(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 | ---- | -153.36%-108.36M | ---- | -207.95%-42.77M | ---- | 250.68%39.62M | ---- | -117.82%-26.3M | ---- | 48.67%147.58M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 18.04%-41.71M | ---- | -562.47%-50.89M | ---- | -600.27%-7.68M | ---- | -12.28%-1.1M | ---- | 9.37%-977K |
Attributable subsidiary (profit) loss | ---- | -49.40%2.76M | ---- | --5.45M | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | --0 | -4.91%1.57M | --0 | -98.50%1.65M | --0 | 990.49%109.92M | --0 | 615.40%10.08M | --0 | -49.95%1.41M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | 960.84%89.15M | ---- | --8.4M | ---- | ---- |
-Other impairments and provisions | ---- | -4.91%1.57M | ---- | -92.06%1.65M | ---- | 1,139.14%20.77M | ---- | 18.95%1.68M | ---- | -49.95%1.41M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Depreciation and amortization: | --0 | -1.48%4.66M | --0 | -16.89%4.73M | --0 | -14.44%5.69M | --0 | 175.34%6.66M | --0 | 98.60%2.42M |
-Depreciation | ---- | -4.06%4.42M | ---- | -17.69%4.61M | ---- | -14.58%5.6M | ---- | 187.37%6.55M | ---- | 108.22%2.28M |
-Amortization of intangible assets | ---- | 93.60%242K | ---- | 28.87%125K | ---- | -5.83%97K | ---- | -24.82%103K | ---- | 12.30%137K |
Financial expense | ---- | -15.74%45.32M | ---- | 318.68%53.78M | ---- | -21.74%12.85M | ---- | -16.31%16.41M | ---- | -30.73%19.61M |
Unrealized exchange loss (gain) | ---- | 84.40%-376K | ---- | -523.73%-2.41M | ---- | --569K | ---- | ---- | ---- | ---- |
Special items | ---- | ---- | ---- | 100.95%3.09M | ---- | -6,471,320.00%-323.56M | ---- | --5K | ---- | ---- |
Operating profit before the change of operating capital | --0 | -251.25%-96.15M | --0 | 83.17%-27.37M | --0 | -2,921.82%-162.59M | --0 | -96.61%5.76M | --0 | 29.35%170.04M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | -96.06%1.48M | ---- | 200.98%37.57M | ---- | -232.80%-37.2M | ---- | 205.71%28.01M |
Accounts receivable (increase)decrease | ---- | 261.34%346.93M | ---- | 72.64%-215.03M | ---- | -422.30%-785.98M | ---- | -325.72%-150.49M | ---- | -2,539.96%-35.35M |
Accounts payable increase (decrease) | ---- | -243.05%-353.17M | ---- | -51.66%246.88M | ---- | 543.97%510.68M | ---- | -52.24%79.3M | ---- | 276.48%166.05M |
prepayments (increase)decrease | ---- | -48.89%-127.72M | ---- | -343.97%-85.78M | ---- | 118.52%35.16M | ---- | -1,507.41%-189.82M | ---- | -188.45%-11.81M |
Cash from business operations | 116.49%21.98M | -116.38%-182.74M | 3.00%-133.31M | 43.06%-84.46M | 55.13%-137.43M | -635.67%-148.32M | -616.72%-306.29M | -231.15%-20.16M | 84.62%59.28M | -93.03%15.37M |
Other taxs | ---- | 81.56%-3.27M | ---- | -281.62%-17.72M | ---- | 64.34%-4.64M | ---- | -37.35%-13.02M | -82.54%-6.29M | 9.16%-9.48M |
Special items of business | ---- | 1,120.49%47.36M | ---- | -102.14%-4.64M | ---- | -20.36%216.85M | ---- | 190.29%272.28M | ---- | -491.49%-301.58M |
Net cash from operations | 116.49%21.98M | -82.06%-186.01M | 3.00%-133.31M | 33.20%-102.17M | 55.13%-137.43M | -361.00%-152.96M | -678.08%-306.29M | -663.04%-33.18M | 84.87%52.98M | -97.20%5.89M |
Cash flow from investment activities | ||||||||||
Loan receivable (increase) decrease | ---- | ---- | ---- | 135.94%4.24M | ---- | 0.00%-11.79M | ---11.79M | ---11.79M | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --17.6M | --57.31M | ---- |
Purchase of fixed assets | 95.36%-9K | -16.45%-439K | -1,112.50%-194K | 15.85%-377K | 94.43%-16K | 15.63%-448K | -149.57%-287K | 28.24%-531K | 14.18%-115K | 87.58%-740K |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | -3,762.50%-309K | ---73K | 75.76%-8K | ---- | 94.81%-33K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---22M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---22M | ---- | ---- | ---- | ---- | 10.79%-27.02M |
Net cash from investment operations | 95.36%-9K | 97.58%-439K | 99.12%-194K | -44.65%-18.14M | -81.26%-22.02M | -337.54%-12.54M | -121.24%-12.15M | 119.00%5.28M | 542.61%57.19M | 24.64%-27.79M |
Net cash before financing | 116.46%21.97M | -54.97%-186.45M | 16.27%-133.51M | 27.30%-120.31M | 49.93%-159.45M | -493.20%-165.5M | -389.02%-318.43M | -27.39%-27.9M | 600.08%110.18M | -112.63%-21.9M |
Cash flow from financing activities | ||||||||||
New borrowing | -19.24%133.65M | 26.53%329.1M | 38.36%165.49M | -38.19%260.09M | -21.20%119.61M | 243.97%420.79M | 2,737.76%151.79M | -53.42%122.33M | -93.22%5.35M | 144.38%262.65M |
Refund | -140.10%-144.83M | 16.53%-201.5M | 47.67%-60.32M | 17.46%-241.42M | -118.78%-115.28M | -14.18%-292.48M | 52.17%-52.69M | 23.74%-256.17M | 35.06%-110.16M | 2.24%-335.9M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 694.73%508.96M | --9.7M | -35.96%64.04M |
Interest paid - financing | -31.50%-8.22M | 31.13%-5.27M | -13.70%-6.25M | -6.96%-7.65M | -14.30%-5.5M | 49.75%-7.16M | 90.15%-4.81M | 53.42%-14.24M | -400.44%-48.82M | -77.57%-30.57M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---54.63M | ---- | ---- |
Pledged bank deposit (increase) decrease | -49.06%11.63M | 299.66%22.96M | 1,268.65%22.83M | 28.23%-11.5M | 109.39%1.67M | 56.69%-16.02M | -283.06%-17.77M | -276.93%-37M | -51.97%9.71M | 551.27%20.91M |
Other items of the financing business | 7.27%177K | -1.64%-3.29M | -76.22%165K | -66.00%-3.23M | -83.70%694K | 43.00%-1.95M | 933.50%4.26M | -2.71%-3.42M | -7.42%412K | -483.18%-3.33M |
Adjustment item of financing business | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -106.23%-7.6M | 3,926.65%142.01M | 10,093.39%121.91M | -103.60%-3.71M | -98.52%1.2M | -61.19%103.19M | 160.36%80.78M | 1,297.82%265.85M | -67.57%-133.82M | 85.87%-22.19M |
Net Cash | 224.02%14.38M | 64.17%-44.44M | 92.67%-11.59M | -99.02%-124.02M | 33.41%-158.25M | -126.19%-62.32M | -905.31%-237.66M | 639.62%237.95M | 63.13%-23.64M | -371.69%-44.1M |
Begining period cash | -71.52%17.7M | -66.62%62.14M | -66.62%62.14M | -25.08%186.16M | -30.25%186.16M | 2,258.61%248.48M | 2,433.46%266.9M | -80.72%10.54M | -80.72%10.54M | 42.27%54.63M |
Items Period | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- |
Cash at the end | -36.54%32.08M | -71.52%17.7M | 81.09%50.55M | -66.62%62.14M | -4.56%27.91M | -25.08%186.16M | 323.16%29.25M | 2,258.61%248.48M | -38.06%-13.11M | -80.72%10.54M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | -31.19%129.72M | ---- | --188.51M | ---- | ---- | ---- | ---- | ---- | -45.79%79.24M |
Cash and cash equivalent balance | --0 | -31.19%129.72M | --0 | --188.51M | --0 | --0 | --0 | --0 | --0 | -45.79%79.24M |
Currency Unit | THP | THP | THP | THP | THP | THP | THP | THP | THP | THP |
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