(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 | 575.86%44.22M | -84.99%3.46M | 355.10%20.41M | 129.60%37.73M | -16.69%31.94M | 19.69%-9.29M | 12.61%23.08M | 74.05%-8M | -78.33%16.43M | -18.12%38.34M |
Net profit before non-cash adjustment | -32.06%4.67M | -46.47%4.68M | -5.64%7.81M | -60.54%33.64M | -68.96%9.74M | -66.23%6.87M | -59.63%8.75M | -30.20%8.28M | 0.87%85.26M | -22.08%31.37M |
Total adjustment of non-cash items | 0.40%13.84M | 17.31%12.68M | -23.23%9.86M | 5.08%50.65M | 33.31%13.2M | 31.99%13.79M | -29.01%10.81M | 1.79%12.85M | 28.71%48.2M | 218.39%9.9M |
-Depreciation and amortization | -2.29%12.55M | 10.23%13.7M | -6.84%11.3M | 13.82%50.32M | 9.79%12.92M | 12.92%12.84M | 14.09%12.43M | 19.21%12.13M | 12.62%44.21M | 20.67%11.77M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 20.68%1.96M | ---- | ---- | ---- | ---- | 186.87%1.62M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | 386.20%505.35K | ---- | ---- | ---- | ---- | -352.17%-176.57K | ---- |
-Disposal profit | --139.49K | ---- | ---- | -129.31%-615.93K | ---615.93K | --0 | ---- | ---- | 797.65%2.1M | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | 1.88%-689.67K | ---- | ---- | ---- | ---- | -157.24%-702.9K | ---- |
-Other non-cash items | 22.13%1.16M | 108.01%129.64K | -298.08%-1.43M | -172.70%-832.54K | 81.26%-883.67K | 202.33%946.99K | -137.34%-1.62M | -70.51%722.85K | 239.14%1.15M | 16.71%-4.72M |
Changes in working capital | 185.81%25.7M | -494.99%-13.9M | 109.39%2.74M | 60.22%-46.56M | 407.38%9.01M | 29.30%-29.95M | 121.45%3.52M | 47.34%-29.13M | -153.70%-117.03M | -184.83%-2.93M |
-Change in receivables | 127.38%5.91M | -2,551.42%-9.09M | 8.21%12.76M | -226.08%-21.06M | -136.44%-11.66M | -149.89%-21.57M | -62.68%370.87K | 254.28%11.79M | 473.35%16.71M | 82.26%31.99M |
-Change in inventory | 140.30%7.57M | -75.56%6M | 78.79%-11.61M | -1,036.28%-23.23M | -23.91%25.74M | -227.17%-18.79M | 258.26%24.55M | -442.36%-54.72M | 106.61%2.48M | 380.84%33.82M |
-Change in payables | 29.39%15.09M | 57.75%-9.01M | -118.73%-2.48M | 102.19%1.51M | 87.02%-2.1M | 185.95%11.66M | -531.33%-21.32M | 137.18%13.26M | -221.15%-68.76M | -125.97%-16.16M |
-Changes in other current assets | -128.77%-2.87M | -2,084.84%-1.8M | 658.47%4.06M | 94.41%-3.77M | 94.35%-2.97M | 91.31%-1.25M | -105.56%-82.5K | 127.77%535.7K | 1.21%-67.45M | 18.20%-52.58M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -321.71%-556.89K | -738.37%-579.75K | -418.04%-580.19K | 70.61%-340.61K | 91.11%-27.4K | -36.41%-132.06K | 73.62%-69.15K | 77.22%-112K | 40.18%-1.16M | 29.86%-308.28K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -77.36%-1.09M | 88.20%-478.13K | 91.35%-587.25K | 54.86%-12.29M | 90.63%-839.65K | 92.43%-614.75K | 8.46%-4.05M | -18.50%-6.79M | -34.51%-27.23M | -4.06%-8.96M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 524.05%42.57M | -87.31%2.41M | 229.15%19.25M | 309.81%25.09M | 6.89%31.08M | 49.27%-10.04M | 19.95%18.96M | 59.78%-14.9M | -122.29%-11.96M | -23.04%29.07M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -12.52%-5.98M | -12.18%-14.79M | 2.15%-5.84M | 7.68%-63.86M | -140.56%-39.4M | 66.88%-5.31M | 58.34%-13.18M | -16.75%-5.97M | -203.70%-69.18M | -191.64%-16.38M |
Net intangibles purchase and sale | ---- | ---- | ---- | -2,300.84%-111.38K | ---- | ---- | ---- | ---- | 64.32%-4.64K | ---- |
Net investment product transactions | -99.26%371K | 8,271.78%12.5M | -1,112.92%-8.53M | 240.60%49.92M | 96.97%-1.38M | -38.66%50.32M | -99.92%149.32K | 100.32%841.86K | -254.46%-35.51M | -440.47%-45.66M |
Dividends received (cash flow from investment activities) | --0 | --0 | --0 | -98.50%22.86K | --0 | -97.53%4.18K | -97.75%12.41K | -99.21%6.27K | 1,064.83%1.52M | 648.45%6.06K |
Interest received (cash flow from investment activities) | -20.14%1.03M | -32.39%984.55K | 17.47%1.06M | 48.64%4.63M | -28.26%984.91K | 49.17%1.29M | 178.95%1.46M | 152.55%900.95K | 81.42%3.12M | 43.55%1.37M |
Investing cash flow | -109.88%-4.57M | 88.72%-1.3M | -215.27%-13.31M | 90.61%-9.4M | 34.21%-39.91M | -30.92%46.3M | -107.08%-11.57M | 98.43%-4.22M | -223.17%-100.05M | -362.38%-60.66M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -380.52%-16.2M | -110.50%-1.2M | 127.96%5.3M | 104.55%1.5M | -550.63%-18.03M | 399.34%5.78M | 117.72%11.43M | -91.17%2.33M | -2,709.85%-33M | 123.12%4M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --267.5M | --0 |
Increase or decrease of lease financing | -110.50%-18.28M | 8.97%-7.83M | 7.53%-7.75M | -7.40%-34.33M | -6.97%-8.66M | -6.92%-8.69M | -6.42%-8.6M | -9.39%-8.38M | -9.08%-31.96M | -7.83%-8.1M |
Issuance fees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---5.84M | --0 |
Cash dividends paid | --0 | ---- | ---- | 61.11%-10.5M | --0 | --0 | ---- | ---- | -125.00%-27M | ---7.5M |
Financing cash flow | -1,084.67%-34.48M | -117.35%-16.68M | 59.54%-2.45M | -125.53%-43.33M | -130.09%-26.69M | 58.22%-2.91M | 91.67%-7.67M | -102.16%-6.06M | 523.84%169.7M | 53.25%-11.6M |
Net cash flow | ||||||||||
Beginning cash position | -17.81%65.77M | 1.29%81.35M | -26.19%77.87M | 120.78%105.49M | -23.75%113.38M | -26.14%80.03M | 274.00%80.31M | 120.78%105.49M | -26.34%47.78M | 211.39%148.7M |
Current changes in cash | -89.47%3.51M | -5,467.35%-15.57M | 113.83%3.48M | -147.89%-27.63M | 17.76%-35.52M | -17.18%33.35M | -100.32%-279.73K | 5.08%-25.18M | 432.77%57.69M | -27,784.42%-43.19M |
Effect of exchange rate changes | --0 | --0 | --0 | -71.00%4.63K | 121.81%4.63K | --0 | --0 | --0 | -93.67%15.98K | -111.64%-21.24K |
End cash Position | -38.89%69.29M | -17.81%65.77M | 1.29%81.35M | -26.19%77.87M | -26.19%77.87M | -23.75%113.38M | -26.14%80.03M | 274.00%80.31M | 120.78%105.49M | 120.78%105.49M |
Free cash flow | 338.28%36.59M | -318.80%-12.6M | 161.86%12.91M | 51.25%-39.87M | -175.58%-9.4M | 57.16%-15.36M | 135.89%5.76M | 50.70%-20.87M | -365.00%-81.8M | -61.30%12.44M |
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