(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -68.14%-6.1M | 38.66%-9.77M | -251.14%-4.65M | 7.58%-3.03M | 108.02%1.53M | -210.31%-3.63M | -690.77%-15.93M | -54.96%3.07M | 44.62%-3.27M | -320.30%-19.02M |
Net profit before non-cash adjustment | -29,212.90%-9.09M | 59.07%-16.16M | 10.42%-10.65M | -408.73%-4.89M | 97.31%-586K | 99.36%-31K | -659.39%-39.48M | 18.74%-11.89M | -105.99%-962K | -782.57%-21.82M |
Total adjustment of non-cash items | 44.61%2.85M | -45.41%11.62M | -61.99%4.66M | 38.27%2.62M | -57.06%2.37M | 21.86%1.97M | 163,807.69%21.28M | 1.14%12.26M | 110.45%1.9M | 91.46%5.51M |
-Depreciation and amortization | 5.22%1.57M | 0.84%6.12M | 5.77%1.58M | 0.72%1.54M | 0.53%1.52M | -3.49%1.49M | -28.81%6.07M | -49.04%1.49M | 48.16%1.53M | -33.99%1.51M |
-Reversal of impairment losses recognized in profit and loss | ---- | -89.42%1.55M | ---- | ---- | ---- | ---- | 57.98%14.6M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | 141.24%120K | ---- | ---- | ---- | ---- | ---291K | ---- |
-Disposal profit | 43.75%-9K | 51.06%-46K | -89.91%22K | 51.60%-151K | --99K | ---16K | 99.50%-94K | -26.85%218K | 98.41%-312K | --0 |
-Net exchange gains and losses | -3,400.00%-70K | 113.54%109K | 85.33%-167K | -60.18%176K | 585.71%102K | 97.73%-2K | -27.17%-805K | -81.79%-1.14M | 4,320.00%442K | -5.00%-21K |
-Remuneration paid in stock | ---- | 1,883.33%357K | ---- | ---- | ---- | ---- | --18K | ---- | ---- | ---- |
-Other non-cash items | 174.65%1.35M | 137.23%3.53M | 162.90%1.33M | 76.88%941K | 160.47%771K | 216.03%493K | -18.60%1.49M | 81.29%504K | 31.03%532K | -50.50%296K |
Changes in working capital | 102.53%141K | -331.36%-5.23M | -50.31%1.34M | 82.08%-754K | 90.63%-255K | -185.80%-5.57M | 152.01%2.26M | -71.04%2.7M | -10.30%-4.21M | -206.25%-2.72M |
-Change in receivables | ---- | -95.73%492K | ---- | ---- | ---- | ---- | 236.39%11.53M | ---- | ---- | ---- |
-Change in inventory | ---- | 316.43%3.4M | ---- | ---- | ---- | ---- | 87.99%-1.57M | ---- | ---- | ---- |
-Change in payables | ---- | -2.33%-8.11M | ---- | ---- | ---- | ---- | -148.89%-7.93M | ---- | ---- | ---- |
-Changes in other current assets | ---- | -537.83%-1.01M | ---- | ---- | ---- | ---- | -76.09%230K | ---- | ---- | ---- |
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 | 99.61%-1K | -148.00%-434K | -139.39%-79K | 71.94%-78K | -140.82%-20K | -395.40%-257K | -243.44%-175K | -117.55%-33K | -405.49%-278K | 142.98%49K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 1K | -1K | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -57.04%-6.1M | 36.63%-10.21M | -255.38%-4.73M | 12.64%-3.1M | 107.93%1.51M | -215.08%-3.89M | -671.41%-16.11M | -56.64%3.04M | 38.98%-3.55M | -322.65%-18.97M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -2,356.58%-1.87M | -187,150.00%-11.24M | -185,166.67%-11.12M | --0 | -616.67%-43K | ---76K | 99.60%-6K | 99.52%-6K | -99.42%6K | 95.83%-6K |
Net business purchase and sale | ---- | ---467K | ---1.67M | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -73.08%7K | 15.65%133K | 191.30%67K | 20.83%29K | -68.57%11K | -21.21%26K | -51.06%115K | -78.30%23K | -48.94%24K | 59.09%35K |
Net changes in other investments | ---- | -135.81%-700K | --0 | ---- | ---- | ---- | 162.46%1.96M | --0 | -80.22%1.19M | 99.07%-61K |
Investing cash flow | -3,620.00%-1.86M | -694.43%-12.27M | -74,900.00%-12.72M | -155.23%-671K | 3,750.00%1.17M | -105.79%-50K | -94.50%2.06M | 100.58%17K | -97.54%1.22M | 99.52%-32K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --13M | 100.34%20.22M | -510.05%-3.47M | 1,009.22%23.69M | --0 | --0 | 124.16%10.1M | 104.79%846K | 117.05%2.14M | 238.19%10.62M |
Increase or decrease of lease financing | -95.83%-47K | 7.01%-252K | -21.09%-178K | 35.90%-25K | -13.64%-25K | 61.90%-24K | 59.85%-271K | 57.02%-147K | -115.06%-39K | 92.23%-22K |
Interest paid (cash flow from financing activities) | -222.19%-1.21M | -222.18%-3.05M | -243.18%-1.23M | -147.58%-817K | -220.41%-628K | -503.23%-374K | 29.54%-947K | -160.14%-359K | -13.40%-330K | 35.53%-196K |
Net other fund-raising expenses | ---- | -428.57%-2.89M | --0 | ---- | ---- | 0.18%-545K | 48.39%-546K | --0 | --0 | --0 |
Financing cash flow | 1,345.81%11.75M | 68.47%14.04M | -1,535.00%-4.88M | 1,029.88%19.97M | -101.04%-108K | 77.43%-943K | 115.19%8.33M | 101.77%340K | 107.84%1.77M | 225.75%10.4M |
Net cash flow | ||||||||||
Beginning cash position | -77.99%2.31M | -34.51%10.51M | 244.70%24.53M | 6.73%8.41M | -64.13%5.84M | -34.50%10.51M | -47.39%16.05M | -77.09%7.12M | -21.78%7.88M | -1.30%16.28M |
Current changes in cash | 177.63%3.79M | -47.75%-8.44M | -756.86%-22.32M | 2,945.69%16.19M | 129.81%2.57M | -7,967.74%-4.88M | 60.66%-5.71M | 122.45%3.4M | -102.71%-569K | -34.33%-8.6M |
Effect of exchange rate changes | -100.98%-2K | 39.08%242K | 3,500.00%102K | 64.58%-68K | -98.49%3K | 20.59%205K | 171.88%174K | -102.46%-3K | -1,376.92%-192K | 1,147.37%199K |
End cash Position | 4.43%6.1M | -78.00%2.31M | -78.00%2.31M | 244.70%24.53M | 6.73%8.41M | -64.13%5.84M | -34.51%10.51M | -34.51%10.51M | -77.09%7.12M | -21.78%7.88M |
Free cash flow | -101.01%-7.97M | -33.09%-21.45M | -621.98%-15.84M | 12.50%-3.1M | 107.70%1.46M | -217.42%-3.96M | -1,325.40%-16.11M | -47.19%3.04M | 25.85%-3.55M | -326.57%-18.98M |
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
No Data