BCMALL
0187
PERMAJU-PA
7080PA
EAH
0154
KGROUP
0036
NOVAMSC-PA
0026PA
(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 921.36%63.14M | 1.52M | 1,741.07%389.12M | -376.86M | 359.08%49.37M | 88.92%-7.69M | -280.04%-23.71M | 178.10%17.41M | -3.52%-19.05M | -9,086.14%-69.37M |
Net profit before non-cash adjustment | 83.39%-17.8M | ---3.08M | -175.43%-3.26M | ---5.39M | -302.47%-6.08M | -782.83%-107.16M | -57.15%4.32M | -99.77%11K | -33.61%3M | -69.47%15.69M |
Total adjustment of non-cash items | -96.96%5.07M | --1.13M | 3.16%2.16M | --807K | -47.74%982K | 2,332.28%166.73M | 23.52%2.09M | -20.15%935K | 45.32%1.88M | 70.95%6.86M |
-Depreciation and amortization | -35.89%3.3M | --766K | -52.00%984K | --667K | -20.83%882K | 10.81%5.15M | 43.26%2.05M | -24.71%847K | 8.47%1.11M | 98.38%4.64M |
-Reversal of impairment losses recognized in profit and loss | -99.83%49K | ---716K | --765K | --0 | --0 | 1,191.99%28.86M | ---- | ---- | ---- | 122.29%2.23M |
-Assets reserve and write-off | --0 | --0 | --0 | --0 | --0 | 181,449.32%132.53M | ---- | ---- | ---- | -56.55%73K |
-Disposal profit | 199.35%761K | --759K | -880.00%-195K | --129K | 6,900.00%68K | 55.95%-766K | 192.59%25K | 101.11%1K | 99.38%-1K | -1,412.17%-1.74M |
-Net exchange gains and losses | --0 | --1K | 98.53%-1K | --0 | --0 | --0 | -168.69%-68K | -2,787.50%-693K | 2,218.52%626K | 385.71%578K |
-Other non-cash items | 0.21%961K | --315K | 626.51%603K | --11K | -77.14%32K | -9.95%959K | -56.08%83K | 387.50%780K | -65.00%140K | 116.46%1.07M |
Changes in working capital | 212.81%75.87M | --3.48M | 1,395.50%390.22M | ---372.28M | 327.54%54.46M | 26.83%-67.26M | -67.25%-30.12M | 158.22%16.47M | 1.18%-23.93M | -68.23%-91.92M |
-Change in receivables | 272.29%89.55M | ---13.84M | 179.29%88M | --16.3M | 93.50%-907K | 38.40%-51.98M | -141.83%-110.99M | -1,016.47%-77.3M | 54.80%-13.95M | 15.26%-84.38M |
-Change in inventory | -13.24%59K | --4K | -92.21%6K | --56K | -110.29%-7K | -72.58%68K | -48.67%77K | -1,600.00%-68K | -76.79%68K | 254.04%248K |
-Change in payables | 74.14%16.48M | --19.19M | -169.99%-58.92M | ---52K | 2,153.47%56.27M | 251.74%9.46M | 189.06%84.19M | 114.02%5.15M | -145.36%-2.74M | -116.93%-6.24M |
-Changes in other current assets | -21.81%-30.22M | ---1.87M | 10,715.34%361.13M | ---388.59M | 87.80%-892K | -1,496.27%-24.81M | -144.40%-3.4M | 886,780.00%88.69M | -2,451.45%-7.31M | -118.82%-1.55M |
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) | -36.43%335K | 76K | -1.48%200K | 28K | -83.51%31K | -23.51%527K | 174.32%203K | -139.85%-157K | -8.74%188K | -22.15%689K |
Tax refund paid | -74.36%-2.25M | -136K | -331.84%-1.7M | -89K | -114.67%-322K | 82.57%-1.29M | 156.67%735K | 53.47%-1.22M | 94.05%-150K | 63.04%-7.41M |
Other operating cash inflow (outflow) | 0 | -2K | 2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 824.43%61.22M | --1.46M | 1,802.07%387.61M | ---376.92M | 358.07%49.07M | 88.89%-8.45M | -205.19%-22.77M | 165.39%16.03M | 8.22%-19.02M | -313.92%-76.09M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | ---- | ---- | ---- | -490.40%-49.91M | ---- | ---- | ---- |
Net PPE purchase and sale | 100.71%355K | --355K | -80.79%88K | --1K | -1,212.50%-89K | -177.59%-49.74M | 274.81%458K | -735.12%-6.23M | 100.40%8K | -552.07%-17.92M |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | -4,164.71%-725K | ---- | ---- | ---- | -88.89%-17K |
Net business purchase and sale | -1,289.65%-88.51M | --0 | -246,707.84%-125.87M | --107.94M | ---70.57M | 32,247.83%7.44M | -321.74%-51K | ---- | ---- | 100.24%23K |
Net investment property transactions | --0 | --0 | --0 | --0 | --0 | ---19.37M | ---- | ---- | ---- | --0 |
Net investment product transactions | ---- | ---- | ---- | ---82K | ---24K | ---- | ---- | ---- | ---- | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.28M |
Investing cash flow | -41.29%-88.16M | --355K | -153.82%-125.68M | --107.86M | -883,687.50%-70.69M | -486.85%-62.39M | -469.85%-49.51M | 63.51%-6.21M | -99.85%8K | 13.43%-10.63M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -92.30%5.21M | ---3.72M | -528.97%-192.01M | --193.08M | -50.06%7.87M | 271.16%67.6M | 227.82%44.76M | -4,071.74%-1.92M | 205.39%15.75M | -182.97%-39.5M |
Net common stock issuance | 42.08%27.45M | --0 | -1,119.81%-67.95M | --73M | --22.4M | -67.06%19.32M | --6.66M | ---- | ---- | --58.65M |
Increase or decrease of lease financing | -11,867.50%-4.79M | ---1.14M | -136.58%-1.16M | ---1.25M | -36.87%-1.24M | 16.67%-40K | 499.75%3.17M | 24.11%-362K | -242.45%-906K | -106.84%-48K |
Cash dividends for minorities | --0 | --0 | --0 | ---- | ---- | ---300K | ---- | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | -115.28%-1.21M | ---1.03M | 84.95%-84K | ---35K | 55.71%-62K | 74.65%-563K | 48.24%-558K | -227.27%-540K | 75.35%-140K | -184.74%-2.22M |
Net other fund-raising expenses | 87.62%-2.95M | --0 | -113.98%-2.16M | --2.11M | -4,364.71%-2.9M | -188.13%-23.84M | -55.83%15.42M | 12.17%-6.71M | 158.62%68K | 151.49%27.05M |
Financing cash flow | -61.87%23.71M | ---5.89M | -479.21%-263.36M | --266.9M | 76.42%26.06M | 41.55%62.18M | 3,598.69%69.45M | -119.03%-9.58M | 198.53%14.77M | 681.23%43.93M |
Net cash flow | ||||||||||
Beginning cash position | -57.32%14.5M | --15.3M | 262.28%16.72M | --14.48M | 71.04%14.5M | -34.09%33.98M | -84.63%4.62M | -82.98%3.61M | -83.56%8.48M | -42.58%51.56M |
Current changes in cash | 62.77%-3.23M | ---4.08M | 49.75%-1.43M | ---2.17M | 205.13%4.45M | 79.76%-8.66M | 84.35%-2.84M | -97.14%252K | 86.08%-4.23M | -11.96%-42.79M |
Effect of exchange rate changes | 100.00%66K | --118K | -84.85%5K | ---35K | 96.51%-22K | 111.62%33K | 108.66%33K | 7,600.00%750K | -770.21%-630K | -3,450.00%-284K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---4.45M | ---- | ---- | ---- | ---- | ---- |
End cash Position | -55.25%11.34M | --11.34M | 830.21%15.3M | --16.72M | 300.64%14.48M | 198.99%25.35M | -85.70%1.65M | -84.63%4.62M | -82.98%3.61M | -83.56%8.48M |
Free cash flow | 186.02%60.7M | --937K | 642.47%387.76M | ---376.97M | 357.54%48.97M | 33.91%-70.57M | -341.10%-71.48M | 121.69%9.03M | 16.83%-19.02M | -402.73%-106.78M |
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.