(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 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -67.90%44.66M | 66.09%-16.22M | 27.02%68.68M | 121.40%156.51M | -74.35%11.14M | 1,297.06%139.13M | -225.13%-47.83M | 358.42%54.07M | 214.05%70.69M | -59.79%43.43M |
Net profit before non-cash adjustment | -70.58%2.73M | 349.75%101.33M | 26.22%-18.63M | -4.82%-70.89M | 73.36%-14.32M | 154.25%9.26M | -319.30%-40.57M | -296.03%-25.25M | -22.11%-67.63M | -539.39%-53.77M |
Total adjustment of non-cash items | 80.60%-2.4M | 185.66%207.47M | -45.70%11.22M | 53.05%116M | -34.08%35.08M | -193.70%-12.37M | 402.44%72.63M | 506.57%20.65M | 27.15%75.79M | 194.13%53.22M |
-Depreciation and amortization | -87.06%1.4M | 10.15%6.5M | -69.28%2.43M | 0.91%43.56M | 15.60%18.94M | 16.58%10.82M | -46.87%5.9M | 23.53%7.9M | 21.16%43.17M | -15.42%16.38M |
-Reversal of impairment losses recognized in profit and loss | --0 | --139K | --0 | 259.26%39.27M | ---- | ---- | ---- | ---- | --10.93M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Share of associates | --0 | --0 | --0 | 16,100.00%162K | 16,000.00%161K | ---1K | --0 | --2K | 200.00%1K | --1K |
-Disposal profit | 99.59%-5K | 387.43%188.87M | 38.51%-902K | -80.85%-1.79M | -5,070.08%-37.85M | -4,592.31%-1.22M | 17,632.58%38.75M | -18,237.50%-1.47M | -145.28%-987K | -132.58%-732K |
-Net exchange gains and losses | ---- | ---- | ---- | --0 | -126.39%-5.93M | -2,767.26%-28.51M | 45,575.47%24.1M | 199.45%10.34M | -19.65%13.09M | 934.62%22.47M |
-Remuneration paid in stock | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | --0 | -72.78%448K | -72.19%448K | --0 | --0 | --0 | 1,156.49%1.65M | 490.07%1.61M |
-Other non-cash items | -157.99%-3.8M | 208.67%11.96M | 149.64%9.69M | 332.35%34.34M | 683.61%20.04M | 128.09%6.54M | 7.11%3.87M | 452.59%3.88M | 47.02%7.94M | 963.85%2.56M |
Changes in working capital | -68.83%44.33M | -306.82%-325.01M | 29.71%76.1M | 78.14%111.4M | -121.87%-9.62M | 928.18%142.24M | -338.86%-79.89M | 304.24%58.67M | 194.46%62.53M | -55.27%43.98M |
-Change in receivables | -72.16%-67.92M | 708.09%41.05M | -84.94%7.23M | -91.12%11.06M | 120.82%9.26M | -138.16%-39.45M | -110.06%-6.75M | 3,376.72%48M | -48.73%124.56M | -188.88%-44.48M |
-Change in inventory | --522K | 175.42%1.48M | 141.09%2.63M | -124.45%-4.59M | -27.23%3.77M | --0 | -109.01%-1.97M | -70.89%-6.39M | 217.12%18.76M | 256.08%5.17M |
-Change in payables | -23.77%171.78M | -412.37%-344.51M | 121.77%88.69M | 41.71%193.93M | -112.68%-4.17M | 6,238.60%225.35M | -241.36%-67.24M | -33.39%39.99M | 327.44%136.85M | -32.79%32.92M |
-Changes in other current assets | -37.55%-60.05M | -485.24%-23.03M | 2.14%-22.45M | 59.11%-89M | -136.67%-18.47M | 46.37%-43.66M | 96.18%-3.94M | 72.55%-22.94M | 6.57%-217.64M | 1,828.48%50.37M |
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) | -20.16%978K | 59.36%400K | -37.42%925K | -18.28%1.23M | 114.53%251K | -24.86%1.48M | ||||
Tax refund paid | -3.23M | -4.55M | 0 | -216.93%-3.46M | -243.24%-3.3M | 0 | 0 | 96.44%-161K | 88.36%-1.09M | 147.43%2.31M |
Other operating cash inflow (outflow) | -3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -83.72%-237K | 95.12%-237K |
Operating cash flow | -71.93%39.4M | 57.19%-20.37M | 25.67%69.61M | 120.65%153.04M | -88.36%4.88M | 1,259.40%140.36M | -217.19%-47.58M | 335.87%55.39M | 201.03%69.36M | -59.50%41.92M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---15.29M | --12.83M | -2,394.71%-14.76M | 80.98%-13.34M | 54.71%-13.98M | --0 | --0 | 105.66%643K | 9.43%-70.14M | -46.09%-30.87M |
Net intangibles purchase and sale | ---- | ---- | --0 | ---3.92M | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment property transactions | --0 | --0 | --0 | 124.69%4.11M | ---- | ---- | --0 | --0 | ---16.64M | ---18.09M |
Net investment product transactions | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | -447.05%-110.87M |
Advance cash and loans provided to other parties | --0 | --0 | --0 | ---20K | ---- | ---- | ---- | ---- | --0 | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --1.87M | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | -27.95%2.76M | ---- | ---- | ---- | ---- | --3.84M | ---- |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---90K | ---- |
Investing cash flow | ---15.29M | --25.04M | -2,394.71%-14.76M | 89.72%-8.54M | 94.12%-9.18M | --0 | --0 | -98.57%643K | -633.92%-83.04M | -1,543.03%-156.08M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---44.69M | --161.35M | 18.43%-26.82M | -56.95%10.34M | -48.46%43.22M | --0 | --0 | -1,393.10%-32.88M | 766.90%24.02M | 257.19%83.85M |
Increase or decrease of lease financing | 64.80%-897K | -108.10%-745K | 541.66%4.37M | -4.75%-9.6M | -1,334.12%-15.26M | -42.11%-2.55M | 368.66%9.2M | 65.67%-989K | 25.83%-9.16M | 80.15%-1.06M |
Interest paid (cash flow from financing activities) | 39.07%-12.18M | -155.05%-42.68M | --0 | 10.91%-128.2M | 23.36%-73.49M | -15.77%-19.99M | -0.06%-16.73M | -28.29%-17.99M | 5.03%-143.9M | 7.61%-95.89M |
Net other fund-raising expenses | 65.00%-38.42M | -1,813.78%-188.07M | 819.82%10.39M | -1,451.15%-101.17M | -154.87%-3.52M | -5,697.25%-109.76M | --10.97M | 228.26%1.13M | 170.03%7.49M | 115.37%6.41M |
Financing cash flow | 27.30%-96.19M | -2,138.48%-70.14M | 76.23%-12.06M | -88.09%-228.63M | -632.50%-49.05M | -276.19%-132.3M | 105.76%3.44M | -153.81%-50.72M | 31.78%-121.56M | 96.72%-6.7M |
Net cash flow | ||||||||||
Beginning cash position | 1,385.69%42.25M | 129.28%107.73M | 55.80%64.94M | -47.54%149.14M | -73.94%10.9M | -94.28%2.84M | -18.65%46.99M | -25.85%41.68M | -1.12%284.27M | -73.79%41.84M |
Current changes in cash | -994.23%-72.08M | -48.33%-65.48M | 706.52%42.79M | 37.79%-84.12M | 55.86%-53.35M | 202.36%8.06M | -449.03%-44.14M | 243.65%5.31M | 41.53%-135.23M | -34.50%-120.86M |
Effect of exchange rate changes | --0 | --0 | --0 | ---76K | ---- | ---- | ---- | ---- | --0 | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --90K | ---- |
End cash Position | -373.50%-29.82M | 1,385.69%42.25M | 129.28%107.73M | -56.46%64.94M | -56.46%64.94M | -73.94%10.9M | -94.28%2.84M | -18.65%46.99M | 165.31%149.14M | 165.31%149.14M |
Free cash flow | -82.82%24.11M | 84.15%-7.54M | -0.61%54.85M | 9,651.52%135.35M | -219.56%-12.62M | 1,536.48%140.36M | -245.72%-47.58M | 258.34%55.19M | 99.04%-1.42M | -87.06%10.55M |
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