(Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 135.40%314K | -100.20%-16K | 57.78%-2.37M | -7.2M | 88.03%-887K | 542.10%7.89M | 55.96%-5.62M | -719.60%-14.22M | 631.54%4.72M | -1,559.25%-7.41M |
Net profit before non-cash adjustment | 106.72%345K | 123.40%339K | 117.61%313K | ---27.13M | -324.05%-5.13M | -128.19%-1.45M | -154.22%-1.78M | -178.91%-11.79M | -1,171.64%-9.25M | -101.00%-1.21M |
Total adjustment of non-cash items | -90.96%439K | -73.72%427K | -67.12%458K | --25.98M | 899.59%4.86M | 258.72%1.63M | 207.51%1.39M | 473.07%10.52M | 1,095.56%9.13M | 42.52%486K |
-Depreciation and amortization | -15.49%420K | -16.93%417K | -9.18%455K | --2.56M | -0.60%497K | 1.21%502K | 2.24%501K | 24.03%2.04M | 1.54%555.25K | -15.82%500K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --18.38M | --4.34M | --1.09M | --0 | -98.15%14.93K | -87.63%69.93K | --0 |
-Disposal profit | --0 | --0 | --0 | --4.04M | --0 | --0 | --0 | 662.94%59.49K | 474.13%2.49K | --0 |
-Net exchange gains and losses | 22.22%-7K | 108.33%1K | -1,000.00%-11K | ---25.5K | 10.00%-9K | -50.00%-12K | ---1K | -144.74%-14.31K | -84.59%3.7K | -183.33%-10K |
-Remuneration paid in stock | ---- | ---- | ---- | --864K | --0 | --0 | --864K | --8.44M | --8.44M | --0 |
-Other non-cash items | 0.00%26K | -81.63%9K | -51.72%14K | --158.02K | 750.00%26K | 240.00%49K | 174.36%29K | 96.24%-24.1K | 145.54%53.91K | 97.45%-4K |
Changes in working capital | 23.45%-470K | -110.14%-782K | 39.95%-3.14M | ---6.05M | 90.82%-614K | 446.74%7.71M | 58.17%-5.23M | -2,069.15%-12.94M | 694.76%4.84M | -969.83%-6.69M |
-Change in receivables | -555.00%-91K | -128.00%-2.22M | 19.19%-3.71M | ---5.14M | 100.31%20K | 524.19%7.92M | 62.08%-4.59M | -3,977.20%-13.59M | 71.21%3.73M | -735.60%-6.5M |
-Change in inventory | -60.19%-1.2M | 149.89%219K | -2,076.47%-1.01M | ---222.55K | -777.65%-746K | -40.71%-439K | -90.49%51K | 235.28%1.68M | 442.67%1.54M | 93.32%-85K |
-Change in payables | 628.57%816K | 436.12%1.22M | 325.07%1.57M | ---685.29K | 208.74%112K | -49.89%227K | 26.68%-698K | -166.89%-1.04M | 76.59%-434.55K | -103.65%-103K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -11.11%-100K | 16.67%-85K | -14.29%-88K | -470.53K | -57.89%-90K | -191.43%-102K | -83.33%-77K | -21.06%-226.56K | -254.07%-92.56K | 10.94%-57K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -1.39%-73K | 516.67%150K | -337.50%-35K | -267.44K | -72K | -9.09%-36K | 77.14%-8K | 68.53%-67.75K | 100.65%250 | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 113.44%141K | -99.37%49K | 56.25%-2.49M | ---7.93M | 85.96%-1.05M | 567.84%7.75M | 55.57%-5.7M | -579.03%-14.51M | 696.72%4.63M | -2,271.51%-7.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 66.27%-169K | 97.20%-102K | 87.62%-75K | ---4.82M | -64.26%-501K | 64.36%-3.65M | -434.81%-606K | -20,113.19%-17.2M | -11,883.38%-6.84M | -1,505.26%-305K |
Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | -666.40%-159.52K | 103.24%480 | --0 |
Net investment product transactions | ---- | ---- | ---- | ---4.04M | --0 | ---- | ---- | --0 | --0 | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 15.63%74K | 43.40%76K | 54.17%74K | --312.51K | 4.92%64K | -24.29%53K | -40.74%48K | -69.71%250.66K | -73.25%38.66K | -72.40%61K |
Investing cash flow | 78.26%-95K | 99.78%-26K | 99.82%-1K | ---8.55M | -79.10%-437K | -13.70%-11.74M | -312.98%-558K | -2,320.49%-17.11M | -9,474.81%-6.8M | -199.59%-244K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 891.14%1.88M | -80.59%457K | -858.70%-349K | ---195.71K | -142.55%-237K | -29.41%2.36M | 117.69%46K | 540.33%4.01M | 116.15%379.12K | -48.38%557K |
Net common stock issuance | ---- | ---- | ---- | --14.1M | --0 | ---- | ---- | 873.43%17.97M | 1,327,974.94%5.46M | --5.87M |
Increase or decrease of lease financing | -6.82%-94K | -6.90%-93K | -5.81%-91K | ---440.67K | 13.73%-88K | 13.86%-87K | 65.18%-86K | 0.06%-508.65K | 51.11%-58.65K | 19.05%-102K |
Net other fund-raising expenses | -15.63%-74K | -41.51%-75K | -48.98%-73K | --1.05M | -30.61%-64K | 1.85%-53K | 23.44%-49K | 85.19%-202.05K | ---35.05K | ---49K |
Financing cash flow | 538.82%1.71M | -94.64%289K | -476.40%-513K | --14.52M | -106.20%-389K | -45.08%5.39M | 84.41%-89K | 2,364.74%21.27M | 249.83%5.74M | 558.45%6.28M |
Net cash flow | ||||||||||
Beginning cash position | 21.83%-1.04M | 50.46%-1.35M | -54.25%1.65M | --3.62M | -189.76%-1.33M | -429.28%-2.73M | -74.12%3.62M | -14.17%13.97M | -99.73%46K | -90.48%1.49M |
Current changes in cash | 193.49%1.75M | -77.71%312K | 52.61%-3.01M | ---1.96M | -30.30%-1.88M | 113.74%1.4M | 51.69%-6.35M | -349.11%-10.35M | 212.27%3.57M | -193.32%-1.44M |
End cash Position | 122.16%711K | 21.83%-1.04M | 50.46%-1.35M | --1.65M | -7,073.91%-3.21M | -189.76%-1.33M | -429.28%-2.73M | -74.12%3.62M | -74.12%3.62M | -99.73%46K |
Free cash flow | 98.19%-28K | -101.29%-53K | 59.27%-2.57M | ---12.75M | 80.06%-1.55M | 145.17%4.1M | 51.17%-6.31M | -1,339.24%-31.98M | -522.27%-2.21M | -2,492.31%-7.78M |
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