Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Taiwan Semiconductor
TSM
5
Tesla
TSLA
(Q9)Sep 30, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|
Cash flow from operating activities | |||||
Earning before tax | -16.02%35.1M | 2.29%70.06M | --41.8M | 43.59%68.49M | --47.7M |
Profit adjustment | |||||
Dividend (income)- adjustment | -18.62%-293K | -9.29%-247K | ---247K | -43.04%-226K | ---158K |
Investment loss (gain) | -23.95%-207K | 28.37%-260K | ---167K | 2.42%-363K | ---372K |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | ---- | --705K |
Impairment and provisions: | -12.77%6.13M | 239.15%4.7M | --7.03M | -86.33%1.39M | --10.15M |
-Impairment of property, plant and equipment (reversal) | ---- | --1.49M | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -12.77%6.13M | 131.72%3.21M | --7.03M | -86.33%1.39M | --10.15M |
Asset sale loss (gain): | 680.00%390K | ---28K | --50K | ---- | --581K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | --577K |
-Loss (gain) on sale of property, machinery and equipment | 680.00%390K | ---28K | --50K | ---- | --4K |
Depreciation and amortization: | -3.04%52.11M | 6.53%69.74M | --53.74M | 11.35%65.46M | --58.79M |
Financial expense | 9.87%17.57M | -0.31%21.54M | --15.99M | 14.02%21.61M | --18.95M |
Exchange Loss (gain) | 110.33%448K | 87.63%-311K | --213K | -424.52%-2.52M | --775K |
Special items | -47.88%-1.4M | -227.71%-1.57M | ---944K | -110.53%-480K | ---228K |
Operating profit before the change of operating capital | -6.48%109.86M | 6.69%163.62M | --117.47M | 12.04%153.37M | --136.89M |
Change of operating capital | |||||
Inventory (increase) decrease | -305.44%-51.32M | 253.42%57.75M | --24.98M | 55.41%-37.64M | ---84.42M |
Accounts receivable (increase)decrease | 77.43%-37.91M | 43.80%-86.04M | ---167.97M | -378.47%-153.1M | ---32M |
Accounts payable increase (decrease) | -129.40%-18.74M | -129.23%-28.63M | --63.74M | 924.04%97.94M | --9.56M |
Special items for working capital changes | 106.93%2.24M | -188.91%-18.08M | ---32.32M | 135.22%20.34M | ---57.75M |
Cash from business operations | -30.26%4.12M | 9.54%88.62M | --5.91M | 391.95%80.9M | ---27.71M |
Other taxs | 13.52%-14.75M | -78.55%-19.4M | ---17.05M | 40.01%-10.87M | ---18.12M |
Net cash from operations | 4.65%-10.63M | -1.17%69.22M | ---11.14M | 252.82%70.04M | ---45.83M |
Cash flow from investment activities | |||||
Interest received - investment | 47.88%1.4M | 227.71%1.57M | --944K | 110.53%480K | --228K |
Dividend received - investment | 18.62%293K | 9.29%247K | --247K | 43.04%226K | --158K |
Sale of fixed assets | 186.90%482K | 205,650.00%4.12M | --168K | -98.33%2K | --120K |
Purchase of fixed assets | 13.65%-29.06M | -51.51%-40.73M | ---33.65M | 46.90%-26.88M | ---50.63M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | --25M |
Recovery of cash from investments | 199.24%506.21M | -52.93%205.26M | --169.17M | -19.05%436.06M | --538.67M |
Cash on investment | -199.41%-506M | 52.95%-205M | ---169M | 19.06%-435.7M | ---538.3M |
Net cash from investment operations | 16.95%-26.68M | -33.79%-34.54M | ---32.13M | -4.30%-25.81M | ---24.75M |
Net cash before financing | 13.79%-37.31M | -21.57%34.68M | ---43.27M | 162.66%44.22M | ---70.58M |
Cash flow from financing activities | |||||
New borrowing | -1.69%389.53M | 3.87%595.62M | --396.22M | 18.77%573.44M | --482.8M |
Refund | -11.54%-409.01M | 13.49%-513.04M | ---366.68M | -60.98%-593.05M | ---368.4M |
Interest paid - financing | 4.52%-16.08M | 1.59%-21.14M | ---16.84M | -15.03%-21.48M | ---18.68M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---71K |
Absorb investment income | ---- | ---- | ---- | ---- | --4.9M |
Net cash from financing operations | -695.00%-50.68M | 154.55%35.73M | ---6.38M | -183.57%-65.5M | --78.38M |
Effect of rate | -109.35%-448K | -86.24%327K | ---214K | 251.88%2.38M | ---1.57M |
Net Cash | -77.23%-87.99M | 430.95%70.41M | ---49.65M | -372.80%-21.28M | --7.8M |
Begining period cash | 42.75%236.23M | -10.25%165.49M | --165.49M | 3.50%184.39M | --178.15M |
Cash at the end | 27.82%147.79M | 42.75%236.23M | --115.63M | -10.25%165.49M | --184.39M |
Cash balance analysis | |||||
Currency Unit | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | 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.