(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 | -51.23%51.18M | 21.50%76.64M | 3.57%63.29M | 7.14%318.19M | -18.83%89.08M | 120.89%104.94M | -31.86%63.07M | 29.58%61.1M | -30.64%296.97M | -14.81%109.75M |
Net profit before non-cash adjustment | -8.70%52.51M | 30.70%35.95M | -35.40%35.03M | -64.50%197.84M | -11.93%58.6M | -80.47%57.51M | -65.82%27.5M | -53.19%54.23M | 119.34%557.3M | -21.44%66.54M |
Total adjustment of non-cash items | -61.79%11.37M | 25.40%37.01M | 466.13%28.94M | 142.46%86.01M | 204.23%21.64M | 114.75%29.74M | -37.60%29.52M | 118.58%5.11M | -273.54%-202.56M | -438.98%-20.76M |
-Depreciation and amortization | 6.56%27.35M | 87.31%47.78M | 7.54%26.42M | -0.83%99.96M | 2.55%24.22M | 16.17%25.67M | -8.78%25.51M | -9.45%24.57M | -9.38%100.8M | -14.41%23.61M |
-Reversal of impairment losses recognized in profit and loss | -135.90%-3.18M | 87.92%-152K | 131.61%361K | -84.98%12.19M | 12,052.08%5.74M | -56.07%8.85M | -102.39%-1.26M | -113.60%-1.14M | 447.71%81.13M | -100.76%-48K |
-Share of associates | -76.51%-5.34M | -76.40%-5.99M | -117.58%-851K | 83.64%-8.2M | 37.27%-6.62M | 72.71%-3.03M | 80.81%-3.39M | 144.94%4.84M | 8.71%-50.1M | 64.95%-10.55M |
-Disposal profit | -136.04%-967K | -229.66%-2.21M | 109.42%2.78M | 91.68%-32.56M | -193.53%-5.08M | 100.93%2.68M | 98.54%-671K | 45.68%-29.48M | -5,190.45%-391.18M | 87.87%-1.73M |
-Net exchange gains and losses | 18.61%-3.92M | -134.13%-2.55M | -106.34%-230K | 279.51%7.08M | 102.33%803K | -151.30%-4.82M | -56.10%7.47M | -12.21%3.63M | -136.67%-3.94M | -1,080.62%-34.49M |
-Other non-cash items | -759.08%-2.58M | -92.69%136K | -83.05%458K | -87.60%7.53M | 5.82%2.58M | -99.17%391K | -86.13%1.86M | 227.39%2.7M | 43.94%60.74M | -87.48%2.44M |
Changes in working capital | -171.78%-12.7M | -39.26%3.68M | -138.36%-677K | 159.45%34.35M | -86.18%8.84M | 139.00%17.69M | 117.20%6.06M | 104.29%1.77M | -200.73%-57.77M | 68.36%63.97M |
-Change in receivables | 154.75%11.26M | -223.06%-3.09M | 112.18%1.86M | -74.26%6.32M | -68.94%14.63M | 200.02%4.42M | 140.50%2.51M | -27.80%-15.24M | 221.21%24.57M | 346.86%47.1M |
-Change in inventory | -115.40%-1.55M | -105.35%-1.22M | 89.84%-597K | 516.76%35.7M | -47.33%8.76M | 46.71%10.09M | 620.38%22.73M | 83.32%-5.88M | 75.87%-8.57M | 291.30%16.63M |
-Change in payables | -805.32%-22.4M | 141.60%7.98M | -108.46%-1.94M | 84.42%-11.51M | -14,021.97%-18.38M | 106.64%3.18M | 40.38%-19.18M | 283.04%22.88M | -163.79%-73.87M | -99.81%132K |
-Provision for loans, leases and other losses | ---- | ---- | ---- | 3,649.02%3.82M | ---- | ---- | ---- | ---- | 103.79%102K | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | ||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 4.74%-15.41M | 54.26%-14.81M | -13.27%-15.89M | -2.54%-91.51M | 11.97%-28.93M | -6.25%-16.18M | 2.70%-32.37M | -78.00%-14.03M | -156.89%-89.24M | -92.06%-32.87M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -59.71%35.77M | 101.37%61.83M | 0.68%47.39M | 9.12%226.68M | -21.77%60.15M | 174.97%88.76M | -48.22%30.71M | 19.86%47.07M | -47.20%207.73M | -31.18%76.88M |
Investing cash flow | ||||||||||
Capital expenditures | 44.88%-382K | 48.30%-319K | 42.04%-324K | 17.34%-1.97M | 87.35%-105K | -20.94%-693K | -9.98%-617K | -31.84%-559K | 38.42%-2.39M | 13.72%-830K |
Net PPE purchase and sale | 25.97%-14.18M | 26.50%-10.97M | -181.25%-14.99M | -118.15%-59.84M | 83.36%-44.21M | -103.06%-19.16M | 91.50%-14.93M | -87.35%18.45M | 901.76%329.64M | -1,932.20%-265.67M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment product transactions | ---40.88M | 118.27%493K | 103.59%881K | -907,366.67%-27.22M | --0 | --0 | -89,866.67%-2.7M | ---24.53M | -100.14%-3K | --0 |
Dividends received (cash flow from investment activities) | 36.86%3.24M | 12.52%2.36M | 19.98%3.15M | -73.82%9.98M | -84.09%2.89M | -67.83%2.37M | -66.67%2.1M | -58.45%2.63M | -7.41%38.13M | -31.44%18.15M |
Interest received (cash flow from investment activities) | -5.11%3.44M | -14.71%3.12M | 17.13%3.12M | 36.08%13.4M | 43.67%3.45M | 19.14%3.62M | 67.26%3.66M | 20.23%2.66M | 13.91%9.85M | 15.54%2.4M |
Net changes in other investments | ---- | ---- | --496K | -88.01%29.74M | ---- | ---- | ---- | ---- | --248M | ---- |
Investing cash flow | -251.78%-48.77M | 53.48%-5.8M | -470.11%-7.67M | -105.76%-35.92M | -500.97%-8.23M | -103.60%-13.86M | -115.29%-12.48M | -100.87%-1.35M | 8,828.78%623.23M | -85.86%2.05M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -126.93%-9.55M | 90.81%-5.76M | 74.36%-31.15M | 53.38%-259.2M | -265.91%-110.53M | 110.71%35.45M | 60.12%-62.66M | 9.69%-121.46M | -159.14%-556.05M | 1,308.38%66.62M |
Increase or decrease of lease financing | 16.08%-120K | 4.65%-123K | 64.89%-112K | 37.29%-649K | 71.71%-58K | 46.04%-143K | 54.58%-129K | -13.52%-319K | -28.09%-1.04M | -1,676.92%-205K |
Cash dividends paid | --0 | ---- | ---- | 77.27%-34.51M | --0 | ---- | ---- | ---- | -633.32%-151.82M | ---110.41M |
Cash dividends for minorities | -36.39%-4.16M | 62.74%-2.89M | --0 | -634.73%-16.63M | ---3.87M | ---3.05M | -504.05%-7.75M | -100.00%-1.96M | -89.06%-2.26M | --0 |
Interest paid (cash flow from financing activities) | 39.88%-2.94M | 41.04%-3.25M | 33.26%-3.57M | 37.77%-20.15M | 18.30%-4.41M | 55.45%-4.89M | 22.54%-5.51M | 39.96%-5.35M | 21.14%-32.38M | 37.17%-5.4M |
Net other fund-raising expenses | ---- | ---- | ---- | --2.74M | --0 | --0 | ---- | ---- | ---- | ---- |
Financing cash flow | -134.95%-16.77M | 36.61%-46.47M | 73.02%-34.83M | 55.83%-328.39M | -140.61%-118.86M | 97.92%-7.14M | 64.62%-73.31M | 10.76%-129.09M | -167.13%-743.54M | -223.12%-49.4M |
Net cash flow | ||||||||||
Beginning cash position | -0.73%258.37M | -16.22%253.78M | -33.28%251.03M | 28.52%376.23M | -9.55%322.63M | -6.13%260.27M | -11.40%302.93M | 28.52%376.23M | 87.07%292.75M | 95.84%356.7M |
Current changes in cash | -143.93%-29.77M | 117.34%9.55M | 105.88%4.9M | -257.44%-137.63M | -326.66%-66.95M | -10.31%67.76M | 16.91%-55.08M | -271.43%-83.36M | -28.37%87.42M | -73.38%29.54M |
Effect of exchange rate changes | -111.77%-11.44M | -139.88%-4.96M | -121.44%-2.16M | 415.56%12.43M | 53.52%-4.65M | -238.98%-5.4M | 645.59%12.43M | 1,871.76%10.06M | -251.71%-3.94M | -2,978.15%-10M |
End cash Position | -32.69%217.17M | -0.73%258.37M | -16.22%253.78M | -33.28%251.03M | -33.28%251.03M | -9.55%322.63M | -6.13%260.27M | -11.40%302.93M | 28.52%376.23M | 28.52%376.23M |
Free cash flow | -69.84%20.64M | 232.43%49.74M | -11.32%31.97M | 31.49%162.61M | -21.79%43.15M | 9,980.56%68.45M | -64.85%14.96M | 42.80%36.05M | -64.39%123.66M | -43.29%55.17M |
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