Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 57.76%-53.48M | ---- | -133.18%-126.61M | ---- | 63.50%-54.3M | ---- | 59.68%-148.75M | ---- | 36.77%-368.93M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 21.43%-11K | ---- | 41.67%-14K | ---- | 89.96%-24K | ---- | 91.57%-239K | ---- | -50.48%-2.84M | ---- |
Attributable subsidiary (profit) loss | 72.34%-10.24M | ---- | -311.41%-37.04M | ---- | 73.90%-9M | ---- | -431,025.00%-34.49M | ---- | -129.63%-8K | ---- |
Impairment and provisions: | 50.63%6.3M | ---- | -82.93%4.18M | ---- | -53.84%24.48M | ---- | -50.80%53.04M | ---- | -76.46%107.79M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | -82.05%14K | ---- | --78K | ---- | ---- | ---- | -200.00%-10.98M | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | 257.45%1.68M | ---- | 19.90%470K | ---- | -83.40%392K | ---- |
-Impairment of trade receivables (reversal) | ---- | ---- | -64.00%4.17M | ---- | -25.58%11.57M | ---- | 145.86%15.55M | ---- | -95.29%6.32M | ---- |
-Other impairments and provisions | --6.3M | ---- | ---- | ---- | -69.87%11.16M | ---- | -66.96%37.02M | ---- | -63.89%112.06M | ---- |
Revaluation surplus: | 388.32%5.92M | ---- | 64.25%-2.05M | ---- | -178.34%-5.75M | ---- | -34.89%7.34M | ---- | -62.27%11.27M | ---- |
-Other fair value changes | 388.32%5.92M | ---- | 64.25%-2.05M | ---- | -178.34%-5.75M | ---- | -34.89%7.34M | ---- | -62.27%11.27M | ---- |
Asset sale loss (gain): | ---- | ---- | -2,063.42%-12.29M | ---- | 101.27%626K | ---- | -250.48%-49.47M | ---- | 5,077.01%32.87M | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -2,060.38%-12.27M | ---- | 101.60%626K | ---- | -219.31%-39.03M | ---- | --32.71M | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---19K | ---- | ---- | ---- | 1,335.00%2.3M | ---- | -74.80%160K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---12.73M | ---- | ---- | ---- |
Depreciation and amortization: | -88.78%660K | ---- | -72.09%5.88M | ---- | -50.13%21.07M | ---- | 73.17%42.25M | ---- | -21.63%24.4M | ---- |
-Amortization of intangible assets | ---- | ---- | -44.06%1.1M | ---- | -0.10%1.97M | ---- | -3.57%1.97M | ---- | -69.39%2.05M | ---- |
Financial expense | -38.18%31.54M | ---- | -28.87%51.03M | ---- | -19.15%71.73M | ---- | 2.53%88.73M | ---- | -17.09%86.54M | ---- |
Special items | -91.81%7.1M | ---- | 14,477.82%86.74M | ---- | 287.70%595K | ---- | 11.45%-317K | ---- | -104.80%-358K | ---- |
Operating profit before the change of operating capital | 59.54%-12.21M | ---- | -161.05%-30.18M | ---- | 217.94%49.44M | ---- | 61.64%-41.92M | ---- | -337.03%-109.27M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 93.35%-168K | ---- | -112.71%-2.53M | ---- | 483.27%19.88M | ---- | -176.50%-5.19M | ---- | -16.68%6.78M | ---- |
Accounts receivable (increase)decrease | -101.48%-997K | ---- | 309.70%67.33M | ---- | -504.32%-32.11M | ---- | -70.08%7.94M | ---- | 865.41%26.54M | ---- |
Accounts payable increase (decrease) | -74.20%4.31M | ---- | 1,722.91%16.72M | ---- | 98.91%-1.03M | ---- | -192.86%-94.81M | ---- | 1,373.89%102.1M | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | 290.00%1.06M | ---- | ---560K | ---- | ---- | ---- |
Cash from business operations | -117.66%-9.07M | ---- | 37.81%51.33M | ---- | 127.69%37.25M | ---- | -614.41%-134.54M | ---- | -46.60%26.15M | ---- |
China income tax paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 104.14%50K | ---- |
Other taxs | ---- | ---- | 17.60%-857K | ---- | -30.65%-1.04M | ---- | ---796K | ---- | ---- | ---- |
Special items of business | ---- | -148.66%-5.74M | ---- | -52.57%11.8M | ---- | -23.48%24.87M | ---- | 15.51%32.5M | ---- | 134.38%28.14M |
Net cash from operations | -117.96%-9.07M | -148.66%-5.74M | 39.40%50.48M | -52.57%11.8M | 126.76%36.21M | -23.48%24.87M | -616.47%-135.34M | 15.51%32.5M | -45.14%26.2M | 134.38%28.14M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -21.43%11K | ---- | -41.67%14K | ---- | -89.96%24K | ---- | -91.57%239K | ---- | 50.48%2.84M | -45.56%1M |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | ---- | -56.94%25.52M | ---- | 226.67%59.27M | 400.63%40M |
Sale of fixed assets | ---- | ---- | --159K | ---- | ---- | ---- | --3.56M | ---- | ---- | ---- |
Purchase of fixed assets | 98.34%-178K | ---- | -138.83%-10.73M | ---- | -595.67%-4.49M | ---- | 97.29%-646K | ---- | 33.83%-23.84M | 90.97%-2.72M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | --29M | ---- | ---- | ---- |
Purchase of intangible assets | ---- | ---- | ---2.16M | ---- | ---- | ---- | ---- | ---- | ---- | 98.86%-52K |
Sale of subsidiaries | ---- | ---- | -102.19%-197K | ---- | -98.41%9M | ---- | 1.39%566.12M | ---- | --558.37M | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | -35,368.51%-364.97M | ---- | 78.44%-1.03M | ---- |
Other items in the investment business | 99.76%-22K | 93.28%-129K | ---9.22M | 7.74%-1.92M | ---- | -102.00%-2.08M | ---1M | --104.3M | ---- | ---- |
Net cash from investment operations | 99.15%-189K | 93.28%-129K | -588.74%-22.14M | 7.74%-1.92M | -98.24%4.53M | -102.00%-2.08M | -56.71%257.81M | 172.84%104.3M | 387.90%595.6M | 141.23%38.23M |
Net cash before financing | -132.66%-9.26M | -159.43%-5.87M | -30.45%28.34M | -56.66%9.88M | -66.74%40.74M | -83.34%22.79M | -80.30%122.48M | 106.14%136.8M | 490.80%621.81M | 138.02%66.36M |
Cash flow from financing activities | ||||||||||
New borrowing | 75.31%26.05M | ---- | -49.70%14.86M | ---- | -59.68%29.54M | ---- | -93.72%73.27M | ---- | 13.94%1.17B | -1.21%547.25M |
Refund | 77.59%-1.92M | ---- | 88.14%-8.57M | ---- | 51.85%-72.28M | ---- | 91.31%-150.13M | ---- | -64.87%-1.73B | 2.55%-592.5M |
Issuing shares | ---- | ---- | 364.77%9.39M | ---- | --2.02M | ---- | ---- | ---- | ---- | ---- |
Issuance of bonds | 43.44%4.62M | ---- | -86.50%3.22M | ---- | 139.65%23.84M | ---- | -29.88%9.95M | ---- | -69.77%14.19M | --10.08M |
Interest paid - financing | 46.81%-9.99M | ---- | -6.84%-18.77M | ---- | 59.01%-17.57M | ---- | 34.44%-42.86M | ---- | 30.55%-65.37M | 1.09%-29.66M |
Issuance expenses and redemption of securities expenses | 80.88%-5.38M | ---- | -172.63%-28.15M | ---- | 17.99%-10.33M | ---- | -22.76%-12.59M | ---- | 60.69%-10.26M | ---9.31M |
Other items of the financing business | ---- | 150.88%4.27M | ---- | 68.41%-8.4M | ---- | 81.65%-26.59M | ---- | ---144.9M | ---- | ---- |
Net cash from financing operations | 143.67%12.65M | 150.88%4.27M | 37.93%-28.97M | 68.41%-8.4M | 62.60%-46.68M | 81.65%-26.59M | 80.01%-124.8M | -94.15%-144.9M | -715.79%-624.25M | -152.02%-74.63M |
Effect of rate | 1,860.42%4.71M | 26.22%5.87M | -93.12%240K | -58.87%4.65M | 3.62%3.49M | 89.06%11.3M | 118.78%3.37M | -55.00%5.98M | -864.64%-17.92M | -33.28%13.29M |
Net Cash | 634.28%3.4M | -208.05%-1.6M | 89.29%-636K | 138.88%1.48M | -155.97%-5.94M | 53.10%-3.8M | 4.92%-2.32M | 2.01%-8.1M | 95.78%-2.44M | 73.41%-8.27M |
Begining period cash | -20.67%1.52M | -74.37%1.52M | -56.10%1.92M | -37.19%5.93M | 31.56%4.36M | 22.73%9.44M | -88.24%3.32M | -72.71%7.69M | -67.88%28.2M | -67.88%28.2M |
Cash at the end | 533.09%9.62M | -51.97%5.79M | -20.67%1.52M | -28.84%12.06M | -56.10%1.92M | 204.29%16.95M | -44.31%4.36M | -83.23%5.57M | -72.21%7.84M | -56.64%33.21M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Auditor | -- | -- | -- | -- | -- | -- | -- | -- | Guofu Haohua (Hong Kong) Certified Public Accountants Limited | -- |
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.