PERMAJU-PA
7080PA
FOCUS-PA
0116PA
ZENTECH
0094
KGROUP
0036
SNTORIA
5213
(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)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -252.91%-1.76M | 111.27%1.78M | 99.61%-48K | -167.50%-17.2M | 591.98%11.26M | -104.07%-499K | -166.00%-15.78M | -12.18M | 77.76%-6.43M | 1.63M |
Net profit before non-cash adjustment | -858.56%-7.93M | 70.43%-2.24M | -1,354.12%-7.23M | 86.49%-2.89M | 1,533.00%4.15M | 93.88%1.05M | -485.34%-7.59M | ---497K | 58.88%-21.39M | --254K |
Total adjustment of non-cash items | 427.56%5.72M | -80.63%1.59M | 239.93%6.75M | -61.31%9.84M | 356.01%1.39M | -209.20%-1.75M | 1,510.48%8.21M | --1.99M | -53.86%25.44M | ---544K |
-Depreciation and amortization | 17.93%1.16M | 12.06%920K | 139.24%1.76M | 41.72%5.47M | 267.71%2.92M | 26.38%987K | 4.85%821K | --734K | 2.81%3.86M | --795K |
-Reversal of impairment losses recognized in profit and loss | 328.75%686K | 49.28%-176K | 198.41%376K | -78.52%2.16M | 275.08%2.22M | -81.48%160K | 71.67%-347K | --126K | -79.20%10.04M | ---1.27M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2K |
-Disposal profit | 457.47%10.34M | -181.67%-6.19M | 211.55%4.4M | -79.70%2.28M | -18,977.96%-3.82M | ---2.89M | --7.57M | --1.41M | 10,710.56%11.22M | ---20K |
-Net exchange gains and losses | -15,574.42%-6.74M | 2,441.20%6.79M | 83.33%-45K | 15.16%-77.88K | 55.10%-31.88K | ---43K | --267K | ---270K | -288.49%-91.79K | ---71K |
-Remuneration paid in stock | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -85.16%416.7K | ---- |
-Other non-cash items | 523.26%268K | 333.02%247K | 1,886.67%268K | 672.18%20.55K | 479.69%98.55K | 186.67%43K | 23.19%-106K | ---15K | -101.26%-3.59K | --17K |
Changes in working capital | 123.88%450K | 114.82%2.43M | 103.13%428K | -130.52%-24.15M | 198.28%5.72M | -98.01%201K | -304.59%-16.4M | ---13.67M | 67.28%-10.48M | --1.92M |
-Change in receivables | -107.60%-266K | 110.17%1.67M | 173.15%7.54M | -868.24%-16.83M | 77.57%6.4M | -25.04%3.5M | -423.19%-16.43M | ---10.31M | 108.03%2.19M | --3.6M |
-Change in inventory | 133.81%972K | 125.36%496K | -241.08%-1.2M | 37.82%-8.01M | -305.00%-4.03M | -130.07%-2.88M | 83.35%-1.96M | --852K | -66.02%-12.88M | ---995K |
-Change in payables | 39.91%-256K | -86.63%265K | -40.16%-5.91M | 226.96%690.01K | 584.81%3.35M | 89.66%-426K | -24.18%1.98M | ---4.22M | -93.07%211.04K | ---691K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -45K | |||||||||
Interest received (cash flow from operating activities) | 28.57%144K | -37.04%153K | 24.63%167K | 330.77%112K | 14.62%243K | 134K | 81K | |||
Tax refund paid | -148.78%-40K | -132.60%-444K | -3,514.29%-239K | 228.53%1.12M | -326.4K | 4,200.00%82K | 413.10%1.36M | 7K | 55.08%-874.95K | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -443.28%-1.66M | 110.49%1.49M | 99.00%-120K | -120.06%-16.08M | 527.97%10.44M | -102.52%-305K | -130.40%-14.17M | ---12.04M | 76.32%-7.31M | --1.66M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 90.21%-459K | 521.53%3.04M | -121.81%-3.23M | -36.33%-25.98M | -74.28%-19.11M | -195.84%-4.69M | 90.14%-720K | ---1.46M | -48.95%-19.06M | ---10.97M |
Net business purchase and sale | --0 | ---- | ---- | --40K | --0 | --0 | ---- | ---- | --0 | ---- |
Net investment product transactions | 51.03%-2.39M | --12K | ---3.97M | 42.17%-20.82M | ---5.17M | -14.46%-4.88M | ---- | ---- | ---36M | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 200.00%116 | ---- | ---- | ---- | ---- | ---116 | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | 42.14%659.37K | ---- | ---- | ---- | ---- | 79.07%463.87K | ---- |
Net changes in other investments | ---- | ---- | -50.30%163K | ---- | ---- | ---- | ---- | --328K | ---- | ---12M |
Investing cash flow | 88.75%-3.35M | 124.48%2.88M | -523.45%-7.05M | 15.56%-46.1M | 85.22%-3.4M | -409.72%-29.79M | -2,065.99%-11.78M | ---1.13M | -313.49%-54.6M | ---22.97M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 460.66%2.71M | -122.05%-290K | -13.79%-198K | 107.47%312.58K | -597.56%-1.31M | 428.57%483K | -79.32%1.32M | ---174K | -1,507.24%-4.19M | ---188K |
Net common stock issuance | 111.11%1K | 99.09%-1K | --0 | 245.50%49.45M | 29,917.47%894.52K | -100.82%-9K | -100.86%-110K | --48.68M | -85.35%14.31M | ---3K |
Increase or decrease of lease financing | -36.00%-510K | -253.77%-326K | 6.08%-525K | 24.36%-1.27M | -306.07%-548.14K | -141.03%-375K | 158.08%212K | ---559K | -11.54%-1.68M | --266K |
Issuance fees | ---- | ---- | ---- | -566.15%-894.31K | ---- | ---- | ---- | ---- | 88.11%-134.25K | ---- |
Interest paid (cash flow from financing activities) | 5.00%-152K | 18.87%-129K | -42.39%-131K | -47.72%-679.92K | ---268.92K | ---160K | ---159K | ---92K | 19.46%-460.28K | ---- |
Financing cash flow | 3,455.74%2.05M | -159.30%-746K | -101.78%-854K | 497.49%46.92M | -403.14%-2.13M | -103.27%-61K | -93.31%1.26M | --47.85M | -93.56%7.85M | ---423K |
Net cash flow | ||||||||||
Beginning cash position | -66.97%12.31M | -85.93%8.69M | -37.48%16.7M | -66.89%26.71M | -77.68%6.69M | 71.11%37.25M | 539.75%61.77M | --26.71M | 2,701.28%80.66M | --29.97M |
Current changes in cash | 90.18%-2.96M | 114.68%3.63M | -123.12%-8.02M | 71.77%-15.26M | 122.64%4.92M | -471.01%-30.16M | -303.94%-24.7M | --34.68M | -169.45%-54.05M | ---21.73M |
Effect of exchange rate changes | 286.14%752K | -106.15%-11K | -96.88%12K | -53.75%44.37K | -301.11%-114.63K | -677.14%-404K | 3,480.00%179K | --384K | 304.89%95.93K | --57K |
End cash Position | -253.70%-10.28M | -66.97%12.31M | -85.93%8.69M | -56.96%11.5M | 38.50%11.5M | -77.68%6.69M | 71.11%37.25M | --61.77M | -66.89%26.71M | --8.3M |
Free cash flow | -119.28%-10.95M | 122.14%3.37M | 69.62%-4.11M | -59.44%-42.07M | 10.55%-8.34M | -147.48%-4.99M | -13.15%-15.22M | ---13.51M | 39.76%-26.39M | ---9.33M |
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.