Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Liberty Live-C
LLYVK
5
American Express
AXP
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -38.93%9.57M | 201.85%11.41M | -129.30%-2.52M | 161.95%2.25M | -164.12%-1.57M | 631.67%15.68M | 362.45%3.78M | 3,206.68%8.59M | 119.36%859.33K | 158.31%2.45M |
Net profit before non-cash adjustment | -364.32%-5.79M | -143.91%-1.49M | -639.89%-3.38M | -180.21%-1.18M | -62.82%261.37K | 147.48%2.19M | 76.06%-610.62K | 8,130.59%625.94K | 235.83%1.47M | 171.33%703K |
Total adjustment of non-cash items | 36.04%9.89M | -80.89%469.35K | 115.52%4.33M | 171.36%2.55M | 36.20%2.54M | -4.05%7.27M | 71.77%2.46M | 2.39%2.01M | -61.69%940.98K | 7.85%1.86M |
-Depreciation and amortization | -2.42%6.58M | ---- | ---- | ---- | ---- | 4.23%6.74M | ---- | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | 142.38%544.5K | ---- | ---- | ---- | ---- | -74.08%224.65K | ---- | ---- | ---- | ---- |
-Disposal profit | 90.95%-110.92K | ---- | ---- | ---- | ---- | -99.68%-1.23M | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | 180.20%812.93K | ---- | ---- | ---- | ---- | -9.88%-1.01M | ---- | ---- | ---- | ---- |
-Other non-cash items | -18.84%2.06M | ---- | ---- | ---- | ---- | 43.10%2.54M | ---- | ---- | ---- | ---- |
Changes in working capital | -12.00%5.47M | 542.55%12.43M | -158.19%-3.46M | 156.51%877.61K | -3,667.61%-4.37M | 205.21%6.22M | -0.19%1.93M | 365.21%5.95M | 73.28%-1.55M | -156.11%-115.98K |
-Change in receivables | 493.16%12.05M | 312.36%10.49M | -276.28%-7.32M | -67.76%206.66K | 397.12%8.67M | 72.15%-3.06M | 18.13%-4.94M | 376.69%4.16M | 126.20%641.02K | 13.95%-2.92M |
-Change in inventory | -66.24%588.72K | 186.75%913.71K | -104.03%-135K | 139.83%426.07K | -218.65%-616.07K | -56.63%1.74M | -139.42%-1.05M | 322.15%3.35M | -307.05%-1.07M | -77.80%519.25K |
-Change in payables | -201.07%-7.56M | -85.99%1.12M | 333.78%3.63M | 108.98%117.61K | -633.62%-12.43M | 570.97%7.48M | 42.26%8.01M | 18.84%-1.55M | 65.50%-1.31M | 95.69%2.33M |
-Changes in other current assets | 551.04%395.29K | -22.41%-100.75K | 17,320.12%369.66K | -31.44%127.27K | 98.01%-891 | 237.49%60.72K | 75.03%-82.31K | -99.29%2.12K | 317.76%185.63K | -163.81%-44.73K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -734.45%-585.67K | -325.48%-303.33K | -210.40%-166.59K | 28.18%-57.24K | 16.51%-58.51K | 81.08%-70.19K | -8.24%-71.29K | 325.00%150.89K | 38.51%-79.7K | 35.34%-70.08K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -42.41%8.99M | 199.47%11.11M | -130.70%-2.68M | 181.38%2.19M | -168.46%-1.63M | 570.15%15.61M | 393.50%3.71M | 2,644.10%8.74M | 117.07%779.63K | 183.30%2.38M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -352.78%-11.61M | -1,958.39%-10.75M | 100.96%20.99K | -17.06%-736.89K | 57.48%-141.51K | -78.35%-2.56M | 153.73%578.59K | -2,216.27%-2.18M | -194.96%-629.48K | -524.03%-332.8K |
Net investment product transactions | 791.88%3.28M | -167.80%-600.96K | 127.35%685.5K | -26.42%999.7K | 1,133.25%2.2M | 86.86%-474.25K | -76.49%886.36K | -303.29%-2.51M | 170.06%1.36M | 95.59%-212.63K |
Advance cash and loans provided to other parties | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | -38.09%319.62K | ---- | ---- | ---- | ---- | 397.29%516.28K | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 0.39%176.99K | 226.98%57.59K | -19.38%40.86K | -71.74%39.57K | 25.79%38.97K | 41.86%176.3K | -206.66%-45.36K | 122.94%50.69K | 497.74%139.99K | -12.98%30.98K |
Net changes in other investments | 123.70%129.75K | ---- | ---- | ---- | ---- | -40.30%-547.41K | ---- | ---- | ---- | ---- |
Investing cash flow | -166.22%-7.7M | -881.18%-10.85M | 116.12%747.36K | -65.21%302.38K | 507.12%2.09M | 44.45%-2.89M | -43.33%1.39M | -569.09%-4.64M | 140.82%869.16K | 89.36%-514.45K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 92.09%-1.07M | 379.77%9.42M | 37.65%-2.07M | -1,432.24%-4.57M | 46.31%-3.85M | -156.37%-13.52M | -152.64%-3.37M | 15.51%-3.32M | -96.66%343.07K | -163.69%-7.17M |
Increase or decrease of lease financing | -6.24%-3.02M | ---- | ---- | ---- | ---- | -1.31%-2.84M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 17.38%-1.86M | 31.67%-263.08K | 14.66%-518.17K | -17.45%-773.53K | 48.98%-308.17K | -17.42%-2.25M | 20.56%-385K | -2.45%-607.15K | -50.55%-658.6K | -48.94%-604K |
Financing cash flow | 68.04%-5.95M | 193.14%6.14M | 34.10%-2.59M | -1,593.62%-5.34M | 46.52%-4.16M | -207.40%-18.62M | -312.11%-6.6M | 39.06%-3.93M | -103.21%-315.54K | -171.64%-7.77M |
Net cash flow | ||||||||||
Beginning cash position | -30.32%12.85M | -86.27%1.68M | -47.80%6.35M | -8.55%9.2M | -19.37%12.85M | 94.08%18.44M | 6.62%12.26M | -37.23%12.16M | -37.83%10.06M | 67.74%15.94M |
Current changes in cash | 20.97%-4.66M | 527.51%6.4M | -2,753.69%-4.53M | -313.60%-2.85M | 37.50%-3.69M | -167.02%-5.9M | -123.73%-1.5M | 102.28%170.6K | -57.39%1.33M | -186.18%-5.91M |
Effect of exchange rate changes | -108.85%-27.62K | 117.50%72.13K | -89.15%-136.47K | -100.27%-2.07K | 43.01%38.78K | 134.99%312.08K | -165.09%-412.28K | 81.31%-72.15K | 1,062.94%769.38K | 115.01%27.12K |
End cash Position | -36.52%8.16M | -36.52%8.16M | -86.27%1.68M | -47.80%6.35M | -8.55%9.2M | -30.32%12.85M | -30.32%12.85M | 6.62%12.26M | -37.23%12.16M | -37.83%10.06M |
Free cash flow | -121.27%-2.77M | -94.94%216.81K | -140.76%-2.67M | 866.89%1.45M | -186.51%-1.77M | 342.96%13.03M | 605.89%4.28M | 1,402.71%6.55M | 103.13%150.16K | 160.20%2.05M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
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.