|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
FY2022
12 months to Sep 30, 2022
|
FY2021
12 months to Sep 30, 2021
|
|
|---|---|---|---|---|---|
| Net income (loss) | |||||
| Depreciation and amortization | |||||
| Stock-based compensation | |||||
| Loss (gain) on disposal of property and equipment | |||||
| Loss on extinguishment of debt | |||||
| Amortization of financing costs and accretion of purchase price payable | |||||
| Interest expense, net of amortization and accretion | |||||
| Cash paid for interest | |||||
| Loss (gain) on foreign currency transactions | |||||
| Share of loss in equity method investment | |||||
| Provision (benefit) for income taxes | |||||
| Cash paid for income taxes | |||||
| Adjustments to purchase price payable | |||||
| Net increase in accounts receivable | |||||
| Net increase in inventory | |||||
| Net (increase) decrease in prepaid and other current assets | |||||
| Net increase in deferred revenue | |||||
| Net increase in accounts payables and accrued liabilities | |||||
| Net cash flow provided by operating activities | |||||
| Purchase of property and equipment | |||||
| Cash proceeds from sale of property and equipment | |||||
| Cash paid for acquisitions, net of cash acquired | |||||
| Net cash flow used in investing activities | |||||
| Repayments of loans | |||||
| Repayments of leases | |||||
| Issuance of debt under senior credit facility | |||||
| Repayments of senior credit facility | |||||
| Net (payments) borrowings on the revolving credit facility | |||||
| Issuance costs relating to credit facility | |||||
| Issuance of shares, net of issuance costs | |||||
| Settlement of restricted stock units | |||||
| Proceeds from exercise of stock options | |||||
| Payments of purchase price payable | |||||
| Net cash flow (used in) provided by financing activities | |||||
| Operating activities | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Stock-based compensation | |||||
| Gain on disposals of property and equipment | |||||
| Loss on extinguishment of debt | |||||
| Amortization of financing costs and accretion of purchase price payable | |||||
| Loss (gain) on foreign currency transactions | |||||
| Share of loss in equity method investment | |||||
| Change in fair value of derivative liability - interest rate swap | |||||
| Deferred income taxes | |||||
| Right-of-use operating lease amortization and interest | |||||
| Payments of operating leases, including interest | |||||
| Adjustments to purchase price payable | |||||
| Change in working capital, net of acquisitions: | |||||
| Net decrease (increase) in accounts receivable | |||||
| Net increase in inventory | |||||
| Net decrease (increase) in prepaid and other current assets | |||||
| Net decrease in deferred revenue | |||||
| Net increase (decrease) in accounts payables and accrued liabilities | |||||
| Net cash flow provided by operating activities | |||||
| Investing activities | |||||
| Purchase of property and equipment | |||||
| Cash proceeds from sale of property and equipment | |||||
| Cash paid for acquisitions, net of cash acquired | |||||
| Net cash flow used in investing activities | |||||
| Financing activities | |||||
| Repayments of equipment loans and SBA loan | |||||
| Repayments of equipment loans | |||||
| Repayments of finance leases | |||||
| Borrowings on delayed-draw term loan | |||||
| Repayments of delayed-draw term loan and term loan | |||||
| Gross borrowings on the revolving credit facility | |||||
| Gross repayments on the revolving credit facility | |||||
| Issuance costs relating to credit facility | |||||
| Issuance of shares, net of issuance costs | |||||
| Other, net | |||||
| Repurchase of shares, net of issuance costs | |||||
| Settlement of restricted stock units | |||||
| Proceeds from exercise of stock options | |||||
| Payments of purchase price payable | |||||
| Net cash flow (used in) provided by financing activities | |||||
| Net increase (decrease) in cash | |||||
| Effect of exchange rate changes on cash held in foreign currencies | |||||
| Cash, beginning of year | |||||
| Cash, end of year | |||||
| Supplemental cash flow information | |||||
| Cash paid for interest | |||||
| Cash paid (refunded) for income taxes | |||||
| Operating lease additions | |||||
| Equipment loan additions | |||||
| Finance lease additions | |||||
| Purchases of property and equipment in ending accounts payable | |||||
Loading...