(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -96.22%-934K | -135.26%-843K | 68.96%-614K | 2,377.10%3.25M | -166.86%-2.72M | 96.41%-476K | 124.81%2.39M | -175.96%-1.98M | 105.47%131K | 73.35%-1.02M |
Net profit before non-cash adjustment | 34.10%-6.05M | 14.08%-3.62M | 184.59%1.17M | -348.57%-1.04M | 36.20%-2.56M | 5.46%-9.19M | -72.62%-4.21M | 21.52%-1.38M | 118.40%420K | -24.14%-4.01M |
Total adjustment of non-cash items | -10.86%2.08M | 2.01%914K | 81.85%-49K | -93.39%23K | -12.32%1.19M | -10.73%2.33M | -18.84%896K | -251.69%-270K | -65.03%348K | 307.21%1.36M |
-Depreciation and amortization | -11.55%2.06M | 0.78%903K | 81.85%-49K | -85.83%51K | -13.99%1.16M | -10.73%2.33M | -18.84%896K | -251.69%-270K | -63.82%360K | 303.60%1.34M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---5K | --5K | --0 | ---- | ---- | --0 | --0 | --0 |
-Disposal profit | ---- | ---- | --5K | -175.00%-33K | 175.00%33K | ---- | ---- | --0 | ---12K | --12K |
-Other non-cash items | --16K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Changes in working capital | -52.31%3.04M | -67.37%1.86M | -431.90%-1.73M | 769.70%4.27M | -182.69%-1.35M | 203.72%6.38M | 168.75%5.71M | -107.79%-326K | 42.41%-637K | 275.81%1.64M |
-Change in receivables | -93.15%301K | ---- | ---- | ---- | ---- | 173.80%4.39M | ---- | ---- | ---- | ---- |
-Change in inventory | -148.66%-671K | -294.70%-1.25M | -96.86%26K | 348.95%473K | -22.77%78K | 213.22%1.38M | 136.34%641K | 99.28%827K | -110.96%-190K | 106.30%101K |
-Change in payables | 463.04%3.41M | ---- | ---- | ---- | ---- | -40.70%606K | ---- | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | 38.99%-1.52M | 18.00%2.89M | -1,245.27%-3.27M | ---- | ---- | -170.78%-2.49M | 188.07%2.45M | -166.76%-243K |
-Changes in other current liabilities | ---- | ---- | -117.84%-239K | 131.14%902K | 3.49%1.84M | ---- | ---- | 436.00%1.34M | -4,894.83%-2.9M | 475.08%1.78M |
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 | 56.19%-99K | 47.62%-99K | 0 | 0 | 0 | -21.51%-226K | 30.26%-189K | -145.88%-39K | 2K | 0 |
Other operating cash inflow (outflow) | 1K | 1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -47.01%-1.03M | -142.73%-941K | 69.56%-614K | 2,339.85%3.25M | -166.86%-2.72M | 94.78%-702K | 122.22%2.2M | -175.01%-2.02M | 105.56%133K | 73.35%-1.02M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.96%-416K | 121.24%48K | -31.65%-287K | ---58K | -1,387.50%-119K | 15.36%-452K | 91.41%-226K | -105.20%-218K | --0 | 98.24%-8K |
Net intangibles purchase and sale | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net investment property transactions | 53.63%-179K | ---- | ---- | ---- | ---- | ---386K | ---- | ---- | ---- | ---- |
Net investment product transactions | --0 | 70.66%-1.04M | -50.71%1.22M | -614.84%-798K | -35.97%623K | -99.68%48K | -128.45%-3.55M | 132.55%2.47M | -97.86%155K | -64.35%973K |
Interest received (cash flow from investment activities) | --0 | -550.00%-36K | -94.12%3K | 136.36%4K | 123.08%29K | -76.26%61K | -94.16%8K | 325.00%51K | -135.48%-11K | -83.12%13K |
Net changes in other investments | --10K | ---- | ---- | ---- | --5K | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 19.75%-585K | 71.15%-1.2M | -59.49%931K | -695.14%-857K | -44.99%538K | -105.00%-729K | -141.64%-4.15M | 168.19%2.3M | -97.44%144K | -58.40%978K |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | 0.29%-693K | 57.68%-193K | -788.89%-320K | 54.90%-23K | -3.29%-157K | -0.14%-695K | -76.74%-456K | 75.17%-36K | 65.07%-51K | -4.83%-152K |
Interest paid (cash flow from financing activities) | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Financing cash flow | 0.29%-693K | 57.68%-193K | -788.89%-320K | 54.90%-23K | -3.29%-157K | -0.14%-695K | -76.74%-456K | 75.17%-36K | 65.07%-51K | -4.83%-152K |
Net cash flow | ||||||||||
Beginning cash position | -34.13%4.1M | -37.04%4.12M | -34.08%4.13M | -70.80%1.76M | -34.13%4.1M | 7.68%6.23M | 1.85%6.55M | -13.72%6.26M | 44.97%6.04M | 7.68%6.23M |
Current changes in cash | -8.65%-2.31M | 3.00%-2.33M | -101.22%-3K | 946.46%2.37M | -1,106.70%-2.34M | -578.83%-2.13M | -1,089.60%-2.4M | 129.66%245K | -92.70%226K | 88.04%-194K |
Cash adjustments other than cash changes | --3K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -56.23%1.8M | -56.23%1.8M | -37.04%4.12M | -34.08%4.13M | -70.80%1.76M | -34.13%4.1M | -34.13%4.1M | 1.85%6.55M | -13.72%6.26M | 44.97%6.04M |
Free cash flow | -25.48%-1.45M | -145.19%-893K | 59.69%-901K | 2,296.24%3.19M | -176.36%-2.84M | 91.74%-1.15M | 118.92%1.98M | -146.73%-2.24M | 103.30%133K | 76.00%-1.03M |
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.
No Data
No Data