ABT.DU

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
Date Form 10K
2024
2023
2022
2021
2020
2019