Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nu Holdings
NU
5
Liberty Latin America-A
LILA
(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 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -53.40%-1.57B | ---- | 46.43%-1.03B | ---- | -438.88%-1.92B | ---- | -149.00%-355.67M | ---- | 602.82%725.88M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 76.71%-4.5M | ---- | 68.77%-19.33M | ---- | 1.81%-61.9M | ---- | -62.27%-63.04M | ---- | 18.69%-38.85M | ---- |
Attributable subsidiary (profit) loss | 190.19%5.79M | ---- | -903.88%-6.42M | ---- | 425.00%798K | ---- | -36.93%152K | ---- | -94.94%241K | ---- |
Impairment and provisions: | 70.13%1.06B | ---- | 31.78%623.24M | ---- | 234.57%472.94M | ---- | 511.82%141.36M | ---- | 445.16%23.1M | ---- |
-Impairmen of inventory (reversal) | 94.41%643.13M | ---- | 34.82%330.8M | ---- | 89.80%245.37M | ---- | 2,683.08%129.28M | ---- | 70.59%-5.01M | ---- |
-Impairment of trade receivables (reversal) | 46.99%418.33M | ---- | 105.04%284.6M | ---- | 1,049.71%138.8M | ---- | --12.07M | ---- | ---- | ---- |
-Other impairments and provisions | -114.96%-1.17M | ---- | -91.17%7.83M | ---- | --88.76M | ---- | ---- | ---- | 32.23%28.11M | ---- |
Revaluation surplus: | -82.69%72.56M | ---- | -38.42%419.2M | ---- | 4,277.18%680.7M | ---- | 106.65%15.55M | ---- | -499.53%-233.84M | ---- |
-Fair value of investment properties (increase) | -82.69%72.56M | ---- | -38.11%419.2M | ---- | 6,883.13%677.36M | ---- | 105.63%9.7M | ---- | -322.47%-172.32M | ---- |
-Other fair value changes | ---- | ---- | ---- | ---- | -43.07%3.33M | ---- | 109.51%5.85M | ---- | -225.14%-61.53M | ---- |
Asset sale loss (gain): | 130.50%53.39M | ---- | -212.60%-175.02M | ---- | -20.68%155.43M | ---- | 735.07%195.97M | ---- | 113.30%23.47M | ---- |
-Loss (gain) from sale of subsidiary company | 94.20%-10.67M | ---- | -491.72%-183.96M | ---- | -129.41%-31.09M | ---- | --105.7M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -96.49%314K | ---- | 129.20%8.94M | ---- | -738.52%-30.61M | ---- | -305.56%-3.65M | ---- | 57.65%-900K | ---- |
-Loss (gain) from selling other assets | --63.74M | ---- | ---- | ---- | 131.19%217.13M | ---- | 285.42%93.92M | ---- | 91.08%24.37M | ---- |
Depreciation and amortization: | -71.14%4.52M | ---- | -7.43%15.67M | ---- | -52.82%16.92M | ---- | 0.41%35.87M | ---- | -10.43%35.72M | ---- |
-Depreciation | -71.14%4.52M | ---- | -7.43%15.67M | ---- | -52.82%16.92M | ---- | 0.41%35.87M | ---- | -10.43%35.72M | ---- |
Financial expense | -76.79%68.04M | ---- | -26.75%293.19M | ---- | 34.78%400.25M | ---- | 7.29%296.97M | ---- | 21.22%276.79M | ---- |
Special items | 110.20%303K | ---- | -130.43%-2.97M | ---- | 204.54%9.76M | ---- | -312.40%-9.34M | ---- | --4.4M | ---- |
Operating profit before the change of operating capital | -360.33%-314.62M | ---- | 150.00%120.85M | ---- | -193.75%-241.72M | ---- | -68.44%257.82M | ---- | 2,585.57%816.91M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 545.14%2.05B | ---- | 121.29%317.08M | ---- | 35.93%-1.49B | ---- | -599.87%-2.32B | ---- | 832.98%465.1M | ---- |
Accounts receivable (increase)decrease | 111.09%53.09M | ---- | -729.93%-478.59M | ---- | -64.36%75.98M | ---- | 218.75%213.16M | ---- | -187.26%-179.5M | ---- |
Accounts payable increase (decrease) | -88.95%32.4M | ---- | -66.29%293.27M | ---- | 177.63%869.97M | ---- | -161.98%-1.12B | ---- | 444.01%1.81B | ---- |
Special items for working capital changes | -171.29%-842.05M | ---- | 1,273.51%1.18B | ---- | 120.83%86M | ---- | 80.14%-412.81M | ---- | -273.03%-2.08B | ---- |
Cash from business operations | -32.04%974.42M | -17.74%598.24M | 305.02%1.43B | 212.43%727.29M | 79.35%-699.37M | 76.80%-646.86M | -506.94%-3.39B | -721.76%-2.79B | -7.32%832.39M | -227.15%-339.23M |
China income tax paid | -293.80%-32.4M | 116.16%8.47M | 108.74%16.72M | 7.17%-52.41M | -18.95%-191.2M | 32.10%-56.45M | 34.62%-160.75M | 44.66%-83.13M | 32.71%-245.88M | 40.47%-150.23M |
Net cash from operations | -35.06%942.02M | -10.10%606.71M | 262.88%1.45B | 195.96%674.89M | 74.90%-890.57M | 75.50%-703.32M | -704.94%-3.55B | -486.52%-2.87B | 10.09%586.51M | -3,495.01%-489.46M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -62.94%4.5M | -61.01%3.73M | -75.40%12.14M | -40.95%9.56M | -21.70%49.36M | --16.19M | 115.33%63.04M | ---- | -16.28%29.28M | ---- |
Loan receivable (increase) decrease | 70.59%-7.67M | ---- | -447.61%-26.07M | -159.68%-24.71M | 103.04%7.5M | -48.73%41.4M | 22.18%-246.48M | 120.18%80.75M | ---316.72M | ---400.11M |
Sale of fixed assets | -97.74%39K | ---- | -98.48%1.73M | 85.77%13.33M | 1,538.44%113.99M | --7.18M | 59.34%6.96M | ---- | 1.96%4.37M | ---- |
Purchase of fixed assets | -4,143.48%-976K | ---264K | 97.64%-23K | ---- | 97.80%-973K | ---548K | -519.67%-44.19M | ---- | 54.72%-7.13M | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | 88.97%-203K | ---96K | -17.80%-1.84M | ---- | -44.50%-1.56M | ---- |
Sale of subsidiaries | -585.83%-41.39M | ---- | 222.13%8.52M | -447.78%-4M | -121.67%-6.98M | --1.15M | --32.2M | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---5.61M | ---10.01M | ---- | ---- | 108.33%41.18M | --49.68M | ---494.11M | ---- |
Recovery of cash from investments | 225.49%6.54M | ---- | -87.35%2.01M | -87.04%2M | -92.28%15.89M | --15.43M | 213.83%205.75M | ---- | -88.18%65.56M | ---- |
Cash on investment | ---- | ---- | ---- | ---- | 97.92%-2M | 92.05%-1.5M | -160.22%-95.96M | -50.85%-18.88M | 91.68%-36.88M | 24.26%-12.51M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | -82.96%5.1M | ---- | -39.69%29.91M | ---625.22M | 32.78%49.6M |
Net cash from investment operations | -433.82%-38.96M | 125.06%3.46M | -104.13%-7.3M | -116.40%-13.82M | 548.88%176.58M | -40.41%84.3M | 97.15%-39.34M | 138.97%141.47M | -451.70%-1.38B | -909.34%-363.02M |
Net cash before financing | -37.43%903.06M | -7.70%610.17M | 302.14%1.44B | 206.79%661.07M | 80.10%-713.99M | 77.32%-619.02M | -350.73%-3.59B | -220.16%-2.73B | -185.97%-795.91M | -1,538.27%-852.48M |
Cash flow from financing activities | ||||||||||
New borrowing | -81.59%76.49M | -24.47%225.85M | -83.98%415.49M | -78.95%299.01M | -70.87%2.59B | -61.51%1.42B | 425.81%8.9B | 504.97%3.69B | 177.63%1.69B | 215.31%610M |
Refund | 26.67%-595.87M | 22.32%-437.69M | 67.01%-812.62M | 39.87%-563.42M | 58.47%-2.46B | -212.10%-936.94M | -669.91%-5.93B | 30.25%-300.21M | -19.77%-770.32M | -198.92%-430.4M |
Issuing shares | ---- | --7.65M | ---- | ---- | ---- | ---- | ---- | ---- | --214.78M | --214.78M |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | 53.25%921.37M | 61.39%564.19M | 6.21%601.22M | --349.59M |
Interest paid - financing | 43.16%-133.74M | 33.30%-71.21M | 46.44%-235.29M | 71.25%-106.76M | 25.90%-439.29M | -33.15%-371.33M | -42.22%-592.82M | -23.34%-278.89M | -26.02%-416.82M | -39.64%-226.12M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -316.67%-12.5M | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | 713.00%199.18M | --26.95M | 544.74%24.5M | ---- |
Issuance expenses and redemption of securities expenses | 68.12%-326.05M | 60.06%-329.04M | -106.65%-1.02B | -112.56%-823.73M | 23.56%-494.86M | -29.18%-387.53M | -10.99%-647.34M | 48.56%-300M | -36.18%-583.25M | -134,912.50%-583.25M |
Pledged bank deposit (increase) decrease | ---- | 193.61%152M | ---- | --51.77M | ---- | ---- | -175.55%-255.33M | 98.24%-1.54M | 57.81%-92.66M | ---87.39M |
Other items of the financing business | -58.48%61.81M | -128.82%-158.86M | -30.62%148.88M | 160.61%551.31M | -63.42%214.59M | -0.09%211.54M | 57.65%586.56M | --211.73M | 1,382.09%372.08M | ---- |
Net cash from financing operations | 39.22%-917.62M | -3.25%-611.61M | -155.83%-1.51B | -785.43%-592.34M | -118.56%-590.16M | -101.85%-66.9M | 210.22%3.18B | 2,412.88%3.61B | 313.28%1.02B | -35.32%-156.06M |
Effect of rate | -89.91%1.65M | 252.20%1.2M | 135.84%16.38M | 291.95%341K | 471.39%6.95M | 103.94%87K | 88.95%-1.87M | -144.46%-2.21M | -709.83%-16.93M | 165.36%4.96M |
Other items affecting net cash | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 78.13%-14.55M | -102.10%-1.44M | 94.90%-66.54M | 110.02%68.72M | -219.60%-1.3B | -177.93%-685.92M | -278.22%-408.05M | 187.27%880.13M | -48.58%228.96M | -1,699.12%-1.01B |
Begining period cash | -65.90%25.96M | -65.90%25.96M | -94.46%76.11M | -94.46%76.11M | -22.99%1.37B | -22.99%1.37B | 13.49%1.78B | 13.49%1.78B | 39.89%1.57B | 39.89%1.57B |
Cash at the end | -49.70%13.06M | -82.29%25.71M | -65.90%25.96M | -78.88%145.18M | -94.46%76.11M | -74.17%687.49M | -22.99%1.37B | 368.82%2.66B | 13.49%1.78B | -46.42%567.63M |
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 | -- |
Auditor | Pak Chun Certified Public Accountants Limited | -- | Kaiyuan Shun Tak Certified Public Accountants Limited | -- | Lianda Liu Ouyang (Hong Kong) Certified Public Accountants Limited | -- | 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.