Income Statement
(Currency in USD)
Breakdown |
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
30-09-2018
|
Income
Before
Tax
|
2.106M |
2.433M |
0.849M |
-0.276M |
3.238M |
Minority
Interest
|
0M |
0.002M |
0.87M |
0.839M |
0.875M |
Net
Income
|
2.224M |
2.358M |
0.824M |
-0.311M |
3.222M |
Selling
General
Administrative
|
4.133M |
2.839M |
1.641M |
1.797M |
1.442M |
Gross
Profit
|
5.438M |
5.109M |
4.965M |
5.422M |
5.068M |
Reconciled
Depreciation
|
0.368M |
- |
0.083M |
0.047M |
0.025M |
Ebit
|
1.82M |
2.853M |
1.12M |
0.921M |
3.393M |
Ebitda
|
2.188M |
2.507M |
1.203M |
0.968M |
3.418M |
Depreciation
And
Amortization
|
0.368M |
-0.346M |
0.083M |
0.047M |
0.025M |
Operating
Income
|
1.82M |
2.853M |
1.12M |
0.921M |
3.078M |
Other
Operating
Expenses
|
98.271M |
36.437M |
28.067M |
27.806M |
26.741M |
Interest
Expense
|
0.134M |
0.074M |
0.272M |
1.197M |
0.154M |
Tax
Provision
|
-0.118M |
0.026M |
0.035M |
0.035M |
0.009M |
Interest
Income
|
0.517M |
0.034M |
0M |
0.001M |
0.001M |
Net
Interest
Income
|
0.335M |
-0.04M |
-1.365M |
-3.31M |
-0.154M |
Income
Tax
Expense
|
-0.118M |
0.026M |
0.035M |
0.035M |
0.009M |
Total
Revenue
|
99.213M |
39.29M |
30.168M |
30.842M |
29.819M |
Total
Operating
Expenses
|
4.496M |
2.256M |
2.864M |
2.387M |
1.99M |
Cost
Of
Revenue
|
93.775M |
34.181M |
25.203M |
25.42M |
24.751M |
Total
Other
Income
Expense
Net
|
0.286M |
-0.42M |
-0.272M |
-1.197M |
0.314M |
Net
Income
From
Continuing
Ops
|
2.224M |
2.408M |
0.813M |
-0.311M |
3.229M |
Net
Income
Applicable
To
Common
Shares
|
2.224M |
2.358M |
0.824M |
-0.307M |
3.222M |
Balance Sheet
(Currency in USD)
Breakdown |
30-09-2023
|
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
Total
Assets
|
174.8M |
163.783M |
165.687M |
38.192M |
30.483M |
Intangible
Assets
|
- |
0.007M |
0.04M |
0.081M |
0.038M |
Other
Current
Assets
|
0.347M |
0.207M |
0.491M |
0.143M |
0.23M |
Total
Liab
|
12.824M |
9.099M |
4.894M |
9.037M |
8.145M |
Total
Stockholder
Equity
|
161.976M |
154.684M |
159.876M |
28.285M |
21.499M |
Other
Current
Liab
|
0.627M |
4.349M |
1.704M |
0.807M |
3.519M |
Common
Stock
|
1.219M |
0.598M |
0.558M |
0.021M |
0.013M |
Capital
Stock
|
1.219M |
0.598M |
0.558M |
0.021M |
0.013M |
Retained
Earnings
|
16.905M |
14.903M |
9.127M |
6.77M |
6.321M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
9.802M |
9.485M |
0.772M |
0.6M |
Cash
|
12.79M |
41.168M |
59.252M |
0.548M |
0.135M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
10.713M |
8.289M |
4.146M |
8.367M |
8.145M |
Current
Deferred
Revenue
|
0.034M |
- |
0.058M |
1.716M |
0.006M |
Net
Debt
|
-1.732M |
-36.615M |
-56.176M |
5.552M |
4.192M |
Short
Term
Debt
|
8.946M |
3.743M |
2.328M |
5.431M |
4.327M |
Short
Long
Term
Debt
|
8.877M |
3.696M |
2.173M |
5.292M |
4.327M |
Short
Long
Term
Debt
Total
|
11.058M |
4.552M |
3.076M |
6.1M |
4.327M |
Other
Stockholder
Equity
|
160.572M |
152.163M |
147.088M |
20.335M |
15.763M |
Property
Plant
Equipment
|
- |
0.579M |
0.856M |
1.089M |
0.139M |
Total
Current
Assets
|
158.171M |
153.254M |
155.306M |
37.022M |
29.705M |
Long
Term
Investments
|
6.9M |
0.141M |
- |
- |
- |
Short
Term
Investments
|
0M |
35.15M |
2.794M |
- |
- |
Net
Receivables
|
24.788M |
19.939M |
24.473M |
10.758M |
13.828M |
Long
Term
Debt
|
1.653M |
0.292M |
0.142M |
- |
- |
Inventory
|
3.902M |
0.716M |
1.372M |
0.584M |
1.459M |
Accounts
Payable
|
1.106M |
0.197M |
0.056M |
0.413M |
0.293M |
Accumulated
Other
Comprehensive
Income
|
-16.72M |
-12.98M |
3.103M |
1.159M |
-0.598M |
Non
Currrent
Assets
Other
|
9.188M |
9.639M |
9.485M |
0.081M |
0.6M |
Non
Current
Assets
Total
|
16.629M |
10.528M |
10.381M |
1.17M |
0.778M |
Capital
Lease
Obligations
|
0.528M |
0.564M |
0.761M |
0.808M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in USD)
Breakdown |
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
30-09-2018
|
Investments
|
-41.991M |
-2.772M |
-0.247M |
-0.095M |
-0.065M |
Total
Cashflows
From
Investing
Activities
|
-41.991M |
-12.258M |
-0.247M |
-0.095M |
-0.065M |
Total
Cash
From
Financing
Activities
|
11.635M |
124.189M |
3.202M |
6.056M |
5.527M |
Net
Income
|
2.224M |
2.358M |
0.813M |
-0.311M |
3.229M |
Change
In
Cash
|
-18.084M |
0.521M |
1.411M |
-4.771M |
2.335M |
Begin
Period
Cash
Flow
|
59.252M |
0.002M |
0.754M |
5.525M |
2.591M |
End
Period
Cash
Flow
|
41.168M |
0.523M |
2.165M |
0.754M |
4.925M |
Total
Cash
From
Operating
Activities
|
20.635M |
-0.942M |
-1.616M |
-10.773M |
-2.725M |
Depreciation
|
0.368M |
0.068M |
0.083M |
0.047M |
0.025M |
Other
Cashflows
From
Investing
Activities
|
-7.528M |
-9.48M |
-0.165M |
-0.038M |
-0.038M |
Dividends
Paid
|
- |
- |
- |
- |
0M |
Change
To
Inventory
|
0.516M |
-42.202M |
0.901M |
0.292M |
-0.28M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
7.728M |
Other
Cashflows
From
Financing
Activities
|
7.918M |
0.298M |
6.85M |
8.238M |
-0.518M |
Capital
Expenditures
|
0.003M |
0.005M |
0.247M |
0.095M |
0.065M |
Change
In
Working
Capital
|
16.812M |
-0.165M |
-4.688M |
-13.71M |
-5.98M |
Other
Non
Cash
Items
|
-0.599M |
-4.396M |
2.175M |
3.201M |
0.001M |
Free
Cash
Flow
|
20.633M |
-0.946M |
-1.864M |
-10.868M |
-2.79M |