CBHB
0339
SET
0337
COLFORM
0341
4
NORTHERN
0340
5
TECHSTORE
0343
(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 | -84.83%11.98M | 3.13%42.78M | -175.94%-32.26M | 0.19%-4.22M | 850.07%5.68M | 10,532.33%78.97M | 80.55%41.48M | 676.52%42.48M | 17.96%-4.22M | 93.25%-757K |
Net profit before non-cash adjustment | 36.54%43.44M | 19.60%11.17M | 36.17%12.02M | 35.49%10.93M | 66.96%9.32M | 132.70%31.81M | 214.40%9.34M | 167.96%8.82M | 123.43%8.07M | 47.02%5.58M |
Total adjustment of non-cash items | 5.79%15.1M | 17.16%3.87M | -1.15%4.9M | 82.17%4.17M | -41.92%2.17M | -10.97%14.28M | -35.40%3.3M | 8.12%4.95M | -30.52%2.29M | 22.49%3.73M |
-Other non-cash items | 5.79%15.1M | 17.16%3.87M | -1.15%4.9M | 82.17%4.17M | -41.92%2.17M | 468.29%14.28M | 139.29%3.3M | 8.12%4.95M | -30.52%2.29M | 22.49%3.73M |
Changes in working capital | -241.58%-46.56M | -3.81%27.74M | -271.32%-49.17M | -32.48%-19.31M | 42.30%-5.81M | 207.94%32.88M | 93.69%28.83M | 288.28%28.7M | -20.96%-14.58M | 44.22%-10.07M |
-Change in receivables | 22.98%-35.43M | -21.72%-30.47M | -35.69%-23.48M | 77.78%-4.37M | 42.98%22.89M | -28.69%-46M | 44.70%-25.03M | -1,921.58%-17.31M | -174.04%-19.68M | 1.70%16.01M |
-Change in payables | -3.30%63.17M | 26.82%122.84M | 43.29%-31.2M | -70.05%21.17M | -5.15%-49.64M | 225.87%65.32M | 77.24%96.87M | -1,758.99%-55.03M | 1,054.19%70.69M | -24.99%-47.21M |
-Changes in other current assets | -647.83%-74.3M | -50.32%-64.64M | -94.54%5.52M | 44.94%-36.12M | -0.89%20.94M | 210.72%13.56M | -637.08%-43M | 863.48%101.03M | -496.49%-65.6M | 431.55%21.13M |
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 | -34.23%-11.01M | -17.30%-4.83M | 3.89%-2.15M | -100.00%-1.68M | -132.77%-2.35M | -69.47%-8.2M | -212.46%-4.12M | -35.23%-2.23M | 1.06%-841K | 0.98%-1.01M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -98.62%974K | 1.57%37.95M | -185.49%-34.4M | -16.45%-5.9M | 288.29%3.33M | 919.80%70.77M | 100.67%37.36M | 546.16%40.24M | 15.57%-5.07M | 85.55%-1.77M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -98.63%-20.73M | -127.18%-7.44M | -21.61%-3.97M | -508.53%-7.56M | 33.56%-1.77M | -137.46%-10.44M | -155.29%-3.28M | 34.43%-3.26M | 73.38%-1.24M | -292.04%-2.66M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | -100.20%-1M | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 109.03%2.62M | 336.34%1.69M | 7.51%315K | -259.38%-663K | 724.68%1.27M | 138.56%1.25M | 275.22%388K | 63.69%293K | 372.73%416K | 0.00%154K |
Net changes in other investments | -299.09%-14.09M | ---- | ---- | ---- | ---- | -16.33%-3.53M | ---- | ---- | ---- | ---- |
Investing cash flow | -134.79%-32.21M | -167.41%-19.84M | 6.12%-3.7M | -5,777.08%-8.18M | 80.19%-496K | 2.11%-13.72M | -105.22%-7.42M | 25.62%-3.94M | 103.15%144K | -377.86%-2.5M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 308.22%46.86M | 102.32%672K | 749.70%51.24M | -161.27%-8.4M | 457.40%3.35M | -156.20%-22.51M | -5,704.67%-28.94M | -149.42%-7.89M | 77.31%13.72M | -96.20%601K |
Net common stock issuance | 1,086.69%4.19M | -23.39%190K | 4,988.24%865K | --2.65M | 455.68%489K | --353K | --248K | --17K | --0 | --88K |
Cash dividends paid | -104.82%-13.73M | -105.70%-5.52M | -105.67%-5.51M | --0 | ---2.7M | -25.19%-6.7M | -0.24%-2.68M | ---2.68M | ---- | ---- |
Interest paid (cash flow from financing activities) | -16.24%-6.03M | -168.75%-2.67M | 14.04%-1.31M | 17.74%-988K | 27.59%-1.06M | ---5.19M | ---992K | -85.63%-1.52M | -96.24%-1.2M | -125.15%-1.47M |
Net other fund-raising expenses | ---- | ---- | 353.98%4.24M | -479.75%-10.26M | 92.31%-403K | -0.44%112K | 470.77%4.33M | 13.33%-1.67M | 189.11%2.7M | -184.05%-5.24M |
Financing cash flow | 192.25%31.3M | 96.77%-907K | 460.38%49.53M | -222.52%-17M | 94.64%-323K | -214.57%-33.93M | -335.61%-28.04M | -204.03%-13.74M | 239.07%13.88M | -132.13%-6.02M |
Net cash flow | ||||||||||
Beginning cash position | 75.23%53.87M | -29.31%36.74M | -13.95%25.31M | 175.68%56.38M | 75.23%53.87M | 29.29%30.75M | 123.46%51.97M | 20.72%29.41M | -33.70%20.45M | 23.68%30.75M |
Current changes in cash | -99.73%63K | 803.47%17.2M | -49.34%11.43M | -446.96%-31.08M | 124.37%2.51M | 232.10%23.13M | -77.77%1.9M | 2,141.72%22.56M | 238.14%8.96M | -271.92%-10.29M |
End cash Position | 0.12%53.94M | 0.12%53.94M | -29.31%36.74M | -13.95%25.31M | 175.68%56.38M | 75.23%53.87M | 75.23%53.87M | 123.46%51.97M | 20.72%29.41M | -33.70%20.45M |
Free cash flow | -138.84%-22.62M | -18.11%27.71M | -209.40%-38.44M | -147.99%-13.46M | 129.42%1.56M | 537.67%58.25M | 38.15%33.84M | 350.94%35.14M | 49.12%-5.43M | 59.61%-5.31M |
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.