(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -27.54%2.35M | 1.8M | -252K | 106.61%11.92M | 5.17M | 3.24M | -37.01%5.77M | 62.45%9.16M | -18.16%5.64M | 6.89M |
Net profit before non-cash adjustment | -10.36%3.28M | --955K | --79K | -43.55%7.62M | ---1.17M | --3.66M | 25.45%13.49M | 93.18%10.76M | -45.67%5.57M | --10.25M |
Total adjustment of non-cash items | 39.01%1.49M | --1.18M | --782K | 145.95%2.65M | ---117.85K | --1.07M | 791.02%1.08M | -122.32%-155.76K | -60.64%697.75K | --1.77M |
-Depreciation and amortization | 26.94%735K | --856K | --797K | 25.62%2.26M | --593.94K | --579K | 3.78%1.8M | -4.21%1.74M | 18.87%1.81M | --1.52M |
-Reversal of impairment losses recognized in profit and loss | 600.00%5K | --0 | ---1K | -110.52%-48.06K | ---189.06K | ---1K | 120.71%456.94K | 0.68%-2.21M | -219.59%-2.22M | --1.86M |
-Disposal profit | --0 | ---12K | ---36K | 63.35%-756.03K | ---621.03K | --0 | -243.38%-2.06M | ---600.76K | --0 | ---3.19M |
-Net exchange gains and losses | 678.31%646K | --227K | ---145K | 198.05%99.38K | --155.38K | --83K | -2,666.60%-101.36K | -97.31%3.95K | -68.93%146.63K | --471.95K |
-Pension and employee benefit expenses | --0 | --0 | ---25K | 226.48%50.55K | --4.55K | --0 | 31.66%-39.97K | -321.59%-58.48K | -126.84%-13.87K | --51.68K |
-Other non-cash items | -75.49%100K | --104K | --192K | 1.59%1.04M | ---61.62K | --408K | 5.39%1.02M | -0.44%969.89K | -7.68%974.17K | --1.06M |
Changes in working capital | -62.65%-2.42M | ---326K | ---1.11M | 118.85%1.66M | --6.46M | ---1.49M | -511.09%-8.8M | -129.79%-1.44M | 87.79%-626.61K | ---5.13M |
-Change in receivables | 57.05%-387K | ---764K | --601K | 189.44%4.17M | --5.31M | ---901K | -465.19%-4.66M | 478.34%1.28M | -91.91%220.85K | --2.73M |
-Change in inventory | 2,857.41%1.6M | ---1M | ---116K | 49.83%-2.5M | --716.85K | --54K | -1,025.15%-4.98M | 129.66%538.19K | 48.89%-1.81M | ---3.55M |
-Change in payables | -467.61%-3.63M | --1.44M | ---1.6M | 99.25%-14.75K | --435.25K | ---639K | 39.99%-1.95M | -436.69%-3.26M | 122.44%966.88K | ---4.31M |
-Changes in other current assets | ---- | ---- | ---- | --0 | ---- | ---- | --2.8M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 63.64%-24K | -31K | -82K | -50.63%-212K | -54K | -66K | 18.17%-140.74K | 22.34%-171.99K | -21.76%-221.46K | -181.88K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 85.02%-552K | -679K | -1.1M | -174.74%-6.54M | -1.12M | -3.69M | -53.10%-2.38M | 14.49%-1.55M | 11.28%-1.82M | -2.05M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 447.65%1.77M | --1.09M | ---1.43M | 59.18%5.17M | --4M | ---510K | -56.28%3.25M | 106.50%7.43M | -22.74%3.6M | --4.66M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 2.20%-488K | ---290K | ---274K | -195.19%-3.98M | --8.27M | ---499K | 139.21%4.18M | 416.73%1.75M | 79.57%-551.43K | ---2.7M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --0 | --2.25M |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | --1.63M | --0 | --0 | ---1.97M |
Investing cash flow | 2.20%-488K | ---290K | ---274K | -168.42%-3.98M | --8.27M | ---499K | 232.79%5.81M | 416.73%1.75M | 77.22%-551.43K | ---2.42M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 24.27%-415K | ---455K | ---4.98M | -1,392.80%-2.65M | ---9.06M | ---548K | 92.08%-177.39K | -306.64%-2.24M | 219.15%1.08M | ---909.51K |
Net common stock issuance | ---- | ---- | ---- | 2,521.38%21.69M | ---- | ---- | --827.37K | --0 | --0 | --0 |
Increase or decrease of lease financing | -95.41%-383K | ---398K | ---347K | -101.28%-899.01K | ---189.01K | ---196K | -28.58%-446.64K | 13.55%-347.37K | 28.04%-401.83K | ---558.4K |
Cash dividends paid | ---1.8M | --4K | ---271K | ---- | ---- | ---- | 55.99%-1.5M | -183.59%-3.41M | 12.39%-1.2M | ---1.37M |
Interest paid (cash flow from financing activities) | 41.76%-212K | ---225K | ---259K | -43.99%-1.38M | ---358.41K | ---364K | -16.55%-957.31K | -5.85%-821.38K | 18.05%-775.96K | ---946.86K |
Net other fund-raising expenses | 518.18%136K | --152K | --149K | 216.83%236.93K | --158.93K | --22K | 73.99%-202.81K | -1,302.64%-779.62K | -119.98%-55.58K | --278.24K |
Financing cash flow | -146.41%-2.68M | ---922K | ---5.71M | 791.97%17M | --12.24M | ---1.09M | 67.66%-2.46M | -462.03%-7.6M | 61.48%-1.35M | ---3.51M |
Net cash flow | ||||||||||
Beginning cash position | 213.75%21.4M | --21.73M | --29.14M | 165.53%10.59M | --4.69M | --6.82M | 60.71%3.99M | 126.30%2.48M | -54.65%1.1M | --2.42M |
Current changes in cash | 33.60%-1.39M | ---118K | ---7.41M | 175.46%18.2M | --24.51M | ---2.1M | 316.73%6.61M | -6.61%1.59M | 233.79%1.7M | ---1.27M |
Effect of exchange rate changes | -1,330.77%-558K | ---211K | --6K | 19,635.54%345.19K | ---57.81K | ---39K | 97.74%-1.77K | 74.94%-78.13K | -484.66%-311.8K | ---53.33K |
End cash Position | 315.02%19.45M | --21.4M | --21.73M | 175.02%29.14M | --29.14M | --4.69M | 165.53%10.59M | 60.71%3.99M | 126.30%2.48M | --1.1M |
Free cash flow | 227.35%1.29M | --791K | ---1.74M | -63.04%977.39K | --12.27M | ---1.01M | -62.94%2.64M | 134.05%7.14M | 70.74%3.05M | --1.79M |
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