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 | -628.59%-90.64M | 10.87%21.43M | -8.54%19.96M | -8.61%77.76M | -37.92%19.46M | 72.79%17.15M | -21.96%19.33M | 14.59%21.82M | -15.57%85.08M | 31.35M |
Net profit before non-cash adjustment | 428.19%9.41M | -34.34%4.3M | -49.32%4.52M | -27.56%16.27M | 435.91%3.67M | -135.14%-2.87M | 73.82%6.55M | -9.51%8.91M | -44.89%22.46M | --684.9K |
Total adjustment of non-cash items | 98.05%-70K | 238.82%5.51M | 12.29%-4.86M | 77.84%-4.5M | 410.99%8.59M | 28.20%-3.59M | 46.69%-3.97M | -8.41%-5.54M | -395.13%-20.31M | ---2.76M |
-Depreciation and amortization | -4.36%395K | -1.96%400K | 37.55%370K | 5.83%1.49M | -13.51%397.02K | 78.79%413K | 29.52%408K | -32.75%269K | -57.39%1.41M | --459.05K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | -2,736.99%-3.68M | -116.99%-3.65M | --0 | --0 | ---31K | -103.88%-129.8K | ---1.68M |
-Assets reserve and write-off | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -99.98%5.5K | --1.54M |
-Share of associates | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | -4,134.55%-9.32M | --0 | ---4K | 3,631.87%14.93M | 440,191.36%15.94M | ---220K | -606.19%-798K | --0 | 90.29%-422.62K | ---3.62K |
-Net exchange gains and losses | ---- | ---- | --0 | 20.20%3.12K | ---- | ---- | ---- | ---217K | 293.23%2.6K | ---401 |
-Remuneration paid in stock | ---- | ---- | ---- | -90.44%41.88K | ---- | ---- | ---- | ---- | --438.13K | ---- |
-Other non-cash items | 334.15%8.85M | 234.61%5.11M | 6.04%-5.23M | 20.06%-17.28M | -17.74%-4.14M | 27.68%-3.78M | 50.48%-3.79M | -6.86%-5.56M | 1.16%-21.61M | ---3.52M |
Changes in working capital | -523.62%-99.98M | -30.59%11.62M | 10.03%20.3M | -20.43%65.99M | -78.47%7.2M | 248.92%23.6M | -41.12%16.74M | 28.96%18.45M | 56.05%82.94M | --33.43M |
-Change in receivables | 168.49%19.69M | -367.34%-73.21M | 30.64%34.19M | -58.40%78.27M | 32.12%53.46M | -1,034.00%-28.75M | 19.85%27.38M | -79.45%26.17M | 811.86%188.17M | --40.47M |
-Change in inventory | ---- | ---- | ---- | --2.03M | ---- | ---- | ---- | ---- | --0 | ---- |
-Change in payables | -328.60%-119.67M | 897.25%84.83M | -79.89%-13.89M | 86.98%-13.77M | -530.14%-47.76M | 462.94%52.35M | -290.31%-10.64M | 93.17%-7.72M | -230.39%-105.77M | ---7.58M |
-Changes in other current assets | ---- | ---- | ---- | -200.00%-539.55K | ---- | ---- | ---- | ---- | 1,007.03%539.55K | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -333.49%-30.74M | 1.24%-8.53M | 0.06%-8.76M | 3.26%-36.85M | 21.85%-12.36M | -153.92%-7.09M | 18.49%-8.64M | 1.42%-8.76M | 40.07%-38.09M | -15.82M |
Interest received (cash flow from operating activities) | 35K | 5K | 67.47%484K | 9,462.54%593.74K | 5,750.22%304.74K | 0 | 0 | 289K | -99.05%6.21K | 5.21K |
Tax refund paid | -1,434.81%-2.43M | -442.61%-1.25M | -66.18%-344K | 50.37%-1.38M | 48.75%-784.58K | -158K | 45.63%-230K | 74.94%-207K | 3.13%-2.78M | -1.53M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -159K | -159K | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -1,350.51%-123.78M | 11.43%11.66M | -13.70%11.34M | -9.61%39.96M | -53.86%6.46M | 38.80%9.9M | -23.90%10.46M | 40.86%13.14M | 26.35%44.22M | --14M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -227.37%-121K | -113.04%-73K | 90.31%-19K | 156.53%226.41K | 61.27%-232.59K | 165.52%95K | 900.00%560K | -167.82%-196K | -82.58%-400.51K | ---600.51K |
Net investment property transactions | ---- | ---- | ---- | --5.3M | --0 | ---- | ---- | ---- | --0 | --0 |
Net investment product transactions | -2,197.50%-20.98M | ---- | ---- | 154.22%542.2K | ---457.8K | --1M | ---- | ---- | -207.38%-1M | ---- |
Dividends received (cash flow from investment activities) | --0 | --0 | --4K | -77.97%738 | --738 | --0 | --0 | --0 | 285.06%3.35K | ---- |
Investing cash flow | -429.88%-21.1M | 436.79%3.01M | 92.35%-15K | 534.41%6.07M | 56.82%-689.66K | 4,510.34%6.4M | 900.00%560K | -167.82%-196K | -296.54%-1.4M | ---1.6M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,277.39%131.52M | -6.83%-11.3M | 16.97%-9.96M | 9.27%-39.04M | 53.20%-5.29M | -17.98%-11.17M | -1.99%-10.58M | -0.99%-12M | -12.16%-43.03M | ---11.31M |
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -93.52%77K | --0 |
Increase or decrease of lease financing | 37.58%-186K | 70.06%-374K | 33.56%-194K | -8.50%-875.71K | 713.07%963.29K | 64.65%-298K | -647.81%-1.25M | -734.29%-292K | 49.44%-807.13K | ---157.13K |
Net other fund-raising expenses | --16.13M | --0 | ---586K | 5.07%-6.09M | ---1.54M | ---- | ---- | ---- | 36.36%-6.42M | ---- |
Financing cash flow | 1,021.50%147.58M | 1.28%-11.68M | 12.59%-10.74M | 8.31%-46.01M | 67.15%-5.87M | -55.32%-16.02M | -16.59%-11.83M | -3.82%-12.29M | -2.71%-50.18M | ---17.88M |
Net cash flow | ||||||||||
Beginning cash position | 1,362.55%4.02M | -4.35%1.03M | 5.63%450K | -94.53%426.25K | -90.63%553K | -97.02%275K | -80.60%1.08M | -94.53%426K | -62.81%7.79M | --5.9M |
Current changes in cash | 873.74%2.71M | 471.30%2.99M | -10.86%583K | 100.32%23.38K | 98.11%-103.62K | 108.36%278K | -121.99%-805K | 129.45%654K | 44.02%-7.36M | ---5.48M |
End cash Position | 1,116.82%6.73M | 1,362.55%4.02M | -4.35%1.03M | 5.49%449.63K | 5.49%449.63K | -90.63%553K | -97.02%275K | -80.60%1.08M | -94.53%426.25K | --426.25K |
Free cash flow | -1,339.83%-123.9M | 13.94%11.59M | -12.54%11.32M | -9.39%39.32M | -53.64%6.21M | 43.04%9.99M | -25.74%10.17M | 39.01%12.95M | 27.76%43.39M | --13.4M |
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.