(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 | -146.55%-857K | 13.47%5.47M | -23.99%3.2M | -24.87%-1.19M | 136.84%1.62M | 108.73%1.84M | -40.16%4.82M | 34.71%4.21M | -277.47%-953K | -77.83%684K |
Net profit before non-cash adjustment | -7.57%-1.18M | -136.91%-12.66M | -116.44%-4.47M | -254.85%-3.04M | -262.00%-4.06M | -141.69%-1.1M | 357.28%34.31M | 1,003.90%27.21M | 130.05%1.96M | 59.45%2.51M |
Total adjustment of non-cash items | 11.38%1.01M | 126.02%7.05M | 115.08%4.22M | 108.07%980K | 3,148.39%945K | 98.46%905K | -1,381.58%-27.09M | -5,870.55%-27.99M | -6.92%471K | -105.83%-31K |
-Depreciation and amortization | 12.51%953K | 161.00%5.29M | 232.70%2.62M | 107.01%915K | 135.68%905K | 105.58%847K | 4.35%2.03M | 63.39%787.04K | -7.34%442K | -17.77%384K |
-Reversal of impairment losses recognized in profit and loss | ---- | -40.88%137.04K | ---- | ---- | ---- | ---- | 1,548.96%231.78K | ---- | ---- | ---- |
-Disposal profit | ---15K | 113.87%75.77K | 220.31%73.77K | 176.47%13K | 97.64%-11K | --0 | -4,085.37%-546.32K | -2,886.65%-61.32K | ---17K | ---467K |
-Net exchange gains and losses | ---- | 2,467.66%1.31M | 2,811.21%1.31M | -200.00%-1K | ---- | ---- | 286.78%50.84K | 264.73%44.84K | --1K | ---- |
-Pension and employee benefit expenses | ---- | --12.49K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Other non-cash items | 20.69%70K | 100.81%233.5K | 100.25%72.5K | 17.78%53K | 6.38%50K | 28.89%58K | -12,666.82%-28.85M | -59,743.30%-28.99M | 55.17%45K | -27.69%47K |
Changes in working capital | -133.81%-687K | 562.96%11.08M | -30.74%3.45M | 125.56%865K | 364.41%4.73M | 192.24%2.03M | -53.15%-2.39M | 2,795.67%4.98M | -312.18%-3.38M | -282.28%-1.79M |
-Change in receivables | 37.73%-2.08M | 384.37%4.72M | 175.12%2.64M | -17,910.00%-3.6M | 26,597.06%9.01M | -29.95%-3.33M | -71.74%-1.66M | -37.21%959.78K | 99.23%-20K | -101.55%-34K |
-Change in inventory | -10.54%543K | 205.44%1.86M | -101.21%-30.07K | 304.21%2.96M | -325.74%-1.68M | 151.70%607K | 151.37%608.6K | 361.48%2.49M | -354.93%-1.45M | 202.06%742K |
-Change in payables | -80.51%969K | 2,762.74%4.45M | -69.33%831.62K | 176.15%1.46M | -12.45%-2.81M | 223.91%4.97M | -24.52%-167.26K | 340.76%2.71M | -259.40%-1.92M | -418.26%-2.5M |
-Changes in other current assets | 42.33%-124K | 104.54%53.44K | 100.80%9.44K | --51K | --208K | ---215K | -263.05%-1.18M | ---1.18M | --0 | --0 |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 67.80%-152K | 53.21%-911.61K | 86.84%-81.61K | 70.25%-155K | 55.19%-203K | -33.33%-472K | 1.94%-1.95M | 42.02%-620.14K | 1.51%-521K | -179.63%-453K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -173.70%-1.01M | 58.71%4.56M | -13.12%3.12M | 8.75%-1.35M | 513.42%1.42M | 159.28%1.37M | -52.68%2.87M | 74.70%3.59M | -18,525.00%-1.47M | -92.10%231K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 23.23%-595K | -100.50%-4.06M | 47.36%-1.05M | -36.53%-998K | -197.11%-1.24M | -32.25%-775K | -37.76%-2.03M | -368.33%-1.99M | -198.37%-731K | 374.46%1.28M |
Net intangibles purchase and sale | -117.65%-3K | 84.57%-6.87K | 37.91%-69.87K | 4.55%23K | 0.00%23K | -26.09%17K | -564.63%-44.53K | -63.80%-112.53K | -4.35%22K | 0.00%23K |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | ---2.36M | ---- | ---- | ---- |
Net investment property transactions | ---- | --0 | ---- | ---- | ---- | ---- | --1.71M | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -66.67%7K | -26.81%89.51K | -27.93%17.51K | -8.00%23K | -20.00%28K | -44.74%21K | -8.38%122.29K | -35.18%24.29K | -41.86%25K | 16.67%35K |
Net changes in other investments | ---- | -100.30%-3.53K | 245.54%473 | ---- | ---- | ---- | 3,313.31%1.18M | -201.88%-325 | ---- | ---- |
Investing cash flow | 19.81%-591K | -179.27%-3.98M | 59.82%-1.1M | -285.99%-956K | -189.08%-1.19M | -35.48%-737K | -3.31%-1.43M | -500.25%-2.73M | 382.42%514K | 423.73%1.34M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 65.37%-107K | 79.80%-1.22M | 88.53%-308.14K | -172.10%-305K | 91.28%-295K | 19.11%-309K | -344.66%-6.03M | -602.45%-2.69M | 208.74%423K | -1,027.33%-3.38M |
Increase or decrease of lease financing | 11.24%-79K | -17.80%-376.82K | 52.20%-89.82K | -540.00%-88K | -42.86%-110K | -18.67%-89K | -13.22%-319.89K | -155.53%-187.89K | 127.40%20K | -6.94%-77K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---1M | ---220 | ---- | ---- |
Interest paid (cash flow from financing activities) | 2.53%-77K | 22.45%-323.01K | 5.78%-90.01K | -2.70%-76K | 37.10%-78K | 35.77%-79K | 22.42%-416.53K | 25.90%-95.53K | 36.21%-74K | 10.79%-124K |
Net other fund-raising expenses | ---- | -136.42%-5.05K | ---- | ---- | ---- | ---- | 790.93%13.87K | ---- | ---- | ---- |
Financing cash flow | 44.86%-263K | 75.20%-1.92M | 83.32%-493.02K | 25.63%-470K | 86.55%-482K | 17.76%-477K | -256.05%-7.75M | -403.66%-2.96M | -9.34%-632K | -601.17%-3.58M |
Net cash flow | ||||||||||
Beginning cash position | -44.06%3.49M | -58.05%6.24M | -61.53%3.38M | -40.74%6.15M | -55.34%6.4M | -58.11%6.24M | 21.56%14.88M | -36.61%8.79M | -28.76%10.38M | 14.00%14.33M |
Current changes in cash | -1,301.94%-1.86M | 78.62%-1.35M | 172.49%1.52M | -74.06%-2.77M | 87.30%-256K | 126.01%155K | -351.27%-6.31M | -308.07%-2.1M | -111.70%-1.59M | -200.80%-2.02M |
Effect of exchange rate changes | 0.00%1K | 39.85%-1.4M | 39.33%-1.42M | -200.00%-1K | 173.68%14K | -95.24%1K | -1,905.17%-2.33M | -39,443.43%-2.33M | -98.91%1K | 40.63%-19K |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -74.55%1.63M | -44.05%3.49M | -44.05%3.49M | -61.53%3.38M | -40.74%6.15M | -55.34%6.4M | -58.05%6.24M | -58.05%6.24M | -36.61%8.79M | -28.76%10.38M |
Free cash flow | -376.60%-1.64M | 80.81%257.9K | -33.47%1.9M | 1.23%-2.33M | 131.08%92K | 1,073.77%594K | -96.84%142.63K | 76.30%2.86M | -895.36%-2.36M | -112.05%-296K |
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