Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
百度集團-SW
09888
5
快手-W
01024
| (FY)2024/11/30 | (FY)2023/11/30 | (FY)2022/11/30 | (FY)2021/11/30 | (FY)2020/11/30 | (FY)2019/11/30 | (FY)2018/11/30 | (FY)2017/11/30 | (FY)2016/11/30 | (FY)2015/11/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 經營活動產生的現金 | -158.40%-9,234.4萬 | -34.62%1.58億 | 17.48%2.42億 | 184.29%2.06億 | -2,136.45%-2.44億 | -103.76%-1,092.1萬 | 55.98%2.9億 | 197.75%1.86億 | -1,665.32%-1.91億 | -30.14%1,217萬 |
| 扣除非現金調整前淨利潤 | -159.52%-8,151.4萬 | 11.11%1.37億 | 8,909.72%1.23億 | 100.64%136.8萬 | -12,271.50%-2.12億 | -96.53%174.4萬 | 681.98%5,019.6萬 | 21.69%-862.5萬 | 99.19%-1,101.4萬 | -4,131.29%-13.66億 |
| 非現金項目調整總額 | 247.64%1.28億 | -26.75%3,668.7萬 | 113.65%5,008.5萬 | -84.33%2,344.2萬 | 125.77%1.5億 | -5.79%6,624.6萬 | 2.79%7,032.1萬 | -16.65%6,841萬 | -94.38%8,207.5萬 | 1,646.10%14.61億 |
| -折舊與攤銷 | 12.90%7,759.6萬 | 12.22%6,872.9萬 | 19.49%6,124.7萬 | -27.58%5,125.8萬 | 1.51%7,078.3萬 | -9.35%6,972.7萬 | -3.70%7,691.5萬 | 7.11%7,987.4萬 | -5.00%7,457萬 | -11.99%7,849.4萬 |
| -在損益中確認的減值損失回撥 | 779.99%2,617.1萬 | --297.4萬 | --0 | ---- | --5,730.8萬 | ---- | ---- | ---- | ---- | --13.97億 |
| -資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 343.35%1,057.1萬 | 3.45%-434.4萬 |
| -處置利潤 | 244.22%3,054.5萬 | -21,735.05%-2,118萬 | 99.61%-9.7萬 | -695.68%-2,505.6萬 | -10.65%-314.9萬 | -37.36%-284.6萬 | 78.68%-207.2萬 | ---972萬 | --0 | -97.26%6萬 |
| -匯兌損益淨額 | 46.78%-119.9萬 | 52.94%-225.3萬 | -51.76%-478.8萬 | -1,340.64%-315.5萬 | -576.09%-21.9萬 | 102.85%4.6萬 | -37.13%-161.4萬 | -252.40%-117.7萬 | 84.21%-33.4萬 | 24.03%-211.5萬 |
| -其他非現金項目 | 51.86%-557.6萬 | -84.53%-1,158.3萬 | -1,689.11%-627.7萬 | -98.41%39.5萬 | 3,747.58%2,484萬 | 76.58%-68.1萬 | -412.87%-290.8萬 | 79.25%-56.7萬 | 65.19%-273.2萬 | -1,795.89%-784.9萬 |
| 營運資本變動 | -792.11%-1.38億 | -122.64%-1,551萬 | -62.16%6,851.8萬 | 199.73%1.81億 | -130.05%-1.82億 | -146.44%-7,890.9萬 | 34.41%1.7億 | 148.33%1.26億 | -217.04%-2.62億 | 17.63%-8,250萬 |
| -應收款(增)減 | -179.00%-3,221.3萬 | 197.57%4,077.5萬 | -211.96%-4,179萬 | 187.27%3,732.7萬 | -405.18%-4,277.4萬 | -183.65%-846.7萬 | 8,070.08%1,012.2萬 | -100.28%-12.7萬 | 661.54%4,611.9萬 | 120.04%605.6萬 |
| -存貨(增)減 | -764.59%-6,178.7萬 | 191.84%929.7萬 | -105.08%-1,012.3萬 | 265.24%1.99億 | -238.62%-1.21億 | -255.83%-3,562.2萬 | -59.94%2,286萬 | 130.77%5,707.1萬 | -77.70%-1.85億 | -12.47%-1.04億 |
| -應付款(減)增 | -21.41%-5,952.9萬 | -147.77%-4,903.2萬 | 310.14%1.03億 | -1,393.40%-4,884.9萬 | 95.32%-327.1萬 | -158.94%-6,993.9萬 | 113.06%1.19億 | 146.24%5,569.1萬 | -351.02%-1.2億 | 8,984.63%4,797.7萬 |
| -應計費用(減)增 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 72.45%-495.2萬 | -179.49%-1,797.3萬 |
| -貸款、租賃及其他損失準備金 | 57.04%1,095.7萬 | 3,651.08%697.7萬 | 122.85%18.6萬 | -124.61%-81.4萬 | -79.44%330.7萬 | 0.58%1,608.6萬 | 267.76%1,599.4萬 | --434.9萬 | ---- | ---- |
| -其他流動資產變動 | 105.83%9.9萬 | 95.54%-169.8萬 | -2,651.51%-3,804.3萬 | 255.31%149.1萬 | -189.16%-96萬 | -125.27%-33.2萬 | -50.15%131.4萬 | 627.20%263.6萬 | 83.85%-50萬 | -1,695.88%-309.6萬 |
| -其他流動負債變動 | 118.81%410.7萬 | -139.23%-2,182.9萬 | 849.12%5,563.7萬 | 56.85%-742.7萬 | -188.88%-1,721.2萬 | 1,876.02%1,936.5萬 | -85.59%98萬 | 84.36%680.3萬 | 133.29%369萬 | -1,947.33%-1,108.4萬 |
| 已付股息(經營活動產生的現金流) | ||||||||||
| 已收到的股息(經營活動產生的現金流) | ||||||||||
| 已付利息(經營活動產生的現金流) | -204.17%-7.3萬 | -2.4萬 | ||||||||
| 已收到的利息(經營活動產生的現金流) | 4.36%380.4萬 | 25.73%364.5萬 | -6.42%289.9萬 | -1.90%309.8萬 | 19.17%315.8萬 | 20.89%265萬 | -9.23%219.2萬 | -26.44%241.5萬 | -9.71%328.3萬 | -11.03%363.6萬 |
| 已支付退稅 | -39.41%-2,944.7萬 | 26.54%-2,112.3萬 | -318.06%-2,875.4萬 | 43.18%-687.8萬 | 55.45%-1,210.5萬 | -23.01%-2,716.9萬 | -290.78%-2,208.7萬 | 60.17%-565.2萬 | 28.73%-1,418.9萬 | -42.00%-1,990.8萬 |
| 其他經營現金流入(流出) | 0 | -99.98%1,000 | 178.73%505.2萬 | 66.39%-641.7萬 | -1,909.2萬 | 0 | 200.00%1,000 | 0.00%-1,000 | -200.00%-1,000 | 200.00%1,000 |
| 經營活動現金淨額 | -183.89%-1.18億 | -36.37%1.41億 | 12.97%2.21億 | 171.86%1.96億 | -668.29%-2.72億 | -113.10%-3,544萬 | 47.93%2.71億 | 190.80%1.83億 | -4,811.75%-2.01億 | -154.84%-410.1萬 |
| 投資活動現金流量 | ||||||||||
| 物業、廠房及設備交易淨額 | -126.32%-7,832.7萬 | -21.80%-3,460.9萬 | -1.56%-2,841.4萬 | 52.14%-2,797.7萬 | -107.38%-5,845.2萬 | -2.71%-2,818.6萬 | -3.81%-2,744.2萬 | -59.53%-2,643.5萬 | -3.84%-1,657.1萬 | 33.97%-1,595.8萬 |
| 無形資產交易淨額 | -1,583.08%-2,198.1萬 | 67.59%-130.6萬 | -86.23%-403萬 | 89.80%-216.4萬 | -1,744.61%-2,121.3萬 | -56.89%-115萬 | -311.80%-73.3萬 | 85.67%-17.8萬 | 73.69%-124.2萬 | -31.55%-472萬 |
| 業務交易淨額 | ---- | ---- | ---- | ---3,000萬 | ---- | ---- | ---- | --770萬 | ---- | ---- |
| 投資產品交易淨額 | --0 | -173.44%-5,874.9萬 | 216.38%8,000萬 | -117.33%-6,873.8萬 | 498.22%3.97億 | -16,498.83%-9,959.3萬 | -100.67%-60萬 | -55.00%9,000萬 | 100.00%2億 | 0.00%1億 |
| 其他投資變動淨額 | 203.07%687.7萬 | -1,019.46%-667.2萬 | -152.05%-59.6萬 | 684.25%114.5萬 | 101.81%14.6萬 | -70.58%-805.3萬 | -52.98%-472.1萬 | 96.91%-308.6萬 | -200.04%-9,992.5萬 | -13.42%9,988.9萬 |
| 投資活動現金淨額 | 7.80%-9,343.1萬 | -315.79%-1.01億 | 136.76%4,696萬 | -140.28%-1.28億 | 331.48%3.17億 | -308.95%-1.37億 | -149.26%-3,349.6萬 | -17.34%6,800.1萬 | -54.10%8,226.2萬 | -4.48%1.79億 |
| 融資活動現金流量 | ||||||||||
| 普通股發行/回購的淨額 | ---- | ---- | ---- | ---- | ---2.5萬 | ---- | --0 | ---9,000 | ---- | -56,872.95%-1.87億 |
| 租賃融資增減 | 0.00%-552萬 | 15.04%-552萬 | 2.93%-649.7萬 | -16.06%-669.3萬 | 53.32%-576.7萬 | 43.15%-1,235.4萬 | -4.71%-2,173.2萬 | -0.95%-2,075.5萬 | 0.00%-2,055.9萬 | -99.06%-2,055.9萬 |
| 已支付現金股息 | -0.66%-2,972萬 | -121.00%-2,952.4萬 | -0.40%-1,335.9萬 | 55.29%-1,330.6萬 | -0.75%-2,976萬 | 0.97%-2,953.7萬 | -0.71%-2,982.5萬 | 0.49%-2,961.5萬 | 13.27%-2,976.2萬 | -1.20%-3,431.7萬 |
| 其他籌資費用淨額 | ---- | 0.00%-1,000 | ---1,000 | ---- | 0.00%-1,000 | 0.00%-1,000 | 0.00%-1,000 | ---1,000 | ---- | 0.00%-1,000 |
| 融資活動現金淨額 | -0.56%-3,524萬 | -76.49%-3,504.5萬 | 0.71%-1,985.7萬 | 43.75%-1,999.9萬 | 15.13%-3,555.3萬 | 18.75%-4,189.2萬 | -2.34%-5,155.8萬 | -0.12%-5,038萬 | 79.23%-5,032.1萬 | -443.70%-2.42億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 0.74%8.89億 | 40.16%8.83億 | 8.83%6.3億 | 1.66%5.79億 | -27.35%5.69億 | 31.36%7.84億 | 51.08%5.97億 | -29.99%3.95億 | -10.35%5.64億 | 32.22%6.29億 |
| 現金變動 | -5,880.60%-2.47億 | -98.28%426.7萬 | 417.71%2.48億 | 418.42%4,793.3萬 | 104.31%924.6萬 | -215.53%-2.14億 | -7.49%1.86億 | 218.31%2.01億 | -152.19%-1.69億 | -144.65%-6,720.8萬 |
| 匯率變動影響 | -46.78%119.9萬 | -52.94%225.3萬 | 51.76%478.8萬 | 1,340.64%315.5萬 | 576.09%21.9萬 | -102.85%-4.6萬 | 37.13%161.4萬 | 252.40%117.7萬 | -84.21%33.4萬 | -24.03%211.5萬 |
| 現金變動之外的其他現金調整 | ---- | --1,000 | ---- | ---- | ---1,000 | ---- | -150.00%-1,000 | 300.00%2,000 | -200.00%-1,000 | 0.00%1,000 |
| 期末現金 | -27.60%6.44億 | 0.74%8.89億 | 40.16%8.83億 | 8.83%6.3億 | 1.66%5.79億 | -27.35%5.69億 | 31.36%7.84億 | 51.08%5.97億 | -29.99%3.95億 | -10.35%5.64億 |
| 自由現金流 | -309.10%-2.18億 | -44.61%1.04億 | 13.90%1.89億 | 147.03%1.66億 | -443.33%-3.52億 | -126.73%-6,477.6萬 | 55.09%2.42億 | 171.28%1.56億 | -784.80%-2.19億 | -22.20%-2,477.9萬 |
| 貨幣單位 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 |
| 會計準則 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |