Operating Cash Flow
+78.12%2.18M
-168.35%-540.00K
+562.10%7.25M
+222.33%2.09M
-41.44%1.23M
-67.15%790.00K
-40.49%1.10M
-450.31%-1.71M
-52.39%2.09M
-52.93%2.41M
-69.02%1.84M
-84.23%487.00K
-35.97%4.39M
+2180.80%5.11M
+153.63%5.94M
+461.45%3.09M
+104.10%6.86M
-81.68%224.00K
+101.72%2.34M
-88.56%550.00K
Net Profit Before Non-Cash Adjustment
-49.44%809.00K
-50.51%826.00K
+1.52%1.07M
-34.70%1.55M
-41.00%1.60M
+6.24%1.67M
-46.09%1.06M
+71.45%2.37M
+32.55%2.71M
+51.93%1.57M
+48.52%1.96M
-74.65%1.38M
-51.31%2.05M
-75.38%1.03M
+112.40%1.32M
+52.71%5.44M
-14.05%4.20M
+61.25%4.20M
-81.04%621.00K
+270.58%3.57M
Depreciation and Amortization
+15.91%1.18M
-15.00%918.00K
+1.60%1.15M
-13.06%1.01M
-12.99%1.02M
-12.55%1.08M
-8.52%1.13M
-8.92%1.16M
-6.92%1.17M
-4.11%1.24M
-2.53%1.23M
+2.57%1.28M
+3.80%1.26M
+7.87%1.29M
+6.40%1.26M
+6.59%1.25M
+8.71%1.21M
+10.66%1.19M
+11.13%1.19M
+13.72%1.17M
Reversal of Impairment Losses Recognized in Profit and Loss
+185.06%336.00K
-274.42%-161.00K
+245.92%823.00K
+122.22%10.00K
-241.07%-395.00K
+18.87%-43.00K
-286.75%-564.00K
-120.93%-45.00K
+302.90%280.00K
+88.77%-53.00K
-80.25%302.00K
+125.35%215.00K
-167.32%-138.00K
-134.25%-472.00K
+414.61%1.53M
-249.03%-848.00K
+156.79%205.00K
+595.68%1.38M
-169.43%-486.00K
+194.21%569.00K
Disposal Profit
+94.12%-2.00K
+96.97%-1.00K
-5.56%-19.00K
-166.67%-72.00K
-142.86%-34.00K
+47.62%-33.00K
+5.26%-18.00K
-125.00%-27.00K
---14.00K
+75.77%-63.00K
+63.46%-19.00K
+99.44%-12.00K
+100.00%0.00
-83.10%-260.00K
+84.88%-52.00K
-2670.51%-2.16M
-3757.14%-270.00K
+29.00%-142.00K
-269.46%-344.00K
---78.00K
Net Exchange Gains and Losses
-184.13%-179.00K
+121.71%89.00K
-131.57%-173.00K
+5650.00%111.00K
+68.81%-63.00K
-1381.25%-410.00K
+729.89%548.00K
+99.34%-2.00K
-16.09%-202.00K
-91.26%32.00K
+66.41%-87.00K
-74.71%-304.00K
-55.36%-174.00K
+551.85%366.00K
-463.04%-259.00K
-52.63%-174.00K
+43.72%-112.00K
-1720.00%-81.00K
+23.33%-46.00K
-192.31%-114.00K
Other Non-Cash Items
+8.40%-240.00K
-10.70%-269.00K
+17.39%-247.00K
+26.39%-251.00K
+36.56%-262.00K
+39.70%-243.00K
+20.48%-299.00K
+10.97%-341.00K
-22.55%-413.00K
-38.49%-403.00K
-107.73%-376.00K
-261.32%-383.00K
-296.47%-337.00K
-254.88%-291.00K
-138.16%-181.00K
-29.27%-106.00K
-2.41%-85.00K
+8.89%-82.00K
+30.91%-76.00K
+4.65%-82.00K
Change in Working Capital
+282.18%368.00K
-217.22%-2.19M
+1533.63%4.90M
+98.80%-56.00K
+85.11%-202.00K
-270.62%-691.00K
+68.30%-342.00K
-220.48%-4.68M
-169.59%-1.36M
-89.62%405.00K
-135.40%-1.08M
-979.52%-1.46M
-20.76%1.95M
+177.66%3.90M
+73.08%3.05M
+103.92%166.00K
+264.95%2.46M
-149.90%-5.02M
+144.04%1.76M
-222.21%-4.23M
-Change in Receivables
+177.02%1.25M
-274.27%-1.54M
-80.29%814.00K
+101.65%91.00K
-371.80%-1.62M
-28.49%886.00K
+717.34%4.13M
-132.73%-5.50M
-204.24%-344.00K
+289.62%1.24M
-120.37%-669.00K
-209.15%-2.37M
-91.15%330.00K
+105.94%318.00K
-29.83%3.28M
-220.09%-765.00K
+228.95%3.73M
-555.91%-5.36M
+167.96%4.68M
-87.45%637.00K
-Change in Inventory
-61.20%1.01M
+73.83%-692.00K
+138.77%1.55M
-119.81%-213.00K
+2431.25%2.61M
-165.73%-2.64M
-177.18%-4.01M
+32.72%1.08M
-105.69%-112.00K
-129.36%-995.00K
-288.53%-1.45M
-65.18%810.00K
+326.73%1.97M
+315.59%3.39M
+132.03%767.00K
+170.19%2.33M
-1786.96%-868.00K
+32.68%-1.57M
-931.60%-2.40M
-183.25%-3.31M
-Change in Payables
-59.24%-1.90M
-95.88%44.00K
+646.34%2.54M
+126.40%66.00K
-32.08%-1.19M
+562.73%1.07M
-144.79%-464.00K
-363.16%-250.00K
-158.91%-901.00K
-17.01%161.00K
+203.29%1.04M
+106.81%95.00K
+12.78%-348.00K
-89.82%194.00K
-91.41%-1.00M
+10.23%-1.40M
-127.61%-399.00K
+324.24%1.91M
-120.16%-524.00K
-250.00%-1.55M
Interest Paid CFO
+57.14%-3.00K
+40.00%-3.00K
+0.00%-4.00K
-20.00%-6.00K
-40.00%-7.00K
-350.00%-5.00K
+50.00%-4.00K
+37.50%-5.00K
+16.67%-5.00K
+150.00%2.00K
-33.33%-8.00K
+11.11%-8.00K
+25.00%-6.00K
+82.61%-4.00K
+45.45%-6.00K
+43.75%-9.00K
+46.67%-8.00K
+14.81%-23.00K
+45.00%-11.00K
+30.43%-16.00K
Interest Received CFO
-9.96%244.00K
+10.04%274.00K
-16.72%254.00K
-25.57%259.00K
-35.48%271.00K
-39.12%249.00K
-20.57%305.00K
-11.00%348.00K
+22.45%420.00K
+38.64%409.00K
+105.35%384.00K
+240.00%391.00K
+268.82%343.00K
+192.08%295.00K
+114.94%187.00K
+17.35%115.00K
-5.10%93.00K
-13.68%101.00K
-33.08%87.00K
-10.09%98.00K
Tax Refund Paid
+52.78%-331.00K
+97.32%-21.00K
+29.41%-504.00K
+4.12%-465.00K
-40.48%-701.00K
-7.26%-783.00K
-52.56%-714.00K
+20.49%-485.00K
+8.78%-499.00K
+2.41%-730.00K
+48.51%-468.00K
-4.27%-610.00K
+34.49%-547.00K
+42.33%-748.00K
-158.24%-909.00K
-77.27%-585.00K
-43.47%-835.00K
-5739.13%-1.30M
-1203.70%-352.00K
-32900.00%-330.00K
Other Operating Cash Inflows (Outflows)
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
Net cash flow from investing
-85.53%158.00K
+99.56%-77.00K
-156.67%-5.35M
-122.38%-3.62M
+2375.00%1.09M
-1219.85%-17.62M
+842.41%9.44M
+180.40%16.19M
+99.51%-48.00K
-105.49%-1.34M
+92.51%-1.27M
-284.39%-20.14M
-1758.49%-9.85M
+2499.31%24.33M
-1709.58%-16.97M
-350.86%-5.24M
+63.90%-530.00K
-177.05%-1.01M
+213.58%1.05M
+66.44%-1.16M
Net PPE Purchase and Sale
-121.66%-1.04M
-101.01%-1.40M
-508.48%-5.31M
-153.25%-2.15M
-150.53%-471.00K
+7.71%-694.00K
+21.63%-873.00K
-19.63%-847.00K
+36.70%-188.00K
+81.25%-752.00K
-13.56%-1.11M
-121.53%-708.00K
+39.88%-297.00K
-595.15%-4.01M
-61.35%-981.00K
+287.51%3.29M
+64.46%-494.00K
-48.33%-577.00K
+6.75%-608.00K
-25.92%-1.75M
Net Investment Properties Purchase and Sale
-23.10%1.20M
+107.34%1.32M
-100.52%-54.00K
-108.87%-1.51M
+956.08%1.56M
-4345.15%-17.96M
+5952.27%10.30M
+183.46%17.02M
+101.55%148.00K
-98.25%423.00K
+98.90%-176.00K
-138.59%-20.39M
-34003.57%-9.55M
+5558.01%24.18M
-1060.14%-16.00M
-1599.47%-8.55M
+61.64%-28.00K
-1627.59%-443.00K
+635.69%1.67M
+128.00%570.00K
Dividends Received CFI
----
--0.00
+5.56%19.00K
----
----
--0.00
-5.26%18.00K
----
----
--0.00
+18.75%19.00K
----
----
-100.00%0.00
--16.00K
----
----
--11.00K
-100.00%0.00
----
Net changes in other investments
----
----
----
----
----
+202.49%1.03M
---9.00K
-100.85%-8.00K
-100.00%-8.00K
-25050.00%-1.01M
+100.00%0.00
+47150.00%941.00K
+50.00%-4.00K
+20.00%-4.00K
+0.00%-4.00K
+66.67%-2.00K
-60.00%-8.00K
+16.67%-5.00K
-119.05%-4.00K
+81.82%-6.00K
Financing Cash Flow
+0.17%-2.40M
+9.30%-39.00K
+9.09%-40.00K
+99.61%-40.00K
-5495.35%-2.41M
+12.24%-43.00K
+8.33%-44.00K
-21770.21%-10.28M
+98.22%-43.00K
-4.26%-49.00K
+54.29%-48.00K
+80.17%-47.00K
+7.27%-2.41M
+79.83%-47.00K
-127.78%-105.00K
+46.50%-237.00K
+0.95%-2.60M
+21.55%-233.00K
+179.58%378.00K
-91.77%-443.00K
Net Issuance Payments of Debt
----
----
----
----
----
----
----
----
----
----
----
----
----
+100.00%0.00
+69.43%-59.00K
+51.71%-198.00K
+19.59%-197.00K
+21.14%-194.00K
+21.86%-193.00K
-73.73%-410.00K
Net Common Stock Issuance
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
+100.00%0.00
----
----
Increase or Decrease of Lease Financing
+9.52%-38.00K
+11.90%-37.00K
+11.90%-37.00K
+7.32%-38.00K
-2.44%-42.00K
-7.69%-42.00K
+12.50%-42.00K
+12.77%-41.00K
+12.77%-41.00K
+17.02%-39.00K
-4.35%-48.00K
-20.51%-47.00K
-20.51%-47.00K
-20.51%-47.00K
-27.78%-46.00K
-18.18%-39.00K
-30.00%-39.00K
+22.00%-39.00K
---36.00K
-57.14%-33.00K
Cash Dividends Paid
+0.00%-2.36M
--0.00
--0.00
--0.00
---2.36M
--0.00
--0.00
----
----
--0.00
--0.00
--0.00
+0.00%-2.36M
--0.00
--0.00
--0.00
-0.60%-2.36M
--0.00
--0.00
--0.00
Interest Paid CFF
+0.00%-2.00K
-100.00%-2.00K
-50.00%-3.00K
+0.00%-2.00K
+0.00%-2.00K
---1.00K
---2.00K
---2.00K
---2.00K
----
----
----
----
----
----
----
----
----
----
----
Ending Cash Balance
-6.33%7.59M
-6.52%7.69M
+10.12%33.40M
+53.98%31.56M
-50.28%8.10M
-42.78%8.22M
+134.62%30.33M
+64.20%20.50M
-48.95%16.29M
-63.79%14.37M
+26.96%12.93M
-41.03%12.48M
+36.41%31.91M
+102.38%39.69M
-50.16%10.18M
+27.34%21.17M
+32.53%23.39M
+8.55%19.61M
+18.08%20.43M
-6.59%16.62M
Net Change in Cash
+30.34%-62.00K
+96.11%-656.00K
-82.24%1.86M
-137.49%-1.58M
-104.45%-89.00K
-1752.60%-16.87M
+1912.86%10.49M
+121.35%4.21M
+125.44%2.00M
-96.53%1.02M
+104.68%521.00K
-724.87%-19.70M
-310.63%-7.87M
+2973.02%29.39M
-394.91%-11.13M
-126.35%-2.39M
+612.21%3.73M
-282.68%-1.02M
+1659.50%3.77M
-194.62%-1.06M
Beginning Cash Balance
-6.52%7.69M
+10.12%33.40M
+53.98%31.56M
-50.28%8.10M
-42.78%8.22M
+134.62%30.33M
+64.20%20.50M
-48.95%16.29M
-63.79%14.37M
+26.96%12.93M
-41.03%12.48M
+36.41%31.91M
+102.38%39.69M
-50.16%10.18M
+27.34%21.17M
+32.53%23.39M
+8.55%19.61M
+18.08%20.43M
-6.59%16.62M
+7.03%17.65M
Effect of Exchange Rate Changes
-11.43%-39.00K
-89.17%61.00K
+96.63%-22.00K
-8000.00%-81.00K
+57.83%-35.00K
+32.78%563.00K
-759.21%-653.00K
-100.37%-1.00K
-203.75%-83.00K
+250.41%424.00K
-152.41%-76.00K
+66.26%271.00K
+81.82%80.00K
-41.55%121.00K
+326.47%145.00K
+503.70%163.00K
-85.81%44.00K
+0.00%207.00K
+113.55%34.00K
-85.71%27.00K
Free Cash Flow
+57.78%1.14M
-3173.02%-1.94M
+772.97%1.94M
+96.08%-100.00K
-61.90%720.00K
-96.19%63.00K
-69.42%222.00K
-913.10%-2.55M
-53.87%1.89M
-67.28%1.65M
-85.34%726.00K
-111.39%-252.00K
-32.81%4.10M
+1572.89%5.05M
+213.62%4.95M
+276.40%2.21M
+210.49%6.10M
-141.13%-343.00K
+224.90%1.58M
-136.72%-1.25M
Deadline
Mar 31, 2026
Dec 31, 2025
Sep 30, 2025
Jun 30, 2025
Mar 31, 2025
Dec 31, 2024
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
Jun 30, 2023
Mar 31, 2023
Dec 31, 2022
Sep 30, 2022
Jun 30, 2022
Mar 31, 2022
Dec 31, 2021
Sep 30, 2021
Jun 30, 2021
Accounting Standard
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP