Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Jefferies Financial
JEF
(Q9)Sep 30, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||
Earning before tax | 4.96%1.33B | 122.20%1.45B | 165.22%1.27B | 163.20%650.36M | --478.03M | --247.09M |
Profit adjustment | ||||||
Interest (income) - adjustment | -36.24%-48.48M | -899.72%-53.74M | -871.68%-35.58M | -146.45%-5.38M | ---3.66M | ---2.18M |
Revaluation surplus: | -85.85%2.82M | -22.79%292.31M | -93.41%19.95M | -46.83%378.59M | --302.5M | --712.1M |
-Other fair value changes | -85.85%2.82M | -22.79%292.31M | -93.41%19.95M | -46.83%378.59M | --302.5M | --712.1M |
Asset sale loss (gain): | 1,214.93%5.29M | 623.66%974K | 336.47%402K | ---186K | ---170K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 1,214.93%5.29M | 623.66%974K | 336.47%402K | ---186K | ---170K | ---- |
Depreciation and amortization: | 0.72%102.68M | 13.61%135.14M | 16.79%101.94M | 70.24%118.95M | --87.29M | --69.87M |
-Amortization of intangible assets | -10.55%246K | -78.43%366K | -82.55%275K | -17.58%1.7M | --1.58M | --2.06M |
Financial expense | -48.45%2.22M | -3.52%5.23M | 3.44%4.3M | 6.79%5.42M | --4.16M | --5.08M |
Exchange Loss (gain) | 956.39%8.26M | 45.62%-4.32M | 114.04%782K | -698.87%-7.94M | ---5.57M | --1.33M |
Special items | ---- | 126.90%55.54M | 9.16%18.98M | 42.09%24.48M | --17.39M | --17.23M |
Operating profit before the change of operating capital | 1.81%1.4B | 61.15%1.88B | 56.67%1.38B | 10.83%1.16B | --879.96M | --1.05B |
Change of operating capital | ||||||
Inventory (increase) decrease | 90.88%62.69M | -14,386.49%-175.58M | -79.76%32.84M | 100.25%1.23M | --162.29M | ---488.12M |
Accounts receivable (increase)decrease | -542.65%-145.2M | -958.04%-32.91M | -91.17%-22.59M | 65.57%-3.11M | ---11.82M | ---9.03M |
Accounts payable increase (decrease) | -91.34%9.84M | 38.91%301.19M | 215.83%113.65M | 704.36%216.83M | --35.99M | ---35.88M |
prepayments (increase)decrease | 56.42%-28.59M | -2,778.73%-61.86M | -119.02%-65.61M | 97.95%-2.15M | ---29.96M | ---104.8M |
Special items for working capital changes | 116.26%5.5M | -109.28%-23.59M | -544.84%-33.84M | -178.34%-11.27M | ---5.25M | --14.39M |
Cash from business operations | -6.79%1.31B | 37.90%1.88B | 36.06%1.4B | 219.82%1.37B | --1.03B | --427.06M |
Other taxs | 8.90%-179.28M | 12.55%-310.17M | 28.72%-196.79M | -122.23%-354.66M | ---276.08M | ---159.59M |
Net cash from operations | -6.45%1.13B | 55.59%1.57B | 59.74%1.21B | 278.05%1.01B | --755.14M | --267.47M |
Cash flow from investment activities | ||||||
Interest received - investment | 47.30%45.01M | 1,420.69%52.33M | 3,021.25%30.56M | 294.16%3.44M | --979K | --873K |
Decrease in deposits (increase) | -79.52%-190.77M | 115.39%12.74M | -962.63%-106.26M | -106.84%-82.74M | ---10M | ---40M |
Sale of fixed assets | 413.72%35.23M | 88.41%10.82M | 28.02%6.86M | 416.19%5.74M | --5.36M | --1.11M |
Purchase of fixed assets | -29.00%-332.65M | -342.59%-398.85M | -245.16%-257.86M | 44.89%-90.12M | ---74.71M | ---163.53M |
Purchase of intangible assets | ---1.05M | ---- | ---- | ---- | ---- | ---1.08M |
Recovery of cash from investments | 1,801.60%2.74B | -76.27%587.01M | -93.87%143.99M | -55.69%2.47B | --2.35B | --5.58B |
Cash on investment | -2,946.24%-4.14B | 68.53%-745.04M | 94.01%-135.88M | 57.86%-2.37B | ---2.27B | ---5.62B |
Other items in the investment business | --988K | --10.04M | ---- | ---- | ---- | ---- |
Net cash from investment operations | -478.90%-1.84B | -721.32%-470.95M | -9,590.83%-318.61M | 75.87%-57.34M | --3.36M | ---237.6M |
Net cash before financing | -180.65%-715.91M | 15.57%1.1B | 17.03%887.68M | 3,092.71%953.82M | --758.5M | --29.88M |
Cash flow from financing activities | ||||||
New borrowing | -18.27%121M | --171.05M | --148.05M | ---- | ---- | ---- |
Refund | ---124M | ---47.05M | ---- | ---- | ---- | ---- |
Issuing shares | ---- | -52.30%309.57M | -96.90%9.57M | --648.98M | --309.04M | ---- |
Interest paid - financing | 18.03%-3.52M | 3.52%-5.23M | -3.44%-4.3M | -6.79%-5.42M | ---4.16M | ---5.08M |
Absorb investment income | ---- | ---- | ---- | --66.78M | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | 98.53%-9.57M | 96.90%-9.57M | ---648.98M | ---309.04M | ---- |
Other items of the financing business | 139.18%94.97M | ---218.35M | ---242.4M | ---- | ---- | ---- |
Net cash from financing operations | 130.36%44.18M | 2,533.26%139.96M | -200.00%-145.51M | 112.40%5.32M | ---48.5M | ---42.86M |
Effect of rate | -1,581.91%-8.36M | -66.43%1.18M | -90.08%564K | 365.96%3.52M | --5.69M | ---1.33M |
Net Cash | -190.51%-671.74M | 29.52%1.24B | 4.53%742.17M | 7,486.49%959.14M | --709.99M | ---12.99M |
Begining period cash | 111.58%2.36B | 634.13%1.11B | 634.13%1.11B | -8.61%151.81M | --151.81M | --166.12M |
Cash at the end | -9.66%1.68B | 111.58%2.36B | 114.09%1.86B | 634.13%1.11B | --867.49M | --151.81M |
Cash balance analysis | ||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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.