(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 | -165.26%-9.63M | 308.99%8.65M | 49.23%-6.23M | -305.26%-1.88M | -103.24%-219.19K | 653.81%14.75M | -45.45%-4.14M | -3,384.94%-12.27M | 106.39%914.06K | 270.55%6.77M |
Net profit before non-cash adjustment | 133.20%662K | 113.48%345K | 136.22%301K | -115.79%-10.28M | -36.11%-4.9M | 14.97%-1.99M | -1,051.30%-2.56M | -191.32%-831K | -137.67%-4.77M | -233.29%-3.6M |
Total adjustment of non-cash items | -132.07%-407K | -107.52%-58K | -28.45%342K | 55.46%6.9M | 62.99%4.39M | 96.44%1.27M | 36.22%771K | -11.15%478K | 148.45%4.44M | 139.97%2.69M |
-Depreciation and amortization | 58.28%258K | 12.73%186K | 94.58%323K | -37.12%670.55K | -26.87%176.55K | -41.16%163K | -40.00%165K | -39.19%166K | -15.15%1.07M | -37.92%241.42K |
-Reversal of impairment losses recognized in profit and loss | -203.09%-735K | ---- | ---- | 73.00%5.64M | 44.86%4.72M | --713K | ---- | ---- | 259.76%3.26M | 164.68%3.26M |
-Share of associates | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -94.10%20.07K | ---- |
-Disposal profit | ---- | ---- | ---- | --4.2K | ---- | ---- | ---- | ---- | --0 | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | -78.63%23.97K | ---- | ---- | ---- | ---- | 73.68%112.16K | ---- |
-Other non-cash items | -82.19%70K | -97.01%12K | -93.91%19K | 3,470.12%567.12K | 42.68%-539.88K | 6.50%393K | 38.14%402K | 17.74%312K | 98.85%-16.83K | 60.24%-941.83K |
Changes in working capital | -163.85%-9.88M | 455.79%8.36M | 42.33%-6.87M | 21.32%1.5M | -96.19%292.9K | 1,705.08%15.47M | 36.14%-2.35M | -561.89%-11.91M | 106.96%1.24M | 12,383.61%7.68M |
-Change in receivables | -115.44%-2.13M | 439.80%5.9M | 7.40%-10.81M | -124.27%-2.49M | -17,633.61%-2.86M | 416.38%13.78M | 68.01%-1.74M | -189.72%-11.67M | 142.07%10.27M | -99.89%16.32K |
-Change in inventory | -201.08%-1.22M | -153.30%-726K | -123.20%-655K | 71.00%5.26M | -112.93%-128.91K | 63.95%1.21M | 206.07%1.36M | 213.67%2.82M | 139.68%3.08M | 116.44%996.66K |
-Change in payables | -1,430.96%-6.54M | 261.34%3.19M | 249.66%4.59M | 89.52%-1.27M | -50.76%3.28M | 111.24%491K | -251.88%-1.98M | 80.47%-3.07M | -184.25%-12.1M | 178.98%6.67M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -311.69%-667.13K | -2.39%-162.05K | ||||||||
Interest received (cash flow from operating activities) | -44.09%100K | 524.67%178.88K | ||||||||
Tax refund paid | 0 | 0 | 372.73%30K | 190.89%552.67K | -8,231.82%-7.33K | 363.68%588K | 92.48%-17K | 93.08%-11K | -4.49%-608.09K | 99.98%-88 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -162.76%-9.63M | 308.13%8.65M | 49.52%-6.2M | -685.70%-1.89M | -111.69%-793.65K | 631.39%15.34M | -35.30%-4.16M | -2,302.74%-12.28M | 102.15%322.8K | 247.10%6.79M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 74.56%-3.88M | -276,760.00%-13.83M | -536.99%-5.29M | -6,726.15%-16.98M | -22,972.73%-2.94M | -17,437.93%-15.26M | 104.85%5K | 2,732.61%1.21M | 57.77%-248.73K | 85.03%-12.73K |
Net intangibles purchase and sale | ---134K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | ---- | ---- | -457.81%-115.76K | -358.90%-83.76K | --110K | ---- | ---- | -99.56%32.35K | -98.71%32.35K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -41.66%-1.26M | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -95.59%485.6K | ---- | ---- | ---- | ---- | --11.02M | ---- |
Interest received (cash flow from investment activities) | 7.69%14K | 190.91%32K | 1,690.00%179K | ---- | ---- | 62.50%13K | -85.53%11K | -85.51%10K | ---- | ---- |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -440.17%-1.66M | ---- |
Investing cash flow | 121.57%3.26M | -11,038.10%-14.03M | -518.76%-5.11M | -310.81%-16.61M | -132.26%-2.57M | -19,058.23%-15.14M | -366.67%-126K | 5,208.70%1.22M | 24.75%7.88M | 310.68%7.96M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -53.18%3.52M | 246.77%2.88M | -164.05%-6.95M | 4,142.97%7.2M | -166.04%-9.19M | 659.92%7.51M | -207.85%-1.97M | 2,217.95%10.85M | -181.39%-178K | 34.31%-3.46M |
Net common stock issuance | ---- | ---- | ---- | --38.2M | ---- | ---- | ---- | ---- | --0 | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | 16.72%-66.63K | ---- | ---- | ---- | ---- | 62.79%-80.01K | ---- |
Issuance fees | ---- | ---- | ---- | ---684.47K | ---- | ---- | ---- | ---- | --0 | ---- |
Interest paid (cash flow from financing activities) | 79.31%-84K | 89.35%-44K | 38.51%-198K | ---- | ---- | -7.69%-406K | -12.53%-413K | 3.59%-322K | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | 53.88%-2.9M | ---- | ---- | ---- | ---- | -244.01%-6.28M | ---- |
Financing cash flow | -51.69%3.43M | 219.43%2.84M | -167.89%-7.15M | 738.34%41.74M | 403.16%26.49M | 1,062.36%7.1M | -263.44%-2.38M | 7,755.22%10.53M | -249.80%-6.54M | -7,211.24%-8.74M |
Net cash flow | ||||||||||
Beginning cash position | 144.05%14.11M | 39.88%15.81M | 211.68%34.11M | 22.13%8.15M | 186.11%11.58M | -8.05%5.78M | 47.17%11.3M | 40.23%10.95M | -39.62%6.68M | -70.50%4.05M |
Current changes in cash | -140.12%-2.93M | 61.77%-2.55M | -3,375.89%-18.46M | 1,298.74%23.25M | 284.72%23.13M | 410.24%7.3M | -305.30%-6.66M | -50.00%-531K | 138.33%1.66M | 314.95%6.01M |
Effect of exchange rate changes | 87.94%-182K | -25.68%845K | -82.47%156K | 79.70%-37.39K | 28.45%-555.39K | -1,447.32%-1.51M | 354.80%1.14M | 286.96%890K | -308.43%-184.23K | -520.46%-776.23K |
End cash Position | -4.98%11M | 144.05%14.11M | 39.88%15.81M | 284.61%31.36M | 284.61%31.36M | 186.11%11.58M | -8.05%5.78M | 47.17%11.3M | 22.13%8.15M | 22.13%8.15M |
Free cash flow | -17,816.88%-13.64M | -30.40%-5.42M | 6.39%-11.5M | -26,835.55%-19.8M | -149.32%-3.44M | 102.59%77K | -23.07%-4.16M | -2,105.21%-12.28M | 100.47%74.07K | 311.81%6.98M |
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