LIANY

LianBio LIANY

Finances

2024 2023 2022 2021 2020 2019
Revenue 0.000 0.000 0.000 0.000 0.000 0.000
Net income 2.476 M -99.20 % 311.137 M 382.44 % -110.159 M 43.96 % -196.561 M -40.56 % -139.844 M -473.77 % -24.373 M
Income before tax 2.454 M -99.21 % 311.587 M 382.00 % -110.492 M 43.64 % -196.042 M -40.19 % -139.840 M -473.84 % -24.369 M
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 3.256 M -98.96 % 312.914 M 385.80 % -109.487 M 44.00 % -195.516 M -44.93 % -134.902 M -453.35 % -24.379 M
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 108.699 M 0.33 % 108.342 M 0.39 % 107.923 M 0.60 % 107.275 M 1.92 % 105.257 M -2.81 % 108.304 M
Weighted average shs out 108.277 M 0.33 % 107.920 M 0.00 % 107.923 M 0.60 % 107.275 M 1.92 % 105.257 M -2.81 % 108.304 M
EPS diluted 0.02 -99.21 % 2.87 381.37 % -1.02 44.26 % -1.83 -37.59 % -1.33 -478.26 % -0.23
Earnings per share 0.02 -99.20 % 2.88 382.35 % -1.02 44.26 % -1.83 -37.59 % -1.33 -478.26 % -0.23
Gross profit -801.401 K 39.61 % -1.327 M -32.04 % -1.005 M -91.06 % -526.000 K -590.92 % -76.130 K 0.000
Income tax expense -22.011 K -104.90 % 449.608 K 235.02 % -333.000 K -164.20 % 518.687 K 12 847.75 % 4.006 K 0.00 % 4.006 K
Cost of revenue 801.401 K -39.61 % 1.327 M 32.04 % 1.005 M 91.18 % 525.696 K 590.52 % 76.130 K 0.000
General and administrative expenses 0.000 0.000 -100.00 % 65.598 M 77.88 % 36.878 M 163.72 % 13.984 M 0.000
Selling and marketing expenses 0.000 0.000 100.00 % -1.083 M 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 1.000 K 0.000 100.00 % -477.000 K 0.000 0.000
Operating expenses 38.057 M -61.25 % 98.217 M -20.92 % 124.199 M -36.41 % 195.304 M 44.64 % 135.025 M 453.86 % 24.379 M
Cost and expenses 38.858 M -60.96 % 99.543 M -20.50 % 125.204 M -36.06 % 195.830 M 44.95 % 135.101 M 454.17 % 24.379 M
Research and development expenses 10.640 M -69.87 % 35.316 M -40.83 % 59.684 M -62.44 % 158.903 M 31.22 % 121.093 M 434.32 % 22.663 M
Selling general and administrative expenses 27.417 M -56.41 % 62.900 M -2.50 % 64.515 M 74.94 % 36.878 M 164.70 % 13.932 M 711.89 % 1.716 M
Interest income 4.079 M -68.62 % 12.999 M 201.19 % 4.316 M 1 673.73 % 243.322 K 0.000 -100.00 % 11.018 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 801.401 K -39.61 % 1.327 M 32.04 % 1.005 M 91.18 % 525.696 K 590.52 % 76.130 K 0.000
Operating income -38.858 M 60.96 % -99.543 M 20.50 % -125.204 M 35.98 % -195.570 M -44.76 % -135.101 M -454.17 % -24.379 M
Operating income ratio 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net 41.313 M -89.95 % 411.130 M 2 694.52 % 14.712 M 7 039.62 % -212.000 K 95.53 % -4.739 M -47 409.57 % 10.017 K
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -51.702 M 88.15 % -436.127 M -482.42 % -74.882 M 66.47 % -223.343 M 11.54 % -252.470 M -490.33 % -42.768 M
Total investments 0.000 -100.00 % 128.861 M -42.27 % 223.215 M 27.51 % 175.063 M 0.000 0.000
Total debt 0.000 -100.00 % 2.457 M -43.37 % 4.339 M -10.24 % 4.834 M 157.12 % 1.880 M 253.39 % 531.997 K
Accumulated other comprehensive income loss 27.581 M 1 455.99 % -2.034 M 2.21 % -2.080 M -495.45 % 525.988 K 1 414.97 % -40.000 K 0.000
Retained earnings -156.642 M 1.56 % -159.117 M 66.18 % -470.526 M -30.62 % -360.227 M -119.74 % -163.935 M -573.77 % -24.331 M
Common stock 1.999 K -0.05 % 2.000 K 0.00 % 2.000 K 0.05 % 1.999 K 0.000 0.000
Total equity 62.866 M -89.18 % 581.197 M 97.92 % 293.648 M -24.19 % 387.328 M 53.87 % 251.719 M 526.42 % 40.184 M
Other non current liabilities 0.000 -100.00 % 226.000 K 7.62 % 210.005 K -98.96 % 20.205 M 1.03 % 20.000 M 0.000
Long term debt 0.000 -100.00 % 511.000 K -79.46 % 2.488 M -32.92 % 3.709 M 176.58 % 1.341 M 283.14 % 350.000 K
Total non current liabilities 0.000 -100.00 % 737.000 K -72.68 % 2.698 M -88.72 % 23.914 M 12.06 % 21.341 M 5 997.47 % 349.998 K
Other current liabilities 703.998 K -97.66 % 30.066 M 62.87 % 18.460 M 92.08 % 9.611 M 1 073.46 % 819.005 K -74.11 % 3.163 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 1.946 M -47.43 % 3.702 M 64.54 % 2.250 M 108.72 % 1.078 M 492.31 % 182.000 K
Total current liabilities 858.997 K -97.62 % 36.029 M 52.57 % 23.615 M 56.48 % 15.092 M 142.40 % 6.226 M 86.13 % 3.345 M
Total liabilities 858.997 K -97.66 % 36.766 M 39.73 % 26.313 M -32.54 % 39.006 M 41.50 % 27.567 M 646.07 % 3.695 M
Other non current assets 0.000 0.000 -100.00 % 20.000 K -62.96 % 54.000 K -94.50 % 982.000 K 0.000
Long term investments 0.000 -100.00 % 71.000 K -2.74 % 73.000 K -99.63 % 20.000 M 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 0.000 -100.00 % 4.426 M -37.61 % 7.094 M 6.76 % 6.645 M 162.85 % 2.528 M 375.19 % 531.997 K
Total non current assets 0.000 -100.00 % 4.497 M -37.43 % 7.187 M -73.08 % 26.698 M 660.64 % 3.510 M 559.78 % 531.997 K
Other current assets 1.885 M -69.50 % 6.180 M 3.00 % 6.000 M -34.60 % 9.175 M 687.54 % 1.165 M 2 378.72 % 47.000 K
Short term investments 0.000 -100.00 % 128.790 M -42.28 % 223.142 M 43.90 % 155.064 M 0.000 0.000
cash and cash equivalents 51.702 M -88.21 % 438.584 M 453.62 % 79.221 M -65.28 % 228.177 M -10.29 % 254.350 M 487.42 % 43.300 M
Cash and short term investments 51.702 M -90.89 % 567.374 M 87.65 % 302.364 M -21.10 % 383.241 M 50.67 % 254.350 M 487.42 % 43.300 M
Total current assets 63.725 M -89.61 % 613.466 M 96.14 % 312.774 M -21.74 % 399.635 M 44.91 % 275.776 M 536.21 % 43.347 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 10.138 M -74.60 % 39.912 M 805.03 % 4.410 M -38.92 % 7.220 M -64.37 % 20.261 M 0.000
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 154.999 K -96.14 % 4.017 M 176.46 % 1.453 M -55.03 % 3.231 M -25.36 % 4.329 M 0.000
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 -100.00 % 33.774 M 0.00 % 33.773 M -2.88 % 34.773 M 3 380.80 % 998.995 K
Capital lease obligations 0.000 -100.00 % 511.000 K -88.22 % 4.339 M -10.24 % 4.834 M 157.13 % 1.880 M 253.38 % 532.000 K
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 349.789 M 535.98 % 55.000 M
Other total stockholders equity 191.924 M -74.15 % 742.346 M 1.35 % 732.477 M 2.69 % 713.269 M 2 191.11 % 31.132 M 265.57 % 8.516 M
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 63.725 M -89.69 % 617.963 M 93.14 % 319.961 M -24.95 % 426.334 M 52.65 % 279.286 M 536.49 % 43.879 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 -100.00 % 19.148 M 121.01 % 8.664 M 67.36 % 5.177 M 0.000
Change in working capital 469.235 K 102.01 % -23.326 M -392.10 % 7.986 M -42.15 % 13.803 M 7 958.25 % 171.294 K -94.51 % 3.121 M
Accounts receivables 29.789 M 178.17 % -38.109 M -2 625.30 % -1.398 M -109.82 % 14.235 M 171.05 % -20.034 M 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -3.864 M -249.61 % 2.583 M 251.66 % -1.703 M 0.43 % -1.710 M -141.00 % 4.171 M 0.000
Other working capital -25.456 M -308.65 % 12.200 M 10.04 % 11.087 M 767.04 % 1.279 M -92.03 % 16.035 M 413.70 % 3.121 M
Other non cash items 0.000 100.00 % -30.203 M -77.18 % -17.046 M -281.40 % 9.397 M -73.98 % 36.109 M 278.84 % 9.531 M
Net cash provided by operating activities 3.747 M -98.55 % 258.936 M 361.37 % -99.067 M 39.66 % -164.171 M -66.99 % -98.311 M -738.82 % -11.720 M
Investments in property plant and equipment 0.000 100.00 % -374.674 K 79.67 % -1.843 M -94.34 % -948.257 K -6.84 % -887.525 K 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 100.00 % -148.492 M 50.96 % -302.776 M -95.09 % -155.196 M 0.000 0.000
Sales maturities of investments 128.855 M -48.08 % 248.175 M 5.38 % 235.500 M 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 128.855 M 29.75 % 99.309 M 243.68 % -69.119 M 55.73 % -156.144 M -17 493.19 % -887.525 K 0.000
Debt repayment 0.000 0.000 0.000 0.000 -100.00 % 15.000 M 0.000
Common stock issued 0.000 -100.00 % 1.782 M 4.36 % 1.708 M -99.45 % 311.083 M 5.35 % 295.296 M 435.98 % 55.095 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -550.697 M 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 -100.00 % 2.606 M -99.12 % 295.286 M 435.96 % 55.095 M
Net cash used provided by financing activities -550.697 M -30 995.53 % 1.782 M 4.36 % 1.708 M -99.46 % 313.689 M 1.10 % 310.286 M 463.19 % 55.095 M
Effect of forex changes on cash 31.213 M 4 801.93 % -663.842 K -103.79 % 17.522 M 189.64 % -19.547 M -6 114.56 % 325.000 K 0.000
Net change in cash -386.882 M -207.66 % 359.363 M 341.25 % -148.956 M -469.12 % -26.173 M -112.40 % 211.050 M 386.58 % 43.375 M
Cash at beginning of period 438.584 M 453.62 % 79.221 M -65.28 % 228.177 M -10.29 % 254.350 M 487.42 % 43.300 M 58 046.34 % -74.724 K
Cash at end of period 51.702 M -88.21 % 438.584 M 453.62 % 79.221 M -65.28 % 228.177 M -10.29 % 254.350 M 487.42 % 43.300 M
Operating cash flow 3.747 M -98.55 % 258.936 M 361.37 % -99.067 M 39.66 % -164.171 M -66.99 % -98.311 M -738.82 % -11.720 M
Capital expenditure 0.000 100.00 % -374.674 K 79.67 % -1.843 M -94.34 % -948.257 K -6.84 % -887.525 K 0.000
Free CashFlow 3.747 M -98.55 % 258.561 M 356.23 % -100.910 M 38.89 % -165.119 M -66.45 % -99.198 M -746.39 % -11.720 M
2024 2023 2022 2021 2020 2019
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
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
Net income 383.733 M 1 696.29 % -24.039 M -11.18 % -21.621 M 10.08 % -24.045 M -31.57 % -18.276 M 16.54 % -21.897 M 48.35 % -42.391 M -52.89 % -27.726 M -30.81 % -21.195 M -61.65 % -13.112 M 86.94 % -100.428 M -63.13 % -61.565 M -383.32 % -12.738 M 89.41 % -120.238 M
Income before tax 382.954 M 1 732.86 % -23.453 M -9.49 % -21.421 M 9.26 % -23.607 M -26.74 % -18.626 M 14.28 % -21.728 M 48.48 % -42.176 M -51.94 % -27.758 M -24.63 % -22.273 M -64.66 % -13.527 M 86.40 % -99.453 M -64.46 % -60.473 M -374.82 % -12.736 M 89.41 % -120.238 M
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
EBITDA 383.301 M 1 575.60 % -25.976 M -5.12 % -24.710 M 3.65 % -25.645 M 11.35 % -28.928 M -19.20 % -24.269 M 43.57 % -43.004 M -52.79 % -28.146 M -29.18 % -21.789 M -62.57 % -13.403 M 86.52 % -99.420 M -64.51 % -60.433 M -559.89 % -9.158 M 92.31 % -119.016 M
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
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
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
Weighted average shs out dil 108.125 M 0.89 % 107.168 M 0.00 % 107.164 M 0.00 % 107.162 M -0.89 % 108.127 M -0.21 % 108.354 M 0.40 % 107.923 M 0.60 % 107.275 M 0.00 % 107.275 M -0.95 % 108.304 M 2.89 % 105.257 M 0.00 % 105.257 M 82.22 % 57.763 M 462.55 % 10.268 M
Weighted average shs out 107.781 M 0.57 % 107.168 M 0.00 % 107.164 M 0.00 % 107.162 M -0.89 % 108.127 M -0.21 % 108.354 M 0.40 % 107.923 M 0.60 % 107.275 M 0.00 % 107.275 M -0.95 % 108.304 M 2.89 % 105.257 M 0.00 % 105.257 M 82.22 % 57.763 M 462.55 % 10.268 M
EPS diluted 3.55 1 713.64 % -0.22 -10.00 % -0.20 9.09 % -0.22 -29.41 % -0.17 15.00 % -0.20 48.72 % -0.39 -50.00 % -0.26 -30.00 % -0.20 -66.67 % -0.12 87.37 % -0.95 68.33 % -3.00 -1 263.64 % -0.22 98.12 % -11.71
Earnings per share 3.56 1 718.18 % -0.22 -10.00 % -0.20 9.09 % -0.22 -29.41 % -0.17 15.00 % -0.20 48.72 % -0.39 -50.00 % -0.26 -30.00 % -0.20 -66.67 % -0.12 87.37 % -0.95 68.33 % -3.00 -1 263.64 % -0.22 98.12 % -11.71
Gross profit -347.000 K -15.67 % -300.000 K -1.01 % -297.000 K 8.05 % -323.000 K -2.22 % -316.000 K -6.04 % -298.000 K -49.75 % -199.000 K 26.57 % -271.000 K -6.69 % -254.000 K -89.55 % -134.000 K 0.000 100.00 % -65.872 K 0.000 0.000
Income tax expense -779.000 K -232.93 % 586.036 K 193.02 % 200.000 K -54.25 % 437.144 K 225.26 % -349.000 K -5 960.62 % 5.955 K 19.70 % 4.975 K -17.19 % 6.008 K 100.58 % -1.037 M -160.55 % -398.000 K -140.82 % 975.000 K 0.19 % 973.118 K 48 555.90 % 2.000 K 0.000
Cost of revenue 347.371 K 15.78 % 300.018 K 1.09 % 296.781 K -8.22 % 323.366 K 2.18 % 316.476 K 6.28 % 297.767 K 49.63 % 199.007 K -26.67 % 271.372 K 6.64 % 254.485 K 89.66 % 134.178 K 0.000 -100.00 % 65.872 K 0.000 0.000
General and administrative expenses 0.000 -100.00 % 17.283 M 10.86 % 15.590 M 2.99 % 15.138 M -18.91 % 18.668 M 14.59 % 16.291 M 11.96 % 14.551 M -9.55 % 16.088 M 11.86 % 14.382 M 61.80 % 8.889 M 37.58 % 6.461 M -9.59 % 7.146 M 10.07 % 6.492 M 204.93 % 2.129 M
Selling and marketing expenses 0.000 0.000 100.00 % -464.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -1.000 K -100.71 % 141.000 K -83.77 % 869.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 22.122 M -14.93 % 26.003 M 6.23 % 24.479 M -4.36 % 25.595 M -11.37 % 28.880 M 19.99 % 24.069 M -43.67 % 42.729 M 51.60 % 28.185 M 29.15 % 21.824 M 62.53 % 13.428 M -86.50 % 99.491 M 64.95 % 60.316 M 555.32 % 9.204 M -92.27 % 119.044 M
Cost and expenses 22.469 M -14.58 % 26.303 M 5.03 % 25.044 M -3.37 % 25.918 M -11.23 % 29.197 M 19.83 % 24.366 M -43.24 % 42.928 M 50.86 % 28.456 M 28.89 % 22.078 M 62.79 % 13.562 M -86.37 % 99.491 M 64.77 % 60.382 M 556.04 % 9.204 M -92.27 % 119.044 M
Research and development expenses 6.086 M -32.52 % 9.019 M -3.57 % 9.353 M -13.48 % 10.810 M 2.37 % 10.560 M 28.83 % 8.197 M -71.19 % 28.449 M 130.43 % 12.346 M 60.99 % 7.669 M 64.54 % 4.661 M -94.99 % 93.030 M 74.70 % 53.250 M 1 863.50 % 2.712 M -97.68 % 116.915 M
Selling general and administrative expenses 16.037 M -7.21 % 17.283 M 14.26 % 15.126 M -0.08 % 15.138 M -18.91 % 18.668 M 14.59 % 16.291 M 11.96 % 14.551 M -9.55 % 16.088 M 11.86 % 14.382 M 61.80 % 8.889 M 37.58 % 6.461 M -8.56 % 7.066 M 8.84 % 6.492 M 204.93 % 2.129 M
Interest income 5.178 M 91.28 % 2.707 M -1.71 % 2.754 M 14.46 % 2.406 M 15.67 % 2.080 M 49.10 % 1.395 M 153.52 % 550.254 K 96.25 % 280.385 K 288.68 % 72.137 K 125.13 % 32.042 K -69.77 % 106.000 K 221.84 % 32.936 K 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 137.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 347.371 K 15.78 % 300.018 K 1.09 % 296.781 K -8.22 % 323.366 K 2.18 % 316.476 K 13.03 % 280.000 K 102.90 % 138.000 K -49.15 % 271.372 K 6.64 % 254.485 K 80.49 % 141.000 K 98.59 % 71.000 K 7.78 % 65.872 K 43.20 % 46.000 K 64.29 % 28.000 K
Operating income -22.469 M 14.57 % -26.301 M -5.02 % -25.044 M 3.56 % -25.969 M 11.20 % -29.245 M -19.13 % -24.549 M 42.81 % -42.928 M -51.06 % -28.417 M -28.96 % -22.036 M -62.48 % -13.562 M 86.37 % -99.491 M -64.77 % -60.382 M -556.04 % -9.204 M 92.27 % -119.044 M
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
Total other income expenses net 405.423 M 14 135.36 % 2.848 M -21.39 % 3.623 M 53.39 % 2.362 M -77.76 % 10.619 M 299.51 % 2.658 M 251.59 % 756.000 K 8.46 % 697.000 K 459.28 % -194.000 K -654.29 % 35.000 K -7.89 % 38.000 K 141.76 % -91.000 K 97.42 % -3.532 M -195.81 % -1.194 M
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
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
Net debt -436.127 M -333.47 % -100.614 M 0.14 % -100.756 M -2.38 % -98.413 M -31.42 % -74.882 M -1.06 % -74.095 M 42.50 % -128.870 M 4.64 % -135.137 M 39.49 % -223.343 M -105.45 % -108.711 M
Total investments 128.861 M -13.42 % 148.834 M -8.84 % 163.273 M -11.40 % 184.274 M -17.45 % 223.215 M -11.75 % 252.936 M 17.62 % 215.039 M -13.73 % 249.275 M 42.39 % 175.063 M 775.30 % 20.000 M
Total debt 2.457 M -13.58 % 2.843 M -13.85 % 3.300 M -15.82 % 3.920 M -9.66 % 4.339 M -8.98 % 4.767 M -12.74 % 5.463 M 15.77 % 4.719 M -2.38 % 4.834 M 1 479.68 % 306.005 K
Accumulated other comprehensive income loss -2.034 M 36.83 % -3.220 M 3.18 % -3.326 M -117.24 % -1.531 M 26.39 % -2.080 M 45.89 % -3.844 M -174.18 % -1.402 M -103.19 % -689.992 K -231.18 % 525.988 K 721.84 % 64.001 K
Retained earnings -159.117 M 70.55 % -540.229 M -4.66 % -516.175 M -4.37 % -494.566 M -5.11 % -470.526 M -4.04 % -452.249 M -5.09 % -430.350 M -10.93 % -387.957 M -7.70 % -360.227 M -6.25 % -339.046 M
Common stock 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000
Total equity 581.197 M 146.15 % 236.111 M -7.59 % 255.497 M -6.90 % 274.425 M -6.55 % 293.648 M -4.22 % 306.598 M -6.01 % 326.196 M -10.57 % 364.769 M -5.82 % 387.328 M 288.61 % 99.669 M
Other non current liabilities 226.000 K 6.10 % 212.997 K 1.45 % 209.949 K -3.24 % 216.981 K 3.32 % 210.005 K -98.96 % 20.200 M -0.04 % 20.208 M 0.01 % 20.207 M 0.01 % 20.205 M 1.03 % 20.000 M
Long term debt 511.000 K -46.21 % 950.000 K -34.07 % 1.441 M -28.45 % 2.014 M -19.05 % 2.488 M -17.53 % 3.017 M -17.57 % 3.660 M 9.42 % 3.345 M -9.81 % 3.709 M 0.000
Total non current liabilities 737.000 K -36.63 % 1.163 M -29.56 % 1.651 M -26.00 % 2.231 M -17.31 % 2.698 M -88.38 % 23.217 M -2.73 % 23.868 M 1.34 % 23.552 M -1.52 % 23.914 M 19.57 % 20.000 M
Other current liabilities 30.066 M 71.76 % 17.505 M -2.07 % 17.874 M -3.84 % 18.588 M -8.48 % 20.311 M 11.24 % 18.258 M -2.42 % 18.710 M 18.02 % 15.853 M 47.67 % 10.736 M -47.15 % 20.314 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.946 M 2.80 % 1.893 M 1.83 % 1.859 M -2.47 % 1.906 M 2.97 % 1.851 M 5.77 % 1.750 M -2.94 % 1.803 M 31.22 % 1.374 M 22.13 % 1.125 M 267.65 % 306.000 K
Total current liabilities 36.029 M 40.59 % 25.627 M 18.42 % 21.641 M -16.52 % 25.925 M 9.78 % 23.615 M 7.21 % 22.027 M 1.29 % 21.747 M -13.54 % 25.154 M 66.67 % 15.092 M -32.20 % 22.259 M
Total liabilities 36.766 M 37.24 % 26.790 M 15.02 % 23.292 M -17.27 % 28.156 M 7.00 % 26.313 M -41.84 % 45.244 M -0.81 % 45.615 M -6.35 % 48.705 M 24.87 % 39.006 M -7.70 % 42.260 M
Other non current assets 0.000 -100.00 % 20.001 K 0.00 % 20.001 K 0.00 % 20.001 K 0.01 % 20.000 K -77.27 % 88.001 K 109.53 % 42.000 K -49.40 % 83.000 K 53.70 % 54.000 K -98.81 % 4.555 M
Long term investments 71.000 K 2.90 % 68.999 K 0.00 % 68.997 K -5.48 % 72.999 K 0.00 % 73.000 K -99.64 % 20.070 M -0.02 % 20.075 M 0.38 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 4.426 M -11.62 % 5.008 M -10.74 % 5.611 M -12.87 % 6.440 M -9.22 % 7.094 M -5.38 % 7.497 M -6.23 % 7.995 M 9.63 % 7.293 M 9.75 % 6.645 M 627.79 % 913.016 K
Total non current assets 4.497 M -11.77 % 5.097 M -10.58 % 5.700 M -12.75 % 6.533 M -9.10 % 7.187 M -74.01 % 27.655 M -1.63 % 28.112 M 2.69 % 27.376 M 2.54 % 26.698 M 4.83 % 25.468 M
Other current assets 6.180 M 63.84 % 3.772 M -15.73 % 4.476 M 22.53 % 3.653 M -39.12 % 6.000 M 98.41 % 3.024 M -45.40 % 5.538 M -28.93 % 7.792 M 1.51 % 7.676 M 37.49 % 5.583 M
Short term investments 128.790 M -13.43 % 148.765 M -8.85 % 163.204 M -11.40 % 184.201 M -17.45 % 223.142 M -4.18 % 232.866 M 19.44 % 194.964 M -14.97 % 229.276 M 47.86 % 155.064 M 0.000
cash and cash equivalents 438.584 M 323.93 % 103.457 M -0.58 % 104.056 M 1.68 % 102.333 M 29.17 % 79.221 M 0.46 % 78.862 M -41.29 % 134.333 M -3.95 % 139.856 M -38.71 % 228.177 M 109.30 % 109.017 M
Cash and short term investments 567.374 M 124.95 % 252.221 M -5.63 % 267.260 M -6.73 % 286.535 M -5.24 % 302.364 M -3.00 % 311.728 M -5.34 % 329.297 M -10.79 % 369.131 M -3.68 % 383.241 M 251.54 % 109.017 M
Total current assets 613.466 M 137.96 % 257.804 M -5.60 % 273.090 M -7.75 % 296.048 M -5.35 % 312.774 M -3.52 % 324.187 M -5.68 % 343.699 M -10.98 % 386.099 M -3.39 % 399.635 M 243.15 % 116.460 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 39.912 M 2 103.87 % 1.811 M 33.76 % 1.354 M -65.74 % 3.952 M -10.39 % 4.410 M -53.51 % 9.486 M 7.02 % 8.864 M -3.75 % 9.209 M 27.55 % 7.220 M 12.72 % 6.405 M
Tax assets 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
Account payables 4.017 M -35.51 % 6.229 M 226.47 % 1.908 M -64.87 % 5.431 M 273.78 % 1.453 M -28.03 % 2.019 M 63.61 % 1.234 M -84.43 % 7.927 M 145.34 % 3.231 M 97.13 % 1.639 M
Tax payables 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
Minority interest 0.000 -100.00 % 33.774 M 0.00 % 33.773 M 0.00 % 33.774 M 0.00 % 33.774 M 0.00 % 33.774 M 0.00 % 33.774 M 0.00 % 33.774 M 0.00 % 33.773 M -23.57 % 44.189 M
Capital lease obligations 511.000 K -82.03 % 2.843 M -13.85 % 3.300 M -15.82 % 3.920 M -9.66 % 4.339 M -8.98 % 4.767 M -12.74 % 5.463 M 15.77 % 4.719 M -2.38 % 4.834 M 1 479.74 % 306.000 K
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 352.735 M
Other total stockholders equity 742.346 M -0.46 % 745.786 M 0.61 % 741.246 M 0.61 % 736.752 M 0.58 % 732.477 M 0.49 % 728.915 M 0.65 % 724.176 M 0.63 % 719.648 M 0.89 % 713.269 M 1 609.38 % 41.727 M
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
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 617.963 M 135.06 % 262.901 M -5.70 % 278.789 M -7.86 % 302.580 M -5.43 % 319.961 M -9.06 % 351.842 M -5.37 % 371.811 M -10.08 % 413.475 M -3.02 % 426.334 M 200.39 % 141.929 M
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
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 2021-03-31
Deferred income tax 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 -100.00 % 4.540 M 1.02 % 4.494 M 5.10 % 4.276 M -17.96 % 5.212 M 0.000 0.000 0.000 0.000 0.000
Change in working capital -30.467 M -816.91 % 4.250 M 2 744.07 % -160.727 K -105.27 % 3.052 M 228.74 % -2.371 M -178.97 % 3.002 M 224.81 % -2.405 M -124.64 % 9.759 M 175.39 % -12.946 M -126.70 % 48.491 M
Accounts receivables -38.965 M -33 742.83 % 115.820 K 869.36 % -15.054 K -101.99 % 755.520 K 566.85 % -161.834 K -477.99 % 42.814 K 104.62 % -926.831 K -162.94 % -352.484 K -2 308.17 % -14.637 K -100.07 % 19.961 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -2.345 M -152.64 % 4.455 M 227.45 % -3.495 M -188.08 % 3.968 M 741.54 % -618.549 K -171.10 % 870.003 K 115.15 % -5.743 M -251.59 % 3.788 M 284.17 % 986.073 K 184.37 % -1.169 M
Other working capital 10.843 M 3 482.04 % -320.613 K -109.57 % 3.349 M 300.36 % -1.672 M -5.12 % -1.590 M -176.13 % 2.089 M -51.01 % 4.264 M -32.57 % 6.324 M 145.44 % -13.917 M -146.86 % 29.699 M
Other non cash items -42.092 M -12 267.45 % -340.347 K -105.46 % 6.229 M 692.16 % -1.052 M 88.68 % -9.294 M -472.25 % 2.497 M -79.42 % 12.134 M 604.92 % 1.721 M -45.89 % 3.181 M 141.43 % -7.679 M
Net cash provided by operating activities 311.522 M 2 064.10 % -15.861 M 17.08 % -19.128 M -8.69 % -17.598 M 43.25 % -31.008 M -98.51 % -15.620 M 60.27 % -39.320 M -199.72 % -13.119 M 56.68 % -30.283 M -1 487.72 % -1.907 M
Investments in property plant and equipment -146.662 K 8.01 % -159.431 K -221.32 % -49.617 K -161.67 % -18.962 K 92.18 % -242.511 K 73.87 % -928.180 K -183.29 % -327.642 K 4.89 % -344.473 K 56.33 % -788.882 K -2 625.55 % -28.944 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -20.927 M 48.06 % -40.293 M 2.99 % -41.533 M 9.19 % -45.738 M -4.00 % -43.978 M 66.89 % -132.826 M -308.95 % -32.480 M 65.26 % -93.492 M 39.76 % -155.196 M 0.000
Sales maturities of investments 42.675 M -23.83 % 56.024 M -11.43 % 63.254 M -26.64 % 86.222 M 57.30 % 54.815 M -42.70 % 95.671 M 43.62 % 66.613 M 262.02 % 18.400 M 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 21.602 M 38.73 % 15.571 M -28.15 % 21.671 M -46.45 % 40.465 M 281.93 % 10.595 M 127.82 % -38.082 M -212.65 % 33.805 M 144.81 % -75.437 M 51.64 % -155.985 M -538 818.64 % -28.944 K
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.994 M
Common stock issued 1.782 M 0.000 0.000 0.000 -100.00 % 8.274 K 202.68 % -8.059 K -100.47 % 1.708 M 0.000 -100.00 % 305.420 M 510 120.02 % -59.884 K
Common stock repurchased 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
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 M
Net cash used provided by financing activities 1.782 M 0.000 0.000 0.000 -100.00 % 8.274 K 202.68 % -8.059 K -100.47 % 1.708 M 0.000 -100.00 % 305.420 M 10 308.53 % 2.934 M
Effect of forex changes on cash 221.634 K 183.32 % -266.000 K 71.49 % -933.000 K -564.18 % 201.000 K 154.43 % 79.000 K 0.000 0.000 0.000 0.000 0.000
Net change in cash 335.127 M 56 043.41 % -599.047 K -134.77 % 1.723 M -92.55 % 23.112 M 6 336.41 % 359.082 K 100.65 % -55.471 M -904.49 % -5.522 M 93.75 % -88.322 M -174.12 % 119.160 M 11 839.05 % 998.071 K
Cash at beginning of period 103.457 M -0.58 % 104.056 M 1.68 % 102.333 M 29.17 % 79.221 M 0.46 % 78.862 M -41.29 % 134.333 M -3.95 % 139.856 M -38.71 % 228.177 M 109.30 % 109.017 M 0.000
Cash at end of period 438.584 M 323.93 % 103.457 M -0.58 % 104.056 M 1.68 % 102.333 M 29.17 % 79.221 M 0.46 % 78.862 M -41.29 % 134.333 M -3.95 % 139.856 M -38.71 % 228.177 M 22 761.81 % 998.071 K
Operating cash flow 311.522 M 2 064.10 % -15.861 M 17.08 % -19.128 M -8.69 % -17.598 M 43.25 % -31.008 M -98.51 % -15.620 M 60.27 % -39.320 M -199.72 % -13.119 M 56.68 % -30.283 M -1 487.72 % -1.907 M
Capital expenditure -146.662 K 8.01 % -159.431 K -221.32 % -49.617 K -161.67 % -18.962 K 92.18 % -242.511 K 73.87 % -928.180 K -183.29 % -327.642 K 4.89 % -344.473 K 56.33 % -788.882 K -2 625.55 % -28.944 K
Free CashFlow 311.375 M 2 043.64 % -16.020 M 16.46 % -19.177 M -8.86 % -17.617 M 43.63 % -31.250 M -88.84 % -16.549 M 58.26 % -39.648 M -194.48 % -13.464 M 56.67 % -31.072 M -1 504.73 % -1.936 M
2023 2023 2023 2023 2022 2022 2022 2022 2021 2021