(Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | (FY)Mar 31, 2022 | (Q4)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -450.00%-1.46M | 769.25%4.49M | 295.27%2.09M | -24.34%2.6M | -19.75%1.14M | 41,700.00%418K | -40.85%517K | -53.84%529K | -48.09%3.44M | -30.96%1.42M |
Net profit before non-cash adjustment | -1,324.68%-943K | -138.66%-852K | 172.95%820K | 73.82%-5.45M | 78.94%-4.04M | 2,666.67%77K | 56.41%-357K | -43.37%-1.12M | -8,360.16%-20.81M | -18,729.41%-19.21M |
Total adjustment of non-cash items | -55.92%503K | -17.63%911K | -54.27%519K | -64.55%8.92M | -73.00%5.53M | -30.47%1.14M | -27.95%1.11M | -23.47%1.14M | 293.12%25.15M | 1,035.12%20.49M |
-Depreciation and amortization | ---- | ---- | ---- | -4.36%4.15M | ---- | ---- | ---- | ---- | -26.92%4.34M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -76.96%4.7M | ---- | ---- | ---- | ---- | 8,609.40%20.38M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | -118.59%-50K | ---- | ---- | ---- | ---- | 129.91%269K | ---- |
-Disposal profit | ---- | ---- | ---- | ---95K | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | ---- | ---- | ---- | 33.75%214K | ---- | ---- | ---- | ---- | 46.79%160K | ---- |
Changes in working capital | -27.88%-1.02M | 2,011.64%4.44M | 45.17%752K | 3.57%-865K | -360.00%-351K | 51.13%-800K | -246.84%-232K | 15.88%518K | -289.24%-897K | -61.54%135K |
-Change in receivables | -5.45%-1.8M | 38,200.00%3.05M | 63.40%1.65M | -146.33%-2.02M | -241.04%-1.31M | 14.36%-1.71M | -101.26%-8K | 9.65%1.01M | -270.06%-818K | -244.19%-385K |
-Change in inventory | --0 | ---- | ---- | -50.00%2K | --2K | ---10K | ---- | ---- | 200.00%4K | ---- |
-Change in payables | -15.30%775K | 338.94%810K | 14.69%-331K | 1,483.13%1.15M | 427.65%960K | 374.09%915K | -605.97%-339K | -676.00%-388K | -2,666.67%-83K | -736.96%-293K |
-Changes in other current assets | ---- | ---- | -197.91%-187K | ---- | ---- | ---- | ---- | 3,920.00%191K | ---- | ---- |
-Changes in other current liabilities | ---- | ---- | -29.05%-382K | ---- | ---- | ---- | ---- | 29.52%-296K | ---- | ---- |
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) | ||||||||||
Tax refund paid | -503.90%-465K | 168.32%69K | 69.44%-44K | 11.54%-345K | 89.20%-23K | -97.44%-77K | -62.90%-101K | -89.47%-144K | -55.38%-390K | -384.09%-213K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -665.40%-1.93M | 996.88%4.56M | 431.69%2.05M | -25.98%2.26M | -7.47%1.12M | 997.37%341K | -48.77%416K | -64.02%385K | -52.17%3.05M | -40.05%1.21M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -438.00%-269K | -214.46%-261K | 93.01%-13K | 30.67%-321K | 98.08%-2K | 66.22%-50K | 38.52%-83K | -144.74%-186K | -226.06%-463K | -40.54%-104K |
Net intangibles purchase and sale | 83.69%-38K | 88.55%-38K | 72.79%-148K | 63.94%-1.27M | 83.32%-157K | 73.70%-233K | 59.41%-332K | 37.18%-544K | -7.40%-3.51M | -10.32%-941K |
Net business purchase and sale | --1.7M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 233.33%10K | 100.00%8K | 200.00%6K | -75.81%15K | 0.00%6K | -76.92%3K | -80.00%4K | -91.30%2K | -50.40%62K | -80.65%6K |
Investing cash flow | 601.07%1.4M | -1,112.90%-4.99M | 78.71%-155K | 59.82%-1.57M | 85.27%-153K | 72.58%-280K | 55.95%-411K | 20.78%-728K | -19.05%-3.91M | -15.96%-1.04M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 93.75%-5K | 95.18%-4K | 23.96%-73K | 13.59%-337K | 21.21%-78K | 17.53%-80K | 17.00%-83K | -2.13%-96K | -358.82%-390K | 15.38%-99K |
Increase or decrease of lease financing | -28.72%-121K | 3.00%-97K | -1.14%-89K | -8.43%-373K | -5.81%-91K | -9.30%-94K | -13.64%-100K | -4.76%-88K | 10.65%-344K | 8.51%-86K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-692K | --0 |
Interest paid (cash flow from financing activities) | 85.25%-9K | 92.86%-4K | -9.26%-59K | -3.15%-229K | -9.43%-58K | -8.93%-61K | -3.70%-56K | 8.47%-54K | 5.13%-222K | -43.24%-53K |
Net other fund-raising expenses | ---- | ---- | --1.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 891.06%1.86M | -655.23%-1.81M | 721.43%1.48M | 43.02%-939K | 4.62%-227K | 1.67%-235K | 74.41%-239K | -0.42%-238K | 2.83%-1.65M | 4.03%-238K |
Net cash flow | ||||||||||
Beginning cash position | 39.53%6.22M | 81.56%8.45M | -3.63%5.01M | -32.49%5.2M | -18.76%4.27M | -32.01%4.46M | -38.90%4.65M | -32.49%5.2M | 22.07%7.7M | -22.66%5.26M |
Current changes in cash | 866.67%1.33M | -851.71%-2.23M | 680.21%3.37M | 89.88%-254K | 1,120.83%735K | 86.59%-174K | 77.82%-234K | -575.58%-581K | -280.39%-2.51M | -108.31%-72K |
Effect of exchange rate changes | 238.46%18K | -95.12%2K | 96.97%65K | 712.50%65K | -69.23%4K | -550.00%-13K | 4,200.00%41K | 1,750.00%33K | 700.00%8K | -64.86%13K |
End cash Position | 77.28%7.58M | 39.53%6.22M | 81.56%8.45M | -3.63%5.01M | -3.63%5.01M | -18.76%4.27M | -32.01%4.46M | -38.90%4.65M | -32.49%5.2M | -32.49%5.2M |
Free cash flow | -3,953.45%-2.24M | 426,300.00%4.26M | 646.67%1.89M | 162.16%575K | 438.13%861K | 105.41%58K | 100.71%1K | -369.53%-345K | -131.22%-925K | -85.23%160K |
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