(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 179.95%62.52M | -107.25%-7.18M | -19.37%138.19M | -6.23%-54.45M | 18.19%171.8M | -14.95%-78.2M | -31.85%99.04M | 315.66%171.39M | -7,159.63%-51.25M | 269.52%145.36M |
Net profit before non-cash adjustment | 26.03%20.09M | 55.78%27.55M | 146.08%83.87M | 7.17%38.91M | 3,700.32%11.34M | 1,320.29%15.94M | 3,017.99%17.68M | -60.80%34.08M | 90.54%36.31M | -101.52%-315K |
Total adjustment of non-cash items | -424.67%-138.42M | -20.38%-94.18M | -113.72%-223.91M | 46.77%-41.04M | -322.41%-78.25M | 18.28%-26.38M | -438.15%-78.24M | 66.09%-104.77M | -126.93%-77.1M | 81.17%-18.53M |
-Depreciation and amortization | ---- | ---- | -4.76%8.83M | ---- | ---- | ---- | ---- | -31.48%9.27M | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---1.28M | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | 1,485.38%2.06M | ---- | ---- | ---- | ---- | -99.40%130K | ---- | ---- |
-Disposal profit | ---- | ---- | -360.62%-85.71M | ---- | ---- | ---- | ---- | 114.55%32.89M | ---- | ---- |
-Net exchange gains and losses | ---- | ---- | 74.57%-3.24M | ---- | ---- | ---- | ---- | -59.12%-12.72M | ---- | ---- |
-Deferred income tax | ---- | ---- | 53.63%29.27M | ---- | ---- | ---- | ---- | -47.13%19.05M | ---- | ---- |
-Other non-cash items | -424.67%-138.42M | -20.38%-94.18M | -13.34%-173.84M | 107.18%9.03M | -322.41%-78.25M | 18.28%-26.38M | -438.15%-78.24M | -5.07%-153.38M | -197.42%-125.71M | 81.17%-18.53M |
Changes in working capital | 366.93%180.86M | -62.75%59.45M | 14.93%278.23M | -399.77%-52.32M | 45.38%238.71M | -96.73%-67.76M | 29.98%159.59M | 69.80%242.08M | -173.67%-10.47M | 40.36%164.2M |
-Changes in insurance contract assets | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --2.94M | ---- | ---- |
-Changes in reinsurance receivables | -17.39%-135K | -307.53%-689K | -99.71%12K | ---- | ---- | ---115K | -94.57%332K | 140.48%4.17M | ---- | ---- |
-Change in receivables | 384.25%42.68M | -557.74%-63.79M | -217.99%-14.7M | -82.48%9.68M | -98.63%337K | 55.70%-15.02M | 70.99%-9.7M | 21.82%12.46M | 1,271.52%55.25M | 608.66%24.54M |
-Change in prepaid assets | -167.49%-18.86M | 35.00%-20.88M | 373.42%19.26M | -17.96%-110.1M | 20.45%133.53M | 119.37%27.94M | -126.84%-32.12M | 94.69%-7.04M | -217.70%-93.34M | 120.24%110.86M |
-Changes in insurance contract liabilities | -16.88%100.7M | 13,989.97%98.34M | 14.23%267.39M | -27.01%54.44M | 16.84%92.52M | 54.53%121.14M | -136.74%-708K | 11.29%234.09M | 1,219.80%74.58M | -0.22%79.18M |
-Changes in other current assets | 99.58%-442K | -100.16%-165K | 97.24%-116K | 96.92%-71K | 195.02%401K | -14,866.14%-104.31M | 13,348.47%103.87M | -16.28%-4.21M | -142.80%-2.31M | -141.99%-422K |
-Changes in other current liabilities | 158.44%56.92M | -52.37%46.63M | 2,094.69%6.38M | 87.87%-6.28M | 124.30%12.14M | -235.07%-97.39M | 234.12%97.91M | ---320K | ---51.76M | ---49.96M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 74.18%7.67M | -3.22%8.24M | 0.55%27.82M | -49.78%7.58M | 1,558.73%7.32M | -58.09%4.4M | 425.42%8.52M | -59.91%27.67M | -21.96%15.1M | -97.36%441K |
Interest paid (cash flow from operating activities) | 16.67%-20K | 14.81%-23K | -18.52%-96K | 4.17%-23K | -46.67%-22K | -50.00%-24K | -3.85%-27K | 0.00%-81K | -41.18%-24K | 21.05%-15K |
Interest received (cash flow from operating activities) | 54.79%48.16M | -13.82%43.52M | 8.33%171.75M | 4.24%49.04M | 8.58%41.1M | -11.59%31.11M | 31.32%50.5M | 5.55%158.54M | 12.70%47.05M | 0.66%37.85M |
Tax refund paid | 81.23%-1.07M | 76.11%-1.49M | 32.52%-20.68M | 69.00%-2.57M | 11.47%-6.17M | 15.50%-5.7M | 27.68%-6.24M | 32.26%-30.64M | 47.89%-8.3M | 20.30%-6.97M |
Other operating cash inflow (outflow) | -98.48%1.11M | 79.97%-40.58M | 22.43%-229.6M | -344.99%-74.54M | 85.06%-25.49M | 115.35%72.96M | -42.06%-202.53M | -461.72%-296M | 47.45%-16.75M | -93.88%-170.56M |
Operating cash flow | 382.18%118.37M | 104.90%2.49M | 182.97%87.38M | -428.30%-74.96M | 2,983.76%188.54M | 412.83%24.55M | -248.54%-50.75M | -25.97%30.88M | -212.99%-14.19M | 300.20%6.11M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -55.97%-2.14M | 53.89%-302K | -8.65%-4.49M | -43.77%-1.87M | 68.97%-588K | -215.14%-1.37M | -31.53%-655K | -339.26%-4.13M | -340.68%-1.3M | -6,416.67%-1.9M |
Net intangibles purchase and sale | -33.65%-838K | 62.99%-732K | -5,659.93%-110.25M | -91.76%-1.63M | -26,806.09%-106.01M | -91.74%-627K | -476.68%-1.98M | -85.65%-1.91M | -119.07%-850K | -92.20%-394K |
Net investment property transactions | -1,832.37%-77.78M | 235.05%2.7M | -77.71%1.75M | -309.44%-1.91M | 1.03%9.69M | -672.55%-4.03M | -172.85%-2M | -49.45%7.87M | -105.43%-466K | 51.21%9.59M |
Investing cash flow | -1,240.18%-80.76M | 135.98%1.67M | -6,290.52%-112.98M | -106.69%-5.41M | -1,427.73%-96.91M | -369.31%-6.03M | -194.35%-4.63M | -86.57%1.83M | -133.14%-2.62M | 18.37%7.3M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | 10.47%-402K | 6.70%-418K | 13.89%-1.75M | 10.83%-420K | 5.07%-431K | 10.20%-449K | 25.95%-448K | -25.77%-2.03M | -26.61%-471K | -0.22%-454K |
Cash dividends paid | ---- | ---- | -88.58%-9.66M | --0 | ---- | ---- | ---- | -0.22%-5.12M | --1K | ---- |
Financing cash flow | 10.47%-402K | 6.70%-418K | -59.49%-11.41M | 10.64%-420K | -80.92%-10.09M | 10.20%-449K | 25.95%-448K | -3.70%-7.15M | -26.34%-470K | -0.23%-5.58M |
Net cash flow | ||||||||||
Beginning cash position | 11.94%211.61M | -15.11%207.88M | 11.65%244.88M | 10.11%288.66M | -18.56%207.12M | -24.78%189.04M | 11.65%244.88M | 15.74%219.32M | 20.35%262.15M | 15.45%254.32M |
Current changes in cash | 105.88%37.21M | 106.69%3.73M | -244.78%-37M | -367.65%-80.78M | 940.47%81.54M | 501.86%18.07M | -274.54%-55.83M | -47.21%25.56M | -186.03%-17.27M | 419.75%7.84M |
End cash Position | 20.14%248.82M | 11.94%211.61M | -15.11%207.88M | -15.11%207.88M | 10.11%288.66M | -18.56%207.12M | -24.78%189.04M | 2.93%244.88M | 2.93%244.88M | 20.35%262.15M |
Free cash flow | 411.75%115.39M | 102.72%1.45M | -210.11%-27.35M | -380.19%-78.45M | 2,042.30%81.94M | 460.34%22.55M | -260.19%-53.39M | -37.51%24.84M | -237.59%-16.34M | 218.46%3.83M |
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
No Data