Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nu Holdings
NU
5
Liberty Latin America-A
LILA
(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 | -45.51%8.97M | -103.07%-150K | 334.63%9.7M | -101.14%-71K | -116.54%-512K | 2,646.79%16.46M | 1.56%4.89M | 150.52%2.23M | 762.71%6.25M | 275.55%3.1M |
Net profit before non-cash adjustment | 1,164.86%1.87M | -152.71%-934K | 59.59%-712K | 233.06%1.22M | 1,108.33%2.3M | -79.93%148K | 2,101.38%1.77M | -179.91%-1.76M | 113.69%366K | -120.25%-228K |
Total adjustment of non-cash items | -18.82%1.84M | -187.63%-347K | 36.48%1.26M | 24.40%515K | -22.49%417K | -43.00%2.27M | -73.26%396K | 1,215.71%921K | -79.58%414K | 33.50%538K |
-Depreciation and amortization | 16.56%3.37M | 26.24%1.07M | -9.19%642K | 22.14%833K | 26.03%828K | 8.99%2.89M | 32.53%846K | 10.82%707K | -0.87%682K | -4.64%657K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | --0 | --0 | -56.48%798K | -275.19%-334K | --508K | -97.38%43K | --581K |
-Disposal profit | 40.68%-35K | 84.75%-9K | ---6K | ---8K | ---12K | -61.54%-59K | -519.49%-59K | --0 | --0 | --0 |
-Net exchange gains and losses | 52.49%-277K | -571.08%-782K | 947.47%839K | 13.91%-99K | 56.07%-235K | -2,965.01%-583K | -80.36%166K | 77.24%-99K | 43.90%-115K | -189.19%-535K |
-Other non-cash items | -56.23%-1.22M | -179.82%-624K | -11.79%-218K | -7.65%-211K | 0.61%-164K | -58.94%-779K | -21.11%-223K | -83.96%-195K | -97.98%-196K | -63.37%-165K |
Changes in working capital | -62.58%5.25M | -58.39%1.13M | 197.95%9.16M | -133.02%-1.81M | -215.91%-3.23M | 361.76%14.04M | -16.36%2.72M | 145.91%3.07M | 298.69%5.47M | 184.60%2.79M |
-Change in receivables | -249.61%-17.08M | -102.57%-295K | -366.10%-6.37M | 117.24%593K | -1,206.73%-11.01M | 223.24%11.42M | 165.30%11.47M | 116.18%2.39M | -211.29%-3.44M | 152.56%995K |
-Change in inventory | 36,120.00%9.01M | 30.29%1.14M | -72.15%857K | 158.41%1.87M | 763.70%5.14M | 99.59%-25K | 1,721.60%875K | 197.68%3.08M | -2.69%-3.2M | -388.81%-774K |
-Change in payables | 402.75%13.33M | 102.97%286K | 712.02%14.66M | -135.25%-4.27M | 3.24%2.65M | -69.58%2.65M | -326.14%-9.63M | -121.31%-2.4M | 765.55%12.11M | 253.81%2.56M |
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) | 60.15%1.25M | 178.41%632K | 16.41%227K | 12.24%220K | 6.06%175K | 59.75%783K | 23.28%227K | 83.96%195K | 97.98%196K | 63.37%165K |
Tax refund paid | -119.65%-1.64M | 58.97%-336K | -184.26%-562K | -103.74%-381K | 11.00%-364K | 3.32%-748K | -360.60%-819K | 395.13%667K | 46.26%-187K | 20.43%-409K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -47.99%8.58M | -96.60%146K | 202.71%9.37M | -103.71%-232K | -124.59%-701K | 1,873.81%16.49M | -19.12%4.29M | 168.18%3.09M | 1,216.84%6.26M | 231.02%2.85M |
Investing cash flow | ||||||||||
Capital expenditures | 18.77%-1.64M | 37.54%-1.26M | --348K | ---- | ---- | ---2.02M | ---2.02M | --0 | ---- | ---- |
Net PPE purchase and sale | 62.27%-1.66M | 79.97%-466K | 74.40%-127K | 44.97%-454K | 18.76%-615K | -33.40%-4.41M | -210.23%-2.33M | 74.71%-496K | -138.44%-825K | -208.98%-757K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---384K | ---- | ---- | ---- | ---- | --0 |
Net business purchase and sale | --0 | --0 | --0 | ---- | ---- | ---4.59M | --0 | --0 | ---- | ---- |
Net investment product transactions | 184.80%2.97M | 79.60%-306K | ---726K | 50.00%1.5M | 183.33%2.5M | -130.43%-3.5M | 50.00%-1.5M | --0 | --1M | -142.86%-3M |
Net changes in other investments | ---654K | --2.42M | ---7.47M | --1.02M | --3.38M | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 93.19%-988K | 106.55%383K | -1,507.46%-7.97M | 139.10%1.73M | 229.81%4.88M | -277.98%-14.51M | -54.06%-5.85M | -108.95%-496K | -1,175.14%-4.41M | -155.62%-3.76M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -1,218.75%-211K | -56.25%-25K | ---62K | ---72K | ---52K | ---16K | ---16K | --0 | --0 | --0 |
Interest paid (cash flow from financing activities) | -825.00%-37K | -100.00%-8K | ---9K | ---9K | ---11K | ---4K | ---4K | --0 | --0 | --0 |
Financing cash flow | -1,140.00%-248K | -65.00%-33K | ---71K | ---81K | ---63K | ---20K | ---20K | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | 16.55%17.95M | 12.10%24.24M | 29.54%23.63M | 28.73%22.16M | 0.29%17.93M | -48.44%15.4M | 33.48%21.62M | 22.70%18.24M | 18.11%17.21M | 80.95%17.88M |
Current changes in cash | 274.07%7.34M | 131.55%496K | -49.11%1.32M | -23.39%1.41M | 553.97%4.11M | -72.82%1.96M | -203.80%-1.57M | 159.54%2.6M | 1,328.68%1.84M | -119.79%-906K |
Effect of exchange rate changes | -91.13%52K | 56.23%589K | -191.67%-715K | 107.50%61K | -51.65%117K | 108.08%586K | 215.16%377K | 137.08%780K | -592.73%-813K | 110.43%242K |
End cash Position | 41.20%25.35M | 41.20%25.35M | 12.10%24.24M | 29.54%23.63M | 28.73%22.16M | -51.97%17.95M | -51.97%17.95M | 33.48%21.62M | 22.70%18.24M | 18.11%17.21M |
Free cash flow | -47.60%5.28M | -2,940.38%-1.58M | 269.01%9.59M | -118.95%-1.03M | -181.18%-1.7M | 335.47%10.07M | -101.15%-52K | 139.98%2.6M | 4,109.30%5.43M | 186.49%2.09M |
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.