(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (Q4)Dec 31, 2017 | (Q3)Sep 30, 2017 | (FY)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 7.76%13.48M | -17.18%12.51M | 70.16%15.11M | 83.42%8.88M | 34.22%4.84M | 1,802.29%3.61M | -104.84%-211.84K | -10.19M | 9.98M | -19.61%4.38M |
Net profit before non-cash adjustment | 15.79%8.54M | -41.47%7.38M | 73.33%12.6M | 111.87%7.27M | 37.88%3.43M | 51.07%2.49M | -59.85%1.65M | ---2.13M | --3.78M | -5.52%4.1M |
Total adjustment of non-cash items | 66.63%5.87M | 15.54%3.52M | 220.33%3.05M | -56.33%950.99K | 12.34%2.18M | 184.75%1.94M | -389.19%-2.29M | ---3.07M | --778.94K | 3.27%790.92K |
-Depreciation and amortization | -26.07%5.01M | 21.78%6.78M | 163.55%5.57M | 17.11%2.11M | 58.37%1.8M | 7,622.75%1.14M | -98.38%14.75K | ---764.82K | --779.58K | 13.22%910.24K |
-Reversal of impairment losses recognized in profit and loss | 270.58%254.82K | -85.17%68.76K | 18.49%463.77K | 9.14%391.41K | --358.62K | --0 | ---- | ---- | ---- | --17.61K |
-Disposal profit | 83.57%-66.25K | 40.09%-403.23K | 64.16%-673.1K | -586.74%-1.88M | -138.78%-273.51K | 130.60%705.2K | -1,614.20%-2.3M | ---- | ---- | -252.47%-134.45K |
-Remuneration paid in stock | 666.23%198.65K | -108.25%-35.08K | --425.03K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 116.07%464.72K | -5.63%-2.89M | -941.91%-2.74M | 12.71%325.15K | 206.56%288.49K | 3,421.89%94.11K | 208.09%2.67K | --3.3K | ---- | ---2.47K |
Changes in working capital | -157.42%-926.18K | 396.40%1.61M | -183.12%-544.23K | 185.07%654.78K | 6.30%-769.73K | -292.06%-821.52K | 182.48%427.74K | ---4.99M | --5.42M | -255.16%-518.62K |
-Change in receivables | -65.58%242.53K | 200.73%704.53K | -14.00%-699.41K | -183.04%-613.5K | -265.44%-216.75K | -48.39%131.02K | 124.63%253.85K | ---5.34M | --5.59M | 24.40%-1.03M |
-Change in inventory | -109.86%-309.66K | 69.76%-147.56K | -374.93%-487.98K | 143.06%177.49K | -599.74%-412.21K | -418.86%-58.91K | 129.29%18.48K | --115.42K | ---96.95K | -295.03%-63.08K |
-Change in payables | -181.34%-859.05K | 64.21%1.06M | -41.04%643.16K | 874.87%1.09M | 84.25%-140.77K | -674.99%-893.62K | -72.99%155.42K | --232.3K | ---- | -65.46%575.32K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 34.51%-27.56K | 47.61%-42.08K | 24.12%-80.32K | -3,861.64%-105.86K | -2.67K | |||
Interest received (cash flow from operating activities) | 49.52%106.97K | 107.07%71.54K | 122.52%34.55K | 243.82%15.53K | -61.57%4.52K | 11.75K | 0 | -632 | 2.47K | |
Tax refund paid | 20.35%-2.65M | -10.72%-3.33M | -89.80%-3.01M | -136.98%-1.59M | 38.12%-668.85K | -1.08M | 0 | 659.88K | -659.88K | -1.22%-1.14M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 18.21%10.93M | -23.58%9.25M | 66.60%12.1M | 77.41%7.27M | 68.45%4.1M | 1,233.36%2.43M | -106.63%-214.51K | ---9.53M | --9.32M | -25.01%3.23M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 20.35%-3.45M | 11.27%-4.33M | -7.37%-4.88M | -258.24%-4.54M | 38.79%-1.27M | -40,569.84%-2.07M | 99.77%-5.09K | --2.12M | ---2.12M | -137.31%-2.18M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---374.75K | --0 | ---- | ---- | ---- |
Net investment product transactions | --0 | -133.92%-413.23K | -2.14%1.22M | --1.24M | --0 | -59.40%3.29K | 100.88%8.09K | --71.76K | ---63.67K | 50.20%-915.92K |
Dividends received (cash flow from investment activities) | 3.04%103.5K | 35.08%100.45K | 27.32%74.36K | -20.52%58.41K | -25.50%73.49K | --98.65K | --0 | ---- | ---- | ---- |
Investing cash flow | 27.95%-3.34M | -29.47%-4.64M | -10.67%-3.58M | -171.13%-3.24M | 49.05%-1.19M | -78,250.12%-2.34M | 100.10%3K | --2.19M | ---2.19M | -12.30%-3.1M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 91.81%-32.09K | 87.89%-391.75K | -1,996.88%-3.23M | 51.41%-154.26K | -8.67%-317.47K | ---292.14K | --0 | ---34.33K | --34.33K | -70.35%111.89K |
Net common stock issuance | ---- | ---- | 123.58%3.12M | --1.4M | --0 | --4.62M | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -110.88%-2.37M | -35.28%-1.12M | -41.09%-830.96K | -41.27%-588.96K | ---416.9K | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -6.06%-4.32M | -204.62%-4.07M | -10.99%-1.34M | -9.09%-1.2M | -10.00%-1.1M | ---1M | ---- | ---- | ---- | 81.81%-355.8K |
Financing cash flow | -20.29%-6.72M | -144.92%-5.59M | -313.80%-2.28M | 70.01%-551.2K | -155.31%-1.84M | --3.32M | --0 | --7.09M | ---7.09M | 84.55%-243.91K |
Net cash flow | ||||||||||
Beginning cash position | -6.38%14.29M | 69.20%15.26M | 62.74%9.02M | 23.74%5.54M | 319.29%4.48M | -16.53%1.07M | 104.17%1.28M | --565.5K | ---- | -3.60%626.75K |
Current changes in cash | 189.60%872.96K | -115.61%-974.31K | 79.48%6.24M | 226.99%3.48M | -68.82%1.06M | 1,712.37%3.41M | -97.17%-211.51K | ---257.54K | --48.02K | -358.30%-107.27K |
End cash Position | 6.11%15.16M | -6.38%14.29M | 69.20%15.26M | 62.74%9.02M | 23.74%5.54M | 319.29%4.48M | 105.61%1.07M | --1.07M | --565.5K | -17.12%519.47K |
Free cash flow | 58.02%7.38M | -35.16%4.67M | 164.44%7.21M | -3.64%2.73M | 684.93%2.83M | 264.05%360.26K | -123.47%-219.6K | ---7.42M | --7.2M | -71.60%935.56K |
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