(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 | -186.23%-2.77M | -110.19%-797.53K | -12.76%4.14M | -327.85%-5.69M | -2.46M | 449.91%3.22M | 128.98%7.83M | 271.29%4.75M | 157.26%2.5M | 0 |
Net profit before non-cash adjustment | 48.53%-1.85M | 35.47%-6.72M | 296.40%2.13M | 33.40%-4.43M | ---824K | -34.48%-3.6M | 39.14%-10.41M | 53.98%-1.09M | 15.09%-6.64M | --0 |
Total adjustment of non-cash items | -34.16%981K | -52.63%2.97M | -127.32%-588.7K | -36.97%1.75M | --320K | 11.11%1.49M | -46.20%6.27M | 59.97%2.16M | -63.90%2.78M | --0 |
-Depreciation and amortization | -47.99%517K | 8.57%4.16M | 23.57%1.2M | -22.30%1.48M | --481K | 4.63%994K | 8.89%3.83M | -0.19%974.87K | 120.81%1.91M | --0 |
-Reversal of impairment losses recognized in profit and loss | ---- | 508.26%5.38M | ---- | ---- | ---- | ---- | 9,153.40%884.97K | ---- | ---- | ---- |
-Assets reserve and write-off | --0 | ---- | ---- | -198.31%-58K | --97K | -15.24%89K | ---- | ---- | 215.69%59K | --0 |
-Disposal profit | --0 | -1,256.55%-500.83K | -373.68%-832 | --0 | ---500K | --0 | 103.35%43.3K | -99.64%304 | 103.12%43K | --0 |
-Net exchange gains and losses | -300.00%-46K | --0 | 179.26%68K | -295.74%-92K | --1K | 387.50%23K | -444.04%-46.79K | -616.80%-85.79K | 1,040.00%47K | --0 |
-Remuneration paid in stock | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -100.32%-25K | --0 |
-Other non-cash items | 32.81%510K | -489.87%-6.07M | -1,561.73%-7.12M | -43.95%417K | --241K | 17.43%384K | -3.20%1.56M | 47.41%486.78K | 103.28%744K | --0 |
Changes in working capital | -135.70%-1.9M | -75.37%2.95M | -29.42%2.59M | -147.45%-3.02M | ---1.96M | 177.30%5.33M | 155.44%11.96M | 309.24%3.68M | 250.33%6.37M | --0 |
-Change in receivables | 103.08%5.68M | 56.16%1.37M | 400.08%2.68M | -195.34%-941K | ---3.17M | 256.05%2.8M | 135.48%877.48K | 56.66%-894.52K | 262.60%987K | --0 |
-Change in inventory | -97.05%-1.8M | -152.82%-3.17M | -953.13%-9.92M | -98.48%74K | --7.59M | -2,672.73%-915K | 793.53%6M | 176.25%1.16M | 1,164.68%4.87M | --0 |
-Change in payables | -267.54%-5.78M | -6.72%4.74M | 188.48%9.83M | -522.99%-2.15M | ---6.38M | 194.87%3.45M | 127.89%5.09M | 86.02%3.41M | 112.69%509K | --0 |
-Changes in other current liabilities | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
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) | ||||||||||
Tax refund paid | -280.00%-19K | 25.00%-15K | -1 | 0 | -10K | -5K | 96.53%-20K | 0 | 90.74%-20K | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -186.96%-2.79M | -110.41%-812.53K | -12.76%4.14M | -329.69%-5.69M | ---2.47M | 449.06%3.21M | 128.30%7.81M | 258.89%4.75M | 154.13%2.48M | --0 |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---352K | -35.30%-5.49M | -299.15%-5.49M | --0 | --0 | --0 | -40.89%-4.06M | 141.44%2.76M | -209.00%-5.36M | --0 |
Net intangibles purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | ---- | --38.61K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net changes in other investments | ---- | --7.7M | --3.99M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | ---352K | 155.39%2.25M | -162.26%-1.46M | --0 | --3.71M | --0 | -203.55%-4.06M | 1,503.63%2.35M | -200.81%-4.96M | --0 |
Financing cash flow | ||||||||||
Net issuance payments of debt | 236.60%3.94M | 130.19%1.65M | 60.12%-862.64K | 1,754.17%6.35M | ---959K | 0.62%-2.89M | -185.55%-5.45M | 17.58%-2.16M | 61.64%-384K | --0 |
Net common stock issuance | --717K | -18.76%558.25K | 17.78%113.25K | --0 | --445K | --0 | -97.18%687.16K | -99.04%96.16K | 18.83%467K | --0 |
Increase or decrease of lease financing | --0 | -25.92%-1.55M | 67.76%-1.37M | --0 | --187K | -209.17%-369K | -42.44%-1.23M | -215.92%-4.25M | 568.33%2.68M | --0 |
Interest paid (cash flow from financing activities) | -172.73%-510K | -7.28%-1.58M | -41.39%-587.47K | 44.10%-365K | ---438K | 53.48%-187K | 4.20%-1.47M | -45.33%-415.48K | -49.77%-653K | --0 |
Net other fund-raising expenses | ---- | ---101.5K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 220.55%4.15M | 86.23%-1.03M | 58.28%-2.81M | 183.74%5.99M | ---765K | -21.03%-3.44M | -126.31%-7.47M | -217.61%-6.73M | 428.15%2.11M | --0 |
Net cash flow | ||||||||||
Beginning cash position | 8.11%-4.62M | -288.32%-5.03M | 17.47%-4.49M | 4.65%-4.78M | -4.83%-5.26M | -288.19%-5.03M | 78.45%-1.3M | -29.90%-5.44M | -29.12%-5.02M | -406.35%-5.02M |
Current changes in cash | 537.99%1M | 110.97%407.73K | -136.80%-134.27K | 178.76%293K | --478K | 93.83%-229K | -178.94%-3.72M | -87.36%364.84K | -23.18%-372K | --0 |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | ---3K | 130.00%3K | -354.83%-19.25K | 669.72%42.75K | -5,100.00%-52K | --0 |
End cash Position | 31.14%-3.62M | 8.10%-4.62M | 8.10%-4.62M | 17.47%-4.49M | 4.65%-4.78M | -4.83%-5.26M | -288.32%-5.03M | -288.32%-5.03M | -29.90%-5.44M | -29.12%-5.02M |
Free cash flow | -197.91%-3.15M | -288.32%-6.3M | -119.03%-1.35M | -97.37%-5.69M | ---2.47M | 470.90%3.21M | 110.97%3.35M | 350.01%7.1M | 55.67%-2.89M | --0 |
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