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 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -34.85%519.23M | ---- | 21.86%797.02M | ---- | 959.28%654.04M | ---- | 61.66%-76.12M | 69.35%-82.86M | ---- | 19.47%-198.52M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 37.73%-163.95M | ---- | -16.57%-263.3M | ---- | -35.81%-225.87M | ---- | -64.65%-166.31M | -62.20%-101M | ---- | -91.55%-101.01M |
Attributable subsidiary (profit) loss | -41.62%484K | ---- | 1,190.79%829K | ---- | -104.18%-76K | ---- | 29.26%1.82M | 79.76%1.05M | ---- | --1.41M |
Impairment and provisions: | 28.18%353.96M | ---- | 16.14%276.15M | ---- | 102.95%237.78M | ---- | -23.37%117.16M | -49.76%70.89M | ---- | -17.65%152.9M |
-Impairmen of inventory (reversal) | 1,396.05%38.35M | ---- | -121.70%-2.96M | ---- | -13.42%13.63M | ---- | -70.94%15.75M | -94.30%3.32M | ---- | -2.61%54.19M |
-Impairment of trade receivables (reversal) | 10.85%304.72M | ---- | 22.64%274.89M | ---- | 121.02%224.15M | ---- | 2.74%101.42M | -18.41%67.57M | ---- | -24.08%98.71M |
-Other impairments and provisions | 158.07%10.89M | ---- | --4.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 35.57%-69.57M | ---- | -55.11%-107.98M | ---- | 49.06%-69.62M | ---- | -20.69%-136.66M | -19.97%-104.41M | ---- | -6.76%-113.24M |
-Other fair value changes | 35.57%-69.57M | ---- | -55.11%-107.98M | ---- | 49.06%-69.62M | ---- | -20.69%-136.66M | -19.97%-104.41M | ---- | -6.76%-113.24M |
Asset sale loss (gain): | -33.15%12.93M | ---- | -64.38%19.35M | ---- | 5,408.60%54.31M | ---- | 84.44%-1.02M | -643.61%-8.2M | ---- | 74.38%-6.58M |
-Loss (gain) from sale of subsidiary company | -46.27%10.64M | ---- | -63.51%19.79M | ---- | 6,003.26%54.25M | ---- | 86.82%-919K | -564.52%-8.06M | ---- | 70.44%-6.97M |
-Loss (gain) on sale of property, machinery and equipment | 611.58%2.3M | ---- | -901.79%-449K | ---- | 153.85%56K | ---- | -126.26%-104K | 38.77%-139K | ---- | 119.01%396K |
Depreciation and amortization: | -9.15%67.03M | ---- | 4.97%73.79M | ---- | -12.53%70.29M | ---- | 0.51%80.36M | -2.10%58.5M | ---- | 6.61%79.95M |
-Depreciation | -9.15%67.03M | ---- | 4.97%73.79M | ---- | -12.53%70.29M | ---- | 0.51%80.36M | -2.10%58.5M | ---- | 6.61%79.95M |
Financial expense | -6.67%242.16M | ---- | -9.46%259.46M | ---- | -67.41%286.55M | ---- | 24.74%879.29M | 17.68%621.85M | ---- | 11.27%704.88M |
Exchange Loss (gain) | 99.66%-128K | ---- | 70.77%-37.98M | ---- | ---129.91M | ---- | ---- | ---- | ---- | ---- |
Special items | 18.52%32.94M | ---- | 37,969.86%27.79M | ---- | 100.66%73K | ---- | -22.68%-11.12M | 75.16%-843K | ---- | -273.63%-9.06M |
Operating profit before the change of operating capital | -4.79%995.09M | ---- | 19.09%1.05B | ---- | 27.66%877.57M | ---- | 34.59%687.41M | 47.54%454.99M | ---- | 9.05%510.74M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 553.68%475.78M | ---- | -213.22%-104.87M | ---- | 109.84%92.62M | ---- | -360.64%-941.33M | 62.01%-1.24B | ---- | 157.44%361.17M |
Accounts receivable (increase)decrease | -60.35%-735.68M | ---- | 71.07%-458.8M | ---- | 44.96%-1.59B | ---- | -219.46%-2.88B | -907.79%-6.04B | ---- | 62.91%-901.99M |
Accounts payable increase (decrease) | -276.31%-1.06B | ---- | -44.59%600.72M | ---- | -69.13%1.08B | ---- | 10.03%3.51B | 39.28%7.25B | ---- | 87.60%3.19B |
Special items for working capital changes | 31.76%-231.69M | ---- | -324.29%-339.54M | ---- | -114.48%-80.03M | ---- | 121.09%552.78M | 35.22%-628.23M | ---- | -263.96%-2.62B |
Bank deposits (increase) decrese | 714.26%927.77M | ---- | ---151.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -37.09%372.15M | -51.72%312.48M | 52.36%591.59M | -33.38%647.21M | -58.20%388.29M | 104.84%971.5M | 71.96%928.82M | -130.72%-208.42M | --474.27M | -23.64%540.13M |
Other taxs | 19.80%-96.87M | -33.36%-63.5M | 4.76%-120.78M | 28.52%-47.62M | -11.44%-126.82M | 10.17%-66.61M | -67.68%-113.81M | -95.89%-92.45M | ---74.15M | 27.35%-67.87M |
Net cash from operations | -41.53%275.28M | -58.48%248.98M | 80.06%470.81M | -33.74%599.6M | -67.92%261.47M | 126.16%904.89M | 72.58%815.01M | -147.67%-300.87M | --400.12M | -23.08%472.26M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -36.34%220.37M | ---- | 190.05%346.17M | ---- | 0.82%119.35M | ---- | 85.12%118.38M | 82.70%71.34M | ---- | 28.94%63.95M |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.08M |
Decrease in deposits (increase) | -102.44%-21.4M | -100.56%-1.4M | 174.38%877.18M | 129.50%249.86M | -573.90%-1.18B | -108.74%-846.94M | 70.83%-175M | 220.93%520M | --9.69B | -566.67%-600M |
Sale of fixed assets | 117.44%14.57M | ---- | 422.78%6.7M | ---- | -60.43%1.28M | ---- | -9.57%3.24M | 18.83%3.54M | ---- | -25.45%3.58M |
Purchase of fixed assets | 15.42%-27.88M | ---- | 40.06%-32.96M | ---- | -144.48%-54.99M | ---- | 18.42%-22.49M | 3.03%-12.95M | ---- | -13.84%-27.57M |
Sale of subsidiaries | -84.49%8.05M | ---- | -49.05%51.93M | ---- | 167.86%101.93M | ---- | -38.86%38.05M | -1.65%48.26M | ---- | 191.63%62.24M |
Acquisition of subsidiaries | 96.20%-596K | ---- | -124.35%-15.7M | ---- | -636.66%-7M | ---- | 107.86%1.3M | ---- | ---- | ---16.6M |
Recovery of cash from investments | 50.72%9.9B | 46.80%4.19B | -23.96%6.57B | -47.96%2.85B | -60.40%8.64B | --5.48B | 10.12%21.81B | 6.69%15.92B | ---- | 6.20%19.81B |
Cash on investment | -59.84%-10.97B | -44.26%-5.35B | 20.71%-6.87B | 41.20%-3.71B | 62.86%-8.66B | 44.86%-6.31B | -35.83%-23.31B | -21.33%-17.99B | ---11.45B | 17.44%-17.16B |
Other items in the investment business | -100.41%-26K | 1.91%161.98M | 3,582.97%6.34M | 116.44%158.95M | ---182K | 15.13%73.44M | ---- | --1.91M | --63.79M | ---- |
Net cash from investment operations | -193.34%-880.08M | -123.40%-1.01B | 190.73%942.85M | 71.92%-450.73M | 32.32%-1.04B | 5.46%-1.61B | -171.81%-1.54B | -480.59%-1.43B | ---1.7B | 198.35%2.14B |
Net cash before financing | -142.78%-604.81M | -609.12%-757.93M | 281.78%1.41B | 121.26%148.87M | -7.94%-777.69M | 46.04%-700.29M | -127.60%-720.5M | -550.93%-1.73B | ---1.3B | 267.31%2.61B |
Cash flow from financing activities | ||||||||||
New borrowing | -25.14%4.59B | -27.74%2.35B | 67.78%6.12B | 70.59%3.26B | 79.08%3.65B | 58.87%1.91B | 123.67%2.04B | 92.06%1.48B | --1.2B | -20.27%911.39M |
Refund | 37.21%-3.9B | 42.37%-1.33B | -101.31%-6.21B | -178.42%-2.3B | -44.46%-3.09B | -7.21%-827.15M | -77.91%-2.14B | -17.92%-1.08B | ---771.52M | -25.35%-1.2B |
Issuing shares | ---- | ---- | ---- | ---- | --1.82B | --1.82B | ---- | ---- | ---- | ---- |
Interest paid - financing | 7.11%-241.66M | -11.77%-132.12M | -34.02%-260.15M | -23.65%-118.2M | 4.39%-194.11M | -27.70%-95.6M | -97.81%-203.02M | -36.25%-115.53M | ---74.86M | -34.95%-102.64M |
Dividends paid - financing | 2.43%-36.56M | ---- | -160.53%-37.47M | ---- | -51.79%-14.38M | ---- | 40.45%-9.48M | 30.64%-5.45M | ---- | -110.73%-15.91M |
Absorb investment income | -48.39%44.03M | -75.54%11.92M | 143.77%85.3M | 96.22%48.71M | -38.80%34.99M | -34.53%24.83M | -95.74%57.18M | -39.30%49.2M | --37.92M | 338.54%1.34B |
Pledged bank deposit (increase) decrease | 20.32%-400M | 66.67%-100M | -318.33%-502M | 32.58%-300M | ---120M | -4.71%-445M | ---- | ---425M | ---425M | ---- |
Other items of the financing business | 57.74%-379.26M | -127.35%-322.66M | -302.26%-897.43M | 12.88%-141.92M | 26.98%-223.1M | -17.77%-162.9M | 12.96%-305.55M | -262.89%-145.27M | ---138.32M | -184.60%-351.05M |
Net cash from financing operations | 79.22%-363M | 9.35%482.65M | -196.05%-1.75B | -80.18%441.37M | 389.37%1.82B | 1,406.22%2.23B | -216.91%-628.56M | -23.58%-306.09M | ---170.48M | 136.77%537.62M |
Effect of rate | 1,063.64%128K | -147.00%-141K | -99.93%11K | -96.56%300K | --16.62M | --8.71M | ---- | ---- | ---- | ---- |
Net Cash | -190.36%-967.81M | -146.64%-275.29M | -132.01%-333.31M | -61.34%590.24M | 177.18%1.04B | 203.97%1.53B | -142.85%-1.35B | -1,591.68%-2.04B | ---1.47B | 336.13%3.15B |
Begining period cash | -8.16%3.75B | -8.16%3.75B | 34.97%4.08B | 34.97%4.08B | -29.92%3.02B | -29.92%3.02B | 269.61%4.32B | 269.61%4.32B | --4.32B | -53.31%1.17B |
Cash at the end | -25.81%2.78B | -25.67%3.47B | -8.16%3.75B | 2.48%4.67B | 37.59%4.08B | 60.12%4.56B | -31.26%2.97B | 74.51%2.28B | --2.85B | 269.61%4.32B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | -- | Unqualified Opinion |
Auditor | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | -- | KPMG |
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.