Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 26.30%20.59B | -7.41%14.02B | 22.37%13.88B | -12.62%76.17B | -12.44%33.39B | -43.36%16.3B | -4.09%15.14B | 153.21%11.34B | 24.76%87.17B | 12.29%38.13B |
| Net income from continuing operations | 14.87%7.32B | 8.21%7.67B | 18.16%8.63B | 35.05%29.51B | 28.74%8.75B | 25.56%6.37B | 41.01%7.09B | 47.40%7.3B | 34.72%21.85B | 67.36%6.8B |
| Operating gains losses | -101.75%-10.29M | 325.77%90.73M | 123.94%66.23M | 69.88%-99.67M | -839.06%-369.4M | 585.49%586.57M | 79.59%-40.19M | -338.16%-276.66M | 20.23%-330.87M | -66.23%49.98M |
| Depreciation and amortization | 3.66%9.55B | 2.13%9.29B | 1.71%9.29B | 1.70%37.2B | 5.03%9.76B | 0.11%9.21B | -0.06%9.1B | 1.67%9.13B | 0.10%36.58B | -1.73%9.29B |
| Asset impairment expenditure | 169.73%41.43M | 40.62%-59.72M | 2,230.77%206.79M | -29.41%277.34M | 469.62%447.03M | 19.98%-59.41M | -142.28%-100.57M | -106.44%-9.71M | 655.24%392.88M | -53.34%78.48M |
| Remuneration paid in stock | -34.57%28.49M | 99.00%-1.06M | -126.75%-1.61M | 75.09%-35.98M | 142.43%19.87M | 548.27%43.54M | -124.00%-105.42M | 114.75%6.03M | -69.89%-144.47M | -12.61%-46.83M |
| Deferred tax | 25.59%1.55B | 16.81%1.72B | 18.99%1.95B | 38.66%6.38B | 33.74%2.03B | 27.23%1.23B | 37.58%1.48B | 57.58%1.64B | 19.19%4.6B | 52.39%1.52B |
| Other non cashItems | 7.55%3.43B | -0.97%3.62B | -3.58%3.56B | -10.71%14.08B | -2.95%3.54B | -17.47%3.19B | -8.11%3.66B | -13.66%3.69B | -1.54%15.77B | -18.19%3.65B |
| Change In working capital | 186.05%1.84B | -65.08%-5.97B | 7.72%-8.67B | -139.11%-5.2B | -43.07%9.94B | -118.14%-2.13B | -117.19%-3.61B | 34.07%-9.4B | 368.42%13.31B | 12.17%17.47B |
| -Change in receivables | 66.83%-227.94M | -209.49%-1.45B | 245.29%2.24B | -5,239.08%-2.25B | -146.71%-3.53B | -160.43%-687.28M | 878.39%1.32B | 54.21%648.41M | 92.95%-42.09M | 11.63%-1.43B |
| -Change in inventory | 108.27%118.63M | -94.38%175.67M | 31.23%-1.05B | -1,054.13%-3.31B | -3.08%-3.47B | -8,441.84%-1.43B | -8.14%3.12B | -612.71%-1.52B | 104.49%346.63M | 40.57%-3.37B |
| -Change in payables and accrued expense | 357.45%2.23B | 40.33%-4.77B | -21.63%-10.01B | -96.92%426.93M | -22.14%17.52B | -108.45%-864.28M | -78.70%-8B | 42.79%-8.23B | 29.44%13.86B | -3.78%22.5B |
| -Change in other current assets | -517.01%-890.18M | 564.75%188.53M | 130.43%81.3M | 80.59%-25.61M | -73.42%68.67M | 1,509.77%213.47M | 81.67%-40.57M | -73.66%-267.18M | -129.75%-131.93M | 1,792.43%258.37M |
| -Change in other current liabilities | -64.84%90.03M | -76.04%-142.1M | 164.88%75.06M | 91.58%-52.63M | -178.27%-112.28M | 3,262.08%256.07M | -160.09%-80.72M | 87.07%-115.69M | -232.29%-625.16M | 153.31%143.46M |
| -Change in other working capital | 36.11%520.74M | -50.35%29.66M | -116.77%-14.38M | 101.22%1.27M | 16.68%-526.79M | -6.09%382.6M | 117.92%59.74M | -81.14%85.72M | 77.97%-103.5M | -165.36%-632.23M |
| Tax refund paid | -42.15%-3.14B | -5.20%-2.36B | -53.70%-1.15B | -22.39%-5.95B | -9.02%-737.8M | -16.96%-2.21B | -30.30%-2.25B | -32.36%-749.94M | 5.90%-4.86B | 21.92%-676.79M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 26.30%20.59B | -7.41%14.02B | 22.37%13.88B | -12.62%76.17B | -12.44%33.39B | -43.36%16.3B | -4.09%15.14B | 153.21%11.34B | 24.76%87.17B | 12.29%38.13B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -136.11%-14.48B | -5.06%-5.92B | 20.73%-7.26B | -3.15%-28.95B | -1.56%-8.03B | 8.15%-6.13B | 5.37%-5.64B | -21.58%-9.15B | 8.00%-28.07B | -20.04%-7.9B |
| Net PPE purchase and sale | -17.47%-6.36B | -7.45%-5.15B | 3.97%-6.27B | 6.04%-23.31B | 1.47%-6.57B | 0.92%-5.42B | 10.28%-4.79B | 10.93%-6.53B | 3.57%-24.8B | -22.57%-6.67B |
| Net intangibles purchas and sale | 5.23%-523.58M | 15.14%-489.52M | -62.27%-475.85M | 22.49%-2.27B | 30.28%-846.41M | -4.85%-552.48M | 12.74%-576.85M | 44.19%-293.24M | 27.71%-2.93B | -18.58%-1.21B |
| Net business purchase and sale | -3,465.41%-6.94B | 78.31%-83.38M | 53.60%-16.39M | -30.27%-203.45M | -40.72%410.95M | 72.80%-194.71M | -414.86%-384.36M | 39.89%-35.33M | ---156.18M | 47.11%693.2M |
| Net investment property transactions | -522.07%-1.05B | -214.85%-391.55M | 83.96%-402.2M | -312.97%-3.61B | -152.28%-812.82M | 2.99%-168.2M | 41.64%-124.36M | -1,408.84%-2.51B | 30.71%-874.87M | 56.73%-322.19M |
| Net investment purchase and sale | 1,367.69%179.37M | -123.74%-223.38M | -919.56%-158.06M | -121.42%-738.74M | 11.31%-609.25M | -257.49%-14.15M | -405.11%-99.84M | -104.26%-15.5M | -114.87%-333.64M | -1,010.18%-686.93M |
| Dividends received (cash flow from investment activities) | 2.44%129.14M | 31.28%189.1M | -99.88%155K | 24.73%637.29M | 92.75%238.15M | -1.72%126.06M | 2.94%144.04M | 8.25%129.04M | 11.32%510.96M | 3.85%123.55M |
| Interest received (cash flow from investment activities) | -1.12%85.79M | 0.85%197.7M | -33.51%62.77M | 19.39%541.47M | -4.08%164.25M | 26.81%86.77M | 31.77%196.05M | 45.06%94.4M | 103.91%453.53M | 76.15%171.25M |
| Net other investing changes | --27K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --63.97M | --711.36K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -136.11%-14.48B | -5.06%-5.92B | 20.73%-7.26B | -3.15%-28.95B | -1.56%-8.03B | 8.15%-6.13B | 5.37%-5.64B | -21.58%-9.15B | 8.00%-28.07B | -20.04%-7.9B |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 81.02%-3.33B | -61.21%-19.23B | 9.46%-12.26B | 4.90%-59.9B | -76.88%-16.88B | -9.78%-17.55B | 6.53%-11.93B | 45.16%-13.54B | 2.06%-62.99B | -129.44%-9.55B |
| Net issuance payments of debt | 104.97%692.19M | -40.42%142.94M | -8.03%-9.67B | 4.60%-36.12B | -109.78%-13.47B | -11.33%-13.93B | 187.84%239.9M | 52.01%-8.95B | 19.98%-37.86B | -291.81%-6.42B |
| Net common stock issuance | -231,758.42%-908.1M | ---- | ---- | --0 | -154,230.71%-392K | -97.44%392K | --0 | --0 | 0.90%88.84M | -100.02%-254 |
| Cash dividends paid | --0 | -35.02%-12.13B | --0 | -33.32%-8.98B | 28.65%247 | --0 | -33.32%-8.98B | --0 | -25.01%-6.74B | 449.09%192 |
| Interest paid (cash flow from financing activities) | 12.90%-2.4B | -3.67%-3.3B | 11.76%-2.59B | 3.71%-12.2B | -6.32%-3.32B | -1.37%-2.76B | 0.48%-3.18B | 18.99%-2.94B | 4.18%-12.67B | 13.13%-3.12B |
| Net other financing activities | 16.81%-712.8M | -56,083.38%-2.21B | 100.00%-5K | 55.16%-2.6B | -6,943,880.83%-89.86M | -12.26%-856.85M | 99.85%-3.94M | 33.62%-1.65B | -480.64%-5.81B | -100.00%-1.29K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 81.02%-3.33B | -61.21%-19.23B | 9.46%-12.26B | 4.90%-59.9B | -76.88%-16.88B | -9.78%-17.55B | 6.53%-11.93B | 45.16%-13.54B | 2.06%-62.99B | -129.44%-9.55B |
| Net cash flow | ||||||||||
| Beginning cash position | -30.33%37.68B | -13.15%48.99B | -18.77%54.61B | -5.87%67.23B | -2.48%45.98B | 32.68%54.09B | 29.40%56.41B | -5.87%67.23B | -25.85%71.42B | -3.25%47.15B |
| Current changes in cash | 137.59%2.77B | -359.15%-11.13B | 50.33%-5.64B | -226.72%-12.69B | -59.01%8.48B | -220.70%-7.38B | 17.33%-2.42B | 59.07%-11.36B | 84.44%-3.88B | -10.90%20.68B |
| Effect of exchange rate changes | 87.57%-90.13M | -284.45%-181.43M | -95.77%22.65M | 120.90%64.27M | 125.88%154.92M | -368.17%-724.94M | -3.73%98.36M | 757.87%535.93M | -763.08%-307.53M | -14.96%-598.56M |
| End cash Position | -12.21%40.36B | -30.33%37.68B | -13.15%48.99B | -18.77%54.61B | -18.77%54.61B | -2.48%45.98B | 32.68%54.09B | 29.40%56.41B | -5.87%67.23B | -5.87%67.23B |
| Free cash from | 31.95%13.55B | -14.68%8.3B | 60.76%7.04B | -14.40%50.36B | -13.36%25.98B | -54.59%10.27B | 0.45%9.73B | 226.72%4.38B | 48.49%58.83B | 9.59%29.99B |
| Currency Unit | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB |