(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 | (Q1)Jun 30, 2022 | (FY)Mar 31, 2022 | (Q4)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 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 | -202.37%-22.06M | -19.33%29.18M | -15.51%55.41M |
Net profit before non-cash adjustment | 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 | 18.89%2.74M | 87.01%-4.31M | 80.82%-10.83M |
Total adjustment of non-cash items | 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 | -26.97%1.7M | -42.01%28.36M | -64.50%18.6M |
-Depreciation and amortization | ---- | ---- | ---- | 69.23%5.85M | ---- | ---- | ---- | ---- | 28.39%3.46M | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 907.81%13.04M | ---- | ---- | ---- | ---- | -78.27%1.29M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -626.11%-2.95M | ---- |
-Share of associates | ---- | ---- | ---- | ---170K | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | ---- | ---- | ---- | -227.19%-13.44M | ---- | ---- | ---- | ---- | -53.88%10.56M | ---- |
-Other non-cash items | 29.81%9.41M | 69.44%7.95M | 307.37%6.91M | -1.46%15.76M | -65.87%2.13M | 274.24%7.25M | -14.80%4.69M | -26.97%1.7M | -9.94%16M | -70.66%6.23M |
Changes in working capital | -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 | -122.22%-26.5M | -74.90%5.12M | -31.59%47.64M |
-Change in receivables | 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 | -78.03%-6.35M | 2,293.65%21.43M | 187.09%32.12M |
-Change in inventory | -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 | -179,885.71%-12.6M | -93.17%1.98M | -90.70%4.35M |
-Change in payables | -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 | 9.59%-7.55M | -140.04%-18.29M | -4.38%11.17M |
-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) | 33.33%4K | 0.00%3K | 50.00%3K | 11.11%10K | 0.00%2K | 200.00%3K | 0.00%3K | -33.33%2K | -18.18%9K | 0.00%2K |
Tax refund paid | -123.72%-349K | 110.90%76K | 27.14%-537K | 56.59%-2.14M | 14.13%-547K | 87.97%-156K | 51.02%-697K | 52.94%-737K | -5.17%-4.92M | 77.66%-637K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 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 | -157.32%-22.8M | -22.97%24.27M | -12.69%54.78M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -79.55%-237K | 30.29%-168K | -103.73%-273K | -26.27%-870K | 19.87%-363K | -26.92%-132K | -677.42%-241K | -32.67%-134K | -173.22%-689K | -132.38%-453K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -102.36%-1.11M | -284.52%-2.11M |
Net investment property transactions | ---232K | ---22K | ---232K | ---241K | ---241K | --0 | --0 | --0 | --0 | ---- |
Net investment product transactions | --810K | --810K | -127.33%-5M | 1,165.33%18.65M | 102.09%360K | --0 | --0 | 64.51%18.29M | -144.58%-1.75M | -741.52%-17.24M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 26.23%308K | 47.42%143K | 42.54%191K | 11.42%722K | 7.86%247K | 4.27%244K | -23.62%97K | 131.03%134K | 13.29%648K | 51.66%229K |
Net changes in other investments | -174.07%-7.66M | 201.30%4.06M | 127.87%3.06M | -351.02%-18.8M | -109.92%-1.02M | 82.31%-2.8M | -2,543.29%-4.01M | -1,039.09%-10.98M | 68.92%-4.17M | 1,339.11%10.3M |
Investing cash flow | -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 | -40.26%7.32M | 16.98%-7.07M | -2.47%-26.2M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -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 | 202.79%11.24M | 12.11%28.54M | 731.12%14.64M |
Net preferred stock issuance | ---- | ---- | ---- | 0.00%-25M | ---- | ---- | ---- | ---- | ---25M | ---- |
Increase or decrease of lease financing | -14.00%-562K | -1.29%-548K | -25.34%-559K | -5.39%-1.88M | 7.46%-397K | -12.81%-493K | 9.38%-541K | -40.25%-446K | -52.09%-1.78M | -14.71%-429K |
Interest paid (cash flow from financing activities) | -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 | 0.82%-9.79M | 2.40%-29.55M | 45.54%-6.68M |
Financing cash flow | -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 | 104.73%1M | -363.71%-27.8M | -16.73%-17.47M |
Net cash flow | ||||||||||
Beginning cash position | 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 | -26.21%29.85M | 72.38%40.46M | 2.68%18.75M |
Current changes in cash | -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 | 18.36%-14.48M | -162.42%-10.6M | -49.99%11.1M |
End cash Position | 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 | -32.34%15.37M | -26.21%29.85M | -26.21%29.85M |
Free cash flow | 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 | -155.92%-22.93M | -22.71%23.54M | -12.65%54.29M |
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