Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Charter Communications
CHTR
5
Nu Holdings
NU
(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 | 27.78%28.13B | ---- | ---- | ---- | 459.51%22.01B | ---- | ---- | ---- | -83.89%3.93B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -7.81%-3.84B | ---- | ---- | ---- | -113.85%-3.56B | ---- | ---- | ---- | -35.30%-1.66B | ---- |
Interest expense - adjustment | -86.35%212.45M | ---- | ---- | ---- | 184.72%1.56B | ---- | ---- | ---- | -80.77%546.48M | ---- |
Dividend (income)- adjustment | -89.53%-298.65M | ---- | ---- | ---- | -25.75%-157.57M | ---- | ---- | ---- | 26.16%-125.3M | ---- |
Investment loss (gain) | 53.62%-750.78M | ---- | ---- | ---- | -693.35%-1.62B | ---- | ---- | ---- | 111.07%272.79M | ---- |
Impairment and provisions: | 42.44%5.96B | ---- | ---- | ---- | -50.57%4.18B | ---- | ---- | ---- | 26.22%8.46B | ---- |
-Impairmen of inventory (reversal) | 49.22%5.76B | ---- | ---- | ---- | -50.46%3.86B | ---- | ---- | ---- | 175.27%7.79B | ---- |
-Other impairments and provisions | -39.06%195.94M | ---- | ---- | ---- | -51.93%321.53M | ---- | ---- | ---- | -82.73%668.92M | ---- |
Revaluation surplus: | 69.99%-1.05B | ---- | ---- | ---- | -310.65%-3.5B | ---- | ---- | ---- | 121.52%1.66B | ---- |
-Other fair value changes | 69.99%-1.05B | ---- | ---- | ---- | -310.65%-3.5B | ---- | ---- | ---- | 121.52%1.66B | ---- |
Asset sale loss (gain): | 442.96%42.9M | ---- | ---- | ---- | -70.32%-12.51M | ---- | ---- | ---- | -69.40%-7.35M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---458K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 26.88%-9.15M | ---- | ---- | ---- | -81.65%-12.51M | ---- | ---- | ---- | -58.83%-6.89M | ---- |
-Loss (gain) from selling other assets | --52.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 30.64%6.32B | ---- | ---- | ---- | 30.45%4.84B | ---- | ---- | ---- | 21.09%3.71B | ---- |
-Depreciation | 50.97%3.63B | ---- | ---- | ---- | 3.94%2.4B | ---- | ---- | ---- | 28.08%2.31B | ---- |
-Amortization of intangible assets | 10.59%2.69B | ---- | ---- | ---- | 74.32%2.43B | ---- | ---- | ---- | 11.06%1.4B | ---- |
Exchange Loss (gain) | 356.93%319.63M | ---- | ---- | ---- | -112.46%-124.41M | ---- | ---- | ---- | 106.63%998.6M | ---- |
Special items | 10.28%3.73B | ---- | ---- | ---- | 35.29%3.38B | ---- | ---- | ---- | 22.69%2.5B | ---- |
Operating profit before the change of operating capital | 43.62%38.77B | ---- | ---- | ---- | 33.07%26.99B | ---- | ---- | ---- | -27.43%20.29B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -1,210.13%-24.13B | ---- | ---- | ---- | 139.89%2.17B | ---- | ---- | ---- | 60.36%-5.45B | ---- |
Accounts receivable (increase)decrease | -407.46%-8.39B | ---- | ---- | ---- | -138.02%-1.65B | ---- | ---- | ---- | 157.58%4.35B | ---- |
Accounts payable increase (decrease) | 208.58%43.97B | ---- | ---- | ---- | 167.67%14.25B | ---- | ---- | ---- | -422.67%-21.05B | ---- |
Advance payment increase (decrease) | -26.33%2.97B | ---- | ---- | ---- | 1,247.74%4.03B | ---- | ---- | ---- | 111.01%298.78M | ---- |
prepayments (increase)decrease | -242.91%-8.32B | ---- | ---- | ---- | -267.93%-2.43B | ---- | ---- | ---- | 133.06%1.44B | ---- |
Special items for working capital changes | -321.43%-2.1B | ---- | ---- | ---- | 212.80%949.13M | ---- | ---- | ---- | -113.73%-841.41M | ---- |
Cash from business operations | -3.50%42.76B | ---- | -76.57%5.02B | ---- | 4,670.85%44.31B | ---- | 518.70%21.43B | ---- | -107.93%-969.45M | ---- |
Other taxs | -15.12%-3.47B | ---- | -96.39%-2.49B | ---- | 11.94%-3.01B | ---- | 33.69%-1.27B | ---- | -40.03%-3.42B | ---- |
Special items of business | ---- | -54.05%15.39B | ---- | -862.01%-9.29B | ---- | 493.91%33.49B | ---- | 114.04%1.22B | ---- | -336.81%-8.5B |
Net cash from operations | -4.85%39.3B | -54.05%15.39B | -87.45%2.53B | -862.01%-9.29B | 1,040.84%41.3B | 493.91%33.49B | 386.74%20.16B | 114.04%1.22B | -144.86%-4.39B | -336.81%-8.5B |
Cash flow from investment activities | ||||||||||
Interest received - investment | 11.91%3.65B | ---- | 21.81%1.85B | ---- | 665.40%3.26B | ---- | 241.09%1.52B | ---- | -65.36%425.68M | ---- |
Dividend received - investment | 116.18%427.14M | ---- | -1.60%123.76M | ---- | -1.97%197.58M | ---- | 35.95%125.77M | ---- | -12.22%201.56M | ---- |
Decrease in deposits (increase) | 0.49%-23.45B | ---- | 103.10%276.15M | ---- | 66.60%-23.56B | ---- | -1,382.13%-8.92B | ---- | -216.67%-70.55B | ---- |
Sale of fixed assets | 392.21%358.49M | ---- | 316.14%254.31M | ---- | 320.17%72.83M | ---- | 318.35%61.11M | ---- | -50.99%17.33M | ---- |
Selling intangible assets | --1.54B | ---- | --769.84M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --101.29M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | 102.66%107.3B | ---- | 56.07%36.71B | ---- | 12,170.07%52.95B | ---- | -60.71%23.52B | ---- | -99.75%431.51M | ---- |
Cash on investment | -90.34%-118.37B | ---- | -29.49%-35.22B | ---- | -163.13%-62.19B | ---- | 46.70%-27.2B | ---- | 152.36%98.51B | ---- |
Other items in the investment business | -14.24%-6.85B | 78.45%-6.32B | 43.01%-2.05B | 760.30%10.71B | 55.54%-6B | -280.36%-29.32B | -47.48%-3.61B | -109.23%-1.62B | -108.09%-13.49B | 165.19%16.26B |
Net cash from investment operations | -0.62%-35.39B | 78.45%-6.32B | 118.69%2.71B | 760.30%10.71B | -326.19%-35.17B | -280.36%-29.32B | -290.00%-14.49B | -109.23%-1.62B | 134.55%15.55B | 165.19%16.26B |
Net cash before financing | -36.24%3.91B | 117.57%9.07B | -7.59%5.24B | 452.99%1.42B | -45.05%6.13B | -46.25%4.17B | 851.42%5.67B | -104.54%-403.39M | 131.68%11.16B | 128.85%7.75B |
Cash flow from financing activities | ||||||||||
New borrowing | 193.23%26B | ---- | 1,283.86%12.44B | ---- | -55.35%8.87B | ---- | -94.17%898.69M | ---- | -11.85%19.86B | ---- |
Refund | -378.95%-19.27B | ---- | -453.42%-7.76B | ---- | 82.24%-4.02B | ---- | 86.26%-1.4B | ---- | -70.28%-22.65B | ---- |
Issuing shares | 19.97%83.88M | ---- | 1.56%38.18M | ---- | -16.69%69.92M | ---- | -7.96%37.59M | ---- | 1.10%83.93M | ---- |
Dividends paid - financing | 37.94%-1.79B | ---- | ---- | ---- | -1,028.52%-2.88B | ---- | ---- | ---- | ---255.58M | ---- |
Absorb investment income | 44.88%2.05B | ---- | 229.47%1.54B | ---- | 75.82%1.42B | ---- | -12.88%467.58M | ---- | -76.78%806M | ---- |
Issuance expenses and redemption of securities expenses | -241.04%-4.73B | ---- | -565.60%-3.04B | ---- | 41.90%-1.39B | ---- | 56.09%-456.05M | ---- | 65.90%-2.39B | ---- |
Other items of the financing business | -183.23%-3.87B | -465.26%-3.1B | -66.20%-2.07B | 87.19%-111.04M | 32.62%-1.37B | 87.06%-548.26M | -171.36%-1.24B | -136.86%-866.85M | -1,166.74%-2.03B | -183.94%-4.24B |
Net cash from financing operations | -691.92%-4B | -465.26%-3.1B | 119.91%455.3M | 87.19%-111.04M | 93.57%-504.97M | 87.06%-548.26M | -162.93%-2.29B | -136.86%-866.85M | -274.60%-7.85B | -183.94%-4.24B |
Effect of rate | -69.82%120M | -87.36%53.75M | -97.96%9.55M | 69.25%-48M | -49.76%397.58M | -59.21%425.14M | 6.06%468.57M | -312.53%-156.07M | 253.11%791.44M | 487.66%1.04B |
Net Cash | -101.60%-89.87M | 64.92%5.97B | 68.33%5.69B | 203.36%1.31B | 70.28%5.63B | 2.93%3.62B | -20.02%3.38B | -111.30%-1.27B | 110.75%3.3B | 116.11%3.52B |
Begining period cash | 21.82%33.63B | 21.82%33.63B | 21.82%33.63B | 21.82%33.63B | 17.42%27.61B | 17.42%27.61B | 17.42%27.61B | 17.42%27.61B | -57.06%23.51B | -57.06%23.51B |
Cash at the end | 0.09%33.66B | 25.28%39.66B | 25.04%39.34B | 33.29%34.9B | 21.82%33.63B | 12.76%31.65B | 11.62%31.46B | -24.58%26.18B | 17.42%27.61B | -14.02%28.07B |
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 | -- |
Auditor | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- |
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.