(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 | -45.03%19.58M | 22.36%35.61M | 303.35%29.1M | -82.04%7.22M | 144.21%40.17M | 10.17M | 131.41%10.96M | 190.93%8.57M | 136.13%10.48M | 11.19%16.45M |
Net profit before non-cash adjustment | -78.48%6.22M | 52.28%28.93M | 408.58%19M | -182.34%-6.16M | 71.74%7.48M | ---126K | 1,035.06%720K | 2.26%3.13M | 9.22%3.76M | -52.48%4.35M |
Total adjustment of non-cash items | 6.53%9.11M | 45.74%8.55M | -61.37%5.87M | -50.40%15.18M | 113.44%30.61M | --9.91M | 73.81%8.24M | 905.56%6.34M | 100.26%6.13M | 69.71%14.34M |
-Depreciation and amortization | 1.03%11.48M | 2.76%11.36M | -56.28%11.06M | -22.07%25.29M | 211.29%32.45M | --8.53M | 212.73%8.08M | 208.30%7.95M | 192.43%7.88M | 2.16%10.42M |
-Reversal of impairment losses recognized in profit and loss | -2,774.42%-1.15M | 104.33%43K | -107.82%-994K | 42,473.33%12.71M | -25.00%-30K | ---30K | 705.56%145K | -135.59%-139K | 99.80%-6K | -102.40%-24K |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.97M |
-Share of associates | -108.70%-2K | 121.30%23K | -2,260.00%-108K | 0.00%5K | --5K | ---5K | ---22K | ---- | ---- | --0 |
-Disposal profit | -0.24%-4.11M | 16.76%-4.1M | 83.89%-4.93M | -134.55%-30.59M | -122.05%-13.04M | ---639K | -472.37%-2.48M | -75.04%-4.12M | -839.49%-5.81M | 30.51%-5.87M |
-Net exchange gains and losses | 102.54%39K | 1.73%-1.54M | -363.41%-1.56M | 406.84%593K | -42.65%117K | ---149K | 92.45%-38K | 144.02%357K | -104.72%-53K | -21.54%204K |
-Other non-cash items | 3.44%2.86M | 14.86%2.76M | -66.51%2.4M | -35.43%7.18M | 67.38%11.11M | --2.18M | 29.04%2.56M | 76.92%2.25M | 172.29%4.12M | 22.06%6.64M |
Changes in working capital | 327.25%4.25M | -144.06%-1.87M | 333.87%4.24M | -187.21%-1.81M | 192.48%2.08M | --388K | 2,639.73%2M | -20.62%-895K | 128.36%586K | 20.26%-2.25M |
-Change in receivables | -347.37%-425K | -114.55%-95K | -84.19%653K | 2,835.10%4.13M | 90.10%-151K | ---518K | 86.64%-170K | 174.79%543K | -100.98%-6K | -65.40%-1.53M |
-Change in inventory | 342.21%5.65M | -231.62%-2.33M | 127.90%1.77M | ---6.35M | --0 | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 251.74%3.14M | -640.00%-2.07M | -112.74%-280K | 1,764.39%2.2M | 32.65%-132K | ---5K | -55.01%328K | -9.40%-489K | -83.41%34K | 90.86%-196K |
-Change in payables | -256.65%-4.12M | 25.48%2.63M | 216.90%2.1M | -175.91%-1.79M | 548.20%2.36M | --911K | 199.03%1.84M | -320.19%-949K | 119.37%558K | -312.50%-527K |
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) | 202.82%536K | 637.50%177K | -91.81%24K | -26.93%293K | 34.56%401K | 120K | 33.33%124K | -167.80%-40K | 258.18%197K | 81.71%298K |
Tax refund paid | -30.16%-1.12M | -15.39%-862K | -6.26%-747K | 42.57%-703K | -581.89%-1.22M | -62K | 36.68%-183K | -83.43%113K | -1,529.85%-1.09M | 129.53%254K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -45.62%18.99M | 23.06%34.92M | 317.03%28.38M | -82.70%6.81M | 131.44%39.34M | --10.23M | 140.11%10.9M | 134.41%8.64M | 116.54%9.58M | 20.59%17M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 130.29%1.15M | -85.85%-3.81M | -136.67%-2.05M | -77.95%5.59M | 88.23%25.35M | ---1.73M | -17.26%-265K | -100.53%-26K | 208.66%27.37M | 185.30%13.47M |
Net business purchase and sale | 70.37%-8K | -237.50%-27K | 99.93%-8K | -371.42%-10.87M | -12,036.84%-2.31M | ---381K | ---39K | --2K | ---1.89M | -101.21%-19K |
Net investment property transactions | 961.00%2.94M | 91.98%-341K | -142.88%-4.25M | 421.74%9.91M | 53.97%1.9M | ---974K | 0.19%3.1M | 459.68%1.12M | 60.08%-1.34M | -75.18%1.23M |
Net investment product transactions | -247.16%-4.85M | -48.77%3.3M | 158.28%6.44M | -155.46%-11.04M | -10.88%19.91M | --2.32M | -34.95%16.03M | -103.85%-130K | 183.38%1.7M | 841.73%22.34M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 88.88%-100K | -1,662.75%-899K | --400K | ---150K | ---300K | -506.43%-849K | 99.10%-51K |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --1.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -92.31%1K | -79.03%13K | -89.74%62K | 3.25%604K | 16.53%585K | --190K | 14.75%140K | 87.69%244K | -91.67%11K | -20.32%502K |
Net changes in other investments | 358.33%620K | -102.47%-240K | 268.51%9.74M | 508.35%2.64M | 68.73%-647K | ---775K | 81.40%-194K | 114.81%165K | -15.59%157K | -374.04%-2.07M |
Investing cash flow | 86.55%-149K | -110.10%-1.11M | 436.14%10.98M | -107.44%-3.27M | 23.97%43.89M | ---950K | -29.97%18.62M | -84.66%1.07M | 588.02%25.15M | 517.27%35.41M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -86.99%-16.08M | 68.88%-8.6M | -1,212.20%-27.64M | 94.31%-2.11M | 1.86%-37M | --1.47M | 19.17%-11.62M | 60.61%-3.44M | -243.64%-23.4M | -754.88%-37.7M |
Net common stock issuance | ---- | ---- | ---- | ---- | --4M | --0 | ---19K | ---- | ---- | --0 |
Increase or decrease of lease financing | 83.57%-591K | 0.85%-3.6M | 74.80%-3.63M | 30.33%-14.4M | ---20.66M | ---5.79M | ---5.49M | ---4.8M | ---4.59M | --0 |
Cash dividends paid | 7.63%-5.98M | -267.54%-6.48M | -43.95%-1.76M | 68.01%-1.22M | -72.50%-3.83M | --0 | ---1.13M | ---- | ---- | -119.60%-2.22M |
Cash dividends for minorities | ---49K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -37.92%-3.91M | 9.35%-2.83M | 58.17%-3.12M | 27.15%-7.47M | -78.62%-10.25M | ---2.53M | -70.52%-2.54M | -63.27%-2.49M | -93.35%-2.7M | -4.69%-5.74M |
Net other fund-raising expenses | ---- | ---- | -349.06%-238K | 98.39%-53K | 20.59%-3.3M | ---788K | ---- | ---- | ---- | -46,033.33%-4.15M |
Financing cash flow | -23.73%-26.61M | 40.90%-21.51M | -44.11%-36.39M | 64.46%-25.25M | -42.63%-71.04M | ---7.63M | -16.45%-23.31M | 24.63%-9.41M | -273.92%-30.69M | -6,576.27%-49.81M |
Net cash flow | ||||||||||
Beginning cash position | 28.14%47.07M | 3.54%36.73M | -36.75%35.48M | 29.05%56.09M | 7.17%43.46M | --54.5M | 24.52%48.39M | 14.25%47.29M | 7.17%43.46M | 14.08%40.56M |
Current changes in cash | -163.10%-7.77M | 314.93%12.31M | 113.67%2.97M | -277.97%-21.71M | 369.33%12.2M | --1.65M | -44.13%6.21M | 116.38%299K | 3,285.04%4.05M | -46.58%2.6M |
Effect of exchange rate changes | 47.26%-1.04M | -15.30%-1.97M | -256.06%-1.71M | 155.71%1.1M | 39.74%429K | ---60K | 81.06%-93K | 212.11%796K | -122.13%-214K | 120.86%307K |
End cash Position | -18.72%38.26M | 28.14%47.07M | 3.54%36.73M | -36.75%35.48M | 29.05%56.09M | --56.09M | 10.15%54.5M | 24.52%48.39M | 14.25%47.29M | 7.17%43.46M |
Free cash flow | -59.43%12.62M | 18.17%31.11M | 460.91%26.33M | -87.14%4.69M | 132.44%36.5M | --8.4M | 141.19%10.31M | 183.93%8.55M | 123.21%9.23M | 870.46%15.7M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data