|
FY2025
12 months to Sep 30, 2025
|
FY2024
12 months to Sep 30, 2024
|
FY2023
12 months to Sep 30, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities | |||
| Net profit | |||
| Adjustments to reconcile net profit to net cash flows from operating activities: | |||
| Depreciation | |||
| Amortization | |||
| Depreciation and amortization | |||
| Loss on disposal of property, plant and equipment | |||
| Change in expected credit loss | |||
| Finance cost, net | |||
| Net exchange differences | |||
| Non-cash operating items | |||
| Income tax expense | |||
| Income tax paid | |||
| MIP personal income tax paid | |||
| Reimbursment MIP personal income tax paid | |||
| Changes in working capital | |||
| Inventories | |||
| Right to return assets | |||
| Trade and other receivables | |||
| Trade and other payables | |||
| Accrued Liabilities | |||
| Other current financial liabilities | |||
| Other current provision | |||
| Contract liabilities | |||
| Prepayments | |||
| Other current financial assets | |||
| Other | |||
| Net cash flows provided by operating activities | |||
| Cash flows from investing activities | |||
| Interest received, net of taxes withheld | |||
| Purchases of property, plant and equipment | |||
| Proceeds from sale of property, plant and equipment | |||
| Purchases of intangible assets | |||
| Proceeds from sale of intangible assets | |||
| Initial direct costs of right-of-use assets | |||
| Receipt of government grant | |||
| Net cash flows (used in) investing activities | |||
| Cash flows from financing activities | |||
| IPO Proceeds, net of transaction costs | |||
| Repurchase of ordinary shares | |||
| Proceeds from loans and borrowings | |||
| Repayment of loans and borrowings | |||
| Payment of transaction costs related to refinancing | |||
| Interest paid | |||
| Payments of lease liabilities | |||
| Interest of lease liabilities | |||
| Net cash flows (used in) financing activities | |||
| Net increase (decrease) in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of period | |||
| Net foreign exchange difference | |||
| Cash and cash equivalents at end of period |
Loading...