(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -62.75%19.97M | -15.37%54.96M | -0.09%37.46M | -357.70%-32.93M | -135.64%-3.19M | 839.51%53.62M | 549.03%64.94M | 401.06%37.49M | -5.39%12.78M | 145.57%8.96M |
Net profit before non-cash adjustment | -198.92%-5.23M | -70.90%18.56M | -89.12%2.4M | -60.22%7.5M | -76.17%3.37M | -39.32%5.29M | 283.22%63.76M | 95.62%22.05M | 209.64%18.86M | 2,508.86%14.14M |
Total adjustment of non-cash items | 76.10%6.84M | 78.15%21.4M | -73.14%2.24M | 255.64%7.59M | 736.90%7.68M | -60.16%3.88M | 16.87%12.01M | 517.71%8.35M | -239.45%-4.88M | -127.50%-1.21M |
-Depreciation and amortization | 35.96%3.57M | 50.51%12.86M | 67.73%4.37M | 42.77%3.16M | 365.23%2.7M | -16.44%2.63M | -15.17%8.54M | -23.53%2.6M | -2.21%2.21M | -74.13%581K |
-Reversal of impairment losses recognized in profit and loss | --0 | 190.82%5.48M | 200.34%5.3M | 173.08%71K | -1.89%52K | 37.50%55K | 486.92%1.88M | 1,120.23%1.77M | -75.47%26K | -85.36%53K |
-Assets reserve and write-off | -87.19%113K | ---- | ---- | -60.23%68K | 47,300.00%3.78M | 828.42%882K | ---- | ---- | 442.00%171K | 97.40%-8K |
-Share of associates | -23.62%-1.01M | 32.86%-846K | 153.64%302K | -64.03%-228K | 53.68%-107K | -148.62%-813K | -18.31%-1.26M | -243.29%-563K | 33.17%-139K | -1,343.75%-231K |
-Disposal profit | -35.53%470K | 13,487.50%1.07M | -678.96%-3M | 430.63%3.71M | -225.68%-372K | 142.19%729K | 99.17%-8K | 120.60%518K | 43.68%-1.12M | -85.74%296K |
-Net exchange gains and losses | 1,823.68%2.19M | -144.88%-491K | -142.17%-1.58M | 97.25%-181K | 152.55%1.15M | -98.14%114K | 49.66%1.09M | 215.18%3.74M | -312.01%-6.58M | -607.74%-2.19M |
-Other non-cash items | 418.75%1.49M | 89.20%3.33M | 189.17%1.58M | 77.70%988K | 60.27%476K | -20.22%288K | 48.06%1.76M | 43.42%545K | 102.18%556K | -11.61%297K |
Changes in working capital | -58.68%18.36M | 238.39%15M | 362.73%32.82M | -3,898.50%-48.02M | -258.31%-14.24M | 448.49%44.45M | 73.81%-10.84M | 495.98%7.09M | -130.65%-1.2M | 83.06%-3.98M |
-Change in receivables | 120.26%6.33M | 82.72%-3.09M | 14.88%41.56M | -18.73%-26.52M | -55.05%13.09M | 48.70%-31.23M | 72.16%-17.9M | 116,593.55%36.18M | -576.49%-22.33M | 210.32%29.13M |
-Change in inventory | -57.55%7.67M | 257.06%4.72M | 237.34%30.01M | -368.83%-39.17M | -25.80%-4.19M | 137.58%18.07M | 90.20%-3M | -2,026.72%-21.85M | 294.63%14.57M | 77.33%-3.33M |
-Change in payables | -92.42%4.37M | 32.89%13.37M | -435.64%-38.75M | 169.17%17.66M | 22.25%-23.15M | 42.21%57.61M | -81.21%10.06M | -144.72%-7.23M | -2.31%6.56M | -268.82%-29.77M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -152.31%-1.58M | -14.05%-1.09M | -96.27%-842K | -91.16%-627K | -169.49%-954K | |||||
Interest received (cash flow from operating activities) | 9.75%608K | 208.40%1.8M | -86.62%38K | 736.62%594K | -6.85%612K | 714.71%554K | 162.61%583K | 242.17%284K | 33.96%71K | 3,550.00%657K |
Tax refund paid | -114.52%-1.83M | -29.79%-18.69M | 52.70%-4.37M | 161.08%590K | -278.31%-14.06M | -75.00%-854K | -172.84%-14.4M | -287.73%-9.23M | 58.75%-966K | -1,796.80%-3.72M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -64.28%18.75M | -25.54%38.07M | 21.89%36.65M | -396.08%-33.33M | -458.41%-17.73M | 980.20%52.48M | 361.94%51.12M | 390.18%30.06M | 3.37%11.26M | 125.01%4.95M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | ---7.99M | ---- | ---- | ---- | ---- | ---- | ---- |
Net PPE purchase and sale | 116.67%13K | -11.42%-32.07M | -11.28%-32.2M | 50.00%84K | -403.17%-9.21M | --6K | -46.62%-28.78M | -47.33%-28.94M | 1,300.00%56K | 49.92%-1.83M |
Net intangibles purchase and sale | 80.83%-2.11M | -22.39%-481K | ---- | ---- | ---- | 3.31%-11.02M | -58.47%-393K | ---- | ---- | ---- |
Net business purchase and sale | -447.79%-3.78M | -307.30%-6.13M | -671.27%-3.68M | ---4.06M | 123.81%512K | --1.09M | 14.67%-1.51M | 3,925.00%644K | --0 | ---2.15M |
Net investment product transactions | ---- | --0 | --0 | --0 | --0 | ---- | --1K | ---- | --0 | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --880K | ---- |
Investing cash flow | 40.72%-5.88M | -26.09%-38.69M | 50.13%-8.1M | -1,378.21%-11.96M | -118.49%-8.7M | 12.91%-9.93M | -41.75%-30.68M | -80.87%-16.24M | 115.18%936K | -8.86%-3.98M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -39.09%-8.48M | 682.83%27.96M | 62.64%-8.79M | 1,024.41%35.42M | 601.08%7.42M | -123.97%-6.09M | -82.85%3.57M | -383.84%-23.52M | 308.56%3.15M | -120.03%-1.48M |
Increase or decrease of lease financing | -91.87%-472K | 50.57%-774K | -87.24%199K | -166.08%-455K | 38.18%-272K | 90.22%-246K | 23.91%-1.57M | 306.35%1.56M | 58.70%-171K | -0.23%-440K |
Cash dividends paid | ---- | -401.48%-5.41M | ---- | ---- | ---- | ---- | ---1.08M | ---- | ---- | ---- |
Cash dividends for minorities | ---- | ---- | ---- | ---2.69M | ---- | ---- | ---- | ---- | --0 | ---- |
Interest paid (cash flow from financing activities) | ---- | -118.87%-5.13M | ---- | ---- | ---- | ---- | -66.10%-2.34M | ---- | ---- | ---- |
Net other fund-raising expenses | 35.89%-1.62M | 437.18%10.99M | 206.22%10.53M | -42.68%2.17M | 200.75%811K | -168.54%-2.52M | 84.57%-3.26M | 12.89%-9.91M | 216.43%3.78M | 85.02%-805K |
Financing cash flow | -19.23%-10.56M | 691.25%27.64M | 83.28%-5.9M | 409.32%34.45M | 391.93%7.96M | -133.33%-8.86M | -23.87%-4.68M | -570.84%-35.29M | 333.77%6.76M | -273.13%-2.73M |
Net cash flow | ||||||||||
Beginning cash position | 68.08%-12.15M | 28.01%-38.93M | -121.19%-34.02M | 32.67%-23.14M | --0 | 27.92%-38.08M | -445.36%-54.08M | 64.31%-15.38M | 28.57%-34.37M | -22.95%-32.46M |
Current changes in cash | -93.17%2.3M | 71.39%27.02M | 205.48%22.65M | -157.22%-10.85M | -949.91%-18.47M | 68.11%33.69M | 135.09%15.77M | -164.83%-21.47M | 935.23%18.96M | 91.95%-1.76M |
Effect of exchange rate changes | 409.59%839K | 60.55%-245K | 108.47%71K | 53.06%-338K | 94.26%-7K | -179.94%-271K | -180.34%-621K | 58.10%-838K | 69.53%-720K | -185.31%-122K |
End cash Position | -93.37%-9.02M | 68.78%-12.15M | 68.78%-12.15M | -112.76%-34.32M | 46.19%-18.48M | 85.64%-4.66M | 28.01%-38.93M | 28.01%-38.93M | 66.84%-16.13M | 28.63%-34.34M |
Free cash flow | -59.88%16.63M | -75.98%5.23M | 143.62%32.07M | -467.09%-41.32M | -993.18%-26.97M | 733.98%41.46M | 155.25%21.78M | 543.08%13.16M | 70.99%11.26M | 112.89%3.02M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data