Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Jefferies Financial
JEF
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||
Earning before tax | 5.14%-1.05B | 15.85%-487.83M | 50.04%-1.1B | ---579.7M | 35.12%-2.21B | ---3.4B |
Profit adjustment | ||||||
Interest (income) - adjustment | ---3.69M | ---2.09M | ---- | ---- | ---- | ---- |
Impairment and provisions: | 28,876.04%117.69M | 1,109.45%46.34M | -100.63%-409K | ---4.59M | 13.64%64.42M | --56.69M |
-Impairmen of inventory (reversal) | 6,001.93%116.15M | 977.06%45.5M | -103.06%-1.97M | ---5.19M | 13.90%64.29M | --56.45M |
-Impairment of trade receivables (reversal) | -0.96%1.54M | 41.04%842K | 1,117.97%1.56M | --597K | -46.89%128K | --241K |
Revaluation surplus: | 73.63%-1.47M | ---- | ---5.59M | ---- | ---- | ---- |
-Other fair value changes | 73.63%-1.47M | ---- | ---5.59M | ---- | ---- | ---- |
Asset sale loss (gain): | -18.22%-10.77M | ---3.76M | -742.60%-9.11M | ---- | 530.22%1.42M | --225K |
-Loss (gain) on sale of property, machinery and equipment | -18.22%-10.77M | ---3.76M | -742.60%-9.11M | ---- | 530.22%1.42M | --225K |
Depreciation and amortization: | -3.44%515.95M | -6.98%258.56M | 13.74%534.32M | --277.95M | 77.12%469.78M | --265.24M |
-Amortization of intangible assets | 1.19%80.52M | -0.12%39.97M | 3.75%79.58M | --40.02M | 6.37%76.7M | --72.11M |
Financial expense | -29.30%84.07M | -29.75%44.12M | -88.45%118.91M | --62.81M | -56.96%1.03B | --2.39B |
Special items | 93.30%166.94M | 237.01%87.23M | 4,196.67%86.36M | --25.88M | -89.69%2.01M | --19.51M |
Operating profit before the change of operating capital | 53.20%-176.63M | 73.61%-57.43M | 40.85%-377.45M | ---217.64M | 4.12%-638.16M | ---665.55M |
Change of operating capital | ||||||
Inventory (increase) decrease | -338.59%-143.66M | -282.03%-69.38M | 91.01%-32.75M | --38.11M | -213.93%-364.37M | ---116.07M |
Accounts receivable (increase)decrease | 22.82%-145.88M | 4.23%-45.96M | -390.40%-189.01M | ---47.99M | 49.06%65.09M | --43.67M |
Accounts payable increase (decrease) | 265.98%133.72M | 145.96%21.02M | -1,695.29%-80.56M | ---45.74M | -97.47%5.05M | --200M |
Special items for working capital changes | -104.13%-3.56M | -111.18%-3.62M | 2,343.82%86.19M | --32.33M | 84.11%-3.84M | ---24.18M |
Cash from business operations | 43.39%-336.01M | 35.52%-155.35M | 36.60%-593.6M | ---240.94M | -66.55%-936.23M | ---562.14M |
Other taxs | -2,292.86%-335K | ---169K | 79.10%-14K | ---- | ---67K | ---- |
Net cash from operations | 43.34%-336.35M | 35.45%-155.52M | 36.60%-593.61M | ---240.94M | -66.56%-936.3M | ---562.14M |
Cash flow from investment activities | ||||||
Interest received - investment | --3.69M | --800K | ---- | ---- | ---- | ---- |
Sale of fixed assets | -29.77%17.65M | --11.71M | 2,739.55%25.13M | ---- | -86.02%885K | --6.33M |
Purchase of fixed assets | 48.16%-171.75M | 64.58%-71.38M | 28.69%-331.31M | ---201.56M | 58.56%-464.62M | ---1.12B |
Recovery of cash from investments | -62.07%810.73M | -82.41%326.78M | -60.92%2.14B | --1.86B | --5.47B | ---- |
Cash on investment | 47.15%-789.18M | 56.46%-576.47M | 70.72%-1.49B | ---1.32B | -410.04%-5.1B | ---1B |
Net cash from investment operations | -138.10%-128.87M | -192.91%-308.57M | 460.57%338.2M | --332.11M | 95.57%-93.8M | ---2.11B |
Net cash before financing | -82.14%-465.21M | -608.99%-464.09M | 75.20%-255.42M | --91.18M | 61.52%-1.03B | ---2.68B |
Cash flow from financing activities | ||||||
New borrowing | 47.57%392.76M | -4.14%170.76M | -66.24%266.16M | --178.14M | 60.20%788.35M | --492.12M |
Refund | -74.93%-521.5M | -30.85%-171.6M | 55.16%-298.11M | ---131.15M | -772.84%-664.86M | ---76.17M |
Issuing shares | --1.25B | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 16.62%-89.23M | 26.16%-38.71M | 21.14%-107.02M | ---52.43M | -2.95%-135.71M | ---131.82M |
Absorb investment income | 3,103.39%640.68M | --640.68M | --20M | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---2.08M | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | -86.46%480.1M | --3.55B |
Net cash from financing operations | 1,410.47%1.66B | 6,629.51%594.77M | -127.56%-126.8M | ---9.11M | -87.97%460.16M | --3.82B |
Effect of rate | -227.43%-446K | 105.92%41K | -83.12%350K | ---692K | 465.61%2.07M | ---567K |
Net Cash | 413.02%1.2B | 59.24%130.69M | 32.94%-382.21M | --82.07M | -149.66%-569.93M | --1.15B |
Begining period cash | -53.72%328.98M | -53.72%328.98M | -44.41%710.84M | --710.84M | 872.40%1.28B | --131.5M |
Cash at the end | 363.54%1.52B | -41.97%459.7M | -53.72%328.98M | --792.22M | -44.41%710.84M | --1.28B |
Cash balance analysis | ||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion |
Auditor | KPMG | -- | 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.