Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Jefferies Financial
JEF
(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 | 1.03%-98.14M | -16.76%-15.03M | 22.80%-99.16M | 20.67%-12.88M | -203.96%-128.45M | 52.49%-16.23M | -1,506.79%-42.26M | -414.80%-34.16M | -89.26%3M | -132.05%-6.64M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---961K | ---- |
Attributable subsidiary (profit) loss | 102.10%2.31M | --438K | --1.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | 114.23%78.3M | 52.06%5.18M | -66.85%36.55M | -42.71%3.4M | 262.64%110.28M | -78.22%5.94M | 60.60%30.41M | 382.41%27.29M | 253.86%18.94M | 1,339.19%5.66M |
-Impairmen of inventory (reversal) | 110.16%37.13M | -97.52%80K | -49.90%17.67M | -49.60%3.23M | 1,129.72%35.26M | 7.57%6.41M | 241.31%2.87M | --5.96M | -86.77%840K | ---- |
-Impairment of trade receivables (reversal) | 150.23%31.02M | 2,812.00%5.1M | -82.42%12.4M | 137.63%175K | 229.61%70.5M | -102.55%-465K | 33.43%21.39M | 222.37%18.23M | 387.86%16.03M | 257.33%5.66M |
-Other impairments and provisions | 56.52%10.16M | ---- | 43.71%6.49M | ---- | -26.59%4.52M | ---- | 198.06%6.15M | --3.1M | -54.83%2.06M | ---- |
Depreciation and amortization: | -10.95%886K | -8.30%453K | 20.75%995K | 1,166.67%494K | 1,296.61%824K | 105.26%39K | -52.80%59K | -81.55%19K | -78.11%125K | -66.99%103K |
-Other depreciation and amortization | -26.92%19K | -10.00%9K | 160.00%26K | --10K | -44.44%10K | ---- | --18K | ---- | ---- | ---- |
Financial expense | -29.77%243K | 1,638.46%226K | 787.18%346K | --13K | --39K | ---- | ---- | ---- | -85.95%653K | -77.95%332K |
Operating profit before the change of operating capital | 72.73%-16.4M | 2.50%-8.74M | -247.30%-60.13M | 12.54%-8.97M | -46.82%-17.31M | -49.46%-10.25M | -154.20%-11.79M | -1,158.35%-6.86M | -43.56%21.76M | -102.38%-545K |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -108.81%-4.18M | -118.08%-2.17M | 168.63%47.47M | 121.21%12.01M | -816.90%-69.16M | -14,765.35%-56.64M | 225.94%9.65M | 99.31%-381K | -107.74%-7.66M | -170.35%-55.42M |
Accounts receivable (increase)decrease | 145.46%11.72M | 178.93%8.38M | -190.82%-25.78M | -143.64%-10.61M | 806.48%28.38M | 246.27%24.32M | -75.33%3.13M | -90.68%7.02M | 114.39%12.69M | 170.53%75.35M |
Accounts payable increase (decrease) | -164.09%-5.47M | -281.23%-5.94M | 133.47%8.54M | 232.85%3.28M | -1,132.53%-25.5M | 13.23%-2.47M | 92.29%-2.07M | 91.09%-2.84M | -937.27%-26.84M | -204.63%-31.88M |
prepayments (increase)decrease | -110.20%-4.41M | -3,722.12%-4.09M | --43.29M | 100.46%113K | ---- | -251.30%-24.63M | -93.74%2.63M | -1,715.21%-7.01M | 310.53%42.01M | 102.20%434K |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---23.77M | ---- | ---- | ---- |
Financial liabilities at fair value (increase)decrease | -200.00%-290K | ---290K | --290K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Special items for working capital changes | 110.79%1M | 128.69%1.22M | -191.73%-9.27M | -216.67%-4.25M | 661.61%10.11M | 3,774.47%3.64M | ---1.8M | --94K | ---- | ---- |
Cash from business operations | -509.44%-18.04M | -38.16%-11.64M | 105.99%4.41M | 87.24%-8.42M | -205.92%-73.48M | -561.87%-66.02M | -157.25%-24.02M | 17.26%-9.98M | 28.78%41.96M | -314.18%-12.06M |
Other taxs | -55.26%-118K | -55.26%-118K | ---76K | -337.50%-76K | ---- | 106.04%32K | 67.51%-527K | 66.73%-530K | -110.65%-1.62M | -107.69%-1.59M |
Net cash from operations | -519.36%-18.15M | -38.32%-11.76M | 105.89%4.33M | 87.12%-8.5M | -199.35%-73.48M | -528.18%-65.99M | -160.86%-24.55M | 23.03%-10.51M | 36.85%40.33M | -380.73%-13.65M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --961K | ---- |
Loan receivable (increase) decrease | ---500K | ---- | ---- | ---- | ---- | ---- | --600K | --600K | --0 | ---- |
Purchase of fixed assets | ---- | ---- | 29.86%-101K | 25.74%-101K | -166.67%-144K | -385.71%-136K | -58.82%-54K | -154.55%-28K | ---34K | ---11K |
Cash on investment | ---- | ---- | ---- | ---- | ---7M | ---- | ---- | ---5.04M | ---4.26M | ---- |
Net cash from investment operations | -395.05%-500K | ---- | 98.59%-101K | 25.74%-101K | -1,408.42%-7.14M | 96.96%-136K | 116.38%546K | -40,518.18%-4.47M | ---3.33M | ---11K |
Net cash before financing | -541.20%-18.65M | -36.69%-11.76M | 105.24%4.23M | 86.99%-8.6M | -235.93%-80.63M | -341.63%-66.13M | -164.87%-24M | -9.61%-14.97M | 25.54%37M | -380.95%-13.66M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -55.17%13M | -55.17%13M |
Refund | ---2M | ---2M | ---- | ---- | ---- | ---- | ---- | ---- | 37.90%-32M | 52.50%-19M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --113.27M | --127.3M |
Interest paid - financing | -4,152.94%-723K | -5,330.77%-706K | 56.41%-17K | ---13K | ---39K | ---- | ---- | ---- | 81.28%-653K | 82.77%-326K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---15.01M |
Net cash from financing operations | -285.78%-3.47M | -584.67%-3.08M | 0.00%-900K | ---450K | ---900K | ---- | ---- | ---- | 453.24%93.54M | 899.70%105.88M |
Effect of rate | -46.44%158K | -84.12%74K | -88.60%295K | -66.55%466K | 288.01%2.59M | 349.19%1.39M | 16.20%-1.38M | -121.96%-559K | -755.21%-1.64M | 2,186.07%2.55M |
Net Cash | -764.84%-22.13M | -63.94%-14.84M | 104.08%3.33M | 86.31%-9.05M | -239.68%-81.53M | -341.63%-66.13M | -118.39%-24M | -116.24%-14.97M | 4,261.58%130.54M | 1,200.74%92.22M |
Begining period cash | 9.28%42.67M | 9.28%42.67M | -66.90%39.05M | -67.40%39.05M | -17.70%117.99M | -16.45%119.79M | 891.05%143.37M | 891.05%143.37M | 24.01%14.47M | 24.01%14.47M |
Cash at the end | -51.48%20.71M | -8.39%27.91M | 9.28%42.67M | -44.67%30.47M | -66.90%39.05M | -56.93%55.06M | -17.70%117.99M | 17.03%127.83M | 891.05%143.37M | 3,351.22%109.23M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3,351.22%109.23M |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3,351.22%109.23M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | -- | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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.