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 | 106.82%248K | 159.89%2.32M | 111.73%1.07M | 78.37%-16.41M | 100.54%208.84K | 90.56%-3.64M | -1,235.17%-3.87M | -659.74%-9.11M | -1,092.19%-75.85M | -483.17%-38.66M |
Net profit before non-cash adjustment | -12.01%1.81M | 198.12%3.49M | 150.31%2.39M | 128.74%5.37M | 105.05%1.19M | 210.12%2.06M | -69.52%1.17M | -66.25%954K | -245.86%-18.67M | -548.41%-23.48M |
Total adjustment of non-cash items | 13.22%7.78M | 7.25%7.62M | 14.39%7.39M | 31.15%26.47M | 7.47%6.04M | 33.95%6.87M | 41.45%7.1M | 46.33%6.46M | 18.12%20.18M | 24.02%5.62M |
-Depreciation and amortization | 6.81%4.42M | 3.23%4.37M | 8.84%4.35M | 10.70%16.44M | 3.86%4.08M | 9.26%4.14M | 13.69%4.24M | 16.90%3.99M | 19.20%14.85M | 22.29%3.92M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --113.74K | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | --0 | ---6K | --0 | 9.20%-1.39M | -155.51%-1.22M | 79.21%-110K | --0 | 77.53%-60K | -886.22%-1.53M | -11,917,025.00%-476.69K |
-Net exchange gains and losses | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---17.54K | ---- |
-Other non-cash items | 18.18%3.36M | 13.39%3.25M | 20.44%3.04M | 64.36%11.3M | 40.10%3.07M | 51.98%2.84M | 84.73%2.87M | 99.68%2.52M | 44.11%6.87M | 65.44%2.19M |
Changes in working capital | 25.66%-9.34M | 27.61%-8.79M | 47.30%-8.71M | 37.64%-48.24M | 66.27%-7.02M | 69.95%-12.56M | -32.66%-12.15M | -194.32%-16.52M | -247.80%-77.36M | -6,564.77%-20.8M |
-Change in receivables | 172.14%17.11M | 40.45%-37.48M | 72.73%-9.54M | -55.51%-164.91M | 23.84%-43.3M | -8.13%-23.72M | -170.72%-62.93M | -771.73%-34.97M | -294.92%-106.05M | -177.15%-56.85M |
-Change in inventory | -79.14%141K | -131.87%-832K | 90.04%-317K | 56.15%-269.25K | -141.34%-373.25K | 144.56%676K | --2.61M | ---3.18M | ---614.07K | --902.94K |
-Change in payables | -161.80%-21.32M | -27.20%34.16M | -314.54%-5.13M | 211.94%114.9M | 2.39%34.71M | 637.10%34.5M | 190.28%46.92M | 81.83%-1.24M | 133.78%36.83M | 89.33%33.91M |
-Changes in other current assets | 78.04%-5.27M | -470.77%-4.64M | -72.54%6.28M | 127.19%2.05M | 56.10%1.94M | -101.54%-24.01M | 160.34%1.25M | 338.61%22.87M | 32.41%-7.53M | -57.51%1.24M |
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) | 137.60%297K | 90.85%271K | 85.07%248K | 12.62%523.03K | -36.58%122.03K | 28.87%125K | 100.00%142K | 28.85%134K | 46.24%464.41K | 84.01%192.41K |
Tax refund paid | -10.69%-766K | 13.09%-664K | 22.12%-588K | 33.95%-2.55M | 59.82%-334.77K | 54.71%-692K | 3.78%-764K | -8.01%-755K | 29.73%-3.85M | 76.05%-833.25K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 94.74%-221K | 142.86%1.93M | 107.48%728K | 76.74%-18.43M | 99.99%-3.9K | 89.48%-4.2M | -343.63%-4.49M | -1,042.64%-9.73M | -3,297.86%-79.24M | -685.24%-39.3M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -34.93%-3.42M | 82.44%-1.74M | -36.10%-7.76M | -88.71%-2.04M | -43.01%16.1M | 50.19%-2.53M | 31.68%-9.91M | 41.49%-5.7M | 73.53%-1.08M | 3,253.51%28.24M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---1.84M | ---463 |
Net investment property transactions | ---- | ---- | ---- | --655K | ---50K | ---- | ---- | ---- | --0 | --0 |
Net investment product transactions | -8.33%-13K | 0.00%-12K | 0.00%-12K | -1.81%73.14K | -1.22%109.14K | 0.00%-12K | 0.00%-12K | 0.00%-12K | 195.55%74.49K | 77.63%110.49K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | -8.33%11K | -7.69%12K | 0.00%12K | --0 | -2.46%-37K | 0.00%12K | 8.33%13K | -7.69%12K | -98.34%890 | -385.50%-36.11K |
Investing cash flow | -87.13%-3.42M | 82.44%-1.74M | -36.10%-7.76M | 53.79%-1.32M | -43.08%16.12M | 64.06%-1.83M | 39.38%-9.91M | 41.48%-5.7M | 14.56%-2.85M | 2,987.85%28.32M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -174.10%-8.08M | 185.69%2.34M | -14.13%10.63M | -61.10%28.77M | -70.49%8.22M | -61.18%10.9M | -120.73%-2.73M | 153.77%12.37M | 483.46%73.97M | 39,588.33%27.87M |
Net common stock issuance | --2.48M | --0 | 81.25%8.41M | -53.26%4.64M | -100.00%-51 | --0 | --0 | --4.64M | -76.97%9.92M | 366.47%5.29M |
Increase or decrease of lease financing | 201.68%1.93M | -139.15%-2.25M | 195.66%1.02M | 2.26%-11.87M | 43.24%-14.64M | -289.75%-1.9M | 0.90%5.73M | -112.55%-1.06M | 5.71%-12.14M | -273.37%-25.79M |
Interest paid (cash flow from financing activities) | -21.54%-3.89M | -20.09%-3.85M | -26.27%-3.52M | -62.98%-12.74M | -41.33%-3.54M | -53.30%-3.2M | -84.15%-3.21M | -88.39%-2.79M | -39.27%-7.82M | -62.47%-2.51M |
Net other fund-raising expenses | 76.29%-1.37M | -83.15%-9.7M | -32.57%-3.37M | 12.40%-16.59M | 70.06%-2.98M | 10.67%-5.77M | -259.30%-5.3M | 56.49%-2.55M | -224.21%-18.94M | -179.79%-9.95M |
Financing cash flow | -40,650.00%-8.92M | -144.98%-13.46M | 23.88%13.15M | -117.32%-7.79M | -153.98%-12.94M | -99.91%22K | -126.90%-5.49M | 76.98%10.62M | -14.33%44.99M | -224.39%-5.09M |
Net cash flow | ||||||||||
Beginning cash position | -427.10%-7.64M | -74.68%5.63M | -101.83%-495K | -57.84%27.04M | -108.51%-3.67M | -96.38%2.34M | -63.81%22.23M | -57.84%27.04M | 413.81%64.14M | -17.74%43.12M |
Current changes in cash | -109.07%-12.56M | 33.30%-13.27M | 227.37%6.13M | 25.78%-27.54M | 119.75%3.18M | 71.90%-6.01M | -750.87%-19.9M | -77.72%-4.81M | -171.82%-37.1M | -237.09%-16.08M |
End cash Position | -450.26%-20.2M | -427.10%-7.64M | -74.68%5.63M | -101.83%-495.48K | -101.83%-495.48K | -108.51%-3.67M | -96.38%2.34M | -63.81%22.23M | -57.84%27.04M | -57.84%27.04M |
Free cash flow | 46.99%-3.86M | 101.25%180K | 54.67%-7.03M | 72.62%-22.71M | 224.74%14.48M | 84.15%-7.28M | 9.43%-14.41M | -63.93%-15.5M | -3,771.19%-82.94M | -253.64%-11.61M |
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.