(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 | -85.30%2.49M | 261.20%13.45M | 202.49%740K | -31.96%15.45M | -117.40%-4.49M | 335.14%16.94M | -32.57%3.72M | 49.55%-722K | -19.65%22.71M | 11.70%25.82M |
Net profit before non-cash adjustment | -48.47%2.82M | -15.27%8.26M | -49.25%3.3M | -25.67%25.56M | -31.53%3.84M | -58.18%5.48M | 55.56%9.74M | -30.99%6.5M | 35.47%34.39M | -1.65%5.61M |
Total adjustment of non-cash items | 125.22%5.1M | 499.38%1.29M | 40.07%2.3M | -5.43%5.35M | -9.06%1.77M | 139.58%2.26M | -139.39%-323K | -15.75%1.64M | 27.50%5.66M | 280.78%1.94M |
-Depreciation and amortization | 29.24%2.05M | 35.33%1.92M | 27.62%1.73M | 23.23%6.02M | 26.16%1.66M | 21.80%1.59M | 21.66%1.42M | 23.09%1.35M | 9.80%4.89M | 19.65%1.32M |
-Reversal of impairment losses recognized in profit and loss | -86.73%108K | -20.00%-66K | -31.09%277K | -69.59%142K | -4,531.82%-1.02M | 4,184.21%814K | -96.43%-55K | -19.28%402K | 336.45%467K | -134.38%-22K |
-Assets reserve and write-off | ---- | -186.75%-72K | 433.33%128K | ---- | ---- | ---- | 115.69%83K | 260.00%24K | ---- | ---- |
-Share of associates | 242.83%697K | -165.65%-172K | -106.34%-17K | -62.50%237K | 52.34%195K | -787.27%-488K | 13.42%262K | -18.29%268K | 271.76%632K | -24.71%128K |
-Disposal profit | -70.47%-612K | 32.36%-600K | 68.42%-306K | -89.35%-2.54M | 42.96%-328K | -226.36%-359K | -132.81%-887K | -249.82%-969K | 4.14%-1.34M | 13.27%-575K |
-Net exchange gains and losses | 338.04%2.55M | 86.57%-208K | -16.74%194K | 396.55%288K | 373.61%1.02M | 196.03%581K | -1,132.67%-1.55M | -21.55%233K | -87.00%58K | 34.16%216K |
-Pension and employee benefit expenses | -13.10%73K | 54.81%161K | 1.35%75K | 28.28%372K | 57.14%110K | 52.73%84K | 5.05%104K | 12.12%74K | 6.62%290K | 9.38%70K |
-Other non-cash items | 92.76%293K | 8.72%324K | -13.67%221K | 24.92%832K | -48.15%126K | -57.89%152K | 170.91%298K | 633.33%256K | 278.07%666K | 318.92%243K |
Changes in working capital | -159.02%-5.43M | 168.54%3.91M | 45.18%-4.86M | 10.82%-15.46M | -155.28%-10.1M | 143.32%9.2M | -264.96%-5.7M | 30.75%-8.87M | -1,011.28%-17.34M | 8.08%18.27M |
-Change in receivables | -159.45%-5.51M | 392.27%8.66M | -657.71%-3.36M | 45.96%-4.62M | -1,637.71%-11.52M | 162.25%9.26M | -115.62%-2.96M | 105.03%603K | 62.93%-8.55M | -162.25%-663K |
-Change in inventory | 159.72%1.35M | -43.52%-1.35M | 56.45%-2.84M | -19.68%-8.03M | -75.11%1.68M | -69.98%-2.25M | 58.85%-942K | 33.77%-6.51M | -237.29%-6.71M | 49.63%6.74M |
-Change in payables | -300.20%-3.04M | 44.90%-2.52M | 70.25%-446K | -271.14%-4.57M | -100.03%-4K | 141.67%1.52M | 76.37%-4.58M | -111.76%-1.5M | -83.77%2.67M | 202.15%12.94M |
-Changes in other current assets | 160.18%1.76M | -131.58%-880K | 222.66%1.79M | 137.04%1.76M | 65.95%-252K | 148.43%678K | 145.12%2.79M | 61.08%-1.46M | -167.24%-4.74M | ---740K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -30.30%-215K | 11.66%-250K | -20.54%-223K | -19.57%-825K | 4.95%-192K | 18.72%-165K | -95.17%-283K | -32.14%-185K | -42.27%-690K | -47.45%-202K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 30.78%-1.91M | -8,415.00%-1.7M | 31.88%-1.25M | 21.26%-5.77M | 61.08%-1.14M | -64.09%-2.77M | 98.42%-20K | -27.58%-1.84M | -75.13%-7.32M | -14.89%-2.93M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -68K | -6,900.00%-68K | 0 | 0 | 0 | 0 | 109.09%1K |
Operating cash flow | -97.42%361K | 236.10%11.5M | 73.18%-737K | -40.18%8.79M | -125.98%-5.89M | 254.08%14.01M | -16.84%3.42M | 8.83%-2.75M | -37.69%14.7M | 11.12%22.69M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -176.00%-5.22M | -17.19%-7.04M | -13,720.51%-5.39M | 64.46%-4.56M | 724.45%3.37M | 1.15%-1.89M | -119.17%-6M | 99.55%-39K | 48.28%-12.84M | 188.91%409K |
Net intangibles purchase and sale | 51.58%-215K | 25.25%-305K | 11.38%-335K | 25.64%-1.72M | 59.85%-493K | 59.23%-444K | -209.97%-408K | -1.89%-378K | -95.03%-2.32M | -514.00%-1.23M |
Net business purchase and sale | --0 | --0 | -100.00%-600K | 8.26%-300K | --0 | --0 | --0 | ---300K | 72.75%-327K | -25.00%-1.5M |
Net investment product transactions | -14.76%231K | 7.66%239K | 14.07%300K | 116.11%1.03M | 31.90%277K | 58.48%271K | 128.87%222K | --263K | --478K | 38.16%210K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | -8.90%215K | 23.08%224K | 78.57%250K | 21.98%827K | 85.52%269K | 112.61%236K | -4.21%182K | -39.66%140K | -34.56%678K | 559.09%145K |
Net changes in other investments | -124.49%-220K | 69.02%-114K | -6.67%-112K | 45.24%-730K | 85.93%-159K | -60.66%-98K | -384.21%-368K | -59.09%-105K | -146.40%-1.33M | ---1.13M |
Investing cash flow | -170.42%-5.21M | -9.66%-6.99M | -1,305.01%-5.89M | 65.16%-5.46M | 205.56%3.27M | -116.03%-1.93M | -121.82%-6.38M | 95.24%-419K | 41.38%-15.66M | -38.93%-3.09M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 32.41%-6.42M | -51.77%5.08M | -62.97%2.57M | 882.32%11.68M | 118.56%3.72M | -242.37%-9.5M | 194.35%10.52M | -16.12%6.94M | -213.00%-1.49M | -99.02%-20.02M |
Increase or decrease of lease financing | -167.12%-390K | -40.91%-310K | -36.04%-268K | 22.20%-876K | 54.24%-313K | -200.69%-146K | -25.00%-220K | 52.07%-197K | 24.07%-1.13M | -57.97%-684K |
Cash dividends paid | --0 | --0 | 0.00%-4.17M | -24.99%-4.17M | -79.92%204K | 75.09%-204K | --0 | -18.02%-4.17M | ---3.34M | --1.02M |
Cash dividends for minorities | ---- | ---- | --0 | 79.82%-205K | ---- | ---- | ---- | ---- | -615.49%-1.02M | ---- |
Interest paid (cash flow from financing activities) | -31.84%-294K | -51.27%-298K | -17.54%-248K | -26.48%-855K | -19.79%-224K | 16.79%-223K | -27.10%-197K | -219.70%-211K | -281.92%-676K | -182.74%-187K |
Financing cash flow | 29.47%-7.11M | -55.80%4.47M | -189.51%-2.12M | 172.87%5.57M | 115.21%3.18M | -275.74%-10.08M | 211.53%10.11M | -44.59%2.36M | -235.59%-7.65M | -100.72%-20.89M |
Net cash flow | ||||||||||
Beginning cash position | 3.25%80.28M | 2.03%71.68M | 13.79%80.71M | -10.66%70.93M | 11.12%80.35M | 1.92%77.76M | -1.58%70.26M | -10.66%70.93M | -6.99%79.39M | 1.13%72.31M |
Current changes in cash | -694.83%-11.96M | 25.48%8.97M | -988.42%-8.74M | 203.47%8.91M | 142.44%550K | 147.26%2.01M | 59.50%7.15M | 89.36%-803K | -59.30%-8.61M | -116.65%-1.3M |
Effect of exchange rate changes | -369.30%-1.57M | -206.90%-372K | -320.00%-286K | 499.31%869K | -123.26%-192K | 112.00%583K | -16.75%348K | 128.14%130K | 125.85%145K | -178.90%-86K |
End cash Position | -16.92%66.76M | 3.25%80.28M | 2.03%71.68M | 13.79%80.71M | 13.79%80.71M | 11.12%80.35M | 1.92%77.76M | -1.58%70.26M | -10.66%70.93M | -10.66%70.93M |
Free cash flow | -150.72%-5.83M | 202.78%3.92M | -32.45%-6.47M | 67.97%-515K | -115.57%-3.32M | 196.30%11.5M | -389.59%-3.81M | 60.32%-4.89M | 71.62%-1.61M | 16.42%21.33M |
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