Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BABA-W
09988
5
JD-SW
09618
| (FY)Dec 30, 2024 | (FY)Dec 30, 2023 | (FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | (FY)Dec 30, 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (direct method) | ||||||||||
| Cash income from operating activities | -94.78%247K | -65.93%4.73M | 42.83%13.89M | -21.33%9.73M | -19.63%12.36M | -15.79%15.38M | 107.53%18.27M | 968.33%8.8M | -84.36%824K | -66.52%5.27M |
| Revenue from customers | ---- | -65.93%4.73M | 44.60%13.89M | -15.00%9.61M | -26.52%11.3M | -15.79%15.38M | 118.84%18.27M | 913.11%8.35M | -84.36%824K | -66.52%5.27M |
| Other cash income from operating activities | 24,600.00%247K | --1K | ---- | -88.77%119K | --1.06M | ---- | ---- | --455K | ---- | ---- |
| Cash paid | -4.36%-13.61M | 29.95%-13.04M | -18.71%-18.61M | -7.68%-15.68M | 49.17%-14.56M | -42.26%-28.65M | -59.09%-20.14M | -9.05%-12.66M | 18.85%-11.61M | 65.43%-14.31M |
| Payments to suppliers for goods and services | 30.38%-4.61M | 34.79%-6.62M | -16.82%-10.15M | 5.17%-8.69M | 13.01%-9.16M | 26.81%-10.53M | -41.11%-14.39M | -55.89%-10.2M | 44.15%-6.54M | 45.60%-11.72M |
| Other cash payments from operating activities | -40.17%-9M | 24.13%-6.42M | -21.06%-8.46M | -29.52%-6.99M | 70.21%-5.4M | -215.32%-18.12M | -133.73%-5.75M | 51.47%-2.46M | -95.64%-5.07M | 86.95%-2.59M |
| Operating cash flow | -60.86%-13.36M | -75.94%-8.31M | 20.70%-4.72M | -170.96%-5.95M | 83.44%-2.2M | -609.74%-13.27M | 56.64%-1.87M | 60.03%-4.31M | -19.32%-10.78M | 64.76%-9.04M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -278.52%-2.85M | 118.16%1.6M | -55.04%-8.79M | -5.60%-5.67M | 61.26%-5.37M | -126.71%-13.87M | 711.73%51.91M | -181.04%-8.49M | 602.93%10.47M | 57.45%-2.08M |
| Capital expenditure reported | -70.11%-6.66M | 56.60%-3.91M | -56.47%-9.02M | -1.23%-5.76M | 62.30%-5.69M | -17.91%-15.1M | 37.59%-12.81M | -4,562.17%-20.53M | 102.38%460K | -74.20%-19.32M |
| Net PPE purchase and sale | ---- | -75.00%3K | -20.00%12K | --15K | ---- | -100.47%-300K | 85,492.00%64.04M | 24.24%-75K | -37.50%-99K | 92.46%-72K |
| Net intangibles purchas and sale | ---- | --5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 253.24%9.65M | ---6.3M |
| Interest received (cash flow from investment activities) | -13.39%440K | 138.50%508K | 176.62%213K | -76.16%77K | -79.01%323K | --1.54M | ---- | -49.76%423K | -30.36%842K | -47.46%1.21M |
| Net other investing changes | --3.37M | ---- | ---- | ---- | ---- | ---- | -64.79%677K | 598.19%1.92M | -101.72%-386K | 446.12%22.4M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -278.52%-2.85M | 118.16%1.6M | -55.04%-8.79M | -5.60%-5.67M | 61.26%-5.37M | -126.71%-13.87M | 711.73%51.91M | -181.04%-8.49M | 602.93%10.47M | 57.45%-2.08M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -19.33%5.86M | -6.33%7.26M | -43.78%7.76M | 504.25%13.79M | 20.93%-3.41M | -50.87%-4.32M | -133.29%-2.86M | 168.74%8.59M | 16.67%-12.5M | -149.90%-15M |
| Net issuance payments of debt | ---- | ---- | ---- | ---- | 35.32%-2.09M | -12.17%-3.23M | 42.50%-2.88M | 60.00%-5M | 16.67%-12.5M | ---15M |
| Net common stock issuance | -25.62%6.31M | -6.52%8.49M | -39.61%9.08M | --15.03M | ---- | ---- | -99.89%15K | --13.59M | ---- | ---- |
| Net other financing activities | 81.48%-453K | 7.63%-2.45M | -6.69%-2.65M | 6.41%-2.48M | -21.65%-2.65M | ---2.18M | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -19.33%5.86M | -6.33%7.26M | -43.78%7.76M | 504.25%13.79M | 20.93%-3.41M | -50.87%-4.32M | -133.29%-2.86M | 168.74%8.59M | 16.67%-12.5M | -149.90%-15M |
| Net cash flow | ||||||||||
| Beginning cash position | 1.53%18.2M | -24.45%17.92M | 10.71%23.72M | -33.90%21.43M | -49.36%32.42M | 279.68%64.01M | -19.92%16.86M | -37.89%21.05M | -43.40%33.9M | -0.60%59.89M |
| Current changes in cash | -1,965.23%-10.35M | 109.64%555K | -365.68%-5.76M | 119.74%2.17M | 65.08%-10.98M | -166.65%-31.45M | 1,222.31%47.18M | 67.19%-4.2M | 50.95%-12.81M | -5,341.67%-26.12M |
| Effect of exchange rate changes | 135.36%99K | -582.93%-280K | -132.28%-41K | 1,511.11%127K | 93.96%-9K | -396.67%-149K | -372.73%-30K | 134.38%11K | -125.81%-32K | 2.48%124K |
| End cash Position | -56.34%7.94M | 1.53%18.2M | -24.45%17.92M | 10.71%23.72M | -33.90%21.43M | -49.36%32.42M | 279.68%64.01M | -19.92%16.86M | -37.89%21.05M | -43.40%33.9M |
| Free cash from | -63.82%-20.02M | 11.06%-12.22M | -17.27%-13.74M | -48.49%-11.72M | 72.48%-7.89M | -95.31%-28.67M | 41.07%-14.68M | -131.00%-24.91M | 62.07%-10.78M | 24.58%-28.43M |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |