(Q3)Dec 31, 2021 | (Q2)Sep 30, 2021 | (Q1)Jun 30, 2021 | (FY)Mar 31, 2021 | (Q4)Mar 31, 2021 | (Q3)Dec 31, 2020 | (Q2)Sep 30, 2020 | (Q1)Jun 30, 2020 | (FY)Mar 31, 2020 | (Q4)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | ||||||||||
Net profit before non-cash adjustment | 55.29%-666.15K | -44.32%-697.35K | -199.88%-738.92K | -24.34%-3.67M | 7.90%-1.45M | -83.98%-1.49M | -247.53%-483.19K | 42.38%-246.4K | -8.50%-2.95M | -60.45%-1.58M |
-Depreciation and amortization | -21.13%571 | 111.48%571 | 10.66%571 | -68.99%2.01K | -61.60%503 | -63.34%724 | -83.17%270 | -67.81%516 | -55.39%6.49K | -83.81%1.31K |
-Net exchange gains and losses | ---- | ---- | 87.36%-1.19K | ---8.55K | ---- | ---- | ---- | ---9.41K | ---- | ---- |
-Remuneration paid in stock | --0 | --0 | 66.77%198.66K | 218.00%631.25K | --0 | --512.13K | --0 | -36.83%119.12K | -56.90%198.5K | -97.84%9.94K |
-Other non-cash items | 74.35%-9.04K | ---- | ---- | 1,004.62%302.5K | 113.88%134.39K | -103.63%-35.25K | --195.4K | -68.14%7.97K | --27.39K | ---968.35K |
Changes in working capital | 103.34%791.26K | -68.29%122.26K | 65.02%165.87K | -25.32%1.49M | -69.52%617.92K | 409.81%389.12K | 1,858.27%385.57K | -16.13%100.51K | 752.95%2M | 665.04%2.03M |
-Change in receivables | 52.39%-13.51K | -14.24%-20.86K | -31.89%19.6K | -969.74%-232.95K | -8,438.51%-215.09K | -177.77%-28.38K | -917.67%-18.26K | 633.57%28.77K | 56.27%26.78K | 87.11%-2.52K |
-Change in inventory | --21.19K | ---13.74K | ---190.52K | ---177.8K | ---49.96K | ---- | ---- | --0 | ---- | ---- |
-Change in prepaid assets | --4.44K | ---198.59K | --33.79K | ---388.19K | ---374.19K | ---- | ---- | --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 | ||||||||||
Other operating cash inflow (outflow) | ||||||||||
Operating cash flow | 109.54%59.5K | -539.28%-422.66K | -13.41%-409.29K | -295.91%-1.21M | -254.98%-325.72K | -1,776.66%-623.37K | 160.38%96.22K | -289.60%-360.9K | 84.76%-306.57K | 89.48%-91.76K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | --0 | 2.81%-3.08K | -215.01%-148.41K | -198.89%-142.31K | 80.25%-2.94K | --0 | ---3.17K | 367.47%129.04K | --143.91K |
Investing cash flow | --0 | --0 | 2.81%-3.08K | -215.01%-148.41K | -198.89%-142.31K | 80.25%-2.94K | --0 | ---3.17K | 367.47%129.04K | --143.91K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | -81.35%13.99K | --325K | --0 | --250K | --0 | --75K | ---- | ---- |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | 5,270.00%537K | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -348.32%-59.31K | 238.87%396.1K | -42.86%165.66K | -509.23%-394.42K | -48,829.15%-422.97K | 224.52%23.89K | -578.57%-285.23K | 426.19%289.9K | 90.02%96.38K | 100.32%868 |
Financing cash flow | -107.31%-59.31K | 527.17%396.1K | -53.92%179.65K | 973.67%1.63M | 849.32%517.26K | 8,931.25%810.89K | -158.47%-92.73K | 449.20%389.9K | -92.58%151.38K | -107.75%-69.03K |
Net cash flow | ||||||||||
Beginning cash position | -86.79%3.88K | 17.67%30.44K | 692,450.00%263.17K | -99.85%38 | 1,164.89%213.94K | 675.49%29.36K | 468.45%25.87K | -99.85%38 | -43.83%26.19K | 111.61%16.91K |
Current changes in cash | -99.90%186 | -861.06%-26.56K | -1,000.93%-232.73K | 1,106.12%263.13K | 391.69%49.23K | 1,306.03%184.58K | 556.21%3.49K | 219.37%25.83K | -27.98%-26.15K | -192.74%-16.88K |
End cash Position | -98.10%4.07K | -86.79%3.88K | 17.67%30.44K | 692,450.00%263.17K | 692,450.00%263.17K | 1,164.89%213.94K | 675.49%29.36K | 468.45%25.87K | -99.85%38 | -99.85%38 |
Free cash flow | 109.50%59.5K | -539.28%-422.66K | -13.27%-412.37K | -322.34%-1.36M | -404.09%-468.03K | -2,907.27%-626.3K | 160.38%96.22K | -293.02%-364.06K | 84.34%-322.53K | 89.35%-92.85K |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
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.