JX Luxventure Limited logo

JX Luxventure Limited

JXG | NASDAQ
Chart Builder DCF Calculator
$6.20
$0 (0.00%)
Sep 22, 2026, 10:30 AM ET · Market open
TTM
Period Ending
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
-12.72M -6.27M 3.07M 3.31M 3.55M 3.3M 3.04M 2.72M 2.39M -8.55M -51.75M -44.48M -37.22M -22.35M -7.49M -6.14M -5.23M -4.32M -3.41M -1.92M
Depreciation & Amortization
2.81M 2.66M 3.02M 1.84M 651.84K 469.09K 286.33K 216.53K 146.73K 306.6K 683.67K 768.81K 853.95K 978.84K 1.11M 996.98K 879.81K 774.54K 658.84K 665.58K
Stock-Based Compensation
9.48M 4.81M 147K 73.5K n/a n/a n/a n/a n/a 6.37M 16.43M 10.42M 4.41M 2.91M 1.41M 1.05M 700.25K 350.13K n/a 64.65K
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.7K 327.03K 161.81K -3.41K -52.75K -112.51K 49.2K 210.9K 297.96K 395.45K -63.42K
Other Non-Cash Items
5.82M 3.95M 107.7K -110.71K -329.12K 656.03K 1.64M 825.36K 9.54K 1.67M 26.04M 25.08M 24.12M 12.05M 939.83K -386.95K -1.28M -493.03K -667.22K -62.91K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 147.02K
Change in Working Capital
-7.65M -7.66M 1.36M 3.52M 5.69M -1.9M -9.49M -7.83M -6.16M -3.16M 1.04M 551K 57.72K -264.91K -1.56M -1.57M -1.59M -1.82M -1.08M -1.28M
Operating Cash Flow
-2.26M -2.51M 7.71M 8.64M 9.57M 2.52M -4.52M -4.07M -3.62M -3.37M -7.56M -7.67M -7.78M -6.68M -5.58M -6.05M -6.52M -5.51M -4.5M -2.38M
Capital Expenditures
n/a -154.75K -396.71K -242.18K -87.66K -44.05K -440 -220 n/a -524 -3.31M -3.32M -3.32M -1.68M -38.34K -31.27K -24.2K -12.1K n/a n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 280.71K 561.42K 561.42K 561.42K 280.71K n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-5.55M -2.67M -11.61M -11.91M -12.2M -4.79M 2.63M 2.81M 3M 1.51M 36.22K 40.98K 45.73K 38.72K 31.72K 50.98K 70.25K 216.04K 361.84K 347K
Investing Cash Flow
-5.55M -2.83M -12.01M -12.15M -12.28M -4.83M 2.63M 2.81M 3M 1.51M -3.28M -3.28M -3.28M -1.36M 554.8K 581.14K 607.47K 484.65K 361.84K 347K
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
8.23M 5.71M 5.14M 4.22M 3.29M 2.58M 1.87M 1.2M 532.6K 1.22M 7.39M 7.18M 6.96M 4.53M 2.1M 1.47M 846.86K 542.28K 237.71K 129.4K
Financial Cash Flow
8.23M 5.71M 5.14M 4.22M 3.29M 2.58M 1.87M 1.2M 532.6K 1.22M 7.39M 7.18M 6.96M 4.53M 2.1M 1.47M 846.86K 542.28K 237.71K 129.4K
Net Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -20.62M n/a -20.2M -20.23M
Free Cash Flow
-2.26M -2.66M 7.31M 8.39M 9.48M 2.48M -4.52M -4.07M -3.62M -3.37M -10.87M -10.98M -11.1M -8.36M -5.62M -6.08M -6.54M -5.52M -4.5M -2.38M
Adj. Free Cash Flow
-11.74M -7.48M 7.16M 8.32M 9.48M 2.48M -4.52M -4.07M -3.62M -9.74M -27.3M -21.4M -15.51M -11.27M -7.03M -7.14M -7.25M -5.87M -4.5M -2.44M
Maintenance CapEx
n/a n/a n/a -220 -440 -440 -440 -220 n/a n/a n/a n/a n/a -12.1K -24.2K -24.2K -24.2K -12.1K n/a n/a
Growth CapEx
-309.49K -353.1K -396.71K -241.96K -87.22K -43.61K n/a -524 -1.05K -1.66M -3.31M -3.32M -3.32M -1.67M -14.14K -7.07K n/a n/a n/a n/a
Owner Earnings
-5.02M 1.35M 7.71M 8.64M 9.57M 2.52M -4.52M -5.63M -6.75M -7.15M -7.56M -7.67M -7.78M -6.69M -5.61M -6.08M -6.54M -5.52M -4.5M -2.38M

© 2026 bestshares.com. All rights reserved.