(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 | 743.94%787.4M | 743.94%787.4M | 59.87%333.8M | -32.06%333.4M | -75.18%150.6M | -86.31%93.3M | -86.31%93.3M | -72.02%208.8M | -47.66%490.7M | -47.60%606.8M |
-Cash and cash equivalents | 743.94%787.4M | 743.94%787.4M | 59.87%333.8M | -32.06%333.4M | -75.18%150.6M | -84.09%93.3M | -84.09%93.3M | -20.76%208.8M | 0.18%490.7M | -47.60%606.8M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Receivables | 13.76%582.9M | 13.76%582.9M | -5.10%536.1M | -1.21%569.3M | 8.83%586.7M | -5.84%512.4M | -5.84%512.4M | 2.47%564.9M | 20.62%576.3M | 1.37%539.1M |
-Accounts receivable | 5.34%475.1M | 5.34%475.1M | -5.10%536.1M | -1.21%569.3M | 8.83%586.7M | -9.69%451M | -9.69%451M | 2.47%564.9M | 20.62%576.3M | 1.37%539.1M |
-Taxes receivable | 367.47%38.8M | 367.47%38.8M | ---- | ---- | ---- | -52.30%8.3M | -52.30%8.3M | ---- | ---- | ---- |
-Related party accounts receivable | -15.94%5.8M | -15.94%5.8M | ---- | ---- | ---- | 56.82%6.9M | 56.82%6.9M | ---- | ---- | ---- |
-Other receivables | 35.93%66.2M | 35.93%66.2M | ---- | ---- | ---- | 92.49%48.7M | 92.49%48.7M | ---- | ---- | ---- |
-Recievables adjustments allowances | -20.00%-3M | -20.00%-3M | ---- | ---- | ---- | -8.70%-2.5M | -8.70%-2.5M | ---- | ---- | ---- |
Inventory | -4.52%754.2M | -4.52%754.2M | 2.01%795M | 35.07%802.7M | 38.25%824.8M | 43.85%789.9M | 43.85%789.9M | 48.58%779.3M | 14.84%594.3M | -4.02%596.6M |
Restricted cash | -85.36%3.5M | -85.36%3.5M | -44.44%10M | -96.03%14.2M | -95.62%15.4M | -93.18%23.9M | -93.18%23.9M | -94.85%18M | 10,120.00%357.7M | 16,657.14%351.9M |
Other current assets | 75.59%103.6M | 75.59%103.6M | 17.32%81.3M | -18.55%91.3M | -19.22%83.2M | -40.04%59M | -40.04%59M | -41.96%69.3M | -11.87%112.1M | -15.23%103M |
Total current assets | 50.94%2.23B | 50.94%2.23B | 7.07%1.76B | -15.03%1.81B | -24.42%1.66B | -33.50%1.48B | -33.50%1.48B | -28.40%1.64B | 3.28%2.13B | -9.76%2.2B |
Non current assets | ||||||||||
Net PPE | 15.60%2.54B | 15.60%2.54B | 9.79%2.19B | 20.13%2.15B | 20.96%2.12B | 17.22%2.2B | 17.22%2.2B | 15.35%1.99B | 2.85%1.79B | -0.71%1.76B |
-Gross PPE | 15.70%4.56B | 15.70%4.56B | 12.15%4.13B | 17.90%4.03B | 18.18%3.94B | 16.31%3.95B | 16.31%3.95B | 14.66%3.69B | 7.51%3.42B | 4.76%3.34B |
-Accumulated depreciation | -15.81%-2.02B | -15.81%-2.02B | -14.92%-1.95B | -15.46%-1.89B | -15.10%-1.82B | -15.20%-1.75B | -15.20%-1.75B | -13.85%-1.69B | -13.11%-1.63B | -11.59%-1.58B |
Goodwill and other intangible assets | 0.77%7.85B | 0.77%7.85B | -1.31%7.82B | 10.51%7.86B | 11.11%7.91B | 10.27%7.79B | 10.27%7.79B | 9.99%7.92B | -2.62%7.11B | -7.05%7.12B |
-Goodwill | 2.76%4.7B | 2.76%4.7B | -0.01%4.65B | 4.79%4.65B | 5.35%4.65B | 5.17%4.57B | 5.17%4.57B | 5.17%4.65B | -0.91%4.43B | -3.29%4.42B |
-Other intangible assets | -2.07%3.15B | -2.07%3.15B | -3.16%3.17B | 19.98%3.21B | 20.51%3.26B | 18.44%3.21B | 18.44%3.21B | 17.63%3.27B | -5.34%2.68B | -12.59%2.71B |
Related parties assets | -15.94%5.8M | -15.94%5.8M | ---- | ---- | ---- | 56.82%6.9M | 56.82%6.9M | ---- | ---- | ---- |
Financial assets | --0 | --0 | ---- | ---- | ---- | 276.67%11.3M | 276.67%11.3M | ---- | ---- | ---- |
Defined pension benefit | 30.10%143.5M | 30.10%143.5M | ---- | ---- | ---- | 17.47%110.3M | 17.47%110.3M | ---- | ---- | ---- |
Other non current assets | 47.75%91.9M | 47.75%91.9M | 10.31%366.9M | 30.56%373.4M | 34.08%372.2M | 157.02%62.2M | 157.02%62.2M | 4.82%332.6M | -58.66%286M | -59.95%277.6M |
Total non current assets | 4.47%10.62B | 4.47%10.62B | 1.23%10.37B | 13.00%10.38B | 13.69%10.41B | 11.93%10.17B | 11.93%10.17B | 10.54%10.25B | -5.95%9.19B | -10.02%9.16B |
Total assets | 10.37%12.85B | 10.37%12.85B | 2.03%12.13B | 7.73%12.19B | 6.32%12.07B | 3.00%11.65B | 3.00%11.65B | 2.83%11.89B | -4.34%11.32B | -9.97%11.36B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 26.45%493.4M | 26.45%493.4M | 0.87%392.6M | -1.59%396.3M | -3.21%412.6M | -17.30%390.2M | -17.30%390.2M | -2.87%389.2M | 4.33%402.7M | 0.07%426.3M |
-accounts payable | 34.88%458.2M | 34.88%458.2M | 0.87%392.6M | -1.59%396.3M | -3.21%412.6M | -6.19%339.7M | -6.19%339.7M | -2.87%389.2M | 4.33%402.7M | 0.07%426.3M |
-Total tax payable | -55.14%9.6M | -55.14%9.6M | ---- | ---- | ---- | 12.04%21.4M | 12.04%21.4M | ---- | ---- | ---- |
-Due to related parties current | 11.59%15.4M | 11.59%15.4M | ---- | ---- | ---- | -47.13%13.8M | -47.13%13.8M | ---- | ---- | ---- |
-Other payable | -33.33%10.2M | -33.33%10.2M | ---- | ---- | ---- | -76.28%15.3M | -76.28%15.3M | ---- | ---- | ---- |
Current accrued expenses | 7.19%89.4M | 7.19%89.4M | ---- | ---- | ---- | -11.84%83.4M | -11.84%83.4M | ---- | ---- | ---- |
Current debt and capital lease obligation | 76.57%42.2M | 76.57%42.2M | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M | -10.15%23.9M | -10.15%23.9M | 0.00%1.1M | 0.00%1.1M | -96.95%1.1M |
-Current debt | 9.09%1.2M | 9.09%1.2M | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | -96.95%1.1M |
-Current capital lease obligation | 79.82%41M | 79.82%41M | ---- | ---- | ---- | -10.59%22.8M | -10.59%22.8M | ---- | ---- | ---- |
Other current liabilities | -3.56%173.2M | -3.56%173.2M | 14.42%463.4M | 17.65%442M | 16.85%421.6M | 7.29%179.6M | 7.29%179.6M | 13.80%405M | -7.67%375.7M | -24.72%360.8M |
Current liabilities | 17.34%944.9M | 17.34%944.9M | 7.78%857.2M | 7.70%839.5M | 5.98%835.3M | -2.25%805.3M | -2.25%805.3M | 4.96%795.3M | -1.83%779.5M | -16.27%788.2M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 13.05%7.02B | 13.05%7.02B | 3.42%6.4B | 9.89%6.41B | 7.26%6.31B | 2.28%6.21B | 2.28%6.21B | 2.55%6.19B | -4.40%5.84B | -20.76%5.89B |
-Long term debt | 12.79%6.81B | 12.79%6.81B | 3.42%6.4B | 9.89%6.41B | 7.26%6.31B | 1.38%6.04B | 1.38%6.04B | 2.55%6.19B | -4.40%5.84B | -20.76%5.89B |
-Long term capital lease obligation | 22.29%207.4M | 22.29%207.4M | ---- | ---- | ---- | 49.16%169.6M | 49.16%169.6M | ---- | ---- | ---- |
Non current deferred liabilities | -3.17%653M | -3.17%653M | -6.93%645.9M | -1.23%666.7M | -1.01%684.6M | -2.03%674.4M | -2.03%674.4M | -1.85%694M | -3.89%675M | -17.51%691.6M |
Employee benefits | 32.15%104.4M | 32.15%104.4M | ---- | ---- | ---- | 0.38%79M | 0.38%79M | ---- | ---- | ---- |
Derivative product liabilities | --7M | --7M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | -12.46%24.6M | -12.46%24.6M | 7.99%271.8M | 21.20%279.6M | 18.84%285.7M | 10.63%28.1M | 10.63%28.1M | -28.27%251.7M | -46.99%230.7M | -54.43%240.4M |
Total non current liabilities | 11.70%7.81B | 11.70%7.81B | 2.58%7.32B | 9.17%7.36B | 6.83%7.28B | 1.13%6.99B | 1.13%6.99B | 0.58%7.13B | -6.91%6.74B | -22.47%6.82B |
Total liabilities | 12.28%8.75B | 12.28%8.75B | 3.10%8.17B | 9.01%8.2B | 6.74%8.12B | 0.77%7.8B | 0.77%7.8B | 1.01%7.93B | -6.41%7.52B | -21.87%7.61B |
Shareholders'equity | ||||||||||
Share capital | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-common stock | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 25.89%1.78B | 25.89%1.78B | 25.97%1.7B | 27.76%1.6B | 25.28%1.5B | 27.73%1.42B | 27.73%1.42B | 31.91%1.35B | 47.16%1.25B | 267.73%1.2B |
Paid-in capital | 0.82%5.33B | 0.82%5.33B | 0.83%5.31B | 10.14%5.24B | 11.31%5.27B | 11.37%5.29B | 11.37%5.29B | 11.43%5.27B | 0.97%4.76B | 11.53%4.74B |
Less: Treasury stock | 11.11%3.03B | 11.11%3.03B | 15.09%2.98B | 14.36%2.77B | 16.90%2.77B | 16.53%2.73B | 16.53%2.73B | 15.64%2.59B | 15.72%2.42B | 14.97%2.37B |
Gains losses not affecting retained earnings | 104.74%6.4M | 104.74%6.4M | -10.67%-87.1M | 21.78%-89.4M | 52.26%-69.6M | 48.61%-135.1M | 48.61%-135.1M | 32.74%-78.7M | -1,665.75%-114.3M | -403.12%-145.8M |
Total stockholders'equity | 6.47%4.09B | 6.47%4.09B | -0.12%3.95B | 14.61%3.98B | 15.04%3.94B | 18.07%3.84B | 18.07%3.84B | 16.35%3.95B | -0.10%3.47B | 33.60%3.43B |
Noncontrolling interests | 16.30%10.7M | 16.30%10.7M | 9.18%10.7M | -96.77%10.4M | -97.25%8.8M | -97.11%9.2M | -97.11%9.2M | -96.91%9.8M | 1.48%321.5M | 2.96%319.7M |
Total equity | 6.49%4.1B | 6.49%4.1B | -0.10%3.96B | 5.17%3.99B | 5.46%3.95B | 7.81%3.85B | 7.81%3.85B | 6.67%3.96B | 0.03%3.79B | 30.29%3.75B |
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