(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 | -43.03%5.03M | -1,160.00%-1.7M | 11.77%7.18M | -32.06%19.15M | -36.61%4.04M | 71.53%8.83M | -108.07%-135K | -57.19%6.42M | 2,064.93%28.19M | 10,429.42%6.37M |
Net profit before non-cash adjustment | -117.40%-641K | 5.26%4.12M | 13.49%1.62M | -27.81%12.22M | -3.87%3.2M | -25.62%3.68M | -0.25%3.91M | -69.87%1.42M | 249.38%16.93M | -4.70%3.33M |
Total adjustment of non-cash items | 611.47%3.1M | -79.86%425K | 62.12%214K | -26.05%3.19M | -81.29%508.47K | 3.07%436K | 198.87%2.11M | -71.43%132K | 59.58%4.31M | 137.15%2.72M |
-Depreciation and amortization | 5.83%654K | 7.30%676K | 15.66%650K | 27.33%2.46M | 32.09%652.55K | 29.29%618K | 30.43%630K | 17.33%562K | 8.56%1.93M | 4.11%494K |
-Reversal of impairment losses recognized in profit and loss | --0 | -97.31%51K | 118.84%13K | 10.70%1.89M | -99.85%3.1K | 200.00%57K | 4,961.54%1.9M | 75.36%-69K | 253.16%1.7M | 366.53%2M |
-Assets reserve and write-off | -21.43%11K | --0 | 850.00%15K | -79.67%15.28K | -72.60%11.28K | 7.69%14K | -166.67%-8K | -122.22%-2K | 608.60%75.15K | 1,819.05%41.15K |
-Disposal profit | ---233K | ---4K | 91.67%-3K | 72.58%-39.93K | -1,126.11%-3.93K | --0 | --0 | 21.74%-36K | 68.18%-145.62K | 100.65%383 |
-Net exchange gains and losses | 3,404.65%3.01M | 115.79%33K | -26.12%-169K | -73.91%29.01K | 10.77%286.01K | 182.69%86K | -1,129.41%-209K | -415.38%-134K | 271.98%111.19K | 7,173.64%258.19K |
-Remuneration paid in stock | 128.40%185K | 47.11%178K | 54.40%193K | -65.24%393.57K | -63.67%66.57K | -72.64%81K | -61.95%121K | -62.69%125K | 13.22%1.13M | -41.65%183.26K |
-Other non-cash items | -25.95%-529K | -59.06%-509K | -54.46%-485K | -210.31%-1.56M | -92.03%-507.1K | -110.00%-420K | -966.67%-320K | -3,388.89%-314K | -856.07%-503.07K | -3,365.97%-264.07K |
Changes in working capital | -45.44%2.57M | -1.41%-6.25M | 9.90%5.35M | -46.11%3.75M | 1.96%332.14K | 2,146.52%4.71M | -108.29%-6.16M | -50.41%4.87M | 177.47%6.96M | 106.94%325.75K |
-Change in receivables | -28.13%3.12M | 45.48%-4.18M | 36.12%9.9M | -117.27%-2.14M | -297.93%-6.09M | 378.09%4.34M | -297.56%-7.67M | -43.24%7.27M | 212.75%12.4M | 136.16%3.08M |
-Change in inventory | 150.80%1.57M | 42.23%1.65M | 48.20%-920K | -207.48%-1.16M | 1,404.08%2.54M | -288.21%-3.08M | 187.53%1.16M | -284.81%-1.78M | 115.70%1.08M | -110.19%-194.6K |
-Change in payables | -161.42%-2.12M | -1,167.24%-3.71M | -478.47%-3.63M | 208.11%7.05M | 251.92%3.88M | 1,226.47%3.45M | 18.37%348K | 84.14%-627K | -173.29%-6.52M | -234.53%-2.56M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 33.33%-36K | 19.57%-37K | -8.82%-37K | -5,610.87%-139.75K | -325.03%-5.75K | -5,300.00%-54K | -2,200.00%-46K | -1,600.00%-34K | -304.46%-2.45K | 2.55K |
Interest received (cash flow from operating activities) | 14.83%542K | -10.24%552K | 588.89%620K | 243.63%1.64M | 82.04%462.64K | 143.30%472K | 2,360.00%615K | 2,150.00%90K | 1,733.50%477.15K | 24,719.24%254.15K |
Tax refund paid | 11.63%-600K | 14.31%-539K | 66.50%-464K | 9.80%-3.52M | 65.38%-822.54K | 31.62%-679K | -132.96%-629K | -434.75%-1.39M | -133.35%-3.9M | -139.17%-2.38M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -42.39%4.94M | -784.62%-1.73M | 43.27%7.3M | -30.81%17.14M | -13.60%3.67M | 97.10%8.57M | -113.67%-195K | -65.45%5.09M | 904.25%24.77M | 503.04%4.25M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.68%-200K | 78.69%-296K | 67.65%-131K | -189.57%-2.65M | 39.99%-376.74K | -1,568.97%-484K | -913.87%-1.39M | -229.27%-405K | 63.36%-916.78K | 36.83%-627.78K |
Net business purchase and sale | --0 | --0 | --0 | ---1.77M | ---1.48M | --0 | --0 | ---288K | --0 | --0 |
Dividends received (cash flow from investment activities) | --211K | --4K | --3K | -95.81%3.88K | 1,113.32%3.88K | --0 | --0 | --0 | -68.81%92.62K | -100.65%-383 |
Net changes in other investments | -99.37%7K | 0.00%7K | -42.86%4K | 1,121.05%1.13M | -0.78%6.61K | 10,154.55%1.11M | 0.00%7K | 106.19%7K | -1,384.79%-110.34K | -12.20%6.66K |
Investing cash flow | -97.11%18K | 79.38%-285K | 81.92%-124K | -252.77%-3.3M | -197.76%-1.85M | 4,542.86%622K | -1,167.89%-1.38M | -261.05%-686K | 57.45%-934.5K | 32.98%-621.5K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -159.02%-36K | -117.33%-35K | -123.65%-35K | --374.7K | ---36.3K | --61K | --202K | --148K | --0 | --0 |
Net common stock issuance | --0 | --0 | --0 | -97.85%666.37K | 20,981.09%42.37K | --624K | --0 | --0 | 5,384.77%31.02M | 144.87%201 |
Increase or decrease of lease financing | 97.28%-4K | -176.81%-159K | -120.27%-163K | -437.25%-581.95K | -1,905.48%-567.95K | -539.13%-147K | 813.79%207K | -164.29%-74K | 2.74%-108.32K | -3.45%-28.32K |
Financing cash flow | -107.43%-40K | -147.43%-194K | -367.57%-198K | -98.51%459.12K | -1,898.21%-561.88K | 2,439.13%538K | -98.68%409K | 364.29%74K | 6,705.91%30.91M | -1.06%-28.12K |
Net cash flow | ||||||||||
Beginning cash position | 19.74%95.94M | 21.25%98.21M | 19.31%91.19M | 258.62%76.43M | 23.48%89.81M | 17.33%80.12M | 125.83%81M | 258.62%76.43M | -18.24%21.31M | 212.15%72.73M |
Current changes in cash | -49.49%4.91M | -88.70%-2.2M | 55.64%6.98M | -73.88%14.3M | -65.02%1.26M | 125.71%9.73M | -103.62%-1.17M | -69.15%4.48M | 1,235.36%54.74M | 279.16%3.6M |
Effect of exchange rate changes | -10,123.53%-3.48M | -123.21%-68K | -46.67%48K | 24.17%460.58K | 22.72%111.58K | -124.29%-34K | 163.96%293K | 210.34%90K | 438.73%370.92K | 358.02%90.92K |
End cash Position | 8.42%97.37M | 19.74%95.94M | 21.25%98.21M | 19.31%91.19M | 19.31%91.19M | 23.48%89.81M | 17.33%80.12M | 125.83%81M | 258.62%76.43M | 258.62%76.43M |
Free cash flow | -41.69%4.71M | -27.59%-2.02M | 54.63%7.17M | -39.37%14.43M | -9.04%3.29M | 89.54%8.08M | -222.89%-1.58M | -68.30%4.64M | 506.91%23.8M | 276.84%3.62M |
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