|
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
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net income | |||||
| Net loss | |||||
| Adjustments for items not affecting cash: | |||||
| Depreciation and amortization | |||||
| Share-based compensation | |||||
| Provision for accounts receivable | |||||
| Net gain from disposal of fixed assets | |||||
| Impairment of goodwill | |||||
| Gain from settlement of student deposit refunds with Renda | |||||
| Deferred income tax expense | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable and other receivable | |||||
| Prepaid expenses | |||||
| Long-term prepaids | |||||
| Operating lease – lease liabilities and right of use assets | |||||
| Inventory | |||||
| Accounts payable & accrued liabilities | |||||
| Deferred revenue | |||||
| Income tax receivable | |||||
| Student deposits | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Purchase of property and equipment | |||||
| Share buyback | |||||
| Net cash acquired from business acquisitions | |||||
| Proceeds from sale of fixed assets | |||||
| Net cash provided from (used in) investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Long term investment received for Gilmore | |||||
| Share issuances, net of issuance costs | |||||
| Proceeds borrowed from third party | |||||
| Net cash provided from financing activities | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase/(decrease) in cash, cash equivalents | |||||
| Cash and cash equivalents and restricted cash, beginning of year | |||||
| Cash and cash equivalents and restricted cash, end of year | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION: | |||||
| Income taxes paid | |||||
| Non-cash investing activities – acquisition of operating lease right-of-used assets | |||||
| Non-cash investing activities – assumption of operating lease obligation | |||||
Loading...