Klingelnberg AG KLIN.SW
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 309.069 M 1.84 % | 303.497 M -2.24 % | 310.461 M 95.74 % | 158.608 M -0.07 % | 158.719 M -25.17 % | 212.093 M -23.77 % | 278.214 M 8.24 % | 257.027 M 11.27 % | 231.000 M |
| Net income | 9.985 M -41.96 % | 17.205 M -17.10 % | 20.755 M 195.75 % | -21.677 M -197.27 % | -7.292 M 71.24 % | -25.356 M -231.95 % | 19.216 M 35.02 % | 14.232 M 28.22 % | 11.100 M |
| Income before tax | 15.023 M -33.39 % | 22.555 M 5.10 % | 21.460 M 209.11 % | -19.668 M -110.33 % | -9.351 M 55.25 % | -20.895 M -177.93 % | 26.812 M 25.97 % | 21.285 M 31.39 % | 16.200 M |
| Income before tax ratio | 0.05 -34.59 % | 0.07 7.51 % | 0.07 155.74 % | -0.12 -110.48 % | -0.06 40.20 % | -0.10 -202.23 % | 0.10 16.37 % | 0.08 18.08 % | 0.07 |
| EBITDA | 22.471 M -23.89 % | 29.525 M 9.33 % | 27.005 M 286.43 % | -14.485 M -89.35 % | -7.650 M 48.17 % | -14.760 M -142.69 % | 34.578 M 22.80 % | 28.159 M 14.47 % | 24.600 M |
| Net income ratio | 0.03 -43.01 % | 0.06 -15.20 % | 0.07 148.91 % | -0.14 -197.48 % | -0.05 61.57 % | -0.12 -273.09 % | 0.07 24.74 % | 0.06 15.23 % | 0.05 |
| Ratio EBITDA | 0.07 -25.26 % | 0.10 11.84 % | 0.09 195.25 % | -0.09 -89.48 % | -0.05 30.74 % | -0.07 -155.99 % | 0.12 13.44 % | 0.11 2.88 % | 0.11 |
| Gross profit ratio | 0.59 1.59 % | 0.58 7.98 % | 0.53 -4.91 % | 0.56 -11.62 % | 0.64 -0.53 % | 0.64 4.90 % | 0.61 -3.14 % | 0.63 0.46 % | 0.63 |
| Weighted average shs out dil | 8.950 M 1.24 % | 8.840 M 0.00 % | 8.840 M 0.00 % | 8.840 M 0.00 % | 8.840 M 0.00 % | 8.840 M 1.09 % | 8.745 M 4.10 % | 8.400 M 0.68 % | 8.344 M |
| Weighted average shs out | 8.950 M 1.24 % | 8.840 M 0.00 % | 8.840 M 0.00 % | 8.840 M 0.00 % | 8.840 M 0.06 % | 8.835 M 1.03 % | 8.745 M 3.84 % | 8.421 M 0.93 % | 8.344 M |
| EPS diluted | 1.12 -42.56 % | 1.95 -17.02 % | 2.35 195.92 % | -2.45 -198.78 % | -0.82 71.43 % | -2.87 -230.45 % | 2.20 30.18 % | 1.69 27.07 % | 1.33 |
| Earnings per share | 1.12 -42.56 % | 1.95 -17.02 % | 2.35 195.92 % | -2.45 -198.78 % | -0.82 71.43 % | -2.87 -230.45 % | 2.20 30.18 % | 1.69 27.07 % | 1.33 |
| Gross profit | 181.093 M 3.46 % | 175.041 M 5.56 % | 165.827 M 86.13 % | 89.094 M -11.68 % | 100.875 M -25.56 % | 135.516 M -20.03 % | 169.465 M 4.84 % | 161.634 M 11.78 % | 144.600 M |
| Income tax expense | 5.038 M -5.83 % | 5.350 M 658.87 % | 705.000 K -64.91 % | 2.009 M -2.43 % | 2.059 M -53.84 % | 4.461 M -41.27 % | 7.596 M 7.70 % | 7.053 M 38.29 % | 5.100 M |
| Cost of revenue | 127.976 M -0.37 % | 128.456 M -11.19 % | 144.634 M 108.06 % | 69.514 M 20.17 % | 57.844 M -24.46 % | 76.577 M -29.58 % | 108.749 M 14.00 % | 95.393 M 10.41 % | 86.400 M |
| General and administrative expenses | 0.000 -100.00 % | 3.200 M -13.51 % | 3.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 8.000 M 12.68 % | 7.100 M -21.11 % | 9.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 156.877 M 2 419.30 % | 6.227 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 164.877 M 9.94 % | 149.974 M 4.64 % | 143.325 M 32.34 % | 108.299 M -1.49 % | 109.935 M -29.68 % | 156.337 M 9.99 % | 142.140 M 2.71 % | 138.393 M 9.57 % | 126.300 M |
| Cost and expenses | 292.853 M 5.18 % | 278.430 M -3.31 % | 287.959 M 61.94 % | 177.813 M 5.98 % | 167.779 M -27.97 % | 232.914 M -7.16 % | 250.889 M 7.32 % | 233.786 M 9.91 % | 212.700 M |
| Research and development expenses | 0.000 -100.00 % | 26.197 M 5.91 % | 24.736 M 8.55 % | 22.788 M 8.00 % | 21.100 M -15.29 % | 24.908 M 1.94 % | 24.433 M 11.44 % | 21.924 M | 0.000 |
| Selling general and administrative expenses | 8.000 M -22.33 % | 10.300 M -18.90 % | 12.700 M -86.75 % | 95.851 M 14.47 % | 83.731 M -13.54 % | 96.844 M -4.35 % | 101.248 M 6.79 % | 94.808 M 9.86 % | 86.300 M |
| Interest income | 168.000 K -56.59 % | 387.000 K 115.00 % | 180.000 K 14.65 % | 157.000 K -26.64 % | 214.000 K -5.73 % | 227.000 K 70.68 % | 133.000 K -93.20 % | 1.956 M -6.86 % | 2.100 M |
| Interest expense | 1.823 M -0.38 % | 1.830 M 49.75 % | 1.222 M 97.10 % | 620.000 K 22.77 % | 505.000 K 67.77 % | 301.000 K -53.41 % | 646.000 K -68.85 % | 2.074 M -1.24 % | 2.100 M |
| Depreciation and amortization | 5.625 M 9.44 % | 5.140 M 18.90 % | 4.323 M -5.26 % | 4.563 M -8.78 % | 5.002 M -14.26 % | 5.834 M -1.15 % | 5.902 M -3.34 % | 6.106 M -8.87 % | 6.700 M |
| Operating income | 16.216 M -35.31 % | 25.067 M 42.61 % | 17.577 M 141.98 % | -41.868 M -242.93 % | -12.209 M -489.24 % | -2.072 M -107.23 % | 28.676 M 30.03 % | 22.053 M 23.20 % | 17.900 M |
| Operating income ratio | 0.05 -36.48 % | 0.08 45.88 % | 0.06 121.45 % | -0.26 -243.17 % | -0.08 -687.39 % | -0.01 -109.48 % | 0.10 20.13 % | 0.09 10.73 % | 0.08 |
| Total other income expenses net | -1.193 M 52.51 % | -2.512 M -7.81 % | -2.330 M 41.65 % | -3.993 M -280.60 % | 2.211 M 204.34 % | -2.119 M 33.09 % | -3.167 M -309.70 % | -773.000 K 63.19 % | -2.100 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Net debt | -16.008 M -158.68 % | 27.282 M -34.67 % | 41.762 M 4.12 % | 40.111 M 358.30 % | -15.529 M 56.58 % | -35.761 M -60.81 % | -22.238 M -212.89 % | 19.698 M |
| Total investments | 3.262 M 31.90 % | 2.473 M 66.98 % | 1.481 M 0.34 % | 1.476 M -13.48 % | 1.706 M -39.11 % | 2.802 M 26.27 % | 2.219 M 32.32 % | 1.677 M |
| Total debt | 0.000 -100.00 % | 43.788 M -13.26 % | 50.480 M 5.54 % | 47.831 M 578.65 % | 7.048 M 136.27 % | 2.983 M -53.80 % | 6.457 M -77.21 % | 28.330 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 36.048 M 2.61 % | 35.130 M 20.66 % | 29.114 M -11.39 % | 32.855 M -15.70 % | 38.972 M 125.18 % | 17.307 M |
| Retained earnings | 75.788 M 7.00 % | 70.830 M 14.39 % | 61.922 M 51.20 % | 40.954 M -34.76 % | 62.774 M -10.42 % | 70.075 M -26.51 % | 95.357 M 25.09 % | 76.228 M |
| Common stock | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 7.16 % | 26.726 M |
| Total equity | 143.373 M 1.86 % | 140.752 M 11.17 % | 126.609 M 20.90 % | 104.723 M -13.11 % | 120.527 M -8.39 % | 131.569 M -19.27 % | 162.968 M 35.51 % | 120.261 M |
| Other non current liabilities | 23.481 M 70.24 % | 13.793 M 180.25 % | -17.187 M -159.39 % | -6.626 M -642.23 % | 1.222 M 202.09 % | -1.197 M -107.44 % | 16.084 M -12.12 % | 18.303 M |
| Long term debt | 0.000 -100.00 % | 13.396 M -27.65 % | 18.516 M 139.22 % | 7.740 M | 0.000 -100.00 % | 2.983 M -36.83 % | 4.722 M -24.99 % | 6.295 M |
| Total non current liabilities | 24.973 M -8.15 % | 27.189 M 46.84 % | 18.516 M 139.22 % | 7.740 M 353.96 % | 1.705 M -42.84 % | 2.983 M -85.66 % | 20.806 M -15.42 % | 24.598 M |
| Other current liabilities | 89.602 M 20.46 % | 74.381 M 17.34 % | 63.387 M 0.01 % | 63.381 M 11.76 % | 56.711 M 20.45 % | 47.083 M -12.17 % | 53.604 M 2.42 % | 52.336 M |
| Deferred revenue | 0.000 | 0.000 100.00 % | -31.964 M 20.27 % | -40.091 M -650.35 % | -5.343 M 80.27 % | -27.077 M | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 30.392 M -4.92 % | 31.964 M -20.27 % | 40.091 M | 0.000 -100.00 % | 27.077 M 1 460.63 % | 1.735 M -92.13 % | 22.035 M |
| Total current liabilities | 111.743 M -12.83 % | 128.183 M 1.39 % | 126.424 M -12.94 % | 145.216 M 85.02 % | 78.485 M -16.17 % | 93.620 M 30.76 % | 71.598 M -20.60 % | 90.176 M |
| Total liabilities | 136.716 M -12.01 % | 155.372 M -1.56 % | 157.835 M -6.52 % | 168.839 M 75.12 % | 96.414 M -14.92 % | 113.327 M 22.64 % | 92.404 M -19.49 % | 114.774 M |
| Other non current assets | 4.262 M -73.90 % | 16.331 M 218.78 % | -13.749 M -38.21 % | -9.948 M 1.81 % | -10.131 M -58.77 % | -6.381 M -169.29 % | 9.209 M -27.42 % | 12.688 M |
| Long term investments | 0.000 | 0.000 -100.00 % | 1.481 M 0.34 % | 1.476 M -13.48 % | 1.706 M -39.11 % | 2.802 M 26.27 % | 2.219 M 32.32 % | 1.677 M |
| Intangible assets | 1.408 M 133.11 % | 604.000 K -17.49 % | 732.000 K -12.02 % | 832.000 K -26.04 % | 1.125 M -21.11 % | 1.426 M -16.36 % | 1.705 M 1.01 % | 1.688 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 1.408 M 133.11 % | 604.000 K -17.49 % | 732.000 K -12.02 % | 832.000 K -26.04 % | 1.125 M -21.11 % | 1.426 M -16.36 % | 1.705 M 1.01 % | 1.688 M |
| Property plant equipment net | 61.608 M 4.79 % | 58.793 M 0.10 % | 58.733 M 27.70 % | 45.993 M -6.47 % | 49.174 M -4.50 % | 51.490 M -2.62 % | 52.876 M 2.20 % | 51.737 M |
| Total non current assets | 79.184 M 4.56 % | 75.728 M 24.25 % | 60.946 M 26.18 % | 48.301 M -7.12 % | 52.005 M -6.66 % | 55.718 M -15.59 % | 66.009 M -2.63 % | 67.790 M |
| Other current assets | 3.716 M 12.10 % | 3.315 M -69.76 % | 10.962 M -66.89 % | 33.111 M 324.61 % | 7.798 M 13.10 % | 6.895 M 1.14 % | 6.817 M -33.05 % | 10.182 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 16.008 M -3.02 % | 16.506 M 89.33 % | 8.718 M 12.93 % | 7.720 M -65.81 % | 22.577 M -41.73 % | 38.744 M 35.02 % | 28.695 M 232.43 % | 8.632 M |
| Cash and short term investments | 16.008 M -3.02 % | 16.506 M 89.33 % | 8.718 M 12.93 % | 7.720 M -65.81 % | 22.577 M -41.73 % | 38.744 M 35.02 % | 28.695 M 232.43 % | 8.632 M |
| Total current assets | 200.905 M -8.84 % | 220.396 M 5.75 % | 208.415 M -2.80 % | 214.413 M 39.33 % | 153.886 M -15.34 % | 181.778 M -4.01 % | 189.363 M 13.22 % | 167.245 M |
| Inventory | 104.385 M -8.77 % | 114.415 M -2.70 % | 117.588 M -11.60 % | 133.025 M 65.24 % | 80.504 M -9.53 % | 88.984 M 7.38 % | 82.870 M 8.68 % | 76.248 M |
| Net receivables | 76.796 M -10.87 % | 86.160 M 21.10 % | 71.147 M 75.42 % | 40.557 M -5.70 % | 43.007 M -8.80 % | 47.155 M -33.57 % | 70.981 M -1.67 % | 72.183 M |
| Tax assets | 11.906 M | 0.000 -100.00 % | 13.749 M 38.21 % | 9.948 M -1.81 % | 10.131 M 58.77 % | 6.381 M | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 -100.00 % | 15.083 M 39.04 % | 10.848 M -1.83 % | 11.050 M 49.32 % | 7.400 M | 0.000 | 0.000 |
| Account payables | 17.441 M -7.77 % | 18.910 M -31.42 % | 27.573 M -18.53 % | 33.844 M 130.64 % | 14.674 M 36.38 % | 10.760 M -33.82 % | 16.259 M 2.87 % | 15.805 M |
| Tax payables | 4.700 M 4.44 % | 4.500 M 28.57 % | 3.500 M -55.70 % | 7.900 M 11.27 % | 7.100 M -18.39 % | 8.700 M | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 -100.00 % | 17.187 M 159.39 % | 6.626 M 1 271.84 % | 483.000 K -72.96 % | 1.786 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 38.946 M -5.66 % | 41.283 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred tax liabilities non current | 1.492 M | 0.000 -100.00 % | 1.329 M 19.30 % | 1.114 M -8.84 % | 1.222 M 2.09 % | 1.197 M | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 -100.00 % | 12.895 M -18.81 % | 15.883 M -2.10 % | 16.224 M -2.99 % | 16.724 M | 0.000 | 0.000 |
| Total assets | 280.089 M -5.41 % | 296.124 M 4.11 % | 284.444 M 3.98 % | 273.562 M 26.10 % | 216.941 M -11.42 % | 244.896 M -4.10 % | 255.372 M 8.65 % | 235.035 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 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 |
| Change in working capital | 4.385 M 704.59 % | 545.000 K 104.15 % | -13.148 M 73.71 % | -50.005 M -537.03 % | 11.442 M -42.09 % | 19.759 M 1 056.85 % | 1.708 M 110.96 % | -15.583 M | 0.000 |
| Accounts receivables | 10.617 M 221.38 % | -8.747 M 70.15 % | -29.304 M -1 268.89 % | 2.507 M -25.19 % | 3.351 M -86.82 % | 25.416 M 724.39 % | 3.083 M 138.48 % | -8.012 M | 0.000 |
| Inventory | 10.913 M 284.67 % | 2.837 M -82.44 % | 16.156 M 130.77 % | -52.512 M -749.02 % | 8.091 M 243.03 % | -5.657 M 22.61 % | -7.310 M 9.06 % | -8.038 M | 0.000 |
| Accounts payables | 0.000 | 0.000 100.00 % | -9.948 M -178.71 % | 12.638 M 454.78 % | 2.278 M 159.77 % | -3.811 M | 0.000 | 0.000 | 0.000 |
| Other working capital | -17.145 M -365.61 % | 6.455 M -35.11 % | 9.948 M 178.71 % | -12.638 M -454.78 % | -2.278 M -159.77 % | 3.811 M -35.79 % | 5.935 M 1 170.88 % | 467.000 K | 0.000 |
| Other non cash items | -1.025 M -271.98 % | 596.000 K -85.60 % | 4.140 M -68.16 % | 13.001 M 1 290.57 % | -1.092 M 44.62 % | -1.972 M -359.13 % | 761.000 K -53.99 % | 1.654 M 114.90 % | -11.100 M |
| Net cash provided by operating activities | 18.970 M -19.23 % | 23.486 M 49.56 % | 15.703 M 128.79 % | -54.537 M -815.99 % | 7.617 M 442.80 % | -2.222 M -108.05 % | 27.587 M 330.44 % | 6.409 M | 0.000 |
| Investments in property plant and equipment | -8.537 M -4.94 % | -8.135 M 54.93 % | -18.048 M -57.75 % | -11.441 M -218.78 % | -3.589 M 33.45 % | -5.393 M 25.80 % | -7.268 M -33.04 % | -5.463 M | 0.000 |
| Acquisitions net | -3.526 M | 0.000 100.00 % | -174.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 100.00 % | -410.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 17.000 K -94.91 % | 334.000 K -42.81 % | 584.000 K -30.64 % | 842.000 K -52.75 % | 1.782 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -430.000 K -188.48 % | 486.000 K 3.85 % | 468.000 K -95.08 % | 9.510 M 517.53 % | 1.540 M 34.73 % | 1.143 M -32.00 % | 1.681 M 1 815.31 % | -98.000 K | 0.000 |
| Net cash used for investing activites | -12.476 M -70.55 % | -7.315 M 58.39 % | -17.580 M -1 514.33 % | -1.089 M -307.87 % | -267.000 K 93.72 % | -4.250 M 23.93 % | -5.587 M -0.47 % | -5.561 M | 0.000 |
| Debt repayment | -2.170 M 13.61 % | -2.512 M -197.06 % | 2.588 M -57.12 % | 6.036 M 585.60 % | -1.243 M -105.27 % | 23.566 M | 0.000 -100.00 % | 4.402 M | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.770 M | 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 |
| Dividends paid | -4.674 M -26.29 % | -3.701 M | 0.000 | 0.000 | 0.000 100.00 % | -8.133 M | 0.000 100.00 % | -2.800 M | 0.000 |
| Other financing activites | 0.000 100.00 % | -1.567 M | 0.000 -100.00 % | 34.751 M 259.02 % | -21.853 M | 0.000 100.00 % | -21.949 M | 0.000 | 0.000 |
| Net cash used provided by financing activities | -6.844 M 12.03 % | -7.780 M -400.62 % | 2.588 M -93.65 % | 40.787 M 276.60 % | -23.096 M -249.65 % | 15.433 M 808.26 % | -2.179 M -236.02 % | 1.602 M | 0.000 |
| Effect of forex changes on cash | -148.000 K 75.46 % | -603.000 K -310.10 % | 287.000 K 1 694.44 % | -18.000 K 95.72 % | -421.000 K -138.69 % | 1.088 M 349.59 % | 242.000 K 149.69 % | -487.000 K | 0.000 |
| Net change in cash | -498.000 K -106.39 % | 7.788 M 680.36 % | 998.000 K 106.72 % | -14.857 M 8.10 % | -16.167 M -260.88 % | 10.049 M -49.91 % | 20.063 M 922.06 % | 1.963 M | 0.000 |
| Cash at beginning of period | 16.506 M 89.33 % | 8.718 M 12.93 % | 7.720 M -65.81 % | 22.577 M -41.73 % | 38.744 M 35.02 % | 28.695 M 232.43 % | 8.632 M 29.43 % | 6.669 M | 0.000 |
| Cash at end of period | 16.008 M -3.02 % | 16.506 M 89.33 % | 8.718 M 12.93 % | 7.720 M -65.81 % | 22.577 M -41.73 % | 38.744 M 35.02 % | 28.695 M 232.43 % | 8.632 M | 0.000 |
| Operating cash flow | 18.970 M -19.23 % | 23.486 M 49.56 % | 15.703 M 128.79 % | -54.537 M -815.99 % | 7.617 M 442.80 % | -2.222 M -108.05 % | 27.587 M 330.44 % | 6.409 M | 0.000 |
| Capital expenditure | -9.024 M -8.91 % | -8.286 M 54.09 % | -18.048 M -57.75 % | -11.441 M -218.78 % | -3.589 M 33.45 % | -5.393 M 25.80 % | -7.268 M -33.04 % | -5.463 M | 0.000 |
| Free CashFlow | 9.946 M -34.57 % | 15.200 M 748.19 % | -2.345 M 96.45 % | -65.978 M -1 737.98 % | 4.028 M 152.90 % | -7.615 M -137.48 % | 20.319 M 2 047.89 % | 946.000 K | 0.000 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127.862 M -35.47 % | 198.145 M 88.08 % | 105.352 M -38.26 % | 170.645 M 23.37 % | 138.316 M 33.65 % | 103.493 M 87.78 % | 55.115 M -43.21 % | 97.045 M 57.35 % | 61.674 M -50.14 % | 123.704 M 39.95 % | 88.389 M -50.66 % | 179.157 M 80.86 % | 99.057 M -45.17 % | 180.665 M 136.59 % | 76.362 M |
| Net income | -1.790 M -111.09 % | 16.144 M 1 421.58 % | 1.061 M -95.23 % | 22.230 M 1 607.12 % | -1.475 M -106.97 % | 21.176 M 149.42 % | -42.853 M -1 277.60 % | 3.639 M 133.29 % | -10.931 M 36.56 % | -17.231 M -112.07 % | -8.125 M -133.80 % | 24.038 M 598.51 % | -4.822 M -124.85 % | 19.405 M 475.12 % | -5.173 M |
| Income before tax | 102.000 K -99.50 % | 20.541 M 919.91 % | 2.014 M -90.68 % | 21.617 M 13 868.79 % | -157.000 K -100.73 % | 21.617 M 152.36 % | -41.285 M -32 353.91 % | 128.000 K 101.35 % | -9.479 M -0.26 % | -9.454 M 17.37 % | -11.441 M -134.46 % | 33.204 M 619.46 % | -6.392 M -123.69 % | 26.979 M 573.81 % | -5.694 M |
| Income before tax ratio | 0.00 -99.23 % | 0.10 442.28 % | 0.02 -84.91 % | 0.13 11 260.27 % | 0.00 -100.54 % | 0.21 127.88 % | -0.75 -56 891.81 % | 0.00 100.86 % | -0.15 -101.11 % | -0.08 40.96 % | -0.13 -169.84 % | 0.19 387.21 % | -0.06 -143.21 % | 0.15 300.27 % | -0.07 |
| EBITDA | 2.899 M -89.45 % | 27.478 M 1 227.07 % | -2.438 M -111.56 % | 21.094 M 249.30 % | 6.039 M -18.20 % | 7.383 M 116.37 % | -45.107 M -5 648.22 % | 813.000 K 109.61 % | -8.463 M -179.52 % | 10.643 M 244.45 % | -7.368 M -120.40 % | 36.117 M 2 446.78 % | -1.539 M -105.02 % | 30.639 M 1 335.44 % | -2.480 M |
| Net income ratio | -0.01 -117.18 % | 0.08 709.01 % | 0.01 -92.27 % | 0.13 1 321.59 % | -0.01 -105.21 % | 0.20 126.32 % | -0.78 -2 173.49 % | 0.04 121.16 % | -0.18 -27.24 % | -0.14 -51.53 % | -0.09 -168.51 % | 0.13 375.63 % | -0.05 -145.32 % | 0.11 258.55 % | -0.07 |
| Ratio EBITDA | 0.02 -83.65 % | 0.14 699.25 % | -0.02 -118.72 % | 0.12 183.12 % | 0.04 -38.80 % | 0.07 108.72 % | -0.82 -9 869.15 % | 0.01 106.11 % | -0.14 -259.49 % | 0.09 203.21 % | -0.08 -141.35 % | 0.20 1 397.55 % | -0.02 -109.16 % | 0.17 622.19 % | -0.03 |
| Gross profit ratio | 0.65 29.72 % | 0.50 -25.53 % | 0.68 31.40 % | 0.51 -6.82 % | 0.55 -8.58 % | 0.60 25.60 % | 0.48 -22.07 % | 0.62 -6.95 % | 0.66 9.52 % | 0.61 -11.52 % | 0.68 18.90 % | 0.58 -13.86 % | 0.67 19.11 % | 0.56 -28.76 % | 0.79 |
| Weighted average shs out dil | 8.950 M 1.26 % | 8.838 M -0.04 % | 8.842 M -1.80 % | 9.004 M 3.77 % | 8.676 M -1.90 % | 8.844 M 0.10 % | 8.836 M -0.33 % | 8.865 M 0.56 % | 8.815 M -0.37 % | 8.848 M 0.19 % | 8.832 M -0.53 % | 8.879 M 3.11 % | 8.611 M 1.82 % | 8.456 M 1.35 % | 8.344 M |
| Weighted average shs out | 8.950 M 1.26 % | 8.838 M -0.04 % | 8.842 M -1.80 % | 9.004 M 3.77 % | 8.676 M -1.90 % | 8.844 M 0.10 % | 8.836 M -0.33 % | 8.865 M 0.56 % | 8.815 M -0.29 % | 8.841 M 0.11 % | 8.832 M -0.53 % | 8.879 M 3.11 % | 8.611 M 1.64 % | 8.472 M 1.54 % | 8.344 M |
| EPS diluted | -0.20 -110.93 % | 1.83 1 425.00 % | 0.12 -95.14 % | 2.47 1 552.94 % | -0.17 -107.11 % | 2.39 149.28 % | -4.85 -1 282.93 % | 0.41 133.06 % | -1.24 36.41 % | -1.95 -111.96 % | -0.92 -133.95 % | 2.71 583.93 % | -0.56 -124.45 % | 2.29 469.35 % | -0.62 |
| Earnings per share | -0.20 -110.93 % | 1.83 1 425.00 % | 0.12 -95.14 % | 2.47 1 552.94 % | -0.17 -107.11 % | 2.39 149.28 % | -4.85 -1 282.93 % | 0.41 133.06 % | -1.24 36.41 % | -1.95 -111.96 % | -0.92 -133.95 % | 2.71 583.93 % | -0.56 -124.45 % | 2.29 469.35 % | -0.62 |
| Gross profit | 83.583 M -16.29 % | 99.850 M 40.06 % | 71.291 M -18.88 % | 87.882 M 14.96 % | 76.445 M 22.18 % | 62.566 M 135.85 % | 26.528 M -55.74 % | 59.938 M 46.42 % | 40.937 M -45.40 % | 74.971 M 23.83 % | 60.545 M -41.34 % | 103.215 M 55.80 % | 66.250 M -34.69 % | 101.444 M 68.54 % | 60.190 M |
| Income tax expense | 1.892 M -56.97 % | 4.397 M 361.39 % | 953.000 K 55.46 % | 613.000 K -53.49 % | 1.318 M 198.87 % | 441.000 K -71.88 % | 1.568 M -55.34 % | 3.511 M 141.80 % | 1.452 M -81.33 % | 7.777 M 134.53 % | 3.316 M -63.82 % | 9.166 M 483.82 % | 1.570 M -79.27 % | 7.574 M 1 353.74 % | 521.000 K |
| Cost of revenue | 44.279 M -54.95 % | 98.295 M 188.59 % | 34.061 M -58.85 % | 82.763 M 33.77 % | 61.871 M 51.17 % | 40.927 M 43.17 % | 28.587 M -22.96 % | 37.107 M 78.94 % | 20.737 M -57.45 % | 48.733 M 75.02 % | 27.844 M -63.34 % | 75.942 M 131.48 % | 32.807 M -58.59 % | 79.221 M 389.87 % | 16.172 M |
| General and administrative 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 |
| Selling and marketing 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 |
| Other expenses | 25.019 M 333.98 % | -10.693 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 |
| Operating expenses | 83.129 M 4.58 % | 79.488 M 19.38 % | 66.586 M -4.58 % | 69.780 M -3.14 % | 72.045 M 72.30 % | 41.814 M -37.11 % | 66.485 M 13.94 % | 58.352 M 13.12 % | 51.583 M -39.87 % | 85.790 M 21.61 % | 70.547 M -0.97 % | 71.238 M 0.47 % | 70.902 M -2.43 % | 72.666 M 10.56 % | 65.727 M |
| Cost and expenses | 127.408 M -28.34 % | 177.783 M 76.64 % | 100.647 M -34.02 % | 152.543 M 13.91 % | 133.916 M 61.85 % | 82.741 M -12.97 % | 95.072 M -0.41 % | 95.459 M 32.00 % | 72.320 M -46.24 % | 134.523 M 36.72 % | 98.391 M -33.15 % | 147.180 M 41.92 % | 103.709 M -31.72 % | 151.887 M 85.46 % | 81.899 M |
| Research and development expenses | 0.000 -100.00 % | 26.197 M | 0.000 -100.00 % | 24.736 M | 0.000 -100.00 % | 22.788 M | 0.000 -100.00 % | 21.100 M | 0.000 -100.00 % | 24.908 M | 0.000 -100.00 % | 24.433 M | 0.000 -100.00 % | 21.924 M | 0.000 |
| Selling general and administrative expenses | 58.110 M -9.18 % | 63.984 M 19.45 % | 53.566 M 5.71 % | 50.673 M 2.49 % | 49.441 M 1.32 % | 48.795 M 3.70 % | 47.056 M 1.92 % | 46.171 M 22.93 % | 37.560 M -18.33 % | 45.988 M -9.57 % | 50.856 M -3.18 % | 52.525 M 7.80 % | 48.723 M 0.07 % | 48.691 M 5.58 % | 46.117 M |
| Interest income | 0.000 -100.00 % | 1.248 M -53.62 % | 2.691 M -23.44 % | 3.515 M -22.87 % | 4.557 M 426.82 % | 865.000 K -34.86 % | 1.328 M -8.92 % | 1.458 M 24.94 % | 1.167 M -14.51 % | 1.365 M -5.14 % | 1.439 M 17.28 % | 1.227 M -29.48 % | 1.740 M -3.28 % | 1.799 M 1 045.86 % | 157.000 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 2.767 M 15.05 % | 2.405 M -2.24 % | 2.460 M 29.47 % | 1.900 M -7.59 % | 2.056 M 16.49 % | 1.765 M -25.81 % | 2.379 M 18.77 % | 2.003 M -21.64 % | 2.556 M 3.57 % | 2.468 M -14.28 % | 2.879 M 10.43 % | 2.607 M -20.88 % | 3.295 M 16.35 % | 2.832 M -13.50 % | 3.274 M |
| Operating income | 454.000 K -97.77 % | 20.362 M 515.72 % | -4.898 M -125.52 % | 19.194 M 381.90 % | 3.983 M -29.10 % | 5.618 M 111.83 % | -47.486 M -3 890.42 % | -1.190 M 89.20 % | -11.019 M -234.79 % | 8.175 M 179.78 % | -10.247 M -130.58 % | 33.510 M 793.21 % | -4.834 M -117.38 % | 27.807 M 583.26 % | -5.754 M |
| Operating income ratio | 0.00 -96.54 % | 0.10 321.04 % | -0.05 -141.33 % | 0.11 290.60 % | 0.03 -46.95 % | 0.05 106.30 % | -0.86 -6 926.22 % | -0.01 93.14 % | -0.18 -370.36 % | 0.07 157.00 % | -0.12 -161.98 % | 0.19 483.28 % | -0.05 -131.71 % | 0.15 304.26 % | -0.08 |
| Total other income expenses net | -352.000 K -296.65 % | 179.000 K 106.65 % | -2.691 M -211.06 % | 2.423 M 153.17 % | -4.557 M -70.99 % | -2.665 M -100.68 % | -1.328 M -200.76 % | 1.318 M -14.42 % | 1.540 M 326.47 % | -680.000 K 43.05 % | -1.194 M 16.33 % | -1.427 M 8.41 % | -1.558 M -152.92 % | -616.000 K -1 126.67 % | 60.000 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 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -16.008 M -136.04 % | 44.422 M 62.83 % | 27.282 M -18.82 % | 33.605 M -19.53 % | 41.762 M -1.16 % | 42.254 M 5.34 % | 40.111 M 322.49 % | 9.494 M 161.14 % | -15.529 M -328.62 % | -3.623 M 89.87 % | -35.761 M -665.30 % | 6.326 M 128.45 % | -22.238 M -174.17 % | -8.111 M -141.18 % | 19.698 M |
| Total investments | 3.262 M -12.76 % | 3.739 M 51.19 % | 2.473 M -20.69 % | 3.118 M 110.53 % | 1.481 M -39.45 % | 2.446 M 65.72 % | 1.476 M -23.44 % | 1.928 M 13.01 % | 1.706 M -29.62 % | 2.424 M -13.49 % | 2.802 M -18.21 % | 3.426 M 54.39 % | 2.219 M -5.81 % | 2.356 M 40.49 % | 1.677 M |
| Total debt | 0.000 -100.00 % | 58.513 M 33.63 % | 43.788 M -11.52 % | 49.487 M -1.97 % | 50.480 M -7.42 % | 54.528 M 14.00 % | 47.831 M 61.16 % | 29.679 M 321.10 % | 7.048 M -81.23 % | 37.547 M 1 158.70 % | 2.983 M -80.21 % | 15.076 M 133.48 % | 6.457 M | 0.000 -100.00 % | 28.330 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 34.885 M -2.97 % | 35.951 M -0.27 % | 36.048 M -14.21 % | 42.019 M 19.61 % | 35.130 M 10.80 % | 31.705 M 8.90 % | 29.114 M -3.19 % | 30.072 M -8.47 % | 32.855 M -0.43 % | 32.996 M -15.33 % | 38.972 M 5.37 % | 36.986 M 113.71 % | 17.307 M |
| Retained earnings | 75.788 M 19.57 % | 63.385 M -17.92 % | 77.228 M 26.41 % | 61.094 M -1.34 % | 61.922 M 59.77 % | 38.758 M -5.36 % | 40.954 M 105.63 % | 19.916 M -68.27 % | 62.774 M 6.10 % | 59.166 M -15.57 % | 70.075 M -19.69 % | 87.253 M -8.50 % | 95.357 M 33.76 % | 71.289 M -6.48 % | 76.228 M |
| Common stock | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 0.00 % | 28.639 M 7.16 % | 26.726 M |
| Total equity | 143.373 M 9.47 % | 130.970 M -6.95 % | 140.752 M 11.99 % | 125.684 M -0.73 % | 126.609 M 15.71 % | 109.416 M 4.48 % | 104.723 M 30.48 % | 80.260 M -33.41 % | 120.527 M 2.25 % | 117.877 M -10.41 % | 131.569 M -11.63 % | 148.888 M -8.64 % | 162.968 M 19.03 % | 136.914 M 13.85 % | 120.261 M |
| Other non current liabilities | 23.481 M 60.99 % | 14.585 M 5.74 % | 13.793 M 1 109.00 % | -1.367 M 92.05 % | -17.187 M -17.59 % | -14.616 M -120.59 % | -6.626 M | 0.000 -100.00 % | 1.222 M -20.55 % | 1.538 M 228.49 % | -1.197 M 36.30 % | -1.879 M -111.68 % | 16.084 M | 0.000 -100.00 % | 18.303 M |
| Long term debt | 0.000 -100.00 % | 12.120 M -9.53 % | 13.396 M -8.67 % | 14.667 M -20.79 % | 18.516 M 15.30 % | 16.059 M 107.48 % | 7.740 M 1 016.88 % | 693.000 K | 0.000 | 0.000 -100.00 % | 2.983 M -24.29 % | 3.940 M -16.56 % | 4.722 M | 0.000 -100.00 % | 6.295 M |
| Total non current liabilities | 24.973 M -6.49 % | 26.705 M -1.78 % | 27.189 M 85.38 % | 14.667 M -20.79 % | 18.516 M 15.30 % | 16.059 M 107.48 % | 7.740 M 1 016.88 % | 693.000 K -59.35 % | 1.705 M -37.52 % | 2.729 M -8.51 % | 2.983 M -24.29 % | 3.940 M -81.06 % | 20.806 M | 0.000 -100.00 % | 24.598 M |
| Other current liabilities | 89.602 M 27.04 % | 70.533 M -5.17 % | 74.381 M -7.31 % | 80.251 M 26.60 % | 63.387 M -12.93 % | 72.797 M 14.86 % | 63.381 M -4.03 % | 66.044 M 16.46 % | 56.711 M -33.97 % | 85.884 M 82.41 % | 47.083 M -10.00 % | 52.315 M -2.40 % | 53.604 M -10.04 % | 59.586 M 13.85 % | 52.336 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 100.00 % | -34.820 M -8.94 % | -31.964 M 16.91 % | -38.469 M 4.05 % | -40.091 M -38.31 % | -28.986 M -442.50 % | -5.343 M 84.65 % | -34.818 M -28.59 % | -27.077 M -79.60 % | -15.076 M | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 46.393 M 52.65 % | 30.392 M -12.72 % | 34.820 M 8.94 % | 31.964 M -16.91 % | 38.469 M -4.05 % | 40.091 M 38.31 % | 28.986 M | 0.000 | 0.000 -100.00 % | 27.077 M 79.60 % | 15.076 M 768.93 % | 1.735 M | 0.000 -100.00 % | 22.035 M |
| Total current liabilities | 111.743 M -15.97 % | 132.981 M 3.74 % | 128.183 M -4.18 % | 133.778 M 5.82 % | 126.424 M -7.57 % | 136.773 M -5.81 % | 145.216 M 14.70 % | 126.602 M 61.31 % | 78.485 M -15.29 % | 92.655 M -1.03 % | 93.620 M 16.80 % | 80.152 M 11.95 % | 71.598 M -8.43 % | 78.187 M -13.30 % | 90.176 M |
| Total liabilities | 136.716 M -14.38 % | 159.686 M 2.78 % | 155.372 M -3.29 % | 160.652 M 1.78 % | 157.835 M -6.75 % | 169.259 M 0.25 % | 168.839 M 17.11 % | 144.171 M 49.53 % | 96.414 M -14.47 % | 112.720 M -0.54 % | 113.327 M 11.87 % | 101.305 M 9.63 % | 92.404 M 18.18 % | 78.187 M -31.88 % | 114.774 M |
| Other non current assets | 4.262 M -67.05 % | 12.934 M -6.67 % | 13.858 M 199.38 % | -13.944 M -1.42 % | -13.749 M -30.56 % | -10.531 M -5.86 % | -9.948 M -1.46 % | -9.805 M 3.22 % | -10.131 M -63.22 % | -6.207 M 2.73 % | -6.381 M 51.69 % | -13.209 M -243.44 % | 9.209 M -34.27 % | 14.010 M 10.42 % | 12.688 M |
| Long term investments | 0.000 -100.00 % | 3.739 M 51.19 % | 2.473 M -20.69 % | 3.118 M 110.53 % | 1.481 M -39.45 % | 2.446 M 65.72 % | 1.476 M -23.44 % | 1.928 M 13.01 % | 1.706 M -29.62 % | 2.424 M -13.49 % | 2.802 M -18.21 % | 3.426 M 54.39 % | 2.219 M -5.81 % | 2.356 M 40.49 % | 1.677 M |
| Intangible assets | 1.408 M 5.23 % | 1.338 M 121.52 % | 604.000 K 0.67 % | 600.000 K -18.03 % | 732.000 K 3.54 % | 707.000 K -15.02 % | 832.000 K -8.67 % | 911.000 K -19.02 % | 1.125 M -7.64 % | 1.218 M -14.59 % | 1.426 M -10.99 % | 1.602 M -6.04 % | 1.705 M 5.57 % | 1.615 M -4.32 % | 1.688 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 1.408 M 5.23 % | 1.338 M 121.52 % | 604.000 K 0.67 % | 600.000 K -18.03 % | 732.000 K 3.54 % | 707.000 K -15.02 % | 832.000 K -8.67 % | 911.000 K -19.02 % | 1.125 M -7.64 % | 1.218 M -14.59 % | 1.426 M -10.99 % | 1.602 M -6.04 % | 1.705 M 5.57 % | 1.615 M -4.32 % | 1.688 M |
| Property plant equipment net | 61.608 M 1.95 % | 60.432 M 2.79 % | 58.793 M 3.64 % | 56.727 M -3.42 % | 58.733 M 7.58 % | 54.595 M 18.70 % | 45.993 M -2.13 % | 46.992 M -4.44 % | 49.174 M -0.33 % | 49.337 M -4.18 % | 51.490 M -0.06 % | 51.521 M -2.56 % | 52.876 M 3.59 % | 51.044 M -1.34 % | 51.737 M |
| Total non current assets | 79.184 M 0.94 % | 78.443 M 3.59 % | 75.728 M 25.28 % | 60.445 M -0.82 % | 60.946 M 5.54 % | 57.748 M 19.56 % | 48.301 M -3.07 % | 49.831 M -4.18 % | 52.005 M -1.84 % | 52.979 M -4.92 % | 55.718 M -1.47 % | 56.549 M -14.33 % | 66.009 M -4.37 % | 69.025 M 1.82 % | 67.790 M |
| Other current assets | 3.716 M -66.81 % | 11.196 M 48.61 % | 7.534 M -24.31 % | 9.954 M -9.20 % | 10.962 M -14.29 % | 12.790 M -61.37 % | 33.111 M 193.98 % | 11.263 M 44.43 % | 7.798 M -3.98 % | 8.121 M 17.78 % | 6.895 M -27.14 % | 9.463 M 38.81 % | 6.817 M -28.15 % | 9.488 M -6.82 % | 10.182 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 16.008 M 13.60 % | 14.091 M -14.63 % | 16.506 M 3.93 % | 15.882 M 82.17 % | 8.718 M -28.97 % | 12.274 M 58.99 % | 7.720 M -61.75 % | 20.185 M -10.59 % | 22.577 M -45.16 % | 41.170 M 6.26 % | 38.744 M 342.79 % | 8.750 M -69.51 % | 28.695 M 253.78 % | 8.111 M -6.04 % | 8.632 M |
| Cash and short term investments | 16.008 M 13.60 % | 14.091 M -14.63 % | 16.506 M 3.93 % | 15.882 M 82.17 % | 8.718 M -28.97 % | 12.274 M 58.99 % | 7.720 M -61.75 % | 20.185 M -10.59 % | 22.577 M -45.16 % | 41.170 M 6.26 % | 38.744 M 342.79 % | 8.750 M -69.51 % | 28.695 M 253.78 % | 8.111 M -6.04 % | 8.632 M |
| Total current assets | 200.905 M -5.33 % | 212.213 M -3.71 % | 220.396 M 3.99 % | 211.947 M 1.69 % | 208.415 M -0.94 % | 210.396 M -1.87 % | 214.413 M 30.12 % | 164.776 M 7.08 % | 153.886 M -10.13 % | 171.233 M -5.80 % | 181.778 M 0.80 % | 180.331 M -4.77 % | 189.363 M 11.00 % | 170.598 M 2.00 % | 167.245 M |
| Inventory | 104.385 M -23.09 % | 135.720 M 18.62 % | 114.415 M -20.54 % | 143.993 M 22.46 % | 117.588 M -14.23 % | 137.090 M 3.06 % | 133.025 M 22.40 % | 108.683 M 35.00 % | 80.504 M -8.99 % | 88.457 M -0.59 % | 88.984 M -19.02 % | 109.880 M 32.59 % | 82.870 M -19.60 % | 103.075 M 35.18 % | 76.248 M |
| Net receivables | 76.796 M 49.97 % | 51.206 M -35.92 % | 79.904 M 89.71 % | 42.118 M -40.80 % | 71.147 M 47.48 % | 48.242 M 18.95 % | 40.557 M 64.56 % | 24.645 M -42.70 % | 43.007 M 28.44 % | 33.485 M -28.99 % | 47.155 M -9.73 % | 52.238 M -26.41 % | 70.981 M 42.18 % | 49.924 M -30.84 % | 72.183 M |
| Tax assets | 11.906 M | 0.000 | 0.000 -100.00 % | 13.944 M 1.42 % | 13.749 M 30.56 % | 10.531 M 5.86 % | 9.948 M 1.46 % | 9.805 M -3.22 % | 10.131 M 63.22 % | 6.207 M -2.73 % | 6.381 M -51.69 % | 13.209 M | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 13.944 M -7.55 % | 15.083 M 43.22 % | 10.531 M -2.92 % | 10.848 M 10.42 % | 9.824 M -11.10 % | 11.050 M 73.06 % | 6.385 M -13.72 % | 7.400 M -44.42 % | 13.313 M | 0.000 | 0.000 | 0.000 |
| Account payables | 17.441 M 8.63 % | 16.055 M -15.10 % | 18.910 M 1.09 % | 18.707 M -32.15 % | 27.573 M 8.10 % | 25.507 M -24.63 % | 33.844 M 7.20 % | 31.572 M 115.16 % | 14.674 M 116.72 % | 6.771 M -37.07 % | 10.760 M -15.68 % | 12.761 M -21.51 % | 16.259 M -12.59 % | 18.601 M 17.69 % | 15.805 M |
| Tax payables | 4.700 M | 0.000 -100.00 % | 4.500 M | 0.000 -100.00 % | 3.500 M | 0.000 -100.00 % | 7.900 M | 0.000 -100.00 % | 7.100 M | 0.000 -100.00 % | 8.700 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 -100.00 % | 13.300 M -22.62 % | 17.187 M 17.59 % | 14.616 M 120.59 % | 6.626 M 841.99 % | -893.000 K -284.89 % | 483.000 K -59.45 % | 1.191 M -33.31 % | 1.786 M -4.95 % | 1.879 M | 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 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 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 total stockholders equity | 38.946 M 0.00 % | 38.946 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 |
| Deferred tax liabilities non current | 1.492 M | 0.000 | 0.000 -100.00 % | 1.367 M 2.86 % | 1.329 M -7.90 % | 1.443 M 29.53 % | 1.114 M -29.76 % | 1.586 M 29.79 % | 1.222 M -20.55 % | 1.538 M 28.49 % | 1.197 M -41.92 % | 2.061 M | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 12.207 M -5.34 % | 12.895 M -21.50 % | 16.427 M 3.43 % | 15.883 M -5.88 % | 16.876 M 4.02 % | 16.224 M -6.41 % | 17.336 M 3.66 % | 16.724 M -2.84 % | 17.213 M | 0.000 | 0.000 | 0.000 |
| Total assets | 280.089 M -3.64 % | 290.656 M -1.85 % | 296.124 M 3.42 % | 286.336 M 0.67 % | 284.444 M 2.07 % | 278.675 M 1.87 % | 273.562 M 21.89 % | 224.431 M 3.45 % | 216.941 M -5.92 % | 230.597 M -5.84 % | 244.896 M -2.12 % | 250.193 M -2.03 % | 255.372 M 6.57 % | 239.623 M 1.95 % | 235.035 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | -914.000 K 85.63 % | -6.360 M -140.56 % | 15.680 M 209.39 % | -14.334 M -228.74 % | 11.134 M 119.13 % | -58.210 M -1 213.11 % | -4.433 M -680.24 % | 764.000 K -90.90 % | 8.400 M -77.97 % | 38.129 M 361.89 % | -14.559 M -275.20 % | 8.310 M 225.87 % | -6.602 M -368.92 % | 2.455 M 113.61 % | -18.038 M |
| Accounts receivables | 28.826 M 176.58 % | -37.640 M -230.27 % | 28.893 M 226.08 % | -22.916 M -258.74 % | -6.388 M 60.69 % | -16.249 M -186.63 % | 18.756 M 289.26 % | -9.910 M -174.73 % | 13.261 M 141.72 % | 5.486 M -72.47 % | 19.930 M 196.35 % | -20.685 M -187.03 % | 23.768 M 182.74 % | -28.727 M -238.68 % | 20.715 M |
| Inventory | -20.517 M -169.38 % | 29.570 M 210.61 % | -26.733 M -237.52 % | 19.439 M 692.11 % | -3.283 M 86.58 % | -24.470 M 12.74 % | -28.042 M -458.82 % | 7.815 M 2 731.52 % | 276.000 K -98.73 % | 21.720 M 179.34 % | -27.377 M -243.38 % | 19.094 M 172.31 % | -26.404 M -178.44 % | 33.662 M 180.72 % | -41.700 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 |
| Other working capital | -9.223 M -639.36 % | 1.710 M -87.35 % | 13.520 M 224.53 % | -10.857 M -152.18 % | 20.805 M 218.95 % | -17.491 M -460.42 % | 4.853 M 69.74 % | 2.859 M 155.66 % | -5.137 M -147.03 % | 10.923 M 253.59 % | -7.112 M -171.83 % | 9.901 M 349.65 % | -3.966 M -59.92 % | -2.480 M -184.15 % | 2.947 M |
| Other non cash items | -4.009 M -136.38 % | -1.696 M 73.84 % | -6.483 M -316.91 % | -1.555 M 63.44 % | -4.253 M -175.41 % | 5.640 M -71.80 % | 19.999 M 187.26 % | 6.962 M 220.53 % | -5.776 M -279.50 % | -1.522 M 64.28 % | -4.261 M -74.63 % | -2.440 M -176.23 % | 3.201 M 237.38 % | -2.330 M -158.48 % | 3.984 M |
| Net cash provided by operating activities | -3.946 M -136.65 % | 10.768 M -15.33 % | 12.718 M 54.33 % | 8.241 M 10.44 % | 7.462 M 125.18 % | -29.629 M -18.95 % | -24.908 M -286.33 % | 13.368 M 332.45 % | -5.751 M -126.33 % | 21.844 M 190.77 % | -24.066 M -174.02 % | 32.515 M 759.80 % | -4.928 M -122.04 % | 22.362 M 240.17 % | -15.953 M |
| Investments in property plant and equipment | -4.623 M 9.67 % | -5.118 M -69.64 % | -3.017 M 61.46 % | -7.828 M 23.41 % | -10.220 M -0.37 % | -10.182 M -708.74 % | -1.259 M 51.18 % | -2.579 M -155.35 % | -1.010 M 74.73 % | -3.997 M -186.32 % | -1.396 M 71.71 % | -4.934 M -111.40 % | -2.334 M 16.88 % | -2.808 M -5.76 % | -2.655 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -3.619 M -669.92 % | 635.000 K 243.24 % | 185.000 K -5.13 % | 195.000 K -28.57 % | 273.000 K -97.10 % | 9.426 M 917.93 % | 926.000 K 5.83 % | 875.000 K -64.24 % | 2.447 M 149.69 % | 980.000 K 501.23 % | 163.000 K -86.01 % | 1.165 M 125.78 % | 516.000 K 215.18 % | -448.000 K -228.00 % | 350.000 K |
| Net cash used for investing activites | -8.242 M -83.85 % | -4.483 M -58.30 % | -2.832 M 62.90 % | -7.633 M 23.26 % | -9.947 M -1 215.74 % | -756.000 K -127.03 % | -333.000 K 80.46 % | -1.704 M -218.58 % | 1.437 M 147.63 % | -3.017 M -144.69 % | -1.233 M 67.29 % | -3.769 M -107.32 % | -1.818 M 44.16 % | -3.256 M -41.26 % | -2.305 M |
| Debt repayment | -1.275 M | 0.000 100.00 % | -1.318 M | 0.000 -100.00 % | 8.263 M | 0.000 100.00 % | -1.012 M | 0.000 100.00 % | -239.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -4.674 M | 0.000 100.00 % | -3.702 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.133 M | 0.000 | 0.000 100.00 % | -2.800 M | 0.000 |
| Other financing activites | 16.001 M 384.41 % | -5.626 M -296.30 % | 2.866 M 170.85 % | -4.045 M -148.16 % | -1.630 M -108.98 % | 18.156 M -23.21 % | 23.643 M 177.71 % | -30.424 M -502.06 % | 7.567 M -30.19 % | 10.840 M -14.82 % | 12.726 M 250.89 % | -8.434 M -234.84 % | 6.255 M 144.26 % | -14.133 M -176.25 % | 18.535 M |
| Net cash used provided by financing activities | 10.052 M 278.67 % | -5.626 M -161.19 % | -2.154 M 46.75 % | -4.045 M -160.98 % | 6.633 M -63.47 % | 18.156 M -19.77 % | 22.631 M 174.39 % | -30.424 M -515.17 % | 7.328 M -32.40 % | 10.840 M 136.01 % | 4.593 M 154.46 % | -8.434 M -234.84 % | 6.255 M 136.94 % | -16.933 M -191.36 % | 18.535 M |
| Effect of forex changes on cash | -279.000 K -697.14 % | -35.000 K 93.84 % | -568.000 K -377.31 % | -119.000 K -129.31 % | 406.000 K 272.03 % | -236.000 K -208.26 % | 218.000 K 30.54 % | 167.000 K 128.40 % | -588.000 K -279.82 % | 327.000 K -57.03 % | 761.000 K 179.78 % | 272.000 K 1 006.67 % | -30.000 K 71.43 % | -105.000 K 72.51 % | -382.000 K |
| Net change in cash | 14.091 M 2 158.17 % | 624.000 K -91.29 % | 7.164 M 301.46 % | -3.556 M -178.09 % | 4.554 M 136.53 % | -12.465 M -421.11 % | -2.392 M 87.13 % | -18.593 M -866.41 % | 2.426 M -91.91 % | 29.994 M 250.38 % | -19.945 M -196.90 % | 20.584 M 4 050.86 % | -521.000 K -125.19 % | 2.068 M 2 069.52 % | -105.000 K |
| Cash at beginning of period | 0.000 -100.00 % | 15.882 M 82.17 % | 8.718 M -28.97 % | 12.274 M 58.99 % | 7.720 M -61.75 % | 20.185 M -10.59 % | 22.577 M -45.16 % | 41.170 M 6.26 % | 38.744 M 342.79 % | 8.750 M -69.51 % | 28.695 M 253.78 % | 8.111 M -6.04 % | 8.632 M 31.51 % | 6.564 M -1.57 % | 6.669 M |
| Cash at end of period | 14.091 M -14.63 % | 16.506 M 3.93 % | 15.882 M 82.17 % | 8.718 M -28.97 % | 12.274 M 58.99 % | 7.720 M -61.75 % | 20.185 M -10.59 % | 22.577 M -45.16 % | 41.170 M 6.26 % | 38.744 M 342.79 % | 8.750 M -69.51 % | 28.695 M 253.78 % | 8.111 M -6.04 % | 8.632 M 31.51 % | 6.564 M |
| Operating cash flow | -3.946 M -136.65 % | 10.768 M -15.33 % | 12.718 M 54.33 % | 8.241 M 10.44 % | 7.462 M 125.18 % | -29.629 M -18.95 % | -24.908 M -286.33 % | 13.368 M 332.45 % | -5.751 M -126.33 % | 21.844 M 190.77 % | -24.066 M -174.02 % | 32.515 M 759.80 % | -4.928 M -122.04 % | 22.362 M 240.17 % | -15.953 M |
| Capital expenditure | -4.623 M 9.67 % | -5.118 M -69.64 % | -3.017 M 61.46 % | -7.828 M 23.41 % | -10.220 M -0.37 % | -10.182 M -708.74 % | -1.259 M 51.18 % | -2.579 M -155.35 % | -1.010 M 74.73 % | -3.997 M -186.32 % | -1.396 M 71.71 % | -4.934 M -111.40 % | -2.334 M 16.88 % | -2.808 M -5.76 % | -2.655 M |
| Free CashFlow | -8.569 M -251.66 % | 5.650 M -41.76 % | 9.701 M 2 248.91 % | 413.000 K 114.97 % | -2.758 M 93.07 % | -39.811 M -52.14 % | -26.167 M -342.53 % | 10.789 M 259.58 % | -6.761 M -137.88 % | 17.847 M 170.09 % | -25.462 M -192.32 % | 27.581 M 479.80 % | -7.262 M -137.14 % | 19.554 M 205.08 % | -18.608 M |
| 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 |