Redx Pharma Plc REDX.L
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.202 M -77.52 % | 18.690 M 86.25 % | 10.035 M 76.52 % | 5.685 M 81.57 % | 3.131 M 2 327.13 % | 129.000 K -99.58 % | 30.474 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -33.156 M -84.15 % | -18.005 M 16.55 % | -21.576 M -134.19 % | -9.213 M -113.36 % | -4.318 M 51.18 % | -8.845 M -678.86 % | 1.528 M 109.84 % | -15.521 M -89.86 % | -8.175 M -143.81 % | -3.353 M -5.04 % | -3.192 M -51.78 % | -2.103 M |
| Income before tax | -32.788 M -84.16 % | -17.804 M 16.97 % | -21.443 M -133.89 % | -9.168 M -44.72 % | -6.335 M 37.56 % | -10.146 M -716.40 % | 1.646 M 110.68 % | -15.407 M -74.58 % | -8.825 M -107.01 % | -4.263 M -19.04 % | -3.581 M -47.61 % | -2.426 M |
| Income before tax ratio | -7.80 -719.13 % | -0.95 55.42 % | -2.14 -32.50 % | -1.61 20.30 % | -2.02 97.43 % | -78.65 -145 714.55 % | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -32.024 M -66.65 % | -19.216 M -0.61 % | -19.099 M -125.60 % | -8.466 M -17.89 % | -7.181 M 20.34 % | -9.014 M -167.17 % | 13.419 M 195.42 % | -14.063 M -52.31 % | -9.233 M -144.84 % | -3.771 M -21.57 % | -3.102 M -34.40 % | -2.308 M |
| Net income ratio | -7.89 -719.07 % | -0.96 55.19 % | -2.15 -32.67 % | -1.62 -17.51 % | -1.38 97.99 % | -68.57 -136 845.88 % | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | -7.62 -641.25 % | -1.03 45.98 % | -1.90 -27.80 % | -1.49 35.07 % | -2.29 96.72 % | -69.88 -15 968.55 % | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.77 -22.85 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 12.59 % | 0.89 -11.18 % | 1.00 0.00 % | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 334.911 M 13.84 % | 294.183 M 14.72 % | 256.430 M 50.72 % | 170.137 M 34.48 % | 126.513 M 0.00 % | 126.513 M 11.85 % | 113.104 M 44.26 % | 78.401 M 35.05 % | 58.052 M -10.71 % | 65.014 M 0.00 % | 65.014 M 0.00 % | 65.014 M |
| Weighted average shs out | 334.911 M 13.84 % | 294.183 M 14.72 % | 256.430 M 50.72 % | 170.137 M 34.48 % | 126.513 M 0.00 % | 126.513 M 11.88 % | 113.081 M 44.23 % | 78.401 M 35.05 % | 58.052 M -10.71 % | 65.014 M 0.00 % | 65.014 M 0.00 % | 65.014 M |
| EPS diluted | -0.10 -61.76 % | -0.06 27.23 % | -0.08 -55.17 % | -0.05 -58.94 % | -0.03 51.22 % | -0.07 -599.29 % | 0.01 107.00 % | -0.20 -42.86 % | -0.14 -171.32 % | -0.05 -5.09 % | -0.05 -52.01 % | -0.03 |
| Earnings per share | -0.10 -61.76 % | -0.06 27.23 % | -0.08 -55.17 % | -0.05 -58.94 % | -0.03 51.22 % | -0.07 -599.29 % | 0.01 107.00 % | -0.20 -42.86 % | -0.14 -171.32 % | -0.05 -5.09 % | -0.05 -52.01 % | -0.03 |
| Gross profit | 3.242 M -82.65 % | 18.690 M 86.25 % | 10.035 M 76.52 % | 5.685 M 104.42 % | 2.781 M 2 055.81 % | 129.000 K -99.58 % | 30.474 M 11 731.30 % | -262.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 368.000 K 83.08 % | 201.000 K 51.13 % | 133.000 K 195.56 % | 45.000 K 102.23 % | -2.017 M -55.03 % | -1.301 M -1 202.54 % | 118.000 K 3.51 % | 114.000 K 117.54 % | -650.000 K 28.57 % | -910.000 K -133.93 % | -389.000 K -20.43 % | -323.000 K |
| Cost of revenue | 960.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 350.000 K | 0.000 | 0.000 -100.00 % | 262.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 8.069 M -21.12 % | 10.229 M 58.47 % | 6.455 M 12 810.00 % | 50.000 K 0.00 % | 50.000 K -71.75 % | 177.000 K -93.96 % | 2.930 M 6 876.19 % | 42.000 K 55.56 % | 27.000 K | 0.000 | 0.000 | 0.000 |
| 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 |
| Other expenses | 0.000 100.00 % | -1.539 M -37.41 % | -1.120 M -128.23 % | 3.968 M 5.59 % | 3.758 M 11.41 % | 3.373 M -43.18 % | 5.936 M -5.52 % | 6.283 M 45.81 % | 4.309 M 7.35 % | 4.014 M 20.61 % | 3.328 M 43.94 % | 2.312 M |
| Operating expenses | 35.182 M -5.56 % | 37.253 M 25.09 % | 29.780 M 113.34 % | 13.959 M 39.95 % | 9.974 M 6.89 % | 9.331 M -46.44 % | 17.420 M 21.04 % | 14.392 M 52.60 % | 9.431 M 134.95 % | 4.014 M 20.61 % | 3.328 M 43.94 % | 2.312 M |
| Cost and expenses | 35.182 M -5.56 % | 37.253 M 25.09 % | 29.780 M 113.34 % | 13.959 M 35.21 % | 10.324 M 10.64 % | 9.331 M -46.44 % | 17.420 M 21.04 % | 14.392 M 52.60 % | 9.431 M 134.95 % | 4.014 M 20.61 % | 3.328 M 43.94 % | 2.312 M |
| Research and development expenses | 29.117 M 1.94 % | 28.563 M 16.85 % | 24.445 M 145.90 % | 9.941 M 61.22 % | 6.166 M 7.57 % | 5.732 M -29.82 % | 8.168 M 1.25 % | 8.067 M 58.33 % | 5.095 M 75.81 % | 2.898 M -22.64 % | 3.746 M 83.72 % | 2.039 M |
| Selling general and administrative expenses | 8.069 M -21.12 % | 10.229 M 58.47 % | 6.455 M 12 810.00 % | 50.000 K 0.00 % | 50.000 K -71.75 % | 177.000 K -93.96 % | 2.930 M 6 876.19 % | 42.000 K 55.56 % | 27.000 K | 0.000 | 0.000 | 0.000 |
| Interest income | 1.224 M 554.55 % | 187.000 K 1 338.46 % | 13.000 K 85.71 % | 7.000 K -41.67 % | 12.000 K -50.00 % | 24.000 K -36.84 % | 38.000 K -43.28 % | 67.000 K 13.56 % | 59.000 K | 0.000 | 0.000 | 0.000 |
| Interest expense | 1.801 M 4.41 % | 1.725 M 0.82 % | 1.711 M 75.67 % | 974.000 K 854.90 % | 102.000 K 10 100.00 % | 1.000 K -99.73 % | 368.000 K -30.04 % | 526.000 K 51.15 % | 348.000 K 45.00 % | 240.000 K 0.00 % | 240.000 K 300.00 % | 60.000 K |
| Depreciation and amortization | 960.000 K -10.53 % | 1.073 M 66.10 % | 646.000 K -3.87 % | 672.000 K 552.43 % | 103.000 K -37.20 % | 164.000 K -49.85 % | 327.000 K 24.81 % | 262.000 K 88.49 % | 139.000 K -44.84 % | 252.000 K 5.44 % | 239.000 K 312.07 % | 58.000 K |
| Operating income | -33.820 M -107.92 % | -16.266 M 17.62 % | -19.745 M -138.64 % | -8.274 M -15.03 % | -7.193 M 29.27 % | -10.169 M -614.63 % | 1.976 M 113.22 % | -14.948 M -58.50 % | -9.431 M -134.95 % | -4.014 M -20.61 % | -3.328 M -43.94 % | -2.312 M |
| Operating income ratio | -8.05 -824.80 % | -0.87 55.77 % | -1.97 -35.19 % | -1.46 36.65 % | -2.30 97.09 % | -78.83 -121 671.30 % | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 1.032 M -16.71 % | 1.239 M 151.67 % | -2.398 M -82.22 % | -1.316 M -253.38 % | 858.000 K 3 630.43 % | 23.000 K 100.22 % | -10.446 M -2 175.82 % | -459.000 K -175.74 % | 606.000 K 343.37 % | -249.000 K 1.58 % | -253.000 K -121.93 % | -114.000 K |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -411.000 K 98.84 % | -35.549 M -192.44 % | -12.156 M -72.60 % | -7.043 M -117.65 % | -3.236 M 49.99 % | -6.471 M 72.82 % | -23.806 M -533.48 % | -3.758 M 49.46 % | -7.436 M -733.63 % | -892.000 K -191.77 % | 972.000 K -40.77 % | 1.641 M |
| Total investments | 0.000 | 0.000 -100.00 % | 8.500 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 605.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 17.681 M -3.41 % | 18.305 M 5.23 % | 17.396 M -15.02 % | 20.470 M 4 273.93 % | 468.000 K | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 17.65 % | 1.700 M |
| Accumulated other comprehensive income loss | 14.332 M 21.62 % | 11.784 M 41.87 % | 8.306 M 44.10 % | 5.764 M 421.63 % | 1.105 M 192.01 % | -1.201 M -9.78 % | -1.094 M -13.60 % | -963.000 K -36.60 % | -705.000 K -24.56 % | -566.000 K -80.25 % | -314.000 K -292.50 % | -80.000 K |
| Retained earnings | -113.827 M -39.99 % | -81.313 M -26.60 % | -64.226 M -52.15 % | -42.213 M -23.64 % | -34.142 M -14.08 % | -29.927 M -41.96 % | -21.082 M 6.76 % | -22.610 M -218.94 % | -7.089 M 33.45 % | -10.652 M -45.94 % | -7.299 M -77.72 % | -4.107 M |
| Common stock | 3.349 M 0.00 % | 3.349 M 21.65 % | 2.753 M 41.03 % | 1.952 M 54.31 % | 1.265 M 0.00 % | 1.265 M 0.00 % | 1.265 M 35.15 % | 936.000 K 44.00 % | 650.000 K 9 185.71 % | 7.000 K 16.67 % | 6.000 K 50.00 % | 4.000 K |
| Total equity | 3.355 M -89.93 % | 33.321 M 153.74 % | 13.132 M 388.72 % | 2.687 M 80.21 % | 1.491 M -74.13 % | 5.764 M -59.77 % | 14.327 M 732.97 % | 1.720 M -77.66 % | 7.700 M 323.08 % | 1.820 M 134.54 % | 776.000 K 173.00 % | -1.063 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 605.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 162.000 K | 0.000 | 0.000 |
| Long term debt | 1.274 M -34.70 % | 1.951 M -88.40 % | 16.821 M -15.76 % | 19.967 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M | 0.000 | 0.000 -100.00 % | 1.700 M |
| Total non current liabilities | 1.274 M -34.70 % | 1.951 M -88.40 % | 16.821 M -15.76 % | 19.967 M | 0.000 -100.00 % | 605.000 K | 0.000 | 0.000 -100.00 % | 2.000 M 1 134.57 % | 162.000 K | 0.000 -100.00 % | 1.700 M |
| Other current liabilities | -252.000 K -0.80 % | -250.000 K -28.87 % | -194.000 K -36.62 % | -142.000 K -116.21 % | 876.000 K 3 020.00 % | -30.000 K 85.07 % | -201.000 K 14.47 % | -235.000 K -79.39 % | -131.000 K -107.82 % | 1.676 M 41.67 % | 1.183 M 128.38 % | 518.000 K |
| Deferred revenue | 844.000 K -82.75 % | 4.893 M 13.32 % | 4.318 M -38.92 % | 7.069 M | 0.000 | 0.000 | 0.000 100.00 % | -3.808 M | 0.000 -100.00 % | 125.000 K 6.84 % | 117.000 K | 0.000 |
| Short term debt | 16.407 M 0.32 % | 16.354 M 2 744.17 % | 575.000 K 14.31 % | 503.000 K 7.48 % | 468.000 K | 0.000 | 0.000 -100.00 % | 2.000 M | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 |
| Total current liabilities | 21.007 M -22.78 % | 27.205 M 183.62 % | 9.592 M -12.27 % | 10.934 M 124.66 % | 4.867 M 23.22 % | 3.950 M -70.44 % | 13.362 M 74.10 % | 7.675 M 89.23 % | 4.056 M -20.11 % | 5.077 M 4.47 % | 4.860 M 297.71 % | 1.222 M |
| Total liabilities | 22.281 M -23.58 % | 29.156 M 10.39 % | 26.413 M -14.52 % | 30.901 M 534.91 % | 4.867 M 6.85 % | 4.555 M -65.91 % | 13.362 M 74.10 % | 7.675 M 26.73 % | 6.056 M 15.59 % | 5.239 M 7.80 % | 4.860 M 66.32 % | 2.922 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 750.000 K 309.84 % | 183.000 K | 0.000 | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 605.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 85.000 K -6.59 % | 91.000 K -5.21 % | 96.000 K -5.88 % | 102.000 K -5.56 % | 108.000 K -5.26 % | 114.000 K -5.79 % | 121.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K |
| Goodwill and intangible assets | 394.000 K -1.50 % | 400.000 K -1.23 % | 405.000 K -1.46 % | 411.000 K -1.44 % | 417.000 K -1.42 % | 423.000 K -1.63 % | 430.000 K 39.16 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K |
| Property plant equipment net | 1.940 M -28.12 % | 2.699 M -18.83 % | 3.325 M -10.35 % | 3.709 M 2 667.91 % | 134.000 K -29.84 % | 191.000 K -13.96 % | 222.000 K -58.35 % | 533.000 K 50.99 % | 353.000 K 171.54 % | 130.000 K -60.37 % | 328.000 K 10.81 % | 296.000 K |
| Total non current assets | 2.334 M -24.69 % | 3.099 M -16.92 % | 3.730 M -9.47 % | 4.120 M 647.73 % | 551.000 K -10.26 % | 614.000 K -5.83 % | 652.000 K -54.94 % | 1.447 M 2.48 % | 1.412 M 127.01 % | 622.000 K -2.35 % | 637.000 K 5.29 % | 605.000 K |
| Other current assets | 4.578 M | 0.000 | 0.000 | 0.000 -100.00 % | 677.000 K -35.28 % | 1.046 M 8.84 % | 961.000 K 19.98 % | 801.000 K -72.46 % | 2.908 M -17.97 % | 3.545 M -10.73 % | 3.971 M 232.30 % | 1.195 M |
| Short term investments | 0.000 | 0.000 -100.00 % | 8.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 18.092 M -66.41 % | 53.854 M 82.23 % | 29.552 M 7.41 % | 27.513 M 642.79 % | 3.704 M -42.76 % | 6.471 M -72.82 % | 23.806 M 313.44 % | 5.758 M -38.98 % | 9.436 M 226.28 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K |
| Cash and short term investments | 18.092 M -66.41 % | 53.854 M 82.23 % | 29.552 M 7.41 % | 27.513 M 642.79 % | 3.704 M -42.76 % | 6.471 M -72.82 % | 23.806 M 313.44 % | 5.758 M -38.98 % | 9.436 M 226.28 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K |
| Total current assets | 23.302 M -60.76 % | 59.378 M 65.79 % | 35.815 M 21.54 % | 29.468 M 407.46 % | 5.807 M -40.16 % | 9.705 M -64.10 % | 27.037 M 240.17 % | 7.948 M -35.61 % | 12.344 M 91.77 % | 6.437 M 28.77 % | 4.999 M 298.64 % | 1.254 M |
| Inventory | 0.000 100.00 % | -5.524 M | 0.000 | 0.000 | 0.000 100.00 % | -2.188 M 3.61 % | -2.270 M -63.43 % | -1.389 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 632.000 K -88.56 % | 5.524 M -11.80 % | 6.263 M 220.36 % | 1.955 M 37.10 % | 1.426 M -34.83 % | 2.188 M -3.61 % | 2.270 M 63.43 % | 1.389 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -605.000 K | 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 | 913.000 K -67.30 % | 2.792 M 56.06 % | 1.789 M -3.04 % | 1.845 M -46.44 % | 3.445 M -9.41 % | 3.803 M -71.54 % | 13.362 M 135.45 % | 5.675 M 39.92 % | 4.056 M 252.39 % | 1.151 M -20.24 % | 1.443 M 123.03 % | 647.000 K |
| Tax payables | 252.000 K 0.80 % | 250.000 K 28.87 % | 194.000 K 36.62 % | 142.000 K 82.05 % | 78.000 K -55.93 % | 177.000 K -11.94 % | 201.000 K -14.47 % | 235.000 K 79.39 % | 131.000 K 4.80 % | 125.000 K 6.84 % | 117.000 K 105.26 % | 57.000 K |
| 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 | 99.501 M 0.00 % | 99.501 M 50.08 % | 66.299 M 78.30 % | 37.184 M 11.79 % | 33.263 M -6.64 % | 35.627 M 1.10 % | 35.238 M 44.67 % | 24.357 M 64.09 % | 14.844 M 13.91 % | 13.031 M 55.45 % | 8.383 M 168.69 % | 3.120 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 | 25.636 M -58.97 % | 62.477 M 57.99 % | 39.545 M 17.74 % | 33.588 M 428.28 % | 6.358 M -38.39 % | 10.319 M -62.73 % | 27.689 M 194.72 % | 9.395 M -31.70 % | 13.756 M 94.87 % | 7.059 M 25.25 % | 5.636 M 203.17 % | 1.859 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 2.960 M | 0.000 -100.00 % | 146.000 K -85.24 % | 989.000 K 40.48 % | 704.000 K 223.94 % | -568.000 K -115.90 % | 3.573 M 297.00 % | 900.000 K 162.98 % | -1.429 M | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 3.194 M -26.83 % | 4.365 M 15.32 % | 3.785 M 566.37 % | 568.000 K 1 162.22 % | 45.000 K | 0.000 -100.00 % | 13.000 K -94.69 % | 245.000 K -59.70 % | 608.000 K 4 242.86 % | 14.000 K -89.86 % | 138.000 K | 0.000 |
| Change in working capital | -7.673 M -476.50 % | 2.038 M 133.60 % | -6.065 M -194.40 % | 6.425 M 2 524.53 % | -265.000 K 96.84 % | -8.391 M -209.17 % | 7.686 M 569.51 % | 1.148 M -43.45 % | 2.030 M 71.89 % | 1.181 M 226.04 % | -937.000 K -38.40 % | -677.000 K |
| Accounts receivables | 0.000 -100.00 % | 7.631 M 264.07 % | -4.651 M -413.92 % | -905.000 K -302.91 % | 446.000 K -22.03 % | 572.000 K 148.27 % | -1.185 M -855.65 % | -124.000 K | 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 | 0.000 100.00 % | -21.000 K | 0.000 | 0.000 |
| Accounts payables | 0.000 100.00 % | -5.593 M -295.54 % | -1.414 M -119.29 % | 7.330 M 1 130.94 % | -711.000 K 92.07 % | -8.963 M -201.04 % | 8.871 M 597.41 % | 1.272 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -7.673 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.202 M | 0.000 | 0.000 |
| Other non cash items | -1.032 M -145.95 % | 2.246 M 32.27 % | 1.698 M 76.69 % | 961.000 K 203.89 % | -925.000 K -611.05 % | 181.000 K -81.36 % | 971.000 K 111.55 % | 459.000 K 58.82 % | 289.000 K -17.66 % | 351.000 K 80.93 % | 194.000 K 43.70 % | 135.000 K |
| Net cash provided by operating activities | -34.747 M -310.24 % | -8.470 M 60.38 % | -21.379 M -5 512.41 % | 395.000 K 108.46 % | -4.668 M 72.82 % | -17.177 M -221.84 % | 14.098 M 212.72 % | -12.507 M -91.30 % | -6.538 M -165.23 % | -2.465 M 37.55 % | -3.947 M -35.64 % | -2.910 M |
| Investments in property plant and equipment | -195.000 K 25.57 % | -262.000 K 65.25 % | -754.000 K -1 177.97 % | -59.000 K -110.71 % | -28.000 K 78.79 % | -132.000 K 14.29 % | -154.000 K 65.32 % | -444.000 K -22.65 % | -362.000 K -570.37 % | -54.000 K 80.51 % | -277.000 K 10.36 % | -309.000 K |
| Acquisitions net | 0.000 -100.00 % | 21.000 K | 0.000 -100.00 % | 4.000 K -93.33 % | 60.000 K 160.87 % | 23.000 K -81.45 % | 124.000 K 6 100.00 % | 2.000 K | 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 | 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 |
| Net cash used for investing activites | -195.000 K 19.09 % | -241.000 K 68.04 % | -754.000 K -1 270.91 % | -55.000 K -271.88 % | 32.000 K 129.36 % | -109.000 K -263.33 % | -30.000 K 93.21 % | -442.000 K -22.10 % | -362.000 K -570.37 % | -54.000 K 80.51 % | -277.000 K 10.36 % | -309.000 K |
| 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 -100.00 % | 34.568 M 33.06 % | 25.980 M 1 137.73 % | 2.099 M | 0.000 | 0.000 -100.00 % | 12.364 M 23.64 % | 10.000 M -25.63 % | 13.447 M 206.80 % | 4.383 M -10.42 % | 4.893 M 360.73 % | 1.062 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -816.000 K -102.47 % | 32.982 M 36.61 % | 24.143 M 2.08 % | 23.651 M 1 165.44 % | 1.869 M 3 914.29 % | -49.000 K -100.89 % | 5.531 M -40.34 % | 9.271 M -31.04 % | 13.444 M 206.73 % | 4.383 M -15.60 % | 5.193 M 88.02 % | 2.762 M |
| Net cash used provided by financing activities | -816.000 K -102.47 % | 32.982 M 36.61 % | 24.143 M 2.87 % | 23.469 M 1 155.70 % | 1.869 M 3 914.29 % | -49.000 K -101.23 % | 3.980 M -57.07 % | 9.271 M -31.04 % | 13.444 M 206.73 % | 4.383 M -15.60 % | 5.193 M 88.02 % | 2.762 M |
| Effect of forex changes on cash | -4.000 K -112.90 % | 31.000 K 6.90 % | 29.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -35.762 M -247.16 % | 24.302 M 1 091.86 % | 2.039 M -91.44 % | 23.809 M 960.46 % | -2.767 M 84.04 % | -17.335 M -196.05 % | 18.048 M 590.70 % | -3.678 M -156.20 % | 6.544 M 251.07 % | 1.864 M 92.36 % | 969.000 K 312.04 % | -457.000 K |
| Cash at beginning of period | 53.854 M 82.23 % | 29.552 M 7.41 % | 27.513 M 642.79 % | 3.704 M -42.76 % | 6.471 M -72.82 % | 23.806 M 313.44 % | 5.758 M -38.98 % | 9.436 M 226.28 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K -88.57 % | 516.000 K |
| Cash at end of period | 18.092 M -66.41 % | 53.854 M 82.23 % | 29.552 M 7.41 % | 27.513 M 642.79 % | 3.704 M -42.76 % | 6.471 M -72.82 % | 23.806 M 313.44 % | 5.758 M -38.98 % | 9.436 M 226.28 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K |
| Operating cash flow | -34.747 M -310.24 % | -8.470 M 60.38 % | -21.379 M -5 512.41 % | 395.000 K 108.46 % | -4.668 M 72.82 % | -17.177 M -221.84 % | 14.098 M 212.72 % | -12.507 M -91.30 % | -6.538 M -165.23 % | -2.465 M 37.55 % | -3.947 M -35.64 % | -2.910 M |
| Capital expenditure | -195.000 K 25.57 % | -262.000 K 65.25 % | -754.000 K -1 177.97 % | -59.000 K -110.71 % | -28.000 K 78.79 % | -132.000 K 14.29 % | -154.000 K 65.32 % | -444.000 K -22.65 % | -362.000 K -570.37 % | -54.000 K 80.51 % | -277.000 K 10.36 % | -309.000 K |
| Free CashFlow | -34.942 M -300.16 % | -8.732 M 60.55 % | -22.133 M -6 687.20 % | 336.000 K 107.16 % | -4.696 M 72.87 % | -17.309 M -224.13 % | 13.944 M 207.67 % | -12.951 M -87.70 % | -6.900 M -173.92 % | -2.519 M 40.36 % | -4.224 M -31.22 % | -3.219 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.891 M -18.17 % | 2.311 M -77.64 % | 10.337 M 23.75 % | 8.353 M 5.28 % | 7.934 M 277.63 % | 2.101 M -53.45 % | 4.513 M 285.07 % | 1.172 M -62.57 % | 3.131 M 100.00 % | 1.566 M 2 327.13 % | 64.500 K 0.00 % | 64.500 K -99.58 % | 15.237 M 0.00 % | 15.237 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -12.390 M 40.34 % | -20.766 M -151.95 % | -8.242 M 15.58 % | -9.763 M -10.18 % | -8.861 M 30.31 % | -12.715 M -143.07 % | -5.231 M -31.37 % | -3.982 M -99.40 % | -1.997 M 7.50 % | -2.159 M 51.18 % | -4.423 M 0.00 % | -4.423 M -678.86 % | 764.000 K 0.00 % | 764.000 K 109.84 % | -7.761 M 0.00 % | -7.761 M -89.86 % | -4.088 M 0.00 % | -4.088 M -143.81 % | -1.677 M 0.00 % | -1.677 M -5.04 % | -1.596 M 0.00 % | -1.596 M -51.78 % | -1.052 M 0.00 % | -1.052 M |
| Income before tax | -12.141 M 41.20 % | -20.647 M -154.21 % | -8.122 M 16.11 % | -9.682 M -10.24 % | -8.783 M 30.62 % | -12.660 M -142.85 % | -5.213 M -31.81 % | -3.955 M -75.62 % | -2.252 M 28.90 % | -3.168 M 37.56 % | -5.073 M 0.00 % | -5.073 M -716.40 % | 823.000 K 0.00 % | 823.000 K 110.68 % | -7.704 M 0.00 % | -7.704 M -74.58 % | -4.413 M 0.00 % | -4.413 M -107.01 % | -2.132 M 0.00 % | -2.132 M -19.04 % | -1.791 M 0.00 % | -1.791 M -47.61 % | -1.213 M 0.00 % | -1.213 M |
| Income before tax ratio | -6.42 28.14 % | -8.93 -1 037.07 % | -0.79 32.21 % | -1.16 -4.71 % | -1.11 81.63 % | -6.03 -421.66 % | -1.16 65.77 % | -3.37 -369.17 % | -0.72 64.45 % | -2.02 97.43 % | -78.65 0.00 % | -78.65 -145 714.55 % | 0.05 0.00 % | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -13.987 M 22.45 % | -18.037 M -94.47 % | -9.275 M -10.39 % | -8.402 M -7.35 % | -7.827 M 30.64 % | -11.285 M -163.36 % | -4.285 M -29.14 % | -3.318 M -59.60 % | -2.079 M 32.30 % | -3.071 M 23.67 % | -4.024 M 19.38 % | -4.991 M -140.74 % | 12.249 M 946.43 % | 1.171 M 117.57 % | -6.664 M 9.95 % | -7.400 M -77.49 % | -4.169 M 0.00 % | -4.169 M -121.11 % | -1.886 M 0.00 % | -1.886 M -21.57 % | -1.551 M 0.00 % | -1.551 M -34.40 % | -1.154 M 0.00 % | -1.154 M |
| Net income ratio | -6.55 27.08 % | -8.99 -1 026.98 % | -0.80 31.78 % | -1.17 -4.65 % | -1.12 81.55 % | -6.05 -422.12 % | -1.16 65.88 % | -3.40 -432.70 % | -0.64 53.75 % | -1.38 97.99 % | -68.57 0.00 % | -68.57 -136 845.88 % | 0.05 0.00 % | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | -7.40 5.23 % | -7.80 -769.85 % | -0.90 10.80 % | -1.01 -1.96 % | -0.99 81.63 % | -5.37 -465.71 % | -0.95 66.46 % | -2.83 -326.36 % | -0.66 66.15 % | -1.96 96.86 % | -62.38 19.38 % | -77.37 -9 725.00 % | 0.80 946.43 % | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.75 -24.54 % | 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 14.52 % | 0.87 -1.69 % | 0.89 -11.18 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 334.911 M 0.00 % | 334.911 M 4.59 % | 320.227 M 16.33 % | 275.282 M 0.00 % | 275.282 M 15.44 % | 238.456 M 24.18 % | 192.017 M 29.75 % | 147.986 M 16.95 % | 126.543 M 0.07 % | 126.448 M -0.05 % | 126.513 M 0.05 % | 126.448 M 11.80 % | 113.104 M 0.05 % | 113.046 M 44.19 % | 78.401 M 0.05 % | 78.361 M 35.05 % | 58.022 M 0.00 % | 58.022 M -10.71 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M |
| Weighted average shs out | 334.911 M 0.00 % | 334.911 M 4.59 % | 320.227 M 16.33 % | 275.282 M 0.00 % | 275.282 M 15.44 % | 238.456 M 24.18 % | 192.017 M 29.75 % | 147.986 M 16.95 % | 126.543 M 0.07 % | 126.448 M -0.05 % | 126.513 M 0.05 % | 126.448 M 11.82 % | 113.081 M 0.03 % | 113.046 M 44.19 % | 78.401 M 0.05 % | 78.361 M 35.05 % | 58.022 M 0.00 % | 58.022 M -10.71 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M 0.00 % | 64.981 M |
| EPS diluted | -0.04 40.32 % | -0.06 -141.25 % | -0.03 27.61 % | -0.04 -10.25 % | -0.03 39.59 % | -0.05 -95.96 % | -0.03 -1.12 % | -0.03 -70.25 % | -0.02 7.06 % | -0.02 51.29 % | -0.03 0.29 % | -0.04 -586.11 % | 0.01 5.88 % | 0.01 106.73 % | -0.10 -2.02 % | -0.10 -40.63 % | -0.07 0.00 % | -0.07 -172.87 % | -0.03 0.00 % | -0.03 -4.88 % | -0.02 0.00 % | -0.02 -51.85 % | -0.02 0.00 % | -0.02 |
| Earnings per share | -0.04 40.32 % | -0.06 -141.25 % | -0.03 27.61 % | -0.04 -10.25 % | -0.03 39.59 % | -0.05 -95.96 % | -0.03 -1.12 % | -0.03 -70.25 % | -0.02 7.06 % | -0.02 51.29 % | -0.03 0.29 % | -0.04 -586.11 % | 0.01 5.88 % | 0.01 106.73 % | -0.10 -2.02 % | -0.10 -40.63 % | -0.07 0.00 % | -0.07 -172.87 % | -0.03 0.00 % | -0.03 -4.88 % | -0.02 0.00 % | -0.02 -51.85 % | -0.02 0.00 % | -0.02 |
| Gross profit | 1.427 M -38.25 % | 2.311 M -77.64 % | 10.337 M 23.75 % | 8.353 M 5.28 % | 7.934 M 277.63 % | 2.101 M -53.45 % | 4.513 M 285.07 % | 1.172 M -57.13 % | 2.734 M 96.62 % | 1.391 M 2 055.81 % | 64.500 K 0.00 % | 64.500 K -99.58 % | 15.237 M 0.00 % | 15.237 M 5 915.65 % | -262.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 249.000 K 109.24 % | 119.000 K -0.83 % | 120.000 K 48.15 % | 81.000 K 3.85 % | 78.000 K 41.82 % | 55.000 K 205.56 % | 18.000 K -33.33 % | 27.000 K 110.59 % | -255.000 K 74.71 % | -1.009 M -55.03 % | -650.500 K 0.00 % | -650.500 K -1 202.54 % | 59.000 K 0.00 % | 59.000 K 3.51 % | 57.000 K 0.00 % | 57.000 K 117.54 % | -325.000 K 0.00 % | -325.000 K 28.57 % | -455.000 K 0.00 % | -455.000 K -133.93 % | -194.500 K 0.00 % | -194.500 K -20.43 % | -161.500 K 0.00 % | -161.500 K |
| Cost of revenue | 464.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 397.000 K 126.86 % | 175.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 262.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.000 K -61.83 % | 65.500 K -41.26 % | 111.500 K -92.24 % | 1.437 M -3.82 % | 1.494 M 7 011.90 % | 21.000 K 0.00 % | 21.000 K 55.56 % | 13.500 K 0.00 % | 13.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.977 M 185.01 % | -2.326 M -200.00 % | 2.326 M 200.82 % | -2.307 M -200.00 % | 2.307 M 154.80 % | -4.209 M -200.00 % | 4.209 M 32.59 % | 3.175 M 0.00 % | 3.175 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 -100.00 % | 914.000 K 46.24 % | 625.000 K 0.48 % | 622.000 K 24.90 % | 498.000 K 14.75 % | 434.000 K 13.02 % | 384.000 K 205.79 % | -363.000 K | 0.000 -100.00 % | 3.373 M | 0.000 -100.00 % | 5.936 M | 0.000 -100.00 % | 6.283 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 15.878 M -21.97 % | 20.348 M 3.75 % | 19.612 M 17.05 % | 16.755 M 6.31 % | 15.761 M 17.74 % | 13.386 M 52.15 % | 8.798 M 95.95 % | 4.490 M -7.61 % | 4.860 M -4.42 % | 5.085 M 26.24 % | 4.028 M -24.04 % | 5.303 M -44.39 % | 9.536 M 20.95 % | 7.884 M 28.64 % | 6.129 M -25.84 % | 8.264 M 44.08 % | 5.736 M 0.00 % | 5.736 M 12.78 % | 5.086 M 0.00 % | 5.086 M 4.60 % | 4.862 M 0.00 % | 4.862 M 137.46 % | 2.048 M 0.00 % | 2.048 M |
| Cost and expenses | 16.342 M -21.60 % | 20.844 M 3.91 % | 20.060 M 16.68 % | 17.193 M 7.34 % | 16.018 M 16.39 % | 13.762 M 50.80 % | 9.126 M 89.06 % | 4.827 M -8.18 % | 5.257 M 2.00 % | 5.154 M 10.43 % | 4.667 M 0.06 % | 4.664 M -47.44 % | 8.875 M 3.85 % | 8.546 M 18.75 % | 7.196 M 0.00 % | 7.196 M 52.60 % | 4.716 M 0.00 % | 4.716 M 134.95 % | 2.007 M 0.00 % | 2.007 M 20.61 % | 1.664 M 0.00 % | 1.664 M 43.94 % | 1.156 M 0.00 % | 1.156 M |
| Research and development expenses | 13.020 M -19.12 % | 16.097 M 2.86 % | 15.650 M 21.20 % | 12.913 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.083 M 7.57 % | 2.866 M 0.00 % | 2.866 M -29.82 % | 4.084 M 0.00 % | 4.084 M 1.25 % | 4.034 M 0.00 % | 4.034 M 58.33 % | 2.548 M 0.00 % | 2.548 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 2.858 M -32.77 % | 4.251 M -12.82 % | 4.876 M 9.16 % | 4.467 M -72.73 % | 16.383 M 18.00 % | 13.884 M 50.39 % | 9.232 M 89.41 % | 4.874 M -6.68 % | 5.223 M 160.89 % | 2.002 M 188.58 % | -2.260 M -192.74 % | 2.437 M 380.11 % | -870.000 K -122.89 % | 3.800 M 190.74 % | -4.188 M -199.01 % | 4.230 M 32.69 % | 3.188 M 0.00 % | 3.188 M -37.31 % | 5.086 M 0.00 % | 5.086 M 4.60 % | 4.862 M 0.00 % | 4.862 M 137.46 % | 2.048 M 0.00 % | 2.048 M |
| Interest income | 520.000 K -26.14 % | 704.000 K 293.30 % | 179.000 K 2 137.50 % | 8.000 K -33.33 % | 12.000 K 1 100.00 % | 1.000 K | 0.000 -100.00 % | 7.000 K 0.00 % | 7.000 K | 0.000 -100.00 % | 24.000 K | 0.000 -100.00 % | 38.000 K | 0.000 -100.00 % | 67.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 904.000 K 0.78 % | 897.000 K 2.51 % | 875.000 K 2.94 % | 850.000 K 19.55 % | 711.000 K -28.90 % | 1.000 M 68.07 % | 595.000 K 64.36 % | 362.000 K 638.78 % | 49.000 K -3.92 % | 51.000 K 10 100.00 % | 500.000 0.00 % | 500.000 -99.73 % | 184.000 K 0.00 % | 184.000 K -47.88 % | 353.000 K 104.05 % | 173.000 K -0.57 % | 174.000 K 0.00 % | 174.000 K 45.00 % | 120.000 K 0.00 % | 120.000 K 0.00 % | 120.000 K 0.00 % | 120.000 K 300.00 % | 30.000 K 0.00 % | 30.000 K |
| Depreciation and amortization | 464.000 K -6.45 % | 496.000 K 10.71 % | 448.000 K 2.28 % | 438.000 K 70.43 % | 257.000 K -31.65 % | 376.000 K 14.63 % | 328.000 K -2.67 % | 337.000 K 617.02 % | 47.000 K 3.30 % | 45.500 K -44.51 % | 82.000 K 0.00 % | 82.000 K -49.85 % | 163.500 K 0.00 % | 163.500 K 24.81 % | 131.000 K 0.00 % | 131.000 K 88.49 % | 69.500 K 0.00 % | 69.500 K -44.84 % | 126.000 K 0.00 % | 126.000 K 5.44 % | 119.500 K 0.00 % | 119.500 K 312.07 % | 29.000 K 0.00 % | 29.000 K |
| Operating income | -14.451 M 22.03 % | -18.533 M -90.61 % | -9.723 M -9.99 % | -8.840 M -9.35 % | -8.084 M 30.67 % | -11.661 M -152.79 % | -4.613 M -26.21 % | -3.655 M -71.92 % | -2.126 M 40.76 % | -3.589 M 35.57 % | -5.570 M -21.09 % | -4.600 M 2.46 % | -4.716 M -170.47 % | 6.692 M 186.32 % | -7.752 M -7.73 % | -7.196 M -52.60 % | -4.716 M 0.00 % | -4.716 M -134.95 % | -2.007 M 0.00 % | -2.007 M -20.61 % | -1.664 M 0.00 % | -1.664 M -43.94 % | -1.156 M 0.00 % | -1.156 M |
| Operating income ratio | -7.64 4.71 % | -8.02 -752.59 % | -0.94 11.12 % | -1.06 -3.87 % | -1.02 81.64 % | -5.55 -442.99 % | -1.02 67.22 % | -3.12 -359.28 % | -0.68 70.38 % | -2.29 97.35 % | -86.35 -21.09 % | -71.31 -22 942.13 % | -0.31 -170.47 % | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 2.310 M 209.27 % | -2.114 M -232.04 % | 1.601 M 290.14 % | -842.000 K -20.46 % | -699.000 K 30.03 % | -999.000 K -66.50 % | -600.000 K -100.00 % | -300.000 K -138.10 % | -126.000 K -129.93 % | 421.000 K -15.21 % | 496.500 K 204.86 % | -473.500 K 89.66 % | -4.578 M 22.00 % | -5.869 M -12 200.00 % | 48.500 K 109.56 % | -507.500 K -267.49 % | 303.000 K 0.00 % | 303.000 K 343.37 % | -124.500 K 0.00 % | -124.500 K 1.58 % | -126.500 K 0.00 % | -126.500 K -121.93 % | -57.000 K 0.00 % | -57.000 K |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2013-09-30 | 2012-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -411.000 K 97.40 % | -15.816 M 55.51 % | -35.549 M -158.63 % | -13.745 M -13.07 % | -12.156 M 49.07 % | -23.870 M -238.92 % | -7.043 M -443.06 % | 2.053 M 163.44 % | -3.236 M 2.35 % | -3.314 M 48.79 % | -6.471 M 37.28 % | -10.318 M 56.66 % | -23.806 M -666.45 % | -3.106 M 17.35 % | -3.758 M -56.98 % | -2.394 M 67.81 % | -7.436 M 36.75 % | -11.756 M -1 217.94 % | -892.000 K -191.77 % | 972.000 K -40.77 % | 1.641 M |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.500 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 |
| Total debt | 17.681 M -5.92 % | 18.794 M 2.67 % | 18.305 M 2.62 % | 17.838 M 2.54 % | 17.396 M 8.78 % | 15.992 M -21.88 % | 20.470 M 418.49 % | 3.948 M 743.59 % | 468.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 17.65 % | 1.700 M |
| Accumulated other comprehensive income loss | 14.332 M 2.29 % | 14.011 M 18.90 % | 11.784 M 14.32 % | 10.308 M 24.10 % | 8.306 M 12.12 % | 7.408 M 512.93 % | -1.794 M -496.01 % | -301.000 K 73.67 % | -1.143 M | 0.000 100.00 % | -1.201 M | 0.000 100.00 % | -1.094 M | 0.000 100.00 % | -963.000 K | 0.000 100.00 % | -705.000 K | 0.000 100.00 % | -566.000 K -80.25 % | -314.000 K -292.50 % | -80.000 K |
| Retained earnings | -113.827 M -11.67 % | -101.935 M -25.36 % | -81.313 M -9.91 % | -73.980 M -15.19 % | -64.226 M -16.93 % | -54.928 M -30.12 % | -42.213 M -13.04 % | -37.342 M -9.37 % | -34.142 M -6.13 % | -32.171 M -7.50 % | -29.927 M -16.52 % | -25.685 M -21.83 % | -21.082 M 36.70 % | -33.303 M -47.29 % | -22.610 M -58.97 % | -14.223 M -100.63 % | -7.089 M -232.35 % | -2.133 M 79.98 % | -10.652 M -45.94 % | -7.299 M -77.72 % | -4.107 M |
| Common stock | 3.349 M 0.00 % | 3.349 M 0.00 % | 3.349 M 21.65 % | 2.753 M 0.00 % | 2.753 M 0.51 % | 2.739 M 40.32 % | 1.952 M 2.74 % | 1.900 M 50.20 % | 1.265 M 0.00 % | 1.265 M 0.00 % | 1.265 M 0.00 % | 1.265 M 0.00 % | 1.265 M 0.00 % | 1.265 M 35.15 % | 936.000 K 44.00 % | 650.000 K 0.00 % | 650.000 K 0.00 % | 650.000 K 9 185.71 % | 7.000 K 16.67 % | 6.000 K 50.00 % | 4.000 K |
| Total equity | 3.355 M -77.52 % | 14.926 M -55.21 % | 33.321 M 519.35 % | 5.380 M -59.03 % | 13.132 M -38.40 % | 21.317 M 693.34 % | 2.687 M 21.31 % | 2.215 M 48.56 % | 1.491 M -56.45 % | 3.424 M -40.60 % | 5.764 M -41.70 % | 9.886 M -31.00 % | 14.327 M 551.23 % | 2.200 M 27.91 % | 1.720 M 154.06 % | 677.000 K -91.21 % | 7.700 M -38.49 % | 12.518 M 587.80 % | 1.820 M 134.54 % | 776.000 K 173.00 % | -1.063 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 184.000 K -69.59 % | 605.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 162.000 K | 0.000 | 0.000 |
| Long term debt | 1.274 M -21.31 % | 1.619 M -17.02 % | 1.951 M -88.68 % | 17.239 M 2.48 % | 16.821 M 8.75 % | 15.467 M -22.54 % | 19.967 M 476.08 % | 3.466 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 | 0.000 -100.00 % | 1.700 M |
| Total non current liabilities | 1.274 M -21.31 % | 1.619 M -17.02 % | 1.951 M -88.68 % | 17.239 M 2.48 % | 16.821 M 8.75 % | 15.467 M -22.54 % | 19.967 M 476.08 % | 3.466 M -6.63 % | 3.712 M 1 917.39 % | 184.000 K -69.59 % | 605.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 1 134.57 % | 162.000 K | 0.000 -100.00 % | 1.700 M |
| Other current liabilities | -252.000 K -106.15 % | 4.097 M 1 738.80 % | -250.000 K -107.69 % | 3.253 M 1 776.80 % | -194.000 K | 0.000 -100.00 % | 6.927 M 4 340.38 % | 156.000 K -82.19 % | 876.000 K 116.30 % | 405.000 K -80.60 % | 2.088 M | 0.000 -100.00 % | 9.170 M | 0.000 -100.00 % | 3.573 M | 0.000 -100.00 % | 2.324 M | 0.000 -100.00 % | 1.676 M 41.67 % | 1.183 M 128.38 % | 518.000 K |
| Deferred revenue | 844.000 K -67.31 % | 2.582 M -47.23 % | 4.893 M -55.70 % | 11.044 M 155.77 % | 4.318 M -24.88 % | 5.748 M 518.04 % | -1.375 M | 0.000 100.00 % | -1.877 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 235.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 125.000 K 6.84 % | 117.000 K | 0.000 |
| Short term debt | 16.407 M -4.47 % | 17.175 M 5.02 % | 16.354 M 2 630.22 % | 599.000 K 4.17 % | 575.000 K 9.52 % | 525.000 K 4.37 % | 503.000 K 4.36 % | 482.000 K 2.99 % | 468.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 |
| Total current liabilities | 21.007 M -20.13 % | 26.303 M -3.32 % | 27.205 M 57.06 % | 17.321 M 80.58 % | 9.592 M -0.68 % | 9.658 M -11.67 % | 10.934 M 284.46 % | 2.844 M -41.57 % | 4.867 M 90.94 % | 2.549 M -35.47 % | 3.950 M -0.18 % | 3.957 M -70.39 % | 13.362 M 41.64 % | 9.434 M 22.92 % | 7.675 M 9.16 % | 7.031 M 73.35 % | 4.056 M 15.75 % | 3.504 M -30.98 % | 5.077 M 4.47 % | 4.860 M 297.71 % | 1.222 M |
| Total liabilities | 22.281 M -20.20 % | 27.922 M -4.23 % | 29.156 M -15.64 % | 34.560 M 30.84 % | 26.413 M 5.13 % | 25.125 M -18.69 % | 30.901 M 389.71 % | 6.310 M 29.65 % | 4.867 M 78.08 % | 2.733 M -40.00 % | 4.555 M 15.11 % | 3.957 M -70.39 % | 13.362 M 41.64 % | 9.434 M 22.92 % | 7.675 M 9.16 % | 7.031 M 16.10 % | 6.056 M 10.03 % | 5.504 M 5.06 % | 5.239 M 7.80 % | 4.860 M 66.32 % | 2.922 M |
| Other non 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 -100.00 % | 1.517 M 150.74 % | 605.000 K -21.12 % | 767.000 K 2.27 % | 750.000 K 2.74 % | 730.000 K 298.91 % | 183.000 K | 0.000 | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 85.000 K -78.59 % | 397.000 K 336.26 % | 91.000 K -77.42 % | 403.000 K 319.79 % | 96.000 K -76.47 % | 408.000 K 300.00 % | 102.000 K -75.42 % | 415.000 K 284.26 % | 108.000 K | 0.000 -100.00 % | 114.000 K | 0.000 -100.00 % | 121.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K |
| Goodwill and intangible assets | 394.000 K -0.76 % | 397.000 K -0.75 % | 400.000 K -0.74 % | 403.000 K -0.49 % | 405.000 K -0.74 % | 408.000 K -0.73 % | 411.000 K -0.96 % | 415.000 K -0.48 % | 417.000 K -0.95 % | 421.000 K -0.47 % | 423.000 K -0.94 % | 427.000 K -0.70 % | 430.000 K 0.94 % | 426.000 K 37.86 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K 0.00 % | 309.000 K |
| Property plant equipment net | 1.940 M -18.14 % | 2.370 M -12.19 % | 2.699 M -11.42 % | 3.047 M -8.36 % | 3.325 M -14.08 % | 3.870 M 4.34 % | 3.709 M -7.16 % | 3.995 M 2 881.34 % | 134.000 K -23.43 % | 175.000 K -8.38 % | 191.000 K -19.75 % | 238.000 K 7.21 % | 222.000 K -42.49 % | 386.000 K -27.58 % | 533.000 K 44.44 % | 369.000 K 4.53 % | 353.000 K 397.18 % | 71.000 K -45.38 % | 130.000 K -60.37 % | 328.000 K 10.81 % | 296.000 K |
| Total non current assets | 2.334 M -15.65 % | 2.767 M -10.71 % | 3.099 M -10.17 % | 3.450 M -7.51 % | 3.730 M -12.81 % | 4.278 M 3.83 % | 4.120 M -6.58 % | 4.410 M 700.36 % | 551.000 K -7.55 % | 596.000 K -2.93 % | 614.000 K -7.67 % | 665.000 K 1.99 % | 652.000 K -72.01 % | 2.329 M 60.95 % | 1.447 M 0.14 % | 1.445 M 2.34 % | 1.412 M 27.21 % | 1.110 M 78.46 % | 622.000 K -2.35 % | 637.000 K 5.29 % | 605.000 K |
| Other current assets | 4.578 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.116 M | 0.000 -100.00 % | 677.000 K -69.87 % | 2.247 M -30.52 % | 3.234 M 13.08 % | 2.860 M -11.48 % | 3.231 M -23.05 % | 4.199 M 91.74 % | 2.190 M 17.17 % | 1.869 M -35.73 % | 2.908 M -7.86 % | 3.156 M -10.97 % | 3.545 M -10.73 % | 3.971 M 232.30 % | 1.195 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.500 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 |
| cash and cash equivalents | 18.092 M -47.73 % | 34.610 M -35.73 % | 53.854 M 70.52 % | 31.583 M 6.87 % | 29.552 M -25.86 % | 39.862 M 44.88 % | 27.513 M 1 351.87 % | 1.895 M -48.84 % | 3.704 M 11.77 % | 3.314 M -48.79 % | 6.471 M -37.28 % | 10.318 M -56.66 % | 23.806 M 366.24 % | 5.106 M -11.32 % | 5.758 M 31.04 % | 4.394 M -53.43 % | 9.436 M -31.40 % | 13.756 M 375.66 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K |
| Cash and short term investments | 18.092 M -47.73 % | 34.610 M -35.73 % | 53.854 M 70.52 % | 31.583 M 6.87 % | 29.552 M -25.86 % | 39.862 M 44.88 % | 27.513 M 1 351.87 % | 1.895 M -48.84 % | 3.704 M 11.77 % | 3.314 M -48.79 % | 6.471 M -37.28 % | 10.318 M -56.66 % | 23.806 M 366.24 % | 5.106 M -11.32 % | 5.758 M 31.04 % | 4.394 M -53.43 % | 9.436 M -31.40 % | 13.756 M 375.66 % | 2.892 M 181.32 % | 1.028 M 1 642.37 % | 59.000 K |
| Total current assets | 23.302 M -41.86 % | 40.081 M -32.50 % | 59.378 M 62.72 % | 36.490 M 1.88 % | 35.815 M -15.06 % | 42.164 M 43.08 % | 29.468 M 616.11 % | 4.115 M -29.14 % | 5.807 M 4.42 % | 5.561 M -42.70 % | 9.705 M -26.35 % | 13.178 M -51.26 % | 27.037 M 190.56 % | 9.305 M 17.07 % | 7.948 M 26.90 % | 6.263 M -49.26 % | 12.344 M -27.01 % | 16.912 M 162.73 % | 6.437 M 28.77 % | 4.999 M 298.64 % | 1.254 M |
| Inventory | 0.000 | 0.000 100.00 % | -5.524 M -12.57 % | -4.907 M 21.65 % | -6.263 M -172.07 % | -2.302 M -174.37 % | -839.000 K 62.21 % | -2.220 M -55.68 % | -1.426 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 |
| Net receivables | 632.000 K -88.45 % | 5.471 M -0.96 % | 5.524 M 12.57 % | 4.907 M -21.65 % | 6.263 M 172.07 % | 2.302 M 174.37 % | 839.000 K -62.21 % | 2.220 M 55.68 % | 1.426 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 913.000 K -58.14 % | 2.181 M -21.88 % | 2.792 M 26.85 % | 2.201 M 23.03 % | 1.789 M -47.15 % | 3.385 M 83.47 % | 1.845 M -16.36 % | 2.206 M -20.76 % | 2.784 M 29.85 % | 2.144 M 27.24 % | 1.685 M -57.42 % | 3.957 M -0.85 % | 3.991 M -46.31 % | 7.434 M 355.51 % | 1.632 M -67.56 % | 5.031 M 214.24 % | 1.601 M -54.31 % | 3.504 M 204.43 % | 1.151 M -20.24 % | 1.443 M 123.03 % | 647.000 K |
| Tax payables | 252.000 K -5.97 % | 268.000 K 7.20 % | 250.000 K 11.61 % | 224.000 K 15.46 % | 194.000 K | 0.000 -100.00 % | 142.000 K | 0.000 -100.00 % | 78.000 K | 0.000 -100.00 % | 177.000 K | 0.000 -100.00 % | 201.000 K | 0.000 -100.00 % | 235.000 K | 0.000 -100.00 % | 131.000 K | 0.000 -100.00 % | 125.000 K 6.84 % | 117.000 K 105.26 % | 57.000 K |
| 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 | 99.501 M 0.00 % | 99.501 M 0.00 % | 99.501 M 50.08 % | 66.299 M 0.00 % | 66.299 M 0.30 % | 66.098 M 45.58 % | 45.403 M 19.61 % | 37.958 M 6.89 % | 35.511 M 3.44 % | 34.330 M -3.64 % | 35.627 M 3.85 % | 34.306 M -2.64 % | 35.238 M 2.92 % | 34.238 M 40.57 % | 24.357 M 70.93 % | 14.250 M -4.00 % | 14.844 M 6.02 % | 14.001 M 7.44 % | 13.031 M 55.45 % | 8.383 M 168.69 % | 3.120 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.712 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 |
| Total assets | 25.636 M -40.17 % | 42.848 M -31.42 % | 62.477 M 56.43 % | 39.940 M 1.00 % | 39.545 M -14.85 % | 46.442 M 38.27 % | 33.588 M 293.99 % | 8.525 M 34.08 % | 6.358 M 3.26 % | 6.157 M -40.33 % | 10.319 M -25.46 % | 13.843 M -50.01 % | 27.689 M 138.00 % | 11.634 M 23.83 % | 9.395 M 21.89 % | 7.708 M -43.97 % | 13.756 M -23.67 % | 18.022 M 155.31 % | 7.059 M 25.25 % | 5.636 M 203.17 % | 1.859 M |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2013-09-30 | 2012-09-30 |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -568.000 K | 0.000 -100.00 % | 3.573 M | 0.000 -100.00 % | 900.000 K | 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 -100.00 % | 22.500 K 115.96 % | -141.000 K -200.00 % | 141.000 K 2 069.23 % | 6.500 K 0.00 % | 6.500 K -94.69 % | 122.500 K 0.00 % | 122.500 K -59.70 % | 304.000 K 0.00 % | 304.000 K 4 242.86 % | 7.000 K 0.00 % | 7.000 K -89.86 % | 69.000 K 0.00 % | 69.000 K | 0.000 | 0.000 |
| Change in working capital | -5.405 M -138.32 % | -2.268 M 67.29 % | -6.934 M -177.28 % | 8.972 M 305.54 % | -4.365 M -156.76 % | -1.700 M -123.14 % | 7.347 M 896.85 % | -922.000 K -273.96 % | 530.000 K 500.00 % | -132.500 K 96.84 % | -4.196 M 0.00 % | -4.196 M -209.17 % | 3.843 M 0.00 % | 3.843 M 569.51 % | 574.000 K 0.00 % | 574.000 K -43.45 % | 1.015 M 0.00 % | 1.015 M 71.89 % | 590.500 K 0.00 % | 590.500 K 226.04 % | -468.500 K 0.00 % | -468.500 K -38.40 % | -338.500 K 0.00 % | -338.500 K |
| Accounts receivables | 0.000 100.00 % | -545.000 K 48.73 % | -1.063 M -112.23 % | 8.694 M 304.61 % | -4.249 M -956.97 % | -402.000 K 44.24 % | -721.000 K -291.85 % | -184.000 K 69.98 % | -613.000 K | 0.000 -100.00 % | 572.000 K | 0.000 100.00 % | -1.185 M | 0.000 100.00 % | -124.000 K | 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 | 0.000 100.00 % | -10.500 K 0.00 % | -10.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 100.00 % | -1.723 M 70.65 % | -5.871 M -2 211.87 % | 278.000 K 339.66 % | -116.000 K 91.06 % | -1.298 M -116.09 % | 8.068 M 1 193.22 % | -738.000 K -164.57 % | 1.143 M | 0.000 100.00 % | -8.963 M | 0.000 -100.00 % | 8.871 M | 0.000 -100.00 % | 1.272 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -7.673 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 -100.00 % | 601.000 K 0.00 % | 601.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 2.179 M -69.44 % | 7.131 M -37.99 % | 11.499 M 290.86 % | 2.942 M 0.41 % | 2.930 M 8.56 % | 2.699 M 38.06 % | 1.955 M 413.12 % | 381.000 K -50.07 % | 763.000 K 790.50 % | -110.500 K -129.51 % | 374.500 K 293.54 % | -193.500 K 85.13 % | -1.301 M -157.26 % | 2.272 M 1 130.39 % | -220.500 K -132.45 % | 679.500 K 219.21 % | -570.000 K 0.00 % | -570.000 K -103.94 % | -279.500 K 0.00 % | -279.500 K -186.67 % | -97.500 K 0.00 % | -97.500 K -3.72 % | -94.000 K 0.00 % | -94.000 K |
| Net cash provided by operating activities | -16.080 M 13.86 % | -18.667 M -68.79 % | -11.059 M -527.15 % | 2.589 M 125.79 % | -10.039 M 11.47 % | -11.340 M -357.79 % | 4.399 M 205.09 % | -4.186 M -537.14 % | -657.000 K 71.85 % | -2.334 M 72.82 % | -8.589 M 0.00 % | -8.589 M -221.84 % | 7.049 M 0.00 % | 7.049 M 212.72 % | -6.254 M 0.00 % | -6.254 M -91.30 % | -3.269 M 0.00 % | -3.269 M -165.23 % | -1.233 M 0.00 % | -1.233 M 37.55 % | -1.974 M 0.00 % | -1.974 M -35.64 % | -1.455 M 0.00 % | -1.455 M |
| Investments in property plant and equipment | -31.000 K 81.10 % | -164.000 K -57.69 % | -104.000 K 34.18 % | -158.000 K 28.18 % | -220.000 K 58.80 % | -534.000 K -1 305.26 % | -38.000 K -80.95 % | -21.000 K -950.00 % | -2.000 K 85.71 % | -14.000 K 78.79 % | -66.000 K 0.00 % | -66.000 K 14.29 % | -77.000 K 0.00 % | -77.000 K 65.32 % | -222.000 K 0.00 % | -222.000 K -22.65 % | -181.000 K 0.00 % | -181.000 K -570.37 % | -27.000 K 0.00 % | -27.000 K 80.51 % | -138.500 K 0.00 % | -138.500 K 10.36 % | -154.500 K 0.00 % | -154.500 K |
| Acquisitions net | 0.000 | 0.000 -100.00 % | 21.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.000 K -91.84 % | 49.000 K | 0.000 -100.00 % | 23.000 K | 0.000 -100.00 % | 124.000 K | 0.000 -100.00 % | 2.000 K | 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 | 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 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.000 K 121.21 % | -66.000 K -200.00 % | 66.000 K 185.71 % | -77.000 K -200.00 % | 77.000 K 134.68 % | -222.000 K -200.00 % | 222.000 K 22.65 % | 181.000 K 0.00 % | 181.000 K 570.37 % | 27.000 K 0.00 % | 27.000 K -80.51 % | 138.500 K 0.00 % | 138.500 K -10.36 % | 154.500 K 0.00 % | 154.500 K |
| Net cash used for investing activites | -31.000 K 81.10 % | -164.000 K -97.59 % | -83.000 K 47.47 % | -158.000 K 28.18 % | -220.000 K 58.80 % | -534.000 K -1 305.26 % | -38.000 K -123.53 % | -17.000 K -136.17 % | 47.000 K 435.71 % | -14.000 K 67.44 % | -43.000 K 34.85 % | -66.000 K -240.43 % | 47.000 K 161.04 % | -77.000 K 65.00 % | -220.000 K 0.90 % | -222.000 K -22.65 % | -181.000 K 0.00 % | -181.000 K -570.37 % | -27.000 K 0.00 % | -27.000 K 80.51 % | -138.500 K 0.00 % | -138.500 K 10.36 % | -154.500 K 0.00 % | -154.500 K |
| 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 | 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 -100.00 % | 33.798 M | 0.000 -100.00 % | 313.000 K -98.73 % | 24.616 M 4 079.29 % | 589.000 K -54.23 % | 1.287 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.182 M 0.00 % | 6.182 M 23.64 % | 5.000 M 0.00 % | 5.000 M -25.63 % | 6.724 M 0.00 % | 6.724 M 206.80 % | 2.192 M 0.00 % | 2.192 M -10.42 % | 2.447 M 0.00 % | 2.447 M 360.73 % | 531.000 K 0.00 % | 531.000 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -408.000 K 0.00 % | -408.000 K -101.22 % | 33.390 M 8 283.82 % | -408.000 K -410.00 % | -80.000 K -100.33 % | 24.223 M 13.95 % | 21.257 M 787.93 % | 2.394 M 139.40 % | 1.000 M 130.15 % | 434.500 K 986.73 % | -49.000 K | 0.000 -100.00 % | 2.129 M -37.42 % | 3.402 M -20.58 % | 4.284 M -14.12 % | 4.988 M -25.82 % | 6.724 M 0.00 % | 6.724 M 206.80 % | 2.192 M 0.00 % | 2.192 M -10.42 % | 2.447 M 0.00 % | 2.447 M 360.73 % | 531.000 K 0.00 % | 531.000 K |
| Net cash used provided by financing activities | -408.000 K 0.00 % | -408.000 K -101.22 % | 33.390 M 8 283.82 % | -408.000 K -410.00 % | -80.000 K -100.33 % | 24.223 M 13.95 % | 21.257 M 787.93 % | 2.394 M 139.40 % | 1.000 M 130.15 % | 434.500 K 986.73 % | -49.000 K | 0.000 -100.00 % | 578.000 K -83.01 % | 3.402 M -20.58 % | 4.284 M -14.12 % | 4.988 M -25.82 % | 6.724 M 0.00 % | 6.724 M 206.80 % | 2.192 M 0.00 % | 2.192 M -10.42 % | 2.447 M 0.00 % | 2.447 M 360.73 % | 531.000 K 0.00 % | 531.000 K |
| Effect of forex changes on cash | 999.000 119.98 % | -5.000 K -121.74 % | 23.000 K -99.73 % | 8.508 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 530.000 K | 0.000 | 0.000 -100.00 % | 1.350 M 200.00 % | -1.350 M -484.62 % | 351.000 K 200.00 % | -351.000 K -23 300.00 % | -1.500 K 0.00 % | -1.500 K | 0.000 | 0.000 -100.00 % | 150.000 K 0.00 % | 150.000 K -82.35 % | 850.000 K 0.00 % | 850.000 K |
| Net change in cash | -16.518 M 14.17 % | -19.244 M -186.41 % | 22.271 M 111.48 % | 10.531 M 155.99 % | -18.810 M -252.32 % | 12.349 M -51.80 % | 25.618 M 1 516.14 % | -1.809 M | 0.000 100.00 % | -691.750 K 96.01 % | -17.335 M -300.00 % | -4.334 M -124.01 % | 18.048 M 300.00 % | 4.512 M 4.48 % | 4.319 M 569.66 % | -919.500 K -156.20 % | 1.636 M 0.00 % | 1.636 M 251.07 % | 466.000 K 0.00 % | 466.000 K 92.36 % | 242.250 K 0.00 % | 242.250 K 312.04 % | -114.250 K 0.00 % | -114.250 K |
| Cash at beginning of period | 34.610 M -35.73 % | 53.854 M 70.52 % | 31.583 M 50.02 % | 21.052 M -47.19 % | 39.862 M 44.88 % | 27.513 M 1 351.87 % | 1.895 M -48.84 % | 3.704 M | 0.000 -100.00 % | 1.618 M -93.20 % | 23.806 M 300.00 % | 5.952 M 3.36 % | 5.758 M 300.00 % | 1.440 M 0.00 % | 1.440 M -38.98 % | 2.359 M 226.28 % | 723.000 K 0.00 % | 723.000 K 181.32 % | 257.000 K 0.00 % | 257.000 K 1 642.37 % | 14.750 K 0.00 % | 14.750 K -88.57 % | 129.000 K 0.00 % | 129.000 K |
| Cash at end of period | 18.092 M -47.73 % | 34.610 M -35.73 % | 53.854 M 70.52 % | 31.583 M 50.02 % | 21.052 M -47.19 % | 39.862 M 44.88 % | 27.513 M 1 351.87 % | 1.895 M -48.84 % | 3.704 M 300.00 % | 926.000 K -85.69 % | 6.471 M 300.00 % | 1.618 M -93.20 % | 23.806 M 300.00 % | 5.952 M 3.36 % | 5.758 M 300.00 % | 1.440 M -38.98 % | 2.359 M 0.00 % | 2.359 M 226.28 % | 723.000 K 0.00 % | 723.000 K 181.32 % | 257.000 K 0.00 % | 257.000 K 1 642.37 % | 14.750 K 0.00 % | 14.750 K |
| Operating cash flow | -16.080 M 13.86 % | -18.667 M -68.79 % | -11.059 M -527.15 % | 2.589 M 125.79 % | -10.039 M 11.47 % | -11.340 M -357.79 % | 4.399 M 205.09 % | -4.186 M -537.14 % | -657.000 K 71.85 % | -2.334 M 72.82 % | -8.589 M 0.00 % | -8.589 M -221.84 % | 7.049 M 0.00 % | 7.049 M 212.72 % | -6.254 M 0.00 % | -6.254 M -91.30 % | -3.269 M 0.00 % | -3.269 M -165.23 % | -1.233 M 0.00 % | -1.233 M 37.55 % | -1.974 M 0.00 % | -1.974 M -35.64 % | -1.455 M 0.00 % | -1.455 M |
| Capital expenditure | -31.000 K 81.10 % | -164.000 K -57.69 % | -104.000 K 34.18 % | -158.000 K 28.18 % | -220.000 K 58.80 % | -534.000 K -1 305.26 % | -38.000 K -80.95 % | -21.000 K -950.00 % | -2.000 K 85.71 % | -14.000 K 78.79 % | -66.000 K 0.00 % | -66.000 K 14.29 % | -77.000 K 0.00 % | -77.000 K 65.32 % | -222.000 K 0.00 % | -222.000 K -22.65 % | -181.000 K 0.00 % | -181.000 K -570.37 % | -27.000 K 0.00 % | -27.000 K 80.51 % | -138.500 K 0.00 % | -138.500 K 10.36 % | -154.500 K 0.00 % | -154.500 K |
| Free CashFlow | -16.111 M 14.44 % | -18.831 M -68.69 % | -11.163 M -559.19 % | 2.431 M 123.70 % | -10.259 M 13.60 % | -11.874 M -372.28 % | 4.361 M 203.66 % | -4.207 M -538.39 % | -659.000 K 71.93 % | -2.348 M 72.87 % | -8.655 M 0.00 % | -8.655 M -224.13 % | 6.972 M 0.00 % | 6.972 M 207.67 % | -6.476 M 0.00 % | -6.476 M -87.70 % | -3.450 M 0.00 % | -3.450 M -173.92 % | -1.260 M 0.00 % | -1.260 M 40.36 % | -2.112 M 0.00 % | -2.112 M -31.22 % | -1.610 M 0.00 % | -1.610 M |
| 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 | 2016 | 2016 | 2015 | 2015 | 2014 | 2014 | 2013 | 2013 | 2012 | 2012 |