Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Aon PLC
AON
5
Jefferies Financial
JEF
(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 | -23.01%24.18M | 55.20%10.48M | -26.37%4.45M | 55.89%5.69M | -76.19%3.56M | 331.28%31.41M | 126.72%6.76M | -63.69%6.04M | 141.62%3.65M | 161.29%14.97M |
Net profit before non-cash adjustment | 90.48%34.56M | 151.29%12.78M | 137.12%9.56M | 39.44%6.57M | 31.05%5.66M | 25.71%18.15M | 51.06%5.09M | 6.05%4.03M | 223.54%4.71M | -25.73%4.32M |
Total adjustment of non-cash items | 21.23%2.44M | 917.13%3.62M | -606.70%-2.65M | 42.56%968K | 8.93%500K | -36.43%2.02M | -52.55%356K | -53.06%522K | 18.71%679K | -37.72%459K |
-Depreciation and amortization | 24.11%2.26M | 56.42%743K | 17.49%524K | 2.88%500K | 19.08%493K | 8.54%1.82M | 0.70%475K | -27.95%446K | 58.31%486K | 47.86%414K |
-Reversal of impairment losses recognized in profit and loss | 481.36%2.4M | 352.77%1.88M | 5,900.00%522K | ---- | ---- | 106.13%413K | 290.19%415K | -112.50%-9K | ---- | ---- |
-Assets reserve and write-off | 99.52%-1K | --0 | --0 | 99.34%-1K | --0 | -1,270.59%-208K | -903.89%-62K | 900.00%8K | -4,933.33%-151K | 40.00%-3K |
-Share of associates | 213.18%627K | 119.50%62K | 54.10%-84K | 444.12%555K | 160.65%94K | -2,330.81%-554K | -1,039.88%-318K | -3,150.00%-183K | 191.89%102K | -261.46%-155K |
-Disposal profit | -743.72%-3.76M | -721.05%-312K | -9,360.00%-3.31M | 71.04%-97K | -13.16%-43K | -97.67%-446K | -16.48%-38K | -34.62%-35K | -222.12%-335K | 39.68%-38K |
-Net exchange gains and losses | 210.20%108K | 613.82%632K | -243.33%-515K | -68.29%39K | -192.31%-48K | -168.64%-98K | -188.00%-123K | -10.29%-150K | 1,125.00%123K | -65.56%52K |
-Other non-cash items | -25.37%812K | 8,714.29%617K | -50.79%219K | -106.26%-28K | -97.88%4K | -20.38%1.09M | -81.33%7K | -23.01%445K | -5.50%447K | -32.01%189K |
Changes in working capital | -213.98%-12.82M | -550.15%-5.92M | -265.88%-2.47M | -6.20%-1.85M | -125.43%-2.59M | 136.07%11.25M | 215.54%1.31M | -87.32%1.49M | 83.86%-1.74M | 132.91%10.19M |
-Change in receivables | -163.54%-21.43M | 40.18%-7.92M | -249.66%-15.62M | 57.48%-8.76M | -28.84%10.87M | 35.24%-8.13M | -474.74%-13.24M | 358.75%10.44M | -3,854.32%-20.6M | 368.03%15.28M |
-Change in inventory | -3,483.82%-33.67M | -793.05%-24.68M | -466.44%-6.75M | -3,361.79%-4.01M | -63.15%1.78M | -88.40%995K | -169.67%-2.76M | -853.60%-1.19M | 125.79%123K | -7.40%4.83M |
-Change in payables | 90.67%23.97M | 494.53%4.61M | 1,361.68%21.99M | -90.55%1.85M | -10.55%-4.48M | 149.98%12.57M | 76.58%-1.17M | -119.76%-1.74M | 320.60%19.53M | 79.89%-4.05M |
-Changes in other current assets | 214.82%18.31M | 19.41%22.08M | 65.38%-2.08M | 1,237.22%9.08M | -83.67%-10.77M | 383.68%5.82M | 743.91%18.49M | -185.27%-6.02M | 15.64%-798K | 43.38%-5.86M |
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) | 181.15%537K | 222.32%137K | 59.46%118K | 123.81%188K | -35.17%94K | 115.76%191K | 25.57%-112K | -2.63%74K | 44.83%84K | 38.10%145K |
Tax refund paid | -90.28%-9.58M | -332.04%-4.8M | -72.94%-2.64M | -10.66%-1.06M | 25.10%-1.08M | 7.09%-5.03M | 48.68%-1.11M | 23.70%-1.53M | -6.57%-957K | -307.37%-1.44M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -43.00%15.15M | 5.22%5.82M | -58.02%1.93M | 73.53%4.82M | -81.13%2.58M | 240.52%26.57M | 732.93%5.53M | -68.82%4.59M | 128.90%2.78M | 155.43%13.68M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4,185.71%14.3M | -4,095.41%-4.36M | 12,465.43%20.36M | -274.20%-1.29M | -48.55%-410K | 52.63%-350K | -73.03%109K | -0.61%162K | 62.21%-345K | 29.77%-276K |
Net intangibles purchase and sale | -372.22%-85K | --0 | -645.45%-60K | 92.31%-1K | -300.00%-24K | 42.43%-18K | -143.99%-10K | 320.00%11K | 59.38%-13K | 64.71%-6K |
Net business purchase and sale | -15,591.27%-89.91M | -13,776.27%-79.51M | ---10M | ---- | ---- | 61.41%-573K | ---573K | --0 | ---- | ---- |
Net investment property transactions | ---1.42M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | -43.84%196K | 12,495.00%24.79M | -7,082.00%-10.47M | -1,059,500.00%-10.6M | -981.25%-3.53M | -97.96%349K | -36,131.88%-200K | -96.05%150K | -100.01%-1K | 470.37%400K |
Advance cash and loans provided to other parties | --0 | ---- | ---- | ---- | ---- | -1,329.69%-200K | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | 300.00%4K | 100.15%1K | -99.71%2K | ---- | ---- | -94.61%1K | -124,556.52%-687K | 22,800.00%687K | ---- | ---- |
Interest received (cash flow from investment activities) | -80.74%26K | -97.09%3K | 1,600.00%17K | -75.00%3K | -84.21%3K | 112.71%135K | 167.76%103K | -92.86%1K | 300.00%12K | 137.50%19K |
Investing cash flow | -11,621.04%-76.89M | -4,048.97%-60.49M | -115.63%-158K | -3,450.29%-12.28M | -2,987.59%-3.96M | -104.40%-656K | -41.06%-1.46M | -74.54%1.01M | -102.78%-346K | 127.29%137K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 467.37%71.29M | 28,232.03%64.99M | 51.73%-807K | 131.53%3.98M | 164.09%3.14M | -185.78%-19.41M | 87.56%-231K | 82.12%-1.67M | -353.56%-12.61M | -167.96%-4.89M |
Increase or decrease of lease financing | -14.99%-836K | 27.70%-154K | -235.14%-248K | 12.84%-224K | -14.75%-210K | 47.32%-727K | 76.09%-213K | 91.26%-74K | -157.88%-257K | -112.79%-183K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---6.45M | --0 | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 13.14%-1.38M | -391.56%-757K | 34.30%-341K | 69.66%-169K | 69.41%-108K | 12.24%-1.58M | 20.50%-154K | 24.23%-519K | -4.31%-557K | 9.72%-353K |
Net other fund-raising expenses | -74.69%3.03M | -80.42%28K | -97.57%80K | -66.01%2.94M | 84.38%-15K | 297,984.10%11.98M | 131.78%143K | 170.45%3.29M | 1,503.73%8.65M | 33.79%-96K |
Financing cash flow | 545.56%72.11M | 14,188.35%64.1M | 75.76%-1.32M | 236.54%6.52M | 150.73%2.8M | -62.33%-16.18M | 86.59%-455K | 43.87%-5.43M | -37.01%-4.78M | -183.99%-5.53M |
Net cash flow | ||||||||||
Beginning cash position | 68.45%23.94M | 22.41%24.88M | 21.19%24.43M | 12.76%25.37M | 68.45%23.94M | -49.59%14.21M | 13.07%20.33M | 124.73%20.16M | 134.24%22.5M | -49.59%14.21M |
Current changes in cash | 6.54%10.37M | 160.60%9.43M | 166.86%451K | 59.74%-944K | -82.77%1.43M | 169.58%9.73M | 196.21%3.62M | -98.12%169K | -268.13%-2.35M | 144.57%8.29M |
End cash Position | 43.29%34.31M | 43.29%34.31M | 22.41%24.88M | 21.19%24.43M | 12.76%25.37M | 68.45%23.94M | 68.45%23.94M | 13.07%20.33M | 124.73%20.16M | 134.24%22.5M |
Free cash flow | -68.11%8.26M | -75.24%1.39M | -73.41%1.21M | 50.56%3.51M | -83.97%2.15M | 226.21%25.9M | 1,397.43%5.63M | -69.25%4.54M | 122.02%2.33M | 153.40%13.39M |
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.