(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 | -643.56%-3.21M | -40.66%26.52M | -23.59%15.08M | -63.31%78.51M | -86.47%13.51M | -98.23%590K | 384.11%44.68M | -72.44%19.73M | 388.29%213.98M | 250.41%99.86M |
Net profit before non-cash adjustment | -360.85%-6.96M | -28.61%5.13M | -24.19%6M | -86.20%15.51M | -121.11%-2.26M | -88.99%2.67M | -80.09%7.19M | -80.87%7.91M | 18.06%112.39M | -58.46%10.71M |
Total adjustment of non-cash items | 289.40%8.08M | 10.50%3.23M | -93.67%369K | -20.20%15.45M | 565.32%4.62M | -81.91%2.08M | -47.40%2.92M | 75.56%5.83M | 7.05%19.36M | -120.14%-992K |
-Depreciation and amortization | ---- | ---- | ---- | -13.81%14.28M | ---- | ---- | ---- | ---- | 1.85%16.57M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 93.30%895K | ---- | ---- | ---- | ---- | -17.76%463K | ---- |
-Disposal profit | ---- | ---- | ---- | 11.54%-1.15M | ---- | ---- | ---- | ---- | -49.77%-1.3M | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | 69.79%1.03M | ---- | ---- | ---- | ---- | -18.26%609K | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | 25.87%180K | ---- | ---- | ---- | ---- | 5.93%143K | ---- |
-Other non-cash items | 289.40%8.08M | 10.50%3.23M | -93.67%369K | -92.74%209K | 39.21%-10.62M | -81.91%2.08M | -47.40%2.92M | 75.56%5.83M | 131.46%2.88M | -46.65%-17.47M |
Changes in working capital | -4.12%-4.33M | -47.49%18.16M | 45.51%8.71M | -42.17%47.55M | -87.63%11.15M | -74.10%-4.15M | 206.64%34.57M | -77.75%5.99M | 143.86%82.23M | 192.82%90.13M |
-Change in receivables | ---- | ---- | ---- | -113.05%-3.63M | ---- | ---- | ---- | ---- | 216.90%27.85M | ---- |
-Change in inventory | ---- | ---- | ---- | -6.90%50.46M | ---- | ---- | ---- | ---- | 135.05%54.2M | ---- |
-Change in prepaid assets | ---- | ---- | ---- | -93.68%933K | ---- | ---- | ---- | ---- | 181.04%14.76M | ---- |
-Change in payables | ---- | ---- | ---- | 108.78%1.07M | ---- | ---- | ---- | ---- | -281.53%-12.23M | ---- |
-Changes in other current assets | ---- | ---- | ---- | 45.28%-1.28M | ---- | ---- | ---- | ---- | -196.49%-2.34M | ---- |
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 | -611.90%-860K | -145.81%-1.14M | 92.50%-1.01M | 41.58%-14.62M | 89.17%-889K | 102.51%168K | 94.20%-465K | -533.73%-13.44M | -90.59%-25.03M | 10.05%-8.21M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -636.54%-4.07M | -42.62%25.37M | 123.55%14.07M | -66.19%63.89M | -86.23%12.62M | -97.15%758K | 3,530.38%44.22M | -90.94%6.29M | 316.30%188.95M | 221.36%91.64M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 83.03%-646K | -445.22%-2.8M | -974.51%-3.29M | -143.13%-12.84M | -370.02%-8.22M | -757.43%-3.81M | 74.12%-513K | 72.38%-306K | -38.56%-5.28M | -143.12%-1.75M |
Interest received (cash flow from investment activities) | 61.09%356K | -85.99%22K | 577.19%386K | 11.41%3.07M | 43.32%2.63M | -62.73%221K | -3.68%157K | -64.38%57K | 38.80%2.75M | 313.29%1.84M |
Investing cash flow | 91.91%-290K | -679.49%-2.78M | -1,065.46%-2.9M | -286.29%-9.78M | -6,520.69%-5.59M | -2,506.71%-3.59M | 80.43%-356K | 73.73%-249K | 69.44%-2.53M | 131.64%87K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 31,776.47%5.39M | -3,301.80%-3.78M | 97.78%-3.69M | 88.79%-19.72M | 264.95%146.63M | 99.98%-17K | -100.24%-111K | -163.00%-166.22M | -231.77%-175.96M | -230.53%-88.89M |
Increase or decrease of lease financing | -250.00%-33K | 40.74%-32K | 79.22%-32K | 25.51%-219K | 54.79%-33K | 129.33%22K | 26.03%-54K | -110.96%-154K | -8.89%-294K | -5.80%-73K |
Cash dividends paid | --0 | ---- | ---- | -33.33%-30.7M | --0 | --0 | ---- | ---- | 24.99%-23.03M | -200.00%-1K |
Cash dividends for minorities | ---- | ---- | ---- | 5.20%-2.55M | -1,941.67%-2.45M | ---- | ---- | ---- | 46.84%-2.69M | 95.29%-120K |
Interest paid (cash flow from financing activities) | 33.85%-172K | 22.47%-245K | 35.50%-218K | 63.40%-1.1M | 74.14%-187K | 79.40%-260K | 52.98%-316K | 3.70%-338K | -122.81%-3.01M | -104.82%-723K |
Financing cash flow | 835.21%2.61M | 50.08%-15.57M | 97.64%-3.94M | 73.51%-54.29M | 260.29%143.96M | 99.50%-355K | -262.68%-31.19M | -162.03%-166.71M | -313.19%-204.98M | -237.89%-89.81M |
Net cash flow | ||||||||||
Beginning cash position | 3.57%133.58M | 5.48%128.61M | 8.13%127.73M | -11.46%118.13M | 2.17%112.42M | -17.69%128.99M | -12.86%121.94M | -11.46%118.13M | -6.44%133.42M | -23.93%110.03M |
Current changes in cash | 45.11%-1.75M | -44.53%7.03M | 104.50%7.22M | 99.00%-185K | 7,751.69%150.99M | 92.76%-3.18M | -31.73%12.68M | -3,388.31%-160.67M | -3,739.41%-18.56M | 118.03%1.92M |
Effect of exchange rate changes | 89.37%-1.42M | 63.40%-2.06M | -103.86%-6.34M | 199.57%9.79M | -2,297.49%-135.67M | -388.33%-13.39M | -214.77%-5.63M | 10,034.07%164.48M | 133.69%3.27M | 1,216.46%6.17M |
End cash Position | 16.01%130.41M | 3.57%133.58M | 5.48%128.61M | 8.13%127.73M | 8.13%127.73M | 2.17%112.42M | -17.69%128.99M | -12.86%121.94M | -11.46%118.13M | -11.46%118.13M |
Free cash flow | -72.94%-5.27M | -48.34%22.58M | 80.06%10.78M | -72.18%51.04M | -95.10%4.4M | -111.64%-3.05M | 4,779.34%43.71M | -91.24%5.99M | 301.17%183.49M | 217.86%89.89M |
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
No Data