(Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -647.37%-520K | -47.14%-1.46M | -80.64%642.32K | -13.90%2.09M | -299.26%-543K | -95.41%95K | 4.14%-995K | 48.89%3.32M | 422.43%2.42M | -117.06%-136K |
Net profit before non-cash adjustment | 2,873.68%565K | 85.53%-78K | -2,315.89%-1.88M | -334.94%-686.06K | -170.97%-672K | 106.51%19K | -186.94%-539K | -106.38%-77.74K | -142.96%-157.74K | -113.20%-248K |
Total adjustment of non-cash items | 10.75%649K | 12.01%709K | -0.68%2.7M | 15.53%778.19K | 3.25%699K | 7.33%586K | -22.62%633K | -4.55%2.71M | 752.98%673.6K | 240.17%677K |
-Depreciation and amortization | 3.98%732K | 7.68%757K | 0.65%2.84M | 5.23%730.89K | 2.33%703K | 1.73%704K | -6.14%703K | -8.37%2.82M | -8.66%694.56K | -10.20%687K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | 39.42%-7.03K | ---- | ---- | ---- | --0 | -135.99%-11.6K | 97.59%-11.6K | --0 |
-Assets reserve and write-off | --0 | --0 | -156.83%-5.63K | -156.83%-5.63K | --0 | --0 | --0 | 104.74%9.91K | --9.91K | --0 |
-Disposal profit | -700.00%-6K | --0 | 21.71%-39.14K | 92.41%-1.14K | --0 | 102.86%1K | ---39K | -399.99%-49.99K | -1,499,500.00%-14.99K | --0 |
-Net exchange gains and losses | 37.50%-35K | -113.79%-4K | 267.54%32.34K | 95.02%-1.66K | 281.25%61K | 38.46%-56K | -67.42%29K | -110.71%-19.3K | -37.84%-33.3K | 277.78%16K |
-Pension and employee benefit expenses | --0 | --0 | 4.49%75.48K | 4.49%75.48K | --0 | --0 | --0 | -0.31%72.24K | --72.24K | --0 |
-Other non-cash items | 33.33%-42K | 26.67%-44K | -83.78%-200.73K | 70.55%-12.73K | -150.00%-65K | -215.00%-63K | -200.00%-60K | 3.13%-109.22K | -11.54%-43.22K | -4.00%-26K |
Changes in working capital | -240.00%-1.73M | -92.38%-2.1M | -125.85%-175.81K | 4.56%1.99M | -0.88%-570K | -128.10%-510K | 56.02%-1.09M | 137.08%680.2K | 259.20%1.91M | 5.68%-565K |
-Change in receivables | 23.25%-1.51M | -69.46%-2.91M | -143.23%-1.5M | 11.22%1.79M | -34.16%397K | -156.67%-1.97M | 22.88%-1.72M | 296.20%3.46M | 311.13%1.61M | 150.71%603K |
-Change in inventory | -76.95%142K | 79.82%-44K | 194.36%907.21K | 143.19%558.21K | -194.23%-49K | 391.94%616K | 78.88%-218K | -169.92%-961.47K | -80.01%229.53K | 125.37%52K |
-Change in payables | -76.54%198K | -18.70%687K | 113.20%239.59K | -912.76%-531.41K | 24.75%-918K | 158.21%844K | 6.96%845K | -25.00%-1.81M | 104.10%65.38K | -253.46%-1.22M |
-Changes in other current assets | ---562K | --170K | 424.43%174.2K | 312.63%174.2K | --0 | --0 | --0 | 202.79%33.22K | 249.10%42.22K | --0 |
-Changes in other current liabilities | --0 | --0 | 102.14%888 | 102.14%888 | --0 | --0 | --0 | -202.80%-41.52K | ---41.52K | --0 |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 42K | 44K | 124.30%242.12K | 11.51%107.95K | ||||||
Tax refund paid | 700.00%150K | 0.00%-16K | 551.88%512.1K | 97.44%-2.9K | 556K | -278.57%-25K | -14.29%-16K | -139.17%-113.33K | -282.31%-113.33K | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -568.57%-328K | -42.04%-1.44M | -57.83%1.4M | -3.81%2.32M | 109.56%13K | -96.64%70K | 3.90%-1.01M | 26.69%3.31M | 453.30%2.42M | -109.89%-136K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 20.33%-239K | -1,484.21%-602K | -216.53%-3.38M | -273.40%-2.2M | -100.72%-833K | -30,100.00%-300K | 38.71%-38K | 45.94%-1.07M | -218.39%-590.26K | -112.82%-415K |
Net business purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | ---- | 150.00%65K | 215.00%63K | 200.00%60K | ---- | ---- | 4.00%26K |
Investing cash flow | -0.84%-239K | -2,836.36%-602K | -216.53%-3.38M | -264.49%-2.39M | -97.43%-768K | -1,228.57%-237K | 152.38%22K | 45.94%-1.07M | -254.57%-656.26K | -128.82%-389K |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | ---12K | --276K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | ---500K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | ---12K | ---224K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -39.25%5.03M | -21.33%7.29M | 31.95%9.27M | -2.01%7.36M | 0.98%8.12M | 39.61%8.28M | 31.95%9.27M | -4.85%7.03M | -9.34%7.51M | 13.50%8.04M |
Current changes in cash | -246.71%-579K | -128.72%-2.26M | -188.11%-1.98M | -103.83%-67.46K | -43.81%-755K | -107.94%-167K | 9.60%-989K | 726.41%2.25M | 239.78%1.76M | -143.57%-525K |
End cash Position | -45.13%4.45M | -39.25%5.03M | -21.34%7.29M | -21.34%7.29M | -2.01%7.36M | 0.98%8.12M | 39.61%8.28M | 31.95%9.27M | 31.95%9.27M | -9.34%7.51M |
Free cash flow | -150.22%-573K | -87.32%-2.04M | -191.90%-2.02M | -93.41%119.4K | -48.82%-820K | -111.18%-229K | 2.33%-1.09M | 247.63%2.2M | 1,076.72%1.81M | -146.69%-551K |
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