(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 | -683.85%-117.08M | 367.80%110.63M | 494.26%28.06M | -9.97%75.02M | 83.29%26.6M | 3,387.48%20.05M | -56.23%23.65M | -66.77%4.72M | 5.94%83.33M | -53.23%14.51M |
Net profit before non-cash adjustment | 295.08%31.85M | 265.70%7.43M | 50.71%-9.56M | 189.21%17.33M | 800.16%26.63M | 174.92%8.06M | -86.01%2.03M | -421.41%-19.39M | 105.98%5.99M | -316.80%-3.8M |
Total adjustment of non-cash items | -201.14%-16.96M | -13.03%13.9M | -10.08%14.99M | -56.49%32.79M | -193.02%-16.64M | -23.26%16.77M | -18.79%15.99M | 4.67%16.67M | -1.96%75.36M | -37.82%17.89M |
-Depreciation and amortization | 70.97%22.16M | -7.51%11.96M | -9.39%11.7M | 3.99%68.56M | 82.93%29.75M | -21.75%12.96M | -21.82%12.93M | -22.01%12.91M | -1.10%65.93M | -37.94%16.26M |
-Reversal of impairment losses recognized in profit and loss | -87.19%535K | 5.48%385K | 62.09%295K | -2,963.26%-48.9M | -2,377.56%-53.63M | 2,181.42%4.18M | 285.28%365K | -68.73%182K | -106.92%-1.6M | -48.91%-2.16M |
-Assets reserve and write-off | --0 | ---- | ---- | --112.84K | 1,058.37%115.84K | 80.00%-1K | ---- | ---- | --0 | --10K |
-Disposal profit | -5,799.86%-42.24M | 46.05%-191K | ---143K | 142.50%1.44M | 8,181.05%2.51M | ---716K | ---354K | --0 | -1,303.44%-3.39M | 86.69%-31.06K |
-Other non-cash items | 640.40%2.58M | -42.54%1.75M | -12.23%3.14M | -19.65%11.58M | 20.90%4.61M | -93.17%349K | -8.96%3.05M | 66.67%3.58M | 28.46%14.42M | -10.47%3.81M |
Changes in working capital | -2,661.95%-131.97M | 1,486.04%89.29M | 204.04%22.63M | 1,156.87%24.91M | 3,793.20%16.61M | 54.58%-4.78M | -71.60%5.63M | 196.00%7.44M | 278.13%1.98M | -86.54%426.74K |
-Change in receivables | 71.29%-3.01M | -357.54%-6.27M | -106.25%-172K | -132.80%-385.77K | 651.01%4.9M | -868.46%-10.47M | -74.99%2.44M | 133.84%2.75M | 129.24%1.18M | -88.81%651.95K |
-Change in inventory | 66.28%-1.32M | -185.53%-2.2M | -77.91%1.59M | 210.75%12.19M | 208.41%6.3M | -356.10%-3.9M | 154.97%2.58M | 455.62%7.21M | -362.77%-11M | -649.60%-5.81M |
-Change in payables | -1,430.46%-127.64M | 15,720.23%97.77M | 940.84%21.21M | 11.00%13.11M | -3.01%5.42M | 187.52%9.59M | -95.82%618K | -204.73%-2.52M | 123.37%11.81M | 250.51%5.59M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 16.86%-1.1M | 21.35%-1.81M | 16.89%-1.67M | -21.23%-7.81M | -158.98%-2.18M | 63.43%-1.32M | 31.38%-2.3M | 37.02%-2.01M | 5.36%-6.45M | -3.34%3.7M |
Interest received (cash flow from operating activities) | 2,200.00%23K | 500.00%6K | -50.00%1K | -86.95%18.61K | -35.45%14.61K | -98.15%1K | -97.56%1K | -92.00%2K | 305.23%142.64K | -13.60%22.64K |
Tax refund paid | 78.47%-529K | -4.95%-1.8M | -3.44%-3.58M | 1.87%-13.07M | -11.36%-5.44M | 35.90%-2.46M | 15.66%-1.72M | -34.69%-3.46M | -19.61%-13.32M | -29.19%-4.88M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -829.00%-118.68M | 445.15%107.02M | 3,132.85%22.81M | -14.99%54.16M | 42.20%19M | 339.24%16.28M | -59.67%19.63M | -108.88%-752K | 4.87%63.71M | -57.06%13.36M |
Investing cash flow | ||||||||||
Capital expenditures | -7,485.71%-531K | -438.46%-70K | -95.24%-41K | 69.63%-49.58K | 87.97%-8.58K | -40.00%-7K | 83.95%-13K | -250.00%-21K | 58.47%-163.26K | 81.73%-71.26K |
Net PPE purchase and sale | 1,635.81%153.07M | 35.73%-9.47M | 26.26%-7.82M | -42.63%-35.22M | 100.89%75.06K | -18.46%-9.97M | -245.35%-14.73M | -195.24%-10.6M | -82.98%-24.69M | -277.23%-8.42M |
Net intangibles purchase and sale | --0 | ---1K | ---2K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net business purchase and sale | --0 | ---- | ---- | ---10.79K | --215 | ---511K | ---- | ---- | --0 | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends received (cash flow from investment activities) | ---3.15M | ---- | ---- | --0 | --1.85M | --0 | ---- | ---- | --0 | --0 |
Investing cash flow | 1,524.83%149.39M | 40.72%-9.54M | 26.00%-7.86M | -41.94%-35.28M | 122.50%1.91M | -24.54%-10.49M | -270.16%-16.09M | -195.33%-10.62M | -78.75%-24.86M | -223.77%-8.5M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -2,271.63%-98.8M | -2,354.21%-22.5M | -838.23%-15.33M | 73.30%-9.92M | -27.57%-8.82M | -171.05%-4.17M | 106.25%998K | 116.35%2.08M | -70.84%-37.13M | -52.97%-6.92M |
Increase or decrease of lease financing | 17.25%1.44M | -126.28%-123K | 87.89%-23K | -45.18%-1.87M | -935.87%-3.38M | 478.15%1.23M | 245.79%468K | 40.06%-190K | -4.55%-1.29M | -72.48%-326.17K |
Cash dividends for minorities | ---- | ---- | ---- | ---3.27M | ---- | ---- | ---- | ---- | --0 | ---- |
Interest paid (cash flow from financing activities) | 35.09%-1.86M | -20.71%-2.24M | -20.43%-2.19M | -16.38%-8.94M | 68.86%-2.39M | ---2.87M | ---1.86M | ---1.82M | 3.34%-7.68M | ---7.68M |
Financing cash flow | -1,608.70%-99.22M | -6,226.72%-24.86M | -24,808.45%-17.54M | 47.95%-23.99M | -19.71%-17.86M | -211.87%-5.81M | 97.59%-393K | 100.55%71K | -48.27%-46.1M | -16.26%-14.92M |
Net cash flow | ||||||||||
Beginning cash position | 19,586.60%72.69M | 101.79%63K | -65.82%2.66M | -48.25%7.78M | -102.16%-385K | -101.07%-373K | -151.25%-3.53M | -48.25%7.78M | 2,183.33%15.03M | 2,967.52%17.84M |
Current changes in cash | -570,833.33%-68.51M | 2,204.00%72.62M | 77.04%-2.6M | 29.40%-5.12M | 130.25%3.04M | 99.93%-12K | -88.76%3.15M | -38.70%-11.3M | -146.04%-7.25M | -164.29%-10.06M |
End cash Position | 1,183.90%4.17M | 19,586.60%72.69M | 101.79%63K | -65.82%2.66M | -65.82%2.66M | -102.16%-385K | -101.07%-373K | -151.25%-3.53M | -48.25%7.78M | -48.25%7.78M |
Free cash flow | -2,558.85%-133.37M | 1,866.29%95.84M | 222.90%14.27M | -56.31%16.76M | 305.16%18.07M | 135.40%5.42M | -89.01%4.87M | -338.29%-11.61M | -14.02%38.35M | -83.62%4.46M |
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