Catenae Innovation Plc CTEA.L
Trading inactive
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121.949 K 303.67 % | 30.210 K 102.10 % | 14.948 K -85.42 % | 102.549 K -34.77 % | 157.218 K 538.06 % | 24.640 K -65.47 % | 71.359 K -77.56 % | 318.035 K 102.08 % | 157.377 K 3.28 % | 152.373 K -80.37 % | 776.391 K 397.69 % | 156.000 K 173.68 % | 57.000 K | 0.000 -100.00 % | 18.000 K -64.71 % | 51.000 K -63.04 % | 138.000 K -21.59 % | 176.000 K -96.99 % | 5.853 M 391.44 % | 1.191 M |
| Net income | -411.756 K 66.98 % | -1.247 M -57.00 % | -794.212 K 3.76 % | -825.230 K 25.44 % | -1.107 M 50.97 % | -2.258 M -35.40 % | -1.667 M -18.87 % | -1.403 M -30.91 % | -1.071 M -9.26 % | -980.570 K 29.74 % | -1.396 M -16.40 % | -1.199 M 2.12 % | -1.225 M -212.50 % | -392.000 K 50.82 % | -797.000 K 16.28 % | -952.000 K 61.80 % | -2.492 M -35.97 % | -1.833 M 73.07 % | -6.806 M -87.18 % | -3.636 M |
| Income before tax | -421.732 K 66.04 % | -1.242 M -61.45 % | -769.186 K 20.79 % | -971.096 K 13.85 % | -1.127 M 49.71 % | -2.241 M -27.10 % | -1.764 M -25.74 % | -1.403 M -30.91 % | -1.071 M -9.26 % | -980.570 K 32.89 % | -1.461 M -21.87 % | -1.199 M 2.12 % | -1.225 M -219.84 % | -383.000 K 46.95 % | -722.000 K 24.16 % | -952.000 K 62.65 % | -2.549 M -35.38 % | -1.883 M 72.56 % | -6.861 M -87.66 % | -3.656 M |
| Income before tax ratio | -3.46 91.59 % | -41.11 20.12 % | -51.46 -443.40 % | -9.47 -32.07 % | -7.17 92.12 % | -90.97 -268.08 % | -24.71 -460.39 % | -4.41 35.22 % | -6.81 -5.79 % | -6.44 -241.93 % | -1.88 75.51 % | -7.69 64.24 % | -21.49 | 0.00 100.00 % | -40.11 -114.88 % | -18.67 -1.06 % | -18.47 -72.66 % | -10.70 -812.60 % | -1.17 61.81 % | -3.07 |
| EBITDA | -420.280 K 66.16 % | -1.242 M -66.88 % | -744.160 K 23.26 % | -969.684 K 13.79 % | -1.125 M 49.75 % | -2.238 M -28.46 % | -1.742 M -28.30 % | -1.358 M 28.06 % | -1.888 M -48.05 % | -1.275 M -23.25 % | -1.035 M 5.86 % | -1.099 M 1.17 % | -1.112 M -189.58 % | -384.000 K 47.90 % | -737.000 K 22.91 % | -956.000 K -131.48 % | -413.000 K -118.88 % | 2.187 M 104.58 % | 1.069 M 204.70 % | -1.021 M |
| Net income ratio | -3.38 91.82 % | -41.28 22.31 % | -53.13 -560.25 % | -8.05 -14.31 % | -7.04 92.32 % | -91.62 -292.13 % | -23.36 -429.81 % | -4.41 35.22 % | -6.81 -5.79 % | -6.44 -258.00 % | -1.80 76.61 % | -7.69 64.24 % | -21.49 | 0.00 100.00 % | -44.28 -137.20 % | -18.67 -3.37 % | -18.06 -73.41 % | -10.41 -795.55 % | -1.16 61.91 % | -3.05 |
| Ratio EBITDA | -3.45 91.62 % | -41.11 17.43 % | -49.78 -426.48 % | -9.46 -32.17 % | -7.15 92.12 % | -90.85 -272.03 % | -24.42 -471.81 % | -4.27 64.40 % | -12.00 -43.35 % | -8.37 -527.98 % | -1.33 81.08 % | -7.04 63.89 % | -19.51 | 0.00 100.00 % | -40.94 -118.43 % | -18.75 -526.35 % | -2.99 -124.08 % | 12.43 6 703.57 % | 0.18 121.31 % | -0.86 |
| Gross profit ratio | 0.91 73.02 % | 0.52 -47.67 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 8.66 % | 0.92 14.20 % | 0.81 44.12 % | 0.56 198.09 % | -0.57 -367.67 % | 0.21 -52.36 % | 0.45 39.46 % | 0.32 -23.88 % | 0.42 | 0.00 -100.00 % | 1.00 5 000.00 % | 0.02 100.12 % | -16.55 -5.96 % | -15.62 -3 753.87 % | 0.43 -1.71 % | 0.43 |
| Weighted average shs out dil | 56.803 M -78.02 % | 258.490 M 118.24 % | 118.442 M 310.19 % | 28.875 M 51.55 % | 19.053 M -98.29 % | 1.115 B 16 959.19 % | 6.538 M 14.22 % | 5.724 M 21.45 % | 4.713 M 17.15 % | 4.023 M 21.92 % | 3.300 M -98.46 % | 214.767 M 105.83 % | 104.340 M 53.23 % | 68.094 M 60.86 % | 42.331 M 53.35 % | 27.605 M 9 900.03 % | 276.050 K -98.90 % | 25.119 M 14.82 % | 21.878 M 135.17 % | 9.303 M |
| Weighted average shs out | 56.803 M -78.02 % | 258.490 M 118.24 % | 118.442 M 310.19 % | 28.875 M 51.55 % | 19.053 M -98.29 % | 1.115 B 16 959.19 % | 6.538 M 14.22 % | 5.724 M 21.45 % | 4.713 M 17.15 % | 4.023 M 21.92 % | 3.300 M -98.46 % | 214.767 M 105.83 % | 104.340 M 53.23 % | 68.094 M 60.86 % | 42.331 M 53.35 % | 27.605 M 9 900.03 % | 276.050 K -98.90 % | 25.119 M 14.82 % | 21.878 M 135.17 % | 9.303 M |
| EPS diluted | -0.01 -50.00 % | 0.00 28.36 % | -0.01 76.57 % | -0.03 50.77 % | -0.06 -2 805.00 % | 0.00 99.23 % | -0.26 -4.00 % | -0.25 -8.70 % | -0.23 4.17 % | -0.24 42.86 % | -0.42 -7 400.00 % | -0.01 52.14 % | -0.01 -101.72 % | -0.01 69.15 % | -0.02 45.51 % | -0.03 99.62 % | -9.03 -12 269.86 % | -0.07 76.45 % | -0.31 20.51 % | -0.39 |
| Earnings per share | -0.01 -50.00 % | 0.00 28.36 % | -0.01 76.57 % | -0.03 50.77 % | -0.06 -2 805.00 % | 0.00 99.23 % | -0.26 -4.00 % | -0.25 -8.70 % | -0.23 4.17 % | -0.24 42.86 % | -0.42 -7 400.00 % | -0.01 52.14 % | -0.01 -101.72 % | -0.01 69.15 % | -0.02 45.51 % | -0.03 99.62 % | -9.03 -12 269.86 % | -0.07 76.45 % | -0.31 20.51 % | -0.39 |
| Gross profit | 110.421 K 598.43 % | 15.810 K 5.77 % | 14.948 K -85.42 % | 102.549 K -34.77 % | 157.218 K 593.32 % | 22.676 K -60.57 % | 57.503 K -67.66 % | 177.821 K 298.22 % | -89.710 K -376.46 % | 32.449 K -90.65 % | 347.046 K 594.09 % | 50.000 K 108.33 % | 24.000 K | 0.000 -100.00 % | 18.000 K 1 700.00 % | 1.000 K 100.04 % | -2.284 M 16.92 % | -2.749 M -209.87 % | 2.502 M 383.01 % | 518.000 K |
| Income tax expense | -2.934 K -157.40 % | 5.112 K -79.57 % | 25.026 K 117.16 % | -145.866 K -612.20 % | -20.481 K -226.95 % | 16.133 K 116.76 % | -96.245 K | 0.000 | 0.000 -100.00 % | 17.000 100.03 % | -65.590 K -6 659.00 % | 1.000 K | 0.000 100.00 % | -8.000 K -117.39 % | 46.000 K | 0.000 100.00 % | -9.000 K 99.49 % | -1.763 M -5 980.00 % | -29.000 K -583.33 % | 6.000 K |
| Cost of revenue | 11.528 K -19.94 % | 14.400 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.964 K -85.83 % | 13.856 K -90.12 % | 140.214 K -43.25 % | 247.087 K 106.04 % | 119.924 K -72.07 % | 429.345 K 305.04 % | 106.000 K 221.21 % | 33.000 K | 0.000 | 0.000 -100.00 % | 50.000 K -97.94 % | 2.422 M -17.20 % | 2.925 M -12.71 % | 3.351 M 397.92 % | 673.000 K |
| General and administrative expenses | 0.000 -100.00 % | 939.027 K 23.70 % | 759.108 K -29.20 % | 1.072 M -16.36 % | 1.282 M -43.30 % | 2.261 M 24.19 % | 1.821 M 15.69 % | 1.574 M 10.21 % | 1.428 M -12.55 % | 1.633 M -0.51 % | 1.641 M 35.20 % | 1.214 M 6.87 % | 1.136 M 189.80 % | 392.000 K -30.50 % | 564.000 K -29.59 % | 801.000 K -60.39 % | 2.022 M -27.63 % | 2.794 M -51.56 % | 5.768 M | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 55.000 K -53.39 % | 118.000 K -4.84 % | 124.000 K | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.738 K | 0.000 100.00 % | -1.500 K 99.48 % | -287.500 K -11 400.00 % | -2.500 K 96.15 % | -65.000 K | 0.000 100.00 % | -9.000 K -212.50 % | 8.000 K -95.45 % | 176.000 K 107.45 % | -2.362 M -778.74 % | 348.000 K | 0.000 -100.00 % | 1.542 M |
| Operating expenses | 532.153 K -43.33 % | 939.027 K 23.70 % | 759.108 K -29.20 % | 1.072 M -16.36 % | 1.282 M -43.30 % | 2.261 M 24.31 % | 1.819 M 15.58 % | 1.574 M 10.32 % | 1.427 M 6.03 % | 1.345 M -17.90 % | 1.639 M 36.57 % | 1.200 M 5.63 % | 1.136 M 195.83 % | 384.000 K -50.19 % | 771.000 K -28.41 % | 1.077 M 172.04 % | -1.495 M 68.99 % | -4.821 M -181.07 % | 5.947 M 278.79 % | 1.570 M |
| Cost and expenses | 543.681 K -42.98 % | 953.427 K 25.60 % | 759.108 K -29.20 % | 1.072 M -16.36 % | 1.282 M -43.35 % | 2.263 M 23.48 % | 1.833 M 6.93 % | 1.714 M 2.41 % | 1.674 M 14.21 % | 1.465 M -29.15 % | 2.068 M 58.36 % | 1.306 M 11.72 % | 1.169 M 204.43 % | 384.000 K -50.19 % | 771.000 K -31.59 % | 1.127 M 21.57 % | 927.000 K 148.89 % | -1.896 M -120.39 % | 9.298 M 314.53 % | 2.243 M |
| 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 -100.00 % | 51.000 K | 0.000 -100.00 % | 91.000 K -3.19 % | 94.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 49.000 K 75.00 % | 28.000 K |
| Selling general and administrative expenses | 532.153 K -43.33 % | 939.027 K 23.70 % | 759.108 K -29.20 % | 1.072 M -16.36 % | 1.282 M -43.30 % | 2.261 M 24.19 % | 1.821 M 15.69 % | 1.574 M 10.21 % | 1.428 M -12.55 % | 1.633 M -0.51 % | 1.641 M 35.20 % | 1.214 M 6.87 % | 1.136 M 189.80 % | 392.000 K -30.50 % | 564.000 K -29.59 % | 801.000 K -61.43 % | 2.077 M -28.67 % | 2.912 M -50.58 % | 5.892 M | 0.000 |
| Interest income | 0.000 -100.00 % | 10.000 -64.29 % | 28.000 -68.18 % | 88.000 486.67 % | 15.000 7.14 % | 14.000 | 0.000 -100.00 % | 10.000 -99.97 % | 35.392 K 208 088.24 % | 17.000 -81.91 % | 94.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K -88.89 % | 27.000 K 237.50 % | 8.000 K 60.00 % | 5.000 K -86.49 % | 37.000 K 85.00 % | 20.000 K |
| Interest expense | 0.000 | 0.000 -100.00 % | 25.026 K 1 672.38 % | 1.412 K -42.60 % | 2.460 K -16.92 % | 2.961 K 40.73 % | 2.104 K -68.08 % | 6.592 K 514.35 % | 1.073 K -99.01 % | 108.232 K -36.15 % | 169.522 K 245.96 % | 49.000 K -56.64 % | 113.000 K | 0.000 | 0.000 -100.00 % | 2.000 K -97.10 % | 69.000 K -33.01 % | 103.000 K 221.88 % | 32.000 K 146.15 % | 13.000 K |
| Depreciation and amortization | 1.448 K 14 380.00 % | 10.000 -100.00 % | 206.297 K 20.04 % | 171.860 K 1 145 633.33 % | 15.000 100.09 % | -16.118 K -185.22 % | 18.913 K -49.98 % | 37.814 K 0.00 % | 37.814 K 0.00 % | 37.814 K -85.29 % | 257.072 K 404.06 % | 51.000 K | 0.000 100.00 % | -1.000 K -111.11 % | 9.000 K 28.57 % | 7.000 K -98.83 % | 600.000 K -31.43 % | 875.000 K -81.41 % | 4.707 M 5 188.76 % | 89.000 K |
| Operating income | -421.730 K 66.04 % | -1.242 M -66.88 % | -744.160 K 23.26 % | -969.684 K 13.79 % | -1.125 M 49.75 % | -2.238 M -27.08 % | -1.761 M -26.18 % | -1.396 M -26.13 % | -1.107 M -26.87 % | -872.355 K 32.47 % | -1.292 M -12.33 % | -1.150 M -3.42 % | -1.112 M -190.34 % | -383.000 K 47.17 % | -725.000 K 25.79 % | -977.000 K 22.46 % | -1.260 M -1.14 % | -1.246 M 80.32 % | -6.330 M -76.57 % | -3.585 M |
| Operating income ratio | -3.46 91.59 % | -41.11 17.43 % | -49.78 -426.48 % | -9.46 -32.17 % | -7.15 92.12 % | -90.85 -268.04 % | -24.68 -462.36 % | -4.39 37.59 % | -7.03 -22.84 % | -5.73 -244.09 % | -1.66 77.43 % | -7.37 62.21 % | -19.51 | 0.00 100.00 % | -40.28 -110.25 % | -19.16 -109.81 % | -9.13 -28.99 % | -7.08 -554.50 % | -1.08 64.07 % | -3.01 |
| Total other income expenses net | -2.000 100.00 % | -318.616 K -1 173.14 % | -25.026 K -1 672.38 % | -1.412 K 42.60 % | -2.460 K 68.28 % | -7.756 K -22.14 % | -6.350 K 3.67 % | -6.592 K -118.63 % | 35.392 K 132.71 % | -108.215 K 36.13 % | -169.428 K -245.77 % | -49.000 K 56.64 % | -113.000 K | 0.000 -100.00 % | 3.000 K -88.00 % | 25.000 K 101.94 % | -1.289 M -102.35 % | -637.000 K -19.96 % | -531.000 K -647.89 % | -71.000 K |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -65.443 K 89.18 % | -605.082 K 13.07 % | -696.043 K -458.05 % | 194.397 K -27.07 % | 266.557 K 158.33 % | -456.945 K -8 311.05 % | 5.565 K -60.34 % | 14.032 K 702.75 % | -2.328 K -100.51 % | 453.912 K 18.92 % | 381.705 K 95.75 % | 195.000 K -50.38 % | 393.000 K 882.50 % | 40.000 K 366.67 % | -15.000 K 85.29 % | -102.000 K 90.59 % | -1.084 M -594.98 % | 219.000 K -34.63 % | 335.000 K 169.21 % | -484.000 K |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 454.763 K -53.20 % | 971.713 K 496.14 % | 163.000 K 0.62 % | 162.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K -97.89 % | 1.089 M -11.96 % | 1.237 M |
| Total debt | 0.000 | 0.000 -100.00 % | 18.000 K -91.96 % | 223.905 K -29.07 % | 315.662 K 7.72 % | 293.027 K 118.63 % | 134.027 K 25.82 % | 106.527 K 44.88 % | 73.527 K -84.39 % | 470.937 K 11.57 % | 422.114 K 49.16 % | 283.000 K -27.99 % | 393.000 K 686.00 % | 50.000 K 1 566.67 % | 3.000 K | 0.000 -100.00 % | 137.000 K -84.78 % | 900.000 K 41.73 % | 635.000 K 54.50 % | 411.000 K |
| Accumulated other comprehensive income loss | 2.650 M 0.00 % | 2.650 M 0.00 % | 2.650 M 0.00 % | 2.650 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -146.991 K 0.00 % | -146.991 K 0.00 % | -146.991 K 3.93 % | -153.000 K -0.66 % | -152.000 K | 0.000 | 0.000 100.00 % | -541.000 K 33.13 % | -809.000 K 43.07 % | -1.421 M -23.24 % | -1.153 M 10.48 % | -1.288 M |
| Retained earnings | -26.173 M 28.83 % | -36.778 M -3.54 % | -35.521 M -2.21 % | -34.752 M -2.43 % | -33.927 M -2.87 % | -32.982 M -7.11 % | -30.793 M -2.47 % | -30.049 M -4.83 % | -28.665 M -5.21 % | -27.244 M -5.60 % | -25.800 M -2.19 % | -25.246 M -4.94 % | -24.057 M -5.37 % | -22.831 M -1.72 % | -22.444 M -3.68 % | -21.647 M -4.60 % | -20.695 M -24.26 % | -16.654 M -62.72 % | -10.235 M -198.48 % | -3.429 M |
| Common stock | 3.729 M 563.04 % | 562.441 K 27.20 % | 442.183 K -86.28 % | 3.224 M 55.09 % | 2.079 M 16.86 % | 1.779 M 126.88 % | 783.998 K 32.41 % | 592.086 K 6.88 % | 553.961 K 32.79 % | 417.178 K -5.82 % | 442.977 K 53.28 % | 289.000 K 127.56 % | 127.000 K 44.32 % | 88.000 K -96.85 % | 2.791 M 1.09 % | 2.761 M 0.04 % | 2.760 M -0.04 % | 2.761 M 24.88 % | 2.211 M 2.36 % | 2.160 M |
| Total equity | -126.297 K -133.07 % | 381.926 K -23.98 % | 502.427 K 169.10 % | -727.077 K 18.48 % | -891.929 K -38.09 % | -645.884 K 36.66 % | -1.020 M 40.23 % | -1.706 M -46.79 % | -1.162 M -14.18 % | -1.018 M -839.54 % | -108.346 K 76.55 % | -462.000 K 55.01 % | -1.027 M -149.88 % | -411.000 K 19.57 % | -511.000 K -600.00 % | -73.000 K -108.31 % | 878.000 K -82.31 % | 4.963 M -52.33 % | 10.411 M -37.64 % | 16.695 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 -100.00 % | 160.000 K 20.30 % | 133.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K 53.33 % | 15.000 K | 0.000 |
| Long term debt | 0.000 | 0.000 -100.00 % | 18.000 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 -100.00 % | 3.000 K -97.76 % | 134.000 K -5.63 % | 142.000 K -6.58 % | 152.000 K |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 18.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.000 K -19.19 % | 198.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K -98.09 % | 157.000 K 0.00 % | 157.000 K -5.99 % | 167.000 K |
| Other current liabilities | 236.303 K 42.93 % | 165.327 K 36 435.60 % | -455.000 -100.21 % | 216.916 K 156.51 % | -383.860 K 33.01 % | -572.992 K -203.51 % | 553.581 K -46.91 % | 1.043 M 1 422.00 % | -78.879 K -118.03 % | 437.552 K 3.94 % | 420.962 K -47.90 % | 808.000 K -13.58 % | 935.000 K 706.03 % | 116.000 K -30.12 % | 166.000 K 17.73 % | 141.000 K -44.05 % | 252.000 K 88.06 % | 134.000 K -81.72 % | 733.000 K -21.86 % | 938.000 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 100.00 % | -240.071 K -225.08 % | 191.930 K -33.01 % | 286.496 K 140.16 % | -713.454 K 41.21 % | -1.214 M | 0.000 100.00 % | -645.260 K -9.45 % | -589.538 K 27.04 % | -808.000 K -114.89 % | -376.000 K -224.14 % | -116.000 K -11 500.00 % | -1.000 K | 0.000 -100.00 % | 18.000 K -97.02 % | 605.000 K 149.35 % | -1.226 M | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 -100.00 % | 223.905 K -29.07 % | 315.662 K 7.72 % | 293.027 K 118.63 % | 134.027 K 25.82 % | 106.527 K 44.88 % | 73.527 K -84.39 % | 470.937 K 11.57 % | 422.114 K 49.16 % | 283.000 K -27.99 % | 393.000 K 686.00 % | 50.000 K 1 566.67 % | 3.000 K | 0.000 -100.00 % | 134.000 K -82.51 % | 766.000 K 55.38 % | 493.000 K 90.35 % | 259.000 K |
| Total current liabilities | 279.086 K 1.40 % | 275.221 K 28.48 % | 214.221 K -72.52 % | 779.534 K -21.25 % | 989.909 K -32.80 % | 1.473 M 10.26 % | 1.336 M -28.98 % | 1.881 M 33.42 % | 1.410 M -18.51 % | 1.730 M 8.94 % | 1.588 M 1.21 % | 1.569 M 27.56 % | 1.230 M 190.78 % | 423.000 K -29.50 % | 600.000 K 126.42 % | 265.000 K -48.14 % | 511.000 K -76.10 % | 2.138 M 11.94 % | 1.910 M 1.87 % | 1.875 M |
| Total liabilities | 279.086 K 1.40 % | 275.221 K 18.52 % | 232.221 K -70.21 % | 779.534 K -21.25 % | 989.909 K -32.80 % | 1.473 M 10.26 % | 1.336 M -28.98 % | 1.881 M 33.42 % | 1.410 M -18.51 % | 1.730 M -1.03 % | 1.748 M -1.07 % | 1.767 M 43.66 % | 1.230 M 190.78 % | 423.000 K -29.50 % | 600.000 K 126.42 % | 265.000 K -48.44 % | 514.000 K -77.60 % | 2.295 M 11.03 % | 2.067 M 1.22 % | 2.042 M |
| Other non current assets | -1.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 454.763 K -53.20 % | 971.713 K 1 204.22 % | -88.000 K -154.32 % | 162.000 K 200.00 % | -162.000 K 71.48 % | -568.000 K -456.86 % | -102.000 K 91.65 % | -1.221 M -79.30 % | -681.000 K -127.00 % | -300.000 K 66.48 % | -895.000 K |
| 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 -100.00 % | 163.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K -97.89 % | 1.089 M -11.96 % | 1.237 M |
| Intangible assets | 1.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.914 K -66.66 % | 56.728 K -40.00 % | 94.541 K -82.50 % | 540.342 K -31.52 % | 789.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.778 M -44.99 % | 8.686 M -38.29 % | 14.076 M |
| GoodWill | 1.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 94.947 K -76.73 % | 407.987 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.914 K -66.66 % | 56.728 K -70.06 % | 189.488 K -80.02 % | 948.329 K 20.19 % | 789.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.778 M -44.99 % | 8.686 M -38.29 % | 14.076 M |
| Property plant equipment net | 5.431 K -20.46 % | 6.828 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.000 K 700.00 % | 1.000 K -99.34 % | 152.000 K -72.36 % | 550.000 K 6 775.00 % | 8.000 K 14.29 % | 7.000 K -99.07 % | 752.000 K -25.62 % | 1.011 M -7.92 % | 1.098 M |
| Total non current assets | 5.432 K -20.46 % | 6.829 K | 0.000 | 0.000 -100.00 % | 11.000 | 0.000 | 0.000 -100.00 % | 18.914 K -66.66 % | 56.728 K -91.19 % | 644.251 K -57.39 % | 1.512 M 57.51 % | 960.000 K 488.96 % | 163.000 K 0.62 % | 162.000 K -71.48 % | 568.000 K 7 000.00 % | 8.000 K 14.29 % | 7.000 K -99.87 % | 5.553 M -48.52 % | 10.786 M -34.28 % | 16.411 M |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 48.864 K -36.65 % | 77.137 K -58.93 % | 187.836 K 195.91 % | 63.477 K -44.79 % | 114.983 K 126.67 % | 50.728 K -41.82 % | 87.195 K -66.07 % | 257.000 K 542.50 % | 40.000 K 1 233.33 % | 3.000 K -95.77 % | 71.000 K -13.41 % | 82.000 K -50.00 % | 164.000 K -83.98 % | 1.024 M -26.44 % | 1.392 M -2.73 % | 1.431 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 65.443 K -89.18 % | 605.082 K -15.26 % | 714.043 K 2 319.83 % | 29.508 K -39.91 % | 49.105 K -93.45 % | 749.972 K 483.81 % | 128.462 K 38.89 % | 92.495 K 21.94 % | 75.855 K 345.55 % | 17.025 K -57.87 % | 40.409 K -54.08 % | 88.000 K | 0.000 -100.00 % | 10.000 K -44.44 % | 18.000 K -82.35 % | 102.000 K -91.65 % | 1.221 M 79.30 % | 681.000 K 127.00 % | 300.000 K -66.48 % | 895.000 K |
| Cash and short term investments | 65.443 K -89.18 % | 605.082 K -15.26 % | 714.043 K 2 319.83 % | 29.508 K -39.91 % | 49.105 K -93.45 % | 749.972 K 483.81 % | 128.462 K 38.89 % | 92.495 K 21.94 % | 75.855 K 345.55 % | 17.025 K -57.87 % | 40.409 K -54.08 % | 88.000 K | 0.000 -100.00 % | 10.000 K -44.44 % | 18.000 K -82.35 % | 102.000 K -91.65 % | 1.221 M 79.30 % | 681.000 K 127.00 % | 300.000 K -66.48 % | 895.000 K |
| Total current assets | 147.356 K -77.34 % | 650.318 K -11.48 % | 734.647 K 1 300.50 % | 52.456 K -46.46 % | 97.969 K -88.16 % | 827.109 K 161.50 % | 316.298 K 102.79 % | 155.972 K -18.27 % | 190.838 K 181.67 % | 67.753 K -46.90 % | 127.604 K -63.01 % | 345.000 K 762.50 % | 40.000 K 233.33 % | 12.000 K -86.52 % | 89.000 K -51.63 % | 184.000 K -86.71 % | 1.385 M -18.77 % | 1.705 M 0.77 % | 1.692 M -27.26 % | 2.326 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 81.913 K 81.08 % | 45.236 K 119.55 % | 20.604 K -10.21 % | 22.948 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.000 K | 0.000 -100.00 % | 10.000 K -44.44 % | 18.000 K -82.35 % | 102.000 K -91.65 % | 1.221 M 79.30 % | 681.000 K 127.00 % | 300.000 K -66.48 % | 895.000 K |
| 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 | 0.000 100.00 % | -162.000 K 71.48 % | -568.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 42.783 K -50.36 % | 86.193 K -37.46 % | 137.813 K -75.20 % | 555.629 K -17.59 % | 674.247 K -42.86 % | 1.180 M -1.83 % | 1.202 M -32.26 % | 1.774 M 32.79 % | 1.336 M 6.14 % | 1.259 M 7.99 % | 1.166 M -9.34 % | 1.286 M 392.72 % | 261.000 K -30.03 % | 373.000 K -13.66 % | 432.000 K 254.10 % | 122.000 K 37.08 % | 89.000 K -81.06 % | 470.000 K -75.39 % | 1.910 M 181.71 % | 678.000 K |
| Tax payables | 0.000 -100.00 % | 23.701 K 5 109.01 % | 455.000 -98.03 % | 23.155 K -87.94 % | 191.930 K -33.01 % | 286.496 K 79.20 % | 159.873 K -6.43 % | 170.865 K 116.62 % | 78.879 K -62.02 % | 207.708 K 23.21 % | 168.576 K | 0.000 -100.00 % | 17.000 K | 0.000 | 0.000 -100.00 % | 2.000 K -88.89 % | 18.000 K -88.96 % | 163.000 K | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 2.716 K -76.42 % | 11.518 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 44.000 K -52.69 % | 93.000 K 20.78 % | 77.000 K |
| 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 | 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 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 19.665 M -42.05 % | 33.937 M 3.05 % | 32.932 M 16.98 % | 28.152 M -9.06 % | 30.956 M 1.31 % | 30.557 M 5.41 % | 28.989 M 4.46 % | 27.751 M 2.42 % | 27.096 M 4.39 % | 25.956 M 2.21 % | 25.395 M 3.04 % | 24.647 M 6.91 % | 23.055 M 3.24 % | 22.332 M 16.66 % | 19.142 M -1.10 % | 19.354 M -1.37 % | 19.622 M -3.02 % | 20.233 M 3.79 % | 19.495 M 1.67 % | 19.175 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 -100.00 % | 65.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.000 K |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 152.788 K -76.75 % | 657.147 K -10.55 % | 734.648 K 1 300.48 % | 52.457 K -46.46 % | 97.980 K -88.15 % | 827.110 K 161.50 % | 316.299 K 80.86 % | 174.886 K -29.36 % | 247.566 K -65.23 % | 712.004 K -56.58 % | 1.640 M 25.64 % | 1.305 M 542.86 % | 203.000 K 1 591.67 % | 12.000 K -86.52 % | 89.000 K -53.65 % | 192.000 K -86.21 % | 1.392 M -80.82 % | 7.258 M -41.83 % | 12.478 M -33.40 % | 18.737 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -604.000 -7 650.00 % | 8.000 100.00 % | -285.652 K -94.90 % | -146.564 K -107.80 % | -70.531 K -46.94 % | -48.000 K | 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 % | 68.126 K -0.66 % | 68.581 K -92.24 % | 883.878 K 4 747.15 % | 18.235 K -32.59 % | 27.049 K 61.31 % | 16.768 K -34.23 % | 25.495 K 183.28 % | 9.000 K | 0.000 -100.00 % | 5.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -32.812 K 76.14 % | -137.529 K -113.04 % | -64.554 K 65.84 % | -188.976 K 50.75 % | -383.689 K -526.76 % | 89.907 K 112.90 % | -696.881 K -240.43 % | 496.250 K 794.16 % | 55.499 K -82.19 % | 311.687 K 138.53 % | 130.672 K -67.33 % | 400.000 K -23.52 % | 523.000 K 2 715.00 % | -20.000 K -106.21 % | 322.000 K 1 794.74 % | -19.000 K -102.18 % | 871.000 K -74.05 % | 3.357 M 2 098.21 % | -168.000 K -106.76 % | 2.487 M |
| Accounts receivables | -36.677 K -48.89 % | -24.633 K -950.90 % | -2.344 K 60.93 % | -6.000 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 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 |
| Accounts payables | 3.865 K 103.42 % | -112.896 K -81.48 % | -62.210 K 66.00 % | -182.976 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other 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 | 0.000 | 0.000 |
| Other non cash items | -111.379 K -128.51 % | 390.712 K | 0.000 -100.00 % | 120.055 K -62.19 % | 317.513 K 578.07 % | 46.826 K -2.25 % | 47.903 K 99.37 % | 24.027 K 387.99 % | -8.343 K 94.62 % | -155.017 K -198.54 % | 157.312 K 241.98 % | 46.000 K 483.33 % | -12.000 K -500.00 % | -2.000 K 97.33 % | -75.000 K -476.92 % | -13.000 K 75.47 % | -53.000 K 48.04 % | -102.000 K -355.00 % | 40.000 K 566.67 % | 6.000 K |
| Net cash provided by operating activities | -554.499 K 44.17 % | -993.144 K -19.12 % | -833.740 K 6.76 % | -894.151 K 19.07 % | -1.105 M 46.16 % | -2.052 M -45.13 % | -1.414 M -71.15 % | -826.208 K 33.64 % | -1.245 M -35.94 % | -915.882 K -2.26 % | -895.610 K -29.42 % | -692.000 K -15.14 % | -601.000 K -46.94 % | -409.000 K 19.01 % | -505.000 K 49.60 % | -1.002 M 27.91 % | -1.390 M 18.38 % | -1.703 M 2.74 % | -1.751 M -70.17 % | -1.029 M |
| Investments in property plant and equipment | -413.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K 87.50 % | -8.000 K -300.00 % | -2.000 K 86.67 % | -15.000 K 82.56 % | -86.000 K -1 333.33 % | -6.000 K |
| Acquisitions net | 0.000 100.00 % | -217.500 K | 0.000 | 0.000 100.00 % | -10.000 | 0.000 | 0.000 | 0.000 100.00 % | -232.936 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 52.000 K | 0.000 -100.00 % | 2.850 M 453.40 % | 515.000 K -50.39 % | 1.038 M 121.56 % | -4.815 M |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -232.937 K | 0.000 | 0.000 | 0.000 100.00 % | -163.000 K | 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 -100.00 % | 350.057 K -21.71 % | 447.135 K | 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 -100.00 % | 232.936 K | 0.000 | 0.000 100.00 % | -2.000 K | 0.000 -100.00 % | 1.000 K -66.67 % | 3.000 K -89.29 % | 28.000 K 2 700.00 % | 1.000 K -96.15 % | 26.000 K 30.00 % | 20.000 K | 0.000 |
| Net cash used for investing activites | -413.000 99.81 % | -217.500 K | 0.000 | 0.000 100.00 % | -10.000 | 0.000 | 0.000 | 0.000 -100.00 % | 117.119 K -73.81 % | 447.135 K | 0.000 100.00 % | -2.000 K 98.78 % | -164.000 K -16 500.00 % | 1.000 K -98.15 % | 54.000 K 170.00 % | 20.000 K -99.30 % | 2.849 M 441.63 % | 526.000 K -45.88 % | 972.000 K 120.16 % | -4.821 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 15.273 K -98.64 % | 1.120 M -24.44 % | 1.482 M 53.11 % | 967.810 K 153.69 % | 381.500 K -84.84 % | 2.516 M 76.70 % | 1.424 M 75.84 % | 809.848 K -32.93 % | 1.207 M 196.31 % | 407.500 K -49.84 % | 812.386 K 6.19 % | 765.000 K 86.13 % | 411.000 K 15.13 % | 357.000 K 10.53 % | 323.000 K | 0.000 | 0.000 -100.00 % | 1.100 M | 0.000 -100.00 % | 8.130 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 15.273 K -98.61 % | 1.102 M -27.44 % | 1.518 M 73.61 % | 874.554 K 116.40 % | 404.135 K -84.88 % | 2.674 M 84.39 % | 1.450 M 72.04 % | 842.848 K -28.98 % | 1.187 M 166.46 % | 445.363 K -47.47 % | 847.906 K 8.29 % | 783.000 K 3.85 % | 754.000 K 85.26 % | 407.000 K 13.06 % | 360.000 K 12 100.00 % | -3.000 K 98.99 % | -298.000 K -123.19 % | 1.285 M 2 893.48 % | -46.000 K -100.71 % | 6.494 M |
| Net cash used provided by financing activities | 15.273 K -98.61 % | 1.102 M -27.44 % | 1.518 M 73.61 % | 874.554 K 116.40 % | 404.135 K -84.88 % | 2.674 M 84.39 % | 1.450 M 72.04 % | 842.848 K -28.98 % | 1.187 M 166.46 % | 445.363 K -47.47 % | 847.906 K 8.29 % | 783.000 K 3.85 % | 754.000 K 85.26 % | 407.000 K 13.06 % | 360.000 K 12 100.00 % | -3.000 K 98.99 % | -298.000 K -123.19 % | 1.285 M 2 893.48 % | -46.000 K -100.71 % | 6.494 M |
| 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 | 0.000 | 0.000 -100.00 % | 297.000 K 207.61 % | -276.000 K -4 700.00 % | 6.000 K | 0.000 |
| Net change in cash | -539.639 K -395.26 % | -108.961 K -115.92 % | 684.535 K 3 593.06 % | -19.597 K 97.20 % | -700.713 K -212.74 % | 621.510 K 1 628.00 % | 35.967 K 116.15 % | 16.640 K -71.72 % | 58.830 K 351.58 % | -23.384 K 50.98 % | -47.704 K -153.60 % | 89.000 K 909.09 % | -11.000 K -1 000.00 % | -1.000 K 98.90 % | -91.000 K 90.76 % | -985.000 K -167.56 % | 1.458 M 967.86 % | -168.000 K 79.49 % | -819.000 K -227.17 % | 644.000 K |
| Cash at beginning of period | 605.082 K -15.26 % | 714.043 K 2 319.83 % | 29.508 K -39.91 % | 49.105 K -93.45 % | 749.818 K 483.69 % | 128.462 K 38.89 % | 92.495 K 21.94 % | 75.855 K 345.55 % | 17.025 K -57.87 % | 40.409 K -54.14 % | 88.113 K 8 911.30 % | -1.000 K -110.00 % | 10.000 K -9.09 % | 11.000 K -89.22 % | 102.000 K -90.62 % | 1.087 M 390.64 % | -374.000 K -81.55 % | -206.000 K -133.66 % | 612.000 K | 0.000 |
| Cash at end of period | 65.443 K -89.18 % | 605.082 K -15.26 % | 714.043 K 2 319.83 % | 29.508 K -39.91 % | 49.105 K -93.45 % | 749.972 K 483.81 % | 128.462 K 38.89 % | 92.495 K 21.94 % | 75.855 K 345.55 % | 17.025 K -57.87 % | 40.409 K -54.08 % | 88.000 K 8 900.00 % | -1.000 K -110.00 % | 10.000 K -9.09 % | 11.000 K -89.22 % | 102.000 K -90.59 % | 1.084 M 389.84 % | -374.000 K -80.68 % | -207.000 K -132.14 % | 644.000 K |
| Operating cash flow | -554.499 K 44.17 % | -993.144 K -19.12 % | -833.740 K 6.76 % | -894.151 K 19.07 % | -1.105 M 46.16 % | -2.052 M -45.13 % | -1.414 M -71.15 % | -826.208 K 33.64 % | -1.245 M -35.94 % | -915.882 K -2.26 % | -895.610 K -29.42 % | -692.000 K -15.14 % | -601.000 K -46.94 % | -409.000 K 19.01 % | -505.000 K 49.60 % | -1.002 M 27.91 % | -1.390 M 18.38 % | -1.703 M 2.74 % | -1.751 M -70.17 % | -1.029 M |
| Capital expenditure | -413.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K 87.50 % | -8.000 K -300.00 % | -2.000 K 86.67 % | -15.000 K 82.56 % | -86.000 K -1 333.33 % | -6.000 K |
| Free CashFlow | -554.912 K 44.13 % | -993.144 K -19.12 % | -833.740 K 6.76 % | -894.151 K 19.07 % | -1.105 M 46.16 % | -2.052 M -45.13 % | -1.414 M -71.15 % | -826.208 K 33.64 % | -1.245 M -35.94 % | -915.882 K -2.26 % | -895.610 K -29.42 % | -692.000 K -14.95 % | -602.000 K -47.19 % | -409.000 K 19.17 % | -506.000 K 49.90 % | -1.010 M 27.44 % | -1.392 M 18.98 % | -1.718 M 6.48 % | -1.837 M -77.49 % | -1.035 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| 2023-06-30 | 2003-09-30 | |
|---|---|---|
| Revenue | 22.173 K -98.14 % | 1.191 M |
| Net income | -183.023 K 95.00 % | -3.662 M |
| Income before tax | -185.267 K 94.93 % | -3.656 M |
| Income before tax ratio | -8.36 -172.19 % | -3.07 |
| EBITDA | -184.180 K 81.96 % | -1.021 M |
| Net income ratio | -8.25 -168.46 % | -3.07 |
| Ratio EBITDA | -8.31 -868.96 % | -0.86 |
| Gross profit ratio | 0.85 94.66 % | 0.43 |
| Weighted average shs out dil | 57.008 M 512.77 % | 9.303 M |
| Weighted average shs out | 57.008 M 512.77 % | 9.303 M |
| EPS diluted | 0.00 99.18 % | -0.39 |
| Earnings per share | 0.00 99.18 % | -0.39 |
| Gross profit | 18.772 K -96.38 % | 518.000 K |
| Income tax expense | -2.240 K -137.33 % | 6.000 K |
| Cost of revenue | 3.401 K -99.49 % | 673.000 K |
| General and administrative expenses | 0.000 -100.00 % | 1.925 M |
| Selling and marketing expenses | 0.000 | 0.000 |
| Other expenses | 0.000 100.00 % | -11.000 K |
| Operating expenses | 204.039 K -89.34 % | 1.914 M |
| Cost and expenses | 207.440 K -91.98 % | 2.587 M |
| Research and development expenses | 0.000 | 0.000 |
| Selling general and administrative expenses | 204.039 K -89.40 % | 1.925 M |
| Interest income | 0.000 -100.00 % | 20.000 K |
| Interest expense | 0.000 -100.00 % | 13.000 K |
| Depreciation and amortization | 1.086 K -99.71 % | 375.000 K |
| Operating income | -185.270 K 86.73 % | -1.396 M |
| Operating income ratio | -8.36 -612.86 % | -1.17 |
| Total other income expenses net | 3.000 100.00 % | -2.260 M |
| 2023-06-30 | 2003-09-30 |
| 2023-06-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -2.015 K 99.40 % | -337.183 K 44.27 % | -605.082 K 51.06 % | -1.236 M -77.64 % | -696.043 K -76 388.24 % | -910.000 -100.47 % | 194.397 K 229.47 % | -150.145 K -156.33 % | 266.557 K 730.73 % | 32.087 K 107.02 % | -456.945 K -453.58 % | 129.233 K 2 222.25 % | 5.565 K -96.03 % | 140.217 K 899.27 % | 14.032 K -90.59 % | 149.116 K 6 505.33 % | -2.328 K -122.38 % | 10.400 K -97.71 % | 453.912 K 19.41 % | 380.123 K -0.41 % | 381.705 K 2 220.58 % | -18.000 K -109.23 % | 195.000 K 12.72 % | 173.000 K 17 200.00 % | 1.000 K -99.59 % | 241.000 K 2 510.00 % | -10.000 K -400.00 % | -2.000 K 86.67 % | -15.000 K 31.82 % | -22.000 K 78.43 % | -102.000 K 82.83 % | -594.000 K 45.20 % | -1.084 M -50.97 % | -718.000 K -427.85 % | 219.000 K 114.61 % | -1.499 M -547.46 % | 335.000 K 149.63 % | -675.000 K 24.58 % | -895.000 K |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.713 K -86.43 % | 454.763 K -42.57 % | 791.813 K -18.51 % | 971.713 K 337.71 % | 222.000 K | 0.000 -100.00 % | 162.000 K | 0.000 -100.00 % | 163.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K 4.55 % | 22.000 K -97.71 % | 962.000 K -11.74 % | 1.090 M -6.28 % | 1.163 M -6.06 % | 1.238 M |
| Total debt | 0.000 | 0.000 | 0.000 -100.00 % | 18.000 K 0.00 % | 18.000 K | 0.000 -100.00 % | 223.905 K 32.49 % | 169.000 K -46.46 % | 315.662 K 99.41 % | 158.300 K -45.98 % | 293.027 K 79.74 % | 163.027 K 21.64 % | 134.027 K -48.38 % | 259.647 K 143.74 % | 106.527 K -48.91 % | 208.527 K 183.61 % | 73.527 K -1.61 % | 74.727 K -84.13 % | 470.937 K 16.42 % | 404.514 K -4.17 % | 422.114 K 42.61 % | 296.000 K 4.59 % | 283.000 K 25.78 % | 225.000 K 22 400.00 % | 1.000 K -99.70 % | 336.000 K | 0.000 | 0.000 -100.00 % | 3.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 137.000 K | 0.000 -100.00 % | 900.000 K | 0.000 -100.00 % | 635.000 K | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 2.650 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -37.479 M -1.14 % | -37.058 M -0.76 % | -36.778 M -1.86 % | -36.108 M -1.65 % | -35.521 M -1.15 % | -35.116 M -1.05 % | -34.752 M -0.94 % | -34.430 M -1.48 % | -33.927 M -1.20 % | -33.524 M -1.64 % | -32.982 M -3.33 % | -31.920 M -3.66 % | -30.793 M -0.07 % | -30.771 M -2.40 % | -30.049 M -2.61 % | -29.284 M -2.16 % | -28.665 M -3.23 % | -27.767 M -1.92 % | -27.244 M -3.64 % | -26.287 M -1.89 % | -25.800 M -0.49 % | -25.674 M -1.70 % | -25.246 M -2.29 % | -24.681 M -2.59 % | -24.057 M -3.84 % | -23.168 M -1.45 % | -22.836 M -1.00 % | -22.611 M -0.74 % | -22.444 M -1.27 % | -22.163 M -2.38 % | -21.647 M -1.40 % | -21.349 M -3.16 % | -20.695 M -12.24 % | -18.438 M -10.71 % | -16.654 M -43.03 % | -11.644 M -13.77 % | -10.235 M -83.69 % | -5.572 M -62.50 % | -3.429 M |
| Common stock | 570.078 K 0.00 % | 570.078 K 1.36 % | 562.441 K 1.93 % | 551.773 K 24.78 % | 442.183 K -86.89 % | 3.374 M 4.65 % | 3.224 M 1.58 % | 3.174 M 52.68 % | 2.079 M 7.95 % | 1.925 M 8.25 % | 1.779 M 64.37 % | 1.082 M 38.03 % | 783.998 K 25.41 % | 625.163 K 5.59 % | 592.086 K 3.85 % | 570.136 K 2.92 % | 553.961 K 17.63 % | 470.924 K 12.88 % | 417.178 K 1.61 % | 410.577 K -7.31 % | 442.977 K 27.66 % | 347.000 K 20.07 % | 289.000 K 26.20 % | 229.000 K 80.31 % | 127.000 K 18.69 % | 107.000 K 21.59 % | 88.000 K -96.87 % | 2.808 M 0.61 % | 2.791 M 1.09 % | 2.761 M 0.00 % | 2.761 M 0.00 % | 2.761 M 0.00 % | 2.761 M 0.04 % | 2.760 M -0.04 % | 2.761 M 0.04 % | 2.760 M 24.83 % | 2.211 M 1.14 % | 2.186 M 1.20 % | 2.160 M |
| Total equity | -314.846 K -386.14 % | 110.033 K -71.19 % | 381.926 K -63.12 % | 1.035 M 106.10 % | 502.427 K 194.12 % | -533.840 K 26.58 % | -727.077 K -81.78 % | -399.980 K 55.16 % | -891.929 K -8.59 % | -821.386 K -27.17 % | -645.884 K -419.60 % | -124.305 K 87.81 % | -1.020 M 49.40 % | -2.015 M -18.11 % | -1.706 M -10.30 % | -1.547 M -33.08 % | -1.162 M -11.32 % | -1.044 M -2.57 % | -1.018 M -439.06 % | -188.838 K -74.29 % | -108.346 K 65.27 % | -312.000 K 32.61 % | -463.000 K -4.28 % | -444.000 K 56.77 % | -1.027 M -187.68 % | -357.000 K 12.93 % | -410.000 K 5.96 % | -436.000 K 14.68 % | -511.000 K -84.48 % | -277.000 K -279.45 % | -73.000 K -132.59 % | 224.000 K -74.52 % | 879.000 K -71.96 % | 3.135 M -36.83 % | 4.963 M -50.40 % | 10.006 M -3.89 % | 10.411 M -29.46 % | 14.758 M -11.60 % | 16.695 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 K 0.00 % | 133.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 K | 0.000 -100.00 % | 16.000 K -85.32 % | 109.000 K -35.12 % | 168.000 K |
| Long term debt | 0.000 | 0.000 | 0.000 -100.00 % | 18.000 K 0.00 % | 18.000 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 | 0.000 | 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 % | 3.000 K | 0.000 -100.00 % | 134.000 K | 0.000 -100.00 % | 142.000 K | 0.000 | 0.000 |
| Total non current liabilities | 0.000 -100.00 % | 264.183 K | 0.000 -100.00 % | 18.000 K 0.00 % | 18.000 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 | 0.000 -100.00 % | 160.000 K -19.19 % | 198.000 K -0.50 % | 199.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K -88.89 % | 27.000 K -82.80 % | 157.000 K 13.77 % | 138.000 K -12.66 % | 158.000 K 44.95 % | 109.000 K -35.12 % | 168.000 K |
| Other current liabilities | 0.000 | 0.000 -100.00 % | 165.327 K | 0.000 -100.00 % | 75.953 K | 0.000 -100.00 % | 216.916 K | 0.000 -100.00 % | 230.013 K | 0.000 -100.00 % | 559.666 K | 0.000 -100.00 % | 713.454 K | 0.000 -100.00 % | 1.214 M | 0.000 100.00 % | -78.879 K | 0.000 -100.00 % | 645.260 K | 0.000 -100.00 % | 589.538 K | 0.000 -100.00 % | 808.000 K 161.49 % | 309.000 K -68.11 % | 969.000 K | 0.000 -100.00 % | 166.000 K | 0.000 -100.00 % | 166.000 K | 0.000 -100.00 % | 143.000 K | 0.000 -100.00 % | 288.000 K -78.20 % | 1.321 M 46.45 % | 902.000 K -69.24 % | 2.932 M 300.00 % | 733.000 K -63.50 % | 2.008 M 7.09 % | 1.875 M |
| 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 | 0.000 | 0.000 -100.00 % | 965.061 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 223.905 K 32.49 % | 169.000 K -46.46 % | 315.662 K 99.41 % | 158.300 K -45.98 % | 293.027 K 79.74 % | 163.027 K 21.64 % | 134.027 K -48.38 % | 259.647 K 143.74 % | 106.527 K -48.91 % | 208.527 K 183.61 % | 73.527 K -1.61 % | 74.727 K -84.13 % | 470.937 K 16.42 % | 404.514 K -4.17 % | 422.114 K 42.61 % | 296.000 K 4.59 % | 283.000 K 25.78 % | 225.000 K 22 400.00 % | 1.000 K -99.70 % | 336.000 K | 0.000 | 0.000 -100.00 % | 3.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 134.000 K | 0.000 -100.00 % | 766.000 K | 0.000 -100.00 % | 493.000 K | 0.000 | 0.000 |
| Total current liabilities | 339.100 K 28.36 % | 264.183 K -4.01 % | 275.221 K 10.79 % | 248.428 K 15.97 % | 214.221 K -61.04 % | 549.912 K -29.46 % | 779.534 K -5.00 % | 820.531 K -17.11 % | 989.909 K -0.01 % | 990.048 K -32.79 % | 1.473 M -2.45 % | 1.510 M 13.03 % | 1.336 M -39.33 % | 2.202 M 17.07 % | 1.881 M 8.64 % | 1.731 M 22.81 % | 1.410 M -0.33 % | 1.415 M -18.23 % | 1.730 M 7.10 % | 1.615 M 1.72 % | 1.588 M 5.17 % | 1.510 M -3.76 % | 1.569 M 117.61 % | 721.000 K -41.43 % | 1.231 M 87.94 % | 655.000 K 54.85 % | 423.000 K -17.70 % | 514.000 K -14.33 % | 600.000 K 38.89 % | 432.000 K 63.02 % | 265.000 K -48.74 % | 517.000 K 1.17 % | 511.000 K -61.32 % | 1.321 M -38.21 % | 2.138 M -27.08 % | 2.932 M 53.51 % | 1.910 M -4.88 % | 2.008 M 7.09 % | 1.875 M |
| Total liabilities | 339.100 K 28.36 % | 264.183 K -4.01 % | 275.221 K 3.30 % | 266.428 K 14.73 % | 232.221 K -57.77 % | 549.912 K -29.46 % | 779.534 K -5.00 % | 820.531 K -17.11 % | 989.909 K -0.01 % | 990.048 K -32.79 % | 1.473 M -2.45 % | 1.510 M 13.03 % | 1.336 M -39.33 % | 2.202 M 17.07 % | 1.881 M 8.64 % | 1.731 M 22.81 % | 1.410 M -0.33 % | 1.415 M -18.23 % | 1.730 M 7.10 % | 1.615 M -7.59 % | 1.748 M 2.34 % | 1.708 M -3.39 % | 1.768 M 145.21 % | 721.000 K -41.43 % | 1.231 M 87.94 % | 655.000 K 54.85 % | 423.000 K -17.70 % | 514.000 K -14.33 % | 600.000 K 38.89 % | 432.000 K 63.02 % | 265.000 K -48.74 % | 517.000 K 0.58 % | 514.000 K -61.87 % | 1.348 M -41.26 % | 2.295 M -25.24 % | 3.070 M 48.45 % | 2.068 M -2.31 % | 2.117 M 3.62 % | 2.043 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.713 K -86.43 % | 454.763 K -42.57 % | 791.813 K -18.51 % | 971.713 K 337.71 % | 222.000 K 196.00 % | 75.000 K -53.70 % | 162.000 K -0.61 % | 163.000 K 0.00 % | 163.000 K 200.62 % | -162.000 K | 0.000 100.00 % | -568.000 K | 0.000 100.00 % | -102.000 K | 0.000 100.00 % | -1.221 M -5 408.70 % | 23.000 K 103.49 % | -659.000 K -168.50 % | 962.000 K 21.77 % | 790.000 K -32.07 % | 1.163 M -6.06 % | 1.238 M |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 163.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 22.000 K | 0.000 -100.00 % | 1.090 M | 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 -100.00 % | 18.914 K | 0.000 -100.00 % | 56.728 K | 0.000 -100.00 % | 94.541 K | 0.000 -100.00 % | 132.355 K -83.07 % | 782.000 K -0.89 % | 789.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.475 M -48.20 % | 4.778 M | 0.000 -100.00 % | 8.686 M -30.42 % | 12.483 M -11.32 % | 14.076 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 94.947 K | 0.000 -100.00 % | 407.987 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 % | 8.390 M | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.000 | 0.000 -100.00 % | 11.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.914 K -49.99 % | 37.821 K -33.33 % | 56.728 K -66.74 % | 170.581 K -9.98 % | 189.488 K -63.66 % | 521.435 K -3.50 % | 540.342 K -30.90 % | 782.000 K -0.89 % | 789.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.475 M -48.20 % | 4.778 M -43.05 % | 8.390 M -3.41 % | 8.686 M -30.42 % | 12.483 M -11.32 % | 14.076 M |
| Property plant equipment net | 4.345 K -33.34 % | 6.518 K -4.54 % | 6.828 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.000 K 0.00 % | 8.000 K 700.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -99.34 % | 152.000 K | 0.000 -100.00 % | 550.000 K 1 618.75 % | 32.000 K 300.00 % | 8.000 K -27.27 % | 11.000 K 37.50 % | 8.000 K -98.39 % | 497.000 K -34.00 % | 753.000 K -17.43 % | 912.000 K -9.79 % | 1.011 M 17.29 % | 862.000 K -21.49 % | 1.098 M |
| Total non current assets | 4.346 K -33.33 % | 6.519 K -4.54 % | 6.829 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.000 0.00 % | 11.000 0.00 % | 11.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.914 K -49.99 % | 37.821 K -33.33 % | 56.728 K -75.58 % | 232.294 K -63.94 % | 644.251 K -50.94 % | 1.313 M -13.15 % | 1.512 M 49.41 % | 1.012 M 5.42 % | 960.000 K 488.96 % | 163.000 K -0.61 % | 164.000 K 0.00 % | 164.000 K 1.23 % | 162.000 K | 0.000 -100.00 % | 568.000 K 1 675.00 % | 32.000 K 300.00 % | 8.000 K -27.27 % | 11.000 K 37.50 % | 8.000 K -99.73 % | 2.995 M -46.07 % | 5.553 M -45.90 % | 10.264 M -4.85 % | 10.787 M -25.65 % | 14.508 M -11.60 % | 16.412 M |
| Other current assets | 0.000 -100.00 % | 30.514 K | 0.000 -100.00 % | 47.475 K | 0.000 -100.00 % | 15.161 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.250 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.692 M 18.24 % | 1.431 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 2.015 K -99.40 % | 337.183 K -44.27 % | 605.082 K -51.76 % | 1.254 M 75.68 % | 714.043 K 78 366.26 % | 910.000 -96.92 % | 29.508 K -90.75 % | 319.146 K 549.93 % | 49.105 K -61.09 % | 126.213 K -83.17 % | 749.972 K 2 119.25 % | 33.794 K -73.69 % | 128.462 K 7.56 % | 119.430 K 29.12 % | 92.495 K 55.69 % | 59.411 K -21.68 % | 75.855 K 17.92 % | 64.327 K 277.84 % | 17.025 K -30.20 % | 24.391 K -39.64 % | 40.409 K -87.13 % | 314.000 K 256.82 % | 88.000 K 69.23 % | 52.000 K | 0.000 -100.00 % | 95.000 K 850.00 % | 10.000 K 400.00 % | 2.000 K -88.89 % | 18.000 K -18.18 % | 22.000 K -78.43 % | 102.000 K -82.83 % | 594.000 K -51.35 % | 1.221 M 70.06 % | 718.000 K 5.43 % | 681.000 K -54.57 % | 1.499 M 399.67 % | 300.000 K -55.56 % | 675.000 K -24.58 % | 895.000 K |
| Cash and short term investments | 2.015 K -99.40 % | 337.183 K -44.27 % | 605.082 K -51.76 % | 1.254 M 75.68 % | 714.043 K 78 366.26 % | 910.000 -96.92 % | 29.508 K -90.75 % | 319.146 K 549.93 % | 49.105 K -61.09 % | 126.213 K -83.17 % | 749.972 K 2 119.25 % | 33.794 K -73.69 % | 128.462 K 7.56 % | 119.430 K 29.12 % | 92.495 K 55.69 % | 59.411 K -21.68 % | 75.855 K 17.92 % | 64.327 K 277.84 % | 17.025 K -30.20 % | 24.391 K -39.64 % | 40.409 K -87.13 % | 314.000 K 256.82 % | 88.000 K 69.23 % | 52.000 K | 0.000 -100.00 % | 95.000 K 850.00 % | 10.000 K 400.00 % | 2.000 K -88.89 % | 18.000 K -18.18 % | 22.000 K -78.43 % | 102.000 K -82.83 % | 594.000 K -51.35 % | 1.221 M 70.06 % | 718.000 K 5.43 % | 681.000 K -54.57 % | 1.499 M 399.67 % | 300.000 K -55.56 % | 675.000 K -24.58 % | 895.000 K |
| Total current assets | 19.908 K -94.59 % | 367.697 K -43.46 % | 650.318 K -50.05 % | 1.302 M 77.22 % | 734.647 K 4 471.26 % | 16.071 K -69.36 % | 52.456 K -87.53 % | 420.540 K 329.26 % | 97.969 K -41.91 % | 168.651 K -79.61 % | 827.109 K -40.31 % | 1.386 M 338.09 % | 316.298 K 69.11 % | 187.032 K 19.91 % | 155.972 K 6.23 % | 146.831 K -23.06 % | 190.838 K 38.12 % | 138.167 K 103.93 % | 67.753 K -40.16 % | 113.217 K -11.27 % | 127.604 K -66.77 % | 384.000 K 11.30 % | 345.000 K 202.63 % | 114.000 K 185.00 % | 40.000 K -70.15 % | 134.000 K 930.77 % | 13.000 K -83.33 % | 78.000 K -12.36 % | 89.000 K -27.64 % | 123.000 K -33.15 % | 184.000 K -74.79 % | 730.000 K -47.29 % | 1.385 M -6.92 % | 1.488 M -12.73 % | 1.705 M -39.37 % | 2.812 M 66.19 % | 1.692 M -28.52 % | 2.367 M 1.76 % | 2.326 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 17.893 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 K | 0.000 -100.00 % | 18.000 K | 0.000 -100.00 % | 102.000 K | 0.000 -100.00 % | 1.221 M | 0.000 -100.00 % | 681.000 K | 0.000 -100.00 % | 300.000 K | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -162.000 K | 0.000 100.00 % | -568.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 339.100 K 28.36 % | 264.183 K 206.50 % | 86.193 K -65.30 % | 248.428 K 80.26 % | 137.813 K -74.94 % | 549.912 K 74.27 % | 315.558 K -51.57 % | 651.530 K 158.23 % | 252.304 K -69.67 % | 831.748 K 149.17 % | 333.805 K -75.22 % | 1.347 M 309.90 % | 328.601 K -83.08 % | 1.942 M 398.14 % | 389.939 K -74.39 % | 1.523 M 310.22 % | 371.227 K -72.29 % | 1.340 M 229.96 % | 406.049 K -66.46 % | 1.211 M 196.92 % | 407.777 K -66.41 % | 1.214 M 153.97 % | 478.000 K 179.53 % | 171.000 K -34.48 % | 261.000 K -13.58 % | 302.000 K 17.51 % | 257.000 K -50.00 % | 514.000 K 19.26 % | 431.000 K -0.23 % | 432.000 K 254.10 % | 122.000 K -76.40 % | 517.000 K 480.90 % | 89.000 K | 0.000 -100.00 % | 470.000 K | 0.000 -100.00 % | 684.000 K | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 -100.00 % | 23.701 K | 0.000 -100.00 % | 455.000 | 0.000 -100.00 % | 23.155 K | 0.000 -100.00 % | 191.930 K | 0.000 -100.00 % | 286.496 K | 0.000 -100.00 % | 159.873 K | 0.000 -100.00 % | 170.865 K | 0.000 -100.00 % | 78.879 K | 0.000 -100.00 % | 207.708 K | 0.000 -100.00 % | 168.576 K | 0.000 | 0.000 -100.00 % | 16.000 K | 0.000 -100.00 % | 17.000 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 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 472.000 -89.76 % | 4.610 K -59.98 % | 11.518 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 44.000 K -42.86 % | 77.000 K -17.20 % | 93.000 K 244.44 % | 27.000 K -64.94 % | 77.000 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 33.944 M -7.24 % | 36.594 M 0.02 % | 36.586 M -0.01 % | 36.592 M 2.84 % | 35.581 M 14.01 % | 31.208 M 1.32 % | 30.801 M -0.18 % | 30.856 M -0.32 % | 30.956 M 0.58 % | 30.777 M 0.72 % | 30.557 M -0.51 % | 30.713 M 5.95 % | 28.989 M 3.05 % | 28.131 M 1.37 % | 27.751 M 2.15 % | 27.167 M 0.81 % | 26.949 M 2.65 % | 26.252 M 1.72 % | 25.809 M 0.47 % | 25.688 M 1.74 % | 25.248 M 0.93 % | 25.015 M 2.13 % | 24.494 M 2.02 % | 24.008 M 4.82 % | 22.903 M 0.88 % | 22.704 M 1.64 % | 22.338 M 15.34 % | 19.367 M 1.18 % | 19.142 M 0.09 % | 19.125 M 1.66 % | 18.813 M 0.01 % | 18.812 M -0.01 % | 18.813 M 0.00 % | 18.813 M 0.01 % | 18.812 M -0.01 % | 18.813 M 2.57 % | 18.342 M 1.24 % | 18.117 M 1.29 % | 17.887 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 65.000 K -1.52 % | 66.000 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 | 0.000 | 0.000 |
| Other liabilities | 0.000 100.00 % | -264.183 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 24.254 K -93.52 % | 374.216 K -43.05 % | 657.147 K -49.52 % | 1.302 M 77.22 % | 734.648 K 4 470.98 % | 16.072 K -69.36 % | 52.457 K -87.53 % | 420.551 K 329.22 % | 97.980 K -41.91 % | 168.662 K -79.61 % | 827.110 K -40.31 % | 1.386 M 338.09 % | 316.299 K 69.11 % | 187.033 K 6.95 % | 174.886 K -5.29 % | 184.652 K -25.41 % | 247.566 K -33.17 % | 370.461 K -47.97 % | 712.004 K -50.09 % | 1.426 M -13.00 % | 1.640 M 17.45 % | 1.396 M 6.97 % | 1.305 M 371.12 % | 277.000 K 35.78 % | 204.000 K -31.54 % | 298.000 K 2 192.31 % | 13.000 K -83.33 % | 78.000 K -12.36 % | 89.000 K -42.58 % | 155.000 K -19.27 % | 192.000 K -74.09 % | 741.000 K -46.81 % | 1.393 M -68.93 % | 4.483 M -38.23 % | 7.258 M -44.49 % | 13.076 M 4.78 % | 12.479 M -26.05 % | 16.875 M -9.94 % | 18.738 M |
| 2023-06-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 |
| 2023-06-30 | 2003-09-30 | |
|---|---|---|
| Deferred income tax | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 |
| Change in working capital | 120.753 K 265.42 % | -73.000 K |
| Accounts receivables | 64.019 K | 0.000 |
| Inventory | 0.000 | 0.000 |
| Accounts payables | 56.734 K | 0.000 |
| Other working capital | 0.000 | 0.000 |
| Other non cash items | -2.244 K -100.06 % | 3.569 M |
| Net cash provided by operating activities | -63.428 K 93.88 % | -1.036 M |
| Investments in property plant and equipment | 0.000 100.00 % | -6.000 K |
| Acquisitions net | 0.000 100.00 % | -315.000 K |
| Purchases of investments | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 |
| Other investing activites | 0.000 -100.00 % | 315.000 K |
| Net cash used for investing activites | 0.000 100.00 % | -6.000 K |
| Debt repayment | 0.000 | 0.000 |
| Common stock issued | 0.000 -100.00 % | 8.130 M |
| Common stock repurchased | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 |
| Other financing activites | 0.000 -100.00 % | 6.494 M |
| Net cash used provided by financing activities | 0.000 -100.00 % | 6.494 M |
| Effect of forex changes on cash | 0.000 | 0.000 |
| Net change in cash | -335.168 K -106.15 % | 5.452 M |
| Cash at beginning of period | 337.183 K 107.01 % | -4.809 M |
| Cash at end of period | 2.015 K -99.69 % | 643.000 K |
| Operating cash flow | -63.428 K 93.88 % | -1.036 M |
| Capital expenditure | 0.000 100.00 % | -6.000 K |
| Free CashFlow | -63.428 K 93.91 % | -1.042 M |
| 2023 | 2003 |