(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -2.37%22.26M | 318.08%22.81M | -538.78%-10.46M | 13.69%2.38M | 2.1M |
Net profit before non-cash adjustment | 40.09%11.45M | 174.80%8.17M | -21.57%2.97M | 129.24%3.79M | --1.65M |
Total adjustment of non-cash items | -3.81%2.53M | -29.20%2.63M | 16.01%3.72M | -2.74%3.2M | --3.29M |
-Depreciation and amortization | 20.52%2.67M | -10.61%2.22M | 29.63%2.48M | 4.63%1.91M | --1.83M |
-Reversal of impairment losses recognized in profit and loss | 1,305.89%577.79K | -78.03%41.1K | 6,317.55%187.09K | -100.31%-3.01K | --975.36K |
-Disposal profit | -1,308.60%-793.07K | 85.90%-56.3K | -238.35%-399.32K | ---118.02K | --0 |
-Remuneration paid in stock | ---- | ---- | 0.10%1M | --999.5K | --0 |
-Other non-cash items | -82.55%75.05K | -4.20%430K | 8.79%448.85K | -15.89%412.58K | --490.51K |
Changes in working capital | -30.97%8.29M | 169.99%12M | -271.81%-17.15M | -61.74%-4.61M | ---2.85M |
-Change in receivables | -141.26%-6.1M | 219.83%14.78M | -2,575.89%-12.34M | -95.15%498.33K | --10.27M |
-Change in inventory | -325.02%-77.4K | 115.39%34.4K | -106.16%-223.43K | 190.25%3.63M | ---4.02M |
-Change in payables | 302.01%12.65M | -39.21%-6.26M | 48.60%-4.5M | 3.83%-8.76M | ---9.1M |
-Changes in other current assets | -47.56%1.81M | 4,070.63%3.45M | -597.09%-86.84K | --17.47K | ---- |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 36.97%-342.46K | 17.58%-543.37K | -35.53%-659.29K | 16.24%-486.47K | -580.77K |
Interest received (cash flow from operating activities) | 117.43%284.4K | -38.28%130.8K | 158.59%211.94K | -7.33%81.96K | 88.45K |
Tax refund paid | -53.16%-2.9M | -57.68%-1.89M | -46.19%-1.2M | -22.62%-821.39K | -669.85K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -5.82%19.31M | 269.34%20.5M | -1,145.87%-12.11M | 23.91%1.16M | --934.14K |
Investing cash flow | |||||
Net PPE purchase and sale | -16.97%-2.84M | -682.15%-2.43M | 70.76%-310.41K | 22.89%-1.06M | ---1.38M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- |
Net investment property transactions | 94.90%-125.74K | -193.67%-2.47M | 246.04%2.63M | 143.94%760.9K | ---1.73M |
Net investment product transactions | ---- | ---- | ---- | -407.84%-431.63K | ---84.99K |
Net changes in other investments | ---- | ---- | --1.88M | ---- | ---- |
Investing cash flow | 39.41%-2.97M | -216.50%-4.89M | 673.72%4.2M | 77.07%-732.25K | ---3.19M |
Financing cash flow | |||||
Net issuance payments of debt | 24.96%-977.95K | -279.02%-1.3M | 46.66%-343.82K | -117.25%-644.56K | --3.74M |
Net common stock issuance | ---- | ---- | 119,900.00%12M | --10K | --0 |
Increase or decrease of lease financing | 11.86%-1.63M | -29.73%-1.85M | -45.49%-1.42M | 20.11%-979.34K | ---1.23M |
Cash dividends paid | -10.00%-3.86M | ---3.51M | ---- | ---- | ---- |
Net other fund-raising expenses | 4.20%-1.16M | -142.41%-1.21M | 15.91%2.84M | 4,165.54%2.45M | --57.51K |
Financing cash flow | 3.10%-7.62M | -160.17%-7.87M | 1,458.04%13.07M | -67.33%839.17K | --2.57M |
Net cash flow | |||||
Beginning cash position | 173.40%12.2M | 731.55%4.46M | 64.15%-706.68K | 13.58%-1.97M | ---2.28M |
Current changes in cash | 12.66%8.72M | 49.70%7.74M | 308.86%5.17M | 308.18%1.26M | --309.77K |
End cash Position | 71.46%20.92M | 173.40%12.2M | 731.55%4.46M | 64.15%-706.68K | ---1.97M |
Free cash flow | -13.37%15.61M | 244.52%18.02M | -35,293.61%-12.47M | 108.01%35.44K | ---442.48K |
Accounting Standards | 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
No Data