Nexwise Intelligence China
301248
Ceepower Co.,Ltd
300062
Hangzhou Gaoxin Materials Technology
300478
4
HENDERA
831152
5
Jinlihua Electric
300069
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 26.43%762.12M | 4.35%240.14M | 29.63%204.58M | 200.99%54.53M | 33.61%262.87M | -1.45%602.81M | 15.81%230.12M | -0.17%157.82M | -68.16%18.12M | 196.75M |
Net income from continuing operations | -0.69%637.83M | 7.03%231.4M | 20.03%161.5M | -5.19%142.74M | -27.48%102.2M | -9.26%642.23M | -4.78%216.21M | -13.75%134.55M | -8.68%150.55M | --140.92M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---742K | ---91K | ---- | ---- | ---- |
Depreciation and amortization | 15.62%191.83M | 1.07%48.58M | -0.63%47.51M | 21.46%47.23M | 55.72%48.51M | 27.21%165.91M | 53.46%48.06M | 48.40%47.81M | 13.61%38.88M | --31.15M |
Deferred tax | ---- | ---- | -188.41%-5.93M | 63.52%-495K | 187.69%4.45M | 96.26%-1.2M | 86.87%-1.46M | 180.62%6.7M | 91.87%-1.36M | ---5.08M |
Change In working capital | 53.28%-112.25M | -38.46%-51.55M | 76.58%-9.15M | 19.08%-146.37M | 471.16%96.79M | 2.77%-240.26M | 38.11%-37.23M | -14.55%-39.08M | -35.19%-180.89M | --16.95M |
-Change in receivables | ---- | ---- | -184.28%-42.19M | 13.23%7.05M | 42.10%62.59M | 135.67%49.18M | 48.22%-51.15M | 173.83%50.05M | 111.03%6.23M | --44.05M |
-Change in inventory | ---- | ---- | 182.42%14.68M | 155.27%11.6M | 33.58%-28.31M | 55.41%-45.44M | 218.08%35.97M | 63.01%-17.81M | 45.12%-20.99M | ---42.62M |
-Change in payables and accrued expense | ---- | ---- | 1,036.38%67.69M | 75.21%-12.79M | 74.15%-18.42M | -230.40%-79.52M | -23.35%50.54M | -126.53%-7.23M | -238.09%-51.58M | ---71.26M |
-Change in other current assets | ---- | ---- | 59.99%-11.39M | 64.32%-8.41M | -41.35%2.66M | -142.86%-69.43M | -22.88%-21.93M | -359.05%-28.47M | -319.16%-23.57M | --4.54M |
-Change in other current liabilities | ---- | ---- | -192.90%-6.57M | -33.36%-127.27M | -251.68%-7.63M | -100.61%-105.48M | -264.97%-22.14M | 403.04%7.07M | -45.23%-95.44M | --5.03M |
-Change in other working capital | ---- | ---- | 26.51%-31.38M | -471.64%-16.55M | 11.26%85.9M | -18.89%10.43M | 16.59%-28.53M | -85.92%-42.7M | 120.72%4.45M | --77.21M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 26.43%762.12M | 4.35%240.14M | 29.63%204.58M | 200.99%54.53M | 33.61%262.87M | -1.45%602.81M | 15.81%230.12M | -0.17%157.82M | -68.16%18.12M | --196.75M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 90.01%-144.02M | -37.34%-52.11M | 30.35%-26.05M | 97.29%-36.12M | 13.55%-29.74M | -1,235.84%-1.44B | 38.98%-37.94M | 2.55%-37.4M | -4,948.36%-1.33B | -34.41M |
Net PPE purchase and sale | 11.30%-142.48M | -25.29%-52.1M | 32.67%-25.62M | 22.54%-36.1M | 16.68%-28.66M | 8.69%-160.63M | 33.12%-41.59M | 2.42%-38.05M | 0.83%-46.61M | ---34.39M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | --0 | -165.28%-425K | --0 | ---1.06M | -91.67%742K | --1.29B | -92.69%651K | -18,852.20%-1.29B | --0 |
Net investment purchase and sale | -7,242.86%-1.54M | ---9K | -60.00%-8K | ---11K | -56.25%-25K | -100.03%-21K | --0 | 99.91%-5K | --0 | ---16K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---1.28B | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 90.01%-144.02M | -37.34%-52.11M | 30.35%-26.05M | 97.29%-36.12M | 13.55%-29.74M | -1,235.84%-1.44B | 38.98%-37.94M | 2.55%-37.4M | -4,948.36%-1.33B | ---34.41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -192.28%-696.68M | -48.35%-193.58M | -55.81%-176.88M | -102.94%-34.04M | -83.51%-292.18M | 248.14%754.95M | -17.09%-130.49M | -29.00%-113.53M | 1,499.27%1.16B | -159.21M |
Net issuance payments of debt | -193.59%-730M | -33.33%-200M | -44.00%-180M | -104.35%-50M | -215.92%-300M | 1,200.00%780M | -600.00%-150M | -308.33%-125M | 2,774.90%1.15B | ---94.96M |
Net common stock issuance | 80.73%-13.54M | -142.31%-66K | 79.62%-141K | -3.81%-245K | 81.17%-13.09M | 88.77%-70.28M | 100.10%156K | 99.55%-692K | 99.84%-236K | ---69.51M |
Proceeds from stock option exercised by employees | 1.93%30.37M | -54.76%5.29M | -65.80%3.24M | 26.46%7.9M | 485.87%13.93M | -30.39%29.79M | 75.54%11.7M | 81.23%9.46M | -65.44%6.25M | --2.38M |
Net other financing activities | 6.89%16.5M | -84.40%1.2M | -99.26%20K | 277.45%8.3M | 142.73%6.98M | 13.28%15.44M | 878.03%7.66M | 35.44%2.7M | -79.92%2.2M | --2.88M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -192.28%-696.68M | -48.35%-193.58M | -55.81%-176.88M | -102.94%-34.04M | -83.51%-292.18M | 248.14%754.95M | -17.09%-130.49M | -29.00%-113.53M | 1,499.27%1.16B | ---159.21M |
Net cash flow | ||||||||||
Beginning cash position | -17.78%395.08M | -1.75%330.51M | -0.99%326.43M | -30.61%337.29M | -17.78%395.08M | -4.13%480.53M | -24.17%336.41M | -21.29%329.69M | 1.25%486.07M | --480.53M |
Current changes in cash | 7.02%-78.58M | -109.00%-5.55M | -76.13%1.65M | 90.00%-15.62M | -1,984.17%-59.05M | -1,322.88%-84.51M | 145.99%61.69M | -78.26%6.89M | -198.92%-156.22M | --3.13M |
Effect of exchange rate changes | 935.44%7.92M | 82.14%-541K | 1,528.07%2.44M | 3,167.74%4.76M | -47.49%1.26M | 93.58%-948K | -125.64%-3.03M | 97.54%-171K | 98.26%-155K | --2.41M |
End cash Position | -17.88%324.42M | -17.88%324.42M | -1.75%330.51M | -0.99%326.43M | -30.61%337.29M | -17.78%395.08M | -17.78%395.08M | -24.17%336.41M | -21.29%329.69M | --486.07M |
Free cash flow | 40.13%619.64M | -0.26%188.04M | 49.42%178.96M | 164.69%18.43M | 44.26%234.22M | 3.26%442.18M | 38.09%188.53M | 2.84%119.77M | -387.54%-28.49M | --162.36M |
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 | -- | -- | -- | -- |