XOX Berhad (KLSE:XOX)
Malaysia
· Delayed Price · Currency is MYR 0.3200
-0.0050 (-1.54%)
At close: Jun 6, 2025
XOX Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is October - September.
Millions MYR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
Net Income | 2.06 | -12.58 | -67.48 | -90.98 | -45.49 | -52.32 | Upgrade
|
Depreciation & Amortization | 10.84 | 9.99 | 8.69 | 7.38 | 12.72 | 13.23 | Upgrade
|
Other Amortization | 11.96 | 11.96 | 10.21 | 9.66 | 3.18 | 4.28 | Upgrade
|
Loss (Gain) From Sale of Assets | -79.18 | -64.65 | -0.02 | -0.2 | - | -0.1 | Upgrade
|
Asset Writedown & Restructuring Costs | 11.39 | 8.47 | 0.48 | 0.73 | 1.58 | 13.17 | Upgrade
|
Loss (Gain) From Sale of Investments | 27.8 | 25.61 | 34.71 | 104.11 | 49.81 | 0.44 | Upgrade
|
Loss (Gain) on Equity Investments | 2.62 | 7.21 | 16.06 | 3.54 | 1.99 | - | Upgrade
|
Stock-Based Compensation | 0.91 | 3.27 | - | 5.03 | 5.53 | 21.45 | Upgrade
|
Provision & Write-off of Bad Debts | 3.25 | 3.09 | 2.56 | 4.35 | 4.32 | 6.33 | Upgrade
|
Other Operating Activities | -7.78 | -7.19 | 8.35 | -15.21 | -11.14 | -3.19 | Upgrade
|
Change in Accounts Receivable | -0.74 | -1.69 | -7.24 | -3.2 | -4.89 | 9.11 | Upgrade
|
Change in Inventory | -0.31 | 1.63 | -1.63 | -1.65 | -0.9 | -0.73 | Upgrade
|
Change in Accounts Payable | 31.49 | 35 | -11.6 | -1.61 | 5.68 | -15.61 | Upgrade
|
Change in Unearned Revenue | 1.83 | 1.83 | 1.17 | 0.59 | 0.42 | 1.52 | Upgrade
|
Change in Other Net Operating Assets | 2.22 | 2.28 | 7.17 | -14.02 | 23.1 | 0.95 | Upgrade
|
Operating Cash Flow | 18.36 | 24.23 | 1.44 | 8.53 | 45.91 | -1.47 | Upgrade
|
Operating Cash Flow Growth | 298.16% | 1582.02% | -83.12% | -81.42% | - | - | Upgrade
|
Capital Expenditures | -1.69 | -2.67 | -11.81 | -17.98 | -14.76 | -6.15 | Upgrade
|
Sale of Property, Plant & Equipment | 0.02 | - | 0.02 | 0.2 | - | 0.31 | Upgrade
|
Cash Acquisitions | - | - | -18.78 | -8.79 | - | - | Upgrade
|
Divestitures | -0 | -0 | - | - | - | 0.03 | Upgrade
|
Sale (Purchase) of Intangibles | -6.68 | -11.62 | -13.78 | -13.53 | -1.82 | -10.18 | Upgrade
|
Investment in Securities | 0 | -5.89 | -0.73 | -75.66 | -129.4 | -5.2 | Upgrade
|
Investing Cash Flow | -8.36 | -20.19 | -45.08 | -115.77 | -145.98 | -21.18 | Upgrade
|
Long-Term Debt Issued | - | - | 1.31 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -6.72 | -7.46 | -6.38 | -4.68 | -3.78 | Upgrade
|
Total Debt Repaid | -6.05 | -6.72 | -7.46 | -6.38 | -4.68 | -3.78 | Upgrade
|
Net Debt Issued (Repaid) | -6.05 | -6.72 | -6.15 | -6.38 | -4.68 | -3.78 | Upgrade
|
Issuance of Common Stock | 1.77 | 1.96 | 0 | 30.21 | 85.92 | 173.08 | Upgrade
|
Other Financing Activities | 0.02 | -0.02 | - | -0.01 | -0.01 | -0.01 | Upgrade
|
Financing Cash Flow | -4.26 | -4.77 | -6.14 | 23.82 | 81.23 | 195.81 | Upgrade
|
Foreign Exchange Rate Adjustments | -2.64 | -2.99 | 0.33 | 2.95 | 0.32 | 0.15 | Upgrade
|
Net Cash Flow | 3.11 | -3.72 | -49.45 | -80.47 | -18.52 | 173.31 | Upgrade
|
Free Cash Flow | 16.67 | 21.56 | -10.37 | -9.45 | 31.15 | -7.61 | Upgrade
|
Free Cash Flow Margin | 6.57% | 8.59% | -3.79% | -3.22% | 9.31% | -3.03% | Upgrade
|
Free Cash Flow Per Share | 0.09 | 0.13 | -0.06 | -0.06 | 0.25 | -0.17 | Upgrade
|
Cash Interest Paid | - | - | - | - | 1.6 | 1.65 | Upgrade
|
Cash Income Tax Paid | 0.67 | 0.77 | 0.14 | 0.79 | 0.77 | 0.15 | Upgrade
|
Levered Free Cash Flow | 38.91 | 59.14 | -12.78 | -33.3 | 9.28 | -2.39 | Upgrade
|
Unlevered Free Cash Flow | 40.76 | 62.08 | -9.93 | -32.4 | 10.28 | -1.35 | Upgrade
|
Change in Net Working Capital | -13.01 | -34.65 | 0.32 | 11.47 | -29.49 | -5.1 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.