
Acutus Medical, Inc. AFIB
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Revenue | 20.157 M 181.37 % | 7.164 M 136.36 % | 3.031 M -82.44 % | 17.263 M 103.96 % | 8.464 M 198.45 % | 2.836 M 30.93 % | 2.166 M |
Net income | -9.547 M 88.31 % | -81.663 M -106.14 % | -39.616 M 66.34 % | -117.683 M -15.40 % | -101.981 M -5.09 % | -97.039 M -102.56 % | -47.907 M |
Income before tax | -4.536 M 61.75 % | -11.858 M -141.11 % | 28.848 M 124.51 % | -117.683 M -15.42 % | -101.958 M -5.07 % | -97.039 M -102.56 % | -47.907 M |
Income before tax ratio | -0.23 86.40 % | -1.66 -117.39 % | 9.52 239.62 % | -6.82 43.41 % | -12.05 64.79 % | -34.22 -54.70 % | -22.12 |
EBITDA | 2.249 M 142.20 % | -5.329 M -115.14 % | 35.205 M 133.49 % | -105.116 M -13.58 % | -92.548 M -35.87 % | -68.116 M -67.96 % | -40.555 M |
Net income ratio | -0.47 95.84 % | -11.40 12.79 % | -13.07 -91.73 % | -6.82 43.42 % | -12.05 64.79 % | -34.22 -54.70 % | -22.12 |
Ratio EBITDA | 0.11 115.00 % | -0.74 -106.40 % | 11.61 290.75 % | -6.09 44.31 % | -10.93 54.48 % | -24.02 -28.28 % | -18.72 |
Gross profit ratio | 0.05 111.48 % | -0.44 30.51 % | -0.63 30.54 % | -0.91 -3.42 % | -0.88 61.17 % | -2.26 8.43 % | -2.47 |
Weighted average shs out dil | 29.768 M 2.31 % | 29.095 M 2.19 % | 28.471 M -0.64 % | 28.654 M 151.19 % | 11.408 M -58.41 % | 27.431 M 62.78 % | 16.852 M |
Weighted average shs out | 29.768 M 2.31 % | 29.095 M 2.19 % | 28.471 M -0.64 % | 28.654 M 151.19 % | 11.408 M -58.41 % | 27.431 M 62.78 % | 16.852 M |
EPS diluted | -0.32 88.61 % | -2.81 -102.16 % | -1.39 66.18 % | -4.11 54.03 % | -8.94 -152.54 % | -3.54 -102.69 % | -1.75 |
Earnings per share | -0.32 88.61 % | -2.81 -102.16 % | -1.39 66.18 % | -4.11 54.03 % | -8.94 -152.54 % | -3.54 -102.69 % | -1.75 |
Gross profit | 1.013 M 132.29 % | -3.137 M -64.24 % | -1.910 M 87.80 % | -15.662 M -110.94 % | -7.425 M -15.89 % | -6.407 M -19.89 % | -5.344 M |
Income tax expense | 12.000 K -80.95 % | 63.000 K 320.00 % | 15.000 K -99.74 % | 5.677 M 24 582.61 % | 23.000 K -99.90 % | 22.268 M | 0.000 |
Cost of revenue | 19.144 M 85.85 % | 10.301 M -67.72 % | 31.910 M -3.08 % | 32.925 M 107.22 % | 15.889 M 71.90 % | 9.243 M 23.08 % | 7.510 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.847 M 101.40 % | 13.330 M |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | -9.366 M | 0.000 100.00 % | -54.745 M -1 361.43 % | -3.746 M | 0.000 | 0.000 | 0.000 |
Operating expenses | 1.070 M -90.47 % | 11.224 M -46.71 % | 21.062 M -78.17 % | 96.460 M 15.09 % | 83.811 M 29.19 % | 64.876 M 100.19 % | 32.407 M |
Cost and expenses | 20.214 M -6.09 % | 21.525 M -80.02 % | 107.717 M -19.09 % | 133.131 M 33.53 % | 99.700 M 34.51 % | 74.119 M 85.68 % | 39.917 M |
Research and development expenses | 0.000 -100.00 % | 3.482 M -87.63 % | 28.153 M -23.25 % | 36.683 M 9.65 % | 33.454 M -12.03 % | 38.029 M 99.34 % | 19.077 M |
Selling general and administrative expenses | 10.436 M 34.80 % | 7.742 M -83.75 % | 47.654 M -24.98 % | 63.523 M 26.15 % | 50.357 M 87.57 % | 26.847 M 101.40 % | 13.330 M |
Interest income | 763.000 K -70.52 % | 2.588 M 198.16 % | 868.000 K 648.28 % | 116.000 K -73.39 % | 436.000 K -62.54 % | 1.164 M 291.92 % | 297.000 K |
Interest expense | 5.758 M 1.82 % | 5.655 M 9.83 % | 5.149 M -9.30 % | 5.677 M 3.11 % | 5.506 M -75.27 % | 22.268 M 325.69 % | 5.231 M |
Depreciation and amortization | 1.027 M 17.51 % | 874.000 K -27.65 % | 1.208 M -82.47 % | 6.890 M 76.49 % | 3.904 M 23.27 % | 3.167 M 49.32 % | 2.121 M |
Operating income | -57.000 K 99.60 % | -14.361 M 37.48 % | -22.972 M 80.17 % | -115.868 M -26.86 % | -91.333 M -25.86 % | -72.569 M -92.23 % | -37.751 M |
Operating income ratio | 0.00 99.86 % | -2.00 73.55 % | -7.58 -12.92 % | -6.71 37.80 % | -10.79 57.83 % | -25.59 -46.82 % | -17.43 |
Total other income expenses net | -4.479 M -278.95 % | 2.503 M -95.17 % | 51.820 M 2 955.10 % | -1.815 M 83.07 % | -10.722 M 56.18 % | -24.470 M -140.94 % | -10.156 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Net debt | 21.745 M 12.62 % | 19.309 M 45.49 % | 13.272 M -37.78 % | 21.330 M 34.63 % | 15.844 M -49.99 % | 31.679 M 95.07 % | 16.240 M |
Total investments | 0.000 -100.00 % | 3.233 M -92.79 % | 44.863 M -46.48 % | 83.822 M -26.83 % | 114.565 M 83.74 % | 62.351 M 667.87 % | 8.120 M |
Total debt | 35.764 M -7.06 % | 38.479 M -0.97 % | 38.856 M -14.42 % | 45.401 M 10.52 % | 41.078 M -0.13 % | 41.131 M 59.02 % | 25.865 M |
Accumulated other comprehensive income loss | -768.000 K 11.32 % | -866.000 K 0.35 % | -869.000 K -300.46 % | -217.000 K -177.50 % | 280.000 K 1 033.33 % | -30.000 K -250.00 % | 20.000 K |
Retained earnings | -609.524 M -1.59 % | -599.977 M -15.76 % | -518.314 M -8.28 % | -478.698 M -32.60 % | -361.015 M -39.37 % | -259.034 M -59.90 % | -161.995 M |
Common stock | 30.000 K 3.45 % | 29.000 K 0.00 % | 29.000 K 3.57 % | 28.000 K 0.00 % | 28.000 K 2 700.00 % | 1.000 K 0.00 % | 1.000 K |
Total equity | -11.592 M -1 218.77 % | -879.000 K -101.17 % | 75.019 M -29.04 % | 105.726 M -16.48 % | 126.583 M 156.06 % | -225.811 M -71.30 % | -131.824 M |
Other non current liabilities | 0.000 | 0.000 -100.00 % | 12.000 K -97.82 % | 550.000 K -85.90 % | 3.900 M -98.49 % | 259.058 M 118.95 % | 118.319 M |
Long term debt | 27.802 M -22.55 % | 35.897 M -6.85 % | 38.537 M -14.37 % | 45.006 M 12.11 % | 40.145 M -0.38 % | 40.298 M 176.18 % | 14.591 M |
Total non current liabilities | 27.802 M -22.55 % | 35.897 M -6.88 % | 38.549 M -15.38 % | 45.556 M 3.43 % | 44.045 M -85.29 % | 299.356 M 125.23 % | 132.910 M |
Other current liabilities | 3.200 M -76.47 % | 13.599 M -14.64 % | 15.931 M 63.75 % | 9.729 M -13.94 % | 11.305 M -57.95 % | 26.884 M 130.31 % | 11.673 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 510.000 K 27.18 % | 401.000 K 33.22 % | 301.000 K -3.22 % | 311.000 K -2.20 % | 318.000 K |
Short term debt | 7.962 M 208.37 % | 2.582 M 709.40 % | 319.000 K -59.62 % | 790.000 K -57.66 % | 1.866 M 124.01 % | 833.000 K -92.61 % | 11.274 M |
Total current liabilities | 12.438 M -34.34 % | 18.942 M -4.68 % | 19.872 M 7.36 % | 18.510 M -15.51 % | 21.907 M -31.35 % | 31.910 M 28.35 % | 24.862 M |
Total liabilities | 40.240 M -26.62 % | 54.839 M -6.13 % | 58.421 M -8.81 % | 64.066 M -2.86 % | 65.952 M -80.09 % | 331.266 M 109.97 % | 157.772 M |
Other non current assets | 94.000 K -97.46 % | 3.694 M 164.42 % | 1.397 M 21.27 % | 1.152 M 60.67 % | 717.000 K 654.74 % | 95.000 K 9.20 % | 87.000 K |
Long term investments | 0.000 | 0.000 | 0.000 -100.00 % | 7.120 M -18.40 % | 8.726 M | 0.000 | 0.000 |
Intangible assets | 0.000 | 0.000 -100.00 % | 1.583 M -68.42 % | 5.013 M -11.32 % | 5.653 M 37.54 % | 4.110 M | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 -100.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M | 0.000 |
Goodwill and intangible assets | 0.000 | 0.000 -100.00 % | 1.583 M -90.71 % | 17.039 M -3.62 % | 17.679 M 9.56 % | 16.136 M | 0.000 |
Property plant equipment net | 2.976 M -25.86 % | 4.014 M -69.34 % | 13.093 M -28.02 % | 18.191 M 29.70 % | 14.025 M 107.23 % | 6.768 M 72.57 % | 3.922 M |
Total non current assets | 3.070 M -60.17 % | 7.708 M -50.50 % | 15.573 M -64.20 % | 43.502 M 5.72 % | 41.147 M 78.91 % | 22.999 M 473.68 % | 4.009 M |
Other current assets | 1.891 M -76.99 % | 8.218 M -28.36 % | 11.471 M 109.48 % | 5.476 M 5.37 % | 5.197 M 164.34 % | 1.966 M 91.43 % | 1.027 M |
Short term investments | 0.000 -100.00 % | 3.233 M -92.79 % | 44.863 M -41.51 % | 76.702 M -27.53 % | 105.839 M 69.75 % | 62.351 M 667.87 % | 8.120 M |
cash and cash equivalents | 14.019 M -26.87 % | 19.170 M -25.07 % | 25.584 M 6.29 % | 24.071 M -4.61 % | 25.234 M 166.97 % | 9.452 M -1.80 % | 9.625 M |
Cash and short term investments | 14.019 M -37.42 % | 22.403 M -68.20 % | 70.447 M -30.09 % | 100.773 M -23.12 % | 131.073 M 82.55 % | 71.803 M 304.64 % | 17.745 M |
Total current assets | 25.578 M -44.70 % | 46.252 M -60.76 % | 117.867 M -6.67 % | 126.290 M -16.58 % | 151.388 M 83.60 % | 82.456 M 275.84 % | 21.939 M |
Inventory | 1.790 M -58.16 % | 4.278 M -67.90 % | 13.327 M -18.78 % | 16.408 M 26.62 % | 12.958 M 53.82 % | 8.424 M 180.52 % | 3.003 M |
Net receivables | 7.878 M -30.61 % | 11.353 M -49.81 % | 22.622 M 522.68 % | 3.633 M 68.19 % | 2.160 M 721.29 % | 263.000 K 60.37 % | 164.000 K |
Tax assets | 0.000 | 0.000 100.00 % | -500.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 1.276 M -53.78 % | 2.761 M 11.65 % | 2.473 M -67.11 % | 7.519 M -9.04 % | 8.266 M 112.93 % | 3.882 M 143.08 % | 1.597 M |
Tax payables | 0.000 | 0.000 -100.00 % | 639.000 K 800.00 % | 71.000 K -57.99 % | 169.000 K | 0.000 | 0.000 |
Deferred revenue non current | 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 |
Capital lease obligations | 3.195 M -19.34 % | 3.961 M -10.43 % | 4.422 M -11.31 % | 4.986 M 141.22 % | 2.067 M -28.40 % | 2.887 M | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 192.535 M | 0.000 | 0.000 |
Other total stockholders equity | 598.670 M -0.21 % | 599.935 M 0.97 % | 594.173 M 1.64 % | 584.613 M 19.97 % | 487.290 M 1 365.45 % | 33.252 M 10.29 % | 30.150 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 28.648 M -46.91 % | 53.960 M -59.56 % | 133.440 M -21.41 % | 169.792 M -11.81 % | 192.535 M 82.58 % | 105.455 M 306.41 % | 25.948 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 -100.00 % | 1.305 M -78.39 % | 6.039 M 51.01 % | 3.999 M -4.76 % | 4.199 M |
Stock based compensation | 459.000 K -84.86 % | 3.032 M -10.82 % | 3.400 M -75.28 % | 13.754 M 13.64 % | 12.103 M 304.24 % | 2.994 M 44.57 % | 2.071 M |
Change in working capital | -4.009 M -537.66 % | 916.000 K -65.16 % | 2.629 M 169.40 % | -3.788 M 37.88 % | -6.098 M -178.96 % | -2.186 M -246.12 % | 1.496 M |
Accounts receivables | -4.048 M -276.91 % | -1.074 M -137.61 % | -452.000 K 69.31 % | -1.473 M 22.35 % | -1.897 M -1 876.04 % | -96.000 K -469.23 % | 26.000 K |
Inventory | 2.488 M 200.16 % | -2.484 M -180.62 % | 3.081 M 179.57 % | -3.872 M 0.49 % | -3.891 M 28.22 % | -5.421 M -1 136.52 % | 523.000 K |
Accounts payables | -1.485 M -615.63 % | 288.000 K 110.10 % | -2.852 M -227.44 % | -871.000 K -138.15 % | 2.283 M 8.15 % | 2.111 M 11 627.78 % | 18.000 K |
Other working capital | -964.000 K -123.03 % | 4.186 M 48.33 % | 2.822 M 16.23 % | 2.428 M 193.64 % | -2.593 M -312.54 % | 1.220 M 31.32 % | 929.000 K |
Other non cash items | -24.601 M 13.14 % | -28.324 M 46.21 % | -52.653 M -32 808.13 % | -160.000 K -118.52 % | 864.000 K -97.39 % | 33.079 M 680.17 % | 4.240 M |
Net cash provided by operating activities | -31.660 M 49.84 % | -63.118 M 25.77 % | -85.032 M 14.70 % | -99.682 M -17.04 % | -85.169 M -52.13 % | -55.986 M -65.74 % | -33.780 M |
Investments in property plant and equipment | 0.000 100.00 % | -219.000 K 94.50 % | -3.983 M 60.06 % | -9.973 M 11.15 % | -11.225 M 16.20 % | -13.395 M -557.26 % | -2.038 M |
Acquisitions net | 18.672 M 9.84 % | 17.000 M -75.71 % | 70.000 M 341.06 % | -29.039 M -155.21 % | 52.599 M 1 853.30 % | -3.000 M | 0.000 |
Purchases of investments | 0.000 100.00 % | -39.765 M 27.05 % | -54.508 M 37.53 % | -87.258 M 23.92 % | -114.694 M -66.86 % | -68.735 M -380.53 % | -14.304 M |
Sales maturities of investments | 3.250 M -96.07 % | 82.750 M -11.25 % | 93.241 M -19.83 % | 116.297 M 87.29 % | 62.095 M 322.41 % | 14.700 M 26.72 % | 11.600 M |
Other investing activites | 227.000 K 118.74 % | -1.211 M | 0.000 -100.00 % | 29.039 M 155.21 % | -52.599 M | 0.000 100.00 % | -2.704 M |
Net cash used for investing activites | 22.149 M -62.17 % | 58.555 M -44.10 % | 104.750 M 449.41 % | 19.066 M 129.87 % | -63.824 M 9.38 % | -70.430 M -1 385.24 % | -4.742 M |
Debt repayment | -2.625 M | 0.000 100.00 % | -9.725 M | 0.000 | 0.000 -100.00 % | 62.000 M 66.60 % | 37.215 M |
Common stock issued | 0.000 -100.00 % | 29.000 K -89.68 % | 281.000 K -99.66 % | 82.657 M -50.29 % | 166.286 M 149.41 % | 66.671 M 19 058.33 % | 348.000 K |
Common stock repurchased | 0.000 | 0.000 100.00 % | -111.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -266.000 K 90.12 % | -2.693 M -18.11 % | -2.280 M 26.17 % | -3.088 M -66.65 % | -1.853 M -102.88 % | 64.339 M 32 231.16 % | 199.000 K |
Net cash used provided by financing activities | -2.891 M -8.52 % | -2.664 M 78.01 % | -12.116 M -115.23 % | 79.569 M -51.61 % | 164.433 M 30.15 % | 126.339 M 237.68 % | 37.414 M |
Effect of forex changes on cash | 221.000 K -89.37 % | 2.079 M 537.68 % | -475.000 K -309.48 % | -116.000 K -133.92 % | 342.000 K 456.25 % | -96.000 K -123.26 % | -43.000 K |
Net change in cash | -12.181 M -136.62 % | -5.148 M -172.23 % | 7.127 M 712.81 % | -1.163 M -107.37 % | 15.782 M 9 222.54 % | -173.000 K 84.97 % | -1.151 M |
Cash at beginning of period | 26.200 M -16.42 % | 31.348 M 29.42 % | 24.221 M -4.58 % | 25.384 M 164.36 % | 9.602 M -1.77 % | 9.775 M -10.53 % | 10.926 M |
Cash at end of period | 14.019 M -46.49 % | 26.200 M -16.42 % | 31.348 M 29.42 % | 24.221 M -4.58 % | 25.384 M 164.36 % | 9.602 M -1.77 % | 9.775 M |
Operating cash flow | -31.660 M 49.84 % | -63.118 M 25.77 % | -85.032 M 14.70 % | -99.682 M -17.04 % | -85.169 M -52.13 % | -55.986 M -65.74 % | -33.780 M |
Capital expenditure | -112.000 K 48.86 % | -219.000 K 94.50 % | -3.983 M 60.06 % | -9.973 M 11.15 % | -11.225 M 16.20 % | -13.395 M -557.26 % | -2.038 M |
Free CashFlow | -31.772 M 49.84 % | -63.337 M 28.85 % | -89.015 M 18.82 % | -109.655 M -13.76 % | -96.394 M -38.93 % | -69.381 M -93.70 % | -35.818 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 7.139 M 35.57 % | 5.266 M 27.60 % | 4.127 M 13.85 % | 3.625 M 148.13 % | -7.532 M -243.80 % | 5.238 M -0.96 % | 5.289 M 325.85 % | 1.242 M -74.97 % | 4.962 M 36.17 % | 3.644 M -10.60 % | 4.076 M 10.73 % | 3.681 M -15.61 % | 4.362 M -5.19 % | 4.601 M -2.29 % | 4.709 M 31.13 % | 3.591 M 39.51 % | 2.574 M -18.88 % | 3.173 M 179.81 % | 1.134 M -28.36 % | 1.583 M 136.62 % | 669.000 K 3.56 % | 646.000 K -11.99 % | 734.000 K -6.73 % | 787.000 K |
Net income | -1.406 M 74.92 % | -5.607 M -513.46 % | -914.000 K 43.58 % | -1.620 M 95.20 % | -33.765 M -155.08 % | -13.237 M 27.85 % | -18.346 M -12.45 % | -16.315 M -207.99 % | 15.108 M 174.10 % | -20.389 M -483.88 % | -3.492 M 91.57 % | -41.404 M -32.43 % | -31.264 M -9.66 % | -28.511 M 0.75 % | -28.727 M 1.56 % | -29.181 M 0.75 % | -29.402 M 6.03 % | -31.288 M -34.90 % | -23.193 M -28.15 % | -18.098 M 9.12 % | -19.914 M 37.93 % | -32.085 M -5.73 % | -30.345 M -106.50 % | -14.695 M |
Income before tax | -1.303 M -59.68 % | -816.000 K -125.41 % | -362.000 K 82.38 % | -2.055 M -105.71 % | 35.965 M 373.25 % | -13.162 M 28.26 % | -18.346 M -328.64 % | -4.280 M -128.18 % | 15.190 M 174.37 % | -20.425 M -457.21 % | 5.718 M 114.29 % | -40.017 M -28.00 % | -31.264 M -9.66 % | -28.511 M 0.75 % | -28.727 M 1.56 % | -29.181 M 0.67 % | -29.379 M 6.10 % | -31.288 M -34.90 % | -23.193 M -28.15 % | -18.098 M 9.12 % | -19.914 M 37.93 % | -32.085 M -5.73 % | -30.345 M -106.50 % | -14.695 M |
Income before tax ratio | -0.18 -17.79 % | -0.15 -76.66 % | -0.09 84.53 % | -0.57 88.13 % | -4.77 -90.03 % | -2.51 27.56 % | -3.47 -0.66 % | -3.45 -212.57 % | 3.06 154.62 % | -5.61 -499.55 % | 1.40 112.90 % | -10.87 -51.68 % | -7.17 -15.66 % | -6.20 -1.58 % | -6.10 24.93 % | -8.13 28.80 % | -11.41 -15.75 % | -9.86 51.79 % | -20.45 -78.89 % | -11.43 61.59 % | -29.77 40.07 % | -49.67 -20.14 % | -41.34 -121.41 % | -18.67 |
EBITDA | 322.000 K -61.48 % | 836.000 K -40.46 % | 1.404 M 548.56 % | -313.000 K -100.97 % | 32.423 M 350.64 % | -12.936 M 22.22 % | -16.632 M -512.37 % | -2.716 M -114.96 % | 18.155 M 204.50 % | -17.374 M -295.06 % | 8.907 M 124.26 % | -36.719 M -30.28 % | -28.185 M -11.50 % | -25.277 M 1.65 % | -25.700 M 1.95 % | -26.212 M 1.64 % | -26.650 M -1.48 % | -26.262 M -34.92 % | -19.465 M -3.34 % | -18.836 M -19.53 % | -15.758 M 47.25 % | -29.874 M -124.62 % | -13.300 M -43.13 % | -9.292 M |
Net income ratio | -0.20 81.50 % | -1.06 -380.77 % | -0.22 50.44 % | -0.45 -109.97 % | 4.48 277.39 % | -2.53 27.15 % | -3.47 73.59 % | -13.14 -531.43 % | 3.04 154.42 % | -5.60 -553.10 % | -0.86 92.38 % | -11.25 -56.93 % | -7.17 -15.66 % | -6.20 -1.58 % | -6.10 24.93 % | -8.13 28.86 % | -11.42 -15.84 % | -9.86 51.79 % | -20.45 -78.89 % | -11.43 61.59 % | -29.77 40.07 % | -49.67 -20.14 % | -41.34 -121.41 % | -18.67 |
Ratio EBITDA | 0.05 -71.59 % | 0.16 -53.33 % | 0.34 494.00 % | -0.09 97.99 % | -4.30 -74.30 % | -2.47 21.46 % | -3.14 -43.80 % | -2.19 -159.77 % | 3.66 176.74 % | -4.77 -318.18 % | 2.19 121.91 % | -9.98 -54.38 % | -6.46 -17.61 % | -5.49 -0.66 % | -5.46 25.23 % | -7.30 29.50 % | -10.35 -25.09 % | -8.28 51.78 % | -17.16 -44.26 % | -11.90 49.48 % | -23.55 49.07 % | -46.24 -155.21 % | -18.12 -53.47 % | -11.81 |
Gross profit ratio | 0.14 99.28 % | 0.07 185.00 % | -0.08 -904.26 % | -0.01 98.89 % | -0.75 -16.30 % | -0.64 -22.19 % | -0.52 25.04 % | -0.70 -3.36 % | -0.68 25.41 % | -0.91 34.19 % | -1.38 -55.71 % | -0.89 30.73 % | -1.28 -49.38 % | -0.86 -44.82 % | -0.59 36.91 % | -0.94 -4.07 % | -0.90 -45.13 % | -0.62 54.00 % | -1.35 -32.49 % | -1.02 59.86 % | -2.54 -1.03 % | -2.51 -8.28 % | -2.32 -31.30 % | -1.76 |
Weighted average shs out dil | 29.768 M -0.10 % | 29.799 M 0.26 % | 29.722 M 0.09 % | 29.694 M 1.47 % | 29.263 M 0.00 % | 29.263 M 0.77 % | 29.040 M 0.96 % | 28.764 M -22.75 % | 37.236 M 31.30 % | 28.360 M 0.04 % | 28.349 M 0.82 % | 28.118 M 0.59 % | 27.954 M -8.23 % | 30.460 M 8.20 % | 28.152 M 0.43 % | 28.032 M 0.48 % | 27.897 M 73.49 % | 16.080 M -34.73 % | 24.637 M 42.63 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M |
Weighted average shs out | 29.768 M -0.10 % | 29.799 M 0.26 % | 29.722 M 0.09 % | 29.694 M 1.47 % | 29.263 M 0.00 % | 29.263 M 0.77 % | 29.040 M 0.96 % | 28.764 M 1.03 % | 28.471 M 0.39 % | 28.360 M 0.07 % | 28.339 M 0.79 % | 28.118 M 0.59 % | 27.954 M -8.23 % | 30.460 M 8.20 % | 28.152 M 0.43 % | 28.032 M 0.48 % | 27.897 M 73.49 % | 16.080 M -34.73 % | 24.637 M 42.63 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M 0.00 % | 17.273 M |
EPS diluted | -0.05 75.26 % | -0.19 -516.88 % | -0.03 43.59 % | -0.05 95.29 % | -1.16 -156.41 % | -0.45 28.40 % | -0.63 -10.84 % | -0.57 -240.50 % | 0.41 156.33 % | -0.72 -551.54 % | 0.16 111.21 % | -1.42 -27.25 % | -1.12 -19.49 % | -0.94 8.27 % | -1.02 1.98 % | -1.04 0.86 % | -1.05 46.15 % | -1.95 -107.45 % | -0.94 10.48 % | -1.05 8.70 % | -1.15 38.17 % | -1.86 -5.68 % | -1.76 -107.06 % | -0.85 |
Earnings per share | -0.05 75.26 % | -0.19 -516.88 % | -0.03 43.59 % | -0.05 95.29 % | -1.16 -156.41 % | -0.45 28.40 % | -0.63 -10.84 % | -0.57 -207.43 % | 0.53 173.67 % | -0.72 -551.54 % | 0.16 111.21 % | -1.42 -27.25 % | -1.12 -19.49 % | -0.94 8.27 % | -1.02 1.98 % | -1.04 0.86 % | -1.05 46.15 % | -1.95 -107.45 % | -0.94 10.48 % | -1.05 8.70 % | -1.15 38.17 % | -1.86 -5.68 % | -1.76 -107.06 % | -0.85 |
Gross profit | 1.005 M 170.16 % | 372.000 K 208.45 % | -343.000 K -1 043.33 % | -30.000 K -100.53 % | 5.614 M 267.23 % | -3.357 M -21.02 % | -2.774 M -219.22 % | -869.000 K 74.13 % | -3.359 M -1.57 % | -3.307 M 41.17 % | -5.621 M -72.42 % | -3.260 M 41.55 % | -5.577 M -41.62 % | -3.938 M -41.50 % | -2.783 M 17.27 % | -3.364 M -45.19 % | -2.317 M -17.73 % | -1.968 M -28.71 % | -1.529 M 5.09 % | -1.611 M 5.01 % | -1.696 M -4.63 % | -1.621 M 4.70 % | -1.701 M -22.46 % | -1.389 M |
Income tax expense | 0.000 -100.00 % | 4.791 M 39 825.00 % | 12.000 K | 0.000 100.00 % | -12.000 K -116.00 % | 75.000 K -94.62 % | 1.395 M | 0.000 -100.00 % | 82.000 K 327.78 % | -36.000 K -100.39 % | 9.210 M 564.02 % | 1.387 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.363 M | 0.000 | 0.000 | 0.000 |
Cost of revenue | 6.125 M 25.15 % | 4.894 M 9.49 % | 4.470 M 22.30 % | 3.655 M 127.80 % | -13.146 M -252.95 % | 8.595 M 6.60 % | 8.063 M 281.95 % | 2.111 M -74.63 % | 8.321 M 19.71 % | 6.951 M -28.32 % | 9.697 M 39.71 % | 6.941 M -30.16 % | 9.939 M 16.40 % | 8.539 M 13.97 % | 7.492 M 7.72 % | 6.955 M 42.20 % | 4.891 M -4.86 % | 5.141 M 93.05 % | 2.663 M -16.62 % | 3.194 M 35.05 % | 2.365 M 4.32 % | 2.267 M -6.90 % | 2.435 M 11.90 % | 2.176 M |
General and administrative 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 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.164 M -4.23 % | 15.833 M 73.51 % | 9.125 M -10.85 % | 10.235 M 30.40 % | 7.849 M -1.62 % | 7.978 M 15.17 % | 6.927 M 69.24 % | 4.093 M |
Selling and marketing 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.235 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.093 M |
Other expenses | -538.000 K 77.91 % | -2.435 M -1 315.70 % | -172.000 K | 0.000 100.00 % | -3.628 M | 0.000 | 0.000 100.00 % | -1.007 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 118.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 2.018 M 1 824.79 % | -117.000 K -105.70 % | 2.053 M -38.48 % | 3.337 M 111.10 % | -30.072 M -345.95 % | 12.227 M -23.98 % | 16.083 M 265.27 % | 4.403 M -71.98 % | 15.716 M 0.58 % | 15.625 M -29.23 % | 22.078 M -1.38 % | 22.388 M -9.38 % | 24.705 M -1.59 % | 25.104 M 1.33 % | 24.775 M -3.31 % | 25.622 M 6.20 % | 24.126 M -0.21 % | 24.176 M 39.74 % | 17.301 M -4.98 % | 18.208 M 18.32 % | 15.389 M -46.65 % | 28.843 M 136.92 % | 12.174 M 43.73 % | 8.470 M |
Cost and expenses | 7.411 M 55.14 % | 4.777 M -26.77 % | 6.523 M 55.31 % | 4.200 M 109.72 % | -43.218 M -307.56 % | 20.822 M -13.77 % | 24.146 M 270.68 % | 6.514 M -72.90 % | 24.037 M 6.47 % | 22.576 M -28.95 % | 31.775 M 8.34 % | 29.329 M -15.34 % | 34.644 M 2.98 % | 33.643 M 4.26 % | 32.267 M -0.95 % | 32.577 M 12.27 % | 29.017 M -1.02 % | 29.317 M 46.85 % | 19.964 M -6.72 % | 21.402 M 20.55 % | 17.754 M -42.93 % | 31.110 M 112.95 % | 14.609 M 37.23 % | 10.646 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.230 M -396.77 % | 4.795 M -29.47 % | 6.799 M 624.84 % | 938.000 K -85.04 % | 6.269 M 5.43 % | 5.946 M -25.07 % | 7.935 M -0.85 % | 8.003 M -9.47 % | 8.840 M -4.94 % | 9.299 M 1.36 % | 9.174 M -2.09 % | 9.370 M 4.55 % | 8.962 M 7.42 % | 8.343 M 2.04 % | 8.176 M 2.55 % | 7.973 M 5.74 % | 7.540 M -63.86 % | 20.865 M 297.66 % | 5.247 M 19.88 % | 4.377 M |
Selling general and administrative expenses | 2.556 M 10.27 % | 2.318 M 4.18 % | 2.225 M -33.32 % | 3.337 M 127.32 % | -12.214 M -264.34 % | 7.432 M -19.95 % | 9.284 M 107.60 % | 4.472 M -52.66 % | 9.447 M -2.40 % | 9.679 M -31.56 % | 14.143 M -1.68 % | 14.385 M -9.33 % | 15.865 M 0.38 % | 15.805 M 1.31 % | 15.601 M -4.01 % | 16.252 M 7.17 % | 15.164 M -4.23 % | 15.833 M 73.51 % | 9.125 M -10.85 % | 10.235 M 30.40 % | 7.849 M -1.62 % | 7.978 M 15.17 % | 6.927 M 69.24 % | 4.093 M |
Interest income | 122.000 K -20.26 % | 153.000 K -26.09 % | 207.000 K -26.33 % | 281.000 K -23.01 % | 365.000 K -33.27 % | 547.000 K -33.62 % | 824.000 K -3.40 % | 853.000 K 48.09 % | 576.000 K 139.00 % | 241.000 K 792.59 % | 27.000 K 12.50 % | 24.000 K -14.29 % | 28.000 K 47.37 % | 19.000 K -34.48 % | 29.000 K -27.50 % | 40.000 K -6.98 % | 43.000 K 86.96 % | 23.000 K -75.79 % | 95.000 K -65.45 % | 275.000 K -36.19 % | 431.000 K -17.90 % | 525.000 K 267.13 % | 143.000 K 120.00 % | 65.000 K |
Interest expense | 1.375 M -1.43 % | 1.395 M -7.62 % | 1.510 M 2.17 % | 1.478 M -4.34 % | 1.545 M 9.65 % | 1.409 M 1.00 % | 1.395 M 6.73 % | 1.307 M -2.39 % | 1.339 M 20.74 % | 1.109 M -14.03 % | 1.290 M -8.58 % | 1.411 M 1.36 % | 1.392 M -3.40 % | 1.441 M -1.03 % | 1.456 M 4.90 % | 1.388 M -1.98 % | 1.416 M 3.66 % | 1.366 M -0.29 % | 1.370 M 1.18 % | 1.354 M -0.66 % | 1.363 M -2.22 % | 1.394 M -89.88 % | 13.769 M 139.79 % | 5.742 M |
Depreciation and amortization | 250.000 K -2.72 % | 257.000 K 0.39 % | 256.000 K -3.03 % | 264.000 K 108.03 % | -3.287 M -353.04 % | 1.299 M -10.48 % | 1.451 M 464.59 % | 257.000 K -84.19 % | 1.626 M -5.30 % | 1.717 M -11.45 % | 1.939 M 2.76 % | 1.887 M 11.86 % | 1.687 M -8.96 % | 1.853 M 1.65 % | 1.823 M 15.31 % | 1.581 M 20.41 % | 1.313 M 24.22 % | 1.057 M 27.97 % | 826.000 K 16.67 % | 708.000 K -20.98 % | 896.000 K 9.67 % | 817.000 K 12.07 % | 729.000 K 0.55 % | 725.000 K |
Operating income | -272.000 K -155.62 % | 489.000 K 62.46 % | 301.000 K 152.35 % | -575.000 K -101.61 % | 35.686 M 375.87 % | -12.936 M 24.66 % | -17.171 M -225.70 % | -5.272 M -131.34 % | 16.824 M 182.22 % | -20.461 M -237.06 % | 14.928 M 138.64 % | -38.630 M -29.20 % | -29.900 M -10.38 % | -27.089 M 0.77 % | -27.300 M 1.91 % | -27.833 M 0.62 % | -28.006 M -6.64 % | -26.262 M -34.92 % | -19.465 M -10.60 % | -17.600 M 0.40 % | -17.671 M 43.30 % | -31.164 M -124.61 % | -13.875 M -40.73 % | -9.859 M |
Operating income ratio | -0.04 -141.03 % | 0.09 27.32 % | 0.07 145.98 % | -0.16 96.65 % | -4.74 -91.85 % | -2.47 23.93 % | -3.25 23.52 % | -4.24 -225.19 % | 3.39 160.38 % | -5.61 -253.31 % | 3.66 134.90 % | -10.49 -53.10 % | -6.85 -16.42 % | -5.89 -1.56 % | -5.80 25.20 % | -7.75 28.76 % | -10.88 -31.46 % | -8.28 51.78 % | -17.16 -54.39 % | -11.12 57.91 % | -26.41 45.25 % | -48.24 -155.20 % | -18.90 -50.90 % | -12.53 |
Total other income expenses net | -1.031 M 21.00 % | -1.305 M -96.83 % | -663.000 K 55.20 % | -1.480 M -630.47 % | 279.000 K 223.45 % | -226.000 K 98.52 % | -15.286 M -1 640.93 % | 992.000 K 160.71 % | -1.634 M -4 638.89 % | 36.000 K 100.39 % | -9.210 M -564.02 % | -1.387 M -1.69 % | -1.364 M 4.08 % | -1.422 M 0.35 % | -1.427 M -5.86 % | -1.348 M 1.82 % | -1.373 M 72.68 % | -5.026 M -34.82 % | -3.728 M -648.59 % | -498.000 K 83.56 % | -3.029 M -228.88 % | -921.000 K 94.41 % | -16.470 M -240.57 % | -4.836 M |
2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 21.745 M -6.22 % | 23.187 M 2.98 % | 22.515 M 12.52 % | 20.009 M 3.63 % | 19.309 M 30.20 % | 14.830 M -5.69 % | 15.724 M -1.79 % | 16.010 M 20.63 % | 13.272 M 21.73 % | 10.903 M 243.74 % | -7.585 M -122.68 % | 33.446 M 56.80 % | 21.330 M 260.52 % | -13.288 M -135.15 % | 37.808 M 16.20 % | 32.538 M 105.36 % | 15.844 M 191.75 % | -17.268 M -203.16 % | 16.739 M -16.63 % | 20.078 M -36.62 % | 31.679 M |
Total investments | 0.000 | 0.000 | 0.000 -100.00 % | 1.495 M -53.76 % | 3.233 M -77.51 % | 14.375 M -54.31 % | 31.461 M -32.83 % | 46.839 M 4.40 % | 44.863 M 17.14 % | 38.299 M -9.67 % | 42.400 M -36.05 % | 66.306 M -20.90 % | 83.822 M 10.26 % | 76.023 M 2.88 % | 73.894 M -24.68 % | 98.113 M -14.36 % | 114.565 M 5.56 % | 108.531 M 2 054.68 % | 5.037 M -82.56 % | 28.880 M -53.68 % | 62.351 M |
Total debt | 35.764 M -0.05 % | 35.782 M -0.17 % | 35.842 M -6.83 % | 38.468 M -0.03 % | 38.479 M -1.16 % | 38.930 M 0.39 % | 38.779 M 0.08 % | 38.748 M -0.28 % | 38.856 M -0.13 % | 38.906 M -0.19 % | 38.982 M -14.82 % | 45.765 M 0.80 % | 45.401 M 0.44 % | 45.204 M 0.60 % | 44.935 M 9.15 % | 41.169 M 0.22 % | 41.078 M 0.11 % | 41.034 M 0.00 % | 41.034 M -0.11 % | 41.078 M -0.13 % | 41.131 M |
Accumulated other comprehensive income loss | -768.000 K 12.83 % | -881.000 K -1.73 % | -866.000 K 0.00 % | -866.000 K 0.00 % | -866.000 K 9.13 % | -953.000 K -6.96 % | -891.000 K -11.65 % | -798.000 K 8.17 % | -869.000 K 22.48 % | -1.121 M -38.57 % | -809.000 K -83.86 % | -440.000 K -102.76 % | -217.000 K -442.50 % | -40.000 K -125.64 % | 156.000 K 160.00 % | 60.000 K -78.57 % | 280.000 K 317.91 % | 67.000 K 3 450.00 % | -2.000 K 97.62 % | -84.000 K -180.00 % | -30.000 K |
Retained earnings | -609.524 M -0.23 % | -608.118 M -0.93 % | -602.511 M -0.15 % | -601.597 M -0.27 % | -599.977 M -5.96 % | -566.212 M -2.39 % | -552.975 M -3.43 % | -534.629 M -3.15 % | -518.314 M 2.83 % | -533.422 M -3.98 % | -512.997 M 1.10 % | -518.715 M -8.36 % | -478.698 M -6.99 % | -447.434 M -6.81 % | -418.923 M -7.36 % | -390.196 M -8.08 % | -361.015 M -8.87 % | -331.613 M -10.42 % | -300.325 M -8.37 % | -277.132 M -6.99 % | -259.034 M |
Common stock | 30.000 K 0.00 % | 30.000 K 0.00 % | 30.000 K 0.00 % | 30.000 K 3.45 % | 29.000 K 0.00 % | 29.000 K 0.00 % | 29.000 K 0.00 % | 29.000 K 0.00 % | 29.000 K 3.57 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 2 700.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K |
Total equity | -11.592 M -12.55 % | -10.299 M -114.34 % | -4.805 M -19.53 % | -4.020 M -357.34 % | -879.000 K -102.77 % | 31.706 M -27.51 % | 43.741 M -27.66 % | 60.466 M -19.40 % | 75.019 M 29.83 % | 57.781 M -24.62 % | 76.651 M 11.47 % | 68.762 M -34.96 % | 105.726 M -20.92 % | 133.687 M 76.24 % | 75.856 M -24.34 % | 100.261 M -20.79 % | 126.583 M -17.07 % | 152.644 M 157.83 % | -263.971 M -8.98 % | -242.222 M -7.27 % | -225.811 M |
Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.000 K 60.00 % | 20.000 K 81.82 % | 11.000 K -8.33 % | 12.000 K 20.00 % | 10.000 K -97.53 % | 405.000 K 34.11 % | 302.000 K -45.09 % | 550.000 K -32.76 % | 818.000 K -65.92 % | 2.400 M -20.00 % | 3.000 M -23.08 % | 3.900 M 8.09 % | 3.608 M -98.64 % | 264.555 M 0.08 % | 264.355 M 2.04 % | 259.058 M |
Long term debt | 27.802 M 0.00 % | 27.801 M -0.36 % | 27.901 M -22.09 % | 35.814 M -0.23 % | 35.897 M -6.09 % | 38.223 M -0.23 % | 38.313 M -0.25 % | 38.409 M -0.33 % | 38.537 M 0.06 % | 38.514 M -0.08 % | 38.545 M -14.84 % | 45.264 M 0.57 % | 45.006 M 0.60 % | 44.738 M 0.58 % | 44.481 M 10.61 % | 40.214 M 0.17 % | 40.145 M 0.04 % | 40.127 M -0.06 % | 40.152 M -0.18 % | 40.225 M -0.18 % | 40.298 M |
Total non current liabilities | 27.802 M 0.00 % | 27.801 M -0.36 % | 27.901 M -22.09 % | 35.814 M -0.23 % | 35.897 M -6.16 % | 38.255 M -0.20 % | 38.333 M -0.23 % | 38.420 M -0.33 % | 38.549 M 0.06 % | 38.524 M -1.09 % | 38.950 M -14.52 % | 45.566 M 0.02 % | 45.556 M 0.00 % | 45.556 M -2.83 % | 46.881 M 8.49 % | 43.214 M -1.89 % | 44.045 M 0.71 % | 43.735 M -85.65 % | 304.707 M 0.04 % | 304.580 M 1.75 % | 299.356 M |
Other current liabilities | 3.200 M -35.65 % | 4.973 M 80.57 % | 2.754 M 38.25 % | 1.992 M -81.42 % | 10.722 M 32.98 % | 8.063 M -27.69 % | 11.151 M 9.53 % | 10.181 M -36.82 % | 16.115 M 35.40 % | 11.902 M -11.16 % | 13.397 M 22.78 % | 10.911 M 7.77 % | 10.124 M -2.40 % | 10.373 M -2.44 % | 10.632 M 8.85 % | 9.768 M -20.18 % | 12.238 M 21.53 % | 10.070 M -52.59 % | 21.239 M 29.55 % | 16.395 M -38.67 % | 26.733 M |
Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 2.063 M -28.29 % | 2.877 M -61.32 % | 7.438 M 2 074.85 % | 342.000 K 15.15 % | 297.000 K -8.90 % | 326.000 K -42.91 % | 571.000 K 105.40 % | 278.000 K -35.35 % | 430.000 K 7.23 % | 401.000 K 5.80 % | 379.000 K 24.67 % | 304.000 K -36.53 % | 479.000 K 59.14 % | 301.000 K 3.79 % | 290.000 K 229.55 % | 88.000 K 144.44 % | 36.000 K -88.42 % | 311.000 K |
Short term debt | 7.962 M -0.24 % | 7.981 M 0.50 % | 7.941 M 199.21 % | 2.654 M 2.79 % | 2.582 M 82.60 % | 1.414 M 51.72 % | 932.000 K 174.93 % | 339.000 K 6.27 % | 319.000 K -59.31 % | 784.000 K -10.30 % | 874.000 K -12.77 % | 1.002 M 153.67 % | 395.000 K -57.62 % | 932.000 K 2.64 % | 908.000 K -52.46 % | 1.910 M 104.72 % | 933.000 K 2.87 % | 907.000 K 2.83 % | 882.000 K 3.40 % | 853.000 K 2.40 % | 833.000 K |
Total current liabilities | 12.438 M -15.19 % | 14.665 M 18.48 % | 12.378 M 25.36 % | 9.874 M -47.87 % | 18.942 M 28.27 % | 14.767 M -18.96 % | 18.221 M 6.49 % | 17.110 M -13.90 % | 19.872 M 8.46 % | 18.322 M -19.39 % | 22.729 M 31.28 % | 17.314 M -6.46 % | 18.510 M 1.81 % | 18.181 M 1.82 % | 17.856 M -3.33 % | 18.471 M -15.68 % | 21.907 M 35.82 % | 16.130 M -48.45 % | 31.293 M 26.45 % | 24.748 M -22.44 % | 31.910 M |
Total liabilities | 40.240 M -5.24 % | 42.466 M 5.43 % | 40.279 M -11.84 % | 45.688 M -16.69 % | 54.839 M 3.43 % | 53.022 M -6.25 % | 56.554 M 1.84 % | 55.530 M -4.95 % | 58.421 M 2.77 % | 56.846 M -7.84 % | 61.679 M -1.91 % | 62.880 M -1.85 % | 64.066 M 0.52 % | 63.737 M -1.54 % | 64.737 M 4.95 % | 61.685 M -6.47 % | 65.952 M 10.17 % | 59.865 M -82.18 % | 336.000 M 2.03 % | 329.328 M -0.59 % | 331.266 M |
Other non current assets | 94.000 K -94.22 % | 1.625 M -51.89 % | 3.378 M -0.91 % | 3.409 M -7.72 % | 3.694 M 436.92 % | 688.000 K -5.88 % | 731.000 K -11.07 % | 822.000 K -8.36 % | 897.000 K -82.01 % | 4.986 M -1.07 % | 5.040 M 388.37 % | 1.032 M -10.42 % | 1.152 M 6.08 % | 1.086 M 7.95 % | 1.006 M 4.03 % | 967.000 K 34.87 % | 717.000 K 48.76 % | 482.000 K 454.02 % | 87.000 K -75.97 % | 362.000 K 281.05 % | 95.000 K |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K 0.00 % | 300.000 K | 0.000 -100.00 % | 500.000 K -89.13 % | 4.600 M 2.22 % | 4.500 M 12.11 % | 4.014 M -43.62 % | 7.120 M 75.33 % | 4.061 M 480.14 % | 700.000 K -93.76 % | 11.225 M 28.64 % | 8.726 M -0.72 % | 8.789 M | 0.000 | 0.000 | 0.000 |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.433 M -3.37 % | 1.483 M -3.26 % | 1.533 M -3.16 % | 1.583 M -3.06 % | 1.633 M -2.97 % | 1.683 M -65.32 % | 4.853 M -3.19 % | 5.013 M -3.09 % | 5.173 M -3.00 % | 5.333 M -2.91 % | 5.493 M -2.83 % | 5.653 M 49.55 % | 3.780 M -2.83 % | 3.890 M -2.75 % | 4.000 M -2.68 % | 4.110 M |
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 -100.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M 0.00 % | 12.026 M |
Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.433 M -3.37 % | 1.483 M -3.26 % | 1.533 M -3.16 % | 1.583 M -3.06 % | 1.633 M -2.97 % | 1.683 M -65.32 % | 4.853 M -71.52 % | 17.039 M -0.93 % | 17.199 M -0.92 % | 17.359 M -0.91 % | 17.519 M -0.91 % | 17.679 M 11.85 % | 15.806 M -0.69 % | 15.916 M -0.69 % | 16.026 M -0.68 % | 16.136 M |
Property plant equipment net | 2.976 M -12.03 % | 3.383 M -7.03 % | 3.639 M -5.60 % | 3.855 M -3.96 % | 4.014 M -59.74 % | 9.970 M -7.50 % | 10.778 M -9.07 % | 11.853 M -9.47 % | 13.093 M -7.23 % | 14.114 M -9.28 % | 15.557 M -10.18 % | 17.320 M -4.79 % | 18.191 M -5.63 % | 19.277 M -4.46 % | 20.176 M 25.10 % | 16.128 M 14.99 % | 14.025 M 19.08 % | 11.778 M 22.83 % | 9.589 M 26.05 % | 7.607 M 12.40 % | 6.768 M |
Total non current assets | 3.070 M -38.70 % | 5.008 M -28.63 % | 7.017 M -3.40 % | 7.264 M -5.76 % | 7.708 M -36.25 % | 12.091 M -6.94 % | 12.992 M -8.56 % | 14.208 M -8.77 % | 15.573 M -24.89 % | 20.733 M -6.94 % | 22.280 M -18.15 % | 27.219 M -37.43 % | 43.502 M 4.51 % | 41.623 M 8.00 % | 38.541 M -15.92 % | 45.839 M 11.40 % | 41.147 M 11.65 % | 36.855 M 44.01 % | 25.592 M 6.66 % | 23.995 M 4.33 % | 22.999 M |
Other current assets | 1.891 M 369.23 % | 403.000 K -40.91 % | 682.000 K -16.01 % | 812.000 K -90.12 % | 8.218 M -13.33 % | 9.482 M 0.38 % | 9.446 M 0.80 % | 9.371 M -27.96 % | 13.008 M 32.97 % | 9.783 M 6.57 % | 9.180 M -0.37 % | 9.214 M 68.26 % | 5.476 M -11.61 % | 6.195 M 105.88 % | 3.009 M -29.60 % | 4.274 M -17.76 % | 5.197 M 8.61 % | 4.785 M 20.26 % | 3.979 M 120.93 % | 1.801 M -8.39 % | 1.966 M |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 1.495 M -53.76 % | 3.233 M -77.51 % | 14.375 M -54.31 % | 31.461 M -32.83 % | 46.839 M 4.40 % | 44.863 M 17.14 % | 38.299 M -9.67 % | 42.400 M -31.93 % | 62.292 M -18.79 % | 76.702 M 6.59 % | 71.962 M -2.61 % | 73.894 M -14.95 % | 86.888 M -17.91 % | 105.839 M 6.11 % | 99.742 M 1 880.19 % | 5.037 M -82.56 % | 28.880 M -53.68 % | 62.351 M |
cash and cash equivalents | 14.019 M 11.31 % | 12.595 M -5.49 % | 13.327 M -27.80 % | 18.459 M -3.71 % | 19.170 M -20.46 % | 24.100 M 4.53 % | 23.055 M 1.39 % | 22.738 M -11.12 % | 25.584 M -8.64 % | 28.003 M -39.87 % | 46.567 M 278.01 % | 12.319 M -48.82 % | 24.071 M -58.85 % | 58.492 M 720.71 % | 7.127 M -17.43 % | 8.631 M -65.80 % | 25.234 M -56.72 % | 58.302 M 139.98 % | 24.295 M 15.69 % | 21.000 M 122.18 % | 9.452 M |
Cash and short term investments | 14.019 M 11.31 % | 12.595 M -5.49 % | 13.327 M -33.21 % | 19.954 M -10.93 % | 22.403 M -41.77 % | 38.475 M -29.42 % | 54.516 M -21.65 % | 69.577 M -1.23 % | 70.447 M 6.25 % | 66.302 M -25.48 % | 88.967 M 19.24 % | 74.611 M -25.96 % | 100.773 M -22.75 % | 130.454 M 61.01 % | 81.021 M -15.18 % | 95.519 M -27.13 % | 131.073 M -17.07 % | 158.044 M 438.81 % | 29.332 M -41.19 % | 49.880 M -30.53 % | 71.803 M |
Total current assets | 25.578 M -5.82 % | 27.159 M -4.56 % | 28.457 M -17.29 % | 34.404 M -25.62 % | 46.252 M -36.32 % | 72.637 M -16.80 % | 87.303 M -14.23 % | 101.788 M -13.64 % | 117.867 M 25.53 % | 93.894 M -19.09 % | 116.050 M 11.13 % | 104.423 M -17.31 % | 126.290 M -18.94 % | 155.801 M 52.67 % | 102.052 M -12.11 % | 116.107 M -23.31 % | 151.388 M -13.81 % | 175.654 M 278.26 % | 46.437 M -26.42 % | 63.111 M -23.46 % | 82.456 M |
Inventory | 1.790 M -57.29 % | 4.191 M -19.60 % | 5.213 M -11.46 % | 5.888 M 37.63 % | 4.278 M -72.80 % | 15.728 M 0.36 % | 15.671 M 4.91 % | 14.938 M 12.09 % | 13.327 M -8.69 % | 14.596 M -4.64 % | 15.307 M -13.13 % | 17.620 M 7.39 % | 16.408 M 9.66 % | 14.962 M 2.04 % | 14.663 M 5.97 % | 13.837 M 6.78 % | 12.958 M 18.53 % | 10.932 M -10.88 % | 12.266 M 17.28 % | 10.459 M 24.16 % | 8.424 M |
Net receivables | 7.878 M -20.98 % | 9.970 M 7.96 % | 9.235 M 19.16 % | 7.750 M -31.74 % | 11.353 M 26.82 % | 8.952 M 16.71 % | 7.670 M -2.94 % | 7.902 M -62.52 % | 21.085 M 556.24 % | 3.213 M 23.77 % | 2.596 M -12.83 % | 2.978 M -18.03 % | 3.633 M -13.29 % | 4.190 M 24.74 % | 3.359 M 35.61 % | 2.477 M 14.68 % | 2.160 M 14.10 % | 1.893 M 120.12 % | 860.000 K -11.43 % | 971.000 K 269.20 % | 263.000 K |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -300.000 K 0.00 % | -300.000 K | 0.000 100.00 % | -500.000 K 89.13 % | -4.600 M -2.22 % | -4.500 M | 0.000 | 0.000 | 0.000 100.00 % | -700.000 K | 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 |
Account payables | 1.276 M -25.42 % | 1.711 M 1.66 % | 1.683 M -46.82 % | 3.165 M 14.63 % | 2.761 M -41.92 % | 4.754 M -13.44 % | 5.492 M -1.38 % | 5.569 M 125.19 % | 2.473 M -46.68 % | 4.638 M -41.84 % | 7.975 M 66.81 % | 4.781 M -36.41 % | 7.519 M 17.17 % | 6.417 M 10.75 % | 5.794 M -5.14 % | 6.108 M -26.11 % | 8.266 M 75.02 % | 4.723 M -48.01 % | 9.084 M 21.70 % | 7.464 M 92.27 % | 3.882 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 187.000 K -38.49 % | 304.000 K -58.01 % | 724.000 K 13.30 % | 639.000 K 49.65 % | 427.000 K 108.29 % | 205.000 K 7.89 % | 190.000 K 167.61 % | 71.000 K -11.25 % | 80.000 K -63.30 % | 218.000 K 5.83 % | 206.000 K 21.89 % | 169.000 K 20.71 % | 140.000 K | 0.000 | 0.000 -100.00 % | 151.000 K |
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 |
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 |
Capital lease obligations | 3.195 M -6.82 % | 3.429 M -6.23 % | 3.657 M -4.86 % | 3.844 M -2.95 % | 3.961 M -4.99 % | 4.169 M 0.58 % | 4.145 M -1.82 % | 4.222 M -4.52 % | 4.422 M -3.79 % | 4.596 M -3.91 % | 4.783 M -3.80 % | 4.972 M -0.28 % | 4.986 M -3.39 % | 5.161 M -1.73 % | 5.252 M 186.99 % | 1.830 M -11.47 % | 2.067 M -9.02 % | 2.272 M -8.24 % | 2.476 M -7.61 % | 2.680 M -7.17 % | 2.887 M |
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 -100.00 % | 212.509 M 1 869.32 % | 10.791 M | 0.000 | 0.000 |
Other total stockholders equity | 598.670 M 0.00 % | 598.670 M 0.02 % | 598.542 M 0.02 % | 598.413 M -0.25 % | 599.935 M 0.18 % | 598.842 M 0.21 % | 597.578 M 0.29 % | 595.864 M 0.28 % | 594.173 M 0.32 % | 592.296 M 0.32 % | 590.429 M 0.43 % | 587.889 M 0.56 % | 584.613 M 0.60 % | 581.133 M 17.50 % | 494.595 M 0.86 % | 490.369 M 0.63 % | 487.290 M 0.65 % | 484.162 M 24 208 000.00 % | 2.000 K -99.99 % | 34.993 M 5.24 % | 33.252 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 |
Other liabilities | 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 assets | 28.648 M -10.94 % | 32.167 M -9.32 % | 35.474 M -14.87 % | 41.668 M -22.78 % | 53.960 M -36.31 % | 84.728 M -15.52 % | 100.295 M -13.54 % | 115.996 M -13.07 % | 133.440 M 16.41 % | 114.627 M -17.14 % | 138.330 M 5.08 % | 131.642 M -22.47 % | 169.792 M -14.00 % | 197.424 M 40.42 % | 140.593 M -13.19 % | 161.946 M -15.89 % | 192.535 M -9.40 % | 212.509 M 195.03 % | 72.029 M -17.31 % | 87.106 M -17.40 % | 105.455 M |
2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -47.948 M -1 369.00 % | -3.264 M -59.30 % | -2.049 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 294.000 K 37.38 % | 214.000 K -44.42 % | 385.000 K -6.55 % | 412.000 K 11.05 % | 371.000 K -90.21 % | 3.791 M 53.92 % | 2.463 M 520.31 % | -586.000 K -128.66 % | 2.045 M 6 916.67 % | -30.000 K -101.06 % | 2.835 M 433.14 % | -851.000 K |
Stock based compensation | 0.000 -100.00 % | 128.000 K -0.78 % | 129.000 K -36.14 % | 202.000 K 110.73 % | -1.883 M -247.57 % | 1.276 M -26.46 % | 1.735 M 196.08 % | 586.000 K -69.06 % | 1.894 M 0.53 % | 1.884 M -27.01 % | 2.581 M -14.87 % | 3.032 M -13.15 % | 3.491 M -2.40 % | 3.577 M -5.27 % | 3.776 M 29.76 % | 2.910 M 2.79 % | 2.831 M -55.59 % | 6.374 M 450.91 % | 1.157 M -33.54 % | 1.741 M 112.32 % | 820.000 K 0.99 % | 812.000 K 1.12 % | 803.000 K 43.65 % | 559.000 K |
Change in working capital | 2.141 M -63.77 % | 5.910 M 297.39 % | -2.994 M -2.67 % | -2.916 M -231.36 % | -880.000 K -633.33 % | 165.000 K -93.15 % | 2.408 M 136.77 % | 1.017 M -71.83 % | 3.610 M 200.64 % | -3.587 M -203.49 % | 3.466 M 168.03 % | -5.095 M -590.38 % | 1.039 M 138.97 % | -2.666 M -169.02 % | -991.000 K 15.30 % | -1.170 M -10.80 % | -1.056 M 83.84 % | -6.533 M -972.23 % | 749.000 K 0.94 % | 742.000 K 108.29 % | -8.951 M -251.25 % | 5.918 M 493.58 % | 997.000 K 764.67 % | -150.000 K |
Accounts receivables | -549.000 K 53.36 % | -1.177 M 21.69 % | -1.503 M -83.52 % | -819.000 K 64.67 % | -2.318 M -260.08 % | 1.448 M 850.26 % | -193.000 K -111.27 % | 1.712 M 296.33 % | -872.000 K -41.33 % | -617.000 K -261.52 % | 382.000 K -41.68 % | 655.000 K 17.59 % | 557.000 K 167.03 % | -831.000 K 5.78 % | -882.000 K -178.23 % | -317.000 K -18.73 % | -267.000 K 74.15 % | -1.033 M -1 030.63 % | 111.000 K 115.68 % | -708.000 K -217.80 % | 601.000 K 244.12 % | -417.000 K -5 857.14 % | -7.000 K 97.44 % | -273.000 K |
Inventory | 2.401 M 134.93 % | 1.022 M 51.41 % | 675.000 K 141.93 % | -1.610 M -1 839.76 % | -83.000 K -45.61 % | -57.000 K 92.22 % | -733.000 K -213.25 % | -234.000 K -118.44 % | 1.269 M 78.48 % | 711.000 K -69.26 % | 2.313 M 290.84 % | -1.212 M 35.12 % | -1.868 M -524.75 % | -299.000 K 63.80 % | -826.000 K 6.03 % | -879.000 K 56.61 % | -2.026 M -215.71 % | 1.751 M 196.90 % | -1.807 M 0.11 % | -1.809 M -13.63 % | -1.592 M 14.78 % | -1.868 M -57.11 % | -1.189 M -54.02 % | -772.000 K |
Accounts payables | -435.000 K -1 653.57 % | 28.000 K 101.89 % | -1.482 M -466.83 % | 404.000 K 39.31 % | 290.000 K 135.11 % | -826.000 K -1 585.71 % | -49.000 K -130.43 % | 161.000 K 109.09 % | 77.000 K 102.43 % | -3.165 M -210.01 % | 2.877 M 208.94 % | -2.641 M -380.36 % | 942.000 K 3.06 % | 914.000 K 243.71 % | -636.000 K 69.58 % | -2.091 M -236.67 % | 1.530 M 133.75 % | -4.533 M -369.18 % | 1.684 M -53.25 % | 3.602 M 572.70 % | -762.000 K -163.98 % | 1.191 M 154.49 % | 468.000 K -61.45 % | 1.214 M |
Other working capital | 724.000 K -88.01 % | 6.037 M 982.60 % | -684.000 K 23.23 % | -891.000 K -172.38 % | 1.231 M 407.75 % | -400.000 K -111.82 % | 3.383 M 643.89 % | -622.000 K -119.83 % | 3.136 M 707.75 % | -516.000 K 75.50 % | -2.106 M -11.02 % | -1.897 M -234.73 % | 1.408 M 157.47 % | -2.450 M -281.08 % | 1.353 M -36.09 % | 2.117 M 822.53 % | -293.000 K 89.22 % | -2.718 M -457.16 % | 761.000 K 321.87 % | -343.000 K 95.23 % | -7.198 M -202.65 % | 7.012 M 306.49 % | 1.725 M 640.75 % | -319.000 K |
Other non cash items | -5.138 M -20.36 % | -4.269 M -6.62 % | -4.004 M 67.77 % | -12.424 M -117.81 % | 69.750 M 35 506.09 % | -197.000 K -173.23 % | 269.000 K 102.02 % | -13.308 M 62.21 % | -35.217 M -928.53 % | -3.424 M 90.01 % | -34.273 M -372.35 % | 12.584 M 479.37 % | 2.172 M 236.35 % | -1.593 M -1 952.33 % | 86.000 K 110.42 % | -825.000 K -145.53 % | 1.812 M 462.73 % | 322.000 K -59.50 % | 795.000 K 138.50 % | -2.065 M -3 400.00 % | -59.000 K -100.37 % | 15.829 M 26.82 % | 12.481 M 158.51 % | 4.828 M |
Net cash provided by operating activities | -4.058 M -9.73 % | -3.698 M 46.98 % | -6.975 M 58.80 % | -16.929 M 6.02 % | -18.013 M -28.59 % | -14.008 M 3.94 % | -14.582 M 7.29 % | -15.728 M -21.18 % | -12.979 M 45.55 % | -23.835 M -15.65 % | -20.609 M 25.35 % | -27.609 M -22.27 % | -22.581 M 16.94 % | -27.186 M -14.99 % | -23.642 M 10.01 % | -26.273 M -8.88 % | -24.131 M 8.17 % | -26.277 M -52.75 % | -17.203 M 2.02 % | -17.558 M 30.22 % | -25.163 M -187.94 % | -8.739 M 30.09 % | -12.500 M -30.43 % | -9.584 M |
Investments in property plant and equipment | 36.000 K 820.00 % | -5.000 K 86.84 % | -38.000 K 63.81 % | -105.000 K -108.94 % | 1.175 M 386.59 % | -410.000 K 45.48 % | -752.000 K -224.14 % | -232.000 K 84.64 % | -1.510 M -100.00 % | -755.000 K -19.84 % | -630.000 K 42.10 % | -1.088 M 67.87 % | -3.386 M -353.89 % | -746.000 K 65.27 % | -2.148 M 41.84 % | -3.693 M -8.52 % | -3.403 M -0.77 % | -3.377 M -22.27 % | -2.762 M -64.11 % | -1.683 M 37.94 % | -2.712 M 73.84 % | -10.367 M -3 438.23 % | -293.000 K -1 173.91 % | -23.000 K |
Acquisitions net | 5.437 M 152.91 % | -10.276 M -445.30 % | 2.976 M -59.23 % | 7.300 M 757.07 % | -1.111 M | 0.000 100.00 % | -15.889 M -193.46 % | 17.000 M -15.00 % | 20.000 M 703.86 % | 2.488 M -95.02 % | 50.000 M | 0.000 100.00 % | -17.238 M 78.07 % | -78.610 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 M 433.33 % | -3.000 M | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.244 M 73.20 % | -4.641 M 20.82 % | -5.861 M 79.08 % | -28.019 M -31.71 % | -21.273 M 35.99 % | -33.235 M | 0.000 | 0.000 100.00 % | -17.238 M 71.69 % | -60.886 M -6 088 700.00 % | 1.000 K 100.01 % | -9.135 M -48.15 % | -6.166 M 94.32 % | -108.528 M | 0.000 | 0.000 | 0.000 100.00 % | -46.527 M -109.51 % | -22.208 M | 0.000 |
Sales maturities of investments | 0.000 | 0.000 -100.00 % | 1.500 M -14.29 % | 1.750 M -86.00 % | 12.500 M -43.18 % | 22.000 M 1.15 % | 21.750 M -17.92 % | 26.500 M 76.67 % | 15.000 M -59.84 % | 37.355 M 56.96 % | 23.799 M 39.28 % | 17.087 M 85.73 % | 9.200 M -84.17 % | 58.100 M 142.11 % | 23.997 M -4.01 % | 25.000 M 246.24 % | -17.095 M -441.90 % | 5.000 M -78.90 % | 23.695 M -29.06 % | 33.400 M 960.32 % | 3.150 M -8.70 % | 3.450 M | 0.000 -100.00 % | 8.100 M |
Other investing activites | 0.000 -100.00 % | 13.258 M 42 667.74 % | 31.000 K -89.12 % | 285.000 K 385.00 % | -100.000 K | 0.000 -100.00 % | 15.889 M | 0.000 -100.00 % | 13.727 M 107.73 % | 6.608 M 365.59 % | -2.488 M -114.56 % | 17.087 M -0.88 % | 17.238 M -78.07 % | 78.610 M 227.57 % | 23.998 M 51.26 % | 15.865 M -7.20 % | 17.095 M 116.51 % | -103.528 M -536.92 % | 23.695 M -29.06 % | 33.400 M 960.32 % | 3.150 M 131.50 % | -10.000 M 60.33 % | -25.208 M -411.21 % | 8.100 M |
Net cash used for investing activites | 5.473 M 83.84 % | 2.977 M -33.39 % | 4.469 M -51.58 % | 9.230 M -17.74 % | 11.220 M -33.80 % | 16.949 M 11.97 % | 15.137 M -0.73 % | 15.249 M 24.82 % | 12.217 M 108.73 % | 5.853 M -91.72 % | 70.681 M 341.78 % | 15.999 M 240.05 % | -11.424 M -223.44 % | -3.532 M -116.16 % | 21.850 M 79.51 % | 12.172 M 227.20 % | -9.569 M 91.05 % | -106.905 M -610.70 % | 20.933 M -34.00 % | 31.717 M 7 141.32 % | 438.000 K 100.82 % | -53.444 M -109.58 % | -25.501 M -415.72 % | 8.077 M |
Debt repayment | -225.000 K | 0.000 100.00 % | -2.625 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.063 M -218.24 % | 899.000 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 -100.00 % | 62.000 M | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 248.000 K 3 642.86 % | -7.000 K -100.01 % | 82.616 M 18 259.11 % | 450.000 K 166.27 % | 169.000 K | 0.000 -100.00 % | 166.286 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 275.000 K 209.13 % | -252.000 K -447.83 % | -46.000 K 78.80 % | -217.000 K -342.86 % | -49.000 K -188.24 % | -17.000 K 62.22 % | -45.000 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 |
Dividends paid | 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 | 0.000 | 0.000 |
Other financing activites | 0.000 | 0.000 -100.00 % | 1.000 K 102.38 % | -42.000 K 94.55 % | -770.000 K 54.25 % | -1.683 M -6 832.00 % | 25.000 K 525.00 % | 4.000 K -99.64 % | 1.097 M 181.87 % | -1.340 M 88.40 % | -11.556 M -27 414.29 % | -42.000 K 91.72 % | -507.000 K -17.36 % | -432.000 K -288.65 % | 229.000 K 109.63 % | -2.378 M -649.19 % | 433.000 K -99.74 % | 167.115 M 31 571.75 % | -531.000 K 79.45 % | -2.584 M -9 328.57 % | 28.000 K -99.90 % | 28.360 M -21.11 % | 35.951 M | 0.000 |
Net cash used provided by financing activities | -225.000 K | 0.000 100.00 % | -2.624 M -6 147.62 % | -42.000 K 91.52 % | -495.000 K 74.42 % | -1.935 M -9 114.29 % | -21.000 K 90.14 % | -213.000 K -1 320.00 % | -15.000 K 96.72 % | -458.000 K 96.05 % | -11.601 M -27 521.43 % | -42.000 K 91.83 % | -514.000 K -100.63 % | 82.232 M 35 809.17 % | 229.000 K 109.63 % | -2.378 M -649.19 % | 433.000 K -99.74 % | 167.115 M 31 571.75 % | -531.000 K 79.45 % | -2.584 M -9 328.57 % | 28.000 K -99.90 % | 28.360 M -71.05 % | 97.951 M | 0.000 |
Effect of forex changes on cash | 234.000 K 2 227.27 % | -11.000 K -450.00 % | -2.000 K | 0.000 -100.00 % | 2.373 M 4 463.46 % | 52.000 K 114.69 % | -354.000 K 54.56 % | -779.000 K -2 682.14 % | -28.000 K 77.42 % | -124.000 K 44.39 % | -223.000 K -123.00 % | -100.000 K -202.04 % | 98.000 K 165.77 % | -149.000 K -352.54 % | 59.000 K 147.58 % | -124.000 K -162.31 % | 199.000 K 168.92 % | 74.000 K -22.92 % | 96.000 K 455.56 % | -27.000 K 41.30 % | -46.000 K -21.05 % | -38.000 K -2 000.00 % | 2.000 K 114.29 % | -14.000 K |
Net change in cash | 1.424 M 294.54 % | -732.000 K 85.74 % | -5.132 M 33.70 % | -7.741 M -57.50 % | -4.915 M -564.56 % | 1.058 M 487.78 % | 180.000 K 112.24 % | -1.471 M -82.73 % | -805.000 K 95.66 % | -18.564 M -148.54 % | 38.248 M 425.46 % | -11.752 M 65.86 % | -34.421 M -167.01 % | 51.365 M 3 515.23 % | -1.504 M 90.94 % | -16.603 M 49.79 % | -33.068 M -197.24 % | 34.007 M 932.08 % | 3.295 M -71.47 % | 11.548 M 146.67 % | -24.743 M 26.93 % | -33.861 M -156.46 % | 59.972 M 4 042.93 % | -1.521 M |
Cash at beginning of period | 12.595 M -5.49 % | 13.327 M -27.80 % | 18.459 M -29.55 % | 26.200 M -15.80 % | 31.115 M 3.52 % | 30.057 M 0.60 % | 29.877 M -4.69 % | 31.348 M -2.50 % | 32.153 M -36.60 % | 50.717 M 306.74 % | 12.469 M -48.52 % | 24.221 M -58.70 % | 58.642 M 705.85 % | 7.277 M -17.13 % | 8.781 M -65.41 % | 25.384 M -56.57 % | 58.452 M 139.12 % | 24.445 M 15.58 % | 21.150 M 120.27 % | 9.602 M -72.04 % | 34.345 M -49.65 % | 68.206 M 728.35 % | 8.234 M -15.59 % | 9.755 M |
Cash at end of period | 14.019 M 11.31 % | 12.595 M -5.49 % | 13.327 M -27.80 % | 18.459 M -29.55 % | 26.200 M -15.80 % | 31.115 M 3.52 % | 30.057 M 0.60 % | 29.877 M -4.69 % | 31.348 M -2.50 % | 32.153 M -36.60 % | 50.717 M 306.74 % | 12.469 M -48.52 % | 24.221 M -58.70 % | 58.642 M 705.85 % | 7.277 M -17.13 % | 8.781 M -65.41 % | 25.384 M -56.57 % | 58.452 M 139.12 % | 24.445 M 15.58 % | 21.150 M 120.27 % | 9.602 M -72.04 % | 34.345 M -49.65 % | 68.206 M 728.35 % | 8.234 M |
Operating cash flow | -4.058 M -9.73 % | -3.698 M 46.98 % | -6.975 M 58.80 % | -16.929 M 6.02 % | -18.013 M -28.59 % | -14.008 M 3.94 % | -14.582 M 7.29 % | -15.728 M -21.18 % | -12.979 M 45.55 % | -23.835 M -15.65 % | -20.609 M 25.35 % | -27.609 M -22.27 % | -22.581 M 16.94 % | -27.186 M -14.99 % | -23.642 M 10.01 % | -26.273 M -8.88 % | -24.131 M 8.17 % | -26.277 M -52.75 % | -17.203 M 2.02 % | -17.558 M 30.22 % | -25.163 M -187.94 % | -8.739 M 30.09 % | -12.500 M -30.43 % | -9.584 M |
Capital expenditure | 36.000 K 820.00 % | -5.000 K 86.84 % | -38.000 K 63.81 % | -105.000 K -108.94 % | 1.175 M 386.59 % | -410.000 K 45.48 % | -752.000 K -2 908.00 % | -25.000 K 98.34 % | -1.510 M -100.00 % | -755.000 K -19.84 % | -630.000 K 42.10 % | -1.088 M 67.87 % | -3.386 M -353.89 % | -746.000 K 65.27 % | -2.148 M 41.84 % | -3.693 M -8.52 % | -3.403 M -0.77 % | -3.377 M -22.27 % | -2.762 M -64.11 % | -1.683 M 37.94 % | -2.712 M 73.84 % | -10.367 M -3 438.23 % | -293.000 K -1 173.91 % | -23.000 K |
Free CashFlow | -4.022 M -8.61 % | -3.703 M 47.20 % | -7.013 M 58.83 % | -17.034 M -1.16 % | -16.838 M -16.78 % | -14.418 M 5.97 % | -15.334 M 2.66 % | -15.753 M -8.72 % | -14.489 M 41.08 % | -24.590 M -15.78 % | -21.239 M 25.99 % | -28.697 M -10.51 % | -25.967 M 7.03 % | -27.932 M -8.31 % | -25.790 M 13.94 % | -29.966 M -8.83 % | -27.534 M 7.15 % | -29.654 M -48.53 % | -19.965 M -3.76 % | -19.241 M 30.97 % | -27.875 M -45.90 % | -19.106 M -49.35 % | -12.793 M -33.16 % | -9.607 M |
2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 |