(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 | -69.86%4.17M | 155.85%77.91M | 9.64%21.24M | 33.29%21.24M | 302.12%21.58M | 138.03%13.85M | -31.31%30.45M | 3.43%19.38M | 40.09%15.93M | -154.90%-10.68M |
Net profit before non-cash adjustment | -19.11%6.5M | -15.44%42.4M | -16.76%9.25M | -14.93%13.14M | -7.38%11.98M | -24.59%8.04M | 11.81%50.15M | -26.60%11.11M | 18.14%15.44M | -15.02%12.93M |
Total adjustment of non-cash items | 187.17%5.15M | 588.39%11.98M | 777.74%4.81M | 518.45%3.67M | 21.75%1.7M | 166.67%1.79M | -31.52%1.74M | 1,044.83%548K | -2,351.28%-878K | 198.08%1.4M |
-Depreciation and amortization | 87.86%4.72M | 60.66%14.91M | 108.38%4.85M | 101.34%4.82M | 11.25%2.73M | 19.27%2.51M | 6.36%9.28M | -1.65%2.33M | 21.84%2.39M | 23.38%2.45M |
-Reversal of impairment losses recognized in profit and loss | -81.31%20K | 86.91%-226K | -87.93%221K | 61.05%-862K | 150.74%308K | 114.50%107K | 56.77%-1.73M | 221.26%1.83M | -45.78%-2.21M | 49.37%-607K |
-Assets reserve and write-off | ---- | 116.79%352K | ---- | ---- | ---- | ---- | ---2.1M | ---- | ---- | ---- |
-Disposal profit | --0 | -1,250.00%-54K | -1,250.00%-54K | --0 | --0 | --0 | -33.33%-4K | -33.33%-4K | --0 | --0 |
-Net exchange gains and losses | 474.43%1.26M | 190.79%483K | 110.34%51K | 233.60%338K | -150.61%-125K | 763.64%219K | -113.65%-532K | -204.32%-493K | -256.34%-253K | 357.41%247K |
-Other non-cash items | 18.53%-853K | -9.65%-3.49M | 39.92%-611K | 22.98%-620K | -73.99%-1.21M | -57.68%-1.05M | -64.11%-3.18M | -35.60%-1.02M | -139.58%-805K | -85.60%-696K |
Changes in working capital | -286.32%-7.48M | 209.75%23.53M | -6.91%7.19M | 223.45%4.43M | 131.60%7.9M | 172.73%4.01M | -599.41%-21.44M | 111.22%7.72M | 178.81%1.37M | -764.52%-25.01M |
-Change in receivables | -79.32%244K | 29.21%8.02M | -12.50%6.91M | -14.17%1.77M | 79.50%-1.83M | -77.32%1.18M | 142.26%6.21M | 367.59%7.89M | 189.22%2.06M | 45.65%-8.95M |
-Change in inventory | -756.30%-7.55M | 172.32%17.43M | -117.59%-222K | 282.62%9.16M | 145.09%7.35M | 110.04%1.15M | -368.70%-24.11M | 15,675.00%1.26M | -33.21%2.39M | -211.37%-16.3M |
-Change in payables | -109.93%-167K | 45.50%-1.93M | 134.86%501K | -110.64%-6.5M | 890.04%2.39M | 126.08%1.68M | -233.48%-3.54M | -173.39%-1.44M | -2.42%-3.08M | -95.69%241K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -132.26%-72K | -5.45%-290K | -94.00%-97K | -37.00%-137K | 69.14%-25K | 29.55%-31K | -53.63%-275K | -16.28%-50K | -163.16%-100K | -50.00%-81K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -6.53%-2.51M | -11.02%-10.88M | 4.79%-3M | -0.24%-3.8M | -9.63%-1.72M | -83.28%-2.36M | -5.48%-9.8M | -35.32%-3.15M | -27.49%-3.79M | 13.32%-1.57M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -86.12%1.59M | 227.55%66.74M | 12.19%18.15M | 43.68%17.3M | 260.93%19.84M | 155.36%11.46M | -41.55%20.38M | -1.14%16.17M | 44.02%12.04M | -170.09%-12.33M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -115.99%-1.18M | -31.84%-4.11M | -370.97%-876K | 16.42%-1.63M | -113.74%-1.06M | -12.63%-544K | 41.55%-3.12M | 93.12%-186K | -1,386.18%-1.96M | 81.74%-495K |
Net business purchase and sale | ---- | ---32.24M | --5.32M | ---33.79M | ---- | ---- | --0 | --0 | --0 | ---- |
Dividends received (cash flow from investment activities) | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 4.54%1.22M | 21.39%4.69M | 5.02%1.19M | -1.49%993K | 47.69%1.34M | 43.19%1.17M | 130.26%3.87M | 96.71%1.14M | 86.32%1.01M | 182.87%908K |
Investing cash flow | -92.78%45K | -4,337.62%-31.66M | 493.47%5.63M | -3,535.48%-34.43M | -943.10%-3.48M | 87.65%623K | 120.43%747K | 144.64%949K | -236.65%-947K | 117.28%413K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -970.56%-1.86M | -153.19%-5.56M | 15.91%-3M | 71.59%-1.56M | -120.63%-1.21M | -79.02%214K | -345.44%-2.2M | -27.76%-3.57M | -747.18%-5.5M | 634.31%5.86M |
Increase or decrease of lease financing | -127.24%-3.89M | -81.65%-11.02M | -140.26%-3.72M | -130.00%-3.63M | -15.93%-1.95M | -36.44%-1.71M | -31.64%-6.07M | -22.34%-1.55M | -44.16%-1.58M | -69.90%-1.68M |
Cash dividends paid | -14.28%-6.35M | -25.00%-11.9M | --0 | -33.35%-6.35M | --0 | -16.68%-5.55M | -50.00%-9.52M | --0 | -99.96%-4.76M | ---1K |
Financing cash flow | -71.59%-12.1M | -60.16%-28.48M | -31.36%-6.73M | 2.51%-11.54M | -175.68%-3.16M | -41.20%-7.05M | -55.33%-17.78M | -26.07%-5.12M | -350.88%-11.84M | 300.05%4.17M |
Net cash flow | ||||||||||
Beginning cash position | 4.78%143.5M | 2.50%136.96M | 5.49%131.82M | 23.81%155.63M | 6.53%142.16M | 2.50%136.96M | 17.35%133.62M | 1.22%124.96M | 7.42%125.7M | 28.43%133.44M |
Current changes in cash | -307.95%-10.46M | 97.70%6.61M | 42.06%17.05M | -3,738.29%-28.67M | 270.49%13.2M | 2,991.38%5.03M | -83.09%3.34M | 17.98%12M | -111.62%-747K | -159.04%-7.74M |
Effect of exchange rate changes | -637.65%-914K | ---64K | ---53K | ---453K | --272K | --170K | --0 | --0 | --0 | --0 |
End cash Position | -7.06%132.12M | 4.78%143.5M | 4.78%143.5M | 5.49%131.82M | 23.81%155.63M | 6.53%142.16M | 2.50%136.96M | 2.50%136.96M | 1.22%124.96M | 7.42%125.7M |
Free cash flow | -96.36%397K | 262.69%62.57M | 8.01%17.27M | 55.01%15.63M | 246.37%18.77M | 172.48%10.9M | -41.49%17.25M | 17.36%15.99M | 18.48%10.09M | -186.20%-12.82M |
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