(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 | -81.73%3.25M | 84.42%-3.02M | -892.86%-222K | -127.07%-22.41M | -1,202.01%-20.81M | 920.07%17.77M | -1,538.01%-19.39M | 100.57%28K | 41.78%-9.87M | 86.10%-1.6M |
Net profit before non-cash adjustment | -98.08%61K | -75.80%784K | -88.03%528K | -291.50%-32.58M | -1,470.86%-43.41M | -48.59%3.19M | -43.75%3.24M | 133.56%4.41M | 353.16%17.01M | 213.00%3.17M |
Total adjustment of non-cash items | -53.73%1.03M | -81.02%456K | 41.82%1.01M | 987.38%48.09M | 1,829.52%42.74M | 58.32%2.23M | 494.55%2.4M | 80.10%715K | 82.85%4.42M | 168.01%2.22M |
-Depreciation and amortization | 58.05%746K | 39.58%737K | 74.87%675K | 53.46%2.11M | 33.96%719K | 45.23%472K | 92.00%528K | 64.26%386K | -19.55%1.37M | 123.60%536.71K |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | 1,650.75%42.19M | 1,648.38%42.13M | --6K | ---- | ---- | 317.37%2.41M | 317.37%2.41M |
-Assets reserve and write-off | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | 96.34%-7K | -18,600.00%-185K | 198.80%165K | -498.93%-404.53K | -152.00%-47.53K | ---191K | --1K | -1,770.00%-167K | 142.76%101.41K | 228.48%91.41K |
-Net exchange gains and losses | --108K | ---- | ---- | 62.84%-9.39K | 102.57%24.61K | --0 | ---- | ---- | 24.31%-25.27K | ---958.27K |
-Remuneration paid in stock | --0 | --0 | --0 | --3.72M | --188.93K | --1.4M | --1.74M | --398K | --0 | --0 |
-Pension and employee benefit expenses | ---- | ---- | ---- | -3.64%129.12K | ---- | ---- | ---- | ---- | -10.25%133.99K | -13.86%32.99K |
-Other non-cash items | -66.17%183K | 68.10%195K | 77.55%174K | -18.30%351.8K | -492.96%-403.2K | 374.56%541K | 22.11%116K | -17.65%98K | 67.30%430.61K | 36.12%102.61K |
Changes in working capital | -82.57%2.16M | 82.98%-4.26M | 65.40%-1.76M | -21.14%-37.92M | -188.58%-20.14M | 226.57%12.36M | -240.72%-25.04M | 29.22%-5.1M | -147.46%-31.3M | 26.67%-6.98M |
-Change in receivables | 121.00%7.12M | 412.78%20.99M | -42.44%9.25M | -818.70%-84.15M | -866.07%-59.62M | -141.17%-33.88M | -123.58%-6.71M | 151.25%16.07M | 48.39%-9.16M | 126.17%7.78M |
-Change in inventory | -98.75%38K | 121.28%759K | 40.21%3.97M | 289.37%9.97M | 1,346.35%3.76M | 189.48%3.04M | 117.73%343K | 673.22%2.83M | -17.37%-5.27M | -122.51%-301.74K |
-Change in payables | -195.64%-22.4M | -111.70%-765K | -221.42%-22.83M | 369.18%34.34M | -22.93%-14.43M | 27.09%23.43M | 115.13%6.54M | -20.94%18.81M | -233.09%-12.76M | -162.17%-11.74M |
-Changes in other current assets | -12.03%17.4M | -0.16%-25.25M | 118.35%7.85M | 146.60%1.92M | 1,942.77%50.15M | 283.95%19.78M | ---25.21M | ---42.8M | ---4.12M | ---2.72M |
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) | -15.38%11K | -23.08%10K | -31.25%11K | 750.00%13K | 550.00%13K | 220.00%16K | ||||
Tax refund paid | -13.61%-2.44M | -76.07%358K | 77.24%-470K | -221.28%-3.78M | -17.85%-1.07M | -1,410.56%-2.15M | 2,401.54%1.5M | -3,177.78%-2.07M | -89.70%-1.18M | -385.87%-907.71K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -300.82%-1.45M | 30.06%-155.33K | -4,853.85%-1.29M | 140.00%26K | 30.61%-34K | -682.14%-362.09K | -479.95%-222.09K |
Operating cash flow | -94.29%820K | 85.14%-2.65M | 66.86%-681K | -142.32%-27.64M | -707.79%-22.08M | 714.08%14.35M | -1,261.20%-17.86M | 59.10%-2.06M | 35.25%-11.41M | 76.68%-2.73M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 81.03%-4.62M | -1,039.38%-8.48M | -1,410.33%-7.9M | -547.97%-11.09M | 2,337.22%14.54M | -3,585.78%-24.36M | -104.96%-744K | -1,313.51%-523K | -456.27%-1.71M | -148.00%-650.04K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 145.29%2.16M | -103.87%-6 |
Net investment property transactions | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---8K | ---- | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | 37.18%47.63K | ---- | ---- | ---- | ---- | 30.97%34.72K | ---- |
Net changes in other investments | -11.11%-10K | -366.07%-522K | -1,450.00%-248K | ---- | ---- | ---9K | ---112K | ---16K | ---- | ---- |
Investing cash flow | 81.51%-4.63M | -961.20%-9M | -1,389.40%-8.15M | -2,368.38%-11.04M | 2,603.61%15.41M | -3,927.33%-25.05M | -148.15%-848K | -1,378.38%-547K | 118.42%486.67K | 68.48%-615.33K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 30.27%2.99M | -50.88%9.7M | 153.13%890K | 1,266.30%20.55M | 112.17%190.73K | -15.84%2.3M | 1,646.73%19.74M | -112.83%-1.68M | -80.67%1.5M | -127.30%-1.57M |
Net common stock issuance | -92.19%450K | -59.79%2.32M | 183.85%7.49M | 128.74%20.05M | -20.02%5.87M | 305.85%5.76M | --5.77M | --2.64M | -32.72%8.76M | --7.34M |
Increase or decrease of lease financing | ---- | -385.34%-563K | 6.82%-123K | -404.63%-975.05K | ---- | ---- | ---116K | ---132K | 376.68%320.07K | 816.31%320.07K |
Interest paid (cash flow from financing activities) | 64.98%-194K | -58.91%-205K | -62.28%-185K | 14.16%-399.42K | 400.46%397.58K | -394.64%-554K | -32.99%-129K | 8.06%-114K | -63.91%-465.32K | -69.89%-132.32K |
Net other fund-raising expenses | ---- | ---- | ---- | -700.71%-2.05M | ---- | ---- | ---- | ---- | 188.91%340.81K | ---- |
Financing cash flow | -49.27%3.93M | -55.48%11.25M | 1,026.68%8.07M | 255.29%37.17M | -45.45%3.44M | 92.10%7.75M | 2,345.79%25.27M | 178.59%716K | -47.75%10.46M | -65.47%6.3M |
Net cash flow | ||||||||||
Beginning cash position | -65.92%3.7M | -5.48%4M | -23.55%4.67M | -6.33%6.11M | 59.01%7.92M | 181.09%10.86M | -32.64%4.23M | -50.09%6.11M | -3.44%6.53M | -39.18%4.98M |
Current changes in cash | 104.14%122K | -106.15%-403K | 59.65%-761K | -229.37%-1.51M | -209.39%-3.23M | -373.54%-2.95M | 342.51%6.56M | 68.42%-1.89M | -94.86%-457.81K | -35.53%2.96M |
Effect of exchange rate changes | -14,500.00%-146K | -204.05%-77K | 2,075.00%87K | 53.62%68.37K | 66.15%-8.63K | -102.78%-1K | 164.29%74K | -33.33%4K | 1,668.22%44.51K | -293.24%-25.49K |
End cash Position | -53.54%3.68M | -65.92%3.7M | -5.48%4M | -23.55%4.67M | -23.55%4.67M | 59.01%7.92M | 181.09%10.86M | -32.64%4.23M | -6.33%6.11M | -6.33%6.11M |
Free cash flow | 63.18%-3.8M | 39.19%-11.32M | -193.63%-8.62M | -199.45%-39.41M | -123.19%-7.55M | -244.30%-10.32M | -1,010.81%-18.61M | 42.52%-2.94M | 27.41%-13.16M | 68.21%-3.38M |
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