(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -2.87%216.9M | -2.87%216.9M | -27.52%146.7M | -18.38%158.1M | -13.77%241.7M | 8.77%223.3M | 8.77%223.3M | 1.45%202.4M | -9.15%193.7M | 26.72%280.3M |
-Cash and cash equivalents | -2.87%216.9M | -2.87%216.9M | -27.52%146.7M | -18.38%158.1M | -13.77%241.7M | 8.77%223.3M | 8.77%223.3M | 1.45%202.4M | -9.15%193.7M | 26.72%280.3M |
Receivables | -12.15%494.6M | -12.15%494.6M | -5.31%417.1M | -2.77%396.8M | 1.60%438.1M | 17.46%563M | 17.46%563M | 8.15%440.5M | 3.11%408.1M | -3.66%431.2M |
-Accounts receivable | -13.74%441.3M | -13.74%441.3M | -4.21%368.9M | -6.52%333.9M | 3.32%376.4M | 21.32%511.6M | 21.32%511.6M | 11.17%385.1M | 6.34%357.2M | -1.62%364.3M |
-Taxes receivable | -0.33%30.5M | -0.33%30.5M | 1.06%28.6M | 8.99%29.1M | 6.13%38.1M | 10.47%30.6M | 10.47%30.6M | -4.07%28.3M | -11.59%26.7M | -14.11%35.9M |
-Other receivables | 9.62%22.8M | 9.62%22.8M | -27.68%19.6M | 39.67%33.8M | -23.87%23.6M | -30.43%20.8M | -30.43%20.8M | 7.54%27.1M | 4.76%24.2M | 17.42%31M |
Inventory | 1.17%657.3M | 1.17%657.3M | -10.28%686.7M | -10.79%666.1M | -15.12%640.6M | -15.80%649.7M | -15.80%649.7M | -15.13%765.4M | -12.56%746.7M | -0.16%754.7M |
Prepaid assets | -3.59%80.6M | -3.59%80.6M | -14.61%108.1M | -3.89%103.9M | 15.16%117M | -8.03%83.6M | -8.03%83.6M | 21.15%126.6M | -2.35%108.1M | -7.89%101.6M |
Other current assets | -20.27%29.5M | -20.27%29.5M | 3.58%34.7M | 6.03%33.4M | -1.47%33.6M | -13.75%37M | -13.75%37M | 20.07%33.5M | 55.17%31.5M | 122.88%34.1M |
Total current assets | -4.99%1.48B | -4.99%1.48B | -11.16%1.39B | -8.72%1.36B | -8.17%1.47B | -2.10%1.56B | -2.10%1.56B | -4.42%1.57B | -6.64%1.49B | 3.33%1.6B |
Non current assets | ||||||||||
Net PPE | 2.75%474.8M | 2.75%474.8M | 3.23%463.2M | 6.40%478.7M | 5.28%480.8M | -0.02%462.1M | -0.02%462.1M | -5.18%448.7M | -8.74%449.9M | -7.02%456.7M |
-Gross PPE | -0.29%1.18B | -0.29%1.18B | 3.60%1.21B | 5.04%1.22B | 4.21%1.22B | 3.11%1.19B | 3.11%1.19B | 0.50%1.17B | -2.88%1.16B | -2.15%1.17B |
-Accumulated depreciation | 2.22%-710.1M | 2.22%-710.1M | -3.82%-749.8M | -4.19%-743.7M | -3.52%-735.5M | -5.20%-726.2M | -5.20%-726.2M | -4.38%-722.2M | -1.22%-713.8M | -1.25%-710.5M |
Goodwill and other intangible assets | -6.08%2.12B | -6.08%2.12B | -6.87%2.12B | -2.42%2.23B | -2.17%2.25B | -1.96%2.25B | -1.96%2.25B | -20.76%2.28B | -20.86%2.29B | -21.02%2.3B |
-Goodwill | 2.93%1.05B | 2.93%1.05B | 1.18%1.04B | 0.27%1.02B | 0.75%1.02B | 1.31%1.02B | 1.31%1.02B | -1.13%1.02B | -2.77%1.02B | -3.53%1.02B |
-Other intangible assets | -13.48%1.07B | -13.48%1.07B | -13.44%1.08B | -4.59%1.21B | -4.48%1.22B | -4.48%1.24B | -4.48%1.24B | -31.82%1.25B | -31.16%1.27B | -30.94%1.28B |
Non current deferred assets | 64.93%145.8M | 64.93%145.8M | 78.61%118.6M | 37.78%91.9M | 47.76%92.2M | 43.04%88.4M | 43.04%88.4M | 237.06%66.4M | 213.15%66.7M | 165.53%62.4M |
Other non current assets | -15.21%126M | -15.21%126M | 0.69%146.4M | -12.39%126.6M | -17.11%131.8M | -6.66%148.6M | -6.66%148.6M | -17.39%145.4M | -10.91%144.5M | 17.43%159M |
Total non current assets | -3.03%2.86B | -3.03%2.86B | -3.02%2.85B | -0.65%2.93B | -0.78%2.95B | -0.98%2.95B | -0.98%2.95B | -17.08%2.94B | -17.33%2.95B | -16.39%2.98B |
Total assets | -3.71%4.34B | -3.71%4.34B | -5.85%4.24B | -3.36%4.29B | -3.36%4.42B | -1.37%4.51B | -1.37%4.51B | -13.07%4.51B | -14.03%4.44B | -10.41%4.58B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.75%455.6M | 11.75%455.6M | -5.38%414.8M | 4.13%391M | 6.98%427.5M | 11.36%407.7M | 11.36%407.7M | 7.95%438.4M | -10.66%375.5M | -14.67%399.6M |
-accounts payable | 16.80%433.1M | 16.80%433.1M | 0.00%381.1M | 9.90%362M | 6.21%374.6M | 12.57%370.8M | 12.57%370.8M | 2.23%381.1M | -14.02%329.4M | -16.02%352.7M |
-Total tax payable | -39.02%22.5M | -39.02%22.5M | -41.19%33.7M | -37.09%29M | 12.79%52.9M | 0.54%36.9M | 0.54%36.9M | 72.07%57.3M | 23.92%46.1M | -2.90%46.9M |
Current accrued expenses | 14.85%205.7M | 14.85%205.7M | -3.70%150.8M | -7.64%132.9M | -15.39%138.5M | -5.44%179.1M | -5.44%179.1M | -12.51%156.6M | -18.93%143.9M | 9.21%163.7M |
Current provisions | 25.73%21.5M | 25.73%21.5M | 964.29%14.9M | 542.11%12.2M | 292.31%15.3M | 905.88%17.1M | 905.88%17.1M | --1.4M | --1.9M | 77.27%3.9M |
Current debt and capital lease obligation | -12.96%32.9M | -12.96%32.9M | -6.49%31.7M | 2.30%31.2M | 13.68%32.4M | 9.25%37.8M | 9.25%37.8M | -62.08%33.9M | -1.61%30.5M | -86.61%28.5M |
-Current debt | -30.20%14.1M | -30.20%14.1M | -21.39%13.6M | -7.14%13M | 18.33%14.2M | 9.78%20.2M | 9.78%20.2M | -76.43%17.3M | 6.06%14M | -93.86%12M |
-Current capital lease obligation | 6.82%18.8M | 6.82%18.8M | 9.04%18.1M | 10.30%18.2M | 10.30%18.2M | 8.64%17.6M | 8.64%17.6M | 3.75%16.6M | -7.30%16.5M | -5.71%16.5M |
Other current liabilities | 12.54%104.1M | 12.54%104.1M | -7.72%88.4M | 18.45%100.8M | 9.28%110.7M | -12.82%92.5M | -12.82%92.5M | -3.13%95.8M | -22.42%85.1M | -44.40%101.3M |
Current liabilities | 11.66%819.8M | 11.66%819.8M | -3.51%700.6M | 4.90%668.1M | 3.93%724.4M | 5.20%734.2M | 5.20%734.2M | -6.12%726.1M | -13.76%636.9M | -31.36%697M |
Non current liabilities | ||||||||||
Long term provisions | -92.00%200K | -92.00%200K | -48.00%2.6M | -50.00%2.3M | --1.6M | --2.5M | --2.5M | --5M | --4.6M | ---- |
Long term debt and capital lease obligation | -4.14%3.28B | -4.14%3.28B | -5.02%3.29B | -5.67%3.3B | -5.89%3.39B | -4.76%3.42B | -4.76%3.42B | -4.83%3.46B | -5.07%3.5B | 5.25%3.6B |
-Long term debt | -4.17%3.19B | -4.17%3.19B | -4.84%3.21B | -5.53%3.23B | -5.80%3.3B | -4.78%3.33B | -4.78%3.33B | -4.73%3.38B | -4.95%3.41B | 5.67%3.51B |
-Long term capital lease obligation | -2.72%82.4M | -2.72%82.4M | -12.23%73.9M | -11.24%77.4M | -9.40%81.9M | -3.97%84.7M | -3.97%84.7M | -8.58%84.2M | -9.36%87.2M | -8.96%90.4M |
Non current deferred liabilities | -14.43%25.5M | -14.43%25.5M | -21.57%26.9M | -20.30%26.3M | -21.51%28.1M | -20.95%29.8M | -20.95%29.8M | -72.09%34.3M | -73.21%33M | -69.74%35.8M |
Employee benefits | -13.64%47.5M | -13.64%47.5M | 12.24%55M | 12.55%55.6M | 11.38%55.8M | 11.56%55M | 11.56%55M | -21.35%49M | -23.53%49.4M | -23.63%50.1M |
Other non current liabilities | -34.94%31.1M | -34.94%31.1M | -22.22%38.5M | -32.38%33M | -10.10%45.4M | -8.60%47.8M | -8.60%47.8M | -30.18%49.5M | -26.95%48.8M | -24.40%50.5M |
Total non current liabilities | -4.99%3.39B | -4.99%3.39B | -5.39%3.42B | -6.11%3.43B | -5.90%3.53B | -4.78%3.56B | -4.78%3.56B | -7.61%3.61B | -7.81%3.65B | 1.77%3.75B |
Total liabilities | -2.15%4.21B | -2.15%4.21B | -5.08%4.12B | -4.48%4.1B | -4.36%4.25B | -3.21%4.3B | -3.21%4.3B | -7.36%4.34B | -8.75%4.29B | -5.39%4.45B |
Shareholders'equity | ||||||||||
Share capital | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 14.29%800K |
-common stock | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 14.29%800K |
Retained earnings | 22.09%-128.4M | 22.09%-128.4M | 4.56%-175.9M | 38.94%-131.9M | 35.82%-164.3M | 45.91%-164.8M | 45.91%-164.8M | -413.97%-184.3M | -874.19%-216M | -928.48%-256M |
Paid-in capital | -11.05%667.6M | -11.05%667.6M | -10.66%686.5M | -10.63%702.8M | -10.51%718.5M | -9.44%750.5M | -9.44%750.5M | -9.35%768.4M | -6.87%786.4M | -4.42%802.9M |
Less: Treasury stock | -6.09%223.6M | -6.09%223.6M | -6.07%224.3M | -6.10%224.6M | -6.98%225.1M | -4.34%238.1M | -4.34%238.1M | -4.33%238.8M | -4.24%239.2M | -3.39%242M |
Gains losses not affecting retained earnings | -31.15%-180.6M | -31.15%-180.6M | 8.65%-163.7M | 15.14%-155.8M | 8.92%-159.3M | 5.23%-137.7M | 5.23%-137.7M | -13.49%-179.2M | -13.33%-183.6M | 17.38%-174.9M |
Total stockholders'equity | -35.55%135.8M | -35.55%135.8M | -26.06%123.4M | 28.91%191.3M | 30.43%170.6M | 61.33%210.7M | 61.33%210.7M | -66.60%166.9M | -67.83%148.4M | -68.05%130.8M |
Total equity | -35.55%135.8M | -35.55%135.8M | -26.06%123.4M | 28.91%191.3M | 30.43%170.6M | 61.33%210.7M | 61.33%210.7M | -66.60%166.9M | -67.83%148.4M | -68.05%130.8M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data