(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 | 44.18%835.04M | 31,901.04%1.77B | 218.86%64.07M | 382.23%590.34M | 65.12%532.97M | 245.94%579.17M | 99.04%-5.56M | -427.66%-53.91M | 167.08%122.42M | 295.18%322.78M |
Net profit before non-cash adjustment | -935.87%-249.84M | 98.25%-68.57M | 14.89%-485.58M | 52.33%-549.98M | 184.09%937.11M | 102.78%29.89M | -9.52%-3.92B | 26.00%-570.55M | -3.81%-1.15B | -53.35%-1.11B |
Total adjustment of non-cash items | 258.64%1.71B | -31.46%2.55B | 104.55%1.55B | -2.72%1.09B | -150.69%-568.82M | -33.91%477.95M | 33.17%3.73B | 3.70%759.56M | 34.01%1.12B | 120.35%1.12B |
-Depreciation and amortization | 40.76%512.03M | 18.37%1.72B | 54.52%478.19M | 26.27%488.54M | 3.47%384.95M | -4.47%363.77M | -20.44%1.45B | -33.02%309.47M | -15.51%386.89M | -18.35%372.05M |
-Reversal of impairment losses recognized in profit and loss | 363.61%7.79M | 132.46%162.9M | 339.87%143.37M | 108.48%21.85M | 100.29%639K | -108.09%-2.95M | -2,520.00%-501.88M | -392.29%-59.77M | -10,643.35%-257.57M | -10,167.81%-221.07M |
-Assets reserve and write-off | --419.44M | 137.63%714.9M | 3,838.40%714.9M | --0 | --0 | --0 | 26.73%300.85M | -92.35%18.15M | --240.79M | --4.05M |
-Share of associates | 107.37%984K | -513.65%-1.43B | 77.59%-70.8M | -99.85%344K | -561.41%-1.34B | -109.33%-13.35M | 663.69%345.39M | -2,291.37%-315.97M | 3,892.43%226.77M | 2,790.21%291.48M |
-Disposal profit | 4,420.00%216K | -340.99%-64.98M | -361.21%-79.52M | 265.21%1.21M | 196.88%13.33M | 99.98%-5K | 36.24%-14.74M | -12.52%30.44M | 83.96%-733K | -257.56%-13.76M |
-Net exchange gains and losses | 999.24%364.26M | -89.34%123.35M | -129.74%-127.26M | -33.61%231.85M | -86.24%59.26M | 20.16%-40.51M | 2,214.11%1.16B | 276.49%427.87M | 57.02%349.21M | 639.01%430.62M |
-Remuneration paid in stock | 190.92%1.96M | -52.43%5.06M | -50.43%1.39M | 6.49%1.89M | 42.49%1.12M | -87.30%672K | 78.38%10.65M | -53.15%2.8M | --1.77M | --786K |
-Pension and employee benefit expenses | 131.22%8.39M | 449.71%25.58M | 232.68%13.26M | -13.41%4.59M | -11.48%4.1M | -23.08%3.63M | 235.70%4.65M | -42.62%-10M | 366.11%5.3M | 346.02%4.64M |
-Other non-cash items | 139.39%399.06M | 33.27%1.3B | 34.65%480.11M | 101.07%341.41M | 23.39%312.67M | -15.09%166.7M | 51.45%976.09M | 72.38%356.57M | 11.41%169.8M | 113.42%253.4M |
Changes in working capital | -982.17%-629.24M | -493.96%-719.32M | -313.30%-1B | -68.41%48.65M | -47.73%164.68M | 263.67%71.33M | -8.17%182.59M | -541.54%-242.92M | 68.14%154.02M | 504.62%315.07M |
-Change in receivables | -229.94%-347.34M | -2.48%-757.31M | 17.16%-555.18M | 5.03%-215.44M | -75.64%118.58M | 67.97%-105.27M | -6,609.54%-738.96M | -1,131.24%-670.22M | -53.24%-226.85M | 610.54%486.81M |
-Change in inventory | -54.06%-37.41M | -5.00%-53.4M | 37.27%-9.09M | 88.78%-4.48M | -295.37%-15.54M | -457.74%-24.28M | -317.60%-50.86M | -400.85%-14.5M | -778.54%-39.97M | 222.84%7.96M |
-Change in payables | -39.60%-349.47M | -366.17%-691.42M | -332.84%-765.92M | 8.87%155.89M | 135.95%168.94M | -197.18%-250.33M | 268.63%259.77M | 174.61%328.95M | -23.68%143.19M | -433.74%-469.97M |
-Changes in other current assets | -76.73%104.98M | 9.85%782.81M | 189.06%326.21M | -59.41%112.69M | -136.96%-107.3M | 1,315.30%451.21M | 101.48%712.64M | -73.51%112.85M | 390.93%277.64M | 271.54%290.27M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 35.92%-30.84M | -85.17%-431.6M | -163.04%-240.88M | -94.16%-97.08M | 4.54%-45.5M | -9.79%-48.13M | -148.18%-233.08M | -106.85%-91.58M | -155.16%-50M | -272.18%-47.66M |
Interest received (cash flow from operating activities) | 64.30%1.13M | 160.35%5.35M | 1,627.27%2.09M | 166.87%1.31M | 184.65%1.26M | -31.10%689K | 41.00%2.05M | 206.14%121K | 128.50%489K | 4.48%443K |
Tax refund paid | -602.08%-14.55M | 311.75%76.02M | 363.45%82.81M | 55.85%-2.24M | -2.48M | -439.12%-2.07M | -683.80%-35.9M | -7,348.10%-31.43M | -5.08M | 0 |
Other operating cash inflow (outflow) | -66.35%-1.56M | 73.88%-2.88M | 104.62%239K | 62.12%-856K | 18.14%-1.32M | 52.38%-939K | -236.60%-11.02M | -231.05%-5.17M | -96.52%-2.26M | 72.28%-1.62M |
Operating cash flow | 49.27%789.22M | 598.57%1.41B | 49.62%-91.68M | 649.56%491.46M | 77.02%484.93M | 219.88%528.71M | 58.17%-283.5M | -645.39%-181.97M | 132.29%65.57M | 247.88%273.95M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -201.28%-112.74M | -175.40%-224.64M | -49.24%-54.53M | -307.89%-94.77M | -184.29%-37.92M | -342.39%-37.42M | -344.18%-81.57M | -878.69%-36.54M | -345.93%-23.23M | -203.04%-13.34M |
Net intangibles purchase and sale | --0 | ---1.97M | ---- | ---- | ---- | ---642K | --0 | ---- | ---- | ---- |
Net business purchase and sale | ---- | 186.12%152.68M | -7,475.20%-75.75M | --0 | ---- | ---- | -684.49%-177.28M | 97.96%-1M | --0 | --0 |
Net investment product transactions | 213.17%11.43M | -188.54%-42.3M | -172.22%-37.68M | --0 | 2,895.41%5.48M | -140.11%-10.1M | -83.50%47.78M | 25,860.70%52.18M | --0 | -100.36%-196K |
Net changes in other investments | 11.73%3.89M | 645.24%14.64M | ---- | ---- | ---- | --3.48M | -97.84%1.97M | ---- | ---- | ---- |
Investing cash flow | -118.04%-97.43M | 51.42%-101.59M | -1,034.88%-155.28M | -307.89%-94.77M | 1,526.91%193.15M | 76.35%-44.69M | -153.75%-209.1M | -62.63%16.61M | -108.84%-23.23M | -127.68%-13.54M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,089.74%292.46M | 2.08%876.09M | 67.78%2.27B | -71.45%-418.83M | -10,945.84%-946.84M | 88.63%-29.55M | 316.14%858.21M | 273.27%1.35B | -318.88%-244.29M | 110.09%8.73M |
Increase or decrease of lease financing | -110.91%-726.42M | -74.57%-2.05B | ---- | ---- | ---- | ---344.43M | -176.54%-1.17B | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---23.66M | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -16.04%-433.97M | -272.88%-1.17B | 65.68%301.23M | -81.14%-442.5M | -7,596.87%-654.48M | -43.86%-373.98M | -129.31%-313.7M | -79.58%181.81M | -318.88%-244.29M | 110.09%8.73M |
Net cash flow | ||||||||||
Beginning cash position | -366.28%-7.83M | -71.41%336.76M | 39.26%578.49M | 16.35%735M | 23.41%449.75M | 223.13%2.94M | 152.83%1.18B | 3.66%415.4M | 168.11%631.7M | -18.61%364.42M |
Current changes in cash | 134.28%257.82M | 117.63%142.12M | 229.72%54.27M | 77.32%-45.8M | -91.23%23.6M | 112.37%110.05M | -203.15%-806.3M | -98.19%16.46M | -217.80%-201.96M | 220.76%269.14M |
Effect of exchange rate changes | 55.03%522.09M | 223.93%43.21M | 238.54%22.56M | 64.77%-449.33M | --133.23M | -73.20%336.76M | 49.94%-34.87M | 75.25%-16.28M | -137.43%-1.28B | --0 |
End cash Position | 71.67%772.09M | 55.03%522.09M | 55.03%522.09M | 39.26%578.49M | 16.35%735M | 23.41%449.75M | -71.41%336.76M | -71.41%336.76M | 3.66%415.4M | 168.11%631.7M |
Free cash flow | 37.65%675.33M | 365.76%990.86M | -52.62%-343.73M | 846.66%396.3M | 72.13%447.68M | 209.13%490.61M | 48.77%-372.83M | -284.11%-225.23M | 120.28%41.86M | 236.35%260.09M |
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