
LIMES Schlosskliniken AG LIK.DE
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|---|
Revenue | 37.454 M 0.76 % | 37.173 M 29.04 % | 28.807 M 22.92 % | 23.435 M 112.74 % | 11.016 M 34.62 % | 8.183 M 8.24 % | 7.560 M 15.66 % | 6.536 M |
Net income | 3.112 M -8.38 % | 3.396 M -19.20 % | 4.203 M 6.57 % | 3.944 M 667.98 % | -694.416 K 15.83 % | -825.038 K 43.52 % | -1.461 M -16.59 % | -1.253 M |
Income before tax | 4.139 M -9.73 % | 4.585 M -18.21 % | 5.607 M 30.22 % | 4.305 M 721.70 % | -692.539 K 16.06 % | -825.038 K 43.52 % | -1.461 M -16.57 % | -1.253 M |
Income before tax ratio | 0.11 -10.41 % | 0.12 -36.62 % | 0.19 5.94 % | 0.18 392.23 % | -0.06 37.65 % | -0.10 47.82 % | -0.19 -0.79 % | -0.19 |
EBITDA | 7.050 M -8.11 % | 7.672 M -11.33 % | 8.653 M 43.86 % | 6.015 M 618.01 % | 837.741 K 218.20 % | 263.276 K 303.70 % | -129.244 K 73.42 % | -486.239 K |
Net income ratio | 0.08 -9.07 % | 0.09 -37.38 % | 0.15 -13.30 % | 0.17 366.98 % | -0.06 37.48 % | -0.10 47.82 % | -0.19 -0.80 % | -0.19 |
Ratio EBITDA | 0.19 -8.80 % | 0.21 -31.29 % | 0.30 17.03 % | 0.26 237.50 % | 0.08 136.36 % | 0.03 288.20 % | -0.02 77.02 % | -0.07 |
Gross profit ratio | 0.92 110.95 % | 0.44 16.29 % | 0.38 5.09 % | 0.36 40.41 % | 0.25 0.21 % | 0.25 -15.30 % | 0.30 22.90 % | 0.24 |
Weighted average shs out dil | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 5.60 % | 277.637 K 0.00 % | 277.637 K |
Weighted average shs out | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 5.60 % | 277.637 K 0.00 % | 277.637 K |
EPS diluted | 10.61 -8.38 % | 11.58 -19.25 % | 14.34 6.62 % | 13.45 667.51 % | -2.37 15.66 % | -2.81 46.58 % | -5.26 -16.63 % | -4.51 |
Earnings per share | 10.61 -8.38 % | 11.58 -19.25 % | 14.34 6.62 % | 13.45 667.51 % | -2.37 15.66 % | -2.81 46.58 % | -5.26 -16.63 % | -4.51 |
Gross profit | 34.499 M 112.55 % | 16.232 M 50.06 % | 10.816 M 29.18 % | 8.373 M 198.71 % | 2.803 M 34.90 % | 2.078 M -8.32 % | 2.267 M 42.15 % | 1.594 M |
Income tax expense | 909.150 K 34.40 % | 676.457 K -8.92 % | 742.693 K 276.99 % | 197.008 K 10 401.49 % | 1.876 K 69.93 % | 1.104 K | 0.000 -100.00 % | 180.000 |
Cost of revenue | 2.955 M -85.89 % | 20.941 M 16.40 % | 17.990 M 19.44 % | 15.062 M 83.40 % | 8.213 M 34.53 % | 6.105 M 15.33 % | 5.293 M 7.11 % | 4.942 M |
General and administrative expenses | 4.289 M 4.85 % | 4.090 M -0.97 % | 4.130 M -2.29 % | 4.227 M 58.84 % | 2.661 M 20.94 % | 2.200 M 4 174.76 % | 51.473 K 64.37 % | 31.316 K |
Selling and marketing expenses | 3.011 M 10.41 % | 2.727 M 41.20 % | 1.931 M 36.42 % | 1.416 M 92.46 % | 735.572 K 31.97 % | 557.369 K 1.23 % | 550.580 K 26.90 % | 433.880 K |
Other expenses | 27.200 M 519.81 % | 4.388 M 452.95 % | -1.243 M 30.88 % | -1.799 M -989.09 % | -165.180 K -18.80 % | -139.040 K -205.53 % | 131.760 K -17.15 % | 159.040 K |
Operating expenses | 30.211 M 169.60 % | 11.206 M 132.57 % | 4.818 M 25.36 % | 3.844 M 18.94 % | 3.232 M 23.40 % | 2.619 M 181.99 % | -3.194 M -38.26 % | -2.310 M |
Cost and expenses | 33.166 M 3.17 % | 32.147 M 40.94 % | 22.809 M 20.65 % | 18.905 M 65.20 % | 11.444 M 31.19 % | 8.723 M 315.52 % | 2.099 M -20.23 % | 2.632 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 3.011 M -55.84 % | 6.817 M 12.47 % | 6.062 M 7.43 % | 5.643 M 66.12 % | 3.397 M 23.17 % | 2.758 M 152.18 % | 1.094 M 135.07 % | 465.197 K |
Interest income | 0.000 | 0.000 -100.00 % | 391.614 K 74.65 % | 224.227 K | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 149.892 K -65.98 % | 440.564 K 12.50 % | 391.614 K 74.65 % | 224.227 K -15.12 % | 264.164 K -7.08 % | 284.297 K -46.71 % | 533.533 K -0.76 % | 537.645 K |
Depreciation and amortization | 2.761 M 4.35 % | 2.646 M -0.32 % | 2.655 M 78.74 % | 1.485 M 17.45 % | 1.265 M 57.50 % | 802.913 K 0.61 % | 798.046 K 247.14 % | 229.890 K |
Operating income | 4.289 M -14.66 % | 5.026 M -16.21 % | 5.998 M 32.42 % | 4.530 M 1 157.43 % | -428.370 K 20.78 % | -540.740 K 41.69 % | -927.291 K -29.49 % | -716.129 K |
Operating income ratio | 0.11 -15.31 % | 0.14 -35.07 % | 0.21 7.73 % | 0.19 597.05 % | -0.04 41.16 % | -0.07 46.12 % | -0.12 -11.95 % | -0.11 |
Total other income expenses net | -149.892 K 65.98 % | -440.564 K -12.50 % | -391.614 K -74.65 % | -224.227 K 15.12 % | -264.164 K 7.44 % | -285.402 K 46.57 % | -534.205 K 0.47 % | -536.739 K |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|---|
Net debt | -404.278 K -125.73 % | 1.571 M 183.21 % | -1.888 M -202.08 % | 1.850 M 58.59 % | 1.166 M -71.20 % | 4.049 M 378.74 % | -1.453 M -249.03 % | -416.220 K |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 10.478 M 3.84 % | 10.090 M 11.65 % | 9.038 M 108.53 % | 4.334 M 12.57 % | 3.850 M -27.12 % | 5.283 M | 0.000 -100.00 % | 90.190 |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 7.530 M 740.60 % | 895.764 K -87.91 % | 7.411 M 0.26 % | 7.391 M 0.00 % | 7.391 M 24.66 % | 5.929 M 230.25 % | 1.795 M |
Retained earnings | 9.010 M 23.32 % | 7.306 M 192.09 % | 2.501 M 267.93 % | -1.489 M 70.24 % | -5.005 M -16.11 % | -4.311 M -23.67 % | -3.486 M -72.14 % | -2.025 M |
Common stock | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K -24.45 % | 388.052 K 32.35 % | 293.192 K 0.00 % | 293.192 K 5.60 % | 277.637 K 20.89 % | 229.670 K |
Total equity | 19.844 M 19.23 % | 16.643 M 48.65 % | 11.196 M 77.45 % | 6.309 M 135.49 % | 2.679 M -20.58 % | 3.374 M 205.16 % | -3.208 M -78.69 % | -1.795 M |
Other non current liabilities | 1.991 M -6.27 % | 2.124 M -33.29 % | 3.184 M -45.51 % | 5.844 M 38.26 % | 4.227 M 422 177.72 % | 1.001 K 0.20 % | 999.000 | 0.000 |
Long term debt | 10.478 M 3.84 % | 10.090 M 11.65 % | 9.038 M 108.53 % | 4.334 M 12.57 % | 3.850 M -27.12 % | 5.283 M -16.58 % | 6.332 M | 0.000 |
Total non current liabilities | 12.469 M 2.09 % | 12.215 M -0.06 % | 12.222 M 20.08 % | 10.178 M 26.01 % | 8.077 M 52.87 % | 5.284 M 28 615.01 % | 18.400 K 6.67 % | 17.250 K |
Other current liabilities | 3.764 M 39.59 % | 2.696 M 2.33 % | 2.635 M 126.01 % | 1.166 M 536.16 % | 183.250 K 2 371.04 % | -8.069 K -109.03 % | 89.374 K -96.01 % | 2.239 M |
Deferred revenue | 0.000 -100.00 % | 41.036 K | 0.000 -100.00 % | 27.533 K -58.01 % | 65.576 K 855.92 % | 6.860 K -85.06 % | 45.908 K 51 001.43 % | -90.190 |
Short term debt | 0.000 | 0.000 -100.00 % | 4.000 | 0.000 | 0.000 -100.00 % | 52.064 K | 0.000 -100.00 % | 90.190 |
Total current liabilities | 6.249 M 42.32 % | 4.391 M 35.87 % | 3.232 M 65.47 % | 1.953 M 89.29 % | 1.032 M 19.64 % | 862.416 K 53.10 % | 563.307 K -79.74 % | 2.780 M |
Total liabilities | 18.719 M 12.72 % | 16.606 M 7.45 % | 15.454 M 27.39 % | 12.131 M 33.18 % | 9.109 M 48.21 % | 6.146 M 991.05 % | 563.307 K -79.74 % | 2.780 M |
Other non current assets | 0.000 | 0.000 100.00 % | -8.415 M 12.64 % | -9.632 M -121.72 % | -4.344 M 12.85 % | -4.985 M 28.39 % | -6.961 M 10.91 % | -7.813 M |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 470.578 K -5.59 % | 498.438 K -94.14 % | 8.504 M -12.49 % | 9.717 M 120.18 % | 4.413 M -11.51 % | 4.988 M 144 217.94 % | 3.456 K -88.69 % | 30.559 K |
GoodWill | 8.285 M -15.34 % | 9.785 M 16.29 % | 8.415 M -12.64 % | 9.632 M 121.72 % | 4.344 M -12.85 % | 4.985 M -11.39 % | 5.625 M -10.22 % | 6.266 M |
Goodwill and intangible assets | 8.755 M -14.86 % | 10.284 M -39.22 % | 16.919 M -12.56 % | 19.349 M 120.94 % | 8.758 M -12.18 % | 9.972 M 77.17 % | 5.629 M -10.60 % | 6.296 M |
Property plant equipment net | 11.576 M 46.02 % | 7.927 M 209.91 % | 2.558 M -5.09 % | 2.695 M -11.94 % | 3.060 M 59.07 % | 1.924 M 44.42 % | 1.332 M -12.16 % | 1.517 M |
Total non current assets | 20.331 M 11.64 % | 18.211 M 64.63 % | 11.062 M -10.88 % | 12.413 M 66.08 % | 7.474 M 8.14 % | 6.912 M -0.71 % | 6.961 M -10.91 % | 7.813 M |
Other current assets | 1.762 M -7.22 % | 1.899 M 24.86 % | 1.521 M 70.97 % | 889.426 K 171.81 % | 327.224 K 187.13 % | 113.965 K -21.71 % | 145.577 K -82.10 % | 813.334 K |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 10.882 M 27.74 % | 8.519 M -22.03 % | 10.926 M 339.79 % | 2.484 M -7.43 % | 2.684 M 117.60 % | 1.233 M -15.10 % | 1.453 M 248.95 % | 416.310 K |
Cash and short term investments | 10.882 M 27.74 % | 8.519 M -22.03 % | 10.926 M 339.79 % | 2.484 M -7.43 % | 2.684 M 117.60 % | 1.233 M -15.10 % | 1.453 M 248.95 % | 416.310 K |
Total current assets | 18.231 M 21.24 % | 15.037 M -3.53 % | 15.588 M 158.59 % | 6.028 M 39.72 % | 4.314 M 65.41 % | 2.608 M -1.83 % | 2.657 M 33.86 % | 1.985 M |
Inventory | 86.264 K 7.66 % | 80.127 K -4.85 % | 84.210 K 626.20 % | 11.596 K 16.23 % | 9.977 K -7.01 % | 10.729 K 9.50 % | 9.798 K 65.48 % | 5.921 K |
Net receivables | 5.501 M 21.18 % | 4.540 M 48.50 % | 3.057 M 15.68 % | 2.643 M 104.32 % | 1.293 M 3.46 % | 1.250 M 18.02 % | 1.059 M 41.41 % | 749.094 K |
Tax assets | 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 -100.00 % | 3.000 |
Account payables | 2.486 M 50.30 % | 1.654 M 177.06 % | 596.910 K -21.43 % | 759.707 K 28.45 % | 591.461 K -21.58 % | 754.250 K 92.45 % | 391.915 K -19.92 % | 489.380 K |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 191.481 K 234.11 % | 57.311 K -30.12 % | 82.018 K 57.62 % | 52.036 K |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 |
Minority interest | 1.514 M 0.00 % | 1.514 M 1 495.92 % | 94.860 K 0.00 % | 94.860 K | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.247 K | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 9.027 M | 0.000 -100.00 % | 7.411 M 0.00 % | 7.411 M 0.26 % | 7.391 M | 0.000 | 0.000 -100.00 % | 1.795 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K -94.57 % | 18.400 K 6.67 % | 17.250 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -18.400 K -6.67 % | -17.250 K |
Total assets | 38.562 M 15.98 % | 33.248 M 24.76 % | 26.650 M 44.52 % | 18.441 M 56.43 % | 11.788 M 23.83 % | 9.520 M -1.02 % | 9.618 M -1.84 % | 9.798 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|---|
Deferred income tax | 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 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 791.709 K 321.73 % | -357.063 K -13 423.25 % | 2.680 K 100.20 % | -1.344 M -1 768.85 % | -71.932 K | 0.000 | 0.000 | 0.000 |
Accounts receivables | 183.779 K 114.30 % | -1.285 M -107.92 % | -618.252 K 24.64 % | -820.416 K -1 028.74 % | -72.684 K | 0.000 | 0.000 | 0.000 |
Inventory | -4.471 K -209.50 % | 4.083 K 105.62 % | -72.614 K -4 385.11 % | -1.619 K -315.29 % | 752.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.426 K | 0.000 | 0.000 | 0.000 |
Other working capital | 612.401 K -33.75 % | 924.346 K 33.28 % | 693.546 K 232.80 % | -522.267 K -11 699.98 % | -4.426 K | 0.000 | 0.000 | 0.000 |
Other non cash items | 681.209 K 12.36 % | 606.274 K -27.83 % | 840.034 K 80.91 % | 464.332 K 78.07 % | 260.755 K -78.55 % | 1.215 M -16.80 % | 1.461 M 16.59 % | 1.253 M |
Net cash provided by operating activities | 7.464 M 18.63 % | 6.292 M -18.30 % | 7.701 M 69.27 % | 4.549 M 499.40 % | 759.000 K -52.73 % | 1.606 M 0.61 % | 1.596 M 247.14 % | 459.781 K |
Investments in property plant and equipment | -4.969 M 24.79 % | -6.608 M -388.84 % | -1.352 M 78.80 % | -6.376 M -261.95 % | -1.761 M | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 -100.00 % | 41.840 K | 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 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 9.339 K 100.29 % | -3.181 M | 0.000 | 0.000 100.00 % | -64.508 K | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -4.960 M 49.33 % | -9.788 M -647.28 % | -1.310 M 79.46 % | -6.376 M -249.16 % | -1.826 M | 0.000 | 0.000 | 0.000 |
Debt repayment | 254.814 K 3 517.11 % | -7.457 K -100.37 % | 2.042 M -2.71 % | 2.099 M -24.85 % | 2.793 M | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -28.867 K | 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 |
Other financing activites | -385.092 K -134.93 % | 1.102 M | 0.000 100.00 % | -702.895 K -165.81 % | -264.439 K | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | -159.145 K -114.53 % | 1.095 M -46.39 % | 2.042 M 46.27 % | 1.396 M -44.79 % | 2.529 M | 0.000 | 0.000 | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 -100.00 % | 7.893 K 30.79 % | 6.035 K -99.51 % | 1.232 M | 0.000 | 0.000 | 0.000 |
Net change in cash | 2.345 M 197.66 % | -2.401 M -128.45 % | 8.441 M 4 333.86 % | -199.377 K -107.40 % | 2.694 M 1 327.60 % | -219.427 K -121.17 % | 1.036 M 125.41 % | 459.781 K |
Cash at beginning of period | 8.520 M -21.99 % | 10.922 M 339.63 % | 2.484 M -7.43 % | 2.684 M 117.60 % | 1.233 M -15.10 % | 1.453 M 248.95 % | 416.310 K 1 057.67 % | -43.471 K |
Cash at end of period | 10.866 M 27.52 % | 8.520 M -22.01 % | 10.926 M 339.79 % | 2.484 M -7.43 % | 2.684 M 117.60 % | 1.233 M -15.10 % | 1.453 M 248.95 % | 416.310 K |
Operating cash flow | 7.464 M 18.63 % | 6.292 M -18.30 % | 7.701 M 69.27 % | 4.549 M 499.40 % | 759.000 K -52.73 % | 1.606 M 0.61 % | 1.596 M 247.14 % | 459.781 K |
Capital expenditure | -4.982 M 49.19 % | -9.805 M -625.38 % | -1.352 M 78.80 % | -6.376 M -261.95 % | -1.761 M | 0.000 | 0.000 | 0.000 |
Free CashFlow | 2.482 M 170.65 % | -3.513 M -155.33 % | 6.349 M 447.68 % | -1.826 M -82.17 % | -1.002 M -162.43 % | 1.606 M 0.61 % | 1.596 M 247.14 % | 459.781 K |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2017-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 23.005 M 21.96 % | 18.863 M 1.46 % | 18.591 M -19.83 % | 23.190 M 65.84 % | 13.983 M -9.94 % | 15.526 M 16.91 % | 13.280 M -13.00 % | 15.265 M 86.84 % | 8.170 M 26.90 % | 6.438 M 40.65 % | 4.578 M 2.16 % | 4.481 M 21.04 % | 3.702 M -12.53 % | 4.232 M 27.20 % | 3.327 M 79.21 % | 1.857 M -43.19 % | 3.268 M 100.00 % | 1.634 M |
Net income | 3.313 M 158.16 % | 1.283 M -29.80 % | 1.828 M -25.27 % | 2.446 M 157.53 % | 949.991 K -58.56 % | 2.293 M 19.99 % | 1.911 M -20.12 % | 2.392 M 54.12 % | 1.552 M 3 278.74 % | -48.826 K 92.44 % | -645.590 K -108.53 % | -309.587 K 39.94 % | -515.451 K -66.81 % | -309.012 K 73.17 % | -1.152 M -215.39 % | -365.206 K 41.71 % | -626.500 K -100.00 % | -313.250 K |
Income before tax | 4.913 M 130.95 % | 2.127 M 5.73 % | 2.012 M -32.15 % | 2.965 M 83.02 % | 1.620 M -42.32 % | 2.809 M 0.39 % | 2.798 M 2.38 % | 2.733 M 73.74 % | 1.573 M 3 509.99 % | -46.124 K 92.85 % | -644.891 K -108.31 % | -309.587 K 39.94 % | -515.451 K -66.81 % | -309.012 K 73.17 % | -1.152 M -215.53 % | -365.038 K 41.73 % | -626.434 K -100.00 % | -313.217 K |
Income before tax ratio | 0.21 89.37 % | 0.11 4.21 % | 0.11 -15.37 % | 0.13 10.36 % | 0.12 -35.95 % | 0.18 -14.13 % | 0.21 17.68 % | 0.18 -7.01 % | 0.19 2 787.15 % | -0.01 94.91 % | -0.14 -103.90 % | -0.07 50.38 % | -0.14 -90.71 % | -0.07 78.91 % | -0.35 -76.07 % | -0.20 -2.57 % | -0.19 0.00 % | -0.19 |
EBITDA | 6.244 M 78.97 % | 3.489 M -0.90 % | 3.521 M -26.52 % | 4.791 M 66.29 % | 2.881 M -36.28 % | 4.522 M 9.45 % | 4.131 M 10.56 % | 3.737 M 64.01 % | 2.278 M 176.58 % | 823.752 K 5 508.33 % | 14.688 K -93.68 % | 232.255 K 676.31 % | 29.918 K -91.09 % | 335.644 K 172.20 % | -464.890 K -1 346.32 % | -32.143 K 86.75 % | -242.666 K -100.00 % | -121.333 K |
Net income ratio | 0.14 111.68 % | 0.07 -30.82 % | 0.10 -6.78 % | 0.11 55.29 % | 0.07 -53.99 % | 0.15 2.63 % | 0.14 -8.18 % | 0.16 -17.51 % | 0.19 2 604.92 % | -0.01 94.62 % | -0.14 -104.12 % | -0.07 50.38 % | -0.14 -90.71 % | -0.07 78.91 % | -0.35 -75.99 % | -0.20 -2.60 % | -0.19 0.00 % | -0.19 |
Ratio EBITDA | 0.27 46.75 % | 0.18 -2.32 % | 0.19 -8.34 % | 0.21 0.27 % | 0.21 -29.25 % | 0.29 -6.38 % | 0.31 27.08 % | 0.24 -12.22 % | 0.28 117.95 % | 0.13 3 887.50 % | 0.00 -93.81 % | 0.05 541.38 % | 0.01 -89.81 % | 0.08 156.76 % | -0.14 -707.06 % | -0.02 76.69 % | -0.07 0.00 % | -0.07 |
Gross profit ratio | 0.47 8.35 % | 0.43 -4.26 % | 0.45 23.12 % | 0.37 2.54 % | 0.36 6.45 % | 0.34 -19.42 % | 0.42 27.98 % | 0.33 -20.59 % | 0.41 51.97 % | 0.27 17.80 % | 0.23 -32.48 % | 0.34 130.48 % | 0.15 -58.32 % | 0.36 55.05 % | 0.23 -70.99 % | 0.79 6.07 % | 0.74 0.00 % | 0.74 |
Weighted average shs out dil | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 16.05 % | 252.637 K -16.53 % | 302.684 K 19.83 % | 252.590 K -13.85 % | 293.192 K 5.60 % | 277.637 K 0.00 % | 277.637 K |
Weighted average shs out | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 16.05 % | 252.637 K -16.53 % | 302.684 K 19.83 % | 252.590 K -13.85 % | 293.192 K 5.60 % | 277.637 K 0.00 % | 277.637 K |
EPS diluted | 11.30 157.99 % | 4.38 -29.81 % | 6.24 -25.18 % | 8.34 157.41 % | 3.24 -58.57 % | 7.82 19.94 % | 6.52 -20.10 % | 8.16 54.25 % | 5.29 3 211.76 % | -0.17 92.27 % | -2.20 -107.55 % | -1.06 48.04 % | -2.04 -100.00 % | -1.02 77.63 % | -4.56 -264.80 % | -1.25 44.69 % | -2.26 -100.00 % | -1.13 |
Earnings per share | 11.30 157.99 % | 4.38 -29.81 % | 6.24 -25.18 % | 8.34 157.41 % | 3.24 -58.57 % | 7.82 19.94 % | 6.52 -20.10 % | 8.16 54.25 % | 5.29 3 211.76 % | -0.17 92.27 % | -2.20 -107.55 % | -1.06 48.04 % | -2.04 -100.00 % | -1.02 77.63 % | -4.56 -264.80 % | -1.25 44.69 % | -2.26 -100.00 % | -1.13 |
Gross profit | 10.838 M 32.14 % | 8.202 M -2.86 % | 8.444 M -1.29 % | 8.555 M 70.06 % | 5.031 M -4.13 % | 5.247 M -5.79 % | 5.569 M 11.34 % | 5.002 M 48.38 % | 3.371 M 92.85 % | 1.748 M 65.68 % | 1.055 M -31.02 % | 1.530 M 178.96 % | 548.323 K -63.54 % | 1.504 M 97.22 % | 762.564 K -48.01 % | 1.467 M -39.73 % | 2.434 M 100.00 % | 1.217 M |
Income tax expense | 962.315 K 65.26 % | 582.317 K 78.17 % | 326.833 K -17.65 % | 396.861 K 41.94 % | 279.596 K -9.00 % | 307.241 K -29.44 % | 435.452 K 147.09 % | 176.235 K 748.38 % | 20.773 K 669.09 % | 2.701 K 286.41 % | 699.000 35 050.00 % | -2.000 -200.00 % | 2.000 -100.00 % | 755.780 K -10.06 % | 840.312 K 499 646.95 % | 168.148 153.33 % | 66.375 100.00 % | 33.188 |
Cost of revenue | 12.167 M 14.12 % | 10.661 M 5.06 % | 10.147 M -30.66 % | 14.635 M 63.47 % | 8.953 M -12.91 % | 10.279 M 33.31 % | 7.711 M -24.87 % | 10.263 M 113.86 % | 4.799 M 2.32 % | 4.690 M 33.15 % | 3.522 M 19.36 % | 2.951 M -6.42 % | 3.154 M 15.58 % | 2.728 M 6.38 % | 2.565 M 557.69 % | 389.972 K -53.26 % | 834.256 K 100.00 % | 417.128 K |
General and administrative expenses | 2.171 M -1.46 % | 2.203 M 5.64 % | 2.086 M -52.47 % | 4.388 M 96.97 % | 2.228 M 0.65 % | 2.213 M 15.45 % | 1.917 M -31.82 % | 2.812 M 98.71 % | 1.415 M 38.45 % | 1.022 M | 0.000 | 0.000 | 0.000 -100.00 % | 574.026 K | 0.000 -100.00 % | 12.868 K -17.82 % | 15.658 K 100.00 % | 7.829 K |
Selling and marketing expenses | 1.797 M 15.76 % | 1.552 M 6.39 % | 1.459 M -6.39 % | 1.558 M 33.36 % | 1.169 M 2.30 % | 1.142 M 44.78 % | 788.987 K -21.22 % | 1.002 M 141.82 % | 414.167 K -43.69 % | 735.572 K | 0.000 | 0.000 | 0.000 -100.00 % | 259.764 K 0.00 % | 259.762 K 88.72 % | 137.645 K -36.55 % | 216.940 K 100.00 % | 108.470 K |
Other expenses | 1.960 M -17.45 % | 2.375 M -11.49 % | 2.683 M 535.49 % | -616.130 K -469.18 % | 166.890 K -85.22 % | 1.129 M 891.62 % | 113.900 K -93.16 % | 1.666 M 1 153.01 % | 132.960 K 44.47 % | 92.030 K 23.25 % | 74.670 K 126.60 % | -280.700 K -166.87 % | 419.740 K | 0.000 | 0.000 -100.00 % | 24.232 K -84.47 % | 156.024 K 100.00 % | 78.012 K |
Operating expenses | 5.928 M -3.29 % | 6.130 M -1.57 % | 6.227 M 16.84 % | 5.330 M 65.05 % | 3.229 M 45.07 % | 2.226 M -14.12 % | 2.592 M 20.71 % | 2.147 M 26.59 % | 1.696 M 1.84 % | 1.666 M 6.47 % | 1.564 M -8.24 % | 1.705 M 86.58 % | 913.775 K 159.10 % | -1.546 M 6.16 % | -1.648 M -1 042.86 % | 174.746 K -55.03 % | 388.624 K 100.00 % | 194.312 K |
Cost and expenses | 18.095 M 7.77 % | 16.791 M 2.54 % | 16.375 M -17.98 % | 19.965 M 63.89 % | 12.182 M -2.59 % | 12.505 M 21.37 % | 10.303 M -16.98 % | 12.410 M 91.07 % | 6.495 M 2.19 % | 6.356 M 24.95 % | 5.087 M 9.25 % | 4.656 M 14.47 % | 4.067 M 244.06 % | 1.182 M 28.89 % | 917.216 K -56.08 % | 2.088 M -42.41 % | 3.626 M 100.00 % | 1.813 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 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 3.967 M 5.66 % | 3.755 M 5.95 % | 3.544 M -40.39 % | 5.946 M 75.08 % | 3.396 M 1.21 % | 3.356 M 24.00 % | 2.706 M -29.04 % | 3.813 M 108.47 % | 1.829 M 4.07 % | 1.758 M 7.24 % | 1.639 M 15.09 % | 1.424 M 6.80 % | 1.334 M 59.93 % | 833.790 K 220.98 % | 259.762 K 72.58 % | 150.513 K -35.29 % | 232.598 K 100.00 % | 116.299 K |
Interest income | 2.527 K | 0.000 | 0.000 | 0.000 -100.00 % | 181.070 K -14.70 % | 212.262 K 18.35 % | 179.352 K 46.93 % | 122.064 K 19.48 % | 102.163 K -20.54 % | 128.566 K -5.19 % | 135.597 K 0.97 % | 134.299 K -10.47 % | 149.998 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 0.000 100.00 % | -54.898 K -126.81 % | 204.790 K -21.08 % | 259.494 K 43.31 % | 181.070 K -14.70 % | 212.262 K 18.35 % | 179.352 K 46.93 % | 122.064 K 19.48 % | 102.163 K -20.54 % | 128.566 K -5.19 % | 135.597 K 0.97 % | 134.299 K -10.47 % | 149.998 K -71.89 % | 533.534 K 0.00 % | 533.532 K 300.00 % | 133.383 K -50.38 % | 268.822 K 100.00 % | 134.411 K |
Depreciation and amortization | 1.334 M -5.81 % | 1.416 M 8.57 % | 1.304 M -16.72 % | 1.566 M 45.04 % | 1.080 M -28.03 % | 1.501 M 30.03 % | 1.154 M 30.86 % | 881.928 K 46.17 % | 603.378 K -18.53 % | 740.610 K 41.34 % | 523.983 K 28.57 % | 407.542 K 3.08 % | 395.371 K 204.63 % | -377.890 K 10.06 % | -420.156 K -310.59 % | 199.511 K 73.57 % | 114.944 K 100.00 % | 57.472 K |
Operating income | 4.910 M 136.95 % | 2.072 M -6.51 % | 2.217 M -31.26 % | 3.225 M 79.03 % | 1.801 M -40.38 % | 3.021 M 1.48 % | 2.977 M 4.29 % | 2.855 M 70.43 % | 1.675 M 1 931.76 % | 82.440 K 116.19 % | -509.290 K -190.54 % | -175.290 K 52.03 % | -365.450 K -765.05 % | -42.246 K 95.23 % | -885.046 K -282.05 % | -231.655 K 35.22 % | -357.611 K -100.00 % | -178.806 K |
Operating income ratio | 0.21 94.29 % | 0.11 -7.86 % | 0.12 -14.26 % | 0.14 7.95 % | 0.13 -33.80 % | 0.19 -13.20 % | 0.22 19.87 % | 0.19 -8.78 % | 0.21 1 501.07 % | 0.01 111.51 % | -0.11 -184.39 % | -0.04 60.37 % | -0.10 -889.00 % | -0.01 96.25 % | -0.27 -113.19 % | -0.12 -14.02 % | -0.11 0.00 % | -0.11 |
Total other income expenses net | 2.528 K -95.40 % | 54.899 K 126.81 % | -204.791 K 21.08 % | -259.495 K -43.31 % | -181.069 K 14.70 % | -212.262 K -18.35 % | -179.353 K -46.93 % | -122.065 K -19.48 % | -102.163 K 20.54 % | -128.567 K 5.18 % | -135.597 K -0.97 % | -134.299 K 10.47 % | -150.000 K 33.59 % | -225.866 K 15.33 % | -266.766 K -100.00 % | -133.383 K 50.38 % | -268.823 K -100.00 % | -134.411 K |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2017-01-31 |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2017-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 1.190 M 394.23 % | -404.278 K -148.19 % | 838.889 K -46.61 % | 1.571 M -12.63 % | 1.798 M 195.24 % | -1.888 M 31.68 % | -2.764 M -249.42 % | 1.850 M 118.43 % | 846.816 K -27.39 % | 1.166 M 62.29 % | 718.678 K -82.25 % | 4.049 M 1 231.05 % | -358.010 K 75.36 % | -1.453 M -249.03 % | -416.220 K |
Total 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 |
Total debt | 12.294 M 17.33 % | 10.478 M 20.85 % | 8.671 M -14.07 % | 10.090 M 25.34 % | 8.050 M -10.93 % | 9.038 M -8.25 % | 9.850 M 127.27 % | 4.334 M 12.57 % | 3.850 M 0.00 % | 3.850 M 0.00 % | 3.850 M -27.12 % | 5.283 M 105 651 120.00 % | 5.000 | 0.000 -100.00 % | 90.190 |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 7.536 M 0.08 % | 7.530 M 0.00 % | 7.530 M 72.65 % | 4.361 M 386.87 % | 895.764 K 34.84 % | 664.299 K -91.04 % | 7.411 M 0.26 % | 7.391 M 0.00 % | 7.391 M 0.00 % | 7.391 M 0.00 % | 7.391 M 19.08 % | 6.207 M 4.68 % | 5.929 M 230.25 % | 1.795 M |
Retained earnings | 12.068 M 33.95 % | 9.010 M 0.21 % | 8.991 M 23.06 % | 7.306 M 67.52 % | 4.361 M 74.36 % | 2.501 M 1 099.36 % | 208.546 K 114.00 % | -1.489 M 56.87 % | -3.453 M 31.01 % | -5.005 M -0.99 % | -4.957 M -14.98 % | -4.311 M -7.74 % | -4.001 M -14.79 % | -3.486 M -72.14 % | -2.025 M |
Common stock | 293.192 K 0.00 % | 293.192 K -83.78 % | 1.807 M 516.35 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K -24.45 % | 388.052 K 0.00 % | 388.052 K 32.35 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 0.00 % | 293.192 K 5.60 % | 277.637 K 0.00 % | 277.637 K 20.89 % | 229.670 K |
Total equity | 23.564 M 18.75 % | 19.844 M 8.27 % | 18.328 M 10.12 % | 16.643 M 32.71 % | 12.541 M 12.02 % | 11.196 M 29.11 % | 8.672 M 37.44 % | 6.309 M 49.11 % | 4.231 M 57.93 % | 2.679 M -1.79 % | 2.728 M -19.14 % | 3.374 M 52.96 % | 2.206 M 168.75 % | -3.208 M -78.69 % | -1.795 M |
Other non current liabilities | 1.491 M -25.11 % | 1.991 M -3.08 % | 2.055 M -3.29 % | 2.124 M 2.90 % | 2.065 M -35.17 % | 3.184 M -46.03 % | 5.901 M 0.96 % | 5.844 M 64.48 % | 3.553 M -15.94 % | 4.227 M -19.56 % | 5.255 M 524 850.25 % | 1.001 K -99.98 % | 6.038 M 604 259.26 % | 999.000 | 0.000 |
Long term debt | 12.294 M 17.33 % | 10.478 M 20.85 % | 8.671 M -14.07 % | 10.090 M 25.34 % | 8.050 M -10.93 % | 9.038 M -8.25 % | 9.850 M 127.27 % | 4.334 M 12.57 % | 3.850 M 0.00 % | 3.850 M 0.00 % | 3.850 M -27.12 % | 5.283 M | 0.000 -100.00 % | 6.332 M | 0.000 |
Total non current liabilities | 13.786 M 10.56 % | 12.469 M 16.26 % | 10.725 M -12.19 % | 12.215 M 20.76 % | 10.115 M -17.24 % | 12.222 M -22.40 % | 15.751 M 54.75 % | 10.178 M 37.49 % | 7.403 M -8.34 % | 8.077 M -11.29 % | 9.105 M 72.32 % | 5.284 M -12.49 % | 6.038 M 3.77 % | 5.818 M 33 629.86 % | 17.250 K |
Other current liabilities | 4.482 M 19.09 % | 3.764 M 47.84 % | 2.546 M -5.58 % | 2.696 M 42.17 % | 1.896 M -28.02 % | 2.635 M 214.07 % | 838.922 K -28.04 % | 1.166 M 180.82 % | 415.127 K 126.54 % | 183.250 K 1 483.97 % | 11.569 K 186.88 % | -13.316 K -100.22 % | 6.053 M 6 672.67 % | 89.374 K -96.01 % | 2.239 M |
Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 41.036 K -62.06 % | 108.171 K | 0.000 -100.00 % | 1.814 M 6 490.13 % | 27.533 K | 0.000 -100.00 % | 65.576 K | 0.000 -100.00 % | 6.860 K -83.14 % | 40.684 K | 0.000 100.00 % | -90.190 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 134.000 3 250.00 % | 4.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 -100.00 % | 52.064 K 1 041 180.00 % | 5.000 | 0.000 -100.00 % | 90.190 |
Total current liabilities | 6.374 M 2.00 % | 6.249 M 43.56 % | 4.353 M -0.86 % | 4.391 M 12.38 % | 3.907 M 20.90 % | 3.232 M -18.88 % | 3.984 M 103.99 % | 1.953 M 79.53 % | 1.088 M 5.43 % | 1.032 M 60.32 % | 643.573 K -25.38 % | 862.416 K -87.10 % | 6.687 M 1 087.07 % | 563.307 K -79.74 % | 2.780 M |
Total liabilities | 20.160 M 7.70 % | 18.719 M 24.14 % | 15.078 M -9.20 % | 16.606 M 18.43 % | 14.022 M -9.27 % | 15.454 M -21.69 % | 19.734 M 62.68 % | 12.131 M 42.87 % | 8.491 M -6.78 % | 9.109 M -6.56 % | 9.748 M 58.61 % | 6.146 M -8.09 % | 6.687 M 1 087.07 % | 563.307 K -79.74 % | 2.780 M |
Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.059 M -7.66 % | -8.415 M 6.75 % | -9.023 M 6.32 % | -9.632 M -138.80 % | -4.034 M 7.15 % | -4.344 M 6.87 % | -4.665 M 6.42 % | -4.985 M 6.04 % | -5.305 M 23.79 % | -6.961 M 10.91 % | -7.813 M |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 462.580 K -1.70 % | 470.578 K -1.59 % | 478.166 K -4.07 % | 498.438 K -94.55 % | 9.142 M 7.50 % | 8.504 M -6.82 % | 9.127 M -6.08 % | 9.717 M 135.76 % | 4.122 M -6.61 % | 4.413 M -6.96 % | 4.744 M -4.89 % | 4.988 M -6.05 % | 5.309 M 153 513.40 % | 3.456 K -88.69 % | 30.559 K |
GoodWill | 7.534 M -9.06 % | 8.285 M -8.84 % | 9.088 M -7.13 % | 9.785 M 8.01 % | 9.059 M 7.66 % | 8.415 M -6.75 % | 9.023 M -6.32 % | 9.632 M 138.80 % | 4.034 M -7.15 % | 4.344 M -6.87 % | 4.665 M -6.42 % | 4.985 M -6.04 % | 5.305 M -5.69 % | 5.625 M -10.22 % | 6.266 M |
Goodwill and intangible assets | 7.997 M -8.66 % | 8.755 M -8.48 % | 9.566 M -6.98 % | 10.284 M -43.50 % | 18.202 M 7.58 % | 16.919 M -6.78 % | 18.150 M -6.20 % | 19.349 M 137.26 % | 8.155 M -6.88 % | 8.758 M -6.91 % | 9.408 M -5.66 % | 9.972 M -6.04 % | 10.614 M 88.57 % | 5.629 M -10.60 % | 6.296 M |
Property plant equipment net | 15.028 M 29.83 % | 11.576 M 36.37 % | 8.488 M 7.08 % | 7.927 M 20.54 % | 6.576 M 157.10 % | 2.558 M -12.81 % | 2.934 M 8.85 % | 2.695 M -8.50 % | 2.946 M -3.75 % | 3.060 M -3.42 % | 3.169 M 64.70 % | 1.924 M 41.78 % | 1.357 M 1.86 % | 1.332 M -12.16 % | 1.517 M |
Total non current assets | 23.025 M 13.25 % | 20.331 M 12.61 % | 18.054 M -0.86 % | 18.211 M 15.86 % | 15.719 M 42.10 % | 11.062 M -8.28 % | 12.060 M -2.84 % | 12.413 M 75.63 % | 7.067 M -5.44 % | 7.474 M -5.54 % | 7.912 M 14.48 % | 6.912 M 3.69 % | 6.666 M -4.24 % | 6.961 M -10.91 % | 7.813 M |
Other current assets | 2.240 M 27.14 % | 1.762 M -14.69 % | 2.065 M 8.76 % | 1.899 M 22.84 % | 1.546 M 1.65 % | 1.521 M 24.92 % | 1.217 M 36.86 % | 889.426 K 78.40 % | 498.547 K 52.36 % | 327.224 K 193.85 % | 111.356 K -44.56 % | 200.842 K -39.84 % | 333.864 K 129.34 % | 145.577 K -82.10 % | 813.334 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 |
cash and cash equivalents | 11.105 M 2.04 % | 10.882 M 38.95 % | 7.832 M -8.07 % | 8.519 M 36.26 % | 6.252 M -42.78 % | 10.926 M -13.38 % | 12.614 M 407.73 % | 2.484 M -17.28 % | 3.003 M 11.90 % | 2.684 M -14.30 % | 3.131 M 153.90 % | 1.233 M 244.48 % | 358.015 K -75.36 % | 1.453 M 248.95 % | 416.310 K |
Cash and short term investments | 11.105 M 2.04 % | 10.882 M 38.95 % | 7.832 M -8.07 % | 8.519 M 36.26 % | 6.252 M -42.78 % | 10.926 M -13.38 % | 12.614 M 407.73 % | 2.484 M -17.28 % | 3.003 M 11.90 % | 2.684 M -14.30 % | 3.131 M 153.90 % | 1.233 M 244.48 % | 358.015 K -75.36 % | 1.453 M 248.95 % | 416.310 K |
Total current assets | 20.699 M 13.53 % | 18.231 M 18.76 % | 15.352 M 2.09 % | 15.037 M 38.67 % | 10.844 M -30.43 % | 15.588 M -4.64 % | 16.346 M 171.16 % | 6.028 M 6.60 % | 5.655 M 31.07 % | 4.314 M -5.47 % | 4.564 M 74.99 % | 2.608 M 17.14 % | 2.227 M -16.19 % | 2.657 M 33.86 % | 1.985 M |
Inventory | 92.242 K 6.93 % | 86.264 K -4.32 % | 90.156 K 12.52 % | 80.127 K 3.65 % | 77.305 K -8.20 % | 84.210 K 32.19 % | 63.706 K 449.38 % | 11.596 K 16.23 % | 9.977 K 0.00 % | 9.977 K -7.01 % | 10.729 K 0.00 % | 10.729 K 9.50 % | 9.798 K 0.00 % | 9.798 K 65.48 % | 5.921 K |
Net receivables | 7.262 M 32.01 % | 5.501 M 2.54 % | 5.365 M 18.18 % | 4.540 M 52.88 % | 2.969 M -9.79 % | 3.292 M 34.28 % | 2.451 M -7.25 % | 2.643 M 20.28 % | 2.197 M 69.88 % | 1.293 M -1.36 % | 1.311 M 4.89 % | 1.250 M -25.36 % | 1.675 M 58.12 % | 1.059 M 41.41 % | 749.094 K |
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 |
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 -100.00 % | 3.000 |
Account payables | 1.892 M -23.88 % | 2.486 M 37.53 % | 1.807 M 9.29 % | 1.654 M -7.83 % | 1.794 M 200.59 % | 596.910 K -21.23 % | 757.749 K -0.26 % | 759.707 K 34.43 % | 565.144 K -4.45 % | 591.461 K 11.01 % | 532.805 K -29.36 % | 754.250 K 46.59 % | 514.526 K 31.29 % | 391.915 K -19.92 % | 489.380 K |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 108.170 K | 0.000 -100.00 % | 572.789 K | 0.000 -100.00 % | 107.558 K -43.83 % | 191.481 K 93.03 % | 99.199 K 73.09 % | 57.311 K -27.12 % | 78.633 K -4.13 % | 82.018 K 57.62 % | 52.036 K |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.705 K | 0.000 -100.00 % | 113.752 K 11 475.20 % | -1.000 K | 0.000 | 0.000 | 0.000 |
Minority interest | 1.514 M 0.00 % | 1.514 M 0.00 % | 1.514 M 0.00 % | 1.514 M 1 677.26 % | 85.181 K -10.20 % | 94.860 K | 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 | 0.000 100.00 % | -5.247 K | 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 |
Other total stockholders equity | 9.689 M | 0.000 -100.00 % | 7.530 M | 0.000 -100.00 % | 3.440 M -53.58 % | 7.411 M | 0.000 -100.00 % | 7.411 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.795 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.876 K | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 18.400 K 6.67 % | 17.250 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -6.038 M -3.77 % | -5.818 M -33 629.86 % | -17.250 K |
Total assets | 43.724 M 13.39 % | 38.562 M 15.44 % | 33.406 M 0.47 % | 33.248 M 25.17 % | 26.563 M -0.33 % | 26.650 M -6.18 % | 28.406 M 54.04 % | 18.441 M 44.95 % | 12.722 M 7.92 % | 11.788 M -5.52 % | 12.476 M 31.06 % | 9.520 M 7.05 % | 8.892 M -7.54 % | 9.618 M -1.84 % | 9.798 M |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2017-12-31 |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 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 | -2.406 M -233.21 % | 1.806 M 278.04 % | -1.015 M 25.21 % | -1.357 M -235.72 % | 999.501 K 171.26 % | -1.403 M -199.81 % | 1.405 M 348.49 % | -565.532 K 5.17 % | -596.334 K -1 558.05 % | -35.966 K 0.00 % | -35.966 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts receivables | -1.701 M -281.25 % | 938.218 K 224.36 % | -754.439 K 48.23 % | -1.457 M -948.01 % | 171.856 K 130.63 % | -561.028 K -880.41 % | -57.224 K 89.54 % | -546.817 K -99.86 % | -273.599 K -652.85 % | -36.342 K 0.00 % | -36.342 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -5.978 K -253.60 % | 3.892 K 146.54 % | -8.363 K -196.35 % | -2.822 K -140.87 % | 6.905 K 133.68 % | -20.504 K 60.65 % | -52.110 K -3 118.65 % | -1.619 K | 0.000 -100.00 % | 376.000 0.00 % | 376.000 | 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 -100.00 % | 2.213 K 0.00 % | 2.213 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -699.521 K -180.95 % | 864.132 K 443.28 % | -251.730 K -342.97 % | 103.606 K -87.38 % | 820.740 K 199.96 % | -821.089 K -154.21 % | 1.515 M 8 959.59 % | -17.096 K 94.70 % | -322.735 K -14 483.60 % | -2.213 K 0.00 % | -2.213 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | 941.867 K 61.38 % | 583.649 K 444.31 % | -169.514 K -712.03 % | 27.697 K -98.70 % | 2.124 M -40.57 % | 3.574 M 9.44 % | 3.266 M 711.67 % | 402.389 K 286.77 % | 104.039 K -20.20 % | 130.378 K 0.00 % | 130.378 K -68.39 % | 412.519 K 0.00 % | 412.519 K -43.52 % | 730.412 K 0.00 % | 730.412 K 16.59 % | 626.497 K 0.00 % | 626.497 K |
Net cash provided by operating activities | 3.183 M -37.95 % | 5.130 M 163.26 % | 1.949 M -27.39 % | 2.684 M -15.40 % | 3.172 M 33.17 % | 2.382 M -55.21 % | 5.319 M 70.97 % | 3.111 M 87.05 % | 1.663 M 338.24 % | 379.500 K 0.00 % | 379.500 K -52.73 % | 802.913 K 0.00 % | 802.913 K 0.61 % | 798.047 K 0.00 % | 798.047 K 247.14 % | 229.891 K 0.00 % | 229.891 K |
Investments in property plant and equipment | -4.025 M -4.78 % | -3.842 M -240.65 % | -1.128 M 72.31 % | -4.073 M 28.93 % | -5.732 M -934.43 % | -554.096 K 30.53 % | -797.610 K -243.99 % | -231.868 K -37.96 % | -168.063 K 80.92 % | -880.746 K 0.00 % | -880.746 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 -100.00 % | 8.936 K 14.42 % | 7.810 K 106.72 % | 3.778 K -90.07 % | 38.062 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 |
Sales maturities 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 |
Other investing activites | 149.342 K 1 475.01 % | 9.482 K 6 730.77 % | -143.000 | 0.000 100.00 % | -1.271 M -9 793.86 % | 13.116 K -34.90 % | 20.148 K 100.34 % | -5.947 M -20 496.57 % | -28.873 K 10.48 % | -32.254 K 0.00 % | -32.254 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -3.876 M -1.14 % | -3.832 M -239.77 % | -1.128 M 72.25 % | -4.064 M 28.99 % | -5.724 M -940.11 % | -550.318 K 27.55 % | -759.548 K 87.71 % | -6.179 M -3 037.42 % | -196.936 K 78.43 % | -913.000 K 0.00 % | -913.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 1.316 M -24.54 % | 1.744 M 217.11 % | -1.489 M -170.92 % | 2.100 M 199.65 % | -2.107 M | 0.000 -100.00 % | 5.572 M | 0.000 100.00 % | -1.051 M -175.28 % | 1.397 M 0.00 % | 1.397 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 100.00 % | -28.867 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 | 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 |
Other financing activites | -378.728 K | 0.000 | 0.000 -100.00 % | 1.533 M 32 432.99 % | 4.713 K 100.13 % | -3.693 M -1 958.98 % | -179.352 K -107.03 % | 2.550 M 2 595.83 % | -102.163 K 22.65 % | -132.080 K 0.00 % | -132.080 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | 937.493 K -45.35 % | 1.715 M 215.17 % | -1.489 M -140.99 % | 3.633 M 272.79 % | -2.103 M 40.43 % | -3.530 M -163.35 % | 5.572 M 118.54 % | 2.550 M 321.04 % | -1.154 M -191.23 % | 1.265 M 0.00 % | 1.265 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Effect of forex changes on cash | -22.226 K -159.99 % | 37.048 K 297.85 % | -18.725 K -232.61 % | 14.120 K -99.87 % | 10.922 M 200.00 % | -10.922 M -538.93 % | 2.488 M 200.00 % | -2.488 M -192.37 % | 2.694 M 337.40 % | 615.844 K 0.00 % | 615.844 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 11.110 M 264.20 % | 3.051 M 543.92 % | -687.201 K -130.31 % | 2.267 M 148.50 % | -4.674 M -176.87 % | -1.688 M -116.67 % | 10.129 M 2 040.49 % | -522.004 K -261.80 % | 322.627 K -77.76 % | 1.450 M 0.00 % | 1.450 M 761.00 % | -219.427 K 0.00 % | -219.427 K -121.17 % | 1.036 M 0.00 % | 1.036 M 125.41 % | 459.781 K 0.00 % | 459.781 K |
Cash at beginning of period | 0.000 -100.00 % | 7.852 M -7.83 % | 8.519 M 36.26 % | 6.252 M -42.78 % | 10.926 M -13.38 % | 12.614 M 407.73 % | 2.484 M -17.36 % | 3.006 M 12.02 % | 2.684 M 117.60 % | 1.233 M 0.00 % | 1.233 M -15.10 % | 1.453 M 0.00 % | 1.453 M 248.95 % | 416.310 K 0.00 % | 416.310 K 1 057.67 % | -43.471 K 0.00 % | -43.471 K |
Cash at end of period | 11.110 M 2.09 % | 10.882 M 38.59 % | 7.852 M -7.83 % | 8.519 M 36.26 % | 6.252 M -42.78 % | 10.926 M -13.38 % | 12.614 M 407.73 % | 2.484 M -17.36 % | 3.006 M 12.02 % | 2.684 M 0.00 % | 2.684 M 117.60 % | 1.233 M 0.00 % | 1.233 M -15.10 % | 1.453 M 0.00 % | 1.453 M 248.95 % | 416.310 K 0.00 % | 416.310 K |
Operating cash flow | 3.183 M -40.06 % | 5.311 M 146.63 % | 2.153 M -19.77 % | 2.684 M -15.40 % | 3.172 M 33.17 % | 2.382 M -55.21 % | 5.319 M 70.97 % | 3.111 M 87.05 % | 1.663 M 338.24 % | 379.500 K 0.00 % | 379.500 K -52.73 % | 802.913 K 0.00 % | 802.913 K 0.61 % | 798.047 K 0.00 % | 798.047 K 247.14 % | 229.891 K 0.00 % | 229.891 K |
Capital expenditure | -4.025 M -4.78 % | -3.842 M -240.65 % | -1.128 M 72.31 % | -4.073 M 28.93 % | -5.732 M -934.43 % | -554.096 K 30.53 % | -797.610 K -243.99 % | -231.868 K -37.96 % | -168.063 K 80.92 % | -880.746 K 0.00 % | -880.746 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -842.166 K -157.32 % | 1.469 M 43.24 % | 1.026 M 173.83 % | -1.389 M 45.71 % | -2.559 M -239.99 % | 1.828 M -59.56 % | 4.521 M 57.04 % | 2.879 M 92.57 % | 1.495 M 398.27 % | -501.246 K 0.00 % | -501.246 K -162.43 % | 802.913 K 0.00 % | 802.913 K 0.61 % | 798.047 K 0.00 % | 798.047 K 247.14 % | 229.891 K 0.00 % | 229.891 K |
2025 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 |