CBHB
0339
SET
0337
COLFORM
0341
4
NORTHERN
0340
5
TECHSTORE
0343
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -14.01%111.68M | -14.01%111.68M | -20.86%83.15M | 2.20%115.11M | 2.73%113.59M | 86.60%129.88M | 86.60%129.88M | 7.17%105.07M | -24.25%112.63M | -40.61%110.57M |
-Cash and cash equivalents | -14.01%111.68M | -14.01%111.68M | -20.86%83.15M | 2.20%115.11M | 2.73%113.59M | 86.60%129.88M | 86.60%129.88M | 7.17%105.07M | -24.25%112.63M | -40.61%110.57M |
-Including:Cash | -13.21%111.68M | -13.21%111.68M | -20.86%83.15M | 2.20%115.11M | 2.73%113.59M | 87.30%128.68M | 87.30%128.68M | 7.17%105.07M | -24.25%112.63M | -40.61%110.57M |
-Including:Cash equivalents | ---- | ---- | ---- | ---- | ---- | 33.33%1.2M | 33.33%1.2M | ---- | ---- | ---- |
Receivables | 12.26%83.62M | 12.26%83.62M | -4.50%81.23M | 30.82%79.58M | 11.15%72.29M | 22.21%74.49M | 22.21%74.49M | 19.73%85.06M | -9.30%60.83M | 10.54%65.04M |
-Accounts receivable | 31.09%83.62M | 31.09%83.62M | -4.32%81.23M | 7,187.36%79.58M | 29.62%2.76M | 31.67%63.79M | 31.67%63.79M | 8,855.38%84.9M | 277.85%1.09M | 198.32%2.13M |
-Gross accounts receivable | ---- | ---- | ---- | ---- | 25.34%7.36M | 31.23%67.79M | 31.23%67.79M | ---- | 37.94%5.34M | 47.44%5.87M |
-Bad debt provision | ---- | ---- | ---- | ---- | -22.90%-4.59M | -24.60%-4M | -24.60%-4M | ---- | -18.58%-4.25M | -14.45%-3.74M |
-Other receivables | ---- | ---- | ---- | ---- | 10.53%69.53M | -14.42%10.7M | -14.42%10.7M | -99.77%163K | -10.54%59.74M | 8.23%62.91M |
Inventory | -4.79%28.74M | -4.79%28.74M | -12.02%36.62M | 37.65%42.47M | 16.12%37.42M | -23.05%30.18M | -23.05%30.18M | -1.84%41.62M | -31.75%30.86M | -16.02%32.22M |
Prepaid assets | -2.07%8.53M | -2.07%8.53M | -15.14%4.15M | 0.57%3.55M | 37.05%4.64M | -5.10%8.71M | -5.10%8.71M | 67.88%4.89M | -17.05%3.53M | -28.72%3.39M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 1.83%38.27M | 1.83%38.27M | ---- | ---- | ---- |
Tax assets-Current | -22.41%9.85M | -22.41%9.85M | -45.00%8.96M | -37.39%8.43M | 14.10%13.27M | -6.63%12.7M | -6.63%12.7M | 18.05%16.29M | -8.78%13.47M | -6.52%11.63M |
Holding assets for sale | -1.20%105.25M | -1.20%105.25M | -0.40%106.22M | 4.31%106.52M | 4.31%106.52M | 4.31%106.52M | 4.31%106.52M | 0.14%106.64M | -4.28%102.12M | -3.69%102.12M |
Total current assets | -13.25%347.67M | -13.25%347.67M | -10.91%320.33M | 9.96%355.67M | 7.00%347.73M | 20.61%400.75M | 20.61%400.75M | 7.43%359.58M | -16.35%323.44M | -20.08%324.98M |
Non current assets | ||||||||||
Net PPE | 1.18%1.29B | 1.18%1.29B | 0.19%1.28B | -0.70%1.28B | -1.79%1.27B | -1.45%1.28B | -1.45%1.28B | -0.95%1.28B | -0.25%1.29B | 0.73%1.29B |
-Gross PP&E | -36.08%1.29B | -36.08%1.29B | 0.19%1.28B | -0.70%1.28B | -1.79%1.27B | 2.92%2.02B | 2.92%2.02B | -0.95%1.28B | -0.25%1.29B | 0.73%1.29B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -11.40%-744.03M | -11.40%-744.03M | ---- | ---- | ---- |
Investment properties | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total investment | 95.80%49.53M | 95.80%49.53M | -7.72%25.56M | -8.42%25.36M | -8.66%25.3M | -8.66%25.3M | -8.66%25.3M | -32.61%27.7M | -32.61%27.7M | -32.62%27.69M |
-Long-term equity investment | --0 | --0 | --401K | --216K | --150K | --150K | --150K | ---- | ---- | ---- |
-Financial asset investment | -99.82%45K | -99.82%45K | -86.84%5K | 0.00%39K | -2.70%36K | -9.20%25.15M | -9.20%25.15M | 11.76%38K | 8.33%39K | 0.00%37K |
-Including:Available-for-sale securities | ---- | ---- | ---- | ---- | ---- | -9.20%25.15M | -9.20%25.15M | ---- | ---- | ---- |
-Other investment | --49.48M | --49.48M | -9.06%25.15M | -9.21%25.11M | -9.21%25.11M | ---- | ---- | -32.65%27.66M | -32.65%27.66M | -32.65%27.66M |
Long-term accounts receivable and other receivables | -42.35%3.95M | -42.35%3.95M | 14.94%3.85M | 1,008.65%3.85M | 2,123.05%6.85M | 2,123.05%6.85M | 2,123.05%6.85M | 1,699.46%3.35M | 86.56%347K | 65.59%308K |
Goodwill and other intangible assets | -17.43%7.06M | -17.43%7.06M | -9.79%7.91M | -9.55%8.12M | -9.33%8.34M | -9.12%8.55M | -9.12%8.55M | 114.09%8.77M | 108.38%8.98M | 103.27%9.2M |
-Goodwill | 0.00%6.52M | 0.00%6.52M | 0.00%6.52M | 0.00%6.52M | 0.00%6.52M | 0.00%6.52M | 0.00%6.52M | 557.92%6.52M | 557.92%6.52M | 557.92%6.52M |
-Other intangible assets | -73.38%541K | -73.38%541K | -38.18%1.39M | -34.86%1.6M | -32.06%1.82M | -29.69%2.03M | -29.69%2.03M | -27.61%2.25M | -25.85%2.46M | -24.26%2.68M |
Deferred tax assets-non current | 18.62%5.78M | 18.62%5.78M | 530.93%5.96M | 376.69%4.52M | 410.16%4.87M | 408.56%4.87M | 408.56%4.87M | -11.11%944K | -5.20%948K | -5.07%955K |
Total non current assets | 2.71%1.36B | 2.71%1.36B | 0.38%1.33B | -0.39%1.32B | -1.20%1.31B | -0.87%1.32B | -0.87%1.32B | -1.34%1.32B | -0.89%1.32B | 0.05%1.33B |
Total assets | -1.00%1.71B | -1.00%1.71B | -2.04%1.65B | 1.64%1.68B | 0.41%1.66B | 3.42%1.72B | 3.42%1.72B | 0.41%1.68B | -4.36%1.65B | -4.66%1.65B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | -12.90%79.27M | -12.90%79.27M | 29.34%112.08M | 30.73%109.89M | 15.35%95.29M | 14.10%91M | 14.10%91M | 42.19%86.65M | 44.53%84.06M | 51.89%82.6M |
-Current debt and capital lease obligation | -12.90%79.27M | -12.90%79.27M | 29.34%112.08M | 30.73%109.89M | 15.35%95.29M | 14.10%91M | 14.10%91M | 42.19%86.65M | 44.53%84.06M | 51.89%82.6M |
-Including:Current debt | -11.02%75.63M | -11.02%75.63M | 33.87%106.9M | 33.49%104.48M | 16.22%89.61M | 14.21%85M | 14.21%85M | 37.49%79.85M | 44.42%78.27M | 53.17%77.11M |
-Including:Current capital Lease obligation | -39.40%3.64M | -39.40%3.64M | -23.85%5.18M | -6.56%5.41M | 3.22%5.67M | 12.65%6M | 12.65%6M | 137.55%6.8M | 46.02%5.79M | 35.87%5.5M |
Payables | 23.46%185.37M | 23.46%185.37M | -12.76%201.16M | -9.83%195.94M | -23.65%152.58M | 7.54%150.15M | 7.54%150.15M | 18.96%230.59M | -13.22%217.3M | -15.07%199.85M |
-accounts payable | 91.36%179.64M | 91.36%179.64M | -13.74%197.54M | -14.84%183.74M | -25.92%147.43M | -6.29%93.87M | -6.29%93.87M | 24.07%229M | -7.73%215.76M | -8.45%199.01M |
-Total tax payable | 40.88%5.73M | 40.88%5.73M | 128.38%3.63M | 688.75%12.19M | 517.87%5.15M | -40.09%4.07M | -40.09%4.07M | -82.84%1.59M | -90.67%1.55M | -95.35%834K |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | 59.90%52.21M | 59.90%52.21M | ---- | ---- | ---- |
Current provisions | ---- | ---- | ---- | ---- | ---- | 19.96%1.17M | 19.96%1.17M | ---- | ---- | ---- |
Pension and other retirement benefit plans | 93.08%670K | 93.08%670K | 63.11%566K | 63.11%566K | 0.00%347K | -36.45%347K | -36.45%347K | -44.83%347K | -41.78%347K | -34.65%347K |
Accrued and deferred income | -53.52%38.33M | -53.52%38.33M | --45.83M | --52.47M | --53.72M | 23.68%82.47M | 23.68%82.47M | ---- | ---- | ---- |
Held for sale liabilities | -8.82%46.74M | -8.82%46.74M | -33.78%45.39M | -10.54%49.69M | -2.38%51.44M | 5.99%51.26M | 5.99%51.26M | 496.93%68.55M | 445.07%55.54M | 409.49%52.69M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | 574.53%2.17M | 574.53%2.17M | ---- | ---- | ---- |
Current liabilities | -7.45%350.38M | -7.45%350.38M | 4.89%405.03M | 14.36%408.56M | 5.33%353.37M | 12.58%378.57M | 12.58%378.57M | 44.68%386.13M | 11.87%357.25M | 11.62%335.49M |
Non current liabilities | ||||||||||
Non current financial liabilities | 5.96%450.81M | 5.96%450.81M | -15.82%373.78M | -16.24%389.68M | -16.22%405.74M | -9.87%425.46M | -9.87%425.46M | -6.71%444.01M | -5.11%465.22M | -2.96%484.28M |
-Long term debt and capital lease obligation | 5.96%450.81M | 5.96%450.81M | -15.82%373.78M | -16.24%389.68M | -16.22%405.74M | -9.87%425.46M | -9.87%425.46M | -6.71%444.01M | -5.11%465.22M | -2.96%484.28M |
-Including:Long term debt | 7.57%377.02M | 7.57%377.02M | -18.28%300.73M | -18.42%316.65M | -18.36%331.96M | -11.83%350.48M | -11.83%350.48M | -8.18%368.01M | -6.65%388.13M | -5.21%406.59M |
-Including:Long term capital lease obligation | -1.59%73.79M | -1.59%73.79M | -3.88%73.05M | -5.25%73.04M | -5.02%73.78M | 0.61%74.98M | 0.61%74.98M | 1.17%76M | 3.46%77.09M | 10.80%77.69M |
Long term accounts payable and other payables | --7.79M | --7.79M | -70.44%8.26M | -25.71%8.38M | 51.06%8.46M | ---- | ---- | -32.11%27.95M | 30.79%11.28M | -77.92%5.6M |
Long term pension and other post-retirement benefit plans | -24.82%3.99M | -24.82%3.99M | -20.93%4.12M | -23.18%4.3M | -5.92%5.17M | 2.47%5.31M | 2.47%5.31M | -4.26%5.21M | 4.71%5.6M | 4.69%5.49M |
Non current deferred liabilities | -2.59%183.02M | -2.59%183.02M | -2.98%182.25M | -1.19%182.99M | -0.03%186.63M | -0.81%187.89M | -0.81%187.89M | 1.35%187.84M | -1.22%185.19M | 0.22%186.69M |
Non current accrued and deferred income | -64.17%21.4M | -64.17%21.4M | --27.23M | --34.31M | --46.4M | --59.73M | --59.73M | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | -4.42%5.43M | -4.42%5.43M | ---- | ---- | ---- |
Total non current liabilities | -2.46%667M | -2.46%667M | -10.43%595.65M | -7.14%619.66M | -4.35%652.4M | 1.71%683.81M | 1.71%683.81M | -6.05%665.01M | -3.53%667.28M | -4.74%682.06M |
Total liabilities | -4.24%1.02B | -4.24%1.02B | -4.80%1B | 0.36%1.03B | -1.16%1.01B | 5.34%1.06B | 5.34%1.06B | 7.84%1.05B | 1.33%1.02B | 0.10%1.02B |
Shareholders'equity | ||||||||||
Share capital | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M |
-common stock | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M | 0.00%359.45M |
Retained earnings | 3.31%349.76M | 3.31%349.76M | 8.69%331.85M | 13.65%329.45M | 6.49%329.58M | 2.39%338.54M | 2.39%338.54M | -14.03%305.33M | -21.51%289.88M | -17.41%309.51M |
Other reserves | 278.10%12.89M | 278.10%12.89M | -271.34%-11.7M | -296.34%-9.11M | -14.05%-3.89M | -51.16%-7.24M | -51.16%-7.24M | -132.50%-3.15M | -45.73%4.64M | -144.09%-3.41M |
Other equity interest | 0.00%-31K | 0.00%-31K | ---31K | ---- | ---- | 0.00%-31K | 0.00%-31K | ---- | ---- | ---- |
Total stockholders'equity | 4.54%722.06M | 4.54%722.06M | 2.71%679.56M | 3.95%679.78M | 2.94%685.14M | 0.80%690.72M | 0.80%690.72M | -8.65%661.62M | -11.30%653.97M | -10.30%665.54M |
Noncontrolling interests | -11.55%-34.28M | -11.55%-34.28M | -5.64%-33.05M | -8.09%-32.51M | -3.45%-30.31M | -8.34%-30.73M | -8.34%-30.73M | -27.76%-31.29M | -21.01%-30.08M | -23.12%-29.3M |
Total equity | 4.21%687.78M | 4.21%687.78M | 2.57%646.52M | 3.75%647.27M | 2.92%654.83M | 0.47%659.99M | 0.47%659.99M | -9.93%630.34M | -12.43%623.89M | -11.41%636.25M |
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.