Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Liberty Live-C
LLYVK
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -132.94%-30.29M | -227.49%-27.75M | -842.24%-3.44M | -433K | 1.34M | -949.13%-13M | -1,450.53%-8.47M | 464K | -167.51%-6.59M | -52.51%1.6M |
Net profit before non-cash adjustment | 132.16%3.37M | 102.80%544K | -83.53%613K | --1.07M | --1.14M | -258.66%-10.47M | -631.91%-19.41M | --3.72M | 118.87%3.17M | 35.72%2.04M |
Total adjustment of non-cash items | -76.70%3.64M | -91.40%1.13M | 74.38%837K | --856K | --813K | 193.28%15.62M | 474.47%13.16M | --480K | -58.86%912K | 29.90%1.06M |
-Depreciation and amortization | -38.19%3.87M | -65.11%1.03M | -36.48%975K | --913K | --946K | 20.06%6.26M | 14.66%2.96M | --1.54M | -51.52%970K | 25.96%791K |
-Reversal of impairment losses recognized in profit and loss | -98.93%159K | -98.16%288K | 97.17%-28K | --0 | ---101K | 947,768.07%14.9M | 6,357.65%15.62M | ---990K | 47.33%193K | -34.19%77K |
-Disposal profit | 96.37%-195K | 97.74%-119K | --0 | ---76K | --0 | -31,850.51%-5.37M | -292,771.44%-5.27M | --0 | ---96K | --0 |
-Net exchange gains and losses | -6,327.76%-105K | -1,136.15%-90K | -58.33%-19K | --0 | --4K | 101.02%1.69K | 104.92%8.69K | ---12K | -3,180.00%-154K | 2,550.00%159K |
-Other non-cash items | 48.93%-88K | 113.22%20K | -71.70%-91K | --19K | ---36K | -157.95%-172.3K | -210.17%-151.3K | ---53K | -101.25%-1K | -58.75%33K |
Changes in working capital | -105.54%-37.3M | -1,218.45%-29.43M | -30.96%-4.89M | ---2.36M | ---616K | -74.58%-18.15M | 57.98%-2.23M | ---3.74M | -74.14%-10.67M | -243.65%-1.5M |
-Change in receivables | ---- | ---- | 85.73%-1.06M | ---3.4M | ---6.28M | -480.88%-34.98M | -396.81%-12.18M | ---7.42M | -2.75%-11.27M | -589.87%-4.11M |
-Change in inventory | 111.99%1.76M | -89.72%188K | 215.56%921K | ---298K | --949K | 121.53%830.23K | 147.43%1.83M | ---797K | ---206K | --4K |
-Change in payables | -56.00%7.04M | -29.22%5.75M | -206.16%-4.76M | --1.34M | --4.71M | 3,202.45%16M | 246.06%8.12M | --4.48M | -83.46%800K | 1,150.96%2.6M |
-Changes in other current assets | ---46.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -35K | 11.54%-46K | 53.33%-21K | |||||||
Interest received (cash flow from operating activities) | -42.04%861K | -80.71%166K | 8.02%283K | 178K | 234K | 306.65%1.49M | 323.26%860.5K | 262K | 159.52%218K | 85.90%145K |
Tax refund paid | 67.92%-1.26M | 95.14%-109K | -11.70%-592K | -306K | -257K | -85.79%-3.94M | -77.70%-2.24M | -530K | -120.66%-673K | 10.65%-495K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -98.56%-30.69M | -183.94%-27.69M | -2,431.06%-3.75M | ---561K | --1.31M | -6,803.09%-15.46M | -2,820.76%-9.75M | --161K | -159.13%-7.1M | -56.85%1.23M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.92%-1.24M | 69.29%-297K | 65.27%-331K | ---422K | ---194K | 10.82%-3.03M | 31.97%-967.12K | ---953K | 69.72%-469K | -50.35%-639K |
Net business purchase and sale | 21,596.18%7.09M | ---- | ---- | ---- | ---- | 99.37%-32.96K | -9,427.17%-32.96K | --0 | ---- | ---- |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | --10.5M | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Investing cash flow | -21.47%5.84M | -28.54%6.79M | 65.27%-331K | ---422K | ---194K | 185.85%7.44M | 768.05%9.5M | ---953K | 93.12%-469K | -50.35%-639K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 217,765.43%1.88M | 209.25%2.76M | -25.44%674K | --386K | ---1.94M | 100.15%862 | -767.02%-2.53M | --904K | 1,312.75%1.81M | -31.65%-183K |
Net common stock issuance | --5.57M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Increase or decrease of lease financing | 49.25%-1.49M | 66.30%-507K | -242.63%-271K | ---415K | ---301K | -199.90%-2.94M | -94.51%-1.5M | --190K | -1,529.63%-1.32M | -143.31%-309K |
Issuance fees | 49.44%-68K | --0 | ---58K | --0 | ---10K | 78.42%-134.5K | -44,733.33%-134.5K | --0 | ---- | ---- |
Interest paid (cash flow from financing activities) | 37.46%-773K | ---186K | ---192K | ---197K | ---198K | -86.54%-1.24M | ---- | ---- | ---- | ---- |
Financing cash flow | 218.54%5.11M | 138.28%2.07M | -86.01%153K | --5.34M | ---2.45M | -125.62%-4.31M | -236.66%-5.4M | --1.09M | -97.40%487K | -84.96%-492K |
Net cash flow | ||||||||||
Beginning cash position | -29.00%30.2M | -18.28%29.31M | -6.54%33.22M | --28.86M | --30.2M | 23.57%42.53M | -21.55%35.86M | -22.24%35.55M | 16.14%42.47M | 23.58%42.53M |
Current changes in cash | -60.05%-19.74M | -233.05%-18.84M | -1,401.66%-3.93M | --4.36M | ---1.33M | -255.24%-12.33M | -68.30%-5.66M | --302K | -177.36%-7.08M | -95.46%98K |
Effect of exchange rate changes | 6,209.13%103K | 1,136.15%90K | 41.67%17K | --0 | ---4K | -101.00%-1.69K | -104.82%-8.69K | --12K | 3,180.00%154K | -2,550.00%-159K |
End cash Position | -65.03%10.56M | -65.03%10.56M | -18.28%29.31M | --33.22M | --28.86M | -29.00%30.19M | -29.00%30.19M | -21.55%35.86M | -22.24%35.55M | 16.14%42.47M |
Free cash flow | -69.35%-32.11M | -152.14%-27.99M | -415.66%-4.08M | ---1.16M | --1.12M | -421.49%-18.96M | -531.69%-11.1M | ---792K | -78.68%-7.66M | -75.50%590K |
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.