(FY)Mar 31, 2024 | (Q9)Dec 31, 2023 | (Q6)Sep 30, 2023 | (Q3)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q9)Dec 31, 2022 | (Q6)Sep 30, 2022 | (Q3)Jun 30, 2022 | (FY)Mar 31, 2022 | (Q9)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -896.54%-13.6M | ---- | ---- | ---- | -14.61%1.71M | ---- | ---- | ---- | 246.23%2M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -34.72%-2.24M | ---- | ---- | ---- | -53.75%-1.66M | ---- | ---- | ---- | -4.96%-1.08M | ---- |
Interest expense - adjustment | 60.55%1.29M | ---- | ---- | ---- | 98.52%806K | ---- | ---- | ---- | -16.97%406K | ---- |
Dividend (income)- adjustment | -41.27%-89K | ---- | ---- | ---- | 13.70%-63K | ---- | ---- | ---- | 37.61%-73K | ---- |
Attributable subsidiary (profit) loss | 66.67%20K | ---- | ---- | ---- | 100.00%12K | ---- | ---- | ---- | -25.00%6K | ---- |
Impairment and provisions: | 7,280.18%8.19M | ---- | ---- | ---- | 141.30%111K | ---- | ---- | ---- | -97.45%46K | ---- |
-Impairment of property, plant and equipment (reversal) | --2.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | -45.13%107K | ---- | ---- | ---- | -2.99%195K | ---- | ---- | ---- | -13.36%201K | ---- |
-Other impairments and provisions | 6,386.90%5.28M | ---- | ---- | ---- | 45.81%-84K | ---- | ---- | ---- | -109.86%-155K | ---- |
Revaluation surplus: | -9,912.50%-1.6M | ---- | ---- | ---- | 92.83%-16K | ---- | ---- | ---- | 91.28%-223K | ---- |
-Fair value of investment properties (increase) | -715.46%-1.58M | ---- | ---- | ---- | 36.81%-194K | ---- | ---- | ---- | 85.66%-307K | ---- |
-Other fair value changes | -111.24%-20K | ---- | ---- | ---- | 111.90%178K | ---- | ---- | ---- | 120.24%84K | ---- |
Asset sale loss (gain): | -2,953.33%-428K | ---- | ---- | ---- | -21.05%15K | ---- | ---- | ---- | 290.00%19K | ---- |
-Loss (gain) from sale of subsidiary company | ---7K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- |
-Loss (gain) on sale of property, machinery and equipment | -3,142.86%-426K | ---- | ---- | ---- | -22.22%14K | ---- | ---- | ---- | 280.00%18K | ---- |
-Loss (gain) from selling other assets | 400.00%5K | ---- | ---- | ---- | --1K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -8.92%5.68M | ---- | ---- | ---- | -8.76%6.24M | ---- | ---- | ---- | -13.76%6.84M | ---- |
-Depreciation | -9.26%5.01M | ---- | ---- | ---- | -8.82%5.52M | ---- | ---- | ---- | -13.90%6.05M | ---- |
-Amortization of intangible assets | -6.28%672K | ---- | ---- | ---- | -8.31%717K | ---- | ---- | ---- | -12.72%782K | ---- |
Special items | -71.31%373K | ---- | ---- | ---- | 57.19%1.3M | ---- | ---- | ---- | 736.15%827K | ---- |
Operating profit before the change of operating capital | -128.31%-2.39M | ---- | ---- | ---- | -3.58%8.45M | ---- | ---- | ---- | 74.60%8.76M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 825.31%1.75M | ---- | ---- | ---- | -104.67%-241K | ---- | ---- | ---- | 41.47%5.17M | ---- |
Accounts receivable (increase)decrease | -451.32%-3.14M | ---- | ---- | ---- | -165.25%-569K | ---- | ---- | ---- | -82.16%872K | ---- |
Accounts payable increase (decrease) | 238.78%2.15M | ---- | ---- | ---- | -647.34%-1.55M | ---- | ---- | ---- | 90.46%-207K | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 128.08%691K | ---- |
Cash from business operations | -51.00%4.91M | -146.62%-3.52M | -61.89%2.65M | -52.06%2.65M | -34.43%10.02M | -35.01%7.55M | 5.20%6.95M | 266.31%5.52M | 71.19%15.28M | 80.07%11.62M |
Other taxs | 12.13%-2.28M | 23.53%-1.08M | -18.73%-843K | -59.54%-619K | -40.71%-2.59M | -38.48%-1.41M | -22.41%-710K | -1.84%-388K | -13.30%-1.84M | 3.97%-1.02M |
Interest paid - operating | -60.55%-1.29M | -80.68%-963K | -132.06%-608K | -172.55%-278K | -98.52%-806K | -69.75%-533K | -21.30%-262K | 11.30%-102K | 16.97%-406K | 20.10%-314K |
Net cash from operations | -79.76%1.34M | -199.07%-5.56M | -79.98%1.2M | -65.22%1.75M | -49.18%6.63M | -45.46%5.61M | 2.88%5.97M | 397.43%5.03M | 91.31%13.04M | 105.72%10.29M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 34.72%2.24M | 52.51%1.67M | 67.62%1.12M | 78.27%558K | 53.75%1.66M | 38.86%1.1M | 31.56%667K | 24.70%313K | 4.96%1.08M | -0.63%790K |
Dividend received - investment | 41.27%89K | 41.27%89K | 111.54%55K | 111.54%55K | -13.70%63K | -13.70%63K | 23.81%26K | 23.81%26K | -37.61%73K | -37.61%73K |
Loan receivable (increase) decrease | 0.00%-32K | ---- | ---- | ---- | ---32K | ---32K | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 179.80%2.5M | -41.57%2.87M | -116.41%-852K | -113.63%-768K | 38.25%-3.13M | 196.71%4.91M | 244.37%5.19M | 329.44%5.64M | 57.07%-5.08M | 42.70%-5.08M |
Sale of fixed assets | 12,650.00%765K | 520.00%31K | 1,450.00%31K | 1,200.00%26K | -75.00%6K | -77.27%5K | -89.47%2K | -60.00%2K | -14.29%24K | 83.33%22K |
Purchase of fixed assets | -12.27%-604K | -27.25%-467K | -109.55%-373K | -193.10%-255K | -45.41%-538K | -16.14%-367K | -0.56%-178K | 38.30%-87K | 31.23%-370K | 17.92%-316K |
Purchase of intangible assets | -88.73%-134K | -18.97%-69K | -164.29%-37K | -580.00%-34K | 50.69%-71K | -11.54%-58K | 17.65%-14K | 16.67%-5K | -200.00%-144K | -67.74%-52K |
Sale of subsidiaries | --51K | --18K | --18K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | --37K | --37K | --37K | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---1.91M | ---1.91M | ---1.85M | ---1.2M | ---- | ---- |
Net cash from investment operations | 224.17%4.87M | 10.71%4.15M | -101.03%-40K | -108.92%-418K | 11.10%-3.92M | 182.07%3.74M | 219.70%3.88M | 301.42%4.69M | 56.43%-4.41M | 37.02%-4.56M |
Net cash before financing | 129.82%6.21M | -115.11%-1.41M | -88.27%1.16M | -86.28%1.33M | -68.66%2.7M | 63.38%9.36M | 284.70%9.86M | 839.65%9.72M | 360.34%8.63M | 355.40%5.73M |
Cash flow from financing activities | ||||||||||
New borrowing | 766.33%17.11M | -75.29%488K | -61.67%340K | ---- | -80.60%1.98M | -80.15%1.98M | -90.09%887K | -83.63%683K | -47.67%10.18M | 45.46%9.95M |
Refund | -221.02%-11.18M | 75.08%-494K | 83.08%-153K | 32.89%-153K | 82.11%-3.48M | 89.08%-1.98M | 93.25%-904K | 97.54%-228K | -190.29%-19.46M | -223.63%-18.15M |
Dividends paid - financing | 0.00%-2.53M | 0.00%-2.53M | 0.00%-2.53M | ---- | -50.03%-2.53M | -50.03%-2.53M | -50.03%-2.53M | ---- | 0.06%-1.69M | 0.06%-1.69M |
Other items of the financing business | -18.51%-333K | 11.56%-199K | 23.84%-131K | 42.34%-64K | 63.93%-281K | 65.75%-225K | 67.67%-172K | 48.61%-111K | -4.01%-779K | -17.32%-657K |
Net cash from financing operations | 171.03%3.07M | 0.98%-2.74M | 9.01%-2.48M | -163.08%-217K | 63.22%-4.32M | 73.79%-2.76M | 59.17%-2.72M | 106.49%344K | -213.86%-11.74M | -938.62%-10.54M |
Effect of rate | -49.06%-2.7M | 50.10%-1.3M | 67.35%-2.07M | 38.95%-1.98M | -63.24%-1.81M | -801.38%-2.61M | -930.62%-6.33M | -46,528.57%-3.25M | -164.24%-1.11M | -108.03%-289K |
Net Cash | 674.26%9.28M | -162.96%-4.15M | -118.48%-1.32M | -88.91%1.12M | 48.19%-1.62M | 236.88%6.59M | 274.05%7.14M | 252.22%10.06M | -144.55%-3.12M | -47.87%-4.82M |
Begining period cash | -5.28%61.52M | -5.28%61.52M | -5.28%61.52M | -5.28%61.52M | -6.11%64.95M | -6.11%64.95M | -6.11%64.95M | -6.11%64.95M | 14.44%69.18M | 14.44%69.18M |
Cash at the end | 10.69%68.1M | -18.66%56.07M | -11.59%58.14M | -15.48%60.66M | -5.28%61.52M | 7.59%68.94M | 2.01%65.76M | 14.68%71.77M | -6.11%64.95M | 5.40%64.08M |
Cash balance analysis | ||||||||||
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- |
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