Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Liberty Live-C
LLYVK
(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 | 21.58%10.32B | ---- | 10.47%8.49B | ---- | -23.31%7.68B | ---- | 44.76%10.02B | ---- | 7.30%6.92B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 78.65%-8.39M | ---- | 34.40%-39.29M | ---- | -144.79%-59.9M | ---- | -9.89%-24.47M | ---- | 71.17%-22.27M | ---- |
Interest expense - adjustment | -0.15%3.47B | ---- | -0.78%3.48B | ---- | 1.97%3.5B | ---- | 15.49%3.43B | ---- | -8.13%2.97B | ---- |
Dividend (income)- adjustment | -32.87%-15.83M | ---- | 3.28%-11.91M | ---- | 88.42%-12.32M | ---- | 25.49%-106.39M | ---- | -141.88%-142.8M | ---- |
Attributable subsidiary (profit) loss | -885.46%-271.04M | ---- | -106.56%-27.5M | ---- | -27.30%419.37M | ---- | 1,029.33%576.86M | ---- | 399.17%51.08M | ---- |
Impairment and provisions: | -49.41%1.12B | ---- | 8.19%2.21B | ---- | 353.83%2.04B | ---- | --450.61M | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | 145.24%10.15M | ---- | -101.10%-22.44M | ---- | 697.98%2.04B | ---- | --256.23M | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | 191.31%3.22M | ---- | -86.35%1.11M | ---- | --8.09M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 13.12%85.5M | ---- | --75.58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | -52.72%1.02B | ---- | 27,875.65%2.16B | ---- | -104.00%-7.77M | ---- | --194.38M | ---- | ---- | ---- |
Revaluation surplus: | -100.31%-158K | ---- | 1,336.88%51.27M | ---- | 101.23%3.57M | ---- | -351.20%-289.58M | ---- | 93.17%115.28M | ---- |
-Derivative financial instruments fair value (increase) | -1,041.32%-25.43M | ---- | 102.58%2.7M | ---- | -12.77%-104.52M | ---- | -180.40%-92.69M | ---- | 148.15%115.28M | ---- |
-Other fair value changes | -47.97%25.27M | ---- | -55.07%48.57M | ---- | 154.90%108.09M | ---- | ---196.89M | ---- | ---- | ---- |
Asset sale loss (gain): | -2,341.04%-640.85M | ---- | 1,751.04%28.6M | ---- | 67.34%-1.73M | ---- | 98.69%-5.3M | ---- | ---405.45M | ---- |
-Loss (gain) from sale of subsidiary company | -2,341.04%-640.85M | ---- | --28.6M | ---- | ---- | ---- | ---- | ---- | --66.78M | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | 67.34%-1.73M | ---- | 98.88%-5.3M | ---- | ---472.23M | ---- |
Depreciation and amortization: | 7.58%11.75B | ---- | 6.43%10.92B | ---- | 13.81%10.26B | ---- | 16.56%9.02B | ---- | 1.33%7.73B | ---- |
-Depreciation | 8.75%11.22B | ---- | 6.94%10.32B | ---- | 13.53%9.65B | ---- | 17.92%8.5B | ---- | 1.34%7.21B | ---- |
-Other depreciation and amortization | -12.59%523.47M | ---- | -1.69%598.9M | ---- | 18.31%609.17M | ---- | -2.08%514.89M | ---- | 1.11%525.85M | ---- |
Exchange Loss (gain) | -62.34%65.22M | ---- | -58.98%173.2M | ---- | 705.88%422.18M | ---- | 257.09%52.39M | ---- | -940.47%-33.35M | ---- |
Special items | -60.96%-193.38M | ---- | 15.51%-120.14M | ---- | -21.68%-142.19M | ---- | -114.18%-116.86M | ---- | 743.76%824.32M | ---- |
Operating profit before the change of operating capital | 1.76%25.59B | ---- | 4.27%25.15B | ---- | 4.84%24.12B | ---- | 27.70%23.01B | ---- | 5.16%18.02B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -1,554.53%-272.59M | ---- | 165.94%18.74M | ---- | -87.36%7.05M | ---- | 347.70%55.73M | ---- | -61.99%12.45M | ---- |
Accounts receivable (increase)decrease | -3.86%-8.33B | ---- | -407.93%-8.02B | ---- | 145.86%2.6B | ---- | -8.36%-5.68B | ---- | 10.04%-5.24B | ---- |
Accounts payable increase (decrease) | 104.55%137.69M | ---- | -225.19%-3.03B | ---- | 143.53%2.42B | ---- | 211.04%992.7M | ---- | -157.91%-893.96M | ---- |
prepayments (increase)decrease | -20.41%1.58B | ---- | -0.05%1.99B | ---- | 38.83%1.99B | ---- | -2.05%1.43B | ---- | 110.75%1.46B | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---38.28M | ---- |
Cash from business operations | 16.14%18.71B | -12.70%7.88B | -48.25%16.11B | -47.02%9.02B | 57.17%31.14B | 75.84%17.03B | 48.72%19.81B | 139.78%9.69B | -1.90%13.32B | 35.29%4.04B |
Other taxs | 7.24%-1.65B | 5.45%-929.06M | -13.42%-1.78B | 0.53%-982.65M | 7.20%-1.57B | 15.31%-987.87M | -61.38%-1.69B | -82.95%-1.17B | 1.51%-1.05B | 7.18%-637.61M |
Net cash from operations | 19.04%17.06B | -13.58%6.95B | -51.53%14.33B | -49.88%8.04B | 63.18%29.57B | 88.31%16.05B | 47.64%18.12B | 150.43%8.52B | -1.93%12.27B | 47.97%3.4B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -73.33%10.38M | ---- | -11.48%38.91M | ---- | 62.75%43.95M | ---- | 14.10%27.01M | ---- | -76.15%23.67M | ---- |
Dividend received - investment | -38.97%108.59M | ---- | -53.12%177.94M | ---- | 219.01%379.54M | ---- | -71.46%118.98M | ---- | -22.77%416.85M | ---- |
Loan receivable (increase) decrease | 34.56%2.7M | ---- | -98.42%2.01M | ---- | -64.05%126.99M | ---- | 236.73%353.21M | ---- | -151.69%-258.34M | ---- |
Decrease in deposits (increase) | ---- | ---- | 200.00%1.81B | ---- | ---1.81B | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 1,301.00%14.08M | ---- | -94.63%1.01M | ---- | -96.11%18.72M | ---- | 15.65%481.55M | ---- | 1,753.48%416.39M | ---- |
Purchase of fixed assets | -12.73%-26.86B | -8.02%-12.04B | -6.05%-23.83B | -71.59%-11.14B | -23.28%-22.47B | 7.68%-6.49B | 9.83%-18.23B | -15.46%-7.03B | -71.50%-20.21B | -25.83%-6.09B |
Sale of subsidiaries | 16,233.10%1.14B | ---- | ---7.05M | ---- | ---- | ---- | -121.73%-10.06M | ---- | --46.29M | ---- |
Acquisition of subsidiaries | ---374.82M | ---- | ---- | ---- | 1,431.93%3.36B | ---- | 31.87%-252.09M | ---- | ---370M | ---- |
Recovery of cash from investments | ---- | ---- | -96.21%23.56M | ---- | --621.34M | ---- | ---- | 26.92%1.31B | ---- | -3.69%1.03B |
Cash on investment | 90.43%-230.66M | 73.62%-572.22M | -486.65%-2.41B | -551.94%-2.17B | 141.54%623.55M | -1,670.34%-332.75M | -3,779.58%-1.5B | ---18.8M | 73.90%-38.69M | ---- |
Other items in the investment business | 204.62%127.94M | -100.94%-17.14M | --42M | -61.93%1.82B | ---- | 429.86%4.79B | ---- | -6.97%-1.45B | ---- | -103.16%-1.36B |
Net cash from investment operations | -7.94%-26.07B | -9.89%-12.63B | -26.39%-24.15B | -463.69%-11.49B | -0.52%-19.11B | 71.66%-2.04B | 4.85%-19.01B | -12.11%-7.19B | -85.43%-19.98B | -44.63%-6.41B |
Net cash before financing | 8.27%-9.01B | -64.63%-5.68B | -193.88%-9.82B | -124.62%-3.45B | 1,275.99%10.46B | 953.76%14.01B | 88.46%-889.39M | 144.13%1.33B | -542.64%-7.71B | -41.03%-3.01B |
Cash flow from financing activities | ||||||||||
New borrowing | 62.16%247.76B | 35.17%109.73B | -9.93%152.79B | -9.30%81.18B | 43.72%169.62B | 67.70%89.51B | 38.32%118.02B | 94.94%53.37B | 57.20%85.33B | 17.57%27.38B |
Refund | -55.18%-230.31B | -35.48%-103.45B | 4.13%-148.42B | 10.55%-76.36B | -36.41%-154.8B | -55.55%-85.37B | -57.00%-113.48B | -154.02%-54.88B | -39.98%-72.28B | -6.12%-21.61B |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | -66.62%2B | ---- | --5.99B | ---- |
Interest paid - financing | -0.75%-3.65B | 18.54%-1.44B | 3.97%-3.62B | -1.19%-1.77B | 1.43%-3.77B | 13.16%-1.75B | -18.20%-3.82B | -36.82%-2.02B | 2.09%-3.23B | 0.74%-1.47B |
Dividends paid - financing | -47.09%-2.61B | ---- | -6.46%-1.77B | ---- | -6.71%-1.66B | ---- | -11.59%-1.56B | ---- | -22.87%-1.4B | ---- |
Absorb investment income | -43.93%596.63M | ---- | 26.06%1.06B | ---- | 43.66%844.08M | ---- | -42.72%587.54M | ---- | 388.69%1.03B | ---- |
Issuance expenses and redemption of securities expenses | 32.76%-2.06B | ---- | ---3.06B | ---- | ---- | ---- | 60.00%-2B | ---- | ---5B | ---- |
Other items of the financing business | -884.38%-2.06B | -188.13%-668.76M | 96.39%-208.95M | 95.78%-232.1M | ---5.78B | -1,683.92%-5.5B | ---- | 364.09%347.37M | ---- | -4.97%-131.53M |
Net cash from financing operations | 290.88%7.35B | 48.04%4.17B | -196.85%-3.85B | 190.39%2.82B | 593.15%3.98B | 2.04%-3.12B | -108.07%-806.51M | -176.32%-3.18B | 687.97%10B | 216.64%4.17B |
Effect of rate | -728.72%-32.51M | -49.18%-26.23M | 146.48%5.17M | -190.25%-17.59M | -262.28%-11.12M | 501.11%19.49M | -73.89%6.86M | 91.75%-4.86M | 294.68%26.25M | -1,142.42%-58.9M |
Net Cash | 87.90%-1.65B | -138.50%-1.51B | -194.70%-13.67B | -105.81%-632.54M | 951.26%14.44B | 688.52%10.89B | -174.00%-1.7B | -260.25%-1.85B | 5,553.88%2.29B | 240.89%1.16B |
Begining period cash | -73.96%4.81B | -75.16%4.56B | 372.16%18.48B | 369.33%18.37B | -30.15%3.91B | -30.23%3.91B | 92.62%5.6B | 92.83%5.61B | 1.65%2.91B | 1.65%2.91B |
Cash at the end | -35.05%3.12B | -82.91%3.03B | -73.77%4.81B | 19.49%17.72B | 368.64%18.34B | 295.09%14.83B | -25.13%3.91B | -6.29%3.75B | 79.70%5.23B | 95.62%4B |
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 | -- | China Audit Zhonghuan Certified Public Accountants Co., Ltd. (Special General Partnership) | -- | Dahua Certified Public Accountants (Special General Partnership) | -- | Dahua Certified Public Accountants (Special General Partnership) | -- | Tianji International Accounting Firm (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.