Pace E-Commerce Ventures Ltd. PACE.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Revenue | 721.387 M 68.49 % | 428.141 M 50.90 % | 283.716 M 170.31 % | 104.958 M 516.89 % | 17.014 M 14.09 % | 14.913 M |
| Net income | 33.082 M 38.26 % | 23.927 M 284.31 % | 6.226 M 15.04 % | 5.412 M 653.76 % | 718.000 K 2 011.76 % | 34.000 K |
| Income before tax | 43.413 M 32.11 % | 32.862 M 332.11 % | 7.605 M 3.51 % | 7.347 M 656.64 % | 971.000 K 2 158.14 % | 43.000 K |
| Income before tax ratio | 0.06 -21.59 % | 0.08 186.35 % | 0.03 -61.71 % | 0.07 22.65 % | 0.06 1 879.29 % | 0.00 |
| EBITDA | 62.801 M 42.68 % | 44.015 M 218.65 % | 13.813 M 49.73 % | 9.225 M 194.54 % | 3.132 M 418.54 % | 604.000 K |
| Net income ratio | 0.05 -17.94 % | 0.06 154.67 % | 0.02 -57.44 % | 0.05 22.19 % | 0.04 1 750.99 % | 0.00 |
| Ratio EBITDA | 0.09 -15.32 % | 0.10 111.16 % | 0.05 -44.61 % | 0.09 -52.25 % | 0.18 354.51 % | 0.04 |
| Gross profit ratio | 0.10 -19.30 % | 0.12 43.17 % | 0.09 -50.37 % | 0.17 -45.27 % | 0.32 41.25 % | 0.22 |
| Weighted average shs out dil | 22.369 M -0.73 % | 22.534 M 1.34 % | 22.236 M 21.38 % | 18.319 M 646.01 % | 2.456 M 0.00 % | 2.456 M |
| Weighted average shs out | 22.369 M -0.73 % | 22.534 M 1.34 % | 22.236 M 21.38 % | 18.319 M 646.02 % | 2.456 M 0.00 % | 2.456 M |
| EPS diluted | 1.48 39.62 % | 1.06 278.57 % | 0.28 -6.67 % | 0.30 3.45 % | 0.29 2 001.45 % | 0.01 |
| Earnings per share | 1.48 39.62 % | 1.06 278.57 % | 0.28 -6.67 % | 0.30 3.45 % | 0.29 2 001.45 % | 0.01 |
| Gross profit | 71.862 M 35.98 % | 52.847 M 116.05 % | 24.461 M 34.16 % | 18.233 M 237.65 % | 5.400 M 61.15 % | 3.351 M |
| Income tax expense | 10.331 M 15.62 % | 8.935 M 547.93 % | 1.379 M -28.73 % | 1.935 M 664.82 % | 253.000 K 2 711.11 % | 9.000 K |
| Cost of revenue | 649.525 M 73.07 % | 375.294 M 44.76 % | 259.255 M 198.94 % | 86.725 M 646.73 % | 11.614 M 0.45 % | 11.562 M |
| General and administrative expenses | 0.000 -100.00 % | 9.675 M 231.90 % | 2.915 M | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 -100.00 % | 2.648 M 42.90 % | 1.853 M | 0.000 | 0.000 | 0.000 |
| Other expenses | 38.738 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 11.324 M -3.51 % | 11.736 M 146.14 % | 4.768 M -47.51 % | 9.083 M 257.32 % | 2.542 M -11.67 % | 2.878 M |
| Cost and expenses | 688.263 M 77.83 % | 387.030 M 46.59 % | 264.023 M 175.58 % | 95.808 M 576.80 % | 14.156 M -1.97 % | 14.440 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 11.324 M -8.11 % | 12.323 M 158.45 % | 4.768 M -44.58 % | 8.604 M 964.85 % | 808.000 K 8.60 % | 744.000 K |
| Interest income | 0.000 | 0.000 -100.00 % | 4.290 M 137.94 % | 1.803 M -4.45 % | 1.887 M 338.84 % | 430.000 K |
| Interest expense | 9.826 M 37.70 % | 7.136 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 9.562 M 138.10 % | 4.016 M 1 849.51 % | 206.000 K 17.05 % | 176.000 K 117.28 % | 81.000 K -28.32 % | 113.000 K |
| Operating income | 33.124 M 16.97 % | 28.318 M 43.80 % | 19.693 M 117.63 % | 9.049 M 196.59 % | 3.051 M 521.38 % | 491.000 K |
| Operating income ratio | 0.05 -30.58 % | 0.07 -4.71 % | 0.07 -19.49 % | 0.09 -51.92 % | 0.18 444.65 % | 0.03 |
| Total other income expenses net | 10.289 M 126.43 % | 4.544 M 137.59 % | -12.088 M -429.71 % | -2.282 M 36.98 % | -3.621 M -41.22 % | -2.564 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Net debt | 112.793 M 170.23 % | 41.740 M 49.69 % | 27.884 M -20.01 % | 34.861 M 319.15 % | 8.317 M -24.33 % | 10.991 M |
| Total investments | 325.846 M 62.45 % | 200.586 M 5.41 % | 190.283 M 147 406.20 % | 129.000 K 0.00 % | 129.000 K 158.00 % | 50.000 K |
| Total debt | 117.429 M 159.31 % | 45.286 M 32.23 % | 34.249 M -5.52 % | 36.249 M 271.98 % | 9.745 M -19.72 % | 12.139 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 -100.00 % | 36.910 M 184.29 % | 12.983 M 92.14 % | 6.757 M 403.50 % | 1.342 M 115.06 % | 624.000 K |
| Common stock | 225.335 M 0.00 % | 225.335 M 0.00 % | 225.335 M 23.01 % | 183.190 M 0.00 % | 183.190 M 183 090.00 % | 100.000 K |
| Total equity | 762.280 M 4.54 % | 729.197 M 3.39 % | 705.270 M 166.19 % | 264.947 M 2.09 % | 259.532 M 35 746.96 % | 724.000 K |
| Other non current liabilities | 0.000 -100.00 % | 162.000 K 16 300.00 % | -1.000 K 0.00 % | -1.000 K | 0.000 | 0.000 |
| Long term debt | 36.162 M 29.39 % | 27.949 M 46.15 % | 19.124 M -39.04 % | 31.372 M 387.67 % | 6.433 M -47.01 % | 12.139 M |
| Total non current liabilities | 35.772 M 27.25 % | 28.111 M 47.00 % | 19.123 M -39.04 % | 31.371 M 387.66 % | 6.433 M -47.01 % | 12.139 M |
| Other current liabilities | 18.562 M 3.09 % | 18.006 M 385.86 % | 3.706 M 4.66 % | 3.541 M 79.84 % | 1.969 M 618.61 % | 274.000 K |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 1.995 M | 0.000 | 0.000 | 0.000 |
| Short term debt | 81.267 M 368.75 % | 17.337 M 32.04 % | 13.130 M 169.22 % | 4.877 M 47.25 % | 3.312 M | 0.000 |
| Total current liabilities | 147.599 M 88.28 % | 78.394 M 203.95 % | 25.792 M -7.41 % | 27.855 M 120.44 % | 12.636 M 330.67 % | 2.934 M |
| Total liabilities | 183.371 M 72.17 % | 106.505 M 137.13 % | 44.915 M -24.16 % | 59.226 M 210.59 % | 19.069 M 26.51 % | 15.073 M |
| Other non current assets | 1.000 K -100.00 % | 175.669 M 3.12 % | 170.347 M 435.77 % | 31.795 M 0.80 % | 31.544 M 95 487.88 % | 33.000 K |
| Long term investments | 325.846 M 62.45 % | 200.586 M 5.41 % | 190.283 M 147 406.20 % | 129.000 K 0.00 % | 129.000 K 158.00 % | 50.000 K |
| Intangible assets | 0.000 -100.00 % | 227.562 M 0.39 % | 226.687 M 0.75 % | 225.000 M 0.00 % | 225.000 M | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 -100.00 % | 227.562 M 0.39 % | 226.687 M 0.75 % | 225.000 M 0.00 % | 225.000 M | 0.000 |
| Property plant equipment net | 265.765 M 598.85 % | 38.029 M 1 732.72 % | 2.075 M 305.27 % | 512.000 K 29.29 % | 396.000 K 40.93 % | 281.000 K |
| Total non current assets | 646.455 M 0.72 % | 641.846 M 8.89 % | 589.432 M 128.96 % | 257.436 M 0.14 % | 257.069 M 70 523.35 % | 364.000 K |
| Other current assets | 0.000 -100.00 % | 85.897 M 121.88 % | 38.714 M 114.34 % | 18.062 M 387.90 % | 3.702 M -28.63 % | 5.187 M |
| Short term investments | 138.581 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 4.636 M 30.74 % | 3.546 M -44.29 % | 6.365 M 358.57 % | 1.388 M -2.80 % | 1.428 M 24.39 % | 1.148 M |
| Cash and short term investments | 143.217 M 3 938.83 % | 3.546 M -44.29 % | 6.365 M 358.57 % | 1.388 M -2.80 % | 1.428 M 24.39 % | 1.148 M |
| Total current assets | 299.196 M 54.34 % | 193.856 M 20.59 % | 160.753 M 140.88 % | 66.737 M 209.94 % | 21.532 M 39.52 % | 15.433 M |
| Inventory | 89.024 M -4.89 % | 93.597 M 501.87 % | 15.551 M -18.91 % | 19.177 M 73.80 % | 11.034 M 105.05 % | 5.381 M |
| Net receivables | 66.955 M 519.04 % | 10.816 M -88.13 % | 91.124 M 224.17 % | 28.110 M 423.66 % | 5.368 M 44.42 % | 3.717 M |
| Tax assets | 0.000 | 0.000 -100.00 % | 40.000 K | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 47.770 M 10.96 % | 43.051 M 766.92 % | 4.966 M -74.45 % | 19.437 M 164.27 % | 7.355 M 176.50 % | 2.660 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 100.00 % | -1.995 M | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 -100.00 % | 466.952 M | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 536.945 M 14.99 % | 466.952 M 0.00 % | 466.952 M 522.60 % | 75.000 M 0.00 % | 75.000 M | 0.000 |
| 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 | 945.651 M 13.16 % | 835.702 M 11.40 % | 750.185 M 131.42 % | 324.173 M 16.36 % | 278.601 M 1 663.63 % | 15.797 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 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 |
| Change in working capital | -46.333 M -25.12 % | -37.030 M 90.98 % | -410.411 M -869.28 % | -42.342 M -17.78 % | -35.951 M -3 180.20 % | -1.096 M |
| Accounts receivables | -88.685 M -220.17 % | 73.798 M 230.61 % | -56.504 M -148.46 % | -22.742 M -1 277.47 % | -1.651 M -655.89 % | 297.000 K |
| Inventory | 4.572 M 105.86 % | -78.046 M -2 251.81 % | 3.627 M 144.54 % | -8.143 M -44.05 % | -5.653 M -693.18 % | 953.000 K |
| Accounts payables | 0.000 -100.00 % | 38.085 M 363.16 % | -14.472 M | 0.000 | 0.000 | 0.000 |
| Other working capital | 37.780 M 153.31 % | -70.867 M 80.18 % | -357.534 M -3 020.66 % | -11.457 M 60.01 % | -28.647 M -1 121.10 % | -2.346 M |
| Other non cash items | -22.504 M -167.85 % | 33.168 M 436.36 % | -9.861 M -171.10 % | 13.870 M 99.51 % | 6.952 M 637.22 % | 943.000 K |
| Net cash provided by operating activities | -15.862 M -165.87 % | 24.081 M 105.82 % | -413.840 M -1 708.43 % | -22.884 M 18.85 % | -28.200 M -469 900.00 % | -6.000 K |
| Investments in property plant and equipment | 0.000 100.00 % | -40.845 M -1 081.86 % | -3.456 M -1 087.63 % | -291.000 K 99.87 % | -225.196 M -180 056.80 % | -125.000 K |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -9.737 M | 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 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 460.000 K |
| Net cash used for investing activites | -9.737 M 76.16 % | -40.845 M -1 081.86 % | -3.456 M -1 087.63 % | -291.000 K 99.87 % | -225.196 M -67 322.69 % | 335.000 K |
| Debt repayment | 15.067 M 70.75 % | 8.824 M 222.22 % | -7.220 M -128.95 % | 24.938 M 537.05 % | -5.706 M -939.12 % | 680.000 K |
| Common stock issued | 0.000 | 0.000 -100.00 % | 434.097 M | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 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 |
| Other financing activites | 11.621 M 126.97 % | 5.120 M -98.81 % | 429.493 M 23 921.02 % | -1.803 M -100.70 % | 259.382 M 49 695.03 % | -523.000 K |
| Net cash used provided by financing activities | 26.688 M 91.39 % | 13.944 M -96.70 % | 422.273 M 1 725.26 % | 23.135 M -90.88 % | 253.676 M 161 477.07 % | 157.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 1.089 M 138.63 % | -2.819 M -156.64 % | 4.977 M 12 542.50 % | -40.000 K -114.29 % | 280.000 K -42.39 % | 486.000 K |
| Cash at beginning of period | 3.545 M -44.30 % | 6.365 M 358.57 % | 1.388 M -2.80 % | 1.428 M 24.39 % | 1.148 M 73.41 % | 662.000 K |
| Cash at end of period | 4.634 M 30.68 % | 3.546 M -44.29 % | 6.365 M 358.57 % | 1.388 M -2.80 % | 1.428 M 24.39 % | 1.148 M |
| Operating cash flow | -15.862 M -165.87 % | 24.081 M 105.82 % | -413.840 M -1 708.43 % | -22.884 M 18.85 % | -28.200 M -469 900.00 % | -6.000 K |
| Capital expenditure | 61.318 M 250.12 % | -40.845 M -1 081.86 % | -3.456 M -1 087.63 % | -291.000 K 99.87 % | -225.196 M -180 056.80 % | -125.000 K |
| Free CashFlow | -15.862 M 5.38 % | -16.764 M 95.98 % | -417.296 M -1 700.63 % | -23.175 M 90.85 % | -253.396 M -193 332.06 % | -131.000 K |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 456.473 M 72.31 % | 264.914 M -10.47 % | 295.905 M 123.77 % | 132.236 M -31.57 % | 193.251 M 113.62 % | 90.465 M 72.38 % | 52.479 M 0.00 % | 52.479 M 516.89 % | 8.507 M 0.00 % | 8.507 M 14.09 % | 7.457 M 0.00 % | 7.457 M |
| Net income | 19.437 M 42.45 % | 13.645 M -35.76 % | 21.240 M 690.47 % | 2.687 M 144.49 % | 1.099 M -78.56 % | 5.126 M 89.43 % | 2.706 M 0.00 % | 2.706 M 653.76 % | 359.000 K 0.00 % | 359.000 K 2 011.76 % | 17.000 K 0.00 % | 17.000 K |
| Income before tax | 25.186 M 38.18 % | 18.227 M -38.78 % | 29.775 M 864.53 % | 3.087 M 296.79 % | 778.000 K -88.60 % | 6.826 M 85.82 % | 3.674 M 0.00 % | 3.674 M 656.64 % | 485.500 K 0.00 % | 485.500 K 2 158.14 % | 21.500 K 0.00 % | 21.500 K |
| Income before tax ratio | 0.06 -19.81 % | 0.07 -31.62 % | 0.10 331.03 % | 0.02 479.87 % | 0.00 -94.66 % | 0.08 7.79 % | 0.07 0.00 % | 0.07 22.65 % | 0.06 0.00 % | 0.06 1 879.29 % | 0.00 0.00 % | 0.00 |
| EBITDA | 35.796 M 70.55 % | 20.988 M -19.52 % | 26.079 M 0.00 % | 26.079 M 275.72 % | 6.941 M 49.69 % | 4.637 M 0.53 % | 4.613 M 0.00 % | 4.613 M 194.54 % | 1.566 M 0.00 % | 1.566 M 418.54 % | 302.000 K 0.00 % | 302.000 K |
| Net income ratio | 0.04 -17.33 % | 0.05 -28.24 % | 0.07 253.25 % | 0.02 257.31 % | 0.01 -89.96 % | 0.06 9.89 % | 0.05 0.00 % | 0.05 22.19 % | 0.04 0.00 % | 0.04 1 750.99 % | 0.00 0.00 % | 0.00 |
| Ratio EBITDA | 0.08 -1.02 % | 0.08 -10.11 % | 0.09 -55.31 % | 0.20 449.09 % | 0.04 -29.93 % | 0.05 -41.68 % | 0.09 0.00 % | 0.09 -52.25 % | 0.18 0.00 % | 0.18 354.51 % | 0.04 0.00 % | 0.04 |
| Gross profit ratio | 0.07 -44.31 % | 0.12 -5.58 % | 0.12 3.30 % | 0.12 103.86 % | 0.06 -58.87 % | 0.14 -17.14 % | 0.17 0.00 % | 0.17 -45.27 % | 0.32 0.00 % | 0.32 41.25 % | 0.22 0.00 % | 0.22 |
| Weighted average shs out dil | 22.369 M 0.00 % | 22.369 M -0.73 % | 22.534 M 0.63 % | 22.392 M -16.33 % | 26.761 M 46.18 % | 18.307 M -0.06 % | 18.319 M 0.00 % | 18.319 M 646.01 % | 2.456 M 0.00 % | 2.456 M 0.00 % | 2.456 M 0.00 % | 2.456 M |
| Weighted average shs out | 22.369 M 0.00 % | 22.369 M -0.73 % | 22.534 M 0.63 % | 22.392 M -16.33 % | 26.762 M 46.18 % | 18.307 M -0.07 % | 18.319 M 0.00 % | 18.319 M 646.02 % | 2.456 M 0.00 % | 2.456 M 0.00 % | 2.456 M 0.00 % | 2.456 M |
| EPS diluted | 0.87 42.62 % | 0.61 -35.11 % | 0.94 683.33 % | 0.12 192.68 % | 0.04 -85.36 % | 0.28 86.67 % | 0.15 0.00 % | 0.15 7.14 % | 0.14 0.00 % | 0.14 1 928.99 % | 0.01 0.00 % | 0.01 |
| Earnings per share | 0.87 42.62 % | 0.61 -35.11 % | 0.94 683.33 % | 0.12 192.68 % | 0.04 -85.36 % | 0.28 86.67 % | 0.15 0.00 % | 0.15 7.14 % | 0.14 0.00 % | 0.14 1 928.99 % | 0.01 0.00 % | 0.01 |
| Gross profit | 29.925 M -4.03 % | 31.183 M -15.47 % | 36.889 M 131.16 % | 15.958 M 39.49 % | 11.440 M -12.14 % | 13.021 M 42.83 % | 9.117 M 0.00 % | 9.117 M 237.65 % | 2.700 M 0.00 % | 2.700 M 61.15 % | 1.676 M 0.00 % | 1.676 M |
| Income tax expense | 5.749 M 25.47 % | 4.582 M -46.32 % | 8.535 M 2 033.75 % | 400.000 K 24.61 % | 321.000 K -81.12 % | 1.700 M 75.71 % | 967.500 K 0.00 % | 967.500 K 664.82 % | 126.500 K 0.00 % | 126.500 K 2 711.11 % | 4.500 K 0.00 % | 4.500 K |
| Cost of revenue | 426.548 M 82.50 % | 233.731 M -9.76 % | 259.016 M 122.76 % | 116.278 M -36.04 % | 181.811 M 134.76 % | 77.444 M 78.60 % | 43.363 M 0.00 % | 43.363 M 646.73 % | 5.807 M 0.00 % | 5.807 M 0.45 % | 5.781 M 0.00 % | 5.781 M |
| General and administrative expenses | 0.000 | 0.000 -100.00 % | 6.316 M | 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 -100.00 % | 2.061 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other 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 |
| Operating expenses | 12.143 M 170.69 % | 4.486 M -46.45 % | 8.377 M -13.91 % | 9.730 M 12.71 % | 8.633 M 119.45 % | 3.934 M -13.38 % | 4.542 M 0.00 % | 4.542 M 257.32 % | 1.271 M 0.00 % | 1.271 M -11.67 % | 1.439 M 0.00 % | 1.439 M |
| Cost and expenses | 438.691 M 84.16 % | 238.217 M -10.91 % | 267.393 M 112.20 % | 126.008 M -33.83 % | 190.444 M 134.02 % | 81.378 M 69.88 % | 47.904 M 0.00 % | 47.904 M 576.80 % | 7.078 M 0.00 % | 7.078 M -1.97 % | 7.220 M 0.00 % | 7.220 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 12.143 M 170.69 % | 4.486 M -46.45 % | 8.377 M 149.39 % | 3.359 M -65.37 % | 9.700 M 489.67 % | 1.645 M -61.76 % | 4.302 M 0.00 % | 4.302 M 964.85 % | 404.000 K 0.00 % | 404.000 K 8.60 % | 372.000 K 0.00 % | 372.000 K |
| Interest income | 0.000 | 0.000 | 0.000 -100.00 % | 3.141 M 54.81 % | 2.029 M -10.26 % | 2.261 M 150.80 % | 901.500 K 0.00 % | 901.500 K -4.45 % | 943.500 K 0.00 % | 943.500 K 338.84 % | 215.000 K 0.00 % | 215.000 K |
| Interest expense | 6.694 M | 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 | 3.916 M -30.64 % | 5.646 M 77.32 % | 3.184 M 282.69 % | 832.000 K 623.48 % | 115.000 K 26.37 % | 91.000 K 3.41 % | 88.000 K 0.00 % | 88.000 K 117.28 % | 40.500 K 0.00 % | 40.500 K -28.32 % | 56.500 K 0.00 % | 56.500 K |
| Operating income | 17.782 M -33.39 % | 26.697 M -6.37 % | 28.512 M 366.72 % | 6.109 M 59.71 % | 3.825 M -57.90 % | 9.085 M 100.80 % | 4.525 M 0.00 % | 4.525 M 196.59 % | 1.526 M 0.00 % | 1.526 M 521.38 % | 245.500 K 0.00 % | 245.500 K |
| Operating income ratio | 0.04 -61.34 % | 0.10 4.59 % | 0.10 108.57 % | 0.05 133.41 % | 0.02 -80.29 % | 0.10 16.48 % | 0.09 0.00 % | 0.09 -51.92 % | 0.18 0.00 % | 0.18 444.65 % | 0.03 0.00 % | 0.03 |
| Total other income expenses net | 7.404 M 187.41 % | -8.470 M -770.63 % | 1.263 M -94.66 % | 23.666 M 3 306.78 % | -738.000 K 67.33 % | -2.259 M -97.98 % | -1.141 M 0.00 % | -1.141 M 36.98 % | -1.811 M 0.00 % | -1.811 M -41.22 % | -1.282 M 0.00 % | -1.282 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 112.793 M 74.32 % | 64.703 M 55.01 % | 41.740 M 4.44 % | 39.964 M 43.32 % | 27.885 M 9.19 % | 25.537 M -26.75 % | 34.861 M 61.48 % | 21.589 M 159.58 % | 8.317 M -13.85 % | 9.654 M -12.16 % | 10.991 M |
| Total investments | 325.846 M 6.23 % | 306.730 M 52.92 % | 200.586 M -40.18 % | 335.299 M 8.58 % | 308.809 M 4 300.87 % | 7.017 M 5 339.53 % | 129.000 K 0.00 % | 129.000 K 0.00 % | 129.000 K 44.13 % | 89.500 K 79.00 % | 50.000 K |
| Total debt | 117.429 M 49.51 % | 78.540 M 73.43 % | 45.286 M -0.15 % | 45.356 M 32.43 % | 34.250 M -5.74 % | 36.337 M 0.24 % | 36.249 M 57.62 % | 22.997 M 135.99 % | 9.745 M -10.94 % | 10.942 M -9.86 % | 12.139 M |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 517.507 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 -100.00 % | 36.910 M | 0.000 -100.00 % | 12.982 M | 0.000 -100.00 % | 6.757 M 66.86 % | 4.050 M 201.75 % | 1.342 M 36.52 % | 983.000 K 57.53 % | 624.000 K |
| Common stock | 225.335 M 0.00 % | 225.335 M 0.00 % | 225.335 M -68.17 % | 707.955 M 214.18 % | 225.335 M -22.88 % | 292.171 M 59.49 % | 183.190 M 0.00 % | 183.190 M 0.00 % | 183.190 M 99.89 % | 91.645 M 91 545.00 % | 100.000 K |
| Total equity | 762.280 M 2.62 % | 742.842 M 1.87 % | 729.197 M 3.00 % | 707.955 M 0.38 % | 705.269 M 141.39 % | 292.171 M 10.28 % | 264.947 M 1.03 % | 262.239 M 1.04 % | 259.532 M 99.44 % | 130.128 M 17 873.48 % | 724.000 K |
| Other non current liabilities | 0.000 | 0.000 -100.00 % | 162.000 K | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K -100.00 % | -500.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 36.162 M 40.20 % | 25.793 M -7.71 % | 27.949 M -9.32 % | 30.820 M 27.61 % | 24.152 M -25.21 % | 32.295 M 2.94 % | 31.372 M 65.97 % | 18.903 M 193.84 % | 6.433 M -30.72 % | 9.286 M -23.50 % | 12.139 M |
| Total non current liabilities | 35.772 M 38.69 % | 25.793 M -8.25 % | 28.111 M -8.79 % | 30.820 M 27.61 % | 24.152 M -25.21 % | 32.295 M 2.95 % | 31.371 M 65.97 % | 18.902 M 193.83 % | 6.433 M -30.72 % | 9.286 M -23.50 % | 12.139 M |
| Other current liabilities | 18.562 M 17.64 % | 15.779 M -12.37 % | 18.006 M -70.85 % | 61.774 M 1 006.07 % | 5.585 M -2.03 % | 5.701 M 61.00 % | 3.541 M 28.53 % | 2.755 M 39.92 % | 1.969 M 75.57 % | 1.122 M 309.31 % | 274.000 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 81.267 M 54.07 % | 52.747 M 204.25 % | 17.337 M 19.27 % | 14.536 M 0.00 % | 14.536 M -3.89 % | 15.125 M 210.13 % | 4.877 M 19.11 % | 4.095 M 23.63 % | 3.312 M 100.00 % | 1.656 M | 0.000 |
| Total current liabilities | 147.599 M 31.86 % | 111.937 M 42.79 % | 78.394 M 253.05 % | 22.205 M 6.95 % | 20.763 M -29.67 % | 29.523 M 5.99 % | 27.855 M 37.59 % | 20.246 M 60.22 % | 12.636 M 62.31 % | 7.785 M 165.34 % | 2.934 M |
| Total liabilities | 183.371 M 33.14 % | 137.730 M 29.32 % | 106.505 M 100.86 % | 53.025 M 18.06 % | 44.915 M -27.34 % | 61.818 M 4.38 % | 59.226 M 51.29 % | 39.148 M 105.29 % | 19.069 M 11.70 % | 17.071 M 13.26 % | 15.073 M |
| Other non current assets | 1.000 K -100.00 % | 62.733 M -64.29 % | 175.669 M 120.88 % | 79.533 M 53.36 % | 51.861 M 58.70 % | 32.678 M 2.78 % | 31.795 M 0.40 % | 31.670 M 0.40 % | 31.544 M 99.79 % | 15.789 M 47 743.94 % | 33.000 K |
| Long term investments | 380.689 M 24.11 % | 306.730 M 52.92 % | 200.586 M -40.18 % | 335.299 M 8.58 % | 308.809 M 4 300.87 % | 7.017 M 5 339.53 % | 129.000 K 0.00 % | 129.000 K 0.00 % | 129.000 K 44.13 % | 89.500 K 79.00 % | 50.000 K |
| Intangible assets | 0.000 | 0.000 -100.00 % | 227.562 M | 0.000 -100.00 % | 226.687 M | 0.000 -100.00 % | 225.000 M 0.00 % | 225.000 M 0.00 % | 225.000 M 100.00 % | 112.500 M | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 -100.00 % | 227.562 M | 0.000 -100.00 % | 226.687 M | 0.000 -100.00 % | 225.000 M 0.00 % | 225.000 M 0.00 % | 225.000 M 100.00 % | 112.500 M | 0.000 |
| Property plant equipment net | 265.765 M 1.27 % | 262.443 M 590.11 % | 38.029 M -83.98 % | 237.374 M 11 345.23 % | 2.074 M -99.08 % | 226.092 M 44 058.59 % | 512.000 K 12.78 % | 454.000 K 14.65 % | 396.000 K 16.99 % | 338.500 K 20.46 % | 281.000 K |
| Total non current assets | 646.455 M 2.30 % | 631.906 M -1.55 % | 641.846 M -1.59 % | 652.206 M 10.65 % | 589.431 M 121.77 % | 265.787 M 3.24 % | 257.436 M 0.07 % | 257.253 M 0.07 % | 257.069 M 99.72 % | 128.717 M 35 261.68 % | 364.000 K |
| Other current assets | 0.000 -100.00 % | 100.276 M 16.74 % | 85.897 M 682.80 % | 10.973 M -78.18 % | 50.281 M 90.39 % | 26.410 M 46.22 % | 18.062 M 65.98 % | 10.882 M 193.95 % | 3.702 M -16.71 % | 4.445 M -14.31 % | 5.187 M |
| Short term investments | 138.581 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 4.636 M -66.50 % | 13.837 M 290.21 % | 3.546 M -34.24 % | 5.392 M -15.29 % | 6.365 M -41.06 % | 10.800 M 678.10 % | 1.388 M -1.42 % | 1.408 M -1.40 % | 1.428 M 10.87 % | 1.288 M 12.20 % | 1.148 M |
| Cash and short term investments | 143.217 M 935.03 % | 13.837 M 290.21 % | 3.546 M -34.24 % | 5.392 M -15.29 % | 6.365 M -41.06 % | 10.800 M 678.10 % | 1.388 M -1.42 % | 1.408 M -1.40 % | 1.428 M 10.87 % | 1.288 M 12.20 % | 1.148 M |
| Total current assets | 299.196 M 20.32 % | 248.666 M 28.27 % | 193.856 M 78.22 % | 108.774 M -32.33 % | 160.753 M 82.26 % | 88.202 M 32.16 % | 66.737 M 51.21 % | 44.134 M 104.97 % | 21.532 M 16.50 % | 18.483 M 19.76 % | 15.433 M |
| Inventory | 89.024 M -4.29 % | 93.019 M -0.62 % | 93.597 M 380.16 % | 19.493 M 25.36 % | 15.550 M -50.49 % | 31.407 M 63.77 % | 19.177 M 26.95 % | 15.106 M 36.90 % | 11.034 M 34.44 % | 8.208 M 52.53 % | 5.381 M |
| Net receivables | 66.955 M 61.21 % | 41.534 M 284.01 % | 10.816 M -85.17 % | 72.916 M -13.83 % | 84.614 M 138.75 % | 35.441 M 26.08 % | 28.110 M 67.93 % | 16.739 M 211.83 % | 5.368 M 18.17 % | 4.543 M 22.21 % | 3.717 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 47.770 M 10.04 % | 43.411 M 0.84 % | 43.051 M 1 965.79 % | 2.084 M 0.00 % | 2.084 M -58.03 % | 4.966 M -74.45 % | 19.437 M 45.10 % | 13.396 M 82.13 % | 7.355 M 46.88 % | 5.008 M 88.25 % | 2.660 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 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 |
| Other total stockholders equity | 536.945 M | 0.000 -100.00 % | 466.952 M -3.25 % | 482.620 M 3.36 % | 466.952 M 598.65 % | 66.836 M -10.89 % | 75.000 M 0.00 % | 75.000 M 0.00 % | 75.000 M 100.00 % | 37.500 M | 0.000 |
| Deferred tax liabilities non current | -390.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 |
| Total assets | 945.651 M 7.39 % | 880.572 M 5.37 % | 835.702 M 9.82 % | 760.980 M 1.44 % | 750.184 M 111.92 % | 353.989 M 9.20 % | 324.173 M 7.56 % | 301.387 M 8.18 % | 278.601 M 89.27 % | 147.199 M 831.82 % | 15.797 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | -63.816 M -51.55 % | -42.109 M -26.98 % | -33.161 M -757.09 % | -3.869 M 99.01 % | -392.630 M -2 107.90 % | -17.783 M 16.00 % | -21.171 M 0.00 % | -21.171 M -17.78 % | -17.976 M 0.00 % | -17.976 M -3 180.20 % | -548.000 K 0.00 % | -548.000 K |
| Accounts receivables | -25.421 M 17.24 % | -30.718 M -149.47 % | 62.100 M 430.86 % | 11.698 M 123.79 % | -49.173 M -570.75 % | -7.331 M 35.53 % | -11.371 M 0.00 % | -11.371 M -1 277.47 % | -825.500 K 0.00 % | -825.500 K -655.89 % | 148.500 K 0.00 % | 148.500 K |
| Inventory | 3.994 M 591.00 % | 578.000 K 100.78 % | -74.104 M -1 779.86 % | -3.942 M -208.68 % | 3.627 M | 0.000 100.00 % | -4.072 M 0.00 % | -4.072 M -44.05 % | -2.827 M 0.00 % | -2.827 M -693.18 % | 476.500 K 0.00 % | 476.500 K |
| Accounts payables | 4.359 M | 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 | -46.748 M -290.58 % | -11.969 M 43.43 % | -21.157 M -82.00 % | -11.625 M 96.65 % | -347.084 M -3 220.74 % | -10.452 M -82.46 % | -5.729 M 0.00 % | -5.729 M 60.01 % | -14.324 M 0.00 % | -14.324 M -1 121.10 % | -1.173 M 0.00 % | -1.173 M |
| Other non cash items | -552.000 K 80.48 % | -2.828 M -108.49 % | 33.312 M 23 233.33 % | -144.000 K 98.70 % | -11.077 M -1 010.19 % | 1.217 M -82.45 % | 6.935 M 0.00 % | 6.935 M 99.51 % | 3.476 M 0.00 % | 3.476 M 637.22 % | 471.500 K 0.00 % | 471.500 K |
| Net cash provided by operating activities | -41.015 M -59.93 % | -25.646 M -204.36 % | 24.575 M 5 074.70 % | -494.000 K 99.88 % | -402.493 M -3 446.51 % | -11.349 M 0.81 % | -11.442 M 0.00 % | -11.442 M 18.85 % | -14.100 M 0.00 % | -14.100 M -469 900.00 % | -3.000 K 0.00 % | -3.000 K |
| Investments in property plant and equipment | 0.000 100.00 % | -1.377 M 95.59 % | -31.256 M -225.96 % | -9.589 M -244.31 % | -2.785 M -315.05 % | -671.000 K -361.17 % | -145.500 K 0.00 % | -145.500 K 99.87 % | -112.598 M 0.00 % | -112.598 M -180 056.80 % | -62.500 K 0.00 % | -62.500 K |
| 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 |
| Purchases of investments | -9.737 M | 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 |
| Other investing activites | 1.337 M 3 242.50 % | 40.000 K 127.59 % | -145.000 K -200.00 % | 145.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 230.000 K 0.00 % | 230.000 K |
| Net cash used for investing activites | -8.400 M -528.27 % | -1.337 M 95.74 % | -31.401 M -232.50 % | -9.444 M -239.10 % | -2.785 M -315.05 % | -671.000 K -361.17 % | -145.500 K 0.00 % | -145.500 K 99.87 % | -112.598 M 0.00 % | -112.598 M -67 322.69 % | 167.500 K 0.00 % | 167.500 K |
| Debt repayment | 59.180 M 73.61 % | 34.087 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.469 M 0.00 % | 12.469 M 537.05 % | -2.853 M 0.00 % | -2.853 M -939.12 % | 340.000 K 0.00 % | 340.000 K |
| 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 |
| 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -18.968 M -694.98 % | 3.188 M -35.97 % | 4.979 M -44.46 % | 8.965 M -97.76 % | 400.842 M 1 770.38 % | 21.431 M 2 477.26 % | -901.500 K 0.00 % | -901.500 K -100.70 % | 129.691 M 0.00 % | 129.691 M 49 695.03 % | -261.500 K 0.00 % | -261.500 K |
| Net cash used provided by financing activities | 40.212 M 7.88 % | 37.275 M 648.64 % | 4.979 M -44.46 % | 8.965 M -97.76 % | 400.842 M 1 770.38 % | 21.431 M 85.27 % | 11.568 M 0.00 % | 11.568 M -90.88 % | 126.838 M 0.00 % | 126.838 M 161 477.07 % | 78.500 K 0.00 % | 78.500 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 -100.00 % | 13.837 M | 0.000 100.00 % | -486.500 K 78.07 % | -2.218 M -147.14 % | 4.706 M 11 863.75 % | -40.000 K 0.00 % | -40.000 K -114.29 % | 280.000 K 0.00 % | 280.000 K -42.39 % | 486.000 K 0.00 % | 486.000 K |
| Cash at beginning of period | 13.837 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.428 M 0.00 % | 1.428 M 24.39 % | 1.148 M 0.00 % | 1.148 M 73.41 % | 662.000 K 0.00 % | 662.000 K |
| Cash at end of period | 4.636 M -66.50 % | 13.837 M | 0.000 100.00 % | -486.500 K 78.07 % | -2.218 M -147.14 % | 4.706 M 239.01 % | 1.388 M 0.00 % | 1.388 M -2.80 % | 1.428 M 0.00 % | 1.428 M 24.39 % | 1.148 M 0.00 % | 1.148 M |
| Operating cash flow | -41.015 M -59.93 % | -25.646 M -204.36 % | 24.575 M 5 074.70 % | -494.000 K 99.88 % | -402.493 M -3 446.51 % | -11.349 M 0.81 % | -11.442 M 0.00 % | -11.442 M 18.85 % | -14.100 M 0.00 % | -14.100 M -469 900.00 % | -3.000 K 0.00 % | -3.000 K |
| Capital expenditure | 41.015 M 3 078.58 % | -1.377 M 95.59 % | -31.256 M -225.96 % | -9.589 M -244.31 % | -2.785 M -315.05 % | -671.000 K -361.17 % | -145.500 K 0.00 % | -145.500 K 99.87 % | -112.598 M 0.00 % | -112.598 M -180 056.80 % | -62.500 K 0.00 % | -62.500 K |
| Free CashFlow | 0.000 100.00 % | -27.023 M -304.48 % | -6.681 M 33.74 % | -10.083 M 97.51 % | -405.278 M -3 271.70 % | -12.020 M -3.73 % | -11.588 M 0.00 % | -11.588 M 90.85 % | -126.698 M 0.00 % | -126.698 M -193 332.06 % | -65.500 K 0.00 % | -65.500 K |
| 2025 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 |