ZENTECH
0094
SCBUILD
0109
HONGSENG
0041
MTRONIC
0043
G3
7184
(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -8,812.58%-185.56M | -270,824.66%-197.63M | 10.54%8.04M | 167.53%2.79M | 123.33%1.24M | -440.75%-2.08M | -99.60%73K | 214.35%7.27M | -205.03%-4.14M | 77.83%-5.29M |
Net profit before non-cash adjustment | -945.09%-18.59M | -931.02%-6.08M | -139.49%-943K | -1,064.41%-12.95M | 247.29%1.39M | 1,717.65%2.2M | 60.72%-590K | 143.92%2.39M | 246.94%1.34M | -172.33%-941K |
Total adjustment of non-cash items | 99,100.00%21.82M | 1,859.43%11.64M | 22.19%-1.31M | 3,041.73%11.91M | -127.81%-421K | 129.33%22K | 582.76%594K | -70.14%-1.68M | -205.74%-405K | 241.76%1.51M |
-Depreciation and amortization | 11.73%1.76M | 8.58%443K | 9.68%442K | 15.84%446K | 13.12%431K | 13.70%1.58M | 24.77%408K | 1.00%403K | --385K | --381K |
-Reversal of impairment losses recognized in profit and loss | -201.89%-54K | --0 | --0 | -356.00%-64K | -95.92%10K | -94.71%53K | -98.65%9K | -167.26%-226K | --25K | --245K |
-Disposal profit | -99.46%2K | -150.00%-1K | -99.19%3K | --0 | --0 | 117.54%372K | -98.90%2K | 3,800.00%370K | --0 | --0 |
-Net exchange gains and losses | 333.43%6.14M | 563,000.00%11.26M | 16.34%-1.98M | -107.98%-2.14M | -232.11%-1.01M | 12.37%-2.63M | 99.84%-2K | -28.42%-2.36M | ---1.03M | --763K |
-Remuneration paid in stock | --987K | ---71K | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Other non-cash items | 1,901.54%12.99M | -94.35%10K | 65.93%224K | 5,848.11%12.61M | 16.80%146K | 82.30%649K | 17.22%177K | 6.30%135K | 158.08%212K | -71.78%125K |
Changes in working capital | -4,286.43%-188.79M | -294,571.01%-203.19M | 56.72%10.29M | 175.50%3.83M | 104.60%270K | -623.60%-4.3M | -99.65%69K | 182.69%6.57M | -213.54%-5.07M | 77.10%-5.87M |
-Change in receivables | -32,382.42%-264.39M | -39,328.83%-262.6M | -20.00%4.2M | 162.67%1.25M | -310.88%-7.25M | 103.48%819K | -102.69%-666K | 198.65%5.25M | ---2M | ---1.77M |
-Change in inventory | -66.34%749K | 56.93%-755K | -17.29%1.53M | -201.65%-3.2M | 411.39%3.17M | 135.29%2.23M | 14.53%-1.75M | 221.38%1.85M | --3.15M | ---1.02M |
-Change in payables | 1,118.67%74.85M | 2,318.25%60.17M | 952.34%4.56M | 192.86%5.77M | 241.16%4.35M | -124.67%-7.35M | 162.91%2.49M | -105.83%-535K | ---6.22M | ---3.08M |
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 | 45.23%-591K | 120.89%66K | 17.57%-244K | 16.87%-202K | 5.80%-211K | -4.35%-1.08M | -225.77%-316K | 43.40%-296K | 23.58%-243K | -133.33%-224K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -5,788.99%-186.15M | -81,201.65%-197.56M | 11.74%7.8M | 159.17%2.59M | 118.56%1.02M | -647.28%-3.16M | -101.34%-243K | 289.61%6.98M | -195.38%-4.38M | 77.88%-5.52M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -524.75%-30.79M | -1,008.25%-20.95M | -1,859.79%-5.61M | 7.58%-1.46M | -137.61%-2.78M | 66.64%-4.93M | 84.75%-1.89M | 42.80%-286K | -17.09%-1.58M | -119.10%-1.17M |
Net investment product transactions | --0 | --0 | ---- | ---- | ---- | --320K | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -96.97%1K | --0 | 22.22%-7K | --0 | 14.29%8K | -70.27%33K | -63.33%33K | -325.00%-9K | --2K | --7K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---32K | ---- | ---- | ---- | ---- |
Investing cash flow | -568.25%-30.79M | -1,008.84%-20.95M | -22,548.00%-5.61M | 7.46%-1.46M | -138.35%-2.77M | 68.80%-4.61M | 84.77%-1.89M | 105.04%25K | -172.62%-1.58M | 71.26%-1.16M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 559.60%6.15M | 158.30%4.87M | 156.60%2.04M | -160.82%-947K | 116.55%196K | -123.62%-1.34M | 123.87%1.89M | -362.75%-3.6M | 73.00%1.56M | -146.27%-1.18M |
Net common stock issuance | --9.29M | ---351.46M | --351.47M | --33K | --9.24M | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 17.01%-361K | 14.94%-74K | 33.93%-74K | 15.18%-95K | 4.84%-118K | -5.84%-435K | 12.12%-87K | -12.00%-112K | -250.00%-112K | 31.11%-124K |
Cash dividends paid | -26.27%-2.23M | --0 | --0 | ---- | ---- | ---1.77M | --0 | --0 | ---- | ---- |
Interest paid (cash flow from financing activities) | 18.89%-554K | 61.20%-265K | -115.56%-54K | 62.15%-81K | -15.79%-154K | -44.09%-683K | ---683K | --347K | ---214K | ---133K |
Net other fund-raising expenses | 158.46%194.91M | -14,038.76%-18.24M | 9,929.92%211.25M | -91.67%216K | -97.76%1.68M | 7,573.64%75.41M | 86.51%-129K | -12,038.89%-2.15M | 124.62%2.59M | 617.71%75.09M |
Financing cash flow | 191.07%207.2M | -37,135.50%-365.17M | 10,345.44%564.63M | -250.83%-3.1M | -85.27%10.85M | 1,785.22%71.19M | 243.52%986K | -528.21%-5.51M | 121.29%2.06M | 473.53%73.65M |
Net cash flow | ||||||||||
Beginning cash position | 368.17%85.17M | 647.18%650.23M | 1.97%85.73M | 0.86%87.26M | 368.17%85.17M | -36.47%18.19M | 608.38%87.02M | 770.32%84.07M | 592.82%86.51M | -36.47%18.19M |
Current changes in cash | -115.36%-9.74M | -50,831.85%-583.68M | 37,890.01%566.81M | 49.36%-1.98M | -86.41%9.1M | 655.56%63.42M | -122.71%-1.15M | -42.22%1.49M | -34.64%-3.9M | 514.80%66.97M |
Effect of exchange rate changes | -179.39%-2.82M | 948.81%6.05M | -198.13%-2.32M | -19.89%451K | -620.18%-7.01M | 265.57%3.56M | -183.00%-713K | 5,386.05%2.36M | --563K | --1.35M |
End cash Position | -14.75%72.6M | -14.75%72.6M | 647.18%650.23M | 1.97%85.73M | 0.86%87.26M | 368.17%85.17M | 368.17%85.17M | 608.38%87.02M | 770.32%84.07M | 592.82%86.51M |
Free cash flow | -2,581.64%-216.95M | -10,144.21%-218.51M | -67.24%2.19M | 118.92%1.13M | 73.74%-1.76M | 46.81%-8.09M | -137.18%-2.13M | 418.36%6.69M | -188.34%-5.96M | 76.93%-6.69M |
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.