SUNLOGY
0345
NORTHERN
0340
RTECH
0342
SET
0337
CBHB
0339
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -1,287.10%-6.72M | -130.42%-692K | -1,017.73%-12.11M | 1,092.30%7.47M | 39.15%-1.39M | -97.83%566K | -85.44%2.28M | 47.82%1.32M | -104.46%-753K | 68.66%-2.28M |
Net profit before non-cash adjustment | 46.45%-7.27M | 40.44%-8.19M | -143.98%-2.46M | 310.01%4.7M | 58.39%-1.33M | -1,378.63%-13.58M | -792.98%-13.74M | 2,033.97%5.59M | -188.04%-2.24M | -1,470.94%-3.19M |
Total adjustment of non-cash items | 45.68%25.94M | -23.28%11.21M | 85.54%7.62M | 283.87%3.49M | 268.53%3.62M | -8.19%17.81M | 57.79%14.61M | 160.10%4.11M | -146.34%-1.9M | -77.98%982K |
-Depreciation and amortization | 4.12%16.46M | 0.82%4.17M | 4.67%4.1M | 5.59%4.1M | 5.59%4.1M | 3.23%15.81M | 12.04%4.13M | 0.85%3.92M | -0.66%3.88M | 1.15%3.88M |
-Reversal of impairment losses recognized in profit and loss | 492.37%1.55M | -78.16%1.19M | 282.31%562K | 97.24%-115K | 92.76%-85K | 138.18%262K | 4,717.80%5.45M | -34.08%147K | -4,994.12%-4.16M | -1,367.50%-1.17M |
-Share of associates | -55.57%998K | 255.17%618K | 217.24%92K | -91.55%137K | -64.22%151K | 238.25%2.25M | -61.25%174K | -72.38%29K | 4,531.43%1.62M | 462.67%422K |
-Disposal profit | 268.41%3.32M | 5,223.66%4.77M | 101.92%7K | -523.85%-1.39M | 96.47%-65K | -180.75%-1.97M | -129.06%-93K | 51.34%-364K | -78.39%327K | -235.74%-1.84M |
-Net exchange gains and losses | 367.73%1.17M | -125.44%-509K | 16,592.31%2.14M | 102.66%50K | 5.68%-515K | 45.44%-437K | -31.82%2M | 99.28%-13K | -23.05%-1.88M | -37.19%-546K |
-Remuneration paid in stock | 2,212.50%740K | 284.66%301K | 121.21%146K | 129.69%147K | 124.62%146K | -93.69%32K | -188.59%-163K | -43.10%66K | -44.35%64K | -29.35%65K |
-Pension and employee benefit expenses | -36.34%657K | -93.80%165K | 5.13%164K | 108.17%164K | -25.45%164K | 32.99%1.03M | 1,265.64%2.66M | -19.17%156K | -1,134.54%-2.01M | 13.40%220K |
-Other non-cash items | 24.91%1.04M | 14.44%515K | 138.82%406K | 54.15%390K | -550.00%-273K | 119.26%831K | -72.01%450K | 144.50%170K | 209.52%253K | 93.18%-42K |
Changes in working capital | -593.58%-25.39M | -364.56%-3.72M | -106.19%-17.28M | -121.17%-716K | -5,228.99%-3.68M | -164.57%-3.66M | -82.23%1.41M | -783.76%-8.38M | -66.94%3.38M | 99.40%-69K |
-Change in receivables | -274.56%-4.16M | -62.72%4.27M | -45.79%-4.97M | -698.59%-2.55M | 85.05%-912K | -81.42%2.38M | -26.59%11.47M | -312.13%-3.41M | -82.38%426K | 10.61%-6.1M |
-Change in inventory | -1,714.02%-29.62M | 37.09%-10.17M | -434.77%-11.97M | -334.61%-4.36M | -134.30%-3.12M | -118.20%-1.63M | -421.47%-16.17M | 70.16%3.58M | 2,251.90%1.86M | 416.98%9.1M |
-Change in prepaid assets | -404.56%-3.07M | -131.04%-2.93M | 130.61%835K | -60.87%-148K | 85.15%-832K | 217.46%1.01M | 981.59%9.43M | -268.08%-2.73M | -103.40%-92K | -36.18%-5.6M |
-Change in payables | 410.22%12.93M | 318.76%4.83M | 77.53%-1.34M | 369.95%7.83M | -31.23%1.61M | 70.67%-4.17M | 82.78%-2.21M | -31.31%-5.98M | -73.15%1.67M | 176.90%2.35M |
-Changes in other current assets | -17.21%-1.46M | 125.25%282K | 6.88%171K | -213.00%-1.49M | -329.19%-424K | -18.95%-1.25M | -197.64%-1.12M | 109.26%160K | 59.51%-477K | -74.02%185K |
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 | -68.74%-5M | -960.68%-4.07M | -808.51%-427K | 89.66%-132K | 70.49%-371K | 61.55%-2.97M | 68.19%-384K | 97.65%-47K | 20.09%-1.28M | 56.69%-1.26M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | -2.51M | -2.51M | 0 | 0 | 0 |
Operating cash flow | -139.03%-11.72M | -676.06%-4.77M | -1,085.15%-12.54M | 461.58%7.34M | 50.30%-1.76M | -126.63%-4.9M | -104.26%-614K | 214.58%1.27M | -113.30%-2.03M | 65.24%-3.53M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -43.90%-16.87M | -42.30%-5.32M | -177.46%-7.5M | 42.38%-2.01M | -13.96%-2.05M | 17.27%-11.73M | -145.24%-3.74M | -6.38%-2.7M | 51.43%-3.49M | 38.53%-1.8M |
Net business purchase and sale | -5.71%-2.3M | -114,850.00%-2.3M | --0 | --0 | --0 | 54.30%-2.17M | 100.04%2K | --0 | --0 | -676.07%-2.17M |
Net investment property transactions | ---1K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment product transactions | -126.87%-1.34M | -381.92%-2.03M | ---894K | --1.58M | --0 | 157.00%4.98M | --719K | --0 | --0 | 148.76%4.26M |
Dividends received (cash flow from investment activities) | 42.19%91K | 131.25%37K | 140.00%24K | -25.00%15K | -16.67%15K | -47.54%64K | -68.63%16K | -33.33%10K | -58.33%20K | 125.00%18K |
Interest received (cash flow from investment activities) | -0.80%1.85M | 16.81%417K | -8.03%527K | -12.07%386K | 4.82%522K | 47.94%1.87M | -11.19%357K | 72.07%573K | 87.61%439K | 69.97%498K |
Net changes in other investments | 264.64%3.13M | --0 | --0 | --0 | --3.13M | --857K | --0 | --0 | ---- | ---- |
Investing cash flow | -151.70%-15.44M | -247.71%-9.18M | -269.99%-7.84M | 98.76%-27K | 101.37%1.61M | 77.12%-6.13M | 22.09%-2.64M | 42.75%-2.12M | 69.98%-2.17M | 106.42%801K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 358.84%21.72M | -42.94%1.54M | 561.13%16.16M | 103.86%9.6M | -8.97%-5.59M | -71.76%4.73M | 167.66%2.71M | -72.24%2.44M | 280.32%4.71M | -153.64%-5.13M |
Net common stock issuance | --0 | --0 | --0 | ---- | ---- | --62K | --0 | --0 | ---- | ---- |
Increase or decrease of lease financing | 62.34%-371K | 88.23%-91K | -21.05%-92K | -42.19%-91K | -34.72%-97K | -250.53%-985K | -1,188.33%-773K | -22.58%-76K | 17.95%-64K | 11.11%-72K |
Interest paid (cash flow from financing activities) | -29.76%-3.65M | -24.34%-1.04M | -30.42%-999K | -29.51%-825K | -37.04%-788K | -64.68%-2.82M | -52.36%-838K | -59.58%-766K | -64.18%-637K | -96.92%-575K |
Financing cash flow | 1,679.88%17.69M | -62.47%411K | 840.51%15.07M | 113.36%8.69M | -12.09%-6.47M | -93.27%994K | 173.07%1.1M | -80.61%1.6M | 232.26%4.07M | -162.86%-5.77M |
Net cash flow | ||||||||||
Beginning cash position | -10.65%80.69M | -2.85%81.43M | 9.28%90.67M | -8.94%74.78M | -10.65%80.69M | 7.58%90.31M | 3.81%83.82M | 8.21%82.97M | 15.68%82.12M | 7.58%90.31M |
Current changes in cash | 5.74%-9.47M | -526.71%-13.54M | -802.91%-5.31M | 12,129.32%16M | 22.23%-6.62M | -257.61%-10.04M | -118.90%-2.16M | -78.09%756K | -102.69%-133K | 36.79%-8.51M |
Effect of exchange rate changes | -530.40%-1.81M | 255.28%1.51M | -4,322.58%-3.93M | -110.30%-102K | 124.60%703K | 8,520.00%421K | 47.89%-975K | -84.95%93K | 31.82%990K | -37.02%313K |
End cash Position | -13.98%69.41M | -13.98%69.41M | -2.85%81.43M | 9.28%90.67M | -8.94%74.78M | -10.65%80.69M | -10.65%80.69M | 3.81%83.82M | 8.21%82.97M | 15.68%82.12M |
Free cash flow | -54.17%-29.67M | -58.65%-10.78M | -1,245.87%-20.04M | 188.87%4.98M | 28.52%-3.83M | -608.83%-19.24M | -154.13%-6.8M | 59.27%-1.49M | -170.28%-5.61M | 59.10%-5.35M |
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.
Unlock the Full List