(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 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 230.02%8.4M | 4,830.14%17.27M | -28.67%23.84M | 4.07%-18.47M | 143.86%18.35M | 70.72%-6.46M | -101.25%-365K | -39.68%33.43M | 25.19%-19.26M | 10.63%7.53M |
Net profit before non-cash adjustment | -39.79%3.51M | 181.38%39.36M | 498.50%25.97M | 16.77%4.63M | -0.27%2.93M | 112.32%5.83M | 424.75%13.99M | 140.08%4.34M | 55.06%3.97M | 77.80%2.94M |
Total adjustment of non-cash items | 19.57%8.26M | -22.50%16.31M | -207.40%-7.96M | 29.81%9.41M | 69.44%7.95M | 307.37%6.91M | -25.80%21.05M | -60.16%7.41M | 274.24%7.25M | -14.80%4.69M |
-Depreciation and amortization | ---- | 24.05%7.25M | ---- | ---- | ---- | ---- | 69.23%5.85M | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | -49.31%6.61M | ---- | ---- | ---- | ---- | 907.81%13.04M | ---- | ---- | ---- |
-Share of associates | ---- | -181.76%-479K | ---- | ---- | ---- | ---- | ---170K | ---- | ---- | ---- |
-Disposal profit | ---- | -18.11%-24.42M | ---- | ---- | ---- | ---- | -295.67%-20.67M | ---- | ---- | ---- |
-Other non-cash items | 19.57%8.26M | 18.88%27.34M | -67.17%3.07M | 29.81%9.41M | 69.44%7.95M | 307.37%6.91M | 43.76%23M | 50.22%9.36M | 274.24%7.25M | -14.80%4.69M |
Changes in working capital | 82.46%-3.37M | -8.48%-38.4M | -73.11%5.83M | -6.70%-32.51M | 7,147.17%7.47M | 27.58%-19.19M | -790.96%-35.4M | -54.50%21.68M | -0.78%-30.47M | 70.39%-106K |
-Change in receivables | 12.12%-4.6M | -2,266.00%-63.81M | -156.31%-37.7M | 20.28%-40.15M | 249.07%19.26M | 17.68%-5.23M | -112.58%-2.7M | 108.40%66.94M | -2,321.25%-50.36M | -156.39%-12.92M |
-Change in inventory | -68.92%9.24M | 129.09%18.48M | 113.03%7.58M | -224.98%-5.54M | -576.74%-13.3M | 336.06%29.74M | -3,308.13%-63.52M | -1,436.62%-58.14M | 589.11%4.43M | 192.81%2.79M |
-Change in payables | 81.66%-8.01M | -77.50%6.93M | 179.09%35.95M | -14.78%13.18M | -84.96%1.51M | -478.91%-43.7M | 268.52%30.82M | 15.34%12.88M | 153.70%15.46M | 30.41%10.03M |
-Changes in other current assets | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
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) | 0.00%3K | 30.00%13K | 50.00%3K | 33.33%4K | 0.00%3K | 50.00%3K | 11.11%10K | 0.00%2K | 200.00%3K | 0.00%3K |
Tax refund paid | -510.06%-3.28M | -210.44%-6.63M | -964.72%-5.82M | -123.72%-349K | 110.90%76K | 27.14%-537K | 56.59%-2.14M | 14.13%-547K | 87.97%-156K | 51.02%-697K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 173.29%5.13M | 527.13%10.64M | -45.19%18.02M | 3.05%-18.82M | 169.79%18.43M | 69.32%-6.99M | -110.27%-2.49M | -39.97%32.88M | 28.21%-19.41M | 26.92%6.83M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 17.95%-224K | -5.52%-918K | 33.88%-240K | -79.55%-237K | 30.29%-168K | -103.73%-273K | -26.27%-870K | 19.87%-363K | -26.92%-132K | -677.42%-241K |
Net business purchase and sale | --30K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment property transactions | --0 | -0.89%-11.07M | 3.54%-10.58M | ---232K | ---22K | ---232K | ---10.97M | ---10.97M | --0 | --0 |
Net investment product transactions | 116.18%809K | -113.78%-2.57M | 124.72%809K | --810K | --810K | -127.33%-5M | 1,165.33%18.65M | 102.09%360K | --0 | --0 |
Dividends received (cash flow from investment activities) | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 32.98%254K | 69.11%1.22M | 134.41%579K | 26.23%308K | 47.42%143K | 42.54%191K | 11.42%722K | 7.86%247K | 4.27%244K | -23.62%97K |
Net changes in other investments | -3.46%2.95M | 90.81%-742K | -102.04%-198K | -174.07%-7.66M | 201.30%4.06M | 127.87%3.06M | -93.69%-8.08M | -5.80%9.71M | 82.31%-2.8M | -2,543.29%-4.01M |
Investing cash flow | 269.61%3.82M | -2,516.54%-14.08M | -6.70%-9.63M | -231.77%-7.01M | 216.16%4.82M | -130.81%-2.25M | 92.39%-538K | 65.55%-9.03M | -65.50%5.32M | 51.42%-4.15M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -102.81%-585K | -85.92%7.54M | -273.42%-39.37M | -89.69%2.16M | 1,874.05%23.93M | 85.23%20.82M | 87.56%53.53M | 55.04%22.7M | -5.69%20.94M | -151.35%-1.35M |
Net preferred stock issuance | ---- | 236.71%34.18M | ---- | ---- | ---- | ---- | 0.00%-25M | ---- | ---- | ---- |
Increase or decrease of lease financing | -18.25%-661K | -13.11%-2.12M | -14.36%-454K | -14.00%-562K | -1.29%-548K | -25.34%-559K | -5.39%-1.88M | 7.46%-397K | -12.81%-493K | 9.38%-541K |
Interest paid (cash flow from financing activities) | -19.78%-9.7M | -11.05%-35.68M | 5.83%-9.45M | -29.50%-9.74M | -75.62%-8.39M | 17.34%-8.09M | -8.71%-32.13M | -50.10%-10.03M | -12.07%-7.52M | 23.94%-4.78M |
Financing cash flow | -189.95%-10.94M | 171.51%3.92M | -18.57%-15.09M | -163.03%-8.15M | 324.79%14.99M | 1,116.30%12.16M | 80.30%-5.48M | 27.14%-12.73M | -14.15%12.92M | -56.81%-6.67M |
Net cash flow | ||||||||||
Beginning cash position | 2.26%21.83M | -28.49%21.35M | 179.10%28.53M | 449.07%62.51M | 57.84%24.26M | -28.49%21.35M | -26.21%29.85M | -45.49%10.22M | -25.61%11.38M | -32.34%15.37M |
Current changes in cash | -168.35%-1.99M | 105.67%482K | -160.25%-6.7M | -2,823.92%-33.98M | 1,059.00%38.25M | 120.14%2.92M | 19.79%-8.51M | 0.23%11.13M | -133.70%-1.16M | 46.22%-3.99M |
End cash Position | -18.25%19.84M | 2.26%21.83M | 2.26%21.83M | 179.10%28.53M | 449.07%62.51M | 57.84%24.26M | -28.49%21.35M | -28.49%21.35M | -45.49%10.22M | -25.61%11.38M |
Free cash flow | 167.45%4.9M | 378.82%9.66M | -45.34%17.72M | 2.49%-19.05M | 177.11%18.26M | 68.31%-7.27M | -114.72%-3.47M | -40.29%32.41M | 28.00%-19.54M | 23.15%6.59M |
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