SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(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 | 100.89%532K | 35.29%-59.16M | -32.00%22.78M | 34.58%208.15M | 72.65%-34.07M | 14.98%-59.88M | -113.97%-91.42M | -37.52%33.5M | 154.67M | -124.59M |
Net profit before non-cash adjustment | -418.65%-8.52M | -103.27%-136K | 29.70%26.84M | -72.25%446K | 2.48%19.56M | -1.07%2.68M | -68.98%4.16M | -64.55%20.69M | --1.61M | --19.09M |
Total adjustment of non-cash items | 108.96%23.09M | 19.16%14.17M | -0.95%32.26M | 141.00%15.38M | -126.65%-6.07M | -13.51%11.05M | 12.26%11.9M | 22.39%32.57M | --6.38M | --22.77M |
-Depreciation and amortization | 44.66%4.03M | 27.06%3.48M | 17.05%11.83M | 28.60%3.37M | -60.85%2.93M | 15.16%2.79M | 12.47%2.74M | 34.73%10.11M | --2.62M | --7.49M |
-Reversal of impairment losses recognized in profit and loss | 330.77%13.15M | 4.22%5.91M | 149.56%17.39M | 5,402.63%6.27M | -65.00%2.4M | -44.67%3.05M | -2.53%5.67M | -24.17%6.97M | --114K | --6.86M |
-Disposal profit | 61.01%-393K | -29.67%-861K | -1,414.55%-20.3M | -20.34%-698K | -1,103.02%-17.93M | -121.54%-1.01M | -317.61%-664K | 43.00%-1.34M | ---580K | ---1.49M |
-Net exchange gains and losses | -99.44%4K | 99.84%-1K | 205.26%100K | -73.91%6K | --0 | 7,811.11%712K | -1,161.22%-618K | -1,050.00%-95K | --23K | ---118K |
-Other non-cash items | 14.37%6.3M | 18.42%5.65M | 37.23%23.23M | 52.95%6.43M | -34.96%6.53M | 4.20%5.5M | 86.87%4.77M | 38.08%16.93M | --4.2M | --10.04M |
Changes in working capital | 80.94%-14.03M | 31.90%-73.19M | -83.75%-36.32M | 31.12%192.32M | 71.42%-47.56M | 14.32%-73.6M | -61.06%-107.48M | 37.02%-19.77M | --146.68M | ---166.44M |
-Change in receivables | 117.24%11.36M | 42.32%-27.15M | -199.79%-45.78M | 9.15%111.54M | 21.28%-44.33M | -207.40%-65.92M | -81.86%-47.07M | 653.08%45.88M | --102.19M | ---56.32M |
-Change in inventory | -28,321.90%-29.84M | 91.78%-6.71M | -5.28%-54.99M | -75.97%17.13M | 107.79%9.62M | 99.83%-105K | -87.26%-81.64M | -32.52%-52.23M | --71.28M | ---123.52M |
-Change in payables | 158.78%4.45M | -285.29%-39.34M | 580.48%64.45M | 337.46%63.65M | -195.99%-12.85M | -83.63%-7.57M | 673.37%21.23M | -182.16%-13.41M | ---26.8M | --13.39M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 33.86%-84K | 39.52%-75K | 19.20%-404K | 8.70%-84K | 83.09%-69K | 28.65%-127K | -34.78%-124K | -0.20%-500K | -92K | -408K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -58.66%-1.37M | -23.47%-1.59M | 43.82%-6.73M | -218.47%-1.91M | 76.65%-2.66M | 66.59%-866K | 62.05%-1.29M | -6.88%-11.97M | -601K | -11.37M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 98.48%-926K | 34.48%-60.83M | -25.57%15.65M | 33.89%206.15M | 73.02%-36.8M | 16.84%-60.87M | -100.85%-92.84M | -49.84%21.02M | --153.97M | ---136.37M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -38.37%-6.33M | -143.15%-4.23M | -57.49%-16.82M | -703.87%-6.23M | 56.82%-4.28M | -33.99%-4.58M | 60.76%-1.74M | -24.31%-10.68M | ---775K | ---9.91M |
Net intangibles purchase and sale | --0 | --0 | 48.75%-82K | 96.92%-4K | --0 | -7,000.00%-71K | 66.67%-7K | 20.40%-160K | ---130K | ---30K |
Net business purchase and sale | ---- | ---- | ---45.54M | ---42.46M | --0 | ---- | ---- | --0 | --0 | ---- |
Net investment property transactions | ---1K | --1.09M | ---4.52M | ---1.98M | ---2.54M | --0 | --0 | --0 | --0 | ---- |
Net investment product transactions | -271.21%-11.61M | -85.73%1.53M | 200.00%31.06M | 241.00%43.8M | -4,245.21%-30.26M | --6.78M | --10.74M | -148,023.81%-31.06M | ---31.06M | --730K |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | -56.80%235K | -68.02%165K | -7.92%1.33M | -96.32%30K | -62.28%235K | 203.91%544K | 65.92%516K | 121.38%1.44M | --816K | --623K |
Net changes in other investments | ---- | ---- | 10,847.59%17.84M | -1,398.96%-1.44M | 641.40%19.4M | ---81K | -103.55%-34K | 1.19%-166K | ---96K | --2.62M |
Investing cash flow | -3,552.19%-17.49M | -115.16%-1.44M | 58.82%-16.73M | 73.50%-8.28M | -192.41%-17.45M | 88.59%-479K | 398.05%9.48M | -360.64%-40.63M | ---31.25M | ---5.97M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -52.46%22.48M | -78.36%11.87M | 136.42%16.3M | -76.21%-136.72M | 55.04%50.9M | 41.73%47.28M | 290.66%54.84M | -314.74%-44.76M | ---77.59M | --32.83M |
Net common stock issuance | --0 | --18.23M | --0 | --0 | --0 | --0 | --0 | --96.84M | ---3.17M | --100M |
Increase or decrease of lease financing | 24.21%-263K | -37.88%-637K | -45.71%-1.56M | -96.04%-545K | 73.80%-208K | -132.89%-347K | -0.43%-462K | 21.81%-1.07M | ---278K | ---794K |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.17M |
Cash dividends paid | --0 | ---6.88M | 63.41%-4.69M | --0 | ---- | ---- | ---- | 59.76%-12.81M | --0 | ---12.81M |
Cash dividends for minorities | ---1.57M | ---24K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -4.53%-6.14M | -14.78%-6.46M | -35.77%-24.32M | -64.15%-6.37M | 53.99%-6.46M | -47.48%-5.87M | -41.88%-5.62M | -38.11%-17.91M | ---3.88M | ---14.03M |
Financing cash flow | -64.66%14.51M | -66.98%16.1M | -170.37%-14.27M | -75.71%-143.63M | -61.24%39.54M | 40.48%41.06M | -54.20%48.76M | 180.03%20.28M | ---81.74M | --102.02M |
Net cash flow | ||||||||||
Beginning cash position | -51.24%25.62M | -17.63%71.78M | 0.77%87.14M | -61.99%17.54M | -62.71%32.25M | -63.39%52.54M | 0.77%87.14M | 9.84%86.47M | --46.16M | --86.47M |
Current changes in cash | 80.72%-3.91M | -33.40%-46.16M | -2,392.39%-15.36M | 32.35%54.24M | 63.53%-14.7M | 57.87%-20.29M | -160.66%-34.6M | -91.35%670K | --40.98M | ---40.31M |
End cash Position | -32.68%21.71M | -51.24%25.62M | -17.63%71.78M | -17.63%71.78M | -61.99%17.54M | -66.18%32.25M | -63.39%52.54M | 0.77%87.14M | --87.14M | --46.16M |
Free cash flow | 88.08%-8.04M | 30.91%-66.46M | -250.94%-9.68M | 29.77%196.95M | 71.12%-42.96M | 13.72%-67.49M | -88.59%-96.19M | -78.60%6.42M | --151.77M | ---148.77M |
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.