(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 | -1,375.43%-100.43M | -85.73%4M | -55.48%87.9M | -92.01%9.74M | 18.53%42.27M | -83.52%7.87M | 452.97%28.01M | 785.64%197.42M | 9,263.82%121.92M | 1,522.25%35.66M |
Net profit before non-cash adjustment | -66.93%1.82M | -95.68%428K | -77.58%23.21M | -95.12%1.14M | -73.57%6.66M | -79.16%5.5M | -65.29%9.92M | 128.88%103.53M | 66.88%23.39M | 168.29%25.2M |
Total adjustment of non-cash items | 7.02%4.51M | 78.49%6.03M | -18.19%18.51M | -34.18%4.49M | 105.95%6.43M | -34.34%4.21M | -46.11%3.38M | 21.13%22.63M | 46.64%6.82M | -45.78%3.12M |
-Depreciation and amortization | -3.74%2.68M | -11.51%2.55M | 2.49%11.01M | -7.05%2.61M | 3.36%2.74M | 4.99%2.78M | 9.27%2.88M | 1.55%10.74M | 5.84%2.81M | 0.72%2.65M |
-Reversal of impairment losses recognized in profit and loss | 3,317.24%991K | 317.44%1.53M | 0.73%1.51M | 149.65%1.07M | 102.57%43K | -98.06%29K | -70.62%367K | 569.20%1.5M | 758.00%429K | -1,199.34%-1.67M |
-Disposal profit | -34.69%177K | -80.05%-686K | -152.87%-138K | 107.47%119K | -108.96%-147K | 74.84%271K | -745.76%-381K | 390.00%261K | -240.38%-1.59M | 4,305.13%1.64M |
-Net exchange gains and losses | 120.90%126K | 139.89%448K | -318.74%-1.04M | -138.80%-1.18M | 192.24%1.87M | -52.66%-603K | -669.18%-1.12M | 1,384.38%475K | 1,155.79%3.04M | -2,567.07%-2.02M |
-Pension and employee benefit expenses | -9.09%70K | -8.97%71K | -12.71%309K | -13.64%76K | -12.36%78K | -12.50%77K | -12.36%78K | -7.33%354K | -8.33%88K | -6.32%89K |
-Other non-cash items | -71.64%471K | 35.85%2.12M | -26.19%6.86M | -12.52%1.79M | -23.96%1.85M | -31.67%1.66M | -34.59%1.56M | 23.05%9.3M | -1.45%2.04M | -14.16%2.44M |
Changes in working capital | -5,708.22%-106.76M | -116.74%-2.46M | -35.21%46.17M | -95.51%4.12M | 297.56%29.17M | -112.27%-1.84M | 134.40%14.72M | 176.86%71.26M | 628.27%91.71M | 156.64%7.34M |
-Change in receivables | -283.94%-29.68M | 39.60%-2.66M | 280.68%26.86M | -86.48%7.46M | 132.25%7.66M | 373.09%16.14M | 91.15%-4.4M | 56.02%-14.86M | 468.91%55.14M | -559.89%-23.76M |
-Change in inventory | -311.56%-78.22M | -385.67%-44.34M | -34.79%66.53M | -9.87%43.08M | -106.58%-4.39M | 383.20%36.97M | -1,652.72%-9.13M | 218.02%102.03M | 261.16%47.8M | 869.09%66.7M |
-Change in payables | 86.66%-6.78M | 64.69%44.26M | -118.81%-33.09M | -654.53%-49.23M | 173.22%40.09M | -293.58%-50.82M | 35.02%26.88M | -195.10%-15.12M | -115.62%-6.53M | -1,103.67%-54.76M |
-Changes in other current assets | 292.12%7.93M | -79.90%275K | -1,695.30%-14.13M | 159.98%2.82M | -174.10%-14.19M | -153.60%-4.13M | 110.05%1.37M | -106.77%-787K | 67.71%-4.7M | 395.11%19.15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -296.43%-111K | 29.03%-22K | 21.92%-114K | 9.09%-30K | 26.47%-25K | 64.56%-28K | -31K | -43.14%-146K | -33K | -34K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 78.98%-972K | 98.56%-94K | 15.71%-19.09M | 95.65%-450K | -4.55%-7.47M | -179.56%-4.62M | -86.64%-6.54M | -131.24%-22.65M | -64.01%-10.34M | -809.41%-7.15M |
Other operating cash inflow (outflow) | -350K | 24.67%-171K | 40.75%-676K | 92.36%-44K | -74.57%-405K | 0 | 31.83%-227K | -256.56%-1.14M | -569.77%-576K | -232K |
Operating cash flow | -3,261.39%-101.86M | -82.51%3.71M | -60.79%68.02M | -91.69%9.22M | 21.67%34.36M | -93.00%3.22M | 280.19%21.21M | 544.74%173.49M | 2,238.13%110.97M | 1,833.13%28.24M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -31.83%-9.79M | -3,677.56%-34.68M | -450.29%-46.97M | -767.49%-33.17M | -48.88%-5.46M | -1,631.24%-7.43M | -48.30%-918K | -126.66%-8.54M | -239.91%-3.82M | -164.36%-3.66M |
Net intangibles purchase and sale | ---12K | 88.14%-58K | -468.13%-517K | ---- | ---- | --0 | ---489K | -355.00%-91K | ---- | ---- |
Net business purchase and sale | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --150K | --0 | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 38.63%1.17M | -21.42%433K | 195.33%1.83M | 66.67%80K | 30.07%359K | 549.23%844K | 229.94%551K | 78.45%621K | -61.90%48K | 137.93%276K |
Net changes in other investments | -224.72%-1.43M | 12,400.00%123K | --1.15M | ---- | ---- | --1.15M | ---1K | ---- | ---- | ---- |
Investing cash flow | -85.24%-10.07M | -3,888.33%-34.18M | -466.55%-44.51M | -739.46%-32.46M | -77.73%-5.76M | -1,717.39%-5.43M | -89.60%-857K | -128.50%-7.86M | -284.78%-3.87M | -154.96%-3.24M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 104.70%16.63M | 331.94%64.09M | 117.63%15.51M | 163.27%26.9M | -57.84%-34.35M | 126.89%8.13M | 126.48%14.84M | -227.49%-87.95M | -321.06%-42.51M | -503.50%-21.77M |
Increase or decrease of lease financing | 30.57%-293K | 12.18%-346K | -7.09%-1.57M | 4.28%-358K | -8.79%-396K | -29.05%-422K | 1.75%-394K | -5.62%-1.47M | -30.77%-374K | 12.08%-364K |
Cash dividends paid | ---- | ---- | 0.00%-3.36M | --0 | ---- | ---- | ---- | ---3.36M | --0 | ---- |
Interest paid (cash flow from financing activities) | 34.72%-1.62M | -21.14%-2.53M | 6.37%-9.15M | -16.13%-2.4M | 20.76%-2.19M | 2.75%-2.48M | 13.02%-2.09M | -13.22%-9.78M | 9.87%-2.06M | -26.49%-2.76M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Financing cash flow | 181.69%14.72M | 395.53%61.21M | 101.39%1.43M | 151.18%22.99M | -38.59%-39.15M | 115.78%5.23M | 229.74%12.35M | -273.92%-102.55M | -368.73%-44.93M | -1,118.28%-28.25M |
Net cash flow | ||||||||||
Beginning cash position | 12.77%179.44M | 18.92%150.6M | 99.33%126.64M | 135.40%151.59M | 139.70%162.13M | 189.27%159.12M | 99.53%126.64M | 35.29%63.53M | 21.54%64.4M | 35.22%67.64M |
Current changes in cash | -3,323.95%-97.2M | -6.02%30.74M | -60.47%24.94M | -100.40%-248K | -225.11%-10.54M | -76.13%3.02M | 485.76%32.71M | 281.92%63.08M | 490.70%62.17M | -209.34%-3.24M |
Effect of exchange rate changes | --0 | -720.69%-1.9M | -3,853.85%-976K | -8,366.67%-744K | --0 | --0 | -1,464.71%-232K | -53.57%26K | 152.94%9K | --0 |
End cash Position | -49.28%82.24M | 12.77%179.44M | 18.92%150.6M | 18.92%150.6M | 135.40%151.59M | 139.70%162.13M | 189.27%159.12M | 99.33%126.64M | 99.33%126.64M | 21.54%64.4M |
Free cash flow | -2,499.00%-111.68M | -257.62%-31.03M | -87.66%20.31M | -122.86%-24.48M | 20.13%29.39M | -109.45%-4.3M | 257.56%19.69M | 484.40%164.51M | 1,794.40%107.09M | 40,009.84%24.47M |
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