Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 11.52%-2.42M | 16.05%-2.74M | 20.90%-3.26M | -37.85%-4.12M | -135.06%-2.99M | 163.09%8.52M | -555.15%-13.51M | -33.96%2.97M | 9.57%4.49M | -59.79%4.1M |
Net profit before non-cash adjustment | 77.22%-8.22M | -222.65%-36.08M | -189.94%-11.18M | 62.90%-3.86M | 51.70%-10.4M | -1,411.80%-21.53M | -142.63%-1.42M | 266.60%3.34M | -150.52%-2M | -46.67%3.97M |
Total adjustment of non-cash items | -82.49%5.89M | 351.87%33.65M | 20,586.11%7.45M | 100.40%36K | -454.40%-9.02M | 235.50%2.55M | -999.04%-1.88M | -91.46%209K | 157.58%2.45M | -76.10%949.61K |
-Depreciation and amortization | 0.00%3K | -25.00%3K | 0.00%4K | -99.47%4K | -29.09%758K | 94.36%1.07M | -66.65%550K | 27.82%1.65M | 178.45%1.29M | 97.51%463.34K |
-Reversal of impairment losses recognized in profit and loss | --3.9M | --0 | ---- | ---- | -28.53%10.23M | --14.31M | --0 | -78.51%234K | --1.09M | --0 |
-Disposal profit | -94.10%1.92M | 488.84%32.56M | 138,325.00%5.53M | 99.98%-4K | -884.32%-19.33M | 31.30%-1.96M | 30.01%-2.86M | -12,067.70%-4.09M | -4.55%-33.57K | 54.37%-32.11K |
-Net exchange gains and losses | -83.12%66K | -37.54%391K | 164.60%626K | ---969K | --0 | -108.11%-24K | -79.88%296K | --1.47M | --0 | ---- |
-Deferred income tax | ---- | ---- | ---- | ---- | ---- | 182.64%407K | -84.89%144K | 1,068.85%953K | --81.53K | ---- |
-Other non-cash items | ---- | -45.65%700K | 28.16%1.29M | 248.67%1.01M | 93.99%-676K | -112,410.00%-11.25M | 23.08%-10K | -167.76%-13K | -96.30%19.18K | -86.38%518.39K |
Changes in working capital | 69.41%-93K | -163.60%-304K | 260.40%478K | -101.81%-298K | -40.26%16.43M | 369.50%27.51M | -1,656.63%-10.21M | -114.34%-581K | 596.30%4.05M | 32.80%-816.58K |
-Change in receivables | -1,088.89%-89K | 1,000.00%9K | 99.68%-1K | -119.43%-314K | 190.33%1.62M | -102.81%-1.79M | 843.80%63.56M | -184.16%-8.55M | 283.98%10.15M | -246.97%-5.52M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 190.80%540K | -136.31%-594.71K | 49.81%1.64M |
-Change in payables | 98.72%-4K | -165.34%-313K | 2,893.75%479K | -99.89%16K | -17.06%14.82M | 204.51%17.86M | -326.25%-17.09M | 240.65%7.56M | -286.75%-5.37M | 462.75%2.88M |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | 120.17%11.43M | -43,160.31%-56.67M | 2.45%-131K | -171.40%-134.29K | --188.09K |
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) | 140.00%24K | -65.52%10K | 29K | |||||||
Tax refund paid | 69.83%-277K | -1,700.00%-918K | 89.26%-51K | 77.10%-474.81K | 21.92%-2.07M | |||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 11.52%-2.42M | 16.05%-2.74M | 20.90%-3.26M | -37.85%-4.12M | -136.13%-2.99M | 157.36%8.27M | -589.38%-14.42M | -26.70%2.95M | 98.21%4.02M | -73.12%2.03M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | ---15K | --0 | 89.82%-28K | 78.89%-275K | 62.94%-1.3M | -230.31%-3.52M | -40.89%-1.06M |
Net business purchase and sale | ---- | ---- | 270.20%907K | 24,600.00%245K | 99.80%-1K | -105.73%-507K | 229.27%8.85M | ---6.85M | --0 | ---- |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 55.22%-2.29M | -71.03%-5.12M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---5.5M | --0 | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 162.48%2.71M | --1.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 7.37%364.5K | 1,708.84%339.48K |
Investing cash flow | 162.48%2.71M | 14.00%1.03M | 294.35%907K | 104.18%230K | -928.22%-5.5M | -106.24%-535K | 205.23%8.58M | -49.70%-8.15M | 6.86%-5.44M | -56.69%-5.84M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | -144.97%-4.75M | --10.57M | --0 | ---- | ---- | 124.39%627K | -503.14%-2.57M | 361.36%637.66K |
Net common stock issuance | ---- | ---- | --1.93M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 43.55%-1.23M | ---2.18M |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -24.15%-364.5K | 2.22%-293.6K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 198.15%1.88M | 88.05%-1.92M | -241.47%-16.06M |
Financing cash flow | ---- | ---- | -126.68%-2.82M | --10.57M | --0 | ---- | ---- | 141.24%2.51M | 65.99%-6.09M | -265.62%-17.9M |
Net cash flow | ||||||||||
Beginning cash position | -62.15%1.04M | -65.39%2.74M | 545.11%7.91M | -87.38%1.23M | 390.66%9.72M | -74.69%1.98M | -25.61%7.82M | -43.17%10.52M | -53.05%18.5M | 53.42%39.41M |
Current changes in cash | 117.28%294K | 67.11%-1.7M | -177.39%-5.17M | 178.73%6.68M | -209.75%-8.49M | 232.40%7.74M | -116.93%-5.84M | 64.14%-2.69M | 65.41%-7.51M | -248.51%-21.71M |
End cash Position | 28.38%1.33M | -62.15%1.04M | -65.39%2.74M | 545.11%7.91M | -87.38%1.23M | 390.66%9.72M | -74.69%1.98M | -28.84%7.82M | -37.89%10.99M | -56.09%17.7M |
Free cash flow | 11.52%-2.42M | 16.05%-2.74M | 21.49%-3.26M | -38.89%-4.15M | -136.25%-2.99M | 156.10%8.24M | -1,021.71%-14.69M | 239.14%1.59M | -49.53%470.01K | -86.14%931.26K |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |