(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 | 86.61%-9.69M | -259.84%-80.51M | -107.22%-4.1M | -9.34%806K | 47.37%-4.86M | -3,743.35%-72.36M | 328.28%50.37M | 56.73M | 889K | -657.14%-9.24M |
Net profit before non-cash adjustment | 108.26%128K | 80.44%-1.86M | 89.81%-971.86K | -48.52%852K | 83.77%-187K | -235.50%-1.55M | -440.13%-9.49M | ---9.54M | --1.66M | -196.13%-1.15M |
Total adjustment of non-cash items | -184.62%-154K | 25.22%1.51M | -75.66%1.55M | 94.80%-282K | 161.11%66K | -52.85%182K | -74.31%1.21M | --6.36M | ---5.43M | -107.01%-108K |
-Depreciation and amortization | 4.14%277K | 11.52%1.13M | -34.80%231.89K | 52.70%339K | 36.07%298K | 20.36%266K | -1.04%1.02M | --355.63K | --222K | 17.86%219K |
-Reversal of impairment losses recognized in profit and loss | ---- | 116.00%1.29M | 171.83%1.29M | 102.95%174K | ---- | ---- | -395.12%-8.07M | ---1.8M | ---5.89M | ---- |
-Assets reserve and write-off | --0 | -74.05%2.11M | -87.72%1M | 922.00%822K | -47.94%139K | 180.65%150K | 629.26%8.14M | --8.16M | ---100K | 438.64%267K |
-Disposal profit | --0 | -255.72%-569.15K | -205.72%-489.15K | --0 | --0 | ---80K | 56.39%-160K | ---160K | --0 | --0 |
-Net exchange gains and losses | 3.51%177K | 188.44%331.47K | 302.93%269.47K | 1,050.00%19K | 63.22%-128K | 58.33%171K | -151.93%-374.79K | ---132.79K | ---2K | -3,842.45%-348K |
-Other non-cash items | -87.08%-608K | -530.83%-2.79M | -913.30%-758.69K | -1,003.87%-1.64M | -153.08%-69K | -233.74%-325K | 89.62%647.29K | --93.29K | --181K | -34.86%130K |
Changes in working capital | 86.39%-9.66M | -236.67%-80.17M | -107.80%-4.67M | -94.94%236K | 40.58%-4.74M | -3,542.73%-70.99M | 565.44%58.66M | --59.91M | --4.66M | -637.79%-7.98M |
-Change in receivables | 287.41%3.41M | -192.25%-6.72M | -153.83%-1.59M | -64.28%2.42M | -127.58%-5.74M | -2,462.34%-1.82M | 242.00%7.29M | --2.95M | --6.78M | -43.04%-2.52M |
-Change in inventory | -2,211.77%-14.53M | 27.47%-4.2M | 95.76%-381.04K | -420.21%-4.78M | 159.65%275K | -68.12%688K | -76.94%-5.79M | ---8.98M | --1.49M | -128.95%-461K |
-Change in payables | 102.09%1.46M | -221.12%-69.24M | -104.10%-2.7M | 172.06%2.6M | 114.37%717K | -40,045.98%-69.85M | 473.95%57.16M | --65.94M | ---3.61M | -447.67%-4.99M |
-Changes in other current assets | 75.00%-1K | -12.38%-3.9K | 38.70%-903 | ---3K | 233.33%4K | -500.00%-4K | -69.33%-3.47K | ---1.47K | --0 | ---3K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 93.95%-11.9K | -6.04%36.1K | 79.31%-12K | 80.56%-14K | 79.05%-22K | -53.51%-196.58K | 38.42K | -58K | -96.70%-72K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -151.33%-284K | 32.31%-977.35K | -9,831.75%-495.35K | 53.55%-386K | 102.75%17K | -113K | 19.90%-1.44M | 5.09K | -831K | -2,381.43%-618K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 86.25%-9.97M | -267.25%-81.5M | -108.03%-4.56M | --408K | 51.06%-4.86M | -3,953.91%-72.49M | 407.49%48.73M | --56.77M | --0 | -721.84%-9.93M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -171.39%-1.02M | -111.32%-3.07M | 41.02%-839.97K | -22,587.50%-1.82M | -671.43%-40K | -1,285.19%-374K | -94.65%-1.45M | ---1.42M | ---8K | 102.42%7K |
Net business purchase and sale | --0 | 85.95%-2.22M | -103.50%-100.39K | ---2.25M | 99.91%-17K | --140K | -43,695.30%-15.83M | --2.87M | --0 | ---18.7M |
Net investment property transactions | ---- | --3.85M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | --0 | ---- | ---- | --0 | --0 | ---66M | ---- | ---- | ---- | --0 |
Interest received (cash flow from investment activities) | 51.42%692K | 3,392.58%2.94M | 66,559.06%809.24K | 73,300.00%1.47M | 459.46%207K | 938.64%457K | -56.99%84.21K | --1.21K | --2K | -20.53%37K |
Investing cash flow | 99.51%-323K | 108.71%1.5M | 4,734.22%69.72M | -43,133.33%-2.59M | 100.80%150K | -387,023.53%-65.78M | -2,833.27%-17.2M | --1.44M | ---6K | -7,604.44%-18.66M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 46.03%-313K | 52.16%-1.78M | 31.36%-308.59K | -34.99%-598K | 89.09%-292K | -289.26%-580K | -91.68%-3.72M | ---449.59K | ---443K | -623.47%-2.68M |
Net common stock issuance | --0 | 164.01%86.83M | -130.03%-1.22M | --0 | --0 | --88.06M | 169.15%32.89M | --4.08M | --536K | --28.28M |
Increase or decrease of lease financing | 79.45%-15K | 13.13%-58.95K | 268.54%25.05K | 487.50%31K | -50.00%-42K | -329.41%-73K | 69.23%-67.86K | ---14.86K | ---8K | -96.06%-28K |
Issuance fees | --0 | ---- | ---- | --0 | --0 | ---1.22M | ---- | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | 16.36%-92K | 21.12%-421.95K | 34.58%-86.95K | 22.73%-102K | -50.00%-123K | 41.49%-110K | 37.99%-534.92K | ---132.92K | ---132K | 60.86%-82K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | 1,337.91%2.9M | ---300.31K | --82K | ---- |
Financing cash flow | -100.49%-420K | 168.78%84.57M | -111.66%-370.83K | -2,011.43%-669K | -101.60%-457K | 24,413.28%86.07M | 287.93%31.47M | --3.18M | --35K | 4,627.21%28.61M |
Net cash flow | ||||||||||
Beginning cash position | 5.29%84.79M | 375.27%80.53M | 9.06%20.49M | 24.29%23.31M | 54.36%28.37M | 375.28%80.53M | 9,377.10%16.94M | --18.79M | --18.75M | 304.10%18.38M |
Current changes in cash | 79.48%-10.71M | -92.74%4.57M | 5.53%64.79M | -9,944.83%-2.86M | -20,756.00%-5.16M | -3,480.83%-52.2M | 267.80%62.99M | --61.39M | --29K | -96.54%25K |
Effect of exchange rate changes | -565.79%-177K | -152.34%-310.87K | -237.79%-484.87K | 1,500.00%32K | -70.20%104K | 134.86%38K | --593.88K | --351.88K | --2K | 453,146.75%349K |
End cash Position | 160.50%73.9M | 5.29%84.79M | 5.29%84.79M | 9.06%20.49M | 24.29%23.31M | 54.36%28.37M | 375.27%80.53M | --80.53M | --18.79M | 255.85%18.75M |
Free cash flow | 84.94%-10.98M | -279.08%-84.65M | -109.75%-5.4M | -17,487.50%-1.41M | 50.63%-4.9M | -4,034.52%-72.95M | 457.66%47.27M | --55.34M | ---8K | -876.44%-9.92M |
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