(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 | -84.23%53.15M | -102.42%-7.24M | 305.45%91.28M | 452.18%778.33M | 9.07%119.74M | 51.50%337.11M | 938.27%298.97M | 110.23%22.51M | 132.21%140.96M | 228.59%109.79M |
Net profit before non-cash adjustment | -47.59%209.09M | 43.25%333.52M | -11.43%367.6M | -33.86%1.49B | -0.99%441.72M | -50.94%398.92M | -69.04%232.82M | 73.58%415.01M | 50.22%2.25B | -9.28%446.12M |
Total adjustment of non-cash items | 54.92%-117.94M | -121.83%-220.25M | 21.31%-243.76M | 43.37%-1.07B | -21.25%-400.22M | 54.85%-261.63M | 86.57%-99.29M | -27.82%-309.78M | -24.18%-1.89B | 37.23%-330.08M |
-Depreciation and amortization | ---- | ---- | ---- | 2.12%199.18M | ---- | ---- | ---- | ---- | 15.56%195.04M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 343.79%135.4M | ---- | ---- | ---- | ---- | 633.57%30.51M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -127.00%-824K | ---- |
-Share of associates | ---- | ---- | ---- | 38.94%-1.33B | ---- | ---- | ---- | ---- | -38.30%-2.18B | ---- |
-Disposal profit | ---- | ---- | ---- | -413.45%-134.72M | ---- | ---- | ---- | ---- | 136.39%42.98M | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | 172.76%16.55M | ---- | ---- | ---- | ---- | -79.54%-22.74M | ---- |
-Other non-cash items | 54.92%-117.94M | -121.83%-220.25M | 21.31%-243.76M | -2.48%44.92M | -55.47%715.61M | 54.85%-261.63M | 86.57%-99.29M | -27.82%-309.78M | 251.30%46.06M | 59.11%1.61B |
Changes in working capital | -119.02%-38M | -172.84%-120.51M | 60.64%-32.56M | 265.09%360.77M | 1,351.30%78.24M | 1,891.78%199.82M | 950.57%165.43M | 61.86%-82.72M | 47.08%-218.53M | 87.80%-6.25M |
-Change in receivables | ---- | ---- | ---- | 205.09%154.63M | ---- | ---- | ---- | ---- | 6.97%-147.14M | ---- |
-Change in inventory | ---- | ---- | ---- | 1,806.94%160.52M | ---- | ---- | ---- | ---- | 97.75%-9.4M | ---- |
-Change in payables | ---- | ---- | ---- | 140.09%43.56M | ---- | ---- | ---- | ---- | -171.48%-108.64M | ---- |
-Changes in other current assets | -164.49%-95.12M | -228.28%-263.48M | 96.70%-4.85M | -95.58%2.06M | -135.06%-203.56M | 198.40%147.48M | 241.91%205.4M | 38.48%-147.26M | 336.78%46.66M | 44.69%580.66M |
-Changes in other current liabilities | 9.13%57.12M | 457.75%142.97M | -142.94%-27.71M | ---- | ---- | -62.27%52.34M | -124.90%-39.96M | 186.76%64.53M | ---- | ---- |
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 | -1.22%-12.67M | -1,848.45%-6.92M | -93.42%-10.11M | -8.16%-31.79M | -77.96%-13.69M | -57.74%-12.52M | 93.60%-355K | 36.35%-5.23M | 45.49%-29.39M | 36.59%-7.69M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -87.53%40.48M | -104.74%-14.16M | 369.57%81.17M | 569.15%746.54M | 3.88%106.06M | 51.27%324.59M | 1,184.70%298.62M | 107.57%17.29M | 122.70%111.57M | 204.71%102.1M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 61.66%-16.11M | -23.71%-35.52M | -74.04%-67.56M | -74.87%-174.41M | -534.26%-64.87M | 28.66%-42.01M | 50.66%-28.72M | -1,710.04%-38.82M | 46.13%-99.73M | 193.61%14.94M |
Net business purchase and sale | -103.83%-2.84M | -6,523.67%-11.19M | --0 | 800.18%128.05M | --0 | 5,398.29%74.18M | 19.91%-169K | 505.13%54.04M | 137.49%14.23M | 852.18%6.91M |
Net investment property transactions | ---- | ---- | ---- | 60.42%-13.23M | ---- | ---- | ---- | ---- | -5.16%-33.43M | ---- |
Net investment product transactions | -37.21%6.5M | -13.26%8.81M | -33.33%5.78M | -775.50%-6.76M | -186.62%-35.94M | 57.79%10.35M | 171.68%10.16M | 167.66%8.68M | 106.43%1M | 55.74%-12.54M |
Advance cash and loans provided to other parties | ---- | ---- | -25.00%-15K | ---- | ---- | ---- | ---- | 99.11%-12K | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | -62.32%-224K | ---- | ---- | -127.73%-761K | 29.11%-414K | -0.73%-138K | ---- | ---- | 105.01%2.74M | 79.98%-584K |
Dividends received (cash flow from investment activities) | -0.93%243.29M | 5.98%461.62M | 3,858.33%2.38M | 7.32%688.71M | 1.00%7.49M | 5.47%245.59M | 10.48%435.57M | -99.17%60K | -19.04%641.74M | -73.91%7.42M |
Interest received (cash flow from investment activities) | -13.84%4.25M | 15.62%4.34M | -23.10%3.34M | 73.81%17.83M | 4.76%4.8M | 79.92%4.93M | 67.46%3.75M | 525.47%4.35M | 125.36%10.26M | 257.13%4.58M |
Net changes in other investments | ---- | ---- | ---- | 169.17%40.16M | ---- | ---- | ---- | ---- | -8.56%14.92M | ---- |
Investing cash flow | -19.81%234.86M | 11.42%468.4M | -298.16%-56.07M | 23.18%679.6M | -2,901.49%-62M | 61.18%292.89M | 11.53%420.4M | 409.96%28.3M | 12.98%551.73M | 106.53%2.21M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 52.46%-125.7M | 125.79%63.1M | 245.36%73.79M | -330.92%-675.32M | -0.36%-115.48M | -265.42%-264.41M | -435.01%-244.67M | -112.48%-50.76M | -52.15%292.45M | -416.73%-115.06M |
Increase or decrease of lease financing | -33.70%-16.8M | -19.97%-16.69M | -13.53%-15.95M | -19.18%-52.9M | -3.23%-12.38M | -1.18%-12.56M | -31.11%-13.91M | -49.93%-14.05M | -78.36%-44.39M | -92.29%-12M |
Cash dividends paid | 0.00%-170.71M | ---- | ---- | -11.35%-629.23M | -55.33%-60.19M | 0.00%-170.71M | ---- | ---- | 18.15%-565.11M | -736.35%-38.75M |
Cash dividends for minorities | --0 | ---159K | 93.63%-2.01M | ---- | ---- | --0 | --0 | ---31.53M | ---- | ---- |
Interest paid (cash flow from financing activities) | 58.39%-5.54M | 66.60%-5.5M | 70.55%-5.15M | -1.05%-52.6M | 69.64%-5.33M | 9.51%-13.31M | -55.22%-16.46M | -90.34%-17.5M | -118.02%-52.05M | -138.09%-17.55M |
Net other fund-raising expenses | ---- | ---- | ---- | 548.49%4.08M | ---355K | --0 | --0 | --4.43M | -75.99%629K | ---- |
Financing cash flow | 30.86%-318.75M | 42.67%-386.02M | 146.32%50.67M | -281.56%-1.41B | 11.23%-162.2M | -70.62%-461M | -121.63%-673.37M | -128.18%-109.4M | -193.83%-368.48M | -1,110.25%-182.72M |
Net cash flow | ||||||||||
Beginning cash position | 11.42%1.78B | 11.03%1.71B | 2.05%1.63B | 23.16%1.6B | 3.76%1.75B | 2.99%1.59B | 6.33%1.54B | 23.16%1.6B | -8.72%1.3B | 19.40%1.68B |
Current changes in cash | -127.74%-43.41M | 49.47%68.22M | 218.73%75.77M | -93.16%20.17M | -50.66%-118.14M | 24.10%156.48M | -52.62%45.65M | -142.32%-63.82M | 329.27%294.82M | 30.79%-78.42M |
Effect of exchange rate changes | -716.11%-15.05M | -105.04%-498K | -54.74%2.23M | 132.28%12.6M | 96.13%-367K | -116.22%-1.84M | 118.85%9.88M | 610.98%4.93M | 15.23%5.42M | -755.14%-9.49M |
End cash Position | -1.79%1.72B | 11.42%1.78B | 11.03%1.71B | 2.05%1.63B | 2.05%1.63B | 3.76%1.75B | 2.99%1.59B | 6.33%1.54B | 23.16%1.6B | 23.16%1.6B |
Free cash flow | -91.55%23.82M | -118.41%-49.68M | 160.08%13.03M | 6,945.46%571.32M | -65.08%41.16M | 82.32%281.97M | 4,762.61%269.87M | 91.61%-21.69M | 101.19%8.11M | 201.81%117.88M |
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