Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Moody's
MCO
5
Apple
AAPL
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -159.92%-30.86M | -34.18%51.5M | 141.32%78.25M | -299.66%-189.36M | 270.85%94.84M | -55.51M |
Net profit before non-cash adjustment | -170.50%-156.32M | -0.82%-57.79M | -283.12%-57.32M | -86.24%31.3M | 184.77%227.51M | --79.89M |
Total adjustment of non-cash items | -10.65%70.91M | 125.75%79.36M | -49.80%35.15M | -12.03%70.02M | -55.23%79.59M | --177.8M |
-Depreciation and amortization | 128.50%53.93M | -23.08%23.6M | -36.20%30.68M | -17.91%48.09M | -64.36%58.58M | --164.36M |
-Reversal of impairment losses recognized in profit and loss | 1,177.84%7.21M | -34.74%564K | -22.63%864.28K | -69.26%1.12M | --3.63M | --0 |
-Assets reserve and write-off | -110.87%-3.75M | 1,847.72%34.53M | -124.07%-1.98M | 1,926.78%8.21M | -12.33%404.89K | --461.82K |
-Share of associates | -94.31%115K | 13.54%2.02M | 28.89%1.78M | 659.40%1.38M | -35.94%-246.89K | ---181.62K |
-Disposal profit | 60.77%-5.8M | -939.88%-14.78M | 424.58%1.76M | 96.55%-542.06K | -20,073.38%-15.7M | ---77.84K |
-Net exchange gains and losses | -87.17%1.76M | 349.58%13.71M | -165.63%-5.49M | 71.60%8.37M | 535.24%4.88M | --767.97K |
-Other non-cash items | -11.48%17.45M | 161.49%19.71M | 121.77%7.54M | -87.88%3.4M | 124.89%28.04M | --12.47M |
Changes in working capital | 82.26%54.55M | -70.19%29.93M | 134.54%100.42M | -36.95%-290.69M | 32.23%-212.25M | ---313.2M |
-Change in receivables | 139.38%148.14M | -54.60%61.89M | 180.41%136.32M | -15.59%-169.54M | 57.66%-146.68M | ---346.43M |
-Change in inventory | 134.76%385K | 165.66%164K | --61.73K | --0 | ---883.85K | --0 |
-Change in payables | 155.20%40.37M | -2,834.17%-73.14M | 106.30%2.68M | -148.90%-42.45M | -112.16%-17.05M | --140.26M |
-Changes in other current assets | -799.14%-119.04M | 144.06%17.03M | 50.89%-38.65M | -65.20%-78.69M | 55.49%-47.63M | ---107.03M |
-Changes in other current liabilities | -163.81%-15.31M | --24M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 76.62%-3.18M | -45.84%-13.58M | -77.01%-9.31M | -8.93%-5.26M | -226.54%-4.83M | -1.48M |
Interest received (cash flow from operating activities) | -54.25%1.52M | 122.13%3.31M | 15.52%1.49M | 218.98%1.29M | 56.06%404.89K | 259.45K |
Tax refund paid | 46.48%-2.49M | 88.33%-4.65M | -62.49%-39.83M | -22.80%-24.52M | -3,635.16%-19.96M | -534.47K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -195.68%-35.01M | 19.59%36.59M | 114.04%30.59M | -409.19%-217.85M | 223.03%70.46M | ---57.27M |
Investing cash flow | ||||||
Net PPE purchase and sale | 134.63%1.63M | 31.11%-4.71M | 33.74%-6.84M | -75.75%-10.32M | 60.54%-5.87M | ---14.88M |
Net intangibles purchase and sale | -4,196.57%-18.78M | 94.31%-437K | -235.29%-7.68M | 74.47%-2.29M | -626.48%-8.97M | ---1.23M |
Net business purchase and sale | -15.07%-5.73M | ---4.98M | --0 | -154.01%-9.53M | 964.89%17.64M | ---2.04M |
Net investment product transactions | -75.58%5.03M | 595.00%20.58M | 67.33%-4.16M | -187.55%-12.72M | 18,569.89%14.53M | --77.84K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | 19.05%-8.75M | ---10.81M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | --10.81M |
Investing cash flow | -270.73%-17.85M | 155.97%10.45M | 46.42%-18.67M | -506.41%-34.86M | 147.46%8.58M | ---18.07M |
Financing cash flow | ||||||
Net issuance payments of debt | -207.76%-48.29M | 2,099.56%44.81M | -93.50%2.04M | 1,616.74%31.36M | 111.17%1.83M | ---16.36M |
Net common stock issuance | 62.58%-900K | 74.91%-2.41M | -454.04%-9.58M | -100.33%-1.73M | --516.93M | --0 |
Increase or decrease of lease financing | 20.11%-8.14M | -37.61%-10.19M | 18.36%-7.41M | -23.08%-9.07M | -46.77%-7.37M | ---5.02M |
Issuance fees | --0 | ---31K | --0 | 28.46%-15.59M | ---21.79M | --0 |
Cash dividends paid | -2.02%-5.75M | -2.30%-5.63M | 92.92%-5.5M | -214.83%-77.73M | ---24.69M | ---- |
Net other fund-raising expenses | 114,344.44%20.6M | -99.84%18K | 123.24%11.59M | 35.20%-49.86M | -166.72%-76.95M | --115.34M |
Financing cash flow | -259.88%-42.48M | 399.54%26.57M | 92.77%-8.87M | -131.61%-122.62M | 312.90%387.95M | --93.96M |
Net cash flow | ||||||
Beginning cash position | 44.07%254.58M | 6.31%176.71M | -68.49%166.23M | 515.63%527.59M | 19.87%85.7M | --71.49M |
Current changes in cash | -229.51%-95.33M | 2,312.80%73.61M | 100.81%3.05M | -180.37%-375.32M | 2,408.20%466.98M | --18.62M |
Effect of exchange rate changes | -120.16%-860K | 4,464.39%4.27M | -396.24%-97.75K | 568.22%32.99K | 109.52%4.94K | ---51.89K |
End cash Position | -37.78%158.4M | 50.48%254.58M | 11.08%169.18M | -72.44%152.3M | 513.68%552.68M | --90.06M |
Free cash flow | -275.18%-55.08M | 95.56%31.44M | 106.98%16.08M | -514.39%-230.46M | 175.77%55.61M | ---73.4M |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY |