(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 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -192.92%-69.07M | 473.47%90.82M | -293.72%-3.89M | -83.33%10.66M | -27.46%19.39M | -140.69%-23.58M | -18.86%15.84M | -103.59%-988K | 72.63%63.97M | 179.79%26.74M |
Net profit before non-cash adjustment | -9.59%7.87M | 2.89%10.39M | -55.80%3.81M | -67.92%13.83M | -253.26%-13.58M | -28.58%8.7M | -38.61%10.1M | 53.30%8.61M | -9.03%43.11M | -15.06%8.86M |
Total adjustment of non-cash items | -488.96%-1.83M | -978.57%-861K | 12.14%813K | 106.84%16.02M | 124.31%14.73M | -41.92%471K | 118.11%98K | -20.33%725K | -39.18%7.75M | -31.07%6.57M |
-Depreciation and amortization | 29.92%1.41M | 22.79%1.33M | 12.80%1.17M | 20.01%5.13M | 45.74%1.92M | 9.73%1.08M | 8.84%1.08M | 7.00%1.04M | -2.29%4.27M | -9.12%1.32M |
-Reversal of impairment losses recognized in profit and loss | -799.75%-3.64M | -250.09%-2.01M | 77.33%-17K | 234.62%12.72M | 133.96%13.77M | -19.47%-405K | 66.29%-573K | -63.04%-75K | -45.65%3.8M | -37.88%5.89M |
-Assets reserve and write-off | -63.58%169K | 0.00%138K | -28.74%62K | ---- | ---- | 251.52%464K | -48.70%138K | 234.62%87K | ---- | ---- |
-Disposal profit | -23.91%-114K | 97.80%-2K | -2.38%-43K | 183.09%340.36K | 252.96%565.36K | ---92K | -127.50%-91K | ---42K | -166.03%-409.6K | -158.73%-369.6K |
-Net exchange gains and losses | --0 | 109.09%2K | 92.59%-2K | -437.83%-874.55K | -275.01%-673.55K | -100.00%-152K | 0.00%-22K | 3.57%-27K | 481.09%258.87K | 217.89%384.87K |
-Remuneration paid in stock | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -67.62%90.01K | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | 7.47%143.79K | 301.69%143.79K | ---- | ---- | ---- | 1.68%133.8K | -54.45%35.8K |
-Other non-cash items | 218.74%507K | 26.03%-324K | -39.69%-359K | -257.76%-1.43M | 11.73%-311.26K | -727.94%-427K | -584.38%-438K | -394.23%-257K | -273.51%-400.62K | -380.11%-352.62K |
Changes in working capital | -129.32%-75.11M | 1,341.79%81.29M | 17.57%-8.51M | -246.35%-19.19M | 61.33%18.25M | -43.71%-32.75M | 56.31%5.64M | -149.19%-10.32M | 156.83%13.11M | 208.76%11.31M |
-Change in receivables | -78.08%-56.8M | 860.63%81.77M | 293.69%6.57M | -302.05%-36.27M | -501.04%-9.49M | -24.22%-31.9M | -42.46%8.51M | -111.15%-3.39M | 154.47%17.95M | 91.46%-1.58M |
-Change in inventory | -138.69%-395K | 101.70%49K | 1,361.56%4.86M | 104.02%262.24K | 218.98%2.5M | -14.92%1.02M | -14.08%-2.88M | 87.59%-385K | -114.75%-6.53M | 67.44%-2.1M |
-Change in payables | -854.69%-17.91M | -17,766.67%-530K | -204.55%-19.93M | 895.54%16.82M | 68.31%25.23M | -211.27%-1.88M | 100.03%3K | -3.48%-6.55M | -86.93%1.69M | 3.03%14.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | -782.32%-1.45M | -175.32%-424K | -9.94%-177K | 14.49%-839.45K | -229.04%-360.45K | 67.07%-164K | 64.27%-154K | 51.51%-161K | 27.60%-981.67K | 532.98%279.33K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 30.00%-2.11M | 5.85%-2.46M | 34.91%-1.88M | 46.52%-6.14M | 153.53%2.39M | 20.14%-3.02M | -47.77%-2.62M | -96.67%-2.89M | -50.94%-11.48M | -112.90%-4.46M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -171.40%-72.63M | 572.98%87.93M | -47.20%-5.95M | -92.85%3.68M | -5.02%21.42M | -90.16%-26.76M | -24.55%13.07M | -115.72%-4.04M | 83.34%51.5M | 200.55%22.55M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -32.39%-1.31M | -4.01%-959K | -17.61%-708K | -35.94%-4.21M | -62.52%-1.7M | -148.37%-991K | -204.29%-922K | 55.47%-602K | -52.93%-3.1M | 6.47%-1.04M |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | 101.40%19.59M | -3,862.16%-31.72M | -630.15%-4.89M | -42.00%3.28M | -270.53%-8.21M | 61.15%9.73M | 118.53%843K | 242.95%922K | 183.06%5.66M | 164.89%4.81M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---169.1K | ---- | ---- | ---- | ---- | --0 | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --113.44K | ---- |
Interest received (cash flow from investment activities) | 59.05%940K | 26.35%748K | 28.23%536K | 38.59%1.48M | 49.16%-123.51K | 37.44%591K | 19.60%592K | 8.85%418K | 86.06%1.07M | 66.36%-242.92K |
Net changes in other investments | ---- | ---- | ---- | --380K | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 106.05%19.22M | -27,928.63%-141.93M | -785.64%-5.06M | -79.70%759.25K | -369.49%-9.82M | 53.73%9.33M | 111.71%510K | 145.75%738K | 144.57%3.74M | 129.16%3.64M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 924.54%6.18M | 19,710.07%89.62M | 394.05%13.89M | 122.93%4.07M | 514.17%8.65M | 125.31%603K | 95.97%-457K | 13.26%-4.72M | -8,909.80%-17.75M | -0.87%1.41M |
Net common stock issuance | -17.19%53K | -58.91%106K | -83.33%2K | 360.24%336.13K | -92.66%2.13K | 1,180.00%64K | 561.54%258K | --12K | -85.85%73.03K | -76.25%29.03K |
Increase or decrease of lease financing | -262.27%-357K | 815.00%572K | -1,925.81%-628K | -4.60%-1.49M | 5.93%-1.6M | 32.53%220K | -155.17%-80K | 13.89%-31K | 52.89%-1.42M | -50.96%-1.7M |
Cash dividends paid | ---- | ---- | ---- | -33.88%-6.36M | 125.72%187 | -0.51%-1.59M | ---- | ---- | -200.93%-4.75M | -2,171.88%-727 |
Cash dividends for minorities | --0 | ---- | ---- | 44.53%-2.94M | --0 | ---1.47M | ---- | ---- | -116.33%-5.3M | -16.33%-2.85M |
Net other fund-raising expenses | ---- | ---- | ---- | 105.05%247.8K | ---- | ---- | ---- | ---- | -252.25%-4.9M | ---- |
Financing cash flow | 370.19%5.87M | 1,485.76%90.3M | 379.67%13.26M | 81.99%-6.13M | 191.08%7.3M | 42.70%-2.17M | 61.13%-6.52M | 13.49%-4.74M | -319.46%-34.05M | -134.09%-8.01M |
Net cash flow | ||||||||||
Beginning cash position | 39.13%157.92M | 14.54%121.8M | 5.78%119.47M | 31.48%94.79M | 1.46%94.24M | 8.81%113.51M | -1.64%106.34M | 26.29%112.95M | 18.45%72.09M | 6.43%92.88M |
Current changes in cash | -142.44%-47.54M | 414.19%36.3M | 127.96%2.25M | -107.96%-1.69M | 3.98%18.91M | -66.17%-19.61M | 285.69%7.06M | -143.22%-8.05M | 82.96%21.19M | 316.17%18.18M |
Effect of exchange rate changes | 230.12%1.1M | -263.30%-178K | -94.66%77K | -73.84%393.79K | -239.40%-1.49M | -7.78%332K | 1,457.14%109K | 1,960.00%1.44M | 526.70%1.51M | 1,097.44%1.07M |
End cash Position | 18.30%111.48M | 39.13%157.92M | 14.54%121.8M | -1.36%93.5M | -1.36%93.5M | 1.46%94.24M | 8.81%113.51M | -1.64%106.34M | 31.48%94.79M | 31.48%94.79M |
Free cash flow | -165.97%-74.06M | 621.73%86.97M | -43.00%-6.7M | -101.63%-780.58K | -6.75%19.7M | -92.40%-27.84M | -29.18%12.05M | -119.24%-4.69M | 85.49%48.02M | 240.07%21.12M |
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.
No Data
No Data