HAWK
0320
GOHUB
0311
KEYFIELD
5321
4
UUE
0310
5
KENERGY
0307
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -27.14%14.43M | 62.18%19.8M | -16.90%12.21M | 64.38%14.69M | 8.94M |
Net profit before non-cash adjustment | 8.88%6.59M | -38.03%6.05M | -3.10%9.76M | 2.28%10.07M | --9.85M |
Total adjustment of non-cash items | 24.26%12.85M | 1.63%10.34M | 26.30%10.17M | 10.14%8.06M | --7.31M |
-Depreciation and amortization | 20.08%8.47M | -1.41%7.05M | 19.96%7.15M | 9.56%5.96M | --5.44M |
-Reversal of impairment losses recognized in profit and loss | 455.17%206K | -128.14%-58K | 603.97%206.08K | -240.24%-40.89K | --29.16K |
-Share of associates | 106.25%2K | -320.08%-32K | --14.54K | ---- | ---- |
-Disposal profit | -46.63%111K | 420.14%208K | -1,848.88%-64.97K | 101.87%3.72K | ---198.6K |
-Net exchange gains and losses | -41.07%-79K | -175.23%-56K | 217.89%74.43K | -269.55%-63.14K | --37.24K |
-Other non-cash items | 28.34%4.14M | 15.58%3.23M | 27.28%2.79M | 9.45%2.19M | --2M |
Changes in working capital | -246.56%-5.01M | 144.21%3.42M | -124.84%-7.72M | 58.23%-3.44M | ---8.22M |
-Change in receivables | -757.84%-5.79M | 131.87%880K | -379.28%-2.76M | 112.07%988.68K | ---8.19M |
-Change in inventory | -214.02%-4.63M | 195.93%4.06M | 23.10%-4.23M | -3,681.04%-5.5M | ---145.49K |
-Change in payables | 455.29%5.41M | -107.89%-1.52M | -168.02%-732.61K | 831.06%1.08M | --115.68K |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -19.74%-182K | 44.38%-152K | -15.17%-273.26K | 16.85%-237.26K | -285.32K |
Interest received (cash flow from operating activities) | 38.89%50K | 56.75%36K | 160.84%22.97K | -43.12%8.81K | 15.48K |
Tax refund paid | -26.02%-1.55M | -76.00%-1.23M | 33.21%-698.86K | -13.78%-1.05M | -919.68K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -30.94%12.75M | 63.89%18.46M | -16.07%11.26M | 73.16%13.42M | --7.75M |
Investing cash flow | |||||
Net PPE purchase and sale | -132.68%-27.87M | -229.52%-11.98M | 77.65%-3.64M | -140.78%-16.27M | ---6.76M |
Net business purchase and sale | 488.89%70K | 48.57%-18K | ---35K | --0 | --0 |
Net investment product transactions | -11,011.11%-1M | 97.29%-9K | ---331.63K | ---- | ---- |
Investing cash flow | -139.90%-28.8M | -200.00%-12.01M | 75.40%-4M | -140.78%-16.27M | ---6.76M |
Financing cash flow | |||||
Net issuance payments of debt | 1,886.00%17.22M | 10.43%-964K | -112.46%-1.08M | 1,078.56%8.64M | ---882.74K |
Net common stock issuance | ---- | ---- | ---- | --0 | --5.27M |
Increase or decrease of lease financing | 22.51%-2.79M | 9.64%-3.6M | -43.27%-3.99M | -3.06%-2.78M | ---2.7M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---1.5M |
Interest paid (cash flow from financing activities) | -39.10%-3.73M | -25.23%-2.68M | -33.38%-2.14M | -11.32%-1.61M | ---1.44M |
Financing cash flow | 247.49%10.69M | -0.61%-7.25M | -269.62%-7.21M | 436.89%4.25M | ---1.26M |
Net cash flow | |||||
Beginning cash position | -27.40%2.05M | 1.94%2.82M | 112.61%2.76M | -16.90%1.3M | --1.56M |
Current changes in cash | -572.52%-5.36M | -1,570.75%-797K | -96.13%54.19K | 623.69%1.4M | ---267.53K |
Effect of exchange rate changes | 220.00%80K | 3,112.05%25K | -101.31%-830 | 1,908.24%63.14K | --3.14K |
End cash Position | -258.06%-3.23M | -27.39%2.05M | 1.93%2.82M | 112.61%2.76M | --1.3M |
Free cash flow | -350.36%-15.88M | -10.03%6.34M | 266.45%7.05M | -642.70%-4.24M | --780.61K |
Accounting Standards | 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.