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 | (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 | (Q9)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 125.14%4.2B | ---- | 40.85%1.39B | ---- | -59.50%1.86B | ---- | -69.38%990.38M | ---- | --4.6B | ---- |
Profit adjustment | ||||||||||
Investment loss (gain) | 47.63%493.75M | ---- | -70.26%-126.13M | ---- | -43.81%334.45M | ---- | 56.44%-74.08M | ---- | --595.27M | ---- |
Impairment and provisions: | 35.34%908.04M | ---- | -43.23%76.61M | ---- | -13.65%670.92M | ---- | -24.65%134.95M | ---- | --776.95M | ---- |
-Other impairments and provisions | 239.91%491.54M | ---- | 46.64%50.64M | ---- | -54.57%144.61M | ---- | -74.09%34.53M | ---- | --318.33M | ---- |
Revaluation surplus: | 9.43%669.04M | ---- | -77.81%249.76M | ---- | -43.22%611.39M | ---- | -3.21%1.13B | ---- | --1.08B | ---- |
Asset sale loss (gain): | -219.84%-25.71M | ---- | 94.23%-204K | ---- | 109.71%21.45M | ---- | -140.15%-3.54M | ---- | ---221.02M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -219.84%-25.71M | ---- | 94.23%-204K | ---- | 109.71%21.45M | ---- | -140.15%-3.54M | ---- | ---221.02M | ---- |
Depreciation and amortization: | 13.02%4.05B | ---- | -3.35%2.71B | ---- | 5.22%3.59B | ---- | 50.79%2.81B | ---- | --3.41B | ---- |
-Amortization of intangible assets | 29.63%359.61M | ---- | -19.32%123.8M | ---- | -23.36%277.42M | ---- | -23.96%153.44M | ---- | --361.97M | ---- |
-Other depreciation and amortization | 80.64%358.45M | ---- | 0.44%200.13M | ---- | 222.81%198.44M | ---- | 49.42%199.26M | ---- | ---161.58M | ---- |
Financial expense | -0.74%1.85B | ---- | ---- | ---- | --1.86B | ---- | ---- | ---- | ---- | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 30.15%-760.26M | ---- | -231.89%-3.2B | ---- | -211.06%-1.09B | ---- | -85.01%-963.09M | ---- | --980.05M | ---- |
Accounts receivable (increase)decrease | -42.81%-11.79B | ---- | -136.79%-10.69B | ---- | -663.94%-8.25B | ---- | -3.65%-4.52B | ---- | ---1.08B | ---- |
Accounts payable increase (decrease) | 206.47%9.87B | ---- | 629.88%8.14B | ---- | -59.18%3.22B | ---- | -177.07%-1.54B | ---- | --7.89B | ---- |
Special items of business | -61.39%-198.94M | ---- | -115.69%-3.91M | ---- | 96.38%-123.26M | ---- | 116.58%24.93M | ---- | ---3.41B | ---- |
Adjustment items of business operations | 234.79%9.46B | 213.63%1.61B | 29.03%-1.44B | -439.72%-1.96B | -84.32%2.83B | -117.24%-1.42B | -153.71%-2.03B | -90.48%577.56M | -12.39%18.03B | -46.07%8.22B |
Net cash from operations | 242.70%9.26B | 213.63%1.61B | 27.95%-1.45B | -439.72%-1.96B | -81.51%2.7B | -117.24%-1.42B | -155.24%-2.01B | -90.48%577.56M | -28.95%14.62B | -46.07%8.22B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -24.01%520.09M | -16.64%541.39M | -18.39%408.98M | 90.50%167.72M | 67.20%684.42M | -3.49%649.47M | -32.10%501.14M | -75.62%88.04M | -76.45%409.33M | -7.45%672.95M |
Sale of fixed assets | 4.27%427.05M | 635.57%586.15M | 127.75%129M | 146.01%91.6M | -29.45%409.55M | -84.61%79.69M | -76.36%56.64M | -84.86%37.23M | -32.41%580.51M | 1,053.16%517.64M |
Purchase of fixed assets | 34.83%-3.57B | 35.13%-2.03B | 43.59%-1.38B | -33.62%-696.91M | -53.78%-5.48B | -49.17%-3.13B | -73.45%-2.45B | 45.18%-521.54M | 46.72%-3.56B | 52.04%-2.1B |
Sale of subsidiaries | --14.18M | 4.68%3.27M | -21.05%3M | 163.16%10M | ---- | -99.23%3.12M | -99.17%3.8M | -36.67%3.8M | ---- | 1,879.62%407.25M |
Acquisition of subsidiaries | -18.23%-215.5M | -2,126.02%-226.83M | -1,069.25%-122M | 44.09%-12M | -191.20%-182.27M | 76.32%-10.19M | 32.69%-10.43M | 32.72%-21.46M | -174.74%-62.59M | 60.65%-43.04M |
Recovery of cash from investments | 128.14%16.51B | 131.44%13.82B | 138.85%10.98B | 31.20%2.37B | -5.15%7.24B | 56.01%5.97B | 32.77%4.59B | 108.03%1.81B | 241.05%7.63B | 834.04%3.83B |
Cash on investment | -110.65%-19.06B | -124.38%-16.62B | -120.29%-13.23B | -52.24%-6.15B | 13.02%-9.05B | 21.19%-7.41B | -30.76%-6.01B | -152.73%-4.04B | -314.71%-10.4B | -347.08%-9.4B |
Other items in the investment business | 29.93%-1.26B | 55.80%-636.88M | 38.02%-471.39M | -118.17%-272.02M | -110.90%-1.8B | -148.73%-1.44B | -1.77%-760.53M | -479.41%-124.68M | ---854.11M | -57,824.40%-579.24M |
Net cash from investment operations | 18.89%-6.63B | 13.69%-4.56B | 9.29%-3.69B | -62.03%-4.5B | -30.63%-8.17B | 21.08%-5.28B | -117.04%-4.07B | -147.12%-2.78B | -120.10%-6.26B | -24.31%-6.69B |
Net cash before financing | 148.13%2.63B | 56.00%-2.95B | 15.46%-5.14B | -193.91%-6.46B | -165.45%-5.47B | -538.13%-6.7B | -445.75%-6.08B | -144.47%-2.2B | -52.85%8.36B | -84.49%1.53B |
Cash flow from financing activities | ||||||||||
New borrowing | 10.21%37.15B | 45.18%25.05B | 11.27%15.81B | 50.95%10.27B | 234.66%33.71B | 65.67%17.26B | 85.09%14.21B | 189.92%6.8B | -50.08%10.07B | -21.52%10.42B |
Refund | -65.94%-45.63B | -112.25%-26.22B | -79.27%-15.3B | -76.59%-5.87B | -37.85%-27.5B | 12.05%-12.35B | -13.47%-8.53B | -130.88%-3.32B | 27.14%-19.95B | 18.03%-14.04B |
Issuance of bonds | 75.00%10.5B | 162.46%10.5B | 239.94%8.5B | --6B | 140.54%6B | 59.99%4B | -0.01%2.5B | ---- | 83.94%2.49B | --2.5B |
Dividends paid - financing | 19.55%-3.14B | 21.33%-2.27B | -39.10%-1.63B | -20.91%-611.29M | 12.94%-3.9B | 30.17%-2.89B | -26.33%-1.17B | -106.74%-505.59M | -58.14%-4.48B | -79.71%-4.14B |
Absorb investment income | -76.07%527.15M | -80.68%417.89M | 277.34%364.86M | 7,658.67%122.59M | -26.67%2.2B | -14.67%2.16B | -95.59%96.69M | -99.86%1.58M | 25.72%3B | 33.02%2.54B |
Other items of the financing business | -351.89%-3.65B | -1,330.26%-2.7B | -500.85%-1.22B | -147.47%-216.78M | 10.88%-807.98M | -106.60%-188.77M | 42.44%-202.5M | 236.87%456.68M | 84.63%-906.6M | 1,618.61%2.86B |
Net cash from financing operations | -143.73%-4.24B | -40.19%4.78B | -5.31%6.54B | 182.41%9.7B | 199.40%9.71B | 6,132.09%7.99B | 93.21%6.9B | -0.69%3.43B | 19.89%-9.76B | 103.13%128.19M |
Effect of rate | 19.47%244.75M | -966.94%-542.52M | -101.80%-5.5M | 132.37%54.65M | -73.93%204.87M | -90.60%62.58M | -34.11%306.57M | -520.46%-168.86M | 449.38%785.78M | 3,039.91%665.6M |
Net Cash | -138.04%-1.61B | 41.78%1.83B | 69.62%1.4B | 161.95%3.24B | 401.66%4.23B | -22.05%1.29B | -84.56%823.52M | -85.29%1.24B | -125.31%-1.4B | -71.26%1.66B |
Begining period cash | 27.89%20.35B | 27.89%20.35B | 27.89%20.35B | 27.89%20.35B | -3.74%15.91B | -3.74%15.91B | -3.74%15.91B | -3.74%15.91B | 47.45%16.53B | 47.45%16.53B |
Cash at the end | -6.71%18.99B | 25.33%21.64B | 27.58%21.74B | 39.25%23.64B | 27.89%20.35B | -8.41%17.27B | -23.67%17.04B | -31.82%16.98B | -3.74%15.91B | 10.92%18.85B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants Limited | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants Limited | -- |
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.