Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SET
0337
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 | 97.52%30.52M | 407.99%13.84M | -85.30%2.49M | 261.20%13.45M | 202.49%740K | -31.96%15.45M | -117.40%-4.49M | 335.14%16.94M | -32.57%3.72M | 49.55%-722K |
Net profit before non-cash adjustment | -3.39%24.7M | 168.63%10.32M | -48.47%2.82M | -15.27%8.26M | -49.25%3.3M | -25.67%25.56M | -31.53%3.84M | -58.18%5.48M | 55.56%9.74M | -30.99%6.5M |
Total adjustment of non-cash items | 73.79%9.3M | -65.63%607K | 125.22%5.1M | 499.38%1.29M | 40.07%2.3M | -5.43%5.35M | -9.06%1.77M | 139.58%2.26M | -139.39%-323K | -15.75%1.64M |
-Depreciation and amortization | 30.86%7.88M | 31.22%2.18M | 29.24%2.05M | 35.33%1.92M | 27.62%1.73M | 23.23%6.02M | 26.16%1.66M | 21.80%1.59M | 21.66%1.42M | 23.09%1.35M |
-Reversal of impairment losses recognized in profit and loss | 510.56%867K | 153.78%548K | -86.73%108K | -20.00%-66K | -31.09%277K | -69.59%142K | -4,531.82%-1.02M | 4,184.21%814K | -96.43%-55K | -19.28%402K |
-Assets reserve and write-off | ---- | ---- | ---- | -186.75%-72K | 433.33%128K | ---- | ---- | ---- | 115.69%83K | 260.00%24K |
-Share of associates | 91.98%455K | -127.18%-53K | 242.83%697K | -165.65%-172K | -106.34%-17K | -62.50%237K | 52.34%195K | -787.27%-488K | 13.42%262K | -18.29%268K |
-Disposal profit | 26.43%-1.87M | -7.62%-353K | -70.47%-612K | 32.36%-600K | 68.42%-306K | -89.35%-2.54M | 42.96%-328K | -226.36%-359K | -132.81%-887K | -249.82%-969K |
-Net exchange gains and losses | 64.58%474K | -301.08%-2.06M | 338.04%2.55M | 86.57%-208K | -16.74%194K | 396.55%288K | 373.61%1.02M | 196.03%581K | -1,132.67%-1.55M | -21.55%233K |
-Pension and employee benefit expenses | 7.26%399K | -18.18%90K | -13.10%73K | 54.81%161K | 1.35%75K | 28.28%372K | 57.14%110K | 52.73%84K | 5.05%104K | 12.12%74K |
-Other non-cash items | 31.37%1.09M | 102.38%255K | 92.76%293K | 8.72%324K | -13.67%221K | 24.92%832K | -48.15%126K | -57.89%152K | 170.91%298K | 633.33%256K |
Changes in working capital | 77.54%-3.47M | 128.84%2.91M | -159.02%-5.43M | 168.54%3.91M | 45.18%-4.86M | 10.82%-15.46M | -155.28%-10.1M | 143.32%9.2M | -264.96%-5.7M | 30.75%-8.87M |
-Change in receivables | -275.41%-17.34M | -48.69%-17.13M | -159.45%-5.51M | 392.27%8.66M | -657.71%-3.36M | 45.96%-4.62M | -1,637.71%-11.52M | 162.25%9.26M | -115.62%-2.96M | 105.03%603K |
-Change in inventory | 153.17%4.27M | 324.21%7.11M | 159.72%1.35M | -43.52%-1.35M | 56.45%-2.84M | -19.68%-8.03M | -75.11%1.68M | -69.98%-2.25M | 58.85%-942K | 33.77%-6.51M |
-Change in payables | 263.84%7.48M | 337,225.00%13.49M | -300.20%-3.04M | 44.90%-2.52M | 70.25%-446K | -271.14%-4.57M | -100.03%-4K | 141.67%1.52M | 76.37%-4.58M | -111.76%-1.5M |
-Changes in other current assets | 20.38%2.12M | -120.24%-555K | 160.18%1.76M | -131.58%-880K | 222.66%1.79M | 137.04%1.76M | 65.95%-252K | 148.43%678K | 145.12%2.79M | 61.08%-1.46M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -8.97%-899K | -9.90%-211K | -30.30%-215K | 11.66%-250K | -20.54%-223K | -19.57%-825K | 4.95%-192K | 18.72%-165K | -95.17%-283K | -32.14%-185K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -7.87%-6.22M | -18.32%-1.35M | 30.78%-1.91M | -8,415.00%-1.7M | 31.88%-1.25M | 21.26%-5.77M | 61.08%-1.14M | -64.09%-2.77M | 98.42%-20K | -27.58%-1.84M |
Other operating cash inflow (outflow) | 86.76%-9K | 86.76%-9K | 0 | 0 | 0 | -68K | -6,900.00%-68K | 0 | 0 | 0 |
Operating cash flow | 166.07%23.39M | 308.14%12.27M | -97.42%361K | 236.10%11.5M | 73.18%-737K | -40.18%8.79M | -125.98%-5.89M | 254.08%14.01M | -16.84%3.42M | 8.83%-2.75M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -609.86%-32.38M | -537.04%-14.74M | -176.00%-5.22M | -17.19%-7.04M | -13,720.51%-5.39M | 64.46%-4.56M | 724.45%3.37M | 1.15%-1.89M | -119.17%-6M | 99.55%-39K |
Net intangibles purchase and sale | 28.55%-1.23M | 23.73%-376K | 51.58%-215K | 25.25%-305K | 11.38%-335K | 25.64%-1.72M | 59.85%-493K | 59.23%-444K | -209.97%-408K | -1.89%-378K |
Net business purchase and sale | -100.00%-600K | --0 | --0 | --0 | -100.00%-600K | 8.26%-300K | --0 | --0 | --0 | ---300K |
Net investment product transactions | -9.97%930K | -42.24%160K | -14.76%231K | 7.66%239K | 14.07%300K | 116.11%1.03M | 31.90%277K | 58.48%271K | 128.87%222K | --263K |
Interest received (cash flow from investment activities) | 13.91%942K | -5.95%253K | -8.90%215K | 23.08%224K | 78.57%250K | 21.98%827K | 85.52%269K | 112.61%236K | -4.21%182K | -39.66%140K |
Net changes in other investments | 17.53%-602K | 1.89%-156K | -124.49%-220K | 69.02%-114K | -6.67%-112K | 45.24%-730K | 85.93%-159K | -60.66%-98K | -384.21%-368K | -59.09%-105K |
Investing cash flow | -503.94%-32.95M | -554.87%-14.86M | -170.42%-5.21M | -9.66%-6.99M | -1,305.01%-5.89M | 65.16%-5.46M | 205.56%3.27M | -116.03%-1.93M | -121.82%-6.38M | 95.24%-419K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 42.62%16.66M | 315.34%15.43M | 32.41%-6.42M | -51.77%5.08M | -62.97%2.57M | 882.32%11.68M | 118.56%3.72M | -242.37%-9.5M | 194.35%10.52M | -16.12%6.94M |
Increase or decrease of lease financing | -42.24%-1.25M | 11.18%-278K | -167.12%-390K | -40.91%-310K | -36.04%-268K | 22.20%-876K | 54.24%-313K | -200.69%-146K | -25.00%-220K | 52.07%-197K |
Cash dividends paid | -49.99%-6.26M | -1,122.06%-2.09M | --0 | --0 | 0.00%-4.17M | -24.99%-4.17M | -79.92%204K | 75.09%-204K | --0 | -18.02%-4.17M |
Cash dividends for minorities | --0 | ---- | ---- | ---- | --0 | 79.82%-205K | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -32.87%-1.14M | -32.14%-296K | -31.84%-294K | -51.27%-298K | -17.54%-248K | -26.48%-855K | -19.79%-224K | 16.79%-223K | -27.10%-197K | -219.70%-211K |
Financing cash flow | 43.91%8.02M | 301.98%12.78M | 29.47%-7.11M | -55.80%4.47M | -189.51%-2.12M | 172.87%5.57M | 115.21%3.18M | -275.74%-10.08M | 211.53%10.11M | -44.59%2.36M |
Net cash flow | ||||||||||
Beginning cash position | 13.79%80.71M | -16.92%66.76M | 3.25%80.28M | 2.03%71.68M | 13.79%80.71M | -10.66%70.93M | 11.12%80.35M | 1.92%77.76M | -1.58%70.26M | -10.66%70.93M |
Current changes in cash | -117.23%-1.54M | 1,752.18%10.19M | -694.83%-11.96M | 25.48%8.97M | -988.42%-8.74M | 203.47%8.91M | 142.44%550K | 147.26%2.01M | 59.50%7.15M | 89.36%-803K |
Effect of exchange rate changes | -282.28%-1.58M | 435.42%644K | -369.30%-1.57M | -206.90%-372K | -320.00%-286K | 499.31%869K | -123.26%-192K | 112.00%583K | -16.75%348K | 128.14%130K |
End cash Position | -3.86%77.59M | -3.86%77.59M | -16.92%66.76M | 3.25%80.28M | 2.03%71.68M | 13.79%80.71M | 13.79%80.71M | 11.12%80.35M | 1.92%77.76M | -1.58%70.26M |
Free cash flow | -2,144.08%-11.56M | 4.58%-3.17M | -150.72%-5.83M | 202.78%3.92M | -32.45%-6.47M | 67.97%-515K | -115.57%-3.32M | 196.30%11.5M | -389.59%-3.81M | 60.32%-4.89M |
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.