(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -96.27%9.46M | -10.37%253.42M | ||||||||
Net profit before non-cash adjustment | -62.49%89.21M | ---- | ---- | -81.62%16.52M | -54.17%27.64M | 1.60%237.84M | ---- | ---- | 361.60%89.9M | 36.11%60.31M |
Total adjustment of non-cash items | -129.37%-10.51M | ---- | ---- | ---- | ---- | 11.40%35.79M | ---- | ---- | ---- | ---- |
-Depreciation and amortization | 2.18%19M | ---- | ---- | ---- | ---- | -2.12%18.59M | ---- | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | 121.72%99.86K | ---- | ---- | ---- | ---- | 50.92%-459.72K | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | -101.55%-236.55K | ---- | ---- | ---- | ---- | 135.33%15.23M | ---- | ---- | ---- | ---- |
-Share of associates | ---4.24M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | -47,756.00%-1.19M | ---- | ---- | ---- | ---- | 81.84%-2.48K | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | -377.55%-7.22M | ---- | ---- | ---- | ---- | 1,744.57%2.6M | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | 1,542.20%173.94K | ---- | ---- | ---- | ---- | -91.54%10.59K | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | 6,222.04%205.09K | ---- | ---- | ---- | ---- | 119.22%3.24K | ---- | ---- | ---- | ---- |
-Other non-cash items | -9,140.19%-17.11M | ---- | ---- | ---- | ---- | -102.42%-185.18K | ---- | ---- | ---- | ---- |
Changes in working capital | -242.53%-69.24M | -505.30%-22.97M | -132.29%-6.6M | -702.00%-7.01M | 14.13%-32.65M | -222.30%-20.21M | -109.94%-3.8M | 58,261.61%20.45M | 113.69%1.16M | -192.70%-38.03M |
-Change in receivables | 173.95%13.01M | ---- | ---- | ---- | ---- | 28.13%-17.6M | ---- | ---- | ---- | ---- |
-Change in inventory | -54.55%-12.31M | ---- | ---- | ---- | ---- | -177.52%-7.96M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | -16,349.44%-31.81M | ---- | ---- | ---- | ---- | -96.84%195.77K | ---- | ---- | ---- | ---- |
-Change in payables | -849.45%-38.61M | ---- | ---- | ---- | ---- | -86.33%5.15M | ---- | ---- | ---- | ---- |
-Changes in other current assets | --474.49K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 34.14%-55M | -53.11%-6.79M | 35.73%-10.46M | 55.00%-23.69M | -427.63%-14.05M | -901.63%-83.51M | 24.47%-4.43M | -383.78%-16.27M | -2,238.85%-52.64M | -70.13%-2.66M |
Other operating cash inflow (outflow) | -183.78%-50.12K | -15.15%-17.66K | ||||||||
Operating cash flow | -126.84%-45.6M | ---- | ---- | -118.25%-9.01M | -197.41%-19.1M | -38.08%169.89M | ---- | ---- | 90.99%49.35M | -34.07%19.61M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | -517.54%-1.04M | ---- | -451.58%-2.52M | ---- | ---- | 85.88%-168.69K | ---- | -234.87%-457.22K |
Net PPE purchase and sale | -52.56%-6M | ---- | ---- | ---- | ---- | 12.45%-3.93M | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---183.03M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | ---641K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---4M | --0 | ---4M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 238.38%5.7M | 93.92%1.78M | 154.89%1.04M | 494.39%1.29M | 813.80%1.59M | 302.88%1.68M | --915.38K | --409.03K | --216.75K | --174.16K |
Investing cash flow | -8,264.11%-187.97M | -1,175,147.34%-162.2M | -9,401.75%-19.42M | -147.62%-5.42M | -228.71%-930.45K | 44.81%-2.25M | 100.60%13.8K | 119.17%208.76K | -303.55%-2.19M | -107.31%-283.06K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 54,295.02%223M | ---- | ---- | ---- | ---- | 99.27%-411.49K | ---- | ---- | ---- | ---- |
Net common stock issuance | 22.59%-2.03M | ---- | ---- | ---- | ---- | -448.38%-2.62M | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -97,165.78%-12.87M | ---- | ---- | ---- | ---- | 99.93%-13.23K | ---- | ---- | ---- | ---- |
Cash dividends paid | 44.55%-56.41M | ---- | ---- | ---- | ---- | -103.87%-101.73M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -378,680.62%-5.1M | ---- | ---- | ---- | ---- | 99.97%-1.35K | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 36.25%-9.48M | ---- | ---- | ---- | ---- | -841.51%-14.87M | ---- | ---- | ---- | ---- |
Financing cash flow | 214.60%137.12M | 842.09%194.28M | 60.20%-8.5M | 43.25%-44.75M | -405.14%-3.91M | 9.57%-119.65M | 71.38%-26.18M | -22.64%-21.35M | -238.45%-78.85M | -446.52%-774.61K |
Net cash flow | ||||||||||
Beginning cash position | 24.99%231.98M | ---- | ---- | ---- | ---- | 289.40%185.59M | ---- | ---- | ---- | ---- |
Current changes in cash | -300.94%-96.44M | ---- | ---- | ---- | ---- | -65.22%48M | ---- | ---- | ---- | ---- |
Effect of exchange rate changes | 116.35%263.86K | ---- | ---- | ---- | ---- | -1,956.30%-1.61M | ---- | ---- | ---- | ---- |
End cash Position | -41.46%135.8M | ---- | ---- | ---- | ---- | 24.99%231.98M | ---- | ---- | ---- | ---- |
Free cash flow | -132.84%-54.5M | ---- | ---- | -133.55%-15.75M | -212.90%-21.63M | -38.12%165.95M | ---- | ---- | 87.29%46.95M | -35.31%19.15M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data