Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palantir
PLTR
5
Amazon
AMZN
(FY)Dec 31, 2024 | (Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 0.15%1.06B | ---- | 34.36%911.52M | ---- | 140.97%1.06B | ---- | --678.43M | ---- | -106.45%-2.58B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -15.99%-11.51M | ---- |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 20.36%81.42M | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -33.86%-13.12M | ---- |
Investment loss (gain) | 21.60%-31.16M | ---- | 54.16%-19.62M | ---- | ---39.74M | ---- | ---42.8M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -187.52%-52.17M | ---- |
Impairment and provisions: | -87.86%15.34M | ---- | ---- | ---- | 4,462.12%126.33M | ---- | --530.22K | ---- | 102.65%2.77M | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.35%37K | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 110.08%4.09M | ---- |
-Other impairments and provisions | 136.30%13.01M | ---- | ---- | ---- | 504.57%5.51M | ---- | --530.22K | ---- | 98.42%-1.36M | ---- |
Asset sale loss (gain): | 81.78%-17.61M | ---- | ---- | ---- | -297.85%-96.65M | ---- | --3.51M | ---- | -9.29%48.85M | ---- |
-Loss (gain) on sale of property, machinery and equipment | 81.78%-17.61M | ---- | ---- | ---- | -297.85%-96.65M | ---- | --3.51M | ---- | -9.29%48.85M | ---- |
Depreciation and amortization: | 2.49%2B | ---- | -6.83%923.5M | ---- | 1.40%1.96B | ---- | --991.22M | ---- | 2.47%1.93B | ---- |
-Amortization of intangible assets | 0.42%52.79M | ---- | 0.60%26.4M | ---- | --52.57M | ---- | --26.24M | ---- | ---- | ---- |
-Other depreciation and amortization | 38.62%31.82M | ---- | -4.68%9.67M | ---- | 271.24%22.95M | ---- | --10.14M | ---- | -182.66%-13.41M | ---- |
Financial expense | 20.93%103.94M | ---- | -29.00%25.53M | ---- | --85.95M | ---- | --35.96M | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---18.66M | ---- |
Adjustment items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -231.42%-37M | ---- |
Operating profit before the change of operating capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -208.40%-650.81M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -52.91%-41.11M | ---- | -56.15%5.77M | ---- | -402.01%-26.88M | ---- | --13.16M | ---- | -69.17%8.9M | ---- |
Accounts receivable (increase)decrease | 113.25%231.74M | ---- | 21.77%-492.71M | ---- | -600.76%-1.75B | ---- | ---629.81M | ---- | 60.35%-249.59M | ---- |
Accounts payable increase (decrease) | -71.83%-1.02B | ---- | -18.92%-597.37M | ---- | -178.31%-595.42M | ---- | ---502.31M | ---- | -16.33%760.31M | ---- |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -163.83%-60.27M | ---- |
Cash from business operations | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -119.09%-191.46M | ---- |
Other taxs | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -383.74%-1.99M | ---- |
Special items of business | 2.53%409.53M | ---- | 34.32%353.73M | ---- | --399.44M | ---- | --263.34M | ---- | ---- | ---- |
Adjustment items of business operations | 220.92%2.3B | 160.31%2.16B | 38.10%756.63M | 785.23%900M | --716.92M | 205.60%831.22M | --547.89M | 150.20%101.67M | ---- | -360.73%-787.13M |
Net cash from operations | 142.78%2.71B | 160.31%2.16B | 36.87%1.11B | 785.23%900M | 677.08%1.12B | 205.60%831.22M | 216.64%811.23M | 150.20%101.67M | -119.30%-193.45M | -360.73%-787.13M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -49.41%683K | ---- |
Dividend received - investment | -86.76%9.44M | -42.05%9.44M | -42.05%9.44M | ---- | 261.46%71.26M | 24.12%16.29M | 24.12%16.29M | ---- | 101.13%19.72M | 33.86%13.12M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Sale of fixed assets | -40.95%9.62M | -99.71%17.02K | -99.96%2.34K | ---- | -85.84%16.29M | -81.36%5.89M | -53.95%5.84M | -53.81%5.84M | 293.83%114.98M | -66.33%31.58M |
Purchase of fixed assets | -26.66%-1.29B | -16.28%-978.36M | 25.69%-412.39M | 27.05%-224.47M | 38.13%-1.02B | -76.21%-841.4M | -123.74%-554.97M | -165.37%-307.68M | -55.85%-1.65B | -13.60%-477.49M |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---20M | ---10M |
Other items in the investment business | ---- | ---- | ---- | ---- | 0.68%111.92M | ---10M | --169.82M | ---- | 18.51%111.17M | ---- |
Net cash from investment operations | -55.05%-1.28B | -16.84%-968.91M | -11.00%-402.95M | 25.64%-224.47M | 42.29%-822.84M | -87.27%-829.23M | -63.35%-363.02M | -192.18%-301.84M | -53.96%-1.43B | -39.81%-442.79M |
Net cash before financing | 388.72%1.43B | 59,935.02%1.19B | 57.83%707.41M | 437.47%675.54M | 118.13%293.52M | 100.16%1.99M | 148.84%448.21M | 34.55%-200.17M | -2,220.75%-1.62B | -8,198.07%-1.23B |
Cash flow from financing activities | ||||||||||
New borrowing | -66.67%400M | -42.86%400M | -20.00%400M | -20.00%400M | -20.00%1.2B | 0.00%700M | 0.00%500M | --500M | --1.5B | --700M |
Refund | 9.54%-1.09B | 42.14%-405M | 99.00%-5M | ---- | -24,000.00%-1.21B | ---700M | ---500M | ---- | ---5M | ---- |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---12.25M | ---- |
Dividends paid - financing | -746.80%-349.6M | -957.28%-342.64M | ---- | 12.94%-9.96M | ---41.28M | -410.87%-32.41M | ---- | 27.36%-11.44M | ---- | ---6.34M |
Other items of the financing business | 189.04%57.35M | ---- | 9.43%-20.78M | ---- | ---64.41M | ---- | ---22.95M | ---- | ---- | ---- |
Net cash from financing operations | -787.33%-982.24M | -972.71%-347.64M | 1,730.85%374.22M | -20.17%390.04M | -107.80%-110.7M | -104.67%-32.41M | -104.61%-22.95M | 3,201.01%488.56M | 2,384.86%1.42B | --693.66M |
Effect of rate | --157.81K | -90.20%55.44K | ---- | ---- | ---- | --565.43K | ---- | ---- | ---- | ---- |
Net Cash | 147.38%452.28M | 2,885.27%847.22M | 154.34%1.08B | 269.50%1.07B | 191.49%182.83M | 94.33%-30.42M | 201.24%425.27M | 189.67%288.38M | -1,504.27%-199.83M | -3,518.08%-536.26M |
Begining period cash | 14.07%1.48B | -2.57%1.48B | 14.07%1.48B | 2.03%1.55B | -13.33%1.3B | -11.51%1.52B | -13.33%1.3B | -11.51%1.52B | 0.96%1.5B | 0.83%1.72B |
Cash at the end | 30.52%1.93B | 56.18%2.33B | 48.65%2.56B | 44.65%2.62B | 14.07%1.48B | 26.07%1.49B | 59.80%1.72B | 29.48%1.81B | -13.33%1.3B | -30.01%1.18B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | IAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Deloitte Huayong Certified Public Accountants (Special General Partnership) | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- |
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.