(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 | 90.20%-2.12M | -762.95%-13.97M | 700.30%8.59M | -327.69%-278K | -881.01%-617K | -10,625.74%-21.67M | 26.70%-1.62M | -486.54%-1.43M | 93.82%-65K | 118.16%79K |
Net profit before non-cash adjustment | 94.35%-838K | -158.40%-19.97M | 56.53%-1.46M | -23.19%-2.21M | -105.78%-1.46M | -697.15%-14.84M | -21.18%-7.73M | -139.81%-3.36M | 5.68%-1.79M | 52.95%-709K |
Total adjustment of non-cash items | -103.58%-429K | 558.67%13.24M | -115.00%-115.34K | 41.93%589K | 87.80%770K | 2,783.17%11.99M | 19.62%2.01M | 87.43%768.77K | -0.72%415K | -2.61%410K |
-Depreciation and amortization | 49.39%617K | 42.78%2.36M | 50.73%623.64K | 48.57%624K | 72.06%702K | 0.00%413K | 0.23%1.65M | 0.19%413.74K | 1.69%420K | -1.21%408K |
-Reversal of impairment losses recognized in profit and loss | ---- | 22,978.13%236.32K | -2.36%236.32K | --0 | ---- | ---- | 100.32%1.02K | 399.50%242.02K | 0.00%-81K | ---- |
-Assets reserve and write-off | ---- | --0 | ---- | ---- | ---- | ---- | 74.88%-1.27K | ---- | ---- | ---- |
-Disposal profit | -9,091.67%-1.08M | ---52.67K | ---64.67K | --0 | --0 | --12K | --0 | --0 | --0 | --0 |
-Remuneration paid in stock | --0 | --10.65M | ---819.2K | --0 | --0 | --11.47M | --0 | --0 | --0 | --0 |
-Pension and employee benefit expenses | 1.92%53K | -119.47%-40.72K | -311.99%-112.72K | -163.46%-33K | 1.92%53K | 0.00%52K | -5.00%209.17K | -3.63%53.17K | -5.45%52K | -5.45%52K |
-Other non-cash items | -144.44%-20K | -45.72%79.29K | -65.15%21.29K | -108.33%-2K | -86.36%15K | 191.84%45K | 5.94%146.09K | 119.00%61.09K | -22.58%24K | 233.33%110K |
Changes in working capital | 95.45%-857K | -276.73%-7.24M | 774.14%10.17M | 2.21%1.34M | -80.95%72K | -1,614.48%-18.83M | 64.76%4.1M | -14.62%1.16M | 204.17%1.31M | -41.94%378K |
-Change in receivables | 82.80%-151K | 126.68%2.06M | 286.26%1.83M | 637.21%1.27M | 97.82%-152K | -1,821.57%-878K | -155.76%-7.74M | 59.19%-980.06K | 193.48%172K | -1,180.37%-6.98M |
-Change in inventory | 1,008.42%863K | -41.61%405.71K | -8.56%225.71K | 318.53%566K | -2,178.57%-291K | -113.71%-95K | 33.93%694.84K | 38.04%246.84K | -70.39%-259K | -97.32%14K |
-Change in payables | 91.21%-1.57M | -187.19%-9.71M | 328.00%8.12M | -135.05%-491K | -92.99%515K | -3,677.56%-17.85M | 123.09%11.14M | -47.10%1.9M | 82.42%1.4M | 989.32%7.34M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25K | -163.42K | -46.42K | 0 | 0 | 0 | ||||
Interest received (cash flow from operating activities) | 132.43%172K | 12,590.65%579.58K | 39,495.38%170.58K | 4,450.00%182K | 15,200.00%153K | 74K | -13.99%4.57K | -239.68%-433 | 0.00%4K | 1K |
Tax refund paid | -4 | 0 | ||||||||
Other operating cash inflow (outflow) | -1,420.00%-152K | -194.75K | 49.25K | 0 | -234K | -10K | 0 | 0 | 0 | 0 |
Operating cash flow | 90.14%-2.13M | -751.68%-13.75M | 712.24%8.76M | -249.18%-213K | -972.50%-698K | -10,594.06%-21.6M | 26.82%-1.61M | -489.18%-1.43M | 94.18%-61K | 118.43%80K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 99.97%-7K | -15,407.44%-29.84M | -27,228.99%-147.85K | -154.55%-28K | -47,860.00%-4.8M | -14,361.05%-24.87M | -232.47%-192.46K | 118.88%545 | 45.00%-11K | 61.54%-10K |
Net business purchase and sale | --1M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Investing cash flow | 103.99%993K | -15,407.44%-29.84M | -27,228.99%-147.85K | -154.55%-28K | -47,860.00%-4.8M | -14,361.05%-24.87M | -232.47%-192.46K | 118.88%545 | 45.00%-11K | 61.54%-10K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | -109.85%-318.97K | -100.00%35 | --0 | -570.97%-208K | 14.62%-111K | 419.52%3.24M | 834.85%3.4M | --0 | 83.51%-31K |
Net common stock issuance | --0 | --72.36M | ---498 | --0 | --0 | --72.36M | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | -54.05%-114K | -92.44%-538K | -2.69%-246K | -485.00%-117K | -676.92%-101K | -957.14%-74K | -398.15%-279.56K | -2,054.16%-239.56K | -25.00%-20K | 13.33%-13K |
Interest paid (cash flow from financing activities) | -428.57%-37K | -55.39%-234.12K | 181.23%115.88K | -5,500.00%-112K | -7,600.00%-231K | -133.33%-7K | -526.29%-150.66K | -3,417.28%-142.66K | 50.00%-2K | -50.00%-3K |
Net other fund-raising expenses | 99.37%-63K | -223,670.74%-10.19M | -14,427.42%-63.76K | -1,600.00%-68K | ---61K | ---10M | 9.19%-4.56K | 2,881.25%445 | 0.00%-4K | ---- |
Financing cash flow | -100.34%-214K | 2,078.09%61.07M | -106.44%-194.34K | -1,042.31%-297K | -1,152.08%-601K | 44,505.00%62.17M | 79.48%2.8M | 731.76%3.02M | 87.68%-26K | -101.96%-48K |
Net cash flow | ||||||||||
Beginning cash position | 905.28%19.41M | 106.75%1.93M | 3,094.77%10.99M | 2,508.14%11.53M | 4,095.95%17.62M | 106.75%1.93M | -42.90%934.16K | -67.14%344K | -81.00%442K | 26.89%420K |
Current changes in cash | -108.60%-1.35M | 1,652.96%17.48M | 430.58%8.42M | -448.98%-538K | -27,804.55%-6.1M | 3,152.92%15.69M | 242.09%997.19K | 1,506.95%1.59M | 92.34%-98K | -98.90%22K |
End cash Position | 2.49%18.06M | 905.08%19.41M | 905.08%19.41M | 3,094.77%10.99M | 2,508.14%11.53M | 4,095.95%17.62M | 104.77%1.93M | 104.77%1.93M | -67.14%344K | -81.00%442K |
Free cash flow | 95.40%-2.14M | -2,312.72%-43.59M | 705.63%8.67M | -234.72%-241K | -8,020.00%-5.54M | -12,326.47%-46.48M | 20.23%-1.81M | -492.11%-1.43M | 93.26%-72K | 115.22%70K |
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