(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 | 7.76%13.48M | -17.18%12.51M | 70.16%15.11M | 83.42%8.88M | 4.84M |
Net profit before non-cash adjustment | 15.79%8.54M | -41.47%7.38M | 73.33%12.6M | 111.87%7.27M | --3.43M |
Total adjustment of non-cash items | 66.63%5.87M | 15.54%3.52M | 220.33%3.05M | -56.33%950.99K | --2.18M |
-Depreciation and amortization | -26.07%5.01M | 21.78%6.78M | 163.55%5.57M | 17.11%2.11M | --1.8M |
-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 |
-Disposal profit | 83.57%-66.25K | 40.09%-403.23K | 64.16%-673.1K | -586.74%-1.88M | ---273.51K |
-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 | --288.49K |
Changes in working capital | -157.42%-926.18K | 396.40%1.61M | -183.12%-544.23K | 185.07%654.78K | ---769.73K |
-Change in receivables | -65.58%242.53K | 200.73%704.53K | -14.00%-699.41K | -183.04%-613.5K | ---216.75K |
-Change in inventory | -109.86%-309.66K | 69.76%-147.56K | -374.93%-487.98K | 143.06%177.49K | ---412.21K |
-Change in payables | -181.34%-859.05K | 64.21%1.06M | -41.04%643.16K | 874.87%1.09M | ---140.77K |
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 | -80.32K |
Interest received (cash flow from operating activities) | 49.52%106.97K | 107.07%71.54K | 122.52%34.55K | 243.82%15.53K | 4.52K |
Tax refund paid | 20.35%-2.65M | -10.72%-3.33M | -89.80%-3.01M | -136.98%-1.59M | -668.85K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 18.21%10.93M | -23.58%9.25M | 66.60%12.1M | 77.41%7.27M | --4.1M |
Investing cash flow | |||||
Net PPE purchase and sale | 20.35%-3.45M | 11.27%-4.33M | -7.37%-4.88M | -258.24%-4.54M | ---1.27M |
Net investment product transactions | --0 | -133.92%-413.23K | -2.14%1.22M | --1.24M | --0 |
Dividends received (cash flow from investment activities) | 3.04%103.5K | 35.08%100.45K | 27.32%74.36K | -20.52%58.41K | --73.49K |
Investing cash flow | 27.95%-3.34M | -29.47%-4.64M | -10.67%-3.58M | -171.13%-3.24M | ---1.19M |
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 | ---317.47K |
Net common stock issuance | ---- | ---- | 123.58%3.12M | --1.4M | --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 |
Cash dividends paid | -6.06%-4.32M | -204.62%-4.07M | -10.99%-1.34M | -9.09%-1.2M | ---1.1M |
Financing cash flow | -20.29%-6.72M | -144.92%-5.59M | -313.80%-2.28M | 70.01%-551.2K | ---1.84M |
Net cash flow | |||||
Beginning cash position | -6.38%14.29M | 69.20%15.26M | 62.74%9.02M | 23.74%5.54M | --4.48M |
Current changes in cash | 189.60%872.96K | -115.61%-974.31K | 79.48%6.24M | 226.99%3.48M | --1.06M |
End cash Position | 6.11%15.16M | -6.38%14.29M | 69.20%15.26M | 62.74%9.02M | --5.54M |
Free cash flow | 58.02%7.38M | -35.16%4.67M | 164.44%7.21M | -3.64%2.73M | --2.83M |
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