(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)Apr 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -25.48%24.63M | 91.34%-1.28M | 69.92%-4.62M | -97.95%544K | 17.32%-2.4M | 651.63%33.05M | -14.74M | -15.36M | 207.53%26.53M | -2.9M |
Net profit before non-cash adjustment | -94.54%267K | 15.48%2.42M | 228.03%370K | 130.88%3.87M | 36.72%-2.84M | 153.26%4.89M | --2.1M | ---289K | 105.49%1.67M | ---4.49M |
Total adjustment of non-cash items | 35.10%2.55M | 215.07%1.67M | -25.05%1.19M | -21.43%6.65M | -49.13%2.64M | 10.02%1.89M | --531K | --1.59M | -74.05%8.46M | --5.19M |
-Depreciation and amortization | -33.22%1.17M | 43.31%1.17M | -3.56%1.19M | 43.12%4.6M | -34.06%790K | 37.76%1.76M | --815K | --1.24M | -40.06%3.21M | --1.2M |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | --0 | ---20K | --0 | ---- | ---- | 3,092.86%4.92M | ---- |
-Assets reserve and write-off | --0 | ---- | ---- | -104.76%-3K | --0 | --0 | ---- | ---- | -98.56%63K | --16K |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Disposal profit | 54.55%-20K | --77K | --0 | -627.27%-80K | --0 | -4,500.00%-44K | --0 | ---36K | -150.00%-11K | --4.16M |
-Net exchange gains and losses | 306.90%960K | 88.45%-120K | ---340K | 74.35%-147K | 251.68%1.36M | -393.62%-464K | ---1.04M | --0 | -143.83%-573K | ---894K |
-Pension and employee benefit expenses | -13.07%133K | -4.70%142K | -2.07%142K | 1,029.58%802K | 5,171.43%355K | 10.07%153K | --149K | --145K | -89.86%71K | ---7K |
-Other non-cash items | -37.22%307K | -31.07%406K | -19.34%196K | 89.13%1.48M | -68.90%158K | 23.17%489K | --589K | --243K | -70.98%782K | --508K |
Changes in working capital | -16.97%21.81M | 69.07%-5.37M | 62.90%-6.18M | -160.79%-9.97M | 38.95%-2.2M | 3,411.63%26.27M | ---17.37M | ---16.66M | 161.22%16.4M | ---3.61M |
-Change in receivables | 1,421.57%19.18M | -3,469.08%-22.78M | -9.51%-11.77M | 1,569.97%5.39M | 187.37%16.91M | -108.83%-1.45M | --676K | ---10.74M | 105.05%323K | --5.89M |
-Change in inventory | -73.64%10.6M | 85.18%-3.7M | 228.42%8.84M | -123.67%-12.02M | 7.84%-20.36M | 1,004.23%40.21M | ---24.99M | ---6.88M | 195.28%50.75M | ---22.09M |
-Change in payables | 36.24%-7.97M | 204.18%21.1M | -436.96%-3.26M | 90.35%-3.35M | -90.14%1.24M | -11.10%-12.49M | --6.94M | --966K | -205.50%-34.68M | --12.6M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 33.93%-331K | 27.36%-438K | 11.46%-224K | -88.46%-1.55M | 63.53%-194K | -12.08%-501K | -603K | -253K | 70.43%-823K | -532K |
Interest received (cash flow from operating activities) | 100.00%24K | 128.57%32K | 180.00%28K | 75.61%72K | 50.00%36K | -76.00%12K | 14K | 10K | -53.41%41K | 24K |
Tax refund paid | -7.21%-803K | -7.02%-808K | -14.32%-487K | -28.68%-4.56M | -4,346.77%-2.63M | -1,980.56%-749K | -755K | -426K | -65.16%-3.55M | 62K |
Other operating cash inflow (outflow) | -3K | -6,600.00%-67K | -45.45%-80K | -24.44%-56K | 0 | 0 | -1K | -55K | 57.14%-45K | -10K |
Operating cash flow | -26.08%23.52M | 84.10%-2.56M | 66.53%-5.38M | -125.06%-5.55M | -54.52%-5.19M | 710.68%31.81M | ---16.09M | ---16.08M | 174.81%22.16M | ---3.36M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.28%-1.69M | -14.73%-771K | 87.02%-77K | -146.27%-2.77M | 3,416.36%1.82M | -485.59%-3.33M | ---672K | ---593K | 56.27%-1.13M | ---55K |
Net intangibles purchase and sale | --0 | --0 | --0 | -57.69%-41K | ---1K | ---4K | --0 | ---36K | ---26K | ---- |
Net business purchase and sale | --0 | --0 | --0 | --6K | --0 | --0 | --0 | --6K | --0 | --147K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | ---- | ---- | ---- | --100K | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 49.34%-1.69M | -14.73%-771K | 87.64%-77K | -135.07%-2.71M | 901.25%1.92M | -486.29%-3.34M | ---672K | ---623K | 82.10%-1.15M | ---240K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 40.73%-18.3M | -60.08%6.71M | 905.27%7.44M | -133.23%-730K | 9,501.49%12.6M | -38,485.00%-30.87M | --16.8M | --740K | -13.82%-313K | ---134K |
Net common stock issuance | ---- | ---- | ---- | 245.92%9.93M | --3.03M | ---- | ---- | ---- | -91.98%2.87M | --0 |
Increase or decrease of lease financing | -81.25%-87K | 172.44%425K | 4.17%-46K | -33.33%-184K | -19.02%-244K | 4.00%-48K | --156K | ---48K | 33.01%-138K | ---205K |
Net other fund-raising expenses | ---- | ---- | ---- | 20.20%-11.55M | ---- | ---- | ---- | --6.56M | -196.37%-14.47M | ---- |
Financing cash flow | 23.46%-18.38M | -31.42%7.13M | 1.97%7.39M | 78.98%-2.53M | 355.94%3.83M | -552.36%-24.02M | --10.4M | --7.25M | -123.95%-12.05M | ---1.5M |
Net cash flow | ||||||||||
Beginning cash position | 98.91%17.57M | 10.94%13.97M | -46.04%11.67M | 60.64%21.62M | -32.50%13.02M | -16.19%8.83M | --12.59M | --21.62M | 57.27%13.46M | --19.28M |
Current changes in cash | -22.79%3.44M | 159.75%3.8M | 120.44%1.93M | -220.56%-10.8M | 111.08%565K | -48.53%4.46M | ---6.36M | ---9.46M | -37.25%8.96M | ---5.1M |
Effect of exchange rate changes | -330.58%-1.2M | -107.56%-197K | -13.48%366K | 206.06%840K | -164.45%-1.91M | -461.04%-278K | --2.61M | --423K | -446.21%-792K | ---723K |
End cash Position | 52.27%19.82M | 98.91%17.57M | 10.94%13.97M | -46.04%11.67M | -13.32%11.67M | -32.50%13.02M | --8.83M | --12.59M | -4.68%21.62M | --13.46M |
Free cash flow | -23.42%21.81M | 79.57%-3.42M | 67.33%-5.46M | -140.06%-8.41M | 9.11%-3.41M | 750.76%28.48M | ---16.76M | ---16.71M | 165.21%21M | ---3.76M |
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