
Previsto International Holdings, Inc. HLOI
Finances
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 -28.57 % | 7.000 -99.99 % | 77.250 K 6 797.32 % | 1.120 K 111 900.00 % | 1.000 |
Net income | -1.330 M -15 004.67 % | -8.804 K 60.61 % | -22.349 K -6.73 % | -20.940 K 5.34 % | -22.122 K 0.91 % | -22.325 K 33.88 % | -33.765 K 98.80 % | -2.807 M -25.31 % | -2.240 M -60.13 % | -1.399 M -626.42 % | -192.540 K |
Income before tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | -1.330 M -15 004.67 % | -8.804 K 60.61 % | -22.349 K -6.71 % | -20.943 K 5.35 % | -22.126 K 0.91 % | -22.329 K 33.88 % | -33.770 K 42.54 % | -58.773 K 96.91 % | -1.900 M -37.95 % | -1.377 M -349.14 % | -306.637 K |
Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -6 753.00 98.32 % | -400 934.43 -1 382 781.28 % | -28.99 97.68 % | -1 248.80 99.35 % | -192 540.00 |
Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -6 754.00 19.56 % | -8 396.14 -34 039.29 % | -24.59 98.00 % | -1 229.67 99.60 % | -306 637.00 |
Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 605.35 % | 0.14 -85.82 % | 1.00 0.00 % | 1.00 |
Weighted average shs out dil | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 3.05 % | 301.233 K 30.74 % | 230.411 K 21.06 % | 190.328 K -38.96 % | 311.801 K 29.31 % | 241.123 K 144.02 % | 98.814 K |
Weighted average shs out | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 28.02 % | 242.465 K 5.23 % | 230.411 K 21.06 % | 190.328 K -38.96 % | 311.801 K 29.31 % | 241.123 K 144.02 % | 98.814 K |
EPS diluted | -4.28 -14 166.67 % | -0.03 58.33 % | -0.07 -6.67 % | -0.07 5.33 % | -0.07 3.78 % | -0.07 50.60 % | -0.15 98.97 % | -14.50 -625.00 % | -2.00 66.67 % | -6.00 -200.00 % | -2.00 |
Earnings per share | -4.28 -14 166.67 % | -0.03 58.33 % | -0.07 -6.67 % | -0.07 5.33 % | -0.07 22.58 % | -0.09 38.60 % | -0.15 98.97 % | -14.50 -625.00 % | -2.00 66.67 % | -6.00 -200.00 % | -2.00 |
Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 -28.57 % | 7.000 -99.94 % | 10.952 K 877.86 % | 1.120 K 111 900.00 % | 1.000 |
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 |
Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 66.298 K | 0.000 | 0.000 |
General and administrative expenses | 1.330 M 15 004.67 % | 8.804 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.852 M 38.83 % | 1.334 M | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 59.194 K 32.75 % | 44.589 K | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 | 0.000 -100.00 % | 59.584 K 366.37 % | 12.776 K | 0.000 |
Operating expenses | 1.330 M 15 004.67 % | 8.804 K -60.61 % | 22.349 K 6.71 % | 20.943 K -5.35 % | 22.126 K -0.91 % | 22.329 K -33.89 % | 33.775 K -42.54 % | 58.780 K -97.02 % | 1.970 M 41.64 % | 1.391 M 353.67 % | 306.638 K |
Cost and expenses | 1.330 M 15 004.67 % | 8.804 K -60.61 % | 22.349 K 6.71 % | 20.943 K -5.35 % | 22.126 K -0.91 % | 22.329 K -33.89 % | 33.775 K -42.54 % | 58.780 K -97.11 % | 2.037 M 46.41 % | 1.391 M 353.67 % | 306.638 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 |
Selling general and administrative expenses | 1.330 M 15 004.67 % | 8.804 K -60.61 % | 22.349 K 6.71 % | 20.943 K -5.35 % | 22.126 K -0.91 % | 22.329 K -33.88 % | 33.770 K -42.55 % | 58.780 K -96.92 % | 1.911 M 38.63 % | 1.378 M 349.51 % | 306.638 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 59.584 K 366.37 % | 12.776 K | 0.000 |
Operating income | -1.330 M -15 004.67 % | -8.804 K 60.09 % | -22.061 K -5.34 % | -20.943 K 5.35 % | -22.126 K 0.91 % | -22.329 K 33.88 % | -33.770 K 42.54 % | -58.773 K 97.00 % | -1.959 M -40.97 % | -1.390 M -353.31 % | -306.637 K |
Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -6 754.00 19.56 % | -8 396.14 -33 001.16 % | -25.37 97.96 % | -1 241.08 99.60 % | -306 637.00 |
Total other income expenses net | 0.000 | 0.000 100.00 % | -288.000 43.20 % | -507.000 -106.10 % | -246.000 20.13 % | -308.000 -100.91 % | 33.770 K -42.54 % | 58.773 K -97.00 % | 1.959 M 40.97 % | 1.390 M 353.31 % | 306.637 K |
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -3.308 K -643.37 % | -445.000 91.35 % | -5.147 K 74.40 % | -20.109 K 48.24 % | -38.853 K 36.91 % | -61.581 K -42.95 % | -43.080 K 44.54 % | -77.675 K -163.49 % | 122.338 K -2.98 % | 126.102 K 104.12 % | -3.061 M |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.853 K -12.16 % | 171.741 K | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.648 M -629.55 % | 500.000 K | 0.000 |
Retained earnings | -6.213 M -27.23 % | -4.883 M -0.18 % | -4.874 M -0.46 % | -4.852 M -0.43 % | -4.831 M -0.46 % | -4.809 M -0.47 % | -4.786 M -0.71 % | -4.753 M -144.21 % | -1.946 M -20.69 % | -1.613 M -25.50 % | -1.285 M |
Common stock | 7.811 K 2 411.58 % | 311.000 -98.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 34.72 % | 11.521 K 0.00 % | 11.521 K -31.12 % | 16.726 K 43.51 % | 11.655 K 17.45 % | 9.923 K |
Total equity | -39.133 K -14.03 % | -34.319 K -34.51 % | -25.515 K -705.91 % | -3.166 K -117.81 % | 17.774 K -55.45 % | 39.896 K 79.54 % | 22.221 K -60.31 % | 55.986 K -66.02 % | 164.759 K 170.13 % | -234.949 K -107.53 % | 3.121 M |
Other non current liabilities | 42.264 K 21.57 % | 34.764 K 247.64 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.330 K | 0.000 |
Total non current liabilities | 42.264 K 21.57 % | 34.764 K 247.64 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.330 K | 0.000 |
Other current liabilities | 177.000 | 0.000 -100.00 % | 20.662 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -156.471 K | 0.000 | 0.000 |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.618 K | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.853 K 1.65 % | 148.411 K | 0.000 |
Total current liabilities | 177.000 | 0.000 -100.00 % | 20.662 K -11.23 % | 23.275 K 10.42 % | 21.079 K -2.79 % | 21.685 K 3.96 % | 20.859 K -3.83 % | 21.689 K 57.67 % | 13.756 K -96.65 % | 411.049 K 1 398.81 % | 27.425 K |
Total liabilities | 42.441 K 22.08 % | 34.764 K 13.38 % | 30.662 K 31.74 % | 23.275 K 10.42 % | 21.079 K -2.79 % | 21.685 K 3.96 % | 20.859 K -3.83 % | 21.689 K 57.67 % | 13.756 K -96.83 % | 434.379 K 1 483.88 % | 27.425 K |
Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.342 K | 0.000 -100.00 % | 1.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 49.658 K -16.96 % | 59.803 K | 0.000 |
Total non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.000 K 150.82 % | 59.803 K 5 980 200.00 % | 1.000 |
Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -60.724 K -180.69 % | 75.253 K -13.90 % | 87.397 K |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 3.308 K 643.37 % | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K 172.40 % | 28.515 K -37.52 % | 45.639 K -98.51 % | 3.061 M |
Cash and short term investments | 3.308 K 643.37 % | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K 172.40 % | 28.515 K -37.52 % | 45.639 K -98.51 % | 3.061 M |
Total current assets | 3.308 K 643.37 % | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K 172.40 % | 28.515 K -79.58 % | 139.627 K -95.57 % | 3.148 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.807 K | 0.000 | 0.000 |
Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 46.917 K 150.42 % | 18.735 K | 0.000 |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 -100.00 % | 23.275 K 10.42 % | 21.079 K -2.79 % | 21.685 K 3.96 % | 20.859 K -3.83 % | 21.689 K 57.67 % | 13.756 K -94.76 % | 262.638 K 857.66 % | 27.425 K |
Tax payables | 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 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 | 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 | 6.166 M 27.17 % | 4.848 M 0.31 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.75 % | 4.797 M 0.00 % | 4.797 M 1.16 % | 4.742 M 447.59 % | 865.971 K -80.30 % | 4.396 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 | 3.308 K 643.37 % | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K -56.49 % | 178.515 K -10.49 % | 199.430 K -93.67 % | 3.148 M |
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|
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 |
Stock based compensation | 1.318 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 177.000 100.86 % | -20.662 K -690.74 % | -2.613 K -218.99 % | 2.196 K 462.38 % | -606.000 -173.37 % | 826.000 199.52 % | -830.000 -110.46 % | 7.933 K 110.48 % | -75.692 K -149.63 % | 152.525 K 163.32 % | -240.879 K |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -28.182 K -97.38 % | -14.278 K | 0.000 |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -13.807 K | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 177.000 100.86 % | -20.662 K -690.74 % | -2.613 K -218.99 % | 2.196 K 462.38 % | -606.000 -173.37 % | 826.000 199.52 % | -830.000 -110.46 % | 7.933 K 123.54 % | -33.703 K -120.21 % | 166.803 K 169.25 % | -240.879 K |
Other non cash items | -1.330 M -15 004.67 % | -8.804 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.718 M 363.21 % | 586.728 K 6.46 % | 551.138 K | 0.000 |
Net cash provided by operating activities | -12.138 K 58.81 % | -29.466 K -18.04 % | -24.962 K -33.17 % | -18.744 K 17.53 % | -22.728 K -5.72 % | -21.499 K 37.86 % | -34.595 K 57.21 % | -80.840 K 95.16 % | -1.669 M -144.65 % | -682.214 K -57.40 % | -433.419 K |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -271.335 K -549.90 % | -41.750 K | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -500.000 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 80.000 K | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 80.000 K 110.37 % | -771.335 K -1 747.51 % | -41.750 K | 0.000 |
Debt repayment | 15.001 K -39.42 % | 24.764 K 147.64 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -33.000 K -146.78 % | 70.541 K 106.96 % | -1.013 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 K | 0.000 -100.00 % | 50.000 K | 0.000 -100.00 % | 185.000 K -95.38 % | 4.000 M |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 -100.00 % | 2.471 M 394.22 % | 500.000 K | 0.000 |
Net cash used provided by financing activities | 15.001 K -39.42 % | 24.764 K 147.64 % | 10.000 K | 0.000 | 0.000 -100.00 % | 40.000 K | 0.000 -100.00 % | 50.000 K -97.95 % | 2.438 M 222.70 % | 755.541 K -74.71 % | 2.987 M |
Effect of forex changes on cash | 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 | 2.863 K 160.89 % | -4.702 K 68.57 % | -14.962 K 20.18 % | -18.744 K 17.53 % | -22.728 K -222.85 % | 18.501 K 153.48 % | -34.595 K -170.37 % | 49.160 K 2 255.20 % | -2.281 K -107.22 % | 31.577 K -98.76 % | 2.554 M |
Cash at beginning of period | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K 172.40 % | 28.515 K -37.52 % | 45.639 K 224.56 % | 14.062 K -97.23 % | 507.281 K |
Cash at end of period | 3.308 K 643.37 % | 445.000 -91.35 % | 5.147 K -74.40 % | 20.109 K -48.24 % | 38.853 K -36.91 % | 61.581 K 42.95 % | 43.080 K -44.54 % | 77.675 K 79.15 % | 43.358 K -5.00 % | 45.639 K -98.51 % | 3.061 M |
Operating cash flow | -12.138 K 58.81 % | -29.466 K -18.04 % | -24.962 K -33.17 % | -18.744 K 17.53 % | -22.728 K -5.72 % | -21.499 K 37.86 % | -34.595 K 57.21 % | -80.840 K 95.16 % | -1.669 M -144.65 % | -682.214 K -57.40 % | -433.419 K |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -12.138 K 58.81 % | -29.466 K -18.04 % | -24.962 K -33.17 % | -18.744 K 17.53 % | -22.728 K -5.72 % | -21.499 K 37.86 % | -34.595 K 57.21 % | -80.840 K 95.16 % | -1.669 M -144.65 % | -682.214 K -57.40 % | -433.419 K |
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.379 K -49.35 % | 20.491 K -41.82 % | 35.218 K 1 628.07 % | 2.038 K | 0.000 | 0.000 -100.00 % | 1.000 0.00 % | 1.000 | 0.000 -100.00 % | 1.000 |
Net income | -3.714 K -24.76 % | -2.977 K 62.14 % | -7.864 K -7.37 % | -7.324 K -55.66 % | -4.705 K -91.81 % | -2.453 K 76.89 % | -10.615 K -236.88 % | -3.151 K 11.26 % | -3.551 K 1.99 % | -3.623 K 69.43 % | -11.851 K -279.23 % | -3.125 K 16.02 % | -3.721 K -8.67 % | -3.424 K 59.24 % | -8.400 K -161.93 % | -3.207 K 52.42 % | -6.740 K -69.39 % | -3.979 K 54.48 % | -8.741 K -1.88 % | -8.580 K -19.65 % | -7.171 K 22.67 % | -9.273 K 94.11 % | -157.472 K -2 301.22 % | -6.558 K 89.68 % | -63.533 K 97.54 % | -2.579 M -383.23 % | -533.696 K -247.62 % | -153.528 K 21.73 % | -196.140 K -45.91 % | -134.427 K -73.54 % | -77.460 K -10 918.49 % | -703.000 99.06 % | -74.714 K -601.77 % | 14.890 K 148.44 % | -30.740 K 22.11 % | -39.466 K |
Income before 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | -3.714 K -24.71 % | -2.978 K 62.15 % | -7.867 K -7.40 % | -7.325 K -55.65 % | -4.706 K -91.77 % | -2.454 K 76.88 % | -10.615 K -236.77 % | -3.152 K 11.26 % | -3.552 K 1.99 % | -3.624 K 69.42 % | -11.852 K -279.14 % | -3.126 K 16.01 % | -3.722 K -8.67 % | -3.425 K 59.23 % | -8.401 K -161.96 % | -3.207 K 52.43 % | -6.741 K -69.37 % | -3.980 K 54.47 % | -8.741 K -1.88 % | -8.580 K -19.65 % | -7.171 K 22.67 % | -9.273 K 41.33 % | -15.805 K -141.00 % | -6.558 K 78.28 % | -30.200 K -386.31 % | -6.210 K 96.96 % | -204.050 K -32.60 % | -153.885 K 25.01 % | -205.204 K -52.65 % | -134.427 K -51.41 % | -88.781 K -446.45 % | -16.247 K -64.91 % | -9.852 K 30.38 % | -14.152 K 76.65 % | -60.605 K 12.17 % | -69.003 K |
Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -51.42 -586.30 % | -7.49 -34.53 % | -5.57 91.56 % | -65.96 | 0.00 | 0.00 100.00 % | -74 714.00 -601.77 % | 14 890.00 | 0.00 100.00 % | -39 466.00 |
Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -19.66 -161.79 % | -7.51 -28.89 % | -5.83 91.17 % | -65.96 | 0.00 | 0.00 100.00 % | -9 852.00 30.38 % | -14 152.00 | 0.00 100.00 % | -69 003.00 |
Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.16 -419.55 % | -0.03 -114.94 % | 0.21 -92.66 % | 2.88 | 0.00 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 | 0.00 -100.00 % | 1.00 |
Weighted average shs out dil | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 1.50 % | 305.821 K 2.32 % | 298.895 K 29.72 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 9.53 % | 210.369 K -10.08 % | 233.950 K 0.00 % | 233.950 K -15.72 % | 277.572 K -5.81 % | 294.687 K -11.91 % | 334.520 K 0.00 % | 334.520 K 31.97 % | 253.478 K 2.50 % | 247.301 K 149.22 % | 99.230 K 0.00 % | 99.230 K 0.00 % | 99.230 K 0.21 % | 99.022 K -0.21 % | 99.230 K |
Weighted average shs out | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K 0.00 % | 310.410 K | 0.000 -100.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 0.00 % | 230.410 K 9.53 % | 210.369 K -10.08 % | 233.950 K 0.00 % | 233.950 K -15.72 % | 277.572 K -5.81 % | 294.687 K -11.91 % | 334.520 K 0.00 % | 334.520 K 31.97 % | 253.478 K 2.50 % | 247.301 K 149.22 % | 99.230 K 0.00 % | 99.230 K 0.00 % | 99.230 K 0.21 % | 99.022 K -0.21 % | 99.230 K |
EPS diluted | -0.01 -25.00 % | -0.01 62.11 % | -0.03 -7.35 % | -0.02 -55.26 % | -0.02 -92.41 % | -0.01 76.90 % | -0.03 -235.26 % | -0.01 10.53 % | -0.01 2.56 % | -0.01 69.35 % | -0.04 -278.01 % | -0.01 15.83 % | -0.01 -9.09 % | -0.01 59.95 % | -0.03 -156.70 % | -0.01 63.48 % | -0.03 -69.36 % | -0.02 54.40 % | -0.04 -37.45 % | -0.03 11.25 % | -0.03 22.64 % | -0.04 94.64 % | -0.75 -2 578.57 % | -0.03 89.63 % | -0.27 97.16 % | -9.50 -424.86 % | -1.81 -262.00 % | -0.50 0.00 % | -0.50 0.00 % | -0.50 -61.29 % | -0.31 -4 266.20 % | -0.01 99.29 % | -1.00 -766.67 % | 0.15 148.32 % | -0.31 22.39 % | -0.40 |
Earnings per share | -0.01 -25.00 % | -0.01 62.11 % | -0.03 -7.35 % | -0.02 -55.26 % | -0.02 -92.41 % | -0.01 76.90 % | -0.03 -235.26 % | -0.01 10.53 % | -0.01 2.56 % | -0.01 69.35 % | -0.04 -278.01 % | -0.01 15.83 % | -0.01 -9.09 % | -0.01 | 0.00 100.00 % | -0.01 52.56 % | -0.03 -69.36 % | -0.02 54.40 % | -0.04 -1.98 % | -0.04 -19.61 % | -0.03 22.64 % | -0.04 94.64 % | -0.75 -2 578.57 % | -0.03 89.63 % | -0.27 97.16 % | -9.50 -424.86 % | -1.81 -262.00 % | -0.50 0.00 % | -0.50 0.00 % | -0.50 -61.29 % | -0.31 -4 266.20 % | -0.01 99.29 % | -1.00 -766.67 % | 0.15 148.32 % | -0.31 22.39 % | -0.40 |
Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.700 K -163.16 % | -646.000 -108.69 % | 7.434 K 26.77 % | 5.864 K | 0.000 | 0.000 -100.00 % | 1.000 0.00 % | 1.000 | 0.000 -100.00 % | 1.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 12.079 K -42.85 % | 21.137 K -23.92 % | 27.784 K 424.42 % | 5.298 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 199.468 K -65.11 % | 571.750 K 4.72 % | 545.977 K 2.98 % | 530.199 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.882 K -85.30 % | 19.604 K 104.61 % | 9.581 K -69.45 % | 31.361 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.000 | 0.000 | 0.000 | 0.000 -100.00 % | 37.705 K 5 936.69 % | -646.000 -108.69 % | 7.434 K 240.32 % | -5.298 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 |
Operating expenses | 3.714 K 24.71 % | 2.978 K -62.15 % | 7.867 K 7.40 % | 7.325 K 55.65 % | 4.706 K 91.77 % | 2.454 K -76.88 % | 10.615 K 236.77 % | 3.152 K -11.26 % | 3.552 K -1.99 % | 3.624 K -69.42 % | 11.852 K 279.14 % | 3.126 K -16.01 % | 3.722 K 8.67 % | 3.425 K -59.23 % | 8.401 K 161.96 % | 3.207 K -52.43 % | 6.741 K 69.37 % | 3.980 K -54.47 % | 8.741 K 1.88 % | 8.580 K 19.65 % | 7.171 K -22.67 % | 9.273 K -41.33 % | 15.805 K 141.00 % | 6.558 K -78.28 % | 30.200 K 386.31 % | 6.210 K -97.41 % | 240.055 K 56.65 % | 153.239 K -27.93 % | 212.638 K 62.11 % | 131.167 K 47.74 % | 88.781 K 446.45 % | 16.247 K 64.89 % | 9.853 K -30.38 % | 14.153 K -76.65 % | 60.605 K -12.17 % | 69.004 K |
Cost and expenses | 3.714 K 24.71 % | 2.978 K -62.15 % | 7.867 K 7.40 % | 7.325 K 55.65 % | 4.706 K 91.77 % | 2.454 K -76.88 % | 10.615 K 236.77 % | 3.152 K -11.26 % | 3.552 K -1.99 % | 3.624 K -69.42 % | 11.852 K 279.14 % | 3.126 K -16.01 % | 3.722 K 8.67 % | 3.425 K -59.23 % | 8.401 K 161.96 % | 3.207 K -52.43 % | 6.741 K 69.37 % | 3.980 K -54.47 % | 8.741 K 1.88 % | 8.580 K 19.65 % | 7.171 K -22.67 % | 9.273 K -41.33 % | 15.805 K 141.00 % | 6.558 K -78.28 % | 30.200 K 386.31 % | 6.210 K -97.54 % | 252.134 K 44.59 % | 174.376 K -27.47 % | 240.422 K 76.18 % | 136.465 K 53.71 % | 88.781 K 446.45 % | 16.247 K 64.89 % | 9.853 K -30.38 % | 14.153 K -76.65 % | 60.605 K -12.17 % | 69.004 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 | 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 | 3.714 K 24.71 % | 2.978 K -62.15 % | 7.867 K 7.40 % | 7.325 K 55.65 % | 4.706 K 91.77 % | 2.454 K -76.88 % | 10.615 K 236.77 % | 3.152 K -11.26 % | 3.552 K -1.99 % | 3.624 K -69.42 % | 11.852 K 279.14 % | 3.126 K -16.01 % | 3.722 K 8.67 % | 3.425 K -59.23 % | 8.401 K 161.96 % | 3.207 K -52.43 % | 6.741 K 69.37 % | 3.980 K -54.49 % | 8.746 K 1.93 % | 8.580 K 19.65 % | 7.171 K -22.67 % | 9.273 K -41.35 % | 15.812 K 141.11 % | 6.558 K -78.28 % | 30.200 K 386.31 % | 6.210 K -96.93 % | 202.350 K 31.49 % | 153.885 K -25.01 % | 205.204 K 50.37 % | 136.465 K 53.71 % | 88.781 K 446.45 % | 16.247 K 64.89 % | 9.853 K -30.38 % | 14.153 K -76.65 % | 60.605 K -12.17 % | 69.003 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 37.705 K 654.55 % | 4.997 K -53.49 % | 10.744 K 75.04 % | 6.138 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating income | 0.000 | 0.000 | 0.000 100.00 % | -7.325 K -55.65 % | -4.706 K -91.77 % | -2.454 K 76.88 % | -10.615 K -236.77 % | -3.152 K 11.26 % | -3.552 K 1.99 % | -3.624 K 69.42 % | -11.852 K -279.14 % | -3.126 K 16.01 % | -3.722 K -8.67 % | -3.425 K 59.23 % | -8.401 K -161.96 % | -3.207 K 52.43 % | -6.741 K -69.37 % | -3.980 K 54.47 % | -8.741 K -1.88 % | -8.580 K -19.65 % | -7.171 K 22.67 % | -9.273 K 41.33 % | -15.805 K -141.00 % | -6.558 K 78.28 % | -30.200 K -386.31 % | -6.210 K 97.43 % | -241.755 K -57.10 % | -153.885 K 25.01 % | -205.204 K -52.65 % | -134.427 K -51.41 % | -88.781 K -446.45 % | -16.247 K -64.91 % | -9.852 K 30.38 % | -14.152 K 76.65 % | -60.605 K 12.17 % | -69.003 K |
Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -23.29 -210.16 % | -7.51 -28.89 % | -5.83 91.17 % | -65.96 | 0.00 | 0.00 100.00 % | -9 852.00 30.38 % | -14 152.00 | 0.00 100.00 % | -69 003.00 |
Total other income expenses net | 0.000 | 0.000 | 0.000 -100.00 % | 7.325 K 55.65 % | 4.706 K 91.77 % | 2.454 K -76.88 % | 10.615 K 236.77 % | 3.152 K -11.26 % | 3.552 K -1.99 % | 3.624 K -69.42 % | 11.852 K 279.14 % | 3.126 K -16.01 % | 3.722 K 8.67 % | 3.425 K -59.23 % | 8.401 K 161.96 % | 3.207 K -52.43 % | 6.741 K 69.37 % | 3.980 K -54.47 % | 8.741 K 1.88 % | 8.580 K 19.65 % | 7.171 K -22.67 % | 9.273 K -41.33 % | 15.805 K 141.00 % | 6.558 K -78.28 % | 30.200 K 386.31 % | 6.210 K -97.43 % | 241.755 K 57.10 % | 153.885 K -25.01 % | 205.204 K 52.65 % | 134.427 K 51.41 % | 88.781 K 446.45 % | 16.247 K 64.91 % | 9.852 K -30.38 % | 14.152 K -76.65 % | 60.605 K -12.17 % | 69.003 K |
2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 |
2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -4.354 K -55.89 % | -2.793 K 45.74 % | -5.147 K 54.78 % | -11.381 K -95.82 % | -5.812 K 63.69 % | -16.005 K 20.41 % | -20.109 K 13.21 % | -23.171 K 14.16 % | -26.993 K 24.14 % | -35.582 K 8.42 % | -38.853 K 16.98 % | -46.800 K 5.79 % | -49.678 K 14.94 % | -58.406 K 5.16 % | -61.581 K -145.71 % | -25.062 K 11.61 % | -28.353 K 30.95 % | -41.060 K 4.69 % | -43.080 K 9.03 % | -47.357 K 15.89 % | -56.305 K 20.63 % | -70.944 K 8.67 % | -77.675 K -558.21 % | -11.801 K 70.75 % | -40.347 K -126.92 % | -17.780 K -114.53 % | 122.338 K 178.20 % | -156.436 K 84.03 % | -979.722 K 43.90 % | -1.746 M -1 484.87 % | 126.102 K 104.09 % | -3.084 M -0.16 % | -3.079 M -0.15 % | -3.074 M -0.43 % | -3.061 M 0.45 % | -3.075 M |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 150.853 K 4.95 % | 143.741 K -9.73 % | 159.241 K -7.28 % | 171.741 K 0.00 % | 171.741 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -213.710 K | 0.000 | 0.000 | 0.000 100.00 % | -141.667 K -21.43 % | -116.667 K 33.33 % | -175.000 K 93.39 % | -2.648 M -1 527.59 % | -162.680 K 19.01 % | -200.860 K 30.51 % | -289.040 K -157.81 % | 500.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -213.710 K |
Retained earnings | -4.881 M -0.08 % | -4.877 M -0.06 % | -4.874 M -0.16 % | -4.866 M -0.15 % | -4.859 M -0.10 % | -4.854 M -0.05 % | -4.852 M -0.22 % | -4.841 M -0.07 % | -4.838 M -0.07 % | -4.835 M -0.07 % | -4.831 M -0.25 % | -4.819 M -0.06 % | -4.816 M -0.08 % | -4.812 M -0.07 % | -4.809 M -0.17 % | -4.800 M -0.07 % | -4.797 M -0.14 % | -4.790 M -0.08 % | -4.786 M -4.87 % | -4.564 M 4.30 % | -4.769 M -0.15 % | -4.762 M -0.20 % | -4.753 M -3.43 % | -4.595 M -0.14 % | -4.589 M -1.40 % | -4.525 M -132.52 % | -1.946 M 41.22 % | -3.311 M -21.97 % | -2.715 M -25.40 % | -2.165 M -34.24 % | -1.613 M -19.85 % | -1.345 M -0.05 % | -1.345 M -5.88 % | -1.270 M 1.16 % | -1.285 M -23.49 % | -1.041 M |
Common stock | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 0.00 % | 15.521 K 34.72 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 0.00 % | 11.521 K 76.68 % | 6.521 K 0.00 % | 6.521 K -0.08 % | 6.526 K -60.98 % | 16.726 K 0.00 % | 16.726 K 0.00 % | 16.726 K 0.00 % | 16.726 K 43.51 % | 11.655 K 17.45 % | 9.923 K 0.00 % | 9.923 K 0.00 % | 9.923 K 0.00 % | 9.923 K 0.00 % | 9.923 K |
Total equity | -32.206 K -13.04 % | -28.492 K -11.67 % | -25.515 K -44.57 % | -17.649 K -70.95 % | -10.324 K -83.73 % | -5.619 K -77.48 % | -3.166 K -142.50 % | 7.449 K -29.73 % | 10.600 K -25.09 % | 14.151 K -20.38 % | 17.774 K -40.00 % | 29.625 K -9.54 % | 32.751 K -10.20 % | 36.472 K -8.58 % | 39.896 K 380.91 % | 8.296 K -27.87 % | 11.502 K -36.95 % | 18.242 K -17.91 % | 22.221 K -28.23 % | 30.962 K -21.70 % | 39.542 K -15.35 % | 46.713 K -16.56 % | 55.986 K 156.92 % | 21.791 K -59.15 % | 53.349 K -8.88 % | 58.549 K -64.46 % | 164.759 K -74.85 % | 655.220 K -46.00 % | 1.213 M -27.56 % | 1.675 M 812.97 % | -234.949 K -107.68 % | 3.060 M -0.02 % | 3.061 M -2.38 % | 3.136 M 0.48 % | 3.121 M -0.98 % | 3.152 M |
Other non current liabilities | 0.000 | 0.000 -100.00 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 0.00 % | 1.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 23.330 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 0.000 | 0.000 -100.00 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 0.00 % | 1.000 | 0.000 -100.00 % | 23.330 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other current liabilities | 36.560 K 16.86 % | 31.285 K 51.41 % | 20.662 K 106.62 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -156.471 K | 0.000 | 0.000 -100.00 % | 5.963 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.618 K 49.93 % | 3.747 K -59.40 % | 9.228 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 150.853 K 4.95 % | 143.741 K -9.73 % | 159.241 K -7.28 % | 171.741 K 15.72 % | 148.411 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 36.560 K 16.86 % | 31.285 K 51.41 % | 20.662 K -28.83 % | 29.030 K 79.91 % | 16.136 K -25.38 % | 21.624 K -7.09 % | 23.275 K 48.04 % | 15.722 K -4.09 % | 16.393 K -23.51 % | 21.431 K 1.67 % | 21.079 K 22.73 % | 17.175 K 1.47 % | 16.927 K -22.83 % | 21.934 K 1.15 % | 21.685 K 29.34 % | 16.766 K -0.50 % | 16.851 K -26.15 % | 22.818 K 9.39 % | 20.859 K 27.23 % | 16.395 K -2.20 % | 16.763 K -30.82 % | 24.231 K 11.72 % | 21.689 K 44.50 % | 15.010 K -59.43 % | 36.998 K -0.63 % | 37.231 K 170.65 % | 13.756 K -96.41 % | 383.510 K -7.52 % | 414.688 K -25.29 % | 555.071 K 35.04 % | 411.049 K 1 500.72 % | 25.679 K 28.36 % | 20.005 K -22.42 % | 25.785 K -5.98 % | 27.425 K -1.25 % | 27.771 K |
Total liabilities | 36.560 K 16.86 % | 31.285 K 2.03 % | 30.662 K 5.62 % | 29.030 K 79.91 % | 16.136 K -25.38 % | 21.624 K -7.09 % | 23.275 K 48.04 % | 15.722 K -4.09 % | 16.393 K -23.51 % | 21.431 K 1.67 % | 21.079 K 22.73 % | 17.175 K 1.47 % | 16.927 K -22.83 % | 21.934 K 1.15 % | 21.685 K 29.34 % | 16.766 K -0.50 % | 16.851 K -26.15 % | 22.818 K 9.39 % | 20.859 K 27.23 % | 16.395 K -2.20 % | 16.763 K -30.82 % | 24.231 K 11.72 % | 21.689 K 44.50 % | 15.010 K -59.43 % | 36.998 K -0.63 % | 37.231 K 170.65 % | 13.756 K -96.41 % | 383.511 K -7.52 % | 414.689 K -25.29 % | 555.071 K 27.78 % | 434.379 K 1 591.57 % | 25.679 K 28.36 % | 20.005 K -22.42 % | 25.785 K -5.98 % | 27.425 K -1.25 % | 27.771 K |
Other non current 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 -100.00 % | 25.000 K -50.00 % | 50.000 K -33.33 % | 75.000 K -25.26 % | 100.342 K -77.70 % | 450.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 49.658 K -60.69 % | 126.328 K 0.10 % | 126.201 K -5.55 % | 133.618 K 123.43 % | 59.803 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current 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 -100.00 % | 25.000 K -50.00 % | 50.000 K -33.33 % | 75.000 K -50.00 % | 150.000 K -73.97 % | 576.328 K 356.67 % | 126.201 K -5.55 % | 133.618 K 123.43 % | 59.803 K 5 980 200.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 0.00 % | 1.000 |
Other current 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 | 0.000 | 0.000 -100.00 % | 3.000 K 104.94 % | -60.724 K -142.37 % | 143.306 K -47.83 % | 274.669 K 301.23 % | 68.457 K -9.03 % | 75.253 K 2 991.74 % | 2.434 K 0.00 % | 2.434 K -97.22 % | 87.397 K 0.00 % | 87.397 K | 0.000 |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 4.354 K 55.89 % | 2.793 K -45.74 % | 5.147 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 558.21 % | 11.801 K -70.75 % | 40.347 K 126.92 % | 17.780 K -37.65 % | 28.515 K -90.50 % | 300.177 K -73.64 % | 1.139 M -40.62 % | 1.918 M 4 102.75 % | 45.639 K -98.52 % | 3.084 M 0.16 % | 3.079 M 0.15 % | 3.074 M 0.43 % | 3.061 M -0.45 % | 3.075 M |
Cash and short term investments | 4.354 K 55.89 % | 2.793 K -45.74 % | 5.147 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 558.21 % | 11.801 K -70.75 % | 40.347 K 126.92 % | 17.780 K -37.65 % | 28.515 K -90.50 % | 300.177 K -73.64 % | 1.139 M -40.62 % | 1.918 M 4 102.75 % | 45.639 K -98.52 % | 3.084 M 0.16 % | 3.079 M 0.15 % | 3.074 M 0.43 % | 3.061 M -0.45 % | 3.075 M |
Total current assets | 4.354 K 55.89 % | 2.793 K -45.74 % | 5.147 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 558.21 % | 11.801 K -70.75 % | 40.347 K 94.16 % | 20.780 K -27.13 % | 28.515 K -93.83 % | 462.403 K -69.21 % | 1.502 M -28.36 % | 2.097 M 1 401.55 % | 139.627 K -95.48 % | 3.086 M 0.16 % | 3.081 M -2.55 % | 3.162 M 0.42 % | 3.148 M -0.98 % | 3.180 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.807 K -27.02 % | 18.920 K -78.57 % | 88.302 K -19.74 % | 110.021 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 46.917 K | 0.000 | 0.000 | 0.000 -100.00 % | 18.735 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 104.747 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 0.000 | 0.000 | 0.000 -100.00 % | 19.030 K 17.94 % | 16.136 K -25.38 % | 21.624 K -7.09 % | 23.275 K 48.04 % | 15.722 K -4.09 % | 16.393 K -23.51 % | 21.431 K 1.67 % | 21.079 K 22.73 % | 17.175 K 1.47 % | 16.927 K -22.83 % | 21.934 K 1.15 % | 21.685 K 29.34 % | 16.766 K -0.50 % | 16.851 K -26.15 % | 22.818 K 9.39 % | 20.859 K 27.23 % | 16.395 K -2.20 % | 16.763 K -30.82 % | 24.231 K 11.72 % | 21.689 K 44.50 % | 15.010 K -59.43 % | 36.998 K -0.63 % | 37.231 K 170.65 % | 13.756 K -94.17 % | 236.022 K -4.14 % | 246.219 K -34.75 % | 377.367 K 43.68 % | 262.638 K 922.77 % | 25.679 K 28.36 % | 20.005 K -22.42 % | 25.785 K -5.98 % | 27.425 K -1.25 % | 27.771 K |
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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 | 0.000 | 0.000 -100.00 % | 1.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.00 % | 4.833 M 0.75 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.00 % | 4.797 M 0.95 % | 4.752 M 0.00 % | 4.752 M 0.00 % | 4.752 M 0.22 % | 4.742 M 15.32 % | 4.112 M 0.00 % | 4.112 M 0.00 % | 4.112 M 374.85 % | 865.971 K -80.30 % | 4.396 M 0.00 % | 4.396 M 0.00 % | 4.396 M 0.00 % | 4.396 M 0.00 % | 4.396 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 | 0.000 | 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 | 0.000 | 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 | 4.354 K 55.89 % | 2.793 K -45.74 % | 5.147 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 111.07 % | 36.801 K -59.27 % | 90.347 K -5.67 % | 95.780 K -46.35 % | 178.515 K -82.81 % | 1.039 M -36.20 % | 1.628 M -27.00 % | 2.230 M 1 018.28 % | 199.430 K -93.54 % | 3.086 M 0.16 % | 3.081 M -2.55 % | 3.162 M 0.42 % | 3.148 M -0.98 % | 3.180 M |
2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 |
2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -2.725 K -536.70 % | 624.000 -61.74 % | 1.631 K -43.64 % | 2.894 K 152.73 % | -5.488 K -232.40 % | -1.651 K -121.86 % | 7.553 K 1 225.63 % | -671.000 86.68 % | -5.038 K -1 531.25 % | 352.000 -90.98 % | 3.904 K 1 474.19 % | 248.000 104.95 % | -5.007 K -2 110.84 % | 249.000 -94.94 % | 4.919 K 5 887.06 % | -85.000 98.58 % | -5.967 K -404.59 % | 1.959 K -56.12 % | 4.464 K 1 313.04 % | -368.000 95.07 % | -7.468 K -393.78 % | 2.542 K -61.94 % | 6.679 K 130.38 % | -21.988 K -894.65 % | 2.767 K -86.49 % | 20.475 K -74.54 % | 80.415 K 156.69 % | -141.838 K -177.38 % | -51.135 K -166.08 % | 77.386 K 473.87 % | 13.485 K 137.66 % | 5.674 K -92.83 % | 79.183 K 4 928.23 % | -1.640 K -102.00 % | 82.004 K |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.640 K | 0.000 |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.113 K -92.63 % | 69.382 K 219.45 % | 21.719 K 119.74 % | -110.021 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -2.725 K -536.70 % | 624.000 -61.74 % | 1.631 K -43.64 % | 2.894 K 152.73 % | -5.488 K -232.40 % | -1.651 K -121.86 % | 7.553 K 1 225.63 % | -671.000 86.68 % | -5.038 K -1 531.25 % | 352.000 -90.98 % | 3.904 K 1 474.19 % | 248.000 104.95 % | -5.007 K -2 110.84 % | 249.000 -94.94 % | 4.919 K 5 887.06 % | -85.000 98.58 % | -5.967 K -404.59 % | 1.959 K -56.12 % | 4.464 K 1 313.04 % | -368.000 95.07 % | -7.468 K -393.78 % | 2.542 K -61.94 % | 6.679 K 130.38 % | -21.988 K -894.65 % | 2.767 K -86.49 % | 20.475 K -72.81 % | 75.302 K 135.65 % | -211.220 K -189.92 % | -72.854 K -138.87 % | 187.407 K 1 289.74 % | 13.485 K 137.66 % | 5.674 K -92.83 % | 79.183 K | 0.000 -100.00 % | 82.004 K |
Other non cash items | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 141.667 K | 0.000 -100.00 % | 33.333 K -98.69 % | 2.543 M 633.45 % | 346.688 K 7 037.92 % | -4.997 K 53.49 % | -10.744 K -107.47 % | 143.862 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash provided by operating activities | -6.439 K -173.65 % | -2.353 K 62.26 % | -6.235 K -40.71 % | -4.431 K 56.53 % | -10.193 K -148.37 % | -4.104 K -34.03 % | -3.062 K 19.88 % | -3.822 K 55.50 % | -8.589 K -162.58 % | -3.271 K 58.84 % | -7.947 K -176.13 % | -2.878 K 67.03 % | -8.728 K -174.90 % | -3.175 K 8.79 % | -3.481 K -5.77 % | -3.291 K 74.10 % | -12.707 K -529.06 % | -2.020 K 52.77 % | -4.277 K 52.20 % | -8.948 K 38.88 % | -14.639 K -117.49 % | -6.731 K 26.24 % | -9.126 K 68.03 % | -28.546 K -4.06 % | -27.433 K -74.34 % | -15.735 K 77.16 % | -68.888 K 71.92 % | -245.365 K -44.01 % | -170.375 K -283.28 % | 92.959 K 245.31 % | -63.975 K -1 386.96 % | 4.971 K 11.23 % | 4.469 K -66.27 % | 13.250 K -74.15 % | 51.264 K |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -5.124 K -54.01 % | -3.327 K 95.84 % | -79.953 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 25.000 K | 0.000 -100.00 % | 50.000 K 900.00 % | 5.000 K 102.73 % | -182.931 K 69.88 % | -607.376 K -2.36 % | -593.344 K 13.73 % | -687.815 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 25.000 K | 0.000 -100.00 % | 50.000 K 900.00 % | 5.000 K 102.73 % | -182.931 K 70.13 % | -612.500 K -2.65 % | -596.671 K 22.28 % | -767.768 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -5.000 K 67.74 % | -15.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -65.000 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.500 K | 0.000 | 0.000 100.00 % | -500.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 K | 0.000 | 0.000 | 0.000 100.00 % | -5.000 K | 0.000 | 0.000 | 0.000 100.00 % | -500.000 K | 0.000 | 0.000 | 0.000 100.00 % | -65.000 K |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.561 K 166.34 % | -2.353 K 62.26 % | -6.235 K -211.96 % | 5.569 K 154.64 % | -10.193 K -148.37 % | -4.104 K -34.03 % | -3.062 K 19.88 % | -3.822 K 55.50 % | -8.589 K -162.58 % | -3.271 K 58.84 % | -7.947 K -176.13 % | -2.878 K 67.03 % | -8.728 K -174.90 % | -3.175 K -108.69 % | 36.519 K 1 209.66 % | -3.291 K 74.10 % | -12.707 K -529.06 % | -2.020 K 52.77 % | -4.277 K 52.20 % | -8.948 K 38.88 % | -14.639 K -117.49 % | -6.731 K -110.22 % | 65.874 K 330.76 % | -28.546 K -226.49 % | 22.567 K 310.22 % | -10.735 K 95.82 % | -256.819 K 70.06 % | -857.865 K -11.84 % | -767.046 K -13.67 % | -674.809 K -19.65 % | -563.975 K -11 445.30 % | 4.971 K 11.23 % | 4.469 K -66.27 % | 13.250 K 196.46 % | -13.736 K |
Cash at beginning of period | 2.793 K -45.72 % | 5.146 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 558.21 % | 11.801 K -70.75 % | 40.347 K 126.92 % | 17.780 K -37.65 % | 28.515 K -90.50 % | 300.177 K -72.15 % | 1.078 M -41.58 % | 1.845 M -26.78 % | 2.520 M -18.29 % | 3.084 M 0.16 % | 3.079 M 0.15 % | 3.074 M 0.43 % | 3.061 M -0.45 % | 3.075 M |
Cash at end of period | 4.354 K 55.89 % | 2.793 K -45.72 % | 5.146 K -54.78 % | 11.381 K 95.82 % | 5.812 K -63.69 % | 16.005 K -20.41 % | 20.109 K -13.21 % | 23.171 K -14.16 % | 26.993 K -24.14 % | 35.582 K -8.42 % | 38.853 K -16.98 % | 46.800 K -5.79 % | 49.678 K -14.94 % | 58.406 K -5.16 % | 61.581 K 145.71 % | 25.062 K -11.61 % | 28.353 K -30.95 % | 41.060 K -4.69 % | 43.080 K -9.03 % | 47.357 K -15.89 % | 56.305 K -20.63 % | 70.944 K -8.67 % | 77.675 K 558.21 % | 11.801 K -70.75 % | 40.347 K 126.92 % | 17.780 K -58.99 % | 43.358 K -80.29 % | 220.027 K -79.59 % | 1.078 M -41.58 % | 1.845 M -26.78 % | 2.520 M -18.29 % | 3.084 M 0.16 % | 3.079 M 0.15 % | 3.074 M 0.43 % | 3.061 M |
Operating cash flow | -6.439 K -173.65 % | -2.353 K 62.26 % | -6.235 K -40.71 % | -4.431 K 56.53 % | -10.193 K -148.37 % | -4.104 K -34.03 % | -3.062 K 19.88 % | -3.822 K 55.50 % | -8.589 K -162.58 % | -3.271 K 58.84 % | -7.947 K -176.13 % | -2.878 K 67.03 % | -8.728 K -174.90 % | -3.175 K 8.79 % | -3.481 K -5.77 % | -3.291 K 74.10 % | -12.707 K -529.06 % | -2.020 K 52.77 % | -4.277 K 52.20 % | -8.948 K 38.88 % | -14.639 K -117.49 % | -6.731 K 26.24 % | -9.126 K 68.03 % | -28.546 K -4.06 % | -27.433 K -74.34 % | -15.735 K 77.16 % | -68.888 K 71.92 % | -245.365 K -44.01 % | -170.375 K -283.28 % | 92.959 K 245.31 % | -63.975 K -1 386.96 % | 4.971 K 11.23 % | 4.469 K -66.27 % | 13.250 K -74.15 % | 51.264 K |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -5.124 K -54.01 % | -3.327 K 95.84 % | -79.953 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -6.439 K -173.65 % | -2.353 K 62.26 % | -6.235 K -40.71 % | -4.431 K 56.53 % | -10.193 K -148.37 % | -4.104 K -34.03 % | -3.062 K 19.88 % | -3.822 K 55.50 % | -8.589 K -162.58 % | -3.271 K 58.84 % | -7.947 K -176.13 % | -2.878 K 67.03 % | -8.728 K -174.90 % | -3.175 K 8.79 % | -3.481 K -5.77 % | -3.291 K 74.10 % | -12.707 K -529.06 % | -2.020 K 52.77 % | -4.277 K 52.20 % | -8.948 K 38.88 % | -14.639 K -117.49 % | -6.731 K 26.24 % | -9.126 K 68.03 % | -28.546 K -4.06 % | -27.433 K -74.34 % | -15.735 K -180.63 % | 19.516 K 107.95 % | -245.365 K -44.01 % | -170.375 K -283.28 % | 92.959 K 245.31 % | -63.975 K -1 386.96 % | 4.971 K 11.23 % | 4.469 K -66.27 % | 13.250 K -74.15 % | 51.264 K |
2009 | 2009 | 2008 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 |