DTCFF

Defence Therapeutics Inc. DTCFF

Finances

2025 2024 2023 2022 2021 2020 2019
Revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income -2.587 M 80.39 % -13.193 M -95.08 % -6.763 M 7.91 % -7.344 M -156.85 % -2.859 M -324.74 % -673.182 K -34 493.11 % -1.946 K
Income before tax -2.587 M 80.39 % -13.193 M -92.10 % -6.868 M 6.48 % -7.344 M -156.85 % -2.859 M -324.74 % -673.182 K -34 493.11 % -1.946 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -2.297 M 81.88 % -12.676 M -95.59 % -6.481 M 0.000 0.000 0.000 0.000
Net income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 49.829 M 11.64 % 44.632 M 12.54 % 39.660 M 9.93 % 36.077 M 35.65 % 26.596 M -23.57 % 34.799 M 0.00 % 34.799 M
Weighted average shs out 49.829 M 11.64 % 44.632 M 12.54 % 39.660 M 9.93 % 36.077 M 35.65 % 26.596 M -23.57 % 34.799 M 0.00 % 34.799 M
EPS diluted -0.05 82.70 % -0.30 -76.47 % -0.17 15.00 % -0.20 -81.82 % -0.11 -469.95 % -0.02 -19 200.00 % 0.00
Earnings per share -0.05 82.70 % -0.30 -76.47 % -0.17 15.00 % -0.20 -81.82 % -0.11 -469.95 % -0.02 -19 200.00 % 0.00
Gross profit -53.132 K 0.000 100.00 % -13.823 K 0.000 0.000 0.000 0.000
Income tax expense 0.000 0.000 100.00 % -105.000 K 0.000 0.000 0.000 0.000
Cost of revenue 53.132 K 0.000 -100.00 % 13.823 K 0.000 0.000 0.000 0.000
General and administrative expenses 0.000 -100.00 % 1.248 M 94.52 % 641.390 K -38.07 % 1.036 M -23.82 % 1.360 M 467.16 % 239.731 K 471.52 % 41.946 K
Selling and marketing expenses 0.000 -100.00 % 1.710 M -12.87 % 1.963 M -22.24 % 2.524 M 640.00 % 341.102 K 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 0.000 0.000 0.000 0.000 0.000
Operating expenses 2.348 M -81.45 % 12.656 M 95.29 % 6.481 M -11.47 % 7.320 M 156.02 % 2.859 M 324.74 % 673.182 K 1 504.88 % 41.946 K
Cost and expenses 2.401 M -81.03 % 12.656 M 95.29 % 6.481 M -11.47 % 7.320 M 156.02 % 2.859 M 324.74 % 673.182 K 1 504.88 % 41.946 K
Research and development expenses 589.210 K -84.74 % 3.861 M 7.82 % 3.581 M -4.76 % 3.760 M 224.58 % 1.159 M 167.27 % 433.451 K 0.000
Selling general and administrative expenses 1.759 M -80.00 % 8.794 M 203.33 % 2.899 M -18.56 % 3.560 M 109.31 % 1.701 M 609.44 % 239.731 K 471.52 % 41.946 K
Interest income 46.274 0.000 -100.00 % 6.809 K 0.000 0.000 0.000 0.000
Interest expense 236.888 K 0.000 -100.00 % 262.933 K 0.000 0.000 0.000 0.000
Depreciation and amortization 53.132 K -25.11 % 70.944 K 413.23 % 13.823 K -99.81 % 7.274 M 157.41 % 2.826 M 319.76 % 673.182 K 1 504.88 % 41.946 K
Operating income -2.401 M 81.03 % -12.656 M -95.29 % -6.481 M 11.18 % -7.296 M -155.18 % -2.859 M -324.74 % -673.182 K -1 504.72 % -41.950 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net -185.975 K 65.38 % -537.243 K -38.77 % -387.148 K -451.69 % -70.175 K 0.000 0.000 -100.00 % 40.000 K
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Net debt 199.663 K -88.18 % 1.690 M 261.43 % -1.047 M -106.61 % -506.696 K 90.71 % -5.453 M -192.24 % -1.866 M -243 493.60 % -766.000
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 1.105 M -36.74 % 1.746 M 0.02 % 1.746 M 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 2.834 M 0.000 -100.00 % 1.522 M 91.67 % 794.153 K -24.25 % 1.048 M 648.24 % 140.121 K 0.000
Retained earnings -21.525 M 27.79 % -29.808 M -76.30 % -16.907 M -60.78 % -10.516 M -197.67 % -3.533 M -424.63 % -673.356 K -386 886.21 % -174.000
Common stock 17.768 M -7.66 % 19.242 M 13.52 % 16.951 M 81.61 % 9.334 M 17.10 % 7.971 M 232.57 % 2.397 M 2 396 729.00 % 100.000
Total equity -922.411 K 74.26 % -3.584 M -328.85 % 1.566 M 504.11 % -387.558 K -107.06 % 5.487 M 194.43 % 1.864 M 2 518 470.27 % -74.000
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 -100.00 % 7.871 K -99.55 % 1.746 M 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 -100.00 % 7.871 K -99.55 % 1.746 M 0.000 0.000 0.000 0.000
Other current liabilities 1.031 M 358.35 % 224.841 K 682.22 % 28.744 K -97.40 % 1.106 M 805.70 % 122.142 K 0.000 -100.00 % 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.105 M -36.45 % 1.739 M 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.135 M -47.33 % 4.054 M 1 738.82 % 220.473 K -80.09 % 1.107 M 805.66 % 122.256 K 152.85 % 48.351 K 516.80 % 7.839 K
Total liabilities 2.135 M -47.43 % 4.062 M 106.55 % 1.967 M 77.61 % 1.107 M 805.66 % 122.256 K 152.85 % 48.351 K 516.80 % 7.839 K
Other non current assets 0.000 0.000 0.000 -100.00 % 0.000 0.00 % 0.000 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 -100.00 % 38.776 K -15.74 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 -100.00 % 38.776 K -15.74 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.000
Property plant equipment net 137.835 K -47.71 % 263.595 K 345.10 % 59.222 K 0.000 0.000 0.000 0.000
Total non current assets 137.835 K -47.71 % 263.595 K 168.98 % 97.998 K 112.96 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.000
Other current assets 24.515 K -59.87 % 61.082 K -87.59 % 492.175 K 253.58 % 139.196 K 259.74 % 38.693 K 0.000 -100.00 % 6.999 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 905.217 K 1 500.82 % 56.547 K -97.98 % 2.793 M 451.20 % 506.696 K -90.71 % 5.453 M 192.24 % 1.866 M 243 493.60 % 766.000
Cash and short term investments 905.217 K 1 500.82 % 56.547 K -97.98 % 2.793 M 451.20 % 506.696 K -90.71 % 5.453 M 192.24 % 1.866 M 243 493.60 % 766.000
Total current assets 1.075 M 402.07 % 214.152 K -93.77 % 3.435 M 409.87 % 673.648 K -87.89 % 5.563 M 198.15 % 1.866 M 23 929.97 % 7.765 K
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 145.469 K 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
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 -100.00 % 2.091 M 990.44 % 191.729 K 19 469.70 % 979.724 762.18 % 113.633 -99.76 % 48.351 K 516.80 % 7.839 K
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 -100.00 % 35.836 K 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 -100.00 % 6.981 M 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.213 M 153.91 % 477.747 K -86.48 % 3.533 M 390.88 % 719.666 K -87.17 % 5.609 M 193.38 % 1.912 M 24 522.60 % 7.765 K
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 100.00 % -105.000 K 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 5.837 M 1 877.34 % 295.178 K -20.50 % 371.270 K -38.74 % 606.017 K 236.70 % 179.985 K 0.000
Change in working capital -724.409 K -128.09 % 2.579 M 289.43 % -1.362 M -246.67 % 928.333 K 2 649.52 % -36.412 K -176.64 % 47.511 K 778.83 % -6.999 K
Accounts receivables -74.572 K -240.48 % 53.082 K 143.56 % -121.849 K -377.76 % 43.868 K 161.25 % -71.624 K 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital -649.837 K -125.72 % 2.526 M 303.77 % -1.240 M -240.17 % 884.465 K 2 411.83 % 35.212 K -25.89 % 47.511 K 778.83 % -6.999 K
Other non cash items 760.778 K 91.22 % 397.854 K -43.77 % 707.606 K 116.13 % 327.402 K -51.69 % 677.641 K 116.60 % 312.857 K 5 295.95 % 5.798 K
Net cash provided by operating activities -2.497 M 41.76 % -4.288 M 44.00 % -7.657 M -26.69 % -6.044 M -163.99 % -2.290 M -1 623.76 % -132.829 K -4 120.81 % -3.147 K
Investments in property plant and equipment 0.000 100.00 % -203.239 K -208.86 % -65.803 K 0.000 0.000 100.00 % -46.018 K 0.000
Acquisitions net 2.641 K 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 100.00 % -46.018 0.000
Net cash used for investing activites 2.641 K 101.30 % -203.239 K -208.86 % -65.803 K 0.000 0.000 100.00 % -46.018 K 0.000
Debt repayment -106.019 K -496.60 % 26.732 K -98.86 % 2.355 M 0.000 0.000 0.000 0.000
Common stock issued 3.481 M 84.25 % 1.889 M -77.10 % 8.249 M 651.12 % 1.098 M -60.18 % 2.758 M 21.13 % 2.277 M 0.000
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 -17.433 K 89.16 % -160.747 K 72.95 % -594.184 K 0.000 -100.00 % 3.119 M 1 438.49 % -232.992 K 0.000
Net cash used provided by financing activities 3.358 M 91.29 % 1.755 M -82.46 % 10.009 M 811.46 % 1.098 M -81.31 % 5.877 M 187.51 % 2.044 M 0.000
Effect of forex changes on cash 1.173 K 0.000 100.00 % -2.284 M 0.000 0.000 0.000 0.000
Net change in cash 863.899 K 131.57 % -2.736 M -219.69 % 2.286 M 146.22 % -4.946 M -237.89 % 3.587 M 92.31 % 1.865 M 59 367.91 % -3.147 K
Cash at beginning of period 41.318 K -98.52 % 2.793 M 451.20 % 506.696 K -90.71 % 5.453 M 192.24 % 1.866 M 243 493.60 % 766.000 -80.42 % 3.913 K
Cash at end of period 905.217 K 1 500.82 % 56.547 K -97.98 % 2.793 M 451.20 % 506.696 K -90.71 % 5.453 M 192.24 % 1.866 M 243 493.60 % 766.000
Operating cash flow -2.497 M 41.76 % -4.288 M 44.00 % -7.657 M -26.69 % -6.044 M -163.99 % -2.290 M -1 623.76 % -132.829 K -4 120.81 % -3.147 K
Capital expenditure 0.000 100.00 % -203.239 K -208.86 % -65.803 K 0.000 0.000 100.00 % -46.018 K 0.000
Free CashFlow -2.497 M 44.40 % -4.492 M 41.84 % -7.723 M -27.78 % -6.044 M -163.99 % -2.290 M -1 180.23 % -178.847 K -5 583.10 % -3.147 K
2025 2024 2023 2022 2021 2020 2019
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30
Revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income -504.751 K 40.68 % -850.907 K 10.61 % -951.888 K -18.27 % -804.837 K -32.62 % -606.862 K 54.99 % -1.348 M -1.54 % -1.328 M 84.04 % -8.320 M -278.67 % -2.197 M -27.09 % -1.729 M -28.71 % -1.343 M 32.44 % -1.988 M -16.75 % -1.703 M 21.83 % -2.178 M -28.54 % -1.695 M 12.70 % -1.941 M -26.87 % -1.530 M 9.19 % -1.685 M -143.90 % -690.746 K -56.19 % -442.255 K -965.55 % -41.505 K 91.20 % -471.507 K -145.23 % -192.270 K -6 601.64 % -2.869 K 56.10 % -6.536 K
Income before tax -504.751 K 40.68 % -850.907 K 10.61 % -951.888 K -18.27 % -804.837 K -32.62 % -606.862 K 54.99 % -1.348 M -1.54 % -1.328 M 84.04 % -8.320 M -278.67 % -2.197 M -19.82 % -1.834 M -36.53 % -1.343 M 32.44 % -1.988 M -16.75 % -1.703 M 21.83 % -2.178 M -28.54 % -1.695 M 12.70 % -1.941 M -26.87 % -1.530 M 9.19 % -1.685 M -143.90 % -690.746 K -56.19 % -442.255 K -965.55 % -41.505 K 91.20 % -471.507 K -145.23 % -192.270 K -6 601.64 % -2.869 K 56.10 % -6.536 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -435.281 K -51.50 % -287.316 K 66.23 % -850.808 K -25.54 % -677.694 K -40.86 % -481.124 K 58.19 % -1.151 M 4.93 % -1.210 M 85.34 % -8.255 M -295.27 % -2.088 M -20.75 % -1.729 M -40.10 % -1.234 M 35.85 % -1.924 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
Net income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 54.725 M 0.00 % 54.725 M 11.20 % 49.213 M 8.15 % 45.503 M 0.00 % 45.503 M 0.00 % 45.503 M 2.00 % 44.611 M 1.16 % 44.098 M 0.49 % 43.884 M 1.54 % 43.219 M 11.35 % 38.815 M 2.93 % 37.709 M 2.07 % 36.943 M 0.84 % 36.633 M 1.38 % 36.134 M 0.40 % 35.991 M 1.47 % 35.471 M 5.27 % 33.695 M -3.17 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M
Weighted average shs out 54.725 M 0.00 % 54.725 M 11.20 % 49.213 M 8.15 % 45.503 M 0.00 % 45.503 M 0.00 % 45.503 M 2.00 % 44.611 M 1.16 % 44.098 M 0.49 % 43.884 M 1.54 % 43.219 M 11.35 % 38.815 M 2.93 % 37.709 M 2.07 % 36.943 M 0.84 % 36.633 M 1.38 % 36.134 M 0.40 % 35.991 M 1.47 % 35.471 M 5.27 % 33.695 M -3.17 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M 0.00 % 34.799 M
EPS diluted -0.01 41.03 % -0.02 19.17 % -0.02 -9.04 % -0.02 -33.08 % -0.01 55.07 % -0.03 0.67 % -0.03 84.32 % -0.19 -279.24 % -0.05 -25.25 % -0.04 -15.61 % -0.03 34.35 % -0.05 -14.32 % -0.05 22.52 % -0.06 -26.87 % -0.05 12.99 % -0.05 -25.06 % -0.04 13.80 % -0.05 -152.53 % -0.02 -55.91 % -0.01 -958.33 % 0.00 91.11 % -0.01 -145.45 % -0.01 -6 571.08 % 0.00 56.10 % 0.00
Earnings per share -0.01 41.03 % -0.02 19.17 % -0.02 -9.04 % -0.02 -33.08 % -0.01 55.07 % -0.03 0.67 % -0.03 84.32 % -0.19 -279.24 % -0.05 -25.25 % -0.04 -15.61 % -0.03 34.35 % -0.05 -14.32 % -0.05 22.52 % -0.06 -26.87 % -0.05 12.99 % -0.05 -25.06 % -0.04 13.80 % -0.05 -152.53 % -0.02 -55.91 % -0.01 -958.33 % 0.00 91.11 % -0.01 -145.45 % -0.01 -6 571.08 % 0.00 56.10 % 0.00
Gross profit -11.660 K 17.36 % -14.109 K 0.000 0.000 0.000 0.000 100.00 % -22.553 K -224.60 % -6.948 K 45.66 % -12.786 K -1 520.53 % -789.000 -176.84 % -285.000 97.76 % -12.749 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
Income tax expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -105.000 K 0.000 0.000 0.000 100.00 % -4.283 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cost of revenue 11.660 K -17.36 % 14.109 K 0.000 0.000 0.000 0.000 -100.00 % 22.553 K 224.60 % 6.948 K -45.66 % 12.786 K 1 520.53 % 789.000 176.84 % 285.000 -97.76 % 12.749 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
General and administrative expenses 0.000 0.000 -100.00 % 529.016 K 107.67 % 254.739 K 19.27 % 213.573 K -89.35 % 2.006 M 757.53 % 233.950 K -35.79 % 364.363 K 212.24 % 116.692 K -54.91 % 258.813 K 56.92 % 164.934 K -58.82 % 400.540 K 577.13 % 59.153 K -81.37 % 317.439 K 145.64 % 129.229 K -68.79 % 414.119 K 224.67 % 127.550 K -84.84 % 841.230 K 171.33 % 310.036 K 78.12 % 174.063 K 407.19 % 34.319 K -9.82 % 38.056 K -80.21 % 192.270 K 6 601.64 % 2.869 K -56.10 % 6.536 K
Selling and marketing expenses 0.000 0.000 -100.00 % 254.187 K 0.000 0.000 100.00 % -1.573 M -866.69 % 205.186 K -96.48 % 5.837 M 583.68 % 853.706 K 2.36 % 834.036 K 8.38 % 769.520 K 201.71 % 255.057 K 145.04 % 104.089 K -78.54 % 485.016 K -5.32 % 512.288 K -21.76 % 654.784 K -24.92 % 872.064 K 193.76 % 296.867 K 56 446.10 % 525.000 -98.80 % 43.710 K 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 124.463 K -18.44 % 152.605 K -9.57 % 168.761 K 76.71 % 95.500 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
Operating expenses 423.864 K -46.83 % 797.191 K -22.46 % 1.028 M 63.85 % 627.497 K 23.36 % 508.672 K -54.79 % 1.125 M -7.02 % 1.210 M -85.42 % 8.301 M 292.57 % 2.115 M 22.51 % 1.726 M 38.98 % 1.242 M -35.08 % 1.913 M 15.01 % 1.663 M -23.41 % 2.172 M 29.49 % 1.677 M -13.59 % 1.941 M 26.87 % 1.530 M -9.19 % 1.685 M 143.90 % 690.746 K 56.19 % 442.255 K 965.55 % 41.505 K -91.20 % 471.507 K 145.23 % 192.270 K 6 601.64 % 2.869 K -56.10 % 6.536 K
Cost and expenses 435.525 K -46.32 % 811.300 K -21.09 % 1.028 M 63.85 % 627.497 K 23.36 % 508.672 K -54.79 % 1.125 M -7.02 % 1.210 M -85.43 % 8.308 M 292.90 % 2.115 M 22.45 % 1.727 M 39.04 % 1.242 M -35.08 % 1.913 M 15.01 % 1.663 M -23.41 % 2.172 M 29.49 % 1.677 M -13.59 % 1.941 M 26.87 % 1.530 M -9.19 % 1.685 M 143.90 % 690.746 K 56.19 % 442.255 K 965.55 % 41.505 K -91.20 % 471.507 K 145.23 % 192.270 K 6 601.64 % 2.869 K -56.10 % 6.536 K
Research and development expenses 83.000 K -66.29 % 246.224 K 104.38 % 120.475 K -45.28 % 220.153 K 74.26 % 126.338 K -78.83 % 596.695 K -7.04 % 641.863 K -59.05 % 1.568 M 48.54 % 1.055 M 68.67 % 625.687 K 142.40 % 258.119 K -79.26 % 1.245 M -14.32 % 1.453 M 6.09 % 1.369 M 38.56 % 988.300 K 13.32 % 872.150 K 64.44 % 530.384 K -2.98 % 546.651 K 43.79 % 380.185 K 69.36 % 224.482 K 3 023.88 % 7.186 K -98.34 % 433.451 K 0.000 0.000 0.000
Selling general and administrative expenses 340.864 K -38.13 % 550.966 K -29.65 % 783.203 K 207.45 % 254.739 K 19.27 % 213.573 K -50.68 % 433.042 K -1.39 % 439.136 K -92.92 % 6.201 M 539.02 % 970.398 K -11.82 % 1.100 M 17.76 % 934.454 K 42.53 % 655.597 K 301.61 % 163.242 K -79.66 % 802.455 K 25.09 % 641.517 K -39.98 % 1.069 M 6.93 % 999.614 K -12.17 % 1.138 M 266.46 % 310.561 K 42.61 % 217.773 K 534.56 % 34.319 K -9.82 % 38.056 K -80.21 % 192.270 K 6 601.64 % 2.869 K -56.10 % 6.536 K
Interest income 0.000 0.000 0.000 0.000 -100.00 % 62.000 -82.58 % 356.000 -79.34 % 1.723 K -63.77 % 4.756 K -68.40 % 15.051 K 214 914.29 % 7.000 -99.90 % 6.802 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
Interest expense 8.558 K -46.26 % 15.926 K -80.90 % 83.370 K -23.82 % 109.434 K 1.30 % 108.029 K -27.48 % 148.963 K 57.04 % 94.855 K 63.33 % 58.077 K -39.48 % 95.959 K -7.28 % 103.489 K -4.54 % 108.406 K 112.40 % 51.038 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
Depreciation and amortization 11.660 K 291 400.00 % 4.000 -99.98 % 17.710 K 0.01 % 17.709 K 0.00 % 17.709 K -63.59 % 48.637 K 115.66 % 22.553 K 224.60 % 6.948 K -45.66 % 12.786 K 1 520.53 % 789.000 176.84 % 285.000 -97.76 % 12.749 K -99.23 % 1.657 M -23.34 % 2.161 M 29.20 % 1.673 M -12.65 % 1.915 M 25.53 % 1.525 M -8.64 % 1.670 M 148.36 % 672.284 K 52.01 % 442.255 K 965.55 % 41.505 K -91.20 % 471.507 K 145.23 % 192.270 K 6 601.64 % 2.869 K -56.10 % 6.536 K
Operating income -435.525 K 46.32 % -811.300 K 21.09 % -1.028 M 0.000 0.000 100.00 % -1.125 M 6.89 % -1.208 M 85.45 % -8.308 M -295.72 % -2.100 M -21.58 % -1.727 M -39.81 % -1.235 M 35.43 % -1.913 M -15.01 % -1.663 M 23.19 % -2.165 M -29.11 % -1.677 M 13.59 % -1.941 M -26.87 % -1.530 M 9.19 % -1.685 M -143.90 % -690.746 K -56.19 % -442.255 K -965.55 % -41.505 K 91.20 % -471.507 K -145.23 % -192.270 K -6 601.64 % -2.869 K 56.10 % -6.536 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net -69.225 K -74.78 % -39.607 K -151.94 % 76.253 K 109.47 % -804.837 K -32.62 % -606.862 K -172.14 % -222.995 K -26.52 % -176.259 K -375.50 % -37.068 K 63.27 % -100.921 K 12.43 % -115.241 K -4.69 % -110.077 K -46.91 % -74.928 K -89.87 % -39.463 K -765.23 % -4.561 K 73.82 % -17.423 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2019-09-30
Net debt 466.521 K 133.65 % 199.663 K 129.06 % -687.126 K -159.57 % 1.153 M -32.57 % 1.711 M 1.22 % 1.690 M 55.47 % 1.087 M -6.57 % 1.163 M 304.23 % 287.803 K 127.49 % -1.047 M 15.24 % -1.235 M -179.18 % 1.560 M 1 292.22 % -130.837 K 74.18 % -506.696 K 68.12 % -1.589 M 44.19 % -2.847 M 36.86 % -4.510 M 17.30 % -5.453 M 17.88 % -6.640 M 6.18 % -7.077 M -196.16 % -2.390 M -28.07 % -1.866 M -243 693.60 % 766.000
Total 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 % 1.532 K
Total debt 2.133 M 93.05 % 1.105 M -20.66 % 1.393 M 8.45 % 1.284 M -30.28 % 1.842 M 5.46 % 1.746 M 9.05 % 1.601 M 5.75 % 1.514 M -7.54 % 1.638 M -6.19 % 1.746 M 6.30 % 1.643 M -4.63 % 1.722 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 3.172 M 11.90 % 2.834 M 0.000 0.000 0.000 -100.00 % 6.981 M -0.54 % 7.019 M -0.98 % 7.088 M 369.16 % 1.511 M -0.74 % 1.522 M -5.14 % 1.605 M 17.32 % 1.368 M 87.01 % 731.322 K -7.91 % 794.153 K -34.21 % 1.207 M -2.32 % 1.236 M 20.88 % 1.022 M -2.49 % 1.048 M -74.97 % 4.189 M 4.86 % 3.995 M 2 133.20 % 178.879 K 27.66 % 140.121 K 189 452.70 % -74.000
Retained earnings -21.551 M -0.12 % -21.525 M 23.98 % -28.314 M -0.86 % -28.072 M 7.61 % -30.384 M -1.93 % -29.808 M -4.74 % -28.460 M -4.32 % -27.281 M -42.80 % -19.104 M -13.00 % -16.907 M -10.75 % -15.266 M -7.72 % -14.172 M -16.32 % -12.184 M -15.86 % -10.516 M -20.89 % -8.698 M -24.20 % -7.004 M -38.34 % -5.063 M -43.31 % -3.533 M -91.17 % -1.848 M -59.70 % -1.157 M -61.87 % -714.861 K -6.16 % -673.356 K 0.000
Common stock 17.369 M -2.25 % 17.768 M -10.84 % 19.929 M -1.56 % 20.245 M 5.21 % 19.242 M 0.00 % 19.242 M 0.52 % 19.144 M 6.96 % 17.897 M 4.35 % 17.152 M 1.18 % 16.951 M 13.06 % 14.993 M 40.09 % 10.702 M 1.73 % 10.520 M 12.71 % 9.334 M 3.65 % 9.005 M 3.67 % 8.687 M 1.10 % 8.592 M 7.79 % 7.971 M 87.25 % 4.257 M 0.06 % 4.254 M 44.05 % 2.953 M 23.22 % 2.397 M 0.000
Total equity -1.010 M -9.55 % -922.411 K -319.81 % -219.723 K 93.64 % -3.454 M 16.19 % -4.121 M -14.97 % -3.584 M -56.02 % -2.297 M -0.08 % -2.295 M -419.86 % -441.535 K -128.19 % 1.566 M 17.67 % 1.331 M 163.33 % -2.102 M -125.52 % -931.979 K -140.47 % -387.558 K -125.59 % 1.514 M -48.12 % 2.919 M -35.87 % 4.552 M -17.04 % 5.487 M -16.84 % 6.598 M -6.97 % 7.092 M 193.37 % 2.417 M 29.72 % 1.864 M 2 518 470.27 % -74.000
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 0.000 0.000
Long term debt 1.014 M 0.000 0.000 0.000 0.000 -100.00 % 7.871 K -48.89 % 15.399 K -31.85 % 22.597 K -98.62 % 1.638 M -6.19 % 1.746 M 6.30 % 1.643 M -4.63 % 1.722 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 1.014 M 0.000 0.000 0.000 0.000 -100.00 % 7.871 K -48.89 % 15.399 K -31.85 % 22.596 K -98.62 % 1.638 M -6.19 % 1.746 M 6.30 % 1.643 M -4.63 % 1.722 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 865.288 K -16.04 % 1.031 M 2 648.18 % 37.500 K -88.48 % 325.426 K -37.29 % 518.964 K 130.81 % 224.841 K 336.55 % 51.504 K -96.44 % 1.448 M 270.35 % 391.089 K 1 260.59 % 28.744 K -83.60 % 175.220 K -78.77 % 825.203 K -32.99 % 1.232 M 11.33 % 1.106 M 2 635.32 % 40.443 K 0.000 0.000 -100.00 % 8.623 K 0.000 0.000 0.000 0.000 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -1.613 M -112 406.43 % -1.433 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
Short term debt 1.118 M 1.23 % 1.105 M -20.66 % 1.393 M 8.45 % 1.284 M -30.28 % 1.842 M 5.93 % 1.739 M 9.61 % 1.586 M 6.32 % 1.492 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
Total current liabilities 1.984 M -7.10 % 2.135 M -17.34 % 2.583 M -33.02 % 3.857 M -15.15 % 4.546 M 12.12 % 4.054 M 24.74 % 3.250 M 10.49 % 2.942 M 651.43 % 391.467 K 77.56 % 220.473 K 25.73 % 175.358 K -78.77 % 826.029 K -32.99 % 1.233 M 11.33 % 1.107 M 254.73 % 312.133 K 9.88 % 284.079 K -10.40 % 317.060 K 159.34 % 122.256 K -22.09 % 156.922 K 107.58 % 75.596 K 46.89 % 51.464 K 6.44 % 48.351 K 0.000
Total liabilities 2.998 M 40.40 % 2.135 M -17.34 % 2.583 M -33.02 % 3.857 M -15.15 % 4.546 M 11.90 % 4.062 M 24.39 % 3.266 M 10.16 % 2.964 M 46.07 % 2.029 M 3.20 % 1.967 M 8.17 % 1.818 M -28.66 % 2.548 M 106.73 % 1.233 M 11.33 % 1.107 M 254.73 % 312.133 K 9.88 % 284.079 K -10.40 % 317.060 K 159.34 % 122.256 K -22.09 % 156.922 K 107.58 % 75.596 K 46.89 % 51.464 K 6.44 % 48.351 K 0.000
Other non current assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % 0.000 0.000 0.000 100.00 % 0.000 0.000 -100.00 % 0.000 0.00 % 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -766.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 -100.00 % 35.206 K -7.83 % 38.197 K -0.75 % 38.485 K -0.75 % 38.776 K -0.73 % 39.061 K -0.72 % 39.346 K -14.50 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 35.206 K -7.83 % 38.197 K -0.75 % 38.485 K -0.75 % 38.776 K -0.73 % 39.061 K -0.72 % 39.346 K -14.50 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.000
Property plant equipment net 138.237 K 0.29 % 137.835 K -28.16 % 191.868 K -8.45 % 209.578 K -7.79 % 227.288 K -13.77 % 263.595 K -10.33 % 293.968 K 194.41 % 99.849 K 87.59 % 53.227 K -10.12 % 59.222 K 8.28 % 54.693 K 0.00 % 54.693 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current assets 138.237 K 0.29 % 137.835 K -28.16 % 191.869 K -8.45 % 209.579 K -7.79 % 227.288 K -13.77 % 263.595 K -19.92 % 329.174 K 138.45 % 138.046 K 50.52 % 91.712 K -6.41 % 97.998 K 4.53 % 93.754 K -0.30 % 94.039 K 104.35 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 0.00 % 46.018 K 6 107.57 % -766.000
Other current assets 23.818 K -2.84 % 24.515 K 474.53 % 4.267 K -74.96 % 17.041 K -48.68 % 33.207 K -45.64 % 61.082 K -4.54 % 63.984 K -40.09 % 106.803 K 24.93 % 85.489 K -82.63 % 492.175 K 452.37 % 89.103 K -23.54 % 116.535 K 36.80 % 85.189 K -38.80 % 139.196 K -17.71 % 169.146 K -41.10 % 287.164 K 34.09 % 214.155 K 453.47 % 38.693 K 23.24 % 31.396 K -29.43 % 44.489 K 33.99 % 33.202 K 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.532 K
cash and cash equivalents 1.666 M 84.10 % 905.217 K -56.47 % 2.080 M 1 493.35 % 130.521 K -0.52 % 131.198 K 132.02 % 56.547 K -89.01 % 514.529 K 46.59 % 350.995 K -74.00 % 1.350 M -51.66 % 2.793 M -2.95 % 2.878 M 1 671.65 % 162.430 K 24.15 % 130.837 K -74.18 % 506.696 K -68.12 % 1.589 M -44.19 % 2.847 M -36.86 % 4.510 M -17.30 % 5.453 M -17.88 % 6.640 M -6.18 % 7.077 M 196.16 % 2.390 M 28.07 % 1.866 M 243 693.60 % -766.000
Cash and short term investments 1.666 M 84.10 % 905.217 K -56.47 % 2.080 M 1 493.35 % 130.521 K -0.52 % 131.198 K 132.02 % 56.547 K -89.01 % 514.529 K 46.59 % 350.995 K -74.00 % 1.350 M -51.66 % 2.793 M -2.95 % 2.878 M 1 671.65 % 162.430 K 24.15 % 130.837 K -74.18 % 506.696 K -68.12 % 1.589 M -44.19 % 2.847 M -36.86 % 4.510 M -17.30 % 5.453 M -17.88 % 6.640 M -6.18 % 7.077 M 196.16 % 2.390 M 28.07 % 1.866 M 243 493.60 % 766.000
Total current assets 1.850 M 72.02 % 1.075 M -50.49 % 2.172 M 1 022.63 % 193.449 K -1.99 % 197.386 K -7.83 % 214.152 K -66.49 % 639.106 K 20.40 % 530.800 K -64.52 % 1.496 M -56.44 % 3.435 M 12.42 % 3.055 M 766.71 % 352.502 K 38.41 % 254.682 K -62.19 % 673.648 K -62.16 % 1.780 M -43.61 % 3.157 M -34.54 % 4.823 M -13.31 % 5.563 M -17.08 % 6.709 M -5.79 % 7.122 M 193.93 % 2.423 M 29.85 % 1.866 M 243 493.60 % 766.000
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 0.000 0.000 0.000
Net receivables 159.268 K 9.49 % 145.469 K 65.70 % 87.789 K 91.32 % 45.887 K 39.13 % 32.981 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 22.100 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 -100.00 % 1.153 M -48.69 % 2.247 M 2.86 % 2.185 M 4.50 % 2.091 M 29.65 % 1.613 M 112 406.43 % 1.433 K 279.42 % 377.760 -99.80 % 191.729 K 138 872.33 % 137.962 -83.30 % 826.029 -28.23 % 1.151 K 17.47 % 979.724 -99.64 % 271.690 K -4.36 % 284.079 K -10.40 % 317.060 K 179.02 % 113.633 K -27.59 % 156.922 K 107.58 % 75.596 K 46.89 % 51.464 K 6.44 % 48.351 K 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 1.014 M 0.000 -100.00 % 15.399 K -31.85 % 22.597 K -23.35 % 29.482 K -17.73 % 35.836 K -14.50 % 41.912 K -12.18 % 47.724 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
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
Other total stockholders equity 0.000 0.000 -100.00 % 8.165 M 86.70 % 4.374 M -37.70 % 7.020 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 0.000 100.00 % 0.000 0.000 0.000
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 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.988 M 63.87 % 1.213 M -48.68 % 2.364 M 486.46 % 403.028 K -5.10 % 424.674 K -11.11 % 477.747 K -50.66 % 968.280 K 44.77 % 668.846 K -57.88 % 1.588 M -55.05 % 3.533 M 12.19 % 3.149 M 605.18 % 446.541 K 48.50 % 300.700 K -58.22 % 719.666 K -60.60 % 1.826 M -42.98 % 3.203 M -34.21 % 4.869 M -13.20 % 5.609 M -16.96 % 6.755 M -5.76 % 7.168 M 190.32 % 2.469 M 29.13 % 1.912 M 0.000
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2019-09-30
2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.863 M 0.000 100.00 % -105.000 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
Stock based compensation 0.000 0.000 -100.00 % 421.236 K 162.90 % 160.229 K 128.20 % 70.215 K 0.000 0.000 -100.00 % 5.837 M 0.000 0.000 -100.00 % 63.182 K -72.27 % 227.857 K 5 405.12 % 4.139 K -95.29 % 87.919 K 0.000 -100.00 % 248.503 K 613.11 % 34.848 K -92.49 % 464.151 K 313.97 % 112.122 K 276.96 % 29.744 K 0.000 0.000 -100.00 % 179.985 K 0.000 0.000
Change in working capital -159.049 K -396.87 % 53.575 K 103.80 % -1.411 M -864.70 % -146.287 K -129.36 % 498.316 K -19.43 % 618.464 K 129.55 % 269.428 K -73.70 % 1.025 M 53.67 % 666.750 K 259.06 % -419.181 K 34.31 % -638.083 K -34.94 % -472.877 K -380.54 % 168.562 K -79.43 % 819.385 K 458.95 % 146.594 K 595.37 % -29.593 K -267.48 % -8.053 K 89.41 % -76.069 K -233.69 % 56.901 K 342.98 % 12.845 K 142.69 % -30.089 K -213.56 % 26.495 K 0.000 0.000 -100.00 % 6.999 K
Accounts receivables -17.066 K 78.93 % -80.987 K -93.28 % -41.902 K -224.67 % -12.906 K -120.31 % 63.542 K 276.85 % -35.930 K -389.55 % 12.409 K 199.53 % -12.468 K -114.00 % 89.071 K 245.49 % -61.223 K -312.41 % -14.845 K 57.44 % -34.881 K -220.01 % -10.900 K -92.72 % -5.656 K -1 183.52 % 522.000 -99.32 % 76.397 K 378.87 % -27.395 K 19.68 % -34.106 K -47.16 % -23.176 K 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 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 -141.982 K -205.51 % 134.562 K 109.83 % -1.369 M -926.63 % -133.381 K -130.68 % 434.774 K -33.56 % 654.394 K 154.61 % 257.019 K -75.22 % 1.037 M 79.52 % 577.679 K 261.38 % -357.958 K 42.56 % -623.238 K -42.29 % -437.996 K -344.06 % 179.462 K -78.25 % 825.041 K 464.82 % 146.072 K 237.82 % -105.990 K -647.98 % 19.342 K 146.09 % -41.963 K -152.40 % 80.077 K 809.46 % -11.287 K 66.01 % -33.202 K 0.000 0.000 0.000 -100.00 % 6.999 K
Other non cash items 134.709 K -24.53 % 178.488 K 348.78 % -71.746 K -168.45 % 104.810 K -2.98 % 108.029 K -27.48 % 148.963 K 57.04 % 94.855 K -98.40 % 5.921 M 6 070.45 % 95.959 K -42.29 % 166.290 K 53.40 % 108.406 K 112.40 % 51.038 K 239.37 % 15.039 K -83.93 % 93.575 K 18 026.25 % -522.000 -100.30 % 172.106 K 176.51 % 62.243 K -87.51 % 498.257 K 268.27 % 135.298 K 354.87 % 29.744 K 855.48 % 3.113 K -99.00 % 312.857 K 2 450.40 % 12.267 K 600.97 % 1.750 K 197 072 072 072 071 968.00 % 0.000
Net cash provided by operating activities -517.431 K 14.44 % -604.735 K 69.70 % -1.996 M -198.62 % -668.375 K -864.67 % 87.407 K 116.42 % -532.168 K 43.44 % -940.922 K 32.48 % -1.394 M 1.97 % -1.422 M 33.84 % -2.149 M -18.75 % -1.809 M 16.59 % -2.169 M -41.77 % -1.530 M -20.39 % -1.271 M 17.89 % -1.548 M 10.11 % -1.722 M -14.56 % -1.503 M -15.93 % -1.297 M -148.54 % -521.723 K -30.54 % -399.666 K -458.24 % -71.594 K 45.83 % -132.155 K -734 094.44 % -18.000 98.39 % -1.119 K -341.68 % 463.000
Investments in property plant and equipment -15.159 K 0.000 0.000 0.000 0.000 -100.00 % 16.942 K 107.93 % -213.681 K 0.000 100.00 % -6.500 K -29.15 % -5.033 K 0.000 100.00 % -60.770 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
Acquisitions net 0.000 100.00 % -11.016 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
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 -100.00 % 18.597 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 0.000 100.00 % -46.018 K 0.000 0.000 0.000
Net cash used for investing activites -15.159 K -37.61 % -11.016 K 0.000 -100.00 % 18.597 K 0.000 -100.00 % 16.942 K 107.93 % -213.681 K 0.000 100.00 % -6.500 K -29.15 % -5.033 K 0.000 100.00 % -60.770 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -46.018 K 0.000 0.000 0.000
Debt repayment 1.436 M 0.000 100.00 % -22.540 K 82.59 % -129.483 K -915.08 % -12.756 K -130.20 % 42.244 K 48.83 % 28.384 K 0.000 0.000 -100.00 % 6.246 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
Common stock issued 0.000 100.00 % -5.075 K -100.12 % 4.215 M 0.000 0.000 -100.00 % 15.000 K -98.97 % 1.451 M 242.30 % 423.750 K 0.000 -100.00 % 2.184 M -54.01 % 4.750 M 4 449.81 % 104.400 K -91.37 % 1.210 M 541.57 % 188.580 K -34.95 % 289.890 K 384.93 % 59.780 K -89.32 % 559.935 K 411.36 % 109.500 K 4 462.50 % 2.400 K -99.88 % 2.016 M 220.03 % 630.000 K -72.33 % 2.277 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000
Other financing activites -125.772 K -5 095.04 % -2.421 K 99.02 % -247.400 K -131.78 % 778.584 K 0.000 0.000 100.00 % -160.747 K -449.90 % -29.232 K -99.35 % -14.664 K 87.95 % -121.676 K 46.01 % -225.371 K -110.45 % 2.157 M 3 980.29 % -55.594 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 82.200 K -97.32 % 3.071 M 8 962.95 % -34.650 K 85.13 % -232.992 K 0.000 0.000 0.000
Net cash used provided by financing activities 1.310 M 17 576.70 % -7.497 K -100.19 % 3.945 M 507.77 % 649.101 K 5 188.59 % -12.756 K -122.28 % 57.244 K -95.66 % 1.318 M 234.11 % 394.518 K 2 790.38 % -14.664 K -100.71 % 2.069 M -54.27 % 4.525 M 100.06 % 2.262 M 95.93 % 1.154 M 512.09 % 188.580 K -34.95 % 289.890 K 384.93 % 59.780 K -89.32 % 559.935 K 411.36 % 109.500 K 29.43 % 84.600 K -98.34 % 5.087 M 754.49 % 595.350 K -70.87 % 2.044 M 0.000 0.000 0.000
Effect of forex changes on cash -16.389 K -119.64 % 83.435 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
Net change in cash 761.249 K 241.02 % -539.813 K -127.69 % 1.949 M 288 008.27 % -677.000 -100.91 % 74.651 K 116.30 % -457.982 K -380.05 % 163.534 K 116.37 % -999.112 K 30.75 % -1.443 M -1 602.09 % -84.768 K -103.12 % 2.715 M 8 494.53 % 31.593 K 108.41 % -375.859 K 65.28 % -1.082 M 13.96 % -1.258 M 24.32 % -1.662 M -76.23 % -943.268 K 20.54 % -1.187 M -171.59 % -437.123 K -109.33 % 4.688 M 794.98 % 523.756 K -71.93 % 1.866 M 10 365 850.00 % -18.000 98.39 % -1.119 K -341.68 % 463.000
Cash at beginning of period 905.217 K -37.36 % 1.445 M 1 007.12 % 130.521 K -0.52 % 131.198 K 132.02 % 56.547 K -89.01 % 514.529 K 46.59 % 350.995 K -74.00 % 1.350 M -51.66 % 2.793 M -2.95 % 2.878 M 1 671.65 % 162.430 K 24.15 % 130.837 K -74.18 % 506.696 K -68.12 % 1.589 M -44.19 % 2.847 M -36.86 % 4.510 M -17.30 % 5.453 M -17.88 % 6.640 M -6.18 % 7.077 M 196.16 % 2.390 M 28.07 % 1.866 M 2 028 081.52 % 92.000 -16.36 % 110.000 -91.05 % 1.229 K 60.44 % 766.000
Cash at end of period 1.666 M 84.10 % 905.217 K -56.47 % 2.080 M 1 493.35 % 130.521 K -0.52 % 131.198 K 132.02 % 56.547 K -89.01 % 514.529 K 46.59 % 350.995 K -74.00 % 1.350 M -51.66 % 2.793 M -2.95 % 2.878 M 1 671.65 % 162.430 K 24.15 % 130.837 K -74.18 % 506.696 K -68.12 % 1.589 M -44.19 % 2.847 M -36.86 % 4.510 M -17.30 % 5.453 M -17.88 % 6.640 M -6.18 % 7.077 M 196.16 % 2.390 M 28.07 % 1.866 M 2 028 081.52 % 92.000 -16.36 % 110.000 -91.05 % 1.229 K
Operating cash flow -517.431 K 14.44 % -604.735 K 69.70 % -1.996 M -198.62 % -668.375 K -864.67 % 87.407 K 116.42 % -532.168 K 43.44 % -940.922 K 32.48 % -1.394 M 1.97 % -1.422 M 33.84 % -2.149 M -18.75 % -1.809 M 16.59 % -2.169 M -41.77 % -1.530 M -20.39 % -1.271 M 17.89 % -1.548 M 10.11 % -1.722 M -14.56 % -1.503 M -15.93 % -1.297 M -148.54 % -521.723 K -30.54 % -399.666 K -458.24 % -71.594 K 45.83 % -132.155 K -734 094.44 % -18.000 98.39 % -1.119 K -341.68 % 463.000
Capital expenditure -15.159 K -102.51 % 604.735 K 0.000 0.000 0.000 -100.00 % 16.942 K 107.93 % -213.681 K 0.000 100.00 % -6.500 K -29.15 % -5.033 K 0.000 100.00 % -60.770 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
Free CashFlow -532.590 K 0.000 100.00 % -1.996 M -198.62 % -668.375 K -864.67 % 87.407 K 116.96 % -515.226 K 55.38 % -1.155 M 17.15 % -1.394 M 2.42 % -1.428 M 33.69 % -2.154 M -19.03 % -1.809 M 18.86 % -2.230 M -45.74 % -1.530 M -20.39 % -1.271 M 17.89 % -1.548 M 10.11 % -1.722 M -14.56 % -1.503 M -15.93 % -1.297 M -148.54 % -521.723 K -30.54 % -399.666 K -458.24 % -71.594 K 45.83 % -132.155 K -734 094.44 % -18.000 98.39 % -1.119 K -341.68 % 463.000
2025 2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020 2019 2019
Date Form 10K
2025
2024
2023
2022
2021
2020
2019