SET
0337
TWL
7079
SAPNRG
5218
GPACKET
0082
REKATECH
0081
(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 | 4,122.84%2.19M | 76.73%-770.03K | 113.92%227.02K | -1,220.90%-2.93M | 426.37%1.96M | 107.32%51.9K | -419.08%-3.31M | -3,423.72%-1.63M | -113.45%-222.03K | -1,178.95%-599.16K |
Net profit before non-cash adjustment | -1,352.96%-2.21M | 247.54%521.25K | -36.59%-977.83K | 73.13%-1.55M | 45.43%-332.3K | 94.82%-152.24K | 81.23%-353.3K | -101.69%-715.89K | -110.80%-5.78M | -603.27%-608.93K |
Total adjustment of non-cash items | 5,703.44%4.26M | 171.57%942.2K | 2,716.98%1.28M | -129.88%-1.68M | -350.98%-387.13K | -95.34%73.46K | -156.37%-1.32M | -103.14%-48.84K | 45.14%5.62M | 131.75%154.25K |
-Depreciation and amortization | ---- | ---- | ---- | 0.59%3.89M | ---- | ---- | ---- | ---- | -3.57%3.87M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --523.81K | ---- |
-Disposal profit | ---- | ---- | ---- | -648.33%-5.02M | ---- | ---- | ---- | ---- | 2,062.38%916.1K | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | -28.61%33.94K | ---- | ---- | ---- | ---- | 431.97%47.55K | ---- |
-Other non-cash items | 5,703.44%4.26M | 171.57%942.2K | 2,716.98%1.28M | -321.47%-581.62K | 113.65%710.22K | -95.34%73.46K | -156.37%-1.32M | -103.14%-48.84K | 429.58%262.62K | -17.25%-5.2M |
Changes in working capital | -50.23%597.16K | 0.71%-2.69M | 91.53%-73.36K | 607.45%299.85K | 1,951.45%2.67M | 83.98%1.2M | -563.90%-2.71M | 24.78%-865.68K | -111.33%-59.09K | -127.49%-144.48K |
-Change in receivables | ---- | ---- | ---- | 306.82%224.51K | ---- | ---- | ---- | ---- | -97.84%55.19K | ---- |
-Change in inventory | ---- | ---- | ---- | 190.40%876.81K | ---- | ---- | ---- | ---- | -1,878.62%-969.94K | ---- |
-Change in payables | ---- | ---- | ---- | -193.67%-801.46K | ---- | ---- | ---- | ---- | 143.84%855.67K | ---- |
-Changes in other current assets | 92.06%-7.87M | 71.86%-9.61M | 14.64%-37.4M | ---- | ---- | -39,066.77%-99.03M | -3,494.22%-34.16M | -2,061.96%-43.81M | ---- | ---- |
-Changes in other current liabilities | -91.56%8.46M | -77.99%6.92M | -13.09%37.33M | ---- | ---- | 25,081.53%100.23M | 7,546.38%31.45M | 4,804.30%42.95M | ---- | ---- |
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 | -117.42%-27.56K | -73.69%-40.57K | -50.80%-32.42K | 165.92%92.35K | 6.67%-21K | 803.16%158.21K | 67.45%-23.36K | 7.87%-21.5K | -38.37%-140.1K | 9.99%-22.5K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -127.91%-23.16K | -127.91%-23.16K | 0 | 0 | 0 | -10.16K | -10.16K |
Operating cash flow | 930.04%2.16M | 75.68%-810.6K | 111.78%194.6K | -669.19%-2.86M | 402.51%1.91M | 128.72%210.12K | -445.22%-3.33M | -6,523.46%-1.65M | -124.03%-372.29K | -779.41%-631.82K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | 109.00%99.1K | ---- | ---- | ---- | ---- | 81.43%-1.1M | ---- |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment product transactions | -14.81%2.85M | -108.23%-503.98K | -300.92%-577.79K | 373.16%14.19M | 418.86%4.87M | 27.98%3.35M | 2,662.69%6.12M | 54.22%-144.12K | -81.98%3M | -83.86%938.88K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | 2.96%89.13K | ---- | ---- | ---- | ---- | 220.85%86.57K | ---- |
Investing cash flow | -14.81%2.85M | -108.23%-503.98K | -300.92%-577.79K | 624.40%14.38M | 6,792.39%5.06M | 27.98%3.35M | 2,662.69%6.12M | 54.22%-144.12K | -81.53%1.99M | 8.96%-75.6K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 7,442.28%2.37M | 78.45%-5.03K | 79.00%-4.98K | -200.00%-2M | -22,299.55%-1.92M | -101.62%-32.25K | ---23.34K | ---23.71K | --2M | -86.09%8.65K |
Cash dividends paid | ---- | ---- | ---- | 33.33%-4.03M | --0 | ---- | ---- | ---- | -12.50%-6.05M | --1 |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | -126.38%-96.06K | ---- | ---- | ---- | ---- | 12.86%-42.43K | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | 97.48%-24.39K | ---- | ---- | ---- | ---- | ---967.5K | ---- |
Financing cash flow | 59.02%-1.67M | 78.45%-5.03K | 79.00%-4.98K | -21.59%-6.16M | -103.86%-2.04M | -0.15%-4.07M | ---23.34K | ---23.71K | 6.98%-5.06M | ---1M |
Net cash flow | ||||||||||
Beginning cash position | 38.55%9.83M | 157.41%11.15M | 87.58%11.54M | -39.95%5.19M | -4.45%6.59M | -21.76%7.1M | -48.08%4.33M | -28.74%6.15M | 385.70%8.63M | -21.56%6.89M |
Current changes in cash | 755.65%3.35M | -147.73%-1.32M | 78.67%-388.17K | 255.52%5.36M | 388.51%4.93M | 76.55%-510.67K | 280.45%2.76M | -529.52%-1.82M | -150.30%-3.45M | -1,003.18%-1.71M |
End cash Position | 100.12%13.18M | 38.55%9.83M | 157.41%11.15M | 103.45%10.55M | 103.45%10.55M | -4.45%6.59M | -21.76%7.1M | -48.08%4.33M | -39.95%5.19M | -39.95%5.19M |
Free cash flow | 930.04%2.16M | 75.68%-810.6K | 111.78%194.6K | -308.43%-6.06M | 26.36%-1.28M | 128.72%210.12K | -445.22%-3.33M | -6,523.46%-1.65M | 66.93%-1.48M | 71.46%-1.74M |
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.