(Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -20.85%11.98M | -62.54%4.43M | -60.24%6.06M | 256.69%63.79M | 331.06%21.58M | -14.44%15.14M | 844.46%11.82M | 571.89%15.24M | 1,087.47%17.88M | -78.55%5.01M |
Net profit before non-cash adjustment | 776.13%24.04M | 362.68%17.77M | 3,016.26%13.09M | -322.09%-42.14M | -369.42%-37.67M | -73.07%2.74M | -9,297.22%-6.77M | 91.24%-449K | 284.74%18.98M | 338.17%13.98M |
Total adjustment of non-cash items | -4.23%6.34M | -56.59%4.59M | -21.76%8.58M | 30.72%68.94M | 226,611.11%40.77M | -77.93%6.62M | 43.99%10.58M | -28.76%10.96M | 29.84%52.74M | -100.13%-18K |
-Depreciation and amortization | -23.36%5.96M | -26.10%5.61M | -17.55%6.52M | -6.09%30.96M | 22.41%7.7M | -13.05%7.78M | -18.09%7.59M | -6.76%7.9M | -4.91%32.97M | -34.24%6.29M |
-Reversal of impairment losses recognized in profit and loss | -1,473.85%-893K | -82.67%626K | -723.08%-107K | 94.91%38.52M | 653.10%34.85M | -99.65%65K | 3,641.18%3.61M | -100.17%-13K | 457.88%19.76M | -276.80%-6.3M |
-Disposal profit | --0 | --0 | --0 | -341.33%-4.3M | -7,807.41%-4.27M | -140.00%-8K | 107.21%8K | 96.02%-33K | -26.95%-975K | 76.52%-54K |
-Net exchange gains and losses | 166.42%1.18M | -42.86%-1.72M | -26.27%1.82M | 168.45%1.64M | 283.35%2.16M | -894.97%-1.78M | -183.96%-1.2M | 503.77%2.46M | -2,647.13%-2.39M | -318.77%-1.18M |
-Pension and employee benefit expenses | ---- | ---- | ---- | -86.36%18K | ---- | ---- | ---- | ---- | 26.92%132K | ---- |
-Other non-cash items | -83.42%95K | -86.46%78K | -45.19%353K | -34.83%2.11M | -70.87%319K | -78.31%573K | 145.00%576K | -17.86%644K | 2.73%3.24M | 27.33%1.1M |
Changes in working capital | -418.87%-18.4M | -324.10%-17.94M | -430.18%-15.61M | 168.71%36.99M | 306.34%18.48M | 125.63%5.77M | 190.29%8.01M | 135.04%4.73M | -67.39%-53.83M | -160.44%-8.96M |
-Change in receivables | -357.23%-29.69M | -534.22%-12.14M | -105.72%-540K | 76.25%-7.89M | 24.77%-8.93M | 29.74%-6.49M | 71.47%-1.91M | 274.43%9.44M | -1,471.71%-33.23M | -581.10%-11.86M |
-Change in inventory | -222.87%-4.26M | -48.35%7.55M | -226.45%-11.64M | 224.04%26.07M | 404.72%11.55M | 134.46%3.47M | 251.62%14.62M | 0.97%-3.57M | 16.85%-21.01M | -81.86%2.29M |
-Change in payables | 76.75%15.55M | -184.26%-13.35M | -198.78%-3.43M | 4,510.78%18.81M | 2,466.50%15.86M | 373.85%8.8M | -162.77%-4.7M | 74.35%-1.15M | 108.55%408K | 340.47%618K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 35.64%-475K | 30.24%-503K | 29.95%-559K | 20.69%-2.89M | 48.58%-634K | -0.54%-738K | 10.88%-721K | 8.17%-798K | 9.75%-3.65M | 0.32%-1.23M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -109.72%-584K | 37.76%-394K | 222.88%1.04M | 344.94%2.38M | -473.31%-2.15M | 2,045.31%6.01M | -140.63%-633K | 34.37%-848K | 123.61%534K | 206.65%577K |
Other operating cash inflow (outflow) | -15K | -32K | 0 | -55.56%-28K | -55.56%-28K | 0 | 0 | 0 | -18K | -18K |
Operating cash flow | -46.56%10.91M | -66.57%3.5M | -51.88%6.54M | 328.65%63.24M | 333.12%18.77M | 22.59%20.41M | 1,347.68%10.47M | 352.20%13.6M | 281.88%14.75M | -79.91%4.33M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -612.96%-8.09M | 45.01%-2.67M | 31.26%-3.12M | -77.76%-8.94M | 208.78%1.6M | -140.25%-1.13M | -134.17%-4.86M | -349.70%-4.54M | 91.77%-5.03M | 81.51%-1.47M |
Interest received (cash flow from investment activities) | 116.98%115K | 217.65%108K | 123.81%94K | 163.16%200K | 173.08%71K | 165.00%53K | 100.00%34K | 223.08%42K | -67.10%76K | 44.44%26K |
Investing cash flow | -473.73%-6.2M | 46.86%-2.56M | 32.71%-3.03M | -76.45%-8.74M | 215.65%1.67M | 55.91%-1.08M | -8,218.97%-4.83M | -351.35%-4.5M | 90.83%-4.95M | 82.29%-1.44M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -69.20%-4.53M | -203.00%-1.92M | 93.15%-222K | 51.41%-5.76M | -83.78%-1.7M | 64.38%-2.68M | 209.71%1.87M | -90.65%-3.24M | -305.52%-11.85M | 45.59%-925K |
Net common stock issuance | --3.11M | ---- | ---- | --83K | --0 | --0 | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | 118.89%577K | 83.67%-496K | 84.89%-633K | -322.96%-16.62M | -31.45%-6.34M | 24.50%-3.05M | -136.38%-3.04M | -22.70%-4.19M | -7.38%-3.93M | -48.11%-4.82M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.58M | ---- |
Financing cash flow | 85.31%-842K | -114.68%-2.34M | 88.50%-855K | -57.06%-22.29M | -93.10%-8.04M | 50.44%-5.73M | -116.39%-1.09M | -45.30%-7.43M | -481.53%-14.19M | 15.22%-4.16M |
Net cash flow | ||||||||||
Beginning cash position | 98.15%50.47M | 151.27%52.25M | 174.23%49.7M | -20.19%18.12M | 114.47%39.46M | 61.63%25.47M | 70.91%20.79M | -20.19%18.12M | -72.55%22.71M | -30.90%18.4M |
Current changes in cash | -71.58%3.87M | -130.86%-1.41M | 59.86%2.66M | 833.83%32.22M | 1,074.08%12.4M | 416.64%13.6M | -20.87%4.55M | 114.47%1.66M | 92.48%-4.39M | -114.96%-1.27M |
Effect of exchange rate changes | -481.98%-1.51M | -392.86%-369K | -111.23%-113K | -229.38%-639K | -317.59%-2.17M | 3,840.00%394K | 105.83%126K | 4.57%1.01M | 88.19%-194K | 109.49%995K |
End cash Position | 33.87%52.83M | 98.15%50.47M | 151.27%52.25M | 174.23%49.7M | 174.23%49.7M | 114.47%39.46M | 61.63%25.47M | 70.91%20.79M | -20.19%18.12M | -20.19%18.12M |
Free cash flow | -85.78%2.74M | -94.96%301K | -60.03%3.42M | 554.94%49.94M | 434.39%16.13M | 24.01%19.28M | 273.56%5.97M | 214.18%8.56M | 110.74%7.63M | -77.07%3.02M |
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