(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 246.00%14.96M | 184.10%10.06M | -45.73%-8.75M | 142.41%2.95M | -588.92%-4.06M | 146.19%4.32M | -1,011.89%-11.96M | -129.45%-6M | -76.97%1.22M | 129.76%830K |
Net profit before non-cash adjustment | -52.80%868K | -43.82%2.03M | -15.56%7.86M | 1,298.32%1.89M | -75.54%522K | -61.46%1.84M | 59.29%3.61M | -20.17%9.31M | -96.31%135.11K | 49.44%2.13M |
Total adjustment of non-cash items | 17.33%562K | -35.50%545K | -21.74%3.83M | -52.73%1.29M | 98.05%1.22M | -28.72%479K | -4.09%845K | -1.46%4.9M | 19.53%2.73M | -36.86%615K |
-Depreciation and amortization | 14.52%1.25M | 4.35%1.13M | 4.86%4.36M | -11.95%1.09M | 9.59%1.1M | 15.14%1.1M | 11.34%1.08M | 3.92%4.16M | 27.66%1.24M | 2.98%1M |
-Reversal of impairment losses recognized in profit and loss | -43.75%-115K | -191.30%-134K | -140.20%-179.05K | -83.96%113.95K | -96.47%-167K | 42.03%-80K | -9.52%-46K | 120.24%445.36K | 143.93%710.36K | -136.11%-85K |
-Assets reserve and write-off | ---- | ---- | -208.01%-254.1K | ---- | ---- | ---- | ---- | -31.37%235.26K | ---- | ---- |
-Disposal profit | --0 | ---77K | -43.05%-115.75K | -1,734.25%-17.75K | 2.44%-40K | -544.44%-58K | --0 | -4,502.29%-80.91K | 29.59%1.09K | -412.50%-41K |
-Net exchange gains and losses | -3,226.32%-632K | -678.57%-162K | 113.92%57.08K | -5.57%-354.92K | 319.02%403K | -258.33%-19K | -71.43%28K | -336.48%-410.18K | -37.23%-336.18K | -327.16%-184K |
-Deferred income tax | ---- | ---- | -73.94%205.36K | ---- | ---- | ---- | ---- | -17.08%787.88K | ---- | ---- |
-Other non-cash items | 111.98%55K | 3.69%-209K | -1.25%-242.4K | 443.45%508.6K | 1.32%-75K | -218.75%-459K | -92.04%-217K | 45.07%-239.41K | 461.91%93.59K | -117.14%-76K |
Changes in working capital | 574.53%13.53M | 145.62%7.49M | -1.15%-20.44M | 86.05%-229.74K | -202.14%-5.8M | 113.55%2.01M | -795.15%-16.42M | -637.19%-20.21M | -147.37%-1.65M | 63.03%-1.92M |
-Change in receivables | 127.44%7.49M | 107.03%699K | -43.02%-6.47M | -13,261.79%-979.02K | -37.08%1.15M | 149.93%3.29M | -4,258.16%-9.94M | -237.95%-4.53M | 99.59%-7.33K | 268.26%1.83M |
-Change in inventory | 79.73%2.5M | 254.12%7.64M | 8.62%-11.8M | 181.13%929.29K | -473.48%-9.17M | 112.86%1.39M | -865.69%-4.95M | -542.21%-12.92M | -128.91%-1.15M | 71.46%-1.6M |
-Change in payables | 232.51%3.55M | 44.66%-844K | 29.03%-2.17M | 76.53%-183.72K | 202.97%2.22M | -202.76%-2.68M | 43.93%-1.53M | -24.67%-3.05M | 72.60%-782.83K | -243.41%-2.15M |
-Changes in other current assets | ---- | ---- | -98.72%3.71K | ---- | ---- | ---- | ---- | 3,209.33%289K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -56.25%-1M | -14.76%-793K | -45.60%-3.08M | -45.53%-879.03K | -86.11%-871K | -30.61%-640K | -24.73%-691K | -21.79%-2.12M | -38.40%-604.02K | 8.06%-468K |
Interest received (cash flow from operating activities) | -14.01%945K | 10.35%1M | 41.10%3.32M | -39.71%370.43K | 63.67%946K | 94.86%1.1M | 51.59%908K | 24.81%2.36M | 248.79%614.44K | 6.25%578K |
Tax refund paid | 23.63%-543K | 40.48%-550K | 33.60%-2.33M | 36.92%-477.34K | 82.38%-218K | 14.13%-711K | -34.30%-924K | 3.14%-3.51M | 49.90%-756.68K | -92.38%-1.24M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 252.73%14.36M | 176.72%9.72M | -16.86%-10.84M | 317.47%1.96M | -1,314.48%-4.2M | 140.25%4.07M | -1,994.02%-12.67M | -154.83%-9.27M | -86.61%470.2K | 91.26%-297K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 39.65%-411K | -3,354.29%-3.63M | -47.25%-6.27M | -360.05%-5.35M | 94.05%-132K | -99.71%-681K | 80.30%-105K | -181.68%-4.26M | -126.27%-1.16M | -1,812.93%-2.22M |
Net business purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net investment product transactions | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -79.86%12.59M | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Investing cash flow | 39.65%-411K | -3,354.29%-3.63M | -175.20%-6.27M | -146.81%-5.35M | 94.05%-132K | -99.71%-681K | 80.30%-105K | -86.34%8.33M | -80.63%11.43M | 96.26%-2.22M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -112.42%-2.02M | -322.94%-22.31M | 563.16%34.34M | 358.45%20.56M | -2,626.57%-12.46M | 2,624.88%16.24M | 1,352.25%10.01M | -185.82%-7.41M | -209.77%-7.95M | -94.23%493K |
Increase or decrease of lease financing | -53.85%-380K | -5.71%-259K | -2.79%-2.29M | -5.16%-1.55M | 4.98%-248K | -0.41%-247K | 0.81%-245K | -4.31%-2.23M | 3.82%-1.48M | -5.24%-261K |
Cash dividends paid | ---- | ---- | 25.00%-2.38M | -25.13%283 | --0 | ---- | ---- | 33.33%-3.17M | 187.30%378 | --0 |
Financing cash flow | -137.23%-5.07M | -331.19%-22.57M | 331.46%29.67M | 301.48%19M | -5,575.86%-12.7M | 435.11%13.61M | 2,108.37%9.76M | -835.51%-12.82M | -265.20%-9.43M | -93.44%232K |
Net cash flow | ||||||||||
Beginning cash position | -0.81%106.47M | 11.40%122.93M | -10.95%110.35M | -0.37%107.3M | 13.05%124.34M | -13.79%107.34M | -10.95%110.35M | 180.48%123.93M | 93.62%107.7M | -4.22%109.99M |
Current changes in cash | -47.73%8.89M | -446.33%-16.47M | 191.32%12.56M | 533.70%15.62M | -645.93%-17.04M | 217.10%17M | -621.63%-3.02M | -117.28%-13.76M | -96.39%2.46M | 96.14%-2.28M |
Effect of exchange rate changes | --1K | --7K | -92.72%13.52K | ---- | ---- | --0 | --0 | 79.78%185.75K | ---- | ---- |
End cash Position | -7.23%115.35M | -0.81%106.47M | 11.40%122.93M | 11.40%122.93M | -0.37%107.3M | 13.05%124.34M | -13.79%107.34M | -10.95%110.35M | -10.95%110.35M | 93.62%107.7M |
Free cash flow | 318.60%13.95M | 147.10%6.02M | -26.46%-17.22M | -391.06%-3.4M | -70.89%-4.37M | 131.85%3.33M | -12,503.88%-12.78M | -188.45%-13.61M | -123.09%-692.28K | 27.32%-2.56M |
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
No Data