(Q3)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 109.22%16.47M | -11.69%9.91M | -814.08%-7.76M | 9.40%25.88M | -23.66%5.7M | 105.78%7.87M | 0.66%11.22M | -10.76%1.09M | -8.64%23.65M | 36.03%7.46M |
Net profit before non-cash adjustment | -23.82%4.47M | -11.17%5.61M | -24.12%5.01M | -15.35%22.08M | -47.61%3.29M | -6.90%5.87M | -12.64%6.32M | 5.38%6.6M | 12.48%26.08M | -5.66%6.28M |
Total adjustment of non-cash items | 212.47%1.12M | 70.54%-180K | 359.63%1.55M | 99.72%-9.02K | 901.47%2.19M | -0.51%-994K | 53.11%-611K | 5.84%-597K | -78.07%-3.2M | 74.71%-273.62K |
-Depreciation and amortization | 123.59%1.27M | -34.62%372K | 253.99%2.04M | -4.94%2.28M | -41.83%569.74K | 17.11%568K | 58.94%569K | -0.52%576K | -7.75%2.4M | 63.75%979.43K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 61.93%-186.45K | ---- | ---- | ---- | ---- | -51.53%-489.7K | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | -127.00%-77.42K | ---- | ---- | ---- | ---- | 2,422.91%286.75K | ---- |
-Share of associates | ---- | ---- | ---- | -0.93%-2.57M | ---- | ---- | ---- | ---- | -8.41%-2.54M | ---- |
-Disposal profit | 79.52%-155K | 30.38%-582K | 31.98%-536K | ---40 | 31.84%2.38M | -6.62%-757K | -41.22%-836K | -56.35%-788K | --0 | 16.25%1.81M |
-Net exchange gains and losses | ---- | ---- | ---- | 200.31%22.03K | ---- | ---- | ---- | ---- | ---21.96K | ---- |
-Other non-cash items | 100.37%3K | 108.72%30K | 112.21%47K | 118.26%517.31K | 805.63%2.05M | -5.37%-805K | 67.82%-344K | 45.70%-385K | -63.68%-2.83M | 49.50%-290.71K |
Changes in working capital | 263.10%10.88M | -18.80%4.48M | -191.29%-14.32M | 393.51%3.81M | -85.22%215.48K | 301.14%3M | 5.68%5.51M | -11.45%-4.92M | -82.86%771.51K | 1,754.30%1.46M |
-Change in receivables | ---- | ---- | ---- | 78.32%7.03M | ---- | ---- | ---- | ---- | 183.27%3.94M | ---- |
-Change in inventory | ---- | ---- | ---- | 61.68%-4.03M | ---- | ---- | ---- | ---- | -240.86%-10.51M | ---- |
-Change in payables | ---- | ---- | ---- | -89.08%800.63K | ---- | ---- | ---- | ---- | 312.66%7.33M | ---- |
-Changes in other current assets | 306.13%12.71M | 3.57%7.61M | -254.90%-14.88M | ---- | ---- | 156.46%3.13M | 321.33%7.35M | -30.50%-4.19M | ---- | ---- |
-Changes in other current liabilities | -1,275.94%-1.83M | -70.66%-3.14M | 177.59%561K | ---- | ---- | -103.28%-133K | -152.92%-1.84M | 39.65%-723K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -46.15%-114K | 15.89%-127K | 70.73%-24K | 25.41%-85.58K | 504.95%225.42K | -39.29%-78K | -978.57%-151K | 0.00%-82K | 22.77%-114.74K | 40.94%37.26K |
Interest received (cash flow from operating activities) | 2.59%3.04M | 52.86%2.97M | ||||||||
Tax refund paid | 8.49%-2.27M | 32.31%-922K | -44.21%-2.03M | -3.57%-6.66M | 49.04%-1.41M | -87.97%-2.49M | -17.21%-1.36M | -18.43%-1.41M | -18.69%-6.43M | 12.82%-2.76M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -10.18%-20.13K | -10.18%-20.13K | 0 | 0 | 0 | 69.99%-18.27K | 69.99%-18.27K |
Operating cash flow | 165.24%14.08M | -8.73%8.86M | -2,341.54%-9.82M | 10.46%22.16M | -1.96%7.54M | 116.91%5.31M | -2.64%9.71M | -673.08%-402K | -9.67%20.06M | 81.84%7.69M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -312.50%-66K | -77.42%-55K | -6,000.00%-183K | 37.43%-111.46K | -164.80%-61.46K | 89.54%-16K | 73.28%-31K | 25.00%-3K | -257.44%-178.15K | 749.91%94.85K |
Net intangibles purchase and sale | ---- | ---- | ---- | 69.71%-50.35K | ---- | ---- | ---- | ---- | -122.20%-166.22K | ---- |
Net business purchase and sale | --0 | --0 | --0 | ---27.21M | ---27.21M | --0 | --0 | --0 | --0 | --0 |
Net investment product transactions | 53.21%22.49M | -5.89%-5.46M | -87.37%2.62M | 702.14%50.83M | 7.63%20.53M | 1,024.56%14.68M | 79.82%-5.16M | 5,566.58%20.77M | 48.82%-8.44M | 283.58%19.08M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---58 | ---- |
Dividends received (cash flow from investment activities) | -79.52%155K | -30.38%582K | -31.98%536K | --4.04M | 191.81%1.66M | 6.62%757K | 41.22%836K | 56.35%788K | --0 | ---1.81M |
Investing cash flow | 46.42%22.58M | -13.37%-4.93M | -86.19%2.98M | 412.92%27.49M | -129.86%-5.14M | 1,595.93%15.42M | 82.64%-4.35M | 17,865.00%21.56M | 44.08%-8.79M | 304.46%17.2M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | ---- | ---- | --0 | ---7.96M | --7.96M | ---- | ---- |
Increase or decrease of lease financing | -11.43%-351K | -170.00%-432K | -172.61%-1.25M | -3.93%-1.25M | 12.34%-317.3K | -52.17%-315K | 42.03%-160K | -27.78%-460K | -7.50%-1.2M | -229.48%-361.97K |
Cash dividends paid | ---- | ---- | ---- | -60.00%-42.17M | 100.00%726 | ---21.09M | --0 | ---21.09M | ---26.36M | ---21.09M |
Financing cash flow | -0.16%-21.44M | 94.68%-432K | 90.77%-1.25M | -57.55%-43.42M | 98.52%-316.57K | -290.62%-21.4M | -2,840.22%-8.12M | -3,675.28%-13.59M | -2,359.06%-27.56M | -19,422.70%-21.45M |
Net cash flow | ||||||||||
Beginning cash position | -9.35%31.17M | -25.49%27.68M | 20.93%35.77M | -35.51%29.58M | 29.01%33.71M | 13.87%34.38M | -18.50%37.14M | -35.51%29.58M | 13.26%45.87M | -30.30%26.13M |
Current changes in cash | 2,376.53%15.23M | 226.51%3.49M | -206.97%-8.09M | 138.20%6.22M | -39.32%2.09M | 83.53%-669K | 82.05%-2.76M | 2,690.75%7.57M | -403.31%-16.29M | -58.89%3.44M |
Effect of exchange rate changes | ---- | ---- | ---- | -1,166.45%-33.51K | ---- | ---- | ---- | ---- | --3.14K | ---- |
End cash Position | 37.63%46.4M | -9.35%31.17M | -25.49%27.68M | 20.93%35.77M | 20.93%35.77M | 29.01%33.71M | 13.87%34.38M | -18.50%37.14M | -35.51%29.58M | -35.51%29.58M |
Free cash flow | 164.79%14.02M | -9.00%8.8M | -2,368.64%-10M | 11.57%21.99M | -2.50%7.43M | 130.68%5.29M | -1.81%9.68M | -623.21%-405K | -10.67%19.71M | 83.43%7.62M |
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