Linkage Global Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Mar '24 Mar 31, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-	-0.65	1.07	0.75
Depreciation & Amortization	-	0.26	0.08	0.03
Loss (Gain) From Sale of Assets	-	-0.13	-0.19	-
Loss (Gain) From Sale of Investments	-	0.06	-	-
Loss (Gain) on Equity Investments	-	-0	-0.01	-
Provision & Write-off of Bad Debts	-	0.12	-	-
Other Operating Activities	-	-0.14	0.1	-0.02
Change in Accounts Receivable	-	0.04	-0.91	0.44
Change in Inventory	-	-0.36	-0.08	0.23
Change in Accounts Payable	-	0.62	-0.01	0.03
Change in Unearned Revenue	-	0.08	0.37	-0.22
Change in Income Taxes	-	0.11	0.27	0.19
Change in Other Net Operating Assets	-	-3.9	0.48	-0.22
Operating Cash Flow	-	-3.88	1.17	1.22
Operating Cash Flow Growth	-	-	-4.04%	-
Capital Expenditures	-	-0.01	-0.48	-3.07
Sale of Property, Plant & Equipment	-	1.75	1.27	-
Investment in Securities	-	0.09	-0.04	-0.14
Investing Cash Flow	-	1.83	0.74	-3.21
Short-Term Debt Issued	-	-	0.16	0.28
Long-Term Debt Issued	-	1.24	1.17	2.59
Total Debt Issued	-	1.24	1.33	2.87
Short-Term Debt Repaid	-	-0.11	-0.28	-
Long-Term Debt Repaid	-	-1.92	-1	-0.85
Total Debt Repaid	-	-2.03	-1.28	-0.85
Net Debt Issued (Repaid)	-	-0.79	0.05	2.02
Issuance of Common Stock	-	1.43	-	-
Other Financing Activities	-	-1.04	-	-
Financing Cash Flow	-	-0.4	0.05	2.02
Foreign Exchange Rate Adjustments	-	-0.12	-0.05	-0.01
Net Cash Flow	-	-2.58	1.91	0.03
Free Cash Flow	-	-3.9	0.69	-1.85
Free Cash Flow Margin	-	-30.59%	3.12%	-11.95%
Free Cash Flow Per Share	-	-0.19	0.03	-0.09
Cash Interest Paid	-	0.07	0.06	0.05
Cash Income Tax Paid	-	0.15	0.03	0
Levered Free Cash Flow	-	-4.35	0.81	-
Unlevered Free Cash Flow	-	-4.29	0.86	-
Change in Net Working Capital	3.69	4.11	-0.5	-

Source: S&P Capital IQ. Standard template. Financial Sources.