BORNOIL
7036
COMPUGT
5037
TWL
7079
FITTERS
9318
SAPNRG
5218
(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -34.97%126.7M | 5.58%190.68M | -1.81%193.07M | -1.81%193.07M | -2.07%195.23M | -0.26%194.85M | -23.03%180.6M | -10.39%196.62M | -10.39%196.62M | -7.50%199.36M |
-Cash and cash equivalents | -17.21%57.16M | 6.19%61.62M | -27.06%49.41M | -27.06%49.41M | 13.05%59.58M | 41.05%69.04M | -26.60%58.03M | 2.49%67.75M | 2.49%67.75M | -2.79%52.7M |
-Including:Cash | -17.21%57.16M | 6.19%61.62M | -17.12%25.79M | -17.12%25.79M | 13.05%59.58M | 41.05%69.04M | -26.60%58.03M | 9.93%31.12M | 9.93%31.12M | -2.79%52.7M |
-Including:Cash equivalents | ---- | ---- | -35.51%23.62M | -35.51%23.62M | ---- | ---- | ---- | -3.08%36.63M | -3.08%36.63M | ---- |
-Short term investments | -44.72%69.55M | 5.29%129.06M | 11.47%143.65M | 11.47%143.65M | -7.51%135.65M | -14.07%125.81M | -21.21%122.57M | -15.95%128.87M | -15.95%128.87M | -9.09%146.66M |
Receivables | 90.70%70.23M | -61.16%27.25M | -51.96%23.2M | -51.96%23.2M | -44.09%22.71M | -36.28%36.83M | 18.03%70.15M | 8.82%48.3M | 8.82%48.3M | 13.28%40.61M |
-Accounts receivable | 87.75%68.33M | -61.40%26.94M | -49.91%21.96M | -49.91%21.96M | -43.95%22.32M | -36.28%36.4M | 18.30%69.77M | 4.86%43.84M | 4.86%43.84M | 16.18%39.81M |
-Gross accounts receivable | ---- | ---- | -48.68%23.36M | -48.68%23.36M | ---- | ---- | ---- | 5.08%45.53M | 5.08%45.53M | ---- |
-Bad debt provision | ---- | ---- | 16.75%-1.41M | 16.75%-1.41M | ---- | ---- | ---- | -11.11%-1.69M | -11.11%-1.69M | ---- |
-Other receivables | 339.58%1.9M | -17.02%312K | -72.08%1.25M | -72.08%1.25M | -51.01%390K | -36.09%432K | -17.00%376K | 73.12%4.46M | 73.12%4.46M | -49.56%796K |
Inventory | -12.64%31.79M | -22.26%32.16M | -42.81%23.2M | -42.81%23.2M | -49.09%32.56M | -32.38%36.39M | -27.18%41.36M | -20.95%40.56M | -20.95%40.56M | 18.74%63.96M |
Prepaid assets | ---- | ---- | 61.74%11.53M | 61.74%11.53M | ---- | ---- | ---- | -5.14%7.13M | -5.14%7.13M | ---- |
Tax assets-Current | 70.29%7.54M | 119.08%9.52M | 141.43%10.06M | 141.43%10.06M | 248.19%8.56M | 505.88%4.43M | 151.01%4.35M | 143.48%4.17M | 143.48%4.17M | 1,495.45%2.46M |
Total current assets | -13.29%236.27M | -12.43%259.6M | -12.04%261.06M | -12.04%261.06M | -15.45%259.05M | -11.44%272.5M | -15.92%296.46M | -8.50%296.78M | -8.50%296.78M | 0.32%306.39M |
Non current assets | ||||||||||
Net PPE | 6.58%357.34M | 4.81%347.75M | 6.83%347.99M | 6.83%347.99M | 10.76%336.51M | 10.24%335.28M | 9.11%331.78M | 6.60%325.74M | 6.60%325.74M | 9.93%303.81M |
-Gross PP&E | 6.58%357.34M | 4.81%347.75M | 4.46%645.74M | 4.46%645.74M | 10.76%336.51M | 10.24%335.28M | 9.11%331.78M | 6.60%618.18M | 6.60%618.18M | 9.93%303.81M |
-Accumulated depreciation | ---- | ---- | -1.82%-297.75M | -1.82%-297.75M | ---- | ---- | ---- | -6.60%-292.44M | -6.60%-292.44M | ---- |
Investment properties | -2.79%42.15M | -2.72%42.45M | -2.68%42.75M | -2.68%42.75M | -20.66%43.06M | -20.19%43.36M | -20.25%43.63M | -20.27%43.92M | -20.27%43.92M | -1.35%54.28M |
Total investment | 6.97%44.38M | 9.84%43.95M | 9.61%43.54M | 9.61%43.54M | 6.16%42.94M | 7.74%41.49M | 7.33%40.01M | 10.06%39.72M | 10.06%39.72M | 14.24%40.45M |
-Long-term equity investment | 6.97%44.38M | 9.84%43.95M | 9.61%43.54M | 9.61%43.54M | 6.16%42.94M | 7.74%41.49M | 7.33%40.01M | 10.06%39.72M | 10.06%39.72M | 14.24%40.45M |
Goodwill and other intangible assets | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K |
-Goodwill | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K | 0.00%510K |
Deferred tax assets-non current | 22.44%14.69M | 22.59%14.86M | 25.38%14.87M | 25.38%14.87M | 22.44%11.93M | 19.47%12M | 11.20%12.12M | 19.38%11.86M | 19.38%11.86M | 32.15%9.74M |
Total non current assets | 6.11%459.06M | 5.01%449.52M | 6.61%449.64M | 6.61%449.64M | 6.40%434.94M | 6.16%432.63M | 5.05%428.06M | 3.57%421.75M | 3.57%421.75M | 9.11%408.78M |
Total assets | -1.39%695.33M | -2.13%709.12M | -1.09%710.71M | -1.09%710.71M | -2.96%693.99M | -1.41%705.13M | -4.68%724.52M | -1.78%718.53M | -1.78%718.53M | 5.16%715.16M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 25.22%2.58M | -0.46%2.62M | -17.51%2.61M | -17.51%2.61M | -69.64%1.52M | -62.03%2.06M | -54.70%2.63M | -46.94%3.16M | -46.94%3.16M | 112.80%5M |
-Current debt and capital lease obligation | 25.22%2.58M | -0.46%2.62M | -17.51%2.61M | -17.51%2.61M | -69.64%1.52M | -62.03%2.06M | -54.70%2.63M | -46.94%3.16M | -46.94%3.16M | 112.80%5M |
-Including:Current capital Lease obligation | 25.22%2.58M | -0.46%2.62M | -17.51%2.61M | -17.51%2.61M | -69.64%1.52M | -62.03%2.06M | -54.70%2.63M | -46.94%3.16M | -46.94%3.16M | 112.80%5M |
Payables | 15.13%27.5M | -7.99%25.61M | -17.42%6.37M | -17.42%6.37M | -28.58%26.68M | -25.67%23.89M | -48.06%27.83M | -68.46%7.71M | -68.46%7.71M | -25.05%37.36M |
-accounts payable | 15.43%27.12M | -8.14%25.3M | -25.01%4.21M | -25.01%4.21M | -22.44%26.31M | -20.01%23.49M | -19.84%27.55M | -10.00%5.61M | -10.00%5.61M | -19.17%33.92M |
-Total tax payable | -51.76%41K | -56.98%37K | -51.81%40K | -51.81%40K | -96.06%104K | -95.48%85K | -99.55%86K | -99.49%83K | -99.49%83K | -63.70%2.64M |
-Other payable | 10.36%341K | 32.67%268K | 5.17%2.12M | 5.17%2.12M | -66.33%269K | -65.16%309K | -6.48%202K | 1.92%2.01M | 1.92%2.01M | 32.50%799K |
Current provisions | -15.15%336K | -51.13%497K | -48.76%497K | -48.76%497K | -68.90%404K | -66.21%396K | -6.53%1.02M | -5.18%970K | -5.18%970K | -49.28%1.3M |
Pension and other retirement benefit plans | ---- | ---- | -16.35%3.85M | -16.35%3.85M | ---- | ---- | ---- | 27.65%4.6M | 27.65%4.6M | ---- |
Accrued and deferred income | ---- | ---- | 44.10%22.63M | 44.10%22.63M | ---- | ---- | ---- | 23.84%15.7M | 23.84%15.7M | ---- |
Current liabilities | 15.46%30.41M | -8.76%28.72M | 11.83%35.95M | 11.83%35.95M | -34.49%28.6M | -31.99%26.34M | -47.95%31.48M | -32.63%32.14M | -32.63%32.14M | -20.26%43.66M |
Non current liabilities | ||||||||||
Non current financial liabilities | -0.86%77.89M | -0.27%78.63M | 0.33%79.37M | 0.33%79.37M | 7.96%78.29M | 6.55%78.57M | 5.45%78.84M | 4.03%79.11M | 4.03%79.11M | 40.15%72.52M |
-Long term debt and capital lease obligation | -0.86%77.89M | -0.27%78.63M | 0.33%79.37M | 0.33%79.37M | 7.96%78.29M | 6.55%78.57M | 5.45%78.84M | 4.03%79.11M | 4.03%79.11M | 40.15%72.52M |
-Including:Long term capital lease obligation | -0.86%77.89M | -0.27%78.63M | 0.33%79.37M | 0.33%79.37M | 7.96%78.29M | 6.55%78.57M | 5.45%78.84M | 4.03%79.11M | 4.03%79.11M | 40.15%72.52M |
Long term pension and other post-retirement benefit plans | 8.22%1.98M | 21.40%2.09M | 32.15%2.16M | 32.15%2.16M | 4.88%1.78M | 0.55%1.83M | -4.23%1.72M | -9.16%1.64M | -9.16%1.64M | 4.74%1.7M |
Non current deferred liabilities | 9.51%5.89M | 9.51%5.89M | 9.51%5.89M | 9.51%5.89M | 14.85%5.38M | 14.85%5.38M | -19.89%5.38M | 12.45%5.38M | 12.45%5.38M | 3.11%4.68M |
Total non current liabilities | -0.02%85.75M | 0.78%86.6M | 1.51%87.42M | 1.51%87.42M | 8.30%85.45M | 6.90%85.77M | 3.20%85.94M | 4.23%86.12M | 4.23%86.12M | 36.25%78.9M |
Total liabilities | 3.62%116.17M | -1.78%115.33M | 4.32%123.37M | 4.32%123.37M | -6.94%114.05M | -5.76%112.11M | -18.32%117.42M | -9.26%118.26M | -9.26%118.26M | 8.79%122.56M |
Shareholders'equity | ||||||||||
Share capital | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M |
-common stock | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M | 0.00%122.66M |
Retained earnings | -0.54%457.85M | -0.95%468.71M | -2.09%460.97M | -2.09%460.97M | -2.56%451.31M | -0.56%460.32M | -1.80%473.21M | 0.10%470.81M | 0.10%470.81M | 4.63%463.18M |
Less: Treasury stock | 2.04%11.61M | 0.00%11.38M | 0.76%11.38M | 0.76%11.38M | 2.47%11.38M | 3.67%11.38M | 4.67%11.38M | 3.97%11.29M | 3.97%11.29M | 3.26%11.1M |
Other reserves | -1,422.83%-8.41M | -377.25%-4.19M | 25.49%-2.04M | 25.49%-2.04M | 58.45%-1.8M | -669.07%-552K | 125.40%1.51M | 61.81%-2.74M | 61.81%-2.74M | 40.77%-4.34M |
Total stockholders'equity | -1.85%560.5M | -1.74%575.81M | -1.59%570.22M | -1.59%570.22M | -1.68%560.79M | -0.63%571.05M | -1.01%586M | 0.04%579.44M | 0.04%579.44M | 3.42%570.4M |
Noncontrolling interests | -15.01%18.67M | -14.77%17.99M | -17.79%17.12M | -17.79%17.12M | -13.78%19.15M | 1.90%21.97M | -13.21%21.1M | -5.33%20.83M | -5.33%20.83M | 39.91%22.21M |
Total equity | -2.34%579.17M | -2.19%593.79M | -2.15%587.34M | -2.15%587.34M | -2.14%579.94M | -0.54%593.02M | -1.49%607.11M | -0.16%600.27M | -0.16%600.27M | 4.44%592.61M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.