
Advanced Bitcoin Technologies AG ABT.DU
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 125.868 K 218.92 % | 39.467 K -55.02 % | 87.741 K 15.12 % | 76.218 K -98.67 % | 5.728 M 9 784.76 % | -59.140 K |
Net income | -289.364 K 81.68 % | -1.580 M 45.39 % | -2.893 M -249.72 % | -827.288 K 97.06 % | -28.165 M -735.98 % | -3.369 M |
Income before tax | -473.523 K 76.72 % | -2.034 M 45.48 % | -3.731 M -227.06 % | -1.141 M 97.43 % | -44.467 M -920.51 % | -4.357 M |
Income before tax ratio | -3.76 92.70 % | -51.53 -21.20 % | -42.52 -184.11 % | -14.97 -92.77 % | -7.76 -110.54 % | 73.68 |
EBITDA | 1.154 M 771.92 % | -171.683 K -161.07 % | 281.119 K -77.99 % | 1.277 M -61.39 % | 3.309 M 334.07 % | -1.414 M |
Net income ratio | -2.30 94.26 % | -40.03 -21.40 % | -32.97 -203.79 % | -10.85 -120.73 % | -4.92 -108.63 % | 56.97 |
Ratio EBITDA | 9.16 310.69 % | -4.35 -235.77 % | 3.20 -80.88 % | 16.76 2 801.30 % | 0.58 -97.58 % | 23.90 |
Gross profit ratio | -0.01 99.70 % | -2.14 -588.16 % | 0.44 108.58 % | -5.11 31.25 % | -7.44 -114.22 % | 52.30 |
Weighted average shs out dil | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 1.19 % | 20.305 M 1.65 % | 19.975 M |
Weighted average shs out | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 1.19 % | 20.305 M 1.65 % | 19.975 M |
EPS diluted | -0.01 81.66 % | -0.08 45.07 % | -0.14 -247.39 % | -0.04 97.10 % | -1.39 -717.65 % | -0.17 |
Earnings per share | -0.01 81.66 % | -0.08 45.07 % | -0.14 -247.39 % | -0.04 97.10 % | -1.39 -717.65 % | -0.17 |
Gross profit | -807.000 99.04 % | -84.497 K -319.58 % | 38.481 K 109.88 % | -389.670 K 99.09 % | -42.591 M -1 277.14 % | -3.093 M |
Income tax expense | -184.162 K 59.42 % | -453.844 K 45.80 % | -837.392 K -167.22 % | -313.369 K 98.03 % | -15.918 M -1 510.73 % | -988.218 K |
Cost of revenue | 126.675 K 2.19 % | 123.964 K 151.65 % | 49.260 K -89.43 % | 465.888 K -99.04 % | 48.319 M 1 492.79 % | 3.034 M |
General and administrative expenses | 313.000 K 48.34 % | 211.000 K -42.97 % | 370.000 K 75 103.25 % | 492.000 -11.67 % | 557.000 -99.91 % | 649.047 K |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 345.299 K 4 316 137.50 % | 8.000 -88.06 % | 67.000 | 0.000 |
Other expenses | 164.786 K -63.47 % | 451.086 K -85.06 % | 3.020 M 1 898.05 % | -167.972 K -257.90 % | 106.376 K -97.08 % | 3.649 M |
Operating expenses | 477.786 K -27.84 % | 662.086 K -82.28 % | 3.736 M 2 330.54 % | -167.472 K -256.52 % | 107.000 K -97.51 % | 4.298 M |
Cost and expenses | 604.461 K -77.39 % | 2.673 M -29.37 % | 3.785 M -0.39 % | 3.800 M -92.43 % | 50.195 M 1 067.80 % | 4.298 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 313.000 K 48.34 % | 211.000 K -70.50 % | 715.299 K 142 959.80 % | 500.000 -19.87 % | 624.000 -99.90 % | 649.047 K |
Interest income | 16.206 K 3 981.91 % | 397.020 -18.65 % | 488.010 -78.44 % | 2.264 K -71.27 % | 7.880 K 35.77 % | 5.804 K |
Interest expense | 11.137 K 222.44 % | 3.454 K -89.86 % | 34.048 K 1 054.56 % | 2.949 K -74.52 % | 11.574 K | 0.000 |
Depreciation and amortization | 1.616 M -13.06 % | 1.859 M -53.27 % | 3.978 M 64.70 % | 2.415 M -94.94 % | 47.764 M 1 522.51 % | 2.944 M |
Operating income | -478.593 K -369.26 % | -101.988 K 96.05 % | -2.585 M 30.57 % | -3.723 M 91.62 % | -44.455 M -930.55 % | -4.314 M |
Operating income ratio | -3.80 -47.14 % | -2.58 91.23 % | -29.46 39.69 % | -48.85 -529.41 % | -7.76 -110.64 % | 72.94 |
Total other income expenses net | 5.069 K 100.26 % | -1.932 M -68.63 % | -1.146 M -144.35 % | 2.583 M 70 037.99 % | -3.693 K 99.91 % | -4.183 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -683.951 K -5 097.59 % | -13.159 K 4.52 % | -13.782 K 70.92 % | -47.386 K 83.40 % | -285.372 K 74.07 % | -1.100 M |
Total investments | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K | 0.000 | 0.000 | 0.000 |
Total debt | 1.634 K -31.72 % | 2.393 K 27.76 % | 1.873 K | 0.000 -100.00 % | 6.440 | 0.000 |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 20.496 M 0.00 % | 20.496 M 0.00 % | 20.496 M | 0.000 100.00 % | -3.326 M |
Retained earnings | -37.448 M -0.78 % | -37.159 M -4.44 % | -35.579 M -8.85 % | -32.686 M -3.80 % | -31.491 M -846.93 % | -3.326 M |
Common stock | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 2.02 % | 20.305 M 1.65 % | 19.975 M |
Total equity | 3.595 M -7.45 % | 3.884 M -28.91 % | 5.464 M -34.62 % | 8.357 M -7.07 % | 8.993 M -75.62 % | 36.882 M |
Other non current liabilities | 166.227 K -96.30 % | 4.488 M 2 105.22 % | 203.527 K -79.17 % | 977.178 K | 0.000 | 0.000 |
Long term debt | 0.000 | 0.000 100.00 % | -203.526 K | 0.000 -100.00 % | 6.440 | 0.000 |
Total non current liabilities | 683.979 K -87.68 % | 5.551 M 211.94 % | 1.779 M -38.92 % | 2.913 M 45 240 117.39 % | 6.440 -100.00 % | 19.152 M |
Other current liabilities | 167.341 K 228.12 % | 51.000 K 101.19 % | -4.290 M | 0.000 100.00 % | -6.440 | 0.000 |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 1.634 K -31.72 % | 2.393 K 155.43 % | 936.840 | 0.000 -100.00 % | 6.440 | 0.000 |
Total current liabilities | 4.343 M 1 281.29 % | 314.393 K 34.93 % | 233.000 K -94.88 % | 4.548 M -1.08 % | 4.598 M -2.22 % | 4.702 M |
Total liabilities | 5.027 M -14.29 % | 5.865 M -7.19 % | 6.319 M -15.31 % | 7.462 M -6.80 % | 8.006 M -66.44 % | 23.854 M |
Other non current assets | 0.000 -100.00 % | 3.673 K -96.32 % | 99.892 K | 0.000 | 0.000 | 0.000 |
Long term investments | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K | 0.000 | 0.000 | 0.000 |
Intangible assets | 71.724 K -95.16 % | 1.482 M -52.36 % | 3.111 M -54.80 % | 6.883 M -24.58 % | 9.126 M -83.69 % | 55.949 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 346.896 K |
Goodwill and intangible assets | 71.724 K -95.16 % | 1.482 M -52.36 % | 3.111 M -54.80 % | 6.883 M -24.58 % | 9.126 M -83.79 % | 56.296 M |
Property plant equipment net | 3.670 K -64.57 % | 10.357 K -10.59 % | 11.584 K -22.77 % | 15.000 K -29.73 % | 21.345 K -28.17 % | 29.715 K |
Total non current assets | 175.286 K -89.02 % | 1.596 M -50.48 % | 3.222 M -53.28 % | 6.898 M -24.60 % | 9.148 M -83.76 % | 56.326 M |
Other current assets | 7.668 M 49 443.60 % | 15.478 K -99.82 % | 8.532 M -51.42 % | 17.564 M 17.13 % | 14.995 M 419.09 % | 2.889 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 685.585 K 4 308.34 % | 15.552 K 5.66 % | 14.719 K -68.94 % | 47.386 K -83.40 % | 285.379 K -74.07 % | 1.100 M |
Cash and short term investments | 685.585 K 4 308.34 % | 15.552 K 5.66 % | 14.719 K -68.94 % | 47.386 K -83.40 % | 285.379 K -74.07 % | 1.100 M |
Total current assets | 8.446 M 3.55 % | 8.157 M -4.72 % | 8.561 M -4.04 % | 8.921 M 14.32 % | 7.804 M 576.12 % | 1.154 M |
Inventory | 0.000 | 0.000 100.00 % | -8.523 M 2.70 % | -8.759 M -16.83 % | -7.498 M -146.15 % | -3.046 M |
Net receivables | 92.209 K -98.87 % | 8.126 M -4.81 % | 8.537 M 12 341.70 % | 68.614 K 230.67 % | 20.750 K -90.16 % | 210.897 K |
Tax assets | 0.000 | 0.000 100.00 % | -99.892 K | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 100.00 % | -3.673 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.257 M |
Account payables | 4.174 M 1 499.12 % | 261.000 K -94.22 % | 4.516 M -0.71 % | 4.548 M -1.08 % | 4.598 M -2.22 % | 4.702 M |
Tax payables | 0.000 | 0.000 -100.00 % | 6.000 K | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 -100.00 % | 204.464 K | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 -100.00 % | 4.450 -34.37 % | 6.780 -5.83 % | 7.200 -99.99 % | 124.099 K -75.59 % | 508.377 K |
Capital lease obligations | 0.000 | 0.000 100.00 % | -204.463 K | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.326 M |
Other total stockholders equity | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 1.37 % | 20.055 M 1.67 % | 19.725 M |
Deferred tax liabilities non current | 517.751 K -51.27 % | 1.063 M -32.54 % | 1.575 M -18.66 % | 1.936 M | 0.000 -100.00 % | 18.836 M |
Other liabilities | 0.000 100.00 % | -317.000 | 0.000 | 0.000 -100.00 % | 3.408 M | 0.000 |
Total assets | 8.621 M -11.57 % | 9.749 M -17.26 % | 11.783 M -25.51 % | 15.819 M -6.94 % | 16.999 M -72.01 % | 60.737 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 102.199 K -78.98 % | 486.271 K 68.27 % | 288.985 K 125.17 % | -1.148 M 94.26 % | -20.006 M | 0.000 |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 380.620 K -5.97 % | 404.768 K 23.46 % | 327.852 K 125.06 % | -1.308 M 69.26 % | -4.255 M | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -278.421 K -441.61 % | 81.503 K 309.70 % | -38.867 K -124.33 % | 159.766 K 101.01 % | -15.751 M | 0.000 |
Other non cash items | -559.105 K -4.96 % | -532.666 K 49.51 % | -1.055 M -102.18 % | -521.794 K -142 466.67 % | -366.000 -100.01 % | 6.269 M |
Net cash provided by operating activities | 869.691 K 274.36 % | 232.316 K -27.06 % | 318.510 K 486.91 % | -82.321 K 89.60 % | -791.850 K -113.45 % | 5.888 M |
Investments in property plant and equipment | -204.726 K 10.38 % | -228.426 K -4.92 % | -217.724 K -40.48 % | -154.987 K 74.15 % | -599.554 K | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 100.00 % | -99.892 K | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 16.207 K 3 982.37 % | 397.000 -18.65 % | 488.010 -78.44 % | 2.264 K -71.27 % | 7.880 K | 0.000 |
Net cash used for investing activites | -188.519 K 17.33 % | -228.029 K 28.10 % | -317.128 K -107.65 % | -152.722 K 74.19 % | -591.673 K | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.440 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 580.000 K | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -11.137 K -222.44 % | -3.454 K 89.86 % | -34.048 K -1 054.56 % | -2.949 K 74.52 % | -11.574 K | 0.000 |
Net cash used provided by financing activities | -11.137 K -222.44 % | -3.454 K 89.86 % | -34.048 K -1 054.56 % | -2.949 K -100.52 % | 568.432 K | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 670.033 K 80 336.13 % | 833.000 102.55 % | -32.667 K 86.27 % | -237.993 K 70.80 % | -815.092 K -113.84 % | 5.888 M |
Cash at beginning of period | 15.552 K 5.66 % | 14.719 K -68.94 % | 47.386 K -83.40 % | 285.379 K -74.07 % | 1.100 M 122.99 % | -4.787 M |
Cash at end of period | 685.585 K 4 308.34 % | 15.552 K 5.66 % | 14.719 K -68.94 % | 47.386 K -83.40 % | 285.379 K -74.07 % | 1.100 M |
Operating cash flow | 869.691 K 274.36 % | 232.315 K -27.06 % | 318.510 K 486.91 % | -82.321 K 89.60 % | -791.850 K -113.45 % | 5.888 M |
Capital expenditure | -204.726 K 10.38 % | -228.426 K -4.92 % | -217.724 K -40.48 % | -154.987 K 74.15 % | -599.554 K | 0.000 |
Free CashFlow | 664.964 K 16 998.59 % | 3.889 K -96.14 % | 100.785 K 142.47 % | -237.309 K 82.94 % | -1.391 M -123.63 % | 5.888 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 75.232 K 48.58 % | 50.635 K 46.67 % | 34.522 K 598.12 % | 4.945 K -88.73 % | 43.871 K 0.00 % | 43.871 K -14.03 % | 51.029 K 102.58 % | 25.189 K 149.89 % | 10.080 K 3 349.34 % | 292.230 100.99 % | -29.570 K 0.00 % | -29.570 K |
Net income | -261.092 K -823.50 % | -28.272 K 97.13 % | -984.121 K -65.18 % | -595.805 K 58.81 % | -1.447 M 0.00 % | -1.447 M -1 306.86 % | 119.865 K 508.00 % | -29.379 K 99.88 % | -24.869 M -654.55 % | -3.296 M -95.65 % | -1.685 M 0.00 % | -1.685 M |
Income before tax | -176.442 K 40.61 % | -297.081 K 76.07 % | -1.242 M -56.75 % | -792.127 K 57.53 % | -1.865 M 0.00 % | -1.865 M -1 445.21 % | 138.662 K 138.35 % | -361.545 K 99.08 % | -39.155 M -637.04 % | -5.312 M -143.84 % | -2.179 M 0.00 % | -2.179 M |
Income before tax ratio | -2.35 60.03 % | -5.87 83.69 % | -35.97 77.55 % | -160.19 -276.75 % | -42.52 0.00 % | -42.52 -1 664.71 % | 2.72 118.93 % | -14.35 99.63 % | -3 884.38 78.63 % | -18 178.96 -24 773.71 % | 73.68 0.00 % | 73.68 |
EBITDA | 469.497 K -31.37 % | 684.074 K 313.96 % | -319.719 K -315.97 % | 148.036 K 5.32 % | 140.560 K 0.00 % | 140.560 K -69.97 % | 468.008 K -42.18 % | 809.375 K -69.92 % | 2.691 M 335.73 % | 617.588 K 187.38 % | -706.754 K 0.00 % | -706.754 K |
Net income ratio | -3.47 -521.56 % | -0.56 98.04 % | -28.51 76.34 % | -120.49 -265.39 % | -32.97 0.00 % | -32.97 -1 503.79 % | 2.35 301.40 % | -1.17 99.95 % | -2 467.19 78.12 % | -11 278.43 -19 897.88 % | 56.97 0.00 % | 56.97 |
Ratio EBITDA | 6.24 -53.81 % | 13.51 245.87 % | -9.26 -130.94 % | 29.94 834.36 % | 3.20 0.00 % | 3.20 -65.07 % | 9.17 -71.46 % | 32.13 -87.96 % | 266.96 -87.37 % | 2 113.36 8 742.27 % | 23.90 0.00 % | 23.90 |
Gross profit ratio | -8.67 55.89 % | -19.66 29.31 % | -27.81 86.41 % | -204.58 -46 747.32 % | 0.44 0.00 % | 0.44 -97.67 % | 18.79 135.10 % | -53.53 98.72 % | -4 194.63 79.66 % | -20 622.39 -39 535.28 % | 52.29 0.00 % | 52.29 |
Weighted average shs out dil | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 1.19 % | 20.305 M 0.00 % | 20.305 M 1.65 % | 19.975 M 0.00 % | 19.975 M 0.00 % | 19.975 M |
Weighted average shs out | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 0.00 % | 20.547 M 1.19 % | 20.305 M 0.00 % | 20.305 M 1.65 % | 19.975 M 0.00 % | 19.975 M 0.00 % | 19.975 M |
EPS diluted | -0.01 -807.14 % | 0.00 97.08 % | -0.05 -65.17 % | -0.03 58.57 % | -0.07 0.00 % | -0.07 -1 306.90 % | 0.01 514.29 % | 0.00 99.89 % | -1.22 -617.65 % | -0.17 -100.00 % | -0.09 0.00 % | -0.09 |
Earnings per share | -0.01 -807.14 % | 0.00 97.08 % | -0.05 -65.17 % | -0.03 58.57 % | -0.07 0.00 % | -0.07 -1 306.90 % | 0.01 514.29 % | 0.00 99.89 % | -1.22 -617.65 % | -0.17 -100.00 % | -0.09 0.00 % | -0.09 |
Gross profit | -652.353 K 34.46 % | -995.323 K -3.68 % | -959.960 K 5.11 % | -1.012 M -5 358.00 % | 19.241 K 0.00 % | 19.241 K -97.99 % | 958.816 K 171.10 % | -1.348 M 96.81 % | -42.282 M -601.60 % | -6.026 M -289.72 % | -1.546 M 0.00 % | -1.546 M |
Income tax expense | 84.659 K 131.49 % | -268.821 K -4.39 % | -257.524 K -31.18 % | -196.319 K 53.11 % | -418.696 K 0.00 % | -418.696 K -2 326.65 % | 18.804 K 105.66 % | -332.173 K 97.62 % | -13.944 M -606.71 % | -1.973 M -299.33 % | -494.109 K 0.00 % | -494.109 K |
Cost of revenue | 727.586 K -30.44 % | 1.046 M 5.18 % | 994.482 K -2.18 % | 1.017 M 4 027.53 % | 24.630 K 0.00 % | 24.630 K 102.71 % | -907.787 K -166.08 % | 1.374 M -96.75 % | 42.292 M 601.73 % | 6.027 M 297.34 % | 1.517 M 0.00 % | 1.517 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 185.000 K 0.00 % | 185.000 K 37 501.63 % | 492.000 | 0.000 -100.00 % | 517.640 0.00 % | 517.641 -99.84 % | 324.524 K 0.00 % | 324.524 K |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 172.650 K 0.00 % | 172.650 K 2 158 018.75 % | 8.000 | 0.000 -100.00 % | 240.478 K -76.76 % | 1.035 M | 0.000 | 0.000 |
Other expenses | -613.479 K -202.83 % | 596.580 K | 0.000 -100.00 % | 359.700 K -80.74 % | 1.868 M 0.00 % | 1.868 M 211.58 % | -1.674 M -211.15 % | 1.506 M 1 619.68 % | 87.569 K 200.00 % | -87.570 K -104.80 % | 1.825 M 0.00 % | 1.825 M |
Operating expenses | -469.080 K -149.54 % | 946.866 K 71.09 % | 553.416 K 349.25 % | -222.030 K -111.89 % | 1.868 M 0.00 % | 1.868 M 127.86 % | 819.687 K 183.03 % | -987.159 K -743.41 % | 153.426 K -86.34 % | 1.123 M -47.75 % | 2.149 M 0.00 % | 2.149 M |
Cost and expenses | 258.504 K -25.28 % | 345.957 K -77.65 % | 1.548 M 94.81 % | 794.576 K -58.01 % | 1.892 M 0.00 % | 1.892 M 2 247.93 % | -88.103 K -122.79 % | 386.519 K -99.09 % | 42.445 M 493.67 % | 7.150 M 232.68 % | 2.149 M 0.00 % | 2.149 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 144.399 K -58.78 % | 350.286 K -36.70 % | 553.416 K 301.99 % | 137.669 K -61.51 % | 357.650 K 0.00 % | 357.650 K 169.01 % | -518.250 K -199.90 % | 518.750 K 115.25 % | 240.996 K -76.72 % | 1.035 M 219.02 % | 324.524 K 0.00 % | 324.524 K |
Interest income | 7.729 K -8.82 % | 8.477 K 4 589.64 % | 180.760 | 0.000 -100.00 % | 244.010 0.00 % | 244.010 -89.23 % | 2.265 K | 0.000 -100.00 % | 1.814 5 396.97 % | 0.033 -100.00 % | 2.902 K 0.00 % | 2.902 K |
Interest expense | 899.310 -91.22 % | 10.238 K 1 279.77 % | 742.010 | 0.000 -100.00 % | 17.024 K 0.00 % | 17.024 K 533.65 % | 2.687 K 923.29 % | 262.550 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 645.040 K -33.56 % | 970.917 K 5.40 % | 921.186 K -1.74 % | 937.455 K -52.86 % | 1.989 M 0.00 % | 1.989 M 59.82 % | 1.244 M 6.30 % | 1.171 M -97.20 % | 41.834 M 605.46 % | 5.930 M 302.88 % | 1.472 M 0.00 % | 1.472 M |
Operating income | -183.271 K 37.94 % | -295.321 K 80.49 % | -1.513 M -91.66 % | -789.630 K 57.28 % | -1.848 M 0.00 % | -1.848 M -1 407.16 % | 141.397 K 139.13 % | -361.330 K 99.15 % | -42.435 M -493.56 % | -7.149 M -231.47 % | -2.157 M 0.00 % | -2.157 M |
Operating income ratio | -2.44 58.23 % | -5.83 86.70 % | -43.84 72.55 % | -159.68 -279.02 % | -42.13 0.00 % | -42.13 -1 620.45 % | 2.77 119.32 % | -14.34 99.66 % | -4 209.85 82.79 % | -24 464.74 -33 640.63 % | 72.94 0.00 % | 72.94 |
Total other income expenses net | 6.829 K 488.01 % | -1.760 K -100.65 % | 271.730 K 10 982.26 % | -2.497 K -100.54 % | 461.945 K 0.00 % | 461.945 K 161.53 % | -750.768 K -347 477.78 % | -216.000 -100.01 % | 3.281 M 78.60 % | 1.837 M 187.83 % | -2.091 M 0.00 % | -2.091 M |
2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 |
2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -683.951 K -42.41 % | -480.275 K -3 549.78 % | -13.159 K 4.59 % | -13.792 K -0.07 % | -13.782 K 57.94 % | -32.768 K 30.85 % | -47.386 K 11.54 % | -53.570 K 81.23 % | -285.373 K -106.15 % | 4.637 M 521.37 % | -1.100 M |
Total investments | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 1.634 K -39.14 % | 2.685 K 12.20 % | 2.393 K 297.93 % | 601.360 -35.81 % | 936.840 | 0.000 | 0.000 -100.00 % | 4.359 K 67 579.19 % | 6.440 -100.00 % | 4.843 M | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.055 M 1.67 % | 19.725 M 693.13 % | -3.326 M |
Retained earnings | -37.448 M -0.70 % | -37.187 M -0.08 % | -37.159 M -2.72 % | -36.175 M -1.67 % | -35.579 M -6.04 % | -33.553 M -2.65 % | -32.686 M -3.98 % | -31.436 M 0.18 % | -31.491 M -375.59 % | -6.621 M -99.11 % | -3.326 M |
Common stock | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.00 % | 20.715 M 0.54 % | 20.603 M 1.47 % | 20.305 M 1.65 % | 19.975 M 0.00 % | 19.975 M |
Total equity | 3.595 M -6.77 % | 3.856 M -0.73 % | 3.884 M -20.22 % | 4.868 M -10.90 % | 5.464 M -27.05 % | 7.490 M -10.38 % | 8.357 M -13.24 % | 9.632 M 7.11 % | 8.993 M -73.19 % | 33.543 M -9.05 % | 36.882 M |
Other non current liabilities | 166.227 K -71.07 % | 574.647 K -87.20 % | 4.488 M 16 594.83 % | 26.882 K 2 969.43 % | -936.840 -100.51 % | 182.205 K -8.12 % | 198.298 K -93.42 % | 3.012 M -10.44 % | 3.363 M | 0.000 100.00 % | -18.836 M |
Long term debt | 0.000 | 0.000 | 0.000 100.00 % | -71.635 K 64.80 % | -203.527 K | 0.000 | 0.000 -100.00 % | 4.359 K 67 579.19 % | 6.440 -100.00 % | 4.843 M | 0.000 |
Total non current liabilities | 683.979 K -1.91 % | 697.289 K -87.44 % | 5.550 M 283.49 % | 1.447 M -19.72 % | 1.803 M -30.71 % | 2.602 M -10.69 % | 2.913 M 66 745.09 % | 4.359 K 67 579.19 % | 6.440 -100.00 % | 21.702 M 13.31 % | 19.152 M |
Other current liabilities | 167.341 K | 0.000 -100.00 % | 2.000 K | 0.000 -100.00 % | 22.565 K | 0.000 | 0.000 100.00 % | -4.558 M | 0.000 -100.00 % | 193.651 K 104.12 % | -4.702 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 49.000 K | 0.000 100.00 % | -23.502 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 1.634 K -39.14 % | 2.685 K 12.20 % | 2.393 K | 0.000 -100.00 % | 936.840 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 4.343 M -7.61 % | 4.700 M 1 395.01 % | 314.393 K -92.99 % | 4.486 M -0.68 % | 4.516 M -0.93 % | 4.558 M 0.23 % | 4.548 M -0.21 % | 4.558 M -0.87 % | 4.598 M 2 274.26 % | 193.651 K -95.88 % | 4.702 M |
Total liabilities | 5.027 M -6.87 % | 5.397 M -7.97 % | 5.865 M -1.15 % | 5.933 M -6.11 % | 6.319 M -11.75 % | 7.160 M -4.04 % | 7.462 M -1.49 % | 7.575 M -5.39 % | 8.006 M -63.44 % | 21.896 M -8.21 % | 23.854 M |
Other non current assets | 0.000 -100.00 % | 3.673 K | 0.000 -100.00 % | 99.892 K 0.00 % | 99.892 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term investments | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K 0.00 % | 99.892 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 71.724 K -88.09 % | 602.092 K -59.37 % | 1.482 M -34.31 % | 2.256 M -27.48 % | 3.111 M -45.66 % | 5.726 M -16.81 % | 6.883 M -14.20 % | 8.022 M -12.10 % | 9.126 M -82.03 % | 50.800 M -9.20 % | 55.949 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 346.896 K |
Goodwill and intangible assets | 71.724 K -88.09 % | 602.092 K -59.37 % | 1.482 M -34.31 % | 2.256 M -27.48 % | 3.111 M -45.66 % | 5.726 M -16.81 % | 6.883 M -14.20 % | 8.022 M -12.10 % | 9.126 M -82.03 % | 50.800 M -9.76 % | 56.296 M |
Property plant equipment net | 3.670 K -62.34 % | 9.744 K -5.93 % | 10.358 K -5.58 % | 10.970 K -5.30 % | 11.584 K -8.96 % | 12.724 K -15.18 % | 15.001 K -15.57 % | 17.767 K -16.76 % | 21.345 K -16.40 % | 25.532 K -14.08 % | 29.715 K |
Total non current assets | 175.286 K -75.50 % | 715.401 K -55.07 % | 1.592 M -32.73 % | 2.367 M -26.55 % | 3.222 M -43.84 % | 5.738 M -16.81 % | 6.898 M -14.21 % | 8.040 M -12.11 % | 9.148 M -82.00 % | 50.826 M -9.76 % | 56.326 M |
Other current assets | 7.668 M -3.38 % | 7.936 M 51 174.13 % | 15.478 K -99.82 % | 8.402 M -1.68 % | 8.546 M -3.76 % | 8.880 M 0.84 % | 8.805 M -2.89 % | 9.067 M 20.94 % | 7.498 M | 0.000 -100.00 % | 3.046 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 685.585 K 41.95 % | 482.961 K 3 005.46 % | 15.552 K 8.05 % | 14.393 K -2.21 % | 14.719 K -55.08 % | 32.768 K -30.85 % | 47.386 K -18.20 % | 57.929 K -79.70 % | 285.379 K 38.87 % | 205.506 K -81.33 % | 1.100 M |
Cash and short term investments | 685.585 K 41.95 % | 482.961 K 3 005.46 % | 15.552 K 8.05 % | 14.393 K -2.21 % | 14.719 K -55.08 % | 32.768 K -30.85 % | 47.386 K -18.20 % | 57.929 K -79.70 % | 285.379 K 38.87 % | 205.506 K -81.33 % | 1.100 M |
Total current assets | 8.446 M -1.08 % | 8.538 M 4.67 % | 8.157 M -3.29 % | 8.434 M -1.48 % | 8.561 M -3.95 % | 8.912 M -0.10 % | 8.921 M 13 077.35 % | 67.701 K -79.66 % | 332.801 K 44.94 % | 229.606 K -80.11 % | 1.154 M |
Inventory | 0.000 | 0.000 | 0.000 -100.00 % | 1.876 K | 0.000 | 0.000 | 0.000 100.00 % | -9.067 M -997 490 429 042 904 448.00 % | 0.000 | 0.000 100.00 % | -3.046 M |
Net receivables | 92.209 K -22.39 % | 118.814 K -98.54 % | 8.126 M 58 996.07 % | 13.750 K | 0.000 | 0.000 -100.00 % | 68.615 K 602.14 % | 9.772 K -85.67 % | 68.172 K 182.87 % | 24.100 K -88.57 % | 210.897 K |
Tax assets | 0.000 | 0.000 | 0.000 100.00 % | -99.892 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.099 M 21.03 % | 7.518 M 71.52 % | 4.383 M 34.59 % | 3.257 M |
Account payables | 4.174 M -11.15 % | 4.698 M 1 699.81 % | 261.000 K -94.18 % | 4.486 M -0.68 % | 4.516 M -0.93 % | 4.558 M 0.23 % | 4.548 M -0.21 % | 4.558 M -0.87 % | 4.598 M | 0.000 -100.00 % | 4.702 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 -100.00 % | 99.119 K -51.52 % | 204.464 K | 0.000 | 0.000 100.00 % | -3.012 M 11.61 % | -3.408 M | 0.000 | 0.000 |
Minority interest | 0.000 -100.00 % | 19.580 340.00 % | 4.450 -67.80 % | 13.820 103.83 % | 6.780 -25.41 % | 9.090 26.25 % | 7.200 -27.49 % | 9.930 -99.99 % | 124.099 K -73.31 % | 464.972 K -8.54 % | 508.377 K |
Capital lease obligations | 0.000 | 0.000 | 0.000 100.00 % | -72.236 K 64.67 % | -204.464 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.843 M | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.326 M |
Other total stockholders equity | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M 0.00 % | 20.328 M -0.67 % | 20.465 M 2.04 % | 20.055 M | 0.000 -100.00 % | 19.725 M |
Deferred tax liabilities non current | 517.751 K 322.16 % | 122.642 K -88.46 % | 1.063 M -19.55 % | 1.321 M -16.14 % | 1.575 M -31.25 % | 2.291 M -14.67 % | 2.685 M 16.57 % | 2.303 M -12.77 % | 2.640 M -84.34 % | 16.860 M -10.49 % | 18.836 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.012 M -11.61 % | 3.408 M | 0.000 | 0.000 |
Total assets | 8.621 M -6.83 % | 9.253 M -5.08 % | 9.749 M -9.74 % | 10.801 M -8.33 % | 11.783 M -19.57 % | 14.651 M -7.39 % | 15.819 M -8.07 % | 17.207 M 1.22 % | 16.999 M -69.34 % | 55.439 M -8.72 % | 60.737 M |
2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 |
2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 243.135 K 0.00 % | 243.136 K 68.27 % | 144.493 K 0.00 % | 144.493 K 125.17 % | -574.167 K 0.00 % | -574.167 K 94.26 % | -10.003 M 0.00 % | -10.003 M | 0.000 | 0.000 |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 202.384 K 0.00 % | 202.384 K 23.46 % | 163.926 K 0.00 % | 163.926 K 125.06 % | -654.050 K 0.00 % | -654.050 K 69.26 % | -2.128 M 0.00 % | -2.128 M | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 40.751 K 0.00 % | 40.752 K 309.70 % | -19.434 K 0.00 % | -19.434 K -124.33 % | 79.883 K 0.00 % | 79.883 K 101.01 % | -7.875 M 0.00 % | -7.875 M | 0.000 | 0.000 |
Other non cash items | -266.333 K 0.00 % | -266.334 K 49.51 % | -527.469 K 0.00 % | -527.469 K -102.17 % | -260.897 K 0.00 % | -260.897 K -142 404.61 % | -183.080 0.00 % | -183.080 -100.01 % | 3.326 M 0.00 % | 3.326 M |
Net cash provided by operating activities | 116.157 K 0.00 % | 116.158 K -27.06 % | 159.255 K 0.00 % | 159.255 K 486.91 % | -41.161 K 0.00 % | -41.161 K 89.60 % | -395.925 K 0.00 % | -395.925 K -113.45 % | 2.944 M 0.00 % | 2.944 M |
Investments in property plant and equipment | -114.213 K 0.00 % | -114.213 K -4.92 % | -108.862 K 0.00 % | -108.862 K -40.48 % | -77.494 K 0.00 % | -77.494 K 74.15 % | -299.777 K 0.00 % | -299.777 K | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 100.00 % | -49.946 K 0.00 % | -49.946 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 198.620 0.00 % | 198.620 -18.60 % | 244.010 0.00 % | 244.010 -78.45 % | 1.132 K 0.00 % | 1.132 K -71.26 % | 3.940 K 0.00 % | 3.940 K | 0.000 | 0.000 |
Net cash used for investing activites | -114.015 K 0.00 % | -114.015 K 28.10 % | -158.564 K 0.00 % | -158.564 K -107.65 % | -76.361 K 0.00 % | -76.361 K 74.19 % | -295.837 K 0.00 % | -295.837 K | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.220 0.00 % | 3.220 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 290.000 K 0.00 % | 290.000 K | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -1.727 K 0.00 % | -1.727 K 89.86 % | -17.024 K 0.00 % | -17.024 K -1 054.52 % | -1.475 K 0.00 % | -1.475 K -100.52 % | 284.210 K 0.00 % | 284.210 K | 0.000 | 0.000 |
Net cash used provided by financing activities | -1.727 K 0.00 % | -1.727 K 89.86 % | -17.024 K 0.00 % | -17.024 K -1 054.52 % | -1.475 K 0.00 % | -1.475 K -100.52 % | 284.216 K 0.00 % | 284.216 K | 0.000 | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 100.00 % | 0.000 0.00 % | 0.000 -100.00 % | 0.050 0.00 % | 0.050 85 910 653 020.96 % | 0.000 0.00 % | 0.000 | 0.000 | 0.000 |
Net change in cash | 833.000 0.00 % | 833.000 102.55 % | -32.667 K 0.00 % | -32.667 K 86.27 % | -237.993 K 0.00 % | -237.993 K 70.80 % | -815.092 K 0.00 % | -815.092 K -113.84 % | 5.888 M 0.00 % | 5.888 M |
Cash at beginning of period | 14.719 K 0.00 % | 14.719 K -68.94 % | 47.386 K 0.00 % | 47.386 K -83.40 % | 285.379 K 0.00 % | 285.379 K -74.07 % | 1.100 M 0.00 % | 1.100 M 122.99 % | -4.787 M 0.00 % | -4.787 M |
Cash at end of period | 15.552 K 0.00 % | 15.552 K 5.66 % | 14.719 K 0.00 % | 14.719 K -68.94 % | 47.386 K 0.00 % | 47.386 K -83.40 % | 285.379 K 0.00 % | 285.379 K -74.07 % | 1.100 M 0.00 % | 1.100 M |
Operating cash flow | 116.157 K 0.00 % | 116.158 K -27.06 % | 159.255 K 0.00 % | 159.255 K 486.91 % | -41.161 K 0.00 % | -41.161 K 89.60 % | -395.925 K 0.00 % | -395.925 K -113.45 % | 2.944 M 0.00 % | 2.944 M |
Capital expenditure | -114.213 K 0.00 % | -114.213 K -4.92 % | -108.862 K 0.00 % | -108.862 K -40.48 % | -77.494 K 0.00 % | -77.494 K 74.15 % | -299.777 K 0.00 % | -299.777 K | 0.000 | 0.000 |
Free CashFlow | 1.944 K -0.05 % | 1.945 K -96.14 % | 50.393 K 0.00 % | 50.393 K 142.47 % | -118.654 K 0.00 % | -118.654 K 82.94 % | -695.702 K 0.00 % | -695.702 K -123.63 % | 2.944 M 0.00 % | 2.944 M |
2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |