XDL
5156
XOXNET
0140
SCABLE
5170
ALRICH
0079
ANEKA
0226
(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 56.24%-13.39M | -140.53%-9.6M | -9.04M | 17.43M | 199.03%12.61M | -33.88%-30.6M | 23.69M | 5.92%3.83M | 8.40%4.22M | -1,023.24%-22.86M |
Net profit before non-cash adjustment | 47.51%22.72M | 82.08%9.29M | ---7.94M | --2.97M | -299.13%-1.15M | 1,682.41%15.4M | --5.1M | -21.06%566K | -4.64%576K | 12.21%864K |
Total adjustment of non-cash items | -55.28%-22.5M | -118.29%-2.95M | --10.55M | ---1.93M | -8.95%2.92M | -604.14%-14.49M | --16.13M | -27.81%2.35M | 14.91%3.21M | 8.37%2.87M |
-Depreciation and amortization | -28.50%690K | -47.96%3.35M | --809K | --809K | -32.09%764K | -9.73%965K | --6.43M | 10.03%1.1M | 9.44%1.13M | -2.20%1.07M |
-Reversal of impairment losses recognized in profit and loss | ---- | 473.47%183K | ---- | ---- | ---- | ---- | ---49K | ---- | ---- | ---- |
-Disposal profit | -41.77%-25.39M | -488.09%-15.01M | --8.15M | ---5.01M | ---243K | -7,618.10%-17.91M | ---2.55M | -87,200.00%-873K | --0 | 65.88%-232K |
-Net exchange gains and losses | ---- | 154.29%57K | ---- | ---- | ---- | ---- | ---105K | ---- | ---- | ---- |
-Other non-cash items | -10.36%2.2M | -31.73%8.47M | --1.35M | --2.27M | 15.23%2.4M | 20.37%2.45M | --12.41M | -5.85%2.12M | -9.87%2.08M | -9.02%2.04M |
Changes in working capital | 56.81%-13.61M | -809.35%-15.94M | ---11.65M | --16.39M | 2,391.95%10.84M | -18.49%-31.51M | --2.25M | 358.47%915K | -12.30%435K | -387.37%-26.6M |
-Change in receivables | 95.71%-1.72M | -82.16%-10.06M | --27.54M | ---728K | 666.84%3.2M | -82.18%-40.07M | ---5.52M | 51.51%1.6M | -175.70%-564K | -150.52%-21.99M |
-Change in inventory | -344.21%-232K | -53.39%-181K | --581K | --191K | -1,646.67%-1.05M | 116.16%95K | ---118K | 133.33%4K | -161.86%-60K | 34.23%-588K |
-Change in payables | -237.48%-11.65M | -170.89%-5.65M | ---39.76M | --16.94M | 711.94%8.7M | 311.75%8.47M | --7.97M | 51.08%-678K | 421.92%1.07M | -194.59%-4M |
-Changes in other current assets | 6.67%-14K | 32.93%-55K | ---14K | ---13K | 0.00%-13K | -7.14%-15K | ---82K | 0.00%-14K | 0.00%-13K | 0.00%-14K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -57.75%-3.07M | -25.30%-4.68M | -806K | -1.69M | 30.14%-241K | -380.99%-1.95M | -3.74M | -98.17%-1.08M | 12.66%-345K | 33.93%-405K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 49.42%-16.47M | -171.57%-14.28M | ---9.85M | --15.75M | 219.44%12.37M | -39.93%-32.55M | --19.96M | -10.53%2.74M | 10.78%3.87M | -778.51%-23.26M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -510.00%-61K | 79.14%-29K | ---6K | ---6K | 90.41%-7K | 78.26%-10K | ---139K | 96.89%-18K | -160.71%-73K | -21.05%-46K |
Net investment property transactions | 38.55%57.17M | 69.10%-8.86M | ---55.65M | --4.5M | 168.31%1.03M | 3,497.38%41.26M | ---28.67M | --1.46M | -266.89%-1.5M | 117.65%1.15M |
Net investment product transactions | ---- | --67.19M | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Dividends received (cash flow from investment activities) | --12K | --104K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 0.00%19K | -23.89%567K | --506K | --22K | --20K | 850.00%19K | --745K | --19K | --0 | -94.12%2K |
Net changes in other investments | ---- | -70.70%731K | ---- | ---- | ---- | ---- | --2.5M | ---- | ---- | ---- |
Investing cash flow | 38.45%57.14M | 333.49%59.7M | --12.88M | --4.52M | 165.97%1.04M | 3,641.70%41.27M | ---25.57M | 352.77%1.46M | -278.57%-1.58M | -84.38%1.1M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -735.77%-38.62M | -1,051.79%-38.52M | ---4.55M | ---24.71M | -7.77%-4.64M | -278.55%-4.62M | --4.05M | 15.71%8.06M | -14.45%-4.3M | 224.18%2.59M |
Increase or decrease of lease financing | 84.88%-13K | 31.17%-340K | ---85K | ---85K | 21.50%-84K | -107.19%-86K | ---494K | -15.64%-12.52M | ---107K | --1.2M |
Interest paid (cash flow from financing activities) | 10.28%-2.22M | 31.56%-9.14M | ---1.95M | ---2.29M | -16.19%-2.42M | -21.19%-2.47M | ---13.35M | 5.01%-2.14M | 10.26%-2.08M | 10.29%-2.04M |
Net other fund-raising expenses | -8,225.00%-333K | -205.41%-1.25M | --101K | ---1.71M | -45.50%363K | -101.12%-4K | --1.18M | -86.83%526K | --666K | 152.42%357K |
Financing cash flow | -473.43%-41.18M | -471.52%-49.24M | ---6.49M | ---28.8M | -16.33%-6.78M | -441.67%-7.18M | ---8.62M | -185.94%-6.08M | 4.18%-5.82M | 141.72%2.1M |
Net cash flow | ||||||||||
Beginning cash position | -47.03%4.3M | -63.65%8.13M | --7.77M | --16.3M | 320.54%9.66M | -63.65%8.13M | --22.36M | 85.06%-1.23M | 135.23%2.3M | 479.11%22.36M |
Current changes in cash | -133.22%-511K | 73.14%-3.82M | ---3.46M | ---8.53M | 288.20%6.64M | 107.67%1.54M | ---14.23M | -616.25%-1.87M | -107.41%-3.53M | -3,109.28%-20.06M |
End cash Position | -60.75%3.79M | -47.03%4.3M | --4.3M | --7.77M | 1,427.36%16.3M | 320.54%9.66M | --8.13M | 60.53%-3.1M | 85.06%-1.23M | 135.23%2.3M |
Free cash flow | 49.25%-16.53M | -172.22%-14.31M | ---9.86M | --15.74M | 225.39%12.37M | -39.69%-32.56M | --19.82M | 9.52%2.73M | 9.57%3.8M | -767.80%-23.31M |
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.