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 | 366.87%15.74M | ---- | -85.39%3.37M | ---- | 155.82%23.08M | ---- | -76.76%9.02M | ---- | 175.77%38.82M | ---- |
Profit adjustment | ||||||||||
Interest expense - adjustment | 29.09%17.04M | ---- | 7.18%13.2M | ---- | -6.93%12.32M | ---- | 15.88%13.23M | ---- | 66.34%11.42M | ---- |
Impairment and provisions: | -33.74%491K | ---- | 4,016.67%741K | ---- | 162.07%18K | ---- | -104.48%-29K | ---- | 44.64%648K | ---- |
-Impairment of trade receivables (reversal) | -33.74%491K | ---- | --741K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | 162.07%18K | ---- | -104.48%-29K | ---- | 44.64%648K | ---- |
Asset sale loss (gain): | -1,290.00%-119K | ---- | --10K | ---- | ---- | ---- | -2,911.36%-1.24M | ---- | -76.09%44K | ---- |
-Loss (gain) on sale of property, machinery and equipment | -1,290.00%-119K | ---- | --10K | ---- | ---- | ---- | -2,911.36%-1.24M | ---- | -76.09%44K | ---- |
Depreciation and amortization: | 8.68%51.85M | ---- | 7.91%47.71M | ---- | 0.41%44.21M | ---- | 19.43%44.03M | ---- | 43.45%36.87M | ---- |
-Amortization of intangible assets | -1.51%2.74M | ---- | -4.50%2.78M | ---- | 15.52%2.91M | ---- | 44.83%2.52M | ---- | 167.69%1.74M | ---- |
-Other depreciation and amortization | -34.65%-3.11M | ---- | -20.95%-2.31M | ---- | 0.00%-1.91M | ---- | -22.84%-1.91M | ---- | -158.57%-1.55M | ---- |
Exchange Loss (gain) | -22.01%-194K | ---- | 86.21%-159K | ---- | -360.86%-1.15M | ---- | -49.02%442K | ---- | 258.21%867K | ---- |
Special items | ---- | ---- | ---8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Adjustment items | -34.65%-3.11M | ---- | -20.95%-2.31M | ---- | 0.00%-1.91M | ---- | -22.84%-1.91M | ---- | -158.57%-1.55M | ---- |
Operating profit before the change of operating capital | 30.60%81.7M | ---- | -18.30%62.56M | ---- | 20.47%76.57M | ---- | -27.04%63.56M | ---- | 88.85%87.11M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 45.65%4.7M | ---- | 127.55%3.23M | ---- | -18.31%1.42M | ---- | 1,035.29%1.74M | ---- | -88.25%153K | ---- |
Accounts receivable (increase)decrease | 100.51%210K | ---- | 51.19%-40.82M | ---- | -103.93%-83.64M | ---- | -2,031.12%-41.02M | ---- | 195.68%2.12M | ---- |
Accounts payable increase (decrease) | 60.44%-20.25M | ---- | -188.61%-51.19M | ---- | 14.18%57.77M | ---- | 137.52%50.6M | ---- | 416.96%21.3M | ---- |
Special items for working capital changes | 213.13%5.45M | ---- | 58.50%-4.82M | ---- | -1,070.59%-11.62M | ---- | -76.65%1.2M | ---- | 192.23%5.13M | ---- |
Cash from business operations | 331.32%71.82M | 168.35%42.81M | -176.67%-31.05M | -377.20%-62.64M | -46.77%40.5M | -28.31%22.6M | -34.32%76.07M | 11.33%31.52M | 251.71%115.82M | 89.36%28.31M |
Other taxs | -1.33%-4.36M | 7.01%-2.1M | -21.28%-4.3M | 25.62%-2.25M | 7.18%-3.54M | 30.72%-3.03M | 67.33%-3.82M | -17.40%-4.37M | -82.31%-11.69M | 37.89%-3.72M |
Net cash from operations | 290.87%67.46M | 162.75%40.72M | -195.65%-35.35M | -431.62%-64.89M | -48.86%36.95M | -27.92%19.57M | -30.61%72.25M | 10.41%27.15M | 292.65%104.13M | 174.56%24.59M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | 3,733.33%230K | ---- | --6K | ---- | ---- | ---- | 26,600.00%1.6M | ---- | 20.00%6K | ---- |
Purchase of fixed assets | 58.23%-31.03M | 50.09%-26.04M | 51.68%-74.28M | -70.65%-52.18M | -3,779.36%-153.74M | -1,122.71%-30.58M | 86.93%-3.96M | 72.64%-2.5M | -33.95%-30.32M | -11.90%-9.14M |
Acquisition of subsidiaries | ---13.89M | ---13.89M | ---- | ---- | ---- | ---- | ---- | ---- | ---58.53M | ---58.53M |
Other items in the investment business | --180K | ---- | ---- | ---- | --30M | ---- | ---- | ---- | 432.63%10.56M | --408K |
Net cash from investment operations | 40.08%-44.51M | 23.48%-39.93M | 39.97%-74.28M | -70.65%-52.18M | -5,140.96%-123.74M | -1,122.71%-30.58M | 96.98%-2.36M | 96.28%-2.5M | -279.20%-78.28M | -723.32%-67.27M |
Net cash before financing | 120.94%22.95M | 100.67%784K | -26.31%-109.62M | -963.04%-117.07M | -224.17%-86.79M | -144.68%-11.01M | 170.33%69.89M | 157.75%24.65M | 339.92%25.85M | -5,536.69%-42.68M |
Cash flow from financing activities | ||||||||||
New borrowing | -22.50%270.38M | -34.52%124.22M | 61.43%348.9M | 338.38%189.71M | -0.29%216.13M | -43.06%43.27M | 66.86%216.75M | 90.00%76M | --129.9M | --40M |
Refund | -26.71%-287.24M | -31.45%-126.74M | -20.45%-226.69M | 0.03%-96.42M | -62.65%-188.2M | -3.53%-96.45M | -74.79%-115.71M | -611.15%-93.15M | ---66.2M | ---13.1M |
Interest paid - financing | -31.46%-16.26M | -48.85%-8.58M | -12.02%-12.37M | 14.22%-5.76M | -12.36%-11.04M | -47.43%-6.72M | -84.32%-9.83M | -137.91%-4.56M | -26,560.00%-5.33M | -13,578.57%-1.92M |
Dividends paid - financing | 41.10%-5.5M | ---- | -90.53%-9.34M | ---1.06M | 62.00%-4.9M | ---- | -32.98%-12.9M | ---- | 24.22%-9.7M | ---- |
Absorb investment income | ---- | --184K | ---- | ---- | --40.82M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---5.99M | -10.48%-88.38M | ---- | ---80M | ---- |
Net cash from financing operations | -138.48%-38.66M | -112.63%-10.92M | 90.32%100.46M | 231.25%86.46M | 614.45%52.78M | -202.96%-65.88M | 67.49%-10.26M | -187.03%-21.75M | -133.82%-31.56M | 7,259.31%24.99M |
Effect of rate | 22.01%194K | ---- | -86.50%159K | ---- | 389.43%1.18M | 489.47%592K | 61.60%-407K | -142.46%-152K | -218.17%-1.06M | 195.87%358K |
Net Cash | -71.35%-15.71M | 66.89%-10.14M | 73.05%-9.17M | 60.19%-30.61M | -157.02%-34.01M | -2,750.53%-76.89M | 1,145.81%59.63M | 116.40%2.9M | 25.16%-5.7M | -4,157.80%-17.69M |
Begining period cash | -5.87%144.31M | -5.87%144.31M | -17.64%153.31M | -17.64%153.31M | 46.66%186.14M | 46.66%186.14M | -5.06%126.92M | -5.06%126.92M | -4.79%133.68M | -4.79%133.68M |
Cash at the end | -10.75%128.8M | 9.35%134.17M | -5.87%144.31M | 11.71%122.7M | -17.64%153.31M | -15.29%109.84M | 46.66%186.14M | 11.45%129.67M | -5.06%126.92M | -17.46%116.34M |
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 | -- |
Auditor | -- | -- | Shin-Ei Zhonghe (Hong Kong) Certified Public Accountants Limited | -- | 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.