(Q3)Jun 30, 2004 | (Q2)Mar 31, 2004 | (Q1)Dec 31, 2003 | (FY)Sep 30, 2003 | (Q4)Sep 30, 2003 | (Q3)Jun 30, 2003 | (Q2)Mar 31, 2003 | (Q1)Dec 31, 2002 | (FY)Sep 30, 2002 | (Q4)Sep 30, 2002 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -18.98%102.86K | -42.41%72.93K | 16.09%201.14K | -9.01%142.26K | -9.01%142.26K | 9.41%126.96K | -7.14%126.64K | -15.43%173.26K | -5.48%156.35K | -5.48%156.35K |
-Cash and cash equivalents | -18.98%102.86K | -42.41%72.93K | 16.09%201.14K | -9.01%142.26K | -9.01%142.26K | 9.41%126.96K | -7.14%126.64K | -15.43%173.26K | -5.48%156.35K | -5.48%156.35K |
Receivables | 11.59%1.26M | 35.89%1.27M | 40.30%1.45M | 23.28%1.3M | 23.28%1.3M | 16.33%1.13M | 16.78%933.99K | 20.43%1.03M | 16.74%1.06M | 16.74%1.06M |
-Accounts receivable | 11.59%1.26M | 35.89%1.27M | 40.30%1.45M | 23.28%1.3M | 23.28%1.3M | 16.33%1.13M | 16.78%933.99K | 20.43%1.03M | 16.74%1.06M | 16.74%1.06M |
Inventory | -11.74%1.25M | -17.23%1.1M | -12.92%1.02M | 8.43%1.23M | 8.43%1.23M | 15.78%1.41M | 15.99%1.33M | 13.86%1.17M | 26.40%1.13M | 26.40%1.13M |
Prepaid assets | ---- | 183.32%51.96K | ---- | ---- | ---- | ---- | -74.55%18.34K | -82.26%15.77K | 223.32%115.95K | 223.32%115.95K |
Other current assets | --1 | --1 | --1 | ---- | ---- | ---- | ---- | ---- | ---1 | ---1 |
Total current assets | -2.22%2.61M | 3.61%2.49M | 11.58%2.66M | 8.59%2.68M | 8.59%2.68M | 8.98%2.67M | 11.78%2.4M | 9.75%2.39M | 22.93%2.46M | 22.93%2.46M |
Non current assets | ||||||||||
Net PPE | 7.86%422.5K | 6.05%444.09K | -8.14%392.77K | -7.38%417.79K | -7.38%417.79K | -15.89%391.7K | -10.46%418.76K | 3.83%427.58K | 4.43%451.07K | 4.43%451.07K |
-Gross PPE | 9.32%934.77K | 9.26%934.77K | 9.21%895.12K | 7.35%913.5K | 7.35%913.5K | 1.55%855.06K | 4.92%855.52K | 10.84%819.62K | 12.91%850.95K | 12.91%850.95K |
-Accumulated depreciation | -10.55%-512.27K | -12.35%-490.68K | -28.14%-502.35K | -23.97%-495.72K | -23.97%-495.72K | -23.14%-463.36K | -25.59%-436.76K | -19.66%-392.04K | -24.30%-399.88K | -24.30%-399.88K |
Goodwill and other intangible assets | -0.42%399.1K | -0.00%400.77K | -0.42%399.1K | -0.00%400.77K | -0.00%400.77K | --400.77K | --400.77K | --400.77K | --400.77K | --400.77K |
-Other intangible assets | -0.42%399.1K | -0.00%400.77K | -0.42%399.1K | -0.00%400.77K | -0.00%400.77K | --400.77K | --400.77K | --400.77K | --400.77K | --400.77K |
Non current deferred assets | 2.22%372.29K | -0.50%369.67K | 3.91%357.65K | 8.43%376.49K | 8.43%376.49K | 0.25%364.22K | -14.24%371.53K | --344.21K | --347.21K | --347.21K |
Other non current assets | -16.59%32.45K | 192.91%39.16K | -25.95%23.44K | 23.53%38.07K | 23.53%38.07K | 188.21%38.91K | 2.75%13.37K | -92.99%31.66K | -93.62%30.82K | -93.62%30.82K |
Total non current assets | 2.57%1.23M | 4.09%1.25M | -2.60%1.17M | 0.26%1.23M | 0.26%1.23M | 41.91%1.2M | 31.79%1.2M | 39.48%1.2M | 34.38%1.23M | 34.38%1.23M |
Total assets | -0.74%3.84M | 3.77%3.74M | 6.83%3.84M | 5.82%3.91M | 5.82%3.91M | 17.40%3.87M | 17.75%3.61M | 18.20%3.59M | 26.52%3.69M | 26.52%3.69M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 16.99%789.48K | 77.67%709.54K | 50.73%749.22K | 25.37%760.13K | 25.37%760.13K | 12.45%674.81K | -17.46%399.35K | -3.47%497.06K | 77.39%606.31K | 77.39%606.31K |
-accounts payable | 16.99%789.48K | 77.67%709.54K | 50.73%749.22K | 25.37%760.13K | 25.37%760.13K | 12.45%674.81K | -17.46%399.35K | -3.47%497.06K | 77.39%606.31K | 77.39%606.31K |
Current debt and capital lease obligation | 20.53%900.45K | -6.70%830.95K | -14.00%811.34K | -17.88%778.2K | -17.88%778.2K | -21.86%747.1K | 4.41%890.58K | 12.70%943.43K | 1.40%947.62K | 1.40%947.62K |
-Current debt | 20.53%900.45K | -6.70%830.95K | -14.00%811.34K | -17.88%778.2K | -17.88%778.2K | -21.86%747.1K | 4.41%890.58K | 12.70%943.43K | 1.40%947.62K | 1.40%947.62K |
Other current liabilities | ---- | -87.40%57K | ---- | -64.20%56K | -64.20%56K | 243.11%438.46K | 218.73%452.24K | -80.03%28.73K | 22.41%156.43K | 22.41%156.43K |
Current liabilities | -9.16%1.69M | -8.30%1.6M | 6.22%1.56M | -6.78%1.59M | -6.78%1.59M | 10.47%1.86M | 17.82%1.74M | -1.79%1.47M | 21.81%1.71M | 21.81%1.71M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.20%1.53M | 8.76%1.52M | 18.09%1.74M | 7.37%1.65M | 7.37%1.65M | 8.38%1.49M | -5.33%1.4M | 1.96%1.47M | 3.07%1.53M | 3.07%1.53M |
-Long term debt | 3.20%1.53M | 8.76%1.52M | 18.09%1.74M | 7.37%1.65M | 7.37%1.65M | 8.38%1.49M | -5.33%1.4M | 1.96%1.47M | 3.07%1.53M | 3.07%1.53M |
Other non current liabilities | --122K | --122K | ---- | 19,801,000.00%198.01K | 19,801,000.00%198.01K | ---- | ---- | --120K | --1 | --1 |
Total non current liabilities | 11.40%1.66M | 17.50%1.64M | 9.18%1.74M | 20.28%1.85M | 20.28%1.85M | 8.38%1.49M | -5.33%1.4M | 10.28%1.59M | 3.07%1.53M | 3.07%1.53M |
Total liabilities | -0.03%3.35M | 3.17%3.24M | 7.76%3.3M | 6.01%3.44M | 6.01%3.44M | 9.54%3.35M | 6.26%3.14M | 4.14%3.06M | 12.16%3.25M | 12.16%3.25M |
Shareholders'equity | ||||||||||
Share capital | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 7.20%17.36K | 7.20%17.36K | 7.20%17.36K | 7.22%17.36K | 7.22%17.36K |
-common stock | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 0.00%17.36K | 7.20%17.36K | 7.20%17.36K | 7.20%17.36K | 7.22%17.36K | 7.22%17.36K |
Retained earnings | -0.91%-3.06M | 1.18%-3.04M | 0.26%-3.01M | 0.64%-3.08M | 0.64%-3.08M | 2.82%-3.03M | 5.09%-3.08M | 7.30%-3.02M | 6.87%-3.1M | 6.87%-3.1M |
Paid-in capital | 0.00%3.53M | 0.00%3.53M | 0.00%3.53M | 0.00%3.53M | 0.00%3.53M | 5.77%3.53M | 5.77%3.53M | 5.77%3.53M | 5.77%3.53M | 5.77%3.53M |
Total stockholders'equity | -5.31%492.09K | 7.75%506.88K | 1.49%539.38K | 4.40%468.26K | 4.40%468.26K | 118.50%519.67K | 322.36%470.42K | 430.98%531.48K | 1,612.43%448.52K | 1,612.43%448.52K |
Total equity | -5.31%492.09K | 7.75%506.88K | 1.49%539.38K | 4.40%468.26K | 4.40%468.26K | 118.50%519.67K | 322.36%470.42K | 430.98%531.48K | 1,612.43%448.52K | 1,612.43%448.52K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data
No Data