(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 | -102.73%-14K | -63.64%36K | -47.55%225K | 47.28%1.19M | -46.54%150.09K | 602.74%513K | 156.90%99K | -31.80%429K | 418.36%808.74K | 172.52%280.74K |
Net profit before non-cash adjustment | -55.08%159K | -1,871.43%-124K | -51.06%46K | 791.13%598.16K | 33.64%143.16K | 337.04%354K | 104.96%7K | 370.00%94K | 106.10%67.12K | 118.30%107.12K |
Total adjustment of non-cash items | 9.80%56K | -43.86%32K | -37.70%38K | -32.07%239.56K | -54.95%70.56K | -15.00%51K | -14.93%57K | -11.59%61K | -56.84%352.64K | -74.45%156.64K |
-Depreciation and amortization | -8.70%63K | -7.35%63K | -5.88%64K | -6.51%271.68K | -6.88%66.68K | -5.48%69K | -6.85%68K | -6.85%68K | -0.60%290.6K | -2.40%71.6K |
-Reversal of impairment losses recognized in profit and loss | -86.23%23K | --0 | --0 | 67.25%167.25K | -99.76%245 | --167K | --0 | --0 | -41.43%100K | --100K |
-Assets reserve and write-off | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Disposal profit | --0 | --0 | --0 | -2,896.09%-134.7K | 6,409.68%31.3K | -4,050.00%-166K | --0 | --0 | -101.20%-4.5K | -100.13%-496 |
-Other non-cash items | -57.89%-30K | -181.82%-31K | -271.43%-26K | -93.22%-64.65K | -91.23%-27.65K | -111.11%-19K | -83.33%-11K | -75.00%-7K | -65.81%-33.46K | -245.96%-14.46K |
Changes in working capital | -312.04%-229K | 265.71%128K | -48.54%141K | -9.15%353.37K | -474.86%-63.63K | 258.82%108K | 135.00%35K | -49.26%274K | -11.65%388.97K | -77.45%16.97K |
-Change in receivables | -196.40%-268K | -78.47%93K | -45.55%416K | 314.53%336.49K | -905.87%-1.14M | 124.22%278K | 301.87%432K | -28.20%764K | -120.25%-156.85K | 138.93%141.15K |
-Change in inventory | --17K | -100.00%-14K | -45.35%141K | 295.03%196.72K | 55.46%-54.28K | --0 | 93.07%-7K | 30.30%258K | -224.54%-100.87K | -438.61%-121.87K |
-Change in payables | 112.94%22K | 112.56%49K | 44.39%-416K | -127.81%-179.83K | 48,854.02%1.13M | -114.71%-170K | -281.40%-390K | -3.60%-748K | 255.77%646.69K | -100.58%-2.31K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 18.18%-9K | -11K | ||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 0.00%-1K | 0.00%-1K | 0.00%-1K | -365.78%-4.38K | -2.07%-1.38K | 0.00%-1K | 0.00%-1K | -120.00%-1K | 127.67%1.65K | 30.84%-1.35K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -102.93%-15K | -59.63%44K | -48.44%215K | 46.44%1.19M | -48.07%148.71K | 631.43%512K | 161.58%109K | -33.91%417K | 440.03%810.39K | 175.21%286.39K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -81.09%4.5K | -98.32%500 |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 27.59%37K | 80.95%38K | 94.44%35K | 161.49%104.22K | 161.39%36.22K | 163.64%29K | 162.50%21K | 157.14%18K | 53.50%39.86K | 98.95%13.86K |
Net changes in other investments | ---- | ---- | ---- | --698.57K | ---31.43K | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -95.13%37K | 80.95%38K | 94.44%35K | 1,709.84%802.79K | -66.64%4.79K | 4,960.00%759K | 162.50%21K | 157.14%18K | 4.66%44.36K | -51.14%14.36K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Increase or decrease of lease financing | -3.92%-53K | -4.00%-52K | -6.12%-52K | 11.33%-201.15K | 11.59%-51.15K | 10.53%-51K | 10.71%-50K | 12.50%-49K | -5.12%-226.85K | -5.55%-57.85K |
Interest paid (cash flow from financing activities) | 30.00%-7K | ---- | ---- | -518.62%-39.57K | ---8.57K | ---10K | ---- | ---- | -10.56%-6.4K | ---- |
Financing cash flow | 1.64%-60K | 4.23%-68K | -6.12%-52K | -3.20%-240.71K | 7.06%-59.71K | -7.02%-61K | -26.79%-71K | 12.50%-49K | -5.26%-233.25K | -6.03%-64.25K |
Net cash flow | ||||||||||
Beginning cash position | 50.99%4.49M | 53.57%4.48M | 69.19%4.28M | 32.81%2.52M | 82.58%4.18M | 31.37%2.97M | 17.12%2.91M | 32.63%2.53M | -0.97%1.89M | 25.67%2.29M |
Current changes in cash | -103.14%-38K | -76.27%14K | -48.70%198K | 181.38%1.75M | -60.34%93.79K | 4,221.43%1.21M | 126.22%59K | -33.68%386K | 2,232.37%621.5K | 224.62%236.5K |
Effect of exchange rate changes | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
End cash Position | 6.41%4.45M | 50.99%4.49M | 53.57%4.48M | 69.51%4.26M | 69.51%4.26M | 82.58%4.18M | 31.37%2.97M | 17.12%2.91M | 32.81%2.52M | 32.81%2.52M |
Free cash flow | -102.93%-15K | -59.63%44K | -48.44%215K | 46.44%1.19M | -48.07%148.71K | 631.43%512K | 161.58%109K | -33.91%417K | 463.31%810.39K | 175.74%286.39K |
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