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 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 44.43%-186.42M | ---- | -4.48%-335.48M | ---- | 9.45%-321.1M | ---- | 19.25%-354.62M | ---- | -302.67%-439.13M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 64.41%-1.07M | ---- | 6.00%-3.01M | ---- | 57.64%-3.2M | ---- | -106.96%-7.56M | ---- | -729.77%-3.65M | ---- |
Impairment and provisions: | --562K | ---- | ---- | ---- | ---- | ---- | ---1.3M | ---- | ---- | ---- |
-Other impairments and provisions | --562K | ---- | ---- | ---- | ---- | ---- | ---1.3M | ---- | ---- | ---- |
Revaluation surplus: | -136.46%-38.93M | ---- | 213.24%106.78M | ---- | 81.39%34.09M | ---- | --18.79M | ---- | ---- | ---- |
-Other fair value changes | -136.46%-38.93M | ---- | 213.24%106.78M | ---- | 81.39%34.09M | ---- | --18.79M | ---- | ---- | ---- |
Asset sale loss (gain): | 119.90%39K | ---- | -130.82%-196K | ---- | 576.60%636K | ---- | 220.51%94K | ---- | -305.26%-78K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 119.90%39K | ---- | -130.82%-196K | ---- | 576.60%636K | ---- | 220.51%94K | ---- | -305.26%-78K | ---- |
Depreciation and amortization: | 13.99%60.87M | ---- | 21.17%53.4M | ---- | 109.81%44.07M | ---- | 52.41%21.01M | ---- | 25.92%13.78M | ---- |
-Amortization of intangible assets | 17.00%2.61M | ---- | 10.56%2.23M | ---- | 75.54%2.02M | ---- | 30.12%1.15M | ---- | 148.73%883K | ---- |
Financial expense | -12.04%7.49M | ---- | 38.86%8.52M | ---- | 66.80%6.14M | ---- | 53.96%3.68M | ---- | 15.41%2.39M | ---- |
Exchange Loss (gain) | 432.31%216K | ---- | 89.97%-65K | ---- | -610.24%-648K | ---- | -99.47%127K | ---- | 470.17%23.82M | ---- |
Special items | 265.35%9.73M | ---- | -142.06%-5.89M | ---- | -69.61%14M | ---- | -72.68%46.05M | ---- | 4,751.84%168.55M | ---- |
Operating profit before the change of operating capital | 16.16%-147.5M | ---- | 22.16%-175.94M | ---- | 17.43%-226.02M | ---- | -16.82%-273.73M | ---- | -137.23%-234.32M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 133.15%835K | ---- |
Accounts receivable (increase)decrease | ---100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Accounts payable increase (decrease) | -532.19%-17.7M | ---- | -51.33%4.1M | ---- | -78.35%8.41M | ---- | 11,133.82%38.87M | ---- | -97.57%346K | ---- |
prepayments (increase)decrease | 516.60%39.33M | ---- | -78.37%6.38M | ---- | 330.12%29.48M | ---- | 55.33%-12.81M | ---- | -204.76%-28.68M | ---- |
Special items for working capital changes | 278.85%812K | ---- | ---454K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 23.13%-125.78M | ---- | 13.02%-163.63M | ---- | 24.04%-188.12M | ---- | 5.40%-247.67M | ---- | -171.46%-261.82M | ---- |
Other taxs | --38K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items of business | ---- | 10.49%-79.52M | ---- | -0.22%-88.84M | 203.06%7.2M | 34.22%-88.65M | -277.98%-6.99M | -166.52%-134.76M | -288.96%-1.85M | -43.29%-50.56M |
Net cash from operations | 23.15%-125.74M | 10.49%-79.52M | 9.56%-163.63M | -0.22%-88.84M | 28.95%-180.92M | 34.22%-88.65M | 3.42%-254.65M | -166.52%-134.76M | -176.18%-263.67M | -43.29%-50.56M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -68.97%874K | -24.10%381K | -42.11%2.82M | -84.79%502K | -12.64%4.87M | --3.3M | 55.54%5.57M | ---- | 849.87%3.58M | 43.86%82K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --750K | --750K |
Decrease in deposits (increase) | -16,195.65%-3.75M | -3,145.12%-2.5M | -100.02%-23K | 108.96%82K | 198.19%98.28M | 99.09%-915K | ---100.09M | ---100.09M | ---- | ---- |
Sale of fixed assets | -96.96%29K | -98.29%14K | -36.42%955K | 1,142.42%820K | 605.16%1.5M | -32.65%66K | 117.35%213K | --98K | --98K | ---- |
Purchase of fixed assets | -39.22%-27.26M | -55.67%-19.65M | 71.27%-19.58M | 82.43%-12.62M | 53.33%-68.15M | -3.54%-71.86M | -483.15%-146.01M | -3,587.67%-69.4M | -81.94%-25.04M | 83.82%-1.88M |
Purchase of intangible assets | 72.77%-806K | 86.42%-151K | 60.77%-2.96M | 81.76%-1.11M | 66.19%-7.55M | 52.94%-6.1M | -4,482.96%-22.32M | -2,559.34%-12.95M | 93.29%-487K | ---487K |
Cash on investment | ---- | ---- | -133.86%-100.33M | ---110M | 34.58%-42.9M | ---- | 64.16%-65.57M | -25.90%-63.14M | -46,935.99%-182.97M | -48,585.44%-50.15M |
Other items in the investment business | 6,731.25%172.01M | --139.57M | -93.26%2.52M | ---- | --37.33M | --37.34M | ---- | ---- | ---- | ---- |
Net cash from investment operations | 221.02%141.1M | 196.19%117.67M | -598.68%-116.6M | -220.53%-122.33M | 107.12%23.38M | 84.45%-38.17M | -60.83%-328.21M | -374.96%-245.48M | -892.77%-204.07M | -810.39%-51.68M |
Net cash before financing | 105.48%15.36M | 118.07%38.15M | -77.87%-280.23M | -66.52%-211.17M | 72.97%-157.54M | 66.65%-126.81M | -24.61%-582.86M | -271.88%-380.24M | -570.80%-467.73M | -149.61%-102.25M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | --1M | --1M | ---- | ---- | ---- | ---- |
Refund | ---- | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | --300M | --300M | ---- | ---- | ---- | ---- | 546.34%1.14B | ---- |
Interest paid - financing | 12.04%-7.49M | 11.92%-3.85M | -38.86%-8.52M | -41.12%-4.37M | -66.80%-6.14M | -106.12%-3.1M | -53.96%-3.68M | -34.56%-1.5M | -15.41%-2.39M | -7.51%-1.12M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---13.49M | ---- | ---- | ---- | -315.38%-75.56M | 16.57%-5.83M |
Net cash from financing operations | -107.52%-20.59M | -103.73%-10.68M | 859.63%273.92M | 3,020.88%286.51M | -227.85%-36.06M | -95.28%-9.81M | -101.04%-11M | 43.71%-5.02M | 385.56%1.05B | -103.88%-8.92M |
Effect of rate | 35.29%23K | 116.67%8K | -97.38%17K | -115.34%-48K | 610.24%648K | 118.88%313K | 99.47%-127K | -152.60%-1.66M | -470.17%-23.82M | -23.08%3.15M |
Net Cash | 17.08%-5.23M | -63.53%27.48M | 96.74%-6.3M | 155.15%75.34M | 67.40%-193.6M | 64.54%-136.62M | -201.18%-593.86M | -246.55%-385.26M | 297.99%586.96M | -158.78%-111.17M |
Begining period cash | -10.76%52.16M | -10.76%52.16M | -76.75%58.45M | -76.75%58.45M | -70.26%251.4M | -70.26%251.4M | 199.52%845.39M | 199.52%845.39M | 119.94%282.25M | 119.94%282.25M |
Cash at the end | -9.98%46.96M | -40.45%79.65M | -10.76%52.16M | 16.20%133.74M | -76.75%58.45M | -74.90%115.09M | -70.26%251.4M | 163.14%458.47M | 199.52%845.39M | -45.82%174.23M |
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 | -- |
Auditor | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- |
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.