(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 | 247.85%113.62M | -30.25%15.88M | 561.01%97.09M | 104.71%76.86M | 188.71%42.48M | 644.59%32.67M | -16.07%22.77M | -142.49%-21.06M | 121.50%37.54M | -90.52%14.71M |
Net profit before non-cash adjustment | -66.73%4.71M | 30.82%15.66M | 85.92%17.31M | -8.40%52.63M | -0.12%17.19M | -4.65%14.17M | -23.12%11.97M | -5.27%9.31M | 15.22%57.46M | -36.94%17.21M |
Total adjustment of non-cash items | -21.63%2.7M | -34.36%2.44M | -42.13%1.93M | -19.46%13.92M | -40.33%3.42M | 150.84%3.45M | -45.07%3.72M | -2.26%3.34M | 6.00%17.28M | -38.05%5.73M |
-Depreciation and amortization | ---- | ---- | ---- | 42.75%2.25M | ---- | ---- | ---- | ---- | 875.01%1.57M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -70.32%-719.81K | ---- | ---- | ---- | ---- | -108.76%-422.62K | ---- |
-Disposal profit | ---- | ---- | ---- | -378.44%-473.71K | ---- | ---- | ---- | ---- | ---99.01K | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | --3.6M | ---- | ---- | ---- | ---- | --0 | ---- |
-Other non-cash items | ---- | ---- | ---- | -42.91%9.27M | ---- | ---- | ---- | ---- | 43.39%16.23M | ---- |
Changes in working capital | 605.65%106.21M | -131.30%-2.22M | 330.99%77.85M | 127.71%10.31M | 366.08%21.88M | 227.08%15.05M | 47.78%7.08M | -53.73%-33.7M | 84.55%-37.2M | -106.93%-8.22M |
-Change in receivables | 73.42%75.65M | -156.38%-17.32M | 162.56%55.18M | -27.40%-35.86M | -1,899.20%-131.23M | 800.56%43.62M | 92.03%30.73M | 167.02%21.02M | -122.90%-28.15M | -234.80%-6.56M |
-Change in inventory | 304.21%34.37M | 124.90%9.01M | 108.87%2.69M | 253.26%14.21M | 1,684.58%72.19M | -55.84%8.5M | -124.80%-36.17M | -659.80%-30.3M | 103.93%4.02M | -102.37%-4.56M |
-Change in payables | 89.71%-3.82M | -51.30%6.1M | 181.85%19.99M | -131.63%-9.68M | -15.67%39.28M | -319.08%-37.08M | 434.29%12.53M | -157.87%-24.42M | 286.05%30.61M | 278.50%46.58M |
-Changes in other current assets | ---- | ---- | ---- | 195.31%41.64M | ---- | ---- | ---- | ---- | 60.03%-43.68M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | 11.05%-2.58M | 38.67%-1.94M | 30.38%-1.59M | 29.40%-11.46M | 39.88%-3.11M | -162.32%-2.9M | 52.44%-3.16M | 30.73%-2.29M | -45.85%-16.23M | -26.39%-5.17M |
Interest received (cash flow from operating activities) | 378.26%110K | 1,122.22%110K | 822.22%83K | 1,459.63%666.88K | 2,776.44%625.88K | 155.56%23K | 28.57%9K | 80.00%9K | 51.58%42.76K | 317.80%21.76K |
Tax refund paid | -87.48%-8.28M | -7.29%-2.93M | -106.96%-3.36M | -108.14%-9.68M | 57.02%-910.38K | -277.44%-4.42M | -310.99%-2.73M | -132.66%-1.62M | -211.16%-4.65M | -352.13%-2.12M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 305.42%102.88M | -34.13%11.13M | 469.42%92.22M | 237.43%56.39M | 425.12%39.09M | 1,095.85%25.38M | -14.82%16.89M | -96.85%-24.96M | 108.93%16.71M | -95.06%7.44M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -553.85%-425K | 18.46%-53K | 30.49%-285K | -29.33%-862.38K | -368.24%-322.38K | 71.86%-65K | 44.92%-65K | 6.39%-410K | 76.61%-666.81K | 105.48%120.19K |
Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | ---- |
Net investment property transactions | ---81.86M | -323.70%-7.14M | -1,271.94%-43.77M | -1,112.95%-15.36M | -1,112.95%-15.36M | --0 | --3.19M | ---3.19M | 102.78%1.52M | -98.77%1.52M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 170.29%802.84K | ---- | ---- | ---- | ---- | ---1.14M | ---- |
Investing cash flow | -220,581.54%-143.44M | -330.05%-7.19M | -1,123.61%-44.05M | -5,166.69%-15.42M | -383.11%-14.88M | -101.94%-65K | 2,748.31%3.13M | -721.92%-3.6M | 99.55%-292.76K | -102.70%-3.08M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 246.14%43.18M | 90.54%-1.51M | 65.60%-6.3M | -84.57%-85.76M | -86.19%-21.96M | -550.96%-29.55M | 17.58%-15.94M | -69.69%-18.32M | -129.65%-46.47M | 88.07%-11.79M |
Net common stock issuance | -99.71%39K | --513K | -108.58%-3.76M | 314.97%72.64M | -11.15%15.55M | --13.32M | --0 | --43.76M | -81.49%17.5M | 110.75%17.5M |
Increase or decrease of lease financing | 26.18%-313K | -0.73%-416K | -173.89%-430K | -49.95%-1.58M | 49.77%-585.25K | -657.89%-424K | -1,695.65%-413K | -366.10%-157K | -3,535.49%-1.05M | -3,922.11%-1.17M |
Interest paid (cash flow from financing activities) | --0 | ---- | ---- | 92.06%-100.18K | 99.97%-184 | --0 | ---- | ---- | -9.68%-1.26M | 51.52%-557.65K |
Net other fund-raising expenses | ---- | ---- | ---- | -2,599,344.50%-5.2M | ---- | ---- | ---- | ---- | -100.00%200 | ---- |
Financing cash flow | 357.70%42.91M | 91.42%-1.41M | -141.48%-10.49M | 36.04%-20.01M | -405.82%-12.19M | -222.22%-16.65M | 15.03%-16.45M | 335.53%25.29M | -111.79%-31.28M | 101.61%3.99M |
Net cash flow | ||||||||||
Beginning cash position | 503.26%75.05M | 716.95%72.52M | 186.69%34.84M | -55.01%12.15M | 455.02%21.1M | 255.02%12.44M | 181.36%8.88M | -55.01%12.15M | 318.38%27.01M | 22.84%3.8M |
Current changes in cash | -72.97%2.34M | -29.13%2.53M | 1,250.18%37.68M | 241.10%20.96M | 43.89%12.02M | 2,806.71%8.66M | 920.92%3.56M | 86.27%-3.28M | -209.66%-14.86M | -50.62%8.35M |
End cash Position | 266.73%77.39M | 503.26%75.05M | 716.95%72.52M | 172.51%33.12M | 172.51%33.12M | 455.02%21.1M | 255.02%12.44M | 181.36%8.88M | -39.25%12.15M | -39.25%12.15M |
Free cash flow | 304.78%102.45M | -34.19%11.07M | 462.09%91.87M | 246.07%55.53M | 412.51%38.76M | 1,238.50%25.31M | -14.64%16.82M | -93.41%-25.37M | 108.44%16.04M | -94.90%7.56M |
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