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 | -24.71%13.97M | -22.32%62.29M | -90.79%2.08M | -15.96%16.39M | 2.24%25.26M | 38.84%18.55M | 3.53%80.18M | 9.46%22.6M | -11.21%19.51M | 34.01%24.71M |
Net profit before non-cash adjustment | -25.83%2.98M | -10.62%31.03M | 11.19%14.55M | 551.01%6.76M | -40.40%5.7M | -63.58%4.02M | 3.17%34.72M | 58.19%13.09M | -94.48%1.04M | 3.93%9.56M |
Total adjustment of non-cash items | 58.62%4.07M | -5.18%16.85M | 77.98%6.89M | -22.63%4.22M | -47.54%3.18M | 7.51%2.56M | -4.00%17.77M | 1,866.23%3.87M | -20.97%5.45M | 0.55%6.06M |
-Depreciation and amortization | ---- | -38.96%3.91M | ---- | ---- | ---- | ---- | 5.68%6.41M | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | ---- | -72.03%825.76K | ---- | ---- | ---- | ---- | 6.57%2.95M | ---- | ---- | ---- |
-Share of associates | ---- | --7.17K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | ---- | 38.09%-4.03M | ---- | ---- | ---- | ---- | -46.08%-6.5M | ---- | ---- | ---- |
-Other non-cash items | ---- | 8.18%16.13M | 512.36%6.17M | ---- | ---- | ---- | 5.55%14.91M | 124.03%1.01M | ---- | ---- |
Changes in working capital | -42.18%6.92M | -47.98%14.4M | -442.86%-19.36M | -58.43%5.41M | 80.30%16.39M | 20,383.05%11.97M | 9.52%27.69M | -53.65%5.65M | 446.76%13.01M | 183.03%9.09M |
-Change in receivables | -29.60%4.58M | 247.30%47.36M | 110.29%1.93M | 609.60%17.14M | 5,684.87%21.78M | 167.76%6.51M | -548.24%-32.15M | -150.98%-18.8M | -202.34%-3.36M | 98.52%-390K |
-Change in inventory | -487.44%-8.67M | -16.06%31.4M | 69.84%31.81M | 250.26%8.57M | -192.29%-11.21M | -81.71%2.24M | -38.09%37.41M | 16.53%18.73M | 2.26%-5.7M | -68.66%12.15M |
-Change in payables | 247.09%6.82M | -308.63%-27.87M | -231.30%-8.71M | -322.06%-20.78M | 368.17%6.25M | -1,455.70%-4.64M | 145.34%13.36M | 146.31%6.63M | 6,582.86%9.36M | 48.03%-2.33M |
-Changes in other current assets | -46.73%4.19M | -501.97%-36.49M | -4,747.29%-44.4M | -96.20%483K | -27.65%-434K | 429.15%7.86M | 170.60%9.08M | 96.54%-915.9K | 1,044.39%12.72M | 92.73%-340K |
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) | ||||||||||
Tax refund paid | -77.87%-2.69M | 26.47%-9.55M | 24.92%-2.68M | 33.84%-3.42M | 6.64%-1.94M | 30.45%-1.51M | -2.44%-12.99M | -15.45%-3.56M | -125.38%-5.17M | 22.48%-2.08M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -33.82%11.27M | -21.51%52.74M | -103.12%-593.51K | -9.51%12.98M | 3.06%23.32M | 52.32%17.04M | 3.74%67.19M | 8.40%19.04M | -27.13%14.34M | 43.63%22.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -101.40%-52K | -43.34%3.81M | 100.15%191 | -106.60%-89K | -86.20%186K | -10.73%3.71M | 664.15%6.72M | -122.70%-131.58K | 332.05%1.35M | 1,234.65%1.35M |
Net business purchase and sale | ---- | 0.00%-50 | ---- | ---- | ---- | ---- | 99.99%-50 | ---- | ---- | ---- |
Net investment property transactions | 31.30%927K | -193.87%-15.18M | -206.50%-16.04M | --0 | --152K | --706K | -126.53%-5.17M | 11.01%-5.23M | -94.92%67K | --0 |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 63.06%181K | 261.80%1.26M | 544.37%883.4K | 50.77%196K | 56.82%69K | 200.00%111K | -22.53%348.1K | -66.59%137.1K | 983.33%130K | 214.29%44K |
Investing cash flow | -76.68%1.06M | -631.17%-10.11M | -189.92%-15.15M | -93.07%107K | -70.76%407K | 7.96%4.53M | -82.40%1.9M | -168.95%-5.23M | -5.96%1.55M | -21.84%1.39M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 31.05%-6.03M | 40.79%-23.7M | 38.61%-7.94M | -10.77%-7.95M | 114.45%931K | 35.14%-8.74M | -16.83%-40.03M | -13.93%-12.94M | 22.24%-7.18M | 38.61%-6.44M |
Increase or decrease of lease financing | 55.23%-697K | 76.95%-1.94M | 199.49%2.08M | 56.44%-970K | 22.85%-1.49M | 27.88%-1.56M | -21.44%-8.41M | 21.82%-2.09M | -23.52%-2.23M | -93.39%-1.93M |
Interest paid (cash flow from financing activities) | 8.56%-3.75M | 12.48%-13.38M | 38.93%-361.05K | 3.52%-4.91M | 30.08%-4.01M | -5.78%-4.1M | 3.75%-15.29M | 22.01%-591.23K | 9.35%-5.09M | -5.18%-5.73M |
Net other fund-raising expenses | ---- | 510.40%8.68M | ---- | ---- | ---- | ---- | 78.76%-2.11M | 93.16%-678.26K | -40,600.00%-814K | -1,256.52%-312K |
Financing cash flow | 27.26%-10.47M | 53.92%-30.34M | 115.06%2.45M | 9.65%-13.83M | 68.33%-4.56M | 27.36%-14.4M | 1.77%-65.83M | 34.04%-16.29M | 8.06%-15.31M | 15.02%-14.41M |
Net cash flow | ||||||||||
Beginning cash position | 81.10%-2.86M | 17.72%-15.15M | 182.33%10.43M | 184.38%11.18M | 65.87%-7.99M | 20.05%-15.15M | 31.76%-18.42M | 32.80%-12.67M | 43.69%-13.25M | 2.95%-23.4M |
Current changes in cash | -74.09%1.86M | 276.51%12.29M | -435.86%-13.29M | -229.24%-747K | 99.44%19.16M | 261.35%7.17M | -61.92%3.26M | -663.85%-2.48M | -87.63%578K | 1,568.23%9.61M |
End cash Position | 87.40%-1.01M | 81.11%-2.86M | 81.11%-2.86M | 182.33%10.43M | 184.38%11.18M | 65.87%-7.99M | 17.72%-15.15M | 17.72%-15.15M | 32.80%-12.67M | 43.69%-13.25M |
Free cash flow | -34.83%10.96M | -22.16%51.65M | -105.58%-1.05M | -10.16%12.57M | 4.29%23.31M | 51.19%16.82M | 4.75%66.35M | 8.33%18.88M | -28.10%13.99M | 51.10%22.35M |
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.