MIMO

Airspan Networks Holdings Inc. MIMO

Trading inactive

Finances

2022 2021 2020 2019
Revenue 167.259 M -5.65 % 177.283 M 2.50 % 172.955 M 4.17 % 166.031 M
Net income -85.382 M -21.06 % -70.526 M -175.03 % -25.643 M 50.67 % -51.981 M
Income before tax -85.579 M -20.17 % -71.216 M -169.50 % -26.425 M 48.70 % -51.507 M
Income before tax ratio -0.51 -27.37 % -0.40 -162.92 % -0.15 50.75 % -0.31
EBITDA -66.369 M -10.03 % -60.321 M -401.88 % -12.019 M 63.62 % -33.034 M
Net income ratio -0.51 -28.32 % -0.40 -168.32 % -0.15 52.64 % -0.31
Ratio EBITDA -0.40 -16.62 % -0.34 -389.63 % -0.07 65.07 % -0.20
Gross profit ratio 0.40 -9.68 % 0.44 -9.55 % 0.49 14.73 % 0.42
Weighted average shs out dil 72.783 M 12.82 % 64.510 M 8.04 % 59.710 M 8 818.15 % 669.534 K
Weighted average shs out 72.783 M 12.82 % 64.510 M 8.04 % 59.710 M 8 818.15 % 669.534 K
EPS diluted -1.17 -7.34 % -1.09 -153.49 % -0.43 99.45 % -77.64
Earnings per share -1.17 -7.34 % -1.09 -153.49 % -0.43 99.45 % -77.64
Gross profit 66.440 M -14.79 % 77.971 M -7.29 % 84.103 M 19.51 % 70.372 M
Income tax expense -197.000 K 71.45 % -690.000 K 11.76 % -782.000 K -264.98 % 474.000 K
Cost of revenue 100.819 M 1.52 % 99.312 M 11.77 % 88.852 M -7.12 % 95.659 M
General and administrative expenses 40.070 M -1.98 % 40.878 M 146.92 % 16.555 M 23.57 % 13.397 M
Selling and marketing expenses 30.587 M -9.61 % 33.839 M 17.75 % 28.738 M -22.57 % 37.114 M
Other expenses 1.136 M -4.62 % 1.191 M -31.28 % 1.733 M 0.000
Operating expenses 133.170 M -4.37 % 139.258 M 39.42 % 99.884 M -13.86 % 115.952 M
Cost and expenses 233.989 M -1.92 % 238.570 M 26.40 % 188.736 M -10.81 % 211.611 M
Research and development expenses 61.377 M -3.11 % 63.350 M 19.85 % 52.858 M -11.82 % 59.941 M
Selling general and administrative expenses 70.657 M -5.43 % 74.717 M 64.96 % 45.293 M -15.43 % 53.558 M
Interest income 20.394 M 59.17 % 12.813 M 99.52 % 6.422 M 8.35 % 5.927 M
Interest expense 20.394 M 59.17 % 12.813 M 99.52 % 6.422 M 0.000
Depreciation and amortization 361.000 K -62.63 % 966.000 K -74.32 % 3.762 M -47.99 % 7.233 M
Operating income -66.730 M -8.88 % -61.287 M -288.36 % -15.781 M 57.91 % -37.492 M
Operating income ratio -0.40 -15.41 % -0.35 -278.88 % -0.09 59.59 % -0.23
Total other income expenses net -17.570 M -76.96 % -9.929 M 6.72 % -10.644 M 24.05 % -14.015 M
2022 2021 2020 2019
2022 2021 2020 2019
Net debt 130.110 M 90.46 % 68.312 M -0.30 % 68.515 M 2 481.47 % -2.877 M
Total investments 0.000 0.000 0.000 0.000
Total debt 137.363 M 4.66 % 131.249 M 51.36 % 86.711 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 100.00 % -7.632 M 0.000
Retained earnings -851.233 M -11.15 % -765.851 M -10.14 % -695.325 M -3.83 % -669.682 M
Common stock 7.000 K 0.00 % 7.000 K 16.67 % 6.000 K 0.000
Total equity -80.799 M -397.16 % -16.252 M 20.38 % -20.413 M 59.95 % -50.971 M
Other non current liabilities 7.223 M -65.48 % 20.924 M 22.03 % 17.147 M 0.000
Long term debt 0.000 -100.00 % 117.210 M 59.09 % 73.677 M 0.000
Total non current liabilities 7.223 M -94.77 % 138.134 M 52.09 % 90.824 M 0.000
Other current liabilities 30.942 M 22.03 % 25.356 M 41.65 % 17.900 M -85.72 % 125.382 M
Deferred revenue 2.892 M -0.34 % 2.902 M -61.41 % 7.521 M 0.000
Short term debt 137.363 M 878.44 % 14.039 M 7.71 % 13.034 M 0.000
Total current liabilities 198.671 M 169.87 % 73.617 M -4.73 % 77.271 M -48.56 % 150.219 M
Total liabilities 205.894 M -2.77 % 211.751 M 25.97 % 168.095 M 4.08 % 161.501 M
Other non current assets 3.407 M -13.57 % 3.942 M 2.74 % 3.837 M 109.95 % -38.552 M
Long term investments 0.000 0.000 0.000 0.000
Intangible assets 5.302 M -17.65 % 6.438 M -15.61 % 7.629 M -18.51 % 9.362 M
GoodWill 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M
Goodwill and intangible assets 18.943 M -5.66 % 20.079 M -5.60 % 21.270 M -7.53 % 23.003 M
Property plant equipment net 13.048 M -8.92 % 14.326 M 12.67 % 12.715 M -18.23 % 15.549 M
Total non current assets 35.398 M -7.69 % 38.347 M 1.39 % 37.822 M -1.89 % 38.552 M
Other current assets 17.323 M -8.91 % 19.018 M 110.75 % 9.024 M 9.77 % 8.221 M
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 7.253 M -88.48 % 62.937 M 245.88 % 18.196 M 532.46 % 2.877 M
Cash and short term investments 7.253 M -88.48 % 62.937 M 245.88 % 18.196 M 532.46 % 2.877 M
Total current assets 89.697 M -42.92 % 157.152 M 43.05 % 109.860 M 60.33 % 68.521 M
Inventory 18.556 M 7.78 % 17.217 M 43.25 % 12.019 M -29.89 % 17.142 M
Net receivables 46.565 M -19.69 % 57.980 M -17.90 % 70.621 M 75.32 % 40.281 M
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 -100.00 % 3.457 M
Account payables 26.173 M -11.90 % 29.709 M -19.38 % 36.849 M 48.36 % 24.837 M
Tax payables 1.301 M -19.24 % 1.611 M -18.10 % 1.967 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 -100.00 % 7.632 M -97.54 % 309.923 M
Other total stockholders equity 770.427 M 2.78 % 749.592 M 11.07 % 674.906 M 118.57 % 308.788 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 -100.00 % 6.900 M
Total assets 125.095 M -36.01 % 195.499 M 32.38 % 147.682 M 33.61 % 110.530 M
2022 2021 2020 2019
2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 -100.00 % 1.862 M
Stock based compensation 21.130 M 99.77 % 10.577 M 300.19 % 2.643 M 40.66 % 1.879 M
Change in working capital 15.608 M 1 308.99 % -1.291 M 36.75 % -2.041 M 45.44 % -3.741 M
Accounts receivables 10.777 M -12.75 % 12.352 M 140.71 % -30.345 M -160.88 % -11.632 M
Inventory -1.339 M 74.24 % -5.198 M -201.46 % 5.123 M -35.08 % 7.891 M
Accounts payables -3.536 M 67.23 % -10.790 M -189.83 % 12.012 M 0.000
Other working capital 9.706 M 313.90 % 2.345 M -79.00 % 11.169 M 0.000
Other non cash items -3.142 M 67.74 % -9.739 M -28 744.12 % 34.000 K -99.79 % 16.518 M
Net cash provided by operating activities -47.164 M 29.27 % -66.685 M -227.42 % -20.367 M 27.85 % -28.230 M
Investments in property plant and equipment -3.096 M 48.68 % -6.033 M -171.02 % -2.226 M 16.72 % -2.673 M
Acquisitions net 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000
Net cash used for investing activites -3.096 M 48.68 % -6.033 M -171.02 % -2.226 M 16.72 % -2.673 M
Debt repayment 0.000 0.000 0.000 0.000
Common stock issued 0.000 -100.00 % 505.000 K -98.32 % 29.987 M 0.000
Common stock repurchased -295.000 K 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites -5.575 M -104.76 % 117.222 M 206.88 % 38.198 M 41.93 % 26.913 M
Net cash used provided by financing activities -5.575 M -104.76 % 117.222 M 206.88 % 38.198 M 41.93 % 26.913 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000
Net change in cash -55.835 M -225.46 % 44.504 M 185.19 % 15.605 M 491.10 % -3.990 M
Cash at beginning of period 63.122 M 239.04 % 18.618 M 517.92 % 3.013 M -56.98 % 7.003 M
Cash at end of period 7.287 M -88.46 % 63.122 M 239.04 % 18.618 M 517.92 % 3.013 M
Operating cash flow -47.164 M 29.27 % -66.685 M -227.42 % -20.367 M 27.85 % -28.230 M
Capital expenditure -3.096 M 48.68 % -6.033 M -171.02 % -2.226 M 16.72 % -2.673 M
Free CashFlow -50.260 M 30.88 % -72.718 M -221.86 % -22.593 M 26.89 % -30.903 M
2022 2021 2020 2019
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 14.259 M -55.61 % 32.123 M 29.67 % 24.773 M -40.53 % 41.656 M 1.37 % 41.094 M -12.46 % 46.945 M 24.97 % 37.564 M -25.43 % 50.376 M 29.42 % 38.923 M -7.43 % 42.048 M -8.46 % 45.935 M -43.67 % 81.546 M 126.28 % 36.038 M
Net income 9.888 M 129.42 % -33.607 M -60.88 % -20.889 M -84.65 % -11.313 M 51.48 % -23.314 M -10.93 % -21.017 M 29.33 % -29.738 M -51.68 % -19.606 M 27.26 % -26.953 M -158.72 % -10.418 M 23.11 % -13.549 M -262.34 % 8.346 M 184.12 % -9.921 M
Income before tax 9.831 M 129.12 % -33.761 M -60.99 % -20.971 M -83.02 % -11.458 M 50.51 % -23.151 M -9.57 % -21.129 M 29.19 % -29.841 M -42.64 % -20.920 M 21.04 % -26.496 M -156.60 % -10.326 M 23.36 % -13.474 M -287.29 % 7.194 M 173.79 % -9.749 M
Income before tax ratio 0.69 165.60 % -1.05 -24.15 % -0.85 -207.76 % -0.28 51.18 % -0.56 -25.17 % -0.45 43.34 % -0.79 -91.29 % -0.42 39.00 % -0.68 -177.20 % -0.25 16.28 % -0.29 -432.49 % 0.09 132.61 % -0.27
EBITDA -10.034 M 41.57 % -17.172 M -8.91 % -15.767 M -107.87 % -7.585 M 54.68 % -16.738 M -0.60 % -16.638 M 31.11 % -24.152 M -47.22 % -16.405 M 25.02 % -21.878 M -127.64 % -9.611 M 3.73 % -9.983 M -175.18 % 13.278 M 273.05 % -7.673 M
Net income ratio 0.69 166.28 % -1.05 -24.07 % -0.84 -210.48 % -0.27 52.13 % -0.57 -26.72 % -0.45 43.45 % -0.79 -103.41 % -0.39 43.80 % -0.69 -179.49 % -0.25 16.00 % -0.29 -388.20 % 0.10 137.18 % -0.28
Ratio EBITDA -0.70 -31.64 % -0.53 16.01 % -0.64 -249.54 % -0.18 55.30 % -0.41 -14.92 % -0.35 44.88 % -0.64 -97.44 % -0.33 42.06 % -0.56 -145.91 % -0.23 -5.17 % -0.22 -233.47 % 0.16 176.48 % -0.21
Gross profit ratio 0.37 75.03 % 0.21 -49.82 % 0.42 -9.42 % 0.46 15.99 % 0.40 -0.88 % 0.40 24.83 % 0.32 -21.78 % 0.41 -6.55 % 0.44 -3.88 % 0.46 0.29 % 0.46 -0.37 % 0.46 -4.91 % 0.48
Weighted average shs out dil 80.142 M 7.45 % 74.583 M 0.15 % 74.474 M 0.26 % 74.283 M 2.36 % 72.572 M 0.33 % 72.336 M 0.00 % 72.336 M 0.21 % 72.184 M 8.91 % 66.276 M -7.98 % 72.024 M 0.00 % 72.024 M 0.00 % 72.024 M 0.00 % 72.024 M
Weighted average shs out 74.605 M 0.03 % 74.583 M 0.15 % 74.474 M 0.26 % 74.283 M 2.36 % 72.572 M 0.33 % 72.336 M 0.00 % 72.336 M 0.21 % 72.184 M 8.91 % 66.276 M -7.98 % 72.024 M 0.00 % 72.024 M 0.00 % 72.024 M 0.00 % 72.024 M
EPS diluted 0.12 126.67 % -0.45 -60.71 % -0.28 -86.67 % -0.15 53.13 % -0.32 -10.34 % -0.29 29.27 % -0.41 -51.85 % -0.27 34.15 % -0.41 -192.86 % -0.14 26.32 % -0.19 -1 539.39 % 0.01 109.43 % -0.14
Earnings per share 0.13 128.89 % -0.45 -60.71 % -0.28 -86.67 % -0.15 53.13 % -0.32 -10.34 % -0.29 29.27 % -0.41 -51.85 % -0.27 34.15 % -0.41 -192.86 % -0.14 26.32 % -0.19 -1 539.39 % 0.01 109.43 % -0.14
Gross profit 5.231 M -22.31 % 6.733 M -34.93 % 10.347 M -46.13 % 19.207 M 17.57 % 16.336 M -13.24 % 18.828 M 56.00 % 12.069 M -41.67 % 20.691 M 20.94 % 17.108 M -11.03 % 19.228 M -8.19 % 20.944 M -43.88 % 37.319 M 115.16 % 17.345 M
Income tax expense -57.000 K 62.99 % -154.000 K -87.80 % -82.000 K 43.45 % -145.000 K -188.96 % 163.000 K 245.54 % -112.000 K -8.74 % -103.000 K 92.16 % -1.314 M -387.53 % 457.000 K 396.74 % 92.000 K 22.67 % 75.000 K 106.51 % -1.152 M -769.77 % 172.000 K
Cost of revenue 9.028 M -64.44 % 25.390 M 76.00 % 14.426 M -35.74 % 22.449 M -9.33 % 24.758 M -11.95 % 28.117 M 10.28 % 25.495 M -14.11 % 29.685 M 36.08 % 21.815 M -4.40 % 22.820 M -8.69 % 24.991 M -43.49 % 44.227 M 136.60 % 18.693 M
General and administrative expenses 1.932 M -66.38 % 5.746 M -25.04 % 7.665 M -6.28 % 8.179 M -15.19 % 9.644 M -13.03 % 11.089 M -0.62 % 11.158 M -11.66 % 12.631 M -34.71 % 19.347 M 335.25 % 4.445 M -0.22 % 4.455 M -2.41 % 4.565 M 12.91 % 4.043 M
Selling and marketing expenses 4.896 M -7.80 % 5.310 M -6.55 % 5.682 M 13.01 % 5.028 M -30.35 % 7.219 M -19.88 % 9.010 M -3.43 % 9.330 M 7.46 % 8.682 M -15.83 % 10.315 M 37.86 % 7.482 M 1.66 % 7.360 M 1.18 % 7.274 M 3.16 % 7.051 M
Other expenses 122.000 K 179.74 % -153.000 K -180.95 % 189.000 K -33.45 % 284.000 K 0.00 % 284.000 K 0.00 % 284.000 K 0.00 % 284.000 K 0.000 0.000 100.00 % -1.388 M 74.73 % -5.492 M -624.55 % 1.047 M 252.85 % -685.000 K
Operating expenses 16.122 M -34.12 % 24.472 M -11.74 % 27.727 M 4.14 % 26.624 M -17.19 % 32.150 M -13.35 % 37.103 M -0.51 % 37.293 M -0.63 % 37.530 M -20.97 % 47.490 M 71.14 % 27.750 M 4.76 % 26.488 M 1.47 % 26.104 M 4.71 % 24.929 M
Cost and expenses 25.150 M -49.56 % 49.862 M 18.29 % 42.153 M -14.10 % 49.073 M -13.77 % 56.908 M -12.74 % 65.220 M 3.87 % 62.788 M -6.59 % 67.215 M -3.02 % 69.305 M 37.05 % 50.570 M -1.77 % 51.479 M -26.80 % 70.331 M 61.23 % 43.622 M
Research and development expenses 9.294 M -30.72 % 13.416 M -5.46 % 14.191 M 8.06 % 13.133 M -12.46 % 15.003 M -10.27 % 16.720 M 1.20 % 16.521 M 3.76 % 15.923 M -9.16 % 17.529 M 12.92 % 15.524 M 8.00 % 14.374 M 3.37 % 13.906 M 5.04 % 13.239 M
Selling general and administrative expenses 6.828 M -38.24 % 11.056 M -17.16 % 13.347 M 1.06 % 13.207 M -21.68 % 16.863 M -16.10 % 20.099 M -1.90 % 20.488 M -3.87 % 21.313 M -28.15 % 29.662 M 148.70 % 11.927 M 0.95 % 11.815 M -0.20 % 11.839 M 6.72 % 11.094 M
Interest income 0.000 -100.00 % 5.153 M 13.65 % 4.534 M -38.09 % 7.323 M 70.46 % 4.296 M 0.000 0.000 0.000 0.000 -100.00 % 5.189 K -63.25 % 14.118 K 0.000 0.000
Interest expense 9.944 M 92.97 % 5.153 M 13.65 % 4.534 M -38.09 % 7.323 M 70.46 % 4.296 M 2.12 % 4.207 M -7.90 % 4.568 M 7.91 % 4.233 M 16.61 % 3.630 M 44.51 % 2.512 M 3.04 % 2.438 M 39.63 % 1.746 M 17.97 % 1.480 M
Depreciation and amortization 735.000 K 2.08 % 720.000 K -55.36 % 1.613 M 1 060.12 % -168.000 K 81.82 % -924.000 K -156.44 % 1.637 M 52.71 % 1.072 M -8.92 % 1.177 M 19.13 % 988.000 K 230.43 % 299.000 K -71.60 % 1.053 M 3.64 % 1.016 M 70.47 % 596.000 K
Operating income -10.891 M 47.54 % -20.762 M -19.46 % -17.380 M -134.33 % -7.417 M 53.10 % -15.814 M 13.47 % -18.275 M 27.55 % -25.224 M -49.80 % -16.839 M 44.58 % -30.382 M -256.51 % -8.522 M -53.72 % -5.544 M -149.43 % 11.215 M 247.88 % -7.584 M
Operating income ratio -0.76 -18.17 % -0.65 7.87 % -0.70 -294.02 % -0.18 53.73 % -0.38 1.15 % -0.39 42.03 % -0.67 -100.89 % -0.33 57.18 % -0.78 -285.14 % -0.20 -67.93 % -0.12 -187.76 % 0.14 165.35 % -0.21
Total other income expenses net 20.722 M 259.41 % -12.999 M -290.24 % -3.331 M 17.57 % -4.041 M 36.79 % -6.393 M -124.00 % -2.854 M 38.18 % -4.617 M -13.13 % -4.081 M -205.02 % 3.886 M 375.89 % 816.573 K 110.30 % -7.930 M -97.21 % -4.021 M -85.73 % -2.165 M
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
2023-09-30 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
Net debt 123.626 M -21.90 % 158.301 M 13.44 % 139.550 M 7.26 % 130.110 M 16.90 % 111.297 M 13.40 % 98.145 M 9.60 % 89.548 M 31.09 % 68.312 M 56.88 % 43.543 M -40.85 % 73.616 M 9 679.33 % -768.488 K -101.12 % 68.515 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 116.177 M 0.000
Total debt 131.799 M -21.74 % 168.403 M 17.90 % 142.832 M 3.98 % 137.363 M -0.87 % 138.562 M 3.06 % 134.450 M -0.76 % 135.478 M 3.22 % 131.249 M 2.06 % 128.601 M 49.84 % 85.824 M 0.000 -100.00 % 86.711 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings -895.841 M 1.09 % -905.729 M -3.85 % -872.122 M -2.45 % -851.233 M -1.35 % -839.920 M -2.85 % -816.606 M -2.64 % -795.589 M -3.88 % -765.851 M -2.63 % -746.245 M -3.75 % -719.292 M -10 180.29 % 7.136 M 101.03 % -695.325 M
Common stock 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K 0.00 % 7.000 K -99.99 % 91.506 M -7.77 % 99.212 M 1 653 430.97 % 6.000 K
Total equity -117.780 M 9.24 % -129.775 M -29.89 % -99.910 M -23.65 % -80.799 M -13.81 % -70.995 M -32.77 % -53.471 M -35.62 % -39.426 M -142.59 % -16.252 M -167.79 % -6.069 M 98.51 % -406.303 M 0.000 100.00 % -20.413 M
Other non current liabilities 4.409 M -55.63 % 9.936 M -58.08 % 23.702 M 228.15 % 7.223 M -25.16 % 9.651 M -39.84 % 16.042 M -19.50 % 19.929 M -4.76 % 20.924 M -5.87 % 22.230 M -94.23 % 385.413 M 2 914.16 % 12.787 M -25.43 % 17.147 M
Long term debt 0.000 -100.00 % 150.196 M 0.000 0.000 0.000 -100.00 % 119.770 M 1.07 % 118.506 M 1.11 % 117.210 M -0.56 % 117.875 M 56.71 % 75.220 M 0.000 -100.00 % 73.677 M
Total non current liabilities 4.409 M -97.25 % 160.132 M 575.61 % 23.702 M 228.15 % 7.223 M -25.16 % 9.651 M -92.89 % 135.812 M -1.89 % 138.435 M 0.22 % 138.134 M -1.41 % 140.105 M -69.58 % 460.633 M 3 502.42 % 12.787 M -85.92 % 90.824 M
Other current liabilities 25.992 M -34.64 % 39.765 M 2.23 % 38.896 M 25.71 % 30.942 M 2.85 % 30.085 M 20.51 % 24.964 M 16.33 % 21.460 M -15.37 % 25.356 M -7.23 % 27.331 M 4.11 % 26.251 M 1 979 613.42 % 1.326 K -99.99 % 17.900 M
Deferred revenue 2.415 M 56.11 % 1.547 M -20.95 % 1.957 M -32.33 % 2.892 M -18.60 % 3.553 M -22.56 % 4.588 M 42.53 % 3.219 M 10.92 % 2.902 M -42.48 % 5.045 M 6.68 % 4.729 M 0.000 -100.00 % 7.521 M
Short term debt 131.799 M 623.89 % 18.207 M -87.25 % 142.832 M 3.98 % 137.363 M -0.87 % 138.562 M 843.88 % 14.680 M -13.50 % 16.972 M 20.89 % 14.039 M 30.89 % 10.726 M 1.15 % 10.604 M 0.000 -100.00 % 13.034 M
Total current liabilities 172.336 M 120.82 % 78.042 M -61.31 % 201.731 M 1.54 % 198.671 M -0.52 % 199.711 M 174.18 % 72.839 M 1.26 % 71.933 M -2.29 % 73.617 M 7.30 % 68.608 M 15.36 % 59.474 M 30 047.76 % 197.275 K -99.74 % 77.271 M
Total liabilities 176.745 M -25.79 % 238.174 M 5.65 % 225.433 M 9.49 % 205.894 M -1.66 % 209.362 M 0.34 % 208.651 M -0.82 % 210.368 M -0.65 % 211.751 M 1.46 % 208.713 M -59.87 % 520.107 M 3 905.75 % 12.984 M -92.28 % 168.095 M
Other non current assets 2.961 M -87.65 % 23.972 M -41.46 % 40.951 M 1 101.97 % 3.407 M 0.59 % 3.387 M -9.94 % 3.761 M -2.41 % 3.854 M -2.23 % 3.942 M 2.90 % 3.831 M 1.32 % 3.781 M -96.75 % 116.177 M 2 927.80 % 3.837 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
Intangible assets 0.000 0.000 0.000 -100.00 % 5.302 M -5.08 % 5.586 M -4.84 % 5.870 M -4.61 % 6.154 M -4.41 % 6.438 M -4.37 % 6.732 M -4.25 % 7.031 M 0.000 -100.00 % 7.629 M
GoodWill 0.000 0.000 0.000 -100.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.00 % 13.641 M 0.000 -100.00 % 13.641 M
Goodwill and intangible assets 0.000 0.000 0.000 -100.00 % 18.943 M -1.48 % 19.227 M -1.46 % 19.511 M -1.43 % 19.795 M -1.41 % 20.079 M -1.44 % 20.373 M -1.45 % 20.672 M 0.000 -100.00 % 21.270 M
Property plant equipment net 8.212 M -12.61 % 9.397 M -7.89 % 10.202 M -21.81 % 13.048 M -2.39 % 13.367 M 1.62 % 13.154 M -3.76 % 13.668 M -4.59 % 14.326 M 2.01 % 14.044 M -0.92 % 14.175 M 0.000 -100.00 % 12.715 M
Total non current assets 11.173 M -66.52 % 33.369 M -34.77 % 51.153 M 44.51 % 35.398 M -1.62 % 35.981 M -1.22 % 36.426 M -2.39 % 37.317 M -2.69 % 38.347 M 0.26 % 38.248 M -0.98 % 38.628 M -66.75 % 116.177 M 207.17 % 37.822 M
Other current assets 18.356 M -41.81 % 31.546 M 3.32 % 30.533 M 76.26 % 17.323 M 0.10 % 17.305 M 3.85 % 16.663 M -11.95 % 18.925 M -0.49 % 19.018 M 59.49 % 11.924 M 28.92 % 9.249 M 0.000 -100.00 % 9.024 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 116.177 M 0.000
cash and cash equivalents 8.173 M -19.10 % 10.102 M 207.80 % 3.282 M -54.75 % 7.253 M -73.40 % 27.265 M -24.90 % 36.305 M -20.96 % 45.930 M -27.02 % 62.937 M -26.01 % 85.058 M 596.74 % 12.208 M 1 488.57 % 768.488 K -95.78 % 18.196 M
Cash and short term investments 8.173 M -19.10 % 10.102 M 207.80 % 3.282 M -54.75 % 7.253 M -73.40 % 27.265 M -24.90 % 36.305 M -20.96 % 45.930 M -27.02 % 62.937 M -26.01 % 85.058 M 596.74 % 12.208 M -89.56 % 116.945 M 542.70 % 18.196 M
Total current assets 47.792 M -36.30 % 75.030 M 0.89 % 74.370 M -17.09 % 89.697 M -12.39 % 102.386 M -13.78 % 118.754 M -11.13 % 133.625 M -14.97 % 157.152 M -4.41 % 164.396 M 118.68 % 75.176 M 7 275.28 % 1.019 M -99.07 % 109.860 M
Inventory 10.197 M -3.73 % 10.592 M -32.97 % 15.802 M -14.84 % 18.556 M 18.79 % 15.621 M -10.83 % 17.519 M -7.71 % 18.982 M 10.25 % 17.217 M 23.19 % 13.976 M 7.11 % 13.048 M 0.000 -100.00 % 12.019 M
Net receivables 11.066 M -51.44 % 22.790 M -7.93 % 24.753 M -46.84 % 46.565 M 10.36 % 42.195 M -12.58 % 48.267 M -3.05 % 49.788 M -14.13 % 57.980 M 8.50 % 53.438 M 31.39 % 40.671 M 0.000 -100.00 % 70.621 M
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
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
Account payables 11.081 M -36.29 % 17.393 M 2.57 % 16.957 M -35.21 % 26.173 M 1.39 % 25.814 M -3.21 % 26.669 M -6.82 % 28.621 M -3.66 % 29.709 M 20.28 % 24.700 M 38.07 % 17.890 M 0.000 -100.00 % 36.849 M
Tax payables 1.049 M -7.17 % 1.130 M 3.76 % 1.089 M -16.30 % 1.301 M -23.34 % 1.697 M -12.44 % 1.938 M 16.68 % 1.661 M 3.10 % 1.611 M 99.88 % 806.000 K 0.000 0.000 -100.00 % 1.967 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Other total stockholders equity 778.054 M 0.27 % 775.947 M 0.48 % 772.205 M 0.23 % 770.427 M 0.20 % 768.918 M 0.76 % 763.128 M 0.92 % 756.156 M 0.88 % 749.592 M 1.27 % 740.169 M 234.19 % 221.483 M 318.54 % -101.347 M -115.02 % 674.906 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 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 58.965 M -45.60 % 108.399 M -13.64 % 125.523 M 0.34 % 125.095 M -9.59 % 138.367 M -10.83 % 155.180 M -9.22 % 170.942 M -12.56 % 195.499 M -3.53 % 202.644 M 78.06 % 113.804 M -2.89 % 117.196 M -20.64 % 147.682 M
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
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
Deferred income tax -57.000 K 62.99 % -154.000 K 0.000 0.000 0.000 0.000 0.000 100.00 % -13.848 M -3 130.22 % 457.000 K 105.82 % -7.848 M 0.000 0.000
Stock based compensation 2.107 M 5.46 % 1.998 M 3.04 % 1.939 M 12.02 % 1.731 M -70.48 % 5.863 M -15.91 % 6.972 M 6.22 % 6.564 M -22.11 % 8.427 M 1 174.89 % 661.000 K -20.17 % 828.000 K 25.26 % 661.000 K -43.07 % 1.161 M
Change in working capital 432.000 K -92.83 % 6.023 M -62.70 % 16.148 M 292.12 % -8.405 M -204.01 % 8.081 M -16.54 % 9.683 M 54.95 % 6.249 M 275.88 % -3.553 M 78.11 % -16.230 M -138.33 % -6.810 M -132.76 % 20.785 M 251.74 % -13.698 M
Accounts receivables 6.216 M 440.23 % -1.827 M -112.72 % 14.366 M 396.94 % -4.838 M -181.88 % 5.909 M 288.49 % 1.521 M -81.42 % 8.185 M 244.89 % -5.649 M 55.91 % -12.811 M -52.31 % -8.411 M -121.44 % 39.223 M 203.70 % -37.825 M
Inventory 528.000 K -23.59 % 691.000 K 131.60 % -2.187 M 25.49 % -2.935 M -254.64 % 1.898 M 29.73 % 1.463 M 182.89 % -1.765 M 45.54 % -3.241 M -249.25 % -928.000 K 5.31 % -980.000 K -1 900.00 % -49.000 K -111.04 % 444.000 K
Accounts payables -3.799 M -626.18 % 722.000 K -18.79 % 889.000 K 147.63 % 359.000 K 141.99 % -855.000 K 56.20 % -1.952 M -79.41 % -1.088 M -121.72 % 5.009 M 58.51 % 3.160 M 186.23 % 1.104 M 105.50 % -20.063 M -209.93 % 18.250 M
Other working capital -2.513 M -139.04 % 6.437 M 108.99 % 3.080 M 410.80 % -991.000 K -187.78 % 1.129 M -86.95 % 8.651 M 843.40 % 917.000 K 179.57 % 328.000 K 105.80 % -5.651 M -482.60 % 1.477 M -11.77 % 1.674 M -69.19 % 5.433 M
Other non cash items -30.307 M -299.26 % 15.210 M 2 585.29 % -612.000 K 15.70 % -726.000 K -168.11 % 1.066 M 124.19 % -4.406 M -576.84 % 924.000 K -84.68 % 6.031 M 1 535.98 % -420.000 K -106.52 % 6.442 M 62.52 % 3.964 M 328.60 % -1.734 M
Net cash provided by operating activities -17.202 M -75.35 % -9.810 M -315.33 % -2.362 M 86.53 % -17.539 M -145.95 % -7.131 M 6.34 % -7.614 M 48.83 % -14.880 M 30.38 % -21.372 M 48.50 % -41.497 M -148.04 % -16.730 M -229.55 % 12.914 M 363.07 % -4.909 M
Investments in property plant and equipment -3.000 K 99.46 % -554.000 K 2.46 % -568.000 K 39.57 % -940.000 K -79.39 % -524.000 K 36.48 % -825.000 K -2.23 % -807.000 K 53.78 % -1.746 M -50.00 % -1.164 M 32.83 % -1.733 M -24.68 % -1.390 M -30.27 % -1.067 M
Acquisitions net 55.188 M 0.000 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 116.170 M 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -116.170 M 0.000
Net cash used for investing activites 55.185 M 10 061.19 % -554.000 K 2.46 % -568.000 K 39.57 % -940.000 K -79.39 % -524.000 K 36.48 % -825.000 K -2.23 % -807.000 K 53.78 % -1.746 M -50.00 % -1.164 M 32.83 % -1.733 M -24.68 % -1.390 M -30.27 % -1.067 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.074 M 0.000 0.000 -100.00 % 505.000 K -93.75 % 8.074 M
Common stock repurchased 0.000 0.000 100.00 % -161.000 K 27.48 % -222.000 K -204.11 % -73.000 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 0.000 0.000 0.000 0.000
Other financing activites -39.934 M -332.38 % 17.185 M 1 750.82 % -1.041 M 32.49 % -1.542 M -10.70 % -1.393 M -5.53 % -1.320 M 0.00 % -1.320 M -232.53 % 996.000 K -99.14 % 115.510 M 167 305.80 % 69.000 K -89.34 % 647.000 K -95.52 % 14.449 M
Net cash used provided by financing activities -39.934 M -332.38 % 17.185 M 1 750.82 % -1.041 M 32.49 % -1.542 M -10.70 % -1.393 M -5.53 % -1.320 M 0.00 % -1.320 M -232.53 % 996.000 K -99.14 % 115.510 M 167 305.80 % 69.000 K -89.34 % 647.000 K -95.52 % 14.449 M
Effect of forex changes on cash 14.624 M 138.62 % -37.864 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.535 M 0.000 -100.00 % 17.706 M 0.000 0.000
Net change in cash -1.951 M -128.60 % 6.821 M 271.77 % -3.971 M 80.17 % -20.021 M -121.28 % -9.048 M 7.29 % -9.759 M 42.62 % -17.007 M 23.12 % -22.122 M -130.37 % 72.849 M 496.05 % -18.394 M -251.13 % 12.171 M 43.64 % 8.473 M
Cash at beginning of period 10.137 M 205.70 % 3.316 M -54.49 % 7.287 M -73.32 % 27.308 M -24.89 % 36.356 M -21.16 % 46.115 M -26.94 % 63.122 M -25.95 % 85.244 M 587.73 % 12.395 M -59.74 % 30.789 M 65.37 % 18.618 M 83.52 % 10.145 M
Cash at end of period 8.186 M -19.25 % 10.137 M 205.70 % 3.316 M -54.49 % 7.287 M -73.32 % 27.308 M -24.89 % 36.356 M -21.16 % 46.115 M -26.94 % 63.122 M -25.95 % 85.244 M 587.73 % 12.395 M -59.74 % 30.789 M 65.37 % 18.618 M
Operating cash flow -17.202 M -75.35 % -9.810 M -315.33 % -2.362 M 86.53 % -17.539 M -145.95 % -7.131 M 6.34 % -7.614 M 48.83 % -14.880 M 30.38 % -21.372 M 48.50 % -41.497 M -148.04 % -16.730 M -229.55 % 12.914 M 363.07 % -4.909 M
Capital expenditure -3.000 K 99.46 % -554.000 K 2.46 % -568.000 K 39.57 % -940.000 K -79.39 % -524.000 K 36.48 % -825.000 K -2.23 % -807.000 K 53.78 % -1.746 M -50.00 % -1.164 M 32.83 % -1.733 M -24.68 % -1.390 M -30.27 % -1.067 M
Free CashFlow -17.205 M -66.01 % -10.364 M -253.72 % -2.930 M 84.14 % -18.479 M -141.40 % -7.655 M 9.29 % -8.439 M 46.20 % -15.687 M 32.14 % -23.118 M 45.81 % -42.661 M -131.06 % -18.463 M -260.21 % 11.524 M 292.84 % -5.976 M
2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020