Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
TECHSTORE
0343
5
SET
0337
(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 | 1,346.91%127.46M | 101.72%491K | -890.63%-76.3M | -29.42%70.2M | 281.09%133.07M | -109.63%-10.22M | -125.26%-28.49M | 89.23%-7.7M | 270.91%99.45M | -159.70%-73.48M |
Net profit before non-cash adjustment | 8.12%179.56M | 42.52%63.64M | -42.20%28.97M | 20.66%52.35M | 23.94%34.6M | 29.84%166.07M | 39.65%44.65M | 21.54%50.11M | 70.80%43.39M | -4.70%27.92M |
Total adjustment of non-cash items | 11.61%13.11M | -1,481.51%-15.69M | 39.09%17.66M | 170.00%4.55M | 49.26%6.6M | -13.20%11.75M | -83.44%1.14M | 443.18%12.69M | -150.12%-6.5M | -36.28%4.42M |
-Depreciation and amortization | 47.51%22.8M | 82.84%8.11M | 23.29%5M | 37.84%4.97M | 40.50%4.73M | 49.72%15.45M | 49.09%4.43M | 46.94%4.05M | 48.60%3.6M | 55.41%3.36M |
-Reversal of impairment losses recognized in profit and loss | -1,450.78%-3.49M | 86.48%-415K | -22.32%1.76M | 91.62%-149K | -264.98%-4.68M | -93.06%258K | -181.91%-3.07M | 806.80%2.27M | -36.25%-1.78M | 176.61%2.84M |
-Assets reserve and write-off | 87.32%-1.33M | 47.44%-2.98M | -84.46%219K | -65.08%183K | 118.52%1.25M | -36.66%-10.46M | 41.55%-5.66M | 478.76%1.41M | -5.76%524K | -464.59%-6.73M |
-Disposal profit | 127.47%64K | 48.50%-120K | ---134K | ---190K | --508K | -1,033.57%-233K | -3,756.34%-233K | --0 | --0 | --0 |
-Net exchange gains and losses | -198.56%-2.6M | -449.74%-19.3M | 128.07%12.04M | 100.63%66K | 92.43%4.6M | 151.10%2.64M | -19.49%5.52M | 555.31%5.28M | -87.06%-10.55M | 140.40%2.39M |
-Remuneration paid in stock | -56.92%4.59M | -74.17%429K | -64.51%670K | -50.16%1.72M | -51.54%1.78M | 54.09%10.65M | -51.86%1.66M | 89.75%1.89M | 132.34%3.44M | 271.12%3.66M |
-Other non-cash items | -5.64%-6.93M | 6.41%-1.42M | 13.99%-1.89M | -17.13%-2.04M | -43.25%-1.58M | -682.87%-6.56M | -220.97%-1.51M | -1,450.00%-2.2M | -1,413.04%-1.74M | -911.93%-1.1M |
Changes in working capital | 65.32%-65.21M | 36.11%-47.46M | -74.34%-122.92M | -78.75%13.3M | 186.82%91.87M | -433.17%-188.04M | -200.46%-74.28M | 38.73%-70.51M | 177.25%62.57M | -221.82%-105.82M |
-Change in receivables | -151.85%-4.71M | -106.89%-31.42M | -711.88%-33.7M | -96.28%4.43M | 155.92%55.98M | 104.22%9.08M | 88.37%-15.19M | 109.22%5.51M | 1,611.78%118.87M | -218.67%-100.11M |
-Change in inventory | 44.61%-15.93M | 18.80%-6.68M | -101.62%-313K | 26.81%-17.24M | 150.93%8.3M | -197.31%-28.76M | -124.00%-8.23M | 148.72%19.33M | -402.75%-23.55M | -4,228.10%-16.31M |
-Change in payables | -2,092.37%-33.04M | 96.64%-458K | -99.98%-24.05M | -8.52%32.31M | -266.05%-40.84M | -107.20%-1.51M | 64.64%-13.64M | -133.65%-12.03M | 392.15%35.32M | -167.30%-11.16M |
-Changes in other current assets | 93.09%-11.53M | 76.09%-8.9M | 22.15%-64.86M | 90.89%-6.2M | 214.51%68.43M | -199.13%-166.85M | -117.83%-37.23M | -62.07%-83.32M | 24.73%-68.06M | -78.52%21.76M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -6.14%-640K | 8.98%-152K | -6.80%-157K | -22.92%-177K | -6.21%-154K | -21.11%-603K | -5.76%-167K | -21.49%-147K | -30.91%-144K | -33.03%-145K |
Interest received (cash flow from operating activities) | 8.01%7.69M | 0.06%1.56M | -15.24%2.09M | 20.83%2.25M | 45.26%1.79M | 461.24%7.12M | 154.22%1.56M | 903.25%2.47M | 793.27%1.86M | 513.43%1.23M |
Tax refund paid | -165.08%-19.56M | 0.64%-8.8M | -3,775.58%-3.33M | -361.06%-2.76M | -1,013.92%-4.66M | -1,474.47%-7.38M | -1,328,385.76%-8.86M | 43.79%-86K | 791.50%1.06M | 414.81%510K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 1,136.87%114.95M | 80.80%-6.91M | -1,321.18%-77.7M | -32.01%69.5M | 280.91%130.05M | -110.41%-11.09M | -131.76%-35.96M | 92.36%-5.47M | 275.51%102.22M | -158.43%-71.88M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.40%-62.01M | 103.97%1.76M | 96.38%-2.25M | -145.03%-22.92M | -485.34%-38.61M | -24.92%-122.56M | -1,169.20%-44.41M | -951.17%-62.21M | 76.86%-9.35M | 86.34%-6.6M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | ---2.34M | ---- | ---- | ---- | ---- |
Investing cash flow | 50.35%-62.01M | 103.77%1.76M | 96.38%-2.25M | -145.03%-22.92M | -485.34%-38.61M | -27.30%-124.9M | -1,236.05%-46.75M | -951.17%-62.21M | 76.86%-9.35M | 86.34%-6.6M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -3.61%-1.18M | 11.54%-276K | -3.27%-284K | 0.00%-275K | -24.73%-343K | -3.36%-1.14M | -13.45%-312K | 0.00%-275K | 0.00%-275K | 0.00%-275K |
Increase or decrease of lease financing | -146.21%-1.82M | 33.21%-183K | -260.87%-581K | -224.26%-548K | -276.87%-505K | -42.13%-738K | -102.61%-274K | -25.78%-161K | -34.13%-169K | -3.08%-134K |
Financing cash flow | -59.73%-3M | 21.67%-459K | -98.39%-865K | -85.36%-823K | -107.33%-848K | -17.56%-1.88M | -42.97%-586K | -8.19%-436K | -10.72%-444K | -7.35%-409K |
Net cash flow | ||||||||||
Beginning cash position | -42.64%187.36M | -16.28%226.5M | -7.57%316.24M | 9.08%271.12M | -42.64%187.36M | 1.94%326.66M | 20.85%270.55M | 14.22%342.15M | -36.80%248.55M | 1.94%326.66M |
Current changes in cash | 136.22%49.94M | 93.28%-5.6M | -18.65%-80.81M | -50.49%45.77M | 214.83%90.59M | -2,140.55%-137.86M | -176.19%-83.29M | 12.52%-68.11M | 193.30%92.43M | -206.09%-78.89M |
Effect of exchange rate changes | -211.34%-4.47M | 12,063.27%11.92M | -156.14%-8.92M | -155.13%-645K | -976.12%-6.83M | -173.32%-1.44M | 101.50%98K | -259.96%-3.48M | -78.09%1.17M | 151.86%779K |
End cash Position | 24.27%232.82M | 24.27%232.82M | -16.28%226.5M | -7.57%316.24M | 9.08%271.12M | -42.64%187.36M | -42.64%187.36M | 20.85%270.55M | 14.22%342.15M | -36.80%248.55M |
Free cash flow | 139.39%52.66M | 93.33%-5.36M | -18.22%-80M | -49.83%46.59M | 216.51%91.44M | -1,706.95%-133.7M | -173.29%-80.42M | 12.65%-67.67M | 194.12%92.86M | -205.02%-78.48M |
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.