|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
|
|---|---|---|---|
| Cash flows provided by (used in) operating activities: | |||
| Net income | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Loss on disposal of fixed assets | |||
| Loss on debt settlement | |||
| Non cash compensation | |||
| Depreciation & amortization | |||
| Deferred income tax | |||
| Provision for credit losses | |||
| Changes in assets and liabilities: | |||
| Accounts receivable, net | |||
| Prepaid expenses | |||
| Other receivable | |||
| Related party receivable | |||
| Other assets | |||
| Accounts payable and accrued liabilities | |||
| Income tax payable | |||
| Deferred unearned tuition | |||
| Net cash provided by operating activities | |||
| Cash flows used in investing activities: | |||
| Cash paid under APA | |||
| Purchases of property and equipment | |||
| Net cash used in investing activities | |||
| Cash flows provided by (used in) financing activities: | |||
| Proceeds from IPO, net of offering cost | |||
| Proceeds from exercise of options | |||
| Principal payment on finance lease | |||
| Principal payments on debt | |||
| Net cash provided by (used in) financing activities | |||
| Net increase in cash and cash equivalents and restricted cash | |||
| Cash and cash equivalents and restricted cash, beginning of year | |||
| Cash and cash equivalents and restricted cash, end of year | |||
| Supplemental disclosure of cash flow information | |||
| Cash paid during the periods for interest | |||
| Cash paid during the periods for income taxes | |||
| Supplemental disclosure of noncash activities | |||
| Non-cash purchase of financed lease assets | |||
| Non-cash purchase of equipment | |||
| Prepaid expense reclassified to offering costs | |||
| Common stock issued as part of APA | |||
| Promissory note under APA | |||
| Net identifiable assets acquired under APA | |||
| Common stock issued to settle debt |
Loading...