CBHB
0339
SET
0337
COLFORM
0341
4
NORTHERN
0340
5
TECHSTORE
0343
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -129.21%-1.43M | -226K | 8.13M | -13.84%4.9M | -3.94%5.68M | 349.05%5.91M | 1.32M |
Net profit before non-cash adjustment | -98.88%101K | --108K | --969K | -7.00%9.05M | 67.64%9.74M | 38.56%5.81M | --4.19M |
Total adjustment of non-cash items | -1.03%2.69M | --632K | --594K | 27.00%2.72M | 19.48%2.14M | 13.78%1.79M | --1.58M |
-Depreciation and amortization | 28.02%1.74M | --585K | --472K | 25.32%1.36M | 25.96%1.08M | 11.85%859K | --768K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 280.00%38K | -85.07%10K | --67K | --0 |
-Disposal profit | 133.33%1K | --0 | --0 | 94.44%-3K | -145.45%-54K | -143.14%-22K | --51K |
-Other non-cash items | -28.16%954K | --47K | --122K | 20.40%1.33M | 24.21%1.1M | 17.46%888K | --756K |
Changes in working capital | 38.62%-4.22M | ---966K | --6.57M | -11.03%-6.88M | -267.66%-6.2M | 62.13%-1.69M | ---4.45M |
-Change in receivables | 38.37%-1.83M | ---520K | ---1.82M | -116.13%-2.97M | 66.21%-1.38M | -320.11%-4.07M | --1.85M |
-Change in inventory | -126.41%-873K | ---5.98M | --10.28M | 130.99%3.31M | -2,415.80%-10.67M | 92.57%-424K | ---5.7M |
-Change in prepaid assets | 8.10%-1.58M | ---2.83M | --5.17M | -742.70%-1.72M | 94.89%267K | 122.28%137K | ---615K |
-Change in payables | 101.12%61K | --8.36M | ---7.06M | -198.43%-5.47M | 107.67%5.55M | 13,270.00%2.67M | --20K |
-Changes in other current assets | ---- | ---- | ---- | -200.00%-28K | --28K | --0 | --0 |
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 | 17.30%-2.14M | -371K | -658K | -16.94%-2.59M | -27.98%-2.21M | -279.39%-1.73M | -456K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -254.86%-3.57M | ---597K | --7.47M | -33.49%2.31M | -17.14%3.47M | 385.95%4.18M | --861K |
Investing cash flow | |||||||
Net PPE purchase and sale | 8.75%-1.51M | ---659K | ---749K | 32.03%-1.66M | -43.75%-2.44M | -119.97%-1.7M | ---771K |
Interest received (cash flow from investment activities) | 230.61%324K | --176K | --140K | 28.95%98K | 117.14%76K | -58.82%35K | --85K |
Net changes in other investments | -10.31%200K | ---- | ---- | --223K | ---- | ---- | ---- |
Investing cash flow | 26.05%-988K | ---283K | ---609K | 43.44%-1.34M | -42.20%-2.36M | -142.13%-1.66M | ---686K |
Financing cash flow | |||||||
Net issuance payments of debt | -591.80%-8.64M | ---172K | ---14.36M | 358.62%1.76M | -111.15%-679K | 1,063.86%6.09M | --523K |
Net common stock issuance | --25.03M | --79K | --0 | --0 | --4.3M | --0 | --50K |
Increase or decrease of lease financing | -21.05%-506K | ---223K | ---165K | 0.24%-418K | -73.14%-419K | -54.14%-242K | ---157K |
Cash dividends paid | ---- | ---- | ---- | -177.39%-1.42M | 53.45%-513K | -317.42%-1.1M | ---264K |
Interest paid (cash flow from financing activities) | 9.29%-1.31M | ---232K | ---269K | -22.39%-1.44M | -27.74%-1.18M | -9.75%-923K | ---841K |
Net other fund-raising expenses | -283.96%-718K | ---618K | ---50K | -54.55%-187K | 33.52%-121K | 76.18%-182K | ---764K |
Financing cash flow | 908.34%13.86M | ---1.17M | ---14.84M | -223.47%-1.72M | -61.82%1.39M | 350.38%3.64M | ---1.45M |
Net cash flow | |||||||
Beginning cash position | -9.19%7.36M | --18.71M | --26.69M | 44.42%8.11M | 1,128.39%5.62M | -174.59%-546K | --732K |
Current changes in cash | 1,348.86%9.3M | ---2.05M | ---7.98M | -129.87%-745K | -59.52%2.49M | 582.08%6.16M | ---1.28M |
End cash Position | 126.34%16.67M | --16.67M | --18.71M | -9.19%7.36M | 44.42%8.11M | 1,128.39%5.62M | ---546K |
Free cash flow | -891.01%-5.1M | ---1.26M | --6.73M | 7.50%645K | -75.60%600K | 2,632.22%2.46M | --90K |
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.