Icosavax, Inc. ICVX
Trading inactive
Finances
| 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|
| Revenue | 582.000 K -92.54 % | 7.802 M 382.80 % | 1.616 M | 0.000 |
| Net income | -88.458 M -30.09 % | -67.999 M -254.44 % | -19.185 M -269.23 % | -5.196 M |
| Income before tax | -91.758 M -37.01 % | -66.971 M -255.21 % | -18.854 M -255.94 % | -5.297 M |
| Income before tax ratio | -157.66 -1 736.71 % | -8.58 26.43 % | -11.67 | 0.00 |
| EBITDA | -95.058 M -46.46 % | -64.902 M -246.90 % | -18.709 M -246.59 % | -5.398 M |
| Net income ratio | -151.99 -1 643.88 % | -8.72 26.59 % | -11.87 | 0.00 |
| Ratio EBITDA | -163.33 -1 863.42 % | -8.32 28.15 % | -11.58 | 0.00 |
| Gross profit ratio | -2.17 -318.97 % | 0.99 109.96 % | -9.93 | 0.00 |
| Weighted average shs out dil | 39.725 M 121.11 % | 17.966 M 524.21 % | 2.878 M -71.89 % | 10.241 M |
| Weighted average shs out | 39.725 M 121.11 % | 17.966 M 524.21 % | 2.878 M -71.89 % | 10.241 M |
| EPS diluted | -2.23 41.01 % | -3.78 43.33 % | -6.67 -1 207.84 % | -0.51 |
| Earnings per share | -2.23 41.01 % | -3.78 43.33 % | -6.67 -1 207.84 % | -0.51 |
| Gross profit | -1.261 M -116.33 % | 7.720 M 148.10 % | -16.051 M -286.12 % | -4.157 M |
| Income tax expense | -3.300 M -421.01 % | 1.028 M 210.57 % | 331.000 K 427.72 % | -101.000 K |
| Cost of revenue | 1.843 M 2 147.56 % | 82.000 K -99.54 % | 17.667 M 324.99 % | 4.157 M |
| General and administrative expenses | 30.230 M -13.35 % | 34.887 M 1 212.03 % | 2.659 M 114.26 % | 1.241 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | -582.000 K 92.54 % | -7.802 M -382.80 % | -1.616 M | 0.000 |
| Operating expenses | 95.058 M 44.33 % | 65.861 M 252.01 % | 18.710 M 246.61 % | 5.398 M |
| Cost and expenses | 95.058 M 44.33 % | 65.861 M 252.01 % | 18.710 M 246.61 % | 5.398 M |
| Research and development expenses | 65.410 M 68.69 % | 38.776 M 119.48 % | 17.667 M 324.99 % | 4.157 M |
| Selling general and administrative expenses | 30.230 M -13.35 % | 34.887 M 1 212.03 % | 2.659 M 114.26 % | 1.241 M |
| Interest income | 0.000 -100.00 % | 151.000 K -54.38 % | 331.000 K 227.72 % | 101.000 K |
| Interest expense | 0.000 -100.00 % | 151.000 K -54.38 % | 331.000 K | 0.000 |
| Depreciation and amortization | 860.000 K -10.32 % | 959.000 K 95 800.00 % | 1.000 K -99.42 % | 171.860 K |
| Operating income | -95.058 M -44.33 % | -65.861 M -252.01 % | -18.710 M -246.61 % | -5.398 M |
| Operating income ratio | -163.33 -1 834.83 % | -8.44 27.09 % | -11.58 | 0.00 |
| Total other income expenses net | 3.300 M 397.30 % | -1.110 M -670.83 % | -144.000 K -242.57 % | 101.000 K |
| 2022 | 2021 | 2020 | 2019 |
| 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|
| Net debt | -50.051 M 82.07 % | -279.082 M -3 317.19 % | -8.167 M 64.61 % | -23.079 M |
| Total investments | 159.461 M | 0.000 | 0.000 | 0.000 |
| Total debt | 8.795 M | 0.000 -100.00 % | 4.947 M | 0.000 |
| Accumulated other comprehensive income loss | -403.000 K 99.86 % | -287.629 M | 0.000 | 0.000 |
| Retained earnings | -185.827 M -97.54 % | -94.069 M -247.14 % | -27.098 M -228.70 % | -8.244 M |
| Common stock | 6.000 K 20.00 % | 5.000 K 150.00 % | 2.000 K 100.00 % | 1.000 K |
| Total equity | 218.162 M -21.59 % | 278.220 M 1 141.91 % | -26.703 M -223.95 % | -8.243 M |
| Other non current liabilities | 69.000 K -59.65 % | 171.000 K -99.47 % | 32.092 M 5.89 % | 30.308 M |
| Long term debt | 6.658 M | 0.000 -100.00 % | 4.947 M | 0.000 |
| Total non current liabilities | 6.727 M 3 833.92 % | 171.000 K -99.54 % | 37.039 M 22.21 % | 30.308 M |
| Other current liabilities | 8.679 M 82.45 % | 4.757 M 230.12 % | 1.441 M 240.66 % | 423.000 K |
| Deferred revenue | 0.000 -100.00 % | 582.000 K -75.59 % | 2.384 M | 0.000 |
| Short term debt | 2.137 M | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 13.788 M 49.25 % | 9.238 M 58.35 % | 5.834 M 377.02 % | 1.223 M |
| Total liabilities | 20.515 M 118.04 % | 9.409 M -78.05 % | 42.873 M 35.97 % | 31.531 M |
| Other non current assets | -14.764 M -1 272.12 % | -1.076 M -10 660.00 % | -10.000 K | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 14.764 M 1 272.12 % | 1.076 M 10 660.00 % | 10.000 K | 0.000 |
| Total non current assets | 14.764 M 1 272.12 % | 1.076 M 10 660.00 % | 10.000 K | 0.000 |
| Other current assets | 4.545 M -22.03 % | 5.829 M 780.51 % | 662.000 K 216.75 % | 209.000 K |
| Short term investments | 159.461 M | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 58.846 M -78.91 % | 279.082 M 2 028.12 % | 13.114 M -43.18 % | 23.079 M |
| Cash and short term investments | 218.307 M -21.78 % | 279.082 M 2 028.12 % | 13.114 M -43.18 % | 23.079 M |
| Total current assets | 223.913 M -21.86 % | 286.553 M 1 673.22 % | 16.160 M -30.61 % | 23.288 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 2.892 M -25.83 % | 3.899 M 103.28 % | 1.918 M 140.05 % | 799.000 K |
| Tax payables | 80.000 K | 0.000 -100.00 % | 91.000 K 9 000.00 % | 1.000 K |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 -100.00 % | 287.629 M 856.79 % | 30.062 M 0.00 % | 30.062 M |
| Other total stockholders equity | 404.386 M 8.62 % | 372.284 M 1 354.79 % | -29.669 M 1.31 % | -30.062 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 238.677 M -17.02 % | 287.629 M 1 678.78 % | 16.170 M -30.57 % | 23.288 M |
| 2022 | 2021 | 2020 | 2019 |
| 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|
| Deferred income tax | 0.000 -100.00 % | 959.000 K 612.83 % | -187.000 K | 0.000 |
| Stock based compensation | 21.694 M -25.27 % | 29.031 M 11 196.11 % | 257.000 K 256.94 % | 72.000 K |
| Change in working capital | 8.074 M 523.83 % | -1.905 M -145.82 % | 4.158 M 533.84 % | 656.000 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | -1.195 M -164.98 % | 1.839 M 64.34 % | 1.119 M 147.57 % | 452.000 K |
| Other working capital | 9.269 M 347.57 % | -3.744 M -223.20 % | 3.039 M 1 389.71 % | 204.000 K |
| Other non cash items | -545.000 K -306.44 % | 264.000 K -36.69 % | 417.000 K | 0.000 |
| Net cash provided by operating activities | -61.675 M -60.03 % | -38.540 M -171.26 % | -14.208 M -210.97 % | -4.569 M |
| Investments in property plant and equipment | -11.113 M -1 004.67 % | -1.006 M -9 045.45 % | -11.000 K | 0.000 |
| Acquisitions net | 158.336 M | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -221.086 M | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 62.750 M | 0.000 | 0.000 | 0.000 |
| Other investing activites | -158.336 M | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -169.449 M -16 743.84 % | -1.006 M -9 045.45 % | -11.000 K | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 -100.00 % | 190.738 M 109 519.54 % | 174.000 K -99.35 % | 26.742 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 10.307 M -96.62 % | 304.772 M 4 491.32 % | 6.638 M -75.18 % | 26.742 M |
| Net cash used provided by financing activities | 10.307 M -96.62 % | 304.772 M 4 491.32 % | 6.638 M -75.18 % | 26.742 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -220.817 M -183.26 % | 265.226 M 3 598.56 % | -7.581 M -134.19 % | 22.173 M |
| Cash at beginning of period | 280.724 M 1 711.36 % | 15.498 M -32.85 % | 23.079 M 2 447.35 % | 906.000 K |
| Cash at end of period | 59.907 M -78.66 % | 280.724 M 1 711.36 % | 15.498 M -32.85 % | 23.079 M |
| Operating cash flow | -61.675 M -60.03 % | -38.540 M -171.26 % | -14.208 M -210.97 % | -4.569 M |
| Capital expenditure | -11.113 M -1 004.67 % | -1.006 M -9 045.45 % | -11.000 K | 0.000 |
| Free CashFlow | -72.788 M -84.06 % | -39.546 M -178.12 % | -14.219 M -211.21 % | -4.569 M |
| 2022 | 2021 | 2020 | 2019 |
| 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.732 M -413.74 % | 1.827 M -4.04 % | 1.904 M -4.85 % | 2.001 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -22.041 M 16.82 % | -26.497 M -17.24 % | -22.600 M -5.21 % | -21.480 M -3.22 % | -20.809 M 6.02 % | -22.141 M 5.43 % | -23.413 M -28.77 % | -18.182 M 47.12 % | -34.386 M -302.08 % | -8.552 M -46.16 % | -5.851 M -26.97 % | -4.608 M 17.37 % | -5.577 M -7.29 % | -5.198 M -49.76 % | -3.471 M |
| Income before tax | -22.041 M 16.82 % | -26.497 M -7.88 % | -24.561 M -4.01 % | -23.613 M -7.45 % | -21.976 M 2.92 % | -22.636 M 3.81 % | -23.533 M -29.43 % | -18.182 M 47.12 % | -34.386 M -302.08 % | -8.552 M -46.16 % | -5.851 M -26.97 % | -4.608 M 17.37 % | -5.577 M -7.29 % | -5.198 M -49.76 % | -3.471 M |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 3.17 116.85 % | -18.82 -319.03 % | -4.49 -53.61 % | -2.92 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -25.275 M 12.71 % | -28.955 M -9.17 % | -26.522 M -5.53 % | -25.131 M -9.27 % | -23.000 M 0.33 % | -23.076 M 2.26 % | -23.610 M -29.65 % | -18.211 M 47.04 % | -34.384 M -300.84 % | -8.578 M -84.79 % | -4.642 M -2.84 % | -4.514 M 17.27 % | -5.456 M -4.78 % | -5.207 M -47.42 % | -3.532 M |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 3.17 116.85 % | -18.82 -319.03 % | -4.49 -53.61 % | -2.92 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 3.18 116.88 % | -18.82 -317.73 % | -4.51 -94.21 % | -2.32 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 50.031 M 11.75 % | 44.771 M 8.50 % | 41.265 M 3.65 % | 39.811 M 0.16 % | 39.749 M 0.39 % | 39.594 M 0.49 % | 39.402 M 0.67 % | 39.140 M 47.73 % | 26.495 M 787.55 % | 2.985 M 0.00 % | 2.985 M 3.72 % | 2.878 M -3.59 % | 2.985 M 0.00 % | 2.985 M -80.38 % | 15.214 M |
| Weighted average shs out | 50.031 M 11.75 % | 44.771 M 8.50 % | 41.265 M 3.65 % | 39.811 M 0.16 % | 39.749 M 0.39 % | 39.594 M 0.49 % | 39.402 M 0.67 % | 39.140 M 47.73 % | 26.495 M 787.55 % | 2.985 M 0.00 % | 2.985 M 3.72 % | 2.878 M -3.59 % | 2.985 M 0.00 % | 2.985 M -80.38 % | 15.214 M |
| EPS diluted | -0.44 25.42 % | -0.59 -7.27 % | -0.55 -1.85 % | -0.54 -3.85 % | -0.52 7.14 % | -0.56 5.08 % | -0.59 -28.26 % | -0.46 64.62 % | -1.30 54.55 % | -2.86 -45.92 % | -1.96 -22.50 % | -1.60 14.44 % | -1.87 -7.47 % | -1.74 -656.52 % | -0.23 |
| Earnings per share | -0.44 25.42 % | -0.59 -7.27 % | -0.55 -1.85 % | -0.54 -3.85 % | -0.52 7.14 % | -0.56 5.08 % | -0.59 -28.26 % | -0.46 64.62 % | -1.30 54.55 % | -2.86 -45.92 % | -1.96 -22.50 % | -1.60 14.44 % | -1.87 -7.47 % | -1.74 -656.52 % | -0.23 |
| Gross profit | -763.000 K -14.74 % | -665.000 K -3.42 % | -643.000 K 59.86 % | -1.602 M -1 020.28 % | -143.000 K | 0.000 | 0.000 100.00 % | -5.732 M -413.74 % | 1.827 M -4.04 % | 1.904 M -4.85 % | 2.001 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 0.000 | 0.000 100.00 % | -1.961 M 8.06 % | -2.133 M -82.78 % | -1.167 M -135.76 % | -495.000 K -312.50 % | -120.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 763.000 K 14.74 % | 665.000 K 3.42 % | 643.000 K -59.86 % | 1.602 M 1 020.28 % | 143.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 8.607 M -5.72 % | 9.129 M -0.39 % | 9.165 M 2.54 % | 8.938 M 16.70 % | 7.659 M 4.76 % | 7.311 M 15.64 % | 6.322 M 1.67 % | 6.218 M -75.48 % | 25.357 M 1 041.69 % | 2.221 M 103.57 % | 1.091 M 36.03 % | 802.000 K 13.92 % | 704.000 K 30.13 % | 541.000 K -11.60 % | 612.000 K |
| 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 |
| Other expenses | 0.000 | 0.000 | 0.000 -100.00 % | 582.000 K | 0.000 | 0.000 100.00 % | -582.000 K | 0.000 | 0.000 | 0.000 100.00 % | -205.000 K 87.31 % | -1.616 M | 0.000 | 0.000 | 0.000 |
| Operating expenses | 25.275 M -12.71 % | 28.955 M 9.17 % | 26.522 M 5.53 % | 25.131 M 8.59 % | 23.143 M 0.05 % | 23.131 M -2.21 % | 23.653 M 29.88 % | 18.211 M -47.08 % | 34.413 M 300.43 % | 8.594 M 85.10 % | 4.643 M 2.83 % | 4.515 M -17.25 % | 5.456 M 4.78 % | 5.207 M 47.42 % | 3.532 M |
| Cost and expenses | 25.275 M -12.71 % | 28.955 M 9.17 % | 26.522 M 5.53 % | 25.131 M 8.59 % | 23.143 M 0.05 % | 23.131 M -2.21 % | 23.653 M 29.88 % | 18.211 M -47.08 % | 34.413 M 300.43 % | 8.594 M 85.10 % | 4.643 M 2.83 % | 4.515 M -17.25 % | 5.456 M 4.78 % | 5.207 M 47.42 % | 3.532 M |
| Research and development expenses | 16.668 M -15.93 % | 19.826 M 14.22 % | 17.357 M 7.19 % | 16.193 M 4.58 % | 15.484 M -2.12 % | 15.820 M -11.68 % | 17.913 M 27.38 % | 14.063 M 29.22 % | 10.883 M 31.48 % | 8.277 M 49.05 % | 5.553 M 4.20 % | 5.329 M 12.14 % | 4.752 M 1.84 % | 4.666 M 59.79 % | 2.920 M |
| Selling general and administrative expenses | 8.607 M -5.72 % | 9.129 M -0.39 % | 9.165 M 2.54 % | 8.938 M 16.70 % | 7.659 M 4.76 % | 7.311 M 15.64 % | 6.322 M 1.67 % | 6.218 M -75.48 % | 25.357 M 1 041.69 % | 2.221 M 103.57 % | 1.091 M 36.03 % | 802.000 K 13.92 % | 704.000 K 30.13 % | 541.000 K -11.60 % | 612.000 K |
| Interest income | 3.234 M 31.57 % | 2.458 M 25.34 % | 1.961 M 29.18 % | 1.518 M 30.08 % | 1.167 M 135.76 % | 495.000 K 312.50 % | 120.000 K 313.79 % | 29.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.000 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.167 M | 0.000 -100.00 % | 120.000 K | 0.000 -100.00 % | 27.000 K -35.71 % | 42.000 K -83.13 % | 249.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 763.000 K 14.74 % | 665.000 K 3.42 % | 643.000 K 3.88 % | 619.000 K 332.87 % | 143.000 K 160.00 % | 55.000 K 27.91 % | 43.000 K 19.44 % | 36.000 K 24.14 % | 29.000 K 81.25 % | 16.000 K 1 500.00 % | 1.000 K 0.00 % | 1.000 K -98.10 % | 52.750 K 3.20 % | 51.116 K 8.07 % | 47.300 K |
| Operating income | -25.275 M 12.71 % | -28.955 M -9.17 % | -26.522 M -5.53 % | -25.131 M -8.59 % | -23.143 M -0.05 % | -23.131 M 2.21 % | -23.653 M -29.88 % | -18.211 M 47.08 % | -34.413 M -300.43 % | -8.594 M -85.10 % | -4.643 M -2.83 % | -4.515 M 17.25 % | -5.456 M -4.78 % | -5.207 M -47.42 % | -3.532 M |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 3.18 116.87 % | -18.84 -317.31 % | -4.51 -94.53 % | -2.32 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 3.234 M 31.57 % | 2.458 M 25.34 % | 1.961 M 29.18 % | 1.518 M 30.08 % | 1.167 M 135.76 % | 495.000 K 312.50 % | 120.000 K 313.79 % | 29.000 K 7.41 % | 27.000 K -35.71 % | 42.000 K 103.48 % | -1.208 M -1 198.92 % | -93.000 K 23.14 % | -121.000 K -1 444.44 % | 9.000 K -85.25 % | 61.000 K |
| 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 |
| 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -55.168 M 62.38 % | -146.632 M -261.67 % | -40.543 M 19.00 % | -50.051 M 13.44 % | -57.825 M 43.34 % | -102.049 M 60.43 % | -257.863 M 7.60 % | -279.082 M 4.18 % | -291.271 M -163.39 % | -110.585 M 9.27 % | -121.878 M -1 392.32 % | -8.167 M |
| Total investments | 165.967 M 80.67 % | 91.860 M -37.62 % | 147.249 M -7.66 % | 159.461 M 1.64 % | 156.894 M 16.69 % | 134.459 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 8.071 M -4.38 % | 8.441 M -4.06 % | 8.798 M 0.03 % | 8.795 M 31.66 % | 6.680 M 6.10 % | 6.296 M 80.19 % | 3.494 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.947 M |
| Accumulated other comprehensive income loss | -48.000 K 27.27 % | -66.000 K -4.76 % | -63.000 K 84.37 % | -403.000 K 33.83 % | -609.000 K -121.45 % | -275.000 K 99.90 % | -276.645 M | 0.000 100.00 % | -300.824 M -98.42 % | -151.613 M | 0.000 | 0.000 |
| Retained earnings | -258.926 M -9.30 % | -236.885 M -12.59 % | -210.388 M -13.22 % | -185.827 M -14.56 % | -162.214 M -15.67 % | -140.238 M -19.25 % | -117.602 M -25.02 % | -94.069 M -23.96 % | -75.887 M -82.86 % | -41.501 M -25.96 % | -32.949 M -21.59 % | -27.098 M |
| Common stock | 7.000 K 0.00 % | 7.000 K 16.67 % | 6.000 K 0.00 % | 6.000 K 20.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 150.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K |
| Total equity | 232.380 M -6.19 % | 247.722 M 23.81 % | 200.083 M -8.29 % | 218.162 M -3.32 % | 225.662 M -6.92 % | 242.429 M -6.59 % | 259.540 M -6.71 % | 278.220 M -4.86 % | 292.439 M 844.16 % | -39.298 M -22.10 % | -32.186 M -20.53 % | -26.703 M |
| Other non current liabilities | 0.000 -100.00 % | 18.000 K -59.09 % | 44.000 K -36.23 % | 69.000 K -25.81 % | 93.000 K -21.85 % | 119.000 K -17.36 % | 144.000 K -15.79 % | 171.000 K -13.20 % | 197.000 K -99.87 % | 151.892 M -0.04 % | 151.949 M 373.48 % | 32.092 M |
| Long term debt | 5.886 M -6.15 % | 6.272 M -5.61 % | 6.645 M -0.20 % | 6.658 M 30.83 % | 5.089 M -2.79 % | 5.235 M 76.62 % | 2.964 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.947 M |
| Total non current liabilities | 5.886 M -6.42 % | 6.290 M 245.91 % | -4.311 M -164.09 % | 6.727 M 29.81 % | 5.182 M -3.21 % | 5.354 M 72.27 % | 3.108 M 1 717.54 % | 171.000 K -13.20 % | 197.000 K -99.87 % | 151.892 M -0.04 % | 151.949 M 310.24 % | 37.039 M |
| Other current liabilities | 9.586 M -14.78 % | 11.248 M 23.78 % | 9.087 M 4.70 % | 8.679 M 29.34 % | 6.710 M -8.57 % | 7.339 M -1.00 % | 7.413 M 55.83 % | 4.757 M 91.27 % | 2.487 M 36.27 % | 1.825 M 131.60 % | 788.000 K -41.63 % | 1.350 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 582.000 K -78.05 % | 2.652 M 124.94 % | 1.179 M -61.76 % | 3.083 M 29.32 % | 2.384 M |
| Short term debt | 2.185 M 0.74 % | 2.169 M 0.74 % | 2.153 M 0.75 % | 2.137 M 34.32 % | 1.591 M 49.95 % | 1.061 M 100.19 % | 530.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 91.000 K |
| Total current liabilities | 13.030 M -13.21 % | 15.014 M 16.38 % | 12.901 M -6.43 % | 13.788 M 5.79 % | 13.033 M 9.57 % | 11.895 M -15.02 % | 13.997 M 51.52 % | 9.238 M 12.82 % | 8.188 M 33.90 % | 6.115 M 8.27 % | 5.648 M -3.19 % | 5.834 M |
| Total liabilities | 18.916 M -11.21 % | 21.304 M 148.01 % | 8.590 M -58.13 % | 20.515 M 12.63 % | 18.215 M 5.60 % | 17.249 M 0.84 % | 17.105 M 81.79 % | 9.409 M 12.21 % | 8.385 M -94.69 % | 158.007 M 0.26 % | 157.597 M 267.59 % | 42.873 M |
| Other non current assets | 1.614 M -24.01 % | 2.124 M 0.33 % | 2.117 M 114.34 % | -14.764 M 2.52 % | -15.145 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.265 M 2 696.30 % | 81.000 K | 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 | 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 |
| 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 |
| 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 |
| Property plant equipment net | 14.375 M -5.45 % | 15.203 M 246.47 % | 4.388 M -70.28 % | 14.764 M -2.52 % | 15.145 M 35.51 % | 11.176 M 70.73 % | 6.546 M 508.36 % | 1.076 M 96.35 % | 548.000 K -2.32 % | 561.000 K 292.31 % | 143.000 K 1 330.00 % | 10.000 K |
| Total non current assets | 15.989 M -7.72 % | 17.327 M 166.36 % | 6.505 M -55.94 % | 14.764 M -2.52 % | 15.145 M 35.51 % | 11.176 M 70.73 % | 6.546 M 508.36 % | 1.076 M 96.35 % | 548.000 K -80.61 % | 2.826 M 1 161.61 % | 224.000 K 2 140.00 % | 10.000 K |
| Other current assets | 6.101 M 28.01 % | 4.766 M 5.51 % | 4.517 M -0.62 % | 4.545 M -27.54 % | 6.272 M 35.26 % | 4.637 M -39.63 % | 7.681 M 31.77 % | 5.829 M -8.25 % | 6.353 M 54.24 % | 4.119 M 1 722.57 % | 226.000 K -65.86 % | 662.000 K |
| Short term investments | 165.967 M 80.67 % | 91.860 M -37.62 % | 147.249 M -7.66 % | 159.461 M 1.64 % | 156.894 M 16.69 % | 134.459 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 63.239 M -59.22 % | 155.073 M 214.29 % | 49.341 M -16.15 % | 58.846 M -8.77 % | 64.505 M -40.46 % | 108.345 M -58.55 % | 261.357 M -6.35 % | 279.082 M -4.18 % | 291.271 M 163.39 % | 110.585 M -9.27 % | 121.878 M 829.37 % | 13.114 M |
| Cash and short term investments | 229.206 M -7.18 % | 246.933 M 25.61 % | 196.590 M -9.95 % | 218.307 M -1.40 % | 221.399 M -8.82 % | 242.804 M -7.10 % | 261.357 M -6.35 % | 279.082 M -4.18 % | 291.271 M 163.39 % | 110.585 M -9.27 % | 121.878 M 829.37 % | 13.114 M |
| Total current assets | 235.307 M -6.51 % | 251.699 M 24.50 % | 202.168 M -9.71 % | 223.913 M -2.11 % | 228.732 M -7.96 % | 248.502 M -8.00 % | 270.099 M -5.74 % | 286.553 M -4.57 % | 300.276 M 159.12 % | 115.883 M -7.43 % | 125.187 M 674.67 % | 16.160 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 |
| 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 |
| 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 |
| 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 |
| Account payables | 1.239 M -19.91 % | 1.547 M -3.97 % | 1.611 M -44.29 % | 2.892 M -38.75 % | 4.722 M 35.49 % | 3.485 M -42.10 % | 6.019 M 54.37 % | 3.899 M 27.88 % | 3.049 M -1.99 % | 3.111 M 75.07 % | 1.777 M -7.35 % | 1.918 M |
| Tax payables | 20.000 K -60.00 % | 50.000 K 0.00 % | 50.000 K -37.50 % | 80.000 K 700.00 % | 10.000 K 0.00 % | 10.000 K -71.43 % | 35.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 91.000 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 | 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 |
| 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 276.645 M | 0.000 -100.00 % | 300.824 M 98.42 % | 151.613 M -0.02 % | 151.638 M | 0.000 |
| Other total stockholders equity | 491.347 M 1.38 % | 484.666 M 18.06 % | 410.528 M 1.52 % | 404.386 M 4.09 % | 388.480 M 1.45 % | 382.937 M 1.54 % | 377.137 M 1.30 % | 372.284 M 1.08 % | 368.321 M 139.46 % | 153.814 M 201.95 % | -150.877 M -38 491.09 % | 393.000 K |
| 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 |
| 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 |
| Total assets | 251.296 M -6.59 % | 269.026 M 28.92 % | 208.673 M -12.57 % | 238.677 M -2.13 % | 243.877 M -6.08 % | 259.678 M -6.13 % | 276.645 M -3.82 % | 287.629 M -4.39 % | 300.824 M 153.41 % | 118.709 M -5.34 % | 125.411 M 675.58 % | 16.170 M |
| 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
| 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.182 M -47.12 % | 34.386 M | 0.000 -100.00 % | 959.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 6.602 M 4.61 % | 6.311 M 5.18 % | 6.000 M -2.57 % | 6.158 M 13.32 % | 5.434 M -2.13 % | 5.552 M 22.02 % | 4.550 M 23.74 % | 3.677 M -84.47 % | 23.670 M 1 581.11 % | 1.408 M 410.14 % | 276.000 K 294.29 % | 70.000 K 0.00 % | 70.000 K 11.11 % | 63.000 K 16.67 % | 54.000 K |
| Change in working capital | -2.829 M -300.07 % | 1.414 M 152.70 % | -2.683 M -132.06 % | 8.368 M 1 263.84 % | -719.000 K 17.36 % | -870.000 K -167.18 % | 1.295 M -9.63 % | 1.433 M 5.29 % | 1.361 M 127.96 % | -4.868 M -2 980.47 % | 169.000 K -92.99 % | 2.410 M 88.43 % | 1.279 M 114.96 % | 595.000 K 572.22 % | -126.000 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 |
| 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 |
| Accounts payables | -308.000 K -800.00 % | 44.000 K 104.15 % | -1.059 M -365.41 % | 399.000 K 130.23 % | -1.320 M -0.61 % | -1.312 M -226.40 % | 1.038 M 46.40 % | 709.000 K -8.04 % | 771.000 K 36.70 % | 564.000 K 375.12 % | -205.000 K -138.75 % | 529.000 K 15.00 % | 460.000 K 489.83 % | -118.000 K -147.58 % | 248.000 K |
| Other working capital | -2.521 M -284.01 % | 1.370 M 184.36 % | -1.624 M -120.38 % | 7.969 M 1 225.96 % | 601.000 K 35.97 % | 442.000 K 71.98 % | 257.000 K -64.50 % | 724.000 K 22.71 % | 590.000 K 110.86 % | -5.432 M -1 552.41 % | 374.000 K -80.12 % | 1.881 M 129.67 % | 819.000 K 14.87 % | 713.000 K 290.64 % | -374.000 K |
| Other non cash items | -1.467 M -31.57 % | -1.115 M -6.39 % | -1.048 M -95.52 % | -536.000 K -106.15 % | -260.000 K -493.94 % | 66.000 K -64.32 % | 185.000 K 101.02 % | -18.182 M 47.12 % | -34.386 M | 0.000 -100.00 % | 264.000 K 116.91 % | -1.561 M -187.16 % | 1.791 M | 0.000 | 0.000 |
| Net cash provided by operating activities | -18.972 M 1.30 % | -19.222 M 11.21 % | -21.649 M -140.44 % | -9.004 M 48.19 % | -17.378 M 2.55 % | -17.833 M -2.14 % | -17.460 M -33.94 % | -13.036 M -39.78 % | -9.326 M 22.26 % | -11.996 M -186.85 % | -4.182 M -13.39 % | -3.688 M -51.33 % | -2.437 M 46.32 % | -4.540 M -28.14 % | -3.543 M |
| Investments in property plant and equipment | -32.000 K 95.29 % | -679.000 K 56.83 % | -1.573 M 38.31 % | -2.550 M 35.52 % | -3.955 M -13.45 % | -3.486 M -210.70 % | -1.122 M -165.25 % | -423.000 K -2 720.00 % | -15.000 K 96.54 % | -434.000 K -223.88 % | -134.000 K -13 300.00 % | -1.000 K 80.00 % | -5.000 K | 0.000 100.00 % | -5.000 K |
| Acquisitions net | 0.000 | 0.000 100.00 % | -13.600 M | 0.000 100.00 % | -14.250 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -112.372 M | 0.000 100.00 % | -50.000 M 0.13 % | -50.063 M -37.24 % | -36.478 M 72.89 % | -134.545 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 39.750 M -29.65 % | 56.501 M -11.16 % | 63.600 M 31.13 % | 48.500 M 240.35 % | 14.250 M | 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 % | 13.600 M 617.31 % | -2.629 M -118.45 % | 14.250 M 442.03 % | 2.629 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -72.654 M -230.15 % | 55.822 M 364.14 % | 12.027 M 278.39 % | -6.742 M 74.25 % | -26.183 M 80.66 % | -135.402 M -11 967.91 % | -1.122 M -165.25 % | -423.000 K -2 720.00 % | -15.000 K 96.54 % | -434.000 K -223.88 % | -134.000 K -13 300.00 % | -1.000 K 80.00 % | -5.000 K | 0.000 100.00 % | -5.000 K |
| 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 |
| Common stock issued | -269.000 K -100.40 % | 68.071 M 58 080.34 % | 117.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 28.000 K | 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 |
| 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 |
| Other financing activites | -208.000 K -100.31 % | 68.071 M 58 080.34 % | 117.000 K -98.84 % | 10.087 M 3 715.41 % | -279.000 K -225.11 % | 223.000 K -19.20 % | 276.000 K 6.15 % | 260.000 K -99.86 % | 191.500 M 25 067.41 % | -767.000 K -100.67 % | 113.779 M 6 553.74 % | 1.710 M -64.83 % | 4.862 M | 0.000 -100.00 % | 66.000 K |
| Net cash used provided by financing activities | -208.000 K -100.31 % | 68.071 M 58 080.34 % | 117.000 K -98.84 % | 10.087 M 3 715.41 % | -279.000 K -225.11 % | 223.000 K -19.20 % | 276.000 K 6.15 % | 260.000 K -99.86 % | 191.500 M 25 067.41 % | -767.000 K -100.67 % | 113.779 M 6 553.74 % | 1.710 M -64.83 % | 4.862 M | 0.000 -100.00 % | 66.000 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 |
| Net change in cash | -91.834 M -187.74 % | 104.671 M 1 201.22 % | -9.505 M -67.96 % | -5.659 M 87.09 % | -43.840 M 71.35 % | -153.012 M -735.86 % | -18.306 M -38.69 % | -13.199 M -107.25 % | 182.159 M 1 480.31 % | -13.197 M -112.06 % | 109.463 M 5 631.23 % | -1.979 M -181.78 % | 2.420 M 153.30 % | -4.540 M -30.38 % | -3.482 M |
| Cash at beginning of period | 155.073 M 207.67 % | 50.402 M -15.87 % | 59.907 M -8.63 % | 65.566 M -40.07 % | 109.406 M -58.31 % | 262.418 M -6.52 % | 280.724 M -4.49 % | 293.923 M 162.99 % | 111.764 M -10.56 % | 124.961 M 706.30 % | 15.498 M -11.32 % | 17.477 M 16.07 % | 15.057 M -23.17 % | 19.597 M -15.09 % | 23.079 M |
| Cash at end of period | 63.239 M -59.22 % | 155.073 M 207.67 % | 50.402 M -15.87 % | 59.907 M -8.63 % | 65.566 M -40.07 % | 109.406 M -58.31 % | 262.418 M -6.52 % | 280.724 M -4.49 % | 293.923 M 162.99 % | 111.764 M -10.56 % | 124.961 M 706.30 % | 15.498 M -11.32 % | 17.477 M 16.07 % | 15.057 M -23.17 % | 19.597 M |
| Operating cash flow | -18.972 M 1.30 % | -19.222 M 11.21 % | -21.649 M -140.44 % | -9.004 M 48.19 % | -17.378 M 2.55 % | -17.833 M -2.14 % | -17.460 M -33.94 % | -13.036 M -39.78 % | -9.326 M 22.26 % | -11.996 M -186.85 % | -4.182 M -13.39 % | -3.688 M -51.33 % | -2.437 M 46.32 % | -4.540 M -28.14 % | -3.543 M |
| Capital expenditure | -32.000 K 95.29 % | -679.000 K 56.83 % | -1.573 M 38.31 % | -2.550 M 35.52 % | -3.955 M -13.45 % | -3.486 M -210.70 % | -1.122 M -165.25 % | -423.000 K -2 720.00 % | -15.000 K 96.54 % | -434.000 K -223.88 % | -134.000 K -13 300.00 % | -1.000 K 80.00 % | -5.000 K | 0.000 100.00 % | -5.000 K |
| Free CashFlow | -19.004 M 4.51 % | -19.901 M 14.30 % | -23.222 M -100.99 % | -11.554 M 45.84 % | -21.333 M -0.07 % | -21.319 M -14.73 % | -18.582 M -38.06 % | -13.459 M -44.09 % | -9.341 M 24.85 % | -12.430 M -188.00 % | -4.316 M -17.00 % | -3.689 M -51.06 % | -2.442 M 46.21 % | -4.540 M -27.96 % | -3.548 M |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 |