HAWK
0320
UUE
0310
KENERGY
0307
4
GOHUB
0311
5
KEYFIELD
5321
(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 | 69.74%-6M | 204.99%4.02M | -112.34%-9.64M | 90.69%-352K | 99.65%-27K | -132.53%-19.83M | 27.73%-3.83M | -120.71%-4.54M | -122.02%-3.78M | -128.28%-7.68M |
Net profit before non-cash adjustment | -76.11%-18.49M | -113.31%-8.7M | -21.00%-4.52M | -534.34%-3.99M | 37.83%-1.28M | -128.96%-10.5M | -91.45%-4.08M | -125.38%-3.74M | -104.49%-629K | -121.27%-2.05M |
Total adjustment of non-cash items | 18.67%7.71M | 37.42%4.26M | -34.12%1.6M | 3,942.86%1.13M | -23.92%719K | 90.46%6.5M | 187.81%3.1M | 980.80%2.42M | -97.25%28K | -13.38%945K |
-Depreciation and amortization | 10.47%3.58M | 15.48%970K | 17.50%967K | 6.27%848K | 1.93%792K | -5.57%3.24M | -3.68%840K | -5.62%823K | -6.67%798K | -6.39%777K |
-Reversal of impairment losses recognized in profit and loss | -7.37%3.9M | 33.17%2.91M | -65.65%584K | 869.05%407K | --0 | 19,638.26%4.21M | 16,290.12%2.18M | 21,150.00%1.7M | --42K | --283K |
-Assets reserve and write-off | --561K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | -120.46%-73K | --0 | --0 | -121.17%-65K | -102.27%-8K |
-Net exchange gains and losses | -121.43%-36K | -171.76%-122K | 540.00%88K | -128.13%-9K | 150.00%7K | 170.51%168K | -57.08%170K | 89.47%-20K | 128.07%32K | 53.33%-14K |
-Other non-cash items | 72.22%-290K | 93.44%-52K | -107.09%-44K | 85.37%-114K | 13.98%-80K | -147.12%-1.04M | -503.17%-793K | 508.55%621K | -728.72%-779K | -106.67%-93K |
Changes in working capital | 130.23%4.78M | 396.81%8.46M | -108.26%-6.71M | 178.85%2.51M | 108.08%531K | -174.38%-15.82M | 32.83%-2.85M | -146.29%-3.22M | -249.06%-3.18M | -140.04%-6.58M |
-Change in receivables | -22.10%-3.77M | 281.77%2.23M | -386.73%-2.75M | -3.04%-916K | -475.18%-2.34M | -109.60%-3.09M | -175.26%-1.23M | 55.89%-565K | -128.84%-889K | -101.42%-407K |
-Change in inventory | 124.91%2.38M | 124.95%5.44M | -476.16%-7.1M | 125.14%1.13M | 146.74%2.92M | 5.99%-9.54M | 138.20%2.42M | -112.09%-1.23M | -7.01%-4.49M | 36.52%-6.24M |
-Change in payables | 246.81%1.3M | 87.77%-183K | -127.14%-495K | 503.75%2.74M | -85.93%-753K | 111.19%376K | -1,379.34%-1.5M | 194.17%1.82M | 255.14%453K | 60.64%-405K |
-Changes in other current assets | 236.63%4.88M | 138.10%968K | 212.04%3.64M | -125.29%-442K | 50.11%710K | -237.31%-3.57M | -558.30%-2.54M | -16,994.74%-3.25M | -50.58%1.75M | 132.09%473K |
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) | -15.55%277K | -43.02%49K | -49.37%40K | 52.05%111K | -14.44%77K | -18.61%328K | -30.64%86K | -44.76%79K | -21.51%73K | 109.30%90K |
Tax refund paid | 74.07%-903K | 0 | 0 | 57.57%-541K | 83.60%-362K | 52.31%-3.48M | 0 | 0 | -498.59%-1.28M | -300.54%-2.21M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 71.17%-6.63M | 208.72%4.07M | -115.20%-9.6M | 84.30%-782K | 96.82%-312K | -142.52%-22.98M | 67.47%-3.74M | -120.42%-4.46M | -129.23%-4.98M | -136.76%-9.8M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -84.09%-7.94M | -386.38%-3.14M | 77.54%-296K | -76.59%-4.12M | -2,433.33%-380K | -117.70%-4.31M | -90.98%-646K | -200.23%-1.32M | -230.31%-2.33M | 96.98%-15K |
Net investment product transactions | ---1.85M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 85.71%13K | --0 | --0 | --13K | --0 | -64.04%7K | --0 | --0 | --0 | 0.00%7K |
Investing cash flow | -127.14%-9.78M | -673.22%-5M | 77.54%-296K | -76.03%-4.11M | -4,650.00%-380K | -119.50%-4.3M | -94.11%-646K | -205.09%-1.32M | -230.31%-2.33M | 98.37%-8K |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | -83.76%490K | --0 | --0 | --0 | -73.74%490K |
Cash dividends paid | 50.01%-4.37M | ---- | ---- | ---- | ---- | 5.15%-8.74M | -906,531.54%-4.37M | --0 | --0 | ---4.37M |
Financing cash flow | 47.04%-4.37M | 0.02%-4.37M | --0 | --0 | --0 | -33.13%-8.25M | -91.73%-4.37M | --0 | --0 | -307.82%-3.88M |
Net cash flow | ||||||||||
Beginning cash position | -28.78%88.11M | -25.16%72.55M | -19.64%82.53M | -20.57%87.41M | -28.78%88.11M | 58.85%123.72M | -29.87%96.94M | -15.35%102.7M | 3.86%110.04M | 58.85%123.72M |
Current changes in cash | 41.55%-20.77M | 39.50%-5.3M | -71.24%-9.89M | 33.17%-4.89M | 94.94%-692K | -177.42%-35.53M | 37.94%-8.76M | -134.57%-5.78M | -147.94%-7.31M | -148.82%-13.69M |
Effect of exchange rate changes | 148.00%36K | 258.44%122K | -540.00%-88K | 128.13%9K | -150.00%-7K | -20.77%-75K | 80.56%-77K | -89.47%20K | -128.07%-32K | -53.33%14K |
End cash Position | -23.53%67.38M | -23.53%67.38M | -25.16%72.55M | -19.64%82.53M | -20.57%87.41M | -28.78%88.11M | -28.78%88.11M | -29.87%96.94M | -15.35%102.7M | 3.86%110.04M |
Free cash flow | 46.82%-14.56M | 121.07%924K | -71.24%-9.89M | 33.59%-4.9M | 92.97%-692K | -152.63%-27.39M | 63.00%-4.39M | -126.99%-5.78M | -145.17%-7.38M | -137.65%-9.84M |
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.