(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 48.34%-5.94M | 8.09%-5.63M | 255.41%6.06M | 79.92%-5.95M | 156.58%5.56M | -20.26%-11.5M | 0.73%-6.13M | 3.58%-3.9M | -153.42%-29.61M | -200.11%-9.82M |
Net profit before non-cash adjustment | 103.98%1.01M | 84.69%-1.19M | 12.79%-6.83M | 14.08%-53.53M | 10.36%-28.29M | -111.05%-25.25M | 41.96%-7.75M | -44.00%-7.83M | 16.43%-62.31M | 39.47%-31.56M |
Total adjustment of non-cash items | -73.95%3.17M | -59.44%1.08M | -27.34%3.07M | -11.88%37.5M | -12.33%25.32M | 100.15%12.18M | -41.91%2.66M | 40.37%4.22M | -29.23%42.55M | -40.08%28.88M |
-Depreciation and amortization | -72.47%2.93M | -18.82%2.9M | -21.04%2.74M | 2.76%15.48M | 7.91%4.85M | 92.71%10.63M | 38.64%3.57M | 39.83%3.47M | 71.93%15.06M | 89.84%4.49M |
-Reversal of impairment losses recognized in profit and loss | --0 | 59.32%-491K | -108.66%-86K | -11.63%18.07M | -10.08%18.28M | ---214K | ---1.21M | 778.76%993K | -51.94%20.44M | -52.19%20.33M |
-Share of associates | -86.65%344K | ---- | ---- | -17.18%4.08M | -51.63%1.5M | 360.18%2.58M | ---- | ---- | -6.64%4.92M | 182.46%3.1M |
-Disposal profit | --0 | --0 | ---1K | 11,713.36%349.33K | 11,713.36%349.33K | --0 | --0 | --0 | -101.19%-3.01K | -224.30%-3.01K |
-Net exchange gains and losses | 96.67%-20K | -629.35%-1.34M | 335.84%533K | -47.65%-547.03K | 236.68%53.97K | -14,925.00%-601K | -425.71%-184K | 22.60%-226K | -1,457.23%-370.48K | -210.82%-39.48K |
-Remuneration paid in stock | ---- | ---- | ---- | -73.20%395.02K | 2,194,466.67%395.02K | ---- | ---- | ---- | -34.72%1.47M | -100.00%18 |
-Other non-cash items | 63.85%-77K | -60.00%-144K | -735.71%-117K | -131.26%-320.82K | -110.78%-107.82K | -1,738.46%-213K | -3,100.00%-90K | -240.00%-14K | 0.47%1.03M | 2,341.15%1M |
Changes in working capital | -747.12%-10.12M | -430.33%-5.53M | 3,512.85%9.83M | 202.40%10.09M | 219.33%8.53M | 142.41%1.56M | -140.19%-1.04M | 82.15%-288K | -459.20%-9.85M | -1,177.49%-7.15M |
-Change in receivables | ---- | ---- | ---- | 108.02%2.16M | ---- | ---- | ---- | ---- | -391.34%-26.91M | ---- |
-Change in inventory | ---- | ---- | ---- | -48.63%8.63M | ---- | ---- | ---- | ---- | 684.39%16.81M | ---- |
-Change in payables | ---- | ---- | ---- | -458.84%-896.75K | ---- | ---- | ---- | ---- | 106.91%249.91K | ---- |
-Changes in other current assets | -898.74%-14.59M | -1,113.21%-5.79M | 1,166.30%6.95M | --194.42K | -134.44%-1.63M | 154.18%1.83M | -144.17%-477K | 122.44%549K | --0 | --4.74M |
-Changes in other current liabilities | 1,803.82%4.46M | 146.19%261K | 443.73%2.88M | ---- | ---- | 17.61%-262K | -137.34%-565K | -200.36%-837K | ---- | ---- |
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) | -20.48%233K | 51.26%180K | 330.30%142K | 1,072.00%293K | 213.16%119K | 50.00%33K | ||||
Tax refund paid | -200.00%-15K | -125.76%-17K | 24.00%-19K | -252.78%-97.62K | -188.75%-112.62K | 171.43%15K | 300.00%66K | -177.78%-25K | 104.01%63.9K | 128.51%126.9K |
Other operating cash inflow (outflow) | 98.45%-5K | -96.41%-328K | -2,315.38%-288K | -3,868.24%-439.92K | 58.26%-116.92K | -436.46%-323K | -212.84%-167K | -48.00%13K | -110.64%-11.09K | -2,609.51%-280.09K |
Operating cash flow | 50.25%-5.73M | 5.12%-5.8M | 252.00%5.9M | 78.06%-6.48M | 150.05%5.03M | -21.69%-11.52M | -1.50%-6.11M | 3.19%-3.88M | -117.72%-29.55M | -143.80%-10.06M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | 35.21%-7.5K | -4,208.15%-58.5K | 950.00%51K | ---- | ---- | 90.03%-11.58K | 68.72%1.42K |
Net intangibles purchase and sale | 132.28%5.38M | 73.95%-2.27M | -15.11%-8.81M | -4.63%-24.61M | -200.58%-7.95M | -167.83%-16.66M | -577.08%-8.71M | 42.73%-7.66M | -68.74%-23.52M | 36.20%-2.64M |
Net business purchase and sale | 87.56%-50K | --0 | ---180K | -20,986.93%-416.26K | -622.19%-14.26K | ---402K | --0 | --0 | -100.03%-1.97K | ---1.97K |
Net investment product transactions | ---- | ---- | ---- | 97.22%-334.14K | 94.43%-334.14K | ---- | ---- | ---- | -19,672,104.92%-12M | 7.69%-6M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | -6.67%42 | ---- | ---- | ---- | ---- | -26.23%45 | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | 287.96%449.12K | ---- | ---- | ---- | ---- | --115.77K | ---- |
Net changes in other investments | ---- | ---- | ---- | -153.26%-13.79K | ---- | ---- | ---- | ---- | ---5.45K | ---- |
Investing cash flow | 131.32%5.33M | 73.95%-2.27M | -17.47%-8.99M | 29.62%-24.93M | 7.21%-7.92M | -173.21%-17.01M | -573.42%-8.71M | 60.47%-7.66M | -356.85%-35.42M | -96.49%-8.53M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,250.55%2.09M | 4,855.74%2.9M | 1.64%-60K | 23.34%-235.89K | 9.72%-53.89K | -203.33%-182K | 35.79%-61K | 34.41%-61K | -6.43%-307.7K | -105.15%-59.7K |
Net common stock issuance | -87.10%3.17M | ---3.12M | -87.28%3.12M | -59.84%27.18M | -88.17%2.64M | 55.79%24.54M | --0 | -17.08%24.54M | 179.59%67.69M | 288.50%22.35M |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -115.71%-11K | 0.00%-12K | 0.00%93K | 85.97%-42.12K | 30.03%-112.12K | 186.42%70K | 85.19%-12K | 322.73%93K | 13.39%-300.23K | -1.00%-160.23K |
Interest paid (cash flow from financing activities) | -79.31%-156K | -25.00%-35K | -25.00%-35K | 12.27%-128.3K | 25.24%-41.3K | -200.00%-87K | 9.68%-28K | 9.68%-28K | ---146.25K | ---55.25K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---11K | --0 | ---11K | ---- | ---- |
Financing cash flow | -92.07%1.93M | 7,919.80%7.9M | -87.29%3.12M | -60.00%26.77M | -88.91%2.45M | 56.15%24.33M | 51.21%-101K | -16.82%24.53M | 183.98%66.93M | 274.90%22.07M |
Net cash flow | ||||||||||
Beginning cash position | -79.00%1.3M | -92.26%1.48M | -75.77%1.5M | 45.31%6.14M | -27.64%1.93M | 122.44%6.2M | 85.36%19.12M | 44.51%6.2M | 4,162.41%4.22M | -59.72%2.67M |
Current changes in cash | 136.29%1.53M | 98.87%-169K | -99.81%25K | -337.26%-4.64M | -112.58%-437.22K | -3,651.79%-4.2M | -98.44%-14.93M | 112.58%12.99M | -12.76%1.96M | 234.61%3.48M |
Effect of exchange rate changes | --0 | -433.33%-10K | 29.69%-45K | -31.49%-55.17K | -86.27%7.83K | -950.00%-63K | 125.00%3K | 20.99%-64K | -102.01%-41.96K | -97.37%57.04K |
Cash adjustments other than cash changes | ---- | --0 | ---1K | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
End cash Position | 46.55%2.83M | -69.04%1.3M | -92.26%1.48M | -76.51%1.44M | -76.51%1.44M | -27.64%1.93M | 50.88%4.2M | 85.36%19.12M | 45.31%6.14M | 45.31%6.14M |
Free cash flow | 59.81%-11.32M | 45.58%-8.07M | 74.75%-2.91M | 31.95%-36.13M | 37.42%-7.95M | -79.57%-28.18M | -102.68%-14.82M | 33.61%-11.54M | -92.12%-53.08M | -53.55%-12.7M |
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.
No Data
No Data