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 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||
Earning before tax | -11.97%449.4M | -11.43%227.2M | 152.80%510.51M | 185.76%432.57M | --256.52M | 79.28%201.94M | --151.37M | --112.64M |
Profit adjustment | ||||||||
Interest (income) - adjustment | -4.62%-6.34M | -114.40%-4.47M | -300.20%-6.06M | -300.68%-4.1M | ---2.08M | -170.05%-1.52M | ---1.02M | ---561K |
Impairment and provisions: | ---- | ---- | --2.59M | ---- | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | --2.59M | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | -77.39%-20.3M | -108.63%-8.68M | -231.61%-11.44M | -22.63%-8.1M | ---4.16M | 49.29%-3.45M | ---6.6M | ---6.81M |
-Other fair value changes | -77.39%-20.3M | -108.63%-8.68M | -231.61%-11.44M | -22.63%-8.1M | ---4.16M | 49.29%-3.45M | ---6.6M | ---6.81M |
Asset sale loss (gain): | 107.18%1.41M | 50.00%279K | 264.71%682K | 6,107.14%841K | --186K | 592.11%187K | ---14K | ---38K |
-Loss (gain) on sale of property, machinery and equipment | 107.18%1.41M | 50.00%279K | 264.71%682K | 6,107.14%841K | --186K | 592.11%187K | ---14K | ---38K |
Depreciation and amortization: | -11.04%82.9M | -2.80%43.66M | 15.44%93.18M | 17.79%69.69M | --44.92M | 146.39%80.72M | --59.17M | --32.76M |
-Amortization of intangible assets | -17.77%2.64M | -5.00%1.45M | 9.66%3.21M | 7.69%2.37M | --1.52M | 126.51%2.93M | --2.2M | --1.29M |
Financial expense | -16.35%5.18M | -11.91%2.78M | -2.61%6.19M | 6.86%5.21M | --3.16M | 145.22%6.36M | --4.87M | --2.59M |
Exchange Loss (gain) | ---249K | ---2K | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | 291.15%57.39M | 630.39%28.53M | 186.00%14.67M | 82.31%6.16M | --3.91M | 324.32%5.13M | --3.38M | --1.21M |
Operating profit before the change of operating capital | -6.71%569.38M | -4.35%289.3M | 110.92%610.32M | 137.87%502.27M | --302.45M | 104.07%289.36M | --211.15M | --141.8M |
Change of operating capital | ||||||||
Inventory (increase) decrease | -789.51%-14.66M | 745.97%50.51M | 103.58%2.13M | 111.94%2.49M | --5.97M | -11.25%-59.45M | ---20.83M | ---53.44M |
Accounts receivable (increase)decrease | -11.05%-774K | ---370K | ---697K | ---- | ---- | ---- | ---- | ---- |
Accounts payable increase (decrease) | -52.52%42.76M | -186.66%-52.47M | 2.89%90.05M | -66.97%18.89M | --60.55M | -17.50%87.52M | --57.2M | --106.08M |
prepayments (increase)decrease | -2,748.85%-36.04M | -1,306.61%-15.88M | 81.10%-1.27M | 74.06%-3.32M | --1.32M | 64.93%-6.69M | ---12.81M | ---19.09M |
Special items for working capital changes | -655.42%-46.44M | -312.74%-57.21M | -11.85%8.36M | -648.66%-11.22M | --26.89M | -71.27%9.49M | --2.05M | --33.02M |
Cash from business operations | -27.46%514.23M | -46.15%213.89M | 121.37%708.9M | 115.03%509.11M | --397.18M | 53.68%320.23M | --236.76M | --208.37M |
Other taxs | 19.29%-93.68M | -56.70%-55.63M | -121.28%-116.08M | -129.11%-73.5M | ---35.5M | -44.33%-52.46M | ---32.08M | ---36.35M |
Net cash from operations | -29.06%420.54M | -56.24%158.26M | 121.39%592.82M | 112.82%435.61M | --361.67M | 55.66%267.77M | --204.68M | --172.02M |
Cash flow from investment activities | ||||||||
Interest received - investment | 0.51%6.09M | 111.57%4.41M | 300.20%6.06M | 300.68%4.1M | --2.08M | 170.05%1.52M | --1.02M | --561K |
Restricted cash (increase) decrease | -533.33%-190M | ---40M | ---30M | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | ---20M | ---20M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | -40.02%778K | -34.21%327K | -7.95%1.3M | -25.25%826K | --497K | 203.66%1.41M | --1.11M | --464K |
Purchase of fixed assets | 37.70%-17.47M | 22.34%-12.2M | 36.38%-28.04M | 13.31%-22.12M | ---15.71M | 8.08%-44.08M | ---25.52M | ---47.95M |
Purchase of intangible assets | -26.13%-6.68M | -657.03%-2.91M | -50.50%-5.29M | 45.36%-1.9M | ---384K | -0.31%-3.52M | ---3.47M | ---3.51M |
Recovery of cash from investments | 107.49%3.39B | 133.98%1.26B | 85.09%1.64B | 40.02%879.82M | --537.12M | -39.86%883.48M | --628.34M | --1.47B |
Cash on investment | -109.50%-3.75B | -151.52%-1.66B | -94.99%-1.79B | -85.23%-1.29B | ---660M | 41.46%-918M | ---696.43M | ---1.57B |
Other items in the investment business | --138K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -177.21%-584.21M | -247.26%-473.64M | -166.12%-210.75M | -352.13%-429.27M | ---136.39M | 47.10%-79.19M | ---94.94M | ---149.71M |
Net cash before financing | -142.84%-163.67M | -239.99%-315.38M | 102.60%382.08M | -94.22%6.34M | --225.28M | 744.98%188.58M | --109.74M | --22.32M |
Cash flow from financing activities | ||||||||
New borrowing | 354.11%79.47M | 451.00%49.59M | 1,650.00%17.5M | --17.5M | --9M | --1M | ---- | ---- |
Refund | -168.05%-49.59M | ---- | ---18.5M | ---10M | ---1M | ---- | ---- | ---- |
Interest paid - financing | 17.04%-5.14M | 14.82%-2.69M | 2.61%-6.19M | -6.86%-5.21M | ---3.16M | -145.22%-6.36M | ---4.87M | ---2.59M |
Dividends paid - financing | -2,313.70%-210.06M | ---210.06M | ---8.7M | ---- | ---- | ---- | ---- | ---- |
Absorb investment income | -11.26%117.14M | --117.14M | --132.01M | --132.01M | ---- | ---- | ---- | --53M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---2.28M | ---- | ---- | ---- | ---- | ---- |
Adjustment item of financing business | ---- | ---1.65M | ---- | ---1.94M | ---- | ---- | ---- | ---- |
Net cash from financing operations | -322.59%-125.14M | -228.33%-74.59M | 215.32%56.22M | 357.09%89.66M | ---22.72M | -394.40%-48.75M | ---34.87M | --16.56M |
Effect of rate | --159K | ---38K | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | -165.89%-288.81M | -292.52%-389.97M | 213.45%438.3M | 28.23%96M | --202.56M | 259.66%139.83M | --74.86M | --38.88M |
Begining period cash | 227.08%631.31M | 227.08%631.31M | 262.92%193.01M | 262.92%193.01M | --193.01M | 271.76%53.18M | --53.18M | --14.31M |
Cash at the end | -45.72%342.66M | -39.00%241.31M | 227.08%631.31M | 125.71%289.01M | --395.58M | 262.92%193.01M | --128.05M | --53.18M |
Cash balance analysis | ||||||||
Cash and bank balance | -45.72%342.66M | ---- | 227.08%631.31M | ---- | ---- | --193.01M | ---- | ---- |
Cash and cash equivalent balance | -45.72%342.66M | ---- | 227.08%631.31M | ---- | ---- | --193.01M | ---- | ---- |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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.