SCBUILD
0109
MMM
0159
SG
5157
XDL
5156
JASKITA
8648
(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 368.60%8.81M | -160.81%-13.23M | -38.88M | 17.63M | 24.38%6.15M | 197.78%1.88M | 21.76M | -19.01%4.72M | -41.26%4.94M | -88.85%631K |
Net profit before non-cash adjustment | -6.71%2.58M | -31.02%11.28M | --3.19M | --3.18M | -18.70%2.14M | -30.07%2.77M | --16.35M | -50.58%2.21M | -32.03%2.63M | -21.77%3.96M |
Total adjustment of non-cash items | 23.32%1.19M | -52.47%2.68M | ---218.41K | --811K | 19.49%1.12M | 4.78%965K | --5.64M | 7.73%1.02M | -0.95%939K | -2.23%921K |
-Depreciation and amortization | 2.52%1.1M | -26.54%4.33M | --1.09M | --1.09M | 9.71%1.07M | 9.83%1.07M | --5.89M | 9.29%1.05M | 3.16%978K | 2.73%977K |
-Reversal of impairment losses recognized in profit and loss | ---- | -98.04%437 | ---23.56K | --0 | ---- | ---- | --22.24K | --0 | ---- | ---- |
-Assets reserve and write-off | ---- | ---600K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Share of associates | 138.81%26K | -612.73%-128.63K | --46.37K | ---165K | --57K | ---67K | ---18.05K | ---- | ---- | ---- |
-Disposal profit | 0.00%-1K | -57.67%-70K | --0 | ---70K | --1K | ---1K | ---44.4K | --0 | --0 | --0 |
-Net exchange gains and losses | --29K | -2,709.05%-765.21K | ---762.21K | ---9K | ---- | ---- | ---27.24K | -225.00%-13K | -33.33%2K | -87.50%-15K |
-Other non-cash items | 190.00%36K | 55.01%-82.89K | --34.11K | ---38K | 4.88%-39K | 2.44%-40K | ---184.24K | -70.00%-17K | -925.00%-41K | -4,000.00%-41K |
Changes in working capital | 371.07%5.03M | -11,448.35%-27.19M | ---41.86M | --13.63M | 110.35%2.89M | 56.34%-1.86M | ---235.46K | 254.98%1.5M | -61.83%1.37M | -1,121.55%-4.25M |
-Change in receivables | 565.70%6.56M | -1,163.89%-1.48M | ---3.68M | --2.98M | -34.36%621K | 54.11%-1.41M | --139.54K | 171.08%1M | -66.17%946K | -851.96%-3.07M |
-Change in inventory | --0 | ---- | ---- | ---- | ---- | --0 | ---- | --0 | --0 | --0 |
-Change in payables | -240.63%-1.53M | 140.13%578.66K | ---11.89M | --10.65M | 431.69%2.27M | 62.13%-448K | ---1.44M | 851.92%495K | -47.01%426K | -56.48%-1.18M |
-Changes in other current assets | ---- | -2,563.41%-26.29M | ---- | ---- | ---- | ---- | --1.07M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 88K | 0 | ||||||||
Interest paid (cash flow from operating activities) | -1,840.00%-97K | -16K | 40.00%-6K | 16.67%-5K | 0.00%-7K | -25.00%-10K | 33.33%-6K | |||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -143.21%-985K | 68.35%-1.6M | -679.18K | -234K | 62.18%-281K | 45.42%-405K | -5.05M | -52.15%-1.31M | -65.48%-743K | -65.26%-742K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 425.73%7.72M | -188.26%-14.74M | ---39.45M | --17.38M | 39.89%5.86M | 1,355.56%1.47M | --16.7M | -31.36%3.41M | -47.35%4.19M | -102.25%-117K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---143K | 94.54%-119.44K | ---15.44K | ---46K | ---- | ---- | ---2.19M | -272.17%-789K | ---111K | 77.98%-48K |
Net intangibles purchase and sale | 15.76%-1.01M | 34.73%-4.75M | ---1.03M | ---1.2M | -7.35%-1.33M | 13.24%-1.2M | ---7.28M | -80.16%-1.33M | -94.96%-1.24M | -139.93%-1.38M |
Net business purchase and sale | ---- | -290.61%-1.23M | --1.94M | ---- | ---- | ---- | ---315.53K | ---- | ---- | ---- |
Net investment product transactions | ---- | 626.38%10.33M | --5.91M | ---- | ---- | ---- | ---1.96M | --0 | --0 | ---1.96M |
Interest received (cash flow from investment activities) | 35.56%61K | -4.87%214.68K | --70.68K | --54K | -11.76%45K | -4.26%45K | --225.67K | 41.18%24K | 750.00%51K | 193.75%47K |
Investing cash flow | 5.37%-1.09M | 138.53%4.44M | --6.89M | --41K | -3.39%-1.34M | 65.50%-1.15M | ---11.52M | -206.15%-2.09M | -111.06%-1.3M | -329.95%-3.35M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---139K | --6.94M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -18.04%-229K | -9.03%-829.15K | ---227.15K | ---215K | 6.76%-193K | -1,516.67%-194K | ---760.45K | ---123K | ---207K | ---12K |
Cash dividends paid | ---- | -4.51%-5.85M | ---3.05M | ---- | ---- | ---- | ---5.59M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | -218.05%-131.79K | ---- | ---- | ---- | ---- | ---41.44K | ---- | ---- | ---- |
Financing cash flow | -89.69%-368K | 102.09%133.95K | --3.53M | ---3.01M | 6.76%-193K | -1,516.67%-194K | ---6.4M | 47.81%-2.92M | ---207K | ---12K |
Net cash flow | ||||||||||
Beginning cash position | -32.62%21M | -3.66%31.17M | --50.03M | --35.61M | 8.31%31.29M | -3.66%31.17M | --32.36M | -8.75%31.58M | 5.93%28.89M | 41.61%32.36M |
Current changes in cash | 5,076.03%6.26M | -737.68%-10.17M | ---29.02M | --14.41M | 61.14%4.33M | 103.48%121K | ---1.21M | -22.07%-1.6M | -63.44%2.68M | -178.58%-3.47M |
Effect of exchange rate changes | -3,600.00%-35K | -93.38%1.87K | ---2.13K | --9K | -400.00%-6K | -90.91%1K | --28.2K | 550.00%13K | --2K | 57.14%11K |
End cash Position | -12.98%27.23M | -32.62%21M | --21M | --50.03M | 12.77%35.61M | 8.31%31.29M | --31.17M | -9.89%29.99M | -8.75%31.58M | 5.93%28.89M |
Free cash flow | 2,332.96%6.57M | -374.40%-19.73M | ---40.49M | --16.02M | 57.50%4.47M | 117.29%270K | --7.19M | -67.84%1.29M | -61.21%2.84M | -135.46%-1.56M |
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.