MY Stock MarketDetailed Quotes

7204 D&O

Watchlist
  • 3.660
  • -0.030-0.81%
15min DelayNot Open Jul 5 16:53 CST
4.54BMarket Cap107.65P/E (TTM)

D&O Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(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
(Q3)Sep 30, 2022
(Q2)Jun 30, 2022
Operating cash flow (Indirect Method)
Cash from operating activities
356.80%34.14M
503.06%57.15M
255.82%52.49M
220.57%16.83M
-147.58%-19.64M
195.66%7.47M
-114.66%-14.18M
-325.99%-33.69M
-212.96%-13.96M
42.87%41.28M
Net profit before non-cash adjustment
1,217.62%13.45M
-45.32%49.51M
128.09%28.45M
17.41%21.51M
-96.36%749K
-103.07%-1.2M
-34.45%90.53M
-71.66%12.47M
-14.50%18.32M
-44.34%20.59M
Total adjustment of non-cash items
61.15%38.16M
7.41%109.78M
-19.48%20.43M
79.25%49.93M
-50.12%15.74M
35.99%23.68M
51.94%102.2M
65.04%25.38M
77.10%27.85M
87.65%31.56M
-Depreciation and amortization
14.89%21.66M
23.04%78.72M
18.08%21.03M
19.18%19.51M
25.03%19.33M
31.46%18.86M
29.43%63.98M
29.32%17.81M
31.31%16.37M
31.09%15.46M
-Reversal of impairment losses recognized in profit and loss
41.65%6.04M
126.92%27.82M
75.94%15.27M
1,182.13%5.31M
172.30%2.98M
105.64%4.27M
13.68%12.26M
32.92%8.68M
-37.65%414K
-28.87%1.09M
-Share of associates
0.00%1K
-16.67%5K
0.00%4K
---1K
--1K
-50.00%1K
-62.50%6K
0.00%4K
--0
--0
-Disposal profit
--0
-14.56%-1.03M
-105.88%-1K
-12.32%-1.03M
--0
--0
-28.76%-900K
121.79%17K
-47.67%-917K
--0
-Net exchange gains and losses
696.47%6.59M
-140.71%-9.02M
-364.85%-19.88M
136.64%21.73M
-164.08%-9.76M
-154.87%-1.11M
1,088.89%22.15M
14.14%-4.28M
1,182.26%9.18M
1,072.44%15.23M
-Remuneration paid in stock
----
-23.37%1.89M
28.34%942K
----
----
----
--2.46M
--734K
----
----
-Other non-cash items
132.55%3.86M
407.66%11.39M
27.33%3.07M
221.89%3.47M
1,538.29%3.19M
262.17%1.66M
199.20%2.24M
1,740.46%2.41M
265.42%1.08M
-4,340.00%-222K
Changes in working capital
-16.42%-17.46M
50.64%-102.13M
105.05%3.61M
9.20%-54.61M
-232.49%-36.13M
76.70%-15M
-90.50%-206.91M
-60.82%-71.53M
-142.51%-60.14M
56.37%-10.87M
-Change in receivables
-42.91%15.27M
111.78%6.33M
360.46%13.34M
-61.91%-47.62M
64.02%13.86M
196.72%26.75M
-3.16%-53.73M
92.11%-5.12M
-203.48%-29.41M
180.61%8.45M
-Change in inventory
-15.36%-40.2M
-5.20%-159.87M
-1,170.29%-51.99M
33.79%-46.43M
31.60%-26.6M
10.31%-34.84M
-11.47%-151.97M
90.85%-4.09M
-95.24%-70.13M
14.24%-38.9M
-Change in payables
208.14%7.47M
4,334.76%51.41M
167.81%42.26M
0.11%39.44M
-219.45%-23.39M
-424.39%-6.9M
-101.52%-1.21M
-195.63%-62.32M
327.72%39.4M
-36.69%19.58M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
-36.43%-5.75M
-194.51%-20.99M
-84.08%-5.72M
-152.74%-5.82M
-374.12%-5.24M
-588.40%-4.21M
-291.22%-7.13M
-459.17%-3.11M
-482.78%-2.3M
-157.58%-1.11M
Interest received (cash flow from operating activities)
Tax refund paid
64.29%-431K
78.20%-3.19M
48.22%-1.46M
81.53%-237K
94.64%-289K
76.54%-1.21M
11.69%-14.63M
70.68%-2.81M
31.17%-1.28M
-618.80%-5.39M
Other operating cash inflow (outflow)
0
0
0
0
0
0
0
0
0
0
Operating cash flow
1,261.81%27.96M
191.75%32.97M
214.40%45.31M
161.43%10.78M
-172.36%-25.17M
115.13%2.05M
-145.86%-35.94M
-932.43%-39.61M
-273.72%-17.55M
25.51%34.78M
Investing cash flow
Net PPE purchase and sale
-18.88%-34.89M
54.58%-89.8M
48.87%-21.16M
70.08%-15.48M
44.77%-23.82M
52.27%-29.35M
-19.90%-197.72M
28.15%-41.39M
-24.28%-51.73M
-5.60%-43.13M
Net intangibles purchase and sale
-16.65%-2.1M
-510.92%-22.66M
-231.92%-6.8M
-1,286.12%-13.28M
-166.10%-777K
-339.51%-1.8M
-88.85%-3.71M
-170.67%-2.05M
-305.93%-958K
43.30%-292K
Dividends received (cash flow from investment activities)
----
43.39%1.03M
--0
----
----
----
15.78%719K
--0
----
----
Interest received (cash flow from investment activities)
-26.55%1.88M
113.17%9.6M
281.73%2.65M
93.49%2.35M
55.04%2.05M
100.16%2.55M
513.62%4.5M
63.92%695K
1,177.89%1.21M
1,193.14%1.32M
Net changes in other investments
----
----
----
----
----
----
-84.66%50K
--0
--0
----
Investing cash flow
-22.79%-35.11M
48.09%-101.83M
40.78%-25.31M
50.00%-25.38M
46.37%-22.55M
52.83%-28.59M
-14.59%-196.16M
26.29%-42.74M
-47.62%-50.75M
22.13%-42.05M
Financing cash flow
Net issuance payments of debt
-95.37%1.09M
-74.16%56.75M
-114.98%-13.88M
-161.06%-25.36M
119.53%72.49M
-55.14%23.49M
222.88%219.61M
150.87%92.69M
13.41%41.53M
720.25%33.02M
Net common stock issuance
-99.33%11K
743.65%3.52M
-67.16%44K
371.73%1.34M
--502K
--1.64M
-99.84%417K
-99.94%134K
-98.94%283K
--0
Increase or decrease of lease financing
152.77%248K
-48.22%-1.29M
-4,342.86%-311K
-74.83%-507K
--0
-65.49%-470K
21.64%-869K
97.41%-7K
-7.41%-290K
-23.61%-288K
Cash dividends paid
---4.85M
----
----
----
----
----
11.76%-20.99M
30.67%-8.39M
--0
----
Cash dividends for minorities
----
--0
--0
--0
----
----
2.05%-858K
--0
--0
----
Net other fund-raising expenses
--14K
----
----
----
----
----
--24.54M
----
----
----
Financing cash flow
-114.13%-3.49M
-73.42%58.98M
-116.65%-14.15M
-137.44%-24.53M
278.51%73M
-52.66%24.66M
-26.11%221.86M
-64.39%84.96M
3.80%65.52M
338.50%19.29M
Net cash flow
Beginning cash position
2.89%261.21M
-10.85%253.88M
-8.07%248.16M
4.95%287.42M
-0.70%261.49M
-10.85%253.88M
282.01%284.78M
178.00%269.93M
353.06%273.86M
177.01%263.34M
Current changes in cash
-465.30%-10.64M
3.53%-9.88M
123.49%5.85M
-1,309.91%-39.13M
110.31%25.28M
91.48%-1.88M
-104.94%-10.24M
-98.59%2.62M
-107.14%-2.78M
134.96%12.02M
Effect of exchange rate changes
-82.12%1.7M
183.29%17.21M
138.57%7.2M
88.39%-134K
143.35%649K
1,342.86%9.49M
-834.14%-20.67M
-899.02%-18.67M
47.35%-1.15M
-513.52%-1.5M
End cash Position
-3.53%252.27M
2.89%261.21M
2.89%261.21M
-8.07%248.16M
4.95%287.42M
-0.70%261.49M
-10.85%253.88M
-10.85%253.88M
178.00%269.93M
353.06%273.86M
Free cash flow
68.96%-9.03M
66.42%-79.79M
120.52%17.05M
74.47%-17.98M
-476.29%-49.76M
61.44%-29.1M
-168.20%-237.6M
-54.75%-83.07M
-121.77%-70.43M
36.70%-8.64M
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(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(Q3)Sep 30, 2022(Q2)Jun 30, 2022
Operating cash flow (Indirect Method)
Cash from operating activities 356.80%34.14M503.06%57.15M255.82%52.49M220.57%16.83M-147.58%-19.64M195.66%7.47M-114.66%-14.18M-325.99%-33.69M-212.96%-13.96M42.87%41.28M
Net profit before non-cash adjustment 1,217.62%13.45M-45.32%49.51M128.09%28.45M17.41%21.51M-96.36%749K-103.07%-1.2M-34.45%90.53M-71.66%12.47M-14.50%18.32M-44.34%20.59M
Total adjustment of non-cash items 61.15%38.16M7.41%109.78M-19.48%20.43M79.25%49.93M-50.12%15.74M35.99%23.68M51.94%102.2M65.04%25.38M77.10%27.85M87.65%31.56M
-Depreciation and amortization 14.89%21.66M23.04%78.72M18.08%21.03M19.18%19.51M25.03%19.33M31.46%18.86M29.43%63.98M29.32%17.81M31.31%16.37M31.09%15.46M
-Reversal of impairment losses recognized in profit and loss 41.65%6.04M126.92%27.82M75.94%15.27M1,182.13%5.31M172.30%2.98M105.64%4.27M13.68%12.26M32.92%8.68M-37.65%414K-28.87%1.09M
-Share of associates 0.00%1K-16.67%5K0.00%4K---1K--1K-50.00%1K-62.50%6K0.00%4K--0--0
-Disposal profit --0-14.56%-1.03M-105.88%-1K-12.32%-1.03M--0--0-28.76%-900K121.79%17K-47.67%-917K--0
-Net exchange gains and losses 696.47%6.59M-140.71%-9.02M-364.85%-19.88M136.64%21.73M-164.08%-9.76M-154.87%-1.11M1,088.89%22.15M14.14%-4.28M1,182.26%9.18M1,072.44%15.23M
-Remuneration paid in stock -----23.37%1.89M28.34%942K--------------2.46M--734K--------
-Other non-cash items 132.55%3.86M407.66%11.39M27.33%3.07M221.89%3.47M1,538.29%3.19M262.17%1.66M199.20%2.24M1,740.46%2.41M265.42%1.08M-4,340.00%-222K
Changes in working capital -16.42%-17.46M50.64%-102.13M105.05%3.61M9.20%-54.61M-232.49%-36.13M76.70%-15M-90.50%-206.91M-60.82%-71.53M-142.51%-60.14M56.37%-10.87M
-Change in receivables -42.91%15.27M111.78%6.33M360.46%13.34M-61.91%-47.62M64.02%13.86M196.72%26.75M-3.16%-53.73M92.11%-5.12M-203.48%-29.41M180.61%8.45M
-Change in inventory -15.36%-40.2M-5.20%-159.87M-1,170.29%-51.99M33.79%-46.43M31.60%-26.6M10.31%-34.84M-11.47%-151.97M90.85%-4.09M-95.24%-70.13M14.24%-38.9M
-Change in payables 208.14%7.47M4,334.76%51.41M167.81%42.26M0.11%39.44M-219.45%-23.39M-424.39%-6.9M-101.52%-1.21M-195.63%-62.32M327.72%39.4M-36.69%19.58M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities) -36.43%-5.75M-194.51%-20.99M-84.08%-5.72M-152.74%-5.82M-374.12%-5.24M-588.40%-4.21M-291.22%-7.13M-459.17%-3.11M-482.78%-2.3M-157.58%-1.11M
Interest received (cash flow from operating activities)
Tax refund paid 64.29%-431K78.20%-3.19M48.22%-1.46M81.53%-237K94.64%-289K76.54%-1.21M11.69%-14.63M70.68%-2.81M31.17%-1.28M-618.80%-5.39M
Other operating cash inflow (outflow) 0000000000
Operating cash flow 1,261.81%27.96M191.75%32.97M214.40%45.31M161.43%10.78M-172.36%-25.17M115.13%2.05M-145.86%-35.94M-932.43%-39.61M-273.72%-17.55M25.51%34.78M
Investing cash flow
Net PPE purchase and sale -18.88%-34.89M54.58%-89.8M48.87%-21.16M70.08%-15.48M44.77%-23.82M52.27%-29.35M-19.90%-197.72M28.15%-41.39M-24.28%-51.73M-5.60%-43.13M
Net intangibles purchase and sale -16.65%-2.1M-510.92%-22.66M-231.92%-6.8M-1,286.12%-13.28M-166.10%-777K-339.51%-1.8M-88.85%-3.71M-170.67%-2.05M-305.93%-958K43.30%-292K
Dividends received (cash flow from investment activities) ----43.39%1.03M--0------------15.78%719K--0--------
Interest received (cash flow from investment activities) -26.55%1.88M113.17%9.6M281.73%2.65M93.49%2.35M55.04%2.05M100.16%2.55M513.62%4.5M63.92%695K1,177.89%1.21M1,193.14%1.32M
Net changes in other investments -------------------------84.66%50K--0--0----
Investing cash flow -22.79%-35.11M48.09%-101.83M40.78%-25.31M50.00%-25.38M46.37%-22.55M52.83%-28.59M-14.59%-196.16M26.29%-42.74M-47.62%-50.75M22.13%-42.05M
Financing cash flow
Net issuance payments of debt -95.37%1.09M-74.16%56.75M-114.98%-13.88M-161.06%-25.36M119.53%72.49M-55.14%23.49M222.88%219.61M150.87%92.69M13.41%41.53M720.25%33.02M
Net common stock issuance -99.33%11K743.65%3.52M-67.16%44K371.73%1.34M--502K--1.64M-99.84%417K-99.94%134K-98.94%283K--0
Increase or decrease of lease financing 152.77%248K-48.22%-1.29M-4,342.86%-311K-74.83%-507K--0-65.49%-470K21.64%-869K97.41%-7K-7.41%-290K-23.61%-288K
Cash dividends paid ---4.85M--------------------11.76%-20.99M30.67%-8.39M--0----
Cash dividends for minorities ------0--0--0--------2.05%-858K--0--0----
Net other fund-raising expenses --14K----------------------24.54M------------
Financing cash flow -114.13%-3.49M-73.42%58.98M-116.65%-14.15M-137.44%-24.53M278.51%73M-52.66%24.66M-26.11%221.86M-64.39%84.96M3.80%65.52M338.50%19.29M
Net cash flow
Beginning cash position 2.89%261.21M-10.85%253.88M-8.07%248.16M4.95%287.42M-0.70%261.49M-10.85%253.88M282.01%284.78M178.00%269.93M353.06%273.86M177.01%263.34M
Current changes in cash -465.30%-10.64M3.53%-9.88M123.49%5.85M-1,309.91%-39.13M110.31%25.28M91.48%-1.88M-104.94%-10.24M-98.59%2.62M-107.14%-2.78M134.96%12.02M
Effect of exchange rate changes -82.12%1.7M183.29%17.21M138.57%7.2M88.39%-134K143.35%649K1,342.86%9.49M-834.14%-20.67M-899.02%-18.67M47.35%-1.15M-513.52%-1.5M
End cash Position -3.53%252.27M2.89%261.21M2.89%261.21M-8.07%248.16M4.95%287.42M-0.70%261.49M-10.85%253.88M-10.85%253.88M178.00%269.93M353.06%273.86M
Free cash flow 68.96%-9.03M66.42%-79.79M120.52%17.05M74.47%-17.98M-476.29%-49.76M61.44%-29.1M-168.20%-237.6M-54.75%-83.07M-121.77%-70.43M36.70%-8.64M
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-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.

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List
MY
Overall
Symbol
Latest Price
%Chg