ICVX

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