HERC.L

Hercules Site Services Plc HERC.L

Finances

2024 2023 2022 2021 2020 2019 2018
Revenue 101.934 M 20.40 % 84.665 M 70.87 % 49.549 M 51.28 % 32.754 M 43.01 % 22.904 M -25.39 % 30.700 M 54.50 % 19.870 M
Net income -1.671 M -317.01 % 770.000 K 139.99 % 320.852 K 670.88 % -56.203 K -107.47 % 752.187 K -59.46 % 1.855 M 135.73 % 787.068 K
Income before tax 2.247 M 250.37 % 641.321 K 299.12 % 160.685 K -68.83 % 515.517 K -46.43 % 962.254 K -34.38 % 1.466 M 51.38 % 968.663 K
Income before tax ratio 0.02 191.01 % 0.01 133.58 % 0.00 -79.40 % 0.02 -62.54 % 0.04 -12.05 % 0.05 -2.02 % 0.05
EBITDA 4.372 M 14.08 % 3.833 M 119.62 % 1.745 M 18.48 % 1.473 M -0.01 % 1.473 M -15.11 % 1.735 M 36.64 % 1.270 M
Net income ratio -0.02 -280.25 % 0.01 40.45 % 0.01 477.38 % 0.00 -105.22 % 0.03 -45.66 % 0.06 52.57 % 0.04
Ratio EBITDA 0.04 -5.25 % 0.05 28.53 % 0.04 -21.68 % 0.04 -30.08 % 0.06 13.78 % 0.06 -11.56 % 0.06
Gross profit ratio 0.15 -6.33 % 0.16 -20.54 % 0.20 -3.34 % 0.20 9.92 % 0.19 24.96 % 0.15 -8.19 % 0.16
Weighted average shs out dil 64.062 M 5.36 % 60.803 M 9.28 % 55.640 M -5.13 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M
Weighted average shs out 64.062 M 5.36 % 60.803 M 9.28 % 55.640 M -5.13 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M
EPS diluted -0.03 -305.51 % 0.01 118.97 % 0.01 680.00 % 0.00 -107.81 % 0.01 -59.49 % 0.03 135.82 % 0.01
Earnings per share -0.03 -305.51 % 0.01 118.97 % 0.01 680.00 % 0.00 -107.81 % 0.01 -59.49 % 0.03 135.82 % 0.01
Gross profit 14.973 M 12.77 % 13.277 M 35.77 % 9.779 M 46.23 % 6.687 M 57.20 % 4.254 M -6.77 % 4.563 M 41.84 % 3.217 M
Income tax expense 611.000 K 573.64 % -129.000 K 19.46 % -160.167 K -128.01 % 571.720 K 172.16 % 210.067 K 154.01 % -388.929 K -314.17 % 181.595 K
Cost of revenue 86.961 M 32.36 % 65.698 M 65.19 % 39.770 M 52.57 % 26.067 M 39.77 % 18.650 M -28.64 % 26.137 M 56.95 % 16.653 M
General and administrative expenses 11.601 M -0.02 % 11.603 M 27.88 % 9.073 M 48.29 % 6.119 M 65.31 % 3.701 M 17.20 % 3.158 M 42.82 % 2.211 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -6.000 K 99.30 % -852.000 K -2 230.73 % -36.555 K 84.42 % -234.700 K -16.73 % -201.055 K -496.80 % -33.689 K -3 330.65 % -982.000
Operating expenses 11.601 M 7.87 % 10.755 M 18.53 % 9.073 M 53.75 % 5.901 M 66.01 % 3.555 M 13.78 % 3.124 M 41.36 % 2.210 M
Cost and expenses 98.562 M 27.52 % 77.291 M 58.24 % 48.844 M 52.54 % 32.021 M 44.21 % 22.205 M -24.11 % 29.261 M 55.12 % 18.863 M
Research and development expenses 6.000 K 50.00 % 4.000 K -89.06 % 36.555 K 108.83 % 17.505 K -67.91 % 54.555 K 0.000 0.000
Selling general and administrative expenses 11.601 M -0.02 % 11.603 M 27.88 % 9.073 M 48.29 % 6.119 M 65.31 % 3.701 M 17.20 % 3.158 M 42.82 % 2.211 M
Interest income 59.000 K 17 998.16 % 326.000 -92.97 % 4.634 K 17 062.96 % 27.000 -99.82 % 15.278 K 648.92 % 2.040 K 11.84 % 1.824 K
Interest expense 1.184 M 26.09 % 939.000 K 70.62 % 550.338 K 136.70 % 232.500 K 187.59 % 80.843 K 176.31 % 29.258 K -3.91 % 30.450 K
Depreciation and amortization 941.000 K -46.89 % 1.772 M 71.35 % 1.034 M 42.66 % 724.844 K 89.85 % 381.796 K 29.66 % 294.470 K 12.69 % 261.302 K
Operating income 3.372 M 63.66 % 2.060 M 191.96 % 705.698 K -10.23 % 786.106 K 9.99 % 714.717 K -50.33 % 1.439 M 42.90 % 1.007 M
Operating income ratio 0.03 35.93 % 0.02 70.87 % 0.01 -40.66 % 0.02 -23.09 % 0.03 -33.42 % 0.05 -7.51 % 0.05
Total other income expenses net -1.125 M 20.72 % -1.419 M -160.36 % -545.013 K -101.42 % -270.589 K -2 065.63 % 13.766 K -50.08 % 27.574 K 172.22 % -38.183 K
2024 2023 2022 2021 2020 2019 2018
2024 2023 2022 2021 2020 2019 2018 2017
Net debt 6.275 M -72.47 % 22.793 M 24.91 % 18.248 M 97.92 % 9.220 M 128.91 % 4.028 M 543.35 % 626.077 K 90.21 % 329.150 K 15.00 % 286.229 K
Total investments 0.000 0.000 0.000 -100.00 % 271.450 K -12.31 % 309.566 K 34.46 % 230.235 K 31.23 % 175.443 K -5.17 % 185.000 K
Total debt 12.668 M -52.99 % 26.945 M 38.46 % 19.460 M 82.12 % 10.685 M 76.81 % 6.043 M 276.43 % 1.605 M 17.49 % 1.366 M -2.96 % 1.408 M
Accumulated other comprehensive income loss 107.000 K 56.05 % 68.569 K 72.40 % 39.774 K 0.000 0.000 0.000 0.000 0.000
Retained earnings 769.000 K -78.22 % 3.531 M 6.26 % 3.323 M -1.90 % 3.387 M -46.40 % 6.319 M 13.27 % 5.579 M 50.31 % 3.711 M -36.21 % 5.818 M
Common stock 75.000 K 20.14 % 62.428 K 6.44 % 58.650 K 17.30 % 50.000 K 0.000 -100.00 % 2.000 0.00 % 2.000 0.00 % 2.000
Total equity 11.708 M 35.24 % 8.657 M 26.60 % 6.838 M 98.96 % 3.437 M -45.61 % 6.319 M 13.27 % 5.579 M 50.31 % 3.711 M -36.21 % 5.818 M
Other non current liabilities 1.037 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 1.316 M -90.25 % 13.496 M 24.06 % 10.879 M 61.93 % 6.718 M 31.57 % 5.106 M 271.86 % 1.373 M 8.99 % 1.260 M -4.15 % 1.315 M
Total non current liabilities 3.103 M -77.28 % 13.655 M 22.29 % 11.166 M 55.82 % 7.166 M 31.54 % 5.448 M 279.37 % 1.436 M 6.47 % 1.349 M -4.52 % 1.413 M
Other current liabilities 15.085 M 186.09 % 5.273 M 95.33 % 2.699 M 37.08 % 1.969 M 31.27 % 1.500 M -12.04 % 1.705 M 14.02 % 1.496 M 3.47 % 1.446 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 11.352 M -15.59 % 13.448 M 56.72 % 8.581 M 116.31 % 3.967 M 323.36 % 937.029 K 303.44 % 232.259 K 118.05 % 106.516 K 13.73 % 93.653 K
Total current liabilities 32.707 M 28.92 % 25.370 M 59.65 % 15.891 M 81.67 % 8.747 M 46.88 % 5.955 M 36.99 % 4.347 M 16.84 % 3.721 M 40.98 % 2.639 M
Total liabilities 35.810 M -8.24 % 39.025 M 44.23 % 27.057 M 70.03 % 15.913 M 39.55 % 11.403 M 97.17 % 5.783 M 14.08 % 5.069 M 25.12 % 4.052 M
Other non current assets 11.833 M 0.000 0.000 0.000 100.00 % -124.133 K 0.000 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 366.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 1.956 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.322 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 7.430 M -64.28 % 20.799 M 42.05 % 14.642 M 58.53 % 9.236 M 39.36 % 6.628 M 163.62 % 2.514 M 5.91 % 2.374 M 3.04 % 2.304 M
Total non current assets 21.704 M 4.35 % 20.799 M 42.05 % 14.642 M 58.53 % 9.236 M 39.36 % 6.628 M 163.62 % 2.514 M 5.91 % 2.374 M 3.04 % 2.304 M
Other current assets 17.306 M 1 663.74 % -1.107 M -215.31 % 959.738 K 79.16 % 535.694 K 30.33 % 411.021 K -31.82 % 602.863 K 0.000 0.000
Short term investments 0.000 0.000 0.000 -100.00 % 271.450 K -12.31 % 309.566 K 34.46 % 230.235 K 31.23 % 175.443 K -5.17 % 185.000 K
cash and cash equivalents 6.393 M 53.99 % 4.152 M 242.66 % 1.212 M -17.32 % 1.465 M -27.30 % 2.016 M 105.80 % 979.372 K -5.58 % 1.037 M -7.54 % 1.122 M
Cash and short term investments 6.393 M 53.99 % 4.152 M 242.66 % 1.212 M -30.24 % 1.737 M -25.31 % 2.325 M 92.22 % 1.210 M -0.26 % 1.213 M -7.21 % 1.307 M
Total current assets 37.766 M 49.90 % 25.194 M 30.86 % 19.253 M 90.36 % 10.114 M -8.84 % 11.094 M 25.39 % 8.848 M 38.10 % 6.407 M -15.32 % 7.566 M
Inventory 30.000 K -40.89 % 50.753 K -1.97 % 51.772 K 2 524.02 % 1.973 K -64.75 % 5.597 K 0.000 0.000 0.000
Net receivables 14.037 M -36.48 % 22.098 M 29.76 % 17.030 M 117.24 % 7.839 M -6.14 % 8.352 M 18.72 % 7.035 M 35.45 % 5.194 M -17.01 % 6.259 M
Tax assets 119.000 K 0.000 0.000 0.000 -100.00 % 124.133 K 0.000 0.000 0.000
Other assets -11.952 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 969.000 K -52.02 % 2.019 M -10.55 % 2.258 M 72.66 % 1.308 M 73.69 % 752.810 K -23.25 % 980.920 K 40.18 % 699.733 K 43.09 % 489.025 K
Tax payables 5.301 M 14.50 % 4.630 M 96.75 % 2.353 M 56.53 % 1.503 M -45.64 % 2.765 M 93.55 % 1.429 M 0.70 % 1.419 M 132.24 % 610.919 K
Deferred revenue non current 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
Capital lease obligations 5.373 M -68.37 % 16.985 M 31.35 % 12.931 M 71.37 % 7.546 M 32.41 % 5.699 M 268.75 % 1.545 M 13.10 % 1.366 M -2.94 % 1.408 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 10.757 M 115.33 % 4.996 M 46.19 % 3.417 M 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 750.000 K 373.17 % 158.506 K -44.85 % 287.420 K -35.78 % 447.587 K 31.11 % 341.370 K 443.54 % 62.805 K -29.29 % 88.817 K -9.52 % 98.164 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 47.518 M -0.34 % 47.682 M 40.67 % 33.896 M 75.17 % 19.350 M 9.19 % 17.722 M 55.98 % 11.362 M 29.40 % 8.781 M -11.04 % 9.870 M
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018
Deferred income tax 0.000 100.00 % -85.790 K 46.44 % -160.167 K -128.01 % 571.720 K 405.83 % -186.938 K 0.000 0.000
Stock based compensation 38.000 K 31.03 % 29.000 K -27.09 % 39.774 K 0.000 0.000 0.000 0.000
Change in working capital 2.885 M 3 784.88 % -78.293 K 98.90 % -7.135 M -130.54 % -3.095 M -290.04 % 1.628 M 263.55 % -995.704 K -216.53 % -314.568 K
Accounts receivables 1.408 M 130.01 % -4.691 M 51.21 % -9.615 M -222.44 % -2.982 M -569.84 % 634.654 K 0.000 0.000
Inventory -4.000 K -492.54 % 1.019 K 102.05 % -49.799 K -1 473.77 % 3.625 K 164.77 % -5.597 K 0.000 0.000
Accounts payables 1.481 M -67.89 % 4.612 M 82.29 % 2.530 M 2 271.12 % -116.529 K -112.23 % 952.813 K 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 -100.00 % 46.603 K 0.000 0.000
Other non cash items -334.000 K -148.21 % 692.809 K 22.35 % 566.231 K 123.63 % 253.198 K -71.01 % 873.528 K 253.79 % -568.017 K -438.21 % -105.539 K
Net cash provided by operating activities 5.199 M 67.72 % 3.100 M 158.12 % -5.334 M -233.12 % -1.601 M -146.40 % 3.451 M 488.77 % 586.075 K -6.72 % 628.263 K
Investments in property plant and equipment -327.000 K 14.04 % -380.420 K -66.72 % -228.184 K 36.29 % -358.146 K -53.23 % -233.727 K -29.40 % -180.628 K 51.58 % -373.014 K
Acquisitions net -1.188 M 0.000 -100.00 % 240.755 K 1 103.78 % 20.000 K -24.27 % 26.411 K 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -240.755 K 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 -100.00 % 272.141 K 0.000 0.000 0.000 0.000
Other investing activites 43.000 K -75.12 % 172.804 K -29.58 % 245.389 K 908 748.15 % 27.000 -99.82 % 15.278 K -38.37 % 24.790 K -80.45 % 126.824 K
Net cash used for investing activites -1.472 M -609.00 % -207.616 K -171.75 % 289.346 K 185.58 % -338.118 K -76.07 % -192.038 K -23.23 % -155.838 K 36.70 % -246.190 K
Debt repayment -2.665 M -177.68 % 3.431 M 1.23 % 3.389 M 21.27 % 2.795 M 249.05 % -1.875 M -491.70 % -316.900 K 2.52 % -325.109 K
Common stock issued 5.773 M 264.87 % 1.582 M -53.81 % 3.426 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
Dividends paid -1.091 M -94.08 % -562.144 K -45.93 % -385.202 K 0.000 0.000 0.000 0.000
Other financing activites -3.201 M 27.30 % -4.403 M -168.62 % -1.639 M -16.60 % -1.406 M -304.79 % -347.286 K -102.78 % -171.261 K -21.27 % -141.228 K
Net cash used provided by financing activities -1.184 M -2 561.44 % 48.102 K -99.00 % 4.791 M 244.89 % 1.389 M 162.50 % -2.222 M -355.26 % -488.161 K -4.68 % -466.337 K
Effect of forex changes on cash -301.000 K -54 232.13 % -554.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 2.242 M -23.74 % 2.940 M 1 258.68 % -253.738 K 53.89 % -550.260 K -153.10 % 1.036 M 1 888.86 % -57.924 K 31.26 % -84.264 K
Cash at beginning of period 4.151 M 242.62 % 1.212 M -17.32 % 1.465 M -27.30 % 2.016 M 105.80 % 979.372 K -5.58 % 1.037 M -7.51 % 1.122 M
Cash at end of period 6.393 M 53.99 % 4.152 M 242.66 % 1.212 M -17.32 % 1.465 M -27.30 % 2.016 M 105.80 % 979.372 K -5.58 % 1.037 M
Operating cash flow 6.074 M 95.94 % 3.100 M 158.12 % -5.334 M -233.12 % -1.601 M -146.40 % 3.451 M 488.77 % 586.075 K -6.72 % 628.263 K
Capital expenditure -327.000 K -419.05 % -63.000 K 72.39 % -228.184 K 36.29 % -358.146 K -53.23 % -233.727 K -29.40 % -180.628 K 51.58 % -373.014 K
Free CashFlow 5.747 M 89.23 % 3.037 M 154.60 % -5.562 M -183.87 % -1.959 M -160.91 % 3.217 M 693.42 % 405.447 K 58.84 % 255.249 K
2024 2023 2022 2021 2020 2019 2018
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-03-31
Revenue 54.600 M 2.76 % 53.134 M 8.88 % 48.800 M 2.41 % 47.653 M 28.75 % 37.012 M 25.08 % 29.591 M 48.27 % 19.958 M 42.07 % 14.048 M
Net income -100.000 K -106.96 % 1.436 M 618.00 % 200.000 K -52.41 % 420.235 K 20.07 % 350.000 K -21.14 % 443.852 K 460.86 % -123.000 K -201.65 % 121.000 K
Income before tax 1.100 M -46.26 % 2.047 M 923.50 % 200.000 K -77.46 % 887.321 K 460.70 % -246.000 K -145.25 % 543.685 K 241.95 % -383.000 K -151.83 % 739.000 K
Income before tax ratio 0.02 -47.71 % 0.04 840.02 % 0.00 -77.99 % 0.02 380.16 % -0.01 -136.18 % 0.02 195.74 % -0.02 -136.48 % 0.05
EBITDA 2.200 M -12.18 % 2.505 M 31.84 % 1.900 M -3.07 % 1.960 M 75.49 % 1.117 M 5.74 % 1.056 M 353.39 % 233.000 K -78.24 % 1.071 M
Net income ratio 0.00 -106.78 % 0.03 559.43 % 0.00 -53.53 % 0.01 -6.74 % 0.01 -36.95 % 0.01 343.38 % -0.01 -171.55 % 0.01
Ratio EBITDA 0.04 -14.53 % 0.05 21.09 % 0.04 -5.35 % 0.04 36.30 % 0.03 -15.46 % 0.04 205.79 % 0.01 -84.69 % 0.08
Gross profit ratio 0.13 1.95 % 0.13 -11.09 % 0.15 -17.56 % 0.18 6.33 % 0.17 -14.33 % 0.19 7.59 % 0.18 16.69 % 0.15
Weighted average shs out dil 79.620 M 5.94 % 75.152 M 18.50 % 63.422 M 1.59 % 62.428 M 0.00 % 62.428 M 6.44 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M
Weighted average shs out 79.620 M 5.94 % 75.152 M 18.50 % 63.422 M 1.59 % 62.428 M 0.00 % 62.428 M 6.44 % 58.650 M 0.00 % 58.650 M 0.00 % 58.650 M
EPS diluted 0.00 -106.81 % 0.02 496.88 % 0.00 -52.24 % 0.01 19.64 % 0.01 -26.32 % 0.01 461.90 % 0.00 -200.00 % 0.00
Earnings per share 0.00 -106.81 % 0.02 496.88 % 0.00 -52.24 % 0.01 19.64 % 0.01 -26.32 % 0.01 461.90 % 0.00 -200.00 % 0.00
Gross profit 7.200 M 4.76 % 6.873 M -3.20 % 7.100 M -15.58 % 8.410 M 36.90 % 6.143 M 7.15 % 5.733 M 59.52 % 3.594 M 65.77 % 2.168 M
Income tax expense 0.000 -100.00 % 611.000 K 0.000 -100.00 % 467.086 K 178.37 % -596.000 K -697.00 % 99.833 K 138.40 % -260.000 K -142.07 % 618.000 K
Cost of revenue 47.400 M 2.46 % 46.261 M 10.94 % 41.700 M 6.26 % 39.242 M 27.13 % 30.869 M 29.38 % 23.858 M 45.80 % 16.364 M 37.74 % 11.880 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 -100.00 % 10.200 K 0.000 0.000 0.000 0.000
Operating expenses 5.600 M 26.75 % 4.418 M -26.37 % 6.000 M -19.59 % 7.462 M 28.96 % 5.786 M 9.93 % 5.263 M 38.04 % 3.813 M 167.02 % 1.428 M
Cost and expenses 53.000 M 4.58 % 50.679 M 6.25 % 47.700 M 2.13 % 46.704 M 27.42 % 36.655 M 25.87 % 29.122 M 44.33 % 20.177 M 51.62 % 13.308 M
Research and development expenses 0.000 0.000 0.000 -100.00 % 9.098 K 281.96 % -5.000 K -114.90 % 33.555 K 1 018.50 % 3.000 K -78.57 % 14.000 K
Selling general and administrative expenses 5.600 M 26.75 % 4.418 M -26.37 % 6.000 M -19.60 % 7.463 M 28.87 % 5.791 M 10.73 % 5.230 M 37.27 % 3.810 M 169.45 % 1.414 M
Interest income 0.000 -100.00 % 59.000 K 0.000 -100.00 % 326.000 0.000 -100.00 % 4.634 K 0.000 0.000
Interest expense 500.000 K 3.31 % 484.000 K 21.00 % 400.000 K -52.51 % 842.345 K 45.99 % 577.000 K 51.71 % 380.338 K 123.73 % 170.000 K 8.28 % 157.000 K
Depreciation and amortization 600.000 K 0.000 -100.00 % 1.000 M -1.18 % 1.012 M 33.14 % 760.000 K 30.57 % 582.071 K 28.78 % 452.000 K 36.56 % 331.000 K
Operating income 1.600 M -34.83 % 2.455 M 123.18 % 1.100 M 15.99 % 948.340 K 165.64 % 357.000 K -23.99 % 469.700 K 314.47 % -219.000 K -129.59 % 740.000 K
Operating income ratio 0.03 -36.58 % 0.05 104.98 % 0.02 13.26 % 0.02 106.33 % 0.01 -39.23 % 0.02 244.65 % -0.01 -120.83 % 0.05
Total other income expenses net -500.000 K -22.55 % -408.000 K 54.67 % -900.000 K -1 374.95 % -61.019 K 89.88 % -603.000 K -915.01 % 73.987 K 145.11 % -164.000 K -16 300.00 % -1.000 K
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-03-31
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
Net debt 4.500 M -28.29 % 6.275 M -67.65 % 19.400 M -14.89 % 22.793 M -8.81 % 24.996 M 36.98 % 18.248 M 42.90 % 12.770 M 38.50 % 9.220 M 24.97 % 7.378 M 83.17 % 4.028 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 312.000 K 14.94 % 271.450 K 4.81 % 259.000 K -16.33 % 309.566 K
Total debt 14.300 M 12.88 % 12.668 M -39.96 % 21.100 M -21.69 % 26.945 M -2.27 % 27.572 M 41.69 % 19.460 M 34.95 % 14.420 M 34.95 % 10.685 M 27.95 % 8.351 M 38.18 % 6.043 M
Accumulated other comprehensive income loss 0.000 -100.00 % 107.000 K 7.00 % 100.000 K 45.84 % 68.569 K 71.42 % 40.000 K 0.57 % 39.774 K 0.000 0.000 0.000 0.000
Retained earnings 300.000 K -60.99 % 769.000 K -74.37 % 3.000 M -15.03 % 3.531 M 1.31 % 3.485 M 4.89 % 3.323 M 1.80 % 3.264 M -3.63 % 3.387 M -1.97 % 3.455 M -45.32 % 6.319 M
Common stock 100.000 K 33.33 % 75.000 K -25.00 % 100.000 K 60.18 % 62.428 K 0.69 % 62.000 K 5.71 % 58.650 K -0.59 % 59.000 K 18.00 % 50.000 K 0.000 -100.00 % 2.000
Total equity 13.300 M 13.60 % 11.708 M 39.38 % 8.400 M -2.97 % 8.657 M 0.79 % 8.589 M 25.61 % 6.838 M 1.46 % 6.740 M 96.10 % 3.437 M -0.52 % 3.455 M -45.32 % 6.319 M
Other non current liabilities 1.000 M -3.57 % 1.037 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 700.000 K -46.81 % 1.316 M -88.75 % 11.700 M -13.31 % 13.496 M -12.05 % 15.346 M 41.06 % 10.879 M 16.76 % 9.317 M 38.68 % 6.718 M -5.11 % 7.080 M 38.65 % 5.106 M
Total non current liabilities 2.400 M -22.66 % 3.103 M -73.92 % 11.900 M -12.85 % 13.655 M -9.19 % 15.037 M 34.66 % 11.166 M 17.48 % 9.505 M 32.64 % 7.166 M -7.48 % 7.745 M 42.17 % 5.448 M
Other current liabilities 0.000 -100.00 % 15.085 M 0.000 -100.00 % 5.273 M 1 606.41 % 309.000 K -88.55 % 2.699 M 730.58 % 325.000 K -83.50 % 1.969 M 59.19 % 1.237 M -17.54 % 1.500 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 13.600 M 19.80 % 11.352 M 20.77 % 9.400 M -30.10 % 13.448 M 10.00 % 12.226 M 42.48 % 8.581 M 68.16 % 5.103 M 28.64 % 3.967 M 212.12 % 1.271 M 35.64 % 937.029 K
Total current liabilities 26.300 M -19.59 % 32.707 M 63.54 % 20.000 M -21.17 % 25.370 M 35.51 % 18.722 M 17.81 % 15.891 M 77.32 % 8.962 M 2.46 % 8.747 M 49.32 % 5.858 M -1.63 % 5.955 M
Total liabilities 28.700 M -19.85 % 35.810 M 12.26 % 31.900 M -18.26 % 39.025 M 15.60 % 33.759 M 24.77 % 27.057 M 46.52 % 18.467 M 16.05 % 15.913 M 16.98 % 13.603 M 19.29 % 11.403 M
Other non current assets 0.000 -100.00 % 11.833 M 0.000 100.00 % -3.675 M -1 089.29 % -309.000 K 0.000 0.000 0.000 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 2.200 M 501.09 % 366.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 -100.00 % 1.956 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.200 M -5.25 % 2.322 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 7.900 M 6.33 % 7.430 M -64.79 % 21.100 M 1.45 % 20.799 M -2.78 % 21.394 M 46.11 % 14.642 M 18.47 % 12.360 M 33.82 % 9.236 M -2.04 % 9.429 M 42.26 % 6.628 M
Total non current assets 10.100 M -53.46 % 21.704 M 2.86 % 21.100 M 1.45 % 20.799 M -2.78 % 21.394 M 46.11 % 14.642 M 18.47 % 12.360 M 33.82 % 9.236 M -2.04 % 9.429 M 42.26 % 6.628 M
Other current assets 0.000 -100.00 % 17.306 M 0.000 -100.00 % 582.649 K 0.000 -100.00 % 959.738 K 207.61 % 312.000 K -41.76 % 535.694 K -91.62 % 6.393 M -26.17 % 8.659 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 312.000 K 14.94 % 271.450 K 4.81 % 259.000 K -16.33 % 309.566 K
cash and cash equivalents 9.800 M 53.29 % 6.393 M 276.06 % 1.700 M -59.05 % 4.152 M 61.16 % 2.576 M 112.62 % 1.212 M -26.57 % 1.650 M 12.61 % 1.465 M 50.60 % 973.000 K -51.73 % 2.016 M
Cash and short term investments 9.800 M 53.29 % 6.393 M 276.06 % 1.700 M -59.05 % 4.152 M 61.16 % 2.576 M 112.62 % 1.212 M -38.25 % 1.962 M 12.97 % 1.737 M 40.97 % 1.232 M -47.01 % 2.325 M
Total current assets 31.900 M -15.53 % 37.766 M 96.70 % 19.200 M -28.58 % 26.883 M 28.30 % 20.954 M 8.83 % 19.253 M 49.87 % 12.847 M 27.02 % 10.114 M 32.57 % 7.629 M -31.23 % 11.094 M
Inventory 0.000 -100.00 % 30.000 K -70.00 % 100.000 K 97.03 % 50.753 K 7.99 % 47.000 K -9.22 % 51.772 K 547.15 % 8.000 K 305.47 % 1.973 K -50.68 % 4.000 K -28.53 % 5.597 K
Net receivables 22.100 M 57.44 % 14.037 M -19.33 % 17.400 M -21.26 % 22.098 M 20.55 % 18.331 M 7.64 % 17.030 M 56.57 % 10.877 M 38.75 % 7.839 M 0.000 -100.00 % 104.661 K
Tax assets 0.000 -100.00 % 119.000 K 0.000 -100.00 % 3.675 M 1 089.29 % 309.000 K 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 100.00 % -11.952 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 12.700 M 1 210.63 % 969.000 K -90.86 % 10.600 M 424.90 % 2.019 M -67.36 % 6.187 M 174.05 % 2.258 M -36.12 % 3.534 M 170.28 % 1.308 M 98.41 % 659.000 K -12.46 % 752.810 K
Tax payables 0.000 -100.00 % 5.301 M 0.000 -100.00 % 4.630 M 0.000 -100.00 % 2.353 M 0.000 -100.00 % 1.503 M -44.14 % 2.691 M -2.69 % 2.765 M
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 5.400 M 0.50 % 5.373 M -54.08 % 11.700 M -31.12 % 16.985 M -10.06 % 18.886 M 46.05 % 12.931 M 14.66 % 11.278 M 49.46 % 7.546 M -7.73 % 8.178 M 43.50 % 5.699 M
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 12.900 M 19.92 % 10.757 M 106.87 % 5.200 M 4.09 % 4.996 M -0.13 % 5.002 M 46.38 % 3.417 M 0.00 % 3.417 M 0.000 0.000 0.000
Deferred tax liabilities non current 700.000 K -6.67 % 750.000 K 275.00 % 200.000 K 26.18 % 158.506 K 151.30 % -309.000 K -207.51 % 287.420 K 52.88 % 188.000 K -58.00 % 447.587 K -32.69 % 665.000 K 94.80 % 341.370 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 42.000 M -11.61 % 47.518 M 17.91 % 40.300 M -15.48 % 47.682 M 12.60 % 42.348 M 24.94 % 33.896 M 34.47 % 25.207 M 30.27 % 19.350 M 13.44 % 17.058 M -3.75 % 17.722 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
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-03-31
Deferred income tax 0.000 -100.00 % 611.000 K 0.000 100.00 % -128.914 K 0.000 100.00 % -160.167 K 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -100.000 K 90.15 % -1.015 M -126.03 % 3.900 M 264.93 % 1.069 M 193.17 % -1.147 M 74.05 % -4.420 M -62.78 % -2.715 M -231.50 % -819.000 K
Accounts receivables 100.000 K 102.57 % -3.892 M -173.43 % 5.300 M 221.81 % -4.351 M -1 179.76 % -340.000 K 95.22 % -7.113 M -184.28 % -2.502 M -447.48 % -457.000 K
Inventory 0.000 -100.00 % 96.000 K 196.00 % -100.000 K -2 411.93 % -3.981 K -179.62 % 5.000 K 111.42 % -43.799 K -629.98 % -6.000 K -400.00 % 2.000 K
Accounts payables -200.000 K -107.19 % 2.781 M 313.92 % -1.300 M -123.97 % 5.424 M 767.96 % -812.000 K -129.67 % 2.737 M 1 422.21 % -207.000 K 43.13 % -364.000 K
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 0.000 100.00 % -933.000 K 0.000 -100.00 % 1.808 M -29.90 % 2.579 M -55.64 % 5.814 M 54.34 % 3.767 M 75.05 % 2.152 M
Net cash provided by operating activities 1.600 M 1 516.16 % 99.000 K -98.06 % 5.100 M 58.15 % 3.225 M 2 679.88 % -125.000 K 96.24 % -3.324 M -48.51 % -2.238 M -836.18 % 304.000 K
Investments in property plant and equipment -1.200 M -202.30 % 1.173 M 178.20 % -1.500 M -1 424.08 % -98.420 K 65.10 % -282.000 K 0.000 0.000 100.00 % -254.000 K
Acquisitions net 1.900 M 221.10 % -1.569 M -413.80 % 500.000 K 325.61 % 117.478 K 113.60 % 55.000 K 123.38 % -235.245 K -149.42 % 476.000 K 1 435.48 % 31.000 K
Purchases of investments 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 0.000 0.000 0.000
Other investing activites -100.000 K -31.58 % -76.000 K 0.000 0.000 0.000 -100.00 % 272.141 K 0.000 0.000
Net cash used for investing activites 600.000 K 227.12 % -472.000 K 52.80 % -1.000 M -5 347.14 % 19.058 K 108.40 % -227.000 K -18.67 % -191.288 K -140.19 % 476.000 K 313.45 % -223.000 K
Debt repayment 0.000 -100.00 % 4.000 M 0.000 -100.00 % 1.485 M -23.69 % 1.946 M -43.20 % 3.426 M 0.000 0.000
Common stock issued 2.000 M -65.36 % 5.773 M 0.000 100.00 % -5.776 K -100.36 % 1.588 M -53.64 % 3.426 M 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 100.00 % -2.773 M -70.11 % -1.630 M -331.66 % -377.611 K 0.000 0.000
Dividends paid -900.000 K -130.18 % -391.000 K 44.14 % -700.000 K -86.60 % -375.144 K -100.61 % -187.000 K 51.45 % -385.202 K 0.000 100.00 % -3.294 M
Other financing activites -200.000 K 95.08 % -4.066 M 29.90 % -5.800 M -109.24 % -2.772 M -69.95 % -1.631 M 51.90 % -3.391 M -274.15 % 1.947 M -10.28 % 2.170 M
Net cash used provided by financing activities 900.000 K -83.07 % 5.316 M 181.78 % -6.500 M -289.71 % -1.668 M -197.20 % 1.716 M -44.22 % 3.076 M 58.00 % 1.947 M 273.22 % -1.124 M
Effect of forex changes on cash 307.000 K 222.80 % -250.000 K -384.83 % -51.564 K -11 435.57 % -447.000 -200.22 % 446.000 52.74 % 292.000 0.000 0.000
Net change in cash 3.407 M -27.40 % 4.693 M 291.43 % -2.452 M -255.60 % 1.576 M 15.47 % 1.364 M 411.20 % -438.446 K -164.76 % 677.000 K 164.91 % -1.043 M
Cash at beginning of period 6.393 M 276.06 % 1.700 M -59.05 % 4.152 M 61.16 % 2.576 M 112.62 % 1.212 M -26.57 % 1.650 M 69.58 % 973.000 K -51.74 % 2.016 M
Cash at end of period 9.800 M 53.29 % 6.393 M 276.06 % 1.700 M -59.05 % 4.152 M 61.16 % 2.576 M 112.62 % 1.212 M -26.57 % 1.650 M 69.58 % 973.000 K
Operating cash flow 1.600 M 1 516.16 % 99.000 K -98.06 % 5.100 M 58.15 % 3.225 M 2 679.88 % -125.000 K 96.24 % -3.324 M -48.51 % -2.238 M -836.18 % 304.000 K
Capital expenditure -1.200 M -202.30 % 1.173 M 178.20 % -1.500 M -1 424.08 % -98.420 K 65.10 % -282.000 K 0.000 0.000 100.00 % -254.000 K
Free CashFlow 400.000 K -68.55 % 1.272 M -64.67 % 3.600 M 15.15 % 3.126 M 868.16 % -407.000 K 87.75 % -3.324 M -48.51 % -2.238 M -4 576.00 % 50.000 K
2025 2024 2024 2023 2023 2022 2022 2021