Energy & Technology, Corp. ENGT
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.721 M -21.67 % | 3.474 M -14.86 % | 4.080 M 26.72 % | 3.220 M 31.04 % | 2.457 M -34.82 % | 3.770 M 47.26 % | 2.560 M 134 223.93 % | 1.906 K -99.91 % | 2.201 M -44.36 % | 3.957 M -24.15 % | 5.217 M |
| Net income | -109.396 K -113.86 % | 789.310 K 533.94 % | -181.895 K -304.43 % | 88.975 K 109.45 % | -941.221 K -113.07 % | -441.746 K 66.23 % | -1.308 M -101 253.68 % | -1.291 K -100.21 % | 600.762 K 138.49 % | -1.561 M 5.28 % | -1.648 M |
| Income before tax | -109.396 K -113.86 % | 789.310 K 533.94 % | -181.895 K -304.43 % | 88.975 K 109.45 % | -941.221 K -113.07 % | -441.746 K 66.23 % | -1.308 M -101 253.68 % | -1.291 K -100.21 % | 600.762 K 134.89 % | -1.722 M -15.81 % | -1.487 M |
| Income before tax ratio | -0.04 -117.69 % | 0.23 609.66 % | -0.04 -261.33 % | 0.03 107.21 % | -0.38 -226.89 % | -0.12 77.07 % | -0.51 24.55 % | -0.68 -348.14 % | 0.27 162.71 % | -0.44 -52.70 % | -0.29 |
| EBITDA | 101.109 K -90.18 % | 1.030 M 631.60 % | 140.728 K -74.19 % | 545.265 K 225.71 % | -433.752 K -200.93 % | 429.758 K 157.46 % | -747.871 K -16.07 % | -644.315 K 47.96 % | -1.238 M -57.01 % | -788.613 K -81.23 % | -435.143 K |
| Net income ratio | -0.04 -117.69 % | 0.23 609.66 % | -0.04 -261.33 % | 0.03 107.21 % | -0.38 -226.89 % | -0.12 77.07 % | -0.51 24.55 % | -0.68 -348.14 % | 0.27 169.18 % | -0.39 -24.88 % | -0.32 |
| Ratio EBITDA | 0.04 -87.46 % | 0.30 759.27 % | 0.03 -79.63 % | 0.17 195.93 % | -0.18 -254.85 % | 0.11 139.02 % | -0.29 99.91 % | -338.10 -60 008.85 % | -0.56 -182.20 % | -0.20 -138.95 % | -0.08 |
| Gross profit ratio | 0.24 -35.96 % | 0.38 6.20 % | 0.35 33.32 % | 0.27 2 549.51 % | 0.01 -82.13 % | 0.06 74.33 % | 0.03 -87.88 % | 0.27 408.50 % | -0.09 -493.49 % | 0.02 -91.95 % | 0.27 |
| Weighted average shs out dil | 165.402 M 0.00 % | 165.402 M 0.00 % | 165.402 M -0.09 % | 165.549 M 0.00 % | 165.549 M 0.00 % | 165.549 M -0.01 % | 165.561 M 99 900.46 % | 165.560 K -99.90 % | 168.332 M 0.00 % | 168.332 M -0.48 % | 169.150 M |
| Weighted average shs out | 165.402 M 0.00 % | 165.402 M 0.00 % | 165.402 M -0.09 % | 165.549 M 0.00 % | 165.549 M 0.00 % | 165.549 M -0.01 % | 165.561 M 99 899.25 % | 165.562 K -99.90 % | 168.332 M 0.00 % | 168.332 M -0.48 % | 169.150 M |
| EPS diluted | 0.00 -114.58 % | 0.00 536.36 % | 0.00 -320.00 % | 0.00 108.77 % | -0.01 -111.11 % | 0.00 65.82 % | -0.01 -1.28 % | -0.01 -316.67 % | 0.00 138.71 % | -0.01 4.12 % | -0.01 |
| Earnings per share | 0.00 -114.58 % | 0.00 536.36 % | 0.00 -320.00 % | 0.00 108.77 % | -0.01 -111.11 % | 0.00 65.82 % | -0.01 -1.28 % | -0.01 -316.67 % | 0.00 138.71 % | -0.01 4.12 % | -0.01 |
| Gross profit | 655.010 K -49.84 % | 1.306 M -9.58 % | 1.444 M 68.94 % | 854.797 K 3 371.96 % | 24.620 K -88.35 % | 211.316 K 156.72 % | 82.314 K 16 178.98 % | 505.646 100.27 % | -189.329 K -318.92 % | 86.483 K -93.90 % | 1.417 M |
| Income tax expense | 0.000 100.00 % | -3.000 57.14 % | -7.000 0.00 % | -7.000 -177.78 % | 9.000 28.57 % | 7.000 450.00 % | -2.000 | 0.000 -100.00 % | 2.000 100.00 % | -161.080 K -200.00 % | 161.081 K |
| Cost of revenue | 2.066 M -4.71 % | 2.168 M -17.75 % | 2.636 M 11.46 % | 2.365 M -2.77 % | 2.432 M -31.64 % | 3.558 M 43.62 % | 2.478 M 176 856.93 % | 1.400 K -99.94 % | 2.391 M -38.23 % | 3.870 M 1.85 % | 3.800 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 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 | 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 % | -1.052 M |
| Operating expenses | 738.243 K -1.30 % | 747.986 K -15.82 % | 888.582 K -1.13 % | 898.725 K -28.66 % | 1.260 M -8.97 % | 1.384 M 1.05 % | 1.369 M 94 133.08 % | 1.453 K -99.91 % | 1.592 M -9.41 % | 1.757 M -37.98 % | 2.833 M |
| Cost and expenses | 2.804 M -3.84 % | 2.916 M -17.26 % | 3.524 M 7.99 % | 3.264 M -11.61 % | 3.692 M -25.29 % | 4.942 M 28.47 % | 3.847 M 134 723.23 % | 2.853 K -99.93 % | 3.982 M -29.23 % | 5.627 M -15.16 % | 6.633 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 |
| Selling general and administrative expenses | 738.243 K -1.30 % | 747.986 K -15.82 % | 888.582 K -1.13 % | 898.725 K -28.66 % | 1.260 M -8.97 % | 1.384 M 1.05 % | 1.369 M 119 984.05 % | 1.140 K -99.93 % | 1.592 M -9.41 % | 1.757 M -1.32 % | 1.780 M |
| Interest income | 100.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 185.827 -45.81 % | 342.896 -86.17 % | 2.479 K -81.16 % | 13.159 K -32.60 % | 19.524 K |
| Interest expense | 26.262 K 21.04 % | 21.697 K -67.21 % | 66.167 K 2.39 % | 64.623 K -14.76 % | 75.813 K -57.33 % | 177.671 K -4.45 % | 185.952 K -45.91 % | 343.761 K 1 895.25 % | 17.229 K -73.27 % | 64.461 K -59.74 % | 160.106 K |
| Depreciation and amortization | 184.242 K -15.70 % | 218.563 K -14.78 % | 256.455 K -34.52 % | 391.671 K -9.26 % | 431.656 K -37.79 % | 693.829 K 85.42 % | 374.202 K 123 611.32 % | 302.480 -99.94 % | 542.778 K -37.53 % | 868.802 K -2.55 % | 891.503 K |
| Operating income | -83.233 K -114.92 % | 557.734 K 0.40 % | 555.510 K 1 364.53 % | -43.930 K 96.44 % | -1.235 M -5.34 % | -1.173 M 8.90 % | -1.287 M -126 731.76 % | -1.015 K 99.94 % | -1.781 M -6.62 % | -1.670 M -17.96 % | -1.416 M |
| Operating income ratio | -0.03 -119.05 % | 0.16 17.92 % | 0.14 1 097.90 % | -0.01 97.29 % | -0.50 -61.61 % | -0.31 38.14 % | -0.50 5.58 % | -0.53 34.18 % | -0.81 -91.63 % | -0.42 -55.52 % | -0.27 |
| Total other income expenses net | -26.163 K -111.30 % | 231.576 K 131.40 % | -737.405 K -654.84 % | 132.903 K -54.80 % | 294.009 K -59.77 % | 730.864 K 3 606.18 % | -20.845 K 92.44 % | -275.685 K -111.58 % | 2.382 M 4 729.26 % | -51.449 K 27.17 % | -70.642 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 4.484 M 4.54 % | 4.289 M -22.26 % | 5.518 M -16.16 % | 6.581 M -16.68 % | 7.899 M 2.36 % | 7.717 M 46.75 % | 5.259 M 127 103.54 % | 4.134 K -99.90 % | 4.146 M 39.60 % | 2.970 M 466.09 % | -811.141 K |
| Total investments | 0.000 | 0.000 -100.00 % | 907.000 26.32 % | 718.000 -12.65 % | 822.000 -47.00 % | 1.551 K -32.24 % | 2.289 K 50 530.39 % | 4.521 -99.99 % | 48.450 K -17.17 % | 58.490 K 1 231.44 % | 4.393 K |
| Total debt | 5.203 M -3.36 % | 5.384 M -21.43 % | 6.852 M -3.37 % | 7.091 M -10.41 % | 7.915 M 1.33 % | 7.811 M 47.52 % | 5.295 M 123 261.72 % | 4.292 K -99.90 % | 4.185 M 3.24 % | 4.053 M 280.94 % | 1.064 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 302.348 K 0.00 % | 302.348 K 0.00 % | 302.348 K 0.00 % | 302.348 K 34 041 358 503 405 371 392.00 % | 0.000 -100.00 % | 0.001 112 589 990 500.00 % | 0.000 0.00 % | 0.000 100.00 % | -115.100 K |
| Retained earnings | -7.523 M -1.48 % | -7.414 M 9.62 % | -8.203 M -2.27 % | -8.021 M 1.10 % | -8.110 M -8.84 % | -7.452 M -41.97 % | -5.249 M -133 093.66 % | -3.941 K 99.85 % | -2.650 M 18.48 % | -3.251 M -92.35 % | -1.690 M |
| Common stock | 169.052 K 0.00 % | 169.052 K 0.00 % | 169.052 K -0.09 % | 169.198 K 0.00 % | 169.198 K 0.00 % | 169.198 K 0.00 % | 169.198 K 99 900.00 % | 169.198 -99.90 % | 169.186 K 0.00 % | 169.186 K 0.00 % | 169.186 K |
| Total equity | -7.221 M -1.54 % | -7.112 M 9.99 % | -7.901 M -2.36 % | -7.719 M 1.14 % | -7.808 M -9.21 % | -7.149 M -44.54 % | -4.946 M -135 852.19 % | -3.638 K 99.85 % | -2.353 M 20.34 % | -2.953 M -215.24 % | 2.563 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -0.001 | 0.000 | 0.000 | 0.000 |
| Long term debt | 22.160 K -77.79 % | 99.755 K -85.36 % | 681.560 K -24.61 % | 904.018 K -59.05 % | 2.207 M 0.18 % | 2.203 M 16 666.60 % | 13.142 K 59 481.99 % | 22.057 -99.93 % | 33.413 K -14.66 % | 39.151 K 385.44 % | 8.065 K |
| Total non current liabilities | 22.159 K -77.79 % | 99.755 K -85.36 % | 681.560 K -24.61 % | 904.018 K -59.05 % | 2.207 M 0.18 % | 2.203 M 16 666.60 % | 13.142 K 59 484.69 % | 22.056 -99.93 % | 33.413 K -14.66 % | 39.151 K 385.44 % | 8.065 K |
| Other current liabilities | 4.343 M 4.09 % | 4.173 M 3.35 % | 4.037 M 4.62 % | 3.859 M 6.05 % | 3.639 M 4.54 % | 3.481 M 4.02 % | 3.346 M 647.66 % | -611.000 K -128.06 % | 2.178 M 3.91 % | 2.096 M -0.13 % | 2.099 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.287 K | 0.000 -100.00 % | 25.287 K 0.00 % | 25.287 K -73.54 % | 95.579 K |
| Short term debt | 5.181 M -1.95 % | 5.284 M -14.37 % | 6.171 M -0.26 % | 6.187 M 8.40 % | 5.708 M 1.78 % | 5.608 M 26.72 % | 4.425 M 103 529.08 % | 4.270 K -99.90 % | 4.151 M 3.41 % | 4.014 M 280.14 % | 1.056 M |
| Total current liabilities | 9.672 M 0.46 % | 9.628 M -7.89 % | 10.453 M 1.65 % | 10.283 M 4.86 % | 9.807 M 3.45 % | 9.480 M 8.03 % | 8.775 M 111 616.20 % | 7.855 K -99.89 % | 6.952 M -21.34 % | 8.838 M 66.52 % | 5.307 M |
| Total liabilities | 9.694 M -0.35 % | 9.727 M -12.64 % | 11.134 M -0.47 % | 11.188 M -6.88 % | 12.014 M 2.83 % | 11.684 M 32.94 % | 8.789 M 111 470.23 % | 7.877 K -99.89 % | 6.985 M -21.31 % | 8.877 M 67.00 % | 5.316 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 978.400 K -14.63 % | 1.146 M -16.02 % | 1.365 M -39.55 % | 2.257 M -36.09 % | 3.532 M -0.07 % | 3.535 M 44.25 % | 2.450 M 87 952.94 % | 2.783 K -99.91 % | 3.085 M -5.99 % | 3.282 M -11.68 % | 3.716 M |
| Total non current assets | 978.399 K -14.63 % | 1.146 M -16.02 % | 1.365 M -39.55 % | 2.257 M -36.09 % | 3.532 M -0.07 % | 3.535 M 44.25 % | 2.450 M 87 952.94 % | 2.783 K -99.91 % | 3.085 M -5.99 % | 3.282 M -11.68 % | 3.716 M |
| Other current assets | 87.794 K 55.15 % | 56.585 K 163.27 % | 21.493 K -93.87 % | 350.364 K 586.67 % | 51.024 K -8.70 % | 55.887 K -68.43 % | 177.003 K 330.61 % | 41.105 K -79.95 % | 204.993 K 9.76 % | 186.763 K 61.06 % | 115.961 K |
| Short term investments | 0.000 | 0.000 -100.00 % | 907.000 26.32 % | 718.000 -12.65 % | 822.000 -47.00 % | 1.551 K -32.24 % | 2.289 K 50 530.39 % | 4.521 -99.99 % | 48.450 K -17.17 % | 58.490 K 1 231.44 % | 4.393 K |
| cash and cash equivalents | 718.914 K -34.31 % | 1.094 M -17.98 % | 1.334 M 161.70 % | 509.841 K 3 046.97 % | 16.201 K -82.78 % | 94.099 K 160.17 % | 36.168 K 22 781.29 % | 158.068 -99.59 % | 38.981 K -96.40 % | 1.084 M -42.20 % | 1.875 M |
| Cash and short term investments | 718.914 K -34.31 % | 1.094 M -18.03 % | 1.335 M 161.51 % | 510.559 K 2 899.23 % | 17.023 K -82.20 % | 95.650 K 148.72 % | 38.457 K 23 552.89 % | 162.589 -99.81 % | 87.431 K -92.35 % | 1.142 M -39.22 % | 1.880 M |
| Total current assets | 1.495 M 1.68 % | 1.470 M -21.37 % | 1.869 M 54.31 % | 1.211 M 79.55 % | 674.679 K -32.52 % | 999.769 K -28.18 % | 1.392 M 95 493.15 % | 1.456 K -99.91 % | 1.547 M -41.44 % | 2.642 M -36.54 % | 4.163 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.855 K -78.05 % | 290.881 K -67.80 % | 903.373 K 89 509.58 % | 1.008 K -99.90 % | 1.008 M 0.00 % | 1.008 M -19.77 % | 1.257 M |
| Net receivables | 687.826 K 115.74 % | 318.815 K -37.80 % | 512.552 K 46.26 % | 350.434 K -35.44 % | 542.777 K -2.61 % | 557.351 K 104.02 % | 273.183 K 11.79 % | 244.373 K -0.93 % | 246.668 K -19.04 % | 304.691 K -66.55 % | 910.837 K |
| Tax assets | 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 |
| Account payables | 147.754 K -13.67 % | 171.150 K -30.19 % | 245.179 K 3.24 % | 237.486 K -48.42 % | 460.458 K 17.54 % | 391.732 K -59.98 % | 978.740 K 59.25 % | 614.585 K 2.87 % | 597.466 K -77.89 % | 2.703 M 34.93 % | 2.003 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.287 K | 0.000 -100.00 % | 25.287 K 0.00 % | 25.287 K -83.13 % | 149.936 K |
| 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 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 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 | 133.297 K 0.00 % | 133.297 K 178.85 % | -169.051 K 0.09 % | -169.196 K 0.00 % | -169.197 K 0.00 % | -169.197 K -227.07 % | 133.151 K 103.50 % | -3.803 M -3 068.61 % | 128.124 K 0.00 % | 128.124 K -96.95 % | 4.199 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 2.473 M -5.47 % | 2.616 M -19.11 % | 3.234 M -6.77 % | 3.469 M -17.54 % | 4.207 M -7.23 % | 4.534 M 18.01 % | 3.842 M 90 543.23 % | 4.239 K -99.91 % | 4.632 M -21.80 % | 5.924 M -24.81 % | 7.878 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -293.749 K |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 30.876 |
| Change in working capital | -256.547 K -217.90 % | 217.605 K 648.12 % | 29.087 K -89.76 % | 284.155 K 18.34 % | 240.108 K 125.08 % | -957.461 K -412.34 % | 306.544 K 103 025.27 % | 297.254 -99.89 % | 269.546 K -80.16 % | 1.358 M 2 783.43 % | 47.110 K |
| Accounts receivables | -369.011 K -290.47 % | 193.737 K 219.50 % | -162.118 K -184.29 % | 192.343 K 1 177.60 % | 15.055 K 109.22 % | -163.315 K -466.87 % | -28.810 K -1 255 437.69 % | 2.295 -99.99 % | 32.607 K -93.74 % | 520.861 K 165.31 % | -797.502 K |
| Inventory | 0.000 | 0.000 | 0.000 -100.00 % | 63.855 K | 0.000 | 0.000 -100.00 % | 104.748 K | 0.000 | 0.000 -100.00 % | 248.447 K -56.34 % | 569.037 K |
| Accounts payables | -23.396 K 68.40 % | -74.029 K -1 094.88 % | 7.441 K 103.34 % | -222.972 K -421.25 % | 69.407 K 107.16 % | -969.562 K -453.79 % | 274.048 K | 0.000 -100.00 % | 147.775 K -78.88 % | 699.590 K 512.27 % | -169.694 K |
| Other working capital | 135.860 K 38.78 % | 97.897 K -46.73 % | 183.764 K -26.77 % | 250.928 K 61.22 % | 155.646 K -11.27 % | 175.416 K 503.79 % | -43.442 K -14 828.15 % | 294.959 -99.67 % | 89.163 K 180.68 % | -110.514 K -124.82 % | 445.269 K |
| Other non cash items | -16.535 K -1 923.04 % | 907.000 -99.86 % | 636.089 K -27.96 % | 882.966 K 999.53 % | 80.304 K 120.47 % | -392.290 K -171.24 % | 550.650 K 319 751.53 % | 172.158 100.01 % | -1.404 M -627.15 % | 266.307 K -92.40 % | 3.502 M |
| Net cash provided by operating activities | -198.236 K -116.16 % | 1.226 M 65.79 % | 739.736 K -55.11 % | 1.648 M 971.13 % | -189.153 K 82.77 % | -1.098 M -131.06 % | -475.048 K -91 490.70 % | -518.664 99.94 % | -895.923 K -234.93 % | 663.994 K 108.70 % | 318.162 K |
| Investments in property plant and equipment | 0.000 100.00 % | -5.000 | 0.000 100.00 % | -330.109 K | 0.000 100.00 % | -1.334 M -893.69 % | -134.205 K | 0.000 100.00 % | -290.202 K 40.66 % | -489.084 K -1 809.96 % | -25.607 K |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 70.000 K |
| 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 |
| 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 |
| Other investing activites | 3.449 K 60.27 % | 2.152 K -99.33 % | 323.502 K | 0.000 -100.00 % | 7.359 K | 0.000 100.00 % | -92.455 -727.37 % | 14.737 -99.85 % | 10.040 K 18 659.25 % | -54.097 99.90 % | -56.424 K |
| Net cash used for investing activites | 3.449 K 60.64 % | 2.147 K -99.34 % | 323.502 K 198.00 % | -330.109 K -4 585.79 % | 7.359 K 100.55 % | -1.334 M -893.69 % | -134.205 K -910 767.03 % | 14.737 100.01 % | -280.162 K 42.72 % | -489.084 K -3 964.86 % | -12.032 K |
| Debt repayment | -180.701 K 87.69 % | -1.468 M -514.78 % | -238.844 K 71.01 % | -824.018 K -893.09 % | 103.900 K | 0.000 -100.00 % | 487.352 K 64.26 % | 296.693 K 126.09 % | 131.227 K 113.87 % | -945.880 K 20.50 % | -1.190 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 100.00 % | -20.379 K 83.14 % | -120.845 K |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.320 M | 0.000 -100.00 % | 326.321 K | 0.000 | 0.000 100.00 % | 0.000 |
| Net cash used provided by financing activities | -180.701 K 87.69 % | -1.468 M -514.78 % | -238.844 K 71.01 % | -824.018 K -893.09 % | 103.900 K -95.52 % | 2.320 M 375.94 % | 487.352 K 78 124.89 % | 623.014 -99.53 % | 131.227 K 113.58 % | -966.259 K 26.28 % | -1.311 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.000 -100.00 % | 169.678 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -375.488 K -56.56 % | -239.833 K -129.09 % | 824.394 K 67.00 % | 493.640 K 733.70 % | -77.898 K -234.47 % | 57.931 K 2 159.40 % | -2.813 K -2 462.14 % | 119.087 100.01 % | -1.045 M -196.57 % | 1.082 M 207.71 % | -1.005 M |
| Cash at beginning of period | 1.094 M -17.98 % | 1.334 M 161.70 % | 509.841 K 3 046.97 % | 16.201 K -82.78 % | 94.099 K 160.17 % | 36.168 K -7.22 % | 38.981 K 99 900.00 % | 38.981 -100.00 % | 1.084 M 57 698.95 % | 1.875 K -99.93 % | 2.880 M |
| Cash at end of period | 718.914 K -34.31 % | 1.094 M -17.98 % | 1.334 M 161.70 % | 509.841 K 3 046.97 % | 16.201 K -82.78 % | 94.099 K 160.17 % | 36.168 K 22 781.29 % | 158.068 -99.59 % | 38.981 K -96.40 % | 1.084 M -42.20 % | 1.875 M |
| Operating cash flow | -198.236 K -116.16 % | 1.226 M 65.79 % | 739.736 K -55.11 % | 1.648 M 971.13 % | -189.153 K 82.77 % | -1.098 M -131.06 % | -475.048 K -91 490.70 % | -518.664 99.94 % | -895.923 K -234.93 % | 663.994 K 108.70 % | 318.162 K |
| Capital expenditure | -4.000 20.00 % | -5.000 | 0.000 100.00 % | -330.109 K -11 003 733.33 % | 3.000 100.00 % | -1.334 M -893.69 % | -134.205 K | 0.000 100.00 % | -290.202 K 40.66 % | -489.084 K -1 809.96 % | -25.607 K |
| Free CashFlow | -198.240 K -116.16 % | 1.226 M 65.79 % | 739.736 K -43.86 % | 1.318 M 796.61 % | -189.153 K 92.22 % | -2.431 M -299.05 % | -609.253 K -117 365.84 % | -518.664 99.96 % | -1.186 M -778.13 % | 174.910 K -40.21 % | 292.555 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025-03-31 | 2024-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 843.769 K 93.10 % | 436.961 K 57 489.97 % | 758.745 -27.09 % | 1.041 K 31.11 % | 793.698 77.54 % | 447.053 -39.02 % | 733.091 -12.21 % | 835.028 53.31 % | 544.654 -12.08 % | 619.521 44.13 % | 429.828 -1.57 % | 436.674 4.05 % | 419.688 2.95 % | 407.669 -36.80 % | 645.045 -3.58 % | 669.023 39.51 % | 479.548 -32.50 % | 710.395 -46.42 % | 1.326 K 36.95 % | 968.123 1.67 % | 952.211 -41.95 % | 1.640 K 15.92 % | 1.415 K 7.26 % | 1.319 K |
| Net income | 117.041 K 163.26 % | -185.019 K -130 246.47 % | -141.944 -561.99 % | -21.442 -131.53 % | 67.998 114.15 % | -480.579 -29.71 % | -370.506 -174.05 % | -135.197 56.02 % | -307.387 -10.58 % | -277.965 54.89 % | -616.148 -242.50 % | -179.896 16.57 % | -215.615 45.96 % | -398.957 36.35 % | -626.835 -132.30 % | 1.941 K 716.96 % | -314.543 61.97 % | -827.115 -674.61 % | -106.778 50.55 % | -215.940 47.45 % | -410.959 -295.96 % | 209.721 287.68 % | 54.097 302.34 % | -26.736 |
| Income before tax | 117.041 K 163.26 % | -185.019 K -130 246.47 % | -141.944 -561.99 % | -21.442 -131.53 % | 67.998 114.15 % | -480.579 -29.71 % | -370.506 -174.05 % | -135.197 56.02 % | -307.387 -10.58 % | -277.965 54.89 % | -616.148 -242.50 % | -179.896 16.57 % | -215.615 45.96 % | -398.957 12.15 % | -454.123 -123.40 % | 1.941 K 498.27 % | -487.255 22.51 % | -628.796 -284.72 % | -163.444 52.62 % | -344.966 41.00 % | -584.666 -271.42 % | 341.067 601.80 % | 48.599 204.87 % | -46.343 |
| Income before tax ratio | 0.14 132.76 % | -0.42 -126.34 % | -0.19 -807.93 % | -0.02 -124.05 % | 0.09 107.97 % | -1.07 -112.70 % | -0.51 -212.16 % | -0.16 71.31 % | -0.56 -25.79 % | -0.45 68.70 % | -1.43 -247.96 % | -0.41 19.81 % | -0.51 47.50 % | -0.98 -39.01 % | -0.70 -124.27 % | 2.90 385.48 % | -1.02 -14.79 % | -0.89 -618.04 % | -0.12 65.40 % | -0.36 41.97 % | -0.61 -395.32 % | 0.21 505.41 % | 0.03 197.77 % | -0.04 |
| EBITDA | 163.485 K 221.13 % | -134.965 K -378.46 % | -28.208 K -29 711.28 % | 95.261 6.35 % | 89.571 100.03 % | -335.899 K -122.88 % | -150.709 K -308.47 % | -36.896 K 82.43 % | -210.011 K -2.50 % | -204.881 K -50.29 % | -136.320 K 8.07 % | -148.282 K -30.48 % | -113.646 K 18.83 % | -140.004 K 66.64 % | -419.688 K -135 839.26 % | -308.732 99.90 % | -319.830 K 77.40 % | -1.415 M -1 614 348.73 % | 87.671 100.09 % | -99.580 K 70.56 % | -338.213 K -154.15 % | 624.576 K 85.58 % | 336.552 K 39.08 % | 241.987 K |
| Net income ratio | 0.14 132.76 % | -0.42 -126.34 % | -0.19 -807.93 % | -0.02 -124.05 % | 0.09 107.97 % | -1.07 -112.70 % | -0.51 -212.16 % | -0.16 71.31 % | -0.56 -25.79 % | -0.45 68.70 % | -1.43 -247.96 % | -0.41 19.81 % | -0.51 47.50 % | -0.98 -0.71 % | -0.97 -133.50 % | 2.90 542.23 % | -0.66 43.66 % | -1.16 -1 345.74 % | -0.08 63.89 % | -0.22 48.32 % | -0.43 -437.58 % | 0.13 234.43 % | 0.04 288.64 % | -0.02 |
| Ratio EBITDA | 0.19 162.73 % | -0.31 99.17 % | -37.18 -40 712.27 % | 0.09 -18.88 % | 0.11 100.02 % | -751.36 -265.48 % | -205.58 -365.27 % | -44.19 88.54 % | -385.59 -16.59 % | -330.71 -4.28 % | -317.15 6.60 % | -339.57 -25.40 % | -270.79 21.15 % | -343.43 47.22 % | -650.63 -140 892.48 % | -0.46 99.93 % | -666.94 66.52 % | -1 992.17 -3 012 940.12 % | 0.07 100.06 % | -102.86 71.04 % | -355.19 -193.29 % | 380.74 60.09 % | 237.82 29.66 % | 183.42 |
| Gross profit ratio | 0.36 573.16 % | -0.08 -122.18 % | 0.34 -25.71 % | 0.46 13.76 % | 0.40 702.49 % | -0.07 -127.42 % | 0.24 -9.70 % | 0.27 16.65 % | 0.23 32.75 % | 0.17 -19.64 % | 0.22 -36.36 % | 0.34 -8.50 % | 0.37 53.33 % | 0.24 -13.53 % | 0.28 -2.96 % | 0.29 443.11 % | 0.05 -78.26 % | 0.24 -23.17 % | 0.32 31.68 % | 0.24 -3.01 % | 0.25 -62.13 % | 0.66 35.93 % | 0.48 3.16 % | 0.47 |
| Weighted average shs out dil | 165.402 M 0.09 % | 165.256 M 99 716.34 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K 0.00 % | 165.560 K -1.65 % | 168.332 K 0.00 % | 168.332 K -4.73 % | 176.683 K 12.75 % | 156.708 K -6.91 % | 168.332 K 0.00 % | 168.332 K 36.78 % | 123.070 K -32.90 % | 183.419 K 8.43 % | 169.165 K 0.00 % | 169.165 K 0.00 % | 169.166 K 0.00 % | 169.161 K 0.03 % | 169.114 K |
| Weighted average shs out | 165.402 M 0.09 % | 165.256 M 99 675.36 % | 165.628 K -0.35 % | 166.217 K 0.22 % | 165.848 K 0.15 % | 165.602 K -0.01 % | 165.626 K -0.03 % | 165.682 K 0.04 % | 165.617 K -0.02 % | 165.652 K 0.04 % | 165.586 K -1.69 % | 168.441 K 0.00 % | 168.449 K -4.66 % | 176.686 K 12.75 % | 156.708 K -6.91 % | 168.337 K -0.03 % | 168.384 K 57.08 % | 107.194 K 0.39 % | 106.777 K -36.90 % | 169.231 K 0.03 % | 169.188 K -0.05 % | 169.266 K -0.19 % | 169.583 K 0.22 % | 169.215 K |
| EPS diluted | 0.00 163.64 % | 0.00 -22.22 % | 0.00 -800.00 % | 0.00 -125.00 % | 0.00 113.79 % | 0.00 -31.82 % | 0.00 -175.00 % | 0.00 57.89 % | 0.00 -11.76 % | 0.00 54.05 % | 0.00 -236.36 % | 0.00 15.38 % | 0.00 43.48 % | 0.00 42.50 % | 0.00 -134.78 % | 0.01 705.26 % | 0.00 71.64 % | -0.01 -1 016.67 % | 0.00 53.85 % | 0.00 45.83 % | 0.00 -300.00 % | 0.00 300.00 % | 0.00 250.00 % | 0.00 |
| Earnings per share | 0.00 163.64 % | 0.00 -22.22 % | 0.00 -800.00 % | 0.00 -125.00 % | 0.00 113.79 % | 0.00 -31.82 % | 0.00 -175.00 % | 0.00 57.89 % | 0.00 -11.76 % | 0.00 54.05 % | 0.00 -236.36 % | 0.00 15.38 % | 0.00 43.48 % | 0.00 42.50 % | 0.00 -134.78 % | 0.01 705.26 % | 0.00 75.32 % | -0.01 -670.00 % | 0.00 23.08 % | 0.00 45.83 % | 0.00 -300.00 % | 0.00 300.00 % | 0.00 250.00 % | 0.00 |
| Gross profit | 300.928 K 1 013.68 % | -32.936 K -12 874.66 % | 257.823 -45.83 % | 475.990 49.15 % | 319.143 1 169.66 % | -29.836 -116.72 % | 178.426 -20.72 % | 225.059 78.84 % | 125.847 16.71 % | 107.832 15.82 % | 93.105 -37.35 % | 148.622 -4.80 % | 156.117 57.85 % | 98.899 -45.35 % | 180.967 -6.44 % | 193.427 657.71 % | 25.528 -85.32 % | 173.936 -58.84 % | 422.538 80.34 % | 234.300 -1.39 % | 237.604 -78.02 % | 1.081 K 57.58 % | 685.922 10.65 % | 619.875 |
| Income tax 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 % | 172.712 | 0.000 -100.00 % | 172.712 -12.91 % | 198.319 249.98 % | 56.666 -56.08 % | 129.026 -25.72 % | 173.707 32.25 % | 131.346 2 288.98 % | 5.498 -71.96 % | 19.607 |
| Cost of revenue | 542.841 K 15.52 % | 469.897 K 93 706.42 % | 500.922 -11.28 % | 564.639 18.98 % | 474.555 -0.49 % | 476.889 -14.02 % | 554.665 -9.07 % | 609.969 45.64 % | 418.807 -18.15 % | 511.689 51.96 % | 336.723 16.90 % | 288.052 9.29 % | 263.571 -14.64 % | 308.770 -33.47 % | 464.078 -2.42 % | 475.596 4.75 % | 454.020 -15.37 % | 536.459 -40.61 % | 903.346 23.10 % | 733.823 2.69 % | 714.607 27.70 % | 559.579 -23.26 % | 729.208 4.26 % | 699.438 |
| General and administrative 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 -100.00 % | 86.798 -32.63 % | 128.837 -22.77 % | 166.822 156.75 % | 64.975 -29.64 % | 92.352 |
| 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 | 0.000 | 0.000 | 0.000 -100.00 % | 193.347 -45.92 % | 357.503 2 499.45 % | 13.753 714.75 % | 1.688 -83.84 % | 10.446 |
| Other 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 | 0.000 | 0.000 |
| Operating expenses | 181.394 K 22.41 % | 148.185 K 42 319.41 % | 349.333 -21.33 % | 444.030 124.21 % | 198.041 -51.03 % | 404.425 -3.97 % | 421.123 18.98 % | 353.944 -17.27 % | 427.846 25.43 % | 341.104 -18.63 % | 419.202 29.21 % | 324.429 -11.76 % | 367.668 -25.98 % | 496.706 -21.28 % | 631.016 -63.98 % | 1.752 K 242.54 % | 511.504 -35.04 % | 787.408 38.01 % | 570.553 -0.05 % | 570.835 -29.54 % | 810.151 11.98 % | 723.481 21.88 % | 593.591 -6.17 % | 632.641 |
| Cost and expenses | 724.235 K 17.17 % | 618.082 K 72 593.72 % | 850.255 -15.71 % | 1.009 K 49.97 % | 672.596 -23.68 % | 881.314 -9.68 % | 975.788 1.23 % | 963.913 13.85 % | 846.653 -0.72 % | 852.793 12.81 % | 755.925 23.42 % | 612.481 -2.97 % | 631.239 -21.63 % | 805.476 -26.45 % | 1.095 K -50.84 % | 2.228 K 130.72 % | 965.524 -27.07 % | 1.324 K -10.18 % | 1.474 K 12.97 % | 1.305 K -14.44 % | 1.525 K 18.84 % | 1.283 K -3.00 % | 1.323 K -0.70 % | 1.332 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 | 0.000 | 0.000 |
| Selling general and administrative expenses | 181.394 K 22.41 % | 148.185 K 51 706.96 % | 286.033 -24.87 % | 380.729 65.84 % | 229.572 -26.35 % | 311.719 -20.17 % | 390.478 5.31 % | 370.804 10.64 % | 335.132 5.22 % | 318.509 -2.57 % | 326.907 45.43 % | 224.794 -16.54 % | 269.334 -33.53 % | 405.216 -15.28 % | 478.289 -4.75 % | 502.160 43.28 % | 350.475 -42.72 % | 611.886 82.73 % | 334.865 19.53 % | 280.145 -42.40 % | 486.340 83.46 % | 265.091 -28.81 % | 372.357 2.07 % | 364.790 |
| Interest income | 0.000 -100.00 % | 95.000 88.36 % | 50.434 -5.56 % | 53.402 0.56 % | 53.104 14.65 % | 46.318 -63.76 % | 127.809 1 924.86 % | 6.312 17.15 % | 5.388 -87.94 % | 44.693 -84.59 % | 290.051 6 993.45 % | 4.089 0.62 % | 4.064 253.39 % | 1.150 -71.77 % | 4.074 -17.18 % | 4.919 284.60 % | 1.279 -91.65 % | 15.324 -0.68 % | 15.429 83.00 % | 8.431 -30.43 % | 12.119 -25.69 % | 16.308 -62.71 % | 43.732 30.24 % | 33.577 |
| Interest expense | 2.493 K -37.57 % | 3.993 K -92.08 % | 50.434 K -5.58 % | 53.417 K 0.49 % | 53.159 K 14.46 % | 46.443 K -63.66 % | 127.809 K 1 924.86 % | 6.312 K 17.15 % | 5.388 K -88.17 % | 45.558 K -84.29 % | 290.051 K 6 993.45 % | 4.089 K 0.62 % | 4.064 K 253.04 % | 1.151 K -71.74 % | 4.074 K -37.98 % | 6.569 K 53.09 % | 4.291 K -70.75 % | 14.668 K -5.26 % | 15.482 K -8.89 % | 16.992 K -1.90 % | 17.321 K | 0.000 -100.00 % | 43.732 K 9.06 % | 40.100 K |
| Depreciation and amortization | 43.951 K -4.58 % | 46.061 K 72 663.89 % | 63.302 0.00 % | 63.301 35.40 % | 46.750 -52.41 % | 98.237 6.79 % | 91.988 0.00 % | 91.989 0.00 % | 91.988 538.89 % | 14.398 -92.41 % | 189.777 47 344.25 % | 0.400 -99.59 % | 97.905 -61.65 % | 255.324 166.47 % | 95.818 -35.56 % | 148.691 -8.85 % | 163.134 -7.09 % | 175.590 -25.50 % | 235.686 3.19 % | 228.394 -0.32 % | 229.132 -5.21 % | 241.720 -1.02 % | 244.221 -1.62 % | 248.230 |
| Operating income | 119.534 K 166.00 % | -181.121 K -197 822.65 % | -91.511 -386.33 % | 31.960 -25.36 % | 42.821 109.88 % | -433.543 -42.59 % | -304.040 -27.89 % | -237.733 21.09 % | -301.273 0.46 % | -302.666 7.06 % | -325.674 -86.66 % | -174.477 17.36 % | -211.122 46.88 % | -397.454 9.08 % | -437.138 4.43 % | -457.423 6.28 % | -488.081 20.45 % | -613.539 -314.51 % | -148.015 56.02 % | -336.535 41.20 % | -572.333 -260.20 % | 357.260 882.13 % | 36.376 384.94 % | -12.766 |
| Operating income ratio | 0.14 134.18 % | -0.41 -243.68 % | -0.12 -492.71 % | 0.03 -43.07 % | 0.05 105.56 % | -0.97 -133.83 % | -0.41 -45.67 % | -0.28 48.53 % | -0.55 -13.22 % | -0.49 35.52 % | -0.76 -89.63 % | -0.40 20.57 % | -0.50 48.40 % | -0.97 -43.86 % | -0.68 0.88 % | -0.68 32.82 % | -1.02 -17.85 % | -0.86 -673.65 % | -0.11 67.89 % | -0.35 42.17 % | -0.60 -375.99 % | 0.22 747.24 % | 0.03 365.65 % | -0.01 |
| Total other income expenses net | -2.493 K 36.04 % | -3.898 K 92.27 % | -50.434 K 5.56 % | -53.401 K -212 202.32 % | 25.177 100.05 % | -47.035 K 29.23 % | -66.464 K -164.82 % | 102.536 K 1 777.07 % | -6.114 K 97.80 % | -277.662 K 4.41 % | -290.474 K -5 260.29 % | -5.419 K -20.61 % | -4.493 K -198.94 % | -1.503 K 91.15 % | -16.985 K -103.70 % | 459.363 K 55 512.95 % | 826.000 105.41 % | -15.258 K 1.11 % | -15.429 K -83.00 % | -8.431 K 31.64 % | -12.333 K 96.54 % | -356.919 K -3 020.06 % | 12.223 K 136.40 % | -33.577 K |
| 2025-03-31 | 2024-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
| 2025-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 4.121 M 92 081.91 % | 4.470 K 1.11 % | 4.421 K 1.01 % | 4.377 K -0.57 % | 4.402 K -13.26 % | 5.075 K 2.52 % | 4.950 K -1.93 % | 5.047 K 22.09 % | 4.134 K -10.91 % | 4.641 K 10.22 % | 4.210 K 0.46 % | 4.191 K 1.10 % | 4.146 K 2.89 % | 4.029 K 9.40 % | 3.683 K -0.84 % | 3.714 K 25.08 % | 2.970 K 385.25 % | -1.041 K -34.50 % | -773.973 15.62 % | -917.275 -13.08 % | -811.140 -289.63 % | 427.742 -59.09 % | 1.046 K |
| Total investments | 0.000 -100.00 % | 2.332 0.00 % | 2.332 0.00 % | 2.332 1.88 % | 2.289 -20.77 % | 2.889 -3.12 % | 2.982 -20.78 % | 3.764 -16.74 % | 4.521 -5.12 % | 4.765 -8.65 % | 5.216 -88.96 % | 47.266 -2.44 % | 48.450 2.95 % | 47.060 | 0.000 | 0.000 -100.00 % | 58.490 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 5.180 M 112 817.97 % | 4.587 K 1.52 % | 4.518 K 0.69 % | 4.487 K 1.11 % | 4.438 K -15.30 % | 5.240 K 1.83 % | 5.146 K 1.36 % | 5.077 K 18.28 % | 4.292 K -9.16 % | 4.725 K 9.18 % | 4.328 K 2.84 % | 4.208 K 0.56 % | 4.185 K 3.03 % | 4.062 K -1.09 % | 4.106 K -2.74 % | 4.222 K 4.16 % | 4.053 K 1 915.59 % | 201.102 -42.64 % | 350.624 -52.83 % | 743.254 -30.15 % | 1.064 K -63.99 % | 2.955 K -3.27 % | 3.055 K |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 0.001 0.00 % | 0.001 0.00 % | 0.001 112 589 990 900.00 % | 0.000 -200.00 % | 0.000 0.00 % | 0.000 -100.00 % | 0.001 0.00 % | 0.001 0.00 % | 0.001 112 589 990 800.00 % | 0.000 -200.00 % | 0.000 0.00 % | 0.000 100.00 % | -115.100 0.00 % | -115.100 0.00 % | -115.100 -12 959 107 927 758 800.00 % | 0.000 100.00 % | -115.100 0.00 % | -115.100 0.00 % | -115.100 0.00 % | -115.100 0.00 % | -115.100 0.00 % | -115.100 |
| Retained earnings | -7.406 M -137 612.43 % | -5.378 K -3.23 % | -5.210 K -0.53 % | -5.182 K 1.26 % | -5.249 K -10.08 % | -4.768 K -8.76 % | -4.384 K -3.20 % | -4.248 K -7.80 % | -3.941 K -8.67 % | -3.626 K -20.47 % | -3.010 K -5.04 % | -2.866 K -8.14 % | -2.650 K -17.72 % | -2.251 K -17.90 % | -1.909 K 28.84 % | -2.683 K 17.46 % | -3.251 K -516.61 % | -527.204 -25.40 % | -420.426 -105.60 % | -204.485 -199.04 % | 206.474 6 458.92 % | -3.247 94.34 % | -57.344 |
| Common stock | 169.052 K 99 813.71 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.00 % | 169.198 0.01 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.00 % | 169.186 0.02 % | 169.145 |
| Total equity | -7.104 M -139 858.90 % | -5.076 K -3.43 % | -4.907 K -0.56 % | -4.880 K 1.34 % | -4.946 K -10.76 % | -4.466 K -9.41 % | -4.081 K -3.44 % | -3.946 K -8.45 % | -3.638 K -9.46 % | -3.324 K -22.75 % | -2.708 K -5.43 % | -2.568 K -9.16 % | -2.353 K -20.42 % | -1.954 K -22.93 % | -1.589 K 34.01 % | -2.408 K 18.46 % | -2.953 K -179.76 % | 3.703 K -2.80 % | 3.810 K -5.36 % | 4.026 K -9.26 % | 4.437 K 4.96 % | 4.227 K 1.00 % | 4.185 K |
| Other non current liabilities | 0.000 -100.00 % | 0.000 -99.74 % | 0.000 327.86 % | 0.000 100.00 % | -0.001 | 0.000 | 0.000 | 0.000 100.00 % | -0.001 50.00 % | -0.002 | 0.000 | 0.000 -100.00 % | 0.002 219 902 325 651.56 % | 0.000 -100.00 % | 88.053 K 20 303.47 % | 431.559 25 955 781 938 947 348.00 % | 0.000 -100.00 % | 438.495 -11.44 % | 495.162 -8.51 % | 541.194 -92.65 % | 7.365 K 1 028.29 % | 652.759 -6.75 % | 699.974 |
| Long term debt | 6.870 K 106 792.80 % | 6.427 -99.93 % | 8.684 K 79 409.25 % | 10.922 -16.89 % | 13.142 -99.91 % | 15.342 K -12.83 % | 17.600 K -11.61 % | 19.912 K 90 175.20 % | 22.057 -9.07 % | 24.258 -99.91 % | 26.440 K -7.56 % | 28.603 K 85 504.41 % | 33.413 -58.45 % | 80.415 -15.43 % | 95.085 -97.70 % | 4.136 K -89.44 % | 39.151 K 29 571.76 % | 131.947 -11.89 % | 149.761 -62.37 % | 398.004 -43.14 % | 700.001 -72.14 % | 2.512 K -2.69 % | 2.582 K |
| Total non current liabilities | 6.870 K 106 792.80 % | 6.427 -25.99 % | 8.684 -20.49 % | 10.922 -16.89 % | 13.141 -14.35 % | 15.342 -12.83 % | 17.600 -11.61 % | 19.912 -9.72 % | 22.056 -9.07 % | 24.256 -8.26 % | 26.440 -7.56 % | 28.603 -14.40 % | 33.415 -58.45 % | 80.415 -8.77 % | 88.149 -98.07 % | 4.567 K 11 565.31 % | 39.151 -93.14 % | 570.442 -11.55 % | 644.923 -31.33 % | 939.198 -27.99 % | 1.304 K -58.79 % | 3.165 K -3.55 % | 3.281 K |
| Other current liabilities | 4.377 M -44.88 % | 7.940 M 136.98 % | 3.351 M -58.33 % | 8.041 M 3.19 % | 7.792 M 1.37 % | 7.687 M 129.25 % | 3.353 M 1.70 % | 3.297 M 639.64 % | -611.000 K -108.75 % | 6.984 M 170.14 % | 2.585 M 592.52 % | -524.899 K 11.73 % | -594.665 K -4.39 % | -569.632 K -16.42 % | -489.307 K 81.36 % | -2.624 M 2.72 % | -2.698 M -9.56 % | -2.462 M -3.87 % | -2.371 M 2.65 % | -2.435 M -3.08 % | -2.362 M -13.23 % | -2.087 M -5.43 % | -1.979 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Short term debt | 5.173 M 112 826.42 % | 4.581 K -99.90 % | 4.510 M 100 645.32 % | 4.476 K 1.16 % | 4.425 K -15.31 % | 5.225 K -99.88 % | 4.279 M -0.15 % | 4.285 M 100 252.73 % | 4.270 K -9.16 % | 4.701 K -99.88 % | 3.973 M 94 968.96 % | 4.180 K 0.68 % | 4.151 K 4.27 % | 3.981 K -0.75 % | 4.011 K 4 530.29 % | 86.633 -97.84 % | 4.014 K -94.20 % | 69.155 K -65.57 % | 200.863 K -41.82 % | 345.250 K -5.16 % | 364.047 K 82 062.26 % | 443.083 100.01 % | -3.958 M |
| Total current liabilities | 9.690 M 107 297.75 % | 9.023 K 1.74 % | 8.869 K -0.43 % | 8.907 K 1.50 % | 8.775 K 2.54 % | 8.558 K 3.01 % | 8.307 K 0.16 % | 8.295 K 5.59 % | 7.855 K 3.12 % | 7.617 K 7.52 % | 7.084 K 1.67 % | 6.968 K 0.24 % | 6.952 K 3.95 % | 6.688 K 1.04 % | 6.619 K 39.20 % | 4.755 K -46.20 % | 8.838 K 93.11 % | 4.577 K 2.72 % | 4.456 K -0.72 % | 4.488 K -2.76 % | 4.616 K 2.12 % | 4.520 K 1.88 % | 4.436 K |
| Total liabilities | 9.697 M 107 297.39 % | 9.029 K 1.71 % | 8.877 K -0.45 % | 8.918 K 1.47 % | 8.789 K 2.51 % | 8.573 K 2.98 % | 8.325 K 0.13 % | 8.314 K 5.55 % | 7.877 K 3.08 % | 7.641 K 7.46 % | 7.111 K 1.63 % | 6.997 K 0.17 % | 6.985 K 3.21 % | 6.768 K 0.91 % | 6.707 K -28.05 % | 9.322 K 5.01 % | 8.877 K 72.46 % | 5.147 K 0.92 % | 5.100 K -6.02 % | 5.427 K -8.32 % | 5.920 K -22.97 % | 7.685 K -0.43 % | 7.718 K |
| Other non current assets | 0.000 100.00 % | 0.000 0.00 % | 0.000 0.00 % | 0.000 -150.00 % | 0.000 -100.00 % | 0.001 219 902 325 700.00 % | 0.000 -200.00 % | 0.000 0.00 % | 0.000 0.00 % | 0.000 | 0.000 -100.00 % | 0.000 0.00 % | 0.000 -100.00 % | 4.989 -92.41 % | 65.768 1.03 % | 65.098 | 0.000 -100.00 % | 4.988 -60.29 % | 12.561 16.76 % | 10.758 14.68 % | 9.381 -99.21 % | 1.190 K 0.02 % | 1.190 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 | 0.000 | 0.000 -100.00 % | 47.060 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.462 25.19 % | 13.150 -96.57 % | 383.581 | 0.000 -100.00 % | 392.398 -1.80 % | 399.594 -1.67 % | 406.371 -0.77 % | 409.539 2.23 % | 400.602 -1.76 % | 407.798 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.462 25.19 % | 13.150 -96.57 % | 383.581 | 0.000 -100.00 % | 392.398 -1.80 % | 399.594 -1.67 % | 406.371 -0.77 % | 409.539 2.23 % | 400.602 -1.76 % | 407.798 |
| Property plant equipment net | 934.450 K 40 806.30 % | 2.284 K -2.70 % | 2.348 K -2.63 % | 2.411 K -1.60 % | 2.450 K -3.62 % | 2.542 K -1.94 % | 2.592 K -3.65 % | 2.691 K -3.31 % | 2.783 K -2.62 % | 2.858 K -2.72 % | 2.938 K -1.97 % | 2.997 K -2.87 % | 3.085 K -2.15 % | 3.153 K -3.93 % | 3.282 K 2.93 % | 3.189 K -2.83 % | 3.282 K -1.79 % | 3.341 K -2.74 % | 3.435 K 0.22 % | 3.428 K -6.09 % | 3.650 K -5.80 % | 3.875 K -5.62 % | 4.106 K |
| Total non current assets | 934.450 K 40 806.30 % | 2.284 K -2.70 % | 2.348 K -2.63 % | 2.411 K -1.60 % | 2.450 K -3.62 % | 2.542 K -1.94 % | 2.592 K -3.65 % | 2.691 K -3.31 % | 2.783 K -2.62 % | 2.858 K -2.72 % | 2.938 K -1.97 % | 2.997 K -2.87 % | 3.085 K -4.23 % | 3.222 K -4.15 % | 3.361 K -7.60 % | 3.637 K 10.84 % | 3.282 K -12.22 % | 3.739 K -2.83 % | 3.848 K 0.06 % | 3.845 K -5.50 % | 4.069 K -25.55 % | 5.466 K -4.17 % | 5.704 K |
| Other current assets | 66.615 K 26 252.12 % | 252.788 -99.87 % | 201.875 K -15.29 % | 238.309 K 134 535.57 % | 177.003 85.42 % | 95.461 -2.99 % | 98.407 27.36 % | 77.268 87.98 % | 41.105 -39.07 % | 67.463 9.34 % | 61.702 -10.13 % | 68.656 -99.97 % | 204.993 K 86 822.21 % | 235.835 100.09 % | -259.135 K -19 247.52 % | 1.353 K 624.64 % | 186.763 -84.49 % | 1.204 K -2.73 % | 1.238 K -99.90 % | 1.192 M 110 992.42 % | 1.073 K -99.90 % | 1.071 M -2.27 % | 1.096 M |
| Short term investments | 0.000 -100.00 % | 2.332 0.00 % | 2.332 0.00 % | 2.332 1.88 % | 2.289 -20.77 % | 2.889 -3.12 % | 2.982 -20.78 % | 3.764 -16.74 % | 4.521 -5.12 % | 4.765 -8.65 % | 5.216 -88.96 % | 47.266 -2.44 % | 48.450 | 0.000 | 0.000 | 0.000 -100.00 % | 58.490 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 1.059 M 904 359.21 % | 117.106 20.13 % | 97.480 -11.66 % | 110.351 205.11 % | 36.168 -78.13 % | 165.407 -15.54 % | 195.846 566.94 % | 29.365 -81.42 % | 158.068 87.29 % | 84.399 -28.02 % | 117.248 590.83 % | 16.972 -56.46 % | 38.981 19.82 % | 32.533 -92.32 % | 423.534 -16.61 % | 507.868 -53.14 % | 1.084 K -12.74 % | 1.242 K 10.45 % | 1.125 K -32.27 % | 1.661 K -11.45 % | 1.875 K -25.81 % | 2.528 K 25.77 % | 2.010 K |
| Cash and short term investments | 1.059 M 886 699.85 % | 119.438 19.66 % | 99.812 -11.42 % | 112.683 193.01 % | 38.457 -77.15 % | 168.296 -15.36 % | 198.828 500.16 % | 33.129 -79.62 % | 162.589 82.35 % | 89.164 -27.19 % | 122.464 90.64 % | 64.238 -26.53 % | 87.431 168.75 % | 32.533 -92.32 % | 423.534 -16.61 % | 507.868 -55.54 % | 1.142 K -8.03 % | 1.242 K 10.45 % | 1.125 K -32.27 % | 1.661 K -11.45 % | 1.875 K -25.81 % | 2.528 K 25.77 % | 2.010 K |
| Total current assets | 1.659 M 99 279.45 % | 1.669 K 2.90 % | 1.622 K -0.27 % | 1.626 K 16.84 % | 1.392 K -11.06 % | 1.565 K -5.20 % | 1.651 K -1.61 % | 1.678 K 15.24 % | 1.456 K -0.24 % | 1.460 K -0.39 % | 1.465 K 2.36 % | 1.432 K -7.47 % | 1.547 K -2.86 % | 1.593 K -9.32 % | 1.756 K -46.39 % | 3.276 K 24.01 % | 2.642 K -48.31 % | 5.111 K 0.97 % | 5.063 K -9.72 % | 5.608 K -10.81 % | 6.287 K -2.46 % | 6.446 K 3.98 % | 6.199 K |
| Inventory | 0.000 -100.00 % | 903.373 0.00 % | 903.373 0.00 % | 903.373 0.00 % | 903.373 0.00 % | 903.373 0.00 % | 903.373 -7.49 % | 976.524 -3.13 % | 1.008 K 0.00 % | 1.008 K 0.00 % | 1.008 K 0.00 % | 1.008 K 0.00 % | 1.008 K 0.00 % | 1.008 K 0.00 % | 1.008 K -13.58 % | 1.166 K 15.71 % | 1.008 K -50.13 % | 2.021 K -4.61 % | 2.119 K -1.69 % | 2.156 K -6.64 % | 2.309 K 0.00 % | 2.309 K 0.00 % | 2.309 K |
| Net receivables | 533.021 K 135 331.98 % | 393.571 -99.91 % | 417.052 K 12.09 % | 372.059 K 136 094.05 % | 273.183 -31.37 % | 398.023 -11.63 % | 450.419 -23.81 % | 591.150 141.90 % | 244.373 -17.16 % | 295.010 8.01 % | 273.123 -6.03 % | 290.657 17.83 % | 246.668 -22.01 % | 316.299 -99.88 % | 259.460 K 104 299.96 % | 248.525 -18.43 % | 304.691 -52.64 % | 643.404 10.81 % | 580.611 16.15 % | 499.882 -51.46 % | 1.030 K -99.81 % | 538.499 K -31.37 % | 784.652 K |
| 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 -100.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -0.561 31.42 % | -0.818 3.08 % | -0.844 |
| Account payables | 140.174 K -86.99 % | 1.078 M 6.91 % | 1.008 M 17.09 % | 860.943 K -12.04 % | 978.740 K 13.12 % | 865.230 K 28.12 % | 675.335 K -5.16 % | 712.042 K 15.86 % | 614.585 K -2.24 % | 628.684 K 19.57 % | 525.805 K -0.36 % | 527.688 K -11.68 % | 597.466 K 4.39 % | 572.338 K 16.35 % | 491.914 K -81.29 % | 2.629 M -2.72 % | 2.703 M 12.71 % | 2.398 M 10.28 % | 2.174 M 3.82 % | 2.094 M 4.56 % | 2.003 M -4.19 % | 2.091 M 5.42 % | 1.983 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -3.959 M |
| 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 -100.00 % | 0.000 0.00 % | 0.000 0.00 % | 0.000 -50.00 % | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 133.297 K 102.54 % | -5.240 M -3 002.24 % | -168.896 K 96.65 % | -5.044 M 1.29 % | -5.110 M -10.37 % | -4.630 M -9.04 % | -4.246 M -2 414.15 % | -168.896 K 95.56 % | -3.803 M -9.00 % | -3.490 M -21.42 % | -2.874 M -5.10 % | -2.735 M -8.55 % | -2.519 M -18.79 % | -2.121 M -20.72 % | -1.757 M 31.78 % | -2.575 M 17.46 % | -3.119 M -173.74 % | 4.230 M 0.00 % | 4.230 M 0.00 % | 4.230 M -50.24 % | 8.502 M 100.98 % | 4.230 M -0.29 % | 4.242 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 | 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 | 2.593 M 65 493.47 % | 3.954 K -0.41 % | 3.970 K -1.67 % | 4.037 K 5.08 % | 3.842 K -6.45 % | 4.107 K -3.21 % | 4.244 K -2.87 % | 4.369 K 3.06 % | 4.239 K -1.82 % | 4.317 K -1.94 % | 4.403 K -0.57 % | 4.428 K -4.40 % | 4.632 K -3.78 % | 4.814 K -5.92 % | 5.118 K -25.98 % | 6.914 K 16.71 % | 5.924 K -33.07 % | 8.850 K -0.67 % | 8.910 K -5.74 % | 9.453 K -8.72 % | 10.356 K -13.06 % | 11.911 K 0.08 % | 11.902 K |
| 2025-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
| 2025-03-31 | 2024-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 8.233 | 0.000 | 0.000 |
| Change in working capital | 202.519 K 55.39 % | 130.330 K 350 692.67 % | 37.153 123.02 % | -161.398 -278.66 % | 90.336 7.14 % | 84.313 308.20 % | 20.655 -89.48 % | 196.333 173.04 % | -268.805 -200.03 % | 268.722 1 520.86 % | 16.579 -26.91 % | 22.684 311.39 % | -10.731 -105.61 % | 191.232 191.64 % | -208.670 -213.25 % | 184.250 509.07 % | -45.041 49.57 % | -89.318 -191.05 % | 98.100 -63.99 % | 272.388 -45.77 % | 502.273 205.86 % | -474.471 -268.53 % | 281.543 172.82 % | -386.605 |
| Accounts receivables | 154.805 K 7.13 % | 144.500 K 615 291.17 % | 23.481 152.19 % | -44.993 54.50 % | -98.876 -179.20 % | 124.841 138.27 % | 52.395 -62.77 % | 140.731 140.58 % | -346.777 -784.83 % | 50.637 331.36 % | -21.887 -224.83 % | 17.534 139.86 % | -43.989 -163.17 % | 69.631 185.95 % | -81.012 -711.97 % | 13.238 -76.43 % | 56.166 -46.74 % | 105.465 267.96 % | -62.793 -141.68 % | 150.667 -63.71 % | 415.206 179.22 % | -524.114 -311.46 % | 247.853 144.39 % | -558.311 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 73.151 131.51 % | 31.597 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -39.137 -140.06 % | 97.701 167.46 % | 36.529 -76.18 % | 153.354 | 0.000 | 0.000 -100.00 % | 68.154 |
| Accounts payables | -7.580 K 76.75 % | -32.599 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 |
| Other working capital | 55.294 K 200.04 % | 18.429 K 134 693.74 % | 13.672 111.75 % | -116.405 -161.52 % | 189.212 566.87 % | -40.528 -27.69 % | -31.740 -80.87 % | -17.549 -137.84 % | 46.375 -78.74 % | 218.085 466.96 % | 38.466 646.91 % | 5.150 -84.52 % | 33.258 -72.65 % | 121.601 195.26 % | -127.658 -174.65 % | 171.012 268.97 % | -101.207 34.98 % | -155.646 -346.31 % | 63.192 -25.82 % | 85.192 228.52 % | -66.287 -233.53 % | 49.643 47.35 % | 33.690 -67.47 % | 103.552 |
| Other non cash items | 0.000 | 0.000 -100.00 % | 43.349 -69.32 % | 141.294 219.90 % | -117.840 -310.62 % | 55.949 -80.99 % | 294.344 904.66 % | -36.580 -137.25 % | 98.211 152.52 % | -186.998 -147.63 % | 392.622 1 048.29 % | 34.192 149.85 % | -68.590 70.78 % | -234.710 -162.40 % | 376.113 118.63 % | -2.018 K -611.64 % | -283.639 -132.05 % | 884.929 430.44 % | 166.830 156.43 % | -295.641 -61.04 % | -183.577 -211.60 % | 164.490 1 306.73 % | -13.631 -120.90 % | 65.224 |
| Net cash provided by operating activities | 363.510 K 4 313.14 % | -8.628 K -463 970.97 % | 1.860 -91.45 % | 21.755 -75.06 % | 87.244 136.04 % | -242.080 -763.58 % | 36.481 -68.70 % | 116.545 130.19 % | -385.993 -112.27 % | -181.843 -959.07 % | -17.170 86.00 % | -122.620 37.77 % | -197.031 -5.30 % | -187.111 61.32 % | -483.763 -289.68 % | 255.040 153.12 % | -480.089 -433.20 % | 144.086 -63.41 % | 393.838 3 746.99 % | -10.799 -107.89 % | 136.869 -8.57 % | 149.693 -73.56 % | 566.230 666.87 % | -99.887 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.461 -19.40 % | -6.249 82.40 % | -35.501 | 0.000 | 0.000 -100.00 % | 60.591 200.00 % | -60.591 -741.31 % | 9.448 200.00 % | -9.448 55.30 % | -21.135 -113.77 % | 153.437 160.54 % | -253.459 -49.94 % | -169.045 -134.72 % | -72.019 46.40 % | -134.360 41.23 % | -228.608 | 0.000 -100.00 % | 59.656 1 073.98 % | -6.125 92.26 % | -79.138 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| 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 |
| Other investing activites | 0.000 | 0.000 -100.00 % | 2.358 114.11 % | -16.714 55.83 % | -37.842 29.56 % | -53.723 -610.06 % | -7.566 60.72 % | -19.262 -61.81 % | -11.904 90.89 % | -130.637 -107.19 % | -63.051 -232.88 % | 47.450 -70.52 % | 160.975 967.97 % | 15.073 194.84 % | -15.893 -153.34 % | 29.797 257.35 % | -18.937 85.09 % | -127.041 -1 777.55 % | 7.573 -92.12 % | 96.105 412.70 % | -30.734 46.84 % | -57.817 -182.84 % | 69.797 262.60 % | 19.249 |
| Net cash used for investing activites | 0.000 | 0.000 -100.00 % | 2.358 114.11 % | -16.714 63.11 % | -45.303 24.46 % | -59.972 -39.25 % | -43.067 -123.59 % | -19.262 -61.81 % | -11.904 83.01 % | -70.046 43.35 % | -123.642 -317.30 % | 56.898 -62.45 % | 151.527 2 599.62 % | -6.062 -104.41 % | 137.544 161.50 % | -223.662 -18.98 % | -187.982 5.57 % | -199.060 -57.00 % | -126.787 4.31 % | -132.503 -331.13 % | -30.734 -1 771.23 % | 1.839 -97.11 % | 63.672 206.32 % | -59.889 |
| Debt repayment | -23.247 K 73.52 % | -87.805 K -669.87 % | 15.408 K 49 402.02 % | 31.126 -99.90 % | 32.242 K | 0.000 | 0.000 100.00 % | -8.715 -167.47 % | 12.917 | 0.000 | 0.000 100.00 % | -15.483 -178.24 % | 19.790 176.45 % | -25.886 22.96 % | -33.602 6.14 % | -35.801 -135.70 % | 100.292 -100.00 % | 3.921 M 2 622 714.73 % | -149.522 61.92 % | -392.630 -22.39 % | -320.793 59.57 % | -793.396 99.48 % | -151.726 K -0.05 % | -151.652 K |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.039 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -20.379 | 0.000 | 0.000 | 0.000 100.00 % | -8.233 K 32.00 % | -12.107 K -11 946.17 % | -100.505 |
| 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 |
| Other financing activites | 0.000 | 0.000 | 0.000 100.00 % | -17.943 K | 0.000 -100.00 % | 172.813 K 824.49 % | -23.853 K -134.47 % | 69.206 K -74.29 % | 269.181 K 82 582.96 % | 325.558 -99.70 % | 107.968 K -34.96 % | 166.013 K 607.19 % | 23.475 K 10 309.83 % | 225.508 100.50 % | -44.747 K 61.32 % | -115.677 K -225.74 % | 91.998 K 102.33 % | -3.948 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.223 K -94.98 % | 163.721 K 8.09 % | 151.473 K |
| Net cash used provided by financing activities | -23.248 K 73.52 % | -87.805 K -569 966.30 % | 15.408 186.02 % | -17.912 -155.55 % | 32.242 -81.34 % | 172.813 824.49 % | -23.853 -134.47 % | 69.198 -74.29 % | 269.194 -17.31 % | 325.558 201.55 % | 107.963 -34.96 % | 165.998 606.52 % | 23.495 -88.23 % | 199.622 545.77 % | -44.781 61.30 % | -115.713 -225.64 % | 92.099 189.14 % | -103.314 30.90 % | -149.522 61.92 % | -392.630 -22.39 % | -320.793 60.09 % | -803.858 -618.01 % | -111.957 37.38 % | -178.802 |
| Effect of forex changes on cash | 718.914 K 3 577.55 % | -20.673 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 |
| Net change in cash | 1.059 M 1 004.46 % | -117.106 K -596 788.07 % | 19.626 252.48 % | -12.871 -117.35 % | 74.183 157.40 % | -129.239 -324.58 % | -30.439 -118.28 % | 166.481 229.35 % | -128.703 -274.70 % | 73.669 324.25 % | -32.851 -132.76 % | 100.278 555.62 % | -22.009 -441.33 % | 6.448 101.65 % | -391.000 -363.63 % | -84.335 85.36 % | -575.971 -263.88 % | -158.287 -234.68 % | 117.529 121.93 % | -535.932 -149.67 % | -214.658 67.09 % | -652.326 -225.95 % | 517.945 252.98 % | -338.578 |
| Cash at beginning of period | 0.000 -100.00 % | 117.106 K 120 033.36 % | 97.480 -11.66 % | 110.351 205.11 % | 36.168 -78.13 % | 165.407 -15.54 % | 195.846 566.94 % | 29.365 -81.42 % | 158.068 87.29 % | 84.399 -28.02 % | 117.250 590.84 % | 16.972 -56.46 % | 38.981 19.82 % | 32.533 -92.32 % | 423.533 -16.61 % | 507.868 -53.14 % | 1.084 K -12.74 % | 1.242 K 10.45 % | 1.125 K -32.27 % | 1.661 K -11.45 % | 1.875 K -25.81 % | 2.528 K 25.77 % | 2.010 K -14.42 % | 2.348 K |
| Cash at end of period | 1.059 M | 0.000 -100.00 % | 117.106 20.13 % | 97.480 -11.66 % | 110.351 205.11 % | 36.168 -78.13 % | 165.407 -15.54 % | 195.846 566.94 % | 29.365 -81.42 % | 158.068 87.29 % | 84.399 -28.02 % | 117.250 590.84 % | 16.972 -56.46 % | 38.981 19.82 % | 32.533 -92.32 % | 423.533 -16.61 % | 507.868 -53.14 % | 1.084 K -12.74 % | 1.242 K 10.45 % | 1.125 K -32.27 % | 1.661 K -11.45 % | 1.875 K -25.81 % | 2.528 K 25.77 % | 2.010 K |
| Operating cash flow | 363.510 K 4 313.14 % | -8.628 K -463 970.97 % | 1.860 -91.45 % | 21.755 -75.06 % | 87.244 136.04 % | -242.080 -763.58 % | 36.481 -68.70 % | 116.545 130.19 % | -385.993 -112.27 % | -181.843 -959.07 % | -17.170 86.00 % | -122.620 37.77 % | -197.031 -5.30 % | -187.111 61.32 % | -483.763 -289.68 % | 255.040 153.12 % | -480.089 -433.20 % | 144.086 -63.41 % | 393.838 3 746.99 % | -10.799 -107.89 % | 136.869 -8.57 % | 149.693 -73.56 % | 566.230 666.87 % | -99.887 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.461 -19.40 % | -6.249 82.40 % | -35.501 | 0.000 | 0.000 -100.00 % | 60.591 200.00 % | -60.591 -741.31 % | 9.448 200.00 % | -9.448 55.30 % | -21.135 -113.77 % | 153.437 160.54 % | -253.459 -49.94 % | -169.045 -134.72 % | -72.019 46.40 % | -134.360 41.23 % | -228.608 | 0.000 -100.00 % | 59.656 1 073.98 % | -6.125 92.26 % | -79.138 |
| Free CashFlow | 363.510 K 4 312.17 % | -8.630 K -464 078.49 % | 1.860 -91.45 % | 21.755 -72.73 % | 79.783 132.13 % | -248.329 -25 439.69 % | 0.980 -99.16 % | 116.545 130.19 % | -385.993 -218.34 % | -121.252 -55.93 % | -77.761 31.29 % | -113.172 45.19 % | -206.479 0.85 % | -208.246 36.96 % | -330.326 -20 993.49 % | 1.581 100.24 % | -649.134 -1 000.74 % | 72.067 -72.23 % | 259.478 208.38 % | -239.407 -274.92 % | 136.869 -34.62 % | 209.349 -62.62 % | 560.105 412.86 % | -179.025 |
| 2025 | 2024 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 |