
Sterling Group Holdings Limited 1825.HK
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 477.728 M -16.39 % | 571.391 M -8.35 % | 623.433 M 36.73 % | 455.970 M 22.81 % | 371.276 M -37.16 % | 590.873 M -7.93 % | 641.733 M -5.19 % | 676.856 M 0.88 % | 670.955 M 20.65 % | 556.113 M 20.18 % | 462.740 M |
Net income | -6.143 M 66.54 % | -18.360 M -192.14 % | 19.927 M 151.30 % | -38.847 M -16.82 % | -33.253 M 43.29 % | -58.638 M -158.66 % | -22.670 M -213.28 % | 20.012 M -35.68 % | 31.114 M 18.96 % | 26.154 M 82.46 % | 14.334 M |
Income before tax | -6.059 M 65.68 % | -17.654 M -171.69 % | 24.624 M 154.17 % | -45.459 M -28.85 % | -35.280 M 40.68 % | -59.471 M -168.83 % | -22.122 M -185.59 % | 25.847 M -28.26 % | 36.029 M 14.01 % | 31.601 M 108.34 % | 15.168 M |
Income before tax ratio | -0.01 58.95 % | -0.03 -178.22 % | 0.04 139.62 % | -0.10 -4.92 % | -0.10 5.59 % | -0.10 -191.97 % | -0.03 -190.27 % | 0.04 -28.89 % | 0.05 -5.50 % | 0.06 73.36 % | 0.03 |
EBITDA | 11.914 M 2 306.87 % | 495.000 K -98.90 % | 45.002 M 260.62 % | -28.017 M -92.16 % | -14.580 M 52.12 % | -30.450 M -1 108.33 % | -2.520 M -105.34 % | 47.213 M 16.96 % | 40.366 M -0.80 % | 40.690 M 66.44 % | 24.447 M |
Net income ratio | -0.01 59.98 % | -0.03 -200.53 % | 0.03 137.52 % | -0.09 4.88 % | -0.09 9.75 % | -0.10 -180.92 % | -0.04 -219.48 % | 0.03 -36.24 % | 0.05 -1.40 % | 0.05 51.83 % | 0.03 |
Ratio EBITDA | 0.02 2 778.76 % | 0.00 -98.80 % | 0.07 217.48 % | -0.06 -56.47 % | -0.04 23.80 % | -0.05 -1 212.34 % | 0.00 -105.63 % | 0.07 15.94 % | 0.06 -17.78 % | 0.07 38.50 % | 0.05 |
Gross profit ratio | 0.18 19.78 % | 0.15 -11.03 % | 0.17 28.37 % | 0.13 13.40 % | 0.12 -37.34 % | 0.19 30.20 % | 0.14 -21.50 % | 0.18 14.39 % | 0.16 -11.92 % | 0.18 13.44 % | 0.16 |
Weighted average shs out dil | 282.792 M 17.83 % | 240.000 M 12.50 % | 213.333 M 6.67 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 15.96 % | 172.466 M -13.77 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M |
Weighted average shs out | 282.792 M 17.83 % | 240.000 M 12.50 % | 213.333 M 6.67 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 15.96 % | 172.466 M -13.77 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M |
EPS diluted | -0.02 71.63 % | -0.08 -181.91 % | 0.09 149.16 % | -0.19 -11.76 % | -0.17 41.38 % | -0.29 -123.08 % | -0.13 -230.00 % | 0.10 -37.50 % | 0.16 23.08 % | 0.13 81.31 % | 0.07 |
Earnings per share | -0.02 71.63 % | -0.08 -181.91 % | 0.09 149.16 % | -0.19 -11.76 % | -0.17 41.38 % | -0.29 -123.08 % | -0.13 -230.00 % | 0.10 -37.50 % | 0.16 23.08 % | 0.13 81.31 % | 0.07 |
Gross profit | 87.531 M 0.15 % | 87.402 M -18.46 % | 107.184 M 75.51 % | 61.069 M 39.27 % | 43.849 M -60.63 % | 111.372 M 19.89 % | 92.899 M -25.58 % | 124.827 M 15.40 % | 108.168 M 6.28 % | 101.781 M 36.33 % | 74.660 M |
Income tax expense | 84.000 K -88.10 % | 706.000 K -84.97 % | 4.697 M 171.04 % | -6.612 M -226.20 % | -2.027 M -143.34 % | -833.000 K -252.01 % | 548.000 K -90.61 % | 5.835 M 18.72 % | 4.915 M -9.77 % | 5.447 M 553.12 % | 834.000 K |
Cost of revenue | 390.197 M -19.38 % | 483.989 M -6.25 % | 516.249 M 30.73 % | 394.901 M 20.61 % | 327.427 M -31.72 % | 479.501 M -12.63 % | 548.834 M -0.58 % | 552.029 M -1.91 % | 562.787 M 23.87 % | 454.332 M 17.07 % | 388.080 M |
General and administrative expenses | 53.294 M 1.21 % | 52.657 M 7.33 % | 49.061 M -3.45 % | 50.814 M -1.18 % | 51.419 M -26.84 % | 70.280 M -1.28 % | 71.194 M 26.34 % | 56.352 M 34.32 % | 41.954 M 0.07 % | 41.923 M 6.41 % | 39.397 M |
Selling and marketing expenses | 20.668 M -15.00 % | 24.315 M -23.88 % | 31.943 M 28.48 % | 24.863 M 3.93 % | 23.922 M -36.92 % | 37.923 M -7.61 % | 41.048 M -4.97 % | 43.194 M -0.41 % | 43.370 M 40.38 % | 30.895 M 23.39 % | 25.039 M |
Other expenses | 4.786 M | 0.000 -100.00 % | 966.000 K 124.65 % | 430.000 K -62.93 % | 1.160 M 152.85 % | -2.195 M -974.50 % | 251.000 K 106.20 % | -4.048 M 35.27 % | -6.254 M 2.54 % | -6.417 M | 0.000 |
Operating expenses | 78.748 M -23.38 % | 102.774 M 34.73 % | 76.281 M 6.36 % | 71.720 M 4.81 % | 68.427 M -34.99 % | 105.263 M -2.94 % | 108.453 M 13.57 % | 95.498 M 18.87 % | 80.335 M 19.90 % | 67.000 M 16.05 % | 57.733 M |
Cost and expenses | 468.945 M -19.45 % | 582.184 M -1.75 % | 592.530 M 26.98 % | 466.621 M 17.88 % | 395.854 M -32.31 % | 584.764 M -11.03 % | 657.287 M 1.51 % | 647.527 M 0.68 % | 643.122 M 23.36 % | 521.332 M 16.94 % | 445.813 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 73.962 M -3.91 % | 76.972 M -4.98 % | 81.004 M 7.04 % | 75.677 M 0.45 % | 75.341 M -30.37 % | 108.203 M -3.60 % | 112.242 M 12.75 % | 99.546 M 16.67 % | 85.324 M 17.17 % | 72.818 M 10.58 % | 65.848 M |
Interest income | 3.355 M 153.97 % | 1.321 M -66.60 % | 3.955 M 75.70 % | 2.251 M -2.51 % | 2.309 M 395.49 % | 466.000 K 468.29 % | 82.000 K -73.80 % | 313.000 K 3.64 % | 302.000 K 0.67 % | 300.000 K | 0.000 |
Interest expense | 21.323 M 31.41 % | 16.226 M 129.63 % | 7.066 M 68.20 % | 4.201 M -30.37 % | 6.033 M -39.09 % | 9.905 M 24.06 % | 7.984 M 35.51 % | 5.892 M 52.21 % | 3.871 M 37.03 % | 2.825 M 60.60 % | 1.759 M |
Depreciation and amortization | 7.066 M 9.35 % | 6.462 M -29.55 % | 9.173 M -28.92 % | 12.905 M -12.01 % | 14.667 M -23.27 % | 19.116 M 64.54 % | 11.618 M 2.85 % | 11.296 M 58.87 % | 7.110 M -7.82 % | 7.713 M 5.89 % | 7.284 M |
Operating income | 8.783 M 181.38 % | -10.793 M -144.82 % | 24.079 M 146.06 % | -52.281 M -49.94 % | -34.869 M 25.07 % | -46.534 M -719.12 % | -5.681 M -117.90 % | 31.739 M -20.45 % | 39.900 M 15.90 % | 34.426 M 100.58 % | 17.163 M |
Operating income ratio | 0.02 197.33 % | -0.02 -148.91 % | 0.04 133.69 % | -0.11 -22.09 % | -0.09 -19.25 % | -0.08 -789.62 % | -0.01 -118.88 % | 0.05 -21.15 % | 0.06 -3.94 % | 0.06 66.90 % | 0.04 |
Total other income expenses net | -14.842 M -116.32 % | -6.861 M -1 358.90 % | 545.000 K -92.01 % | 6.822 M 1 759.85 % | -411.000 K 95.71 % | -9.573 M 18.29 % | -11.716 M -112.90 % | -5.503 M -42.16 % | -3.871 M -37.03 % | -2.825 M -37.74 % | -2.051 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 94.571 M -43.42 % | 167.135 M 28.40 % | 130.170 M -16.84 % | 156.534 M -14.35 % | 182.768 M -8.21 % | 199.125 M 73.52 % | 114.756 M -12.16 % | 130.640 M 28.20 % | 101.905 M 142.42 % | 42.037 M -67.28 % | 128.467 M |
Total investments | 59.376 M 827.89 % | 6.399 M -93.37 % | 96.445 M -11.55 % | 109.041 M -13.86 % | 126.591 M -1.64 % | 128.707 M 69.58 % | 75.899 M | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 109.281 M -43.70 % | 194.100 M 28.53 % | 151.021 M -20.48 % | 189.925 M -22.99 % | 246.621 M -0.14 % | 246.961 M 29.68 % | 190.443 M -3.41 % | 197.176 M 32.29 % | 149.045 M 114.41 % | 69.514 M -58.14 % | 166.049 M |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 41.491 M 7.14 % | 38.727 M -10.55 % | 43.296 M 25.11 % | 34.607 M 153.84 % | -64.277 M -14.31 % | -56.228 M -23.88 % | -45.388 M -34.81 % | -33.667 M -25.35 % | -26.859 M -368.59 % | 10.000 M |
Retained earnings | 0.000 100.00 % | -93.503 M -24.43 % | -75.143 M 20.96 % | -95.070 M -69.09 % | -56.223 M -144.77 % | -22.970 M -164.40 % | 35.668 M -39.10 % | 58.570 M 3.56 % | 56.558 M 122.28 % | 25.444 M 31.90 % | 19.290 M |
Common stock | 13.824 M 44.00 % | 9.600 M 0.00 % | 9.600 M 20.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 30.505 M 11.62 % | 27.329 M -41.86 % | 47.003 M 75.09 % | 26.845 M -52.91 % | 57.003 M 0.55 % | 56.692 M -50.93 % | 115.544 M 68.59 % | 68.534 M 2.99 % | 66.545 M 87.75 % | 35.444 M 21.01 % | 29.290 M |
Other non current liabilities | 3.079 M 3.81 % | 2.966 M 33.66 % | 2.219 M 7.09 % | 2.072 M -28.72 % | 2.907 M -51.01 % | 5.934 M 186.25 % | 2.073 M -7.95 % | 2.252 M 12.66 % | 1.999 M | 0.000 | 0.000 |
Long term debt | 2.912 M -35.20 % | 4.494 M 2.53 % | 4.383 M -82.18 % | 24.597 M 641.54 % | 3.317 M 0.00 % | 3.317 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 11.407 M -15.92 % | 13.567 M 7.13 % | 12.664 M -56.37 % | 29.028 M 321.18 % | 6.892 M -25.50 % | 9.251 M 346.26 % | 2.073 M -7.95 % | 2.252 M -31.67 % | 3.296 M 213.61 % | 1.051 M | 0.000 |
Other current liabilities | 22.814 M 40.49 % | 16.239 M 49.89 % | 10.834 M -43.40 % | 19.143 M 23.48 % | 15.503 M 6.67 % | 14.534 M 21.41 % | 11.971 M -46.21 % | 22.254 M 70.79 % | 13.030 M 78.74 % | 7.290 M -93.49 % | 111.987 M |
Deferred revenue | 0.000 | 0.000 100.00 % | -146.638 M 11.30 % | -165.328 M 31.84 % | -242.562 M -1.51 % | -238.952 M -25.47 % | -190.443 M -7 524.68 % | 2.565 M 357.22 % | 561.000 K | 0.000 | 0.000 |
Short term debt | 106.369 M -43.90 % | 189.606 M 29.30 % | 146.638 M -11.30 % | 165.328 M -32.05 % | 243.304 M 1.35 % | 240.065 M 26.06 % | 190.443 M -3.41 % | 197.176 M -20.67 % | 248.546 M 45.46 % | 170.870 M 156.76 % | 66.548 M |
Total current liabilities | 208.341 M -25.75 % | 280.584 M 15.99 % | 241.907 M -9.86 % | 268.365 M -16.31 % | 320.683 M 4.53 % | 306.787 M 14.47 % | 268.016 M -8.75 % | 293.704 M -14.21 % | 342.343 M 44.74 % | 236.518 M 4.62 % | 226.071 M |
Total liabilities | 219.748 M -25.29 % | 294.151 M 15.55 % | 254.571 M -14.40 % | 297.393 M -9.21 % | 327.575 M 3.65 % | 316.038 M 17.01 % | 270.089 M -8.74 % | 295.956 M -14.37 % | 345.639 M 45.49 % | 237.569 M 5.09 % | 226.071 M |
Other non current assets | 9.353 M 3.34 % | 9.051 M 110.32 % | -87.662 M 10.39 % | -97.822 M 8.36 % | -106.749 M 9.17 % | -117.525 M -74.01 % | -67.541 M -947.87 % | 7.966 M -67.04 % | 24.170 M 209.24 % | 7.816 M -87.91 % | 64.625 M |
Long term investments | 59.376 M | 0.000 -100.00 % | 96.445 M -11.55 % | 109.041 M -13.86 % | 126.591 M -1.64 % | 128.707 M 69.58 % | 75.899 M | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 6.399 M 0.00 % | 6.399 M 0.00 % | 6.399 M -5.17 % | 6.748 M -11.28 % | 7.606 M -10.13 % | 8.463 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 15.360 M -1.12 % | 15.534 M -1.80 % | 15.819 M -5.97 % | 16.824 M -7.16 % | 18.122 M -0.14 % | 18.148 M 1.94 % | 17.803 M 6.02 % | 16.792 M 0.00 % | 16.792 M 362.21 % | 3.633 M 0.00 % | 3.633 M |
Goodwill and intangible assets | 21.759 M -0.79 % | 21.933 M -1.28 % | 22.218 M -5.74 % | 23.572 M -8.38 % | 25.728 M -3.32 % | 26.611 M 49.47 % | 17.803 M 6.02 % | 16.792 M 0.00 % | 16.792 M 362.21 % | 3.633 M 0.00 % | 3.633 M |
Property plant equipment net | 54.149 M -11.91 % | 61.472 M -6.07 % | 65.444 M -11.86 % | 74.250 M -8.36 % | 81.021 M -10.88 % | 90.914 M 24.43 % | 73.067 M -12.78 % | 83.771 M 22.83 % | 68.202 M -45.48 % | 125.087 M 73.10 % | 72.262 M |
Total non current assets | 154.055 M 50.26 % | 102.528 M -4.38 % | 107.220 M -11.26 % | 120.822 M -7.57 % | 130.724 M 0.23 % | 130.426 M 31.02 % | 99.549 M -8.29 % | 108.544 M -0.57 % | 109.164 M -20.05 % | 136.536 M -2.84 % | 140.520 M |
Other current assets | 5.448 M -56.92 % | 12.645 M 69.23 % | 7.472 M 44.97 % | 5.154 M -54.95 % | 11.441 M -49.12 % | 22.486 M 10.16 % | 20.412 M -23.59 % | 26.715 M -81.22 % | 142.264 M 794.40 % | 15.906 M 209.88 % | 5.133 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.292 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 14.710 M -45.45 % | 26.965 M 29.32 % | 20.851 M -37.56 % | 33.391 M -47.71 % | 63.853 M 33.48 % | 47.836 M -36.80 % | 75.687 M 13.75 % | 66.536 M 41.15 % | 47.140 M 71.56 % | 27.477 M -26.89 % | 37.582 M |
Cash and short term investments | 14.710 M -45.45 % | 26.965 M 29.32 % | 20.851 M -37.56 % | 33.391 M -47.71 % | 63.853 M 33.48 % | 47.836 M -36.80 % | 75.687 M 13.75 % | 66.536 M 41.15 % | 47.140 M 71.56 % | 27.477 M -26.89 % | 37.582 M |
Total current assets | 96.198 M -56.06 % | 218.952 M 12.66 % | 194.354 M -4.45 % | 203.416 M -19.87 % | 253.854 M 4.77 % | 242.304 M -15.30 % | 286.084 M 11.78 % | 255.946 M -15.53 % | 303.020 M 122.03 % | 136.477 M 17.77 % | 115.889 M |
Inventory | 20.502 M -27.48 % | 28.272 M -46.48 % | 52.825 M 31.98 % | 40.024 M 11.65 % | 35.849 M 3.43 % | 34.659 M -6.56 % | 37.094 M -6.66 % | 39.742 M 12.16 % | 35.432 M 0.47 % | 35.266 M 140.13 % | 14.686 M |
Net receivables | 55.538 M -63.28 % | 151.247 M 33.60 % | 113.206 M -9.32 % | 124.847 M -15.85 % | 148.369 M -5.06 % | 156.275 M 1.73 % | 153.612 M 19.73 % | 128.302 M 3.24 % | 124.276 M 70.65 % | 72.827 M 24.52 % | 58.488 M |
Tax assets | 9.418 M -6.49 % | 10.072 M -6.52 % | 10.775 M -8.54 % | 11.781 M 185.05 % | 4.133 M 140.43 % | 1.719 M 435.51 % | 321.000 K 2 040.00 % | 15.000 K | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 79.158 M 5.91 % | 74.739 M -11.34 % | 84.298 M 0.48 % | 83.894 M 35.58 % | 61.876 M 18.56 % | 52.188 M -20.12 % | 65.334 M -5.51 % | 69.144 M -13.18 % | 79.645 M 36.48 % | 58.358 M 22.77 % | 47.536 M |
Tax payables | 0.000 | 0.000 -100.00 % | 137.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 268.000 K -89.55 % | 2.565 M 357.22 % | 561.000 K | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 -100.00 % | 21.059 M | 0.000 100.00 % | -787.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 3.976 M -28.36 % | 5.550 M 2.25 % | 5.428 M -40.19 % | 9.075 M -4.93 % | 9.546 M -20.07 % | 11.943 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 -100.00 % | 8.276 M | 0.000 -100.00 % | 22.396 M -81.49 % | 120.969 M -29.58 % | 171.772 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 16.681 M -76.08 % | 69.741 M 0.00 % | 69.741 M -1.24 % | 70.619 M -32.89 % | 105.226 M 58.14 % | 66.541 M 115.53 % | 30.873 M | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 5.416 M -11.31 % | 6.107 M 0.74 % | 6.062 M 156.97 % | 2.359 M 253.14 % | 668.000 K -15.12 % | 787.000 K | 0.000 | 0.000 -100.00 % | 1.297 M 23.41 % | 1.051 M | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 250.253 M -22.16 % | 321.480 M 6.60 % | 301.574 M -6.99 % | 324.238 M -15.69 % | 384.578 M 3.18 % | 372.730 M -3.35 % | 385.633 M 5.80 % | 364.490 M -11.57 % | 412.184 M 50.98 % | 273.013 M 6.48 % | 256.409 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 39.256 M 184.86 % | -46.258 M -694.27 % | -5.824 M -153.20 % | 10.947 M 984.94 % | 1.009 M 101.98 % | -50.965 M -109.02 % | -24.383 M 42.16 % | -42.159 M -17.09 % | -36.005 M -397.99 % | -7.230 M -121.56 % | 33.541 M |
Accounts receivables | 24.777 M 137.38 % | -66.281 M -642.98 % | 12.207 M 261.13 % | -7.576 M 4.46 % | -7.930 M 81.16 % | -42.100 M -104.42 % | -20.595 M 56.15 % | -46.962 M -37.73 % | -34.098 M -374.57 % | -7.185 M -123.67 % | 30.349 M |
Inventory | 7.763 M -68.44 % | 24.597 M 292.15 % | -12.801 M -206.61 % | -4.175 M -260.22 % | -1.159 M -147.00 % | 2.466 M -7.05 % | 2.653 M 162.62 % | -4.237 M -184.45 % | 5.017 M 124.16 % | -20.766 M -249.11 % | 13.927 M |
Accounts payables | 0.000 100.00 % | -4.278 M 15.10 % | -5.039 M -121.81 % | 23.099 M 114.08 % | 10.790 M 186.71 % | -12.444 M -93.20 % | -6.441 M 26.40 % | -8.751 M -169.41 % | 12.607 M 137.48 % | -33.639 M | 0.000 |
Other working capital | 6.716 M 2 368.92 % | -296.000 K -54.97 % | -191.000 K 52.37 % | -401.000 K 42.05 % | -692.000 K -162.17 % | 1.113 M 718.33 % | -180.000 K 99.53 % | -37.922 M 7.56 % | -41.022 M -403.06 % | 13.536 M 226.09 % | -10.735 M |
Other non cash items | 23.173 M -43.98 % | 41.363 M 316.25 % | 9.937 M -75.82 % | 41.093 M 886.63 % | 4.165 M -93.94 % | 68.769 M 1 880.67 % | 3.472 M -37.92 % | 5.593 M 154.29 % | -10.302 M -56.66 % | -6.576 M 51.53 % | -13.566 M |
Net cash provided by operating activities | 63.436 M 477.75 % | -16.793 M -144.30 % | 37.910 M 94.55 % | 19.486 M 245.29 % | -13.412 M 40.53 % | -22.551 M 26.87 % | -30.837 M -2 788.49 % | 1.147 M 166.72 % | -1.719 M -106.74 % | 25.508 M -38.67 % | 41.593 M |
Investments in property plant and equipment | -281.000 K 84.95 % | -1.867 M -29.65 % | -1.440 M 41.72 % | -2.471 M -54.15 % | -1.603 M 93.59 % | -25.012 M -854.29 % | -2.621 M 76.16 % | -10.994 M -828.55 % | -1.184 M 67.55 % | -3.649 M -404.70 % | -723.000 K |
Acquisitions net | 0.000 | 0.000 -100.00 % | 211.000 K -71.17 % | 732.000 K 24 300.00 % | 3.000 K -99.14 % | 347.000 K 17 250.00 % | 2.000 K | 0.000 100.00 % | -49.665 M | 0.000 100.00 % | -17.615 M |
Purchases of investments | 0.000 | 0.000 | 0.000 100.00 % | -732.000 K | 0.000 100.00 % | -3.875 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 -100.00 % | 5.460 M | 0.000 100.00 % | -347.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 10.604 M 261.94 % | -6.548 M -163.82 % | -2.482 M -324.21 % | 1.107 M 1 125.00 % | -108.000 K -113.28 % | 813.000 K -81.33 % | 4.354 M 209.29 % | -3.984 M 46.62 % | -7.463 M -15 026.00 % | 50.000 K 204.17 % | -48.000 K |
Net cash used for investing activites | 10.323 M 222.67 % | -8.415 M -126.76 % | -3.711 M -190.60 % | 4.096 M 339.81 % | -1.708 M 93.92 % | -28.074 M -1 718.10 % | 1.735 M 111.58 % | -14.978 M 74.31 % | -58.312 M -1 520.23 % | -3.599 M 80.43 % | -18.386 M |
Debt repayment | -83.245 M -293.79 % | 42.957 M 206.67 % | -40.271 M -0.18 % | -40.200 M -820.04 % | 5.583 M -86.38 % | 40.996 M 708.88 % | -6.733 M | 0.000 -100.00 % | 79.531 M 2 581.42 % | 2.966 M | 0.000 |
Common stock issued | 9.312 M | 0.000 -100.00 % | 4.800 M | 0.000 -100.00 % | 34.000 M | 0.000 -100.00 % | 80.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.000 M | 0.000 100.00 % | -20.000 M 50.12 % | -40.100 M |
Other financing activites | -12.015 M -3.81 % | -11.574 M -10.39 % | -10.485 M 9.71 % | -11.612 M -34.76 % | -8.617 M 53.63 % | -18.583 M 47.33 % | -35.281 M -203.52 % | 34.080 M 26 318.60 % | 129.000 K 100.86 % | -14.980 M -139.31 % | 38.103 M |
Net cash used provided by financing activities | -85.948 M -373.87 % | 31.383 M 168.29 % | -45.956 M 11.30 % | -51.812 M -267.32 % | 30.966 M 38.16 % | 22.413 M -41.00 % | 37.986 M 13.80 % | 33.380 M -58.10 % | 79.660 M 348.83 % | -32.014 M -690.86 % | -4.048 M |
Effect of forex changes on cash | -66.000 K -8.20 % | -61.000 K 92.21 % | -783.000 K 64.07 % | -2.179 M | 0.000 -100.00 % | 361.000 K 35.21 % | 267.000 K 274.51 % | -153.000 K -550.00 % | 34.000 K | 0.000 -100.00 % | 18.423 M |
Net change in cash | -12.255 M -300.44 % | 6.114 M 148.76 % | -12.540 M 58.76 % | -30.409 M | 0.000 100.00 % | -27.851 M -404.35 % | 9.151 M -52.82 % | 19.396 M -1.36 % | 19.663 M 294.59 % | -10.105 M -126.89 % | 37.582 M |
Cash at beginning of period | 26.965 M 29.32 % | 20.851 M -37.56 % | 33.391 M -47.66 % | 63.800 M 33.37 % | 47.836 M -36.80 % | 75.687 M 13.75 % | 66.536 M 41.15 % | 47.140 M 71.56 % | 27.477 M -26.89 % | 37.582 M | 0.000 |
Cash at end of period | 14.710 M -45.45 % | 26.965 M 29.32 % | 20.851 M -37.56 % | 33.391 M -47.71 % | 63.853 M 33.48 % | 47.836 M -36.80 % | 75.687 M 13.75 % | 66.536 M 41.15 % | 47.140 M 71.56 % | 27.477 M -26.89 % | 37.582 M |
Operating cash flow | 63.436 M 477.75 % | -16.793 M -144.30 % | 37.910 M 94.55 % | 19.486 M 245.29 % | -13.412 M 40.53 % | -22.551 M 26.87 % | -30.837 M -2 788.49 % | 1.147 M 166.72 % | -1.719 M -106.74 % | 25.508 M -38.67 % | 41.593 M |
Capital expenditure | -281.000 K 84.95 % | -1.867 M -29.65 % | -1.440 M 41.72 % | -2.471 M -54.15 % | -1.603 M 93.59 % | -25.012 M -854.29 % | -2.621 M 76.16 % | -10.994 M -828.55 % | -1.184 M 67.55 % | -3.649 M -404.70 % | -723.000 K |
Free CashFlow | 63.155 M 438.45 % | -18.660 M -151.17 % | 36.470 M 114.34 % | 17.015 M 213.32 % | -15.015 M 68.43 % | -47.563 M -42.16 % | -33.458 M -239.78 % | -9.847 M -239.20 % | -2.903 M -113.28 % | 21.859 M -46.52 % | 40.870 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 204.141 M -25.38 % | 273.587 M 9.78 % | 249.209 M -22.65 % | 322.182 M 12.77 % | 285.697 M -15.41 % | 337.736 M 60.97 % | 209.814 M -14.76 % | 246.156 M 39.07 % | 177.004 M -8.89 % | 194.272 M -29.54 % | 275.716 M -12.51 % | 315.157 M 10.94 % | 284.067 M -20.58 % | 357.666 M 5.03 % | 340.553 M 1.26 % | 336.303 M 29.62 % | 259.462 M -36.95 % | 411.493 M 47.99 % | 278.057 M 0.00 % | 278.057 M 20.18 % | 231.370 M 0.00 % | 231.370 M |
Net income | -9.352 M -391.43 % | 3.209 M 130.86 % | -10.400 M -30.65 % | -7.960 M -192.57 % | 8.599 M -24.09 % | 11.328 M 128.92 % | -39.176 M -12 007.60 % | 329.000 K 100.97 % | -33.825 M -6 013.46 % | 572.000 K 100.96 % | -59.789 M -5 294.53 % | 1.151 M 104.46 % | -25.788 M -927.07 % | 3.118 M -84.25 % | 19.799 M 9 195.31 % | 213.000 K -97.11 % | 7.367 M -68.98 % | 23.747 M 81.59 % | 13.077 M 0.00 % | 13.077 M 82.46 % | 7.167 M 0.00 % | 7.167 M |
Income before tax | -9.268 M -388.81 % | 3.209 M 133.10 % | -9.694 M -21.78 % | -7.960 M -159.87 % | 13.296 M 17.37 % | 11.328 M 124.74 % | -45.788 M -14 017.33 % | 329.000 K 100.91 % | -36.152 M -4 245.87 % | 872.000 K 101.44 % | -60.574 M -5 591.75 % | 1.103 M 104.16 % | -26.530 M -701.86 % | 4.408 M -79.93 % | 21.958 M 464.62 % | 3.889 M -53.08 % | 8.288 M -70.12 % | 27.741 M 75.57 % | 15.801 M 0.00 % | 15.801 M 108.34 % | 7.584 M 0.00 % | 7.584 M |
Income before tax ratio | -0.05 -487.06 % | 0.01 130.15 % | -0.04 -57.44 % | -0.02 -153.09 % | 0.05 38.75 % | 0.03 115.37 % | -0.22 -16 427.95 % | 0.00 100.65 % | -0.20 -4 650.33 % | 0.00 102.04 % | -0.22 -6 377.34 % | 0.00 103.75 % | -0.09 -857.80 % | 0.01 -80.89 % | 0.06 457.57 % | 0.01 -63.80 % | 0.03 -52.62 % | 0.07 18.64 % | 0.06 0.00 % | 0.06 73.36 % | 0.03 0.00 % | 0.03 |
EBITDA | 6.080 M -59.29 % | 14.934 M 983.74 % | 1.378 M -62.31 % | 3.656 M -84.86 % | 24.148 M 15.80 % | 20.854 M 155.37 % | -37.665 M -490.39 % | 9.648 M 135.44 % | -27.227 M -315.28 % | 12.647 M 127.51 % | -45.973 M -396.16 % | 15.523 M 219.73 % | -12.965 M -168.59 % | 18.902 M -37.96 % | 30.467 M 81.94 % | 16.746 M 122.10 % | 7.540 M -77.03 % | 32.826 M 55.80 % | 21.070 M 7.39 % | 19.621 M 60.51 % | 12.224 M 0.00 % | 12.224 M |
Net income ratio | -0.05 -490.57 % | 0.01 128.11 % | -0.04 -68.91 % | -0.02 -182.09 % | 0.03 -10.26 % | 0.03 117.96 % | -0.19 -14 070.12 % | 0.00 100.70 % | -0.19 -6 590.36 % | 0.00 101.36 % | -0.22 -6 037.60 % | 0.00 104.02 % | -0.09 -1 141.35 % | 0.01 -85.01 % | 0.06 9 079.30 % | 0.00 -97.77 % | 0.03 -50.80 % | 0.06 22.71 % | 0.05 0.00 % | 0.05 51.83 % | 0.03 0.00 % | 0.03 |
Ratio EBITDA | 0.03 -45.44 % | 0.05 887.18 % | 0.01 -51.27 % | 0.01 -86.57 % | 0.08 36.89 % | 0.06 134.40 % | -0.18 -558.01 % | 0.04 125.48 % | -0.15 -336.29 % | 0.07 139.04 % | -0.17 -438.53 % | 0.05 207.92 % | -0.05 -186.36 % | 0.05 -40.93 % | 0.09 79.67 % | 0.05 71.35 % | 0.03 -63.57 % | 0.08 5.28 % | 0.08 7.39 % | 0.07 33.56 % | 0.05 0.00 % | 0.05 |
Gross profit ratio | 0.18 -6.74 % | 0.19 15.02 % | 0.16 3.41 % | 0.16 -16.69 % | 0.19 21.81 % | 0.16 22.81 % | 0.13 -8.84 % | 0.14 165.03 % | 0.05 -70.36 % | 0.18 -18.40 % | 0.22 33.73 % | 0.16 37.13 % | 0.12 -28.21 % | 0.17 -16.09 % | 0.20 14.92 % | 0.17 7.34 % | 0.16 -1.41 % | 0.16 -11.43 % | 0.18 0.00 % | 0.18 13.44 % | 0.16 0.00 % | 0.16 |
Weighted average shs out dil | 267.429 M 6.09 % | 252.066 M 5.03 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 20.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 2.60 % | 194.932 M 29.95 % | 150.000 M 0.00 % | 150.000 M 0.00 % | 150.000 M -25.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M |
Weighted average shs out | 267.437 M 6.09 % | 252.082 M 5.03 % | 240.000 M 0.00 % | 240.000 M 0.00 % | 240.000 M 20.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 2.60 % | 194.932 M 29.95 % | 150.005 M 0.00 % | 150.002 M 0.00 % | 150.000 M -25.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M 0.00 % | 200.000 M |
EPS diluted | -0.04 -375.59 % | 0.01 129.33 % | -0.04 -30.42 % | -0.03 -192.74 % | 0.04 -36.75 % | 0.06 128.30 % | -0.20 -12 600.00 % | 0.00 100.94 % | -0.17 -5 962.07 % | 0.00 100.97 % | -0.30 -5 272.41 % | 0.01 104.39 % | -0.13 -735.58 % | 0.02 -84.24 % | 0.13 9 328.57 % | 0.00 -96.20 % | 0.04 -69.33 % | 0.12 83.49 % | 0.07 1.24 % | 0.06 80.45 % | 0.04 0.00 % | 0.04 |
Earnings per share | -0.04 -375.59 % | 0.01 129.33 % | -0.04 -30.42 % | -0.03 -192.74 % | 0.04 -36.75 % | 0.06 128.30 % | -0.20 -12 600.00 % | 0.00 100.94 % | -0.17 -5 962.07 % | 0.00 100.97 % | -0.30 -5 272.41 % | 0.01 104.39 % | -0.13 -735.58 % | 0.02 -84.24 % | 0.13 9 328.57 % | 0.00 -96.20 % | 0.04 -69.33 % | 0.12 83.49 % | 0.07 1.24 % | 0.06 80.45 % | 0.04 0.00 % | 0.04 |
Gross profit | 35.918 M -30.41 % | 51.613 M 26.27 % | 40.876 M -20.02 % | 51.105 M -6.05 % | 54.395 M 3.04 % | 52.789 M 97.69 % | 26.703 M -22.30 % | 34.366 M 268.58 % | 9.324 M -72.99 % | 34.525 M -42.50 % | 60.048 M 17.00 % | 51.324 M 52.14 % | 33.734 M -42.98 % | 59.165 M -11.87 % | 67.137 M 16.38 % | 57.690 M 39.13 % | 41.465 M -37.84 % | 66.703 M 31.07 % | 50.891 M 0.00 % | 50.891 M 36.33 % | 37.330 M 0.00 % | 37.330 M |
Income tax expense | 84.000 K | 0.000 -100.00 % | 706.000 K | 0.000 -100.00 % | 4.697 M | 0.000 100.00 % | -6.612 M | 0.000 100.00 % | -2.327 M -875.67 % | 300.000 K 138.22 % | -785.000 K -1 535.42 % | -48.000 K -106.47 % | 742.000 K -42.48 % | 1.290 M -40.25 % | 2.159 M -41.27 % | 3.676 M 299.13 % | 921.000 K -76.94 % | 3.994 M 46.65 % | 2.724 M 0.00 % | 2.724 M 553.12 % | 417.000 K 0.00 % | 417.000 K |
Cost of revenue | 168.223 M -24.21 % | 221.974 M 6.55 % | 208.333 M -23.15 % | 271.077 M 17.20 % | 231.302 M -18.83 % | 284.947 M 55.61 % | 183.111 M -13.54 % | 211.790 M 26.31 % | 167.680 M 4.97 % | 159.747 M -25.93 % | 215.668 M -18.26 % | 263.833 M 5.39 % | 250.333 M -16.14 % | 298.501 M 9.17 % | 273.416 M -1.87 % | 278.613 M 27.81 % | 217.997 M -36.77 % | 344.790 M 51.78 % | 227.166 M 0.00 % | 227.166 M 17.07 % | 194.040 M 0.00 % | 194.040 M |
General and administrative expenses | 29.014 M 19.50 % | 24.280 M 85.83 % | 13.066 M -1.49 % | 13.263 M 3.75 % | 12.783 M 8.81 % | 11.748 M -10.54 % | 13.132 M 6.98 % | 12.275 M -5.56 % | 12.998 M 2.25 % | 12.712 M -31.57 % | 18.576 M 12.15 % | 16.564 M -50.90 % | 33.734 M 19.19 % | 28.302 M 23.59 % | 22.900 M -15.69 % | 27.162 M 48.93 % | 18.238 M -7.44 % | 19.705 M -5.99 % | 20.962 M 0.00 % | 20.962 M 6.41 % | 19.699 M 0.00 % | 19.699 M |
Selling and marketing expenses | 9.546 M -14.17 % | 11.122 M 95.11 % | 5.701 M -11.72 % | 6.457 M -2.84 % | 6.646 M -28.74 % | 9.326 M 39.81 % | 6.671 M 15.79 % | 5.761 M 5.19 % | 5.477 M -15.54 % | 6.485 M -37.68 % | 10.406 M 21.62 % | 8.556 M -56.65 % | 19.736 M -7.39 % | 21.312 M 2.05 % | 20.883 M -6.40 % | 22.311 M -0.44 % | 22.409 M 6.91 % | 20.961 M 35.69 % | 15.448 M 0.00 % | 15.448 M 23.39 % | 12.520 M 0.00 % | 12.520 M |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -841.000 K | 0.000 100.00 % | -55.864 M | 0.000 100.00 % | -2.284 M | 0.000 100.00 % | -3.127 M | 0.000 100.00 % | -3.209 M 0.00 % | -3.209 M | 0.000 | 0.000 |
Operating expenses | 38.245 M -5.69 % | 40.551 M -15.89 % | 48.213 M -11.63 % | 54.561 M 33.21 % | 40.958 M -2.82 % | 42.147 M -45.46 % | 77.278 M 114.23 % | 36.072 M -21.93 % | 46.205 M 26.76 % | 36.450 M -67.01 % | 110.492 M 117.60 % | 50.778 M -10.12 % | 56.497 M 11.61 % | 50.622 M 20.08 % | 42.158 M -17.73 % | 51.243 M 63.14 % | 31.411 M -15.47 % | 37.159 M 11.92 % | 33.201 M -1.77 % | 33.800 M 17.09 % | 28.867 M 0.00 % | 28.867 M |
Cost and expenses | 206.468 M -21.35 % | 262.525 M 2.33 % | 256.546 M -21.22 % | 325.638 M 19.61 % | 272.260 M -16.76 % | 327.094 M 25.62 % | 260.389 M 5.05 % | 247.862 M 15.89 % | 213.885 M 9.02 % | 196.197 M -39.85 % | 326.160 M 3.67 % | 314.611 M 2.54 % | 306.830 M -12.11 % | 349.123 M 10.63 % | 315.574 M -4.33 % | 329.856 M 32.26 % | 249.408 M -34.70 % | 381.949 M 46.70 % | 260.367 M -0.23 % | 260.966 M 17.07 % | 222.907 M 0.00 % | 222.907 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 38.245 M -5.69 % | 40.551 M -15.89 % | 48.213 M -11.63 % | 54.561 M 33.21 % | 40.958 M -2.82 % | 42.147 M -45.46 % | 77.278 M 114.23 % | 36.072 M -21.93 % | 46.205 M 26.76 % | 36.450 M -67.01 % | 110.492 M 117.60 % | 50.778 M -5.43 % | 53.691 M 8.22 % | 49.614 M 12.75 % | 44.004 M -11.05 % | 49.473 M 19.58 % | 41.372 M -0.04 % | 41.390 M 13.68 % | 36.409 M 0.00 % | 36.409 M 10.58 % | 32.924 M 0.00 % | 32.924 M |
Interest income | 3.355 M | 0.000 -100.00 % | 616.000 K -12.62 % | 705.000 K -90.04 % | 7.077 M 70 670.00 % | 10.000 K | 0.000 | 0.000 -100.00 % | 127.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K | 0.000 | 0.000 |
Interest expense | 11.464 M 16.28 % | 9.859 M 21.06 % | 8.144 M 0.77 % | 8.082 M 18.75 % | 6.806 M 54.72 % | 4.399 M 1 535.32 % | 269.000 K -61.63 % | 701.000 K | 0.000 -100.00 % | 2.476 M 0.00 % | 2.476 M 5.22 % | 2.354 M -41.04 % | 3.992 M -3.46 % | 4.135 M 40.36 % | 2.946 M 15.17 % | 2.558 M 32.16 % | 1.936 M 7.35 % | 1.803 M 27.65 % | 1.413 M 0.00 % | 1.413 M 60.60 % | 879.500 K 0.00 % | 879.500 K |
Depreciation and amortization | 3.884 M 56.55 % | 2.481 M -15.27 % | 2.928 M -17.15 % | 3.534 M -12.65 % | 4.046 M -21.08 % | 5.127 M -13.18 % | 5.905 M -15.64 % | 7.000 M 0.44 % | 6.969 M -9.47 % | 7.698 M -19.84 % | 9.603 M 0.95 % | 9.513 M 63.12 % | 5.832 M 0.80 % | 5.786 M 5.49 % | 5.485 M -5.61 % | 5.811 M 58.04 % | 3.677 M 7.11 % | 3.433 M -10.98 % | 3.857 M 0.00 % | 3.857 M 5.89 % | 3.642 M 0.00 % | 3.642 M |
Operating income | -2.327 M -121.04 % | 11.062 M 250.77 % | -7.337 M -112.30 % | -3.456 M -125.72 % | 13.437 M 26.26 % | 10.642 M 121.04 % | -50.575 M -2 864.54 % | -1.706 M 95.37 % | -36.881 M -1 815.90 % | -1.925 M 96.18 % | -50.444 M -9 338.83 % | 546.000 K 102.90 % | -18.797 M -243.31 % | 13.116 M -47.50 % | 24.982 M 128.46 % | 10.935 M 183.07 % | 3.863 M -86.86 % | 29.393 M 66.16 % | 17.690 M 5.70 % | 16.736 M 95.02 % | 8.582 M 0.00 % | 8.582 M |
Operating income ratio | -0.01 -128.19 % | 0.04 237.34 % | -0.03 -174.46 % | -0.01 -122.81 % | 0.05 49.26 % | 0.03 113.07 % | -0.24 -3 378.03 % | -0.01 96.67 % | -0.21 -2 002.81 % | -0.01 94.58 % | -0.18 -10 660.44 % | 0.00 102.62 % | -0.07 -280.44 % | 0.04 -50.01 % | 0.07 125.61 % | 0.03 118.39 % | 0.01 -79.16 % | 0.07 12.28 % | 0.06 5.70 % | 0.06 62.28 % | 0.04 0.00 % | 0.04 |
Total other income expenses net | -6.941 M 11.61 % | -7.853 M -233.18 % | -2.357 M 47.67 % | -4.504 M -3 094.33 % | -141.000 K -120.55 % | 686.000 K -85.67 % | 4.787 M 135.23 % | 2.035 M 179.15 % | 729.000 K -73.94 % | 2.797 M 127.61 % | -10.130 M -1 918.67 % | 557.000 K 108.47 % | -6.573 M 24.52 % | -8.708 M -641.11 % | -1.175 M 72.85 % | -4.328 M -197.81 % | 4.425 M 326.23 % | -1.956 M -3.52 % | -1.890 M -101.98 % | -935.500 K 8.78 % | -1.026 M 0.00 % | -1.026 M |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-03-31 | 2015-09-30 | 2015-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 94.571 M -4.47 % | 99.000 M -40.77 % | 167.135 M 43.20 % | 116.712 M -10.34 % | 130.170 M 34.15 % | 97.031 M -38.01 % | 156.534 M -23.37 % | 204.272 M 11.77 % | 182.768 M -18.52 % | 224.301 M 12.64 % | 199.125 M -10.39 % | 222.209 M 93.64 % | 114.756 M -48.28 % | 221.897 M 69.85 % | 130.640 M -25.82 % | 176.115 M -12.56 % | 201.406 M 379.12 % | 42.037 M -50.69 % | 85.252 M -33.64 % | 128.467 M |
Total investments | 59.376 M | 0.000 -100.00 % | 6.399 M | 0.000 -100.00 % | 96.445 M -4.26 % | 100.734 M -7.62 % | 109.041 M 632.41 % | 14.888 M 0.00 % | 14.888 M 363.22 % | 3.214 M 0.00 % | 3.214 M -46.91 % | 6.054 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 109.281 M -10.14 % | 121.615 M -37.34 % | 194.100 M 47.21 % | 131.850 M -12.69 % | 151.021 M 17.50 % | 128.525 M -32.33 % | 189.925 M -26.40 % | 258.038 M 4.63 % | 246.621 M -15.55 % | 292.026 M 18.25 % | 246.961 M -17.89 % | 300.767 M 57.93 % | 190.443 M -25.33 % | 255.054 M 29.35 % | 197.176 M -18.94 % | 243.249 M -2.13 % | 248.546 M 257.55 % | 69.514 M -40.98 % | 117.782 M -29.07 % | 166.049 M |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 41.605 M 0.27 % | 41.491 M 3.71 % | 40.008 M 3.31 % | 38.727 M -5.66 % | 41.052 M -5.18 % | 43.296 M -5.78 % | 45.954 M 32.79 % | 34.607 M 3 942.87 % | 856.000 K 101.33 % | -64.277 M -7 872.31 % | 827.000 K 101.47 % | -56.228 M -654.57 % | 10.139 M 122.34 % | -45.388 M -548.76 % | 10.114 M 1.27 % | 9.987 M 137.18 % | -26.859 M -218.63 % | -8.430 M -184.30 % | 10.000 M |
Retained earnings | 0.000 100.00 % | -90.294 M 3.43 % | -93.503 M -12.51 % | -83.103 M -10.59 % | -75.143 M 10.27 % | -83.742 M 11.92 % | -95.070 M -70.09 % | -55.894 M 0.59 % | -56.223 M -151.02 % | -22.398 M 2.49 % | -22.970 M -162.39 % | 36.819 M 3.23 % | 35.668 M -41.96 % | 61.456 M 4.93 % | 58.570 M 51.07 % | 38.771 M -31.45 % | 56.558 M 122.28 % | 25.444 M 13.76 % | 22.367 M 15.95 % | 19.290 M |
Common stock | 13.824 M 20.00 % | 11.520 M 20.00 % | 9.600 M 0.00 % | 9.600 M 0.00 % | 9.600 M 20.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M 0.00 % | 8.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 30.505 M -14.73 % | 35.774 M 30.90 % | 27.329 M -32.23 % | 40.324 M -14.21 % | 47.003 M 30.82 % | 35.929 M 33.84 % | 26.845 M -60.91 % | 68.679 M 20.48 % | 57.003 M -0.13 % | 57.077 M 0.68 % | 56.692 M -51.24 % | 116.265 M 0.62 % | 115.544 M 61.39 % | 71.595 M 4.47 % | 68.534 M 40.19 % | 48.885 M -26.54 % | 66.545 M 87.75 % | 35.444 M 9.51 % | 32.367 M 10.51 % | 29.290 M |
Other non current liabilities | 3.079 M 19.90 % | 2.568 M -13.42 % | 2.966 M 35.62 % | 2.187 M -1.44 % | 2.219 M 6.94 % | 2.075 M 0.14 % | 2.072 M -25.23 % | 2.771 M -4.68 % | 2.907 M 10.91 % | 2.621 M 67.16 % | 1.568 M -29.53 % | 2.225 M 7.33 % | 2.073 M -2.08 % | 2.117 M -5.99 % | 2.252 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 2.912 M -31.72 % | 4.265 M -5.10 % | 4.494 M 19.05 % | 3.775 M -13.87 % | 4.383 M -0.70 % | 4.414 M -82.05 % | 24.597 M -6.34 % | 26.263 M 691.77 % | 3.317 M -91.37 % | 38.448 M 457.54 % | 6.896 M -26.46 % | 9.377 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 11.407 M -7.12 % | 12.281 M -9.48 % | 13.567 M 16.98 % | 11.598 M -8.42 % | 12.664 M 43.52 % | 8.824 M -69.60 % | 29.028 M -2.32 % | 29.718 M 331.20 % | 6.892 M -83.62 % | 42.077 M 354.84 % | 9.251 M -20.26 % | 11.602 M 459.67 % | 2.073 M -2.08 % | 2.117 M -5.99 % | 2.252 M | 0.000 | 0.000 -100.00 % | 1.051 M 100.00 % | 525.500 K | 0.000 |
Other current liabilities | 22.814 M 63.95 % | 13.915 M -14.31 % | 16.239 M 46.06 % | 11.118 M 2.62 % | 10.834 M 17.94 % | 9.186 M -52.01 % | 19.143 M -13.82 % | 22.214 M 43.29 % | 15.503 M -23.00 % | 20.135 M 38.54 % | 14.534 M 4.58 % | 13.898 M 18.76 % | 11.703 M -30.51 % | 16.841 M -24.32 % | 22.254 M -46.15 % | 41.323 M -63.46 % | 113.092 M 1 451.33 % | 7.290 M -87.78 % | 59.639 M -46.75 % | 111.987 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -146.638 M -18.15 % | -124.111 M 24.93 % | -165.328 M 28.67 % | -231.775 M | 0.000 | 0.000 | 0.000 -100.00 % | 15.383 M 5 639.93 % | 268.000 K -87.63 % | 2.167 M -15.52 % | 2.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 106.369 M -9.36 % | 117.350 M -38.11 % | 189.606 M 48.04 % | 128.075 M -12.66 % | 146.638 M 18.15 % | 124.111 M -24.93 % | 165.328 M -28.67 % | 231.775 M -4.74 % | 243.304 M -4.05 % | 253.578 M 5.63 % | 240.065 M -18.25 % | 293.642 M 54.19 % | 190.443 M -25.33 % | 255.054 M 29.35 % | 197.176 M -18.94 % | 243.249 M 37.04 % | 177.503 M 3.88 % | 170.870 M 43.94 % | 118.709 M 78.38 % | 66.548 M |
Total current liabilities | 208.341 M -18.61 % | 255.979 M -8.77 % | 280.584 M 19.02 % | 235.751 M -2.54 % | 241.907 M -7.67 % | 262.000 M -2.37 % | 268.365 M -22.54 % | 346.465 M 8.04 % | 320.683 M -2.72 % | 329.661 M 7.46 % | 306.787 M -17.43 % | 371.533 M 38.62 % | 268.016 M -26.55 % | 364.877 M 24.23 % | 293.704 M -15.88 % | 349.142 M 1.99 % | 342.343 M 44.74 % | 236.518 M 2.26 % | 231.295 M 2.31 % | 226.071 M |
Total liabilities | 219.748 M -18.08 % | 268.260 M -8.80 % | 294.151 M 18.92 % | 247.349 M -2.84 % | 254.571 M -6.00 % | 270.824 M -8.93 % | 297.393 M -20.94 % | 376.183 M 14.84 % | 327.575 M -11.88 % | 371.738 M 17.62 % | 316.038 M -17.51 % | 383.135 M 41.86 % | 270.089 M -26.41 % | 366.994 M 24.00 % | 295.956 M -15.23 % | 349.142 M 1.99 % | 342.343 M 44.10 % | 237.569 M 2.48 % | 231.820 M 2.54 % | 226.071 M |
Other non current assets | 9.353 M -51.37 % | 19.232 M 112.48 % | 9.051 M 1.83 % | 8.888 M 110.14 % | -87.662 M 4.83 % | -92.115 M 5.83 % | -97.822 M 4.66 % | -102.606 M -1 344.31 % | 8.246 M 2.00 % | 8.084 M 1.46 % | 7.968 M 2.50 % | 7.774 M -6.99 % | 8.358 M 4.42 % | 8.004 M 0.48 % | 7.966 M -75.20 % | 32.123 M 4.25 % | 30.812 M 294.22 % | 7.816 M -78.42 % | 36.221 M -43.95 % | 64.625 M |
Long term investments | 59.376 M | 0.000 | 0.000 | 0.000 -100.00 % | 96.445 M -4.26 % | 100.734 M -7.62 % | 109.041 M -11.03 % | 122.553 M 956.86 % | 11.596 M 260.80 % | 3.214 M 0.00 % | 3.214 M -46.91 % | 6.054 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 6.399 M 0.00 % | 6.399 M 0.00 % | 6.399 M 0.00 % | 6.399 M 0.00 % | 6.399 M -5.17 % | 6.748 M 0.00 % | 6.748 M -11.28 % | 7.606 M 0.00 % | 7.606 M -10.13 % | 8.463 M 0.00 % | 8.463 M -22.00 % | 10.850 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 15.360 M -1.12 % | 15.534 M 0.00 % | 15.534 M -1.80 % | 15.819 M 0.00 % | 15.819 M -5.97 % | 16.824 M 0.00 % | 16.824 M -7.16 % | 18.122 M 0.00 % | 18.122 M 0.00 % | 18.122 M -0.14 % | 18.148 M 1.94 % | 17.803 M 0.00 % | 17.803 M 6.02 % | 16.792 M 0.00 % | 16.792 M 0.00 % | 16.792 M 0.00 % | 16.792 M 362.21 % | 3.633 M 0.00 % | 3.633 M 0.00 % | 3.633 M |
Goodwill and intangible assets | 21.759 M -0.79 % | 21.933 M 0.00 % | 21.933 M -1.28 % | 22.218 M 0.00 % | 22.218 M -5.74 % | 23.572 M 0.00 % | 23.572 M -8.38 % | 25.728 M 0.00 % | 25.728 M -3.22 % | 26.585 M -0.10 % | 26.611 M -7.13 % | 28.653 M 60.94 % | 17.803 M 6.02 % | 16.792 M 0.00 % | 16.792 M 0.00 % | 16.792 M 0.00 % | 16.792 M 362.21 % | 3.633 M 0.00 % | 3.633 M 0.00 % | 3.633 M |
Property plant equipment net | 54.149 M -6.36 % | 57.828 M -5.93 % | 61.472 M -3.18 % | 63.492 M -2.98 % | 65.444 M -4.52 % | 68.543 M -7.69 % | 74.250 M -3.42 % | 76.878 M -5.11 % | 81.021 M -4.70 % | 85.015 M -6.49 % | 90.914 M 1.86 % | 89.257 M 22.16 % | 73.067 M -6.91 % | 78.491 M -6.30 % | 83.771 M 43.08 % | 58.549 M -4.89 % | 61.560 M -50.79 % | 125.087 M 26.77 % | 98.675 M 36.55 % | 72.262 M |
Total non current assets | 154.055 M 55.62 % | 98.993 M -3.45 % | 102.528 M -2.70 % | 105.373 M -1.72 % | 107.220 M -4.71 % | 112.515 M -6.88 % | 120.822 M -4.63 % | 126.686 M -3.09 % | 130.724 M 4.26 % | 125.381 M -3.87 % | 130.426 M -1.46 % | 132.362 M 32.96 % | 99.549 M -3.82 % | 103.504 M -4.64 % | 108.544 M 1.00 % | 107.464 M -1.56 % | 109.164 M -20.05 % | 136.536 M -1.44 % | 138.528 M -1.42 % | 140.520 M |
Other current assets | 5.448 M 113.31 % | 2.554 M -86.85 % | 19.421 M -27.78 % | 26.891 M 259.89 % | 7.472 M -19.17 % | 9.244 M 79.36 % | 5.154 M -63.81 % | 14.240 M 24.46 % | 11.441 M -52.41 % | 24.043 M 6.92 % | 22.486 M 0.57 % | 22.359 M 9.54 % | 20.412 M 223.28 % | 6.314 M -76.37 % | 26.715 M 20.87 % | 22.102 M -84.46 % | 142.264 M 794.40 % | 15.906 M 51.20 % | 10.520 M 104.94 % | 5.133 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.292 M 0.00 % | 3.292 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 14.710 M -34.95 % | 22.615 M -16.13 % | 26.965 M 78.13 % | 15.138 M -27.40 % | 20.851 M -33.79 % | 31.494 M -5.68 % | 33.391 M -37.90 % | 53.766 M -15.80 % | 63.853 M -5.72 % | 67.725 M 41.58 % | 47.836 M -39.11 % | 78.558 M 3.79 % | 75.687 M 128.27 % | 33.157 M -50.17 % | 66.536 M -0.89 % | 67.134 M 42.41 % | 47.140 M 71.56 % | 27.477 M -15.53 % | 32.530 M -13.44 % | 37.582 M |
Cash and short term investments | 14.710 M -34.95 % | 22.615 M -16.13 % | 26.965 M 78.13 % | 15.138 M -27.40 % | 20.851 M -33.79 % | 31.494 M -5.68 % | 33.391 M -37.90 % | 53.766 M -15.80 % | 63.853 M -5.72 % | 67.725 M 41.58 % | 47.836 M -39.11 % | 78.558 M 3.79 % | 75.687 M 128.27 % | 33.157 M -50.17 % | 66.536 M -0.89 % | 67.134 M 42.41 % | 47.140 M 71.56 % | 27.477 M -15.53 % | 32.530 M -13.44 % | 37.582 M |
Total current assets | 96.198 M -53.08 % | 205.041 M -6.35 % | 218.952 M 20.11 % | 182.300 M -6.20 % | 194.354 M 0.06 % | 194.238 M -4.51 % | 203.416 M -36.07 % | 318.176 M 25.34 % | 253.854 M -16.34 % | 303.434 M 25.23 % | 242.304 M -33.98 % | 367.038 M 28.30 % | 286.084 M -14.62 % | 335.085 M 30.92 % | 255.946 M -12.51 % | 292.550 M -3.46 % | 303.020 M 122.03 % | 136.477 M 8.16 % | 126.183 M 8.88 % | 115.889 M |
Inventory | 20.502 M -22.86 % | 26.578 M -5.99 % | 28.272 M -16.13 % | 33.708 M -36.19 % | 52.825 M 17.20 % | 45.071 M 12.61 % | 40.024 M 70.99 % | 23.407 M -34.71 % | 35.849 M -3.92 % | 37.312 M 7.65 % | 34.659 M -41.64 % | 59.389 M 60.10 % | 37.094 M -19.49 % | 46.076 M 15.94 % | 39.742 M -33.11 % | 59.417 M 67.69 % | 35.432 M 0.47 % | 35.266 M 41.20 % | 24.976 M 70.07 % | 14.686 M |
Net receivables | 55.538 M -63.77 % | 153.294 M 6.24 % | 144.294 M 10.19 % | 130.948 M 15.67 % | 113.206 M -0.69 % | 113.992 M -8.69 % | 124.847 M -47.31 % | 236.959 M 59.71 % | 148.369 M -23.93 % | 195.052 M 24.81 % | 156.275 M -24.41 % | 206.732 M 35.22 % | 152.891 M -38.73 % | 249.538 M 102.95 % | 122.953 M -14.55 % | 143.897 M 84.05 % | 78.184 M 7.36 % | 72.827 M 10.92 % | 65.658 M 12.26 % | 58.488 M |
Tax assets | 9.418 M | 0.000 -100.00 % | 10.072 M -6.52 % | 10.775 M 0.00 % | 10.775 M -8.54 % | 11.781 M 0.00 % | 11.781 M 185.05 % | 4.133 M 0.00 % | 4.133 M 66.45 % | 2.483 M 44.44 % | 1.719 M 175.48 % | 624.000 K 94.39 % | 321.000 K 47.93 % | 217.000 K 1 346.67 % | 15.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 79.158 M -36.53 % | 124.714 M 66.87 % | 74.739 M -22.49 % | 96.421 M 14.38 % | 84.298 M -34.50 % | 128.703 M 53.41 % | 83.894 M -9.28 % | 92.476 M 49.45 % | 61.876 M 10.60 % | 55.948 M 7.20 % | 52.188 M -18.10 % | 63.725 M -2.46 % | 65.334 M -26.30 % | 88.648 M 28.21 % | 69.144 M 7.08 % | 64.570 M 24.78 % | 51.748 M -11.33 % | 58.358 M 10.22 % | 52.947 M 11.38 % | 47.536 M |
Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 137.000 K 0.00 % | 137.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 268.000 K 0.00 % | 268.000 K -87.63 % | 2.167 M -15.52 % | 2.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.059 M -10.28 % | 23.471 M -92.21 % | 301.195 M 11.52 % | 270.070 M 34 416.39 % | -787.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 3.976 M -18.64 % | 4.887 M -11.95 % | 5.550 M 16.43 % | 4.767 M -12.18 % | 5.428 M -13.35 % | 6.264 M -30.98 % | 9.075 M 9.47 % | 8.290 M -13.16 % | 9.546 M -15.71 % | 11.325 M -27.04 % | 15.522 M -16.66 % | 18.624 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 43.095 M 420.72 % | 8.276 M | 0.000 | 0.000 -100.00 % | 22.725 M 5.13 % | 21.616 M 0.34 % | 21.542 M -6.22 % | 22.970 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 16.681 M -77.13 % | 72.943 M 4.59 % | 69.741 M -5.52 % | 73.819 M 5.85 % | 69.741 M -1.24 % | 70.619 M 0.00 % | 70.619 M 6.13 % | 66.541 M -36.76 % | 105.226 M 49.01 % | 70.619 M -48.05 % | 135.939 M 92.50 % | 70.619 M 128.74 % | 30.873 M 206.34 % | 10.078 M | 0.000 -100.00 % | 120.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 5.416 M -0.59 % | 5.448 M -10.79 % | 6.107 M 8.36 % | 5.636 M -7.03 % | 6.062 M 159.61 % | 2.335 M -1.02 % | 2.359 M 244.88 % | 684.000 K 2.40 % | 668.000 K -33.73 % | 1.008 M 28.08 % | 787.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.051 M 100.00 % | 525.500 K | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 assets | 250.253 M -17.69 % | 304.034 M -5.43 % | 321.480 M 11.75 % | 287.673 M -4.61 % | 301.574 M -1.69 % | 306.753 M -5.39 % | 324.238 M -27.11 % | 444.862 M 15.68 % | 384.578 M -10.32 % | 428.815 M 15.05 % | 372.730 M -25.36 % | 499.400 M 29.50 % | 385.633 M -12.07 % | 438.589 M 20.33 % | 364.490 M -8.88 % | 400.014 M -2.95 % | 412.184 M 50.98 % | 273.013 M 3.14 % | 264.711 M 3.24 % | 256.409 M |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-03-31 | 2015-09-30 | 2015-03-31 |
2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-03-31 | 2014-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 0.000 100.00 % | -41.980 M | 0.000 100.00 % | -392.500 K | 0.000 100.00 % | -6.076 M | 0.000 | 0.000 | 0.000 100.00 % | -19.391 M | 0.000 100.00 % | -17.942 M | 0.000 100.00 % | -25.108 M | 0.000 -100.00 % | 78.797 M 160.65 % | -129.931 M -3 494.22 % | -3.615 M -121.56 % | 16.771 M 0.00 % | 16.771 M |
Accounts receivables | 0.000 100.00 % | -66.281 M | 0.000 -100.00 % | 6.104 M | 0.000 100.00 % | -3.788 M | 0.000 | 0.000 | 0.000 100.00 % | -21.050 M | 0.000 100.00 % | -20.595 M | 0.000 100.00 % | -38.395 M | 0.000 -100.00 % | 103.919 M 172.33 % | -143.683 M | 0.000 -100.00 % | 15.175 M 0.00 % | 15.175 M |
Inventory | 0.000 -100.00 % | 24.597 M | 0.000 100.00 % | -6.401 M | 0.000 100.00 % | -2.088 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.233 M | 0.000 -100.00 % | 2.653 M | 0.000 100.00 % | -4.237 M | 0.000 100.00 % | -4.612 M -147.90 % | 9.629 M 192.74 % | -10.383 M -249.11 % | 6.964 M 0.00 % | 6.964 M |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 0.000 100.00 % | -296.000 K | 0.000 100.00 % | -95.500 K | 0.000 100.00 % | -200.500 K | 0.000 | 0.000 | 0.000 -100.00 % | 426.000 K | 0.000 100.00 % | -13.518 M | 0.000 -100.00 % | 17.524 M | 0.000 100.00 % | -20.510 M -597.45 % | 4.123 M -39.08 % | 6.768 M 226.09 % | -5.368 M 0.00 % | -5.368 M |
Other non cash items | 46.768 M 252.62 % | 13.263 M -44.01 % | 23.688 M 169.41 % | -34.128 M -162.24 % | 54.832 M -40.07 % | 91.495 M 486.92 % | -23.647 M -163.03 % | 37.518 M 216.00 % | -32.344 M -131.31 % | 103.293 M 279.55 % | -57.529 M -163.65 % | 90.377 M 198.00 % | -92.220 M -291.83 % | 48.074 M 207.24 % | -44.827 M 34.73 % | -68.680 M -185.99 % | 79.871 M 14 248.98 % | -564.500 K 91.68 % | -6.783 M 0.00 % | -6.783 M |
Net cash provided by operating activities | 53.159 M 246.89 % | -36.189 M -396.78 % | 12.194 M 141.23 % | -29.575 M -148.46 % | 61.033 M 31.50 % | 46.414 M 253.09 % | -30.318 M -384.36 % | 10.662 M 144.29 % | -24.074 M -171.01 % | 33.901 M 151.45 % | -65.891 M -225.56 % | 52.479 M 162.99 % | -83.316 M -272.68 % | 48.250 M 224.35 % | -38.803 M -283.37 % | 21.161 M 192.49 % | -22.880 M -279.39 % | 12.754 M -38.67 % | 20.797 M 0.00 % | 20.797 M |
Investments in property plant and equipment | -155.000 K 44.64 % | -280.000 K 82.36 % | -1.587 M -276.96 % | -421.000 K 58.68 % | -1.019 M 53.95 % | -2.213 M -757.75 % | -258.000 K 69.82 % | -855.000 K -14.30 % | -748.000 K 92.73 % | -10.291 M 30.09 % | -14.721 M -1 646.26 % | -843.000 K 52.59 % | -1.778 M 72.81 % | -6.539 M -125.87 % | -2.895 M -339.97 % | -658.000 K -25.10 % | -526.000 K 71.17 % | -1.825 M -404.70 % | -361.500 K 0.00 % | -361.500 K |
Acquisitions net | 0.000 -100.00 % | 114.000 K -34.48 % | 174.000 K 297.73 % | -88.000 K -129.43 % | 299.000 K -59.04 % | 730.000 K 36 400.00 % | 2.000 K -33.33 % | 3.000 K | 0.000 -100.00 % | 241.000 K 127.36 % | 106.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -49.665 M | 0.000 | 0.000 100.00 % | -8.808 M 0.00 % | -8.808 M |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.179 M 135.99 % | -6.054 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.460 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 |
Other investing activites | 9.996 M 209.97 % | -9.090 M -686.83 % | 1.549 M 158.32 % | -2.656 M -265 700.00 % | 1.000 K 0.00 % | 1.000 K -99.06 % | 106.000 K 198.15 % | -108.000 K | 0.000 -100.00 % | 136.000 K 200.00 % | -136.000 K -140.00 % | 340.000 K -91.53 % | 4.016 M 200.68 % | -3.989 M -156.53 % | -1.555 M 79.17 % | -7.464 M -746 500.00 % | 1.000 K -99.95 % | 1.825 M 7 702.08 % | -24.000 K 0.00 % | -24.000 K |
Net cash used for investing activites | 9.841 M 206.32 % | -9.256 M -6 905.88 % | 136.000 K 104.30 % | -3.165 M -340.19 % | -719.000 K -118.07 % | 3.978 M 2 752.00 % | -150.000 K 84.38 % | -960.000 K -28.34 % | -748.000 K 90.33 % | -7.735 M 62.82 % | -20.805 M -4 036.18 % | -503.000 K -122.48 % | 2.238 M 121.26 % | -10.528 M -136.58 % | -4.450 M 92.30 % | -57.787 M -10 907.05 % | -525.000 K 71.22 % | -1.825 M 80.15 % | -9.193 M 0.00 % | -9.193 M |
Debt repayment | -481.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -32.251 M -305.72 % | -7.949 M | 0.000 -100.00 % | 49.262 M 206.98 % | -46.047 M -152.90 % | 87.043 M 163.79 % | -136.462 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 5.122 M | 0.000 | 0.000 -100.00 % | 4.800 M | 0.000 100.00 % | -11.700 M -200.00 % | 11.700 M -65.59 % | 34.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.850 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 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.000 M 0.00 % | -9.000 M | 0.000 | 0.000 | 0.000 100.00 % | -10.000 M 50.12 % | -20.050 M 0.00 % | -20.050 M |
Other financing activites | -71.969 M -218.26 % | 60.859 M 417.02 % | -19.197 M -282.88 % | 10.497 M 116.78 % | -62.551 M -163.69 % | -23.721 M -186.36 % | 27.467 M 156.69 % | -48.454 M -1 161.17 % | -3.842 M -125.51 % | 15.060 M 133.58 % | -44.849 M -135.43 % | 126.574 M 122.55 % | 56.874 M 295.15 % | -29.143 M -146.10 % | 63.223 M 1.96 % | 62.010 M 251.33 % | 17.650 M 117.88 % | -98.690 M -618.02 % | 19.052 M 0.00 % | 19.052 M |
Net cash used provided by financing activities | -67.328 M -210.63 % | 60.859 M 417.02 % | -19.197 M -182.67 % | 23.220 M 137.12 % | -62.551 M 7.57 % | -67.672 M -446.72 % | 19.518 M 235.04 % | -14.454 M -131.82 % | 45.420 M 179.72 % | -56.977 M -163.81 % | 89.295 M 1 003.06 % | -9.888 M -120.65 % | 47.874 M 225.51 % | -38.143 M -160.33 % | 63.223 M 1.96 % | 62.010 M 251.33 % | 17.650 M 116.24 % | -108.690 M -5 270.06 % | -2.024 M 0.00 % | -2.024 M |
Effect of forex changes on cash | -10.006 M -723.54 % | -1.215 M -310.57 % | 577.000 K 202.76 % | -561.500 K -430.29 % | 170.000 K 111.18 % | -1.521 M -452.49 % | 431.500 K | 0.000 | 0.000 -100.00 % | 44.500 K -67.28 % | 136.000 K -86.92 % | 1.040 M 234.54 % | -773.000 K -336.72 % | -177.000 K -837.50 % | 24.000 K -29.41 % | 34.000 K -99.93 % | 49.199 M -46.93 % | 92.708 M 906.44 % | 9.212 M 0.00 % | 9.212 M |
Net change in cash | -14.334 M -165.72 % | 21.811 M 481.78 % | -5.713 M 46.32 % | -10.643 M -461.04 % | -1.897 M 90.69 % | -20.375 M -101.99 % | -10.087 M | 0.000 | 0.000 -100.00 % | 28.914 M 1 914.23 % | 1.436 M -37.25 % | 2.288 M 113.47 % | -16.989 M -450.35 % | 4.849 M -51.50 % | 9.997 M 103.37 % | 4.916 M -77.37 % | 21.722 M 959.85 % | -2.526 M -106.72 % | 37.582 M 0.00 % | 37.582 M |
Cash at beginning of period | 36.949 M 144.08 % | 15.138 M -27.40 % | 20.851 M -33.79 % | 31.494 M -5.68 % | 33.391 M -37.90 % | 53.766 M -15.80 % | 63.853 M -5.72 % | 67.725 M 41.58 % | 47.836 M 152.81 % | 18.922 M -75.47 % | 77.123 M 363.64 % | 16.634 M -66.83 % | 50.145 M 325.50 % | 11.785 M -79.37 % | 57.137 M 731.78 % | 6.869 M | 0.000 -100.00 % | 9.396 M | 0.000 | 0.000 |
Cash at end of period | 22.615 M -38.79 % | 36.949 M 144.08 % | 15.138 M -27.40 % | 20.851 M -33.79 % | 31.494 M -5.68 % | 33.391 M -37.90 % | 53.766 M -15.80 % | 63.853 M -5.72 % | 67.725 M 41.58 % | 47.836 M -39.11 % | 78.558 M 315.17 % | 18.922 M -42.93 % | 33.157 M 99.33 % | 16.634 M -75.22 % | 67.134 M 469.66 % | 11.785 M -45.75 % | 21.722 M 216.22 % | 6.869 M -81.72 % | 37.582 M 0.00 % | 37.582 M |
Operating cash flow | 62.247 M 272.01 % | -36.189 M -396.78 % | 12.194 M 141.23 % | -29.575 M -148.46 % | 61.033 M 31.50 % | 46.414 M 253.09 % | -30.318 M -384.36 % | 10.662 M 144.29 % | -24.074 M -171.01 % | 33.901 M 151.45 % | -65.891 M -225.56 % | 52.479 M 162.99 % | -83.316 M -272.68 % | 48.250 M 224.35 % | -38.803 M -283.37 % | 21.161 M 192.49 % | -22.880 M -279.39 % | 12.754 M -38.67 % | 20.797 M 0.00 % | 20.797 M |
Capital expenditure | -155.000 K 44.64 % | -280.000 K 82.36 % | -1.587 M -276.96 % | -421.000 K 58.68 % | -1.019 M 53.95 % | -2.213 M -757.75 % | -258.000 K 69.82 % | -855.000 K -14.30 % | -748.000 K 92.73 % | -10.291 M 30.09 % | -14.721 M -1 646.26 % | -843.000 K 52.59 % | -1.778 M 72.81 % | -6.539 M -125.87 % | -2.895 M -339.97 % | -658.000 K -25.10 % | -526.000 K 71.17 % | -1.825 M -404.70 % | -361.500 K 0.00 % | -361.500 K |
Free CashFlow | 62.092 M 270.26 % | -36.469 M -443.82 % | 10.607 M 135.36 % | -29.996 M -149.98 % | 60.014 M 35.78 % | 44.201 M 244.56 % | -30.576 M -411.78 % | 9.807 M 139.51 % | -24.822 M -205.13 % | 23.610 M 129.29 % | -80.612 M -256.12 % | 51.636 M 160.68 % | -85.094 M -304.01 % | 41.711 M 200.03 % | -41.698 M -303.38 % | 20.503 M 187.60 % | -23.406 M -314.15 % | 10.930 M -46.52 % | 20.435 M 0.00 % | 20.435 M |
2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 | 2016 | 2016 | 2015 | 2014 |