(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 | -61.12%-1.24M | -152.25%-10.36M | -39.71%6.81M | -1,012.02%-18.74M | 194.70%2.34M | -108.58%-769K | -38.99%19.83M | -39.92%11.29M | -92.41%2.06M | -270.32%-2.47M |
Net profit before non-cash adjustment | -4.13%-2.17M | -63.85%3.98M | -52.81%3.87M | 1,529.52%5.13M | -167.88%-2.94M | -14.20%-2.08M | -49.75%11.02M | -36.80%8.2M | -97.31%315K | -12.71%4.33M |
Total adjustment of non-cash items | 31.56%2.5M | -11.59%7.11M | -59.22%1.17M | 711.07%2.13M | -47.47%1.91M | 49.57%1.9M | 7.45%8.04M | 889.31%2.87M | -86.48%262K | 15.00%3.63M |
-Depreciation and amortization | 32.02%569K | -11.03%1.84M | -50.90%437K | 20.40%484K | 30.13%488K | 7.48%431K | 51.17%2.07M | 157.97%890K | 16.52%402K | 31.58%375K |
-Reversal of impairment losses recognized in profit and loss | ---- | --10K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Share of associates | 207.69%112K | 66.94%-652K | 70.63%-148K | 85.20%-172K | -115.09%-228K | 48.00%-104K | -27.06%-1.97M | 62.97%-504K | -1,176.92%-1.16M | -130.43%-106K |
-Disposal profit | ---68K | ---984K | ---1.01M | --23K | --0 | --0 | --0 | --0 | --0 | --0 |
-Other non-cash items | 19.95%1.89M | -13.21%6.89M | -24.37%1.88M | 75.15%1.79M | -51.00%1.65M | 47.10%1.57M | 24.45%7.94M | 90.12%2.48M | -39.31%1.02M | 105.43%3.37M |
Changes in working capital | -167.63%-1.57M | -2,875.03%-21.45M | 710.09%1.77M | -1,859.13%-26M | 132.30%3.37M | -106.17%-587K | -74.99%773K | -96.05%218K | -89.00%1.48M | -56.55%-10.43M |
-Change in receivables | 1,706.38%6.8M | -55.76%-17.17M | 64.36%-6.97M | 11.88%-13.54M | 90.67%3.76M | -101.93%-423K | -93.10%-11.03M | -2,331.72%-19.55M | -1,563.62%-15.37M | 119.96%1.97M |
-Change in inventory | 427.75%3.31M | -71.90%9.03M | -43.63%18.27M | -165.15%-9.79M | 99.35%-78K | 119.13%627K | -50.86%32.14M | 5.15%32.42M | -49.85%15.03M | -308.20%-12.03M |
-Change in payables | -1,375.98%-11.68M | 18.85%-7.97M | -97.00%-4.2M | -246.70%-2.67M | 17.46%-312K | 91.34%-791K | 75.72%-9.83M | 74.51%-2.13M | 110.34%1.82M | 85.26%-378K |
-Changes in other current assets | ---- | 49.26%-5.34M | ---- | ---- | ---- | ---- | 34.83%-10.51M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -18.68%-1.9M | 11.11%-7.06M | -4.22%-2M | -35.69%-1.83M | 54.99%-1.63M | -51.90%-1.6M | -6.25%-7.94M | -15.86%-1.92M | 31.34%-1.35M | -85.59%-3.62M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 79.36%-305K | 31.96%-2.85M | 78.13%-276K | -24.24%-1.6M | 151.39%500K | -120.27%-1.48M | -3.76%-4.19M | -247.66%-1.26M | 21.72%-1.29M | -2.85%-973K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 10.50%-3.44M | -363.34%-20.27M | -44.13%4.53M | -3,741.59%-22.17M | 117.17%1.21M | -153.20%-3.85M | -63.32%7.7M | -51.66%8.11M | -102.46%-577K | -389.27%-7.07M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5,900.00%-180K | -110.45%-846K | -5,411.11%-496K | -908.82%-343K | 98.10%-4K | 97.99%-3K | -422.08%-402K | 10.00%-9K | ---34K | -228.13%-210K |
Net business purchase and sale | ---- | 25.00%-3K | ---- | ---- | ---- | ---- | ---4K | ---- | ---- | ---- |
Net investment property transactions | ---- | --2.62M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---100K | ---- |
Dividends received (cash flow from investment activities) | --0 | 114.24%1.88M | 783.59%1.13M | --0 | --0 | 0.00%750K | -50.25%878K | -85.20%128K | --0 | --0 |
Interest received (cash flow from investment activities) | 677.78%70K | 3.66%85K | -3.57%54K | 60.00%16K | -45.45%6K | 80.00%9K | 115.79%82K | 115.38%56K | 66.67%10K | 266.67%11K |
Net changes in other investments | ---- | 143.33%13K | ---1K | ---- | ---- | ---- | -30.43%-30K | ---- | ---- | ---- |
Investing cash flow | -114.55%-110K | 615.65%3.75M | 869.21%3.31M | -152.42%-313K | 100.67%2K | 24.75%756K | -50.57%524K | -31.94%341K | 68.37%-124K | -686.27%-299K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -137.67%-3.24M | 1,590.94%22.03M | 66.17%-1.42M | 1,519.14%25.89M | 1.29%-1.07M | -127.28%-1.36M | 104.34%1.3M | 75.71%-4.2M | 104.76%1.6M | 6.53%-1.09M |
Increase or decrease of lease financing | ---- | -1.39%-219K | ---- | ---- | ---- | ---- | -980.00%-216K | ---- | ---- | ---- |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---2M | ---- | ---- | ---- |
Financing cash flow | -137.67%-3.24M | 2,489.27%21.81M | 74.44%-1.64M | 1,519.14%25.89M | 1.29%-1.07M | -127.28%-1.36M | 97.05%-913K | 64.87%-6.42M | 104.76%1.6M | 6.53%-1.09M |
Net cash flow | ||||||||||
Beginning cash position | 33.91%-10.32M | 31.89%-15.61M | 6.41%-16.51M | -7.46%-19.92M | -98.92%-20.06M | 31.89%-15.61M | -64.11%-22.92M | 19.54%-17.64M | -62.79%-18.54M | -14.21%-10.09M |
Current changes in cash | -52.47%-6.79M | -27.60%5.29M | 204.82%6.19M | 279.84%3.41M | 101.67%141K | -134.71%-4.45M | 181.65%7.31M | 304.84%2.03M | 108.52%898K | -230.54%-8.45M |
End cash Position | 14.73%-17.11M | 33.91%-10.32M | 33.91%-10.32M | 6.41%-16.51M | -7.46%-19.92M | -98.92%-20.06M | 31.89%-15.61M | 31.89%-15.61M | 19.54%-17.64M | -62.79%-18.54M |
Free cash flow | 5.89%-3.62M | -389.45%-21.12M | -50.20%4.03M | -3,583.96%-22.51M | 116.62%1.21M | -154.36%-3.85M | -65.11%7.3M | -51.68%8.1M | -102.60%-611K | -382.43%-7.28M |
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