(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 | 414.06%84.03M | -96.96%1.49M | -96.72%1.11M | 137.07%8.82M | -38.85%18.32M | -404.36%-26.76M | 114.00%48.95M | 274.16%33.98M | -288.37%-23.78M | 260.72%29.95M |
Net profit before non-cash adjustment | 33.43%-26.4M | 61.00%-58.28M | 93.56%-1.35M | -763.45%-6.39M | 82.28%-10.89M | 41.68%-39.65M | -61.78%-149.45M | 87.47%-20.97M | -69.24%963K | -275.62%-61.45M |
Total adjustment of non-cash items | -0.22%22.66M | 23.13%80.16M | -29.97%11.49M | 8.52%21.9M | 18.09%24.06M | 179.05%22.71M | -74.10%65.1M | -91.72%16.4M | 17.64%20.18M | 25.76%20.38M |
-Depreciation and amortization | -5.41%11.15M | 8.45%40.97M | -4.80%6.09M | 11.45%11.5M | 10.85%11.59M | 11.17%11.78M | -5.94%37.78M | 10.08%6.4M | -8.62%10.32M | -9.09%10.46M |
-Reversal of impairment losses recognized in profit and loss | ---- | 800.00%9K | ---- | ---- | ---- | ---- | 0.00%1K | ---- | ---- | ---- |
-Share of associates | 500.00%48K | -81.96%351K | -231.07%-135K | -310.71%-236K | -2.46%714K | -99.20%8K | 197.59%1.95M | 148.82%103K | 134.04%112K | 197.21%732K |
-Disposal profit | --0 | 99.88%-14K | 99.88%-14K | --0 | --0 | --0 | -310.28%-11.73M | -310.28%-11.73M | --0 | --0 |
-Net exchange gains and losses | ---- | 392.78%284K | ---- | ---- | ---- | ---- | -51.56%-97K | ---- | ---- | ---- |
-Remuneration paid in stock | ---- | -192.14%-1.17M | ---- | ---- | ---- | ---- | --1.27M | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | 1.80%2.6M | ---- | ---- | ---- | ---- | 2.61%2.56M | ---- | ---- | ---- |
-Other non-cash items | 5.01%11.46M | 11.25%37.12M | -78.67%3.82M | 9.08%10.63M | 27.96%11.75M | 415.49%10.92M | -84.38%33.37M | -90.72%17.89M | 57.52%9.75M | 68.53%9.19M |
Changes in working capital | 994.69%87.77M | -115.29%-20.38M | -123.40%-9.02M | 85.09%-6.7M | -92.76%5.15M | -114.29%-9.81M | 197.96%133.29M | 176.72%38.55M | -486.27%-44.93M | 201.72%71.03M |
-Change in receivables | ---- | -197.50%-23.67M | ---- | ---- | ---- | ---- | 119.45%24.27M | ---- | ---- | ---- |
-Change in inventory | ---- | -69.75%48.37M | ---- | ---- | ---- | ---- | 3,038.17%159.9M | ---- | ---- | ---- |
-Change in payables | ---- | 11.39%-45.08M | ---- | ---- | ---- | ---- | -773.54%-50.88M | ---- | ---- | ---- |
-Changes in other current assets | 436.35%88M | ---- | ---- | -5.18%-58.02M | 2.10%80.83M | -127.13%-26.16M | ---- | ---- | -4,356.17%-55.16M | 201.63%79.17M |
-Changes in other current liabilities | -101.41%-231K | ---- | ---- | 401.48%51.32M | -829.91%-75.69M | 158.84%16.35M | ---- | ---- | 214.23%10.23M | -200.87%-8.14M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | 1.31%-10.52M | -15.16%-43.5M | -2.26%-10.8M | -10.94%-10.79M | -27.26%-11.26M | -23.25%-10.66M | -6.73%-37.78M | 3.60%-10.56M | -25.33%-9.72M | -12.79%-8.84M |
Interest received (cash flow from operating activities) | -5.33%710K | 6.81%3.06M | -25.09%651K | 62.62%844K | 106.35%813K | -30.62%750K | 258.77%2.86M | 291.44%869K | 182.07%519K | 116.48%394K |
Tax refund paid | -31.82%-145K | 90.16%-373K | -108.33%-150K | 96.99%-27K | 77.07%-86K | 95.50%-110K | -1,258.78%-3.79M | 93.80%-72K | -193.06%-898K | -91.33%-375K |
Other operating cash inflow (outflow) | -61.61%-682K | -149.52%-10.83M | -188.25%-9.23M | -107.29%-711K | -46.30%-474K | 10.97%-422K | 19.41%-4.34M | 27.87%-3.2M | -134.93%-343K | 34.94%-324K |
Operating cash flow | 297.29%73.39M | -950.15%-50.16M | -187.58%-18.41M | 94.55%-1.87M | -64.84%7.31M | -2,090.75%-37.2M | 134.47%5.9M | 158.65%21.02M | -657.05%-34.23M | 177.08%20.8M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 35.72%-592K | 67.59%-4.36M | 95.02%-170K | 26.35%-2.03M | 71.02%-1.24M | 69.31%-921K | -9.80%-13.46M | 65.04%-3.41M | -81.34%-2.75M | -643.85%-4.29M |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | 96.45%65M | --0 | --0 | --0 |
Investing cash flow | 35.72%-592K | -108.46%-4.36M | 95.02%-170K | 26.35%-2.03M | 71.02%-1.24M | -101.49%-921K | 147.42%51.54M | 65.04%-3.41M | -81.34%-2.75M | -113.20%-4.29M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -452.12%-56.38M | 883.81%24.5M | 127.63%4.26M | -96.73%3.13M | 104.55%1.1M | 127.01%16.01M | 95.22%-3.13M | -537.76%-15.43M | 353.76%95.77M | 68.03%-24.19M |
Net common stock issuance | --0 | -10.00%-44K | --0 | --0 | --0 | ---44K | ---40K | ---40K | --0 | --0 |
Increase or decrease of lease financing | -5.13%-553K | -5.10%-2.14M | -5.01%-545K | -5.27%-539K | -4.93%-532K | -5.20%-526K | 43.78%-2.04M | 40.41%-519K | 44.89%-512K | 44.77%-507K |
Cash dividends for minorities | ---- | ---224K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---281K | ---- | ---- | ---- |
Financing cash flow | -468.70%-56.93M | 502.77%22.09M | 121.47%3.49M | -97.28%2.59M | 102.30%568K | 125.83%15.44M | 92.10%-5.49M | -713.07%-16.27M | 381.35%95.26M | 67.76%-24.7M |
Net cash flow | ||||||||||
Beginning cash position | -27.30%86.74M | 77.21%119.32M | -13.67%101.83M | 72.84%103.13M | 42.14%96.49M | 77.21%119.32M | -49.38%67.33M | 6.98%117.96M | -30.48%59.67M | -56.74%67.89M |
Current changes in cash | 169.96%15.87M | -162.41%-32.43M | -1,229.12%-15.09M | -102.24%-1.3M | 181.08%6.64M | -4,411.41%-22.68M | 179.07%51.96M | 103.11%1.34M | 138.70%58.28M | 88.48%-8.19M |
Effect of exchange rate changes | --0 | -603.33%-151K | --0 | -133.33%-1K | 103.33%1K | -639.29%-151K | -3.23%30K | 11.54%29K | 0.00%3K | -1,400.00%-30K |
End cash Position | 6.34%102.61M | -27.30%86.74M | -27.30%86.74M | -13.67%101.83M | 72.84%103.13M | 42.14%96.49M | 77.21%119.32M | 77.21%119.32M | 6.98%117.96M | -30.48%59.67M |
Free cash flow | 290.85%72.76M | -601.79%-54.56M | -206.11%-18.6M | 89.48%-3.9M | -63.26%6.07M | -700.97%-38.13M | 73.69%-7.77M | 138.58%17.53M | -965.93%-37.05M | 159.89%16.51M |
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