SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q3)Oct 31, 2024 | (Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -118.57%-15.13M | 181.32%22.97M | 29.78%-43.2M | 79.73%55.66M | -5.63%27.53M | 394.82%81.49M | -68.57%8.16M | -1,878.64%-61.52M | -22.63%30.97M | 29.17M |
Net profit before non-cash adjustment | 256.04%10.32M | -29.46%8.39M | -50.51%5.11M | -26.89%31.96M | -18.97%6.85M | -81.04%2.9M | 1.19%11.9M | 25.47%10.32M | 21.71%43.72M | --8.45M |
Total adjustment of non-cash items | -16.09%6.7M | -20.37%3.5M | -27.12%3.37M | -6.02%30.61M | -17.58%13.61M | 34.46%7.98M | -26.63%4.39M | 11.87%4.63M | 19.69%32.57M | --16.51M |
-Depreciation and amortization | -4.45%3.65M | -2.97%3.53M | 1.90%3.65M | 5.95%14.27M | -8.01%3.23M | 12.15%3.82M | 10.12%3.64M | 10.28%3.58M | 19.73%13.47M | --3.51M |
-Reversal of impairment losses recognized in profit and loss | 275.10%450K | 68.58%-71K | 130.34%334K | 61.08%2.65M | 351.50%2.99M | -125.22%-257K | -112.89%-226K | 145.76%145K | 2,406.58%1.64M | ---1.19M |
-Assets reserve and write-off | -125.02%-575K | 29.75%157K | -258.52%-214K | -236.99%-462.74K | -1,564.72%-3.02M | 322.43%2.3M | 32.97%121K | 216.38%135K | -56.44%337.78K | ---181.22K |
-Disposal profit | -27.38%435K | -31.00%-355K | -19.25%-446K | -83.52%-1.52M | -110.21%-1.47M | 675.96%599K | -1,984.62%-271K | -3,640.00%-374K | -192.93%-827.89K | ---700.89K |
-Net exchange gains and losses | 332.74%263K | 3,400.00%70K | -90.77%-124K | -2,357.29%-151.22K | 269.97%24.78K | ---113K | --2K | ---65K | 105.66%6.7K | --6.7K |
-Remuneration paid in stock | 1.37%2.82M | ---8K | --46K | --2.78M | ---135 | --2.78M | --0 | --0 | --0 | --0 |
-Deferred income tax | ---- | ---- | ---- | -15.72%11.51M | ---- | ---- | ---- | ---- | 6.93%13.65M | ---- |
-Other non-cash items | 69.68%-349K | -84.20%179K | -89.53%126K | -64.22%1.53M | -75.23%348.76K | -207.67%-1.15M | 32.21%1.13M | 26.07%1.2M | 55.71%4.29M | --1.41M |
Changes in working capital | -145.52%-32.15M | 236.26%11.08M | 32.42%-51.68M | 84.74%-6.91M | 67.98%7.07M | 244.52%70.61M | -198.75%-8.13M | -759.02%-76.47M | -96.14%-45.32M | --4.21M |
-Change in receivables | -58.96%66.05M | 119.70%15.75M | 87.40%-14.75M | -298.69%-128.94M | -205.34%-92.87M | 1,769.33%160.94M | 12.81%-79.93M | -510.31%-117.08M | -935.00%-32.34M | --88.16M |
-Change in inventory | -267.00%-15.88M | -112.13%-3.54M | 54.31%-15.36M | 322.61%12.38M | -93.88%7.32M | 215.81%9.51M | 126.94%29.17M | -286.06%-33.62M | 88.43%-5.56M | --119.64M |
-Change in payables | 18.37%-82.35M | -101.72%-757K | -125.46%-19.21M | 1,187.52%108.47M | 143.71%89.87M | -219.78%-100.88M | -78.69%44.02M | 265.32%75.47M | -135.04%-9.97M | ---205.61M |
-Changes in other current assets | -100.54%-371K | -102.60%-8K | 150.00%44K | -1,445.85%-320.29K | -159.09%-355.29K | -152.56%-185K | 320.00%308K | 89.45%-88K | 98.26%-20.72K | --601.28K |
-Changes in other current liabilities | -66.72%410K | 78.07%-371K | -108.61%-2.4M | -41.86%1.5M | 118.38%3.11M | 555.32%1.23M | -193.95%-1.69M | -37.89%-1.15M | 216.07%2.58M | --1.42M |
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) | -27.91%31K | 381.48%130K | 1,406.67%226K | 394.62%389.42K | 446.23%304.42K | 258.33%43K | 350.00%27K | 200.00%15K | 251.62%78.73K | 55.73K |
Tax refund paid | 30.53%-4.17M | 18.02%-2.08M | 57.60%-1.84M | -3.45%-14.22M | 65.59%-1.35M | -18.73%-6M | -30.17%-2.54M | -53.44%-4.33M | -9.58%-13.75M | -3.92M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 165.46%94K | 50.00%-25K | 61.78%-60K | -800.00%-9K | 69.98%-351.61K | -143.61K |
Operating cash flow | -125.52%-19.27M | 275.92%21.01M | 31.95%-44.81M | 146.81%41.82M | 5.61%26.58M | 330.65%75.5M | -76.59%5.59M | -10,372.54%-65.85M | -35.64%16.95M | --25.16M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -752.47%-1.38M | -55.39%-2.15M | 53.33%-807K | 31.38%-1.94M | 175.20%1.33M | 75.71%-162K | -540.28%-1.38M | -893.68%-1.73M | -80.17%-2.83M | ---1.77M |
Net investment product transactions | 100.26%102K | -12.30%-1.11M | 93.32%-38K | --36.65K | 146.31%40.57M | -141.85%-38.97M | -516.15%-992K | -190.31%-569K | --0 | --16.47M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 254.84%110K | 260.87%83K | 681.82%172K | 65.06%339.47K | 234.95%263.47K | -70.19%31K | 76.92%23K | 120.00%22K | 367.93%205.66K | --78.66K |
Net changes in other investments | 2.59%277K | -2.52%271K | -22.16%274K | 2,660.55%1.86M | 466.80%963.93K | --270K | --278K | --352K | ---72.79K | ---262.79K |
Investing cash flow | 97.70%-892K | -40.26%-2.91M | 79.26%-399K | 111.08%298.73K | 197.14%43.13M | -135.53%-38.84M | -469.78%-2.07M | -434.44%-1.92M | -19.29%-2.7M | --14.52M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 110.36%5.62M | -94.86%1.17M | -74.90%9.44M | 81.13%-2.64M | 72.35%-8.78M | -2,399.32%-54.22M | 433.94%22.74M | 237.23%37.63M | -614.95%-13.97M | ---31.74M |
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --88.3M | ---128 |
Increase or decrease of lease financing | -0.67%-4.08M | -121.48%-4.07M | -31.17%-4.26M | 160.70%7.43M | -34.42%-4.23M | -28.10%-4.06M | 760.11%18.97M | -5.98%-3.24M | -20.77%-12.25M | ---3.15M |
Cash dividends paid | 0.00%-4.03M | ---- | ---- | -20.57%-12.1M | 0.00%-4.03M | ---4.03M | ---- | ---- | -151.93%-10.03M | ---4.03M |
Interest paid (cash flow from financing activities) | -15.09%-1.4M | 14.31%-1.05M | 20.40%-1.13M | -0.38%-4.81M | 31.49%-954.5K | 14.28%-1.21M | -27.53%-1.22M | -38.65%-1.42M | -51.39%-4.79M | ---1.39M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -280.84%-34.36K | ---360 |
Financing cash flow | 96.82%-2.02M | -121.91%-7.98M | -87.69%4.06M | -125.63%-12.1M | 55.37%-17.99M | -173.80%-63.52M | 8,455.16%36.45M | 3,069.62%32.96M | 424.46%47.23M | ---40.31M |
Net cash flow | ||||||||||
Beginning cash position | -6.42%87.79M | 44.34%77.74M | 34.05%118.77M | 226.55%88.6M | -24.84%67.08M | 79.07%93.82M | 89.29%53.86M | 226.55%88.6M | 55.02%27.13M | --89.24M |
Current changes in cash | 17.38%-22.19M | -74.67%10.12M | -18.22%-41.15M | -51.17%30.02M | 8,242.20%51.71M | -172.87%-26.85M | 66.94%39.96M | -2,734.90%-34.81M | 546.34%61.48M | ---635.14K |
Effect of exchange rate changes | -332.74%-263K | -3,400.00%-70K | 90.77%124K | 2,357.29%151.22K | -269.97%-24.78K | --113K | ---2K | --65K | -105.66%-6.7K | ---6.7K |
End cash Position | -2.58%65.35M | -6.42%87.79M | 44.34%77.74M | 34.05%118.77M | 34.05%118.77M | -24.84%67.08M | 79.07%93.82M | 89.29%53.86M | 226.55%88.6M | --88.6M |
Free cash flow | -127.41%-20.65M | 369.16%18.87M | 32.50%-45.62M | 181.21%39.69M | 19.31%27.91M | 325.56%75.34M | -83.00%4.02M | -14,570.24%-67.58M | -41.07%14.12M | --23.39M |
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.