ENGT

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
Date Form 10K
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
2013