(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 27.14%24.72M | 170.39%50.95M | -158.02%-14.79M | -252.83%-38.24M | 389.94%76.38M | -62.27%19.44M | -8.61%-72.38M | -76.95%25.5M | 1,128.74%25.02M | -53.20%15.59M |
Net profit before non-cash adjustment | 27.20%3.43M | 119.29%14.13M | -62.18%18.13M | 160.99%4.08M | -36.61%4.91M | -87.70%2.7M | -74.17%6.45M | -54.60%47.93M | -119.14%-6.69M | -66.55%7.74M |
Total adjustment of non-cash items | -16.04%10.72M | 5.18%14.39M | 1.60%51.19M | -23.89%12.29M | 6.36%12.45M | 21.84%12.77M | 13.49%13.68M | -8.56%50.39M | -17.42%16.14M | 3.30%11.7M |
-Depreciation and amortization | -0.42%5.87M | 0.19%5.87M | 4.90%23.34M | 11.19%5.84M | 0.10%5.75M | 8.51%5.89M | 0.60%5.86M | -3.63%22.25M | -3.88%5.25M | -0.26%5.74M |
-Reversal of impairment losses recognized in profit and loss | -146.62%-648K | 76.61%3.46M | -60.24%4.45M | -94.46%357K | -62.09%748K | 50.27%1.39M | 5.38%1.96M | -38.30%11.2M | -38.98%6.44M | -25.38%1.97M |
-Share of associates | ---4K | --1K | --1K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Disposal profit | 33.13%-109K | 15.31%-83K | 23.33%-687K | 60.24%-229K | -2.60%-197K | -83.15%-163K | -151.28%-98K | -1,444.83%-896K | -3,288.24%-576K | -100.00%-192K |
-Other non-cash items | -0.64%5.62M | -13.72%5.14M | 35.04%24.09M | 25.75%6.32M | 47.06%6.15M | 34.09%5.65M | 35.14%5.96M | 28.11%17.84M | 41.70%5.03M | 38.20%4.18M |
Changes in working capital | 165.84%10.57M | 124.24%22.42M | -15.50%-84.11M | -450.91%-54.6M | 1,630.65%59.02M | -79.22%3.98M | 10.75%-92.5M | -45.51%-72.82M | 127.34%15.56M | -230.14%-3.86M |
-Change in receivables | 1,076.45%28.22M | 202.32%18.16M | -31.89%-47.2M | -3,979.87%-51.49M | 371.54%19.64M | 1,440.22%2.4M | 53.92%-17.75M | -404.01%-35.79M | 98.50%-1.26M | -84.99%4.16M |
-Change in inventory | 109.41%1.34M | 148.06%13.92M | -9.61%-35.66M | 30.17%-19.13M | 1,671.88%26.72M | -144.10%-14.28M | 19.09%-28.98M | 51.34%-32.53M | -38.03%-27.39M | 93.91%-1.7M |
-Change in payables | -219.84%-19M | 78.89%-9.66M | 72.21%-1.25M | -63.78%16.01M | 300.40%12.67M | 221.33%15.85M | -56.11%-45.78M | -118.84%-4.5M | -6.57%44.21M | -537.10%-6.32M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -28.82%-447K | -49.83%-430K | -70.50%-1.65M | -92.73%-557K | -68.27%-456K | -109.04%-347K | -19.58%-287K | -0.63%-966K | 0.69%-289K | -9.27%-271K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 4.86%-2.35M | 35.92%-1.9M | 43.47%-12.81M | 34.02%-2.33M | 55.51%-5.05M | 17.10%-2.47M | 38.31%-2.97M | -34.56%-22.66M | 73.33%-3.53M | -4,043.80%-11.35M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 31.85%21.92M | 164.28%48.62M | -1,667.52%-29.25M | -293.93%-41.12M | 1,687.84%70.87M | -65.63%16.63M | -5.50%-75.63M | -97.99%1.87M | 232.94%21.2M | -87.91%3.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 62.52%-3.69M | -48.75%-8.57M | 35.72%-40.38M | 74.95%-10.8M | -118.01%-13.97M | -112.51%-9.85M | 33.51%-5.76M | -81.59%-62.82M | -223.28%-43.11M | -95.01%-6.41M |
Net business purchase and sale | ---6.65M | --0 | --22K | ---49K | --0 | --0 | --71K | --0 | --0 | --0 |
Net investment property transactions | ---- | ---- | ---127K | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | -43.23%1.03M | 291.48%2.3M | 131.68%4.48M | 132.61%1.18M | 35.62%910K | 220.18%1.81M | 204.15%587K | -24.03%1.94M | -9.64%506K | -43.71%671K |
Net changes in other investments | ---- | ---- | -91.91%650K | --0 | --0 | ---- | ---- | 1,439.67%8.04M | --7.48M | --0 |
Investing cash flow | -23.85%-9.32M | -22.88%-6.27M | 33.11%-35.35M | 72.47%-9.67M | -127.65%-13.06M | -99.31%-7.52M | 37.86%-5.1M | -62.71%-52.84M | -174.94%-35.13M | -197.77%-5.74M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -734.50%-26.76M | -105.27%-4.03M | -37.28%50.57M | -16.10%45.44M | -317.31%-75.45M | 107.91%4.22M | -21.95%76.37M | 505.67%80.63M | -5.72%54.16M | 67.33%-18.08M |
Net common stock issuance | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -170.06%-1.58M | -88.86%-1.27M | -100.17%-5K |
Increase or decrease of lease financing | -33.12%-1.06M | 472.58%2.69M | -126.02%-3.22M | -78.15%-848K | -124.08%-856K | -123.88%-797K | -240.57%-722K | -62.41%-1.43M | -94.29%-476K | -97.93%-382K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -33.01%-4.35M | --0 | ---- |
Cash dividends for minorities | ---- | ---- | 6.92%-242K | ---- | ---- | ---- | ---- | -80.56%-260K | ---- | ---- |
Interest paid (cash flow from financing activities) | 10.07%-6.83M | -15.18%-7.68M | -43.97%-28.84M | -33.04%-7.47M | -44.18%-7.1M | -55.18%-7.6M | -45.15%-6.67M | -23.01%-20.03M | -37.40%-5.62M | -29.71%-4.93M |
Net other fund-raising expenses | ---- | ---- | --151K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -676.74%-32.43M | -113.07%-9.02M | -65.23%18.42M | -20.43%37.03M | -200.63%-83.41M | 92.91%-4.18M | -25.87%68.98M | 238.68%52.98M | -11.16%46.53M | 53.51%-27.75M |
Net cash flow | ||||||||||
Beginning cash position | -1.09%99.7M | -41.03%66.37M | 1.81%112.55M | 0.24%80.13M | -3.40%105.73M | -18.51%100.8M | 1.81%112.55M | 25.05%110.54M | -8.00%79.94M | -5.41%109.45M |
Current changes in cash | -501.97%-19.82M | 383.69%33.33M | -2,404.29%-46.18M | -142.21%-13.76M | 13.28%-25.6M | 134.62%4.93M | -189.33%-11.75M | -90.95%2M | 37.86%32.61M | -2.40%-29.52M |
End cash Position | -24.45%79.88M | -1.09%99.7M | -41.03%66.37M | -41.03%66.37M | 0.24%80.13M | -3.40%105.73M | -18.51%100.8M | 1.81%112.55M | 1.81%112.55M | -8.00%79.94M |
Free cash flow | 172.54%17.99M | 149.05%39.97M | -14.76%-70.46M | -137.17%-52.23M | 2,199.81%56.65M | -84.89%6.6M | -1.40%-81.48M | -211.26%-61.4M | 24.84%-22.02M | -110.18%-2.7M |
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
No Data