Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Heico
HEI
5
Nova Minerals
NVA
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 109.23%136M | 9.09%48M | 172.73%60M | -12.50%7M | 333.33%21M | 30.00%65M | 25.71%44M | 46.67%22M | 233.33%8M | -250.00%-9M |
Net income from continuing operations | 68.42%32M | 283.33%23M | -12.50%7M | 100.00%2M | --0 | -47.22%19M | -33.33%6M | -20.00%8M | -90.00%1M | -42.86%4M |
Operating gains losses | ---17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 11.69%86M | -4.55%21M | 5.26%20M | 0.00%19M | 52.94%26M | 4.05%77M | 0.00%22M | 5.56%19M | 5.56%19M | 6.25%17M |
Unrealized gains and losses of investment securities | 0.00%-2M | --0 | ---1M | ---- | ---- | -166.67%-2M | ---3M | --0 | ---- | ---- |
Remuneration paid in stock | 50.00%-3M | 66.67%-1M | 133.33%1M | ---- | ---- | -400.00%-6M | -250.00%-3M | ---3M | ---- | ---- |
Deferred tax | -10.00%9M | 75.00%7M | --0 | 200.00%3M | -150.00%-1M | -23.08%10M | --4M | -40.00%3M | -80.00%1M | -33.33%2M |
Other non cashItems | -22.22%21M | -20.00%4M | 0.00%8M | 25.00%10M | -116.67%-1M | 80.00%27M | 25.00%5M | 166.67%8M | 166.67%8M | 20.00%6M |
Change In working capital | 136.96%17M | 42.86%20M | 290.91%21M | -75.00%-21M | 91.89%-3M | 34.29%-46M | 180.00%14M | 38.89%-11M | 60.00%-12M | -37.04%-37M |
-Change in receivables | 137.21%16M | 23.53%21M | 139.13%9M | 100.00%12M | 39.53%-26M | 12.24%-43M | 525.00%17M | 42.50%-23M | -45.45%6M | -168.75%-43M |
-Change in inventory | -66.67%1M | 50.00%3M | 0.00%2M | ---2M | -100.00%-2M | 150.00%3M | --2M | 150.00%2M | --0 | -200.00%-1M |
-Change in prepaid assets | -150.00%-5M | -200.00%-3M | --3M | 450.00%7M | -300.00%-12M | -300.00%-2M | 0.00%3M | --0 | -300.00%-2M | 25.00%-3M |
-Change in payables and accrued expense | --0 | -100.00%-6M | -66.67%3M | -94.44%-35M | 280.00%38M | -166.67%-2M | -150.00%-3M | -65.38%9M | 28.00%-18M | 350.00%10M |
-Change in other current assets | --0 | ---- | ---- | ---- | ---- | -300.00%-2M | ---- | ---- | ---- | ---- |
-Change in other working capital | --5M | ---- | ---- | ---3M | ---1M | ---- | ---- | 200.00%1M | ---- | ---- |
Tax refund paid | 50.00%-7M | -800.00%-9M | 300.00%4M | 80.00%-2M | --0 | 39.13%-14M | 85.71%-1M | 33.33%-2M | 16.67%-10M | 0.00%-1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 109.23%136M | 9.09%48M | 172.73%60M | -12.50%7M | 333.33%21M | 30.00%65M | 25.71%44M | 46.67%22M | 233.33%8M | -250.00%-9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 81.08%-7M | 194.44%17M | -150.00%-10M | -10.00%-11M | 40.00%-3M | 41.27%-37M | -200.00%-18M | 66.67%-4M | -100.00%-10M | 87.50%-5M |
Net PPE purchase and sale | 28.57%-15M | 42.86%-4M | -25.00%-5M | 66.67%-2M | 0.00%-4M | -10.53%-21M | -75.00%-7M | 42.86%-4M | -100.00%-6M | 20.00%-4M |
Net intangibles purchas and sale | 16.67%-5M | 0.00%-3M | ---1M | --0 | 0.00%-1M | 14.29%-6M | -50.00%-3M | --0 | 0.00%-2M | 50.00%-1M |
Net business purchase and sale | 272.73%19M | 388.89%26M | --0 | ---- | ---- | 70.27%-11M | ---9M | --0 | ---- | ---- |
Net investment purchase and sale | ---6M | ---2M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | --2M | --1M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 81.08%-7M | 194.44%17M | -150.00%-10M | -10.00%-11M | 40.00%-3M | 41.27%-37M | -200.00%-18M | 66.67%-4M | -100.00%-10M | 87.50%-5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -376.00%-119M | -168.75%-86M | -100.00%-44M | 385.71%34M | -204.55%-23M | -150.00%-25M | 30.43%-32M | -283.33%-22M | 133.33%7M | 4.76%22M |
Net issuance payments of debt | ---90M | -203.85%-79M | -111.76%-36M | 147.06%42M | -165.38%-17M | --0 | 42.22%-26M | -206.25%-17M | 325.00%17M | 23.81%26M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Interest paid (cash flow from financing activities) | -30.43%-30M | -16.67%-7M | -14.29%-8M | -33.33%-8M | -75.00%-7M | -109.09%-23M | -50.00%-6M | -133.33%-7M | -200.00%-6M | -100.00%-4M |
Net other financing activities | 150.00%1M | --0 | --0 | --0 | --1M | -140.00%-2M | --0 | 300.00%2M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -376.00%-119M | -168.75%-86M | -100.00%-44M | 385.71%34M | -204.55%-23M | -150.00%-25M | 30.43%-32M | -283.33%-22M | 133.33%7M | 4.76%22M |
Net cash flow | ||||||||||
Beginning cash position | 200.00%3M | 416.67%31M | 91.67%23M | -200.00%-5M | 200.00%3M | -114.29%-3M | -60.00%6M | --12M | -44.44%5M | -114.29%-3M |
Current changes in cash | 266.67%11M | -233.33%-20M | 250.00%6M | 500.00%30M | -162.50%-5M | 113.04%3M | 64.71%-6M | -126.67%-4M | 162.50%5M | 161.54%8M |
Effect of exchange rate changes | -166.67%-2M | -66.67%1M | 200.00%2M | -200.00%-2M | ---3M | 400.00%3M | --3M | ---2M | 300.00%2M | --0 |
End cash Position | 300.00%12M | 300.00%12M | 416.67%31M | 91.67%23M | -200.00%-5M | 200.00%3M | 200.00%3M | -60.00%6M | --12M | -44.44%5M |
Free cash from | 205.26%116M | 22.86%43M | 200.00%54M | 400.00%3M | 214.29%16M | 58.33%38M | 20.69%35M | 125.00%18M | 91.67%-1M | -1,300.00%-14M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
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.