Planet green holdings corp. (PLAG)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities
Net (loss) income

2,947

16,831

-78,305

-

-

4,406

17,688

21,743

21,083

19,248

Income (loss) from continuing operations

-

-

-47,352

-87,173

6,923

-

-

-

-

-

Loss/(Gain) from disposal of investment and subsidiaries

8,783

41,145

-

-

-

-

-

-

-

-

Write off receivables from disposal of former subsidiaries

-5,025

-

-

-

-

-

-

-

-

-

Write down of assets in discontinued operations

-

24,049

-

-

-

-

-

-

-

-

Gain on acquisition

-

423

-

-

-

-

-

-

-

-

Bad debt expenses

-504

-

-

-

-

-

-

-

-

-

Amortization

13

59

-

-

-

-

-

-

-

-

Impairment of construction in progress

-

-

-

13,207

0

-

-

-

-

-

Impairment of leased plant and equipment

-

-

-

1,184

0

-

-

-

-

-

Impairment of inventory - raw materials

-

-

-

20,383

0

-

-

-

-

-

Write off trade receivables, other receivables, advances to suppliers, and other current assets

-

-

-

35,590

0

-

-

-

-

-

Foreign exchange loss from disposal of assets

-

-

-

1,453

-

-

-

-

-

-

Stock compensation expense

-

-

-

10

3,994

366

0

503

644

890

Impairment of goodwill

-

-

-

-

-

0

-

-

-

-

Depreciation

742

733

-

1,934

2,075

4,907

4,226

2,767

2,196

1,360

Amortization of intangible assets

-

-

-

299

682

603

301

186

155

144

Write-off of fixed assets

-

-

16,567

0

-

-

-

-

-

-

Depreciation and amortization expense

-

-

2,110

-

-

-

-

-

-

-

Write down/(gain) of short-term investments

-

-

-

-

-

-

-

-

-94

587

Adjustment to statutory reserve

-

-

-

-

-

-

-

681

0

-

Gain on acquisition of subsidiary

-

-

-

-

-

-

-

-

-

383

Decrease / (increase) in accounts and other receivables

19

6,416

-421

12,996

1,027

-7,843

26,114

12,499

21,015

2,541

Decrease in related party receivables

-0

-

-

-

-

-

-

-

-

-

(Increase) / decrease in inventory

442

-21

-2,009

5,156

2,426

2,559

3,877

3,723

4,541

2,812

Increase in prepayments and other current assets

49

7,657

-

-

-

-

-

-

-

-

Decrease in payables and other current liabilities

-3,876

-205

-

-

-

-

-

-

-

-

Decrease/(increase) in advance to suppliers

-

-

28,286

-5,848

4,129

-

-

-

-

-

Decrease/(increase) in prepayment

-

-

-

0

-

269

1,786

249

-301

-9,665

(Increase) decrease in deferred tax asset

-

-

-

-132

0

66

5

10

60

-96

Increase/(decrease) in accounts and other payables

-

-

-2,403

9,681

2,645

-6,420

1,121

-444

-810

-1,816

Increase/(decrease) in taxes payable

-

-

-

-2,209

1,105

-

-

-

-

-

Increase/(decrease) in related party payable

-

-

-

-

-

2,574

0

-

-

-

Increase in customer deposits

-

-

-

1,176

187

-

-

-

-

-

Net cash used in operating activities

-3,938

-14,153

-360

-29,785

18,289

11,385

-8,445

8,955

-2,141

24,437

Cash flows from investing activities
Decrease / (increase) in restricted cash

-

-

-1,020

-7,103

6,142

2,358

-2,155

-9,018

10,708

1,009

Purchase of plant and equipment and construction in progress

582

490

-

0

1,919

3,009

18,034

3,029

14,478

17,566

Payment of construction in progress

-

-

-

142

330

-

-

-

-

11,188

Sale of intangible assets

62

-

-

-

-

-

-

-

-

-

Purchase of intangible assets

-

-

-

-

329

-

-

-

-

-

Increase in capital lease

-

-

-

-

-

0

-

-

-

-

Payment for the purchase of land use rights

-

-

-

-

-

-

11,411

58

703

190

Sales of investments

-

-

-

-1,944

0

-

-

-

-

-

Payment for acquisition of Athena Group

-

-

-

-

-

2,100

0

-

-

1,695

Purchase of short-term investments

-

-

0

-

-

3,258

0

-

-

-

Purchase of plant and equipment

-

-

314

-

-

-

-

-

-

-

Payment for deposits

-

-

-44

-

-

-

-

-

-

-

Payment for deposits

-

1

-

-

-

-

-

-

-

698

Sales of investments

-

-

-

-

-

0

270

0

9,447

0

Increase in deposits

-

-

-

0

-375

-435

6,051

-9,277

697

-

Purchase of long-term investment

-

-

-

-

-

-

-

-

472

3,301

Net cash used in investing activities

-520

-492

750

8,906

-9,096

-11,162

-20,968

-3,347

-16,217

-35,649

Cash flows from financing activities
Proceeds from issuance of notes

-

-

-

-

-

-

-

-

-

4,249

Proceeds from issuance of common stock

9,746

15,454

0

-

-

-

-

0

0

8,955

Receiving bank loans

137

-

30

-

-

-

-

5,123

45,058

80,338

Repayment of borrowings

1,108

-

784

0

15,892

13,671

8,180

12,347

34,366

90,443

Proceeds from related party

2,015

32

-

-

-

-

-

-

-

-

Proceeds from bank borrowings and debentures

-

-

-

3,122

0

23,041

45,823

15,580

-

-

Repayment of long-term borrowings and notes payable

-

-

-

-

-

13,022

8,654

0

4,249

0

Proceeds from lease obligations

-

-

-

-

-1,210

-

-

-

-

-

Repayment of capital lease

-

-

-

79

0

-

-

-

-

-

Repayment of financing cost (APIC)

-

-

-

-

-

-

-

31

0

-

Proceeds from long-term borrowings and notes payable

-

-

-

-

-

-

-

-

10,566

4,736

Net cash provided by financing activities

10,791

15,486

-753

3,043

-14,682

-3,651

28,988

8,324

17,009

7,836

Net increase (decrease) in cash and cash equivalents

6,332

841

-363

-17,836

-5,489

-3,428

-426

13,933

-1,349

-3,375

Effect of foreign currency translation on cash and cash equivalents

-8

131

22

1,120

-1,054

-148

1,937

1,059

5,972

3,994

Supplementary cash flow information:
Interest received

0

0

-

47

117

228

79

322

86

-

Interest paid

9

-

1,160

-

-

-

-

-

-

-

Interest received

-

-

-

-

-

-

-

-

-

10

Interest paid

-

-

-

1,137

2,889

7,318

4,386

3,891

2,261

4,457

Income taxes paid

-

0

563

3,408

2,324

4,672

6,364

7,233

6,871

5,157