(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 20.90%356.2M | -4.92%294.63M | -31.64%309.87M | 82.02%453.32M | 11.29%249.05M | -33.92%223.79M | -31.36%73.55M | -74.14%27.09M | -49.53%37.25M | 63.66%94.58M |
Net profit before non-cash adjustment | 14.12%195.14M | 11.29%171M | -51.22%153.65M | 82.05%315M | 13.31%173.03M | -26.36%152.7M | -34.72%50.49M | -68.81%21.84M | -37.86%21.98M | 121.98%65.41M |
Total adjustment of non-cash items | 46.93%213.79M | -17.45%145.51M | 50.86%176.26M | 17.26%116.84M | -1.11%99.64M | -4.94%100.76M | 66.46%27.54M | -19.99%26.01M | -36.51%22.2M | 21.35%26.67M |
-Depreciation and amortization | 34.99%198.13M | 5.25%146.77M | 12.00%139.45M | 7.17%124.51M | 5.58%116.19M | 5.25%110.05M | 30.88%30.2M | -1.78%28.25M | -12.75%25.12M | 10.62%26.48M |
-Reversal of impairment losses recognized in profit and loss | 185,950.00%3.72M | -99.99%2K | 3,370.84%35.23M | 70.88%1.02M | 143.90%594K | -147.74%-1.35M | 90.19%-587K | -95.07%154K | -121.35%-1.22M | --297K |
-Assets reserve and write-off | -791.54%-4M | -81.53%579K | 227.24%3.14M | 163.87%958K | ---1.5M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 1,560.07%14.92M | 1,596.23%899K | 115.73%53K | 91.63%-337K | -13,087.10%-4.03M | -88.21%31K | ---20K | --51K | --0 | --0 |
-Net exchange gains and losses | 13.37%-5.68M | -27.16%-6.56M | 25.47%-5.16M | -19.20%-6.92M | 8.90%-5.81M | -333.54%-6.37M | -666.07%-1.72M | -422.06%-1.72M | -661.75%-1.22M | 14.21%-1.72M |
-Remuneration paid in stock | 184.28%7.31M | -31.41%2.57M | 548.21%3.75M | -12,042.86%-836K | -99.78%7K | 27.10%3.22M | 10.95%892K | -11.84%618K | 29.97%837K | 126.42%874K |
-Other non-cash items | -148.27%-601K | 735.20%1.25M | 87.39%-196K | 73.29%-1.55M | -20.81%-5.82M | -76.44%-4.82M | -9.50%-1.23M | -120.10%-1.34M | -104.18%-1.32M | 308.86%731K |
Changes in working capital | -141.01%-52.74M | -9.20%-21.88M | -193.29%-20.04M | 190.94%21.48M | 20.39%-23.62M | -217.25%-29.67M | -133.83%-4.48M | -1,033.08%-20.76M | -299.17%-6.93M | -60.58%2.5M |
-Change in receivables | -353.10%-13.82M | 78.46%-3.05M | -149.43%-14.16M | 310.27%28.64M | -1,431.28%-13.62M | 110.66%1.02M | -5.30%-14.19M | -391.95%-6.93M | 107.86%719K | 100.93%21.42M |
-Change in inventory | 45.08%-19.74M | -175.70%-35.94M | 43.12%-13.04M | 23.96%-22.92M | -31.28%-30.14M | -210.72%-22.96M | -126.10%-1.18M | -445.79%-14.37M | -829.30%-5.99M | -107.97%-1.42M |
-Change in prepaid assets | 55.65%-3.18M | -858.14%-7.17M | 133.97%946K | -598.21%-2.79M | -82.00%559K | 254.86%3.11M | -831.91%-2.19M | 280.43%6.63M | -118.87%-1.3M | 99.26%-37K |
-Change in payables | -139.52%-9.9M | 183.95%25.05M | 24.69%8.82M | -61.05%7.08M | 247.22%18.17M | -262.54%-12.34M | -32.78%11.12M | -77.30%-6.24M | -96.94%361K | -2.08%-17.58M |
-Provision for loans, leases and other losses | 107.89%61K | 70.45%-773K | -122.81%-2.62M | 711.17%11.47M | -5.80%1.41M | -82.50%1.5M | -82.14%1.95M | -94.92%147K | 86.70%-716K | -11.36%117K |
-Changes in other current assets | ---6.16M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -17.21%-2.19M | -1.87M | ||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -74.78%-402K | -4,700.00%-230K | 150.00%5K | 77.27%-10K | 88.63%-44K | 75.35%-387K | 81.87%-105K | 218K | 0 | -566.36%-499K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 20.88%353.6M | -5.60%292.52M | -31.64%309.88M | 82.05%453.31M | 11.46%249M | -33.73%223.4M | -31.08%73.44M | -73.93%27.3M | -48.77%37.25M | 62.49%94.09M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 75.26%-682K | -18.39%-9.55M |
Net PPE purchase and sale | 26.43%-202.9M | -14.50%-275.8M | -73.52%-240.87M | -48.62%-138.82M | -5.66%-93.41M | -15.00%-88.4M | 24.69%-19.78M | 12.80%-19.05M | -51.11%-25.46M | -89.28%-22.54M |
Net investment product transactions | ---- | ---- | ---- | 389.04%7.41M | ---2.57M | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 239.95%4.13M | 519.39%1.21M | -87.39%196K | -73.29%1.55M | 20.81%5.82M | 76.44%4.82M | 9.50%1.23M | 120.10%1.34M | 104.18%1.32M | 164.86%927K |
Investing cash flow | 27.61%-198.77M | -14.09%-274.58M | -85.35%-240.68M | -44.03%-129.85M | -7.86%-90.15M | -4.59%-83.59M | 17.40%-18.55M | 25.21%-17.72M | -30.93%-24.83M | -58.78%-31.16M |
Financing cash flow | ||||||||||
Net common stock issuance | -58.32%-828K | 62.40%-523K | 57.82%-1.39M | ---3.3M | --0 | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 39.49%-52.17M | -7.06%-86.2M | 41.96%-80.52M | -71.20%-138.73M | 43.95%-81.03M | 21.60%-144.57M | --0 | 0.05%-28.94M | ---115.63M | ---- |
Cash dividends for minorities | -215.56%-112M | 52.80%-35.49M | 56.85%-75.2M | -100.14%-174.28M | -13.99%-87.08M | 31.57%-76.39M | 24.26%-26.55M | 70.15%-10.58M | 51.91%-10.83M | -52.58%-28.44M |
Financing cash flow | -35.00%-164.99M | 22.21%-122.22M | 50.33%-157.11M | -88.16%-316.3M | 23.92%-168.1M | 25.36%-220.96M | 24.26%-26.55M | 38.62%-39.51M | -461.70%-126.46M | 83.66%-28.44M |
Other cash adjustments within cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- |
Net cash flow | ||||||||||
Beginning cash position | -50.74%102.37M | -28.65%207.82M | 4.69%291.28M | -1.56%278.23M | -21.42%282.63M | -10.05%359.68M | -18.82%254.09M | -4.79%282.77M | 48.72%395.58M | -10.05%359.68M |
Current changes in cash | 90.25%-10.16M | -18.62%-104.28M | -1,327.91%-87.91M | 177.37%7.16M | 88.60%-9.25M | -108.92%-81.14M | -42.23%28.34M | -279.49%-29.93M | -465.13%-114.04M | 125.39%34.48M |
Effect of exchange rate changes | 195.04%1.11M | -126.32%-1.17M | -24.55%4.45M | 21.38%5.89M | 18.82%4.86M | 401.33%4.09M | 107.98%190K | 292.93%1.26M | 617.37%1.22M | -25.97%1.42M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K |
End cash Position | -8.84%93.32M | -50.74%102.37M | -28.65%207.82M | 4.69%291.28M | -1.56%278.23M | -21.42%282.63M | -21.42%282.63M | -18.82%254.09M | -4.79%282.76M | 48.72%395.58M |
Free cash flow | 800.97%150.71M | -75.76%16.73M | -78.06%69.01M | 102.12%314.49M | 15.26%155.6M | -46.94%135M | -35.34%53.66M | -89.74%8.25M | -79.09%11.1M | 63.47%61.99M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | 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