Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Heico
HEI
5
Nova Minerals
NVA
(Q1)Mar 31, 2025 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 17.38%39.98M | 18.97%157.4M | 23.72%40.56M | 21.64%53.33M | -13.51%29.44M | 57.48%34.06M | 32.23%132.3M | 39.11%32.79M | 10.44%43.84M | 4.94%34.04M |
Net income from continuing operations | 23.29%22.2M | 17.06%77.05M | -7.64%17.56M | 39.29%23.46M | 22.82%18.03M | 17.75%18M | 19.39%65.82M | 19.45%19.01M | 6.17%16.84M | 36.54%14.68M |
Depreciation and amortization | 49.97%13.55M | 21.54%42.23M | 30.09%12.57M | 31.19%11.1M | 16.96%9.52M | 6.55%9.03M | 23.26%34.75M | 16.87%9.67M | 18.08%8.46M | 26.86%8.14M |
Deferred tax | 37.51%-4.42M | 2.91%-9.79M | -92.78%132K | 46.31%-1.75M | 68.58%-1.1M | -37.36%-7.07M | -170.07%-10.08M | 211.40%1.83M | -4,882.35%-3.25M | -85.46%-3.51M |
Other non cash items | 138.98%168K | -76.11%577K | 113.35%1.5M | -103.17%-18K | -174.26%-476K | -185.86%-431K | 997.73%2.42M | 297.74%704K | 1,522.86%568K | 4,173.33%641K |
Change In working capital | -4.36%-7.2M | -26.17%-14.92M | 48.18%-4.94M | -13.13%7.19M | -11,978.82%-10.27M | 34.17%-6.9M | 28.41%-11.82M | -29.10%-9.54M | -0.93%8.27M | -101.22%-85K |
-Change in receivables | -10.12%-7.44M | 19.21%-9.65M | 157.26%1.8M | -104.31%-49K | -25.05%-4.65M | -8.67%-6.76M | -85.69%-11.95M | -29.27%-3.15M | -70.57%1.14M | -61.68%-3.72M |
-Change in payables and accrued expense | 52.83%-2.4M | 41.06%6.35M | 132.61%4.38M | 18.96%12.69M | -1,241.99%-5.63M | 40.39%-5.09M | 169.51%4.5M | 128.80%1.88M | 171.36%10.67M | -88.39%493K |
-Change in other working capital | -46.56%2.65M | -165.49%-11.61M | -34.53%-11.12M | -54.42%-5.45M | -99.65%11K | 15.57%4.96M | -21.10%-4.37M | -131.56%-8.27M | -15.09%-3.53M | 1,275.66%3.14M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 17.38%39.98M | 18.97%157.4M | 23.72%40.56M | 21.64%53.33M | -13.51%29.44M | 57.48%34.06M | 32.23%132.3M | 39.11%32.79M | 10.44%43.84M | 4.94%34.04M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -4,918.20%-147.79M | -19.23%-110.45M | -128.16%-227K | -30.89%-98.3M | 34.70%-8.98M | 35.84%-2.95M | 17.86%-92.64M | 101.54%806K | -35.81%-75.1M | -25.51%-13.76M |
Net PPE purchase and sale | -74.07%-6.15M | -1.44%-20.05M | -44.71%-6.21M | 8.04%-5.24M | -12.22%-5.06M | 32.85%-3.53M | 0.60%-19.76M | 28.27%-4.29M | 0.09%-5.7M | -17.52%-4.51M |
Net business purchase and sale | ---141.64M | -110.66%-147.92M | ---523K | -68.13%-118.06M | ---29.34M | --0 | 23.19%-70.22M | --0 | ---70.22M | ---- |
Net investment purchase and sale | --0 | 2,259.82%57.52M | 27.65%6.51M | 2,963.73%25M | 374.79%25.42M | -12.37%588K | -78.72%-2.66M | 1,683.22%5.1M | 117.46%816K | -29.81%-9.25M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -4,918.20%-147.79M | -19.23%-110.45M | -128.16%-227K | -30.89%-98.3M | 34.70%-8.98M | 35.84%-2.95M | 17.86%-92.64M | 101.54%806K | -35.81%-75.1M | -25.51%-13.76M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -161.63%-38.95M | -244.18%-23.03M | -21.69%4.67M | 114.57%2.25M | -330.64%-15.06M | -713.98%-14.89M | 150.49%15.97M | 18.73%5.97M | 110.03%1.05M | 156.25%6.53M |
Net common stock issuance | -141.84%-40M | ---37.57M | --0 | ---84K | ---20.94M | ---16.54M | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -36.64%1.05M | -19.08%14.54M | -41.36%4.67M | 122.57%2.34M | -9.92%5.88M | -31.92%1.65M | 55.13%17.97M | 43.80%7.97M | -47.63%1.05M | 92.68%6.53M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---2M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -161.63%-38.95M | -244.18%-23.03M | -21.69%4.67M | 114.57%2.25M | -330.64%-15.06M | -713.98%-14.89M | 150.49%15.97M | 18.73%5.97M | 110.03%1.05M | 156.25%6.53M |
Net cash flow | ||||||||||
Beginning cash position | 10.01%241.02M | 34.49%219.08M | 11.27%198.84M | 14.80%240.23M | 28.71%234.64M | 34.49%219.08M | -21.52%162.89M | -4.04%178.7M | -1.63%209.26M | -10.23%182.3M |
Current changes in cash | -1,004.23%-146.76M | -57.00%23.92M | 13.78%45.01M | -41.40%-42.72M | -79.87%5.4M | -16.62%16.23M | 225.37%55.63M | 267.59%39.56M | -15.86%-30.21M | 171.70%26.81M |
Effect of exchange rate changes | 198.07%661K | -452.67%-1.98M | -444.40%-2.83M | 474.29%1.33M | 32.89%198K | -1,125.45%-674K | 293.79%562K | 207.87%822K | 16.11%-354K | 164.50%149K |
End cash Position | -59.55%94.92M | 10.01%241.02M | 10.01%241.02M | 11.27%198.84M | 14.80%240.23M | 28.71%234.64M | 34.49%219.08M | 34.49%219.08M | -4.04%178.7M | -1.63%209.26M |
Free cash flow | 10.82%33.83M | 22.05%137.35M | 20.55%34.35M | 26.07%48.09M | -17.43%24.38M | 86.51%30.53M | 40.37%112.54M | 62.04%28.49M | 12.20%38.14M | 3.25%29.53M |
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 | -- | -- | -- |