Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(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 | -20.64%75.83M | 12,054.49%39.93M | -35.70%23.18M | 959.03%14.42M | -102.91%-1.7M | -33.51%95.56M | -100.87%-334K | -11.68%36.05M | -89.43%1.36M | 13.06%58.48M |
Net profit before non-cash adjustment | -47.60%15.83M | -50.38%4.9M | -90.63%777K | -41.61%4.11M | 20.38%6.05M | 107.21%30.22M | 239.02%9.87M | 159.79%8.29M | -52.21%7.03M | -75.87%5.03M |
Total adjustment of non-cash items | 136.39%6.43M | 40.44%-794K | 154.60%2.03M | 151.86%961K | 139.32%4.23M | -232.53%-17.67M | -142.74%-1.33M | -152.85%-3.72M | -152.81%-1.85M | -3,102.68%-10.76M |
-Depreciation and amortization | 4.24%8.09M | ---- | ---- | ---- | ---- | 5.19%7.76M | ---- | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | 104.20%826K | ---- | ---- | ---- | ---- | -232.20%-19.68M | ---- | ---- | ---- | ---- |
-Share of associates | 38.47%-6.94M | ---- | ---- | ---- | ---- | 41.46%-11.28M | ---- | ---- | ---- | ---- |
-Disposal profit | 61.83%-200K | ---- | ---- | ---- | ---- | -233.33%-524K | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | 155.80%77K | ---- | ---- | ---- | ---- | -245.26%-138K | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | -62.05%115K | ---- | ---- | ---- | ---- | -19.20%303K | ---- | ---- | ---- | ---- |
-Other non-cash items | -24.31%4.46M | -112.43%-2.76M | 154.60%2.03M | 151.86%961K | 139.32%4.23M | -37.74%5.89M | 3,079.62%22.23M | -152.85%-3.72M | -152.81%-1.85M | -3,102.68%-10.76M |
Changes in working capital | -35.46%53.57M | 503.74%35.82M | -35.29%20.37M | 345.29%9.36M | -118.67%-11.99M | -28.32%83.01M | -121.00%-8.87M | -33.92%31.48M | 28.42%-3.82M | 105.66%64.21M |
-Change in receivables | -23.56%13.71M | ---- | ---- | ---- | ---- | -58.45%17.93M | ---- | ---- | ---- | ---- |
-Change in inventory | -53.04%32.66M | ---- | ---- | ---- | ---- | -19.94%69.54M | ---- | ---- | ---- | ---- |
-Change in payables | 261.35%7.21M | ---- | ---- | ---- | ---- | 68.59%-4.47M | ---- | ---- | ---- | ---- |
-Changes in other current assets | -46.90%46.45M | 408.79%29.61M | -45.62%16.36M | 224.67%6.86M | -108.80%-6.38M | --87.47M | ---9.59M | -33.12%30.09M | -212.31%-5.5M | 51.11%72.48M |
-Changes in other current liabilities | 253.25%6.84M | 729.47%5.94M | 187.26%4.01M | 48.28%2.5M | 32.15%-5.61M | ---4.47M | --716K | -47.44%1.4M | 116.48%1.69M | 50.62%-8.27M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -31.26%3.16M | 0 | -61.25%1.78M | -8.03%4.59M | 0 | 4.59M | ||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 19.03%-3.17M | 38.16%-632K | -61.80%-775K | 29.32%-851K | 24.65%-908K | 81.42%-3.91M | -17,133.33%-1.02M | 93.93%-479K | 73.69%-1.2M | 85.95%-1.21M |
Other operating cash inflow (outflow) | -31K | 0 | -31K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -21.25%75.79M | 2,997.94%39.3M | -39.86%24.16M | 9,362.03%14.95M | -104.56%-2.61M | -24.49%96.24M | -103.13%-1.36M | 21.99%40.17M | -98.05%158K | 32.73%57.27M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 23.01%-6.87M | 102.69%17K | -6.78%-3.56M | -27.85%-2.44M | 70.93%-886K | 44.32%-8.92M | 57.58%-632K | 46.19%-3.33M | -249.82%-1.91M | 60.90%-3.05M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -0.18%565K | 52.17%210K | -18.37%120K | -16.54%111K | -16.22%124K | -5.82%566K | -8.00%138K | -7.55%147K | -3.62%133K | -3.90%148K |
Investing cash flow | 24.56%-6.3M | 145.95%227K | -7.94%-3.44M | -31.18%-2.33M | 73.72%-762K | 45.82%-8.36M | 92.20%-494K | -206.54%-3.19M | -335.54%-1.78M | 62.05%-2.9M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 59.59%-35.48M | -768.86%-17.86M | 41.56%-18.88M | -498.84%-6.87M | 114.74%8.13M | 13.75%-87.79M | 93.75%-2.06M | -13.56%-32.31M | 137.43%1.72M | -53.91%-55.15M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | -19.90%-241K | --0 | --0 | -266.67%-88K | -1,276.92%-153K |
Increase or decrease of lease financing | 30.29%-642K | 80.95%-233K | -147.18%-234K | -1,263.64%-128K | 77.07%-47K | 28.27%-921K | -508.46%-1.22M | 284.39%496K | 103.22%11K | 56.57%-205K |
Cash dividends paid | -149.99%-8.98M | ---3.59M | --0 | --0 | ---5.39M | 47.65%-3.59M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 22.20%-5.03M | 25.16%-1.03M | 15.24%-1.22M | 15.14%-1.45M | 31.55%-1.32M | 35.83%-6.46M | 45.61%-1.38M | 43.90%-1.44M | 24.82%-1.71M | 28.23%-1.93M |
Financing cash flow | 49.37%-50.12M | -175.45%-22.71M | 38.79%-20.36M | -12,875.38%-8.43M | 102.40%1.38M | 17.64%-99M | 76.99%-8.24M | 12.84%-33.26M | 99.10%-65K | -47.35%-57.43M |
Net cash flow | ||||||||||
Beginning cash position | -30.12%25.79M | -21.17%28.26M | -12.98%27.96M | -29.55%23.82M | -30.12%25.79M | -18.09%36.9M | 0.16%35.85M | -23.55%32.13M | -18.65%33.81M | -18.09%36.9M |
Current changes in cash | 274.26%19.37M | 266.58%16.82M | -90.31%361K | 348.52%4.19M | 34.84%-1.99M | -36.17%-11.11M | -998.84%-10.09M | 159.42%3.72M | -472.57%-1.68M | 11.82%-3.06M |
Effect of exchange rate changes | -2,300.00%-48K | 3.70%28K | ---76K | ---30K | 203.45%30K | -116.67%-2K | 250.00%27K | --0 | --0 | -81.25%-29K |
End cash Position | 74.92%45.11M | 74.92%45.11M | -21.17%28.26M | -12.98%27.96M | -29.55%23.82M | -30.12%25.79M | -30.12%25.79M | 0.16%35.85M | -23.55%32.13M | -18.65%33.81M |
Free cash flow | -20.93%68.74M | 2,061.21%39.28M | -43.73%20.59M | 768.03%12.37M | -106.47%-3.51M | -21.75%86.94M | -104.79%-2M | 37.02%36.6M | -125.50%-1.85M | 53.31%54.2M |
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.