(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 5.03%54.33M | 10.07%56.48M | 10.07%56.48M | 8.95%54.12M | 7.51%53.26M | 6.15%51.73M | 5.24%51.31M | 5.24%51.31M | 7.88%49.67M | 10.37%49.54M |
-Cash and cash equivalents | 4.84%54.19M | 9.87%56.34M | 9.87%56.34M | 8.75%53.98M | 7.51%53.23M | 6.15%51.69M | 5.25%51.28M | 5.25%51.28M | 7.89%49.64M | 10.38%49.51M |
-Short-term investments | 312.12%136K | 314.96%136.1K | 314.96%136.1K | 318.75%134K | 3.13%33K | 3.13%33K | 1.46%32.8K | 1.46%32.8K | 0.00%32K | 0.00%32K |
Receivables | 9.33%80.12M | 13.79%79.85M | 13.79%79.85M | 13.09%77.47M | 11.20%75.11M | 9.76%73.29M | 5.57%70.17M | 5.57%70.17M | 5.66%68.5M | 6.59%67.55M |
-Accounts receivable | -23.20%26.94M | 11.57%28.03M | 11.57%28.03M | -19.15%26.92M | 9.38%35.7M | 8.97%35.08M | 2.76%25.12M | 2.76%25.12M | 4.12%33.3M | 4.69%32.64M |
-Related party accounts receivable | 0.00%90K | 7.68%9.87M | 7.68%9.87M | --9.59M | --60K | --90K | 6.50%9.16M | 6.50%9.16M | ---- | ---- |
-Other receivables | 39.28%53.09M | 16.90%41.95M | 16.90%41.95M | 16.34%40.95M | 12.72%39.35M | 10.22%38.12M | 7.39%35.89M | 7.39%35.89M | 7.26%35.2M | 8.63%34.91M |
Inventory | -0.25%2.82M | 5.67%2.72M | 5.67%2.72M | 10.30%2.94M | 7.63%2.84M | 14.89%2.82M | 8.89%2.57M | 8.89%2.57M | 12.37%2.66M | 25.49%2.63M |
Other current assets | 39.92%1.83M | -20.02%1.29M | -20.02%1.29M | 12.35%1.31M | 29.82%1.34M | --1.31M | 45.59%1.61M | 45.59%1.61M | --1.17M | --1.03M |
Total current assets | 7.71%139.1M | 11.67%140.32M | 11.67%140.32M | 11.34%135.83M | 9.77%132.54M | 8.47%129.15M | 5.88%125.66M | 5.88%125.66M | 6.70%122M | 8.20%120.75M |
Non current assets | ||||||||||
Net PPE | 5.16%57.83M | 3.08%57.67M | 3.08%57.67M | 0.83%57.61M | -6.35%52.97M | -3.97%54.99M | -2.61%55.94M | -2.61%55.94M | -1.85%57.14M | -1.82%56.56M |
-Gross PPE | 5.16%57.83M | 6.23%101.47M | 6.23%101.47M | 0.83%57.61M | -6.35%52.97M | -3.97%54.99M | 2.43%95.52M | 2.43%95.52M | -1.85%57.14M | -1.82%56.56M |
-Accumulated depreciation | ---- | -10.68%-43.8M | -10.68%-43.8M | ---- | ---- | ---- | -10.52%-39.57M | -10.52%-39.57M | ---- | ---- |
Goodwill and other intangible assets | -7.36%7.06M | -7.29%7.14M | -7.29%7.14M | -4.06%7.45M | -3.96%7.54M | -3.41%7.62M | -3.41%7.7M | -3.41%7.7M | -3.43%7.76M | -3.42%7.85M |
-Goodwill | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M | 0.00%4.27M |
-Other intangible assets | -16.72%2.79M | -16.36%2.87M | -16.36%2.87M | -9.02%3.18M | -8.69%3.27M | -7.42%3.36M | -7.34%3.43M | -7.34%3.43M | -7.32%3.49M | -7.21%3.58M |
Long-term notes receivables | --594K | --581.18K | --581.18K | --590K | --577K | ---- | --0 | --0 | ---- | ---- |
Non current accounts receivable | 71.20%856K | 16.81%829.47K | 16.81%829.47K | -42.57%576K | -70.58%376K | -68.25%500K | -62.07%710.09K | -62.07%710.09K | -51.45%1M | -44.82%1.28M |
Related parties assets | 0.00%90K | 7.68%9.87M | 7.68%9.87M | --9.59M | --60K | --90K | 6.50%9.16M | 6.50%9.16M | ---- | ---- |
Non current deferred assets | -27.76%6.36M | -28.07%7.22M | -28.07%7.22M | -35.49%7.04M | -26.37%7.76M | -24.77%8.8M | -21.81%10.04M | -21.81%10.04M | -12.54%10.91M | -22.08%10.54M |
Other non current assets | -0.40%493K | -8.09%481.15K | -8.09%481.15K | 2.47%539K | -4.75%501K | -5.89%495K | -0.53%523.51K | -0.53%523.51K | 0.38%526K | -4.88%526K |
Total non current assets | 1.08%73.19M | -1.33%73.92M | -1.33%73.92M | -4.57%73.8M | -9.16%69.72M | -8.29%72.41M | -7.11%74.92M | -7.11%74.92M | -4.89%77.34M | -6.55%76.75M |
Total assets | 5.33%212.29M | 6.81%214.25M | 6.81%214.25M | 5.16%209.63M | 2.41%202.26M | 1.78%201.56M | 0.62%200.58M | 0.62%200.58M | 1.88%199.34M | 1.94%197.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 44.35%1.83M | 93.04%3.51M | 93.04%3.51M | 39.74%2.98M | 25.75%1.75M | -2.09%1.27M | -16.56%1.82M | -16.56%1.82M | -9.79%2.13M | -7.44%1.39M |
-accounts payable | 4.04%1.08M | 17.52%1.86M | 17.52%1.86M | -2.50%1.68M | 54.16%1.34M | 34.54%1.04M | 1.80%1.58M | 1.80%1.58M | 70.03%1.72M | 11.74%866K |
-Total tax payable | 230.67%744K | 587.11%1.66M | 587.11%1.66M | 216.83%1.3M | -20.83%418K | -56.65%225K | -61.73%241.39K | -61.73%241.39K | -69.61%410K | -27.77%528K |
Current accrued expenses | -23.06%2.71M | 5.99%4.68M | 5.99%4.68M | 7.08%2.19M | 20.56%2.08M | 13.86%3.53M | -6.26%4.42M | -6.26%4.42M | -11.49%2.05M | -23.11%1.73M |
Current provisions | 0.57%177K | 20.28%121.45K | 20.28%121.45K | 100.00%70K | 473.33%86K | 291.11%176K | 27.54%100.97K | 27.54%100.97K | 9.38%35K | --15K |
Current debt and capital lease obligation | -16.45%3.81M | -10.09%3.75M | -10.09%3.75M | -7.92%3.91M | 17.04%4.93M | 9.54%4.56M | 0.88%4.17M | 0.88%4.17M | 6.53%4.24M | 9.67%4.21M |
-Current debt | 6.67%48K | 7.39%47K | 7.39%47K | 6.98%46K | 7.14%45K | 7.14%45K | 9.20%43.77K | 9.20%43.77K | 7.50%43K | 7.69%42K |
-Current capital lease obligation | -16.68%3.76M | -10.27%3.7M | -10.27%3.7M | -8.08%3.86M | 17.14%4.88M | 9.56%4.51M | 0.80%4.12M | 0.80%4.12M | 6.52%4.2M | 9.69%4.17M |
Current deferred liabilities | -9.96%4.19M | -2.73%4.31M | -2.73%4.31M | -9.94%4.03M | -1.65%4.46M | -1.86%4.65M | -4.63%4.43M | -4.63%4.43M | 4.96%4.47M | 0.87%4.53M |
Other current liabilities | 2,856.90%1.72M | 116.09%1.48M | 116.09%1.48M | 33.13%1.33M | -53.19%874K | -96.24%58K | -31.22%684.78K | -31.22%684.78K | -17.87%1M | 13.84%1.87M |
Current liabilities | 1.36%14.43M | 14.29%17.86M | 14.29%17.86M | 4.15%14.5M | 3.16%14.18M | -4.31%14.23M | -6.71%15.62M | -6.71%15.62M | -1.70%13.93M | 0.15%13.75M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 16.14%37.37M | 15.49%37.93M | 15.49%37.93M | 10.73%37M | -9.13%30.9M | -5.50%32.17M | -3.65%32.84M | -3.65%32.84M | -3.76%33.41M | -2.30%34M |
-Long term debt | -61.54%40K | -41.83%66.94K | -41.83%66.94K | -36.51%80K | -32.85%92K | -29.73%104K | -25.94%115.08K | -25.94%115.08K | -25.44%126K | -23.89%137K |
-Long term capital lease obligation | 16.40%37.33M | 15.70%37.86M | 15.70%37.86M | 10.91%36.92M | -9.04%30.81M | -5.39%32.07M | -3.55%32.73M | -3.55%32.73M | -3.66%33.29M | -2.19%33.87M |
Non current deferred liabilities | 61.34%1.54M | 33.89%1.55M | 33.89%1.55M | -21.45%967K | -49.01%771K | -46.60%957K | -44.28%1.16M | -44.28%1.16M | -45.84%1.23M | -40.19%1.51M |
Due to related parties non current | 0.00%93K | 0.00%92.66K | 0.00%92.66K | 0.00%93K | 0.00%93K | 0.00%93K | 0.00%92.66K | 0.00%92.66K | 0.00%93K | 0.00%93K |
Other non current liabilities | 20.69%35K | -23.29%32.03K | -23.29%32.03K | -29.82%40K | -68.92%23K | -67.78%29K | -60.81%41.75K | -60.81%41.75K | -53.66%57K | -46.38%74K |
Total non current liabilities | 17.40%39.04M | 16.03%39.6M | 16.03%39.6M | 9.50%38.1M | -10.92%31.79M | -7.68%33.25M | -6.12%34.13M | -6.12%34.13M | -6.49%34.79M | -5.01%35.68M |
Total liabilities | 12.59%53.46M | 15.48%57.46M | 15.48%57.46M | 7.97%52.6M | -7.01%45.97M | -6.70%47.48M | -6.31%49.75M | -6.31%49.75M | -5.17%48.72M | -3.63%49.43M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | -1.68%704 | -1.68%704 | 0.00%1K | 0.00%1K | 0.00%1K | -1.38%716 | -1.38%716 | 0.00%1K | 0.00%1K |
-common stock | 0.00%1K | -1.75%673 | -1.75%673 | 0.00%1K | 0.00%1K | 0.00%1K | -1.44%685 | -1.44%685 | 0.00%1K | 0.00%1K |
-Preferred stock | --0 | 0.00%31 | 0.00%31 | --0 | --0 | --0 | 0.00%31 | 0.00%31 | --0 | --0 |
Retained earnings | 47.78%-10.49M | 43.68%-13.62M | 43.68%-13.62M | 43.16%-14.45M | 44.26%-16.33M | 36.28%-20.09M | 27.93%-24.19M | 27.93%-24.19M | 28.99%-25.43M | 23.13%-29.29M |
Paid-in capital | -1.10%180.61M | -1.10%180.61M | -1.10%180.61M | -1.91%180.61M | -1.91%180.61M | -1.04%182.61M | -1.04%182.61M | -1.04%182.61M | -0.22%184.13M | -0.22%184.13M |
Less: Treasury stock | 16.42%1.43M | 97.09%1.02M | 97.09%1.02M | -74.05%395K | -47.40%395K | 54.33%1.23M | -23.63%515.82K | -23.63%515.82K | 125.48%1.52M | 11.26%751K |
Total stockholders'equity | 4.58%168.69M | 5.11%165.97M | 5.11%165.97M | 5.46%165.76M | 6.36%163.89M | 5.97%161.3M | 5.07%157.91M | 5.07%157.91M | 6.17%157.18M | 5.72%154.09M |
Noncontrolling interests | -36.47%-9.86M | -29.67%-9.18M | -29.67%-9.18M | -32.98%-8.73M | -26.04%-7.59M | -42.10%-7.23M | -74.63%-7.08M | -74.63%-7.08M | -73.97%-6.56M | -81.71%-6.02M |
Total equity | 3.09%158.83M | 3.95%156.79M | 3.95%156.79M | 4.26%157.03M | 5.56%156.3M | 4.72%154.07M | 3.14%150.83M | 3.14%150.83M | 4.40%150.62M | 3.95%148.07M |
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