NIHSIN-PA
7215PA
NEXGRAM
0096
XOX
0165
TALAMT
2259
GPACKET
0082
(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | (Q2)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -9.09%7.59M | 35.45M | -49.98M | 3,087.76%3.12M | 811.59%8.35M | -215.03%-7.73M | 22.97%20.15M | 71.13%14.5M | -98.05%98K | -120.94%-1.17M |
Net profit before non-cash adjustment | -25,356.56%-61.63M | ---444K | ---29.86M | -40.68%2.55M | -85.88%244K | 162.43%1.39M | 294.22%9.69M | 195.82%5.9M | 309.77%4.29M | -19.67%1.73M |
Total adjustment of non-cash items | 102,061.02%60.28M | --2.23M | --42.85M | 82.54%-273K | 104.36%59K | -95.70%221K | -91.40%742.05K | -120.21%-1.48M | -419.18%-1.56M | -838.80%-1.35M |
-Depreciation and amortization | -18.86%568K | --494K | --4.51M | -7.75%690K | -6.91%700K | -4.47%705K | -1.25%2.94M | -8.04%702.08K | -2.22%748K | 2.45%752K |
-Reversal of impairment losses recognized in profit and loss | ---1.35M | --344K | --39.75M | --0 | --0 | --0 | -114.85%-1.03M | -115.14%-1.05M | --0 | --0 |
-Assets reserve and write-off | ---124K | ---16K | ---- | 119.02%398K | --0 | --0 | ---- | ---- | ---2.09M | ---1.81M |
-Share of associates | --57.84M | ---443K | ---304.85K | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | --0 | ---8K | ---329.09K | -139.31%-68K | -31.67%-79K | -5,300.00%-108K | 212.45%187.02K | 180.60%76.02K | 388.33%173K | ---60K |
-Net exchange gains and losses | 1,310.34%1.05M | ---268K | ---384.97K | -731.11%-748K | -1,187.50%-87K | 320.00%44K | -347.41%-149.26K | -205.87%-47.26K | -1,400.00%-90K | 102.88%8K |
-Pension and employee benefit expenses | ---- | ---- | --155.34K | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Other non-cash items | 580.63%2.28M | --2.13M | ---553.56K | -80.46%-545K | -99.58%-475K | -62.79%-420K | -13.75%-1.21M | -41.30%-411.11K | -44.50%-302K | 12.82%-238K |
Changes in working capital | 11.13%8.94M | --33.66M | ---62.96M | 132.29%850K | 619.30%8.04M | -345.49%-9.34M | -23.78%9.72M | 38.44%10.09M | -139.92%-2.63M | -147.41%-1.55M |
-Change in receivables | -40.22%6.42M | --39.77M | ---66.66M | -207.30%-955K | 490.58%10.74M | -7,115.15%-6.95M | 72.89%17.41M | 195.26%19.17M | -82.61%890K | -208.23%-2.75M |
-Change in inventory | 383.33%51K | --37K | --184.67K | 807.69%92K | -160.00%-18K | -64.29%-23K | -136.59%-357.52K | -271.51%-360.52K | -550.00%-13K | 114.29%30K |
-Change in payables | -163.87%-7.07M | --5.29M | --3.34M | 148.82%1.71M | -328.78%-2.68M | -163.79%-2.37M | -621.11%-2.13M | -399.01%-3.51M | -337.74%-3.51M | 64.47%1.17M |
-Changes in other current assets | --9.54M | ---11.44M | --178.76K | ---- | ---- | ---- | -503.10%-5.2M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.62M | -2.51M | -4.25K | 0.00%-1K | 0 | 0.00%-1K | 21.46%-3.19K | -12.03%-1.19K | 0.00%-1K | 0 |
Interest received (cash flow from operating activities) | -28.84%338K | 363K | 2.15M | 80.20%546K | 99.58%475K | 62.55%421K | 13.62%1.21M | 41.19%412.31K | 44.29%303K | -13.14%238K |
Tax refund paid | -133.33%-105K | -152K | -1.09M | 61.34%-46K | -87.50%-45K | -584.21%-130K | -155.92%-264.68K | -352.93%-102.68K | -50.63%-119K | -4.35%-24K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -40.77%5.2M | --33.15M | ---48.93M | 1,189.32%3.62M | 1,015.22%8.78M | -206.91%-7.44M | 17.70%21.1M | 69.41%14.81M | -94.56%281K | -116.39%-959K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---271K | ---287K | ---3.48M | 91.88%-29K | --0 | -342.19%-283K | 46.17%-1.39M | -768.79%-216.49K | 49.43%-357K | 57.77%-755K |
Net business purchase and sale | ---- | ---- | ---140M | ---- | ---- | ---- | --1.26M | ---644.89K | ---- | ---- |
Net investment property transactions | --0 | ---39.89M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | --64.8M | 66.37%-3.7M | -8.10%-7.06M | -68.38%-1.9M | -57.55%-12.51M | 250.63%6.14M | -648.77%-10.99M | -69.67%-6.53M |
Dividends received (cash flow from investment activities) | ---- | ---- | --1.4M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | ---51.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 96.10%-275K | ---40.18M | ---128.42M | 60.57%-3.73M | 3.10%-7.06M | -83.11%-2.18M | -20.13%-12.64M | 228.71%5.28M | -334.64%-9.45M | -29.24%-7.28M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---107K | --6.92M | --126.13M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -5,125.00%-209K | ---123K | ---294.59K | 0.00%-4K | -33.33%-4K | 0.00%-4K | -6.26%-14.81K | 3.25%-3.81K | -33.33%-4K | 25.00%-3K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---11.09M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | ---- | ---1.59M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Financing cash flow | -7,800.00%-316K | --6.8M | --124.24M | 0.00%-4K | -33.33%-4K | 0.00%-4K | -86,459.87%-11.1M | -48,629.06%-11.09M | -33.33%-4K | 25.00%-3K |
Net cash flow | ||||||||||
Beginning cash position | -735.31%-37.76M | ---37.53M | --15.57M | -61.80%7.66M | -78.99%5.94M | -30.90%15.57M | 68.54%18.22M | -35.34%10.88M | 44.92%20.05M | 107.68%28.3M |
Current changes in cash | 168.69%4.61M | ---229K | ---53.1M | 98.83%-107K | 120.80%1.72M | -266.91%-9.62M | -135.80%-2.65M | 92.86%9M | -406.86%-9.17M | -4,008.06%-8.25M |
End cash Position | -532.89%-33.16M | ---37.76M | ---37.53M | -30.58%7.55M | -61.80%7.66M | -78.99%5.94M | -14.56%15.57M | -14.56%15.57M | -35.34%10.88M | 44.92%20.05M |
Free cash flow | -43.85%4.93M | --32.84M | ---52.5M | 1,971.88%3.59M | 604.72%8.78M | -212.80%-7.77M | 28.10%19.56M | 67.41%14.6M | -104.37%-192K | -142.80%-1.74M |
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.