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 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 | 25,425.00%1.01B | 117.02%306M | 940.00%294M | 947.06%288M | 264.47%125M | -100.82%-4M | -47.19%141M | -152.24%-35M | -134.00%-34M | -76M |
Net income from continuing operations | 78.38%528M | 858.82%163M | 1,013.33%137M | -21.53%113M | -23.33%115M | -36.07%296M | -90.86%17M | -108.82%-15M | 246.94%144M | --150M |
Operating gains losses | -244.44%-31M | --0 | --0 | 25.00%-18M | -200.00%-13M | 89.16%-9M | 177.78%25M | 42.50%-23M | -71.43%-24M | --13M |
Depreciation and amortization | -2.27%172M | -4.55%42M | 2.27%45M | -4.55%42M | -2.27%43M | -13.73%176M | -4.35%44M | -20.00%44M | -13.73%44M | --44M |
Deferred tax | -161.11%-94M | -3,100.00%-32M | -333.33%-26M | -66.67%-15M | -5.00%-21M | 82.86%-36M | 98.95%-1M | -166.67%-6M | 89.66%-9M | ---20M |
Other non cash items | 244.83%100M | -66.67%2M | -44.44%5M | 666.67%92M | -50.00%1M | 3,000.00%29M | 220.00%6M | 800.00%9M | 200.00%12M | --2M |
Change In working capital | 148.35%249M | 223.53%110M | 279.37%113M | 121.18%43M | 93.99%-17M | -2,007.41%-515M | -68.52%34M | 59.62%-63M | -192.69%-203M | ---283M |
-Change in receivables | -172.69%-181M | -390.48%-61M | -47.15%65M | -245.83%-105M | -342.42%-80M | 5,080.00%249M | -60.38%21M | 9.82%123M | 163.16%72M | --33M |
-Change in inventory | 110.00%105M | -230.23%-56M | 260.00%36M | 193.10%27M | 276.92%98M | 114.66%50M | 189.58%43M | 105.41%10M | 77.69%-29M | --26M |
-Change in payables and accrued expense | 166.45%307M | 742.11%160M | 125.74%26M | 258.14%136M | 94.90%-15M | -1,226.83%-462M | 26.67%19M | -461.11%-101M | -142.79%-86M | ---294M |
-Change in other current assets | 136.00%9M | --4M | 366.67%8M | 20.00%6M | 66.67%-9M | 47.92%-25M | --0 | 81.25%-3M | 115.15%5M | ---27M |
-Change in other current liabilities | 75.00%-45M | --0 | --0 | --0 | 0.00%-45M | -180.00%-180M | 0.00%-45M | 10.00%-45M | -114.06%-45M | ---45M |
-Change in other working capital | 136.73%54M | 1,675.00%63M | 53.19%-22M | 82.50%-21M | 41.67%34M | -194.84%-147M | -103.54%-4M | -4,800.00%-47M | -380.00%-120M | --24M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 25,425.00%1.01B | 117.02%306M | 940.00%294M | 947.06%288M | 264.47%125M | -100.82%-4M | -47.19%141M | -152.24%-35M | -134.00%-34M | ---76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 38.04%-57M | 65.12%-15M | -21.43%-17M | 22.22%-14M | 35.29%-11M | 90.50%-92M | -59.26%-43M | 51.72%-14M | 97.98%-18M | -17M |
Net PPE purchase and sale | 32.18%-59M | 53.85%-18M | -21.43%-17M | 44.44%-10M | 12.50%-14M | -16.00%-87M | -62.50%-39M | 30.00%-14M | -5.88%-18M | ---16M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 140.00%2M | 175.00%3M | --0 | ---4M | 400.00%3M | 58.33%-5M | ---4M | --0 | --0 | ---1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 38.04%-57M | 65.12%-15M | -21.43%-17M | 22.22%-14M | 35.29%-11M | 90.50%-92M | -59.26%-43M | 51.72%-14M | 97.98%-18M | ---17M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -262.39%-190M | -173.91%-63M | -127.91%-12M | -66.67%9M | -277.14%-124M | -53.75%117M | 89.40%-23M | 189.58%43M | -96.34%27M | 70M |
Net issuance payments of debt | -122.05%-43M | --0 | --0 | -20.35%90M | -284.72%-133M | -81.20%195M | 61.59%-53M | --63M | -89.44%113M | --72M |
Net common stock issuance | 9.62%-47M | ---31M | ---16M | --0 | --0 | 93.08%-52M | --0 | --0 | 87.67%-37M | ---15M |
Net other financing activities | -284.62%-100M | -206.67%-32M | 120.00%4M | -65.31%-81M | -30.77%9M | 21.21%-26M | 76.47%30M | -1,100.00%-20M | -53.13%-49M | --13M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -262.39%-190M | -173.91%-63M | -127.91%-12M | -66.67%9M | -277.14%-124M | -53.75%117M | 89.40%-23M | 189.58%43M | -96.34%27M | --70M |
Net cash flow | ||||||||||
Beginning cash position | 17.95%138M | 1,008.20%676M | 504.41%411M | 49.41%127M | 17.95%138M | -65.99%117M | -24.69%61M | -30.61%68M | -39.72%85M | --117M |
Current changes in cash | 3,547.62%766M | 204.00%228M | 4,516.67%265M | 1,232.00%283M | 56.52%-10M | 109.25%21M | 226.09%75M | 40.00%-6M | 54.55%-25M | ---23M |
Effect of exchange rate changes | ---3M | -250.00%-3M | --0 | --1M | 0.00%-1M | --0 | 0.00%2M | -125.00%-1M | --0 | ---1M |
End cash Position | 557.66%901M | 557.66%901M | 1,008.20%676M | 504.41%411M | 49.41%127M | 30.48%137M | 30.48%137M | -24.69%61M | -30.61%68M | --85M |
Free cash flow | 1,148.35%954M | 182.35%288M | 665.31%277M | 634.62%278M | 220.65%111M | -122.03%-91M | -58.02%102M | -204.26%-49M | -162.65%-52M | ---92M |
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 | -- | -- | -- | -- |