(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 16.56%29.21M | 30.36%16.74M | 153.49%6.54M | -75.18%1.68M | 48.29%4.26M | -17.97%25.06M | -2.38%12.84M | -52.88%2.58M | 69.79%6.77M | -63.84%2.87M |
Net profit before non-cash adjustment | -1,760.22%-4.55M | -1,210.00%-1.44M | -1,956.19%-1.95M | -990.28%-1.28M | -8.89%123K | 113.52%274K | -59.20%-110K | 112.80%105K | 112.89%144K | 775.00%135K |
Total adjustment of non-cash items | 9.80%19.36M | 53.07%7.12M | -36.22%3.81M | 77.37%4.23M | -9.02%4.21M | -14.89%17.64M | -29.35%4.65M | 26.07%5.97M | -46.79%2.38M | -5.99%4.63M |
-Other non-cash items | 9.80%19.36M | 53.07%7.12M | -36.22%3.81M | 77.37%4.23M | -9.02%4.21M | 11.28%17.64M | 172.42%4.65M | 26.07%5.97M | -46.79%2.38M | -5.99%4.63M |
Changes in working capital | 101.27%14.4M | 33.28%11.06M | 233.61%4.68M | -129.72%-1.26M | 95.88%-78K | -39.68%7.15M | 24.98%8.3M | -325.16%-3.5M | 575.20%4.25M | -162.44%-1.9M |
-Changes in other current assets | -0.38%8.82M | 5.72%6.16M | 242.12%3.83M | -145.70%-1.99M | -39.46%824K | 4,885.36%8.85M | 226.01%5.82M | -2,124.79%-2.69M | 276.58%4.36M | -59.98%1.36M |
-Changes in other current liabilities | 428.87%5.58M | 98.10%4.91M | 205.20%849K | 762.73%729K | 72.30%-902K | ---1.7M | --2.48M | -148.18%-807K | 79.17%-110K | -789.62%-3.26M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -27.91%-220K | -13.73%-58K | -32.56%-57K | -68.75%-54K | -10.87%-51K | -13.87%-172K | -3.99%-51K | -26.47%-43K | 20.00%-32K | -64.29%-46K |
Interest received (cash flow from operating activities) | 0 | 0.91%45K | ||||||||
Tax refund paid | -28.48%-1.69M | -43.72%-618K | -4.26%-343K | -46.70%-333K | -20.18%-393K | -195.29%-1.31M | -143.43%-430K | -67.01%-329K | -980.95%-227K | -554.00%-327K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 15.59%27.31M | 29.49%16.06M | 178.11%6.14M | -80.14%1.29M | 52.66%3.82M | -21.27%23.62M | -4.38%12.4M | -57.90%2.21M | 65.84%6.51M | -68.22%2.5M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -84.21%-875K | 149.71%85K | 192.39%85K | -1,740.82%-902K | 12.27%-143K | -37.64%-475K | -326.33%-171K | 27.56%-92K | 55.86%-49K | -143.28%-163K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --200K | ---- | ---- | ---- | ---- |
Net investment property transactions | 205.75%3.02M | -51.77%-4.33M | ---143K | --6.98M | --501K | -2.64%-2.85M | ---2.85M | --0 | --0 | --0 |
Net investment product transactions | 34.37%14.04M | -0.31%25M | 17.92%-5.71M | -247.59%-5.84M | 109.69%581K | 181.52%10.45M | 4,292.56%25.08M | 67.81%-6.95M | -113.07%-1.68M | -73.45%-6M |
Interest received (cash flow from investment activities) | -18.83%1.14M | -25.78%308K | -18.27%331K | -21.04%274K | -4.26%225K | 51.63%1.4M | 168.37%415K | 56.37%405K | 28.04%347K | -2.08%235K |
Net changes in other investments | -221.84%-4.16M | -646.28%-5.42M | 491.31%2.84M | -330.89%-3.11M | 74.26%1.54M | -108.76%-1.29M | -106.59%-726K | -106.14%-725K | 93.35%-722K | -68.08%882K |
Investing cash flow | 77.08%13.16M | -28.70%15.65M | 64.73%-2.6M | -23.20%-2.59M | 153.55%2.7M | 2,762.79%7.43M | 182.97%21.94M | 23.76%-7.37M | -197.86%-2.1M | -866.28%-5.04M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -28.18%-22.37M | -0.21%-20.1M | -95.87%22K | -363.85%-2.74M | -56.46%448K | 10.25%-17.45M | -1.75%-20.05M | -37.88%533K | 437.66%1.04M | 459.79%1.03M |
Net common stock issuance | -91.69%613K | -91.08%73K | --540K | ---- | ---- | --7.38M | --818K | --0 | ---- | ---- |
Increase or decrease of lease financing | 99.15%-2K | 90.60%-11K | 95.24%-2K | 252.38%64K | -51.43%-53K | 6.59%-236K | -65.59%-117K | 31.15%-42K | 30.00%-42K | 42.62%-35K |
Issuance fees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -28.20%-18.22M | -101.15%-11.71M | -156.70%-3.39M | 74.39%-1.46M | -22.45%-1.66M | 4.64%-14.21M | 5.82%-5.82M | -3.36%-1.32M | 6.69%-5.72M | -2.73%-1.35M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --23K | ---- | ---- | ---- | ---- |
Financing cash flow | -63.20%-39.98M | -26.20%-31.74M | -241.08%-2.83M | -324.85%-4.14M | -250.83%-1.26M | 29.20%-24.5M | 3.12%-25.15M | -72.56%-830K | 128.38%1.84M | 78.38%-360K |
Net cash flow | ||||||||||
Beginning cash position | 33.21%26.3M | 56.81%26.82M | 13.08%26.11M | 87.39%31.55M | 33.21%26.3M | -19.81%19.74M | -31.53%17.1M | -22.71%23.09M | -44.42%16.84M | -19.81%19.74M |
Current changes in cash | -92.57%487K | -100.34%-31K | 111.79%706K | -187.00%-5.44M | 280.83%5.25M | 234.47%6.56M | 275.76%9.2M | -22.20%-5.99M | 1,596.17%6.25M | -151.17%-2.91M |
End cash Position | 1.85%26.79M | 1.85%26.79M | 56.81%26.82M | 13.08%26.11M | 87.39%31.55M | 33.21%26.3M | 33.21%26.3M | -31.53%17.1M | -22.71%23.09M | -44.42%16.84M |
Free cash flow | 14.28%26.43M | 32.21%16.15M | 194.23%6.22M | -93.94%392K | 57.19%3.67M | -22.02%23.13M | -5.56%12.21M | -58.65%2.11M | 69.37%6.47M | -70.04%2.34M |
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.
No Data