SCBUILD
0109
MMM
0159
SG
5157
XDL
5156
G3
7184
(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 | -414.15%-9.08M | -17.69%-34.92M | -10.65%-13.15M | 31.14%-52.5M | 79.55%-13.83M | 69.66%2.89M | -152.07%-29.67M | -914.60%-11.89M | -242.47%-76.25M | -608.47%-67.64M |
Net profit before non-cash adjustment | -1.23%3.3M | 91.98%4.93M | -5.57%2.44M | 58.10%10.74M | 281.49%2.25M | 159.61%3.34M | 35.85%2.57M | -14.61%2.58M | -74.96%6.79M | -82.03%589K |
Total adjustment of non-cash items | 118.97%127K | 6.92%-753K | 91.61%571K | 82.98%-557K | 94.52%-104K | -86.16%58K | -137.18%-809K | 107.51%298K | -63.76%-3.27M | -120.51%-1.9M |
-Depreciation and amortization | 27.14%623K | 54.04%553K | 63.13%522K | 67.67%1.68M | -6.12%506K | --490K | 54.74%359K | 40.35%320K | 27.42%999K | 155.45%539K |
-Reversal of impairment losses recognized in profit and loss | --335K | -53,600.00%-537K | 104,700.00%1.05M | 190.64%271K | 162.30%271K | --0 | -100.67%-1K | 100.22%1K | 78.00%-299K | -197.32%-435K |
-Assets reserve and write-off | --0 | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
-Disposal profit | -147.41%-55K | --0 | 220.00%6K | 72.33%-119K | -129.33%-344K | 474.19%116K | 78.13%114K | 98.40%-5K | -83.76%-430K | -9.49%-150K |
-Other non-cash items | -41.86%-776K | 40.11%-769K | -5,483.33%-1.01M | 32.69%-2.38M | 71.10%-535K | -6,937.50%-547K | -174.22%-1.28M | 99.48%-18K | -197.90%-3.54M | -121.21%-1.85M |
Changes in working capital | -2,385.88%-12.5M | -24.40%-39.1M | -9.45%-16.16M | 21.42%-62.68M | 75.91%-15.98M | ---503K | -98.45%-31.43M | -714.23%-14.77M | -380.90%-79.76M | -8,658.58%-66.33M |
-Change in receivables | -192.95%-14.46M | -6.28%-32.46M | -189.99%-17.27M | -4.74%-69.38M | 59.38%-27.95M | ---4.94M | ---30.54M | ---5.96M | -2,792.62%-66.24M | ---68.8M |
-Change in payables | -60.25%1.94M | -405.69%-4.14M | 84.96%-1.79M | 164.87%7.36M | 250.17%13.02M | --4.89M | --1.35M | ---11.9M | -571.42%-11.35M | --3.72M |
-Changes in other current assets | 102.43%11K | -11.64%-2.5M | -6.12%2.9M | 69.75%-658K | 15.84%-1.05M | ---453K | 87.34%-2.24M | -81.60%3.09M | -107.69%-2.18M | 90.10%-1.25M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -48.11%55K | 0 | 0 | -0.93%107K | -99.07%1K | 106K | 0 | 0 | -45.18%108K | 107K |
Interest paid (cash flow from operating activities) | -8,775.00%-694K | -2,941.67%-365K | -2,228.57%-163K | -46.15%-19K | -161.54%-8K | 8K | -20.00%-12K | 56.25%-7K | 7.14%-13K | -65.79%13K |
Interest received (cash flow from operating activities) | 156.13%1.52M | 1,277.65%1.17M | -1.78%1.22M | -30.11%2.51M | -68.37%589K | 595K | 104.94%85K | -64.06%1.24M | 184.91%3.59M | 121.87%1.86M |
Tax refund paid | -65.92%-891K | 19.71%-501K | -30.63%-580K | 28.55%-2.39M | -49.24%-782K | -537K | 51.06%-624K | 71.21%-444K | 50.94%-3.34M | 75.31%-524K |
Other operating cash inflow (outflow) | 0.00%-1K | 0 | 0 | 0 | 0 | -1K | 4K | -3K | 0 | 0 |
Operating cash flow | -396.83%-9.09M | -14.55%-34.62M | -14.21%-12.68M | 31.11%-52.29M | 78.79%-14.03M | 79.69%3.06M | -104.52%-30.22M | -431.77%-11.1M | -257.65%-75.9M | -2,547.45%-66.18M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 35.77%-316K | -40.36%-852K | 33.00%-339K | -219.54%-2.9M | -134.55%-1.29M | ---492K | -495.10%-607K | -99.21%-506K | -221.28%-906K | -329.69%-550K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --5.18M | --0 |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --4K |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Investing cash flow | 35.77%-316K | -40.36%-852K | 33.00%-339K | -167.67%-2.9M | -136.26%-1.29M | ---492K | -495.10%-607K | -110.27%-506K | 1,585.42%4.28M | -326.56%-546K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --5M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 8.28%-310K | -1,227.27%-248K | -145.26%-233K | -94.75%-705K | -62.43%-294K | ---338K | --22K | ---95K | -16.03%-362K | ---181K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -233.34%-20.26M | --0 |
Interest paid (cash flow from financing activities) | 0.00%-55K | -3,800.00%-37K | -1,500.00%-48K | -225.00%-104K | -193.75%-47K | ---55K | --1K | ---3K | 42.86%-32K | ---16K |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 1,276.40%4.64M | 40,383.33%9.72M | -187.76%-282K | 96.08%-809K | -73.10%-341K | ---394K | 100.12%24K | ---98K | -220.43%-20.66M | 91.77%-197K |
Net cash flow | ||||||||||
Beginning cash position | -93.55%3.97M | -65.96%29.72M | -56.55%43.02M | -48.24%99.01M | -61.62%63.69M | -62.54%61.51M | -56.25%87.31M | -48.24%99.01M | 27.63%191.3M | -13.18%165.93M |
Current changes in cash | -319.21%-4.77M | 16.40%-25.75M | -13.62%-13.3M | 39.32%-56M | 76.59%-15.67M | 27.70%2.18M | 12.84%-30.8M | -241.50%-11.71M | -322.84%-92.28M | -37,073.48%-66.92M |
Cash adjustments other than cash changes | ---- | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -101.26%-802K | -93.55%3.97M | -65.96%29.72M | -56.55%43.02M | -56.55%43.02M | -61.62%63.69M | -62.54%61.51M | -56.25%87.31M | -48.24%99.01M | -48.24%99.01M |
Free cash flow | -465.95%-9.41M | -15.06%-35.47M | -12.15%-13.02M | 28.40%-55.19M | 77.12%-15.33M | 50.82%2.57M | -107.20%-30.83M | -475.39%-11.61M | -261.03%-77.08M | -2,700.78%-67M |
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.