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 | 170.72%208.06M | -143.62%-18.53M | 247.85%113.62M | -30.25%15.88M | 561.01%97.09M | 104.71%76.86M | 188.71%42.48M | 644.59%32.67M | -16.07%22.77M | -142.49%-21.06M |
Net profit before non-cash adjustment | -3.77%50.64M | -24.56%12.96M | -66.73%4.71M | 30.82%15.66M | 85.92%17.31M | -8.41%52.63M | -0.12%17.19M | -4.65%14.17M | -23.12%11.97M | -5.27%9.31M |
Total adjustment of non-cash items | 9.48%15.24M | 138.83%8.17M | -21.63%2.7M | -34.36%2.44M | -42.13%1.93M | -19.46%13.92M | -40.33%3.42M | 150.84%3.45M | -45.07%3.72M | -2.26%3.34M |
Changes in working capital | 1,279.45%142.18M | -281.30%-39.66M | 605.65%106.21M | -131.30%-2.22M | 330.99%77.85M | 127.71%10.31M | 366.08%21.88M | 227.08%15.05M | 47.78%7.08M | -53.73%-33.7M |
-Change in receivables | 166.72%23.92M | 31.73%-89.59M | 73.42%75.65M | -156.38%-17.32M | 162.56%55.18M | -27.40%-35.86M | -1,899.20%-131.23M | 800.56%43.62M | 92.03%30.73M | 167.02%21.02M |
-Change in inventory | 190.93%41.35M | -106.53%-4.71M | 304.21%34.37M | 124.90%9.01M | 108.87%2.69M | 253.25%14.21M | 1,684.57%72.19M | -55.84%8.5M | -124.80%-36.17M | -659.80%-30.3M |
-Change in payables | -8.95%-10.55M | -183.55%-32.82M | 89.71%-3.82M | -51.30%6.1M | 181.85%19.99M | -131.63%-9.68M | -15.67%39.28M | -319.08%-37.08M | 434.29%12.53M | -157.87%-24.42M |
-Changes in other current assets | 110.04%87.46M | ---- | ---- | ---- | ---- | 195.31%41.64M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 17.21%-9.48M | -8.55%-3.38M | 11.05%-2.58M | 38.67%-1.94M | 30.38%-1.59M | 29.40%-11.46M | 39.88%-3.11M | -162.32%-2.9M | 52.44%-3.16M | 30.73%-2.29M |
Interest received (cash flow from operating activities) | -49.48%337K | -94.57%34K | 378.26%110K | 1,122.22%110K | 822.22%83K | 1,459.91%667K | 2,776.97%626K | 155.56%23K | 28.57%9K | 80.00%9K |
Tax refund paid | -120.02%-21.3M | -638.75%-6.73M | -87.48%-8.28M | -7.29%-2.93M | -106.96%-3.36M | -108.16%-9.68M | 56.99%-911K | -277.44%-4.42M | -310.99%-2.73M | -132.66%-1.62M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 214.99%177.62M | -173.18%-28.6M | 305.42%102.88M | -34.13%11.13M | 469.42%92.22M | 237.42%56.39M | 425.11%39.09M | 1,095.85%25.38M | -14.82%16.89M | -96.85%-24.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -8.34%-935K | 46.75%-172K | -553.85%-425K | 18.46%-53K | 30.49%-285K | -29.42%-863K | -368.75%-323K | 71.86%-65K | 44.92%-65K | 6.39%-410K |
Net business purchase and sale | ---58.18M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net investment property transactions | -731.47%-127.71M | 132.90%5.05M | ---81.86M | -323.70%-7.14M | -1,271.94%-43.77M | -1,112.94%-15.36M | -1,112.94%-15.36M | --0 | --3.19M | ---3.19M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | 170.30%803K | ---- | ---- | ---- | ---- |
Investing cash flow | -1,111.63%-186.82M | 152.83%7.86M | -220,581.54%-143.44M | -330.05%-7.19M | -1,123.61%-44.05M | -5,166.77%-15.42M | -383.12%-14.88M | -101.94%-65K | 2,748.31%3.13M | -721.92%-3.6M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 125.79%22.12M | 39.65%-13.25M | 246.14%43.18M | 90.54%-1.51M | 65.60%-6.3M | -84.58%-85.76M | -86.19%-21.96M | -550.96%-29.55M | 17.58%-15.94M | -69.69%-18.32M |
Net common stock issuance | -105.18%-3.77M | -103.61%-562K | -99.71%39K | --513K | -108.58%-3.76M | 314.97%72.64M | -11.15%15.55M | --13.32M | --0 | --43.76M |
Increase or decrease of lease financing | 19.51%-1.27M | 80.85%-112K | 26.18%-313K | -0.73%-416K | -173.89%-430K | -49.93%-1.58M | 49.79%-585K | -657.89%-424K | -1,695.65%-413K | -366.10%-157K |
Interest paid (cash flow from financing activities) | -50.00%-150K | ---150K | --0 | ---- | ---- | 92.07%-100K | --0 | --0 | ---- | ---- |
Net other fund-raising expenses | 50.88%-2.55M | ---- | ---- | ---- | ---- | -2,599,100.00%-5.2M | ---- | ---- | ---- | ---- |
Financing cash flow | 171.86%14.38M | -36.41%-16.63M | 357.70%42.91M | 91.42%-1.41M | -141.48%-10.49M | 36.04%-20.01M | -405.81%-12.19M | -222.22%-16.65M | 15.03%-16.45M | 335.53%25.29M |
Net cash flow | ||||||||||
Beginning cash position | 186.69%34.84M | 266.73%77.39M | 503.26%75.05M | 716.95%72.52M | 186.69%34.84M | -55.01%12.15M | 455.02%21.1M | 255.02%12.44M | 181.36%8.88M | -55.01%12.15M |
Current changes in cash | -75.33%5.17M | -411.06%-37.37M | -72.97%2.34M | -29.13%2.53M | 1,250.18%37.68M | 241.10%20.96M | 43.89%12.02M | 2,806.71%8.66M | 920.92%3.56M | 86.27%-3.28M |
End cash Position | 20.82%40.01M | 20.82%40.01M | 266.73%77.39M | 503.26%75.05M | 716.95%72.52M | 172.51%33.12M | 172.51%33.12M | 455.02%21.1M | 255.02%12.44M | 181.36%8.88M |
Free cash flow | 218.10%176.62M | -174.24%-28.78M | 304.78%102.45M | -34.19%11.07M | 462.09%91.87M | 246.07%55.53M | 412.50%38.76M | 1,238.50%25.31M | -14.64%16.82M | -93.41%-25.37M |
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.