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 | -117.68%-688K | 150.94%1.41M | -447.75%-8.9M | 98.03%-300.15K | -63.98%198.85K | 135.91%3.89M | 44.19%-2.77M | 74.43%-1.63M | -2,195.60%-15.24M | -84.91%552.07K |
Net profit before non-cash adjustment | -0.02%-5.43M | -309.21%-5.04M | 51.60%-1.06M | 5.01%-10.98M | 14.32%-5.79M | -70.87%-5.43M | 247.31%2.41M | -344.81%-2.18M | -46.99%-11.56M | 5.44%-6.75M |
Total adjustment of non-cash items | -46.28%2.47M | 208.25%3.52M | -17.57%1.97M | -9.68%9.21M | 6.19%5.47M | 62.26%4.6M | -246.99%-3.25M | 144.13%2.39M | 38.20%10.2M | 4.29%5.15M |
-Depreciation and amortization | 4.43%1.27M | 9.32%1.33M | 12.24%1.35M | 29.25%5.57M | 62.14%1.94M | 34.99%1.22M | -45.18%1.21M | 16.72%1.2M | 14.76%4.31M | -47.07%1.19M |
-Reversal of impairment losses recognized in profit and loss | -99.69%8K | 312,300.00%3.12M | --2K | 457.43%5.35M | 220.06%2.8M | --2.55M | -66.67%1K | --0 | -71.93%960.45K | -74.43%874.45K |
-Share of associates | -100.00%-2K | -98.74%2K | -96.69%11K | -54.84%491.03K | -99.65%1.03K | -100.10%-1K | 172.27%159K | 176.50%332K | 1,756.77%1.09M | 455.02%293.36K |
-Disposal profit | 3,016.07%1.75M | 66.60%-1.79M | -325.00%-102K | -1,198.75%-5.3M | 151.29%29.39K | -58.21%56K | -1,421.43%-5.37M | -113.87%-24K | 168.61%482.69K | 91.85%-57.31K |
-Net exchange gains and losses | ---- | ---- | ---- | -133.26%-244.79K | ---- | ---- | ---- | ---- | 1,965.59%735.9K | ---- |
-Other non-cash items | -171.63%-553K | 15.61%859K | -19.30%711K | 27.54%3.35M | -55.03%949.36K | 10.60%772K | 493.12%743K | 317.54%881K | 159.18%2.62M | 489.65%2.11M |
Changes in working capital | -51.94%2.27M | 252.28%2.93M | -435.99%-9.81M | 110.61%1.47M | -76.17%512.76K | 144.93%4.72M | 65.18%-1.93M | 73.24%-1.83M | -7,763.92%-13.88M | -63.28%2.15M |
-Change in receivables | -93.30%338K | 370.89%2.57M | -48.98%-1.69M | 4.08%-1.16M | -189.57%-4.13M | 167.07%5.04M | -155.80%-948K | -150.22%-1.13M | -138.08%-1.21M | 313.92%4.61M |
-Change in inventory | -43.78%122K | -15.65%3.35M | -406.06%-5.3M | 133.89%3.31M | -24.41%-2.61M | 112.34%217K | 167.27%3.98M | 628.15%1.73M | -47.43%-9.77M | 60.36%-2.1M |
-Change in payables | 433.39%1.81M | 39.67%-2.99M | -16.11%-2.83M | 76.69%-675.12K | 2,157.07%7.25M | 55.68%-542K | -274.94%-4.95M | 63.30%-2.43M | -188.65%-2.9M | -103.55%-352.58K |
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) | ||||||||||
Tax refund paid | -105.74%-98K | -168.25%-86K | 20.33%-98K | 408.39%1.57M | 25.06%-138.56K | 671.24%1.71M | 584.62%126K | -95.24%-123K | 73.83%-509.89K | -142.68%-184.89K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -114.04%-786K | 150.11%1.32M | -414.82%-9M | 108.08%1.27M | -83.58%60.29K | 150.28%5.6M | 47.01%-2.64M | 72.76%-1.75M | -503.05%-15.75M | -89.75%367.18K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 6.46%-1.01M | 18.22%-660K | -31.65%-366K | 51.87%-5.87M | 7.18%-3.71M | 71.80%-1.08M | 81.54%-807K | 84.95%-278K | -7.94%-12.2M | 60.50%-3.99M |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | 68.80%-414K | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---7.5M | --0 | --0 | 149.73%11.95M | 100.02%51 | --0 | 150.69%12M | -610.00%-51K | -200.37%-24.03M | -620,044.90%-303.77K |
Net investment product transactions | --1.66M | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 87.65%-2.62M | -100.12%-3.73K |
Dividends received (cash flow from investment activities) | --0 | 66.67%10K | -50.00%7K | 44.63%32.62K | -168.59%-380 | --13K | --6K | --14K | --22.55K | --554 |
Interest received (cash flow from investment activities) | -33.02%71K | -16.30%77K | 17.24%136K | -7.22%414.32K | 9.57%100.32K | 11.58%106K | -64.62%92K | -30.12%116K | -47.90%446.55K | -56.62%91.55K |
Net changes in other investments | -300.00%-70K | ---- | ---- | ---- | ---- | 136.84%35K | ---- | ---- | ---- | ---- |
Investing cash flow | -410.13%-6.85M | -105.64%-603K | -12.06%-223K | 116.99%6.52M | -55.91%-2.62M | 74.16%-1.34M | 133.92%10.69M | 94.96%-199K | 11.40%-38.38M | 78.90%-1.68M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 52.04%-2.27M | -3,724.11%-5.39M | 589.34%10.92M | -122.82%-6.54M | 123.33%560.52K | -158.45%-4.73M | -100.61%-141K | -205.33%-2.23M | 1,173.08%28.67M | 26.24%-2.4M |
Net common stock issuance | --0 | --0 | --0 | -99.79%15K | --0 | --0 | --0 | 7.14%15K | -63.79%7.2M | 27,138.92%6.92M |
Increase or decrease of lease financing | ---- | ---- | ---- | -12.64%-549.82K | ---- | ---- | ---- | ---- | -14.28%-488.12K | ---- |
Interest paid (cash flow from financing activities) | -14.68%-1.07M | -12.10%-936K | 9.53%-902K | -53.21%-3.76M | -8.49%-994.68K | -17.21%-933K | -12.69%-835K | -164.46%-997K | -83.15%-2.45M | -2,201.22%-916.88K |
Net other fund-raising expenses | ---- | ---- | -114.15%-227K | -246.35%-378.95K | ---- | ---- | ---- | ---106K | ---109.41K | ---- |
Financing cash flow | 41.05%-3.34M | -601.26%-6.1M | 394.97%9.79M | -134.17%-11.21M | -145.31%-1.36M | -176.51%-5.66M | -103.88%-870K | -289.07%-3.32M | 61.05%32.82M | 181.33%3.01M |
Net cash flow | ||||||||||
Beginning cash position | -90.58%2.16M | -51.99%7.54M | -66.78%6.97M | -68.66%10.06M | 8.34%21.47M | -20.45%22.87M | -63.35%15.7M | -51.05%20.96M | -53.04%32.11M | -64.29%19.82M |
Current changes in cash | -681.14%-10.98M | -175.00%-5.38M | 110.84%571K | 83.95%-3.42M | -331.53%-3.92M | 84.28%-1.41M | 150.98%7.18M | 38.85%-5.27M | 16.60%-21.31M | 120.96%1.69M |
Effect of exchange rate changes | ---- | ---- | ---- | 129.29%214.93K | ---- | ---- | ---- | ---- | -32,625.49%-733.78K | ---- |
End cash Position | -141.09%-8.82M | -90.58%2.16M | -51.99%7.54M | -31.85%6.86M | -31.85%6.86M | 8.34%21.47M | -20.45%22.87M | -54.12%15.7M | -76.50%10.06M | -76.50%10.06M |
Free cash flow | -143.85%-1.8M | 117.15%663K | -362.24%-9.37M | 83.54%-4.6M | -105.02%-2.81M | 125.16%4.1M | 62.38%-3.87M | 75.49%-2.03M | -61.76%-27.96M | 81.51%-1.37M |
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.