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 | -34.00%49.51M | 4.90%27.9M | -683.85%-117.08M | 367.80%110.63M | 494.26%28.06M | -9.97%75.02M | 83.29%26.6M | 3,387.48%20.05M | -56.23%23.65M | -66.77%4.72M |
Net profit before non-cash adjustment | 84.26%31.93M | -91.71%2.21M | 295.08%31.85M | 265.70%7.43M | 50.71%-9.56M | 189.20%17.33M | 800.15%26.63M | 174.92%8.06M | -86.01%2.03M | -421.41%-19.39M |
Total adjustment of non-cash items | 10.33%36.18M | 245.66%24.24M | -201.14%-16.96M | -13.03%13.9M | -10.08%14.99M | -56.49%32.79M | -193.02%-16.64M | -23.26%16.77M | -18.79%15.99M | 4.67%16.67M |
-Depreciation and amortization | -5.54%64.76M | -36.34%18.94M | 70.97%22.16M | -7.51%11.96M | -9.39%11.7M | 3.99%68.56M | 82.94%29.75M | -21.75%12.96M | -21.82%12.93M | -22.01%12.91M |
-Reversal of impairment losses recognized in profit and loss | 105.84%2.85M | 103.06%1.64M | -87.19%535K | 5.48%385K | 62.09%295K | -2,963.25%-48.9M | -2,377.55%-53.63M | 2,181.42%4.18M | 285.28%365K | -68.73%182K |
-Assets reserve and write-off | --0 | --0 | --0 | ---- | ---- | --113K | 1,060.00%116K | 80.00%-1K | ---- | ---- |
-Disposal profit | -2,904.79%-40.39M | -12.83%2.19M | -5,799.86%-42.24M | 46.05%-191K | ---143K | 142.50%1.44M | 8,181.39%2.51M | ---716K | ---354K | --0 |
-Other non-cash items | -22.73%8.95M | -68.03%1.47M | 640.40%2.58M | -42.54%1.75M | -12.23%3.14M | -19.66%11.58M | 20.88%4.61M | -93.17%349K | -8.96%3.05M | 66.67%3.58M |
Changes in working capital | -174.62%-18.59M | -91.22%1.46M | -2,661.95%-131.97M | 1,486.04%89.29M | 204.04%22.63M | 1,156.87%24.91M | 3,793.22%16.61M | 54.58%-4.78M | -71.60%5.63M | 196.00%7.44M |
-Change in receivables | -2,584.46%-10.36M | -118.65%-913K | 71.29%-3.01M | -357.54%-6.27M | -106.25%-172K | -132.82%-386K | 650.97%4.9M | -868.46%-10.47M | -74.99%2.44M | 133.84%2.75M |
-Change in inventory | -116.13%-1.97M | -100.62%-39K | 66.28%-1.32M | -185.53%-2.2M | -77.91%1.59M | 210.75%12.19M | 208.41%6.3M | -356.10%-3.9M | 154.97%2.58M | 455.62%7.21M |
-Change in payables | -147.75%-6.26M | -55.52%2.41M | -1,430.46%-127.64M | 15,720.23%97.77M | 940.84%21.21M | 11.00%13.11M | -3.01%5.42M | 187.52%9.59M | -95.82%618K | -204.73%-2.52M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 28.82%-5.56M | 54.90%-985K | 16.86%-1.1M | 21.35%-1.81M | 16.89%-1.67M | -21.23%-7.81M | -158.97%-2.18M | 63.43%-1.32M | 31.38%-2.3M | 37.02%-2.01M |
Interest received (cash flow from operating activities) | 100.00%38K | -46.67%8K | 2,200.00%23K | 500.00%6K | -50.00%1K | -86.68%19K | -33.74%15K | -98.15%1K | -97.56%1K | -92.00%2K |
Tax refund paid | 9.55%-11.83M | -8.76%-5.91M | 78.47%-529K | -4.95%-1.8M | -3.44%-3.58M | 1.87%-13.07M | -11.36%-5.44M | 35.90%-2.46M | 15.66%-1.72M | -34.69%-3.46M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -40.61%32.17M | 10.63%21.02M | -829.00%-118.68M | 445.15%107.02M | 3,132.85%22.81M | -14.99%54.16M | 42.21%19M | 339.24%16.28M | -59.67%19.63M | -108.88%-752K |
Investing cash flow | ||||||||||
Capital expenditures | -2,640.00%-1.37M | -7,988.89%-728K | -7,485.71%-531K | -438.46%-70K | -95.24%-41K | 69.37%-50K | 87.37%-9K | -40.00%-7K | 83.95%-13K | -250.00%-21K |
Net PPE purchase and sale | 450.69%123.51M | -16,473.33%-12.28M | 1,635.81%153.07M | 35.73%-9.47M | 26.26%-7.82M | -42.63%-35.22M | 100.89%75K | -18.46%-9.97M | -245.35%-14.73M | -195.24%-10.6M |
Net intangibles purchase and sale | ---22K | ---19K | --0 | ---1K | ---2K | --0 | --0 | --0 | --0 | --0 |
Net business purchase and sale | 22,009.09%2.41M | --2.41M | --0 | ---- | ---- | ---11K | --0 | ---511K | ---- | ---- |
Dividends received (cash flow from investment activities) | ---6.3M | -270.73%-3.15M | ---3.15M | ---- | ---- | --0 | --1.85M | --0 | ---- | ---- |
Investing cash flow | 435.11%118.23M | -820.41%-13.77M | 1,524.83%149.39M | 40.72%-9.54M | 26.00%-7.86M | -41.94%-35.28M | 122.50%1.91M | -24.54%-10.49M | -270.16%-16.09M | -195.33%-10.62M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -1,112.76%-120.26M | 285.55%16.38M | -2,271.63%-98.8M | -2,354.21%-22.5M | -838.23%-15.33M | 73.29%-9.92M | -27.58%-8.83M | -171.05%-4.17M | 106.25%998K | 116.35%2.08M |
Increase or decrease of lease financing | 269.84%3.18M | 155.70%1.88M | 17.25%1.44M | -126.28%-123K | 87.89%-23K | -45.06%-1.87M | -935.37%-3.38M | 478.15%1.23M | 245.79%468K | 40.06%-190K |
Cash dividends for minorities | --0 | ---- | ---- | ---- | ---- | ---3.27M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 4.38%-8.55M | 5.85%-2.25M | 35.09%-1.86M | -20.71%-2.24M | -20.43%-2.19M | -16.39%-8.94M | 68.85%-2.39M | ---2.87M | ---1.86M | ---1.82M |
Financing cash flow | -423.60%-125.63M | 189.59%16M | -1,608.70%-99.22M | -6,226.72%-24.86M | -24,808.45%-17.54M | 47.95%-23.99M | -19.71%-17.86M | -211.87%-5.81M | 97.59%-393K | 100.55%71K |
Net cash flow | ||||||||||
Beginning cash position | -65.82%2.66M | 1,183.90%4.17M | 19,586.60%72.69M | 101.79%63K | -65.82%2.66M | -48.25%7.78M | -102.16%-385K | -101.07%-373K | -151.25%-3.53M | -48.25%7.78M |
Current changes in cash | 583.94%24.77M | 664.15%23.25M | -570,833.33%-68.51M | 2,204.00%72.62M | 77.04%-2.6M | 29.40%-5.12M | 130.25%3.04M | 99.93%-12K | -88.76%3.15M | -38.70%-11.3M |
End cash Position | 931.83%27.43M | 931.83%27.43M | 1,183.90%4.17M | 19,586.60%72.69M | 101.79%63K | -65.82%2.66M | -65.82%2.66M | -102.16%-385K | -101.07%-373K | -151.25%-3.53M |
Free cash flow | -195.90%-16.07M | -60.21%7.19M | -2,558.85%-133.37M | 1,866.29%95.84M | 222.90%14.27M | -56.31%16.76M | 305.16%18.07M | 135.40%5.42M | -89.01%4.87M | -338.29%-11.61M |
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.