(Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 366K | -206.14%-9.45M | -499.88%-34.93M | -10.76M | -316.10%-3.33M | 56.37%8.91M | 54.14%-5.82M | 25.02%-6.34M | 127.47%1.47M | 58.58%-801K |
Net profit before non-cash adjustment | ---2.23M | -131.04%-140K | 85.51%-30K | ---8.64M | 54.37%954K | 793.85%451K | -104.00%-207K | 155.37%6.27M | 109.13%541.41K | 114.85%618K |
Total adjustment of non-cash items | --547K | 1,620.18%1.88M | 560.98%271K | --10.8M | 3.45%180K | 11.22%109K | 100.76%41K | -148.78%-3.88M | -78.32%1.21M | -92.94%174K |
-Depreciation and amortization | --525K | 231.85%521K | 156.69%403K | --1.37M | 56.03%181K | 207.84%157K | 234.04%157K | -50.54%341.77K | 68.13%127.77K | -49.34%116K |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | --13.35M | -850.00%-15K | --0 | --0 | -99.68%13.21K | -99.87%3.21K | -99.91%2K |
-Assets reserve and write-off | ---- | ---- | ---- | --28.07K | ---- | ---- | ---- | --0 | ---- | ---- |
-Disposal profit | --0 | --0 | ---70K | ---2.7M | --0 | --0 | --0 | -246.10%-4.38M | -66.67%999.99K | --0 |
-Net exchange gains and losses | ---82K | 117,900.00%1.18M | -11.45%-146K | ---1.49M | --0 | -102.94%-1K | -61.73%-131K | 393.77%105.7K | 153.00%99.7K | 289.29%53K |
-Other non-cash items | --104K | 325.53%106K | 460.00%84K | --234.94K | 366.67%14K | ---47K | --15K | -47.16%39.54K | -150.24%-25.46K | --3K |
Changes in working capital | --2.05M | -234.06%-11.19M | -521.75%-35.17M | ---12.92M | -180.41%-4.47M | 47.39%8.35M | 54.80%-5.66M | -71.79%-8.73M | 94.34%-280.96K | -575.00%-1.59M |
-Change in receivables | --926K | -68.76%4.35M | -174.25%-12.57M | ---41.72M | -79.92%-16.84M | 193.06%13.93M | 9.41%-4.58M | -62.71%-11.25M | 45.67%-1.59M | -787.80%-9.36M |
-Change in inventory | ---13K | 97.95%-7K | 91.46%-102K | ---565.92K | -7,683.33%-467K | ---341K | ---1.19M | -235.36%-1.34M | -8,610.99%-1.34M | -104.38%-6K |
-Change in payables | --1.14M | -183.00%-14.85M | -16,054.17%-19.15M | --25.1M | 65.19%12.84M | -677.75%-5.25M | 101.61%120K | 359.67%3.87M | 230.13%2.64M | 548.33%7.77M |
-Changes in other current assets | --0 | ---687K | ---3.35M | --4.26M | ---- | ---- | ---- | --0 | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 0 | 327.27%47K | 466.67%17K | 160.00%13K | ||||||
Tax refund paid | -532K | -1,011.63%-478K | -277.71%-1.22M | -2.86M | -342.06%-557K | 78.39%-43K | -58.33%-323K | -157.18%-1.07M | -297.39%-541.63K | -22.33%-126K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---166K | -211.46%-9.93M | -489.83%-36.15M | ---13.62M | -325.60%-3.89M | 61.78%8.91M | 52.48%-6.13M | 16.16%-7.41M | 116.43%897.03K | 55.02%-914K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---17K | -233.33%-70K | -5,785.71%-2.06M | ---544.75K | -421.15%-542K | -600.00%-21K | -100.35%-35K | -4,892.86%-1.67M | -101,794.55%-11.66M | -700.00%-104K |
Net business purchase and sale | ---- | ---- | ---- | ---7.79M | --0 | ---- | ---- | 112.30%245K | --0 | --0 |
Net investment product transactions | --0 | --0 | ---2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | --1K | --1K | --3K | --79.47K | ---- | ---- | ---- | --67.39K | ---- | ---- |
Net changes in other investments | ---- | ---- | ---- | --5.01M | ---- | ---- | ---- | 1,001.15%9.64M | 9,036.62%10.09M | --0 |
Investing cash flow | ---16K | -228.57%-69K | -5,782.86%-2.06M | ---3.24M | -421.15%-542K | 98.24%-21K | -100.32%-35K | 367.55%8.28M | 41.63%-1.5M | 91.28%-104K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---85K | ---84K | ---119K | ---300.45K | ---- | ---- | ---- | --0 | ---- | ---- |
Net common stock issuance | --0 | --7.27M | 236.97%43.81M | --13M | --0 | --0 | --13M | --0 | --0 | --0 |
Increase or decrease of lease financing | ---358K | -184.75%-336K | -132.38%-244K | ---1.2M | 115.32%17K | -49.37%-118K | -337.50%-105K | -51.92%-321.75K | -74.37%-107.75K | -109.43%-111K |
Cash dividends paid | ---- | ---- | ---- | ---656.59K | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---105K | ---107K | -171.88%-87K | ---600.75K | 12.50%-14K | --0 | -966.67%-32K | -86.02%-42.34K | 1,420.77%49.66K | -166.67%-16K |
Net other fund-raising expenses | ---- | ---- | ---- | ---606.67K | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | ---1.39M | 5,814.41%6.74M | 237.06%43.36M | --9.64M | 102.36%3K | 22.37%-118K | 47,744.44%12.86M | -103.12%-364.09K | -100.49%-58.09K | -115.25%-127K |
Net cash flow | ||||||||||
Beginning cash position | --1.85M | -60.66%5.36M | -97.12%199K | --6.91M | 156.72%22.38M | 198.73%13.61M | 7.98%6.91M | -3.67%6.4M | 193.79%7.57M | 48.74%8.72M |
Current changes in cash | ---1.58M | -137.13%-3.26M | -23.06%5.16M | ---7.23M | -286.81%-4.43M | 110.72%8.77M | 463.39%6.7M | 309.47%510.64K | -117.32%-662.36K | 65.13%-1.15M |
Effect of exchange rate changes | --39K | ---- | ---- | --515.88K | ---- | ---- | ---- | --0 | ---- | ---- |
End cash Position | --310K | -91.75%1.85M | -60.66%5.36M | --198.73K | 137.05%17.95M | 156.72%22.38M | 198.73%13.61M | 7.98%6.91M | 7.98%6.91M | 193.79%7.57M |
Free cash flow | ---183K | -212.51%-10M | -522.83%-38.39M | ---14.7M | -334.94%-4.43M | 62.93%8.89M | 52.25%-6.16M | -2.36%-9.08M | 88.96%-603.79K | 50.17%-1.02M |
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.
No Data
No Data