Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
COLFORM
0341
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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 6.83%24.83M | 99.60%19.33M | -2.9M | 1.17M | 7.23M | -25.53%23.25M | 16.11%9.69M | 240.07%31.22M | 8.34M | -20.29%9.18M |
Net profit before non-cash adjustment | 10.63%20.82M | 93.79%8.43M | --4.53M | --5.92M | --1.94M | -26.74%18.82M | -24.41%4.35M | 60.50%25.69M | --5.76M | 375.04%16.01M |
Total adjustment of non-cash items | 11.79%5.33M | -105.46%-85K | --587K | --316K | --4.51M | -27.59%4.77M | -42.91%1.56M | -25.36%6.58M | --2.73M | -13.43%8.82M |
-Depreciation and amortization | -14.64%4.48M | 18.30%1.38M | --1.04M | --1.04M | --1.02M | -24.01%5.25M | -23.30%1.16M | -5.81%6.9M | --1.52M | -11.70%7.33M |
-Reversal of impairment losses recognized in profit and loss | -22.30%108K | -21.48%106K | --0 | ---- | ---- | 306.43%139K | 300.49%135K | -144.94%-67.33K | ---67.34K | -69.88%149.83K |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 61.44%1.3M |
-Disposal profit | -48.31%-175K | ---93K | --0 | ---82K | --0 | -10.63%-118K | --0 | -699.17%-106.67K | ---2K | -39.37%17.8K |
-Net exchange gains and losses | -38.07%-457K | -366.15%-857K | --287K | --172K | ---59K | 22.82%-331K | -73.83%322K | -82.43%-428.85K | --1.23M | -201.13%-235.07K |
-Other non-cash items | 908.24%1.37M | -865.63%-618K | ---743K | ---812K | --3.55M | -160.51%-170K | -231.31%-64K | 9.53%280.97K | --48.74K | -20.21%256.52K |
Changes in working capital | -286.76%-1.32M | 190.81%10.98M | ---8.01M | ---5.07M | --785K | 67.84%-340K | 2,755.89%3.78M | 93.24%-1.06M | ---142.21K | -667.63%-15.64M |
-Change in receivables | -289.71%-3.56M | 744.11%9.11M | ---8.5M | ---6.02M | --1.85M | 398.99%1.88M | -52.59%1.08M | 94.48%-627.45K | --2.28M | -1,404.14%-11.36M |
-Change in inventory | -786.81%-6.39M | -1,483.87%-1.96M | ---2.63M | ---2.04M | --252K | 37.58%-720K | 84.24%-124K | 78.98%-1.15M | ---786.91K | -818.46%-5.49M |
-Change in payables | 676.80%8.63M | 36.07%3.84M | --3.12M | --2.99M | ---1.31M | -306.73%-1.5M | 272.99%2.82M | -39.72%723.64K | ---1.63M | 275.12%1.2M |
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 | 14.14%-5.21M | 13.01%-1.11M | -1.16M | -1.5M | -1.44M | -18.08%-6.07M | 36.46%-1.28M | -101.60%-5.14M | -2.01M | -256.22%-2.55M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 14.23%19.62M | 116.68%18.22M | ---4.06M | ---331K | --5.79M | -34.13%17.18M | 32.78%8.41M | 293.34%26.08M | --6.33M | -49.58%6.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -68.06%-31.99M | -14,045.18%-27.87M | ---1.33M | ---1.84M | ---953K | -471.76%-19.04M | 81.01%-197K | -101.58%-3.33M | ---1.04M | 57.14%-1.65M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---10 | ---10 | --0 |
Net investment product transactions | -123.01%-9.17M | 747.29%26.47M | ---40.8M | --73.29M | ---68.14M | -23,557.71%-4.11M | -85,590.34%-4.09M | -10.81%-17.38K | ---4.77K | 98.45%-15.68K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---74.39K | --0 | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4,481.95%653.8K |
Interest received (cash flow from investment activities) | 565.07%2.91M | 472.13%698K | --772K | --850K | --593K | 318.53%438K | 258.76%122K | 20.12%104.65K | --34.01K | -23.61%87.13K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.49M |
Investing cash flow | -68.42%-38.25M | 83.34%-694K | ---41.35M | --72.3M | ---68.5M | -584.73%-22.71M | -313.23%-4.17M | -229.42%-3.32M | ---1.01M | 138.43%2.56M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -4.03%-1.52M | -4.59%-387K | ---382K | ---379K | ---374K | 58.43%-1.46M | -2.81%-370K | -158.19%-3.52M | ---359.89K | 40.12%-1.36M |
Net common stock issuance | --71.03M | --0 | --0 | --0 | --71.03M | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 270.88%3.37M | 1,072.88%4.7M | ---450K | ---441K | ---440K | -3.69%-1.97M | 0.63%-483K | 3.91%-1.9M | ---486.08K | -0.07%-1.98M |
Issuance fees | ---5.34M | --0 | --0 | --0 | ---5.34M | --0 | --0 | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 27.24%-195K | -37.93%-80K | ---29K | ---38K | ---48K | 30.50%-268K | 29.91%-58K | -12.21%-385.62K | ---82.75K | 21.10%-343.65K |
Financing cash flow | 1,919.18%67.35M | 564.54%4.23M | ---861K | ---858K | --64.83M | 36.23%-3.7M | 1.91%-911K | -57.55%-5.81M | ---928.72K | 21.41%-3.68M |
Net cash flow | ||||||||||
Beginning cash position | -25.45%26.66M | 128.66%53.27M | --99.91M | --28.81M | --26.66M | 97.49%35.76M | -26.76%23.3M | 48.20%18.11M | --31.81M | 14.96%12.22M |
Current changes in cash | 627.63%48.72M | 552.84%21.76M | ---46.27M | --71.11M | --2.13M | -154.47%-9.23M | -24.19%3.33M | 207.85%16.95M | --4.4M | 207.46%5.51M |
Effect of exchange rate changes | -309.77%-279K | 136.36%78K | ---369K | ---9K | --21K | -80.99%133K | 107.46%33K | 83.03%699.65K | ---442.62K | 290.18%382.26K |
End cash Position | 181.70%75.1M | 181.70%75.1M | --53.27M | --99.91M | --28.81M | -25.45%26.66M | -25.45%26.66M | 97.49%35.76M | --35.76M | 48.20%18.11M |
Free cash flow | -529.74%-12.45M | -217.45%-9.65M | ---5.39M | ---2.25M | --4.84M | -108.76%-1.98M | 55.13%8.21M | 353.45%22.57M | --5.29M | -46.21%4.98M |
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.