XDL
5156
XOXNET
0140
SCABLE
5170
ALRICH
0079
ANEKA
0226
(Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -613.44%-56.76M | -116.21%-2.81M | 113.54%60.44M | 143.05%16.03M | 31.59%35M | 76.03%-7.96M | -38.65%17.37M | -60.53%28.3M | 405.52%6.59M | 107.92%26.6M |
Net profit before non-cash adjustment | -88.67%623K | -66.21%1.15M | -55.59%12.97M | -83.42%2.28M | -76.42%1.8M | 125.67%5.5M | -88.39%3.39M | 2.50%29.21M | 84.26%13.78M | -21.29%7.63M |
Total adjustment of non-cash items | -53.39%4.01M | -72.87%2.89M | 30.17%37.31M | 49.05%8.93M | -1.81%9.12M | 156.36%8.61M | -62.85%10.65M | 59.52%28.66M | 9.13%5.99M | 52.95%9.29M |
-Depreciation and amortization | -61.33%2.99M | -57.82%3.01M | 25.18%31.92M | 2.13%9.1M | 27.90%7.93M | 151.24%7.74M | -71.98%7.14M | 44.48%25.5M | 82.22%8.91M | 28.92%6.2M |
-Reversal of impairment losses recognized in profit and loss | --14K | --10K | -722.57%-253.72K | -23,345.32%-407.72K | 2,980.00%154K | --0 | --0 | 103.03%40.75K | 100.88%1.75K | -96.15%5K |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Disposal profit | ---68K | --0 | 18.18%-60.45K | -37,661.16%-45.45K | -650.00%-15K | --0 | --0 | 36.68%-73.88K | 100.10%121 | -100.00%-2K |
-Net exchange gains and losses | 19.66%840K | -127.90%-517K | 0.25%1.04M | 55.18%-1.54M | -99.08%23K | -25.95%702K | 79.38%1.85M | 112.00%1.03M | -750.07%-3.44M | 176.39%2.49M |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | --312K | ---570K | --1.17M | ---- | ---- | ---- |
-Other non-cash items | -68.29%234K | -20.70%383K | 115.70%4.67M | 427.67%2.73M | 20.91%717K | 166.43%738K | -77.70%483K | 81.94%2.17M | 44.90%518.26K | 154.51%593K |
Changes in working capital | -178.26%-61.4M | -306.05%-6.85M | 134.35%10.16M | 136.57%4.82M | 148.81%24.08M | -731.15%-22.07M | 111.24%3.32M | -217.13%-29.57M | 12.90%-13.18M | 425.24%9.68M |
-Change in receivables | -101.90%-78.84M | -54.66%18.38M | 95.21%-795.9K | -166.98%-38.74M | 347.38%36.46M | -233.51%-39.05M | 343.73%40.54M | -28.56%-16.63M | 59.62%-14.51M | -132.99%-14.74M |
-Change in inventory | 118.85%902K | 75.73%-1.44M | -320.48%-4.87M | 68.44%5.74M | -98.66%110K | 58.84%-4.79M | -368.82%-5.94M | 179.44%2.21M | 4.50%3.41M | 670.63%8.22M |
-Change in payables | -16.62%17.84M | 19.41%-25.25M | 168.78%6.67M | 7,483.76%30.14M | -181.63%-13.53M | 226.04%21.39M | -223.34%-31.34M | -146.96%-9.69M | -97.62%397.42K | 136.56%16.57M |
-Changes in other current assets | -444.56%-1.3M | 2,156.92%1.47M | 267.87%9.16M | 410.57%7.68M | 379.14%1.04M | -86.75%377K | 101.19%65K | -126.85%-5.46M | -397.03%-2.47M | 57.01%-374K |
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) | -0.95%419K | 8.00%486K | 150.84%1.26M | -39.54%227.68K | 93.75%155K | 192.56%423K | -10.18%450K | 111.12%500.58K | 773.52%376.58K | -54.02%80K |
Tax refund paid | 98.40%-38K | 65.17%-31K | -10.07%-3.62M | 108.09%43.2K | -1,013.89%-1.2M | -469.00%-2.37M | 97.29%-89K | -66.13%-3.29M | -293.09%-533.91K | -5,300.00%-108K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -469.38%-56.38M | -113.31%-2.36M | 127.60%58.08M | 153.20%16.3M | 27.78%33.96M | 70.00%-9.9M | -30.54%17.73M | -63.53%25.52M | 450.06%6.44M | 104.94%26.57M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 10,128.31%77.22M | 83.53%-1.91M | -78.02%-60.13M | 79.10%-6.21M | -9,694.34%-41.53M | -102.55%-770K | 65.60%-11.62M | -117.67%-33.78M | -484,446.45%-29.72M | 50.81%-424K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Dividends received (cash flow from investment activities) | --0 | --0 | -90.76%734 | -366.67%-266 | -66.67%1K | --0 | --0 | -92.95%7.94K | ---57 | --3K |
Investing cash flow | 10,128.31%77.22M | 83.53%-1.91M | -78.06%-60.13M | 79.10%-6.21M | -9,763.90%-41.53M | -102.55%-770K | 65.59%-11.62M | 56.64%-33.77M | -1,295.71%-29.72M | -100.57%-421K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 134.49%3.72M | 5.26%-5.17M | -360.80%-25.33M | -139.12%-8.14M | -110.44%-955K | 64.01%-10.78M | -156.14%-5.45M | 3,037.71%9.71M | 1,794.96%20.81M | 249.65%9.15M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Increase or decrease of lease financing | -88.35%-2.93M | -134.57%-1.48M | 110.84%725.81K | 27.10%-2.01M | 100.11%12K | -111.77%-1.55M | 163.91%4.28M | -18.27%-6.7M | -28.39%-2.76M | -455.93%-10.45M |
Interest paid (cash flow from financing activities) | 43.76%-653K | 6.86%-869K | -51.81%-4.05M | -20.96%-1.08M | -29.57%-872K | -174.04%-1.16M | 65.02%-933K | -86.78%-2.67M | -123.27%-894.84K | -65.36%-673K |
Financing cash flow | 101.03%139K | -257.01%-7.52M | -8,338.06%-28.65M | -165.49%-11.24M | 7.91%-1.82M | 11.11%-13.5M | -706.63%-2.11M | -99.39%347.83K | 2,109.25%17.16M | 94.66%-1.97M |
Net cash flow | ||||||||||
Beginning cash position | -36.44%71.48M | -21.71%83.33M | -9.48%106.43M | -29.38%82.31M | -2.89%88.61M | 5.65%112.45M | -9.48%106.43M | 68.96%117.58M | -1.84%116.56M | 31.18%91.25M |
Current changes in cash | 186.79%20.98M | -394.63%-11.79M | -288.56%-30.7M | 81.24%-1.15M | -138.82%-9.39M | -33.85%-24.17M | 150.63%4M | -116.15%-7.9M | -2,850.13%-6.12M | -51.81%24.18M |
Effect of exchange rate changes | -1,450.30%-4.48M | -103.08%-62K | 334.18%7.6M | 153.95%2.16M | 173.30%3.09M | -88.45%332K | 162.05%2.01M | -242.11%-3.24M | -319.37%-4.01M | 213.10%1.13M |
End cash Position | -0.72%87.97M | -36.44%71.48M | -21.71%83.33M | -21.71%83.33M | -29.38%82.31M | -2.89%88.61M | 5.65%112.45M | -9.48%106.43M | -9.48%106.43M | -1.84%116.56M |
Free cash flow | -435.02%-57.1M | -169.98%-4.27M | 74.27%-2.14M | 143.01%10.01M | -129.03%-7.59M | -272.24%-10.67M | 173.34%6.11M | -115.32%-8.33M | -1,086.63%-23.28M | 116.03%26.15M |
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.