COLFORM
0341
CBHB
0339
NORTHERN
0340
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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -8.59%448.86M | -8.59%448.86M | -10.44%466.91M | -0.09%447.8M | 12.66%445.28M | 16.51%491.04M | 16.51%491.04M | 25.96%521.31M | 3.54%448.2M | -13.92%395.25M |
-Cash and cash equivalents | -8.60%448.66M | -8.60%448.66M | -10.44%466.73M | -0.10%447.58M | 12.66%445.1M | 16.53%490.87M | 16.53%490.87M | 27.94%521.15M | 3.86%448.05M | -13.90%395.09M |
-Including:Cash | ---- | ---- | ---- | ---- | ---- | 7.90%130.8M | 7.90%130.8M | ---- | ---- | ---- |
-Including:Cash equivalents | ---- | ---- | ---- | ---- | ---- | 20.02%360.07M | 20.02%360.07M | ---- | ---- | ---- |
-Short term investments | 16.65%199K | 16.65%199K | 13.75%182K | 39.10%217K | 16.98%186K | -21.86%170.6K | -21.86%170.6K | -97.55%160K | -89.62%156K | -50.00%159K |
Receivables | 17.06%230.57M | 17.06%230.57M | -22.37%214.11M | -28.83%239.22M | -17.69%252.03M | -17.62%196.97M | -17.62%196.97M | -5.97%275.82M | 21.84%336.13M | 41.16%306.19M |
-Accounts receivable | -14.48%167.86M | -14.48%167.86M | -21.08%162.97M | -29.39%193.01M | -12.03%206.33M | -17.50%196.29M | -17.50%196.29M | -15.23%206.49M | 15.65%273.35M | 20.63%234.55M |
-Gross accounts receivable | ---- | ---- | ---- | ---- | ---- | -17.72%198.48M | -17.72%198.48M | ---- | ---- | ---- |
-Bad debt provision | ---- | ---- | ---- | ---- | ---- | 33.45%-2.19M | 33.45%-2.19M | ---- | ---- | ---- |
-Other receivables | 9,160.85%62.71M | 9,160.85%62.71M | -26.23%51.15M | -26.40%46.21M | -36.21%45.7M | -41.71%677.18K | -41.71%677.18K | 39.40%69.33M | 58.89%62.78M | 218.76%71.64M |
Inventory | -36.10%121.8M | -36.10%121.8M | -45.28%99.46M | -36.30%107.94M | -14.91%160.74M | 11.51%190.61M | 11.51%190.61M | 29.83%181.77M | 45.95%169.44M | 119.84%188.91M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | -26.77%43.31M | -26.77%43.31M | ---- | ---- | ---- |
Tax assets-Current | -36.83%2.13M | -36.83%2.13M | 48.14%2.11M | 43.39%2.24M | -4.14%2.23M | 16.68%3.37M | 16.68%3.37M | -34.72%1.43M | 224.69%1.57M | 474.50%2.32M |
Hedging assets-current | --0 | --0 | 3,565.77%5.46M | --155K | -10.66%662K | 387.55%2.38M | 387.55%2.38M | --149K | --0 | -55.95%741K |
Holding assets for sale | --4.21M | --4.21M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -12.95%807.56M | -12.95%807.56M | -19.63%788.06M | -16.54%797.35M | -3.63%860.94M | 3.77%927.68M | 3.77%927.68M | 15.43%980.49M | 15.75%955.34M | 16.92%893.4M |
Non current assets | ||||||||||
Net PPE | 62.15%457.33M | 62.15%457.33M | 67.76%414.47M | 80.15%377.49M | 77.49%330.35M | 65.90%282.04M | 65.90%282.04M | 64.85%247.06M | 47.13%209.53M | 30.79%186.12M |
-Gross PP&E | ---- | ---- | ---- | ---- | ---- | 55.49%343.88M | 55.49%343.88M | ---- | ---- | ---- |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -20.91%-61.84M | -20.91%-61.84M | ---- | ---- | ---- |
Investment properties | -58.02%9.47M | -58.02%9.47M | -33.80%14.98M | -15.72%19.12M | -1.08%22.5M | -1.07%22.56M | -1.07%22.56M | -1.07%22.62M | -1.06%22.68M | -1.06%22.74M |
Prepaid assets-non current | ---- | ---- | ---- | ---- | ---- | --13.61M | --13.61M | ---- | ---- | ---- |
Total investment | 12.92%30.99M | 12.92%30.99M | 15.33%31.84M | 2.55%28.97M | 6.46%29M | 4.80%27.45M | 4.80%27.45M | 32.45%27.6M | 32.96%28.25M | 26.74%27.24M |
-Long-term equity investment | 13.47%19.95M | 13.47%19.95M | 0.19%20.19M | -16.69%17.33M | -17.83%17.36M | -12.42%17.58M | -12.42%17.58M | -3.30%20.15M | -2.11%20.8M | -1.73%21.12M |
-Financial asset investment | ---- | ---- | ---- | ---- | ---- | 61.33%9.87M | 61.33%9.87M | ---- | ---- | ---- |
-Including:Available-for-sale securities | ---- | ---- | ---- | ---- | ---- | 61.33%9.87M | 61.33%9.87M | ---- | ---- | ---- |
-Other investment | --11.05M | --11.05M | 56.27%11.64M | 56.27%11.64M | 90.32%11.64M | ---- | ---- | --7.45M | --7.45M | --6.12M |
Long-term accounts receivable and other receivables | --5.58M | --5.58M | --4.97M | --4.94M | --12.31M | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -8.46%40.79M | -8.46%40.79M | -7.22%42.56M | -6.98%43.62M | -2.01%44.71M | -1.38%44.55M | -1.38%44.55M | -7.80%45.87M | -3.78%46.9M | -1.04%45.63M |
-Goodwill | -0.01%4.5M | -0.01%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M | 0.00%4.5M |
-Other intangible assets | -9.40%36.29M | -9.40%36.29M | -8.00%38.07M | -7.72%39.13M | -2.22%40.22M | -1.54%40.06M | -1.54%40.06M | -8.58%41.38M | -4.16%42.4M | -1.15%41.13M |
Total non current assets | 39.45%544.17M | 39.45%544.17M | 48.27%508.81M | 54.26%474.14M | 55.78%438.87M | 47.71%390.21M | 47.71%390.21M | 26.00%343.15M | 16.26%307.36M | 7.80%281.73M |
Total assets | 2.57%1.35B | 2.57%1.35B | -2.02%1.3B | 0.70%1.27B | 10.61%1.3B | 13.79%1.32B | 13.79%1.32B | 18.00%1.32B | 15.87%1.26B | 14.60%1.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 83.39%3.36M | 83.39%3.36M | --0 | -90.26%697K | -55.57%602K | -73.22%1.83M | -73.22%1.83M | -74.75%4.92M | -33.46%7.16M | 215.85%1.36M |
-Financial or other derivative investment liabilities | 83.39%3.36M | 83.39%3.36M | --0 | -90.26%697K | -55.57%602K | -73.22%1.83M | -73.22%1.83M | -74.17%4.92M | -30.68%7.16M | --1.36M |
Payables | 46.22%195.97M | 46.22%195.97M | -14.02%146.54M | -12.60%145.04M | -3.64%143.14M | 4.36%134.02M | 4.36%134.02M | -0.55%170.44M | -10.94%165.94M | 8.95%148.55M |
-accounts payable | 9.23%128.93M | 9.23%128.93M | -19.97%112.92M | -27.47%83.76M | -15.18%103.31M | -2.88%118.03M | -2.88%118.03M | 7.39%141.1M | -6.14%115.47M | 26.17%121.8M |
-Total tax payable | 356.26%603K | 356.26%603K | -44.56%571K | -92.77%47K | -94.42%48K | -85.78%132.16K | -85.78%132.16K | --1.03M | --650K | --860K |
-Dividends payable | ---- | ---- | ---- | 1.91%24.64M | ---- | ---- | ---- | ---- | 0.99%24.18M | ---- |
-Other payable | 318.84%66.44M | 318.84%66.44M | 16.72%33.05M | 42.71%36.6M | 53.69%39.78M | 165.51%15.86M | 165.51%15.86M | -29.23%28.32M | -34.87%25.65M | -34.99%25.88M |
Current provisions | ---- | ---- | ---- | ---- | ---- | 64.63%2.49M | 64.63%2.49M | ---- | ---- | ---- |
Accrued and deferred income | -64.74%58.01M | -64.74%58.01M | -57.71%70.81M | -55.99%65.77M | 11.90%104.82M | 34.01%164.49M | 34.01%164.49M | 144.92%167.45M | 132.05%149.42M | 44.41%93.67M |
Current liabilities | -15.03%257.34M | -15.03%257.34M | -36.60%217.35M | -34.42%211.5M | 2.05%248.57M | 15.74%302.84M | 15.74%302.84M | 31.84%342.81M | 22.88%322.52M | 20.33%243.57M |
Non current liabilities | ||||||||||
Long term accounts payable and other payables | 61.45%10.85M | 61.45%10.85M | --11.01M | --11.01M | --10.59M | --6.72M | --6.72M | ---- | ---- | ---- |
Non current deferred liabilities | -25.01%1.61M | -25.01%1.61M | -47.99%1.75M | -46.15%1.88M | -44.46%2.02M | -42.86%2.15M | -42.86%2.15M | -13.78%3.36M | -13.35%3.49M | -12.89%3.63M |
Non current accrued and deferred income | 43.99%893K | 43.99%893K | 10.25%893K | --893K | --893K | --620.18K | --620.18K | --810K | ---- | ---- |
Total non current liabilities | 40.72%13.35M | 40.72%13.35M | 227.30%13.65M | 294.47%13.78M | 272.02%13.5M | 152.18%9.49M | 152.18%9.49M | -26.96%4.17M | -41.32%3.49M | -41.45%3.63M |
Total liabilities | -13.33%270.69M | -13.33%270.69M | -33.43%230.99M | -30.90%225.28M | 6.01%262.06M | 17.67%312.33M | 17.67%312.33M | 30.57%346.98M | 21.45%326.01M | 18.49%247.2M |
Shareholders'equity | ||||||||||
Share capital | -0.00%79.3M | -0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M |
-common stock | -0.00%79.3M | -0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M | 0.00%79.3M |
Retained earnings | 8.20%685.67M | 8.20%685.67M | 9.37%669.46M | 11.43%657.56M | 12.65%652.45M | 13.50%633.74M | 13.50%633.74M | 14.21%612.1M | 14.09%590.13M | 13.22%579.17M |
Less: Treasury stock | -0.01%3.05M | -0.01%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M | 0.00%3.05M |
Other reserves | -93.56%282K | -93.56%282K | 480.95%240K | 761.54%430K | 1,193.02%470K | 19.73%4.38M | 19.73%4.38M | -6,400.00%-63K | -442.11%-65K | -222.86%-43K |
Other equity interest | 4.88%-14.19M | 4.88%-14.19M | -22.39%-8.51M | 28.28%-7.6M | -44.20%-9.14M | -30.01%-14.92M | -30.01%-14.92M | 19.54%-6.95M | 11.09%-10.59M | 36.23%-6.34M |
Total stockholders'equity | 6.94%748.01M | 6.94%748.01M | 8.24%737.44M | 10.82%726.65M | 10.94%720.03M | 11.59%699.44M | 11.59%699.44M | 12.89%681.33M | 12.75%655.73M | 12.31%649.04M |
Noncontrolling interests | 8.79%333.02M | 8.79%333.02M | 11.21%328.43M | 13.74%319.56M | 13.92%317.72M | 15.10%306.12M | 15.10%306.12M | 16.98%295.33M | 17.21%280.96M | 16.74%278.9M |
Total equity | 7.51%1.08B | 7.51%1.08B | 9.13%1.07B | 11.69%1.05B | 11.83%1.04B | 12.64%1.01B | 12.64%1.01B | 14.10%976.66M | 14.05%936.69M | 13.61%927.93M |
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.