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 | -13.62%953.16K | -13.62%953.16K | -49.95%1.1M | -49.95%1.1M | -51.95%2.2M | -51.95%2.2M | -46.61%4.59M | -46.61%4.59M | 11.04%8.6M | --8.6M |
| -Cash and cash equivalents | -13.62%953.16K | -13.62%953.16K | -49.95%1.1M | -49.95%1.1M | -51.95%2.2M | -51.95%2.2M | -46.61%4.59M | -46.61%4.59M | 11.04%8.6M | --8.6M |
| Receivables | -67.11%157.27K | -67.11%157.27K | -10.40%478.17K | -10.40%478.17K | 60.48%533.65K | 60.48%533.65K | -20.22%332.53K | -20.22%332.53K | -7.76%416.81K | --416.81K |
| -Accounts receivable | -67.11%157.27K | -67.11%157.27K | -10.40%478.17K | -10.40%478.17K | 68.79%533.65K | 68.79%533.65K | -15.33%316.15K | -15.33%316.15K | -32.30%373.41K | --373.41K |
| -Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | -48.51%37.91K | -48.51%37.91K | -15.75%73.62K | --73.62K |
| -Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---- | ---- | 28.73%-21.54K | 28.73%-21.54K | 83.85%-30.22K | ---30.22K |
| Prepaid assets | -8.06%150.9K | -8.06%150.9K | -3.95%164.14K | -3.95%164.14K | -42.56%170.88K | -42.56%170.88K | 6.36%297.51K | 6.36%297.51K | 23.45%279.72K | --279.72K |
| Total current assets | -27.75%1.26M | -27.75%1.26M | -39.99%1.75M | -39.99%1.75M | -44.25%2.91M | -44.25%2.91M | -43.84%5.22M | -43.84%5.22M | 10.36%9.29M | --9.29M |
| Non current assets | ||||||||||
| Net PPE | -1.08%32.5K | -1.08%32.5K | -7.23%32.85K | -7.23%32.85K | 123.20%35.41K | 123.20%35.41K | -193.46%-152.63K | -193.46%-152.63K | -79.67%163.31K | --163.31K |
| -Gross PPE | -1.08%32.5K | -1.08%32.5K | -7.23%32.85K | -7.23%32.85K | -86.48%35.41K | -86.48%35.41K | -34.13%261.85K | -34.13%261.85K | -53.07%397.52K | --397.52K |
| -Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | -76.97%-414.47K | -76.97%-414.47K | -439.17%-234.2K | ---234.2K |
| Goodwill and other intangible assets | 34.62%2.1M | 34.62%2.1M | -4.84%1.56M | -4.84%1.56M | 34.78%1.64M | 34.78%1.64M | 104.62%1.21M | 104.62%1.21M | 15.25%593.49K | --593.49K |
| -Goodwill | ---- | ---- | --24.5K | --24.5K | ---- | ---- | 0.00%24.5K | 0.00%24.5K | 0.00%24.5K | --24.5K |
| -Other intangible assets | 36.77%2.1M | 36.77%2.1M | -6.33%1.53M | -6.33%1.53M | 37.56%1.64M | 37.56%1.64M | 109.12%1.19M | 109.12%1.19M | 16.02%568.99K | --568.99K |
| Total non current assets | 33.88%2.13M | 33.88%2.13M | -4.89%1.59M | -4.89%1.59M | 57.49%1.67M | 57.49%1.67M | 40.30%1.06M | 40.30%1.06M | -42.60%756.8K | --756.8K |
| Total assets | 1.63%3.39M | 1.63%3.39M | -27.18%3.34M | -27.18%3.34M | -27.05%4.58M | -27.05%4.58M | -37.50%6.28M | -37.50%6.28M | 3.19%10.05M | --10.05M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | -35.18%125K | -35.18%125K | 28.62%192.83K | --192.83K |
| -Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | -35.18%125K | -35.18%125K | 45.87%192.83K | --192.83K |
| Payables | -7.92%706.07K | -7.92%706.07K | 11.03%766.82K | 11.03%766.82K | -51.40%690.66K | -51.40%690.66K | -8.63%1.42M | -8.63%1.42M | 95.99%1.56M | --1.56M |
| -accounts payable | -7.92%706.07K | -7.92%706.07K | 11.03%766.82K | 11.03%766.82K | -34.92%690.66K | -34.92%690.66K | 10.75%1.06M | 10.75%1.06M | 137.14%958.21K | --958.21K |
| -Other payable | ---- | ---- | ---- | ---- | ---- | ---- | -39.74%359.82K | -39.74%359.82K | 53.29%597.09K | --597.09K |
| Current provisions | 7.89%470.8K | 7.89%470.8K | 19.89%436.38K | 19.89%436.38K | 6.19%363.98K | 6.19%363.98K | 52.79%342.76K | 52.79%342.76K | 56.17%224.33K | --224.33K |
| Pension and other retirement benefit plans | ---- | ---- | ---- | ---- | ---- | ---- | 52.79%342.76K | 52.79%342.76K | 56.17%224.33K | --224.33K |
| Current deferred liabilities | -17.98%896.49K | -17.98%896.49K | -1.47%1.09M | -1.47%1.09M | 27.84%1.11M | 27.84%1.11M | 34.94%867.72K | 34.94%867.72K | 12.27%643.02K | --643.02K |
| Current liabilities | -9.70%2.07M | -9.70%2.07M | 6.11%2.3M | 6.11%2.3M | -30.18%2.16M | -30.18%2.16M | 9.14%3.1M | 9.14%3.1M | 57.46%2.84M | --2.84M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -32.51%2.06M | -32.51%2.06M | --3.05M | --3.05M | ---- | ---- | ---- | ---- | -48.61%128.93K | --128.93K |
| -Long term debt | -32.51%2.06M | -32.51%2.06M | --3.05M | --3.05M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -48.61%128.93K | --128.93K |
| Total non current liabilities | -32.51%2.06M | -32.51%2.06M | --3.05M | --3.05M | --0 | --0 | --0 | --0 | -71.40%128.93K | --128.93K |
| Total liabilities | -22.72%4.13M | -22.72%4.13M | 147.08%5.35M | 147.08%5.35M | -30.18%2.16M | -30.18%2.16M | 4.40%3.1M | 4.40%3.1M | 31.69%2.97M | --2.97M |
| Shareholders'equity | ||||||||||
| Share capital | 11.17%40.31M | 11.17%40.31M | 0.00%36.26M | 0.00%36.26M | 11.60%36.26M | 11.60%36.26M | 9.80%32.5M | 9.80%32.5M | 27.38%29.6M | --29.6M |
| -common stock | 11.17%40.31M | 11.17%40.31M | 0.00%36.26M | 0.00%36.26M | 11.60%36.26M | 11.60%36.26M | 9.80%32.5M | 9.80%32.5M | 27.38%29.6M | --29.6M |
| Retained earnings | -7.01%-42.8M | -7.01%-42.8M | -12.43%-39.99M | -12.43%-39.99M | -16.84%-35.57M | -16.84%-35.57M | -21.59%-30.44M | -21.59%-30.44M | -28.97%-25.04M | ---25.04M |
| Gains losses not affecting retained earnings | 1.34%1.74M | 1.34%1.74M | -0.36%1.72M | -0.36%1.72M | -16.78%1.73M | -16.78%1.73M | -39.23%2.07M | -39.23%2.07M | -1.16%3.41M | --3.41M |
| Total stockholders'equity | 63.13%-741.39K | 63.13%-741.39K | -183.17%-2.01M | -183.17%-2.01M | -41.41%2.42M | -41.41%2.42M | -48.24%4.13M | -48.24%4.13M | 9.59%7.97M | --7.97M |
| Total equity | 63.13%-741.39K | 63.13%-741.39K | -183.17%-2.01M | -183.17%-2.01M | -41.41%2.42M | -41.41%2.42M | -48.24%4.13M | -48.24%4.13M | 9.59%7.97M | --7.97M |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |