ARPC

Arem Pacific Corporation ARPC

Finances

2023 2022 2021 2020 2019 2016 2015 2014 2013
Revenue 343.479 K 30.83 % 262.537 K 30.06 % 201.854 K 9.79 % 183.857 K -26.24 % 249.253 K -21.76 % 318.591 K -34.41 % 485.724 K -3.23 % 501.947 K -20.08 % 628.033 K
Net income -53.666 K -227.44 % 42.111 K -24.24 % 55.585 K 197.14 % -57.223 K -1 275.01 % 4.870 K -80.15 % 24.538 K 118.52 % -132.472 K -47.90 % -89.569 K -1 493.47 % -5.621 K
Income before tax -32.064 K -176.14 % 42.111 K -24.24 % 55.585 K 197.14 % -57.223 K -1 104.62 % 5.696 K -76.79 % 24.538 K 118.52 % -132.472 K -47.90 % -89.569 K -2 743.46 % -3.150 K
Income before tax ratio -0.09 -158.20 % 0.16 -41.75 % 0.28 188.48 % -0.31 -1 461.95 % 0.02 -70.33 % 0.08 128.24 % -0.27 -52.84 % -0.18 -3 457.72 % -0.01
EBITDA 36.715 K -68.98 % 118.373 K -12.99 % 136.044 K 73.37 % 78.470 K 498.46 % 13.112 K -71.72 % 46.357 K 146.31 % -100.102 K -35.97 % -73.620 K -376.07 % 26.667 K
Net income ratio -0.16 -197.41 % 0.16 -41.75 % 0.28 188.48 % -0.31 -1 692.95 % 0.02 -74.63 % 0.08 128.24 % -0.27 -52.84 % -0.18 -1 893.74 % -0.01
Ratio EBITDA 0.11 -76.29 % 0.45 -33.10 % 0.67 57.91 % 0.43 711.33 % 0.05 -63.85 % 0.15 170.60 % -0.21 -40.51 % -0.15 -445.42 % 0.04
Gross profit ratio 0.70 8.59 % 0.64 41.68 % 0.45 -1.47 % 0.46 -3.31 % 0.48 -16.85 % 0.57 58.94 % 0.36 22.36 % 0.29 -31.21 % 0.43
Weighted average shs out dil 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 11.78 % 334.552 M 45.67 % 229.661 M 42.27 % 161.423 M 36.66 % 118.124 M 10.06 % 107.328 M
Weighted average shs out 375.287 M 0.36 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 11.78 % 334.552 M 45.67 % 229.661 M 42.27 % 161.423 M 36.61 % 118.165 M 9.31 % 108.096 M
EPS diluted 0.00 -200.00 % 0.00 0.00 % 0.00 150.00 % 0.00 -1 473.93 % 0.00 -85.44 % 0.00 112.50 % 0.00 0.00 % 0.00 -700.00 % 0.00
Earnings per share 0.00 -200.00 % 0.00 0.00 % 0.00 150.00 % 0.00 -1 473.93 % 0.00 -85.44 % 0.00 112.50 % 0.00 0.00 % 0.00 -700.00 % 0.00
Gross profit 239.162 K 42.07 % 168.341 K 84.28 % 91.352 K 8.18 % 84.446 K -28.68 % 118.401 K -34.95 % 182.017 K 4.25 % 174.594 K 18.40 % 147.458 K -45.02 % 268.218 K
Income tax expense 21.602 K 0.000 0.000 0.000 -100.00 % 826.000 0.000 0.000 0.000 -100.00 % 2.471 K
Cost of revenue 104.317 K 10.74 % 94.196 K -14.76 % 110.502 K 11.16 % 99.411 K -24.03 % 130.852 K -4.19 % 136.574 K -56.10 % 311.130 K -12.23 % 354.489 K -1.48 % 359.815 K
General and administrative expenses 306.881 K 50.10 % 204.449 K 28.77 % 158.766 K 27.60 % 124.427 K -47.40 % 236.574 K -13.10 % 272.234 K -47.80 % 521.558 K 1 020.35 % 46.553 K -1.30 % 47.166 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 64.268 K -47.44 % 122.283 K -38.03 % 197.331 K
Other expenses -44.118 K 58.89 % -107.312 K -145.31 % -43.746 K -135.58 % 122.963 K 0.000 0.000 0.000 0.000 0.000
Operating expenses 262.763 K 170.51 % 97.137 K -15.55 % 115.020 K -53.51 % 247.390 K 1.39 % 243.990 K -13.12 % 280.824 K -53.36 % 602.049 K 151.91 % 238.991 K -11.27 % 269.345 K
Cost and expenses 367.080 K 91.85 % 191.333 K -15.16 % 225.522 K -8.84 % 247.390 K 1.39 % 243.990 K -13.12 % 280.824 K -53.36 % 602.049 K 1.44 % 593.480 K -5.67 % 629.160 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 306.881 K 50.10 % 204.449 K 28.77 % 158.766 K 27.60 % 124.427 K -47.40 % 236.574 K -13.10 % 272.234 K -53.53 % 585.826 K 246.98 % 168.836 K -30.95 % 244.497 K
Interest income 117.000 48.10 % 79.000 -59.90 % 197.000 71.30 % 115.000 -73.44 % 433.000 -50.40 % 873.000 -42.30 % 1.513 K -22.96 % 1.964 K -2.92 % 2.023 K
Interest expense 8.580 K -24.59 % 11.378 K -16.97 % 13.703 K 7.64 % 12.730 K 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 60.199 K -7.22 % 64.884 K -2.80 % 66.756 K -45.71 % 122.963 K 1 558.08 % 7.416 K -13.67 % 8.590 K -47.05 % 16.223 K 2.74 % 15.790 K -36.45 % 24.848 K
Operating income -23.601 K -133.15 % 71.204 K 400.85 % -23.668 K 62.75 % -63.533 K -1 307.16 % 5.263 K -86.06 % 37.767 K 132.47 % -116.325 K -212.98 % -37.167 K -3 197.87 % -1.127 K
Operating income ratio -0.07 -125.33 % 0.27 331.31 % -0.12 66.07 % -0.35 -1 736.54 % 0.02 -82.19 % 0.12 149.50 % -0.24 -223.43 % -0.07 -4 026.28 % 0.00
Total other income expenses net -8.463 K 70.91 % -29.093 K -136.71 % 79.253 K 1 155.99 % 6.310 K 1 357.27 % 433.000 103.27 % -13.229 K 18.07 % -16.147 K 69.19 % -52.402 K -2 490.31 % -2.023 K
2023 2022 2021 2020 2019 2016 2015 2014 2013
2023 2022 2021 2020 2019 2016 2015 2014 2013
Net debt 181.023 K 2.51 % 176.591 K -49.99 % 353.118 K -24.65 % 468.609 K 537.09 % 73.555 K -18.11 % 89.822 K -19.30 % 111.310 K -42.60 % 193.904 K -2.65 % 199.182 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 224.417 K -23.55 % 293.554 K -40.49 % 493.254 K -1.39 % 500.204 K 334.99 % 114.993 K -11.26 % 129.591 K -22.36 % 166.919 K -25.34 % 223.577 K -1.35 % 226.628 K
Accumulated other comprehensive income loss -9.311 K -25.25 % -7.434 K -102.62 % -3.669 K -212.06 % 3.274 K -21.11 % 4.150 K 3.72 % 4.001 K -91.91 % 49.455 K 243.32 % 14.405 K -18.75 % 17.729 K
Retained earnings -193.286 K -38.44 % -139.620 K 23.17 % -181.731 K 23.42 % -237.316 K -31.77 % -180.093 K 12.82 % -206.566 K 10.62 % -231.104 K -134.31 % -98.632 K -988.29 % -9.063 K
Common stock 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 12.30 % 317.000 43.44 % 221.000 4.74 % 211.000 80.34 % 117.000 0.86 % 116.000
Total equity -45.092 K -531.42 % 10.452 K 137.47 % -27.894 K 63.55 % -76.536 K -314.25 % -18.476 K 59.12 % -45.194 K -86.08 % -24.288 K 59.89 % -60.560 K -789.59 % 8.782 K
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 151.513 K -32.21 % 223.517 K -27.86 % 309.854 K -8.26 % 337.745 K 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 151.513 K -32.21 % 223.517 K -27.86 % 309.854 K -8.26 % 337.745 K 0.000 0.000 0.000 0.000 0.000
Other current liabilities 80.486 K -5.34 % 85.025 K 118.62 % 38.891 K 1 455.64 % 2.500 K 7.16 % 2.333 K -93.33 % 34.999 K 70.07 % 20.579 K -71.28 % 71.666 K 39.21 % 51.479 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 72.904 K 4.09 % 70.037 K -61.81 % 183.400 K 12.89 % 162.459 K 41.28 % 114.993 K -11.26 % 129.591 K -22.36 % 166.919 K -25.34 % 223.577 K -3.57 % 231.852 K
Total current liabilities 153.390 K -1.08 % 155.062 K -30.24 % 222.291 K 34.76 % 164.959 K 40.60 % 117.326 K -29.11 % 165.506 K -27.39 % 227.932 K -22.80 % 295.243 K 4.20 % 283.331 K
Total liabilities 304.903 K -19.46 % 378.579 K -28.86 % 532.145 K 5.86 % 502.704 K 328.47 % 117.326 K -29.11 % 165.506 K -27.39 % 227.932 K -22.80 % 295.243 K 4.20 % 283.331 K
Other non current assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 546.000 0.000 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 182.744 K -27.33 % 251.466 K -26.39 % 341.632 K -8.46 % 373.219 K 866.24 % 38.626 K -7.45 % 41.736 K -56.88 % 96.792 K -31.10 % 140.472 K -25.99 % 189.795 K
Total non current assets 182.744 K -27.33 % 251.466 K -26.39 % 341.632 K -8.46 % 373.219 K 866.24 % 38.626 K -8.65 % 42.282 K -56.32 % 96.792 K -31.10 % 140.472 K -25.99 % 189.795 K
Other current assets 33.672 K 63.45 % 20.601 K -8.37 % 22.483 K 5.29 % 21.354 K 39.90 % 15.264 K -56.55 % 35.126 K 9.08 % 32.201 K -29.47 % 45.654 K 27.30 % 35.864 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 43.394 K -62.90 % 116.963 K -16.54 % 140.136 K 343.54 % 31.595 K -23.75 % 41.438 K 4.20 % 39.769 K -28.48 % 55.609 K 87.41 % 29.673 K 8.11 % 27.446 K
Cash and short term investments 43.394 K -62.90 % 116.963 K -16.54 % 140.136 K 343.54 % 31.595 K -23.75 % 41.438 K 4.20 % 39.769 K -28.48 % 55.609 K 87.41 % 29.673 K 8.11 % 27.446 K
Total current assets 77.067 K -43.98 % 137.565 K -15.41 % 162.619 K 207.12 % 52.949 K -12.08 % 60.224 K -22.82 % 78.030 K -26.97 % 106.852 K 13.42 % 94.211 K -7.92 % 102.318 K
Inventory -6.058 K -2 840.78 % -206.000 8.85 % -226.000 78.19 % -1.036 K 70.58 % -3.521 K -110.02 % 35.127 K 0.000 0.000 0.000
Net receivables 6.059 K 2 827.05 % 207.000 -8.41 % 226.000 -78.19 % 1.036 K -70.58 % 3.522 K 12.34 % 3.135 K -83.54 % 19.042 K 0.84 % 18.884 K -51.59 % 39.008 K
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.327 K 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 916.000 -96.74 % 28.107 K 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
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 215.114 K -24.24 % 283.929 K -23.26 % 369.980 K -4.56 % 387.671 K 0.000 0.000 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 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 567.30 % 23.550 K 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 259.811 K -33.22 % 389.031 K -22.85 % 504.251 K 18.32 % 426.168 K 331.13 % 98.850 K -17.84 % 120.312 K -40.92 % 203.644 K -13.23 % 234.683 K -19.66 % 292.113 K
2023 2022 2021 2020 2019 2016 2015 2014 2013
2023 2022 2021 2020 2019 2016 2015 2014 2013
Deferred income tax 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 -100.00 % 30.045 K 0.000 0.000
Change in working capital -17.932 K 72.68 % -65.634 K -242.67 % 46.003 K 737.25 % -7.219 K 68.65 % -23.030 K 37.38 % -36.775 K -951.27 % 4.320 K -69.65 % 14.235 K 132.95 % -43.198 K
Accounts receivables -13.071 K -794.90 % 1.881 K 266.61 % -1.129 K 77.08 % -4.926 K -158.03 % 8.489 K 109.09 % 4.060 K 170.85 % 1.499 K -89.47 % 14.235 K 132.95 % -43.198 K
Inventory 0.000 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 0.000
Other working capital -4.861 K 92.80 % -67.515 K -243.25 % 47.132 K 2 155.47 % -2.293 K 92.73 % -31.519 K 22.83 % -40.845 K 0.000 0.000 0.000
Other non cash items -90.417 K -894.67 % 11.378 K -16.97 % 13.703 K -9.18 % 15.088 K 447.01 % -4.348 K -130.85 % 14.092 K -70.46 % 47.705 K -34.37 % 72.686 K 89.89 % 38.278 K
Net cash provided by operating activities -80.214 K -252.10 % 52.739 K -71.03 % 182.047 K 147.32 % 73.609 K 615.98 % -14.266 K -236.58 % 10.445 K 116.26 % -64.224 K -588.69 % 13.142 K -8.14 % 14.307 K
Investments in property plant and equipment 0.000 0.000 0.000 100.00 % -30.974 K 0.000 0.000 0.000 100.00 % -20.833 K 0.000
Acquisitions net 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 9.797 K 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 100.00 % -30.974 K 0.000 0.000 -100.00 % 9.797 K 147.03 % -20.833 K 0.000
Debt repayment 0.000 100.00 % -55.097 K -4.23 % -52.860 K -30.32 % -40.561 K 0.000 100.00 % -24.187 K -44.28 % -16.764 K -14.66 % -14.620 K 0.000
Common stock issued 0.000 0.000 0.000 -100.00 % 39.000 -2.50 % 40.000 300.00 % 10.000 -99.99 % 103.649 K 340.12 % 23.550 K 0.000
Common stock repurchased 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
Other financing activites 0.000 100.00 % -11.378 K 16.97 % -13.703 K -7.64 % -12.730 K 0.000 0.000 0.000 0.000 -100.00 % 12.982 K
Net cash used provided by financing activities 0.000 100.00 % -66.475 K 0.13 % -66.563 K -25.00 % -53.252 K -133 230.00 % 40.000 100.17 % -24.177 K -127.83 % 86.885 K 872.96 % 8.930 K -31.21 % 12.982 K
Effect of forex changes on cash 6.645 K 170.41 % -9.437 K -35.92 % -6.943 K -997.03 % 774.000 -68.69 % 2.472 K 217.27 % -2.108 K 67.68 % -6.522 K -760.12 % 988.000 133.80 % -2.923 K
Net change in cash -73.569 K -217.48 % -23.173 K -121.35 % 108.541 K 1 202.72 % -9.843 K 16.26 % -11.754 K 25.80 % -15.840 K -161.07 % 25.936 K 1 064.62 % 2.227 K -90.86 % 24.366 K
Cash at beginning of period 116.963 K -16.54 % 140.136 K 343.54 % 31.595 K -23.75 % 41.438 K -22.10 % 53.192 K -4.35 % 55.609 K 87.41 % 29.673 K 8.11 % 27.446 K 791.10 % 3.080 K
Cash at end of period 43.394 K -62.90 % 116.963 K -16.54 % 140.136 K 343.54 % 31.595 K -23.75 % 41.438 K 4.20 % 39.769 K -28.48 % 55.609 K 87.41 % 29.673 K 8.11 % 27.446 K
Operating cash flow -80.214 K -252.10 % 52.739 K -71.03 % 182.047 K 147.32 % 73.609 K 615.98 % -14.266 K -236.58 % 10.445 K 116.26 % -64.224 K -588.69 % 13.142 K -8.14 % 14.307 K
Capital expenditure 0.000 0.000 0.000 100.00 % -30.974 K 0.000 0.000 0.000 100.00 % -20.833 K 0.000
Free CashFlow -80.214 K -252.10 % 52.739 K -71.03 % 182.047 K 326.99 % 42.635 K 398.86 % -14.266 K -236.58 % 10.445 K 116.26 % -64.224 K -735.05 % -7.691 K -153.76 % 14.307 K
2023 2022 2021 2020 2019 2016 2015 2014 2013
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 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
Revenue 77.278 K -4.99 % 81.333 K 0.56 % 80.877 K 0.21 % 80.711 K -15.14 % 95.111 K 5.53 % 90.130 K 16.26 % 77.527 K -7.63 % 83.929 K 7.92 % 77.768 K 2.34 % 75.991 K 205.81 % 24.849 K -61.93 % 65.275 K 1.47 % 64.329 K 3.19 % 62.342 K -34.12 % 94.627 K -2.79 % 97.339 K -6.16 % 103.731 K -12.64 % 118.744 K -12.23 % 135.284 K 6.20 % 127.384 K 11.43 % 114.317 K
Net income -9.813 K -153.16 % 18.458 K 21.54 % 15.187 K -23.10 % 19.748 K 114.31 % -138.003 K -573.46 % 29.148 K -17.76 % 35.441 K 301.50 % -17.589 K -213.11 % 15.550 K -61.18 % 40.058 K 878.93 % 4.092 K -75.07 % 16.415 K -10.93 % 18.429 K 210.49 % -16.680 K -588.86 % 3.412 K -82.27 % 19.247 K 149.55 % -38.844 K -36.18 % -28.525 K 39.97 % -47.520 K -152.02 % -18.856 K 76.21 % -79.271 K
Income before tax -9.813 K -153.16 % 18.458 K 21.54 % 15.187 K -21.72 % 19.400 K 116.72 % -116.053 K -498.15 % 29.148 K -17.76 % 35.441 K 301.50 % -17.589 K -213.11 % 15.550 K -61.18 % 40.058 K 878.93 % 4.092 K -75.07 % 16.415 K -10.93 % 18.429 K 210.49 % -16.680 K -588.86 % 3.412 K -82.27 % 19.247 K 149.55 % -38.844 K -36.18 % -28.525 K 39.97 % -47.520 K -152.02 % -18.856 K 76.21 % -79.271 K
Income before tax ratio -0.13 -155.95 % 0.23 20.86 % 0.19 -21.88 % 0.24 119.70 % -1.22 -477.30 % 0.32 -29.26 % 0.46 318.13 % -0.21 -204.81 % 0.20 -62.07 % 0.53 220.11 % 0.16 -34.52 % 0.25 -12.22 % 0.29 207.07 % -0.27 -842.03 % 0.04 -81.76 % 0.20 152.80 % -0.37 -55.88 % -0.24 31.61 % -0.35 -137.30 % -0.15 78.65 % -0.69
EBITDA 8.375 K -76.60 % 35.786 K 6.64 % 33.557 K -7.44 % 36.255 K 136.76 % -98.635 K -314.41 % 46.002 K -13.36 % 53.093 K 5 161.94 % 1.009 K -97.08 % 34.510 K -41.77 % 59.263 K 151.21 % 23.591 K 32.84 % 17.759 K 30.63 % 13.595 K 136.19 % 5.756 K 0.89 % 5.705 K -73.46 % 21.497 K 160.70 % -35.413 K -79.49 % -19.730 K 54.62 % -43.475 K -1 619.74 % -2.528 K 96.65 % -75.442 K
Net income ratio -0.13 -155.95 % 0.23 20.86 % 0.19 -23.25 % 0.24 116.86 % -1.45 -548.66 % 0.32 -29.26 % 0.46 318.13 % -0.21 -204.81 % 0.20 -62.07 % 0.53 220.11 % 0.16 -34.52 % 0.25 -12.22 % 0.29 207.07 % -0.27 -842.03 % 0.04 -81.76 % 0.20 152.80 % -0.37 -55.88 % -0.24 31.61 % -0.35 -137.30 % -0.15 78.65 % -0.69
Ratio EBITDA 0.11 -75.37 % 0.44 6.04 % 0.41 -7.63 % 0.45 143.31 % -1.04 -303.19 % 0.51 -25.47 % 0.68 5 596.46 % 0.01 -97.29 % 0.44 -43.10 % 0.78 -17.85 % 0.95 248.95 % 0.27 28.74 % 0.21 128.89 % 0.09 53.14 % 0.06 -72.70 % 0.22 164.69 % -0.34 -105.47 % -0.17 48.30 % -0.32 -1 519.31 % -0.02 96.99 % -0.66
Gross profit ratio 0.57 -17.68 % 0.69 7.35 % 0.64 10.74 % 0.58 -21.89 % 0.74 -2.43 % 0.76 11.05 % 0.69 7.35 % 0.64 -0.87 % 0.64 -6.88 % 0.69 41.66 % 0.49 -17.69 % 0.59 -8.40 % 0.65 13.11 % 0.57 5.70 % 0.54 -1.37 % 0.55 41.46 % 0.39 -8.47 % 0.42 67.18 % 0.25 -33.11 % 0.38 283.74 % -0.21
Weighted average shs out dil 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 54.31 % 242.344 M 3.29 % 234.635 M 2.91 % 228.003 M 0.00 % 228.003 M 0.00 % 228.003 M 14.28 % 199.519 M 18.30 % 168.655 M 25.53 % 134.350 M 0.94 % 133.101 M -32.61 % 197.514 M
Weighted average shs out 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M -1.53 % 379.769 M 1.56 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 0.00 % 373.951 M 54.31 % 242.344 M 3.29 % 234.635 M 2.91 % 228.003 M -6.45 % 243.714 M 6.89 % 228.003 M 14.28 % 199.519 M 18.30 % 168.655 M 25.28 % 134.618 M 0.66 % 133.730 M -32.35 % 197.683 M
EPS diluted 0.00 -100.00 % 0.00 146.23 % 0.00 -59.39 % 0.00 125.00 % 0.00 -500.00 % 0.00 0.00 % 0.00 312.60 % 0.00 -213.11 % 0.00 -58.42 % 0.00 813.86 % 0.00 -89.06 % 0.00 0.00 % 0.00 200.00 % 0.00 -768.24 % 0.00 -85.04 % 0.00 150.00 % 0.00 0.00 % 0.00 50.00 % 0.00 -300.00 % 0.00 75.00 % 0.00
Earnings per share 0.00 -100.00 % 0.00 146.23 % 0.00 -59.39 % 0.00 125.00 % 0.00 -500.00 % 0.00 0.00 % 0.00 312.60 % 0.00 -213.11 % 0.00 -58.42 % 0.00 813.86 % 0.00 -89.06 % 0.00 0.00 % 0.00 200.00 % 0.00 -814.29 % 0.00 -86.00 % 0.00 150.00 % 0.00 0.00 % 0.00 50.00 % 0.00 -300.00 % 0.00 75.00 % 0.00
Gross profit 43.862 K -21.78 % 56.077 K 7.95 % 51.947 K 10.97 % 46.813 K -33.72 % 70.626 K 2.96 % 68.594 K 29.11 % 53.129 K -0.84 % 53.577 K 6.98 % 50.081 K -4.70 % 52.552 K 333.20 % 12.131 K -68.67 % 38.717 K -7.05 % 41.654 K 16.72 % 35.688 K -30.36 % 51.249 K -4.11 % 53.448 K 32.75 % 40.263 K -20.04 % 50.357 K 46.74 % 34.317 K -28.96 % 48.308 K 304.75 % -23.594 K
Income tax expense 0.000 0.000 -100.00 % 5.000 101.44 % -348.000 -101.59 % 21.950 K 25 423.26 % 86.000 0.000 -100.00 % 34.697 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 58.000 0.000 0.000 0.000 0.000
Cost of revenue 33.416 K 32.31 % 25.256 K -12.70 % 28.930 K -14.66 % 33.898 K 38.44 % 24.485 K 13.69 % 21.536 K -11.73 % 24.398 K -19.62 % 30.352 K 9.63 % 27.687 K 18.12 % 23.439 K 84.30 % 12.718 K -52.11 % 26.558 K 17.12 % 22.675 K -14.93 % 26.654 K -38.55 % 43.378 K -1.17 % 43.891 K -30.85 % 63.468 K -7.19 % 68.387 K -32.27 % 100.967 K 27.68 % 79.076 K -42.66 % 137.911 K
General and administrative expenses 68.911 K 51.30 % 45.547 K -3.76 % 47.325 K 28.75 % 36.756 K -81.03 % 193.753 K 338.22 % 44.214 K 37.49 % 32.158 K -72.04 % 115.008 K 165.86 % 43.259 K 48.93 % 29.047 K 69.52 % 17.135 K -63.94 % 47.516 K -6.34 % 50.734 K -10.34 % 56.586 K 180.48 % 20.175 K -73.40 % 75.842 K -39.73 % 125.839 K -9.12 % 138.474 K 2 112.40 % 6.259 K -25.09 % 8.355 K -59.07 % 20.411 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 25.369 K 0.000 -100.00 % 13.305 K 0.000 -100.00 % 40.187 K 272.93 % 10.776 K -65.72 % 31.437 K
Other expenses -16.749 K -90.61 % -8.787 K -119.30 % 45.517 K 0.000 0.000 0.000 -100.00 % 7.722 K -75.93 % 32.088 K 0.000 -100.00 % 12.242 K -22.89 % 15.876 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 52.162 K 41.90 % 36.760 K -42.48 % 63.912 K 23.61 % 51.706 K -75.27 % 209.044 K 254.94 % 58.895 K 24.16 % 47.435 K -63.79 % 130.997 K 120.37 % 59.444 K 31.13 % 45.332 K 35.08 % 33.560 K -31.58 % 49.051 K -7.00 % 52.745 K -9.89 % 58.537 K 22.34 % 47.849 K -38.78 % 78.165 K -45.15 % 142.517 K 0.20 % 142.236 K 73.41 % 82.024 K 21.28 % 67.634 K 18.40 % 57.122 K
Cost and expenses 85.578 K 37.99 % 62.016 K -2.97 % 63.912 K 23.61 % 51.706 K -75.27 % 209.044 K 254.94 % 58.895 K 24.16 % 47.435 K -63.79 % 130.997 K 120.37 % 59.444 K 31.13 % 45.332 K 35.08 % 33.560 K -31.58 % 49.051 K -7.00 % 52.745 K -9.89 % 58.537 K -35.83 % 91.227 K 16.71 % 78.165 K -45.15 % 142.517 K 0.20 % 142.236 K -22.27 % 182.991 K 24.73 % 146.710 K -24.78 % 195.034 K
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
Selling general and administrative expenses 68.911 K 51.30 % 45.547 K -3.76 % 47.325 K 28.75 % 36.756 K -81.03 % 193.753 K 338.22 % 44.214 K 37.49 % 32.158 K -72.04 % 115.008 K 165.86 % 43.259 K 48.93 % 29.047 K 69.52 % 17.135 K -63.94 % 47.516 K -6.34 % 50.734 K -10.34 % 56.586 K 24.24 % 45.544 K -39.95 % 75.842 K -45.49 % 139.144 K 0.48 % 138.474 K 78.01 % 77.792 K 53.03 % 50.836 K -1.95 % 51.848 K
Interest income 8.000 -98.97 % 779.000 15 480.00 % 5.000 -77.27 % 22.000 214.29 % 7.000 -91.86 % 86.000 4 200.00 % 2.000 0.000 0.000 -100.00 % 77.000 0.000 -100.00 % 191.000 -26.25 % 259.000 27.59 % 203.000 1 591.67 % 12.000 -83.56 % 73.000 -83.02 % 430.000 3.86 % 414.000 121.39 % 187.000 -60.21 % 470.000 -67.50 % 1.446 K
Interest expense 1.521 K -7.14 % 1.638 K -8.13 % 1.783 K -6.40 % 1.905 K -10.44 % 2.127 K -2.12 % 2.173 K -8.51 % 2.375 K -8.97 % 2.609 K -5.98 % 2.775 K -4.97 % 2.920 K -5.01 % 3.074 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 16.667 K 1.20 % 16.469 K -0.71 % 16.587 K 10.95 % 14.950 K -2.23 % 15.291 K 4.16 % 14.681 K -3.90 % 15.277 K -4.45 % 15.989 K -1.21 % 16.185 K -0.61 % 16.285 K -0.85 % 16.425 K 970.03 % 1.535 K -23.67 % 2.011 K 3.08 % 1.951 K -15.36 % 2.305 K -0.77 % 2.323 K -31.13 % 3.373 K -10.34 % 3.762 K -11.11 % 4.232 K -13.06 % 4.868 K -7.72 % 5.275 K
Operating income -8.300 K -142.97 % 19.317 K 13.86 % 16.965 K -41.51 % 29.005 K 125.46 % -113.933 K -464.76 % 31.235 K 3.80 % 30.092 K -2.72 % 30.932 K 68.81 % 18.324 K -40.23 % 30.659 K 451.96 % -8.711 K -153.69 % 16.224 K 40.06 % 11.584 K 204.44 % 3.805 K 11.91 % 3.400 K -82.27 % 19.174 K 149.44 % -38.786 K -65.10 % -23.492 K 50.76 % -47.707 K -545.04 % -7.396 K 90.84 % -80.717 K
Operating income ratio -0.11 -145.22 % 0.24 13.23 % 0.21 -41.63 % 0.36 130.00 % -1.20 -445.66 % 0.35 -10.72 % 0.39 5.32 % 0.37 56.41 % 0.24 -41.60 % 0.40 215.09 % -0.35 -241.04 % 0.25 38.03 % 0.18 195.04 % 0.06 69.87 % 0.04 -81.76 % 0.20 152.68 % -0.37 -89.00 % -0.20 43.90 % -0.35 -507.37 % -0.06 91.78 % -0.71
Total other income expenses net -1.513 K -76.14 % -859.000 51.69 % -1.778 K 81.49 % -9.605 K -353.07 % -2.120 K -1.58 % -2.087 K -139.02 % 5.349 K -81.85 % 29.479 K 1 162.69 % -2.774 K -129.51 % 9.399 K -26.59 % 12.803 K 6 603.14 % 191.000 -97.21 % 6.845 K 133.41 % -20.485 K -170 808.33 % 12.000 -83.56 % 73.000 225.86 % -58.000 98.85 % -5.033 K -2 791.44 % 187.000 101.63 % -11.460 K -892.53 % 1.446 K
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 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
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2021-09-30 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-09-30 2014-06-30
Net debt 136.027 K -4.38 % 142.254 K -12.79 % 163.110 K -9.90 % 181.023 K -4.02 % 188.607 K 146.04 % 76.656 K -34.41 % 116.868 K -33.82 % 176.591 K 26.01 % 140.136 K 90.73 % 73.472 K -18.20 % 89.822 K -17.19 % 108.472 K 1.43 % 106.943 K 10.02 % 97.202 K -12.67 % 111.310 K -17.81 % 135.430 K 356.41 % 29.673 K -84.70 % 193.904 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 280.272 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 59.346 K 0.000
Total debt 182.732 K -7.86 % 198.316 K -0.76 % 199.836 K -10.95 % 224.417 K -2.62 % 230.450 K -10.74 % 258.189 K -1.92 % 263.231 K -10.33 % 293.554 K 0.000 -100.00 % 133.143 K 2.74 % 129.591 K 2.36 % 126.603 K 5.06 % 120.502 K -12.89 % 138.337 K -17.12 % 166.919 K 0.31 % 166.405 K 0.000 -100.00 % 223.577 K
Accumulated other comprehensive income loss -9.443 K -31.87 % -7.161 K 28.05 % -9.953 K -6.88 % -9.312 K -38.45 % -6.726 K 15.26 % -7.937 K 43.83 % -14.130 K -90.07 % -7.434 K 73.35 % -27.894 K -1 079.42 % 2.848 K -28.82 % 4.001 K -92.28 % 51.807 K -7.23 % 55.847 K -5.80 % 59.283 K 19.87 % 49.455 K -1.41 % 50.164 K 182.83 % -60.560 K -520.41 % 14.405 K
Retained earnings -169.454 K -6.15 % -159.641 K 10.36 % -178.099 K 7.86 % -193.286 K 9.27 % -213.034 K -183.93 % -75.031 K 27.98 % -104.179 K 25.38 % -139.620 K 0.000 100.00 % -190.151 K 7.95 % -206.566 K 8.19 % -224.995 K -7.94 % -208.445 K 1.61 % -211.857 K 8.33 % -231.104 K -31.84 % -175.290 K 0.000 100.00 % -98.632 K
Common stock 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 0.00 % 356.000 0.000 -100.00 % 229.000 3.62 % 221.000 4.74 % 211.000 0.00 % 211.000 0.00 % 211.000 0.00 % 211.000 80.34 % 117.000 0.000 -100.00 % 117.000
Total equity -21.391 K -130.11 % -9.296 K 69.57 % -30.546 K 32.26 % -45.092 K 27.57 % -62.254 K -183.52 % 74.538 K 90.16 % 39.197 K 275.02 % 10.452 K 137.47 % -27.894 K 6.78 % -29.924 K 33.79 % -45.194 K -185.55 % -15.827 K -432.22 % 4.764 K -0.50 % 4.788 K 119.71 % -24.288 K -42.78 % -17.011 K 71.91 % -60.560 K 0.00 % -60.560 K
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 0.000 0.000 0.000 0.000
Long term debt 94.237 K -21.17 % 119.552 K -9.53 % 132.142 K -12.79 % 151.513 K -5.76 % 160.768 K -11.32 % 181.297 K -7.40 % 195.777 K -12.41 % 223.517 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 94.237 K -21.17 % 119.552 K -9.53 % 132.142 K -12.79 % 151.513 K -5.76 % 160.768 K -11.32 % 181.297 K -7.40 % 195.777 K -12.41 % 223.517 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 77.551 K 5.89 % 73.238 K -6.67 % 78.473 K -2.50 % 80.486 K -10.20 % 89.630 K 1.76 % 88.077 K 2.42 % 85.992 K 1.14 % 85.025 K 0.000 -100.00 % 32.939 K -5.89 % 34.999 K 564.75 % 5.265 K -70.86 % 18.066 K -61.29 % 46.675 K 126.81 % 20.579 K -66.57 % 61.565 K 0.000 -100.00 % 71.666 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -126.603 K 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 88.495 K 12.35 % 78.764 K 16.35 % 67.694 K -7.15 % 72.904 K 4.62 % 69.682 K -9.38 % 76.892 K 13.99 % 67.454 K -3.69 % 70.037 K 0.000 -100.00 % 133.143 K 2.74 % 129.591 K 2.36 % 126.603 K 5.06 % 120.502 K -12.89 % 138.337 K -17.12 % 166.919 K 0.31 % 166.405 K 0.000 -100.00 % 223.577 K
Total current liabilities 166.046 K 9.24 % 152.000 K 3.99 % 146.167 K -4.71 % 153.390 K -15.18 % 180.843 K 9.62 % 164.969 K 7.51 % 153.446 K -1.04 % 155.062 K 0.000 -100.00 % 167.687 K 1.32 % 165.506 K 15.74 % 142.996 K 3.20 % 138.568 K -25.10 % 185.012 K -18.83 % 227.932 K -0.02 % 227.970 K 0.000 -100.00 % 295.243 K
Total liabilities 260.283 K -4.15 % 271.554 K -2.43 % 278.309 K -8.72 % 304.903 K -10.75 % 341.611 K -1.34 % 346.266 K -0.85 % 349.223 K -7.75 % 378.579 K 0.000 -100.00 % 167.687 K 1.32 % 165.506 K 15.74 % 142.996 K 3.20 % 138.568 K -25.10 % 185.012 K -18.83 % 227.932 K -0.02 % 227.970 K 0.000 -100.00 % 295.243 K
Other non current assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -140.136 K 0.000 -100.00 % 546.000 0.000 0.000 0.000 0.000 0.000 100.00 % -29.673 K 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 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 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 0.000 0.000 0.000 0.000
Property plant equipment net 130.407 K -15.26 % 153.882 K -4.80 % 161.645 K -11.55 % 182.744 K -8.63 % 200.004 K -7.84 % 217.022 K -2.60 % 222.808 K -11.40 % 251.466 K 0.000 -100.00 % 41.899 K 0.39 % 41.736 K -39.97 % 69.525 K -24.56 % 92.164 K -2.44 % 94.469 K -2.40 % 96.792 K -23.63 % 126.742 K 0.000 -100.00 % 140.472 K
Total non current assets 130.407 K -15.26 % 153.882 K -4.80 % 161.645 K -11.55 % 182.744 K -8.63 % 200.004 K -7.84 % 217.022 K -2.60 % 222.808 K -11.40 % 251.466 K 279.44 % -140.136 K -434.46 % 41.899 K -0.91 % 42.282 K -39.18 % 69.525 K -24.56 % 92.164 K -2.44 % 94.469 K -2.40 % 96.792 K -23.63 % 126.742 K 527.13 % -29.673 K -121.12 % 140.472 K
Other current assets 19.694 K -30.87 % 28.490 K 5.92 % 26.898 K -2.59 % 27.614 K -17.38 % 33.421 K 65.57 % 20.185 K 4.86 % 19.249 K -5.62 % 20.395 K 0.000 -100.00 % 36.093 K 2.75 % 35.126 K 9.41 % 32.105 K -14.63 % 37.609 K -30.60 % 54.195 K 68.30 % 32.201 K -39.52 % 53.242 K 0.000 -100.00 % 64.538 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 280.272 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 59.346 K 0.000
cash and cash equivalents 46.705 K -16.69 % 56.062 K 52.65 % 36.726 K -15.37 % 43.394 K 3.71 % 41.843 K -76.95 % 181.533 K 24.03 % 146.363 K 25.14 % 116.963 K 183.46 % -140.136 K -334.85 % 59.671 K 50.04 % 39.769 K 119.34 % 18.131 K 33.72 % 13.559 K -67.04 % 41.135 K -26.03 % 55.609 K 79.53 % 30.975 K 204.39 % -29.673 K -200.00 % 29.673 K
Cash and short term investments 46.705 K -16.69 % 56.062 K 52.65 % 36.726 K -15.37 % 43.394 K 3.71 % 41.843 K -76.95 % 181.533 K 24.03 % 146.363 K 25.14 % 116.963 K -16.54 % 140.136 K 134.85 % 59.671 K 50.04 % 39.769 K 119.34 % 18.131 K 33.72 % 13.559 K -67.04 % 41.135 K -26.03 % 55.609 K 79.53 % 30.975 K 4.39 % 29.673 K 0.00 % 29.673 K
Total current assets 108.485 K 0.10 % 108.376 K 25.85 % 86.118 K 11.74 % 77.067 K -2.88 % 79.353 K -61.06 % 203.782 K 23.05 % 165.612 K 20.39 % 137.565 K -1.83 % 140.136 K 46.18 % 95.864 K 22.86 % 78.030 K 35.37 % 57.644 K 12.66 % 51.168 K -46.33 % 95.331 K -10.78 % 106.852 K 26.88 % 84.217 K 183.82 % 29.673 K -68.50 % 94.211 K
Inventory 0.000 0.000 -100.00 % 7.428 K 222.61 % -6.058 K -48.15 % -4.089 K -98.21 % -2.063 K 0.000 100.00 % -206.000 0.000 -100.00 % 11.445 K -67.42 % 35.127 K 0.000 0.000 0.000 100.00 % -19.042 K 0.000 0.000 0.000
Net receivables 42.086 K 76.65 % 23.824 K 5.91 % 22.494 K 271.25 % 6.059 K 48.18 % 4.089 K 98.11 % 2.064 K 0.000 -100.00 % 207.000 0.000 -100.00 % 100.000 -96.81 % 3.135 K -57.68 % 7.408 K 0.000 0.000 -100.00 % 19.042 K 0.000 0.000 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 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.475 K 0.000 0.000 -100.00 % 12.327 K 0.000 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 21.531 K 0.000 0.000 0.000 0.000 -100.00 % 1.605 K 75.22 % 916.000 40.28 % 653.000 0.000 0.000 -100.00 % 28.107 K 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 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 153.970 K -15.34 % 181.877 K -4.66 % 190.773 K -11.32 % 215.114 K -2.78 % 221.270 K -8.62 % 242.148 K -4.71 % 254.107 K -10.50 % 283.929 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 166.802 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 0.000 0.000 0.000
Other total stockholders equity 157.150 K 4.77 % 149.989 K -4.56 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.000 -100.00 % 347.301 K 121.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 0.00 % 157.150 K 45.51 % 107.997 K 0.000 -100.00 % 23.550 K
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Total assets 238.892 K -8.91 % 262.258 K 5.85 % 247.763 K -4.64 % 259.811 K -7.00 % 279.357 K -33.61 % 420.804 K 8.34 % 388.420 K -0.16 % 389.031 K 0.000 -100.00 % 137.763 K 14.50 % 120.312 K -5.39 % 127.169 K -11.28 % 143.332 K -24.48 % 189.800 K -6.80 % 203.644 K -3.47 % 210.959 K 0.000 -100.00 % 234.683 K
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2021-09-30 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-09-30 2014-06-30
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 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
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
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 0.000 0.000 0.000 100.00 % -54.403 K -262.47 % 33.485 K -34.30 % 50.963 K 0.000 0.000
Change in working capital -46.838 K -13.81 % -41.154 K -128.99 % -17.972 K 32.73 % -26.715 K -2 879.92 % 961.000 -83.99 % 6.003 K 230.02 % 1.819 K -92.51 % 24.279 K 448.04 % -6.976 K 91.03 % -77.764 K -1 403.27 % -5.173 K -790.65 % 749.000 113.00 % -5.763 K -71 937.50 % -8.000 -100.04 % 18.620 K 209.40 % -17.020 K -7 364.91 % -228.000 -104.52 % 5.049 K 920.98 % -615.000 85.69 % -4.299 K -295.05 % 2.204 K
Accounts receivables -9.466 K -223.96 % -2.922 K 81.41 % -15.719 K -509.67 % 3.837 K 125.14 % -15.262 K -408.90 % -2.999 K -321.66 % 1.353 K -22.06 % 1.736 K 290.77 % -910.000 -352.74 % -201.000 -116.00 % 1.256 K -59.51 % 3.102 K 145.18 % -6.866 K -85 725.00 % -8.000 -100.04 % 18.620 K 342.26 % -7.686 K -663.49 % 1.364 K -72.98 % 5.049 K 920.98 % -615.000 85.69 % -4.299 K -295.05 % 2.204 K
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 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 -37.372 K -648.19 % -4.995 K -121.70 % -2.253 K 92.63 % -30.552 K -288.33 % 16.223 K 80.22 % 9.002 K 1 831.76 % 466.000 -97.93 % 22.543 K 471.63 % -6.066 K 92.18 % -77.563 K -1 106.46 % -6.429 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 33.237 K 0.000 0.000 100.00 % -97.191 K -2 212.39 % 4.601 K 2 377.72 % -202.000 -108.51 % 2.375 K -8.97 % 2.609 K -5.98 % 2.775 K -4.97 % 2.920 K -5.01 % 3.074 K 230.64 % -2.353 K 64.33 % -6.596 K -135.84 % 18.405 K 160.96 % -30.191 K -223.45 % -9.334 K 82.69 % -53.915 K -631.97 % 10.135 K 2 041.57 % -522.000 -103.94 % 13.245 K 194.66 % 4.495 K
Net cash provided by operating activities -6.747 K 17.04 % -8.133 K -158.93 % 13.802 K 120.42 % -67.606 K 42.29 % -117.150 K -336.05 % 49.630 K -9.62 % 54.912 K 117.15 % 25.288 K -8.16 % 27.534 K 248.82 % -18.501 K -200.45 % 18.418 K -1.50 % 18.699 K 131.39 % 8.081 K 120.31 % 3.668 K 162.66 % -5.854 K -228.66 % 4.550 K 105.08 % -89.614 K -475.05 % 23.894 K 265.46 % 6.538 K 229.67 % -5.042 K 92.51 % -67.297 K
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 % -7.894 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 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 -100.00 % 99.000 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 % -488.000 -107.72 % 6.319 K 0.000 -100.00 % 3.966 K 0.000
Net cash used for investing activites 0.000 0.000 0.000 -100.00 % 99.000 200.00 % -99.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -488.000 -107.72 % 6.319 K 0.000 -100.00 % 3.966 K 150.24 % -7.894 K
Debt repayment 0.000 -100.00 % 31.477 K 229.32 % -24.341 K 0.000 100.00 % -69.075 K -290.61 % 36.238 K 221.51 % -29.822 K -947.49 % -2.847 K 83.63 % -17.388 K 0.62 % -17.496 K -0.75 % -17.366 K 0.000 -100.00 % 6.380 K 0.000 0.000 100.00 % -14.516 K -3 909.97 % 381.000 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 0.000 0.000 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 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
Other financing activites -7.136 K 0.000 0.000 -100.00 % 69.334 K 58.68 % 43.695 K 191.04 % -47.995 K 0.000 100.00 % -2.609 K 5.98 % -2.775 K 4.97 % -2.920 K 5.01 % -3.074 K 0.000 -100.00 % 7.020 K 24 106.90 % 29.000 100.13 % -23.090 K 0.000 -100.00 % 103.649 K 704.54 % -17.145 K 0.000 0.000 -100.00 % 55.364 K
Net cash used provided by financing activities -7.136 K -122.67 % 31.477 K 229.32 % -24.341 K -135.11 % 69.334 K 373.18 % -25.380 K -115.87 % -11.757 K 63.48 % -32.197 K -490.12 % -5.456 K 72.94 % -20.163 K 1.24 % -20.416 K 0.12 % -20.440 K 0.000 -100.00 % 13.400 K 46 106.90 % 29.000 100.13 % -23.090 K -59.07 % -14.516 K -113.95 % 104.030 K 706.77 % -17.145 K 0.000 0.000 -100.00 % 55.364 K
Effect of forex changes on cash 4.526 K 212.92 % -4.008 K -203.54 % 3.871 K 1 502.54 % -276.000 -109.39 % 2.938 K 208.73 % -2.702 K -140.42 % 6.685 K 14.49 % 5.839 K 246.75 % -3.979 K 72.06 % -14.242 K -583.60 % 2.945 K 144.80 % 1.203 K 666.24 % 157.000 -82.06 % 875.000 -36.04 % 1.368 K 130.35 % -4.508 K -446.77 % 1.300 K 137.75 % -3.444 K 72.57 % -12.555 K -253.54 % 8.177 K 875.78 % 838.000
Net change in cash -9.357 K -148.39 % 19.336 K 389.98 % -6.668 K -529.92 % 1.551 K 101.11 % -139.691 K -497.18 % 35.171 K 19.63 % 29.400 K 14.53 % 25.671 K 656.81 % 3.392 K 106.38 % -53.159 K -5 859.37 % 923.000 -95.36 % 19.902 K -8.02 % 21.638 K 373.27 % 4.572 K 116.58 % -27.576 K -90.52 % -14.474 K -195.05 % 15.228 K 58.23 % 9.624 K 259.95 % -6.017 K -184.73 % 7.101 K 137.40 % -18.989 K
Cash at beginning of period 56.062 K 52.65 % 36.726 K -15.37 % 43.394 K 3.71 % 41.843 K -76.95 % 181.534 K 24.03 % 146.363 K 25.14 % 116.963 K 28.12 % 91.292 K 3.86 % 87.900 K -37.69 % 141.059 K 0.66 % 140.136 K 252.37 % 39.769 K 119.34 % 18.131 K 33.72 % 13.559 K -67.04 % 41.135 K -26.03 % 55.609 K 37.71 % 40.381 K 31.29 % 30.757 K -16.36 % 36.774 K 23.93 % 29.673 K -39.02 % 48.662 K
Cash at end of period 46.705 K -16.69 % 56.062 K 52.65 % 36.726 K -15.37 % 43.394 K 3.71 % 41.843 K -76.95 % 181.534 K 24.03 % 146.363 K 25.14 % 116.963 K 28.12 % 91.292 K 3.86 % 87.900 K -37.69 % 141.059 K 136.39 % 59.671 K 50.04 % 39.769 K 119.34 % 18.131 K 33.72 % 13.559 K -67.04 % 41.135 K -26.03 % 55.609 K 37.71 % 40.381 K 31.29 % 30.757 K -16.36 % 36.774 K 23.93 % 29.673 K
Operating cash flow -6.747 K 17.04 % -8.133 K -158.93 % 13.802 K 120.42 % -67.606 K 42.29 % -117.150 K -336.05 % 49.630 K -9.62 % 54.912 K 117.15 % 25.288 K -8.16 % 27.534 K 248.82 % -18.501 K -200.45 % 18.418 K -1.50 % 18.699 K 131.39 % 8.081 K 120.31 % 3.668 K 162.66 % -5.854 K -228.66 % 4.550 K 105.08 % -89.614 K -475.05 % 23.894 K 265.46 % 6.538 K 229.67 % -5.042 K 92.51 % -67.297 K
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 % -7.894 K
Free CashFlow -6.747 K 17.04 % -8.133 K -158.93 % 13.802 K 120.42 % -67.606 K 42.29 % -117.150 K -336.05 % 49.630 K -9.62 % 54.912 K 117.15 % 25.288 K -8.16 % 27.534 K 248.82 % -18.501 K -200.45 % 18.418 K -1.50 % 18.699 K 131.39 % 8.081 K 120.31 % 3.668 K 162.66 % -5.854 K -228.66 % 4.550 K 105.08 % -89.614 K -475.05 % 23.894 K 265.46 % 6.538 K 229.67 % -5.042 K 93.29 % -75.191 K
2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2016 2016 2016 2015 2015 2015 2015 2014 2014 2014