(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 | 315.77%6.69M | 167.46%5.86M | -364.47%-3.69M | 37.78%-14.93M | 55.17%-4.54M | -144.67%-3.1M | -10.11%-8.69M | 129.58%1.4M | -47.70%-24M | -49.31%-10.12M |
Net profit before non-cash adjustment | 104.64%452K | 106.01%513K | 68.89%304K | -1,436.02%-31.74M | -922.00%-13.66M | -13,250.00%-9.73M | -118.59%-8.54M | 73.08%180K | -164.28%-2.07M | 124.65%1.66M |
Total adjustment of non-cash items | 26.35%2.58M | 68.39%2.97M | 75.92%2.77M | 38.59%8.79M | 113.50%3.41M | 15.60%2.04M | 13.94%1.77M | 9.99%1.57M | -40.52%6.34M | -71.07%1.6M |
-Depreciation and amortization | 41.29%2.06M | 60.91%1.95M | 44.63%1.76M | 6.10%5.5M | 34.02%1.62M | 8.16%1.46M | -10.24%1.21M | -5.14%1.22M | -15.94%5.19M | -8.75%1.21M |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | 4,773.11%1.07M | 15,176.84%1.07M | --0 | ---- | ---- | -99.47%22.03K | -99.83%7.03K |
-Disposal profit | -185.50%-374K | --0 | 96.10%-3K | -3,136.16%-291.25K | -936.16%-93.25K | ---131K | --10K | ---77K | -5.88%-9K | ---9K |
-Other non-cash items | 25.04%889K | 106.42%1.13M | 133.56%1.01M | 119.41%2.5M | 106.93%812.38K | 77.75%711K | 171.14%545K | 195.89%432K | 215.51%1.14M | 451.48%392.58K |
Changes in working capital | -20.27%3.66M | 223.98%2.38M | -1,789.66%-6.77M | 128.40%8.03M | 142.70%5.71M | 247.97%4.59M | 65.35%-1.92M | 94.28%-358K | 6.15%-28.27M | -140.78%-13.37M |
-Change in receivables | 206.01%23.33M | -1,429.91%-23.84M | -261.37%-35.1M | 102.53%1.06M | 111.21%2.87M | -0.82%-22M | -142.03%-1.56M | 1,042.88%21.75M | -71.07%-41.8M | -19.42%-25.58M |
-Change in payables | -214.31%-33.33M | 123.63%19.68M | 14,144.44%23.08M | 51.11%38.89M | -95.20%777.75K | 119.27%29.15M | 648.97%8.8M | 107.52%162K | 780.80%25.74M | 25.97%16.2M |
-Changes in other current assets | 634.05%13.66M | 171.34%6.54M | 123.60%5.26M | -161.40%-31.92M | 151.76%2.07M | -147.16%-2.56M | -19.90%-9.16M | -270.96%-22.27M | -41.83%-12.21M | -232.78%-3.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -396.46%-983K | -757.55%-1.19M | -890.09%-1.1M | -386.90%-669.77K | -122.74%-221.77K | 59.76%-198K | 58.13%-139K | 61.59%-111K | -44,707.17%-137.56K | 43.51%975.44K |
Interest received (cash flow from operating activities) | 944.44%94K | 570.00%67K | 1,185.71%90K | 124.05%33.05K | 102.01%7.05K | -90.22%9K | -92.37%10K | -95.10%7K | -50.61%14.75K | 2.47%-351.25K |
Tax refund paid | 39.67%-111K | 48.28%-135K | 50.00%-89K | 80.99%-720.14K | -128.05%-97.14K | 50.27%-184K | 82.81%-261K | 90.41%-178K | 11.84%-3.79M | 96.98%-42.59K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 263.81%5.69M | 150.69%4.6M | -529.98%-4.79M | 41.64%-16.29M | 49.16%-4.85M | -70.50%-3.47M | 5.52%-9.08M | 116.57%1.11M | -36.04%-27.91M | -21.23%-9.54M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 70.95%-2.02M | -161.54%-34K | -331.84%-3.1M | 27.90%-962.56K | 197.80%4.65M | -40,717.65%-6.94M | 99.31%-13K | 233.27%1.34M | 51.30%-1.34M | -75.68%1.56M |
Net business purchase and sale | ---- | ---- | ---- | -95.83%-445.7K | -24.63%303 | ---- | ---- | ---- | ---227.6K | 100.15%402 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | --0 | --0 | --0 | -52.73%144.66K | -61.55%117.66K | ---57K | --71K | --13K | -18.04%306.03K | --306.03K |
Net changes in other investments | --2.11M | --11K | ---590K | --1.7M | --989K | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 101.38%93K | -139.66%-23K | -373.28%-3.69M | 134.73%436.41K | 352.58%5.76M | -2,017.66%-6.73M | 104.70%58K | 182.08%1.35M | 46.93%-1.26M | -69.41%1.27M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,266.40%14.83M | -224.62%-12.49M | 292.00%8.62M | -48.29%5.77M | -183.86%-5.18M | -40.60%-1.27M | 364.92%10.02M | -41.05%2.2M | 10,984.40%11.16M | 1,267,850.92%6.17M |
Net common stock issuance | -92.21%599K | --20.59M | --0 | --7.69M | --302 | --7.69M | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 166.79%1.29M | -58.54%-2.15M | 163.33%910K | 8.44%-6.24M | 58.60%-1.52M | -13.53%-1.93M | -434.78%-1.35M | -21.27%-1.44M | -31.26%-6.82M | 52.40%-3.68M |
Interest paid (cash flow from financing activities) | --0 | --0 | --0 | -52.97%-2.28M | 52.58%-706.37K | ---616K | ---517K | ---439K | -64.02%-1.49M | ---1.49M |
Net other fund-raising expenses | -193.17%-191K | ---- | ---- | 349.46%1.32M | 248.02%2.21M | 118.62%205K | ---136K | ---962K | -112.57%-528.54K | --635.46K |
Financing cash flow | 305.35%16.52M | -50.56%3.96M | 1,594.36%9.53M | 169.54%6.25M | -416.99%-5.2M | 210.01%4.08M | 335.73%8.01M | -125.05%-638K | -65.36%2.32M | 240.21%1.64M |
Net cash flow | ||||||||||
Beginning cash position | -13.89%5.08M | -150.21%-3.47M | -188.99%-4.52M | -84.09%5.08M | -101.99%-233K | -65.51%5.9M | -73.54%6.91M | -84.09%5.08M | -33.64%31.92M | -66.70%11.7M |
Current changes in cash | 463.97%22.3M | 945.74%8.54M | -42.42%1.05M | 64.25%-9.6M | 35.30%-4.29M | -13.67%-6.13M | 88.79%-1.01M | 131.39%1.83M | -65.86%-26.84M | -105.40%-6.62M |
End cash Position | 11,851.07%27.38M | -13.89%5.08M | -150.21%-3.47M | -188.98%-4.52M | -188.98%-4.52M | -101.99%-233K | -65.51%5.9M | -73.54%6.91M | -84.09%5.08M | -84.09%5.08M |
Free cash flow | 117.96%1.9M | 150.18%4.57M | -1,158.71%-7.9M | 40.16%-17.5M | 117.68%1.41M | -413.88%-10.56M | 20.74%-9.11M | 109.66%746K | -25.74%-29.25M | -449.57%-7.98M |
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