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 | -24.86%26.87B | ---- | ---- | ---- | -33.40%35.75B | ---- | ---- | ---- | 121.04%53.69B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 4.00%-2.16B | ---- | ---- | ---- | -41.51%-2.25B | ---- | ---- | ---- | -20.41%-1.59B | ---- |
Attributable subsidiary (profit) loss | -1.45%-2.29B | ---- | ---- | ---- | -7.22%-2.26B | ---- | ---- | ---- | -1.97%-2.11B | ---- |
Impairment and provisions: | 30,423.86%514.33M | ---- | ---- | ---- | -99.91%1.69M | ---- | ---- | ---- | 85.81%1.87B | ---- |
-Impairment of property, plant and equipment (reversal) | --4.71M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,397.08%743.42M | ---- |
-Impairmen of inventory (reversal) | -88.47%4.05M | ---- | ---- | ---- | -85.77%35.09M | ---- | ---- | ---- | 709.82%246.63M | ---- |
-Impairment of trade receivables (reversal) | 1,242.84%198.15M | ---- | ---- | ---- | 60.53%-17.34M | ---- | ---- | ---- | -376.03%-43.93M | ---- |
-Other impairments and provisions | 2,013.14%307.42M | ---- | ---- | ---- | -101.73%-16.07M | ---- | ---- | ---- | -4.82%928.52M | ---- |
Revaluation surplus: | 163.50%57.09M | ---- | ---- | ---- | -176.76%-89.9M | ---- | ---- | ---- | 16.23%117.13M | ---- |
-Fair value of investment properties (increase) | 142.20%7.79M | ---- | ---- | ---- | 60.72%-18.45M | ---- | ---- | ---- | -88.20%-46.98M | ---- |
-Other fair value changes | 169.00%49.3M | ---- | ---- | ---- | -143.54%-71.45M | ---- | ---- | ---- | 30.52%164.11M | ---- |
Asset sale loss (gain): | -8,114.64%-94.8M | ---- | ---- | ---- | 94.95%-1.15M | ---- | ---- | ---- | 68.25%-22.83M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -502.41%-48.58M | ---- | ---- | ---- | 152.87%12.07M | ---- | ---- | ---- | 60.36%-22.83M | ---- |
-Loss (gain) from selling other assets | -249.45%-46.22M | ---- | ---- | ---- | ---13.23M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 0.74%14.83B | ---- | ---- | ---- | 29.21%14.72B | ---- | ---- | ---- | 2.39%11.39B | ---- |
-Depreciation | 4.99%12.14B | ---- | ---- | ---- | 41.12%11.56B | ---- | ---- | ---- | 4.27%8.19B | ---- |
-Amortization of intangible assets | -19.00%2.23B | ---- | ---- | ---- | -4.58%2.75B | ---- | ---- | ---- | -1.74%2.88B | ---- |
Financial expense | -7.92%4.14B | ---- | ---- | ---- | -24.90%4.49B | ---- | ---- | ---- | 12.48%5.98B | ---- |
Unrealized exchange loss (gain) | -216.55%-2.61B | ---- | ---- | ---- | 347.83%2.24B | ---- | ---- | ---- | -300.60%-903.59M | ---- |
Special items | -100.19%-553K | ---- | ---- | ---- | -61.68%290.08M | ---- | ---- | ---- | 15.93%756.97M | ---- |
Operating profit before the change of operating capital | -25.80%39.25B | ---- | ---- | ---- | -23.54%52.9B | ---- | ---- | ---- | 78.26%69.19B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -70.99%550.98M | ---- | ---- | ---- | 399.80%1.9B | ---- | ---- | ---- | 5.43%-633.55M | ---- |
Accounts receivable (increase)decrease | -126.64%-1.47B | ---- | ---- | ---- | 87.96%5.53B | ---- | ---- | ---- | 145.60%2.94B | ---- |
Accounts payable increase (decrease) | 46.20%-7.67B | ---- | ---- | ---- | -749.31%-14.26B | ---- | ---- | ---- | -34.67%2.2B | ---- |
prepayments (increase)decrease | 136.51%3.7B | ---- | ---- | ---- | -732.79%-10.14B | ---- | ---- | ---- | -44.00%-1.22B | ---- |
Special items for working capital changes | -91.02%-1.48B | ---- | ---- | ---- | -155.63%-774.11M | ---- | ---- | ---- | -63.48%1.39B | ---- |
Cash from business operations | -6.48%32.88B | ---- | ---- | ---- | -52.41%35.15B | ---- | ---- | ---- | 94.27%73.87B | ---- |
Other taxs | 52.94%-7.59B | ---- | ---- | ---- | -131.05%-16.12B | ---- | ---- | ---- | -107.89%-6.98B | ---- |
Interest received - operating | -4.00%2.16B | ---- | ---- | ---- | 40.87%2.25B | ---- | ---- | ---- | 14.01%1.59B | ---- |
Interest paid - operating | 4.15%-4.31B | ---- | ---- | ---- | 32.06%-4.49B | ---- | ---- | ---- | -5.79%-6.61B | ---- |
Special items of business | ---- | ---- | 89.21%9.64B | ---- | ---- | ---- | -79.71%5.1B | ---- | ---- | ---- |
Adjustment items of business operations | ---- | 23.67%18.23B | ---- | 0.45%5.47B | ---- | -61.27%14.74B | ---- | 308.44%5.44B | ---- | 96.88%38.05B |
Net cash from operations | 37.85%23.14B | 23.67%18.23B | 89.21%9.64B | 0.45%5.47B | -72.87%16.79B | -61.27%14.74B | -79.71%5.1B | 308.44%5.44B | 107.52%61.87B | 96.88%38.05B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -12.20%891.37M | 10.71%632.04M | 142.80%528.93M | -11.55%31.08M | 583.51%1.02B | 155.23%570.88M | 27.00%217.85M | -41.14%35.14M | -73.91%148.52M | -58.35%223.68M |
Loan receivable (increase) decrease | -94.05%205.23M | ---- | 401.65%1.54B | ---- | 37.72%3.45B | ---- | -87.03%306.4M | ---- | 154.25%2.5B | ---- |
Decrease in deposits (increase) | 34.14%-510.71M | ---- | -297.59%-203.49M | ---- | 45.74%-775.4M | ---- | --102.98M | ---- | -111.06%-1.43B | ---- |
Sale of fixed assets | -83.47%33.68M | -85.50%28.6M | -89.07%24.58M | -98.79%568K | -57.57%203.74M | -0.21%197.21M | 209.10%224.84M | 1,173,450.00%46.94M | -49.03%480.14M | 191.86%197.62M |
Purchase of fixed assets | -12.20%-17.59B | -20.20%-15.44B | 11.20%-5.24B | -26.59%-5.46B | -126.81%-15.68B | -68.95%-12.85B | -67.80%-5.9B | -285.16%-4.31B | -272.12%-6.91B | 9.24%-7.6B |
Selling intangible assets | --152.27M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -79.98%37.29M | ---- |
Purchase of intangible assets | 40.18%-1.14B | ---- | 101.03%2.54M | ---- | -961.85%-1.91B | ---- | -179.94%-246.76M | ---- | 97.16%-180.05M | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --15.26M | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | --844.27M | ---175.27M | -59,624.99%-10.03B | ---- | ---- | ---- | 6.20%-16.79M | ---- | 99.44%-64.65M | 98.96%-5.69M |
Recovery of cash from investments | -77.73%31.53M | 117.90%6.87B | ---- | 56.03%1.54B | -1.59%141.6M | 120.94%3.15B | ---- | 77.82%985.72M | 243.29%143.89M | -34.95%1.43B |
Cash on investment | -938.46%-44.45M | 94.90%-68.54M | ---- | ---- | 99.96%-4.28M | -156.68%-1.35B | -70.08%-40.82M | -4,273.25%-1.05B | -40.30%-10.25B | -168.10%-524M |
Other items in the investment business | 217.59%631.23M | -97.83%24.94M | 111.76%13.5M | -291.35%-37.06M | -250.95%-536.81M | 153.58%1.15B | 92.00%-114.72M | -93.44%19.37M | -85.42%355.63M | -338.78%-2.14B |
Adjustment items of investment business | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Net cash from investment operations | -17.16%-16.5B | 10.86%-8.13B | -144.47%-13.36B | 8.14%-3.93B | 7.16%-14.08B | -8.23%-9.12B | -121.03%-5.47B | -1,722.43%-4.28B | 32.48%-15.17B | -66.71%-8.43B |
Net cash before financing | 145.69%6.64B | 79.74%10.1B | -904.23%-3.72B | 31.88%1.54B | -94.22%2.7B | -81.04%5.62B | -101.64%-370.61M | 6.38%1.17B | 535.76%46.7B | 107.56%29.63B |
Cash flow from financing activities | ||||||||||
New borrowing | -30.51%54.66B | -5.21%40.71B | 31.79%24.17B | 66.84%22.69B | 225.23%78.66B | 49.09%42.95B | 41.38%18.34B | 221.05%13.6B | -49.40%24.19B | -34.13%28.81B |
Refund | 37.55%-43.29B | 30.50%-20.7B | -16.29%-15.56B | 0.93%-11.69B | -36.41%-69.33B | 35.31%-29.78B | -63.55%-13.38B | -90.08%-11.8B | -46.44%-50.82B | -37.18%-46.03B |
Issuing shares | 895.26%4.51B | ---- | 7,790.56%4.51B | ---- | -43.79%453.56M | ---- | -92.91%57.21M | ---- | 528.14%806.92M | ---- |
Issuance of bonds | 160.10%13B | ---- | 8.05%8.99B | ---- | 0.15%5B | ---- | 66.74%8.32B | ---- | -73.55%4.99B | ---- |
Dividends paid - financing | 37.71%-16.78B | 42.43%-16.43B | 56.17%-1.06B | 53.45%-572.58M | -98.05%-26.94B | -59.00%-28.53B | 4.53%-2.41B | 53.98%-1.23B | -164.63%-13.6B | -92.05%-17.94B |
Absorb investment income | -705.40%-385.03M | 18,608.74%12.57B | ---- | 29,882.00%3B | 233.84%63.6M | -98.86%67.21M | 653.67%373.16M | -88.00%10M | ---47.52M | -16.90%5.9B |
Issuance expenses and redemption of securities expenses | -270.60%-6.29B | ---- | -450.69%-9.34B | ---- | ---1.7B | ---- | 77.84%-1.7B | ---- | ---- | ---- |
Other items of the financing business | 32.14%-11.68B | -96.07%-17.39B | -242.68%-4.35B | -3,480.11%-9.68B | -26.10%-17.21B | -404.60%-8.87B | 90.17%-1.27B | -847.85%-270.48M | -290.13%-13.65B | 131.81%2.91B |
Net cash from financing operations | 79.50%-6.41B | 94.91%-1.23B | -12.59%7.04B | 1,100.56%3.74B | 36.33%-31.26B | 8.32%-24.16B | 162.59%8.05B | 106.89%311.88M | -407.44%-49.1B | -2,060.58%-26.36B |
Effect of rate | -117.21%-86.68M | 162.87%176.98M | -90.52%72.65M | 27.12%-176.52M | -48.38%503.73M | -125.97%-281.5M | 328.11%765.99M | -195.16%-242.23M | 351.53%975.83M | 759.94%1.08B |
Other items affecting net cash | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Net Cash | 100.80%229.54M | 147.80%8.87B | -56.81%3.32B | 257.04%5.29B | -1,091.81%-28.56B | -667.22%-18.55B | -21.38%7.68B | 143.21%1.48B | -110.28%-2.4B | -74.95%3.27B |
Begining period cash | -48.03%30.35B | -50.12%30.35B | -21.63%30.27B | -50.15%30.27B | 45.86%58.41B | 45.08%60.85B | -3.55%38.62B | 51.61%60.71B | 133.95%40.04B | 145.06%41.94B |
Cash at the end | 0.47%30.5B | -6.26%39.4B | -28.50%33.66B | -42.90%35.38B | -21.42%30.35B | -9.23%42.02B | -5.85%47.07B | 68.01%61.95B | -3.55%38.62B | 54.30%46.3B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | -28.50%33.66B | ---- | ---- | ---- | --47.07B | ---- | ---- | ---- |
Cash and cash equivalent balance | ---- | ---- | -28.50%33.66B | ---- | ---- | ---- | --47.07B | ---- | ---- | ---- |
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 | Tianji International Accounting Firm (Special General Partnership), Tianji Hong Kong Certified Public Accountants Limited | -- | -- | -- | Shinaga Zhonghe Certified Public Accountants Co., Ltd. (Special General Partnership) | -- | -- | -- | Shinaga Zhonghe Certified Public Accountants Co., Ltd. (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.