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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 42.06%3.32M | 9.81%5.79M | -163.74%-1.84M | -42.38%8.76M | -1.73M | 2.34M | 5.27M | 2.88M | 29.47%15.2M | 130.76%11.74M |
Net profit before non-cash adjustment | 31.28%-2.15M | -227.32%-6.71M | -348.32%-7.91M | -60.52%4.97M | ---356.84K | ---3.13M | --5.27M | --3.19M | 102.77%12.58M | 129.83%6.2M |
Total adjustment of non-cash items | 82.77%3.24M | 54.83%2.98M | 12.33%2.59M | 55.67%8.41M | --2.41M | --1.77M | --1.92M | --2.3M | 104.99%5.4M | 31.68%2.64M |
-Depreciation and amortization | 63.44%2.86M | 67.93%2.74M | 18.05%2.33M | 62.50%7.38M | --2.03M | --1.75M | --1.63M | --1.97M | 106.40%4.54M | 37.59%2.2M |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | -92.31%1K | 147.07%115.25K | --102.25K | --0 | --0 | --13K | -16.70%46.65K | 833.33%56K |
-Disposal profit | --0 | --1K | 88.89%-1K | 197.14%18.8K | --74.8K | ---47K | --0 | ---9K | -1,067.40%-19.35K | --2K |
-Other non-cash items | 447.83%378K | -18.43%239K | -20.80%259K | 7.47%895.82K | --206.82K | --69K | --293K | --327K | 121.10%833.53K | -4.80%377K |
Changes in working capital | -39.51%2.24M | 594.80%9.52M | 233.65%3.49M | -66.04%-4.62M | ---3.78M | --3.7M | ---1.92M | ---2.61M | -195.86%-2.78M | 649.61%2.9M |
-Change in receivables | -86.03%582K | 445.93%7.52M | -34.49%-2.72M | -80.80%-5.98M | ---5.95M | --4.17M | ---2.18M | ---2.02M | -839.96%-3.31M | -270.05%-352K |
-Change in inventory | 118.45%267K | -75.09%69K | 59.29%-138K | -98.29%-1.93M | ---420.32K | ---1.45M | --277K | ---339K | -519.74%-973K | -7,950.00%-157K |
-Change in payables | -290.32%-845K | -3,295.52%-2.14M | 248.09%465K | 68.00%2.53M | --2.34M | --444K | --67K | ---314K | -16.85%1.51M | 759.24%1.81M |
-Changes in other current assets | 316.01%2.23M | 4,474.19%4.07M | 8,550.00%5.88M | 11,243.30%761.31K | --249.31K | --537K | ---93K | --68K | -100.43%-6.83K | 4,939.39%1.6M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.30%-401K | -29.49%-382K | 22.67%-290K | -62.08%-1.51M | -451.31K | -392K | -295K | -375K | -66.73%-933.69K | -22.81%-560K |
Interest received (cash flow from operating activities) | -98.48%3K | 40K | -73.68%5K | 1,063.44%392.64K | 176.64K | 197K | 0 | 19K | 29.80%33.75K | 116.67%26K |
Tax refund paid | 48.26%-905K | 57.99%-284K | 77.57%-301K | -65.69%-3.73M | 39.72K | -1.75M | -676K | -1.34M | -218.63%-2.25M | 9.83%-706K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 413.23%2.02M | 20.05%5.16M | -305.00%-2.42M | -67.56%3.91M | ---1.96M | --393K | --4.3M | --1.18M | 14.76%12.05M | 171.99%10.5M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 47.52%-3.88M | -513.49%-3.18M | -120.50%-1.84M | -128.35%-16.2M | ---7.46M | ---7.38M | ---519K | ---834K | -135.71%-7.09M | -471.16%-3.01M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment property transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --750K | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | ---- | ---- | ---- | ---111.24K | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 47.52%-3.88M | -513.49%-3.18M | -120.50%-1.84M | -157.10%-16.31M | ---7.58M | ---7.38M | ---519K | ---834K | -110.79%-6.34M | -471.16%-3.01M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,657.42%2.41M | 1,380.00%1.22M | --0 | -115.62%-2.71M | ---2.25M | ---155K | ---95K | ---210K | -181.23%-1.26M | -10.74%1.55M |
Net common stock issuance | ---- | ---- | ---- | 9,451.85%47.86M | ---1.95M | ---- | ---- | ---- | 401.08%501.08K | --100K |
Increase or decrease of lease financing | 62.58%-1.75M | -46.86%-1.64M | 16.66%-1.4M | -111.03%-9M | ---1.53M | ---4.69M | ---1.11M | ---1.68M | -94.45%-4.27M | -70.34%-2.19M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -20.00%-3M | -150.00%-2.5M |
Net other fund-raising expenses | ---- | ---- | ---- | -1,450.51%-1.19M | --1.02K | ---1K | --0 | ---1.19M | -106.53%-76.75K | 3,460.61%1.18M |
Financing cash flow | -98.46%661K | 65.26%-420K | 54.60%-1.4M | 531.75%34.96M | ---3.78M | --43.02M | ---1.21M | ---3.08M | -332.34%-8.1M | -258.13%-1.87M |
Net cash flow | ||||||||||
Beginning cash position | 249.10%26.25M | 399.13%24.69M | 295.40%30.34M | -23.78%7.67M | --43.55M | --7.52M | --4.95M | --7.67M | 126.17%10.07M | 171.24%4.45M |
Current changes in cash | -103.32%-1.2M | -39.42%1.56M | -107.33%-5.66M | 1,042.49%22.56M | ---13.32M | --36.03M | --2.57M | ---2.73M | -142.62%-2.39M | 99.86%5.62M |
End cash Position | -42.48%25.05M | 249.10%26.25M | 399.13%24.69M | 293.97%30.23M | --30.23M | --43.55M | --7.52M | --4.95M | -23.78%7.67M | 126.17%10.07M |
Free cash flow | 72.97%-1.89M | -52.42%1.87M | -2,897.96%-5.48M | -350.46%-12.4M | ---9.54M | ---6.99M | --3.93M | --196K | -33.86%4.95M | 124.66%7.49M |
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.