HLTHQ

Cue Health Inc. HLTHQ

Finances

2023 2022 2021 2020 2019
Revenue 64.223 M -86.72 % 483.476 M -21.78 % 618.107 M 2 592.92 % 22.953 M 246.41 % 6.626 M
Net income -373.464 M -92.45 % -194.056 M -686.13 % 33.108 M 169.92 % -47.352 M -129.80 % -20.606 M
Income before tax -368.671 M -80.89 % -203.804 M -271.01 % 119.177 M 351.68 % -47.352 M -129.80 % -20.606 M
Income before tax ratio -5.74 -1 261.79 % -0.42 -318.63 % 0.19 109.35 % -2.06 33.66 % -3.11
EBITDA -311.234 M -109.90 % -148.279 M -188.89 % 166.804 M 522.29 % -39.500 M -135.76 % -16.754 M
Net income ratio -5.82 -1 348.79 % -0.40 -849.35 % 0.05 102.60 % -2.06 33.66 % -3.11
Ratio EBITDA -4.85 -1 480.13 % -0.31 -213.65 % 0.27 115.68 % -1.72 31.94 % -2.53
Gross profit ratio -0.98 -408.32 % 0.32 -42.54 % 0.55 58.51 % 0.35 -65.14 % 1.00
Weighted average shs out dil 152.877 M 3.28 % 148.025 M 1.11 % 146.403 M 0.54 % 145.624 M 0.00 % 145.624 M
Weighted average shs out 152.877 M 3.28 % 148.025 M 1.11 % 146.403 M 0.54 % 145.624 M 0.00 % 145.624 M
EPS diluted -2.44 -86.26 % -1.31 -669.57 % 0.23 169.70 % -0.33 -135.71 % -0.14
Earnings per share -2.44 -86.26 % -1.31 -669.57 % 0.23 169.70 % -0.33 -135.71 % -0.14
Gross profit -62.868 M -140.96 % 153.503 M -55.06 % 341.565 M 4 168.50 % 8.002 M 20.77 % 6.626 M
Income tax expense 4.793 M 149.17 % -9.748 M -129.76 % 32.759 M 0.000 0.000
Cost of revenue 127.091 M -61.48 % 329.973 M 19.32 % 276.542 M 1 749.66 % 14.951 M 0.000
General and administrative expenses 57.355 M -40.93 % 97.103 M 21.70 % 79.788 M 233.34 % 23.936 M 0.000
Selling and marketing expenses 32.584 M -63.22 % 88.580 M 208.33 % 28.729 M 3 923.67 % 714.000 K 0.000
Other expenses 91.426 M 0.000 0.000 0.000 0.000
Operating expenses 331.985 M -7.04 % 357.135 M 135.97 % 151.346 M 184.87 % 53.128 M 124.24 % 23.693 M
Cost and expenses 459.076 M -33.19 % 687.108 M 60.58 % 427.888 M 528.52 % 68.079 M 148.53 % 27.393 M
Research and development expenses 150.620 M -12.15 % 171.452 M 300.32 % 42.829 M 50.39 % 28.478 M 33.04 % 21.405 M
Selling general and administrative expenses 89.939 M -51.56 % 185.683 M 71.11 % 108.517 M 340.23 % 24.650 M 977.36 % 2.288 M
Interest income 6.240 M 87.50 % 3.328 M 2 981.48 % 108.000 K 0.000 0.000
Interest expense 1.159 M 79.69 % 645.000 K -93.42 % 9.809 M 2 522.73 % 374.000 K 146.05 % 152.000 K
Depreciation and amortization 56.278 M 2.55 % 54.880 M 45.12 % 37.818 M 450.64 % 6.868 M 85.62 % 3.700 M
Operating income -394.853 M -93.91 % -203.632 M -207.05 % 190.219 M 521.53 % -45.126 M -117.30 % -20.767 M
Operating income ratio -6.15 -1 359.73 % -0.42 -236.86 % 0.31 115.65 % -1.97 37.27 % -3.13
Total other income expenses net 26.182 M 15 322.09 % -172.000 K 99.76 % -71.042 M -3 091.46 % -2.226 M -1 482.61 % 161.000 K
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt -32.950 M 82.41 % -187.335 M 48.56 % -364.207 M -237.95 % -107.769 M -1 422.59 % -7.078 M
Total investments 800.000 K 0.000 0.000 -100.00 % 1.677 M 847.46 % 177.000 K
Total debt 47.939 M -12.83 % 54.995 M -7.58 % 59.503 M 200.38 % 19.809 M 173.23 % 7.250 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000
Retained earnings -591.538 M -171.26 % -218.074 M -807.96 % -24.018 M 78.25 % -110.436 M -75.06 % -63.084 M
Common stock 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K 0.000 0.000
Total equity 250.252 M -56.59 % 576.494 M -18.43 % 706.750 M 843.30 % 74.923 M 381.32 % 15.566 M
Other non current liabilities 4.429 M 121.78 % 1.997 M -68.58 % 6.356 M 9.00 % 5.831 M 110.43 % 2.771 M
Long term debt 41.640 M -7.25 % 44.894 M -9.73 % 49.735 M 303.40 % 12.329 M 188.53 % 4.273 M
Total non current liabilities 46.069 M -1.75 % 46.891 M -29.35 % 66.374 M -22.38 % 85.509 M 1 113.93 % 7.044 M
Other current liabilities 28.936 M -43.28 % 51.017 M 158.58 % 19.730 M 123.65 % 8.822 M 1 385.19 % 594.000 K
Deferred revenue 162.000 K -89.66 % 1.566 M -98.09 % 82.165 M -29.01 % 115.747 M 964 458.33 % 12.000 K
Short term debt 6.299 M -37.64 % 10.101 M -48.30 % 19.536 M 161.18 % 7.480 M 151.26 % 2.977 M
Total current liabilities 43.466 M -38.95 % 71.195 M -57.35 % 166.936 M 7.08 % 155.896 M 3 181.33 % 4.751 M
Total liabilities 89.535 M -24.18 % 118.086 M -49.39 % 233.310 M -3.35 % 241.405 M 1 946.67 % 11.795 M
Other non current assets 59.166 M 85.10 % 31.964 M 488.11 % 5.435 M -67.94 % 16.951 M 33 802.00 % 50.000 K
Long term investments 0.000 0.000 0.000 -100.00 % 1.677 M 847.46 % 177.000 K
Intangible assets 19.644 M 16.46 % 16.867 M 119.82 % 7.673 M 276.50 % 2.038 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 19.644 M 16.46 % 16.867 M 119.82 % 7.673 M 276.50 % 2.038 M 0.000
Property plant equipment net 150.615 M -45.15 % 274.596 M 6.88 % 256.930 M 129.48 % 111.964 M 862.72 % 11.630 M
Total non current assets 229.425 M -29.06 % 323.427 M 19.77 % 270.038 M 103.60 % 132.630 M 1 018.58 % 11.857 M
Other current assets 12.982 M -52.90 % 27.562 M -47.23 % 52.235 M 245.70 % 15.110 M 1 448.16 % 976.000 K
Short term investments 800.000 K 0.000 0.000 0.000 0.000
cash and cash equivalents 80.889 M -66.62 % 242.330 M -42.81 % 423.710 M 232.12 % 127.578 M 790.41 % 14.328 M
Cash and short term investments 81.689 M -66.29 % 242.330 M -42.81 % 423.710 M 232.12 % 127.578 M 790.41 % 14.328 M
Total current assets 110.362 M -70.27 % 371.153 M -44.61 % 670.022 M 264.74 % 183.698 M 1 084.84 % 15.504 M
Inventory 14.039 M -82.92 % 82.210 M -6.99 % 88.388 M 139.91 % 36.842 M 0.000
Net receivables 1.652 M -91.33 % 19.051 M -81.97 % 105.689 M 2 435.72 % 4.168 M 1 984.00 % 200.000 K
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 7.705 M 7.76 % 7.150 M -80.78 % 37.208 M 56.03 % 23.847 M 1 941.70 % 1.168 M
Tax payables 364.000 K -73.25 % 1.361 M -83.60 % 8.297 M 0.000 0.000
Deferred revenue non current 0.000 0.000 -100.00 % 10.283 M -84.73 % 67.349 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 47.939 M -12.83 % 54.995 M -7.58 % 59.503 M 313.93 % 14.375 M 1 464.20 % 919.000 K
Preferred stock 0.000 0.000 0.000 -100.00 % 176.323 M 139.23 % 73.705 M
Other total stockholders equity 841.788 M 5.94 % 794.567 M 8.73 % 730.767 M 7 987.28 % 9.036 M 82.73 % 4.945 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 339.787 M -51.08 % 694.580 M -26.11 % 940.060 M 197.18 % 316.328 M 1 056.13 % 27.361 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 0.000 100.00 % -3.468 M -200.00 % 3.468 M 0.000 0.000
Stock based compensation 48.735 M -24.20 % 64.291 M 45.40 % 44.218 M 1 297.98 % 3.163 M 0.000
Change in working capital 37.655 M 222.67 % -30.697 M 87.82 % -251.986 M -296.92 % 127.966 M 3 543.68 % 3.512 M
Accounts receivables 17.719 M -79.83 % 87.857 M 187.49 % -100.422 M -2 430.80 % -3.968 M -192.47 % 4.291 M
Inventory 37.334 M 293.86 % -19.258 M 62.64 % -51.546 M -39.91 % -36.842 M 0.000
Accounts payables -22.948 M -1 554.51 % -1.387 M -103.09 % 44.823 M 891.00 % 4.523 M 1 887.75 % -253.000 K
Other working capital 5.550 M 105.67 % -97.909 M 32.40 % -144.841 M -188.18 % 164.253 M 31 326.81 % -526.000 K
Other non cash items 92.985 M 2 781.23 % -3.468 M -104.91 % 70.615 M 3 622.46 % 1.897 M 551.89 % 291.000 K
Net cash provided by operating activities -137.811 M -22.48 % -112.518 M -1 090.79 % -9.449 M -110.21 % 92.542 M 806.27 % -13.103 M
Investments in property plant and equipment -9.169 M 85.45 % -63.031 M 45.53 % -115.717 M -48.07 % -78.148 M -2 553.58 % -2.945 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites -10.630 M 0.000 0.000 0.000 0.000
Net cash used for investing activites -19.799 M 68.59 % -63.031 M 45.53 % -115.717 M -48.07 % -78.148 M -2 553.58 % -2.945 M
Debt repayment -2.113 M 25.83 % -2.849 M -101.25 % 227.918 M 7 922.46 % 2.841 M -23.32 % 3.705 M
Common stock issued 113.000 K -95.73 % 2.646 M -98.85 % 230.000 M 135.86 % 97.515 M 812 525.00 % 12.000 K
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.031 M 81.68 % -5.628 M 85.30 % -38.297 M -139.27 % 97.515 M 812 525.00 % 12.000 K
Net cash used provided by financing activities -3.031 M 48.02 % -5.831 M -101.39 % 419.621 M 318.13 % 100.356 M 2 599.92 % 3.717 M
Effect of forex changes on cash 0.000 0.000 0.000 100.00 % -1.500 M 0.000
Net change in cash -160.641 M 11.43 % -181.380 M -161.60 % 294.455 M 160.00 % 113.250 M 1 018.42 % -12.331 M
Cash at beginning of period 242.330 M -42.81 % 423.710 M 232.12 % 127.578 M 790.41 % 14.328 M -46.25 % 26.659 M
Cash at end of period 81.689 M -66.29 % 242.330 M -42.81 % 423.710 M 232.12 % 127.578 M 790.41 % 14.328 M
Operating cash flow -137.811 M -22.48 % -112.518 M -1 090.79 % -9.449 M -110.21 % 92.542 M 806.27 % -13.103 M
Capital expenditure -19.799 M 68.59 % -63.031 M 45.53 % -115.717 M -48.07 % -78.148 M -2 553.58 % -2.945 M
Free CashFlow -157.610 M 10.22 % -175.549 M -40.25 % -125.166 M -969.57 % 14.394 M 189.69 % -16.048 M
2023 2022 2021 2020 2019
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Revenue 10.054 M -46.52 % 18.798 M 7.56 % 17.477 M 76.61 % 9.896 M -60.04 % 24.765 M -83.13 % 146.777 M 110.92 % 69.589 M -20.65 % 87.700 M -51.12 % 179.410 M -6.80 % 192.506 M -13.94 % 223.679 M
Net income -49.516 M 66.64 % -148.432 M -216.01 % -46.970 M 43.99 % -83.864 M 10.97 % -94.198 M -198.98 % -31.506 M 52.48 % -66.303 M 33.06 % -99.050 M -3 633.71 % 2.803 M -88.60 % 24.590 M 456.08 % 4.422 M
Income before tax -49.516 M 66.63 % -148.372 M -251.28 % -42.237 M 49.64 % -83.864 M 10.97 % -94.198 M -155.83 % -36.821 M 45.33 % -67.350 M 34.25 % -102.436 M -3 754.51 % 2.803 M -88.13 % 23.615 M -52.24 % 49.446 M
Income before tax ratio -4.93 37.60 % -7.89 -226.60 % -2.42 71.48 % -8.47 -122.80 % -3.80 -1 416.23 % -0.25 74.08 % -0.97 17.14 % -1.17 -7 576.13 % 0.02 -87.26 % 0.12 -44.51 % 0.22
EBITDA -49.368 M 62.83 % -132.809 M -415.30 % -25.773 M 62.59 % -68.897 M 13.34 % -79.500 M -246.80 % -22.924 M 57.07 % -53.402 M 38.48 % -86.799 M -661.81 % 15.450 M -51.61 % 31.928 M -50.48 % 64.472 M
Net income ratio -4.93 37.63 % -7.90 -193.81 % -2.69 68.29 % -8.47 -122.80 % -3.80 -1 672.02 % -0.21 77.47 % -0.95 15.64 % -1.13 -7 329.00 % 0.02 -87.77 % 0.13 546.13 % 0.02
Ratio EBITDA -4.91 30.50 % -7.07 -379.09 % -1.47 78.82 % -6.96 -116.88 % -3.21 -1 955.40 % -0.16 79.65 % -0.77 22.46 % -0.99 -1 249.30 % 0.09 -48.08 % 0.17 -42.46 % 0.29
Gross profit ratio -0.62 30.89 % -0.90 -234.96 % -0.27 86.31 % -1.97 -223.24 % -0.61 -259.38 % 0.38 39.77 % 0.27 268.60 % -0.16 -131.33 % 0.52 10.89 % 0.47 -22.85 % 0.60
Weighted average shs out dil 158.635 M 2.47 % 154.807 M 0.72 % 153.699 M 1.21 % 151.869 M 0.52 % 151.084 M 0.92 % 149.711 M 0.96 % 148.286 M 0.53 % 147.498 M -3.62 % 153.037 M 4.53 % 146.403 M 0.03 % 146.363 M
Weighted average shs out 158.635 M 2.47 % 154.807 M 0.72 % 153.699 M 1.21 % 151.869 M 0.52 % 151.084 M 0.92 % 149.711 M 0.96 % 148.286 M 0.53 % 147.498 M 0.66 % 146.526 M 0.08 % 146.403 M 0.03 % 146.363 M
EPS diluted -0.31 67.71 % -0.96 -209.68 % -0.31 43.64 % -0.55 11.29 % -0.62 -195.24 % -0.21 53.33 % -0.45 32.84 % -0.67 -3 761.20 % 0.02 -89.24 % 0.17 462.91 % 0.03
Earnings per share -0.31 67.71 % -0.96 -209.68 % -0.31 43.64 % -0.55 11.29 % -0.62 -195.24 % -0.21 53.33 % -0.45 32.84 % -0.67 -3 607.85 % 0.02 -88.76 % 0.17 462.91 % 0.03
Gross profit -6.263 M 63.04 % -16.944 M -260.28 % -4.703 M 75.82 % -19.450 M -29.17 % -15.058 M -126.89 % 55.994 M 194.80 % 18.994 M 233.78 % -14.198 M -115.31 % 92.713 M 3.35 % 89.710 M -33.60 % 135.110 M
Income tax expense 0.000 -100.00 % 60.000 K -98.73 % 4.733 M 0.000 0.000 100.00 % -5.315 M -407.64 % -1.047 M 69.08 % -3.386 M 0.000 100.00 % -10.615 M -135.27 % 30.098 M
Cost of revenue 16.317 M -54.35 % 35.742 M 61.15 % 22.180 M -24.42 % 29.346 M -26.31 % 39.823 M -56.13 % 90.783 M 79.43 % 50.595 M -50.35 % 101.898 M 17.53 % 86.697 M -15.66 % 102.796 M 16.06 % 88.569 M
General and administrative expenses 0.000 -100.00 % 9.866 M -37.75 % 15.848 M 7.79 % 14.703 M -13.20 % 16.938 M -11.58 % 19.157 M 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 6.226 M -11.70 % 7.051 M -12.51 % 8.059 M -28.35 % 11.248 M -41.76 % 19.312 M 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 20.939 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 37.775 M -21.86 % 48.340 M 23.75 % 39.063 M -34.12 % 59.298 M -18.68 % 72.919 M -22.93 % 94.618 M 9.68 % 86.270 M -0.13 % 86.382 M -3.88 % 89.865 M 35.48 % 66.329 M 38.95 % 47.735 M
Cost and expenses 54.092 M -35.67 % 84.082 M 37.29 % 61.243 M -30.91 % 88.644 M -21.37 % 112.742 M -39.19 % 185.401 M 35.46 % 136.865 M -27.31 % 188.280 M 6.64 % 176.562 M 4.40 % 169.125 M 24.08 % 136.304 M
Research and development expenses 29.276 M -9.22 % 32.248 M -13.09 % 37.103 M 1.55 % 36.536 M -18.32 % 44.733 M -20.33 % 56.149 M 32.07 % 42.516 M -3.37 % 44.000 M 52.85 % 28.787 M 32.79 % 21.679 M 138.78 % 9.079 M
Selling general and administrative expenses 8.499 M -47.18 % 16.092 M -29.73 % 22.899 M 0.60 % 22.762 M -19.24 % 28.186 M -26.73 % 38.469 M -12.08 % 43.754 M 3.24 % 42.382 M -30.61 % 61.078 M 36.79 % 44.650 M 15.51 % 38.656 M
Interest income 708.000 K -34.69 % 1.084 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 148.000 K -56.98 % 344.000 K 13.16 % 304.000 K 4.47 % 291.000 K 32.27 % 220.000 K -5.17 % 232.000 K -32.95 % 346.000 K 2 062.50 % 16.000 K -68.63 % 51.000 K -10.53 % 57.000 K -96.81 % 1.786 M
Depreciation and amortization -5.330 M -135.02 % 15.219 M -5.82 % 16.160 M 10.11 % 14.676 M 1.37 % 14.478 M 5.95 % 13.665 M 0.46 % 13.602 M -12.92 % 15.621 M 24.02 % 12.596 M 52.57 % 8.256 M -37.64 % 13.240 M
Operating income -44.038 M 32.54 % -65.284 M -49.17 % -43.766 M 44.42 % -78.748 M 10.49 % -87.977 M -127.78 % -38.624 M 42.59 % -67.276 M 33.11 % -100.580 M -3 631.60 % 2.848 M -87.82 % 23.381 M -73.24 % 87.375 M
Operating income ratio -4.38 -26.12 % -3.47 -38.68 % -2.50 68.53 % -7.96 -124.00 % -3.55 -1 249.99 % -0.26 72.78 % -0.97 15.70 % -1.15 -7 324.68 % 0.02 -86.93 % 0.12 -68.91 % 0.39
Total other income expenses net -5.478 M 93.41 % -83.088 M -5 534.14 % 1.529 M 129.89 % -5.116 M 17.76 % -6.221 M -445.04 % 1.803 M 2 536.49 % -74.000 K 96.01 % -1.856 M -4 024.44 % -45.000 K -119.23 % 234.000 K 100.62 % -37.929 M
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Net debt 3.276 M 109.71 % -33.750 M 46.03 % -62.538 M 20.10 % -78.268 M 37.82 % -125.871 M 32.81 % -187.335 M 24.93 % -249.548 M 18.38 % -305.729 M 19.51 % -379.836 M -4.29 % -364.207 M 8.53 % -398.158 M
Total investments 0.000 -100.00 % 800.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 44.299 M -7.59 % 47.939 M -3.57 % 49.716 M -2.68 % 51.083 M -3.85 % 53.130 M -3.39 % 54.995 M -2.56 % 56.440 M -3.90 % 58.729 M -2.87 % 60.467 M 1.62 % 59.503 M -1.54 % 60.431 M
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
Retained earnings -641.054 M -8.37 % -591.538 M -33.50 % -443.106 M -11.86 % -396.136 M -26.86 % -312.272 M -43.20 % -218.074 M -16.89 % -186.568 M -55.13 % -120.265 M -466.89 % -21.215 M 11.67 % -24.018 M 58.77 % -58.248 M
Common stock 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K
Total equity 199.463 M -20.30 % 250.252 M -35.64 % 388.834 M -8.12 % 423.177 M -14.66 % 495.863 M -13.99 % 576.494 M -2.28 % 589.960 M -7.87 % 640.373 M -11.69 % 725.138 M 2.60 % 706.750 M 8.00 % 654.378 M
Other non current liabilities 4.431 M 0.05 % 4.429 M 111.81 % 2.091 M 4.71 % 1.997 M 0.00 % 1.997 M 0.00 % 1.997 M -47.83 % 3.828 M -22.56 % 4.943 M -22.23 % 6.356 M 0.00 % 6.356 M 619.00 % 884.000 K
Long term debt 38.320 M -7.97 % 41.640 M -3.07 % 42.961 M 3.14 % 41.655 M -3.67 % 43.243 M -3.68 % 44.894 M -1.34 % 45.503 M -6.07 % 48.445 M -3.60 % 50.253 M 1.04 % 49.735 M -7.67 % 53.868 M
Total non current liabilities 42.751 M -7.20 % 46.069 M 2.26 % 45.052 M 3.21 % 43.652 M -3.51 % 45.240 M -3.52 % 46.891 M -21.34 % 59.614 M -6.37 % 63.671 M -4.82 % 66.892 M 0.78 % 66.374 M -22.80 % 85.977 M
Other current liabilities 28.761 M 27.05 % 22.637 M -38.95 % 37.082 M -2.63 % 38.084 M -10.85 % 42.721 M -16.26 % 51.017 M -13.38 % 58.897 M -22.32 % 75.820 M 90.46 % 39.809 M 34.95 % 29.498 M 12.54 % 26.212 M
Deferred revenue 134.000 K -17.28 % 162.000 K -74.00 % 623.000 K 33.12 % 468.000 K -37.93 % 754.000 K -51.85 % 1.566 M -98.16 % 84.899 M -0.79 % 85.576 M 1.12 % 84.629 M 3.00 % 82.165 M 7.63 % 76.341 M
Short term debt 5.979 M -52.54 % 12.598 M 86.50 % 6.755 M -28.35 % 9.428 M -4.64 % 9.887 M -2.12 % 10.101 M -7.64 % 10.937 M 6.35 % 10.284 M 0.69 % 10.214 M 4.57 % 9.768 M 48.83 % 6.563 M
Total current liabilities 41.445 M -4.65 % 43.466 M -25.58 % 58.407 M 2.41 % 57.030 M -15.46 % 67.458 M -5.25 % 71.195 M -59.42 % 175.462 M -16.46 % 210.031 M 9.54 % 191.740 M 14.86 % 166.936 M -8.09 % 181.629 M
Total liabilities 84.196 M -5.96 % 89.535 M -13.46 % 103.459 M 2.76 % 100.682 M -10.66 % 112.698 M -4.56 % 118.086 M -49.77 % 235.076 M -14.11 % 273.702 M 5.83 % 258.632 M 10.85 % 233.310 M -12.82 % 267.606 M
Other non current assets 53.724 M -9.20 % 59.166 M 88.58 % 31.375 M -1.39 % 31.816 M -3.74 % 33.051 M 3.40 % 31.964 M 35.32 % 23.621 M 32.42 % 17.838 M 15.84 % 15.399 M 17.48 % 13.108 M 149.25 % 5.259 M
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 389.000 K -98.02 % 19.644 M -8.80 % 21.539 M -1.06 % 21.769 M 10.09 % 19.774 M 17.23 % 16.867 M 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 17.379 M -11.53 % 19.644 M -8.80 % 21.539 M -1.06 % 21.769 M 10.09 % 19.774 M 17.23 % 16.867 M 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 140.510 M -6.71 % 150.615 M -39.06 % 247.140 M -4.28 % 258.199 M -3.92 % 268.739 M -2.13 % 274.596 M -1.77 % 279.543 M 1.25 % 276.102 M 3.42 % 266.962 M 3.90 % 256.930 M 3.94 % 247.197 M
Total non current assets 211.613 M -7.76 % 229.425 M -23.54 % 300.054 M -3.76 % 311.784 M -3.04 % 321.564 M -0.58 % 323.427 M 6.68 % 303.164 M 3.14 % 293.940 M 4.10 % 282.361 M 4.56 % 270.038 M 6.96 % 252.456 M
Other current assets 16.979 M 30.79 % 12.982 M -14.08 % 15.110 M 19.50 % 12.644 M -21.91 % 16.191 M -41.26 % 27.562 M -51.98 % 57.396 M -5.94 % 61.022 M 17.10 % 52.109 M -0.24 % 52.235 M 4.45 % 50.010 M
Short term investments 0.000 -100.00 % 800.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 41.023 M -49.78 % 81.689 M -27.23 % 112.254 M -13.22 % 129.351 M -27.74 % 179.001 M -26.13 % 242.330 M -20.80 % 305.988 M -16.04 % 364.458 M -17.23 % 440.303 M 3.92 % 423.710 M -7.61 % 458.589 M
Cash and short term investments 41.023 M -49.78 % 81.689 M -27.23 % 112.254 M -13.22 % 129.351 M -27.74 % 179.001 M -26.13 % 242.330 M -20.80 % 305.988 M -16.04 % 364.458 M -17.23 % 440.303 M 3.92 % 423.710 M -7.61 % 458.589 M
Total current assets 72.046 M -34.72 % 110.362 M -42.59 % 192.239 M -9.35 % 212.075 M -26.11 % 286.997 M -22.67 % 371.153 M -28.88 % 521.872 M -15.85 % 620.135 M -11.59 % 701.409 M 4.68 % 670.022 M 0.07 % 669.528 M
Inventory 13.655 M -2.74 % 14.039 M -77.91 % 63.555 M -7.05 % 68.373 M -16.62 % 82.006 M -0.25 % 82.210 M -38.33 % 133.309 M -4.13 % 139.047 M 4.89 % 132.567 M 49.98 % 88.388 M 24.95 % 70.739 M
Net receivables 389.000 K -76.45 % 1.652 M 25.15 % 1.320 M -22.67 % 1.707 M -82.58 % 9.799 M -48.56 % 19.051 M -24.34 % 25.179 M -54.72 % 55.608 M -27.24 % 76.430 M -27.68 % 105.689 M 17.18 % 90.190 M
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 6.571 M -14.72 % 7.705 M -30.64 % 11.109 M 22.75 % 9.050 M -33.99 % 13.711 M 91.76 % 7.150 M -65.51 % 20.729 M -45.95 % 38.351 M -21.48 % 48.842 M 31.27 % 37.208 M 5.86 % 35.148 M
Tax payables 0.000 -100.00 % 364.000 K -87.17 % 2.838 M 0.000 -100.00 % 385.000 K -71.71 % 1.361 M 0.000 0.000 -100.00 % 8.246 M -0.61 % 8.297 M -77.79 % 37.365 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.283 M 0.00 % 10.283 M 0.00 % 10.283 M 0.00 % 10.283 M -67.07 % 31.225 M
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 38.320 M -20.07 % 47.939 M -3.57 % 49.716 M -2.68 % 51.083 M -3.85 % 53.130 M -3.39 % 54.995 M -2.56 % 56.440 M -3.90 % 58.729 M -2.87 % 60.467 M 1.62 % 59.503 M -1.54 % 60.431 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
Other total stockholders equity 840.515 M -0.15 % 841.788 M 1.18 % 831.938 M 1.54 % 819.311 M 1.38 % 808.133 M 1.71 % 794.567 M 2.32 % 776.527 M 2.09 % 760.637 M 1.91 % 746.352 M 2.13 % 730.767 M 2.55 % 712.625 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 283.659 M -16.52 % 339.787 M -30.98 % 492.293 M -6.03 % 523.859 M -13.92 % 608.561 M -12.38 % 694.580 M -15.81 % 825.036 M -9.74 % 914.075 M -7.08 % 983.770 M 4.65 % 940.060 M 1.96 % 921.984 M
2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Deferred income tax 0.000 0.000 0.000 0.000 -100.00 % 10.000 K 100.79 % -1.264 M 42.91 % -2.214 M 0.000 -100.00 % 2.585 M 776.27 % 295.000 K
Stock based compensation 10.138 M -20.09 % 12.687 M 10.29 % 11.503 M -20.16 % 14.407 M -8.68 % 15.776 M 0.000 0.000 0.000 0.000 0.000
Change in working capital 5.447 M -0.78 % 5.490 M -64.73 % 15.567 M 39.60 % 11.151 M 487.59 % -2.877 M 35.03 % -4.428 M 81.04 % -23.357 M -66 634.29 % -35.000 K 99.94 % -54.477 M 23.37 % -71.092 M
Accounts receivables -20.000 K -105.43 % 368.000 K -95.79 % 8.731 M 1.05 % 8.640 M 7.37 % 8.047 M -72.47 % 29.229 M 33.94 % 21.822 M -24.12 % 28.759 M 299.72 % -14.400 M 71.15 % -49.913 M
Inventory 20.883 M 302.21 % 5.192 M -61.07 % 13.337 M 741.82 % -2.078 M -103.53 % 58.854 M 1 781.52 % 3.128 M 108.44 % -37.061 M 16.11 % -44.179 M -154.44 % -17.363 M -134.35 % -7.409 M
Accounts payables -9.856 M -1 073.91 % 1.012 M 110.71 % -9.448 M -102.92 % -4.656 M -84.40 % -2.525 M 0.000 0.000 0.000 -100.00 % 39.553 M 737.64 % -6.203 M
Other working capital -5.560 M -413.86 % -1.082 M -136.72 % 2.947 M -68.12 % 9.245 M 113.52 % -68.391 M -85.92 % -36.785 M -353.13 % -8.118 M -152.77 % 15.385 M 124.71 % -62.267 M -38.58 % -44.932 M
Other non cash items 85.840 M 122.82 % 38.525 M 39.13 % 27.689 M -33.66 % 41.736 M 159.15 % -70.563 M -625.57 % 13.426 M -86.97 % 103.007 M 81.61 % 56.718 M 54.90 % 36.617 M -77.49 % 162.654 M
Net cash provided by operating activities -28.721 M -128.98 % -12.543 M 70.60 % -42.664 M 20.82 % -53.883 M -4.22 % -51.700 M -29.85 % -39.814 M 24.13 % -52.474 M -266.74 % 31.470 M 255.63 % 8.849 M -54.65 % 19.514 M
Investments in property plant and equipment -1.369 M 62.56 % -3.657 M 38.95 % -5.990 M 27.99 % -8.318 M 17.52 % -10.085 M 44.79 % -18.266 M 11.44 % -20.625 M -46.74 % -14.055 M 62.58 % -37.556 M -94.94 % -19.265 M
Acquisitions net 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -465.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -1.834 M 49.85 % -3.657 M 38.95 % -5.990 M 27.99 % -8.318 M 17.52 % -10.085 M 44.79 % -18.266 M 11.44 % -20.625 M -46.74 % -14.055 M 62.58 % -37.556 M -94.94 % -19.265 M
Debt repayment -483.000 K -260.45 % -134.000 K 83.78 % -826.000 K -23.28 % -670.000 K -130.73 % 2.180 M 346.89 % -883.000 K -35.43 % -652.000 K -1.09 % -645.000 K 77.42 % -2.857 M -134.79 % 8.211 M
Common stock issued -80.000 K 81.98 % -444.000 K -359.65 % 171.000 K -63.30 % 466.000 K 249.84 % -311.000 K -117.67 % 1.760 M 169.11 % 654.000 K 20.44 % 543.000 K 127.59 % -1.968 M -100.97 % 203.708 M
Common stock repurchased 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
Other financing activites 553.000 K 273.35 % -319.000 K 6.45 % -341.000 K 63.10 % -924.000 K 77.20 % -4.053 M -219.89 % -1.267 M 53.89 % -2.748 M -281.67 % -720.000 K 46.55 % -1.347 M -100.68 % 197.803 M
Net cash used provided by financing activities -10.000 K 98.89 % -897.000 K 9.94 % -996.000 K 11.70 % -1.128 M 39.78 % -1.873 M -380.26 % -390.000 K 85.80 % -2.746 M -234.06 % -822.000 K 86.68 % -6.172 M -103.00 % 206.014 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
Net change in cash -30.565 M -78.77 % -17.097 M 65.56 % -49.650 M 21.60 % -63.329 M 0.52 % -63.658 M -8.87 % -58.470 M 22.91 % -75.845 M -557.09 % 16.593 M 147.57 % -34.879 M -116.91 % 206.263 M
Cash at beginning of period 112.254 M -13.22 % 129.351 M -27.74 % 179.001 M -26.13 % 242.330 M -20.80 % 305.988 M -16.04 % 364.458 M -17.23 % 440.303 M 3.92 % 423.710 M -7.61 % 458.589 M 81.74 % 252.326 M
Cash at end of period 81.689 M -27.23 % 112.254 M -13.22 % 129.351 M -27.74 % 179.001 M -26.13 % 242.330 M -20.80 % 305.988 M -16.04 % 364.458 M -17.23 % 440.303 M 3.92 % 423.710 M -7.61 % 458.589 M
Operating cash flow -28.721 M -128.98 % -12.543 M 70.60 % -42.664 M 20.82 % -53.883 M -4.22 % -51.700 M -29.85 % -39.814 M 24.13 % -52.474 M -266.74 % 31.470 M 255.63 % 8.849 M -54.65 % 19.514 M
Capital expenditure -1.834 M 49.85 % -3.657 M 38.95 % -5.990 M 27.99 % -8.318 M 17.52 % -10.085 M 44.79 % -18.266 M 11.44 % -20.625 M -46.74 % -14.055 M 62.58 % -37.556 M -94.94 % -19.265 M
Free CashFlow -30.555 M -88.61 % -16.200 M 66.70 % -48.654 M 21.78 % -62.201 M -0.67 % -61.785 M -6.38 % -58.080 M 20.55 % -73.099 M -519.75 % 17.415 M 160.66 % -28.707 M -11 628.92 % 249.000 K
2023 2023 2023 2023 2022 2022 2022 2022 2021 2021