|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Profit for the year | |||||
| Adjustments for: | |||||
| Depreciation and amortization | |||||
| Loss on sale and write-off of non-financial assets | |||||
| Interest and exchange rate changes | |||||
| Unrealized loss (gain) on financial instruments | |||||
| Income tax expenses | |||||
| Impairment loss (reversal) on accounts receivable and contract assets | |||||
| Impairment of intangible assets | |||||
| (Reversal of) Provision for tax and labor risks | |||||
| Share-based compensation | |||||
| Restructuring expenses | |||||
| Changes in fair value of accounts payable for business acquired | |||||
| Other | |||||
| Changes in operating assets and liabilities | |||||
| Trade receivables | |||||
| Contract assets | |||||
| Accounts receivable and contract assets | |||||
| Recoverable taxes | |||||
| Trade and other payables | |||||
| Salaries and welfare charges | |||||
| Tax liabilities | |||||
| Contract liabilities | |||||
| Other receivables and payables, net | |||||
| Cash generated from operating activities | |||||
| Income tax paid | |||||
| Interest paid on loans and borrowings | |||||
| Interest paid on lease | |||||
| Income tax refund | |||||
| Net cash from operating activities | |||||
| Cash flows from investing activities | |||||
| Acquisition of property and equipment and intangible assets | |||||
| Redemption of financial investments | |||||
| Acquisition of subsidiary net of cash acquired | |||||
| Total acquisition of subsidiary net of cash acquired | |||||
| Escrow deposit | |||||
| Cash outflow on hedge accounting settlement | |||||
| Hedge accounting - ineffective portion inflow | |||||
| Net cash from (used in) investing activities | |||||
| Cash flows from financing activities | |||||
| Share-based plan contributions | |||||
| Issuance of common shares at initial public offering | |||||
| Transaction cost of offering | |||||
| Dividends paid | |||||
| Exercised share-based compensation | |||||
| Interest on equity, paid | |||||
| Payment of lease liabilities | |||||
| Proceeds from loans and borrowings | |||||
| Proceeds from settlement of derivatives | |||||
| Payment of loans and borrowings | |||||
| Payment of installment related to accounts payable for business acquired | |||||
| Repurchase of treasury shares | |||||
| Net cash used in financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents as of January 1 | |||||
| Exchange variation effect on cash and cash equivalents | |||||
| Cash reduction due to spin-off effect | |||||
| Cash and cash equivalents as of December 31 | |||||
Loading...