(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 | -22.83%176.92M | -20.55%456.71M | -15.20%229.26M | 9.12%574.84M | 88.32%270.34M | 342.74%526.78M | 395.88%143.56M | -15.25%118.98M | 9.34%28.95M | 37.75%140.39M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -54.61%-5.7M | 5.44%-7.64M | 24.50%-3.69M | 27.71%-8.08M | -2.67%-4.89M | -88.50%-11.18M | -144.75%-4.76M | -171.74%-5.93M | -219.74%-1.94M | -45.15%-2.18M |
Attributable subsidiary (profit) loss | -35.28%-4.18M | -624.68%-5.17M | -94.83%-3.09M | -548.43%-713K | -705.34%-1.59M | 106.49%159K | 384.78%262K | 57.82%-2.45M | 98.39%-92K | -79.01%-5.81M |
Impairment and provisions: | 499.29%21.23M | 16.23%21.93M | -76.53%3.54M | -45.89%18.87M | 121.09%15.09M | 1,852.35%34.87M | 397.59%6.83M | -56.77%1.79M | -61.14%1.37M | 331.66%4.13M |
-Impairmen of inventory (reversal) | 732.54%18.47M | 8.93%12.38M | -76.68%2.22M | -48.96%11.37M | 663.72%9.52M | 13,904.40%22.27M | 1,942.62%1.25M | 130.43%159K | 108.64%61K | 104.26%69K |
-Impairment of trade receivables (reversal) | 69.71%1.99M | 17.47%8.76M | -82.67%1.17M | -34.49%7.46M | 27.54%6.76M | 306.61%11.39M | 315.52%5.3M | -25.51%2.8M | -55.79%1.28M | 66.92%3.76M |
-Other impairments and provisions | 406.58%770K | 1,771.43%786K | 112.84%152K | -96.55%42K | -524.37%-1.18M | 203.75%1.22M | 697.14%279K | -487.13%-1.17M | -97.41%35K | -7.06%303K |
Revaluation surplus: | 936.51%31.2M | 47.08%-5.21M | 143.53%3.01M | 57.64%-9.84M | -112.44%-6.92M | -186.85%-23.24M | 45.64%-3.26M | -991.78%-8.1M | -370.22%-5.99M | 86.93%-742K |
-Other fair value changes | 936.51%31.2M | 47.08%-5.21M | 143.53%3.01M | 57.64%-9.84M | -112.44%-6.92M | -186.85%-23.24M | 45.64%-3.26M | -991.78%-8.1M | -370.22%-5.99M | 86.93%-742K |
Asset sale loss (gain): | 91,900.00%918K | 304.93%2.33M | 99.91%-1K | 94.95%-1.14M | -124.84%-1.08M | -24,095.70%-22.5M | -1,308.82%-479K | 99.67%-93K | 99.75%-34K | -1,403.83%-27.91M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -216.83%-1.1M | ---1.04M | --939K | ---- | ---- | ---- | -499.94%-9.76M |
-Loss (gain) on sale of property, machinery and equipment | 91,900.00%918K | 5,992.31%2.3M | 97.30%-1K | -8.33%-39K | -48.00%-37K | 61.29%-36K | 26.47%-25K | 99.43%-93K | 26.09%-34K | -6,983.91%-16.29M |
-Loss (gain) from selling other assets | ---- | --30K | ---- | ---- | ---- | ---23.41M | ---454K | ---- | ---- | ---1.86M |
Depreciation and amortization: | 26.70%76.08M | 9.65%128.05M | 5.22%60.05M | 11.30%116.77M | 9.14%57.07M | 12.58%104.92M | 18.54%52.29M | 6.51%93.2M | 12.56%44.11M | 194.89%87.5M |
-Depreciation | 33.41%60.35M | 7.07%95.72M | 4.84%45.23M | 10.46%89.4M | 6.51%43.15M | 15.94%80.93M | 20.77%40.51M | 7.64%69.81M | 49.59%33.54M | 223.27%64.85M |
-Amortization of intangible assets | 6.40%15.54M | 18.41%31.91M | 6.51%14.6M | 14.27%26.95M | 18.33%13.71M | 2.60%23.59M | 11.76%11.59M | 3.66%22.99M | -37.17%10.37M | 143.77%22.18M |
-Other depreciation and amortization | -6.64%197K | -1.65%418K | -0.47%211K | 6.78%425K | 8.72%212K | 0.25%398K | -3.47%195K | -15.17%397K | -23.19%202K | -8.59%468K |
Financial expense | 85.93%30.79M | 70.05%47.43M | 21.10%16.56M | -65.35%27.89M | -76.86%13.67M | -3.85%80.49M | 34.29%59.08M | 6.95%83.72M | 19.40%43.99M | 331.11%78.27M |
Exchange Loss (gain) | -192.41%-4.33M | -143.99%-2.78M | 842.95%4.69M | -30.11%6.32M | -121.09%-631K | 6,317.02%9.05M | 66.69%2.99M | 147.32%141K | 1,459.85%1.8M | -130.07%-298K |
Special items | 37.32%8.5M | -56.82%12.25M | -62.11%6.19M | -25.37%28.37M | -36.11%16.34M | -52.87%38.02M | 42.02%25.57M | 137.77%80.67M | 15.95%18.01M | 349.40%33.93M |
Operating profit before the change of operating capital | 4.71%331.42M | -13.99%647.89M | -11.44%316.52M | 2.16%753.28M | 26.71%357.42M | 103.74%737.36M | 116.70%282.08M | 17.78%361.91M | 25.45%130.17M | 109.09%307.28M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 88.66%-6.52M | 156.67%123.63M | 61.93%-57.45M | -6.88%-218.16M | -296.04%-150.92M | -370.60%-204.11M | 288.44%76.98M | 45.24%-43.37M | -13.21%19.82M | -282.35%-79.2M |
Accounts receivable (increase)decrease | -88.06%47.82M | 3.00%-48.19M | 2.33%400.58M | 87.90%-49.67M | 323.81%391.47M | -1,093.53%-410.46M | -59.07%92.37M | 81.68%-34.39M | 51.43%225.7M | -134.65%-187.77M |
Accounts payable increase (decrease) | 90.41%-30.51M | -126.17%-68.79M | 19.41%-318.15M | -104.67%-30.41M | -480.64%-394.8M | 427.57%651.68M | 67.27%-67.99M | -35.32%123.53M | -42.03%-207.74M | 393.98%190.99M |
prepayments (increase)decrease | 175.39%53.03M | -468.99%-52.01M | -154.71%-70.34M | 144.35%14.09M | 57.98%-27.62M | -932.76%-31.78M | -597.12%-65.73M | -86.59%3.82M | -218.68%-9.43M | 63.76%28.46M |
Derivative financial instruments (increase) decrease | ---- | ---- | --1.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | 43.59%394.73M | 38.37%628.63M | 54.19%274.9M | -38.88%454.3M | -44.14%178.29M | 79.37%743.34M | 250.89%319.15M | 67.36%414.41M | -32.16%90.95M | 320.20%247.61M |
Other taxs | -6.47%-66.68M | -1.87%-135.35M | 9.59%-62.63M | -30.82%-132.87M | -366.75%-69.27M | -150.45%-101.57M | 13.18%-14.84M | -154.94%-40.55M | -126.68%-17.09M | -85.96%-15.91M |
Interest received - operating | 2.60%3.78M | -5.44%7.64M | -24.50%3.69M | -27.71%8.08M | 2.67%4.89M | 88.50%11.18M | 144.75%4.76M | 171.74%5.93M | 219.74%1.94M | 45.15%2.18M |
Special items of business | -118.93%-518K | 275.94%26.1M | 0.11%2.74M | -2,406.69%-14.83M | 90.45%2.73M | -77.98%643K | 102.12%1.44M | 124.06%2.92M | -1,977.61%-67.56M | -214.59%-12.14M |
Net cash from operations | 53.66%331.84M | 52.02%500.93M | 89.60%215.96M | -49.53%329.52M | -63.15%113.91M | 71.93%652.95M | 307.72%309.07M | 62.38%379.78M | -40.38%75.8M | 350.85%233.89M |
Cash flow from investment activities | ||||||||||
Dividend received - investment | -80.70%205K | 276.48%2.1M | 1,830.91%1.06M | -86.35%557K | -98.15%55K | -61.31%4.08M | -42.08%2.97M | -36.27%10.55M | -51.59%5.12M | 121.56%16.55M |
Decrease in deposits (increase) | -16.76%-36.11M | -239.44%-6.34M | 44.59%-30.92M | -85.96%4.55M | -38.61%-55.81M | 187.16%32.41M | ---40.26M | ---37.19M | ---- | ---- |
Sale of fixed assets | 78.95%714K | -62.42%56K | 256.25%399K | -99.17%149K | 36.59%112K | 5,716.61%17.86M | --82K | -98.90%307K | ---- | 4,707.03%28.03M |
Purchase of fixed assets | -37.92%-48.01M | -48.22%-95.59M | -10.82%-34.81M | -2.59%-64.49M | -52.93%-31.41M | 15.23%-62.86M | 23.23%-20.54M | -10.23%-74.15M | -36.05%-26.76M | -225.99%-67.27M |
Purchase of intangible assets | 24.86%-19.65M | -7.44%-54.47M | -251.09%-26.15M | -222.96%-50.7M | -13.42%-7.45M | -19.05%-15.7M | -4.32%-6.57M | 16.92%-13.19M | 7.06%-6.29M | -502.35%-15.87M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.64M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | 89.32%-1.8M | 89.32%-1.8M | ---16.86M | ---16.86M | ---- | ---- | 100.64%8.31M |
Recovery of cash from investments | 181.99%144.33M | -83.86%64.16M | -86.81%51.18M | -18.96%397.58M | 228.18%388.13M | 67.08%490.62M | 41.09%118.27M | 56.63%293.63M | 71.04%83.83M | -65.10%187.47M |
Cash on investment | -185.51%-157.47M | 94.54%-23.32M | 82.80%-55.15M | 35.40%-426.8M | -19.79%-320.58M | -118.62%-660.67M | -124.88%-267.63M | -77.14%-302.2M | -155.01%-119.01M | 60.73%-170.6M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -74.86%887K | --394K | --3.53M |
Net cash from investment operations | -22.87%-115.98M | 19.54%-113.4M | -228.28%-94.39M | 33.24%-140.95M | 87.53%-28.75M | -79.36%-211.12M | -267.60%-230.54M | -1,094.40%-117.71M | -800.10%-62.72M | 99.19%-9.86M |
Net cash before financing | 77.56%215.86M | 105.51%387.52M | 42.77%121.57M | -57.32%188.57M | 8.44%85.15M | 68.59%441.83M | 499.95%78.52M | 16.98%262.08M | -90.38%13.09M | 119.29%224.04M |
Cash flow from financing activities | ||||||||||
New borrowing | -103.75%-7.49M | 58.81%252.4M | --200M | -86.88%158.93M | ---- | 12.62%1.21B | 195.80%1.21B | 1,027.33%1.08B | 5,535.66%409.49M | -92.41%95.42M |
Refund | 47.70%-88.7M | -253.69%-565.9M | -339.68%-169.61M | 88.50%-160M | 96.64%-38.58M | -15.80%-1.39B | -52.02%-1.15B | -891.89%-1.2B | -5,102.92%-755.57M | -65.06%-121.13M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | -63.10%138.22M | ---- | --374.58M | ---- | ---- |
Interest paid - financing | -92.27%-22.99M | -37.63%-28.2M | -16.01%-11.96M | 47.37%-20.49M | 56.22%-10.31M | 37.45%-38.94M | 43.43%-23.55M | 20.21%-62.25M | -42.79%-41.62M | -248.36%-78.02M |
Dividends paid - financing | 56.55%-16.75M | -51.67%-235.36M | ---38.54M | 41.54%-155.17M | ---- | -179.75%-265.42M | -494.92%-263.14M | -14.12%-94.88M | -7.75%-44.23M | -114.51%-83.14M |
Issuance expenses and redemption of securities expenses | 34.62%-36.64M | -339.24%-82.37M | -599.69%-56.04M | 91.42%-18.75M | 91.98%-8.01M | -117.68%-218.55M | -350.78%-99.92M | -193.48%-100.4M | -79.20%-22.17M | 3.18%-34.21M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | 200.00%114.91M | ---- | -456.26%-114.91M | -1,832.16%-122.12M | -1,109.48%-20.66M |
Other items of the financing business | -130.81%-9.6M | 4,695.83%286.32M | -179.98%-4.16M | -104.69%-6.23M | -96.12%5.2M | 25.88%132.8M | -74.90%134.05M | 653.44%105.5M | 1,832.38%534.01M | 2.48%-19.06M |
Net cash from financing operations | -126.85%-182.17M | -84.97%-373.11M | -55.34%-80.3M | 36.34%-201.71M | 72.79%-51.69M | -1,647.91%-316.84M | -350.02%-189.96M | 93.05%-18.13M | 62.84%-42.21M | -120.86%-260.79M |
Effect of rate | 64.94%-16.07M | -2,878.30%-65.73M | -987.40%-45.83M | -109.01%-2.21M | 151.39%5.17M | 799.37%24.51M | -1,484.30%-10.05M | -152.91%-3.5M | 106.39%726K | 232.39%6.62M |
Net Cash | -18.36%33.69M | 209.62%14.41M | 23.34%41.27M | -110.52%-13.15M | 130.02%33.46M | -48.76%124.99M | -282.64%-111.44M | 763.75%243.95M | -229.44%-29.12M | -141.40%-36.75M |
Begining period cash | -9.24%504.14M | -2.69%555.46M | -2.69%555.46M | 35.48%570.81M | 35.48%570.81M | 132.94%421.32M | 132.94%421.32M | -14.28%180.87M | -14.28%180.87M | 65.86%211M |
Cash at the end | -5.29%521.76M | -9.24%504.14M | -9.61%550.89M | -2.69%555.46M | 103.26%609.43M | 35.48%570.81M | 96.64%299.83M | 132.94%421.32M | -31.36%152.48M | -14.28%180.87M |
Cash balance analysis | ||||||||||
Cash and bank balance | -45.97%175.45M | ---- | --324.71M | ---- | ---- | ---- | ---- | ---- | --152.48M | --180.87M |
Cash and cash equivalent balance | -5.29%521.76M | --0 | --550.89M | --0 | --0 | --570.81M | --0 | --0 | --152.48M | --180.87M |
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 | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young |
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