
La Perla Fashion Holding N.V. ALPER.PA
Trading inactive
Finances
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|
Revenue | 69.093 M -4.23 % | 72.148 M 8.92 % | 66.237 M -22.82 % | 85.821 M -19.22 % | 106.240 M -20.68 % | 133.931 M -3.02 % | 138.096 M |
Net income | -49.436 M -9.07 % | -45.327 M 66.76 % | -136.366 M -53.15 % | -89.041 M -277.84 % | 50.067 M 126.65 % | -187.850 M -157.60 % | -72.924 M |
Income before tax | -48.782 M -8.83 % | -44.822 M 67.18 % | -136.566 M -54.68 % | -88.289 M -274.04 % | 50.729 M 127.55 % | -184.127 M -153.35 % | -72.676 M |
Income before tax ratio | -0.71 -13.65 % | -0.62 69.87 % | -2.06 -100.41 % | -1.03 -315.45 % | 0.48 134.73 % | -1.37 -161.23 % | -0.53 |
EBITDA | -31.850 M 23.19 % | -41.466 M 1.90 % | -42.267 M 4.51 % | -44.261 M 48.53 % | -85.990 M 51.91 % | -178.812 M -158.84 % | -69.081 M |
Net income ratio | -0.72 -13.89 % | -0.63 69.48 % | -2.06 -98.43 % | -1.04 -320.16 % | 0.47 133.60 % | -1.40 -165.61 % | -0.53 |
Ratio EBITDA | -0.46 19.79 % | -0.57 9.93 % | -0.64 -23.73 % | -0.52 36.28 % | -0.81 39.38 % | -1.34 -166.89 % | -0.50 |
Gross profit ratio | 0.66 7.73 % | 0.61 13.30 % | 0.54 10.42 % | 0.49 -51.21 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
Weighted average shs out dil | 105.111 M 14.76 % | 91.588 M -12.87 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M |
Weighted average shs out | 105.111 M 14.76 % | 91.588 M -12.87 % | 105.111 M 0.00 % | 105.111 M 5.11 % | 100.000 M 0.00 % | 100.000 M -4.86 % | 105.111 M |
EPS diluted | -0.47 4.08 % | -0.49 62.31 % | -1.30 -52.94 % | -0.85 -277.08 % | 0.48 126.82 % | -1.79 -159.42 % | -0.69 |
Earnings per share | -0.47 4.08 % | -0.49 62.31 % | -1.30 -52.94 % | -0.85 -270.00 % | 0.50 127.93 % | -1.79 -159.42 % | -0.69 |
Gross profit | 45.431 M 3.17 % | 44.037 M 23.41 % | 35.684 M -14.78 % | 41.871 M -60.59 % | 106.240 M -20.68 % | 133.931 M -3.02 % | 138.096 M |
Income tax expense | 654.000 K 29.50 % | 505.000 K 352.50 % | -200.000 K -126.60 % | 752.000 K 13.60 % | 662.000 K | 0.000 -100.00 % | 248.000 K |
Cost of revenue | 23.662 M -15.83 % | 28.111 M -7.99 % | 30.553 M -30.48 % | 43.950 M | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 40.944 M -2.39 % | 41.945 M 11.05 % | 37.772 M 6.00 % | 35.634 M | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 36.337 M -12.19 % | 41.381 M 8.53 % | 38.128 M -24.50 % | 50.498 M | 0.000 | 0.000 | 0.000 |
Other expenses | 8.538 M -50.56 % | 17.271 M 450.38 % | 3.138 M 181.69 % | 1.114 M 100.56 % | -197.556 M 36.83 % | -312.743 M -50.95 % | -207.177 M |
Operating expenses | 85.819 M -2.58 % | 88.095 M -41.45 % | 150.452 M 31.24 % | 114.636 M 158.03 % | -197.556 M 36.83 % | -312.743 M -50.95 % | -207.177 M |
Cost and expenses | 109.481 M -5.79 % | 116.206 M -35.80 % | 181.005 M 14.14 % | 158.586 M 180.27 % | -197.556 M 36.83 % | -312.743 M -50.95 % | -207.177 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 77.281 M -7.25 % | 83.326 M 9.78 % | 75.900 M -11.88 % | 86.132 M | 0.000 | 0.000 | 0.000 |
Interest income | 20.000 K 300.00 % | 5.000 K -28.57 % | 7.000 K -68.18 % | 22.000 K -99.51 % | 4.474 M | 0.000 | 0.000 |
Interest expense | 24.360 M 16.53 % | 20.905 M 5.86 % | 19.747 M 9.72 % | 17.997 M | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 8.538 M 94.62 % | 4.387 M -78.65 % | 20.548 M -19.15 % | 25.416 M 377.21 % | 5.326 M 10 041.67 % | 52.516 K 130.17 % | 22.816 K |
Operating income | -40.388 M 8.33 % | -44.058 M 61.61 % | -114.768 M -57.72 % | -72.765 M 20.32 % | -91.316 M 48.93 % | -178.812 M -158.84 % | -69.081 M |
Operating income ratio | -0.58 4.28 % | -0.61 64.76 % | -1.73 -104.36 % | -0.85 1.36 % | -0.86 35.62 % | -1.34 -166.89 % | -0.50 |
Total other income expenses net | -8.394 M -998.69 % | -764.000 K 98.99 % | -75.335 M -304.79 % | -18.611 M -124.31 % | 76.542 M 1 540.11 % | -5.315 M -47.84 % | -3.595 M |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|
Net debt | 367.159 M 10.97 % | 330.868 M 24.22 % | 266.365 M 20.89 % | 220.330 M 212.02 % | 70.613 M -51.24 % | 144.813 M 1 198.23 % | -13.186 M |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 371.315 M 9.85 % | 338.006 M 23.36 % | 274.005 M 18.22 % | 231.773 M 124.76 % | 103.118 M -36.45 % | 162.272 M | 0.000 |
Accumulated other comprehensive income loss | -3.538 M -37 658.80 % | -9.370 K 99.65 % | -2.674 M 69.43 % | -8.748 M | 0.000 | 0.000 | 0.000 |
Retained earnings | -350.835 M -16.40 % | -301.399 M -17.70 % | -256.072 M -113.92 % | -119.706 M -10 872.14 % | -1.091 M | 0.000 | 0.000 |
Common stock | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 5.10 % | 1.000 M | 0.000 | 0.000 |
Total equity | -339.752 M -17.98 % | -287.977 M -22.05 % | -235.954 M -123.31 % | -105.662 M -4 905.00 % | 2.199 M | 0.000 100.00 % | -114.170 M |
Other non current liabilities | 7.860 M 3 555.81 % | 215.000 K 497.22 % | 36.000 K -28.00 % | 50.000 K -99.61 % | 12.873 M 134.97 % | -36.813 M -112.12 % | 303.826 M |
Long term debt | 314.469 M 4.07 % | 302.165 M 20.90 % | 249.930 M 21.85 % | 205.109 M 6.02 % | 193.468 M 27.30 % | 151.976 M | 0.000 |
Total non current liabilities | 322.334 M 3.42 % | 311.686 M 19.54 % | 260.729 M 19.58 % | 218.037 M 96.77 % | 110.806 M -3.78 % | 115.163 M -62.10 % | 303.826 M |
Other current liabilities | 19.865 M 33.52 % | 14.878 M 10.04 % | 13.520 M 6.62 % | 12.680 M 33.52 % | 9.497 M -85.67 % | 66.260 M -12.48 % | 75.705 M |
Deferred revenue | 0.000 -100.00 % | 16.585 M 1.80 % | 16.292 M 8.49 % | 15.017 M -33.51 % | 22.587 M | 0.000 | 0.000 |
Short term debt | 56.846 M 58.61 % | 35.841 M 48.87 % | 24.075 M -9.71 % | 26.664 M -27.47 % | 36.765 M 257.08 % | 10.296 M | 0.000 |
Total current liabilities | 101.937 M 60.30 % | 63.593 M 4.36 % | 60.936 M 3.83 % | 58.691 M 47.06 % | 39.910 M -47.87 % | 76.556 M 1.12 % | 75.705 M |
Total liabilities | 424.271 M 13.05 % | 375.279 M 16.67 % | 321.665 M 16.24 % | 276.728 M 83.61 % | 150.716 M -21.39 % | 191.719 M -49.49 % | 379.531 M |
Other non current assets | 4.747 M -16.43 % | 5.680 M -4.23 % | 5.931 M -37.74 % | 9.526 M -10.28 % | 10.617 M -0.21 % | 10.639 M -33.39 % | 15.973 M |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 28.655 M 0.39 % | 28.543 M 8.56 % | 26.293 M -6.92 % | 28.249 M -11.89 % | 32.061 M -12.51 % | 36.644 M -39.48 % | 60.552 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 28.655 M 0.39 % | 28.543 M 8.56 % | 26.293 M -6.92 % | 28.249 M -11.89 % | 32.061 M -12.51 % | 36.644 M -39.48 % | 60.552 M |
Property plant equipment net | 8.997 M 3.34 % | 8.706 M 542.51 % | 1.355 M -98.18 % | 74.496 M 387.95 % | 15.267 M -21.51 % | 19.452 M -64.77 % | 55.219 M |
Total non current assets | 42.399 M -1.23 % | 42.929 M 27.84 % | 33.579 M -70.09 % | 112.271 M 93.75 % | 57.945 M -13.17 % | 66.735 M -49.34 % | 131.744 M |
Other current assets | 5.020 M -32.07 % | 7.390 M -33.92 % | 11.183 M 41.29 % | 7.915 M -54.24 % | 17.298 M 312.45 % | 4.194 M 35.90 % | 3.086 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 4.156 M -41.78 % | 7.138 M -6.57 % | 7.640 M -33.23 % | 11.443 M -64.80 % | 32.505 M 86.18 % | 17.459 M 32.41 % | 13.186 M |
Cash and short term investments | 4.156 M -41.78 % | 7.138 M -6.57 % | 7.640 M -33.23 % | 11.443 M -64.80 % | 32.505 M 86.18 % | 17.459 M 32.41 % | 13.186 M |
Total current assets | 42.120 M -5.08 % | 44.373 M -14.88 % | 52.132 M -11.33 % | 58.795 M -38.09 % | 94.970 M -24.01 % | 124.984 M -6.46 % | 133.617 M |
Inventory | 25.375 M 13.68 % | 22.321 M -18.26 % | 27.308 M -18.30 % | 33.424 M -24.13 % | 44.056 M -45.79 % | 81.273 M -7.69 % | 88.045 M |
Net receivables | 7.569 M -16.45 % | 9.059 M -0.45 % | 9.100 M 34.40 % | 6.771 M -20.69 % | 8.537 M -22.59 % | 11.029 M -24.72 % | 14.650 M |
Tax assets | 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 |
Account payables | 19.262 M 72.66 % | 11.156 M -45.75 % | 20.564 M 21.01 % | 16.994 M -1.17 % | 17.195 M | 0.000 | 0.000 |
Tax payables | 5.964 M 247.15 % | 1.718 M -38.13 % | 2.777 M 18.02 % | 2.353 M -17.44 % | 2.850 M | 0.000 | 0.000 |
Deferred revenue non current | 0.000 -100.00 % | 9.306 M -12.70 % | 10.660 M -16.58 % | 12.778 M 68.71 % | 7.574 M | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 35.247 M -33.93 % | 53.348 M -22.65 % | 68.969 M -30.41 % | 99.112 M -22.03 % | 127.115 M | 0.000 | 0.000 |
Preferred stock | 0.000 -100.00 % | 9.370 K -99.65 % | 2.674 M -69.43 % | 8.748 M | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 13.570 M -37.58 % | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M | 0.000 | 0.000 100.00 % | -114.127 M |
Deferred tax liabilities non current | 5.000 K -96.97 % | 165.000 K 60.19 % | 103.000 K 3.00 % | 100.000 K 19.05 % | 84.000 K | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 84.519 M -3.19 % | 87.302 M 1.86 % | 85.711 M -49.90 % | 171.066 M 11.87 % | 152.915 M -20.24 % | 191.719 M -27.75 % | 265.361 M |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|
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 | 15.005 M 815.89 % | -2.096 M -137.28 % | 5.623 M -64.87 % | 16.008 M 196.75 % | -16.545 M -110 200.00 % | -15.000 K |
Accounts receivables | 213.000 -90.16 % | 2.164 K 100.04 % | -5.108 M -1 131.92 % | 495.000 K | 0.000 | 0.000 |
Inventory | -2.004 M -155.79 % | 3.592 M -40.32 % | 6.019 M -44.20 % | 10.786 M 124.32 % | -44.352 M | 0.000 |
Accounts payables | -213.000 90.16 % | -2.164 K -100.04 % | 5.268 M 2 118.39 % | -261.000 K | 0.000 | 0.000 |
Other working capital | 17.009 M 399.03 % | -5.688 M -923.02 % | -556.000 K -111.15 % | 4.988 M -82.06 % | 27.807 M | 0.000 |
Other non cash items | 6.733 M 152.46 % | 2.667 M -94.96 % | 52.882 M 1 613.05 % | 3.087 M | 0.000 | 0.000 |
Net cash provided by operating activities | -19.380 M 50.20 % | -38.912 M 31.94 % | -57.175 M -28.40 % | -44.530 M -566.72 % | -6.679 M -7 239.56 % | -91.000 K |
Investments in property plant and equipment | -3.856 M 73.00 % | -14.282 M 18.81 % | -17.591 M -1 134.46 % | -1.425 M 97.29 % | -52.654 M | 0.000 |
Acquisitions net | 0.000 | 0.000 -100.00 % | 59.000 K -98.47 % | 3.853 M | 0.000 | 0.000 |
Purchases of investments | 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 |
Other investing activites | -861.000 K -120.87 % | 4.126 M 26.99 % | 3.249 M 511.86 % | 531.000 K 105.34 % | -9.942 M -1 372.89 % | -675.000 K |
Net cash used for investing activites | -4.717 M 53.55 % | -10.156 M 28.89 % | -14.283 M -582.70 % | 2.959 M 104.73 % | -62.596 M -9 173.48 % | -675.000 K |
Debt repayment | 31.129 M -48.54 % | 60.490 M -16.43 % | 72.379 M 139.45 % | 30.227 M -70.69 % | 103.118 M | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 21.792 M | 0.000 | 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 | -9.148 M -29.58 % | -7.060 M 16.09 % | -8.414 M 71.77 % | -29.800 M | 0.000 | 0.000 |
Net cash used provided by financing activities | 21.981 M -58.86 % | 53.430 M -16.47 % | 63.965 M 187.88 % | 22.219 M -78.45 % | 103.118 M | 0.000 |
Effect of forex changes on cash | -966.000 K 79.71 % | -4.760 M -229.03 % | 3.689 M 316.87 % | -1.701 M -10.89 % | -1.534 M | 0.000 |
Net change in cash | -3.082 M -674.37 % | -398.000 K 89.53 % | -3.803 M 81.94 % | -21.053 M -165.16 % | 32.309 M 4 323.40 % | -765.000 K |
Cash at beginning of period | 7.231 M -5.22 % | 7.629 M -33.27 % | 11.432 M -64.81 % | 32.485 M 16 473.98 % | 196.000 K -79.60 % | 961.000 K |
Cash at end of period | 4.149 M -42.62 % | 7.231 M -5.22 % | 7.629 M -33.27 % | 11.432 M -64.83 % | 32.505 M 16 484.18 % | 196.000 K |
Operating cash flow | -19.380 M 50.20 % | -38.912 M 31.94 % | -57.175 M -28.40 % | -44.530 M -566.72 % | -6.679 M -7 239.56 % | -91.000 K |
Capital expenditure | -5.881 M 58.82 % | -14.282 M 18.81 % | -17.591 M -1 134.46 % | -1.425 M 97.29 % | -52.654 M | 0.000 |
Free CashFlow | -25.261 M 52.51 % | -53.194 M 28.85 % | -74.766 M -62.69 % | -45.955 M 22.55 % | -59.333 M -65 101.10 % | -91.000 K |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 34.987 M 2.58 % | 34.106 M -5.46 % | 36.074 M 0.00 % | 36.074 M 8.92 % | 33.119 M 0.00 % | 33.119 M -22.82 % | 42.911 M 0.00 % | 42.911 M -19.22 % | 53.120 M 0.00 % | 53.120 M -20.68 % | 66.966 M 0.00 % | 66.966 M -3.02 % | 69.048 M 0.00 % | 69.048 M |
Net income | -20.355 M 30.01 % | -29.081 M -28.32 % | -22.664 M 0.00 % | -22.664 M 66.76 % | -68.183 M 0.00 % | -68.183 M -53.15 % | -44.521 M 0.00 % | -44.521 M -277.84 % | 25.034 M 0.00 % | 25.034 M 126.65 % | -93.925 M 0.00 % | -93.925 M -157.60 % | -36.462 M 0.00 % | -36.462 M |
Income before tax | -19.679 M 32.38 % | -29.103 M -29.86 % | -22.411 M 0.00 % | -22.411 M 67.18 % | -68.283 M 0.00 % | -68.283 M -54.68 % | -44.145 M 0.00 % | -44.145 M -274.04 % | 25.365 M 0.00 % | 25.365 M 127.55 % | -92.064 M 0.00 % | -92.064 M -153.35 % | -36.338 M 0.00 % | -36.338 M |
Income before tax ratio | -0.56 34.08 % | -0.85 -37.35 % | -0.62 0.00 % | -0.62 69.87 % | -2.06 0.00 % | -2.06 -100.41 % | -1.03 0.00 % | -1.03 -315.45 % | 0.48 0.00 % | 0.48 134.73 % | -1.37 0.00 % | -1.37 -161.23 % | -0.53 0.00 % | -0.53 |
EBITDA | -11.082 M 46.64 % | -20.768 M -0.17 % | -20.733 M 0.00 % | -20.733 M 1.90 % | -21.134 M 0.00 % | -21.134 M 4.51 % | -22.131 M 0.00 % | -22.131 M 48.53 % | -42.995 M 0.00 % | -42.995 M 51.91 % | -89.406 M 0.00 % | -89.406 M -158.84 % | -34.541 M 0.00 % | -34.541 M |
Net income ratio | -0.58 31.77 % | -0.85 -35.72 % | -0.63 0.00 % | -0.63 69.48 % | -2.06 0.00 % | -2.06 -98.43 % | -1.04 0.00 % | -1.04 -320.16 % | 0.47 0.00 % | 0.47 133.60 % | -1.40 0.00 % | -1.40 -165.61 % | -0.53 0.00 % | -0.53 |
Ratio EBITDA | -0.32 47.98 % | -0.61 -5.95 % | -0.57 0.00 % | -0.57 9.93 % | -0.64 0.00 % | -0.64 -23.73 % | -0.52 0.00 % | -0.52 36.28 % | -0.81 0.00 % | -0.81 39.38 % | -1.34 0.00 % | -1.34 -166.89 % | -0.50 0.00 % | -0.50 |
Gross profit ratio | 0.53 -2.54 % | 0.54 -11.38 % | 0.61 0.00 % | 0.61 13.30 % | 0.54 0.00 % | 0.54 10.42 % | 0.49 0.00 % | 0.49 -51.21 % | 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 | 105.111 M 0.00 % | 105.111 M 14.76 % | 91.588 M 0.00 % | 91.588 M -12.87 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M |
Weighted average shs out | 105.111 M 0.00 % | 105.111 M 14.76 % | 91.588 M 0.00 % | 91.588 M -12.87 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 0.00 % | 105.111 M 5.11 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M -4.86 % | 105.111 M 0.00 % | 105.111 M |
EPS diluted | -0.19 32.14 % | -0.28 -16.67 % | -0.24 0.00 % | -0.24 63.08 % | -0.65 0.00 % | -0.65 -54.76 % | -0.42 0.00 % | -0.42 -275.00 % | 0.24 0.00 % | 0.24 126.97 % | -0.89 0.00 % | -0.89 -161.76 % | -0.34 0.00 % | -0.34 |
Earnings per share | -0.19 32.14 % | -0.28 -16.67 % | -0.24 0.00 % | -0.24 63.08 % | -0.65 0.00 % | -0.65 -54.76 % | -0.42 0.00 % | -0.42 -268.00 % | 0.25 0.00 % | 0.25 128.09 % | -0.89 0.00 % | -0.89 -161.76 % | -0.34 0.00 % | -0.34 |
Gross profit | 18.444 M -0.03 % | 18.449 M -16.21 % | 22.019 M 0.00 % | 22.019 M 23.41 % | 17.842 M 0.00 % | 17.842 M -14.78 % | 20.936 M 0.00 % | 20.936 M -60.59 % | 53.120 M 0.00 % | 53.120 M -20.68 % | 66.966 M 0.00 % | 66.966 M -3.02 % | 69.048 M 0.00 % | 69.048 M |
Income tax expense | 676.000 K 3 172.73 % | -22.000 K -108.71 % | 252.500 K 0.00 % | 252.500 K 352.50 % | -100.000 K 0.00 % | -100.000 K -126.60 % | 376.000 K 0.00 % | 376.000 K 13.60 % | 331.000 K 0.00 % | 331.000 K | 0.000 | 0.000 -100.00 % | 124.000 K 0.00 % | 124.000 K |
Cost of revenue | 16.543 M 5.66 % | 15.657 M 11.39 % | 14.056 M 0.00 % | 14.056 M -7.99 % | 15.277 M 0.00 % | 15.277 M -30.48 % | 21.975 M 0.00 % | 21.975 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 9.131 K -19.49 % | 11.341 K -99.95 % | 20.973 M 0.00 % | 20.973 M 11.05 % | 18.886 M 0.00 % | 18.886 M 6.00 % | 17.817 M 0.00 % | 17.817 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 7.957 K -22.09 % | 10.212 K -99.95 % | 20.691 M 0.00 % | 20.691 M 8.53 % | 19.064 M 0.00 % | 19.064 M -24.50 % | 25.249 M 0.00 % | 25.249 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | -1.327 M | 0.000 -100.00 % | 8.636 M 0.00 % | 8.636 M 450.38 % | 1.569 M 0.00 % | 1.569 M 181.69 % | 557.000 K 0.00 % | 557.000 K 100.56 % | -98.778 M 0.00 % | -98.778 M 36.83 % | -156.372 M 0.00 % | -156.372 M -50.95 % | -103.589 M 0.00 % | -103.589 M |
Operating expenses | 34.174 M -20.72 % | 43.107 M -2.14 % | 44.048 M 0.00 % | 44.048 M -41.45 % | 75.226 M 0.00 % | 75.226 M 31.24 % | 57.318 M 0.00 % | 57.318 M 158.03 % | -98.778 M 0.00 % | -98.778 M 36.83 % | -156.372 M 0.00 % | -156.372 M -50.95 % | -103.589 M 0.00 % | -103.589 M |
Cost and expenses | 50.717 M -13.69 % | 58.764 M 1.14 % | 58.103 M 0.00 % | 58.103 M -35.80 % | 90.503 M 0.00 % | 90.503 M 14.14 % | 79.293 M 0.00 % | 79.293 M 180.27 % | -98.778 M 0.00 % | -98.778 M 36.83 % | -156.372 M 0.00 % | -156.372 M -50.95 % | -103.589 M 0.00 % | -103.589 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 | 0.000 | 0.000 |
Selling general and administrative expenses | 32.847 M -23.80 % | 43.107 M 3.47 % | 41.663 M 0.00 % | 41.663 M 9.78 % | 37.950 M 0.00 % | 37.950 M -11.88 % | 43.066 M 0.00 % | 43.066 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest income | 18.000 K 800.00 % | 2.000 K -20.00 % | 2.500 K 0.00 % | 2.500 K -28.57 % | 3.500 K 0.00 % | 3.500 K -68.18 % | 11.000 K 0.00 % | 11.000 K -99.51 % | 2.237 M 0.00 % | 2.237 M | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 14.841 M 55.91 % | 9.519 M -8.93 % | 10.453 M 0.00 % | 10.453 M 5.86 % | 9.874 M 0.00 % | 9.874 M 9.72 % | 8.999 M 0.00 % | 8.999 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 1.865 K -99.95 % | 3.890 M 77.34 % | 2.194 M 0.00 % | 2.194 M -78.65 % | 10.274 M 0.00 % | 10.274 M -19.15 % | 12.708 M 0.00 % | 12.708 M 377.21 % | 2.663 M 0.00 % | 2.663 M 10 041.67 % | 26.258 K 0.00 % | 26.258 K 130.17 % | 11.408 K 0.00 % | 11.408 K |
Operating income | -15.730 M 36.21 % | -24.658 M -11.93 % | -22.029 M 0.00 % | -22.029 M 61.61 % | -57.384 M 0.00 % | -57.384 M -57.72 % | -36.383 M 0.00 % | -36.383 M 20.32 % | -45.658 M 0.00 % | -45.658 M 48.93 % | -89.406 M 0.00 % | -89.406 M -158.84 % | -34.541 M 0.00 % | -34.541 M |
Operating income ratio | -0.45 37.81 % | -0.72 -18.39 % | -0.61 0.00 % | -0.61 64.76 % | -1.73 0.00 % | -1.73 -104.36 % | -0.85 0.00 % | -0.85 1.36 % | -0.86 0.00 % | -0.86 35.62 % | -1.34 0.00 % | -1.34 -166.89 % | -0.50 0.00 % | -0.50 |
Total other income expenses net | -3.949 M 11.16 % | -4.445 M -1 063.61 % | -382.000 K 0.00 % | -382.000 K 98.99 % | -37.668 M 0.00 % | -37.668 M -304.79 % | -9.306 M 0.00 % | -9.306 M -124.31 % | 38.271 M 0.00 % | 38.271 M 1 540.11 % | -2.658 M 0.00 % | -2.658 M -47.84 % | -1.798 M 0.00 % | -1.798 M |
2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 |
2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 367.159 M 2.09 % | 359.646 M 8.70 % | 330.868 M 12.47 % | 294.191 M 10.45 % | 266.365 M 8.34 % | 245.857 M 11.59 % | 220.330 M 212.02 % | 70.613 M -34.44 % | 107.713 M -25.62 % | 144.813 M 120.04 % | 65.814 M 599.12 % | -13.186 M |
Total 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 |
Total debt | 371.315 M 2.55 % | 362.077 M 7.12 % | 338.006 M 12.50 % | 300.455 M 9.65 % | 274.005 M 8.85 % | 251.719 M 8.61 % | 231.773 M 124.76 % | 103.118 M -22.29 % | 132.695 M -18.23 % | 162.272 M 100.00 % | 81.136 M | 0.000 |
Accumulated other comprehensive income loss | -3.538 M 74.45 % | -13.847 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -350.835 M -6.16 % | -330.480 M -9.65 % | -301.399 M -7.77 % | -279.672 M -9.22 % | -256.072 M -59.05 % | -161.006 M -34.50 % | -119.706 M -10 872.14 % | -1.091 M -100.00 % | -545.500 K | 0.000 | 0.000 | 0.000 |
Common stock | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 0.00 % | 1.051 M 5.10 % | 1.000 M 100.00 % | 500.000 K | 0.000 | 0.000 | 0.000 |
Total equity | -339.752 M -5.67 % | -321.535 M -11.65 % | -287.977 M -9.78 % | -262.317 M -11.17 % | -235.954 M -61.45 % | -146.143 M -38.31 % | -105.662 M -4 905.00 % | 2.199 M 100.00 % | 1.100 M | 0.000 100.00 % | -57.085 M 50.00 % | -114.170 M |
Other non current liabilities | 7.860 M 101.90 % | 3.893 M 1 710.70 % | 215.000 K -94.57 % | 3.959 M 10 897.22 % | 36.000 K -99.15 % | 4.232 M 8 364.00 % | 50.000 K -99.61 % | 12.873 M 207.54 % | -11.970 M 67.48 % | -36.813 M -127.57 % | 133.507 M -56.06 % | 303.826 M |
Long term debt | 314.469 M -1.83 % | 320.342 M 6.02 % | 302.165 M 9.66 % | 275.552 M 10.25 % | 249.930 M 9.62 % | 227.997 M 11.16 % | 205.109 M 6.02 % | 193.468 M 12.01 % | 172.722 M 13.65 % | 151.976 M 100.00 % | 75.988 M | 0.000 |
Total non current liabilities | 322.334 M -2.23 % | 329.688 M 5.78 % | 311.686 M 8.98 % | 286.001 M 9.69 % | 260.729 M 8.60 % | 240.084 M 10.11 % | 218.037 M 96.77 % | 110.806 M -1.93 % | 112.985 M -1.89 % | 115.163 M -45.03 % | 209.495 M -31.05 % | 303.826 M |
Other current liabilities | 19.865 M 15.64 % | 17.179 M 15.47 % | 14.878 M 10.70 % | 13.440 M -0.59 % | 13.520 M -7.71 % | 14.650 M 15.54 % | 12.680 M 33.52 % | 9.497 M -74.93 % | 37.879 M -42.83 % | 66.260 M -6.65 % | 70.983 M -6.24 % | 75.705 M |
Deferred revenue | 0.000 -100.00 % | 19.077 M 15.03 % | 16.585 M -0.84 % | 16.726 M 2.66 % | 16.292 M -3.41 % | 16.867 M 12.32 % | 15.017 M -33.51 % | 22.587 M 100.00 % | 11.294 M | 0.000 | 0.000 | 0.000 |
Short term debt | 56.846 M 36.21 % | 41.735 M 16.44 % | 35.841 M 43.92 % | 24.903 M 3.44 % | 24.075 M 1.49 % | 23.722 M -11.03 % | 26.664 M -27.47 % | 36.765 M 56.24 % | 23.531 M 128.54 % | 10.296 M 100.00 % | 5.148 M | 0.000 |
Total current liabilities | 101.937 M 27.80 % | 79.763 M 25.43 % | 63.593 M 6.65 % | 59.627 M -2.15 % | 60.936 M -8.09 % | 66.301 M 12.97 % | 58.691 M 47.06 % | 39.910 M -31.46 % | 58.233 M -23.93 % | 76.556 M 0.56 % | 76.131 M 0.56 % | 75.705 M |
Total liabilities | 424.271 M 3.62 % | 409.451 M 9.11 % | 375.279 M 8.58 % | 345.628 M 7.45 % | 321.665 M 4.99 % | 306.385 M 10.72 % | 276.728 M 83.61 % | 150.716 M -11.97 % | 171.218 M -10.69 % | 191.719 M -32.88 % | 285.625 M -24.74 % | 379.531 M |
Other non current assets | 4.747 M -22.46 % | 6.122 M 7.78 % | 5.680 M -2.86 % | 5.847 M -1.42 % | 5.931 M -36.22 % | 9.299 M -2.38 % | 9.526 M -10.28 % | 10.617 M -0.10 % | 10.628 M -0.10 % | 10.639 M -20.04 % | 13.306 M -16.70 % | 15.973 M |
Long 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 |
Intangible assets | 28.655 M -1.57 % | 29.111 M 1.99 % | 28.543 M 3.86 % | 27.483 M 4.53 % | 26.293 M -17.89 % | 32.021 M 13.35 % | 28.249 M -11.89 % | 32.061 M -6.67 % | 34.353 M -6.25 % | 36.644 M -24.60 % | 48.598 M -19.74 % | 60.552 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 |
Goodwill and intangible assets | 28.655 M -1.57 % | 29.111 M 1.99 % | 28.543 M 3.86 % | 27.483 M 4.53 % | 26.293 M -17.89 % | 32.021 M 13.35 % | 28.249 M -11.89 % | 32.061 M -6.67 % | 34.353 M -6.25 % | 36.644 M -24.60 % | 48.598 M -19.74 % | 60.552 M |
Property plant equipment net | 8.997 M 0.29 % | 8.971 M 3.04 % | 8.706 M 79.73 % | 4.844 M 257.49 % | 1.355 M -98.00 % | 67.623 M -9.23 % | 74.496 M 387.95 % | 15.267 M -12.05 % | 17.360 M -10.76 % | 19.452 M -47.90 % | 37.336 M -32.39 % | 55.219 M |
Total non current assets | 42.399 M -4.08 % | 44.204 M 2.97 % | 42.929 M 12.46 % | 38.174 M 13.68 % | 33.579 M -69.18 % | 108.943 M -2.96 % | 112.271 M 93.75 % | 57.945 M -7.05 % | 62.340 M -6.59 % | 66.735 M -32.75 % | 99.240 M -24.67 % | 131.744 M |
Other current assets | 12.589 M 80.38 % | 6.979 M -5.56 % | 7.390 M -20.49 % | 9.295 M -16.88 % | 11.183 M 26.92 % | 8.811 M 11.32 % | 7.915 M -54.24 % | 17.298 M 6.38 % | 16.261 M 287.71 % | 4.194 M 15.22 % | 3.640 M 17.95 % | 3.086 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 | 0.000 |
cash and cash equivalents | 4.156 M 70.96 % | 2.431 M -65.94 % | 7.138 M 13.95 % | 6.264 M -18.01 % | 7.640 M 30.33 % | 5.862 M -48.77 % | 11.443 M -64.80 % | 32.505 M 30.11 % | 24.982 M 43.09 % | 17.459 M 13.94 % | 15.323 M 16.20 % | 13.186 M |
Cash and short term investments | 4.156 M 70.96 % | 2.431 M -65.94 % | 7.138 M 13.95 % | 6.264 M -18.01 % | 7.640 M 30.33 % | 5.862 M -48.77 % | 11.443 M -64.80 % | 32.505 M 30.11 % | 24.982 M 43.09 % | 17.459 M 13.94 % | 15.323 M 16.20 % | 13.186 M |
Total current assets | 42.120 M -3.64 % | 43.712 M -1.49 % | 44.373 M -1.69 % | 45.137 M -13.42 % | 52.132 M 1.62 % | 51.299 M -12.75 % | 58.795 M -38.09 % | 94.970 M -13.65 % | 109.977 M -12.01 % | 124.984 M -3.34 % | 129.301 M -3.23 % | 133.617 M |
Inventory | 25.375 M -6.32 % | 27.087 M 21.35 % | 22.321 M -2.57 % | 22.909 M -16.11 % | 27.308 M -13.71 % | 31.648 M -5.31 % | 33.424 M -24.13 % | 44.056 M -29.70 % | 62.665 M -22.90 % | 81.273 M -4.00 % | 84.659 M -3.85 % | 88.045 M |
Net receivables | 8.309 M 3.19 % | 8.052 M -11.12 % | 9.059 M -2.11 % | 9.254 M 1.69 % | 9.100 M 47.15 % | 6.184 M -8.67 % | 6.771 M 3.41 % | 6.548 M 100.00 % | 3.274 M -70.31 % | 11.029 M -14.10 % | 12.840 M -12.36 % | 14.650 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 |
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 |
Account payables | 19.262 M 1.66 % | 18.948 M 69.85 % | 11.156 M -37.88 % | 17.960 M -12.66 % | 20.564 M -20.01 % | 25.708 M 51.28 % | 16.994 M -1.17 % | 17.195 M 100.00 % | 8.598 M | 0.000 | 0.000 | 0.000 |
Tax payables | 5.964 M 213.73 % | 1.901 M 10.65 % | 1.718 M -48.32 % | 3.324 M 19.70 % | 2.777 M 25.03 % | 2.221 M -5.61 % | 2.353 M -17.44 % | 2.850 M 100.00 % | 1.425 M | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 -100.00 % | 5.286 M -43.20 % | 9.306 M 45.77 % | 6.384 M -40.11 % | 10.660 M 37.50 % | 7.753 M -39.33 % | 12.778 M 68.71 % | 7.574 M 100.00 % | 3.787 M | 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 |
Capital lease obligations | 35.247 M -28.16 % | 49.064 M -8.03 % | 53.348 M -15.96 % | 63.482 M -7.96 % | 68.969 M -23.42 % | 90.057 M -9.14 % | 99.112 M -22.03 % | 127.115 M 100.00 % | 63.558 M | 0.000 | 0.000 | 0.000 |
Preferred stock | 3.538 M -74.45 % | 13.847 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M 0.00 % | 21.741 M | 0.000 | 0.000 | 0.000 100.00 % | -57.064 M 50.00 % | -114.127 M |
Deferred tax liabilities non current | 5.000 K -97.01 % | 167.000 K 1.21 % | 165.000 K 55.66 % | 106.000 K 2.91 % | 103.000 K 0.98 % | 102.000 K 2.00 % | 100.000 K 19.05 % | 84.000 K 100.00 % | 42.000 K | 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 |
Total assets | 84.519 M -3.86 % | 87.916 M 0.70 % | 87.302 M 4.79 % | 83.311 M -2.80 % | 85.711 M -46.51 % | 160.242 M -6.33 % | 171.066 M 11.87 % | 152.915 M -11.26 % | 172.317 M -10.12 % | 191.719 M -16.11 % | 228.540 M -13.88 % | 265.361 M |
2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 |
2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 471.000 100.02 % | -2.310 M -120.42 % | -1.048 M 0.00 % | -1.048 M -137.28 % | 2.812 M 0.00 % | 2.812 M -64.87 % | 8.004 M 0.00 % | 8.004 M 196.75 % | -8.273 M 0.00 % | -8.273 M -110 200.00 % | -7.500 K 0.00 % | -7.500 K |
Accounts receivables | -1.951 K -100.09 % | 2.164 M 199 900.00 % | 1.082 K 0.00 % | 1.082 K 100.04 % | -2.554 M 0.00 % | -2.554 M -1 131.92 % | 247.500 K 0.00 % | 247.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -5.596 K -100.16 % | 3.592 M 100.00 % | 1.796 M 0.00 % | 1.796 M -40.32 % | 3.010 M 0.00 % | 3.010 M -44.20 % | 5.393 M 0.00 % | 5.393 M 124.32 % | -22.176 M 0.00 % | -22.176 M | 0.000 | 0.000 |
Accounts payables | 0.000 100.00 % | -7.864 M -726 702.22 % | -1.082 K 0.00 % | -1.082 K -100.04 % | 2.634 M 0.00 % | 2.634 M 2 118.39 % | -130.500 K 0.00 % | -130.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 8.018 K 103.97 % | -202.000 K 92.90 % | -2.844 M 0.00 % | -2.844 M -923.02 % | -278.000 K 0.00 % | -278.000 K -111.15 % | 2.494 M 0.00 % | 2.494 M -82.06 % | 13.904 M 0.00 % | 13.904 M | 0.000 | 0.000 |
Other non cash items | 36.628 K 101.49 % | -2.466 M -284.93 % | 1.334 M 0.00 % | 1.334 M -94.96 % | 26.441 M 0.00 % | 26.441 M 1 613.05 % | 1.544 M 0.00 % | 1.544 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash provided by operating activities | 20.474 K 100.05 % | -39.855 M -104.85 % | -19.456 M 0.00 % | -19.456 M 31.94 % | -28.588 M 0.00 % | -28.588 M -28.40 % | -22.265 M 0.00 % | -22.265 M -566.72 % | -3.340 M 0.00 % | -3.340 M -7 239.56 % | -45.500 K 0.00 % | -45.500 K |
Investments in property plant and equipment | 1.696 K 100.01 % | -14.282 M -100.00 % | -7.141 M 0.00 % | -7.141 M 18.81 % | -8.796 M 0.00 % | -8.796 M -1 134.46 % | -712.500 K 0.00 % | -712.500 K 97.29 % | -26.327 M 0.00 % | -26.327 M | 0.000 | 0.000 |
Acquisitions net | 0.000 -100.00 % | 43.000 K | 0.000 | 0.000 -100.00 % | 29.500 K 0.00 % | 29.500 K -98.47 % | 1.927 M 0.00 % | 1.927 M | 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 | 3.743 K -99.91 % | 4.083 M 97.92 % | 2.063 M 0.00 % | 2.063 M 26.99 % | 1.625 M 0.00 % | 1.625 M 511.86 % | 265.500 K 0.00 % | 265.500 K 105.34 % | -4.971 M 0.00 % | -4.971 M -1 372.89 % | -337.500 K 0.00 % | -337.500 K |
Net cash used for investing activites | 5.439 K 100.05 % | -10.156 M -100.00 % | -5.078 M 0.00 % | -5.078 M 28.89 % | -7.142 M 0.00 % | -7.142 M -582.70 % | 1.480 M 0.00 % | 1.480 M 104.73 % | -31.298 M 0.00 % | -31.298 M -9 173.48 % | -337.500 K 0.00 % | -337.500 K |
Debt repayment | 0.000 | 0.000 -100.00 % | 30.245 M 0.00 % | 30.245 M -16.43 % | 36.190 M 0.00 % | 36.190 M 139.45 % | 15.114 M 0.00 % | 15.114 M -70.69 % | 51.559 M 0.00 % | 51.559 M | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.896 M 0.00 % | 10.896 M | 0.000 | 0.000 | 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 | 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 |
Other financing activites | -32.392 K -100.06 % | 54.373 M 1 640.31 % | -3.530 M 0.00 % | -3.530 M 16.09 % | -4.207 M 0.00 % | -4.207 M 71.77 % | -14.900 M 0.00 % | -14.900 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | -32.392 K -100.06 % | 54.373 M 103.53 % | 26.715 M 0.00 % | 26.715 M -16.47 % | 31.983 M 0.00 % | 31.983 M 187.88 % | 11.110 M 0.00 % | 11.110 M -78.45 % | 51.559 M 0.00 % | 51.559 M | 0.000 | 0.000 |
Effect of forex changes on cash | 3.794 K 259.41 % | -2.380 K 99.90 % | -2.380 M 0.00 % | -2.380 M -229.03 % | 1.845 M 0.00 % | 1.845 M 316.87 % | -850.500 K 0.00 % | -850.500 K -10.89 % | -767.000 K 0.00 % | -767.000 K | 0.000 | 0.000 |
Net change in cash | 1.625 M 143.53 % | -3.733 M -837.94 % | -398.000 K 0.00 % | -398.000 K 89.53 % | -3.803 M 0.00 % | -3.803 M 81.94 % | -21.053 M 0.00 % | -21.053 M -165.16 % | 32.309 M 0.00 % | 32.309 M 4 323.40 % | -765.000 K 0.00 % | -765.000 K |
Cash at beginning of period | 2.531 M -59.59 % | 6.264 M -17.89 % | 7.629 M 0.00 % | 7.629 M -33.27 % | 11.432 M 0.00 % | 11.432 M -64.81 % | 32.485 M 0.00 % | 32.485 M 16 473.98 % | 196.000 K 0.00 % | 196.000 K -79.60 % | 961.000 K 0.00 % | 961.000 K |
Cash at end of period | 4.156 M 64.20 % | 2.531 M -65.00 % | 7.231 M 0.00 % | 7.231 M -5.22 % | 7.629 M 0.00 % | 7.629 M -33.27 % | 11.432 M 0.00 % | 11.432 M -64.83 % | 32.505 M 0.00 % | 32.505 M 16 484.18 % | 196.000 K 0.00 % | 196.000 K |
Operating cash flow | 20.474 K 100.05 % | -39.855 M -104.85 % | -19.456 M 0.00 % | -19.456 M 31.94 % | -28.588 M 0.00 % | -28.588 M -28.40 % | -22.265 M 0.00 % | -22.265 M -566.72 % | -3.340 M 0.00 % | -3.340 M -7 239.56 % | -45.500 K 0.00 % | -45.500 K |
Capital expenditure | 1.696 K 100.01 % | -14.282 M -100.00 % | -7.141 M 0.00 % | -7.141 M 18.81 % | -8.796 M 0.00 % | -8.796 M -1 134.46 % | -712.500 K 0.00 % | -712.500 K 97.29 % | -26.327 M 0.00 % | -26.327 M | 0.000 | 0.000 |
Free CashFlow | 22.170 K 100.04 % | -54.137 M -103.55 % | -26.597 M 0.00 % | -26.597 M 28.85 % | -37.383 M 0.00 % | -37.383 M -62.69 % | -22.978 M 0.00 % | -22.978 M 22.55 % | -29.667 M 0.00 % | -29.667 M -65 101.10 % | -45.500 K 0.00 % | -45.500 K |
2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 |