BORNOIL
7036
SMTRACK
0169
REACH
5256
TXCD
7145
WINSTAR
0336
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 124.81%59.53M | 210.30%35.15M | 210.30%35.15M | 105.77%44.62M | 40.88%25.52M | 38.35%26.48M | -24.61%11.33M | -24.61%11.33M | --21.69M | --18.11M |
-Cash and cash equivalents | 106.07%52.28M | 173.45%27.96M | 173.45%27.96M | 147.02%43.49M | 102.20%24.39M | 93.12%25.37M | -31.95%10.23M | -31.95%10.23M | --17.61M | --12.06M |
-Including:Cash | ---- | 173.45%27.96M | 173.45%27.96M | ---- | ---- | ---- | -31.95%10.23M | -31.95%10.23M | ---- | ---- |
-Short term investments | 552.34%7.25M | 552.06%7.19M | 552.06%7.19M | -72.25%1.13M | -81.45%1.12M | -81.48%1.11M | --1.1M | --1.1M | --4.08M | --6.05M |
Receivables | 60.88%170.55M | 29.83%134.85M | 29.83%134.85M | 18.85%123.3M | 19.27%127.78M | 17.99%106.01M | 26.06%103.87M | 26.06%103.87M | --103.75M | --107.14M |
-Accounts receivable | 117.82%75.45M | 6.38%44.9M | 6.38%44.9M | 51.54%47.81M | 1.54%49.18M | 23.97%34.64M | 62.21%42.21M | 62.21%42.21M | --31.55M | --48.44M |
-Gross accounts receivable | ---- | 9.36%57.56M | 9.36%57.56M | ---- | ---- | ---- | 54.95%52.64M | 54.95%52.64M | ---- | ---- |
-Bad debt provision | ---- | -21.42%-12.66M | -21.42%-12.66M | ---- | ---- | ---- | -31.20%-10.43M | -31.20%-10.43M | ---- | ---- |
-Other receivables | 33.25%95.1M | 45.88%89.95M | 45.88%89.95M | 4.56%75.49M | 33.91%78.6M | 15.30%71.37M | 9.38%61.66M | 9.38%61.66M | --72.2M | --58.7M |
Prepaid assets | ---- | 5.22%10.58M | 5.22%10.58M | ---- | ---- | ---- | 36.93%10.05M | 36.93%10.05M | ---- | ---- |
Restricted cash | ---- | 31.20%13.51M | 31.20%13.51M | ---- | ---- | ---- | 165.72%10.29M | 165.72%10.29M | ---- | ---- |
Tax assets-Current | --35K | --25.22K | --25.22K | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
Total current assets | 73.68%230.11M | 43.21%194.11M | 43.21%194.11M | 33.87%167.92M | 22.40%153.3M | 21.57%132.49M | 24.61%135.54M | 24.61%135.54M | --125.43M | --125.25M |
Non current assets | ||||||||||
Net PPE | 11.96%7.69M | 8.39%8.07M | 8.39%8.07M | 18.97%7.76M | 38.80%8.52M | 11.31%6.87M | 11.06%7.44M | 11.06%7.44M | --6.52M | --6.14M |
-Gross PP&E | 11.96%7.69M | 15.41%29.91M | 15.41%29.91M | 18.97%7.76M | 38.80%8.52M | 11.31%6.87M | 17.70%25.92M | 17.70%25.92M | --6.52M | --6.14M |
-Accumulated depreciation | ---- | -18.23%-21.85M | -18.23%-21.85M | ---- | ---- | ---- | -20.61%-18.48M | -20.61%-18.48M | ---- | ---- |
Investment properties | -2.53%579K | -2.48%582.83K | -2.48%582.83K | -2.50%586K | -2.48%590K | -2.46%594K | -2.42%597.63K | -2.42%597.63K | --601K | --605K |
Total investment | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Long-term equity investment | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Deferred tax assets-non current | 18.44%3.87M | 6.21%3.45M | 6.21%3.45M | 22.14%3.32M | 31.14%3.33M | 35.99%3.27M | 43.13%3.25M | 43.13%3.25M | --2.72M | --2.54M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- |
Total non current assets | 13.13%12.14M | 7.19%12.11M | 7.19%12.11M | 18.52%11.67M | 34.02%12.43M | 16.84%10.73M | 17.80%11.29M | 17.80%11.29M | --9.84M | --9.28M |
Total assets | 69.15%242.25M | 40.44%206.22M | 40.44%206.22M | 32.76%179.59M | 23.20%165.73M | 21.20%143.22M | 24.06%146.84M | 24.06%146.84M | --135.28M | --134.52M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 87.80%15.26M | 175.23%16.46M | 175.23%16.46M | 49.57%13.88M | 138.15%15.58M | 64.43%8.13M | 44.99%5.98M | 44.99%5.98M | --9.28M | --6.54M |
-Current debt and capital lease obligation | 87.80%15.26M | 175.23%16.46M | 175.23%16.46M | 49.57%13.88M | 138.15%15.58M | 64.43%8.13M | 44.99%5.98M | 44.99%5.98M | --9.28M | --6.54M |
-Including:Current debt | 82.90%13.29M | 202.98%14.23M | 202.98%14.23M | 44.96%11.89M | 135.04%13.58M | 88.85%7.27M | 72.31%4.7M | 72.31%4.7M | --8.2M | --5.78M |
-Including:Current capital Lease obligation | 129.34%1.97M | 73.75%2.23M | 73.75%2.23M | 84.67%1.99M | 161.62%2M | -21.48%859K | -8.22%1.28M | -8.22%1.28M | --1.08M | --766K |
Payables | 48.03%74.09M | 0.88%53.94M | 0.88%53.94M | 5.22%52.24M | 17.83%61.28M | 25.45%50.06M | 40.37%53.46M | 40.37%53.46M | --49.64M | --52.01M |
-accounts payable | 46.40%69.28M | -3.03%48.66M | -3.03%48.66M | 2.22%49.25M | 13.33%57.59M | 21.09%47.32M | 38.96%50.18M | 38.96%50.18M | --48.19M | --50.82M |
-Total tax payable | 76.24%4.81M | 59.42%3.49M | 59.42%3.49M | 104.60%2.98M | 210.35%3.69M | 233.86%2.73M | 33.80%2.19M | 33.80%2.19M | --1.46M | --1.19M |
-Other payable | ---- | 63.01%1.79M | 63.01%1.79M | ---- | ---- | ---- | 219.16%1.1M | 219.16%1.1M | ---- | ---- |
Accrued and deferred income | 156.46%16.28M | 4.70%13.5M | 4.70%13.5M | -8.46%3.67M | -45.00%4.38M | -18.85%6.35M | 18.84%12.9M | 18.84%12.9M | --4.01M | --7.96M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- |
Current liabilities | 63.70%105.64M | 15.97%83.9M | 15.97%83.9M | 10.89%69.78M | 22.14%81.24M | 22.53%64.53M | 36.32%72.34M | 36.32%72.34M | --62.93M | --66.51M |
Non current liabilities | ||||||||||
Non current financial liabilities | 2.81%3.52M | 16.28%3.97M | 16.28%3.97M | 36.05%4.34M | 41.70%3.98M | 18.83%3.42M | -11.87%3.41M | -11.87%3.41M | --3.19M | --2.81M |
-Long term debt and capital lease obligation | 2.81%3.52M | 16.28%3.97M | 16.28%3.97M | 36.05%4.34M | 41.70%3.98M | 18.83%3.42M | -11.87%3.41M | -11.87%3.41M | --3.19M | --2.81M |
-Including:Long term debt | -42.36%690K | -37.02%849.82K | -37.02%849.82K | -27.32%1.07M | -71.24%461K | -30.65%1.2M | -26.91%1.35M | -26.91%1.35M | --1.48M | --1.6M |
-Including:Long term capital lease obligation | 27.11%2.83M | 51.18%3.12M | 51.18%3.12M | 90.55%3.27M | 191.95%3.52M | 92.89%2.22M | 1.85%2.06M | 1.85%2.06M | --1.72M | --1.21M |
Other non current liabilities | ---- | ---- | ---- | ---- | 0.00%-1K | ---- | ---- | ---- | ---- | ---1K |
Total non current liabilities | 2.81%3.52M | 16.28%3.97M | 16.28%3.97M | 36.05%4.34M | 41.72%3.98M | 18.83%3.42M | -11.87%3.41M | -11.87%3.41M | --3.19M | --2.81M |
Total liabilities | 60.64%109.15M | 15.99%87.86M | 15.99%87.86M | 12.10%74.12M | 22.93%85.22M | 22.34%67.95M | 33.05%75.75M | 33.05%75.75M | --66.12M | --69.32M |
Shareholders'equity | ||||||||||
Share capital | 74.13%85.94M | 58.71%78.33M | 58.71%78.33M | 40.89%69.53M | 0.12%49.41M | 0.00%49.35M | 0.00%49.35M | 0.00%49.35M | --49.35M | --49.35M |
-common stock | 74.13%85.94M | 58.71%78.33M | 58.71%78.33M | 40.89%69.53M | 0.12%49.41M | 0.00%49.35M | 0.00%49.35M | 0.00%49.35M | --49.35M | --49.35M |
Retained earnings | 35.00%76.52M | 32.19%69.44M | 32.19%69.44M | 29.32%65.31M | 282.35%60.61M | 28.17%56.68M | 22.08%52.53M | 22.08%52.53M | --50.5M | --15.85M |
Other reserves | ---- | 0.00%-30.95M | 0.00%-30.95M | ---- | ---- | ---- | 0.00%-30.95M | 0.00%-30.95M | ---- | ---- |
Other equity interest | 3.99%-29.72M | --1.13M | --1.13M | 3.79%-29.78M | ---29.78M | 0.00%-30.95M | ---- | ---- | ---30.95M | ---- |
Total stockholders'equity | 76.79%132.74M | 66.29%117.95M | 66.29%117.95M | 52.48%105.06M | 23.06%80.24M | 19.90%75.08M | 15.47%70.93M | 15.47%70.93M | --68.9M | --65.2M |
Noncontrolling interests | 90.48%360K | 162.12%405.9K | 162.12%405.9K | 58.20%405K | --269K | --189K | --154.85K | --154.85K | --256K | ---- |
Total equity | 76.83%133.1M | 66.50%118.35M | 66.50%118.35M | 52.50%105.47M | 23.48%80.51M | 20.20%75.27M | 15.72%71.09M | 15.72%71.09M | --69.16M | --65.2M |
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.