XDL
5156
XOXNET
0140
SCABLE
5170
ALRICH
0079
ANEKA
0226
(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 140.08%2.98M | 332K | -116.84%-688K | 1.98M | 173.18%1.36M | 40.31%-7.45M | 291.75%4.09M | -78.45%803K | 89.75%-1.86M | 43.39%-12.48M |
Net profit before non-cash adjustment | -324.55%-14.01M | ---5.3M | 69.35%-838K | ---7.21M | 92.26%-665K | 84.17%-3.3M | 32.06%-2.73M | 185.99%6.77M | -81.73%-8.59M | -67.10%-20.84M |
Total adjustment of non-cash items | 1,219.18%12.26M | --4.99M | -81.98%429K | --6.78M | -99.33%53K | -106.08%-1.1M | -31.40%2.38M | -198.22%-7.26M | 88.97%7.9M | 63.43%18M |
-Depreciation and amortization | -70.82%234K | --67K | -53.67%101K | --26K | -81.90%40K | -7.50%802K | 4.81%218K | 23.08%256K | 5.24%221K | 38.98%867K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --871K | ---- | ---- | ---- | --0 |
-Share of associates | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 349.18%43K |
-Disposal profit | 555.48%11.84M | --4.98M | -92.11%169K | --6.71M | -100.31%-24K | -115.06%-2.6M | -34.79%2.14M | -202.87%-7.41M | 92.97%7.71M | 2,618.74%17.26M |
-Other non-cash items | 208.28%183K | ---56K | 1,035.29%159K | --43K | 205.71%37K | 0.00%-169K | 22.73%-17K | -541.18%-109K | -25.00%-35K | -145.09%-169K |
Changes in working capital | 255.33%4.74M | --641K | -106.29%-279K | --2.41M | 269.91%1.97M | 68.34%-3.05M | 178.13%4.44M | -69.01%1.3M | 93.40%-1.16M | 53.17%-9.64M |
-Change in receivables | 242.74%7.24M | ---387K | -115.79%-543K | --2.61M | 466.71%5.56M | 28.28%-5.07M | 77.91%3.44M | -76.19%1.01M | 90.31%-1.52M | 66.84%-7.07M |
-Change in inventory | -152.47%-2.76M | ---828K | 9.94%-806K | ---635K | -219.02%-488K | -49.18%-1.09M | -35.61%-895K | --228K | --410K | -122.78%-732K |
-Change in payables | -91.81%255K | --1.86M | -43.54%1.07M | --433K | -5,756.60%-3.1M | 269.98%3.11M | 486.69%1.9M | 395.65%68K | 97.23%-53K | 25.64%-1.83M |
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) | 20.67%467K | 217K | 0 | 121K | 239.47%129K | 102.62%387K | 320.00%105K | 460.00%112K | 18.75%38K | 715.82%191K |
Tax refund paid | -533.33%-26K | 0 | 166.67%6K | 0 | 0 | 0 | -1,346.54%-9K | |||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 148.56%3.43M | --549K | -117.04%-714K | --2.1M | 181.80%1.49M | 42.63%-7.05M | 295.75%4.19M | -75.57%915K | 89.94%-1.82M | 44.16%-12.29M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -101.49%-339K | ---12K | 107.14%1K | ---158K | 97.61%-170K | 18,861.16%22.7M | 86.00%-14K | --0 | ---7.12M | 94.52%-121K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---7.12M | ---- | ---- | ---- | --0 |
Net investment product transactions | 16.87%-11.91M | --991K | 95.15%-583K | ---3.71M | -157.95%-8.61M | 22.85%-14.33M | -147.07%-12.03M | -53.01%86K | 207.57%14.86M | 69.38%-18.57M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 |
Dividends received (cash flow from investment activities) | -67.35%16K | --2K | --0 | --6K | -20.00%8K | -85.24%49K | --0 | -95.07%7K | -94.12%10K | -54.39%332K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---551K | ---- | ---- | ---- | ---- |
Investing cash flow | -1,724.44%-12.23M | --981K | 95.17%-582K | ---3.86M | -213.23%-8.77M | 104.10%753K | -147.28%-12.04M | -69.41%93K | 156.79%7.75M | 70.45%-18.36M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -102.22%-356K | ---91K | -4.71%-89K | ---89K | -101.28%-87K | --16.01M | ---85K | ---28K | --6.8M | --0 |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -93.76%8.13M |
Increase or decrease of lease financing | -13.08%-147K | ---39K | -56.00%-39K | ---207K | 700.00%138K | -73.33%-130K | -92.31%-25K | -100.00%-22K | -109.09%-23K | -310.94%-75K |
Issuance fees | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 88.74%-138K |
Interest paid (cash flow from financing activities) | -191.48%-650K | ---161K | -80.68%-159K | ---164K | -5,433.33%-166K | -913.64%-223K | -2,833.33%-88K | 0.00%-3K | 25.00%-3K | 94.50%-22K |
Net other fund-raising expenses | ---29K | --0 | --0 | ---69K | 237.93%40K | ---- | --0 | --0 | ---29K | 207.41%29K |
Financing cash flow | -107.55%-1.18M | ---291K | -44.95%-287K | ---529K | -101.11%-75K | 97.64%15.66M | -1,137.50%-198K | -165.00%-53K | -15.50%6.75M | -92.89%7.92M |
Net cash flow | ||||||||||
Beginning cash position | 280.94%12.69M | --1.47M | -82.03%3.05M | --5.33M | 280.94%12.69M | -87.21%3.33M | 167.69%16.96M | 594.10%16.01M | -87.21%3.33M | 2,111.48%26.06M |
Current changes in cash | -206.71%-9.99M | --1.24M | 80.33%-1.58M | ---2.29M | -158.07%-7.36M | 141.19%9.36M | -130.36%-8.05M | -76.30%955K | 153.36%12.67M | -183.08%-22.73M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | ---- |
End cash Position | -78.70%2.7M | --2.7M | -83.56%1.47M | --3.05M | -66.68%5.33M | 280.94%12.69M | -72.86%8.91M | 167.69%16.96M | 594.10%16.01M | -87.21%3.33M |
Free cash flow | 143.59%3.09M | --537K | -117.07%-713K | --1.94M | 114.74%1.32M | 42.97%-7.08M | 335.56%4.18M | -75.44%915K | 50.57%-8.94M | 48.75%-12.41M |
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.