(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 | -111.52%-4.19M | -90.02%-28.48M | 125.74%2.76M | 92.28%-5.71M | 35.53%-16.33M | 556.21%36.34M | -3.27%-14.99M | 58.99%-10.73M | -223.67%-73.97M | -229.14%-25.33M |
Net profit before non-cash adjustment | 714.25%17.94M | -72.16%4.04M | -14.56%7.72M | -67.69%12.09M | -156.71%-13.66M | -86.05%2.2M | 38.34%14.51M | -45.09%9.04M | 23.51%37.42M | 85.38%-5.32M |
Total adjustment of non-cash items | -225.04%-22.68M | 58.89%-8.51M | 1.70%-16.59M | 25.94%-40.1M | -37.66%4.44M | 67.23%-6.98M | -17.22%-20.69M | 24.43%-16.87M | -37.99%-54.14M | -80.54%7.13M |
-Depreciation and amortization | -3.03%6.04M | 50.16%5.79M | 51.63%5.88M | 28.44%20.42M | 56.17%6.46M | 58.96%6.23M | -0.98%3.86M | -1.87%3.88M | 0.41%15.9M | 1.38%4.13M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -39.65%28.15M | ---- | ---- | ---- | ---- | -11.42%46.65M | ---- |
-Assets reserve and write-off | --0 | --0 | 0.00%2M | ---- | ---- | 0.00%2M | -8.47%2M | -27.06%2M | ---- | ---- |
-Share of associates | -0.92%-36.29M | 33.98%-21.33M | -14.33%-32.38M | 16.09%-131.06M | 25.37%-34.46M | 22.70%-35.96M | -9.32%-32.31M | 16.53%-28.33M | -11.00%-156.19M | -53.85%-46.17M |
-Disposal profit | --0 | 100.96%2K | --0 | -146.62%-506.78K | 64.10%-73.78K | ---224K | ---209K | --0 | -211.37%-205.49K | -211.37%-205.49K |
-Net exchange gains and losses | ---- | ---- | ---- | 17.90%3.31M | ---- | ---- | ---- | ---- | -53.09%2.81M | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | -9.23%12.69M | --0 | ---- | ---- | ---- | 116.34%13.98M | --0 |
-Other non-cash items | -8.64%7.58M | 17.71%7.03M | 42.02%7.92M | 17.35%26.9M | 3.15%7.05M | 55.35%8.29M | 2.54%5.98M | 13.40%5.58M | 11.30%22.92M | 71.97%6.84M |
Changes in working capital | -98.65%555K | -172.63%-24.01M | 501.31%11.62M | 138.95%22.3M | 73.80%-7.11M | 1,767.79%41.11M | -19.82%-8.81M | 85.73%-2.9M | -311.49%-57.25M | -239.96%-27.14M |
-Change in receivables | 86.89%26.71M | 3.78%-16.08M | -50.61%20.56M | 161.88%43.75M | 107.66%4.54M | 158.12%14.29M | -338.02%-16.71M | 144.14%41.62M | -163.77%-70.7M | -172.46%-59.35M |
-Change in payables | -197.49%-26.15M | -200.51%-7.94M | 79.93%-8.94M | -259.52%-21.45M | -136.18%-11.66M | 21.26%26.82M | 323.30%7.9M | -19.21%-44.52M | 110.78%13.45M | 151.52%32.21M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 89.57%-318K | 69.89%-246K | -69.35%-735K | -13.15%-2.91M | -58.75%1.39M | -51.74%-3.05M | 65.70%-817K | 72.00%-434K | 45.95%-2.57M | 184.72%3.37M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 41.98%-246K | 67.32%-199K | 93.96%-53K | 40.08%-2.64M | 49.92%-728.28K | 56.69%-424K | 32.63%-609K | 17.73%-877K | -16.46%-4.4M | -39.44%-1.45M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -114.45%-4.75M | -76.23%-28.92M | 116.39%1.97M | 86.09%-11.26M | 33.08%-15.67M | 400.01%32.86M | 7.79%-16.41M | 58.16%-12.04M | -157.84%-80.95M | -218.53%-23.42M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 99.98%-5K | 99.95%-3K | --0 | 56.86%-60.44M | 99.34%-289.92K | 58.60%-23.23M | 81.63%-5.84M | -282.64%-31.08M | -4,160.90%-140.11M | -1,302.06%-44.1M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 24.67%-9.09K | ---- | ---- | ---- | ---- | -56.69%-12.07K | ---- |
Dividends received (cash flow from investment activities) | --0 | ---- | ---- | -60.95%27.39M | --27.39M | --0 | ---- | ---- | --70.13M | ---- |
Interest received (cash flow from investment activities) | -59.22%73K | -26.24%149K | -8.97%132K | -48.42%735.24K | -71.78%209.24K | -49.15%179K | 18.82%202K | -10.49%145K | 2.79%1.43M | -42.11%741.4K |
Net changes in other investments | 97.58%-5K | -32.63%6.71M | -114.87%-1.24M | 765.50%32.45M | 399.50%14.37M | -101.73%-207K | 132.63%9.96M | -22.76%8.34M | 47.06%-4.88M | 126.36%2.88M |
Investing cash flow | 100.27%63K | 387.73%21.06M | 95.10%-1.11M | 100.17%123.37K | 40.58%41.66M | 46.89%-23.26M | 106.95%4.32M | -897.74%-22.6M | 30.85%-73.45M | 263.83%29.64M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 119.11%769K | -1,294.17%-17.6M | -134.57%-3.22M | -102.54%-3.18M | -141.11%-9.93M | -108.27%-4.02M | -97.23%1.47M | 936.60%9.3M | 1,053.35%124.9M | 12.04%24.15M |
Net common stock issuance | --0 | ---- | ---- | 5,282.73%38.27M | -99.97%211 | --14.4M | ---- | ---- | -99.48%711K | 4,740,100.00%711K |
Increase or decrease of lease financing | ---106K | ---118K | ---328K | -53.96%-351.65K | -96.01%-351.65K | --0 | --0 | --0 | -4.33%-228.41K | 18.05%-179.41K |
Issuance fees | 49.27%-244K | ---- | ---- | ---881.73K | 100.26%272 | -553.77%-481K | ---- | ---- | --0 | -52,375.25%-106K |
Interest paid (cash flow from financing activities) | -35.24%-7.33M | -29.40%-6.94M | -38.38%-7.32M | -13.33%-24.72M | 21.25%-8.65M | -47.32%-5.42M | -48.27%-5.36M | -49.79%-5.29M | -26.67%-21.81M | -70.61%-10.99M |
Financing cash flow | -254.37%-6.91M | -79.08%4.1M | -370.63%-10.86M | -91.17%9.14M | -239.32%-18.93M | -90.07%4.48M | -60.47%19.58M | 186.45%4.01M | 3.31%103.57M | -8.78%13.59M |
Net cash flow | ||||||||||
Beginning cash position | 128.76%12.13M | 1,876.17%15.88M | -10.41%26.62M | -62.19%29.72M | 245.04%19.39M | -67.87%5.3M | -101.87%-894K | -62.19%29.72M | -32.55%78.61M | -90.92%5.62M |
Current changes in cash | -182.36%-11.6M | -150.31%-3.77M | 67.35%-10M | 96.07%-2M | -64.36%7.06M | 245.92%14.08M | 124.63%7.49M | -0.13%-30.63M | -36.06%-50.82M | 19.59%19.81M |
Effect of exchange rate changes | 42,975.00%3.45M | 101.32%17K | -6,325.00%-747K | -156.91%-1.1M | -95.99%171.76K | 100.65%8K | -29.10%-1.29M | 109.76%12K | 433.63%1.93M | 3,692.79%4.29M |
End cash Position | -79.49%3.98M | 128.76%12.13M | 1,876.17%15.88M | -10.41%26.62M | -10.41%26.62M | 245.04%19.39M | -67.87%5.3M | -101.87%-894K | -62.19%29.72M | -62.19%29.72M |
Free cash flow | -150.54%-4.75M | -28.79%-28.93M | 104.58%1.97M | 67.37%-72.21M | 76.32%-16.03M | 114.03%9.41M | 54.70%-22.46M | -16.86%-43.12M | -536.77%-221.27M | -509.31%-67.72M |
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