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 | -110.71%-3.28M | 1.44M | -7.34M | -948K | 241.80%3.57M | -33.01%30.59M | -99.49%212K | 876.37%27.41M | -699.05%-2.52M | 408.79%45.65M |
Net profit before non-cash adjustment | -69.36%-88.77M | ---51.68M | ---11.3M | ---15.99M | 33.74%-9.8M | 43.95%-52.41M | 58.22%-5.33M | 29.43%-17.87M | -23.12%-14.8M | 36.40%-93.51M |
Total adjustment of non-cash items | 79.99%72.69M | --47.65M | --6.87M | --9.25M | 7.80%8.92M | -35.55%40.38M | 49.71%13.08M | -110.97%-982K | -5.61%8.27M | -30.75%62.66M |
-Depreciation and amortization | -48.75%7.05M | --0 | --1.64M | --3.02M | 7.06%2.38M | 33.39%13.75M | 466.62%11.44M | -529.06%-6.79M | -7.07%2.22M | 3.80%10.31M |
-Reversal of impairment losses recognized in profit and loss | 70.15%22.79M | --22.79M | --0 | --0 | --0 | -69.31%13.39M | --0 | ---- | ---- | 14.05%43.63M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -83.34%1.56M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | -525.96%-19.36M | -755.56%-59K | -113.82%-81K | ---152K | -133.48%-3.09M |
-Other non-cash items | 31.44%42.86M | --24.86M | --5.22M | --6.23M | 5.42%6.54M | 217.97%32.61M | -74.68%1.7M | -11.92%5.89M | -2.68%6.2M | -56.76%10.25M |
Changes in working capital | -69.94%12.81M | --5.47M | ---2.91M | --5.79M | 11.21%4.46M | -44.30%42.62M | -116.59%-7.54M | 260.40%46.25M | 36.35%4.01M | 16.76%76.51M |
-Change in receivables | 9.06%6.07M | ---346K | ---5.33M | --10.92M | -89.80%825K | -87.14%5.56M | -120.54%-3.72M | -37.61%1.16M | 18.24%8.09M | 474.02%43.26M |
-Change in inventory | -90.86%3.66M | ---268K | ---600K | --3.71M | 186.97%821K | 25.08%40.05M | -97.48%1.09M | 120.01%1.37M | 69.43%-944K | -33.37%32.02M |
-Change in payables | 38.53%-5.14M | --2.91M | ---9.91M | ---1.32M | 148.66%3.18M | -209.46%-8.36M | -287.01%-3.15M | 3,439.83%37.95M | -746.82%-6.53M | 163.90%7.64M |
-Changes in other current assets | 53.26%8.22M | --3.18M | --12.93M | ---7.52M | -110.86%-368K | 183.68%5.36M | 90.00%-1.77M | -65.44%5.78M | 7,631.11%3.39M | -115.64%-6.41M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 50.88%-5.4M | -1.58M | -672K | -1.58M | -855.76%-1.58M | -50.10%-11M | 73.20%-268K | 0 | 38.89%-165K | -80.14%-7.33M |
Interest received (cash flow from operating activities) | -58.06%65K | 18K | 47K | 0 | 0 | 106.67%155K | -1.1M | 4,303.85%1.15M | 569.23%87K | -65.91%75K |
Tax refund paid | 0 | 0 | 0 | 0 | 0 | 257.14%3.35M | 0 | 0 | 2.84M | 163.59%938K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -137.31%-8.61M | ---120K | ---7.96M | ---2.53M | 726.56%1.99M | -41.31%23.09M | -102.86%-1.16M | 615.36%28.55M | 142.13%241K | 978.02%39.34M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 108.24%760K | -60.44%-1.6M | --0 | ---712K | -536.14%-9.22M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6K |
Net investment property transactions | --0 | --0 | --0 | --0 | --0 | 369.83%841K | --478K | --0 | --60K | -75.61%179K |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | 3,960.00%4.25M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | -39.07%641K | ---- | ---- | ---- | 162.34%1.05M |
Investing cash flow | --0 | --0 | --0 | --0 | --0 | 159.74%2.24M | 167.32%684K | --0 | ---652K | -715.87%-3.75M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 99.23%-300K | --0 | --0 | --0 | -137.45%-300K | 17.21%-39.1M | 101.04%414K | 1,068.73%37.33M | 161.29%801K | -571.79%-47.23M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --3.19M | ---- | ---- | ---- | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.20%-382K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --1.86M | ---- | ---- | ---- | ---- |
Financing cash flow | 99.12%-300K | --0 | --0 | --0 | -137.45%-300K | 28.48%-34.05M | 101.03%414K | 1,068.73%37.33M | 161.29%801K | -535.04%-47.61M |
Net cash flow | ||||||||||
Beginning cash position | -14.10%-70.56M | ---79.36M | ---71.4M | ---68.87M | -14.10%-70.56M | -24.14%-61.84M | 107.75%4.42M | -18.87%-61.45M | -24.14%-61.84M | -9.47%-49.82M |
Current changes in cash | -2.24%-8.91M | ---120K | ---7.96M | ---2.53M | 333.85%1.69M | 27.49%-8.72M | 89.18%-58K | 1,332.71%65.88M | 120.76%390K | -179.13%-12.03M |
End cash Position | -12.63%-79.48M | ---79.48M | ---79.36M | ---71.4M | -12.07%-68.87M | -14.10%-70.56M | 107.58%4.37M | 107.75%4.42M | -18.87%-61.45M | -24.14%-61.84M |
Free cash flow | -137.36%-8.61M | ---120K | ---7.96M | ---2.53M | 437.06%1.99M | -23.44%23.05M | -107.05%-2.78M | 615.36%28.55M | -3.32%-591K | 4,627.32%30.11M |
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.