(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 | 81.76%30.74M | -54.53%30.7M | -581.26%-30.77M | -30.42%102.68M | -77.05%11.87M | -81.61%16.91M | 235.68%67.5M | -88.08%6.39M | 259.32%147.57M | 161.68%51.72M |
Net profit before non-cash adjustment | -22.37%9.32M | -50.96%9.2M | -44.20%11.32M | 259.88%64.44M | 1,341.75%13.39M | 164.71%12M | -13.64%18.75M | 28.29%20.29M | -84.33%17.91M | -102.12%-1.08M |
Total adjustment of non-cash items | 62.63%3.99M | -24.83%2.19M | -31.69%2.11M | -13.23%25.84M | -2.24%17.4M | -47.52%2.45M | 37.49%2.91M | -40.70%3.08M | -7.03%29.78M | -1.66%17.79M |
-Depreciation and amortization | ---- | ---- | ---- | -2.60%21.96M | ---- | ---- | ---- | ---- | -3.30%22.55M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -48.04%6.71M | ---- | ---- | ---- | ---- | 99.55%12.91M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | 718.37%2.75M | ---- | ---- | ---- | ---- | -87.19%336.2K | ---- |
-Disposal profit | ---- | ---- | ---- | 96.68%-86.78K | ---- | ---- | ---- | ---- | -1,353.63%-2.62M | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | -75.62%-3.04M | ---- | ---- | ---- | ---- | -445.83%-1.73M | ---- |
-Other non-cash items | 62.63%3.99M | -24.83%2.19M | -31.69%2.11M | -47.14%-2.46M | 20.18%-10.9M | -47.52%2.45M | 37.49%2.91M | -40.70%3.08M | -137.96%-1.67M | 6.72%-13.65M |
Changes in working capital | 609.73%17.43M | -57.87%19.31M | -160.29%-44.2M | -87.58%12.4M | -154.04%-18.92M | -97.68%2.46M | 162.30%45.84M | -152.03%-16.98M | 141.81%99.89M | 122.92%35M |
-Change in receivables | 82.54%-4.8M | -122.06%-11.72M | 69.94%-10.82M | -62.52%19.02M | 49.54%29.36M | -168.48%-27.47M | 683.65%53.12M | -31,394.78%-35.99M | 163.52%50.76M | 124.57%19.63M |
-Change in inventory | 1,323.15%29.06M | -54.06%10.91M | -375.59%-16.87M | -108.78%-4.89M | -269.50%-32.38M | -103.79%-2.38M | 340.86%23.74M | 137.74%6.12M | 134.60%55.67M | 135.30%19.1M |
-Change in payables | -121.16%-6.83M | 164.87%20.12M | -228.15%-16.51M | 73.54%-1.73M | -326.24%-15.9M | 953.90%32.3M | 43.21%-31.02M | -73.56%12.89M | -443.95%-6.55M | 80.09%-3.73M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | -287.34%-493.18K | 99.86%-181 | |||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -7,046.15%-3.61M | -59.77%-3.41M | -148.17%-4.35M | 43.32%-6.95M | -250.59%-3.12M | 101.18%52K | -17.39%-2.13M | 66.03%-1.75M | 36.70%-12.27M | 93.62%-889.95K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 59.90%27.12M | -58.26%27.29M | -856.57%-35.12M | -28.99%95.73M | -82.78%8.75M | -80.62%16.96M | 226.56%65.37M | -90.35%4.64M | 220.22%134.81M | 151.90%50.83M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 66.31%-1.4M | -137.09%-8.08M | 1.25%-2.29M | -51.86%-18.34M | -48.95%-8.45M | -43.43%-4.17M | -6.14%-3.41M | -701.73%-2.32M | 0.63%-12.08M | 7.37%-5.67M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | -2,218.67%-2.68M |
Dividends received (cash flow from investment activities) | --0 | --0 | 0.00%66K | 0.00%65.63K | 0.00%-373 | --0 | --0 | 0.00%66K | 22.40%65.63K | 2.61%-373 |
Interest received (cash flow from investment activities) | -15.60%2.61M | 7.69%2.88M | 11.39%2.85M | 40.56%2.49M | -363.83%-5.84M | 197.69%3.1M | 166.47%2.68M | 159.82%2.55M | 190.27%1.77M | 58.02%-1.26M |
Net changes in other investments | ---- | ---- | ---- | -96.67%1.31M | ---- | ---- | ---- | ---- | --39.15M | ---- |
Investing cash flow | 212.78%1.21M | -611.78%-5.2M | 105.61%623K | -150.12%-14.49M | 6.97%-12.99M | -232.02%-1.07M | -101.77%-730K | -60.13%303K | 354.28%28.9M | -53.00%-13.96M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -200.00%-71.3M | --0 |
Cash dividends paid | ---- | ---- | ---- | 78.57%-11.08M | --0 | ---- | ---- | ---- | -100.00%-51.7M | --0 |
Financing cash flow | ---- | ---- | ---- | 90.99%-11.08M | --0 | ---- | ---- | ---- | -370.64%-123M | --0 |
Net cash flow | ||||||||||
Beginning cash position | -2.50%336.37M | 12.11%314.28M | 26.64%348.78M | 17.93%275.4M | 49.04%349.8M | 54.89%344.99M | 13.92%280.34M | 17.93%275.4M | -25.05%233.52M | -12.85%234.7M |
Current changes in cash | -232.65%-6.38M | -65.83%22.09M | -797.61%-34.5M | 72.34%70.16M | -111.49%-4.24M | -67.13%4.81M | 376.75%64.64M | -60.64%4.95M | 152.16%40.71M | 203.09%36.87M |
Effect of exchange rate changes | ---- | ---- | ---- | 176.35%3.22M | ---- | ---- | ---- | ---- | 8,358.34%1.17M | ---- |
End cash Position | -5.66%329.99M | -2.50%336.37M | 12.11%314.28M | 26.64%348.78M | 26.64%348.78M | 49.04%349.8M | 54.89%344.99M | 13.92%280.34M | 17.93%275.4M | 17.93%275.4M |
Free cash flow | 101.35%25.72M | -69.01%19.2M | -1,708.95%-37.41M | -36.93%77.36M | -99.34%299.75K | -84.90%12.77M | 212.88%61.96M | -95.14%2.33M | 198.69%122.66M | 143.39%45.16M |
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