MMM
0159
SG
5157
XDL
5156
Y&G
7003
TWL
7079
(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 | -0.34%-3.22M | 80.32%1.13M | -239.09%-5.07M | 338.83%5.73M | 224.39%4.67M | -290.62%-3.21M | 115.71%625K | -0.19%3.64M | -483.20%-2.4M | 35.94%-3.75M |
Net profit before non-cash adjustment | 41.34%1.04M | -7.42%823K | 80.17%1.45M | 139.91%2.68M | 23.13%253.91K | 240.93%733K | 214.13%889K | 94.66%802K | 479.38%1.12M | -65.96%206.21K |
Total adjustment of non-cash items | -7.64%278K | 67.24%194K | 21.43%272K | -24.95%1.04M | 31.08%394.75K | 109.28%301K | -97.06%116K | -39.46%224K | 4.69%1.38M | 2.67%301.16K |
-Depreciation and amortization | -11.46%278K | -10.33%295K | -12.69%289K | -14.05%1.29M | -9.46%317.46K | -16.93%314K | -12.96%329K | -16.41%331K | 2.74%1.5M | 8.05%350.64K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | 91.86%-7K | -184.59%-60.28K | -67.14%25.72K | --0 | --0 | -1,333.33%-86K | 87.31%71.27K | 117.12%78.27K |
-Disposal profit | 0.00%1K | 51.83%-92K | -100.00%-2K | -40.87%-153.62K | 134.28%37.38K | --1K | ---191K | ---1K | -283.76%-109.05K | ---109.05K |
-Net exchange gains and losses | --7K | ---- | ---- | 87.23%-30 | ---30 | --0 | ---- | ---- | -297.48%-235 | ---- |
-Other non-cash items | 42.86%-8K | 63.64%-8K | 60.00%-8K | 50.53%-41.78K | 177.04%14.22K | 30.00%-14K | 15.38%-22K | 0.00%-20K | 45.14%-84.46K | 52.62%-18.46K |
Changes in working capital | -6.85%-4.54M | 128.95%110K | -359.23%-6.78M | 141.12%2.01M | 194.36%4.02M | -190.11%-4.25M | 95.37%-380K | -8.75%2.62M | -240.99%-4.89M | 36.96%-4.26M |
-Change in receivables | 11.95%-3.73M | 188.17%425K | -307.27%-6.25M | 205.89%2.48M | 259.93%4.18M | -220.90%-4.23M | 91.75%-482K | 15.30%3.01M | -26.34%-2.34M | 62.40%-2.61M |
-Change in payables | -6,641.67%-809K | -408.82%-315K | -35.26%-537K | 81.84%-463.98K | 90.48%-156.98K | -100.99%-12K | 104.30%102K | -256.30%-397K | -764.66%-2.56M | -970.58%-1.65M |
-Changes in other current assets | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-2K | 133.33%1K | -25.00%-5K | -53.50%-37.79K | -999.31%-28.79K | 71.43%-2K | 57.14%-3K | 50.00%-4K | -219.48%-24.62K | -270.96%-2.62K |
Interest received (cash flow from operating activities) | -37.50%10K | -72.00%7K | -45.83%13K | -24.12%82.77K | -15.70%17.77K | -40.74%16K | -24.24%25K | -14.29%24K | -32.53%109.08K | -46.86%21.08K |
Tax refund paid | -2.45%-335K | -10.04%-274K | -216.30%-291K | -54.57%-964.83K | -56.05%-296.83K | -1.55%-327K | -130.56%-249K | -2,200.00%-92K | -732.46%-624.21K | -89.64%-190.21K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -0.71%-3.55M | 116.33%861K | -249.82%-5.35M | 263.63%4.81M | 211.10%4.36M | -354.88%-3.53M | 109.80%398K | -2.59%3.57M | -1,753.81%-2.94M | 33.70%-3.93M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | -287.68%-535K | 166.67%14K | 37.11%-148.19K | 136.05%16.81K | -104.76%-6K | 50.71%-138K | 40.00%-21K | -23.54%-235.63K | 74.48%-46.63K |
Net intangibles purchase and sale | ---- | ---- | ---- | 190.89%441.77K | ---- | ---- | ---- | ---- | -93.04%-486.03K | ---- |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net changes in other investments | 200.00%1K | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Investing cash flow | 114.29%1K | -610.53%-1.55M | 166.67%14K | 140.68%293.57K | -83.78%17.57K | 97.90%-7K | 165.94%304K | 40.00%-21K | -68.69%-721.66K | 164.56%108.34K |
Financing cash flow | ||||||||||
Net common stock issuance | 24,764.00%6.17M | 158.10%1.46M | 335.59%257K | -269.07%-1.43M | 371.41%1.05M | ---25K | ---2.52M | --59K | 91.35%-388.15K | -1,704.77%-388.15K |
Increase or decrease of lease financing | 15.09%-90K | 7.62%-97K | 5.77%-98K | 1.49%-393.36K | 25.59%-78.36K | -4.95%-106K | -8.25%-105K | -8.33%-104K | -137.32%-399.3K | -248.08%-105.3K |
Financing cash flow | 4,738.17%6.08M | 152.08%1.37M | 453.33%159K | -131.87%-1.83M | 297.61%975.11K | -29.70%-131K | -2,606.19%-2.63M | 53.13%-45K | 83.09%-787.45K | -8,035.99%-493.45K |
Net cash flow | ||||||||||
Beginning cash position | -44.57%3.49M | -65.77%2.82M | 69.39%7.99M | -48.52%4.72M | -70.79%2.64M | -22.04%6.3M | -35.25%8.22M | -48.52%4.72M | -36.40%9.16M | -40.84%9.03M |
Current changes in cash | 168.99%2.53M | 135.15%676K | -247.70%-5.18M | 173.63%3.27M | 224.20%5.36M | -486.39%-3.66M | 58.36%-1.92M | -0.85%3.51M | 15.21%-4.45M | 29.28%-4.31M |
Effect of exchange rate changes | ---- | ---- | ---- | -87.23%30 | ---- | ---- | ---- | ---- | 297.48%235 | ---- |
Cash adjustments other than cash changes | ---7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 127.99%6.01M | -44.57%3.49M | -65.77%2.82M | 69.39%7.99M | 69.39%7.99M | -70.79%2.64M | -22.04%6.3M | -35.25%8.22M | -48.52%4.72M | -48.52%4.72M |
Free cash flow | -0.59%-3.55M | 146.92%321K | -251.09%-5.36M | 212.97%4.48M | 190.96%4.34M | -308.88%-3.53M | 102.88%130K | -2.37%3.55M | -482.30%-3.97M | 22.95%-4.77M |
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.