Income Statement
(Currency in USD)
Breakdown |
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
31-03-2018
|
Income
Before
Tax
|
-810M |
-3905M |
-1848M |
291.305M |
-1275.111M |
Minority
Interest
|
22M |
-5M |
68M |
- |
- |
Net
Income
|
-2104M |
-4206M |
-2269M |
78.399M |
-820.682M |
Selling
General
Administrative
|
2067M |
2988M |
2434M |
1313.765M |
1187.379M |
Gross
Profit
|
16744M |
13975M |
11812M |
9057.246M |
7008.653M |
Reconciled
Depreciation
|
3667M |
3202M |
2860M |
- |
- |
Ebit
|
9144M |
7767M |
6626M |
5606.348M |
3707.592M |
Ebitda
|
12811M |
10969M |
9486M |
7743.481M |
5590.043M |
Depreciation
And
Amortization
|
3667M |
3202M |
2860M |
2137.133M |
1882.451M |
Operating
Income
|
11090M |
4530M |
6518M |
5606.348M |
3938.823M |
Other
Operating
Expenses
|
7331M |
7451M |
6440M |
4319.861M |
3761.777M |
Interest
Expense
|
10067M |
8410M |
7962M |
4873.042M |
5104.245M |
Tax
Provision
|
1316M |
296M |
489M |
- |
- |
Interest
Income
|
772M |
587M |
564M |
- |
- |
Net
Interest
Income
|
-11930M |
-8410M |
-7962M |
- |
- |
Income
Tax
Expense
|
1316M |
296M |
489M |
152.812M |
-252.882M |
Total
Revenue
|
18341M |
15236M |
12958M |
9926.209M |
7700.6M |
Total
Operating
Expenses
|
5734M |
6190M |
5294M |
3450.898M |
3069.83M |
Cost
Of
Revenue
|
1597M |
1261M |
1146M |
868.963M |
691.947M |
Total
Other
Income
Expense
Net
|
110M |
-3280M |
-404M |
-442.001M |
121.542M |
Net
Income
From
Continuing
Ops
|
-2126M |
-4201M |
-2337M |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
-4206M |
-2269M |
78M |
-827M |
Balance Sheet
(Currency in USD)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
190536M |
190619M |
148465M |
132401M |
108863.76M |
Intangible
Assets
|
1M |
8M |
29M |
55M |
63.715M |
Other
Current
Assets
|
812M |
518M |
2190M |
1619M |
1380.314M |
Total
Liab
|
155001M |
151043M |
124013M |
105184M |
83466.509M |
Total
Stockholder
Equity
|
34910M |
38914M |
24248M |
27018M |
25129.739M |
Other
Current
Liab
|
6841M |
6266M |
5775M |
3786M |
3314.984M |
Common
Stock
|
3M |
3M |
2M |
2M |
1.773M |
Capital
Stock
|
3M |
3M |
2M |
2M |
- |
Retained
Earnings
|
-17597M |
-15312M |
-12786M |
-8580M |
-6311.095M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
9002M |
11168M |
7625M |
Cash
|
12724M |
18796M |
11107M |
9792M |
10537.581M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
26199M |
26614M |
24063M |
9225M |
17005.269M |
Current
Deferred
Revenue
|
308M |
230M |
110M |
110M |
99.065M |
Net
Debt
|
122421M |
113825M |
96058M |
83920M |
61234.66M |
Short
Term
Debt
|
17546M |
16545M |
13884M |
3534M |
10113.838M |
Short
Long
Term
Debt
|
17254M |
16245M |
13601M |
3278M |
- |
Short
Long
Term
Debt
Total
|
135145M |
132621M |
107165M |
93712M |
71772.241M |
Other
Stockholder
Equity
|
56743M |
56726M |
38004M |
37533M |
32186.606M |
Property
Plant
Equipment
|
- |
- |
113061M |
100427M |
83445M |
Total
Current
Assets
|
27851M |
30679M |
26366M |
20744M |
17400.206M |
Long
Term
Investments
|
457M |
96M |
7M |
7M |
- |
Short
Term
Investments
|
7M |
6M |
- |
0M |
7.408M |
Net
Receivables
|
5934M |
6139M |
4887M |
4456M |
3307.076M |
Long
Term
Debt
|
114191M |
112542M |
89922M |
86586M |
- |
Inventory
|
13M |
5220M |
8182M |
4877M |
2167.827M |
Accounts
Payable
|
1504M |
3573M |
4294M |
1795M |
3477.382M |
Accumulated
Other
Comprehensive
Income
|
-4239M |
-2503M |
-972M |
-1937M |
-747.545M |
Non
Currrent
Assets
Other
|
13105M |
9119M |
7254M |
8963M |
5548.785M |
Non
Current
Assets
Total
|
162685M |
159940M |
122099M |
111657M |
91463.554M |
Capital
Lease
Obligations
|
3700M |
3834M |
3642M |
3848M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in USD)
Breakdown |
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
31-03-2018
|
Investments
|
-39427M |
-18919M |
-18256M |
1497M |
2015M |
Total
Cashflows
From
Investing
Activities
|
- |
-18919M |
-18256M |
-26053M |
-18066M |
Total
Cash
From
Financing
Activities
|
41940M |
15092M |
16146M |
26887.37M |
16816.081M |
Net
Income
|
-2126M |
-4201M |
-2337M |
138.493M |
-1022.229M |
Change
In
Cash
|
7148M |
641M |
1531M |
2902.71M |
2885.856M |
Begin
Period
Cash
Flow
|
16158M |
15517M |
13986M |
11083.021M |
5460.67M |
End
Period
Cash
Flow
|
23306M |
16158M |
15517M |
13985.731M |
8346.526M |
Total
Cash
From
Operating
Activities
|
4597M |
4977M |
3678M |
2115.916M |
1839.125M |
Depreciation
|
3667M |
3202M |
2860M |
2137.133M |
1882.451M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-3929M |
-12M |
775M |
-759.553M |
447.634M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
113340M |
25253M |
43643M |
16966.81M |
43131.856M |
Capital
Expenditures
|
40890M |
18919M |
18364M |
26054.267M |
19665.65M |
Change
In
Working
Capital
|
-1455M |
-838M |
-39M |
-1519.315M |
-417.736M |
Other
Non
Cash
Items
|
4349M |
6142M |
2859M |
1784.548M |
2026.808M |
Free
Cash
Flow
|
-36293M |
-13942M |
-14686M |
-23938.351M |
-17826.525M |