Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Jefferies Financial
JEF
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 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -58.12%17.79M | 96.80%42.47M | 87.69%21.58M | -85.05%11.5M | 84.77%76.91M | 109.94%41.63M | 51.42%15.64M | 30.95%8.82M | 904.13%6.08M | 408.77%11.09M |
Net profit before non-cash adjustment | -29.03%9.52M | -38.53%13.42M | -1.75%21.82M | 13.52%22.21M | 53.29%19.57M | -10.60%12.76M | 39.44%3.68M | 13.89%2.77M | 1.71%4.16M | -57.92%2.15M |
Total adjustment of non-cash items | 15.09%19.51M | 36.86%16.96M | -39.02%12.39M | -14.83%20.32M | 10.09%23.86M | 83.80%21.67M | 155.45%4.43M | 12.52%6M | 107.17%6.3M | 189.79%4.94M |
-Depreciation and amortization | 9.67%14.14M | -8.16%12.89M | -5.01%14.04M | -9.30%14.78M | -8.50%16.29M | 66.13%17.81M | 54.11%3.82M | 78.52%4.94M | 76.08%4.83M | 54.49%4.22M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | --107K | ---- | ---- | ---- | ---- |
-Share of associates | 43.73%-2.09M | 11.74%-3.71M | -26.70%-4.2M | -24.48%-3.32M | 11.17%-2.66M | -34.92%-3M | -3,890.48%-838K | 22.32%-449K | -48.75%-1.01M | 25.90%-698K |
-Disposal profit | -76.05%-588K | 94.41%-334K | -1,906.38%-5.98M | -127.93%-298K | 1,140.70%1.07M | 102.74%86K | 73.77%106K | 82.76%-5K | 88.89%-4K | 99.65%-11K |
-Net exchange gains and losses | 471.82%818K | 83.56%-220K | -1,603.37%-1.34M | -89.66%89K | 273.94%861K | -51.38%-495K | 123.67%290K | -140.84%-586K | 133.41%281K | -246.34%-480K |
-Deferred income tax | -1.74%4.85M | -25.42%4.93M | -0.06%6.61M | 15.08%6.62M | 66.36%5.75M | -7.59%3.46M | 180.53%211K | 17.77%1.1M | 10.23%1.21M | -52.43%939K |
-Other non-cash items | -29.65%2.39M | 4.21%3.39M | 33.06%3.26M | -3.93%2.45M | -31.29%2.55M | 22.87%3.71M | 4.56%734K | 24.50%1.01M | 31.09%995K | 29.95%972K |
Changes in working capital | -192.98%-11.25M | 195.76%12.1M | 59.29%-12.63M | -192.67%-31.03M | 365.68%33.49M | 215.22%7.19M | 26.42%7.53M | 104.35%45K | 32.87%-4.38M | 186.06%4M |
-Change in receivables | -462.82%-10.87M | 233.63%3M | 55.81%-2.24M | -196.01%-5.07M | -68.42%5.28M | 753.30%16.73M | 146.53%16.81M | 303.92%2.37M | -14.94%-4.4M | 131.84%1.95M |
-Change in inventory | -117.42%-3.23M | 203.58%18.54M | 40.29%-17.9M | -244.97%-29.98M | 2,524.74%20.68M | 92.42%-853K | -175.05%-9.7M | 84.38%-681K | 90.90%-489K | 398.66%10.02M |
-Change in payables | 130.20%2.85M | -225.71%-9.44M | 86.68%7.51M | -46.49%4.02M | 186.57%7.52M | -214.71%-8.69M | -84.16%422K | -160.04%-1.65M | -80.88%513K | -1,451.95%-7.98M |
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) | 69.02%862K | 131.82%510K | -35.48%220K | -4.48%341K | 5.00%357K | -25.27%340K | -18.18%81K | -16.48%76K | -32.54%85K | -29.50%98K |
Tax refund paid | -21.71%-6.58M | 4.74%-5.4M | 10.79%-5.67M | -17.09%-6.36M | -31.83%-5.43M | 19.46%-4.12M | 5.95%-1.03M | -15.13%-1.24M | 41.96%-938K | 31.23%-914K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -67.87%12.07M | 132.99%37.57M | 194.29%16.13M | -92.37%5.48M | 89.81%71.84M | 149.51%37.85M | 57.39%14.7M | 33.17%7.66M | 690.06%5.22M | 938.42%10.27M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -138.07%-5.57M | 56.19%-2.34M | -89.05%-5.34M | -13.42%-2.82M | 34.72%-2.49M | 71.72%-3.81M | 0.74%-2.15M | 94.89%-449K | 57.06%-508K | 47.28%-707K |
Net intangibles purchase and sale | -88.79%-438K | -114.81%-232K | 49.30%-108K | -2,266.67%-213K | -350.00%-9K | 98.93%-2K | 97.62%-1K | ---- | ---- | --0 |
Net business purchase and sale | --0 | -127.76%-1.2M | --4.33M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | -3.88%2.68M | 86.91%2.79M | -20.19%1.49M | 62.63%1.87M | 1.59%1.15M | 12.44%1.13M | ---- | ---- | ---- | ---- |
Investing cash flow | -237.42%-3.33M | -365.05%-986K | 131.82%372K | 13.41%-1.17M | 49.72%-1.35M | 69.06%-2.69M | 15.14%-1.02M | 94.89%-449K | 57.06%-508K | -128.28%-707K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 210.90%11.96M | 32.58%-10.78M | -215.54%-15.99M | 162.07%13.84M | -65.09%-22.3M | -7,892.31%-13.51M | 54.51%-4.12M | -102.46%-5.6M | -51.45%4.27M | -382.95%-8.06M |
Net common stock issuance | --465K | --0 | ---- | ---- | ---671K | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -8.44%-7.07M | -9.25%-6.52M | 4.91%-5.97M | 2.71%-6.28M | -14.02%-6.45M | -19,406.90%-5.66M | -17,225.00%-1.39M | -25,466.67%-1.53M | -18,287.50%-1.47M | -17,985.71%-1.27M |
Cash dividends paid | 12.10%-9.19M | 0.00%-10.45M | -9.09%-10.45M | -47.68%-9.58M | 5.53%-6.49M | -56.68%-6.87M | --0 | ---- | -56.68%-6.87M | ---- |
Cash dividends for minorities | 12.99%-221K | 39.23%-254K | 60.27%-418K | 5.82%-1.05M | -102.72%-1.12M | 52.66%-551K | -120.00%-2K | ---- | 54.17%-549K | ---- |
Interest paid (cash flow from financing activities) | 2.14%-3.25M | 0.54%-3.32M | -20.27%-3.34M | 4.34%-2.78M | 28.24%-2.9M | -16.56%-4.05M | -1.75%-815K | -20.36%-1.08M | -22.03%-1.08M | -20.63%-1.07M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---1.97M | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 76.67%-7.31M | 13.38%-31.33M | -518.64%-36.17M | 86.04%-5.85M | -36.78%-41.9M | -232.30%-30.63M | 35.84%-6.32M | -123.82%-8.21M | -184.93%-5.7M | -631.70%-10.4M |
Net cash flow | ||||||||||
Beginning cash position | 6.02%64.22M | -27.58%60.58M | -1.03%83.64M | 54.18%84.51M | 7.86%54.82M | -5.88%50.82M | -9.32%47.62M | -19.30%48.62M | -16.31%50.17M | -5.88%50.82M |
Current changes in cash | -72.66%1.44M | 126.72%5.26M | -1,180.79%-19.67M | -105.37%-1.54M | 531.13%28.59M | 266.06%4.53M | 528.36%7.36M | 85.04%-1M | -121.19%-983K | -115.37%-837K |
Effect of exchange rate changes | 131.03%499K | 52.61%-1.61M | -609.46%-3.39M | -39.84%666K | 306.92%1.11M | -19.69%-535K | -700.00%-156K | 100.20%2K | -1,362.22%-568K | -63.02%186K |
End cash Position | 3.01%66.16M | 6.02%64.22M | -27.58%60.58M | -1.03%83.64M | 54.18%84.51M | 7.86%54.82M | 7.86%54.82M | -9.32%47.62M | -19.30%48.62M | -16.31%50.17M |
Free cash flow | -83.68%5.64M | 243.27%34.54M | 583.96%10.06M | -97.84%1.47M | 107.31%68.24M | 3,049.86%32.92M | 60.21%12.03M | 309.91%7.11M | 300.22%4.48M | 1,241.77%9.29M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |