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 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 flow from continuing operating activities | 25.54%341.33M | 42.13%130.2M | -3.18%48.48M | 10.09%96.74M | 55.69%65.92M | 4.33%271.89M | 11.58%91.6M | 1.75%50.07M | -6.75%87.87M | 20.78%42.34M |
Net income from continuing operations | 45.86%99.58M | 98.09%25.44M | -7.54%19.33M | 32.45%31.24M | 115.46%23.57M | 125.17%68.27M | 53.49%12.84M | 117.46%20.9M | 159.56%23.58M | 236.23%10.94M |
Operating gains losses | 486.94%11.11M | -75.00%3.83M | 269.56%8.1M | 94.76%-683K | 65.69%-129K | -288.02%-2.87M | 3,554.63%15.3M | -527.01%-4.77M | -1,363.34%-13.03M | -110.06%-376K |
Depreciation and amortization | 7.58%264.76M | 10.38%68.96M | 4.89%67.24M | 8.78%65.31M | 6.33%63.25M | 3.98%246.1M | 4.32%62.47M | 9.07%64.1M | 1.83%60.04M | 0.71%59.49M |
Deferred tax | 1,203.85%574K | 2,550.00%147K | 607.69%330K | 8.82%37K | 500.00%60K | 65.56%-52K | -109.23%-6K | -96.97%-65K | 61.90%34K | 92.65%-15K |
Other non cash items | 20.18%8.75M | 23.42%2.25M | 23.75%2.25M | 24.08%2.26M | 9.50%2M | 0.19%7.28M | 0.28%1.82M | 0.28%1.82M | 0.22%1.82M | 0.00%1.82M |
Change In working capital | 25.74%-61.52M | 433.30%22.8M | -26.00%-51.43M | -199.83%-2.29M | 18.37%-30.6M | -161.13%-82.85M | -220.31%-6.84M | -59.53%-40.82M | -88.80%2.3M | -15.91%-37.49M |
-Change in receivables | 143.51%5.68M | 3,879.28%16.51M | 99.05%-73K | 51.18%-4.51M | -282.95%-6.26M | -143.52%-13.05M | 109.67%415K | -119.68%-7.65M | -166.79%-9.23M | 400.53%3.42M |
-Change in inventory | -32.63%-101.86M | 56.09%-10.94M | -54.41%-30.97M | -56.64%-28.96M | -132.44%-30.98M | -143.07%-76.8M | -128.93%-24.92M | -110.04%-20.06M | -208.27%-18.49M | -158.24%-13.33M |
-Change in prepaid assets | 26.35%-1.35M | -85.47%-2.71M | 87.78%1.86M | 49.61%-511K | 102.29%8K | 33.75%-1.83M | -6,847.62%-1.46M | 276.43%990K | 51.48%-1.01M | 61.92%-350K |
-Change in payables and accrued expense | 585.22%31.72M | -6.27%16.96M | -37.72%-20.82M | 5.43%31.69M | 113.68%3.89M | 115.02%4.63M | -9.24%18.09M | 73.07%-15.12M | -4.18%30.06M | -9.28%-28.41M |
-Change in other current assets | -7.65%3.88M | 228.39%3.39M | -199.90%-1.02M | -58.50%403K | -6.54%1.1M | 21.13%4.2M | 8.63%1.03M | 6.72%1.02M | 40.12%971K | 35.44%1.18M |
-Change in other current liabilities | --410K | ---410K | ---410K | ---410K | --1.64M | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 25.54%341.33M | 42.13%130.2M | -3.18%48.48M | 10.09%96.74M | 55.69%65.92M | 4.33%271.89M | 11.58%91.6M | 1.75%50.07M | -6.75%87.87M | 20.78%42.34M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 13.17%-202.01M | 66.04%-26.92M | 40.98%-28.38M | 25.30%-48.14M | -141.24%-98.57M | -79.04%-232.65M | -82.09%-79.26M | -10.42%-48.08M | -178.32%-64.45M | -107.27%-40.86M |
Capital expenditure reported | 14.12%-204.85M | 63.49%-29.02M | 45.51%-28.69M | 25.33%-48.54M | -138.21%-98.61M | -77.70%-238.52M | -72.16%-79.47M | -18.99%-52.65M | -175.59%-65.01M | -104.63%-41.4M |
Net PPE purchase and sale | -74.93%1.34M | 180.66%595K | -92.38%307K | -29.08%395K | -92.54%40K | 44.87%5.33M | -91.95%212K | 1,313.68%4.03M | 87.54%557K | 14.78%536K |
Net other investing changes | 180.56%1.5M | ---- | ---- | ---- | ---- | -10.39%535K | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 13.17%-202.01M | 66.04%-26.92M | 40.98%-28.38M | 25.30%-48.14M | -141.24%-98.57M | -79.04%-232.65M | -82.09%-79.26M | -10.42%-48.08M | -178.32%-64.45M | -107.27%-40.86M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -254.89%-139.32M | -737.64%-103.34M | -894.14%-20.03M | -107.70%-48.6M | 2,268.19%32.65M | 69.94%-39.26M | 67.99%-12.34M | 64.39%-2.02M | 67.09%-23.4M | 90.17%-1.51M |
Net issuance payments of debt | 298.61%900.28M | -152.98%-31.12M | -25.01%46.97M | -51.30%20.14M | 1,269.02%864.29M | 74.25%225.86M | 113.07%58.74M | 4.87%62.64M | 701.82%41.35M | 28.34%63.13M |
Cash dividends paid | -2.88%-265.23M | -2.96%-66.41M | -3.03%-66.48M | -3.09%-66.49M | -2.45%-65.86M | -0.63%-257.8M | -0.65%-64.5M | -0.49%-64.52M | -0.85%-64.5M | -0.51%-64.28M |
Proceeds from stock option exercised by employees | 16.94%-5.35M | ---- | ---- | ---- | ---- | -117.70%-6.45M | ---- | ---- | ---- | ---- |
Net other financing activities | -88,495.85%-769.01M | -247.37%-462K | -303.85%-525K | -807.69%-2.24M | -213,805.87%-765.78M | 18.65%-868K | -9.02%-133K | -6.56%-130K | 4.63%-247K | 36.52%-358K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -254.89%-139.32M | -737.64%-103.34M | -894.14%-20.03M | -107.70%-48.6M | 2,268.19%32.65M | 69.94%-39.26M | 67.99%-12.34M | 64.39%-2.02M | 67.09%-23.4M | 90.17%-1.51M |
Net cash flow | ||||||||||
Beginning cash position | -68.57%11K | 1,216.67%79K | -70.97%9K | 33.33%8K | -68.57%11K | --35K | 0.00%6K | --31K | -60.00%6K | --35K |
Current changes in cash | 112.50%3K | -1,400.00%-65K | 380.00%70K | -96.00%1K | 89.66%-3K | -168.57%-24K | -82.76%5K | ---25K | --25K | -293.33%-29K |
End cash Position | 27.27%14K | 27.27%14K | 1,216.67%79K | -70.97%9K | 33.33%8K | -68.57%11K | -68.57%11K | 0.00%6K | --31K | -60.00%6K |
Free cash flow | 309.08%136.48M | 734.12%101.18M | 869.04%19.8M | 110.81%48.2M | -3,574.60%-32.7M | -73.60%33.36M | -66.25%12.13M | -151.83%-2.57M | -67.63%22.87M | -93.65%941K |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |