PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | -70.68%6.69M | -762.34%-12.77M | 488.83%50.68M | 394.81%32.92M | -105.30%-444.58K | 1,886.46%22.83M | 135.21%1.93M | 71.56%8.61M | -83.46%6.65M | 199.88%8.39M |
Net profit before non-cash adjustment | 144.52%2.3M | 117.51%1.75M | -48.13%666K | -219.02%-41.14M | -163.46%-27.26M | -39.72%-5.17M | -1,759.47%-9.99M | 133.03%1.28M | 73.59%-12.9M | 48.41%-10.35M |
Total adjustment of non-cash items | 22.28%12.45M | -48.01%11.95M | 26.36%10.37M | 408.53%37.91M | 82.69%-3.46M | 4.93%10.18M | 151.63%22.99M | -4.84%8.21M | 107.59%7.45M | 7.22%-20.01M |
-Depreciation and amortization | 100.82%3.68M | 73.12%3.5M | 14.35%2.21M | 29.51%8.81M | 69.03%3.03M | -6.58%1.83M | 32.81%2.02M | 26.23%1.93M | 24.37%6.8M | -10.99%1.79M |
-Reversal of impairment losses recognized in profit and loss | 32.77%-199K | -102.26%-281K | 1.41%-349K | 2,788.14%31.94M | 880.88%20.15M | -3.14%-296K | 4,071.57%12.43M | -1.43%-354K | -61.17%1.11M | -32.51%2.05M |
-Disposal profit | ---- | ---- | ---- | -601.41%-4.23M | -595.12%-4.17M | ---- | ---- | ---- | 522.88%842.92K | --842.92K |
-Other non-cash items | 3.13%8.97M | 2.30%8.73M | 28.38%8.51M | 207.11%1.39M | 9.00%-22.47M | 8.33%8.7M | 7.66%8.53M | -10.92%6.63M | 71.35%-1.3M | 6.53%-24.69M |
Changes in working capital | -145.22%-8.06M | -139.15%-26.47M | 4,595.12%39.65M | 198.91%36.15M | -21.84%30.28M | 344.79%17.82M | 27.24%-11.07M | 78.78%-882K | -85.85%12.09M | 16.63%38.74M |
-Change in receivables | ---- | ---- | ---- | -79.18%-58.88M | ---- | ---- | ---- | ---- | -159.33%-32.86M | ---- |
-Change in inventory | ---- | ---- | ---- | -127.35%-16.09M | ---- | ---- | ---- | ---- | 1,106.05%58.84M | ---- |
-Change in payables | ---- | ---- | ---- | 201.08%58.4M | ---- | ---- | ---- | ---- | -732.81%-57.78M | ---- |
-Changes in other current assets | -509.08%-39.18M | -56.57%-46.91M | 807.65%56.22M | 20.12%52.73M | 30.33%97.07M | 22.93%-6.43M | -60.52%-29.96M | -122.46%-7.94M | 2.40%43.9M | 358.13%74.48M |
-Changes in other current liabilities | 28.33%31.12M | 8.20%20.45M | -334.62%-16.57M | ---- | ---- | 2,173.10%24.25M | 447.05%18.9M | 1,307.18%7.06M | ---- | ---- |
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) | 96.21%96.22K | 85.10%49.04K | ||||||||
Tax refund paid | -115.69%-1.1M | -25.28%-555K | -50.43%-704K | -67.82%-2.35M | -160.68%-929.44K | -2.00%-510K | -16.27%-443K | -187.12%-468K | -210.41%-1.4M | 50.65%-356.54K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -74.94%5.59M | -997.31%-13.33M | 514.04%49.98M | 478.43%30.67M | -115.81%-1.28M | 1,355.40%22.32M | 125.36%1.49M | 67.68%8.14M | -87.23%5.3M | 188.85%8.08M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -337.01%-2.02M | -308.85%-15.01M | -58.54%-7.52M | -2.62%-5.9M | 342.23%2.98M | 88.31%-462K | -619.80%-3.67M | -8,222.81%-4.74M | -234.23%-5.75M | -207.46%-1.23M |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 250.00%7M | --4M |
Interest received (cash flow from investment activities) | -6.25%330K | -1.62%365K | 3.11%332K | 44.25%1.5M | 3.64%450.7K | 35.91%352K | 103.85%371K | 100.00%322K | -31.34%1.04M | 23.83%434.89K |
Net changes in other investments | ---- | ---- | ---- | -596.84%-57.76K | -5,333.71%-32.76K | --0 | --0 | -327.27%-25K | 1,777.63%11.63K | --626 |
Investing cash flow | -1,435.45%-1.69M | -343.76%-14.64M | -61.66%-7.19M | -293.95%-4.46M | 5.92%3.4M | 84.13%-110K | -906.10%-3.3M | -3,966.96%-4.45M | 28.53%2.3M | 114.52%3.21M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 64.51%13.27M | -42.81%8.68M | -254.94%-17.97M | 172.13%32.66M | 79.71%-2.18M | 36.27%8.07M | 144.96%15.18M | 9.18%11.6M | 188.49%12M | -438.24%-10.74M |
Increase or decrease of lease financing | 205.69%836K | 85.86%-86K | -9.23%-876K | -18.67%-3.87M | -94.30%-1.67M | -2.59%-791K | 14.49%-608K | 12.73%-802K | 44.89%-3.26M | 58.17%-857.16K |
Interest paid (cash flow from financing activities) | -3.50%-8.81M | -2.81%-8.6M | -29.56%-8.35M | -6.69%-32.06M | -13.18%-8.75M | -10.14%-8.51M | -10.90%-8.36M | 8.70%-6.44M | -6.11%-30.05M | -8.93%-7.73M |
Financing cash flow | 530.19%5.3M | --0 | -724.36%-27.19M | 84.70%-3.26M | 34.83%-12.59M | 52.17%-1.23M | 402.48%6.21M | 64.40%4.36M | 55.43%-21.3M | -73.46%-19.32M |
Net cash flow | ||||||||||
Beginning cash position | -5.54%31.84M | 104.04%59.81M | 107.90%44.21M | -39.18%21.27M | 86.64%54.69M | -1.86%33.71M | -31.16%29.31M | -39.18%21.27M | -11.35%34.97M | -45.44%29.3M |
Current changes in cash | -56.13%9.2M | -736.38%-27.97M | 93.82%15.6M | 267.49%22.95M | -30.37%-10.47M | 515.67%20.98M | 153.36%4.4M | 5.63%8.05M | -206.03%-13.7M | 57.13%-8.03M |
End cash Position | -24.95%41.05M | -5.54%31.84M | 104.04%59.81M | 107.90%44.21M | 107.90%44.21M | 86.64%54.69M | -1.86%33.71M | -31.16%29.31M | -39.18%21.27M | -39.18%21.27M |
Free cash flow | -83.61%3.57M | -1,196.16%-28.33M | 1,150.54%42.46M | 5,634.15%24.72M | -75.19%1.7M | 480.56%21.81M | 65.66%-2.19M | -29.23%3.4M | -101.12%-446.59K | 185.80%6.85M |
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.