Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q1)Mar 31, 2018 | (FY)Dec 31, 2017 | (Q1)Mar 31, 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -129.36%-42.49M | 276.01%144.74M | -29.63%-82.24M | 89.79%-63.44M | -246.99%-621.61M | 128.86%422.9M | -68.64%184.79M | -159.57%-42.24M | 609.78%589.3M | 70.92M |
| Net income from continuing operations | 868.69%41.07M | 96.68%-5.34M | -11,915.17%-161.06M | -100.04%-1.34M | 733.23%3.37B | 31.91%404.86M | -12.07%306.92M | 13.15%84.03M | 161.50%349.06M | --74.26M |
| Operating gains losses | -45,158.04%-90.85M | -112.82%-200.74K | -68.16%1.57M | 100.15%4.92M | -4,314.40%-3.31B | -70.02%-74.98M | -314.28%-44.1M | 496.87%4.98M | 106.06%20.58M | ---1.25M |
| Depreciation and amortization | 400.42%13.16M | 3.75%2.63M | 89.77%2.54M | -86.00%1.34M | -8.82%9.54M | 45.57%10.47M | 141.99%7.19M | 273.10%1.94M | 97.90%2.97M | --518.77K |
| Deferred tax | --0 | -76.53%12.63M | 158.85%53.82M | -136.85%-91.45M | 2,846.80%248.15M | 72.37%-9.03M | -156.38%-32.69M | -1,045.02%-16.3M | -545.42%-12.75M | --1.72M |
| Other non cash items | 46.77%-14M | -160.53%-26.31M | 40.09%43.46M | 1,267.80%31.02M | -93.38%2.27M | 9,784.69%34.26M | 99.09%-353.73K | 128.21%3.77M | -5,324.93%-38.87M | ---13.36M |
| Change In working capital | -74.48%39.31M | 267.74%154.03M | -71.35%-91.83M | 95.27%-53.59M | -1,292.13%-1.13B | 22.86%-81.42M | -139.36%-105.55M | -1,471.33%-123.71M | 485.00%268.16M | --9.02M |
| -Change in receivables | -52.82%62.13M | 175.04%131.7M | 131.31%47.88M | 77.83%-152.91M | -845.42%-689.87M | -506.46%-72.97M | -126.10%-12.03M | -308.60%-35.48M | 132.59%46.1M | ---8.68M |
| -Change in payables and accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | -250.00%-1.51M | --4.64M | -66.50%1.01M | --0 |
| -Change in other current assets | -138.59%-64.63M | 350.23%167.49M | -135.85%-66.93M | 95.92%-28.38M | -1,123.34%-694.99M | -271.63%-56.81M | 151.34%33.1M | 112.65%1.08M | -179.71%-64.48M | ---8.55M |
| -Change in other current liabilities | 128.80%41.8M | -99.47%-145.17M | -156.99%-72.78M | -49.20%127.7M | 419.82%251.38M | 138.66%48.36M | -143.82%-125.1M | -457.87%-93.96M | 210.88%285.52M | --26.25M |
| -Change in other working capital | ---- | --4.8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -129.36%-42.49M | 276.01%144.74M | -29.63%-82.24M | 89.79%-63.44M | -246.99%-621.61M | 128.86%422.9M | -68.64%184.79M | -159.57%-42.24M | 609.78%589.3M | --70.92M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -157.12%-171.21M | 5.53%299.73M | -31.97%284.02M | 184.59%417.51M | 58.82%-493.56M | 26.87%-1.2B | -905.89%-1.64B | -236.88%-427.85M | 40.12%-162.91M | -127.01M |
| Net PPE purchase and sale | -82,508.56%-127.23M | 76.38%-154.01K | 77.97%-652.08K | 44.44%-2.96M | 87.61%-5.33M | -198.95%-43.02M | -54.04%-14.39M | -124.97%-4.51M | -337.71%-9.34M | ---2.01M |
| Net business purchase and sale | ---- | ---- | ---- | --267.5K | --0 | 100.09%100K | 23.52%-108.22M | ---- | ---141.5M | ---- |
| Net investment purchase and sale | -140.36%-74.24M | 100.88%183.93M | -64.80%91.56M | 409.98%260.08M | 81.55%-83.9M | -50.31%-454.77M | -898.59%-302.55M | -329.87%-537.34M | 113.72%37.89M | ---125M |
| Net other investing changes | -73.91%30.25M | -39.95%115.96M | 20.60%193.11M | 139.60%160.12M | 42.30%-404.33M | 42.26%-700.72M | -2,329.40%-1.21B | --114M | -889.82%-49.95M | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -157.12%-171.21M | 5.53%299.73M | -31.97%284.02M | 184.59%417.51M | 58.82%-493.56M | 26.87%-1.2B | -905.89%-1.64B | -236.88%-427.85M | 40.12%-162.91M | ---127.01M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 89.64%-17.45M | 61.14%-168.41M | -41.93%-433.41M | 19.81%-305.37M | -152.13%-380.82M | -82.14%730.55M | 496.64%4.09B | 1,870.35%1.76B | 266.39%685.69M | 89.29M |
| Net issuance payments of debt | 96.00%-5.35M | 9.42%-133.96M | -69.90%-147.89M | -87.31%-87.04M | -104.61%-46.47M | 85.73%1.01B | 3,827.49%543.19M | --0 | -107.70%-14.57M | --88.89M |
| Net common stock issuance | 64.24%-12.45M | -127.04%-34.83M | 78.00%-15.34M | -41.65%-69.72M | -138.48%-49.22M | -107.58%-20.64M | --272.15M | ---- | --0 | ---- |
| Cash dividends paid | --0 | --0 | -80.92%-271.19M | 43.91%-149.89M | -3.93%-267.21M | -850.04%-257.11M | ---27.06M | ---- | --0 | ---- |
| Proceeds from stock option exercised by employees | -6.54%356.67K | -62.61%381.63K | -21.02%1.02M | -80.70%1.29M | --6.69M | --0 | --0 | ---- | ---- | ---- |
| Net other financing activities | ---- | ---- | ---- | ---- | -4,186.12%-24.61M | -100.02%-574.21K | 371.66%3.3B | 439,742.66%1.76B | 58,455.14%700.26M | --400K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 89.64%-17.45M | 61.14%-168.41M | -41.93%-433.41M | 19.81%-305.37M | -152.13%-380.82M | -82.14%730.55M | 496.64%4.09B | 1,870.35%1.76B | 266.39%685.69M | --89.29M |
| Net cash flow | ||||||||||
| Beginning cash position | 148.97%450.45M | -52.18%180.92M | 4.18%378.34M | -90.56%363.17M | -0.86%3.85B | 242.59%3.88B | 2,362.34%1.13B | 2,362.34%1.13B | -3.90%46M | --46M |
| Current changes in cash | -183.73%-231.16M | 219.19%276.07M | -575.65%-231.63M | 103.26%48.7M | -3,227.21%-1.5B | -101.70%-44.96M | 137.15%2.64B | 3,783.11%1.29B | 59,706.24%1.11B | --33.2M |
| Effect of exchange rate changes | -125.80%-1.78M | -82.39%6.9M | 1,763.65%39.17M | 93.48%-2.35M | -413.41%-36.09M | -89.58%11.52M | 534.89%110.48M | ---2.62M | ---25.4M | --0 |
| End cash Position | -53.11%217.51M | 149.56%463.89M | -54.61%185.89M | -82.31%409.51M | -39.83%2.31B | -0.86%3.85B | 242.59%3.88B | 2,954.63%2.42B | 2,362.34%1.13B | --79.2M |
| Free cash flow | -217.46%-169.72M | 274.28%144.49M | -24.84%-82.91M | 89.41%-66.41M | -265.05%-626.97M | 122.93%379.87M | -70.61%170.4M | -167.86%-46.76M | 620.59%579.72M | --68.91M |
| Currency Unit | USD | USD | USD | USD | CNY | CNY | CNY | CNY | CNY | CNY |
| 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 with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | -- | -- |