Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Charter Communications
CHTR
5
MasterCard
MA
(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 | ---- | 13.62%5.87B | ---- | 5.28%3.6B | ---- | -26.11%5.17B | ---- | -25.14%3.42B | ---- | 11.43%6.99B |
Profit adjustment | ||||||||||
Investment loss (gain) | ---- | -236.94%-593M | ---- | -622.31%-342.02M | ---- | 73.90%-176M | ---- | 117.54%65.48M | ---- | 66.24%-674.26M |
Impairment and provisions: | ---- | -0.08%840.54M | ---- | 22.04%329.78M | ---- | 30.64%841.24M | ---- | 51.60%270.22M | ---- | 360.73%643.93M |
-Other impairments and provisions | ---- | -19.22%226.16M | ---- | -12.80%293.26M | ---- | -10.40%279.96M | ---- | 54.49%336.32M | ---- | 46,192.99%312.46M |
Revaluation surplus: | ---- | 49.63%-203.85M | ---- | 41.94%-114.29M | ---- | -85.03%-404.73M | ---- | -675.23%-196.84M | ---- | -206.18%-218.74M |
Asset sale loss (gain): | ---- | -103.26%-187.97M | ---- | -88.91%-139.31M | ---- | 93.57%-92.48M | ---- | 94.83%-73.75M | ---- | -2,368.58%-1.44B |
-Loss (gain) on sale of property, machinery and equipment | ---- | -103.26%-187.97M | ---- | -88.91%-139.31M | ---- | 93.57%-92.48M | ---- | 94.83%-73.75M | ---- | -2,368.58%-1.44B |
Depreciation and amortization: | ---- | 9.72%2.61B | ---- | 5.97%1.25B | ---- | -1.36%2.38B | ---- | -0.99%1.18B | ---- | 3.88%2.41B |
-Amortization of intangible assets | ---- | 5.08%399.94M | ---- | 5.22%198.8M | ---- | -2.14%380.6M | ---- | -5.75%188.94M | ---- | -8.69%388.91M |
-Other depreciation and amortization | ---- | -0.64%191.1M | ---- | -13.56%85.95M | ---- | -1.46%192.33M | ---- | 16.79%99.43M | ---- | 4.44%195.19M |
Financial expense | ---- | -1.37%1.84B | ---- | -4.95%915.72M | ---- | 9.47%1.86B | ---- | 14.92%963.41M | ---- | 8.49%1.7B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 0.27%-2.3B | ---- | -8.38%1.34B | ---- | 67.61%-2.3B | ---- | 344.06%1.46B | ---- | -122.17%-7.11B |
Accounts receivable (increase)decrease | ---- | 37.18%-4.04B | ---- | 25.37%-7.87B | ---- | 36.20%-6.43B | ---- | -30.21%-10.54B | ---- | -63.78%-10.08B |
Accounts payable increase (decrease) | ---- | -54.14%2.1B | ---- | -68.98%1.62B | ---- | -63.74%4.59B | ---- | 70.05%5.23B | ---- | 118.29%12.65B |
Special items of business | ---- | 44.10%-106.71M | ---- | 46.66%-68.55M | ---- | -55.73%-190.9M | ---- | -207.76%-128.52M | ---- | -170.75%-122.59M |
Adjustment items of business operations | 59.73%-2.2B | 9.43%5.93B | 20.87%2.78B | -66.96%583.86M | -108.65%-5.47B | 11.44%5.42B | 1,550.33%2.3B | 361.60%1.77B | -5.35%-2.62B | -0.45%4.87B |
Net cash from operations | 59.73%-2.2B | 11.39%5.83B | 20.87%2.78B | -68.55%515.3M | -108.65%-5.47B | 10.29%5.23B | 1,550.33%2.3B | 394.58%1.64B | -5.35%-2.62B | -6.28%4.74B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -68.18%38.47M | 37.06%1.35B | 36.03%971.32M | 122.44%701.77M | 4.18%120.9M | 11.68%982.75M | 36.54%714.04M | 20.77%315.48M | 38,581.96%116.05M | 16.96%879.94M |
Sale of fixed assets | 1,458.69%12.71M | 36.57%244.66M | 8.20%159.08M | 46.92%138.69M | -95.96%815.73K | 11.73%179.15M | 34.59%147.03M | -9.00%94.4M | -67.91%20.22M | -16.01%160.34M |
Purchase of fixed assets | 16.25%-729.97M | 19.18%-2.4B | 19.67%-1.84B | 7.35%-1.39B | -25.93%-871.62M | -10.64%-2.97B | -16.91%-2.28B | -46.70%-1.5B | -19.43%-692.12M | 34.81%-2.68B |
Sale of subsidiaries | 38.02%15.89M | ---- | --12.36M | ---- | 105.03%11.51M | -99.53%500K | ---- | ---- | --5.62M | -6.07%106.8M |
Acquisition of subsidiaries | -362.39%-18.66M | 76.11%-85.29M | 40.23%-93.69M | 44.69%-83.51M | 96.94%-4.03M | -323.42%-357.08M | 38.99%-156.75M | 20.64%-150.98M | 22.31%-132.08M | 92.69%-84.33M |
Recovery of cash from investments | 56.46%15.72B | 77.87%47.81B | -25.97%17.45B | -9.52%11.35B | 8.92%10.05B | -8.54%26.88B | 9.95%23.58B | 15.83%12.54B | --9.23B | 1,058.86%29.39B |
Cash on investment | -125.81%-16.03B | -67.78%-45.93B | 37.51%-15.86B | 41.37%-8.4B | 33.81%-7.1B | 31.01%-27.38B | 25.11%-25.38B | 33.01%-14.33B | ---10.73B | -1,160.67%-39.68B |
Other items in the investment business | 104.60%16.84M | -429.60%-565.01M | -219.59%-452.97M | -167.90%-280.57M | -580.74%-365.84M | 130.92%171.42M | 670.90%378.77M | 4,650.56%413.22M | 38.07%76.1M | 53.37%-554.36M |
Net cash from investment operations | -152.83%-972.94M | 116.69%415.98M | 111.93%357.98M | 177.76%2.03B | 187.44%1.84B | 80.02%-2.49B | 78.70%-3B | 77.10%-2.61B | -233.74%-2.11B | -107.35%-12.47B |
Net cash before financing | 12.52%-3.18B | 127.88%6.24B | 550.58%3.14B | 361.05%2.55B | 23.21%-3.63B | 135.44%2.74B | 95.11%-697.09M | 91.85%-976.23M | -51.53%-4.73B | -710.04%-7.73B |
Cash flow from financing activities | ||||||||||
New borrowing | 8.88%20.07B | -3.53%61.93B | -2.80%45.51B | 5.04%35.6B | -8.90%18.44B | 31.95%64.2B | 29.44%46.82B | 30.14%33.9B | 39.89%20.24B | 29.55%48.65B |
Refund | -6.96%-18.63B | 3.09%-70.1B | -0.08%-50.54B | 6.68%-35.83B | 14.68%-17.41B | -20.95%-72.34B | -16.20%-50.5B | -26.19%-38.39B | -32.18%-20.41B | -14.54%-59.81B |
Issuance of bonds | -0.02%3B | -20.00%12B | -25.00%9B | -50.00%6B | -50.00%3B | 0.03%15B | -20.00%12B | 33.32%12B | 0.04%6B | -21.06%14.99B |
Dividends paid - financing | 10.10%-590.65M | 12.33%-4.31B | 21.23%-3.43B | 20.87%-1.1B | 32.40%-657.03M | -30.44%-4.92B | -38.72%-4.36B | -40.33%-1.39B | -97.72%-971.89M | -13.41%-3.77B |
Absorb investment income | --7.38M | -75.67%86.2M | -94.84%18.32M | -98.81%3.74M | ---- | -97.49%354.28M | -97.46%355.19M | -97.75%314.36M | -98.88%156.81M | 8,239.98%14.12B |
Other items of the financing business | 102.24%2.54M | 29.00%-1.46B | 72.44%-420.16M | 29.36%-911.59M | 83.70%-113.39M | -0.48%-2.06B | -7.45%-1.52B | 1.38%-1.29B | 22.17%-695.79M | -629.79%-2.05B |
Net cash from financing operations | 18.89%3.86B | -903.93%-1.86B | -95.11%136.78M | -26.67%3.76B | -24.64%3.25B | -98.09%231.85M | -83.70%2.8B | -68.55%5.13B | -75.49%4.31B | 675.32%12.14B |
Effect of rate | -47.79%4.04M | 138.65%2.16M | 62.41%-22.87M | -762.80%-8.19M | 161.07%7.74M | 55.14%-5.58M | -374.02%-60.84M | 4.02%-948.93K | -1,914.09%-12.67M | 75.28%-12.44M |
Net Cash | 280.01%686.96M | 47.38%4.38B | 56.17%3.28B | 51.89%6.31B | 8.37%-381.61M | -32.60%2.97B | -27.94%2.1B | -4.34%4.16B | -102.88%-416.49M | 621.13%4.41B |
Begining period cash | 15.93%31.88B | 12.09%27.5B | 12.09%27.5B | 12.09%27.5B | 12.09%27.5B | 21.83%24.53B | 21.83%24.53B | 21.83%24.53B | 21.83%24.53B | 2.87%20.14B |
Cash at the end | 20.08%32.57B | 15.93%31.88B | 15.74%30.75B | 17.83%33.8B | 12.53%27.13B | 12.09%27.5B | 15.17%26.57B | 17.19%28.69B | -30.36%24.1B | 21.83%24.53B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Deloitte Huayong Certified Public Accountants (Special General Partnership) | -- | -- | -- | 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.