FITTERS
9318
ALAM
5115
AHB
7315
JOHAN
3441
ZELAN
2283
(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 | 119.35%331K | 228.19%1.33M | 55.73%-769K | -134.31%-3.41M | -85.31%1.07M | 75.36%-1.71M | -115.16%-1.04M | -163.56%-1.74M | 285.14%9.94M | 328.81%7.31M |
Net profit before non-cash adjustment | -533.33%-4.2M | 37.77%-4.67M | -906.40%-4.56M | 36.37%-13.23M | 28.70%-4.62M | 87.21%-663K | -16.56%-7.5M | 83.22%-453K | -4,332.59%-20.79M | -25,744.56%-6.48M |
Total adjustment of non-cash items | 796.66%4.8M | -40.65%4.18M | 434.50%4.29M | -46.53%10.7M | -44.83%3.55M | -113.91%-689K | 8.66%7.04M | -62.60%803K | 354.83%20.02M | 415.48%6.44M |
-Depreciation and amortization | 5.00%1.14M | 3.97%1.07M | 15.61%1.08M | 17.15%4.13M | 20.42%1.08M | -10.88%1.08M | 8.06%1.03M | 103.70%935K | 1,392.42%3.52M | 278.20%897.81K |
-Reversal of impairment losses recognized in profit and loss | -137.68%-52K | --0 | ---30K | -82.06%845.37K | -84.99%707.37K | --138K | --0 | --0 | 479.57%4.71M | --4.71M |
-Assets reserve and write-off | ---- | ---- | ---- | --1.48M | ---- | ---- | ---- | ---- | --0 | ---- |
-Share of associates | 0.00%1K | --0 | --1K | -14.02%2.34K | -52.76%342 | 0.00%1K | --1K | --0 | 74.06%2.72K | -53.74%724 |
-Disposal profit | 217.52%3.01M | -26.11%2.45M | 481.83%2.59M | -103.03%-330.2K | -201.22%-403.2K | -171.45%-2.56M | -37.34%3.31M | -141.51%-677K | 91.32%10.9M | 223.73%398.35K |
-Net exchange gains and losses | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -306.55%-4.26K | ---- |
-Remuneration paid in stock | --0 | ---- | ---- | --2.08M | --479 | --0 | ---- | ---- | --0 | --0 |
-Other non-cash items | 7.65%704K | 8.09%655K | 20.18%655K | 183.04%2.49M | 57.02%686.7K | 324.68%654K | 160.09%606K | 873.21%545K | 107.01%880.32K | 1,926.23%437.32K |
Changes in working capital | 24.79%-270K | 415.45%1.82M | 75.95%-502K | -108.25%-883.47K | -70.90%2.14M | 94.65%-359K | -108.23%-576K | -167.85%-2.09M | 436.59%10.71M | 723.03%7.35M |
-Change in receivables | -1,176.37%-10.25M | 53,266.67%1.6M | 50.78%-1.8M | -123.38%-1.52M | -76.40%1.19M | 183.66%952K | -100.18%-3K | -481.73%-3.66M | 486.02%6.49M | 210.29%5.05M |
-Change in inventory | --0 | ---- | ---- | ---- | ---- | ---940K | ---- | ---- | ---- | ---- |
-Change in payables | 2,789.22%9.98M | 162.18%222K | -17.32%1.3M | -84.99%633.69K | -109.04%-208.31K | 93.35%-371K | -106.64%-357K | -25.87%1.57M | 14.81%4.22M | -32.12%2.3M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -4.93%-702K | -12.00%-644K | -26.46%-650K | -117.29%-2.43M | -39.11%-669.09K | -95.61%-669K | -19,066.67%-575K | -76.63%-514K | -931.39%-1.12M | -383.43%-480.99K |
Interest received (cash flow from operating activities) | 37.50%11K | 3K | 9K | -85.74%8.84K | -98.36%837 | 8K | 0 | 0 | -72.40%61.97K | 131.38%50.97K |
Tax refund paid | -96.73%26K | 0 | 453.85%138K | 560.18%899.7K | 98.68%-298 | 1,828.26%795K | 413.04%144K | 51.85%-39K | 23.12%-195.51K | 79.96%-22.51K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 78.82%-334K | 146.83%687K | 44.45%-1.27M | -156.72%-4.93M | -94.09%405.63K | 78.49%-1.58M | -121.58%-1.47M | -196.99%-2.29M | 257.78%8.69M | 307.82%6.86M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -118.06%-157K | 50.12%-843K | 90.84%-98K | 76.78%-9.17M | 62.72%-6.34M | 99.07%-72K | 81.98%-1.69M | 80.19%-1.07M | -11.73%-39.49M | -110.32%-17M |
Net business purchase and sale | ---- | ---6K | --0 | 99.99%-42 | ---- | ---- | --0 | --0 | 78.71%-324.39K | 212.29%28.61K |
Net investment product transactions | --0 | --0 | 99.34%-42K | -127.41%-4.63M | -91.47%322.3K | -95.41%453K | -75.94%983K | -674.67%-6.39M | 318.96%16.9M | 167.54%3.78M |
Net changes in other investments | ---- | ---- | --191K | 102.40%6K | ---- | ---- | ---- | ---- | -100.30%-249.98K | ---- |
Investing cash flow | -139.63%-151K | -47.10%-1.04M | 100.68%51K | 40.43%-13.8M | 52.53%-6.01M | -82.31%381K | 88.36%-707K | -13.41%-7.46M | 48.19%-23.16M | 8.44%-12.66M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -276.29%-959K | -107.11%-328K | -139.76%-983K | -84.06%3.8M | -108.90%-947.94K | -92.74%544K | 64.80%4.62M | -114.10%-410K | 25.20%23.85M | 33.91%10.65M |
Net common stock issuance | --0 | ---- | ---- | --1.5M | --220 | --1M | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | 78.79%-7K | 45.95%-20K | 35.71%-27K | -17.20%-143.18K | 70.07%-31.18K | -180.49%-33K | -27.59%-37K | -40.00%-42K | 0.07%-122.16K | -244.31%-104.16K |
Net other fund-raising expenses | 123.91%302K | 111.33%500K | 16,766.67%1M | -151.82%-151.95K | 1,985.77%5.53M | ---1.26M | ---4.42M | ---6K | 147,250.75%293.23K | 486.80%265.23K |
Financing cash flow | -367.74%-664K | 56.21%1.03M | 97.82%-10K | -79.17%5M | -57.89%4.55M | -96.72%248K | -76.19%660K | -115.91%-458K | -4.21%24.02M | 35.68%10.81M |
Net cash flow | ||||||||||
Beginning cash position | -60.23%1.68M | -82.54%1M | -86.00%2.23M | 149.17%15.96M | -70.17%3.28M | -50.92%4.23M | 12.27%5.75M | 149.18%15.96M | -79.69%6.4M | -29.35%11M |
Current changes in cash | -21.20%-1.15M | 144.78%678K | 87.94%-1.23M | -243.65%-13.72M | -120.96%-1.05M | -139.77%-948K | -143.32%-1.51M | -661.87%-10.21M | 138.01%9.55M | 154.72%5.01M |
Effect of exchange rate changes | --0 | --0 | --0 | 174.37%415 | 108.09%4.42K | --1K | -400.00%-5K | --0 | -115.00%-558 | -19,454.84%-54.56K |
End cash Position | -83.78%532K | -60.23%1.68M | -82.54%1M | -86.00%2.23M | -86.00%2.23M | -70.17%3.28M | -50.92%4.23M | 12.27%5.75M | 149.17%15.96M | 149.17%15.96M |
Free cash flow | 70.22%-491K | 95.06%-156K | 59.23%-1.37M | 54.22%-14.1M | 41.50%-5.93M | 89.03%-1.65M | -22.36%-3.16M | -10.53%-3.36M | 24.60%-30.8M | 10.94%-10.14M |
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.