PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -45.40%235.24M | 114.12%431.23M | -21.34%393.52M | -17.33%1.02B | -17.33%1.02B | -23.90%430.85M | -27.20%201.4M | -35.51%500.26M | 111.04%1.23B | 111.04%1.23B |
-Cash and cash equivalents | -45.40%235.24M | 114.12%431.23M | -21.34%393.52M | -17.33%1.02B | -17.33%1.02B | -23.90%430.85M | -27.20%201.4M | -35.51%500.26M | 111.04%1.23B | 111.04%1.23B |
-Including:Cash | -45.40%235.24M | 114.12%431.23M | -21.34%393.52M | -17.33%1.02B | -17.33%1.02B | -23.90%430.85M | -27.20%201.4M | -35.51%500.26M | 111.04%1.23B | 111.04%1.23B |
Receivables | -33.81%925.4M | 272.58%1.36B | -12.52%884.79M | -35.44%830.12M | -35.44%830.12M | -29.20%1.4B | -90.52%364.03M | -37.27%1.01B | 11.17%1.29B | 11.17%1.29B |
-Accounts receivable | -33.55%887.25M | 286.77%1.31B | -5.09%858.14M | 6.38%765.33M | 6.38%765.33M | 23.60%1.34B | -84.38%337.92M | -29.51%904.14M | -30.00%719.42M | -30.00%719.42M |
-Gross accounts receivable | -33.54%887.42M | 286.63%1.31B | --858.31M | 6.41%765.5M | 6.41%765.5M | 23.43%1.34B | -84.58%338.09M | ---- | -31.71%719.42M | -31.71%719.42M |
-Bad debt provision | 0.00%-169K | 0.00%-169K | ---169K | ---169K | ---169K | 89.42%-169K | 99.41%-169K | ---- | --0 | --0 |
-Other receivables | -39.43%38.15M | 88.99%49.35M | -75.17%26.64M | -88.56%64.79M | -88.56%64.79M | -92.96%62.99M | -98.44%26.11M | -67.46%107.32M | 339.04%566.47M | 339.04%566.47M |
Inventory | -45.39%1.15B | 308.82%1.66B | -19.72%1.32B | -7.36%1.39B | -7.36%1.39B | 11.08%2.1B | -81.03%406.47M | -38.77%1.64B | -4.50%1.5B | -4.50%1.5B |
Prepaid assets | ---- | ---- | ---- | -17.97%4.45M | -17.97%4.45M | ---- | ---- | ---- | 20.77%5.43M | 20.77%5.43M |
Restricted cash | --109.73M | ---- | ---- | -91.36%8.74M | -91.36%8.74M | ---- | -74.00%48.84M | ---- | -4.02%101.22M | -4.02%101.22M |
Tax assets-Current | 0.00%19.37M | -0.82%19.37M | 14.32%19.37M | 27.26%19.37M | 27.26%19.37M | 92.81%19.37M | --19.53M | --16.95M | 398.92%15.22M | 398.92%15.22M |
Hedging assets-current | -86.52%11.41M | -65.15%9.9M | -68.63%23.66M | -81.97%21.02M | -81.97%21.02M | -47.30%84.63M | -88.52%28.42M | -52.29%75.43M | 448.76%116.53M | 448.76%116.53M |
Total current assets | -39.30%2.45B | 225.50%3.48B | -18.68%2.64B | -22.65%3.29B | -22.65%3.29B | -12.66%4.03B | -84.04%1.07B | -38.52%3.24B | 23.54%4.26B | 23.54%4.26B |
Non current assets | ||||||||||
Net PPE | -4.72%2.12B | 0.03%2.15B | 5.17%2.17B | 6.56%2.2B | 6.56%2.2B | 7.93%2.23B | 4.49%2.15B | -1.49%2.06B | 1.92%2.06B | 1.92%2.06B |
-Gross PP&E | -4.72%2.12B | 0.03%2.15B | 5.17%2.17B | 2.18%5.29B | 2.18%5.29B | 7.93%2.23B | 4.49%2.15B | -1.49%2.06B | 3.22%5.17B | 3.22%5.17B |
-Accumulated depreciation | ---- | ---- | ---- | 0.73%-3.09B | 0.73%-3.09B | ---- | ---- | ---- | -4.10%-3.11B | -4.10%-3.11B |
Goodwill and other intangible assets | -44.03%3.03M | -42.56%3.48M | -38.47%4.12M | -35.35%4.76M | -35.35%4.76M | -32.86%5.41M | -30.77%6.05M | -26.66%6.7M | -24.82%7.37M | -24.82%7.37M |
-Other intangible assets | ---- | ---- | ---- | -35.35%4.76M | -35.35%4.76M | ---- | ---- | ---- | -24.82%7.37M | -24.82%7.37M |
Deferred tax assets-non current | -62.88%101.31M | -52.04%104.31M | -48.17%112.83M | -52.27%138.8M | -52.27%138.8M | 105.30%272.92M | 2.81%217.49M | --217.7M | --290.79M | --290.79M |
Total non current assets | -11.14%2.23B | -4.85%2.26B | -0.03%2.29B | -0.81%2.34B | -0.81%2.34B | 13.26%2.51B | 3.55%2.37B | 8.60%2.29B | 16.08%2.36B | 16.08%2.36B |
Total assets | -28.50%4.67B | 66.69%5.74B | -10.97%4.93B | -14.86%5.64B | -14.86%5.64B | -4.26%6.54B | -61.70%3.44B | -25.08%5.53B | 20.77%6.62B | 20.77%6.62B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | -37.70%1.11B | 89.02%1.24B | -18.73%1.17B | -22.44%1.39B | -22.44%1.39B | -15.08%1.78B | -76.61%658.34M | -27.62%1.44B | 189.88%1.79B | 189.88%1.79B |
-Financial or other derivative investment liabilities | -98.35%9.69M | -87.28%35.11M | -66.11%97.56M | -78.04%170.67M | -78.04%170.67M | -36.95%587.81M | -78.86%276.06M | -45.25%287.88M | 492.56%777.34M | 492.56%777.34M |
-Current debt and capital lease obligation | -7.78%1.1B | 216.33%1.21B | -6.87%1.07B | 20.28%1.22B | 20.28%1.22B | 2.44%1.19B | -74.66%382.28M | -21.27%1.15B | 108.19%1.01B | 108.19%1.01B |
-Including:Current debt | -7.67%1.1B | 219.28%1.21B | -6.43%1.07B | 21.07%1.22B | 21.07%1.22B | 3.02%1.19B | -74.76%378.68M | -21.23%1.14B | 110.16%1B | 110.16%1B |
-Including:Current capital Lease obligation | -87.60%210K | -93.63%229K | -94.91%292K | -89.59%753K | -89.59%753K | -79.19%1.69M | -55.55%3.6M | -28.73%5.73M | -9.52%7.24M | -9.52%7.24M |
Payables | -32.07%1.9B | 352.42%2.67B | -0.62%1.77B | 7.09%1.54B | 7.09%1.54B | -8.24%2.8B | -85.62%590.86M | -46.74%1.78B | 18.05%1.44B | 18.05%1.44B |
-accounts payable | -32.10%1.89B | 357.80%2.66B | -0.54%1.75B | 7.49%1.53B | 7.49%1.53B | -8.35%2.79B | -85.07%582.07M | -45.70%1.76B | 17.83%1.42B | 17.83%1.42B |
-Other payable | -26.19%10.33M | -3.70%8.46M | -11.41%12.77M | -27.13%11.97M | -27.13%11.97M | 18.30%14M | -41.68%8.79M | 19.44%14.42M | 40.49%16.42M | 40.49%16.42M |
Accrued and deferred income | ---- | ---- | ---- | -38.34%800.58M | -38.34%800.58M | --281K | --0 | --1.49M | 21.51%1.3B | 21.51%1.3B |
Current liabilities | -34.26%3.01B | 213.60%3.92B | -8.76%2.94B | -17.61%3.73B | -17.61%3.73B | -11.02%4.58B | -81.96%1.25B | -39.58%3.22B | 55.82%4.53B | 55.82%4.53B |
Non current liabilities | ||||||||||
Non current financial liabilities | -16.65%504.65M | -17.48%504.69M | -21.15%504.61M | -29.94%504.67M | -29.94%504.67M | 72.12%605.43M | 26.13%611.6M | 1,216.19%639.96M | 69.66%720.4M | 69.66%720.4M |
-Long term debt and capital lease obligation | -16.65%504.65M | -16.49%504.69M | -15.75%504.61M | -16.60%504.67M | -16.60%504.67M | 30,916.03%605.43M | 15,103.57%604.34M | 9,814.67%598.95M | 84.29%605.11M | 84.29%605.11M |
-Including:Long term debt | -16.65%504.65M | -16.50%504.63M | -15.73%504.5M | -16.50%504.52M | -16.50%504.52M | --605.43M | --604.34M | --598.64M | 88.68%604.24M | 88.68%604.24M |
-Including:Long term capital lease obligation | --0 | 671.43%54K | -65.26%107K | -81.72%159K | -81.72%159K | --0 | -99.82%7K | -94.90%308K | -89.27%870K | -89.27%870K |
-Derivative product liabilities | ---- | ---- | ---- | --0 | --0 | --0 | -98.49%7.26M | -3.68%41.01M | 19.76%115.28M | 19.76%115.28M |
Total non current liabilities | -16.65%504.65M | -17.48%504.69M | -21.15%504.61M | -29.94%504.67M | -29.94%504.67M | 72.12%605.43M | 26.13%611.6M | 808.14%639.96M | 37.11%720.4M | 37.11%720.4M |
Total liabilities | -32.20%3.52B | 137.65%4.42B | -10.82%3.44B | -19.30%4.24B | -19.30%4.24B | -5.70%5.19B | -74.88%1.86B | -28.51%3.86B | 52.96%5.25B | 52.96%5.25B |
Shareholders'equity | ||||||||||
Share capital | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M |
-common stock | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M | 0.00%300M |
Retained earnings | -39.41%980.95M | -29.12%1.15B | -21.42%1.35B | -26.65%1.34B | -26.65%1.34B | -21.60%1.62B | -40.89%1.62B | -17.20%1.71B | -9.29%1.83B | -9.29%1.83B |
Other reserves | 78.33%-123.09M | 60.63%-132.59M | 52.53%-160.2M | 68.15%-241.82M | 68.15%-241.82M | 45.20%-568.08M | 76.92%-336.8M | 11.09%-337.46M | -182.61%-759.16M | -182.61%-759.16M |
Total stockholders'equity | -14.29%1.16B | -16.88%1.31B | -11.32%1.49B | 2.09%1.4B | 2.09%1.4B | 1.70%1.35B | 0.24%1.58B | -15.77%1.67B | -33.05%1.37B | -33.05%1.37B |
Total equity | -14.29%1.16B | -16.88%1.31B | -11.32%1.49B | 2.09%1.4B | 2.09%1.4B | 1.70%1.35B | 0.24%1.58B | -15.77%1.67B | -33.05%1.37B | -33.05%1.37B |
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.