NATGATE
0270
GENM
4715
CIMB
1023
4
KOPI
0338
5
YTLPOWR
6742
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -24.73%625M | -24.73%625M | -13.82%605M | -9.73%603M | -19.12%715M | 30.77%830.38M | 30.77%830.38M | -24.84%702M | -8.24%668M | -22.52%884M |
-Cash and cash equivalents | ---- | ---- | ---- | ---- | -19.12%715M | 30.77%830.38M | 30.77%830.38M | -24.84%702M | -8.24%668M | --884M |
-Including:Cash | ---- | ---- | ---- | ---- | ---- | 11.63%525.62M | 11.63%525.62M | ---- | ---- | ---- |
-Including:Cash equivalents | ---- | ---- | ---- | ---- | ---- | 85.68%304.76M | 85.68%304.76M | ---- | ---- | ---- |
Receivables | 36.82%2.41B | 36.82%2.41B | 15.03%2.66B | -10.67%2.6B | 11.52%2.54B | -20.67%1.76B | -20.67%1.76B | -9.46%2.32B | -3.49%2.91B | -15.80%2.28B |
-Accounts receivable | 64.60%2.41B | 64.60%2.41B | 15.03%2.66B | -10.67%2.6B | 11.52%2.54B | -24.77%1.46B | -24.77%1.46B | -9.46%2.32B | -3.49%2.91B | -15.80%2.28B |
-Gross accounts receivable | ---- | ---- | ---- | ---- | ---- | -23.72%1.54B | -23.72%1.54B | ---- | ---- | ---- |
-Bad debt provision | ---- | ---- | ---- | ---- | ---- | -5.32%-74.01M | -5.32%-74.01M | ---- | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | 8.33%297.1M | 8.33%297.1M | ---- | ---- | ---- |
Inventory | 8.98%3.09B | 8.98%3.09B | -17.01%2.78B | -8.60%3.02B | -5.13%2.99B | -4.04%2.84B | -4.04%2.84B | -8.53%3.35B | -12.48%3.3B | -15.07%3.16B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | -5.84%207.5M | -5.84%207.5M | ---- | ---- | ---- |
Tax assets-Current | -55.78%238M | -55.78%238M | -33.74%269M | -26.68%294M | 11.44%302M | 34.92%538.19M | 34.92%538.19M | 35.79%406M | 79.02%401M | 116.80%271M |
Hedging assets-current | -10.82%30M | -10.82%30M | -54.12%39M | -87.50%12M | -90.28%14M | -78.56%33.64M | -78.56%33.64M | -82.51%85M | -50.77%96M | 166.67%144M |
Holding assets for sale | -8.36%152M | -8.36%152M | -15.92%132M | -77.44%139M | -72.85%164M | -74.52%165.86M | -74.52%165.86M | -72.01%157M | 11.59%616M | -9.31%604M |
Total current assets | 2.70%6.55B | 2.70%6.55B | -7.50%6.49B | -16.61%6.66B | -8.29%6.73B | -11.95%6.37B | -11.95%6.37B | -17.47%7.01B | -5.82%7.99B | -12.73%7.33B |
Non current assets | ||||||||||
Net PPE | 0.56%21.32B | 0.56%21.32B | -2.14%20.56B | 0.79%21.36B | 5.00%21.43B | 7.06%21.21B | 7.06%21.21B | 4.88%21.01B | 8.33%21.19B | 6.17%20.41B |
-Gross PP&E | -42.43%21.32B | -42.43%21.32B | -2.14%20.56B | 0.79%21.36B | 5.00%21.43B | 9.11%37.04B | 9.11%37.04B | 4.88%21.01B | 8.33%21.19B | 6.17%20.41B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -11.99%-15.83B | -11.99%-15.83B | ---- | ---- | ---- |
Investment properties | -0.73%8M | -0.73%8M | 0.00%8M | -27.27%8M | -27.27%8M | -29.23%8.06M | -29.23%8.06M | -11.11%8M | 22.22%11M | 22.22%11M |
Total investment | -6.88%457M | -6.88%457M | -7.69%444M | 2.11%485M | 5.96%480M | 9.63%490.74M | 9.63%490.74M | -0.62%481M | -0.63%475M | 4.38%453M |
-Long-term equity investment | -9.12%425M | -9.12%425M | -8.28%421M | 1.99%462M | 6.03%457M | 10.00%467.63M | 10.00%467.63M | 1.10%459M | 1.12%453M | 6.68%431M |
-Financial asset investment | 38.45%32M | 38.45%32M | 4.55%23M | 4.55%23M | 4.55%23M | 2.74%23.11M | 2.74%23.11M | -26.67%22M | -26.67%22M | -26.67%22M |
-Including:Available-for-sale securities | 38.45%32M | 38.45%32M | 4.55%23M | 4.55%23M | 4.55%23M | 2.74%23.11M | 2.74%23.11M | -26.67%22M | -26.67%22M | -26.67%22M |
Long-term accounts receivable and other receivables | -14.36%265M | -14.36%265M | 20.37%260M | 22.12%254M | 32.85%275M | 55.58%309.43M | 55.58%309.43M | 10.20%216M | 11.83%208M | -19.77%207M |
Goodwill and other intangible assets | -1.96%3B | -1.96%3B | -10.70%2.77B | 0.97%3.12B | 6.61%3.13B | 3.67%3.05B | 3.67%3.05B | 0.88%3.1B | 4.47%3.09B | 3.71%2.94B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | 4.24%2.37B | 4.24%2.37B | ---- | ---- | ---- |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | 1.76%686.72M | 1.76%686.72M | ---- | ---- | ---- |
Deferred tax assets-non current | 1.82%451M | 1.82%451M | -5.69%414M | -11.13%431M | -5.08%467M | -10.69%442.92M | -10.69%442.92M | -9.67%439M | -0.21%485M | -15.75%492M |
Total non current assets | -0.05%25.5B | -0.05%25.5B | -3.16%24.46B | 0.77%25.65B | 5.23%25.79B | 6.71%25.51B | 6.71%25.51B | 4.01%25.26B | 7.53%25.46B | 5.01%24.51B |
Total assets | 0.50%32.05B | 0.50%32.05B | -4.11%30.95B | -3.38%32.31B | 2.11%32.52B | 2.37%31.89B | 2.37%31.89B | -1.56%32.27B | 4.01%33.45B | 0.32%31.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 2.12%1.78B | 2.12%1.78B | -1.39%1.98B | -28.92%2.47B | -6.01%2.39B | -31.58%1.74B | -31.58%1.74B | -37.11%2.01B | -0.40%3.47B | -26.54%2.55B |
-Financial or other derivative investment liabilities | -36.05%12M | -36.05%12M | 0.00%18M | -60.00%16M | 42.22%64M | -69.63%18.77M | -69.63%18.77M | -89.35%18M | -64.60%40M | -89.34%45M |
-Current debt and capital lease obligation | 2.54%1.77B | 2.54%1.77B | -1.41%1.96B | -28.56%2.45B | -6.88%2.33B | -30.64%1.73B | -30.64%1.73B | -34.19%1.99B | 1.75%3.43B | -17.84%2.5B |
-Including:Current debt | 2.43%1.74B | 2.43%1.74B | -1.27%1.94B | -28.42%2.42B | -6.42%2.3B | -30.98%1.7B | -30.98%1.7B | -34.57%1.97B | 1.07%3.39B | -18.60%2.46B |
-Including:Current capital Lease obligation | 9.37%28M | 9.37%28M | -11.11%24M | -39.53%26M | -34.15%27M | 2.94%25.6M | 2.94%25.6M | 12.50%27M | 115.00%43M | 86.36%41M |
Payables | -15.03%2.55B | -15.03%2.55B | 7.27%2.79B | -8.00%2.47B | -3.48%3.08B | 23.26%3B | 23.26%3B | -24.49%2.6B | -7.69%2.69B | -15.90%3.19B |
-accounts payable | -0.07%2.38B | -0.07%2.38B | 14.58%2.37B | -9.94%2.31B | -3.94%2.42B | 117.13%2.39B | 117.13%2.39B | -8.51%2.07B | 15.90%2.57B | 10.99%2.52B |
-Total tax payable | -26.78%152M | -26.78%152M | -70.90%87M | 32.76%154M | -6.05%233M | -10.61%207.6M | -10.61%207.6M | -38.22%299M | -83.11%116M | -62.42%248M |
-Dividends payable | --0 | --0 | 43.11%322M | --0 | 0.00%418M | --394.2M | --394.2M | -67.49%225M | ---- | -51.17%418M |
-Other payable | 2.36%14M | 2.36%14M | 30.00%13M | 28.57%9M | 37.50%11M | -98.76%13.68M | -98.76%13.68M | 11.11%10M | -41.67%7M | -20.00%8M |
Pension and other retirement benefit plans | -1.03%20M | -1.03%20M | 5.56%19M | 5.26%20M | 16.67%21M | 32.05%20.21M | 32.05%20.21M | 50.00%18M | 46.15%19M | 20.00%18M |
Accrued and deferred income | 178.59%67M | 178.59%67M | 203.13%97M | 100.00%114M | -26.87%49M | -91.20%24.05M | -91.20%24.05M | -8.57%32M | 280.00%57M | 252.63%67M |
Held for sale liabilities | -10.28%11M | -10.28%11M | -25.00%9M | -84.72%11M | -80.00%14M | -91.19%12.26M | -91.19%12.26M | -90.91%12M | -45.45%72M | -51.72%70M |
Current liabilities | -7.76%4.43B | -7.76%4.43B | 4.80%4.9B | -19.37%5.08B | -5.69%5.56B | -11.28%4.8B | -11.28%4.8B | -31.48%4.67B | -3.81%6.31B | -20.80%5.89B |
Non current liabilities | ||||||||||
Non current financial liabilities | -6.32%3.54B | -6.32%3.54B | -8.30%3.56B | -9.67%3.76B | -9.49%3.73B | -0.12%3.78B | -0.12%3.78B | 2.84%3.88B | 14.04%4.17B | 12.50%4.12B |
-Long term debt and capital lease obligation | -6.32%3.54B | -6.32%3.54B | -8.30%3.56B | -9.67%3.76B | -9.49%3.73B | -0.12%3.78B | -0.12%3.78B | 2.84%3.88B | 14.04%4.17B | 12.50%4.12B |
-Including:Long term debt | -6.19%3.36B | -6.19%3.36B | -7.98%3.39B | -2.74%3.58B | -2.69%3.54B | -1.40%3.58B | -1.40%3.58B | 1.57%3.69B | 5.08%3.68B | 3.61%3.64B |
-Including:Long term capital lease obligation | -8.75%177M | -8.75%177M | -14.29%168M | -62.53%181M | -60.91%188M | 31.60%193.97M | 31.60%193.97M | 34.25%196M | 226.35%483M | 220.67%481M |
Long term accounts payable and other payables | -6.52%53M | -6.52%53M | 12.00%56M | 18.00%59M | 26.67%57M | 32.80%56.7M | 32.80%56.7M | -3.85%50M | 4.17%50M | 0.00%45M |
Long term pension and other post-retirement benefit plans | -5.62%180M | -5.62%180M | 11.83%189M | 12.87%193M | 16.87%194M | 20.88%190.72M | 20.88%190.72M | -5.59%169M | -10.47%171M | -5.68%166M |
Non current deferred liabilities | 1.21%2.69B | 1.21%2.69B | -4.43%2.57B | -2.55%2.68B | -1.07%2.68B | -3.07%2.65B | -3.07%2.65B | -6.80%2.69B | 0.70%2.75B | -0.88%2.71B |
Non current accrued and deferred income | --0 | --0 | --0 | --0 | --0 | -12.86%427K | -12.86%427K | --0 | --0 | --0 |
Total non current liabilities | -3.31%6.46B | -3.31%6.46B | -6.12%6.37B | -6.19%6.69B | -5.40%6.66B | -0.62%6.68B | -0.62%6.68B | -1.47%6.79B | 7.76%7.14B | 6.41%7.04B |
Total liabilities | -5.17%10.89B | -5.17%10.89B | -1.67%11.27B | -12.37%11.78B | -5.53%12.22B | -5.37%11.48B | -5.37%11.48B | -16.40%11.46B | 2.00%13.44B | -7.99%12.93B |
Shareholders'equity | ||||||||||
Share capital | 0.01%1.63B | 0.01%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B |
-common stock | 0.01%1.63B | 0.01%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B | 0.00%1.63B |
Retained earnings | ---- | ---- | ---- | ---- | 6.91%14.6B | 5.77%14.8B | 5.77%14.8B | 12.19%15.02B | 2.51%14.03B | 6.02%13.65B |
Other reserves | 1,191.34%16.85B | 1,191.34%16.85B | 916.89%15.42B | 875.89%16.23B | 45.27%1.43B | 77.05%1.31B | 77.05%1.31B | 6.91%1.52B | 70.21%1.66B | 93.12%983M |
Other equity interest | -0.00%2.23B | -0.00%2.23B | 0.00%2.2B | 0.00%2.23B | 0.00%2.2B | 0.02%2.23B | 0.02%2.23B | 0.05%2.2B | 0.00%2.23B | 0.00%2.2B |
Total stockholders'equity | 3.73%20.72B | 3.73%20.72B | -5.51%19.25B | 2.72%20.09B | 7.51%19.86B | 7.40%19.97B | 7.40%19.97B | 9.29%20.37B | 5.55%19.56B | 7.25%18.47B |
Noncontrolling interests | 2.36%443M | 2.36%443M | -2.49%431M | 0.00%443M | 0.00%442M | 3.52%432.8M | 3.52%432.8M | 1.38%442M | -1.12%443M | -5.56%442M |
Total equity | 3.70%21.16B | 3.70%21.16B | -5.45%19.68B | 2.66%20.54B | 7.34%20.3B | 7.31%20.41B | 7.31%20.41B | 9.10%20.82B | 5.39%20.01B | 6.91%18.91B |
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.