EHGO

Eshallgo Inc. Class A Ordinary Shares EHGO

Finances

2025 2024 2023 2022 2021 2020
Revenue 13.472 M -20.58 % 16.964 M -7.93 % 18.425 M -22.83 % 23.875 M 32.27 % 18.050 M 49.18 % 12.099 M
Net income -10.798 M -124 907.19 % 8.652 K -98.19 % 477.689 K -73.87 % 1.828 M -8.55 % 1.999 M 209.77 % 645.454 K
Income before tax -10.787 M -1 211.93 % 970.133 K -29.59 % 1.378 M -54.99 % 3.061 M -4.99 % 3.222 M 187.49 % 1.121 M
Income before tax ratio -0.80 -1 500.13 % 0.06 -23.52 % 0.07 -41.68 % 0.13 -28.17 % 0.18 92.71 % 0.09
EBITDA -9.575 M -729.91 % 1.520 M -22.05 % 1.950 M -44.40 % 3.507 M 0.63 % 3.485 M 142.53 % 1.437 M
Net income ratio -0.80 -157 256.05 % 0.00 -98.03 % 0.03 -66.15 % 0.08 -30.87 % 0.11 107.64 % 0.05
Ratio EBITDA -0.71 -893.17 % 0.09 -15.33 % 0.11 -27.95 % 0.15 -23.92 % 0.19 62.57 % 0.12
Gross profit ratio 0.23 -14.56 % 0.27 8.25 % 0.25 -20.49 % 0.31 13.52 % 0.28 16.36 % 0.24
Weighted average shs out dil 21.108 M 3.46 % 20.403 M -6.13 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M -78.27 % 100.000 M
Weighted average shs out 21.108 M 3.44 % 20.406 M -6.12 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M -78.27 % 100.000 M
EPS diluted -0.51 -127 600.00 % 0.00 -98.18 % 0.02 -73.84 % 0.08 -8.59 % 0.09 1 315.38 % 0.01
Earnings per share -0.51 -127 600.00 % 0.00 -98.18 % 0.02 -73.84 % 0.08 -8.59 % 0.09 1 315.38 % 0.01
Gross profit 3.102 M -32.15 % 4.571 M -0.33 % 4.587 M -38.64 % 7.475 M 50.16 % 4.978 M 73.59 % 2.868 M
Income tax expense 113.438 K -9.11 % 124.802 K 15.74 % 107.829 K -34.08 % 163.587 K -28.68 % 229.366 K 987.56 % 21.090 K
Cost of revenue 10.370 M -16.32 % 12.392 M -10.45 % 13.839 M -15.62 % 16.400 M 25.46 % 13.072 M 41.60 % 9.232 M
General and administrative expenses 11.021 M 248.50 % 3.163 M 8.22 % 2.922 M -20.74 % 3.687 M 118.72 % 1.686 M 12.72 % 1.495 M
Selling and marketing expenses 363.897 K 33.47 % 272.635 K 27.45 % 213.912 K -21.45 % 272.331 K 42.41 % 191.230 K 75.28 % 109.099 K
Other expenses 1.759 M 0.000 -100.00 % 18.301 K -38.82 % 29.915 K -38.77 % 48.858 K 0.000
Operating expenses 13.164 M 259.57 % 3.661 M 12.00 % 3.269 M -27.70 % 4.521 M 145.45 % 1.842 M 12.66 % 1.635 M
Cost and expenses 23.534 M 46.60 % 16.054 M -6.16 % 17.108 M -18.23 % 20.921 M 40.28 % 14.914 M 37.25 % 10.867 M
Research and development expenses 19.954 K -91.06 % 223.136 K -10.87 % 250.344 K -16.91 % 301.303 K 48.95 % 202.291 K 860.59 % 21.059 K
Selling general and administrative expenses 11.385 M 231.43 % 3.435 M 9.54 % 3.136 M -20.79 % 3.959 M 110.94 % 1.877 M 16.97 % 1.605 M
Interest income 0.000 -100.00 % 10.575 K -39.60 % 17.508 K -35.61 % 27.190 K 14.63 % 23.720 K 79.25 % 13.233 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 487.239 K -20.09 % 609.703 K -3.57 % 632.303 K 14.35 % 552.969 K 110.22 % 263.048 K 28.80 % 204.225 K
Operating income -10.062 M -1 205.29 % 910.378 K -30.91 % 1.318 M -55.39 % 2.954 M -5.81 % 3.136 M 199.72 % 1.046 M
Operating income ratio -0.75 -1 491.78 % 0.05 -24.96 % 0.07 -42.20 % 0.12 -28.79 % 0.17 100.90 % 0.09
Total other income expenses net -724.815 K -1 312.98 % 59.755 K -0.47 % 60.039 K -43.93 % 107.074 K 24.75 % 85.829 K 15.45 % 74.346 K
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.536 M 7.92 % -4.927 M -13.98 % -4.322 M -104.88 % -2.110 M 31.63 % -3.086 M -74.65 % -1.767 M
Total investments 3.031 M 116.27 % 1.402 M 9.36 % 1.282 M -64.37 % 3.597 M 65.26 % 2.176 M 0.000
Total debt 3.064 M 603.71 % 435.395 K -30.62 % 627.519 K 12.53 % 557.668 K -29.57 % 791.770 K 87.22 % 422.901 K
Accumulated other comprehensive income loss -217.941 K -31.28 % -166.018 K -147.68 % 348.196 K -68.88 % 1.119 M 37.94 % 811.257 K 1 384.98 % -63.134 K
Retained earnings -3.069 M -139.70 % 7.730 M -0.05 % 7.734 M 6.24 % 7.280 M 31.35 % 5.542 M 48.93 % 3.722 M
Common stock 2.370 K 15.67 % 2.049 K 0.99 % 2.029 K 1.45 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K
Total equity 16.557 M -3.22 % 17.108 M 2.28 % 16.727 M 3.71 % 16.129 M 35.32 % 11.919 M 60.84 % 7.411 M
Other non current liabilities 126.759 K 1 907.90 % 6.313 K -4.90 % 6.638 K -7.69 % 7.191 K 0.000 0.000
Long term debt 258.974 K 38.61 % 186.833 K -4.19 % 195.010 K -18.72 % 239.919 K -44.96 % 435.900 K 58.80 % 274.503 K
Total non current liabilities 385.733 K 99.71 % 193.146 K -4.22 % 201.648 K -18.40 % 247.110 K -43.31 % 435.900 K 58.80 % 274.503 K
Other current liabilities 2.637 M 439.47 % 488.732 K -45.07 % 889.766 K 0.33 % 886.858 K 103.56 % 435.665 K -66.30 % 1.293 M
Deferred revenue 1.063 M 77.61 % 598.661 K 2.40 % 584.644 K 29.10 % 452.856 K -13.64 % 524.398 K -9.17 % 577.322 K
Short term debt 2.805 M 1 028.47 % 248.562 K -42.53 % 432.509 K 324.50 % -192.655 K 30.88 % -278.719 K -287.82 % 148.398 K
Total current liabilities 7.866 M 229.74 % 2.386 M -36.65 % 3.766 M 25.58 % 2.999 M 15.44 % 2.598 M 0.39 % 2.588 M
Total liabilities 8.252 M 220.00 % 2.579 M -35.01 % 3.968 M 22.23 % 3.246 M 7.00 % 3.034 M 5.99 % 2.862 M
Other non current assets 1.013 M 211.91 % 324.723 K -34.36 % 494.738 K 173.23 % 181.073 K 287.55 % 46.722 K -77.86 % 211.029 K
Long term investments 0.000 -100.00 % 293.966 K -37.48 % 470.183 K -42.59 % 818.975 K -25.89 % 1.105 M 0.000
Intangible assets 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
Goodwill and intangible assets 0.000 100.00 % -293.966 K 0.000 0.000 0.000 0.000
Property plant equipment net 819.603 K -13.44 % 946.826 K -33.34 % 1.420 M -12.34 % 1.620 M 24.15 % 1.305 M 108.61 % 625.673 K
Total non current assets 1.838 M 13.95 % 1.613 M -33.82 % 2.437 M -11.36 % 2.750 M 6.29 % 2.587 M 156.73 % 1.008 M
Other current assets 1.828 M 187.90 % 634.774 K -84.38 % 4.064 M 27.24 % 3.194 M 92.17 % 1.662 M -43.05 % 2.918 M
Short term investments 3.031 M 173.67 % 1.108 M 36.50 % 811.498 K -70.79 % 2.778 M 159.28 % 1.071 M 0.000
cash and cash equivalents 7.600 M 41.74 % 5.362 M 8.33 % 4.950 M 85.57 % 2.667 M -31.21 % 3.877 M 77.08 % 2.190 M
Cash and short term investments 10.632 M 64.33 % 6.470 M 12.30 % 5.761 M 5.81 % 5.445 M 10.03 % 4.949 M 126.01 % 2.190 M
Total current assets 22.971 M 27.10 % 18.074 M -1.01 % 18.257 M 9.82 % 16.625 M 34.44 % 12.366 M 33.47 % 9.265 M
Inventory 1.800 M -54.89 % 3.990 M -19.28 % 4.943 M -5.89 % 5.252 M 34.73 % 3.898 M 166.46 % 1.463 M
Net receivables 8.712 M 24.83 % 6.979 M -0.33 % 7.002 M 27.19 % 5.505 M 70.10 % 3.237 M 20.13 % 2.694 M
Tax assets 5.613 K -88.20 % 47.585 K -8.82 % 52.188 K -59.66 % 129.383 K -0.55 % 130.105 K -23.92 % 171.008 K
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 1.143 M 23.79 % 923.582 K -46.63 % 1.731 M 49.28 % 1.159 M 3.23 % 1.123 M 7.31 % 1.047 M
Tax payables 218.342 K 73.12 % 126.119 K -1.94 % 128.611 K -29.39 % 182.152 K 14.68 % 158.835 K 58.92 % 99.947 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 6.087 M -4.37 % 6.365 M 7.44 % 5.925 M 7.22 % 5.526 M 32.75 % 4.162 M 59.58 % 2.608 M
Capital lease obligations 534.187 K 22.69 % 435.395 K -9.65 % 481.916 K -13.58 % 557.668 K -29.57 % 791.770 K 87.22 % 422.901 K
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 13.755 M 333.09 % 3.176 M 16.86 % 2.718 M 23.18 % 2.206 M 57.44 % 1.401 M 74.81 % 801.598 K
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 24.809 M 26.02 % 19.687 M -4.87 % 20.695 M 6.81 % 19.375 M 29.57 % 14.953 M 45.56 % 10.273 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Deferred income tax 48.979 K 2 035.93 % -2.530 K -107.34 % 34.490 K 307.08 % -16.655 K -123.12 % 72.022 K 219.60 % -60.217 K
Stock based compensation 2.672 M 0.000 0.000 0.000 0.000 0.000
Change in working capital 355.101 K -62.47 % 946.085 K 191.10 % -1.039 M 73.17 % -3.871 M -364.69 % -832.971 K 17.09 % -1.005 M
Accounts receivables 209.126 K -83.25 % 1.248 M 194.39 % -1.323 M 45.13 % -2.410 M -2 913.92 % 85.656 K 114.03 % -610.679 K
Inventory 155.901 K -33.70 % 235.154 K 232.72 % -177.179 K 86.93 % -1.356 M -4 946.61 % -26.861 K -123.21 % 115.725 K
Accounts payables 231.827 K 131.80 % -729.130 K -207.77 % 676.579 K 2 175.67 % 29.731 K 456.10 % -8.349 K -134.52 % 24.187 K
Other working capital -241.753 K -226.12 % 191.692 K 189.01 % -215.361 K -60.02 % -134.583 K 84.77 % -883.417 K -513.25 % 213.774 K
Other non cash items 6.053 M 819.26 % 658.507 K -76.19 % 2.766 M -55.31 % 6.189 M 334.85 % 1.423 M 65.02 % 862.443 K
Net cash provided by operating activities -1.283 M -157.80 % 2.220 M 183.24 % 783.940 K 591.76 % -159.416 K -106.51 % 2.449 M 475.79 % 425.338 K
Investments in property plant and equipment -98.237 K -77.91 % -55.216 K 84.40 % -353.974 K 61.51 % -919.541 K -132.72 % -395.121 K -297.67 % -99.359 K
Acquisitions net 0.000 0.000 -100.00 % 18.453 K -21.57 % 23.528 K 0.000 0.000
Purchases of investments -1.940 M 35.74 % -3.019 M -88.71 % -1.600 M 61.70 % -4.177 M -302.61 % -1.038 M 0.000
Sales maturities of investments 0.000 -100.00 % 2.656 M -20.86 % 3.356 M 32.77 % 2.528 M 0.000 0.000
Other investing activites -3.125 M -160.68 % -1.199 M -364.71 % -257.946 K -191.46 % 282.027 K 721.16 % 34.345 K -68.73 % 109.837 K
Net cash used for investing activites -5.163 M -219.32 % -1.617 M -239.04 % 1.163 M 151.38 % -2.263 M -61.86 % -1.398 M -13 445.34 % 10.478 K
Debt repayment 4.599 M 3 389.65 % -139.801 K -195.80 % 145.930 K -39.05 % 239.429 K 0.000 0.000
Common stock issued 4.442 M 869.21 % 458.341 K -16.42 % 548.367 K -34.39 % 835.813 K 1.91 % 820.135 K 154.63 % 322.084 K
Common stock repurchased -179.185 K 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -183.071 K 31.72 % -268.109 K -54.62 % -173.404 K 53.87 % -375.871 K 0.65 % -378.312 K 0.000
Net cash used provided by financing activities 8.679 M 17 109.62 % 50.431 K -90.32 % 520.893 K -51.56 % 1.075 M 143.36 % 441.823 K 37.18 % 322.084 K
Effect of forex changes on cash 5.999 K 102.48 % -241.643 K -30.37 % -185.351 K -234.92 % 137.380 K -29.63 % 195.227 K 291.26 % -102.076 K
Net change in cash 2.238 M 442.94 % 412.265 K -81.94 % 2.282 M 288.62 % -1.210 M -171.70 % 1.688 M 157.35 % 655.824 K
Cash at beginning of period 5.362 M 8.33 % 4.950 M 85.57 % 2.667 M -31.21 % 3.877 M 77.08 % 2.190 M 42.76 % 1.534 M
Cash at end of period 7.600 M 41.74 % 5.362 M 8.33 % 4.950 M 85.57 % 2.667 M -31.21 % 3.877 M 77.08 % 2.190 M
Operating cash flow -1.283 M -157.80 % 2.220 M 183.24 % 783.940 K 591.76 % -159.416 K -106.51 % 2.449 M 475.79 % 425.338 K
Capital expenditure -98.237 K -77.91 % -55.216 K 84.40 % -353.974 K 61.51 % -919.541 K -132.72 % -395.121 K -297.67 % -99.359 K
Free CashFlow -1.382 M -163.81 % 2.165 M 403.58 % 429.966 K 139.85 % -1.079 M -152.53 % 2.054 M 530.08 % 325.979 K
2025 2024 2023 2022 2021 2020
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
Revenue 6.712 M -22.67 % 8.681 M 4.80 % 8.283 M -9.79 % 9.182 M -0.67 % 9.243 M -31.96 % 13.585 M 32.01 % 10.291 M 14.02 % 9.025 M 0.00 % 9.025 M 49.18 % 6.050 M 0.00 % 6.050 M
Net income -3.159 M -1 741.09 % -171.590 K -195.20 % 180.242 K -46.66 % 337.899 K 141.72 % 139.790 K -90.20 % 1.426 M 254.58 % 402.213 K -59.77 % 999.705 K 0.00 % 999.705 K 209.77 % 322.727 K 0.00 % 322.727 K
Income before tax -2.976 M -768.60 % 445.124 K -15.22 % 525.009 K -43.22 % 924.635 K 104.06 % 453.120 K -78.31 % 2.089 M 115.00 % 971.799 K -39.68 % 1.611 M 0.00 % 1.611 M 187.49 % 560.372 K 0.00 % 560.372 K
Income before tax ratio -0.44 -964.64 % 0.05 -19.10 % 0.06 -37.06 % 0.10 105.43 % 0.05 -68.13 % 0.15 62.87 % 0.09 -47.10 % 0.18 0.00 % 0.18 92.71 % 0.09 0.00 % 0.09
EBITDA -2.768 M -497.73 % 695.988 K -21.25 % 883.850 K -28.75 % 1.240 M 61.19 % 769.562 K -67.72 % 2.384 M 93.86 % 1.230 M -29.42 % 1.743 M 0.00 % 1.743 M 142.53 % 718.490 K 0.00 % 718.490 K
Net income ratio -0.47 -2 280.91 % -0.02 -190.84 % 0.02 -40.87 % 0.04 143.34 % 0.02 -85.59 % 0.10 168.61 % 0.04 -64.72 % 0.11 0.00 % 0.11 107.64 % 0.05 0.00 % 0.05
Ratio EBITDA -0.41 -614.34 % 0.08 -24.86 % 0.11 -21.02 % 0.14 62.28 % 0.08 -52.57 % 0.18 46.86 % 0.12 -38.10 % 0.19 0.00 % 0.19 62.57 % 0.12 0.00 % 0.12
Gross profit ratio 0.23 -13.35 % 0.27 1.17 % 0.27 1.60 % 0.26 6.99 % 0.25 -28.20 % 0.34 19.34 % 0.29 4.27 % 0.28 0.00 % 0.28 16.36 % 0.24 0.00 % 0.24
Weighted average shs out dil 21.108 M -2.88 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M -78.27 % 100.000 M 0.00 % 100.000 M
Weighted average shs out 21.108 M -2.88 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M 0.00 % 21.735 M -78.27 % 100.000 M 0.00 % 100.000 M
EPS diluted -0.15 -3 746.15 % 0.00 -146.99 % 0.01 -46.45 % 0.02 142.19 % 0.01 -90.24 % 0.07 254.59 % 0.02 -59.78 % 0.05 0.00 % 0.05 1 293.94 % 0.00 0.00 % 0.00
Earnings per share -0.15 -3 746.15 % 0.00 -146.99 % 0.01 -46.45 % 0.02 142.19 % 0.01 -90.24 % 0.07 254.59 % 0.02 -59.78 % 0.05 0.00 % 0.05 1 293.94 % 0.00 0.00 % 0.00
Gross profit 1.576 M -32.99 % 2.353 M 6.02 % 2.219 M -8.34 % 2.421 M 6.28 % 2.278 M -51.14 % 4.662 M 57.54 % 2.959 M 18.90 % 2.489 M 0.00 % 2.489 M 73.59 % 1.434 M 0.00 % 1.434 M
Income tax expense 27.044 K -66.84 % 81.563 K 88.63 % 43.239 K -44.47 % 77.870 K 159.92 % 29.959 K -58.75 % 72.632 K -20.15 % 90.955 K -20.69 % 114.683 K 0.00 % 114.683 K 987.56 % 10.545 K 0.00 % 10.545 K
Cost of revenue 5.136 M -18.84 % 6.328 M 4.35 % 6.064 M -10.30 % 6.761 M -2.94 % 6.966 M -21.93 % 8.922 M 21.70 % 7.331 M 12.17 % 6.536 M 0.00 % 6.536 M 41.60 % 4.616 M 0.00 % 4.616 M
General and administrative expenses 1.884 M 47.47 % 1.278 M 166.08 % 480.142 K 32.02 % 363.692 K -35.53 % 564.152 K 0.000 0.000 -100.00 % 842.833 K 0.00 % 842.833 K 12.72 % 747.735 K 0.00 % 747.735 K
Selling and marketing expenses 2.594 M 506.11 % 427.912 K 72.03 % 248.742 K -3.12 % 256.753 K 2.49 % 250.504 K 0.000 0.000 -100.00 % 95.615 K 0.00 % 95.615 K 75.28 % 54.550 K 0.00 % 54.550 K
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 4.589 M 136.43 % 1.941 M 12.82 % 1.720 M 14.78 % 1.499 M -20.38 % 1.882 M -28.25 % 2.623 M 28.32 % 2.044 M 121.97 % 920.997 K 0.00 % 920.997 K 12.66 % 817.523 K 0.00 % 817.523 K
Cost and expenses -9.725 M -217.61 % 8.269 M 6.22 % 7.785 M -5.75 % 8.260 M -6.65 % 8.848 M -23.37 % 11.546 M 23.14 % 9.376 M 25.73 % 7.457 M 0.00 % 7.457 M 37.25 % 5.433 M 0.00 % 5.433 M
Research and development expenses 9.999 K -90.69 % 107.346 K -7.29 % 115.790 K -18.44 % 141.962 K 30.98 % 108.382 K -36.03 % 169.434 K 27.35 % 133.045 K 31.54 % 101.146 K 0.00 % 101.146 K 860.59 % 10.530 K 0.00 % 10.530 K
Selling general and administrative expenses 4.579 M 149.73 % 1.833 M 14.27 % 1.604 M 18.26 % 1.357 M -23.52 % 1.774 M -27.71 % 2.454 M 28.39 % 1.911 M 133.13 % 819.852 K 0.00 % 819.852 K 2.19 % 802.285 K 0.00 % 802.285 K
Interest income 31.189 K 30.21 % 23.952 K 10.86 % 21.605 K 261.11 % 5.983 K -83.27 % 35.755 K -12.18 % 40.714 K 11.71 % 36.445 K 207.29 % 11.860 K 0.00 % 11.860 K 79.25 % 6.617 K 0.00 % 6.617 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 207.946 K -17.11 % 250.867 K -30.09 % 358.836 K 13.61 % 315.862 K -0.18 % 316.441 K 7.30 % 294.907 K 14.28 % 258.062 K 96.21 % 131.524 K 0.00 % 131.524 K 28.80 % 102.113 K 0.00 % 102.113 K
Operating income -3.012 M -831.57 % 411.769 K -17.42 % 498.610 K -45.93 % 922.140 K 133.11 % 395.580 K -80.60 % 2.039 M 122.81 % 915.120 K -41.64 % 1.568 M 0.00 % 1.568 M 199.72 % 523.199 K 0.00 % 523.199 K
Operating income ratio -0.45 -1 046.07 % 0.05 -21.20 % 0.06 -40.06 % 0.10 134.68 % 0.04 -71.49 % 0.15 68.79 % 0.09 -48.82 % 0.17 0.00 % 0.17 100.90 % 0.09 0.00 % 0.09
Total other income expenses net 36.275 K 8.75 % 33.355 K 26.34 % 26.400 K 958.12 % 2.495 K -95.66 % 57.544 K 14.18 % 50.399 K -11.07 % 56.675 K 32.06 % 42.915 K 0.00 % 42.915 K 15.45 % 37.173 K 0.00 % 37.173 K
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
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-03-31 2020-09-30 2020-03-31
Net debt -4.536 M 1.08 % -4.586 M 6.92 % -4.927 M -38.58 % -3.555 M 17.75 % -4.322 M -22.99 % -3.514 M -66.58 % -2.110 M 31.63 % -3.086 M -27.18 % -2.426 M -37.32 % -1.767 M
Total investments 3.031 M -21.63 % 3.868 M 241.92 % 1.131 M -46.90 % 2.130 M 66.21 % 1.282 M -32.65 % 1.903 M -47.09 % 3.597 M 65.26 % 2.176 M 100.00 % 1.088 M 0.000
Total debt 3.064 M 673.48 % 396.122 K -9.02 % 435.395 K 3.40 % 421.082 K -32.90 % 627.519 K 71.66 % 365.559 K -34.45 % 557.668 K -29.57 % 791.770 K 30.37 % 607.336 K 43.61 % 422.901 K
Accumulated other comprehensive income loss -217.941 K -253.59 % 141.896 K 185.47 % -166.018 K 42.78 % -290.115 K -183.32 % 348.196 K -32.46 % 515.576 K -53.93 % 1.119 M 37.94 % 811.257 K 116.88 % 374.062 K 692.49 % -63.134 K
Retained earnings -3.069 M -167.17 % 4.569 M -45.45 % 8.376 M 5.83 % 7.914 M 2.33 % 7.734 M 4.24 % 7.420 M 1.92 % 7.280 M 31.35 % 5.542 M 19.66 % 4.632 M 24.46 % 3.722 M
Common stock 2.370 K 9.02 % 2.174 K 6.10 % 2.049 K 0.00 % 2.049 K 0.99 % 2.029 K 1.45 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K
Total equity 16.557 M -18.63 % 20.349 M 18.94 % 17.108 M 2.64 % 16.667 M -0.36 % 16.727 M 9.15 % 15.325 M -4.99 % 16.129 M 35.32 % 11.919 M 23.32 % 9.665 M 30.42 % 7.411 M
Other non current liabilities 126.759 K 1 850.44 % 6.499 K -72.44 % 23.585 K 277.36 % 6.250 K -5.85 % 6.638 K 3.57 % 6.409 K -10.89 % 7.192 K 0.000 0.000 0.000
Long term debt 258.974 K 67.80 % 154.338 K -17.39 % 186.833 K 49.56 % 124.924 K -35.94 % 195.010 K 56.58 % 124.540 K -48.09 % 239.919 K -44.96 % 435.900 K 22.72 % 355.202 K 29.40 % 274.503 K
Total non current liabilities 385.733 K 121.87 % 173.856 K -17.38 % 210.418 K 15.04 % 182.911 K -9.29 % 201.648 K 53.99 % 130.949 K -47.01 % 247.110 K -43.31 % 435.900 K 22.72 % 355.202 K 29.40 % 274.503 K
Other current liabilities 2.637 M 234.82 % 787.460 K 61.12 % 488.732 K 54.91 % 315.504 K -47.67 % 602.860 K -35.27 % 931.415 K 5.02 % 886.858 K 103.56 % 435.665 K -49.59 % 864.278 K -33.15 % 1.293 M
Deferred revenue 1.063 M 36.79 % 777.304 K 29.84 % 598.661 K 33.76 % 447.554 K -23.45 % 584.644 K -6.89 % 627.939 K 38.66 % 452.856 K -13.64 % 524.398 K -4.80 % 550.860 K -4.58 % 577.322 K
Short term debt 2.805 M 519.45 % 452.813 K 82.17 % 248.562 K -54.34 % 544.339 K -24.34 % 719.415 K 242.24 % -505.774 K -59.42 % -317.259 K -13.83 % -278.719 K -327.74 % -65.161 K -143.91 % 148.398 K
Total current liabilities 7.866 M 145.69 % 3.202 M 34.21 % 2.386 M -18.96 % 2.944 M -21.83 % 3.766 M 18.21 % 3.186 M 6.24 % 2.999 M 15.44 % 2.598 M 0.19 % 2.593 M 0.19 % 2.588 M
Total liabilities 8.252 M 144.46 % 3.376 M 30.03 % 2.596 M -16.97 % 3.127 M -21.20 % 3.968 M 19.62 % 3.317 M 2.18 % 3.246 M 7.00 % 3.034 M 2.91 % 2.948 M 2.99 % 2.862 M
Other non current assets 1.013 M 112.43 % 476.787 K -28.44 % 666.274 K 28.13 % 519.980 K 5.10 % 494.738 K 315.40 % 119.098 K -34.23 % 181.073 K 287.55 % 46.722 K -63.75 % 128.876 K -38.93 % 211.029 K
Long term investments 0.000 -100.00 % 1.105 M 0.000 -100.00 % 416.813 K -11.35 % 470.183 K -15.33 % 555.312 K -32.19 % 818.975 K -25.89 % 1.105 M 100.00 % 552.535 K 0.000
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -0.500 0.000
Property plant equipment net 819.603 K 3.05 % 795.331 K -16.00 % 946.826 K -8.16 % 1.031 M -27.42 % 1.420 M 20.08 % 1.183 M -27.00 % 1.620 M 24.15 % 1.305 M 35.19 % 965.433 K 54.30 % 625.673 K
Total non current assets 1.838 M -24.92 % 2.448 M 51.77 % 1.613 M -22.12 % 2.071 M -15.02 % 2.437 M 24.24 % 1.962 M -28.65 % 2.750 M 6.29 % 2.587 M 43.94 % 1.797 M 78.36 % 1.008 M
Other current assets 1.828 M 924.62 % 178.361 K -71.90 % 634.774 K -46.05 % 1.177 M -71.05 % 4.064 M -9.99 % 4.515 M 782.75 % 511.472 K -69.22 % 1.662 M -27.43 % 2.290 M -21.53 % 2.918 M
Short term investments 3.031 M 9.72 % 2.763 M 144.24 % 1.131 M -33.98 % 1.713 M 111.15 % 811.498 K -39.78 % 1.348 M -51.49 % 2.778 M 159.28 % 1.071 M 100.00 % 535.683 K 0.000
cash and cash equivalents 7.600 M 52.55 % 4.982 M -7.09 % 5.362 M 34.85 % 3.976 M -19.67 % 4.950 M 27.58 % 3.880 M 45.46 % 2.667 M -31.21 % 3.877 M 27.82 % 3.034 M 38.54 % 2.190 M
Cash and short term investments 10.632 M 37.27 % 7.745 M 19.28 % 6.493 M 14.12 % 5.690 M -1.24 % 5.761 M 10.21 % 5.228 M -4.00 % 5.445 M 10.03 % 4.949 M 38.65 % 3.569 M 63.00 % 2.190 M
Total current assets 22.971 M 7.97 % 21.276 M 17.72 % 18.074 M 1.98 % 17.723 M -2.93 % 18.257 M 9.46 % 16.680 M 0.33 % 16.625 M 34.44 % 12.366 M 14.33 % 10.816 M 16.73 % 9.265 M
Inventory 1.800 M -44.44 % 3.240 M -18.81 % 3.990 M -15.75 % 4.736 M -4.19 % 4.943 M 5.10 % 4.703 M -10.45 % 5.252 M 34.73 % 3.898 M 45.42 % 2.681 M 83.23 % 1.463 M
Net receivables 8.712 M -13.85 % 10.113 M 44.91 % 6.979 M 5.14 % 6.637 M 0.97 % 6.574 M 26.80 % 5.184 M -4.39 % 5.422 M 67.53 % 3.237 M 9.15 % 2.965 M 10.07 % 2.694 M
Tax assets 5.613 K -92.09 % 70.989 K 0.000 -100.00 % 103.547 K 98.41 % 52.188 K -50.15 % 104.699 K -19.08 % 129.383 K -0.55 % 130.105 K -13.58 % 150.557 K -11.96 % 171.008 K
Other assets 0.000 0.000 -100.00 % 17.272 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 0.500 0.000
Account payables 1.143 M -3.45 % 1.184 M 28.22 % 923.582 K -39.50 % 1.526 M -11.79 % 1.731 M 36.62 % 1.267 M 9.27 % 1.159 M 3.23 % 1.123 M 3.52 % 1.085 M 3.65 % 1.047 M
Tax payables 218.342 K 0.000 -100.00 % 126.119 K 14.66 % 109.997 K -14.47 % 128.611 K 8.21 % 118.854 K -34.75 % 182.152 K 14.68 % 158.835 K 22.76 % 129.391 K 29.46 % 99.947 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 6.087 M -7.17 % 6.557 M 3.01 % 6.365 M 8.54 % 5.865 M -1.01 % 5.925 M 13.54 % 5.218 M -5.56 % 5.526 M 32.75 % 4.162 M 22.95 % 3.385 M 29.79 % 2.608 M
Capital lease obligations 534.187 K 46.21 % 365.367 K -16.08 % 435.395 K 16.70 % 373.105 K -22.58 % 481.916 K 31.83 % 365.559 K -34.45 % 557.668 K -29.57 % 791.770 K 30.37 % 607.336 K 43.61 % 422.901 K
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 13.755 M 51.52 % 9.078 M 258.75 % 2.530 M -20.33 % 3.176 M 16.86 % 2.718 M 169.99 % 1.007 M -53.51 % 2.165 M 54.52 % 1.401 M 27.22 % 1.101 M 37.41 % 801.598 K
Deferred tax liabilities non current 0.000 -100.00 % 13.019 K 0.000 -100.00 % 51.738 K 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 24.809 M 4.57 % 23.724 M 20.40 % 19.704 M -0.45 % 19.794 M -4.35 % 20.695 M 11.01 % 18.641 M -3.78 % 19.375 M 29.57 % 14.953 M 18.55 % 12.613 M 22.78 % 10.273 M
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-03-31 2020-09-30 2020-03-31
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
Deferred income tax -8.826 K -1 092.80 % 889.000 126.00 % -3.419 K -110.81 % 31.635 K 1 008.06 % 2.855 K 105.50 % -51.929 K -247.22 % 35.274 K -2.05 % 36.011 K 0.00 % 36.011 K 219.60 % -30.109 K 0.00 % -30.109 K
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 598.327 K -66.04 % 1.762 M 559.55 % -383.391 K 62.21 % -1.015 M -4 135.26 % -23.956 K 99.07 % -2.590 M -102.19 % -1.281 M -207.55 % -416.486 K 0.00 % -416.486 K 17.09 % -502.341 K 0.00 % -502.341 K
Accounts receivables -41.249 K -134.64 % 119.066 K -87.64 % 963.167 K 219.63 % -805.110 K -55.58 % -517.483 K 75.49 % -2.111 M -606.37 % -298.907 K -797.92 % 42.828 K 0.00 % 42.828 K 114.03 % -305.340 K 0.00 % -305.340 K
Inventory 118.432 K -85.62 % 823.678 K 2 361.98 % -36.414 K 76.58 % -155.452 K -615.48 % -21.727 K -156.64 % 38.363 K 102.75 % -1.394 M -10 278.85 % -13.431 K 0.00 % -13.431 K -123.21 % 57.863 K 0.00 % 57.863 K
Accounts payables 227.308 K 0.000 100.00 % -105.258 K -124.88 % 422.992 K 66.80 % 253.587 K 193.45 % -271.372 K -190.13 % 301.103 K 7 312.91 % -4.175 K 0.00 % -4.175 K -134.52 % 12.094 K 0.00 % 12.094 K
Other working capital 293.836 K -64.13 % 819.134 K 167.98 % -1.205 M -152.58 % -477.028 K -282.30 % 261.667 K 206.62 % -245.417 K -321.43 % 110.834 K 125.09 % -441.709 K 0.00 % -441.709 K -513.25 % 106.887 K 0.00 % 106.887 K
Other non cash items 2.358 M 8 667.14 % 26.900 K -71.80 % 95.383 K -93.07 % 1.376 M -1.05 % 1.390 M -63.17 % 3.775 M 56.39 % 2.414 M 239.20 % 711.592 K 0.00 % 711.592 K 65.02 % 431.222 K 0.00 % 431.222 K
Net cash provided by operating activities -3.310 K -100.18 % 1.869 M 431.74 % 351.474 K 385.99 % -122.896 K -113.55 % 906.837 K 1 234.44 % -79.937 K -0.58 % -79.478 K -106.49 % 1.225 M 0.00 % 1.225 M 475.79 % 212.669 K 0.00 % 212.669 K
Investments in property plant and equipment -50.975 K -63.60 % -31.158 K -29.52 % -24.057 K 92.24 % -309.865 K -602.50 % -44.109 K 64.37 % -123.804 K 84.44 % -795.736 K -302.78 % -197.561 K 0.00 % -197.561 K -297.67 % -49.680 K 0.00 % -49.680 K
Acquisitions net -31.158 K -309.76 % 14.854 K 300.00 % -7.427 K -147.63 % 15.593 K 445.21 % 2.860 K -87.84 % 23.528 K 0.000 0.000 0.000 0.000 0.000
Purchases of investments -2.250 M 40.19 % -3.762 M -230.52 % -1.138 M 17.20 % -1.375 M -509.96 % -225.359 K 93.14 % -3.286 M -268.45 % -891.711 K -71.89 % -518.775 K 0.00 % -518.775 K 0.000 0.000
Sales maturities of investments 0.000 -100.00 % 5.032 M 3 484.18 % 140.386 K -92.64 % 1.907 M 31.53 % 1.450 M -32.08 % 2.134 M 442.32 % 393.565 K 0.000 0.000 0.000 0.000
Other investing activites -2.439 M -42.95 % -1.706 M -1 102.43 % -141.917 K -117.72 % 801.009 K 175.64 % -1.059 M -403.08 % 349.402 K 618.59 % -67.375 K -492.34 % 17.173 K 0.00 % 17.173 K -68.73 % 54.919 K 0.00 % 54.919 K
Net cash used for investing activites -4.771 M -953.00 % -453.122 K 61.31 % -1.171 M -212.74 % 1.039 M 737.04 % 124.110 K 113.76 % -902.000 K 33.74 % -1.361 M -94.70 % -699.163 K 0.00 % -699.163 K -13 445.34 % 5.239 K 0.00 % 5.239 K
Debt repayment 29.961 K 0.000 0.000 -100.00 % 145.930 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 4.254 M 0.000 -100.00 % 365.540 K 0.000 -100.00 % 552.892 K 1 579.40 % 32.922 K -95.90 % 802.890 K 95.79 % 410.068 K 0.00 % 410.068 K 154.63 % 161.042 K 0.00 % 161.042 K
Common stock repurchased 0.000 100.00 % -98.220 K 0.000 100.00 % -2.262 K 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
Other financing activites 9.819 K 145.87 % -21.406 K 93.19 % -314.131 K -78.67 % -175.819 K -115 014.38 % 153.000 100.25 % -60.662 K -120.21 % 300.092 K 258.65 % -189.156 K 0.00 % -189.156 K 0.000 0.000
Net cash used provided by financing activities 4.294 M 3 689.25 % -119.626 K -208.51 % 110.244 K 442.89 % -32.151 K -105.81 % 553.045 K 2 093.67 % -27.740 K -102.52 % 1.103 M 399.29 % 220.912 K 0.00 % 220.912 K 37.18 % 161.042 K 0.00 % 161.042 K
Effect of forex changes on cash 101.065 K 352.52 % 22.334 K 116.92 % -131.989 K -241.84 % 93.057 K 150.10 % -185.732 K 0.000 0.000 -100.00 % 97.614 K 0.00 % 97.614 K 291.26 % -51.038 K 0.00 % -51.038 K
Net change in cash -379.958 K -127.42 % 1.386 M 242.35 % -973.505 K -190.99 % 1.070 M -11.76 % 1.213 M 220.09 % -1.010 M -198.94 % -337.753 K -120.01 % 1.688 M 0.00 % 1.688 M 157.35 % 655.824 K 0.00 % 655.824 K
Cash at beginning of period 5.362 M 34.85 % 3.976 M -19.67 % 4.950 M 27.58 % 3.880 M 45.46 % 2.667 M -27.46 % 3.677 M 0.000 -100.00 % 2.190 M 0.00 % 2.190 M 42.76 % 1.534 M 0.00 % 1.534 M
Cash at end of period 4.982 M -7.09 % 5.362 M 34.85 % 3.976 M -19.67 % 4.950 M 27.58 % 3.880 M 45.46 % 2.667 M 889.75 % -337.753 K -108.71 % 3.877 M 0.00 % 3.877 M 77.08 % 2.190 M 0.00 % 2.190 M
Operating cash flow -3.310 K -100.18 % 1.869 M 431.74 % 351.474 K 385.99 % -122.896 K -113.55 % 906.837 K 1 234.44 % -79.937 K -0.58 % -79.478 K -106.49 % 1.225 M 0.00 % 1.225 M 475.79 % 212.669 K 0.00 % 212.669 K
Capital expenditure -50.979 K -63.61 % -31.159 K -29.52 % -24.057 K 92.24 % -309.865 K -602.50 % -44.109 K 64.37 % -123.804 K 84.44 % -795.736 K -302.78 % -197.561 K 0.00 % -197.561 K -297.67 % -49.680 K 0.00 % -49.680 K
Free CashFlow -54.290 K -102.95 % 1.838 M 461.30 % 327.417 K 175.66 % -432.761 K -150.16 % 862.728 K 523.44 % -203.741 K 76.72 % -875.214 K -185.22 % 1.027 M 0.00 % 1.027 M 530.08 % 162.990 K 0.00 % 162.990 K
2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019