Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Apple
AAPL
(FY)Dec 31, 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 | 58.42%113.69M | 570.48%71.76M | 872.50%50.5M | -88.24%10.7M | --5.19M | --91.02M |
Profit adjustment | ||||||
Interest (income) - adjustment | -83.64%-6.02M | -1.08%-3.28M | -8.47%-2.61M | -15.75%-3.24M | ---2.41M | ---2.8M |
Investment loss (gain) | 34.95%-2.63M | -84.39%-4.04M | -65.26%-2.51M | -100.64%-2.19M | ---1.52M | ---1.09M |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | ---- | --23.28M |
Impairment and provisions: | 37.95%44.54M | 76.49%32.29M | 89.22%22.37M | 136.44%18.29M | --11.82M | --7.74M |
-Impairment of property, plant and equipment (reversal) | --13.82M | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -26.83%22.07M | 84.53%30.16M | 85.26%20.13M | 262.77%16.34M | --10.87M | --4.51M |
-Other impairments and provisions | 306.53%8.65M | 9.13%2.13M | 134.35%2.24M | -39.67%1.95M | --955K | --3.23M |
Revaluation surplus: | -10.26%-1.3M | -930.28%-1.18M | -7,000.00%-994K | 132.20%142K | ---14K | ---441K |
-Other fair value changes | -10.26%-1.3M | -930.28%-1.18M | -7,000.00%-994K | 132.20%142K | ---14K | ---441K |
Asset sale loss (gain): | 53.29%4.69M | -36.11%3.06M | 710.47%1.39M | 9,282.35%4.79M | --172K | --51K |
-Loss (gain) on sale of property, machinery and equipment | 53.29%4.69M | -36.11%3.06M | 710.47%1.39M | 9,282.35%4.79M | --172K | --51K |
Depreciation and amortization: | 19.83%157.13M | 19.17%131.13M | 20.61%98.23M | 56.88%110.03M | --81.45M | --70.14M |
-Amortization of intangible assets | 0.28%10.02M | -0.98%9.99M | 21.64%7.56M | 34.51%10.09M | --6.21M | --7.5M |
Financial expense | -36.75%3.06M | -24.93%4.84M | -17.21%4.05M | 128.79%6.45M | --4.89M | --2.82M |
Exchange Loss (gain) | ---- | ---- | ---- | 822.82%1.74M | --1.74M | ---241K |
Special items | 147.00%7.87M | 87.69%3.19M | 2.76%1.3M | 108.30%1.7M | --1.27M | ---20.47M |
Operating profit before the change of operating capital | 35.02%321.03M | 60.20%237.76M | 67.39%171.74M | -12.70%148.41M | --102.6M | --170M |
Change of operating capital | ||||||
Inventory (increase) decrease | -162.83%-90.95M | 13.25%-34.61M | -451.23%-15.99M | -16.28%-39.89M | --4.55M | ---34.31M |
Accounts receivable (increase)decrease | -392.01%-433.18M | -15.77%-88.04M | -302.08%-98.49M | 41.48%-76.05M | ---24.49M | ---129.95M |
Accounts payable increase (decrease) | 51.87%464.74M | 310.64%306M | 726.37%264.03M | -19.34%74.52M | --31.95M | --92.38M |
prepayments (increase)decrease | -1,126.37%-8.51M | -111.25%-694K | -154.75%-1.2M | 164.01%6.17M | --2.19M | ---9.64M |
Special items for working capital changes | -255.64%-6.72M | -41.65%4.32M | 31.97%9.4M | 45.28%7.4M | --7.12M | --5.09M |
Adjustment items for working capital changes | ---- | ---- | ---- | --9M | ---- | ---- |
Cash from business operations | -41.98%246.41M | 227.84%424.74M | 165.90%329.5M | 38.45%129.55M | --123.92M | --93.58M |
Other taxs | -405.83%-10.65M | 133.31%3.48M | 133.15%3.48M | 116.35%1.49M | --1.49M | ---9.13M |
Interest received - operating | 83.64%6.02M | 1.08%3.28M | 8.47%2.61M | 15.75%3.24M | --2.41M | --2.8M |
Adjustment items of business operations | ---- | ---- | ---- | ---9M | ---- | ---- |
Net cash from operations | -43.97%241.78M | 244.40%431.49M | 162.55%335.59M | 43.60%125.29M | --127.82M | --87.25M |
Cash flow from investment activities | ||||||
Decrease in deposits (increase) | 0.45%-21.24M | -198.94%-21.34M | -1,567.42%-41.35M | 213.83%21.57M | ---2.48M | ---18.95M |
Sale of fixed assets | -37.38%940K | 914.19%1.5M | ---- | -88.69%148K | ---- | --1.31M |
Purchase of fixed assets | -10.51%-183.41M | -40.54%-165.97M | -0.07%-112.59M | 47.21%-118.09M | ---112.51M | ---223.69M |
Purchase of intangible assets | -2,111.28%-65.87M | 32.80%-2.98M | 27.69%-1.85M | -72.69%-4.43M | ---2.55M | ---2.57M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---13.62M |
Recovery of cash from investments | -14.92%1.32B | 91.61%1.55B | 98.56%1.07B | 112.01%808.4M | --539.9M | --381.3M |
Cash on investment | 28.42%-1.17B | -105.78%-1.64B | -117.37%-1.19B | -95.98%-795.5M | ---547M | ---405.9M |
Other items in the investment business | -34.95%2.63M | 84.39%4.04M | 141.20%3.95M | 100.64%2.19M | --1.64M | --1.09M |
Net cash from investment operations | 55.71%-120.79M | -218.19%-272.75M | -118.56%-268.84M | 69.50%-85.72M | ---123.01M | ---281.02M |
Net cash before financing | -23.78%120.99M | 301.20%158.74M | 1,286.79%66.75M | 120.42%39.57M | --4.81M | ---193.78M |
Cash flow from financing activities | ||||||
New borrowing | 86.09%54.71M | -33.04%29.4M | 55.52%29.4M | -82.58%43.91M | --18.9M | --252.03M |
Refund | 50.46%-39.4M | -21.14%-79.53M | -93.07%-54.34M | 49.87%-65.65M | ---28.15M | ---130.95M |
Issuing shares | --128.49M | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 39.89%-2.91M | 24.90%-4.85M | 17.10%-4.05M | -33.00%-6.45M | ---4.88M | ---4.85M |
Absorb investment income | --43.17M | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | -742.23%-14.64M | ---1.74M | ---- | ---- | ---- | ---- |
Net cash from financing operations | 394.32%167.97M | -100.08%-57.07M | -103.05%-29.35M | -124.54%-28.52M | ---14.45M | --116.22M |
Effect of rate | 6,880.00%1.7M | -106.10%-25K | -84.04%83K | 832.14%410K | --520K | ---56K |
Net Cash | 184.21%288.96M | 820.69%101.67M | 487.90%37.4M | 114.24%11.04M | ---9.64M | ---77.56M |
Begining period cash | 93.92%209.88M | 11.83%108.23M | 11.83%108.23M | -44.51%96.78M | --96.78M | --174.39M |
Cash at the end | 138.49%500.53M | 93.92%209.88M | 66.23%145.71M | 11.83%108.23M | --87.66M | --96.78M |
Cash balance analysis | ||||||
Cash and bank balance | 112.63%588.82M | 79.90%276.92M | ---- | -6.17%153.93M | ---- | --164.05M |
Cash and cash equivalent balance | 112.63%588.82M | 79.90%276.92M | ---- | -6.17%153.93M | ---- | --164.05M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | Ernst & Young | 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.