Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
MasterCard
MA
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 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 78.85%12.53M | 54.41%4.86M | 51.75%3.04M | 2.7M | 1.93M | -16.12%7.01M | 3.15M | 2M | -25.03%8.35M | 27.16%11.14M |
Net profit before non-cash adjustment | 75.75%11.08M | 1,261.37%3.39M | -9.78%2.09M | --1.61M | --4M | -25.57%6.31M | --249.15K | --2.31M | -18.77%8.47M | 28.37%10.43M |
Total adjustment of non-cash items | -1,403.10%-420.84K | -1,082.31%-776.84K | 1,191.30%297K | ---16K | --75K | 106.25%32.3K | ---65.71K | --23K | 71.87%-517.11K | -727.93%-1.84M |
-Depreciation and amortization | 114.38%376.03K | 75.63%92.03K | 141.86%104K | --100K | --80K | -3.51%175.4K | --52.4K | --43K | -27.00%181.78K | 27.04%249K |
-Reversal of impairment losses recognized in profit and loss | 81.69%164.89K | -47.23%47.89K | 216.04%123K | --1K | ---7K | 127.82%90.75K | --90.75K | ---106K | -163.09%-326.24K | -12,300.00%-124K |
-Assets reserve and write-off | -14.81%46K | -844.83%-548K | --302K | --87K | --205K | --54K | ---58K | ---- | ---- | ---- |
-Disposal profit | -99.04%-65.25K | -30,169.12%-65.25K | ---- | ---- | ---- | 88.84%-32.78K | --217 | --1K | 83.73%-293.66K | -671.37%-1.81M |
-Other non-cash items | -345.85%-896.5K | -165.26%-257.5K | -759.26%-232K | ---204K | ---203K | -154.55%-201.08K | ---97.08K | ---27K | 50.01%-78.99K | 13.66%-158K |
Changes in working capital | 179.83%1.87M | -24.29%2.24M | 298.79%658K | --1.11M | ---2.14M | 67.88%668.08K | --2.96M | ---331K | -84.39%397.96K | 196.86%2.55M |
-Change in receivables | 105.16%79.73K | 11,338.69%2.09M | 64.52%-187K | --205K | ---2.03M | -221.89%-1.54M | ---18.6K | ---527K | -130.58%-479.85K | 946.00%1.57M |
-Change in inventory | -131.38%-28.6K | 290.46%26.4K | -146.43%-26K | --58K | ---87K | 88.33%91.14K | ---13.86K | --56K | 171.17%48.39K | -13.33%-68K |
-Change in payables | -40.31%744.2K | -85.07%348.2K | 1,656.94%1.12M | --139K | ---864K | 50.32%1.25M | --2.33M | ---72K | -20.93%829.42K | 36.41%1.05M |
-Changes in other current assets | 22.79%1.07M | -133.48%-221.86K | ---250K | --705K | --841K | --874.75K | --662.75K | ---- | --0 | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -42.69%-3.47M | -118.68%-1.55M | -12.76%-645K | -622K | -652K | -13.95%-2.43M | -709.89K | -572K | -6.86%-2.14M | -133.41%-2M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 98.09%9.06M | 35.68%3.31M | 67.32%2.4M | --2.08M | --1.28M | -26.44%4.57M | --2.44M | --1.43M | -32.00%6.22M | 15.66%9.14M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 41,233.33%248K | 62,100.00%248K | ---- | ---- | ---39K | 0.00%600 | ---400 | --0 | -80.00%600 | --3K |
Net intangibles purchase and sale | 24.87%-605.24K | 23.18%-170.24K | 37.50%-155K | ---126K | ---154K | -27.08%-805.62K | ---221.62K | ---248K | -15.48%-633.97K | ---549K |
Net business purchase and sale | ---1.71M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | -239.53%-2.16M | -674.27%-1.96M | 87.80%-40K | ---- | ---- | -137.42%-636.34K | ---253.34K | ---328K | -105.98%-268.02K | 1,032.22%4.48M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.79%53 | 92.31%25K |
Interest received (cash flow from investment activities) | 341.59%912.84K | 165.25%261.84K | 713.79%236K | --209K | --206K | 195.05%206.72K | --98.72K | --29K | -23.85%70.06K | -22.03%92K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -82.74%13.81K | -24.53%80K |
Investing cash flow | -168.17%-3.31M | -783.58%-3.33M | 107.50%41K | ---37K | --13K | -51.03%-1.23M | ---376.65K | ---547K | -119.77%-817.47K | 1,794.67%4.14M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -19,220.00%-966K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | 349,717,660.00%17.49M | ---- | ---- | -99.98%5 | -80.00%20K |
Increase or decrease of lease financing | -277.69%-114.66K | -357.45%-33.66K | -385.71%-34K | ---31K | ---16K | 11.03%-30.36K | ---7.36K | ---7K | -55.10%-34.12K | ---22K |
Issuance fees | --0 | ---- | ---- | ---- | ---- | ---932.13K | ---- | ---- | --0 | ---- |
Cash dividends paid | -235.59%-3.36M | ---- | ---- | ---- | ---- | -9,333.96%-1M | --0 | --0 | 99.93%-10.6K | -6,340.40%-16.1M |
Interest paid (cash flow from financing activities) | -189.63%-16.34K | -164.37%-4.34K | -100.00%-4K | ---5K | ---3K | -15.64%-5.64K | ---1.64K | ---2K | 65.15%-4.88K | 65.85%-14K |
Financing cash flow | -122.47%-3.49M | -120.51%-3.39M | -322.22%-38K | ---36K | ---19K | 31,388.96%15.52M | --16.54M | ---9K | 99.71%-49.6K | -8,615.82%-17.08M |
Net cash flow | ||||||||||
Beginning cash position | 174.08%29.69M | 219.05%35.37M | 222.93%32.97M | --30.97M | --29.69M | 97.61%10.83M | --11.09M | --10.21M | -40.96%5.48M | 410.45%9.29M |
Current changes in cash | -88.00%2.26M | -118.36%-3.42M | 173.86%2.4M | --2M | --1.28M | 252.41%18.86M | --18.6M | --876K | 240.66%5.35M | -150.95%-3.8M |
End cash Position | 7.62%31.95M | 7.62%31.95M | 219.05%35.37M | --32.97M | --30.97M | 174.08%29.69M | --29.69M | --11.09M | 97.64%10.83M | -40.97%5.48M |
Free cash flow | 124.38%8.45M | 41.57%3.14M | 89.27%2.24M | --1.99M | --1.09M | -32.52%3.77M | --2.22M | --1.18M | -35.03%5.58M | 8.71%8.6M |
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.