(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 | 69.09%12.77M | -74.07%5.29M | -53.01%7.59M | 55.52%60.6M | -45.37%16.5M | 345.93%7.55M | 354.68%20.41M | 119.58%16.15M | 5.33%38.97M | 482.26%30.19M |
Net profit before non-cash adjustment | -43.01%4.89M | 65.74%10.44M | 22.73%11.22M | -14.64%34.27M | 22.79%10.24M | -10.47%8.58M | -49.96%6.3M | -5.09%9.14M | 9.52%40.14M | -25.21%8.34M |
Total adjustment of non-cash items | 183.87%17.81M | 146.78%5.37M | 46.77%5.36M | 33.62%26.75M | 123.47%14.65M | 152.11%6.28M | -65.37%2.18M | -22.20%3.65M | 14.08%20.02M | 46.41%6.56M |
-Depreciation and amortization | -13.03%4.53M | 9.29%4.85M | 1.73%4.88M | 2.14%19.65M | 6.25%5.2M | 9.36%5.21M | -7.06%4.44M | -0.08%4.8M | 3.68%19.24M | 4.45%4.9M |
-Reversal of impairment losses recognized in profit and loss | 83.21%1.69M | -48.44%430K | 989.43%1.34M | 108.43%3.4M | 14.70%1.52M | 2,814.71%923K | 379.31%834K | -25.45%123K | 201.07%1.63M | 310.68%1.33M |
-Assets reserve and write-off | -47.96%-398K | ---71K | --1.34M | 1,465.79%2.11M | 4,589.52%2.38M | ---269K | --0 | --0 | 164.65%134.72K | 120.18%50.72K |
-Share of associates | 2.01%304K | --0 | --0 | 22.81%471.71K | -99.38%711 | 10.37%298K | --79K | --94K | --384.09K | --114.09K |
-Disposal profit | 140.08%569K | -1,128.95%-391K | -3,677.78%-322K | 1,963.34%1.07M | 284.07%784.52K | --237K | -87.58%38K | -94.77%9K | 105.78%51.79K | -222.93%-426.21K |
-Net exchange gains and losses | 11,814.74%11.32M | 126.63%819K | -27.96%-1.52M | -62.36%-1.18M | 202.22%2.99M | 103.82%95K | -396.81%-3.08M | -344.40%-1.19M | -92.21%-725.77K | 398.63%990.23K |
-Remuneration paid in stock | -155.10%-27K | ---46K | ---165K | 6,887.25%2.19M | 80,911.40%2.14M | --49K | --0 | --0 | --31.35K | ---2.65K |
-Other non-cash items | 34.33%-176K | -61.03%-219K | -6.63%-193K | -32.55%-957.22K | 5.57%-372.22K | -892.59%-268K | -109.23%-136K | 23.31%-181K | -1,070.58%-722.17K | -317.40%-394.17K |
Changes in working capital | -35.98%-9.94M | -188.09%-10.51M | -368.40%-8.99M | 98.01%-421.94K | -154.90%-8.4M | 51.75%-7.31M | 183.01%11.93M | 148.05%3.35M | -23.17%-21.2M | 246.43%15.3M |
-Change in receivables | -132.92%-15.07M | -81.41%3.33M | -480.23%-11.98M | 48.94%-8.51M | -207.77%-17.89M | 12.41%-6.47M | 205.04%17.91M | 76.65%-2.06M | -72.73%-16.68M | 367.08%16.6M |
-Change in inventory | -204.05%-2.24M | -27.72%-5.99M | -49.20%1.84M | 111.05%1.09M | 100.13%4.62K | 235.35%2.15M | -139.82%-4.69M | 236.75%3.62M | -255.59%-9.87M | 34.61%-3.68M |
-Change in payables | 346.60%7.37M | -511.44%-7.86M | -36.29%1.14M | 30.96%7M | 298.32%9.48M | 51.61%-2.99M | -127.79%-1.29M | -60.33%1.79M | 211.79%5.35M | 70.40%2.38M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 4.63%-886K | -155.94%-673K | 143.94%635K | 47.08%-1.56M | -17.77%-390.37K | -211.74%-929K | 202.73%1.2M | -25.65%-1.45M | 36.20%-2.95M | 90.67%-331.47K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 79.43%11.88M | -78.62%4.62M | -44.07%8.22M | 63.92%59.04M | -46.07%16.11M | 296.59%6.62M | 551.46%21.61M | 137.00%14.7M | 11.26%36.02M | 1,728.11%29.86M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 48.87%-902K | 49.75%-101K | 68.41%-369K | 45.81%-5.21M | 65.76%-2.08M | 21.11%-1.76M | 70.27%-201K | -84.23%-1.17M | 1.51%-9.62M | -416.95%-6.07M |
Net business purchase and sale | ---- | ---- | ---- | 30.59%-1.9M | ---- | ---- | ---- | ---- | ---2.74M | ---737.39K |
Net investment product transactions | --0 | ---- | ---- | ---7M | --0 | --0 | ---- | ---- | --0 | --0 |
Interest received (cash flow from investment activities) | -34.01%227K | 30.53%295K | -6.57%256K | 30.77%1.17M | 16.79%321K | 147.48%344K | 60.28%226K | -18.45%274K | -6.99%890.85K | 1.50%274.85K |
Investing cash flow | 52.46%-675K | 102.78%194K | 87.36%-113K | -12.93%-12.95M | 44.02%-3.66M | 32.28%-1.42M | -354.40%-6.98M | 31.12%-894K | -9.82%-11.47M | -114.64%-6.54M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 17.29%-713K | -1,550.23%-3.61M | 268.42%2.99M | 50.37%-2.84M | 100.51%15.24K | -35.53%-862K | -31.93%-219K | 9.31%-1.77M | -86.56%-5.72M | -231.78%-2.96M |
Net common stock issuance | ---1.85M | ---4.21M | --1.2M | -773.88%-22.9M | -925.45%-22.9M | --0 | --0 | --0 | 1,204,926.60%3.4M | 983,650.00%2.77M |
Cash dividends paid | --0 | ---- | ---- | -20.91%-13.02M | -1,144.44%-188 | --0 | --0 | -20.91%-13.02M | 0.15%-10.77M | 103.04%18 |
Interest paid (cash flow from financing activities) | 32.89%-51K | 15.56%-76K | 32.26%-63K | -23.18%-207.78K | -57.07%51.22K | 32.14%-76K | -18.42%-90K | 7.00%-93K | 59.49%-168.68K | 331.46%119.32K |
Financing cash flow | -178.25%-2.61M | -7,215.53%-22.61M | 127.67%4.12M | -193.89%-38.97M | -32,859.29%-22.83M | -177.78%-938K | -41.10%-309K | -5.01%-14.89M | 7.07%-13.26M | 92.00%-69.28K |
Net cash flow | ||||||||||
Beginning cash position | -10.94%100.06M | 20.86%117.67M | 5.80%104.3M | 11.27%98.58M | 46.43%116.31M | 40.47%112.34M | 23.02%97.36M | 11.27%98.58M | 11.57%88.6M | 169.26%79.43M |
Current changes in cash | 101.62%8.6M | -224.20%-17.79M | 1,232.22%12.23M | -36.92%7.12M | -144.65%-10.39M | 200.09%4.26M | 816.51%14.33M | 88.35%-1.08M | 47.37%11.29M | -48.78%23.26M |
Effect of exchange rate changes | -3,009.03%-9.3M | -72.40%183K | 872.11%1.14M | -7.11%-1.4M | 60.57%-1.62M | -108.05%-299K | 191.57%663K | 24.23%-147K | -185.63%-1.31M | -788.07%-4.11M |
End cash Position | -14.58%99.36M | -10.94%100.06M | 20.86%117.67M | 5.80%104.3M | 5.80%104.3M | 46.43%116.31M | 40.47%112.34M | 23.02%97.36M | 11.27%98.58M | 11.27%98.58M |
Free cash flow | 124.83%10.92M | -78.93%4.51M | -41.97%7.85M | 102.04%53.21M | -43.59%13.42M | 186.67%4.86M | 710.49%21.41M | 145.43%13.53M | 19.76%26.34M | 28,747.29%23.79M |
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