Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Apple
AAPL
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q9)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -14,335.04%-869.76M | ---- | 101.18%6.11M | ---- | 88.60%-516.52M | ---- | -2,282.82%-4.53B | ---- | -345.29%-190.1M | -213.27%-20.73M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -1.66%-113.92M | ---- | -251.28%-112.06M | ---- | -304.17%-31.9M | ---- | -32.61%-7.89M | ---- | -36.61%-5.95M | -36.41%-4.31M |
Dividend (income)- adjustment | ---132K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | 219.16%123.59M | ---- | 2,906.37%38.72M | ---- | --1.29M | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | 1,775.55%263.4M | ---- | -23.54%14.04M | ---- | 118.41%18.37M | ---- | 121.20%8.41M | ---- | -70.44%3.8M | -30.98%1.78M |
-Impairment of property, plant and equipment (reversal) | 697.84%106.11M | ---- | -21.27%13.3M | ---- | 146.80%16.89M | ---- | 113.88%6.84M | ---- | -73.79%3.2M | -15.31%1.6M |
-Impairmen of inventory (reversal) | 149.66%1.86M | ---- | -49.56%745K | ---- | -5.68%1.48M | ---- | 160.13%1.57M | ---- | -8.37%602K | -74.67%172K |
-Other impairments and provisions | --155.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 111.87%4.29M | ---- | -746.30%-36.14M | ---- | -99.87%5.59M | ---- | 3,163.72%4.33B | ---- | --132.76M | ---- |
-Other fair value changes | 111.87%4.29M | ---- | -746.30%-36.14M | ---- | -99.87%5.59M | ---- | 3,163.72%4.33B | ---- | --132.76M | ---- |
Asset sale loss (gain): | 122.91%77.83M | ---- | 0.96%34.92M | ---- | 71.17%34.58M | ---- | 1,571.22%20.21M | ---- | 45.31%1.21M | 8.18%2.34M |
-Available for sale investment sale loss (gain) | --37.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | --71K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 15.88%40.46M | ---- | 0.96%34.92M | ---- | 71.17%34.58M | ---- | 1,571.22%20.21M | ---- | 45.31%1.21M | 8.18%2.34M |
Depreciation and amortization: | 4.57%748.73M | ---- | 2.57%716.03M | ---- | 11.82%698.11M | ---- | 23.13%624.3M | ---- | 43.25%507.03M | 52.04%366.49M |
-Depreciation | 4.56%748.49M | ---- | 2.57%715.86M | ---- | 11.83%697.95M | ---- | 23.13%624.13M | ---- | 43.24%506.89M | 52.02%366.38M |
-Amortization of intangible assets | 43.03%236K | ---- | -1.20%165K | ---- | 0.00%167K | ---- | 20.14%167K | ---- | 104.41%139K | 194.29%103K |
Financial expense | 4.54%68.86M | ---- | -17.99%65.87M | ---- | -12.26%80.33M | ---- | -29.72%91.55M | ---- | 35.42%130.26M | 35.06%91.21M |
Special items | 134.09%7.68M | ---- | -94.87%3.28M | ---- | 108.77%63.95M | ---- | 2,801.23%30.63M | ---- | ---1.13M | ---26.94M |
Operating profit before the change of operating capital | -57.50%310.56M | ---- | 106.55%730.77M | ---- | -37.97%353.8M | ---- | -1.29%570.39M | ---- | 38.65%577.87M | 24.78%409.84M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 181.79%17.72M | ---- | -146.77%-21.67M | ---- | 163.82%46.33M | ---- | -180.18%-72.59M | ---- | 36.40%-25.91M | 10.59%-45.28M |
Accounts receivable (increase)decrease | 4.07%-67.05M | ---- | -302.01%-69.9M | ---- | 117.97%34.6M | ---- | -137.10%-192.55M | ---- | 34.88%-81.21M | 53.01%-57.57M |
Accounts payable increase (decrease) | -115.36%-22.86M | ---- | 216.87%148.82M | ---- | -289.94%-127.34M | ---- | 4.58%67.04M | ---- | -60.99%64.1M | -63.49%53.82M |
Special items for working capital changes | -187.35%-35.93M | ---- | 4,213.00%41.13M | ---- | -100.72%-1M | ---- | 314.66%139.12M | ---- | 11.84%33.55M | 23.39%31.26M |
Cash from business operations | -75.58%202.44M | -72.48%106.79M | 170.61%829.15M | 281.28%388.07M | -40.09%306.4M | -73.33%101.78M | -10.03%511.41M | 19.59%381.57M | 27.55%568.41M | 19.52%392.07M |
Other taxs | -26.71%-835K | -16,583.33%-3M | -385.28%-659K | -101.58%-18K | 104.34%231K | 131.20%1.14M | -189.66%-5.32M | -5,324.29%-3.66M | 119.93%5.94M | 125.32%6.5M |
Net cash from operations | -75.67%201.61M | -73.25%103.79M | 170.19%828.49M | 277.03%388.05M | -39.41%306.63M | -72.77%102.92M | -11.89%506.08M | 18.42%377.91M | 38.11%574.35M | 31.82%398.58M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | --132K | --132K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Loan receivable (increase) decrease | ---- | ---- | 200.00%50M | --50M | ---50M | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 259.65%555.62M | 510.54%292.93M | 79.94%-348.02M | ---71.35M | ---1.73B | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | -7.98%5.1M | -3.08%2.23M | 11.81%5.54M | 190.18%2.3M | 269.23%4.96M | 170.07%794K | 106.14%1.34M | 88.46%294K | 10.90%651K | 40.12%468K |
Purchase of fixed assets | 44.59%-299.7M | -10.65%-217.27M | -20.66%-540.92M | 17.87%-196.36M | 40.15%-448.32M | -77.81%-239.09M | -207.77%-749.11M | -83.90%-134.46M | 16.01%-243.4M | 19.69%-162.09M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 91.92%-94K | 91.92%-94K |
Sale of subsidiaries | ---850K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | -2,057.95%-552M | ---552M | ---25.58M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | -52.56%69.25M | ---- | -57.26%145.99M | -0.83%142.07M | -19.88%341.6M | -7.92%143.26M | 1,309.53%426.34M | --155.58M | --30.25M | --10.08M |
Cash on investment | ---- | ---- | 87.07%-93.89M | 8.34%-277.45M | -56.54%-726M | -34.45%-302.7M | -1,445.93%-463.78M | ---225.14M | ---30M | ---30M |
Other items in the investment business | -6,082.80%-9.71M | -16,526.92%-8.65M | -101.72%-157K | -100.12%-52K | 193.38%9.13M | 143,879.31%41.7M | -674.41%-9.77M | 93.86%-29K | -74.07%-1.26M | -102.65%-841K |
Net cash from investment operations | 123.99%319.84M | 107.68%69.37M | 49.28%-1.33B | -153.58%-902.84M | -230.72%-2.63B | -74.74%-356.04M | -226.00%-794.98M | -177.12%-203.76M | 16.23%-243.86M | 10.14%-182.48M |
Net cash before financing | 203.26%521.45M | 133.64%173.16M | 78.26%-504.97M | -103.38%-514.79M | -703.94%-2.32B | -245.34%-253.12M | -187.41%-288.89M | -29.09%174.16M | 164.88%330.49M | 117.64%216.1M |
Cash flow from financing activities | ||||||||||
New borrowing | --50M | ---- | ---- | ---- | ---- | ---- | -99.92%309K | -99.86%310K | 405.45%381.46M | 485.43%247.79M |
Refund | ---- | ---- | ---- | ---- | ---- | ---- | -75.61%-283.59M | -590.00%-483.59M | -331.32%-161.49M | -397.32%-136.16M |
Issuing shares | 952.56%3.08M | --451K | --293K | ---- | ---- | ---- | --4.63B | --5.22B | ---- | ---- |
Interest paid - financing | 7.38%-418.32M | ---- | 5.74%-451.65M | ---- | -3.07%-479.13M | ---- | -32.12%-464.84M | 49.16%-2.17M | -79,861.82%-351.83M | -8,334.62%-6.58M |
Absorb investment income | ---- | ---- | 270.37%5M | --5M | -99.77%1.35M | ---- | --592.32M | --328K | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---22.64M | ---18.17M | ---- | ---- | 93.79%-219K | ---- | -415.64%-3.53M | ---1.61M | ---684K | ---- |
Other items of the financing business | ---110K | ---- | ---- | ---- | ---- | ---- | -358.12%-579.4M | ---381M | --224.47M | --223.92M |
Net cash from financing operations | 13.08%-387.98M | -19.50%-254.52M | 6.62%-446.35M | 12.86%-212.99M | -112.28%-478M | -105.91%-244.44M | 4,134.31%3.89B | 45,678.75%4.13B | 140.16%91.92M | 147.64%79.95M |
Effect of rate | -84.00%1.31M | -1.68%11.1M | -93.95%8.17M | -93.21%11.29M | 358.20%135.2M | 163,211.76%166.37M | -2,576.94%-52.36M | -10.87%-102K | -466.96%-1.96M | -853.85%-372K |
Net Cash | 114.03%133.47M | 88.82%-81.36M | 66.03%-951.32M | -46.27%-727.78M | -177.72%-2.8B | -111.55%-497.56M | 753.05%3.6B | 1,591.49%4.31B | 505.59%422.41M | 531.99%296.05M |
Begining period cash | -67.97%444.35M | -67.97%444.35M | -65.76%1.39B | -65.76%1.39B | 707.73%4.05B | 707.73%4.05B | 517.19%501.75M | 517.19%501.75M | -56.24%81.3M | -56.24%81.3M |
Cash at the end | 30.33%579.12M | -44.25%374.09M | -67.97%444.35M | -81.97%671M | -65.76%1.39B | -22.61%3.72B | 707.73%4.05B | 1,331.86%4.81B | 517.19%501.75M | 221.60%376.97M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.