
Amira Nature Foods Ltd. ANFIF
Finances
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 64.437 M -84.43 % | 413.901 M -24.99 % | 551.831 M -2.06 % | 563.451 M -19.51 % | 700.045 M 27.90 % | 547.344 M 32.31 % | 413.683 M 25.50 % | 329.617 M 29.26 % | 255.011 M 25.31 % | 203.498 M |
Net income | -304.912 M -289.80 % | -78.222 M -411.80 % | 25.087 M -2.74 % | 25.793 M -38.77 % | 42.125 M 40.62 % | 29.956 M 98.96 % | 15.056 M 56.78 % | 9.603 M 86.29 % | 5.155 M -1.30 % | 5.223 M |
Income before tax | -357.889 M -215.22 % | -113.537 M -414.43 % | 36.108 M -4.50 % | 37.811 M -38.79 % | 61.768 M 30.24 % | 47.426 M 72.35 % | 27.517 M 71.11 % | 16.082 M 71.81 % | 9.360 M 17.14 % | 7.990 M |
Income before tax ratio | -5.55 -1 924.76 % | -0.27 -519.22 % | 0.07 -2.49 % | 0.07 -23.95 % | 0.09 1.83 % | 0.09 30.26 % | 0.07 36.33 % | 0.05 32.93 % | 0.04 -6.52 % | 0.04 |
EBITDA | -338.882 M -335.52 % | -77.811 M -218.85 % | 65.468 M -6.59 % | 70.086 M -23.29 % | 91.362 M 21.20 % | 75.383 M 56.66 % | 48.120 M 35.86 % | 35.420 M 35.12 % | 26.214 M 43.24 % | 18.301 M |
Net income ratio | -4.73 -2 403.84 % | -0.19 -515.70 % | 0.05 -0.69 % | 0.05 -23.93 % | 0.06 9.95 % | 0.05 50.38 % | 0.04 24.92 % | 0.03 44.12 % | 0.02 -21.23 % | 0.03 |
Ratio EBITDA | -5.26 -2 697.49 % | -0.19 -258.46 % | 0.12 -4.62 % | 0.12 -4.69 % | 0.13 -5.24 % | 0.14 18.40 % | 0.12 8.25 % | 0.11 4.53 % | 0.10 14.30 % | 0.09 |
Gross profit ratio | -2.10 -1 222.54 % | -0.16 -192.11 % | 0.17 -10.79 % | 0.19 -6.11 % | 0.21 -15.32 % | 0.24 7.08 % | 0.23 13.36 % | 0.20 4.26 % | 0.19 28.05 % | 0.15 |
Weighted average shs out dil | 2.019 M 18.56 % | 1.703 M 14.22 % | 1.491 M 3.53 % | 1.440 M -0.42 % | 1.446 M 0.89 % | 1.434 M -0.88 % | 1.446 M 122.86 % | 648.998 K 0.00 % | 648.998 K 17.16 % | 553.929 K |
Weighted average shs out | 2.019 M 18.56 % | 1.703 M 14.22 % | 1.491 M 3.53 % | 1.440 M 0.29 % | 1.436 M 0.18 % | 1.434 M 20.46 % | 1.190 M 83.38 % | 648.998 K 0.00 % | 648.998 K 17.16 % | 553.929 K |
EPS diluted | -150.99 -228.74 % | -45.93 -373.39 % | 16.80 -6.67 % | 18.00 -38.36 % | 29.20 40.38 % | 20.80 65.08 % | 12.60 -14.86 % | 14.80 86.40 % | 7.94 -15.53 % | 9.40 |
Earnings per share | -150.99 -228.74 % | -45.93 -373.39 % | 16.80 -6.67 % | 18.00 -38.78 % | 29.40 41.35 % | 20.80 65.08 % | 12.60 -14.86 % | 14.80 86.40 % | 7.94 -15.53 % | 9.40 |
Gross profit | -135.362 M -105.90 % | -65.743 M -169.09 % | 95.159 M -12.63 % | 108.911 M -24.43 % | 144.126 M 8.30 % | 133.081 M 41.67 % | 93.936 M 42.27 % | 66.025 M 34.77 % | 48.993 M 60.47 % | 30.531 M |
Income tax expense | -11.706 K 99.94 % | -19.941 M -533.79 % | 4.597 M -6.13 % | 4.897 M -43.08 % | 8.604 M -7.42 % | 9.293 M 12.40 % | 8.268 M 99.82 % | 4.137 M 40.33 % | 2.948 M 6.53 % | 2.768 M |
Cost of revenue | 199.799 M -58.34 % | 479.645 M 5.03 % | 456.672 M 0.47 % | 454.540 M -18.24 % | 555.919 M 34.19 % | 414.264 M 29.56 % | 319.747 M 21.30 % | 263.592 M 27.95 % | 206.019 M 19.11 % | 172.968 M |
General and administrative expenses | 22.741 M 52.34 % | 14.929 M -16.43 % | 17.864 M -38.19 % | 28.900 M 10.40 % | 26.179 M 27.31 % | 20.563 M 67.69 % | 12.263 M -51.33 % | 25.196 M 223.16 % | 7.797 M -39.71 % | 12.931 M |
Selling and marketing expenses | 348.860 K -48.49 % | 677.207 K -41.65 % | 1.161 M -71.85 % | 4.123 M -10.61 % | 4.613 M -34.19 % | 7.009 M 104.07 % | 3.435 M 110.85 % | 1.629 M 20.28 % | 1.354 M 73.23 % | 781.835 K |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.800 M | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 203.734 M 993.96 % | 18.623 M -34.72 % | 28.528 M -38.45 % | 46.347 M -15.98 % | 55.160 M -7.70 % | 59.762 M 38.87 % | 43.033 M 46.18 % | 29.438 M 30.79 % | 22.508 M 46.83 % | 15.330 M |
Cost and expenses | 403.533 M -19.01 % | 498.268 M 2.69 % | 485.200 M -3.13 % | 500.888 M -18.03 % | 611.079 M 28.91 % | 474.025 M 30.66 % | 362.780 M 23.80 % | 293.030 M 28.23 % | 228.526 M 21.36 % | 188.297 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 |
Selling general and administrative expenses | 23.090 M 47.96 % | 15.606 M -17.97 % | 19.024 M -42.39 % | 33.024 M 7.25 % | 30.792 M 11.68 % | 27.572 M 75.65 % | 15.698 M -41.48 % | 26.825 M 193.13 % | 9.151 M -33.27 % | 13.713 M |
Interest income | 0.000 -100.00 % | 29.669 K -88.73 % | 263.231 K -77.83 % | 1.187 M -47.38 % | 2.256 M -18.45 % | 2.767 M 244.89 % | 802.146 K 164.70 % | 303.036 K 83.82 % | 164.853 K 126.54 % | 72.770 K |
Interest expense | 16.058 M -52.92 % | 34.109 M 16.52 % | 29.273 M 11.31 % | 26.299 M -3.61 % | 27.284 M 5.51 % | 25.859 M 38.58 % | 18.660 M -5.61 % | 19.770 M 11.15 % | 17.786 M 53.60 % | 11.580 M |
Depreciation and amortization | 767.640 K -52.53 % | 1.617 M -9.10 % | 1.779 M -13.71 % | 2.062 M -13.98 % | 2.397 M 16.11 % | 2.064 M 6.19 % | 1.944 M -6.98 % | 2.090 M 9.07 % | 1.916 M 126.84 % | 844.626 K |
Operating income | -342.197 M -302.84 % | -84.945 M -227.49 % | 66.631 M 6.50 % | 62.563 M -29.68 % | 88.966 M 21.34 % | 73.319 M 44.13 % | 50.871 M 39.25 % | 36.532 M 39.10 % | 26.264 M 72.83 % | 15.196 M |
Operating income ratio | -5.31 -2 487.62 % | -0.21 -269.97 % | 0.12 8.74 % | 0.11 -12.63 % | 0.13 -5.13 % | 0.13 8.93 % | 0.12 10.95 % | 0.11 7.61 % | 0.10 37.92 % | 0.07 |
Total other income expenses net | -15.692 M 46.21 % | -29.170 M 4.28 % | -30.474 M -28.06 % | -23.796 M 48.39 % | -46.110 M -78.08 % | -25.893 M -10.87 % | -23.354 M -14.20 % | -20.450 M -20.98 % | -16.904 M -134.58 % | -7.206 M |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 | |
---|---|---|---|---|---|---|---|---|---|
Net debt | 13.849 M -94.44 % | 249.015 M 19.94 % | 207.608 M 8.11 % | 192.030 M 16.82 % | 164.384 M 10.89 % | 148.241 M 14.47 % | 129.498 M -9.46 % | 143.022 M 2.49 % | 139.551 M |
Total investments | 109.062 K -82.81 % | 634.604 K 80.39 % | 351.787 K 17.72 % | 298.821 K -66.99 % | 905.219 K -90.67 % | 9.699 M 24.96 % | 7.762 M 5 886.47 % | 129.654 K 43.75 % | 90.196 K |
Total debt | 35.081 M -85.98 % | 250.231 M 11.49 % | 224.440 M 7.16 % | 209.442 M -0.76 % | 211.045 M 14.18 % | 184.843 M 13.56 % | 162.769 M 7.52 % | 151.390 M 8.13 % | 140.007 M |
Accumulated other comprehensive income loss | -100.039 M -1 233.58 % | -7.502 M 3.11 % | -7.742 M 30.95 % | -11.213 M -86.45 % | -6.014 M -81.54 % | -3.313 M -176.91 % | 4.307 M 276.59 % | -2.439 M -175.11 % | 3.247 M |
Retained earnings | -58.912 M -164.16 % | 91.815 M -45.16 % | 167.424 M 17.66 % | 142.297 M 22.18 % | 116.468 M 56.68 % | 74.335 M 67.61 % | 44.349 M 21.73 % | 36.433 M 101.54 % | 18.077 M |
Common stock | 20.539 K 12.51 % | 18.256 K 52.74 % | 11.952 K 28.50 % | 9.301 K 1.98 % | 9.120 K 0.05 % | 9.115 K 0.04 % | 9.111 K -99.64 % | 2.547 M 0.00 % | 2.547 M |
Total equity | -15.072 M -106.24 % | 241.609 M -20.32 % | 303.224 M 21.42 % | 249.722 M 12.83 % | 221.325 M 28.80 % | 171.841 M 19.64 % | 143.633 M 162.88 % | 54.639 M 65.50 % | 33.015 M |
Other non current liabilities | 291.430 K 1.74 % | 286.439 K 0.88 % | 283.944 K -15.22 % | 334.928 K 1.17 % | 331.041 K 34.27 % | 246.548 K 32.96 % | 185.437 K 3.89 % | 178.497 K 114.67 % | 83.149 K |
Long term debt | 27.581 M 100 450.40 % | 27.430 K -43.73 % | 48.743 K -90.59 % | 518.056 K -64.65 % | 1.466 M -46.50 % | 2.739 M -43.30 % | 4.831 M -34.22 % | 7.345 M 7 904.07 % | 91.765 K |
Total non current liabilities | 27.872 M 2 397.95 % | 1.116 M -76.87 % | 4.824 M -20.32 % | 6.054 M -24.45 % | 8.014 M -16.97 % | 9.652 M -28.74 % | 13.545 M 9.72 % | 12.345 M 350.13 % | 2.743 M |
Other current liabilities | 5.683 M -26.49 % | 7.732 M -39.85 % | 12.854 M 69.14 % | 7.600 M -9.16 % | 8.366 M 46.83 % | 5.697 M 34.30 % | 4.242 M 163.61 % | 1.609 M 23.74 % | 1.301 M |
Deferred revenue | 4.754 M 1 018.51 % | 424.991 K -16.27 % | 507.557 K 11.47 % | 455.314 K -58.11 % | 1.087 M 43.93 % | 755.070 K -57.09 % | 1.760 M -65.66 % | 5.124 M 493.19 % | 863.858 K |
Short term debt | 2.746 M -98.90 % | 250.204 M 11.50 % | 224.391 M 7.40 % | 208.924 M -0.31 % | 209.579 M 16.08 % | 180.544 M 14.31 % | 157.937 M 9.64 % | 144.045 M 2.95 % | 139.916 M |
Total current liabilities | 13.356 M -95.06 % | 270.102 M 1.33 % | 266.557 M 7.83 % | 247.210 M -7.67 % | 267.733 M 11.84 % | 239.398 M 41.36 % | 169.355 M -2.68 % | 174.023 M -5.07 % | 183.312 M |
Total liabilities | 41.229 M -84.80 % | 271.218 M -0.06 % | 271.381 M 7.15 % | 253.264 M -8.15 % | 275.747 M 10.72 % | 249.050 M 36.17 % | 182.899 M -1.86 % | 186.368 M 0.17 % | 186.054 M |
Other non current assets | 109.062 K 120.07 % | -543.285 K 41.29 % | -925.418 K -74.32 % | -530.888 K -233.22 % | 398.511 K -17.96 % | 485.731 K 12.77 % | 430.739 K -25.76 % | 580.168 K -22.49 % | 748.479 K |
Long term investments | 109.062 K -53.90 % | 236.570 K 54.81 % | 152.814 K -96.14 % | 3.961 M 893.87 % | 398.511 K -17.96 % | 485.731 K | 0.000 | 0.000 | 0.000 |
Intangible assets | 1.718 M 17.89 % | 1.458 M 2.70 % | 1.419 M -11.19 % | 1.598 M -5.65 % | 1.694 M -25.14 % | 2.263 M 272.24 % | 607.871 K 68.58 % | 360.578 K -11.08 % | 405.526 K |
GoodWill | 1.446 M -7.82 % | 1.569 M 13.15 % | 1.386 M -5.12 % | 1.461 M 3.99 % | 1.405 M -18.66 % | 1.727 M | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 3.164 M 4.56 % | 3.026 M 7.86 % | 2.806 M -8.29 % | 3.059 M -1.28 % | 3.099 M -22.33 % | 3.990 M 556.40 % | 607.871 K 68.58 % | 360.578 K -11.08 % | 405.526 K |
Property plant equipment net | 83.572 K -99.52 % | 17.251 M -7.62 % | 18.674 M -6.31 % | 19.932 M -11.63 % | 22.556 M -3.13 % | 23.285 M -0.78 % | 23.467 M -8.05 % | 25.521 M -15.04 % | 30.038 M |
Total non current assets | 3.357 M -83.64 % | 20.514 M -5.17 % | 21.633 M -19.74 % | 26.952 M 3.45 % | 26.054 M -6.15 % | 27.761 M 13.28 % | 24.506 M -7.39 % | 26.462 M -15.16 % | 31.192 M |
Other current assets | 238.326 K -99.65 % | 68.765 M 32.28 % | 51.984 M 91.83 % | 27.099 M -7.54 % | 29.309 M 322.85 % | 6.931 M -29.47 % | 9.827 M 20.40 % | 8.162 M 179.65 % | 2.919 M |
Short term investments | 0.000 -100.00 % | 398.034 K 13.15 % | 351.787 K 17.72 % | 298.821 K -41.03 % | 506.708 K -94.50 % | 9.213 M 18.70 % | 7.762 M 5 886.47 % | 129.654 K 43.75 % | 90.196 K |
cash and cash equivalents | 21.232 M 1 645.13 % | 1.217 M -92.77 % | 16.832 M -3.34 % | 17.413 M -62.68 % | 46.661 M 27.48 % | 36.602 M 10.01 % | 33.270 M 297.58 % | 8.368 M 1 734.06 % | 456.269 K |
Cash and short term investments | 21.232 M 1 214.94 % | 1.615 M -90.60 % | 17.183 M -2.98 % | 17.711 M -62.45 % | 47.168 M 2.95 % | 45.815 M 11.66 % | 41.032 M 382.85 % | 8.498 M 1 455.07 % | 546.465 K |
Total current assets | 23.478 M -95.23 % | 492.312 M -10.97 % | 552.973 M 16.16 % | 476.034 M 1.06 % | 471.018 M 19.81 % | 393.130 M 30.16 % | 302.026 M 46.91 % | 205.591 M 9.43 % | 187.877 M |
Inventory | 1.172 M -99.27 % | 161.279 M -40.94 % | 273.064 M 14.23 % | 239.048 M -9.07 % | 262.888 M 3.11 % | 254.953 M 40.50 % | 181.460 M 28.13 % | 141.621 M -3.00 % | 145.999 M |
Net receivables | 835.322 K -99.68 % | 258.331 M 23.21 % | 209.673 M 9.11 % | 192.175 M 45.97 % | 131.654 M 60.86 % | 81.846 M 20.00 % | 68.204 M 75.64 % | 38.831 M 17.60 % | 33.019 M |
Tax assets | -109.062 K -120.07 % | 543.285 K -41.29 % | 925.418 K 74.32 % | 530.888 K 233.22 % | -398.511 K 17.96 % | -485.731 K | 0.000 | 0.000 | 0.000 |
Other assets | -678.458 K -33 922 800.00 % | -2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 172.862 K -98.53 % | 11.741 M -9.72 % | 13.005 M -10.40 % | 14.514 M -57.73 % | 34.337 M -16.65 % | 41.197 M 812.12 % | 4.517 M -78.80 % | 21.302 M -48.13 % | 41.067 M |
Tax payables | 0.000 | 0.000 -100.00 % | 15.799 M 0.52 % | 15.717 M 9.41 % | 14.365 M 48.93 % | 9.645 M 262.83 % | 2.658 M 36.84 % | 1.943 M 1 078.63 % | 164.821 K |
Deferred revenue non current | -291.430 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | -13.677 M -159.74 % | 22.894 M -43.81 % | 40.742 M 21.57 % | 33.513 M 19.84 % | 27.965 M 55.32 % | 18.005 M 46.05 % | 12.328 M 37.68 % | 8.954 M | 0.000 |
Capital lease obligations | -4.754 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.559 M | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 157.535 M 17.23 % | 134.383 M 30.74 % | 102.789 M 20.76 % | 85.115 M 2.68 % | 82.897 M 0.11 % | 82.805 M 0.15 % | 82.684 M | 0.000 -100.00 % | 9.144 M |
Deferred tax liabilities non current | 291.430 K -63.66 % | 801.942 K -82.14 % | 4.491 M -13.65 % | 5.201 M -16.34 % | 6.217 M -6.74 % | 6.666 M -21.83 % | 8.528 M 76.87 % | 4.822 M 87.78 % | 2.568 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 26.157 M -94.90 % | 512.827 M -10.75 % | 574.605 M 14.24 % | 502.986 M 1.19 % | 497.072 M 18.10 % | 420.891 M 28.90 % | 326.532 M 40.71 % | 232.053 M 5.93 % | 219.069 M |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 178.422 M 5 339.93 % | -3.405 M -56.33 % | -2.178 M 61.38 % | -5.640 M -43.59 % | -3.928 M 54.97 % | -8.722 M -87.64 % | -4.648 M | 0.000 | 0.000 | 0.000 |
Stock based compensation | -5.247 M -125.95 % | 20.222 M 114.00 % | 9.450 M 201.22 % | 3.137 M 82.49 % | 1.719 M -40.19 % | 2.874 M 1 162.34 % | 227.674 K | 0.000 | 0.000 | 0.000 |
Change in working capital | -3.719 M -111.40 % | 32.615 M 147.51 % | -68.645 M 3.19 % | -70.905 M 20.84 % | -89.566 M -33.76 % | -66.962 M 36.28 % | -105.093 M -567.50 % | -15.744 M 28.12 % | -21.904 M 54.73 % | -48.385 M |
Accounts receivables | -74.717 M -47.78 % | -50.560 M -134.03 % | -21.604 M 64.46 % | -60.778 M -17.93 % | -51.536 M -211.43 % | -16.548 M 47.33 % | -31.421 M -408.51 % | 10.185 M 144.36 % | -22.960 M | 0.000 |
Inventory | -15.820 M -114.10 % | 112.237 M 497.92 % | -28.206 M -383.84 % | 9.937 M 151.68 % | -19.230 M 78.29 % | -88.561 M -96.43 % | -45.086 M -170.78 % | -16.650 M -1 137.40 % | 1.605 M | 0.000 |
Accounts payables | 30.109 M 203.60 % | -29.063 M -859.75 % | 3.825 M 125.17 % | -15.195 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 56.710 M 2 835 475 450.00 % | -2.000 100.00 % | -45.320 M -365.37 % | -9.738 M 48.20 % | -18.800 M -149.28 % | 38.148 M 233.45 % | -28.587 M | 0.000 100.00 % | -549.082 K | 0.000 |
Other non cash items | 18.242 M -46.52 % | 34.109 M 25.89 % | 27.095 M 26.47 % | 21.424 M -31.03 % | 31.061 M 123.09 % | 13.923 M -8.29 % | 15.182 M -57.40 % | 35.639 M 192.75 % | 12.174 M 14.33 % | 10.648 M |
Net cash provided by operating activities | -169.426 M -497.01 % | -28.379 M -590.39 % | 5.787 M 189.42 % | -6.472 M -187.72 % | 7.378 M 1 193.72 % | -674.562 K 98.88 % | -60.223 M -402.71 % | 19.894 M 1 187.32 % | 1.545 M 104.10 % | -37.737 M |
Investments in property plant and equipment | 0.000 100.00 % | -442.568 K -515.66 % | -71.885 K 87.35 % | -568.346 K 76.40 % | -2.408 M 40.51 % | -4.049 M -117.54 % | -1.861 M -104.36 % | -910.686 K 49.28 % | -1.795 M 67.39 % | -5.505 M |
Acquisitions net | -4.442 M -8 608.12 % | 52.208 K 2 208.05 % | 2.262 K -99.81 % | 1.188 M -50.86 % | 2.418 M 223.74 % | -1.954 M | 0.000 100.00 % | -43.504 K -130.19 % | 144.102 K 24.79 % | 115.472 K |
Purchases of investments | 0.000 100.00 % | -10.705 M 24.56 % | -14.190 M -37 002.84 % | -38.245 K 81.16 % | -202.980 K 18.48 % | -249.000 K -125.54 % | -110.400 K 39.68 % | -183.031 K -109.86 % | -87.215 K 78.82 % | -411.783 K |
Sales maturities of investments | 254.399 K -97.96 % | 12.460 M -27.69 % | 17.230 M 7 448.42 % | 228.260 K 26.18 % | 180.905 K 4 158.59 % | 4.248 K | 0.000 -100.00 % | 78.504 K 58.39 % | 49.564 K -91.56 % | 587.220 K |
Other investing activites | 1.296 M -31.42 % | 1.890 M -44.78 % | 3.423 M 53.81 % | 2.226 M 15.39 % | 1.929 M 10.42 % | 1.747 M 148.58 % | 702.790 K 2 542.96 % | -28.768 K -105.20 % | 552.967 K 727.05 % | 66.860 K |
Net cash used for investing activites | -2.891 M -299.71 % | 1.448 M -56.80 % | 3.352 M 81.41 % | 1.847 M 468.38 % | -501.512 K 88.02 % | -4.185 M -348.15 % | -933.891 K 5.88 % | -992.236 K 19.17 % | -1.228 M 75.05 % | -4.920 M |
Debt repayment | 51.734 M 54.57 % | 33.470 M 275.15 % | 8.922 M -5.25 % | 9.416 M -72.48 % | 34.214 M -5.87 % | 36.346 M 41.06 % | 25.766 M 1 612.27 % | 1.505 M -93.15 % | 21.966 M -51.76 % | 45.538 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 82.649 M | 0.000 | 0.000 -100.00 % | 5.539 M |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -38.190 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -18.192 M 29.69 % | -25.872 M 5.99 % | -27.521 M 11.96 % | -31.261 M -2.92 % | -30.375 M -17.41 % | -25.871 M -18.94 % | -21.752 M -26.11 % | -17.249 M -18.48 % | -14.558 M -58.85 % | -9.164 M |
Net cash used provided by financing activities | 33.542 M 341.48 % | 7.598 M 140.85 % | -18.599 M 14.86 % | -21.845 M -674.72 % | 3.801 M -70.78 % | 13.007 M -85.32 % | 88.584 M 662.66 % | -15.744 M -312.52 % | 7.408 M -82.32 % | 41.912 M |
Effect of forex changes on cash | 158.790 M 4 170.16 % | 3.719 M -58.12 % | 8.879 M 419.49 % | -2.779 M -71.29 % | -1.623 M 66.30 % | -4.815 M -90.68 % | -2.525 M 15.56 % | -2.991 M -16 400.38 % | 18.348 K -91.99 % | 229.061 K |
Net change in cash | 20.015 M 228.18 % | -15.615 M -2 588.32 % | -580.846 K 98.01 % | -29.248 M -423.01 % | 9.055 M 171.77 % | 3.332 M -86.62 % | 24.902 M 14 761.50 % | 167.561 K -97.84 % | 7.744 M 1 599.79 % | -516.367 K |
Cash at beginning of period | 1.217 M -92.77 % | 16.832 M -3.34 % | 17.413 M -62.68 % | 46.661 M 24.08 % | 37.606 M 13.03 % | 33.270 M 297.58 % | 8.368 M 2.04 % | 8.201 M 1 697.34 % | 456.269 K -53.09 % | 972.636 K |
Cash at end of period | 21.232 M 1 645.13 % | 1.217 M -92.77 % | 16.832 M -3.34 % | 17.413 M -62.68 % | 46.661 M 27.48 % | 36.602 M 10.01 % | 33.270 M 297.58 % | 8.368 M 2.04 % | 8.201 M 1 697.34 % | 456.269 K |
Operating cash flow | -169.426 M -497.01 % | -28.379 M -590.39 % | 5.787 M 189.42 % | -6.472 M -187.72 % | 7.378 M 1 193.72 % | -674.562 K 98.88 % | -60.223 M -402.71 % | 19.894 M 1 187.32 % | 1.545 M 104.10 % | -37.737 M |
Capital expenditure | 0.000 100.00 % | -442.568 K -515.66 % | -71.885 K 87.35 % | -568.346 K 76.40 % | -2.408 M 40.51 % | -4.049 M -117.54 % | -1.861 M -104.36 % | -910.686 K 49.28 % | -1.795 M 67.39 % | -5.505 M |
Free CashFlow | -169.426 M -487.84 % | -28.822 M -604.30 % | 5.715 M 181.18 % | -7.040 M -241.66 % | 4.969 M 205.21 % | -4.723 M 92.39 % | -62.084 M -427.04 % | 18.984 M 7 694.27 % | -249.973 K 99.42 % | -43.243 M |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 61.906 M 0.00 % | 61.906 M 156.82 % | 24.104 M -85.02 % | 160.867 M 40.53 % | 114.474 M 0.00 % | 114.474 M -42.00 % | 197.356 M 37.48 % | 143.551 M 36.10 % | 105.472 M 0.00 % | 105.472 M -36.57 % | 166.282 M 0.00 % | 166.282 M 43.45 % | 115.920 M 0.00 % | 115.920 M -49.03 % | 227.437 M 18.21 % | 192.407 M 36.09 % | 141.388 M 1.85 % | 138.813 M -25.60 % | 186.570 M 30.95 % | 142.478 M 31.91 % | 108.011 M -2.06 % | 110.285 M -21.36 % | 140.246 M 23.13 % | 113.901 M 43.44 % | 79.404 M -1.02 % | 80.223 M -37.28 % | 127.897 M 75.39 % | 72.923 M 17.91 % | 61.845 M -8.19 % | 67.358 M |
Net income | -20.439 M 0.00 % | -20.439 M 78.84 % | -96.584 M -1 160.12 % | 9.111 M 96.97 % | 4.625 M 0.00 % | 4.625 M -48.82 % | 9.038 M 9.41 % | 8.261 M 112.16 % | 3.894 M 0.00 % | 3.894 M -58.64 % | 9.414 M 0.00 % | 9.414 M 170.29 % | 3.483 M 0.00 % | 3.483 M -77.65 % | 15.581 M 42.07 % | 10.967 M 32.57 % | 8.273 M 13.26 % | 7.304 M -45.37 % | 13.371 M 135.37 % | 5.681 M 13.08 % | 5.024 M -14.57 % | 5.881 M -13.51 % | 6.800 M 129.00 % | 2.969 M 11.76 % | 2.657 M 1.00 % | 2.631 M -67.77 % | 8.161 M 372.85 % | 1.726 M 104.45 % | 844.225 K -50.75 % | 1.714 M |
Income before tax | -23.972 M 0.00 % | -23.972 M 82.52 % | -137.153 M -1 401.91 % | 10.535 M 61.07 % | 6.541 M 0.00 % | 6.541 M -57.18 % | 15.273 M 47.34 % | 10.366 M 98.04 % | 5.234 M 0.00 % | 5.234 M -61.13 % | 13.467 M 0.00 % | 13.467 M 147.61 % | 5.439 M 0.00 % | 5.439 M -73.29 % | 20.363 M 12.78 % | 18.056 M 58.88 % | 11.365 M -5.17 % | 11.985 M -37.87 % | 19.290 M 102.01 % | 9.549 M 6.29 % | 8.984 M -6.45 % | 9.603 M -18.96 % | 11.850 M 76.24 % | 6.724 M 50.43 % | 4.470 M -0.09 % | 4.474 M -53.62 % | 9.646 M 185.85 % | 3.375 M 407.93 % | 664.365 K -72.28 % | 2.397 M |
Income before tax ratio | -0.39 0.00 % | -0.39 93.19 % | -5.69 -8 788.61 % | 0.07 14.62 % | 0.06 0.00 % | 0.06 -26.17 % | 0.08 7.17 % | 0.07 45.51 % | 0.05 0.00 % | 0.05 -38.72 % | 0.08 0.00 % | 0.08 72.62 % | 0.05 0.00 % | 0.05 -47.60 % | 0.09 -4.59 % | 0.09 16.75 % | 0.08 -6.90 % | 0.09 -16.50 % | 0.10 54.27 % | 0.07 -19.42 % | 0.08 -4.48 % | 0.09 3.06 % | 0.08 43.13 % | 0.06 4.87 % | 0.06 0.94 % | 0.06 -26.06 % | 0.08 62.99 % | 0.05 330.77 % | 0.01 -69.81 % | 0.04 |
EBITDA | -21.340 M 0.00 % | -21.340 M 83.40 % | -128.525 M -751.24 % | 19.735 M 30.68 % | 15.102 M 0.00 % | 15.102 M -39.62 % | 25.012 M 40.23 % | 17.837 M 35.20 % | 13.193 M 0.00 % | 13.193 M -36.68 % | 20.836 M 0.00 % | 20.836 M 46.66 % | 14.207 M 0.00 % | 14.207 M -53.13 % | 30.310 M 22.41 % | 24.761 M 40.88 % | 17.576 M -0.91 % | 17.738 M -34.01 % | 26.877 M 44.72 % | 18.572 M 5.21 % | 17.651 M 64.78 % | 10.712 M -33.68 % | 16.151 M 32.12 % | 12.225 M 19.07 % | 10.266 M -0.07 % | 10.273 M -27.24 % | 14.120 M 59.33 % | 8.862 M 4.35 % | 8.493 M 25.09 % | 6.789 M |
Net income ratio | -0.33 0.00 % | -0.33 91.76 % | -4.01 -7 174.96 % | 0.06 40.16 % | 0.04 0.00 % | 0.04 -11.77 % | 0.05 -20.42 % | 0.06 55.89 % | 0.04 0.00 % | 0.04 -34.79 % | 0.06 0.00 % | 0.06 88.43 % | 0.03 0.00 % | 0.03 -56.14 % | 0.07 20.19 % | 0.06 -2.58 % | 0.06 11.19 % | 0.05 -26.58 % | 0.07 79.75 % | 0.04 -14.27 % | 0.05 -12.78 % | 0.05 9.98 % | 0.05 85.98 % | 0.03 -22.09 % | 0.03 2.04 % | 0.03 -48.61 % | 0.06 169.61 % | 0.02 73.39 % | 0.01 -46.36 % | 0.03 |
Ratio EBITDA | -0.34 0.00 % | -0.34 93.53 % | -5.33 -4 446.24 % | 0.12 -7.01 % | 0.13 0.00 % | 0.13 4.10 % | 0.13 2.00 % | 0.12 -0.67 % | 0.13 0.00 % | 0.13 -0.18 % | 0.13 0.00 % | 0.13 2.24 % | 0.12 0.00 % | 0.12 -8.04 % | 0.13 3.56 % | 0.13 3.52 % | 0.12 -2.71 % | 0.13 -11.30 % | 0.14 10.52 % | 0.13 -20.24 % | 0.16 68.25 % | 0.10 -15.66 % | 0.12 7.30 % | 0.11 -16.99 % | 0.13 0.97 % | 0.13 15.99 % | 0.11 -9.15 % | 0.12 -11.50 % | 0.14 36.24 % | 0.10 |
Gross profit ratio | 0.18 0.00 % | 0.18 103.28 % | -5.46 -3 589.59 % | 0.16 -11.93 % | 0.18 0.00 % | 0.18 16.94 % | 0.15 -10.96 % | 0.17 -11.71 % | 0.19 0.00 % | 0.19 8.05 % | 0.18 0.00 % | 0.18 -16.68 % | 0.21 0.00 % | 0.21 14.18 % | 0.19 -9.07 % | 0.21 -5.99 % | 0.22 -0.18 % | 0.22 -16.40 % | 0.26 6.92 % | 0.25 2.11 % | 0.24 16.79 % | 0.21 -7.23 % | 0.22 -16.12 % | 0.27 15.66 % | 0.23 28.45 % | 0.18 -8.29 % | 0.19 -17.56 % | 0.24 18.49 % | 0.20 12.56 % | 0.18 |
Weighted average shs out dil | 1.920 M 0.00 % | 1.920 M 4.50 % | 1.837 M 5.86 % | 1.735 M 7.11 % | 1.620 M 0.00 % | 1.620 M 5.13 % | 1.541 M 2.64 % | 1.501 M 2.78 % | 1.461 M 0.00 % | 1.461 M 1.34 % | 1.442 M 0.00 % | 1.442 M 0.18 % | 1.439 M 0.00 % | 1.439 M -0.62 % | 1.448 M 0.19 % | 1.445 M -0.07 % | 1.446 M 0.03 % | 1.446 M -0.70 % | 1.456 M 0.74 % | 1.445 M 0.85 % | 1.433 M 0.00 % | 1.433 M 0.31 % | 1.429 M 4.70 % | 1.365 M -23.48 % | 1.783 M 174.77 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K |
Weighted average shs out | 1.919 M 0.00 % | 1.919 M 4.52 % | 1.836 M 5.80 % | 1.735 M 7.12 % | 1.620 M 0.00 % | 1.620 M 5.13 % | 1.541 M 2.63 % | 1.501 M 2.84 % | 1.460 M 0.00 % | 1.460 M 1.32 % | 1.441 M 0.00 % | 1.441 M -0.69 % | 1.451 M 0.00 % | 1.451 M 0.55 % | 1.443 M 0.63 % | 1.434 M 0.01 % | 1.434 M 0.00 % | 1.434 M -1.79 % | 1.460 M 1.83 % | 1.434 M 0.04 % | 1.433 M 0.00 % | 1.433 M 0.01 % | 1.433 M 5.02 % | 1.365 M -23.48 % | 1.783 M 174.77 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K 0.00 % | 648.998 K |
EPS diluted | -10.65 0.00 % | -10.65 79.75 % | -52.58 -1 111.15 % | 5.20 81.82 % | 2.86 0.00 % | 2.86 -51.28 % | 5.87 4.82 % | 5.60 109.74 % | 2.67 0.00 % | 2.67 -59.11 % | 6.53 0.00 % | 6.53 169.83 % | 2.42 0.00 % | 2.42 -77.57 % | 10.79 41.97 % | 7.60 31.03 % | 5.80 16.00 % | 5.00 -45.41 % | 9.16 129.00 % | 4.00 11.11 % | 3.60 -14.29 % | 4.20 -11.39 % | 4.74 115.45 % | 2.20 47.65 % | 1.49 -63.21 % | 4.05 -67.81 % | 12.58 372.93 % | 2.66 90.00 % | 1.40 -46.15 % | 2.60 |
Earnings per share | -10.65 0.00 % | -10.65 79.76 % | -52.61 -1 111.73 % | 5.20 81.82 % | 2.86 0.00 % | 2.86 -51.28 % | 5.87 4.82 % | 5.60 109.74 % | 2.67 0.00 % | 2.67 -59.11 % | 6.53 0.00 % | 6.53 172.08 % | 2.40 0.00 % | 2.40 -77.78 % | 10.80 42.11 % | 7.60 31.03 % | 5.80 16.00 % | 5.00 -46.41 % | 9.33 133.25 % | 4.00 11.11 % | 3.60 -14.29 % | 4.20 -11.76 % | 4.76 116.36 % | 2.20 47.65 % | 1.49 -63.21 % | 4.05 -67.81 % | 12.58 372.93 % | 2.66 90.00 % | 1.40 -46.15 % | 2.60 |
Gross profit | 11.064 M 0.00 % | 11.064 M 108.41 % | -131.526 M -622.88 % | 25.154 M 23.77 % | 20.323 M 0.00 % | 20.323 M -32.17 % | 29.962 M 22.41 % | 24.477 M 20.16 % | 20.370 M 0.00 % | 20.370 M -31.46 % | 29.721 M 0.00 % | 29.721 M 19.52 % | 24.867 M 0.00 % | 24.867 M -41.80 % | 42.730 M 7.48 % | 39.755 M 27.93 % | 31.076 M 1.67 % | 30.565 M -37.80 % | 49.142 M 40.01 % | 35.099 M 34.70 % | 26.058 M 14.38 % | 22.782 M -27.05 % | 31.229 M 3.28 % | 30.237 M 65.90 % | 18.226 M 27.13 % | 14.336 M -42.48 % | 24.922 M 44.58 % | 17.237 M 39.72 % | 12.337 M 3.35 % | 11.937 M |
Income tax expense | 14.612 K 0.00 % | 14.612 K 100.07 % | -20.782 M -2 796.37 % | -717.523 K -192.09 % | 779.156 K 0.00 % | 779.156 K -80.87 % | 4.073 M 4 430.20 % | 89.902 K -58.60 % | 217.162 K 0.00 % | 217.162 K -86.40 % | 1.597 M 0.00 % | 1.597 M 87.51 % | 851.685 K 0.00 % | 851.686 K -12.57 % | 974.182 K -75.20 % | 3.928 M 323.96 % | 926.432 K -66.62 % | 2.776 M 10.46 % | 2.513 M 38.07 % | 1.820 M -32.69 % | 2.704 M 19.82 % | 2.257 M -32.49 % | 3.343 M 30.68 % | 2.558 M 119.55 % | 1.165 M -3.07 % | 1.202 M -50.07 % | 2.407 M 96.05 % | 1.228 M 782.63 % | -179.860 K -126.35 % | 682.462 K |
Cost of revenue | 50.842 M 0.00 % | 50.842 M -67.33 % | 155.630 M 14.68 % | 135.713 M 44.15 % | 94.151 M 0.00 % | 94.151 M -43.75 % | 167.393 M 40.58 % | 119.074 M 39.92 % | 85.102 M 0.00 % | 85.102 M -37.68 % | 136.561 M 0.00 % | 136.561 M 49.98 % | 91.053 M 0.00 % | 91.053 M -50.70 % | 184.707 M 21.00 % | 152.652 M 38.38 % | 110.312 M 1.91 % | 108.248 M -21.23 % | 137.428 M 27.98 % | 107.379 M 31.02 % | 81.953 M -6.34 % | 87.503 M -19.73 % | 109.017 M 30.30 % | 83.664 M 36.75 % | 61.179 M -7.15 % | 65.887 M -36.02 % | 102.976 M 84.92 % | 55.687 M 12.48 % | 49.508 M -10.67 % | 55.421 M |
General and administrative expenses | 1.255 M 0.00 % | 1.255 M -85.40 % | 8.594 M 183.50 % | 3.031 M 83.55 % | 1.652 M 0.00 % | 1.652 M -84.95 % | 10.975 M 371.64 % | 2.327 M 2.02 % | 2.281 M 0.00 % | 2.281 M -47.28 % | 4.326 M 0.00 % | 4.326 M 25.58 % | 3.445 M 0.00 % | 3.445 M -79.01 % | 16.416 M 277.87 % | 4.344 M 51.87 % | 2.860 M 11.80 % | 2.559 M -77.67 % | 11.460 M 136.25 % | 4.851 M 130.18 % | 2.107 M -1.75 % | 2.145 M -75.48 % | 8.746 M 421.36 % | 1.677 M -58.01 % | 3.995 M 13.20 % | 3.529 M -84.83 % | 23.263 M 3 113.94 % | 723.820 K -65.17 % | 2.078 M -30.86 % | 3.006 M |
Selling and marketing expenses | 94.509 K 0.00 % | 94.509 K -86.04 % | 677.207 K 62.35 % | 417.126 K -8.08 % | 453.796 K 0.00 % | 453.796 K -60.90 % | 1.161 M | 0.000 -100.00 % | 698.419 K 0.00 % | 698.420 K -82.97 % | 4.101 M 0.00 % | 4.101 M 63.90 % | 2.502 M 0.00 % | 2.502 M -45.76 % | 4.613 M 0.38 % | 4.595 M 1.21 % | 4.540 M -6.88 % | 4.876 M -30.44 % | 7.009 M 15.94 % | 6.046 M | 0.000 | 0.000 -100.00 % | 3.435 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.629 M | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 -100.00 % | 70.840 K | 0.000 | 0.000 | 0.000 -100.00 % | 449.367 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.251 M -38.33 % | 2.029 M 60.71 % | 1.263 M | 0.000 100.00 % | -902.391 K 74.71 % | -3.568 M -194.92 % | 3.759 M | 0.000 100.00 % | -949.926 K 50.20 % | -1.907 M -184.05 % | 2.269 M | 0.000 100.00 % | -1.960 M | 0.000 | 0.000 |
Operating expenses | 33.041 M 0.00 % | 33.041 M 2 032.40 % | 1.549 M -73.37 % | 5.819 M 9.79 % | 5.300 M 0.00 % | 5.300 M -14.27 % | 6.182 M -12.62 % | 7.075 M -13.83 % | 8.211 M 0.00 % | 8.211 M -29.39 % | 11.628 M 0.00 % | 11.628 M -5.29 % | 12.278 M 0.00 % | 12.278 M 1.80 % | 12.061 M -22.54 % | 15.570 M 10.57 % | 14.082 M 4.72 % | 13.447 M -36.82 % | 21.286 M 24.85 % | 17.049 M 92.23 % | 8.869 M -29.38 % | 12.559 M -7.02 % | 13.507 M -16.19 % | 16.117 M 144.26 % | 6.598 M -4.40 % | 6.902 M -45.43 % | 12.649 M 79.90 % | 7.031 M 58.57 % | 4.434 M -22.61 % | 5.729 M |
Cost and expenses | 83.883 M 0.00 % | 83.883 M -46.63 % | 157.180 M 11.06 % | 141.532 M 42.31 % | 99.451 M 0.00 % | 99.451 M -42.70 % | 173.576 M 37.60 % | 126.149 M 35.19 % | 93.313 M 0.00 % | 93.313 M -37.03 % | 148.189 M 0.00 % | 148.189 M 43.41 % | 103.331 M 0.00 % | 103.331 M -47.49 % | 196.768 M 16.97 % | 168.223 M 35.23 % | 124.393 M 2.22 % | 121.695 M -23.32 % | 158.714 M 27.55 % | 124.428 M 37.00 % | 90.822 M -9.23 % | 100.062 M -18.33 % | 122.525 M 22.79 % | 99.781 M 47.22 % | 67.777 M -6.89 % | 72.790 M -37.05 % | 115.625 M 84.36 % | 62.718 M 16.27 % | 53.943 M -11.79 % | 61.151 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 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.350 M 0.00 % | 1.350 M -85.44 % | 9.271 M 168.85 % | 3.448 M 63.80 % | 2.105 M 0.00 % | 2.105 M -82.65 % | 12.136 M 421.52 % | 2.327 M -21.89 % | 2.979 M 0.00 % | 2.979 M -64.65 % | 8.427 M 0.00 % | 8.427 M 41.70 % | 5.947 M 0.00 % | 5.947 M -71.72 % | 21.028 M 135.22 % | 8.940 M 20.79 % | 7.401 M -0.45 % | 7.434 M -59.75 % | 18.469 M 69.50 % | 10.896 M 417.06 % | 2.107 M -1.75 % | 2.145 M -82.39 % | 12.181 M 626.12 % | 1.677 M -58.01 % | 3.995 M 13.20 % | 3.529 M -85.82 % | 24.892 M 3 338.99 % | 723.820 K -65.17 % | 2.078 M -30.86 % | 3.006 M |
Interest income | 0.000 -100.00 % | 1.995 M 1 270 405.10 % | 157.000 -80.78 % | 817.000 | 0.000 -100.00 % | 8.483 M 18 814.71 % | 44.849 K -36.63 % | 70.775 K | 0.000 -100.00 % | 6.925 M 49.68 % | 4.627 M 0.00 % | 4.627 M | 0.000 -100.00 % | 7.151 M 1 046.14 % | 623.957 K 13.69 % | 548.802 K 22.69 % | 447.315 K -29.67 % | 636.046 K 22.79 % | 517.989 K -24.42 % | 685.383 K -11.92 % | 778.169 K -0.87 % | 784.977 K 149.55 % | 314.552 K 1.98 % | 308.443 K 340.74 % | 69.983 K -35.89 % | 109.167 K 18.15 % | 92.397 K -26.27 % | 125.321 K 191.72 % | 42.959 K 1.42 % | 42.358 K |
Interest expense | 0.000 | 0.000 -100.00 % | 8.242 M -7.10 % | 8.872 M | 0.000 | 0.000 -100.00 % | 6.027 M -20.22 % | 7.555 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.922 M 50.37 % | 7.929 M -2.18 % | 8.106 M 15.28 % | 7.032 M 0.52 % | 6.995 M -15.57 % | 8.285 M 52.97 % | 5.416 M 4.89 % | 5.164 M 36.20 % | 3.791 M -24.24 % | 5.004 M -5.94 % | 5.320 M -0.34 % | 5.339 M 34.73 % | 3.962 M -20.69 % | 4.996 M -7.80 % | 5.419 M 0.47 % | 5.393 M |
Depreciation and amortization | 286.110 K 0.00 % | 286.110 K -25.86 % | 385.892 K -3.62 % | 400.388 K -3.62 % | 415.419 K 0.00 % | 415.419 K 1.91 % | 407.623 K -6.31 % | 435.074 K -7.06 % | 468.135 K 0.00 % | 468.136 K -6.53 % | 500.852 K 0.00 % | 500.852 K -5.50 % | 529.997 K 0.00 % | 529.997 K -14.23 % | 617.959 K 7.15 % | 576.736 K -0.93 % | 582.127 K -6.12 % | 620.052 K 4.74 % | 591.994 K 13.61 % | 521.070 K 12.71 % | 462.317 K -5.43 % | 488.883 K -4.14 % | 510.000 K 2.71 % | 496.523 K 4.22 % | 476.424 K 3.37 % | 460.898 K -9.92 % | 511.678 K 4.05 % | 491.751 K -10.15 % | 547.303 K 1.54 % | 539.006 K |
Operating income | -21.626 M 0.00 % | -21.626 M 83.30 % | -129.519 M -767.40 % | 19.407 M 32.14 % | 14.687 M 0.00 % | 14.687 M -31.05 % | 21.301 M 18.86 % | 17.922 M 40.84 % | 12.725 M 0.00 % | 12.725 M -37.43 % | 20.335 M 0.00 % | 20.335 M 48.68 % | 13.677 M 0.00 % | 13.677 M -55.40 % | 30.669 M 26.81 % | 24.184 M 24.21 % | 19.471 M 13.75 % | 17.117 M -38.55 % | 27.856 M 54.32 % | 18.051 M 5.01 % | 17.189 M 68.14 % | 10.223 M -42.21 % | 17.690 M 50.84 % | 11.728 M 0.86 % | 11.628 M 56.42 % | 7.434 M -45.37 % | 13.608 M 62.58 % | 8.370 M 5.92 % | 7.902 M 27.30 % | 6.208 M |
Operating income ratio | -0.35 0.00 % | -0.35 93.50 % | -5.37 -4 554.05 % | 0.12 -5.97 % | 0.13 0.00 % | 0.13 18.87 % | 0.11 -13.55 % | 0.12 3.48 % | 0.12 0.00 % | 0.12 -1.35 % | 0.12 0.00 % | 0.12 3.65 % | 0.12 0.00 % | 0.12 -12.50 % | 0.13 7.28 % | 0.13 -8.73 % | 0.14 11.68 % | 0.12 -17.41 % | 0.15 17.85 % | 0.13 -20.39 % | 0.16 71.68 % | 0.09 -26.51 % | 0.13 22.50 % | 0.10 -29.68 % | 0.15 58.03 % | 0.09 -12.91 % | 0.11 -7.30 % | 0.11 -10.17 % | 0.13 38.65 % | 0.09 |
Total other income expenses net | -33.686 M -1 336.09 % | -2.346 M 69.27 % | -7.634 M 13.25 % | -8.800 M 24.64 % | -11.678 M -43.35 % | -8.146 M -35.15 % | -6.027 M 14.32 % | -7.035 M 6.08 % | -7.490 M 0.00 % | -7.490 M -9.05 % | -6.868 M 0.00 % | -6.868 M 49.05 % | -13.481 M -63.64 % | -8.238 M 20.07 % | -10.307 M 19.33 % | -12.777 M -3.59 % | -12.334 M -10.16 % | -11.196 M -30.71 % | -8.566 M -0.76 % | -8.502 M -3.61 % | -8.206 M -81.16 % | -4.529 M 22.45 % | -5.841 M 21.03 % | -7.396 M -3.33 % | -7.158 M -141.83 % | -2.960 M -12.71 % | -2.626 M 61.55 % | -6.831 M 5.63 % | -7.238 M -89.92 % | -3.811 M |
2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 |
2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 13.849 M -93.28 % | 206.227 M 0.00 % | 206.227 M -17.18 % | 249.015 M 9.09 % | 228.270 M 1.22 % | 225.516 M 0.00 % | 225.515 M 8.63 % | 207.608 M 8.39 % | 191.541 M 0.00 % | 191.541 M -0.25 % | 192.030 M 0.00 % | 192.030 M 12.64 % | 170.476 M 0.00 % | 170.475 M 3.71 % | 164.384 M 2.64 % | 160.148 M 1.05 % | 158.490 M 5.55 % | 150.154 M 1.98 % | 147.237 M 17.37 % | 125.451 M 22.32 % | 102.562 M -4.76 % | 107.684 M -16.85 % | 129.498 M 11.30 % | 116.352 M -26.71 % | 158.759 M 13.45 % | 139.936 M -2.16 % | 143.022 M |
Total investments | 0.000 -100.00 % | 2.406 M 0.00 % | 2.406 M 279.14 % | 634.604 K -83.61 % | 3.873 M -10.64 % | 4.334 M 0.00 % | 4.334 M 1 131.94 % | 351.787 K -95.49 % | 7.801 M 0.00 % | 7.801 M 2 510.73 % | 298.821 K 0.00 % | 298.821 K -96.91 % | 9.663 M 0.00 % | 9.663 M 967.42 % | 905.219 K -92.54 % | 12.134 M 26.21 % | 9.614 M 6.87 % | 8.996 M 858.85 % | 938.166 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.762 M | 0.000 | 0.000 | 0.000 -100.00 % | 129.654 K |
Total debt | 35.081 M -83.51 % | 212.693 M 0.00 % | 212.693 M -15.00 % | 250.231 M 5.66 % | 236.820 M 2.67 % | 230.667 M 0.00 % | 230.666 M 2.77 % | 224.440 M 9.85 % | 204.315 M 0.00 % | 204.315 M -2.45 % | 209.442 M 0.00 % | 209.442 M 9.57 % | 191.150 M 0.00 % | 191.150 M -9.43 % | 211.045 M 12.79 % | 187.109 M 1.60 % | 184.167 M 0.68 % | 182.927 M -1.04 % | 184.843 M 15.34 % | 160.263 M 7.72 % | 148.784 M 6.05 % | 140.296 M -13.81 % | 162.769 M 9.23 % | 149.009 M -8.61 % | 163.044 M 13.55 % | 143.583 M -5.16 % | 151.390 M |
Accumulated other comprehensive income loss | -100.039 M -1 163.01 % | -7.921 M 0.00 % | -7.921 M -5.59 % | -7.502 M -37.83 % | -5.443 M 40.34 % | -9.123 M 0.00 % | -9.123 M -17.84 % | -7.742 M 34.25 % | -11.775 M 0.00 % | -11.775 M -5.01 % | -11.213 M 0.00 % | -11.213 M 7.85 % | -12.168 M 0.00 % | -12.168 M -102.34 % | -6.014 M 29.87 % | -8.575 M -32.75 % | -6.460 M -117.10 % | -2.975 M 10.18 % | -3.313 M 57.70 % | -7.831 M 45.55 % | -14.382 M -56.21 % | -9.207 M -313.76 % | 4.307 M 106.63 % | 2.084 M 165.11 % | -3.201 M 40.21 % | -5.355 M -119.53 % | -2.439 M |
Retained earnings | -58.912 M -215.65 % | 50.938 M 0.00 % | 50.938 M -44.52 % | 91.815 M -51.25 % | 188.355 M 5.08 % | 179.245 M 0.00 % | 179.244 M 7.06 % | 167.424 M 11.55 % | 150.085 M 0.00 % | 150.084 M 5.47 % | 142.297 M 0.00 % | 142.297 M 15.28 % | 123.433 M 0.00 % | 123.433 M 5.98 % | 116.468 M 15.45 % | 100.879 M 12.20 % | 89.912 M 10.13 % | 81.639 M 9.83 % | 74.335 M 21.99 % | 60.934 M 10.28 % | 55.253 M 10.00 % | 50.229 M 13.26 % | 44.349 M 18.11 % | 37.549 M -12.70 % | 43.010 M 8.32 % | 39.705 M 8.98 % | 36.433 M |
Common stock | 20.539 K -10.80 % | 23.026 K 0.00 % | 23.026 K 26.13 % | 18.256 K 15.74 % | 15.773 K 15.90 % | 13.609 K 0.00 % | 13.609 K 13.86 % | 11.952 K 16.94 % | 10.221 K 0.00 % | 10.221 K 9.89 % | 9.301 K 0.00 % | 9.301 K 0.88 % | 9.220 K 0.00 % | 9.220 K 1.10 % | 9.120 K 0.01 % | 9.119 K 0.04 % | 9.115 K -0.04 % | 9.119 K 0.04 % | 9.115 K 0.00 % | 9.115 K 0.04 % | 9.111 K 0.00 % | 9.111 K 0.00 % | 9.111 K 0.00 % | 9.111 K -99.64 % | 2.547 M 0.00 % | 2.547 M 0.00 % | 2.547 M |
Total equity | -15.072 M -107.74 % | 194.681 M 0.00 % | 194.681 M -19.42 % | 241.609 M -30.95 % | 349.881 M 8.70 % | 321.881 M 0.00 % | 321.881 M 6.15 % | 303.224 M 14.10 % | 265.758 M 0.00 % | 265.758 M 6.42 % | 249.722 M 0.00 % | 249.721 M 11.30 % | 224.374 M 0.00 % | 224.374 M 1.38 % | 221.325 M 11.39 % | 198.689 M 5.92 % | 187.589 M 3.34 % | 181.524 M 5.64 % | 171.841 M 15.18 % | 149.198 M 11.36 % | 133.976 M -0.13 % | 134.151 M -6.60 % | 143.633 M 8.38 % | 132.530 M 159.73 % | 51.025 M 30.35 % | 39.146 M -28.35 % | 54.639 M |
Other non current liabilities | 0.000 -100.00 % | 256.766 K 0.04 % | 256.669 K -10.39 % | 286.439 K -22.96 % | 371.829 K 10.15 % | 337.556 K -93.41 % | 5.125 M 1 704.81 % | 283.944 K 2.04 % | 278.277 K -91.92 % | 3.444 M 928.31 % | 334.928 K -93.95 % | 5.536 M 1 361.57 % | 378.766 K -91.04 % | 4.227 M 1 176.94 % | 331.041 K -4.04 % | 344.971 K 7.93 % | 319.635 K 12.03 % | 285.321 K 15.73 % | 246.548 K -3.77 % | 256.194 K 14.85 % | 223.077 K 11.76 % | 199.611 K 7.64 % | 185.437 K -16.47 % | 222.012 K -29.72 % | 315.885 K 70.39 % | 185.393 K 3.86 % | 178.497 K |
Long term debt | 27.581 M 369.84 % | 5.870 M 0.00 % | 5.870 M 21 301.13 % | 27.430 K 132.03 % | 11.822 K -4.28 % | 12.351 K 0.00 % | 12.351 K -74.66 % | 48.743 K -54.40 % | 106.889 K 0.00 % | 106.889 K -79.37 % | 518.056 K 0.00 % | 518.056 K -45.97 % | 958.791 K 0.00 % | 958.791 K -34.59 % | 1.466 M -12.59 % | 1.677 M -15.70 % | 1.989 M -12.71 % | 2.279 M -16.82 % | 2.739 M -7.09 % | 2.949 M -11.15 % | 3.319 M -15.85 % | 3.944 M -18.37 % | 4.831 M -9.45 % | 5.335 M -12.92 % | 6.127 M -2.32 % | 6.273 M -14.60 % | 7.345 M |
Total non current liabilities | 27.872 M 354.90 % | 6.127 M 0.00 % | 6.127 M 449.11 % | 1.116 M -84.48 % | 7.188 M 39.91 % | 5.138 M 0.02 % | 5.137 M 6.49 % | 4.824 M 35.85 % | 3.551 M 0.00 % | 3.551 M -41.35 % | 6.054 M 0.01 % | 6.054 M 16.75 % | 5.186 M -0.01 % | 5.186 M -35.29 % | 8.014 M -3.60 % | 8.313 M 0.85 % | 8.243 M -8.58 % | 9.016 M -6.59 % | 9.652 M -26.03 % | 13.049 M 15.48 % | 11.300 M 2.58 % | 11.016 M -18.67 % | 13.545 M 20.05 % | 11.283 M -1.39 % | 11.442 M 33.36 % | 8.579 M -30.50 % | 12.345 M |
Other current liabilities | 5.683 M -61.16 % | 14.631 M 0.00 % | 14.631 M 89.24 % | 7.732 M 214.39 % | -6.759 M -189.59 % | 7.544 M -69.18 % | 24.474 M 90.40 % | 12.854 M 83.64 % | 7.000 M -67.09 % | 21.272 M 179.91 % | 7.600 M -68.03 % | 23.772 M 201.11 % | 7.895 M -68.48 % | 25.047 M 164.98 % | 9.453 M 274.33 % | -5.422 M -5.89 % | -5.121 M -142.20 % | 12.134 M 51.45 % | 8.012 M -0.53 % | 8.055 M -34.81 % | 12.355 M -10.40 % | 13.790 M 455.46 % | 2.483 M -60.06 % | 6.215 M -3.50 % | 6.441 M -57.99 % | 15.330 M 852.57 % | 1.609 M |
Deferred revenue | 4.754 M | 0.000 | 0.000 -100.00 % | 424.991 K -97.01 % | 14.232 M -15.93 % | 16.930 M | 0.000 -100.00 % | 507.557 K -96.44 % | 14.273 M | 0.000 -100.00 % | 455.314 K | 0.000 -100.00 % | 17.152 M | 0.000 -100.00 % | 1.087 M -91.68 % | 13.067 M 2.25 % | 12.779 M 0.80 % | 12.677 M 1 578.94 % | 755.070 K -70.15 % | 2.529 M -24.83 % | 3.365 M 32.12 % | 2.547 M 44.71 % | 1.760 M -28.14 % | 2.449 M -31.34 % | 3.567 M 87.76 % | 1.900 M -62.93 % | 5.124 M |
Short term debt | 7.500 M -96.37 % | 206.823 M 0.00 % | 206.823 M -17.34 % | 250.204 M 5.66 % | 236.808 M 2.67 % | 230.655 M 0.00 % | 230.654 M 2.79 % | 224.391 M 9.88 % | 204.208 M 0.00 % | 204.208 M -2.26 % | 208.924 M 0.00 % | 208.923 M 9.85 % | 190.192 M 0.00 % | 190.191 M -9.25 % | 209.579 M 13.02 % | 185.432 M 1.79 % | 182.178 M 0.85 % | 180.648 M -0.80 % | 182.103 M 15.76 % | 157.315 M 8.15 % | 145.465 M 6.68 % | 136.352 M -13.03 % | 156.786 M 9.13 % | 143.674 M -8.44 % | 156.916 M 14.28 % | 137.310 M -4.68 % | 144.045 M |
Total current liabilities | 13.356 M -94.01 % | 223.119 M 0.00 % | 223.119 M -17.39 % | 270.102 M -2.79 % | 277.841 M 5.63 % | 263.023 M 0.00 % | 263.023 M -1.33 % | 266.557 M 10.00 % | 242.319 M 0.00 % | 242.318 M -1.98 % | 247.210 M 0.00 % | 247.210 M 1.77 % | 242.922 M 0.00 % | 242.921 M -9.27 % | 267.733 M 20.28 % | 222.595 M 3.79 % | 214.474 M -6.41 % | 229.159 M -4.90 % | 240.957 M 0.92 % | 238.766 M 30.30 % | 183.242 M 16.59 % | 157.172 M -7.19 % | 169.355 M -14.47 % | 198.007 M 9.38 % | 181.029 M 7.80 % | 167.929 M -3.50 % | 174.023 M |
Total liabilities | 41.229 M -82.02 % | 229.246 M 0.00 % | 229.246 M -15.48 % | 271.218 M -4.85 % | 285.030 M 6.29 % | 268.161 M 0.00 % | 268.160 M -1.19 % | 271.381 M 10.38 % | 245.870 M 0.00 % | 245.869 M -2.92 % | 253.264 M 0.00 % | 253.264 M 2.08 % | 248.107 M 0.00 % | 248.107 M -10.02 % | 275.747 M 19.42 % | 230.908 M 3.68 % | 222.716 M -6.49 % | 238.175 M -4.96 % | 250.610 M -0.48 % | 251.815 M 29.44 % | 194.542 M 15.67 % | 168.187 M -8.04 % | 182.899 M -12.61 % | 209.290 M 8.74 % | 192.471 M 9.04 % | 176.509 M -5.29 % | 186.368 M |
Other non current assets | 109.062 K | 0.000 -100.00 % | 1.029 M 334.96 % | 236.570 K 46 035.92 % | -515.000 -508.73 % | 126.000 0.00 % | 126.000 -99.92 % | 152.814 K 57 765.66 % | -265.000 0.00 % | -265.000 -100.01 % | 3.961 M -27.30 % | 5.448 M 1 109 488.19 % | 491.000 0.00 % | 491.000 -99.88 % | 398.511 K 144 288.04 % | 276.000 179.31 % | -348.000 52.39 % | -731.000 -100.15 % | 485.731 K 5.08 % | 462.255 K 3.46 % | 446.815 K 3.15 % | 433.180 K 0.57 % | 430.739 K -59.99 % | 1.077 M 147.25 % | 435.445 K -28.25 % | 606.896 K 4.61 % | 580.168 K |
Long term investments | 0.000 -100.00 % | 135.551 K 0.00 % | 135.551 K -42.70 % | 236.570 K -0.18 % | 237.008 K 8.54 % | 218.369 K 0.00 % | 218.369 K | 0.000 -100.00 % | 3.042 M 0.00 % | 3.042 M | 0.000 | 0.000 -100.00 % | 439.971 K 0.00 % | 439.971 K 10.40 % | 398.511 K -32.79 % | 592.950 K -12.37 % | 676.666 K 42.72 % | 474.135 K -2.39 % | 485.731 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 1.718 M 32.93 % | 1.293 M 0.00 % | 1.293 M -11.32 % | 1.458 M -0.19 % | 1.460 M -0.53 % | 1.468 M 0.00 % | 1.468 M 3.44 % | 1.419 M -6.66 % | 1.521 M 0.00 % | 1.521 M -4.85 % | 1.598 M 0.00 % | 1.598 M -2.90 % | 1.646 M 0.00 % | 1.646 M -2.83 % | 1.694 M -10.78 % | 1.898 M -5.47 % | 2.008 M -7.12 % | 2.162 M -4.44 % | 2.263 M 195.34 % | 766.151 K 11.40 % | 687.721 K 15.24 % | 596.771 K -1.83 % | 607.871 K 25.88 % | 482.913 K 8.80 % | 443.857 K 26.76 % | 350.163 K -2.89 % | 360.578 K |
GoodWill | 1.446 M -2.88 % | 1.489 M 0.00 % | 1.489 M -5.09 % | 1.569 M 2.50 % | 1.530 M 1.21 % | 1.512 M 0.00 % | 1.512 M 9.07 % | 1.386 M -4.06 % | 1.445 M 0.00 % | 1.445 M -1.10 % | 1.461 M 0.00 % | 1.461 M 0.86 % | 1.449 M 0.00 % | 1.449 M 3.11 % | 1.405 M -9.34 % | 1.550 M -3.67 % | 1.609 M -6.23 % | 1.716 M -0.68 % | 1.727 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 3.164 M 13.76 % | 2.782 M 0.00 % | 2.782 M -8.09 % | 3.026 M 1.19 % | 2.991 M 0.35 % | 2.980 M 0.00 % | 2.980 M 6.22 % | 2.806 M -5.40 % | 2.966 M 0.00 % | 2.966 M -3.06 % | 3.059 M 0.00 % | 3.059 M -1.14 % | 3.095 M 0.00 % | 3.095 M -0.14 % | 3.099 M -10.13 % | 3.448 M -4.67 % | 3.617 M -6.72 % | 3.878 M -2.81 % | 3.990 M 420.79 % | 766.151 K 11.40 % | 687.721 K 15.24 % | 596.771 K -1.83 % | 607.871 K 25.88 % | 482.913 K 8.80 % | 443.857 K 26.76 % | 350.163 K -2.89 % | 360.578 K |
Property plant equipment net | 83.572 K -99.44 % | 15.019 M 0.00 % | 15.019 M -12.94 % | 17.251 M -3.69 % | 17.913 M 0.25 % | 17.868 M 0.00 % | 17.868 M -4.32 % | 18.674 M -1.34 % | 18.929 M 0.00 % | 18.929 M -5.03 % | 19.932 M 8.06 % | 18.445 M -11.11 % | 20.750 M 0.00 % | 20.750 M -8.01 % | 22.556 M 2.35 % | 22.037 M -2.96 % | 22.709 M -0.97 % | 22.933 M -1.51 % | 23.285 M 12.82 % | 20.639 M 2.29 % | 20.176 M -5.23 % | 21.290 M -9.28 % | 23.467 M -0.89 % | 23.678 M -5.17 % | 24.970 M 6.46 % | 23.456 M -8.09 % | 25.521 M |
Total non current assets | 3.357 M -82.30 % | 18.965 M 0.00 % | 18.965 M -7.55 % | 20.514 M -2.96 % | 21.141 M 0.35 % | 21.067 M 0.00 % | 21.067 M -2.61 % | 21.633 M -13.25 % | 24.936 M 0.00 % | 24.936 M -7.48 % | 26.952 M 0.00 % | 26.952 M 10.98 % | 24.285 M 0.00 % | 24.285 M -6.79 % | 26.054 M -0.10 % | 26.079 M -3.42 % | 27.003 M -1.03 % | 27.285 M -1.71 % | 27.761 M 26.95 % | 21.867 M 2.61 % | 21.311 M -4.52 % | 22.320 M -8.92 % | 24.506 M -2.90 % | 25.237 M -2.37 % | 25.849 M 5.88 % | 24.413 M -7.74 % | 26.462 M |
Other current assets | 238.326 K -99.63 % | 64.629 M -0.69 % | 65.076 M -5.36 % | 68.765 M -1.20 % | 69.600 M 13.51 % | 61.314 M 0.00 % | 61.314 M 17.95 % | 51.984 M 74.15 % | 29.849 M 0.00 % | 29.850 M 10.15 % | 27.099 M -8.36 % | 29.573 M 82.36 % | 16.217 M 0.00 % | 16.217 M -44.67 % | 29.309 M 141.61 % | 12.131 M 11.50 % | 10.880 M -22.46 % | 14.031 M 65.25 % | 8.491 M -45.90 % | 15.694 M -38.99 % | 25.725 M 6.10 % | 24.245 M 28.63 % | 18.849 M 38.54 % | 13.606 M -42.68 % | 23.736 M 57.95 % | 15.027 M 47.48 % | 10.189 M |
Short term investments | 0.000 -100.00 % | 2.270 M 0.00 % | 2.270 M 470.42 % | 398.034 K -89.05 % | 3.636 M -11.66 % | 4.115 M 0.00 % | 4.115 M 1 069.87 % | 351.787 K -92.61 % | 4.760 M 0.00 % | 4.760 M 1 492.77 % | 298.821 K 0.00 % | 298.821 K -96.76 % | 9.223 M 0.00 % | 9.223 M 1 720.09 % | 506.708 K -95.61 % | 11.541 M 29.14 % | 8.937 M 4.88 % | 8.521 M 1 783.47 % | 452.435 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.762 M | 0.000 | 0.000 | 0.000 -100.00 % | 129.654 K |
cash and cash equivalents | 21.232 M 228.36 % | 6.466 M 0.00 % | 6.466 M 431.47 % | 1.217 M -85.77 % | 8.550 M 65.98 % | 5.151 M 0.00 % | 5.151 M -69.40 % | 16.832 M 31.77 % | 12.774 M 0.00 % | 12.774 M -26.64 % | 17.413 M 0.00 % | 17.413 M -15.78 % | 20.674 M 0.00 % | 20.674 M -55.69 % | 46.661 M 73.07 % | 26.961 M 5.00 % | 25.677 M -21.65 % | 32.773 M -12.85 % | 37.606 M 8.03 % | 34.812 M -24.68 % | 46.221 M 41.73 % | 32.612 M -1.98 % | 33.270 M 1.88 % | 32.658 M 662.18 % | 4.285 M 17.49 % | 3.647 M -56.42 % | 8.368 M |
Cash and short term investments | 21.232 M 143.02 % | 8.737 M 0.00 % | 8.737 M 441.07 % | 1.615 M -86.75 % | 12.186 M 31.50 % | 9.267 M 0.00 % | 9.267 M -46.07 % | 17.183 M -1.99 % | 17.533 M 0.00 % | 17.533 M -1.01 % | 17.711 M 0.00 % | 17.711 M -40.76 % | 29.897 M 0.00 % | 29.897 M -36.62 % | 47.168 M 22.51 % | 38.502 M 11.23 % | 34.615 M -16.17 % | 41.294 M 8.50 % | 38.059 M 9.33 % | 34.812 M -24.68 % | 46.221 M 41.73 % | 32.612 M -20.52 % | 41.032 M 25.64 % | 32.658 M 662.18 % | 4.285 M 17.49 % | 3.647 M -57.09 % | 8.498 M |
Total current assets | 23.478 M -94.20 % | 404.962 M 0.00 % | 404.962 M -17.74 % | 492.312 M -19.79 % | 613.770 M 7.87 % | 568.975 M 0.00 % | 568.974 M 2.89 % | 552.973 M 13.62 % | 486.692 M 0.00 % | 486.691 M 2.24 % | 476.034 M 0.00 % | 476.034 M 6.21 % | 448.197 M 0.00 % | 448.196 M -4.85 % | 471.018 M 16.73 % | 403.518 M 5.27 % | 383.301 M -2.32 % | 392.415 M -0.58 % | 394.690 M 4.10 % | 379.145 M 23.42 % | 307.208 M 9.71 % | 280.018 M -7.29 % | 302.026 M -4.60 % | 316.583 M 45.46 % | 217.647 M 13.81 % | 191.242 M -6.98 % | 205.591 M |
Inventory | 1.172 M -98.98 % | 114.972 M 0.00 % | 114.972 M -28.71 % | 161.279 M -53.05 % | 343.515 M 11.95 % | 306.842 M 0.00 % | 306.841 M 12.37 % | 273.064 M 11.65 % | 244.571 M 0.00 % | 244.570 M 2.31 % | 239.048 M 0.00 % | 239.048 M 2.27 % | 233.739 M 0.00 % | 233.739 M -11.09 % | 262.888 M 3.60 % | 253.753 M 0.97 % | 251.323 M -5.40 % | 265.660 M 4.20 % | 254.953 M 0.40 % | 253.930 M 53.23 % | 165.722 M 3.06 % | 160.804 M -11.38 % | 181.460 M -8.12 % | 197.489 M 52.35 % | 129.628 M 23.36 % | 105.084 M -25.80 % | 141.621 M |
Net receivables | 835.322 K -99.61 % | 216.624 M 0.21 % | 216.177 M -16.32 % | 258.331 M 37.07 % | 188.469 M -1.61 % | 191.552 M 0.00 % | 191.552 M -8.64 % | 209.673 M 7.67 % | 194.739 M 0.00 % | 194.738 M 1.33 % | 192.175 M 1.30 % | 189.702 M 12.69 % | 168.344 M 0.00 % | 168.343 M 27.87 % | 131.654 M 32.81 % | 99.132 M 14.62 % | 86.484 M 21.07 % | 71.430 M -12.73 % | 81.846 M 9.55 % | 74.708 M 7.43 % | 69.539 M 11.52 % | 62.357 M -8.57 % | 68.204 M -6.35 % | 72.829 M 21.39 % | 59.998 M -11.09 % | 67.484 M 73.79 % | 38.831 M |
Tax assets | 0.000 -100.00 % | 1.029 M | 0.000 100.00 % | -236.570 K -46 035.92 % | 515.000 508.73 % | -126.000 | 0.000 | 0.000 -100.00 % | 265.000 | 0.000 | 0.000 | 0.000 100.00 % | -491.000 | 0.000 100.00 % | -398.511 K -144 288.04 % | -276.000 -179.31 % | 348.000 -52.39 % | 731.000 100.15 % | -485.731 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | -678.458 K | 0.000 | 0.000 100.00 % | -2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 172.862 K -89.62 % | 1.665 M 0.00 % | 1.665 M -85.82 % | 11.741 M -39.25 % | 19.327 M 144.82 % | 7.894 M 0.00 % | 7.894 M -39.30 % | 13.005 M -22.77 % | 16.838 M 0.00 % | 16.838 M 16.01 % | 14.514 M 0.00 % | 14.514 M -47.57 % | 27.683 M 0.00 % | 27.683 M -19.38 % | 34.337 M 108.72 % | 16.451 M 38.73 % | 11.859 M -49.96 % | 23.700 M -42.47 % | 41.197 M -39.72 % | 68.338 M 209.81 % | 22.058 M 392.00 % | 4.483 M -0.74 % | 4.517 M -90.11 % | 45.669 M 223.77 % | 14.105 M 5.34 % | 13.390 M -37.14 % | 21.302 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.232 M -15.93 % | 16.930 M | 0.000 -100.00 % | 15.799 M 10.69 % | 14.273 M | 0.000 -100.00 % | 15.717 M | 0.000 -100.00 % | 17.152 M | 0.000 -100.00 % | 14.365 M 9.93 % | 13.067 M 2.25 % | 12.779 M 0.80 % | 12.677 M 31.44 % | 9.645 M 281.32 % | 2.529 M -24.83 % | 3.365 M 32.12 % | 2.547 M -4.20 % | 2.658 M 8.55 % | 2.449 M -31.34 % | 3.567 M 87.76 % | 1.900 M -2.22 % | 1.943 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | -13.677 M -187.31 % | 15.665 M 0.00 % | 15.665 M -31.58 % | 22.894 M -46.68 % | 42.937 M 6.91 % | 40.160 M 0.00 % | 40.160 M -1.43 % | 40.742 M 14.33 % | 35.635 M 0.00 % | 35.635 M 6.33 % | 33.513 M 0.00 % | 33.513 M 17.22 % | 28.591 M 0.00 % | 28.591 M 2.24 % | 27.965 M 19.11 % | 23.479 M 10.20 % | 21.306 M 6.57 % | 19.992 M 11.03 % | 18.005 M 33.90 % | 13.447 M 28.60 % | 10.456 M -0.21 % | 10.479 M -15.00 % | 12.328 M 21.65 % | 10.134 M | 0.000 | 0.000 -100.00 % | 8.954 M |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -508.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.151 M | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 157.535 M 15.86 % | 135.976 M 0.00 % | 135.976 M 1.19 % | 134.383 M 8.36 % | 124.016 M 11.14 % | 111.586 M 0.00 % | 111.586 M 8.56 % | 102.789 M 11.97 % | 91.803 M 0.00 % | 91.804 M 7.86 % | 85.115 M 0.00 % | 85.114 M 0.72 % | 84.508 M 0.00 % | 84.509 M 1.94 % | 82.897 M 0.00 % | 82.897 M 0.09 % | 82.822 M -0.05 % | 82.860 M 0.07 % | 82.805 M 0.20 % | 82.640 M 0.00 % | 82.640 M 0.00 % | 82.640 M -0.05 % | 82.684 M -0.08 % | 82.753 M 844.92 % | 8.758 M 289.41 % | 2.249 M | 0.000 |
Deferred tax liabilities non current | 291.430 K | 0.000 | 0.000 -100.00 % | 801.942 K -88.21 % | 6.805 M 42.12 % | 4.788 M | 0.000 -100.00 % | 4.491 M 41.87 % | 3.166 M | 0.000 -100.00 % | 5.201 M | 0.000 -100.00 % | 3.848 M | 0.000 -100.00 % | 6.217 M -1.18 % | 6.291 M 6.02 % | 5.934 M -8.03 % | 6.452 M -3.21 % | 6.666 M -32.28 % | 9.844 M 26.89 % | 7.758 M 12.89 % | 6.872 M -19.42 % | 8.528 M 48.94 % | 5.726 M 14.54 % | 4.999 M 135.67 % | 2.121 M -56.01 % | 4.822 M |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 26.157 M -93.83 % | 423.927 M 0.00 % | 423.927 M -17.34 % | 512.827 M -19.23 % | 634.911 M 7.60 % | 590.041 M 0.00 % | 590.041 M 2.69 % | 574.605 M 12.31 % | 511.628 M 0.00 % | 511.627 M 1.72 % | 502.986 M 0.00 % | 502.986 M 6.46 % | 472.481 M 0.00 % | 472.481 M -4.95 % | 497.072 M 15.71 % | 429.597 M 4.70 % | 410.305 M -2.24 % | 419.700 M -0.65 % | 422.451 M 5.35 % | 401.012 M 22.07 % | 328.519 M 8.66 % | 302.338 M -7.41 % | 326.532 M -4.47 % | 341.820 M 40.38 % | 243.496 M 12.91 % | 215.655 M -7.07 % | 232.053 M |
2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 177.946 K 0.00 % | 177.946 K -99.07 % | 19.057 M 1 937.92 % | 935.124 K 713.15 % | 115.000 K 0.00 % | 115.000 K -98.60 % | 8.200 M 12 633.45 % | 64.400 K -89.13 % | 592.392 K 0.00 % | 592.393 K -24.13 % | 780.843 K 0.00 % | 780.843 K -20.39 % | 980.863 K 0.00 % | 980.863 K 578.24 % | -205.099 K -111.81 % | 1.737 M 1 262.28 % | 127.500 K 113.49 % | 59.722 K -18.56 % | 73.333 K -97.23 % | 2.646 M 3 733.96 % | 69.011 K -19.58 % | 85.811 K -36.98 % | 136.171 K 48.80 % | 91.514 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 4.784 M 0.00 % | 4.784 M -95.09 % | 97.376 M 549.03 % | -21.686 M -0.69 % | -21.537 M 0.00 % | -21.537 M -118.03 % | -9.878 M 74.70 % | -39.045 M -295.96 % | -9.861 M 0.00 % | -9.861 M 25.49 % | -13.233 M 0.00 % | -13.233 M 9.49 % | -14.622 M 0.00 % | -14.622 M 35.50 % | -22.670 M 9.99 % | -25.187 M -11.78 % | -22.533 M -17.50 % | -19.177 M 22.53 % | -24.753 M 31.50 % | -36.137 M -357.62 % | -7.897 M -384.35 % | 2.777 M 111.38 % | -24.394 M 47.73 % | -46.672 M -174.72 % | -16.989 M 0.29 % | -17.038 M -175.89 % | -6.176 M -188.66 % | -2.139 M 62.08 % | -5.643 M -215.84 % | -1.787 M |
Accounts receivables | 0.000 | 0.000 100.00 % | -50.560 M | 0.000 | 0.000 | 0.000 100.00 % | -21.604 M | 0.000 | 0.000 | 0.000 100.00 % | -30.389 M 0.00 % | -30.389 M | 0.000 | 0.000 100.00 % | -51.536 M | 0.000 | 0.000 | 0.000 100.00 % | -16.548 M | 0.000 | 0.000 | 0.000 100.00 % | -31.421 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 0.000 | 0.000 -100.00 % | 112.237 M | 0.000 | 0.000 | 0.000 100.00 % | -28.206 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.969 M 0.00 % | 4.969 M | 0.000 | 0.000 100.00 % | -19.230 M | 0.000 | 0.000 | 0.000 100.00 % | -88.561 M | 0.000 | 0.000 | 0.000 100.00 % | -45.086 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 4.784 M 0.00 % | 4.784 M -89.52 % | 45.657 M 310.54 % | -21.686 M -0.69 % | -21.537 M 0.00 % | -21.537 M -159.65 % | 36.106 M 192.47 % | -39.045 M -295.96 % | -9.861 M 0.00 % | -9.861 M -180.91 % | 12.187 M 0.00 % | 12.187 M 183.35 % | -14.622 M 0.00 % | -14.622 M -125.96 % | 56.324 M 323.62 % | -25.187 M -11.78 % | -22.533 M -17.50 % | -19.177 M -150.13 % | 38.255 M 216.91 % | -32.722 M -197.31 % | -11.006 M -267.12 % | 6.586 M -91.59 % | 78.271 M 267.70 % | -46.672 M -174.72 % | -16.989 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | 10.713 M 0.00 % | 10.713 M -12.11 % | 12.189 M -7.99 % | 13.247 M -11.32 % | 14.938 M 0.00 % | 14.938 M 10.83 % | 13.478 M 81.37 % | 7.431 M -17.31 % | 8.987 M 0.00 % | 8.987 M 32 477.33 % | 27.586 K 0.00 % | 27.586 K -99.69 % | 8.903 M 0.00 % | 8.903 M -29.41 % | 12.611 M 87.54 % | 6.725 M -14.41 % | 7.857 M -1.59 % | 7.984 M 10.39 % | 7.233 M -22.28 % | 9.306 M 192.49 % | 3.182 M 70.98 % | 1.861 M -76.20 % | 7.820 M -1.34 % | 7.927 M -26.83 % | 10.833 M 68.19 % | 6.441 M -50.21 % | 12.936 M 64.12 % | 7.882 M -14.47 % | 9.215 M 64.41 % | 5.605 M |
Net cash provided by operating activities | -4.477 M 0.00 % | -4.477 M 83.77 % | -27.588 M -1 416.22 % | 2.096 M 245.20 % | -1.444 M 0.00 % | -1.444 M -107.65 % | 18.873 M 188.83 % | -21.247 M -620.72 % | 4.080 M 0.00 % | 4.080 M 262.53 % | -2.510 M 0.00 % | -2.510 M -246.13 % | -725.288 K 0.00 % | -725.289 K -107.04 % | 10.304 M 2 633.49 % | -406.707 K 87.72 % | -3.311 M -518.21 % | 791.720 K -55.27 % | 1.770 M 110.24 % | -17.282 M -504.85 % | 4.269 M -70.03 % | 14.241 M 401.48 % | -4.724 M 87.81 % | -38.746 M -529.41 % | -6.156 M 41.91 % | -10.598 M -256.76 % | 6.760 M 17.73 % | 5.743 M 60.73 % | 3.573 M -6.44 % | 3.819 M |
Investments in property plant and equipment | 0.000 | 0.000 100.00 % | -10.753 K -679.77 % | -1.379 K 99.36 % | -215.218 K 0.00 % | -215.218 K -252.56 % | 141.069 K 969.03 % | -16.233 K 83.50 % | -98.360 K 0.00 % | -98.361 K -72.87 % | -56.899 K 0.00 % | -56.899 K 74.96 % | -227.274 K 0.00 % | -227.274 K 67.38 % | -696.684 K -78.26 % | -390.835 K 46.46 % | -730.037 K -23.56 % | -590.823 K 70.12 % | -1.977 M -195.29 % | -669.572 K -9.64 % | -610.704 K -59.46 % | -382.989 K 52.46 % | -805.672 K -159.48 % | -310.500 K 34.15 % | -471.534 K -72.49 % | -273.368 K -122.32 % | -122.963 K 30.93 % | -178.036 K 56.52 % | -409.427 K -104.45 % | -200.260 K |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.794 M -80.76 % | 9.322 M | 0.000 | 0.000 100.00 % | -1.954 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -161.680 K -1 896.05 % | -8.100 K 50.91 % | -16.500 K 1.20 % | -16.700 K | 0.000 100.00 % | -68.945 K 4.84 % | -72.450 K 10.56 % | -81.000 K | 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 | 0.000 | 0.000 -100.00 % | 180.905 K 102.00 % | -9.063 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.472 K |
Other investing activites | 131.853 K 0.00 % | 131.853 K 984.59 % | 12.157 K -97.76 % | 541.704 K -18.93 % | 668.225 K 0.00 % | 668.225 K -51.17 % | 1.368 M 22.72 % | 1.115 M 103.13 % | 548.982 K 0.00 % | 548.983 K -24.69 % | 728.924 K 0.00 % | 728.924 K 52.18 % | 478.990 K 0.00 % | 478.990 K -80.67 % | 2.478 M -63.28 % | 6.748 M 908.32 % | -834.802 K -132.09 % | 2.601 M 238.26 % | -1.881 M -378.32 % | 675.939 K 228.67 % | -525.342 K -172.66 % | 723.022 K 254.10 % | 204.184 K -35.22 % | 315.205 K 3 730.98 % | -8.681 K -110.63 % | 81.682 K 117.22 % | -474.429 K -284.67 % | 256.900 K 673.61 % | 33.208 K 12.36 % | 29.554 K |
Net cash used for investing activites | 131.853 K 0.00 % | 131.853 K 9 291.24 % | 1.404 K -99.74 % | 540.325 K 19.28 % | 453.007 K 0.00 % | 453.007 K -69.99 % | 1.510 M 60.46 % | 940.777 K 108.77 % | 450.622 K 0.00 % | 450.622 K -32.95 % | 672.025 K 0.00 % | 672.025 K 166.98 % | 251.716 K 0.00 % | 251.716 K -86.00 % | 1.798 M 166.30 % | -2.712 M -71.49 % | -1.581 M -179.32 % | 1.994 M 151.90 % | -3.842 M -4 244.89 % | 92.682 K 109.35 % | -990.884 K -343.27 % | 407.319 K 191.95 % | -443.000 K -691.77 % | 74.860 K 118.64 % | -401.551 K -144.55 % | -164.201 K 70.32 % | -553.285 K -747.73 % | 85.419 K 122.02 % | -387.940 K -184.35 % | -136.430 K |
Debt repayment | 0.000 | 0.000 -100.00 % | 24.385 M 3 534 206.96 % | -690.000 | 0.000 | 0.000 100.00 % | -19.611 K -100.15 % | 13.335 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -242.516 K -102.55 % | 9.503 M 3 811.66 % | -256.031 K 86.63 % | -1.915 M -109.63 % | 19.872 M 128.88 % | 8.682 M -45.91 % | 16.053 M 294.19 % | -8.267 M -171.63 % | 11.540 M 244.00 % | -8.014 M -181.46 % | 9.838 M -20.67 % | 12.402 M 206.26 % | 4.049 M 305.79 % | -1.968 M -160.16 % | 3.271 M 185.01 % | -3.848 M |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock 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 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -38.190 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 3.036 M 0.00 % | 3.036 M 152.77 % | -5.753 M -206.53 % | -1.877 M 59.01 % | -4.579 M 0.00 % | -4.579 M 42.80 % | -8.005 M -23.78 % | -6.467 M 25.84 % | -8.721 M 0.00 % | -8.721 M -1 910.96 % | 481.566 K 0.00 % | 481.566 K 104.22 % | -11.404 M 0.00 % | -11.404 M -258.55 % | 7.193 M 298.01 % | -3.633 M -244.57 % | -1.054 M 81.69 % | -5.757 M 56.66 % | -13.282 M -260.81 % | -3.681 M 27.33 % | -5.066 M -7.95 % | -4.693 M 47.90 % | -9.008 M -111.46 % | 78.600 M 1 909.06 % | -4.345 M 0.13 % | -4.350 M 0.70 % | -4.381 M -9.66 % | -3.995 M 14.43 % | -4.669 M -11.07 % | -4.203 M |
Net cash used provided by financing activities | 3.036 M 0.00 % | 3.036 M -83.71 % | 18.633 M 1 092.44 % | -1.877 M 59.00 % | -4.579 M 0.00 % | -4.579 M 42.94 % | -8.025 M -216.85 % | 6.868 M 178.75 % | -8.721 M 0.00 % | -8.721 M -1 910.96 % | 481.566 K 0.00 % | 481.566 K 104.22 % | -11.404 M 0.00 % | -11.404 M -264.08 % | 6.950 M 18.40 % | 5.870 M 535.34 % | -1.348 M 82.42 % | -7.671 M -216.41 % | 6.590 M 31.77 % | 5.001 M -57.78 % | 11.844 M 191.39 % | -12.960 M -391.02 % | 4.453 M -93.69 % | 70.586 M 1 184.89 % | 5.494 M -31.77 % | 8.051 M 2 525.65 % | -331.917 K 94.43 % | -5.963 M -326.61 % | -1.398 M 82.64 % | -8.051 M |
Effect of forex changes on cash | 3.934 M 0.00 % | 3.934 M 142.78 % | 1.621 M -38.61 % | 2.640 M 1 074.38 % | -270.936 K 0.00 % | -270.936 K -123.01 % | 1.177 M -70.28 % | 3.961 M 111.76 % | 1.871 M 0.00 % | 1.871 M 782.61 % | -274.024 K 0.00 % | -274.024 K 75.44 % | -1.116 M 0.00 % | -1.116 M -272.25 % | 647.643 K 144.11 % | -1.468 M -71.88 % | -854.266 K -1 728.85 % | 52.446 K 103.04 % | -1.725 M -321.53 % | 778.513 K 151.47 % | -1.513 M 35.56 % | -2.347 M -277.00 % | 1.326 M 137.43 % | -3.542 M -308.17 % | 1.702 M 184.63 % | -2.011 M -72.59 % | -1.165 M -122.88 % | -522.707 K 60.25 % | -1.315 M -11 196.31 % | 11.850 K |
Net change in cash | 2.625 M 0.00 % | 2.625 M 135.79 % | -7.333 M -315.77 % | 3.399 M 158.20 % | -5.840 M 0.00 % | -5.840 M -143.15 % | 13.536 M 242.82 % | -9.478 M -308.61 % | -2.319 M 0.00 % | -2.319 M -42.22 % | -1.631 M 0.00 % | -1.631 M 87.45 % | -12.993 M 0.00 % | -12.993 M -165.96 % | 19.700 M 1 435.00 % | 1.283 M 118.09 % | -7.095 M -46.79 % | -4.833 M -273.00 % | 2.794 M 124.49 % | -11.409 M -183.83 % | 13.609 M 2 167.23 % | -658.342 K -207.48 % | 612.506 K -97.84 % | 28.373 M 4 347.86 % | 637.904 K 113.51 % | -4.721 M -200.24 % | 4.710 M 816.20 % | -657.661 K -239.27 % | 472.210 K 110.84 % | -4.357 M |
Cash at beginning of period | 0.000 -100.00 % | 1.217 M -85.77 % | 8.550 M 65.98 % | 5.151 M | 0.000 -100.00 % | 16.832 M 410.67 % | 3.296 M -74.20 % | 12.774 M -15.37 % | 15.093 M | 0.000 | 0.000 -100.00 % | 20.674 M -38.59 % | 33.668 M -27.85 % | 46.661 M 73.07 % | 26.961 M 5.00 % | 25.677 M -21.65 % | 32.773 M -12.85 % | 37.606 M 8.03 % | 34.812 M -24.68 % | 46.221 M 41.73 % | 32.612 M -1.98 % | 33.270 M 1.88 % | 32.658 M 662.18 % | 4.285 M 17.49 % | 3.647 M -56.42 % | 8.368 M 128.76 % | 3.658 M -15.24 % | 4.316 M 12.29 % | 3.844 M -53.13 % | 8.201 M |
Cash at end of period | 2.625 M -31.67 % | 3.841 M 215.74 % | 1.217 M -85.77 % | 8.550 M 246.40 % | -5.840 M -153.13 % | 10.991 M -34.70 % | 16.832 M 410.67 % | 3.296 M -74.20 % | 12.774 M 650.71 % | -2.319 M -42.22 % | -1.631 M -108.56 % | 19.043 M -7.89 % | 20.674 M -38.59 % | 33.668 M -27.85 % | 46.661 M 73.07 % | 26.961 M 5.00 % | 25.677 M -21.65 % | 32.773 M -12.85 % | 37.606 M 8.03 % | 34.812 M -24.68 % | 46.221 M 41.73 % | 32.612 M -1.98 % | 33.270 M 1.88 % | 32.658 M 662.18 % | 4.285 M 17.49 % | 3.647 M -56.42 % | 8.368 M 128.76 % | 3.658 M -15.24 % | 4.316 M 12.29 % | 3.844 M |
Operating cash flow | -4.477 M 0.00 % | -4.477 M 83.77 % | -27.588 M -1 416.22 % | 2.096 M 245.20 % | -1.444 M 0.00 % | -1.444 M -107.65 % | 18.873 M 188.83 % | -21.247 M -620.72 % | 4.080 M 0.00 % | 4.080 M 262.53 % | -2.510 M 0.00 % | -2.510 M -246.13 % | -725.288 K 0.00 % | -725.289 K -107.04 % | 10.304 M 2 633.49 % | -406.707 K 87.72 % | -3.311 M -518.21 % | 791.720 K -55.27 % | 1.770 M 110.24 % | -17.282 M -504.85 % | 4.269 M -70.03 % | 14.241 M 401.48 % | -4.724 M 87.81 % | -38.746 M -529.41 % | -6.156 M 41.91 % | -10.598 M -256.76 % | 6.760 M 17.73 % | 5.743 M 60.73 % | 3.573 M -6.44 % | 3.819 M |
Capital expenditure | 0.000 | 0.000 100.00 % | -10.753 K -679.77 % | -1.379 K 99.36 % | -215.218 K 0.00 % | -215.218 K -252.56 % | 141.069 K 969.03 % | -16.233 K 83.50 % | -98.360 K 0.00 % | -98.361 K -72.87 % | -56.899 K 0.00 % | -56.899 K 74.96 % | -227.274 K 0.00 % | -227.274 K 67.38 % | -696.684 K -78.26 % | -390.835 K 46.46 % | -730.037 K -23.56 % | -590.823 K 70.12 % | -1.977 M -195.29 % | -669.572 K -9.64 % | -610.704 K -59.46 % | -382.989 K 52.46 % | -805.672 K -159.48 % | -310.500 K 34.15 % | -471.534 K -72.49 % | -273.368 K -122.32 % | -122.963 K 30.93 % | -178.036 K 56.52 % | -409.427 K -104.45 % | -200.260 K |
Free CashFlow | -4.477 M 0.00 % | -4.477 M 83.78 % | -27.599 M -1 417.60 % | 2.095 M 226.28 % | -1.659 M 0.00 % | -1.659 M -108.72 % | 19.014 M 189.42 % | -21.263 M -633.99 % | 3.982 M 0.00 % | 3.982 M 255.10 % | -2.567 M 0.00 % | -2.567 M -169.52 % | -952.562 K 0.00 % | -952.563 K -109.92 % | 9.607 M 1 304.60 % | -797.542 K 80.26 % | -4.041 M -2 111.54 % | 200.897 K 197.00 % | -207.103 K 98.85 % | -17.951 M -590.75 % | 3.658 M -73.60 % | 13.858 M 350.63 % | -5.529 M 85.84 % | -39.056 M -489.31 % | -6.627 M 39.04 % | -10.871 M -263.78 % | 6.637 M 19.28 % | 5.564 M 75.90 % | 3.163 M -12.57 % | 3.618 M |
2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 |