Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Taiwan Semiconductor
TSM
5
Tesla
TSLA
(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 | -25.04%10.39B | ---- | ---- | ---- | -31.48%13.86B | ---- | ---- | ---- | -54.17%20.23B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 6.13%-2.08B | ---- | ---- | ---- | 0.01%-2.22B | ---- | ---- | ---- | 0.54%-2.22B | ---- |
Dividend (income)- adjustment | 17.62%-82.34M | ---- | ---- | ---- | 41.35%-99.95M | ---- | ---- | ---- | -27,212.18%-170.43M | ---- |
Attributable subsidiary (profit) loss | 0.76%-267.69M | ---- | ---- | ---- | 57.61%-269.74M | ---- | ---- | ---- | -0.81%-636.39M | ---- |
Impairment and provisions: | 5.97%353.64M | ---- | ---- | ---- | 21,182.33%333.71M | ---- | ---- | ---- | -93.51%1.57M | ---- |
-Impairmen of inventory (reversal) | ---94K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 34.91%43.81M | ---- | ---- | ---- | 1,971.17%32.48M | ---- | ---- | ---- | -93.51%1.57M | ---- |
-Other impairments and provisions | 2.88%309.92M | ---- | ---- | ---- | --301.23M | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 51.44%96.2M | ---- | ---- | ---- | 85.11%63.52M | ---- | ---- | ---- | 102.57%34.31M | ---- |
-Other fair value changes | 51.44%96.2M | ---- | ---- | ---- | 85.11%63.52M | ---- | ---- | ---- | 102.57%34.31M | ---- |
Asset sale loss (gain): | -43.60%59.36M | ---- | ---- | ---- | 445.73%105.25M | ---- | ---- | ---- | 133.40%19.29M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---91.84M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -43.60%59.36M | ---- | ---- | ---- | -5.29%105.25M | ---- | ---- | ---- | 292.46%111.12M | ---- |
Depreciation and amortization: | 14.23%8.51B | ---- | ---- | ---- | 9.68%7.45B | ---- | ---- | ---- | 13.94%6.79B | ---- |
-Depreciation | 12.22%7.63B | ---- | ---- | ---- | 10.77%6.8B | ---- | ---- | ---- | 11.55%6.14B | ---- |
-Amortization of intangible assets | 35.52%872.49M | ---- | ---- | ---- | -0.72%643.82M | ---- | ---- | ---- | 42.95%648.46M | ---- |
Financial expense | -16.30%778.71M | ---- | ---- | ---- | 77.34%930.4M | ---- | ---- | ---- | 57.23%524.63M | ---- |
Special items | --79.41M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 86.70%-12.1M | ---- |
Operating profit before the change of operating capital | -11.52%17.83B | ---- | ---- | ---- | -17.95%20.16B | ---- | ---- | ---- | -46.74%24.56B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 41.57%2.15B | ---- | ---- | ---- | 188.83%1.52B | ---- | ---- | ---- | 36.39%-1.71B | ---- |
Accounts receivable (increase)decrease | -113.74%-336.56M | ---- | ---- | ---- | 156.27%2.45B | ---- | ---- | ---- | -86.53%-4.35B | ---- |
Accounts payable increase (decrease) | 56.77%-344.93M | ---- | ---- | ---- | -92.61%-797.84M | ---- | ---- | ---- | -131.77%-414.23M | ---- |
prepayments (increase)decrease | 3,833.71%1.5B | ---- | ---- | ---- | 97.19%-40.24M | ---- | ---- | ---- | -153.77%-1.43B | ---- |
Special items for working capital changes | 70.18%-149.55M | ---- | ---- | ---- | -326.08%-501.57M | ---- | ---- | ---- | 121.96%221.86M | ---- |
Cash from business operations | -9.33%20.66B | ---- | 26.89%8.05B | ---- | 35.00%22.79B | ---- | -36.27%6.34B | ---- | -61.69%16.88B | ---- |
Other taxs | 19.50%-2.18B | ---- | 8.10%-1.18B | ---- | 62.49%-2.71B | ---- | 76.63%-1.28B | ---- | 28.82%-7.23B | ---- |
Interest paid - operating | 14.07%-883.59M | ---- | 6.64%-440.6M | ---- | -101.69%-1.03B | ---- | -241.79%-471.96M | ---- | -68.37%-509.84M | ---- |
Adjustment items of business operations | ---- | 7.15%10.35B | ---- | -94.87%159.59M | ---- | 0.67%9.66B | ---- | 8.19%3.11B | ---- | -55.28%9.59B |
Net cash from operations | -7.63%17.59B | 7.15%10.35B | 40.11%6.43B | -94.87%159.59M | 108.39%19.05B | 0.67%9.66B | 5.98%4.59B | 8.19%3.11B | -72.79%9.14B | -55.28%9.59B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 1.21%1.34B | ---- | 86.38%877.47M | ---- | -24.94%1.32B | ---- | -43.85%470.79M | ---- | -17.79%1.76B | ---- |
Dividend received - investment | 71.33%364.07M | -34.52%358.72M | ---- | -72.90%2.59M | -61.73%212.5M | -57.78%547.83M | ---- | -90.34%9.55M | 177.76%555.26M | 43.15%1.3B |
Decrease in deposits (increase) | 65.59%-5.21B | ---- | 161.60%3.01B | ---- | -242.50%-15.14B | ---- | -809.12%-4.88B | ---- | 261.91%10.62B | ---- |
Sale of fixed assets | 57.87%368M | -78.66%50.18M | ---- | -91.34%2.19M | -9.60%233.1M | 67.06%235.18M | ---- | -1.34%25.27M | -58.07%257.85M | -4.31%140.78M |
Purchase of fixed assets | 27.42%-9.56B | 10.84%-8.42B | 13.46%-5.71B | 9.24%-2.97B | 5.96%-13.17B | 56.98%-9.45B | 60.53%-6.6B | 49.58%-3.28B | -17.61%-14.01B | -140.80%-21.96B |
Purchase of intangible assets | -76.27%-1.75B | ---- | ---- | ---- | 92.13%-994.98M | ---- | ---- | ---- | -284.45%-12.64B | ---- |
Acquisition of subsidiaries | 44.31%-277.15M | 16.25%-473.28M | 76.16%-89.15M | 42.68%-228.59M | 54.02%-497.66M | 71.84%-565.13M | 74.93%-373.89M | 79.68%-398.82M | 58.58%-1.08B | -179.48%-2.01B |
Recovery of cash from investments | -59.74%5.12B | -37.23%18.75B | -97.70%245M | -49.68%5.43B | -60.26%12.73B | -2.59%29.87B | -41.40%10.66B | 111.75%10.8B | 14.13%32.03B | -0.51%30.67B |
Cash on investment | 9.10%-3.64B | 44.68%-18.01B | ---- | 60.94%-3.36B | 82.49%-4.01B | -162.40%-32.55B | 48.82%-3B | -44.18%-8.59B | 16.78%-22.88B | 65.46%-12.4B |
Other items in the investment business | -2,304.02%-81.77M | -15.33%974.83M | -82.24%48.15M | -29.04%273.59M | -96.41%3.71M | -4.47%1.15B | 162.95%271.04M | 63.20%385.55M | 9.53%103.37M | -28.27%1.21B |
Net cash from investment operations | 30.97%-13.33B | 37.05%-6.77B | 53.03%-1.62B | 19.29%-847.24M | -265.61%-19.31B | -251.41%-10.75B | 42.51%-3.45B | 88.28%-1.05B | 75.63%-5.28B | 74.89%-3.06B |
Net cash before financing | 1,738.05%4.27B | 427.75%3.58B | 323.57%4.81B | -133.40%-687.65M | -106.75%-260.46M | -116.72%-1.09B | 167.62%1.14B | 133.82%2.06B | -67.65%3.86B | -29.50%6.53B |
Cash flow from financing activities | ||||||||||
New borrowing | -32.43%10.6B | -47.79%7.42B | -31.39%6.3B | 27.18%3.2B | 9.66%15.68B | -2.36%14.21B | -26.22%9.18B | -44.19%2.51B | 268.04%14.3B | 443.64%14.55B |
Refund | -31.20%-15.91B | -26.89%-10.21B | -51.18%-6.63B | -0.82%-2.3B | -84.01%-12.12B | -74.63%-8.04B | -104.83%-4.39B | -169.59%-2.28B | -82.13%-6.59B | -81.46%-4.61B |
Issuance of bonds | --11.5B | ---- | --3B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | 34.33%-5.47B | 34.28%-5.76B | 37.75%-4.96B | -29.02%-222.16M | 36.01%-8.33B | 33.55%-8.76B | 38.64%-7.97B | 76.42%-172.19M | -10.01%-13.02B | -9.60%-13.19B |
Absorb investment income | -74.18%179.35M | 30.32%156.96M | -40.61%69.15M | 58.37%64.3M | -0.23%694.61M | -85.62%120.44M | -72.96%116.44M | -83.72%40.6M | -26.36%696.2M | 281.92%837.52M |
Issuance expenses and redemption of securities expenses | 52.40%-161.43M | ---- | ---161.43M | ---- | ---339.16M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -507.85%-165.08M | 24,391.03%11.2B | -10.54%-114.2M | -355.26%-161.44M | 95.22%-27.16M | 108.02%45.73M | 81.19%-103.31M | -1,872.66%-35.46M | 13.43%-567.96M | -1,596.36%-570M |
Adjustment item of financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1 |
Net cash from financing operations | 111.02%498.12M | 215.58%2.81B | 20.53%-2.52B | 747.56%580.43M | 13.30%-4.52B | 18.23%-2.43B | -12.38%-3.17B | -97.84%68.48M | 53.86%-5.21B | 74.60%-2.97B |
Effect of rate | -98.07%592K | -130.75%-20.39M | -99.25%560K | 115.85%3.43M | -73.52%30.64M | -46.19%66.31M | -20.92%74.88M | -149.30%-21.66M | 327.36%115.71M | 683.49%123.22M |
Other items affecting net cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1 | ---- | ---- |
Net Cash | 199.66%4.76B | 281.35%6.39B | 212.16%2.29B | -105.04%-107.22M | -252.86%-4.78B | -198.99%-3.52B | 54.73%-2.04B | 173.04%2.13B | -315.64%-1.35B | 245.83%3.56B |
Begining period cash | -29.10%11.57B | -29.10%11.57B | -29.10%11.57B | -29.10%11.57B | -6.18%16.32B | -6.18%16.32B | -6.18%16.32B | -6.18%16.32B | 3.43%17.4B | 3.53%17.4B |
Cash at the end | 41.18%16.34B | 39.48%17.94B | -3.48%13.86B | -37.77%11.47B | -28.38%11.57B | -38.98%12.86B | 10.54%14.36B | 27.29%18.43B | -7.12%16.16B | 46.99%21.08B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Ernst & Young Huaming (Special General Partnership), Ernst & Young | -- | -- | -- | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen 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.