Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Charter Communications
CHTR
5
MasterCard
MA
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||
Earning before tax | 134.86%2.35B | -169.97%-5.09B | 22.70%-6.74B | ---1.89B | -317.41%-8.72B | ---2.09B |
Profit adjustment | ||||||
Investment loss (gain) | 397.25%557.29M | 980.96%181.63M | 226.77%112.07M | --16.8M | 1,255.65%34.3M | --2.53M |
Impairment and provisions: | 146.25%69.21M | 776.55%62.83M | 111.22%28.11M | --7.17M | 49.42%13.31M | --8.91M |
-Impairmen of inventory (reversal) | 145.62%17.97M | 239,750.00%9.59M | 2,629.10%7.31M | --4K | -92.96%268K | --3.81M |
-Other impairments and provisions | 146.47%51.25M | 643.12%53.24M | 59.47%20.79M | --7.16M | 155.77%13.04M | --5.1M |
Revaluation surplus: | -199.83%-4.74B | 459.39%3.99B | -28.29%4.75B | --713.45M | 761.29%6.63B | --769.27M |
-Other fair value changes | -199.83%-4.74B | 459.39%3.99B | -28.29%4.75B | --713.45M | 761.29%6.63B | --769.27M |
Asset sale loss (gain): | -24.52%973K | -164.52%-40K | 441.60%1.29M | --62K | -93.17%238K | --3.49M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---623K | ---- | ---- | --3.14M |
-Loss (gain) on sale of property, machinery and equipment | -49.11%973K | -164.52%-40K | 703.36%1.91M | --62K | -30.81%238K | --344K |
Depreciation and amortization: | 22.91%438.47M | 30.62%222.98M | 21.77%356.73M | --170.72M | 90.61%292.97M | --153.7M |
-Amortization of intangible assets | 16.28%265.48M | 30.33%141.59M | 22.67%228.32M | --108.64M | 142.82%186.12M | --76.65M |
Financial expense | -14.31%7.41M | -17.36%3.79M | 14.61%8.65M | --4.59M | -54.51%7.55M | --16.59M |
Exchange Loss (gain) | -119.21%-7.75M | -117.65%-11.15M | -84.76%40.33M | --63.16M | 2,488.63%264.66M | ---11.08M |
Special items | -1.17%631.59M | 94.70%349.94M | 267.91%639.05M | --179.73M | -11.55%173.7M | --196.37M |
Operating profit before the change of operating capital | 13.79%-695.17M | 60.50%-288.08M | 38.55%-806.39M | ---729.33M | -38.08%-1.31B | ---950.43M |
Change of operating capital | ||||||
Inventory (increase) decrease | 143.14%187.52M | 117.27%78.21M | -73.95%-434.68M | ---452.79M | -181.11%-249.89M | ---88.89M |
Accounts receivable (increase)decrease | -52.80%-215.45M | -329.56%-223.58M | 46.64%-141M | --97.4M | -696.71%-264.23M | ---33.17M |
Accounts payable increase (decrease) | -134.58%-92.69M | -986.39%-120.92M | 194.04%268.06M | --13.64M | 19.92%91.16M | --76.02M |
Special items for working capital changes | 232.18%833.39M | ---- | ---630.5M | ---- | ---- | ---- |
Cash from business operations | 101.01%17.6M | 48.24%-554.38M | -0.53%-1.74B | ---1.07B | -74.14%-1.74B | ---996.47M |
Special items of business | ---- | -80.78%-171.58M | ---- | ---94.91M | 255.40%178.01M | ---114.55M |
Net cash from operations | 101.01%17.6M | 37.74%-725.95M | -12.02%-1.74B | ---1.17B | -40.17%-1.56B | ---1.11B |
Cash flow from investment activities | ||||||
Decrease in deposits (increase) | ---- | ---- | 199.89%1.23B | --579.29M | 136.07%409.91M | ---1.14B |
Sale of fixed assets | 4,244.57%4M | 1,394.74%1.14M | -86.59%92K | --76K | 88.46%686K | --364K |
Purchase of fixed assets | -106.10%-534.72M | -315.61%-241.95M | -32.07%-259.45M | ---58.22M | -12.76%-196.45M | ---174.21M |
Purchase of intangible assets | -93.90%-377.19M | -91.68%-271.08M | 44.86%-194.53M | ---141.42M | -608.12%-352.77M | ---49.82M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --1.35M |
Recovery of cash from investments | 362.79%20.41B | 156.60%5.42B | -10.80%4.41B | --2.11B | 281.60%4.94B | --1.3B |
Cash on investment | -266.21%-21.43B | -119.89%-5.44B | -16.59%-5.85B | ---2.47B | -279.98%-5.02B | ---1.32B |
Net cash from investment operations | -189.54%-1.93B | -2,668.24%-526.13M | -211.08%-667.29M | --20.49M | 84.50%-214.51M | ---1.38B |
Net cash before financing | 20.62%-1.91B | -9.30%-1.25B | -36.12%-2.41B | ---1.15B | 28.99%-1.77B | ---2.5B |
Cash flow from financing activities | ||||||
New borrowing | 193.46%294.43M | 518.63%131.05M | 701.67%100.33M | --21.18M | --12.52M | ---- |
Issuing shares | -22.15%5.6B | --185.19M | 2,721.31%7.19B | ---- | -95.99%254.8M | --6.35B |
Interest paid - financing | 14.31%-7.41M | 17.36%-3.79M | -14.61%-8.65M | ---4.59M | -60.22%-7.55M | ---4.71M |
Absorb investment income | --985K | --985K | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | -17.46%-11.62M | 76.00%-2.38M | -63.55%-9.9M | ---9.9M | 49.08%-6.05M | ---11.88M |
Net cash from financing operations | -19.45%5.82B | 1,653.04%284.73M | 3,298.52%7.22B | ---18.33M | -96.63%212.41M | --6.3B |
Effect of rate | 297.23%110.63M | 1,386.78%60.16M | -147.53%-56.09M | ---4.68M | 334.83%118M | ---50.25M |
Net Cash | -18.86%3.9B | 16.88%-967.35M | 408.27%4.81B | ---1.16B | -140.99%-1.56B | --3.8B |
Begining period cash | 71.89%11.36B | 71.89%11.36B | -17.91%6.61B | --6.61B | 87.38%8.05B | --4.3B |
Cash at the end | 35.31%15.37B | 92.14%10.45B | 71.89%11.36B | --5.44B | -17.91%6.61B | --8.05B |
Cash balance analysis | ||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion |
Auditor | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | PricewaterhouseCoopers |
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.