Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CoreWeave
CRWV
5
Palantir
PLTR
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Inventory | 2.27%256.6B | -0.38%267.22B | 5.47%297.1B | 8.09%274.64B | 2.73%250.9B | -5.12%268.25B | -1.17%281.7B | -12.34%254.08B | 17.74%244.24B | 42.71%282.72B |
Accounts receivable | -8.88%44.33B | -28.47%64.17B | 4.56%76.75B | 20.68%84.62B | 4.93%48.65B | 36.34%89.71B | 15.20%73.4B | -8.24%70.12B | 33.00%46.36B | -10.56%65.8B |
Advance deposits and other receivables | 22.61%72.84B | 15.58%75.94B | 34.08%73.41B | 5.13%69.11B | -8.10%59.4B | 6.47%65.71B | -28.39%54.75B | -20.11%65.74B | -6.90%64.64B | -1.72%61.71B |
Cash and equivalents | -25.02%91.3B | -10.06%115.55B | 28.73%122.13B | 8.86%110.96B | 30.31%121.76B | 1.48%128.47B | -31.83%94.87B | 24.08%101.94B | -13.95%93.44B | 39.39%126.6B |
Fixed time deposit-current assets | 29.94%54.29B | 0.37%53.51B | 0.06%56.51B | -23.41%56.41B | -19.06%41.78B | -40.85%53.31B | -40.40%56.47B | -29.97%73.65B | -54.48%51.61B | -20.33%90.13B |
Financial assets at fair value-current assets | 33.33%4M | 34.46%11.22B | 33.33%4M | 68.57%6.59B | 50.00%3M | 25.04%8.34B | -99.70%3M | -54.65%3.91B | --2M | -51.55%6.67B |
Derivative financial instruments-current assets | -73.73%2.55B | -22.64%7.89B | -19.80%6.82B | -62.49%5.75B | -49.72%9.72B | -76.70%10.2B | -78.95%8.5B | -56.62%15.34B | 5.25%19.34B | 34.82%43.77B |
Total current assets | -1.86%524.52B | -4.57%595.5B | 11.10%637.68B | 3.99%608.09B | 2.16%534.44B | -7.88%623.99B | -18.75%573.99B | -13.99%584.77B | -6.25%523.14B | 15.86%677.4B |
Non-current assets | ||||||||||
Property, plant and equipment | 3.79%717.08B | 8.00%686.31B | 7.72%683.48B | 8.96%687.43B | 9.54%690.9B | 5.41%635.49B | 5.88%634.47B | 5.44%630.92B | 5.31%630.7B | 3.87%602.88B |
Construction in progress | 15.81%208.75B | -13.36%194.43B | -11.00%191.78B | -7.51%179.29B | -8.06%180.25B | 24.68%224.41B | 27.46%215.48B | 23.94%193.84B | 25.72%196.05B | 25.47%179.99B |
Advance payment | 11.22%106.11B | 20.94%96.85B | 21.37%97.59B | 28.61%92.5B | 31.02%95.4B | 10.74%80.08B | 17.30%80.41B | 3.32%71.92B | 3.97%72.81B | 2.48%72.31B |
Associated company interest | 2.28%166.79B | 2.31%166.21B | 3.55%169.99B | 2.76%165.76B | 2.46%163.07B | 1.39%162.46B | 3.69%164.15B | 6.28%161.31B | 7.01%159.15B | 11.32%160.24B |
Interests in Joint Venture | 10.26%76.7B | 4.19%70.41B | 7.31%72.34B | -7.37%69.35B | -6.99%69.56B | 11.43%67.58B | 10.45%67.41B | 24.93%74.87B | 23.72%74.79B | 1.33%60.65B |
Goodwill | 0.32%6.49B | -0.35%6.47B | -0.28%6.48B | 0.40%6.47B | 0.12%6.47B | -26.07%6.49B | -25.58%6.5B | -24.93%6.45B | -24.78%6.46B | 1.96%8.78B |
Deferred tax assets | -6.63%18.78B | -1.46%20.4B | 0.93%20.05B | -11.26%19.88B | -10.36%20.11B | -3.59%20.71B | -1.55%19.87B | 7.78%22.4B | 15.70%22.43B | -20.58%21.48B |
Total non-current assets | 4.47%1.56T | 2.71%1.5T | 3.44%1.5T | 4.03%1.48T | 4.36%1.49T | 6.36%1.46T | 7.35%1.45T | 6.91%1.43T | 7.27%1.43T | 5.41%1.37T |
Total assets | 2.80%2.08T | 0.53%2.1T | 5.61%2.14T | 4.02%2.09T | 3.77%2.02T | 1.65%2.08T | -1.60%2.03T | -0.15%2.01T | 3.27%1.95T | 8.65%2.05T |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | -0.93%256.6B | -4.25%252.89B | 11.31%287.46B | 7.99%260.12B | -3.87%259B | 8.34%264.1B | 4.04%258.26B | -9.54%240.87B | 24.94%269.42B | 5.35%243.78B |
Tax payable | 17.33%1.71B | -45.90%2.63B | -43.95%2.13B | -49.81%2.51B | -69.23%1.45B | 99.06%4.86B | -26.63%3.8B | 1.50%5B | -1.75%4.73B | -66.53%2.44B |
Amounts payable to associated parties-current liabilities | ---- | -33.06%10.33B | ---- | 21.74%9.11B | ---- | 139.05%15.43B | ---- | 3.82%7.48B | ---- | 44.97%6.45B |
Other payables and accrued expenses | 3.22%173.53B | 5.17%171.77B | 24.70%189.85B | 0.11%154.37B | -5.63%168.12B | -27.49%163.32B | -31.13%152.24B | -26.24%154.2B | -25.68%178.15B | 33.46%225.24B |
Other loans-current liabilities | -62.34%4.68B | ---- | -20.62%10.46B | ---- | 70.56%12.44B | ---- | 266.41%13.18B | ---- | 153.81%7.29B | ---- |
Derivative financial instrument-current liabilities | 23.98%3.41B | -76.47%2.72B | -68.10%2.06B | -46.88%4.74B | -62.37%2.75B | -29.84%11.54B | -57.97%6.46B | -59.70%8.92B | 126.90%7.31B | 83.86%16.45B |
Financial lease liabilities-current liabilities | 1.68%17.83B | 5.78%18.29B | 6.88%18.51B | 9.57%18.55B | 9.57%17.54B | 3.66%17.29B | 6.64%17.32B | 3.51%16.93B | 5.48%16B | 6.70%16.68B |
Special items of current liabilities | 49.96%87.78B | 25.08%99.55B | 27.35%118.37B | 2.95%117.53B | -0.85%58.53B | -38.09%79.59B | -41.74%92.95B | 42.11%114.16B | 67.47%59.04B | 100.37%128.56B |
Total current liabilities | 4.04%673.24B | 0.21%695.79B | 12.68%753.35B | 3.89%696.98B | -3.04%647.08B | -11.54%694.32B | -15.76%668.56B | -8.10%670.9B | 4.07%667.39B | 23.05%784.89B |
Net current assets | -32.03%-148.72B | -42.59%-100.29B | -22.31%-115.67B | -3.20%-88.89B | 21.91%-112.64B | 34.57%-70.33B | -8.46%-94.57B | -71.80%-86.13B | -73.25%-144.25B | -102.14%-107.5B |
Total assets less current liabilities | 2.22%1.41T | 0.69%1.4T | 2.12%1.39T | 4.08%1.39T | 7.31%1.38T | 9.84%1.39T | 7.28%1.36T | 4.37%1.34T | 2.87%1.28T | 1.30%1.27T |
Non-current liabilities | ||||||||||
Other loans-non-current liabilities | -6.11%23.29B | ---- | 1.10%23.91B | ---- | 11.49%24.81B | ---- | 60.29%23.65B | ---- | 62.56%22.26B | ---- |
Long-term accounts payable | ---- | -4.49%167.3B | ---- | 24.59%150.28B | ---- | 119.53%175.16B | ---- | 30.09%120.62B | ---- | 4.29%79.79B |
Payments payable to related parties-non-current liabilities | ---- | 4.46%24.69B | ---- | -5.96%20.95B | ---- | 56.03%23.63B | ---- | 58.17%22.28B | ---- | 16.85%15.15B |
Financial lease liabilities-non-current liabilities | -5.47%154.9B | -2.94%160.59B | -2.76%160.8B | -1.75%163.7B | -1.53%163.86B | -1.93%165.46B | -1.94%165.37B | -2.43%166.61B | -2.25%166.41B | -1.90%168.72B |
Deferred tax liability | -6.31%7.32B | -4.08%8.38B | 3.34%8.05B | 4.18%8.2B | 7.73%7.82B | -10.56%8.74B | -12.12%7.79B | -8.67%7.88B | -8.27%7.26B | -10.76%9.77B |
Other non-current liabilities | -2.41%13.66B | 1.40%15.13B | 3.88%15.38B | -6.87%14.42B | -6.55%14B | -29.32%14.93B | -29.75%14.81B | -19.94%15.48B | -22.14%14.98B | 3.33%21.12B |
Special items of non-current liabilities | 12.09%236.87B | 1.56%50.17B | -1.61%194.95B | 1.48%48.8B | 58.54%211.32B | 6.29%49.4B | 62.26%198.14B | 9.91%48.09B | 9.41%133.29B | -0.20%46.48B |
Total non-current liabilities | 3.38%436.06B | -2.52%426.27B | -1.63%403.08B | 6.67%406.35B | 22.55%421.81B | 28.24%437.31B | 22.15%409.75B | 9.07%380.95B | 3.39%344.19B | 0.47%341.01B |
Total liabilities | 3.78%1.11T | -0.85%1.12T | 7.25%1.16T | 4.89%1.1T | 5.67%1.07T | 0.51%1.13T | -4.50%1.08T | -2.54%1.05T | 3.84%1.01T | 15.21%1.13T |
Total assets less total liabilities | 1.71%972.15B | 2.17%973.5B | 3.74%984.09B | 3.05%988.61B | 1.73%955.81B | 3.05%952.81B | 1.92%948.6B | 2.62%959.31B | 2.67%939.54B | 1.60%924.61B |
Total equity and non-current liabilities | 2.22%1.41T | 0.69%1.4T | 2.12%1.39T | 4.08%1.39T | 7.31%1.38T | 9.84%1.39T | 7.28%1.36T | 4.37%1.34T | 2.87%1.28T | 1.30%1.27T |
Equity | ||||||||||
Share capital | 1.62%121.28B | 1.53%121.7B | 1.54%121.74B | 1.54%121.74B | -0.46%119.35B | -1.00%119.86B | -0.97%119.9B | -0.97%119.9B | -0.97%119.9B | 0.00%121.07B |
Reserve | 1.59%694.53B | 2.39%694.52B | 4.20%704.19B | 3.39%709.45B | 2.39%683.64B | 2.88%678.29B | 1.60%675.82B | 2.06%686.2B | 2.23%667.7B | 1.85%659.32B |
Shareholders' Equity | 1.60%815.82B | 2.26%816.22B | 3.80%825.93B | 3.11%831.19B | 1.95%802.99B | 2.28%798.15B | 1.20%795.72B | 1.60%806.1B | 1.73%787.6B | 1.56%780.39B |
Non-controlling interest | 2.30%156.33B | 1.69%157.28B | 3.46%158.17B | 2.75%157.42B | 0.58%152.82B | 7.24%154.66B | 5.80%152.88B | 8.31%153.21B | 7.84%151.94B | 1.83%144.22B |
Total equity | 1.71%972.15B | 2.17%973.5B | 3.74%984.09B | 3.05%988.61B | 1.73%955.81B | 3.05%952.81B | 1.92%948.6B | 2.62%959.31B | 2.67%939.54B | 1.60%924.61B |
Total equity and total liabilities | 2.80%2.08T | 0.53%2.1T | 5.61%2.14T | 4.02%2.09T | 3.77%2.02T | 1.65%2.08T | -1.60%2.03T | -0.15%2.01T | 3.27%1.95T | 8.65%2.05T |
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 | -- |
Auditor | KPMG Huazhen (Special General Partnership), KPMG | -- | -- | -- | KPMG Huazhen (Special General Partnership), KPMG | -- | -- | -- | KPMG Huazhen (Special General Partnership), 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.