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 | (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 | 115.73%127.43M | 167.66%59.07M | -177.03%-87.31M | 169.13%113.34M | -423.38%-163.95M | -66.72%50.7M | 237.18%182.17M | -144.16%-13.44M | -285.28%-141.34M | 376.84%23.31M |
Net profit before non-cash adjustment | 33.77%78.09M | 75.90%58.37M | -17.75%33.19M | -28.19%40.35M | -43.71%56.19M | 6.36%99.83M | 13.15%21.19M | 26.05%23.86M | -2.90%28.45M | -2.12%26.34M |
Total adjustment of non-cash items | -54.59%-37.38M | -267.02%-24.18M | 71.18%-6.59M | -403.22%-22.86M | 113.83%7.54M | 38.81%-54.53M | 60.82%-26.23M | -164.46%-14.89M | 64.36%-7.37M | 75.58%-6.01M |
-Depreciation and amortization | 3.55%8.88M | -13.15%8.57M | 3.52%9.87M | -20.80%9.54M | 1.35%12.04M | 1,182.94%11.88M | 1,125.29%3.15M | 1,193.51%2.99M | 1,256.82%2.99M | 1,165.14%2.76M |
-Reversal of impairment losses recognized in profit and loss | -99.64%12K | 14,260.87%3.3M | -30.30%23K | -96.39%33K | 267.07%914K | 6,125.00%249K | --249K | --0 | --0 | --0 |
-Assets reserve and write-off | -97.34%261K | 4,783.08%9.82M | 108.82%201K | -419.78%-2.28M | 1,076.71%713K | -118.86%-73K | 2.97%-4.08M | -234.73%-2.18M | 208.64%4.32M | 21.20%1.9M |
-Share of associates | -51.38%-45.89M | -69.36%-30.32M | 23.98%-17.9M | 5.00%-23.55M | 62.17%-24.79M | 9.12%-65.53M | 2.48%-14.67M | 28.06%-12.59M | -2.95%-19.15M | 8.79%-19.12M |
-Disposal profit | 255.44%7.86M | -169.98%-5.05M | 80.02%-1.87M | -149.40%-9.37M | 1,188.18%18.97M | 92.54%-1.74M | 75.25%-12.25M | -112.22%-4.46M | 230.93%5.37M | 253.77%9.6M |
-Net exchange gains and losses | 161.09%369K | -136.56%-604K | 2,194.44%1.65M | 163.16%72K | 87.35%-114K | -273.86%-901K | -108.24%-7K | 118.08%62K | -3,900.00%-988K | 455.56%32K |
-Deferred income tax | 1.39%7.66M | 67.13%7.56M | 10.84%4.52M | 0.82%4.08M | -38.72%4.05M | -1.18%6.6M | -37.71%1.61M | 47.62%2.2M | 61.09%1.65M | -27.83%1.14M |
-Other non-cash items | 5.33%-16.52M | -466.04%-17.45M | -122.92%-3.08M | 67.36%-1.38M | 15.48%-4.24M | -254.78%-5.01M | 79.27%-232K | -184.07%-913K | -144.50%-1.56M | -210.89%-2.31M |
Changes in working capital | 248.61%86.72M | 121.84%24.88M | -218.84%-113.9M | 142.10%95.85M | -4,317.06%-227.68M | -96.34%5.4M | 83.09%187.21M | -93.31%-22.41M | -340.05%-162.42M | 127.80%2.98M |
-Change in receivables | 75.14%-87.16M | -490.79%-350.62M | -78.40%89.72M | 320.21%415.34M | -19.30%-188.61M | -184.89%-158.11M | -40.25%650.13M | 193.50%417.02M | -460.91%-818.24M | -31.31%-407.02M |
-Change in inventory | -81.56%17.3M | 167.42%93.82M | -387.24%-139.16M | 248.17%48.45M | -162.77%-32.7M | -50.44%52.09M | -52.36%28.62M | 56.64%-18.77M | 305.39%46.81M | -104.12%-4.57M |
-Change in payables | -44.41%156.58M | 536.96%281.67M | 82.48%-64.46M | -5,678.86%-367.94M | -105.71%-6.37M | 177.48%111.41M | 53.01%-491.54M | -188.06%-420.67M | 157.69%609.01M | 120.38%414.57M |
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 | -34.53%-6.07M | -208.41%-4.51M | -335.42%-1.46M | 85.04%-336K | -176.60%-2.25M | 45.50%-812K | 50.08%-629K | -112.90%-66K | -157.89%-49K | 62.22%-68K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 122.44%121.36M | 161.46%54.56M | -178.56%-88.77M | 167.99%113M | -433.14%-166.19M | -66.93%49.89M | 244.04%181.54M | -144.42%-13.51M | -285.39%-141.39M | 370.26%23.25M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 92.96%-808K | -3,901.05%-11.48M | -25.33%-287K | -1.33%-229K | 48.87%-226K | 41.22%-442K | 72.83%-72K | 0.00%-324K | 66.94%-40K | 85.71%-6K |
Net intangibles purchase and sale | -40.79%-107K | -137.50%-76K | 55.56%-32K | -28.57%-72K | 58.21%-56K | 63.49%-134K | 81.36%-44K | -126.92%-59K | 61.73%-31K | --0 |
Net business purchase and sale | ---164K | --0 | --571K | --0 | ---- | ---- | ---- | --0 | --0 | ---- |
Dividends received (cash flow from investment activities) | 5.61%25.13M | 15.33%23.8M | -51.92%20.63M | -53.56%42.91M | 2,449.61%92.4M | -94.62%3.62M | --0 | -78.22%1.04M | --2.59M | ---- |
Interest received (cash flow from investment activities) | 46.88%20.59M | 293.57%14.02M | 126.45%3.56M | -65.78%1.57M | -41.59%4.6M | 71.87%7.87M | 82.37%6.11M | 41.28%243K | 165.15%639K | 7.49%875K |
Investing cash flow | 70.04%44.64M | 7.40%26.26M | -44.67%24.45M | -54.31%44.19M | 785.81%96.71M | -81.45%10.92M | -90.84%6M | -80.43%899K | 126.44%3.15M | 16.18%869K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | ---6.2M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 0.07%-5.97M | 29.01%-5.97M | 0.38%-8.41M | 24.01%-8.45M | -3.85%-11.12M | ---10.7M | ---2.95M | ---2.69M | ---2.67M | ---2.4M |
Cash dividends paid | -209.74%-31.93M | 13.01%-10.31M | 29.29%-11.85M | 41.87%-16.76M | -1.32%-28.83M | 2.39%-28.45M | --0 | ---- | 2.39%-28.45M | ---- |
Interest paid (cash flow from financing activities) | -53.61%-447K | -41.95%-291K | -13.26%-205K | 50.68%-181K | 74.90%-367K | 53.51%-1.46M | -33.02%-564K | 83.88%-290K | -64.21%-445K | 74.96%-163K |
Financing cash flow | -131.38%-38.34M | 37.86%-16.57M | -5.06%-26.67M | 37.03%-25.38M | 0.76%-40.31M | 73.33%-40.62M | -727.59%-3.51M | -65.59%-2.98M | 41.99%-31.57M | 97.32%-2.56M |
Net cash flow | ||||||||||
Beginning cash position | 21.04%373.04M | -23.11%308.2M | 48.95%400.84M | -28.95%269.11M | 5.90%378.78M | 19.21%357.69M | -18.85%194.75M | 1.91%210.4M | 92.94%379.21M | 19.21%357.69M |
Current changes in cash | 98.72%127.66M | 170.60%64.24M | -169.04%-90.99M | 220.05%131.8M | -643.80%-109.79M | -64.83%20.19M | 56.24%184.03M | -146.95%-15.59M | -1,811.23%-169.81M | 120.83%21.56M |
Effect of exchange rate changes | -161.09%-369K | 136.56%604K | -2,194.44%-1.65M | -163.16%-72K | -87.35%114K | 273.86%901K | 108.24%7K | -118.08%-62K | 3,900.00%988K | -455.56%-32K |
End cash Position | 34.12%500.33M | 21.04%373.04M | -23.11%308.2M | 48.95%400.84M | -28.95%269.11M | 5.90%378.78M | 5.90%378.78M | -18.85%194.75M | 1.91%210.4M | 92.94%379.21M |
Free cash flow | 180.11%120.44M | 148.27%43M | -179.05%-89.09M | 167.70%112.7M | -437.62%-166.48M | -67.07%49.31M | 247.11%181.42M | -146.21%-13.89M | -285.97%-141.46M | 368.13%23.24M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |