(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 | 154.21%1.3M | 46.46%-454K | 103.99%117K | 40.89%-3.5M | 575.31%2.67M | -587.55%-2.39M | 57.00%-848K | 39.31%-2.94M | -249.89%-5.92M | -88.51%395.59K |
Net profit before non-cash adjustment | 106.69%131K | 110.63%292K | 136.27%498K | -21.12%-7.1M | 38.38%-1.02M | -26.98%-1.96M | -82.96%-2.75M | -18.46%-1.37M | -200.62%-5.86M | -0.44%-1.66M |
Total adjustment of non-cash items | 66.95%1.36M | 68.39%1.34M | 22.59%1.3M | 36.32%5.41M | 129.02%2.74M | -6.63%817K | -14.16%794K | 8.96%1.06M | 3.79%3.97M | 31.72%1.2M |
-Depreciation and amortization | 116.14%897K | 112.95%888K | 57.80%890K | 29.67%3.56M | 202.04%2.17M | -39.42%415K | -38.40%417K | -15.70%564K | 4.81%2.75M | 4.68%718K |
-Reversal of impairment losses recognized in profit and loss | --3K | -57.69%11K | -5.88%16K | 531.44%141.42K | 215.24%98.42K | --0 | 23.81%26K | -67.92%17K | -109.77%-32.78K | 253.22%31.22K |
-Disposal profit | ---- | ---- | ---- | 491.28%10.05K | ---- | ---- | ---- | ---- | 89.97%-2.57K | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | 109.86%25.54K | ---- | ---- | ---- | ---- | -7.72%12.17K | ---- |
-Other non-cash items | 15.42%464K | 24.79%438K | -18.03%391K | 34.25%1.67M | -0.22%436.1K | 22.56%402K | 54.63%351K | 91.57%477K | 41.71%1.24M | 71.54%437.05K |
Changes in working capital | 83.97%-200K | -288.34%-2.08M | 35.95%-1.68M | 55.14%-1.81M | 11.10%956.24K | -207.87%-1.25M | 179.28%1.11M | 43.63%-2.62M | -293.54%-4.03M | -79.45%860.71K |
-Change in receivables | 109.27%526K | -76.49%876K | -158.73%-1.41M | 42.05%-4.21M | 23.55%-4.66M | -106.55%-5.67M | -7.82%3.73M | 197.44%2.4M | -314.75%-7.26M | -208.91%-6.09M |
-Change in inventory | -94.51%217K | 20.42%-1.63M | -463.75%-1.46M | 171.25%1.31M | -168.16%-997.84K | 74.51%3.95M | -184.70%-2.05M | 113.31%400K | -3.66%-1.83M | 34.88%-372.11K |
-Change in prepaid assets | -53.66%19K | -27.27%-84K | 182.76%24K | 147.52%38.51K | 49.27%92.51K | 156.25%41K | 71.67%-66K | -139.19%-29K | -2,032.29%-81.03K | 322.92%61.97K |
-Change in payables | -321.66%-962K | -145.76%-1.25M | 121.56%1.16M | -79.49%1.06M | -10.24%6.52M | -73.28%434K | 88.70%-507K | -822.52%-5.39M | 990.42%5.15M | 1,002.22%7.26M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 42.86%-4K | 62.50%-3K | 60.00%-4K | 42.06%-30.34K | 53.02%-5.34K | 41.67%-7K | 42.86%-8K | 33.33%-10K | -6.80%-52.37K | 33.25%-11.37K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -124.70%-41K | 14.89%-40K | 34.85%-43K | 102.21%5.6K | 53.53%-47.4K | 603.03%166K | -42.42%-47K | 22.35%-66K | -186.91%-253K | -169.95%-102K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 156.05%1.25M | 44.96%-497K | 102.32%70K | 43.39%-3.53M | 827.91%2.62M | -601.12%-2.23M | 55.27%-903K | 39.00%-3.01M | -263.29%-6.23M | -92.10%282.21K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -786.25%-549K | -428.21%-206K | -124.56%-128K | 97.36%-50.62K | -103.61%-34.62K | 105.07%80K | 92.26%-39K | 92.84%-57K | -0.19%-1.92M | 255.12%958.46K |
Interest received (cash flow from investment activities) | -21.21%26K | -29.09%39K | 23.81%26K | 45.51%140.57K | 69.68%31.57K | 57.14%33K | 120.00%55K | -34.38%21K | -9.19%96.6K | -29.49%18.6K |
Investing cash flow | -562.83%-523K | -1,143.75%-167K | -183.33%-102K | 104.94%89.95K | -100.31%-3.05K | 107.26%113K | 103.34%16K | 95.29%-36K | -0.74%-1.82M | 265.18%977.06K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -164.42%-1.06M | 74.95%-1.01M | -36.01%2.35M | 21.48%2.54M | -7.08%1.25M | 208.59%1.64M | -388.73%-4.03M | 19.23%3.68M | -24.94%2.09M | 26.51%1.34M |
Increase or decrease of lease financing | 179.61%371K | -8.68%-313K | -167.24%-310K | -15.21%-1.19M | 88.02%-318.19K | ---466K | ---288K | -300.00%-116K | -63.96%-1.03M | -1,164.31%-2.66M |
Interest paid (cash flow from financing activities) | -5.72%-462K | -7.62%-480K | 1.53%-451K | -38.20%-1.78M | -13.28%-435.32K | -27.41%-437K | -52.74%-446K | -72.18%-458K | -37.74%-1.29M | -59.37%-384.28K |
Net other fund-raising expenses | ---- | ---- | ---- | 200.00%6M | --0 | --0 | --0 | --6M | --2M | ---- |
Financing cash flow | -255.20%-1.15M | 62.17%-1.8M | -82.51%1.59M | 214.40%5.57M | 62.65%495.74K | 161.54%741K | -2,236.27%-4.77M | 216.52%9.1M | 45.13%1.77M | -50.16%304.8K |
Net cash flow | ||||||||||
Beginning cash position | 45.21%2.69M | -31.43%5.14M | 147.86%3.58M | -81.28%1.45M | 679.07%498K | -15.80%1.85M | 53.01%7.5M | -81.27%1.45M | 71.78%7.72M | -102.08%-86K |
Current changes in cash | 69.26%-423K | 56.36%-2.47M | -74.24%1.56M | 134.07%2.14M | 98.93%3.11M | 40.56%-1.38M | -109.22%-5.65M | 314.45%6.06M | -294.52%-6.28M | -56.46%1.56M |
Effect of exchange rate changes | -132.00%-8K | --8K | --0 | ---- | ---- | -24.24%25K | --0 | --0 | ---- | ---- |
End cash Position | 352.61%2.25M | 45.21%2.69M | -31.43%5.14M | 147.91%3.58M | 147.91%3.58M | 679.07%498K | -15.80%1.85M | 53.01%7.5M | -81.28%1.45M | -81.28%1.45M |
Free cash flow | 129.99%646K | 25.45%-703K | 98.11%-58K | 56.34%-3.59M | 108.24%2.58M | -89.78%-2.15M | 63.51%-943K | 46.42%-3.07M | -541.71%-8.21M | -58.02%1.24M |
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