(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 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -279.29%-12.02M | 95.50%27.75M | 69.43%14.26M | -32.72%14.71M | -12.36%-7.94M | 174.21%6.7M | 263.03%14.19M | 276.28%8.42M | 6,776.42%21.87M | -109.37%-7.06M |
Net income from continuing operations | 77.98%3.57M | 1,794.63%11.99M | -22.10%2.21M | -32.99%4.66M | 645.20%3.12M | 123.41%2.01M | 137.17%633K | 236.15%2.83M | 225.13%6.95M | -22.17%-573K |
Operating gains losses | ---211K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 3.33%3.19M | 38.57%12.2M | 5.64%3.09M | 9.28%2.91M | 87.37%3.12M | 98.39%3.09M | 65.39%8.81M | 110.50%2.93M | 107.57%2.66M | 21.65%1.66M |
Deferred tax | -44.19%24K | 265.52%192K | 130.85%58K | ---- | ---- | --43K | -116.91%-116K | ---188K | ---- | ---- |
Other non cash items | -18.75%351K | 970.31%1.37M | -399.07%-320K | 151.43%523K | 108.81%735K | -37.03%432K | -13.51%128K | 133.23%107K | -450.69%-1.02M | 7.65%352K |
Change In working capital | -1,059.17%-20.87M | -21.21%-7.83M | 287.79%6.98M | -62.46%4.36M | -99.82%-17.36M | 68.17%-1.8M | 71.28%-6.46M | 40.95%-3.72M | 290.75%11.61M | -14.66%-8.69M |
-Change in receivables | 282.05%12.13M | -400.93%-14.83M | 65.14%-1.4M | -118.00%-3.04M | -27.78%-3.73M | -32.21%-6.66M | 131.73%4.93M | 61.80%-4.01M | 353.47%16.89M | -45.73%-2.92M |
-Change in inventory | -1,022.97%-3.86M | 9.05%-9.45M | -80.35%-3.86M | 6.74%-2.64M | -77.51%-2.6M | 91.29%-344K | 26.14%-10.39M | 60.13%-2.14M | -50.03%-2.83M | 50.02%-1.46M |
-Change in prepaid assets | 28.07%219K | -2,141.67%-4.04M | -148.23%-273K | 16.32%-1.26M | -424.48%-2.68M | 344.29%171K | 95.78%-180K | 124.05%566K | 14.18%-1.5M | 6,975.00%825K |
-Change in payables and accrued expense | -660.89%-28.9M | 4,713.76%21.13M | 425.98%12.68M | 727.83%11.37M | -73.37%-8.07M | 43.27%5.15M | -103.77%-458K | -80.50%2.41M | -141.64%-1.81M | -100.91%-4.65M |
-Change in other current liabilities | 49.62%-197K | -389.47%-651K | 101.27%4K | -113.40%-125K | 63.52%-139K | -5.96%-391K | 85.34%-133K | 12.22%-316K | 362.82%933K | -10.43%-381K |
-Change in other working capital | -193.07%-255K | 103.10%7K | 26.43%-167K | 168.42%52K | -55.10%-152K | 56.57%274K | -273.85%-226K | -194.81%-227K | -133.78%-76K | -492.00%-98K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -279.29%-12.02M | 95.50%27.75M | 69.43%14.26M | -32.72%14.71M | -12.36%-7.94M | 174.21%6.7M | 263.03%14.19M | 276.28%8.42M | 6,776.42%21.87M | -109.37%-7.06M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -364.75%-13.55M | 64.07%-18.64M | -39.54%-4.71M | -155.19%-8.01M | 92.58%-3M | 41.16%-2.92M | -324.22%-51.87M | -63.72%-3.38M | -8.09%-3.14M | -1,386.13%-40.39M |
Capital expenditure reported | -30.01%-3.79M | 7.53%-14.94M | -63.78%-5.76M | -2.03%-3.26M | 33.13%-3M | 41.16%-2.92M | -74.42%-16.15M | ---3.52M | ---3.2M | ---4.48M |
Net business purchase and sale | ---9.76M | 89.64%-3.7M | 643.97%1.05M | -8,289.66%-4.75M | --0 | --0 | -1,104.11%-35.71M | --141K | 187.88%58K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -364.75%-13.55M | 64.07%-18.64M | -39.54%-4.71M | -155.19%-8.01M | 92.58%-3M | 41.16%-2.92M | -324.22%-51.87M | -63.72%-3.38M | -8.09%-3.14M | -1,386.13%-40.39M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -284.62%-450K | -105.17%-1.06M | 3.41%-765K | 108.76%17K | -100.78%-193K | 96.50%-117K | 2,125.54%20.48M | -543.90%-792K | -114.22%-194K | 22,446.85%24.81M |
Net issuance payments of debt | -48.19%-286K | -104.02%-954K | 18.12%-565K | 97.40%-5K | -100.77%-191K | 0.00%-193K | 17,877.27%23.73M | -308.28%-690K | -127.12%-192K | 12,691.37%24.81M |
Net preferred stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | ---2.15M | --2K | ---2K | --0 |
Proceeds from stock option exercised by employees | --0 | --115K | --19K | --22K | ---2K | --76K | --0 | --0 | --0 | --0 |
Net other financing activities | ---164K | 80.16%-219K | ---- | ---- | ---- | ---- | -931.78%-1.1M | ---104K | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -284.62%-450K | -105.17%-1.06M | 3.41%-765K | 108.76%17K | -100.78%-193K | 96.50%-117K | 2,125.54%20.48M | -543.90%-792K | -114.22%-194K | 22,446.85%24.81M |
Net cash flow | ||||||||||
Beginning cash position | 15.70%58.92M | -25.24%50.93M | 7.54%50.2M | 54.49%43.48M | 7.49%54.6M | -25.24%50.93M | -22.70%68.13M | -37.84%46.68M | -63.12%28.14M | -38.44%50.79M |
Current changes in cash | -808.99%-26.02M | 146.81%8.05M | 106.73%8.79M | -63.76%6.72M | 50.89%-11.12M | 121.17%3.67M | 14.06%-17.2M | 161.07%4.25M | 1,615.37%18.53M | -265.20%-22.65M |
Effect of exchange rate changes | --224K | ---58K | ---65K | --2K | --5K | --0 | --0 | --0 | --0 | ---- |
End cash Position | -39.33%33.12M | 15.70%58.92M | 15.70%58.92M | 7.54%50.2M | 54.49%43.48M | 7.49%54.6M | -25.24%50.93M | -25.24%50.93M | -37.84%46.68M | -63.12%28.14M |
Free cash flow | -517.45%-15.81M | 753.91%12.81M | 73.48%8.5M | -38.67%11.45M | 5.29%-10.93M | 127.07%3.79M | 89.10%-1.96M | 171.69%4.9M | 840.54%18.67M | -89.49%-11.54M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- |
No Data
No Data