Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 15.13%351.5M | 15.13%351.5M | -41.48%305.3M | -41.48%305.3M | 127.42%521.67M | 127.42%521.67M | -11.89%229.39M | -11.89%229.39M | -82.05%260.34M | -82.05%260.34M |
| -Cash and cash equivalents | 15.13%351.5M | 15.13%351.5M | 10.66%305.3M | 10.66%305.3M | 20.28%275.9M | 20.28%275.9M | -11.89%229.39M | -11.89%229.39M | -82.05%260.34M | -82.05%260.34M |
| -Short term investments | ---- | ---- | ---- | ---- | --245.77M | --245.77M | ---- | ---- | ---- | ---- |
| Receivables | -67.30%12M | -67.30%12M | 387.13%36.7M | 387.13%36.7M | -42.14%7.53M | -42.14%7.53M | 129.14%13.02M | 129.14%13.02M | -96.01%5.68M | -96.01%5.68M |
| -Accounts receivable | -43.40%3M | -43.40%3M | 4.60%5.3M | 4.60%5.3M | -9.61%5.07M | -9.61%5.07M | 18.52%5.61M | 18.52%5.61M | -96.68%4.73M | -96.68%4.73M |
| -Other receivables | -71.34%9M | -71.34%9M | 1,172.80%31.4M | 1,172.80%31.4M | -66.73%2.47M | -66.73%2.47M | 678.17%7.42M | 678.17%7.42M | 638.76%953K | 638.76%953K |
| Prepaid assets | -3.23%3M | -3.23%3M | 17.96%3.1M | 17.96%3.1M | 3.10%2.63M | 3.10%2.63M | 57.54%2.55M | 57.54%2.55M | 63.93%1.62M | 63.93%1.62M |
| Current deferred assets | ---- | ---- | ---- | ---- | 648.44%1.68M | 648.44%1.68M | --225K | --225K | ---- | ---- |
| Total current assets | 6.20%366.5M | 6.20%366.5M | -35.32%345.1M | -35.32%345.1M | 117.60%533.51M | 117.60%533.51M | -8.39%245.19M | -8.39%245.19M | -83.21%267.64M | -83.21%267.64M |
| Non current assets | ||||||||||
| Net PPE | -5.41%14M | -5.41%14M | -5.61%14.8M | -5.61%14.8M | -7.33%15.68M | -7.33%15.68M | 27.53%16.92M | 27.53%16.92M | 17.94%13.27M | 17.94%13.27M |
| -Gross PPE | -5.41%14M | -5.41%14M | -5.61%14.8M | -5.61%14.8M | -7.33%15.68M | -7.33%15.68M | 27.53%16.92M | 27.53%16.92M | 17.94%13.27M | 17.94%13.27M |
| Investments and advances | 1.40%5.42B | 1.40%5.42B | -0.16%5.34B | -0.16%5.34B | 106.42%5.35B | 106.42%5.35B | -1.66%2.59B | -1.66%2.59B | 85.17%2.64B | 85.17%2.64B |
| -Long term equity investment | 1.02%5.15B | 1.02%5.15B | -4.73%5.1B | -4.73%5.1B | 106.42%5.35B | 106.42%5.35B | -1.66%2.59B | -1.66%2.59B | 85.17%2.64B | 85.17%2.64B |
| -Other investment | 9.29%267.1M | 9.29%267.1M | --244.4M | --244.4M | ---- | ---- | ---- | ---- | ---- | ---- |
| Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | --188K | --188K | ---- | ---- |
| Goodwill and other intangible assets | 5.30%2.23B | 5.30%2.23B | -2.93%2.12B | -2.93%2.12B | 3.15%2.18B | 3.15%2.18B | 1.77%2.12B | 1.77%2.12B | -15.26%2.08B | -15.26%2.08B |
| -Goodwill | 2.80%14.7M | 2.80%14.7M | 3.47%14.3M | 3.47%14.3M | 0.74%13.82M | 0.74%13.82M | -2.64%13.72M | -2.64%13.72M | 0.26%14.09M | 0.26%14.09M |
| -Other intangible assets | 5.32%2.22B | 5.32%2.22B | -2.97%2.1B | -2.97%2.1B | 3.16%2.17B | 3.16%2.17B | 1.80%2.1B | 1.80%2.1B | -15.35%2.06B | -15.35%2.06B |
| Non current deferred assets | -5.88%19.2M | -5.88%19.2M | -6.74%20.4M | -6.74%20.4M | -7.06%21.88M | -7.06%21.88M | --23.54M | --23.54M | ---- | ---- |
| Other non current assets | 5.27%215.8M | 5.27%215.8M | -4.93%205M | -4.93%205M | -4.76%215.63M | -4.76%215.63M | 0.97%226.4M | 0.97%226.4M | -11.78%224.23M | -11.78%224.23M |
| Total non current assets | 2.54%7.9B | 2.54%7.9B | -1.10%7.7B | -1.10%7.7B | 56.51%7.79B | 56.51%7.79B | 0.46%4.97B | 0.46%4.97B | 19.56%4.95B | 19.56%4.95B |
| Total assets | 2.70%8.26B | 2.70%8.26B | -3.29%8.04B | -3.29%8.04B | 59.38%8.32B | 59.38%8.32B | 0.00%5.22B | 0.00%5.22B | -9.00%5.22B | -9.00%5.22B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Current debt and capital lease obligation | 10.72%112.6M | 10.72%112.6M | 1.27%101.7M | 1.27%101.7M | 8.28%100.43M | 8.28%100.43M | 70.28%92.75M | 70.28%92.75M | 17.82%54.47M | 17.82%54.47M |
| -Current debt | 10.85%112.4M | 10.85%112.4M | 1.29%101.4M | 1.29%101.4M | 8.46%100.11M | 8.46%100.11M | 73.46%92.3M | 73.46%92.3M | 17.78%53.21M | 17.78%53.21M |
| -Current capital lease obligation | -33.33%200K | -33.33%200K | -5.06%300K | -5.06%300K | -29.31%316K | -29.31%316K | -64.38%447K | -64.38%447K | 19.64%1.26M | 19.64%1.26M |
| Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -92.55%2.52M | -92.55%2.52M |
| Other current liabilities | 26.90%21.7M | 26.90%21.7M | -26.70%17.1M | -26.70%17.1M | 43.89%23.33M | 43.89%23.33M | 7.77%16.21M | 7.77%16.21M | -39.52%15.05M | -39.52%15.05M |
| Current liabilities | 13.05%134.3M | 13.05%134.3M | -4.01%118.8M | -4.01%118.8M | 13.58%123.76M | 13.58%123.76M | 51.28%108.96M | 51.28%108.96M | -32.91%72.03M | -32.91%72.03M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 7.22%1.74B | 7.22%1.74B | -0.99%1.62B | -0.99%1.62B | 5.03%1.63B | 5.03%1.63B | 4.40%1.56B | 4.40%1.56B | -30.62%1.49B | -30.62%1.49B |
| -Long term debt | 7.20%1.71B | 7.20%1.71B | -0.98%1.59B | -0.98%1.59B | 5.05%1.61B | 5.05%1.61B | 4.15%1.53B | 4.15%1.53B | -30.92%1.47B | -30.92%1.47B |
| -Long term capital lease obligation | 7.94%27.2M | 7.94%27.2M | -1.01%25.2M | -1.01%25.2M | 3.97%25.46M | 3.97%25.46M | 22.92%24.49M | 22.92%24.49M | 1.65%19.92M | 1.65%19.92M |
| Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.68%12.33M | -3.68%12.33M |
| Non current deferred liabilities | 12.57%38.5M | 12.57%38.5M | 3.72%34.2M | 3.72%34.2M | 11.01%32.97M | 11.01%32.97M | -26.47%29.7M | -26.47%29.7M | -20.07%40.4M | -20.07%40.4M |
| Other non current liabilities | 10.99%41.4M | 10.99%41.4M | 2.40%37.3M | 2.40%37.3M | 40.22%36.43M | 40.22%36.43M | 37.08%25.98M | 37.08%25.98M | 28.46%18.95M | 28.46%18.95M |
| Total non current liabilities | 7.41%1.82B | 7.41%1.82B | -0.82%1.69B | -0.82%1.69B | 5.71%1.7B | 5.71%1.7B | 3.18%1.61B | 3.18%1.61B | -30.30%1.56B | -30.30%1.56B |
| Total liabilities | 7.78%1.95B | 7.78%1.95B | -1.04%1.81B | -1.04%1.81B | 6.21%1.83B | 6.21%1.83B | 5.30%1.72B | 5.30%1.72B | -30.42%1.63B | -30.42%1.63B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%3.99B | 0.00%3.99B | -42.82%3.99B | -42.82%3.99B | 76.84%6.99B | 76.84%6.99B | 0.00%3.95B | 0.00%3.95B | 14.05%3.95B | 14.05%3.95B |
| -common stock | 0.00%3.99B | 0.00%3.99B | -42.82%3.99B | -42.82%3.99B | 76.84%6.99B | 76.84%6.99B | 0.00%3.95B | 0.00%3.95B | 14.05%3.95B | 14.05%3.95B |
| Retained earnings | -23.51%-903.5M | -23.51%-903.5M | -24.72%-731.5M | -24.72%-731.5M | -33.56%-586.53M | -33.56%-586.53M | -17.54%-439.14M | -17.54%-439.14M | -77.58%-373.6M | -77.58%-373.6M |
| Gains losses not affecting retained earnings | 131.97%250.3M | 131.97%250.3M | 17.31%107.9M | 17.31%107.9M | 824.92%91.98M | 824.92%91.98M | -254.22%-12.69M | -254.22%-12.69M | -94.52%8.23M | -94.52%8.23M |
| Total stockholders'equity | -0.88%3.34B | -0.88%3.34B | -48.07%3.37B | -48.07%3.37B | 85.55%6.49B | 85.55%6.49B | -2.41%3.5B | -2.41%3.5B | 5.33%3.58B | 5.33%3.58B |
| Noncontrolling interests | 3.71%2.97B | 3.71%2.97B | --2.87B | --2.87B | ---- | ---- | ---- | ---- | ---- | ---- |
| Total equity | 1.23%6.31B | 1.23%6.31B | -3.93%6.24B | -3.93%6.24B | 85.55%6.49B | 85.55%6.49B | -2.41%3.5B | -2.41%3.5B | 5.33%3.58B | 5.33%3.58B |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |