SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Dec 31, 2021 | (Q1)Sep 30, 2021 | (FY)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -220.36%-1.4M | -5.39M | -1.38M | 562K | 1.16M | 49.99%9.58M | 0 | -74.54%728K | -166.12%-1.01M | 162.11%6.39M |
Net profit before non-cash adjustment | -120.59%-3.2M | ---31.65M | ---8.03M | ---2.72M | --15.55M | -2,866.00%-40.42M | ---- | -311.04%-3.33M | -1,376.39%-3.89M | 94.38%-1.36M |
Total adjustment of non-cash items | 90.47%-1.58M | --16.78M | --3.91M | --595K | ---16.61M | 177.40%16.31M | ---- | -8.43%934K | -24.68%763K | -63.52%5.88M |
-Depreciation and amortization | -43.35%311K | --2.96M | --535K | --475K | --549K | 22.93%4.33M | ---- | 3.13%691K | -37.80%487K | -7.39%3.53M |
-Reversal of impairment losses recognized in profit and loss | ---1.89M | --25.4M | ---- | ---- | ---- | 3,696.24%10.49M | ---- | ---- | 153.06%26K | -97.84%276.31K |
-Disposal profit | --0 | ---14.55M | --3.16M | --0 | ---17.33M | -19,309.71%-611.6K | ---- | ---- | ---- | 99.84%-3.15K |
-Net exchange gains and losses | ---- | --0 | ---- | ---- | ---- | 2,163.62%313.98K | ---- | ---- | ---- | -6,879.36%-15.22K |
-Remuneration paid in stock | ---- | --2.22M | ---- | ---- | ---- | -76.53%140.96K | ---- | ---- | ---- | --600.59K |
-Other non-cash items | ---- | --756.26K | --185K | --120K | --168K | 9.79%1.64M | ---- | -10.63%269K | -11.35%250K | 6.76%1.49M |
Changes in working capital | 52.02%3.38M | --9.48M | --2.75M | --2.68M | --2.23M | 1,699.48%33.69M | ---- | 1,077.36%3.12M | 935.61%2.12M | 185.95%1.87M |
-Change in receivables | 10.63%-12.44M | --2.96M | --379K | --572K | ---13.92M | 404.73%12.3M | ---- | 308.39%3.65M | 55.18%4.09M | -77.61%-4.04M |
-Change in inventory | ---- | --246.79K | ---- | ---9K | --42K | 122.80%1.85M | ---- | ---- | ---- | 3,183.50%828.38K |
-Change in payables | -5.62%15.2M | --5.68M | --3.54M | --2.12M | --16.1M | 99.62%14.37M | ---- | -126.80%-462K | -630.15%-1.91M | 452.06%7.2M |
-Changes in other current assets | --625K | --600.68K | ---- | ---- | ---- | 344.48%5.17M | ---- | --0 | 97.69%-50K | -197.69%-2.12M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 203.23%192K | -818.25K | -151K | -178K | -186K | -24.55%-1.99M | 15.29%-349K | 22.26%-262K | 18.23%-1.59M | |
Interest received (cash flow from operating activities) | 0 | 61.99K | -34K | 58K | 18K | 252.72%350.65K | -27.93%80K | -78.18%12K | -81.91%99.41K | |
Tax refund paid | 0 | -136.28K | -119.11%-111.67K | -48.58%-419K | 80.90%161K | 176.13%584.46K | ||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -221.39%-1.21M | ---6.28M | ---1.56M | --442K | --996K | 43.03%7.84M | --0 | -98.24%40K | -182.41%-1.1M | 143.99%5.48M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---31K | --2.42M | ---- | ---- | ---- | 92.11%-149.48K | ---- | -95.45%15K | 83.66%-275K | 27.69%-1.9M |
Net business purchase and sale | --0 | ---13.93M | ---- | --0 | ---3.96M | -675.01%-3.67M | ---- | ---- | ---- | -129.23%-473.22K |
Net investment product transactions | ---156K | --0 | ---- | ---- | ---- | --102.42K | ---- | --0 | --102K | --0 |
Net changes in other investments | ---- | --9.06M | ---- | ---- | ---- | -46.03%1.39M | ---- | --39K | --219K | --2.58M |
Investing cash flow | 95.28%-187K | ---2.45M | --6.42M | --0 | ---3.96M | -1,223.65%-2.32M | ---- | -84.53%54K | 102.18%46K | -94.55%206.88K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --4.88M | ---316.16K | --731K | ---- | ---- | 95.73%-520.93K | ---- | 101.67%116K | 2,051.00%1.95M | -246.72%-12.21M |
Net common stock issuance | --0 | --2.82M | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -48.29%-390K | ---938.86K | ---182K | --47K | ---263K | 5.06%-1.51M | ---- | 139.52%181K | 47.12%-147K | -12.68%-1.59M |
Net other fund-raising expenses | ---- | --9.68M | ---- | --390K | --4.72M | -65.56%2.35M | ---- | 244.86%352K | 426.51%813K | 201.70%6.81M |
Financing cash flow | 0.69%4.49M | --11.25M | ---4.57M | ---390K | --4.46M | 104.48%312.99K | --0 | 108.50%649K | 517.38%2.62M | -3,445.19%-6.99M |
Net cash flow | ||||||||||
Beginning cash position | 25.58%-7.3M | ---9.81M | ---8.26M | ---8.31M | ---9.81M | -9.09%-15.63M | --0 | 10.55%-14.08M | -9.15%-15.64M | -143.57%-14.33M |
Current changes in cash | 106.81%3.1M | --2.51M | --289K | --52K | --1.5M | 546.96%5.82M | --0 | 114.83%743K | 211.61%1.57M | 84.58%-1.3M |
Effect of exchange rate changes | --0 | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
End cash Position | 49.42%-4.21M | ---7.3M | ---7.97M | ---8.26M | ---8.31M | 37.25%-9.81M | --0 | 35.78%-13.32M | 10.55%-14.08M | -9.09%-15.63M |
Free cash flow | -224.50%-1.24M | ---6.9M | ---1.56M | --442K | --996K | 119.00%7.68M | --0 | -97.52%55K | -220.33%-1.37M | 123.23%3.51M |
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.