(Q1)Sep 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 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 114.09%123K | -1,288.61%-1.1M | -222.27%-258K | -1,243.08%-873K | -1,050.56%-846K | -913K | -114.29%-79K | 12.83%211K | 52.21%-65K | -83.02%89K |
Net profit before non-cash adjustment | 72.88%-230K | -32.13%-1.43M | -187.06%-732K | -133.61%-848K | -1,448.39%-960K | --741K | -166.75%-1.08M | -116.21%-255K | 0.55%-363K | 82.18%-62K |
Total adjustment of non-cash items | -0.93%638K | 59.32%752K | 44.37%667K | 39.39%644K | -414.29%-144K | ---1.54M | -1.05%472K | -13.97%462K | 107.17%462K | -120.14%-28K |
-Depreciation and amortization | -0.96%411K | 54.44%417K | 57.14%418K | 56.02%415K | 55.70%1.69M | --892K | -1.46%270K | -1.85%266K | -1.48%266K | -1.18%1.09M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | -1,265.63%-2.62M | ---- | ---- | ---- | ---- | 90.23%-192K |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -1,146.99%-1.74M |
-Other non-cash items | -0.87%227K | 61.84%335K | 30.37%249K | 16.84%229K | -3.69%784K | --190K | 1.97%207K | -6.83%191K | -4.85%196K | -2.98%814K |
Changes in working capital | 57.40%-285K | -178.57%-418K | -4,925.00%-193K | -307.93%-669K | 44.13%258K | ---114K | 10.37%532K | 100.21%4K | -2,833.33%-164K | -75.58%179K |
-Change in receivables | ---- | ---- | ---- | ---- | -232.21%-495K | ---- | ---- | ---- | ---- | -136.17%-149K |
-Change in inventory | ---- | ---- | ---- | ---- | 88.89%-2K | ---- | ---- | ---- | ---- | -212.50%-18K |
-Change in payables | ---- | ---- | ---- | ---- | 118.21%755K | ---- | ---- | ---- | ---- | 13.44%346K |
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) | ||||||||||
Tax refund paid | -104.00%-1K | 600.00%5K | 50.00%-1K | 2,600.00%25K | 28.57%-5K | -1K | 50.00%-1K | -100.00%-2K | 50.00%-1K | 0.00%-7K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | -5K | 5K | 0 | 0 | 0 |
Operating cash flow | 114.39%122K | -1,356.00%-1.09M | -223.92%-259K | -1,184.85%-848K | -1,137.80%-851K | ---919K | -113.61%-75K | 12.37%209K | 52.17%-66K | -84.14%82K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -36.36%-60K | 93.18%-6K | -82.14%-51K | 58.49%-44K | -30.68%-328K | ---106K | 20.00%-88K | 78.63%-28K | ---106K | -560.53%-251K |
Net business purchase and sale | --173K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 |
Interest received (cash flow from investment activities) | --1K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | 1,375.00%2.95M | --820K | 204.67%457K | 2.16%520K | --170K | 22.70%200K | --0 | -6.83%150K | --509K |
Investing cash flow | -72.40%114K | 2,526.79%2.94M | 2,846.43%769K | 838.64%413K | -25.58%192K | --64K | 111.32%112K | 78.63%-28K | -72.67%44K | 393.18%258K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---307K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 50.00%-235K | -261.25%-867K | ---521K | ---470K | -29.90%-630K | ---390K | 28.57%-240K | --0 | --0 | 28.25%-485K |
Net other fund-raising expenses | 3.61%948K | ---- | --0 | --915K | 409.77%1.1M | ---- | ---- | ---- | ---- | -14.00%215K |
Financing cash flow | -8.76%406K | -685.00%-1.88M | ---521K | --445K | 272.59%466K | --706K | 55.22%-240K | --0 | --0 | 36.62%-270K |
Net cash flow | ||||||||||
Beginning cash position | 510.81%452K | -82.86%73K | -65.71%84K | -72.28%74K | 35.53%267K | --223K | 31.08%426K | 11.36%245K | 35.53%267K | 1.55%197K |
Current changes in cash | 6,320.00%642K | 83.25%-34K | -106.08%-11K | 145.45%10K | -375.71%-193K | ---149K | -398.53%-203K | 72.38%181K | -195.65%-22K | 2,233.33%70K |
End cash Position | 1,202.38%1.09M | -82.51%39K | -82.86%73K | -65.71%84K | -72.28%74K | --74K | -43.26%223K | 31.08%426K | 11.36%245K | 35.53%267K |
Free cash flow | 106.95%62K | -573.62%-1.1M | -271.27%-310K | -418.60%-892K | -597.63%-1.18M | ---1.03M | -136.96%-163K | 229.09%181K | -24.64%-172K | -135.36%-169K |
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