MAYBANK
1155
CIMB
1023
INARI
0166
4
99SMART
5326
5
KOPI
0338
(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 | 43.96%-24.65M | 85.17%-4.27M | 93.00%-306K | 31.60%-11.23M | -257.89%-8.85M | -341.65%-43.99M | -370.29%-28.81M | -117.26%-4.37M | -8.95%-16.41M | 305.54%5.61M |
Net profit before non-cash adjustment | 79.83%24.86M | 224.33%10.28M | 77.76%4.88M | -1.60%5.05M | 67.47%4.64M | 134.75%13.82M | 106.80%3.17M | 16.20%2.75M | 142.81%5.13M | 16.95%2.77M |
Total adjustment of non-cash items | 779.80%6.76M | 165.27%1.4M | 135.63%899K | -23.69%1.74M | 95.97%2.72M | -102.04%-995K | -104.13%-2.15M | 5.93%-2.52M | 179.89%2.28M | -41.24%1.39M |
Changes in working capital | 0.95%-56.27M | 46.54%-15.95M | -32.43%-6.09M | 24.38%-18.02M | -1,223.77%-16.22M | -714.48%-56.82M | -655.20%-29.83M | -117.92%-4.6M | -66.41%-23.83M | 119.34%1.44M |
-Changes in other current assets | -85.37%-142.93M | -40.98%-99.9M | 38.92%-11.55M | -32.87%-10.52M | -201.92%-20.97M | ---77.11M | ---70.86M | -1,316.60%-18.91M | 55.13%-7.92M | 50.36%20.57M |
-Changes in other current liabilities | 327.03%86.66M | 104.61%83.95M | -61.85%5.46M | 52.86%-7.5M | 124.85%4.75M | --20.29M | --41.03M | -40.63%14.31M | -578.73%-15.91M | 9.52%-19.13M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 18.00%2.49M | -34.22%994K | -17.17%497K | 2.11M | 1.51M | 600K | ||||
Interest paid (cash flow from operating activities) | -47.31%-4.43M | -130.58%-1.54M | -141.47%-1.71M | 4.75%-662K | 44.41%-522K | 24.41%-3.01M | 35.24%-667K | 29.45%-709K | 34.19%-695K | -5.39%-939K |
Interest received (cash flow from operating activities) | -56.45%908K | -65.21%199K | -72.37%197K | -53.44%210K | -13.47%302K | 68.55%2.09M | 52.94%572K | 99.72%713K | 61.07%451K | 54.42%349K |
Tax refund paid | -63.30%-10.56M | 34.81%-2.91M | -136.35%-2.48M | -312.49%-2.13M | -55.63%-3.05M | -229.55%-6.47M | -831.32%-4.46M | -53.89%-1.05M | 346.55%1M | -393.95%-1.96M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 26.42%-36.25M | 76.38%-7.52M | 21.09%-3.8M | 18.21%-12.81M | -496.92%-12.12M | -465.11%-49.27M | -434.47%-31.85M | -120.06%-4.82M | 3.64%-15.66M | 180.60%3.05M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 37.54%-5.96M | 87.94%-513K | 118.03%414K | 16.50%-2.44M | -5,319.05%-3.41M | 45.21%-9.54M | 65.54%-4.25M | 7.68%-2.3M | -1,287.20%-2.93M | 97.34%-63K |
Net business purchase and sale | -957.83%-15M | --0 | --0 | --0 | ---15M | -131.98%-1.42M | -100.96%-50K | --0 | ---1.37M | --0 |
Net investment product transactions | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---1.37M |
Net changes in other investments | -31.90%-1.6M | -80.23%-629K | -26.40%-316K | -12.42%-344K | -0.66%-307K | -115.02%-1.21M | -103.55%-349K | 58.54%-250K | 48.22%-306K | 48.04%-305K |
Investing cash flow | -85.38%-22.55M | 75.45%-1.14M | 103.85%98K | 13.74%-2.79M | -977.78%-18.72M | -147.48%-12.17M | -235.87%-4.65M | 32.82%-2.55M | -103.14%-3.23M | 41.28%-1.74M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,274.30%41.44M | 97.63%11.44M | -6,472.54%-9.33M | 2,068.86%34.55M | 144.46%4.79M | -144.91%-3.53M | 972.85%5.79M | -119.27%-142K | 189.09%1.59M | -212.48%-10.77M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --50.43M | --1.06M | --0 | --49.03M | --339K |
Increase or decrease of lease financing | -5.54%-2.76M | 43.03%-572K | -19.23%-893K | -76.85%-787K | -21.77%-509K | -52.54%-2.62M | -292.19%-1M | -80.48%-749K | 2.84%-445K | 28.67%-418K |
Financing cash flow | -12.66%38.68M | 85.89%10.87M | -1,047.70%-10.23M | -32.71%33.76M | 139.44%4.28M | 683.56%44.29M | 514.54%5.85M | -376.71%-891K | 2,334.15%50.18M | -220.70%-10.85M |
Net cash flow | ||||||||||
Beginning cash position | -24.45%52.98M | -63.56%30.65M | -51.74%44.58M | -56.76%26.41M | -24.97%52.98M | 25.45%70.12M | 43.59%84.13M | 142.60%92.38M | 5.05%61.08M | 26.33%70.61M |
Current changes in cash | -17.35%-20.13M | 107.17%2.2M | -68.75%-13.93M | -41.93%18.17M | -178.78%-26.57M | -220.51%-17.15M | -365.76%-30.66M | -140.19%-8.25M | 255.80%31.29M | -525.59%-9.53M |
Effect of exchange rate changes | -128.57%-2K | ---5K | --0 | --0 | 50.00%3K | 187.50%7K | --0 | --0 | -64.29%5K | -85.71%2K |
End cash Position | -37.99%32.85M | -37.99%32.85M | -63.56%30.65M | -51.74%44.58M | -56.76%26.41M | -24.45%52.98M | -24.45%52.98M | 43.59%84.13M | 142.60%92.38M | 5.05%61.08M |
Free cash flow | 20.72%-48.28M | 73.58%-9.67M | 8.53%-7.67M | 17.07%-15.41M | -680.57%-15.54M | -1,045.97%-60.9M | -1,631.02%-36.61M | -142.91%-8.38M | -12.91%-18.58M | 142.68%2.68M |
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.