(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 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -60.15%59.67M | 87.94%18.55M | -90.04%8.26M | -49.86%25.2M | 14.11%7.65M | 48.28%149.73M | -82.41%9.87M | 524.61%82.88M | 51.73%50.27M | 534.33%6.71M |
Net profit before non-cash adjustment | -42.38%43.17M | 216.93%9.92M | -62.91%11.9M | -91.38%2.3M | -22.77%19.05M | -50.01%74.91M | -118.12%-8.48M | -15.34%32.09M | -10.45%26.63M | -30.33%24.67M |
Total adjustment of non-cash items | -65.32%9.72M | 134.64%1.74M | 115.77%1.6M | -52.17%5.99M | -98.43%391K | 105.36%28.02M | -84.11%742K | -627.37%-10.14M | 233.48%12.52M | 654.85%24.9M |
-Depreciation and amortization | 2.27%24.88M | 9.39%6.83M | 1.78%6.25M | 2.77%6.17M | -5.20%5.64M | 3.24%24.33M | 3.29%6.24M | 3.39%6.14M | 2.76%6M | 3.52%5.95M |
-Reversal of impairment losses recognized in profit and loss | -114.04%-767K | 93.69%-57K | 59.24%-1.08M | -74.88%2.24M | -1,709.48%-1.87M | 1,026.60%5.46M | -723.45%-904K | -1,002.73%-2.65M | 127,200.00%8.9M | 114.81%116K |
-Share of associates | 505.93%548K | -978.95%-205K | -700.00%-48K | 4,672.22%823K | 76.09%-22K | -213.95%-135K | -124.68%-19K | 64.71%-6K | 78.82%-18K | -411.11%-92K |
-Disposal profit | -540.88%-4.33M | 48.83%-1.42M | 86.94%-2.01M | -502.16%-1.39M | -97.44%496K | 113.69%981K | -2,737.76%-2.78M | -322.66%-15.37M | 79.45%-231K | 938.14%19.36M |
-Net exchange gains and losses | 144.12%60K | -28.88%-598K | -57.95%1.26M | 139.94%516K | 18.55%-1.12M | -209.09%-136K | -24.40%-464K | 1,019.48%2.99M | -836.23%-1.29M | -784.50%-1.37M |
-Pension and employee benefit expenses | -86.18%242K | -170.39%-630K | 2.11%290K | 1.75%291K | 1.75%291K | -24.20%1.75M | 10.49%895K | -52.75%284K | -52.17%286K | -4.98%286K |
-Other non-cash items | -158.13%-10.92M | 2.38%-2.18M | -100.46%-3.06M | -136.82%-2.65M | -569.92%-3.03M | 22.51%-4.23M | -15.20%-2.23M | 0.13%-1.53M | 15.23%-1.12M | 195.56%645K |
Changes in working capital | -85.51%6.78M | -60.87%6.89M | -108.60%-5.24M | 52.27%16.92M | 72.49%-11.79M | 174.84%46.79M | 279.08%17.61M | 329.44%60.93M | 3,127.79%11.11M | -6.48%-42.86M |
-Change in receivables | -128.79%-10.67M | -1,702.20%-7.29M | -97.63%840K | -82.55%4.07M | 62.59%-8.29M | 187.76%37.05M | 105.45%455K | 268.93%35.42M | 221.45%23.32M | -9.86%-22.14M |
-Change in inventory | -18.51%14.83M | -32.84%13.97M | -147.48%-11.71M | 486.62%22.62M | 53.05%-10.06M | 161.41%18.19M | 994.32%20.8M | 1,234.41%24.66M | 21.17%-5.85M | 2.34%-21.42M |
-Change in payables | 131.97%3.76M | 70.29%-3.01M | 214.45%6.59M | -68.31%-6.99M | 1,481.46%7.16M | -260.04%-11.74M | -195.13%-10.14M | 165.41%2.1M | -137.99%-4.15M | -72.19%453K |
-Changes in other current assets | -134.46%-1.14M | -50.38%3.22M | 22.66%-966K | -26.29%-2.78M | -341.90%-612K | 66.77%3.3M | 1,417.52%6.5M | -497.61%-1.25M | -242.43%-2.2M | 19.34%253K |
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 | 17.88%-31.02M | 23.03%-7.91M | -24.26%-8.36M | 51.63%-8.12M | -66.30%-6.64M | -150.88%-37.78M | -207.64%-10.27M | -104.31%-6.73M | -171.47%-16.79M | -77.93%-3.99M |
Other operating cash inflow (outflow) | 50.82%-663K | 70.98%-267K | -66.67%-55K | 16.55%-237K | 6.31%-104K | -80.21%-1.35M | -110.05%-920K | 69.16%-33K | -62.29%-284K | -296.43%-111K |
Operating cash flow | -74.70%27.98M | 885.69%10.38M | -100.20%-156K | -49.25%16.85M | -65.02%911K | 29.86%110.6M | -102.52%-1.32M | 671.24%76.12M | 24.00%33.2M | 168.26%2.6M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -31.55%-33.81M | -9.45%-8.22M | -15.95%-11.96M | -113.27%-9.42M | -21.74%-4.21M | -26.16%-25.7M | -30.80%-7.51M | -34.44%-10.32M | -19.60%-4.42M | -5.95%-3.46M |
Net business purchase and sale | ---6M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment property transactions | -73.57%-2.95M | -36.26%-2.32M | --0 | ---- | ---- | ---1.7M | ---1.7M | --0 | ---- | ---- |
Net investment product transactions | 48.37%-222K | -3.49%-445K | --0 | --0 | --223K | -7.50%-430K | ---430K | --0 | --0 | --0 |
Dividends received (cash flow from investment activities) | -37.03%3.13M | -66.82%1.12M | 132.88%170K | 190.03%1.8M | -96.83%28K | 405.91%4.96M | 2,869.30%3.39M | 78.05%73K | 1,417.07%622K | 12.48%883K |
Interest received (cash flow from investment activities) | 78.57%12.26M | 25.59%3.02M | 83.46%3.32M | 118.53%3.16M | 129.18%2.76M | 48.15%6.86M | 113.77%2.41M | 48.44%1.81M | 20.80%1.45M | 10.16%1.2M |
Net changes in other investments | 198.01%1.18M | 205.34%454K | 124.10%688K | 201.78%630K | -27.92%-591K | -300.83%-1.21M | -193.70%-431K | 130.73%307K | -153.04%-619K | -1,550.00%-462K |
Investing cash flow | -53.52%-26.42M | -189.30%-12.38M | 4.19%-7.79M | -50.27%-4.46M | 2.29%-1.79M | -18.21%-17.21M | -5.86%-4.28M | -9.64%-8.13M | -130.43%-2.97M | -1.05%-1.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 195.43%18.8M | 3,333.33%9.7M | 99.26%-300K | -13.39%9.7M | -103.09%-300K | -213.87%-19.7M | 83.33%-300K | ---40.3M | 773.08%11.2M | -53.28%9.7M |
Increase or decrease of lease financing | -5.49%-1.98M | 37.50%-540K | -296.52%-456K | -16.41%-525K | -2.69%-458K | -8.00%-1.88M | -64.57%-864K | 67.33%-115K | -3.92%-451K | -4.69%-446K |
Cash dividends paid | 0.00%-6.85M | --0 | ---- | ---- | ---- | 0.00%-6.85M | --0 | ---- | ---- | ---- |
Cash dividends for minorities | -2.54%-1.82M | 100.23%2K | 100.78%7K | ---- | ---- | -1.43%-1.77M | -43,550.00%-873K | ---899K | ---- | ---- |
Interest paid (cash flow from financing activities) | 13.02%-808K | -60.61%-212K | -5.71%-148K | 35.66%-240K | 26.76%-208K | -15.84%-929K | 32.31%-132K | 33.65%-140K | -77.62%-373K | -52.69%-284K |
Financing cash flow | 123.61%7.35M | 512.63%8.95M | 83.97%-7.74M | -31.49%7.11M | -110.77%-966K | -604.69%-31.12M | 14.00%-2.17M | -1,992.76%-48.3M | 213.34%10.38M | -55.49%8.97M |
Net cash flow | ||||||||||
Beginning cash position | 19.64%385.58M | 1.66%389.78M | 8.16%409.66M | 18.34%395M | 19.64%385.58M | 33.09%322.29M | 39.00%383.4M | 37.18%378.75M | 29.85%333.77M | 33.09%322.29M |
Current changes in cash | -85.69%8.91M | 189.41%6.95M | -179.68%-15.69M | -51.99%19.5M | -118.93%-1.84M | -18.90%62.27M | -116.97%-7.77M | 13,294.56%19.69M | 148.69%40.6M | -32.92%9.74M |
Effect of exchange rate changes | 103.22%2.09M | -101.53%-152K | 72.14%-4.19M | -210.44%-4.83M | 547.13%11.26M | -69.35%1.03M | 1,358.80%9.95M | -3,430.28%-15.04M | 59.88%4.38M | 391.53%1.74M |
End cash Position | 2.85%396.58M | 2.85%396.58M | 1.66%389.78M | 8.16%409.66M | 18.34%395M | 19.64%385.58M | 19.64%385.58M | 39.00%383.4M | 37.18%378.75M | 29.85%333.77M |
Free cash flow | -106.95%-5.9M | 124.00%2.13M | -118.45%-12.14M | -74.18%7.42M | -276.42%-3.31M | 30.98%84.81M | -119.01%-8.86M | 2,961.47%65.79M | 24.58%28.75M | 87.59%-878K |
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