SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(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 | -84.08%6.05M | -97.09%2.56M | 2,295.33%7.69M | 61.78%187.82M | 14.77%61.37M | -42.17%38.01M | 394.57%88.12M | -99.40%321K | -10.45%116.09M | -33.56%53.47M |
Net profit before non-cash adjustment | -43.92%9.45M | 33.56%15.44M | 821.52%59.51M | -65.10%41.31M | -88.54%6.43M | -72.93%16.86M | -2.88%11.56M | -72.98%6.46M | 34.62%118.36M | 144.10%56.09M |
Total adjustment of non-cash items | -69.09%6.43M | 7.31%19.71M | -657.17%-100.49M | 208.93%63.86M | 123.24%6.65M | -60.31%20.8M | 7.35%18.37M | 5.11%18.04M | -56.82%20.67M | -195.75%-28.63M |
-Depreciation and amortization | ---- | ---- | ---- | 9.64%59.52M | ---- | ---- | ---- | ---- | 1.46%54.29M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -103.29%-2.8M | ---- | ---- | ---- | ---- | 6,956.40%84.96M | ---- |
-Share of associates | ---- | ---- | ---- | 96.94%-3.8M | ---- | ---- | ---- | ---- | -1,607.04%-124.22M | ---- |
-Disposal profit | ---- | ---- | ---- | -60.17%-9.19M | ---- | ---- | ---- | ---- | 67.91%-5.74M | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | 32.74%-3.36M | ---- | ---- | ---- | ---- | -1,198.70%-5M | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | 125.79%343K | ---- | ---- | ---- | ---- | -25.47%-1.33M | ---- |
-Other non-cash items | -69.09%6.43M | 7.31%19.71M | -657.17%-100.49M | 30.64%23.14M | -7.83%-34.06M | -60.31%20.8M | 7.35%18.37M | 5.11%18.04M | -10.37%17.72M | -1,854.83%-31.59M |
Changes in working capital | -2,925.86%-9.83M | -155.99%-32.59M | 301.32%48.66M | 460.29%82.66M | 85.62%48.29M | 100.71%348K | 619.89%58.2M | -294.73%-24.17M | -272.86%-22.94M | -5.75%26.01M |
-Change in receivables | ---- | ---- | ---- | 20.22%72.8M | ---- | ---- | ---- | ---- | 802.81%60.55M | ---- |
-Change in inventory | ---- | ---- | ---- | 118.33%36.89M | ---- | ---- | ---- | ---- | 143.73%16.9M | ---- |
-Change in payables | ---- | ---- | ---- | 76.41%-25.31M | ---- | ---- | ---- | ---- | -889.92%-107.28M | ---- |
-Changes in other current assets | 156.20%17.48M | 18.15%76.25M | 334.19%26.31M | -125.08%-1.73M | -90.75%-79.14M | -85.90%6.82M | 3.76%64.54M | -88.29%6.06M | -86.74%6.89M | -145.11%-41.49M |
-Changes in other current liabilities | -321.87%-27.31M | -1,616.94%-108.84M | 173.93%22.35M | ---- | ---- | 93.35%-6.47M | 91.36%-6.34M | 23.11%-30.23M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 3.84M | 0 | 0 | -76.94%11.5M | 2M | 0 | 0 | 9.5M | 523.50%49.88M | |
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 12.87%-4.9M | -244.07%-4.63M | 24.18%-8.96M | 14.83%-29.31M | -1.76%-15.08M | 71.29%-5.63M | 154.43%3.21M | -49.36%-11.82M | -42.89%-34.41M | -192.73%-14.82M |
Other operating cash inflow (outflow) | -334.19%-363K | -151.28%-200K | 42.90%-382K | -2,781.82%-1.27M | -2,500.00%-1.14M | 111.65%155K | 390K | -669K | 75.69%-44K | 75.69%-44K |
Operating cash flow | -85.79%4.62M | -102.47%-2.26M | 37.99%-1.65M | 28.30%168.75M | -46.72%47.15M | -27.38%32.54M | 669.55%91.72M | -105.85%-2.66M | 16.00%131.52M | 6.31%88.49M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 76.34%-3.19M | -915.53%-6.57M | 82.44%-2.59M | 16.86%-31.9M | -570.45%-4.49M | 64.27%-13.47M | 104.89%805K | -53.46%-14.74M | 23.59%-38.37M | 95.74%-670K |
Net intangibles purchase and sale | ---- | ---- | --0 | -0.16%-624K | ---- | ---- | ---- | ---434K | 34.63%-623K | ---- |
Net business purchase and sale | --0 | --0 | 562.63%263.46M | -144.21%-56.95M | --759K | ---759K | --0 | ---56.95M | 12,879,900.00%128.8M | ---- |
Net investment property transactions | 41,918.18%46M | --0 | --315K | 63.50%-492K | -551.79%-8.38M | -77.42%-110K | 33,233.33%8M | --0 | -108.99%-1.35M | -99.38%-1.29M |
Net investment product transactions | 1,053.79%244.3M | 252.81%66.88M | -236.56%-225.56M | 229.17%109.05M | 80.63%-33.54M | -76.14%21.17M | -471.40%-43.77M | 296.20%165.18M | -77.08%-84.42M | -162.18%-173.18M |
Interest received (cash flow from investment activities) | 143.46%3.78M | 223.09%4.62M | 144.02%2.63M | 12.37%4.59M | 127.78%527K | -74.03%1.55M | -17.64%1.43M | -26.15%1.08M | 66.11%4.08M | -1,315.67%-1.9M |
Net changes in other investments | ---- | ---- | ---- | --8M | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 3,368.84%290.9M | 296.18%64.93M | -59.36%38.26M | 290.22%31.67M | 22.90%-37.75M | -85.28%8.39M | -1,030.40%-33.1M | 180.82%94.13M | 114.36%8.12M | 5.27%-48.96M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -861.41%-277.74M | 34.44%-7.71M | 42.20%-30.51M | -31.55%-72.25M | -2.68%21.18M | 62.33%-28.89M | -290.81%-11.76M | 30.34%-52.79M | -124.39%-54.92M | -19.04%21.77M |
Increase or decrease of lease financing | -835.35%-3.86M | 32.21%-1.04M | -207.93%-3.53M | -2.54%-16.25M | -68.25%-13.15M | 94.86%-413K | -276.00%-1.54M | 46.40%-1.15M | 0.49%-15.84M | -0.18%-7.81M |
Cash dividends paid | ---2K | ---- | ---- | 61.11%-18.81M | 84.61%-5.37M | --0 | ---- | ---- | -100.00%-48.36M | -224.98%-34.93M |
Cash dividends for minorities | -75.00%-3.09M | ---- | ---- | -64.78%-7.91M | 86.30%-262K | 61.28%-1.76M | ---- | ---- | -3.81%-4.8M | 6.96%-1.91M |
Interest paid (cash flow from financing activities) | 43.82%-3.68M | 12.64%-6.22M | 6.16%-6.46M | -20.98%-25.41M | -1.00%-4.85M | 59.54%-6.56M | -36.49%-7.12M | -31.46%-6.88M | 5.31%-21M | -22.17%-4.8M |
Net other fund-raising expenses | 1,122.49%1.73M | 17.74%-3.26M | 4,384.54%4.16M | 65.28%15.07M | 106.23%19.3M | 28.69%-169K | -2,348.30%-3.96M | -44.78%-97K | -10.13%9.12M | -9.62%9.36M |
Financing cash flow | -658.51%-286.65M | -14.98%-50.24M | 40.33%-36.35M | 7.56%-125.55M | 191.89%16.85M | 68.28%-37.79M | -2,468.13%-43.69M | 29.26%-60.92M | -67.18%-135.81M | -245.71%-18.33M |
Net cash flow | ||||||||||
Beginning cash position | -22.39%171.75M | -18.15%164.81M | -5.17%159.87M | 2.29%165.12M | 48.39%222.9M | 36.23%221.3M | 29.33%201.35M | 3.78%168.58M | -13.67%161.42M | 19.46%150.22M |
Current changes in cash | 183.18%8.87M | -16.75%12.43M | -99.16%258K | 1,858.23%74.86M | 23.80%26.24M | 118.03%3.13M | 37.81%14.93M | 534.67%30.55M | 115.67%3.82M | -51.97%21.2M |
Effect of exchange rate changes | -802.15%-13.82M | -209.41%-5.49M | 111.62%4.68M | 7,489.17%8.87M | 160.19%3.17M | -129.76%-1.53M | 361.55%5.02M | 734.34%2.21M | 89.71%-120K | 37.91%-5.27M |
End cash Position | -25.16%166.81M | -22.39%171.75M | -18.15%164.81M | 50.71%248.85M | 50.71%248.85M | 48.39%222.9M | 32.04%221.3M | 29.33%201.35M | 2.29%165.12M | 2.29%165.12M |
Free cash flow | -93.81%1.54M | -110.77%-9.36M | 76.23%-4.24M | 47.65%122.69M | -64.05%28.75M | 408.04%24.89M | 1,716.01%86.89M | -149.64%-17.84M | 116.01%83.1M | 55.37%79.97M |
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.