(Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q6)Jun 30, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 190.50%54.71M | ---- | -250.37%-60.45M | ---- | -70.32%40.2M | ---- | 37.58%135.47M | ---- | -70.71%98.46M |
Profit adjustment | ||||||||||
Attributable subsidiary (profit) loss | ---- | -237.06%-270K | ---- | 140.24%197K | ---- | 166.13%82K | ---- | 23.93%-124K | ---- | 0.00%-163K |
Impairment and provisions: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | 79.31%-6K | --0 | -3,000.00%-29K | --0 | 101.11%1K | --0 | 9.09%-90K | --0 | -10.00%-99K |
-Loss (gain) on sale of property, machinery and equipment | ---- | 79.31%-6K | ---- | -3,000.00%-29K | ---- | 101.11%1K | ---- | 9.09%-90K | ---- | -10.00%-99K |
Depreciation and amortization: | --0 | 24.15%61.71M | --0 | -18.78%49.7M | --0 | -4.95%61.2M | --0 | 0.81%64.39M | --0 | 25.21%63.87M |
-Depreciation | ---- | 24.15%61.71M | ---- | -18.78%49.7M | ---- | -4.95%61.2M | ---- | 0.81%64.39M | ---- | 25.21%63.87M |
Financial expense | ---- | -16.62%40.8M | ---- | 18.93%48.93M | ---- | -9.91%41.14M | ---- | -17.57%45.66M | ---- | 8.61%55.4M |
Special items | ---- | -7,964.11%-23.14M | ---- | -40.69%-287K | ---- | 94.43%-204K | ---- | -539.62%-3.66M | ---- | 100.32%833K |
Operating profit before the change of operating capital | --0 | 251.53%133.79M | --0 | -73.28%38.06M | --0 | -41.06%142.42M | --0 | 10.69%241.64M | --0 | 23.28%218.3M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 206.51%56.87M | ---- | -1,739.39%-53.4M | ---- | 134.12%3.26M | ---- | 71.28%-9.55M | ---- | -35.30%-33.24M |
Accounts receivable (increase)decrease | ---- | 242.56%7.36M | ---- | -176.84%-5.17M | ---- | 1,515.87%6.72M | ---- | 101.43%416K | ---- | -113.73%-29.12M |
Accounts payable increase (decrease) | ---- | -72.86%40.35M | ---- | 331.08%148.68M | ---- | -22.40%-64.34M | ---- | -401.04%-52.57M | ---- | 184.46%17.46M |
Cash from business operations | 221.94%258.92M | 173.01%234.47M | 49.02%80.43M | -32.24%85.88M | 22.30%53.97M | -29.11%126.74M | -55.10%44.13M | 4.21%178.8M | 39.00%98.29M | 79.07%171.57M |
Other taxs | -11,846.24%-11.11M | 28.67%-694K | 89.16%-93K | 94.61%-973K | 88.59%-858K | -90.82%-18.06M | -33.76%-7.52M | 27.03%-9.46M | -4.40%-5.62M | -6,689.01%-12.97M |
Special items of business | ---- | 90.77%-3.9M | ---- | -209.33%-42.29M | ---- | 3,461.08%38.69M | ---- | 37.45%-1.15M | ---- | 91.78%-1.84M |
Net cash from operations | 208.48%247.81M | 175.32%233.78M | 51.25%80.33M | -21.88%84.91M | 45.08%53.11M | -35.82%108.69M | -60.49%36.61M | 6.77%169.34M | 41.86%92.66M | 65.86%158.6M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 2,020.00%212K | 4,000.00%123K | 233.33%10K | -97.27%3K | -95.95%3K | -58.96%110K | -56.47%74K | 116.13%268K | 2,025.00%170K | --124K |
Sale of fixed assets | ---- | -83.78%6K | ---- | -87.29%37K | --37K | 4,750.00%291K | ---- | --6K | ---- | ---- |
Purchase of fixed assets | -49.11%-42.45M | -67.00%-80.38M | 17.08%-28.47M | 29.65%-48.13M | 3.17%-34.33M | 29.83%-68.42M | 24.57%-35.46M | -8.95%-97.51M | -35.98%-47M | -7.91%-89.5M |
Purchase of intangible assets | 99.15%-6K | 69.33%-715K | ---710K | ---2.33M | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | -9.60%-6.95M | ---- | -128.46%-6.34M | ---- | ---2.78M | ---- | ---- | ---- | ---- |
Cash on investment | -43.86%-10M | ---- | ---6.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -44.64%-52.24M | -54.88%-87.92M | -5.33%-36.12M | 19.82%-56.76M | 3.08%-34.29M | 27.19%-70.79M | 24.45%-35.38M | -8.80%-97.24M | -35.52%-46.83M | -7.83%-89.37M |
Net cash before financing | 342.31%195.57M | 418.20%145.86M | 134.92%44.22M | -25.72%28.15M | 1,431.49%18.82M | -47.44%37.89M | -97.32%1.23M | 4.15%72.1M | 48.98%45.83M | 443.51%69.23M |
Cash flow from financing activities | ||||||||||
Refund | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -216.00%-23.7M | ---23.7M | ---7.5M |
Issuing shares | ---- | --3.33M | --3.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --429.8M | --429.8M | ---- |
Interest paid - financing | 18.07%-17.16M | -2.34%-42.5M | -1.82%-20.95M | -0.03%-41.52M | 1.74%-20.57M | -4.18%-41.51M | -10.78%-20.94M | -12.15%-39.84M | -6.41%-18.9M | -99.97%-35.53M |
Issuance expenses and redemption of securities expenses | ---28.98M | ---64.57M | ---- | ---- | ---- | ---- | ---- | ---429.97M | ---429.97M | ---- |
Other items of the financing business | -41.67%-102K | 7.80%-130K | -1.41%-72K | -0.71%-141K | 0.00%-71K | 19.54%-140K | 16.47%-71K | ---174K | ---85K | ---- |
Net cash from financing operations | -161.34%-46.24M | -149.31%-103.87M | 14.29%-17.69M | -0.03%-41.66M | 1.74%-20.64M | 34.81%-41.65M | 50.98%-21.01M | -48.49%-63.89M | -141.32%-42.86M | -142.18%-43.03M |
Effect of rate | -258.40%-5.81M | -688.52%-3.23M | -560.23%-1.62M | -73.11%549K | 1,002.56%352K | 428.82%2.04M | -77.27%-39K | 0.48%-621K | 92.33%-22K | -381.08%-624K |
Net Cash | 463.04%149.33M | 410.66%41.99M | 1,555.65%26.52M | -259.76%-13.52M | 90.79%-1.82M | -145.79%-3.76M | -765.99%-19.78M | -68.68%8.21M | -77.16%2.97M | 620.85%26.2M |
Begining period cash | 149.43%64.7M | -33.33%25.94M | -33.33%25.94M | -4.22%38.9M | -4.22%38.9M | 22.96%40.62M | 22.96%40.62M | 342.83%33.04M | 342.83%33.04M | -39.19%7.46M |
Cash at the end | 309.57%208.22M | 149.43%64.7M | 35.81%50.84M | -33.33%25.94M | 79.97%37.43M | -4.22%38.9M | -42.19%20.8M | 22.96%40.62M | 78.35%35.98M | 342.83%33.04M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG |
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