PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -35.64%21.42M | -29.37%22.93M | --23.16M | 363.29%28.9M | --28.9M | --33.28M | --32.46M | 11.41%6.24M | 2.75%5.6M | 74.84%5.45M |
-Cash and cash equivalents | -57.11%3.93M | -86.49%4.39M | --5.64M | 33.54%7M | --7M | --9.16M | --32.46M | -6.45%5.24M | 2.75%5.6M | 74.84%5.45M |
-Including:Cash | -57.11%3.93M | -86.49%4.39M | --5.64M | 33.54%7M | --7M | --9.16M | --32.46M | -6.45%5.24M | 2.75%5.6M | 74.84%5.45M |
-Short term investments | -27.48%17.49M | --18.54M | --17.52M | 2,090.47%21.9M | --21.9M | --24.12M | ---- | --1M | ---- | ---- |
Receivables | 22.88%7.26M | -7.00%8.32M | --8.17M | -38.74%4.41M | --4.41M | --5.9M | --8.95M | 0.01%7.2M | 35.07%7.2M | 32.00%5.33M |
-Accounts receivable | 17.02%5.84M | -19.64%6.21M | --6.89M | -42.30%4.16M | --4.16M | --4.99M | --7.73M | -0.00%7.2M | 36.34%7.2M | 31.65%5.28M |
-Other receivables | 55.05%1.41M | 73.48%2.11M | --1.28M | 9,972.98%258.37K | --258.37K | --910K | --1.21M | 24.21%2.57K | -95.98%2.07K | 81.22%51.35K |
Inventory | -20.74%2.14M | 17.85%2.28M | --2.3M | -35.07%2.64M | --2.64M | --2.71M | --1.94M | 190.00%4.06M | 110.02%1.4M | 257.83%666.77K |
Prepaid assets | ---- | ---- | ---- | -11.92%912.01K | --912.01K | ---- | ---- | 226.98%1.04M | -81.85%316.68K | 12,367.45%1.75M |
Tax assets-Current | --204K | --0 | --0 | -38.55%386.29K | --386.29K | --0 | --0 | 14.66%628.63K | 37.71%548.25K | 24.30%398.13K |
Total current assets | -25.94%31.02M | -22.64%33.53M | --33.63M | 94.33%37.25M | --37.25M | --41.89M | --43.35M | 27.21%19.17M | 10.86%15.07M | 77.04%13.59M |
Non current assets | ||||||||||
Net PPE | 101.61%22.46M | 124.63%18.26M | --17.21M | 161.95%15.28M | --15.28M | --11.14M | --8.13M | 7.35%5.83M | 149.60%5.43M | 9.97%2.18M |
-Gross PP&E | 101.61%22.46M | 124.63%18.26M | --17.21M | 130.35%17.22M | --17.22M | --11.14M | --8.13M | 11.03%7.47M | 107.04%6.73M | 4.41%3.25M |
-Accumulated depreciation | ---- | ---- | ---- | -18.07%-1.94M | ---1.94M | ---- | ---- | -26.43%-1.64M | -20.82%-1.3M | 5.28%-1.07M |
Investment properties | -3.43%3.1M | -3.39%3.11M | --3.2M | -0.92%3.21M | --3.21M | --3.21M | --3.22M | -0.61%3.24M | -0.61%3.26M | -0.60%3.28M |
Total investment | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | ---- | ---- |
-Long-term equity investment | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | ---- | ---- |
Goodwill and other intangible assets | 124.43%1.08M | 178.09%901K | --720K | --567.2K | --567.2K | --483K | --324K | --0 | ---- | ---- |
-Other intangible assets | 124.43%1.08M | 178.09%901K | --720K | --567.2K | --567.2K | --483K | --324K | ---- | ---- | ---- |
Total non current assets | 79.62%26.65M | 90.84%22.27M | --21.14M | 110.09%19.05M | --19.05M | --14.84M | --11.67M | 4.37%9.07M | 59.36%8.69M | 3.36%5.45M |
Total assets | 1.67%57.67M | 1.42%55.8M | --54.76M | 99.39%56.3M | --56.3M | --56.72M | --55.01M | 18.85%28.24M | 24.74%23.76M | 47.04%19.04M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | -78.40%97K | -56.12%197K | --620K | 33.89%602.77K | --602.77K | --449K | --449K | -22.09%450.18K | 112.32%577.83K | 47.55%272.15K |
-Current debt and capital lease obligation | -78.40%97K | -56.12%197K | --620K | 33.89%602.77K | --602.77K | --449K | --449K | -22.09%450.18K | 112.32%577.83K | 47.55%272.15K |
-Including:Current debt | -83.33%42K | --0 | --0 | 0.00%252.3K | --252.3K | --252K | --252K | -44.19%252.3K | 235.86%452.06K | 24.30%134.6K |
-Including:Current capital Lease obligation | -72.08%55K | 0.00%197K | --620K | 77.11%350.47K | --350.47K | --197K | --197K | 57.35%197.88K | -8.57%125.76K | 80.59%137.55K |
Payables | -22.04%4.14M | 36.26%5.02M | --4.5M | 88.88%3.15M | --3.15M | --5.31M | --3.69M | -16.23%1.67M | -60.59%1.99M | 30.17%5.05M |
-accounts payable | -14.40%1.43M | 106.89%1.74M | --2.02M | 18.70%1.82M | --1.82M | --1.67M | --842K | -10.95%1.53M | -38.60%1.72M | -17.24%2.8M |
-Total tax payable | --0 | -74.35%89K | --81K | --232.87K | --232.87K | --567K | --347K | --0 | -54.53%140.81K | 384.30%309.7K |
-Other payable | -11.80%2.71M | 27.82%3.19M | --2.4M | 698.30%1.1M | --1.1M | --3.08M | --2.5M | 4.35%138.03K | -93.20%132.27K | 345.64%1.94M |
Current provisions | 0.00%98K | 0.00%98K | --98K | 0.00%97.6K | --97.6K | --98K | --98K | -73.46%97.6K | 221.57%367.71K | 5.88%114.35K |
Accrued and deferred income | -80.74%441K | -70.62%821K | --1.16M | -19.93%3.12M | --3.12M | --2.29M | --2.79M | 81.95%3.9M | -14.17%2.14M | 874.51%2.5M |
Current liabilities | -41.38%4.78M | -12.64%6.14M | --6.38M | 14.05%6.97M | --6.97M | --8.15M | --7.03M | 20.36%6.11M | -36.00%5.08M | 79.10%7.94M |
Non current liabilities | ||||||||||
Non current financial liabilities | 23.23%3.3M | -74.00%724K | --384K | 8.38%3.25M | --3.25M | --2.68M | --2.79M | -13.61%3M | 46.73%3.47M | -14.90%2.36M |
-Long term debt and capital lease obligation | 23.23%3.3M | -74.00%724K | --384K | 8.38%3.25M | --3.25M | --2.68M | --2.79M | -13.61%3M | 46.73%3.47M | -14.90%2.36M |
-Including:Long term debt | 0.66%2.58M | --0 | --0 | -8.01%2.51M | --2.51M | --2.56M | --2.62M | -16.30%2.73M | 60.69%3.26M | -23.37%2.03M |
-Including:Long term capital lease obligation | 512.71%723K | 328.40%724K | --384K | 176.85%735.13K | --735.13K | --118K | --169K | 29.20%265.53K | -38.33%205.52K | 161.12%333.23K |
Non current deferred liabilities | 387.88%322K | 312.12%272K | --222K | 0.00%58.46K | --58.46K | --66K | --66K | -27.64%58.46K | 97.18%80.78K | 62.67%40.97K |
Total non current liabilities | 32.01%3.62M | -65.06%996K | --606K | 8.22%3.31M | --3.31M | --2.74M | --2.85M | -13.93%3.05M | 47.59%3.55M | -14.20%2.4M |
Total liabilities | -22.89%8.4M | -27.77%7.14M | --6.99M | 12.11%10.28M | --10.28M | --10.89M | --9.88M | 6.26%9.17M | -16.56%8.63M | 42.95%10.34M |
Shareholders'equity | ||||||||||
Share capital | 0.00%38.06M | 0.00%38.06M | --38.06M | 3,630.97%38.06M | --38.06M | --38.06M | --38.06M | 0.00%1.02M | 410.00%1.02M | 0.00%200K |
-common stock | 0.00%38.06M | 0.00%38.06M | --38.06M | 3,630.97%38.06M | --38.06M | --38.06M | --38.06M | 0.00%1.02M | 410.00%1.02M | 0.00%200K |
Retained earnings | 16.08%23.74M | 17.44%23.19M | --22.39M | 24.31%20.64M | --20.64M | --20.45M | --19.75M | 31.11%16.6M | 73.91%12.66M | 69.50%7.28M |
Other reserves | 0.00%-12.67M | 0.00%-12.67M | ---12.67M | ---12.67M | ---12.67M | ---12.67M | ---12.67M | --0 | ---- | ---- |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.45M | 18.27%1.45M | 0.00%1.22M |
Total stockholders'equity | 7.17%49.12M | 7.63%48.58M | --47.78M | 141.36%46.02M | --46.02M | --45.83M | --45.13M | 26.04%19.07M | 73.81%15.13M | 52.20%8.7M |
Noncontrolling interests | --151K | --82K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | 7.50%49.27M | 7.81%48.66M | --47.78M | 141.36%46.02M | --46.02M | --45.83M | --45.13M | 26.04%19.07M | 73.81%15.13M | 52.20%8.7M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
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.