SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 375.63%5.38M | -92.38%488K | 78.30%47.11M | -18.09%17.72M | 280.86%24.94M | -122.73%-1.95M | 161.83%6.4M | 248.09%26.42M | 3,735.46%21.63M | 204.35%6.55M |
Net profit before non-cash adjustment | -65.39%3.26M | 29.94%15.9M | 22.96%40.38M | -38.80%5.08M | 27.80%13.64M | 8.23%9.43M | 137.12%12.23M | 683.40%32.84M | 607.25%8.3M | 166.81%10.68M |
Total adjustment of non-cash items | 234.02%2.74M | 75.32%3.52M | -91.76%3.05M | -87.50%3.84M | -126.37%-753K | -515.24%-2.04M | -31.61%2.01M | 649.69%37.01M | 1,546.01%30.73M | 1,600.00%2.86M |
-Depreciation and amortization | 3.09%1.1M | -43.49%1.09M | -29.85%5.85M | -15.17%1.73M | -46.23%1.11M | -48.73%1.07M | -9.66%1.94M | 5.68%8.34M | -5.11%2.04M | -4.03%2.07M |
-Reversal of impairment losses recognized in profit and loss | -16.77%1.82M | --2.53M | -16.73%13.35M | -37.33%10.05M | --1.11M | --2.19M | --0 | 1,130.14%16.03M | 3,539.70%16.03M | --0 |
-Share of associates | -2,187.50%-167K | 923.08%133K | -59.00%41K | -76.67%21K | -111.11%-1K | 700.00%8K | --13K | 2,400.00%100K | 1,900.00%90K | 50.00%9K |
-Disposal profit | 97.83%-1K | ---3K | ---114K | --1K | ---69K | ---46K | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 285.98%8.03M | 6.09%906K | -187.01%-12.36M | -150.59%-6.84M | -311.28%-2.06M | -257.88%-4.32M | -6.87%854K | 2,731.11%14.21M | 2,789.32%13.52M | 425.00%975K |
-Other non-cash items | -749.52%-8.05M | -43.91%-1.15M | -122.87%-3.71M | -17.42%-1.12M | -329.29%-850K | -144.07%-947K | -527.56%-797K | -55.56%-1.67M | -236.75%-953K | 65.51%-198K |
Changes in working capital | 93.38%-618K | -141.47%-18.92M | 108.47%3.68M | 150.60%8.8M | 272.55%12.05M | -1,435.69%-9.34M | 57.51%-7.84M | -61.04%-43.43M | -602.54%-17.4M | 33.14%-6.98M |
-Change in receivables | 1,263.29%33.27M | -15.94%-16.91M | 89.68%-2.47M | 242.93%24.5M | -166.50%-9.52M | 91.35%-2.86M | -18.75%-14.58M | -841.37%-23.89M | -74.08%7.15M | 171.50%14.32M |
-Change in inventory | 63.75%-3.34M | 68.51%5.64M | 110.31%1.02M | 53.92%-3.53M | 353.16%10.42M | -576.82%-9.22M | 9,935.29%3.34M | -556.67%-9.86M | -228.00%-7.65M | -73.15%-4.11M |
-Change in prepaid assets | ---- | ---- | -74.02%778K | ---- | ---- | ---- | ---- | 218.85%3M | ---- | ---- |
-Change in payables | -213.97%-38.04M | -104.04%-2.29M | 784.24%38.48M | -63.23%-63.74M | 181.34%12.18M | 9.47%33.38M | 216.40%56.66M | -131.78%-5.62M | -240.76%-39.05M | -165.06%-14.97M |
-Changes in other current assets | 124.47%7.5M | 89.93%-5.36M | -383.88%-34.13M | 165.03%50.79M | 53.90%-1.02M | -78,664.10%-30.64M | -121.54%-53.25M | 85.16%-7.05M | 186.96%19.16M | 79.94%-2.22M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 37.38%-67K | 60.20%-78K | 14.39%-452K | -250.00%-60K | 50.28%-89K | 32.70%-107K | 14.78%-196K | 63.18%-528K | 131.50%40K | 56.45%-179K |
Interest received (cash flow from operating activities) | 0.10%983K | 36.32%1.1M | 106.02%3.52M | 117.48%933K | 112.70%804K | 79.85%982K | 125.21%804K | -11.35%1.71M | 0.94%429K | -4.30%378K |
Tax refund paid | -145.32%-2.15M | -8.25%-2.49M | -55.28%-11.49M | 39.30%-2.26M | -1,295.39%-6.06M | -235.63%-876K | 22.93%-2.3M | -1,878.61%-7.4M | -309.02%-3.72M | -255.74%-434K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 312.38%4.15M | -120.94%-986K | 91.50%38.69M | -11.14%16.34M | 210.44%19.6M | -122.41%-1.95M | 135.63%4.71M | 214.01%20.2M | 39,212.77%18.38M | 198.44%6.31M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 66.56%-219K | -91.18%-65K | -213.28%-2.62M | 68.44%-219K | -3,010.91%-1.71M | -2,158.62%-655K | 41.38%-34K | 77.20%-836K | -493.16%-694K | 97.34%-55K |
Net business purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --20K | ---- | ---- |
Net investment product transactions | -89.05%319K | ---305K | 23.75%-780K | -253.86%-3.62M | ---74K | --2.91M | --0 | -380.28%-1.02M | ---1.02M | --0 |
Net changes in other investments | --0 | --7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -95.57%100K | 19,600.00%6.63M | -84.83%-3.4M | -126.22%-3.84M | -3,145.45%-1.79M | 7,889.66%2.26M | 41.38%-34K | 52.60%-1.84M | -414.24%-1.7M | 97.34%-55K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | -235.77%-3.21M | 108.82%415K | -578.01%-4.33M | 99.44%2.87M | 600.71%2.83M | 85.25%-956K | 58.18%-4.71M | 109.65%905K | -67.13%1.44M |
Increase or decrease of lease financing | 96.60%-18K | 82.47%-17K | 48.04%-996K | 108.00%77K | -275.63%-447K | -26.56%-529K | 76.74%-97K | -49.42%-1.92M | -54.33%-963K | 70.83%-119K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -362.11%-878K |
Financing cash flow | -100.78%-18K | -206.46%-3.23M | 91.23%-581K | -443.21%-4.25M | 448.98%2.42M | 264.17%2.3M | 84.74%-1.05M | -141.04%-6.62M | 112.92%1.24M | -98.03%441K |
Net cash flow | ||||||||||
Beginning cash position | 34.93%143.35M | 39.82%141.84M | 10.94%104.8M | 44.32%127.41M | 32.19%107.85M | 43.00%106.24M | 7.38%101.44M | -6.16%94.47M | -16.05%88.29M | -10.43%81.59M |
Current changes in cash | 62.46%4.23M | -33.25%2.42M | 195.61%34.71M | -53.99%8.25M | 202.05%20.23M | -64.27%2.61M | 117.95%3.62M | 314.92%11.74M | 279.94%17.92M | -51.91%6.7M |
Effect of exchange rate changes | -417.08%-5.18M | -176.93%-907K | 265.84%2.34M | 300.64%2.83M | ---668K | ---1M | --1.18M | -91.56%-1.41M | ---1.41M | --0 |
End cash Position | 32.05%142.41M | 34.93%143.35M | 35.35%141.84M | 35.35%141.84M | 44.32%127.41M | 32.19%107.85M | 43.00%106.24M | 10.94%104.8M | 10.94%104.8M | -16.05%88.29M |
Free cash flow | 247.87%3.93M | -122.60%-1.06M | 87.04%35.95M | -8.17%16.11M | 184.72%17.82M | -130.59%-2.66M | 135.21%4.67M | 188.46%19.22M | 10,799.39%17.55M | 172.99%6.26M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.