JNCCF

RooGold Inc. JNCCF

Trading inactive

Finances

2024 2023 2022 2021 2020 2019
Revenue 0.000 0.000 0.000 0.000 0.000 0.000
Net income -291.280 K 94.21 % -5.033 M -130.66 % -2.182 M 75.98 % -9.085 M -3 519.52 % -251.000 K -12.56 % -223.000 K
Income before tax -291.280 K 94.21 % -5.033 M -130.66 % -2.182 M 75.98 % -9.085 M -3 519.52 % -251.000 K 15.49 % -297.000 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -422.496 K 60.22 % -1.062 M 50.26 % -2.135 M 76.29 % -9.004 M -5 074.71 % -174.000 K 0.000
Net income ratio 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 25.285 M 81.18 % 13.956 M 92.92 % 7.234 M 63.59 % 4.422 M 59.35 % 2.775 M 54.68 % 1.794 M
Weighted average shs out 25.286 M 81.19 % 13.955 M 92.91 % 7.234 M 63.59 % 4.422 M 59.41 % 2.774 M 54.63 % 1.794 M
EPS diluted -0.01 96.81 % -0.36 -20.00 % -0.30 85.37 % -2.05 -2 165.19 % -0.09 24.58 % -0.12
Earnings per share -0.01 96.81 % -0.36 -20.00 % -0.30 85.37 % -2.05 -2 165.19 % -0.09 24.58 % -0.12
Gross profit -14.338 K 8.44 % -15.659 K -87.04 % -8.372 K 0.000 0.000 0.000
Income tax expense -5.000 0.000 100.00 % -16.607 K 0.000 0.000 100.00 % -281.000
Cost of revenue 14.338 K -8.44 % 15.659 K 87.04 % 8.372 K 0.000 0.000 0.000
General and administrative expenses 263.949 K -62.17 % 697.727 K -8.67 % 764.003 K 41.57 % 539.659 K 545.39 % 83.618 K -37.13 % 132.996 K
Selling and marketing expenses 2.402 K -98.13 % 128.329 K -72.72 % 470.395 K 1 772.67 % 25.119 K -40.14 % 41.965 K -71.77 % 148.676 K
Other expenses 156.189 K 0.000 -100.00 % 956.602 K -88.77 % 8.516 M 9 649.87 % 87.347 K 257.88 % -55.324 K
Operating expenses 422.540 K -59.95 % 1.055 M -51.85 % 2.191 M -75.87 % 9.081 M 4 164.78 % 212.930 K -5.93 % 226.348 K
Cost and expenses 432.272 K -59.03 % 1.055 M -50.59 % 2.135 M -76.49 % 9.081 M 4 164.78 % 212.930 K -5.93 % 226.348 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 266.351 K -74.75 % 1.055 M -14.53 % 1.234 M 118.56 % 564.778 K 349.72 % 125.583 K -55.42 % 281.672 K
Interest income 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
Depreciation and amortization 14.338 K 68.88 % 8.490 K 1.41 % 8.372 K -78.39 % 38.750 K 0.00 % 38.750 K -86.24 % 281.672 K
Operating income -419.815 K 60.21 % -1.055 M 50.59 % -2.135 M 76.39 % -9.043 M -4 145.42 % -213.000 K 5.75 % -226.000 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net 128.163 K 103.22 % -3.978 M -8 324.57 % -47.219 K -12.99 % -41.791 K -9.47 % -38.177 K -144.68 % -15.603 K
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 170.226 K 306.59 % 41.867 K 108.89 % -471.064 K 80.64 % -2.434 M -5 606.61 % -42.648 K 67.64 % -131.779 K
Total investments 0.000 -100.00 % 9.001 K -92.51 % 120.253 K 0.12 % 120.107 K 0.000 0.000
Total debt 181.611 K 228.61 % 55.266 K 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss -10.884 K 6.29 % -11.614 K -2.25 % -11.358 K -496.44 % 2.865 K -77.24 % 12.590 K 0.000
Retained earnings -16.487 M -0.01 % -16.485 M -39.95 % -11.779 M -22.73 % -9.597 M -1 822.73 % -499.152 K -123.88 % -222.956 K
Common stock 15.211 M 0.00 % 15.211 M 27.03 % 11.975 M 5.11 % 11.392 M 1 574.07 % 680.490 K 89.68 % 358.750 K
Total equity -624.702 K -67.80 % -372.284 K -161.16 % 608.717 K -74.26 % 2.365 M 1 119.45 % 193.928 K 42.81 % 135.794 K
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 35.182 K -23.47 % 45.971 K 0.000 0.000 0.000 0.000
Total non current liabilities 35.182 K -23.47 % 45.971 K 0.000 0.000 0.000 0.000
Other current liabilities 537.239 K 93.41 % 277.774 K 118.99 % 126.845 K 4 634.79 % 2.679 K 0.000 -100.00 % 38.640 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 146.429 K 1 475.35 % 9.295 K 0.000 0.000 0.000 0.000
Total current liabilities 683.668 K 54.13 % 443.575 K 249.42 % 126.947 K -55.70 % 286.551 K 1 417.91 % 18.878 K -63.25 % 51.366 K
Total liabilities 718.850 K 46.84 % 489.546 K 285.63 % 126.947 K -55.70 % 286.551 K 1 417.91 % 18.878 K -63.25 % 51.366 K
Other non current assets 9.001 K 0.000 0.000 100.00 % -120.107 K 0.000 0.000
Long term investments 0.000 -100.00 % 9.001 K -92.51 % 120.253 K 0.12 % 120.107 K 0.000 0.000
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 50.185 K -22.22 % 64.523 K 107.95 % 31.028 K -74.17 % 120.107 K 779.20 % 13.661 K -64.75 % 38.750 K
Total non current assets 59.186 K -19.50 % 73.524 K -51.40 % 151.281 K 25.96 % 120.107 K 779.20 % 13.661 K -64.75 % 38.750 K
Other current assets 11.416 K -32.70 % 16.962 K -62.71 % 45.488 K -35.15 % 70.145 K -54.71 % 154.893 K 1 448.93 % 10.000 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 11.385 K -15.03 % 13.399 K -97.16 % 471.064 K -80.64 % 2.434 M 5 606.61 % 42.648 K -67.64 % 131.779 K
Cash and short term investments 11.385 K -15.03 % 13.399 K -97.16 % 471.064 K -80.64 % 2.434 M 5 606.61 % 42.648 K -67.64 % 131.779 K
Total current assets 34.962 K -20.06 % 43.738 K -92.52 % 584.383 K -76.91 % 2.531 M 1 171.08 % 199.145 K 34.19 % 148.410 K
Inventory 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.000 K
Net receivables 12.161 K -9.09 % 13.377 K -80.28 % 67.831 K 147.56 % 27.400 K 1 608.23 % 1.604 K -1.66 % 1.631 K
Tax assets 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
Account payables 0.000 -100.00 % 156.506 K 153 676.47 % 101.775 -99.96 % 283.872 K 1 403.72 % 18.878 K 48.34 % 12.726 K
Tax payables 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
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 45.971 K -16.82 % 55.266 K 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 662.187 K -27.49 % 913.292 K 115.10 % 424.597 K -25.18 % 567.491 K 0.000 0.000
Deferred tax liabilities non current 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
Total assets 94.148 K -19.71 % 117.262 K -84.06 % 735.664 K -72.25 % 2.651 M 1 145.93 % 212.806 K 13.70 % 187.160 K
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 100.00 % -14.369 K 0.000 0.000 0.000
Stock based compensation 38.115 K -64.07 % 106.076 K -55.51 % 238.426 K 427.83 % 45.171 K 0.000 0.000
Change in working capital 246.512 K -50.65 % 499.483 K 3 166 595.50 % -15.774 -100.01 % 267.116 K 246.48 % -182.354 K -507.63 % 44.735 K
Accounts receivables 1.216 K -97.77 % 54.454 K 134 783.78 % -40.431 99.84 % -25.023 K -92 777.78 % 27.000 101.66 % -1.631 K
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 239.750 K 32.74 % 180.616 K 0.000 0.000 0.000 0.000
Other working capital 5.546 K -97.90 % 264.413 K 1 072 264.85 % 24.657 -99.99 % 292.139 K 260.18 % -182.381 K -493.35 % 46.366 K
Other non cash items -125.344 K -103.22 % 3.890 M 99.70 % 1.948 M -76.16 % 8.171 M 20 986.74 % 38.750 K 0.000
Net cash provided by operating activities -117.642 K 77.47 % -522.270 K -25 463.88 % -2.043 K 99.66 % -601.135 K -43.20 % -419.800 K -135.55 % -178.221 K
Investments in property plant and equipment 0.000 0.000 100.00 % -39.400 K 0.000 100.00 % -13.661 K 60.97 % -35.000 K
Acquisitions net 0.000 0.000 100.00 % -82.051 K 27.93 % -113.845 K 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 100.00 % -75.000 K 0.000
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 75.000 K 0.000 0.000
Other investing activites -16.963 K -114.52 % 116.855 K -3.69 % 121.329 K 0.000 -100.00 % 75.000 K 0.000
Net cash used for investing activites -16.963 K -114.52 % 116.855 K 96 674.38 % -121.000 99.69 % -38.845 K -184.35 % -13.661 K 60.97 % -35.000 K
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 132.591 K 3 214.78 % 4.000 K -99.28 % 551.986 K -77.61 % 2.465 M 615.97 % 344.330 K -3.01 % 355.000 K
Common stock repurchased 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
Other financing activites 0.000 100.00 % -52.250 K 90.53 % -551.784 K -197.52 % 565.796 K 0.000 -100.00 % 345.000 K
Net cash used provided by financing activities 132.591 K 353.76 % -52.250 K -25 966.34 % 202.000 -99.99 % 3.031 M 780.28 % 344.330 K -0.19 % 345.000 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -2.014 K 99.56 % -457.665 K -23 226.45 % -1.962 K -100.08 % 2.391 M 2 782.69 % -89.131 K -167.64 % 131.779 K
Cash at beginning of period 13.399 K -97.16 % 471.064 K -80.64 % 2.434 M 5 606.61 % 42.648 K -67.64 % 131.779 K 0.000
Cash at end of period 11.385 K -15.03 % 13.399 K -97.16 % 471.064 K -80.64 % 2.434 M 5 606.61 % 42.648 K -67.64 % 131.779 K
Operating cash flow -117.642 K 77.47 % -522.270 K 73.72 % -1.987 M -230.54 % -601.135 K -43.20 % -419.800 K -135.55 % -178.221 K
Capital expenditure 0.000 0.000 100.00 % -39.400 K 0.000 100.00 % -13.661 K 60.97 % -35.000 K
Free CashFlow -117.642 K 77.47 % -522.270 K 74.23 % -2.026 M -237.09 % -601.135 K -38.68 % -433.461 K -103.29 % -213.221 K
2024 2023 2022 2021 2020 2019
2025-03-31 2024-12-31 2024-09-30 2024-06-30 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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
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
Net income -13.473 K 79.75 % -66.548 K -42.10 % -46.832 K 39.08 % -76.873 K 23.91 % -101.027 K 22.96 % -131.137 K 17.81 % -159.556 K 55.05 % -355.000 K 91.91 % -4.388 M -723.72 % -532.664 K -15.55 % -461.000 K 25.04 % -615.000 K -7.14 % -574.000 K 93.53 % -8.867 M -23.03 % -7.207 M -518.99 % -1.164 M -1 432.90 % -75.958 K 31.12 % -110.268 K -53.03 % -72.056 K -7.42 % -67.080 K -150.36 % -26.793 K 53.97 % -58.204 K -46.03 % -39.857 K 68.11 % -125.000 K
Income before tax -13.473 K 79.75 % -66.548 K -42.10 % -46.832 K 39.08 % -76.873 K 23.91 % -101.027 K 22.96 % -131.137 K 17.81 % -159.556 K 55.05 % -355.000 K 91.91 % -4.388 M -723.72 % -532.664 K -15.55 % -461.000 K 25.04 % -615.000 K -7.14 % -574.000 K 9.89 % -636.990 K 91.16 % -7.207 M -518.99 % -1.164 M -1 432.90 % -75.958 K 10.83 % -85.179 K -18.21 % -72.056 K -7.42 % -67.080 K -150.36 % -26.793 K 79.78 % -132.523 K -232.50 % -39.857 K 68.11 % -125.000 K
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
EBITDA -118.442 K 43.33 % -209.000 K -388.71 % -42.766 K 41.63 % -73.271 K 24.82 % -97.459 K -102.56 % 3.812 M 2 712.82 % -145.902 K 59.58 % -361.000 K 29.33 % -510.797 K 3.30 % -528.241 K -8.69 % -486.000 K 17.63 % -590.000 K -11.16 % -530.759 K 94.02 % -8.869 M -23.09 % -7.205 M -530.50 % -1.143 M -1 771.61 % -61.060 K 6.07 % -65.003 K 9.79 % -72.056 K -7.42 % -67.080 K -150.36 % -26.793 K 0.000 0.000 100.00 % -128.000 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
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
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
Weighted average shs out dil 25.286 M 0.00 % 25.285 M 0.00 % 25.285 M 0.00 % 25.285 M 0.10 % 25.259 M 53.82 % 16.421 M 13.07 % 14.522 M 0.11 % 14.506 M 40.60 % 10.317 M 42.19 % 7.256 M 0.00 % 7.256 M 0.00 % 7.256 M 1.23 % 7.168 M 1.99 % 7.028 M 80.69 % 3.890 M 15.86 % 3.357 M 9.16 % 3.075 M 3.07 % 2.984 M 3.70 % 2.877 M 2.31 % 2.812 M 16.10 % 2.423 M -13.82 % 2.811 M 16.04 % 2.423 M 18.46 % 2.045 M
Weighted average shs out 25.286 M 0.00 % 25.286 M 0.00 % 25.286 M 0.00 % 25.286 M 0.11 % 25.259 M 53.83 % 16.420 M 13.07 % 14.522 M 0.11 % 14.506 M 40.60 % 10.317 M 42.19 % 7.256 M 0.00 % 7.256 M 0.01 % 7.255 M 1.21 % 7.168 M 2.01 % 7.027 M 80.67 % 3.890 M 15.86 % 3.357 M 9.17 % 3.075 M 3.08 % 2.983 M 3.68 % 2.877 M 2.31 % 2.812 M 16.10 % 2.422 M -13.84 % 2.811 M 16.06 % 2.422 M 18.44 % 2.045 M
EPS diluted 0.00 80.77 % 0.00 -36.84 % 0.00 36.67 % 0.00 25.00 % 0.00 50.00 % -0.01 27.27 % -0.01 55.10 % -0.02 94.30 % -0.43 -485.83 % -0.07 -15.59 % -0.06 25.12 % -0.08 -5.87 % -0.08 93.64 % -1.26 31.89 % -1.85 -428.57 % -0.35 -1 317.00 % -0.02 33.24 % -0.04 -48.00 % -0.03 -4.60 % -0.02 -115.32 % -0.01 46.38 % -0.02 -25.45 % -0.02 73.00 % -0.06
Earnings per share 0.00 80.77 % 0.00 -36.84 % 0.00 36.67 % 0.00 25.00 % 0.00 50.00 % -0.01 27.27 % -0.01 55.10 % -0.02 94.30 % -0.43 -485.83 % -0.07 -15.59 % -0.06 25.12 % -0.08 -5.87 % -0.08 93.64 % -1.26 31.89 % -1.85 -428.57 % -0.35 -1 317.00 % -0.02 33.24 % -0.04 -48.00 % -0.03 -4.60 % -0.02 -115.32 % -0.01 46.38 % -0.02 -25.45 % -0.02 73.00 % -0.06
Gross profit -3.585 K -0.03 % -3.584 K 0.00 % -3.584 K 0.03 % -3.585 K 0.00 % -3.585 K -24.57 % -2.878 K 67.47 % -8.846 K -802.65 % -980.000 66.84 % -2.955 K 0.00 % -2.955 K 0.00 % -2.955 K -20.02 % -2.462 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
Income tax expense 0.000 0.000 0.000 0.000 100.00 % -5.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -11.711 K -49.64 % -7.826 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -133.000 K 0.000 0.000
Cost of revenue 3.585 K 0.03 % 3.584 K 0.00 % 3.584 K -0.03 % 3.585 K 0.00 % 3.585 K 24.57 % 2.878 K -67.47 % 8.846 K 802.65 % 980.000 -66.84 % 2.955 K 0.00 % 2.955 K 0.00 % 2.955 K 20.02 % 2.462 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
General and administrative expenses 84.624 K -47.56 % 161.370 K 1 632.18 % 9.316 K -71.92 % 33.181 K -44.77 % 60.082 K 96.06 % 30.645 K -68.43 % 97.063 K -42.89 % 169.970 K -45.01 % 309.119 K 55.66 % 198.588 K 20.74 % 164.470 K 12.92 % 145.652 K -42.95 % 255.293 K -38.26 % 413.512 K 772.41 % 47.399 K 95.48 % 24.247 K -55.51 % 54.501 K 73.85 % 31.349 K 265.03 % 8.588 K -72.88 % 31.668 K 163.61 % 12.013 K -84.28 % 76.400 K 146.00 % 31.057 K 20.84 % 25.701 K
Selling and marketing expenses 0.000 0.000 -100.00 % 303.000 200.00 % 101.000 -94.94 % 1.998 K -33.33 % 2.997 K 0.00 % 2.997 K -97.09 % 102.850 K 427.84 % 19.485 K -76.67 % 83.513 K -7.94 % 90.714 K -31.40 % 132.238 K -19.33 % 163.930 K 804.54 % 18.123 K 262.46 % 5.000 K 567.56 % 749.000 -39.94 % 1.247 K -28.58 % 1.746 K -94.80 % 33.579 K 711.09 % 4.140 K 65.60 % 2.500 K -93.27 % 37.168 K 324.29 % 8.760 K 0.000
Other expenses 33.818 K -29.06 % 47.674 K 43.83 % 33.147 K -17.11 % 39.989 K 13.03 % 35.379 K 192.44 % 12.098 K -73.61 % 45.842 K -40.36 % 76.865 K -47.27 % 145.778 K -40.77 % 246.140 K 10.70 % 222.342 K -22.28 % 286.085 K 70.81 % 167.486 K -98.01 % 8.437 M 17.96 % 7.153 M 27 613.93 % 25.810 K 29.72 % 19.897 K 43.08 % 13.906 K -53.47 % 29.889 K -4.42 % 31.272 K 530.68 % -7.261 K 86.88 % -55.364 K -138 510.00 % 40.000 -99.96 % 102.586 K
Operating expenses 118.442 K -43.34 % 209.044 K 388.81 % 42.766 K -41.63 % 73.271 K -24.82 % 97.459 K 113.07 % 45.740 K -68.65 % 145.902 K -58.28 % 349.685 K -26.29 % 474.382 K -10.20 % 528.241 K 10.62 % 477.526 K -15.33 % 563.975 K -3.87 % 586.709 K -93.38 % 8.869 M 23.09 % 7.205 M 14 082.11 % 50.806 K -32.84 % 75.645 K 60.95 % 47.000 K -34.77 % 72.056 K 7.42 % 67.080 K 824.99 % 7.252 K -87.54 % 58.204 K 46.03 % 39.857 K -68.93 % 128.287 K
Cost and expenses 122.027 K -42.61 % 212.628 K 358.74 % 46.350 K -35.85 % 72.250 K -28.50 % 101.044 K 107.83 % 48.618 K -64.79 % 138.084 K -60.51 % 349.685 K -26.29 % 474.382 K -10.70 % 531.196 K 11.24 % 477.526 K -15.33 % 563.975 K -3.87 % 586.709 K -93.38 % 8.869 M 23.09 % 7.205 M 525.20 % 1.152 M 1 423.56 % 75.645 K 1.28 % 74.691 K 19.47 % 62.519 K 27.05 % 49.208 K 85.60 % 26.513 K -76.65 % 113.568 K 184.94 % 39.857 K -68.93 % 128.287 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 84.624 K -47.56 % 161.370 K 1 577.62 % 9.619 K -71.10 % 33.282 K -46.39 % 62.080 K 84.53 % 33.642 K -66.38 % 100.060 K -63.32 % 272.820 K -16.98 % 328.604 K 16.48 % 282.101 K 10.55 % 255.184 K -8.17 % 277.890 K -33.71 % 419.223 K -2.88 % 431.635 K 723.75 % 52.399 K 109.63 % 24.996 K -55.16 % 55.748 K 68.45 % 33.095 K -21.51 % 42.167 K 17.76 % 35.808 K 146.73 % 14.513 K -87.22 % 113.568 K 185.22 % 39.817 K 54.92 % 25.701 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
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
Depreciation and amortization 3.585 K 0.03 % 3.584 K 0.00 % 3.584 K -0.03 % 3.585 K 0.00 % 3.585 K 24.57 % 2.878 K -67.47 % 8.846 K 802.65 % 980.000 -66.84 % 2.955 K 0.00 % 2.955 K 0.00 % 2.955 K 20.02 % 2.462 K -99.56 % 563.019 K 5 711.51 % 9.688 K 0.00 % 9.688 K 0.00 % 9.688 K 0.00 % 9.688 K 0.00 % 9.688 K 0.000 0.000 0.000 -100.00 % 113.568 K 185.22 % 39.817 K 0.000
Operating income -122.027 K 42.71 % -213.000 K -359.55 % -46.350 K 35.85 % -72.250 K 18.10 % -88.215 K -81.44 % -48.620 K 64.79 % -138.084 K 60.51 % -349.685 K 26.29 % -474.382 K 10.60 % -530.601 K -11.00 % -478.000 K 16.14 % -570.000 K -1.24 % -563.019 K 10.16 % -626.669 K 91.29 % -7.193 M -524.11 % -1.152 M -1 529.02 % -70.748 K 5.28 % -74.691 K -19.47 % -62.519 K -27.05 % -49.208 K -85.60 % -26.513 K 76.65 % -113.568 K -185.22 % -39.817 K 68.89 % -128.000 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
Total other income expenses net 108.554 K -25.69 % 146.080 K 30 407.05 % -482.000 89.57 % -4.623 K 63.92 % -12.812 K 84.47 % -82.517 K -284.30 % -21.472 K -303.15 % -5.326 K 99.86 % -3.913 M -189 588.37 % -2.063 K -112.18 % 16.943 K 137.66 % -44.990 K -305.39 % -11.098 K -7.53 % -10.321 K 28.31 % -14.396 K -21.34 % -11.864 K -127.72 % -5.210 K 50.32 % -10.488 K -9.97 % -9.537 K 46.64 % -17.872 K -6 282.86 % -280.000 98.52 % -18.955 K -47 287.50 % -40.000 -101.18 % 3.392 K
2025-03-31 2024-12-31 2024-09-30 2024-06-30 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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
2025-03-31 2024-12-31 2024-09-30 2024-06-30 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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31
Net debt 184.138 K 8.17 % 170.226 K 61.50 % 105.406 K 111.49 % 49.839 K 3.51 % 48.150 K 15.01 % 41.867 K 1 819.38 % -2.435 K -109.38 % 25.947 K 110.29 % -252.086 K 46.49 % -471.064 K 38.64 % -767.644 K 31.09 % -1.114 M 33.71 % -1.681 M 30.95 % -2.434 M -54.16 % -1.579 M -37 063.35 % -4.248 K 95.63 % -97.200 K -127.91 % -42.648 K 70.24 % -143.307 K 33.98 % -217.060 K -114.01 % -101.423 K 23.04 % -131.779 K
Total investments 0.000 0.000 0.000 -100.00 % 9.001 K 0.00 % 9.001 K 0.00 % 9.001 K -3.02 % 9.281 K -83.33 % 55.687 K 0.00 % 55.687 K -53.69 % 120.253 K 0.00 % 120.253 K -7.15 % 129.518 K 7.84 % 120.107 K 0.00 % 120.107 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 204.781 K 12.76 % 181.611 K 66.22 % 109.262 K 115.12 % 50.792 K -4.29 % 53.070 K -3.97 % 55.266 K 23.08 % 44.904 K -2.55 % 46.081 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
Accumulated other comprehensive income loss -10.768 K 1.07 % -10.884 K 8.03 % -11.834 K -0.81 % -11.739 K -101.50 % 783.035 K -13.16 % 901.678 K 4 469.44 % -20.636 K -22.76 % -16.810 K -45.68 % -11.539 K -1.59 % -11.358 K 26.33 % -15.417 K -26.37 % -12.200 K -1 155.14 % -972.000 -133.93 % 2.865 K -99.82 % 1.592 M 12 713.30 % 12.424 K 0.00 % 12.424 K -1.32 % 12.590 K 0.00 % 12.590 K 0.00 % 12.590 K 0.000 0.000
Retained earnings -15.854 M 3.84 % -16.487 M -0.41 % -16.420 M -0.09 % -16.405 M 0.15 % -16.429 M 0.34 % -16.485 M 0.83 % -16.623 M -0.97 % -16.464 M -2.20 % -16.109 M -36.76 % -11.779 M -4.74 % -11.246 M -4.27 % -10.786 M -6.04 % -10.171 M -5.98 % -9.597 M -1 238.98 % -716.765 K -13.87 % -629.470 K -9.45 % -575.110 K -15.22 % -499.152 K -28.35 % -388.884 K -22.74 % -316.829 K -26.86 % -249.749 K -12.02 % -222.956 K
Common stock 15.211 M 0.00 % 15.211 M 0.00 % 15.211 M 0.00 % 15.211 M 0.00 % 15.211 M 0.00 % 15.211 M 2.20 % 14.884 M 0.00 % 14.884 M 0.06 % 14.874 M 24.22 % 11.975 M 0.00 % 11.975 M 0.00 % 11.975 M 0.00 % 11.975 M 5.11 % 11.392 M 46.01 % 7.802 M 313.11 % 1.889 M 154.85 % 741.056 K 8.90 % 680.490 K 16.72 % 582.990 K 0.00 % 582.990 K 62.51 % 358.750 K 0.00 % 358.750 K
Total equity -638.059 K -2.14 % -624.702 K -11.73 % -559.104 K -9.16 % -512.194 K -17.71 % -435.117 K -16.88 % -372.284 K 28.88 % -523.463 K -43.31 % -365.263 K -1 275.29 % -26.559 K -104.36 % 608.717 K -40.27 % 1.019 M -29.21 % 1.440 M -29.20 % 2.033 M -14.02 % 2.365 M -72.75 % 8.677 M 582.42 % 1.272 M 612.85 % 178.370 K -8.02 % 193.928 K -6.18 % 206.696 K -25.85 % 278.751 K 155.73 % 109.000 K -19.73 % 135.794 K
Other non current 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
Long term debt 32.224 K -8.41 % 35.182 K -13.84 % 40.832 K 0.13 % 40.778 K -6.09 % 43.423 K -5.54 % 45.971 K 16.88 % 39.332 K -3.76 % 40.867 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
Total non current liabilities 32.224 K -8.41 % 35.182 K -13.84 % 40.832 K 0.13 % 40.778 K -6.09 % 43.422 K -5.54 % 45.970 K 16.88 % 39.332 K -3.76 % 40.867 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
Other current liabilities 526.706 K -1.96 % 537.239 K 67.78 % 320.210 K -0.91 % 323.153 K -32.49 % 478.693 K 72.21 % 277.972 K 187.26 % 96.768 K 14.62 % 84.425 K 557.00 % 12.850 K -89.87 % 126.845 K 1 036.30 % 11.163 K 290.18 % 2.861 K -84.21 % 18.123 K 576.48 % 2.679 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 45.000 K 16.46 % 38.640 K
Deferred revenue 0.000 0.000 0.000 0.000 100.00 % -162.005 K -81 720.71 % -198.000 65.14 % -568.000 -15.68 % -491.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 172.557 K 17.84 % 146.429 K 113.98 % 68.430 K 583.34 % 10.014 K 3.80 % 9.647 K 3.79 % 9.295 K 66.82 % 5.572 K 6.87 % 5.214 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
Total current liabilities 699.263 K 2.28 % 683.668 K 12.86 % 605.751 K 8.01 % 560.848 K 14.85 % 488.340 K 10.09 % 443.575 K -33.79 % 669.979 K 15.30 % 581.077 K -1.25 % 588.436 K 363.53 % 126.947 K -21.43 % 161.567 K 4.92 % 153.997 K -32.77 % 229.073 K -20.06 % 286.551 K 168.84 % 106.587 K 637.32 % 14.456 K -18.82 % 17.807 K -5.67 % 18.878 K 2 045.23 % 880.000 -51.17 % 1.802 K -96.22 % 47.625 K -7.28 % 51.366 K
Total liabilities 731.487 K 1.76 % 718.850 K 11.18 % 646.583 K 7.47 % 601.626 K 13.14 % 531.763 K 8.62 % 489.546 K -30.98 % 709.311 K 14.05 % 621.944 K 5.69 % 588.436 K 363.53 % 126.947 K -21.43 % 161.567 K 4.92 % 153.997 K -32.77 % 229.073 K -20.06 % 286.551 K 168.84 % 106.587 K 637.32 % 14.456 K -18.82 % 17.807 K -5.67 % 18.878 K 2 045.23 % 880.000 -51.17 % 1.802 K -96.22 % 47.625 K -7.28 % 51.366 K
Other non current assets 9.001 K 0.00 % 9.001 K 0.00 % 9.001 K 0.00 % 9.001 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -129.518 K -7.84 % -120.107 K 0.00 % -120.107 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 -100.00 % 9.001 K 0.00 % 9.001 K -3.02 % 9.281 K -83.33 % 55.687 K 0.00 % 55.687 K -53.69 % 120.253 K 0.00 % 120.253 K -7.15 % 129.518 K 7.84 % 120.107 K 0.00 % 120.107 K 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
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
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
Property plant equipment net 46.600 K -7.14 % 50.185 K -6.67 % 53.769 K -6.25 % 57.353 K -5.88 % 60.938 K -5.56 % 64.523 K -16.25 % 77.039 K -10.30 % 85.885 K 205.93 % 28.073 K -9.52 % 31.028 K -8.70 % 33.983 K -79.58 % 166.456 K 38.59 % 120.107 K 0.00 % 120.107 K -98.31 % 7.119 M 493.88 % 1.199 M 8 674.33 % 13.661 K 0.00 % 13.661 K -73.93 % 52.411 K 0.00 % 52.411 K 35.25 % 38.750 K 0.00 % 38.750 K
Total non current assets 55.601 K -6.06 % 59.186 K -5.71 % 62.770 K -5.40 % 66.354 K -5.13 % 69.939 K -4.88 % 73.524 K -14.82 % 86.320 K -39.03 % 141.572 K 69.02 % 83.760 K -44.63 % 151.281 K -1.92 % 154.236 K -7.34 % 166.456 K 38.59 % 120.107 K 0.00 % 120.107 K -98.31 % 7.119 M 493.88 % 1.199 M 8 674.33 % 13.661 K 0.00 % 13.661 K -73.93 % 52.411 K 0.00 % 52.411 K 35.25 % 38.750 K 0.00 % 38.750 K
Other current assets 7.297 K -36.08 % 11.416 K 1.71 % 11.224 K -49.27 % 22.125 K 30.80 % 16.915 K -0.28 % 16.962 K 173.32 % 6.206 K -32.80 % 9.235 K -93.91 % 151.602 K 233.28 % 45.488 K -76.51 % 193.664 K -22.01 % 248.304 K -30.40 % 356.749 K 408.59 % 70.145 K -14.71 % 82.246 K 1.86 % 80.746 K -0.92 % 81.494 K -47.39 % 154.893 K 3 343.60 % 4.498 K -9.99 % 4.997 K -66.69 % 15.000 K -9.81 % 16.631 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 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 20.643 K 81.32 % 11.385 K 195.25 % 3.856 K 304.62 % 953.000 -80.63 % 4.920 K -63.28 % 13.399 K -71.70 % 47.339 K 135.12 % 20.134 K -92.01 % 252.086 K -46.49 % 471.064 K -38.64 % 767.644 K -31.09 % 1.114 M -33.71 % 1.681 M -30.95 % 2.434 M 54.16 % 1.579 M 37 063.35 % 4.248 K -95.63 % 97.200 K 127.91 % 42.648 K -70.24 % 143.307 K -33.98 % 217.060 K 114.01 % 101.423 K -23.04 % 131.779 K
Cash and short term investments 20.643 K 81.32 % 11.385 K 195.25 % 3.856 K 304.62 % 953.000 -80.63 % 4.920 K -63.28 % 13.399 K -71.70 % 47.339 K 135.12 % 20.134 K -92.01 % 252.086 K -46.49 % 471.064 K -38.64 % 767.644 K -31.09 % 1.114 M -33.71 % 1.681 M -30.95 % 2.434 M 54.16 % 1.579 M 37 063.35 % 4.248 K -95.63 % 97.200 K 127.91 % 42.648 K -70.24 % 143.307 K -33.98 % 217.060 K 114.01 % 101.423 K -23.04 % 131.779 K
Total current assets 37.827 K 8.19 % 34.962 K 41.50 % 24.709 K 7.07 % 23.078 K -13.59 % 26.707 K -38.94 % 43.738 K -56.05 % 99.528 K -13.54 % 115.109 K -75.92 % 478.117 K -18.18 % 584.383 K -43.07 % 1.027 M -28.07 % 1.427 M -33.38 % 2.142 M -15.37 % 2.531 M 52.03 % 1.665 M 1 807.15 % 87.305 K -52.17 % 182.516 K -8.35 % 199.145 K 28.34 % 155.165 K -31.99 % 228.142 K 93.54 % 117.876 K -20.57 % 148.410 K
Inventory 0.000 0.000 0.000 100.00 % -7.781 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
Net receivables 9.887 K -18.70 % 12.161 K 26.30 % 9.629 K 23.75 % 7.781 K 59.71 % 4.872 K -63.58 % 13.377 K -70.91 % 45.983 K -46.37 % 85.740 K 15.20 % 74.429 K 9.73 % 67.831 K 4.00 % 65.221 K 0.40 % 64.961 K -38.13 % 105.000 K 283.21 % 27.400 K 569.11 % 4.095 K 77.20 % 2.311 K -39.53 % 3.822 K 138.28 % 1.604 K -78.21 % 7.360 K 20.95 % 6.085 K 318.79 % 1.453 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 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
Account payables 0.000 0.000 -100.00 % 217.111 K -4.64 % 227.681 K 40.54 % 162.005 K 3.51 % 156.506 K -72.46 % 568.207 K 15.51 % 491.930 K -14.53 % 575.586 K 565 447.53 % 101.775 -99.93 % 150.404 K -0.48 % 151.136 K -28.35 % 210.950 K -25.69 % 283.872 K 166.33 % 106.587 K 637.32 % 14.456 K -18.82 % 17.807 K -5.67 % 18.878 K 2 045.23 % 880.000 -51.17 % 1.802 K -31.35 % 2.625 K -79.37 % 12.726 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
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
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
Capital lease obligations 43.423 K -5.54 % 45.971 K -12.71 % 52.665 K 3.69 % 50.792 K -4.29 % 53.070 K -3.97 % 55.266 K 23.08 % 44.904 K -2.55 % 46.081 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
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
Other total stockholders equity 15.785 K -97.62 % 662.187 K 0.00 % 662.187 K -4.54 % 693.674 K 0.000 0.000 -100.00 % 1.237 M 0.42 % 1.232 M 1.02 % 1.219 M 187.14 % 424.597 K 38.54 % 306.473 K 16.47 % 263.146 K 13.80 % 231.231 K -59.25 % 567.491 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
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
Total assets 93.428 K -0.76 % 94.148 K 7.62 % 87.479 K -2.18 % 89.432 K -7.46 % 96.646 K -17.58 % 117.262 K -36.90 % 185.848 K -27.60 % 256.681 K -54.32 % 561.877 K -23.62 % 735.664 K -37.70 % 1.181 M -25.91 % 1.594 M -29.56 % 2.262 M -14.67 % 2.651 M -69.81 % 8.784 M 583.04 % 1.286 M 555.51 % 196.177 K -7.81 % 212.806 K 2.52 % 207.576 K -26.01 % 280.553 K 79.12 % 156.626 K -16.31 % 187.160 K
2025-03-31 2024-12-31 2024-09-30 2024-06-30 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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31
2025-03-31 2024-12-31 2024-09-30 2024-06-30 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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -3.826 K 94.72 % -72.513 K -39 962.43 % -181.000 -104.62 % 3.914 K 0.000 100.00 % -2.462 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
Stock based compensation 0.000 0.000 0.000 0.000 -100.00 % 38.115 K 0.000 -100.00 % 5.182 K -70.52 % 17.578 K -78.90 % 83.316 K 34.65 % 61.874 K 42.81 % 43.327 K 32.99 % 32.579 K -67.63 % 100.646 K 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 94.956 K -30.77 % 137.155 K 989.98 % -15.411 K -121.46 % 71.803 K 35.57 % 52.965 K 113.17 % -402.236 K -406.28 % 131.330 K -29.29 % 185.725 K -46.75 % 348.777 K 80.72 % 192.997 K 211.54 % 61.950 K -15.61 % 73.408 K 117.41 % -421.682 K -328.86 % 184.251 K 107.38 % 88.847 K 216.76 % -76.092 K -208.53 % 70.110 K 200.68 % -69.639 K -4 001.24 % -1.698 K 96.63 % -50.452 K -1 316.00 % -3.563 K -17.90 % -3.022 K 0.000 -100.00 % 15.442 K
Accounts receivables 2.274 K 189.81 % -2.532 K -37.01 % -1.848 K 36.47 % -2.909 K -134.20 % 8.505 K -73.92 % 32.606 K -17.99 % 39.757 K 451.49 % -11.311 K -71.43 % -6.598 K -152.80 % -2.610 K -903.85 % -260.000 -100.65 % 40.039 K 151.60 % -77.600 K -244.40 % -22.532 K -1 163.00 % -1.784 K -218.07 % 1.511 K 168.12 % -2.218 K -138.53 % 5.756 K 551.45 % -1.275 K 72.47 % -4.632 K -2 702.25 % 178.000 113.14 % -1.355 K 0.000 100.00 % -853.000
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
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
Other working capital 92.682 K -33.65 % 139.687 K 1 129.91 % -13.563 K -118.15 % 74.712 K 68.04 % 44.460 K 110.22 % -434.842 K -574.86 % 91.573 K -53.52 % 197.036 K -44.56 % 355.375 K 81.68 % 195.607 K 214.43 % 62.210 K 86.43 % 33.369 K 109.70 % -344.082 K -266.40 % 206.783 K 13 885.53 % -1.500 K 97.98 % -74.252 K -201.16 % 73.399 K 197.35 % -75.395 K -15 209.22 % 499.000 16 533.33 % 3.000 0.000 100.00 % -1.667 K 0.000 100.00 % -3.796 K
Other non cash items -96.240 K 28.27 % -134.176 K -2 895.92 % 4.799 K 151.39 % 1.909 K -10.12 % 2.124 K -99.60 % 529.326 K 22 010.53 % 2.394 K 82.19 % 1.314 K -99.96 % 3.669 M 0.000 100.00 % -3.217 K 63.30 % -8.766 K -128.46 % -3.837 K -114.60 % 26.282 K 0.000 0.000 0.000 -100.00 % 43.087 K 0.000 0.000 0.000 -100.00 % 33.197 K -16.71 % 39.857 K 0.000
Net cash provided by operating activities -11.172 K 81.38 % -59.985 K -11.41 % -53.843 K -12 798.82 % 424.000 110.00 % -4.238 K -262.53 % -1.169 K 92.52 % -15.630 K 92.96 % -221.927 K 21.73 % -283.544 K -4.66 % -270.925 K 23.81 % -355.568 K 31.33 % -517.755 K 42.41 % -898.990 K -110.80 % -426.456 K -27 577.84 % 1.552 K 101.19 % -130.452 K -2 130.71 % -5.848 K 95.73 % -136.820 K -85.51 % -73.753 K 37.25 % -117.532 K -287.18 % -30.356 K 70.34 % -102.348 K 0.000 100.00 % -109.453 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 0.000 100.00 % -39.400 K 0.000 0.000 100.00 % -39.931 K 0.000 0.000 -100.00 % 13.661 K 0.000 100.00 % -13.661 K 0.000 100.00 % -11.667 K 0.000 100.00 % -35.000 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 -100.00 % 26.511 K 0.000 0.000 0.000 100.00 % -82.051 K 0.000 0.000 0.000 100.00 % -113.845 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 280.000 -99.40 % 46.406 K 0.000 -100.00 % 64.566 K 0.000 0.000 0.000 0.000 -100.00 % 75.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -4.240 K 50.00 % -8.480 K 0.000 100.00 % -4.240 K 0.02 % -4.241 K -28.05 % -3.312 K 7.25 % -3.571 K 74.54 % -14.025 K 0.000 -100.00 % 145.854 -98.43 % 9.265 K 198.45 % -9.411 K 0.000 0.000 0.000 0.000 0.000 100.00 % -75.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -4.240 K 50.00 % -8.480 K 0.000 100.00 % -4.240 K 0.02 % -4.241 K -118.06 % 23.479 K -45.19 % 42.835 K 405.42 % -14.025 K -121.72 % 64.566 K 178.83 % -81.905 K -984.03 % 9.265 K 118.98 % -48.811 K 0.000 100.00 % -38.845 K 2.72 % -39.931 K 0.000 0.000 100.00 % -61.339 K 0.000 100.00 % -13.661 K 0.000 100.00 % -11.667 K 0.000 100.00 % -35.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.000 K 0.000 100.00 % -434.566 K 0.000 0.000 -100.00 % 551.986 K -76.35 % 2.334 M 6 902.88 % 33.330 K -11.12 % 37.500 K -37.91 % 60.400 K -38.05 % 97.500 K 0.000 -100.00 % 246.830 K 0.000 0.000 0.000 -100.00 % 355.000 K
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
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 24.670 K -67.54 % 75.994 K 34.27 % 56.597 K 0.000 0.000 100.00 % -56.250 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 490.816 K 0.000 0.000 100.00 % -406.236 K 59.93 % -1.014 M -162.85 % 1.613 M 4 200.88 % 37.500 K -37.91 % 60.400 K 0.000 0.000 0.000 0.000 -100.00 % 115.000 K 0.000 0.000
Net cash used provided by financing activities 24.670 K -67.54 % 75.994 K 34.27 % 56.597 K 0.000 0.000 100.00 % -56.250 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 56.250 K 0.000 0.000 -100.00 % 145.750 K -88.96 % 1.320 M -18.13 % 1.613 M 4 200.88 % 37.500 K -37.91 % 60.400 K -38.05 % 97.500 K 0.000 -100.00 % 246.830 K 0.000 -100.00 % 115.000 K 0.000 -100.00 % 355.000 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
Net change in cash 9.258 K 22.96 % 7.529 K 173.58 % 2.752 K 172.12 % -3.816 K 54.99 % -8.479 K 75.02 % -33.940 K -224.76 % 27.205 K 111.73 % -231.952 K -5.92 % -218.978 K 26.17 % -296.580 K 14.36 % -346.303 K 38.88 % -566.566 K 24.78 % -753.240 K -188.09 % 855.054 K -45.69 % 1.574 M 1 793.83 % -92.952 K -270.39 % 54.552 K 154.19 % -100.659 K -36.48 % -73.753 K -163.78 % 115.637 K 480.94 % -30.356 K -3 181.83 % 985.000 0.000 -100.00 % 210.547 K
Cash at beginning of period 11.385 K 195.25 % 3.856 K 249.28 % 1.104 K -77.56 % 4.920 K -63.28 % 13.399 K -71.70 % 47.339 K 135.12 % 20.134 K -92.01 % 252.086 K -46.49 % 471.064 K -38.64 % 767.644 K -31.09 % 1.114 M -33.71 % 1.681 M -30.95 % 2.434 M 54.16 % 1.579 M 37 063.35 % 4.248 K -95.63 % 97.200 K 127.91 % 42.648 K -70.24 % 143.307 K -33.98 % 217.060 K 114.01 % 101.423 K -23.04 % 131.779 K -37.41 % 210.547 K 0.00 % 210.547 K 0.000
Cash at end of period 20.643 K 81.32 % 11.385 K 195.25 % 3.856 K 249.28 % 1.104 K -77.56 % 4.920 K -63.28 % 13.399 K -71.70 % 47.339 K 135.12 % 20.134 K -92.01 % 252.086 K -46.49 % 471.064 K -38.64 % 767.644 K -31.09 % 1.114 M -33.71 % 1.681 M -30.95 % 2.434 M 54.16 % 1.579 M 37 063.35 % 4.248 K -95.63 % 97.200 K 127.91 % 42.648 K -70.24 % 143.307 K -33.98 % 217.060 K 114.01 % 101.423 K 10 196.75 % 985.000 -99.53 % 210.547 K 0.00 % 210.547 K
Operating cash flow -11.172 K 81.38 % -59.985 K -11.41 % -53.843 K -12 798.82 % 424.000 110.00 % -4.238 K -262.53 % -1.169 K 92.52 % -15.630 K 92.96 % -221.927 K 21.73 % -283.544 K -32.08 % -214.675 K 39.62 % -355.568 K 31.33 % -517.755 K 42.41 % -898.990 K -92.76 % -466.387 K -30 150.71 % 1.552 K 101.19 % -130.452 K -2 130.71 % -5.848 K 97.05 % -198.159 K -168.68 % -73.753 K 37.25 % -117.532 K -287.18 % -30.356 K 70.34 % -102.348 K 0.000 100.00 % -109.453 K
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -39.400 K 0.000 -100.00 % 39.931 K 200.00 % -39.931 K 0.000 0.000 -100.00 % 13.661 K 0.000 100.00 % -13.661 K 0.000 100.00 % -11.667 K 0.000 100.00 % -35.000 K
Free CashFlow -11.172 K 81.38 % -59.985 K -11.41 % -53.843 K -12 798.82 % 424.000 110.00 % -4.238 K -262.53 % -1.169 K 92.52 % -15.630 K 92.96 % -221.927 K 21.73 % -283.544 K -32.08 % -214.674 K 39.63 % -355.568 K 36.18 % -557.155 K 38.02 % -898.990 K -110.80 % -426.456 K -1 011.17 % -38.379 K 70.58 % -130.452 K -2 130.71 % -5.848 K 96.83 % -184.498 K -150.16 % -73.753 K 43.78 % -131.193 K -332.18 % -30.356 K 73.38 % -114.015 K 0.000 100.00 % -144.453 K
2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020 2019 2019 2019
Date Form 10K
2024
2023
2022
2021
2020
2019