(FY)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -55.79%27.02M | ---- | -78.07%61.13M | ---- | 328.91%278.74M | ---- | 911.47%64.99M | ---- | -95.70%6.43M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -98.76%-3.84M | ---- | -165.25%-1.93M | ---- | 43.43%-728K | ---- | 26.67%-1.29M | ---- | 11.54%-1.76M | ---- |
Impairment and provisions: | 79.73%-7.64M | --0 | 46.54%-37.7M | --0 | -226.37%-70.53M | --0 | -147.00%-21.61M | --0 | 70.84%-8.75M | --0 |
-Impairment of property, plant and equipment (reversal) | 11.30%-37.4M | ---- | ---42.17M | ---- | ---- | ---- | ---- | ---- | 115.10%7.32M | ---- |
-Impairmen of inventory (reversal) | -34.82%4.35M | ---- | 17.21%6.68M | ---- | 5.56%5.7M | ---- | --5.4M | ---- | ---- | ---- |
-Other impairments and provisions | 1,248.51%25.41M | ---- | 97.10%-2.21M | ---- | -182.26%-76.22M | ---- | -68.03%-27.01M | ---- | -272.73%-16.07M | ---- |
Revaluation surplus: | --0 | --0 | --0 | --0 | --16K | --0 | --0 | --0 | --0 | --0 |
-Other fair value changes | ---- | ---- | ---- | ---- | --16K | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | --0 | --0 | --0 | --0 | ---1.48M | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---1.48M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -2.49%86.72M | --0 | 6.79%88.94M | --0 | -7.12%83.28M | --0 | -10.70%89.67M | --0 | 4.38%100.42M | --0 |
-Depreciation | 8.64%69.63M | ---- | -6.90%64.09M | ---- | -7.49%68.85M | ---- | -9.60%74.42M | ---- | 1.33%82.33M | ---- |
-Other depreciation and amortization | -31.21%17.09M | ---- | 72.11%24.84M | ---- | -5.31%14.43M | ---- | -15.71%15.24M | ---- | 20.94%18.09M | ---- |
Financial expense | 50.49%13.01M | ---- | -9.40%8.64M | ---- | -32.16%9.54M | ---- | -32.22%14.06M | ---- | -13.77%20.74M | ---- |
Special items | -158.08%-133K | ---- | -97.79%229K | ---- | --10.37M | ---- | ---- | ---- | -10.16%575K | ---- |
Operating profit before the change of operating capital | -3.49%115.14M | --0 | -61.42%119.3M | --0 | 112.05%309.21M | --0 | 23.94%145.82M | --0 | -50.63%117.66M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -83.14%625K | ---- | 107.76%3.71M | ---- | -1,023.05%-47.78M | ---- | 132.60%5.18M | ---- | 56.88%-15.88M | ---- |
Accounts receivable (increase)decrease | 362.45%24.65M | ---- | -391.89%-9.39M | ---- | -93.50%3.22M | ---- | -8.94%49.49M | ---- | 181.34%54.35M | ---- |
Accounts payable increase (decrease) | -217.14%-60M | ---- | 4,373.01%51.22M | ---- | -92.98%1.15M | ---- | 589.32%16.3M | ---- | 75.98%-3.33M | ---- |
Cash from business operations | -62.52%48.89M | --0 | -44.60%130.44M | --0 | 21.62%235.43M | --0 | 28.57%193.58M | --0 | 22.19%150.57M | --0 |
Other taxs | 59.41%-46.96M | ---- | -95.66%-115.72M | ---- | -44.48%-59.14M | ---- | 34.64%-40.94M | ---- | -498.53%-62.63M | ---- |
Special items of business | -483.39%-2.17M | ---- | 265.01%566K | ---- | 87.09%-343K | ---- | -19.00%-2.66M | ---- | -192.65%-2.23M | ---- |
Net cash from operations | -37.03%31.28M | -241.59%-14.79M | -75.92%49.68M | -91.08%10.44M | 19.12%206.31M | 1.93%117.08M | 96.96%173.2M | 91.03%114.86M | -22.01%87.94M | -12.01%60.13M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 98.76%3.84M | 135.11%1.63M | 258.92%1.93M | 109.97%695K | -58.20%538K | -50.23%331K | -26.67%1.29M | -31.93%665K | 8.74%1.76M | 18.14%977K |
Loan receivable (increase) decrease | ---- | ---- | 160.90%827K | 134.88%692K | -8,387.50%-1.36M | ---1.98M | -101.50%-16K | ---- | -60.28%1.07M | --1.07M |
Decrease in deposits (increase) | -294.33%-13.6M | -104.28%-728K | -59.95%7M | 142.03%17M | 150.69%17.48M | -332.28%-40.44M | ---34.48M | ---9.36M | ---- | ---- |
Purchase of fixed assets | -57.16%-151.02M | -84.69%-45.7M | -8.20%-96.09M | 49.31%-24.74M | -70.85%-88.81M | -143.87%-48.81M | -11.13%-51.98M | -5.39%-20.02M | -217.79%-46.78M | -49.77%-18.99M |
Cash on investment | ---- | ---- | ---- | ---- | ---2.99M | ---2.99M | ---- | ---- | ---- | ---- |
Other items in the investment business | -158.46%-672K | 13.65%-2.55M | 84.41%-260K | -100.68%-2.95M | 40.51%-1.67M | 79.07%-1.47M | 45.77%-2.8M | -71.92%-7.03M | 72.63%-5.17M | -190.75%-4.09M |
Net cash from investment operations | -86.46%-161.46M | -408.56%-47.34M | -12.73%-86.59M | 90.24%-9.31M | 12.70%-76.82M | -166.89%-95.37M | -79.11%-87.99M | -69.86%-35.73M | -67.57%-49.13M | -58.66%-21.04M |
Net cash before financing | -252.66%-130.18M | -5,578.66%-62.13M | -128.51%-36.91M | -94.78%1.13M | 51.98%129.49M | -72.56%21.71M | 119.56%85.21M | 102.41%79.13M | -53.49%38.81M | -29.02%39.09M |
Cash flow from financing activities | ||||||||||
New borrowing | 124.59%134.88M | 856.94%111.49M | -15.89%60.06M | -88.44%11.65M | 91.49%71.41M | 522.48%100.82M | -68.26%37.29M | 457.91%16.2M | 104.80%117.48M | -90.71%2.9M |
Refund | 91.11%-10.28M | 43.95%-14.55M | -92.71%-115.6M | -73.29%-25.96M | 23.49%-59.99M | -7.94%-14.98M | 39.93%-78.4M | 0.19%-13.88M | -12.68%-130.51M | 70.96%-13.9M |
Interest paid - financing | -105.01%-18.81M | 30.26%-3.68M | 16.10%-9.17M | -17.41%-5.27M | 22.24%-10.93M | 46.63%-4.49M | 32.22%-14.06M | 24.31%-8.42M | 13.77%-20.74M | 5.81%-11.12M |
Dividends paid - financing | 44.98%-4.47M | 0.84%-3.21M | -260.31%-8.13M | ---3.23M | -39.46%-2.26M | ---- | 0.00%-1.62M | ---- | ---1.62M | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.10%436K | -93.17%436K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---10.7M | ---1.32M | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | -20.02%-1.98M | -120.57%-1.23M | -55.07%-1.65M | -13.39%-559K | 3.44%-1.07M | 29.87%-493K | 97.10%-1.1M | 90.66%-703K | -220.41%-38.13M | -108.62%-7.53M |
Net cash from financing operations | 216.61%99.34M | 459.71%88.83M | -2,903.88%-85.19M | -130.54%-24.69M | 95.10%-2.84M | 1,289.20%80.85M | 20.79%-57.89M | 76.72%-6.8M | 7.94%-73.09M | -13.86%-29.21M |
Effect of rate | ---- | ---- | ---- | 50.34%-217K | -176.12%-1.72M | 12.95%-437K | 707.28%2.25M | -696.83%-502K | -27.93%-371K | -530.00%-63K |
Net Cash | 74.75%-30.84M | 213.32%26.7M | -196.41%-122.1M | -122.97%-23.56M | 363.69%126.66M | 41.80%102.56M | 179.69%27.32M | 631.85%72.33M | -946.97%-34.28M | -66.41%9.88M |
Begining period cash | -61.43%76.68M | -61.43%76.68M | 169.21%198.78M | 169.21%198.78M | 66.79%73.84M | 66.79%73.84M | -43.90%44.27M | -43.90%44.27M | 5.00%78.92M | 5.00%78.92M |
Cash at the end | -40.22%45.84M | -40.93%103.38M | -61.43%76.68M | -0.55%175M | 169.21%198.78M | 51.57%175.97M | 66.79%73.84M | 30.83%116.1M | -43.90%44.27M | -15.14%88.74M |
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 | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- | Deloitte & Touche Tohmatsu Certified Public Accountants | -- |
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