(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 | -21.95%1.51M | -319.05%-1.56M | -52.74%2.18M | -57.40%9.97M | -51.06%2.72M | -71.03%1.93M | -79.98%714K | -39.52%4.6M | 168.50%23.41M | 285.72%5.57M |
Net profit before non-cash adjustment | -46.09%1.06M | 71.45%2.37M | 32.55%2.71M | -42.03%6.96M | 51.93%1.57M | 48.52%1.96M | -74.65%1.38M | -51.31%2.05M | -9.61%12M | -75.38%1.03M |
Total adjustment of non-cash items | -24.52%794K | -5.67%749K | 35.03%821K | 74.21%3.2M | 18.54%748K | -54.28%1.05M | 138.86%794K | -35.93%608K | -58.52%1.84M | -72.17%631K |
-Depreciation and amortization | -8.52%1.13M | -8.92%1.16M | -6.92%1.17M | -0.14%5M | -4.11%1.24M | -2.53%1.23M | 2.57%1.28M | 3.80%1.26M | 7.37%5.01M | 7.87%1.29M |
-Reversal of impairment losses recognized in profit and loss | -286.75%-564K | -120.93%-45K | 302.90%280K | -21.26%326K | 88.77%-53K | -80.25%302K | 125.35%215K | -167.32%-138K | -62.36%414K | -134.25%-472K |
-Disposal profit | 5.26%-18K | -125.00%-27K | ---14K | 96.57%-94K | 75.77%-63K | 63.46%-19K | 99.44%-12K | --0 | -380.39%-2.74M | -83.10%-260K |
-Net exchange gains and losses | 729.89%548K | 99.34%-2K | -16.09%-202K | -197.77%-533K | -91.26%32K | 66.41%-87K | -74.71%-304K | -55.36%-174K | 59.32%-179K | 551.85%366K |
-Other non-cash items | 20.48%-299K | 10.97%-341K | -22.55%-413K | -126.09%-1.5M | -38.49%-403K | -107.73%-376K | -261.32%-383K | -296.47%-337K | -105.26%-663K | -254.88%-291K |
Changes in working capital | 68.30%-342K | -220.48%-4.68M | -169.59%-1.36M | -101.92%-184K | -89.62%405K | -135.40%-1.08M | -979.52%-1.46M | -20.76%1.95M | 206.58%9.58M | 177.66%3.9M |
-Change in receivables | 717.34%4.13M | -132.73%-5.5M | -204.24%-344K | -122.32%-1.47M | 289.62%1.24M | -120.37%-669K | -209.15%-2.37M | -91.15%330K | 323.98%6.57M | 105.94%318K |
-Change in inventory | -177.18%-4.01M | 32.72%1.08M | -105.69%-112K | -94.00%337K | -129.36%-995K | -288.53%-1.45M | -65.18%810K | 326.73%1.97M | 176.62%5.61M | 315.59%3.39M |
-Change in payables | -144.79%-464K | -363.16%-250K | -158.91%-901K | 136.27%944K | -17.01%161K | 203.29%1.04M | 106.81%95K | 12.78%-348K | -304.48%-2.6M | -89.82%194K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 25.00%-6K | 12.50%-7K | -16.67%-7K | -11.11%-30K | -100.00%-8K | -33.33%-8K | 11.11%-8K | 25.00%-6K | 58.46%-27K | 82.61%-4K |
Interest received (cash flow from operating activities) | -20.57%305K | -11.00%348K | 22.45%420K | 121.30%1.53M | 38.64%409K | 105.35%384K | 240.00%391K | 268.82%343K | 79.69%690K | 192.08%295K |
Tax refund paid | -52.56%-714K | 20.49%-485K | 8.78%-499K | 23.46%-2.36M | 2.41%-730K | 48.51%-468K | -4.27%-610K | 34.49%-547K | -20.15%-3.08M | 42.33%-748K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -40.60%1.09M | -450.72%-1.71M | -52.44%2.09M | -56.59%9.12M | -53.12%2.4M | -69.02%1.84M | -84.23%487K | -35.97%4.39M | 224.16%21M | 2,180.80%5.11M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 21.63%-873K | -19.63%-847K | 36.70%-188K | -30.68%-2.87M | 81.25%-752K | -13.56%-1.11M | -121.53%-708K | 39.88%-297K | 49.25%-2.2M | -595.15%-4.01M |
Net investment property transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --4.17M | ---- |
Net investment product transactions | 5,952.27%10.3M | 183.46%17.02M | 101.55%148K | -7,475.00%-29.69M | -98.25%423K | 98.90%-176K | -138.59%-20.39M | -34,003.57%-9.55M | -122.79%-392K | 5,558.01%24.18M |
Dividends received (cash flow from investment activities) | -5.26%18K | ---- | ---- | 8.11%40K | --0 | 18.75%19K | ---- | ---- | -5.13%37K | --0 |
Net changes in other investments | ---9K | -100.85%-8K | -100.00%-8K | -283.33%-69K | -25,050.00%-1.01M | --0 | 47,150.00%941K | 50.00%-4K | 10.00%-18K | 20.00%-4K |
Investing cash flow | 842.41%9.44M | 180.40%16.19M | 99.51%-48K | -2,143.51%-32.59M | -105.49%-1.34M | 92.51%-1.27M | -284.39%-20.14M | -1,758.49%-9.85M | 161.58%1.6M | 2,499.31%24.33M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 56.43%-454K | --0 |
Increase or decrease of lease financing | 12.50%-42K | 12.77%-41K | 12.77%-41K | -5.85%-181K | 17.02%-39K | -4.35%-48K | -20.51%-47K | -20.51%-47K | -23.91%-171K | -20.51%-47K |
Cash dividends paid | --0 | ---- | ---- | 0.00%-2.36M | --0 | --0 | --0 | 0.00%-2.36M | -0.60%-2.36M | --0 |
Financing cash flow | 12.50%-42K | -21,765.96%-10.28M | 98.30%-41K | 14.86%-2.54M | 17.02%-39K | 54.29%-48K | 80.17%-47K | 7.27%-2.41M | -2.26%-2.99M | 79.83%-47K |
Net cash flow | ||||||||||
Beginning cash position | 64.20%20.5M | -48.95%16.29M | -63.79%14.37M | 102.38%39.69M | 26.96%12.93M | -41.03%12.48M | 36.41%31.91M | 102.38%39.69M | 8.55%19.61M | -50.16%10.18M |
Current changes in cash | 1,912.86%10.49M | 121.35%4.21M | 125.44%2M | -232.71%-26.02M | -96.53%1.02M | 104.68%521K | -724.87%-19.7M | -310.63%-7.87M | 1,927.61%19.61M | 2,973.02%29.39M |
Effect of exchange rate changes | -759.21%-653K | -100.37%-1K | -203.75%-83K | 47.78%699K | 250.41%424K | -152.41%-76K | 66.26%271K | 81.82%80K | -18.17%473K | -41.55%121K |
End cash Position | 134.62%30.33M | 64.20%20.5M | -48.95%16.29M | -63.79%14.37M | -63.79%14.37M | 26.96%12.93M | -41.03%12.48M | 36.41%31.91M | 102.38%39.69M | 102.38%39.69M |
Free cash flow | -69.70%220K | -913.89%-2.56M | -53.92%1.89M | -66.07%6.21M | -67.48%1.64M | -85.34%726K | -111.39%-252K | -32.81%4.1M | 841.11%18.31M | 1,572.89%5.05M |
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
No Data