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 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | |||||||||
Earning before tax | -5.06%21.92M | ---- | -21.13%23.08M | ---- | -2.92%29.27M | --13.27M | -13.15%30.15M | 13.45%34.71M | --30.6M |
Profit adjustment | |||||||||
Impairment and provisions: | 1,163.50%4.92M | ---- | -88.33%389K | ---- | 1,826.59%3.33M | --1.38M | -78.48%173K | 150.47%804K | --321K |
-Impairment of trade receivables (reversal) | 1,029.82%4.4M | ---- | -88.33%389K | ---- | 1,826.59%3.33M | --1.38M | -78.48%173K | 150.47%804K | --321K |
-Other impairments and provisions | --520K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---2.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---2.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | -191.67%-22K | ---2K | -52.94%24K | -84.45%51K | --328K |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | -52.94%24K | -84.45%51K | --328K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---22K | ---2K | ---- | ---- | ---- |
Depreciation and amortization: | 43.67%3.09M | ---- | -29.94%2.15M | ---- | 34.77%3.07M | --1.55M | 38.05%2.28M | 32.58%1.65M | --1.24M |
-Depreciation | 43.67%3.09M | ---- | -29.94%2.15M | ---- | 34.77%3.07M | --1.55M | 38.05%2.28M | 32.58%1.65M | --1.24M |
Financial expense | -18.93%878K | ---- | 20.87%1.08M | ---- | 137.04%896K | --326K | -33.57%378K | -38.62%569K | --927K |
Special items | -834.63%-1.92M | ---- | -118.09%-205K | ---- | -100.00%-94K | ---49K | 35.62%-47K | -37.74%-73K | ---53K |
Operating profit before the change of operating capital | -0.83%26.28M | ---- | -27.30%26.5M | ---- | 10.61%36.45M | --16.47M | -12.62%32.95M | 13.03%37.71M | --33.36M |
Change of operating capital | |||||||||
Accounts receivable (increase)decrease | -7.06%-31.99M | ---- | -774.51%-29.88M | ---- | 81.83%-3.42M | ---3.98M | -125.02%-18.81M | 43.47%-8.36M | ---14.78M |
Accounts payable increase (decrease) | -55.29%10.34M | ---- | 285.48%23.13M | ---- | -175.22%-12.47M | ---12.53M | 245.25%16.58M | -134.23%-11.41M | --33.34M |
prepayments (increase)decrease | -11.43%-11.58M | ---- | -2,723.23%-10.39M | ---- | -82.46%396K | ---2.41M | 362.70%2.26M | 104.57%488K | ---10.68M |
Financial assets at fair value (increase)decrease | ---9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items for working capital changes | 155.81%168K | ---- | ---301K | ---- | ---- | ---- | -66.67%60K | 263.64%180K | ---110K |
Cash from business operations | -274.32%-15.78M | ---- | -56.80%9.05M | ---- | -36.57%20.96M | ---2.45M | 77.52%33.04M | -54.75%18.61M | --41.13M |
Other taxs | 94.86%-164K | ---- | 20.17%-3.19M | ---- | 50.17%-4M | ---978K | -49.10%-8.02M | -74.59%-5.38M | ---3.08M |
Special items of business | ---- | -415.64%-20.52M | ---- | --6.5M | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | -371.96%-15.95M | -415.64%-20.52M | -65.43%5.86M | 289.42%6.5M | -32.20%16.96M | ---3.43M | 89.08%25.02M | -65.22%13.23M | --38.04M |
Cash flow from investment activities | |||||||||
Interest received - investment | 835.61%1.92M | 1,042.18%1.68M | 118.09%205K | 200.00%147K | 100.00%94K | --49K | -35.62%47K | 37.74%73K | --53K |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | --19K | ---- | --452K |
Purchase of fixed assets | -16,418.92%-12.22M | -4,134.29%-2.96M | 94.02%-74K | 92.27%-70K | 38.80%-1.24M | ---906K | -330.43%-2.02M | -900.00%-470K | ---47K |
Purchase of intangible assets | ---10.43M | ---- | ---- | ---- | 97.05%-54K | ---- | -169.76%-1.83M | 49.78%-678K | ---1.35M |
Net cash from investment operations | -15,927.48%-20.73M | -1,768.83%-1.29M | 110.93%131K | 108.98%77K | 68.36%-1.2M | ---857K | -252.19%-3.79M | -20.52%-1.08M | ---892K |
Net cash before financing | -711.93%-36.68M | -431.48%-21.81M | -61.98%5.99M | 253.37%6.58M | -25.76%15.76M | ---4.29M | 74.66%21.23M | -67.28%12.16M | --37.15M |
Cash flow from financing activities | |||||||||
New borrowing | 97.42%42.78M | 88.95%20.27M | -31.55%21.67M | -58.88%10.73M | 260.22%31.66M | --26.09M | -63.10%8.79M | -60.69%23.82M | --60.59M |
Refund | -16.48%-28.78M | -166.67%-28M | -112.56%-24.71M | -183.02%-10.5M | -158.41%-11.63M | ---3.71M | 86.97%-4.5M | 35.69%-34.52M | ---53.68M |
Issuing shares | --113.73M | --113.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 18.93%-878K | 16.26%-448K | -20.87%-1.08M | -64.11%-535K | -137.04%-896K | ---326K | 33.57%-378K | 38.62%-569K | ---927K |
Dividends paid - financing | ---- | ---- | -9.49%-15.99M | ---14.33M | 26.82%-14.6M | ---- | ---19.95M | ---- | ---- |
Issuance expenses and redemption of securities expenses | -92.78%-7.98M | -216.08%-7.98M | -16.72%-4.14M | -9.45%-2.53M | -54.28%-3.55M | ---2.31M | -264.34%-2.3M | ---631K | ---- |
Pledged bank deposit (increase) decrease | ---- | --18K | ---- | ---- | 200.00%4.13M | --4.13M | ---4.13M | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---28.6M |
Net cash from financing operations | 583.53%117.9M | 662.62%97.17M | -598.32%-24.38M | -172.81%-17.27M | 121.44%4.89M | --23.72M | -88.14%-22.82M | 46.69%-12.13M | ---22.75M |
Effect of rate | ---49K | --251K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 541.68%81.22M | 804.83%75.36M | -189.02%-18.39M | -155.03%-10.69M | 1,400.82%20.66M | --19.43M | -5,981.48%-1.59M | -99.81%27K | --14.4M |
Begining period cash | -43.58%23.81M | -43.58%23.81M | 95.89%42.2M | 95.89%42.2M | -6.87%21.54M | --21.54M | 0.12%23.13M | 165.43%23.1M | --8.7M |
Cash at the end | 340.92%104.98M | 215.55%99.42M | -43.58%23.81M | -23.10%31.51M | 95.89%42.2M | --40.97M | -6.87%21.54M | 0.12%23.13M | --23.1M |
Cash balance analysis | |||||||||
Cash and bank balance | 340.92%104.98M | ---- | --23.81M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash and cash equivalent balance | 340.92%104.98M | ---- | --23.81M | ---- | ---- | ---- | ---- | ---- | ---- |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
Auditor | Tianjian Deyang Certified Public Accountants Co., Ltd. | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | PricewaterhouseCoopers | PricewaterhouseCoopers |
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.