(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | (Q1)Sep 30, 2021 | (FY)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 437.17%194.66M | 82.82M | 1,455.95%74.74M | 47.53M | -10.43M | -1,009.18%-57.73M | -115.23%-5.51M | 48.94%-3.04M | -2,492.07%-5.43M | 607.13%6.35M |
Net profit before non-cash adjustment | 83.38%92.52M | --28.13M | 379.83%29.14M | --31.32M | --3.93M | 405.96%50.45M | 111.60%6.07M | 176.17%6.68M | -51.58%1.24M | 315.33%9.97M |
Total adjustment of non-cash items | 160.55%9.31M | --8.01M | 442.73%8.85M | ---6.68M | ---876K | -293.77%-15.37M | 205.29%1.63M | 275.97%2.13M | -641.79%-3.57M | -25.52%7.93M |
-Depreciation and amortization | 110.92%13.91M | --4.65M | 414.11%4.26M | --3.35M | --1.65M | 76.69%6.6M | 34.36%829K | -23.81%832K | -5.39%965K | 5.39%3.73M |
-Reversal of impairment losses recognized in profit and loss | 83.26%2.65M | ---- | ---- | ---- | ---- | -74.55%1.45M | --5K | -1,455.07%-1.07M | --0 | -34.47%5.68M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | 127.09%801K | -239.20%-1.02M | 165.59%61K | -378.79%-6.75M |
-Share of associates | -246.46%-13.21M | ---1.47M | ---2.4M | ---5.2M | ---4.15M | ---3.81M | --0 | ---1.78M | --3.5M | --0 |
-Disposal profit | 67.68%-7.72M | --1.25M | 692.37%776K | ---8.26M | ---1.49M | -735.78%-23.9M | -142.95%-131K | 826.48%3.81M | -1,022.24%-7.42M | 229.58%3.76M |
-Net exchange gains and losses | -3,015.87%-1.96M | ---3.84M | ---- | ---- | ---100K | -270.59%-63K | -86.58%20K | -36.36%21K | 82.22%-16K | 81.72%-17K |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
-Other non-cash items | 258.72%15.64M | --4.76M | 3,952.34%4.34M | --3.33M | --3.22M | 185.53%4.36M | -66.03%107K | 325.80%1.34M | -269.77%-657K | -22.33%1.53M |
Changes in working capital | 200.01%92.83M | --46.68M | 378.04%36.75M | --22.89M | ---13.48M | -703.25%-92.82M | -240.47%-13.22M | -32.51%-11.84M | -3.78%-3.11M | -125.60%-11.56M |
-Change in receivables | 170.81%53.72M | --3.63M | 46,702.94%63.38M | ---4.57M | ---8.73M | -4,123.44%-75.85M | -108.33%-136K | -28.71%-10M | -225.22%-7.3M | 57.30%-1.8M |
-Change in inventory | 1,086.09%5.37M | --5.73M | 867.63%2.13M | ---2.49M | --4K | 117.34%453K | 73.42%-278K | -272.63%-801K | 37.91%-285K | -617.43%-2.61M |
-Change in payables | 131.87%83.2M | --54.39M | -1,243.31%-25.37M | --63.39M | ---9.22M | 2,362.59%35.88M | 155.35%2.22M | 235.62%9.61M | -112.47%-6.17M | 1,124.37%1.46M |
-Changes in other current assets | 7.21%-49.46M | ---17.07M | ---3.4M | ---33.45M | --4.46M | -519.49%-53.3M | ---- | ---- | 295.13%10.65M | -458.64%-8.6M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -240.01%-16.66M | -5.24M | -3,395.56%-4.72M | -3.39M | -3.31M | -191.09%-4.9M | 59.34%-135K | -40.48%-465K | 19.65%-319K | 14.61%-1.68M |
Interest received (cash flow from operating activities) | 1,267.86%383K | 58K | 93K | 64.71%28K | 147.06%42K | 520.00%62K | ||||
Tax refund paid | -61.48%-19.86M | -4.59M | -272.30%-9.83M | -2.3M | -3.14M | -1,140.97%-12.3M | -350.34%-2.64M | -35.80%-861K | -160.74%-1.1M | 51.11%-991K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 311.06%158.14M | --72.45M | 833.58%60.58M | --41.9M | ---16.79M | -2,138.36%-74.93M | -138.53%-8.26M | 37.35%-4.32M | -510.02%-6.79M | 218.58%3.68M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -172.15%-27.72M | ---9.58M | -335.91%-11.46M | ---1.99M | ---4.69M | 3,988.77%38.42M | -21,808.33%-2.63M | -225.88%-1.49M | -218.55%-876K | -63.04%-988K |
Net intangibles purchase and sale | ---10.2M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | 43.31%-107.24M | ---93.53M | 99.82%-25K | ---- | ---- | ---189.16M | ---13.63M | ---- | ---- | --0 |
Net investment property transactions | -22.35%7.5M | --380K | -5,761.56%-23.27M | ---- | ---- | 422.31%9.66M | -17.80%411K | ---- | ---- | -1,198.17%-3M |
Net investment product transactions | 90.09%-1.69M | ---8.91M | 147.79%23.95M | ---20.45M | --3.72M | -129.25%-17.07M | 1,616.87%9.67M | --1.69M | --229K | -462.16%-7.45M |
Dividends received (cash flow from investment activities) | -89.51%421K | ---- | ---- | ---- | ---- | --4.02M | ---- | ---- | ---- | --0 |
Interest received (cash flow from investment activities) | 198.33%1.61M | ---- | ---- | ---- | ---- | 245.51%539K | ---- | ---- | ---- | --156K |
Net changes in other investments | ---- | ---- | -1,201.35%-1.93M | --5K | ---4K | ---- | ---148K | -104.98%-10K | -69.51%168K | ---- |
Investing cash flow | 10.60%-137.32M | ---117.89M | -100.99%-12.73M | ---5.73M | ---975K | -1,262.15%-153.6M | -2,218.06%-6.33M | 362.76%628K | 84.99%-479K | -754.44%-11.28M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -61.06%67.17M | --73.73M | -124.40%-3.14M | ---7.23M | --3.81M | 3,518.61%172.5M | 918.45%12.87M | -1,879.98%-22.55M | -135.29%-1.36M | -19.43%-5.05M |
Net common stock issuance | 679.32%59.4M | --0 | --0 | ---- | ---- | -75.84%7.62M | --0 | --0 | -1,961.39%-12.76M | 278.38%31.55M |
Increase or decrease of lease financing | -130.18%-7.05M | ---4.61M | -523.28%-491K | ---1.33M | ---618K | -46.44%-3.06M | 124.12%116K | -33.19%-907K | --36K | -15.27%-2.09M |
Cash dividends for minorities | ---4.19M | ---66K | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 24.39%-3.27M | --29.56M | ---33.53M | ---20K | --721K | -107,950.00%-4.32M | ---- | ---- | ---- | ---4K |
Financing cash flow | -35.13%112.06M | --98.62M | -418.02%-41.29M | --50.82M | --3.92M | 607.72%172.74M | 736.06%12.98M | -1,853.29%-23.46M | -1,076.61%-14.08M | 42,721.05%24.41M |
Net cash flow | ||||||||||
Beginning cash position | -69.70%24.69M | --107.01M | 202.41%99.72M | --11.06M | --24.69M | 24.72%81.48M | -38.95%32.97M | -3.59%60.13M | 24.72%81.48M | -1.85%65.33M |
Current changes in cash | 338.21%132.89M | --53.18M | 507.96%6.56M | --86.98M | ---13.85M | -431.90%-55.79M | 69.08%-1.61M | -225.52%-27.16M | -681.30%-21.35M | 1,373.33%16.81M |
Effect of exchange rate changes | 155.63%558K | ---2.06M | 204.89%730K | --1.67M | --211K | -51.97%-1M | -248.40%-696K | 73.08%-7K | 103.13%7K | -850.00%-660K |
End cash Position | 540.43%158.14M | --158.14M | 248.94%107.01M | --99.72M | --11.06M | -69.70%24.69M | -37.76%30.67M | -38.95%32.97M | -3.59%60.13M | 24.72%81.48M |
Free cash flow | 229.12%118.22M | --51.46M | 567.70%48.52M | --39.81M | ---21.57M | -3,663.88%-91.56M | -198.56%-10.38M | 17.20%-6.42M | -655.10%-7.67M | 149.96%2.57M |
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