LTCH

Latch, Inc. LTCH

Finances

2023 2022 2021 2020 2019
Revenue 44.961 M 4.67 % 42.955 M 3.86 % 41.360 M 129.00 % 18.061 M 21.32 % 14.887 M
Net income -107.540 M 33.75 % -162.336 M 2.39 % -166.319 M -152.02 % -65.994 M -31.39 % -50.226 M
Income before tax -107.510 M 33.74 % -162.247 M 2.42 % -166.266 M -151.97 % -65.986 M -31.51 % -50.176 M
Income before tax ratio -2.39 36.69 % -3.78 6.04 % -4.02 -10.03 % -3.65 -8.40 % -3.37
EBITDA -94.519 M 41.52 % -161.628 M -11.22 % -145.329 M -141.53 % -60.169 M -22.84 % -48.980 M
Net income ratio -2.39 36.71 % -3.78 6.02 % -4.02 -10.05 % -3.65 -8.30 % -3.37
Ratio EBITDA -2.10 44.13 % -3.76 -7.09 % -3.51 -5.47 % -3.33 -1.26 % -3.29
Gross profit ratio 0.12 229.79 % -0.09 -41.09 % -0.06 46.31 % -0.12 25.51 % -0.16
Weighted average shs out dil 159.146 M 10.81 % 143.616 M 66.08 % 86.473 M -38.78 % 141.260 M 0.00 % 141.260 M
Weighted average shs out 159.146 M 10.81 % 143.616 M 66.08 % 86.473 M -38.78 % 141.260 M 0.00 % 141.260 M
EPS diluted -0.68 39.82 % -1.13 41.15 % -1.92 -308.51 % -0.47 -30.56 % -0.36
Earnings per share -0.68 39.82 % -1.13 41.15 % -1.92 -308.51 % -0.47 -30.56 % -0.36
Gross profit 5.331 M 235.86 % -3.924 M -46.53 % -2.678 M -22.96 % -2.178 M 9.63 % -2.410 M
Income tax expense 30.000 K -66.29 % 89.000 K 67.92 % 53.000 K 562.50 % 8.000 K -84.00 % 50.000 K
Cost of revenue 39.630 M -15.46 % 46.879 M 6.45 % 44.038 M 117.59 % 20.239 M 17.01 % 17.297 M
General and administrative expenses 55.806 M 4.74 % 53.282 M -13.81 % 61.818 M 212.26 % 19.797 M 30.71 % 15.146 M
Selling and marketing expenses 15.394 M -66.23 % 45.589 M 30.31 % 34.985 M 166.53 % 13.126 M 0.32 % 13.084 M
Other expenses 0.000 -100.00 % 7.514 M 131.99 % 3.239 M 134.37 % 1.382 M 91.15 % 723.000 K
Operating expenses 109.086 M -32.38 % 161.318 M 10.58 % 145.890 M 144.70 % 59.619 M 26.06 % 47.293 M
Cost and expenses 148.716 M -28.57 % 208.197 M 9.62 % 189.928 M 149.43 % 76.145 M 17.89 % 64.590 M
Research and development expenses 30.840 M -43.86 % 54.933 M 19.82 % 45.848 M 81.12 % 25.314 M 38.03 % 18.340 M
Selling general and administrative expenses 78.246 M -20.86 % 98.871 M 2.14 % 96.803 M 194.03 % 32.923 M 16.62 % 28.230 M
Interest income 8.099 M 80.74 % 4.481 M 236.16 % 1.333 M 0.000 -100.00 % 443.000
Interest expense 5.790 M -22.20 % 7.442 M -4.31 % 7.777 M 145.18 % 3.172 M 0.000
Depreciation and amortization 7.201 M 348.94 % 1.604 M -50.48 % 3.239 M 134.37 % 1.382 M 91.15 % 723.000 K
Operating income -103.755 M 37.21 % -165.242 M -11.22 % -148.568 M -155.63 % -58.118 M -16.93 % -49.703 M
Operating income ratio -2.31 40.01 % -3.85 -7.09 % -3.59 -11.63 % -3.22 3.62 % -3.34
Total other income expenses net -3.755 M -225.38 % 2.995 M 116.92 % -17.698 M -124.94 % -7.868 M -1 563.42 % -473.000 K
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt -72.675 M 33.57 % -109.404 M 12.32 % -124.782 M -3 642.71 % -3.334 M 93.85 % -54.218 M
Total investments 84.861 M -32.15 % 125.069 M -52.24 % 261.851 M 138 988.68 % -188.533 K 0.000
Total debt 22.000 M 5 088.68 % 424.000 K -87.53 % 3.400 M -94.06 % 57.195 M 0.000
Accumulated other comprehensive income loss 48.000 K 103.29 % -1.460 M -115.98 % -676.000 K -7 611.11 % 9.000 K 0.000
Retained earnings -601.126 M -21.79 % -493.586 M -50.25 % -328.506 M -102.55 % -162.187 M -68.61 % -96.193 M
Common stock 19.000 K 18.75 % 16.000 K -36.00 % 25.000 K 0.000 0.000
Total equity 169.137 M -29.75 % 240.755 M -36.23 % 377.556 M 344.73 % -154.277 M -357.83 % 59.836 M
Other non current liabilities 2.215 M -92.97 % 31.499 M 221.85 % 9.787 M 831.21 % 1.051 M 0.000
Long term debt 0.000 -100.00 % 146.000 K 0.000 -100.00 % 57.195 M 0.000
Total non current liabilities 30.957 M -2.17 % 31.645 M -6.86 % 33.977 M -85.36 % 232.029 M 0.000
Other current liabilities 57.859 M 53.56 % 37.679 M 49.96 % 25.126 M 334.63 % 5.781 M 48.65 % 3.889 M
Deferred revenue 10.837 M 0.000 -100.00 % 6.016 M 156.66 % 2.344 M 0.000
Short term debt 22.000 M 3 706.23 % 578.000 K -83.00 % 3.400 M 0.000 0.000
Total current liabilities 94.338 M 113.14 % 44.262 M 8.56 % 40.771 M 243.86 % 11.857 M 54.41 % 7.679 M
Total liabilities 125.295 M 65.06 % 75.907 M 1.55 % 74.748 M -69.35 % 243.886 M 3 076.01 % 7.679 M
Other non current assets 16.244 M -2.26 % 16.619 M 1 047.72 % 1.448 M 33.83 % 1.082 M 352.72 % 239.000 K
Long term investments 0.000 -100.00 % 4.836 M -95.30 % 102.878 M 54 667.64 % -188.533 K 0.000
Intangible assets 14.548 M 4.77 % 13.886 M 4.24 % 13.321 M 79.63 % 7.416 M 123.71 % 3.315 M
GoodWill 25.322 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 39.870 M 187.12 % 13.886 M 4.24 % 13.321 M 79.63 % 7.416 M 123.71 % 3.315 M
Property plant equipment net 1.465 M -40.59 % 2.466 M 20.94 % 2.039 M 170.78 % 753.000 K -29.23 % 1.064 M
Total non current assets 57.579 M 52.30 % 37.807 M -68.41 % 119.686 M 1 193.76 % 9.251 M 100.32 % 4.618 M
Other current assets 17.854 M 44.77 % 12.333 M 6.26 % 11.606 M 250.74 % 3.309 M 112.66 % 1.556 M
Short term investments 84.861 M -29.42 % 120.233 M -24.37 % 158.973 M 0.000 0.000
cash and cash equivalents 94.675 M -13.80 % 109.828 M -11.98 % 124.782 M 106.15 % 60.529 M 11.64 % 54.218 M
Cash and short term investments 179.536 M -21.96 % 230.061 M -18.92 % 283.755 M 368.79 % 60.529 M 11.64 % 54.218 M
Total current assets 236.853 M -15.06 % 278.855 M -16.16 % 332.618 M 313.92 % 80.358 M 16.54 % 68.954 M
Inventory 16.559 M -43.74 % 29.435 M 153.42 % 11.615 M 40.06 % 8.293 M 34.78 % 6.153 M
Net receivables 22.904 M 225.99 % 7.026 M -72.60 % 25.642 M 211.68 % 8.227 M 17.08 % 7.027 M
Tax assets 0.000 0.000 0.000 -100.00 % 188.533 K 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 3.642 M -39.35 % 6.005 M -3.60 % 6.229 M 66.91 % 3.732 M -1.53 % 3.790 M
Tax payables 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 28.742 M 0.000 -100.00 % 24.190 M 83.56 % 13.178 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 -100.00 % 424.000 K 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 -100.00 % 160.605 K -99.89 % 150.305 M
Other total stockholders equity 770.196 M 4.68 % 735.785 M 4.11 % 706.713 M 8 844.60 % 7.901 M 38.03 % 5.724 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 160.605 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 294.432 M -7.02 % 316.662 M -29.99 % 452.304 M 404.75 % 89.609 M 21.80 % 73.572 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 -100.00 % 1.701 M 24.16 % 1.370 M
Stock based compensation 0.000 -100.00 % 30.256 K -99.90 % 29.884 M 1 859.61 % 1.525 M -56.85 % 3.534 M
Change in working capital 19.422 M 603.55 % -3.857 M -135.72 % 10.799 M 67.37 % 6.452 M 302.70 % -3.183 M
Accounts receivables 1.952 M -45.26 % 3.566 M 118.47 % -19.307 M -1 423.84 % -1.267 M 80.37 % -6.453 M
Inventory 16.328 M 197.81 % -16.694 M -375.88 % -3.508 M -53.52 % -2.285 M 32.32 % -3.376 M
Accounts payables -2.363 M -367.00 % -506.000 K -120.27 % 2.496 M 4 403.45 % -58.000 K -102.02 % 2.871 M
Other working capital 3.505 M -64.15 % 9.777 M -68.58 % 31.118 M 209.26 % 10.062 M 166.54 % 3.775 M
Other non cash items 15.331 M 111.21 % -136.754 M -926.96 % 16.537 M 1 179.95 % 1.292 M 722.93 % 157.000 K
Net cash provided by operating activities -65.586 M 51.50 % -135.239 M -27.75 % -105.860 M -97.35 % -53.642 M -12.63 % -47.625 M
Investments in property plant and equipment -1.843 M 73.72 % -7.013 M -355.09 % -1.541 M 71.82 % -5.468 M -45.19 % -3.766 M
Acquisitions net 8.085 M 0.000 0.000 0.000 0.000
Purchases of investments -127.179 M 0.000 100.00 % -273.487 M 0.000 0.000
Sales maturities of investments 171.416 M 0.000 -100.00 % 4.644 M 0.000 0.000
Other investing activites 0.000 -100.00 % 133.369 M 1 932.24 % -7.279 M 0.000 0.000
Net cash used for investing activites 50.479 M -60.05 % 126.356 M 145.51 % -277.663 M -4 977.96 % -5.468 M -45.19 % -3.766 M
Debt repayment 0.000 100.00 % -3.369 M -106.43 % -1.632 M -102.97 % 54.882 M 510.14 % 8.995 M
Common stock issued 0.000 -100.00 % 724.000 K -99.84 % 451.192 M 199 542.48 % 226.000 K -25.66 % 304.000 K
Common stock repurchased 0.000 100.00 % -3.394 K 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 100.00 % -2.667 M -100.60 % 446.156 M 4 231.61 % 10.300 M -90.96 % 113.880 M
Net cash used provided by financing activities 0.000 100.00 % -6.039 M -101.35 % 447.782 M 584.60 % 65.408 M -1.03 % 66.087 M
Effect of forex changes on cash -46.000 K -43.75 % -32.000 K -433.33 % -6.000 K -146.15 % 13.000 K 0.000
Net change in cash -15.153 M -1.33 % -14.954 M -123.27 % 64.253 M 918.11 % 6.311 M -57.06 % 14.696 M
Cash at beginning of period 109.828 M 87 915.90 % 124.782 K -99.79 % 60.529 M 11.64 % 54.218 M 37.18 % 39.522 M
Cash at end of period 94.675 M 86 102.97 % 109.828 K -99.91 % 124.782 M 106.15 % 60.529 M 11.64 % 54.218 M
Operating cash flow -65.586 M -48 396.37 % -135.239 K 99.87 % -105.860 M -97.35 % -53.642 M -12.63 % -47.625 M
Capital expenditure -327.000 K -14 504.73 % -2.239 K 99.97 % -8.820 M -61.30 % -5.468 M -45.19 % -3.766 M
Free CashFlow -65.913 M -47 844.40 % -137.478 K 99.88 % -114.680 M -94.01 % -59.110 M -15.02 % -51.391 M
2023 2022 2021 2020 2019
2023-12-31 2023-09-30 2023-06-30 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
Revenue 13.960 M 44.32 % 9.673 M -4.96 % 10.178 M -25.46 % 13.655 M -5.97 % 14.522 M 29.70 % 11.197 M 24.25 % 9.012 M 35.95 % 6.629 M -11.47 % 7.488 M 46.97 % 5.095 M 85.14 % 2.752 M 0.95 % 2.726 M
Net income -16.462 M 39.65 % -27.278 M 11.65 % -30.876 M 30.19 % -44.231 M 17.95 % -53.908 M -57.45 % -34.239 M 14.55 % -40.071 M 10.86 % -44.955 M -134.23 % -19.193 M -20.91 % -15.874 M -5.93 % -14.986 M 5.99 % -15.941 M
Income before tax -16.443 M 39.72 % -27.278 M 11.65 % -30.876 M 30.17 % -44.214 M 18.05 % -53.955 M -58.00 % -34.149 M 14.76 % -40.061 M -5.14 % -38.101 M -98.57 % -19.188 M -20.90 % -15.871 M -5.91 % -14.986 M 5.99 % -15.941 M
Income before tax ratio -1.18 58.23 % -2.82 7.04 % -3.03 6.31 % -3.24 12.85 % -3.72 -21.82 % -3.05 31.39 % -4.45 22.66 % -5.75 -124.30 % -2.56 17.74 % -3.12 42.80 % -5.45 6.88 % -5.85
EBITDA -14.617 M 42.50 % -25.422 M 12.88 % -29.180 M 30.26 % -41.844 M 19.65 % -52.077 M -55.35 % -33.522 M -57.62 % -21.267 M 30.49 % -30.594 M -94.25 % -15.750 M -4.09 % -15.131 M -6.22 % -14.245 M 2.25 % -14.573 M
Net income ratio -1.18 58.18 % -2.82 7.04 % -3.03 6.35 % -3.24 12.74 % -3.71 -21.40 % -3.06 31.23 % -4.45 34.43 % -6.78 -164.58 % -2.56 17.73 % -3.12 42.79 % -5.45 6.88 % -5.85
Ratio EBITDA -1.05 60.16 % -2.63 8.33 % -2.87 6.44 % -3.06 14.55 % -3.59 -19.78 % -2.99 -26.87 % -2.36 48.87 % -4.62 -119.43 % -2.10 29.18 % -2.97 42.63 % -5.18 3.17 % -5.35
Gross profit ratio 0.21 -51.00 % 0.44 102.33 % 0.22 375.39 % 0.05 116.71 % -0.27 -7 037.58 % 0.00 -95.40 % 0.09 21.28 % 0.07 246.53 % -0.05 69.19 % -0.16 11.83 % -0.18 10.00 % -0.20
Weighted average shs out dil 175.462 M 1.43 % 172.990 M 19.63 % 144.610 M 1.86 % 141.970 M 0.92 % 140.675 M 0.00 % 140.675 M -0.21 % 140.968 M -0.21 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M
Weighted average shs out 175.462 M 1.43 % 172.990 M 19.63 % 144.610 M 1.86 % 141.970 M 0.92 % 140.675 M 0.00 % 140.675 M -0.21 % 140.968 M -0.21 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M 0.00 % 141.260 M
EPS diluted -0.09 41.38 % -0.16 23.81 % -0.21 32.26 % -0.31 18.42 % -0.38 -58.33 % -0.24 14.29 % -0.28 12.50 % -0.32 -128.57 % -0.14 -27.27 % -0.11 0.00 % -0.11 0.00 % -0.11
Earnings per share -0.09 41.38 % -0.16 23.81 % -0.21 32.26 % -0.31 18.42 % -0.38 -58.33 % -0.24 14.29 % -0.28 12.50 % -0.32 -128.57 % -0.14 -27.27 % -0.11 0.00 % -0.11 0.00 % -0.11
Gross profit 2.997 M -29.28 % 4.238 M 92.29 % 2.204 M 254.34 % 622.000 K 115.71 % -3.959 M -9 097.73 % 44.000 K -94.29 % 770.000 K 64.88 % 467.000 K 229.72 % -360.000 K 54.72 % -795.000 K -63.24 % -487.000 K 9.14 % -536.000 K
Income tax expense 19.000 K 0.000 0.000 -100.00 % 17.000 K 136.17 % -47.000 K -152.22 % 90.000 K 800.00 % 10.000 K -99.85 % 6.854 M 136 980.00 % 5.000 K 66.67 % 3.000 K 0.000 0.000
Cost of revenue 10.963 M 101.71 % 5.435 M -31.84 % 7.974 M -38.82 % 13.033 M -29.48 % 18.481 M 65.70 % 11.153 M 35.32 % 8.242 M 33.76 % 6.162 M -21.48 % 7.848 M 33.24 % 5.890 M 81.85 % 3.239 M -0.71 % 3.262 M
General and administrative expenses 9.390 M 0.000 0.000 -100.00 % 14.178 M -36.01 % 22.158 M 85.10 % 11.971 M 19.79 % 9.993 M -43.53 % 17.696 M 170.29 % 6.547 M 55.96 % 4.198 M 5.58 % 3.976 M -1.61 % 4.041 M
Selling and marketing expenses 2.641 M 0.000 0.000 -100.00 % 17.296 M 5.57 % 16.383 M 67.22 % 9.797 M 93.81 % 5.055 M 34.80 % 3.750 M 38.38 % 2.710 M -14.27 % 3.161 M 10.41 % 2.863 M -34.81 % 4.392 M
Other expenses 2.189 M 0.000 0.000 -100.00 % 1.506 M 40.49 % 1.072 M 29.94 % 825.000 K 19.74 % 689.000 K 5.51 % 653.000 K 458.12 % 117.000 K 116.67 % 54.000 K 142.86 % -126.000 K 0.000
Operating expenses 20.027 M -27.66 % 27.683 M -17.34 % 33.491 M -34.64 % 51.237 M -10.20 % 57.059 M 65.91 % 34.391 M 51.33 % 22.726 M -28.34 % 31.714 M 104.15 % 15.535 M 5.99 % 14.657 M 4.08 % 14.082 M -8.23 % 15.345 M
Cost and expenses -30.990 M 6.43 % -33.118 M 20.13 % -41.465 M -164.52 % 64.270 M -14.92 % 75.540 M 65.86 % 45.544 M 47.07 % 30.968 M -18.24 % 37.876 M 61.98 % 23.383 M 13.80 % 20.547 M 18.62 % 17.321 M -6.91 % 18.607 M
Research and development expenses 5.807 M -43.27 % 10.236 M 18.01 % 8.674 M -52.49 % 18.257 M 4.65 % 17.446 M 47.87 % 11.798 M 68.81 % 6.989 M -27.31 % 9.615 M 65.69 % 5.803 M -16.83 % 6.977 M 0.68 % 6.930 M 23.66 % 5.604 M
Selling general and administrative expenses 12.031 M -31.04 % 17.447 M -29.70 % 24.817 M -21.15 % 31.474 M -18.34 % 38.541 M 77.05 % 21.768 M 44.66 % 15.048 M -29.83 % 21.446 M 131.67 % 9.257 M 25.79 % 7.359 M 7.60 % 6.839 M -18.90 % 8.433 M
Interest income 689.000 K -14.73 % 808.000 K 48.80 % 543.000 K 0.000 0.000 0.000 0.000 -100.00 % 3.006 K 0.000 0.000 0.000 -100.00 % 60.000 K
Interest expense 0.000 0.000 0.000 -100.00 % 864.000 K 7.20 % 806.000 K 3.33 % 780.000 K -72.85 % 2.873 M -13.41 % 3.318 M 0.000 -100.00 % 458.000 K 57.39 % 291.000 K 0.000
Depreciation and amortization 1.826 M -1.62 % 1.856 M 9.43 % 1.696 M 12.62 % 1.506 M 40.49 % 1.072 M 29.94 % 825.000 K 19.74 % 689.000 K 5.51 % 653.000 K 37.47 % 475.000 K 47.98 % 321.000 K 2.56 % 313.000 K 14.65 % 273.000 K
Operating income -17.030 M 27.36 % -23.445 M 25.06 % -31.287 M 38.19 % -50.615 M 17.05 % -61.018 M -77.65 % -34.347 M -56.44 % -21.956 M 29.73 % -31.247 M -96.58 % -15.895 M -2.87 % -15.452 M -6.06 % -14.569 M 1.87 % -14.846 M
Operating income ratio -1.22 49.67 % -2.42 21.15 % -3.07 17.07 % -3.71 11.78 % -4.20 -36.98 % -3.07 -25.91 % -2.44 48.31 % -4.71 -122.06 % -2.12 30.01 % -3.03 42.71 % -5.29 2.79 % -5.45
Total other income expenses net 587.000 K 115.31 % -3.833 M -1 032.60 % 411.000 K -93.58 % 6.401 M 4 606.62 % 136.000 K -31.31 % 198.000 K 101.09 % -18.105 M -164.15 % -6.854 M -108.14 % -3.293 M -685.92 % -419.000 K 2.10 % -428.000 K 60.91 % -1.095 M
2023-12-31 2023-09-30 2023-06-30 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
2023-12-31 2023-09-30 2023-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-03-31
Net debt -72.675 M -111.89 % -34.298 M 71.38 % -119.850 M -35.49 % -88.459 M 27.12 % -121.382 M 48.98 % -237.906 M 49.60 % -471.999 M -3 005.68 % 16.244 M 587.22 % -3.334 M -106.15 % 54.218 M
Total investments 84.861 M -25.69 % 114.203 M 62.39 % 70.327 M -71.18 % 244.051 M -6.80 % 261.851 M 36.19 % 192.273 M 0.000 -100.00 % 300.005 M 159 226.13 % -188.533 K -100.17 % 108.436 M
Total debt 22.000 M 0.00 % 22.000 M 0.000 -100.00 % 2.500 M -26.47 % 3.400 M 41.67 % 2.400 M 0.000 -100.00 % 62.786 M 9.78 % 57.195 M 0.000
Accumulated other comprehensive income loss 48.000 K 164.86 % -74.000 K 76.28 % -312.000 K 86.39 % -2.292 M -239.05 % -676.000 K -1 085.96 % -57.000 K -1 525.00 % 4.000 K 100.00 % 2.000 K -77.78 % 9.000 K 100.01 % -90.469 M
Retained earnings -601.126 M -2.82 % -584.664 M -4.89 % -557.386 M -49.15 % -373.702 M -13.76 % -328.506 M -19.63 % -274.598 M -14.24 % -240.359 M -20.01 % -200.288 M -23.49 % -162.187 M 0.000
Common stock 19.000 K 0.00 % 19.000 K 18.75 % 16.000 K -50.00 % 32.000 K 28.00 % 25.000 K 19.05 % 21.000 K 40.00 % 15.000 K -99.99 % 250.334 M 0.000 0.000
Total equity 169.137 M -7.63 % 183.109 M -2.08 % 187.001 M -45.38 % 342.343 M -9.33 % 377.556 M -11.21 % 425.232 M -5.98 % 452.260 M 3 229.61 % -14.451 M 90.63 % -154.277 M -357.83 % 59.836 M
Other non current liabilities 2.215 M 7 283.33 % 30.000 K -95.17 % 621.000 K -83.21 % 3.698 M -62.22 % 9.787 M -46.10 % 18.159 M -5.55 % 19.226 M 18.07 % 16.283 M 1 449.29 % 1.051 M 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 62.316 M 8.95 % 57.195 M 0.000
Total non current liabilities 30.957 M 2.68 % 30.150 M -6.81 % 32.354 M 0.53 % 32.182 M -5.28 % 33.977 M -8.11 % 36.977 M 2.41 % 36.106 M -54.06 % 78.599 M -66.13 % 232.029 M 0.000
Other current liabilities 57.859 M 41.50 % 40.889 M -9.53 % 45.194 M 63.62 % 27.622 M 9.93 % 25.126 M 69.93 % 14.786 M 21.48 % 12.172 M 18.16 % 10.301 M 78.19 % 5.781 M 0.000
Deferred revenue 10.837 M -3.34 % 11.212 M 4.93 % 10.685 M 48.18 % 7.211 M 19.86 % 6.016 M 32.48 % 4.541 M 23.20 % 3.686 M 0.000 -100.00 % 2.344 M 0.000
Short term debt 22.000 M 0.00 % 22.000 M 0.000 0.000 -100.00 % 3.400 M 0.000 0.000 -100.00 % 470.000 K 0.000 0.000
Total current liabilities 94.338 M 23.58 % 76.339 M 30.07 % 58.691 M 44.59 % 40.590 M -0.44 % 40.771 M 61.33 % 25.272 M 24.77 % 20.255 M 24.26 % 16.301 M 37.48 % 11.857 M 0.000
Total liabilities 125.295 M 17.66 % 106.489 M 16.96 % 91.045 M 25.11 % 72.772 M -2.64 % 74.748 M 20.08 % 62.249 M 10.45 % 56.361 M -40.61 % 94.900 M -61.09 % 243.886 M 0.000
Other non current assets 16.244 M 20.91 % 13.435 M -9.57 % 14.857 M 407.24 % 2.929 M 27.68 % 2.294 M 57.99 % 1.452 M 28.04 % 1.134 M 1.61 % 1.116 M 3.14 % 1.082 M 102.00 % -54.218 M
Long term investments 0.000 -100.00 % 2.002 M -59.52 % 4.946 M -93.04 % 71.058 M -30.93 % 102.878 M -1.21 % 104.138 M 0.000 0.000 100.00 % -188.533 K 0.000
Intangible assets 14.548 M -7.78 % 15.775 M 32.35 % 11.919 M -17.29 % 14.411 M 15.52 % 12.475 M -4.31 % 13.037 M 28.51 % 10.145 M 20.66 % 8.408 M 13.38 % 7.416 M 0.000
GoodWill 25.322 M 0.00 % 25.322 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 39.870 M -2.99 % 41.097 M 244.80 % 11.919 M -17.29 % 14.411 M 15.52 % 12.475 M -4.31 % 13.037 M 28.51 % 10.145 M 20.66 % 8.408 M 13.38 % 7.416 M 0.000
Property plant equipment net 1.465 M -8.55 % 1.602 M -14.56 % 1.875 M -31.94 % 2.755 M 35.12 % 2.039 M 23.35 % 1.653 M 42.87 % 1.157 M 21.66 % 951.000 K 26.29 % 753.000 K 0.000
Total non current assets 57.579 M -0.96 % 58.136 M 73.04 % 33.597 M -63.14 % 91.153 M -23.84 % 119.686 M -0.49 % 120.280 M 867.19 % 12.436 M 18.72 % 10.475 M 13.23 % 9.251 M 117.06 % -54.218 M
Other current assets 17.854 M -10.45 % 19.938 M 20.87 % 16.496 M 36.93 % 12.047 M -48.10 % 23.212 M 14.50 % 20.272 M 229.41 % 6.154 M 956.20 % 582.655 K -82.39 % 3.309 M 0.000
Short term investments 84.861 M -24.37 % 112.201 M 71.61 % 65.381 M -62.21 % 172.993 M 8.82 % 158.973 M 80.37 % 88.135 M 0.000 -100.00 % 300.005 M 0.000 -100.00 % 108.436 M
cash and cash equivalents 94.675 M 68.17 % 56.298 M -53.03 % 119.850 M 31.76 % 90.959 M -27.11 % 124.782 M -48.07 % 240.306 M -49.09 % 471.999 M 914.14 % 46.542 M -23.11 % 60.529 M 211.64 % -54.218 M
Cash and short term investments 179.536 M 6.55 % 168.499 M -9.03 % 185.231 M -29.82 % 263.952 M -6.98 % 283.755 M -13.61 % 328.441 M -30.41 % 471.999 M 914.14 % 46.542 M -23.11 % 60.529 M 11.64 % 54.218 M
Total current assets 236.853 M 2.33 % 231.462 M -5.31 % 244.449 M -24.54 % 323.962 M -2.60 % 332.618 M -9.42 % 367.201 M -26.00 % 496.185 M 609.10 % 69.974 M -12.92 % 80.358 M 48.21 % 54.218 M
Inventory 16.559 M -25.19 % 22.134 M 1.54 % 21.799 M 14.76 % 18.996 M 63.55 % 11.615 M 16.43 % 9.976 M 11.26 % 8.966 M 15.74 % 7.747 M -6.58 % 8.293 M 0.000
Net receivables 22.904 M 9.64 % 20.891 M -0.15 % 20.923 M -27.77 % 28.967 M 12.97 % 25.642 M 37.51 % 18.648 M 53.57 % 12.143 M 0.000 -100.00 % 8.227 M 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 188.533 K 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 3.642 M 62.73 % 2.238 M -20.41 % 2.812 M -51.16 % 5.757 M -7.58 % 6.229 M 4.78 % 5.945 M 35.21 % 4.397 M 35.71 % 3.240 M -13.19 % 3.732 M 0.000
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 28.742 M -4.58 % 30.120 M -5.08 % 31.733 M 11.41 % 28.484 M 17.75 % 24.190 M 28.55 % 18.818 M 11.48 % 16.880 M 0.000 -100.00 % 13.178 M 0.000
Minority interest 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
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 487.481 M -4.16 % 508.621 M 216.69 % 160.605 M 0.00 % 160.605 M 6.85 % 150.305 M
Other total stockholders equity 770.196 M 0.31 % 767.828 M 3.11 % 744.683 M 3.67 % 718.305 M 1.64 % 706.713 M 0.98 % 699.866 M 1.05 % 692.600 M 407.68 % -225.104 M -238.80 % 162.178 M 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 100.00 % -178.000 K 0.000 0.000 0.000 0.000 -100.00 % 160.605 M 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 294.432 M 1.67 % 289.598 M 4.15 % 278.046 M -33.02 % 415.115 M -8.22 % 452.304 M -7.22 % 487.481 M -4.16 % 508.621 M 532.23 % 80.449 M -10.22 % 89.609 M 0.000
2023-12-31 2023-09-30 2023-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-03-31
2023-12-31 2023-09-30 2023-06-30 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
Deferred income tax 0.000 0.000 0.000 0.000 100.00 % -6.210 M -627.17 % -854.000 K -105.59 % 15.287 M 304.74 % 3.777 M 112.91 % 1.774 M 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 -100.00 % 11.718 M 46.13 % 8.019 M 15.40 % 6.949 M 1 542.79 % 423.000 K -97.08 % 14.493 M 3 644.96 % 387.000 K -10.21 % 431.000 K 122 692.02 % 351.000 -1.40 % 356.000
Change in working capital 21.754 M 333.64 % -9.311 M -277.56 % 5.244 M 173.47 % -7.138 M -191.09 % 7.836 M 319.99 % -3.562 M -198.64 % 3.611 M 23.92 % 2.914 M 18.36 % 2.462 M -43.05 % 4.323 M 312 229.96 % -1.385 K 70.87 % -4.755 K
Accounts receivables 1.051 M -36.11 % 1.645 M -34.20 % 2.500 M 158.95 % -4.241 M 47.85 % -8.133 M -14.58 % -7.098 M -139.15 % -2.968 M -167.87 % -1.108 M -222.09 % -344.000 K -36.51 % -252.000 K -23 629.41 % 1.071 K 161.48 % -1.742 K
Inventory 5.208 M 518.53 % 842.000 K -62.53 % 2.247 M 127.93 % -8.046 M -273.71 % -2.153 M -242.29 % -629.000 K 50.20 % -1.263 M -335.20 % 537.000 K -74.80 % 2.131 M 99.16 % 1.070 M 33 185.96 % -3.234 K -43.61 % -2.252 K
Accounts payables 1.402 M 345.10 % -572.000 K -152.72 % 1.085 M 330.36 % -471.000 K -236.13 % 346.000 K -81.56 % 1.876 M 228.67 % -1.458 M -184.18 % 1.732 M 220.95 % -1.432 M -371.21 % 528.000 K 0.000 0.000
Other working capital 14.093 M 225.54 % -11.226 M -1 809.18 % -588.000 K -110.46 % 5.620 M -68.38 % 17.776 M 676.58 % 2.289 M -75.39 % 9.300 M 430.52 % 1.753 M -16.80 % 2.107 M -29.22 % 2.977 M 382 547.81 % 778.000 202.23 % -761.000
Other non cash items 1.230 M -79.78 % 6.084 M 38.84 % 4.382 M 177.45 % -5.658 M -660.20 % 1.010 M 2 629.73 % 37.000 K -97.62 % 1.556 M -19.54 % 1.934 M -36.17 % 3.030 M 3 382.76 % 87.000 K 4 096.82 % 2.073 K -42.58 % 3.610 K
Net cash provided by operating activities 8.348 M 129.14 % -28.649 M -46.51 % -19.554 M 55.36 % -43.803 M -3.85 % -42.181 M -36.76 % -30.844 M -66.68 % -18.505 M -29.13 % -14.330 M -11.61 % -12.839 M -19.86 % -10.712 M -78 468.29 % -13.634 K 17.15 % -16.457 K
Investments in property plant and equipment -482.000 K -55.48 % -310.000 K 62.65 % -830.000 K 70.41 % -2.805 M -108.24 % -1.347 M 57.40 % -3.162 M -22.80 % -2.575 M -48.33 % -1.736 M -76.60 % -983.000 K 17.05 % -1.185 M -7 899 900.00 % -15.000 85.71 % -105.000
Acquisitions net 0.000 -100.00 % 8.085 M 0.000 -100.00 % 2.069 M 144.55 % -4.644 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -9.640 M 87.36 % -76.250 M -143.91 % -31.262 M -26.99 % -24.617 M 69.36 % -80.352 M 58.40 % -193.135 M 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 40.182 M 19.71 % 33.566 M -38.77 % 54.823 M 38.49 % 39.587 M 752.43 % 4.644 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 100.00 % -2.069 M -123.94 % 8.644 M 104.38 % -197.135 M -8 642 381.37 % -2.281 K -57.75 % -1.446 K 99.83 % -837.000 K 29.19 % -1.182 M -83 968.28 % -1.406 K 20.74 % -1.774 K
Net cash used for investing activites 30.060 M 186.11 % -34.909 M -253.57 % 22.731 M 86.86 % 12.165 M 116.65 % -73.055 M 63.53 % -200.297 M -7 678.52 % -2.575 M -48.33 % -1.736 M -76.60 % -983.000 K 17.05 % -1.185 M -83 291.98 % -1.421 K 24.37 % -1.879 K
Debt repayment 0.000 0.000 0.000 100.00 % -1.064 M 0.000 0.000 0.000 -100.00 % 53.000 K -99.89 % 47.837 M 579.02 % 7.045 M 0.000 0.000
Common stock issued 0.000 0.000 0.000 -100.00 % 180.000 K -17.43 % 218.000 K -2.68 % 224.000 K -71.32 % 781.000 K -61.62 % 2.035 M 1 396.32 % 136.000 K 195.65 % 46.000 K 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Other financing activites 0.000 0.000 0.000 100.00 % -1.113 M -120.40 % -505.000 K 34.92 % -776.000 K -100.17 % 445.752 M 0.000 -100.00 % 136.000 K 0.000 0.000 -100.00 % 10.344 M
Net cash used provided by financing activities 0.000 0.000 0.000 100.00 % -2.177 M -658.54 % -287.000 K 48.01 % -552.000 K -100.12 % 446.533 M 21 285.68 % 2.088 M -95.65 % 47.973 M 576.53 % 7.091 M 0.000 -100.00 % 10.344 K
Effect of forex changes on cash -31.000 K 0.000 0.000 100.00 % -8.000 K -700.00 % -1.000 K 0.000 -100.00 % 4.000 K 144.44 % -9.000 K -160.00 % 15.000 K 400.00 % -5.000 K -166 766.67 % 3.000 0.000
Net change in cash 38.377 M 0.000 0.000 100.00 % -33.823 M 70.72 % -115.524 M 50.14 % -231.693 M -154.46 % 425.457 M 3 141.80 % -13.987 M -140.94 % 34.166 M 810.16 % -4.811 M -31 862.53 % -15.052 K -88.34 % -7.992 K
Cash at beginning of period 56.298 M -53.03 % 119.850 M 2.71 % 116.690 M -6.48 % 124.782 M -48.07 % 240.306 M -49.09 % 471.999 M 914.14 % 46.542 M -23.11 % 60.529 M 129.60 % 26.363 M -15.43 % 31.174 M 67 338.24 % 46.226 K -14.74 % 54.218 K
Cash at end of period 94.675 M 68.17 % 56.298 M -53.03 % 119.850 M 31.76 % 90.959 M -27.11 % 124.782 M -48.07 % 240.306 M -49.09 % 471.999 M 914.14 % 46.542 M -23.11 % 60.529 M 129.60 % 26.363 M 84 467.27 % 31.174 K -32.56 % 46.226 K
Operating cash flow 8.348 M 129.14 % -28.649 M -46.51 % -19.554 M 55.36 % -43.803 M -3.85 % -42.181 M -36.76 % -30.844 M -66.68 % -18.505 M -29.13 % -14.330 M -11.61 % -12.839 M -19.86 % -10.712 M -78 468.29 % -13.634 K 17.15 % -16.457 K
Capital expenditure -191.000 K -260.38 % -53.000 K 27.40 % -73.000 K 97.40 % -2.805 M -108.24 % -1.347 M 57.40 % -3.162 M -22.80 % -2.575 M -48.33 % -1.736 M -76.60 % -983.000 K 17.05 % -1.185 M -7 899 900.00 % -15.000 85.71 % -105.000
Free CashFlow 8.157 M 128.42 % -28.702 M -46.24 % -19.627 M 57.89 % -46.608 M -7.08 % -43.528 M -28.00 % -34.006 M -61.32 % -21.080 M -31.21 % -16.066 M -16.23 % -13.822 M -16.18 % -11.897 M -87 063.89 % -13.649 K 17.59 % -16.562 K
2023 2023 2023 2022 2021 2021 2021 2021 2020 2020 2020 2020