ACIC.L

abrdn China Investment Company Limited ACIC.L

Trading inactive

Finances

2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
Revenue -140.619 M -315.67 % 65.201 M 140.21 % 27.143 M -31.40 % 39.565 M 199.58 % -39.733 M -183.18 % 47.769 M -44.76 % 86.473 M 536.47 % -19.812 M -716.32 % -2.427 M -109.03 % 26.863 M 9 237.07 % -294.000 K 67.66 % -909.000 K
Net income -140.954 M -319.71 % 64.156 M 145.90 % 26.090 M -32.14 % 38.447 M 193.81 % -40.984 M -187.71 % 46.726 M -45.41 % 85.601 M 512.63 % -20.745 M -516.86 % -3.363 M -112.97 % 25.929 M 2 327.58 % -1.164 M 27.75 % -1.611 M
Income before tax -140.739 M -318.90 % 64.294 M 144.72 % 26.273 M -32.06 % 38.670 M 195.11 % -40.658 M -186.75 % 46.867 M -45.34 % 85.737 M 517.07 % -20.557 M -564.84 % -3.092 M -111.81 % 26.175 M 2 985.89 % -907.000 K 36.75 % -1.434 M
Income before tax ratio 1.00 1.50 % 0.99 1.87 % 0.97 -0.96 % 0.98 -4.49 % 1.02 4.30 % 0.98 -1.05 % 0.99 -4.44 % 1.04 -18.56 % 1.27 30.75 % 0.97 -68.42 % 3.09 95.56 % 1.58
EBITDA -140.669 M -318.79 % 64.294 M 144.72 % 26.273 M -32.06 % 38.670 M 195.75 % -40.385 M -185.97 % 46.977 M -45.23 % 85.768 M 517.75 % -20.531 M -564.86 % -3.088 M -111.79 % 26.183 M 3 155.19 % -857.000 K 31.11 % -1.244 M
Net income ratio 1.00 1.87 % 0.98 2.37 % 0.96 -1.08 % 0.97 -5.79 % 1.03 5.45 % 0.98 -1.19 % 0.99 -5.46 % 1.05 -24.43 % 1.39 43.56 % 0.97 -75.62 % 3.96 123.40 % 1.77
Ratio EBITDA 1.00 1.45 % 0.99 1.87 % 0.97 -0.96 % 0.98 -3.84 % 1.02 3.35 % 0.98 -0.85 % 0.99 -4.29 % 1.04 -18.55 % 1.27 30.54 % 0.97 -66.56 % 2.91 113.00 % 1.37
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 45.965 M 0.00 % 45.965 M 0.00 % 45.965 M -0.08 % 46.000 M -4.82 % 48.332 M -5.87 % 51.347 M -1.07 % 51.904 M -0.04 % 51.926 M -7.75 % 56.289 M -17.77 % 68.450 M -9.57 % 75.694 M 6.48 % 71.088 M
Weighted average shs out 45.965 M 0.00 % 45.965 M 0.00 % 45.965 M -0.08 % 46.000 M -4.82 % 48.332 M -5.87 % 51.347 M -1.07 % 51.904 M -0.04 % 51.926 M -7.75 % 56.289 M -17.77 % 68.450 M -9.57 % 75.694 M 12.36 % 67.369 M
EPS diluted -3.07 -319.29 % 1.40 145.61 % 0.57 -32.14 % 0.84 198.82 % -0.85 -193.41 % 0.91 -44.85 % 1.65 512.50 % -0.40 -570.02 % -0.06 -115.71 % 0.38 2 567.53 % -0.02 32.16 % -0.02
Earnings per share -3.07 -319.29 % 1.40 145.61 % 0.57 -32.14 % 0.84 198.82 % -0.85 -193.41 % 0.91 -44.85 % 1.65 512.50 % -0.40 -570.02 % -0.06 -115.71 % 0.38 2 567.53 % -0.02 35.56 % -0.02
Gross profit -140.619 M -315.67 % 65.201 M 140.21 % 27.143 M -31.40 % 39.565 M 199.58 % -39.733 M -183.18 % 47.769 M -44.76 % 86.473 M 536.47 % -19.812 M -716.32 % -2.427 M -109.03 % 26.863 M 9 237.07 % -294.000 K 67.66 % -909.000 K
Income tax expense 215.000 K 55.80 % 138.000 K -24.59 % 183.000 K -17.94 % 223.000 K -31.60 % 326.000 K 131.21 % 141.000 K 3.68 % 136.000 K -27.66 % 188.000 K -30.63 % 271.000 K 10.16 % 246.000 K -4.28 % 257.000 K 45.20 % 177.000 K
Cost of revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 81.000 K -89.33 % 759.000 K 1.47 % 748.000 K 3.17 % 725.000 K 5.84 % 685.000 K 1.03 % 678.000 K 0.44 % 675.000 K -5.46 % 714.000 K 12.80 % 633.000 K -3.51 % 656.000 K 7.01 % 613.000 K 16.76 % 525.000 K
Selling and marketing expenses 0.000 -100.00 % 123.000 K 30.85 % 94.000 K -40.51 % 158.000 K -21.39 % 201.000 K 12.29 % 179.000 K 193.44 % 61.000 K 96.77 % 31.000 K -3.13 % 32.000 K 0.00 % 32.000 K 0.000 0.000
Other expenses 39.000 K 56.00 % 25.000 K -10.71 % 28.000 K 133.33 % 12.000 K -69.23 % 39.000 K -13.33 % 45.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 120.000 K -86.77 % 907.000 K 4.25 % 870.000 K -2.79 % 895.000 K -3.24 % 925.000 K 2.55 % 902.000 K 22.55 % 736.000 K -1.21 % 745.000 K 12.03 % 665.000 K -3.34 % 688.000 K 12.23 % 613.000 K 16.76 % 525.000 K
Cost and expenses 120.000 K -86.77 % 907.000 K 4.25 % 870.000 K -2.79 % 895.000 K -3.24 % 925.000 K 2.55 % 902.000 K 22.55 % 736.000 K -1.21 % 745.000 K 12.03 % 665.000 K -3.34 % 688.000 K 12.23 % 613.000 K 16.76 % 525.000 K
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 81.000 K -90.82 % 882.000 K 4.75 % 842.000 K -4.64 % 883.000 K -0.34 % 886.000 K 3.38 % 857.000 K 16.44 % 736.000 K -1.21 % 745.000 K 12.03 % 665.000 K -3.34 % 688.000 K 12.23 % 613.000 K 16.76 % 525.000 K
Interest income 109.000 K -38.07 % 176.000 K -16.98 % 212.000 K -32.70 % 315.000 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.000 K -99.03 % 3.203 M 0.000
Interest expense 70.000 K -53.64 % 151.000 K -17.93 % 184.000 K -39.27 % 303.000 K 10.99 % 273.000 K 148.18 % 110.000 K 139.13 % 46.000 K 12.20 % 41.000 K 115.79 % 19.000 K -32.14 % 28.000 K -44.00 % 50.000 K -73.68 % 190.000 K
Depreciation and amortization 228.485 K -3.41 % 236.558 K 14.67 % 206.297 K 20.04 % 171.860 K 6.65 % 161.141 K 206.84 % 52.516 K 130.17 % 22.816 K 0.000 -100.00 % 4.000 K 0.000 0.000 0.000
Operating income -140.669 M -318.79 % 64.294 M 144.72 % 26.273 M -32.06 % 38.670 M 195.75 % -40.385 M -185.97 % 46.977 M -45.23 % 85.768 M 517.75 % -20.531 M -564.00 % -3.092 M -111.81 % 26.183 M 3 155.19 % -857.000 K 31.11 % -1.244 M
Operating income ratio 1.00 1.45 % 0.99 1.87 % 0.97 -0.96 % 0.98 -3.84 % 1.02 3.35 % 0.98 -0.85 % 0.99 -4.29 % 1.04 -18.66 % 1.27 30.71 % 0.97 -66.56 % 2.91 113.00 % 1.37
Total other income expenses net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -8.000 K 0.000 100.00 % -190.000 K
2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
Net debt -8.534 M 95.77 % -201.795 M -4 921.86 % 4.185 M -82.42 % 23.810 M 25.56 % 18.963 M -12.15 % 21.586 M 1 123.03 % -2.110 M -5.71 % -1.996 M 1.09 % -2.018 M 62.72 % -5.413 M -83.62 % -2.948 M 78.82 % -13.919 M -2 215.97 % -601.000 K
Total investments 224.064 M 98.45 % 112.905 M -65.26 % 324.975 M -1.14 % 328.713 M 11.20 % 295.601 M -22.87 % 383.263 M 20.25 % 318.713 M 36.72 % 233.110 M -8.36 % 254.386 M -17.86 % 309.697 M -11.80 % 351.118 M 8.48 % 323.682 M -12.42 % 369.595 M
Total debt 0.000 0.000 -100.00 % 12.500 M -50.00 % 25.000 M 25.00 % 20.000 M -20.00 % 25.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.000 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 203.805 M 14.66 % 177.750 M 120.76 % 80.517 M -5.91 % 85.572 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock 147.744 M -0.67 % 148.735 M -0.59 % 149.616 M 0.00 % 149.616 M -0.31 % 150.082 M -18.40 % 183.930 M -1.56 % 186.840 M -0.47 % 187.725 M 0.00 % 187.725 M -23.50 % 245.381 M -19.81 % 306.011 M 9.53 % 279.378 M -1.22 % 282.841 M
Total equity 231.843 M -37.97 % 373.788 M 16.46 % 320.970 M 5.28 % 304.877 M 10.24 % 276.556 M -23.49 % 361.471 M 12.88 % 320.215 M 35.97 % 235.499 M -8.10 % 256.244 M -19.23 % 317.263 M -9.86 % 351.964 M 7.80 % 326.495 M -11.46 % 368.765 M
Other non current liabilities 222.000 K 0.000 100.00 % -12.500 M 50.00 % -25.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 -100.00 % 12.500 M -50.00 % 25.000 M 25.00 % 20.000 M -20.00 % 25.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.000 M 0.000
Total non current liabilities 222.000 K 0.000 -100.00 % 12.500 M -50.00 % 25.000 M 25.00 % 20.000 M -20.00 % 25.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.000 M 0.000
Other current liabilities -222.000 K -552.94 % -34.000 K 0.000 100.00 % -104.000 K -271.43 % -28.000 K 20.00 % -35.000 K 98.27 % -2.027 M -3 724.53 % -53.000 K 82.79 % -308.000 K 0.000 100.00 % -355.000 K 96.98 % -11.768 M -3 543.34 % -323.000 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 222.000 K 552.94 % 34.000 K -99.75 % 13.611 M 12 987.50 % 104.000 K 271.43 % 28.000 K -20.00 % 35.000 K -98.27 % 2.027 M 3 724.53 % 53.000 K -82.79 % 308.000 K 0.000 -100.00 % 355.000 K -96.98 % 11.768 M 3 543.34 % 323.000 K
Total liabilities 811.000 K 2 285.29 % 34.000 K -99.73 % 12.500 M -50.88 % 25.448 M 24.87 % 20.379 M -19.74 % 25.392 M 955.36 % 2.406 M 712.84 % 296.000 K -3.90 % 308.000 K -1.91 % 314.000 K -88.50 % 2.731 M -87.71 % 22.227 M 691.84 % 2.807 M
Other non current assets -224.064 M -98.45 % -112.905 M 65.26 % -324.975 M 1.14 % -328.713 M -11.20 % -295.601 M 22.87 % -383.263 M -20.25 % -318.713 M -36.72 % -233.110 M 8.36 % -254.386 M 17.86 % -309.697 M 11.80 % -351.118 M -8.48 % -323.682 M 12.42 % -369.595 M
Long term investments 224.064 M 98.45 % 112.905 M -65.26 % 324.975 M -1.14 % 328.713 M 11.20 % 295.601 M -22.87 % 383.263 M 20.25 % 318.713 M 36.72 % 233.110 M -8.36 % 254.386 M -17.86 % 309.697 M -11.80 % 351.118 M 8.48 % 323.682 M -12.42 % 369.595 M
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current assets 224.064 M 98.45 % 112.905 M -65.26 % 324.975 M -1.14 % 328.713 M 11.20 % 295.601 M -22.87 % 383.263 M 20.25 % 318.713 M 36.72 % 233.110 M -8.36 % 254.386 M -17.86 % 309.697 M -11.80 % 351.118 M 8.48 % 323.682 M -12.42 % 369.595 M
Other current assets 55.999 K -52.94 % 119.000 K 0.000 -100.00 % 350.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000
cash and cash equivalents 8.534 M -95.77 % 201.795 M 2 326.88 % 8.315 M 598.74 % 1.190 M 14.75 % 1.037 M -69.63 % 3.414 M 61.80 % 2.110 M 5.71 % 1.996 M -1.09 % 2.018 M -62.72 % 5.413 M 83.62 % 2.948 M -87.68 % 23.919 M 3 879.87 % 601.000 K
Cash and short term investments 8.534 M -95.77 % 201.795 M 2 326.88 % 8.315 M 598.74 % 1.190 M 14.75 % 1.037 M -69.63 % 3.414 M 61.80 % 2.110 M 5.71 % 1.996 M -1.09 % 2.018 M -62.72 % 5.413 M 83.62 % 2.948 M -87.68 % 23.919 M 3 879.87 % 601.000 K
Total current assets 8.590 M -96.72 % 261.752 M 2 624.88 % 9.606 M 495.91 % 1.612 M 20.84 % 1.334 M -62.94 % 3.600 M -7.88 % 3.908 M 45.55 % 2.685 M 23.96 % 2.166 M -72.51 % 7.880 M 120.30 % 3.577 M -85.71 % 25.040 M 1 166.57 % 1.977 M
Inventory -56.000 K 52.94 % -119.000 K 0.000 100.00 % -350.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 56.000 K -99.91 % 59.957 M 4 544.23 % 1.291 M 205.92 % 422.000 K 42.09 % 297.000 K 59.68 % 186.000 K -89.66 % 1.798 M 160.96 % 689.000 K 365.54 % 148.000 K -94.00 % 2.467 M 292.21 % 629.000 K -43.89 % 1.121 M -18.53 % 1.376 M
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 222.000 K 552.94 % 34.000 K 0.000 -100.00 % 104.000 K 271.43 % 28.000 K -20.00 % 35.000 K -98.27 % 2.027 M 3 724.53 % 53.000 K -82.79 % 308.000 K 0.000 -100.00 % 355.000 K -96.98 % 11.768 M 3 543.34 % 323.000 K
Tax payables 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -119.706 M -353.06 % 47.303 M -47.93 % 90.837 M 30.35 % 69.689 M -44.90 % 126.474 M -28.76 % 177.541 M 33.11 % 133.375 M 179.18 % 47.774 M -30.28 % 68.519 M -4.68 % 71.882 M 56.43 % 45.953 M -2.47 % 47.117 M -45.16 % 85.924 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 367.000 K 0.000 100.00 % -13.611 M -4 056.69 % 344.000 K -1.99 % 351.000 K -1.68 % 357.000 K -85.16 % 2.406 M 712.84 % 296.000 K 0.000 -100.00 % 314.000 K -88.50 % 2.731 M 494.99 % 459.000 K -83.65 % 2.807 M
Total assets 232.654 M -37.90 % 374.657 M 11.98 % 334.581 M 1.29 % 330.325 M 11.24 % 296.935 M -23.25 % 386.863 M 19.91 % 322.621 M 36.82 % 235.795 M -8.09 % 256.552 M -19.22 % 317.577 M -10.46 % 354.695 M 1.71 % 348.722 M -6.15 % 371.572 M
2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
Deferred income tax 0.000 0.000 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 0.000 0.000
Change in working capital 59.889 M 201.61 % -58.942 M -28 512.62 % -206.000 K -635.71 % -28.000 K 76.07 % -117.000 K 70.90 % -402.000 K -140.16 % 1.001 M 281.01 % -553.000 K -123.92 % 2.312 M 156.06 % -4.124 M 54.76 % -9.116 M 0.000
Accounts receivables 59.889 M 202.08 % -58.666 M -6 650.98 % -869.000 K -595.20 % -125.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000
Other working capital 0.000 100.00 % -276.000 K -141.63 % 663.000 K 583.51 % 97.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -59.889 M -128.29 % 211.720 M 5 589.87 % 3.721 M 111.30 % -32.943 M -137.65 % 87.493 M 234.99 % -64.813 M 24.74 % -86.124 M -505.77 % 21.225 M -61.56 % 55.216 M 34.91 % 40.928 M 250.83 % -27.135 M -246.18 % 18.563 M
Net cash provided by operating activities -140.954 M -164.88 % 217.248 M 624.16 % 30.000 M 398.84 % 6.014 M -87.21 % 47.030 M 358.51 % -18.193 M -2 856.52 % 660.000 K 323.08 % 156.000 K -99.71 % 54.455 M -13.57 % 63.007 M 268.40 % -37.415 M -320.71 % 16.952 M
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 7.925 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 3.257 M 0.000 0.000 0.000 100.00 % -319.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -62.629 M 0.000 0.000 100.00 % -466.000 K -157.46 % -181.000 K 93.78 % -2.910 M -228.81 % -885.000 K 0.000 100.00 % -57.656 M 4.91 % -60.630 M -3 022.04 % -1.942 M 81.12 % -10.285 M
Dividends paid 0.000 100.00 % -10.457 M -4.60 % -9.997 M -3.49 % -9.660 M 4.20 % -10.083 M -293.87 % -2.560 M 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -59.878 M -349.84 % -13.311 M -4.71 % -12.712 M -403.32 % 4.191 M 110.70 % -39.167 M -278.56 % 21.935 M 2 456.07 % -931.000 K -2 170.73 % -41.000 K 99.93 % -57.675 M 4.92 % -60.658 M -466.18 % 16.565 M 160.21 % 6.366 M
Net cash used provided by financing activities -59.878 M -151.93 % -23.768 M -4.66 % -22.709 M -315.23 % -5.469 M 88.90 % -49.250 M -354.19 % 19.375 M 2 181.10 % -931.000 K -2 170.73 % -41.000 K 99.93 % -57.675 M 4.92 % -60.658 M -466.18 % 16.565 M 160.21 % 6.366 M
Effect of forex changes on cash -354.000 K 0.000 100.00 % -166.000 K 57.65 % -392.000 K -149.68 % -157.000 K -228.69 % 122.000 K -68.31 % 385.000 K 381.02 % -137.000 K 21.71 % -175.000 K -250.86 % 116.000 K 195.87 % -121.000 K 0.000
Net change in cash -193.261 M -199.89 % 193.480 M 2 615.51 % 7.125 M 4 556.86 % 153.000 K 106.44 % -2.377 M -282.29 % 1.304 M 1 043.86 % 114.000 K 618.18 % -22.000 K 99.35 % -3.395 M -237.73 % 2.465 M 111.75 % -20.971 M -189.93 % 23.318 M
Cash at beginning of period 201.795 M 2 326.88 % 8.315 M 598.74 % 1.190 M 14.75 % 1.037 M -69.63 % 3.414 M 61.80 % 2.110 M 5.71 % 1.996 M -1.09 % 2.018 M -62.72 % 5.413 M 83.62 % 2.948 M -87.68 % 23.919 M 3 879.87 % 601.000 K
Cash at end of period 8.534 M -95.77 % 201.795 M 2 326.88 % 8.315 M 598.74 % 1.190 M 14.75 % 1.037 M -69.63 % 3.414 M 61.80 % 2.110 M 5.71 % 1.996 M -1.09 % 2.018 M -62.72 % 5.413 M 83.62 % 2.948 M -87.68 % 23.919 M
Operating cash flow -140.954 M -164.88 % 217.248 M 624.16 % 30.000 M 398.84 % 6.014 M -87.21 % 47.030 M 358.51 % -18.193 M -2 856.52 % 660.000 K 323.08 % 156.000 K -99.71 % 54.455 M -13.57 % 63.007 M 268.40 % -37.415 M -320.71 % 16.952 M
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow -140.954 M -164.88 % 217.248 M 624.16 % 30.000 M 398.84 % 6.014 M -87.21 % 47.030 M 358.51 % -18.193 M -2 856.52 % 660.000 K 323.08 % 156.000 K -99.71 % 54.455 M -13.57 % 63.007 M 268.40 % -37.415 M -320.71 % 16.952 M
2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
2023-04-30 2022-10-31 2022-04-30
Revenue 33.648 M 159.59 % -56.467 M 31.03 % -81.876 M
Net income 32.157 M 155.54 % -57.897 M 30.29 % -83.057 M
Income before tax 32.186 M 155.76 % -57.718 M 30.48 % -83.021 M
Income before tax ratio 0.96 -6.42 % 1.02 0.81 % 1.01
EBITDA 100.998 K -33.55 % 152.000 K 124.72 % -615.000 K
Net income ratio 0.96 -6.79 % 1.03 1.07 % 1.01
Ratio EBITDA 0.00 211.51 % 0.00 -135.84 % 0.01
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 44.194 M -3.86 % 45.968 M -1.26 % 46.553 M
Weighted average shs out 44.195 M -3.86 % 45.968 M -1.26 % 46.553 M
EPS diluted 0.72 157.14 % -1.26 29.21 % -1.78
Earnings per share 0.72 157.14 % -1.26 29.21 % -1.78
Gross profit 33.648 M 159.59 % -56.467 M 31.03 % -81.876 M
Income tax expense 29.000 K -83.80 % 179.000 K 397.22 % 36.000 K
Cost of revenue 0.000 0.000 0.000
General and administrative expenses 947.000 K 0.21 % 945.000 K 1 160.00 % 75.000 K
Selling and marketing expenses 616.000 K 34.50 % 458.000 K 0.66 % 455.000 K
Other expenses 0.000 0.000 0.000
Operating expenses 1.280 M 5.96 % 1.208 M 16.38 % 1.038 M
Cost and expenses 1.280 M 5.96 % 1.208 M 16.38 % 1.038 M
Research and development expenses 0.000 0.000 0.000
Selling general and administrative expenses 1.563 M 11.40 % 1.403 M 164.72 % 530.000 K
Interest income 182.000 K 323.26 % 43.000 K -59.81 % 107.000 K
Interest expense 0.000 0.000 0.000
Depreciation and amortization 244.170 K 350.81 % 54.162 K -68.53 % 172.130 K
Operating income 32.085 M 155.44 % -57.870 M 29.77 % -82.406 M
Operating income ratio 0.95 -6.96 % 1.02 1.83 % 1.01
Total other income expenses net 101.000 K -33.55 % 152.000 K 124.72 % -615.000 K
2023-04-30 2022-10-31 2022-04-30
2023-04-30 2022-10-31 2022-04-30 2021-10-31 2021-04-30 2020-10-31 2020-04-30 2019-10-31 2019-04-30 2018-10-31 2018-04-30 2017-10-31 2017-04-30 2016-10-31 2016-04-30 2015-10-31 2015-04-30 2014-10-31 2014-04-30 2013-10-31 2013-04-30 2012-10-31
Net debt 6.459 M 175.69 % -8.534 M 36.47 % -13.433 M 93.34 % -201.795 M -15 327.75 % -1.308 M -131.25 % 4.185 M 532.78 % -967.000 K -104.06 % 23.810 M -2.17 % 24.337 M 28.34 % 18.963 M -14.98 % 22.303 M 3.32 % 21.586 M 192.73 % 7.374 M 449.48 % -2.110 M 23.91 % -2.773 M -38.93 % -1.996 M -535.67 % -314.000 K 84.44 % -2.018 M 84.36 % -12.900 M -138.32 % -5.413 M 36.20 % -8.484 M -187.79 % -2.948 M
Total investments 259.969 M 16.02 % 224.064 M -20.83 % 283.012 M 150.66 % 112.905 M -70.70 % 385.355 M 18.58 % 324.975 M 23.21 % 263.758 M -19.76 % 328.713 M -1.46 % 333.589 M 12.85 % 295.601 M -13.81 % 342.968 M -10.51 % 383.263 M 13.88 % 336.563 M 5.60 % 318.713 M 29.10 % 246.881 M 5.91 % 233.110 M -14.79 % 273.558 M 7.54 % 254.386 M 1.37 % 250.958 M -18.97 % 309.697 M -5.25 % 326.844 M -6.88 % 350.987 M
Total debt 12.181 M 0.000 0.000 0.000 -100.00 % 10.000 M -20.00 % 12.500 M 0.00 % 12.500 M -50.00 % 25.000 M 0.00 % 25.000 M 25.00 % 20.000 M -20.07 % 25.022 M 0.09 % 25.000 M 66.63 % 15.003 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings -4.754 M -102.33 % 203.805 M 3 668.01 % -5.712 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock 138.216 M -6.45 % 147.744 M -4.35 % 154.462 M 3.85 % 148.735 M -0.59 % 149.616 M 0.00 % 149.616 M 0.00 % 149.616 M 0.00 % 149.616 M 0.00 % 149.616 M -0.31 % 150.082 M 0.00 % 150.076 M -18.41 % 183.930 M -0.15 % 184.206 M -1.41 % 186.840 M -0.47 % 187.725 M 0.00 % 187.725 M 0.00 % 187.725 M 0.00 % 187.725 M -12.78 % 215.220 M -12.29 % 245.381 M -0.04 % 245.478 M -19.78 % 306.011 M
Total equity 253.065 M 9.15 % 231.843 M -21.80 % 296.458 M -20.69 % 373.788 M -2.79 % 384.523 M 19.80 % 320.970 M 20.78 % 265.745 M -12.84 % 304.877 M -1.32 % 308.949 M 11.71 % 276.556 M -13.61 % 320.130 M -11.44 % 361.471 M 10.89 % 325.984 M 1.80 % 320.215 M 28.19 % 249.793 M 6.07 % 235.499 M -14.05 % 274.006 M 6.93 % 256.244 M -2.71 % 263.392 M -16.98 % 317.263 M -5.35 % 335.188 M -4.77 % 351.964 M
Other non current liabilities -12.181 M -5 586.94 % 222.000 K -82.75 % 1.287 M 3 685.29 % 34.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 12.181 M 0.000 0.000 0.000 -100.00 % 10.000 M -20.00 % 12.500 M 0.00 % 12.500 M -50.00 % 25.000 M 0.00 % 25.000 M 25.00 % 20.000 M -20.07 % 25.022 M 0.09 % 25.000 M 66.63 % 15.003 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 12.181 M 5 386.94 % 222.000 K -82.75 % 1.287 M 3 685.29 % 34.000 K -99.66 % 10.000 M -20.00 % 12.500 M 0.00 % 12.500 M -50.00 % 25.000 M 0.00 % 25.000 M 25.00 % 20.000 M -20.07 % 25.022 M 0.09 % 25.000 M 66.63 % 15.003 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities -68.000 K 69.37 % -222.000 K 82.75 % -1.287 M -3 685.29 % -34.000 K 98.25 % -1.940 M 0.000 100.00 % -237.000 K -127.88 % -104.000 K -285.19 % -27.000 K 3.57 % -28.000 K 0.000 100.00 % -35.000 K 98.83 % -2.994 M -47.71 % -2.027 M -477.49 % -351.000 K -562.26 % -53.000 K 0.000 100.00 % -308.000 K 17.65 % -374.000 K 0.000 100.00 % -180.000 K 93.41 % -2.731 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 68.000 K -69.37 % 222.000 K -82.75 % 1.287 M 3 685.29 % 34.000 K -98.25 % 1.940 M 0.000 -100.00 % 237.000 K 127.88 % 104.000 K 285.19 % 27.000 K -3.57 % 28.000 K 0.000 -100.00 % 35.000 K -98.83 % 2.994 M 47.71 % 2.027 M 477.49 % 351.000 K 562.26 % 53.000 K 0.000 -100.00 % 308.000 K -17.65 % 374.000 K 0.000 -100.00 % 180.000 K -93.41 % 2.731 M
Total liabilities 12.800 M 1 478.30 % 811.000 K -47.61 % 1.548 M 78.14 % 869.000 K -93.08 % 12.556 M -7.75 % 13.611 M 2.89 % 13.229 M -48.02 % 25.448 M -0.43 % 25.559 M 25.42 % 20.379 M -21.22 % 25.868 M 1.87 % 25.392 M 36.33 % 18.626 M 674.15 % 2.406 M 311.28 % 585.000 K 97.64 % 296.000 K 8.42 % 273.000 K -11.36 % 308.000 K -51.88 % 640.000 K 103.82 % 314.000 K -42.17 % 543.000 K -80.12 % 2.731 M
Other non current assets -259.969 M -16.02 % -224.064 M 20.83 % -283.012 M -150.66 % -112.905 M 70.70 % -385.355 M -18.58 % -324.975 M -23.21 % -263.758 M 19.76 % -328.713 M 1.46 % -333.589 M -12.85 % -295.601 M 13.81 % -342.968 M 10.51 % -383.263 M -13.88 % -336.563 M -5.60 % -318.713 M -29.10 % -246.881 M -5.91 % -233.110 M 14.79 % -273.558 M -7.54 % -254.386 M -1.37 % -250.958 M 18.97 % -309.697 M 5.25 % -326.844 M 6.88 % -350.987 M
Long term investments 259.969 M 16.02 % 224.064 M -20.83 % 283.012 M 150.66 % 112.905 M -70.70 % 385.355 M 18.58 % 324.975 M 23.21 % 263.758 M -19.76 % 328.713 M -1.46 % 333.589 M 12.85 % 295.601 M -13.81 % 342.968 M -10.51 % 383.263 M 13.88 % 336.563 M 5.60 % 318.713 M 29.10 % 246.881 M 5.91 % 233.110 M -14.79 % 273.558 M 7.54 % 254.386 M 1.37 % 250.958 M -18.97 % 309.697 M -5.25 % 326.844 M -6.88 % 350.987 M
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current assets 259.969 M 16.02 % 224.064 M -20.83 % 283.012 M 150.66 % 112.905 M -70.70 % 385.355 M 18.58 % 324.975 M 23.21 % 263.758 M -19.76 % 328.713 M -1.46 % 333.589 M 12.85 % 295.601 M -13.81 % 342.968 M -10.51 % 383.263 M 13.88 % 336.563 M 5.60 % 318.713 M 29.10 % 246.881 M 5.91 % 233.110 M -14.79 % 273.558 M 7.54 % 254.386 M 1.37 % 250.958 M -18.97 % 309.697 M -5.25 % 326.844 M -6.88 % 350.987 M
Other current assets 174.000 K 210.72 % 55.999 K 833.32 % 6.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 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 5.722 M -32.95 % 8.534 M -36.47 % 13.433 M -93.34 % 201.795 M 1 684.53 % 11.308 M 36.00 % 8.315 M -38.26 % 13.467 M 1 031.68 % 1.190 M 79.49 % 663.000 K -36.07 % 1.037 M -61.86 % 2.719 M -20.36 % 3.414 M -55.25 % 7.629 M 261.56 % 2.110 M -23.91 % 2.773 M 38.93 % 1.996 M 535.67 % 314.000 K -84.44 % 2.018 M -84.36 % 12.900 M 138.32 % 5.413 M -36.20 % 8.484 M 187.79 % 2.948 M
Cash and short term investments 5.722 M -32.95 % 8.534 M -36.47 % 13.433 M -93.34 % 201.795 M 1 684.53 % 11.308 M 36.00 % 8.315 M -38.26 % 13.467 M 1 031.68 % 1.190 M 79.49 % 663.000 K -36.07 % 1.037 M -61.86 % 2.719 M -20.36 % 3.414 M -55.25 % 7.629 M 261.56 % 2.110 M -23.91 % 2.773 M 38.93 % 1.996 M 535.67 % 314.000 K -84.44 % 2.018 M -84.36 % 12.900 M 138.32 % 5.413 M -36.20 % 8.484 M 187.79 % 2.948 M
Total current assets 5.896 M -31.36 % 8.590 M -42.71 % 14.994 M -94.27 % 261.752 M 2 132.62 % 11.724 M 22.05 % 9.606 M -36.87 % 15.216 M 843.92 % 1.612 M 75.41 % 919.000 K -31.11 % 1.334 M -55.97 % 3.030 M -15.83 % 3.600 M -55.26 % 8.047 M 105.91 % 3.908 M 11.75 % 3.497 M 30.24 % 2.685 M 272.40 % 721.000 K -66.71 % 2.166 M -83.43 % 13.074 M 65.91 % 7.880 M -11.33 % 8.887 M 139.67 % 3.708 M
Inventory -174.000 K -210.71 % -56.000 K -833.33 % -6.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 174.000 K 210.71 % 56.000 K -96.41 % 1.561 M -97.40 % 59.957 M 14 312.74 % 416.000 K -67.78 % 1.291 M -26.19 % 1.749 M 314.45 % 422.000 K 64.84 % 256.000 K -13.80 % 297.000 K -4.50 % 311.000 K 67.20 % 186.000 K -55.50 % 418.000 K -76.75 % 1.798 M 148.34 % 724.000 K 5.08 % 689.000 K 69.29 % 407.000 K 175.00 % 148.000 K -14.94 % 174.000 K -92.95 % 2.467 M 512.16 % 403.000 K -46.97 % 760.000 K
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 68.000 K -69.37 % 222.000 K -82.75 % 1.287 M 3 685.29 % 34.000 K -98.25 % 1.940 M 0.000 -100.00 % 237.000 K 127.88 % 104.000 K 285.19 % 27.000 K -3.57 % 28.000 K 0.000 -100.00 % 35.000 K -98.83 % 2.994 M 47.71 % 2.027 M 477.49 % 351.000 K 562.26 % 53.000 K 0.000 -100.00 % 308.000 K -17.65 % 374.000 K 0.000 -100.00 % 180.000 K -93.41 % 2.731 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 119.603 M 199.91 % -119.706 M -181.04 % 147.708 M -34.37 % 225.053 M -4.19 % 234.907 M 37.09 % 171.354 M 47.55 % 116.129 M -25.20 % 155.261 M -2.56 % 159.333 M 25.98 % 126.474 M -25.63 % 170.054 M -4.22 % 177.541 M 25.22 % 141.778 M 6.30 % 133.375 M 114.89 % 62.068 M 29.92 % 47.774 M -44.63 % 86.281 M 25.92 % 68.519 M 42.24 % 48.172 M -32.98 % 71.882 M -19.87 % 89.710 M 95.22 % 45.953 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 551.000 K 50.14 % 367.000 K 135.77 % -1.026 M -228.09 % 801.000 K 30.03 % 616.000 K -44.55 % 1.111 M 125.81 % 492.000 K 43.02 % 344.000 K -35.34 % 532.000 K 51.57 % 351.000 K -58.51 % 846.000 K 136.97 % 357.000 K -43.24 % 629.000 K -73.86 % 2.406 M 311.28 % 585.000 K 97.64 % 296.000 K 8.42 % 273.000 K 0.000 -100.00 % 640.000 K 103.82 % 314.000 K -42.17 % 543.000 K 0.000
Total assets 265.865 M 14.27 % 232.654 M -21.93 % 298.006 M -20.46 % 374.657 M -5.65 % 397.079 M 18.68 % 334.581 M 19.93 % 278.974 M -15.55 % 330.325 M -1.25 % 334.508 M 12.65 % 296.935 M -14.18 % 345.998 M -10.56 % 386.863 M 12.26 % 344.610 M 6.82 % 322.621 M 28.85 % 250.378 M 6.18 % 235.795 M -14.03 % 274.279 M 6.91 % 256.552 M -2.83 % 264.032 M -16.86 % 317.577 M -5.41 % 335.731 M -5.35 % 354.695 M
2023-04-30 2022-10-31 2022-04-30 2021-10-31 2021-04-30 2020-10-31 2020-04-30 2019-10-31 2019-04-30 2018-10-31 2018-04-30 2017-10-31 2017-04-30 2016-10-31 2016-04-30 2015-10-31 2015-04-30 2014-10-31 2014-04-30 2013-10-31 2013-04-30 2012-10-31
2023-04-30 2022-10-31 2022-04-30
Deferred income tax 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000
Change in working capital 0.000 -100.00 % 29.945 M 0.00 % 29.945 M
Accounts receivables 0.000 -100.00 % 29.945 M 0.00 % 29.945 M
Inventory 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000
Other non cash items -33.278 M -11.13 % -29.945 M 0.00 % -29.945 M
Net cash provided by operating activities -1.121 M 98.41 % -70.477 M 0.00 % -70.477 M
Investments in property plant and equipment 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000
Other investing activites -3.083 M 0.000 0.000
Net cash used for investing activites -3.083 M -177.80 % 3.963 M 0.00 % 3.963 M
Debt repayment 0.000 0.000 0.000
Common stock issued 0.000 -100.00 % 1.629 M 0.00 % 1.629 M
Common stock repurchased -9.528 M 69.57 % -31.315 M 0.00 % -31.315 M
Dividends paid -1.407 M 0.000 0.000
Other financing activites 2.516 M 108.40 % -29.939 M 0.00 % -29.939 M
Net cash used provided by financing activities 1.109 M 103.70 % -29.939 M 0.00 % -29.939 M
Effect of forex changes on cash 283.000 K 259.89 % -177.000 K 0.00 % -177.000 K
Net change in cash -1.406 M 99.27 % -193.261 M 0.00 % -193.261 M
Cash at beginning of period 0.000 -100.00 % 201.795 M 0.00 % 201.795 M
Cash at end of period -1.406 M -116.48 % 8.534 M 0.00 % 8.534 M
Operating cash flow -1.121 M 98.41 % -70.477 M 0.00 % -70.477 M
Capital expenditure 0.000 0.000 0.000
Free CashFlow -1.121 M 98.41 % -70.477 M 0.00 % -70.477 M
2023 2022 2022