(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 | 29.72%448.69M | 29.72%448.69M | 30.41%388.24M | 55.76%411.8M | -19.92%317.61M | -26.04%345.9M | -26.04%345.9M | -56.02%297.71M | -59.45%264.38M | -37.26%396.6M |
-Cash and cash equivalents | 29.72%448.69M | 29.72%448.69M | 30.41%388.24M | 111.88%411.8M | 10.77%317.61M | -3.19%345.9M | -3.19%345.9M | -56.02%297.71M | -70.19%194.36M | -54.64%286.74M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --70.02M | --109.86M |
Receivables | 109.26%775.06M | 109.26%775.06M | -22.01%305.46M | -49.16%301.3M | 10.83%448.53M | 5.31%370.39M | 5.31%370.39M | 47.37%391.67M | 116.56%592.59M | 87.72%404.71M |
-Accounts receivable | 177.20%308.64M | 177.20%308.64M | -38.95%93.5M | -74.28%86.8M | 58.41%172.02M | 28.32%111.34M | 28.32%111.34M | 64.34%153.16M | 167.39%337.54M | 93.44%108.59M |
-Taxes receivable | 46.01%23.96M | 46.01%23.96M | -20.75%15.01M | 28.85%17.91M | 26.06%18.85M | 14.14%16.41M | 14.14%16.41M | -14.34%18.94M | -47.69%13.9M | -30.87%14.96M |
-Related party accounts receivable | ---- | ---- | 71.18%100.95M | -28.00%63.64M | 33.08%75.43M | ---- | ---- | 19.57%58.97M | 138.66%88.39M | 17.13%56.68M |
Inventory | -18.81%182.6M | -18.81%182.6M | -8.49%469.93M | -59.51%309.06M | -47.91%564.47M | -65.54%224.9M | -65.54%224.9M | 13.19%513.55M | 116.83%763.22M | 144.96%1.08B |
Prepaid assets | 65.66%187.52M | 65.66%187.52M | 122.63%173.03M | 68.59%129.45M | 107.74%137.75M | 87.96%113.19M | 87.96%113.19M | 7.68%77.72M | 25.36%76.78M | 33.48%66.31M |
Restricted cash | -41.29%77.01M | -41.29%77.01M | 45.07%157.24M | 49.56%161.86M | 246.02%191.12M | 110.12%131.17M | 110.12%131.17M | 44.34%108.39M | 52.99%108.22M | 39.81%55.23M |
Other current assets | -15.22%4.56M | -15.22%4.56M | 1,173.49%4.85M | 121.52%5.97M | 114.39%5.75M | 338.50%5.38M | 338.50%5.38M | -94.59%381K | -57.57%2.7M | 30.12%2.68M |
Total current assets | 40.63%1.68B | 40.63%1.68B | 8.24%1.5B | -26.86%1.32B | -17.14%1.67B | -25.39%1.19B | -25.39%1.19B | -10.40%1.39B | 27.72%1.81B | 45.52%2.01B |
Non current assets | ||||||||||
Net PPE | 20.19%15.35M | 20.19%15.35M | -15.46%13.59M | -18.24%13.51M | -21.80%13.43M | -7.15%12.77M | -7.15%12.77M | 72.94%16.07M | 94.53%16.53M | 100.43%17.17M |
-Gross PPE | 37.15%30.08M | 37.15%30.08M | ---- | ---- | -21.80%13.43M | 17.60%21.93M | 17.60%21.93M | --16.07M | --16.53M | --17.17M |
-Accumulated depreciation | -60.78%-14.73M | -60.78%-14.73M | ---- | ---- | ---- | -87.17%-9.16M | -87.17%-9.16M | ---- | ---- | ---- |
Goodwill and other intangible assets | 6.99%87.48M | 6.99%87.48M | 3.97%84.97M | 10.34%83.44M | 9.08%84.32M | 6.83%81.77M | 6.83%81.77M | 3.83%81.72M | 73.41%75.62M | 74.44%77.3M |
-Goodwill | 5.62%27.48M | 5.62%27.48M | 0.19%26.34M | 1.24%26.27M | 6.66%27.54M | 4.70%26.02M | 4.70%26.02M | 4.25%26.29M | 182.98%25.94M | 181.62%25.82M |
-Other intangible assets | 7.62%60M | 7.62%60M | 5.75%58.63M | 15.09%57.17M | 10.29%56.78M | 7.85%55.75M | 7.85%55.75M | 3.63%55.44M | 44.24%49.68M | 46.48%51.48M |
Related parties assets | ---- | ---- | 71.18%100.95M | -28.00%63.64M | 33.08%75.43M | ---- | ---- | 19.57%58.97M | 138.66%88.39M | 17.13%56.68M |
Non current deferred assets | 10,225.58%8.88M | 10,225.58%8.88M | -96.69%85K | -96.69%85K | -96.65%86K | -97.16%86K | -97.16%86K | 117.15%2.57M | 117.15%2.57M | 117.15%2.57M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current assets | 75.88%110.03M | 75.88%110.03M | 16.63%87.36M | 147.54%110.08M | 16.55%52.17M | 23.17%62.56M | 23.17%62.56M | 394.68%74.9M | 711.61%44.47M | -5.28%44.76M |
Total non current assets | 41.07%221.75M | 41.07%221.75M | 6.12%185.99M | 48.80%207.11M | 5.78%150M | 9.07%157.19M | 9.07%157.19M | 43.87%175.27M | 63.72%139.19M | 39.95%141.8M |
Total assets | 40.68%1.9B | 40.68%1.9B | 8.00%1.69B | -21.45%1.53B | -15.63%1.82B | -22.54%1.35B | -22.54%1.35B | -6.45%1.56B | 29.76%1.95B | 45.14%2.15B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 421.58%494.67M | 421.58%494.67M | 1.02%354.5M | -46.90%325.26M | -29.49%614.59M | -84.76%94.84M | -84.76%94.84M | -24.65%350.93M | 94.10%612.51M | 175.31%871.58M |
-accounts payable | 568.05%436.74M | 568.05%436.74M | 93.92%321.88M | -38.95%244.19M | -37.00%318.55M | -78.56%65.38M | -78.56%65.38M | -24.75%165.99M | 228.89%399.99M | 444.84%505.62M |
-Total tax payable | 96.60%57.93M | 96.60%57.93M | 24.85%32.62M | 27.34%22.02M | 292.43%30.99M | 165.12%29.47M | 165.12%29.47M | 122.49%26.13M | 0.12%17.3M | -55.54%7.9M |
-Other payable | ---- | ---- | ---- | -69.75%59.05M | -25.98%265.05M | ---- | ---- | -31.96%158.82M | 10.50%195.22M | 73.80%358.06M |
Current accrued expenses | 97.49%323.66M | 97.49%323.66M | 106.11%197.33M | 37.74%146.63M | 12.20%161.45M | -10.84%163.89M | -10.84%163.89M | -7.00%95.74M | -44.92%106.45M | -19.61%143.9M |
Current provisions | 21.37%14.65M | 21.37%14.65M | --16.01M | --12.99M | -35.21%10.56M | --12.07M | --12.07M | ---- | ---- | -54.56%16.29M |
Current debt and capital lease obligation | 34.70%30.36M | 34.70%30.36M | 3,219.78%53.71M | 3,333.31%52.67M | 3,055.32%51.62M | --22.54M | --22.54M | --1.62M | --1.53M | --1.64M |
-Current debt | 34.70%30.36M | 34.70%30.36M | --53.71M | --52.67M | --51.62M | --22.54M | --22.54M | ---- | ---- | ---- |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.62M | --1.53M | --1.64M |
Current deferred liabilities | -18.46%312.66M | -18.46%312.66M | -1.26%446.35M | -31.79%398.64M | -18.39%382.83M | 40.42%383.44M | 40.42%383.44M | 21.84%452.07M | 162.29%584.43M | 221.82%469.1M |
Other current liabilities | 45.09%24.25M | 45.09%24.25M | 11.63%15.37M | -13.02%11.15M | 28.03%12.09M | 87.13%16.71M | 87.13%16.71M | 214.68%13.76M | 284.49%12.82M | 334.07%9.44M |
Current liabilities | 68.82%1.26B | 68.82%1.26B | 17.87%1.12B | -27.65%973.11M | -17.98%1.25B | -32.79%745.66M | -32.79%745.66M | -4.01%954.22M | 73.59%1.34B | 117.32%1.53B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | --28.02M | --28.02M | --51.38M | --23.45M | --21.81M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | --28.02M | --28.02M | --49.51M | --21.6M | --21.14M |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.87M | --1.85M | --668K |
Non current deferred liabilities | 48.39%7.11M | 48.39%7.11M | 45.12%5.14M | 47.44%5.16M | 54.89%5.37M | -1.68%4.79M | -1.68%4.79M | --3.54M | --3.5M | --3.47M |
Other non current liabilities | 67.84%29.1M | 67.84%29.1M | 116.09%21.93M | 158.30%19.84M | 1,389.21%19.05M | 722.88%17.34M | 722.88%17.34M | 36.13%10.15M | 1,829.40%7.68M | -31.20%1.28M |
Total non current liabilities | -27.80%36.21M | -27.80%36.21M | -58.40%27.07M | -27.82%24.99M | -8.05%24.42M | 618.26%50.16M | 618.26%50.16M | 772.95%65.07M | 4,825.60%34.63M | 1,107.64%26.56M |
Total liabilities | 62.73%1.3B | 62.73%1.3B | 13.00%1.15B | -27.65%998.11M | -17.81%1.28B | -28.72%795.82M | -28.72%795.82M | 1.78%1.02B | 77.90%1.38B | 120.41%1.55B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | --1K | 0.00%1K |
-common stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | --1K | 0.00%1K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 13.04%-151.45M | 13.04%-151.45M | -12.32%-199.29M | -29.88%-200.08M | -47.78%-190.91M | -66.59%-174.16M | -66.59%-174.16M | -163.50%-177.43M | -220.99%-154.04M | -348.48%-129.19M |
Paid-in capital | 9.25%634.85M | 9.25%634.85M | 9.42%627.92M | 9.69%617.79M | 9.97%610.23M | 7.10%581.1M | 7.10%581.1M | 8.12%573.85M | 94.60%563.22M | 97.24%554.92M |
Less: Treasury stock | 21.33%9.46M | 21.33%9.46M | 36.31%9.04M | 48.75%7.89M | 47.09%7.8M | 55.54%7.8M | 55.54%7.8M | 32.88%6.63M | --5.3M | --5.3M |
Gains losses not affecting retained earnings | -157.46%-1.84M | -157.46%-1.84M | -44.29%1.57M | 673.63%3.24M | 968.78%4.38M | 15.01%3.2M | 15.01%3.2M | 447.96%2.82M | -28,150.00%-565K | 10,150.00%410K |
Total stockholders'equity | 17.34%472.1M | 17.34%472.1M | 7.27%421.17M | 2.42%413.07M | -1.17%415.91M | -7.68%402.35M | -7.68%402.35M | -14.45%392.61M | 67.05%403.32M | 66.64%420.85M |
Noncontrolling interests | -12.31%135.04M | -12.31%135.04M | -23.44%117.01M | -27.94%118.66M | -30.83%123.25M | -20.37%153.98M | -20.37%153.98M | -27.96%152.84M | -65.98%164.68M | -66.10%178.17M |
Total equity | 9.13%607.14M | 9.13%607.14M | -1.33%538.18M | -6.38%531.74M | -9.99%539.16M | -11.58%556.33M | -11.58%556.33M | -18.72%545.45M | -21.71%568M | -23.02%599.02M |
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
No Data