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 28, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 4.01%233.88M | -2.63%75.71M | 15.12%87.49M | -21.80%59.41M | 330.74%11.26M | 836.94%224.86M | 50.24%77.76M | 11,003.73%76M | 1,272.63%75.98M | -4.88M |
Net income from continuing operations | 28.48%113.39M | 35.46%27.83M | 19.52%29.07M | 27.49%32.82M | 34.13%23.67M | 65.48%88.26M | 103.41%20.55M | 71.14%24.32M | 83.81%25.75M | --17.65M |
Operating gains losses | 956.36%9.97M | 405.71%8.14M | -117.24%-126K | 4.57%1.49M | 240.44%463K | -109.08%-1.16M | -150.93%-2.66M | -101.12%-58K | -46.84%1.42M | --136K |
Depreciation and amortization | 27.28%80.53M | 61.78%27.72M | 29.90%20.33M | 7.03%16.42M | 6.05%16.05M | 6.31%63.27M | 14.63%17.13M | 6.37%15.65M | 2.72%15.34M | --15.14M |
Unrealized gains and losses of investment securities | -601.34%-1.05M | -97.38%44K | 121.39%379K | 174.88%158K | -1,142.31%-1.63M | -212.03%-149K | -45.89%1.68M | -3.08%-1.77M | 32.37%-211K | --156K |
Remuneration paid in stock | 44.21%3.61M | 219.68%821K | ---- | ---- | 4.92%1.11M | 8.35%2.5M | -1,027.03%-686K | ---- | ---- | --1.06M |
Deferred tax | 23.85%41.18M | 3.75%8.44M | 23.64%11.08M | 31.17%12.73M | 38.47%8.93M | 92.54%33.25M | 377.24%8.14M | 74.55%8.96M | 85.61%9.7M | --6.45M |
Other non cashItems | 59.10%28.57M | 37.36%8.1M | 82.21%7.4M | 10.62%4.74M | 124.25%8.33M | 139.10%17.96M | 120.11%5.9M | 160.03%4.06M | 189.72%4.29M | --3.72M |
Change In working capital | -70.75%13.66M | -58.65%14.35M | 8.43%25.54M | -91.38%2.31M | 25.53%-28.55M | 153.01%46.69M | 32.74%34.71M | 170.20%23.56M | 172.74%26.75M | ---38.33M |
-Change in receivables | 109.43%1.43M | 191.77%28.02M | -146.59%-17.16M | -283.01%-1.98M | 60.41%-7.46M | -26.66%-15.11M | -63.37%9.6M | 67.20%-6.96M | -88.51%1.08M | ---18.84M |
-Change in inventory | -181.11%-35.05M | -483.23%-43.16M | -84.76%8.77M | 220.28%15.14M | -21.46%-15.79M | 146.50%43.21M | 132.49%11.26M | 12,194.23%57.54M | 55.58%-12.58M | ---13M |
-Change in payables and accrued expense | 107.29%42.41M | 109.10%36.63M | 198.53%25.43M | -164.46%-19M | 11.87%-646K | -19.22%20.46M | -58.88%17.52M | -62.67%-25.81M | 298.16%29.48M | ---733K |
-Change in other current assets | 492.57%2.63M | -114.66%-9M | 244.75%10.02M | -2.29%7.35M | 1.00%-5.73M | 104.97%444K | 37.38%-4.19M | 17.42%2.91M | 306.34%7.52M | ---5.78M |
-Change in other current liabilities | 197.01%2.24M | 258.65%1.87M | 63.25%-1.51M | -35.59%809K | 3,079.41%1.08M | -704.71%-2.31M | 139.82%520K | -814.04%-4.12M | 95.33%1.26M | --34K |
Interest paid (cash flow from operating activities) | -52.70%-23.15M | -229.72%-9.59M | 8.32%-5.77M | -61.31%-4.5M | -4.01%-3.3M | -70.35%-15.16M | -19.83%-2.91M | -168.30%-6.3M | -46.56%-2.79M | ---3.17M |
Tax refund paid | -209.78%-32.83M | -148.51%-10.16M | -173.07%-3.2M | -75.33%-5.64M | -80.18%-13.83M | 66.79%-10.6M | 58.30%-4.09M | 201.34%4.38M | 51.50%-3.22M | ---7.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.01%233.88M | -2.63%75.71M | 15.12%87.49M | -21.80%59.41M | 330.74%11.26M | 836.94%224.86M | 50.24%77.76M | 11,003.73%76M | 1,272.63%75.98M | ---4.88M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -282.04%-440.84M | 42.10%-30.22M | -1,532.54%-353.4M | -7.49%-30.85M | -105.19%-26.39M | -140.16%-115.39M | -157.92%-52.19M | -123.83%-21.65M | -217.61%-28.7M | -12.86M |
Net PPE purchase and sale | -10.54%-105.99M | 27.85%-28.69M | -36.71%-25.67M | -4.27%-27.17M | -116.91%-24.45M | -132.92%-95.88M | -112.96%-39.77M | -140.46%-18.78M | -269.57%-26.06M | ---11.27M |
Net intangibles purchas and sale | 6.14%-9.87M | 55.46%-1.52M | 4.63%-2.74M | -39.32%-3.67M | -21.83%-1.93M | -71.38%-10.51M | -243.07%-3.42M | -59.47%-2.87M | -37.20%-2.64M | ---1.59M |
Net business purchase and sale | -3,506.17%-324.56M | --0 | ---- | ---- | ---- | ---9M | ---9M | ---- | ---- | ---- |
Net other investing changes | ---434K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -282.04%-440.84M | 42.10%-30.22M | -1,532.54%-353.4M | -7.49%-30.85M | -105.19%-26.39M | -140.16%-115.39M | -157.92%-52.19M | -123.83%-21.65M | -217.61%-28.7M | ---12.86M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 337.06%217.31M | 14.23%-25.66M | 825.45%261.78M | 56.93%-16.85M | -114.51%-1.95M | -431.53%-91.67M | -90.20%-29.92M | -7,012.84%-36.09M | -389.64%-39.12M | 13.46M |
Net issuance payments of debt | 399.19%229.38M | 28.92%-18.84M | 875.47%253.38M | 71.92%-10.03M | -73.29%4.87M | -223.22%-76.67M | -204.86%-26.51M | -482.87%-32.67M | -255.20%-35.71M | --18.23M |
Cash dividends paid | -81.87%-27.29M | -99.97%-6.82M | -100.00%-6.82M | -100.26%-6.82M | -42.87%-6.82M | 26.80%-15M | 28.68%-3.41M | 28.95%-3.41M | 29.32%-3.41M | ---4.78M |
Net other financing activities | --15.22M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 337.06%217.31M | 14.23%-25.66M | 825.45%261.78M | 56.93%-16.85M | -114.51%-1.95M | -431.53%-91.67M | -90.20%-29.92M | -7,012.84%-36.09M | -389.64%-39.12M | --13.46M |
Net cash flow | ||||||||||
Beginning cash position | 1,024.68%15.81M | -69.86%6.08M | 403.73%10.41M | 79.04%-1.29M | 1,024.68%15.81M | 63.79%-1.71M | 214.24%20.16M | 127.84%2.07M | -21.32%-6.14M | ---1.71M |
Current changes in cash | -41.87%10.34M | 556.29%19.84M | -122.58%-4.12M | 43.59%11.71M | -298.97%-17.08M | 394.06%17.8M | -127.52%-4.35M | 285.53%18.27M | 506.02%8.16M | ---4.28M |
Effect of exchange rate changes | 399.27%820K | 53,350.00%1.07M | -22.54%-212K | -128.57%-14K | 87.16%-19K | 53.48%-274K | -101.39%-2K | 54.23%-173K | 113.80%49K | ---148K |
End cash Position | 70.60%26.98M | 70.60%26.98M | -69.86%6.08M | 403.73%10.41M | 79.04%-1.29M | 1,024.68%15.81M | 1,024.68%15.81M | 214.24%20.16M | 127.84%2.07M | ---6.14M |
Free cash from | -0.37%118.02M | 31.60%45.5M | 8.71%59.09M | -39.58%28.56M | 14.72%-15.13M | 608.46%118.47M | 7.75%34.58M | 627.38%54.35M | 405.93%47.28M | ---17.74M |
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.