(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 | -2.95%33.27M | 92.29%56.58M | 49.47%32.23M | -26.87%119.94M | -7.09%34.67M | 14.36%34.28M | -31.07%29.42M | -60.09%21.56M | -8.98%164M | -40.44%37.31M |
Net profit before non-cash adjustment | -402.41%-13.13M | -60.21%2.87M | 330.21%9.81M | 85.63%-1.08M | 82.99%-1.42M | -123.91%-2.61M | 200.00%7.21M | -146.44%-4.26M | -500.05%-7.54M | -178.59%-8.34M |
Total adjustment of non-cash items | 10.32%16.79M | -6.00%10.73M | -8.41%13.04M | -35.45%49.56M | -69.76%8.68M | -5.01%15.22M | -36.71%11.41M | 1.70%14.24M | -10.31%76.77M | -2.75%28.71M |
-Depreciation and amortization | 7.92%586K | 0.51%588K | -2.83%583K | 1.59%2.43M | 12.86%702K | -9.50%543K | 1.04%585K | 1.52%600K | 0.59%2.39M | 4.19%622K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -107.22%-985K | ---- | ---- | ---- | ---- | 230.11%13.64M | ---- |
-Assets reserve and write-off | ---392K | ---200K | --48K | 24.21%944K | --944K | --0 | --0 | --0 | 587.18%760K | ---- |
-Disposal profit | -0.16%-1.26M | 5.94%-1.2M | 8.46%-1.17M | -80.88%-8.66M | -92.31%-4.85M | -28.11%-1.26M | -92.48%-1.28M | -105.48%-1.28M | -191.01%-4.79M | -136.65%-2.52M |
-Net exchange gains and losses | 504.32%5.17M | 53.63%-1.06M | 49.70%1M | -583.30%-2.37M | -469.93%-1.62M | 191.16%856K | -224.59%-2.28M | 132.40%670K | -61.40%491K | 701.37%439K |
-Other non-cash items | -15.88%12.68M | -12.40%12.6M | -11.72%12.58M | -9.45%58.2M | -8.11%14.5M | -6.41%15.08M | -11.72%14.38M | -11.52%14.24M | -11.59%64.28M | -12.98%15.78M |
Changes in working capital | 36.60%29.61M | 297.98%42.98M | -19.11%9.37M | -24.59%71.46M | 61.77%27.4M | 43.35%21.68M | -66.11%10.8M | -62.44%11.59M | 2.23%94.77M | -24.77%16.94M |
-Change in receivables | -61.57%12.28M | 351.46%30.05M | 10.58%29.18M | -16.91%70.91M | -3.89%24.53M | 56.05%31.94M | -131.09%-11.95M | 2,803.30%26.39M | -19.38%85.35M | -30.38%25.53M |
-Change in inventory | -59.91%894K | -1,005.50%-11.04M | 6.36%-2.69M | -399.45%-3.24M | -127.46%-3.81M | 115.54%2.23M | 283.33%1.22M | -332.96%-2.88M | -96.77%1.08M | -26.59%13.88M |
-Change in payables | 256.95%10.21M | -55.23%8.12M | -120.27%-19.07M | 152.70%6.5M | 121.50%3.52M | -277.62%-6.51M | 329.75%18.14M | -204.41%-8.66M | -621.75%-12.33M | -300.32%-16.39M |
-Changes in other current assets | 204.03%6.23M | 1,050.69%15.85M | 256.03%1.96M | -112.83%-2.71M | 155.09%3.16M | -210.61%-5.99M | 38.11%1.38M | -106.14%-1.25M | 165.20%21.09M | 77.15%-5.73M |
-Changes in other current liabilities | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---2.02M | 97.49%-420K | 97.84%-350K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -218.70%-1.51M | 52.71%-1.38M | -36.20%-1.19M | 8.54%-38.08M | 8.70%-35.57M | 256.77%1.27M | -211.42%-2.92M | 7.13%-873K | 12.05%-41.64M | -73.44%-38.95M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -202.05%-1.47M | -203.99%-1.12M | 47.44%-1.51M | -2.21%-7.95M | -52.35%-5.67M | 70.46%-488K | 228.33%1.08M | -83.45%-2.87M | -86.12%-7.78M | 7.96%-3.72M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -13.63%30.29M | 96.05%54.08M | 65.73%29.53M | -35.50%73.9M | -22.51%-6.57M | 27.46%35.07M | -32.57%27.58M | -65.42%17.82M | -10.94%114.58M | -114.83%-5.36M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 50.00%-23K | 94.48%-19K | -125.23%-250K | -22.80%-1.24M | -1,480.85%-743K | 81.89%-46K | 48.81%-344K | -177.50%-111K | -2,879.41%-1.01M | -137.60%-47K |
Net intangibles purchase and sale | --0 | --0 | ---5K | --0 | --0 | --0 | --0 | --0 | -39.74%-109K | 74.36%-20K |
Net investment property transactions | --0 | --0 | --0 | --0 | 143.64%24K | --0 | --0 | ---24K | ---27K | ---55K |
Net investment product transactions | 27.01%-39.31M | -34.23%31M | 1.75%-26.19M | 342.63%5.4M | -8.57%38.79M | -89.38%-53.86M | 801.89%47.12M | -24.35%-26.66M | 69.64%-2.23M | 101.61%42.43M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | 411.79%998K | ---- | ---- | ---- | ---- | -93.82%195K | -90.48%62K |
Interest received (cash flow from investment activities) | -39.10%81K | -49.32%74K | 47.93%179K | -26.38%748K | -54.69%348K | 9.92%133K | 97.30%146K | 128.30%121K | 339.83%1.02M | 1,773.17%768K |
Investing cash flow | 27.00%-39.25M | -33.83%31.05M | 1.52%-26.26M | 372.78%5.9M | -8.61%39.42M | -89.32%-53.77M | 918.14%46.93M | -24.02%-26.67M | 46.66%-2.16M | 98.02%43.13M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -151.20%-3.08M | -13.23%-77.57M | -51.40%2.04M | 19.93%-95.3M | -18.59%-37.02M | 278.34%6.02M | 14.40%-68.51M | 195.59%4.21M | -10.49%-119.03M | 41.60%-31.22M |
Increase or decrease of lease financing | -3.98%-653K | -4.14%-654K | 3.55%-653K | -2.00%-2.65M | -5.47%-714K | 7.37%-628K | -1.29%-628K | -9.19%-677K | -4.01%-2.6M | -8.84%-677K |
Net other fund-raising expenses | 194.90%93K | -128.99%-20K | -98.96%19K | 3,298.08%1.77M | -163.83%-30K | -476.47%-98K | 53.33%69K | 8,039.13%1.83M | 336.36%52K | 152.81%47K |
Financing cash flow | -168.81%-3.64M | -13.29%-78.25M | -73.67%1.41M | 20.88%-96.18M | -18.58%-37.76M | 230.05%5.29M | 14.32%-69.07M | 206.19%5.36M | -10.28%-121.57M | 41.20%-31.85M |
Net cash flow | ||||||||||
Beginning cash position | -21.39%26.78M | -31.51%20.62M | -54.07%15.27M | -21.12%33.25M | -22.04%21.13M | 6.78%34.07M | -54.39%30.11M | -21.12%33.25M | 55.44%42.16M | -29.47%27.11M |
Current changes in cash | 6.00%-12.61M | 26.41%6.88M | 233.69%4.68M | -78.97%-16.38M | -182.92%-4.91M | -170.42%-13.41M | 115.52%5.45M | -114.00%-3.5M | -163.74%-9.15M | 57.36%5.93M |
Effect of exchange rate changes | 638.77%3.49M | 51.28%-723K | 91.76%675K | -752.44%-1.61M | -523.77%-945K | 202.56%472K | -251.43%-1.48M | 131.63%352K | -63.93%246K | 671.79%223K |
End cash Position | -16.41%17.67M | -21.39%26.78M | -31.51%20.62M | -54.07%15.27M | -54.07%15.27M | -22.04%21.13M | 6.78%34.07M | -54.39%30.11M | -21.12%33.25M | -21.12%33.25M |
Free cash flow | -13.58%30.27M | 98.45%54.06M | 65.33%29.27M | -35.95%72.66M | -34.00%-7.31M | 28.48%35.02M | -32.30%27.24M | -65.55%17.71M | -11.72%113.43M | -115.10%-5.46M |
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