DMKPQ

DMK Pharmaceuticals Corporation DMKPQ

Finances

2022 2021 2020 2019 2018 2017 2016
Revenue 4.756 M 115.34 % 2.209 M -20.45 % 2.777 M -87.44 % 22.114 M 46.58 % 15.087 M 15.40 % 13.073 M 101.94 % 6.474 M
Net income -26.478 M 42.22 % -45.828 M 7.21 % -49.391 M -79.52 % -27.513 M 29.47 % -39.007 M -52.73 % -25.539 M -31.39 % -19.437 M
Income before tax -26.197 M 24.28 % -34.600 M 3.47 % -35.844 M -27.30 % -28.156 M 30.09 % -40.275 M -55.63 % -25.878 M -7.77 % -24.012 M
Income before tax ratio -5.51 64.84 % -15.67 -21.35 % -12.91 -913.91 % -1.27 52.31 % -2.67 -34.86 % -1.98 46.63 % -3.71
EBITDA -23.575 M 23.04 % -30.634 M 8.57 % -33.506 M -33.65 % -25.070 M 32.28 % -37.018 M -63.92 % -22.584 M -6.21 % -21.263 M
Net income ratio -5.57 73.17 % -20.75 -16.64 % -17.79 -1 329.78 % -1.24 51.88 % -2.59 -32.35 % -1.95 34.93 % -3.00
Ratio EBITDA -4.96 64.26 % -13.87 -14.94 % -12.07 -964.44 % -1.13 53.80 % -2.45 -42.04 % -1.73 47.40 % -3.28
Gross profit ratio -0.61 71.14 % -2.11 -65.12 % -1.28 -539.42 % 0.29 100.49 % 0.15 -26.73 % 0.20 240.26 % -0.14
Weighted average shs out dil 2.141 M 3.95 % 2.059 M 85.84 % 1.108 M 45.63 % 760.913 K 36.28 % 558.364 K 37.87 % 404.990 K 61.99 % 250.011 K
Weighted average shs out 2.141 M 3.95 % 2.059 M 85.84 % 1.108 M 45.63 % 760.913 K 36.28 % 558.364 K 37.87 % 404.990 K 61.99 % 250.011 K
EPS diluted -12.37 44.40 % -22.25 50.08 % -44.57 -23.26 % -36.16 48.24 % -69.86 -10.78 % -63.06 18.89 % -77.75
Earnings per share -12.37 44.40 % -22.25 50.08 % -44.57 -23.26 % -36.16 48.24 % -69.86 -10.78 % -63.06 18.89 % -77.75
Gross profit -2.898 M 37.86 % -4.663 M -31.35 % -3.550 M -155.17 % 6.435 M 193.87 % 2.190 M -15.44 % 2.590 M 383.24 % -914.314 K
Income tax expense 2.000 K 151.26 % 796.000 -66.83 % 2.400 K 100.37 % -643.328 K 49.28 % -1.268 M -273.71 % -339.391 K 92.58 % -4.575 M
Cost of revenue 7.654 M 11.38 % 6.872 M 8.62 % 6.327 M -59.65 % 15.679 M 21.57 % 12.897 M 23.02 % 10.484 M 41.89 % 7.388 M
General and administrative expenses 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
Other expenses 0.000 0.000 0.000 -100.00 % 322.110 K 0.000 0.000 0.000
Operating expenses 22.161 M -19.14 % 27.406 M -2.57 % 28.129 M -22.80 % 36.438 M -14.35 % 42.542 M 55.93 % 27.282 M 12.32 % 24.290 M
Cost and expenses 29.815 M -13.02 % 34.278 M -0.52 % 34.456 M -33.89 % 52.116 M -5.99 % 55.439 M 46.80 % 37.766 M 19.22 % 31.678 M
Research and development expenses 10.380 M -7.84 % 11.262 M 40.08 % 8.040 M -27.10 % 11.028 M -44.00 % 19.693 M 161.64 % 7.527 M -22.38 % 9.697 M
Selling general and administrative expenses 11.781 M -27.02 % 16.144 M -19.64 % 20.090 M -19.92 % 25.088 M 9.80 % 22.849 M 15.66 % 19.756 M 35.38 % 14.593 M
Interest income 44.126 K 0.000 0.000 -100.00 % 175.772 K -28.37 % 245.403 K 140.04 % 102.233 K 1 001.06 % 9.285 K
Interest expense 0.000 -100.00 % 6.649 K 35.11 % 4.921 K -96.01 % 123.258 K -21.87 % 157.765 K -31.79 % 231.291 K 7.88 % 214.396 K
Depreciation and amortization 1.466 M 2.58 % 1.430 M -38.74 % 2.333 M -21.25 % 2.963 M -4.39 % 3.099 M 1.15 % 3.064 M 20.87 % 2.535 M
Operating income -25.059 M 21.86 % -32.069 M -1.23 % -31.680 M -5.59 % -30.003 M 25.65 % -40.352 M -63.42 % -24.693 M 2.03 % -25.204 M
Operating income ratio -5.27 63.71 % -14.52 -27.26 % -11.41 -740.96 % -1.36 49.28 % -2.67 -41.61 % -1.89 51.48 % -3.89
Total other income expenses net -1.138 M 55.01 % -2.530 M 39.24 % -4.164 M -448.61 % 1.195 M 1 448.94 % 77.118 K 107.08 % -1.089 M -191.36 % 1.192 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Net debt -738.802 K 96.72 % -22.558 M -788.46 % -2.539 M 46.34 % -4.732 M 71.65 % -16.689 M -25.80 % -13.266 M -676.23 % 2.302 M
Total investments 30.068 K 0.000 100.00 % -7.573 M -134.32 % -3.232 M 0.000 0.000 0.000
Total debt 342.562 K -50.53 % 692.433 K -83.55 % 4.210 M 3.21 % 4.079 M 57.90 % 2.583 M -49.02 % 5.067 M -31.51 % 7.398 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -2.230 K
Retained earnings -304.564 M -9.52 % -278.086 M -20.95 % -229.912 M -27.36 % -180.521 M -17.98 % -153.004 M -34.22 % -113.998 M -28.87 % -88.459 M
Common stock 15.051 K 0.26 % 15.012 K 59.08 % 9.437 K 51.36 % 6.235 K 30.41 % 4.781 K 41.91 % 3.369 K 51.08 % 2.230 K
Total equity -650.765 K -102.51 % 25.883 M 640.03 % 3.498 M -89.40 % 33.001 M -29.32 % 46.692 M 18.07 % 39.547 M 56.44 % 25.280 M
Other non current liabilities 7.491 K -92.48 % 99.655 K -97.78 % 4.483 M 47.65 % 3.036 M 0.000 0.000 0.000
Long term debt 0.000 -100.00 % 342.562 K -78.37 % 1.584 M 6.95 % 1.481 M 0.000 -100.00 % 2.583 M -15.78 % 3.067 M
Total non current liabilities 185.738 K -84.42 % 1.192 M -83.98 % 7.444 M 37.11 % 5.430 M 4 724.96 % 112.530 K -96.33 % 3.068 M -21.24 % 3.896 M
Other current liabilities 3.088 M -53.70 % 6.669 M -56.74 % 15.418 M 535.87 % 2.425 M -36.00 % 3.789 M 12.43 % 3.370 M 62.39 % 2.075 M
Deferred revenue 27.779 K -72.22 % 100.000 K 0.00 % 100.000 K -13.55 % 115.671 K -88.56 % 1.011 M 6 752.19 % 14.758 K -72.91 % 54.478 K
Short term debt 342.562 K -51.04 % 699.742 K -73.35 % 2.626 M 1.09 % 2.598 M 0.57 % 2.583 M 3.99 % 2.484 M -42.64 % 4.331 M
Total current liabilities 11.396 M 1.54 % 11.223 M -43.68 % 19.926 M 111.76 % 9.410 M -18.56 % 11.554 M 31.48 % 8.788 M 2.05 % 8.611 M
Total liabilities 11.582 M -6.71 % 12.415 M -54.64 % 27.370 M 84.44 % 14.839 M 27.20 % 11.666 M -1.60 % 11.856 M -5.20 % 12.507 M
Other non current assets 52.174 K -52.19 % 109.136 K -99.27 % 14.875 M 330.59 % 3.455 M -77.37 % 15.265 M -3.02 % 15.741 M -13.41 % 18.179 M
Long term investments 0.000 0.000 100.00 % -7.573 M -134.32 % -3.232 M 0.000 0.000 0.000
Intangible assets 0.000 0.000 -100.00 % 6.290 M -43.48 % 11.128 M 0.000 0.000 0.000
GoodWill 0.000 0.000 -100.00 % 868.412 K -88.63 % 7.641 M 0.00 % 7.641 M 0.00 % 7.641 M 0.00 % 7.641 M
Goodwill and intangible assets 0.000 0.000 -100.00 % 7.158 M -61.86 % 18.768 M 145.64 % 7.641 M 0.00 % 7.641 M 0.00 % 7.641 M
Property plant equipment net 1.607 M -46.18 % 2.985 M -13.92 % 3.468 M -74.39 % 13.541 M 37.22 % 9.868 M 50.43 % 6.560 M 33.95 % 4.897 M
Total non current assets 1.659 M -46.40 % 3.094 M -83.13 % 18.343 M -45.99 % 33.964 M 3.63 % 32.774 M 9.46 % 29.942 M -2.52 % 30.716 M
Other current assets 5.837 M 3.60 % 5.634 M 30.85 % 4.306 M 281.96 % 1.127 M -45.76 % 2.078 M 338.32 % 474.180 K 108.85 % 227.040 K
Short term investments 30.068 K 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.081 M -95.35 % 23.251 M 244.51 % 6.749 M -23.40 % 8.811 M -54.28 % 19.272 M 5.12 % 18.333 M 259.76 % 5.096 M
Cash and short term investments 1.111 M -95.22 % 23.251 M 244.51 % 6.749 M -23.40 % 8.811 M -54.28 % 19.272 M 5.12 % 18.333 M 259.76 % 5.096 M
Total current assets 9.272 M -73.66 % 35.204 M 181.09 % 12.524 M -9.75 % 13.877 M -45.76 % 25.584 M 19.21 % 21.462 M 203.55 % 7.070 M
Inventory 1.239 M 195.93 % 418.607 K -65.89 % 1.227 M -40.47 % 2.061 M -37.14 % 3.279 M 79.72 % 1.825 M 93.68 % 942.067 K
Net receivables 1.085 M -81.61 % 5.900 M 2 335.80 % 242.221 K -87.10 % 1.878 M 62.54 % 1.155 M 39.16 % 830.090 K 3.07 % 805.372 K
Tax assets 0.000 0.000 -100.00 % 415.000 K -71.02 % 1.432 M 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 7.937 M 111.44 % 3.754 M 110.89 % 1.780 M -58.29 % 4.268 M 2.32 % 4.171 M 42.88 % 2.919 M 35.74 % 2.151 M
Tax payables 0.000 0.000 -100.00 % 1.445 K -62.90 % 3.895 K 0.000 0.000 0.000
Deferred revenue non current 178.247 K -76.23 % 750.000 K -11.76 % 850.000 K 6.25 % 800.000 K 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 342.562 K -50.53 % 692.433 K -31.99 % 1.018 M -47.12 % 1.926 M 0.000 0.000 0.000
Preferred stock 157.303 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 62.000
Other total stockholders equity 303.741 M -0.07 % 303.954 M 30.23 % 233.400 M 9.31 % 213.516 M 6.92 % 199.691 M 30.06 % 153.542 M 35.00 % 113.736 M
Deferred tax liabilities non current 0.000 0.000 -100.00 % 527.530 K 368.79 % 112.530 K 0.00 % 112.530 K -76.80 % 485.002 K -41.46 % 828.556 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 10.931 M -71.46 % 38.298 M 24.07 % 30.867 M -35.48 % 47.841 M -18.02 % 58.358 M 13.53 % 51.403 M 36.04 % 37.786 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Deferred income tax 0.000 0.000 0.000 0.000 100.00 % -372.472 K -8.42 % -343.554 K 92.51 % -4.587 M
Stock based compensation -340.270 K -117.16 % 1.983 M -51.64 % 4.100 M -30.12 % 5.868 M 0.000 0.000 0.000
Change in working capital -1.341 M 87.58 % -10.799 M -254.85 % 6.974 M 1 231.29 % -616.420 K 90.58 % -6.544 M -1 340.10 % 527.698 K 116.98 % -3.107 M
Accounts receivables -269.444 K 96.19 % -7.066 M -2 275.12 % 324.840 K 143.59 % -745.149 K -76.99 % -421.013 K -380.45 % -87.628 K 75.86 % -363.000 K
Inventory -820.171 K -247.30 % -236.153 K 86.68 % -1.774 M -7 261.91 % 24.763 K 100.50 % -4.980 M -464.34 % -882.491 K -46 767.95 % 1.891 K
Accounts payables 3.934 M 106.12 % 1.909 M 591.43 % -388.375 K -167.60 % 574.510 K -32.10 % 846.123 K 44.11 % 587.152 K 134.40 % -1.707 M
Other working capital -4.185 M 22.57 % -5.406 M -161.35 % 8.811 M 1 972.42 % -470.544 K 76.34 % -1.989 M -318.39 % 910.665 K 187.64 % -1.039 M
Other non cash items 496.497 K -88.18 % 4.201 M 173.19 % 1.538 M 361.92 % -587.168 K -102.81 % 20.920 M 53.05 % 13.669 M 29.27 % 10.574 M
Net cash provided by operating activities -25.901 M 31.45 % -37.785 M -80.78 % -20.901 M -5.11 % -19.886 M 39.11 % -32.658 M -115.81 % -15.133 M 28.49 % -21.160 M
Investments in property plant and equipment -680.417 K 44.39 % -1.223 M -74.66 % -700.468 K 75.56 % -2.866 M 18.92 % -3.535 M -69.23 % -2.089 M -1 625.03 % -121.103 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.100 K -99.71 % 381.851 K
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 4.164 M 176.48 % 1.506 M 712.90 % -245.746 K 0.000 0.000 0.000 0.000
Net cash used for investing activites 3.484 M 1 132.21 % 282.737 K 129.88 % -946.214 K 66.99 % -2.866 M 18.92 % -3.535 M -69.32 % -2.088 M -900.76 % 260.747 K
Debt repayment 0.000 -100.00 % 1.765 M -44.68 % 3.192 M 742.46 % -496.790 K -1.82 % -487.905 K 79.07 % -2.331 M -239.12 % 1.675 M
Common stock issued 285.000 K -99.45 % 51.750 M 183.90 % 18.228 M 32.09 % 13.800 M -63.32 % 37.620 M 134.81 % 16.022 M 56.83 % 10.216 M
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 285.000 K -32.20 % 420.352 K 127.52 % -1.527 M -50.91 % -1.012 M 0.000 -100.00 % 16.767 M 67.28 % 10.023 M
Net cash used provided by financing activities 285.000 K -99.47 % 53.936 M 171.14 % 19.892 M 61.84 % 12.291 M -66.90 % 37.132 M 21.91 % 30.457 M 38.98 % 21.915 M
Effect of forex changes on cash -7.764 K -111.32 % 68.563 K 164.43 % -106.410 K 0.000 0.000 0.000 0.000
Net change in cash -22.139 M -234.16 % 16.502 M 900.40 % -2.062 M 80.29 % -10.461 M -1 214.13 % 938.940 K -92.91 % 13.237 M 1 203.99 % 1.015 M
Cash at beginning of period 23.251 M 244.51 % 6.749 M -23.40 % 8.811 M -54.28 % 19.272 M 5.12 % 18.333 M 259.76 % 5.096 M 24.88 % 4.081 M
Cash at end of period 1.111 M -95.22 % 23.251 M 244.51 % 6.749 M -23.40 % 8.811 M -54.28 % 19.272 M 5.12 % 18.333 M 259.76 % 5.096 M
Operating cash flow -25.901 M 31.45 % -37.785 M -80.78 % -20.901 M -5.11 % -19.886 M 39.11 % -32.658 M -115.81 % -15.133 M 28.49 % -21.160 M
Capital expenditure -680.417 K 44.39 % -1.223 M -74.66 % -700.468 K 75.56 % -2.866 M 18.92 % -3.535 M -69.23 % -2.089 M -1 625.03 % -121.103 K
Free CashFlow -26.581 M 31.86 % -39.009 M -80.58 % -21.602 M 5.06 % -22.752 M 37.14 % -36.193 M -110.16 % -17.222 M 19.08 % -21.281 M
2022 2021 2020 2019 2018 2017 2016
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30
Revenue 9.062 K 30.48 % 6.945 K -99.52 % 1.453 M -32.44 % 2.151 M 42.84 % 1.506 M 3 678.66 % 39.847 K -96.55 % 1.155 M 51.92 % 759.962 K -81.05 % 4.011 M
Net income -1.388 M 83.81 % -8.574 M 4.12 % -8.943 M -168.75 % -3.328 M 24.36 % -4.399 M 47.61 % -8.397 M 18.90 % -10.355 M 16.23 % -12.361 M -32.72 % -9.314 M
Income before tax -1.736 M 75.21 % -7.003 M 22.31 % -9.015 M -165.06 % -3.401 M 20.37 % -4.271 M 48.76 % -8.335 M 18.20 % -10.190 M -97.15 % -5.168 M 44.51 % -9.314 M
Income before tax ratio -191.60 81.00 % -1 008.41 -16 153.80 % -6.20 -292.33 % -1.58 44.25 % -2.84 98.64 % -209.19 -2 270.11 % -8.83 -29.78 % -6.80 -192.90 % -2.32
EBITDA -1.705 M 75.21 % -6.877 M -8.84 % -6.318 M -108.25 % -3.034 M 21.73 % -3.876 M 51.37 % -7.971 M -5.31 % -7.569 M -57.97 % -4.792 M 34.58 % -7.325 M
Net income ratio -153.17 87.59 % -1 234.57 -19 958.77 % -6.15 -297.80 % -1.55 47.04 % -2.92 98.61 % -210.74 -2 249.66 % -8.97 44.86 % -16.27 -600.53 % -2.32
Ratio EBITDA -188.11 81.00 % -990.14 -22 670.29 % -4.35 -208.25 % -1.41 45.20 % -2.57 98.71 % -200.04 -2 951.24 % -6.56 -3.98 % -6.30 -245.29 % -1.83
Gross profit ratio -36.59 41.59 % -62.63 -20 690.57 % -0.30 7.20 % -0.32 8.96 % -0.36 97.81 % -16.30 -5 987.17 % -0.27 57.23 % -0.63 -1 897.48 % 0.03
Weighted average shs out dil 7.066 M 174.99 % 2.569 M 17.62 % 2.185 M 1.96 % 2.143 M 0.00 % 2.143 M 0.11 % 2.140 M 0.13 % 2.137 M 0.49 % 2.127 M 0.00 % 2.127 M
Weighted average shs out 7.066 M 174.99 % 2.569 M 17.62 % 2.185 M 1.96 % 2.143 M 0.00 % 2.143 M 0.11 % 2.140 M 0.13 % 2.137 M 0.49 % 2.127 M 0.00 % 2.127 M
EPS diluted -0.20 94.01 % -3.34 18.34 % -4.09 -163.87 % -1.55 24.39 % -2.05 47.70 % -3.92 19.01 % -4.84 16.70 % -5.81 -32.65 % -4.38
Earnings per share -0.20 94.01 % -3.34 18.34 % -4.09 -163.87 % -1.55 24.39 % -2.05 47.70 % -3.92 19.01 % -4.84 16.70 % -5.81 -32.65 % -4.38
Gross profit -331.558 K 23.78 % -434.995 K 0.63 % -437.735 K 37.30 % -698.160 K -30.04 % -536.875 K 17.32 % -649.331 K -110.09 % -309.068 K 35.02 % -475.641 K -440.54 % 139.672 K
Income tax expense 0.000 0.000 100.00 % -71.700 K -3 685.00 % 2.000 K 0.000 -100.00 % 61.769 K 0.000 0.000 0.000
Cost of revenue 340.620 K -22.93 % 441.940 K -76.63 % 1.891 M -33.63 % 2.849 M 39.47 % 2.043 M 196.38 % 689.178 K -52.91 % 1.464 M 18.45 % 1.236 M -68.09 % 3.872 M
General and administrative expenses 0.000 -100.00 % 4.033 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 100.00 % -80.546 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -330.320 K 0.000
Operating expenses 2.934 M -32.24 % 4.329 M -27.72 % 5.990 M 64.40 % 3.644 M -10.94 % 4.091 M -45.64 % 7.527 M -1.02 % 7.604 M -21.97 % 9.745 M 4.07 % 9.363 M
Cost and expenses 3.274 M -31.38 % 4.771 M -39.45 % 7.881 M 21.38 % 6.492 M 5.85 % 6.134 M -25.34 % 8.216 M -9.40 % 9.068 M -17.42 % 10.981 M -17.03 % 13.235 M
Research and development expenses 418.518 K 11.03 % 376.957 K -71.24 % 1.311 M 52.41 % 859.846 K -56.53 % 1.978 M -40.44 % 3.321 M -21.34 % 4.222 M -8.63 % 4.620 M 106.92 % 2.233 M
Selling general and administrative expenses 2.515 M -36.37 % 3.953 M -15.53 % 4.679 M 68.10 % 2.784 M 31.73 % 2.113 M -49.76 % 4.206 M 24.34 % 3.383 M -29.45 % 4.794 M -32.76 % 7.131 M
Interest income 13.835 K 1 867.99 % 703.000 6 290.91 % 11.000 -99.98 % 44.126 K 124.00 % 19.699 K 21.79 % 16.174 K 289.92 % 4.148 K 114.70 % 1.932 K -75.50 % 7.886 K
Interest expense 29.465 K -36.38 % 46.312 K 0.000 100.00 % -379.392 K 0.000 0.000 0.000 -100.00 % 1.865 K -95.85 % 44.947 K
Depreciation and amortization 2.132 K -97.35 % 80.546 K -21.55 % 102.669 K -72.03 % 367.053 K -7.07 % 394.973 K 8.41 % 364.328 K 7.11 % 340.128 K -9.30 % 375.000 K -44.61 % 677.060 K
Operating income -3.265 M 31.47 % -4.764 M 25.88 % -6.428 M -48.04 % -4.342 M 6.19 % -4.628 M 43.39 % -8.176 M -3.32 % -7.913 M 22.58 % -10.221 M -10.81 % -9.224 M
Operating income ratio -360.31 47.48 % -686.03 -15 407.99 % -4.42 -119.13 % -2.02 34.32 % -3.07 98.50 % -205.18 -2 893.53 % -6.85 49.03 % -13.45 -484.87 % -2.30
Total other income expenses net 1.529 M 168.29 % -2.239 M 13.45 % -2.587 M -374.99 % 940.751 K 163.66 % 356.808 K 323.65 % -159.535 K 92.99 % -2.276 M -145.06 % 5.052 M 404.03 % -1.662 M
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30
Net debt -6.601 M -1 186.44 % -513.098 K 82.18 % -2.880 M -274.52 % -768.870 K 61.90 % -2.018 M 75.94 % -8.386 M 51.22 % -17.191 M 38.57 % -27.986 M 13.41 % -32.319 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 63.209 K -59.80 % 157.246 K -37.19 % 250.361 K -26.92 % 342.562 K -20.71 % 432.018 K -16.87 % 519.680 K -14.31 % 606.483 K -21.82 % 775.753 K -90.69 % 8.330 M
Accumulated other comprehensive income loss -332.020 K -1 997.28 % -15.831 K -5.18 % -15.051 K 0.00 % -15.051 K 0.00 % -15.051 K 0.000 0.000 0.000 0.000
Retained earnings -323.469 M -0.43 % -322.081 M -2.73 % -313.507 M -2.94 % -304.564 M -1.10 % -301.237 M -1.48 % -296.838 M -2.91 % -288.440 M -7.10 % -269.312 M -4.81 % -256.951 M
Common stock 0.000 -100.00 % 15.831 K 5.18 % 15.051 K 0.00 % 15.051 K 0.00 % 15.051 K 0.00 % 15.051 K 0.17 % 15.026 K 0.57 % 14.941 K 0.00 % 14.941 K
Total equity -5.285 M 54.02 % -11.495 M -20.69 % -9.524 M -1 363.57 % -650.765 K -121.67 % 3.003 M -57.36 % 7.042 M -55.71 % 15.900 M -53.87 % 34.471 M -26.15 % 46.679 M
Other non current liabilities 302.170 K -71.84 % 1.073 M -80.42 % 5.481 M 73 063.08 % 7.491 K -37.76 % 12.036 K -82.98 % 70.727 K -21.65 % 90.268 K -55.38 % 202.299 K -17.37 % 244.823 K
Long term debt 0.000 0.000 0.000 0.000 -100.00 % 63.209 K -59.80 % 157.246 K -37.19 % 250.361 K -42.05 % 432.018 K -82.14 % 2.419 M
Total non current liabilities 459.583 K -62.85 % 1.237 M -78.11 % 5.652 M 2 942.97 % 185.738 K -28.68 % 260.436 K -71.93 % 927.973 K -12.92 % 1.066 M -24.39 % 1.409 M -60.59 % 3.576 M
Other current liabilities 3.253 M -1.69 % 3.309 M 14.53 % 2.889 M -6.43 % 3.088 M -2.89 % 3.180 M -32.99 % 4.745 M -39.78 % 7.879 M 25.09 % 6.299 M -21.05 % 7.978 M
Deferred revenue 172.779 K -1.21 % 174.897 K 529.60 % 27.779 K 0.00 % 27.779 K 0.00 % 27.779 K -72.22 % 100.000 K 0.00 % 100.000 K 0.00 % 100.000 K -3.94 % 104.100 K
Short term debt 63.209 K -59.80 % 157.246 K -37.19 % 250.361 K -26.92 % 342.562 K -7.12 % 368.809 K 1.76 % 362.434 K -49.11 % 712.244 K 107.21 % 343.735 K -94.19 % 5.911 M
Total current liabilities 13.462 M -10.29 % 15.007 M 15.90 % 12.949 M 13.62 % 11.396 M 28.42 % 8.874 M -8.74 % 9.724 M -28.41 % 13.583 M 47.70 % 9.196 M -31.64 % 13.452 M
Total liabilities 14.252 M -12.27 % 16.244 M -12.67 % 18.600 M 60.60 % 11.582 M 26.79 % 9.135 M -14.25 % 10.652 M -27.28 % 14.649 M 38.12 % 10.605 M -37.72 % 17.028 M
Other non current assets 9.674 K 0.00 % 9.674 K -81.46 % 52.174 K 0.00 % 52.174 K 0.00 % 52.174 K 0.00 % 52.173 K 0.00 % 52.174 K -46.51 % 97.548 K -98.34 % 5.868 M
Long term investments 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
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 868.412 K
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 868.412 K
Property plant equipment net 1.076 M -16.54 % 1.289 M -12.74 % 1.477 M -8.07 % 1.607 M -19.55 % 1.997 M -13.98 % 2.322 M -14.22 % 2.706 M -12.14 % 3.080 M -71.59 % 10.843 M
Total non current assets 1.085 M -16.41 % 1.298 M -15.08 % 1.529 M -7.81 % 1.659 M -19.05 % 2.049 M -13.68 % 2.374 M -13.95 % 2.759 M -13.19 % 3.178 M -81.92 % 17.579 M
Other current assets 545.178 K -74.00 % 2.097 M -43.80 % 3.732 M -36.07 % 5.837 M 16.23 % 5.022 M -0.53 % 5.048 M -6.33 % 5.390 M -11.19 % 6.069 M 199.09 % 2.029 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 6.664 M 894.10 % 670.344 K -78.58 % 3.130 M 181.61 % 1.111 M -54.64 % 2.450 M -72.49 % 8.906 M -49.96 % 17.798 M -38.12 % 28.762 M -29.24 % 40.649 M
Cash and short term investments 6.664 M 894.10 % 670.344 K -78.58 % 3.130 M 181.61 % 1.111 M -54.64 % 2.450 M -72.49 % 8.906 M -49.96 % 17.798 M -38.12 % 28.762 M -29.24 % 40.649 M
Total current assets 7.872 M 128.13 % 3.451 M -54.28 % 7.547 M -18.61 % 9.272 M -8.09 % 10.088 M -34.15 % 15.321 M -44.87 % 27.790 M -33.67 % 41.898 M -9.17 % 46.129 M
Inventory 662.962 K -0.21 % 664.358 K 0.00 % 664.358 K -46.37 % 1.239 M 13.39 % 1.092 M 148.17 % 440.198 K 1 275.70 % 31.998 K 0.000 -100.00 % 2.171 M
Net receivables 0.000 -100.00 % 18.971 K -10.40 % 21.173 K -98.05 % 1.085 M -30.18 % 1.554 M 62.54 % 956.066 K -79.22 % 4.601 M -35.17 % 7.097 M 441.81 % 1.310 M
Tax assets 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
Account payables 9.973 M -12.25 % 11.366 M 16.20 % 9.781 M 23.23 % 7.937 M 49.83 % 5.298 M 17.29 % 4.517 M -7.66 % 4.891 M 99.37 % 2.453 M -18.50 % 3.011 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 157.413 K -4.22 % 164.357 K -4.05 % 171.302 K -3.90 % 178.247 K -3.75 % 185.191 K -73.54 % 700.000 K -3.45 % 725.000 K -6.45 % 775.000 K -3.13 % 800.000 K
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 63.209 K -59.80 % 157.246 K -37.19 % 250.361 K -26.92 % 342.562 K -20.71 % 432.018 K -16.87 % 519.680 K -14.31 % 606.483 K -21.82 % 775.753 K -42.73 % 1.355 M
Preferred stock 0.000 -100.00 % 330.000 K 109.79 % 157.303 K 0.00 % 157.303 K 0.00 % 157.303 K 0.000 0.000 0.000 0.000
Other total stockholders equity 318.516 M 2.55 % 310.586 M 2.17 % 303.983 M 0.02 % 303.913 M -0.05 % 304.067 M 0.07 % 303.865 M -0.15 % 304.326 M 0.18 % 303.767 M 0.05 % 303.615 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 112.530 K
Other liabilities 330.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 8.957 M 88.61 % 4.749 M -47.67 % 9.076 M -16.97 % 10.931 M -9.94 % 12.137 M -31.41 % 17.694 M -42.08 % 30.549 M -32.23 % 45.076 M -29.25 % 63.707 M
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-09-30 2021-06-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation -44.693 K -185.62 % 52.198 K -24.67 % 69.294 K 121.26 % -325.959 K 0.000 0.000 0.000 0.000 0.000
Change in working capital -1.315 M -178.72 % 1.671 M -66.27 % 4.952 M 474.53 % 861.986 K 124.23 % -3.557 M -149.55 % -1.425 M -151.28 % 2.779 M 172.83 % -3.816 M 59.29 % -9.374 M
Accounts receivables 0.000 0.000 -100.00 % 1.054 M 251.03 % -697.917 K 55.97 % -1.585 M -167.22 % 2.358 M 784.40 % -344.524 K 94.91 % -6.765 M -7 139.24 % -93.450 K
Inventory 1.396 K 0.000 -100.00 % 574.420 K 492.54 % -146.333 K 78.52 % -681.250 K -76.21 % -386.618 K -198.12 % 394.030 K -29.83 % 561.516 K 5 218.39 % 10.558 K
Accounts payables -1.393 M -216.59 % 1.194 M -32.83 % 1.778 M -31.98 % 2.614 M 232.09 % 787.242 K 223.12 % -639.429 K -154.56 % 1.172 M -0.39 % 1.177 M 209.48 % -1.075 M
Other working capital 75.963 K -84.05 % 476.172 K -69.19 % 1.546 M 270.20 % -908.148 K 56.30 % -2.078 M 24.64 % -2.757 M -276.97 % 1.558 M 28.67 % 1.211 M 114.74 % -8.217 M
Other non cash items -708.333 K -142.92 % 1.650 M 309.08 % -789.344 K -105.49 % -384.121 K -117.43 % 2.204 M 300.10 % -1.101 M -141.19 % -456.654 K -109.88 % 4.620 M 24.38 % 3.714 M
Net cash provided by operating activities -3.737 M -45.50 % -2.569 M -65.98 % -1.548 M -1.68 % -1.522 M 79.70 % -7.498 M 24.22 % -9.895 M -41.64 % -6.986 M 28.47 % -9.767 M 41.89 % -16.808 M
Investments in property plant and equipment 0.000 0.000 0.000 100.00 % -91.494 K 55.96 % -207.756 K 41.35 % -354.239 K -1 215.50 % -26.928 K 81.86 % -148.438 K 66.39 % -441.645 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 129.811 K 0.000
Purchases of investments 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
Other investing activites 1.767 M 1 178.02 % 138.291 K -83.57 % 841.778 K 241.08 % 246.796 K -74.99 % 986.976 K -28.01 % 1.371 M -12.10 % 1.560 M 9 848.36 % -15.999 K 0.000
Net cash used for investing activites 1.767 M 1 178.02 % 138.291 K -83.57 % 841.778 K 442.03 % 155.302 K -80.07 % 779.220 K -23.36 % 1.017 M -33.67 % 1.533 M 4 526.48 % -34.626 K 92.16 % -441.645 K
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 870.790 K 116 005.33 % 750.000 -99.97 % 2.724 M 0.000 -100.00 % 285.000 K 0.000 0.000 100.00 % -3.331 M 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 7.963 M 1 061 690.13 % 750.000 -99.97 % 2.724 M 0.000 -100.00 % 285.000 K 0.000 0.000 -100.00 % 1.323 M 5 438.01 % -24.793 K
Net cash used provided by financing activities 7.963 M 1 061 690.13 % 750.000 -99.97 % 2.724 M 0.000 -100.00 % 285.000 K 0.000 0.000 100.00 % -2.007 M -7 996.23 % -24.793 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 5.994 M 343.68 % -2.460 M -221.85 % 2.018 M 250.79 % -1.339 M 79.27 % -6.456 M 27.39 % -8.892 M 18.90 % -10.964 M 7.76 % -11.887 M 31.19 % -17.275 M
Cash at beginning of period 670.344 K -78.58 % 3.130 M 181.61 % 1.111 M -54.64 % 2.450 M -72.49 % 8.906 M -49.96 % 17.798 M -38.12 % 28.762 M -29.24 % 40.649 M -29.82 % 57.923 M
Cash at end of period 6.664 M 894.10 % 670.344 K -78.58 % 3.130 M 181.61 % 1.111 M -54.64 % 2.450 M -72.49 % 8.906 M -49.96 % 17.798 M -38.12 % 28.762 M -29.24 % 40.649 M
Operating cash flow -3.737 M -45.50 % -2.569 M -65.98 % -1.548 M -1.68 % -1.522 M 79.70 % -7.498 M 24.22 % -9.895 M -41.64 % -6.986 M 28.47 % -9.767 M 41.89 % -16.808 M
Capital expenditure 0.000 0.000 0.000 100.00 % -91.494 K 55.96 % -207.756 K 41.35 % -354.239 K -1 215.50 % -26.928 K 81.86 % -148.438 K 66.39 % -441.645 K
Free CashFlow -3.737 M -45.50 % -2.569 M -65.98 % -1.548 M 4.09 % -1.614 M 79.06 % -7.706 M 24.81 % -10.249 M -46.15 % -7.013 M 29.27 % -9.915 M 42.52 % -17.250 M
2023 2023 2023 2022 2022 2022 2022 2021 2021