MAYBANK
1155
MAGMA
7243
NATGATE
0270
4
INARI
0166
5
BPURI
5932
(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 | 8.68%93.83M | 61.86%40.73M | 27.44%37.15M | -58.07%10.49M | -22.01%5.46M | -3.77%86.33M | -20.18%25.16M | 0.02%29.15M | 35.37%25.01M | -33.75%7.01M |
Net profit before non-cash adjustment | -76.09%101.2M | -22.81%22.1M | -22.16%23.72M | -91.31%29.08M | -11.38%26.3M | 251.72%423.31M | -28.93%28.64M | -5.92%30.48M | 1,101.12%334.52M | 49.72%29.67M |
Total adjustment of non-cash items | 108.25%26.62M | 186.76%12.83M | 769.00%9M | 100.74%2.26M | 411.31%2.53M | -2,372.87%-322.42M | -62.80%-14.79M | 55.09%-1.35M | -9,371.57%-306.78M | -78.27%495K |
-Depreciation and amortization | 20.48%21.77M | 22.57%5.78M | 28.27%5.78M | 19.41%5.3M | 11.36%4.91M | 9.76%18.07M | 7.58%4.72M | 7.09%4.5M | 11.22%4.44M | 13.63%4.41M |
-Reversal of impairment losses recognized in profit and loss | -99.15%19K | -93.11%74K | 26.04%121K | 27.66%60K | -123.23%-236K | 380.48%2.23M | 115.77%1.07M | 104.26%96K | -67.81%47K | 549.56%1.02M |
-Share of associates | 102.91%9.78M | 138.11%6.59M | 200.82%3.67M | 99.68%-999K | 111.34%523K | -1,037.62%-336.4M | -19.29%-17.29M | 48.03%-3.64M | -4,203.74%-310.86M | -437.76%-4.61M |
-Disposal profit | 10.95%-187K | 920.00%82K | -106.82%-91K | -41.30%-65K | -2.73%-113K | 71.81%-210K | -118.15%-10K | 78.00%-44K | 52.58%-46K | 78.13%-110K |
-Net exchange gains and losses | 233.68%762K | ---- | ---- | ---- | ---- | -57.99%-570K | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | 16.36%875K | 30.65%243K | 0.75%270K | 17.72%186K | 25.71%176K | 17.29%752K | 8.04%186K | 91.43%268K | 9.72%158K | -24.32%140K |
-Other non-cash items | -1.65%-6.4M | 75.85%-699K | 70.56%-745K | -325.00%-2.23M | -688.73%-2.73M | -637.87%-6.3M | -999.63%-2.9M | -1,239.15%-2.53M | -160.70%-524K | -73.00%-346K |
Changes in working capital | -133.49%-33.99M | -48.76%5.8M | 22,050.00%4.43M | -664.61%-20.85M | -0.87%-23.36M | 17.28%-14.56M | 3,514.88%11.31M | 107.87%20K | 55.55%-2.73M | -101.03%-23.16M |
-Change in receivables | 113.15%1.71M | 142.81%5.61M | 237.57%6.09M | -105.67%-994K | 68.37%-9M | 32.22%-13.02M | -64.71%2.31M | 69.94%-4.43M | 322.54%17.53M | -804.52%-28.44M |
-Change in inventory | 69.82%-5.17M | -26.00%5.3M | 55.07%-2.74M | 113.76%1.93M | -131.49%-9.64M | -9.71%-17.12M | 229.96%7.16M | -89.66%-6.11M | -328.13%-14M | -15.50%-4.17M |
-Change in payables | -295.94%-30.53M | -376.56%-5.11M | -89.77%1.08M | -247.92%-21.78M | -150.02%-4.72M | -9.49%15.58M | 353.92%1.85M | -40.38%10.55M | -224.87%-6.26M | 297.97%9.44M |
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) | ||||||||||
Tax refund paid | -17.46%-24.83M | 21.01%-7.05M | -53.25%-9.37M | -48.25%-5.17M | -23.94%-3.23M | -19.77%-21.14M | -73.20%-8.92M | -3.47%-6.12M | -8.93%-3.49M | 22.87%-2.61M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 5.84%69M | 107.40%33.68M | 20.59%27.78M | -75.31%5.31M | -49.24%2.23M | -9.54%65.2M | -38.42%16.24M | -0.86%23.04M | 40.92%21.52M | -38.86%4.4M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -189.22%-80.65M | 47.41%-7.44M | -1,370.94%-54.47M | -145.47%-15.81M | 18.55%-2.93M | 5.60%-27.88M | -448.77%-14.14M | -5.32%-3.7M | 18.87%-6.44M | 76.78%-3.6M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---3.96M | --0 | --0 | --0 | ---3.96M |
Net investment product transactions | -79.12%1.34M | -100.06%-1K | -100.94%-47K | 351.78%496K | 1,790.57%896K | -91.94%6.44M | 202.54%1.71M | -57.51%4.98M | -100.23%-197K | 99.63%-53K |
Dividends received (cash flow from investment activities) | --0 | --0 | --0 | ---- | ---- | 279,178.14%217M | --0 | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 13.79%7.81M | -60.06%1.21M | -48.82%1.36M | 255.95%2.39M | 463.17%2.84M | 324.23%6.86M | 524.90%3.02M | 630.14%2.67M | 78.25%672K | 28.83%505K |
Investing cash flow | -136.03%-71.5M | 33.77%-6.23M | -1,450.06%-53.15M | -106.12%-12.92M | 111.35%807K | 313.28%198.45M | -22.97%-9.41M | -53.58%3.94M | 175.95%211.04M | 75.72%-7.11M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 840.67%43.38M | -21.99%-1.79M | 3,385.25%48.1M | 0.00%-1.47M | 0.00%-1.46M | 0.00%-5.86M | 0.01%-1.46M | 0.00%-1.46M | 0.00%-1.47M | 0.00%-1.46M |
Net common stock issuance | 11.09%2.92M | -30.23%300K | 483.20%729K | -21.35%1.49M | 124.16%399K | 24.34%2.63M | 347.45%430K | -79.06%125K | 37.80%1.89M | 295.56%178K |
Increase or decrease of lease financing | -106.04%-2.35M | -90.30%-628K | -266.27%-923K | -89.71%-516K | 0.69%-286K | -46.37%-1.14M | -642.67%-330K | 7.69%-252K | 7.80%-272K | -5.49%-288K |
Cash dividends paid | -363.25%-205.13M | ---21.61M | -20.32%-21.6M | ---- | ---- | 22.66%-44.28M | --0 | -25.32%-17.95M | ---- | ---- |
Interest paid (cash flow from financing activities) | -279.30%-971K | -838.64%-413K | -732.20%-491K | 60.56%-28K | 52.44%-39K | 66.47%-256K | 90.21%-44K | 39.18%-59K | 29.70%-71K | 29.31%-82K |
Financing cash flow | -231.53%-162.16M | -1,614.06%-24.13M | 231.65%25.81M | -518.99%-162.44M | 16.06%-1.39M | 21.80%-48.91M | 19.84%-1.41M | -25.96%-19.6M | 39.56%-26.24M | 8.41%-1.66M |
Net cash flow | ||||||||||
Beginning cash position | 131.18%380.32M | -44.13%209.73M | -41.51%214.34M | 139.95%384.27M | 131.18%380.32M | 58.40%164.51M | 159.87%375.36M | 185.65%366.46M | 100.28%160.15M | 58.40%164.51M |
Current changes in cash | -176.68%-164.65M | -38.90%3.31M | -94.11%434K | -182.42%-170.05M | 137.79%1.65M | 273.18%214.74M | -68.05%5.42M | -54.38%7.37M | 326.90%206.32M | 81.73%-4.37M |
Effect of exchange rate changes | -422.13%-3.45M | -77.49%-820K | -428.83%-5.04M | --115K | --2.3M | -65.56%1.07M | -114.86%-462K | --1.53M | --0 | --0 |
End cash Position | -44.20%212.22M | -44.20%212.22M | -44.13%209.73M | -41.51%214.34M | 139.95%384.27M | 131.18%380.32M | 131.18%380.32M | 159.87%375.36M | 185.65%366.46M | 100.28%160.15M |
Free cash flow | -132.38%-11.97M | 1,151.74%26.25M | -238.51%-26.72M | -170.74%-10.55M | -244.65%-946K | -7.94%36.96M | -90.56%2.1M | -1.49%19.29M | 105.09%14.92M | 107.34%654K |
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.