(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 | 100.18%139K | -50.73%86.11M | 2.65%160.18M | -801.96%-231.28M | 108.40%235.44M | -14.04%-78.23M | -30.84%174.78M | 30.94%156.04M | -273.19%-25.64M | 17.46%112.98M |
Net profit before non-cash adjustment | 9.09%54.09M | 1.34%147.2M | 7.91%44.4M | -12.29%20.79M | -23.90%32.43M | 31.18%49.58M | 14.48%145.26M | -3.35%41.15M | 37.49%23.7M | 27.47%42.62M |
Total adjustment of non-cash items | 17.79%29.92M | 13.15%116.81M | -8.11%30.81M | 28.72%33.98M | 15.40%26.63M | 25.51%25.4M | 8.57%103.23M | 123.69%33.53M | 8.14%26.4M | -12.80%23.07M |
-Depreciation and amortization | 2.90%15.04M | 2.12%61.47M | 3.07%17.41M | -0.84%14.71M | 3.12%14.74M | 3.10%14.61M | 1.18%60.19M | 4.72%16.89M | 2.78%14.84M | -1.41%14.29M |
-Reversal of impairment losses recognized in profit and loss | 51.29%7.15M | 35.54%25.19M | 58.77%8.18M | 7.56%7.58M | -4.85%4.69M | 226.74%4.73M | -29.85%18.58M | -30.10%5.15M | 124.24%7.05M | -14.12%4.93M |
-Assets reserve and write-off | 259.47%1.35M | 359.80%6.11M | 2,967.69%1.86M | 12,702.78%4.54M | 35.38%-663K | 130.59%375K | 27.40%-2.35M | 98.03%-65K | -106.46%-36K | -157.79%-1.03M |
-Disposal profit | 99.87%-2K | -488.12%-1.19M | -83.41%688K | 109.35%193K | 54.60%-578K | -47.48%-1.49M | 98.49%-202K | 142.83%4.15M | -239.47%-2.06M | -1,324.04%-1.27M |
-Net exchange gains and losses | -108.97%-41K | -241.09%-1.19M | -6,807.02%-3.94M | 316.76%388K | 449.54%1.91M | 5.54%457K | -437.86%-348K | 81.25%-57K | -134.76%-179K | -938.46%-545K |
-Other non-cash items | -4.36%6.43M | -3.46%26.41M | -11.51%6.6M | -3.32%6.56M | -2.42%6.54M | 4.64%6.72M | 6.72%27.36M | 56.58%7.46M | 6.63%6.79M | 3.78%6.7M |
Changes in working capital | 45.26%-83.87M | -141.34%-177.9M | 4.43%84.97M | -277.68%-286.04M | 273.03%176.38M | -20.99%-153.21M | -339.54%-73.72M | 32.07%81.37M | -56.10%-75.74M | 30.29%47.28M |
-Change in receivables | -11.79%-181.36M | 58.87%-93.11M | 150.14%5.93M | 240.92%40.2M | -43.49%23M | 28.45%-162.23M | -640.56%-226.39M | -116.63%-11.82M | -113.61%-28.53M | 222.41%40.7M |
-Change in inventory | 65.45%-49.33M | -32.79%-104.66M | 139.54%63.8M | 250.06%54.46M | -1,625.79%-80.15M | -91.87%-142.77M | -542.50%-78.82M | -64.03%26.64M | 36.24%-36.29M | 107.68%5.25M |
-Change in payables | -3.28%146.82M | -91.98%18.62M | -79.20%14M | -3,388.55%-380.71M | 17,419.13%233.53M | -13.02%151.8M | 10,403.66%232.24M | 181.60%67.3M | 94.58%-10.91M | -99.03%1.33M |
-Changes in other current assets | ---- | 266.85%1.24M | ---- | ---- | ---- | ---- | 29.47%-742K | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | 5.09%-6.44M | 5.21%-26.57M | 13.14%-6.59M | 4.10%-6.6M | 3.75%-6.6M | -1.10%-6.78M | 0.50%-28.03M | -16.06%-7.58M | 31.32%-6.88M | -40.55%-6.86M |
Interest received (cash flow from operating activities) | -69.60%38K | -37.06%304K | -39.20%76K | -59.38%39K | -59.75%64K | 21.36%125K | -27.26%483K | -24.24%125K | -55.14%96K | 10.42%159K |
Tax refund paid | 4.49%-9.28M | -20.80%-46.93M | -9.04%-14.32M | -39.34%-15.65M | -17.68%-7.25M | -16.64%-9.71M | -7.11%-38.85M | 46.08%-13.13M | -147.97%-11.23M | -59.44%-6.16M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 83.58%-15.54M | -88.09%12.91M | 2.88%139.35M | -480.58%-253.49M | 121.39%221.65M | -13.25%-94.6M | -42.64%108.38M | 53.23%135.45M | -106.40%-43.66M | 14.31%100.12M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 21.93%-3.39M | -21.08%-13M | -17.44%-4.02M | 22.65%-2.7M | -53.18%-1.93M | -69.83%-4.35M | -30.67%-10.73M | 14.96%-3.42M | -238.14%-3.49M | -45.10%-1.26M |
Net business purchase and sale | ---- | 86.99%-2.4M | ---2.4M | ---- | ---- | ---- | -198.89%-18.45M | --0 | ---- | ---- |
Investing cash flow | 21.93%-3.39M | 47.25%-15.4M | -87.55%-6.42M | 87.69%-2.7M | -53.18%-1.93M | -69.83%-4.35M | -379.45%-29.18M | -123.39%-3.42M | -2,024.20%-21.94M | -45.10%-1.26M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -88.84%22.17M | 192.63%88M | 27.59%-125.08M | 50.24%250.5M | -53.91%-236.08M | 208.51%198.66M | 0.55%-95M | -263.63%-172.74M | 211.41%166.73M | -3.95%-153.39M |
Increase or decrease of lease financing | -9.63%-9.11M | -2.69%-36.67M | -11.11%-11.24M | -1.01%-8.63M | -0.07%-8.5M | 3.00%-8.31M | -4.91%-35.71M | -18.30%-10.12M | -70.85%-8.54M | 17.05%-8.49M |
Cash dividends paid | ---- | -190.91%-50.45M | --0 | ---25.23M | --0 | ---25.23M | -10.00%-17.34M | --0 | ---- | ---- |
Net other fund-raising expenses | ---- | 199.72%12.95M | ---- | ---- | ---- | ---- | ---12.99M | ---- | ---- | ---- |
Financing cash flow | -92.09%13.07M | 108.59%13.83M | 37.01%-123.37M | 53.82%216.65M | -51.09%-244.58M | 195.77%165.13M | -10.81%-161.04M | -249.36%-195.84M | 329.73%140.85M | -2.59%-161.88M |
Net cash flow | ||||||||||
Beginning cash position | 8.64%39.03M | -74.73%27.66M | -58.76%37.73M | 376.29%77.27M | 28.89%102.12M | -67.19%35.92M | 97.60%109.48M | 46.34%91.47M | -68.75%16.22M | -35.59%79.23M |
Current changes in cash | -108.86%-5.86M | 113.87%11.35M | 114.98%9.56M | -152.56%-39.55M | 60.56%-24.85M | 318.78%66.19M | -251.35%-81.84M | -235.86%-63.81M | 610.57%75.24M | 11.34%-63.02M |
Effect of exchange rate changes | 66.67%5K | -53.85%12K | -120.00%-1K | -116.67%-1K | 0.00%11K | -25.00%3K | 1,200.00%26K | --5K | 250.00%6K | 650.00%11K |
End cash Position | -67.52%33.17M | 41.07%39.03M | 41.07%39.03M | -58.76%37.73M | 376.29%77.27M | 28.89%102.12M | -74.73%27.66M | -74.73%27.66M | 46.34%91.47M | -68.75%16.22M |
Free cash flow | 80.88%-18.93M | -100.34%-327K | 2.50%135.32M | -442.68%-256.21M | 122.10%219.57M | -14.96%-99.01M | -45.97%97.55M | 56.51%132.02M | -112.03%-47.21M | 14.14%98.86M |
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