PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
COMPUGT
5037
BCMALL
0187
(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 | 350.40%2.48M | -119.81%-1.7M | -68.27%1.71M | 1,218.98%10.63M | 23.30%-2.35M | -202.69%-992K | 240.79%8.59M | -40.27%5.38M | -81.15%805.72K | -156.17%-3.07M |
Net profit before non-cash adjustment | -444.42%-9.9M | -114.55%-963K | -128.25%-888K | -76.18%1.01M | -209.63%-11.62M | -7.47%2.88M | 120.71%6.62M | 65.51%3.14M | -68.67%4.25M | -433.48%-3.75M |
Total adjustment of non-cash items | -200.33%-924K | 186.26%1.21M | -35.27%312K | -75.71%4.02M | -82.23%2.19M | 217.59%921K | -88.05%422K | 27.51%482K | 392.27%16.54M | 360.29%12.34M |
-Depreciation and amortization | 0.52%585K | 3.08%602K | 0.35%580K | 31.34%2.33M | 3.23%587.47K | 25.43%582K | 52.48%584K | 61.00%578K | 56.84%1.78M | 87.33%569.08K |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | -100.30%-42.68K | -99.92%9.32K | --0 | ---- | ---- | 511.10%14.11M | 377.26%11.02M |
-Assets reserve and write-off | ---- | ---- | ---- | --1.46M | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | --0 | 200.00%9K | -200.00%-9K | ---25.6K | ---25.6K | --0 | --3K | ---3K | --0 | --0 |
-Net exchange gains and losses | -715.12%-1.59M | 228.19%332K | 22.62%-349K | -175.49%-232.5K | -70.18%219.5K | 223.44%258K | -47.16%-259K | -948.84%-451K | 636.96%308K | 824.14%736K |
-Other non-cash items | -3.70%78K | 81.51%265K | -74.86%90K | 50.88%532.92K | -345.58%-52.08K | 131.43%81K | -37.87%146K | 477.42%358K | 1,690.45%353.21K | 307.75%21.21K |
Changes in working capital | 377.99%13.31M | -225.61%-1.95M | 29.92%2.28M | 127.99%5.6M | 160.68%7.08M | -96.96%-4.79M | 112.27%1.55M | -73.90%1.76M | -57.93%-19.99M | -802.98%-11.66M |
-Change in receivables | 97.18%-974K | 125.57%6.75M | 62.81%9.68M | 54.63%-14.68M | 150.85%10.97M | -474.55%-34.59M | 124.64%2.99M | -19.40%5.95M | -49.71%-32.35M | -2,749.46%-21.57M |
-Change in inventory | -28.82%121K | 120.83%25K | 35.85%-136K | 162.09%56.77K | -47.61%218.77K | 196.05%170K | 66.48%-120K | -915.38%-212K | 43.91%-91.43K | 356.15%417.57K |
-Change in payables | -51.50%14.16M | -597.12%-8.72M | -86.48%-7.28M | 61.56%20.36M | -139.35%-3.68M | 670.78%29.2M | -833.58%-1.25M | -876.25%-3.91M | 42.85%12.6M | 309.03%9.35M |
-Changes in other current assets | -99.31%3K | --0 | 124.66%18K | 3.65%-143.82K | -401.10%-432.82K | 2,068.18%433K | ---71K | 73.06%-73K | -150.93%-149.26K | -50.95%143.74K |
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 | 43.35%-1.15M | -1.51%-1.01M | 35.83%-659K | 64.29%-1.7M | 285.47%2.36M | -43.05%-2.04M | -11.72%-991K | 12.30%-1.03M | -8.41%-4.75M | 26.83%-1.27M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 143.91%1.33M | -135.63%-2.71M | -75.92%1.05M | 326.22%8.93M | 100.07%2.99K | -561.35%-3.03M | 208.74%7.6M | -44.45%4.36M | -3,460.05%-3.95M | -216.42%-4.34M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1,197.06%-441K | 61.64%-122K | -9.51%-841K | 50.34%-1.25M | 83.06%-129.13K | 97.48%-34K | -132.12%-318K | -188.72%-768K | -197.36%-2.52M | -38.65%-762.5K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -155.90%-50.31K | ---- |
Interest received (cash flow from investment activities) | -42.31%15K | -22.58%24K | 115.38%28K | 51.80%209.08K | 81.25%139.08K | 85.71%26K | 0.00%31K | -18.75%13K | -9.03%137.73K | 17.33%76.73K |
Net changes in other investments | --0 | 42.70%-51K | -101.30%-100K | 219.95%7.14M | ---479.44K | ---1K | ---89K | --7.71M | 8.48%-5.95M | ---- |
Investing cash flow | -4,633.33%-426K | 60.37%-149K | -113.14%-913K | 172.76%6.1M | 78.51%-469.5K | 99.33%-9K | 91.84%-376K | 2,880.00%6.95M | -64.29%-8.38M | -15.43%-2.19M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 52.41%-1.59M | -285.29%-2.31M | 419.93%2.73M | -140.51%-1.45M | -58.43%1.5M | -47,571.43%-3.34M | 11,409.09%1.24M | -5,231.25%-853K | 5,848.94%3.57M | 22,449.58%3.61M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --2.1M | ---203 |
Increase or decrease of lease financing | -17.08%-281K | -17.48%-289K | -9.39%-268K | -41.87%-976.19K | -1.28%-245.19K | -26.98%-240K | -62.91%-246K | -131.13%-245K | -145.45%-688.09K | -249.15%-242.09K |
Interest paid (cash flow from financing activities) | 13.89%-93K | -69.02%-311K | 68.19%-118K | -43.75%-749.73K | 4.20%-86.73K | -120.41%-108K | 39.47%-184K | -375.64%-371K | -300.24%-521.54K | -60.79%-90.54K |
Net other fund-raising expenses | 96.95%-12K | 99.51%-3K | 99.95%-3K | ---5.61M | --996.02K | ---393K | ---614K | ---5.6M | ---- | ---- |
Financing cash flow | 51.59%-1.97M | -1,554.00%-2.91M | 133.09%2.34M | -296.87%-8.79M | -33.92%2.16M | -1,564.49%-4.08M | -87.77%200K | -3,436.00%-7.07M | 1,044.05%4.46M | 1,512.24%3.27M |
Net cash flow | ||||||||||
Beginning cash position | -60.10%5.95M | 59.25%11.77M | 192.79%9.3M | -70.97%3.18M | 19.90%7.62M | 78.01%14.9M | -59.55%7.39M | -70.83%3.18M | -34.07%10.94M | -31.67%6.35M |
Current changes in cash | 84.96%-1.07M | -177.65%-5.77M | -41.52%2.48M | 179.36%6.24M | 152.15%1.7M | -248.99%-7.12M | 174.54%7.42M | -42.71%4.23M | -38.34%-7.86M | -302.78%-3.25M |
Effect of exchange rate changes | -59.52%-268K | -171.76%-61K | 83.33%-3K | -216.68%-115.08K | -140.65%-14.08K | -1,392.31%-168K | 51.79%85K | -260.00%-18K | 239.00%98.63K | -6.65%34.63K |
End cash Position | -39.50%4.61M | -60.10%5.95M | 59.25%11.77M | 192.81%9.3M | 192.81%9.3M | 19.90%7.62M | 78.01%14.9M | -59.55%7.39M | -70.97%3.18M | -70.97%3.18M |
Free cash flow | 129.02%889K | -138.86%-2.83M | -94.20%208K | 218.44%7.65M | 97.02%-152.16K | -69.41%-3.06M | 202.19%7.28M | -52.63%3.59M | -575.46%-6.46M | -260.55%-5.1M |
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.