ALPER.PA

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