Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
MUPRO IFT.
836422
5
DANAU
831855
(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 flow from continuing operating activities | 65.87%-2.6M | 142.72%965.41K | 80.94%-771.25K | -190.59%-1.66M | -51.64%-1.13M | 40.41%-7.63M | -43.91%-2.26M | -131.02%-4.05M | 86.38%-572.07K | 85.81%-748.36K |
Net income from continuing operations | -75.41%-14.32M | -3,014.80%-9.27M | 51.19%-2.22M | 74.00%-662.03K | -56.13%-2.16M | 59.26%-8.16M | 107.54%318.15K | 67.10%-4.55M | -40.56%-2.55M | -695.04%-1.39M |
Operating gains losses | 76.28%-3.55M | --0 | ---202K | ---1.61M | ---1.73M | -3,154.13%-14.97M | ---5.26M | ---- | ---- | ---- |
Depreciation and amortization | -13.80%2.94M | -20.29%667.29K | -10.70%768.26K | -12.18%754.67K | -12.21%753.53K | -40.25%3.42M | -18.99%837.17K | -44.88%860.34K | -44.95%859.33K | -45.01%858.35K |
Other non cash items | -97.57%270K | ---- | ---- | ---- | ---- | 448.83%11.09M | --0 | ---- | ---- | ---- |
Change In working capital | 624.38%4.53M | 27.77%2.23M | 146.03%824.28K | -125.05%-278.79K | 500.40%1.76M | 118.92%624.91K | 25.10%1.74M | -164.39%-1.79M | 124.95%1.11M | 85.45%-438.61K |
-Change in receivables | 1,361.79%1.82M | 106.82%1.56M | 49.80%-214.01K | 206.42%154.71K | 198.36%320.27K | -127.94%-144.13K | -55.44%753.16K | -121.19%-426.31K | 92.79%-145.37K | 72.17%-325.61K |
-Change in inventory | 12.42%307.59K | -79.87%67.8K | 173.21%70.62K | 45.56%128.62K | 173.62%40.56K | 132.76%273.61K | -57.06%336.8K | 60.68%-96.46K | 68.40%88.36K | 96.14%-55.09K |
-Change in prepaid assets | 219.85%1.16M | 118.06%239.75K | 840.64%305.71K | 215.78%463.42K | -16.14%151.16K | -158.72%-967.87K | -880.87%-1.33M | -92.26%32.5K | -82.12%146.76K | -24.11%180.24K |
-Change in payables and accrued expense | 5.25%1.72M | -64.80%651.01K | 150.49%675.66K | -191.19%-998.57K | 5,202.22%1.39M | 135.84%1.63M | 264.24%1.85M | -304.46%-1.34M | 133.18%1.1M | 103.35%26.21K |
-Change in other current liabilities | -7,358.46%-360.32K | -1,890.04%-220.87K | -323.55%-84.04K | 46.91%-26.95K | -612.39%-28.45K | 93.72%-4.83K | 109.76%12.34K | 163.57%37.59K | -162.30%-50.77K | -103.12%-3.99K |
-Change in other working capital | 28.57%-117.24K | -160.00%-70.34K | --70.34K | --0 | 54.97%-117.24K | ---164.13K | --117.24K | --0 | ---21.01K | ---260.36K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 65.87%-2.6M | 142.72%965.41K | 80.94%-771.25K | -190.59%-1.66M | -51.64%-1.13M | 40.41%-7.63M | -43.91%-2.26M | -131.02%-4.05M | 86.38%-572.07K | 85.81%-748.36K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -24.59K | -5.45K | 0 | 0 | ||||||
Net PPE purchase and sale | ---24.59K | ---5.45K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---24.59K | ---5.45K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -160.67%-7M | 51.76%-1.14M | -118.97%-2.77M | -439.19%-1.96M | -213.39%-1.12M | 810.43%11.54M | -1,182.34%-2.37M | 4,142.36%14.63M | -105.23%-363.2K | 60.24%-357.83K |
Net issuance payments of debt | 47.72%-765.28K | --0 | -4.57%-385.49K | -4.57%-379.79K | --0 | 9.86%-1.46M | -102.20%-374.18K | -1.85%-368.65K | -105.23%-363.2K | 60.24%-357.83K |
Net preferred stock issuance | -211.88%-6.23M | 42.74%-1.14M | ---2.39M | ---1.58M | ---1.12M | ---2M | ---2M | --0 | --0 | --0 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | --15M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -160.67%-7M | 51.76%-1.14M | -118.97%-2.77M | -439.19%-1.96M | -213.39%-1.12M | 810.43%11.54M | -1,182.34%-2.37M | 4,142.36%14.63M | -105.23%-363.2K | 60.24%-357.83K |
Net cash flow | ||||||||||
Beginning cash position | 41.49%13.34M | -78.33%3.89M | 1.02%7.46M | 33.18%11.08M | 41.49%13.34M | -60.47%9.43M | 60.71%17.97M | -44.45%7.38M | -52.92%8.32M | -60.47%9.43M |
Current changes in cash | -346.17%-9.63M | 96.01%-184.71K | -133.68%-3.57M | -287.13%-3.62M | -103.97%-2.26M | 127.12%3.91M | -163.93%-4.63M | 600.85%10.59M | 78.63%-935.27K | 82.09%-1.11M |
End cash Position | -72.18%3.71M | -72.18%3.71M | -78.33%3.89M | 1.02%7.46M | 33.18%11.08M | 41.49%13.34M | 41.49%13.34M | 60.71%17.97M | -44.45%7.38M | -52.92%8.32M |
Free cash flow | 65.55%-2.63M | 142.48%959.96K | 80.47%-790.38K | -190.59%-1.66M | -51.64%-1.13M | 40.41%-7.63M | -43.91%-2.26M | -131.02%-4.05M | 86.38%-572.07K | 85.81%-748.36K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |