(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 | 78.05%454.78M | -17.89%1.23B | -24.73%827.42M | -72.87%18.07M | -44.43%131.7M | 160.10%255.41M | 32.00%1.5B | 296.21%1.1B | -87.29%66.59M | -48.95%237.01M |
Net profit before non-cash adjustment | 8.05%250.98M | 9.52%956.89M | -1.44%239.36M | 29.36%262.36M | 4.88%222.88M | 7.77%232.29M | 39.67%873.73M | 25.82%242.87M | 27.64%202.82M | 3.02%212.5M |
Total adjustment of non-cash items | -106.81%-567.49M | -92.73%-1.09B | -196.19%-719.87M | -7.62%-122.78M | 119.79%22.5M | -182.52%-274.41M | 60.35%-567.91M | 80.39%-243.04M | 37.50%-114.09M | 41.11%-113.65M |
-Depreciation and amortization | 4.23%15.59M | 1.81%65.04M | 1.69%17.33M | -5.08%16.84M | 3.92%15.92M | 8.46%14.96M | 10.21%63.88M | 8.56%17.04M | 18.18%17.74M | 9.40%15.32M |
-Assets reserve and write-off | -34.35%690K | 99.29%-216K | 81.64%-3.12M | -140.61%-556K | 111.76%2.41M | -81.30%1.05M | -1,431.28%-30.47M | -155.14%-16.99M | -54.49%1.37M | -1,004.20%-20.47M |
-Disposal profit | -98.73%-574.19M | -91.88%-1.14B | -192.24%-722.77M | -8.73%-139.09M | 108.64%8.97M | -149.05%-288.92M | 61.10%-595.06M | 80.31%-247.32M | 38.75%-127.92M | 53.51%-103.82M |
-Net exchange gains and losses | -511.68%-9.9M | -159.67%-18.32M | -383.55%-11.58M | 96.17%-215K | -1.80%-4.91M | -131.81%-1.62M | -45.42%-7.06M | 1,395.97%4.08M | -634.64%-5.62M | -4,827.45%-4.82M |
-Other non-cash items | 146.15%320K | -4.80%753K | 91.55%272K | -28.36%240K | -22.92%111K | -23.53%130K | 43.82%791K | 100.00%142K | 252.63%335K | -16.76%144K |
Changes in working capital | 159.23%771.29M | 14.64%1.37B | 18.96%1.31B | -448.85%-121.51M | -182.28%-113.67M | 1,572.27%297.53M | -38.52%1.2B | 126.24%1.1B | -104.04%-22.14M | -69.36%138.16M |
-Changes in insurance contract liabilities | 465.53%712.13M | 22.40%1.22B | -23.23%311.45M | -7.33%341.91M | 5,097.32%442.61M | -45.82%125.92M | -42.14%998.25M | -33.55%405.72M | -15.90%368.96M | -102.26%-8.86M |
-Changes in other current assets | -370.68%-149.66M | 146.51%2.68M | 76.87%808.72M | -53.73%-333.4M | -3,154.15%-440.84M | 87.80%-31.8M | -101.58%-5.77M | 4,456.60%457.23M | -1,134.78%-216.87M | -78.05%14.43M |
-Changes in other current liabilities | 2.66%208.81M | -28.16%145.69M | -20.62%187.75M | 25.38%-130.02M | -187.08%-115.45M | 2,467.27%203.41M | --202.79M | --236.51M | ---174.23M | --132.58M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 12.71%46.23M | 3.69%147.53M | 4.37%111.78M | 19.83%16.44M | -389.27%-21.7M | 193.77%41.01M | 20.65%142.28M | 366.68%107.1M | -55.24%13.72M | -69.12%7.5M |
Interest paid (cash flow from operating activities) | -146.15%-320K | 4.80%-753K | -91.55%-272K | 28.36%-240K | 22.92%-111K | 23.53%-130K | 18.12%-791K | 21.98%-142K | -85.08%-335K | 49.47%-144K |
Interest received (cash flow from operating activities) | 9.88%209.02M | 9.61%774.58M | 16.87%403.33M | -6.87%113.44M | -44.92%67.59M | 62.49%190.22M | 6.01%706.68M | 95.89%345.1M | -22.98%121.81M | -27.81%122.71M |
Tax refund paid | 24.69%-47.43M | 3.87%-211.86M | 17.15%-69.4M | 24.85%-46.23M | 5.69%-33.24M | -57.98%-62.98M | -28.54%-220.4M | -41.07%-83.77M | -72.43%-61.52M | 3.62%-35.25M |
Other operating cash inflow (outflow) | 44.60%-520.02M | -131.05%-2.18B | -98.79%-1.41B | -182.66%-243.47M | 2,100.94%405.63M | -453.45%-938.63M | 17.01%-944.6M | -188.87%-707.3M | 87.50%-86.13M | 102.73%18.43M |
Operating cash flow | 127.62%142.25M | -120.30%-240.39M | -117.52%-133.17M | -362.36%-142M | 56.99%549.87M | -2,728.55%-515.09M | 93.80%1.18B | 102.65%760.27M | 532.44%54.12M | 763.91%350.26M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 23.92%-4.12M | -75.75%-31.85M | -244.00%-11.7M | -84.84%-5.52M | -21.89%-9.22M | -29.73%-5.42M | 10.05%-18.12M | 29.75%-3.4M | 33.33%-2.99M | -17.83%-7.56M |
Net intangibles purchase and sale | -155.41%-4.77M | 79.28%-21.9M | -261.63%-3.9M | -233.17%-13.35M | 97.14%-2.78M | 43.33%-1.87M | -1,196.46%-105.74M | 45.31%-1.08M | -102.27%-4.01M | -4,078.41%-97.36M |
Investing cash flow | -22.08%-8.89M | 56.60%-53.75M | -248.25%-15.6M | -169.81%-18.87M | 88.56%-12M | 2.50%-7.28M | -337.64%-123.86M | 34.26%-4.48M | -1.42%-7M | -1,178.85%-104.92M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -21.34%-7.02M | -2.21%-21.41M | 28.32%-3.88M | -14.70%-5.84M | -11.87%-5.91M | -12.00%-5.79M | -12.16%-20.95M | -10.35%-5.41M | -21.41%-5.09M | -2.70%-5.28M |
Cash dividends paid | 0.00%-262.1M | -27.20%-381.75M | --1K | --0 | ---119.65M | -9.51%-262.1M | -36.15%-300.12M | --0 | ---60.78M | --0 |
Financing cash flow | -0.46%-269.12M | -25.57%-403.16M | 28.33%-3.88M | 91.14%-5.84M | -2,277.62%-125.56M | -9.56%-267.89M | -34.27%-321.07M | -10.35%-5.41M | -1,471.93%-65.86M | -2.70%-5.28M |
Net cash flow | ||||||||||
Beginning cash position | -30.87%1.56B | 48.65%2.26B | -24.37%730.52M | -8.88%897.22M | 97.25%1.47B | 131.22%2.26B | 29.22%1.52B | -16.46%965.89M | -16.54%984.62M | -40.24%744.56M |
Current changes in cash | 82.82%-135.76M | -194.32%-697.31M | -120.34%-152.64M | -789.82%-166.71M | 71.75%412.31M | -240.06%-790.26M | 115.14%739.31M | 106.47%750.37M | 20.62%-18.74M | 463.16%240.06M |
End cash Position | -2.91%1.43B | -30.87%1.56B | -30.87%1.56B | -24.37%730.52M | -8.88%897.22M | 97.25%1.47B | 48.65%2.26B | 48.65%2.26B | -16.46%965.89M | -16.54%984.62M |
Free cash flow | 125.53%133.36M | -127.85%-294.53M | -119.81%-149.14M | -441.38%-160.88M | 119.24%537.86M | -4,414.64%-522.37M | 81.45%1.06B | 103.58%752.84M | 342.61%47.13M | 495.16%245.34M |
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