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 | -56.82%19.95M | -56.82%19.95M | -13.58%46.2M | -13.58%46.2M | -33.05%53.46M | -33.05%53.46M | 57.29%79.84M | 57.29%79.84M | 1.65%50.76M | 1.65%50.76M |
| -Cash and cash equivalents | -56.82%19.95M | -56.82%19.95M | -13.58%46.2M | -13.58%46.2M | -33.05%53.46M | -33.05%53.46M | 57.29%79.84M | 57.29%79.84M | 1.65%50.76M | 1.65%50.76M |
| Receivables | -29.80%3.27M | -29.80%3.27M | 118.66%4.66M | 118.66%4.66M | -27.94%2.13M | -27.94%2.13M | -75.72%2.96M | -75.72%2.96M | 1,955.82%12.19M | 1,955.82%12.19M |
| -Accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.34M | --11.34M |
| -Loans receivable | -46.47%1.53M | -46.47%1.53M | 182.81%2.86M | 182.81%2.86M | --1.01M | --1.01M | ---- | ---- | ---- | ---- |
| -Other receivables | -3.33%1.74M | -3.33%1.74M | 60.75%1.8M | 60.75%1.8M | -62.13%1.12M | -62.13%1.12M | 248.65%2.96M | 248.65%2.96M | 43.17%849K | 43.17%849K |
| Inventory | -0.82%2.06M | -0.82%2.06M | -92.57%2.08M | -92.57%2.08M | 28.57%27.95M | 28.57%27.95M | 6.35%21.74M | 6.35%21.74M | 21.75%20.44M | 21.75%20.44M |
| Prepaid assets | -4.46%814K | -4.46%814K | -5.33%852K | -5.33%852K | -4.76%900K | -4.76%900K | 182.09%945K | 182.09%945K | -19.08%335K | -19.08%335K |
| Hedging assets-current | ---- | ---- | ---- | ---- | 2,144.44%404K | 2,144.44%404K | --18K | --18K | ---- | ---- |
| Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | 145.61%140K | 145.61%140K | 5.56%57K | 5.56%57K |
| Total current assets | -51.49%26.09M | -51.49%26.09M | -36.60%53.79M | -36.60%53.79M | -19.69%84.84M | -19.69%84.84M | 26.09%105.64M | 26.09%105.64M | 23.60%83.79M | 23.60%83.79M |
| Non current assets | ||||||||||
| Net PPE | 42.43%141.17M | 42.43%141.17M | -7.41%99.12M | -7.41%99.12M | 55.22%107.05M | 55.22%107.05M | -16.72%68.96M | -16.72%68.96M | -13.37%82.81M | -13.37%82.81M |
| -Gross PPE | -10.06%229.04M | -10.06%229.04M | 6.03%254.65M | 6.03%254.65M | 44.46%240.16M | 44.46%240.16M | 18.03%166.25M | 18.03%166.25M | 17.24%140.85M | 17.24%140.85M |
| -Accumulated depreciation | 43.50%-87.87M | 43.50%-87.87M | -16.84%-155.54M | -16.84%-155.54M | -36.83%-133.12M | -36.83%-133.12M | -67.60%-97.28M | -67.60%-97.28M | -136.41%-58.05M | -136.41%-58.05M |
| Investments and advances | -98.86%27K | -98.86%27K | -49.25%2.36M | -49.25%2.36M | 0.63%4.66M | 0.63%4.66M | -6.50%4.63M | -6.50%4.63M | 71.61%4.95M | 71.61%4.95M |
| -Financial asset investment | 28.57%27K | 28.57%27K | -19.23%21K | -19.23%21K | -21.21%26K | -21.21%26K | 17.86%33K | 17.86%33K | 3.70%28K | 3.70%28K |
| -Including:Trading securities | 28.57%27K | 28.57%27K | -19.23%21K | -19.23%21K | -21.21%26K | -21.21%26K | 17.86%33K | 17.86%33K | 3.70%28K | 3.70%28K |
| -Other investment | ---- | ---- | -49.42%2.34M | -49.42%2.34M | 0.78%4.63M | 0.78%4.63M | -6.64%4.6M | -6.64%4.6M | 72.25%4.92M | 72.25%4.92M |
| Non current deferred assets | 5.03%10.92M | 5.03%10.92M | 129.27%10.4M | 129.27%10.4M | --4.53M | --4.53M | ---- | ---- | ---- | ---- |
| Total non current assets | 35.97%152.11M | 35.97%152.11M | -3.75%111.88M | -3.75%111.88M | 57.95%116.24M | 57.95%116.24M | -16.14%73.59M | -16.14%73.59M | -14.65%87.76M | -14.65%87.76M |
| Total assets | 7.57%178.21M | 7.57%178.21M | -17.61%165.67M | -17.61%165.67M | 12.19%201.08M | 12.19%201.08M | 4.48%179.23M | 4.48%179.23M | 0.55%171.54M | 0.55%171.54M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Current debt and capital lease obligation | 7,885.59%8.86M | 7,885.59%8.86M | 2.78%111K | 2.78%111K | -27.03%108K | -27.03%108K | -99.14%148K | -99.14%148K | -54.35%17.2M | -54.35%17.2M |
| -Current debt | --8.66M | --8.66M | ---- | ---- | ---- | ---- | ---- | ---- | -54.52%17.1M | -54.52%17.1M |
| -Current capital lease obligation | 84.68%205K | 84.68%205K | 2.78%111K | 2.78%111K | -27.03%108K | -27.03%108K | 55.79%148K | 55.79%148K | 30.14%95K | 30.14%95K |
| Payables | 152.50%11.82M | 152.50%11.82M | -78.45%4.68M | -78.45%4.68M | 11.03%21.72M | 11.03%21.72M | -0.25%19.56M | -0.25%19.56M | 20.97%19.61M | 20.97%19.61M |
| -accounts payable | 183.15%7.61M | 183.15%7.61M | -74.86%2.69M | -74.86%2.69M | 2.65%10.69M | 2.65%10.69M | -3.42%10.42M | -3.42%10.42M | 32.36%10.79M | 32.36%10.79M |
| -Other payable | 111.14%4.21M | 111.14%4.21M | -81.93%1.99M | -81.93%1.99M | 20.59%11.02M | 20.59%11.02M | 3.62%9.14M | 3.62%9.14M | 9.47%8.82M | 9.47%8.82M |
| Current provisions | ---- | ---- | -70.53%3.12M | -70.53%3.12M | --10.6M | --10.6M | ---- | ---- | ---- | ---- |
| Pension and other retirement benefit plans | -2.35%1.2M | -2.35%1.2M | -7.30%1.23M | -7.30%1.23M | 32.37%1.33M | 32.37%1.33M | 11.18%1M | 11.18%1M | 30.49%903K | 30.49%903K |
| Current deferred liabilities | ---- | ---- | ---- | ---- | -22.28%8.62M | -22.28%8.62M | 765.29%11.09M | 765.29%11.09M | --1.28M | --1.28M |
| Current liabilities | 139.25%21.88M | 139.25%21.88M | -78.42%9.15M | -78.42%9.15M | 33.24%42.38M | 33.24%42.38M | -18.44%31.81M | -18.44%31.81M | -28.56%38.99M | -28.56%38.99M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | --1.02M | --1.02M | ---- | ---- | -48.26%89K | -48.26%89K | 1,620.00%172K | 1,620.00%172K | -99.95%10K | -99.95%10K |
| -Long term capital lease obligation | --1.02M | --1.02M | ---- | ---- | -48.26%89K | -48.26%89K | 1,620.00%172K | 1,620.00%172K | -81.82%10K | -81.82%10K |
| Long term accounts payable and other payables | ---- | ---- | ---- | ---- | --455K | --455K | ---- | ---- | ---- | ---- |
| Long term provisions | 24.95%57.22M | 24.95%57.22M | 9.30%45.8M | 9.30%45.8M | 17.77%41.9M | 17.77%41.9M | 80.42%35.58M | 80.42%35.58M | 28.91%19.72M | 28.91%19.72M |
| Employee benefits | ---- | ---- | ---- | ---- | 81.25%58K | 81.25%58K | -63.22%32K | -63.22%32K | 6.10%87K | 6.10%87K |
| Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -81.91%742K | -81.91%742K | --4.1M | --4.1M |
| Total non current liabilities | 27.17%58.24M | 27.17%58.24M | 7.75%45.8M | 7.75%45.8M | 16.37%42.51M | 16.37%42.51M | 52.71%36.53M | 52.71%36.53M | -30.14%23.92M | -30.14%23.92M |
| Total liabilities | 45.83%80.13M | 45.83%80.13M | -35.27%54.95M | -35.27%54.95M | 24.22%84.88M | 24.22%84.88M | 8.61%68.33M | 8.61%68.33M | -29.17%62.91M | -29.17%62.91M |
| Shareholders'equity | ||||||||||
| Share capital | -2.88%123.24M | -2.88%123.24M | -0.34%126.89M | -0.34%126.89M | 11.69%127.33M | 11.69%127.33M | 3.07%114M | 3.07%114M | 1.89%110.61M | 1.89%110.61M |
| -common stock | -2.88%123.24M | -2.88%123.24M | -0.34%126.89M | -0.34%126.89M | 11.69%127.33M | 11.69%127.33M | 3.07%114M | 3.07%114M | 1.89%110.61M | 1.89%110.61M |
| Retained earnings | -27.50%-43.65M | -27.50%-43.65M | -14.70%-34.24M | -14.70%-34.24M | 0.04%-29.85M | 0.04%-29.85M | 0.00%-29.86M | 0.00%-29.86M | 0.00%-29.86M | 0.00%-29.86M |
| Gains losses not affecting retained earnings | 2.39%18.49M | 2.39%18.49M | -3.48%18.06M | -3.48%18.06M | -30.08%18.71M | -30.08%18.71M | -4.01%26.76M | -4.01%26.76M | 800.03%27.88M | 800.03%27.88M |
| Total stockholders'equity | -11.42%98.08M | -11.42%98.08M | -4.71%110.72M | -4.71%110.72M | 4.77%116.2M | 4.77%116.2M | 2.09%110.9M | 2.09%110.9M | 32.81%108.63M | 32.81%108.63M |
| Total equity | -11.42%98.08M | -11.42%98.08M | -4.71%110.72M | -4.71%110.72M | 4.77%116.2M | 4.77%116.2M | 2.09%110.9M | 2.09%110.9M | 32.81%108.63M | 32.81%108.63M |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |