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 | 59.27%2.02M | -9.88%7.42M | 91.02%-1.44M | 42.37%-1.78M | 190.19%4.71M | 3.77%1.27M | 210.82%8.23M | -1,167.09%-15.99M | -26.16%-3.09M | 126.59%1.62M |
Net profit before non-cash adjustment | 17.07%2.98M | 126.75%3.56M | -20.55%2.15M | 13.59%10.38M | 9.52%3.55M | 25.46%2.54M | -5.31%1.57M | 22.89%2.71M | 0.56%9.14M | -28.17%3.24M |
Total adjustment of non-cash items | 7.47%834K | 30.78%837K | 38.21%756K | 63.96%2.72M | 59.36%754.95K | 142.50%776K | 30.35%640K | 46.65%547K | -8.93%1.66M | -36.69%473.73K |
-Depreciation and amortization | -6.39%732K | 40.35%727K | 36.60%683K | 35.21%2.81M | 70.26%1.01M | 49.24%782K | -2.08%518K | 15.74%500K | 21.75%2.08M | -13.40%592.98K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -96.35%4.29K | -99.75%291 |
-Disposal profit | --0 | --0 | --0 | -114.63%-589.87K | -267.09%-417.87K | -3.03%-170K | --0 | ---2K | -274,733.00%-274.83K | -113,733.00%-113.83K |
-Other non-cash items | -37.80%102K | -9.84%110K | 48.98%73K | 432.80%498.21K | 2,961.79%163.21K | 481.40%164K | 390.48%122K | 183.05%49K | -3,703.43%-149.7K | 89.43%-5.7K |
Changes in working capital | 12.62%-1.79M | -49.82%3.02M | 77.42%-4.35M | -7.16%-14.87M | 119.04%398.96K | -82.24%-2.05M | 162.88%6.02M | -1,680.11%-19.24M | -3.96%-13.88M | 81.56%-2.1M |
-Change in receivables | 4.81%-5.68M | -86.01%-7.39M | 79.10%-5.8M | -1.13%-32.11M | 151.53%5.57M | -56.85%-5.97M | 68.50%-3.97M | -512.12%-27.74M | -550.58%-31.75M | -5.52%-10.8M |
-Change in payables | -59.51%3.89M | 137.74%10.41M | -81.34%1.47M | 31.89%20.09M | -128.86%-1.74M | 227.40%9.6M | 67.75%4.38M | 115.05%7.86M | 186.19%15.23M | 646.22%6.04M |
-Changes in other current assets | --0 | -99.98%1K | -102.37%-15K | -208.43%-2.86M | -228.39%-3.42M | -2,137.40%-5.68M | 1,218.31%5.62M | 410.78%634K | 196.76%2.64M | 11,489.65%2.67M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 56.22%-81K | 31.68%-110K | 40.59%-60K | -783.73%-576.57K | -98.59%-129.57K | -185K | -161K | -101K | 60.94%-65.24K | -124.84%-65.24K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -79.41%-1.46M | 12.88%-426K | 18.30%-451K | 9.58%-2.36M | 25.10%-507.15K | 12.42%-811K | 6.14%-489K | -13.81%-552K | 23.38%-2.61M | 37.38%-677.1K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 77.86%482K | -9.22%6.88M | 88.30%-1.95M | 18.16%-4.71M | 362.68%4.07M | -8.14%271K | 195.38%7.58M | -1,742.45%-16.64M | 4.28%-5.76M | 112.20%879.68K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 77.98%-279K | -63.14%-416K | -425.44%-888K | 13.90%-1.35M | 228.20%339.95K | -786.01%-1.27M | 64.14%-255K | 62.44%-169K | -6.04%-1.57M | 79.12%-265.17K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment product transactions | ---- | ---- | ---- | -569.13%-1.44M | -118.36%-100.1K | ---- | ---- | ---- | 52.55%-215.67K | 99,251.45%545.33K |
Interest received (cash flow from investment activities) | 37.78%62K | -14.81%46K | -49.28%35K | -24.29%218.92K | -42.25%50.92K | -26.23%45K | -10.00%54K | -13.75%69K | 13.13%289.16K | 16.62%88.16K |
Net changes in other investments | 97.22%-19K | -10,281.82%-1.14M | 144.81%358K | -61.30%-1.51M | -91.77%-14.22K | -13,560.00%-683K | -266.67%-11K | 13.06%-799K | -181.10%-934.42K | -100.98%-7.42K |
Investing cash flow | 92.73%-236K | -613.21%-1.51M | 44.94%-495K | -68.00%-4.08M | -23.38%276.55K | -3,633.33%-3.25M | 67.58%-212K | 56.15%-899K | -361.50%-2.43M | 183.05%360.92K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -106.03%-86K | ---86K | -108.60%-86K | --2.34M | ---86.77K | --1.43M | --0 | --1M | --0 | --0 |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -15.38%-270K | -6.53%-261K | 5.38%-246K | -121.52%-2.39M | -501.72%-1.65M | -788.24%-234K | 54.88%-245K | 12.16%-260K | -2.89%-1.08M | 21.16%-274.66K |
Cash dividends paid | --0 | ---- | ---- | -100.00%-2M | ---998.19K | --0 | ---- | ---- | 66.67%-998.6K | ---- |
Financing cash flow | -129.84%-356K | 635.45%6.66M | -144.86%-332K | 1.43%-2.05M | -115.01%-2.74M | 3,408.82%1.19M | -129.10%-1.24M | 350.00%740K | -113.53%-2.08M | -611.65%-1.27M |
Net cash flow | ||||||||||
Beginning cash position | 98.92%18.27M | 103.96%6.24M | -54.63%9.01M | -34.09%19.85M | -62.79%7.4M | -53.26%9.18M | -89.38%3.06M | -34.09%19.85M | 41.33%30.12M | -47.00%19.89M |
Current changes in cash | 93.83%-110K | 96.41%12.03M | 83.49%-2.77M | -5.61%-10.85M | 5,027.34%1.61M | -837.19%-1.78M | 166.98%6.13M | -1,160.09%-16.8M | -216.58%-10.27M | 99.56%-32.66K |
End cash Position | 145.40%18.16M | 98.92%18.27M | 103.96%6.24M | -54.63%9.01M | -54.63%9.01M | -62.79%7.4M | -53.26%9.18M | -89.38%3.06M | -34.09%19.85M | -34.09%19.85M |
Free cash flow | 117.41%203K | -11.74%6.47M | 83.14%-2.83M | 11.65%-6.66M | 605.93%3.99M | -12,855.56%-1.17M | 184.61%7.33M | -3,085.61%-16.81M | -0.57%-7.54M | 106.66%564.51K |
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.