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 |