(Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | (Q2)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -13.77%241.7M | 8.77%223.3M | 8.77%223.3M | 1.45%202.4M | -9.15%193.7M | 26.72%280.3M | -14.06%205.3M | -14.06%205.3M | -3.95%199.5M | -18.31%213.2M |
-Cash and cash equivalents | -13.77%241.7M | 8.77%223.3M | 8.77%223.3M | 1.45%202.4M | -9.15%193.7M | 26.72%280.3M | -14.06%205.3M | -14.06%205.3M | -3.95%199.5M | -18.31%213.2M |
Receivables | 1.60%438.1M | 17.46%563M | 17.46%563M | 8.15%440.5M | 3.11%408.1M | -3.66%431.2M | 33.55%479.3M | 33.55%479.3M | 2.52%407.3M | 5.01%395.8M |
-Accounts receivable | 3.32%376.4M | 21.32%511.6M | 21.32%511.6M | 11.17%385.1M | 6.34%357.2M | -1.62%364.3M | 43.97%421.7M | 43.97%421.7M | 4.24%346.4M | 8.15%335.9M |
-Taxes receivable | 6.13%38.1M | 10.47%30.6M | 10.47%30.6M | -4.07%28.3M | -11.59%26.7M | -14.11%35.9M | -2.12%27.7M | -2.12%27.7M | -0.34%29.5M | 4.86%30.2M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.07%6.2M | -51.82%6.6M |
-Other receivables | -23.87%23.6M | -30.43%20.8M | -30.43%20.8M | 7.54%27.1M | 4.76%24.2M | 17.42%31M | 39.72%29.9M | 39.72%29.9M | 15.07%25.2M | -2.94%23.1M |
Inventory | -15.12%640.6M | -15.80%649.7M | -15.80%649.7M | -15.13%765.4M | -12.56%746.7M | -0.16%754.7M | 5.95%771.6M | 5.95%771.6M | 30.49%901.8M | 42.33%854M |
Prepaid assets | 15.16%117M | -8.03%83.6M | -8.03%83.6M | 21.15%126.6M | -2.35%108.1M | -7.89%101.6M | -7.53%90.9M | -7.53%90.9M | -0.48%104.5M | 3.94%110.7M |
Other current assets | -1.47%33.6M | -13.75%37M | -13.75%37M | 20.07%33.5M | 55.17%31.5M | 122.88%34.1M | 184.11%42.9M | 184.11%42.9M | 112.98%27.9M | 57.36%20.3M |
Total current assets | -8.17%1.47B | -2.10%1.56B | -2.10%1.56B | -4.42%1.57B | -6.64%1.49B | 3.33%1.6B | 10.46%1.59B | 10.46%1.59B | 16.04%1.64B | 17.44%1.59B |
Non current assets | ||||||||||
Net PPE | 5.28%480.8M | -0.02%462.1M | -0.02%462.1M | -5.18%448.7M | -8.74%449.9M | -7.02%456.7M | -6.66%462.2M | -6.66%462.2M | -3.05%473.2M | 2.26%493M |
-Gross PPE | 4.21%1.22B | 3.11%1.19B | 3.11%1.19B | 0.50%1.17B | -2.88%1.16B | -2.15%1.17B | -2.83%1.15B | -2.83%1.15B | -4.08%1.17B | -0.06%1.2B |
-Accumulated depreciation | -3.52%-735.5M | -5.20%-726.2M | -5.20%-726.2M | -4.38%-722.2M | -1.22%-713.8M | -1.25%-710.5M | 0.09%-690.3M | 0.09%-690.3M | 4.76%-691.9M | 1.62%-705.2M |
Goodwill and other intangible assets | -2.17%2.25B | -1.96%2.25B | -1.96%2.25B | -20.76%2.28B | -20.86%2.29B | -21.02%2.3B | -21.41%2.3B | -21.41%2.3B | -2.47%2.87B | -2.39%2.89B |
-Goodwill | 0.75%1.02B | 1.31%1.02B | 1.31%1.02B | -1.13%1.02B | -2.77%1.02B | -3.53%1.02B | -4.81%1B | -4.81%1B | -2.20%1.03B | -0.85%1.05B |
-Other intangible assets | -4.48%1.22B | -4.48%1.24B | -4.48%1.24B | -31.82%1.25B | -31.16%1.27B | -30.94%1.28B | -30.75%1.3B | -30.75%1.3B | -2.62%1.84B | -3.25%1.84B |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.07%6.2M | -51.82%6.6M |
Non current deferred assets | 47.76%92.2M | 43.04%88.4M | 43.04%88.4M | 237.06%66.4M | 213.15%66.7M | 165.53%62.4M | 184.79%61.8M | 184.79%61.8M | -17.23%19.7M | -13.41%21.3M |
Other non current assets | -17.11%131.8M | -6.66%148.6M | -6.66%148.6M | -17.39%145.4M | -10.91%144.5M | 17.43%159M | 26.35%159.2M | 26.35%159.2M | 66.35%176M | 43.03%162.2M |
Total non current assets | -0.78%2.95B | -0.98%2.95B | -0.98%2.95B | -17.08%2.94B | -17.33%2.95B | -16.39%2.98B | -16.42%2.98B | -16.42%2.98B | -0.61%3.54B | -0.40%3.57B |
Total assets | -3.36%4.42B | -1.37%4.51B | -1.37%4.51B | -13.07%4.51B | -14.03%4.44B | -10.41%4.58B | -8.69%4.57B | -8.69%4.57B | 4.12%5.18B | 4.50%5.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.98%427.5M | 11.36%407.7M | 11.36%407.7M | 7.95%438.4M | -10.66%375.5M | -14.67%399.6M | -24.53%366.1M | -24.53%366.1M | -4.24%406.1M | 3.47%420.3M |
-accounts payable | 6.21%374.6M | 12.57%370.8M | 12.57%370.8M | 2.23%381.1M | -14.02%329.4M | -16.02%352.7M | -27.57%329.4M | -27.57%329.4M | -8.61%372.8M | 4.05%383.1M |
-Total tax payable | 12.79%52.9M | 0.54%36.9M | 0.54%36.9M | 72.07%57.3M | 23.92%46.1M | -2.90%46.9M | 21.12%36.7M | 21.12%36.7M | 105.56%33.3M | -2.11%37.2M |
Current accrued expenses | -15.39%138.5M | -5.44%179.1M | -5.44%179.1M | -12.51%156.6M | -18.93%143.9M | 9.21%163.7M | 2.10%189.4M | 2.10%189.4M | 36.75%179M | 44.90%177.5M |
Current provisions | 292.31%15.3M | 905.88%17.1M | 905.88%17.1M | --1.4M | --1.9M | 77.27%3.9M | -70.18%1.7M | -70.18%1.7M | ---- | ---- |
Current debt and capital lease obligation | 13.68%32.4M | 9.25%37.8M | 9.25%37.8M | -62.08%33.9M | -1.61%30.5M | -86.61%28.5M | -74.33%34.6M | -74.33%34.6M | -32.98%89.4M | -74.57%31M |
-Current debt | 18.33%14.2M | 9.78%20.2M | 9.78%20.2M | -76.43%17.3M | 6.06%14M | -93.86%12M | -84.27%18.4M | -84.27%18.4M | -36.40%73.4M | -87.34%13.2M |
-Current capital lease obligation | 10.30%18.2M | 8.64%17.6M | 8.64%17.6M | 3.75%16.6M | -7.30%16.5M | -5.71%16.5M | -8.99%16.2M | -8.99%16.2M | -11.11%16M | 1.14%17.8M |
Other current liabilities | 9.28%110.7M | -12.82%92.5M | -12.82%92.5M | -3.13%95.8M | -22.42%85.1M | -44.40%101.3M | -21.58%106.1M | -21.58%106.1M | -27.65%98.9M | -10.45%109.7M |
Current liabilities | 3.93%724.4M | 5.20%734.2M | 5.20%734.2M | -6.12%726.1M | -13.76%636.9M | -31.36%697M | -26.26%697.9M | -26.26%697.9M | -7.01%773.4M | -5.25%738.5M |
Non current liabilities | ||||||||||
Long term provisions | --1.6M | --2.5M | --2.5M | --5M | --4.6M | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | -5.89%3.39B | -4.76%3.42B | -4.76%3.42B | -4.83%3.46B | -5.07%3.5B | 5.25%3.6B | 4.42%3.59B | 4.42%3.59B | 5.08%3.64B | 6.59%3.69B |
-Long term debt | -5.80%3.3B | -4.78%3.33B | -4.78%3.33B | -4.73%3.38B | -4.95%3.41B | 5.67%3.51B | 4.98%3.5B | 4.98%3.5B | 5.63%3.54B | 7.17%3.59B |
-Long term capital lease obligation | -9.40%81.9M | -3.97%84.7M | -3.97%84.7M | -8.58%84.2M | -9.36%87.2M | -8.96%90.4M | -13.78%88.2M | -13.78%88.2M | -12.62%92.1M | -11.34%96.2M |
Non current deferred liabilities | -21.51%28.1M | -20.95%29.8M | -20.95%29.8M | -72.09%34.3M | -73.21%33M | -69.74%35.8M | -67.61%37.7M | -67.61%37.7M | -28.71%122.9M | -29.96%123.2M |
Employee benefits | 11.38%55.8M | 11.56%55M | 11.56%55M | -21.35%49M | -23.53%49.4M | -23.63%50.1M | -25.53%49.3M | -25.53%49.3M | -25.92%62.3M | -25.14%64.6M |
Other non current liabilities | -10.10%45.4M | -8.60%47.8M | -8.60%47.8M | -30.18%49.5M | -26.95%48.8M | -24.40%50.5M | -25.71%52.3M | -25.71%52.3M | 0.00%70.9M | -9.97%66.8M |
Total non current liabilities | -5.90%3.53B | -4.78%3.56B | -4.78%3.56B | -7.61%3.61B | -7.81%3.65B | 1.77%3.75B | 1.03%3.74B | 1.03%3.74B | 2.74%3.91B | 3.84%3.96B |
Total liabilities | -4.36%4.25B | -3.21%4.3B | -3.21%4.3B | -7.36%4.34B | -8.75%4.29B | -5.39%4.45B | -4.52%4.44B | -4.52%4.44B | 0.99%4.68B | 2.29%4.7B |
Shareholders'equity | ||||||||||
Share capital | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 14.29%800K | 14.29%800K | 14.29%800K | 14.29%800K | 14.29%800K |
-common stock | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 0.00%800K | 14.29%800K | 14.29%800K | 14.29%800K | 14.29%800K | 14.29%800K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Retained earnings | 35.82%-164.3M | 45.91%-164.8M | 45.91%-164.8M | -413.97%-184.3M | -874.19%-216M | -928.48%-256M | -5,994.00%-304.7M | -5,994.00%-304.7M | 191.29%58.7M | 146.35%27.9M |
Paid-in capital | -10.51%718.5M | -9.44%750.5M | -9.44%750.5M | -9.35%768.4M | -6.87%786.4M | -4.42%802.9M | -0.40%828.7M | -0.40%828.7M | -0.31%847.7M | -0.24%844.4M |
Less: Treasury stock | -6.98%225.1M | -4.34%238.1M | -4.34%238.1M | -4.33%238.8M | -4.24%239.2M | -3.39%242M | 3.02%248.9M | 3.02%248.9M | 37.29%249.6M | 37.40%249.8M |
Gains losses not affecting retained earnings | 8.92%-159.3M | 5.23%-137.7M | 5.23%-137.7M | -13.49%-179.2M | -13.33%-183.6M | 17.38%-174.9M | 36.94%-145.3M | 36.94%-145.3M | 40.26%-157.9M | 37.86%-162M |
Total stockholders'equity | 30.43%170.6M | 61.33%210.7M | 61.33%210.7M | -66.60%166.9M | -67.83%148.4M | -68.05%130.8M | -63.28%130.6M | -63.28%130.6M | 46.71%499.7M | 33.94%461.3M |
Total equity | 30.43%170.6M | 61.33%210.7M | 61.33%210.7M | -66.60%166.9M | -67.83%148.4M | -68.05%130.8M | -63.28%130.6M | -63.28%130.6M | 46.71%499.7M | 33.94%461.3M |
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