BCMALL
0187
PERMAJU-PA
7080PA
EAH
0154
KGROUP
0036
NOVAMSC-PA
0026PA
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -172.33%-758K | -53.33%7.79M | -127.28%-1.42M | 281.12%10.69M | -1,707.95%-12.26M | 117.07%1.05M | 339.13%16.7M | 220.14%5.2M | -277.03%-5.9M | 762.2K |
Net profit before non-cash adjustment | -714.99%-9.52M | -31.65%4.45M | 166.86%2.27M | 7.20%14.18M | 50.56%5.27M | -39.86%1.55M | -25.99%6.51M | 151.73%851K | 29.11%13.23M | --3.5M |
Total adjustment of non-cash items | 760.22%3.07M | 191.19%352K | -103.26%-28K | -58.39%1.31M | -71.60%480.91K | -16.78%357K | -162.26%-386K | 111.33%858K | -11.65%3.15M | --1.69M |
-Depreciation and amortization | 24.17%596K | 29.39%590K | -17.50%415K | -5.20%1.92M | -7.92%477.41K | -7.34%480K | -11.46%456K | 7.02%503K | -2.90%2.02M | --518.5K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -87.83%84.85K | -87.74%84.85K | ---- | ---- | ---- | -59.10%696.96K | --691.96K |
-Disposal profit | --301K | --0 | -23.08%150K | -214.05%-406.16K | -207.77%-601.16K | --0 | --0 | 395.45%195K | -123.76%-129.33K | ---195.33K |
-Net exchange gains and losses | 1,618.60%2.22M | 109.45%92K | -343.31%-309K | -33.59%178.81K | 56.72%896.81K | 171.27%129K | -947.31%-974K | 537.93%127K | 742.33%269.24K | --572.24K |
-Other non-cash items | -58.33%-399K | -350.00%-330K | -960.61%-284K | -259.98%-464K | -455.54%-377K | -368.09%-252K | 123.73%132K | 6.45%33K | 336.17%290.04K | --106.04K |
Changes in working capital | 764.06%5.69M | -71.71%2.99M | -204.87%-3.66M | 78.48%-4.8M | -306.43%-18M | 90.63%-857K | 288.28%10.57M | 213.01%3.49M | -112.73%-22.28M | ---4.43M |
-Change in receivables | -102.95%-229K | 78.69%-565K | 327.90%3.26M | 70.15%-5.1M | -153.16%-8.78M | 209.82%7.76M | 50.29%-2.65M | -17.79%-1.43M | -3,165.54%-17.08M | ---3.47M |
-Change in inventory | 135.97%3.16M | 201.56%3.38M | 118.85%470K | -140.00%-13.48M | 199.60%1.13M | -221.99%-8.79M | -295.88%-3.33M | 27.65%-2.49M | -99.14%-5.61M | ---1.14M |
-Change in payables | -16.95%2.96M | 27.26%2.8M | -754.37%-2.02M | 336.28%1.19M | ---4.89M | --3.57M | 22.55%2.2M | 142.16%309K | 93.54%-502.93K | ---- |
-Changes in other current assets | 93.97%-205K | -118.29%-2.63M | -175.55%-5.37M | 1,271.87%12.59M | -907.10%-5.47M | -298.25%-3.4M | 479.88%14.35M | 208.46%7.11M | 38.82%917.78K | --677.78K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-1K | 98.57%-3K | 98.86%-1K | 20.08%-300.25K | 98.89%-1.25K | 99.04%-1K | -162.50%-210K | -11.39%-88K | -21.55%-375.7K | -112.7K |
Interest received (cash flow from operating activities) | 60.00%400K | 345.95%330K | 442.31%282K | 4,456.93%750.71K | 10,686.10%374.71K | 6,150.00%250K | 1,750.00%74K | 940.00%52K | -89.84%16.47K | 3.47K |
Tax refund paid | -734.36%-1.89M | -134.80%-533K | -135.76%-356K | -172.58%-2.81M | -513.05%-2.2M | -2.71%-227K | -3.18%-227K | 34.35%-151K | -186.38%-1.03M | -359.5K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -310.56%-2.25M | -53.55%7.59M | -129.80%-1.49M | 214.28%8.33M | -4,899.80%-14.09M | 116.56%1.07M | 365.84%16.34M | 208.22%5.01M | -357.89%-7.29M | --293.48K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -396.22%-7.22M | -1,739.07%-3.95M | -1,235.09%-761K | -829.52%-2.52M | -801.10%-791.63K | -1,164.35%-1.45M | -1,333.33%-215K | -7.55%-57K | 36.91%-270.85K | ---87.85K |
Net intangibles purchase and sale | -160.37%-565K | -39.87%-442K | -199.59%-722K | -12.77%-925.5K | 6.89%-151.5K | -16.67%-217K | -81.61%-316K | 19.13%-241K | 39.54%-820.7K | ---162.7K |
Net investment product transactions | -72.00%2.26M | -113.11%-1.04M | 87.96%-2.57M | -93.41%611.11K | 522.12%5.99M | 196.55%8.08M | 569.46%7.91M | -584.84%-21.37M | 703.97%9.27M | --962.85K |
Investing cash flow | -204.04%-6.66M | -173.60%-5.43M | 81.28%-4.06M | -134.61%-2.83M | 608.55%5.05M | 164.41%6.4M | 643.40%7.38M | -634.15%-21.67M | 1,392.68%8.18M | --712.29K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | -808.26%-10.22M | -99.86%959 | -210.17%-834K | -11,892.42%-7.92M | -2,934.62%-1.47M | 133.65%1.44M | --700.26K |
Net common stock issuance | --0 | --12.5M | --0 | --28.73M | --0 | --0 | --0 | --28.73M | --0 | --0 |
Issuance fees | --0 | --0 | --0 | ---1.62M | --46 | --0 | --0 | ---1.62M | --0 | --0 |
Financing cash flow | --0 | 257.93%12.5M | --0 | 1,069.99%16.89M | -99.86%1.01K | -210.17%-834K | -11,892.42%-7.92M | 49,196.15%25.63M | 186.61%1.44M | --700.26K |
Net cash flow | ||||||||||
Beginning cash position | 19.05%39.29M | 47.66%24.63M | 287.05%30M | 41.20%7.75M | 527.22%39.64M | 248.96%33M | 235.92%16.68M | 41.20%7.75M | 99.77%5.49M | --6.32M |
Current changes in cash | -234.28%-8.92M | -7.27%14.66M | -161.78%-5.55M | 859.64%22.39M | -629.78%-9.04M | 302.32%6.64M | 256.43%15.8M | 1,811.05%8.98M | -13.55%2.33M | --1.71M |
Effect of exchange rate changes | --0 | --0 | 435.85%178K | -92.11%-136.85K | -118.01%-597.85K | -100.69%-1K | 803.51%515K | -5,400.00%-53K | -265.20%-71.23K | ---274.23K |
End cash Position | -23.38%30.37M | 19.05%39.29M | 47.66%24.63M | 287.06%30M | 287.06%30M | 527.22%39.64M | 248.96%33M | 235.92%16.68M | 41.20%7.75M | --7.75M |
Free cash flow | -1,569.38%-10.03M | -79.81%3.19M | -163.13%-2.98M | 158.01%4.86M | -35,180.96%-15.06M | 91.11%-601K | 376.37%15.81M | 194.62%4.72M | -905.13%-8.39M | --42.92K |
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.