(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 | 39.15%-1.39M | -97.83%566K | -90.92%1.42M | 47.70%1.32M | -99.38%104K | 68.66%-2.28M | 7.84%26.12M | 18.56%15.63M | 248.83%893K | 77.33%16.87M |
Net profit before non-cash adjustment | 58.39%-1.33M | -1,378.63%-13.58M | -792.98%-13.74M | 2,033.97%5.59M | -188.04%-2.24M | -1,470.94%-3.19M | -94.12%1.06M | -112.14%-1.54M | -64.45%262K | 15.91%2.54M |
Total adjustment of non-cash items | 268.53%3.62M | -8.19%17.81M | 57.79%14.61M | 160.10%4.11M | -146.34%-1.9M | -77.98%982K | 325.68%19.39M | 150.61%9.26M | -53.41%1.58M | -14.12%4.09M |
-Depreciation and amortization | 5.59%4.1M | 3.23%15.81M | 12.04%4.13M | 0.85%3.92M | -0.66%3.88M | 1.15%3.88M | 1.78%15.32M | -2.38%3.69M | 3.57%3.88M | 3.85%3.91M |
-Reversal of impairment losses recognized in profit and loss | 92.76%-85K | 138.18%262K | 4,717.80%5.45M | -34.08%147K | -4,994.12%-4.16M | -1,367.50%-1.17M | 106.13%110K | 91.52%-118K | 1,411.76%223K | 168.00%85K |
-Share of associates | -64.22%151K | 238.25%2.25M | -61.25%174K | -72.38%29K | 4,531.43%1.62M | 462.67%422K | 603.03%664K | 331.44%449K | 147.95%105K | -43.55%35K |
-Disposal profit | 96.47%-65K | -180.75%-1.97M | -129.06%-93K | 51.34%-364K | -78.39%327K | -235.74%-1.84M | 138.47%2.44M | 106.02%320K | ---748K | 151,400.00%1.51M |
-Net exchange gains and losses | 5.68%-515K | 45.44%-437K | -31.82%2M | 99.28%-13K | -23.05%-1.88M | -37.19%-546K | -77.21%-801K | 294.49%2.94M | -1,175.35%-1.81M | -653.26%-1.53M |
-Remuneration paid in stock | 124.62%146K | -93.69%32K | -188.59%-163K | -43.10%66K | -44.35%64K | -29.35%65K | -67.83%507K | -79.33%184K | -49.12%116K | -49.78%115K |
-Pension and employee benefit expenses | -25.45%164K | 32.99%1.03M | 1,265.64%2.66M | -19.17%156K | -1,134.54%-2.01M | 13.40%220K | 1.97%776K | 2.09%195K | 1.58%193K | 2.11%194K |
-Other non-cash items | -550.00%-273K | 119.26%831K | -72.01%450K | 144.50%170K | 209.52%253K | 93.18%-42K | 102.20%379K | 109.46%1.61M | 4.50%-382K | -162.26%-231K |
Changes in working capital | -5,228.99%-3.68M | -164.57%-3.66M | -93.06%549K | -783.86%-8.38M | -58.56%4.24M | 99.40%-69K | -61.59%5.67M | -57.97%7.91M | 75.50%-948K | 301.02%10.23M |
-Change in receivables | 85.05%-912K | -81.42%2.38M | -26.59%11.47M | -312.13%-3.41M | -82.38%426K | 10.61%-6.1M | 2,054.27%12.82M | 807.08%15.62M | 192.18%1.61M | 1,056.94%2.42M |
-Change in inventory | -134.30%-3.12M | -118.20%-1.63M | -421.47%-16.17M | 70.16%3.58M | 2,251.90%1.86M | 416.98%9.1M | -22.84%8.97M | -65.82%5.03M | 181.78%2.1M | 102.78%79K |
-Change in prepaid assets | 85.15%-832K | 217.46%1.01M | 981.59%9.43M | -268.08%-2.73M | -103.40%-92K | -36.18%-5.6M | -262.08%-859K | -260.18%-1.07M | 1,419.51%1.62M | 7,608.33%2.7M |
-Change in payables | -31.23%1.61M | 70.67%-4.17M | 82.78%-2.21M | -31.31%-5.98M | -73.15%1.67M | 176.90%2.35M | -2,465.06%-14.21M | -2,177.63%-12.82M | -88.68%-4.55M | 8.30%6.21M |
-Changes in other current assets | -329.19%-424K | -18.95%-1.25M | -272.47%-1.97M | 109.20%159K | 132.26%380K | -74.02%185K | -139.52%-1.05M | 5.44%1.14M | -352.63%-1.73M | -127.85%-1.18M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 70.49%-371K | 61.55%-2.97M | 68.19%-384K | 97.65%-47K | 20.09%-1.28M | 56.69%-1.26M | -22.11%-7.71M | 73.65%-1.21M | -536.19%-2M | -165.89%-1.6M |
Other operating cash inflow (outflow) | 0 | -2.51M | -2.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 50.30%-1.76M | -126.63%-4.9M | -110.19%-1.47M | 214.49%1.27M | -107.68%-1.17M | 65.24%-3.53M | 2.81%18.41M | 67.67%14.42M | -1,783.05%-1.11M | 71.36%15.27M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -13.96%-2.05M | 17.27%-11.73M | -145.24%-3.74M | -6.38%-2.7M | 51.43%-3.49M | 38.53%-1.8M | -82.13%-14.17M | 58.21%-1.52M | -39.87%-2.54M | -544.39%-7.19M |
Net business purchase and sale | --0 | 54.30%-2.17M | 100.04%2K | --0 | --0 | -676.07%-2.17M | -244.54%-4.75M | -151.20%-4.47M | --0 | --0 |
Net investment property transactions | ---- | --0 | --0 | --0 | ---- | ---- | -32.52%-542K | 427.21%2.15M | -6,460.87%-1.51M | 35.48%-340K |
Net investment product transactions | --0 | 157.00%4.98M | --657K | --0 | --62K | 148.76%4.26M | -2,018.24%-8.73M | --0 | --0 | --0 |
Dividends received (cash flow from investment activities) | -16.67%15K | -47.54%64K | -68.63%16K | -33.33%10K | -58.33%20K | 125.00%18K | -45.78%122K | -77.33%51K | --15K | --48K |
Interest received (cash flow from investment activities) | 4.82%522K | 47.94%1.87M | -11.19%357K | 72.07%573K | 87.61%439K | 69.97%498K | 4.30%1.26M | 27.62%402K | 18.09%333K | -28.66%234K |
Net changes in other investments | --3.13M | --857K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 101.37%1.61M | 77.12%-6.13M | 45.55%-1.85M | 42.75%-2.12M | 59.01%-2.97M | 106.42%801K | -789.52%-26.81M | -152.22%-3.39M | -137.70%-3.7M | -451.22%-7.24M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -8.97%-5.59M | -71.76%4.73M | 167.66%2.71M | -72.24%2.44M | 280.32%4.71M | -153.64%-5.13M | 331.57%16.76M | 174.83%1.01M | 2,634.16%8.8M | 58.70%-2.61M |
Net common stock issuance | ---- | --62K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -34.72%-97K | -250.53%-985K | -1,188.33%-773K | -22.58%-76K | 17.95%-64K | 11.11%-72K | 28.50%-281K | 9.09%-60K | 37.37%-62K | 29.09%-78K |
Interest paid (cash flow from financing activities) | -37.04%-788K | -64.68%-2.82M | -52.36%-838K | -59.58%-766K | -64.18%-637K | -96.92%-575K | -26.39%-1.71M | -101.47%-550K | -38.33%-480K | -3.19%-388K |
Financing cash flow | -12.09%-6.47M | -93.27%994K | 188.53%1.16M | -80.61%1.6M | 230.25%4.01M | -162.86%-5.77M | 272.47%14.77M | 123.73%401K | 2,691.22%8.26M | 54.81%-3.08M |
Net cash flow | ||||||||||
Beginning cash position | -10.65%80.69M | 7.58%90.31M | 3.81%83.82M | 8.21%82.97M | 15.68%82.12M | 7.58%90.31M | 11.93%83.94M | 14.83%80.75M | 7.68%76.68M | 1.45%70.98M |
Current changes in cash | 22.23%-6.62M | -257.61%-10.04M | -118.89%-2.16M | -78.12%755K | -102.69%-133K | 36.79%-8.51M | 0.66%6.37M | -14.71%11.43M | 361.36%3.45M | 530.19%4.95M |
Effect of exchange rate changes | 124.60%703K | 8,520.00%421K | 47.84%-976K | -84.79%94K | 31.82%990K | -37.02%313K | -100.19%-5K | -950.45%-1.87M | 43.39%618K | 65.42%751K |
End cash Position | -8.94%74.78M | -10.65%80.69M | -10.65%80.69M | 3.81%83.82M | 8.21%82.97M | 15.68%82.12M | 7.58%90.31M | 7.58%90.31M | 14.83%80.75M | 7.68%76.68M |
Free cash flow | 28.52%-3.83M | -608.83%-19.24M | -160.95%-7.65M | 59.25%-1.49M | -159.54%-4.75M | 59.10%-5.35M | -62.22%3.78M | 156.28%12.56M | -94.88%-3.66M | 2.35%7.98M |
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