MAYBANK
1155
CIMB
1023
MAGMA
7243
4
INARI
0166
5
YTL
4677
(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 | 54.38%12.11M | 283.26%4.84M | 42.06%3.32M | 9.81%5.79M | -163.74%-1.84M | -48.38%7.85M | -2.64M | 2.34M | 5.27M | 2.88M |
Net profit before non-cash adjustment | -495.90%-20.01M | -1,102.97%-3.24M | 31.28%-2.15M | -227.32%-6.71M | -348.32%-7.91M | -59.82%5.05M | ---269K | ---3.13M | --5.27M | --3.19M |
Total adjustment of non-cash items | 67.17%13.44M | 127.05%4.64M | 82.77%3.24M | 54.83%2.98M | 12.33%2.59M | 48.87%8.04M | --2.04M | --1.77M | --1.92M | --2.3M |
-Depreciation and amortization | 55.59%11.45M | 75.57%3.53M | 63.44%2.86M | 67.93%2.74M | 18.05%2.33M | 62.11%7.36M | --2.01M | --1.75M | --1.63M | --1.97M |
-Reversal of impairment losses recognized in profit and loss | 991.18%371K | 1,661.90%370K | --0 | --0 | -92.31%1K | -27.11%34K | --21K | --0 | --0 | --13K |
-Disposal profit | 4,033.33%248K | 300.00%248K | --0 | --1K | 88.89%-1K | 131.01%6K | --62K | ---47K | --0 | ---9K |
-Other non-cash items | 114.06%1.37M | 1,108.16%494K | 447.83%378K | -18.43%239K | -20.80%259K | -23.22%640K | ---49K | --69K | --293K | --327K |
Changes in working capital | 455.88%18.68M | 177.79%3.44M | -39.51%2.24M | 594.80%9.52M | 233.65%3.49M | -88.75%-5.25M | ---4.42M | --3.7M | ---1.92M | ---2.61M |
-Change in receivables | 169.99%4.64M | 88.79%-740K | -86.03%582K | 445.93%7.52M | -34.49%-2.72M | -100.53%-6.64M | ---6.6M | --4.17M | ---2.18M | ---2.02M |
-Change in inventory | 123.17%442K | 161.15%244K | 118.45%267K | -75.09%69K | 59.29%-138K | -96.10%-1.91M | ---399K | ---1.45M | --277K | ---339K |
-Change in payables | -148.87%-1.24M | -45.08%1.28M | -290.32%-845K | -3,295.52%-2.14M | 248.09%465K | 68.02%2.53M | --2.34M | --444K | --67K | ---314K |
-Changes in other current assets | 1,849.01%14.83M | 963.45%2.65M | 316.01%2.23M | 4,474.19%4.07M | 8,550.00%5.88M | 11,238.76%761K | --249K | --537K | ---93K | --68K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -17.09%-1.52M | -89.03%-448K | -2.30%-401K | -29.49%-382K | 22.67%-290K | -39.12%-1.3M | -237K | -392K | -295K | -375K |
Interest received (cash flow from operating activities) | -87.09%51K | -98.32%3K | -98.48%3K | 40K | -73.68%5K | 1,070.44%395K | 179K | 197K | 0 | 19K |
Tax refund paid | 59.91%-1.49M | -110.00%-4K | 48.26%-905K | 57.99%-284K | 77.57%-301K | -65.68%-3.73M | 40K | -1.75M | -676K | -1.34M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 184.57%9.15M | 265.14%4.39M | 413.23%2.02M | 20.05%5.16M | -305.00%-2.42M | -73.32%3.22M | ---2.66M | --393K | --4.3M | --1.18M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 15.05%-13.2M | 36.74%-4.3M | 47.52%-3.88M | -513.49%-3.18M | -120.50%-1.84M | -119.05%-15.54M | ---6.8M | ---7.38M | ---519K | ---834K |
Investing cash flow | 15.05%-13.2M | 36.74%-4.3M | 47.52%-3.88M | -513.49%-3.18M | -120.50%-1.84M | -144.94%-15.54M | ---6.8M | ---7.38M | ---519K | ---834K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 328.62%6.19M | 213.92%2.56M | 1,657.42%2.41M | 1,380.00%1.22M | --0 | -115.63%-2.71M | ---2.25M | ---155K | ---95K | ---210K |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | 9,841.53%49.82M | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | 26.04%-6.63M | -23.69%-1.85M | 62.58%-1.75M | -46.86%-1.64M | 16.66%-1.4M | -110.21%-8.97M | ---1.49M | ---4.69M | ---1.11M | ---1.68M |
Issuance fees | --0 | --0 | ---- | ---- | ---- | ---1.95M | --0 | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | -1,453.13%-1.19M | ---1K | ---1K | --0 | ---1.19M |
Financing cash flow | -101.26%-442K | 119.05%713K | -98.46%661K | 65.26%-420K | 54.60%-1.4M | 532.16%35M | ---3.74M | --43.02M | ---1.21M | ---3.08M |
Net cash flow | ||||||||||
Beginning cash position | 295.40%30.34M | -42.48%25.05M | 249.10%26.25M | 399.13%24.69M | 295.40%30.34M | -23.77%7.67M | --43.55M | --7.52M | --4.95M | --7.67M |
Current changes in cash | -119.83%-4.5M | 106.06%800K | -103.32%-1.2M | -39.42%1.56M | -107.33%-5.66M | 1,047.12%22.67M | ---13.21M | --36.03M | --2.57M | ---2.73M |
End cash Position | -14.81%25.85M | -14.81%25.85M | -42.48%25.05M | 249.10%26.25M | 399.13%24.69M | 295.42%30.34M | --30.34M | --43.55M | --7.52M | --4.95M |
Free cash flow | 48.51%-6.4M | 90.59%-901K | 72.97%-1.89M | -52.42%1.87M | -2,897.96%-5.48M | -351.15%-12.44M | ---9.58M | ---6.99M | --3.93M | --196K |
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.