(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -2.61%-115.2M | -53.00%92.13M | 93.84%-15.13M | 130.78%71.62M | -5.16%-170.49M | -194.66%-112.27M | 542.70%196.02M | -301.60%-245.71M | -208.36%-232.68M | -29,164.98%-162.13M |
Net profit before non-cash adjustment | -2.71%141.88M | 11.81%140.92M | 14.44%555.12M | 4.36%140.47M | 9.10%142.79M | 18.69%145.82M | 30.29%126.03M | 4.40%485.06M | 4.84%134.6M | 46.74%130.88M |
Total adjustment of non-cash items | 0.43%-95.52M | 1.16%-88.61M | -18.25%-333.52M | 14.48%-73.3M | 4.33%-74.64M | -43.38%-95.93M | -74.37%-89.65M | -2.80%-282.05M | -53.93%-85.71M | -32.21%-78.02M |
-Depreciation and amortization | ---- | ---- | -21.29%30.87M | ---- | ---- | ---- | ---- | -2.50%39.22M | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 209.00%2.4M | ---- | ---- | ---- | ---- | -92.43%778K | ---- | ---- |
-Share of associates | 1.75%-86.79M | 16.18%-73.42M | -7.58%-302.3M | 22.57%-60.96M | 17.93%-65.41M | -33.21%-88.33M | -55.72%-87.6M | 4.88%-281M | -22.21%-78.74M | -32.15%-79.7M |
-Disposal profit | --0 | --0 | 111.55%830K | 111.55%830K | --0 | --0 | --0 | -11,880.33%-7.19M | -11,880.33%-7.19M | --0 |
-Other non-cash items | -14.95%-8.74M | -639.84%-15.19M | -92.93%-65.32M | -16.73%-46.44M | -648.75%-9.23M | -1,171.07%-7.6M | -142.43%-2.05M | -14.80%-33.86M | 4.84%-39.78M | 29.68%1.68M |
Changes in working capital | 0.37%-161.56M | -75.06%39.82M | 47.25%-236.72M | 101.58%4.46M | -11.01%-238.65M | -358.82%-162.16M | 1,177.38%159.64M | -556.14%-448.73M | -298.24%-281.57M | -599.47%-214.99M |
-Change in receivables | 70.58%-38.87M | -19.83%102.35M | 50.60%-42.03M | 102.88%267.82M | -22.45%-305.41M | -512.73%-132.11M | 39,548.14%127.67M | 56.41%-85.07M | 139.78%132.01M | -399.24%-249.41M |
-Change in inventory | -13.17%-56.29M | -70.35%14.67M | -48.14%37.87M | 136.10%11.48M | -28.63%26.66M | -934.84%-49.74M | -19.59%49.47M | 241.46%73.03M | -6.05%-31.8M | 556.25%37.35M |
-Change in payables | 19.59%19.85M | -89.35%1.1M | -15.44%20.45M | 75.65%12.1M | -210.75%-18.58M | 312.86%16.6M | 24.20%10.32M | 352.00%24.18M | -47.66%6.89M | 281.19%16.78M |
-Changes in other current assets | -726.24%-28.59M | 1.67%-10.71M | 70.31%-7.82M | 987.93%11.17M | 28.41%-12.66M | 410.40%4.57M | -32.75%-10.9M | -208.30%-26.34M | -89.09%1.03M | -163.21%-17.69M |
-Changes in other current liabilities | -3,796.01%-57.66M | -299.25%-67.59M | 43.57%-245.19M | 23.50%-298.12M | 3,629.94%71.34M | -104.36%-1.48M | 77.95%-16.93M | -579.25%-434.53M | -512.85%-389.7M | 61.12%-2.02M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -16.24%-86.3M | 55.96%49.14M | -59.32%-88.66M | -82.15%-29.76M | -41.93%-16.16M | -284.58%-74.25M | 465.67%31.51M | -15.97%-55.65M | 22.60%-16.34M | -263.80%-11.39M |
Interest received (cash flow from operating activities) | 32.59%113.41M | -2.55%-18.77M | 50.33%151.4M | 43.07%43.49M | 57.90%40.68M | 282.58%85.53M | -182.46%-18.3M | 15.28%100.71M | 28.80%30.4M | 15.60%25.76M |
Tax refund paid | -75.64%-16.81M | -9.80%-29.05M | 0.93%-87.34M | -4.96%-49.18M | 88.09%-2.13M | -30.80%-9.57M | -64.66%-26.45M | -14.96%-88.16M | -11.87%-46.86M | -81.76%-17.92M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 5.11%-104.91M | -48.87%93.46M | 86.25%-39.72M | 113.63%36.18M | 10.60%-148.11M | -196.69%-110.55M | 552.48%182.77M | -441.47%-288.8M | -251.40%-265.48M | -1,994.67%-165.67M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 47.09%-7.34M | 84.02%-11.64M | -157.37%-78.2M | 455.03%23.15M | -64.22%-14.62M | -6,148.65%-13.87M | -394.29%-72.85M | -83.18%-30.38M | -197.82%-6.52M | -105.59%-8.9M |
Net intangibles purchase and sale | 39.13%-14K | -800.00%-9K | -508.78%-2.15M | -1,700.00%-828K | -1,958.73%-1.3M | 87.36%-23K | 98.39%-1K | 80.16%-353K | 97.18%-46K | ---63K |
Net business purchase and sale | 57.14%-3K | -200.00%-12K | 98.36%-11K | --0 | --0 | -75.00%-7K | ---4K | -101.03%-671K | -100.01%-7K | 98.99%-660K |
Net investment property transactions | 97.48%-88K | 67.77%-567K | -148.29%-68.34M | -173.50%-60.8M | -69.46%-2.29M | -119.48%-3.49M | 25.24%-1.76M | 89.62%-27.52M | 77.18%-22.23M | 99.03%-1.35M |
Dividends received (cash flow from investment activities) | ---- | ---- | 20.19%163.77M | 17.12%67.92M | --4.5M | ---- | ---- | 59.80%136.25M | 29.88%57.99M | --0 |
Interest received (cash flow from investment activities) | 56.09%2.37M | 45.11%2.78M | 72.65%9.02M | 79.73%3.25M | 87.43%2.34M | 0.86%1.52M | 188.54%1.91M | 54.05%5.22M | -14.85%1.81M | 98.57%1.25M |
Net changes in other investments | -14.44%1.7M | -37.06%1.32M | 61.35%6.97M | 51.94%1.61M | 35.62%1.29M | 5.86%1.99M | 378.49%2.09M | -51.80%4.32M | -63.08%1.06M | -69.06%949K |
Investing cash flow | -6.48%72.44M | 88.47%-8.14M | -64.24%31.06M | 6.99%34.29M | -14.79%-10.07M | -2.75%77.46M | -339.85%-70.61M | 171.99%86.87M | 174.90%32.05M | 93.72%-8.78M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -137.05%-14.1M | 133.62%30.7M | -13.29%231.4M | -69.30%102.94M | 16.74%181.73M | 124.84%38.05M | -28.73%-91.32M | -23.41%266.87M | 20,235.66%335.34M | -0.79%155.68M |
Increase or decrease of lease financing | 33.45%-185K | 86.81%-180K | 86.43%-2.05M | 88.13%-197K | 95.25%-208K | 93.67%-278K | 70.70%-1.37M | 8.09%-15.09M | 57.64%-1.66M | -4.37%-4.38M |
Issuance fees | -74.29%-678K | -34.44%-242K | -137.69%-4.6M | -222.36%-3.82M | 71.70%-208K | -537.08%-389K | -74.76%-180K | 63.01%-1.93M | 51.43%-1.19M | -461.07%-735K |
Cash dividends paid | ---- | ---- | -16.67%-144.35M | -50.00%-61.86M | --0 | ---- | ---- | -50.00%-123.73M | ---41.24M | --0 |
Cash dividends for minorities | ---20K | --0 | -26.30%-4.2M | --0 | --0 | --0 | ---4.2M | -13.45%-3.32M | --0 | -38.49%-1.41M |
Interest paid (cash flow from financing activities) | 10.13%-8.84M | 4.51%-9.83M | 5.02%-38.4M | 37.20%-8.11M | -17.68%-10.16M | -2.19%-9.84M | -11.22%-10.29M | -10.92%-40.43M | -25.94%-12.92M | -20.40%-8.63M |
Financing cash flow | -93.51%-106.31M | 119.05%20.45M | -54.10%37.81M | -89.60%28.94M | 21.80%171.16M | 78.16%-54.94M | -26.37%-107.36M | -59.91%82.36M | 1,959.87%278.33M | 13.53%140.52M |
Net cash flow | ||||||||||
Beginning cash position | 18.35%848.15M | 4.34%743.58M | -14.32%712.65M | -4.02%640.42M | -10.57%627.48M | -5.60%716.62M | -14.32%712.65M | 25.51%831.73M | -6.54%667.22M | -2.77%701.66M |
Current changes in cash | -57.64%-138.77M | 2,102.10%105.77M | 124.38%29.16M | 121.41%99.41M | 138.24%12.98M | -52.98%-88.03M | 106.58%4.8M | -170.60%-119.57M | -61.82%44.9M | -367.38%-33.93M |
Effect of exchange rate changes | 427.59%3.63M | -43.17%-1.19M | 259.76%1.77M | 601.12%3.75M | 92.55%-38K | -1,948.33%-1.11M | -304.91%-834K | 245.99%492K | 139.91%535K | -10.87%-510K |
End cash Position | 13.63%713.02M | 18.35%848.15M | 4.34%743.58M | 4.34%743.58M | -4.02%640.42M | -10.57%627.48M | -5.60%716.62M | -14.32%712.65M | -14.32%712.65M | -6.54%667.22M |
Free cash flow | 9.68%-112.4M | -25.62%81.73M | 63.41%-120.38M | 121.46%58.41M | 6.16%-164.21M | -218.61%-124.45M | 732.38%109.87M | -864.61%-329.03M | -273.00%-272.17M | -4,085.17%-174.99M |
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