(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 | -145.92%-304K | -117.82%-798.19K | -130.38%-996.19K | -86.31%181K | -123.07%-645K | 122.69%662K | 641.79%4.48M | 150.33%3.28M | 192.19%1.32M | 877.62%2.8M |
Net profit before non-cash adjustment | -25.06%-534K | -477.25%-2.61M | -129.22%-1.32M | -38.82%197K | -6,973.33%-1.06M | -144.57%-427K | 171.56%690.99K | -106.05%-574.01K | 359.68%322K | 97.94%-15K |
Total adjustment of non-cash items | 0.90%447K | 326.48%3.34M | 55.66%1.98M | -15.36%452K | -26.98%471K | 126.61%443K | -30.56%783.75K | 233.48%1.27M | 89.36%534K | 115.00%645K |
-Depreciation and amortization | -6.47%217K | -17.01%871.45K | -0.29%227.45K | -31.03%180K | -12.45%232K | -21.62%232K | -27.77%1.05M | -34.24%228.11K | -26.89%261K | -28.76%265K |
-Reversal of impairment losses recognized in profit and loss | --0 | 80.86%1.35M | 75.91%1.38M | --0 | ---11K | 50.00%-19K | 172.83%743.78K | 400.46%781.78K | --0 | --0 |
-Disposal profit | --0 | 92.40%-174.76K | 51.17%-33.76K | ---120K | 90.91%-1K | 99.10%-20K | -171.08%-2.3M | -24.59%-69.14K | --0 | 97.56%-11K |
-Net exchange gains and losses | --0 | 181.14%15.75K | 175.98%14.75K | --0 | --0 | --1K | -483.28%-19.42K | -29,519.70%-19.42K | --0 | --0 |
-Other non-cash items | -7.63%230K | -1.88%1.28M | 12.76%392.87K | 43.59%392K | -35.81%251K | -16.16%249K | -15.23%1.31M | -1.78%348.42K | -19.94%273K | -37.04%391K |
Changes in working capital | -133.59%-217K | -151.04%-1.53M | -164.17%-1.66M | -200.21%-467K | -102.54%-55K | 129.23%646K | 403.56%3.01M | 113.91%2.58M | 129.27%466K | 202.94%2.17M |
-Change in receivables | 224.83%471K | -140.30%-330.98K | -11.10%-503.98K | -164.07%-1.48M | 3.73%1.5M | 105.86%145K | 142.47%821.37K | -228.83%-453.64K | 207.82%2.3M | 75.85%1.45M |
-Change in inventory | -1.78%-344K | -203.64%-2.61M | -158.08%-1.42M | 31.09%-328K | -786.84%-522K | -172.22%-338K | 6,296.16%2.52M | 397.24%2.45M | -18.11%-476K | 944.44%76K |
-Change in payables | -117.59%-117K | 504.77%1.4M | 66.02%693.81K | 172.16%990K | -270.00%-952K | 1,257.14%665K | -152.09%-345.09K | 213.05%417.91K | -234.38%-1.37M | 185.71%560K |
-Changes in other current assets | -230.46%-227K | 52.02%12.82K | -354.27%-423.18K | 2,783.33%346K | -203.70%-84K | 169.32%174K | -97.38%8.43K | -76.85%166.43K | 116.00%12K | 127.36%81K |
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 | -14.89%-108K | 44.53%-362.09K | 91.65%-11.09K | 66.94%-80K | -101.14%-177K | 50.53%-94K | -116.99%-652.79K | 12.54%-132.79K | -1,412.50%-242K | -1.15%-88K |
Other operating cash inflow (outflow) | 0 | 0 | -1K | 1K | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -172.54%-412K | -130.31%-1.16M | -132.04%-1.01M | -90.56%102K | -130.35%-822K | 118.28%568K | 439.39%3.83M | 171.68%3.15M | 174.48%1.08M | 1,260.80%2.71M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 70.00%-6K | -118.63%-62.74K | 95.65%-158.74K | 553.85%118K | -111.11%-2K | -100.50%-20K | 712.78%336.7K | -312.04%-3.65M | 71.11%-26K | -85.00%18K |
Net investment property transactions | ---- | --190K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 25.00%5K | 458.13%59.46K | 1,726.04%48.46K | 33.33%4K | 50.00%3K | 33.33%4K | -15.57%10.65K | 1.34%2.65K | 0.00%3K | -33.33%2K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | 135.29%4M | ---- | ---- | ---- |
Investing cash flow | 93.75%-1K | -95.71%186.72K | -77.63%79.72K | 630.43%122K | -95.00%1K | -100.40%-16K | 29.86%4.35M | 532.85%356.36K | -101.35%-23K | -97.83%20K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 76.68%-275K | 56.83%-2.68M | 77.85%-583.74K | 47.42%-590K | 76.71%-330K | -13.37%-1.18M | -340.32%-6.21M | -264.83%-2.63M | -16,128.57%-1.12M | -198.95%-1.42M |
Increase or decrease of lease financing | 8.00%-23K | 88.54%-57.37K | 97.47%-8.37K | 84.21%-9K | 75.41%-15K | 50.98%-25K | -113.05%-500.42K | -308.29%-331.42K | 74.67%-57K | 28.24%-61K |
Interest paid (cash flow from financing activities) | 7.11%-235K | -1.32%-1.32M | -24.91%-417.22K | -43.48%-396K | 35.37%-254K | 15.67%-253K | 16.33%-1.3M | 6.52%-334.03K | 19.77%-276K | 37.02%-393K |
Net other fund-raising expenses | 350.00%9K | -113.37%-22.46K | -749.52%-21.46K | --0 | 0.00%-3K | 200.00%2K | 11.61%-10.53K | 97.19%-2.53K | 0.00%-3K | 0.00%-3K |
Financing cash flow | 63.99%-524K | 49.14%-4.08M | 68.79%-1.03M | 31.76%-995K | 67.88%-602K | -4.45%-1.46M | -297.57%-8.03M | -152.69%-3.3M | -158.05%-1.46M | -58.01%-1.87M |
Net cash flow | ||||||||||
Beginning cash position | -98.46%79K | 2.95%5.13M | -58.84%2.03M | -47.49%2.8M | -5.73%4.23M | 2.81%5.13M | 485.06%4.99M | 302.01%4.94M | 350.40%5.34M | 326.36%4.48M |
Current changes in cash | -3.77%-937K | -3,538.92%-5.06M | -1,079.51%-1.96M | -92.27%-771K | -266.63%-1.42M | -78.46%-903K | -97.66%147.03K | -97.28%200.03K | -28.53%-401K | 1,434.38%854K |
End cash Position | -120.31%-858K | -98.47%78.6K | -98.47%78.6K | -58.84%2.03M | -47.49%2.8M | -5.73%4.23M | 2.95%5.13M | 2.95%5.13M | 302.01%4.94M | 350.40%5.34M |
Free cash flow | -179.32%-418K | -134.38%-1.28M | -135.20%-1.08M | -90.51%100K | -130.43%-824K | 116.91%527K | 400.78%3.71M | 191.26%3.06M | 172.69%1.05M | 1,260.80%2.71M |
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