Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -10.75%8.88M | -50.01%9.95M | 47.46%19.9M | 103.90%13.49M | -1.39%6.62M | 2.32%6.71M | 20.63%2.5M | -44.94%1.26M | 42.36%1.63M | 25.09%1.33M |
| Net profit before non-cash adjustment | 39.18%5.42M | -67.87%3.89M | 56.50%12.11M | 1,756.12%7.74M | 112.06%417K | 6.94%-3.46M | -15.27%-974K | -21.16%-796K | 53.08%-922K | -207.63%-766K |
| Total adjustment of non-cash items | -8.17%5.09M | -8.89%5.54M | -16.00%6.08M | 0.19%7.24M | -23.65%7.23M | 13.62%9.47M | 12.23%2.34M | 11.11%2.29M | 16.66%2.51M | 14.38%2.32M |
| -Depreciation and amortization | -6.29%5.81M | -1.76%6.2M | -13.02%6.31M | -5.38%7.26M | -13.83%7.67M | 5.52%8.9M | 2.57%2.12M | 8.75%2.24M | 5.38%2.27M | 5.43%2.27M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --262K | --0 | --0 | --262K | ---- |
| -Assets reserve and write-off | 94.74%-2K | 63.81%-38K | -438.71%-105K | 126.96%31K | -168.45%-115K | --168K | ---- | ---- | ---- | ---- |
| -Disposal profit | --0 | --0 | --0 | 78.14%-108K | -341.07%-494K | 47.42%-112K | 105.66%3K | 68.97%-9K | -8,100.00%-82K | 81.54%-24K |
| -Net exchange gains and losses | 200.00%1K | ---1K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -16.29%-721K | -400.00%-620K | -300.00%-124K | -62.87%62K | -32.66%167K | 125.45%248K | -30.56%50K | 87.88%62K | --62K | 1,380.00%74K |
| Changes in working capital | -419.80%-1.63M | -69.96%510K | 213.88%1.7M | -44.90%-1.49M | -247.00%-1.03M | -63.94%700K | 36.27%1.13M | -127.11%-238K | -96.02%38K | 68.01%-231K |
| -Change in receivables | -1,012.84%-1.99M | -88.89%218K | 138.60%1.96M | -1,925.90%-5.09M | -123.46%-251K | -4.38%1.07M | 4,436.36%477K | -202.83%-436K | -85.85%60K | 243.62%969K |
| -Change in payables | 22.95%359K | 210.19%292K | -107.37%-265K | 561.95%3.59M | -110.27%-778K | -145.01%-370K | -22.24%654K | -56.39%198K | -104.14%-22K | -19.52%-1.2M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | 23.45%658K | 485.71%533K | 2,933.33%91K | -40.00%3K | -66.67%5K | 25.00%15K | -16.67%5K | 0 | 80.00%9K | 1K |
| Tax refund paid | -317.91%-280K | -252.63%-67K | -90.00%-19K | 83.33%-10K | -60K | 0 | 0 | 0 | 0 | |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -11.11%9.25M | -47.86%10.41M | 48.07%19.97M | 105.50%13.49M | -2.42%6.56M | 12.57%6.73M | 20.52%2.5M | -44.94%1.26M | 195.32%1.64M | 25.19%1.33M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -24.54%-6.73M | 31.09%-5.4M | -45.03%-7.84M | -66.42%-5.41M | 5.08%-3.25M | -52.81%-3.42M | -35.71%-1.48M | -2,835.48%-848K | -98.97%-772K | 59.42%-321K |
| Net investment product transactions | 166.72%6.02M | ---9.02M | --0 | ---- | 806.54%970K | --107K | --0 | --0 | --107K | ---- |
| Investing cash flow | 95.04%-715K | -83.87%-14.42M | -45.03%-7.84M | -137.25%-5.41M | 31.27%-2.28M | -48.04%-3.32M | -35.71%-1.48M | -2,835.48%-848K | -71.39%-665K | 59.42%-321K |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | ---- | ---- |
| Net common stock issuance | -4,677.78%-860K | 93.00%-18K | ---257K | --0 | ---- | 10.34%-2.56M | --0 | --0 | 10.44%-2.56M | ---- |
| Increase or decrease of lease financing | 55.31%-80K | 72.20%-179K | 67.64%-644K | 0.90%-1.99M | 1.91%-2.01M | -749.38%-2.05M | -438.46%-490K | -273.91%-516K | -3,208.33%-397K | ---644K |
| Cash dividends paid | 50.49%-1.28M | 49.85%-2.58M | ---5.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Interest paid (cash flow from financing activities) | -140.00%-12K | 37.50%-5K | 87.69%-8K | 62.21%-65K | 34.60%-172K | -115.57%-263K | 29.49%-55K | -82.35%-62K | -1,320.00%-71K | -1,400.00%-75K |
| Financing cash flow | 19.83%-2.23M | 54.05%-2.78M | -194.31%-6.05M | 5.73%-2.06M | 55.21%-2.18M | 12.32%-4.87M | 52.57%-545K | -171.27%-578K | 41.92%-3.03M | -14,280.00%-719K |
| Net cash flow | ||||||||||
| Beginning cash position | -38.17%11M | 51.91%17.78M | 105.98%11.71M | 58.74%5.68M | -28.94%3.58M | -26.51%5.04M | -40.32%3.11M | 57.56%3.27M | -25.20%5.33M | -26.51%5.04M |
| Current changes in cash | 192.99%6.31M | -211.68%-6.79M | 0.90%6.08M | 186.40%6.02M | 244.24%2.1M | 19.76%-1.46M | 387.88%475K | -105.41%-169K | 59.31%-2.05M | 8.71%287K |
| End cash Position | 57.39%17.31M | -38.17%11M | 51.91%17.78M | 105.98%11.71M | 58.74%5.68M | -28.94%3.58M | -28.94%3.58M | -40.32%3.11M | 57.56%3.27M | -25.20%5.33M |
| Free cash flow | -49.59%2.52M | -58.71%5.01M | 52.13%12.13M | 140.57%7.97M | 4.94%3.31M | -11.42%3.16M | 4.62%1.02M | -82.30%390K | 611.21%825K | 242.75%922K |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |