MY Stock MarketDetailed Quotes

5202 MSM

Watchlist
  • 1.420
  • +0.080+5.97%
15min DelayNot Open May 2 16:58 CST
998.23MMarket Cap31.56P/E (TTM)

MSM Key Stats

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(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
368.93%257.51M
152.18%200.27M
373.53%77.28M
186.51%29.9M
55.55%-49.94M
-278.23%-95.75M
490.36%79.42M
-158.09%-28.25M
-455.49%-34.56M
-815.20%-112.36M
Net profit before non-cash adjustment
162.65%31.25M
67.24%71.7M
-37.98%-49.76M
-55.63%-32.4M
216.27%41.71M
72.09%-49.88M
197.08%42.87M
50.46%-36.06M
38.89%-20.82M
-29.59%-35.88M
Total adjustment of non-cash items
28.85%161.89M
6.67%37.05M
11.57%39.76M
-5.38%33.3M
157.86%51.78M
0.40%125.64M
-38.00%34.73M
255.25%35.64M
-9.14%35.19M
-1.37%20.08M
-Depreciation and amortization
0.73%83.26M
----
----
----
----
-0.18%82.65M
----
----
----
----
-Reversal of impairment losses recognized in profit and loss
1,793.22%1.12M
----
----
----
----
102.54%59K
----
----
----
----
-Assets reserve and write-off
-104.73%-325K
----
----
----
----
-21.26%6.88M
----
----
----
----
-Disposal profit
88.86%-1.02M
----
----
----
----
-138.41%-9.17M
----
----
----
----
-Net exchange gains and losses
87.36%-2.08M
----
----
----
----
-237.04%-16.41M
----
----
----
----
-Deferred income tax
99.85%43.71M
----
----
----
----
12,542.20%21.87M
----
----
----
----
-Other non-cash items
-6.38%37.22M
----
----
----
----
43.90%39.76M
----
----
----
----
Changes in working capital
137.53%64.37M
4,940.20%91.53M
413.61%87.27M
159.25%28.99M
-48.53%-143.43M
-259.85%-171.51M
105.64%1.82M
-124.98%-27.83M
-1,068.28%-48.94M
-519.20%-96.56M
-Change in receivables
170.74%76.67M
----
----
----
----
-475.17%-108.39M
----
----
----
----
-Change in inventory
-1,090.43%-450.34M
----
----
----
----
-24.18%45.47M
----
----
----
----
-Change in payables
503.86%433.42M
----
----
----
----
-756.14%-107.32M
----
----
----
----
-Changes in other current assets
462.12%4.62M
----
----
----
----
-161.30%-1.28M
----
----
----
----
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
-108.15%-31.66M
-91.46%-11.95M
-269.32%-8.15M
-10.33%-4.84M
-182.83%-6.72M
38.43%-15.21M
-443.82%-6.24M
29.26%-2.21M
49.65%-4.39M
79.74%-2.38M
Other operating cash inflow (outflow)
0
0
0
0
0
0
0
0
0
0
Operating cash flow
303.53%225.85M
157.36%188.32M
326.95%69.13M
164.34%25.06M
50.62%-56.66M
-482.40%-110.96M
440.46%73.18M
-166.92%-30.46M
-3,944.62%-38.95M
-2,982.04%-114.73M
Investing cash flow
Net PPE purchase and sale
20.01%-45.12M
-6.23%-17.45M
37.24%-9M
31.40%-9.84M
21.84%-8.82M
-11.23%-56.4M
-464.25%-16.43M
38.35%-14.35M
0.19%-14.34M
-11.12%-11.28M
Net intangibles purchase and sale
-84.58%-1.16M
-290.31%-1.13M
81.67%-33K
--0
--0
56.68%-629K
15.99%-289K
81.67%-180K
--0
-290.24%-160K
Dividends received (cash flow from investment activities)
--0
----
----
----
----
--0
----
----
----
----
Interest received (cash flow from investment activities)
-10.89%7.07M
-49.32%1.08M
-33.83%1.41M
-12.96%1.81M
74.10%2.77M
97.22%7.93M
15.95%2.14M
88.49%2.13M
1,770.27%2.08M
69.44%1.59M
Net changes in other investments
----
----
----
----
----
37.34%15.52M
--0
--0
----
----
Investing cash flow
-16.76%-39.21M
-20.00%-17.5M
38.47%-7.63M
-346.91%-8.03M
38.61%-6.05M
-2.30%-33.58M
-932.79%-14.58M
35.13%-12.4M
206.87%3.25M
-6.44%-9.85M
Financing cash flow
Net issuance payments of debt
-192.48%-231.29M
-1,372.11%-72.06M
-314.47%-122.9M
-129.88%-23.28M
-110.89%-13.05M
186.83%250.09M
91.07%-4.9M
-55.63%57.31M
346.72%77.89M
169.80%119.79M
Increase or decrease of lease financing
-336.92%-5.56M
-354.83%-1.46M
-1,030.72%-3.46M
7.23%-321K
-7.00%-321K
11.60%-1.27M
3.02%-321K
41.71%-306K
-18.09%-346K
-3.09%-300K
Interest paid (cash flow from financing activities)
-17.42%-54.42M
4.73%-12.38M
-9.02%-13.76M
-38.06%-14.68M
-34.68%-13.6M
-35.90%-46.35M
-40.29%-12.99M
-41.32%-12.62M
-51.34%-10.63M
-13.67%-10.1M
Financing cash flow
-243.86%-291.27M
-371.75%-85.9M
-415.75%-140.12M
-157.20%-38.28M
-124.66%-26.97M
562.58%202.47M
71.72%-18.21M
-62.92%44.38M
211.56%66.91M
210.56%109.39M
Net cash flow
Beginning cash position
25.96%278.32M
-62.74%88.77M
-29.45%167.36M
-8.38%188.49M
25.96%278.32M
13.45%220.96M
-23.00%238.21M
43.57%237.21M
-8.67%205.72M
13.45%220.96M
Current changes in cash
-280.62%-104.63M
110.29%84.93M
-5,272.70%-78.63M
-168.07%-21.25M
-490.20%-89.68M
116.53%57.93M
146.27%40.38M
-98.96%1.52M
150.34%31.22M
-150.73%-15.2M
Effect of exchange rate changes
89.32%-61K
77.12%-62K
105.90%31K
-55.60%123K
-194.23%-153K
-1.42%-571K
75.41%-271K
73.40%-525K
-86.02%277K
-109.77%-52K
End cash Position
-37.62%173.63M
-37.62%173.63M
-62.74%88.77M
-29.45%167.36M
-8.38%188.49M
25.96%278.32M
25.96%278.32M
-23.00%238.21M
43.57%237.21M
-8.67%205.72M
Free cash flow
206.89%179.57M
200.66%169.74M
233.57%60.09M
128.56%15.22M
48.11%-65.48M
-604.91%-168M
325.73%56.46M
-311.57%-44.99M
-285.81%-53.29M
-1,911.41%-126.18M
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(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 368.93%257.51M152.18%200.27M373.53%77.28M186.51%29.9M55.55%-49.94M-278.23%-95.75M490.36%79.42M-158.09%-28.25M-455.49%-34.56M-815.20%-112.36M
Net profit before non-cash adjustment 162.65%31.25M67.24%71.7M-37.98%-49.76M-55.63%-32.4M216.27%41.71M72.09%-49.88M197.08%42.87M50.46%-36.06M38.89%-20.82M-29.59%-35.88M
Total adjustment of non-cash items 28.85%161.89M6.67%37.05M11.57%39.76M-5.38%33.3M157.86%51.78M0.40%125.64M-38.00%34.73M255.25%35.64M-9.14%35.19M-1.37%20.08M
-Depreciation and amortization 0.73%83.26M-----------------0.18%82.65M----------------
-Reversal of impairment losses recognized in profit and loss 1,793.22%1.12M----------------102.54%59K----------------
-Assets reserve and write-off -104.73%-325K-----------------21.26%6.88M----------------
-Disposal profit 88.86%-1.02M-----------------138.41%-9.17M----------------
-Net exchange gains and losses 87.36%-2.08M-----------------237.04%-16.41M----------------
-Deferred income tax 99.85%43.71M----------------12,542.20%21.87M----------------
-Other non-cash items -6.38%37.22M----------------43.90%39.76M----------------
Changes in working capital 137.53%64.37M4,940.20%91.53M413.61%87.27M159.25%28.99M-48.53%-143.43M-259.85%-171.51M105.64%1.82M-124.98%-27.83M-1,068.28%-48.94M-519.20%-96.56M
-Change in receivables 170.74%76.67M-----------------475.17%-108.39M----------------
-Change in inventory -1,090.43%-450.34M-----------------24.18%45.47M----------------
-Change in payables 503.86%433.42M-----------------756.14%-107.32M----------------
-Changes in other current assets 462.12%4.62M-----------------161.30%-1.28M----------------
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 -108.15%-31.66M-91.46%-11.95M-269.32%-8.15M-10.33%-4.84M-182.83%-6.72M38.43%-15.21M-443.82%-6.24M29.26%-2.21M49.65%-4.39M79.74%-2.38M
Other operating cash inflow (outflow) 0000000000
Operating cash flow 303.53%225.85M157.36%188.32M326.95%69.13M164.34%25.06M50.62%-56.66M-482.40%-110.96M440.46%73.18M-166.92%-30.46M-3,944.62%-38.95M-2,982.04%-114.73M
Investing cash flow
Net PPE purchase and sale 20.01%-45.12M-6.23%-17.45M37.24%-9M31.40%-9.84M21.84%-8.82M-11.23%-56.4M-464.25%-16.43M38.35%-14.35M0.19%-14.34M-11.12%-11.28M
Net intangibles purchase and sale -84.58%-1.16M-290.31%-1.13M81.67%-33K--0--056.68%-629K15.99%-289K81.67%-180K--0-290.24%-160K
Dividends received (cash flow from investment activities) --0------------------0----------------
Interest received (cash flow from investment activities) -10.89%7.07M-49.32%1.08M-33.83%1.41M-12.96%1.81M74.10%2.77M97.22%7.93M15.95%2.14M88.49%2.13M1,770.27%2.08M69.44%1.59M
Net changes in other investments --------------------37.34%15.52M--0--0--------
Investing cash flow -16.76%-39.21M-20.00%-17.5M38.47%-7.63M-346.91%-8.03M38.61%-6.05M-2.30%-33.58M-932.79%-14.58M35.13%-12.4M206.87%3.25M-6.44%-9.85M
Financing cash flow
Net issuance payments of debt -192.48%-231.29M-1,372.11%-72.06M-314.47%-122.9M-129.88%-23.28M-110.89%-13.05M186.83%250.09M91.07%-4.9M-55.63%57.31M346.72%77.89M169.80%119.79M
Increase or decrease of lease financing -336.92%-5.56M-354.83%-1.46M-1,030.72%-3.46M7.23%-321K-7.00%-321K11.60%-1.27M3.02%-321K41.71%-306K-18.09%-346K-3.09%-300K
Interest paid (cash flow from financing activities) -17.42%-54.42M4.73%-12.38M-9.02%-13.76M-38.06%-14.68M-34.68%-13.6M-35.90%-46.35M-40.29%-12.99M-41.32%-12.62M-51.34%-10.63M-13.67%-10.1M
Financing cash flow -243.86%-291.27M-371.75%-85.9M-415.75%-140.12M-157.20%-38.28M-124.66%-26.97M562.58%202.47M71.72%-18.21M-62.92%44.38M211.56%66.91M210.56%109.39M
Net cash flow
Beginning cash position 25.96%278.32M-62.74%88.77M-29.45%167.36M-8.38%188.49M25.96%278.32M13.45%220.96M-23.00%238.21M43.57%237.21M-8.67%205.72M13.45%220.96M
Current changes in cash -280.62%-104.63M110.29%84.93M-5,272.70%-78.63M-168.07%-21.25M-490.20%-89.68M116.53%57.93M146.27%40.38M-98.96%1.52M150.34%31.22M-150.73%-15.2M
Effect of exchange rate changes 89.32%-61K77.12%-62K105.90%31K-55.60%123K-194.23%-153K-1.42%-571K75.41%-271K73.40%-525K-86.02%277K-109.77%-52K
End cash Position -37.62%173.63M-37.62%173.63M-62.74%88.77M-29.45%167.36M-8.38%188.49M25.96%278.32M25.96%278.32M-23.00%238.21M43.57%237.21M-8.67%205.72M
Free cash flow 206.89%179.57M200.66%169.74M233.57%60.09M128.56%15.22M48.11%-65.48M-604.91%-168M325.73%56.46M-311.57%-44.99M-285.81%-53.29M-1,911.41%-126.18M
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.

Market Insights

Warren Buffett Portfolio Warren Buffett Portfolio

Buffett's holdings are the latest portfolio from Berkshire Hathaway. Regarded as a top investor, his trades often signal the market and influence the industry. Buffett's holdings are the latest portfolio from Berkshire Hathaway. Regarded as a top investor, his trades often signal the market and influence the industry.

Unlock Now

Discussing

Berkshire 2025 highlights: Stepping aside as CEO, trade and market volatility
$Berkshire Hathaway-A (BRK.A.US)$ held its highly anticipated annual shareholders meeting Saturday. Here are some key takeaways from the eve Show More