XDL
5156
XOXNET
0140
SCABLE
5170
ALRICH
0079
ANEKA
0226
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -45.26%-1.21M | 46.10%-304K | -7.00%-810K | 0.17%-2.37M | 36.63%-213.02K | -41.43%-833K | 24.60%-564K | -8.45%-757K | -33.27%-2.37M | 0.90%-336.15K |
Net profit before non-cash adjustment | -38.81%7.41M | 13.29%16.19M | 89.44%11.86M | 61.40%41.32M | 216.36%8.66M | 44.23%12.11M | 70.44%14.29M | 2.86%6.26M | 40.04%25.6M | -46.17%2.74M |
Total adjustment of non-cash items | 36.03%-8.22M | -13.79%-16.66M | -78.54%-12.49M | -57.23%-43.77M | -185.42%-9.29M | -41.09%-12.85M | -67.76%-14.64M | -3.60%-7M | -36.96%-27.84M | 42.56%-3.26M |
-Depreciation and amortization | -4.55%21K | -8.70%21K | -8.33%22K | -10.85%90.07K | -19.05%21.07K | -12.00%22K | -8.00%23K | -4.00%24K | -38.29%101.03K | -36.07%26.03K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
-Share of associates | 38.56%-2.56M | 15.75%-3.11M | 24.19%-1.95M | 8.27%-13.44M | -34.86%-3.02M | -10.46%-4.16M | 17.03%-3.69M | 38.84%-2.57M | -9.97%-14.65M | 37.48%-2.24M |
-Disposal profit | -74.26%-13.86M | -35.76%-13.08M | -107.30%-8.86M | -122.76%-28.32M | -330.62%-6.46M | -66.94%-7.95M | -130.88%-9.64M | -87.79%-4.27M | -124.95%-12.71M | 22.75%-1.5M |
-Net exchange gains and losses | 3,175.25%9.07M | 136.19%401K | -2,222.22%-955K | -861.04%-619.5K | 14.25%738.5K | 29.93%-295K | ---1.11M | 131.25%45K | 110.50%81.4K | 3,250.72%646.4K |
-Other non-cash items | -94.78%-896K | -288.21%-889K | -234.07%-755K | -125.22%-1.49M | -207.46%-570.35K | -156.98%-460K | -73.48%-229K | -38.65%-226K | 11.16%-659.5K | -16.40%-185.5K |
Changes in working capital | -333.70%-399K | 176.28%164K | -905.88%-171K | 169.93%90.51K | 129.55%414.51K | -174.80%-92K | 47.04%-215K | 37.04%-17K | -148.25%-129.43K | -24.84%180.58K |
-Change in receivables | -72.50%33K | 60.31%-52K | -115.79%-3K | -12.30%13.87K | 117.67%5.87K | 605.88%120K | -444.74%-131K | 416.67%19K | -95.56%15.81K | -148.48%-33.19K |
-Change in prepaid assets | -55.00%9K | 122.22%40K | 24.14%-22K | -276.19%-26.52K | -296.96%-35.52K | 400.00%20K | -53.85%18K | -52.63%-29K | 198.67%15.05K | 3.32%-8.95K |
-Change in payables | -90.09%-441K | 272.55%176K | -1,985.71%-146K | 164.36%103.17K | 99.44%444.17K | -327.45%-232K | 78.88%-102K | -250.00%-7K | -119.71%-160.29K | 23.01%222.71K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -50.00%-3K | 33.33%-2K | 33.33%-2K | -7.98%-11.25K | 4.94%-3.25K | 33.33%-2K | -50.00%-3K | -50.00%-3K | -18.76%-10.42K | -23.30%-3.42K |
Interest received (cash flow from operating activities) | 135.82%948K | 300.91%878K | 56.19%606K | 161.59%1.63M | 1,468.04%616.26K | -19.28%402K | 742.31%219K | 568.97%388K | -24.31%621.3K | -25.65%39.3K |
Tax refund paid | 21.03%-1.5M | 5.43%-87K | -28.57%-63K | -0.61%-2.12M | 17.41%-72.27K | -3.03%-1.9M | 13.21%-92K | 22.22%-49K | -30.67%-2.1M | 56.27%-87.5K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 24.33%-1.77M | 210.23%485K | 36.10%-269K | 25.75%-2.87M | 184.52%327.72K | -20.36%-2.34M | 46.99%-440K | 40.28%-421K | -49.94%-3.86M | 20.74%-387.77K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | ---- | ---- | 30.85%-18.02K | 99.75%-20 | -200.00%-18K | ---- | ---- | ---26.06K | ---8.06K |
Net business purchase and sale | 113.61%15.12M | 91.59%15.47M | 99.55%12.94M | 257.67%31.01M | 529.78%9.37M | 261.99%7.08M | 383.35%8.07M | 82.37%6.49M | 205.60%8.67M | -47.53%1.49M |
Net investment property transactions | --0 | --0 | --800K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment product transactions | -157.33%-17.44M | -340.38%-1.02M | 98.31%-436K | 109.67%6.01M | 122.79%1.01M | 647.26%30.42M | 102.57%426K | 42.84%-25.85M | -1,231.15%-62.16M | -113.29%-4.45M |
Dividends received (cash flow from investment activities) | -13.52%14.19M | -10.01%3.38M | 96.69%476K | 7.31%20.78M | -20.06%377.69K | -6.43%16.4M | 221.30%3.76M | 27.37%242K | 49.24%19.36M | 34.28%472.47K |
Net changes in other investments | ---- | ---172K | -101.45%-299K | ---- | ---- | ---- | --0 | --20.62M | ---- | ---- |
Investing cash flow | -62.92%12.33M | 44.01%17.65M | 800.60%13.48M | 269.16%57.78M | 531.15%10.77M | 41.23%33.26M | 189.25%12.25M | 103.61%1.5M | -283.87%-34.16M | -106.83%-2.5M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -6.67%-16K | -6.67%-16K | -13.33%-17K | -4.71%-61.2K | -12.12%-16.2K | -7.14%-15K | 0.00%-15K | 0.00%-15K | 51.05%-58.45K | 50.86%-14.45K |
Cash dividends paid | ---- | ---- | ---- | -71.43%-7.92M | 120.09%43 | ---- | ---- | ---- | -16.55%-4.62M | -52.86%-214 |
Financing cash flow | -8.09%-8.58M | -6.67%-16K | -13.33%-17K | -70.59%-7.98M | -10.19%-16.15K | -71.24%-7.94M | 0.00%-15K | 0.00%-15K | -19.90%-4.68M | -594.74%-14.66K |
Net cash flow | ||||||||||
Beginning cash position | 162.95%105.92M | 225.69%88.26M | 184.99%74.07M | -61.98%25.99M | 116.58%63.63M | 240.58%40.28M | 2.92%27.1M | -61.98%25.99M | 23.32%68.36M | -8.94%29.38M |
Current changes in cash | -91.36%1.99M | 53.54%18.12M | 1,143.73%13.2M | 209.91%46.93M | 482.06%11.08M | 35.43%22.99M | 180.95%11.8M | 102.51%1.06M | -452.97%-42.7M | -108.04%-2.9M |
Effect of exchange rate changes | -2,751.10%-9.6M | -133.53%-463K | 1,936.73%998K | 247.50%1.15M | -30.74%-642.04K | -37.26%362K | 1,872.86%1.38M | -72.00%49K | -60.08%330.93K | -3,868.49%-491.07K |
End cash Position | 54.49%98.3M | 162.95%105.92M | 225.69%88.26M | 184.99%74.07M | 184.99%74.07M | 116.58%63.63M | 240.58%40.28M | 2.92%27.1M | -61.98%25.99M | -61.98%25.99M |
Free cash flow | 24.90%-1.77M | 209.77%483K | 36.10%-269K | 25.78%-2.89M | 182.79%327.7K | -20.91%-2.35M | 47.74%-440K | 40.28%-421K | -50.95%-3.89M | 19.09%-395.82K |
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.