SET
0337
SUNLOGY
0345
TECHSTORE
0343
COLFORM
0341
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 | 1,216.04%165.09M | 145.16%17.27M | -5.53%72.15M | 27.14%24.72M | 170.39%50.95M | -158.02%-14.79M | -252.83%-38.24M | 389.94%76.38M | -62.27%19.44M | -8.61%-72.38M |
Net profit before non-cash adjustment | 21.69%22.06M | -42.56%2.34M | -56.11%2.15M | 27.20%3.43M | 119.29%14.13M | -62.18%18.13M | 160.99%4.08M | -36.61%4.91M | -87.70%2.7M | -74.17%6.45M |
Total adjustment of non-cash items | -4.44%48.92M | 29.60%15.93M | -36.73%7.88M | -16.04%10.72M | 5.18%14.39M | 1.60%51.19M | -23.89%12.29M | 6.36%12.45M | 21.84%12.77M | 13.49%13.68M |
-Depreciation and amortization | 1.72%23.74M | 4.94%6.12M | 2.21%5.87M | -0.42%5.87M | 0.19%5.87M | 4.90%23.34M | 11.19%5.84M | 0.10%5.75M | 8.51%5.89M | 0.60%5.86M |
-Reversal of impairment losses recognized in profit and loss | 85.07%8.24M | 834.45%3.34M | 180.08%2.1M | -146.62%-648K | 76.61%3.46M | -60.24%4.45M | -94.46%357K | -62.09%748K | 50.27%1.39M | 5.38%1.96M |
-Share of associates | 0.00%1K | 600.00%7K | ---3K | ---4K | --1K | --1K | --1K | --0 | --0 | --0 |
-Disposal profit | -727.51%-5.69M | 69.43%-70K | -2,652.79%-5.42M | 33.13%-109K | 15.31%-83K | 23.33%-687K | 60.24%-229K | -2.60%-197K | -83.15%-163K | -151.28%-98K |
-Other non-cash items | -6.09%22.62M | 3.24%6.53M | -13.28%5.33M | -0.64%5.62M | -13.72%5.14M | 35.04%24.09M | 25.75%6.32M | 47.06%6.15M | 34.09%5.65M | 35.14%5.96M |
Changes in working capital | 211.89%94.11M | 98.17%-998K | 5.25%62.12M | 165.84%10.57M | 124.24%22.42M | -15.50%-84.11M | -450.91%-54.6M | 1,630.65%59.02M | -79.22%3.98M | 10.75%-92.5M |
-Change in receivables | 156.65%26.74M | 78.12%-11.27M | -142.66%-8.38M | 1,076.45%28.22M | 202.32%18.16M | -31.89%-47.2M | -3,979.87%-51.49M | 371.54%19.64M | 1,440.22%2.4M | 53.92%-17.75M |
-Change in inventory | 271.50%61.15M | 61.89%-7.29M | 98.98%53.17M | 109.41%1.34M | 148.06%13.92M | -9.61%-35.66M | 30.17%-19.13M | 1,671.88%26.72M | -144.10%-14.28M | 19.09%-28.98M |
-Change in payables | 597.36%6.22M | 9.64%17.56M | 36.82%17.33M | -219.84%-19M | 78.89%-9.66M | 72.21%-1.25M | -63.78%16.01M | 300.40%12.67M | 221.33%15.85M | -56.11%-45.78M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -3.46%-1.7M | 28.37%-399K | 6.14%-428K | -28.82%-447K | -49.83%-430K | -70.50%-1.65M | -92.73%-557K | -68.27%-456K | -109.04%-347K | -19.58%-287K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 4.51%-12.23M | -26.82%-2.95M | 0.34%-5.03M | 4.86%-2.35M | 35.92%-1.9M | 43.47%-12.81M | 34.02%-2.33M | 55.51%-5.05M | 17.10%-2.47M | 38.31%-2.97M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 616.75%151.15M | 133.85%13.92M | -5.90%66.69M | 31.85%21.92M | 164.28%48.62M | -1,667.52%-29.25M | -293.93%-41.12M | 1,687.84%70.87M | -65.63%16.63M | -5.50%-75.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 56.21%-17.68M | -32.06%-14.26M | 163.27%8.84M | 62.52%-3.69M | -48.75%-8.57M | 35.72%-40.38M | 74.95%-10.8M | -118.01%-13.97M | -112.51%-9.85M | 33.51%-5.76M |
Net business purchase and sale | -29,918.18%-6.56M | --0 | --90K | ---6.65M | --0 | --22K | ---49K | --0 | --0 | --71K |
Net investment property transactions | 37.01%-80K | --0 | ---80K | ---- | ---- | ---127K | --0 | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 14.68%5.14M | -17.08%976K | -7.69%840K | -43.23%1.03M | 291.48%2.3M | 131.68%4.48M | 132.61%1.18M | 35.62%910K | 220.18%1.81M | 204.15%587K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | -91.91%650K | --0 | --0 | ---- | ---- |
Investing cash flow | 45.74%-19.18M | -37.37%-13.28M | 174.19%9.69M | -23.85%-9.32M | -22.88%-6.27M | 33.11%-35.35M | 72.47%-9.67M | -127.65%-13.06M | -99.31%-7.52M | 37.86%-5.1M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -214.00%-57.65M | -62.90%16.86M | 42.06%-43.72M | -734.50%-26.76M | -105.27%-4.03M | -37.28%50.57M | -16.10%45.44M | -317.31%-75.45M | 107.91%4.22M | -21.95%76.37M |
Net common stock issuance | --9.62M | --2M | --5.4M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Increase or decrease of lease financing | 22.65%-2.49M | -260.38%-3.06M | -24.53%-1.07M | -33.12%-1.06M | 472.58%2.69M | -126.02%-3.22M | -78.15%-848K | -124.08%-856K | -123.88%-797K | -240.57%-722K |
Cash dividends paid | ---3.33M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends for minorities | -7.02%-259K | ---- | ---- | ---- | ---- | 6.92%-242K | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 0.24%-28.77M | -5.30%-7.87M | 10.01%-6.39M | 10.07%-6.83M | -15.18%-7.68M | -43.97%-28.84M | -33.04%-7.47M | -44.18%-7.1M | -55.18%-7.6M | -45.15%-6.67M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --151K | ---- | ---- | ---- | ---- |
Financing cash flow | -549.91%-82.87M | -79.28%7.67M | 41.13%-49.1M | -676.74%-32.43M | -113.07%-9.02M | -65.23%18.42M | -20.43%37.03M | -200.63%-83.41M | 92.91%-4.18M | -25.87%68.98M |
Net cash flow | ||||||||||
Beginning cash position | -41.03%66.37M | 33.72%107.15M | -24.45%79.88M | -1.09%99.7M | -41.03%66.37M | 1.81%112.55M | 0.24%80.13M | -3.40%105.73M | -18.51%100.8M | 1.81%112.55M |
Current changes in cash | 206.31%49.09M | 160.36%8.31M | 206.55%27.27M | -501.97%-19.82M | 383.69%33.33M | -2,404.29%-46.18M | -142.21%-13.76M | 13.28%-25.6M | 134.62%4.93M | -189.33%-11.75M |
End cash Position | 73.97%115.46M | 73.97%115.46M | 33.72%107.15M | -24.45%79.88M | -1.09%99.7M | -41.03%66.37M | -41.03%66.37M | 0.24%80.13M | -3.40%105.73M | -18.51%100.8M |
Free cash flow | 258.36%111.58M | 99.30%-366K | -4.71%53.99M | 172.54%17.99M | 149.05%39.97M | -14.76%-70.46M | -137.17%-52.23M | 2,199.81%56.65M | -84.89%6.6M | -1.40%-81.48M |
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