MPLF.L

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