(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -108.04%-661K | -39.77%22M | -67.12%2.91M | -48.73%6.92M | -3.07%3.95M | -18.72%8.23M | -10.04%36.53M | -12.64%8.84M | 41.23%13.5M | -1.66%4.08M |
Net profit before non-cash adjustment | 55.84%5.56M | -10.80%19.33M | -30.40%5.95M | 41.21%5.72M | -9.41%4.09M | -21.68%3.57M | 2.93%21.67M | 17.57%8.54M | 277.99%4.05M | -5.94%4.52M |
Total adjustment of non-cash items | -66.36%1.03M | 8.37%8.13M | 135.22%1.02M | -21.55%2.58M | -53.46%1.46M | -23.09%3.07M | -52.93%7.51M | -231.56%-2.91M | -35.63%3.29M | -36.96%3.14M |
-Depreciation and amortization | 1.24%3.26M | 3.24%13.04M | 14.61%3.35M | -0.62%3.19M | 2.56%3.28M | -2.42%3.22M | 0.95%12.64M | -9.56%2.92M | 1.68%3.21M | 3.86%3.2M |
-Reversal of impairment losses recognized in profit and loss | 4,990.00%509K | -54.73%758.47K | -52.61%758.47K | ---- | ---- | --10K | 3,758.01%1.68M | 1,571.05%1.6M | ---- | ---- |
-Assets reserve and write-off | ---551K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 6,480.00%658K | --0 |
-Share of associates | -204.73%-731K | 72.92%-1.34M | 75.13%-1.68M | -205.23%-181K | -117.92%-174K | 3.41%698K | -284.83%-4.94M | -1,177.20%-6.76M | -84.91%172K | -21.63%971K |
-Disposal profit | -0.19%-533K | -102.71%-2.56M | -126.22%-1.05M | -59.74%-484K | -87.64%-486K | -128.33%-532K | -2.92%-1.26M | -51.74%-465.75K | -3.77%-303K | 17.52%-259K |
-Net exchange gains and losses | -61.49%-478K | 9.89%-1.19M | -113.39%-55.2K | 120.39%166K | -35.72%-1M | -66.29%-296K | -3,883.30%-1.32M | 275.34%412.33K | -1,171.88%-814K | -4,205.56%-739K |
-Pension and employee benefit expenses | -58.08%109K | -40.01%610.48K | -123.26%-35.52K | -51.62%179K | 1,050.00%207K | -45.49%260K | -45.61%1.02M | 148.68%152.71K | -66.96%370K | -98.15%18K |
-Other non-cash items | -90.07%-555K | -294.77%-1.2M | -75.42%-256.87K | -247.06%-295K | -580.77%-354K | -1,360.00%-292K | -367.46%-303.44K | -2,785.44%-146.44K | -365.63%-85K | -218.18%-52K |
Changes in working capital | -557.79%-7.26M | -174.12%-5.46M | -226.84%-4.06M | -122.38%-1.38M | 55.32%-1.6M | 1.02%1.59M | 103.76%7.36M | 401.93%3.2M | 82.22%6.16M | 36.51%-3.57M |
-Change in receivables | -2,155.19%-6.09M | -223.40%-5.93M | -137.19%-1.51M | -105.13%-322K | 28.99%-3.83M | -121.31%-270K | 29.45%4.81M | 99.17%4.05M | 93.23%6.28M | -117.05%-5.4M |
-Change in payables | -165.06%-1.19M | -93.33%197.4K | -751.14%-2.59M | -533.12%-994K | 10.46%1.95M | 10.40%1.83M | 797.36%2.96M | 78.67%-304.02K | -241.44%-157K | 151.89%1.77M |
-Changes in other current assets | -27.59%21K | 168.28%277.12K | 105.22%28.12K | -257.50%-63K | 405.36%283K | -21.62%29K | -224.96%-405.86K | -1,794.67%-538.86K | 90.48%40K | -78.87%56K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 8.16%530K | 62.07%2M | 24.34%519.41K | 116.81%490K | 4.18%1.24M | 40.62%417.73K | ||||
Interest paid (cash flow from operating activities) | -650.00%-30K | -14.12%-73.89K | -454.82%-31.89K | -225.00%-26K | -9.09%-12K | 90.00%-4K | 79.92%-64.75K | 89.81%-5.75K | 89.19%-8K | 87.64%-11K |
Interest received (cash flow from operating activities) | 97.64%585K | 245.41%1.27M | 89.75%288.76K | 98.97%-3K | 54.36%690K | 393.33%296K | 76.22%368.19K | 198.79%152.19K | -792.86%-291K | 893.33%447K |
Tax refund paid | 212.14%591K | -88.02%-2.84M | 20.07%-350.09K | -151.98%-2.67M | 410.07%709K | -249.01%-527K | 19.54%-1.51M | -157.70%-438.01K | -53,100.00%-1.06M | 112.99%139K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -88.03%1.02M | -38.82%22.37M | -62.83%3.33M | -55.97%5.71M | 9.56%4.85M | -16.98%8.48M | -8.15%36.56M | -19.74%8.96M | 32.21%12.96M | 31.76%4.43M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 26.79%-287K | 39.25%-2.08M | 100.56%10.48K | -81.72%-1.05M | -65.30%-643K | 34.34%-392K | 46.68%-3.42M | -14.42%-1.86M | 74.58%-580K | 68.19%-389K |
Net intangibles purchase and sale | -31.51%-1.9M | 4.10%-5.33M | 54.75%-625.62K | -23.00%-1.69M | -8.18%-1.57M | -6.98%-1.44M | 20.93%-5.56M | 28.65%-1.38M | 14.45%-1.37M | -301.94%-1.45M |
Net business purchase and sale | ---- | ---8.75K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | -8.30%-535K | -138.43%-2.02M | -24.59%-523.49K | -59.05%-501K | -105.43%-500K | 84.70%-494K | 184.76%5.25M | 90.22%-420.18K | 75.33%-315K | 6.30%9.22M |
Investing cash flow | -16.76%-2.72M | -153.21%-9.44M | 68.64%-1.15M | -43.01%-3.25M | -136.84%-2.72M | 55.01%-2.33M | 81.10%-3.73M | 53.85%-3.66M | 56.07%-2.27M | -9.72%7.37M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | --0 | --0 | --0 | ---- | ---- | 74.76%-2.31M | 100.00%111 | --0 | --0 |
Increase or decrease of lease financing | -29.94%-447K | -8.38%-1.44M | -190.41%-899.96K | 143.73%150K | -0.88%-342K | -3.30%-344K | -4.05%-1.32M | -18.11%-309.9K | -3.94%-343K | 26.46%-339K |
Cash dividends paid | 0.00%-5.58M | -100.00%-11.16M | -100.00%-84 | ---5.58M | --0 | ---5.58M | 75.00%-5.58M | 100.00%-42 | --0 | ---- |
Financing cash flow | -1.74%-6.03M | -36.65%-12.6M | -190.50%-900.05K | -1,483.67%-5.43M | 94.22%-342K | -123.88%-5.93M | 71.55%-9.22M | 96.20%-309.83K | 85.10%-343K | 70.09%-5.92M |
Net cash flow | ||||||||||
Beginning cash position | 3.48%93.39M | 41.28%90.25M | 7.43%92.37M | 29.08%95.14M | 36.48%90.53M | 41.28%90.25M | -14.67%63.88M | 26.15%85.98M | 12.02%73.7M | -12.59%66.33M |
Current changes in cash | -3,505.73%-7.73M | -98.59%332.17K | -74.29%1.28M | -128.71%-2.97M | -69.52%1.79M | -90.52%227K | 291.73%23.62M | 201.83%4.99M | 343.13%10.35M | 171.08%5.88M |
Effect of exchange rate changes | 1,507.84%820K | 2.06%2.81M | 63.72%-264.61K | -89.40%205K | 88.87%2.82M | -8.93%51K | 106.18%2.75M | -174.19%-729.37K | 5,760.61%1.93M | 182.02%1.49M |
End cash Position | -4.47%86.48M | 3.48%93.39M | 3.48%93.39M | 7.43%92.37M | 29.08%95.14M | 36.48%90.53M | 41.28%90.25M | 41.28%90.25M | 26.15%85.98M | 12.02%73.7M |
Free cash flow | -117.56%-1.17M | -49.88%13.83M | -72.35%1.58M | -73.08%2.96M | 1.93%2.63M | -19.63%6.65M | 4.64%27.58M | -24.73%5.72M | 86.08%11.01M | -9.56%2.58M |
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