(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 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 125.25%43.17M | 76.18%38.55M | 164.60%79.24M | 137.07%19.78M | 89.53%18.42M | 56.76%19.16M | 6,593.47%21.88M | 29.85%29.95M | 1,039.41%8.34M | 488.26%9.72M |
Net income from continuing operations | 124.83%25.73M | 47.51%19.3M | 6.12%49.63M | -8.41%15.53M | -5.24%9.58M | 25.29%11.44M | 23.71%13.09M | 28.45%46.77M | 80.58%16.95M | 132.46%10.11M |
Operating gains losses | -2,128.22%-6.4M | 907.34%2.86M | 60.88%-4.51M | 86.99%-1.22M | -35.39%-2.65M | 58.10%-287K | -171.37%-354K | -23.27%-11.54M | -30.65%-9.39M | -297.58%-1.96M |
Depreciation and amortization | 24.80%11.77M | 19.74%11.13M | 13.05%39.9M | -16.50%10.75M | 32.47%10.42M | 22.38%9.43M | 35.87%9.29M | 83.29%35.29M | 155.08%12.88M | 65.33%7.86M |
Asset impairment expenditure | -34.04%31K | 200.00%45K | ---- | ---- | ---- | --47K | --15K | ---- | ---- | ---- |
Remuneration paid in stock | ---- | ---- | -74.08%212K | -84.64%110K | ---- | ---- | ---- | 335.06%818K | 407.30%716K | ---- |
Unrealized gains and losses of investment securities | -125.41%-47K | 179.51%573K | ---1.07M | -156.87%-1.14M | -2,200.00%-322K | -26.59%185K | 109.16%205K | --0 | --2M | 22.22%-14K |
Remuneration paid in stock | -23.73%331K | -37.71%370K | 210.79%1.93M | 140.73%597K | 24.49%305K | 277.39%434K | 4,469.23%594K | 787.14%621K | 1,807.69%248K | 1,784.62%245K |
Deferred tax | 33.26%6.01M | 80.41%8.14M | 48.38%17.64M | 169.14%6.57M | -40.98%2.05M | 59.37%4.51M | 43.41%4.51M | 23.34%11.89M | -9.76%2.44M | 170.88%3.47M |
Other non cashItems | 81.34%6.82M | 71.81%6.42M | 283.02%17.86M | 757.27%6.42M | 107.14%3.95M | 108.65%3.76M | 93.52%3.74M | 2.82%4.66M | -156.71%-976K | 450.87%1.91M |
Change In working capital | 505.41%12.36M | 441.74%6.53M | 54.62%-17.4M | -3.24%-12.1M | 94.43%-345K | 35.81%-3.05M | 87.81%-1.91M | -60.62%-38.35M | 17.03%-11.72M | 22.94%-6.19M |
-Change in receivables | 443.32%21.22M | -42.36%4.64M | 61.38%-11.9M | -4.71%-25.69M | -78.70%1.83M | 1,402.00%3.91M | 155.33%8.05M | -3,893.23%-30.8M | -4,642.59%-24.53M | 2,271.82%8.59M |
-Change in inventory | 6.63%-10.59M | 382,366.67%22.94M | 79.50%-7.14M | 196.08%11.3M | 41.22%-7.09M | -99.42%-11.34M | 99.89%-6K | -4.11%-34.81M | 44.41%-11.76M | -4.40%-12.06M |
-Change in payables and accrued expense | 27.38%5.01M | -52.49%-18.93M | -109.70%-1.59M | -105.57%-1.18M | 333.68%8.07M | 92.93%3.93M | -271.03%-12.41M | 45.63%16.39M | 214.01%21.16M | -323.35%-3.45M |
-Change in other current assets | 141.16%1.98M | 69.37%-687K | -442.49%-1.73M | 70.95%4.36M | 622.70%967K | -124.83%-4.82M | -892.58%-2.24M | 126.59%506K | 327.97%2.55M | -202.21%-185K |
-Change in other working capital | -199.83%-5.26M | -130.51%-1.43M | -52.20%4.95M | -202.77%-890K | -548.53%-4.12M | 292.85%5.27M | -35.14%4.69M | 1,813.06%10.36M | -0.80%866K | -35.60%919K |
Interest paid (cash flow from operating activities) | -82.84%-6.8M | -90.61%-6.39M | -71.87%-15.35M | -42.19%-4.2M | -74.91%-4.08M | -103.50%-3.72M | -84.33%-3.35M | -134.91%-8.93M | -129.11%-2.95M | -198.59%-2.33M |
Tax refund paid | -84.92%-6.65M | -164.74%-10.42M | 15.01%-9.59M | 17.14%-1.54M | 85.13%-517K | -52.72%-3.6M | -9.57%-3.94M | -19.33%-11.29M | -22.68%-1.86M | -514.31%-3.48M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 125.25%43.17M | 76.18%38.55M | 164.60%79.24M | 137.07%19.78M | 89.53%18.42M | 56.76%19.16M | 6,593.47%21.88M | 29.85%29.95M | 663.27%8.34M | 332.87%9.72M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 131.06%6.78M | -2,327.98%-130.94M | 45.66%-40.18M | 43.04%-8.84M | 57.48%-4.11M | 42.03%-21.84M | 51.37%-5.39M | -40.76%-73.95M | 62.77%-15.52M | 16.77%-9.67M |
Net PPE purchase and sale | 139.82%2.25M | -214.00%-7.9M | 15.53%-21.04M | -80.21%-8.68M | 55.63%-4.19M | 10.59%-5.66M | 41.86%-2.52M | -69.59%-24.91M | -99.05%-4.82M | -76.33%-9.44M |
Net intangibles purchas and sale | -42.25%-101K | 41.10%-86K | -105.85%-352K | 48.96%-49K | -258.33%-86K | -144.83%-71K | -563.64%-146K | 74.48%-171K | 46.37%-96K | 90.94%-24K |
Net business purchase and sale | 129.90%4.8M | -5,857.27%-122.54M | 52.70%-17.93M | 99.48%-16K | -16.02%194K | 46.12%-16.05M | 61.06%-2.06M | 1.66%-37.9M | 89.92%-3.07M | 103.85%231K |
Net investment purchase and sale | -180.00%-168K | 38.22%-417K | 92.10%-867K | 98.67%-100K | 92.71%-32K | 95.68%-60K | 57.76%-675K | -904.84%-10.97M | 12.99%-7.55M | ---439K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 131.06%6.78M | -2,327.98%-130.94M | 45.66%-40.18M | 43.04%-8.84M | 57.48%-4.11M | 42.03%-21.84M | 51.37%-5.39M | -40.76%-73.95M | 62.77%-15.52M | 16.77%-9.67M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,370.31%-50.51M | 1,213.38%86.37M | -151.78%-23.38M | -534.40%-10.05M | -252.35%-2.14M | -115.64%-3.44M | -139.81%-7.76M | 352.01%45.16M | -94.43%2.31M | 142.37%1.4M |
Net issuance payments of debt | -3,659.45%-45.34M | 2,003.44%88.62M | -125.37%-13.52M | -285.36%-7.81M | -96.26%152K | -105.08%-1.21M | -121.90%-4.66M | 35.97%53.3M | -90.44%4.22M | -74.68%4.07M |
Net common stock issuance | --0 | --0 | -33.60%-1.31M | 156.25%63K | 92.76%-63K | --0 | ---1.31M | 95.35%-982K | ---112K | 95.04%-870K |
Cash dividends paid | -21.89%-2.72M | -25.15%-2.24M | -18.97%-8.49M | -25.15%-2.24M | -24.26%-2.23M | -24.32%-2.23M | -1.82%-1.79M | 2.53%-7.13M | -1.82%-1.79M | 2.77%-1.79M |
Proceeds from stock option exercised by employees | ---- | ---- | ---63K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net other financing activities | --0 | ---20K | ---- | ---- | ---- | ---- | ---- | ---21K | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,370.31%-50.51M | 1,213.38%86.37M | -151.78%-23.38M | -534.40%-10.05M | -252.35%-2.14M | -115.64%-3.44M | -139.81%-7.76M | 352.01%45.16M | -94.43%2.31M | 142.37%1.4M |
Net cash flow | ||||||||||
Beginning cash position | 2.83%18.18M | 172.14%24.59M | 20.76%9.03M | 78.50%23.46M | 4.40%11.59M | 13.46%17.68M | 20.76%9.03M | -72.00%7.48M | 58.43%13.15M | -47.45%11.1M |
Current changes in cash | 90.90%-556K | -168.97%-6.02M | 1,254.80%15.68M | 118.13%882K | 737.51%12.17M | -75.24%-6.11M | 8.40%8.73M | 105.94%1.16M | -195.99%-4.87M | 111.45%1.45M |
Effect of exchange rate changes | 2,290.91%526K | -330.34%-383K | -131.31%-124K | -68.34%239K | -150.17%-296K | 102.22%22K | -302.27%-89K | 61.63%396K | -8.82%755K | 515.49%590K |
End cash Position | 56.58%18.15M | 2.83%18.18M | 172.14%24.59M | 172.14%24.59M | 78.50%23.46M | 4.40%11.59M | 13.46%17.68M | 20.76%9.03M | 20.76%9.03M | 58.43%13.15M |
Free cash from | 138.40%28.3M | 69.25%25M | 890.58%45.74M | 1,490.03%8.92M | 572.66%10.17M | 175.88%11.87M | 302.51%14.77M | -245.02%-5.79M | 90.13%-642K | 51.73%-2.15M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
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.