(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 | 1,219.69%14.56M | -84.34%1.1M | 190.73%7.05M | -40.26%2.42M | -21.43%4.06M | 56.43%5.16M | -60.02%3.3M | 8.26M |
Net profit before non-cash adjustment | 106.69%11.23M | -30.77%5.43M | -23.28%7.85M | 448.44%10.23M | -165.52%-2.94M | -36.03%4.48M | -10.79%7M | --7.85M |
Total adjustment of non-cash items | 39.00%2.6M | 16.50%1.87M | 177.93%1.61M | -164.02%-2.06M | 105.93%3.22M | 13.16%1.56M | -41.71%1.38M | --2.37M |
-Depreciation and amortization | 0.26%1.72M | 7.31%1.71M | -0.83%1.59M | -1.88%1.61M | 5.75%1.64M | 18.14%1.55M | 37.27%1.31M | --955.46K |
-Reversal of impairment losses recognized in profit and loss | 149.96%245.61K | -1.85%-491.64K | -22.21%-482.71K | -191.11%-394.99K | 138.43%433.51K | -75.21%-1.13M | -178.76%-643.84K | --817.43K |
-Disposal profit | -130.32%-254.5K | ---110.5K | --0 | -42,230.88%-4.21M | --10K | --0 | --0 | ---149.09K |
-Net exchange gains and losses | -35.34%-129.81K | -458.74%-95.91K | -72.71%-17.17K | 76.79%-9.94K | 36.64%-42.82K | -90.79%-67.57K | -145.99%-35.42K | ---14.4K |
-Other non-cash items | 19.33%1.02M | 67.72%858.63K | -46.05%511.95K | -19.66%948.87K | -2.39%1.18M | 61.41%1.21M | -1.55%749.62K | --761.39K |
Changes in working capital | 111.71%726.4K | -157.39%-6.2M | 58.06%-2.41M | -252.31%-5.75M | 527.65%3.77M | 82.66%-882.1K | -158.46%-5.09M | ---1.97M |
-Change in receivables | -29.69%-4.87M | -16.98%-3.75M | -51.15%-3.21M | -119.64%-2.12M | 334.94%10.81M | -28.11%-4.6M | 23.07%-3.59M | ---4.67M |
-Change in inventory | -114.08%-1.99M | 11.76%-928.2K | -216.08%-1.05M | 139.68%906.12K | -66.23%-2.28M | 45.49%-1.37M | -335.03%-2.52M | --1.07M |
-Change in payables | 755.83%7.26M | -173.40%-1.11M | 144.57%1.51M | 34.83%-3.39M | -226.16%-5.19M | 301.94%4.12M | -37.04%1.02M | --1.63M |
-Changes in other current assets | 176.72%316.96K | -221.00%-413.15K | 129.84%341.45K | -358.21%-1.14M | -54.51%443.12K | --974.2K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -4.49%-93.71K | 8.94%-89.69K | -15.85%-98.5K | 27.94%-85.02K | -117.99K | |||
Interest received (cash flow from operating activities) | -44.05%4.45K | -23.89%7.96K | -19.04%10.46K | 165.53%12.92K | 4.87K | |||
Tax refund paid | -46.85%-1.7M | 49.04%-1.16M | -394.74%-2.27M | 36.86%-459.12K | 50.85%-727.09K | 5.11%-1.48M | 49.61%-1.56M | -3.09M |
Other operating cash inflow (outflow) | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 9,469.20%12.77M | -102.91%-136.28K | 147.65%4.69M | -41.17%1.89M | -12.69%3.22M | 111.51%3.68M | -66.26%1.74M | --5.16M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 91.65%-101.18K | 41.69%-1.21M | -245.68%-2.08M | -170.81%-601.21K | 94.07%-222K | -139.11%-3.75M | -134.26%-1.57M | ---668.89K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.73M |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 36.47%24.51K | -2.09%17.96K | -80.38%18.35K | --93.53K | ---- | -66.92%10.35K | 126.07%31.28K | --13.84K |
Net changes in other investments | -16.86%-24.51K | -14.33%-20.98K | -100.27%-18.35K | --6.91M | ---- | -214.78%-74.71K | 107.18%65.09K | ---906.35K |
Investing cash flow | 91.67%-101.18K | 41.54%-1.21M | -132.48%-2.08M | 2,982.30%6.4M | 94.17%-222K | -159.15%-3.81M | 65.77%-1.47M | ---4.3M |
Financing cash flow | ||||||||
Net issuance payments of debt | -369.99%-5.55M | 7.16%2.06M | 404.62%1.92M | 107.94%380.1K | -413.14%-4.79M | -19.33%1.53M | 51.06%1.89M | --1.25M |
Net common stock issuance | ---- | ---- | ---- | ---- | --6.26M | ---- | 180.00%1.4M | --500K |
Increase or decrease of lease financing | 30.35%-496.82K | -29.05%-713.32K | -88.36%-552.77K | 51.19%-293.47K | 32.07%-601.28K | -12.50%-885.21K | -35.46%-786.86K | ---580.89K |
Cash dividends paid | 28.57%-2.16M | 39.52%-3.02M | -65.34%-5M | -202.40%-3.02M | 75.00%-1M | ---4M | ---- | ---2M |
Interest paid (cash flow from financing activities) | -10.54%-953.13K | -94.96%-862.23K | 54.42%-442.26K | 9.15%-970.3K | 12.48%-1.07M | -56.27%-1.22M | -0.73%-780.9K | ---775.23K |
Net other fund-raising expenses | ---- | 91.97%-3.18K | -192.57%-39.67K | --42.85K | ---- | ---- | ---- | ---- |
Financing cash flow | -259.59%-9.16M | 38.12%-2.55M | -6.52%-4.12M | -224.63%-3.86M | 73.99%-1.19M | -365.13%-4.58M | 207.76%1.73M | ---1.6M |
Net cash flow | ||||||||
Beginning cash position | -86.31%603.35K | 25,566.00%4.41M | -98.83%17.17K | 479.40%1.46M | -109.06%-385.18K | 89.71%4.25M | -24.35%2.24M | --2.96M |
Current changes in cash | 189.97%3.51M | -158.37%-3.9M | -134.09%-1.51M | 145.39%4.43M | 138.34%1.8M | -335.52%-4.7M | 371.41%2M | ---736K |
Effect of exchange rate changes | -72.82%26.07K | -98.37%95.91K | 59,236.92%5.9M | -76.79%9.94K | -36.64%42.82K | 417.43%67.57K | -9.30%13.06K | --14.4K |
Cash adjustments other than cash changes | ---- | --9 | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 585.64%4.14M | -86.31%603.35K | -25.29%4.41M | 303.56%5.9M | 479.40%1.46M | -109.06%-385.18K | 89.71%4.25M | --2.24M |
Free cash flow | 950.97%12.41M | -155.93%-1.46M | 109.21%2.61M | -57.59%1.25M | 4,769.87%2.94M | -136.03%-62.94K | -95.59%174.7K | --3.96M |
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