(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 959.03%14.42M | -102.91%-1.7M | -33.51%95.56M | -100.87%-334K | -11.68%36.05M | -89.43%1.36M | 13.06%58.48M | 247.75%143.71M | 196.83%38.28M | 358.78%40.82M |
Net profit before non-cash adjustment | -41.61%4.11M | 20.38%6.05M | 107.21%30.22M | 239.02%9.87M | 159.79%8.29M | -52.21%7.03M | -75.87%5.03M | -87.72%14.58M | -116.51%-7.1M | -151.66%-13.86M |
Total adjustment of non-cash items | 151.86%961K | 139.32%4.23M | -232.53%-17.67M | -142.74%-1.33M | -152.85%-3.72M | -152.81%-1.85M | -3,102.68%-10.76M | 358.40%13.33M | 415.54%3.12M | 161.62%7.04M |
-Depreciation and amortization | ---- | ---- | 5.19%7.76M | ---- | ---- | ---- | ---- | -5.60%7.38M | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -232.20%-19.68M | ---- | ---- | ---- | ---- | 52.38%14.89M | ---- | ---- |
-Share of associates | ---- | ---- | 41.46%-11.28M | ---- | ---- | ---- | ---- | 37.56%-19.26M | ---- | ---- |
-Disposal profit | ---- | ---- | -233.33%-524K | ---- | ---- | ---- | ---- | 284.51%393K | ---- | ---- |
-Net exchange gains and losses | ---- | ---- | -245.26%-138K | ---- | ---- | ---- | ---- | 139.92%95K | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | -19.20%303K | ---- | ---- | ---- | ---- | -73.02%375K | ---- | ---- |
-Other non-cash items | 151.86%961K | 139.32%4.23M | -37.74%5.89M | 3,079.62%22.23M | -152.85%-3.72M | -152.81%-1.85M | -3,102.68%-10.76M | 32.08%9.47M | -105.77%-746K | 161.62%7.04M |
Changes in working capital | 345.29%9.36M | -118.67%-11.99M | -28.32%83.01M | -121.00%-8.87M | -33.92%31.48M | 28.42%-3.82M | 105.66%64.21M | 154.91%115.8M | 150.83%42.26M | 252.79%47.64M |
-Change in receivables | ---- | ---- | -58.45%17.93M | ---- | ---- | ---- | ---- | 191.28%43.15M | ---- | ---- |
-Change in inventory | ---- | ---- | -19.94%69.54M | ---- | ---- | ---- | ---- | 148.59%86.86M | ---- | ---- |
-Change in payables | ---- | ---- | 68.59%-4.47M | ---- | ---- | ---- | ---- | -193.86%-14.22M | ---- | ---- |
-Changes in other current assets | 224.67%6.86M | -108.80%-6.38M | ---- | ---- | -33.12%30.09M | -212.31%-5.5M | 51.11%72.48M | ---- | ---- | 222.34%44.99M |
-Changes in other current liabilities | 48.28%2.5M | 32.15%-5.61M | ---- | ---- | -47.44%1.4M | 116.48%1.69M | 50.62%-8.27M | ---- | ---- | -52.43%2.66M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -8.03%4.59M | 49.21%4.99M | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 29.32%-851K | 24.65%-908K | 81.42%-3.91M | -17,133.33%-1.02M | 93.93%-479K | 73.69%-1.2M | 85.95%-1.21M | -21.07%-21.04M | 100.04%6K | -300.71%-7.89M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -207K | 0 | 0 |
Operating cash flow | 9,362.03%14.95M | -104.56%-2.61M | -24.49%96.24M | -92.52%3.24M | 8.04%35.57M | -98.05%158K | 32.73%57.27M | 214.52%127.46M | 186.56%43.28M | 285.56%32.93M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -27.85%-2.44M | 70.93%-886K | 44.32%-8.92M | 57.58%-632K | 46.19%-3.33M | -249.82%-1.91M | 60.90%-3.05M | -37.32%-16.02M | 81.18%-1.49M | -2,210.45%-6.19M |
Net business purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | -16.54%111K | -16.22%124K | -5.82%566K | -8.00%138K | -7.55%147K | -3.62%133K | -3.90%148K | 10.07%601K | -6.25%150K | -14.05%159K |
Investing cash flow | -31.18%-2.33M | 73.72%-762K | 45.82%-8.36M | 19.69%-5.09M | 235.51%1.41M | -335.54%-1.78M | 62.05%-2.9M | -37.53%-15.42M | 28.19%-6.33M | -216.61%-1.04M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -498.84%-6.87M | 114.74%8.13M | 13.75%-87.79M | 93.75%-2.06M | -13.56%-32.31M | 137.43%1.72M | -53.91%-55.15M | -176.86%-101.79M | -157.68%-32.9M | -184.73%-28.45M |
Net common stock issuance | --0 | --0 | -19.90%-241K | --0 | --0 | -266.67%-88K | -1,276.92%-153K | -101.00%-201K | -206.45%-190K | --0 |
Increase or decrease of lease financing | -1,263.64%-128K | 77.07%-47K | 28.27%-921K | -508.46%-1.22M | 284.39%496K | 103.22%11K | 56.57%-205K | 26.16%-1.28M | 53.79%-201K | 38.02%-269K |
Cash dividends paid | --0 | ---5.39M | 47.65%-3.59M | ---- | ---- | ---- | ---- | -59.91%-6.86M | --0 | ---- |
Interest paid (cash flow from financing activities) | 15.14%-1.45M | 31.55%-1.32M | 35.83%-6.46M | 45.61%-1.38M | 43.90%-1.44M | 24.82%-1.71M | 28.23%-1.93M | -30.52%-10.07M | -3.48%-2.53M | -31.33%-2.57M |
Financing cash flow | -12,875.38%-8.43M | 102.40%1.38M | 17.64%-99M | 76.99%-8.24M | 12.84%-33.26M | 99.10%-65K | -47.35%-57.43M | -186.55%-120.2M | -166.22%-35.82M | -240.86%-38.15M |
Net cash flow | ||||||||||
Beginning cash position | -29.55%23.82M | -30.12%25.79M | -18.09%36.9M | 0.16%35.85M | -23.55%32.13M | -18.65%33.81M | -18.09%36.9M | 57.06%45.05M | -28.08%35.8M | 6.30%42.03M |
Current changes in cash | 348.52%4.19M | 34.84%-1.99M | -36.17%-11.11M | -998.84%-10.09M | 159.42%3.72M | -472.57%-1.68M | 11.82%-3.06M | -149.87%-8.16M | 123.78%1.12M | -161.24%-6.27M |
Effect of exchange rate changes | ---30K | 203.45%30K | -116.67%-2K | 250.00%27K | --0 | --0 | -81.25%-29K | 500.00%12K | -1,900.00%-18K | 3,400.00%35K |
End cash Position | -12.98%27.96M | -29.55%23.82M | -30.12%25.79M | -30.12%25.79M | 0.16%35.85M | -23.55%32.13M | -18.65%33.81M | -18.09%36.9M | -18.09%36.9M | -28.08%35.8M |
Free cash flow | 768.03%12.37M | -106.47%-3.51M | -21.75%86.94M | -93.80%2.59M | 19.82%32M | -125.50%-1.85M | 53.31%54.2M | 190.35%111.11M | 172.14%41.79M | 248.29%26.71M |
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