(Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -5.38M | -50.22%3.49M | 73.57%-1.69M | 10.29M | -150.31%-323K | 207.59%7.02M | -206.42%-6.39M | -90.49%310.69K | 110.58%191.69K | 173.46%642K |
Net profit before non-cash adjustment | --598K | -142.36%-3M | -118.14%-2.09M | ---71.1M | -85.33%4.1M | -9.63%7.07M | 44.59%11.53M | 1,305.71%55.59M | 26.30%11.82M | 3,079.02%27.97M |
Total adjustment of non-cash items | --811K | -58.07%2.38M | 137.61%1.25M | --95.15M | 115.01%2.85M | 312.35%5.68M | -438.10%-3.31M | -86.41%-10.99M | 231.82%9.71M | -3,892.42%-19M |
-Depreciation and amortization | --937K | -23.31%2.2M | -34.66%1.88M | --40.39M | 327.10%2.85M | 941.30%2.87M | 548.08%2.87M | 46.55%3.9M | 86.42%2.51M | 57.55%668K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --64.58M | --0 | ---- | ---- | 40,095.54%8.57M | 35,309.96%7.55M | ---1.78M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Share of associates | --29K | 122.22%40K | --0 | --390.51K | ---1K | ---180K | --1K | --99.5K | ---- | ---- |
-Disposal profit | ---155K | --136K | ---631K | ---14.11M | --0 | --0 | --0 | 35.23%-5.28M | 99.45%-44.71K | --0 |
-Other non-cash items | ---- | ---- | ---- | --3.9M | --0 | 22,838.46%2.98M | -47,653.85%-6.18M | -6,863.96%-18.27M | 2,038.12%2.4M | -26,968.83%-20.69M |
Changes in working capital | ---6.79M | 171.73%4.11M | 94.24%-841K | ---13.76M | 12.63%-7.28M | 50.93%-5.73M | -394.65%-14.61M | -950.74%-44.29M | -460.87%-21.33M | -1,810.78%-8.33M |
-Change in receivables | --86.48M | -195.84%-57.27M | -18.70%-9.96M | --69.93M | -92.82%-10.2M | 228.17%59.75M | 74.05%-8.39M | -13.64%-28.05M | 277.54%56.21M | -8,118.18%-5.29M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Change in payables | ---91.48M | 193.73%61.38M | 246.74%9.12M | ---83.7M | 196.25%2.93M | -287.40%-65.48M | -121.15%-6.22M | -118,863.43%-16.25M | -1,138.37%-77.54M | -53.87%-3.04M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 0 | -260.56K | 0 | -22,830.77%-2.98M | 0 | 80.51%-24.83K | -91.34%3.18K | 97.44%-2K |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | |||||||
Tax refund paid | 0 | 0 | 0 | 198.42K | 0 | -11K | 0 | 536.72%228.83K | -100.06%-172 | 292.98%220K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---5.38M | -13.24%3.49M | 73.57%-1.69M | --10.23M | -137.56%-323K | 161.60%4.03M | -206.49%-6.39M | -83.33%514.69K | 113.11%194.69K | 180.68%860K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --2.94M | -136,650.00%-10.94M | ---13K | ---54.45M | 93.55%-2K | -100.25%-8K | --0 | -21.71%3.28M | -96.78%207.18K | 86.75%-31K |
Net intangibles purchase and sale | --167K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | ---450K | --0 | --342.33K | --0 | --0 | --8K | ---500.1K | ---500.1K | --0 |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | --1.86K | ---- | ---- | --0 | -85.64%883 | ---- | ---- |
Net changes in other investments | --0 | --0 | --1.67M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | --3.11M | -144,362.50%-11.56M | 20,612.50%1.66M | ---54.11M | 93.55%-2K | -100.25%-8K | 108.42%8K | -33.72%2.78M | -104.54%-292.04K | 86.70%-31K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | ---416.02K | ---111K | ---11K | 97.13%-56K | 72.26%-1.95M | --0 | --0 |
Net common stock issuance | --0 | --0 | --0 | --51.37M | --0 | --0 | 596.79%12.38M | --1.78M | ---178 | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 66.76%-233.32K | 99.96%-315 | --0 |
Net other fund-raising expenses | ---- | ---- | ---- | --25 | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | --0 | --0 | --0 | --50.96M | ---111K | 94.76%-11K | 6,617.99%12.32M | 94.83%-399.49K | 99.99%-493 | --0 |
Net cash flow | ||||||||||
Beginning cash position | --2.52M | 11.68%10.58M | 200.28%10.62M | --3.54M | 380.88%13.48M | 49.22%9.48M | 454.08%3.54M | -41.18%638.19K | 49.69%3.63M | -2.84%2.8M |
Current changes in cash | ---2.27M | -301.17%-8.06M | -100.52%-31K | --7.08M | -152.59%-436K | 213.00%4.01M | 3.99%5.94M | 748.46%2.9M | 94.53%-97.85K | 280.61%829K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- |
End cash Position | --249K | -81.30%2.52M | 11.68%10.58M | --10.62M | 259.15%13.05M | 380.88%13.48M | 49.22%9.48M | 453.97%3.54M | 453.97%3.54M | 49.69%3.63M |
Free cash flow | ---2.27M | -289.43%-7.61M | 73.36%-1.7M | ---44.22M | -139.20%-325K | 161.48%4.02M | -208.20%-6.39M | -46.75%367.24K | 110.54%173.24K | 163.77%829K |
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