Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
XPENG-W
09868
5
SERES
09927
| (Q9)Sep 30, 2025 | (Q6)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash flow from operating activities | ||||||||||
| Earning before tax | ---- | ---- | ---- | -23.92%15.98B | ---- | ---- | ---- | -15.08%21B | ---- | ---- |
| Profit adjustment | ||||||||||
| Investment loss (gain) | ---- | ---- | ---- | -21.63%1.25B | ---- | ---- | ---- | 24.91%1.6B | ---- | ---- |
| Impairment and provisions: | ---- | ---- | ---- | 14.05%1.39B | ---- | ---- | ---- | -17.75%1.22B | ---- | ---- |
| -Other impairments and provisions | ---- | ---- | ---- | 14.05%1.39B | ---- | ---- | ---- | -17.75%1.22B | ---- | ---- |
| Asset sale loss (gain): | ---- | ---- | ---- | 196.80%168.82M | ---- | ---- | ---- | 129.47%56.88M | ---- | ---- |
| -Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 196.80%168.82M | ---- | ---- | ---- | -22.07%56.88M | ---- | ---- |
| Depreciation and amortization: | ---- | ---- | ---- | -1.43%8.7B | ---- | ---- | ---- | -1.42%8.83B | ---- | ---- |
| -Depreciation | ---- | ---- | ---- | -1.43%8.7B | ---- | ---- | ---- | -1.42%8.83B | ---- | ---- |
| -Other depreciation and amortization | ---- | ---- | ---- | -2.09%-403.43M | ---- | ---- | ---- | 39.49%-395.18M | ---- | ---- |
| Financial expense | ---- | ---- | ---- | -61.18%-49.57M | ---- | ---- | ---- | -2,524.15%-30.76M | ---- | ---- |
| Exchange Loss (gain) | ---- | ---- | ---- | 110.01%28.45M | ---- | ---- | ---- | -100.10%-284.09M | ---- | ---- |
| Special items | ---- | ---- | ---- | -100.58%-74K | ---- | ---- | ---- | --12.78M | ---- | ---- |
| Adjustment items | ---- | ---- | ---- | -2.09%-403.43M | ---- | ---- | ---- | 39.49%-395.18M | ---- | ---- |
| Operating profit before the change of operating capital | ---- | ---- | ---- | -15.43%27.07B | ---- | ---- | ---- | -10.28%32.01B | ---- | ---- |
| Change of operating capital | ||||||||||
| Inventory (increase) decrease | ---- | ---- | ---- | -438.43%-5.32B | ---- | ---- | ---- | 126.40%1.57B | ---- | ---- |
| Accounts receivable (increase)decrease | ---- | ---- | ---- | 164.22%3.66B | ---- | ---- | ---- | -388.23%-5.7B | ---- | ---- |
| Accounts payable increase (decrease) | ---- | ---- | ---- | -43.87%3.38B | ---- | ---- | ---- | 161.72%6.03B | ---- | ---- |
| prepayments (increase)decrease | ---- | ---- | ---- | -106.06%-37.7M | ---- | ---- | ---- | -81.17%621.9M | ---- | ---- |
| Special items for working capital changes | ---- | ---- | ---- | 475.63%3.96B | ---- | ---- | ---- | -150.37%-1.05B | ---- | ---- |
| Cash from business operations | ---- | -67.17%4.69B | ---- | 4.19%33.69B | ---- | -20.11%14.27B | ---- | 18.30%32.33B | ---- | 41.13%17.87B |
| Other taxs | ---- | 2.78%-2.73B | ---- | 41.38%-4.78B | ---- | 33.17%-2.8B | ---- | 7.48%-8.16B | ---- | -11.90%-4.2B |
| Interest received - operating | ---- | -25.47%140.96M | ---- | 11.96%461.95M | ---- | -10.36%189.14M | ---- | -37.45%412.6M | ---- | -43.86%211M |
| Interest paid - operating | ---- | -12.34%-139.23M | ---- | 35.94%-216.95M | ---- | 28.59%-123.94M | ---- | 34.89%-338.66M | ---- | 23.59%-173.56M |
| Adjustment items of business operations | -86.71%2.4B | ---- | -69.91%1.52B | ---- | -21.57%18.06B | ---- | -27.79%5.05B | ---- | 31.80%23.03B | ---- |
| Net cash from operations | -86.71%2.4B | -83.00%1.96B | -69.91%1.52B | 20.21%29.15B | -21.57%18.06B | -15.86%11.53B | -27.79%5.05B | 29.99%24.25B | 31.80%23.03B | 51.32%13.71B |
| Cash flow from investment activities | ||||||||||
| Dividend received - investment | -31.56%606.36M | -36.77%560.16M | ---- | -57.06%938.56M | -47.60%885.98M | 8.85%885.98M | ---- | 78.24%2.19B | 208.04%1.69B | 48.29%813.96M |
| Sale of fixed assets | -73.05%9.71M | -79.91%4.47M | -3.96%9.08M | 4.89%58.83M | -10.69%36.02M | 290.96%22.24M | -16.68%9.46M | -0.71%56.09M | 707.83%40.33M | 69.08%5.69M |
| Purchase of fixed assets | 16.52%-5.2B | -6.85%-3.29B | 8.61%-1.58B | 7.45%-5.65B | -3.83%-6.23B | -3.74%-3.08B | 10.93%-1.73B | -29.62%-6.1B | -17.94%-6B | 1.52%-2.97B |
| Purchase of intangible assets | ---- | 31.82%-1.12B | ---- | -59.95%-4.34B | ---- | -142.63%-1.65B | ---- | -78.94%-2.72B | ---- | 24.58%-679.75M |
| Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -67.27%22.11M | -53.73%31.26M | --22.11M |
| Cash on investment | ---2.12B | ---- | ---1.97B | 30.53%-2B | ---- | ---- | ---- | 7.14%-2.88B | 7.14%-2.88B | ---- |
| Other items in the investment business | ---- | -27,794.46%-1.97B | ---- | -92.18%5.25M | ---- | 100.25%7.11M | 44.44%-180K | -43.21%67.12M | ---- | -116,261.14%-2.88B |
| Net cash from investment operations | -26.31%-6.7B | -52.61%-5.82B | -105.64%-3.54B | -17.33%-10.99B | 25.42%-5.31B | 32.93%-3.81B | 10.90%-1.72B | -19.19%-9.37B | 5.95%-7.11B | -17.03%-5.68B |
| Net cash before financing | -133.70%-4.3B | -149.95%-3.86B | -160.78%-2.02B | 22.01%18.16B | -19.85%12.76B | -3.77%7.72B | -34.25%3.33B | 37.85%14.88B | 60.61%15.92B | 90.96%8.02B |
| Cash flow from financing activities | ||||||||||
| New borrowing | 160.86%7.7B | 54.15%4.43B | 11.43%2.93B | -53.71%3.53B | -47.99%2.95B | -47.15%2.88B | 150.68%2.63B | -50.60%7.62B | -50.16%5.68B | -31.54%5.44B |
| Refund | -29.01%-7.9B | 12.10%-4.64B | -5.29%-3.26B | 45.40%-8.07B | 49.06%-6.13B | 38.98%-5.28B | 47.72%-3.1B | 20.22%-14.79B | 16.40%-12.03B | 17.50%-8.66B |
| Dividends paid - financing | 31.31%-4.34B | 18.63%-4.07B | 23.29%-51.76M | 22.35%-10.99B | 26.64%-6.32B | 27.14%-5B | 48.63%-67.47M | -22.81%-14.15B | -32.57%-8.61B | -47.37%-6.86B |
| Absorb investment income | ---- | ---- | ---- | -91.70%11.99M | -91.26%12.15M | -88.83%11.89M | -91.56%12.15M | 127.16%144.44M | 118.72%139.07M | 246.66%106.44M |
| Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -79.42%-16.03M | ---- |
| Net cash from financing operations | 52.12%-4.54B | 41.71%-4.33B | 26.73%-383.94M | 26.57%-15.63B | 36.12%-9.48B | 25.88%-7.43B | 89.25%-524.03M | -44.96%-21.28B | -57.25%-14.84B | -38.74%-10.03B |
| Effect of rate | -52.58%24.59M | 433.59%131.02M | 387.17%25.98M | -120.01%-58.94M | -59.64%51.85M | -114.22%-39.28M | -323.31%-9.05M | 107.49%294.57M | 261.54%128.46M | 480.48%276.3M |
| Net Cash | -369.42%-8.84B | -2,921.45%-8.19B | -185.83%-2.41B | 139.60%2.53B | 203.64%3.28B | 114.50%290.22M | 1,419.83%2.8B | -64.73%-6.4B | 127.05%1.08B | 33.81%-2B |
| Begining period cash | 7.95%33.6B | 7.95%33.6B | 7.95%33.6B | -16.39%31.12B | -16.39%31.12B | -16.39%31.12B | -16.39%31.12B | -9.13%37.23B | -9.13%37.23B | -9.13%37.23B |
| Cash at the end | -28.07%24.78B | -18.60%25.54B | -7.96%31.22B | 7.95%33.6B | -10.35%34.46B | -11.62%31.38B | -9.34%33.92B | -16.39%31.12B | -7.08%38.44B | -6.26%35.5B |
| Cash balance analysis | ||||||||||
| Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
| Accounting Standards | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
| Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- |
| Auditor | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- | -- | -- | PricewaterhouseCoopers Zhongtian Certified Public Accountants (Special General Partnership) | -- | -- |
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.