TPLPLAST.BO

TPL Plastech Limited TPLPLAST.BO

Trading inactive

Finances

2023 2022 2021 2020 2019
Revenue 2.706 B 18.33 % 2.287 B 34.14 % 1.705 B -21.17 % 2.163 B -4.38 % 2.262 B
Net income 160.343 M 20.55 % 133.012 M 66.16 % 80.052 M -25.53 % 107.499 M -5.93 % 114.279 M
Income before tax 204.729 M 15.11 % 177.861 M 59.93 % 111.212 M -25.25 % 148.769 M -5.65 % 157.677 M
Income before tax ratio 0.08 -2.72 % 0.08 19.23 % 0.07 -5.18 % 0.07 -1.33 % 0.07
EBITDA 296.768 M 11.14 % 267.031 M 32.02 % 202.267 M -16.91 % 243.438 M -5.96 % 258.875 M
Net income ratio 0.06 1.88 % 0.06 23.87 % 0.05 -5.54 % 0.05 -1.63 % 0.05
Ratio EBITDA 0.11 -6.08 % 0.12 -1.58 % 0.12 5.39 % 0.11 -1.66 % 0.11
Gross profit ratio 0.11 -5.54 % 0.12 -2.39 % 0.12 0.38 % 0.12 2.69 % 0.12
Weighted average shs out dil 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M
Weighted average shs out 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M
EPS diluted 2.06 20.47 % 1.71 66.02 % 1.03 -25.36 % 1.38 -6.12 % 1.47
Earnings per share 2.06 20.47 % 1.71 66.02 % 1.03 -25.36 % 1.38 -6.12 % 1.47
Gross profit 300.623 M 11.77 % 268.974 M 30.93 % 205.438 M -20.86 % 259.605 M -1.80 % 264.374 M
Income tax expense 44.386 M -1.03 % 44.849 M 43.93 % 31.160 M -24.50 % 41.271 M -4.90 % 43.398 M
Cost of revenue 2.405 B 19.20 % 2.018 B 34.58 % 1.499 B -21.21 % 1.903 B -4.72 % 1.997 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 3.728 M 30.81 % 2.850 M 43.43 % 1.987 M -70.67 % 6.775 M 334.86 % 1.558 M
Operating expenses 58.632 M 25.74 % 46.630 M 15.33 % 40.432 M -23.62 % 52.935 M 19.23 % 44.397 M
Cost and expenses 2.464 B 19.35 % 2.064 B 34.07 % 1.540 B -21.27 % 1.956 B -4.20 % 2.042 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 54.904 M 25.41 % 43.780 M 13.88 % 38.445 M -16.71 % 46.160 M 7.75 % 42.839 M
Interest income 14.449 M 4.51 % 13.825 M 120.76 % 6.262 M 23.83 % 5.057 M 293.58 % 1.285 M
Interest expense 64.213 M 9.01 % 58.908 M -2.88 % 60.656 M -4.40 % 63.446 M -2.29 % 64.934 M
Depreciation and amortization -54.777 M -22.58 % -44.687 M -19.93 % -37.261 M -1.34 % -36.768 M 5.48 % -38.898 M
Operating income 241.991 M 8.84 % 222.344 M 34.75 % 165.006 M -20.16 % 206.670 M -6.05 % 219.977 M
Operating income ratio 0.09 -8.02 % 0.10 0.46 % 0.10 1.28 % 0.10 -1.75 % 0.10
Total other income expenses net -37.262 M 16.23 % -44.483 M 17.31 % -53.794 M 7.09 % -57.901 M 7.06 % -62.300 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt 443.607 M 127.04 % 195.389 M -29.43 % 276.892 M -24.26 % 365.577 M -35.45 % 566.309 M
Total investments 41.672 M 3.65 % 40.206 M -4.14 % 41.942 M 2.79 % 40.804 M 40.86 % 28.968 M
Total debt 449.894 M 122.82 % 201.910 M -29.31 % 285.627 M -26.93 % 390.880 M -32.91 % 582.642 M
Accumulated other comprehensive income loss 156.006 M 100.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M
Retained earnings 953.415 M 13.46 % 840.289 M 12.86 % 744.554 M 6.39 % 699.816 M 10.06 % 635.842 M
Common stock 156.006 M 0.00 % 156.006 M 100.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M
Total equity 1.154 B 12.58 % 1.025 B 11.51 % 919.191 M 6.21 % 865.447 M 9.43 % 790.861 M
Other non current liabilities 64.141 M 146.75 % 25.994 M 0.000 0.000 0.000
Long term debt 155.968 M 212.39 % 49.928 M 7.30 % 46.533 M -34.70 % 71.257 M -29.56 % 101.160 M
Total non current liabilities 304.496 M 87.55 % 162.357 M 19.00 % 136.440 M -14.16 % 158.938 M -14.50 % 185.893 M
Other current liabilities 44.651 M 16.41 % 38.358 M 7.71 % 35.611 M 1.41 % 35.117 M -17.89 % 42.770 M
Deferred revenue 925.000 K -51.39 % 1.903 M -26.49 % 2.589 M 40.29 % 1.845 M 30.01 % 1.419 M
Short term debt 229.785 M 82.39 % 125.988 M -47.31 % 239.094 M -25.19 % 319.623 M -33.62 % 481.482 M
Total current liabilities 785.926 M -10.47 % 877.864 M 3.99 % 844.188 M -13.60 % 977.052 M -11.10 % 1.099 B
Total liabilities 1.090 B 4.83 % 1.040 B 6.08 % 980.627 M -13.68 % 1.136 B -11.59 % 1.285 B
Other non current assets 102.774 M -18.14 % 125.541 M 6.81 % 117.541 M 427.17 % 22.297 M -19.73 % 27.779 M
Long term investments 0.000 -100.00 % 1.832 M -79.63 % 8.992 M -34.85 % 13.802 M 4.89 % 13.158 M
Intangible assets 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 799.704 M 15.93 % 689.824 M 4.84 % 657.956 M -9.86 % 729.922 M -1.68 % 742.426 M
Total non current assets 902.478 M 10.44 % 817.197 M 4.17 % 784.489 M 2.41 % 766.020 M -2.21 % 783.363 M
Other current assets 49.480 M 44.30 % 34.290 M -39.55 % 56.726 M 638.22 % 7.684 M 2.08 % 7.528 M
Short term investments 41.672 M 8.59 % 38.374 M 16.46 % 32.950 M 22.03 % 27.002 M 70.79 % 15.810 M
cash and cash equivalents 6.287 M -3.59 % 6.521 M -25.34 % 8.735 M -65.48 % 25.303 M 54.92 % 16.332 M
Cash and short term investments 47.959 M 6.82 % 44.895 M 7.70 % 41.684 M -20.31 % 52.305 M 62.73 % 32.143 M
Total current assets 1.342 B 7.52 % 1.248 B 11.90 % 1.115 B -9.72 % 1.235 B -4.41 % 1.292 B
Inventory 596.925 M 4.69 % 570.209 M 6.96 % 533.083 M -18.43 % 653.512 M 4.21 % 627.133 M
Net receivables 647.551 M 8.17 % 598.642 M 23.73 % 483.835 M -7.30 % 521.916 M -16.57 % 625.579 M
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 503.532 M -28.34 % 702.704 M 26.11 % 557.225 M -8.75 % 610.687 M 9.55 % 557.473 M
Tax payables 7.033 M -21.08 % 8.911 M -7.85 % 9.670 M -1.13 % 9.780 M -38.29 % 15.848 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -111.456 M -126.14 % -49.286 M -364.54 % 18.631 M 93.56 % 9.625 M 1 074.97 % -987.229 K
Deferred tax liabilities non current 84.387 M -2.37 % 86.435 M -3.86 % 89.906 M 2.54 % 87.681 M 3.48 % 84.733 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 2.244 B 8.68 % 2.065 B 8.71 % 1.900 B -5.08 % 2.001 B -3.58 % 2.076 B
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital -257.085 M -3 142.43 % 8.450 M -57.96 % 20.101 M -82.06 % 112.032 M 189.79 % -124.765 M
Accounts receivables -42.290 M 56.82 % -97.930 M -378.32 % 35.186 M -25.10 % 46.979 M 173.91 % -63.566 M
Inventory -26.715 M 28.04 % -37.126 M -199.17 % 37.436 M 100.80 % 18.643 M 130.09 % -61.953 M
Accounts payables -188.080 M -231.06 % 143.506 M 373.24 % -52.520 M -213.17 % 46.410 M 6 059.00 % 753.524 K
Other working capital 0.000 0.000 0.000 0.000 0.000
Other non cash items 84.174 M -4.43 % 88.079 M -0.11 % 88.175 M 17.53 % 75.024 M -14.69 % 87.940 M
Net cash provided by operating activities -67.345 M -136.43 % 184.854 M 22.37 % 151.067 M -41.40 % 257.786 M 568.60 % 38.556 M
Investments in property plant and equipment -174.886 M -215.20 % -55.484 M -44.64 % -38.360 M -32.45 % -28.961 M 74.14 % -111.996 M
Acquisitions net 76.049 M 544.97 % 11.791 M 262.05 % 3.257 M -31.09 % 4.726 M -94.02 % 79.085 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -98.837 M -126.21 % -43.693 M -24.47 % -35.103 M -44.85 % -24.235 M 26.36 % -32.911 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid -31.201 M -14.29 % -27.301 M 0.00 % -27.301 M 17.05 % -32.913 M -0.16 % -32.859 M
Other financing activites 197.157 M 269.97 % -115.995 M -10.21 % -105.253 M 45.11 % -191.762 M -837.93 % 25.987 M
Net cash used provided by financing activities 165.956 M 215.81 % -143.296 M -8.10 % -132.554 M 41.00 % -224.675 M -3 169.24 % -6.872 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -226.000 K 89.41 % -2.135 M 87.13 % -16.590 M -286.90 % 8.877 M 823.12 % -1.228 M
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000
Cash at end of period -226.000 K 89.41 % -2.135 M 87.13 % -16.590 M -286.90 % 8.877 M 823.12 % -1.228 M
Operating cash flow -67.345 M -136.43 % 184.854 M 22.37 % 151.067 M -41.40 % 257.786 M 568.60 % 38.556 M
Capital expenditure -174.886 M -215.20 % -55.484 M -44.64 % -38.360 M -32.45 % -28.961 M 74.14 % -111.996 M
Free CashFlow -242.231 M -287.24 % 129.370 M 14.78 % 112.707 M -50.75 % 228.825 M 411.58 % -73.440 M
2023 2022 2021 2020 2019
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 826.566 M 5.40 % 784.186 M 13.49 % 690.971 M -4.15 % 720.910 M 4.74 % 688.291 M 2.37 % 672.368 M
Net income 58.775 M 38.08 % 42.565 M 16.72 % 36.469 M -4.33 % 38.121 M -24.37 % 50.407 M 30.80 % 38.537 M
Income before tax 71.573 M 25.14 % 57.195 M 16.71 % 49.005 M -4.36 % 51.238 M -16.50 % 61.363 M 28.84 % 47.629 M
Income before tax ratio 0.09 18.72 % 0.07 2.84 % 0.07 -0.21 % 0.07 -20.28 % 0.09 25.85 % 0.07
EBITDA 99.275 M 13.58 % 87.404 M 14.35 % 76.435 M -0.44 % 76.776 M -12.63 % 87.873 M 18.57 % 74.112 M
Net income ratio 0.07 31.00 % 0.05 2.84 % 0.05 -0.19 % 0.05 -27.80 % 0.07 27.78 % 0.06
Ratio EBITDA 0.12 7.76 % 0.11 0.76 % 0.11 3.87 % 0.11 -16.58 % 0.13 15.82 % 0.11
Gross profit ratio 0.17 9.71 % 0.15 0.66 % 0.15 0.51 % 0.15 -2.83 % 0.16 2.55 % 0.15
Weighted average shs out dil 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M 0.00 % 78.003 M
Weighted average shs out 78.003 M 0.79 % 77.391 M -0.26 % 77.594 M -0.52 % 78.003 M 0.59 % 77.549 M -0.58 % 78.003 M
EPS diluted 0.75 36.36 % 0.55 17.02 % 0.47 -4.08 % 0.49 -24.62 % 0.65 32.65 % 0.49
Earnings per share 0.75 36.36 % 0.55 17.02 % 0.47 -4.08 % 0.49 -24.62 % 0.65 32.65 % 0.49
Gross profit 139.489 M 15.63 % 120.629 M 14.24 % 105.590 M -3.67 % 109.609 M 1.78 % 107.692 M 4.98 % 102.585 M
Income tax expense 12.797 M -12.54 % 14.631 M 16.72 % 12.535 M -4.44 % 13.117 M 19.72 % 10.956 M 20.51 % 9.091 M
Cost of revenue 687.077 M 3.54 % 663.557 M 13.35 % 585.381 M -4.24 % 611.301 M 5.29 % 580.599 M 1.90 % 569.783 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 50.000 K -66.67 % 150.000 K 0.000 0.000 -100.00 % 186.000 K
Operating expenses 53.818 M 9.88 % 48.979 M 10.91 % 44.163 M -4.49 % 46.237 M 1.14 % 45.716 M 7.46 % 42.543 M
Cost and expenses 740.895 M 3.98 % 712.536 M 13.18 % 629.544 M -4.26 % 657.538 M 4.99 % 626.315 M 2.28 % 612.326 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 53.818 M 9.88 % 48.979 M 10.91 % 44.163 M -4.49 % 46.237 M 1.14 % 45.716 M 7.46 % 42.543 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 14.099 M -2.80 % 14.505 M 15.37 % 12.573 M 2.36 % 12.283 M -2.73 % 12.628 M 0.22 % 12.600 M
Depreciation and amortization -39.586 K -132.42 % 122.085 K 193.59 % 41.584 K -24.23 % 54.880 K 102.65 % 27.081 K -68.53 % 86.065 K
Operating income 85.671 M 19.57 % 71.650 M 16.64 % 61.427 M -3.07 % 63.372 M 2.25 % 61.976 M 3.22 % 60.042 M
Operating income ratio 0.10 13.44 % 0.09 2.78 % 0.09 1.13 % 0.09 -2.37 % 0.09 0.83 % 0.09
Total other income expenses net -14.098 M 2.47 % -14.455 M -16.37 % -12.422 M -2.38 % -12.133 M -1 879.28 % -613.000 K 95.06 % -12.413 M
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2023-09-30 2023-03-31 2022-09-30
Net debt 378.537 M -14.67 % 443.607 M 29.25 % 343.226 M
Total investments -50.359 M -220.85 % 41.672 M 357.58 % 9.107 M
Total debt 439.758 M -2.25 % 449.894 M 15.76 % 388.631 M
Accumulated other comprehensive income loss 156.006 M 0.00 % 156.006 M 0.00 % 156.006 M
Retained earnings 0.000 -100.00 % 953.415 M 0.000
Common stock 156.006 M 0.00 % 156.006 M 0.00 % 156.006 M
Total equity 1.186 B 2.79 % 1.154 B 8.29 % 1.066 B
Other non current liabilities 59.309 M 5 931 000.00 % -1.000 K 0.000
Long term debt 119.839 M -45.55 % 220.110 M 22.57 % 179.583 M
Total non current liabilities 264.066 M -13.28 % 304.496 M 15.24 % 264.219 M
Other current liabilities 52.350 M 17.24 % 44.651 M -43.35 % 78.816 M
Deferred revenue 14.396 M 1 456.32 % 925.000 K -88.33 % 7.929 M
Short term debt 260.610 M 13.41 % 229.785 M 9.92 % 209.048 M
Total current liabilities 931.015 M 18.46 % 785.926 M -1.63 % 798.975 M
Total liabilities 1.195 B 9.60 % 1.090 B 2.56 % 1.063 B
Other non current assets 180.487 M 75.62 % 102.774 M 5.34 % 97.564 M
Long term investments -50.359 M 0.000 -100.00 % 9.107 M
Intangible assets 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000
Property plant equipment net 850.867 M 6.40 % 799.704 M 0.29 % 797.377 M
Total non current assets 980.995 M 8.70 % 902.478 M -0.17 % 904.048 M
Other current assets 131.467 M 165.70 % 49.480 M -63.83 % 136.800 M
Short term investments 0.000 -100.00 % 41.672 M 0.000
cash and cash equivalents 61.221 M 873.77 % 6.287 M -86.15 % 45.405 M
Cash and short term investments 61.221 M 27.65 % 47.959 M 5.62 % 45.405 M
Total current assets 1.400 B 4.35 % 1.342 B 9.56 % 1.225 B
Inventory 667.021 M 11.74 % 596.925 M -2.47 % 612.026 M
Net receivables 540.579 M -16.52 % 647.551 M 50.40 % 430.542 M
Tax assets 0.000 0.000 0.000
Other assets 0.000 0.000 0.000
Account payables 589.263 M 17.03 % 503.532 M 1.67 % 495.253 M
Tax payables 14.396 M 104.69 % 7.033 M -11.30 % 7.929 M
Deferred revenue non current 0.000 -100.00 % 64.140 M -7.27 % 69.167 M
Minority interest 0.000 0.000 0.000
Capital lease obligations 0.000 -100.00 % 1.000 K 0.000
Preferred stock 0.000 0.000 0.000
Other total stockholders equity 874.190 M 884.34 % -111.456 M -114.79 % 753.614 M
Deferred tax liabilities non current 84.918 M 0.63 % 84.387 M -0.29 % 84.636 M
Other liabilities 0.000 0.000 0.000
Total assets 2.381 B 6.10 % 2.244 B 5.43 % 2.129 B
2023-09-30 2023-03-31 2022-09-30
Deferred income tax
Stock based compensation
Change in working capital
Accounts receivables
Inventory
Accounts payables
Other working capital
Other non cash items
Net cash provided by operating activities
Investments in property plant and equipment
Acquisitions net
Purchases of investments
Sales maturities of investments
Other investing activites
Net cash used for investing activites
Debt repayment
Common stock issued
Common stock repurchased
Dividends paid
Other financing activites
Net cash used provided by financing activities
Effect of forex changes on cash
Net change in cash
Cash at beginning of period
Cash at end of period
Operating cash flow
Capital expenditure
Free CashFlow
Date Form 10K
2023
2022
2021
2020
2019