FITTERS
9318
ALAM
5115
VELOCITY
7165
ZELAN
2283
EURO
7208
(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 | 296.53%28.59M | -257.55%-9.17M | -350.71%-15.81M | -5.23%30.54M | 42.46%11.21M | 41.57%7.21M | -49.43%5.82M | -18.76%6.3M | 895.64%32.23M | 384.08%7.87M |
Net profit before non-cash adjustment | 62.06%4.63M | 97.67%6.02M | 355.36%4.71M | 31.88%14.19M | 355.40%10.13M | -34.20%2.86M | 151.40%3.05M | -161.97%-1.85M | -30.63%10.76M | -57.80%2.22M |
Total adjustment of non-cash items | -0.23%4.81M | -30.45%1.96M | -23.44%3.27M | -29.47%11.6M | -106.70%-307K | 8.33%4.82M | -23.01%2.81M | 13.60%4.27M | 42.39%16.45M | 1,522.67%4.58M |
-Depreciation and amortization | -16.74%2.72M | 7.02%3.14M | 10.80%3.23M | 3.37%12.16M | 4.02%3.05M | 9.95%3.26M | -0.31%2.93M | -0.24%2.92M | -3.30%11.77M | -1.94%2.93M |
-Reversal of impairment losses recognized in profit and loss | -79.47%123K | 258.95%302K | -31.76%303K | -2,316.76%-3.84M | -442.59%-4.69M | 58.47%599K | -145.67%-190K | 82.72%444K | 141.89%173K | 47.22%-864K |
-Disposal profit | -313.89%-77K | -9,420.83%-2.29M | -56,950.00%-1.14M | -44.55%-159K | -16,800.00%-169K | 256.52%36K | ---24K | 97.67%-2K | 49.77%-110K | ---1K |
-Net exchange gains and losses | 280.57%762K | 40.88%-729K | -52.12%-718K | -456.56%-2.04M | -90.86%90K | -511.59%-422K | -46.44%-1.23M | -7.27%-472K | 70.60%-366K | 1,012.04%985K |
-Remuneration paid in stock | ---- | ---- | ---- | -71.58%27K | ---- | ---- | ---- | ---- | --95K | ---- |
-Other non-cash items | -5.33%1.28M | 15.22%1.53M | 15.28%1.59M | 11.30%5.44M | -3.56%1.38M | 12.41%1.35M | 16.61%1.33M | 23.75%1.38M | 185.46%4.89M | 193.11%1.43M |
Changes in working capital | 4,165.18%19.15M | -40,728.57%-17.15M | -712.57%-23.79M | -5.33%4.76M | 30.55%1.39M | 87.28%-471K | -100.63%-42K | 278.83%3.88M | 121.11%5.03M | 113.79%1.06M |
-Change in receivables | 2,075.88%27.6M | -4,813.99%-20.22M | -293.25%-20.83M | 410.29%16.02M | 264.99%6.21M | 40.73%-1.4M | -95.16%429K | 2,615.11%10.78M | 167.59%3.14M | 55.06%-3.76M |
-Change in inventory | -34.66%2.25M | -623.69%-8.38M | 3,789.02%6.05M | -130.54%-2.96M | -421.87%-7.83M | 199.11%3.44M | 258.74%1.6M | -101.60%-164K | 210.10%9.69M | 2,132.11%2.43M |
-Change in payables | -326.33%-10.7M | 653.07%11.45M | -33.78%-9.01M | -6.40%-8.3M | 25.91%3.01M | -218.28%-2.51M | 22.35%-2.07M | 30.23%-6.73M | 24.81%-7.8M | 339.08%2.39M |
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 | -21.88%-2.43M | -132.15%-722K | -159.81%-1.1M | -106.37%-3.79M | -74.63%-1.06M | -146.24%-2M | -132.09%-311K | -48.42%-423K | -112.86%-1.84M | -170.98%-607K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 401.75%26.16M | -279.56%-9.89M | -387.43%-16.9M | -11.98%26.75M | 39.77%10.15M | 21.74%5.21M | -51.57%5.51M | -21.32%5.88M | 1,180.20%30.39M | 342.55%7.26M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 24.65%-966K | -2,675.64%-4.33M | 402.78%981K | -30.79%-5.91M | -358.80%-4.14M | -129.86%-1.28M | 98.00%-156K | -217.65%-324K | -2.24%-4.52M | -140.17%-903K |
Net business purchase and sale | -13.76%-15.76M | ---- | ---- | -13,911.00%-14.01M | -57.00%-157K | ---13.85M | ---- | ---- | -116.08%-100K | ---100K |
Interest received (cash flow from investment activities) | 12.37%109K | 50.00%120K | 10.99%101K | 132.65%342K | 45.10%74K | 90.20%97K | 280.95%80K | 279.17%91K | 119.40%147K | 950.00%51K |
Investing cash flow | -10.50%-16.62M | 17,272.37%13.05M | 564.38%1.08M | -338.09%-19.57M | -361.86%-4.23M | -446.12%-15.04M | 99.03%-76K | -198.72%-233K | -19.88%-4.47M | 41.87%-915K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 124.64%339K | -288.14%-8.44M | 840.23%10.23M | 58.80%-4.3M | 116.95%629K | 80.98%-1.38M | -248.26%-2.18M | -42.77%-1.38M | -513.25%-10.45M | -418.54%-3.71M |
Net common stock issuance | -84.94%2.05M | 54.44%678K | --5.8M | 8,947.80%14.07M | 120.80%26K | 40,108.82%13.6M | --439K | --0 | -103.68%-159K | -102.90%-125K |
Increase or decrease of lease financing | -9.93%-753K | 467.69%2.98M | 93.51%-72K | 17.15%-3.85M | -0.08%-1.24M | 34.95%-685K | 30.51%-811K | 6.26%-1.11M | 9.59%-4.65M | -6.15%-1.24M |
Interest paid (cash flow from financing activities) | 4.15%-1.39M | -9.28%-1.65M | -23.58%-1.69M | -14.20%-5.75M | 4.05%-1.42M | -15.58%-1.45M | -30.20%-1.51M | -20.18%-1.37M | -13.35%-5.03M | -32.65%-1.48M |
Net other fund-raising expenses | 49.58%-178K | -107.51%-119K | -20.87%1.81M | 192.54%2.56M | -377.50%-955K | 70.21%-353K | 233.90%1.58M | 1,269.74%2.28M | -83.34%-2.76M | ---200K |
Financing cash flow | -99.29%69K | -164.97%-6.55M | 1,117.28%16.07M | 111.81%2.72M | 56.12%-2.97M | 190.55%9.74M | -21.06%-2.47M | 54.68%-1.58M | -443.35%-23.05M | -501.07%-6.76M |
Net cash flow | ||||||||||
Beginning cash position | 75.28%9.54M | 455.08%12.52M | 608.16%11.76M | 105.04%185K | 1,695.62%5.82M | 220.81%5.44M | 517.81%2.26M | 36.87%-2.32M | -352.72%-3.67M | 56.86%-365K |
Current changes in cash | 11,536.90%9.61M | -214.49%-3.39M | -93.83%251K | 244.38%9.9M | 812.53%2.96M | 96.06%-84K | 95.90%2.96M | 4.01%4.07M | 151.39%2.88M | 85.60%-415K |
Effect of exchange rate changes | -113.49%-63K | 80.97%409K | 0.00%502K | 71.75%1.68M | -49.95%483K | 557.75%467K | 225.56%226K | 314.88%502K | 104.82%977K | 1,481.97%965K |
End cash Position | 227.63%19.08M | 75.28%9.54M | 455.08%12.52M | 6,258.92%11.76M | 6,258.92%11.76M | 1,695.62%5.82M | 220.81%5.44M | 517.81%2.26M | 105.04%185K | 105.04%185K |
Free cash flow | 540.70%25.19M | -371.26%-14.39M | -415.33%-17.51M | -20.07%20.59M | -8.67%5.8M | -54.04%3.93M | 48.67%5.31M | -23.81%5.55M | 1,166.71%25.76M | 1,042.43%6.35M |
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.