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)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | (FY)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 118.55%66.47M | 1.76M | 71.54M | -5M | -492.26%-1.84M | 124.87%30.41M | 80.26%-2.32M | 103.49%1.79M | 98.66%-310K | -413.05%-122.27M |
Net profit before non-cash adjustment | -39.27%-16.08M | ---14.21M | ---1.8M | ---727K | 127.73%647K | 92.34%-11.55M | 96.45%-2.65M | 83.72%-8M | 71.08%-2.33M | -196.17%-150.83M |
Total adjustment of non-cash items | 26.11%14.14M | --11.44M | --35K | --1.83M | 18.63%834K | -84.32%11.21M | -99.03%689K | -76.54%11.19M | -81.61%703K | 112.01%71.51M |
-Depreciation and amortization | -87.45%394K | --33K | --35K | --36K | -54.55%290K | 6.50%3.14M | -24.85%608K | 123.57%626K | -49.32%638K | -56.10%2.95M |
-Reversal of impairment losses recognized in profit and loss | 102.92%11.62M | --11.33M | --0 | --0 | --286K | -89.34%5.72M | --0 | ---- | ---- | 9.26%53.68M |
-Disposal profit | -31.60%1.14M | --0 | --0 | --1.07M | --74K | -58.00%1.67M | --0 | ---- | ---- | 111.73%3.98M |
-Remuneration paid in stock | 837.37%933K | --0 | --0 | ---- | ---- | -98.28%99.53K | --18K | -99.37%23K | --0 | -26.98%5.77M |
-Other non-cash items | -91.30%50K | --80K | --0 | ---214K | 183.08%184K | -88.78%574.63K | -97.89%63K | -78.59%70K | -85.68%65K | 30.80%5.12M |
Changes in working capital | 122.48%68.42M | --4.53M | --73.31M | ---6.1M | -351.29%-3.32M | 171.58%30.75M | 95.35%-355K | 97.19%-1.4M | 106.98%1.32M | -176.36%-42.96M |
-Change in receivables | 581.70%68.13M | ---655K | --71.97M | --9.42M | -1,086.77%-12.6M | 113.79%9.99M | 87.43%-3.08M | 79.55%-11.53M | 104.30%1.28M | -2,460.70%-72.47M |
-Change in inventory | -97.99%178K | --223K | ---24K | ---106K | 110.02%85K | 320.88%8.83M | 96.86%-469K | 146.21%2.85M | -136.16%-848K | -161.92%-4M |
-Change in payables | -99.13%104K | --4.96M | --1.36M | ---15.41M | 932.44%9.2M | -64.42%11.92M | -89.95%3.19M | -42.92%7.28M | -89.44%891K | -28.29%33.51M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 92.02%-27K | 0 | 0 | 0 | -27K | 93.45%-338.26K | -28.29%-5.16M | |||
Interest received (cash flow from operating activities) | 0 | 0 | 28.57%9K | |||||||
Tax refund paid | -115.64%-196K | 124.21%1.25M | 0 | 45.21%-166K | -101.02%-593K | -1,263.02%-5.18M | ||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 111.45%66.25M | --1.57M | --71.54M | ---5M | -108.39%-1.86M | 123.62%31.33M | 81.52%-2.32M | 103.14%1.62M | 96.19%-894K | -482.65%-132.61M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 123.56%539K | --0 | --0 | --337K | 1,222.22%202K | 5.84%-2.29M | --0 | --0 | 99.68%-18K | 95.56%-2.43M |
Net business purchase and sale | -1,291,148.21%-72M | --0 | ---- | ---- | ---- | 99.98%-5.58K | --0 | ---- | ---- | -835.36%-26.75M |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | 61.14%-27.76M | ---- | ---- | ---- | -55.08%-71.44M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | --0 | ---- | --0 | --0 | 55.37%-4.4M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | -92.25%11.57K | ---- | ---- | ---- | --149.33K |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | -75.42%9.4K | ---- | ---- | ---- | -64.08%38.24K |
Investing cash flow | -137.93%-71.46M | --0 | ---72M | --337K | 1,222.22%202K | 71.35%-30.03M | --0 | 99.99%-6K | 99.83%-18K | 2.02%-104.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---219K | --0 | --0 | --0 | -44.08%-219K | --0 | -256.00%-156K | -27.50%-153K | -131.87%-152K | -94.92%2.47M |
Net common stock issuance | 195.07%6.34M | --1.6M | --0 | ---- | ---- | -98.12%2.15M | 6,500.00%1.65M | --0 | -97.00%300K | 18.29%114.53M |
Increase or decrease of lease financing | 94.64%-177K | --0 | --0 | --0 | 38.11%-177K | -165.03%-3.3M | -374.19%-294K | -198.64%-290K | 34.70%-286K | 41.38%-1.25M |
Issuance fees | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | 65.07%-470.84K |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | ---- | ---- | ---- | 97.89%-63K | 78.13%-70K | 83.95%-74K | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,895.22%46.17M |
Financing cash flow | 615.53%5.95M | --1.6M | --0 | --4.74M | -86.79%-396K | -100.71%-1.15M | 138.93%1.14M | -100.34%-513K | -102.21%-212K | 12.55%161.45M |
Net cash flow | ||||||||||
Beginning cash position | 5.88%2.54M | --103K | --560K | --482K | 5.88%2.54M | -97.07%2.4M | -97.76%2.38M | -97.80%1.27M | -97.07%2.4M | 836.88%81.71M |
Current changes in cash | 420.26%735K | --3.17M | ---457K | --78K | -83.01%-2.06M | 100.19%141.28K | 92.36%-1.18M | -97.74%1.1M | 95.42%-1.12M | -206.85%-76M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -277.44%-3.32M |
End cash Position | 28.94%3.27M | --3.27M | --103K | --560K | -62.17%482K | 5.89%2.54M | -93.72%1.2M | -97.76%2.38M | -97.80%1.27M | -97.07%2.4M |
Free cash flow | 139.96%66.25M | --1.57M | --71.54M | ---5M | -104.28%-1.86M | 120.44%27.61M | 97.47%-2.32M | 103.02%1.62M | 96.87%-912K | -570.51%-135.04M |
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.