AWIN

AERWINS Technologies Inc. AWIN

Finances

2023 2022 2021 2020
Revenue 0.000 -100.00 % 5.207 M -33.50 % 7.830 M -21.10 % 9.924 M
Net income -9.516 M -448.19 % 2.733 M 118.81 % -14.527 M -15.78 % -12.547 M
Income before tax -9.516 M -414.89 % 3.022 M 120.80 % -14.527 M -13.58 % -12.790 M
Income before tax ratio 0.00 -100.00 % 0.58 131.28 % -1.86 -43.96 % -1.29
EBITDA -9.191 M -2 528.51 % 378.462 K 102.75 % -13.753 M -24.20 % -11.073 M
Net income ratio 0.00 -100.00 % 0.52 128.29 % -1.86 -46.74 % -1.26
Ratio EBITDA 0.00 -100.00 % 0.07 104.14 % -1.76 -57.42 % -1.12
Gross profit ratio 0.00 -100.00 % 0.03 -85.24 % 0.18 -43.42 % 0.32
Weighted average shs out dil 588.055 K 105.86 % 285.652 K 8.44 % 263.420 K 3.34 % 254.917 K
Weighted average shs out 588.055 K 105.86 % 285.652 K 8.44 % 263.420 K -52.76 % 557.629 K
EPS diluted -16.18 -269.07 % 9.57 117.35 % -55.15 -9.73 % -50.26
Earnings per share -16.18 -269.07 % 9.57 117.32 % -55.26 -145.60 % -22.50
Gross profit 0.000 -100.00 % 136.983 K -90.19 % 1.396 M -55.36 % 3.127 M
Income tax expense 0.000 -100.00 % 289.122 K 0.000 -100.00 % 23.133 K
Cost of revenue 0.000 -100.00 % 5.071 M -21.18 % 6.434 M -5.34 % 6.797 M
General and administrative expenses 9.465 M 1 020 935.60 % 927.000 -99.98 % 5.808 M -16.25 % 6.935 M
Selling and marketing expenses 0.000 -100.00 % 90.654 K -65.11 % 259.799 K 162.64 % 98.918 K
Other expenses -95.000 100.00 % -8.926 M -1 951.87 % 482.000 K 48 100.00 % 1.000 K
Operating expenses 9.465 M 1 020 925.35 % 927.000 -99.99 % 15.886 M 9.25 % 14.541 M
Cost and expenses 9.465 M 1 020 925.35 % 927.000 -100.00 % 22.320 M 4.60 % 21.338 M
Research and development expenses 0.000 -100.00 % 8.926 M -4.39 % 9.336 M 24.36 % 7.507 M
Selling general and administrative expenses 9.465 M 1 020 935.60 % 927.000 -99.98 % 6.068 M -13.72 % 7.033 M
Interest income 1.702 M -0.06 % 1.703 M 52 903.42 % 3.213 K -84.25 % 20.395 K
Interest expense 1.702 M 0.000 0.000 0.000
Depreciation and amortization 274.164 K -27.74 % 379.389 K 48.94 % 254.718 K -25.34 % 341.157 K
Operating income -9.465 M -311.16 % -2.302 M 83.60 % -14.039 M -23.00 % -11.414 M
Operating income ratio 0.00 100.00 % -0.44 75.34 % -1.79 -55.89 % -1.15
Total other income expenses net -51.127 K -100.96 % 5.324 M 1 190.98 % -488.000 K 64.53 % -1.376 M
2023 2022 2021 2020
2023 2022 2021 2020
Net debt 3.276 M 7 574.39 % -43.829 K -101.74 % 2.516 M 133.56 % -7.498 M
Total investments 0.000 -100.00 % 120.601 M 11 277.79 % 1.060 M 0.000
Total debt 3.278 M 2 085.35 % 150.000 K -98.80 % 12.537 M 76.05 % 7.121 M
Accumulated other comprehensive income loss -1.044 M 99.13 % -120.142 M -50 367.59 % -238.057 K -154.23 % 438.939 K
Retained earnings -72.411 M -55.81 % -46.473 M -525.74 % -7.427 M 57.41 % -17.437 M
Common stock 62.000 31.91 % 47.000 1 075.00 % 4.000 -99.85 % 2.634 K
Total equity -18.481 M -267.35 % -5.031 M -8 834.40 % 57.598 K -99.62 % 15.290 M
Other non current liabilities 4.989 M 860.74 % 519.297 K 13.21 % 458.705 K 5.81 % 433.528 K
Long term debt 1.519 M 0.000 -100.00 % 11.802 M 178.51 % 4.238 M
Total non current liabilities 6.508 M 63.97 % 3.969 M -67.63 % 12.261 M 162.48 % 4.671 M
Other current liabilities 9.361 M 68.92 % 5.542 M 1 010.11 % -608.941 K -126.27 % 2.318 M
Deferred revenue 0.000 100.00 % -150.000 K 0.000 -100.00 % 163.572 K
Short term debt 1.759 M 1 072.41 % 150.000 K -79.59 % 734.762 K -74.52 % 2.884 M
Total current liabilities 13.039 M 120.95 % 5.901 M 2 294.28 % 246.468 K -96.77 % 7.627 M
Total liabilities 19.547 M -84.47 % 125.851 M 656.30 % 16.640 M 35.31 % 12.298 M
Other non current assets 0.000 -100.00 % 3.553 M 1 188.00 % 275.868 K -73.06 % 1.024 M
Long term investments 0.000 -100.00 % 120.601 M 11 277.79 % 1.060 M 0.000
Intangible assets 0.000 -100.00 % 150.576 K -26.05 % 203.618 K -21.95 % 260.870 K
GoodWill 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 -100.00 % 150.576 K -26.05 % 203.618 K -21.95 % 260.870 K
Property plant equipment net 0.000 -100.00 % 2.084 M -19.14 % 2.577 M 8.87 % 2.367 M
Total non current assets 0.000 -100.00 % 120.601 M 2 732.67 % 4.257 M 16.57 % 3.652 M
Other current assets 1.065 M -79.68 % 5.238 M 759.46 % -794.309 K -121.06 % 3.772 M
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 2.072 K -98.93 % 193.829 K -98.07 % 10.020 M -31.46 % 14.619 M
Cash and short term investments 2.072 K -99.31 % 300.943 K -10.86 % 337.595 K -97.69 % 14.619 M
Total current assets 1.067 M -87.03 % 8.226 M 1 514.77 % 509.432 K -97.87 % 23.936 M
Inventory 0.000 -100.00 % 2.687 M 1 015.63 % 240.859 K -73.20 % 898.700 K
Net receivables 0.000 0.000 -100.00 % 725.287 K -84.39 % 4.646 M
Tax assets 0.000 100.00 % -5.788 M -4 214.55 % 140.666 K 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 1.919 M 0.000 0.000 -100.00 % 2.262 M
Tax payables 0.000 -100.00 % 359.122 K 197.66 % 120.647 K 0.000
Deferred revenue non current 0.000 -100.00 % 3.450 M 0.00 % 3.450 M 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 -100.00 % 1.372 M -23.22 % 1.787 M
Preferred stock 0.000 -100.00 % 120.142 M 2.93 % 116.725 M 0.000
Other total stockholders equity 54.975 M 11.51 % 49.299 M 20 609.05 % 238.057 K -99.26 % 32.286 M
Deferred tax liabilities non current 0.000 0.000 100.00 % -3.450 M 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 1.067 M -99.12 % 120.820 M 623.56 % 16.698 M -39.47 % 27.588 M
2023 2022 2021 2020
2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 7.304 M 0.000 0.000 0.000
Change in working capital 1.419 M 62 428.59 % 2.270 K -99.94 % 4.052 M 20.56 % 3.361 M
Accounts receivables 0.000 100.00 % -350.739 K -110.66 % 3.290 M 73.77 % 1.893 M
Inventory 0.000 100.00 % -2.483 M -519.66 % 591.728 K 1 923.34 % -32.453 K
Accounts payables 827.626 K 14.87 % 720.507 K 471.75 % 126.017 K -87.44 % 1.003 M
Other working capital 591.773 K 25 969.30 % 2.270 K -94.96 % 45.083 K -90.94 % 497.512 K
Other non cash items -5.785 M 66.45 % -17.244 M -5 122.20 % 343.365 K -82.38 % 1.949 M
Net cash provided by operating activities -6.577 M 61.00 % -16.865 M -70.76 % -9.876 M -37.91 % -7.162 M
Investments in property plant and equipment 0.000 100.00 % -950.500 K 16.28 % -1.135 M -55.19 % -731.575 K
Acquisitions net 0.000 0.000 -100.00 % 1.292 M 0.000
Purchases of investments 0.000 0.000 100.00 % -116.725 M 0.000
Sales maturities of investments 0.000 0.000 -100.00 % 116.725 M 0.000
Other investing activites -62.066 K -110.25 % 605.536 K 390.33 % 123.495 K 85.69 % 66.506 K
Net cash used for investing activites -62.066 K 82.01 % -344.964 K -222.94 % 280.604 K 142.19 % -665.069 K
Debt repayment 2.976 M 0.000 -100.00 % 6.380 M 201.60 % 2.115 M
Common stock issued 0.000 -100.00 % 2.300 M -98.04 % 117.522 M 1 686.27 % 6.579 M
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites 2.595 M -64.35 % 7.279 M 106.19 % -117.590 M -506 186.36 % -23.226 K
Net cash used provided by financing activities 5.572 M -41.84 % 9.579 M 51.77 % 6.312 M -27.21 % 8.671 M
Effect of forex changes on cash -126.720 K 88.60 % -1.111 M 30.70 % -1.604 M -358.83 % 619.565 K
Net change in cash -298.871 K 96.58 % -8.742 M -90.11 % -4.599 M -409.12 % 1.488 M
Cash at beginning of period 300.943 K -10.86 % 337.595 K -97.69 % 14.619 M 11.33 % 13.131 M
Cash at end of period 2.072 K -98.93 % 193.829 K -98.07 % 10.020 M -31.46 % 14.619 M
Operating cash flow -6.577 M -433.12 % -1.234 M 87.51 % -9.876 M -37.91 % -7.162 M
Capital expenditure 0.000 100.00 % -950.500 K 16.28 % -1.135 M -55.19 % -731.575 K
Free CashFlow -6.577 M -201.13 % -2.184 M 80.16 % -11.012 M -39.51 % -7.893 M
2023 2022 2021 2020
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 2021-03-31
Revenue 0.000 100.00 % -495.000 K -1 441.17 % 36.908 K 43.59 % 25.703 K -97.97 % 1.266 M 137.73 % -3.355 M -1 722.71 % 206.753 K -35.63 % 321.171 K -84.25 % 2.039 M 7.88 % 1.890 M 0.000 0.000
Net income 8.927 M 413.12 % -2.851 M 26.22 % -3.864 M 66.17 % -11.421 M -46.39 % -7.802 M -155.60 % 14.032 M 444.68 % -4.071 M -6.13 % -3.836 M -13.09 % -3.392 M 27.57 % -4.683 M -260.23 % -1.300 M -567 585.59 % -229.000
Income before tax 8.927 M -29.81 % 12.718 M 429.65 % -3.858 M 64.07 % -10.738 M -37.63 % -7.802 M -154.55 % 14.302 M 485.91 % -3.706 M -9.97 % -3.370 M 0.65 % -3.392 M 25.48 % -4.552 M -250.15 % -1.300 M -567 585.59 % -229.000
Income before tax ratio 0.00 100.00 % -25.69 75.42 % -104.53 74.98 % -417.77 -6 679.03 % -6.16 -44.57 % -4.26 76.22 % -17.92 -70.83 % -10.49 -530.75 % -1.66 30.93 % -2.41 0.00 0.00
EBITDA 9.337 M -14.29 % 10.894 M 450.28 % -3.110 M 65.95 % -9.134 M -161.79 % -3.489 M -123.09 % 15.112 M 514.03 % -3.650 M 2.67 % -3.750 M -2.07 % -3.674 M 10.61 % -4.110 M -3 505.26 % -114.000 K -49 465.22 % -230.000
Net income ratio 0.00 -100.00 % 5.76 105.50 % -104.69 76.44 % -444.35 -7 110.21 % -6.16 -47.35 % -4.18 78.76 % -19.69 -64.86 % -11.94 -617.97 % -1.66 32.86 % -2.48 0.00 0.00
Ratio EBITDA 0.00 100.00 % -22.01 73.88 % -84.26 76.29 % -355.37 -12 794.66 % -2.76 38.82 % -4.50 74.49 % -17.65 -51.20 % -11.68 -548.00 % -1.80 17.14 % -2.17 0.00 0.00
Gross profit ratio 0.00 -100.00 % 5.20 113.31 % -39.04 -318.13 % -9.34 -3 903.32 % 0.25 -83.70 % 1.51 314.80 % -0.70 -114.52 % -0.33 -913.39 % 0.04 174.48 % -0.05 0.00 0.00
Weighted average shs out dil 832.951 K 32.21 % 630.000 K 0.72 % 625.473 K 9.98 % 568.710 K 7.26 % 530.234 K -4.85 % 557.267 K -0.06 % 557.629 K 0.00 % 557.629 K 1 541.73 % 33.966 K -77.20 % 148.966 K 3.63 % 143.750 K -3.50 % 148.966 K
Weighted average shs out 736.765 K 16.95 % 630.000 K 0.72 % 625.473 K 10.67 % 565.149 K 8.66 % 520.102 K -6.67 % 557.267 K -0.06 % 557.629 K 0.00 % 557.629 K 1 541.73 % 33.966 K -77.20 % 148.966 K 3.63 % 143.750 K -3.50 % 148.966 K
EPS diluted 10.72 336.64 % -4.53 24.50 % -6.00 70.12 % -20.08 -36.51 % -14.71 -35.95 % -10.82 -48.22 % -7.30 -6.10 % -6.88 14.96 % -8.09 54.50 % -17.78 -96.68 % -9.04 -602 566.67 % 0.00
Earnings per share 12.12 367.55 % -4.53 26.70 % -6.18 69.42 % -20.21 -34.73 % -15.00 -41.51 % -10.60 -45.21 % -7.30 -6.10 % -6.88 14.96 % -8.09 54.50 % -17.78 -96.68 % -9.04 -602 566.67 % 0.00
Gross profit 0.000 100.00 % -2.573 M -78.56 % -1.441 M -500.42 % -240.000 K -177.22 % 310.812 K 106.15 % -5.054 M -3 385.52 % -145.000 K -38.10 % -105.000 K -228.12 % 81.954 K 180.35 % -102.000 K 0.000 0.000
Income tax expense 0.000 0.000 0.000 0.000 -100.00 % 27.795 K -89.68 % 269.461 K 145.81 % 109.621 K 3 661.87 % 2.914 K 0.000 -100.00 % 14.453 K 0.000 0.000
Cost of revenue 0.000 -100.00 % 2.078 M 40.60 % 1.478 M 456.31 % 265.680 K -72.18 % 955.071 K -43.79 % 1.699 M 382.43 % 352.179 K -17.32 % 425.962 K -78.23 % 1.957 M -1.71 % 1.991 M 0.000 0.000
General and administrative expenses 620.380 K -72.89 % 2.289 M 49.78 % 1.528 M -63.75 % 4.215 M -32.26 % 6.222 M 213.45 % 1.985 M 26.42 % 1.570 M 7.37 % 1.462 M -3.03 % 1.508 M 20.43 % 1.252 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 63.525 K 0.000 -100.00 % 26.492 K -34.40 % 40.382 K -48.85 % 78.952 K 306.42 % 19.426 K -65.69 % 56.624 K 616.22 % 7.906 K -94.32 % 139.267 K 0.000 0.000
Other expenses 0.000 100.00 % -5.312 M -2 388.20 % 232.132 K 0.000 0.000 100.00 % -13.134 M 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 620.380 K 106.47 % -9.594 M -660.08 % 1.713 M -80.95 % 8.993 M 7.66 % 8.353 M 185.56 % -9.763 M -378.39 % 3.507 M -5.93 % 3.728 M 7.56 % 3.466 M -21.97 % 4.442 M 3 808.83 % 113.640 K 49 524.45 % 229.000
Cost and expenses 620.380 K 105.49 % -11.294 M -453.93 % 3.191 M -65.54 % 9.259 M -0.53 % 9.308 M 170.87 % -13.134 M -440.35 % 3.859 M -7.10 % 4.154 M -23.40 % 5.423 M -15.71 % 6.434 M 5 561.74 % 113.640 K 49 524.45 % 229.000
Research and development expenses 0.000 100.00 % -6.749 M -14 444.63 % -46.402 K -100.98 % 4.752 M 127.37 % 2.090 M -2.11 % 2.135 M 12.07 % 1.905 M -13.76 % 2.209 M -5.03 % 2.326 M -14.20 % 2.711 M 0.000 0.000
Selling general and administrative expenses 620.380 K -74.85 % 2.467 M 61.42 % 1.528 M -63.98 % 4.242 M -32.27 % 6.263 M 761.44 % 727.042 K -54.26 % 1.590 M 4.65 % 1.519 M 0.20 % 1.516 M 8.95 % 1.391 M 1 124.48 % 113.640 K 49 524.45 % 229.000
Interest income 0.000 -100.00 % 557.192 K 0.000 -100.00 % 478.082 K 0.000 -100.00 % 19.540 K 0.000 0.000 0.000 0.000 -100.00 % 747.000 0.000
Interest expense 410.096 K -26.40 % 557.192 K -15.61 % 660.226 K 0.000 0.000 -100.00 % 8.321 K 46.01 % 5.699 K 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 0.000 -100.00 % 94.847 K 113.28 % 44.471 K -55.14 % 99.124 K -11.08 % 111.471 K -30.79 % 161.063 K 223.03 % 49.860 K -39.44 % 82.329 K -4.42 % 86.137 K -8.18 % 93.814 K 0.000 0.000
Operating income -620.000 K -105.74 % 10.799 M 442.39 % -3.154 M 65.84 % -9.233 M -14.81 % -8.042 M -172.91 % 11.030 M 402.03 % -3.652 M 4.72 % -3.833 M -1.94 % -3.760 M 11.22 % -4.235 M -3 614.91 % -114.000 K -49 465.22 % -230.000
Operating income ratio 0.00 100.00 % -21.82 74.47 % -85.46 76.21 % -359.22 -5 554.95 % -6.35 -93.22 % -3.29 81.39 % -17.66 -48.01 % -11.93 -547.19 % -1.84 17.70 % -2.24 0.00 0.00
Total other income expenses net 9.547 M 397.50 % 1.919 M 372.97 % -703.000 K 53.26 % -1.504 M -724.85 % 240.696 K -94.68 % 4.522 M 8 506.45 % -53.792 K -111.62 % 462.924 K 25.72 % 368.218 K 216.52 % -316.000 K 73.36 % -1.186 M -118 600 100.00 % 1.000
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 2021-03-31
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 2021-06-30 2021-03-31
Net debt 3.700 M 12.96 % 3.276 M -51.29 % 6.726 M 4.79 % 6.419 M -6.51 % 6.866 M 15 765.29 % -43.829 K 98.27 % -2.527 M -17 677.50 % 14.375 K 149.33 % -29.138 K -101.16 % 2.516 M 734.10 % -396.845 K -722.14 % 63.787 K 355.15 % -25.000 K
Total investments 0.000 0.000 -100.00 % 95.031 K -89.37 % 893.922 K -6.49 % 955.985 K -99.21 % 120.601 M 12 082.84 % 989.923 K -99.15 % 116.898 M 0.14 % 116.740 M 10 913.56 % 1.060 M -99.09 % 116.726 M 0.000 0.000
Total debt 3.864 M 17.87 % 3.278 M -51.45 % 6.751 M 4.60 % 6.454 M -9.12 % 7.102 M 4 634.45 % 150.000 K -96.11 % 3.851 M 10 904.03 % 35.000 K 0.000 -100.00 % 12.537 M 0.000 -100.00 % 88.792 K 0.000
Accumulated other comprehensive income loss 0.000 100.00 % -1.044 M -196.85 % 1.078 M -21.59 % 1.375 M 241.39 % -972.709 K 99.19 % -120.142 M -11 929.61 % -998.716 K -24 967 800.00 % -4.000 -100.01 % 57.598 K 124.20 % -238.057 K -5 951 325.00 % -4.000 0.000 0.000
Retained earnings -63.485 M 12.33 % -72.411 M -4.10 % -69.560 M -5.88 % -65.696 M -21.04 % -54.274 M -978.83 % -5.031 M 88.38 % -43.292 M -880.39 % -4.416 M 23.55 % -5.776 M 81.95 % -31.993 M -140.33 % -13.312 M -5 942 819.64 % -224.000 2.18 % -229.000
Common stock 66.000 6.45 % 62.000 0.00 % 62.000 1.64 % 61.000 8.93 % 56.000 833.33 % 6.000 -99.80 % 3.000 K 74 900.00 % 4.000 0.00 % 4.000 -99.85 % 2.634 K 65 750.00 % 4.000 0.000 -100.00 % 3.000
Total equity -7.968 M 56.89 % -18.481 M -23.50 % -14.964 M -31.59 % -11.372 M -169.56 % -4.219 M 16.14 % -5.031 M -200.45 % 5.009 M -95.55 % 112.448 M 1.35 % 110.949 M 192 525.92 % 57.598 K -99.94 % 103.413 M 413 468.74 % 25.005 K 0.02 % 25.000 K
Other non current liabilities 1.551 M -68.91 % 4.989 M 117.52 % 2.294 M -20.30 % 2.878 M 290.45 % 737.084 K -99.39 % 120.785 M 49 166.15 % 245.168 K -93.86 % 3.991 M 85.96 % 2.146 M 367.86 % 458.705 K -95.65 % 10.546 M 0.000 0.000
Long term debt 2.111 M 38.93 % 1.519 M -62.31 % 4.031 M 12.14 % 3.595 M 1.05 % 3.557 M 0.000 -100.00 % 3.470 M 0.000 0.000 -100.00 % 11.802 M 0.000 0.000 0.000
Total non current liabilities 3.662 M -43.74 % 6.508 M 2.91 % 6.325 M -2.29 % 6.473 M 50.72 % 4.294 M -96.54 % 124.235 M 3 244.06 % 3.715 M -6.91 % 3.991 M -28.68 % 5.596 M -54.36 % 12.261 M -12.40 % 13.996 M 0.000 0.000
Other current liabilities 1.495 M -81.87 % 8.244 M 53.25 % 5.380 M 17.59 % 4.575 M 121.48 % 2.066 M 86.56 % 1.107 M 63.28 % 678.086 K 214.16 % 215.838 K -11.29 % 243.299 K 129.06 % -837.245 K -2 932.36 % 29.560 K 0.000 -100.00 % 50.000 K
Deferred revenue 0.000 -100.00 % 1.117 M 57.58 % 708.810 K -3.95 % 737.980 K -11.46 % 833.461 K 655.64 % -150.000 K -121.19 % 707.931 K 24 194.13 % 2.914 K 0.000 -100.00 % 228.304 K 0.000 0.000 0.000
Short term debt 1.753 M -0.33 % 1.759 M 41.81 % 1.240 M -10.09 % 1.379 M -61.08 % 3.544 M 2 262.88 % 150.000 K -65.22 % 431.247 K 1 132.13 % 35.000 K 0.000 -100.00 % 734.762 K 0.000 -100.00 % 88.792 K 0.000
Total current liabilities 5.305 M -59.31 % 13.039 M 11.67 % 11.676 M 1.24 % 11.533 M 2.45 % 11.257 M 596.44 % 1.616 M -57.20 % 3.777 M 608.11 % 533.332 K 45.26 % 367.146 K -91.62 % 4.380 M 14 715.80 % 29.560 K -66.71 % 88.792 K 77.58 % 50.000 K
Total liabilities 8.967 M -54.13 % 19.547 M 8.59 % 18.000 M -0.03 % 18.006 M 15.78 % 15.551 M -87.64 % 125.851 M 1 579.89 % 7.492 M 65.59 % 4.524 M -24.13 % 5.963 M -64.16 % 16.640 M 18.64 % 14.025 M 15 695.81 % 88.792 K 77.58 % 50.000 K
Other non current assets 0.000 0.000 -100.00 % 129.649 K -54.11 % 282.526 K 39.02 % 203.221 K 0.000 -100.00 % 244.004 K 0.000 0.000 -100.00 % 275.868 K 0.000 -100.00 % 78.792 K 57.59 % 49.999 K
Long term investments 0.000 0.000 -100.00 % 95.031 K -89.37 % 893.922 K -6.49 % 955.985 K -99.21 % 120.601 M 12 082.84 % 989.923 K -99.15 % 116.898 M 0.14 % 116.740 M 10 913.56 % 1.060 M -99.09 % 116.726 M 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 -100.00 % 167.421 K 0.000 -100.00 % 149.179 K 0.000 0.000 -100.00 % 203.618 K 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 -100.00 % 167.421 K 0.000 -100.00 % 149.179 K 0.000 0.000 -100.00 % 203.618 K 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 0.000 -100.00 % 1.864 M 0.000 -100.00 % 1.869 M 0.000 0.000 -100.00 % 2.577 M 0.000 0.000 0.000
Total non current assets 0.000 0.000 -100.00 % 224.680 K -80.90 % 1.176 M -64.33 % 3.298 M -97.27 % 120.601 M 3 499.57 % 3.350 M -97.13 % 116.898 M 0.14 % 116.740 M 2 641.99 % 4.257 M -96.35 % 116.726 M 148 044.16 % 78.792 K 57.59 % 49.999 K
Other current assets 835.758 K -21.49 % 1.065 M -41.76 % 1.828 M -37.43 % 2.921 M 86.29 % 1.568 M 5 990.14 % 25.750 K -95.19 % 535.516 K 886.22 % 54.300 K -61.98 % 142.820 K -58.44 % 343.674 K 8.87 % 315.687 K 3 056.87 % 10.000 K 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 20.041 M 0.000 0.000 0.000 0.000
cash and cash equivalents 163.275 K 7 780.07 % 2.072 K -91.77 % 25.174 K -28.80 % 35.359 K -85.00 % 235.741 K 21.62 % 193.829 K -96.96 % 6.378 M 30 824.48 % 20.625 K -29.22 % 29.138 K -99.71 % 10.020 M 2 425.03 % 396.845 K 1 487.06 % 25.005 K 0.02 % 25.000 K
Cash and short term investments 163.275 K 7 780.07 % 2.072 K -91.77 % 25.174 K -28.80 % 35.359 K -85.00 % 235.741 K 21.62 % 193.829 K -96.96 % 6.378 M 30 824.48 % 20.625 K -29.22 % 29.138 K -99.71 % 10.020 M 2 425.03 % 396.845 K 1 487.06 % 25.005 K 0.02 % 25.000 K
Total current assets 999.033 K -6.34 % 1.067 M -62.06 % 2.812 M -48.48 % 5.457 M -32.08 % 8.035 M 3 559.12 % 219.579 K -97.60 % 9.150 M 12 111.87 % 74.925 K -56.43 % 171.958 K -98.62 % 12.440 M 1 645.95 % 712.532 K 1 935.51 % 35.005 K 40.02 % 25.000 K
Inventory 0.000 0.000 100.00 % -778.446 K -150.60 % 1.539 M -58.28 % 3.688 M 0.000 -100.00 % 1.191 M 0.000 0.000 -100.00 % 240.859 K 0.000 0.000 0.000
Net receivables 0.000 0.000 -100.00 % 958.639 K -0.32 % 961.716 K -62.18 % 2.543 M 0.000 -100.00 % 1.045 M 0.000 0.000 -100.00 % 11.518 M 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 -100.00 % 106.972 K 0.000 -100.00 % 98.131 K 0.000 0.000 -100.00 % 140.666 K 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
Account payables 2.058 M 7.23 % 1.919 M -67.07 % 5.827 M -7.81 % 6.321 M 31.31 % 4.813 M 0.000 -100.00 % 1.847 M 567.50 % 276.666 K 123.39 % 123.847 K 0.000 0.000 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 359.122 K 219.12 % 112.535 K 3 761.87 % 2.914 K 0.000 -100.00 % 120.647 K 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.450 M 0.00 % 3.450 M 0.000 -100.00 % 3.450 M 0.00 % 3.450 M 0.00 % 3.450 M 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
Capital lease obligations 0.000 0.000 -100.00 % 594.553 K -3.32 % 614.965 K -17.21 % 742.773 K 0.000 -100.00 % 874.421 K 0.000 0.000 -100.00 % 1.372 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 120.142 M 1.63 % 118.215 M 1.28 % 116.725 M 0.00 % 116.725 M 0.00 % 116.725 M 0.00 % 116.725 M 0.000 0.000
Other total stockholders equity 55.517 M 0.99 % 54.975 M 2.72 % 53.518 M 1.07 % 52.948 M 3.76 % 51.028 M 3.51 % 49.299 M 171.53 % -68.919 M -49 680.31 % 139.004 K 341.33 % -57.598 K -100.18 % 32.286 M 807 152 525.00 % 4.000 -99.98 % 25.229 K 0.01 % 25.226 K
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -3.450 M 0.000 0.000 100.00 % -3.450 M 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
Total assets 999.033 K -6.34 % 1.067 M -64.87 % 3.036 M -54.23 % 6.633 M -41.47 % 11.333 M -90.62 % 120.820 M 866.55 % 12.500 M -89.31 % 116.973 M 0.05 % 116.912 M 600.16 % 16.698 M -85.78 % 117.438 M 103 099.80 % 113.797 K 51.73 % 75.000 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 2021-06-30 2021-03-31
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
Deferred income tax 0.000 0.000 -100.00 % 1.536 M 56.17 % 983.397 K 1 409.59 % -75.092 K 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 225.630 K -89.32 % 2.113 M 37.91 % 1.532 M 378.90 % 320.000 K -90.41 % 3.338 M 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 13.953 K 100.64 % -2.180 M -566.68 % 467.143 K -89.67 % 4.524 M 1 530.68 % 277.440 K -87.29 % 2.182 M 276.90 % 578.952 K 163.51 % 219.706 K 138.49 % -570.804 K -161.83 % 923.168 K 0.000
Accounts receivables 0.000 -100.00 % 45.768 K 324.36 % -20.399 K 89.78 % -199.677 K -214.55 % 174.308 K 122.01 % -791.921 K -629.56 % 149.542 K 129.00 % -515.732 K -262.82 % 316.743 K 993.19 % -35.462 K 0.000
Inventory 0.000 100.00 % -924.661 K -695.07 % 155.388 K -91.33 % 1.791 M 275.26 % -1.022 M 24.63 % -1.356 M -39.69 % -970.770 K -929.12 % -94.330 K -245.82 % 64.688 K -34.00 % 98.008 K 0.000
Accounts payables 135.245 K 0.000 100.00 % -88.386 K -103.16 % 2.797 M 3 664.12 % 74.318 K -90.96 % 822.181 K 119.40 % 374.744 K 145.22 % 152.819 K 121.85 % -699.512 K -195.40 % 733.214 K 0.000
Other working capital -121.292 K 90.68 % -1.301 M -409.41 % 420.540 K 211.47 % 135.016 K -87.15 % 1.051 M -22.72 % 1.360 M 32.62 % 1.025 M 51.48 % 676.949 K 367.86 % -252.723 K -298.36 % 127.408 K 0.000
Other non cash items -9.547 M -320.18 % 4.336 M 524.53 % 694.285 K 31.36 % 528.521 K 373.36 % 111.654 K 102.06 % -5.429 M -1 685.14 % -304.122 K 83.53 % -1.846 M -2 207.42 % 87.599 K -86.56 % 651.756 K -27.56 % 899.736 K
Net cash provided by operating activities -380.797 K -131.40 % 1.213 M 230.37 % 367.121 K 108.91 % -4.120 M -2.03 % -4.038 M -137.44 % 10.785 M 5 562.43 % -197.442 K -7.59 % -183.513 K 95.16 % -3.789 M -32.20 % -2.866 M -616.97 % -399.767 K
Investments in property plant and equipment 0.000 -100.00 % 20.757 K 0.000 100.00 % -11.384 K 75.01 % -45.559 K 94.09 % -771.286 K -7 308.38 % -10.411 K 64.29 % -29.156 K -50.97 % -19.313 K 76.11 % -80.850 K 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 39.300 K 0.000 0.000 -100.00 % 458.599 K 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 100.00 % -1.150 M 0.00 % -1.150 M 0.000 0.000 0.000 100.00 % -116.725 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -19.636 K 0.000 0.000 0.000 0.000
Other investing activites 0.000 100.00 % -20.757 K -17 113.93 % 122.000 102.33 % -5.245 K 83.02 % -30.883 K 97.64 % -1.307 M -14 021.97 % -9.253 K -102.10 % 441.315 K 2 467.43 % 17.189 K -86.04 % 123.126 K 0.000
Net cash used for investing activites 0.000 0.000 -100.00 % 122.000 100.73 % -16.629 K 63.50 % -45.559 K 98.15 % -2.457 M -113.63 % -1.150 M -379.02 % 412.159 K 19 504.85 % -2.124 K -100.42 % 500.875 K 100.43 % -116.725 M
Debt repayment 0.000 100.00 % -2.420 M -1 829.21 % 139.932 K -96.30 % 3.785 M 157.34 % 1.471 M 23.03 % 1.196 M 2 725.87 % -45.531 K 50.61 % -92.189 K 5.80 % -97.867 K -101.68 % 5.811 M 0.000
Common stock issued 542.000 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.752 M 0.000 0.000 0.000 -100.00 % 117.497 M
Common stock repurchased 0.000 100.00 % -6.000 0.000 0.000 0.000 100.00 % -9.834 M 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
Other financing activites 0.000 -100.00 % 2.595 M 0.000 100.00 % -1.596 M -200.00 % 1.596 M 0.000 0.000 -100.00 % 3.082 M 0.000 100.00 % -87.613 K -100.07 % 117.497 M
Net cash used provided by financing activities 542.000 K 208.70 % 175.577 K 25.47 % 139.932 K -93.61 % 2.189 M -28.61 % 3.067 M 86.99 % 1.640 M 13.49 % 1.445 M 725.71 % 175.000 K 278.81 % -97.867 K -101.71 % 5.723 M -95.13 % 117.497 M
Effect of forex changes on cash 0.000 100.00 % -1.330 M -157.11 % -517.360 K -129.62 % 1.746 M 6 903.66 % -25.670 K 99.69 % -8.174 M -1 215.68 % -621.279 K -35.37 % -458.964 K -29.50 % -354.401 K 58.77 % -859.520 K 0.000
Net change in cash 161.203 K 797.79 % -23.102 K -126.82 % -10.185 K 94.92 % -200.382 K 80.77 % -1.042 M 83.15 % -6.184 M -6 439.15 % 97.558 K 1 245.99 % -8.513 K 99.80 % -4.243 M -250.10 % 2.827 M 660.31 % 371.840 K
Cash at beginning of period 2.072 K -91.77 % 25.174 K -28.80 % 35.359 K -85.00 % 235.741 K -81.55 % 1.278 M -79.96 % 6.378 M 30 824.48 % 20.625 K -29.22 % 29.138 K -99.71 % 10.020 M 39.30 % 7.193 M 28 667.58 % 25.005 K
Cash at end of period 163.275 K 7 780.07 % 2.072 K -91.77 % 25.174 K -28.80 % 35.359 K -85.00 % 235.741 K 21.62 % 193.829 K 64.01 % 118.183 K 473.01 % 20.625 K -99.64 % 5.777 M -42.35 % 10.020 M 2 425.03 % 396.845 K
Operating cash flow -380.797 K -131.40 % 1.213 M 230.37 % 367.121 K 108.91 % -4.120 M -2.03 % -4.038 M -137.44 % 10.785 M 5 562.43 % -197.442 K -7.59 % -183.513 K 95.16 % -3.789 M -32.20 % -2.866 M -616.97 % -399.767 K
Capital expenditure -3.000 -100.01 % 20.757 K 0.000 100.00 % -11.384 K 75.01 % -45.559 K 94.09 % -771.286 K -7 308.38 % -10.411 K 64.29 % -29.156 K -50.97 % -19.313 K 76.11 % -80.850 K 0.000
Free CashFlow -380.797 K -130.87 % 1.234 M 236.02 % 367.121 K 108.89 % -4.131 M -1.17 % -4.083 M -140.78 % 10.014 M 4 917.75 % -207.853 K 2.26 % -212.669 K 94.42 % -3.808 M -29.23 % -2.947 M -637.19 % -399.767 K
2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021
Date Form 10K
2023
2022
2021
2020