CCS.L

Crossword Cybersecurity Plc CCS.L

Trading inactive

Finances

2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 4.193 M 14.94 % 3.648 M 68.02 % 2.171 M 33.39 % 1.628 M 24.72 % 1.305 M 22.24 % 1.068 M 44.95 % 736.546 K 113.66 % 344.736 K 1 572.42 % 20.613 K
Net income -3.896 M -13.84 % -3.423 M -50.53 % -2.274 M 0.21 % -2.278 M -8.42 % -2.101 M 1.82 % -2.140 M -72.57 % -1.240 M -30.16 % -952.891 K -26.17 % -755.250 K
Income before tax -4.141 M 9.32 % -4.567 M -86.69 % -2.446 M -7.60 % -2.273 M -8.49 % -2.096 M 1.72 % -2.132 M -72.58 % -1.236 M -20.19 % -1.028 M -36.11 % -755.250 K
Income before tax ratio -0.99 21.11 % -1.25 -11.11 % -1.13 19.34 % -1.40 13.01 % -1.61 19.60 % -2.00 -19.06 % -1.68 43.75 % -2.98 91.86 % -36.64
EBITDA -3.247 M 16.03 % -3.867 M -66.10 % -2.328 M -21.50 % -1.916 M 8.57 % -2.096 M 1.40 % -2.125 M -72.99 % -1.229 M -19.81 % -1.026 M -36.27 % -752.546 K
Net income ratio -0.93 0.96 % -0.94 10.41 % -1.05 25.19 % -1.40 13.07 % -1.61 19.68 % -2.00 -19.06 % -1.68 39.08 % -2.76 92.46 % -36.64
Ratio EBITDA -0.77 26.94 % -1.06 1.15 % -1.07 8.92 % -1.18 26.69 % -1.61 19.34 % -1.99 -19.35 % -1.67 43.92 % -2.97 91.85 % -36.51
Gross profit ratio 0.29 16.83 % 0.24 148.22 % 0.10 253.16 % 0.03 128.77 % -0.10 -291.47 % 0.05 111.45 % -0.44 65.65 % -1.29 88.31 % -11.01
Weighted average shs out dil 93.467 M 16.80 % 80.023 M 24.08 % 64.491 M 29.45 % 49.820 M 6.45 % 46.800 M -0.96 % 47.255 M 0.98 % 46.797 M 90.38 % 24.581 M 3.13 % 23.834 M
Weighted average shs out 93.467 M 16.80 % 80.023 M 24.08 % 64.491 M 29.45 % 49.820 M 6.45 % 46.800 M -0.96 % 47.255 M 0.98 % 46.797 M 90.38 % 24.581 M 3.13 % 23.834 M
EPS diluted -0.04 2.57 % -0.04 -21.25 % -0.04 22.76 % -0.05 -1.78 % -0.04 0.88 % -0.05 -70.94 % -0.03 31.70 % -0.04 -22.40 % -0.03
Earnings per share -0.04 2.57 % -0.04 -21.25 % -0.04 22.76 % -0.05 -1.78 % -0.04 0.88 % -0.05 -70.94 % -0.03 31.70 % -0.04 -22.40 % -0.03
Gross profit 1.198 M 34.29 % 892.338 K 317.06 % 213.959 K 371.10 % 45.417 K 135.88 % -126.593 K -334.05 % 54.088 K 116.60 % -325.804 K 26.61 % -443.930 K -95.55 % -227.017 K
Income tax expense -226.245 K 80.23 % -1.144 M -562.92 % -172.615 K -3 666.43 % 4.840 K -17.66 % 5.878 K -27.00 % 8.052 K 70.23 % 4.730 K 106.30 % -75.087 K -1 877 075.00 % -4.000
Cost of revenue 2.995 M 8.67 % 2.756 M 40.80 % 1.957 M 23.70 % 1.582 M 10.52 % 1.432 M 41.25 % 1.014 M -4.60 % 1.062 M 34.70 % 788.666 K 218.49 % 247.630 K
General and administrative expenses 1.135 M -34.78 % 1.740 M -46.64 % 3.260 M 40.48 % 2.321 M 6.20 % 2.185 M -6.43 % 2.335 M 144.24 % 956.126 K 0.000 0.000
Selling and marketing expenses 3.336 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 417.201 K -88.05 % 3.492 M 1 073.55 % -358.727 K -71.11 % -209.647 K -50.37 % -139.423 K 4.76 % -146.398 K -249.82 % 97.716 K 0.000 0.000
Operating expenses 4.470 M -14.56 % 5.232 M 80.33 % 2.901 M 37.44 % 2.111 M 3.19 % 2.046 M -6.54 % 2.189 M 140.72 % 909.285 K 37.01 % 663.683 K 25.13 % 530.414 K
Cost and expenses 7.882 M -1.32 % 7.988 M 64.41 % 4.859 M 31.55 % 3.693 M 6.21 % 3.477 M 8.59 % 3.202 M 62.42 % 1.972 M 35.75 % 1.452 M 86.67 % 778.044 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 97.716 K 24.71 % 78.354 K 0.000
Selling general and administrative expenses 4.470 M 156.96 % 1.740 M -46.64 % 3.260 M 40.48 % 2.321 M 6.20 % 2.185 M -6.43 % 2.335 M 144.24 % 956.126 K 63.35 % 585.329 K 10.35 % 530.414 K
Interest income 0.000 0.000 -100.00 % 4.956 K 665.75 % -876.000 -110.48 % 8.357 K 124.23 % 3.727 K 281.86 % 976.000 -27.92 % 1.354 K -37.92 % 2.181 K
Interest expense 476.916 K 20.03 % 397.331 K 80.76 % 219.810 K 6.18 % 207.010 K 750.11 % 24.351 K 1 868.55 % 1.237 K -11.77 % 1.402 K 0.000 0.000
Depreciation and amortization 417.201 K 37.03 % 304.457 K 192.40 % 104.124 K -30.79 % 150.437 K 2.14 % 147.281 K 2 533.78 % 5.592 K 2.16 % 5.474 K 121.80 % 2.468 K -8.73 % 2.704 K
Operating income -3.689 M 14.99 % -4.340 M -61.74 % -2.683 M -29.85 % -2.066 M 4.51 % -2.164 M -1.37 % -2.135 M -72.98 % -1.234 M -11.42 % -1.108 M -46.23 % -757.430 K
Operating income ratio -0.88 26.04 % -1.19 3.74 % -1.24 2.66 % -1.27 23.43 % -1.66 17.07 % -2.00 -19.34 % -1.68 47.85 % -3.21 91.26 % -36.75
Total other income expenses net -451.663 K -98.93 % -227.048 K -194.13 % 241.214 K 216.03 % -207.886 K -370.79 % 76.770 K 2 983.13 % 2.490 K 684.51 % -426.000 -100.53 % 79.632 K 3 551.17 % 2.181 K
2023 2022 2021 2020 2019 2018 2017 2016 2015
2023 2022 2021 2020 2019 2018 2017 2016 2015
Net debt 2.854 M 519.66 % -680.093 K 64.88 % -1.936 M -613.67 % 376.981 K 282.18 % -206.930 K 90.69 % -2.223 M -353.53 % -490.090 K 68.36 % -1.549 M -26.19 % -1.227 M
Total investments 68.000 K -85.11 % 456.834 K 0.00 % 456.834 K 1 473 558.06 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.000
Total debt 3.585 M 156.50 % 1.398 M -2.71 % 1.437 M 7.59 % 1.335 M 2.15 % 1.307 M 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 596.286 K 7.78 % 553.237 K 145.54 % 225.318 K 25.28 % 179.846 K 53.11 % 117.460 K 829.20 % -16.108 K -53.18 % -10.516 K -422.18 % 3.264 K 210.98 % -2.941 K
Retained earnings -19.066 M -25.14 % -15.236 M -28.82 % -11.827 M -23.23 % -9.598 M -29.20 % -7.429 M -39.45 % -5.327 M -67.16 % -3.187 M -63.71 % -1.947 M -95.87 % -993.930 K
Common stock 468.589 K 1.42 % 462.019 K 23.28 % 374.786 K 46.06 % 256.605 K 9.63 % 234.061 K 0.02 % 234.022 K 47.02 % 159.173 K 2.02 % 156.015 K 30.91 % 119.173 K
Total equity 576.839 K -86.14 % 4.161 M 15.42 % 3.605 M 588.45 % -738.012 K -268.32 % 438.446 K -82.54 % 2.511 M 328.50 % 586.033 K -63.96 % 1.626 M 35.14 % 1.203 M
Other non current liabilities 0.000 -100.00 % 492.151 K 68.23 % 292.552 K 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 3.479 M 152.00 % 1.381 M 1 930.41 % 68.000 K -94.91 % 1.335 M 2.15 % 1.307 M 0.000 0.000 0.000 0.000
Total non current liabilities 3.612 M 80.10 % 2.006 M 306.60 % 493.245 K -63.06 % 1.335 M 2.15 % 1.307 M 0.000 0.000 0.000 0.000
Other current liabilities 1.064 M 3.23 % 1.030 M 102.54 % 508.775 K -1.79 % 518.059 K 17.71 % 440.122 K 124.12 % 196.377 K 309.33 % 47.975 K 17.54 % 40.817 K -13.86 % 47.383 K
Deferred revenue 431.161 K -6.44 % 460.853 K -43.87 % 821.009 K 1 977.28 % -43.734 K 76.39 % -185.267 K 0.000 0.000 0.000 0.000
Short term debt 105.709 K 521.82 % 17.000 K -98.76 % 1.369 M 3 029.46 % 43.734 K 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.351 M -4.97 % 2.474 M -11.09 % 2.782 M 199.48 % 929.038 K 51.48 % 613.311 K 116.70 % 283.018 K 207.37 % 92.076 K -11.53 % 104.080 K 44.02 % 72.267 K
Total liabilities 5.963 M 33.12 % 4.479 M 36.75 % 3.276 M 44.66 % 2.264 M 17.90 % 1.921 M 578.59 % 283.019 K 207.38 % 92.076 K -11.53 % 104.080 K 44.02 % 72.267 K
Other non current assets 0.000 -100.00 % 456.834 K 0.00 % 456.834 K 0.000 -100.00 % 10.921 K 0.000 0.000 100.00 % 0.000 -176.32 % 0.000
Long term investments 68.000 K -85.11 % 456.834 K 0.00 % 456.834 K 1 473 558.06 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.000
Intangible assets 2.667 M -1.51 % 2.708 M 145.40 % 1.104 M 0.000 0.000 0.000 0.000 -100.00 % 583.000 -28.55 % 816.000
GoodWill 875.277 K 0.00 % 875.277 K 0.00 % 875.277 K 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.543 M -1.14 % 3.584 M 81.09 % 1.979 M 0.000 0.000 0.000 0.000 -100.00 % 583.000 -28.55 % 816.000
Property plant equipment net 221.631 K 392.09 % 45.039 K 724.89 % 5.460 K -92.21 % 70.063 K -66.25 % 207.579 K 1 620.36 % 12.066 K -2.76 % 12.408 K 444.21 % 2.280 K -37.28 % 3.635 K
Total non current assets 3.832 M -6.20 % 4.086 M 67.36 % 2.441 M 3 382.77 % 70.095 K -67.92 % 218.531 K 1 706.49 % 12.097 K -2.75 % 12.439 K 329.82 % 2.894 K -34.98 % 4.451 K
Other current assets 233.829 K -2.19 % 239.066 K 60.12 % 149.308 K 46.22 % 102.112 K -83.70 % 626.297 K 0.000 0.000 0.000 0.000
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 730.946 K -64.82 % 2.078 M -38.40 % 3.373 M 251.97 % 958.341 K -36.71 % 1.514 M -31.88 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M
Cash and short term investments 730.946 K -64.82 % 2.078 M -38.40 % 3.373 M 251.97 % 958.341 K -36.71 % 1.514 M -31.88 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M
Total current assets 2.707 M -40.56 % 4.554 M 2.59 % 4.439 M 204.83 % 1.456 M -31.97 % 2.140 M -23.06 % 2.782 M 317.94 % 665.670 K -61.46 % 1.727 M 35.89 % 1.271 M
Inventory 0.000 0.000 -100.00 % 149.309 K 46.22 % 102.111 K 7 525.91 % 1.339 K 100.24 % -559.387 K -218.59 % -175.580 K 0.000 0.000
Net receivables 0.000 -100.00 % 2.237 M 144.06 % 916.768 K 131.62 % 395.800 K -36.80 % 626.297 K 0.000 0.000 -100.00 % 178.154 K 309.89 % 43.464 K
Tax assets 0.000 100.00 % -456.834 K 0.00 % -456.834 K 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 400.748 K -39.21 % 659.282 K 99.15 % 331.043 K 62.08 % 204.243 K 148.58 % 82.165 K -5.17 % 86.641 K 96.46 % 44.101 K -30.29 % 63.263 K 154.23 % 24.884 K
Tax payables 349.359 K 14.11 % 306.168 K 26.18 % 242.642 K 48.86 % 163.002 K 79.08 % 91.024 K 0.000 0.000 0.000 0.000
Deferred revenue non current 132.693 K 0.00 % 132.692 K 0.00 % 132.693 K 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest -172.180 K -12.15 % -153.527 K -10.35 % -139.127 K -46.76 % -94.799 K 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 190.933 K 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 0.000 0.000 0.000 0.000
Other total stockholders equity 18.750 M 1.16 % 18.534 M 23.80 % 14.971 M 72.12 % 8.698 M 13.95 % 7.633 M 0.38 % 7.605 M 113.88 % 3.556 M 4.16 % 3.413 M 64.04 % 2.081 M
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 6.540 M -24.31 % 8.640 M 25.57 % 6.880 M 350.77 % 1.526 M -35.30 % 2.359 M -15.58 % 2.794 M 312.06 % 678.109 K -60.80 % 1.730 M 35.64 % 1.275 M
2023 2022 2021 2020 2019 2018 2017 2016 2015
2023 2022 2021 2020 2019 2018 2017 2016 2015
Deferred income tax 0.000 100.00 % -397.129 K 37.44 % -634.814 K 0.000 0.000 100.00 % -45.751 K 10.07 % -50.875 K 0.000 0.000
Stock based compensation 6.203 K -95.24 % 130.452 K 122.27 % 58.692 K 11.18 % 52.792 K 63.95 % 32.200 K -29.62 % 45.751 K -10.07 % 50.875 K 0.000 0.000
Change in working capital -371.142 K 8.48 % -405.512 K -24.48 % -325.774 K -155.63 % 585.645 K 122.36 % 263.381 K 236.56 % -192.865 K -1 945.23 % -9.430 K 90.83 % -102.877 K -369.37 % 38.192 K
Accounts receivables 393.035 K 149.96 % -786.642 K -90.93 % -412.005 K -420.91 % 128.386 K 291.88 % -66.911 K 82.57 % -383.807 K -15 010.92 % 2.574 K 101.91 % -134.690 K -20 885.49 % 648.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 -100.00 % 381.130 K 341.99 % 86.231 K -81.14 % 457.260 K 38.44 % 330.292 K 72.98 % 190.942 K 1 690.65 % -12.004 K -137.73 % 31.813 K -15.26 % 37.544 K
Other working capital -764.177 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 550.052 K 417.89 % -173.032 K -178.46 % 220.545 K 7.75 % 204.681 K 320.65 % -92.764 K -302.76 % 45.751 K -10.07 % 50.875 K -52.81 % 107.813 K 420.87 % -33.600 K
Net cash provided by operating activities -3.312 M 16.42 % -3.963 M -39.02 % -2.851 M -121.89 % -1.285 M 26.64 % -1.751 M 23.25 % -2.282 M -91.22 % -1.193 M -13.29 % -1.053 M -47.28 % -715.170 K
Investments in property plant and equipment -7.129 K 97.18 % -252.598 K -37.43 % -183.796 K -9 085.21 % -2.001 K 99.43 % -353.715 K -6 637.43 % -5.250 K 66.47 % -15.657 K -1 679.20 % -880.000 -3.17 % -853.000
Acquisitions net 0.000 100.00 % -625.408 K 3.10 % -645.390 K -4 613.22 % 14.300 K 0.000 0.000 0.000 0.000 0.000
Purchases of investments -68.000 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -31.000 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 -348.094 K 0.000 0.000 100.00 % -14.300 K 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -423.223 K 51.80 % -878.006 K -5.89 % -829.186 K -41 338.58 % -2.001 K 99.43 % -353.715 K -6 637.43 % -5.250 K 66.47 % -15.657 K -1 618.66 % -911.000 -6.80 % -853.000
Debt repayment 2.620 M 2 520.00 % 100.000 K 0.000 0.000 -100.00 % 1.400 M 0.000 0.000 0.000 0.000
Common stock issued 0.000 -100.00 % 3.837 M -42.20 % 6.639 M 536.15 % 1.044 M 55 502.08 % 1.877 K -99.95 % 4.033 M 2 676.48 % 145.264 K -89.39 % 1.369 M -8.70 % 1.500 M
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 -229.976 K 41.48 % -392.996 K 26.06 % -531.496 K -64.91 % -322.289 K 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 2.390 M -32.57 % 3.544 M -41.97 % 6.108 M 746.68 % 721.362 K -48.54 % 1.402 M -65.24 % 4.033 M 2 676.48 % 145.264 K -89.39 % 1.369 M -8.70 % 1.500 M
Effect of forex changes on cash -1.181 K -166.35 % 1.780 K 113.82 % -12.881 K -234.25 % 9.595 K 279.21 % -5.354 K 60.46 % -13.542 K -376.20 % 4.903 K 0.000 0.000
Net change in cash -1.347 M -3.98 % -1.295 M -153.64 % 2.415 M 534.44 % -555.824 K 21.55 % -708.541 K -140.89 % 1.733 M 263.64 % -1.059 M -429.41 % 321.425 K -59.00 % 783.977 K
Cash at beginning of period 2.078 M -38.40 % 3.373 M 251.97 % 958.341 K -36.71 % 1.514 M -31.88 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M 176.77 % 443.504 K
Cash at end of period 730.946 K -64.82 % 2.078 M -38.40 % 3.373 M 251.97 % 958.342 K -36.71 % 1.514 M -31.88 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M
Operating cash flow -3.312 M 16.42 % -3.963 M -39.02 % -2.851 M -121.89 % -1.285 M 26.64 % -1.751 M 23.25 % -2.282 M -91.22 % -1.193 M -13.29 % -1.053 M -47.28 % -715.170 K
Capital expenditure -355.223 K -40.63 % -252.598 K -37.43 % -183.796 K -9 085.21 % -2.001 K 99.43 % -353.715 K -6 637.43 % -5.250 K 66.47 % -15.657 K -1 679.20 % -880.000 -3.17 % -853.000
Free CashFlow -3.668 M 13.00 % -4.216 M -38.93 % -3.035 M -135.83 % -1.287 M 38.87 % -2.105 M 7.96 % -2.287 M -89.17 % -1.209 M -14.68 % -1.054 M -47.23 % -716.023 K
2023 2022 2021 2020 2019 2018 2017 2016 2015
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 2018-01-31 2017-06-30 2017-01-31 2016-06-30 2015-12-31 2015-06-30
Revenue 2.251 M 15.91 % 1.942 M -8.52 % 2.123 M 39.18 % 1.525 M 13.30 % 1.346 M 63.19 % 824.923 K -13.49 % 953.603 K 41.48 % 674.008 K -8.21 % 734.298 K 28.65 % 570.757 K 74.94 % 326.263 K -38.88 % 533.804 K 100.00 % 266.902 K -27.53 % 368.272 K 100.00 % 184.136 K 14.66 % 160.600 K 1 458.24 % 10.307 K 0.00 % 10.307 K
Net income -1.366 M 46.04 % -2.531 M -63.63 % -1.547 M 16.92 % -1.862 M -170.88 % -687.236 K 55.43 % -1.542 M -76.21 % -875.132 K 36.33 % -1.375 M -33.87 % -1.027 M 4.45 % -1.075 M -104.55 % -525.362 K 50.91 % -1.070 M -100.00 % -535.076 K 13.71 % -620.123 K -100.00 % -310.061 K 51.77 % -642.830 K -70.23 % -377.625 K 0.00 % -377.625 K
Income before tax -1.594 M 37.40 % -2.547 M -11.02 % -2.294 M -0.92 % -2.273 M -103.21 % -1.119 M 27.09 % -1.534 M -41.25 % -1.086 M 22.26 % -1.397 M -16.92 % -1.195 M -11.43 % -1.072 M -104.68 % -523.893 K 50.86 % -1.066 M -100.00 % -533.063 K 13.71 % -617.758 K -100.00 % -308.879 K 57.05 % -719.099 K -90.43 % -377.625 K 0.00 % -377.625 K
Income before tax ratio -0.71 45.99 % -1.31 -21.36 % -1.08 27.49 % -1.49 -79.36 % -0.83 55.32 % -1.86 -63.28 % -1.14 45.05 % -2.07 -27.38 % -1.63 13.38 % -1.88 -17.00 % -1.61 19.60 % -2.00 0.00 % -2.00 -19.06 % -1.68 0.00 % -1.68 62.54 % -4.48 87.78 % -36.64 0.00 % -36.64
EBITDA -1.093 M 49.45 % -2.163 M -14.68 % -1.886 M 4.80 % -1.981 M -108.28 % -951.073 K 30.93 % -1.377 M -51.26 % -910.282 K 25.25 % -1.218 M -10.24 % -1.105 M -11.48 % -990.924 K -106.02 % -480.985 K 54.74 % -1.063 M -100.00 % -531.356 K 13.50 % -614.320 K -100.00 % -307.160 K 57.24 % -718.351 K -90.91 % -376.273 K 0.00 % -376.273 K
Net income ratio -0.61 53.44 % -1.30 -78.86 % -0.73 40.31 % -1.22 -139.09 % -0.51 72.69 % -1.87 -103.70 % -0.92 55.00 % -2.04 -45.84 % -1.40 25.73 % -1.88 -16.93 % -1.61 19.68 % -2.00 0.00 % -2.00 -19.06 % -1.68 0.00 % -1.68 57.93 % -4.00 89.08 % -36.64 0.00 % -36.64
Ratio EBITDA -0.49 56.39 % -1.11 -25.36 % -0.89 31.60 % -1.30 -83.83 % -0.71 57.67 % -1.67 -74.85 % -0.95 47.17 % -1.81 -20.10 % -1.50 13.35 % -1.74 -17.77 % -1.47 25.95 % -1.99 0.00 % -1.99 -19.35 % -1.67 0.00 % -1.67 62.71 % -4.47 87.75 % -36.51 0.00 % -36.51
Gross profit ratio 0.27 187.03 % 0.09 -64.53 % 0.26 1 167.95 % 0.02 -86.22 % 0.15 928.20 % 0.01 -91.45 % 0.17 198.06 % -0.17 -321.13 % -0.04 75.51 % -0.17 -73.87 % -0.10 -291.47 % 0.05 0.00 % 0.05 111.45 % -0.44 0.00 % -0.44 80.40 % -2.26 79.51 % -11.01 0.00 % -11.01
Weighted average shs out dil 93.718 M 0.54 % 93.212 M 7.21 % 86.942 M 15.83 % 75.060 M 0.14 % 74.957 M 33.32 % 56.225 M 9.56 % 51.321 M 5.69 % 48.559 M 3.73 % 46.812 M 0.02 % 46.805 M 900.12 % 4.680 M -0.96 % 4.725 M 0.00 % 4.725 M 44.18 % 3.277 M 0.00 % 3.277 M 0.00 % 3.277 M -86.25 % 23.834 M 0.00 % 23.834 M
Weighted average shs out 93.718 M 0.54 % 93.212 M 7.21 % 86.942 M 15.83 % 75.060 M 0.14 % 74.957 M 33.32 % 56.225 M 9.56 % 51.321 M 5.69 % 48.559 M 3.73 % 46.812 M 0.02 % 46.805 M 900.12 % 4.680 M -0.96 % 4.725 M 0.00 % 4.725 M 44.18 % 3.277 M 0.00 % 3.277 M 0.00 % 3.277 M -86.25 % 23.834 M 0.00 % 23.834 M
EPS diluted -0.01 46.13 % -0.03 -52.25 % -0.02 28.23 % -0.02 -169.57 % -0.01 66.42 % -0.03 -60.23 % -0.02 39.58 % -0.03 -29.22 % -0.02 4.78 % -0.02 79.09 % -0.11 50.00 % -0.22 -100.00 % -0.11 41.86 % -0.19 -100.00 % -0.09 -269.53 % 0.06 453.16 % -0.02 0.00 % -0.02
Earnings per share -0.01 46.13 % -0.03 -52.25 % -0.02 28.23 % -0.02 -169.57 % -0.01 66.42 % -0.03 -60.23 % -0.02 39.58 % -0.03 -29.22 % -0.02 4.78 % -0.02 79.09 % -0.11 50.00 % -0.22 -100.00 % -0.11 41.86 % -0.19 -100.00 % -0.09 -269.53 % 0.06 453.16 % -0.02 0.00 % -0.02
Gross profit 600.570 K 232.70 % 180.514 K -67.55 % 556.354 K 1 664.69 % 31.527 K -84.39 % 201.925 K 1 577.95 % 12.034 K -92.60 % 162.645 K 238.74 % -117.229 K -286.55 % -30.327 K 68.50 % -96.266 K -204.17 % -31.649 K -217.03 % 27.044 K 100.00 % 13.522 K 108.30 % -162.902 K -100.00 % -81.451 K 77.53 % -362.479 K -219.34 % -113.509 K 0.00 % -113.509 K
Income tax expense -229.674 K -6 797.99 % 3.429 K 100.46 % -750.492 K -90.57 % -393.810 K -3.25 % -381.422 K -15 815.78 % 2.427 K 101.17 % -207.217 K -8 698.22 % 2.410 K 101.43 % -168.087 K -7 277.07 % 2.342 K 59.37 % 1.470 K -63.50 % 4.026 K 100.00 % 2.013 K -14.88 % 2.365 K 100.00 % 1.183 K 101.55 % -76.270 K -3 813 375.00 % -2.000 0.00 % -2.000
Cost of revenue 1.650 M -6.30 % 1.761 M 12.45 % 1.566 M 4.87 % 1.494 M 30.54 % 1.144 M 40.77 % 812.889 K 2.77 % 790.958 K -0.04 % 791.237 K 3.48 % 764.625 K 14.63 % 667.023 K 86.37 % 357.912 K -29.37 % 506.760 K 100.00 % 253.380 K -52.30 % 531.174 K 100.00 % 265.587 K -49.23 % 523.079 K 322.47 % 123.815 K 0.00 % 123.815 K
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 546.292 K 0.00 % 546.292 K -53.21 % 1.168 M 100.00 % 583.807 K 22.12 % 478.062 K 100.00 % 239.031 K 200.00 % -239.031 K 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -34.856 K 0.00 % -34.856 K 52.38 % -73.199 K -100.00 % -36.600 K -56.27 % -23.421 K -100.00 % -11.710 K -200.00 % 11.710 K 0.000 0.000
Other 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
Operating expenses 1.947 M -22.83 % 2.523 M -10.51 % 2.819 M 31.26 % 2.148 M 20.57 % 1.782 M 20.49 % 1.479 M 29.02 % 1.146 M -2.43 % 1.175 M -5.84 % 1.247 M 28.62 % 969.898 K 89.64 % 511.436 K -53.27 % 1.094 M 100.00 % 547.207 K 20.36 % 454.642 K 100.00 % 227.321 K -47.91 % 436.362 K 64.54 % 265.207 K 0.00 % 265.207 K
Cost and expenses 3.598 M -16.04 % 4.285 M -2.31 % 4.386 M 20.43 % 3.642 M 24.47 % 2.926 M 27.68 % 2.291 M 18.30 % 1.937 M -1.47 % 1.966 M -2.30 % 2.012 M 22.92 % 1.637 M 88.29 % 869.348 K -45.71 % 1.601 M 100.00 % 800.587 K -18.79 % 985.816 K 100.00 % 492.908 K -48.63 % 959.441 K 146.63 % 389.022 K 0.00 % 389.022 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 -100.00 % 78.354 K 0.000 0.000
Selling general and administrative expenses 1.947 M -22.83 % 2.523 M -10.51 % 2.819 M 31.26 % 2.148 M 20.57 % 1.782 M 20.49 % 1.479 M 29.02 % 1.146 M -2.43 % 1.175 M -5.84 % 1.247 M 28.62 % 969.898 K 89.64 % 511.436 K -53.27 % 1.094 M 100.00 % 547.207 K 20.36 % 454.642 K 100.00 % 227.321 K -36.50 % 358.008 K 34.99 % 265.207 K 0.00 % 265.207 K
Interest income 0.000 0.000 0.000 0.000 -100.00 % 4.899 K 8 494.74 % 57.000 0.000 -100.00 % 1.079 K -81.70 % 5.895 K 139.44 % 2.462 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.354 K 24.16 % 1.091 K 0.00 % 1.091 K
Interest expense 284.498 K 54.98 % 183.574 K -23.28 % 239.275 K 52.90 % 156.487 K 24.51 % 125.687 K 32.50 % 94.858 K -3.61 % 98.410 K -7.40 % 106.269 K 574.55 % 15.754 K 83.25 % 8.597 K 41.22 % 6.088 K 884.28 % 618.500 100.00 % 309.250 -55.88 % 701.000 100.00 % 350.500 200.00 % -350.500 0.000 0.000
Depreciation and amortization 216.680 K 8.06 % 200.521 K 18.78 % 168.821 K 24.47 % 135.636 K 224.61 % 41.784 K -32.97 % 62.340 K -19.46 % 77.400 K 5.97 % 73.037 K -1.97 % 74.503 K 2.37 % 72.778 K 97.66 % 36.820 K 1 216.88 % 2.796 K 100.00 % 1.398 K -48.92 % 2.737 K 100.00 % 1.369 K 24.47 % 1.100 K -18.68 % 1.352 K 0.00 % 1.352 K
Operating income -1.347 M 42.52 % -2.343 M -3.52 % -2.263 M -6.93 % -2.117 M -33.99 % -1.580 M -7.71 % -1.467 M -49.13 % -983.400 K 23.88 % -1.292 M -1.10 % -1.278 M -19.85 % -1.066 M -96.32 % -543.085 K 49.12 % -1.067 M -100.00 % -533.686 K 13.58 % -617.545 K -100.00 % -308.772 K 61.35 % -798.838 K -110.93 % -378.715 K 0.00 % -378.715 K
Operating income ratio -0.60 50.41 % -1.21 -13.15 % -1.07 23.17 % -1.39 -18.26 % -1.17 34.00 % -1.78 -72.39 % -1.03 46.20 % -1.92 -10.14 % -1.74 6.84 % -1.87 -12.22 % -1.66 16.75 % -2.00 0.00 % -2.00 -19.24 % -1.68 0.00 % -1.68 66.29 % -4.97 86.46 % -36.75 0.00 % -36.75
Total other income expenses net -247.709 K -21.45 % -203.955 K -563.35 % -30.746 K 80.35 % -156.486 K -133.94 % 461.074 K 782.94 % -67.513 K 34.26 % -102.695 K 2.37 % -105.187 K -226.88 % 82.905 K 1 450.68 % -6.138 K 99.36 % -957.544 K -65.04 % -580.173 K -93 300.48 % 622.500 100.11 % -550.124 K -73.74 % -316.638 K -179.90 % 396.270 K 36 238.35 % 1.091 K 0.00 % 1.091 K
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 2018-01-31 2017-06-30 2017-01-31 2016-06-30 2015-12-31 2015-06-30
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 2017-12-31 2016-12-31 2015-12-31
Net debt 2.854 M 118.94 % 1.304 M 291.68 % -680.093 K -1 047.68 % 71.764 K 103.71 % -1.936 M -389.42 % 669.064 K 77.48 % 376.981 K 264.59 % -229.038 K -10.68 % -206.930 K 84.01 % -1.294 M 41.76 % -2.223 M -353.53 % -490.090 K 68.36 % -1.549 M -26.19 % -1.227 M
Total investments 68.000 K -85.11 % 456.834 K 0.00 % 456.834 K 0.00 % 456.834 K 0.00 % 456.834 K 1 473 558.06 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.000
Total debt 3.585 M 107.45 % 1.728 M 23.64 % 1.398 M 114.63 % 651.208 K -54.67 % 1.437 M 6.30 % 1.351 M 1.21 % 1.335 M 1.06 % 1.321 M 1.07 % 1.307 M 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 596.286 K -7.17 % 642.308 K 16.10 % 553.237 K 85.57 % 298.124 K 32.31 % 225.318 K 14.53 % 196.732 K 162.69 % -313.827 K -308.76 % 150.331 K 771.36 % -22.392 K -126.45 % 84.668 K 625.63 % -16.108 K -53.18 % -10.516 K -422.18 % 3.264 K 210.98 % -2.941 K
Retained earnings -19.066 M -7.50 % -17.736 M -16.41 % -15.236 M -11.30 % -13.689 M -15.74 % -11.827 M -6.17 % -11.140 M -16.07 % -9.598 M -10.03 % -8.723 M -17.42 % -7.429 M -16.04 % -6.402 M -20.17 % -5.327 M -67.16 % -3.187 M -63.71 % -1.947 M -95.87 % -993.930 K
Common stock 468.589 K 0.00 % 468.589 K 1.42 % 462.019 K 22.45 % 377.325 K 0.68 % 374.786 K 29.14 % 290.213 K 13.10 % 256.605 K 0.00 % 256.605 K 9.63 % 234.061 K 0.01 % 234.039 K 0.01 % 234.022 K 47.02 % 159.173 K 2.02 % 156.015 K 30.91 % 119.173 K
Total equity 576.839 K -70.44 % 1.951 M -53.10 % 4.161 M 113.53 % 1.948 M -45.95 % 3.605 M 758.99 % -547.022 K 25.88 % -738.012 K -762.77 % 111.352 K -74.60 % 438.446 K -69.37 % 1.431 M -43.00 % 2.511 M 328.50 % 586.033 K -63.96 % 1.626 M 35.14 % 1.203 M
Other non current liabilities 0.000 -100.00 % 132.693 K -73.04 % 492.151 K 0.000 -100.00 % 292.552 K 145.26 % 119.282 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 3.479 M 101.34 % 1.728 M 25.16 % 1.381 M 112.02 % 651.208 K 857.66 % 68.000 K -94.97 % 1.351 M 1.21 % 1.335 M 1.06 % 1.321 M 1.07 % 1.307 M 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 3.612 M 94.11 % 1.861 M -7.22 % 2.006 M 207.97 % 651.209 K 32.03 % 493.245 K -66.46 % 1.471 M 10.14 % 1.335 M 1.06 % 1.321 M 1.07 % 1.307 M 0.000 0.000 0.000 0.000 0.000
Other current liabilities 1.495 M 8 693.79 % 17.000 K -98.86 % 1.491 M 7.94 % 1.382 M 64.48 % 839.973 K 0.000 -100.00 % 518.059 K 0.000 -100.00 % 440.122 K 0.000 -100.00 % 196.377 K 309.33 % 47.975 K 17.54 % 40.817 K -13.86 % 47.383 K
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 821.009 K 0.000 100.00 % -43.734 K 0.000 100.00 % -185.267 K 0.000 0.000 0.000 0.000 0.000
Short term debt 105.709 K 0.000 -100.00 % 17.000 K 0.000 -100.00 % 1.369 M 0.000 -100.00 % 43.734 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.351 M 3.32 % 2.275 M -8.03 % 2.474 M -32.49 % 3.665 M 31.71 % 2.782 M 174.26 % 1.014 M 9.19 % 929.038 K 30.24 % 713.350 K 16.31 % 613.311 K 1.11 % 606.557 K 114.32 % 283.018 K 207.37 % 92.076 K -11.53 % 104.080 K 44.02 % 72.267 K
Total liabilities 5.963 M 44.17 % 4.136 M -7.66 % 4.479 M 3.79 % 4.316 M 31.76 % 3.276 M 31.80 % 2.485 M 9.75 % 2.264 M 11.29 % 2.035 M 5.94 % 1.921 M 216.63 % 606.557 K 114.32 % 283.019 K 207.38 % 92.076 K -11.53 % 104.080 K 44.02 % 72.267 K
Other non current assets 0.000 -100.00 % 456.834 K 0.00 % 456.835 K 0.00 % 456.834 K 0.00 % 456.834 K 1 473 558.06 % 31.000 0.000 0.000 -100.00 % 10.921 K 0.000 -100.00 % 31.000 0.000 100.00 % 0.000 -176.32 % 0.000
Long term investments 68.000 K -85.11 % 456.834 K 0.00 % 456.834 K 0.00 % 456.834 K 0.00 % 456.834 K 1 473 558.06 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.00 % 31.000 0.000 -100.00 % 31.000 0.00 % 31.000 0.000
Intangible assets 2.667 M -1.16 % 2.699 M -0.35 % 2.708 M -1.91 % 2.761 M 150.18 % 1.104 M 85.55 % 594.801 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 583.000 -28.55 % 816.000
GoodWill 875.277 K 0.00 % 875.277 K 0.00 % 875.277 K 0.00 % 875.277 K 0.00 % 875.277 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.543 M -0.88 % 3.574 M -0.27 % 3.584 M -1.45 % 3.636 M 83.76 % 1.979 M 232.71 % 594.801 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 583.000 -28.55 % 816.000
Property plant equipment net 221.631 K 537.42 % 34.770 K -22.80 % 45.039 K 112.99 % 21.146 K 287.29 % 5.460 K -23.59 % 7.146 K -89.80 % 70.063 K -51.83 % 145.463 K -29.92 % 207.579 K -26.74 % 283.346 K 2 248.30 % 12.066 K -2.76 % 12.408 K 444.21 % 2.280 K -37.28 % 3.635 K
Total non current assets 3.832 M -5.74 % 4.066 M -0.48 % 4.086 M -0.70 % 4.114 M 68.54 % 2.441 M 305.54 % 601.978 K 758.80 % 70.095 K -51.82 % 145.494 K -33.42 % 218.531 K -22.88 % 283.377 K 2 242.54 % 12.097 K -2.75 % 12.439 K 329.82 % 2.894 K -34.98 % 4.451 K
Other current assets 233.829 K 0.000 -100.00 % 239.066 K 0.000 -100.00 % 149.309 K 0.000 -100.00 % 102.112 K 0.000 -100.00 % 626.297 K 0.000 0.000 0.000 0.000 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 730.946 K 72.19 % 424.498 K -79.57 % 2.078 M 258.58 % 579.444 K -82.82 % 3.373 M 394.29 % 682.407 K -28.79 % 958.341 K -38.18 % 1.550 M 2.39 % 1.514 M 16.97 % 1.294 M -41.76 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M
Cash and short term investments 730.946 K 72.19 % 424.498 K -79.57 % 2.078 M 258.58 % 579.444 K -82.82 % 3.373 M 394.29 % 682.407 K -28.79 % 958.341 K -38.18 % 1.550 M 2.39 % 1.514 M 16.97 % 1.294 M -41.76 % 2.223 M 353.53 % 490.090 K -68.36 % 1.549 M 26.19 % 1.227 M
Total current assets 2.707 M 33.91 % 2.022 M -55.61 % 4.554 M 111.85 % 2.150 M -51.57 % 4.439 M 232.22 % 1.336 M -8.24 % 1.456 M -27.21 % 2.000 M -6.54 % 2.140 M 22.00 % 1.755 M -36.93 % 2.782 M 317.94 % 665.670 K -61.46 % 1.727 M 35.89 % 1.271 M
Inventory 0.000 0.000 0.000 0.000 -100.00 % 149.310 K 122.84 % -653.808 K -740.29 % 102.111 K 122.68 % -450.170 K -33 719.87 % 1.339 K 100.29 % -460.055 K 0.000 100.00 % -175.580 K 0.000 0.000
Net receivables 0.000 -100.00 % 1.597 M -28.62 % 2.237 M 42.49 % 1.570 M 71.29 % 916.767 K 40.22 % 653.808 K 65.19 % 395.800 K -12.08 % 450.170 K -28.12 % 626.297 K 36.14 % 460.055 K 0.000 0.000 -100.00 % 178.154 K 309.89 % 43.464 K
Tax assets 0.000 100.00 % -456.834 K 0.00 % -456.834 K 0.00 % -456.834 K 0.00 % -456.834 K -1 473 558.06 % -31.000 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
Account payables 400.748 K -82.25 % 2.258 M 242.52 % 659.282 K -71.12 % 2.283 M 589.61 % 331.043 K -67.37 % 1.014 M 396.69 % 204.243 K -63.65 % 561.852 K 583.81 % 82.165 K -86.45 % 606.557 K 600.08 % 86.641 K 96.46 % 44.101 K -30.29 % 63.263 K 154.23 % 24.884 K
Tax payables 349.359 K 0.000 -100.00 % 306.168 K 0.000 -100.00 % 242.642 K 0.000 -100.00 % 163.002 K 7.59 % 151.498 K 66.44 % 91.024 K 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 132.693 K 0.000 -100.00 % 132.692 K 0.000 -100.00 % 132.693 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest -172.180 K 0.54 % -173.110 K -12.76 % -153.527 K 2.02 % -156.695 K -12.63 % -139.127 K -55.90 % -89.239 K 5.87 % -94.799 K -4.12 % -91.051 K 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 190.933 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
Preferred stock 0.000 0.000 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 18.750 M -3.31 % 19.392 M 4.63 % 18.534 M 22.59 % 15.119 M 0.99 % 14.971 M 44.06 % 10.392 M 19.47 % 8.698 M 2.11 % 8.518 M 11.60 % 7.633 M 1.58 % 7.515 M -1.18 % 7.605 M 113.88 % 3.556 M 4.16 % 3.413 M 64.04 % 2.081 M
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 0.000 0.000 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 6.540 M 7.43 % 6.087 M -29.54 % 8.640 M 37.92 % 6.264 M -8.96 % 6.880 M 254.99 % 1.938 M 26.98 % 1.526 M -28.87 % 2.146 M -9.03 % 2.359 M 15.75 % 2.038 M -27.07 % 2.794 M 312.06 % 678.109 K -60.80 % 1.730 M 35.64 % 1.275 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 2017-12-31 2016-12-31 2015-12-31
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 2018-01-31 2017-06-30 2017-01-31 2016-06-30 2015-12-31 2015-06-30
Deferred income tax 0.000 0.000 100.00 % -397.129 K 0.000 100.00 % -178.011 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
Stock based compensation 0.000 0.000 0.000 0.000 100.00 % -189.843 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
Change in working capital -720.334 K -306.29 % 349.192 K 201.65 % -343.513 K -454.06 % -61.999 K 41.66 % -106.275 K 51.58 % -219.499 K -170.93 % 309.479 K 12.06 % 276.167 K 141.90 % 114.167 K -23.49 % 149.214 K 126.61 % 65.845 K 168.28 % -96.433 K -100.00 % -48.216 K -922.61 % -4.715 K -100.00 % -2.358 K 97.65 % -100.520 K -626.39 % 19.096 K 0.00 % 19.096 K
Accounts receivables -486.357 K -155.31 % 879.392 K 273.34 % -507.328 K -81.63 % -279.314 K 14.23 % -325.648 K -277.10 % -86.357 K -80.88 % -47.742 K -127.11 % 176.128 K 205.95 % -166.242 K -267.36 % 99.331 K 0.000 0.000 0.000 0.000 0.000 100.00 % -134.690 K -41 670.99 % 324.000 0.00 % 324.000
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
Accounts payables -233.977 K 55.87 % -530.200 K -423.66 % 163.815 K -24.62 % 217.315 K -0.94 % 219.373 K 264.77 % -133.142 K -137.27 % 357.221 K 257.08 % 100.039 K -64.32 % 280.409 K 462.13 % 49.883 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.813 K 69.47 % 18.772 K 0.00 % 18.772 K
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 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 non cash items 185.440 K 1.02 % 183.571 K -73.19 % 684.780 K 929.28 % 66.530 K 127.19 % -244.695 K -163.20 % 387.185 K 448.20 % -111.196 K 2.74 % -114.324 K -402.85 % -22.735 K -241.98 % -6.648 K 56.09 % -15.141 K -166.19 % 22.874 K 100.00 % 11.437 K -55.04 % 25.436 K 100.00 % 12.718 K -86.63 % 95.095 K 666.04 % -16.800 K 0.00 % -16.800 K
Net cash provided by operating activities -1.684 M 8.94 % -1.849 M 12.56 % -2.115 M -2.92 % -2.055 M -50.61 % -1.364 M 17.63 % -1.656 M -272.38 % -444.770 K 55.95 % -1.010 M -12.72 % -895.712 K -4.68 % -855.638 K -95.42 % -437.838 K 61.62 % -1.141 M -100.00 % -570.457 K 4.39 % -596.663 K -100.00 % -298.332 K 60.48 % -754.969 K -111.13 % -357.585 K 0.00 % -357.585 K
Investments in property plant and equipment -174.618 K 3.31 % -180.605 K -29.70 % -139.246 K -22.84 % -113.352 K -19.31 % -95.008 K -7.01 % -88.788 K -4 337.18 % -2.001 K 0.000 100.00 % -353.715 K -300.00 % -88.429 K 0.00 % -88.429 K -3 268.71 % -2.625 K -100.00 % -1.313 K 83.23 % -7.829 K -100.00 % -3.914 K -229.00 % 3.034 K 811.43 % -426.500 0.00 % -426.500
Acquisitions net 0.000 0.000 0.000 100.00 % -625.408 K -7.26 % -583.074 K -835.67 % -62.316 K 0.000 -100.00 % 14.300 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -68.000 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 0.000 100.00 % -31.000 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
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 88.428 K 0.00 % 88.428 K 3 268.69 % 2.625 K 100.00 % 1.313 K -83.23 % 7.829 K 100.00 % 3.914 K 200.00 % -3.914 K 0.000 0.000
Net cash used for investing activites -242.618 K -34.34 % -180.605 K -29.70 % -139.246 K 81.15 % -738.760 K -8.95 % -678.082 K -348.75 % -151.104 K -7 451.42 % -2.001 K -113.99 % 14.300 K 104.04 % -353.715 K -300.00 % -88.429 K 0.00 % -88.429 K -3 268.71 % -2.625 K -100.00 % -1.313 K 83.23 % -7.829 K -100.00 % -3.914 K -230.33 % 3.003 K 804.16 % -426.500 0.00 % -426.500
Debt repayment 0.000 0.000 -100.00 % 100.000 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.400 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 -100.00 % 3.650 M 0.000 -100.00 % 4.760 M 205.04 % 1.561 M 0.000 -100.00 % 1.025 M 93 353.97 % 1.097 K 40.64 % 780.000 66.22 % 469.250 -99.98 % 2.017 M 100.00 % 1.008 M 1 288.24 % 72.632 K 100.00 % 36.316 K -97.28 % 1.333 M 77.75 % 750.000 K 0.00 % 750.000 K
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
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
Other financing activites 2.235 M 496.12 % 375.000 K 0.000 0.000 100.00 % -24.197 K -23.85 % -19.537 K 86.85 % -148.536 K 0.000 -100.00 % 70.402 K 200.00 % -70.402 K -15 103.09 % 469.250 -99.98 % 2.017 M 100.00 % 1.008 M 1 288.24 % 72.632 K 100.00 % 36.316 K 200.00 % -36.316 K 0.000 0.000
Net cash used provided by financing activities 2.235 M 496.12 % 375.000 K -90.00 % 3.750 M 0.000 -100.00 % 4.736 M 207.33 % 1.541 M 1 137.51 % -148.536 K -114.49 % 1.025 M -30.33 % 1.471 M 2 213.55 % -69.622 K -14 936.87 % 469.250 -99.98 % 2.017 M 100.00 % 1.008 M 1 288.24 % 72.632 K 100.00 % 36.316 K -97.28 % 1.333 M 77.75 % 750.000 K 0.00 % 750.000 K
Effect of forex changes on cash 0.000 -100.00 % 1.450 K -24.64 % 1.924 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 348.661 K 0.00 % 348.661 K 5 249.71 % -6.771 K -100.00 % -3.385 K -238.09 % 2.452 K 100.00 % 1.226 K 200.00 % -1.226 K 0.000 0.000
Net change in cash 306.448 K 118.54 % -1.653 M -210.34 % 1.498 M 153.63 % -2.794 M -203.83 % 2.691 M 1 075.11 % -275.934 K 53.39 % -591.976 K -1 737.51 % 36.151 K -83.54 % 219.675 K -70.27 % 738.815 K 517.09 % -177.135 K -140.89 % 433.154 K 0.00 % 433.154 K 263.64 % -264.704 K 0.00 % -264.704 K 68.50 % -840.255 K -207.18 % 783.977 K 0.00 % 783.977 K
Cash at beginning of period 424.498 K -79.57 % 2.078 M 258.58 % 579.444 K -82.82 % 3.373 M 394.29 % 682.407 K -28.79 % 958.341 K -38.18 % 1.550 M 2.39 % 1.514 M 16.97 % 1.294 M 132.96 % 555.676 K 0.00 % 555.676 K 353.53 % 122.522 K 0.00 % 122.522 K -68.36 % 387.226 K 0.00 % 387.226 K -68.45 % 1.227 M 176.77 % 443.504 K 0.00 % 443.504 K
Cash at end of period 730.946 K 72.19 % 424.498 K -79.57 % 2.078 M 258.58 % 579.444 K -82.82 % 3.373 M 394.29 % 682.407 K -28.79 % 958.341 K -38.18 % 1.550 M 2.39 % 1.514 M 16.97 % 1.294 M 241.97 % 378.541 K -31.88 % 555.676 K 0.00 % 555.676 K 353.53 % 122.522 K 0.00 % 122.522 K -68.36 % 387.226 K -68.45 % 1.227 M 0.00 % 1.227 M
Operating cash flow -1.684 M 8.94 % -1.849 M 12.56 % -2.115 M -2.92 % -2.055 M -50.61 % -1.364 M 17.63 % -1.656 M -272.38 % -444.770 K 55.95 % -1.010 M -12.72 % -895.712 K -4.68 % -855.638 K -95.42 % -437.838 K 61.62 % -1.141 M -100.00 % -570.457 K 4.39 % -596.663 K -100.00 % -298.332 K 60.48 % -754.969 K -111.13 % -357.585 K 0.00 % -357.585 K
Capital expenditure -174.618 K 3.31 % -180.605 K -29.70 % -139.246 K -22.84 % -113.352 K -19.31 % -95.008 K -7.01 % -88.788 K -4 337.18 % -2.001 K 0.000 100.00 % -353.715 K -300.00 % -88.429 K 0.00 % -88.429 K -3 268.71 % -2.625 K -100.00 % -1.313 K 83.23 % -7.829 K -100.00 % -3.914 K -229.00 % 3.034 K 811.43 % -426.500 0.00 % -426.500
Free CashFlow -1.858 M 8.44 % -2.030 M 9.95 % -2.254 M -3.96 % -2.168 M -48.57 % -1.459 M 16.37 % -1.745 M -290.58 % -446.771 K 55.75 % -1.010 M 19.19 % -1.249 M -32.35 % -944.067 K -79.39 % -526.266 K 53.98 % -1.144 M -100.00 % -571.769 K 5.41 % -604.492 K -100.00 % -302.246 K 59.80 % -751.934 K -110.03 % -358.012 K 0.00 % -358.012 K
2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2018 2017 2017 2016 2015 2015