(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -122.62%-12.3M | -98.45%1.25M | 19.01%262.49M | -56.49%70.57M | 385.50%56.76M | 1,677.40%54.37M | -1.12%80.79M | 124.91%220.57M | 2,721.69%162.19M | -123.01%-19.88M |
Net profit before non-cash adjustment | 27.22%44.98M | 33.20%37.29M | -32.23%120.08M | 61.37%26.7M | -40.71%30.03M | -42.20%35.36M | -42.65%28M | -20.32%177.18M | -75.04%16.54M | -16.53%50.65M |
Total adjustment of non-cash items | 21.31%13.16M | 10.71%11.87M | -9.12%43.11M | -37.00%10.29M | 2.08%11.26M | 3.45%10.85M | 11.69%10.72M | 37.70%47.44M | 125.81%16.33M | -0.30%11.03M |
-Depreciation and amortization | 6.10%12.35M | 8.54%12.52M | 2.77%46.12M | -9.64%11.26M | 6.96%11.68M | 7.52%11.64M | 8.16%11.54M | 14.34%44.87M | 28.09%12.46M | -3.92%10.92M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 479.03%1.8M | 461.90%1.65M | 99.30%-1K | ---- | ---- | 85.63%310K | 76.05%294K | ---143K |
-Assets reserve and write-off | ---- | ---- | -86.14%477K | ---- | ---- | ---- | ---- | -16.88%3.44M | ---- | ---- |
-Disposal profit | -3.70%26K | 6.00%-94K | -237.69%-4.76M | -8,520.37%-4.66M | 78.72%-30K | 106.01%27K | 86.93%-100K | 77.92%-1.41M | 98.98%-54K | 25.79%-141K |
-Net exchange gains and losses | 1,898.57%1.4M | 130.43%56K | -235.65%-468K | -1,454.84%-964K | 123.44%610K | -53.33%70K | -1,050.00%-184K | 150.74%345K | 93.56%-62K | -12.78%273K |
-Other non-cash items | 40.21%-620K | -15.56%-609K | 57.38%-52K | 929.92%2.51M | -934.17%-1M | -408.33%-1.04M | -86.88%-527K | 94.02%-122K | 145.69%244K | 128.17%120K |
Changes in working capital | -962.41%-70.44M | -213.89%-47.91M | 2,546.92%99.3M | -74.03%33.59M | 118.97%15.47M | 110.87%8.17M | 80.69%42.07M | 97.44%-4.06M | 290.85%129.32M | -657.01%-81.55M |
-Change in receivables | 33.82%-75.07M | -452.01%-124.02M | -70.76%18.54M | -95.33%14.12M | 268.79%140.32M | 39.18%-113.43M | -172.54%-22.47M | 131.04%63.42M | 220.62%302.09M | 34.69%-83.13M |
-Change in inventory | -113.27%-2.03M | -738.54%-72.85M | 3,952.96%63.15M | -107.05%-3.91M | 14.76%40.37M | 127.43%15.29M | 131.16%11.41M | 95.63%-1.64M | 206.21%55.52M | 35.73%35.18M |
-Change in prepaid assets | 691.90%11.64M | -64.28%-6.08M | -68.32%2.94M | 3,435.83%12.73M | -338.47%-7.56M | 126.76%1.47M | -132.95%-3.7M | 216.78%9.27M | 102.91%360K | 14.81%3.17M |
-Change in payables | -88.61%16.06M | 220.57%115.59M | 126.06%19.63M | 105.34%12.31M | -368.65%-169.75M | -18.60%141.01M | 97.07%36.06M | -185.46%-75.34M | -118.28%-230.64M | -131.12%-36.22M |
-Changes in other current assets | 41.82%-21.04M | 89.95%39.45M | -2,287.22%-4.97M | -182.78%-1.66M | 2,315.57%12.1M | -5,696.96%-36.17M | 3,527.23%20.77M | -92.07%227K | -75.99%2M | 82.58%-546K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -42.20%-994K | -50.36%-1.03M | -79.60%-3.08M | -33.20%-971K | -18.27%-725K | -141.03%-699K | -717.86%-687K | -869.49%-1.72M | -1,135.59%-729K | -1,602.78%-613K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 16.60%-6.36M | 25.83%-6.19M | -0.04%-35.85M | 27.46%-6.68M | 20.33%-13.2M | -185.06%-7.63M | -12.97%-8.34M | 23.61%-35.83M | 43.32%-9.21M | -15.96%-16.56M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -142.70%-19.66M | -108.32%-5.97M | 22.15%223.56M | -58.67%62.92M | 215.60%42.84M | 817.85%46.04M | -3.33%71.76M | 258.99%183.02M | 1,542.20%152.25M | -151.42%-37.05M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -42.25%-11.69M | 24.95%-5.63M | 54.55%-49.85M | -116.15%-31.05M | 90.83%-3.08M | 71.56%-8.22M | 77.12%-7.5M | -22.58%-109.67M | 70.44%-14.36M | -36.80%-33.62M |
Net investment product transactions | 176.63%39.24M | 123.05%14.12M | -114.73%-104.2M | 43.13%-38.87M | -25.92%47.12M | -272.77%-51.21M | 16.59%-61.25M | -151.27%-48.53M | -226.95%-68.34M | 205.58%63.61M |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | -7.03%1.61M | 35.26%1.64M | 70.51%3.13M | -417.94%-1.54M | 250.10%1.73M | 251.42%1.74M | 231.69%1.21M | -12.77%1.84M | 0.62%485K | 6.71%493K |
Investing cash flow | 150.56%29.17M | 115.00%10.13M | 3.48%-150.92M | 13.09%-71.45M | 50.17%45.77M | -4,752.42%-57.69M | 36.20%-67.54M | -1,275.68%-156.35M | -801.06%-82.22M | 1,023.24%30.48M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -117.65%-750K | 48.98%-750K | -106.13%-3.72M | 52.31%-5.75M | -101.48%-750K | 313.68%4.25M | -106.13%-1.47M | --60.67M | ---12.06M | --50.73M |
Increase or decrease of lease financing | -94.65%-2.4M | -86.81%-2.38M | 6.65%-4.65M | 98.33%-866K | -102.60%-1.27M | -11.89%-1.23M | -20.30%-1.27M | -63.45%-4.98M | -3,526.21%-51.75M | 8,365.20%48.93M |
Cash dividends paid | ---- | ---- | 18.92%-70.31M | --0 | ---- | ---- | ---- | -29.98%-86.71M | --0 | ---- |
Financing cash flow | -204.41%-3.15M | -14.07%-3.13M | -153.63%-78.67M | 89.63%-6.62M | -658.40%-72.33M | 197.61%3.02M | -111.97%-2.74M | 55.53%-31.02M | -4,371.20%-63.8M | 119.25%12.95M |
Net cash flow | ||||||||||
Beginning cash position | -12.95%42.22M | -12.16%41.2M | -8.49%46.91M | 37.60%56.12M | 15.85%39.87M | 13.94%48.5M | -8.49%46.91M | -9.46%51.26M | -20.67%40.78M | -31.11%34.41M |
Current changes in cash | 173.66%6.36M | -30.13%1.03M | -38.46%-6.03M | -343.20%-15.15M | 155.25%16.27M | -4.42%-8.63M | 116.99%1.48M | 20.50%-4.36M | 2,533.20%6.23M | 338.45%6.38M |
Effect of exchange rate changes | ---780K | -113.04%-15K | 9,250.00%187K | 195.15%98K | -271.43%-26K | --0 | --115K | -98.40%2K | -194.50%-103K | -800.00%-7K |
End cash Position | 19.89%47.8M | -12.95%42.22M | -12.46%41.06M | -12.46%41.06M | 37.60%56.12M | 15.85%39.87M | 13.94%48.5M | -8.49%46.91M | -8.49%46.91M | -20.67%40.78M |
Free cash flow | -183.85%-31.73M | -118.21%-11.67M | 150.95%171.76M | -77.95%30.07M | 155.92%39.73M | 200.94%37.84M | 58.05%64.12M | 268.26%68.44M | 329.20%136.41M | -250.18%-71.05M |
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