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, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -1.22M | 8.19M | 1.69M | 32.61%15.1M | 5.92M | -29.84%11.39M | 16.23M |
Net profit before non-cash adjustment | ---325K | --1.1M | --2.8M | -19.43%7.34M | --1.49M | 6.77%9.11M | --8.53M |
Total adjustment of non-cash items | --2.18M | --1.64M | --1.08M | 12.02%7.3M | --2.72M | -10.20%6.51M | --7.25M |
-Depreciation and amortization | --1.56M | --1.56M | --1.55M | -2.66%5.82M | --1.44M | -2.59%5.98M | --6.14M |
-Reversal of impairment losses recognized in profit and loss | --11K | ---- | ---- | 1,550.00%33K | --26K | -77.78%2K | --9K |
-Disposal profit | ---114K | ---32K | ---145K | -45.16%-180K | ---25K | -287.50%-124K | ---32K |
-Net exchange gains and losses | --716K | --70K | ---462K | 294.98%427K | --977K | -335.48%-219K | --93K |
-Other non-cash items | --5K | --44K | --132K | 36.69%1.2M | --301K | -16.27%875K | --1.05M |
Changes in working capital | ---3.08M | --5.46M | ---2.19M | 110.98%465K | --1.71M | -1,049.78%-4.24M | --446K |
-Change in receivables | ---4.47M | --6.46M | ---59K | 116.01%676K | --85K | -95.42%-4.22M | ---2.16M |
-Change in inventory | ---199K | --122K | --279K | 70.20%-397K | --290K | -1,786.08%-1.33M | --79K |
-Change in payables | --1.59M | ---1.12M | ---2.41M | -85.90%186K | --1.33M | -47.82%1.32M | --2.53M |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | -121K | -153K | -169K | -10.08%-1.07M | -316K | 20.65%-972K | -1.23M |
Interest received (cash flow from operating activities) | |||||||
Tax refund paid | -804K | -805K | -1.01M | 37.12%-1.97M | -29K | -37.41%-3.13M | -2.28M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---2.14M | --7.24M | --516K | 65.61%12.06M | --5.57M | -42.77%7.28M | --12.73M |
Investing cash flow | |||||||
Net PPE purchase and sale | ---1.5M | ---3.7M | ---574K | -52.34%-5.21M | ---1.9M | -47.86%-3.42M | ---2.31M |
Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | -130.00%-4.6M | ---2M |
Net investment product transactions | --48K | --32K | --41K | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | --96K | --109K | --37K | -31.96%66K | --18K | -46.11%97K | --180K |
Net changes in other investments | ---- | ---- | ---- | 221.43%34K | --0 | 61.64%-28K | ---73K |
Investing cash flow | ---1.35M | ---3.56M | ---496K | 35.73%-5.11M | ---1.89M | -89.04%-7.95M | ---4.21M |
Financing cash flow | |||||||
Net issuance payments of debt | --4.44M | ---4.36M | --385K | -46.60%1.36M | --2.09M | 200.24%2.55M | ---2.54M |
Net common stock issuance | --0 | --0 | --14M | --3M | --0 | --0 | --0 |
Increase or decrease of lease financing | ---117K | ---793K | ---659K | -42.24%-2.91M | ---924K | -10.76%-2.05M | ---1.85M |
Issuance fees | --0 | --0 | ---1.06M | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | ---- | ---- | -61.16%-6M | ---3M | 17.27%-3.72M | ---4.5M |
Financing cash flow | --4.32M | ---9.36M | --12.67M | -41.17%-4.55M | ---1.83M | 63.70%-3.23M | ---8.89M |
Net cash flow | |||||||
Beginning cash position | --17.68M | --23.34M | --10.55M | -41.12%5.57M | --6.12M | -3.72%9.47M | --9.83M |
Current changes in cash | --825K | ---5.68M | --12.69M | 161.62%2.4M | --1.86M | -963.66%-3.89M | ---366K |
Effect of exchange rate changes | ---206K | --19K | --106K | ---- | ---- | ---- | ---- |
End cash Position | --18.3M | --17.68M | --23.34M | 43.04%7.97M | --7.97M | -41.12%5.57M | --9.47M |
Free cash flow | ---3.71M | --3.53M | ---162K | 78.24%6.67M | --3.65M | -63.98%3.74M | --10.38M |
Accounting Standards | 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.