PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | 26.03%-4.98M | -18.02%-11.61M | -187.79%-6.07M | 86.68%-2.14M | -46.48%3.34M | 2.59%-6.73M | 65.25%-9.83M | 916.73%6.92M | -147.88%-16.08M | 139.75%6.24M |
Net profit before non-cash adjustment | -120.92%-7.23M | 171.34%23.19M | 370.99%14.28M | -45.79%-8.62M | -356.92%-17.04M | 223.63%34.56M | 62.71%-32.5M | 89.83%-5.27M | 64.31%-5.91M | 115.66%6.63M |
Total adjustment of non-cash items | 115.74%5.61M | -223.18%-28.47M | -615.77%-15.04M | 145.40%6.3M | 291.69%15.89M | -237.45%-35.62M | -68.86%23.11M | -93.55%2.92M | -82.79%2.57M | -121.43%-8.29M |
-Depreciation and amortization | 1.65%799K | 318.55%3.51M | 465.44%1.16M | 750.00%782K | 193.61%781K | 185.82%786K | 3.46%837.52K | -56.25%204.52K | -20.00%92K | 133.33%266K |
-Reversal of impairment losses recognized in profit and loss | 99.67%-1K | -112.39%-503.43K | -104.84%-196.43K | --0 | --0 | ---307K | -64.60%4.06M | -64.60%4.06M | --1K | --0 |
-Disposal profit | 103.22%1.16M | -256.31%-30.99M | -11,743.05%-16.07M | 137.41%6.45M | 251.21%14.55M | -235.08%-35.93M | -68.74%19.83M | -99.59%137.99K | -81.94%2.72M | -124.78%-9.62M |
-Net exchange gains and losses | 2,560.40%3.67M | 88.03%-169.44K | 112.35%179.56K | -1,301.59%-883K | -35.81%683K | 84.51%-149K | -41.42%-1.42M | -63.45%-1.45M | 64.80%-63K | 1,109.09%1.06M |
-Remuneration paid in stock | --61K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | -216.67%-76K | -51.72%-307.27K | -207.63%-109.27K | 74.72%-45K | -2,250.00%-129K | -580.00%-24K | 57.93%-202.52K | -116.03%-35.52K | -256.00%-178K | 101.72%6K |
Changes in working capital | 40.92%-3.35M | -1,337.84%-6.33M | -157.37%-5.32M | 101.34%171K | -43.04%4.5M | -16.59%-5.67M | 97.14%-439.91K | 27.85%9.27M | -136.17%-12.74M | 165.73%7.89M |
-Change in receivables | -21.10%-2.9M | -212.68%-6.36M | -288.99%-7.65M | 94.54%-333K | 268.29%4.02M | -136.23%-2.39M | 308.33%5.64M | 220.20%4.05M | -124.16%-6.1M | 113.53%1.09M |
-Change in inventory | -130.43%-28K | 778.03%3.25M | 723.27%2.18M | 1,046.03%722K | 239.78%253K | -58.74%92K | 297.81%369.92K | 310.24%264.92K | 373.91%63K | -2,362.50%-181K |
-Change in payables | 87.39%-425K | 50.18%-3.21M | -96.99%149.11K | 96.75%-218K | -72.22%225K | 38.93%-3.37M | -120.01%-6.45M | -62.89%4.96M | -180.80%-6.7M | -93.06%810K |
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) | 314K | 16,933.89%315.13K | 24,738.47%211.13K | 500.00%4K | 100K | 0 | -99.74%1.85K | 100.55%850 | -100.69%-1K | 0 |
Tax refund paid | 0 | 428.49%289.24K | 115.38%3.24K | 33.33%-6K | -25.00%-10K | 704.00%302K | -114.76%-88.05K | 48.66%-21.05K | -9K | -8K |
Other operating cash inflow (outflow) | -480.60%-4.07M | 73.04%-4.2M | 108.97%1.24M | -119.89%-1.08M | 48.88%-3.66M | -701K | -15.58M | -13.87M | 5.45M | -7.16M |
Operating cash flow | -22.53%-8.73M | 40.39%-15.2M | 33.77%-4.62M | 69.68%-3.23M | 75.19%-230K | -2.47%-7.13M | 7.75%-25.5M | -1,535.64%-6.97M | -131.56%-10.65M | 93.95%-927K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 35.71%-9K | 90.98%-88.69K | -418.85%-68.69K | 0.00%-6K | --0 | 69.57%-14K | 98.64%-983.24K | 99.66%-13.24K | 99.99%-6K | 95.66%-918K |
Net investment product transactions | --0 | -64.02%13.48M | -30.01%5.26M | -87.63%2.5M | 4,913.33%1.5M | -56.52%4.21M | -9.30%37.46M | 45.47%7.52M | 199.64%20.23M | -99.69%30K |
Investing cash flow | -100.21%-9K | -63.30%13.39M | -30.80%5.19M | -87.66%2.5M | 269.37%1.5M | -56.46%4.2M | 217.74%36.47M | 473.45%7.5M | 154.86%20.22M | 92.25%-888K |
Financing cash flow | ||||||||||
Net common stock issuance | --1.03M | --192 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net preferred stock issuance | --10M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -89.47%-72K | -0.28%-161.91K | -25.22%-46.91K | -208.33%-39K | -11.76%-38K | 69.84%-38K | -15.63%-161.46K | ---37.46K | --36K | ---34K |
Interest paid (cash flow from financing activities) | -1,900.00%-20K | -4.98%-34.18K | -226.21%-31.18K | 90.00%-1K | 83.33%-1K | 85.71%-1K | 85.31%-32.56K | 85.87%-9.56K | 89.36%-10K | 80.00%-6K |
Financing cash flow | 28,156.41%10.94M | -0.97%-195.9K | -65.67%-77.9K | -253.85%-40K | 2.50%-39K | 70.68%-39K | -100.46%-194.02K | -106.18%-47.02K | -97.36%26K | -100.39%-40K |
Net cash flow | ||||||||||
Beginning cash position | -14.58%12.31M | 310.96%14.41M | -12.82%12M | 200.02%12.51M | 82.41%11.48M | 311.01%14.41M | -82.01%3.51M | 1,272.28%13.76M | 33.49%4.17M | -68.00%6.3M |
Current changes in cash | 174.05%2.2M | -118.64%-2.01M | 2.30%498.5K | -108.04%-772K | 166.58%1.24M | -216.65%-2.97M | 167.39%10.78M | -80.92%487.32K | 547.65%9.6M | 88.77%-1.86M |
Effect of exchange rate changes | -2,452.08%-1.13M | -177.22%-92.25K | -225.76%-194.25K | 3,871.43%264K | 22.51%-210K | -80.25%48K | 408.35%119.47K | 399.94%154.47K | -128.00%-7K | -803.33%-271K |
End cash Position | 16.49%13.38M | -14.59%12.3M | -14.59%12.3M | -12.82%12M | 200.02%12.51M | 82.41%11.48M | 310.96%14.41M | 310.96%14.41M | 1,272.28%13.76M | 33.49%4.17M |
Free cash flow | -22.42%-8.74M | 44.16%-15.29M | 40.57%-4.68M | 69.64%-3.23M | 87.53%-230K | -2.00%-7.14M | 72.60%-27.38M | -133.66%-7.88M | -7.80%-10.65M | 94.94%-1.85M |
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.