(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 37.29%-2.5M | 218.40%8.43M | 211.68%5.04M | 281.36%4.5M | 37.37%2.87M | -79.62%-3.98M | -13.66%-7.12M | -792.69%-4.51M | -3.11%-2.48M | 405.63%2.09M |
Net profit before non-cash adjustment | -432.76%-1.91M | -229.60%-4.25M | -218.91%-4.83M | 1,499.77%1.2M | 40.96%-271.01K | -54.51%-358.01K | 185.97%3.28M | 445.31%4.06M | 91.82%-85.87K | -665.23%-459.06K |
Total adjustment of non-cash items | -43.45%192.91K | 157.59%2.29M | 122.73%1.12M | 54.09%432.73K | 9.60%392.31K | 4.34%341.1K | -298.35%-3.98M | -1,061.56%-4.94M | -14.34%280.83K | -1.66%357.95K |
-Depreciation and amortization | -35.92%86.71K | 7.14%537.69K | -3.72%131.63K | 8.25%135.39K | 14.75%135.35K | 10.80%135.31K | -17.41%501.86K | -6.68%136.71K | -18.63%125.07K | -23.26%117.96K |
-Reversal of impairment losses recognized in profit and loss | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
-Disposal profit | 21.25%-96.05K | 92.94%-375.49K | 97.89%-111.69K | 22.73%-50.48K | -448.96%-91.36K | -2,011.55%-121.96K | -8,969.85%-5.32M | -2,337.85%-5.29M | -166.87%-65.34K | --26.18K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
-Other non-cash items | -38.29%202.24K | 151.83%2.13M | 421.92%1.1M | 57.32%347.82K | 62.91%348.32K | 65.17%327.74K | -11.93%844.74K | -6.60%211.41K | 200.20%221.09K | 5.90%213.81K |
Changes in working capital | 80.25%-783.23K | 261.73%10.39M | 340.85%8.74M | 207.08%2.87M | 25.51%2.75M | -71.49%-3.97M | -44.34%-6.43M | -376.49%-3.63M | -58.90%-2.68M | 294.12%2.19M |
-Change in receivables | -195.14%-5.2M | 190.92%1.49M | 386.01%7.94M | -134.21%-7.69M | -33.67%3.01M | -1,344.86%-1.76M | 35.52%-1.64M | -1,139.86%-2.78M | -3,173.27%-3.28M | 381.76%4.54M |
-Change in inventory | 92.96%-164.17K | 176.60%4.17M | 120.83%702.25K | 97.59%4.11M | 168.07%1.7M | -40.18%-2.33M | -94.63%-5.45M | -52.97%-3.37M | 667.21%2.08M | -478.62%-2.49M |
-Change in payables | -155.37%-1.42M | 860.60%1.86M | -96.10%100.47K | 485.31%4.29M | -537.09%-1.98M | 41.90%-554.58K | -81.12%193.64K | -27.53%2.57M | 21.54%-1.11M | -887.20%-310.69K |
-Changes in other current assets | 777.68%6M | 504.35%2.86M | --0 | 705.42%2.16M | -95.06%22.67K | 59.86%683.69K | 468.51%474.01K | -129.47%-55.97K | -7,313.25%-356.5K | 311.54%458.81K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -315 | -131 | 0 | |||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -335.92%-377.29K | -111.34%-896.92K | -971.11%-659.11K | 58.88%-64.87K | 35.33%-86.39K | -21.03%-86.55K | 7.27%-424.41K | 20.14%-61.54K | -7.32%-157.78K | -42.83%-133.58K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 29.35%-2.88M | 199.85%7.53M | 195.77%4.38M | 268.06%4.44M | 42.33%2.79M | -77.79%-4.07M | -10.56%-7.55M | -896.31%-4.57M | 0.60%-2.64M | 351.71%1.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -161.18%-6.53K | 96.30%-2.5K | 244.76%8.83K | -65.10%-8.83K | --0 | 92.68%-2.5K | -369.73%-67.6K | -101.30%-6.1K | 98.89%-5.35K | ---21.99K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Net investment property transactions | ---4.14K | 0.07%-219.69K | 98.94%-800 | 85.00%-9.54K | ---- | ---- | 59.66%-219.84K | ---75.79K | ---63.6K | 76.19%-80.45K |
Net investment product transactions | -44.87%46.97K | -272.15%-89.8K | -564.80%-242.46K | --13.15K | --54.31K | --85.19K | 106.87%52.16K | 106.87%52.16K | --0 | --0 |
Dividends received (cash flow from investment activities) | 33.50%49.08K | 215.63%161.29K | --50.15K | --37.33K | --37.05K | --36.76K | -78.49%51.1K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 153.21%173.15K | 75.09%335.98K | 3,981.85%119.76K | -33.76%80.94K | 312.63%66.91K | 20.87%68.38K | -16.91%191.89K | -100.90%-3.09K | 361.03%122.18K | -84.31%16.22K |
Net changes in other investments | -31.66%218.22K | 47.75%-216.62K | -64.44%-327.53K | 1.92%-108.99K | -102.76%-99.43K | 678.10%319.33K | -181.53%-414.59K | -249.33%-199.18K | -326.93%-111.13K | 66.37%-49.04K |
Investing cash flow | -6.00%476.75K | 92.30%-31.33K | -116.73%-392.04K | 107.00%4.05K | -11.27%-150.51K | 1,645.31%507.17K | 59.24%-406.88K | -50.12%-180.89K | -11.95%-57.9K | 64.47%-135.27K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | -163.20%-921.52K | -119.91%-691.83K | ---1.88M | 22.26%-812.58K | 353.91%2.47M | 156.18%1.46M | 299.08%3.48M | --0 | -525.47%-1.05M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | 33.23%-76.65K | -10.87%-469.66K | -5.75%-120.06K | -11.18%-118.28K | -17.85%-116.53K | -9.52%-114.79K | 9.11%-423.61K | -9.08%-113.53K | 12.55%-106.39K | 18.16%-98.87K |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Interest paid (cash flow from financing activities) | -9.03%-397.4K | -45.09%-1.65M | -35.41%-433.76K | -56.15%-434K | -58.90%-416.81K | -32.08%-364.5K | 6.89%-1.14M | 30.61%-320.33K | -90.95%-277.94K | 55.72%-262.31K |
Financing cash flow | -123.84%-474.05K | -2,880.64%-3.04M | -140.96%-1.25M | -534.05%-2.44M | 4.30%-1.35M | 246.99%1.99M | -100.52%-102K | 231.58%3.04M | 38.20%-384.33K | -106.06%-1.41M |
Net cash flow | ||||||||||
Beginning cash position | 27.25%20.84M | -32.97%16.38M | 0.03%18.1M | -23.99%16.09M | -28.69%14.8M | -32.97%16.38M | 96.10%24.43M | -31.18%18.09M | -28.51%21.17M | 173.88%20.76M |
Current changes in cash | -82.46%-2.87M | 155.40%4.46M | 260.03%2.74M | 165.01%2M | 210.02%1.29M | 57.15%-1.57M | -167.27%-8.05M | 7.70%-1.71M | 7.43%-3.08M | -98.11%416.18K |
End cash Position | 21.38%17.97M | 27.25%20.84M | 27.25%20.84M | 0.03%18.1M | -23.99%16.09M | -28.69%14.8M | -32.97%16.38M | -32.97%16.38M | -31.18%18.09M | -28.51%21.17M |
Free cash flow | 29.23%-2.88M | 198.93%7.53M | 195.83%4.39M | 267.39%4.43M | 43.95%2.79M | -75.28%-4.07M | -11.32%-7.61M | -538.86%-4.58M | 15.74%-2.64M | 348.76%1.94M |
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