(Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | (Q6)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | ---- | ---- | 48.18%247.95M | ---- | ---- | ---- | 43.60%167.33M | ---- | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | -53.94%-16.9M | ---- | ---- | ---- | 37.66%-10.98M | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | ---- | 237.57%25.66M | ---- | ---- | ---- | -14.13%7.6M | ---- | ---- |
Impairment and provisions: | --0 | --0 | --0 | -38.29%19.82M | --0 | --0 | --0 | 246.16%32.12M | --0 | --0 |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | -100.15%-48K | ---- | ---- | ---- | 256.19%32.27M | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | 13,617.01%19.87M | ---- | ---- | ---- | -166.82%-147K | ---- | ---- |
Revaluation surplus: | --0 | --0 | --0 | 197.20%416K | --0 | --0 | --0 | -100.75%-428K | --0 | --0 |
-Other fair value changes | ---- | ---- | ---- | 197.20%416K | ---- | ---- | ---- | -100.75%-428K | ---- | ---- |
Asset sale loss (gain): | --0 | --0 | --0 | 96.36%-1.11M | --0 | --0 | --0 | -283.69%-30.35M | --0 | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.78%-5.15M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | 8.37%-1.11M | ---- | ---- | ---- | 39.95%-1.21M | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---24M | ---- | ---- |
Depreciation and amortization: | --0 | --0 | --0 | -7.41%232.4M | --0 | --0 | --0 | 4.09%250.99M | --0 | --0 |
-Depreciation | ---- | ---- | ---- | -8.82%192.95M | ---- | ---- | ---- | 6.76%211.62M | ---- | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | 0.20%39.45M | ---- | ---- | ---- | -8.26%39.37M | ---- | ---- |
Financial expense | ---- | ---- | ---- | 140.35%30.57M | ---- | ---- | ---- | -25.15%12.72M | ---- | ---- |
Special items | ---- | ---- | ---- | -5.71%3.93M | ---- | ---- | ---- | -47.56%4.17M | ---- | ---- |
Operating profit before the change of operating capital | --0 | --0 | --0 | 25.30%542.74M | --0 | --0 | --0 | 0.24%433.16M | --0 | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | 114.60%20.53M | ---- | ---- | ---- | 36.71%-140.67M | ---- | ---- |
Accounts receivable (increase)decrease | ---- | ---- | ---- | 304.05%373.31M | ---- | ---- | ---- | -211.55%-182.95M | ---- | ---- |
Accounts payable increase (decrease) | ---- | ---- | ---- | -542.93%-304.73M | ---- | ---- | ---- | 130.50%68.8M | ---- | ---- |
Cash from business operations | --0 | -4.76%261.19M | --0 | 260.90%635.73M | --0 | 394.94%274.26M | --0 | 14.70%176.15M | --0 | 2,151.54%55.41M |
Other taxs | ---- | 14.58%-58.45M | ---- | 13.13%-79.27M | ---- | -27.15%-68.43M | ---- | -137.00%-91.25M | ---- | -87.98%-53.82M |
Special items of business | ---- | ---- | ---- | 276.96%3.88M | ---- | ---- | ---- | -141.27%-2.19M | ---- | ---- |
Net cash from operations | -36.32%217.37M | -1.50%202.74M | -77.25%25.61M | 555.45%556.45M | 2,790.73%341.34M | 12,796.55%205.83M | 111.72%112.58M | -26.23%84.9M | -87.30%11.81M | 105.09%1.6M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 125.73%14.91M | ---- | 53.94%16.9M | ---- | 12.14%6.6M | ---- | -26.80%10.98M | ---- | -35.30%5.89M |
Decrease in deposits (increase) | ---- | 608.24%38.98M | ---- | 15.94%32.18M | ---- | -150.57%-7.67M | ---- | 457.67%27.76M | ---- | -37.74%15.17M |
Sale of fixed assets | ---- | 105.01%13.6M | ---- | -43.95%8.7M | ---- | 40.78%6.63M | ---- | -7.42%15.52M | ---- | -19.51%4.71M |
Purchase of fixed assets | ---- | -83.30%-93.56M | ---- | 47.35%-121.76M | ---- | 37.41%-51.04M | ---- | 34.22%-231.26M | ---- | 41.10%-81.55M |
Purchase of intangible assets | ---- | 66.38%-1.07M | ---- | 2.63%-9.68M | ---- | 17.69%-3.18M | ---- | 35.02%-9.94M | ---- | -477.84%-3.86M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,649.40%-45.29M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.07M | ---- | ---- |
Recovery of cash from investments | ---- | -0.83%7.8M | ---- | -58.29%16.5M | ---- | 0.52%7.87M | ---- | 234.49%39.55M | ---- | 76.20%7.83M |
Cash on investment | ---- | -263.89%-30.61M | ---- | 69.17%-9M | ---- | 36.87%-8.41M | ---- | -6.20%-29.2M | ---- | -1.35%-13.33M |
Net cash from investment operations | -295.23%-392.27M | -1.55%-49.96M | 156.23%16.86M | 69.90%-66.16M | -16.71%-99.25M | 24.48%-49.2M | 31.12%-29.99M | 38.18%-219.83M | 62.48%-85.04M | 39.96%-65.15M |
Net cash before financing | -172.25%-174.9M | -2.46%152.78M | -48.57%42.47M | 463.36%490.29M | 430.57%242.09M | 346.47%156.63M | 757.42%82.59M | 43.90%-134.93M | 45.21%-73.23M | 54.56%-63.55M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -21.94%694.44M | ---- | -65.57%1.11B | ---- | -58.44%889.61M | ---- | 1.33%3.23B | ---- | 33.34%2.14B |
Refund | ---- | 65.21%-311.59M | ---- | 57.52%-1.34B | ---- | 58.13%-895.59M | ---- | -2.22%-3.15B | ---- | -35.23%-2.14B |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.84%4K | ---- | --4K |
Interest paid - financing | ---- | -205.68%-26.59M | ---- | -140.35%-30.57M | ---- | -34.94%-8.7M | ---- | 25.15%-12.72M | ---- | 42.56%-6.45M |
Other items of the financing business | ---- | 53.94%-4.97M | ---- | -127.21%-13.99M | ---- | -121.36%-10.8M | ---- | 343.34%51.43M | ---- | 666.74%50.54M |
Net cash from financing operations | 938.61%424.82M | 1,479.12%351.29M | -95.56%14.22M | -325.67%-270.24M | 37.35%-50.66M | -155.82%-25.47M | -17.62%320.57M | 68.06%119.75M | -14.74%-80.86M | 1,229.63%45.63M |
Effect of rate | 48.24%-59.64M | 25.98%-34.56M | 1,382.67%10.95M | -507.43%-75.45M | -3,474.81%-115.22M | -646.85%-46.69M | 93.01%-854K | -57.20%18.52M | 147.11%3.41M | 170.39%8.54M |
Net Cash | 149.67%190.28M | 284.32%504.07M | -83.18%67.65M | 1,549.22%220.05M | 150.58%76.21M | 832.00%131.16M | 4.07%402.3M | 91.03%-15.18M | 28.72%-150.67M | 86.86%-17.92M |
Begining period cash | 18.79%914.05M | 18.79%914.05M | 18.79%914.05M | 0.44%769.45M | 0.44%769.45M | 0.44%769.45M | 0.44%769.45M | -14.12%766.11M | -14.12%766.11M | -14.12%766.11M |
Cash at the end | 30.59%1.1B | 62.02%1.38B | -16.22%981.7M | 18.79%914.05M | 37.41%845.66M | 12.84%853.92M | 1.65%1.17B | 0.44%769.45M | -9.59%615.44M | 1.77%756.73M |
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 | -- | -- |
Auditor | -- | -- | -- | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- | -- |
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