(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 | -98.38%285K | -792.69%-44.53M | -269.74%-9.38M | -22.96%51.49M | -22.90%21.97M | -8.45%17.56M | -54.54%6.43M | 10.27%5.53M | -25.30%66.83M | -21.05%28.5M |
Net profit before non-cash adjustment | -136.26%-4.1M | -27.22%6.49M | 49.77%7.83M | -33.88%33.9M | -40.86%8.45M | -25.01%11.31M | -24.57%8.92M | -48.17%5.23M | -7.57%51.27M | -20.41%14.29M |
Total adjustment of non-cash items | 40.69%1.39M | -19.07%1.52M | -35.53%1.55M | -56.98%8.58M | -19.44%3.3M | -78.67%988K | -67.76%1.88M | -55.17%2.41M | -23.12%19.94M | -25.91%4.1M |
-Depreciation and amortization | -13.67%2.94M | -14.26%2.95M | -14.00%3.04M | -33.54%14.52M | -22.52%4.14M | -29.46%3.41M | -43.15%3.44M | -37.17%3.53M | -20.97%21.84M | -5.33%5.34M |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | --976K | 94,900.00%948K | --0 | --0 | 2,700.00%28K | --0 | -100.22%-1K |
-Share of associates | -3,433.33%-300K | -127.17%-69K | 29.41%22K | -53.74%130K | 57.39%-150K | -96.19%9K | 32.29%254K | -91.71%17K | 258.76%281K | -718.60%-352K |
-Disposal profit | 96.98%-40K | 98.78%-8K | ---6K | -561.00%-1.98M | --0 | ---1.33M | -1,777.14%-657K | --0 | 37.76%-300K | 2.14%-229K |
-Remuneration paid in stock | --0 | --0 | --0 | -41.12%504K | -44.08%189K | -17.68%256K | -17.87%170K | ---111K | -19.02%856K | -6.11%338K |
-Other non-cash items | 10.80%-1.21M | -1.89%-1.35M | -42.13%-1.5M | -103.40%-5.56M | -82.15%-1.83M | -81.71%-1.36M | -131.75%-1.32M | -155.21%-1.05M | -7.38%-2.74M | -54.31%-1M |
Changes in working capital | -43.17%2.99M | -1,101.21%-52.54M | -790.51%-18.76M | 305.45%9.01M | 1.10%10.22M | 1,099.62%5.27M | -24.16%-4.37M | 79.82%-2.11M | -154.43%-4.38M | -19.84%10.11M |
-Change in receivables | 1,132.93%2.06M | -751.30%-51.69M | -2,754.84%-13.99M | 136.13%8.57M | 20.72%13.95M | 105.95%167K | -75.19%-6.07M | 131.84%527K | -66.69%3.63M | 0.74%11.56M |
-Change in inventory | -156.72%-1.09M | -228.09%-1.07M | 0.77%1.05M | 405.11%2.93M | -258.18%-870K | 49.30%1.92M | 156.40%833K | 179.14%1.04M | 62.21%-959K | 2,600.00%550K |
-Change in payables | -36.37%2.02M | -74.91%217K | -58.36%-5.82M | 64.67%-2.49M | -43.24%-2.86M | 220.67%3.18M | -39.08%865K | 50.78%-3.68M | -2,183.50%-7.06M | -272.09%-2M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | -21.10%187K | 22.75%259K | 41.98%230K | 98.91%913K | 95.48%303K | 56.95%237K | 131.87%211K | 161.29%162K | -18.18%459K | -1.90%155K |
Tax refund paid | 6.30%-1.5M | -78.44%-1.44M | -14.81%-1.95M | -26.43%-6.9M | -12.51%-2.8M | 10.60%-1.6M | -37.71%-807K | -185.35%-1.7M | -227.28%-5.46M | -63.45%-2.49M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -106.36%-1.03M | -883.73%-45.71M | -377.82%-11.1M | -26.41%45.5M | -25.56%19.48M | -7.66%16.2M | -57.26%5.83M | -10.85%4M | -30.02%61.83M | -24.67%26.17M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 74.44%-3.06M | 96.21%-48K | 86.69%-691K | -58.79%-22.05M | 17.03%-3.64M | -709.13%-11.96M | 50.31%-1.27M | 5.26%-5.19M | -42.32%-13.89M | 43.90%-4.39M |
Net investment property transactions | ---- | ---- | ---- | 26.32%-14K | ---- | ---- | ---- | ---- | ---19K | ---- |
Net investment product transactions | -20.00%-6K | 16.67%-5K | -75.00%-7K | -100.90%-21K | -128.57%-6K | 83.87%-5K | 76.92%-6K | -100.17%-4K | 157.71%2.32M | 191.30%21K |
Interest received (cash flow from investment activities) | -8.63%1.03M | -1.98%1.09M | 42.04%1.27M | 104.31%4.65M | 79.72%1.52M | 88.27%1.12M | 131.25%1.11M | 154.13%892K | 43.42%2.28M | 72.36%848K |
Investing cash flow | 81.22%-2.04M | 742.86%1.04M | 113.22%569K | -87.31%-17.44M | 39.62%-2.14M | -1,088.60%-10.84M | 92.30%-161K | -55.34%-4.3M | -28.04%-9.31M | 51.88%-3.54M |
Financing cash flow | ||||||||||
Net common stock issuance | -92.57%145K | 174.39%225K | --2.72M | --3.42M | --1.38M | --1.95M | --82K | --0 | --0 | --0 |
Cash dividends paid | --0 | --0 | -0.84%-13.5M | 49.97%-23.44M | 74.91%-3.36M | 50.00%-6.7M | --0 | 33.33%-13.39M | 6.67%-46.86M | 20.00%-13.39M |
Financing cash flow | 103.06%145K | 174.39%225K | 19.44%-10.79M | 57.26%-20.03M | 85.23%-1.98M | 64.57%-4.74M | --82K | 33.33%-13.39M | 6.67%-46.86M | 20.00%-13.39M |
Net cash flow | ||||||||||
Beginning cash position | -25.54%144.7M | 0.74%189.15M | 4.28%210.11M | 3.28%201.49M | 1.08%195.01M | 2.85%194.33M | 6.17%187.75M | 3.28%201.49M | 19.21%195.1M | 4.59%192.92M |
Current changes in cash | -578.07%-2.92M | -872.59%-44.45M | -55.63%-21.32M | 41.91%8.03M | 66.29%15.37M | -81.13%611K | -50.21%5.75M | 25.45%-13.7M | -81.67%5.66M | -13.21%9.24M |
Effect of exchange rate changes | -3,031.82%-1.94M | -100.24%-2K | 886.67%354K | -20.52%585K | 60.42%-264K | -90.93%66K | 45.77%828K | -142.06%-45K | 32.61%736K | -22,333.33%-667K |
End cash Position | -28.29%139.84M | -25.54%144.7M | 0.74%189.15M | 4.28%210.11M | 4.28%210.11M | 1.08%195.01M | 2.85%194.33M | 6.17%187.75M | 3.28%201.49M | 3.28%201.49M |
Free cash flow | -241.82%-4.13M | -1,277.37%-46.04M | -886.29%-11.8M | -54.82%21.46M | -26.03%15.84M | -81.88%2.91M | -64.66%3.91M | -15.67%-1.2M | -37.10%47.5M | -19.75%21.41M |
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