Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Heico
HEI
5
Moody's
MCO
(Q3)Mar 31, 2025 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -186.13%-150.9M | ---- | ---- | ---- | -100.21%-52.74M | ---- | ---- | ---- | 7.89%24.73B |
Profit adjustment | ||||||||||
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---73K |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 16.38%1.28B |
Impairment and provisions: | ---- | --7.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 59.05%1.48B |
-Other impairments and provisions | ---- | --7.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 59.05%1.48B |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2.24%24.79M |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 201.06%72.99M |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---48.2M |
Depreciation and amortization: | ---- | -10.76%216.4M | ---- | ---- | ---- | -97.29%242.48M | ---- | ---- | ---- | -5.43%8.96B |
-Depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5.43%8.96B |
-Amortization of intangible assets | ---- | -11.40%14.62M | ---- | ---- | ---- | --16.5M | ---- | ---- | ---- | ---- |
-Other depreciation and amortization | ---- | -51.64%28.83M | ---- | ---- | ---- | 109.13%59.61M | ---- | ---- | ---- | 30.74%-653.13M |
Financial expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 98.08%-1.17M |
Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -183.38%-141.97M |
Adjustment items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 30.74%-653.13M |
Operating profit before the change of operating capital | ---- | -61.41%73.21M | ---- | ---- | ---- | -99.47%189.74M | ---- | ---- | ---- | 6.14%35.68B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -268.18%-5.95B |
Accounts receivable (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -6.36%1.98B |
Accounts payable increase (decrease) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -12.97%-9.77B |
prepayments (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,152.02%3.3B |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 129.66%2.09B |
Cash from business operations | ---- | 4.19%33.69B | ---- | -20.11%14.27B | ---- | 18.30%32.33B | ---- | 41.13%17.87B | ---- | 46.39%27.33B |
Other taxs | ---- | 41.38%-4.78B | ---- | 33.17%-2.8B | ---- | 7.48%-8.16B | ---- | -11.90%-4.2B | ---- | -49.12%-8.82B |
Interest received - operating | ---- | 11.96%461.95M | ---- | -10.36%189.14M | ---- | -37.45%412.6M | ---- | -43.86%211M | ---- | -25.65%659.63M |
Interest paid - operating | ---- | 35.94%-216.95M | ---- | 28.59%-123.94M | ---- | 34.89%-338.66M | ---- | 23.59%-173.56M | ---- | 29.85%-520.13M |
Adjustment items of business operations | -69.91%1.52B | ---- | -21.57%18.06B | ---- | -27.79%5.05B | ---- | 31.80%23.03B | ---- | 65.39%6.99B | ---- |
Net cash from operations | -69.91%1.52B | 20.21%29.15B | -21.57%18.06B | -15.86%11.53B | -27.79%5.05B | 29.99%24.25B | 31.80%23.03B | 51.32%13.71B | 65.39%6.99B | 44.57%18.65B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | -57.06%938.56M | -47.60%885.98M | 8.85%885.98M | ---- | 78.24%2.19B | 208.04%1.69B | 48.29%813.96M | ---- | 73.93%1.23B |
Sale of fixed assets | -3.96%9.08M | 4.89%58.83M | -10.69%36.02M | 290.96%22.24M | -16.68%9.46M | -0.71%56.09M | 707.83%40.33M | 69.08%5.69M | 905.75%11.35M | -80.51%56.49M |
Purchase of fixed assets | 8.61%-1.58B | 7.45%-5.65B | -3.83%-6.23B | -3.74%-3.08B | 10.93%-1.73B | -29.62%-6.1B | -17.94%-6B | 1.52%-2.97B | -14.63%-1.94B | 35.36%-4.71B |
Purchase of intangible assets | ---- | -59.95%-4.34B | ---- | -142.63%-1.65B | ---- | -78.94%-2.72B | ---- | 24.58%-679.75M | ---- | -30.50%-1.52B |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | -67.27%22.11M | -53.73%31.26M | --22.11M | ---- | --67.55M |
Cash on investment | ---1.97B | 30.53%-2B | ---- | ---- | ---- | 7.14%-2.88B | 7.14%-2.88B | ---- | ---- | -801.58%-3.1B |
Other items in the investment business | ---- | -92.18%5.25M | ---- | 100.25%7.11M | 44.44%-180K | -43.21%67.12M | ---- | -116,261.14%-2.88B | ---324K | 913.30%118.18M |
Net cash from investment operations | -105.64%-3.54B | -17.33%-10.99B | 25.42%-5.31B | 32.93%-3.81B | 10.90%-1.72B | -19.19%-9.37B | 5.95%-7.11B | -17.03%-5.68B | 39.43%-1.93B | -1.11%-7.86B |
Net cash before financing | -160.78%-2.02B | 22.01%18.16B | -19.85%12.76B | -3.77%7.72B | -34.25%3.33B | 37.85%14.88B | 60.61%15.92B | 90.96%8.02B | 388.02%5.06B | 110.37%10.8B |
Cash flow from financing activities | ||||||||||
New borrowing | 11.43%2.93B | -53.71%3.53B | -47.99%2.95B | -47.15%2.88B | 150.68%2.63B | -50.60%7.62B | -50.16%5.68B | -31.54%5.44B | -68.06%1.05B | -23.86%15.43B |
Refund | -5.29%-3.26B | 45.40%-8.07B | 49.06%-6.13B | 38.98%-5.28B | 47.72%-3.1B | 20.22%-14.79B | 16.40%-12.03B | 17.50%-8.66B | 8.56%-5.93B | -1.93%-18.54B |
Dividends paid - financing | 23.29%-51.76M | 22.35%-10.99B | 26.64%-6.32B | 27.14%-5B | 48.63%-67.47M | -22.81%-14.15B | -32.57%-8.61B | -47.37%-6.86B | 19.95%-131.34M | 4.04%-11.52B |
Absorb investment income | ---- | -91.70%11.99M | -91.26%12.15M | -88.83%11.89M | -91.56%12.15M | 127.16%144.44M | 118.72%139.07M | 246.66%106.44M | 368.79%143.93M | 127.29%63.58M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | -79.42%-16.03M | ---- | -178.41%-12.24M | ---- |
Net cash from financing operations | 26.73%-383.94M | 26.57%-15.63B | 36.12%-9.48B | 25.88%-7.43B | 89.25%-524.03M | -44.96%-21.28B | -57.25%-14.84B | -38.74%-10.03B | -46.27%-4.88B | -20.92%-14.68B |
Effect of rate | 387.17%25.98M | -120.01%-58.94M | -59.64%51.85M | -114.22%-39.28M | -323.31%-9.05M | 107.49%294.57M | 261.54%128.46M | 480.48%276.3M | 108.59%4.05M | 183.96%141.97M |
Net Cash | -185.83%-2.41B | 139.60%2.53B | 203.64%3.28B | 114.50%290.22M | 1,419.83%2.8B | -64.73%-6.4B | 127.05%1.08B | 33.81%-2B | 108.03%184.49M | 44.59%-3.88B |
Begining period cash | 7.95%33.6B | -16.39%31.12B | -16.39%31.12B | -16.39%31.12B | -16.39%31.12B | -9.13%37.23B | -9.13%37.23B | -9.13%37.23B | -9.13%37.23B | -14.91%40.97B |
Cash at the end | -7.96%31.22B | 7.95%33.6B | -10.35%34.46B | -11.62%31.38B | -9.34%33.92B | -16.39%31.12B | -7.08%38.44B | -6.26%35.5B | -3.13%37.42B | -9.13%37.23B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | -- | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- | -- | -- | PricewaterhouseCoopers Zhongtian 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.