(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -95.71%316K | 541.66%14.81M | 1,107.32%6.44M | 1,376.36%6.8M | 59.29%-5.79M | -32.29%7.37M | -109.26%-3.35M | -95.46%533K | -103.72%-533K | -673.60%-14.23M |
Net profit before non-cash adjustment | -142.17%-256K | 6.00%19.29M | -57.99%2M | 330.12%10.96M | -67.87%5.73M | 61.87%607K | 49.05%18.2M | 240.61%4.76M | -157.48%-4.76M | 72.35%17.82M |
Total adjustment of non-cash items | 186.10%741K | 546.92%3.19M | 317.08%2.12M | -32.31%662K | 110.63%147K | -61.29%259K | -130.68%-714K | -339.71%-978K | 153.37%978K | -352.37%-1.38M |
-Depreciation and amortization | 55.84%801K | 192.53%4.23M | 459.77%2.41M | 284.18%687K | -40.36%622K | 48.55%514K | -6.16%1.45M | 11.11%430K | -203.90%-373K | 169.51%1.04M |
-Reversal of impairment losses recognized in profit and loss | 47.50%-21K | 80.98%-124K | 88.54%-29K | -14.29%168K | -129.90%-223K | 91.97%-40K | -165.40%-652K | -25.87%-253K | -61.03%196K | -169.29%-97K |
-Disposal profit | --117K | 71.40%-449K | 81.85%-285K | -105.61%-88K | 95.16%-76K | --0 | -126.22%-1.57M | ---1.57M | --1.57M | ---1.57M |
-Net exchange gains and losses | --0 | -95.28%23K | -95.14%23K | --0 | --0 | --0 | 113.60%487K | 107.46%473K | ---473K | ---475K |
-Other non-cash items | 27.44%-156K | -15.06%-489K | 112.07%7K | -281.03%-105K | 38.03%-176K | -52.48%-215K | -266.67%-425K | -866.67%-58K | -73.39%58K | -1,452.38%-284K |
Changes in working capital | -102.60%-169K | 63.19%-7.67M | 171.14%2.31M | -248.15%-4.82M | 61.96%-11.67M | -33.91%6.5M | -196.21%-20.84M | -122.09%-3.25M | -42.65%3.25M | -264.80%-30.67M |
-Change in receivables | -55.36%2M | -83.94%1.2M | 585.96%11.24M | -242.06%-5.6M | -53.05%-8.91M | -66.33%4.48M | 275.50%7.47M | 133.39%1.64M | -126.95%-1.64M | 66.50%-5.82M |
-Change in inventory | 65.05%-3.61M | 80.31%-4.11M | -37.19%8.31M | 134.55%4.57M | 23.68%-6.68M | 14.85%-10.32M | -176.85%-20.87M | 24.56%13.24M | -281.33%-13.24M | -212.65%-8.75M |
-Change in payables | -88.33%1.44M | 36.01%-4.76M | 4.89%-17.24M | -120.89%-3.79M | 124.34%3.92M | 42.50%12.34M | -500.97%-7.44M | -301.57%-18.12M | 335.09%18.12M | -1,436.18%-16.1M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 24.10%-63K | -2.61%-589K | 3.53%-273K | -149.12%-139K | 80.17%-94K | 17.00%-83K | 26.32%-574K | -46.63%-283K | 201.80%283K | -213.91%-474K |
Interest received (cash flow from operating activities) | 7.91%1.08M | 90.65%999K | ||||||||
Tax refund paid | -212.47%-1.13M | 37.72%-4.36M | 41.52%-1.04M | -190.00%-1.6M | 74.97%-1.36M | 77.14%-361K | -60.05%-7M | 31.06%-1.78M | 449.71%1.78M | -804.17%-5.43M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -112.64%-875K | 210.11%10.94M | 1,267.42%6.2M | 230.85%5.06M | 64.00%-7.25M | -24.76%6.92M | -131.47%-9.93M | -105.60%-531K | -88.71%1.53M | -1,232.81%-20.13M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | -35.14%-1.92M | -35.14%-1.92M | --0 | -106.52%-24K | --24K | -1,275.73%-1.42M | -146.86%-1.42M | -153.10%-368K | --368K |
Net intangibles purchase and sale | -351.72%-262K | --0 | 139.96%2.14M | -291.83%-1.72M | 77.32%-365K | 76.03%-58K | 92.21%-66K | --891K | --894K | ---1.61M |
Net business purchase and sale | --0 | --0 | --0 | --0 | ---- | ---- | ---13.29M | ---- | ---- | ---- |
Net investment product transactions | 42.11%-143K | 122.82%47K | --195K | --0 | --99K | ---247K | ---206K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -17.11%247K | ---- | ---- | 171.64%245K | -64.51%269K | 23.65%298K | ---- | ---- | -670.00%-342K | 483.08%758K |
Net changes in other investments | ---- | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -1,029.41%-158K | 100.88%132K | 111.33%1.61M | -111.16%-1.47M | 99.85%-21K | 117.00%17K | -1,476.32%-14.98M | -236.44%-14.17M | 2,846.76%13.17M | -602.03%-13.88M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 79.96%-820K | -862.42%-4.3M | -263.19%-3.52M | 121.60%466K | -73.51%2.84M | 63.41%-4.09M | 87.43%-447K | 124.23%2.16M | -142.47%-2.16M | 74.78%10.73M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | 421.63%9.45M | -99.90%1K | -100.30%-1K | --7.42M |
Increase or decrease of lease financing | -26.27%-399K | -409.09%-1.79M | -543.51%-843K | -309.16%-274K | -25.52%-359K | -378.79%-316K | -3.83%-352K | -111.29%-131K | 239.36%131K | -210.87%-286K |
Net other fund-raising expenses | ---- | 6.72%4.62M | ---302K | --2.19M | ---- | ---- | 511.89%4.33M | ---- | ---- | ---- |
Financing cash flow | 72.34%-1.22M | -111.35%-1.47M | -173.40%-4.67M | 137.49%2.38M | -76.50%5.22M | 52.14%-4.41M | 514.36%12.98M | 170.69%6.36M | -219.59%-6.36M | 266.85%22.19M |
Net cash flow | ||||||||||
Beginning cash position | 25.36%47.42M | -23.97%37.83M | -4.10%44.28M | 1.27%38.31M | -18.70%40.36M | -23.97%37.83M | 123.34%49.75M | 1.53%46.17M | 44.57%37.83M | 218.74%49.64M |
Current changes in cash | -188.98%-2.25M | 180.45%9.59M | 137.62%3.14M | -28.41%5.98M | 82.63%-2.05M | 2,400.91%2.53M | -143.40%-11.93M | -124.23%-8.35M | -56.78%8.35M | -211.57%-11.82M |
End cash Position | 11.92%45.17M | 25.36%47.42M | 25.36%47.42M | -4.10%44.28M | 1.27%38.31M | -18.70%40.36M | -23.97%37.83M | -23.97%37.83M | 1.53%46.17M | 44.57%37.83M |
Free cash flow | -116.57%-1.14M | 175.40%8.88M | 541.05%6.29M | 38.08%3.35M | 64.99%-7.61M | -23.38%6.86M | -139.53%-11.78M | -117.68%-1.43M | -81.97%2.42M | -1,498.01%-21.74M |
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