(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -39.70%2.18M | 78.75%2.34M | -35.97%1.8M | 5.93%10.59M | 88.72%2.85M | 219.02%3.62M | -85.41%1.31M | 9.83%2.82M | 1,104.38%10M | -53.45%1.51M |
Net profit before non-cash adjustment | 30.07%2.57M | 19.80%1.95M | -4.68%1.65M | -2.44%9.48M | -7.41%4.14M | 10.04%1.97M | -2.57%1.63M | -2.37%1.73M | -7.26%9.71M | -32.72%4.48M |
Total adjustment of non-cash items | 15.38%900K | -8.98%689K | 22.25%835K | 525.13%620.91K | 11.70%-1.6M | 35.89%780K | 39.41%757K | 24.64%683K | 90.57%-146.05K | 44.59%-1.81M |
-Depreciation and amortization | 3.70%392K | -8.59%362K | 4.55%414K | 28.39%1.88M | 87.03%711.32K | 0.00%378K | 11.86%396K | 12.18%396K | 1.48%1.47M | -12.17%380.33K |
-Reversal of impairment losses recognized in profit and loss | 2,100.00%22K | ---29K | 650.00%30K | -141.91%-100.08K | -144.00%-105.08K | --1K | --0 | --4K | 229.11%238.81K | --238.81K |
-Assets reserve and write-off | ---- | ---- | ---- | -75.65%77.75K | ---- | ---- | ---- | ---- | 4.92%319.3K | ---- |
-Disposal profit | --0 | --0 | -233.33%-10K | 8.69%-2.79M | 8.91%-2.78M | -150.00%-1K | --0 | ---3K | 24.22%-3.05M | 24.39%-3.06M |
-Net exchange gains and losses | ---- | ---- | ---- | ---883 | ---- | ---- | ---- | ---- | --0 | ---- |
-Other non-cash items | 20.90%486K | -1.39%356K | 40.21%401K | 75.39%1.55M | 63.37%502.35K | 107.22%402K | 92.02%361K | 46.67%286K | -3.71%884.5K | 38.13%307.5K |
Changes in working capital | -248.44%-1.28M | 71.76%-305K | -268.32%-680K | 14.48%495.14K | 126.52%306.14K | 116.00%865K | -116.01%-1.08M | 64.90%404K | 105.34%432.5K | -729.81%-1.15M |
-Change in receivables | -700.00%-1.66M | 5.93%-317K | -379.31%-324K | -183.49%-333.78K | -5,105.54%-388.78K | -67.79%276K | -26.22%-337K | 158.59%116K | 79.76%399.77K | 111.00%7.77K |
-Change in inventory | 600.00%85K | -93.22%-114K | 320.83%53K | -109.36%-40.23K | -63.52%59.77K | -108.54%-17K | -114.79%-59K | 92.77%-24K | 378.52%429.84K | 868.19%163.84K |
-Change in payables | -52.64%287K | 118.42%126K | -231.09%-409K | 318.87%869.16K | 147.90%635.16K | 109.38%606K | -110.34%-684K | -59.74%312K | 95.14%-397.11K | -2,710.33%-1.33M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25.54%-639K | -18.32%-562K | -37.31%-541K | -56.71%-2M | -54.62%-621.66K | -70.81%-509K | -63.23%-475K | -38.25%-394K | -5.39%-1.28M | -25.73%-402.06K |
Interest received (cash flow from operating activities) | 42.99%153K | 80.70%206K | 29.63%140K | 14.49%448.3K | 26.17%119.3K | 2.88%107K | 10.68%114K | 20.00%108K | 34.02%391.55K | -2.68%94.55K |
Tax refund paid | -5.45%-754K | -23.33%-481K | 5.20%-383K | -28.01%-2.12M | -37.49%-615.92K | -1.56%-715K | -151.61%-390K | -14.45%-404K | -1.14%-1.66M | 15.04%-447.97K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -62.36%941K | 169.48%1.5M | -52.07%1.02M | -7.23%6.92M | 129.39%1.73M | 163.50%2.5M | -93.54%557K | 5.46%2.13M | 531.08%7.46M | -69.73%755.75K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 85.19%-36K | 62.67%-196K | -89.39%-250K | 110.03%473.06K | 133.75%1.37M | -53.80%-243K | -288.85%-525K | 82.79%-132K | -452.30%-4.71M | -2,385.45%-4.07M |
Net investment property transactions | -119.33%-7.25M | --0 | --0 | ---- | ---- | -12.76%-3.31M | 79.58%-1.77M | ---6.75M | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | -110.24%-301.7K | ---- | ---- | ---- | ---- | 216.45%2.95M | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Investing cash flow | -105.33%-7.29M | 91.44%-196K | 96.37%-250K | 109.70%171.35K | 23.31%12.9M | -14.85%-3.55M | 72.63%-2.29M | -797.65%-6.89M | 47.79%-1.77M | 488.10%10.46M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 169.65%6.81M | -129.13%-349K | -58.78%2.38M | 55.23%-1.98M | -32.12%-11.48M | -45.95%2.52M | 496.69%1.2M | 6,187.37%5.78M | -160.65%-4.42M | -1,828.65%-8.69M |
Increase or decrease of lease financing | ---- | ---- | ---- | -2.30%-242.27K | ---- | ---- | ---- | ---- | 9.36%-236.82K | ---- |
Cash dividends paid | ---- | ---- | ---- | -0.00%-2.02M | ---68 | ---- | ---- | ---- | 0.00%-2.02M | --0 |
Cash dividends for minorities | ---- | ---- | ---- | ---200K | ---200K | ---- | ---- | ---- | --0 | ---- |
Net other fund-raising expenses | ---- | 200.00%1K | -85.71%1K | -16,540.82%-998.28K | ---- | ---- | 0.00%-1K | 450.00%7K | 1.40%-6K | -99.98%1 |
Financing cash flow | 733.47%4.18M | -129.07%-348K | -58.81%2.39M | 18.61%-5.44M | -44.75%-12.92M | -81.06%502K | 495.05%1.2M | 6,069.07%5.79M | -233.50%-6.68M | -1,164.63%-8.93M |
Net cash flow | ||||||||||
Beginning cash position | 39.69%23.13M | 29.70%22.17M | 18.40%19.02M | -32.60%2.05M | -4.27%16.01M | -21.53%16.56M | -19.18%17.1M | -19.68%16.06M | -3.57%3.03M | -8.97%16.73M |
Current changes in cash | -295.25%-2.16M | 278.21%957K | 205.92%3.15M | 267.10%1.65M | -25.37%1.71M | 87.50%-547K | -952.94%-537K | -10.50%1.03M | -779.96%-989.18K | 352.74%2.29M |
End cash Position | 30.96%20.97M | 39.69%23.13M | 29.70%22.17M | 80.81%3.7M | 80.81%3.7M | -4.27%16.01M | -21.53%16.56M | -19.18%17.1M | -32.60%2.05M | -32.60%2.05M |
Free cash flow | -60.06%901K | 3,978.13%1.31M | -61.88%759K | 95.41%5.33M | 140.78%1.05M | 151.51%2.26M | -99.62%32K | 59.41%1.99M | 205.15%2.73M | -210.90%-2.59M |
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