XDL
5156
FINTEC-PA
0150PA
MERIDIAN
5040
G3
7184
SNS
0259
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -6.37%18.82M | 96.77%93.8M | -15.33%21.79M | 1,069.90%15.9M | 120.94%36.02M | 369.74%20.1M | 192.28%47.67M | 81.99%25.73M | -83.13%1.36M | 172.00%16.3M |
Net profit before non-cash adjustment | 10.58%19.05M | 53.69%72.15M | 38.81%18.77M | 63.49%18.34M | 60.09%17.82M | 55.48%17.22M | 60.29%46.95M | 21.16%13.52M | 14.38%11.22M | 45.25%11.13M |
Total adjustment of non-cash items | -141.78%-305K | -32.38%3.69M | -90.84%288K | -47.04%510K | 905.58%2.16M | -35.63%730K | 39.10%5.46M | 341.09%3.15M | -6.87%963K | -80.63%215K |
-Depreciation and amortization | 0.72%1.4M | 12.49%5.47M | 9.85%1.36M | 12.29%1.36M | 11.79%1.36M | 16.14%1.39M | -5.13%4.86M | 3.25%1.24M | -3.12%1.21M | -13.54%1.21M |
-Reversal of impairment losses recognized in profit and loss | -49,900.00%-498K | -25.82%2.24M | -92.15%223K | --0 | 4,582.22%2.02M | -95.24%1K | 2,638.66%3.02M | 4,539.06%2.84M | 20,300.00%204K | 19.64%-45K |
-Share of associates | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---5K | ---27K |
-Disposal profit | ---1K | -760.00%-258K | -1,230.00%-133K | ---34K | 22.22%-91K | --0 | -50.00%-30K | 80.77%-10K | --0 | ---117K |
-Net exchange gains and losses | -243.06%-103K | 123.78%83K | 111.54%18K | 1,791.67%203K | 36.75%-210K | -52.32%72K | -523.21%-349K | -183.64%-156K | 71.43%-12K | -1,744.44%-332K |
-Other non-cash items | -50.55%-1.1M | -87.96%-3.84M | -51.87%-1.18M | -133.94%-1.02M | -90.78%-910K | -106.78%-732K | -103.59%-2.04M | -146.67%-777K | -109.62%-436K | -117.81%-477K |
Changes in working capital | -96.41%77K | 479.46%17.96M | -69.89%2.73M | 72.75%-2.95M | 223.62%16.03M | 127.05%2.15M | 72.00%-4.73M | 300.09%9.07M | -288.51%-10.82M | 278.14%4.95M |
-Change in receivables | 118.46%887K | 277.80%11.99M | -89.89%1.16M | 142.82%4.08M | 163.11%11.56M | 63.22%-4.8M | 57.02%-6.74M | 336.23%11.46M | -1,042.81%-9.53M | 144.15%4.39M |
-Change in inventory | -93.37%198K | 780.56%3.17M | 81.73%-341K | -88.84%374K | 105.91%152K | 105.86%2.99M | 159.80%360K | 39.61%-1.87M | 96.37%3.35M | -224.05%-2.57M |
-Change in prepaid assets | -106.67%-1.15M | -114.25%-251K | -61.30%185K | -54.53%613K | -47.46%-494K | -305.56%-555K | -4.40%1.76M | -88.41%478K | 393.04%1.35M | -107.42%-335K |
-Change in payables | -96.92%139K | 2,747.83%3.05M | 280.06%1.82M | -34.69%-8.06M | 37.60%4.78M | 32.53%4.52M | 95.17%-115K | -116.58%-1.01M | -87.27%-5.99M | 438.98%3.47M |
-Provision for loans, leases and other losses | --0 | 0.00%5K | --0 | --2K | --1K | --2K | --5K | --5K | --0 | --0 |
-Changes in other current assets | ---- | ---- | ---- | --46K | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | 20.43%-74K | 1.17%-339K | 20.20%-79K | 7.95%-81K | 8.51%-86K | -50.00%-93K | -1,043.33%-343K | -661.54%-99K | -877.78%-88K | -1,075.00%-94K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -99.34%-5.14M | -128.38%-17.51M | -59.71%-7.29M | -118.07%-5.88M | -1.76M | -535.22%-2.58M | -45.92%-7.67M | -274.96%-4.57M | -121.26%-2.7M | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -21.94%13.6M | 91.50%75.95M | -31.58%14.41M | 798.10%9.94M | 110.82%34.17M | 357.31%17.43M | 259.73%39.66M | 63.20%21.07M | -120.86%-1.42M | 239.98%16.21M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -166.79%-1.5M | -16.54%-4.37M | -100.18%-2.25M | -108.16%-816K | 65.68%-744K | -740.30%-563K | 67.61%-3.75M | 87.66%-1.12M | 38.36%-392K | -56.20%-2.17M |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | ---995K | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --500K | ---301K |
Interest received (cash flow from investment activities) | 42.55%1.18M | 74.35%4.18M | 41.94%1.26M | 110.11%1.1M | 74.43%996K | 98.32%825K | 131.91%2.4M | 170.43%887K | 141.47%524K | 151.54%571K |
Investing cash flow | -224.43%-326K | 91.99%-188K | 19.76%-987K | -54.91%285K | 113.28%252K | 74.67%262K | 77.75%-2.35M | 85.97%-1.23M | 250.84%632K | -33.38%-1.9M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 62.38%-1.36M | ---- | ---- | 89.46%-197K | -113.34%-368K | -371.50%-3.61M | -66.39%2.99M | -56.25%2.86M | -179.80%-1.87M | --2.76M |
Net common stock issuance | ---15.44M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -135.63%-205K | -668.85%-5.51M | -994.32%-5.2M | -148.33%-149K | 16.47%-71K | 9.38%-87K | -102.26%-716K | -370.30%-475K | 36.84%-60K | 5.56%-85K |
Cash dividends paid | -77.38%-22.4M | -76.93%-27.67M | --0 | -47.07%-7.52M | ---7.52M | -20.00%-12.63M | ---15.64M | --0 | ---5.11M | --0 |
Financing cash flow | -141.38%-39.4M | -148.16%-33.17M | -142.98%-1.03M | -11.69%-7.86M | -397.68%-7.96M | -43.37%-16.32M | -261.83%-13.37M | -62.94%2.39M | -413.35%-7.04M | 842.50%2.67M |
Net cash flow | ||||||||||
Beginning cash position | 38.16%153.68M | 28.14%111.23M | 59.13%141.31M | 44.19%138.96M | 41.82%112.59M | 28.14%111.24M | 11.10%86.81M | 16.43%88.8M | 42.59%96.38M | 22.88%79.39M |
Current changes in cash | -2,012.52%-26.13M | 77.86%42.59M | -44.20%12.4M | 130.15%2.36M | 55.82%26.46M | 118.40%1.37M | 173.90%23.95M | 110.01%22.22M | -190.49%-7.83M | 469.10%16.98M |
Effect of exchange rate changes | -1,738.46%-239K | -129.56%-141K | -110.90%-23K | -105.49%-14K | -2,375.00%-91K | -285.71%-13K | 811.94%477K | 579.55%211K | 1,008.70%255K | 300.00%4K |
End cash Position | 13.08%127.32M | 38.16%153.68M | 38.16%153.68M | 59.13%141.31M | 44.19%138.96M | 41.82%112.59M | 28.14%111.23M | 28.14%111.23M | 16.43%88.8M | 42.59%96.38M |
Free cash flow | -28.25%12.1M | 100.18%71.21M | -39.66%12.04M | 593.95%8.98M | 139.56%33.33M | 377.22%16.87M | 5,828.50%35.57M | 432.83%19.94M | -129.36%-1.82M | 311.78%13.91M |
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.