SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -88.38%7.8M | 14.81%22.3M | -137.40%-30.6M | -10.87%154.32M | -121.20%-14.04M | -10.92%67.12M | -38.27%19.42M | 74,964.22%81.82M | 50.15%173.15M | 36.29%66.23M |
Net profit before non-cash adjustment | -31.79%25.14M | -23.08%31.08M | -46.16%18.85M | -31.34%141.6M | -43.93%29.34M | -30.39%36.85M | -23.11%40.4M | -27.70%35.01M | 15.74%206.23M | 1.55%52.32M |
Total adjustment of non-cash items | 126.71%12.12M | 145.03%1.98M | -51.32%2.59M | -63.17%9.22M | -83.06%2.96M | 87.94%5.35M | -267.45%-4.4M | 150.99%5.32M | 91.43%25.03M | 376.85%17.44M |
-Depreciation and amortization | 22.33%3.17M | 30.05%3.18M | 32.04%3.17M | 30.14%11.1M | 63.20%3.67M | 17.10%2.59M | 16.17%2.44M | 21.92%2.4M | 30.59%8.53M | 30.36%2.25M |
-Reversal of impairment losses recognized in profit and loss | -75.13%398K | 87.70%351K | 146.23%319K | -79.58%2.25M | -86.08%1.16M | 40.97%1.6M | -79.70%187K | -202.22%-690K | 122.43%11.03M | 793.86%8.3M |
-Share of associates | -90.99%58K | -90.74%30K | 121.12%222K | -102.39%-39K | -94.29%44K | 59.01%644K | 31.71%324K | -591.12%-1.05M | 10.10%1.64M | 406.58%770K |
-Disposal profit | -192.24%-5.8M | -1,762.00%-831K | 128.78%160K | 0.11%-7.61M | 50.05%-5.11M | -267.94%-1.99M | -97.15%50K | -77.07%-556K | -110.48%-7.61M | -197.70%-10.24M |
-Net exchange gains and losses | 440.81%15.69M | 104.10%322K | -99.76%10K | -45.54%3.47M | -71.38%4.19M | 169.52%2.9M | -122.68%-7.86M | 836.00%4.23M | 171.76%6.37M | 682.37%14.65M |
-Remuneration paid in stock | -42.10%817K | -35.55%997K | -63.07%716K | 15.17%6.31M | -30.87%1.41M | -30.80%1.41M | 42.45%1.55M | 523.47%1.94M | 212.44%5.48M | 157.38%2.04M |
-Other non-cash items | -21.69%-2.21M | -88.76%-2.07M | -109.84%-2M | -1,502.56%-6.27M | -649.22%-2.41M | -3,955.32%-1.81M | -2,704.76%-1.09M | -500.63%-955K | -3.99%-391K | -119.74%-321K |
Changes in working capital | -218.19%-29.46M | 35.12%-10.76M | -225.40%-52.04M | 106.03%3.5M | -1,210.32%-46.33M | 27.42%24.92M | 30.05%-16.58M | 182.28%41.5M | 23.48%-58.12M | 46.30%-3.54M |
-Change in receivables | -355.82%-38.62M | 298.07%8.21M | -131.59%-17.76M | 287.29%61.34M | -208.67%-5.83M | -36.54%15.1M | 71.30%-4.14M | 218.44%56.21M | 39.41%-32.75M | 140.20%5.36M |
-Change in inventory | -89.93%917K | -139.21%-1.28M | -155.11%-14.68M | 105.08%674K | -150.04%-5.93M | 209.55%9.1M | 125.13%3.25M | 61.93%-5.75M | 78.86%-13.27M | 734.71%11.85M |
-Change in prepaid assets | -288.30%-2.93M | -1,309.18%-9.75M | -5,534.13%-15.92M | -238.84%-12.64M | -323.31%-15.3M | 301.29%1.56M | 111.24%806K | 111.10%293K | 14.17%-3.73M | -31.79%6.85M |
-Change in payables | 172.24%2.11M | 46.55%-5.74M | 29.82%-8.11M | -170.01%-37.23M | 59.49%-12.03M | 68.54%-2.91M | -176.00%-10.73M | -204.45%-11.55M | -137.46%-13.79M | -867.56%-29.7M |
-Changes in other current assets | 335.75%9.07M | 61.70%-2.21M | 92.73%4.43M | -259.16%-8.63M | -444.13%-7.24M | -27.42%2.08M | -76.25%-5.77M | -38.32%2.3M | -35.41%5.42M | -13.55%2.11M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -111.64%-4.17M | -12.92%-1.98M | -77.58%-3.62M | -96.32%-10.34M | -101.54%-4.57M | -42.30%-1.97M | -37.27%-1.76M | -512.01%-2.04M | 0.27%-5.27M | 5.14%-2.27M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -94.42%3.64M | 14.99%20.32M | -142.89%-34.22M | -14.23%143.99M | -129.11%-18.62M | -11.91%65.16M | -41.48%17.67M | 35,716.96%79.78M | 52.57%167.89M | 38.44%63.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 78.58%-4.33M | 71.42%-4.15M | 76.87%-5.97M | -77.74%-75.11M | -29.56%-14.58M | -17.18%-20.19M | -86.27%-14.51M | -331.73%-25.83M | 36.59%-42.26M | 73.86%-11.25M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---5.58M | ---- | ---- | ---- | ---- | --0 | ---- |
Net business purchase and sale | ---6.43M | --0 | --0 | 245.45%8M | 145.45%2.5M | --0 | --0 | --5.5M | 63.17%-5.5M | ---5.5M |
Interest received (cash flow from investment activities) | -14.21%3.24M | -4.36%3.34M | 2.36%3.33M | 207.79%14.42M | 32.45%3.89M | 195.23%3.78M | 1,794.17%3.49M | 385.39%3.26M | 37.96%4.69M | 163.68%2.94M |
Investing cash flow | 54.23%-7.51M | 92.67%-808K | 84.54%-2.64M | -35.27%-58.26M | 0.38%-13.76M | -2.89%-16.41M | -37.82%-11.02M | -221.39%-17.07M | 44.91%-43.07M | 67.06%-13.81M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 0.00%-3.14M | 0.00%-3.14M | 0.00%-3.14M | -133.84%-12.56M | -226.25%-3.14M | 10.52%-3.14M | 8.98%-3.14M | -107.55%-3.14M | 604.35%37.13M | 235.22%2.49M |
Net common stock issuance | --0 | --0 | -3.03%96K | 75.54%646K | 260.00%54K | 215.79%60K | 48.80%433K | 130.23%99K | -37.52%368K | -90.51%15K |
Increase or decrease of lease financing | -74.42%-75K | -96.55%-57K | -26.09%-58K | -20.00%-174K | -12.00%-56K | -10.26%-43K | -16.00%-29K | -48.39%-46K | -29.46%-145K | -72.41%-50K |
Cash dividends paid | 46.95%-20.81M | --0 | -0.08%-11.82M | -17.97%-51.04M | --0 | -24.71%-39.23M | --0 | -0.01%-11.81M | -60.76%-43.26M | ---1K |
Interest paid (cash flow from financing activities) | 17.42%-891K | 0.98%-1.01M | -7.63%-1M | -122.93%-4.08M | -25.80%-1.06M | -92.34%-1.08M | -255.59%-1.02M | -545.83%-930K | -180.98%-1.83M | -449.67%-841K |
Financing cash flow | 42.63%-24.92M | -12.01%-4.21M | -0.60%-15.92M | -767.48%-67.21M | -360.77%-4.2M | -22.18%-43.43M | -8.15%-3.75M | -153.36%-15.83M | 77.50%-7.75M | 186.43%1.61M |
Net cash flow | ||||||||||
Beginning cash position | -16.43%351.78M | -19.12%336.18M | 5.02%388.99M | 44.72%370.4M | 31.53%426.42M | 40.72%420.91M | 48.37%415.64M | 44.72%370.4M | -0.84%255.94M | 27.59%324.21M |
Current changes in cash | -642.18%-28.79M | 428.57%15.3M | -212.57%-52.78M | -84.18%18.51M | -170.68%-36.58M | -76.37%5.31M | -84.54%2.9M | 94.37%46.89M | 4,628.67%117.07M | 2,053.68%51.75M |
Effect of exchange rate changes | -2,024.12%-3.83M | -87.75%291K | 98.18%-30K | 102.96%77K | 84.68%-852K | -92.43%199K | 861.94%2.38M | -2,183.54%-1.65M | -738.48%-2.61M | -894.81%-5.56M |
End cash Position | -25.15%319.16M | -16.43%351.78M | -19.12%336.18M | 5.02%388.99M | 5.02%388.99M | 31.53%426.42M | 40.72%420.91M | 48.37%415.64M | 44.72%370.4M | 44.72%370.4M |
Free cash flow | -101.53%-688K | 411.84%16.17M | -174.49%-40.19M | -49.31%63.31M | -173.56%-38.77M | -20.75%44.96M | -85.51%3.16M | 949.03%53.96M | 190.77%124.88M | 1,573.21%52.71M |
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.