Keerti Knowledge and Skills Limited KEERTI.NS
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Revenue | 83.024 M 69.09 % | 49.101 M 298.59 % | 12.318 M -84.02 % | 77.085 M 29.77 % | 59.400 M 18.44 % | 50.153 M 1.85 % | 49.240 M |
| Net income | 13.029 M 131.59 % | -41.239 M -14.02 % | -36.170 M -1 622.87 % | 2.375 M -55.60 % | 5.349 M -33.57 % | 8.052 M 69.97 % | 4.738 M |
| Income before tax | 12.821 M 131.06 % | -41.275 M -13.45 % | -36.383 M -1 005.07 % | 4.020 M -45.55 % | 7.383 M -31.99 % | 10.857 M 59.61 % | 6.802 M |
| Income before tax ratio | 0.15 118.37 % | -0.84 71.54 % | -2.95 -5 763.67 % | 0.05 -58.05 % | 0.12 -42.58 % | 0.22 56.71 % | 0.14 |
| EBITDA | 16.803 M 143.91 % | -38.263 M -19.76 % | -31.949 M -451.83 % | 9.081 M -27.67 % | 12.555 M -23.48 % | 16.406 M 96.51 % | 8.349 M |
| Net income ratio | 0.16 118.68 % | -0.84 71.40 % | -2.94 -9 629.65 % | 0.03 -65.78 % | 0.09 -43.91 % | 0.16 66.87 % | 0.10 |
| Ratio EBITDA | 0.20 125.97 % | -0.78 69.95 % | -2.59 -2 301.67 % | 0.12 -44.26 % | 0.21 -35.39 % | 0.33 92.93 % | 0.17 |
| Gross profit ratio | 0.85 5.13 % | 0.81 118.17 % | 0.37 -54.57 % | 0.82 1.02 % | 0.81 11.29 % | 0.73 -9.39 % | 0.80 |
| Weighted average shs out dil | 10.061 M -1.25 % | 10.189 M 0.00 % | 10.189 M 0.00 % | 10.189 M 13.86 % | 8.949 M 0.00 % | 8.949 M 0.00 % | 8.949 M |
| Weighted average shs out | 10.061 M -1.25 % | 10.189 M 0.00 % | 10.189 M 0.00 % | 10.189 M 13.86 % | 8.949 M 0.00 % | 8.949 M 0.00 % | 8.949 M |
| EPS diluted | 1.29 131.85 % | -4.05 -14.08 % | -3.55 -1 643.48 % | 0.23 -61.67 % | 0.60 -33.33 % | 0.90 69.81 % | 0.53 |
| Earnings per share | 1.29 131.85 % | -4.05 -14.08 % | -3.55 -1 643.48 % | 0.23 -61.67 % | 0.60 -33.33 % | 0.90 69.81 % | 0.53 |
| Gross profit | 70.621 M 77.77 % | 39.726 M 769.60 % | 4.568 M -92.74 % | 62.922 M 31.09 % | 47.998 M 31.81 % | 36.416 M -7.71 % | 39.459 M |
| Income tax expense | -208.000 K -13.66 % | -183.000 K 14.67 % | -214.450 K -113.04 % | 1.645 M -44.29 % | 2.953 M -5.53 % | 3.126 M 51.40 % | 2.064 M |
| Cost of revenue | 12.403 M 32.31 % | 9.375 M 20.96 % | 7.750 M -45.28 % | 14.162 M 24.21 % | 11.402 M -17.00 % | 13.737 M 40.45 % | 9.781 M |
| General and administrative expenses | 3.279 M 23.95 % | 2.645 M 2.47 % | 2.582 M -19.57 % | 3.210 M 15.07 % | 2.790 M -16.29 % | 3.333 M 2.38 % | 3.255 M |
| Selling and marketing expenses | 12.980 M 29.49 % | 10.024 M 61.75 % | 6.198 M -58.77 % | 15.032 M 182.50 % | 5.321 M 110.51 % | 2.528 M -24.77 % | 3.360 M |
| Other expenses | 1.954 M 3 051.61 % | 62.000 K -55.87 % | 140.500 K 2 541.47 % | 5.319 K -47.77 % | 10.184 K -93.68 % | 161.240 K -70.78 % | 551.829 K |
| Operating expenses | 57.191 M -17.71 % | 69.496 M 109.63 % | 33.152 M -35.65 % | 51.516 M 39.70 % | 36.876 M 53.50 % | 24.023 M -28.37 % | 33.536 M |
| Cost and expenses | 69.594 M -11.76 % | 78.871 M 92.83 % | 40.902 M -37.72 % | 65.679 M 36.04 % | 48.278 M 27.85 % | 37.760 M -12.83 % | 43.317 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 16.259 M 28.33 % | 12.670 M 44.32 % | 8.779 M -51.87 % | 18.242 M 124.91 % | 8.111 M 38.40 % | 5.860 M -11.41 % | 6.615 M |
| Interest income | 162.000 K 160.22 % | 62.254 K -79.01 % | 296.534 K 65.16 % | 179.547 K -63.14 % | 487.160 K -6.48 % | 520.931 K | 0.000 |
| Interest expense | 267.000 K 300.79 % | 66.619 K -88.13 % | 561.093 K 166.82 % | 210.292 K 904.07 % | 20.944 K -54.60 % | 46.131 K -19.38 % | 57.223 K |
| Depreciation and amortization | 3.715 M 26.14 % | 2.945 M -23.95 % | 3.873 M -20.16 % | 4.851 M -5.82 % | 5.150 M 53.77 % | 3.349 M 144.66 % | 1.369 M |
| Operating income | 15.459 M 151.93 % | -29.770 M -4.15 % | -28.584 M -350.60 % | 11.406 M 2.55 % | 11.123 M -14.81 % | 13.057 M 87.06 % | 6.980 M |
| Operating income ratio | 0.19 130.71 % | -0.61 73.87 % | -2.32 -1 668.19 % | 0.15 -20.98 % | 0.19 -28.08 % | 0.26 83.66 % | 0.14 |
| Total other income expenses net | -2.638 M 77.07 % | -11.505 M -47.52 % | -7.799 M -5.59 % | -7.386 M -97.51 % | -3.740 M -69.96 % | -2.200 M -350.31 % | 879.010 K |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Net debt | -5.365 M 15.27 % | -6.332 M -477.63 % | -1.096 M 94.05 % | -18.428 M -117.93 % | -8.456 M 61.98 % | -22.241 M -201.45 % | -7.378 M |
| Total investments | 3.397 M -17.36 % | 4.111 M -6.43 % | 4.393 M -75.04 % | 17.597 M 291.93 % | 4.490 M 22.92 % | 3.653 M | 0.000 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -50.612 M 20.47 % | -63.641 M -184.06 % | -22.404 M -204.07 % | 21.529 M 12.40 % | 19.153 M 38.75 % | 13.805 M 139.97 % | 5.753 M |
| Common stock | 101.891 M 0.00 % | 101.891 M 0.00 % | 101.891 M 210.00 % | 32.868 M 13.86 % | 28.868 M 0.00 % | 28.868 M 37.02 % | 21.068 M |
| Total equity | 51.279 M 34.06 % | 38.250 M -51.88 % | 79.487 M -31.27 % | 115.657 M 42.29 % | 81.281 M 7.04 % | 75.933 M 177.93 % | 27.321 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Total non current liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Other current liabilities | 9.852 M -44.62 % | 17.790 M 75.17 % | 10.156 M -32.04 % | 14.945 M 72.67 % | 8.655 M 38.98 % | 6.228 M 2.51 % | 6.075 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 11.334 M -46.59 % | 21.219 M 66.18 % | 12.769 M -25.30 % | 17.094 M 47.13 % | 11.618 M 38.83 % | 8.369 M 24.44 % | 6.725 M |
| Total liabilities | 11.334 M -46.59 % | 21.219 M 66.18 % | 12.769 M -25.30 % | 17.094 M 47.13 % | 11.618 M 36.47 % | 8.514 M 23.92 % | 6.870 M |
| Other non current assets | 1.000 K | 0.000 -100.00 % | 14.530 M 43.68 % | 10.113 M -2.83 % | 10.407 M 49.50 % | 6.962 M 385.78 % | 1.433 M |
| Long term investments | 3.397 M 3.54 % | 3.281 M -25.32 % | 4.393 M -75.04 % | 17.597 M 291.93 % | 4.490 M 22.92 % | 3.653 M 224.78 % | 1.125 M |
| Intangible assets | 444.000 K -8.98 % | 487.800 K -3.10 % | 503.400 K -14.82 % | 591.000 K -14.72 % | 693.000 K -10.33 % | 772.800 K -10.68 % | 865.200 K |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 444.000 K -8.98 % | 487.800 K -3.10 % | 503.400 K -14.82 % | 591.000 K -14.72 % | 693.000 K -10.33 % | 772.800 K -10.68 % | 865.200 K |
| Property plant equipment net | 10.417 M 1.34 % | 10.279 M -2.91 % | 10.588 M -21.48 % | 13.483 M -2.29 % | 13.800 M 15.89 % | 11.907 M 363.06 % | 2.571 M |
| Total non current assets | 15.961 M 2.68 % | 15.544 M -50.50 % | 31.401 M -26.90 % | 42.958 M 42.03 % | 30.247 M 27.66 % | 23.692 M 363.84 % | 5.108 M |
| Other current assets | 356.000 K -87.43 % | 2.832 M -61.56 % | 7.366 M 11.46 % | 6.609 M -54.61 % | 14.560 M 518.29 % | 2.355 M 2 190.67 % | 102.800 K |
| Short term investments | 0.000 -100.00 % | 830.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 5.365 M -15.27 % | 6.332 M 477.63 % | 1.096 M -94.05 % | 18.428 M 117.93 % | 8.456 M -62.23 % | 22.386 M 197.57 % | 7.523 M |
| Cash and short term investments | 5.365 M -25.09 % | 7.162 M 553.34 % | 1.096 M -94.05 % | 18.428 M 117.93 % | 8.456 M -62.23 % | 22.386 M 197.57 % | 7.523 M |
| Total current assets | 46.652 M 6.21 % | 43.926 M -27.82 % | 60.855 M -32.23 % | 89.793 M 43.32 % | 62.653 M 3.13 % | 60.754 M 108.90 % | 29.083 M |
| Inventory | 336.000 K -12.52 % | 384.095 K -32.53 % | 569.295 K -50.43 % | 1.148 M -8.18 % | 1.251 M -21.66 % | 1.597 M 11.36 % | 1.434 M |
| Net receivables | 40.595 M 21.01 % | 33.547 M -35.27 % | 51.824 M -18.53 % | 63.608 M 65.70 % | 38.387 M 11.54 % | 34.416 M 71.88 % | 20.023 M |
| Tax assets | 1.702 M 13.77 % | 1.496 M 7.93 % | 1.386 M 18.15 % | 1.173 M 36.88 % | 857.055 K 115.34 % | 398.004 K 67.08 % | 238.207 K |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 0.00 % | 2.000 | 0.000 | 0.000 |
| Account payables | 3.429 M 31.21 % | 2.613 M 21.55 % | 2.150 M -27.46 % | 2.964 M 38.41 % | 2.141 M 229.31 % | 650.191 K -69.63 % | 2.141 M |
| Tax payables | 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 |
| Minority interest | 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 -100.00 % | 61.260 M 84.19 % | 33.260 M 0.00 % | 33.260 M 6 551.84 % | 500.012 K |
| Deferred tax liabilities non current | 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 |
| Total assets | 62.613 M 5.29 % | 59.469 M -35.54 % | 92.256 M -30.50 % | 132.751 M 42.90 % | 92.900 M 10.01 % | 84.446 M 146.99 % | 34.191 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -13.374 M -246.27 % | 9.143 M -43.10 % | 16.067 M 186.74 % | -18.523 M -9.97 % | -16.844 M 30.81 % | -24.346 M |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 48.000 K -74.08 % | 185.200 K -68.02 % | 579.075 K 466.01 % | 102.308 K -70.42 % | 345.898 K 312.32 % | -162.912 K |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -13.422 M -249.83 % | 8.958 M -42.16 % | 15.488 M 183.16 % | -18.626 M -8.35 % | -17.190 M 28.91 % | -24.183 M |
| Other non cash items | -481.000 K -101.37 % | 35.050 M 11 919.78 % | -296.534 K 86.16 % | -2.142 M 34.99 % | -3.295 M 5.45 % | -3.485 M |
| Net cash provided by operating activities | 2.681 M -54.27 % | 5.863 M 135.02 % | -16.739 M -41.91 % | -11.795 M -55.08 % | -7.606 M 44.17 % | -13.625 M |
| Investments in property plant and equipment | -3.809 M -45.32 % | -2.621 M -194.71 % | -889.382 K 79.85 % | -4.414 M 37.63 % | -7.077 M 44.19 % | -12.681 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -2.300 M | 0.000 100.00 % | -16.632 M | 0.000 100.00 % | -13.000 M |
| Sales maturities of investments | 2.611 M 26.93 % | 2.057 M -83.72 % | 12.637 M | 0.000 -100.00 % | 10.600 M | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 410.000 K 365.76 % | 88.029 K |
| Net cash used for investing activites | -1.198 M 58.17 % | -2.864 M -124.38 % | 11.747 M 155.82 % | -21.046 M -635.07 % | 3.933 M 115.37 % | -25.593 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 32.000 M | 0.000 -100.00 % | 40.560 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -145.000 K | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 163.000 K 361.83 % | -62.254 K -120.99 % | 296.534 K -99.08 % | 32.182 M 9 305.41 % | 342.160 K -99.17 % | 41.081 M |
| Net cash used provided by financing activities | 163.000 K 361.83 % | -62.254 K -120.99 % | 296.534 K -99.08 % | 32.182 M 9 305.41 % | 342.160 K -99.17 % | 41.081 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 1.646 M -43.95 % | 2.936 M 162.54 % | -4.695 M -611.30 % | -660.060 K 80.18 % | -3.331 M -278.74 % | 1.863 M |
| Cash at beginning of period | 3.637 M 418.84 % | 700.985 K -87.01 % | 5.396 M -10.90 % | 6.056 M -35.48 % | 9.387 M 24.77 % | 7.523 M |
| Cash at end of period | 5.283 M 45.24 % | 3.637 M 419.03 % | 700.805 K -87.01 % | 5.396 M -10.90 % | 6.056 M -35.48 % | 9.387 M |
| Operating cash flow | 2.681 M -54.27 % | 5.863 M 135.02 % | -16.739 M -41.91 % | -11.795 M -55.08 % | -7.606 M 44.17 % | -13.625 M |
| Capital expenditure | -3.809 M -45.32 % | -2.621 M -194.71 % | -889.382 K 79.85 % | -4.414 M 37.63 % | -7.077 M 44.19 % | -12.681 M |
| Free CashFlow | -1.128 M -134.80 % | 3.242 M 118.39 % | -17.628 M -8.75 % | -16.209 M -10.40 % | -14.683 M 44.18 % | -26.306 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.971 M 27.63 % | 17.214 M -7.64 % | 18.638 M -26.04 % | 25.201 M 6.82 % | 23.592 M 86.24 % | 12.667 M 40.95 % | 8.987 M 133.09 % | 3.856 M -31.23 % | 5.607 M 37.94 % | 4.065 M 127.73 % | 1.785 M 106.99 % | 862.281 K -95.53 % | 19.271 M 38.52 % | 13.912 M -36.62 % | 21.951 M |
| Net income | 5.779 M 5 679.00 % | 100.000 K 143.90 % | 41.000 K -99.42 % | 7.109 M 133.06 % | -21.505 M -1 370.94 % | -1.462 M 80.79 % | -7.613 M 28.59 % | -10.661 M -43.21 % | -7.444 M 12.90 % | -8.547 M 44.33 % | -15.352 M -218.03 % | -4.827 M -692.05 % | 815.315 K 122.91 % | -3.559 M -239.05 % | 2.559 M |
| Income before tax | 4.231 M 3 205.47 % | 128.000 K 236.84 % | 38.000 K -99.55 % | 8.423 M 139.10 % | -21.541 M -1 373.40 % | -1.462 M 80.79 % | -7.613 M 28.59 % | -10.661 M -39.22 % | -7.657 M 10.41 % | -8.547 M 44.33 % | -15.352 M -218.03 % | -4.827 M -580.33 % | 1.005 M 138.36 % | -2.620 M -192.99 % | 2.818 M |
| Income before tax ratio | 0.19 2 489.79 % | 0.01 264.71 % | 0.00 -99.39 % | 0.33 136.60 % | -0.91 -691.11 % | -0.12 86.37 % | -0.85 69.36 % | -2.77 -102.46 % | -1.37 35.05 % | -2.10 75.55 % | -8.60 -53.65 % | -5.60 -10 834.87 % | 0.05 127.69 % | -0.19 -246.73 % | 0.13 |
| EBITDA | 7.547 M 584.85 % | 1.102 M 1 396.47 % | -85.000 K -100.82 % | 10.337 M 150.02 % | -20.666 M -2 814.86 % | -709.000 K 89.74 % | -6.911 M 30.73 % | -9.978 M -1 122.59 % | 975.721 K 112.99 % | -7.514 M 45.89 % | -13.887 M -259.67 % | -3.861 M -140.59 % | 9.513 M 1 000.19 % | -1.057 M -126.69 % | 3.959 M |
| Net income ratio | 0.26 4 427.77 % | 0.01 164.08 % | 0.00 -99.22 % | 0.28 130.95 % | -0.91 -689.79 % | -0.12 86.37 % | -0.85 69.36 % | -2.77 -108.25 % | -1.33 36.86 % | -2.10 75.55 % | -8.60 -53.65 % | -5.60 -13 331.86 % | 0.04 116.54 % | -0.26 -319.41 % | 0.12 |
| Ratio EBITDA | 0.34 436.57 % | 0.06 1 503.72 % | 0.00 -101.11 % | 0.41 146.82 % | -0.88 -1 465.07 % | -0.06 92.72 % | -0.77 70.28 % | -2.59 -1 587.03 % | 0.17 109.41 % | -1.85 76.24 % | -7.78 -73.76 % | -4.48 -1 007.11 % | 0.49 749.85 % | -0.08 -142.12 % | 0.18 |
| Gross profit ratio | 0.96 25.64 % | 0.76 -4.97 % | 0.80 -5.00 % | 0.85 -3.86 % | 0.88 5.77 % | 0.83 14.33 % | 0.73 53.04 % | 0.48 -26.74 % | 0.65 44.51 % | 0.45 174.89 % | -0.60 -408.66 % | 0.19 -78.81 % | 0.92 9.91 % | 0.84 9.14 % | 0.77 |
| Weighted average shs out dil | 10.123 M 1.23 % | 10.000 M -0.77 % | 10.078 M -0.77 % | 10.156 M -0.82 % | 10.240 M -1.94 % | 10.443 M 2.88 % | 10.151 M -0.03 % | 10.153 M -0.46 % | 10.200 M 0.25 % | 10.175 M 0.08 % | 10.167 M -0.22 % | 10.189 M 0.00 % | 10.189 M 0.00 % | 10.189 M 14.30 % | 8.914 M |
| Weighted average shs out | 10.123 M 1.23 % | 10.000 M -0.77 % | 10.078 M -0.77 % | 10.156 M -0.82 % | 10.240 M -1.94 % | 10.443 M 2.88 % | 10.151 M -0.03 % | 10.153 M -0.46 % | 10.200 M 0.25 % | 10.175 M 0.08 % | 10.167 M -0.22 % | 10.189 M 0.00 % | 10.189 M 0.00 % | 10.189 M 14.30 % | 8.914 M |
| EPS diluted | 0.57 5 600.00 % | 0.01 143.90 % | 0.00 -99.41 % | 0.70 133.33 % | -2.10 -1 400.00 % | -0.14 81.33 % | -0.75 28.57 % | -1.05 -43.84 % | -0.73 13.10 % | -0.84 44.37 % | -1.51 -221.28 % | -0.47 -687.50 % | 0.08 122.86 % | -0.35 -220.69 % | 0.29 |
| Earnings per share | 0.57 5 600.00 % | 0.01 143.90 % | 0.00 -99.41 % | 0.70 133.33 % | -2.10 -1 400.00 % | -0.14 81.33 % | -0.75 28.57 % | -1.05 -43.84 % | -0.73 13.10 % | -0.84 44.37 % | -1.51 -221.28 % | -0.47 -687.50 % | 0.08 122.86 % | -0.35 -220.69 % | 0.29 |
| Gross profit | 21.110 M 60.36 % | 13.164 M -12.23 % | 14.999 M -29.74 % | 21.348 M 2.69 % | 20.788 M 96.99 % | 10.553 M 61.15 % | 6.549 M 256.71 % | 1.836 M -49.62 % | 3.644 M 99.34 % | 1.828 M 270.54 % | -1.072 M -738.89 % | 167.793 K -99.05 % | 17.694 M 52.24 % | 11.622 M -30.83 % | 16.803 M |
| Income tax expense | -1.548 M -5 628.57 % | 28.000 K 1 500.00 % | -2.000 K -100.15 % | 1.314 M 818.03 % | -183.000 K | 0.000 | 0.000 | 0.000 100.00 % | -214.450 K | 0.000 | 0.000 | 0.000 -100.00 % | 189.646 K -79.80 % | 938.716 K 263.57 % | 258.194 K |
| Cost of revenue | 861.000 K -78.74 % | 4.050 M 11.29 % | 3.639 M -5.55 % | 3.853 M 37.43 % | 2.804 M 32.62 % | 2.114 M -13.29 % | 2.438 M 20.72 % | 2.020 M 2.92 % | 1.962 M -12.25 % | 2.236 M -21.72 % | 2.857 M 311.36 % | 694.488 K -55.96 % | 1.577 M -31.13 % | 2.290 M -55.52 % | 5.148 M |
| General and administrative 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 |
| 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 | 361.000 K -72.02 % | 1.290 M 372.53 % | 273.000 K -97.69 % | 11.806 M -61.73 % | 30.847 M 1 542 260.30 % | 2.000 K -30.51 % | 2.878 K -40.92 % | 4.872 K 103.20 % | -152.406 K -1 236.43 % | 13.411 K -94.68 % | 252.281 K 827.06 % | 27.213 K 120.41 % | -133.331 K -284.99 % | 72.075 K 116.53 % | 33.287 K |
| Operating expenses | 15.007 M 4.91 % | 14.305 M -11.00 % | 16.073 M 36.14 % | 11.806 M -61.73 % | 30.847 M 156.78 % | 12.013 M -15.18 % | 14.164 M 13.55 % | 12.473 M 232.69 % | 3.749 M -63.80 % | 10.356 M -26.18 % | 14.029 M 179.57 % | 5.018 M -46.46 % | 9.373 M -33.95 % | 14.190 M 1.52 % | 13.977 M |
| Cost and expenses | 15.868 M -13.55 % | 18.355 M -6.88 % | 19.712 M 25.88 % | 15.659 M -53.47 % | 33.651 M 138.20 % | 14.127 M -14.91 % | 16.602 M 14.55 % | 14.493 M 153.74 % | 5.712 M -54.64 % | 12.592 M -25.43 % | 16.886 M 195.59 % | 5.713 M -47.83 % | 10.950 M -33.55 % | 16.479 M -13.83 % | 19.125 M |
| 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 |
| Selling general and administrative 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 |
| Interest income | 0.000 | 0.000 -100.00 % | 840.000 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 |
| Interest expense | -63.000 K -400.00 % | 21.000 K | 0.000 -100.00 % | 1.149 M 3 317.71 % | 33.619 K 740.48 % | 4.000 K 535.12 % | 629.800 -97.79 % | 28.541 K 31.84 % | 21.648 K -33.68 % | 32.644 K -93.51 % | 502.797 K 12 461.95 % | 4.003 K 118.82 % | 1.829 K -98.53 % | 124.615 K 197.25 % | 41.923 K |
| Depreciation and amortization | 1.008 M 5.77 % | 953.000 K -3.64 % | 989.000 K 29.28 % | 765.000 K -9.06 % | 841.169 K 12.31 % | 749.000 K 6.86 % | 700.891 K 7.08 % | 654.545 K -30.98 % | 948.391 K -5.16 % | 1.000 M 3.94 % | 962.117 K 0.00 % | 962.117 K -20.66 % | 1.213 M -15.72 % | 1.439 M 30.85 % | 1.100 M |
| Operating income | 6.539 M 4 288.59 % | 149.000 K 113.87 % | -1.074 M -111.22 % | 9.572 M 195.16 % | -10.059 M -589.93 % | -1.458 M 80.85 % | -7.612 M 28.41 % | -10.632 M -39 002.81 % | 27.330 K 100.32 % | -8.514 M 42.66 % | -14.849 M -207.87 % | -4.823 M -158.11 % | 8.300 M 432.59 % | -2.496 M -187.27 % | 2.859 M |
| Operating income ratio | 0.30 3 338.41 % | 0.01 115.02 % | -0.06 -115.17 % | 0.38 189.08 % | -0.43 -270.44 % | -0.12 86.41 % | -0.85 69.28 % | -2.76 -56 671.69 % | 0.00 100.23 % | -2.09 74.82 % | -8.32 -48.74 % | -5.59 -1 398.71 % | 0.43 340.10 % | -0.18 -237.70 % | 0.13 |
| Total other income expenses net | -2.308 M -281.88 % | 1.269 M 14.12 % | 1.112 M 196.78 % | -1.149 M 89.99 % | -11.482 M -286 947.88 % | -4.000 K -277.91 % | 2.248 K 109.50 % | -23.669 K 99.69 % | -7.552 M -39 165.45 % | -19.234 K 92.32 % | -250.516 K -1 179.35 % | 23.210 K 100.32 % | -7.316 M -13 825.51 % | -52.540 K -508.31 % | -8.637 K |
| 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 |
| 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2017-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -5.365 M 26.26 % | -7.276 M -14.90 % | -6.332 M -375.58 % | -1.331 M -21.46 % | -1.096 M 80.92 % | -5.745 M 68.82 % | -18.428 M -121.58 % | -8.317 M 1.65 % | -8.456 M 50.95 % | -17.238 M 22.50 % | -22.241 M 39.18 % | -36.569 M -395.64 % | -7.378 M -42.55 % | -5.176 M |
| Total investments | 3.397 M 4.81 % | 3.241 M -21.16 % | 4.111 M -74.20 % | 15.932 M 262.66 % | 4.393 M -74.52 % | 17.238 M 187.31 % | 6.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 145.000 K | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -50.612 M | 0.000 100.00 % | -63.641 M | 0.000 100.00 % | -22.404 M | 0.000 -100.00 % | 21.529 M | 0.000 -100.00 % | 19.153 M | 0.000 -100.00 % | 13.805 M | 0.000 -100.00 % | 5.753 M -69.72 % | 19.001 M |
| Common stock | 101.891 M 0.00 % | 101.891 M 0.00 % | 101.891 M 0.00 % | 101.891 M 0.00 % | 101.891 M 0.00 % | 101.891 M 210.00 % | 32.868 M 13.86 % | 28.868 M 0.00 % | 28.868 M 0.00 % | 28.868 M 0.00 % | 28.868 M 0.00 % | 28.868 M 37.02 % | 21.068 M 353.86 % | 4.642 M |
| Total equity | 51.279 M 12.95 % | 45.399 M 18.69 % | 38.250 M -37.30 % | 61.001 M -23.26 % | 79.487 M -16.79 % | 95.528 M -17.40 % | 115.657 M 33.86 % | 86.400 M 6.30 % | 81.281 M -1.53 % | 82.542 M 8.70 % | 75.933 M 5.75 % | 71.801 M 162.81 % | 27.321 M 15.55 % | 23.643 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 234.23 % | -1.490 | 0.000 100.00 % | -2.360 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 145.000 K | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 234.23 % | -1.490 | 0.000 100.00 % | -2.360 -100.00 % | 145.000 K | 0.000 -100.00 % | 145.000 K 0.00 % | 145.000 K |
| Other current liabilities | 9.852 M -51.99 % | 20.520 M 15.34 % | 17.790 M 53.93 % | 11.557 M 13.80 % | 10.156 M 11.80 % | 9.084 M -39.22 % | 14.945 M | 0.000 -100.00 % | 8.655 M 20.26 % | 7.197 M 15.57 % | 6.228 M 98.94 % | 3.130 M -48.47 % | 6.075 M 33.63 % | 4.546 M |
| Deferred 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 |
| Short term debt | 0.000 | 0.000 | 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 | 11.334 M -49.84 % | 22.597 M 6.49 % | 21.219 M 49.49 % | 14.195 M 11.16 % | 12.769 M 7.78 % | 11.848 M -30.69 % | 17.094 M 52.63 % | 11.200 M -3.60 % | 11.618 M -14.01 % | 13.511 M 61.45 % | 8.369 M 108.10 % | 4.021 M -40.20 % | 6.725 M 38.78 % | 4.846 M |
| Total liabilities | 11.334 M -49.84 % | 22.597 M 6.49 % | 21.219 M 49.49 % | 14.195 M 11.16 % | 12.769 M 7.78 % | 11.848 M -30.69 % | 17.094 M 52.63 % | 11.200 M -3.60 % | 11.618 M -14.01 % | 13.511 M 58.70 % | 8.514 M 111.71 % | 4.021 M -41.47 % | 6.870 M 37.65 % | 4.991 M |
| Other non current assets | 1.000 K -99.32 % | 148.000 K | 0.000 -100.00 % | 3.266 M -77.52 % | 14.530 M 15.99 % | 12.528 M -54.79 % | 27.710 M 76.97 % | 15.658 M 5.11 % | 14.897 M 10.17 % | 13.522 M 27.39 % | 10.614 M 94.94 % | 5.445 M 279.96 % | 1.433 M 13.83 % | 1.259 M |
| Long term investments | 3.397 M 9.83 % | 3.093 M -5.72 % | 3.281 M -78.61 % | 15.337 M 249.12 % | 4.393 M -60.38 % | 11.088 M -36.99 % | 17.597 M 420.91 % | 3.378 M -24.76 % | 4.490 M 50.88 % | 2.976 M -18.53 % | 3.653 M 87.68 % | 1.946 M 73.05 % | 1.125 M | 0.000 |
| Intangible assets | 444.000 K -12.43 % | 507.000 K 3.94 % | 487.800 K 8.26 % | 450.600 K -10.49 % | 503.400 K -9.49 % | 556.200 K -5.89 % | 591.000 K -98.91 % | 54.235 M 7 726.12 % | 693.000 K -98.55 % | 47.813 M 6 087.04 % | 772.800 K | 0.000 -100.00 % | 865.200 K | 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 |
| Goodwill and intangible assets | 444.000 K -12.43 % | 507.000 K 3.94 % | 487.800 K 8.26 % | 450.600 K -10.49 % | 503.400 K -9.49 % | 556.200 K -5.89 % | 591.000 K -7.94 % | 642.000 K -7.36 % | 693.000 K -7.15 % | 746.400 K -3.42 % | 772.800 K -0.63 % | 777.700 K -10.11 % | 865.200 K -2.90 % | 891.000 K |
| Property plant equipment net | 10.417 M -12.16 % | 11.859 M 15.37 % | 10.279 M -1.21 % | 10.406 M -1.72 % | 10.588 M -14.82 % | 12.430 M -7.82 % | 13.483 M 1.34 % | 13.305 M -3.58 % | 13.800 M 10.86 % | 12.448 M 4.54 % | 11.907 M 101.67 % | 5.904 M 129.61 % | 2.571 M -2.15 % | 2.628 M |
| Total non current assets | 15.961 M -6.67 % | 17.101 M 10.02 % | 15.544 M -49.26 % | 30.633 M -2.45 % | 31.401 M -16.41 % | 37.565 M -12.55 % | 42.958 M 41.13 % | 30.439 M 0.63 % | 30.247 M 11.68 % | 27.084 M 14.32 % | 23.692 M 92.17 % | 12.329 M 141.36 % | 5.108 M 1.89 % | 5.013 M |
| Other current assets | 356.000 K -88.05 % | 2.980 M 5.24 % | 2.832 M -35.83 % | 4.413 M -40.10 % | 7.366 M -2.04 % | 7.519 M 13.78 % | 6.609 M 88.41 % | 3.508 M -75.91 % | 14.560 M 493.20 % | 2.454 M 4.23 % | 2.355 M 9 319.05 % | 25.001 K -75.68 % | 102.800 K | 0.000 |
| Short term investments | 0.000 -100.00 % | 148.000 K -82.17 % | 830.000 K 39.47 % | 595.090 K | 0.000 -100.00 % | 6.150 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 5.365 M -26.26 % | 7.276 M 14.90 % | 6.332 M 375.58 % | 1.331 M 21.46 % | 1.096 M -80.92 % | 5.745 M -68.82 % | 18.428 M 121.58 % | 8.317 M -1.65 % | 8.456 M -50.95 % | 17.238 M -23.00 % | 22.386 M -38.78 % | 36.569 M 386.09 % | 7.523 M 41.39 % | 5.321 M |
| Cash and short term investments | 5.365 M -27.73 % | 7.424 M 3.65 % | 7.162 M 271.76 % | 1.927 M 75.74 % | 1.096 M -90.78 % | 11.895 M -35.45 % | 18.428 M 121.58 % | 8.317 M -1.65 % | 8.456 M -50.95 % | 17.238 M -23.00 % | 22.386 M -38.78 % | 36.569 M 386.09 % | 7.523 M 41.39 % | 5.321 M |
| Total current assets | 46.652 M -8.34 % | 50.895 M 15.87 % | 43.926 M -1.43 % | 44.562 M -26.77 % | 60.855 M -12.83 % | 69.810 M -22.25 % | 89.793 M 33.70 % | 67.161 M 7.20 % | 62.653 M -9.16 % | 68.969 M 13.52 % | 60.754 M -4.31 % | 63.494 M 118.32 % | 29.083 M 23.12 % | 23.621 M |
| Inventory | 336.000 K 13.90 % | 295.000 K -23.20 % | 384.095 K 0.00 % | 384.095 K -32.53 % | 569.295 K -40.94 % | 963.993 K -16.06 % | 1.148 M 4.20 % | 1.102 M -11.88 % | 1.251 M -14.50 % | 1.463 M -8.38 % | 1.597 M 19.03 % | 1.341 M -6.44 % | 1.434 M 271.42 % | 386.000 K |
| Net receivables | 40.595 M 0.99 % | 40.196 M 19.82 % | 33.547 M -11.34 % | 37.839 M -26.98 % | 51.824 M 4.84 % | 49.432 M -22.29 % | 63.608 M 17.28 % | 54.235 M 41.28 % | 38.387 M -19.72 % | 47.813 M 38.93 % | 34.416 M 34.66 % | 25.558 M 27.64 % | 20.023 M | 0.000 |
| Tax assets | 1.702 M 13.92 % | 1.494 M -0.13 % | 1.496 M 27.52 % | 1.173 M -15.36 % | 1.386 M 43.93 % | 963.038 K -17.91 % | 1.173 M 40.75 % | 833.445 K -2.75 % | 857.055 K 132.72 % | 368.284 K -7.47 % | 398.004 K 97.44 % | 201.583 K -15.37 % | 238.207 K 1.36 % | 235.000 K |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 0.600 | 0.000 | 0.000 -100.00 % | 2.000 13 421 772 900.00 % | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 -100.00 % | 0.700 | 0.000 | 0.000 |
| Account payables | 3.429 M 30.01 % | 2.637 M 0.92 % | 2.613 M -0.92 % | 2.637 M 22.68 % | 2.150 M | 0.000 -100.00 % | 2.964 M | 0.000 -100.00 % | 2.141 M 140.30 % | 891.040 K 37.04 % | 650.191 K -27.03 % | 891.040 K 37.04 % | 650.191 K -27.03 % | 891.040 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 709.265 K | 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 |
| 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 |
| 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 | 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 |
| Other total stockholders equity | 0.000 100.00 % | -56.492 M | 0.000 100.00 % | -40.890 M | 0.000 100.00 % | -6.363 M -110.39 % | 61.260 M 6.48 % | 57.532 M 72.98 % | 33.260 M -38.03 % | 53.674 M 61.38 % | 33.260 M -22.53 % | 42.933 M 8 486.33 % | 500.012 K | 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 |
| 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 |
| Total assets | 62.613 M -7.92 % | 67.996 M 14.34 % | 59.469 M -20.91 % | 75.195 M -18.49 % | 92.256 M -14.08 % | 107.375 M -19.12 % | 132.751 M 36.02 % | 97.600 M 5.06 % | 92.900 M -3.28 % | 96.053 M 13.74 % | 84.446 M 11.37 % | 75.822 M 121.76 % | 34.191 M 19.41 % | 28.634 M |
| 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2017-01-31 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |