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 | -24.99%4.62M | 86.01%6.04M | 172.15%2.38M | -5.96%12.39M | -5.74%6.29M | 35.10%6.16M | -39.22%3.25M | 2.71%-3.3M | 24.08%13.18M | -3.91%6.67M |
Net profit before non-cash adjustment | -789.62%-731K | -1,126.23%-626K | -480.85%-1.07M | -110.74%-730.1K | -213.10%-1.18M | -92.03%106K | -98.06%61K | -78.16%282K | 0.53%6.8M | -71.84%1.04M |
Total adjustment of non-cash items | -19.61%2.34M | -13.86%2.47M | -15.17%2.64M | 7.24%12.61M | 15.12%3.72M | 8.17%2.91M | -1.65%2.86M | 6.50%3.11M | 5.84%11.76M | 17.65%3.23M |
-Depreciation and amortization | -15.88%2.36M | -12.11%2.57M | -12.89%2.63M | 1.81%11.41M | -9.05%2.67M | 2.07%2.81M | 6.72%2.92M | 8.14%3.02M | 2.91%11.21M | 10.09%2.93M |
-Reversal of impairment losses recognized in profit and loss | -40.00%24K | 200.00%40K | 169.51%57K | 202.69%1.11M | 295.08%1.19M | 147.06%40K | -137.74%-40K | -286.36%-82K | 170.56%366.72K | 244.67%301.72K |
-Disposal profit | --0 | 133.33%17K | 0.00%-17K | -129.13%-108.14K | -42.88%-23.14K | 34.62%-17K | ---51K | -240.00%-17K | -39.00%-47.2K | 4.47%-16.2K |
-Net exchange gains and losses | 1,250.00%92K | -1,400.00%-45K | -95.37%5K | 507.70%117.52K | 135.48%20.52K | 38.46%-8K | -200.00%-3K | 151.16%108K | 72.52%-28.83K | 35.69%-57.83K |
-Other non-cash items | -253.93%-137K | -413.89%-113K | -140.00%-34K | -70.62%75.09K | -285.90%-134.91K | 36.92%89K | -47.83%36K | 73.47%85K | 17.62%255.57K | -29.74%72.57K |
Changes in working capital | -4.17%3.01M | 1,207.48%4.2M | 112.19%816K | 109.58%515.47K | 56.31%3.75M | 484.92%3.14M | 145.34%321K | 11.98%-6.69M | 25.83%-5.38M | 385.86%2.4M |
-Change in receivables | -202.60%-158K | 467.03%2.02M | -177.72%-1.11M | -93.01%74.64K | -342.17%-957.36K | -78.13%154K | -296.77%-549K | 374.09%1.43M | 153.18%1.07M | 65.26%-216.51K |
-Change in inventory | 11.18%3.42M | 1.78%2.98M | 211.50%7.64M | 172.46%8.28M | 97.39%-176.23K | 436.24%3.08M | 176.46%2.93M | 272.92%2.45M | 2.56%-11.43M | -920.59%-6.76M |
-Change in payables | -179.12%-254K | 61.25%-797K | 45.96%-5.71M | -257.33%-7.84M | -47.92%4.88M | 87.72%-91K | -172.40%-2.06M | -62.97%-10.57M | -23.16%4.98M | 3,095.42%9.37M |
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 | -12.99%-174K | 36.73%-205K | 78.73%-137K | 52.61%-1.12M | 100.00%-28 | 75.40%-154K | 14.51%-324K | -58.62%-644K | -32.32%-2.37M | -60.70%-956.75K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -25.96%4.45M | 99.62%5.83M | 156.90%2.24M | 4.25%11.27M | 10.03%6.29M | 52.68%6.01M | -41.11%2.92M | -3.84%-3.94M | 22.41%10.81M | -9.97%5.72M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 74.51%-13K | 89.51%-32K | 49.07%-55K | 84.49%-850.42K | 76.52%-386.42K | 98.34%-51K | 50.73%-305K | 22.30%-108K | -53.41%-5.48M | 38.46%-1.65M |
Net investment product transactions | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 180.82%205K | 110.75%196K | 121.67%133K | 19.37%323.25K | 54.89%97.25K | 10.61%73K | 36.76%93K | -18.92%60K | -32.06%270.79K | -23.02%62.79K |
Net changes in other investments | ---- | ---- | ---- | 96.29%-10.34K | ---- | ---- | ---- | ---- | -646.11%-278.52K | ---- |
Investing cash flow | 772.73%192K | 1,139.15%2.2M | 262.50%78K | 90.21%-537.51K | 83.91%-299.51K | 100.73%22K | 61.52%-212K | 26.15%-48K | -75.74%-5.49M | 26.76%-1.86M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | 12.25%-1.63M | 0.92%-1.84M | -0.60%-1.85M | -3.63%-7.4M | -3.30%-1.86M | -5.16%-1.85M | -3.64%-1.85M | -2.46%-1.84M | 5.04%-7.14M | -0.06%-1.8M |
Cash dividends paid | ---- | ---- | ---- | 40.00%-2.28M | --0 | ---- | ---- | ---- | 0.00%-3.8M | --0 |
Interest paid (cash flow from financing activities) | 20.21%-154K | 20.77%-145K | 18.59%-162K | 7.03%-755.2K | 10.02%-180.2K | 5.39%-193K | 11.17%-183K | 1.49%-199K | 10.62%-812.27K | -4.99%-200.27K |
Net other fund-raising expenses | ---- | ---- | ---- | 2,213.28%115.66K | ---- | ---- | ---- | ---- | --5K | ---- |
Financing cash flow | 50.07%-2.16M | 2.70%-1.98M | 1.28%-2.01M | 12.16%-10.32M | 3.58%-1.92M | -120.04%-4.33M | 64.86%-2.04M | -2.06%-2.03M | 3.93%-11.75M | -0.29%-1.99M |
Net cash flow | ||||||||||
Beginning cash position | 95.16%24.9M | 55.94%18.84M | 2.32%18.53M | -26.18%18.11M | -11.01%14.46M | -26.23%12.76M | -35.31%12.08M | -26.18%18.11M | -21.01%24.53M | -28.46%16.25M |
Current changes in cash | 45.68%2.48M | 798.37%6.06M | 105.21%314K | 106.49%416.83K | 118.55%4.07M | 262.62%1.7M | 148.73%674K | -2.90%-6.03M | 1.43%-6.42M | 2.28%1.86M |
Effect of exchange rate changes | ---2K | ---1K | -200.00%-3K | 454.79%3.65K | ---- | ---- | --0 | ---1K | 109.96%657 | ---- |
End cash Position | 89.31%27.37M | 95.16%24.9M | 55.94%18.84M | 2.32%18.53M | 2.32%18.53M | -11.01%14.46M | -26.23%12.76M | -35.31%12.08M | -26.18%18.11M | -26.18%18.11M |
Free cash flow | -25.55%4.43M | 124.58%5.8M | 154.02%2.19M | 95.51%10.42M | 45.67%5.94M | 597.19%5.95M | -40.52%2.58M | -2.79%-4.05M | 1.34%5.33M | 10.90%4.08M |
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.