HAWK
0320
KENERGY
0307
VTC
0319
MTEC
0295
KEYFIELD
5321
(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 from operating activities | 3,055.56%2.93M | -100.03%-1K | 411.77%3.6M | -110.69%-1.16M | 121.15%489K | -126.24%-99K | -28.45%3.92M | -232.15%-1.16M | 67.04%-552K | 46.23%-2.31M |
Net profit before non-cash adjustment | 401.89%2.08M | 132.65%680K | 151.03%610K | -59.80%511K | 332.50%279K | -514.91%-689K | -1,244.39%-2.08M | -28.74%243K | 385.11%1.27M | 57.45%-120K |
Total adjustment of non-cash items | -73.99%698K | -114.80%-217K | -28.86%318K | -23.83%294K | -21.30%303K | 308.05%2.68M | 1,056.50%1.47M | 119.12%447K | 192.42%386K | 97.44%385K |
-Depreciation and amortization | -23.13%1.15M | -18.86%284K | -27.96%286K | -22.43%287K | -22.72%296K | 76.52%1.5M | 25.12%350K | 102.55%397K | 97.86%370K | 104.81%383K |
-Reversal of impairment losses recognized in profit and loss | -87.24%145K | -86.83%145K | --0 | --0 | --0 | 315.76%1.14M | 309.12%1.1M | --35K | --0 | --0 |
-Share of associates | ---643K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --2K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other non-cash items | -10.42%43K | 40.00%21K | -46.67%8K | -56.25%7K | 250.00%7K | 178.97%48K | 168.86%15K | 87.50%15K | 129.09%16K | -75.00%2K |
Changes in working capital | 107.07%148K | -110.23%-464K | 244.88%2.67M | 10.91%-1.97M | 96.39%-93K | -368.99%-2.09M | -17.61%4.54M | -660.79%-1.85M | -6.77%-2.21M | 38.83%-2.58M |
-Changes in other current assets | 90.85%-549K | 5,174.29%1.78M | -0.42%-1.45M | 37.10%-1.14M | 109.62%261K | -150,438.26%-6M | -100.57%-35K | -1,129.91%-1.44M | -34.57%-1.81M | 41.60%-2.71M |
-Changes in other current liabilities | -82.16%697K | -148.99%-2.24M | 1,114.29%4.12M | -109.37%-827K | -362.22%-354K | --3.91M | --4.57M | -191.03%-406K | 45.21%-395K | -68.68%135K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 27.87%-44K | -40.00%-21K | 46.67%-8K | 56.25%-7K | 46.67%-8K | -61K | -15K | -87.50%-15K | -77.78%-16K | -66.67%-15K |
Interest received (cash flow from operating activities) | -92.31%1K | 0 | 0 | 0 | -92.31%1K | -87.29%13K | 0 | 0 | 0 | 1,200.00%13K |
Tax refund paid | -19.88%-585K | -201.37%-220K | 6.02%-234K | 14.86%-63K | 26.09%-68K | -19.49%-488K | 41.79%-73K | -36.07%-249K | -48.00%-74K | -84.00%-92K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 461.89%2.3M | -106.32%-242K | 336.72%3.36M | -92.06%-1.23M | 117.21%414K | -992.23%-635K | -29.25%3.83M | -307.76%-1.42M | 61.56%-642K | 44.79%-2.41M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 85.25%-151K | -363.64%-51K | 85.43%-36K | 99.77%-1K | 81.36%-63K | -3.91%-1.02M | 98.45%-11K | -37.22%-247K | -1,612.00%-428K | -382.86%-338K |
Net business purchase and sale | -20.19%-2.2M | --0 | -450.75%-2.2M | --0 | --0 | ---1.83M | ---1M | ---400K | ---432K | --0 |
Net investment product transactions | --0 | --0 | --0 | --0 | --0 | -15.49%1.76M | -56,082.31%-1.25M | --0 | 50.00%3M | --0 |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---832K | ---- | ---- | ---- | ---- |
Net changes in other investments | --100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -16.55%-2.25M | 101.59%49K | -246.06%-2.24M | -100.05%-1K | 81.36%-63K | -277.21%-1.93M | -333.45%-3.09M | -259.44%-647K | 8.35%2.14M | -3,855.56%-338K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --1.25M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | --0 | ---- | ---- | --0 | --0 | -96.82%100K | ---- | --0 | --0 | --0 |
Increase or decrease of lease financing | 7.33%-468K | 29.94%-110K | -3.45%-120K | -2.59%-119K | -2.59%-119K | -87.27%-505K | -19.24%-157K | -152.17%-116K | -152.17%-116K | -152.17%-116K |
Cash dividends paid | ---618K | ---197K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 139.26%159K | 1,745.61%938K | -366.38%-541K | -2.59%-119K | -2.59%-119K | -114.10%-405K | 56.81%-57K | -152.17%-116K | -152.17%-116K | -103.75%-116K |
Net cash flow | ||||||||||
Beginning cash position | -48.97%3.08M | 8.06%2.59M | -56.09%2.01M | 5.23%3.36M | -48.97%3.08M | 201.39%6.04M | 65.36%2.4M | 361.49%4.58M | 336.02%3.2M | 201.35%6.04M |
Current changes in cash | 106.83%203K | 8.60%745K | 126.54%579K | -197.90%-1.35M | 108.11%232K | -173.70%-2.97M | -84.99%686K | -577.46%-2.18M | 433.59%1.38M | -128.43%-2.86M |
Effect of exchange rate changes | 188.24%49K | --0 | --0 | --0 | 188.24%49K | --17K | --0 | --0 | --0 | 189.47%17K |
End cash Position | 8.18%3.33M | 8.18%3.33M | 8.06%2.59M | -56.09%2.01M | 5.23%3.36M | -48.97%3.08M | -48.97%3.08M | 65.36%2.4M | 361.49%4.58M | 336.02%3.2M |
Free cash flow | 229.42%2.15M | -107.67%-293K | 299.46%3.32M | -15.33%-1.23M | 112.79%351K | -81.46%-1.66M | -18.80%3.82M | -431.21%-1.67M | 36.87%-1.07M | 38.03%-2.74M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
Unlock the Full List