Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
American Express
AXP
5
Charter Communications
CHTR
(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 | ---- | 13.79%2.09B | ---- | 35.04%1.23B | ---- | 10.29%1.84B | ---- | 22.33%908.53M | ---- | -12.80%1.67B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -4.87%-2.41M | ---- | 44.77%-1.13M | ---- | 88.15%-2.3M | ---- | 85.72%-2.04M | ---- | 28.74%-19.42M |
Investment loss (gain) | ---- | 20,201.43%14.21M | ---- | ---- | ---- | -96.79%70K | ---- | -95.16%70K | ---- | 129.05%2.18M |
Attributable subsidiary (profit) loss | ---- | 5,814.40%123.26M | ---- | 375.97%30.31M | ---- | -93.84%2.08M | ---- | -347.40%-10.98M | ---- | 147.12%33.85M |
Impairment and provisions: | ---- | 204.72%135.27M | ---- | 64.53%22.19M | ---- | 77.04%44.39M | ---- | 51.87%13.49M | ---- | 91.24%25.07M |
-Impairmen of inventory (reversal) | ---- | 119.27%18.78M | ---- | -126.91%-747K | ---- | 118.69%8.57M | ---- | 9.16%2.78M | ---- | 37.83%3.92M |
-Impairment of goodwill | ---- | --73.54M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 19.88%42.95M | ---- | 114.13%22.94M | ---- | 69.33%35.83M | ---- | 69.00%10.71M | ---- | 106.03%21.16M |
Revaluation surplus: | ---- | 58.49%-18.51M | ---- | 84.10%-8.34M | ---- | 56.93%-44.59M | ---- | 34.66%-52.42M | ---- | 64.10%-103.53M |
-Other fair value changes | ---- | 58.49%-18.51M | ---- | 84.10%-8.34M | ---- | 56.93%-44.59M | ---- | 34.66%-52.42M | ---- | 64.10%-103.53M |
Asset sale loss (gain): | ---- | -3,183.25%-538.29M | ---- | -3,393.73%-541.91M | ---- | 76.80%-16.4M | ---- | -9,388.02%-15.51M | ---- | -22.11%-70.66M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 3,022.62%34.1M | ---- | 33,810.34%29.5M | ---- | -39.90%1.09M | ---- | -47.90%87K | ---- | 14.28%1.82M |
-Loss (gain) from selling other assets | ---- | -3,173.22%-572.39M | ---- | -3,563.39%-571.42M | ---- | 75.87%-17.49M | ---- | ---15.6M | ---- | -21.90%-72.48M |
Depreciation and amortization: | ---- | 13.57%1.15B | ---- | 15.18%554.81M | ---- | 31.66%1.01B | ---- | 41.50%481.69M | ---- | 32.61%766.06M |
-Amortization of intangible assets | ---- | 11.74%39.8M | ---- | 9.61%18.88M | ---- | 12.76%35.62M | ---- | 14.24%17.23M | ---- | 28.31%31.59M |
Financial expense | ---- | 33.77%243.72M | ---- | 55.29%138.25M | ---- | 8.89%182.19M | ---- | 9.60%89.03M | ---- | 101.40%167.31M |
Exchange Loss (gain) | ---- | 58.91%-81.84M | ---- | -163.02%-46.49M | ---- | -222.67%-199.15M | ---- | 352.39%73.77M | ---- | 728.53%162.35M |
Special items | ---- | -103.96%-7.79M | ---- | -112.51%-15.42M | ---- | 13.18%196.84M | ---- | 139.03%123.27M | ---- | 158.39%173.93M |
Adjustment items | ---- | --833.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | 30.85%3.94B | ---- | -15.52%1.36B | ---- | 7.35%3.01B | ---- | 39.58%1.61B | ---- | 26.35%2.8B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -1,087.12%-148.07M | ---- | -3,899.30%-119.49M | ---- | 92.19%-12.47M | ---- | 104.13%3.15M | ---- | -225.71%-159.73M |
Accounts receivable (increase)decrease | ---- | 52.19%-180.53M | ---- | 119.53%40.75M | ---- | 42.07%-377.6M | ---- | 37.24%-208.6M | ---- | -313.99%-651.86M |
Accounts payable increase (decrease) | ---- | -144.80%-106.88M | ---- | 97.32%-8.6M | ---- | -35.24%238.58M | ---- | -232.04%-321.11M | ---- | 12.70%368.42M |
prepayments (increase)decrease | ---- | -180.94%-47.77M | ---- | 416.78%91.07M | ---- | -249.88%-17M | ---- | 4.31%-28.75M | ---- | 93.63%-4.86M |
Special items for working capital changes | ---- | -69.56%61.74M | ---- | -108.40%-32.95M | ---- | 2,546.30%202.84M | ---- | 1,118.90%392.03M | ---- | -60.97%7.67M |
Adjustment items for working capital changes | ---- | ---480.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | ---- | -0.25%3.04B | ---- | -8.00%1.33B | ---- | 28.81%3.04B | ---- | 46.10%1.45B | ---- | 3.53%2.36B |
Other taxs | ---- | -58.27%-459.65M | ---- | -39.18%-230.19M | ---- | -31.79%-290.42M | ---- | -26.58%-165.39M | ---- | 1.89%-220.36M |
Adjustment items of business operations | 14.38%852.83M | ---- | -12.76%1.77B | ---- | 40.65%745.63M | ---- | 45.47%2.03B | ---- | 26.89%530.14M | ---- |
Net cash from operations | 14.38%852.83M | -6.42%2.58B | -12.76%1.77B | -14.10%1.1B | 40.65%745.63M | 28.50%2.75B | 45.47%2.03B | 49.07%1.28B | 26.89%530.14M | 4.12%2.14B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 16.12%6.68M | ---- | -45.52%19.91M | ---- | -61.26%5.75M | ---- | -33.26%36.54M | ---- | -38.74%14.84M | ---- |
Decrease in deposits (increase) | ---- | -96.70%2.71M | ---- | -98.26%1.43M | ---- | -87.88%82.3M | ---- | -85.79%82.04M | ---- | 560.88%679.12M |
Sale of fixed assets | 116.03%175.38K | -59.03%3.32M | -93.54%418.82K | -68.10%267K | -85.88%81.18K | 157.15%8.11M | 523.51%6.48M | -14.94%837K | -32.13%574.83K | 118.49%3.16M |
Purchase of fixed assets | -11.45%-555.72M | 30.02%-1.99B | 33.09%-1.5B | 37.74%-930.68M | 36.47%-498.62M | 2.48%-2.85B | -1.88%-2.24B | -14.85%-1.49B | -16.56%-784.84M | -40.23%-2.92B |
Purchase of intangible assets | ---- | -175.83%-47.58M | ---- | -223.27%-19.53M | ---- | 41.48%-17.25M | ---- | 52.38%-6.04M | ---- | -186.63%-29.47M |
Acquisition of subsidiaries | ---150.75M | ---22.63M | ---22.63M | ---- | ---- | ---- | ---- | ---- | ---- | 16.62%-1.02B |
Recovery of cash from investments | -13.44%956.98M | 25.85%3.23B | 13.77%2.35B | 14.65%2.09B | -30.14%1.11B | -24.91%2.57B | -46.63%2.06B | -41.58%1.82B | -31.08%1.58B | 47.14%3.42B |
Cash on investment | -36.21%-1.47B | -56.12%-3.19B | -3.86%-1.74B | -0.18%-1.42B | -56.20%-1.08B | 12.50%-2.04B | 20.28%-1.67B | 18.54%-1.41B | 56.73%-691.37M | 44.50%-2.34B |
Other items in the investment business | --1.56M | 212.23%1.86M | -790.28%-5.94M | -24.13%145.92M | ---- | 127.40%597K | ---667.5K | 241.95%192.33M | ---- | -102.40%-2.18M |
Adjustment items of investment business | ---- | ---9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -159.50%-1.21B | 10.07%-2.02B | 50.36%-897.44M | 84.03%-130.65M | -483.54%-467.09M | -1.91%-2.25B | -40.82%-1.81B | -1,335.79%-817.94M | 128.67%121.78M | 58.00%-2.21B |
Net cash before financing | -228.98%-359.27M | 9.88%552.38M | 294.09%873.06M | 109.64%969.09M | -57.27%278.54M | 864.85%502.71M | 99.19%221.54M | -42.35%462.27M | 9,361.30%651.92M | 97.95%-65.73M |
Cash flow from financing activities | ||||||||||
New borrowing | 42.37%148.2M | -68.30%1.32B | 61.37%793.67M | -14.59%222.19M | 61.90%104.09M | 616.01%4.17B | 83.86%491.84M | 121.79%260.15M | -16.88%64.3M | -31.09%582.52M |
Refund | 90.79%-139.04M | -69.20%-946.07M | -909.46%-4.73B | 73.03%-96.35M | -34,909.81%-1.51B | 8.76%-559.14M | 17.81%-468.1M | 28.96%-357.23M | 97.10%-4.31M | -286.52%-612.85M |
Issuing shares | ---- | -39.37%10.51M | ---- | ---- | ---- | 137.65%17.33M | ---- | ---- | ---- | -99.81%7.29M |
Interest paid - financing | ---- | -115.30%-188.27M | ---- | -249.28%-94.39M | ---- | -72.93%-87.44M | ---- | -10.05%-27.03M | ---- | -7.20%-50.57M |
Dividends paid - financing | 12.21%-40.65M | 2.99%-359.76M | -26.32%-499.14M | ---295.11M | -224.59%-46.3M | -4.70%-370.84M | -1.03%-395.12M | ---- | -6.54%-14.27M | -49.10%-354.19M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | --953.25M | --860M | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | -534,019.88%-4.43B | ---- | -516,466.99%-4.29B | ---- | 99.79%-830K | ---- | 99.60%-830K | ---- | -33.10%-393.38M |
Other items of the financing business | -11.76%-67.44M | -100.46%-4.43M | -136.23%-355.26M | ---- | -30.14%-60.34M | 357.54%953.25M | 74.12%-150.39M | ---- | 78.26%-46.37M | -364.02%-370.14M |
Net cash from financing operations | 93.46%-98.93M | -222.51%-4.8B | -1,209.18%-4.79B | -825.39%-4.65B | -232,823.73%-1.51B | 376.26%3.92B | 133.87%431.49M | 160.10%641.46M | 99.78%-649.4K | -138.71%-1.42B |
Effect of rate | 36.45%8.81M | 583.44%78.15M | 447.22%55.31M | 374.59%57.63M | 131.48%6.46M | -84.34%11.43M | -88.12%10.11M | -68.13%12.14M | 2.49%-20.51M | 260.37%72.99M |
Other items affecting net cash | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 62.87%-458.19M | -196.07%-4.24B | -699.20%-3.91B | -433.77%-3.68B | -289.48%-1.23B | 397.91%4.42B | 156.16%653.02M | 515.81%1.1B | 313.43%651.27M | -421.49%-1.48B |
Begining period cash | -71.97%1.62B | 325.76%5.79B | 325.76%5.79B | 325.76%5.79B | 325.76%5.79B | -50.91%1.36B | -50.91%1.36B | -50.91%1.36B | -50.91%1.36B | 17.66%2.77B |
Cash at the end | -74.27%1.17B | -71.97%1.62B | -4.51%1.93B | -12.63%2.16B | 129.17%4.56B | 325.76%5.79B | 19.56%2.02B | -2.63%2.48B | -18.54%1.99B | -50.91%1.36B |
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 | -- | -- | -- | Unqualified Opinion |
Auditor | -- | Ernst & Young Huaming Certified Public Accountants (Special General Partnership) | -- | -- | -- | 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.