(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 | -6.01%16.17M | -6.01%16.17M | -29.55%14.4M | 599.76%14.6M | 401.26%18.33M | 102.08%17.21M | 102.08%17.21M | 10.29%20.45M | -88.00%2.09M | -87.85%3.66M |
-Cash and cash equivalents | -6.01%16.17M | -6.01%16.17M | -29.55%14.4M | 599.76%14.6M | 401.26%18.33M | 102.08%17.21M | 102.08%17.21M | 10.29%20.45M | -88.00%2.09M | -87.85%3.66M |
Receivables | 12.08%29.12M | 12.08%29.12M | 31.88%31.41M | 29.46%32.58M | 39.62%23.98M | 58.57%25.98M | 58.57%25.98M | 60.23%23.82M | 83.56%25.17M | 64.34%17.18M |
-Accounts receivable | 12.08%29.12M | 12.08%29.12M | 31.88%31.41M | 29.46%32.58M | 39.62%23.98M | 58.57%25.98M | 58.57%25.98M | 60.23%23.82M | 83.56%25.17M | 64.34%17.18M |
Inventory | 13.25%20.85M | 13.25%20.85M | 16.21%22.6M | 10.15%22.45M | 16.90%19.72M | 18.15%18.41M | 18.15%18.41M | 46.91%19.45M | 72.98%20.38M | 71.30%16.87M |
Prepaid assets | 72.98%5.99M | 72.98%5.99M | ---- | ---- | ---- | --3.46M | --3.46M | ---- | ---- | ---- |
Other current assets | 148.92%926K | 148.92%926K | 82.78%5.83M | 100.70%3.74M | 198.65%3.75M | -64.64%372K | -64.64%372K | --3.19M | --1.86M | --1.26M |
Total current assets | 11.65%73.05M | 11.65%73.05M | 10.98%74.24M | 48.24%73.37M | 68.85%65.78M | 57.53%65.43M | 57.53%65.43M | 41.33%66.9M | 12.61%49.49M | -25.70%38.96M |
Non current assets | ||||||||||
Net PPE | 0.85%53.86M | 0.85%53.86M | 1.30%52.07M | -4.34%49.78M | 40.28%51.05M | 59.43%53.41M | 59.43%53.41M | 73.27%51.4M | 98.71%52.04M | 49.13%36.39M |
-Gross PPE | 8.39%101.86M | 8.39%101.86M | 1.30%52.07M | -4.34%49.78M | 40.28%51.05M | 64.43%93.97M | 64.43%93.97M | 73.27%51.4M | 6.37%52.04M | -20.37%36.39M |
-Accumulated depreciation | -18.32%-48M | -18.32%-48M | ---- | ---- | ---- | -71.51%-40.56M | -71.51%-40.56M | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.45%118.69M | -6.45%118.69M | -1.65%121.77M | 0.04%123.82M | 122.64%125.33M | 122.20%126.87M | 122.20%126.87M | 133.28%123.81M | 209.74%123.77M | 87.14%56.29M |
-Goodwill | -3.96%50.73M | -3.96%50.73M | 2.86%52.3M | 4.14%52.83M | 87.27%52.83M | 87.27%52.83M | 87.27%52.83M | 47.07%50.85M | 95.10%50.73M | 80.20%28.21M |
-Other intangible assets | -8.22%67.95M | -8.22%67.95M | -4.78%69.47M | -2.81%70.99M | 158.16%72.51M | 156.31%74.04M | 156.31%74.04M | 294.43%72.96M | 423.26%73.04M | 94.68%28.09M |
Investments and advances | -7.09%1.31M | -7.09%1.31M | ---- | ---- | ---- | --1.41M | --1.41M | ---- | ---- | ---- |
Other non current assets | 14.63%337K | 14.63%337K | 519.71%1.7M | 581.82%1.65M | 1,989.16%1.73M | 245.88%294K | 245.88%294K | -32.01%274K | --242K | --83K |
Total non current assets | -4.28%174.19M | -4.28%174.19M | 0.03%175.54M | -0.46%175.25M | 92.00%178.12M | 100.68%181.98M | 100.68%181.98M | 111.07%175.49M | 164.44%176.05M | 68.84%92.77M |
Total assets | -0.06%247.25M | -0.06%247.25M | 3.05%249.78M | 10.23%248.61M | 85.15%243.89M | 87.13%247.41M | 87.13%247.41M | 85.77%242.39M | 104.06%225.54M | 22.68%131.73M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.90%29.31M | 11.90%29.31M | 34.53%33.27M | 21.23%31.91M | 41.51%27.05M | 33.51%26.19M | 33.51%26.19M | 23.27%24.73M | 84.13%26.32M | 52.66%19.11M |
-accounts payable | 18.49%29.31M | 18.49%29.31M | 33.87%32.63M | 30.03%30.47M | 81.63%25.66M | 78.72%24.74M | 78.72%24.74M | 84.77%24.37M | 113.22%23.43M | 47.63%14.13M |
-Other payable | ---- | ---- | 79.39%644K | -50.10%1.44M | -72.21%1.39M | -74.78%1.46M | -74.78%1.46M | -94.78%359K | -12.58%2.89M | 69.01%4.98M |
Current accrued expenses | -37.28%1.48M | -37.28%1.48M | -26.78%3.9M | -14.21%4.9M | 87.68%4.56M | -31.76%2.36M | -31.76%2.36M | 111.47%5.33M | 112.11%5.71M | 23.76%2.43M |
Current debt and capital lease obligation | -2.96%21.92M | -2.96%21.92M | 19.64%25.43M | -26.22%23.42M | 74.49%21.79M | 44.48%22.59M | 44.48%22.59M | 3.65%21.26M | 279.66%31.74M | 36.90%12.49M |
-Current debt | -8.10%16.05M | -8.10%16.05M | 18.00%19.53M | -35.26%17.75M | 82.15%16.44M | 41.65%17.47M | 41.65%17.47M | -3.54%16.55M | 412.30%27.41M | 43.22%9.03M |
-Current capital lease obligation | 14.55%5.87M | 14.55%5.87M | 25.40%5.9M | 30.99%5.67M | 54.49%5.35M | 55.02%5.12M | 55.02%5.12M | 40.50%4.7M | 43.85%4.33M | 22.77%3.46M |
Current deferred liabilities | -20.90%3.57M | -20.90%3.57M | -5.28%4.22M | -3.25%4.25M | 50.31%4.62M | 48.58%4.51M | 48.58%4.51M | 31.34%4.45M | 38.81%4.4M | -57.74%3.07M |
Current liabilities | 0.46%60.85M | 0.46%60.85M | 19.82%66.82M | -5.41%64.48M | 56.36%58.01M | 45.12%60.57M | 45.12%60.57M | 19.98%55.77M | 139.07%68.17M | 20.17%37.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.33%77.88M | 3.33%77.88M | -4.03%72.59M | -3.26%73.11M | 422.07%74.04M | 589.81%75.38M | 589.81%75.38M | 364.75%75.63M | 367.41%75.57M | -20.18%14.18M |
-Long term debt | 5.30%64.6M | 5.30%64.6M | -4.88%59.04M | -5.37%59.79M | 1,420.04%60.54M | 1,543.81%61.35M | 1,543.81%61.35M | 515.12%62.07M | 507.08%63.19M | -68.22%3.98M |
-Long term capital lease obligation | -5.31%13.28M | -5.31%13.28M | -0.13%13.54M | 7.48%13.31M | 32.34%13.5M | 94.97%14.03M | 94.97%14.03M | 119.34%13.56M | 115.03%12.39M | 94.94%10.2M |
Non current deferred liabilities | -41.28%202K | -41.28%202K | --405K | --405K | --344K | --344K | --344K | ---- | ---- | ---- |
Derivative product liabilities | --1.12M | --1.12M | --170K | --275K | --902K | --0 | --0 | ---- | ---- | ---- |
Total non current liabilities | 4.61%79.21M | 4.61%79.21M | -3.27%73.16M | -2.36%73.79M | 430.86%75.29M | 592.95%75.72M | 592.95%75.72M | 364.75%75.63M | 363.60%75.57M | -20.77%14.18M |
Total liabilities | 2.76%140.06M | 2.76%140.06M | 6.53%139.98M | -3.81%138.27M | 159.93%133.3M | 158.78%136.29M | 158.78%136.29M | 109.39%131.4M | 220.74%143.74M | 5.14%51.28M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | 1.13%250.24M | 13.65%249.12M | 15.53%247.53M | --0 | --0 | 21.03%247.44M | 7.58%219.21M | 5.63%214.25M |
-common stock | --0 | --0 | 1.13%250.24M | 13.65%249.12M | 15.53%247.53M | --0 | --0 | 21.03%247.44M | 7.58%219.21M | 5.63%214.25M |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -4.13%-170.57M | -4.13%-170.57M | -3.06%-167.46M | -2.67%-165.76M | -2.30%-164.39M | -1.73%-163.81M | -1.73%-163.81M | 0.19%-162.48M | 0.93%-161.45M | 4.34%-160.7M |
Paid-in capital | 1.03%277.76M | 1.03%277.76M | 4.48%27.19M | 13.37%27.26M | 5.49%28.36M | 944.66%274.92M | 944.66%274.92M | 2.38%26.02M | -0.84%24.05M | 16.34%26.89M |
Gains losses not affecting retained earnings | ---- | ---- | ---170K | ---275K | ---902K | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -3.53%107.19M | -3.53%107.19M | -1.07%109.8M | 34.89%110.35M | 37.48%110.6M | 39.68%111.12M | 39.68%111.12M | 63.87%110.98M | 24.49%81.8M | 37.27%80.44M |
Total equity | -3.53%107.19M | -3.53%107.19M | -1.07%109.8M | 34.89%110.35M | 37.48%110.6M | 39.68%111.12M | 39.68%111.12M | 63.87%110.98M | 24.49%81.8M | 37.27%80.44M |
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