(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 | 55.08%-1.45M | 69.58%-10.24M | 70.62%-2.65M | 94.99%-817.25K | 14.50%-3.55M | -3.23M | -205.86%-33.66M | -1,687.37%-9.01M | -386.53%-16.31M | 2.80%-4.15M |
Net profit before non-cash adjustment | -13.95%-8.07M | -19.55%-60.3M | 7.64%-7.57M | -25.29%-30.78M | -41.39%-14.87M | ---7.08M | -2,864.31%-50.44M | -132.53%-8.2M | -172.27%-24.57M | -47.92%-10.51M |
Total adjustment of non-cash items | 14.87%5.69M | 388.64%51.36M | 375.03%4.14M | 434.57%29.26M | 295.07%13.02M | --4.95M | 183.05%10.51M | 94.59%-1.5M | 28.26%5.47M | -10.96%3.3M |
-Depreciation and amortization | -70.19%29.93K | 36.21%406K | 3.15%116.3K | -10.32%93.78K | 233.52%95.53K | --100.39K | -51.85%298.08K | -26.01%112.75K | -33.03%104.58K | -146.13%-71.55K |
-Reversal of impairment losses recognized in profit and loss | ---- | 404.22%8.28M | 100.47%13.09K | -41.42%17.62K | 74,066.48%8.25M | ---- | -170.52%-2.72M | -2,465.34%-2.76M | -92.46%30.08K | -88.83%11.12K |
-Assets reserve and write-off | -141.92%-180.8K | -35.40%925.99K | -44.45%242.08K | 64.76%-144.55K | 83.86%397.18K | --431.29K | --1.43M | --435.75K | ---410.23K | --216.02K |
-Disposal profit | 99.52%-1K | 1,217.64%24M | 7,705.33%24.2M | -91.09%12K | ---12.3K | ---208K | 93.96%-2.15M | 99.12%-318.25K | --134.75K | --0 |
-Net exchange gains and losses | -166.09%-53.81K | -208.50%-256.01K | -90.89%4.85K | 96.80%-4.97K | -82.27%-346.16K | --81.41K | -75.56%235.95K | -92.46%53.24K | -268.00%-155.56K | -91.99%-189.92K |
-Remuneration paid in stock | -12.15%470.86K | 115.83%2.16M | 186.30%548.24K | -7.05%540.18K | -0.88%531.07K | --536K | 119.81%998.68K | ---635.26K | 27.92%581.16K | --535.76K |
-Deferred income tax | --0 | -314.03%-2.42M | -540.58%-2.42M | --0 | --0 | --0 | -75.10%1.13M | -107.38%-377.71K | 705.98%1.39M | 29.22%-174.54K |
-Other non-cash items | 35.20%5.43M | 62.01%18.28M | -1,034.22%-18.57M | 656.91%28.74M | 38.42%4.11M | --4.01M | -4.22%11.28M | 5.49%1.99M | 11.86%3.8M | -3.16%2.97M |
Changes in working capital | 184.63%929.89K | -120.86%-1.31M | 14.41%789.45K | -74.72%704.32K | -155.41%-1.7M | ---1.1M | 86.87%6.26M | -78.11%690.01K | 98.45%2.79M | 456.91%3.07M |
-Change in receivables | 48.25%970.62K | -30.91%415.45K | -164.31%-479.73K | -98.23%22.08K | 118.09%218.4K | --654.7K | -79.81%601.35K | -39.17%745.93K | -39.34%1.25M | -291.59%-1.21M |
-Change in payables | 97.68%-40.73K | -130.42%-1.72M | 2,369.71%1.27M | -55.64%682.24K | -144.88%-1.92M | ---1.75M | 1,417.00%5.66M | -102.90%-55.92K | 335.32%1.54M | 387.03%4.28M |
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) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 55.08%-1.45M | 69.58%-10.24M | 70.62%-2.65M | 94.99%-817.25K | 14.50%-3.55M | ---3.23M | -205.86%-33.66M | -1,687.37%-9.01M | -386.53%-16.31M | 2.80%-4.15M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 27.75%-4.48M | 43.56%-25.38M | 40.82%-4.29M | 36.02%-8.46M | 55.54%-6.43M | ---6.21M | 37.24%-44.97M | 36.66%-7.24M | 26.37%-13.22M | 40.52%-14.46M |
Net business purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | --1.05M | --0 | --1.05M | ---- |
Net investment product transactions | ---- | --137.83K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Investing cash flow | 27.75%-4.48M | 42.52%-25.24M | 42.72%-4.15M | 30.51%-8.46M | 55.54%-6.43M | ---6.21M | 38.70%-43.92M | 36.66%-7.24M | 32.20%-12.17M | 40.52%-14.46M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---10.21M | -80.00%10M | --10M | --0 | --0 | --0 | --50M | --0 | --0 | --50M |
Net common stock issuance | ---- | --0 | --0 | --0 | --0 | ---- | --36M | --0 | --0 | --36M |
Increase or decrease of lease financing | 67.11%-37.72K | -100.44%-452.5K | -279.60%-135.95K | -17.77%-107.9K | -559.37%-93.96K | ---114.7K | 49.65%-225.76K | 72.30%-35.81K | 12.61%-91.62K | 117.44%20.45K |
Issuance fees | --0 | 65.97%-494.74K | -194.55%-494.74K | --0 | --0 | ---4.69K | -3,826.14%-1.45M | --523.24K | -13,637.09%-406.34K | ---1.57M |
Net other fund-raising expenses | --32.48M | ---- | ---- | ---- | ---- | ---- | ---205.6K | --0 | ---25.08K | ---180.52K |
Financing cash flow | 18,717.51%22.23M | -89.24%9.05M | 1,822.20%9.37M | 79.37%-107.9K | -100.11%-93.96K | ---119.38K | 17,429.44%84.11M | 476.99%487.43K | -385.19%-523.04K | 71,933.90%84.27M |
Net cash flow | ||||||||||
Beginning cash position | -81.44%6.03M | 24.44%32.48M | -92.82%3.45M | -83.37%12.84M | 98.94%22.91M | --32.48M | -76.18%26.1M | 26.13%48.07M | 32.14%77.18M | -86.77%11.52M |
Current changes in cash | 270.55%16.29M | -504.88%-26.43M | 116.31%2.57M | 67.65%-9.38M | -115.34%-10.07M | ---9.55M | 107.85%6.53M | -43.39%-15.77M | -35.45%-29M | 328.78%65.66M |
Effect of exchange rate changes | 140.16%8.44K | 86.71%-19.84K | -98.11%3.51K | 100.61%650 | -287.83%-2.98K | ---21.02K | 52.80%-149.27K | 150.07%185.55K | -222.39%-106.58K | -97.57%1.59K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -100.00%1 | ---- |
End cash Position | -2.53%22.33M | -81.44%6.03M | -81.44%6.03M | -92.82%3.45M | -83.37%12.84M | --22.91M | 24.44%32.48M | 24.44%32.48M | 26.13%48.07M | 32.14%77.18M |
Free cash flow | 37.10%-5.93M | 54.70%-35.62M | 57.34%-6.94M | 68.59%-9.28M | 46.40%-9.98M | ---9.43M | 4.87%-78.63M | -49.58%-16.26M | -38.59%-29.53M | 34.89%-18.61M |
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