Balance sheets
| 30 Sept 2024 | 30 June 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sept 2023 | 30 June 2023 | 31 Mar 2023 | 31 Dec 2022 | 01 Sept 2022 | 01 June 2022 | 01 Mar 2022 | 01 Dec 2021 | 01 Sept 2021 | 01 June 2021 | 01 Mar 2021 | 01 Dec 2020 | 01 Sept 2020 | 01 June 2020 | 01 Mar 2020 | 01 Dec 2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $428.3 M(-13.8%) | $496.8 M(-13.9%) | $577.3 M(-9.2%) | $635.8 M(-17.5%) | $770.8 M(-4.9%) | $810.6 M(-8.7%) | $887.4 M(+1.0%) | $878.5 M(-7.7%) | $952.2 M(-5.4%) | $1.0 B(-5.4%) | $1.1 B(-0.1%) | $1.1 B(+0.1%) | $1.1 B(-3.3%) | $1.1 B(+23.3%) | $893.7 M(+7.7%) | $830.2 M(-1.5%) | $843.0 M(+30.7%) | $645.1 M(+41.3%) | $456.7 M(+9.3%) | $417.7 M | |
Current Assets | $183.1 M(-21.2%) | $232.2 M(-24.0%) | $305.4 M(-12.8%) | $350.1 M(-6.8%) | $375.7 M(-3.4%) | $388.9 M(-7.7%) | $421.2 M(+1.6%) | $414.5 M(-12.8%) | $475.3 M(-3.4%) | $491.8 M(-9.6%) | $543.8 M(-1.4%) | $551.8 M(-2.3%) | $564.7 M(-6.7%) | $605.2 M(+0.2%) | $604.3 M(+3.7%) | $582.7 M(-2.2%) | $595.6 M(+48.8%) | $400.2 M(+89.8%) | $210.9 M(+18.9%) | $177.4 M | |
Non Current Assets | $245.3 M(-7.3%) | $264.6 M(-2.7%) | $271.8 M(-4.9%) | $285.7 M(-27.7%) | $395.1 M(-6.3%) | $421.7 M(-9.5%) | $466.1 M(+0.5%) | $464.0 M(-2.7%) | $476.9 M(-7.4%) | $515.2 M(-1.1%) | $520.6 M(+1.3%) | $514.2 M(+2.8%) | $500.2 M(+0.8%) | $496.5 M(+71.5%) | $289.5 M(+17.0%) | $247.5 M(+0.0%) | $247.4 M(+1.0%) | $244.9 M(-0.4%) | $245.9 M(+2.3%) | $240.4 M | |
Total Liabilities | $232.1 M(-5.8%) | $246.4 M(-14.9%) | $289.5 M(+4.6%) | $276.7 M(+8.7%) | $254.6 M(+7.3%) | $237.4 M(-3.9%) | $246.9 M(+6.1%) | $232.7 M(-15.6%) | $275.6 M(-7.6%) | $298.2 M(-10.1%) | $331.8 M(+3.2%) | $321.6 M(-9.6%) | $355.8 M(-16.4%) | $425.5 M(-4.3%) | $444.8 M(+12.9%) | $393.9 M(-7.0%) | $423.7 M(-4.1%) | $441.8 M(+49.7%) | $295.1 M(+23.0%) | $239.9 M | |
Current Liabilities | $189.0 M(-6.9%) | $203.0 M(-17.4%) | $245.9 M(+5.8%) | $232.4 M(+11.0%) | $209.4 M(+6.2%) | $197.1 M(-4.4%) | $206.1 M(+7.8%) | $191.1 M(-18.1%) | $233.3 M(-8.0%) | $253.6 M(-10.9%) | $284.6 M(+4.5%) | $272.3 M(-10.0%) | $302.5 M(-18.6%) | $371.8 M(+0.5%) | $370.0 M(+12.9%) | $327.6 M(-7.4%) | $353.9 M(-5.4%) | $374.0 M(+63.6%) | $228.6 M(+5.9%) | $216.0 M | |
Long Term Liabilities | $43.1 M(-0.6%) | $43.4 M(-0.6%) | $43.6 M(-1.5%) | $44.3 M(-2.0%) | $45.2 M(+12.3%) | $40.3 M(-1.3%) | $40.8 M(-2.0%) | $41.6 M(-1.7%) | $42.3 M(-5.1%) | $44.6 M(-5.6%) | $47.3 M(-4.0%) | $49.2 M(-7.7%) | $53.3 M(-0.7%) | $53.7 M(-28.2%) | $74.8 M(+12.8%) | $66.3 M(-5.0%) | $69.8 M(+3.0%) | $67.8 M(+2.0%) | $66.4 M(+178.3%) | $23.9 M | |
Shareholders Equity | $196.2 M(-21.6%) | $250.4 M(-13.0%) | $287.7 M(-19.9%) | $359.1 M(-30.4%) | $516.2 M(-9.9%) | $573.2 M(-10.5%) | $640.5 M(-0.8%) | $645.8 M(-4.5%) | $676.6 M(-4.5%) | $708.7 M(-3.3%) | $732.6 M(-1.6%) | $744.4 M(+5.0%) | $709.1 M(+4.9%) | $676.2 M(+85.8%) | $363.9 M(-2.6%) | $373.7 M(+4.5%) | $357.5 M(+156.5%) | $139.4 M(+39.0%) | $100.3 M(-12.9%) | $115.1 M | |
Book Value | $196.2 M(-21.6%) | $250.4 M(-13.0%) | $287.7 M(-19.9%) | $359.1 M(-30.4%) | $516.2 M(-9.9%) | $573.2 M(-10.5%) | $640.5 M(-0.8%) | $645.8 M(-4.5%) | $676.6 M(-4.5%) | $708.7 M(-3.3%) | $732.6 M(-1.6%) | $744.4 M(+5.0%) | $709.1 M(+4.9%) | $676.2 M(+85.8%) | $363.9 M(-2.6%) | $373.7 M(+4.5%) | $357.5 M(+156.5%) | $139.4 M(+39.0%) | $100.3 M(-12.9%) | $115.1 M | |
Working Capital | -$6.0 M(-120.4%) | $29.2 M(-51.0%) | $59.6 M(-49.4%) | $117.7 M(-29.3%) | $166.3 M(-13.3%) | $191.7 M(-10.9%) | $215.1 M(-3.7%) | $223.4 M(-7.7%) | $242.0 M(+1.6%) | $238.1 M(-8.1%) | $259.2 M(-7.2%) | $279.5 M(+6.6%) | $262.2 M(+12.3%) | $233.4 M(-0.4%) | $234.3 M(-8.2%) | $255.2 M(+5.5%) | $241.8 M(+823.7%) | $26.2 M(+247.3%) | -$17.8 M(+54.0%) | -$38.6 M | |
Cash And Cash Equivalents | $140.4 M(-24.6%) | $186.2 M(-27.4%) | $256.3 M(-15.3%) | $302.6 M(-7.0%) | $325.4 M(-5.1%) | $342.9 M(-8.5%) | $374.7 M(+0.9%) | $371.3 M(-13.2%) | $427.5 M(-3.4%) | $442.6 M(-10.3%) | $493.3 M(-2.0%) | $503.3 M(-1.7%) | $512.2 M(-4.5%) | $536.4 M(+0.3%) | $534.8 M(+7.9%) | $495.4 M(-6.5%) | $529.7 M(+66.3%) | $318.6 M(+125.5%) | $141.3 M(+25.8%) | $112.3 M | |
Accounts Payable | $88.0 M(-3.6%) | $91.2 M(-21.6%) | $116.3 M(-0.8%) | $117.1 M(+37.4%) | $85.3 M(-0.9%) | $86.0 M(+2.9%) | $83.6 M(-6.5%) | $89.5 M(+5.7%) | $84.7 M(-12.0%) | $96.2 M(-9.5%) | $106.4 M(-16.8%) | $127.9 M(+2.5%) | $124.8 M(-25.1%) | $166.7 M(+23.1%) | $135.4 M(+9.5%) | $123.6 M(-15.8%) | $146.9 M(-12.5%) | $167.8 M(+99.5%) | $84.1 M(-7.7%) | $91.1 M | |
Accounts Receivable | $15.0 M(-19.6%) | $18.7 M(-19.0%) | $23.1 M(+42.8%) | $16.2 M(-17.4%) | $19.6 M(+2.4%) | $19.1 M(-13.4%) | $22.1 M(+35.0%) | $16.4 M(-21.2%) | $20.8 M(-10.1%) | $23.1 M(-2.8%) | $23.7 M(+15.0%) | $20.6 M(-18.0%) | $25.2 M(-23.7%) | $33.0 M(-14.3%) | $38.5 M(+79.9%) | $21.4 M(-39.5%) | $35.4 M(-25.9%) | $47.8 M(+26.8%) | $37.7 M(+78.8%) | $21.1 M | |
Short Term Debt | $1.8 M(-33.6%) | $2.7 M(+13.1%) | $2.4 M(-14.5%) | $2.8 M(-7.9%) | $3.1 M(-1.7%) | $3.1 M(-19.7%) | $3.9 M(-12.2%) | $4.4 M(-16.5%) | $5.3 M(-6.3%) | $5.6 M(+2.9%) | $5.5 M(+1.4%) | $5.4 M(+4.8%) | $5.2 M(+11.8%) | $4.6 M(-4.7%) | $4.8 M(-6.1%) | $5.2 M(-13.5%) | $6.0 M(+24.5%) | $4.8 M(-19.8%) | $6.0 M(-9.6%) | $6.6 M | |
Long Term Debt | $355.0 K(-16.5%) | $425.0 K(-98.8%) | $34.8 M(+3601.0%) | $940.0 K(-97.4%) | $35.9 M(-1.9%) | $36.5 M(-1.8%) | $37.2 M(+925.6%) | $3.6 M(-90.8%) | $39.5 M(-4.7%) | $41.5 M(-5.0%) | $43.7 M(-5.0%) | $45.9 M(-4.2%) | $47.9 M(-4.2%) | $50.0 M(-3.9%) | $52.1 M(-4.5%) | $54.5 M(-14.5%) | $63.8 M(+0.1%) | $63.7 M(-0.6%) | $64.1 M(+197.6%) | $21.6 M | |
Total Debt | $2.2 M(-31.3%) | $3.1 M(-91.5%) | $37.2 M(+890.8%) | $3.8 M(-90.3%) | $38.9 M(-1.9%) | $39.6 M(-3.5%) | $41.1 M(+411.0%) | $8.0 M(-82.1%) | $44.8 M(-4.9%) | $47.1 M(-4.2%) | $49.1 M(-4.3%) | $51.3 M(-3.3%) | $53.1 M(-2.9%) | $54.7 M(-4.0%) | $56.9 M(-4.7%) | $59.7 M(-14.4%) | $69.7 M(+1.8%) | $68.5 M(-2.3%) | $70.1 M(+149.0%) | $28.2 M | |
Debt To Equity | 0.0(0%) | 0.0(-100.0%) | 0.1(+100.0%) | 0.0(-100.0%) | 0.1(+16.7%) | 0.1(+20.0%) | 0.1(+100.0%) | 0.0(-100.0%) | 0.1(0%) | 0.1(0%) | 0.1(0%) | 0.1(0%) | 0.1(-16.7%) | 0.1(-45.5%) | 0.1(0%) | 0.1(-8.3%) | 0.1(-61.3%) | 0.3(-29.6%) | 0.4(+100.0%) | 0.0 | |
Current Ratio | 1.0(-14.9%) | 1.1(-8.1%) | 1.2(-17.9%) | 1.5(-15.6%) | 1.8(-9.1%) | 2.0(-3.4%) | 2.0(-6.0%) | 2.2(+6.4%) | 2.0(+5.2%) | 1.9(+1.6%) | 1.9(-5.9%) | 2.0(+8.6%) | 1.9(+14.7%) | 1.6(0%) | 1.6(-8.4%) | 1.8(+6.0%) | 1.7(+57.0%) | 1.1(+16.3%) | 0.9(+12.2%) | 0.8 | |
Quick Ratio | 0.9(-15.7%) | 1.1(-9.2%) | 1.2(-17.9%) | 1.4(-16.7%) | 1.7(-10.3%) | 1.9(-3.5%) | 2.0(-5.6%) | 2.1(+6.0%) | 2.0(+4.7%) | 1.9(+1.6%) | 1.9(-6.0%) | 2.0(+8.7%) | 1.9(+14.9%) | 1.6(-0.6%) | 1.6(-8.0%) | 1.8(+6.0%) | 1.7(+58.1%) | 1.1(+16.7%) | 0.9(+13.9%) | 0.8 | |
Inventory | $11.1 M(-8.6%) | $12.1 M(-6.2%) | $12.9 M(-1.1%) | $13.0 M(+13.2%) | $11.5 M(+82.5%) | $6.3 M(+1.2%) | $6.2 M(-4.4%) | $6.5 M(+7.5%) | $6.1 M(+7.1%) | $5.7 M(+4.6%) | $5.4 M(+5.5%) | $5.1 M(-11.2%) | $5.8 M(-17.5%) | $7.0 M(+4.4%) | $6.7 M(+7.5%) | $6.2 M(-9.1%) | $6.9 M(+8.3%) | $6.3 M(+35.5%) | $4.7 M(-19.9%) | $5.8 M | |
Retained Earnings | -$659.2 M(-10.2%) | -$598.2 M(-7.7%) | -$555.6 M(-15.3%) | -$481.7 M(-50.2%) | -$320.7 M(-24.5%) | -$257.6 M(-39.9%) | -$184.1 M(-5.9%) | -$173.8 M(-9.8%) | -$158.3 M(-30.5%) | -$121.3 M(+4.1%) | -$126.5 M(+7.4%) | -$136.6 M(+19.1%) | -$168.8 M(+15.3%) | -$199.2 M(+60.9%) | -$509.1 M(+3.1%) | -$525.2 M(+2.2%) | -$537.1 M(+4.2%) | -$560.5 M(+6.1%) | -$596.7 M(-2.8%) | -$580.4 M | |
PB Ratio | 2.4(-0.4%) | 2.4(-58.4%) | 5.7(+63.9%) | 3.5(+151.1%) | 1.4(-45.9%) | 2.6(+79.7%) | 1.4(+5.9%) | 1.4(-22.4%) | 1.7(-6.0%) | 1.9(-43.1%) | 3.3(-33.5%) | 4.9(+12.2%) | 4.4(-20.0%) | 5.5(-36.6%) | 8.6(+18.9%) | 7.2(-31.6%) | 10.6(+89.1%) | 5.6(+120.1%) | 2.5(+9.5%) | 2.3 |
Income statements
| 30 Sept 2024 | 30 June 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sept 2023 | 30 June 2023 | 31 Mar 2023 | 31 Dec 2022 | 01 Sept 2022 | 01 June 2022 | 01 Mar 2022 | 01 Dec 2021 | 01 Sept 2021 | 01 June 2021 | 01 Mar 2021 | 01 Dec 2020 | 01 Sept 2020 | 01 June 2020 | 01 Mar 2020 | 01 Dec 2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | -$1.3(-43.0%) | -$0.9(+42.6%) | -$1.6(+54.4%) | -$3.5(-155.4%) | -$1.4(+14.7%) | -$1.6(-608.7%) | -$0.2(+32.4%) | -$0.3(+58.0%) | -$0.8(-775.0%) | $0.1(-42.9%) | $0.2(-69.1%) | $0.7(+7.9%) | $0.6(-90.3%) | $6.5(+1860.6%) | $0.3(+26.9%) | $0.3(-48.0%) | $0.5(-41.2%) | $0.8(+312.5%) | -$0.4(+45.2%) | -$0.7 | |
TTM EPS | -$7.4(+0.8%) | -$7.5(+8.6%) | -$8.2(-20.4%) | -$6.8(-89.4%) | -$3.6(-19.3%) | -$3.0(-138.9%) | -$1.3(-53.7%) | -$0.8(-510.0%) | $0.2(-87.8%) | $1.6(-79.5%) | $8.0(-1.5%) | $8.1(+5.5%) | $7.7(+1.7%) | $7.6(+289.7%) | $1.9(+60.3%) | $1.2(+450.0%) | $0.2(+118.8%) | -$1.2(+56.8%) | -$2.7(+22.4%) | -$3.5 | |
Revenue | $311.4 M(-21.8%) | $398.1 M(+4.1%) | $382.3 M(-0.6%) | $384.5 M(+3.0%) | $373.3 M(-11.6%) | $422.2 M(+10.8%) | $381.1 M(-5.9%) | $404.9 M(-12.0%) | $460.3 M(-12.8%) | $528.1 M(-1.5%) | $536.0 M(-12.5%) | $612.7 M(-11.1%) | $689.4 M(-13.2%) | $794.5 M(+20.4%) | $659.9 M(-1.5%) | $669.7 M(-6.7%) | $717.7 M(-6.4%) | $767.0 M(+125.8%) | $339.6 M(-2.0%) | $346.4 M | |
TTM Revenue | $1.5 B(-4.0%) | $1.5 B(-1.5%) | $1.6 B(+0.1%) | $1.6 B(-1.3%) | $1.6 B(-5.2%) | $1.7 B(-6.0%) | $1.8 B(-8.0%) | $1.9 B(-9.7%) | $2.1 B(-9.7%) | $2.4 B(-10.1%) | $2.6 B(-4.5%) | $2.8 B(-2.0%) | $2.8 B(-1.0%) | $2.8 B(+1.0%) | $2.8 B(+12.8%) | $2.5 B(+14.9%) | $2.2 B(+20.6%) | $1.8 B(+27.9%) | $1.4 B(-2.0%) | $1.4 B | |
Total Expenses | $355.0 M(-20.3%) | $445.1 M(+1.2%) | $439.8 M(-2.0%) | $449.0 M(+8.4%) | $414.2 M(-2.9%) | $426.5 M(+9.5%) | $389.5 M(-4.4%) | $407.5 M(-10.4%) | $454.6 M(-12.0%) | $516.6 M(-1.3%) | $523.6 M(-11.8%) | $593.5 M(-10.1%) | $660.5 M(-12.9%) | $758.0 M(+19.7%) | $633.3 M(-2.2%) | $647.3 M(-4.6%) | $678.8 M(-5.5%) | $718.2 M(+103.5%) | $352.9 M(+11.3%) | $316.9 M | |
Operating Expenses | $109.5 M(-13.9%) | $127.2 M(-3.6%) | $131.9 M(+52.6%) | $86.4 M(-30.2%) | $123.8 M(+10.8%) | $111.8 M(+1.6%) | $110.0 M(+19.4%) | $92.2 M(-9.4%) | $101.8 M(-7.1%) | $109.6 M(-2.8%) | $112.8 M(-5.8%) | $119.7 M(-6.4%) | $127.9 M(-7.6%) | $138.3 M(+9.0%) | $126.9 M(-1.0%) | $128.2 M(-1.3%) | $129.9 M(+0.6%) | $129.1 M(+47.5%) | $87.5 M(+109.1%) | $41.9 M | |
Cost Of Goods Sold | $245.5 M(-22.8%) | $317.9 M(+3.3%) | $307.9 M(-15.1%) | $362.6 M(+24.9%) | $290.4 M(-7.7%) | $314.6 M(+12.6%) | $279.5 M(-11.4%) | $315.3 M(-10.6%) | $352.8 M(-13.3%) | $407.0 M(-0.9%) | $410.8 M(-13.3%) | $473.8 M(-11.1%) | $532.7 M(-14.0%) | $619.7 M(+22.4%) | $506.3 M(-2.5%) | $519.1 M(-5.4%) | $549.0 M(-6.8%) | $589.0 M(+122.0%) | $265.4 M(-3.5%) | $275.1 M | |
TTM Cost Of Goods Sold | $1.2 B(-3.5%) | $1.3 B(+0.3%) | $1.3 B(+2.3%) | $1.2 B(+3.9%) | $1.2 B(-4.9%) | $1.3 B(-6.8%) | $1.4 B(-8.8%) | $1.5 B(-9.6%) | $1.6 B(-9.9%) | $1.8 B(-10.4%) | $2.0 B(-4.5%) | $2.1 B(-2.1%) | $2.2 B(-0.7%) | $2.2 B(+1.4%) | $2.2 B(+12.5%) | $1.9 B(+14.5%) | $1.7 B(+19.3%) | $1.4 B(+25.9%) | $1.1 B(-2.5%) | $1.1 B | |
Gross Profit | $66.0 M(-17.7%) | $80.2 M(+7.8%) | $74.4 M(+240.3%) | $21.9 M(-73.6%) | $82.9 M(-22.9%) | $107.6 M(+5.8%) | $101.7 M(+13.5%) | $89.6 M(-16.7%) | $107.5 M(-11.3%) | $121.1 M(-3.3%) | $125.2 M(-9.8%) | $138.8 M(-11.4%) | $156.7 M(-10.4%) | $174.8 M(+13.9%) | $153.5 M(+2.0%) | $150.5 M(-10.8%) | $168.7 M(-5.2%) | $177.9 M(+139.8%) | $74.2 M(+4.0%) | $71.4 M | |
TTM Gross Profit | $242.4 M(-6.5%) | $259.3 M(-9.6%) | $286.7 M(-8.7%) | $314.0 M(-17.7%) | $381.7 M(-6.0%) | $406.3 M(-3.2%) | $419.8 M(-5.3%) | $443.3 M(-10.0%) | $492.6 M(-9.1%) | $541.9 M(-9.0%) | $595.6 M(-4.5%) | $623.9 M(-1.8%) | $635.6 M(-1.9%) | $647.6 M(-0.5%) | $650.7 M(+13.9%) | $571.4 M(+16.1%) | $492.2 M(+25.2%) | $393.0 M(+36.0%) | $289.0 M(+0.4%) | $287.9 M | |
Gross Margin | 21.2%(+5.2%) | 20.1%(+3.5%) | 19.4%(+242.4%) | 5.7%(-74.4%) | 22.2%(-12.8%) | 25.5%(-4.5%) | 26.7%(+20.6%) | 22.1%(-5.3%) | 23.4%(+1.8%) | 22.9%(-1.8%) | 23.4%(+3.1%) | 22.7%(-0.3%) | 22.7%(+3.3%) | 22.0%(-5.5%) | 23.3%(+3.5%) | 22.5%(-4.4%) | 23.5%(+1.3%) | 23.2%(+6.2%) | 21.9%(+6.1%) | 20.6% | |
Operating Profit | -$43.6 M(+7.3%) | -$47.0 M(+18.3%) | -$57.5 M(+10.9%) | -$64.6 M(-57.7%) | -$40.9 M(-863.3%) | -$4.2 M(+49.2%) | -$8.4 M(-216.0%) | -$2.6 M(-146.8%) | $5.7 M(-51.0%) | $11.5 M(-7.3%) | $12.5 M(-34.9%) | $19.1 M(-33.7%) | $28.8 M(-21.0%) | $36.5 M(+37.3%) | $26.6 M(+18.9%) | $22.4 M(-42.5%) | $38.9 M(-20.4%) | $48.8 M(+466.8%) | -$13.3 M(-145.1%) | $29.5 M | |
TTM Operating Profit | -$212.6 M(-1.3%) | -$210.0 M(-25.6%) | -$167.3 M(-41.6%) | -$118.1 M(-110.2%) | -$56.2 M(-485.3%) | -$9.6 M(-255.1%) | $6.2 M(-77.1%) | $27.0 M(-44.6%) | $48.8 M(-32.2%) | $72.0 M(-25.8%) | $96.9 M(-12.7%) | $111.1 M(-2.8%) | $114.3 M(-8.1%) | $124.3 M(-9.0%) | $136.6 M(+41.3%) | $96.7 M(-6.9%) | $103.9 M(+197.8%) | $34.9 M(+187.9%) | -$39.7 M(+36.4%) | -$62.4 M | |
Operating Margin | -14.0%(-18.4%) | -11.8%(+21.5%) | -15.1%(+10.4%) | -16.8%(-53.2%) | -11.0%(-985.1%) | -1.0%(+53.9%) | -2.2%(-236.9%) | -0.7%(-152.8%) | 1.2%(-43.8%) | 2.2%(-5.6%) | 2.3%(-25.6%) | 3.1%(-25.4%) | 4.2%(-9.1%) | 4.6%(+14.1%) | 4.0%(+20.7%) | 3.3%(-38.3%) | 5.4%(-14.9%) | 6.4%(+262.2%) | -3.9%(-146.0%) | 8.5% | |
Net Income | -$61.0 M(-43.3%) | -$42.6 M(+42.4%) | -$73.9 M(+54.1%) | -$161.0 M(-155.3%) | -$63.0 M(+14.2%) | -$73.5 M(-613.0%) | -$10.3 M(+33.5%) | -$15.5 M(+58.1%) | -$37.0 M(-617.6%) | $7.1 M(-29.4%) | $10.1 M(-69.3%) | $32.9 M(+8.3%) | $30.4 M(-90.2%) | $309.9 M(+1825.8%) | $16.1 M(+47.1%) | $10.9 M(-55.9%) | $24.8 M(-31.7%) | $36.4 M(+322.6%) | -$16.3 M(+39.5%) | -$27.0 M | |
TTM Net Income | -$338.5 M(+0.6%) | -$340.5 M(+8.3%) | -$371.5 M(-20.7%) | -$307.8 M(-89.6%) | -$162.4 M(-19.1%) | -$136.3 M(-144.9%) | -$55.7 M(-58.0%) | -$35.2 M(-366.6%) | $13.2 M(-83.6%) | $80.6 M(-79.0%) | $383.4 M(-1.5%) | $389.4 M(+6.0%) | $367.4 M(+1.6%) | $361.8 M(+310.1%) | $88.2 M(+58.1%) | $55.8 M(+212.2%) | $17.9 M(+147.2%) | -$37.9 M(+61.7%) | -$98.9 M(+18.8%) | -$121.8 M | |
Net Margin | -19.6%(-83.2%) | -10.7%(+44.7%) | -19.3%(+53.8%) | -41.9%(-148.0%) | -16.9%(+3.0%) | -17.4%(-544.8%) | -2.7%(+29.5%) | -3.8%(+52.4%) | -8.0%(-695.6%) | 1.4%(-28.6%) | 1.9%(-64.9%) | 5.4%(+22.0%) | 4.4%(-88.7%) | 39.0%(+1498.8%) | 2.4%(+49.7%) | 1.6%(-52.9%) | 3.5%(-27.0%) | 4.7%(+198.5%) | -4.8%(+38.3%) | -7.8% | |
EBIT | -$43.6 M(+7.3%) | -$47.0 M(+18.3%) | -$57.5 M(+72.7%) | -$210.8 M(-415.1%) | -$40.9 M(-863.3%) | -$4.2 M(+49.2%) | -$8.4 M(+86.4%) | -$61.6 M(-1188.0%) | $5.7 M(-51.0%) | $11.5 M(-7.3%) | $12.5 M(-62.4%) | $33.1 M(+14.9%) | $28.8 M(-21.0%) | $36.5 M(+38.5%) | $26.4 M(+18.0%) | $22.3 M(-42.6%) | $38.9 M(-20.6%) | $49.0 M(+460.8%) | -$13.6 M(-132.3%) | $42.1 M | |
TTM EBIT | -$358.9 M(-0.7%) | -$356.3 M(-13.6%) | -$313.5 M(-18.6%) | -$264.4 M(-129.7%) | -$115.1 M(-68.0%) | -$68.5 M(-29.9%) | -$52.7 M(-65.2%) | -$31.9 M(-150.8%) | $62.8 M(-27.0%) | $86.0 M(-22.5%) | $111.0 M(-11.1%) | $124.9 M(+9.5%) | $114.1 M(-8.1%) | $124.1 M(-9.2%) | $136.7 M(+41.3%) | $96.7 M(-16.9%) | $116.5 M(+170.4%) | $43.1 M(+226.3%) | -$34.1 M(+45.3%) | -$62.4 M | |
EBITDA | -$39.2 M(+8.1%) | -$42.6 M(+20.5%) | -$53.6 M(+74.0%) | -$206.2 M(-463.2%) | -$36.6 M(-13811.6%) | $267.0 K(+111.2%) | -$2.4 M(+95.8%) | -$57.3 M(-685.8%) | $9.8 M(-37.2%) | $15.6 M(-7.0%) | $16.8 M(-55.2%) | $37.4 M(+12.5%) | $33.2 M(-19.6%) | $41.3 M(+31.1%) | $31.5 M(+13.2%) | $27.8 M(-37.1%) | $44.2 M(-18.8%) | $54.5 M(+778.7%) | -$8.0 M(-118.0%) | $44.6 M | |
TTM EBITDA | -$341.5 M(-0.8%) | -$339.0 M(-14.5%) | -$296.1 M(-20.9%) | -$244.9 M(-154.9%) | -$96.1 M(-93.4%) | -$49.7 M(-44.6%) | -$34.3 M(-125.8%) | -$15.2 M(-119.1%) | $79.5 M(-22.8%) | $103.0 M(-20.0%) | $128.7 M(-10.3%) | $143.4 M(+7.1%) | $133.9 M(-7.6%) | $144.9 M(-8.3%) | $158.0 M(+33.4%) | $118.5 M(-12.4%) | $135.2 M(+111.1%) | $64.0 M(+677.9%) | -$11.1 M(+70.0%) | -$36.9 M | |
Selling, General & Administrative Expenses | $69.4 M(-18.1%) | $84.8 M(-4.0%) | $88.4 M(-6.8%) | $94.9 M(+16.2%) | $81.7 M(+15.1%) | $70.9 M(+5.0%) | $67.5 M(+5.2%) | $64.2 M(-11.1%) | $72.2 M(-8.7%) | $79.0 M(-0.9%) | $79.8 M(-10.2%) | $88.8 M(-8.1%) | $96.7 M(-10.4%) | $107.9 M(+11.9%) | $96.4 M(-1.8%) | $98.2 M(-1.7%) | $99.9 M(-0.1%) | $100.1 M(+66.1%) | $60.2 M(+99.4%) | $30.2 M | |
TTM SG&A | $337.5 M(-3.5%) | $349.7 M(+4.1%) | $335.8 M(+6.6%) | $315.0 M(+10.8%) | $284.3 M(+3.4%) | $274.8 M(-2.9%) | $282.9 M(-4.2%) | $295.2 M(-7.7%) | $319.8 M(-7.1%) | $344.3 M(-7.8%) | $373.2 M(-4.3%) | $389.8 M(-2.4%) | $399.2 M(-0.8%) | $402.5 M(+2.0%) | $394.6 M(+10.1%) | $358.4 M(+23.4%) | $290.4 M(+12.8%) | $257.4 M(+15.0%) | $223.9 M(-5.7%) | $237.3 M | |
Depreciation And Amortization | $4.4 M(-0.3%) | $4.4 M(+11.0%) | $4.0 M(-14.4%) | $4.6 M(+7.1%) | $4.3 M(-4.3%) | $4.5 M(-24.5%) | $6.0 M(+41.6%) | $4.2 M(+2.3%) | $4.1 M(+2.1%) | $4.0 M(-6.1%) | $4.3 M(+1.8%) | $4.2 M(-3.5%) | $4.4 M(-8.7%) | $4.8 M(-6.7%) | $5.1 M(-6.2%) | $5.5 M(+3.4%) | $5.3 M(-1.8%) | $5.4 M(-2.9%) | $5.6 M(+124.4%) | $2.5 M | |
TTM D&A | $17.4 M(+0.4%) | $17.3 M(-0.7%) | $17.4 M(-10.4%) | $19.4 M(+2.1%) | $19.0 M(+1.0%) | $18.9 M(+2.6%) | $18.4 M(+10.0%) | $16.7 M(-0.0%) | $16.7 M(-1.5%) | $17.0 M(-4.3%) | $17.7 M(-4.5%) | $18.6 M(-6.3%) | $19.8 M(-4.5%) | $20.7 M(-2.8%) | $21.4 M(-1.9%) | $21.8 M(+16.0%) | $18.8 M(-10.5%) | $21.0 M(-8.9%) | $23.0 M(-9.8%) | $25.5 M | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $155.0 K | - | $264.0 K(-27.5%) | $364.0 K(+3209.1%) | $11.0 K | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $783.0 K | - | $639.0 K(+47.9%) | $432.0 K(+149.7%) | $173.0 K | - | |
Income Tax | $189.0 K(+61.5%) | $117.0 K(-64.4%) | $329.0 K(-99.5%) | $66.4 M(+595.0%) | -$13.4 M(-60.2%) | -$8.4 M(-189.9%) | -$2.9 M(-394.4%) | -$584.0 K(+78.0%) | -$2.7 M(-204.9%) | $2.5 M(+20.9%) | $2.1 M(+244.6%) | -$1.4 M(+19.4%) | -$1.8 M(+96.1%) | -$45.7 M(-23792.2%) | $193.0 K(+149.1%) | -$393.0 K(-152.2%) | $753.0 K(-10.4%) | $840.0 K(+415.3%) | $163.0 K(-79.1%) | $781.0 K | |
TTM Income Tax | $67.0 M(+25.5%) | $53.4 M(+18.9%) | $44.9 M(+7.7%) | $41.7 M(+265.2%) | -$25.3 M(-74.2%) | -$14.5 M(-303.2%) | -$3.6 M(-359.8%) | $1.4 M(+165.6%) | $521.0 K(-62.2%) | $1.4 M(+102.9%) | -$46.9 M(+3.9%) | -$48.8 M(-2.2%) | -$47.7 M(-5.6%) | -$45.2 M(-3342.9%) | $1.4 M(+2.2%) | $1.4 M(-46.3%) | $2.5 M(+40.4%) | $1.8 M(+423.8%) | $345.0 K(-67.5%) | $1.1 M | |
PE Ratio | - | - | - | - | - | - | - | - | 129.2(+589.2%) | 18.7(+171.6%) | 6.9(-33.9%) | 10.4(+11.5%) | 9.4(-17.4%) | 11.3(-69.9%) | 37.6(-27.9%) | 52.2(-87.0%) | 401.9 | - | - | - | |
PS Ratio | 0.3(-20.5%) | 0.4(-62.9%) | 1.1(+31.3%) | 0.8(+77.8%) | 0.5(-48.9%) | 0.9(+69.2%) | 0.5(+15.6%) | 0.5(-18.2%) | 0.6(0%) | 0.6(-38.9%) | 0.9(-31.8%) | 1.3(+20.0%) | 1.1(-15.4%) | 1.3(+17.1%) | 1.1(+2.8%) | 1.1(-37.9%) | 1.7(+304.6%) | 0.4(+138.9%) | 0.2(-5.3%) | 0.2 |
Cashflow statements
| 30 Sept 2024 | 30 June 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sept 2023 | 30 June 2023 | 31 Mar 2023 | 31 Dec 2022 | 01 Sept 2022 | 01 June 2022 | 01 Mar 2022 | 01 Dec 2021 | 01 Sept 2021 | 01 June 2021 | 01 Mar 2021 | 01 Dec 2020 | 01 Sept 2020 | 01 June 2020 | 01 Mar 2020 | 01 Dec 2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | -$42.1 M(+44.5%) | -$75.9 M(-119.3%) | -$34.6 M(-24.9%) | -$27.7 M(-187.5%) | -$9.6 M(-680.6%) | -$1.2 M(-106.2%) | $20.0 M(+166.4%) | -$30.1 M(-613.0%) | -$4.2 M(+62.8%) | -$11.4 M(-134.3%) | $33.2 M(+1729.5%) | -$2.0 M(+89.8%) | -$20.0 M(-148.5%) | $41.2 M(-33.3%) | $61.7 M(+2860.8%) | -$2.2 M(-107.9%) | $28.3 M(-84.5%) | $182.7 M(+1594.0%) | -$12.2 M(-261.2%) | $7.6 M | |
TTM CFO | -$180.3 M(-22.0%) | -$147.9 M(-102.0%) | -$73.2 M(-293.9%) | -$18.6 M(+11.5%) | -$21.0 M(-34.7%) | -$15.6 M(+39.4%) | -$25.7 M(-105.2%) | -$12.5 M(-180.6%) | $15.6 M(+8841.0%) | -$178.0 K(-100.3%) | $52.4 M(-35.3%) | $80.9 M(+0.3%) | $80.7 M(-37.4%) | $128.9 M(-52.3%) | $270.4 M(+37.6%) | $196.5 M(-4.8%) | $206.3 M(+33.4%) | $154.7 M(+464.7%) | -$42.4 M(+48.0%) | -$81.6 M | |
Cash From Investing | -$3.2 M(-155.7%) | $5.8 M(+163.8%) | -$9.1 M(-228.0%) | $7.1 M(+197.3%) | -$7.3 M(+75.3%) | -$29.6 M(-99.6%) | -$14.8 M(-194.8%) | -$5.0 M(+53.6%) | -$10.8 M(-221.1%) | -$3.4 M(+75.5%) | -$13.8 M(-215.5%) | -$4.4 M(+0.9%) | -$4.4 M(+94.5%) | -$80.3 M(-2800.1%) | $3.0 M(+136.6%) | -$8.1 M(-9.0%) | -$7.5 M(-276.6%) | -$2.0 M(+67.0%) | -$6.0 M(+52.4%) | -$12.6 M | |
TTM CFI | $583.0 K(+116.6%) | -$3.5 M(+91.0%) | -$38.9 M(+12.8%) | -$44.6 M(+21.4%) | -$56.8 M(+5.8%) | -$60.3 M(-77.0%) | -$34.1 M(-3.1%) | -$33.0 M(-2.0%) | -$32.4 M(-24.8%) | -$26.0 M(+74.8%) | -$102.9 M(-19.5%) | -$86.1 M(+4.2%) | -$89.9 M(+3.3%) | -$92.9 M(-537.3%) | -$14.6 M(+38.1%) | -$23.6 M(+15.9%) | -$28.0 M(+11.6%) | -$31.7 M(+8.4%) | -$34.6 M(-28.9%) | -$26.9 M | |
Cash From Financing | $516.0 K(+761.5%) | -$78.0 K(+96.9%) | -$2.5 M(-17.9%) | -$2.1 M(-234.8%) | -$638.0 K(+37.0%) | -$1.0 M(+40.6%) | -$1.7 M(+91.9%) | -$21.1 M(-264050.0%) | $8000.0(+100.0%) | -$35.9 M(-22.7%) | -$29.3 M(-1008.9%) | -$2.6 M(-206.0%) | -$863.0 K(+35.4%) | -$1.3 M(+76.8%) | -$5.8 M(-110.3%) | -$2.7 M(-101.4%) | $190.3 M(+5692.5%) | -$3.4 M(-107.2%) | $47.2 M(+38.5%) | $34.1 M | |
TTM CFF | -$4.2 M(+21.5%) | -$5.4 M(+14.8%) | -$6.3 M(-14.8%) | -$5.5 M(+77.6%) | -$24.5 M(-2.7%) | -$23.8 M(+59.5%) | -$58.8 M(+31.9%) | -$86.3 M(-27.2%) | -$67.9 M(+1.3%) | -$68.7 M(-101.4%) | -$34.1 M(-222.0%) | -$10.6 M(+0.9%) | -$10.7 M(-105.9%) | $180.4 M(+1.2%) | $178.4 M(-22.9%) | $231.4 M(-13.7%) | $268.2 M(+259.4%) | $74.6 M(-24.5%) | $98.8 M(+22.7%) | $80.5 M | |
Free Cash Flow | -$45.4 M(+43.9%) | -$80.9 M(-84.9%) | -$43.7 M(-44.0%) | -$30.4 M(-77.9%) | -$17.1 M(+44.6%) | -$30.9 M(-309.2%) | $14.8 M(+141.8%) | -$35.3 M(-368.0%) | -$7.5 M(+48.0%) | -$14.5 M(-148.5%) | $29.9 M(+599.3%) | -$6.0 M(+75.0%) | -$24.0 M(-163.2%) | $38.0 M(-36.0%) | $59.3 M(+1263.0%) | -$5.1 M(-121.6%) | $23.6 M(-86.7%) | $177.9 M(+1296.9%) | -$14.9 M(-217.5%) | $12.7 M | |
TTM FCF | -$200.4 M(-16.4%) | -$172.1 M(-41.0%) | -$122.1 M(-92.0%) | -$63.6 M(+7.2%) | -$68.5 M(-16.2%) | -$59.0 M(-38.3%) | -$42.6 M(-55.4%) | -$27.4 M(-1562.4%) | $1.9 M(+112.9%) | -$14.6 M(-138.5%) | $37.9 M(-43.7%) | $67.3 M(-1.3%) | $68.2 M(-41.1%) | $115.8 M(-54.7%) | $255.8 M(+40.9%) | $181.6 M(-8.9%) | $199.4 M(+37.4%) | $145.0 M(+369.9%) | -$53.7 M(+43.1%) | -$94.4 M | |
CAPEX | $3.3 M(-34.6%) | $5.0 M(-45.5%) | $9.1 M(+241.9%) | $2.7 M(-64.1%) | $7.4 M(-74.9%) | $29.6 M(+463.6%) | $5.3 M(+1.6%) | $5.2 M(+56.0%) | $3.3 M(+5.3%) | $3.1 M(-3.3%) | $3.3 M(-17.8%) | $4.0 M(-2.0%) | $4.0 M(+25.2%) | $3.2 M(+34.7%) | $2.4 M(-16.4%) | $2.9 M(-38.0%) | $4.6 M(-2.7%) | $4.8 M(+80.1%) | $2.6 M(+152.1%) | -$5.1 M | |
TTM CAPEX | $20.0 M(-17.3%) | $24.2 M(-50.4%) | $48.9 M(+8.6%) | $45.0 M(-5.3%) | $47.5 M(+9.5%) | $43.4 M(+156.7%) | $16.9 M(+13.4%) | $14.9 M(+8.9%) | $13.7 M(-5.0%) | $14.4 M(-0.5%) | $14.5 M(+6.3%) | $13.6 M(+8.7%) | $12.5 M(-4.4%) | $13.1 M(-10.4%) | $14.6 M(-1.6%) | $14.9 M(+114.3%) | $6.9 M(-28.0%) | $9.6 M(-14.9%) | $11.3 M(-11.7%) | $12.8 M | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |