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 | 12.43%-287.09M | ---- | 57.30%-327.84M | ---- | -166.82%-767.79M | ---- | 62.88%-287.76M | ---- | -634.40%-775.28M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -19.00%-56.92M | ---- | ---47.83M | ---- | ---- | ---- | ---- | ---- | --848K | ---- |
Investment loss (gain) | -119.97%-3.62M | ---- | 34.74%18.11M | ---- | 35.05%13.44M | ---- | 1,791.63%9.95M | ---- | --526K | ---- |
Impairment and provisions: | -97.79%830K | ---- | 21,620.81%37.58M | ---- | 105.90%173K | ---- | -261.34%-2.93M | ---- | -57.26%1.82M | ---- |
-Other impairments and provisions | -97.79%830K | ---- | 21,620.81%37.58M | ---- | 105.90%173K | ---- | -261.34%-2.93M | ---- | --1.82M | ---- |
Revaluation surplus: | -255.21%-46.64M | ---- | -37.59%30.05M | ---- | 292.16%48.15M | ---- | -102.98%-25.06M | ---- | 351.79%839.49M | ---- |
-Other fair value changes | -255.21%-46.64M | ---- | -37.59%30.05M | ---- | 292.16%48.15M | ---- | -102.98%-25.06M | ---- | 351.79%839.49M | ---- |
Asset sale loss (gain): | ---2.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---2.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -13.18%51.09M | ---- | -8.74%58.84M | ---- | 8.44%64.48M | ---- | 23.24%59.46M | ---- | 17.41%48.25M | ---- |
-Amortization of intangible assets | 12.14%14.23M | ---- | -9.80%12.69M | ---- | 2.72%14.07M | ---- | 11.61%13.7M | ---- | 4.60%12.27M | ---- |
Financial expense | ---- | ---- | ---- | ---- | -1,012.43%-17.69M | ---- | --1.94M | ---- | ---- | ---- |
Exchange Loss (gain) | 346.06%27.74M | ---- | -65.90%6.22M | ---- | 129.11%18.24M | ---- | -509.41%-62.63M | ---- | 429.91%15.3M | ---- |
Special items | -47.53%17.17M | ---- | -10.69%32.72M | ---- | -44.13%36.64M | ---- | -19.22%65.58M | ---- | --81.19M | ---- |
Operating profit before the change of operating capital | -56.14%-300.05M | ---- | 68.20%-192.16M | ---- | -150.32%-604.37M | ---- | -213.81%-241.44M | ---- | -44.29%212.14M | ---- |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -204.37%-12.41M | ---- | -51.31%11.89M | ---- | -86.10%24.41M | ---- | -18.39%175.68M | ---- | 179.94%215.28M | ---- |
Accounts payable increase (decrease) | 388.33%52.78M | ---- | -165.89%-18.31M | ---- | 137.41%27.78M | ---- | -260.83%-74.26M | ---- | 712.27%46.17M | ---- |
prepayments (increase)decrease | 31.94%-10.61M | ---- | -1,525.71%-15.58M | ---- | 111.10%1.09M | ---- | -17.57%-9.85M | ---- | -215.13%-8.38M | ---- |
Special items for working capital changes | -35.79%71.32M | ---- | 446.93%111.07M | ---- | 1,100.89%20.31M | ---- | -192.02%-2.03M | ---- | 127.61%2.21M | ---- |
Cash from business operations | -92.99%-198.96M | 55.92%-75.44M | 80.58%-103.09M | 31.21%-171.13M | -249.43%-530.77M | -230.22%-248.76M | -132.50%-151.9M | -126.39%-75.33M | 352.66%467.41M | 152.02%285.43M |
Other taxs | -60.21%-1.71M | -167.18%-1.22M | -138.42%-1.07M | -119.72%-457K | 189.56%2.78M | 199.44%2.32M | 82.98%-3.1M | 74.22%-2.33M | -86.26%-18.24M | -43.59%-9.04M |
Interest received - operating | -48.57%12.66M | -23.95%8.35M | 82.96%24.62M | 125.84%10.98M | 314.47%13.46M | 133.99%4.86M | -57.48%3.25M | 42.55%2.08M | 7.26%7.64M | -55.16%1.46M |
Net cash from operations | -136.38%-188.01M | 57.47%-68.31M | 84.54%-79.54M | 33.52%-160.61M | -239.06%-514.54M | -219.62%-241.59M | -133.22%-151.75M | -127.20%-75.59M | 354.14%456.81M | 152.11%277.85M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 212.96%37.25M | 769.39%17.35M | 58.76%11.9M | -27.10%2M | -60.27%7.5M | 3.79%2.74M | 877.27%18.87M | 36.61%2.64M | --1.93M | --1.93M |
Restricted cash (increase) decrease | 5,454.77%26.4M | 2,742.54%26.4M | -105.00%-493K | 22.92%-999K | 127.58%9.87M | 95.66%-1.3M | ---35.77M | -954.77%-29.87M | --0 | ---2.83M |
Loan receivable (increase) decrease | 129.31%1.7M | 136.67%1.1M | ---5.8M | ---3M | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 70.64%-113.66M | 83.37%-53.93M | -246.85%-387.2M | -350.01%-324.19M | 153.21%263.66M | 604.89%129.67M | -912.74%-495.51M | -117.81%-25.68M | 142.73%60.97M | --144.23M |
Sale of fixed assets | -16.30%231K | 157.41%139K | 184.54%276K | --54K | --97K | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 46.79%-1M | 55.59%-286K | 82.98%-1.89M | 91.42%-644K | 55.32%-11.08M | 44.09%-7.51M | -74.92%-24.79M | -245.51%-13.42M | -147.76%-14.17M | -11.22%-3.89M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | --5.98M | ---- | ---- | ---- |
Purchase of intangible assets | -688.79%-19.77M | -837.38%-15.75M | 91.50%-2.51M | 58.36%-1.68M | 69.08%-29.47M | 89.39%-4.04M | -1,664.30%-95.33M | -1,577.93%-38.02M | 73.08%-5.4M | 85.74%-2.27M |
Recovery of cash from investments | -52.46%735.57M | -46.17%482.84M | 2.79%1.55B | 21.03%896.91M | 81.52%1.51B | 49.11%741.07M | -67.54%829.28M | -65.50%496.99M | -8.01%2.55B | 7.82%1.44B |
Cash on investment | 68.44%-554.11M | 61.60%-348.29M | -5.19%-1.76B | 5.50%-907M | -28.34%-1.67B | -22.00%-959.78M | 47.20%-1.3B | 50.79%-786.72M | 4.33%-2.46B | -6.43%-1.6B |
Other items in the investment business | 86.93%9.86M | 56.18%3.13M | -41.61%5.27M | -32.44%2.01M | -20.29%9.03M | -38.22%2.97M | -41.27%11.33M | -43.98%4.81M | -23.31%19.29M | 1.68%8.58M |
Net cash from investment operations | 120.79%122.46M | 133.49%112.71M | -787.69%-589.1M | -249.94%-336.55M | 107.88%85.66M | 75.29%-96.17M | -807.38%-1.09B | -3,087.74%-389.29M | 162.96%153.61M | 93.10%-12.21M |
Net cash before financing | 90.20%-65.55M | 108.93%44.4M | -55.91%-668.63M | -47.19%-497.16M | 65.37%-428.87M | 27.34%-337.76M | -302.87%-1.24B | -275.00%-464.87M | 283.90%610.42M | 498.54%265.64M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | --35.8M | --17.9M | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | ---- | ---- | ---35.8M | ---17.9M | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.36B | --100M |
Interest paid - financing | 59.10%-1.52M | 60.03%-930K | 36.20%-3.72M | 25.61%-2.33M | 20.86%-5.83M | 19.36%-3.13M | -23.29%-7.37M | -79.42%-3.88M | -444.85%-5.98M | -217.01%-2.16M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | 85.50%-48.22M | ---- | ---332.5M | ---332.5M |
Issuance expenses and redemption of securities expenses | -245.21%-27.65M | ---27.27M | 125.55%19.04M | ---- | -201.27%-74.53M | ---66.79M | 72.81%-24.74M | ---- | -20,958.56%-90.97M | ---5.3M |
Net cash from financing operations | -214.22%-60.2M | -94.72%-43.55M | 83.81%-19.16M | 74.71%-22.37M | -3.09%-118.31M | -332.81%-88.44M | -106.04%-114.77M | 91.65%-20.44M | 8,004.30%1.9B | -2,287.15%-244.78M |
Effect of rate | -55.18%4.4M | -83.15%2.6M | -90.89%9.83M | -79.55%15.4M | 456.18%107.84M | 378.21%75.31M | 83.59%-30.28M | -719.57%-27.07M | -3,804.46%-184.48M | 315.70%4.37M |
Net Cash | 81.72%-125.75M | 100.16%850K | -25.70%-687.79M | -21.89%-519.52M | 59.56%-547.18M | 12.18%-426.21M | -153.87%-1.35B | -2,426.39%-485.31M | 1,761.38%2.51B | 127.12%20.86M |
Begining period cash | -54.99%555.03M | -54.99%555.03M | -26.27%1.23B | -26.27%1.23B | -45.27%1.67B | -45.27%1.67B | 319.56%3.06B | 319.56%3.06B | 23.78%728.32M | 23.78%728.32M |
Cash at the end | -21.86%433.69M | -23.38%558.48M | -54.99%555.03M | -44.84%728.88M | -26.27%1.23B | -48.04%1.32B | -45.27%1.67B | 237.51%2.54B | 319.56%3.06B | 47.02%753.55M |
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 | PricewaterhouseCoopers | -- | 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.