HENDERA
831152
Hengerda New Materials
300946
Fujian Nebula Electronics.,Ltd
300648
4
Cubic Digital Technology
300344
5
HNAC Technology
300490
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 32.03%149.08M | 254.73%51.4M | 37.17%56.27M | -6.99%27.76M | -50.48%13.64M | -53.61%112.92M | -78.13%14.49M | -50.88%41.02M | -32.33%29.85M | 27.55M |
Net income from continuing operations | -6.24%106.17M | 152.44%28.35M | 56.43%29.59M | -36.99%36.21M | -53.07%12.02M | -47.46%113.23M | -79.70%11.23M | -44.33%18.92M | -2.42%57.47M | --25.62M |
Operating gains losses | -95.60%96K | -94.36%88K | --0 | --10K | ---2K | 986.07%2.18M | 1,715.12%1.56M | 697.47%630K | ---- | ---- |
Depreciation and amortization | 49.40%32.69M | 13.98%7.86M | 72.13%8.82M | 60.52%7.92M | 64.20%8.09M | 11.51%21.88M | 38.54%6.9M | 5.24%5.12M | 2.39%4.93M | --4.93M |
Deferred tax | -8.74%-21.51M | -58.55%-8.07M | -1,007.32%-5.9M | -20.07%-4.21M | 68.72%-3.33M | 27.65%-19.78M | 59.42%-5.09M | 86.64%-533K | 49.38%-3.5M | ---10.66M |
Other non cash items | -43.53%3.73M | -89.04%537K | 140.38%625K | 33.13%872K | 115.10%1.7M | -86.65%6.6M | 443.95%4.9M | -91.07%260K | -98.55%655K | --788K |
Change In working capital | 63.31%-24.85M | 151.98%9.7M | 146.97%10.16M | 38.60%-26.27M | -77.28%-18.44M | 7.91%-67.72M | -641.82%-18.66M | -86.74%4.12M | 40.80%-42.78M | ---10.4M |
-Change in receivables | -242.14%-32.82M | -63.68%10.55M | -79.07%3.89M | -260.26%-21.24M | -39.66%-26.02M | 338.99%23.09M | 205.55%29.05M | -75.30%18.57M | 70.31%-5.9M | ---18.63M |
-Change in inventory | 94.45%-1.25M | 51.47%-4.68M | 128.58%2.28M | 3,284.59%12.08M | -104.91%-10.94M | 53.83%-22.59M | 26.54%-9.64M | 49.19%-7.97M | -90.55%357K | ---5.34M |
-Change in prepaid assets | -38.68%1.51M | -34.45%2.93M | 57.53%5.17M | 42.12%-3.2M | -1,569.70%-3.4M | 135.28%2.47M | -88.76%4.48M | 408.17%3.28M | 88.95%-5.52M | --231K |
-Change in payables and accrued expense | 118.22%11.99M | 123.20%8.14M | 233.91%9.13M | 5.45%-17.47M | 325.12%12.19M | -320.03%-65.8M | -196.47%-35.09M | 15.93%-6.82M | 43.41%-18.48M | ---5.41M |
-Change in other working capital | 12.56%-4.28M | 2.71%-7.25M | -250.19%-10.31M | 126.87%3.56M | -48.13%9.72M | 32.04%-4.89M | 76.78%-7.45M | 84.73%-2.94M | -150.08%-13.24M | --18.75M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 32.03%149.08M | 254.73%51.4M | 37.17%56.27M | -6.99%27.76M | -50.48%13.64M | -53.61%112.92M | -78.13%14.49M | -50.88%41.02M | -32.33%29.85M | --27.55M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -220.75%-38.97M | 101.24%2.23M | -113.69%-27.41M | 103.90%35.24M | -746.98%-49.02M | 824.58%32.27M | -41.37%-179.5M | 326.90%200.27M | 171.69%17.28M | -5.79M |
Net PPE purchase and sale | 34.81%-15.04M | 70.45%-2.07M | 24.87%-4.4M | 4.04%-4.51M | 26.26%-4.06M | -17.34%-23.08M | -72.70%-7.02M | -34.54%-5.86M | 29.51%-4.7M | ---5.51M |
Net business purchase and sale | 99.44%-1.44M | --0 | --0 | ---450K | ---994K | -4,990.22%-257.06M | ---257.06M | --0 | --0 | --0 |
Net investment purchase and sale | -107.20%-22.48M | -94.92%4.3M | -111.16%-23.01M | 82.87%40.2M | -15,546.98%-43.97M | 1,441.76%312.41M | 171.76%84.58M | 302.08%206.13M | 68.72%21.98M | ---281K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -220.75%-38.97M | 101.24%2.23M | -113.69%-27.41M | 103.90%35.24M | -746.98%-49.02M | 824.58%32.27M | -41.37%-179.5M | 326.90%200.27M | 171.69%17.28M | ---5.79M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5.72%-118.42M | -68.79%-55.76M | 30.80%-15.16M | 28.48%-22.42M | 36.20%-25.09M | 47.75%-125.61M | -2.03%-33.03M | 38.34%-21.91M | 8.78%-31.34M | -39.32M |
Net common stock issuance | 15.93%-67.09M | -114.57%-43.24M | 62.18%-3.96M | 57.81%-10.54M | 61.37%-9.34M | 60.95%-79.79M | 22.27%-20.15M | 56.47%-10.48M | -4.49%-24.99M | ---24.18M |
Cash dividends paid | -6.62%-52.33M | -6.53%-13.71M | -6.76%-12.86M | -6.62%-12.87M | -6.59%-12.89M | -6.88%-49.08M | -6.50%-12.87M | -6.97%-12.05M | -7.09%-12.07M | ---12.09M |
Proceeds from stock option exercised by employees | -69.58%994K | 15,087.50%1.2M | 168.28%1.67M | -82.66%990K | 6.35%-2.86M | -66.86%3.27M | -100.14%-8K | 428.57%621K | 596.34%5.71M | ---3.06M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5.72%-118.42M | -68.79%-55.76M | 30.80%-15.16M | 28.48%-22.42M | 36.20%-25.09M | 47.75%-125.61M | -2.03%-33.03M | 38.34%-21.91M | 8.78%-31.34M | ---39.32M |
Net cash flow | ||||||||||
Beginning cash position | 11.73%202.66M | -50.17%197.08M | -0.48%176.63M | -15.42%138.86M | 11.73%202.66M | -2.57%181.37M | 48.68%395.5M | 0.25%177.49M | -0.96%164.17M | --181.37M |
Current changes in cash | -142.42%-8.31M | 98.93%-2.13M | -93.75%13.7M | 157.07%40.58M | -244.37%-60.47M | 1,477.22%19.58M | -112.75%-198.04M | 131.16%219.39M | -2.01%15.79M | ---17.56M |
Effect of exchange rate changes | -586.33%-8.25M | -270.62%-8.86M | 590.26%6.75M | -13.87%-2.82M | -1,034.83%-3.33M | 150.43%1.7M | -38.60%5.19M | 76.89%-1.38M | 48.84%-2.47M | --356K |
End cash Position | -8.17%186.09M | -8.17%186.09M | -50.17%197.08M | -0.48%176.63M | -15.42%138.86M | 11.73%202.66M | 11.73%202.66M | 48.68%395.5M | 0.25%177.49M | --164.17M |
Free cash flow | 49.20%134.04M | 559.86%49.33M | 47.50%51.87M | -7.54%23.25M | -56.54%9.58M | -59.85%89.84M | -87.98%7.48M | -55.58%35.17M | -32.84%25.15M | --22.05M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |