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 | 219.81%8.88M | 113.36%8.47M | 23.65%12.49M | -38.18%27.66M | 61.26%10.82M | -78.96%2.78M | -67.96%3.97M | -18.90%10.1M | 28.90%44.74M | -30.22%6.71M |
Net profit before non-cash adjustment | -25.30%1.3M | -18.80%2.08M | -23.31%3.12M | -51.76%13.81M | -39.35%5.44M | -71.38%1.74M | -66.03%2.56M | -32.57%4.06M | 39.42%28.62M | -14.00%8.98M |
Total adjustment of non-cash items | 3.14%5.38M | 9.74%4.69M | 21.52%5.05M | 3.71%18.95M | 20.92%5.3M | 20.61%5.22M | -13.82%4.27M | -9.72%4.15M | 8.59%18.27M | -21.77%4.38M |
-Depreciation and amortization | 1.92%4.95M | 8.07%5.05M | 11.33%5.02M | 6.46%18.97M | 14.90%4.94M | 7.58%4.86M | 3.94%4.67M | -0.15%4.51M | -11.98%17.82M | -22.41%4.3M |
-Reversal of impairment losses recognized in profit and loss | -61.98%92K | -37.14%22K | -89.29%3K | 16.81%535K | 16.75%230K | 1,628.57%242K | -62.77%35K | -81.70%28K | -52.69%458K | -51.95%197K |
-Disposal profit | -2,233.33%-64K | -3,400.00%-70K | --0 | -45.13%-283K | 78.26%-5K | 101.28%3K | -101.72%-2K | -416.67%-279K | -168.42%-195K | -133.33%-23K |
-Net exchange gains and losses | 54.19%276K | -57.07%-322K | -136.90%-31K | 283.02%97K | 8.33%39K | 252.99%179K | -216.48%-205K | 156.76%84K | -1,225.00%-53K | -82.18%36K |
-Other non-cash items | 318.33%131K | 104.87%11K | 129.10%55K | -256.90%-375K | 181.30%100K | -139.74%-60K | -389.74%-226K | -242.11%-189K | 105.12%239K | 80.00%-123K |
Changes in working capital | 152.34%2.19M | 159.40%1.7M | 129.63%4.32M | -136.43%-5.1M | 101.08%72K | -250.86%-4.19M | -2,574.77%-2.86M | 3.07%1.88M | 18.62%-2.16M | -3.45%-6.65M |
-Change in receivables | -130.34%-530K | 214.80%923K | -3,775.00%-155K | 207.65%1.01M | 112.50%74K | 467.21%1.75M | -120.88%-804K | 98.63%-4K | -24.14%-941K | -228.98%-592K |
-Change in inventory | 152.48%2.87M | 1,130.50%2.46M | 112.45%964K | -269.85%-9.12M | 209.19%3.88M | -508.00%-5.46M | -95.69%200K | -363.13%-7.74M | 658.11%5.37M | -30.63%-3.56M |
-Change in payables | 112.42%58K | 28.72%-1.65M | -63.75%3.49M | 146.33%3M | -59.73%-3.86M | -139.38%-467K | 47.46%-2.32M | 1,268.24%9.64M | -666.23%-6.47M | 41.44%-2.41M |
-Provision for loans, leases and other losses | -2,133.33%-201K | -150.82%-31K | 400.00%21K | 112.93%15K | 65.91%-30K | 83.93%-9K | 134.62%61K | -450.00%-7K | -38.10%-116K | -104.65%-88K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | ||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -62.81%-928K | 43.82%-718K | 62.37%-876K | 27.20%-5.13M | 76.11%-955K | 61.41%-570K | -142.05%-1.28M | -122.56%-2.33M | -36.09%-7.05M | -152.18%-4M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 260.38%7.95M | 188.03%7.75M | 49.41%11.61M | -40.23%22.53M | 263.87%9.86M | -81.17%2.21M | -77.31%2.69M | -31.87%7.77M | 27.64%37.69M | -66.23%2.71M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 42.07%-818K | 74.79%-754K | 0.88%-786K | -101.66%-6.95M | -47.84%-1.75M | -140.14%-1.41M | -127.80%-2.99M | -120.28%-793K | -148.48%-3.44M | -110.87%-1.18M |
Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --1.96M | ---- |
Net investment product transactions | -390.89%-8.52M | 239.04%5.84M | -113.28%-1.68M | -63.16%9.8M | 142.57%3.1M | -106.67%-1.74M | -107.45%-4.2M | 27.46%12.64M | 303.99%26.61M | -57.95%-7.28M |
Interest received (cash flow from investment activities) | -47.35%149K | -28.38%434K | -27.65%293K | 190.33%1.86M | 192.27%567K | 19.41%283K | 537.89%606K | 252.17%405K | -47.50%641K | -27.88%194K |
Investing cash flow | -750.80%-24.37M | 183.85%5.52M | -117.72%-2.17M | -81.69%4.72M | 130.36%1.92M | -111.17%-2.86M | -130.19%-6.59M | 31.88%12.26M | 290.87%25.77M | -25.49%-6.31M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -1.00%-3.85M | -2.83%-3.59M | -11.33%-3.82M | -4.03%-14.25M | 2.34%-3.51M | -13.40%-3.81M | -2.61%-3.49M | -2.91%-3.43M | -44.35%-13.69M | -25.51%-3.59M |
Cash dividends paid | --0 | --0 | 50.00%-7.06M | 20.00%-14.12M | --0 | --0 | --0 | -33.34%-14.12M | 0.00%-17.65M | --0 |
Interest paid (cash flow from financing activities) | 0.00%-371K | -9.88%-378K | -40.20%-422K | -26.84%-1.5M | -48.77%-482K | -2.49%-371K | -60.75%-344K | -7.12%-301K | 37.84%-1.18M | 37.57%-324K |
Financing cash flow | -0.91%-4.22M | -3.47%-3.97M | 36.68%-11.3M | 8.18%-29.86M | -1.89%-3.99M | 61.22%-4.18M | -6.02%-3.84M | -25.67%-17.85M | -12.01%-32.52M | -15.82%-3.92M |
Net cash flow | ||||||||||
Beginning cash position | 25.06%47.32M | -14.78%38.45M | -5.92%40.15M | 277.74%42.68M | -35.46%32.88M | 59.06%37.84M | 151.24%45.11M | 277.74%42.68M | -52.86%11.3M | 331.64%50.94M |
Current changes in cash | -326.52%-20.64M | 220.23%9.3M | -185.79%-1.87M | -108.45%-2.61M | 203.63%7.79M | -118.20%-4.84M | -243.93%-7.74M | -66.52%2.17M | 337.88%30.94M | -1,871.92%-7.51M |
Effect of exchange rate changes | -307.14%-513K | -191.77%-424K | -39.53%156K | -80.49%87K | 31.85%-507K | -122.18%-126K | 0.87%462K | 57.32%258K | 32.34%446K | -514.88%-744K |
End cash Position | -20.38%26.17M | 25.06%47.32M | -14.78%38.45M | -5.92%40.15M | -5.92%40.15M | -35.46%32.88M | 59.06%37.84M | 151.24%45.11M | 277.74%42.68M | 277.74%42.68M |
Free cash flow | 798.24%7.13M | 2,400.33%6.92M | 60.54%10.83M | -55.18%15.35M | 431.24%8.11M | -92.87%794K | -102.75%-301K | -36.77%6.74M | 22.96%34.25M | -79.18%1.53M |
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.