Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BABA-W
09988
5
JD-SW
09618
| (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 | 9.14%15.52M | 9.14%15.52M | -43.88%14.22M | -43.88%14.22M | 200.96%25.35M | 200.96%25.35M | -46.75%8.42M | -46.75%8.42M | -26.30%15.82M | -26.30%15.82M |
| -Cash and cash equivalents | -7.46%11.71M | -7.46%11.71M | -50.10%12.65M | -50.10%12.65M | 200.96%25.35M | 200.96%25.35M | -46.75%8.42M | -46.75%8.42M | -26.30%15.82M | -26.30%15.82M |
| -Short term investments | 142.32%3.82M | 142.32%3.82M | --1.58M | --1.58M | ---- | ---- | ---- | ---- | ---- | ---- |
| Receivables | 30.35%33.63M | 30.35%33.63M | 11.33%25.8M | 11.33%25.8M | -26.75%23.18M | -26.75%23.18M | 49.40%31.64M | 49.40%31.64M | -25.24%21.18M | -25.24%21.18M |
| -Accounts receivable | 41.39%7.62M | 41.39%7.62M | 9.53%5.39M | 9.53%5.39M | 39.03%4.92M | 39.03%4.92M | 5.48%3.54M | 5.48%3.54M | 15.28%3.36M | 15.28%3.36M |
| -Other receivables | 27.46%26.33M | 27.46%26.33M | 11.70%20.66M | 11.70%20.66M | -34.45%18.49M | -34.45%18.49M | 56.21%28.21M | 56.21%28.21M | -29.42%18.06M | -29.42%18.06M |
| -Recievables adjustments allowances | -30.08%-320K | -30.08%-320K | -2.93%-246K | -2.93%-246K | -119.27%-239K | -119.27%-239K | 54.01%-109K | 54.01%-109K | -40.24%-237K | -40.24%-237K |
| Prepaid assets | 34.76%24.97M | 34.76%24.97M | 36.74%18.53M | 36.74%18.53M | 1.51%13.55M | 1.51%13.55M | 9.28%13.35M | 9.28%13.35M | 46.62%12.22M | 46.62%12.22M |
| Hedging assets-current | 7.98%20.85M | 7.98%20.85M | -29.09%19.31M | -29.09%19.31M | 375.76%27.23M | 375.76%27.23M | -68.92%5.72M | -68.92%5.72M | 45.93%18.41M | 45.93%18.41M |
| Holding assets for sale | ---- | ---- | --45M | --45M | ---- | ---- | ---- | ---- | ---- | ---- |
| Other current assets | --31M | --31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Total current assets | 2.53%125.97M | 2.53%125.97M | 37.58%122.86M | 37.58%122.86M | 51.01%89.3M | 51.01%89.3M | -12.55%59.14M | -12.55%59.14M | -4.41%67.62M | -4.41%67.62M |
| Non current assets | ||||||||||
| Net PPE | 49.49%602.81M | 49.49%602.81M | 23.68%403.25M | 23.68%403.25M | 17.40%326.05M | 17.40%326.05M | 53.35%277.72M | 53.35%277.72M | 17.59%181.1M | 17.59%181.1M |
| -Gross PPE | 46.85%643.06M | 46.85%643.06M | 23.57%437.89M | 23.57%437.89M | 17.77%354.36M | 17.77%354.36M | 50.88%300.88M | 50.88%300.88M | 15.60%199.42M | 15.60%199.42M |
| -Accumulated depreciation | -16.16%-40.25M | -16.16%-40.25M | -22.39%-34.65M | -22.39%-34.65M | -22.19%-28.31M | -22.19%-28.31M | -26.47%-23.17M | -26.47%-23.17M | 1.01%-18.32M | 1.01%-18.32M |
| Investment properties | 14.38%7.33B | 14.38%7.33B | 18.26%6.41B | 18.26%6.41B | 18.29%5.42B | 18.29%5.42B | 25.87%4.58B | 25.87%4.58B | 17.11%3.64B | 17.11%3.64B |
| Goodwill and other intangible assets | 0.65%8.48M | 0.65%8.48M | 16.14%8.42M | 16.14%8.42M | 8.81%7.25M | 8.81%7.25M | 16.73%6.66M | 16.73%6.66M | -6.76%5.71M | -6.76%5.71M |
| -Other intangible assets | 0.65%8.48M | 0.65%8.48M | 16.14%8.42M | 16.14%8.42M | 8.81%7.25M | 8.81%7.25M | 16.73%6.66M | 16.73%6.66M | -6.76%5.71M | -6.76%5.71M |
| Total non current assets | 16.44%7.94B | 16.44%7.94B | 18.57%6.82B | 18.57%6.82B | 18.22%5.75B | 18.22%5.75B | 27.16%4.86B | 27.16%4.86B | 17.09%3.83B | 17.09%3.83B |
| Total assets | 16.20%8.07B | 16.20%8.07B | 18.86%6.94B | 18.86%6.94B | 18.62%5.84B | 18.62%5.84B | 26.47%4.92B | 26.47%4.92B | 16.64%3.89B | 16.64%3.89B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -3.29%166.98M | -3.29%166.98M | -3.30%172.67M | -3.30%172.67M | -11.72%178.56M | -11.72%178.56M | 27.52%202.26M | 27.52%202.26M | 17.77%158.61M | 17.77%158.61M |
| -accounts payable | -32.89%4.65M | -32.89%4.65M | 56.88%6.92M | 56.88%6.92M | -2.69%4.41M | -2.69%4.41M | 23.00%4.54M | 23.00%4.54M | 78.03%3.69M | 78.03%3.69M |
| -Other payable | -2.06%162.34M | -2.06%162.34M | -4.82%165.75M | -4.82%165.75M | -11.93%174.14M | -11.93%174.14M | 27.63%197.72M | 27.63%197.72M | 16.83%154.92M | 16.83%154.92M |
| Current provisions | 11.88%18.6M | 11.88%18.6M | 61.45%16.63M | 61.45%16.63M | 42.19%10.3M | 42.19%10.3M | -74.27%7.24M | -74.27%7.24M | 33.57%28.15M | 33.57%28.15M |
| Pension and other retirement benefit plans | 10.16%33.88M | 10.16%33.88M | 11.57%30.75M | 11.57%30.75M | 27.73%27.57M | 27.73%27.57M | 39.78%21.58M | 39.78%21.58M | 35.02%15.44M | 35.02%15.44M |
| Current deferred liabilities | 14.47%212.36M | 14.47%212.36M | 14.82%185.51M | 14.82%185.51M | 14.27%161.57M | 14.27%161.57M | 23.23%141.39M | 23.23%141.39M | 25.89%114.74M | 25.89%114.74M |
| Current liabilities | 6.47%431.82M | 6.47%431.82M | 7.30%405.57M | 7.30%405.57M | 1.48%377.99M | 1.48%377.99M | 17.52%372.47M | 17.52%372.47M | 22.69%316.94M | 22.69%316.94M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 22.63%1.73B | 22.63%1.73B | 30.77%1.41B | 30.77%1.41B | 41.70%1.08B | 41.70%1.08B | 8.79%759.65M | 8.79%759.65M | 14.94%698.28M | 14.94%698.28M |
| -Long term debt | 23.02%1.71B | 23.02%1.71B | 31.40%1.39B | 31.40%1.39B | 41.96%1.06B | 41.96%1.06B | 8.72%747.02M | 8.72%747.02M | 13.10%687.1M | 13.10%687.1M |
| -Long term capital lease obligation | -15.94%11.88M | -15.94%11.88M | -11.52%14.13M | -11.52%14.13M | 26.36%15.97M | 26.36%15.97M | 13.00%12.64M | 13.00%12.64M | --11.18M | --11.18M |
| Non current deferred liabilities | 259.13%57.4M | 259.13%57.4M | -41.87%15.98M | -41.87%15.98M | 37.91%27.49M | 37.91%27.49M | 604.45%19.94M | 604.45%19.94M | -77.39%2.83M | -77.39%2.83M |
| Other non current liabilities | 14.92%2.88B | 14.92%2.88B | 15.78%2.51B | 15.78%2.51B | 17.23%2.17B | 17.23%2.17B | 21.50%1.85B | 21.50%1.85B | 14.51%1.52B | 14.51%1.52B |
| Total non current liabilities | 18.67%4.66B | 18.67%4.66B | 20.23%3.93B | 20.23%3.93B | 24.46%3.27B | 24.46%3.27B | 18.25%2.63B | 18.25%2.63B | 14.05%2.22B | 14.05%2.22B |
| Total liabilities | 17.53%5.1B | 17.53%5.1B | 18.89%4.34B | 18.89%4.34B | 21.61%3.65B | 21.61%3.65B | 18.16%3B | 18.16%3B | 15.07%2.54B | 15.07%2.54B |
| Shareholders'equity | ||||||||||
| Share capital | 7.71%395.19M | 7.71%395.19M | 6.59%366.91M | 6.59%366.91M | 5.94%344.21M | 5.94%344.21M | 7.05%324.9M | 7.05%324.9M | 6.84%303.5M | 6.84%303.5M |
| -common stock | 7.71%395.19M | 7.71%395.19M | 6.59%366.91M | 6.59%366.91M | 5.94%344.21M | 5.94%344.21M | 7.05%324.9M | 7.05%324.9M | 6.84%303.5M | 6.84%303.5M |
| Retained earnings | 12.62%2.42B | 12.62%2.42B | 21.69%2.15B | 21.69%2.15B | 14.55%1.77B | 14.55%1.77B | 48.66%1.54B | 48.66%1.54B | 23.82%1.04B | 23.82%1.04B |
| Gains losses not affecting retained earnings | 72.57%153.46M | 72.57%153.46M | 8.00%88.93M | 8.00%88.93M | 43.03%82.34M | 43.03%82.34M | 310.59%57.57M | 310.59%57.57M | 39.67%14.02M | 39.67%14.02M |
| Total stockholders'equity | 13.97%2.97B | 13.97%2.97B | 18.80%2.61B | 18.80%2.61B | 13.95%2.19B | 13.95%2.19B | 42.05%1.92B | 42.05%1.92B | 19.70%1.35B | 19.70%1.35B |
| Total equity | 13.97%2.97B | 13.97%2.97B | 18.80%2.61B | 18.80%2.61B | 13.95%2.19B | 13.95%2.19B | 42.05%1.92B | 42.05%1.92B | 19.70%1.35B | 19.70%1.35B |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |