
Clough Global Equity Fund GLQ
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Chiffre d'affaire | 13.463 M 171.45 % | -18.843 M 58.38 % | -45.278 M -172.70 % | 62.278 M 266.08 % | 17.012 M 24.16 % | 13.702 M 108.51 % | 6.571 M -88.20 % | 55.698 M 451.05 % | -15.866 M -408.68 % | 5.140 M -87.03 % | 39.622 M -8.31 % | 43.211 M 406.26 % | -14.109 M -130.14 % | 46.818 M |
Bénéfice net | 39.988 M 554.13 % | -8.805 M 91.90 % | -108.763 M -279.66 % | 60.539 M 287.50 % | 15.623 M 23.99 % | 12.601 M 133.14 % | 5.405 M -89.95 % | 53.766 M 384.79 % | -18.879 M -5 435.90 % | -341.035 K -100.96 % | 35.564 M -11.85 % | 40.343 M 343.06 % | -16.598 M -137.32 % | 44.473 M |
Bénéfice avant impôt | 39.988 M 554.13 % | -8.805 M 91.90 % | -108.763 M -279.66 % | 60.539 M 287.50 % | 15.623 M 23.99 % | 12.601 M 133.14 % | 5.405 M -89.95 % | 53.766 M 384.79 % | -18.879 M -5 435.90 % | -341.035 K -100.96 % | 35.564 M -11.85 % | 40.343 M 343.06 % | -16.598 M -137.32 % | 44.473 M |
Ratio bénéfice avant impôt | 2.97 535.63 % | 0.47 -80.55 % | 2.40 147.11 % | 0.97 5.85 % | 0.92 -0.14 % | 0.92 11.81 % | 0.82 -14.80 % | 0.97 -18.88 % | 1.19 1 893.40 % | -0.07 -107.39 % | 0.90 -3.86 % | 0.93 -20.64 % | 1.18 23.85 % | 0.95 |
EBITDA | 41.848 M 1 014.84 % | -4.574 M 95.79 % | -108.763 M -276.52 % | 61.615 M 258.17 % | 17.203 M 36.52 % | 12.601 M 60.55 % | 7.848 M -85.96 % | 55.906 M 442.03 % | -16.346 M -903.81 % | 2.034 M -94.61 % | 37.755 M -11.62 % | 42.721 M 405.24 % | -13.996 M -129.75 % | 47.047 M |
Ratio de revenu net | 2.97 535.63 % | 0.47 -80.55 % | 2.40 147.11 % | 0.97 5.85 % | 0.92 -0.14 % | 0.92 11.81 % | 0.82 -14.80 % | 0.97 -18.88 % | 1.19 1 893.40 % | -0.07 -107.39 % | 0.90 -3.86 % | 0.93 -20.64 % | 1.18 23.85 % | 0.95 |
Ratio EBITDA | 3.11 1 180.46 % | 0.24 -89.89 % | 2.40 142.79 % | 0.99 -2.16 % | 1.01 9.96 % | 0.92 -23.00 % | 1.19 18.99 % | 1.00 -2.57 % | 1.03 160.40 % | 0.40 -58.48 % | 0.95 -3.62 % | 0.99 -0.34 % | 0.99 -1.28 % | 1.00 |
Taux de profit brut | 0.78 -34.03 % | 1.19 -52.11 % | 2.48 170.09 % | 0.92 20.02 % | 0.76 1.45 % | 0.75 68.13 % | 0.45 -50.66 % | 0.91 -9.21 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
Moyenne pondérée des actions en circulation diluée | 18.738 M 0.02 % | 18.735 M 2.66 % | 18.249 M 36.55 % | 13.364 M -1.59 % | 13.580 M 14.45 % | 11.865 M -10.01 % | 13.185 M -27.24 % | 18.121 M 0.24 % | 18.078 M -0.05 % | 18.087 M -0.72 % | 18.219 M -0.39 % | 18.290 M 0.06 % | 18.279 M 0.00 % | 18.279 M |
Moyenne pondérée des actions en circulation | 18.738 M 0.02 % | 18.735 M 2.66 % | 18.249 M 36.55 % | 13.364 M -1.59 % | 13.580 M 14.45 % | 11.865 M -10.01 % | 13.185 M -27.18 % | 18.107 M 0.16 % | 18.078 M -0.05 % | 18.087 M -0.72 % | 18.219 M -0.39 % | 18.290 M 0.06 % | 18.279 M 0.00 % | 18.279 M |
Bénéfice par action diluée | 2.13 553.19 % | -0.47 92.11 % | -5.96 -231.57 % | 4.53 293.91 % | 1.15 8.49 % | 1.06 158.54 % | 0.41 -86.20 % | 2.97 385.58 % | -1.04 -5 402.65 % | -0.02 -100.97 % | 1.95 -11.76 % | 2.21 342.86 % | -0.91 -137.45 % | 2.43 |
Bénéfice par action | 2.13 553.19 % | -0.47 92.11 % | -5.96 -231.57 % | 4.53 293.91 % | 1.15 8.49 % | 1.06 158.54 % | 0.41 -86.20 % | 2.97 385.58 % | -1.04 -5 402.65 % | -0.02 -100.97 % | 1.95 -11.76 % | 2.21 342.86 % | -0.91 -137.45 % | 2.43 |
Bénéfice brut | 10.534 M 147.13 % | -22.351 M 80.07 % | -112.139 M -296.36 % | 57.109 M 339.36 % | 12.998 M 25.96 % | 10.319 M 250.58 % | 2.943 M -94.18 % | 50.566 M 418.71 % | -15.866 M -408.68 % | 5.140 M -87.03 % | 39.622 M -8.31 % | 43.211 M 406.26 % | -14.109 M -130.14 % | 46.818 M |
Charge d'impôt sur le bénéfice | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.166 M 39.60 % | -1.931 M 35.91 % | -3.014 M 45.02 % | -5.481 M | 0.000 100.00 % | -2.867 M -15.20 % | -2.489 M -6.15 % | -2.345 M |
Coût des revenus | 2.929 M -16.50 % | 3.508 M -37.39 % | 5.602 M 8.36 % | 5.170 M 28.79 % | 4.014 M 18.67 % | 3.383 M -6.76 % | 3.628 M -29.31 % | 5.132 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dépenses générales et administratives | 778.629 K -12.85 % | 893.445 K -36.30 % | 1.403 M 1.30 % | 1.385 M 26.84 % | 1.092 M 9.95 % | 992.764 K -7.89 % | 1.078 M -42.21 % | 1.865 M 9.23 % | 1.707 M -34.70 % | 2.614 M 31.51 % | 1.988 M 13.88 % | 1.746 M -29.86 % | 2.489 M 6.15 % | 2.345 M |
Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres dépenses | 336.699 K -24.07 % | 443.462 K -46.15 % | 823.545 K 131.95 % | 355.060 K 19.27 % | 297.702 K 175.08 % | 108.225 K 22.02 % | 88.694 K 33.43 % | 66.472 K -94.91 % | 1.306 M -54.43 % | 2.867 M 38.47 % | 2.070 M 84.57 % | 1.122 M | 0.000 | 0.000 |
Dépenses de fonctionnement | 1.115 M -16.57 % | 1.337 M -39.95 % | 2.226 M 27.97 % | 1.740 M 25.22 % | 1.389 M 26.18 % | 1.101 M -5.61 % | 1.166 M -39.60 % | 1.931 M -35.91 % | 3.014 M -45.02 % | 5.481 M 35.06 % | 4.058 M 41.53 % | 2.867 M 15.20 % | 2.489 M 6.15 % | 2.345 M |
Coût et dépenses | -28.385 M -98.93 % | -14.269 M -123.64 % | 60.347 M 3 368.91 % | 1.740 M -89.77 % | 17.012 M 1 445.18 % | 1.101 M -5.61 % | 1.166 M -39.60 % | 1.931 M -35.91 % | 3.014 M -45.02 % | 5.481 M 35.06 % | 4.058 M 41.53 % | 2.867 M 15.20 % | 2.489 M 6.15 % | 2.345 M |
Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.124 -93.61 % | 1.943 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Frais de vente, frais généraux et administratifs | 778.629 K -12.85 % | 893.445 K -36.30 % | 1.403 M 1.30 % | 1.385 M 26.84 % | 1.092 M 9.95 % | 992.764 K -7.89 % | 1.078 M -42.21 % | 1.865 M 9.23 % | 1.707 M -34.70 % | 2.614 M 31.51 % | 1.988 M 13.88 % | 1.746 M -29.86 % | 2.489 M 6.15 % | 2.345 M |
Revenu d'intérêts | 1.714 M -31.63 % | 2.507 M 52.58 % | 1.643 M | 0.000 -100.00 % | 336.360 K -60.66 % | 855.049 K 31.13 % | 652.086 K -4.54 % | 683.133 K -56.59 % | 1.574 M 156.74 % | 613.000 K -25.12 % | 818.628 K 4.30 % | 784.896 K -72.47 % | 2.851 M -41.63 % | 4.884 M |
Frais d'intérêts | 1.788 M -57.11 % | 4.169 M 38.25 % | 3.015 M 205.52 % | 986.976 K -31.76 % | 1.446 M -43.02 % | 2.539 M 3.89 % | 2.444 M 14.19 % | 2.140 M -15.54 % | 2.534 M 6.71 % | 2.375 M 8.37 % | 2.191 M -7.84 % | 2.377 M -8.64 % | 2.602 M 1.10 % | 2.574 M |
Dépréciation et amortissement | 0.000 | 0.000 100.00 % | -103.521 M -43 861.48 % | 236.558 K | 0.000 -100.00 % | 171.860 K -98.09 % | 9.015 M -84.41 % | 57.838 M 533.83 % | -13.332 M -277.42 % | 7.514 M -82.03 % | 41.813 M -8.28 % | 45.588 M 496.18 % | -11.507 M -123.30 % | 49.392 M |
Résultat d'exploitation | 41.848 M 1 014.84 % | -4.574 M 95.67 % | -105.625 M -271.43 % | 61.615 M 258.17 % | 17.203 M 36.52 % | 12.601 M 1 180.24 % | -1.166 M 39.60 % | -1.931 M 35.91 % | -3.014 M 45.02 % | -5.481 M -35.06 % | -4.058 M -41.53 % | -2.867 M -15.20 % | -2.489 M -6.15 % | -2.345 M |
Ratio de résultat d'exploitation | 3.11 1 180.46 % | 0.24 -89.59 % | 2.33 135.79 % | 0.99 -2.16 % | 1.01 9.96 % | 0.92 618.08 % | -0.18 -411.93 % | -0.03 -118.26 % | 0.19 117.81 % | -1.07 -941.13 % | -0.10 -54.35 % | -0.07 -137.61 % | 0.18 452.22 % | -0.05 |
Total autres revenus dépenses net | -1.860 M 56.03 % | -4.231 M -34.84 % | -3.138 M -191.41 % | -1.077 M 31.84 % | -1.580 M | 0.000 100.00 % | -146.880 K -554.71 % | 32.302 K | 0.000 | 0.000 -100.00 % | 39.622 M 928.94 % | -4.780 M -108.39 % | 56.942 M 193.24 % | -61.071 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dette nette | -19.750 K -100.07 % | 28.968 M -73.77 % | 110.434 M -15.58 % | 130.820 M 42.84 % | 91.586 M 8.51 % | 84.403 M 12.34 % | 75.133 M -32.73 % | 111.682 M -0.33 % | 112.049 M -27.16 % | 153.820 M 1.08 % | 152.182 M 3.53 % | 147.000 M 0.25 % | 146.637 M -0.14 % | 146.836 M |
Investissements totaux | 174.203 M 17.04 % | 148.842 M -42.01 % | 256.673 M 1 329.84 % | 17.951 M -92.89 % | 252.465 M 1.26 % | 249.331 M 13.76 % | 219.164 M -38.74 % | 357.734 M 13.95 % | 313.925 M -22.50 % | 405.069 M -10.48 % | 452.509 M 3.50 % | 437.187 M 2.61 % | 426.072 M -6.12 % | 453.837 M |
Dette totale | 29.000 M 0.00 % | 29.000 M -73.74 % | 110.434 M -17.34 % | 133.600 M 45.22 % | 92.000 M 8.88 % | 84.500 M -0.59 % | 85.000 M -24.78 % | 113.000 M 0.00 % | 113.000 M -27.56 % | 156.000 M 0.00 % | 156.000 M 6.12 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M |
Cumul des autres pertes du résultat global | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 33.243 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Bénéfices non répartis | -31.994 M 56.19 % | -73.023 M -7.66 % | -67.829 M -236.28 % | 49.771 M 305.69 % | 12.268 M -12.88 % | 14.082 M -15.71 % | 16.707 M 407.05 % | -5.441 M -94.02 % | -2.804 M 61.34 % | -7.253 M -12 333.99 % | -58.333 K 97.10 % | -2.014 M 94.33 % | -35.489 M 6.90 % | -38.118 M |
Actions ordinaires | 179.241 M -7.86 % | 194.542 M -9.81 % | 215.698 M -1.01 % | 217.904 M 38.55 % | 157.274 M 0.01 % | 157.255 M 18.53 % | 132.672 M -41.83 % | 228.068 M -7.98 % | 247.859 M -6.00 % | 263.693 M -1.02 % | 266.420 M 0.00 % | 266.420 M | 0.000 | 0.000 |
Capitaux propres totaux | 147.247 M 21.17 % | 121.519 M -17.82 % | 147.870 M -44.76 % | 267.675 M 57.88 % | 169.542 M -1.05 % | 171.337 M 14.70 % | 149.379 M -41.62 % | 255.870 M 14.13 % | 224.187 M -15.90 % | 266.576 M -12.87 % | 305.958 M 3.12 % | 296.710 M 7.09 % | 277.061 M -11.86 % | 314.355 M |
Autres passifs non courants | 26.476 M | 0.000 -100.00 % | 54.692 M 54.33 % | 35.439 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 142.318 M | 0.000 | 0.000 | 0.000 |
Dette à long terme | 29.000 M 0.00 % | 29.000 M -73.74 % | 110.434 M -16.08 % | 131.594 M 43.04 % | 92.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 156.000 M | 0.000 | 0.000 | 0.000 |
Total des passifs non courants | 55.476 M 91.29 % | 29.000 M -82.46 % | 165.305 M -1.03 % | 167.033 M 81.56 % | 92.000 M -27.64 % | 127.142 M 17.41 % | 108.290 M -24.80 % | 143.996 M -22.43 % | 185.627 M -45.54 % | 340.863 M 14.26 % | 298.318 M 7.00 % | 278.796 M 14.49 % | 243.504 M 34.87 % | 180.551 M |
Autres passifs courants | 0.000 -100.00 % | 283.664 K -99.27 % | 39.069 M 546.23 % | -8.755 M -148.75 % | 17.961 M -51.56 % | 37.082 M 1 005.49 % | -4.095 M -15 964.25 % | -25.493 K 99.87 % | -18.892 M -22.49 % | -15.423 M | 0.000 100.00 % | -33.709 M -117.31 % | -15.512 M 5.81 % | -16.469 M |
Revenus reportés | 0.000 | 0.000 | 0.000 -100.00 % | 38.904 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dette à court terme | 0.000 | 0.000 -100.00 % | 7.358 M 266.63 % | 2.007 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total des passifs courants | 2.035 M -53.58 % | 4.383 M -90.60 % | 46.605 M 13.92 % | 40.911 M 107.94 % | 19.674 M -52.89 % | 41.765 M 91.49 % | 21.810 M -27.66 % | 30.152 M -58.05 % | 71.879 M -60.76 % | 183.183 M 29.97 % | 140.947 M 9.26 % | 129.002 M 683.32 % | 16.469 M 124.76 % | 7.327 M |
Passifs totaux | 57.510 M 9.42 % | 52.558 M -68.21 % | 165.305 M -5.96 % | 175.788 M 56.76 % | 112.141 M -11.80 % | 127.142 M 17.41 % | 108.290 M -24.80 % | 143.996 M -22.43 % | 185.627 M -45.54 % | 340.863 M 14.26 % | 298.318 M 7.00 % | 278.796 M 14.49 % | 243.504 M 34.87 % | 180.551 M |
Autres actifs non courants | 0.000 | 0.000 -100.00 % | 56.501 M | 0.000 | 0.000 | 0.000 -100.00 % | 38.505 M -8.61 % | 42.132 M -56.06 % | 95.888 M -52.62 % | 202.369 M 33.34 % | 151.766 M 9.72 % | 138.319 M 46.38 % | 94.493 M 130.08 % | 41.069 M |
Investissements à long terme | 174.203 M 17.04 % | 148.842 M -42.01 % | 256.673 M -36.83 % | 406.351 M 60.95 % | 252.465 M 1.26 % | 249.331 M 13.76 % | 219.164 M -38.74 % | 357.734 M 13.95 % | 313.925 M -22.50 % | 405.069 M -10.48 % | 452.509 M 3.50 % | 437.187 M 2.61 % | 426.072 M -6.12 % | 453.837 M |
Immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill et immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Immobilisations corporelles (PP&E) | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total des actifs non courants | 174.203 M 17.04 % | 148.842 M -52.47 % | 313.174 M -22.93 % | 406.351 M 60.95 % | 252.465 M 1.26 % | 249.331 M -3.24 % | 257.670 M -35.56 % | 399.865 M -2.43 % | 409.814 M -32.53 % | 607.438 M 0.52 % | 604.276 M 5.00 % | 575.506 M 10.55 % | 520.565 M 5.18 % | 494.906 M |
Autres actifs circulants | -2.112 M 70.24 % | -7.099 M -115.58 % | 45.559 M 325.73 % | -20.183 M | 0.000 100.00 % | -28.445 M 43.43 % | -50.278 M 5.21 % | -53.043 M -169.15 % | 76.702 M -57.40 % | 180.070 M | 0.000 -100.00 % | 126.073 M 1.41 % | 124.317 M | 0.000 |
Investissements à court terme | 0.000 | 0.000 | 0.000 -100.00 % | 17.951 M | 0.000 -100.00 % | 6.490 M -32.57 % | 9.625 M 14.20 % | 8.428 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Trésorerie et équivalents de trésorerie | 19.750 K -38.34 % | 32.029 K | 0.000 -100.00 % | 773.159 K 86.93 % | 413.608 K 325.30 % | 97.250 K -99.01 % | 9.867 M 648.40 % | 1.318 M 38.57 % | 951.467 K -56.35 % | 2.180 M -42.90 % | 3.818 M | 0.000 -100.00 % | 363.175 K 120.81 % | 164.471 K |
Liquidités et placements à court terme | 19.750 K -38.34 % | 32.029 K | 0.000 -100.00 % | 773.159 K 86.93 % | 413.608 K 325.30 % | 97.250 K -99.01 % | 9.867 M 648.40 % | 1.318 M 38.57 % | 951.467 K -56.35 % | 2.180 M -42.90 % | 3.818 M | 0.000 -100.00 % | 363.175 K 120.81 % | 164.471 K |
Total des actifs courants | 19.750 K -99.52 % | 4.156 M -92.65 % | 56.501 M 3 772.63 % | 1.459 M -85.69 % | 10.198 M -39.83 % | 16.947 M 498.08 % | 2.834 M 46.08 % | 1.940 M -89.36 % | 18.235 M -9.37 % | 20.119 M 10.62 % | 18.188 M 29.90 % | 14.002 M -23.28 % | 18.251 M 23.86 % | 14.735 M |
Inventaire | 0.000 -100.00 % | 7.099 M | 0.000 -100.00 % | 19.410 M | 0.000 -100.00 % | 28.445 M -29.61 % | 40.411 M -21.87 % | 51.725 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Créances nettes | 2.112 M -48.77 % | 4.124 M -62.31 % | 10.942 M 649.97 % | 1.459 M -85.09 % | 9.784 M -41.93 % | 16.850 M 494.65 % | 2.834 M 46.08 % | 1.940 M -89.36 % | 18.235 M -9.37 % | 20.119 M 10.62 % | 18.188 M 29.90 % | 14.002 M 0.00 % | 14.002 M -4.97 % | 14.735 M |
Actifs fiscaux | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres actifs | 30.534 M 44.86 % | 21.079 M 292.65 % | -10.942 M -649.97 % | -1.459 M -100.52 % | 281.683 M 1 771.72 % | -16.850 M -494.65 % | -2.834 M -46.08 % | -1.940 M 89.36 % | -18.235 M 9.37 % | -20.119 M -10.62 % | -18.188 M -29.90 % | -14.002 M 23.28 % | -18.251 M -23.86 % | -14.735 M |
Compte à payer | 2.035 M -50.36 % | 4.099 M 2 200.03 % | 178.227 K -97.96 % | 8.755 M 411.04 % | 1.713 M -63.41 % | 4.683 M 14.34 % | 4.095 M 15 964.25 % | 25.493 K -99.87 % | 18.892 M 22.49 % | 15.423 M -89.06 % | 140.947 M 318.13 % | 33.709 M 117.31 % | 15.512 M -5.81 % | 16.469 M |
Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Obligations de location-acquisition | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres total actionnaires capitaux propres | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -20.867 M -305.88 % | 10.136 M -74.40 % | 39.597 M 22.58 % | 32.303 M -89.66 % | 312.550 M -10.66 % | 349.844 M |
Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres passifs | 57.510 M 199.92 % | 19.175 M 141.14 % | -46.605 M -13.92 % | -40.911 M -136.48 % | 112.141 M 368.51 % | -41.765 M -91.49 % | -21.810 M 27.66 % | -30.152 M 58.05 % | -71.879 M 60.76 % | -183.183 M -29.97 % | -140.947 M -9.26 % | -129.002 M -683.32 % | -16.469 M -124.76 % | -7.327 M |
Actifs totaux | 204.757 M 17.62 % | 174.077 M -44.42 % | 313.174 M -29.38 % | 443.463 M 57.43 % | 281.683 M -5.63 % | 298.479 M 15.84 % | 257.670 M -35.56 % | 399.865 M -2.43 % | 409.814 M -32.53 % | 607.438 M 0.52 % | 604.276 M 5.00 % | 575.506 M 10.55 % | 520.565 M 5.18 % | 494.906 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Variation du fonds de roulement | -153.869 K -110.23 % | 1.504 M 169.87 % | -2.153 M -462.46 % | 594.006 K 674.79 % | 76.667 K 156.73 % | -135.137 K -101.05 % | 12.884 M -66.83 % | 38.839 M -62.08 % | 102.416 M 252.12 % | -67.327 M -983.23 % | -6.215 M 86.78 % | -47.012 M 2.98 % | -48.457 M -885.03 % | -4.919 M |
Comptes débiteurs | -38.426 K -102.02 % | 1.898 M 192.37 % | -2.054 M -1 392.41 % | 158.963 K 34.36 % | 118.315 K 1 484.51 % | 7.467 K 105.50 % | -135.763 K -118.66 % | 727.679 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventaire | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Comptes à payer | 14.753 K 112.45 % | -118.496 K 53.46 % | -254.591 K -194.09 % | 270.581 K 4 541.18 % | 5.830 K -75.06 % | 23.380 K 120.19 % | -115.778 K -103.44 % | -56.909 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autre fonds de roulement | -130.196 K 52.65 % | -274.940 K -276.25 % | 155.997 K -5.15 % | 164.462 K 446.40 % | -47.478 K 71.40 % | -165.984 K -101.26 % | 13.135 M -65.59 % | 38.168 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres éléments non monétaires | -18.243 M -120.55 % | 88.756 M -39.89 % | 147.645 M 219.41 % | -123.646 M -817.45 % | -13.477 M 42.12 % | -23.286 M -117.89 % | 130.159 M 282.85 % | -71.182 M -264.95 % | -19.504 M -123.18 % | 84.131 M 1 122.08 % | -8.231 M -130.31 % | 27.153 M -62.92 % | 73.230 M 1 168.35 % | -6.855 M |
Trésorerie nette provenant des activités d'exploitation | 21.590 M -73.49 % | 81.455 M 121.77 % | 36.729 M 158.75 % | -62.513 M -2 912.70 % | 2.223 M 120.54 % | -10.821 M -107.29 % | 148.447 M 592.91 % | 21.424 M -66.54 % | 64.032 M 288.95 % | 16.463 M -22.04 % | 21.117 M 3.09 % | 20.484 M 150.57 % | 8.175 M -75.00 % | 32.699 M |
Investissements dans les immobilisations corporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Achats d'investissements | -171.608 M 33.92 % | -259.715 M 64.95 % | -740.915 M -4.28 % | -710.472 M -13.58 % | -625.506 M 1.44 % | -634.649 M -155.97 % | -247.935 M 44.70 % | -448.327 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Ventes échéances des investissements | 194.351 M -47.52 % | 370.362 M -51.21 % | 759.108 M 16.31 % | 652.663 M 1.81 % | 641.073 M 10.44 % | 580.469 M 49.63 % | 387.932 M -17.92 % | 472.623 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres activités d'investissement | -22.743 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Trésorerie nette utilisée pour les activités d'investissement | 0.000 -100.00 % | 110.647 M 508.20 % | 18.193 M 131.47 % | -57.810 M -471.36 % | 15.567 M 128.73 % | -54.180 M -138.70 % | 139.997 M 476.22 % | 24.296 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Remboursement de dette | 0.000 100.00 % | -81.000 M -276.74 % | -21.500 M -154.43 % | 39.500 M 426.67 % | 7.500 M 1 600.00 % | -500.000 K 98.21 % | -28.000 M | 0.000 100.00 % | -43.000 M | 0.000 | 0.000 -100.00 % | 9.000 M | 0.000 | 0.000 |
Actions ordinaires émises | 0.000 | 0.000 -100.00 % | 14.602 M -75.53 % | 59.662 M 316 307.28 % | 18.856 K -99.92 % | 24.583 M -74.23 % | 95.394 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Actions ordinaires rachetées | -676.095 K 59.91 % | -1.686 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -95.394 M -68 250.65 % | -139.566 K | 0.000 100.00 % | -2.727 M | 0.000 | 0.000 | 0.000 | 0.000 |
Dividendes versés | -13.584 M 14.35 % | -15.859 M 39.75 % | -26.322 M -14.27 % | -23.036 M -32.11 % | -17.437 M -14.52 % | -15.226 M 7.73 % | -16.501 M 24.81 % | -21.944 M 6.65 % | -23.509 M 2.80 % | -24.186 M | 0.000 | 0.000 | 0.000 | 0.000 |
Autres activités de financement | 0.000 100.00 % | -7.358 M -213.68 % | 6.472 M 155.68 % | 2.531 M | 0.000 | 0.000 100.00 % | -95.394 M | 0.000 | 0.000 | 0.000 100.00 % | -17.315 M | 0.000 | 0.000 | 0.000 |
Trésorerie nette utilisée provenant des activités de financement | -14.260 M 86.54 % | -105.903 M -295.93 % | -26.748 M -134.01 % | 78.657 M 893.07 % | -9.918 M -211.98 % | 8.857 M 106.33 % | -139.895 M -533.47 % | -22.084 M 66.80 % | -66.509 M -147.13 % | -26.913 M -55.43 % | -17.315 M 16.33 % | -20.695 M 0.00 % | -20.695 M 0.00 % | -20.695 M |
Effet des changements du Forex sur les liquidités | 0.000 100.00 % | -5.780 M 68.23 % | -18.193 M -131.47 % | 57.810 M 560.16 % | -12.563 M -1 467 745.91 % | 856.000 124.17 % | -3.542 K -140.33 % | 8.782 K 202.09 % | -8.602 K -118.01 % | 47.769 K 1 996.97 % | 2.278 K 101.33 % | -171.317 K | 0.000 | 0.000 |
Variation nette de la trésorerie | 7.331 M 129.98 % | -24.448 M -344.94 % | 9.981 M -38.17 % | 16.144 M 213.10 % | -14.275 M -627.18 % | -1.963 M -122.96 % | 8.549 M 1 412.24 % | -651.450 K 73.79 % | -2.486 M 76.11 % | -10.402 M -373.45 % | 3.804 M 1 095.46 % | -382.142 K 96.95 % | -12.520 M -204.30 % | 12.004 M |
Trésorerie au début de la période | 21.111 M -53.66 % | 45.559 M 28.06 % | 35.578 M 83.07 % | 19.434 M -42.35 % | 33.708 M -5.50 % | 35.671 M 2 605.60 % | 1.318 M -33.07 % | 1.970 M -55.79 % | 4.455 M -70.01 % | 14.858 M 105 898.23 % | 14.017 K -96.46 % | 396.159 K -96.93 % | 12.916 M 1 315.89 % | 912.224 K |
Trésorerie à la fin de la période | 28.442 M 34.72 % | 21.111 M -53.66 % | 45.559 M 28.06 % | 35.578 M 83.07 % | 19.434 M -42.35 % | 33.708 M 241.63 % | 9.867 M 648.40 % | 1.318 M -33.07 % | 1.970 M -55.79 % | 4.455 M 16.69 % | 3.818 M 27 138.97 % | 14.017 K -96.46 % | 396.159 K -96.93 % | 12.916 M |
Trésorerie d'exploitation | 21.590 M -73.49 % | 81.455 M 121.77 % | 36.729 M 158.75 % | -62.513 M -1 334.40 % | -4.358 M 59.73 % | -10.821 M -107.29 % | 148.447 M 592.91 % | 21.424 M -66.54 % | 64.032 M 288.95 % | 16.463 M -22.04 % | 21.117 M 3.09 % | 20.484 M 150.57 % | 8.175 M -75.00 % | 32.699 M |
Dépenses en capital | -4.000 | 0.000 -100.00 % | 4.000 -20.00 % | 5.000 225.00 % | -4.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash-flow disponible | 21.590 M -73.49 % | 81.455 M 121.77 % | 36.729 M 158.75 % | -62.513 M -1 334.40 % | -4.358 M 59.73 % | -10.821 M -107.29 % | 148.447 M 592.91 % | 21.424 M -66.54 % | 64.032 M 288.95 % | 16.463 M -22.04 % | 21.117 M 3.09 % | 20.484 M 150.57 % | 8.175 M -75.00 % | 32.699 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
2025-04-30 | 2024-10-31 | 2024-04-30 | 2023-10-31 | 2023-04-30 | 2022-10-31 | 2022-04-30 | 2021-10-31 | 2021-04-30 | 2020-10-31 | 2020-04-30 | 2019-10-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Chiffre d'affaire | 6.414 M -44.50 % | 11.555 M 505.70 % | 1.908 M 705.17 % | -315.238 K 98.30 % | -18.528 M -3.90 % | -17.833 M 35.02 % | -27.445 M -358.12 % | 10.633 M -71.92 % | 37.861 M 85.88 % | 20.368 M 239.71 % | -14.579 M -240.56 % | 10.372 M |
Bénéfice net | -6.504 M -156.00 % | 11.614 M -59.07 % | 28.374 M 432.36 % | -8.537 M -3 081.30 % | -268.349 K 99.21 % | -34.017 M 54.49 % | -74.746 M -4 613.38 % | -1.586 M -102.55 % | 62.124 M 103.18 % | 30.576 M 304.48 % | -14.953 M -210.11 % | 13.580 M |
Bénéfice avant impôt | -6.504 M -156.00 % | 11.614 M -59.07 % | 28.374 M 432.36 % | -8.537 M -3 081.30 % | -268.349 K 99.21 % | -34.017 M 54.49 % | -74.746 M -4 613.38 % | -1.586 M -102.55 % | 62.124 M 103.18 % | 30.576 M 304.48 % | -14.953 M -14 067 219 290.97 % | 0.106 |
Ratio bénéfice avant impôt | -1.01 -200.89 % | 1.01 -93.24 % | 14.87 -45.08 % | 27.08 186 880.88 % | 0.01 -99.24 % | 1.91 -29.96 % | 2.72 1 926.05 % | -0.15 -109.09 % | 1.64 9.31 % | 1.50 46.36 % | 1.03 10 055 562 468.63 % | 0.00 |
EBITDA | -5.625 M -144.84 % | 12.544 M -57.19 % | 29.304 M 539.41 % | -6.669 M -418.39 % | 2.095 M 106.59 % | -31.789 M 56.95 % | -73.836 M -7 206.27 % | -1.011 M -101.61 % | 62.626 M 101.94 % | 31.012 M 324.58 % | -13.809 M -1 031.70 % | 1.482 M |
Ratio de revenu net | -1.01 -200.89 % | 1.01 -93.24 % | 14.87 -45.08 % | 27.08 186 880.88 % | 0.01 -99.24 % | 1.91 -29.96 % | 2.72 1 926.05 % | -0.15 -109.09 % | 1.64 9.31 % | 1.50 46.36 % | 1.03 -21.66 % | 1.31 |
Ratio EBITDA | -0.88 -180.79 % | 1.09 -92.93 % | 15.36 -27.39 % | 21.16 18 813.35 % | -0.11 -106.34 % | 1.78 -33.74 % | 2.69 2 930.58 % | -0.10 -105.75 % | 1.65 8.64 % | 1.52 60.75 % | 0.95 562.85 % | 0.14 |
Taux de profit brut | 0.00 -100.00 % | 0.86 176.61 % | 0.31 -94.94 % | 6.15 458.26 % | 1.10 -4.37 % | 1.15 4.22 % | 1.11 52.01 % | 0.73 -22.65 % | 0.94 3.72 % | 0.91 -20.81 % | 1.14 37.52 % | 0.83 |
Moyenne pondérée des actions en circulation diluée | 18.738 M 0.00 % | 18.738 M -0.36 % | 18.805 M -0.18 % | 18.840 M -1.49 % | 19.125 M 1.76 % | 18.794 M 4.34 % | 18.011 M 1.67 % | 17.716 M 30.46 % | 13.580 M 0.00 % | 13.580 M 0.00 % | 13.580 M 0.00 % | 13.580 M |
Moyenne pondérée des actions en circulation | 18.738 M 0.00 % | 18.738 M -0.36 % | 18.805 M -0.18 % | 18.840 M -1.49 % | 19.125 M 1.76 % | 18.794 M 4.34 % | 18.011 M 1.67 % | 17.716 M 30.46 % | 13.580 M 0.00 % | 13.580 M 0.00 % | 13.580 M 0.00 % | 13.580 M |
Bénéfice par action diluée | -0.35 -156.45 % | 0.62 -58.94 % | 1.51 435.56 % | -0.45 -3 114.29 % | -0.01 99.23 % | -1.81 56.39 % | -4.15 -4 536.87 % | -0.09 -101.96 % | 4.57 103.11 % | 2.25 304.55 % | -1.10 -210.00 % | 1.00 |
Bénéfice par action | -0.35 -156.45 % | 0.62 -58.94 % | 1.51 435.56 % | -0.45 -3 114.29 % | -0.01 99.23 % | -1.81 56.39 % | -4.15 -4 536.87 % | -0.09 -101.96 % | 4.57 103.11 % | 2.25 304.55 % | -1.10 -210.00 % | 1.00 |
Bénéfice brut | 0.000 -100.00 % | 9.941 M 1 575.41 % | 593.323 K 130.60 % | -1.939 M 90.50 % | -20.412 M 0.64 % | -20.543 M 32.28 % | -30.337 M -492.37 % | 7.732 M -78.28 % | 35.592 M 92.79 % | 18.461 M 210.64 % | -16.686 M -293.30 % | 8.632 M |
Charge d'impôt sur le bénéfice | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -0.014 99.23 % | -1.810 100.00 % | -86.065 K | 0.000 100.00 % | -55.806 K -1.22 % | -55.131 K -7.85 % | -51.116 K -48 086 647.51 % | 0.106 |
Coût des revenus | 1.458 M -9.71 % | 1.615 M 22.83 % | 1.314 M -19.04 % | 1.624 M -13.82 % | 1.884 M -30.48 % | 2.710 M -6.28 % | 2.892 M -0.32 % | 2.901 M 27.87 % | 2.269 M 18.96 % | 1.907 M -9.50 % | 2.107 M 21.10 % | 1.740 M |
Dépenses générales et administratives | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres dépenses | 0.000 | 0.000 100.00 % | -24.991 M -628.34 % | 4.730 M 32 659 270 123.35 % | 0.014 -99.24 % | 1.908 100.00 % | -43.499 M -397.56 % | -8.742 M -132.34 % | 27.034 M 115.40 % | 12.551 M 336.20 % | 2.877 M 2 067 274 032.00 % | 0.139 |
Dépenses de fonctionnement | 0.000 100.00 % | -2.604 M -170.01 % | 3.719 M -21.37 % | 4.730 M 121.02 % | -22.507 M -300.12 % | 11.246 M -74.15 % | 43.499 M 397.56 % | 8.742 M 132.34 % | -27.034 M -115.40 % | -12.551 M -336.20 % | -2.877 M -148.22 % | 5.968 M |
Coût et dépenses | 12.039 M 1 316.97 % | -989.268 K 96.39 % | -27.396 M -531.18 % | 6.354 M 130.81 % | -20.623 M -247.76 % | 13.957 M -69.91 % | 46.390 M 298.43 % | 11.643 M 147.01 % | -24.765 M -132.68 % | -10.644 M -4 672.76 % | 232.762 K -91.26 % | 2.665 M |
Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Frais de vente, frais généraux et administratifs | 0.000 100.00 % | -2.604 M -109.07 % | 28.710 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Revenu d'intérêts | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Frais d'intérêts | 0.000 | 0.000 | 0.000 -100.00 % | 1.861 M -19.35 % | 2.308 M 7.06 % | 2.156 M 150.71 % | 859.805 K 64.65 % | 522.192 K 12.35 % | 464.784 K 4.80 % | 443.482 K -55.78 % | 1.003 M -15.19 % | 1.182 M |
Dépréciation et amortissement | 0.000 | 0.000 | 0.000 -100.00 % | 43.812 K -64.11 % | 122.085 K 122.46 % | 54.880 K -36.23 % | 86.065 K 20.55 % | 71.391 K 27.93 % | 55.806 K 1.22 % | 55.131 K 7.85 % | 51.116 K -96.46 % | 1.444 M |
Résultat d'exploitation | -5.625 M -144.84 % | 12.544 M -57.19 % | 29.304 M 539.41 % | -6.669 M -418.39 % | 2.095 M 106.59 % | -31.789 M 56.95 % | -73.836 M -7 206.27 % | -1.011 M -101.61 % | 62.626 M 101.94 % | 31.012 M 324.58 % | -13.809 M -1 056.55 % | 1.444 M |
Ratio de résultat d'exploitation | -0.88 -180.79 % | 1.09 -92.93 % | 15.36 -27.39 % | 21.16 18 813.35 % | -0.11 -106.34 % | 1.78 -33.74 % | 2.69 2 930.58 % | -0.10 -105.75 % | 1.65 8.64 % | 1.52 60.75 % | 0.95 580.53 % | 0.14 |
Total autres revenus dépenses net | -878.184 K 5.62 % | -930.526 K -0.06 % | -929.940 K 50.22 % | -1.868 M 20.94 % | -2.363 M -6.10 % | -2.227 M -144.56 % | -910.641 K -58.30 % | -575.252 K -14.71 % | -501.471 K -15.15 % | -435.478 K 61.95 % | -1.144 M -2 871.40 % | -38.512 K |
2025-04-30 | 2024-10-31 | 2024-04-30 | 2023-10-31 | 2023-04-30 | 2022-10-31 | 2022-04-30 | 2021-10-31 | 2021-04-30 | 2020-10-31 | 2020-04-30 | 2019-10-31 |
2025-04-30 | 2024-10-31 | 2024-04-30 | 2023-10-31 | 2023-04-30 | 2022-10-31 | 2022-04-30 | 2021-10-31 | 2021-04-30 | 2020-10-31 | 2020-04-30 | 2019-10-31 | 2019-04-30 | 2018-10-31 | 2018-04-30 | 2017-10-31 | 2017-04-30 | 2016-10-31 | 2016-04-30 | 2015-10-31 | 2015-04-30 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dette nette | 35.976 M 182 257.92 % | -19.750 K -100.07 % | 27.734 M -4.26 % | 28.968 M -53.25 % | 61.959 M -43.90 % | 110.434 M -17.35 % | 133.619 M 2.14 % | 130.820 M 21.83 % | 107.379 M 17.24 % | 91.586 M 13.08 % | 80.995 M -4.04 % | 84.403 M 36.85 % | 61.673 M -17.91 % | 75.133 M -9.31 % | 82.845 M -25.82 % | 111.682 M 0.99 % | 110.589 M -1.30 % | 112.049 M -27.35 % | 154.223 M 0.26 % | 153.820 M -1.06 % | 155.471 M 8.39 % | 143.441 M -5.74 % | 152.182 M 5.43 % | 144.346 M -1.81 % | 147.000 M 0.00 % | 147.000 M 0.25 % | 146.637 M -0.07 % | 146.745 M -0.06 % | 146.836 M -0.11 % | 146.998 M |
Investissements totaux | 0.000 -100.00 % | 174.203 M 3.03 % | 169.075 M 13.59 % | 148.842 M -26.56 % | 202.668 M -21.04 % | 256.673 M -17.15 % | 309.823 M -23.75 % | 406.351 M 22.90 % | 330.642 M 30.97 % | 252.465 M 7.97 % | 233.833 M -6.22 % | 249.331 M 15.78 % | 215.353 M -1.74 % | 219.164 M -7.85 % | 237.826 M -33.52 % | 357.734 M 5.10 % | 340.384 M 8.43 % | 313.925 M -14.41 % | 366.766 M -9.46 % | 405.069 M -5.97 % | 430.797 M 2.72 % | 419.391 M -7.32 % | 452.509 M 0.93 % | 448.321 M 2.55 % | 437.187 M 9.11 % | 400.682 M -5.96 % | 426.072 M 10.09 % | 387.027 M -14.72 % | 453.837 M 3.92 % | 436.706 M |
Dette totale | 36.000 M 24.14 % | 29.000 M 0.00 % | 29.000 M 0.00 % | 29.000 M -53.23 % | 62.000 M -43.86 % | 110.434 M -20.95 % | 139.707 M 6.17 % | 131.594 M 22.32 % | 107.579 M 16.93 % | 92.000 M 5.14 % | 87.500 M 3.55 % | 84.500 M 10.46 % | 76.500 M -10.00 % | 85.000 M 0.00 % | 85.000 M -24.78 % | 113.000 M 0.00 % | 113.000 M 0.00 % | 113.000 M -27.56 % | 156.000 M 0.00 % | 156.000 M 0.00 % | 156.000 M 0.00 % | 156.000 M 0.00 % | 156.000 M 6.12 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M 0.00 % | 147.000 M |
Cumul des autres pertes du résultat global | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -13.491 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.544 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Bénéfices non répartis | -45.630 M -42.62 % | -31.994 M 37.81 % | -51.448 M 29.55 % | -73.023 M 5.32 % | -77.124 M -13.70 % | -67.829 M -77.65 % | -38.182 M -176.71 % | 49.771 M -22.68 % | 64.374 M 424.72 % | 12.268 M 228.54 % | -9.544 M -167.77 % | 14.082 M -31.46 % | 20.545 M 22.97 % | 16.707 M 223.84 % | -13.491 M -147.94 % | -5.441 M 58.55 % | -13.126 M -368.05 % | -2.804 M 87.27 % | -22.026 M -203.67 % | -7.253 M 55.10 % | -16.152 M -17.39 % | -13.759 M -23 487.67 % | -58.333 K 99.61 % | -14.877 M -638.78 % | -2.014 M 95.49 % | -44.652 M -25.82 % | -35.489 M 10.12 % | -39.484 M -3.58 % | -38.118 M 51.72 % | -78.959 M |
Actions ordinaires | 179.241 M 0.00 % | 179.241 M -7.76 % | 194.322 M -0.11 % | 194.542 M -9.81 % | 215.698 M 0.00 % | 215.698 M -4.97 % | 226.980 M 4.17 % | 217.904 M 38.55 % | 157.274 M 0.00 % | 157.274 M 0.02 % | 157.241 M -0.01 % | 157.255 M 18.53 % | 132.672 M 0.00 % | 132.672 M 0.00 % | 132.674 M -41.83 % | 228.068 M -7.93 % | 247.720 M -0.06 % | 247.859 M -6.00 % | 263.693 M 0.00 % | 263.693 M -1.02 % | 266.420 M 0.00 % | 266.420 M 0.00 % | 266.420 M 0.00 % | 266.420 M 0.00 % | 266.420 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capitaux propres totaux | 133.612 M -9.26 % | 147.247 M 3.06 % | 142.874 M 17.57 % | 121.519 M -12.31 % | 138.574 M -6.29 % | 147.870 M -21.68 % | 188.798 M -29.47 % | 267.675 M 20.77 % | 221.648 M 30.73 % | 169.542 M 14.79 % | 147.697 M -13.80 % | 171.337 M 11.83 % | 153.217 M 2.57 % | 149.379 M -6.18 % | 159.214 M -37.78 % | 255.870 M 5.90 % | 241.621 M 7.78 % | 224.187 M -2.24 % | 229.334 M -13.97 % | 266.576 M -9.44 % | 294.360 M 1.42 % | 290.245 M -5.14 % | 305.958 M -1.72 % | 311.328 M 4.93 % | 296.710 M 12.14 % | 264.583 M -4.50 % | 277.061 M 14.35 % | 242.284 M -22.93 % | 314.355 M 12.50 % | 279.424 M |
Autres passifs non courants | 35.045 M 32.37 % | 26.476 M -22.76 % | 34.279 M | 0.000 | 0.000 100.00 % | -110.434 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dette à long terme | 36.000 M 24.14 % | 29.000 M 0.00 % | 29.000 M 0.00 % | 29.000 M | 0.000 -100.00 % | 110.434 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total des passifs non courants | 71.045 M 28.06 % | 55.476 M -12.33 % | 63.279 M 118.20 % | 29.000 M -53.23 % | 62.000 M -62.49 % | 165.305 M -14.34 % | 192.982 M 9.78 % | 175.788 M 21.56 % | 144.615 M 28.96 % | 112.141 M -22.85 % | 145.353 M 14.32 % | 127.142 M 21.09 % | 105.001 M -3.04 % | 108.290 M 1.82 % | 106.350 M -26.14 % | 143.996 M 3.84 % | 138.674 M -25.29 % | 185.627 M -28.37 % | 259.163 M -23.97 % | 340.863 M 3.36 % | 329.781 M 16.11 % | 284.031 M -4.79 % | 298.318 M 10.94 % | 268.892 M -3.55 % | 278.796 M 16.47 % | 239.368 M -1.70 % | 243.504 M 26.11 % | 193.086 M 6.94 % | 180.551 M -10.24 % | 201.148 M |
Autres passifs courants | 0.000 | 0.000 -100.00 % | 147.747 K | 0.000 100.00 % | -5.690 M -3 092.47 % | -178.227 K 96.20 % | -4.694 M 46.39 % | -8.755 M -179.57 % | -3.132 M -82.79 % | -1.713 M 90.91 % | -18.839 M -302.32 % | -4.683 M 45.29 % | -8.558 M -108.98 % | -4.095 M -103.19 % | -2.015 M -7 805.91 % | -25.493 K 98.55 % | -1.756 M 90.71 % | -18.892 M -3.33 % | -18.283 M -18.55 % | -15.423 M 5.78 % | -16.370 M -39.82 % | -11.708 M 65.27 % | -33.709 M -268.05 % | -9.159 M 40.96 % | -15.512 M -86.84 % | -8.302 M 49.59 % | -16.469 M -45.12 % | -11.349 M -54.88 % | -7.327 M 39.00 % | -12.012 M |
Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dette à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total des passifs courants | 2.748 M 35.06 % | 2.035 M -25.16 % | 2.719 M -37.93 % | 4.380 M -85.24 % | 29.671 M -36.34 % | 46.605 M -11.12 % | 52.435 M 28.17 % | 40.911 M 18.10 % | 34.640 M 76.07 % | 19.674 M -65.72 % | 57.394 M 37.42 % | 41.765 M 48.31 % | 28.160 M 29.11 % | 21.810 M 7.47 % | 20.295 M -32.69 % | 30.152 M 20.16 % | 25.093 M -65.09 % | 71.879 M -29.88 % | 102.503 M -44.04 % | 183.183 M 6.19 % | 172.504 M 35.61 % | 127.207 M -9.75 % | 140.947 M 17.55 % | 119.907 M -7.05 % | 129.002 M 1 402.53 % | 8.586 M -47.87 % | 16.469 M 45.12 % | 11.349 M 54.88 % | 7.327 M -39.00 % | 12.012 M |
Passifs totaux | 73.793 M 28.31 % | 57.510 M -9.12 % | 63.279 M 20.40 % | 52.558 M -43.76 % | 93.451 M -43.47 % | 165.305 M -14.34 % | 192.982 M 9.78 % | 175.788 M 21.56 % | 144.615 M 28.96 % | 112.141 M -22.85 % | 145.353 M 14.32 % | 127.142 M 21.09 % | 105.001 M -3.04 % | 108.290 M 1.82 % | 106.350 M -26.14 % | 143.996 M 3.84 % | 138.674 M -25.29 % | 185.627 M -28.37 % | 259.163 M -23.97 % | 340.863 M 3.36 % | 329.781 M 16.11 % | 284.031 M -4.79 % | 298.318 M 10.94 % | 268.892 M -3.55 % | 278.796 M 16.47 % | 239.368 M -1.70 % | 243.504 M 26.11 % | 193.086 M 6.94 % | 180.551 M -10.24 % | 201.148 M |
Autres actifs non courants | 205.589 M | 0.000 | 0.000 | 0.000 100.00 % | -202.668 M -458.70 % | 56.501 M -21.48 % | 71.957 M 93.89 % | 37.112 M 4.19 % | 35.621 M 21.91 % | 29.218 M -50.66 % | 59.217 M 20.49 % | 49.148 M 14.66 % | 42.866 M 11.32 % | 38.505 M 38.82 % | 27.738 M -34.16 % | 42.132 M 5.56 % | 39.911 M -58.38 % | 95.888 M -21.23 % | 121.731 M -39.85 % | 202.369 M 4.67 % | 193.345 M 24.83 % | 154.885 M 2.05 % | 151.766 M 15.06 % | 131.900 M -4.64 % | 138.319 M 33.94 % | 103.268 M 9.29 % | 94.493 M 95.46 % | 48.344 M 17.71 % | 41.069 M -6.38 % | 43.866 M |
Investissements à long terme | 0.000 -100.00 % | 174.203 M 3.03 % | 169.075 M 13.59 % | 148.842 M -26.56 % | 202.668 M -21.04 % | 256.673 M -17.15 % | 309.823 M -23.75 % | 406.351 M 22.90 % | 330.642 M 30.97 % | 252.465 M 7.97 % | 233.833 M -6.22 % | 249.331 M 15.78 % | 215.353 M -1.74 % | 219.164 M -7.85 % | 237.826 M -33.52 % | 357.734 M 5.10 % | 340.384 M 8.43 % | 313.925 M -14.41 % | 366.766 M -9.46 % | 405.069 M -5.97 % | 430.797 M 2.72 % | 419.391 M -7.32 % | 452.509 M 0.93 % | 448.321 M 2.55 % | 437.187 M 9.11 % | 400.682 M -5.96 % | 426.072 M 10.09 % | 387.027 M -14.72 % | 453.837 M 3.92 % | 436.706 M |
Immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill et immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Immobilisations corporelles (PP&E) | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total des actifs non courants | 205.589 M 18.02 % | 174.203 M 3.03 % | 169.075 M 13.59 % | 148.842 M -26.56 % | 202.668 M -35.29 % | 313.174 M -17.97 % | 381.780 M -13.91 % | 443.463 M 21.08 % | 366.263 M 30.03 % | 281.683 M -3.88 % | 293.050 M -1.82 % | 298.479 M 15.59 % | 258.219 M 0.21 % | 257.670 M -2.97 % | 265.563 M -33.59 % | 399.865 M 5.15 % | 380.295 M -7.20 % | 409.814 M -16.11 % | 488.497 M -19.58 % | 607.438 M -2.68 % | 624.142 M 8.68 % | 574.276 M -4.96 % | 604.276 M 4.15 % | 580.221 M 0.82 % | 575.506 M 14.20 % | 503.950 M -3.19 % | 520.565 M 19.57 % | 435.371 M -12.03 % | 494.906 M 2.98 % | 480.572 M |
Autres actifs circulants | 0.000 100.00 % | -2.112 M -69.30 % | -1.248 M 82.42 % | -7.099 M -91.37 % | -3.710 M 66.10 % | -10.942 M 78.05 % | -49.840 M -146.94 % | -20.183 M -97.72 % | -10.208 M 24.42 % | -13.505 M 50.68 % | -27.384 M 3.73 % | -28.445 M -234.75 % | 21.109 M -18.19 % | 25.804 M 2.15 % | 25.261 M -35.02 % | 38.874 M 17.36 % | 33.125 M -56.81 % | 76.702 M -16.32 % | 91.665 M -49.09 % | 180.070 M 12.23 % | 160.445 M 34.32 % | 119.453 M -5.25 % | 126.073 M 10.46 % | 114.132 M -8.19 % | 124.317 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.165 M 79.18 % | 17.951 M 88.59 % | 9.519 M 187.82 % | 3.307 M -75.06 % | 13.259 M 104.31 % | 6.490 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Trésorerie et équivalents de trésorerie | 23.811 K 20.56 % | 19.750 K -98.44 % | 1.266 M 3 852.35 % | 32.029 K -21.90 % | 41.012 K | 0.000 -100.00 % | 6.087 M 687.34 % | 773.159 K 286.53 % | 200.028 K -51.64 % | 413.608 K -93.64 % | 6.505 M 6 589.07 % | 97.250 K -99.34 % | 14.827 M 50.27 % | 9.867 M 357.92 % | 2.155 M 63.43 % | 1.318 M -45.31 % | 2.411 M 153.35 % | 951.467 K -46.47 % | 1.777 M -18.47 % | 2.180 M 311.83 % | 529.335 K -95.79 % | 12.559 M 228.93 % | 3.818 M 43.84 % | 2.654 M | 0.000 | 0.000 -100.00 % | 363.175 K 42.44 % | 254.974 K 55.03 % | 164.471 K 9 266.23 % | 1.756 K |
Liquidités et placements à court terme | 23.811 K 20.56 % | 19.750 K -98.44 % | 1.266 M 3 852.35 % | 32.029 K -21.90 % | 41.012 K | 0.000 -100.00 % | 6.087 M 687.34 % | 773.159 K 286.53 % | 200.028 K -51.64 % | 413.608 K -93.64 % | 6.505 M 6 589.07 % | 97.250 K -99.34 % | 14.827 M 50.27 % | 9.867 M 357.92 % | 2.155 M 63.43 % | 1.318 M -45.31 % | 2.411 M 153.35 % | 951.467 K -46.47 % | 1.777 M -18.47 % | 2.180 M 311.83 % | 529.335 K -95.79 % | 12.559 M 228.93 % | 3.818 M 43.84 % | 2.654 M | 0.000 | 0.000 -100.00 % | 363.175 K 42.44 % | 254.974 K 55.03 % | 164.471 K 9 266.23 % | 1.756 K |
Total des actifs courants | 1.815 M 9 091.90 % | 19.750 K -99.72 % | 6.980 M 67.96 % | 4.156 M 641.26 % | 560.614 K -94.88 % | 10.942 M -5.57 % | 11.588 M 694.23 % | 1.459 M 198.36 % | 489.008 K -95.00 % | 9.784 M 28.40 % | 7.620 M -54.78 % | 16.850 M 143.14 % | 6.930 M 144.57 % | 2.834 M 778.44 % | 322.569 K -83.37 % | 1.940 M -55.67 % | 4.376 M -76.00 % | 18.235 M -35.54 % | 28.289 M 40.61 % | 20.119 M -16.81 % | 24.185 M 22.88 % | 19.682 M 8.21 % | 18.188 M 82.26 % | 9.980 M -28.73 % | 14.002 M -33.82 % | 21.157 M 15.92 % | 18.251 M 143.81 % | 7.486 M -49.20 % | 14.735 M -43.22 % | 25.951 M |
Inventaire | 0.000 | 0.000 | 0.000 -100.00 % | 7.099 M 93.51 % | 3.669 M | 0.000 -100.00 % | 43.752 M 125.41 % | 19.410 M 93.95 % | 10.008 M -23.56 % | 13.092 M -37.30 % | 20.879 M -26.35 % | 28.347 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Créances nettes | 1.792 M -15.19 % | 2.112 M -69.66 % | 6.962 M 68.82 % | 4.124 M 635.55 % | 560.614 K -94.88 % | 10.942 M -5.57 % | 11.588 M 694.23 % | 1.459 M 198.36 % | 489.008 K -95.00 % | 9.784 M 28.40 % | 7.620 M -54.78 % | 16.850 M 143.14 % | 6.930 M 144.57 % | 2.834 M 778.44 % | 322.569 K -83.37 % | 1.940 M -55.67 % | 4.376 M -76.00 % | 18.235 M -35.54 % | 28.289 M 40.61 % | 20.119 M -16.81 % | 24.185 M 22.88 % | 19.682 M 8.21 % | 18.188 M 82.26 % | 9.980 M -28.73 % | 14.002 M -33.82 % | 21.157 M 15.92 % | 18.251 M 143.81 % | 7.486 M -49.20 % | 14.735 M -43.22 % | 25.951 M |
Actifs fiscaux | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres actifs | 0.000 -100.00 % | 30.534 M | 0.000 -100.00 % | 21.079 M -26.80 % | 28.798 M 363.19 % | -10.942 M 5.57 % | -11.588 M -694.23 % | -1.459 M -198.36 % | -489.008 K 95.00 % | -9.784 M -28.40 % | -7.620 M 54.78 % | -16.850 M -143.14 % | -6.930 M -144.57 % | -2.834 M -778.44 % | -322.569 K 83.37 % | -1.940 M 55.67 % | -4.376 M 76.00 % | -18.235 M 35.54 % | -28.289 M -40.61 % | -20.119 M 16.81 % | -24.185 M -22.88 % | -19.682 M -8.21 % | -18.188 M -82.26 % | -9.980 M 28.73 % | -14.002 M 33.82 % | -21.157 M -15.92 % | -18.251 M -143.81 % | -7.486 M 49.20 % | -14.735 M 43.22 % | -25.951 M |
Compte à payer | 2.748 M 35.06 % | 2.035 M -20.86 % | 2.571 M -41.30 % | 4.380 M -23.03 % | 5.690 M 3 092.47 % | 178.227 K -96.20 % | 4.694 M -46.39 % | 8.755 M 179.57 % | 3.132 M 82.79 % | 1.713 M -90.91 % | 18.839 M 302.32 % | 4.683 M -45.29 % | 8.558 M 108.98 % | 4.095 M 103.19 % | 2.015 M 7 805.91 % | 25.493 K -98.55 % | 1.756 M -90.71 % | 18.892 M 3.33 % | 18.283 M 18.55 % | 15.423 M -5.78 % | 16.370 M 39.82 % | 11.708 M -65.27 % | 33.709 M 268.05 % | 9.159 M -40.96 % | 15.512 M 86.84 % | 8.302 M -49.59 % | 16.469 M 45.12 % | 11.349 M 54.88 % | 7.327 M -39.00 % | 12.012 M |
Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Obligations de location-acquisition | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres total actionnaires capitaux propres | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -13.491 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 33.243 M | 0.000 100.00 % | -20.867 M -69.19 % | -12.334 M -221.68 % | 10.136 M -77.01 % | 44.093 M 17.32 % | 37.585 M -5.08 % | 39.597 M -33.77 % | 59.785 M 85.07 % | 32.303 M -88.26 % | 275.272 M -11.93 % | 312.550 M 10.92 % | 281.769 M -20.06 % | 352.473 M -1.65 % | 358.382 M |
Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Autres passifs | 73.793 M 28.31 % | 57.510 M 2 215.41 % | -2.719 M -114.18 % | 19.178 M 977.30 % | 1.780 M 103.82 % | -46.605 M 11.12 % | -52.435 M -28.17 % | -40.911 M -18.10 % | -34.640 M -76.07 % | -19.674 M 65.72 % | -57.394 M -37.42 % | -41.765 M -48.31 % | -28.160 M -29.11 % | -21.810 M -7.47 % | -20.295 M 32.69 % | -30.152 M -20.16 % | -25.093 M 65.09 % | -71.879 M 29.88 % | -102.503 M 44.04 % | -183.183 M -6.19 % | -172.504 M -35.61 % | -127.207 M 9.75 % | -140.947 M -17.55 % | -119.907 M 7.05 % | -129.002 M -1 402.53 % | -8.586 M 47.87 % | -16.469 M -45.12 % | -11.349 M -54.88 % | -7.327 M 39.00 % | -12.012 M |
Actifs totaux | 207.404 M 1.29 % | 204.757 M -0.68 % | 206.153 M 18.43 % | 174.077 M -24.98 % | 232.026 M -25.91 % | 313.174 M -17.97 % | 381.780 M -13.91 % | 443.463 M 21.08 % | 366.263 M 30.03 % | 281.683 M -3.88 % | 293.050 M -1.82 % | 298.479 M 15.59 % | 258.219 M 0.21 % | 257.670 M -2.97 % | 265.563 M -33.59 % | 399.865 M 5.15 % | 380.295 M -7.20 % | 409.814 M -16.11 % | 488.497 M -19.58 % | 607.438 M -2.68 % | 624.142 M 8.68 % | 574.276 M -4.96 % | 604.276 M 4.15 % | 580.221 M 0.82 % | 575.506 M 14.20 % | 503.950 M -3.19 % | 520.565 M 19.57 % | 435.371 M -12.03 % | 494.906 M 2.98 % | 480.572 M |
2025-04-30 | 2024-10-31 | 2024-04-30 | 2023-10-31 | 2023-04-30 | 2022-10-31 | 2022-04-30 | 2021-10-31 | 2021-04-30 | 2020-10-31 | 2020-04-30 | 2019-10-31 | 2019-04-30 | 2018-10-31 | 2018-04-30 | 2017-10-31 | 2017-04-30 | 2016-10-31 | 2016-04-30 | 2015-10-31 | 2015-04-30 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 |
2025-04-30 | 2024-10-31 | 2024-04-30 | 2023-10-31 | 2023-04-30 | 2022-10-31 | 2022-04-30 | 2021-10-31 | 2021-04-30 | 2020-10-31 | 2020-04-30 | 2019-10-31 | 2019-04-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Variation du fonds de roulement | 77.925 K 147.04 % | 31.544 K 117.01 % | -185.414 K -169.18 % | 268.034 K -78.32 % | 1.236 M 170.37 % | -1.757 M -343.34 % | -396.261 K 69.56 % | -1.302 M -168.67 % | 1.896 M 2 490.16 % | -79.324 K -150.85 % | 155.991 K 172.02 % | -216.605 K -365.88 % | 81.468 K |
Comptes débiteurs | 78.206 K 1 459.75 % | 5.014 K 111.54 % | -43.440 K -112.85 % | 337.946 K -78.33 % | 1.560 M 184.77 % | -1.840 M -757.69 % | -214.521 K -345.04 % | 87.547 K 22.59 % | 71.416 K 425.37 % | -21.949 K -115.65 % | 140.264 K 154.71 % | -256.377 K -197.17 % | 263.844 K |
Inventaire | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Comptes à payer | -9.113 K -140.29 % | 22.619 K 387.55 % | -7.866 K -187.13 % | 9.028 K 107.08 % | -127.524 K -39.65 % | -91.314 K 44.07 % | -163.278 K -178.33 % | 208.451 K 235.51 % | 62.130 K 86.69 % | 33.279 K 221.24 % | -27.449 K -158.42 % | 46.985 K 299.05 % | -23.605 K |
Autre fonds de roulement | 8.832 K 125.82 % | 3.911 K 102.92 % | -134.108 K -69.89 % | -78.940 K 59.72 % | -196.000 K -212.35 % | 174.459 K 1 044.96 % | -18.462 K 98.84 % | -1.598 M -190.67 % | 1.762 M 2 044.12 % | -90.654 K -309.96 % | 43.176 K 698.59 % | -7.213 K 95.46 % | -158.771 K |
Autres éléments non monétaires | 5.820 M 152.04 % | -11.182 M 61.29 % | -28.889 M -438.34 % | 8.538 M 536.31 % | 1.342 M -94.77 % | 25.643 M -63.37 % | 69.996 M 10 816.23 % | 641.208 K 101.20 % | -53.605 M -72.77 % | -31.027 M -278.05 % | 17.426 M 2 284.81 % | -797.604 K 96.45 % | -22.489 M |
Trésorerie nette provenant des activités d'exploitation | -606.073 K -230.93 % | 462.886 K 166.07 % | -700.602 K -359.98 % | 269.488 K -92.80 % | 3.742 M 131.02 % | -12.062 M -118.32 % | -5.525 M -183.23 % | -1.951 M -118.49 % | 10.549 M 2 132.93 % | -518.924 K -118.93 % | 2.741 M 1 145.91 % | 220.036 K 101.99 % | -11.041 M |
Investissements dans les immobilisations corporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Achats d'investissements | -171.749 M -57.97 % | -108.723 M -72.89 % | -62.885 M 40.31 % | -105.354 M 31.75 % | -154.361 M 44.70 % | -279.111 M 39.56 % | -461.804 M -12.28 % | -411.281 M -37.46 % | -299.192 M 3.33 % | -309.491 M 2.06 % | -316.015 M 7.21 % | -340.565 M -15.81 % | -294.083 M |
Ventes échéances des investissements | 171.951 M 36.72 % | 125.771 M 83.39 % | 68.580 M -52.14 % | 143.280 M -36.90 % | 227.082 M -18.26 % | 277.822 M -42.28 % | 481.286 M 36.82 % | 351.758 M 16.90 % | 300.905 M -3.09 % | 310.488 M -6.08 % | 330.585 M 13.47 % | 291.332 M 0.76 % | 289.138 M |
Autres activités d'investissement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Trésorerie nette utilisée pour les activités d'investissement | 201.704 K -98.82 % | 17.048 M 199.36 % | 5.695 M -84.98 % | 37.925 M -47.85 % | 72.721 M 5 740.87 % | -1.289 M -106.62 % | 19.482 M 132.73 % | -59.523 M -3 573.94 % | 1.713 M 71.76 % | 997.559 K -93.15 % | 14.570 M 129.59 % | -49.234 M -895.47 % | -4.946 M |
Remboursement de dette | 7.000 M | 0.000 | 0.000 100.00 % | -33.000 M | 0.000 -100.00 % | 7.358 M 22.77 % | 5.993 M -76.96 % | 26.007 M | 0.000 -100.00 % | 4.500 M 50.00 % | 3.000 M -62.50 % | 8.000 M 194.12 % | -8.500 M |
Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.828 M -33.59 % | 8.775 M -85.29 % | 59.662 M | 0.000 -100.00 % | 32.857 K 334.68 % | -14.001 K -100.06 % | 24.583 M | 0.000 |
Actions ordinaires rachetées | 0.000 100.00 % | -456.202 K -107.47 % | -219.893 K 86.96 % | -1.686 M | 0.000 100.00 % | -29.500 M -346.12 % | 11.986 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividendes versés | -7.132 M -5.11 % | -6.785 M 0.21 % | -6.799 M 0.48 % | -6.832 M 24.32 % | -9.027 M 31.18 % | -13.116 M 0.69 % | -13.206 M -1.45 % | -13.017 M -29.94 % | -10.018 M -14.31 % | -8.764 M -1.05 % | -8.673 M -9.69 % | -7.907 M -8.03 % | -7.319 M |
Autres activités de financement | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -55.358 M -90.08 % | -29.124 M -4 007.41 % | 745.355 K 42.08 % | 524.584 K -96.62 % | 15.500 M | 0.000 | 0.000 | 0.000 | 0.000 |
Trésorerie nette utilisée provenant des activités de financement | -131.729 K 98.18 % | -7.241 M -3.16 % | -7.019 M 83.09 % | -41.518 M 35.52 % | -64.385 M -121.60 % | -29.054 M -1 359.54 % | 2.307 M -96.85 % | 73.176 M 1 234.93 % | 5.482 M 229.55 % | -4.231 M 25.60 % | -5.687 M -123.05 % | 24.676 M 255.99 % | -15.819 M |
Effet des changements du Forex sur les liquidités | 1.389 M 118.33 % | -7.577 M -2 505.84 % | 314.922 K -90.00 % | 3.150 M | 0.000 | 0.000 100.00 % | -10.950 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 856.000 |
Variation nette de la trésorerie | 852.647 K -68.34 % | 2.693 M 257.52 % | -1.710 M -885.95 % | -173.413 K -101.44 % | 12.079 M 128.48 % | -42.405 M -897.95 % | 5.314 M 827.23 % | 573.131 K 368.33 % | -213.593 K 96.49 % | -6.092 M -535.08 % | 1.400 M 105.75 % | -24.338 M -224.33 % | 19.576 M |
Trésorerie au début de la période | 3.959 M 212.75 % | 1.266 M -57.46 % | 2.976 M -5.51 % | 3.149 M 135.26 % | -8.930 M -246.69 % | 6.087 M 687.34 % | 773.159 K 286.53 % | 200.028 K -51.64 % | 413.621 K -93.64 % | 6.505 M 27.43 % | 5.105 M -82.66 % | 29.443 M 198.40 % | 9.867 M |
Trésorerie à la fin de la période | 4.812 M 21.54 % | 3.959 M 212.75 % | 1.266 M -57.46 % | 2.976 M -5.51 % | 3.149 M 108.67 % | -36.318 M -696.60 % | 6.087 M 687.34 % | 773.159 K 286.53 % | 200.028 K -51.64 % | 413.621 K -93.64 % | 6.505 M 27.43 % | 5.105 M -82.66 % | 29.443 M |
Trésorerie d'exploitation | -606.073 K -230.93 % | 462.886 K 166.07 % | -700.602 K -359.98 % | 269.488 K -92.80 % | 3.742 M 131.02 % | -12.062 M -118.32 % | -5.525 M -183.23 % | -1.951 M -118.49 % | 10.549 M 2 132.93 % | -518.924 K -118.93 % | 2.741 M 1 145.91 % | 220.036 K 101.99 % | -11.041 M |
Dépenses en capital | 3.000 -25.00 % | 4.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash-flow disponible | -606.070 K -230.93 % | 462.890 K 166.07 % | -700.600 K -359.97 % | 269.488 K -92.80 % | 3.742 M 131.02 % | -12.062 M -118.32 % | -5.525 M -183.23 % | -1.951 M -118.49 % | 10.549 M 2 132.93 % | -518.924 K -118.93 % | 2.741 M 1 145.91 % | 220.036 K 101.99 % | -11.041 M |
2025 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |