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)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,026.81%145.35M | 98.05M | -74.53%7.49M | 27.45M | -50.56%12.36M | 132.60%12.9M | 352.21%29.41M | -88.26%10.17M | 134.94%25M | -133.68%-39.56M |
Net profit before non-cash adjustment | 52.89%-183.69M | ---46.89M | 12.97%-67.92M | ---34.05M | 64.73%-34.83M | -1,035.65%-389.92M | -724.74%-78.04M | -118.86%-2.71M | -500.87%-98.76M | -63.33%41.67M |
Total adjustment of non-cash items | -58.85%114.49M | --38.63M | 47.43%38.02M | --13.12M | -76.13%24.72M | 1,716.87%278.2M | 880.16%25.79M | 55.42%16.12M | 2,196.32%103.56M | -50.91%15.31M |
-Depreciation and amortization | -45.95%13.89M | --3M | -36.36%3.48M | --3.69M | -35.87%3.72M | 38.91%25.71M | 16.58%5.47M | 47.18%5.71M | 35.60%5.81M | 4.21%18.51M |
-Reversal of impairment losses recognized in profit and loss | 228.84%202.39M | ---2.96M | --205.48M | --84K | ---218K | 122,992.00%61.55M | ---- | ---- | ---- | -52.38%50K |
-Assets reserve and write-off | -560.40%-183.7M | --0 | ---- | ---- | ---- | --39.9M | ---- | ---- | ---- | --0 |
-Share of associates | -2,073.80%-6.55M | ---2.61M | -4,770.67%-3.65M | ---278K | 77.36%-12K | 196.51%332K | 60.53%-75K | 19.01%-213K | -188.33%-53K | -38.15%-344K |
-Disposal profit | -112.26%-13.56M | --6.01M | -3,052.95%-16.51M | ---2.41M | 74.76%-658K | 2,462.78%110.58M | 168.93%559K | -2,249.79%-5.52M | -232.20%-2.61M | 193.89%4.32M |
-Net exchange gains and losses | 249.72%29.92M | --26.8M | -19.66%-840K | ---2.83M | 155.92%6.79M | -57.29%-19.98M | 69.95%-702K | 296.37%14.29M | -636.08%-12.14M | -291.66%-12.7M |
-Other non-cash items | 19.95%72.1M | --8.4M | 64.38%33.76M | --14.85M | -86.59%15.1M | 995.12%60.11M | 1,509.40%20.54M | -45.01%1.86M | 73,188.96%112.56M | -52.46%5.49M |
Changes in working capital | 72.16%214.55M | --106.3M | -54.21%37.39M | --48.38M | 11.31%22.47M | 229.08%124.62M | 1,047.51%81.67M | -105.24%-3.24M | 120.05%20.19M | -252.72%-96.55M |
-Change in receivables | 348.84%189.81M | --47.78M | 345.10%34.6M | --96.61M | -68.91%10.82M | 134.72%42.29M | 119.70%7.77M | 221.48%45.42M | 466.20%34.82M | -22.05%-121.82M |
-Change in inventory | -4,410.76%-22.03M | ---24.48M | -59.54%7.74M | ---2.04M | 96.19%-3.24M | 108.47%511K | 238.93%19.13M | 90.25%-1.31M | -3,453.76%-85.15M | -144.73%-6.03M |
-Change in payables | -40.16%49.37M | --81.84M | -103.81%-2.15M | ---45.93M | -74.66%15.61M | 142.75%82.5M | 18.14%56.49M | -455.63%-37.99M | 368.68%61.62M | -42.73%33.99M |
-Changes in other current assets | -283.38%-2.61M | --1.15M | -61.26%-2.79M | ---249K | -108.08%-719K | 74.66%-680K | 46.14%-1.73M | -109.17%-9.35M | 108.73%8.9M | -577.53%-2.68M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 24.85%-78.93M | -18.87M | 18.91%-19.04M | -20.14M | -7.69%-20.88M | -68.24%-105.03M | -53.37%-23.48M | -5.55%-18.38M | -42.24%-19.39M | -14.79%-62.43M |
Interest received (cash flow from operating activities) | -62.61%860K | 131K | -33.33%272K | 195K | 11.97%262K | 158.43%2.3M | 267.57%408K | 122.08%342K | 229.58%234K | 220.14%890K |
Tax refund paid | 34.59%-4.02M | -722K | -84.57%-1.15M | -903K | -93.49%-1.25M | 15.46%-6.15M | 82.89%-622K | -187.21%-839K | 77.20%-645K | 16.05%-7.27M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 165.91%63.26M | --78.59M | -317.07%-12.42M | --6.6M | -282.99%-9.51M | 11.44%-95.98M | 146.43%5.72M | -112.38%-8.71M | 105.91%5.2M | -298.11%-108.37M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 88.05%-518K | --15K | -454.10%-676K | ---190K | 108.90%333K | 91.67%-4.33M | 98.54%-122K | 93.34%-975K | 58.47%-3.74M | 15.45%-52M |
Net business purchase and sale | --5.39M | --0 | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | --467.56M | ---- | ---- | ---- | ---- |
Investing cash flow | -98.95%4.87M | --15K | 3,963.93%4.71M | ---190K | 108.90%333K | 990.76%463.22M | 98.54%-122K | 93.34%-975K | 58.47%-3.74M | 3.24%-52M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 68.64%-93.36M | ---63.36M | 52.14%-10.31M | ---2.11M | -98.42%-17.58M | -761.93%-297.68M | 63.84%-21.54M | -118.44%-4.19M | -134.88%-8.86M | -47.24%44.97M |
Net common stock issuance | ---18M | --0 | --0 | --0 | ---18M | --0 | ---- | ---- | ---- | 48.30%69.88M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | -4.12%-2.6M | ---- | ---- | ---- | 25.42%-2.5M |
Cash dividends paid | -102.86%-12M | --0 | ---6.17M | --0 | ---5.83M | 21.66%-5.92M | --0 | ---- | ---- | 15.91%-7.55M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | -67,226.55%-76.08M | --0 | ---- | ---- | ---113K |
Net other fund-raising expenses | 251.21%52.71M | --3.03M | -26.12%3.33M | --13.81M | 278.95%32.54M | 137.99%15.01M | -46.55%4.51M | 110.57%3.91M | -92.64%-18.18M | 44.93%-39.5M |
Financing cash flow | 80.76%-70.65M | ---60.33M | 22.81%-13.15M | --11.71M | 67.18%-8.88M | -663.38%-367.27M | -335.89%-17.03M | 79.73%-3.21M | -269.38%-27.05M | 34.99%65.19M |
Net cash flow | ||||||||||
Beginning cash position | 57.50%6.19M | ---14.42M | 118.18%6.3M | ---12.53M | 57.50%6.19M | -95.87%3.93M | -143.19%-34.67M | -126.68%-24.27M | -97.49%3.93M | 105.99%95.12M |
Current changes in cash | -13,911.11%-2.52M | --18.27M | -82.48%-20.85M | --18.12M | 29.45%-18.05M | 99.98%-18K | 15.15%-11.43M | -132.33%-12.89M | 68.40%-25.59M | -293.27%-95.18M |
Effect of exchange rate changes | -259.99%-3.64M | ---3.83M | -65.48%136K | --712K | 74.65%-661K | -43.02%2.28M | 110.59%394K | 116.65%2.49M | -117.25%-2.61M | 1,393.20%4M |
End cash Position | -99.63%23K | --23K | 68.46%-14.42M | --6.3M | 48.38%-12.53M | 57.50%6.19M | -172.45%-45.7M | -143.19%-34.67M | -126.68%-24.27M | -95.87%3.93M |
Free cash flow | 161.94%62.4M | --78.57M | -337.46%-13.13M | --6.48M | -828.29%-9.53M | 37.27%-100.74M | 126.64%5.53M | -117.45%-9.69M | 101.35%1.31M | -2,162.59%-160.58M |
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.