(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -174.25%-41.14M | 332.76%55.41M | -160.72%-23.81M | 188.57%39.21M | -612.01%-44.27M | 9.44M | -1,002.75%-42.9M | -110.65%-2.4M | -10.05%-8.41M | -80.08%8.65M |
Net profit before non-cash adjustment | -92.45%1.46M | 5.05%19.28M | -18.35%18.35M | -29.08%22.48M | -7.03%31.69M | --8.06M | -19.33%7.4M | -0.02%10.21M | 3.47%6.02M | 101.75%34.09M |
Total adjustment of non-cash items | 58.20%23.2M | 1,007.55%14.67M | -109.56%-1.62M | 59.52%16.9M | 63.85%10.59M | --1.7M | 136.89%4.5M | 91.85%1.55M | 19.30%2.84M | -3.72%6.47M |
-Depreciation and amortization | 1.56%7.87M | 3.17%7.75M | 9.39%7.51M | 10.83%6.87M | 26.41%6.2M | --1.77M | 29.98%1.58M | 21.16%1.5M | 15.26%1.35M | 4.70%4.9M |
-Reversal of impairment losses recognized in profit and loss | 107.46%5K | -271.79%-67K | -83.47%39K | 277.44%236K | -13,200.00%-133K | ---- | ---- | ---- | ---- | -100.94%-1K |
-Assets reserve and write-off | ---- | ---- | 115.38%14K | -5.81%-91K | 75.14%-86K | ---- | ---- | ---- | ---- | ---346K |
-Disposal profit | -96.47%11K | 102.44%312K | -357.19%-12.79M | 1,019.22%4.97M | 22.49%-541K | ---1.6M | 868.90%1.59M | 6.99%-1.03M | -21.37%493K | -30.71%-698K |
-Pension and employee benefit expenses | -79.17%25K | 471.43%120K | -85.21%21K | 39.22%142K | 36.00%102K | ---- | ---- | ---- | ---- | -19.35%75K |
-Other non-cash items | 133.42%15.29M | 82.63%6.55M | -24.81%3.59M | -5.62%4.77M | 99.57%5.05M | --1.64M | 155.56%1.33M | 60.09%1.08M | 71.18%998K | 6.97%2.53M |
Changes in working capital | -406.53%-65.8M | 152.95%21.47M | -24,322.89%-40.54M | 99.81%-166K | -171.27%-86.55M | ---316K | -266.13%-54.8M | -222.78%-14.16M | -9.03%-17.27M | -261.21%-31.91M |
-Change in receivables | -26.86%-23.6M | -1,123.38%-18.61M | -63.49%1.82M | 123.96%4.98M | -102.12%-20.78M | ---10.65M | 80.46%-2.15M | -164.04%-6.62M | -149.53%-1.36M | -314.79%-10.28M |
-Change in inventory | -316.26%-93.34M | 194.18%43.16M | -2,163.35%-45.83M | 103.26%2.22M | -130.04%-68.12M | ---12.24M | -557.69%-52.83M | -121.27%-2.15M | -119.94%-894K | -340.18%-29.61M |
-Change in prepaid assets | 35.85%-340K | -646.39%-530K | -62.98%97K | 274.29%262K | 153.03%70K | --319K | -219.10%-106K | 52.85%-91K | 62.69%-50K | 42.61%-132K |
-Change in payables | 1,440.33%35.52M | -52.89%2.31M | 164.16%4.9M | -435.64%-7.63M | -72.00%2.27M | --22.26M | -92.87%282K | -228.09%-5.3M | 34.79%-14.96M | 179.22%8.12M |
-Changes in other current assets | 428.00%15.96M | -219.15%-4.87M | ---1.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 35.46%-3.99M | -149.86%-6.17M | 28.36%-2.47M | 49.52%-3.45M | -479.56%-6.83M | -1.76M | -7,131.91%-3.4M | -881.82%-1.19M | -1,526.67%-488K | -98.15%-1.18M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -191.65%-45.13M | 287.37%49.24M | -173.48%-26.28M | 169.98%35.76M | -784.36%-51.1M | --7.69M | -1,075.92%-46.3M | -116.00%-3.59M | -15.98%-8.9M | -82.56%7.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -46.79%-20.73M | -124.65%-14.12M | 71.41%-6.29M | -19.90%-21.99M | -6.97%-18.34M | --285K | 49.25%-2.6M | -88.12%-7.41M | -98.94%-5.82M | -136.29%-17.14M |
Net intangibles purchase and sale | -980.00%-54K | 99.49%-5K | 60.30%-979K | -82,300.00%-2.47M | 113.04%3K | --1K | --0 | -56.67%-47K | 644.44%49K | 74.16%-23K |
Net investment property transactions | --0 | -98.79%200K | 75,509.09%16.59M | 99.74%-22K | -6,580.62%-8.62M | ---8.55M | -154.55%-28K | -33.33%-12K | -70,275.00%-2.82M | -616.67%-129K |
Interest received (cash flow from investment activities) | 53.64%169K | 19.57%110K | -29.77%92K | 47.19%131K | -19.09%89K | --32K | -54.55%15K | 40.00%21K | -27.59%21K | -3.51%110K |
Investing cash flow | -49.20%-20.61M | -246.68%-13.81M | 138.69%9.42M | 9.38%-24.34M | -56.32%-26.86M | ---8.24M | 48.78%-2.61M | -87.94%-7.45M | -194.33%-8.57M | -122.40%-17.19M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 409.76%94.34M | -196.97%-30.46M | 1,207.62%31.41M | -97.42%2.4M | 4,804.42%93.18M | --257K | 1,073.80%61.47M | 140.02%11.1M | 23.95%20.36M | 108.20%1.9M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | --14.44M |
Increase or decrease of lease financing | -308.57%-2.91M | -2,866.67%-712K | 36.84%-24K | 7.32%-38K | ---41K | ---- | ---- | ---- | ---- | --0 |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---114K |
Cash dividends paid | -22.78%-4.1M | 13.62%-3.34M | 21.81%-3.86M | 26.32%-4.94M | -19.06%-6.7M | --0 | -0.27%-2.23M | ---4.47M | ---- | -590.80%-5.63M |
Interest paid (cash flow from financing activities) | -145.67%-16.38M | -80.78%-6.67M | 24.87%-3.69M | 4.70%-4.91M | -94.27%-5.15M | ---1.68M | -142.11%-1.35M | -59.39%-1.1M | -66.45%-1.02M | -6.46%-2.65M |
Net other fund-raising expenses | -1,215.65%-8.41M | -615.32%-639K | 122.59%124K | -273.47%-549K | ---147K | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 249.59%62.55M | -274.52%-41.81M | 398.21%23.96M | -109.90%-8.03M | 921.93%81.14M | ---1.61M | 2,259.01%57.89M | 125.55%5.52M | -17.09%19.34M | 129.91%7.94M |
Net cash flow | ||||||||||
Beginning cash position | -25.80%20.39M | 37.75%27.48M | 21.30%19.95M | 22.59%16.45M | -14.23%13.42M | --18.56M | -60.88%9.77M | -45.89%15.39M | -14.23%13.42M | 119.71%15.64M |
Current changes in cash | 50.08%-3.19M | -190.01%-6.39M | 109.91%7.1M | 6.49%3.38M | 278.63%3.18M | ---2.16M | 236.35%8.98M | -75.69%-5.52M | -85.32%1.87M | -120.83%-1.78M |
Effect of exchange rate changes | 19.86%-561K | -262.04%-700K | 257.02%432K | 183.45%121K | 67.56%-145K | --42K | -276.42%-187K | 68.37%-105K | 64.06%105K | -3,625.00%-447K |
End cash Position | -18.40%16.64M | -25.80%20.39M | 37.75%27.48M | 21.30%19.95M | 22.59%16.45M | --16.45M | 0.38%18.56M | -60.88%9.77M | -45.89%15.39M | -14.23%13.42M |
Free cash flow | -288.02%-65.96M | 204.15%35.08M | -423.09%-33.68M | 115.00%10.43M | -604.53%-69.5M | --7.96M | -439.58%-48.9M | -159.81%-11.05M | -38.84%-14.73M | -127.82%-9.87M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data