APQ Global Limited APQ.L
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 22.716 M 335.84 % | -9.632 M -2 215.38 % | -416.000 K 98.79 % | -34.348 M -663.54 % | 6.095 M 133.59 % | -18.146 M -351.92 % | 7.203 M 532.95 % | 1.138 M |
| Net income | 16.451 M 200.53 % | -16.365 M -115.53 % | -7.593 M 81.22 % | -40.436 M -1 852.75 % | 2.307 M 111.42 % | -20.208 M -470.11 % | 5.460 M 600.13 % | 779.858 K |
| Income before tax | 16.451 M 200.53 % | -16.365 M -115.53 % | -7.593 M 81.22 % | -40.436 M -1 852.75 % | 2.307 M 111.42 % | -20.208 M -470.11 % | 5.460 M 600.13 % | 779.858 K |
| Income before tax ratio | 0.72 -57.38 % | 1.70 -90.69 % | 18.25 1 450.43 % | 1.18 211.02 % | 0.38 -66.01 % | 1.11 46.91 % | 0.76 10.61 % | 0.69 |
| EBITDA | 16.553 M 201.76 % | -16.267 M -116.86 % | -7.501 M 81.40 % | -40.336 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income ratio | 0.72 -57.38 % | 1.70 -90.69 % | 18.25 1 450.43 % | 1.18 211.02 % | 0.38 -66.01 % | 1.11 46.91 % | 0.76 10.61 % | 0.69 |
| Ratio EBITDA | 0.73 -56.85 % | 1.69 -90.63 % | 18.03 1 435.45 % | 1.17 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.89 -28.59 % | 1.25 -82.83 % | 7.25 578.28 % | 1.07 6.92 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 78.560 M 0.06 % | 78.514 M 0.14 % | 78.408 M 0.14 % | 78.299 M -0.31 % | 78.540 M 0.62 % | 78.058 M 0.00 % | 78.055 M 0.00 % | 78.055 M |
| Weighted average shs out | 78.560 M 0.06 % | 78.514 M 0.14 % | 78.408 M 0.14 % | 78.299 M 0.13 % | 78.197 M 0.18 % | 78.058 M 0.00 % | 78.055 M 0.00 % | 78.055 M |
| EPS diluted | 0.21 200.00 % | -0.21 -116.94 % | -0.10 81.38 % | -0.52 -1 868.71 % | 0.03 111.31 % | -0.26 -471.43 % | 0.07 600.00 % | 0.01 |
| Earnings per share | 0.21 200.00 % | -0.21 -116.94 % | -0.10 81.38 % | -0.52 -1 862.71 % | 0.03 111.35 % | -0.26 -471.43 % | 0.07 600.00 % | 0.01 |
| Gross profit | 20.197 M 268.42 % | -11.992 M -297.48 % | -3.017 M 91.79 % | -36.726 M -702.56 % | 6.095 M 133.59 % | -18.146 M -351.92 % | 7.203 M 532.95 % | 1.138 M |
| Income tax expense | 0.000 | 0.000 100.00 % | -145.000 K -35.51 % | -107.000 K | 0.000 | 0.000 -100.00 % | 499.403 K | 0.000 |
| Cost of revenue | 2.519 M 6.74 % | 2.360 M -9.30 % | 2.602 M 9.42 % | 2.378 M | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 3.107 M -5.79 % | 3.298 M 5.07 % | 3.139 M 23.58 % | 2.540 M -10.91 % | 2.851 M 130.66 % | 1.236 M -8.85 % | 1.356 M 197.35 % | 456.033 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 638.581 K -40.60 % | 1.075 M -25.19 % | 1.437 M 22.82 % | 1.170 M 25.01 % | 935.955 K 13.19 % | 826.877 K 113.18 % | 387.876 K | 0.000 |
| Operating expenses | 3.746 M -14.34 % | 4.373 M -4.42 % | 4.575 M 23.32 % | 3.710 M -2.03 % | 3.787 M 120.86 % | -18.155 M -1 141.00 % | 1.744 M 41.10 % | 1.236 M |
| Cost and expenses | 3.746 M -44.36 % | 6.733 M 47.17 % | 4.575 M 23.32 % | 3.710 M -2.03 % | 3.787 M 83.57 % | 2.063 M 18.29 % | 1.744 M 282.43 % | 456.033 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 3.107 M -5.79 % | 3.298 M 5.07 % | 3.139 M 23.58 % | 2.540 M -10.91 % | 2.851 M 130.66 % | 1.236 M -8.85 % | 1.356 M 197.35 % | 456.033 K |
| Interest income | 272.415 K 1 696.34 % | 15.165 K 10.31 % | 13.748 K 93.12 % | 7.119 K -97.98 % | 352.182 K -74.24 % | 1.367 M 345.96 % | 306.529 K | 0.000 |
| Interest expense | 2.519 M 6.74 % | 2.360 M -9.30 % | 2.602 M 9.42 % | 2.378 M 4.53 % | 2.275 M -0.22 % | 2.280 M 356.55 % | 499.403 K | 0.000 |
| Depreciation and amortization | 101.868 K 4.73 % | 97.270 K 6.32 % | 91.484 K -7.69 % | 99.100 K 0.77 % | 98.344 K 710.28 % | 12.137 K 65.13 % | 7.350 K -67.79 % | 22.816 K |
| Operating income | 16.451 M | 0.000 100.00 % | -7.593 M 81.22 % | -40.436 M -1 852.75 % | 2.307 M 112.87 % | -17.928 M | 0.000 -100.00 % | 682.231 K |
| Operating income ratio | 0.72 | 0.00 -100.00 % | 18.25 1 450.43 % | 1.18 211.02 % | 0.38 -61.69 % | 0.99 | 0.00 -100.00 % | 0.60 |
| Total other income expenses net | 0.000 100.00 % | -16.365 M -115.53 % | -7.593 M 81.22 % | -40.436 M | 0.000 100.00 % | -2.280 M -356.91 % | -499.000 K -611.13 % | 97.626 K |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Net debt | -705.606 K -20.40 % | -586.040 K -101.61 % | 36.438 M 1.56 % | 35.877 M 9.96 % | 32.627 M 4.16 % | 31.323 M 72.77 % | 18.130 M 1 708.56 % | -1.127 M |
| Total investments | 52.539 M 37.67 % | 38.163 M -36.11 % | 59.734 M -11.85 % | 67.765 M -35.72 % | 105.414 M 42.16 % | 74.154 M -19.33 % | 91.923 M -2.73 % | 94.504 M |
| Total debt | 0.000 -100.00 % | 34.005 M -8.36 % | 37.109 M 1.98 % | 36.387 M 6.61 % | 34.132 M 7.22 % | 31.835 M 43.82 % | 22.135 M | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -86.240 K -16.38 % | -74.103 K | 0.000 |
| Retained earnings | -78.389 M 17.43 % | -94.935 M -20.83 % | -78.571 M -10.53 % | -71.086 M -144.20 % | -29.110 M -14.56 % | -25.410 M -2 326.64 % | 1.141 M 67.27 % | 682.231 K |
| Common stock | 100.142 M 0.00 % | 100.142 M 0.14 % | 100.005 M 0.14 % | 99.869 M 0.14 % | 99.733 M 0.14 % | 99.597 M 0.10 % | 99.495 M 4.95 % | 94.805 M |
| Total equity | 23.649 M 226.85 % | 7.236 M -69.33 % | 23.594 M -24.48 % | 31.243 M -57.15 % | 72.916 M -4.61 % | 76.443 M -23.55 % | 99.994 M 4.72 % | 95.487 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 37.109 M 1.98 % | 36.387 M 6.61 % | 34.132 M 29 568.14 % | 115.046 K -72.27 % | 414.908 K | 0.000 |
| Other current liabilities | -139.988 K -9.61 % | -127.716 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 311.964 K 316.44 % | -144.137 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 -100.00 % | 146.060 K 44.89 % | 100.808 K 33.95 % | 75.260 K -34.58 % | 115.046 K -72.27 % | 414.908 K | 0.000 |
| Total liabilities | 37.708 M 8.73 % | 34.679 M -8.42 % | 37.865 M -1.16 % | 38.310 M 9.53 % | 34.978 M 9.01 % | 32.088 M 42.30 % | 22.550 M 15 568.36 % | 143.922 K |
| Other non current assets | -52.680 M -37.65 % | -38.272 M 36.05 % | -59.848 M 11.91 % | -67.939 M 35.61 % | -105.517 M -42.24 % | -74.180 M 19.32 % | -91.941 M | 0.000 |
| Long term investments | 52.539 M 37.67 % | 38.163 M -36.11 % | 59.734 M -11.85 % | 67.765 M -35.72 % | 105.414 M 42.16 % | 74.154 M -19.33 % | 91.923 M -2.73 % | 94.504 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 141.778 K 29.06 % | 109.854 K -3.94 % | 114.355 K -34.23 % | 173.876 K 69.68 % | 102.472 K 298.40 % | 25.721 K 42.53 % | 18.046 K | 0.000 |
| Total non current assets | 60.651 M 58.47 % | 38.272 M -36.05 % | 59.848 M -11.91 % | 67.939 M -35.61 % | 105.517 M 42.24 % | 74.180 M -19.32 % | 91.941 M -2.71 % | 94.504 M |
| Other current assets | -7.909 M -158.80 % | -3.056 M -6 195.09 % | 50.138 K 27.13 % | 39.437 K -91.55 % | 466.914 K 690.79 % | 59.044 K -20.99 % | 74.730 K | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 705.606 K 20.40 % | 586.040 K -12.62 % | 670.644 K 31.52 % | 509.928 K -66.12 % | 1.505 M 194.07 % | 511.871 K -87.22 % | 4.005 M 255.38 % | 1.127 M |
| Cash and short term investments | 705.606 K 20.40 % | 586.040 K -12.62 % | 670.644 K 31.52 % | 509.928 K -66.12 % | 1.505 M 194.07 % | 511.871 K -87.22 % | 4.005 M 255.38 % | 1.127 M |
| Total current assets | 705.606 K -80.38 % | 3.597 M 130.42 % | 1.561 M -0.94 % | 1.576 M -17.50 % | 1.910 M -94.43 % | 34.292 M 12.06 % | 30.603 M 2 615.20 % | 1.127 M |
| Inventory | 0.000 -100.00 % | 3.056 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 7.909 M 162.69 % | 3.011 M 238.17 % | 890.290 K -16.47 % | 1.066 M 163.30 % | 404.777 K -98.80 % | 33.780 M 27.36 % | 26.522 M | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 -100.00 % | 45.255 K -9.74 % | 50.138 K 27.13 % | 39.437 K -91.55 % | 466.914 K 690.79 % | 59.044 K | 0.000 | 0.000 |
| Account payables | 139.988 K 9.61 % | 127.716 K -12.56 % | 146.060 K 44.89 % | 100.808 K 33.95 % | 75.260 K -34.58 % | 115.046 K 11.76 % | 102.944 K -28.58 % | 144.137 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 100.813 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.896 M -6.56 % | 2.029 M -6.02 % | 2.159 M -8.47 % | 2.359 M 2.89 % | 2.293 M 1.63 % | 2.256 M 451.23 % | -642.288 K 86.97 % | -4.928 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 37.708 M 8.73 % | 34.679 M 5 579.80 % | 610.566 K -66.50 % | 1.822 M 136.51 % | 770.513 K -97.58 % | 31.858 M 46.67 % | 21.720 M 14 991.79 % | 143.922 K |
| Total assets | 61.357 M 46.39 % | 41.914 M -31.80 % | 61.459 M -11.64 % | 69.554 M -35.53 % | 107.894 M -0.59 % | 108.531 M -11.43 % | 122.544 M 28.14 % | 95.631 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 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 |
| Change in working capital | -4.706 M -114.02 % | -2.199 M -512.76 % | 532.687 K 528.99 % | -124.172 K 83.53 % | -754.037 K -388.75 % | -154.279 K -205.59 % | 146.107 K 1.52 % | 143.922 K |
| Accounts receivables | -4.915 M -132.32 % | -2.116 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 209.026 K 351.23 % | -83.202 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -6.468 M -135.24 % | 18.352 M 83.52 % | 10.000 M -79.66 % | 49.167 M 661.37 % | 6.458 M -67.43 % | 19.825 M 580.03 % | 2.915 M 344.73 % | -1.191 M |
| Net cash provided by operating activities | 5.379 M 4 827.07 % | -113.794 K -103.75 % | 3.031 M -65.18 % | 8.707 M 7.36 % | 8.110 M 1 641.92 % | -525.936 K -106.17 % | 8.528 M 2 436.23 % | -365.050 K |
| Investments in property plant and equipment | -18.435 K -86.27 % | -9.897 K 69.04 % | -31.963 K -215.59 % | -10.128 K -84.48 % | -5.490 K 72.29 % | -19.812 K 20.44 % | -24.902 K | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -72.178 M |
| Purchases of investments | -3.920 M -628.07 % | -538.404 K 12.07 % | -612.310 K 92.39 % | -8.046 M -2 279.94 % | -338.066 K 55.91 % | -766.680 K | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 -100.00 % | 1.907 M 837.80 % | 203.371 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 272.415 K 1 696.34 % | 15.165 K 10.31 % | 13.748 K 93.12 % | 7.119 K -98.99 % | 701.686 K 111.93 % | -5.882 M 77.78 % | -26.473 M | 0.000 |
| Net cash used for investing activites | -3.666 M -366.80 % | 1.374 M 421.68 % | -427.154 K 94.69 % | -8.049 M -2 347.45 % | 358.130 K 105.37 % | -6.669 M 74.83 % | -26.497 M 63.29 % | -72.178 M |
| Debt repayment | -338.508 K -325.85 % | -79.490 K 9.69 % | -88.016 K -28.62 % | -68.432 K 38.00 % | -110.379 K -100.98 % | 11.279 M -48.62 % | 21.952 M | 0.000 |
| Common stock issued | 0.000 | 0.000 100.00 % | -1.437 M | 0.000 | 0.000 -100.00 % | 2.634 M -38.53 % | 4.285 M -94.58 % | 79.112 M |
| Common stock repurchased | 0.000 | 0.000 100.00 % | -800.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 100.00 % | -120.600 K 92.86 % | -1.688 M 71.90 % | -6.008 M 5.28 % | -6.342 M -24.26 % | -5.104 M | 0.000 |
| Other financing activites | -1.301 M -1.50 % | -1.282 M 43.03 % | -2.250 M -68.86 % | -1.333 M 2.10 % | -1.361 M 0.81 % | -1.373 M -75.41 % | -782.480 K 50.42 % | -1.578 M |
| Net cash used provided by financing activities | -1.640 M -20.44 % | -1.361 M 44.63 % | -2.459 M 20.40 % | -3.089 M 58.70 % | -7.479 M -220.67 % | 6.198 M -70.26 % | 20.840 M -71.71 % | 73.670 M |
| Effect of forex changes on cash | 46.206 K 178.84 % | 16.571 K 7.53 % | 15.410 K -98.93 % | 1.436 M 27 527.02 % | 5.199 K 100.21 % | -2.497 M -47 734.33 % | 5.243 K | 0.000 |
| Net change in cash | 119.566 K 241.32 % | -84.604 K -152.64 % | 160.716 K 116.15 % | -995.306 K -200.20 % | 993.363 K 128.43 % | -3.494 M -221.44 % | 2.877 M 155.23 % | 1.127 M |
| Cash at beginning of period | 586.040 K -12.62 % | 670.644 K 31.52 % | 509.928 K -66.12 % | 1.505 M 194.07 % | 511.871 K -87.22 % | 4.005 M 254.85 % | 1.129 M 32 320 230 197 821 536.00 % | 0.000 |
| Cash at end of period | 705.606 K 20.40 % | 586.040 K -12.62 % | 670.644 K 31.52 % | 509.928 K -66.12 % | 1.505 M 194.07 % | 511.871 K -87.22 % | 4.005 M 255.38 % | 1.127 M |
| Operating cash flow | 5.379 M 4 827.07 % | -113.794 K -103.75 % | 3.031 M -65.18 % | 8.707 M 7.36 % | 8.110 M 1 641.92 % | -525.936 K -106.17 % | 8.528 M 2 436.23 % | -365.050 K |
| Capital expenditure | -18.435 K -86.27 % | -9.897 K 69.04 % | -31.963 K -215.59 % | -10.128 K -84.48 % | -5.490 K 72.29 % | -19.812 K 20.44 % | -24.902 K | 0.000 |
| Free CashFlow | 5.361 M 4 433.93 % | -123.691 K -104.12 % | 3.000 M -65.51 % | 8.696 M 7.31 % | 8.104 M 1 584.94 % | -545.748 K -106.42 % | 8.504 M 2 429.41 % | -365.050 K |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2016-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.169 M 146.97 % | 6.547 M 272.62 % | 1.757 M -66.01 % | 5.169 M 66.34 % | 3.108 M 4.02 % | 2.987 M 100.00 % | 1.494 M 132.97 % | -4.531 M 0.00 % | -4.531 M -352.28 % | 1.796 M 0.00 % | 1.796 M 519.53 % | 289.899 K 0.00 % | 289.899 K |
| Net income | 18.046 M 1 231.41 % | -1.595 M 71.22 % | -5.543 M 46.53 % | -10.366 M -552.53 % | 2.291 M 13 925.21 % | 16.333 K 100.00 % | 8.166 K 100.15 % | -5.622 M 0.00 % | -5.622 M -553.39 % | 1.240 M 0.00 % | 1.240 M 627.03 % | 170.557 K 0.00 % | 170.557 K |
| Income before tax | 18.046 M 1 231.41 % | -1.595 M 71.22 % | -5.543 M 46.53 % | -10.366 M -998.85 % | 1.153 M -0.04 % | 1.154 M 100.00 % | 576.874 K 111.42 % | -5.052 M 0.00 % | -5.052 M -470.11 % | 1.365 M 0.00 % | 1.365 M 700.32 % | 170.557 K 0.00 % | 170.557 K |
| Income before tax ratio | 1.12 558.12 % | -0.24 92.28 % | -3.15 -57.31 % | -2.01 -640.38 % | 0.37 -3.91 % | 0.39 0.00 % | 0.39 -65.36 % | 1.11 0.00 % | 1.11 46.70 % | 0.76 0.00 % | 0.76 29.18 % | 0.59 0.00 % | 0.59 |
| EBITDA | 15.191 M 1 015.35 % | 1.362 M 134.61 % | -3.935 M 69.06 % | -12.719 M -443.47 % | -2.340 M -200.00 % | 2.340 M 100.00 % | 1.170 M 126.13 % | -4.479 M 0.00 % | -4.479 M -400.20 % | 1.492 M 0.00 % | 1.492 M 774.78 % | 170.557 K 0.00 % | 170.557 K |
| Net income ratio | 1.12 558.12 % | -0.24 92.28 % | -3.15 -57.31 % | -2.01 -372.06 % | 0.74 13 382.88 % | 0.01 0.00 % | 0.01 -99.56 % | 1.24 0.00 % | 1.24 79.71 % | 0.69 0.00 % | 0.69 17.35 % | 0.59 0.00 % | 0.59 |
| Ratio EBITDA | 0.94 351.62 % | 0.21 109.29 % | -2.24 8.98 % | -2.46 -226.73 % | -0.75 -196.13 % | 0.78 0.00 % | 0.78 -20.75 % | 0.99 0.00 % | 0.99 18.99 % | 0.83 0.00 % | 0.83 41.20 % | 0.59 0.00 % | 0.59 |
| Gross profit ratio | 0.85 -13.98 % | 0.99 5.71 % | 0.93 -6.60 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 78.560 M 0.06 % | 78.514 M -0.06 % | 78.560 M 0.19 % | 78.408 M -0.17 % | 78.540 M 0.00 % | 78.540 M 0.00 % | 78.540 M 0.62 % | 78.058 M 0.00 % | 78.058 M 0.00 % | 78.055 M 0.00 % | 78.055 M 0.00 % | 78.055 M 0.00 % | 78.055 M |
| Weighted average shs out | 78.560 M 0.06 % | 78.514 M -0.06 % | 78.560 M 0.19 % | 78.408 M 0.27 % | 78.197 M 0.00 % | 78.197 M 0.00 % | 78.197 M 0.18 % | 78.058 M 0.00 % | 78.058 M 0.00 % | 78.055 M 0.00 % | 78.055 M 0.00 % | 78.055 M 0.00 % | 78.055 M |
| EPS diluted | 0.23 1 512.50 % | -0.02 77.30 % | -0.07 45.77 % | -0.13 -545.21 % | 0.03 14 500.00 % | 0.00 100.00 % | 0.00 100.14 % | -0.07 0.00 % | -0.07 -552.83 % | 0.02 0.00 % | 0.02 622.73 % | 0.00 0.00 % | 0.00 |
| Earnings per share | 0.23 1 512.50 % | -0.02 77.30 % | -0.07 45.77 % | -0.13 -543.69 % | 0.03 14 550.00 % | 0.00 100.00 % | 0.00 100.14 % | -0.07 0.00 % | -0.07 -552.83 % | 0.02 0.00 % | 0.02 622.73 % | 0.00 0.00 % | 0.00 |
| Gross profit | 13.733 M 112.45 % | 6.464 M 293.91 % | 1.641 M -68.25 % | 5.169 M 66.34 % | 3.108 M 4.02 % | 2.987 M 100.00 % | 1.494 M 132.97 % | -4.531 M 0.00 % | -4.531 M -352.28 % | 1.796 M 0.00 % | 1.796 M 519.53 % | 289.899 K 0.00 % | 289.899 K |
| Income tax expense | 0.000 | 0.000 | 0.000 -100.00 % | 4.860 100.00 % | -1.137 M -200.00 % | 1.137 M 100.00 % | 568.707 K -0.23 % | 570.012 K 0.00 % | 570.012 K 356.56 % | 124.850 K 0.00 % | 124.850 K | 0.000 | 0.000 |
| Cost of revenue | 2.436 M 2 835.23 % | 82.992 K -28.65 % | 116.324 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 3.107 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.485 M 8.76 % | 1.366 M 100.00 % | 682.846 K 117.45 % | 314.021 K 0.00 % | 314.021 K -6.12 % | 334.493 K 0.00 % | 334.493 K 180.28 % | 119.341 K 0.00 % | 119.341 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.288 M 200.00 % | -1.288 M -100.00 % | -644.069 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 638.581 K | 0.000 100.00 % | -3.880 100.00 % | -17.888 M -2 011.20 % | 935.955 K | 0.000 | 0.000 100.00 % | -265.000 K 0.00 % | -265.000 K 58.66 % | -641.000 K 0.00 % | -641.000 K -168.20 % | -239.000 K 0.00 % | -239.000 K |
| Operating expenses | -1.408 M -127.32 % | 5.154 M -8.42 % | 5.628 M -68.54 % | 17.888 M 382.23 % | 3.709 M 4 683.05 % | 77.554 K 100.00 % | 38.777 K -21.30 % | 49.271 K 0.00 % | 49.271 K 116.05 % | -307.000 K 0.00 % | -307.000 K -157.98 % | -119.000 K 0.00 % | -119.000 K |
| Cost and expenses | -1.491 M -128.47 % | 5.237 M -8.83 % | 5.744 M -67.97 % | 17.933 M 383.44 % | 3.709 M 4 683.05 % | 77.554 K 100.00 % | 38.777 K -21.30 % | 49.271 K 0.00 % | 49.271 K 116.05 % | -307.000 K 0.00 % | -307.000 K -157.98 % | -119.000 K 0.00 % | -119.000 K |
| Research and development expenses | -75.590 K -200.00 % | 75.590 K 795.51 % | 8.441 K | 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 | 3.055 M 5 823.77 % | 51.579 K 1.05 % | 51.045 K | 0.000 -100.00 % | 2.773 M 3 476.15 % | 77.554 K 100.00 % | 38.777 K -87.65 % | 314.021 K 0.00 % | 314.021 K -6.12 % | 334.493 K 0.00 % | 334.493 K 180.28 % | 119.341 K 0.00 % | 119.341 K |
| Interest income | 196.825 K 160.38 % | 75.590 K 795.51 % | 8.441 K 26.97 % | 6.648 K -98.11 % | 352.182 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 1.295 M 5.80 % | 1.224 M 3.29 % | 1.185 M 3.04 % | 1.150 M 1.09 % | 1.138 M 0.02 % | 1.137 M 100.00 % | 568.707 K -0.23 % | 570.012 K 0.00 % | 570.012 K 356.56 % | 124.850 K 0.00 % | 124.850 K | 0.000 | 0.000 |
| Depreciation and amortization | 50.289 K -2.50 % | 51.579 K 1.05 % | 51.045 K 12.39 % | 45.416 K -7.64 % | 49.172 K 0.00 % | 49.172 K 100.00 % | 24.586 K 710.35 % | 3.034 K 0.00 % | 3.034 K 65.12 % | 1.838 K 0.00 % | 1.838 K | 0.000 | 0.000 |
| Operating income | 15.141 M 1 055.80 % | 1.310 M 132.87 % | -3.986 M 68.77 % | -12.764 M -80 690.98 % | 15.838 K -99.31 % | 2.291 M 100.00 % | 1.146 M 125.56 % | -4.482 M 0.00 % | -4.482 M -400.81 % | 1.490 M 0.00 % | 1.490 M 773.61 % | 170.557 K 0.00 % | 170.557 K |
| Operating income ratio | 0.94 368.00 % | 0.20 108.82 % | -2.27 8.13 % | -2.47 -48 550.98 % | 0.01 -99.34 % | 0.77 0.00 % | 0.77 -22.47 % | 0.99 0.00 % | 0.99 19.23 % | 0.83 0.00 % | 0.83 41.01 % | 0.59 0.00 % | 0.59 |
| Total other income expenses net | 2.905 M 200.00 % | -2.905 M -86.70 % | -1.556 M -164.86 % | 2.399 M 110.92 % | 1.137 M 200.00 % | -1.137 M -100.00 % | -568.707 K 0.23 % | -570.000 K 0.00 % | -570.000 K -356.00 % | -125.000 K 0.00 % | -125.000 K | 0.000 | 0.000 |
| 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2016-01-31 |
| 2023-12-31 | 2023-06-30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -705.606 K -27.73 % | -552.429 K -101.65 % | 33.419 M 4.54 % | 31.969 M -12.26 % | 36.438 M -28.15 % | 50.716 M 41.36 % | 35.877 M 13.44 % | 31.628 M -3.06 % | 32.627 M 2.83 % | 31.729 M 1.30 % | 31.323 M 5.57 % | 29.671 M 63.66 % | 18.130 M 7 578.06 % | -242.441 K |
| Total investments | 52.539 M 46.59 % | 35.840 M -6.09 % | 38.163 M -14.15 % | 44.455 M -25.58 % | 59.734 M -32.55 % | 88.557 M 30.68 % | 67.765 M 14.68 % | 59.088 M -43.95 % | 105.414 M 1.46 % | 103.899 M 40.11 % | 74.154 M -5.45 % | 78.431 M -14.68 % | 91.923 M -7.37 % | 99.242 M |
| Total debt | 0.000 -100.00 % | 36.035 M 5.97 % | 34.005 M 0.75 % | 33.754 M -9.04 % | 37.109 M -28.10 % | 51.611 M 41.84 % | 36.387 M 12.75 % | 32.272 M -5.45 % | 34.132 M 5.68 % | 32.299 M 1.46 % | 31.835 M -2.16 % | 32.536 M 46.99 % | 22.135 M | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.718 100.00 % | -114.079 K 23.46 % | -149.040 K 19.26 % | -184.584 K -37.38 % | -134.363 K -55.80 % | -86.240 K -8.05 % | -79.816 K -7.71 % | -74.103 K | 0.000 |
| Retained earnings | -78.389 M 18.76 % | -96.488 M -1.64 % | -94.935 M -5.91 % | -89.640 M -14.09 % | -78.571 M 25.09 % | -104.893 M -47.56 % | -71.086 M 8.24 % | -77.473 M -166.14 % | -29.110 M 1.30 % | -29.493 M -16.07 % | -25.410 M -48.74 % | -17.084 M -1 597.05 % | 1.141 M 184.59 % | -1.349 M |
| Common stock | 100.142 M 0.00 % | 100.142 M 0.00 % | 100.142 M 0.07 % | 100.074 M 0.07 % | 100.005 M -27.70 % | 138.314 M 38.50 % | 99.869 M 0.07 % | 99.801 M 0.07 % | 99.733 M 0.07 % | 99.665 M 0.07 % | 99.597 M 0.10 % | 99.495 M 0.00 % | 99.495 M -1.19 % | 100.689 M |
| Total equity | 23.649 M 325.49 % | 5.558 M -23.18 % | 7.236 M -42.26 % | 12.532 M -46.88 % | 23.594 M -35.83 % | 36.769 M 17.69 % | 31.243 M 25.90 % | 24.816 M -65.97 % | 72.916 M 0.63 % | 72.459 M -5.21 % | 76.443 M -9.43 % | 84.403 M -15.59 % | 99.994 M 0.66 % | 99.340 M |
| Other non current 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 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.536 M | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 34.005 M 0.75 % | 33.754 M -9.04 % | 37.109 M -28.10 % | 51.611 M 51 097.44 % | 100.808 K 27.85 % | 78.847 K 4.77 % | 75.260 K -91.33 % | 868.425 K 654.85 % | 115.046 K -99.65 % | 32.536 M 7 741.70 % | 414.908 K | 0.000 |
| Other current liabilities | -139.988 K -72.01 % | -81.382 K | 0.000 | 0.000 | 0.000 100.00 % | -163.002 K | 0.000 | 0.000 | 0.000 100.00 % | -868.425 K | 0.000 -100.00 % | 133.229 K -57.29 % | 311.964 K | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 -100.00 % | 127.716 K 32.53 % | 96.365 K -34.02 % | 146.060 K -35.26 % | 225.595 K 123.79 % | 100.808 K 27.85 % | 78.847 K 4.77 % | 75.260 K -91.33 % | 868.425 K 654.85 % | 115.046 K -37.69 % | 184.649 K -55.50 % | 414.908 K | 0.000 |
| Total liabilities | 37.708 M 2.93 % | 36.633 M 5.64 % | 34.679 M 1.42 % | 34.193 M -9.70 % | 37.865 M -30.03 % | 54.113 M 41.25 % | 38.310 M 6.44 % | 35.991 M 2.90 % | 34.978 M 5.46 % | 33.167 M 3.36 % | 32.088 M -1.93 % | 32.720 M 45.10 % | 22.550 M 15 488.54 % | 144.659 K |
| Other non current assets | -52.680 M -46.72 % | -35.905 M 6.19 % | -38.272 M 14.05 % | -44.530 M 25.60 % | -59.848 M | 0.000 100.00 % | -67.939 M -14.87 % | -59.145 M 43.95 % | -105.517 M -1.42 % | -104.044 M -40.26 % | -74.180 M | 0.000 100.00 % | -91.941 M | 0.000 |
| Long term investments | 52.539 M 46.59 % | 35.840 M -6.09 % | 38.163 M -14.15 % | 44.455 M -25.58 % | 59.734 M -32.55 % | 88.557 M 30.68 % | 67.765 M 14.68 % | 59.088 M -43.95 % | 105.414 M 1.46 % | 103.899 M 40.11 % | 74.154 M -5.45 % | 78.431 M -14.68 % | 91.923 M -7.37 % | 99.242 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 141.778 K 116.82 % | 65.391 K -40.47 % | 109.854 K 46.70 % | 74.884 K -34.52 % | 114.355 K -41.08 % | 194.079 K 11.62 % | 173.876 K 205.05 % | 56.999 K -44.38 % | 102.472 K -29.66 % | 145.684 K 466.40 % | 25.721 K -17.96 % | 31.352 K 73.73 % | 18.046 K | 0.000 |
| Total non current assets | 60.651 M 68.92 % | 35.905 M -6.19 % | 38.272 M -14.05 % | 44.530 M -25.60 % | 59.848 M -32.57 % | 88.751 M 30.63 % | 67.939 M 14.87 % | 59.145 M -43.95 % | 105.517 M 1.42 % | 104.044 M 40.26 % | 74.180 M -5.46 % | 78.462 M -14.66 % | 91.941 M -7.36 % | 99.242 M |
| Other current assets | -7.909 M -37.94 % | -5.734 M -12 769.87 % | 45.255 K -3.67 % | 46.980 K -6.30 % | 50.138 K -27.25 % | 68.916 K 74.75 % | 39.437 K -94.10 % | 668.224 K 43.12 % | 466.914 K -45.81 % | 861.628 K 1 359.30 % | 59.044 K | 0.000 -100.00 % | 74.730 K | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 705.606 K 27.73 % | 552.429 K -5.74 % | 586.040 K -67.15 % | 1.784 M 166.04 % | 670.644 K -25.04 % | 894.650 K 75.45 % | 509.928 K -20.81 % | 643.918 K -57.22 % | 1.505 M 164.02 % | 570.132 K 11.38 % | 511.871 K -82.13 % | 2.865 M -28.47 % | 4.005 M 1 552.13 % | 242.441 K |
| Cash and short term investments | 705.606 K 27.73 % | 552.429 K -5.74 % | 586.040 K -67.15 % | 1.784 M 166.04 % | 670.644 K -25.04 % | 894.650 K 75.45 % | 509.928 K -20.81 % | 643.918 K -57.22 % | 1.505 M 164.02 % | 570.132 K 11.38 % | 511.871 K -82.13 % | 2.865 M -28.47 % | 4.005 M 1 552.13 % | 242.441 K |
| Total current assets | 705.606 K -88.70 % | 6.246 M 73.65 % | 3.597 M 67.41 % | 2.148 M 37.64 % | 1.561 M -23.32 % | 2.036 M 29.19 % | 1.576 M 58.55 % | 993.828 K -47.97 % | 1.910 M 165.05 % | 720.628 K -97.90 % | 34.292 M -11.30 % | 38.661 M 26.33 % | 30.603 M 12 522.72 % | 242.441 K |
| Inventory | 0.000 -100.00 % | 5.734 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 |
| Net receivables | 7.909 M 38.92 % | 5.693 M 89.10 % | 3.011 M 726.41 % | 364.309 K -59.08 % | 890.290 K 7.99 % | 824.390 K -22.65 % | 1.066 M 204.59 % | 349.910 K -13.55 % | 404.777 K 168.96 % | 150.496 K -99.55 % | 33.780 M -5.63 % | 35.796 M 34.96 % | 26.522 M | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 -100.00 % | 40.519 K -10.47 % | 45.255 K -3.67 % | 46.980 K -6.30 % | 50.138 K -47.43 % | 95.381 K 141.86 % | 39.437 K -94.10 % | 668.224 K 43.12 % | 466.914 K -45.81 % | 861.628 K 1 359.30 % | 59.044 K | 0.000 | 0.000 | 0.000 |
| Account payables | 139.988 K 72.01 % | 81.382 K -36.28 % | 127.716 K 32.53 % | 96.365 K -34.02 % | 146.060 K -10.39 % | 163.002 K 61.70 % | 100.808 K 27.85 % | 78.847 K 4.77 % | 75.260 K -91.33 % | 868.425 K 654.85 % | 115.046 K 123.74 % | 51.420 K -50.05 % | 102.944 K | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 139.525 K 38.40 % | 100.813 K 0.00 % | 100.813 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.896 M -0.46 % | 1.905 M -6.13 % | 2.029 M -3.29 % | 2.098 M -2.82 % | 2.159 M -82.75 % | 12.520 M 406.26 % | 2.473 M -2.49 % | 2.536 M 2.38 % | 2.477 M 8.32 % | 2.287 M 1.37 % | 2.256 M 8.89 % | 2.072 M 422.54 % | -642.288 K -78 260 229.20 % | -0.821 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 37.708 M 2.93 % | 36.633 M 6 613.00 % | 545.708 K 58.97 % | 343.278 K -43.78 % | 610.566 K -73.18 % | 2.276 M -94.03 % | 38.109 M 6.35 % | 35.833 M 2.89 % | 34.827 M 10.81 % | 31.431 M -1.34 % | 31.858 M | 0.000 -100.00 % | 21.720 M 14 914.90 % | 144.659 K |
| Total assets | 61.357 M 45.42 % | 42.191 M 0.66 % | 41.914 M -10.30 % | 46.725 M -23.97 % | 61.459 M -32.37 % | 90.882 M 30.67 % | 69.554 M 14.38 % | 60.807 M -43.64 % | 107.894 M 2.15 % | 105.627 M -2.68 % | 108.531 M -7.34 % | 117.123 M -4.42 % | 122.544 M 23.18 % | 99.485 M |
| 2023-12-31 | 2023-06-30 | 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 |
| 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2016-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 | 0.000 |
| Change in working capital | -1.879 M 33.53 % | -2.827 M -12.96 % | -2.502 M -1 359.57 % | 198.675 K 152.70 % | -377.019 K 0.00 % | -377.019 K -100.00 % | -188.509 K -388.75 % | -38.570 K 0.00 % | -38.570 K -205.60 % | 36.526 K 0.00 % | 36.526 K 1.52 % | 35.980 K 0.00 % | 35.980 K |
| Accounts receivables | -2.165 M 21.26 % | -2.750 M -1.25 % | -2.716 M -648.10 % | 495.517 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.409 200.00 % | -0.409 -133.24 % | 1.230 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 79.670 K 200.00 % | -79.670 K -182.69 % | 96.343 K 154.98 % | -175.218 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 206.361 K 7 644.09 % | 2.665 K -97.73 % | 117.133 K 196.31 % | -121.623 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -11.590 M -326.28 % | 5.122 M -24.56 % | 6.789 M -45.06 % | 12.357 M 282.70 % | 3.229 M 0.00 % | 3.229 M 100.00 % | 1.614 M -67.43 % | 4.956 M 0.00 % | 4.956 M 580.03 % | 728.817 K 0.00 % | 728.817 K 344.73 % | -297.801 K 0.00 % | -297.801 K |
| Net cash provided by operating activities | 4.627 M 515.38 % | 751.924 K 119.15 % | -3.926 M -259.31 % | 2.465 M -39.22 % | 4.055 M 0.00 % | 4.055 M 100.00 % | 2.027 M 1 641.92 % | -131.484 K 0.00 % | -131.484 K -106.17 % | 2.132 M 0.00 % | 2.132 M 2 436.23 % | -91.262 K 0.00 % | -91.262 K |
| Investments in property plant and equipment | -12.513 K -111.30 % | -5.922 K -229.29 % | -1.798 K 78.73 % | -8.454 K -207.99 % | -2.745 K 0.00 % | -2.745 K -100.00 % | -1.373 K 72.29 % | -4.953 K 0.00 % | -4.953 K 20.44 % | -6.226 K 0.00 % | -6.226 K | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -3.407 M -563.47 % | -513.440 K -167.21 % | 763.943 K 158.27 % | -1.311 M -675.61 % | -169.033 K 0.00 % | -169.033 K -100.00 % | -84.517 K 55.91 % | -191.670 K 0.00 % | -191.670 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 1.996 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 272.414 K 39 480 234.78 % | 0.690 -54.90 % | 1.530 780.79 % | -0.225 -100.00 % | 529.908 K 208.48 % | 171.778 K 100.00 % | 85.889 K -56.32 % | 196.623 K 0.00 % | 196.623 K 3 058.35 % | 6.226 K 0.00 % | 6.226 K | 0.000 | 0.000 |
| Net cash used for investing activites | -3.147 M -505.86 % | -519.362 K -118.83 % | 2.758 M 309.04 % | -1.319 M -471.53 % | 355.156 K 11 842.03 % | 2.974 K 100.00 % | 1.487 K 100.07 % | -2.009 M 0.00 % | -2.009 M 69.67 % | -6.624 M 0.00 % | -6.624 M | 0.000 | 0.000 |
| Debt repayment | -338.508 K | 0.000 | 0.000 | 0.000 100.00 % | -110.379 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 658.532 K 0.00 % | 658.532 K -38.53 % | 1.071 M 0.00 % | 1.071 M -94.30 % | 18.792 M 0.00 % | 18.792 M |
| 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.004 M 0.00 % | -3.004 M -100.00 % | -1.502 M 5.28 % | -1.586 M 0.00 % | -1.586 M -24.26 % | -1.276 M 0.00 % | -1.276 M | 0.000 | 0.000 |
| Other financing activites | -996.422 K -226.87 % | -304.840 K -694.14 % | -38.386 K 34.02 % | -58.183 K 95.52 % | -1.299 M -1 998.44 % | -61.925 K -100.00 % | -30.963 K -104.72 % | 656.006 K 0.00 % | 656.006 K -42.85 % | 1.148 M 0.00 % | 1.148 M -93.89 % | 18.792 M 0.00 % | 18.792 M |
| Net cash used provided by financing activities | -1.335 M -337.91 % | -304.840 K -694.14 % | -38.386 K 34.02 % | -58.183 K 98.68 % | -4.414 M -43.97 % | -3.066 M -100.00 % | -1.533 M -64.90 % | -929.562 K 0.00 % | -929.562 K -625.71 % | -128.090 K 0.00 % | -128.090 K -100.68 % | 18.792 M 0.00 % | 18.792 M |
| Effect of forex changes on cash | 40.624 K 627.77 % | 5.582 K 1 519.26 % | -393.300 -100.41 % | 95.320 K 114.43 % | -660.693 K -199.22 % | 665.892 K 100.00 % | 332.946 K -84.84 % | 2.197 M 0.00 % | 2.197 M -58.86 % | 5.340 M 0.00 % | 5.340 M | 0.000 | 0.000 |
| Net change in cash | 119.566 K 279.27 % | -66.695 K 94.47 % | -1.207 M -202.08 % | 1.182 M 19.02 % | 993.363 K 300.00 % | 248.341 K 0.00 % | 248.341 K 128.43 % | -873.391 K 0.00 % | -873.391 K -221.44 % | 719.166 K 0.00 % | 719.166 K -96.15 % | 18.701 M 0.00 % | 18.701 M |
| Cash at beginning of period | 586.040 K -5.01 % | 616.939 K -65.83 % | 1.806 M 200.42 % | 601.036 K 17.42 % | 511.871 K 300.00 % | 127.967 K 0.00 % | 127.967 K -87.22 % | 1.001 M 0.00 % | 1.001 M 254.85 % | 282.192 K 0.00 % | 282.192 K 101.53 % | -18.419 M 0.00 % | -18.419 M |
| Cash at end of period | 705.606 K 28.24 % | 550.244 K -8.11 % | 598.789 K -66.42 % | 1.783 M 18.47 % | 1.505 M 300.00 % | 376.308 K 0.00 % | 376.308 K 194.07 % | 127.967 K 0.00 % | 127.967 K -87.22 % | 1.001 M 0.00 % | 1.001 M 255.38 % | 281.771 K 0.00 % | 281.771 K |
| Operating cash flow | 4.627 M 515.38 % | 751.924 K 119.15 % | -3.926 M -259.31 % | 2.465 M -39.22 % | 4.055 M 0.00 % | 4.055 M 100.00 % | 2.027 M 1 641.92 % | -131.484 K 0.00 % | -131.484 K -106.17 % | 2.132 M 0.00 % | 2.132 M 2 436.23 % | -91.262 K 0.00 % | -91.262 K |
| Capital expenditure | -12.513 K -111.30 % | -5.922 K -229.29 % | -1.798 K 78.73 % | -8.454 K -207.99 % | -2.745 K 0.00 % | -2.745 K -100.00 % | -1.373 K 72.29 % | -4.953 K 0.00 % | -4.953 K 20.44 % | -6.226 K 0.00 % | -6.226 K | 0.000 | 0.000 |
| Free CashFlow | 4.615 M 518.59 % | 746.002 K 118.99 % | -3.928 M -259.93 % | 2.456 M -39.38 % | 4.052 M 0.00 % | 4.052 M 100.00 % | 2.026 M 1 584.94 % | -136.437 K 0.00 % | -136.437 K -106.42 % | 2.126 M 0.00 % | 2.126 M 2 429.41 % | -91.262 K 0.00 % | -91.262 K |
| 2023 | 2023 | 2022 | 2022 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 | 2016 | 2016 | 2016 |