(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -59.70%19.98M | 12.30%49.58M | 289.05%44.15M | 816.44%15.66M | 114.27%7.58M | 957.85%13.39M | -1.66%7.54M | -36.29%11.35M | -62.67%1.71M | -24.95%3.54M |
Net profit before non-cash adjustment | -86.99%5.21M | -5.08%40.05M | 2,364.57%42.19M | 920.16%16.24M | 7,589.68%9.69M | 308.16%8.32M | 1,813.73%7.94M | -254.48%-1.86M | -36.98%1.59M | 108.54%126K |
Total adjustment of non-cash items | 191.66%27.47M | 387.67%9.42M | -85.24%1.93M | -256.78%-3.6M | -49.31%1.74M | -42.47%2.23M | -55.37%1.56M | -1.78%13.09M | 1,514.79%2.29M | -28.57%3.43M |
-Depreciation and amortization | 43.50%9.93M | 32.51%6.92M | -50.42%5.22M | 18.03%792K | -52.26%1.37M | -51.16%1.62M | -60.84%1.44M | -14.29%10.53M | -51.80%671K | -23.88%2.87M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---4K | --0 | -85.57%571K | -74.40%731K | -119.00%-194K |
-Assets reserve and write-off | 104.92%125K | 101.05%61K | -2,029.14%-5.83M | ---- | ---- | ---- | ---- | -72.99%302K | ---- | ---- |
-Disposal profit | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | -115.26%-65K | -53.26%86K | 35.52%-403K | 22.45%360K | 6.23%375K | 244.41%426K |
-Remuneration paid in stock | 74.19%324K | 322.73%186K | -39.73%44K | -41.18%10K | -41.18%10K | -47.06%9K | -31.82%15K | -23.96%73K | -29.17%17K | -32.00%17K |
-Pension and employee benefit expenses | -19.91%1.05M | 61.06%1.31M | --814K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 1,602.87%16.04M | -43.90%942K | 34.11%1.68M | 16.75%230K | 38.16%420K | 44.97%519K | 29.77%510K | 6.64%1.25M | 19,600.00%197K | 12.18%304K |
Changes in working capital | -11,238.60%-12.7M | 293.10%114K | -76.61%29K | 238.60%3.02M | -29,469.23%-3.84M | 296.95%2.84M | -152.32%-1.97M | -96.22%124K | -213.93%-2.18M | -100.93%-13K |
-Change in receivables | -211.77%-2.73M | -1,267.19%-875K | -102.84%-64K | 141.87%1.23M | -728.68%-3.24M | 202.95%3.1M | -114.74%-1.13M | 229.00%2.26M | 49.35%-2.94M | 139.45%516K |
-Change in inventory | -1,997.80%-10.49M | 35.06%-500K | -203.36%-770K | -132.17%-203K | ---458K | -250.72%-104K | -111.11%-5K | 165.12%745K | -3.07%631K | --0 |
-Change in payables | -29.90%1.47M | 25.22%2.1M | 158.31%1.68M | 2,006.77%2.8M | 73.16%-142K | -110.45%-157K | 79.26%-826K | -160.57%-2.88M | -98.12%133K | -120.55%-529K |
-Changes in other current liabilities | -55.97%-953K | 24.94%-611K | ---814K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
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) | 252.79%1.9M | 1,482.35%538K | -30.61%34K | 71.43%12K | 80.00%9K | 20.00%6K | -78.13%7K | -67.76%49K | -78.79%7K | -93.15%5K |
Tax refund paid | 73.53%-5.05M | -48.82%-19.09M | -439.94%-12.83M | -1,043.08%-4.46M | -222,200.00%-2.22M | -244.40%-5.63M | -47.71%-517K | 12.36%-2.38M | 23.53%-390K | 99.87%-1K |
Other operating cash inflow (outflow) | 0 | 0 | -3.69M | -3.69M | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -45.78%16.82M | 12.15%31.02M | 206.64%27.66M | 467.42%7.52M | 51.52%5.37M | 343.37%7.77M | -4.34%7.03M | -40.85%9.02M | -67.66%1.33M | -12.41%3.54M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -3,775.00%-11.63M | 63.86%-300K | -152.28%-830K | -1,257.14%-285K | -252.38%-74K | -476.60%-271K | 8.33%-220K | 96.59%-329K | 99.67%-21K | 99.07%-21K |
Net changes in other investments | -232.50%-133K | 94.04%-40K | 34.41%-671K | -115.92%-103K | ---- | -38.24%-470K | 86.68%-98K | 63.77%-1.02M | 170.71%647K | 58.61%-594K |
Investing cash flow | -3,358.24%-11.76M | 77.35%-340K | -11.02%-1.5M | -161.98%-388K | 87.97%-74K | -91.47%-741K | 67.42%-318K | 89.01%-1.35M | 108.79%626K | 83.36%-615K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | --24K | --24K | --0 | ---- | --0 | --0 | --0 | --0 |
Net common stock issuance | -18.60%35K | -85.47%43K | --296K | --0 | --30K | --266K | ---- | --0 | ---- | ---- |
Increase or decrease of lease financing | -29.70%-9.43M | -27.08%-7.27M | -248.78%-5.72M | -1,479.73%-1.17M | -60.02%-1.45M | -645.60%-2.8M | -7.64%-310K | 62.99%-1.64M | 92.88%-74K | 45.60%-903K |
Issuance fees | ---- | ---- | ---172K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash dividends for minorities | ---1.5M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 0.00%-2K | 99.88%-2K | -138.53%-1.69M | -168,200.00%-1.68M | ---1K | 99.68%-1K | ---- | 449.28%4.37M | 99.68%-1K | ---- |
Financing cash flow | -50.73%-10.9M | 0.40%-7.23M | -365.53%-7.26M | -3,900.00%-3M | -56.81%-1.42M | -267.88%-2.53M | -107.05%-310K | 146.68%2.73M | 95.09%-75K | 54.23%-903K |
Net cash flow | ||||||||||
Beginning cash position | 69.36%57.27M | 126.76%33.82M | 230.59%14.91M | 127.68%29.68M | 134.33%25.8M | 39.48%21.31M | 230.59%14.91M | -39.20%4.51M | 43.96%13.04M | 3.05%11.01M |
Current changes in cash | -124.86%-5.83M | 24.08%23.46M | 81.73%18.9M | 120.35%4.14M | 91.55%3.88M | 205.34%4.49M | -40.59%6.4M | 457.70%10.4M | 141.27%1.88M | 224.48%2.02M |
End cash Position | -10.18%51.44M | 69.36%57.27M | 126.76%33.82M | 126.76%33.82M | 127.68%29.68M | 134.33%25.8M | 39.48%21.31M | 230.59%14.91M | 230.59%14.91M | 43.96%13.04M |
Free cash flow | -83.08%5.2M | 14.51%30.72M | 208.70%26.83M | 454.71%7.24M | 50.33%5.29M | 331.47%7.5M | -4.21%6.81M | 54.91%8.69M | 157.57%1.31M | 97.59%3.52M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data