(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -188.30%-7.56M | 109.99%3.36M | -26.92%48.13M | 17.25%37.08M | 229.01%36.15M | -83.51%8.56M | -426.47%-33.67M | 213.07%65.85M | 195.86%31.62M | -78.80%-28.02M |
Net profit before non-cash adjustment | 52.48%14.93M | 19.64%11.27M | 70.10%47.18M | 68.15%12.82M | 115.64%15.15M | 33.37%9.79M | 63.91%9.42M | 151.59%27.74M | 31.49%7.62M | 118.33%7.03M |
Total adjustment of non-cash items | 31.21%5.39M | 44.49%4.89M | 71.13%18.72M | 48.78%7.49M | 38.75%3.74M | 240.35%4.11M | 68.90%3.38M | 173.95%10.94M | 614.18%5.04M | 152.25%2.69M |
-Depreciation and amortization | 124.79%3M | 175.68%2.86M | 74.07%7.46M | 177.58%3.03M | 74.07%2.05M | 22.03%1.34M | 12.85%1.04M | 21.53%4.29M | 13.50%1.09M | 17.88%1.18M |
-Reversal of impairment losses recognized in profit and loss | --136K | ---206K | -44.04%1.59M | ---- | ---- | --0 | --0 | 11,908.33%2.83M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | -10.53%17K | ---- | ---- | ---- | ---- | --19K | ---- | ---- |
-Share of associates | 7.69%-60K | 326.32%43K | 180.00%36K | 772.73%74K | 53.33%46K | -1.56%-65K | ---19K | -1,025.00%-45K | -175.00%-11K | --30K |
-Disposal profit | ---232K | ---288K | -778.95%-1M | -604.65%-303K | -207.04%-699K | --0 | --0 | 40.31%-114K | ---43K | 1,104.62%653K |
-Net exchange gains and losses | -91.80%15K | -21.35%140K | 117.09%40K | 144.81%95K | 10.92%-416K | 229.79%183K | -69.62%178K | -396.20%-234K | -1,109.52%-212K | -344.76%-467K |
-Remuneration paid in stock | -66.78%288K | -66.63%292K | 256.22%2.98M | 55.77%553K | 91.32%683K | 599.19%867K | --875K | --836K | --355K | --357K |
-Other non-cash items | 53.77%2.24M | 56.21%2.05M | 126.50%7.61M | 143.50%2.44M | 155.05%2.4M | 72.14%1.46M | 130.35%1.31M | 453.21%3.36M | 498.41%1M | 297.05%941K |
Changes in working capital | -422.61%-27.88M | 72.47%-12.79M | -165.41%-17.78M | -11.58%16.77M | 145.73%17.26M | -112.29%-5.34M | -1,913.78%-46.47M | 137.10%27.18M | 353.12%18.96M | -89.10%-37.74M |
-Change in receivables | -443.62%-54.17M | 105.71%2.99M | 145.41%24.93M | 419.11%26.9M | 550.88%34.65M | 157.95%15.77M | -112.98%-52.38M | -5.65%-54.9M | 51.33%-8.43M | 121.23%5.32M |
-Change in inventory | -129.46%-11.72M | 98.75%-360K | 173.25%7.41M | 122.05%740K | 47.58%-4.4M | 729.02%39.77M | -806.00%-28.69M | -1,627.30%-10.12M | -135.43%-3.36M | -152.26%-8.4M |
-Change in payables | 143.73%16.94M | -139.88%-9.29M | -153.77%-34.99M | -89.14%2.04M | -528.70%-21.6M | -194.01%-38.73M | 173.38%23.3M | 461.29%65.07M | 32.28%18.8M | 75.63%-3.44M |
-Changes in other current assets | 195.16%21.07M | -154.26%-6.14M | -155.78%-15.13M | -208.02%-12.91M | 127.57%8.61M | -189.99%-22.14M | -48.12%11.31M | 1,106.64%27.13M | 649.56%11.95M | -1,090.58%-31.23M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -254.84%-3.23M | -55.43%-1.79M | -104.37%-7.06M | -161.65%-2.85M | -133.44%-2.15M | 0.87%-910K | -118.41%-1.15M | -125.29%-3.46M | -129.96%-1.09M | -149.59%-921K |
Interest received (cash flow from operating activities) | 34.12%342K | 139.66%417K | 124.10%1.3M | -39.60%334K | 539K | 2,450.00%255K | 866.67%174K | -55.34%581K | 89.38%553K | 0 |
Tax refund paid | -55.71%-2.21M | -28.91%-2.85M | -77.92%-11.57M | -39.37%-4.74M | -190.74%-3.2M | -40.67%-1.42M | -122.56%-2.21M | -0.18%-6.5M | -258.00%-3.4M | -38.10%-1.1M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -294.99%-12.66M | 97.67%-857K | -45.48%30.79M | 7.72%29.82M | 204.29%31.33M | -87.02%6.49M | -518.31%-36.85M | 186.93%56.47M | 189.70%27.68M | -85.39%-30.04M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.26%-11.64M | 81.66%-2.71M | 61.08%-53.27M | 49.17%-20.89M | 92.35%-5.02M | 55.25%-12.56M | -615.57%-14.8M | -2,209.33%-136.87M | -1,039.85%-41.1M | -17,545.97%-65.64M |
Net intangibles purchase and sale | ---- | ---- | ---9.5M | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net business purchase and sale | -281.20%-953K | ---500K | --946K | --3.12M | ---1.92M | ---250K | --0 | --0 | --0 | --0 |
Net investment product transactions | ---- | ---- | ---1.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net changes in other investments | ---- | ---- | --1.58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 5.96%-12.04M | 78.28%-3.21M | 55.22%-61.29M | 34.94%-26.74M | 89.42%-6.94M | 54.36%-12.81M | -615.57%-14.8M | -2,005.11%-136.87M | -1,043.66%-41.1M | -6,744.94%-65.64M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -166.09%-2.63M | -81.81%7.03M | -30.48%68.15M | -106.93%-2.28M | -55.95%27.81M | 128.67%3.98M | 143.02%38.64M | 2,632.16%98.03M | 925.73%32.89M | 3,394.15%63.12M |
Net common stock issuance | 2,135.15%9.41M | --33.9M | --2.03M | --1.38M | --227K | --421K | --0 | --0 | --0 | --0 |
Net preferred stock issuance | ---- | ---- | ---7.2M | ---3.08M | --0 | ---- | ---- | --0 | --0 | --0 |
Increase or decrease of lease financing | 50.22%-342K | 32.31%-486K | -7.40%-2.31M | 67.12%-216K | -59.26%-688K | -6.02%-687K | -73.85%-718K | -25.88%-2.15M | -92.11%-657K | 54.43%-432K |
Net other fund-raising expenses | -102.47%-1.17M | -67.81%1.65M | 4.02%-6.32M | -93.37%-5.34M | -6,974.14%-53.34M | 2,365.37%47.23M | 618.22%5.12M | 35.14%-6.59M | -906.93%-2.76M | -10.88%-754K |
Financing cash flow | -89.38%4.97M | -2.20%42.1M | -39.14%54.34M | -132.32%-9.53M | -141.97%-26M | 381.90%46.82M | 196.86%43.04M | 238.65%89.29M | 741.00%29.47M | 6,378.03%61.93M |
Net cash flow | ||||||||||
Beginning cash position | 244.44%98.13M | 64.41%60.49M | 31.28%36.79M | 224.15%67.12M | 26.02%68.82M | -42.25%28.49M | 31.28%36.79M | -61.70%28.03M | -22.78%20.71M | 26.96%54.61M |
Current changes in cash | -148.71%-19.73M | 541.78%38.02M | 168.11%23.85M | -140.16%-6.45M | 95.25%-1.61M | 656.40%40.51M | -140.52%-8.61M | 119.72%8.89M | 1,076.98%16.05M | -108.26%-33.76M |
Effect of exchange rate changes | -970.93%-1.84M | -229.47%-391K | -14.06%-146K | -614.71%-175K | 33.11%-101K | -132.43%-172K | 379.37%302K | -124.56%-128K | 122.67%34K | -2,616.67%-151K |
End cash Position | 11.24%76.56M | 244.44%98.13M | 64.41%60.49M | 64.41%60.49M | 224.15%67.12M | 26.02%68.82M | -42.25%28.49M | 31.28%36.79M | 31.28%36.79M | -22.78%20.71M |
Free cash flow | -301.47%-24.35M | 93.08%-3.57M | 60.28%-31.98M | 107.50%1.01M | 125.85%24.73M | -127.61%-6.07M | -874.26%-51.65M | -13.22%-80.51M | -326.68%-13.46M | -474.73%-95.69M |
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