Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(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 | 4.42%361.52M | ---- | ---- | ---- | 14.98%346.21M | ---- | ---- | ---- | 15.09%301.1M | ---- |
Profit adjustment | ||||||||||
Interest expense - adjustment | -1.08%234M | ---- | ---- | ---- | 11.92%236.56M | ---- | ---- | ---- | 11.73%211.37M | ---- |
Investment loss (gain) | 94.00%-177K | ---- | ---- | ---- | -1,093.52%-2.95M | ---- | ---- | ---- | ---247K | ---- |
Attributable subsidiary (profit) loss | 52.56%-10.39M | ---- | ---- | ---- | -44.75%-21.91M | ---- | ---- | ---- | 21.94%-15.14M | ---- |
Impairment and provisions: | 0.98%79.02M | ---- | ---- | ---- | 57.83%78.25M | ---- | ---- | ---- | -6.46%49.58M | ---- |
-Other impairments and provisions | 0.98%79.02M | ---- | ---- | ---- | 57.83%78.25M | ---- | ---- | ---- | -6.46%49.58M | ---- |
Revaluation surplus: | 103.78%68K | ---- | ---- | ---- | -194.12%-1.8M | ---- | ---- | ---- | ---612K | ---- |
-Other fair value changes | 103.78%68K | ---- | ---- | ---- | -194.12%-1.8M | ---- | ---- | ---- | ---612K | ---- |
Depreciation and amortization: | 27.77%20.58M | ---- | ---- | ---- | -17.80%16.1M | ---- | ---- | ---- | 2.39%19.59M | ---- |
-Depreciation | 27.77%20.58M | ---- | ---- | ---- | -17.80%16.1M | ---- | ---- | ---- | 2.39%19.59M | ---- |
Exchange Loss (gain) | 68,100.00%680K | ---- | ---- | ---- | 99.01%-1K | ---- | ---- | ---- | -161.21%-101K | ---- |
Special items | ---- | ---- | ---- | ---- | 39.18%22.29M | ---- | ---- | ---- | 40.30%16.01M | ---- |
Operating profit before the change of operating capital | 1.86%685.29M | ---- | ---- | ---- | 15.68%672.75M | ---- | ---- | ---- | 12.90%581.55M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | 99.88%-53K | ---- | ---- | ---- | -115.77%-45.23M | ---- | ---- | ---- | 408.36%286.76M | ---- |
Special items for working capital changes | 61.22%-448.28M | ---- | ---- | ---- | 19.77%-1.16B | ---- | ---- | ---- | -40.56%-1.44B | ---- |
Cash from business operations | 144.83%236.95M | ---- | 1,608.90%896.74M | ---- | 7.70%-528.55M | ---- | -120.52%-59.43M | ---- | 5.04%-572.62M | ---- |
China income tax paid | 6.22%-100.35M | ---- | ---- | ---- | -8.88%-107.01M | ---- | ---- | ---- | -33.87%-98.28M | ---- |
Other taxs | ---- | ---- | 12.28%-49.66M | ---- | ---- | ---- | ---56.61M | ---- | ---- | ---- |
Adjustment items of business operations | ---- | 911.85%1.06B | ---- | 44.97%684.57M | ---- | 1,523.42%104.37M | ---- | 1,799.75%472.22M | ---- | 98.63%-7.33M |
Net cash from operations | 121.49%136.6M | 911.85%1.06B | 830.02%847.08M | 44.97%684.57M | 5.27%-635.56M | 1,523.42%104.37M | -150.02%-116.04M | 1,799.75%472.22M | 0.82%-670.9M | 98.63%-7.33M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | --177K | 1.45%177.1K | --513K | ---- | ---- | -29.37%174.57K | ---- | ---- | ---- | -12.01%247.18K |
Sale of fixed assets | ---- | 221.84%27.22K | ---- | --17.78K | ---- | 4.52%8.46K | ---- | ---- | ---- | --8.09K |
Purchase of fixed assets | -85.32%-58.9M | -822.22%-23.54M | -980.08%-17.02M | -937.77%-5.12M | -248.12%-31.78M | 36.93%-2.55M | 0.51%-1.58M | 56.50%-493.43K | -64.00%-9.13M | 18.54%-4.05M |
Recovery of cash from investments | -32.52%32.13M | -98.29%811.11K | ---- | -97.47%256.95K | 100.11%47.61M | 383.57%47.39M | 383.57%47.39M | 3.82%10.17M | 8,367.26%23.79M | --9.8M |
Cash on investment | 3.38%-60M | 3.38%-60M | ---60M | ---- | 25.07%-62.1M | 24.43%-62.1M | ---- | ---- | -238.29%-82.88M | -222.27%-82.18M |
Net cash from investment operations | -87.15%-86.59M | -383.18%-82.53M | -267.00%-76.51M | -150.06%-4.85M | 32.17%-46.27M | 77.58%-17.08M | 516.11%45.81M | 11.71%9.68M | -121.58%-68.22M | -152.33%-76.17M |
Net cash before financing | 107.33%50.01M | 1,015.31%973.51M | 1,197.35%770.57M | 41.05%679.72M | 7.75%-681.83M | 204.53%87.29M | -129.33%-70.22M | 2,620.92%481.91M | -4.51%-739.12M | 85.23%-83.5M |
Cash flow from financing activities | ||||||||||
New borrowing | 3.95%8.61B | -1.54%5.5B | -1.57%3.72B | -23.67%965.4M | 37.53%8.28B | 59.28%5.58B | 95.40%3.78B | 78.22%1.26B | 5.61%6.02B | -4.95%3.5B |
Refund | -10.51%-8.03B | -6.63%-6.01B | -22.34%-4.37B | 9.42%-1.58B | -45.27%-7.26B | -73.80%-5.64B | -59.59%-3.57B | -111.69%-1.75B | -11.62%-5B | -13.80%-3.25B |
Interest paid - financing | -12.50%-249.56M | ---- | -32.34%-150.85M | ---- | -6.94%-221.83M | ---- | -13.15%-113.99M | ---- | -5.76%-207.43M | ---- |
Dividends paid - financing | -13.33%-90.67M | -18.15%-297.3M | ---- | -7.21%-64.56M | -33.33%-80M | -27.47%-251.64M | ---- | -12.28%-60.22M | -3.45%-60M | -0.42%-197.41M |
Other items of the financing business | -225.76%-77.53M | 69.82%-27.69M | -32.01%-19.81M | -191.71%-31.17M | -54.15%-23.8M | 70.05%-91.75M | -222.18%-15.01M | -64.87%-10.69M | 5.53%-15.44M | -2,018.05%-306.34M |
Net cash from financing operations | -77.07%156.38M | -109.84%-843.16M | -1,261.83%-827.72M | -28.71%-715.02M | -5.78%682.11M | -64.27%-401.81M | 116.98%71.24M | -214.13%-555.51M | -23.32%723.94M | -139.18%-244.6M |
Effect of rate | -68,100.00%-680K | -608.96%-535.45K | -233.33%-4K | 16.28%-1.4K | -87.50%1K | -128.20%-75.53K | -86.36%3K | 59.12%-1.68K | 180.00%8K | 79.55%-33.1K |
Net Cash | 74,948.36%206.38M | 141.44%130.35M | -5,691.78%-57.15M | 52.05%-35.29M | 101.81%275K | 4.14%-314.53M | 100.57%1.02M | 62.44%-73.61M | -106.41%-15.18M | -655.64%-328.11M |
Begining period cash | 0.04%635.26M | 0.04%635.26M | 0.04%635.26M | 0.04%635.26M | -2.33%634.99M | -2.33%634.99M | -2.33%634.99M | -2.33%634.99M | 57.32%650.16M | 57.32%650.16M |
Cash at the end | 32.38%840.97M | 138.80%765.08M | -9.10%578.11M | 6.87%599.97M | 0.04%635.26M | -0.51%320.38M | 35.30%636.01M | 23.60%561.38M | -2.33%634.99M | -31.80%322.02M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Deloitte Guan Huang Chen Fang Certified Public Accountants, Deloitte Huayong Certified Public Accountants (Special General Partnership) | -- | -- | -- | 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.