SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 25.29%3.38M | -2.65M | 798K | 135.60%9.51M | 112.27%2.7M | -37.38%-2.49M | 92.97%-1.23M | -26.73M | -1,390.66%-22.02M | -1.48M |
Net profit before non-cash adjustment | -1.28%-3.47M | ---1.09M | ---1.92M | -6.31%-7.53M | -72.10%-3.43M | 64.01%-641K | 23.64%-1.32M | ---7.08M | -8.26%-1.99M | ---1.84M |
Total adjustment of non-cash items | 5,062.26%2.74M | --884K | --520K | -13.63%4.85M | -93.04%53K | -1.45%136K | -60.78%80K | --5.61M | 2,617.86%761K | --28K |
-Depreciation and amortization | 18.82%101K | --99K | --98K | -4.90%496.77K | -81.84%85K | -50.00%73K | -57.24%62K | --522.36K | 2,240.00%468K | --20K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -58.26%2.03M | ---- | ---- | ---- | --4.86M | ---- | ---- |
-Disposal profit | --2.64M | --761K | --394K | 3,445.09%1.83M | ---- | ---- | ---- | ---54.76K | ---- | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | -70.33%-30.77K | ---- | ---- | ---- | ---18.07K | ---- | ---- |
-Other non-cash items | --0 | --24K | --28K | 71.29%520.36K | ---32K | 887.50%63K | -69.49%18K | --303.79K | ---- | --8K |
Changes in working capital | -32.20%4.12M | ---2.44M | --2.2M | 148.27%12.19M | 129.25%6.08M | -1,081.55%-1.99M | 100.11%18K | ---25.26M | -6,286.31%-20.79M | --336K |
-Change in receivables | -516.70%-5.5M | --2.07M | ---227K | 136.56%9.44M | 97.53%-892K | 13.36%628K | 62.17%-5.86M | ---25.83M | -19,701.09%-36.07M | --184K |
-Change in inventory | 119.64%143K | ---86K | ---94K | 142.78%338.71K | ---728K | ---321K | --376K | ---791.69K | ---- | ---- |
-Change in payables | 23.12%9.48M | ---4.42M | --2.52M | 78.02%2.41M | --7.7M | -217.45%-2.29M | 1,435.68%5.5M | --1.36M | ---- | --152K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 109.36%22K | -58.33%-19K | 48.10%-41K | -968.18%-235K | -22K | |||||
Interest received (cash flow from operating activities) | -73.33%16K | -205.00%-21K | 15.00%23K | 328.57%60K | 14K | |||||
Tax refund paid | 117.56%135K | -104K | -80K | -178.83%-3.53M | -117.34%-769K | -292K | -382.00%-241K | 4.48M | 4.44M | 0 |
Other operating cash inflow (outflow) | -50.00%1K | -1K | 0 | 0 | 300.00%2K | -2K | 0 | 0 | -1K | 0 |
Operating cash flow | 78.50%3.52M | ---2.75M | --718K | 126.90%5.99M | 111.11%1.97M | -56.52%-2.82M | 91.53%-1.49M | ---22.25M | -1,095.76%-17.76M | ---1.49M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 92.23%-8K | ---1K | ---4K | -151.83%-495.12K | 46.91%-103K | ---350K | ---153K | ---196.61K | ---194K | ---- |
Net business purchase and sale | ---- | ---- | ---- | -109.78%-26.09K | --0 | --0 | ---216K | --266.72K | --321K | ---- |
Net investment product transactions | ---2.61M | ---831K | ---2.85M | -13,243.90%-9.78M | ---- | ---- | ---- | --74.39K | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --601 | ---- | ---- |
Interest received (cash flow from investment activities) | --0 | --64K | --67K | 24.04%172.66K | ---- | ---- | ---- | --139.2K | ---- | ---- |
Net changes in other investments | ---- | ---- | ---1K | ---- | --0 | ---- | ---- | ---2.88K | ---- | ---- |
Investing cash flow | -2,440.78%-2.62M | ---767K | ---2.79M | -3,698.30%-10.13M | -100.34%-103K | ---349K | ---369K | --281.41K | 9,209.01%29.98M | --322K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -383.08%-314K | ---270K | ---269K | 111.73%197.03K | 96.28%-65K | 152.58%1.08M | 98.92%-22K | ---1.68M | -4,894.29%-1.75M | ---35K |
Net common stock issuance | ---- | ---- | ---- | -68.22%10.44M | ---- | ---- | ---- | --32.85M | ---- | --0 |
Increase or decrease of lease financing | 270.59%29K | ---24K | ---18K | 58.10%-79.08K | 90.71%-17K | 934.29%292K | 91.43%-3K | ---188.73K | -408.33%-183K | ---36K |
Interest paid (cash flow from financing activities) | --0 | ---88K | ---95K | -51.42%-693.02K | ---- | ---- | ---- | ---457.69K | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | 98.95%-20.55K | ---- | ---- | ---- | ---1.96M | ---- | --0 |
Financing cash flow | -247.56%-285K | ---382K | ---382K | -65.53%9.84M | 97.88%-82K | 134.29%1.37M | -100.09%-25K | --28.56M | -5,356.34%-3.87M | ---71K |
Net cash flow | ||||||||||
Beginning cash position | 95.32%6.22M | --10.12M | --12.57M | 2,422.20%6.86M | --3.18M | -52.61%4.98M | 2,422.06%6.86M | --271.95K | --0 | 27,735.29%4.7M |
Current changes in cash | -65.42%618K | ---3.9M | ---2.45M | -13.40%5.7M | -78.58%1.79M | 69.07%-1.8M | -118.36%-1.88M | --6.59M | 776.18%8.34M | ---1.23M |
Effect of exchange rate changes | ---- | ---- | ---- | --2.07K | ---- | ---- | ---- | --0 | ---- | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- |
End cash Position | 37.51%6.83M | --6.22M | --10.12M | 83.20%12.57M | -42.32%4.97M | -32.25%3.18M | -52.61%4.98M | --6.86M | 148.76%8.62M | 20,476.47%3.46M |
Free cash flow | 87.91%3.51M | ---2.75M | --714K | 124.33%5.48M | 110.40%1.87M | -75.93%-3.17M | 90.66%-1.64M | ---22.52M | -1,109.70%-17.96M | ---1.49M |
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.