KGROUP
0036
SERSOL
0055
SG
5157
XDL
5156
NEXGRAM
0096
(Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 139.39%2.07M | 1.99M | 163.49%713K | -565.36%-5.26M | 571.23%4.44M | -134.90%-1.12M | 97.70%-341K | 21.09%-1.83M | -385.28%-791K | -47.88%-942K |
Net profit before non-cash adjustment | -13.32%-1.02M | ---1.26M | 200.16%634K | -166.57%-901K | 167.12%296K | 50.59%-633K | -884.69%-4.92M | -263.99%-2.86M | 48.94%-338K | -43.18%-441K |
Total adjustment of non-cash items | 2.17%423K | --409K | -69.33%115K | 4.81%414K | 69.26%479K | -59.28%375K | 430.58%4.65M | 257.73%3.05M | -21.78%395K | 223.04%283K |
-Depreciation and amortization | 13.73%58K | --57K | -1.96%50K | -15.00%51K | 11.11%50K | 10.87%51K | -11.59%412K | 1.16%261K | -14.29%60K | -34.78%45K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | --0 | --0 | --0 | 3,097.50%2.56M | 3,097.50%2.56M | --0 | --0 |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | 119.78%36K | ---- | ---- | ---- |
-Disposal profit | -136.84%-14K | --13K | -15,250.00%-303K | 111.11%38K | 137.74%40K | -99.64%2K | 116.23%484K | 100.66%16K | -65.38%18K | 80.94%-106K |
-Other non-cash items | 16.62%379K | --339K | 14.29%368K | 2.52%325K | 13.08%389K | 0.94%322K | -4.46%1.16M | -44.20%178K | -17.23%317K | 33.85%344K |
Changes in working capital | 155.93%2.67M | --2.84M | 95.84%-36K | -463.21%-4.78M | 567.35%3.66M | -124.18%-865K | 99.51%-69K | 5.18%-2.02M | -14,033.33%-848K | -691.92%-784K |
-Change in receivables | ---- | ---- | ---- | ---- | ---- | ---- | 174.59%9.73M | ---- | ---- | ---- |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | 140.82%40K | ---- | ---- | ---- |
-Change in payables | ---- | ---- | ---- | ---- | ---- | ---- | -24.25%-4.45M | ---- | ---- | ---- |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | ---- | 86.00%-7K | ---- | ---- | ---- |
-Changes in other current assets | 256.63%6.99M | --6.64M | 12.29%2.43M | -200.20%-4.46M | -201.20%-7.04M | -70.31%2.17M | -299.56%-5.39M | -162.40%-8.85M | -365.54%-1.49M | -406.06%-2.34M |
-Changes in other current liabilities | -1,284.94%-4.32M | ---3.81M | 18.58%-2.47M | -148.83%-312K | 588.93%10.71M | 18.44%-3.03M | ---- | ---- | 212.90%639K | 328.10%1.55M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 1.82%-1.19M | |||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -121.52%-175K | 0 | 423.08%136K | -890.00%-79K | 155.00%11K | 262.50%26K | -152.94%-45K | -146.34%-19K | 133.33%10K | -155.56%-20K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 135.53%1.9M | --1.99M | 177.39%849K | -583.99%-5.34M | 562.58%4.45M | -134.26%-1.1M | 90.14%-1.58M | 12.91%-3.04M | -304.66%-781K | -60.07%-962K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -350.00%-9K | ---1.54M | 25.00%-3K | 99.28%-2K | ---4K | ---4K | -4,000.00%-287K | ---9K | -3,871.43%-278K | --0 |
Net investment product transactions | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | --0 |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | --32K | ---- | ---- | ---- |
Investing cash flow | -350.00%-9K | ---1.54M | 25.00%-3K | 99.28%-2K | ---4K | ---4K | 74.68%-255K | 102.30%23K | -3,871.43%-278K | --0 |
Financing cash flow | ||||||||||
Net issuance payments of debt | -144.15%-3.02M | ---259K | -132.43%-359K | 309.69%6.85M | -91.11%161K | 127.88%1.11M | 141.11%1.72M | 22,160.00%2.21M | 1,648.15%1.67M | 667.71%1.81M |
Net common stock issuance | --0 | --353K | --0 | --0 | --0 | 500.00%6K | -99.98%4K | -99.99%1K | --0 | --2K |
Increase or decrease of lease financing | 13.95%-37K | ---23K | -107.53%-14K | -186.67%-43K | -26.67%-19K | 1,340.00%186K | 70.73%-48K | 66.67%-3K | 88.10%-15K | 54.55%-15K |
Interest paid (cash flow from financing activities) | -19.64%-329K | ---289K | -16.91%-318K | -3.00%-275K | -15.31%-339K | -1.12%-272K | ---- | ---- | 30.29%-267K | -14.40%-294K |
Net other fund-raising expenses | ---- | ---- | 0.00%-60K | 0.00%-60K | 0.00%-60K | 0.00%-60K | -86.45%542K | 107.94%722K | -107.10%-60K | -107.09%-60K |
Financing cash flow | -152.38%-3.39M | ---158K | -177.66%-751K | 386.62%6.47M | -117.80%-257K | 122.42%967K | -87.24%2.22M | -57.00%3.76M | 483.33%1.33M | 509.28%1.44M |
Net cash flow | ||||||||||
Beginning cash position | 51.98%-2.45M | ---2.75M | 69.17%-2.82M | 47.08%-5.1M | 8.10%-9.29M | -1.90%-9.16M | 3.06%-10.7M | -1.49%-9.38M | -4.11%-9.63M | -14.00%-10.11M |
Current changes in cash | -233.07%-1.5M | --291K | 170.90%95K | 316.24%1.13M | 769.09%4.19M | 87.95%-134K | 3.49%385K | -82.49%744K | 867.86%271K | 232.42%482K |
Effect of exchange rate changes | -600.00%-15K | --11K | -1,150.00%-21K | 123.08%3K | 300.00%6K | 120.00%2K | 58.82%-14K | 500.00%12K | -8.33%-13K | 84.21%-3K |
End cash Position | 0.08%-3.96M | ---2.45M | 70.41%-2.75M | 57.69%-3.97M | 47.08%-5.1M | 8.10%-9.29M | 3.47%-10.33M | 3.47%-10.33M | -1.49%-9.38M | -4.11%-9.63M |
Free cash flow | 135.35%1.89M | --449K | 176.84%846K | -404.63%-5.34M | 562.16%4.45M | -134.38%-1.1M | 89.03%-1.86M | 32.13%-3.04M | -429.50%-1.06M | -60.07%-962K |
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.