(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 | (FY)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -16.09%11.36M | 26.37%13.54M | 108.83%10.72M | -13.08%5.13M | 63.33%5.9M | 487.40%3.61M | -115.95%-933.01K | 5.85M |
Net profit before non-cash adjustment | -17.62%7.51M | 21.81%9.12M | 153.62%7.49M | 15.31%2.95M | 15.75%2.56M | 2.05%2.21M | 160.86%2.17M | --830.92K |
Total adjustment of non-cash items | -6.73%4.81M | 91.80%5.16M | -13.73%2.69M | 23.01%3.12M | 19.37%2.53M | 38.76%2.12M | 6.52%1.53M | --1.44M |
-Depreciation and amortization | 36.38%4.13M | 15.85%3.03M | -1.96%2.61M | 28.09%2.67M | 19.91%2.08M | 42.45%1.74M | -1.25%1.22M | --1.23M |
-Reversal of impairment losses recognized in profit and loss | -99.49%133 | 383.56%26.15K | -86.44%5.41K | 352.04%39.87K | 19.63%8.82K | --7.37K | --0 | --7.06K |
-Disposal profit | --0 | 210,915.05%1.57M | 90.43%-744 | ---7.77K | --0 | ---- | ---23.59K | --0 |
-Other non-cash items | 27.21%678.72K | 666.51%533.55K | -83.34%69.61K | -5.69%417.8K | 16.93%443.02K | 13.33%378.87K | 71.76%334.31K | --194.64K |
Changes in working capital | -30.42%-960.94K | -236.70%-736.83K | 157.47%539.02K | -215.94%-937.99K | 212.31%809.01K | 84.44%-720.34K | -229.20%-4.63M | --3.58M |
-Change in receivables | -145.05%-975.19K | 1,801.73%2.16M | 80.71%-127.2K | -214.06%-659.26K | 201.30%577.99K | -137.53%-570.55K | -19.46%-240.2K | ---201.08K |
-Change in inventory | 58.57%-242.4K | -264.49%-585.07K | -373.18%-160.52K | 84.95%-33.92K | -127.99%-225.41K | 67.53%-98.87K | -2,841.96%-304.52K | ---10.35K |
-Change in payables | 111.08%256.65K | -380.18%-2.32M | 437.70%826.74K | -153.64%-244.81K | 996.28%456.43K | 98.75%-50.93K | -207.65%-4.09M | --3.8M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -71.76%-334.31K | -194.64K | ||||||
Interest received (cash flow from operating activities) | ||||||||
Tax refund paid | 10.58%-3.04M | -83.74%-3.4M | -67.61%-1.85M | -2.30%-1.1M | -35.58%-1.08M | -38.51%-794.9K | -36.00%-573.89K | -421.98K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -17.93%8.33M | 14.41%10.15M | 120.11%8.87M | -16.51%4.03M | 71.16%4.83M | 253.14%2.82M | -135.18%-1.84M | --5.23M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 22.77%-5M | -799.52%-6.48M | 48.78%-720.1K | 87.35%-1.41M | -1,754.82%-11.12M | 66.47%-599.27K | 58.75%-1.79M | ---4.33M |
Net business purchase and sale | 71.59%285K | -86.76%166.09K | 2,408.60%1.25M | --50K | --0 | --0 | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | ---210K | ---- | ---- | ---- |
Advance cash and loans provided to other parties | --0 | --0 | --0 | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 0.81%98.62K | -8.46%97.83K | -4.44%106.86K | -47.44%111.83K | --212.76K | --0 | ---- | ---- |
Investing cash flow | 25.66%-4.62M | -1,069.26%-6.21M | 151.52%641.06K | 88.80%-1.24M | -1,754.36%-11.11M | 66.47%-599.27K | 58.75%-1.79M | ---4.33M |
Financing cash flow | ||||||||
Net issuance payments of debt | 2.68%-546.24K | 1.73%-561.31K | 59.01%-571.19K | -133.37%-1.39M | 2,366.01%4.18M | -105.41%-184.27K | 5,180.88%3.4M | ---67K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | 11,924.00%12.02M | -60.00%100K | --250K |
Increase or decrease of lease financing | -30.93%-1.24M | -17.74%-946.27K | -8.13%-803.71K | -30.72%-743.3K | -25.97%-568.63K | -17.79%-451.41K | -33.78%-383.22K | ---286.45K |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---356.66K | ---- | ---- |
Cash dividends paid | 0.00%-2.04M | -60.00%-2.04M | 0.00%-1.28M | 0.00%-1.28M | ---1.28M | ---- | ---- | ---- |
Cash dividends for minorities | --0 | ---2.98M | --0 | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -21.25%-939.82K | -20.99%-775.14K | 9.06%-640.68K | -7.44%-704.54K | -73.09%-655.78K | ---378.87K | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | -28.24%128.98K | --179.74K |
Financing cash flow | 34.75%-4.77M | -121.96%-7.31M | 20.04%-3.29M | -346.20%-4.12M | -84.29%1.67M | 227.77%10.65M | 4,160.40%3.25M | --76.29K |
Net cash flow | ||||||||
Beginning cash position | -23.93%10.74M | 78.70%14.11M | -14.45%7.9M | -33.32%9.23M | --13.85M | --0 | 261.40%1.35M | --374.12K |
Current changes in cash | 68.57%-1.06M | -154.33%-3.38M | 565.92%6.22M | 71.08%-1.33M | -135.84%-4.61M | 3,501.32%12.87M | -138.70%-378.47K | --977.94K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | --973.59K | ---- | ---- |
End cash Position | -9.89%9.68M | -23.93%10.74M | 78.70%14.11M | -14.45%7.9M | -33.32%9.23M | 1,322.23%13.85M | -27.99%973.59K | --1.35M |
Free cash flow | -9.05%3.32M | -53.78%3.66M | 209.18%7.91M | 140.67%2.56M | -383.28%-6.29M | 160.34%2.22M | -508.09%-3.68M | --901.65K |
Accounting Standards | 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