
Chineseworldnet.Com Inc. CWNOF
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 158.752 K -83.07 % | 937.781 K -24.62 % | 1.244 M -25.78 % | 1.676 M -3.29 % | 1.733 M 91.18 % | 906.455 K -10.34 % | 1.011 M -23.76 % | 1.326 M 106.10 % | 643.370 K 20.59 % | 533.521 K 9.39 % | 487.710 K 97.22 % | 247.293 K |
Net income | -66.158 K -6.72 % | -61.991 K 82.78 % | -360.000 K -779.01 % | -40.955 K 10.13 % | -45.570 K -230.60 % | 34.894 K 722.77 % | -5.603 K 97.58 % | -231.953 K -515.16 % | -37.706 K 77.53 % | -167.809 K 71.84 % | -596.000 K -21.63 % | -490.000 K -475.87 % | -85.088 K -142.77 % | 198.966 K 5.41 % | 188.746 K 157.37 % | -329.000 K 65.37 % | -950.000 K -976.76 % | 108.354 K 151.60 % | -210.000 K -169.13 % | -78.030 K 18.67 % | -95.946 K 41.14 % | -163.000 K |
Income before tax | -66.158 K -6.72 % | -61.991 K 82.78 % | -360.000 K -779.01 % | -40.955 K 10.13 % | -45.570 K -230.60 % | 34.894 K 722.77 % | -5.603 K 97.58 % | -231.953 K -515.16 % | -37.706 K 77.53 % | -167.809 K 72.31 % | -606.000 K -16.99 % | -518.000 K -550.37 % | -79.647 K -141.35 % | 192.626 K 1.83 % | 189.169 K 147.06 % | -402.000 K 57.68 % | -950.000 K -1 654.94 % | -54.133 K | 0.000 | 0.000 | 0.000 | 0.000 |
Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -3.82 -591.07 % | -0.55 -762.74 % | -0.06 -155.71 % | 0.11 5.29 % | 0.11 124.61 % | -0.44 52.80 % | -0.94 -2 201.72 % | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | 0.000 | 0.000 -100.00 % | 167.032 K 366.79 % | -62.609 K 4.65 % | -65.659 K 9.73 % | -72.736 K -145.45 % | -29.634 K 66.70 % | -88.987 K -6.25 % | -83.755 K -193.69 % | 89.392 K 160.81 % | -147.000 K 41.20 % | -250.000 K 29.38 % | -354.000 K -269.75 % | 208.544 K -4.46 % | 218.289 K 158.84 % | -371.000 K 59.72 % | -921.000 K -1 311.06 % | 76.049 K 137.28 % | -204.000 K -201.65 % | -67.627 K 3.40 % | -70.007 K 55.41 % | -157.000 K |
Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -3.75 -618.51 % | -0.52 -663.92 % | -0.07 -157.62 % | 0.12 9.00 % | 0.11 130.01 % | -0.36 61.37 % | -0.94 -1 249.92 % | 0.08 125.03 % | -0.33 -123.18 % | -0.15 25.66 % | -0.20 70.15 % | -0.66 |
Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.93 -247.34 % | -0.27 6.32 % | -0.28 -328.70 % | 0.12 -1.22 % | 0.13 130.78 % | -0.41 55.07 % | -0.91 -1 688.39 % | 0.06 118.09 % | -0.32 -150.15 % | -0.13 11.69 % | -0.14 77.39 % | -0.63 |
Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 27.55 % | 0.78 -15.02 % | 0.92 1.97 % | 0.90 9.90 % | 0.82 -1.29 % | 0.83 |
Weighted average shs out dil | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M -3.99 % | 11.405 M 4.89 % | 10.873 M 1.62 % | 10.700 M 0.00 % | 10.700 M 17.53 % | 9.104 M 11.02 % | 8.200 M 0.00 % | 8.200 M 2.44 % | 8.004 M 0.05 % | 8.000 M |
Weighted average shs out | 6.615 M 6.71 % | 6.199 M -43.39 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M 0.00 % | 10.950 M -3.99 % | 11.405 M 4.89 % | 10.873 M 1.62 % | 10.700 M 0.00 % | 10.700 M 18.73 % | 9.012 M 9.91 % | 8.200 M 0.00 % | 8.200 M 2.44 % | 8.004 M 0.05 % | 8.000 M |
EPS diluted | -0.01 -75.44 % | -0.01 82.67 % | -0.03 -789.19 % | 0.00 11.90 % | 0.00 -231.25 % | 0.00 740.00 % | 0.00 97.50 % | -0.02 -566.67 % | 0.00 85.00 % | -0.02 60.00 % | -0.05 0.00 % | -0.05 -400.00 % | -0.01 -200.00 % | 0.01 -50.00 % | 0.02 166.67 % | -0.03 66.67 % | -0.09 -1 000.00 % | 0.01 133.33 % | -0.03 -200.00 % | -0.01 0.00 % | -0.01 50.98 % | -0.02 |
Earnings per share | -0.01 40.00 % | -0.01 69.60 % | -0.03 -789.19 % | 0.00 11.90 % | 0.00 -231.25 % | 0.00 740.00 % | 0.00 97.50 % | -0.02 -566.67 % | 0.00 85.00 % | -0.02 60.00 % | -0.05 0.00 % | -0.05 -400.00 % | -0.01 -200.00 % | 0.01 -50.00 % | 0.02 166.67 % | -0.03 66.67 % | -0.09 -1 000.00 % | 0.01 133.33 % | -0.03 -200.00 % | -0.01 0.00 % | -0.01 50.98 % | -0.02 |
Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 158.752 K -83.07 % | 937.781 K -24.62 % | 1.244 M -25.78 % | 1.676 M -3.29 % | 1.733 M 91.18 % | 906.455 K -10.34 % | 1.011 M -2.75 % | 1.040 M 75.15 % | 593.534 K 22.96 % | 482.708 K 20.22 % | 401.511 K 94.68 % | 206.243 K |
Income tax expense | 0.000 | 0.000 100.00 % | -298.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.857 K -92.17 % | 49.284 K -9.71 % | 54.586 K 151.01 % | -107.000 K | 0.000 -100.00 % | 54.612 K 200.72 % | -54.221 K | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 -100.00 % | 286.439 K 474.76 % | 49.836 K -1.92 % | 50.813 K -41.05 % | 86.199 K 109.99 % | 41.050 K |
General and administrative expenses | 66.316 K 3.83 % | 63.872 K 3.94 % | 61.453 K -0.25 % | 61.605 K 5.09 % | 58.621 K 8.65 % | 53.955 K -6.08 % | 57.446 K 0.90 % | 56.936 K -1.50 % | 57.805 K 47.41 % | 39.214 K -86.54 % | 291.257 K -72.37 % | 1.054 M -25.56 % | 1.416 M 5.99 % | 1.336 M -0.89 % | 1.348 M 4.50 % | 1.290 M -19.58 % | 1.604 M | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 14.647 K -82.33 % | 82.907 K -61.06 % | 212.930 K -21.48 % | 271.164 K 24.66 % | 217.519 K 65.28 % | 131.604 K -9.18 % | 144.906 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -147.000 K 26.13 % | -199.000 K 48.31 % | -385.000 K -660.13 % | 68.734 K -59.00 % | 167.633 K 132.55 % | -515.000 K 30.12 % | -737.000 K -1 069.11 % | 76.049 K 137.28 % | -204.000 K -201.65 % | -67.627 K 3.40 % | -70.007 K 55.41 % | -157.000 K |
Operating expenses | 66.316 K 3.83 % | 63.872 K 3.94 % | 61.453 K -0.25 % | 61.605 K 5.09 % | 58.621 K 8.65 % | 53.955 K -6.08 % | 57.446 K 0.90 % | 56.936 K -1.50 % | 57.805 K 47.41 % | 39.214 K -75.30 % | 158.752 K -83.07 % | 937.781 K -24.62 % | 1.244 M -25.78 % | 1.676 M -3.29 % | 1.733 M 91.18 % | 906.455 K -10.34 % | 1.011 M -2.75 % | 1.040 M 75.15 % | 593.534 K 22.96 % | 482.708 K 20.22 % | 401.511 K 94.68 % | 206.243 K |
Cost and expenses | 66.316 K 3.83 % | 63.872 K 3.94 % | 61.453 K -0.25 % | 61.605 K 5.09 % | 58.621 K 8.65 % | 53.955 K -6.08 % | 57.446 K 0.90 % | 56.936 K -1.50 % | 57.805 K 47.41 % | 39.214 K -87.18 % | 305.904 K -74.25 % | 1.188 M -4.50 % | 1.244 M -25.78 % | 1.676 M -3.29 % | 1.733 M 91.18 % | 906.455 K -10.34 % | 1.011 M -23.76 % | 1.326 M 106.10 % | 643.370 K 20.59 % | 533.521 K 9.39 % | 487.710 K 97.22 % | 247.293 K |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 66.316 K 3.83 % | 63.872 K 3.94 % | 61.453 K -0.25 % | 61.605 K 5.09 % | 58.621 K 8.65 % | 53.955 K -6.08 % | 57.446 K 0.90 % | 56.936 K -1.50 % | 57.805 K 47.41 % | 39.214 K -87.18 % | 305.904 K -74.25 % | 1.188 M -27.07 % | 1.629 M 1.37 % | 1.607 M 2.62 % | 1.566 M 10.20 % | 1.421 M -18.71 % | 1.748 M 81.42 % | 963.506 K 20.88 % | 797.109 K 44.84 % | 550.335 K 16.72 % | 471.518 K 29.92 % | 362.941 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 208.000 -82.65 % | 1.199 K | 0.000 -100.00 % | 42.042 K | 0.000 -100.00 % | 11.000 -99.98 % | 48.212 K 136.45 % | 20.390 K -46.02 % | 37.775 K 0.28 % | 37.671 K 24.43 % | 30.274 K -0.21 % | 30.337 K -49.93 % | 60.584 K 74.29 % | 34.761 K 314.41 % | 8.388 K 45.55 % | 5.763 K 1 432.71 % | 376.000 -77.76 % | 1.691 K |
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 -100.00 % | 2.500 K -83.33 % | 15.000 K 0.00 % | 15.000 K 19.40 % | 12.563 K 44.77 % | 8.678 K 0.28 % | 8.654 K 57.20 % | 5.505 K 429.84 % | 1.039 K |
Depreciation and amortization | 66.316 K 3.83 % | 63.872 K -72.05 % | 228.485 K 270.89 % | 61.605 K 5.09 % | 58.621 K 8.65 % | 53.955 K -6.08 % | 57.446 K 0.90 % | 56.936 K -1.50 % | 57.805 K 47.41 % | 39.214 K 907.87 % | -4.854 K -162.42 % | 7.776 K -48.90 % | 15.216 K -4.41 % | 15.918 K -40.20 % | 26.620 K 61.79 % | 16.453 K 15.63 % | 14.229 K 105.53 % | 6.923 K 10.40 % | 6.271 K -22.43 % | 8.084 K 19.16 % | 6.784 K -11.20 % | 7.640 K |
Operating income | -66.316 K -3.83 % | -63.872 K -3.94 % | -61.453 K 0.25 % | -61.605 K -5.09 % | -58.621 K 19.41 % | -72.736 K -26.62 % | -57.446 K -0.90 % | -56.936 K 1.50 % | -57.805 K -47.41 % | -39.214 K 72.38 % | -142.000 K 44.96 % | -258.000 K 30.27 % | -370.000 K -11 831.63 % | -3.101 K -102.49 % | 124.771 K 122.98 % | -543.000 K 29.02 % | -765.000 K -1 206.67 % | 69.126 K 132.92 % | -210.000 K -177.37 % | -75.711 K 1.41 % | -76.791 K 53.18 % | -164.000 K |
Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.89 -225.13 % | -0.28 7.50 % | -0.30 -15 975.10 % | 0.00 -102.57 % | 0.07 112.02 % | -0.60 20.83 % | -0.76 -1 551.48 % | 0.05 115.97 % | -0.33 -130.01 % | -0.14 9.87 % | -0.16 76.26 % | -0.66 |
Total other income expenses net | 158.000 -91.60 % | 1.881 K 100.63 % | -299.000 K -1 547.94 % | 20.650 K 58.23 % | 13.051 K | 0.000 -100.00 % | 51.843 K 129.62 % | -175.017 K -970.77 % | 20.099 K 115.63 % | -128.595 K 72.29 % | -464.000 K -78.46 % | -260.000 K -189.66 % | 289.997 K 48.16 % | 195.727 K 203.93 % | 64.398 K -54.35 % | 141.079 K 176.26 % | -185.000 K -50.09 % | -123.259 K -158.74 % | 209.846 K 177.17 % | 75.711 K -1.41 % | 76.791 K -53.27 % | 164.338 K |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | 0.000 -100.00 % | 218.629 K -18.46 % | 268.140 K 29.24 % | 207.473 K 373.36 % | -75.896 K 43.11 % | -133.409 K |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 0.000 -100.00 % | 218.629 K -18.46 % | 268.140 K 29.24 % | 207.473 K 38.06 % | 150.282 K 62.36 % | 92.562 K |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -4.380 M -1.53 % | -4.314 M -1.46 % | -4.252 M -9.25 % | -3.892 M -1.06 % | -3.851 M -1.20 % | -3.806 M |
Common stock | 10.950 K 0.00 % | 10.950 K 0.00 % | 10.950 K 0.00 % | 10.950 K 0.00 % | 10.950 K 0.00 % | 10.950 K |
Total equity | -186.249 K -55.09 % | -120.091 K -106.70 % | -58.100 K -119.24 % | 301.899 K -11.95 % | 342.854 K -11.73 % | 388.424 K |
Other non current liabilities | 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 |
Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other current liabilities | 254.629 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 -100.00 % | 218.629 K -18.46 % | 268.140 K 29.24 % | 207.473 K 38.06 % | 150.282 K 62.36 % | 92.562 K |
Total current liabilities | 271.609 K 12.18 % | 242.109 K -15.09 % | 285.120 K 27.03 % | 224.453 K 39.22 % | 161.217 K 55.77 % | 103.497 K |
Total liabilities | 271.609 K 12.18 % | 242.109 K -15.09 % | 285.120 K 27.03 % | 224.453 K 39.22 % | 161.217 K 55.77 % | 103.497 K |
Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 271.147 K | 0.000 |
Long term investments | 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 |
GoodWill | 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 |
Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 271.147 K | 0.000 |
Other current assets | 85.360 K -30.04 % | 122.018 K -46.25 % | 227.020 K -3.24 % | 234.625 K 3 377.99 % | 6.746 K 2 436.09 % | 266.000 |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 226.178 K 0.09 % | 225.971 K |
Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 226.178 K 0.09 % | 225.971 K |
Total current assets | 85.360 K -30.04 % | 122.018 K -46.25 % | 227.020 K -56.87 % | 526.352 K 125.98 % | 232.924 K -52.65 % | 491.921 K |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.970 K |
Net receivables | 0.000 | 0.000 | 0.000 -100.00 % | 291.727 K | 0.000 -100.00 % | 257.714 K |
Tax assets | 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 |
Account payables | 16.980 K -27.68 % | 23.480 K 38.28 % | 16.980 K 0.00 % | 16.980 K 55.28 % | 10.935 K 0.00 % | 10.935 K |
Tax payables | 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 |
Minority interest | 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 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 4.183 M 0.00 % | 4.183 M 0.00 % | 4.183 M 0.00 % | 4.183 M 0.00 % | 4.183 M 0.00 % | 4.183 M |
Deferred tax liabilities non current | 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 |
Total assets | 85.360 K -30.04 % | 122.018 K -46.25 % | 227.020 K -56.87 % | 526.352 K 4.42 % | 504.071 K 2.47 % | 491.921 K |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 72.658 K 13.81 % | 63.839 K 4.83 % | 60.896 K -1.04 % | 61.535 K 3.93 % | 59.210 K 9.83 % | 53.912 K |
Accounts receivables | 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 |
Accounts payables | 0.000 -100.00 % | 6.500 K | 0.000 -100.00 % | 6.045 K | 0.000 | 0.000 |
Other working capital | 72.658 K 26.72 % | 57.339 K -5.84 % | 60.896 K 9.74 % | 55.490 K -6.28 % | 59.210 K 9.83 % | 53.912 K |
Other non cash items | -6.500 K -251.73 % | -1.848 K -100.63 % | 291.728 K 1 584.92 % | -19.646 K -46.25 % | -13.433 K 83.07 % | -79.341 K |
Net cash provided by operating activities | 0.000 | 0.000 100.00 % | -7.376 K -889.72 % | 934.000 351.21 % | 207.000 -97.81 % | 9.465 K |
Investments in property plant and equipment | 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 |
Purchases of investments | 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 |
Other investing activites | 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 | 0.000 | 0.000 |
Debt repayment | 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 |
Common stock repurchased | 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 |
Other financing activites | 0.000 | 0.000 | 0.000 100.00 % | -226.178 K | 0.000 | 0.000 |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 100.00 % | -226.178 K | 0.000 | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 0.000 | 0.000 100.00 % | -7.376 K 96.73 % | -225.244 K -108 913.53 % | 207.000 -97.81 % | 9.465 K |
Cash at beginning of period | 0.000 | 0.000 -100.00 % | 934.000 -99.59 % | 226.178 K 0.09 % | 225.971 K 4.37 % | 216.506 K |
Cash at end of period | 0.000 | 0.000 100.00 % | -7.376 K -889.72 % | 934.000 -99.59 % | 226.178 K 0.09 % | 225.971 K |
Operating cash flow | 0.000 | 0.000 100.00 % | -7.376 K -889.72 % | 934.000 351.21 % | 207.000 -97.81 % | 9.465 K |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 100.00 % | -7.376 K -889.72 % | 934.000 351.21 % | 207.000 -97.81 % | 9.465 K |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2004-06-30 | |
---|---|---|---|---|---|---|---|---|
Revenue | 662.997 K 0.00 % | 662.998 K 106.10 % | 321.685 K 0.00 % | 321.686 K 20.59 % | 266.760 K 0.00 % | 266.760 K 9.39 % | 243.855 K 0.00 % | 243.855 K |
Net income | 54.177 K 0.00 % | 54.178 K 151.63 % | -104.942 K 0.00 % | -104.942 K -168.98 % | -39.015 K 0.00 % | -39.016 K 18.67 % | -47.973 K 0.00 % | -47.973 K |
Income before tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | -593.501 K -189.52 % | 662.998 K 224.82 % | -531.157 K -265.12 % | 321.686 K 193.89 % | -342.620 K -228.44 % | 266.760 K 862.11 % | -35.003 K 0.00 % | -35.003 K |
Net income ratio | 0.08 0.00 % | 0.08 125.05 % | -0.33 0.00 % | -0.33 -123.05 % | -0.15 0.00 % | -0.15 25.65 % | -0.20 0.00 % | -0.20 |
Ratio EBITDA | -0.90 -189.52 % | 1.00 160.56 % | -1.65 -265.12 % | 1.00 177.86 % | -1.28 -228.44 % | 1.00 796.66 % | -0.14 0.00 % | -0.14 |
Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.82 0.00 % | 0.82 |
Weighted average shs out dil | 9.970 M -7.99 % | 10.836 M 32.15 % | 8.200 M 0.00 % | 8.200 M 0.00 % | 8.200 M 0.00 % | 8.200 M 2.44 % | 8.004 M 0.00 % | 8.004 M |
Weighted average shs out | 9.924 M -8.41 % | 10.836 M 32.15 % | 8.200 M 0.00 % | 8.200 M 0.00 % | 8.200 M 0.00 % | 8.200 M 2.44 % | 8.004 M 0.00 % | 8.004 M |
EPS diluted | 0.01 4.00 % | 0.01 139.06 % | -0.01 0.00 % | -0.01 -166.67 % | 0.00 0.00 % | 0.00 | 0.00 | 0.00 |
Earnings per share | 0.01 4.00 % | 0.01 139.06 % | -0.01 0.00 % | -0.01 -166.67 % | 0.00 0.00 % | 0.00 | 0.00 | 0.00 |
Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 200.756 K 0.00 % | 200.756 K |
Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.100 K 0.00 % | 43.100 K |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 662.997 K 0.00 % | 662.998 K 106.10 % | 321.685 K 0.00 % | 321.686 K 20.59 % | 266.760 K 0.00 % | 266.760 K 862.11 % | -35.003 K 0.00 % | -35.003 K |
Operating expenses | 662.997 K 0.00 % | 662.998 K 106.10 % | 321.685 K 0.00 % | 321.686 K 20.59 % | 266.760 K 0.00 % | 266.760 K 32.88 % | 200.756 K 0.00 % | 200.756 K |
Cost and expenses | 662.997 K 0.00 % | 662.998 K 106.10 % | 321.685 K 0.00 % | 321.686 K 20.59 % | 266.760 K 0.00 % | 266.760 K 9.39 % | 243.855 K 0.00 % | 243.855 K |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 235.759 K 0.00 % | 235.759 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 188.000 0.00 % | 188.000 |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.753 K 0.00 % | 2.753 K |
Depreciation and amortization | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.392 K 0.00 % | 3.392 K |
Operating income | -593.501 K -189.52 % | 662.998 K 224.82 % | -531.157 K -265.12 % | 321.686 K 193.89 % | -342.620 K -228.44 % | 266.760 K 794.78 % | -38.395 K 0.00 % | -38.395 K |
Operating income ratio | -0.90 -189.52 % | 1.00 160.56 % | -1.65 -265.12 % | 1.00 177.86 % | -1.28 -228.44 % | 1.00 735.11 % | -0.16 0.00 % | -0.16 |
Total other income expenses net | 594.370 K 189.78 % | -662.000 K -224.58 % | 531.374 K 265.02 % | -322.000 K -193.92 % | 342.852 K 228.89 % | -266.000 K -792.78 % | 38.396 K 0.00 % | 38.396 K |
2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-12-31 | 2005-06-30 | 2004-12-31 | 2004-06-30 |
Net debt |
Total investments |
Total debt |
Accumulated other comprehensive income loss |
Retained earnings |
Common stock |
Total equity |
Other non current liabilities |
Long term debt |
Total non current liabilities |
Other current liabilities |
Deferred revenue |
Short term debt |
Total current liabilities |
Total liabilities |
Other non current assets |
Long term investments |
Intangible assets |
GoodWill |
Goodwill and intangible assets |
Property plant equipment net |
Total non current assets |
Other current assets |
Short term investments |
cash and cash equivalents |
Cash and short term investments |
Total current assets |
Inventory |
Net receivables |
Tax assets |
Other assets |
Account payables |
Tax payables |
Deferred revenue non current |
Minority interest |
Capital lease obligations |
Preferred stock |
Other total stockholders equity |
Deferred tax liabilities non current |
Other liabilities |
Total assets |
Deferred income tax |
Stock based compensation |
Change in working capital |
Accounts receivables |
Inventory |
Accounts payables |
Other working capital |
Other non cash items |
Net cash provided by operating activities |
Investments in property plant and equipment |
Acquisitions net |
Purchases of investments |
Sales maturities of investments |
Other investing activites |
Net cash used for investing activites |
Debt repayment |
Common stock issued |
Common stock repurchased |
Dividends paid |
Other financing activites |
Net cash used provided by financing activities |
Effect of forex changes on cash |
Net change in cash |
Cash at beginning of period |
Cash at end of period |
Operating cash flow |
Capital expenditure |
Free CashFlow |