SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(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 | 489.56%3.61M | 93.89%-2.51M | 80.05%-10.66M | -106.46%-4.16M | 129.04%11.71M | 105.27%613K | -105.98%-41.01M | -53.46M | 64.38M | -583.70%-40.3M |
Net profit before non-cash adjustment | 30.05%-5.66M | -121.24%-18.05M | 124.43%3.44M | -102.99%-3.39M | -33.66%-10M | -19.36%-8.09M | 189.27%84.94M | ---14.07M | --113.27M | -812.76%-7.48M |
Total adjustment of non-cash items | 133.49%5.53M | 108.72%9.07M | -137.09%-4.15M | 105.08%5.99M | 196.58%4.86M | 125.10%2.37M | -215.23%-103.99M | --11.19M | ---117.87M | -67.51%1.64M |
-Depreciation and amortization | 53.99%4.24M | 144.94%15.72M | 57.21%5.28M | 212.90%4M | 276.97%3.68M | 242.96%2.75M | -65.53%6.42M | --3.36M | --1.28M | -76.46%977K |
-Reversal of impairment losses recognized in profit and loss | ---- | -112.97%-965K | ---327K | --103K | ---- | ---- | -94.15%7.44M | ---- | ---- | ---- |
-Disposal profit | --0 | 730.61%618K | --0 | --62K | --0 | --556K | -1,125.00%-98K | ---- | ---- | --0 |
-Net exchange gains and losses | 51.32%-664K | 43.87%-820K | ---113K | ---88K | --745K | -617.89%-1.36M | -141.39%-1.46M | ---- | ---- | --0 |
-Other non-cash items | 362.56%1.95M | 95.28%-5.49M | -560.50%-8.99M | 101.60%1.91M | 82.40%1.17M | -3.87%422K | -95.49%-116.28M | --1.95M | ---119.32M | 108.44%642K |
Changes in working capital | -40.90%3.74M | 129.48%6.48M | 80.33%-9.95M | -109.80%-6.76M | 148.90%16.85M | 207.43%6.34M | -46.44%-21.96M | ---50.58M | --68.97M | -187.46%-34.46M |
-Change in receivables | -83.71%1M | 219.82%6.9M | 70.79%-9.16M | -110.55%-6.21M | 165.46%16.11M | 170.84%6.16M | -123.44%-5.76M | ---31.35M | --58.89M | -259.87%-24.6M |
-Change in inventory | 1,845.84%9.86M | -324.23%-7.55M | -284.48%-9.17M | 83.69%-397K | 245.04%2.59M | 77.69%-565K | 96.42%-1.78M | --4.97M | ---2.43M | 57.48%-1.79M |
-Change in payables | -1,065.31%-7.12M | 149.23%7.09M | 134.37%8.31M | -101.11%-139K | 77.47%-1.82M | -86.17%738K | -243.12%-14.4M | ---24.17M | --12.51M | -693.71%-8.07M |
-Provision for loans, leases and other losses | --0 | 219.35%37K | --72K | ---10K | ---25K | --0 | -196.88%-31K | ---- | ---- | ---- |
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 | -2,718.75%-902K | -288.25%-1.42M | -1,348.94%-681K | -887.18%-385K | -772.97%-323K | 86.83%-32K | -51.24%-366K | -47K | -39K | -311.11%-37K |
Other operating cash inflow (outflow) | -140.00%-24K | -74.63%-117K | -112.50%-68K | -110.50%-21K | 77.22%-18K | 93.59%-10K | 57.05%-67K | -32K | 200K | -146.88%-79K |
Operating cash flow | 370.75%2.69M | 90.24%-4.04M | 78.69%-11.41M | -107.07%-4.57M | 128.11%11.36M | 104.75%571K | -104.08%-41.44M | ---53.54M | --64.54M | -580.93%-40.42M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 93.86%-690K | 97.21%-1.33M | -28.34%13.62M | 97.52%-1.51M | -134.85%-2.2M | 7.75%-11.24M | -62.85%-47.64M | --19M | ---60.76M | 1,188.43%6.3M |
Net business purchase and sale | ---- | ---55.55M | ---1.45M | --0 | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | ---- | ---163K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | --93K | 75.57%539K | 1.09%185K | -79.22%16K | --338K | --0 | 184.26%307K | --183K | --77K | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | 103.15%152.36M | --112.36M | --0 | ---- |
Investing cash flow | 94.69%-597K | -153.80%-56.5M | -90.73%12.19M | 97.54%-1.49M | -220.85%-55.96M | 7.39%-11.24M | 129.04%105.02M | --131.54M | ---60.68M | 8,152.52%46.3M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 82.92%-2.15M | 221.17%56.95M | 114.22%2.5M | 120.24%3.22M | 7,463.09%63.84M | 0.41%-12.6M | -817.12%-47M | ---17.58M | ---15.9M | -110.87%-867K |
Increase or decrease of lease financing | -113.06%-1.13M | -271.94%-3.65M | 0.95%-10.37M | -110.06%-955K | ---937K | --8.62M | -490.36%-980K | ---10.47M | --9.49M | --0 |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---4.31M | ---- | ---- | ---- |
Cash dividends for minorities | ---- | ---3M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -390.53%-2.02M | -127.43%-5.71M | -189.95%-1.91M | -98.02%-1.91M | -164.83%-1.49M | -24.85%-412K | -30.90%-2.51M | ---657K | ---962K | -101.07%-563K |
Net other fund-raising expenses | ---- | -184.82%-16.06M | ---- | ---- | ---- | ---- | ---5.64M | ---- | ---- | ---- |
Financing cash flow | -20.56%-5.3M | 147.20%28.53M | 25.39%-28.84M | 104.85%357K | 4,394.41%61.41M | 66.15%-4.4M | -1,372.75%-60.44M | ---38.66M | ---7.37M | -118.35%-1.43M |
Net cash flow | ||||||||||
Beginning cash position | -32.30%33.39M | 7.74%43.68M | 946.79%45.37M | 551.07%51.07M | 909.76%34.25M | 21.66%49.32M | 295.73%40.54M | --4.33M | --7.84M | -62.99%3.39M |
Current changes in cash | 78.70%-3.21M | -1,119.94%-32.02M | -171.33%-28.07M | -62.45%-5.7M | 277.79%16.82M | 59.44%-15.07M | -89.64%3.14M | --39.34M | ---3.51M | 247.81%4.45M |
End cash Position | -11.89%30.18M | -73.30%11.66M | -73.30%11.66M | 946.79%45.37M | 551.07%51.07M | 909.76%34.25M | 7.74%43.68M | --43.68M | --4.33M | -24.91%7.84M |
Free cash flow | 118.05%2M | 93.47%-5.82M | 106.37%2.21M | -261.91%-6.12M | 126.87%9.17M | 54.27%-11.07M | -79.69%-89.18M | ---34.64M | --3.78M | -423.68%-34.12M |
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.