CLGMF

Cleghorn Minerals Ltd. CLGMF

Finances

2025 2024 2023 2022 2021 2020 2019
Revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income -177.018 K -26.44 % -140.004 K 18.93 % -172.693 K -64.28 % -105.119 K 50.62 % -212.874 K -84.20 % -115.567 K -69.26 % -68.277 K
Income before tax -177.018 K -26.44 % -140.004 K 18.93 % -172.693 K -64.28 % -105.119 K 50.62 % -212.874 K -84.20 % -115.567 K -69.26 % -68.277 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.000 0.000 0.000 100.00 % -84.011 K 0.000 100.00 % -114.434 K -70.51 % -67.113 K
Net income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 35.194 M 11.53 % 31.554 M 7.30 % 29.409 M 0.00 % 29.409 M 1.82 % 28.884 M 33.54 % 21.629 M 4.81 % 20.636 M
Weighted average shs out 35.199 M 11.53 % 31.560 M 7.31 % 29.409 M 0.00 % 29.409 M 1.82 % 28.884 M 33.54 % 21.629 M 4.81 % 20.636 M
EPS diluted -0.01 -13.64 % 0.00 25.42 % -0.01 -63.89 % 0.00 51.35 % -0.01 -39.62 % -0.01 -60.61 % 0.00
Earnings per share -0.01 -13.64 % 0.00 25.42 % -0.01 -63.89 % 0.00 51.35 % -0.01 -39.62 % -0.01 -60.61 % 0.00
Gross profit 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Income tax expense 0.000 0.000 0.000 0.000 0.000 100.00 % -142.000 0.000
Cost of revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 103.639 K 17.93 % 87.879 K -49.11 % 172.693 K 64.28 % 105.119 K -50.02 % 210.315 K 29.13 % 162.875 K 82.46 % 89.265 K
Selling and marketing expenses 49.468 K 61.66 % 30.600 K 167.99 % -45.004 K -113.21 % -21.108 K 48.76 % -41.198 K 14.96 % -48.445 K -118.70 % -22.151 K
Other expenses 0.000 0.000 -100.00 % 27.063 K 0.000 -100.00 % 20.004 K 0.000 0.000
Operating expenses 153.107 K 29.23 % 118.479 K -23.44 % 154.752 K 84.20 % 84.011 K -55.58 % 189.121 K 65.27 % 114.430 K 70.50 % 67.114 K
Cost and expenses 153.107 K 29.23 % 118.479 K -23.44 % 154.752 K 84.20 % 84.011 K -56.10 % 191.361 K 67.23 % 114.430 K 70.50 % 67.114 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 153.107 K 29.23 % 118.479 K -7.21 % 127.689 K 51.99 % 84.011 K -50.32 % 169.117 K 47.79 % 114.430 K 70.50 % 67.114 K
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 -100.00 % 253.809 -77.66 % 1.136 K -2.34 % 1.163 K
Depreciation and amortization 153.107 K 29.23 % 118.479 K 0.000 -100.00 % 228.485 K -3.41 % 236.558 K 14.67 % 206.297 K 20.04 % 171.860 K
Operating income -153.107 K -29.23 % -118.479 K 23.44 % -154.752 K -77.27 % -87.297 K 54.38 % -191.361 K -67.22 % -114.434 K -70.51 % -67.113 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net -23.911 K -11.08 % -21.525 K -19.98 % -17.941 K -0.67 % -17.822 K 17.16 % -21.513 K -181.67 % 26.340 K 209.29 % -24.102 K
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Net debt -170.563 K -24.14 % -137.391 K -608.06 % -19.404 K 80.20 % -97.993 K 46.05 % -181.642 K 12.21 % -206.912 K -113.52 % -96.904 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 7.485 K
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 47.238 K 0.000 0.000 -100.00 % 26.383 K -90.21 % 269.614 K 6.71 % 252.653 K 38.77 % 182.065 K
Retained earnings -3.273 M -6.15 % -3.084 M -5.81 % -2.914 M -6.30 % -2.742 M -78.87 % -1.533 M -65.88 % -924.035 K -8.87 % -848.738 K
Common stock 2.760 M 6.48 % 2.592 M 10.90 % 2.338 M 0.00 % 2.338 M 0.00 % 2.338 M 55.52 % 1.503 M 8.28 % 1.388 M
Total equity 183.057 K 46.80 % 124.694 K 267.66 % 33.916 K -68.19 % 106.620 K -90.02 % 1.068 M 9.01 % 979.716 K 18.10 % 829.599 K
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 0.000 0.000 0.000 0.000 100.00 % -55.382 -100.74 % 7.458 K -55.36 % 16.706 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 705.000 -97.06 % 23.966 K 550.01 % 3.687 K 0.000 -100.00 % 215.618 -97.11 % 7.468 K -55.30 % 16.706 K
Total liabilities 705.000 -97.06 % 23.966 K 550.01 % 3.687 K 0.000 -100.00 % 215.618 -97.11 % 7.468 K -55.30 % 16.706 K
Other non current assets 0.000 0.000 -100.00 % 9.800 K 0.000 100.00 % -225.572 K 31.07 % -327.265 K -33.22 % -245.651 K
Long term investments 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
GoodWill 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
Property plant equipment net 0.000 0.000 0.000 -100.00 % 1.104 M 0.00 % 1.104 M 0.32 % 1.100 M 12.64 % 976.862 K
Total non current assets 0.000 0.000 -100.00 % 9.800 K -99.11 % 1.104 M 25.69 % 878.222 K 13.61 % 773.035 K 5.72 % 731.211 K
Other current assets 13.199 K 17.13 % 11.269 K 34.15 % 8.400 K -2.64 % 8.627 K 56.49 % 5.513 K -23.83 % 7.238 K 4.34 % 6.937 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 7.485 K
cash and cash equivalents 170.563 K 24.14 % 137.391 K 608.06 % 19.404 K -80.20 % 97.993 K -46.05 % 181.642 K -12.21 % 206.912 K 113.52 % 96.904 K
Cash and short term investments 170.563 K 24.14 % 137.391 K 608.06 % 19.404 K -80.20 % 97.993 K -46.05 % 181.642 K -12.21 % 206.912 K 98.21 % 104.389 K
Total current assets 183.762 K 23.61 % 148.660 K 434.69 % 27.803 K -73.92 % 106.620 K -43.88 % 189.998 K -11.28 % 214.150 K 86.07 % 115.094 K
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 0.258
Net receivables 0.000 0.000 0.000 0.000 -100.00 % 2.843 K 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 100.00 % -1.104 M 0.000 0.000 0.000
Account payables 705.000 -97.06 % 23.966 K 550.01 % 3.687 K 0.000 -100.00 % 271.000 2 449.15 % 10.631 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 648.601 K 5.32 % 615.839 K 2.34 % 601.762 K 17.76 % 511.018 K 90.83 % 267.787 K 72.20 % 155.513 K 215.89 % -134.189 K
Deferred tax liabilities non current 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
Total assets 183.762 K 23.61 % 148.660 K 295.34 % 37.603 K -64.73 % 106.620 K -90.02 % 1.068 M 8.21 % 987.185 K 16.65 % 846.305 K
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 38.000 K 0.000 -100.00 % 73.200 0.000 -100.00 % 101.922 K 56.94 % 64.942 K 0.000
Change in working capital -25.191 K -223.67 % 20.370 K 552.47 % 3.122 K 793.78 % -450.000 94.64 % -8.401 K -192.16 % 9.116 K 222.93 % -7.416 K
Accounts receivables -443.000 0.000 0.000 -100.00 % 201.398 -50.56 % 407.368 -85.53 % 2.816 K 1 602.28 % 165.425
Inventory 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
Other working capital -24.748 K -221.49 % 20.370 K 552.47 % 3.122 K 578.83 % -652.000 92.60 % -8.809 K -239.85 % 6.299 K 183.09 % -7.581 K
Other non cash items 0.000 0.000 -100.00 % 28.122 K 232.52 % -21.221 K -1.89 % -20.828 K -7.83 % -19.315 K -2 772 474.35 % 0.697
Net cash provided by operating activities -164.209 K -37.26 % -119.634 K -24.14 % -96.371 K 8.81 % -105.683 K -9.31 % -96.679 K -58.95 % -60.824 K 19.64 % -75.692 K
Investments in property plant and equipment 0.000 0.000 0.000 0.000 100.00 % -31.030 99.83 % -18.627 K 85.11 % -125.121 K
Acquisitions net 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
Sales maturities of investments 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
Net cash used for investing activites 0.000 0.000 0.000 0.000 100.00 % -31.030 99.83 % -18.627 K 85.11 % -125.121 K
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 210.000 K -19.23 % 260.000 K 0.000 0.000 -100.00 % 44.029 K -84.55 % 285.000 K 233.99 % 85.332 K
Common stock repurchased 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
Other financing activites -12.619 K 56.81 % -29.218 K 0.000 0.000 -100.00 % 55.339 K 157.28 % -96.615 K -184.75 % 114.000 K
Net cash used provided by financing activities 197.381 K -14.47 % 230.782 K 0.000 0.000 -100.00 % 55.339 K -70.62 % 188.385 K 120.77 % 85.332 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 -100.00 % 27.411 K 2 452.23 % 1.074 K 106.95 % -15.452 K
Net change in cash 33.172 K -70.16 % 111.148 K 215.33 % -96.371 K 8.81 % -105.683 K -318.22 % -25.270 K -122.97 % 110.008 K 184.02 % -130.933 K
Cash at beginning of period 137.391 K 423.53 % 26.243 K -73.22 % 97.993 K -46.05 % 181.642 K -12.21 % 206.912 K 113.52 % 96.904 K -57.47 % 227.837 K
Cash at end of period 170.563 K 24.14 % 137.391 K 608.06 % 19.404 K -80.20 % 97.993 K -46.05 % 181.642 K -12.21 % 206.912 K 113.52 % 96.904 K
Operating cash flow -164.209 K -37.26 % -119.634 K -67.89 % -71.256 K 15.63 % -84.461 K 12.64 % -96.679 K -58.95 % -60.824 K 19.64 % -75.692 K
Capital expenditure 0.000 0.000 0.000 0.000 100.00 % -31.030 99.83 % -18.627 K 85.11 % -125.121 K
Free CashFlow -164.209 K -37.26 % -119.634 K -67.89 % -71.256 K 15.63 % -84.461 K 12.67 % -96.710 K -21.72 % -79.451 K 60.44 % -200.813 K
2025 2024 2023 2022 2021 2020 2019
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
Revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income -10.889 K 75.55 % -44.543 K -155.07 % -17.463 K 79.64 % -85.778 K -303.53 % -21.257 K 59.53 % -52.520 K -205.95 % -17.166 K 63.57 % -47.123 K -48.51 % -31.731 K -29.00 % -24.598 K -91.47 % -12.847 K 11.07 % -14.447 K 81.01 % -76.089 K -150.03 % -30.432 K
Income before tax -15.166 K 65.95 % -44.543 K -155.07 % -17.463 K 79.64 % -85.778 K -303.53 % -21.257 K 59.53 % -52.520 K -205.95 % -17.166 K 63.57 % -47.123 K -48.51 % -31.731 K -29.00 % -24.598 K -91.47 % -12.847 K 11.07 % -14.447 K 81.01 % -76.089 K -150.03 % -30.432 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -10.889 K 75.55 % -44.543 K 0.000 100.00 % -85.778 K -303.53 % -21.257 K 59.53 % -52.520 K -205.95 % -17.166 K 63.57 % -47.123 K -48.50 % -31.733 K 0.000 100.00 % -12.850 K 34.39 % -19.585 K 0.000 0.000
Net income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 38.704 M 0.00 % 38.704 M 3.86 % 37.265 M 8.00 % 34.504 M 0.00 % 34.504 M 0.00 % 34.504 M 8.82 % 31.706 M 0.64 % 31.504 M 1.74 % 30.966 M 1.79 % 30.422 M 3.44 % 29.409 M 0.00 % 29.409 M 0.00 % 29.409 M 0.00 % 29.409 M
Weighted average shs out 38.787 M 0.21 % 38.704 M 3.72 % 37.314 M 8.13 % 34.507 M 0.00 % 34.507 M 0.00 % 34.507 M 8.75 % 31.730 M 0.72 % 31.504 M 1.74 % 30.966 M 1.79 % 30.422 M 3.44 % 29.409 M 0.00 % 29.409 M 0.00 % 29.409 M 0.00 % 29.409 M
EPS diluted 0.00 63.64 % 0.00 -120.00 % 0.00 80.00 % 0.00 -316.67 % 0.00 60.00 % 0.00 -200.00 % 0.00 66.67 % 0.00 -50.00 % 0.00 -25.00 % 0.00 -100.00 % 0.00 20.00 % 0.00 80.77 % 0.00 -160.00 % 0.00
Earnings per share 0.00 63.64 % 0.00 -120.00 % 0.00 80.00 % 0.00 -316.67 % 0.00 60.00 % 0.00 -200.00 % 0.00 66.67 % 0.00 -50.00 % 0.00 -25.00 % 0.00 -100.00 % 0.00 20.00 % 0.00 80.77 % 0.00 -160.00 % 0.00
Gross profit 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Income tax expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -35.153 -35.94 % -25.860 -73.54 % -14.901 2.44 % -15.274 85.50 % -105.300 0.000
Cost of revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 11.029 K -75.24 % 44.543 K 256.00 % 12.512 K -85.38 % 85.608 K 387.82 % 17.549 K -61.09 % 45.100 K 162.73 % 17.166 K 3.89 % 16.523 K -61.67 % 43.108 K 32.20 % 32.607 K 87.66 % 17.376 K -11.28 % 19.585 K -81.40 % 105.300 K 246.02 % 30.432 K
Selling and marketing expenses 0.000 0.000 -100.00 % 170.000 0.000 0.000 0.000 0.000 -100.00 % 19.031 K 267.28 % -11.377 K -42.05 % -8.009 K -76.84 % -4.529 K 11.85 % -5.138 K 82.41 % -29.211 K 0.000
Other expenses -140.000 98.82 % -11.827 K 0.000 100.00 % -9.151 K -346.79 % 3.708 K 20.31 % 3.082 K -67.32 % 9.430 K 0.00 % 9.430 K 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 10.889 K -66.72 % 32.716 K 157.97 % 12.682 K -83.41 % 76.457 K 259.68 % 21.257 K -55.88 % 48.182 K 81.16 % 26.596 K -40.88 % 44.984 K 41.77 % 31.731 K 29.00 % 24.598 K 91.47 % 12.847 K -11.07 % 14.447 K -81.01 % 76.089 K 150.03 % 30.432 K
Cost and expenses 11.029 K -70.03 % 36.805 K 190.21 % 12.682 K -83.41 % 76.457 K 384.33 % 15.786 K -67.24 % 48.182 K 255.77 % 13.543 K -69.35 % 44.188 K 39.26 % 31.731 K 29.00 % 24.598 K 91.47 % 12.847 K -11.07 % 14.447 K -81.01 % 76.089 K 150.03 % 30.432 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
Selling general and administrative expenses 11.029 K -75.24 % 44.543 K 251.23 % 12.682 K -85.19 % 85.608 K 387.82 % 17.549 K -61.09 % 45.100 K 162.73 % 17.166 K -51.72 % 35.554 K 12.05 % 31.731 K 29.00 % 24.598 K 91.47 % 12.847 K -11.07 % 14.447 K -81.01 % 76.089 K 150.03 % 30.432 K
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 11.029 K 0.000 -100.00 % 12.682 K -83.41 % 76.457 K 384.33 % 15.786 K 463.90 % -4.338 K -19.74 % -3.623 K 0.000 -100.00 % 34.625 -99.92 % 43.276 K -1.22 % 43.812 K 210.68 % -39.586 K -132.42 % 122.085 K 193.59 % 41.584 K
Operating income -11.029 K 75.24 % -44.543 K -251.23 % -12.682 K 83.41 % -76.457 K -384.33 % -15.786 K 67.24 % -48.182 K -255.77 % -13.543 K 69.35 % -44.188 K -39.25 % -31.733 K -29.00 % -24.600 K -91.44 % -12.850 K 11.08 % -14.451 K 81.01 % -76.089 K -150.05 % -30.430 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net -4.137 K 46.54 % -7.738 K -61.85 % -4.781 K 48.71 % -9.321 K -70.37 % -5.471 K -26.12 % -4.338 K -19.74 % -3.623 K -23.44 % -2.935 K 65.40 % -8.483 K 0.000 0.000 100.00 % -5.134 K 0.000 100.00 % -2.000
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
Net debt -71.286 K 44.32 % -128.038 K 24.93 % -170.563 K -1 692.00 % -9.518 K 74.55 % -37.398 K 54.00 % -81.296 K 40.83 % -137.391 K -2 547.23 % -5.190 K 81.27 % -27.712 K 58.38 % -66.576 K -243.10 % -19.404 K 37.07 % -30.833 K 24.03 % -40.585 K 62.38 % -107.890 K
Total investments 7.180 K -28.20 % 10.000 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
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 30.156 K -28.20 % 42.000 K -11.09 % 47.238 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.856 K -2.41 % 3.951 K 0.000 0.000 0.000 0.000
Retained earnings -2.393 M 27.87 % -3.318 M -1.36 % -3.273 M -0.93 % -3.243 M -2.72 % -3.157 M -0.68 % -3.136 M -1.70 % -3.084 M -1.02 % -3.053 M -37.98 % -2.212 M 1.01 % -2.235 M -3.71 % -2.155 M -62.90 % -1.323 M -3.22 % -1.282 M 23.18 % -1.668 M
Common stock 1.982 M -28.20 % 2.760 M 0.00 % 2.760 M 6.48 % 2.592 M 0.00 % 2.592 M 0.00 % 2.592 M 0.00 % 2.592 M 6.14 % 2.442 M 35.85 % 1.798 M -2.43 % 1.843 M 6.60 % 1.728 M 0.23 % 1.725 M 2.09 % 1.689 M -27.74 % 2.338 M
Total equity 123.348 K -10.95 % 138.514 K -24.33 % 183.057 K 5 731.70 % 3.139 K -93.84 % 50.917 K -29.45 % 72.174 K -42.12 % 124.694 K 2 076.54 % 5.729 K -85.27 % 38.904 K -46.26 % 72.392 K 188.68 % 25.077 K -97.06 % 852.106 K 0.39 % 848.817 K -29.66 % 1.207 M
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total 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
Other current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 986.954 -63.75 % 2.722 K 0.000 -100.00 % 56.285 -99.53 % 11.945 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 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 507.000 -93.67 % 8.014 K 1 036.74 % 705.000 -96.59 % 20.690 K 0.000 -100.00 % 19.551 K -18.42 % 23.966 K 141.71 % 9.915 K 0.000 -100.00 % 988.264 -63.75 % 2.726 K 0.000 -100.00 % 56.363 -99.53 % 11.957 K
Total liabilities 507.000 -93.67 % 8.014 K 1 036.74 % 705.000 -96.59 % 20.690 K 0.000 -100.00 % 19.551 K -18.42 % 23.966 K 141.71 % 9.915 K 0.000 -100.00 % 988.264 -63.75 % 2.726 K 0.000 -100.00 % 56.363 -99.53 % 11.957 K
Other non current assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.841 K 0.000 0.000 0.000 100.00 % -289.526 K 5.44 % -306.193 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
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.104 M 0.00 % 1.104 M 0.00 % 1.104 M
Total non current assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.841 K 0.000 0.000 0.000 -100.00 % 814.268 K 2.09 % 797.601 K -27.74 % 1.104 M
Other current assets 8.511 K 100.78 % 4.239 K -67.88 % 13.199 K 42.95 % 9.233 K -17.36 % 11.172 K 7.12 % 10.429 K -7.45 % 11.269 K 70.41 % 6.613 K -37.74 % 10.622 K 147.95 % 4.284 K -50.84 % 8.715 K 19.24 % 7.309 K -29.49 % 10.366 K 165.79 % 3.900 K
Short term investments 7.180 K -28.20 % 10.000 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
cash and cash equivalents 71.286 K -44.32 % 128.038 K -24.93 % 170.563 K 1 692.00 % 9.518 K -74.55 % 37.398 K -54.00 % 81.296 K -40.83 % 137.391 K 2 547.23 % 5.190 K -81.27 % 27.712 K -58.38 % 66.576 K 243.10 % 19.404 K -37.07 % 30.833 K -24.03 % 40.585 K -62.38 % 107.890 K
Cash and short term investments 78.466 K -43.16 % 138.038 K -19.07 % 170.563 K 1 692.00 % 9.518 K -74.55 % 37.398 K -54.00 % 81.296 K -40.83 % 137.391 K 2 547.23 % 5.190 K -81.27 % 27.712 K -58.38 % 66.576 K 243.10 % 19.404 K -37.07 % 30.833 K -24.03 % 40.585 K -62.38 % 107.890 K
Total current assets 88.927 K -39.31 % 146.528 K -20.26 % 183.762 K 671.17 % 23.829 K -53.20 % 50.917 K -44.49 % 91.725 K -38.30 % 148.660 K 1 159.51 % 11.803 K -69.66 % 38.904 K -46.98 % 73.380 K 163.93 % 27.803 K -26.52 % 37.838 K -26.20 % 51.272 K -55.39 % 114.934 K
Inventory 0.000 0.000 0.000 0.000 0.000 100.00 % -6.109 K 0.000 0.000 -100.00 % 0.336 405.42 % 0.066 111.37 % -0.584 -208.45 % 0.538 14.92 % 0.469 0.000
Net receivables 1.950 K -54.13 % 4.251 K 0.000 -100.00 % 5.078 K 116.36 % 2.347 K -61.58 % 6.109 K 0.000 0.000 0.000 0.000 0.000 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
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 507.000 -93.67 % 8.014 K 1 036.74 % 705.000 -96.59 % 20.690 K 0.000 -100.00 % 19.551 K -18.42 % 23.966 K 141.71 % 9.915 K 0.000 -100.00 % 1.310 -64.47 % 3.687 0.000 -100.00 % 0.078 -99.35 % 11.957
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 0.308 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 469.456 K -28.20 % 653.839 K 0.81 % 648.601 K -0.80 % 653.839 K 6.17 % 615.839 K 0.00 % 615.839 K 0.00 % 615.839 K 0.23 % 614.432 K 2.08 % 601.891 K 30.66 % 460.637 K -62.24 % 1.220 M -0.32 % 1.224 M 177.36 % 441.220 K -17.90 % 537.401 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
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 88.927 K -39.31 % 146.528 K -20.26 % 183.762 K 671.17 % 23.829 K -53.20 % 50.917 K -44.49 % 91.725 K -38.30 % 148.660 K 850.27 % 15.644 K -59.79 % 38.904 K -46.98 % 73.380 K 163.93 % 27.803 K -96.74 % 852.106 K 0.38 % 848.873 K -30.35 % 1.219 M
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
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
Stock based compensation 0.000 0.000 0.000 -100.00 % 38.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 73.200 K 0.000
Change in working capital -6.080 K -229.11 % 4.709 K 323.47 % 1.112 K -94.41 % 19.898 K 187.88 % -22.641 K 0.000 -100.00 % 13.236 K 278 552.63 % 4.750 100.09 % -5.517 K -20 214.41 % -27.158 -102.02 % 1.347 K -64.99 % 3.848 K 127.14 % -14.180 K -190.27 % 15.708 K
Accounts receivables 0.000 0.000 0.000 100.00 % -2.731 K -172.59 % 3.762 K 0.000 -100.00 % 929.000 26.74 % 733.000 550.84 % 112.623 107.14 % -1.577 K -364.57 % -339.385 -120.57 % 1.650 K 278.56 % -924.205 -67.13 % -553.000
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
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
Other working capital -6.080 K -229.11 % 4.709 K 323.47 % 1.112 K -95.09 % 22.629 K 185.71 % -26.403 K 0.000 -100.00 % 12.307 K 1 790.52 % -728.000 87.07 % -5.630 K -463.31 % 1.550 K -8.12 % 1.687 K -23.25 % 2.198 K 116.58 % -13.256 K -181.52 % 16.261 K
Other non cash items -7.507 K -202.71 % 7.309 K 136.57 % -19.985 K 0.000 0.000 100.00 % -3.575 K 0.000 -100.00 % 3.091 K 4 447 382.01 % 0.069 -56.12 % 0.158 184.80 % -0.187 77.85 % -0.843 100.00 % -20.306 K -3 771.97 % 553.000
Net cash provided by operating activities -28.753 K 11.60 % -32.525 K 10.49 % -36.336 K -30.33 % -27.880 K 36.49 % -43.898 K 21.74 % -56.095 K -1 327.35 % -3.930 K 87.89 % -32.458 K 12.86 % -37.248 K -51.26 % -24.625 K -114.13 % -11.500 K -8.49 % -10.600 K 71.64 % -37.375 K -153.84 % -14.724 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
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
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
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
Other investing activites 0.000 100.00 % -10.000 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
Net cash used for investing activites 0.000 100.00 % -10.000 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
Debt repayment 0.000 0.000 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 issued 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 150.000 K 0.000 0.000 -100.00 % 110.000 K 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
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
Other financing activites 0.000 0.000 -100.00 % 197.381 K 0.000 0.000 0.000 100.00 % -13.869 K 0.000 0.000 100.00 % -15.349 K 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 -100.00 % 197.381 K 0.000 0.000 0.000 -100.00 % 136.131 K 0.000 0.000 -100.00 % 71.404 K 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -28.753 K 32.39 % -42.525 K -126.41 % 161.045 K 677.64 % -27.880 K 36.49 % -43.898 K 21.74 % -56.095 K -142.43 % 132.201 K 507.30 % -32.458 K 16.48 % -38.864 K -182.39 % 47.172 K 512.74 % -11.429 K -17.20 % -9.752 K 77.42 % -43.188 K -193.32 % -14.724 K
Cash at beginning of period 128.038 K -24.93 % 170.563 K 1 692.00 % 9.518 K -74.55 % 37.398 K -54.00 % 81.296 K -40.83 % 137.391 K 2 547.23 % 5.190 K -86.21 % 37.648 K -43.45 % 66.576 K 243.10 % 19.404 K -37.07 % 30.833 K -24.03 % 40.585 K -51.55 % 83.773 K -31.68 % 122.614 K
Cash at end of period 99.285 K -22.46 % 128.038 K -24.93 % 170.563 K 1 692.00 % 9.518 K -74.55 % 37.398 K -54.00 % 81.296 K -40.83 % 137.391 K 2 547.23 % 5.190 K -81.27 % 27.712 K -58.38 % 66.576 K 243.10 % 19.404 K -37.07 % 30.833 K -24.03 % 40.585 K -62.38 % 107.890 K
Operating cash flow -28.753 K 11.60 % -32.525 K 10.49 % -36.336 K -30.33 % -27.880 K 36.49 % -43.898 K 21.74 % -56.095 K -1 327.35 % -3.930 K 83.95 % -24.489 K 34.25 % -37.248 K -51.26 % -24.625 K -114.13 % -11.500 K -8.49 % -10.600 K 71.64 % -37.375 K -153.84 % -14.724 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
Free CashFlow -28.753 K 11.60 % -32.525 K 10.49 % -36.336 K -30.33 % -27.880 K 36.49 % -43.898 K 21.74 % -56.095 K -1 327.35 % -3.930 K 83.95 % -24.489 K 34.25 % -37.248 K -51.26 % -24.625 K -114.13 % -11.500 K -8.49 % -10.600 K 71.64 % -37.375 K -153.84 % -14.724 K
2025 2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020
2019