Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Amazon
AMZN
(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 | 27.99%3.95B | ---- | 34.73%1.6B | ---- | 19.03%3.09B | ---- | 35.18%1.19B | ---- | 27.39%2.59B | ---- |
Profit adjustment | ||||||||||
Investment loss (gain) | 57.49%-37.02M | ---- | 36.70%-18.15M | ---- | -470.50%-87.09M | ---- | -278.52%-28.67M | ---- | 155.03%23.5M | ---- |
Impairment and provisions: | 15.58%395.43M | ---- | 23.11%137.75M | ---- | 3,022.33%342.13M | ---- | -28.36%111.9M | ---- | -129.24%-11.71M | ---- |
-Other impairments and provisions | 18.01%307.06M | ---- | 27.27%96.2M | ---- | 322.14%260.2M | ---- | 82.55%75.59M | ---- | 150.59%61.64M | ---- |
Revaluation surplus: | 41.22%-43.85M | ---- | 33.03%-27.78M | ---- | 55.07%-74.6M | ---- | 60.98%-41.47M | ---- | -133.42%-166.03M | ---- |
Asset sale loss (gain): | -726.09%-22.95M | ---- | -1,479.35%-2.96M | ---- | 31.86%-2.78M | ---- | 40.38%-187.33K | ---- | -296.74%-4.08M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -726.09%-22.95M | ---- | -1,479.35%-2.96M | ---- | 31.86%-2.78M | ---- | 40.38%-187.33K | ---- | -296.74%-4.08M | ---- |
Depreciation and amortization: | 22.06%1.23B | ---- | 23.07%581.84M | ---- | 24.00%1.01B | ---- | 22.52%472.77M | ---- | 35.41%815.9M | ---- |
-Amortization of intangible assets | 38.16%253.48M | ---- | 62.60%121.3M | ---- | 33.12%183.47M | ---- | 7.00%74.6M | ---- | 2.17%137.82M | ---- |
-Other depreciation and amortization | 10.69%13.21M | ---- | 20.96%4.91M | ---- | 33.92%11.93M | ---- | 15.19%4.06M | ---- | -8.43%8.91M | ---- |
Financial expense | -18.48%-154.38M | ---- | 46.26%-31.94M | ---- | -57.95%-130.3M | ---- | -62.93%-59.43M | ---- | -491.54%-82.49M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -532.83%-1.55B | ---- | 3.47%-653.14M | ---- | 145.26%357M | ---- | 46.11%-676.63M | ---- | -4.42%-788.71M | ---- |
Accounts receivable (increase)decrease | -129.47%-8.72B | ---- | -6.86%-2.06B | ---- | -31.27%-3.8B | ---- | 17.66%-1.93B | ---- | -269.45%-2.89B | ---- |
Accounts payable increase (decrease) | 252.78%9.03B | ---- | 184.17%1.7B | ---- | 1.78%2.56B | ---- | -68.68%598.42M | ---- | 106.17%2.51B | ---- |
Special items of business | -46.91%-726.51M | ---- | -446.74%-552.36M | ---- | -1,280.16%-494.54M | ---- | -121.72%-101.03M | ---- | 135.72%41.9M | ---- |
Adjustment items of business operations | 25.31%4.09B | 337.11%554.47M | 433.14%1.22B | 62.09%-482.27M | 63.16%3.26B | -163.10%-233.85M | 7.60%-367.03M | 0.35%-1.27B | -11.83%2B | 113.70%370.59M |
Net cash from operations | 21.45%3.36B | 337.11%554.47M | 243.22%670.36M | 62.09%-482.27M | 35.58%2.77B | -163.10%-233.85M | -5.70%-468.06M | 0.35%-1.27B | -5.07%2.04B | 113.70%370.59M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 18.69%236.2M | 20.15%194.64M | 9.86%133.9M | -16.32%46.88M | -36.16%199M | -28.96%161.99M | 22.05%121.88M | -14.07%56.02M | 171.11%311.74M | 175.55%228.04M |
Sale of fixed assets | 309.45%31.38M | -39.20%4.01M | 636.18%7.33M | 488.50%1.87M | -65.81%7.66M | 714.26%6.59M | 23.13%996.17K | 1,285.20%317.59K | 717.46%22.41M | -79.24%809.07K |
Purchase of fixed assets | -15.69%-3.45B | -73.77%-2.66B | -96.48%-1.79B | 21.11%-330.77M | -212.83%-2.98B | -195.33%-1.53B | -205.07%-911.25M | -395.86%-419.28M | 2.11%-953.44M | 9.54%-518.09M |
Recovery of cash from investments | 2.79%17.13B | -10.64%12.16B | -24.27%7.5B | -41.32%3.77B | -22.33%16.66B | -8.00%13.61B | 16.88%9.91B | 33.32%6.43B | 40.40%21.45B | 34.52%14.8B |
Cash on investment | -5.98%-17.14B | -17.78%-14.16B | 1.33%-8.93B | 47.43%-3.08B | 29.96%-16.18B | 18.60%-12.03B | 23.12%-9.05B | -1.27%-5.85B | ---23.09B | -16.89%-14.77B |
Other items in the investment business | ---- | ---- | ---- | ---- | --12.34M | --12.34M | ---- | ---- | ---- | ---- |
Net cash from investment operations | -40.41%-3.2B | -1,972.75%-4.46B | -4,496.47%-3.07B | 96.48%411.98M | -0.70%-2.28B | 189.86%238.16M | 102.00%69.93M | 121.41%209.67M | 62.37%-2.26B | 87.52%-265.04M |
Net cash before financing | -66.96%161.51M | -90,705.41%-3.91B | -503.85%-2.4B | 93.38%-70.3M | 320.46%488.86M | -95.92%4.31M | 89.88%-398.13M | 52.91%-1.06B | 94.26%-221.75M | 102.19%105.55M |
Cash flow from financing activities | ||||||||||
New borrowing | -61.94%319M | -42.17%348.92M | 16.26%317.85M | 72.08%315.2M | 212.89%838.09M | 955.04%603.4M | 728.99%273.4M | 6,446.76%183.17M | 1.03%267.86M | -19.73%57.19M |
Refund | -180.12%-1.34B | -199.94%-867.42M | 4.33%-157.27M | 96.79%-4.98M | -205.70%-479.84M | -232.92%-289.19M | -112.78%-164.4M | -299.84%-155.52M | 32.45%-156.97M | -172.43%-86.87M |
Dividends paid - financing | -41.66%-1.19B | -48.82%-1.17B | -19.25%-20.06M | -59.32%-7.45M | -26.47%-841.71M | -20.73%-782.99M | -374.97%-16.82M | -1,035.17%-4.67M | 1.17%-665.53M | -6,908.09%-648.57M |
Absorb investment income | 9,004.12%4.54B | 9,004.12%4.54B | --4.52B | ---- | -70.65%49.9M | 149.50%49.9M | ---- | ---- | -97.79%170M | -99.73%20M |
Other items of the financing business | -1,259.32%-1.87B | -105.45%-168.73M | -199.32%-162.71M | -380.24%-105.9M | 33.49%-137.51M | -26.45%-82.13M | -46.25%-54.36M | -57.20%-22.05M | -148.17%-206.75M | -49.24%-64.95M |
Net cash from financing operations | 179.89%456.25M | 637.00%2.69B | 11,787.63%4.5B | 21,139.87%196.87M | 3.43%-571.07M | 30.72%-501.02M | 158.18%37.82M | 101.83%926.88K | -108.48%-591.38M | -109.66%-723.19M |
Effect of rate | -66.13%6.27M | -34.73%-1.84M | -118.55%-917.56K | -238.74%-1.23M | 274.12%18.51M | -180.61%-1.37M | 566.63%4.95M | 219.40%884.07K | 140.32%4.95M | 131.53%1.69M |
Net Cash | 851.46%617.76M | -144.64%-1.22B | 680.42%2.09B | 111.92%126.57M | 89.89%-82.21M | 19.58%-496.71M | 90.99%-360.31M | 53.98%-1.06B | -126.13%-813.13M | -123.23%-617.63M |
Begining period cash | -0.90%7.01B | -0.92%7.01B | -0.92%7.01B | -0.92%7.01B | -10.22%7.08B | -10.25%7.07B | -10.25%7.07B | -10.25%7.07B | 64.78%7.88B | 64.78%7.88B |
Cash at the end | 8.90%7.64B | -11.93%5.79B | 35.42%9.1B | 18.63%7.13B | -0.87%7.01B | -9.50%6.58B | 73.09%6.72B | 7.86%6.01B | -10.25%7.07B | -2.29%7.27B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- |
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.