SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 80.17%10.15M | -6.60%47.31M | 15.51%15.09M | 0.55%13.42M | -3.56%13.17M | -46.82%5.63M | 81.69%50.65M | -26.25%13.07M | 62.98%13.35M | 282.22%13.65M |
Net profit before non-cash adjustment | -11.50%1.15M | -42.48%8.32M | -98.25%124.84K | 14.30%3.26M | 24.65%3.63M | -15.82%1.3M | 203.20%14.47M | 351.67%7.15M | 5,722.45%2.85M | 791.92%2.91M |
Total adjustment of non-cash items | 8.37%7.79M | -11.01%33.34M | 28.07%10.97M | -5.23%8.61M | -39.62%6.57M | -19.52%7.19M | 1.71%37.47M | -35.40%8.57M | 37.57%9.09M | 34.13%10.88M |
-Depreciation and amortization | 22.24%7.33M | 3.58%29.93M | 22.34%10.61M | 6.48%7.24M | -10.51%6.09M | -9.46%6M | -1.56%28.89M | -8.54%8.67M | 18.44%6.8M | -4.22%6.8M |
-Reversal of impairment losses recognized in profit and loss | ---- | -67.51%113.73K | 117.50%113.73K | --0 | ---- | ---- | -89.87%350.04K | -118.81%-649.97K | --0 | ---- |
-Assets reserve and write-off | ---- | 161.53%281.06K | ---- | ---- | ---- | ---- | --107.47K | ---- | ---- | ---- |
-Disposal profit | --0 | 18.00%-82K | --0 | --0 | ---38K | ---44K | -270.37%-100K | ---100K | --0 | --0 |
-Other non-cash items | -62.78%460K | -62.25%3.1M | -105.57%-30.06K | -39.90%1.38M | -83.15%518K | -46.47%1.24M | 102.54%8.22M | 52.50%539.58K | 163.87%2.29M | 205.36%3.08M |
Changes in working capital | 141.91%1.2M | 542.79%5.65M | 250.95%4M | 10.04%1.55M | 2,267.15%2.97M | -2,800.94%-2.86M | -125.21%-1.28M | -136.29%-2.65M | -8.41%1.4M | 96.67%-137K |
-Change in receivables | 79.09%-513K | 117.07%1.33M | 169.70%5.82M | 677.23%2.53M | -151.65%-4.57M | -220.01%-2.45M | -3,363.31%-7.8M | -7,060.11%-8.36M | -86.69%325K | ---1.81M |
-Change in inventory | -133.92%-154K | -55.41%-861.21K | -69.13%-1.65M | -127.74%-172K | 583.78%506K | 266.30%454K | 38.60%-554.14K | -860.26%-975.14K | 408.46%620K | 112.50%74K |
-Change in payables | 316.09%1.87M | -26.85%5.18M | -102.64%-176.21K | -276.25%-809K | 338.43%7.03M | 48.11%-864K | 23.66%7.08M | -8.21%6.68M | 164.92%459K | 145.49%1.6M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 49.10%-991K | -2,810.63%-1.06M | -56.82%3.82M | 29.27%-2.01M | 73.36%-916K | 24.77%-1.95M | -36.44K | 107.21%8.84M | -158.73%-2.85M | -195.36%-3.44M |
Interest received (cash flow from operating activities) | -25.32%531K | 14.65%634K | 9.64%398K | 154.84%711K | 139.39%553K | 131.21%363K | ||||
Tax refund paid | -23,350.00%-469K | -13.85%-4.8M | 68.55%-1.29M | -2,114.63%-908K | -17,220.00%-2.6M | 96.00%-2K | -358.15%-4.22M | -383.97%-4.11M | -41K | -15K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 109.79%9.22M | -10.67%41.45M | -4.36%15.87M | 1.10%11.13M | -4.85%10.05M | -46.62%4.39M | 72.12%46.4M | -19.32%16.6M | 50.44%11.01M | 311.81%10.56M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---1.63M | -395.26%-11.97M | -121.34%-5.35M | ---4.27M | ---2.35M | --0 | -93.44%-2.42M | ---2.42M | --0 | ---- |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | -486.96%-3.5M | -44.17%-18.51K | 3,402.65%21.02M | -3.89%-294K | -12,415.03%-21.65M | 676.43%905K | -31.06%-12.84K | 18.80%600.16K | -31.02%-283K | -16.89%-173K |
Interest received (cash flow from investment activities) | ---- | 60.95%2.58M | ---- | ---- | ---- | ---- | 119.07%1.6M | ---- | ---- | ---- |
Net changes in other investments | ---- | -1.72%-818.19K | ---- | ---- | ---- | ---- | ---804.35K | ---- | ---- | ---- |
Investing cash flow | -667.40%-5.14M | -526.98%-10.23M | 1,812.59%17.43M | -1,511.31%-4.56M | -13,775.72%-24.01M | 676.43%905K | -206.94%-1.63M | -6,115.59%-1.02M | -31.02%-283K | -17.69%-173K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 44.56%-2.31M | 10.40%-11.39M | 39.58%-2.9M | 5.03%-2.08M | 60.59%-2.26M | ---4.16M | -25,094.42%-12.71M | -9,543.75%-4.8M | ---2.19M | ---5.73M |
Net common stock issuance | --0 | 95,923.75%19.59M | -100.75%-154 | --1K | --0 | --19.59M | -99.81%20.4K | --20.4K | --0 | --0 |
Increase or decrease of lease financing | 58.73%-1.04M | 2.57%-7.02M | 109.08%246.75K | 5.65%-2.44M | -866.56%-2.32M | -14.05%-2.51M | -69.38%-7.2M | 9.69%-2.72M | -1,682.76%-2.59M | 297.39%302K |
Cash dividends paid | ---- | ---9.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | -9.46%-6.8M | ---- | ---- | ---- | ---- | -40.98%-6.22M | ---- | ---- | ---- |
Net other fund-raising expenses | ---173K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -127.19%-3.51M | 43.32%-14.8M | -35.87%-18.64M | 5.39%-4.51M | 15.71%-4.57M | 687.63%12.92M | -1,834.89%-26.11M | -599.53%-13.72M | -3,189.66%-4.77M | -3,444.44%-5.42M |
Net cash flow | ||||||||||
Beginning cash position | 34.48%65.57M | 61.23%49.14M | 7.65%50.9M | 18.19%48.84M | 84.23%66.98M | 59.96%48.76M | 1,097.15%30.48M | 558.57%47.28M | 18,597.29%41.32M | 1,878.57%36.35M |
Current changes in cash | -96.87%570K | -11.98%16.43M | 687.91%14.67M | -65.44%2.06M | -472.96%-18.53M | 210.14%18.22M | -33.19%18.66M | -92.01%1.86M | -14.37%5.96M | 119.29%4.97M |
End cash Position | -1.25%66.14M | 33.42%65.57M | 33.42%65.57M | 7.65%50.9M | 18.19%48.84M | 84.23%66.98M | 61.23%49.14M | 61.23%49.14M | 558.57%47.28M | 18,597.29%41.32M |
Free cash flow | 72.62%7.59M | -33.01%29.4M | -25.84%10.44M | -37.64%6.87M | -27.13%7.7M | -46.62%4.39M | 70.90%43.88M | -27.01%14.08M | 50.44%11.01M | 311.65%10.56M |
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.