PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(FY)Jun 30, 2024 | (Q1)Mar 31, 2024 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -42.6M | -289.64%-41.88M | -423.32%-7.09M | 110.58%2.76M | -138.97%-10.75M | 66.29%-8.92M | -86.38%-9.1M | 43.35%-1.36M | -162.13%-26.04M | 398.36%27.58M |
Net profit before non-cash adjustment | ---52.04M | 27.94%-15.35M | -274.18%-8.23M | 617.72%17.62M | -18,304.27%-21.3M | -529.08%-19.47M | -741.92%-13.98M | -319.56%-2.2M | -530.21%-3.4M | -79.33%117K |
Total adjustment of non-cash items | --31.92M | -54.62%3.98M | 22,000.00%5.75M | -4,732.09%-8.66M | 31,257.14%8.78M | -12.94%8.78M | -11.98%8.54M | 8.33%26K | 2,771.43%187K | -92.35%28K |
-Depreciation and amortization | --278.74K | -137.56%-74K | 57.14%44K | -132.53%-81K | 328.26%197K | -22.69%197.48K | -301.04%-125.53K | -56.25%28K | 283.08%249K | -28.13%46K |
-Reversal of impairment losses recognized in profit and loss | --13.48M | --0 | ---- | ---- | --3.27M | -50.84%3.27M | ---- | ---- | ---- | ---- |
-Disposal profit | --12.13M | --0 | ---- | ---- | --4.96M | 61.28%4.96M | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | ---1.47M | --0 | ---- | ---- | ---1.49M | 20.05%-1.49M | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | --7.32M | 93.34%3.98M | ---- | ---- | --2.06M | -2.69%2.06M | --2.06M | ---- | ---- | ---- |
-Other non-cash items | --185.6K | 138.94%81K | -850.00%-19K | 438.71%210K | -1,055.56%-208K | -52.18%-208.64K | 61.28%-126.64K | 95.00%-2K | 13.89%-62K | -105.96%-18K |
Changes in working capital | ---22.48M | -1,824.24%-30.52M | -662.27%-4.61M | 72.83%-6.2M | -93.55%1.77M | 104.31%1.77M | 78.17%-3.66M | 123.96%819K | -112.95%-22.82M | 369.60%27.44M |
-Change in receivables | ---1.87M | -201.07%-18.14M | -90.70%468K | 24.74%-15.51M | -53.18%17.94M | 145.74%17.94M | 80.26%-4.8M | 165.62%5.03M | -742.89%-20.61M | 467.37%38.32M |
-Change in inventory | ---27.67M | -42.79%-6.6M | 51.78%-2.07M | 190.95%611K | -72.96%-4.63M | 57.67%-4.62M | 135.07%2.13M | -159.17%-4.29M | 101.53%210K | -267.33%-2.67M |
-Change in payables | --7.06M | 49.95%-5.78M | -4,275.00%-3.01M | 459.02%8.7M | -40.57%-11.55M | -227.20%-11.55M | -107.21%-982.32K | 102.41%72K | -1,011.47%-2.42M | -512.15%-8.22M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -296.57K | -228.07%-187K | 0 | -2,000.00%-19K | -5,600.00%-57K | -682.00%-56.61K | -118.82%-56.61K | 0 | 133.33%1K | 99.67%-1K |
Interest received (cash flow from operating activities) | 110.97K | -60.00%106K | 850.00%19K | -413.11%-191K | 1,294.74%265K | 99.19%265.25K | 1,108.44%183.25K | -95.24%2K | -18.67%61K | 1,800.00%19K |
Tax refund paid | -217.2K | 93.15%-176K | 82.83%-62K | 575.29%2.42M | -102.60%-2.57M | -7.51%-2.57M | 75.40%-430.76K | -1,404.17%-361K | -104.82%-510K | -246.45%-1.27M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---43M | -221.43%-42.14M | -316.22%-7.13M | 118.76%4.97M | -149.79%-13.11M | 60.73%-11.28M | -48.85%-9.41M | 27.86%-1.71M | -161.97%-26.49M | 365.64%26.33M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---44.71K | 105.44%237K | 99.90%-4K | 72,566.67%4.35M | -955.69%-4.36M | -689.62%-4.36M | 221.15%258.22K | -1,237.26%-4.2M | 40.00%-6K | -2,653.33%-413K |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---4.72M | ---4.72M | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Investing cash flow | ---44.71K | 102.61%237K | 99.90%-4K | 151,200.00%9.07M | -2,098.06%-9.08M | -1,544.20%-9.08M | -1,992.65%-4.46M | -1,237.26%-4.2M | 40.00%-6K | -2,653.33%-413K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---275.78K | -111.99%-407K | -103.68%-126K | ---3.53M | --3.39M | --3.39M | ---29.87K | --3.42M | --0 | --0 |
Net common stock issuance | --25.52M | -0.32%26.89M | --0 | -380.26%-23.6M | --26.98M | 69.52%26.98M | 1,153.65%18.56M | --0 | 60.12%8.42M | --0 |
Increase or decrease of lease financing | ---86.19K | --0 | --0 | 45.00%29K | ---29K | 84.49%-29.59K | ---49.59K | --0 | --20K | --0 |
Net other fund-raising expenses | --3.61M | 2,757.63%3.14M | ---- | ---- | ---118K | -460.26%-118.2K | ---- | ---- | ---- | ---- |
Financing cash flow | --28.76M | -2.00%29.62M | -103.68%-126K | -419.73%-26.98M | --30.23M | 92.48%30.23M | 1,182.62%18.36M | 1,149.64%3.42M | 61.79%8.44M | --0 |
Net cash flow | ||||||||||
Beginning cash position | --13.82M | 816.17%13.83M | -14.30%8.9M | -57.90%11.99M | -38.46%1.51M | 69.15%1.51M | 20.23%7.98M | 14.47%10.38M | 103.89%28.49M | -83.81%2.45M |
Current changes in cash | ---14.29M | -252.79%-12.28M | -191.84%-7.26M | 28.29%-12.95M | -68.99%8.04M | 172.74%9.87M | 188.13%4.5M | -3.02%-2.49M | -268.09%-18.06M | 2,363.49%25.92M |
Effect of exchange rate changes | --1.5M | -99.75%6K | -129.76%-25K | -4,468.52%-2.47M | 1,939.17%2.45M | -83.82%2.45M | -84.83%2.3M | --84K | ---54K | 621.74%120K |
End cash Position | --1.03M | -87.08%1.55M | -79.85%1.61M | -14.30%8.9M | -57.90%11.99M | 464.95%13.82M | 464.95%13.82M | 20.23%7.98M | 14.47%10.38M | 103.89%28.49M |
Free cash flow | ---43.05M | -141.21%-42.14M | -20.72%-7.14M | 135.17%9.32M | -167.41%-17.47M | 46.57%-15.64M | -40.05%-9.15M | -119.81%-5.91M | -161.77%-26.49M | 361.08%25.92M |
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.