ECOSHOP
5337
MAYBANK
1155
NATGATE
0270
4
GAMUDA
5398
5
GENM
4715
(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 | -75.58%-21.91M | 47.81%-656K | 53.23%-2.64M | -489.68%-17.42M | 88.10%-1.2M | 28.89%-12.48M | -112.02%-1.26M | 79.50%-5.65M | 1,257.77%4.47M | -18,841.51%-10.04M |
Net profit before non-cash adjustment | 285.54%8.38M | 91.66%-217K | 296.97%520K | 159.86%880K | 4,076.80%7.2M | 30.24%-4.52M | 43.80%-2.6M | 47.09%-264K | -72.94%-1.47M | 63.51%-181K |
Total adjustment of non-cash items | -325.59%-8.1M | -100.12%-4K | -988.24%-740K | -117.06%-73K | -3,166.37%-7.28M | -19.68%3.59M | -19.69%3.45M | -211.48%-68K | 169.18%428K | -346.00%-223K |
-Depreciation and amortization | -80.37%221K | -89.40%23K | -80.18%66K | -77.08%66K | -77.08%66K | -2.26%1.13M | -24.39%217K | 15.22%333K | 0.00%288K | 0.00%288K |
-Reversal of impairment losses recognized in profit and loss | -128.62%-856K | ---- | ---- | ---- | ---3K | --2.99M | ---- | ---- | ---- | --0 |
-Assets reserve and write-off | ---6.91M | --0 | --0 | --0 | ---6.91M | --0 | --0 | --0 | --0 | --0 |
-Share of associates | 224.26%251K | 865.45%421K | -5.26%-60K | -9.80%-56K | -38.46%-54K | -43.26%-202K | -22.22%-55K | -78.13%-57K | -59.38%-51K | -21.88%-39K |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | -80.70%965K | -80.70%965K | --0 | --0 | --0 |
-Net exchange gains and losses | -46.72%65K | 240.27%418K | -1,070.21%-456K | -89.05%59K | 126.51%44K | 192.42%122K | -25.21%-298K | 30.56%47K | 314.62%539K | -176.67%-166K |
-Other non-cash items | 38.27%-871K | 97.27%-10K | 25.83%-290K | 58.33%-145K | -39.22%-426K | -0.21%-1.41M | -3.98%-366K | -31.21%-391K | 32.03%-348K | -24.39%-306K |
Changes in working capital | -92.08%-22.19M | 79.37%-435K | 54.45%-2.42M | -430.65%-18.22M | 88.49%-1.11M | 25.68%-11.55M | -119.55%-2.11M | 80.39%-5.32M | 1,706.89%5.51M | -2,054.36%-9.64M |
-Change in receivables | -48.70%-18.7M | 159.94%1.13M | 41.48%-4.27M | -491.75%-15.96M | 105.40%403K | 27.08%-12.57M | -123.49%-1.89M | 71.56%-7.3M | 394.58%4.07M | -519.63%-7.46M |
-Change in payables | -441.59%-3.49M | -605.41%-1.57M | -6.66%1.85M | -257.41%-2.26M | 30.45%-1.51M | -39.85%1.02M | -108.06%-222K | 235.78%1.98M | -14.87%1.44M | -69.18%-2.17M |
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) | 43.59%2.03M | 0 | 1.96M | 69K | 0 | 42.96%1.41M | -49.04%503K | 0 | 0 | 908K |
Tax refund paid | 0 | 0 | 2,442.86%164K | 214.29%8K | ||||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -82.36%-19.88M | 12.06%-656K | 87.52%-686K | -488.14%-17.35M | 86.91%-1.2M | 34.19%-10.9M | -106.52%-746K | 80.07%-5.5M | 1,257.77%4.47M | -17,128.30%-9.13M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---991K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | 94.26%-896K | 124.33%4.61M | ---25.7M | 5,764.27%20.35M | -105.16%-153K | -208.73%-15.62M | -231.78%-18.93M | --0 | --347K | --2.96M |
Investing cash flow | 87.92%-1.89M | 119.09%3.62M | ---25.7M | 5,764.27%20.35M | -105.16%-153K | -208.73%-15.62M | -231.78%-18.93M | --0 | --347K | --2.96M |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | ---- | ---- | ---- | --0 | -91.21%365K | ---- | ---- | ---- | --0 |
Financing cash flow | --0 | ---- | ---- | ---- | --0 | -91.21%365K | ---- | ---- | ---- | --0 |
Net cash flow | ||||||||||
Beginning cash position | -50.75%25.38M | -98.53%655K | -46.13%27.04M | -47.03%24.04M | -50.75%25.38M | 3.94%51.55M | -26.02%44.7M | -42.95%50.19M | -48.65%45.38M | -38.84%51.55M |
Current changes in cash | 16.78%-21.77M | 115.32%2.96M | -380.15%-26.38M | -37.65%3M | 78.14%-1.35M | -1,440.22%-26.16M | -174.84%-19.32M | 80.07%-5.5M | 1,347.67%4.82M | -250.45%-6.17M |
End cash Position | -85.76%3.61M | -85.76%3.61M | -98.53%655K | -46.13%27.04M | -47.03%24.04M | -50.75%25.38M | -50.75%25.38M | -26.02%44.7M | -42.95%50.19M | -48.65%45.38M |
Free cash flow | -95.17%-21.28M | -175.07%-2.05M | 87.52%-686K | -488.14%-17.35M | 86.91%-1.2M | 34.19%-10.9M | -106.52%-746K | 80.07%-5.5M | 1,257.77%4.47M | -17,128.30%-9.13M |
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.