Income Statement
(Currency in EUR)
Breakdown |
30-09-2023
|
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
Income
Before
Tax
|
3.199M |
-3.502M |
-1.209M |
-5.399M |
2.569M |
Minority
Interest
|
0M |
0M |
0M |
0.25M |
0.244M |
Net
Income
|
2.976M |
-3.651M |
-1.471M |
-5.253M |
1.462M |
Selling
General
Administrative
|
- |
27.639M |
23.033M |
22.732M |
26.661M |
Gross
Profit
|
34.06M |
28.118M |
25.963M |
19.013M |
28.488M |
Reconciled
Depreciation
|
6.444M |
8.292M |
7.525M |
5.776M |
-2.735M |
Ebit
|
3.628M |
-2.591M |
-1.694M |
-5.55M |
2.483M |
Ebitda
|
10.072M |
5.701M |
5.831M |
0.226M |
-0.252M |
Depreciation
And
Amortization
|
6.444M |
8.292M |
7.525M |
5.776M |
-2.735M |
Operating
Income
|
3.575M |
-3.239M |
-1.219M |
-5.033M |
2.692M |
Other
Operating
Expenses
|
101.213M |
103.959M |
93.679M |
91.057M |
99.991M |
Interest
Expense
|
0.434M |
0.217M |
0.186M |
0.229M |
0.178M |
Tax
Provision
|
0.223M |
0.164M |
0.27M |
-0.147M |
1.806M |
Interest
Income
|
0.005M |
0.264M |
0.009M |
0.001M |
0.123M |
Net
Interest
Income
|
-0.273M |
-0.215M |
-0.177M |
-0.228M |
-0.178M |
Income
Tax
Expense
|
0.223M |
0.164M |
0.27M |
-0.147M |
1.806M |
Total
Revenue
|
105.253M |
102.583M |
94.77M |
86.766M |
100.089M |
Total
Operating
Expenses
|
30.02M |
29.494M |
24.872M |
23.304M |
28.39M |
Cost
Of
Revenue
|
71.193M |
74.465M |
68.807M |
67.753M |
71.601M |
Total
Other
Income
Expense
Net
|
-0.376M |
-0.263M |
0.01M |
-0.366M |
-0.123M |
Net
Income
From
Continuing
Ops
|
2.976M |
-3.651M |
-1.471M |
-5.227M |
0.785M |
Net
Income
Applicable
To
Common
Shares
|
- |
-3.651M |
-1.471M |
-5.253M |
1.462M |
Balance Sheet
(Currency in EUR)
Breakdown |
30-09-2023
|
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
Total
Assets
|
96.273M |
88.031M |
91.585M |
92.872M |
96.355M |
Intangible
Assets
|
8.242M |
4.626M |
3.869M |
1.929M |
1.746M |
Other
Current
Assets
|
0.118M |
0.166M |
0.199M |
0.166M |
0.178M |
Total
Liab
|
41.152M |
36.511M |
36.717M |
36.188M |
34.035M |
Total
Stockholder
Equity
|
55.119M |
51.518M |
54.863M |
56.434M |
62.076M |
Other
Current
Liab
|
0.676M |
0.271M |
0.385M |
0.514M |
0.528M |
Common
Stock
|
13.423M |
13.423M |
13.423M |
14.808M |
14.808M |
Capital
Stock
|
13.423M |
13.423M |
13.423M |
14.808M |
14.808M |
Retained
Earnings
|
41.659M |
38.058M |
41.403M |
41.626M |
47.268M |
Good
Will
|
3.257M |
3.727M |
4.877M |
4.877M |
5.997M |
Other
Assets
|
- |
0.589M |
3.554M |
1.83M |
1.399M |
Cash
|
16.728M |
5.441M |
4.359M |
7.329M |
6.333M |
Cash
And
Equivalents
|
- |
0M |
0.505M |
2.559M |
0.204M |
Total
Current
Liabilities
|
23.214M |
22.736M |
22.093M |
22.423M |
24.059M |
Current
Deferred
Revenue
|
8.919M |
8.256M |
7.21M |
6.885M |
7.446M |
Net
Debt
|
4.197M |
10.036M |
12.423M |
9.455M |
6.198M |
Short
Term
Debt
|
5.145M |
5.082M |
5.99M |
6.525M |
6.626M |
Short
Long
Term
Debt
|
3.02M |
3.003M |
4.317M |
5.075M |
6.626M |
Short
Long
Term
Debt
Total
|
20.925M |
15.477M |
16.782M |
16.784M |
12.531M |
Other
Stockholder
Equity
|
0.037M |
0.037M |
0.037M |
- |
-0.001M |
Property
Plant
Equipment
|
- |
26.799M |
30.672M |
33.029M |
27.935M |
Total
Current
Assets
|
60.52M |
51.573M |
48.51M |
51.104M |
59.188M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
-0.272M |
-0.533M |
-0.336M |
-1.475M |
0.204M |
Net
Receivables
|
26.25M |
27.783M |
27.919M |
29.697M |
37.217M |
Long
Term
Debt
|
13.132M |
6.329M |
6.663M |
6.58M |
5.905M |
Inventory
|
17.424M |
18.183M |
16.033M |
13.912M |
15.46M |
Accounts
Payable
|
8.474M |
9.127M |
8.508M |
8.499M |
9.459M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
0.001M |
Non
Currrent
Assets
Other
|
0.003M |
0.002M |
2.797M |
0.309M |
-0.032M |
Non
Current
Assets
Total
|
35.753M |
36.458M |
43.075M |
41.768M |
37.167M |
Capital
Lease
Obligations
|
4.773M |
6.145M |
5.802M |
5.129M |
- |
Long
Term
Debt
Total
|
- |
10.395M |
10.792M |
10.259M |
5.905M |
Cash Flow
(Currency in EUR)
Breakdown |
30-09-2023
|
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
Investments
|
-4.082M |
-2.319M |
-0.087M |
-0.295M |
-0.238M |
Total
Cashflows
From
Investing
Activities
|
- |
-2.319M |
-4.046M |
-5.157M |
0.868M |
Total
Cash
From
Financing
Activities
|
3.874M |
-0.635M |
-2.475M |
-0.355M |
-2.092M |
Net
Income
|
3.2M |
-3.487M |
-1.201M |
-5.401M |
2.582M |
Change
In
Cash
|
11.558M |
0.588M |
-2.694M |
1.689M |
4.058M |
Begin
Period
Cash
Flow
|
4.902M |
4.338M |
7.032M |
5.343M |
1.285M |
End
Period
Cash
Flow
|
16.46M |
4.926M |
4.338M |
7.032M |
5.343M |
Total
Cash
From
Operating
Activities
|
11.768M |
3.593M |
3.858M |
7.286M |
5.303M |
Depreciation
|
6.444M |
8.292M |
7.525M |
5.776M |
-2.735M |
Other
Cashflows
From
Investing
Activities
|
- |
1.407M |
-0.002M |
-0.022M |
0.031M |
Dividends
Paid
|
- |
0M |
0M |
0M |
0M |
Change
To
Inventory
|
0.751M |
-3.14M |
-2.118M |
1.426M |
-0.398M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
8.207M |
-0.317M |
-0.287M |
-0.276M |
-0.207M |
Capital
Expenditures
|
4.436M |
3.726M |
4.959M |
5.266M |
4.262M |
Change
In
Working
Capital
|
3.533M |
-0.492M |
-1.742M |
7.119M |
0.897M |
Other
Non
Cash
Items
|
-1.409M |
-0.72M |
-0.724M |
-0.208M |
4.559M |
Free
Cash
Flow
|
7.332M |
-0.133M |
-1.101M |
2.02M |
1.041M |