
Marble Point Loan Financing Limited MPLF.L
Trading inactive
Finances
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|
Revenue | 18.707 M 190.70 % | -20.625 M -173.69 % | 27.988 M 8 203.44 % | 337.060 K -97.06 % | 11.471 M 148.92 % | -23.450 M -214.23 % | 20.529 M |
Net income | 17.040 M 167.60 % | -25.208 M -195.94 % | 26.276 M 1 782.89 % | -1.561 M -116.17 % | 9.654 M 137.90 % | -25.474 M -230.62 % | 19.502 M |
Income before tax | 17.080 M 167.81 % | -25.189 M -195.85 % | 26.279 M 1 783.09 % | -1.561 M -116.17 % | 9.654 M 137.98 % | -25.417 M -230.05 % | 19.544 M |
Income before tax ratio | 0.91 -25.24 % | 1.22 30.07 % | 0.94 120.27 % | -4.63 -650.42 % | 0.84 -22.36 % | 1.08 13.85 % | 0.95 |
EBITDA | 17.080 M 138.31 % | -44.590 M -269.68 % | 26.279 M 3 069.37 % | 829.151 K | 0.000 100.00 % | -47.597 M -342.36 % | 19.639 M |
Net income ratio | 0.91 -25.47 % | 1.22 30.18 % | 0.94 120.27 % | -4.63 -650.42 % | 0.84 -22.53 % | 1.09 14.35 % | 0.95 |
Ratio EBITDA | 0.91 -57.77 % | 2.16 130.25 % | 0.94 -61.83 % | 2.46 | 0.00 -100.00 % | 2.03 112.18 % | 0.96 |
Gross profit ratio | 1.00 -11.88 % | 1.13 13.48 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
Weighted average shs out dil | 213.004 M 7.19 % | 198.717 M 5.88 % | 187.683 M 20.21 % | 156.134 M -35.31 % | 241.342 M 13.69 % | 212.282 M 3.19 % | 205.717 M |
Weighted average shs out | 213.004 M 7.19 % | 198.717 M 5.88 % | 187.683 M 20.21 % | 156.134 M -35.31 % | 241.342 M 13.69 % | 212.282 M 3.19 % | 205.717 M |
EPS diluted | 0.08 161.54 % | -0.13 -192.86 % | 0.14 1 500.00 % | -0.01 -125.00 % | 0.04 133.33 % | -0.12 -226.58 % | 0.09 |
Earnings per share | 0.08 161.54 % | -0.13 -192.86 % | 0.14 1 500.00 % | -0.01 -125.00 % | 0.04 133.33 % | -0.12 -226.58 % | 0.09 |
Gross profit | 18.707 M 179.93 % | -23.405 M -183.63 % | 27.988 M 8 203.44 % | 337.060 K -97.06 % | 11.471 M 148.92 % | -23.450 M -214.23 % | 20.529 M |
Income tax expense | 40.000 K 117.91 % | 18.356 K 476.69 % | 3.183 K | 0.000 | 0.000 -100.00 % | 56.654 K 35.27 % | 41.882 K |
Cost of revenue | 2.986 M 7.40 % | 2.780 M 8.91 % | 2.553 M -31.85 % | 3.746 M | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 1.627 M -8.81 % | 1.784 M 4.42 % | 1.709 M -9.99 % | 1.898 M 4.47 % | 1.817 M -7.64 % | 1.967 M 99.78 % | 984.820 K |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.654 K | 0.000 |
Operating expenses | 1.627 M -8.81 % | 1.784 M 4.42 % | 1.709 M -9.99 % | 1.898 M 4.47 % | 1.817 M -7.64 % | 1.967 M 99.78 % | 984.820 K |
Cost and expenses | 1.627 M -64.35 % | 4.564 M 167.12 % | 1.709 M -9.99 % | 1.898 M 4.47 % | 1.817 M -10.22 % | 2.024 M 105.53 % | 984.820 K |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.627 M -8.81 % | 1.784 M 4.42 % | 1.709 M -9.99 % | 1.898 M 4.47 % | 1.817 M -7.64 % | 1.967 M 99.78 % | 984.820 K |
Interest income | 9.340 M 11.40 % | 8.384 M 47.81 % | 5.672 M -12.50 % | 6.482 M -45.17 % | 11.822 M 25.16 % | 9.445 M 68.32 % | 5.611 M |
Interest expense | 2.986 M 7.40 % | 2.780 M 8.91 % | 2.553 M -31.85 % | 3.746 M -33.50 % | 5.633 M 79.79 % | 3.133 M 53.06 % | 2.047 M |
Depreciation and amortization | 167.895 K -26.52 % | 228.485 K -3.41 % | 236.558 K 14.67 % | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K |
Operating income | 17.080 M 176.22 % | -22.409 M -185.28 % | 26.279 M 1 783.09 % | -1.561 M -116.17 % | 9.654 M 143.21 % | -22.341 M -203.67 % | 21.549 M |
Operating income ratio | 0.91 -15.97 % | 1.09 15.72 % | 0.94 120.27 % | -4.63 -650.42 % | 0.84 -11.66 % | 0.95 -9.24 % | 1.05 |
Total other income expenses net | 0.000 100.00 % | -2.780 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|
Net debt | 7.525 M -78.93 % | 35.712 M -0.46 % | 35.878 M 47.75 % | 24.283 M -78.74 % | 114.197 M -1.89 % | 116.393 M 527.00 % | 18.564 M |
Total investments | 116.718 M -18.63 % | 143.435 M -23.42 % | 187.301 M 5.11 % | 178.201 M -34.85 % | 273.533 M -5.30 % | 288.845 M 56.27 % | 184.840 M |
Total debt | 34.383 M -6.97 % | 36.960 M 0.44 % | 36.799 M 28.44 % | 28.652 M -77.35 % | 126.516 M 1.63 % | 124.491 M 426.75 % | 23.634 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 103.935 M -4.44 % | 108.761 M -28.32 % | 151.724 M 4.77 % | 144.812 M -10.19 % | 161.244 M -4.05 % | 168.047 M 1.81 % | 165.065 M |
Other non current liabilities | 0.000 -100.00 % | 511.124 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 34.383 M -6.97 % | 36.960 M 0.44 % | 36.799 M 28.44 % | 28.652 M | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 34.383 M -8.24 % | 37.471 M 1.82 % | 36.799 M 28.44 % | 28.652 M -77.35 % | 126.516 M 1.63 % | 124.491 M 426.75 % | 23.634 M |
Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.727 M -6 473.45 % | -87.122 K |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 6.518 M 1 632.82 % | 376.167 K 27.33 % | 295.431 K -97.73 % | 12.996 M 191.82 % | 4.454 M -22.23 % | 5.727 M -47.97 % | 11.007 M |
Total liabilities | 41.357 M 9.28 % | 37.847 M 0.54 % | 37.644 M -10.71 % | 42.158 M -67.94 % | 131.505 M 0.56 % | 130.772 M 265.21 % | 35.807 M |
Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -288.845 M -56.27 % | -184.840 M |
Long term investments | 116.718 M -18.63 % | 143.435 M -23.42 % | 187.301 M 5.11 % | 178.201 M -34.85 % | 273.533 M -5.30 % | 288.845 M 56.27 % | 184.840 M |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current assets | 116.718 M -18.63 % | 143.435 M -23.42 % | 187.301 M 5.11 % | 178.201 M -34.85 % | 273.533 M -5.30 % | 288.845 M 56.27 % | 184.840 M |
Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 26.859 M 2 052.34 % | 1.248 M 35.46 % | 921.225 K -78.91 % | 4.369 M -64.54 % | 12.319 M 52.13 % | 8.097 M 59.70 % | 5.070 M |
Cash and short term investments | 26.859 M 2 052.34 % | 1.248 M 35.46 % | 921.225 K -78.91 % | 4.369 M -64.54 % | 12.319 M 52.13 % | 8.097 M 59.70 % | 5.070 M |
Total current assets | 28.465 M 812.94 % | 3.118 M 56.46 % | 1.993 M -76.58 % | 8.507 M -54.82 % | 18.830 M 89.41 % | 9.941 M -37.54 % | 15.917 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 1.606 M -14.11 % | 1.870 M 74.52 % | 1.072 M -74.11 % | 4.138 M -36.44 % | 6.511 M 253.12 % | 1.844 M -83.00 % | 10.847 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 109.125 K 99.48 % | 54.704 K -26.38 % | 74.301 K -71.67 % | 262.302 K -32.04 % | 385.960 K 1 062.99 % | 33.187 K -71.14 % | 115.005 K |
Account payables | 6.518 M 1 632.82 % | 376.167 K 27.33 % | 295.431 K -97.73 % | 12.996 M 191.82 % | 4.454 M -22.23 % | 5.727 M -47.97 % | 11.007 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 87.122 K |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 103.935 M -4.44 % | 108.761 M -28.32 % | 151.724 M 4.77 % | 144.812 M -10.19 % | 161.244 M -4.05 % | 168.047 M 1.81 % | 165.065 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 455.599 K -98.77 % | 37.094 M 6 659.50 % | 548.775 K 7.61 % | 509.982 K -4.69 % | 535.071 K -3.51 % | 554.512 K -52.47 % | 1.167 M |
Total assets | 145.292 M -0.90 % | 146.608 M -22.58 % | 189.368 M 1.28 % | 186.971 M -36.13 % | 292.748 M -2.03 % | 298.820 M 48.76 % | 200.872 M |
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|
Deferred income tax | 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 |
Change in working capital | 6.296 M 955.64 % | -735.835 K 92.30 % | -9.557 M -187.01 % | 10.983 M 279.10 % | -6.132 M -250.76 % | 4.068 M 114.77 % | -27.532 M |
Accounts receivables | 263.921 K 133.05 % | -798.517 K -126.04 % | 3.067 M 29.25 % | 2.373 M | 0.000 | 0.000 | 0.000 |
Inventory | 0.000 | 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 |
Other working capital | 6.032 M 9 523.46 % | 62.682 K 100.50 % | -12.623 M -246.60 % | 8.610 M | 0.000 | 0.000 | 0.000 |
Other non cash items | 26.891 M -38.92 % | 44.025 M 600.14 % | -8.803 M -109.20 % | 95.635 M 518.73 % | 15.457 M 114.92 % | -103.624 M -722.10 % | -12.605 M |
Net cash provided by operating activities | 50.227 M 177.78 % | 18.082 M 128.41 % | 7.917 M -92.46 % | 105.056 M 453.57 % | 18.978 M 115.18 % | -125.031 M -505.92 % | -20.635 M |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 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 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | -2.750 M | 0.000 -100.00 % | 8.000 M 108.16 % | -98.000 M -5 257.89 % | 1.900 M -98.13 % | 101.600 M 542.56 % | -22.958 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.500 M 26.33 % | 33.643 M |
Common stock repurchased | 0.000 | 0.000 100.00 % | -2.640 M -76.19 % | -1.498 M | 0.000 100.00 % | -656.940 K -460.38 % | -117.231 K |
Dividends paid | -13.430 M 24.93 % | -17.890 M -6.97 % | -16.724 M -25.07 % | -13.372 M 18.75 % | -16.457 M | 0.000 100.00 % | -2.947 M |
Other financing activites | -8.436 M | 0.000 | 0.000 100.00 % | -136.425 K 31.52 % | -199.227 K 93.15 % | -2.907 M -534.51 % | -458.131 K |
Net cash used provided by financing activities | -24.616 M -38.64 % | -17.755 M -56.24 % | -11.364 M 89.94 % | -113.006 M -665.80 % | -14.757 M -111.52 % | 128.058 M 1 687.57 % | 7.164 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 25.611 M 7 740.27 % | 326.656 K 109.47 % | -3.448 M 56.63 % | -7.950 M -288.33 % | 4.221 M 39.45 % | 3.027 M 122.47 % | -13.471 M |
Cash at beginning of period | 1.248 M 35.46 % | 921.225 K -78.91 % | 4.369 M -64.54 % | 12.319 M 52.13 % | 8.097 M 59.70 % | 5.070 M -72.65 % | 18.541 M |
Cash at end of period | 26.859 M 2 052.34 % | 1.248 M 35.46 % | 921.225 K -78.91 % | 4.369 M -64.54 % | 12.319 M 52.13 % | 8.097 M 59.70 % | 5.070 M |
Operating cash flow | 50.227 M 177.78 % | 18.082 M 128.41 % | 7.917 M -92.46 % | 105.056 M 453.57 % | 18.978 M 115.18 % | -125.031 M -505.92 % | -20.635 M |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 50.227 M 177.78 % | 18.082 M 128.41 % | 7.917 M -92.46 % | 105.056 M 453.57 % | 18.978 M 115.18 % | -125.031 M -505.92 % | -20.635 M |
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4.756 M 67.25 % | 2.843 M -76.04 % | 11.870 M 957.90 % | -1.384 M -125.73 % | 5.378 M 12.55 % | 4.778 M -32.90 % | 7.120 M 127.42 % | -25.967 M -178.13 % | -9.336 M -1 744.96 % | 567.571 K -92.98 % | 8.086 M -30.68 % | 11.664 M 52.06 % | 7.671 M -76.60 % | 32.787 M 100.99 % | 16.313 M -38.45 % | 26.504 M 135.21 % | -75.267 M -3 667.29 % | 2.110 M 125.31 % | -8.337 M -282.82 % | 4.560 M -65.29 % | 13.138 M 151.03 % | -25.745 M -657.00 % | 4.622 M |
Net income | 4.225 M 70.64 % | 2.476 M -78.37 % | 11.444 M 727.36 % | -1.824 M -136.90 % | 4.944 M 15.36 % | 4.286 M -35.85 % | 6.681 M 125.27 % | -26.435 M -171.43 % | -9.739 M -11 899.54 % | 82.541 K -98.92 % | 7.630 M -32.14 % | 11.243 M 53.59 % | 7.320 M -77.35 % | 32.314 M 104.43 % | 15.807 M -39.25 % | 26.021 M 134.37 % | -75.703 M -4 546.73 % | 1.702 M 119.38 % | -8.785 M -316.17 % | 4.064 M -67.93 % | 12.672 M 148.25 % | -26.262 M -739.69 % | 4.105 M |
Income before tax | 4.225 M 70.64 % | 2.476 M -78.37 % | 11.444 M 727.36 % | -1.824 M -136.60 % | 4.984 M 15.79 % | 4.304 M -35.57 % | 6.681 M 125.27 % | -26.435 M -171.43 % | -9.739 M -11 461.41 % | 85.724 K -98.88 % | 7.630 M -32.14 % | 11.243 M 53.59 % | 7.320 M -77.35 % | 32.314 M 104.43 % | 15.807 M -39.25 % | 26.021 M 134.37 % | -75.703 M -4 546.73 % | 1.702 M 119.38 % | -8.785 M -316.17 % | 4.064 M -67.93 % | 12.672 M 148.36 % | -26.206 M -738.31 % | 4.105 M |
Income before tax ratio | 0.89 2.03 % | 0.87 -9.70 % | 0.96 -26.87 % | 1.32 42.26 % | 0.93 2.88 % | 0.90 -3.99 % | 0.94 -7.83 % | 1.02 -2.41 % | 1.04 590.68 % | 0.15 -83.99 % | 0.94 -2.10 % | 0.96 1.01 % | 0.95 -3.17 % | 0.99 1.71 % | 0.97 -1.30 % | 0.98 -2.39 % | 1.01 24.65 % | 0.81 -23.43 % | 1.05 18.24 % | 0.89 -7.61 % | 0.96 -5.24 % | 1.02 14.60 % | 0.89 |
EBITDA | 4.225 M 70.64 % | 2.476 M -78.37 % | 11.444 M 512.76 % | -2.773 M | 0.000 | 0.000 | 0.000 100.00 % | -51.435 M -184.27 % | -18.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.106 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -25.109 M -599.36 % | 5.028 M |
Net income ratio | 0.89 2.03 % | 0.87 -9.70 % | 0.96 -26.87 % | 1.32 43.41 % | 0.92 2.49 % | 0.90 -4.40 % | 0.94 -7.83 % | 1.02 -2.41 % | 1.04 617.31 % | 0.15 -84.59 % | 0.94 -2.10 % | 0.96 1.01 % | 0.95 -3.17 % | 0.99 1.71 % | 0.97 -1.30 % | 0.98 -2.39 % | 1.01 24.65 % | 0.81 -23.43 % | 1.05 18.24 % | 0.89 -7.61 % | 0.96 -5.44 % | 1.02 14.85 % | 0.89 |
Ratio EBITDA | 0.89 2.03 % | 0.87 -9.70 % | 0.96 -51.89 % | 2.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.98 2.21 % | 1.94 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.99 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.98 -10.35 % | 1.09 |
Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
Weighted average shs out dil | 211.241 M 6.17 % | 198.967 M 0.00 % | 198.967 M 0.00 % | 198.967 M 0.00 % | 198.967 M 0.13 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 8.59 % | 183.005 M 0.00 % | 183.005 M -9.72 % | 202.717 M -1.46 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M -2.17 % | 210.287 M 2.22 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M |
Weighted average shs out | 211.241 M 6.17 % | 198.967 M 0.00 % | 198.967 M 0.00 % | 198.967 M 0.00 % | 198.967 M 0.13 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 0.00 % | 198.717 M 8.59 % | 183.005 M 0.00 % | 183.005 M -9.72 % | 202.717 M 0.00 % | 202.717 M 0.00 % | 202.717 M -1.46 % | 205.717 M -2.17 % | 210.287 M 2.22 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M 0.00 % | 205.717 M |
EPS diluted | 0.02 61.29 % | 0.01 -78.43 % | 0.06 725.00 % | -0.01 -146.00 % | 0.02 -7.41 % | 0.02 -35.71 % | 0.03 125.85 % | -0.13 -165.31 % | -0.05 -12 350.00 % | 0.00 -99.04 % | 0.04 -32.08 % | 0.06 70.08 % | 0.04 -77.44 % | 0.16 108.33 % | 0.08 -40.92 % | 0.13 136.11 % | -0.36 -4 437.35 % | 0.01 119.44 % | -0.04 -315.66 % | 0.02 -67.86 % | 0.06 147.38 % | -0.13 -750.00 % | 0.02 |
Earnings per share | 0.02 61.29 % | 0.01 -78.43 % | 0.06 725.00 % | -0.01 -146.00 % | 0.02 -7.41 % | 0.02 -35.71 % | 0.03 125.85 % | -0.13 -165.31 % | -0.05 -12 350.00 % | 0.00 -99.04 % | 0.04 -32.08 % | 0.06 70.08 % | 0.04 -77.44 % | 0.16 108.33 % | 0.08 -40.92 % | 0.13 136.11 % | -0.36 -4 437.35 % | 0.01 119.44 % | -0.04 -315.66 % | 0.02 -67.86 % | 0.06 147.38 % | -0.13 -750.00 % | 0.02 |
Gross profit | 4.756 M 67.25 % | 2.843 M -76.04 % | 11.870 M 957.90 % | -1.384 M -125.73 % | 5.378 M 12.55 % | 4.778 M -32.90 % | 7.120 M 127.42 % | -25.967 M -178.13 % | -9.336 M -1 744.96 % | 567.571 K -92.98 % | 8.086 M -30.68 % | 11.664 M 52.06 % | 7.671 M -76.60 % | 32.787 M 100.99 % | 16.313 M -38.45 % | 26.504 M 135.21 % | -75.267 M -3 667.29 % | 2.110 M 125.31 % | -8.337 M -282.82 % | 4.560 M -65.29 % | 13.138 M 151.03 % | -25.745 M -657.00 % | 4.622 M |
Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 K 117.91 % | 18.356 K 167.78 % | -27.081 K | 0.000 | 0.000 -100.00 % | 3.183 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.654 K | 0.000 |
Cost of revenue | 713.422 K -2.86 % | 734.414 K -1.49 % | 745.492 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 531.030 K 44.43 % | 367.675 K -13.53 % | 425.198 K -3.51 % | 440.667 K 11.99 % | 393.497 K -16.93 % | 473.687 K 7.80 % | 439.422 K -6.11 % | 468.000 K 16.09 % | 403.132 K -16.34 % | 481.847 K 5.76 % | 455.616 K 8.25 % | 420.885 K 20.12 % | 350.388 K -25.94 % | 473.124 K -6.48 % | 505.918 K 4.73 % | 483.090 K 10.73 % | 436.272 K 7.07 % | 407.471 K -9.02 % | 447.884 K -9.73 % | 496.168 K 6.56 % | 465.644 K 1.09 % | 460.626 K -10.84 % | 516.609 K |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 531.030 K 44.43 % | 367.675 K -13.53 % | 425.198 K -3.51 % | 440.667 K 11.99 % | 393.497 K -16.93 % | 473.687 K 7.80 % | 439.422 K -6.11 % | 468.000 K 16.09 % | 403.132 K -16.34 % | 481.847 K 5.76 % | 455.616 K 8.25 % | 420.885 K 20.12 % | 350.388 K -25.94 % | 473.124 K -6.48 % | 505.918 K 4.73 % | 483.090 K 10.73 % | 436.272 K 7.07 % | 407.471 K -9.02 % | 447.884 K -9.73 % | 496.168 K 6.56 % | 465.644 K 1.09 % | 460.626 K -10.84 % | 516.609 K |
Cost and expenses | 531.030 K 44.43 % | 367.675 K -13.53 % | 425.198 K -3.51 % | 440.667 K 11.99 % | 393.497 K -16.93 % | 473.687 K 7.80 % | 439.422 K -6.11 % | 468.000 K 16.09 % | 403.132 K -16.34 % | 481.847 K 5.76 % | 455.616 K 8.25 % | 420.885 K 20.12 % | 350.388 K -25.94 % | 473.124 K -6.48 % | 505.918 K 4.73 % | 483.090 K 10.73 % | 436.272 K 7.07 % | 407.471 K -9.02 % | 447.884 K -9.73 % | 496.168 K 6.56 % | 465.644 K 1.09 % | 460.626 K -10.84 % | 516.609 K |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 531.030 K 44.43 % | 367.675 K -13.53 % | 425.198 K -3.51 % | 440.667 K 11.99 % | 393.497 K -16.93 % | 473.687 K 7.80 % | 439.422 K -6.11 % | 468.000 K 16.09 % | 403.132 K -16.34 % | 481.847 K 5.76 % | 455.616 K 8.25 % | 420.885 K 20.12 % | 350.388 K -25.94 % | 473.124 K -6.48 % | 505.918 K 4.73 % | 483.090 K 10.73 % | 436.272 K 7.07 % | 407.471 K -9.02 % | 447.884 K -9.73 % | 496.168 K 6.56 % | 465.644 K 1.09 % | 460.626 K -10.84 % | 516.609 K |
Interest income | 2.566 M 16.58 % | 2.201 M -8.88 % | 2.416 M 0.68 % | 2.399 M 3.24 % | 2.324 M -6.33 % | 2.481 M 15.98 % | 2.139 M 13.37 % | 1.887 M 0.50 % | 1.877 M 19.28 % | 1.574 M 13.34 % | 1.389 M -18.53 % | 1.705 M 69.59 % | 1.005 M 14.01 % | 881.580 K -33.86 % | 1.333 M -21.34 % | 1.694 M -34.17 % | 2.574 M 16.04 % | 2.218 M -23.10 % | 2.884 M -15.96 % | 3.432 M 4.40 % | 3.287 M 9.40 % | 3.005 M -9.67 % | 3.327 M |
Interest expense | 713.422 K -2.86 % | 734.414 K -1.49 % | 745.492 K -1.09 % | 753.733 K 0.22 % | 752.093 K 2.05 % | 736.953 K 4.43 % | 705.686 K 4.56 % | 674.934 K 1.87 % | 662.520 K 4.19 % | 635.881 K -0.64 % | 639.991 K 0.14 % | 639.067 K 0.22 % | 637.642 K 0.04 % | 637.375 K -27.37 % | 877.608 K -10.17 % | 976.974 K -22.07 % | 1.254 M -5.72 % | 1.330 M -4.95 % | 1.399 M -4.24 % | 1.461 M 1.19 % | 1.443 M 25.16 % | 1.153 M 24.98 % | 922.803 K |
Depreciation and amortization | 0.000 | 0.000 | 0.000 -100.00 % | 122.085 K 193.59 % | 41.584 K 326.54 % | -18.356 K -167.78 % | 27.081 K -68.53 % | 86.065 K 42.35 % | 60.459 K 1 999.43 % | -3.183 K -105.89 % | 54.000 K -3.24 % | 55.806 K 1.07 % | 55.213 K 0.15 % | 55.131 K 4.51 % | 52.750 K 3.20 % | 51.116 K 8.07 % | 47.300 K 1.79 % | 46.467 K 4.08 % | 44.646 K 8.99 % | 40.963 K 1.46 % | 40.374 K | 0.000 | 0.000 |
Operating income | 4.225 M 70.64 % | 2.476 M -78.37 % | 11.444 M 727.36 % | -1.824 M -131.80 % | 5.736 M 13.78 % | 5.041 M -31.75 % | 7.387 M 128.67 % | -25.760 M -183.80 % | -9.077 M -1 357.88 % | 721.605 K -91.27 % | 8.270 M -30.40 % | 11.882 M 49.31 % | 7.958 M -75.85 % | 32.951 M 97.50 % | 16.685 M -38.20 % | 26.998 M 136.26 % | -74.450 M -2 555.42 % | 3.032 M 141.05 % | -7.386 M -233.69 % | 5.525 M -60.86 % | 14.115 M 156.22 % | -25.109 M -599.36 % | 5.028 M |
Operating income ratio | 0.89 2.03 % | 0.87 -9.70 % | 0.96 -26.87 % | 1.32 23.61 % | 1.07 1.10 % | 1.06 1.71 % | 1.04 4.57 % | 0.99 2.04 % | 0.97 -23.53 % | 1.27 24.30 % | 1.02 0.40 % | 1.02 -1.81 % | 1.04 3.23 % | 1.01 -1.74 % | 1.02 0.41 % | 1.02 2.98 % | 0.99 -31.17 % | 1.44 62.21 % | 0.89 -26.87 % | 1.21 12.76 % | 1.07 10.16 % | 0.98 -10.35 % | 1.09 |
Total other income expenses net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -736.953 K | 0.000 100.00 % | -674.934 K -1.87 % | -662.520 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -637.375 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2018-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 27.616 M 267.01 % | 7.525 M -66.35 % | 22.361 M -20.12 % | 27.992 M -15.91 % | 33.287 M -6.79 % | 35.712 M 9.21 % | 32.699 M -1.20 % | 33.096 M -6.09 % | 35.242 M -1.77 % | 35.878 M 30.09 % | 27.580 M 15.30 % | 23.921 M 0.77 % | 23.739 M -2.24 % | 24.283 M 10.35 % | 22.005 M -81.64 % | 119.862 M -9.14 % | 131.912 M 15.51 % | 114.197 M 21.31 % | 94.136 M -11.41 % | 106.258 M -8.71 % | 116.393 M |
Total investments | 130.222 M 11.57 % | 116.718 M -10.30 % | 130.123 M 1.47 % | 128.236 M -9.27 % | 141.337 M -1.46 % | 143.435 M 2.16 % | 140.400 M 1.19 % | 138.755 M -19.76 % | 172.935 M -7.67 % | 187.301 M 0.59 % | 186.209 M 4.33 % | 178.477 M 3.74 % | 172.040 M -3.46 % | 178.201 M 26.69 % | 140.664 M -38.57 % | 228.999 M 7.58 % | 212.864 M -22.18 % | 273.533 M 5.19 % | 260.041 M -9.03 % | 285.869 M -1.03 % | 288.845 M |
Total debt | 34.429 M 0.13 % | 34.383 M -3.87 % | 35.768 M -0.57 % | 35.974 M -2.59 % | 36.931 M -0.08 % | 36.960 M 0.11 % | 36.918 M 0.11 % | 36.878 M 0.11 % | 36.838 M 0.11 % | 36.799 M 27.95 % | 28.761 M 0.13 % | 28.724 M 0.13 % | 28.688 M 0.12 % | 28.652 M 0.12 % | 28.617 M -77.92 % | 129.583 M -2.31 % | 132.649 M 4.85 % | 126.516 M 0.98 % | 125.284 M -2.09 % | 127.952 M 2.78 % | 124.491 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 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 | 0.000 | 0.000 | 0.000 |
Common 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 103.085 M -0.82 % | 103.935 M -4.28 % | 108.583 M 6.18 % | 102.268 M -6.57 % | 109.456 M 0.64 % | 108.761 M -0.17 % | 108.952 M 2.20 % | 106.607 M -22.48 % | 137.513 M -9.37 % | 151.724 M -4.48 % | 158.843 M 2.30 % | 155.267 M 4.85 % | 148.078 M 2.26 % | 144.812 M 22.61 % | 118.111 M 10.99 % | 106.419 M 32.37 % | 80.397 M -50.14 % | 161.244 M -1.47 % | 163.656 M -7.31 % | 176.555 M 5.06 % | 168.047 M |
Other non current liabilities | 725.995 K | 0.000 -100.00 % | 371.948 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 | 0.000 | 0.000 | 0.000 |
Long term debt | 34.429 M 0.13 % | 34.383 M -3.87 % | 35.768 M | 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 |
Total non current liabilities | 35.155 M 2.24 % | 34.383 M -4.86 % | 36.140 M 0.46 % | 35.974 M -2.59 % | 36.931 M 9 717.68 % | 376.167 K -58.61 % | 908.806 K -97.54 % | 36.878 M 0.11 % | 36.838 M 0.11 % | 36.799 M 27.95 % | 28.761 M 0.13 % | 28.724 M 0.13 % | 28.688 M 0.12 % | 28.652 M 0.12 % | 28.617 M -77.92 % | 129.583 M -2.31 % | 132.649 M 4.85 % | 126.516 M 0.98 % | 125.284 M -2.09 % | 127.952 M 2.78 % | 124.491 M |
Other current liabilities | 0.000 | 0.000 | 0.000 100.00 % | -344.576 K 63.15 % | -935.189 K -148.61 % | -376.167 K 58.61 % | -908.806 K -172.03 % | -334.080 K 61.88 % | -876.340 K -196.63 % | -295.431 K 64.61 % | -834.825 K -196.23 % | -281.818 K 66.24 % | -834.760 K 93.58 % | -12.996 M -751.37 % | -1.527 M 72.13 % | -5.477 M 26.82 % | -7.483 M -68.03 % | -4.454 M 23.41 % | -5.815 M 35.57 % | -9.025 M -57.59 % | -5.727 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 905.147 K -86.11 % | 6.518 M 629.48 % | 893.554 K 159.32 % | 344.576 K -63.15 % | 935.189 K 148.61 % | 376.167 K -58.61 % | 908.806 K 172.03 % | 334.080 K -61.88 % | 876.340 K 196.63 % | 295.431 K -64.61 % | 834.825 K 196.23 % | 281.818 K -66.24 % | 834.760 K -93.58 % | 12.996 M 751.37 % | 1.527 M -72.13 % | 5.477 M -26.82 % | 7.483 M 68.03 % | 4.454 M -23.41 % | 5.815 M -35.57 % | 9.025 M 57.59 % | 5.727 M |
Total liabilities | 36.060 M -12.81 % | 41.357 M 11.68 % | 37.033 M 0.52 % | 36.843 M -4.08 % | 38.411 M 1.49 % | 37.847 M -1.12 % | 38.277 M 1.73 % | 37.627 M -1.47 % | 38.189 M 1.45 % | 37.644 M 25.16 % | 30.076 M 2.19 % | 29.431 M -1.88 % | 29.995 M -28.85 % | 42.158 M 37.58 % | 30.642 M -77.39 % | 135.513 M -3.64 % | 140.637 M 6.94 % | 131.505 M -0.09 % | 131.626 M -4.23 % | 137.441 M 5.10 % | 130.772 M |
Other non current assets | 0.000 | 0.000 | 0.000 100.00 % | -128.236 M 9.27 % | -141.337 M 1.46 % | -143.435 M -2.16 % | -140.400 M -1.19 % | -138.755 M 19.76 % | -172.935 M 7.67 % | -187.301 M -0.59 % | -186.209 M -4.33 % | -178.477 M -3.74 % | -172.040 M 3.46 % | -178.201 M -26.69 % | -140.664 M 38.57 % | -228.999 M -7.58 % | -212.864 M 22.18 % | -273.533 M -5.19 % | -260.041 M 9.03 % | -285.869 M 1.03 % | -288.845 M |
Long term investments | 130.222 M 11.57 % | 116.718 M -10.30 % | 130.123 M 1.47 % | 128.236 M -9.27 % | 141.337 M -1.46 % | 143.435 M 2.16 % | 140.400 M 1.19 % | 138.755 M -19.76 % | 172.935 M -7.67 % | 187.301 M 0.59 % | 186.209 M 4.33 % | 178.477 M 3.74 % | 172.040 M -3.46 % | 178.201 M 26.69 % | 140.664 M -38.57 % | 228.999 M 7.58 % | 212.864 M -22.18 % | 273.533 M 5.19 % | 260.041 M -9.03 % | 285.869 M -1.03 % | 288.845 M |
Intangible 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 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 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 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 | 0.000 | 0.000 | 0.000 |
Total non current assets | 130.222 M 11.57 % | 116.718 M -10.30 % | 130.123 M 1.47 % | 128.236 M -9.27 % | 141.337 M -1.46 % | 143.435 M 2.16 % | 140.400 M 1.19 % | 138.755 M -19.76 % | 172.935 M -7.67 % | 187.301 M 0.59 % | 186.209 M 4.33 % | 178.477 M 3.74 % | 172.040 M -3.46 % | 178.201 M 26.69 % | 140.664 M -38.57 % | 228.999 M 7.58 % | 212.864 M -22.18 % | 273.533 M 5.19 % | 260.041 M -9.03 % | 285.869 M -1.03 % | 288.845 M |
Other current 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 6.813 M -74.63 % | 26.859 M 100.34 % | 13.407 M 67.97 % | 7.981 M 119.03 % | 3.644 M 192.01 % | 1.248 M -70.42 % | 4.219 M 11.55 % | 3.782 M 136.96 % | 1.596 M 73.26 % | 921.225 K -22.00 % | 1.181 M -75.41 % | 4.803 M -2.93 % | 4.948 M 13.26 % | 4.369 M -33.93 % | 6.612 M -31.98 % | 9.721 M 1 219.69 % | 736.580 K -94.02 % | 12.319 M -60.45 % | 31.148 M 43.57 % | 21.695 M 167.92 % | 8.097 M |
Cash and short term investments | 6.813 M -74.63 % | 26.859 M 100.34 % | 13.407 M 67.97 % | 7.981 M 119.03 % | 3.644 M 192.01 % | 1.248 M -70.42 % | 4.219 M 11.55 % | 3.782 M 136.96 % | 1.596 M 73.26 % | 921.225 K -22.00 % | 1.181 M -75.41 % | 4.803 M -2.93 % | 4.948 M 13.26 % | 4.369 M -33.93 % | 6.612 M -31.98 % | 9.721 M 1 219.69 % | 736.580 K -94.02 % | 12.319 M -60.45 % | 31.148 M 43.57 % | 21.695 M 167.92 % | 8.097 M |
Total current assets | 8.783 M -69.14 % | 28.465 M 84.24 % | 15.450 M 43.22 % | 10.788 M 68.78 % | 6.392 M 105.00 % | 3.118 M -53.67 % | 6.729 M 25.17 % | 5.376 M 105.41 % | 2.617 M 31.34 % | 1.993 M -22.88 % | 2.584 M -57.35 % | 6.059 M 5.99 % | 5.717 M -32.80 % | 8.507 M 9.67 % | 7.757 M -38.37 % | 12.587 M 558.12 % | 1.913 M -89.84 % | 18.830 M -46.47 % | 35.178 M 25.26 % | 28.083 M 182.49 % | 9.941 M |
Inventory | 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 | 0.000 | 0.000 | 0.000 |
Net receivables | 1.970 M 22.68 % | 1.606 M -21.40 % | 2.043 M -27.19 % | 2.807 M 2.13 % | 2.748 M 46.95 % | 1.870 M -25.51 % | 2.511 M 57.48 % | 1.594 M 56.10 % | 1.021 M -4.69 % | 1.072 M -23.63 % | 1.403 M 11.68 % | 1.256 M 63.43 % | 768.636 K -81.43 % | 4.138 M 261.37 % | 1.145 M -60.05 % | 2.866 M 143.74 % | 1.176 M -81.94 % | 6.511 M 61.53 % | 4.031 M -36.91 % | 6.389 M 246.49 % | 1.844 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 140.311 K 28.58 % | 109.125 K | 0.000 -100.00 % | 87.870 K -36.39 % | 138.134 K 152.51 % | 54.704 K -44.88 % | 99.245 K -2.86 % | 102.169 K -32.10 % | 150.471 K 102.52 % | 74.301 K -41.08 % | 126.105 K -21.97 % | 161.605 K -48.98 % | 316.732 K 20.75 % | 262.302 K -21.17 % | 332.728 K -3.88 % | 346.166 K -94.47 % | 6.258 M 1 521.30 % | 385.960 K 519.71 % | 62.281 K 44.46 % | 43.114 K 29.91 % | 33.187 K |
Account payables | 905.147 K -86.11 % | 6.518 M 629.48 % | 893.554 K 159.32 % | 344.576 K -63.15 % | 935.189 K 148.61 % | 376.167 K -58.61 % | 908.806 K 172.03 % | 334.080 K -61.88 % | 876.340 K 196.63 % | 295.431 K -64.61 % | 834.825 K 196.23 % | 281.818 K -66.24 % | 834.760 K -93.58 % | 12.996 M 751.37 % | 1.527 M -72.13 % | 5.477 M -26.82 % | 7.483 M 68.03 % | 4.454 M -23.41 % | 5.815 M -35.57 % | 9.025 M 57.59 % | 5.727 M |
Tax payables | 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 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 103.085 M -0.82 % | 103.935 M -4.28 % | 108.583 M 6.18 % | 102.268 M -6.57 % | 109.456 M 0.64 % | 108.761 M -0.17 % | 108.952 M 2.20 % | 106.607 M -22.48 % | 137.513 M -9.37 % | 151.724 M -4.48 % | 158.843 M 2.30 % | 155.267 M 4.85 % | 148.078 M 2.26 % | 144.812 M 22.61 % | 118.111 M 10.99 % | 106.419 M 32.37 % | 80.397 M -50.14 % | 161.244 M -1.47 % | 163.656 M -7.31 % | 176.555 M 5.06 % | 168.047 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 36.060 M 7 814.88 % | 455.599 K | 0.000 -100.00 % | 525.042 K -3.60 % | 544.658 K -98.53 % | 37.094 M 1.74 % | 36.459 M 8 689.71 % | 414.794 K -12.66 % | 474.901 K -13.46 % | 548.775 K 14.26 % | 480.266 K 13.12 % | 424.563 K -10.17 % | 472.616 K -7.33 % | 509.982 K 2.23 % | 498.877 K 9.94 % | 453.769 K -10.04 % | 504.431 K -5.73 % | 535.071 K 1.43 % | 527.509 K 13.76 % | 463.693 K -16.38 % | 554.512 K |
Total assets | 139.146 M -4.23 % | 145.292 M -0.22 % | 145.617 M 4.68 % | 139.111 M -5.92 % | 147.867 M 0.86 % | 146.608 M -0.42 % | 147.229 M 2.08 % | 144.234 M -17.91 % | 175.703 M -7.22 % | 189.368 M 0.24 % | 188.919 M 2.29 % | 184.697 M 3.72 % | 178.073 M -4.76 % | 186.971 M 25.69 % | 148.754 M -38.51 % | 241.932 M 9.45 % | 221.034 M -24.50 % | 292.748 M -0.86 % | 295.282 M -5.96 % | 313.995 M 5.08 % | 298.820 M |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2018-12-31 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -5.738 M -194.38 % | 6.080 M 405.15 % | 1.204 M 294.58 % | -618.548 K -67.72 % | -368.788 K -272.48 % | 213.811 K 170.40 % | -303.727 K 73.05 % | -1.127 M -334.25 % | 481.114 K 530.17 % | -111.844 K -124.56 % | 455.355 K 146.70 % | -975.054 K 89.08 % | -8.925 M -204.80 % | 8.516 M 484.93 % | -2.212 M 41.01 % | -3.750 M -144.49 % | 8.429 M 311.93 % | -3.977 M -392.45 % | -807.672 K -131.65 % | 2.552 M 165.44 % | -3.899 M 27.09 % | -5.348 M -102.66 % | -2.639 M |
Accounts receivables | -364.300 K -183.30 % | 437.318 K -42.69 % | 763.100 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 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 | 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 | 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 working capital | -5.374 M -195.24 % | 5.643 M 1 181.03 % | 440.468 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -13.458 M -200.06 % | 13.450 M 829.42 % | -1.844 M -114.03 % | 13.145 M 514.15 % | 2.140 M 171.48 % | -2.994 M -86.62 % | -1.604 M -104.69 % | 34.220 M 137.56 % | 14.404 M 1 499.19 % | -1.029 M 86.55 % | -7.653 M -20.35 % | -6.359 M -201.93 % | 6.239 M 116.65 % | -37.461 M -142.37 % | 88.411 M 650.53 % | -16.059 M -126.44 % | 60.743 M 551.94 % | -13.441 M -151.97 % | 25.860 M 191.64 % | 8.867 M 252.10 % | -5.829 M -167.88 % | 8.587 M 166.94 % | 3.217 M |
Net cash provided by operating activities | -14.972 M -168.04 % | 22.006 M 103.68 % | 10.804 M 0.96 % | 10.702 M 59.35 % | 6.716 M 345.99 % | 1.506 M -68.45 % | 4.773 M -28.30 % | 6.657 M 29.36 % | 5.146 M 586.03 % | -1.059 M -344.90 % | 432.335 K -88.94 % | 3.909 M -15.64 % | 4.634 M 37.52 % | 3.369 M -96.70 % | 102.006 M 1 542.17 % | 6.212 M 195.12 % | -6.530 M 58.45 % | -15.715 M -196.61 % | 16.267 M 5.07 % | 15.483 M 426.01 % | 2.943 M 112.78 % | -23.023 M -591.57 % | 4.684 M |
Investments in property plant and equipment | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 100.00 % | -1.429 M -471.70 % | -250.000 K 75.00 % | -1.000 M -1 313.23 % | -70.760 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -101.000 M -3 158.06 % | -3.100 M -150.82 % | 6.100 M 408.33 % | 1.200 M 144.44 % | -2.700 M -136.00 % | 7.500 M 282.93 % | -4.100 M -113.67 % | 30.000 M 850.00 % | -4.000 M |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 100.00 % | -1.771 M 11.73 % | -2.007 M -125.12 % | -891.390 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 | 0.000 | 0.000 | 0.000 |
Dividends paid | -5.103 M -51.98 % | -3.358 M 0.00 % | -3.358 M 0.00 % | -3.358 M 0.00 % | -3.358 M 25.00 % | -4.477 M -0.13 % | -4.471 M 0.00 % | -4.471 M 0.00 % | -4.471 M 1.97 % | -4.561 M -12.50 % | -4.054 M 0.00 % | -4.054 M 0.00 % | -4.054 M 1.46 % | -4.114 M 0.00 % | -4.114 M | 0.000 100.00 % | -5.143 M -25.00 % | -4.114 M 0.00 % | -4.114 M 0.00 % | -4.114 M 0.00 % | -4.114 M 0.00 % | -4.114 M 0.00 % | -4.114 M |
Other financing activites | 0.000 100.00 % | -8.436 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 135.000 K | 0.000 | 0.000 -100.00 % | 5.360 M | 0.000 | 0.000 | 0.000 100.00 % | -1.498 M | 0.000 | 0.000 100.00 % | -136.425 K 31.52 % | -199.227 K | 0.000 | 0.000 | 0.000 100.00 % | -1.124 M | 0.000 |
Net cash used provided by financing activities | -5.074 M 40.68 % | -8.554 M -59.02 % | -5.379 M 15.48 % | -6.364 M -47.33 % | -4.320 M 3.51 % | -4.477 M -3.24 % | -4.336 M 3.02 % | -4.471 M 0.00 % | -4.471 M -659.65 % | 798.915 K 119.71 % | -4.054 M 0.00 % | -4.054 M 0.00 % | -4.054 M 27.76 % | -5.613 M 94.66 % | -105.114 M -3 290.79 % | -3.100 M -477.75 % | 820.653 K 126.36 % | -3.114 M 54.31 % | -6.814 M -301.27 % | 3.386 M 141.22 % | -8.214 M -133.17 % | 24.762 M 405.16 % | -8.114 M |
Effect of forex changes on cash | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | -20.046 M -249.02 % | 13.452 M 147.95 % | 5.425 M 25.08 % | 4.338 M 81.03 % | 2.396 M 180.65 % | -2.971 M -780.19 % | 436.780 K -80.02 % | 2.186 M 223.92 % | 674.851 K 359.69 % | -259.864 K 92.83 % | -3.622 M -2 395.27 % | -145.155 K -125.05 % | 579.424 K 125.83 % | -2.243 M 27.84 % | -3.109 M -199.90 % | 3.112 M 154.50 % | -5.710 M 69.68 % | -18.829 M -299.18 % | 9.453 M -49.90 % | 18.868 M 457.97 % | -5.271 M -403.11 % | 1.739 M 150.69 % | -3.431 M |
Cash at beginning of period | 26.859 M 100.34 % | 13.407 M 67.97 % | 7.981 M 119.03 % | 3.644 M 192.01 % | 1.248 M -70.42 % | 4.219 M 11.55 % | 3.782 M 136.96 % | 1.596 M 73.26 % | 921.225 K -22.00 % | 1.181 M -75.41 % | 4.803 M -2.93 % | 4.948 M 13.26 % | 4.369 M -33.93 % | 6.612 M -31.98 % | 9.721 M 47.08 % | 6.609 M -46.35 % | 12.319 M -60.45 % | 31.148 M 43.57 % | 21.695 M 667.57 % | 2.826 M -65.09 % | 8.097 M 27.35 % | 6.358 M -35.05 % | 9.789 M |
Cash at end of period | 6.813 M -74.63 % | 26.859 M 100.34 % | 13.407 M 67.97 % | 7.981 M 119.03 % | 3.644 M 192.01 % | 1.248 M -70.42 % | 4.219 M 11.55 % | 3.782 M 136.96 % | 1.596 M 73.26 % | 921.225 K -22.00 % | 1.181 M -75.41 % | 4.803 M -2.93 % | 4.948 M 13.26 % | 4.369 M -33.93 % | 6.612 M -31.98 % | 9.721 M 47.08 % | 6.609 M -46.35 % | 12.319 M -60.45 % | 31.148 M 43.57 % | 21.695 M 667.57 % | 2.826 M -65.09 % | 8.097 M 27.35 % | 6.358 M |
Operating cash flow | -14.972 M -168.04 % | 22.006 M 103.68 % | 10.804 M 0.96 % | 10.702 M 59.35 % | 6.716 M 345.99 % | 1.506 M -68.45 % | 4.773 M -28.30 % | 6.657 M 29.36 % | 5.146 M 586.03 % | -1.059 M -344.90 % | 432.335 K -88.94 % | 3.909 M -15.64 % | 4.634 M 37.52 % | 3.369 M -96.70 % | 102.006 M 1 542.17 % | 6.212 M 195.12 % | -6.530 M 58.45 % | -15.715 M -196.61 % | 16.267 M 5.07 % | 15.483 M 426.01 % | 2.943 M 112.78 % | -23.023 M -591.57 % | 4.684 M |
Capital expenditure | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -14.972 M -168.04 % | 22.006 M 103.68 % | 10.804 M 0.96 % | 10.702 M 59.35 % | 6.716 M 345.99 % | 1.506 M -68.45 % | 4.773 M -28.30 % | 6.657 M 29.36 % | 5.146 M 586.03 % | -1.059 M -344.90 % | 432.335 K -88.94 % | 3.909 M -15.64 % | 4.634 M 37.52 % | 3.369 M -96.70 % | 102.006 M 1 542.17 % | 6.212 M 195.12 % | -6.530 M 58.45 % | -15.715 M -196.61 % | 16.267 M 5.07 % | 15.483 M 426.01 % | 2.943 M 112.78 % | -23.023 M -591.57 % | 4.684 M |
2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 |