HAWK
0320
UUE
0310
GOHUB
0311
4
KEYFIELD
5321
5
KENERGY
0307
(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 | 22.70%29.67M | 1,578.09%13.02M | -0.11%10.96M | 500.00%4.41M | -89.13%1.27M | 606.58%24.18M | -88.21%776K | 236.01%10.98M | -94.34%735K | 244.94%11.69M |
Net profit before non-cash adjustment | 5.84%13.42M | -131.55%-1.23M | 88.63%5.36M | -21.64%2.62M | 155.58%6.67M | 733.42%12.68M | 2,761.64%3.89M | 6,826.83%2.84M | 280.86%3.35M | 5,651.06%2.61M |
Total adjustment of non-cash items | 174.34%18.1M | 917.10%12.91M | -9.95%1.85M | 49.91%1.73M | -24.03%1.61M | -42.34%6.6M | -60.49%1.27M | -40.08%2.05M | -49.50%1.16M | -15.76%2.12M |
-Depreciation and amortization | 7.62%6.17M | 133.41%1.05M | -9.54%1.65M | -0.84%1.64M | 1.44%1.83M | -26.17%5.74M | -79.11%449K | -2.36%1.82M | -11.53%1.66M | -3.93%1.81M |
-Reversal of impairment losses recognized in profit and loss | 50.94%-26K | -21.89%621K | --55K | 76.18%-202K | ---500K | -102.96%-53K | 0.63%795K | --0 | ---848K | --0 |
-Disposal profit | 11,623.53%11.75M | 13,065.93%11.8M | ---45K | --0 | --0 | -151.78%-102K | -146.19%-91K | --0 | --0 | ---11K |
-Net exchange gains and losses | -64.29%-46K | 39.06%-39K | -384.62%-63K | 26.32%48K | -27.27%8K | 88.89%-28K | 77.46%-64K | -140.63%-13K | --38K | --11K |
-Other non-cash items | -76.80%242K | -390.00%-522K | 4.17%250K | -21.10%243K | -13.97%271K | -45.42%1.04M | -46.59%180K | -16.08%240K | -52.62%308K | -50.63%315K |
Changes in working capital | -137.79%-1.85M | 130.62%1.34M | -38.20%3.76M | 101.46%55K | -200.69%-7.01M | 181.45%4.9M | -224.47%-4.38M | 152.77%6.09M | -130.05%-3.77M | 166.05%6.96M |
-Change in receivables | -1,069.41%-35.67M | -30.64%-16.83M | -544.30%-17.02M | -491.78%-4.43M | -46.27%2.62M | -55.85%-3.05M | -106.14%-12.89M | 161.09%3.83M | -40.22%1.13M | -43.80%4.87M |
-Change in inventory | 2,789.26%20.98M | 1,814.59%15.28M | 246.43%10.83M | -33.17%-2.75M | -529.78%-2.38M | 114.51%726K | -192.24%-891K | 640.52%3.13M | 44.57%-2.06M | 120.74%554K |
-Change in payables | 77.70%12.84M | -69.16%2.9M | 1,244.37%9.96M | 355.01%7.23M | -572.73%-7.25M | 244.87%7.23M | -5.60%9.4M | 84.69%-870K | -119.74%-2.84M | 109.27%1.53M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -51.33%-4.33M | -231.41%-1.9M | 45.72%-640K | -79.32%-1.31M | -26.86%-477K | -254.59%-2.86M | -135.80%-573K | -265.02%-1.18M | -205.44%-730K | -37,500.00%-376K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 18.86%25.34M | 5,379.31%11.12M | 5.38%10.32M | 61,920.00%3.1M | -92.98%794K | 715.02%21.32M | -96.80%203K | 216.73%9.8M | -99.96%5K | 240.26%11.32M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -318.09%-10.38M | -1,195.52%-7.1M | -155.78%-2.39M | 26.12%-543K | 76.32%-346K | -81.17%-2.48M | -22.21%648K | -32.67%-934K | 36.64%-735K | -330.97%-1.46M |
Net business purchase and sale | --3M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 24.08%948K | 47.95%361K | -12.44%176K | 17.82%205K | 42.07%206K | 213.11%764K | 448.57%244K | 71.79%201K | 93.33%174K | 35.51%145K |
Investing cash flow | -274.21%-6.43M | -519.06%-3.74M | -201.91%-2.21M | 39.75%-338K | 89.36%-140K | -52.58%-1.72M | 16.91%892K | -24.87%-733K | 47.57%-561K | -467.24%-1.32M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 45.48%-3.46M | -64.43%434K | 58.22%-2.18M | -1,828.82%-7.8M | 315.47%6.07M | -1,645.99%-6.35M | 148.66%1.22M | -211.50%-5.21M | 110.87%451K | -217.61%-2.82M |
Increase or decrease of lease financing | -226.45%-395K | -208.97%-85K | -37.33%-103K | -46.38%-101K | -92.73%-106K | 53.46%-121K | 166.10%78K | -47.06%-75K | -23.21%-69K | -57.14%-55K |
Cash dividends paid | ---1.54M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 34.14%-1.19M | 137.97%161K | 3.40%-426K | 7.05%-448K | -3.70%-477K | 16.15%-1.81M | -58.80%-424K | -9.43%-441K | 34.86%-482K | 38.26%-460K |
Financing cash flow | 20.41%-6.59M | -41.65%510K | 25.78%-4.25M | -8,246.00%-8.35M | 264.70%5.49M | -313.27%-8.28M | 130.22%874K | -235.75%-5.72M | 97.98%-100K | -306.18%-3.33M |
Net cash flow | ||||||||||
Beginning cash position | 22.78%60.1M | 10.68%64.52M | 10.38%60.66M | 19.11%66.24M | 22.78%60.1M | -0.96%48.95M | 30.44%58.3M | 11.12%54.96M | 30.13%55.61M | -0.96%48.95M |
Current changes in cash | 8.83%12.32M | 300.96%7.9M | 15.62%3.86M | -751.07%-5.58M | -7.82%6.15M | 2,302.53%11.32M | -53.25%1.97M | 170.14%3.34M | -109.76%-656K | 199.75%6.67M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | -517.07%-171K | -517.07%-171K | --0 | --0 | --0 |
End cash Position | 20.50%72.42M | 20.50%72.42M | 10.68%64.52M | 10.38%60.66M | 19.11%66.24M | 22.78%60.1M | 22.78%60.1M | 30.44%58.3M | 11.12%54.96M | 30.13%55.61M |
Free cash flow | -20.37%14.92M | 437.97%4.02M | -10.98%7.89M | 450.41%2.56M | -95.45%448K | 5,453.14%18.74M | -86.59%748K | 197.43%8.86M | -106.31%-730K | 217.22%9.86M |
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.