(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 216.15%4.29M | 122.26%9.98M | -114.11%-6.46M | -137.25%-20.85M | 596.41%62.92M | 44.84%-3.69M | -586.80%-44.84M | 383.89%45.82M | 510.24%55.98M | -159.06%-12.68M |
Net profit before non-cash adjustment | 77.04%-1.97M | 32.38%-5.71M | -76.40%5.7M | -10.40%19.96M | 216.83%2.76M | -112.86%-8.58M | -202.01%-8.44M | 96.71%24.16M | 764.75%22.28M | -137.87%-2.36M |
Total adjustment of non-cash items | -29.51%4.81M | 11.95%5.97M | -17.56%26.36M | -27.21%10.47M | -56.53%3.73M | 32.89%6.82M | 37.88%5.33M | 367.66%31.97M | 477.56%14.39M | 3,467.45%8.59M |
-Depreciation and amortization | 23.80%3.39M | 7.16%3.88M | 3.66%13.52M | 25.07%4.53M | -30.38%2.64M | -29.05%2.74M | 103.83%3.62M | 183.17%13.04M | 53.96%3.62M | 363.37%3.8M |
-Reversal of impairment losses recognized in profit and loss | -103.56%-14K | -13.04%80K | -31.02%3.19M | -37.80%2.71M | --0 | 171.03%393K | 15.00%92K | 212.71%4.63M | 205.68%4.35M | 5,100.00%50K |
-Assets reserve and write-off | 94.92%-33K | ---40K | -65.92%4.49M | -58.47%5.14M | --0 | ---649K | --0 | 841.98%13.19M | 802.78%12.38M | --0 |
-Share of associates | --0 | --0 | --0 | --0 | -90.01%327K | 65.28%-209K | 81.73%-118K | 200.00%1.15M | -194.49%-875K | 507.21%3.27M |
-Disposal profit | -100.12%-4K | --0 | 106.25%539K | 66.77%-2.84M | --0 | 84,475.00%3.38M | ---1K | -2,229.73%-8.62M | -2,205.95%-8.53M | ---84K |
-Net exchange gains and losses | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---189K | ---- | ---- |
-Other non-cash items | 25.26%1.47M | 17.86%2.05M | -47.44%4.61M | -74.34%931K | -50.77%764K | -32.37%1.18M | -6.20%1.74M | 39.84%8.78M | 72.27%3.63M | 699.23%1.55M |
Changes in working capital | 174.79%1.45M | 123.29%9.72M | -273.62%-38.52M | -365.51%-51.28M | 398.53%56.43M | 75.16%-1.94M | -1,325.97%-41.74M | 70.76%-10.31M | 203.22%19.31M | -222.07%-18.9M |
-Change in receivables | -48.28%11.95M | 102.89%5.7M | 56.27%26.98M | 209.85%17.49M | -193.20%-16.42M | 558.03%23.1M | -86.38%2.81M | 3,645.17%17.27M | -124.93%-15.92M | 957.20%17.61M |
-Change in inventory | -53.65%7.05M | 77.23%-1.47M | -617.76%-6.22M | 103.20%502K | -846.45%-15.47M | 34.87%15.21M | -540.96%-6.46M | -101.10%-867K | -479.53%-15.68M | -86.38%2.07M |
-Change in payables | 34.57%-17.66M | 128.59%6.39M | -121.95%-59.28M | -236.11%-30.49M | 173.67%20.55M | -260.77%-26.99M | -62.79%-22.35M | 68.04%-26.71M | 350.88%22.4M | -256.04%-27.9M |
-Changes in other current assets | 100.81%107K | 94.31%-895K | ---- | ---- | 733.82%67.77M | -102.52%-13.26M | -39.53%-15.73M | ---- | ---- | 44.54%-10.69M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 14.80%-3.78M | 6.74%-4.04M | 39.27%-3.38M | 46.74%9.34M | 11.66%-3.95M | -14.49%-4.43M | -20.89%-4.33M | 56.39%-5.56M | 240.19%6.36M | -63.62%-4.47M |
Interest received (cash flow from operating activities) | 124.35%691K | 68.69%334K | 65.95%3.95M | 78.41%3.15M | 31.98%293K | 38.74%308K | 16.47%198K | 166.11%2.38M | 246.72%1.77M | -45.59%222K |
Tax refund paid | -312.25%-3.45M | -87.43%-3.01M | 28.21%-5.46M | -11.57%-3.09M | -29.63%-2.39M | 216.15%1.63M | -0.69%-1.61M | 0.43%-7.61M | -5.17%-2.77M | 4.40%-1.85M |
Other operating cash inflow (outflow) | 58.42%-326K | 0 | -32.49%-1.82M | 0 | -7,892.31%-1.04M | -2,700.00%-784K | 0 | 49.52%-1.38M | 39.04%-1.34M | 97.57%-13K |
Operating cash flow | 63.10%-2.57M | 106.45%3.26M | -139.15%-13.18M | -119.08%-11.45M | 397.26%55.83M | 40.73%-6.98M | -1,304.17%-50.59M | 187.71%33.66M | 347.89%60.01M | -212.68%-18.78M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.96%-2.01M | -738.78%-411K | 62.01%-3.82M | 15.36%-711K | -2,734.15%-1.16M | 50.38%-1.9M | 99.08%-49K | 35.30%-10.05M | 90.91%-840K | 99.35%-41K |
Net intangibles purchase and sale | --235K | 84.02%-235K | 37.30%-1.47M | --0 | --0 | --0 | 36.76%-1.47M | ---2.35M | --0 | ---78K |
Net business purchase and sale | ---- | ---- | ---45.42M | -2,165,900.00%-21.66M | -2,380,000.00%-23.8M | ---- | ---- | --0 | ---1K | --1K |
Net investment property transactions | --0 | --0 | 64.91%-10M | --494K | 89.49%-2.99M | ---4.5M | ---3M | ---28.5M | --0 | ---28.5M |
Repayment of advance payments to other parties and cash income from loans | ---- | --3.76M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 73.54%-168K | 80.64%-993K | ---- | ---- | -271.64%-249K | -2,167.86%-635K | -680.82%-5.13M | 0.54%5.43M | 12.59%6.18M | -168.00%-67K |
Investing cash flow | 71.94%-1.96M | 121.99%2.12M | -71.14%-60.71M | -8,324.89%-55.86M | 151.97%11.79M | -84.36%-6.99M | -15.82%-9.65M | -249.92%-35.47M | 82.32%-663K | -259.34%-22.69M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 59.10%-5M | 10.23%13.41M | -133.00%-2.55M | 109.49%2.56M | -109.60%-5.06M | -83.08%-12.22M | 207.52%12.16M | -78.36%7.72M | -187.68%-26.99M | 136.64%52.69M |
Increase or decrease of lease financing | 48.43%-754K | 35.97%-1.41M | 10.65%-5.78M | 29.87%-723K | 34.71%-1.39M | 27.15%-1.46M | -69.52%-2.2M | -107.68%-6.46M | 38.89%-1.03M | -337.45%-2.13M |
Interest paid (cash flow from financing activities) | ---- | ---- | -19.04%-8.16M | ---- | ---- | ---- | ---- | ---6.85M | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | 1,045.85%33.83M | ---- | ---- | ---- | ---- | ---3.58M | ---3.97M | --190K |
Financing cash flow | 57.96%-5.75M | 20.44%12M | 289.13%17.35M | 162.71%27.51M | -111.55%-6.44M | -61.31%-13.68M | 178.99%9.96M | -128.18%-9.18M | -250.81%-43.88M | 156.16%55.79M |
Net cash flow | ||||||||||
Beginning cash position | 23.25%58.97M | -57.61%41.59M | -10.07%98.12M | -1.54%81.38M | -70.43%20.2M | -48.20%47.84M | -10.07%98.12M | -12.75%109.11M | -23.45%82.65M | -9.90%68.33M |
Current changes in cash | 62.79%-10.29M | 134.57%17.38M | -414.39%-56.53M | -357.30%-39.79M | 327.01%61.18M | -14.99%-27.64M | -200.27%-50.28M | 31.09%-10.99M | 1,258.96%15.47M | -55.42%14.33M |
End cash Position | 141.00%48.68M | 23.25%58.97M | -57.61%41.59M | -57.61%41.59M | -1.54%81.38M | -70.43%20.2M | -48.20%47.84M | -10.07%98.12M | -10.07%98.12M | -23.45%82.65M |
Free cash flow | 54.07%-4.35M | 105.02%2.62M | -190.71%-19.09M | -120.62%-12.17M | 387.96%54.67M | 38.74%-9.48M | -1,371.98%-52.11M | 138.77%21.04M | 274.59%59.04M | -282.88%-18.99M |
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