Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Jefferies Financial
JEF
5
Amazon
AMZN
(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 | 12.12%2.74B | ---- | -32.83%2.44B | ---- | 6.19%3.63B | ---- | 178.65%3.42B | ---- | 20.43%1.23B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -76.14%-34.86M | ---- | -6.83%-19.79M | ---- | 44.70%-18.53M | ---- | 10.02%-33.5M | ---- | -147.96%-37.23M | ---- |
Interest expense - adjustment | ---- | ---- | ---- | ---- | 317.20%49.89M | ---- | -8.86%11.96M | ---- | -50.27%13.12M | ---- |
Attributable subsidiary (profit) loss | 4.49%-10.61M | ---- | 23.59%-11.11M | ---- | 23.73%-14.54M | ---- | 17.80%-19.06M | ---- | 2.04%-23.19M | ---- |
Impairment and provisions: | --111.71M | ---- | ---- | ---- | --12.9M | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | --4.87M | ---- | ---- | ---- | ---- | ---- |
-Impairment of goodwill | --94.49M | ---- | ---- | ---- | --8.03M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | --17.21M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | -397.55%-145.67M | ---- | -171.61%-29.28M | ---- | -69.51%40.88M | ---- | --134.08M | ---- | ---- | ---- |
-Other fair value changes | -397.55%-145.67M | ---- | -171.61%-29.28M | ---- | -69.51%40.88M | ---- | --134.08M | ---- | ---- | ---- |
Asset sale loss (gain): | 100.41%116K | ---- | -359.41%-28.51M | ---- | 3,622.12%10.99M | ---- | -107.98%-312K | ---- | 211.88%3.91M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---21.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 101.58%116K | ---- | -166.93%-7.36M | ---- | 3,622.12%10.99M | ---- | -107.98%-312K | ---- | 211.88%3.91M | ---- |
Depreciation and amortization: | 26.24%175.78M | ---- | 2.18%139.24M | ---- | 10.71%136.27M | ---- | 6.38%123.08M | ---- | -3.81%115.7M | ---- |
-Depreciation | ---- | ---- | ---- | ---- | -1.40%90.41M | ---- | 2.71%91.69M | ---- | -2.17%89.27M | ---- |
-Amortization of intangible assets | 24.84%34.89M | ---- | -39.06%27.95M | ---- | 46.10%45.86M | ---- | 18.79%31.39M | ---- | -8.94%26.43M | ---- |
Financial expense | -18.69%82.48M | ---- | --101.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 677.48%86.62M | ---- | ---15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 16.46%3B | ---- | -33.07%2.58B | ---- | 5.86%3.85B | ---- | 179.79%3.64B | ---- | 15.19%1.3B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -1,913.86%-380.09M | ---- | 140.58%20.96M | ---- | -380.24%-51.64M | ---- | 80.79%18.43M | ---- | 237.19%10.19M | ---- |
Accounts receivable (increase)decrease | -123.84%-21.83M | ---- | 916.19%91.54M | ---- | 107.48%9.01M | ---- | -568.00%-120.41M | ---- | 227.15%25.73M | ---- |
Accounts payable increase (decrease) | 242.92%322.05M | ---- | -229.71%-225.34M | ---- | 103.43%173.73M | ---- | 3.67%85.4M | ---- | 2,478.25%82.38M | ---- |
Special items for working capital changes | 252.04%32.46M | ---- | 154.87%9.22M | ---- | 71.57%-16.8M | ---- | ---59.1M | ---- | ---- | ---- |
Cash from business operations | 19.43%2.95B | ---- | -37.62%2.47B | ---- | 11.32%3.97B | ---- | 151.12%3.56B | ---- | 28.45%1.42B | ---- |
Other taxs | 20.63%-605.16M | ---- | 12.56%-762.46M | ---- | -63.70%-872.01M | ---- | -139.09%-532.69M | ---- | 8.03%-222.8M | ---- |
Special items of business | ---- | 2,736.67%1.05B | ---- | -97.67%36.85M | ---- | 16.71%1.58B | ---- | 216.36%1.36B | ---- | 25.18%429.15M |
Net cash from operations | 37.27%2.35B | 2,736.67%1.05B | -44.68%1.71B | -97.67%36.85M | 2.11%3.09B | 16.71%1.58B | 153.37%3.03B | 216.36%1.36B | 38.69%1.2B | 25.18%429.15M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 77.64%29.84M | 1,037.73%22.07M | -3.00%16.8M | -80.18%1.94M | -59.20%17.32M | -35.93%9.79M | 26.97%42.44M | -34.73%15.28M | 334.61%33.43M | 3,155.63%23.41M |
Dividend received - investment | -23.72%10.06M | ---- | -23.14%13.19M | ---- | -17.80%17.15M | -17.79%17.15M | -0.00%20.87M | --20.87M | --20.87M | ---- |
Loan receivable (increase) decrease | 82.83%-17.1M | 96.22%-2.62M | -116.20%-99.55M | -238.69%-69.35M | -162.22%-46.05M | -32.43%50M | 268.18%74M | 317.65%74M | 26.67%-44M | 15.00%-34M |
Decrease in deposits (increase) | 47.21%-32.26M | ---13.87M | ---61.1M | ---- | ---- | ---- | --0 | ---1.48B | ---- | ---- |
Sale of fixed assets | --1.16M | --505K | ---- | ---- | 5,600.00%1.94M | ---- | -93.45%34K | ---- | --519K | ---- |
Purchase of fixed assets | 7.31%-454.17M | -131.59%-285.82M | 40.00%-490M | -163.33%-123.42M | -351.84%-816.68M | 7.12%-46.87M | -110.58%-180.75M | -25.06%-50.46M | 9.71%-85.83M | 37.36%-40.35M |
Sale of subsidiaries | ---- | ---- | --43.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | 72.23%-53.91M | ---53.91M | 86.98%-194.12M | ---- | -21,124.91%-1.49B | ---1.49B | ---7.03M | ---- | ---- | ---- |
Recovery of cash from investments | --25.13M | --11.65M | ---- | ---- | -39.68%37.6M | -55.56%27.7M | --62.33M | --62.33M | ---- | ---- |
Cash on investment | -61.00%-236.67M | 75.46%-50M | 92.63%-147M | 80.86%-203.74M | -125.33%-2B | -964.30%-1.06B | -90.15%-885.7M | ---100M | ---465.79M | ---- |
Other items in the investment business | -723.70%-90.97M | ---21.9M | --14.59M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 9.40%-818.89M | 0.17%-393.9M | 78.86%-903.88M | 84.21%-394.57M | -389.30%-4.28B | -71.17%-2.5B | -61.57%-873.8M | -2,765.39%-1.46B | -266.96%-540.81M | 50.88%-50.94M |
Net cash before financing | 89.48%1.53B | 282.09%651.36M | 168.39%807.93M | 60.87%-357.72M | -154.78%-1.18B | -795.83%-914.07M | 229.13%2.16B | -126.98%-102.04M | -8.36%655.17M | 58.16%378.21M |
Cash flow from financing activities | ||||||||||
New borrowing | -42.95%610.07M | -72.76%200.07M | 3.52%1.07B | -40.37%734.37M | 271.50%1.03B | 342.91%1.23B | 21.77%278.07M | 21.77%278.07M | 4.18%228.36M | 3.84%228.36M |
Refund | -89.01%-1.23B | -489.03%-883.55M | -48.18%-649.57M | 47.98%-150M | -111.37%-438.37M | -39.04%-288.37M | 43.08%-207.4M | 43.08%-207.4M | -4.10%-364.36M | -142.90%-364.36M |
Interest paid - financing | 26.51%-47.51M | 19.64%-24.73M | -92.89%-64.66M | -461.29%-30.77M | -274.44%-33.52M | -141.82%-5.48M | 8.54%-8.95M | 67.12%-2.27M | 23.73%-9.79M | -24.46%-6.89M |
Dividends paid - financing | -98.06%-1.54B | ---918.58M | 13.79%-775.24M | ---- | -35.93%-899.23M | -66.80%-468.01M | -94.91%-661.53M | -23.85%-280.58M | -1.27%-339.4M | -5.18%-226.54M |
Pledged bank deposit (increase) decrease | 400.00%600M | 250.00%600M | 34.10%-200M | 20.56%-400M | -636.69%-303.51M | -1,122.13%-503.51M | -119.62%-41.2M | -119.62%-41.2M | 1,853.95%209.98M | 290.97%209.98M |
Other items of the financing business | -4,323.73%-29.64M | ---13.56M | 91.88%-670K | ---- | ---8.26M | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -162.62%-1.63B | -777.31%-1.04B | 4.48%-620.77M | 554.53%153.6M | -1.38%-649.88M | 86.66%-33.79M | -132.93%-641.02M | -58.91%-253.38M | 43.92%-275.2M | 38.90%-159.45M |
Effect of rate | 1.25%-4.82M | 5.62%282K | -17.34%-4.88M | 138.92%267K | 29.13%-4.16M | -446.46%-686K | -1,102.91%-5.87M | 115.24%198K | 120.52%585K | -385.49%-1.3M |
Net Cash | -153.10%-99.39M | -90.57%-388.98M | 110.22%187.16M | 78.47%-204.12M | -220.84%-1.83B | -166.69%-947.86M | 298.81%1.52B | -262.47%-355.41M | 69.48%379.97M | 1,101.33%218.76M |
Begining period cash | 33.03%734.14M | 33.03%734.14M | -76.88%551.87M | -76.88%551.87M | 171.97%2.39B | 171.97%2.39B | 76.54%877.75M | 76.54%877.75M | 80.24%497.19M | 80.24%497.19M |
Cash at the end | -14.19%629.94M | -0.74%345.44M | 33.03%734.14M | -75.81%348.02M | -76.88%551.87M | 175.33%1.44B | 171.97%2.39B | -26.88%522.53M | 76.54%877.75M | 180.86%714.65M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion | -- |
Auditor | -- | -- | KPMG | -- | KPMG | -- | -- | -- | KPMG | -- |
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.