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, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -2.9M | 1.17M | 7.23M | 240.07%31.22M | 8.34M | -20.29%9.18M | 11.52M |
Net profit before non-cash adjustment | --4.53M | --5.92M | --1.94M | 60.50%25.69M | --5.76M | 375.04%16.01M | --3.37M |
Total adjustment of non-cash items | --587K | --316K | --4.51M | -25.36%6.58M | --2.73M | -13.43%8.82M | --10.18M |
-Depreciation and amortization | --1.04M | --1.04M | --1.02M | -5.81%6.9M | --1.52M | -11.70%7.33M | --8.3M |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | -144.94%-67.33K | ---67.34K | -69.88%149.83K | --497.47K |
-Share of associates | ---- | ---- | ---- | --0 | --0 | 61.44%1.3M | --804.64K |
-Disposal profit | --0 | ---82K | --0 | -699.17%-106.67K | ---2K | -39.37%17.8K | --29.36K |
-Net exchange gains and losses | --287K | --172K | ---59K | -82.43%-428.85K | --1.23M | -201.13%-235.07K | --232.43K |
-Other non-cash items | ---743K | ---812K | --3.55M | 9.53%280.97K | --48.74K | -20.21%256.52K | --321.51K |
Changes in working capital | ---8.01M | ---5.07M | --785K | 93.24%-1.06M | ---142.21K | -667.63%-15.64M | ---2.04M |
-Change in receivables | ---8.5M | ---6.02M | --1.85M | 94.48%-627.45K | --2.28M | -1,404.14%-11.36M | ---755.18K |
-Change in inventory | ---2.63M | ---2.04M | --252K | 78.98%-1.15M | ---786.91K | -818.46%-5.49M | ---597.35K |
-Change in payables | --3.12M | --2.99M | ---1.31M | -39.72%723.64K | ---1.63M | 275.12%1.2M | ---685.54K |
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 | -1.16M | -1.5M | -1.44M | -101.60%-5.14M | -2.01M | -256.22%-2.55M | 1.63M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---4.06M | ---331K | --5.79M | 293.34%26.08M | --6.33M | -49.58%6.63M | --13.15M |
Investing cash flow | |||||||
Net PPE purchase and sale | ---1.33M | ---1.84M | ---953K | -101.58%-3.33M | ---1.04M | 57.14%-1.65M | ---3.85M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---10 | ---10 | --0 | --0 |
Net investment product transactions | ---40.8M | --73.29M | ---68.14M | -10.81%-17.38K | ---4.77K | 98.45%-15.68K | ---1.01M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---74.39K | --0 | --0 | ---1.93M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | 4,481.95%653.8K | --14.27K |
Interest received (cash flow from investment activities) | --772K | --850K | --593K | 20.12%104.65K | --34.01K | -23.61%87.13K | --114.06K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | --3.49M | ---- |
Investing cash flow | ---41.35M | --72.3M | ---68.5M | -229.42%-3.32M | ---1.01M | 138.43%2.56M | ---6.67M |
Financing cash flow | |||||||
Net issuance payments of debt | ---382K | ---379K | ---374K | -158.19%-3.52M | ---359.89K | 40.12%-1.36M | ---2.28M |
Net common stock issuance | --0 | --0 | --71.03M | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | ---450K | ---441K | ---440K | 3.91%-1.9M | ---486.08K | -0.07%-1.98M | ---1.98M |
Issuance fees | --0 | --0 | ---5.34M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---29K | ---38K | ---48K | -12.21%-385.62K | ---82.75K | 21.10%-343.65K | ---435.56K |
Financing cash flow | ---861K | ---858K | --64.83M | -57.55%-5.81M | ---928.72K | 21.41%-3.68M | ---4.69M |
Net cash flow | |||||||
Beginning cash position | --99.91M | --28.81M | --26.66M | 48.20%18.11M | --31.81M | 14.96%12.22M | --10.63M |
Current changes in cash | ---46.27M | --71.11M | --2.13M | 207.85%16.95M | --4.4M | 207.46%5.51M | --1.79M |
Effect of exchange rate changes | ---369K | ---9K | --21K | 83.03%699.65K | ---442.62K | 290.18%382.26K | ---200.99K |
End cash Position | --53.27M | --99.91M | --28.81M | 97.49%35.76M | --35.76M | 48.20%18.11M | --12.22M |
Free cash flow | ---5.39M | ---2.25M | --4.84M | 353.45%22.57M | --5.29M | -46.21%4.98M | --9.25M |
Accounting Standards | 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.