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 | 415.93%121.35M | 240.44%22.07M | -1,094.64%-26.55M | 30.91%82.28M | 76.72%71.81M | 52.63%23.52M | -175.08%-15.72M | -78.69%2.67M | 103.31%62.85M | 325.10%40.64M |
Net profit before non-cash adjustment | 244.77%104.9M | 228.19%45.51M | 195.49%9.27M | 379.56%65.83M | 65.77%31.24M | 103.48%30.43M | 319.78%13.87M | 29.47%-9.71M | 104.17%13.73M | 107.07%18.85M |
Total adjustment of non-cash items | -242.53%-32.79M | -49.67%17.02M | 106.99%28.82M | -4.92%62.55M | -390.11%-8.19M | -13.38%23M | 63.85%33.81M | -11.74%13.92M | -82.16%65.79M | -98.96%2.82M |
-Depreciation and amortization | -23.23%15.31M | 16.88%16.23M | 28.49%16.64M | -15.54%51.19M | -74.29%4.42M | 52.95%19.94M | -10.66%13.88M | -12.72%12.95M | -53.08%60.61M | -74.80%17.2M |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --1K | 16.79%-9.23M | 22.02%-7.55M | --0 | -19.19%-1.68M | --0 | -104.78%-11.09M | -104.80%-9.69M |
-Disposal profit | ---28K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---1.16M | ---1.93M |
-Net exchange gains and losses | -5,390.18%-49.57M | -104.83%-899K | 7,013.91%10.44M | 19.48%12.42M | -69.63%-6.97M | -91.27%937K | 298.18%18.6M | 83.31%-151K | 193.20%10.39M | -2,040.10%-4.11M |
-Other non-cash items | -29.20%1.51M | -43.86%1.69M | 54.71%1.74M | 16.11%8.17M | 41.67%1.91M | 5.61%2.13M | 64.23%3.01M | -38.94%1.13M | 67.42%7.04M | 396.69%1.35M |
Changes in working capital | 264.62%49.24M | 36.19%-40.46M | -4,072.76%-64.64M | -176.68%-46.1M | 157.05%48.76M | -14.60%-29.91M | -216.36%-63.4M | -114.74%-1.55M | -97.01%-16.66M | 229.02%18.97M |
-Change in receivables | 130.98%11.64M | 12.61%-48.3M | -545.34%-44.74M | -12,221.19%-72.7M | 211.17%10.08M | -360.22%-37.55M | -100.29%-55.27M | 7.64%10.05M | 80.53%-590K | -84.24%3.24M |
-Change in inventory | -64.17%-3.15M | -17.35%1.11M | 136.48%1.83M | -169.91%-1.45M | 488.95%4.16M | -144.40%-1.92M | 208.06%1.34M | -48.23%-5.03M | 183.36%2.07M | 126.99%706K |
-Change in payables | 326.05%40.75M | 171.22%6.74M | -230.63%-21.73M | 254.57%28.05M | 129.78%34.52M | 121.33%9.57M | -232.92%-9.47M | -243.97%-6.57M | -517.39%-18.15M | 223.39%15.02M |
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 | -6,959.09%-7.77M | -3,650.60%-2.95M | -466.48%-4.99M | -670.25%-9.97M | -6,912.03%-9.06M | 88.51%-110K | 83K | -87.23%-880K | 42.05%-1.29M | 113.06%133K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 385.19%113.59M | 222.33%19.13M | -1,862.55%-31.53M | 17.47%72.32M | 53.92%62.75M | 61.98%23.41M | -173.63%-15.64M | -85.16%1.79M | 114.62%61.56M | 377.32%40.77M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -3,863.88%-10.43M | -1,230.66%-13.59M | -118.98%-1.5M | -215.32%-17.23M | -180.61%-15.26M | -27.67%-263K | 70.41%-1.02M | -106.33%-685K | 409.06%14.94M | 2,045.12%18.93M |
Interest received (cash flow from investment activities) | -83.94%40K | -97.50%7K | -53.97%29K | 365.45%256K | -846.67%-336K | 8,200.00%249K | 13,900.00%280K | 1,160.00%63K | -93.52%55K | -74.72%45K |
Net changes in other investments | ---- | ---- | ---- | --12M | --0 | --0 | ---- | ---- | ---- | ---- |
Investing cash flow | -74,078.57%-10.39M | -220.61%-13.58M | -136.50%-1.47M | -133.15%-4.97M | -182.19%-15.59M | 93.10%-14K | 426.44%11.26M | -90.21%-622K | 476.31%14.99M | 2,486.29%18.97M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 48.71%-2.35M | 82.23%-2.56M | 33.58%-3.28M | -42.20%-27.93M | 18.10%-4M | 9.67%-4.58M | -192.18%-14.41M | -3.81%-4.93M | 45.75%-19.64M | -53.43%-4.88M |
Increase or decrease of lease financing | -773.33%-131K | -460.00%-84K | -713.33%-122K | -724.14%-478K | -2,992.86%-433K | 0.00%-15K | 0.00%-15K | -7.14%-15K | -1,060.00%-58K | ---14K |
Interest paid (cash flow from financing activities) | -18.73%-3.89M | 70.75%-1.26M | -172.90%-2.12M | -5.13%-7.99M | 139.38%380K | 34.22%-3.28M | -381.68%-4.31M | -3.33%-775K | 31.12%-7.6M | 57.21%-965K |
Net other fund-raising expenses | -66.67%-11.35M | ---2.27M | ---4.54M | 38.03%-19.98M | 51.22%-9.08M | 40.00%-6.81M | ---- | ---- | -563.66%-32.23M | -312.42%-18.61M |
Financing cash flow | -20.68%-17.73M | 72.94%-6.18M | -75.69%-10.05M | 5.31%-56.36M | 46.35%-13.13M | 31.44%-14.69M | -290.64%-22.83M | 26.50%-5.72M | -14.28%-59.53M | -836.44%-24.47M |
Net cash flow | ||||||||||
Beginning cash position | -7.79%32.17M | -9.59%36.92M | 46.70%66.64M | 93.78%45.43M | 314.83%49.19M | 135.38%34.89M | 106.44%40.84M | 93.78%45.43M | -49.61%23.44M | -16.50%11.86M |
Current changes in cash | 881.48%85.48M | 97.69%-628K | -845.25%-43.06M | -35.50%10.98M | -3.51%34.03M | 221.38%8.71M | -81.27%-27.2M | -215.58%-4.56M | 162.17%17.03M | 218.61%35.27M |
Effect of exchange rate changes | -939.03%-46.91M | -119.39%-4.12M | 37,136.11%13.33M | 106.41%10.23M | -876.78%-16.58M | 32.80%5.59M | 111.56%21.26M | 99.53%-36K | 15.09%4.96M | 7.17%-1.7M |
End cash Position | 43.80%70.74M | -7.79%32.17M | -9.59%36.92M | 46.70%66.64M | 46.70%66.64M | 314.83%49.19M | 135.38%34.89M | 106.44%40.84M | 93.78%45.43M | 93.78%45.43M |
Free cash flow | 345.54%103.13M | 133.27%5.54M | -3,092.03%-33.03M | -2.92%55.09M | 17.47%47.49M | 68.20%23.15M | -81.73%-16.66M | -90.58%1.1M | 137.94%56.75M | 434.22%40.43M |
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.