(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 | -402.29%-21.5M | -55.53%45.3M | -56.91%4.15M | -78.04%8.4M | 345.17%25.63M | -85.25%7.11M | 726.88%101.85M | 545.79%9.63M | 76.78%38.26M | 113.87%5.76M |
Net profit before non-cash adjustment | -36.71%2.52M | -88.51%1.34M | 84.75%-1.41M | 79.70%-3.46M | -84.72%2.24M | -82.96%3.97M | -91.43%11.7M | -129.33%-9.26M | -143.40%-17.06M | -50.43%14.69M |
Total adjustment of non-cash items | 114.26%1.27M | -104.97%-960K | 27.28%1.76M | -81.57%2.85M | 91.16%3.33M | -1,336.53%-8.9M | 158.59%19.32M | -59.87%1.38M | 6,746.02%15.47M | 20.46%1.74M |
-Depreciation and amortization | 7.53%2.47M | 10.82%9.41M | 9.97%2.44M | 7.60%2.34M | 13.90%2.34M | 12.05%2.3M | 3.59%8.49M | 8.84%2.22M | 5.24%2.17M | 0.24%2.05M |
-Reversal of impairment losses recognized in profit and loss | 89.92%-988K | -179.25%-8.95M | 45.03%-1.18M | -94.19%822K | 408.40%1.21M | -914.49%-9.8M | 26,148.84%11.29M | -310.11%-2.14M | 1,404.70%14.16M | 435.21%238K |
-Disposal profit | 102.55%27K | -242.26%-441K | -72.96%342K | 119.69%140K | 175.98%136K | -1,529.23%-1.06M | 156.36%310K | 6,425.00%1.27M | -59.78%-711K | 50.00%-179K |
-Net exchange gains and losses | -581.82%-75K | -104.11%-298K | -8.03%229K | -962.50%-345K | 12.31%-171K | 95.42%-11K | -153.68%-146K | -39.27%249K | 134.78%40K | -267.92%-195K |
-Other non-cash items | 50.30%-164K | -9.65%-682K | 64.90%-73K | 45.11%-101K | -4.09%-178K | -459.32%-330K | -27.20%-622K | -10,300.00%-208K | 4.17%-184K | -47.41%-171K |
Changes in working capital | -309.98%-25.28M | -36.59%44.91M | -78.28%3.8M | -77.38%9.01M | 287.91%20.06M | -50.16%12.04M | 144.20%70.83M | 147.10%17.5M | 322.76%39.85M | 85.30%-10.67M |
-Change in receivables | 435.55%9.34M | 162.50%45.79M | -124.04%-1.7M | -146.51%-6.5M | 124.16%56.77M | 90.38%-2.78M | 133.88%17.44M | 127.19%7.06M | 668.15%13.97M | 658.78%25.32M |
-Change in inventory | -288.44%-30.36M | -96.77%1.71M | -57.69%3.56M | -41.38%16.27M | -5.44%-34.23M | -67.24%16.11M | 148.07%52.87M | 178.40%8.42M | 210.71%27.75M | 44.56%-32.46M |
-Change in payables | -230.67%-4.26M | -603.31%-2.59M | -4.20%1.94M | 59.48%-757K | 29.86%-2.48M | -133.07%-1.29M | -58.04%514K | 550.78%2.02M | -134.86%-1.87M | 62.84%-3.54M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -9K | |||||||||
Interest received (cash flow from operating activities) | 116K | 23.08%128K | 438.89%61K | 61.29%50K | -24.64%104K | 58.14%-18K | -75.00%31K | 85.71%65K | ||
Tax refund paid | 71.13%-604K | 87.43%-3.06M | 247.20%1.55M | 96.60%-160K | 63.90%-2.36M | 82.59%-2.09M | 7.82%-24.3M | 95.94%-1.06M | -470,500.00%-4.71M | -3,466.12%-6.53M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -538.80%-21.98M | -45.44%42.37M | -32.64%5.76M | -75.31%8.29M | 3,414.79%23.3M | -86.16%5.01M | 282.81%77.65M | 130.33%8.56M | 54.30%33.59M | 98.31%-703K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 31.58%-3.39M | -132.88%-73.63M | 38.62%-4.3M | 24.86%-4.48M | -617.66%-59.9M | 51.92%-4.96M | -12.22%-31.62M | 62.16%-7M | 20.42%-5.97M | -622.60%-8.35M |
Net investment product transactions | --0 | --50K | --0 | --0 | --5.15M | ---5.1M | --0 | --0 | --0 | --0 |
Dividends received (cash flow from investment activities) | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -63.40%138K | 23.50%846K | -65.34%96K | -35.60%123K | 92.31%250K | 333.33%377K | 62.32%685K | 279.45%277K | 92.93%191K | 54.76%130K |
Net changes in other investments | ---- | -50.00%-6K | -50.00%-3K | --0 | ---- | ---- | -33.33%-4K | 77.78%-2K | --0 | ---- |
Investing cash flow | 66.40%-3.25M | -135.13%-72.74M | 37.50%-4.2M | 24.50%-4.36M | -563.17%-54.5M | 5.28%-9.68M | -325.34%-30.94M | -194.51%-6.73M | -167.64%-5.78M | -667.32%-8.22M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 260.00%16M | -150.00%-2M | --500K | ---11.4M | 190.77%18.9M | -300.00%-10M | 300.00%4M | --0 | --0 | -13.33%6.5M |
Increase or decrease of lease financing | -14.06%-430K | -32.84%-1.61M | -25.13%-468K | -5.42%-389K | -60.34%-380K | -60.43%-377K | -27.23%-1.22M | -60.52%-374K | -56.36%-369K | 2.47%-237K |
Cash dividends paid | ---- | 50.01%-4.9M | --0 | ---- | ---- | ---- | -150.00%-9.81M | --0 | ---- | ---- |
Interest paid (cash flow from financing activities) | -136.84%-90K | -87.18%-292K | -110.00%-84K | -89.47%-72K | -308.33%-98K | 29.63%-38K | -119.72%-156K | -42.86%-40K | -22.58%-38K | -700.00%-24K |
Financing cash flow | 248.63%15.48M | -22.74%-8.81M | 87.44%-52K | -64.15%-16.76M | 195.27%18.42M | -273.43%-10.42M | -81.76%-7.18M | -107.21%-414K | 12.64%-10.21M | -13.99%6.24M |
Net cash flow | ||||||||||
Beginning cash position | -56.18%30.43M | 134.12%69.44M | -57.30%29.04M | -16.92%41.84M | 2.83%54.42M | 134.12%69.44M | -52.41%29.66M | 51.09%68.02M | 90.67%50.36M | -14.53%52.92M |
Current changes in cash | 35.32%-9.76M | -199.10%-39.18M | 6.43%1.51M | -172.90%-12.83M | -376.29%-12.77M | -165.00%-15.08M | 220.93%39.54M | 109.22%1.42M | -5.46%17.6M | 92.44%-2.68M |
Effect of exchange rate changes | -57.14%24K | -30.74%169K | -1,562.50%-117K | -48.28%30K | 58.73%200K | 7.69%56K | 803.70%244K | --8K | 744.44%58K | 2,620.00%126K |
End cash Position | -61.96%20.7M | -56.18%30.43M | -56.18%30.43M | -57.30%29.04M | -16.92%41.84M | 2.83%54.42M | 134.12%69.44M | 134.12%69.44M | 51.09%68.02M | 90.67%50.36M |
Free cash flow | -285,333.33%-25.69M | -171.58%-32.16M | -21.74%1.18M | -87.23%3.43M | -292.85%-36.76M | -100.03%-9K | 163.31%44.93M | 103.21%1.5M | 88.97%26.88M | 78.21%-9.36M |
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