(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q3)Sep 30, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | 19.80%45.11M | 63.13%37.66M | 138.19%23.08M | 9.69M | 10.8M | 47.54M |
Net profit before non-cash adjustment | -219.78%-14.36M | 166.04%11.99M | 82.42%-18.16M | ---103.3M | --4.25M | --16.69M |
Total adjustment of non-cash items | 138.28%58.26M | -42.51%24.45M | -59.28%42.53M | --104.44M | --8.3M | --31.86M |
-Depreciation and amortization | 14.10%28.86M | 4.77%25.29M | -5.63%24.14M | --25.58M | --5.31M | --19.55M |
-Reversal of impairment losses recognized in profit and loss | 164.56%11.18M | ---17.32M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | 115.69%8K | -123.18%-51K | 0.00%220K | --220K | --119K | ---- |
-Disposal profit | 83.20%1.37M | --750K | --0 | ---- | ---- | ---- |
-Other non-cash items | 6.70%16.83M | -13.17%15.78M | -76.89%18.17M | --78.64M | --2.87M | --12.31M |
Changes in working capital | 0.16%1.22M | 194.20%1.22M | -115.12%-1.29M | --8.55M | ---1.75M | ---1.01M |
-Change in receivables | 575.47%1.78M | 85.37%-375K | -173.95%-2.56M | --3.47M | --4.23M | --1.47M |
-Change in inventory | -450.00%-49K | 118.67%14K | -173.53%-75K | --102K | ---21K | ---5K |
-Change in payables | -132.64%-515K | 17.15%1.58M | -72.94%1.35M | --4.98M | ---5.96M | ---2.48M |
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 | 3,722.73%797K | -22K | -530K | |||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 19.80%45.11M | 57.69%37.66M | 146.97%23.88M | --9.67M | --10.8M | --47.01M |
Investing cash flow | ||||||
Capital expenditures | -88.36%-19.04M | -9.19%-10.11M | -0.44%-9.26M | ---9.22M | ---1.69M | ---3.83M |
Net PPE purchase and sale | ---29.73M | --0 | ---- | ---85.29M | ---- | ---695M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---548K | ---- | ---- |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---8M |
Advance cash and loans provided to other parties | --0 | --0 | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 51.80%337K | --222K | --0 | --133K | --156K | ---- |
Net changes in other investments | -79.68%7.88M | --38.77M | ---- | ---- | ---- | ---- |
Investing cash flow | -240.39%-40.55M | 411.98%28.88M | 90.25%-9.26M | ---94.93M | ---1.54M | ---706.83M |
Financing cash flow | ||||||
Net issuance payments of debt | 126.77%3.21M | -20.00%-12M | -109.73%-10M | --102.81M | --0 | --251.15M |
Net common stock issuance | ---- | ---- | ---- | ---- | --0 | --498M |
Increase or decrease of lease financing | 7.93%-325K | 23.92%-353K | 18.45%-464K | ---569K | ---- | ---- |
Issuance fees | -1,059.69%-4.55M | -335.56%-392K | 77.04%-90K | ---392K | --0 | ---28M |
Cash dividends paid | -78.16%-18.07M | ---10.14M | ---- | ---23.86M | ---- | ---18.67M |
Interest paid (cash flow from financing activities) | -26.44%-15.41M | -4.47%-12.19M | -3.94%-11.67M | ---11.22M | ---2.52M | ---10.34M |
Financing cash flow | -0.17%-35.13M | -57.85%-35.07M | -133.28%-22.22M | --66.77M | ---2.52M | --692.14M |
Net cash flow | ||||||
Beginning cash position | 164.29%50.62M | -28.40%19.15M | -40.87%26.75M | --45.24M | --40.5M | ---- |
Current changes in cash | -197.15%-30.57M | 514.20%31.47M | 58.91%-7.6M | ---18.49M | --6.74M | --32.31M |
End cash Position | -60.39%20.05M | 164.29%50.62M | -28.40%19.15M | --26.75M | --47.24M | --32.31M |
Free cash flow | -113.26%-3.65M | 88.39%27.55M | 117.12%14.62M | ---85.39M | --9.11M | ---651.83M |
Currency Unit | USD | USD | USD | USD | USD | USD |
No Data
No Data