PERMAJU-PA
7080PA
FOCUS-PA
0116PA
ZENTECH
0094
KGROUP
0036
SNTORIA
5213
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | (Q2)Jul 31, 2022 | (Q1)Apr 30, 2022 | (FY)Jan 31, 2022 | (Q4)Jan 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2.76M | 16.82M | 9.03M | 308.04%69.37M | 9,899.61%10.46M | 20.13M | 14.24M | 1.4M | 106.64%17M | 104.62K |
Net profit before non-cash adjustment | --957.73K | --21.26M | --21.02M | 76.72%45.78M | 211.45%14.04M | --13.48M | --8.38M | --4.38M | 45.38%25.91M | --4.51M |
Total adjustment of non-cash items | --11.82M | --2.47M | --563.46K | 6.49%10.36M | 129.53%6.87M | --3.46M | --2.48M | --2.59M | 10.43%9.72M | --2.99M |
-Depreciation and amortization | --3.02M | --3.32M | --3.32M | 107.86%11.66M | 74.98%2.83M | --2.26M | --1.9M | --1.76M | 24.81%5.61M | --1.62M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 198.94%463.35K | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | --169K | --193.44K | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | ---428.43K | ---96.56K | ---125.96K | -2,130.07%-610.28K | -381.01%-79.98K | ---223.78K | ---209.26K | ---59.46K | -104.32%-27.37K | ---16.63K |
-Net exchange gains and losses | --10.68M | --309.11K | ---1.97M | 135.82%566.63K | 1,267.21%3.13M | --391.67K | --189.33K | --448.16K | -35.19%240.28K | --228.72K |
-Remuneration paid in stock | ---- | ---- | ---- | --296.72K | ---- | ---- | ---- | --0 | --0 | ---- |
-Pension and employee benefit expenses | --40.18K | --40.18K | --40.19K | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | ---1.49M | ---1.1M | ---706.69K | -150.21%-1.73M | 27.99%896.15K | --1.03M | --802.12K | --445.54K | -8.93%3.44M | --700.18K |
Changes in working capital | ---10.02M | ---6.92M | ---12.55M | 171.07%13.24M | -41.27%-10.45M | --3.18M | --3.38M | ---5.57M | -1.25%-18.63M | ---7.4M |
-Change in receivables | ---3.28M | ---17.39M | ---12.81M | 134.67%26.01M | -324.78%-10.2M | ---12.76M | ---22.84M | --6.75M | 147.00%11.08M | --4.54M |
-Change in inventory | --1.37M | ---1.48M | --20.83M | 15.90%-51.67M | 262.51%8.35M | --8.59M | ---7.91M | --22.93M | -705.31%-61.43M | ---5.14M |
-Change in payables | ---8.12M | --11.96M | ---20.56M | 22.62%38.9M | -26.36%-8.59M | --7.36M | --34.12M | ---35.26M | 147.58%31.72M | ---6.8M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -145.63K | -171.02K | -289.57K | 60.63%-1.46M | -28.64%-1.12M | -1.12M | -856K | -601.26K | 6.59%-3.72M | -873.76K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -1.66M | -1.66M | -1.66M | -30.49%-2.8M | -9.66%-535.96K | -138.52K | -417.56K | -441.3K | 47.62%-2.15M | -488.75K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | --957.61K | --14.99M | --7.09M | 484.54%65.11M | 799.73%8.8M | --18.87M | --12.97M | --359.66K | 7,319.56%11.14M | ---1.26M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---20.29M | ---15.56M | ---712.24K | 47.29%-17.59M | 49.37%-11.4M | ---10M | ---16.07M | ---2.12M | -192.61%-33.37M | ---22.51M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | --12.81M | ---113.25M | --7.03M | ---28.81M | --32.24M | --10.15M | ---31.1M | ---13.07M | --0 | --0 |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --23.49K | --16.63K |
Interest received (cash flow from investment activities) | --1.64M | --1.27M | --996.26K | 1,793.40%3.26M | 63.88%111.81K | --89.54K | --53.88K | --155.72K | 118.89%172.31K | --68.23K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.39M | ---373.54K |
Investing cash flow | ---5.83M | ---127.54M | --7.31M | -24.81%-43.14M | 191.89%20.95M | --239.82K | ---47.11M | ---15.03M | -138.18%-34.57M | ---22.8M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---5.74M | ---7.31M | ---1.25M | -388.90%-71.86M | -18.65%-14.24M | ---7.88M | --5.15M | ---2.18M | -250.30%-14.7M | ---12M |
Net common stock issuance | --0 | ---- | ---- | --77.13M | --0 | --0 | --0 | --0 | ---- | ---- |
Increase or decrease of lease financing | ---113.71K | ---284.39K | ---280.9K | -101.28%-1.17M | -100.56%-522.13K | --259.57K | ---17.24K | ---60.71K | 11,066.41%91.22M | --92.43M |
Cash dividends paid | ---10.64M | ---- | ---- | -2,947.47%-16.94M | --0 | ---- | ---- | ---- | 88.72%-555.93K | --0 |
Financing cash flow | ---16.5M | --113.35M | ---1.53M | -116.90%-12.84M | -118.35%-14.76M | ---14.78M | --5.13M | ---2.24M | 1,791.32%75.97M | --80.43M |
Net cash flow | ||||||||||
Beginning cash position | --66.22M | --65.34M | --50.85M | 143.78%41.71M | 117.33%28.52M | --23.82M | --23.19M | --39.63M | -37.57%17.11M | --13.12M |
Current changes in cash | ---21.37M | --806.43K | --12.87M | -82.62%9.13M | -73.40%15M | --4.33M | ---29.01M | ---16.91M | 607.79%52.54M | --56.37M |
Effect of exchange rate changes | ---6.37M | --77.34K | --1.63M | -5,342.10%-595.2K | -1,390.58%-1.81M | --369.89K | ---349.54K | --464.47K | -121.59%-10.94K | --140.17K |
End cash Position | --37.89M | --66.22M | --65.34M | -27.85%50.24M | -40.11%41.71M | --28.52M | --23.82M | --23.19M | 307.02%69.63M | --69.63M |
Free cash flow | ---19.33M | ---569.43K | --6.38M | 313.29%47.44M | 89.01%-2.61M | --8.87M | ---3.1M | ---1.76M | -97.38%-22.24M | ---23.77M |
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.