BEIJING, May 13, 2025 (GLOBE NEWSWIRE) -- JD.com, Inc. (NASDAQ: JD and HKEX: 9618 (HKD counter) and 89618 (RMB counter), the "Company" or "JD.com"), a leading supply chain-based technology and service provider, today announced its unaudited financial results for the three months ended March 31, 2025.

First Quarter 2025 Highlights

"We saw a strong start to the year, with solid results on both the top and bottom lines in Q1," said Sandy Xu, Chief Executive Officer of JD.com. "Our performance was supported by improving consumer sentiment and continued enhancements to JD's supply chain capabilities and user experience. User growth was particularly strong during the quarter, reflecting the increasing trust and mindshare JD has earned from consumers and further strengthening our ecosystem. We are also seeing encouraging signs from new initiatives, and we believe these emerging opportunities will further position us for long-term, high-quality growth."

"In the first quarter, both our product and service revenues achieved double-digit growth year-on-year, further accelerating on a sequential basis, while bottom line also continued to expand steadily," said Ian Su Shan, Chief Financial Officer of JD.com. "In particular, we maintained and further enhanced robust momentum of our core JD Retail business, while exploring exciting new opportunities for our long-term success. We also remained very committed to shareholder returns. We completed our annual dividend payout in April, and further executed upon our share repurchase program during the first quarter."

Updates of Share Repurchase Program

Pursuant to the Company's share repurchase program of up to US$5.0 billion adopted in August 2024 and effective through August 2027, the Company repurchased a total of approximately 80.7 million Class A ordinary shares (equivalent to 40.4 million ADSs) for a total of approximately US$1.5 billion from January 1, 2025 to the date of this announcement. The remaining amount under the share repurchase program was US$3.5 billion as of the date of this announcement.

The total number of shares repurchased by the Company from January 1, 2025 to the date of this announcement amounted to approximately 2.8% of its ordinary shares outstanding as of December 31, 20243. All of these ordinary shares were repurchased from both Nasdaq and the Hong Kong Stock Exchange pursuant to the share repurchase program.

Business Highlights

Environment, Social and Governance

First Quarter 2025 Financial Results

Net Revenues. Net revenues increased to RMB301.1 billion (US$41.5 billion) by 15.8% for the first quarter of 2025 from RMB260.0 billion for the first quarter of 2024. Net product revenues increased by 16.2%, while net service revenues increased by 14.0% for the first quarter of 2025, compared to the first quarter of 2024.

Cost of Revenues. Cost of revenues increased to RMB253.2 billion (US$34.9 billion) by 15.0% for the first quarter of 2025 from RMB220.3 billion for the first quarter of 2024.

Fulfillment Expenses. Fulfillment expenses, which primarily include procurement, warehousing, delivery, customer service and payment processing expenses, increased to RMB19.7 billion (US$2.7 billion) by 17.4% for the first quarter of 2025 from RMB16.8 billion for the first quarter of 2024. Fulfillment expenses as a percentage of net revenues was 6.6% for the first quarter of 2025, compared to 6.5% for the first quarter of 2024.

Marketing Expenses. Marketing expenses increased to RMB10.5 billion (US$1.5 billion) by 13.9% for the first quarter of 2025 from RMB9.3 billion for the first quarter of 2024. Marketing expenses as a percentage of net revenues was 3.5% for the first quarter of 2025, compared to 3.6% for the first quarter of 2024.

Research and Development Expenses. Research and development expenses increased to RMB4.6 billion (US$0.6 billion) by 14.6% for the first quarter of 2025 from RMB4.0 billion for the first quarter of 2024. Research and development expenses as a percentage of net revenues was 1.5% for the first quarter of 2025, compared to 1.6% for the first quarter of 2024.

General and Administrative Expenses. General and administrative expenses increased to RMB2.4 billion (US$0.3 billion) by 22.2% for the first quarter of 2025 from RMB2.0 billion for the first quarter of 2024. General and administrative expenses as a percentage of net revenues remained stable at 0.8% for the first quarter of 2025 and 2024.

Income from Operations and Non-GAAP Income from Operations. Income from operations increased to RMB10.5 billion (US$1.5 billion) by 36.8% for the first quarter of 2025 from RMB7.7 billion for the first quarter of 2024. Operating margin was 3.5% for the first quarter of 2025, compared to 3.0% for the first quarter of 2024. Non-GAAP income from operations increased to RMB11.7 billion (US$1.6 billion) by 31.4% for the first quarter of 2025 from RMB8.9 billion for the first quarter of 2024. Non-GAAP operating margin was 3.9% for the first quarter of 2025, compared to 3.4% for the first quarter of 2024. Operating margin of JD Retail before unallocated items for the first quarter of 2025 was 4.9%, compared to 4.1% for the first quarter of 2024.

Non-GAAP EBITDA. Non-GAAP EBITDA increased to RMB13.7 billion (US$1.9 billion) by 27.0% for the first quarter of 2025 from RMB10.8 billion for the first quarter of 2024. Non-GAAP EBITDA margin was 4.6% for the first quarter of 2025, compared to 4.1% for the first quarter of 2024.

Net Income Attributable to the Company's Ordinary Shareholders and Non-GAAP Net Income Attributable to the Company's Ordinary Shareholders. Net income attributable to the Company's ordinary shareholders increased to RMB10.9 billion (US$1.5 billion) by 52.7% for the first quarter of 2025 from RMB7.1 billion for the first quarter of 2024. Net margin attributable to the Company's ordinary shareholders was 3.6% for the first quarter of 2025, compared to 2.7% for the first quarter of 2024. Non-GAAP net income attributable to the Company's ordinary shareholders increased to RMB12.8 billion (US$1.8 billion) by 43.4% for the first quarter of 2025 from RMB8.9 billion for the first quarter of 2024. Non-GAAP net margin attributable to the Company's ordinary shareholders was 4.2% for the first quarter of 2025, compared to 3.4% for the first quarter of 2024.

Diluted EPS and Non-GAAP Diluted EPS. Diluted net income per ADS increased to RMB7.19 (US$0.99) by 58.7% for the first quarter of 2025 from RMB4.53 for the first quarter of 2024. Non-GAAP diluted net income per ADS increased to RMB8.41 (US$1.16) by 48.8% for the first quarter of 2025 from RMB5.65 for the first quarter of 2024.

Cash Flow and Working Capital

As of March 31, 2025, the Company's cash and cash equivalents, restricted cash and short-term investments totaled RMB203.4 billion (US$28.0 billion), compared to RMB241.4 billion as of December 31, 2024. For the first quarter of 2025, free cash flow of the Company was as follows:

  For the three months ended
  March 31,

2024
  March 31,

2025
  March 31,

2025
  RMBRMBUS$
  (In millions)
   
Net cash used in operating activities (11,315) (18,262) (2,517)
Less: Impact from consumer financing receivables included in the operating cash flow (1,281) (1,018) (140)
Less: Capital expenditures, net of related sales proceeds (2,880) (2,323) (320)
Capital expenditures for development properties (1,360) (915) (126)
Other capital expenditures* (1,520) (1,408) (194)
Free cash flow (15,476) (21,603) (2,977)
          

* Including capital expenditures related to the Company's headquarters in Beijing and all other CAPEX.

Net cash provided by investing activities was RMB16.2 billion (US$2.2 billion) for the first quarter of 2025, consisting primarily of net cash received from maturity of time deposits and wealth management products and cash received from disposal of equity investments and investment securities, partially offset by cash paid for capital expenditures.

Net cash used in financing activities was RMB7.3 billion (US$1.0 billion) for the first quarter of 2025, consisting primarily of net cash paid for repayment of borrowings and cash paid for repurchase of ordinary shares.

For the twelve months ended March 31, 2025, free cash flow of the Company was as follows:

  For the twelve months ended
  March 31,

2024
  March 31,

2025
  March 31,

2025
  RMBRMBUS$
  (In millions)
   
Net cash provided by operating activities 69,813  51,148  7,048 
(Less)/Add: Impact from consumer financing receivables included in the operating cash flow (1,191) 131  18 
Less: Capital expenditures, net of related sales proceeds (18,045) (13,666) (1,883)
Capital expenditures for development properties (11,332) (6,841) (943)
Other capital expenditures (6,713) (6,825) (940)
Free cash flow 50,577  37,613  5,183 
          

Supplemental Information

The Company reports three reportable segments, JD Retail, JD Logistics, and New businesses. JD Retail, including JD Health and JD Industrials, among other operating segments, mainly engages in online retail, online marketplace and marketing services in China. JD Logistics includes both internal and external logistics businesses. New Businesses mainly include Dada, JD Property, Jingxi and overseas businesses.

 For the three months ended 
 March 31,

2024 
 March 31,

2025 
 March 31,

2025
 
 RMBRMBUS$ 
 (In millions, except percentage data) 
Net revenues:    
JD Retail226,835  263,845  36,359  
JD Logistics42,137  46,967  6,472  
New Businesses4,870  5,753  793  
Inter-segment eliminations*(13,793) (15,483) (2,134) 
Total consolidated net revenues260,049  301,082  41,490  
Less: cost of revenues:    
JD Retail(190,062) (219,395) (30,234) 
JD Logistics(39,052) (43,785) (6,034) 
New Businesses(4,031) (4,586) (632) 
Inter-segment eliminations*12,892  14,539  2,004  
Less: operating expenses:    
JD Retail(27,448) (31,604) (4,355) 
JD Logistics(2,861) (3,037) (418) 
New Businesses(1,509) (2,494) (344) 
Inter-segment eliminations*901  944  130  
Income/(loss) from operations:    
JD Retail9,325  12,846  1,770  
JD Logistics224  145  20  
New Businesses(670) (1,327) (183) 
Total segment income from operations8,879  11,664  1,607  
Unallocated items**(1,179) (1,131) (156) 
Total consolidated income from operations7,700  10,533  1,451  
Share of results of equity investees(730) 1,330  183  
Interest expense(601) (600) (82) 
Others, net2,696  2,079  287  
Total consolidated income before tax9,065  13,342  1,839  
     
YoY% change of net revenues:    
JD Retail6.8% 16.3%   
JD Logistics14.7% 11.5%   
New Businesses(19.2)% 18.1%   
     
Operating margin:     
JD Retail4.1% 4.9%   
JD Logistics0.5% 0.3%   
New Businesses(13.8)% (23.1)%   
         

* The inter-segment eliminations mainly consist of revenues from supply chain solutions and logistics services provided by JD Logistics to JD Retail, on-demand delivery and retail services provided by Dada to JD Retail and JD Logistics, and property leasing services provided by JD Property to JD Logistics.

** Unallocated items include share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, effects of business cooperation arrangements, and impairment of goodwill and intangible assets, which are not allocated to segments.

The table below sets forth the revenue information:

 For the three months ended 
 March 31,

2024
 March 31,

2025
 March 31,

2025
YoY%

Change
 RMB RMB US$ 
 (In millions, except percentage data)
Electronics and home appliances revenues123,212 144,295 19,88417.1%
General merchandise revenues85,296 98,014 13,50714.9%
Net product revenues208,508 242,309 33,39116.2%
Marketplace and marketing revenues19,289 22,320 3,07615.7%
Logistics and other service revenues32,252 36,453 5,02313.0%
Net service revenues51,541 58,773 8,09914.0%
Total net revenues260,049 301,082 41,49015.8%
        



Conference Call

JD.com's management will hold a conference call at 8:00 am, Eastern Time on May 13, 2025, (8:00 pm, Beijing/Hong Kong Time on May 13, 2025) to discuss the first quarter 2025 financial results.

Please register in advance of the conference using the link provided below and dial in 15 minutes prior to the call, using participant dial-in numbers, the Passcode and unique access PIN which would be provided upon registering. You will be automatically linked to the live call after completion of this process, unless required to provide the conference ID below due to regional restrictions.

PRE-REGISTER LINK: https://s1.c-conf.com/diamondpass/10046856-37hfgr.html

CONFERENCE ID: 10046856

A telephone replay will be available for one week until May 20, 2025. The dial-in details are as follows:

US:+1-855-883-1031
International:+61-7-3107-6325
Hong Kong:800-930-639
Chinese Mainland:400-120-9216
Passcode:10046856
  

Additionally, a live and archived webcast of the conference call will also be available on the JD.com's investor relations website at http://ir.jd.com.

About JD.com

JD.com is a leading supply chain-based technology and service provider. The Company's cutting-edge retail infrastructure seeks to enable consumers to buy whatever they want, whenever and wherever they want it. The Company has opened its technology and infrastructure to partners, brands and other sectors, as part of its Retail as a Service offering to help drive productivity and innovation across a range of industries.

Non-GAAP Measures

In evaluating the business, the Company considers and uses non-GAAP measures, such as non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss) attributable to the Company's ordinary shareholders, non-GAAP net margin attributable to the Company's ordinary shareholders, free cash flow, non-GAAP EBITDA, non-GAAP EBITDA margin, non-GAAP net income/(loss) per share and non-GAAP net income/(loss) per ADS, as supplemental measures to review and assess operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The Company defines non-GAAP income/(loss) from operations as income/(loss) from operations excluding share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, effects of business cooperation arrangements, gain on sale of development properties and impairment of goodwill and long-lived assets. The Company defines non-GAAP net income/(loss) attributable to the Company's ordinary shareholders as net income/(loss) attributable to the Company's ordinary shareholders excluding share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, effects of business cooperation arrangements and non-compete agreements, gain/(loss) on disposals/deemed disposals of investments and others, reconciling items on the share of equity method investments, loss/(gain) from fair value change of long-term investments, impairment of goodwill, long-lived assets and investments, gain on sale of development properties and tax effects on non-GAAP adjustments. The Company defines free cash flow as operating cash flow adjusting the impact from consumer financing receivables included in the operating cash flow and capital expenditures, net of related sales proceeds. Capital expenditures include purchase of property, equipment and software, cash paid for construction in progress, purchase of intangible assets, land use rights and asset acquisitions. The Company defines non-GAAP EBITDA as non-GAAP income/(loss) from operations plus depreciation and amortization excluding amortization of intangible assets resulting from assets and business acquisitions. Non-GAAP basic net income/(loss) per share is calculated by dividing non-GAAP net income/(loss) attributable to the Company's ordinary shareholders by the weighted average number of ordinary shares outstanding during the periods. Non-GAAP diluted net income/(loss) per share is calculated by dividing non-GAAP net income/(loss) attributable to the Company's ordinary shareholders by the weighted average number of ordinary shares and dilutive potential ordinary shares outstanding during the periods, including the dilutive effects of share-based awards as determined under the treasury stock method and convertible senior notes. Non-GAAP net income/(loss) per ADS is equal to non-GAAP net income/(loss) per share multiplied by two.

The Company presents these non-GAAP financial measures because they are used by management to evaluate operating performance and formulate business plans. Non-GAAP income/(loss) from operations, non-GAAP net income/(loss) attributable to the Company's ordinary shareholders and non-GAAP EBITDA reflect the Company's ongoing business operations in a manner that allows more meaningful period-to-period comparisons. Free cash flow enables management to assess liquidity and cash flow while taking into account the impact from consumer financing receivables included in the operating cash flow and the demands that the expansion of fulfillment infrastructure and technology platform has placed on financial resources. The Company believes that the use of the non-GAAP financial measures facilitates investors to understand and evaluate the Company's current operating performance and future prospects in the same manner as management does, if they so choose. The Company also believes that the non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses, gain/loss and other items that are not expected to result in future cash payments or that are non-recurring in nature or may not be indicative of the Company's core operating results and business outlook.

The non-GAAP financial measures have limitations as analytical tools. The Company's non-GAAP financial measures do not reflect all items of income and expense that affect the Company's operations or not represent the residual cash flow available for discretionary expenditures. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. The Company encourages you to review the Company's financial information in its entirety and not rely on a single financial measure.

CONTACTS:

Investor Relations

Sean Zhang

+86 (10) 8912-6804

IR@JD.com

Media Relations

+86 (10) 8911-6155

Press@JD.com

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as JD.com's strategic and operational plans, contain forward-looking statements. JD.com may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC"), in announcements made on the website of the Hong Kong Stock Exchange, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about JD.com's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: JD.com's growth strategies; its future business development, results of operations and financial condition; its ability to attract and retain new customers and to increase revenues generated from repeat customers; its expectations regarding demand for and market acceptance of its products and services; trends and competition in China's e-commerce market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese e-commerce market; laws, regulations and governmental policies relating to the industries in which JD.com or its business partners operate; potential changes in laws, regulations and governmental policies or changes in the interpretation and implementation of laws, regulations and governmental policies that could adversely affect the industries in which JD.com or its business partners operate, including, among others, initiatives to enhance supervision of companies listed on an overseas exchange and tighten scrutiny over data privacy and data security; risks associated with JD.com's acquisitions, investments and alliances, including fluctuation in the market value of JD.com's investment portfolio; natural disasters and geopolitical events; change in tax rates and financial risks; intensity of competition; and general market and economic conditions in China and globally. Further information regarding these and other risks is included in JD.com's filings with the SEC and the announcements on the website of the Hong Kong Stock Exchange. All information provided herein is as of the date of this announcement, and JD.com undertakes no obligation to update any forward-looking statement, except as required under applicable law.

JD.com, Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(In millions, except otherwise noted)
   
  As of
  December 31,

2024
 March 31,

2025
 March 31,

2025
  RMB RMB US$
ASSETS      
Current assets      
Cash and cash equivalents 108,350 96,778 13,336
Restricted cash 7,366 9,279 1,279
Short-term investments 125,645 97,385 13,420
Accounts receivable, net (including consumer financing receivables of RMB2.0 billion and RMB1.3 billion as of December 31, 2024 and March 31, 2025, respectively)(1) 25,596 31,380 4,324
Advance to suppliers 7,619 6,140 846
Inventories, net 89,326 95,434 13,151
Prepayments and other current assets 15,951 15,712 2,165
Amount due from related parties 4,805 3,344 461
Assets held for sale 2,040 1,778 245
Total current assets 386,698 357,230 49,227
Non-current assets      
Property, equipment and software, net 82,737 83,054 11,445
Construction in progress 6,164 7,039 970
Intangible assets, net 7,793 7,510 1,035
Land use rights, net 36,833 36,820 5,074
Operating lease right-of-use assets 24,532 25,621 3,531
Goodwill 25,709 25,709 3,543
Investment in equity investees 56,850 52,138 7,185
Marketable securities and other investments 59,370 71,755 9,888
Deferred tax assets 2,459 2,430 335
Other non-current assets 9,089 8,556 1,179
Total non-current assets 311,536 320,632 44,185
Total assets 698,234 677,862 93,412
       



JD.com, Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(In millions, except otherwise noted)
   
  As of
  December 31,

2024
 March 31,

2025
 March 31,

2025
  RMB RMB US$
LIABILITIES      
Current liabilities      
Short-term debts 7,581 4,230 583
Accounts payable 192,860 176,736 24,355
Advance from customers 32,437 34,055 4,693
Deferred revenues 2,097 2,166 299
Taxes payable 9,487 5,496 757
Amount due to related parties 1,367 2,954 407
Accrued expenses and other current liabilities 45,985 50,626 6,976
Operating lease liabilities 7,606 7,801 1,075
Liabilities held for sale 101 65 9
Total current liabilities 299,521 284,129 39,154
Non-current liabilities      
Deferred revenues 502 424 58
Unsecured senior notes 24,770 24,758 3,412
Deferred tax liabilities 9,498 8,440 1,163
Long-term borrowings 31,705 31,492 4,340
Operating lease liabilities 18,106 19,151 2,639
Other non-current liabilities 835 797 110
Total non-current liabilities 85,416 85,062 11,722
Total liabilities 384,937 369,191 50,876
       
MEZZANINE EQUITY 484 263 36
       
SHAREHOLDERS' EQUITY      
Total JD.com, Inc. shareholders' equity (US$0.00002 par value, 100,000 million shares authorized, 2,981 million shares issued and 2,883 million shares outstanding as of March 31, 2025) 239,347 234,322 32,291
Non-controlling interests 73,466 74,086 10,209
Total shareholders' equity 312,813 308,408 42,500
       
Total liabilities, mezzanine equity and shareholders' equity 698,234 677,862 93,412
       
(1)   JD Technology performs credit risk assessment services for consumer financing receivables business and absorbs the credit risk of the underlying consumer financing receivables. Facilitated by JD Technology, the Company periodically securitizes consumer financing receivables through the transfer of those assets to securitization plans and derecognizes the related consumer financing receivables through sales type arrangements.
 



JD.com, Inc. 
Unaudited Interim Condensed Consolidated Statements of Operations 
(In millions, except per share data) 
  
 For the three months ended 
 March 31,

2024
  March 31,

2025
  March 31,

2025
 
 RMBRMBUS$ 
Net revenues    
Net product revenues208,508  242,309  33,391  
Net service revenues51,541  58,773  8,099  
Total net revenues260,049  301,082  41,490  
Cost of revenues(220,279) (253,234) (34,897) 
Fulfillment(16,806) (19,737) (2,720) 
Marketing(9,254) (10,543) (1,453) 
Research and development(4,034) (4,621) (637) 
General and administrative(1,976) (2,414) (332) 
Income from operations(2)(3)7,700  10,533  1,451  
Other income/(expenses)    
Share of results of equity investees(730) 1,330  183  
Interest expense(601) (600) (82) 
Others, net(4)2,696  2,079  287  
Income before tax9,065  13,342  1,839  
Income tax expenses(1,700) (2,063) (285) 
Net income7,365  11,279  1,554  
Net income attributable to non-controlling interests shareholders235  389  53  
Net income attributable to the Company's ordinary shareholders7,130  10,890  1,501  
     
Net income per share:    
Basic2.28  3.76  0.52  
Diluted2.27  3.59  0.50  
Net income per ADS:    
Basic4.56  7.51  1.04  
Diluted4.53  7.19  0.99  
          



JD.com, Inc.
Unaudited Interim Condensed Consolidated Statements of Operations
(In millions, except per share data)
 
  For the three months ended
  March 31,

2024
 March 31,

2025
 March 31,

2025
  RMB RMB US$
       
(2) Includes share-based compensation as follows:
Cost of revenues  (26)  (7)  (1)
Fulfillment  (110)  (71)  (10)
Marketing  (83)  (62)  (9)
Research and development  (175)  (217)  (30)
General and administrative  (365)  (410)  (56)
Total  (759)  (767)  (106)
             
(3) Includes amortization of business cooperation arrangement and intangible assets resulting from assets and business acquisitions as follows: 
Fulfillment  (103)  (49)  (7)
Marketing  (219)  (279)  (38)
Research and development  (66)  (36)  (5)
General and administrative  (32)  —   — 
Total  (420)  (364)  (50)
             
(4) "Others, net" consists of interest income; gains/(losses) related to long-term investments without significant influence, including fair value changes, acquisitions or disposals gains/(losses), and impairments; government incentives; foreign exchange gains/(losses); and other non-operating income/(losses). 



JD.com, Inc. 
Unaudited Non-GAAP Net Income Per Share and Per ADS 
(In millions, except per share data) 
  
 For the three months ended 
 March 31,

2024
 March 31,

2025
 March 31,

2025
 
 RMB RMB US$ 
       
Non-GAAP net income attributable to the Company's ordinary shareholders8,899 12,758 1,758 
       
Non-GAAP net income per share: 
Basic2.85 4.40 0.61 
Diluted2.83 4.21 0.58 
       
Non-GAAP net income per ADS: 
Basic5.69 8.80 1.21 
Diluted5.65 8.41 1.16 
       
Weighted average number of shares:      
Basic3,126 2,898   
Diluted3,144 3,035   
       



JD.com, Inc.  
Unaudited Interim Condensed Consolidated Statements of Cash Flows and Free Cash Flow  
(In millions)  
   
 For the three months ended 
 March 31,

2024
  March 31,

2025
  March 31,

2025
 
 RMBRMBUS$ 
     
Net cash used in operating activities(11,315) (18,262) (2,517) 
Net cash provided by investing activities28,414  16,236  2,237  
Net cash used in financing activities(7,445) (7,288) (1,004) 
Effect of exchange rate changes on cash, cash equivalents and restricted cash(130) (345) (47) 
Net increase/(decrease) in cash, cash equivalents and restricted cash9,524  (9,659) (1,331) 
Cash, cash equivalents, and restricted cash at beginning of period, including cash and cash equivalents classified within assets held for sale79,451  115,716  15,946  
Less: Cash, cash equivalents, and restricted cash classified within assets held for sale at beginning of period(53) —*  —*  
Cash, cash equivalents, and restricted cash at beginning of period79,398  115,716  15,946  
Cash, cash equivalents, and restricted cash at end of period, including cash and cash equivalents classified within assets held for sale88,922  106,057  14,615  
Less: Cash, cash equivalents, and restricted cash classified within assets held for sale at end of period(3) —*  —*  
Cash, cash equivalents and restricted cash at end of period88,919  106,057  14,615  
     
     
Net cash used in operating activities(11,315) (18,262) (2,517) 
Less: Impact from consumer financing receivables included in the operating cash flow(1,281) (1,018) (140) 
Less: Capital expenditures, net of related sales proceeds(2,880) (2,323) (320) 
Capital expenditures for development properties(1,360) (915) (126) 
Other capital expenditures(1,520) (1,408) (194) 
Free cash flow(15,476) (21,603) (2,977) 
          

*Absolute value is less than RMB1 million or US$1 million.

JD.com, Inc. 
Supplemental Financial Information and Business Metrics

(In RMB billions, except turnover days data)
 
 
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Cash flow and turnover days          
Operating cash flow – trailing twelve months ("TTM") 69.8 74.0 52.8 58.1 51.1
Free cash flow – TTM 50.6 55.6 33.6 43.7 37.6
Inventory turnover days(5) – TTM 29.0 29.8 30.4 31.5 32.8
Accounts payable turnover days(6) – TTM 51.8 57.0 57.5 58.6 57.6
Accounts receivable turnover days(7) – TTM 5.4 5.7 5.8 5.9 6.4



(5) TTM inventory turnover days are the quotient of average inventory over the immediately preceding five quarters, up to and including the last quarter of the period, to cost of revenues of retail business for the last twelve months, and then multiplied by 360 days.

(6) TTM accounts payable turnover days are the quotient of average accounts payable for retail business over the immediately preceding five quarters, up to and including the last quarter of the period, to cost of revenues of retail business for the last twelve months, and then multiplied by 360 days.

(7) TTM accounts receivable turnover days are the quotient of average accounts receivable over the immediately preceding five quarters, up to and including the last quarter of the period, to total net revenues for the last twelve months and then multiplied by 360 days. Presented are the accounts receivable turnover days excluding the impact from consumer financing receivables.

 



JD.com, Inc. 
Unaudited Reconciliation of GAAP and Non-GAAP Results   
(In millions, except percentage data) 
  
 For the three months ended
 March 31,

2024
  March 31,

2025
  March 31,

2025
 RMBRMBUS$
    
Income from operations7,700  10,533  1,451
Add: Share-based compensation759  767  106
Add: Amortization of intangible assets resulting from assets and business acquisitions309  252  35
Add: Effects of business cooperation arrangements111  112  15
Non-GAAP income from operations8,879  11,664  1,607
Add: Depreciation and other amortization1,908  2,038  281
Non-GAAP EBITDA10,787  13,702  1,888
    
Total net revenues260,049  301,082  41,490
    
Non-GAAP operating margin3.4% 3.9%  
    
Non-GAAP EBITDA margin4.1% 4.6%  
    



JD.com, Inc.
Unaudited Reconciliation of GAAP and Non-GAAP Results
(In millions, except percentage data)
 
 For the three months ended
 March 31,

2024
  March 31,

2025
  March 31,

2025
 RMBRMBUS$
    
Net income attributable to the Company's ordinary shareholders7,130  10,890  1,501 
Add: Share-based compensation592  650  90 
Add: Amortization of intangible assets resulting from assets and business acquisitions143  186  26 
Add: Reconciling items on the share of equity method investments(8)370  964  133 
Add: Impairment of goodwill, long-lived assets, and investments558  437  60 
(Reversal of)/Add: (Gain)/Loss from fair value change of long-term investments(8) 874  120 
Reversal of: Gain on disposals/deemed disposals of investments and others(22) (1,172) (162)
Add: Effects of business cooperation arrangements111  112  15 
Add/(Reversal of): Tax effects on non-GAAP adjustments25  (183) (25)
Non-GAAP net income attributable to the Company's ordinary shareholders8,899  12,758  1,758 
    
Total net revenues260,049  301,082  41,490 
    
Non-GAAP net margin attributable to the Company's ordinary shareholders3.4% 4.2%  
    
(8) To exclude the GAAP to non-GAAP reconciling items on the share of equity method investments and share of amortization of intangibles not on their books.

 

__________________

1   The U.S. dollar (US$) amounts disclosed in this announcement, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the readers. The conversion of Renminbi (RMB) into US$ in this announcement is based on the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of March 31, 2025, which was RMB7.2567 to US$1.00. The percentages stated in this announcement are calculated based on the RMB amounts.

2   See the sections entitled "Non-GAAP Measures" and "Unaudited Reconciliation of GAAP and Non-GAAP Results" for more information about the non-GAAP measures referred to in this announcement.

3   The number of ordinary shares outstanding as of December 31, 2024 was approximately 2,903 million shares.

4   JD Ecosystem is a closely integrated business network providing comprehensive service for customers and comprises the Company and certain affiliates who share the "JD" brand name, currently including Jingdong Technology Holding Co., Ltd. and Allianz Jingdong General Insurance Company Ltd..



Primary Logo