(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 | -481.78%-6.06M | -59.91%447K | -45.68%818K | -12.81%5.19M | -94.54%986K | 119.59%1.59M | 120.32%1.12M | 1.07%1.51M | -15.11%5.96M | 18.05M |
Net profit before non-cash adjustment | -76.26%555K | -0.85%3.75M | 1.49%3.61M | -10.66%11.81M | -47.32%2.13M | -16.23%2.34M | 58.57%3.79M | -11.03%3.56M | 42.29%13.22M | --4.04M |
Total adjustment of non-cash items | -215.73%-287K | -116.78%-49K | 319.81%1.34M | 77.75%2.04M | 1,320.48%1.18M | -21.52%248K | -22.34%292K | -14.29%318K | 7.40%1.15M | --83K |
-Depreciation and amortization | 33.33%368K | 31.50%359K | 15.07%313K | 74.50%1.21M | 94.03%390K | 57.71%276K | 66.46%273K | 76.62%272K | 38.52%694K | --201K |
-Reversal of impairment losses recognized in profit and loss | 130.00%3K | -350.00%-5K | 248.15%94K | 64.63%-29K | 60.98%-48K | -132.26%-10K | -80.00%2K | --27K | -206.49%-82K | ---123K |
-Disposal profit | ---687K | ---400K | --937K | 4,215.00%823K | 4,215.00%823K | --0 | --0 | --0 | 94.38%-20K | ---20K |
-Net exchange gains and losses | 300.00%14K | --0 | 66.67%-2K | -275.00%-7K | 133.33%1K | -600.00%-7K | 66.67%5K | -220.00%-6K | 200.00%4K | ---3K |
-Other non-cash items | 236.36%15K | -125.00%-3K | -128.00%-7K | -92.91%39K | -53.57%13K | -109.91%-11K | -93.97%12K | -88.21%25K | -35.22%550K | --28K |
Changes in working capital | -532.30%-6.32M | -9.96%-3.26M | -74.21%-4.13M | -2.91%-8.65M | -116.69%-2.32M | 91.07%-1M | 64.09%-2.96M | 17.71%-2.37M | -151.69%-8.41M | --13.92M |
-Change in receivables | -151.99%-2.16M | 188.18%1.57M | 12.34%-5.29M | -90.96%630K | -20.74%4.3M | -69.32%4.15M | 84.44%-1.78M | -1,009.56%-6.04M | 187.40%6.97M | --5.42M |
-Change in inventory | 2.80%-5.07M | -908.79%-6.07M | -31.20%1.24M | 39.48%-9.22M | -183.50%-6.56M | 79.17%-5.22M | -80.59%751K | 194.54%1.8M | -485.31%-15.24M | --7.85M |
-Change in payables | 1,138.36%904K | 164.57%1.25M | -104.02%-75K | 56.43%-61K | -109.94%-64K | -78.90%73K | -176.57%-1.94M | 533.95%1.87M | -120.62%-140K | --644K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | 0.00%-1K | 0 | 0 | 92.86%-41K | 0 | 99.08%-1K | 99.48%-1K | 80.98%-39K | 29.40%-574K | -69K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -59.36%-1.09M | 28.59%-587K | 61.08%-557K | 19.03%-3.43M | 80.86%-497K | 29.27%-684K | -185.42%-822K | -266.92%-1.43M | -101.57%-4.24M | -2.6M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -893.12%-7.15M | -147.95%-140K | 625.00%261K | 50.57%1.72M | -96.82%489K | 109.83%901K | 104.90%292K | -95.98%36K | -72.16%1.14M | --15.38M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 51.11%-199K | 107.14%2K | -541.43%-898K | 58.82%-896K | -205.71%-321K | 72.76%-407K | 47.17%-28K | 73.28%-140K | -182.96%-2.18M | ---105K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | --0 | 400.00%20K | -22.58%24K | 54.90%79K | -66.67%17K | --27K | --4K | --31K | --51K | --51K |
Investing cash flow | 47.63%-199K | 191.67%22K | -701.83%-874K | 61.55%-817K | -462.96%-304K | 74.56%-380K | 54.72%-24K | 79.20%-109K | -176.33%-2.13M | ---54K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | 59.97%-4.77M | --0 | --0 | 88.20%-220K | -335.49%-4.55M | -282.18%-11.91M | --2.63M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --31.26M | --0 |
Increase or decrease of lease financing | -93.55%-180K | -44.03%-193K | -47.12%-153K | -159.28%-573K | -290.32%-242K | -89.80%-93K | -123.33%-134K | -108.00%-104K | 19.93%-221K | ---62K |
Issuance fees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---472K | --0 |
Cash dividends paid | --0 | ---- | ---- | ---2.98M | --0 | --0 | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 90.00%-4K | -10.00%9K | 0.00%-17K | -450.00%-77K | -1,100.00%-30K | -1,900.00%-40K | 225.00%10K | -142.86%-17K | -27.27%-14K | --3K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --860K | ---1.17M | -67.35%-5.47M | ---- | ---- |
Financing cash flow | -125.31%-184K | 29.65%-3.16M | 98.32%-170K | -145.00%-8.39M | 114.30%5.51M | 104.96%727K | -113.99%-4.49M | -625.32%-10.14M | 648.18%18.65M | --2.57M |
Net cash flow | ||||||||||
Beginning cash position | 24.24%14.23M | 12.06%17.57M | -29.15%18.34M | 215.12%25.88M | 58.99%12.69M | -65.61%11.45M | 118.10%15.68M | 215.12%25.88M | -0.87%8.21M | --7.98M |
Current changes in cash | -703.29%-7.53M | 22.39%-3.28M | 92.33%-783K | -142.41%-7.49M | -68.16%5.7M | 104.93%1.25M | -116.18%-4.23M | -894.45%-10.21M | 24,634.72%17.67M | --17.9M |
Effect of exchange rate changes | ---63K | -6,100.00%-60K | 150.00%10K | -1,180.00%-54K | ---- | ---- | --1K | --4K | --5K | --0 |
End cash Position | -47.73%6.64M | 24.24%14.23M | 12.06%17.57M | -29.15%18.34M | -29.15%18.34M | 58.99%12.69M | -65.61%11.45M | 118.10%15.68M | 215.12%25.88M | --25.88M |
Free cash flow | -1,586.84%-7.35M | -153.79%-142K | -632.69%-762K | 177.91%822K | -98.90%168K | 104.63%494K | 104.39%264K | -128.03%-104K | -137.08%-1.06M | --15.26M |
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