Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
阿里健康
00241
5
攜程集團-S
09961
| (FY)2024/12/31 | (FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | (FY)2015/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 經營活動產生的現金 | 10.61%33.3億 | 556.95%30.11億 | -82.95%4.58億 | -39.28%26.88億 | 139.99%44.27億 | -45.94%18.45億 | -6.24%34.12億 | -32.00%36.4億 | 81.63%53.52億 | -18.21%29.47億 |
| 扣除非現金調整前淨利潤 | 29.30%35.42億 | 28.82%27.39億 | -6.37%21.26億 | 41.25%22.71億 | -45.46%16.08億 | -7.31%29.48億 | -13.51%31.8億 | 9.43%36.77億 | -4.99%33.6億 | 14.22%35.37億 |
| 非現金項目調整總額 | 5.88%4.35億 | -2.52%4.11億 | -27.48%4.21億 | 89.66%5.81億 | -54.47%3.06億 | 451.64%6.73億 | -59.00%1.22億 | 3.33%2.97億 | -11.65%2.88億 | 52.22%3.26億 |
| -折舊與攤銷 | 19.93%4.55億 | -0.05%3.79億 | -7.31%3.79億 | 5.68%4.09億 | -8.70%3.87億 | 44.66%4.24億 | 5.73%2.93億 | -6.75%2.77億 | 22.54%2.97億 | 0.19%2.43億 |
| -在損益中確認的減值損失回撥 | ---- | ---- | ---- | ---- | -83.02%2,772萬 | --1.63億 | ---- | ---- | ---- | ---- |
| -資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 117.07%1.02億 |
| -處置利潤 | 103.53%432.9萬 | ---1.23億 | --0 | 97.59%-601.2萬 | -660.97%-2.5億 | -47.45%4,451.5萬 | 201,595.24%8,471.2萬 | -86.71%4.2萬 | -96.96%31.6萬 | -92.16%1,038.6萬 |
| -匯兌損益淨額 | -216.47%-1,172.2萬 | ---370.4萬 | ---- | -334.72%-843.6萬 | 320.84%359.4萬 | -27.99%85.4萬 | -42.68%118.6萬 | 780.43%206.9萬 | --23.5萬 | ---- |
| -以股票支付的報酬 | -42.47%4,063.5萬 | -15.23%7,063.2萬 | -9.22%8,332.3萬 | 799.63%9,178.9萬 | --1,020.3萬 | ---- | ---- | ---- | ---- | ---- |
| -其他非現金項目 | -161.15%-5,325.7萬 | 310.05%8,708.6萬 | -144.00%-4,145.9萬 | -25.93%9,422.6萬 | 219.13%1.27億 | 115.50%3,986.1萬 | -1,533.52%-2.57億 | 276.74%1,793.9萬 | 65.71%-1,015萬 | -106.69%-2,960.3萬 |
| 營運資本變動 | -364.93%-6.46億 | 93.35%-1.39億 | -1,175.63%-20.89億 | -106.52%-1.64億 | 241.54%25.13億 | -1,711.30%-17.76億 | 132.91%1.1億 | -119.65%-3.35億 | 286.11%17.04億 | -412.92%-9.16億 |
| -應收款(增)減 | -28.39%-22.34億 | -0.30%-17.4億 | -1,403.74%-17.35億 | -104.29%-1.15億 | 436.33%26.88億 | -263.65%-7.99億 | 173.94%4.88億 | -127.75%-6.6億 | 282.12%23.79億 | -677.12%-13.07億 |
| -存貨(增)減 | -108.19%-1,990.5萬 | 180.73%2.43億 | -192.27%-3.01億 | 10.97%3.26億 | 126.57%2.94億 | -86,802.51%-11.07億 | -96.13%127.7萬 | 108.19%3,303.8萬 | -56.37%-4.03億 | -5,660.35%-2.58億 |
| -預付費用(增)減 | 511.62%2.37億 | 89.31%3,874.7萬 | -14.78%2,046.7萬 | 195.90%2,401.6萬 | 25.63%-2,504.2萬 | -436.66%-3,367萬 | -115.62%-627.4萬 | -68.49%4,016.4萬 | 86.38%1.27億 | 157.66%6,839萬 |
| -應付款(減)增 | 226.75%14.09億 | -7.76%4.31億 | 19.80%4.67億 | 201.87%3.9億 | -164.94%-3.83億 | 242.15%5.9億 | -207.88%-4.15億 | 180.68%3.85億 | -161.42%-4.77億 | 700.27%7.76億 |
| -應計費用(減)增 | 5,618.57%1.29億 | -89.50%226.2萬 | 342.28%2,155.3萬 | -193.93%-889.6萬 | 138.84%947.1萬 | -293.39%-2,438.3萬 | -12.63%1,260.8萬 | -61.78%1,443萬 | 122.24%3,775.4萬 | -157.08%-1.7億 |
| -貸款、租賃及其他損失準備金 | -90.26%5,382.1萬 | 1,748.28%5.53億 | 95.50%-3,354.1萬 | -3,308.92%-7.46億 | 102.52%2,324.5萬 | -2,217.49%-9.21億 | 314.05%4,349.3萬 | -129.14%-2,031.9萬 | --6,973.1萬 | ---- |
| -其他流動資產變動 | -166.32%-2.21億 | 162.98%3.33億 | -1,446.23%-5.29億 | 63.35%-3,420.4萬 | -117.95%-9,333.5萬 | 3,733.32%5.2億 | 88.68%-1,431萬 | -315.79%-1.26億 | -17.44%-3,039.3萬 | -315.01%-2,587.9萬 |
| 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) | -19.58%-509.4萬 | 4.16%-426萬 | 4.43%-444.5萬 | -6.50%-465.1萬 | -0.95%-436.7萬 | -31.29%-432.6萬 | 25.89%-329.5萬 | -0.50%-444.6萬 | 9.60%-442.4萬 | -10.62%-489.4萬 |
| 已收到的利息(經營活動產生的現金流) | 7.40%2,145.2萬 | 5.90%1,997.4萬 | 35.39%1,886.1萬 | -27.31%1,393.1萬 | -13.74%1,916.4萬 | 19.34%2,221.7萬 | 1.82%1,861.6萬 | -8.23%1,828.3萬 | 5.62%1,992.3萬 | -3.39%1,886.3萬 |
| 已支付退稅 | -45.01%-12.95億 | -77.68%-8.93億 | -16.22%-5.03億 | 31.39%-4.32億 | 38.59%-6.3億 | 14.54%-10.26億 | -7.24%-12.01億 | 23.42%-11.2億 | -29.32%-14.62億 | 24.45%-11.31億 |
| 其他經營現金流入(流出) | 251.7萬 | 0 | -99.89%2萬 | 33.38%1,756.6萬 | 1,317萬 | 0 | 0 | -1,000 | 0 | -200.00%-1,000 |
| 經營活動現金淨額 | -3.72%20.54億 | 7,261.69%21.34億 | -101.31%-2,979.3萬 | -40.32%22.83億 | 357.34%38.25億 | -62.44%8.36億 | -12.11%22.27億 | -35.12%25.34億 | 113.41%39.05億 | -13.73%18.3億 |
| 投資活動現金流量 | ||||||||||
| 物業、廠房及設備交易淨額 | 78.00%-3.01億 | -2,911.76%-13.69億 | -189.79%-4,545.6萬 | 87.07%-1,568.6萬 | 54.46%-1.21億 | 63.93%-2.66億 | -406.50%-7.38億 | 57.27%-1.46億 | 59.55%-3.41億 | -78.75%-8.43億 |
| 無形資產交易淨額 | -112.86%-5,638.4萬 | 8.67%-2,648.9萬 | -108.66%-2,900.4萬 | 93.09%-1,390萬 | 65.68%-2.01億 | -127.12%-5.86億 | -441.48%-2.58億 | -102.75%-4,765.7萬 | 0.50%-2,350.5萬 | 77.69%-2,362.3萬 |
| 業務交易淨額 | ---- | ---- | ---- | ---- | ---- | ---- | ---3.04億 | ---- | ---- | ---- |
| 投資產品交易淨額 | 155.33%10.02億 | -16,879.39%-18.11億 | 83.32%-1,066.7萬 | -110.18%-6,393.3萬 | 539.86%6.28億 | 1,223.98%9,818萬 | -107.91%-873.5萬 | 1,258.69%1.1億 | 95.51%-952.8萬 | -356.83%-2.12億 |
| 向其他方提供的預付現金及貸款 | ---- | ---- | ---- | ---- | ---- | ---- | ---7,500萬 | ---- | ---6,639.7萬 | ---- |
| 償還對其他方提供的預付款及貸款產生的現金收入 | ---- | ---- | ---- | ---- | ---- | ---- | -50.00%33萬 | 0.00%66萬 | 0.00%66萬 | 0.00%66萬 |
| 其他投資變動淨額 | -141.15%-1,420.9萬 | 1,034.74%3,453萬 | -15.12%304.3萬 | -34.83%358.5萬 | 115.96%550.1萬 | -2,175.90%-3,446萬 | 561.11%166萬 | -100.06%-36萬 | 4,161.31%6.23億 | 104.30%1,461.7萬 |
| 投資活動現金淨額 | 119.87%6.3億 | -3,764.55%-31.72億 | 8.73%-8,208.4萬 | -128.89%-8,993.4萬 | 139.47%3.11億 | 42.92%-7.89億 | -1,570.58%-13.82億 | -145.20%-8,271.4萬 | 117.20%1.83億 | -27.53%-10.64億 |
| 融資活動現金流量 | ||||||||||
| 債務發行/償還的淨額 | ---204萬 | --0 | ---- | --6,000萬 | ---- | ---- | ---3億 | ---- | ---- | ---- |
| 普通股發行/回購的淨額 | -40.25%-33.1萬 | 99.82%-23.6萬 | -26,114.55%-1.3億 | 92.23%-49.5萬 | 1.07%-636.9萬 | -27.54%-643.8萬 | -305.46%-504.8萬 | -73.40%-124.5萬 | 40.32%-71.8萬 | -127.41%-120.3萬 |
| 租賃融資增減 | -9.07%-45.7萬 | 64.25%-41.9萬 | -4.18%-117.2萬 | -2.65%-112.5萬 | 20.92%-109.6萬 | 0.00%-138.6萬 | 4.22%-138.6萬 | -86.23%-144.7萬 | 0.00%-77.7萬 | -0.65%-77.7萬 |
| 已支付現金股息 | -16.50%-10.27億 | 0.27%-8.82億 | 0.51%-8.84億 | 14.29%-8.89億 | 23.32%-10.37億 | -7.27%-13.52億 | -14.89%-12.6億 | 3.79%-10.97億 | -6.15%-11.4億 | -6.54%-10.74億 |
| 其他籌資費用淨額 | 50.00%-1,000 | -100.00%-2,000 | ---1,000 | ---- | 50.00%-1,000 | -100.00%-2,000 | 0.00%-1,000 | 0.00%-1,000 | 0.00%-1,000 | ---1,000 |
| 融資活動現金淨額 | -16.73%-10.3億 | 13.07%-8.82億 | -22.25%-10.15億 | 20.49%-8.3億 | 23.21%-10.44億 | 13.21%-13.6億 | -42.48%-15.67億 | 3.68%-11億 | -6.09%-11.42億 | -6.60%-10.76億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -13.96%117.71億 | -7.50%136.81億 | 10.91%147.91億 | 30.03%133.36億 | -11.35%102.56億 | -4.05%115.69億 | 12.62%120.58億 | 37.95%107.07億 | -3.84%77.62億 | 3.56%80.72億 |
| 現金變動 | 186.15%16.55億 | -70.46%-19.21億 | -182.71%-11.27億 | -55.94%13.62億 | 335.64%30.92億 | -81.77%-13.12億 | -153.43%-7.22億 | -54.14%13.51億 | 1,049.95%29.47億 | -211.84%-3.1億 |
| 匯率變動影響 | 226.71%3,463.5萬 | -39.06%1,060.1萬 | -25.08%1,739.7萬 | 291.72%2,322.1萬 | -882.32%-1,211.2萬 | ---123.3萬 | ---- | ---- | ---117.1萬 | ---- |
| 現金變動之外的其他現金調整 | --1,000 | ---- | -100.00%-2,000 | --6,904.3萬 | ---- | ---- | ---- | ---- | ---- | 200.00%1,000 |
| 期末現金 | 14.35%134.6億 | -13.96%117.71億 | -7.50%136.81億 | 10.91%147.91億 | 30.03%133.36億 | -9.53%102.56億 | -5.99%113.36億 | 12.62%120.58億 | 37.95%107.07億 | -3.84%77.62億 |
| 自由現金流 | 129.85%16.97億 | 808.05%7.38億 | -104.63%-1.04億 | -35.67%22.53億 | 21,926.45%35.02億 | -101.30%-1,604.7萬 | -47.42%12.3億 | -33.91%23.4億 | 267.68%35.41億 | -37.61%9.63億 |
| 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 |