Income Statement
(Currency in USD)
Breakdown |
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
30-09-2018
|
Income
Before
Tax
|
-7.984M |
13.678M |
10.1M |
9.653M |
9.518M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-8.737M |
11.32M |
7.558M |
7.551M |
7.603M |
Selling
General
Administrative
|
1.753M |
3.297M |
1.24M |
0.714M |
0.705M |
Gross
Profit
|
21.891M |
25.326M |
14.094M |
13.407M |
13.409M |
Reconciled
Depreciation
|
0.534M |
0.447M |
0.41M |
0.418M |
0.453M |
Ebit
|
-7.019M |
13.59M |
10.252M |
9.753M |
9.786M |
Ebitda
|
-6.398M |
13.987M |
10.732M |
10.499M |
10.239M |
Depreciation
And
Amortization
|
0.621M |
0.397M |
0.481M |
0.746M |
0.453M |
Operating
Income
|
-7.019M |
13.59M |
10.252M |
9.753M |
9.656M |
Other
Operating
Expenses
|
47.163M |
34.392M |
20.354M |
23.179M |
18.754M |
Interest
Expense
|
0.162M |
0.102M |
0.124M |
0.129M |
0.165M |
Tax
Provision
|
0.752M |
2.359M |
2.542M |
2.102M |
1.915M |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-0.162M |
-0.102M |
-0.124M |
-0.129M |
-0.165M |
Income
Tax
Expense
|
0.752M |
2.359M |
2.542M |
2.102M |
1.915M |
Total
Revenue
|
40.143M |
47.982M |
30.704M |
33.229M |
28.514M |
Total
Operating
Expenses
|
28.911M |
11.736M |
3.744M |
3.357M |
3.649M |
Cost
Of
Revenue
|
18.252M |
22.656M |
16.61M |
19.822M |
15.105M |
Total
Other
Income
Expense
Net
|
-0.965M |
0.088M |
-0.151M |
-0.1M |
-0.077M |
Net
Income
From
Continuing
Ops
|
-8.737M |
11.32M |
7.558M |
7.551M |
7.603M |
Net
Income
Applicable
To
Common
Shares
|
-8.737M |
11.32M |
7.558M |
7.551M |
7.603M |
Balance Sheet
(Currency in USD)
Breakdown |
30-09-2023
|
30-09-2022
|
30-09-2021
|
30-09-2020
|
30-09-2019
|
Total
Assets
|
53.287M |
59.54M |
70.145M |
28.804M |
17.837M |
Intangible
Assets
|
0.149M |
0.157M |
0.178M |
0.175M |
0.172M |
Other
Current
Assets
|
0.626M |
1.724M |
10.405M |
0.444M |
0.016M |
Total
Liab
|
13.754M |
13.098M |
11.21M |
8.001M |
5.453M |
Total
Stockholder
Equity
|
39.533M |
46.442M |
58.934M |
20.803M |
12.384M |
Other
Current
Liab
|
3.687M |
6.086M |
1.566M |
2.664M |
0.994M |
Common
Stock
|
0.068M |
0.068M |
0.068M |
0.05M |
0.05M |
Capital
Stock
|
0.068M |
0.068M |
0.068M |
0.05M |
0.05M |
Retained
Earnings
|
10.159M |
16.322M |
25.059M |
13.739M |
6.181M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
12.923M |
14.059M |
0.187M |
0.168M |
Cash
|
5.285M |
5.711M |
8.078M |
10.058M |
3.177M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
13.754M |
13.098M |
11.21M |
8.001M |
5.453M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
0.197M |
-1.775M |
-3.744M |
-7.412M |
-0.656M |
Short
Term
Debt
|
5.482M |
3.936M |
4.334M |
2.646M |
2.522M |
Short
Long
Term
Debt
|
5.482M |
3.936M |
4.334M |
2.646M |
2.522M |
Short
Long
Term
Debt
Total
|
5.482M |
3.936M |
4.334M |
2.646M |
2.522M |
Other
Stockholder
Equity
|
29.279M |
29.279M |
29.279M |
3.679M |
3.679M |
Property
Plant
Equipment
|
- |
4.251M |
4.681M |
4.428M |
4.567M |
Total
Current
Assets
|
36.81M |
41.506M |
50.481M |
23.28M |
12.23M |
Long
Term
Investments
|
0.685M |
0.703M |
0.745M |
0.735M |
0.701M |
Short
Term
Investments
|
13.219M |
13.149M |
13.725M |
- |
- |
Net
Receivables
|
10.729M |
15.184M |
15.811M |
10.872M |
6.421M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
3.343M |
2.206M |
2.463M |
1.906M |
2.615M |
Accounts
Payable
|
4.585M |
3.075M |
5.311M |
2.691M |
1.937M |
Accumulated
Other
Comprehensive
Income
|
0.026M |
0.773M |
4.528M |
3.335M |
2.474M |
Non
Currrent
Assets
Other
|
- |
2.249M |
2.477M |
- |
- |
Non
Current
Assets
Total
|
16.477M |
18.034M |
19.664M |
5.524M |
5.607M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
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
|
-3.908M |
-13.529M |
-0.052M |
-0.086M |
-0.145M |
Total
Cashflows
From
Investing
Activities
|
-3.908M |
-27.06M |
-0.052M |
-0.086M |
-0.145M |
Total
Cash
From
Financing
Activities
|
3.318M |
26.582M |
0.47M |
-16.004M |
-4.915M |
Net
Income
|
-8.737M |
11.32M |
7.558M |
7.551M |
7.603M |
Change
In
Cash
|
-2.366M |
-1.98M |
6.881M |
-3.013M |
-0.793M |
Begin
Period
Cash
Flow
|
8.078M |
10.058M |
3.177M |
6.19M |
6.983M |
End
Period
Cash
Flow
|
5.711M |
8.078M |
10.058M |
3.177M |
6.19M |
Total
Cash
From
Operating
Activities
|
-1.312M |
-2.056M |
6.115M |
13.204M |
4.456M |
Depreciation
|
0.534M |
0.447M |
0.41M |
0.418M |
0.453M |
Other
Cashflows
From
Investing
Activities
|
- |
-10.629M |
-10.629M |
-10.629M |
-10.629M |
Dividends
Paid
|
0M |
0M |
0M |
-16.005M |
3.06M |
Change
To
Inventory
|
0.017M |
-0.452M |
0.889M |
5.586M |
-0.327M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
7.591M |
1.508M |
1.897M |
3.057M |
3.653M |
Capital
Expenditures
|
0.094M |
13.531M |
0.052M |
0.086M |
0.145M |
Change
In
Working
Capital
|
6.589M |
-12.686M |
-1.866M |
5.161M |
-3.532M |
Other
Non
Cash
Items
|
0.907M |
-0.468M |
0.023M |
0.113M |
-0.085M |
Free
Cash
Flow
|
-1.406M |
-15.587M |
6.063M |
13.117M |
4.311M |