Operating Cash Flow
-3288.94%-19.61M
-273.36%-5.92M
-80.55%615.00K
-62.06%3.42M
+114.48%3.16M
--9.00M
---21.84M
+756.07%16.14M
+99.60%-35.00K
+121.84%1.89M
-163.86%-8.83M
-255.56%-8.63M
+1303.05%13.82M
+42.17%5.55M
+98.52%-1.15M
+200.49%3.90M
-1681.51%-77.42M
-290.77%-3.88M
+134.84%4.90M
+231.27%2.04M
Operating Income before the Change of Operating Capital
-42.67%-8.00M
----
+30.29%-5.60M
----
-323.68%-8.04M
----
--3.59M
----
+46.55%12.49M
----
-1.96%8.52M
----
+440.34%8.69M
----
+108.48%1.61M
----
-717.98%-18.97M
----
+136.91%3.07M
----
Profit before Tax
-48.16%-11.36M
----
-5.23%-7.67M
----
-538.65%-7.29M
----
---1.14M
----
+20.69%11.08M
----
+6.50%9.18M
----
+115.26%8.62M
----
+21.21%-56.45M
----
-1937.47%-71.64M
----
+143.14%3.90M
----
Interest (Income) - Adjustment
+61.72%-562.00K
----
-61.85%-1.47M
----
-5.10%-907.00K
----
---863.00K
----
-79.00%-1.25M
----
+12.39%-700.00K
----
-34.29%-799.00K
----
-18.29%-595.00K
----
-8.64%-503.00K
----
-125.85%-463.00K
----
Depreciation and Amortization:
-9.03%2.43M
----
-2.77%2.67M
----
+10.77%2.75M
----
--2.48M
----
-11.53%2.28M
----
+46.75%2.58M
----
+31.73%1.76M
----
+2.46%1.33M
----
-6.13%1.30M
----
-2.39%1.39M
----
-Amortization of Intangible Assets
-33.85%43.00K
----
-22.62%65.00K
----
-40.43%84.00K
----
--141.00K
----
+8.26%131.00K
----
-1.63%121.00K
----
+43.02%123.00K
----
+28.36%86.00K
----
+17.54%67.00K
----
+29.55%57.00K
----
-Other Depreciation and Amortization
----
----
----
----
----
----
----
----
----
----
----
----
----
----
+0.00%77.00K
----
+0.00%77.00K
----
+67.39%77.00K
----
Impairment and Provisions:
+271.17%837.00K
----
+61.47%-489.00K
----
-148.01%-1.27M
----
--2.64M
----
----
----
+0.00%-95.00K
----
+0.00%-95.00K
----
+0.00%-95.00K
----
+34.48%-95.00K
----
-383.33%-145.00K
----
-Impairment of Trade Receivables (Reversal)
+271.17%837.00K
----
+61.47%-489.00K
----
---1.27M
----
----
----
----
----
----
----
----
----
----
----
----
----
-200.00%-50.00K
----
-Other Impairments and Provisions
----
----
----
----
----
----
--2.64M
----
----
----
+0.00%-95.00K
----
+0.00%-95.00K
----
+0.00%-95.00K
----
+0.00%-95.00K
----
---95.00K
----
Revaluation Surplus:
-96.86%26.00K
----
-22.78%827.00K
----
+26.60%1.07M
----
--846.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
-Fair Value of Investment Properties (Increase)
-56.67%237.00K
----
+235.58%547.00K
----
-14.66%163.00K
----
--191.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
-Other Fair Value Changes
-175.36%-211.00K
----
-69.16%280.00K
----
+38.63%908.00K
----
--655.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
Asset Sale Loss (Gain):
-89.67%73.00K
----
-60.81%707.00K
----
+1309.38%1.80M
----
--128.00K
----
-1.11%178.00K
----
+336.84%180.00K
----
-120.99%-76.00K
----
-93.56%362.00K
----
+112320.00%5.62M
----
-80.00%5.00K
----
-Loss (Gain) from Sale of Subsidiary Company
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--5.62M
----
----
----
-Loss (Gain) On Sale of Property, Machinery and Equipment
-89.67%73.00K
----
-60.81%707.00K
----
+1309.38%1.80M
----
--128.00K
----
-1.11%178.00K
----
+336.84%180.00K
----
-120.99%-76.00K
----
+7140.00%362.00K
----
+0.00%5.00K
----
-80.00%5.00K
----
Financial Expense
+0.35%579.00K
----
+6.65%577.00K
----
-12.03%541.00K
----
--615.00K
----
+4.18%523.00K
----
+11.31%502.00K
----
-64.85%451.00K
----
+241.22%1.28M
----
-27.83%376.00K
----
+45.53%521.00K
----
Special Items
+98.02%-15.00K
----
+83.98%-759.00K
----
-325.99%-4.74M
----
---1.11M
----
+89.99%-312.00K
----
-168.71%-3.12M
----
-102.08%-1.16M
----
+21.32%55.77M
----
+2255.23%45.97M
----
-392.61%-2.13M
----
Change of Operating Capital
-471.75%-26.86M
-273.36%-5.92M
-50.98%7.23M
-62.06%3.42M
+132.83%14.74M
--9.00M
---44.90M
+756.07%16.14M
+61.67%-9.59M
+121.84%1.89M
-233.39%-25.02M
-255.56%-8.63M
+605.39%18.76M
+42.17%5.55M
+97.26%-3.71M
+200.49%3.90M
-1864.06%-135.37M
-290.77%-3.88M
+143.59%7.67M
+231.27%2.04M
Accounts Receivable (Increase) Decrease
-116.75%-1.30M
----
-2.32%7.77M
----
+149.43%7.96M
----
---16.10M
----
+13.85%-13.06M
----
-1106.24%-15.15M
----
+134.41%1.51M
----
+93.58%-4.38M
----
-975.26%-68.22M
----
+197.99%7.79M
----
Inventory (Increase) Decrease
+90.80%-243.00K
----
-557.21%-2.64M
----
+61.75%-402.00K
----
---1.05M
----
-8.30%-574.00K
----
+46.57%-530.00K
----
-489.02%-992.00K
----
+128.05%255.00K
----
-43.38%-909.00K
----
-179.30%-634.00K
----
Accounts Payable Increase (Decrease)
-485.28%-5.71M
----
-63.20%1.48M
----
+236.68%4.02M
----
---2.94M
----
+905.34%4.08M
----
-111.45%-506.00K
----
+183.21%4.42M
----
-86.03%1.56M
----
+354.92%11.17M
----
-204.04%-4.38M
----
Financial Liabilities at Fair Value Increase (Decrese)
----
----
----
----
----
----
---2.96M
----
----
----
----
----
----
----
----
----
----
----
----
----
Cash from Business Operations
-1614.00%-15.25M
----
-71.55%1.01M
----
+118.19%3.54M
----
---19.46M
----
+138.33%2.94M
----
-156.26%-7.67M
----
+1529.80%13.63M
----
+98.76%-953.00K
----
-1415.28%-76.93M
----
+149.26%5.85M
----
Other Taxes
-1013.78%-4.37M
----
-3.70%-392.00K
----
+84.13%-378.00K
----
---2.38M
----
-156.07%-2.97M
----
-689.34%-1.16M
----
+200.51%197.00K
----
+59.50%-196.00K
----
+49.27%-484.00K
----
+56.14%-954.00K
----
Special items of business operations
----
-273.36%-5.92M
----
-62.06%3.42M
----
--9.00M
----
+756.07%16.14M
----
+121.84%1.89M
----
-255.56%-8.63M
----
+42.17%5.55M
----
+200.49%3.90M
----
-290.77%-3.88M
----
+231.27%2.04M
Net cash flow from investing
+225.51%27.74M
+240.11%13.03M
-178.17%-22.10M
-5570.12%-9.30M
-137.05%-7.95M
---164.00K
---3.35M
-959.22%-2.99M
-2114.12%-3.92M
+0.00%-282.00K
+95.95%-177.00K
+71.25%-282.00K
+0.84%-4.37M
+78.52%-981.00K
+56.40%-4.41M
-428.70%-4.57M
-91.54%-10.12M
+45.73%-864.00K
+72.55%-5.28M
+31.82%-1.59M
Sale of Fixed Assets
-93.20%7.00K
----
+243.33%103.00K
----
-89.69%30.00K
----
--291.00K
----
--63.00K
----
----
----
--85.00K
----
----
----
-81.82%2.00K
----
+10.00%11.00K
----
Purchase of Fixed Assets
+63.27%-8.27M
----
-159.82%-22.51M
----
-452.84%-8.66M
----
---1.57M
----
+4.47%-1.54M
----
+70.10%-1.61M
----
-705.54%-5.38M
----
+91.32%-668.00K
----
-1863.01%-7.70M
----
+78.91%-392.00K
----
Sale of Intangible Assets
----
----
----
----
----
----
--605.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
Purchase of Intangible Assets
----
----
----
----
----
----
---605.00K
----
----
----
----
----
----
----
----
----
----
----
+60.40%-1.42M
----
Sale of Subsidiaries
--11.27M
----
----
----
----
----
----
----
----
----
----
----
----
----
+1104.60%874.00K
----
---87.00K
----
----
----
Acquisition of Subsidiaries
----
----
----
----
----
----
----
----
----
----
--818.00K
----
----
----
----
----
----
----
----
----
Cash Paid to Acquire Investments
----
----
---1.00M
----
----
----
---2.61M
----
----
----
----
----
----
----
----
----
----
----
----
----
Interest Received - Investment
-61.72%562.00K
----
+61.85%1.47M
----
+5.10%907.00K
----
--863.00K
----
+79.00%1.25M
----
-12.39%700.00K
----
+34.29%799.00K
----
+18.29%595.00K
----
+8.64%503.00K
----
+125.85%463.00K
----
Restricted Cash (Increase) Decrease
+2814.94%4.18M
----
+25.96%-154.00K
----
+34.18%-208.00K
----
---316.00K
----
-1743.00%-3.69M
----
+79.38%-200.00K
----
-5.21%-970.00K
----
+51.29%-922.00K
----
+52.04%-1.89M
----
---3.95M
----
Decrease in Deposits (Increase)
+166683.33%19.99M
----
+0.00%-12.00K
----
+0.00%-12.00K
----
---12.00K
----
-110.53%-12.00K
----
+400.00%114.00K
----
+99.20%-38.00K
----
-403.81%-4.76M
----
---945.00K
----
+100.00%0.00
----
Other Items of Investing Activities
----
+240.11%13.03M
----
-5570.12%-9.30M
----
---164.00K
----
-959.22%-2.99M
----
+0.00%-282.00K
----
+71.25%-282.00K
+139.83%1.13M
+78.52%-981.00K
--472.00K
-428.70%-4.57M
----
+45.73%-864.00K
----
+31.82%-1.59M
Financing Cash Flow
----
---87.00K
+35.55%-513.00K
----
-241.39%-796.00K
---517.00K
--563.00K
----
+2529.29%23.43M
--416.00K
+375.85%891.00K
----
-101.74%-323.00K
----
-77.91%18.59M
+4505.45%2.53M
+797.18%84.15M
+101.08%55.00K
-128.91%-12.07M
-210.63%-5.08M
New Borrowing
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--4.22M
----
----
----
----
----
Refund
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---4.22M
----
----
----
-22.40%-14.32M
----
Issuing Shares
----
----
----
----
----
----
----
----
--23.63M
----
----
----
----
----
-72.59%20.67M
----
--75.39M
----
----
----
Issuance Expenses and Redemption of Securities Expenses
----
----
----
----
----
----
----
----
---850.00K
----
----
----
----
----
-32.45%-1.51M
----
---1.14M
----
----
----
Interest Paid - Financing
----
----
-35.00%-27.00K
----
---20.00K
----
----
----
+6.35%-59.00K
----
-90.91%-63.00K
----
+96.28%-33.00K
----
---888.00K
----
----
----
---180.00K
----
Absorb Investment Income
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--9.80M
----
----
----
Other Items of the Financing Business
----
---87.00K
+396.00%744.00K
----
-73.36%150.00K
---517.00K
--563.00K
----
-26.41%992.00K
--416.00K
+4714.29%1.35M
----
-91.03%28.00K
----
+235.48%312.00K
+4505.45%2.53M
-96.18%93.00K
+101.08%55.00K
+461.89%2.43M
-210.63%-5.08M
Effects of Exchange Rate Changes
-329.90%-1.16M
+53.53%-613.00K
-84.96%505.00K
-335.12%-1.32M
-8.03%3.36M
--561.00K
--3.65M
--2.18M
-164.26%-374.00K
----
--582.00K
----
----
----
----
----
----
----
----
----
Ending Cash Balance
+131.91%12.25M
-40.29%11.69M
-80.27%5.28M
-48.33%19.58M
-7.66%26.78M
--37.89M
--29.00M
-9.87%29.66M
+61.84%49.98M
+11.53%32.90M
-19.60%30.88M
-12.86%29.50M
+31.16%38.41M
+86.74%33.86M
+80.11%29.29M
+21.28%18.13M
-17.21%16.26M
-45.57%14.95M
-38.81%19.64M
+12.86%27.46M
Net Change in Cash
+136.95%8.13M
+219.33%7.02M
-294.28%-22.00M
-170.68%-5.88M
+77.35%-5.58M
--8.32M
---24.63M
+551.31%13.15M
+340.02%19.47M
+122.65%2.02M
-188.89%-8.11M
-295.14%-8.91M
-29.93%9.13M
+144.54%4.57M
+485.38%13.03M
+139.80%1.87M
+72.86%-3.38M
-1.30%-4.69M
-247.13%-12.46M
-759.03%-4.63M
Beginning Cash Balance
-80.27%5.28M
-80.27%5.28M
-7.66%26.78M
-7.66%26.78M
-41.98%29.00M
--29.00M
--49.98M
-53.62%14.32M
-19.60%30.88M
-19.60%30.88M
+31.16%38.41M
+31.16%38.41M
+80.11%29.29M
+80.11%29.29M
-17.21%16.26M
-17.21%16.26M
-38.81%19.64M
-38.81%19.64M
+35.83%32.10M
+35.83%32.10M
Deadline
Mar 31, 2026
Sep 30, 2025
Mar 31, 2025
Sep 30, 2024
Mar 31, 2024
Sep 30, 2023
Mar 31, 2023
Sep 30, 2022
Dec 31, 2021
Jun 30, 2021
Dec 31, 2020
Jun 30, 2020
Dec 31, 2019
Jun 30, 2019
Dec 31, 2018
Jun 30, 2018
Dec 31, 2017
Jun 30, 2017
Dec 31, 2016
Jun 30, 2016
Accounting Standard
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
Audit Opinions
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
Unqualified opinion
--
23
--
23
--
23
--
--
--