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 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -300.46%-5.65M | -262.16%-31.81M | 71.23%-14.64M | -273.68%-86.98M | -162.53%-30.13M | 115.57%2.82M | -124.80%-8.78M | -229.77%-50.88M | 173.38%50.08M | 126.26%48.18M |
Net profit before non-cash adjustment | 306.41%73.26M | 151.20%74.76M | -41.54%19.17M | 62.42%189.32M | 392.38%108.73M | -18.28%18.03M | -31.00%29.76M | 11.98%32.8M | 179.24%116.56M | 46.30%22.08M |
Total adjustment of non-cash items | 100.71%21.1M | -637.89%-3.93M | 2,333.90%17.31M | -107.79%-72.46M | -1,257.31%-84.41M | 316.85%10.51M | 102.37%731K | 105.14%711K | -228.50%-34.87M | -52.96%7.29M |
-Depreciation and amortization | 109.69%18.07M | 68.85%15.72M | 17.67%11.11M | -2.55%37.95M | -7.12%10.59M | -8.06%8.62M | 4.75%9.31M | 1.64%9.44M | 10.47%38.95M | 19.41%11.4M |
-Reversal of impairment losses recognized in profit and loss | 58.22%2.55M | -69.77%1.34M | -7.13%1.75M | 42.77%24.62M | 33.32%16.7M | -34.70%1.61M | 175.42%4.43M | 192.68%1.88M | -10.03%17.24M | -6.07%12.53M |
-Assets reserve and write-off | ---- | ---- | ---- | --650K | ---- | ---- | ---- | ---- | --0 | ---- |
-Share of associates | 78.53%-2.17M | 85.58%-2.74M | 79.64%-2.43M | -112.66%-66.37M | -401.12%-25.35M | -98.56%-10.09M | 33.51%-19.02M | -100.40%-11.91M | -314.58%-31.21M | 352.83%8.42M |
-Disposal profit | -1,474.05%-13.34M | -1,302.47%-35.82M | 3.67%-5.85M | 79.10%-17.5M | 70.27%-9.84M | 111.10%971K | 85.87%-2.55M | 74.50%-6.08M | -135.10%-83.76M | -246.46%-33.11M |
-Net exchange gains and losses | -824.54%-3.13M | 103.57%29K | 90.78%-26K | -157.07%-214K | -76.69%448K | 262.41%432K | 40.69%-812K | -420.45%-282K | 39.57%375K | 1,248.77%1.92M |
-Other non-cash items | 113.19%19.12M | 87.05%17.54M | 66.49%12.76M | -319.24%-51.6M | -1,364.92%-77.6M | 87.62%8.97M | 39.75%9.38M | 29.67%7.66M | 50.81%23.53M | 8.06%6.14M |
Changes in working capital | -288.80%-100.01M | -161.33%-102.64M | 39.43%-51.12M | -544.86%-203.84M | -389.54%-54.45M | 39.72%-25.72M | -269.84%-39.28M | -173.37%-84.39M | 76.95%-31.61M | 108.78%18.81M |
-Change in receivables | -519.78%-67.86M | -26.21%-15.67M | 776.62%68.39M | -544.66%-114.11M | -418.25%-98.55M | -2,161.96%-10.95M | -944.83%-12.42M | 1,235.66%7.8M | -741.85%-17.7M | 69.80%-19.02M |
-Change in inventory | 902.66%4.89M | -358.56%-44.77M | -4.38%-28.86M | -36.24%-145.4M | -6,287.91%-108.47M | 100.47%488K | -2,565.40%-9.76M | -490.62%-27.65M | 30.59%-106.72M | 101.17%1.75M |
-Change in payables | 1,431.17%53.45M | 570.36%30.6M | -158.46%-79.08M | 22.16%163.81M | 132.50%186.35M | -91.77%3.49M | -83.94%4.57M | -81.00%-30.6M | 408.18%134.09M | 589.48%80.15M |
-Changes in other current assets | -382.58%-90.49M | -236.10%-72.8M | 65.89%-11.58M | -161.94%-108.14M | 23.38%-33.78M | -200.99%-18.75M | -202.09%-21.66M | -294.79%-33.95M | -229.46%-41.29M | -251.80%-44.08M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -192.19%-29.94M | -75.84%-17.25M | -66.88%-14.32M | -41.11%-47.04M | -58.18%-18.4M | -25.27%-10.25M | -37.20%-9.81M | -34.68%-8.58M | -83.23%-33.33M | -80.70%-11.63M |
Interest received (cash flow from operating activities) | 172.06%3.45M | 132.94%990K | 38.11%1.27M | 7.60%3.44M | -49.76%828K | 95.52%1.27M | -2.97%425K | 98.49%921K | 31.95%3.2M | 228.49%1.65M |
Tax refund paid | -654.30%-21.16M | -641.83%-16.26M | -275.46%-6.39M | -5.86%-15.33M | -58.40%-8.63M | 37.79%-2.81M | 33.39%-2.19M | -38.12%-1.7M | -59.06%-14.48M | 25.50%-5.45M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -494.29%-53.3M | -215.98%-64.33M | 43.43%-34.09M | -2,769.30%-145.9M | -271.99%-56.33M | 70.23%-8.97M | -180.10%-20.36M | -166.93%-60.25M | 105.87%5.47M | 116.65%32.75M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 229.72%17.13M | -34.38%-11.01M | -107.23%-10.27M | -55.17%-28M | 70.85%-1.64M | -202.73%-13.21M | -4,478.77%-8.2M | 37.08%-4.95M | -31.20%-18.04M | -45.09%-5.63M |
Net business purchase and sale | 26.53%-51.77M | -364.31%-99.68M | -2,237.01%-39.03M | -2,097.31%-130.05M | -223.85%-95.63M | -3,516.99%-70.46M | 146.81%37.71M | -114.14%-1.67M | 102.71%6.51M | 238.93%77.21M |
Net investment property transactions | ---- | ---- | ---- | -75.09%695K | ---- | ---- | ---- | ---- | --2.79M | ---- |
Net investment product transactions | 1,048.34%139.01M | 26.29%-14.57M | 258.11%42.57M | -628.05%-66.53M | -249.56%-31.94M | --12.11M | ---19.76M | ---26.93M | -137.33%-9.14M | -208.39%-9.14M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --698K | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | -12.58%42.7M | ---- | ---- | 932.25%94.55M | 2,847.75%44.45M | --48.84M | ---- | ---- | -74.55%9.16M | -93.82%1.51M |
Investing cash flow | 747.38%147.07M | -1,212.19%-122.46M | 79.97%-6.72M | -1,374.90%-128.63M | -224.91%-83.37M | -1,794.11%-22.72M | 113.64%11.01M | -952.85%-33.55M | 95.47%-8.72M | 361.03%66.74M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -354.26%-34.1M | 479.63%240.8M | 1,331.92%66.12M | 177.69%185.55M | 304.00%135.96M | -65.08%13.41M | -48.11%41.54M | -135.78%-5.37M | -76.59%66.82M | -125.84%-66.65M |
Increase or decrease of lease financing | 1,413.10%6.36M | -10,397.87%-4.93M | -160.48%-2.3M | -8.96%-8.77M | -70.33%-8.26M | 135.90%420K | 98.30%-47K | -219.00%-883K | -46.35%-8.05M | -183.91%-4.85M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -218.16%-17.69M | -2,334,200.79%-8.85M |
Cash dividends for minorities | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -644.82%-66.26M | 640.14%123.09M | -147.83%-31.92M | 11,699.89%108.46M | 570.11%52.35M | 243.08%12.16M | -16,856.62%-22.79M | 17,524.80%66.74M | 93.57%-935K | 154.17%7.81M |
Financing cash flow | -406.93%-79.78M | 1,697.06%336.19M | -47.27%31.9M | 610.52%285.24M | 348.25%180.06M | -9.54%25.99M | -74.77%18.71M | 517.34%60.49M | -87.26%40.15M | -129.99%-72.53M |
Net cash flow | ||||||||||
Beginning cash position | 185.95%266.52M | 41.91%118.34M | 9.80%127.95M | 46.99%116.52M | -2.29%87.7M | 4.07%93.2M | 18.27%83.39M | 46.99%116.52M | 59.43%79.27M | 50.27%89.76M |
Current changes in cash | 345.66%13.99M | 1,496.02%149.4M | 73.25%-8.91M | -70.96%10.71M | 49.68%40.36M | -10,252.73%-5.69M | -50.26%9.36M | -276.88%-33.31M | 25.49%36.89M | 38.18%26.96M |
Effect of exchange rate changes | -4,091.24%-7.74M | -373.27%-1.23M | -481.32%-694K | 97.77%710K | 41.33%-115K | -22.09%194K | 93.53%449K | 145.95%182K | 134.44%359K | -710.04%-196K |
End cash Position | 211.01%272.77M | 185.95%266.52M | 41.91%118.34M | 9.80%127.95M | 9.80%127.95M | -2.29%87.7M | 4.07%93.2M | 18.27%83.39M | 46.99%116.52M | 46.99%116.52M |
Free cash flow | -221.28%-71.28M | -164.05%-75.6M | 30.64%-45.31M | -1,135.86%-174.4M | -318.19%-58.26M | 36.43%-22.19M | -216.20%-28.63M | -113.82%-65.33M | 86.81%-14.11M | 113.31%26.7M |
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.