COLFORM
0341
CBHB
0339
TECHSTORE
0343
4
NORTHERN
0340
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 | 106.48%24.81M | -50.35%5.63M | -19.61%2.31M | -811.76%-310K | 895.32%17.18M | 1,933.32%12.01M | 348.23%11.34M | -40.39%2.87M | 98.62%-34K | -177.01%-2.16M |
Net profit before non-cash adjustment | 3.70%19.19M | -27.00%5.22M | -5.37%3.8M | 45.74%4.72M | 32.91%5.45M | -2.85%18.5M | 58.12%7.15M | -22.35%4.02M | -28.11%3.24M | -15.43%4.1M |
Total adjustment of non-cash items | -1.08%5.8M | -122.89%-274K | 226.46%1.9M | 12.95%2.36M | -9.02%1.82M | 47.09%5.86M | 281.63%1.2M | -71.55%582K | 121.57%2.09M | 20.53%2M |
-Depreciation and amortization | 2.34%3.85M | 0.30%1.01M | 2.23%963K | 4.04%953K | 3.00%927K | 0.21%3.76M | 4.13%1M | -0.84%942K | -1.93%916K | -0.66%900K |
-Reversal of impairment losses recognized in profit and loss | -54.67%301K | -270.78%-1.56M | 155.00%510K | 36.79%818K | 86.06%534K | 282.40%664K | 35.17%-421K | -75.76%200K | 331.78%598K | 12.11%287K |
-Share of associates | 43.28%96K | -71.64%19K | --51K | --12K | --14K | --67K | --67K | --0 | --0 | --0 |
-Disposal profit | 131.49%296K | 177.78%42K | 115.82%149K | 126.32%86K | 5.56%19K | -276.62%-940K | 81.29%-54K | -6,380.00%-942K | 245.45%38K | 38.46%18K |
-Net exchange gains and losses | -104.50%-19K | 23.33%74K | --0 | --0 | -125.76%-93K | 337.90%422K | 115.21%60K | --0 | --1K | 66.36%361K |
-Other non-cash items | -32.47%1.27M | -73.20%145K | -40.58%227K | -8.65%486K | -3.49%415K | 290.17%1.89M | 285.99%541K | 49.22%382K | 109.45%532K | 62.88%430K |
Changes in working capital | 98.55%-179K | -77.11%685K | -96.24%-3.4M | -37.84%-7.38M | 220.11%9.92M | 44.97%-12.35M | 135.50%2.99M | 28.10%-1.73M | 32.26%-5.36M | -123.23%-8.26M |
-Change in receivables | 189.43%10.39M | 37.08%-3.64M | 174.73%1.8M | 1,386.84%3.91M | 366.50%8.31M | -3,505.91%-11.62M | -23.49%-5.78M | -159.10%-2.41M | 89.81%-304K | -179.40%-3.12M |
-Change in inventory | -494.96%-5.41M | 9.01%4.29M | 7.58%-3.52M | -117.25%-13.55M | -1.50%7.37M | 104.99%1.37M | 137.13%3.94M | -313.79%-3.81M | 48.73%-6.24M | 299.41%7.48M |
-Change in payables | -144.89%-5.16M | -99.38%30K | -137.27%-1.67M | 90.37%2.25M | 54.30%-5.77M | -145.16%-2.11M | -29.51%4.84M | 180.73%4.49M | -83.64%1.18M | -225.57%-12.62M |
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 | -53.20%-5.96M | -97.95%-1.73M | -68.83%-2.76M | -58.16%-688K | 17.69%-777K | 16.87%-3.89M | 22.03%-876K | 10.75%-1.64M | 43.36%-435K | 1.26%-944K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 132.00%18.85M | -62.77%3.9M | -136.76%-454K | -112.79%-998K | 628.41%16.4M | 298.62%8.12M | 283.83%10.46M | -58.60%1.24M | 85.48%-469K | -267.87%-3.1M |
Investing cash flow | ||||||||||
Capital expenditures | ---20K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net PPE purchase and sale | 33.01%-1.52M | 3.37%-287K | 48.01%-313K | 36.53%-629K | 23.22%-291K | -11.26%-2.27M | 69.52%-297K | -634.15%-602K | -43.62%-991K | -29.35%-379K |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---3.33M | ---2.8M | --0 | --0 | ---525K |
Net investment property transactions | --0 | --0 | ---- | ---- | ---- | --6.45M | --0 | ---- | ---- | ---- |
Net investment product transactions | --108K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 100.00%268K | 725.00%66K | 206.52%141K | -10.81%33K | -34.88%28K | 15.47%134K | -69.29%8K | 24.32%46K | 60.87%37K | 43.33%43K |
Net changes in other investments | 45.96%524K | -5.13%111K | 69.39%166K | 94.05%163K | 40.00%84K | 155.87%359K | 152.68%117K | 145.00%98K | 104.88%84K | 361.54%60K |
Investing cash flow | -147.44%-640K | 99.93%-2K | -100.10%-6K | 47.93%-453K | 77.65%-179K | 270.72%1.35M | -329.52%-2.97M | 119,940.00%5.99M | -38.98%-870K | -167.00%-801K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -425.37%-8.61M | 63.36%-1.11M | -136.64%-980K | -244.11%-3.94M | -1,124.21%-2.58M | 185.81%2.65M | -796.37%-3.02M | 233.35%2.68M | 836.30%2.73M | 124.42%252K |
Increase or decrease of lease financing | -69.23%-484K | -422.95%-319K | -74.67%-131K | 62.67%-28K | 92.00%-6K | 13.54%-286K | 10.03%-61K | 13.79%-75K | 14.77%-75K | 14.77%-75K |
Cash dividends paid | -25.00%-5.53M | -50.00%-3.32M | ---- | ---- | ---- | -4.81%-4.42M | -10.17%-2.21M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 33.01%-1.1M | 71.91%-116K | 12.42%-268K | 17.05%-399K | 28.21%-313K | -25.05%-1.64M | -221.83%-413K | 21.34%-306K | -24.29%-481K | -7.92%-436K |
Financing cash flow | -324.64%-15.72M | 14.80%-4.86M | -4,479.27%-3.59M | -300.51%-4.37M | -1,019.69%-2.9M | -178.56%-3.7M | -124.41%-5.7M | 101.75%82K | 16,653.85%2.18M | -102.17%-259K |
Net cash flow | ||||||||||
Beginning cash position | 30.95%24.42M | 23.16%27.87M | 108.37%31.92M | 160.62%37.74M | 30.95%24.42M | 42.10%18.64M | -20.72%22.63M | -49.37%15.32M | -57.54%14.48M | -9.58%18.64M |
Current changes in cash | -56.87%2.49M | -154.00%-965K | -155.42%-4.05M | -793.44%-5.82M | 419.96%13.32M | 485.63%5.77M | 125.76%1.79M | 525.68%7.31M | 121.83%839K | -130.88%-4.16M |
End cash Position | 10.19%26.9M | 10.19%26.9M | 23.16%27.87M | 108.37%31.92M | 160.62%37.74M | 72.54%24.42M | 72.54%24.42M | -20.72%22.63M | -49.37%15.32M | -57.54%14.48M |
Free cash flow | 204.99%17.31M | -64.11%3.61M | -236.23%-767K | -12.81%-1.65M | 562.56%16.11M | 189.34%5.67M | 245.99%10.05M | -80.59%563K | 62.76%-1.46M | -323.84%-3.48M |
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.