SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -90.85%-12.59M | 317.84%14.16M | 413.03%45.47M | -368.40%-8.24M | -382.73%-16.47M | -658.40%-6.6M | -147.76%-6.5M | -1,530.84%-14.53M | 1,232.79%3.07M | 1,505.09%5.83M |
Net profit before non-cash adjustment | 66.55%10.09M | 27.28%41.48M | 144.23%17.08M | -39.90%9.7M | -14.63%8.65M | 1,007.23%6.06M | 2,947.44%32.59M | 982.24%6.99M | 32,846.76%16.13M | 361.13%10.13M |
Total adjustment of non-cash items | 774.42%290K | 134.66%642.43K | 103.27%463.43K | 110.91%202K | -99.86%20K | ---43K | 18.70%-1.85M | ---14.16M | ---1.85M | 707.60%14.16M |
-Depreciation and amortization | 80.60%121K | 166.15%463.71K | 1,183.78%259.71K | 3.03%68K | --69K | --67K | --174.23K | --20.23K | --66K | ---- |
-Share of associates | --1K | 160.60%4.8K | 1,221.88%1.8K | --0 | --3K | --0 | --1.84K | ---160 | --0 | ---- |
-Disposal profit | --0 | ---2.77K | --233 | ---3K | --0 | --0 | --0 | --0 | --0 | ---- |
-Other non-cash items | 252.73%168K | 108.71%176.7K | 101.42%201.7K | 107.15%137K | ---52K | ---110K | ---2.03M | ---14.18M | ---1.92M | ---- |
Changes in working capital | -82.13%-22.97M | 24.91%-27.96M | 479.44%27.93M | -61.76%-18.14M | -36.20%-25.14M | -6,125.35%-12.61M | -2,535.36%-37.23M | -7,405.84%-7.36M | -4,956.75%-11.21M | -6,471.91%-18.46M |
-Change in receivables | -145.17%-30.14M | -910.65%-52.79M | 43,966.51%20.74M | -715.12%-44.2M | -11,305.92%-17.03M | ---12.29M | ---5.22M | --47.06K | ---5.42M | --152K |
-Change in payables | -783.41%-10.06M | 161.59%19.71M | 214.55%9.96M | 150.75%6.95M | 141.89%3.95M | -462.22%-1.14M | -2,165.67%-32.01M | -8,762.16%-8.69M | -6,078.32%-13.7M | -3,252.97%-9.42M |
-Changes in other current assets | 2,003.54%17.23M | --5.11M | -315.29%-2.76M | 141.56%19.11M | ---12.05M | --819K | --0 | --1.28M | --7.91M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | -231K | -378.36%-741.74K | 0 | -155.06K | ||||||
Interest received (cash flow from operating activities) | -31.58%13K | -65.50%65.75K | 120.51%26.75K | -93.06%10K | 10K | 19K | 190.58K | -130.42K | 144K | |
Tax refund paid | 50.79%-2.69M | -211.39%-12.08M | -145.61%-2.46M | -42.06%-2.93M | 83.08%-1.22M | -5.47M | -3.88M | 5.4M | -2.06M | -7.22M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -28.64%-15.51M | 113.54%1.4M | 549.40%42.29M | -1,065.80%-11.16M | -1,350.84%-17.68M | -1,285.21%-12.05M | -294.32%-10.34M | -956.56%-9.41M | 526.18%1.16M | -193.96%-1.22M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 69.12%-21K | 71.54%-257.59K | 85.90%-107.59K | 75.00%-13K | ---69K | ---68K | ---905.22K | ---763.22K | ---52K | ---- |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -62.96%50K | 321.34%389.61K | 277.54%88.61K | 56.82%69K | --97K | --135K | --92.47K | --23.47K | --44K | ---- |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Investing cash flow | -56.72%29K | 116.24%132.02K | 97.46%-18.99K | 800.00%56K | 148.28%28K | --67K | -23,288.58%-812.75K | -21,389.29%-746.75K | ---8K | ---58K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --1.34M | --4.35M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | --0 | ---108.61M | --0 | ---- |
Increase or decrease of lease financing | -5.41%-39K | -136.65%-151.22K | -92.06%-38.22K | -40.74%-38K | ---38K | ---37K | ---63.9K | ---19.9K | ---27K | ---- |
Cash dividends paid | ---- | 0.00%-22.73M | ---- | ---- | ---- | ---- | ---22.73M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 19.80%-81K | -72.52%-14.78K | 686.12%467.22K | -316.92%-271K | ---110K | ---101K | ---8.57K | --59.43K | ---65K | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | -102.87%-25K | -383.64%-7.44M | 108.53%1.86M | -2,877.12%-7.44M | -759.42%-2.73M |
Financing cash flow | 845.40%1.22M | 38.67%-18.54M | 86.13%-17.95M | 95.90%-309K | -100.12%-123K | -118.73%-163K | -1,252.64%-30.24M | -14,581.50%-129.43M | -2,911.46%-7.53M | 25,430.39%105.86M |
Net cash flow | ||||||||||
Beginning cash position | -25.46%49.81M | -38.25%66.83M | -74.97%25.49M | -65.91%36.9M | 837,220.06%54.68M | 1,023,269.07%66.83M | 1,080,080.84%108.22M | 1,559,425.27%101.84M | 1,657,220.06%108.22M | -34.95%6.53K |
Current changes in cash | -17.38%-14.26M | 58.90%-17.01M | 117.42%24.32M | -78.64%-11.41M | -117.00%-17.78M | ---12.15M | -1,191,186.04%-41.4M | -34,723,827.86%-139.59M | -207,709.96%-6.39M | 580,994,544.44%104.58M |
End cash Position | -34.98%35.55M | -25.46%49.81M | -25.46%49.81M | -74.97%25.49M | -65.91%36.9M | 837,220.06%54.68M | 1,023,271.03%66.83M | 1,023,271.03%66.83M | 1,559,425.27%101.84M | 1,657,220.06%108.22M |
Free cash flow | -28.09%-15.53M | 109.93%1.12M | 514.63%42.18M | -1,114.87%-11.19M | -1,256.35%-17.75M | -1,293.02%-12.12M | -328.82%-11.25M | -1,042.25%-10.17M | 506.99%1.1M | -215.66%-1.31M |
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.