Triple Point Income VCT plc TPVC.L
Trading inactive
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 756.000 K -10.43 % | 844.000 K -65.44 % | 2.442 M -66.67 % | 7.327 M 111.34 % | 3.467 M 48.61 % | 2.333 M 13.20 % | 2.061 M -3.60 % | 2.138 M 112.74 % | 1.005 M 38.24 % | 727.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | 174.000 K -52.07 % | 363.000 K -81.15 % | 1.926 M -71.69 % | 6.804 M 138.49 % | 2.853 M 52.98 % | 1.865 M 11.61 % | 1.671 M -12.19 % | 1.903 M 138.17 % | 799.000 K 41.67 % | 564.000 K 80.77 % | 312.000 K 10.64 % | 282.000 K 1.08 % | 279.000 K -30.94 % | 404.000 K |
| Income before tax | 181.000 K -59.05 % | 442.000 K -78.43 % | 2.049 M -70.87 % | 7.033 M 138.97 % | 2.943 M 39.41 % | 2.111 M 12.65 % | 1.874 M -7.27 % | 2.021 M 125.06 % | 898.000 K 41.19 % | 636.000 K 62.66 % | 391.000 K 11.40 % | 351.000 K -8.83 % | 385.000 K -24.66 % | 511.000 K |
| Income before tax ratio | 0.24 -54.28 % | 0.52 -37.59 % | 0.84 -12.59 % | 0.96 13.08 % | 0.85 -6.19 % | 0.90 -0.49 % | 0.91 -3.81 % | 0.95 5.79 % | 0.89 2.14 % | 0.87 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 297.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.011 M -1.90 % | 2.050 M 120.91 % | 928.000 K 39.55 % | 665.000 K 70.08 % | 391.000 K 11.40 % | 351.000 K -8.83 % | 385.000 K -24.66 % | 511.000 K |
| Net income ratio | 0.23 -46.49 % | 0.43 -45.47 % | 0.79 -15.07 % | 0.93 12.85 % | 0.82 2.94 % | 0.80 -1.40 % | 0.81 -8.91 % | 0.89 11.96 % | 0.80 2.48 % | 0.78 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.98 1.76 % | 0.96 3.84 % | 0.92 0.95 % | 0.91 | 0.00 | 0.00 | 0.00 | 0.00 |
| 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 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 55.967 M -0.11 % | 56.028 M -0.12 % | 56.093 M -23.93 % | 73.743 M -1.86 % | 75.143 M 205.53 % | 24.594 M -52.13 % | 51.373 M 71.15 % | 30.016 M -34.61 % | 45.901 M 37.53 % | 33.376 M 44.49 % | 23.100 M 0.00 % | 23.100 M 0.00 % | 23.100 M 12.33 % | 20.565 M |
| Weighted average shs out | 55.967 M -0.11 % | 56.028 M -0.12 % | 56.093 M -23.93 % | 73.743 M -1.86 % | 75.143 M 205.53 % | 24.594 M -52.13 % | 51.373 M 71.15 % | 30.016 M -34.61 % | 45.901 M 37.53 % | 33.376 M 44.49 % | 23.100 M 0.00 % | 23.100 M 0.00 % | 23.100 M 12.33 % | 20.565 M |
| EPS diluted | 0.00 150.82 % | -0.01 -111.53 % | 0.05 -42.69 % | 0.09 142.89 % | 0.04 -49.87 % | 0.08 133.23 % | 0.03 -48.74 % | 0.06 264.37 % | 0.02 2.96 % | 0.02 25.19 % | 0.01 10.66 % | 0.01 0.83 % | 0.01 -38.27 % | 0.02 |
| Earnings per share | 0.00 150.82 % | -0.01 -111.53 % | 0.05 -42.69 % | 0.09 142.89 % | 0.04 -49.87 % | 0.08 133.23 % | 0.03 -48.74 % | 0.06 264.37 % | 0.02 2.96 % | 0.02 25.19 % | 0.01 10.66 % | 0.01 0.83 % | 0.01 -38.27 % | 0.02 |
| Gross profit | 756.000 K -10.43 % | 844.000 K -65.44 % | 2.442 M -66.67 % | 7.327 M 111.34 % | 3.467 M 48.61 % | 2.333 M 13.20 % | 2.061 M -3.60 % | 2.138 M 112.74 % | 1.005 M 38.24 % | 727.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 7.000 K -91.14 % | 79.000 K -35.77 % | 123.000 K -46.29 % | 229.000 K 154.44 % | 90.000 K -63.41 % | 246.000 K 21.18 % | 203.000 K 72.03 % | 118.000 K 19.19 % | 99.000 K 37.50 % | 72.000 K -8.86 % | 79.000 K 14.49 % | 69.000 K -34.91 % | 106.000 K -0.93 % | 107.000 K |
| Cost of 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 |
| General and administrative expenses | 532.000 K 32.34 % | 402.000 K 2.29 % | 393.000 K 33.67 % | 294.000 K -43.89 % | 524.000 K 136.04 % | 222.000 K 18.72 % | 187.000 K 59.83 % | 117.000 K 9.35 % | 107.000 K 17.58 % | 91.000 K 160.00 % | 35.000 K -7.89 % | 38.000 K 40.74 % | 27.000 K 28.57 % | 21.000 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 |
| Other expenses | 43.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -426.000 K -9.51 % | -389.000 K 5.58 % | -412.000 K 22.56 % | -532.000 K |
| Operating expenses | 575.000 K 43.03 % | 402.000 K 2.29 % | 393.000 K 33.67 % | 294.000 K -43.89 % | 524.000 K 136.04 % | 222.000 K 18.72 % | 187.000 K 59.83 % | 117.000 K 9.35 % | 107.000 K 17.58 % | 91.000 K 123.27 % | -391.000 K -11.40 % | -351.000 K 8.83 % | -385.000 K 24.66 % | -511.000 K |
| Cost and expenses | 575.000 K 43.03 % | 402.000 K 2.29 % | 393.000 K 33.67 % | 294.000 K -43.89 % | 524.000 K 136.04 % | 222.000 K 18.72 % | 187.000 K 59.83 % | 117.000 K 9.35 % | 107.000 K 17.58 % | 91.000 K 123.27 % | -391.000 K -11.40 % | -351.000 K 8.83 % | -385.000 K 24.66 % | -511.000 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 |
| Selling general and administrative expenses | 532.000 K 32.34 % | 402.000 K 2.29 % | 393.000 K 33.67 % | 294.000 K -43.89 % | 524.000 K 136.04 % | 222.000 K 18.72 % | 187.000 K 59.83 % | 117.000 K 9.35 % | 107.000 K 17.58 % | 91.000 K 160.00 % | 35.000 K -7.89 % | 38.000 K 40.74 % | 27.000 K 28.57 % | 21.000 K |
| Interest income | 1.422 M -25.86 % | 1.918 M -9.06 % | 2.109 M -6.22 % | 2.249 M -1.88 % | 2.292 M -0.65 % | 2.307 M 13.25 % | 2.037 M 55.14 % | 1.313 M 34.94 % | 973.000 K 3.62 % | 939.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 116.000 K 11.54 % | 104.000 K 3 366.67 % | 3.000 K -91.89 % | 37.000 K -11.90 % | 42.000 K 31.25 % | 32.000 K -76.64 % | 137.000 K 372.41 % | 29.000 K -3.33 % | 30.000 K 3.45 % | 29.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 0.000 -100.00 % | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K 130.17 % | 22.816 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating income | 181.000 K -66.85 % | 546.000 K -73.39 % | 2.052 M -70.98 % | 7.070 M 136.85 % | 2.985 M 39.29 % | 2.143 M 6.56 % | 2.011 M -1.90 % | 2.050 M 120.91 % | 928.000 K 39.55 % | 665.000 K 70.08 % | 391.000 K 11.40 % | 351.000 K -8.83 % | 385.000 K -24.66 % | 511.000 K |
| Operating income ratio | 0.24 -62.99 % | 0.65 -23.01 % | 0.84 -12.92 % | 0.96 12.07 % | 0.86 -6.27 % | 0.92 -5.86 % | 0.98 1.76 % | 0.96 3.84 % | 0.92 0.95 % | 0.91 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -42.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -1.531 M -186.06 % | 1.779 M 11.26 % | 1.599 M 125.84 % | -6.188 M 66.46 % | -18.448 M -628.02 % | -2.534 M -145.54 % | -1.032 M -3.93 % | -993.000 K 86.63 % | -7.426 M 13.04 % | -8.540 M -4 808.05 % | -174.000 K -32.82 % | -131.000 K 91.66 % | -1.571 M 59.88 % | -3.916 M |
| Total investments | 20.134 M -58.07 % | 48.022 M -5.40 % | 50.763 M -10.84 % | 56.937 M 9.19 % | 52.144 M 28.00 % | 40.736 M -1.99 % | 41.561 M 0.90 % | 41.190 M 113.01 % | 19.337 M -41.67 % | 33.153 M 77.43 % | 18.685 M -3.03 % | 19.268 M 2.83 % | 18.738 M 37.99 % | 13.579 M |
| Total debt | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 245.000 K -13.73 % | 284.000 K 1.79 % | 279.000 K -30.94 % | 404.000 K |
| Common stock | 560.000 K 0.00 % | 560.000 K -0.18 % | 561.000 K 0.00 % | 561.000 K -25.79 % | 756.000 K 45.95 % | 518.000 K 0.00 % | 518.000 K 19.35 % | 434.000 K 36.48 % | 318.000 K -41.65 % | 545.000 K 135.93 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K |
| Total equity | 24.431 M -47.67 % | 46.682 M -5.52 % | 49.407 M -22.63 % | 63.855 M -10.34 % | 71.218 M 60.12 % | 44.479 M 2.76 % | 43.286 M 8.98 % | 39.721 M 48.91 % | 26.675 M -40.32 % | 44.700 M 137.70 % | 18.805 M -3.01 % | 19.388 M -2.92 % | 19.972 M 0.20 % | 19.932 M |
| Other non current liabilities | -2.300 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 |
| Long term debt | 2.300 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 |
| Total non current liabilities | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | -221.000 K -121.00 % | -100.000 K 16.67 % | -120.000 K 75.31 % | -486.000 K 10.00 % | -540.000 K -4.45 % | -517.000 K 0.00 % | -517.000 K 80.32 % | -2.627 M -918.22 % | -258.000 K -0.78 % | -256.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| Total current liabilities | 0.000 -100.00 % | 388.000 K 2.37 % | 379.000 K 32.52 % | 286.000 K -35.44 % | 443.000 K 75.10 % | 253.000 K -19.94 % | 316.000 K -87.42 % | 2.511 M 1 489.24 % | 158.000 K -13.66 % | 183.000 K 144.00 % | 75.000 K 17.19 % | 64.000 K -83.55 % | 389.000 K 357.65 % | 85.000 K |
| Total liabilities | 259.000 K -90.90 % | 2.845 M 0.11 % | 2.842 M 446.54 % | 520.000 K -30.67 % | 750.000 K 45.07 % | 517.000 K 0.00 % | 517.000 K -80.32 % | 2.627 M 918.22 % | 258.000 K 0.78 % | 256.000 K 241.33 % | 75.000 K 17.19 % | 64.000 K -83.55 % | 389.000 K 357.65 % | 85.000 K |
| Other non current assets | -20.134 M 58.07 % | -48.022 M 5.40 % | -50.763 M 10.84 % | -56.937 M -9.19 % | -52.144 M -28.00 % | -40.736 M 1.99 % | -41.561 M -0.90 % | -41.190 M -113.01 % | -19.337 M 41.67 % | -33.153 M -279.10 % | 18.511 M -3.27 % | 19.137 M 11.48 % | 17.167 M 77.66 % | 9.663 M |
| Long term investments | 20.134 M -58.07 % | 48.022 M -5.40 % | 50.763 M -10.84 % | 56.937 M 9.19 % | 52.144 M 28.00 % | 40.736 M -1.99 % | 41.561 M 0.90 % | 41.190 M 113.01 % | 19.337 M -41.67 % | 33.153 M | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Total non current assets | 20.134 M -58.07 % | 48.022 M -5.40 % | 50.763 M -10.84 % | 56.937 M 9.19 % | 52.144 M 28.00 % | 40.736 M -1.99 % | 41.561 M 0.90 % | 41.190 M 113.01 % | 19.337 M -41.67 % | 33.153 M 77.43 % | 18.685 M -3.03 % | 19.268 M 2.83 % | 18.738 M 37.99 % | 13.579 M |
| Other current assets | 47.000 K -30.88 % | 68.000 K 51.11 % | 45.000 K -47.67 % | 86.000 K 115.00 % | 40.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.000 K -60.38 % | 53.000 K 1.92 % | 52.000 K -97.94 % | 2.522 M |
| 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 |
| cash and cash equivalents | 3.831 M 635.32 % | 521.000 K -25.68 % | 701.000 K -88.67 % | 6.188 M -66.46 % | 18.448 M 628.02 % | 2.534 M 145.54 % | 1.032 M 3.93 % | 993.000 K -86.63 % | 7.426 M -13.04 % | 8.540 M 4 808.05 % | 174.000 K 32.82 % | 131.000 K -91.66 % | 1.571 M -59.88 % | 3.916 M |
| Cash and short term investments | 3.831 M 635.32 % | 521.000 K -25.68 % | 701.000 K -88.67 % | 6.188 M -66.46 % | 18.448 M 628.02 % | 2.534 M 145.54 % | 1.032 M 3.93 % | 993.000 K -86.63 % | 7.426 M -13.04 % | 8.540 M 4 808.05 % | 174.000 K 32.82 % | 131.000 K -91.66 % | 1.571 M -59.88 % | 3.916 M |
| Total current assets | 4.556 M 217.05 % | 1.437 M -0.28 % | 1.441 M -80.40 % | 7.352 M -62.84 % | 19.784 M 364.41 % | 4.260 M 90.01 % | 2.242 M 93.61 % | 1.158 M -84.76 % | 7.596 M -35.64 % | 11.803 M 5 952.82 % | 195.000 K 5.98 % | 184.000 K -88.66 % | 1.623 M -74.79 % | 6.438 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 |
| Net receivables | 678.000 K -25.98 % | 916.000 K 23.78 % | 740.000 K -36.43 % | 1.164 M -12.87 % | 1.336 M -22.60 % | 1.726 M 42.64 % | 1.210 M 633.33 % | 165.000 K -2.94 % | 170.000 K -94.79 % | 3.263 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 | 0.000 | 0.000 | 0.000 -100.00 % | 174.000 K 32.82 % | 131.000 K -91.66 % | 1.571 M -59.88 % | 3.916 M |
| Other assets | 0.000 -100.00 % | 68.000 K 51.11 % | 45.000 K -47.67 % | 86.000 K 115.00 % | 40.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 203.000 K -47.68 % | 388.000 K 2.37 % | 379.000 K 32.52 % | 286.000 K -35.44 % | 443.000 K 75.10 % | 253.000 K -19.94 % | 316.000 K -87.42 % | 2.511 M 1 489.24 % | 158.000 K -13.66 % | 183.000 K 297.83 % | 46.000 K 4.55 % | 44.000 K -87.91 % | 364.000 K 883.78 % | 37.000 K |
| Tax payables | 18.000 K -82.00 % | 100.000 K -16.67 % | 120.000 K -40.00 % | 200.000 K 106.19 % | 97.000 K -63.26 % | 264.000 K 31.34 % | 201.000 K 73.28 % | 116.000 K 16.00 % | 100.000 K 36.99 % | 73.000 K 151.72 % | 29.000 K 45.00 % | 20.000 K -20.00 % | 25.000 K -47.92 % | 48.000 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 23.871 M -48.24 % | 46.122 M -5.58 % | 48.846 M -22.83 % | 63.294 M -10.17 % | 70.462 M 60.28 % | 43.961 M 2.79 % | 42.768 M 8.86 % | 39.287 M 49.06 % | 26.357 M -40.31 % | 44.155 M 140.90 % | 18.329 M -2.88 % | 18.873 M -3.03 % | 19.462 M 0.86 % | 19.297 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 |
| Other liabilities | 259.000 K 64.97 % | 157.000 K -3.68 % | 163.000 K -68.65 % | 520.000 K -30.67 % | 750.000 K 45.07 % | 517.000 K 0.00 % | 517.000 K -80.32 % | 2.627 M 918.22 % | 258.000 K 0.78 % | 256.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 24.690 M -50.15 % | 49.527 M -5.21 % | 52.249 M -18.84 % | 64.375 M -10.55 % | 71.968 M 59.94 % | 44.996 M 2.72 % | 43.803 M 3.44 % | 42.348 M 57.23 % | 26.933 M -40.09 % | 44.956 M 138.11 % | 18.880 M -2.94 % | 19.452 M -4.46 % | 20.361 M 1.72 % | 20.017 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | 52.000 K 106.54 % | -795.000 K -239.96 % | 568.000 K 375.73 % | -206.000 K -205.10 % | 196.000 K 130.91 % | -634.000 K 75.84 % | -2.624 M -211.28 % | 2.358 M 19 550.00 % | 12.000 K 105.97 % | -201.000 K -691.18 % | 34.000 K 110.59 % | -321.000 K -111.48 % | 2.797 M 212.56 % | -2.485 M |
| Accounts receivables | 256.000 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 |
| 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 |
| 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 |
| Other working capital | -204.000 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 |
| Other non cash items | -2.501 M -753.00 % | 383.000 K 134.85 % | -1.099 M 80.36 % | -5.596 M -126.83 % | -2.467 M -147.19 % | -998.000 K -147.64 % | -403.000 K 74.30 % | -1.568 M -217.41 % | -494.000 K -65.22 % | -299.000 K -89.24 % | -158.000 K 37.80 % | -254.000 K 12.41 % | -290.000 K -3.94 % | -279.000 K |
| Net cash provided by operating activities | -2.268 M -7 660.00 % | 30.000 K -98.02 % | 1.518 M 23.31 % | 1.231 M 83.18 % | 672.000 K 40.29 % | 479.000 K 141.54 % | -1.153 M -141.02 % | 2.811 M 575.72 % | 416.000 K 205.88 % | 136.000 K -44.94 % | 247.000 K 201.23 % | -244.000 K -108.59 % | 2.841 M 226.10 % | -2.253 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 | 0.000 100.00 % | -2.651 M 55.84 % | -6.003 M -221.36 % | -1.868 M 88.21 % | -15.839 M |
| 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 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -11.001 M | 0.000 100.00 % | -16.707 M 20.09 % | -20.907 M -733.61 % | -2.508 M 32.71 % | -3.727 M -45.53 % | -2.561 M 64.54 % | -7.223 M -84.73 % | -3.910 M 75.31 % | -15.839 M |
| Sales maturities of investments | 30.419 M 920.09 % | 2.982 M -57.82 % | 7.069 M 945.71 % | 676.000 K -71.32 % | 2.357 M 39.06 % | 1.695 M -89.41 % | 16.005 M 2 977.88 % | 520.000 K -96.89 % | 16.746 M 58.47 % | 10.567 M 277.66 % | 2.798 M -18.88 % | 3.449 M 246.29 % | 996.000 K | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.056 M 200.00 % | -3.056 M -215.28 % | 2.651 M -55.84 % | 6.003 M 253.53 % | -3.910 M -124.69 % | 15.839 M |
| Net cash used for investing activites | 30.419 M 920.09 % | 2.982 M -57.82 % | 7.069 M 945.71 % | 676.000 K 107.82 % | -8.644 M -609.97 % | 1.695 M 341.45 % | -702.000 K 96.56 % | -20.387 M -217.88 % | 17.294 M 357.03 % | 3.784 M 2 474.15 % | 147.000 K 116.00 % | -919.000 K 80.78 % | -4.782 M 69.81 % | -15.839 M |
| Debt repayment | -2.300 M | 0.000 -100.00 % | 2.300 M 1 279.49 % | -195.000 K -282.35 % | -51.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 29.730 M | 0.000 -100.00 % | 8.388 M -27.94 % | 11.640 M -33.01 % | 17.377 M 260.15 % | 4.825 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.045 M |
| Common stock repurchased | -29.000 K 43.14 % | -51.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.000 K 96.09 % | -179.000 K 99.49 % | -35.132 M -1 964.16 % | -1.702 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -22.396 M -637.44 % | -3.037 M 81.45 % | -16.374 M | 0.000 100.00 % | -5.013 M -645.98 % | -672.000 K 89.64 % | -6.487 M -1 939.94 % | -318.000 K 70.25 % | -1.069 M -242.63 % | -312.000 K 11.11 % | -351.000 K -26.71 % | -277.000 K 31.44 % | -404.000 K | 0.000 |
| Other financing activites | -116.000 K -11.54 % | -104.000 K | 0.000 | 0.000 100.00 % | -780.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.635 M | 0.000 | 0.000 | 0.000 100.00 % | -1.037 M |
| Net cash used provided by financing activities | -24.841 M -678.23 % | -3.192 M 77.32 % | -14.074 M 0.66 % | -14.167 M -159.31 % | 23.886 M 3 654.46 % | -672.000 K -135.48 % | 1.894 M -83.00 % | 11.143 M 159.20 % | -18.824 M -523.39 % | 4.446 M 1 366.67 % | -351.000 K -26.71 % | -277.000 K 31.44 % | -404.000 K -101.84 % | 22.008 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 -100.00 % | 18.092 M |
| Net change in cash | 3.310 M 1 938.89 % | -180.000 K 96.72 % | -5.487 M 55.24 % | -12.260 M -177.04 % | 15.914 M 959.52 % | 1.502 M 3 751.28 % | 39.000 K 100.61 % | -6.433 M -477.47 % | -1.114 M -113.32 % | 8.366 M 19 355.81 % | 43.000 K 102.99 % | -1.440 M 38.59 % | -2.345 M -110.66 % | 22.008 M |
| Cash at beginning of period | 521.000 K -25.68 % | 701.000 K -88.67 % | 6.188 M -66.46 % | 18.448 M 628.02 % | 2.534 M 145.54 % | 1.032 M 3.93 % | 993.000 K -86.63 % | 7.426 M -13.04 % | 8.540 M 4 808.05 % | 174.000 K 32.82 % | 131.000 K -91.66 % | 1.571 M -59.88 % | 3.916 M 121.64 % | -18.092 M |
| Cash at end of period | 3.831 M 635.32 % | 521.000 K -25.68 % | 701.000 K -88.67 % | 6.188 M -66.46 % | 18.448 M 628.02 % | 2.534 M 145.54 % | 1.032 M 3.93 % | 993.000 K -86.63 % | 7.426 M -13.04 % | 8.540 M 4 808.05 % | 174.000 K 32.82 % | 131.000 K -91.66 % | 1.571 M -59.88 % | 3.916 M |
| Operating cash flow | -2.268 M -7 660.00 % | 30.000 K -98.02 % | 1.518 M 23.31 % | 1.231 M 83.18 % | 672.000 K 40.29 % | 479.000 K 141.54 % | -1.153 M -141.02 % | 2.811 M 575.72 % | 416.000 K 205.88 % | 136.000 K -44.94 % | 247.000 K 201.23 % | -244.000 K -108.59 % | 2.841 M 226.10 % | -2.253 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.651 M 55.84 % | -6.003 M -221.36 % | -1.868 M 88.21 % | -15.839 M |
| Free CashFlow | -2.268 M -7 660.00 % | 30.000 K -98.02 % | 1.518 M 23.31 % | 1.231 M 83.18 % | 672.000 K 40.29 % | 479.000 K 141.54 % | -1.153 M -141.02 % | 2.811 M 575.72 % | 416.000 K 205.88 % | 136.000 K 105.66 % | -2.404 M 61.52 % | -6.247 M -742.03 % | 973.000 K 105.38 % | -18.092 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| Revenue |
| Net income |
| Income before tax |
| Income before tax ratio |
| EBITDA |
| Net income ratio |
| Ratio EBITDA |
| Gross profit ratio |
| Weighted average shs out dil |
| Weighted average shs out |
| EPS diluted |
| Earnings per share |
| Gross profit |
| Income tax expense |
| Cost of revenue |
| General and administrative expenses |
| Selling and marketing expenses |
| Other expenses |
| Operating expenses |
| Cost and expenses |
| Research and development expenses |
| Selling general and administrative expenses |
| Interest income |
| Interest expense |
| Depreciation and amortization |
| Operating income |
| Operating income ratio |
| Total other income expenses net |
| 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 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.761 M 1.83 % | -3.831 M -281.74 % | 2.108 M 18.49 % | 1.779 M 5.33 % | 1.689 M 5.63 % | 1.599 M 119.62 % | -8.151 M -31.72 % | -6.188 M -0.59 % | -6.152 M 66.65 % | -18.448 M 36.75 % | -29.166 M -1 050.99 % | -2.534 M -84.16 % | -1.376 M -33.33 % | -1.032 M 68.78 % | -3.306 M -232.93 % | -993.000 K 66.93 % | -3.003 M 59.56 % | -7.426 M 74.73 % | -29.392 M -244.17 % | -8.540 M -3 872.09 % | -215.000 K -23.56 % | -174.000 K 10.31 % | -194.000 K -48.09 % | -131.000 K -25.96 % | -104.000 K 93.38 % | -1.571 M -797.71 % | -175.000 K |
| Total investments | 21.500 M 6.78 % | 20.134 M -57.05 % | 46.876 M -2.39 % | 48.022 M -0.15 % | 48.096 M -5.25 % | 50.763 M -5.49 % | 53.713 M -5.66 % | 56.937 M 8.89 % | 52.289 M 0.28 % | 52.144 M 345.48 % | 11.705 M -71.27 % | 40.736 M -0.50 % | 40.941 M -1.49 % | 41.561 M -0.46 % | 41.754 M 1.37 % | 41.190 M 54.37 % | 26.682 M 37.98 % | 19.337 M 1.38 % | 19.074 M -42.47 % | 33.153 M 90.83 % | 17.373 M -7.02 % | 18.685 M 1.08 % | 18.485 M -4.06 % | 19.268 M 1.09 % | 19.060 M 1.72 % | 18.738 M -4.71 % | 19.664 M |
| Total debt | 0.000 | 0.000 -100.00 % | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 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 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 0.000 -100.00 % | 91.000 K | 0.000 -100.00 % | 117.000 K | 0.000 -100.00 % | 160.000 K |
| Common stock | 560.000 K 0.00 % | 560.000 K 0.00 % | 560.000 K 0.00 % | 560.000 K 0.00 % | 560.000 K -0.18 % | 561.000 K 0.00 % | 561.000 K 0.00 % | 561.000 K -25.79 % | 756.000 K 0.00 % | 756.000 K -6.32 % | 807.000 K 55.79 % | 518.000 K 0.00 % | 518.000 K 0.00 % | 518.000 K 0.00 % | 518.000 K 19.35 % | 434.000 K 13.91 % | 381.000 K 19.81 % | 318.000 K -45.17 % | 580.000 K 6.42 % | 545.000 K 135.93 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K 0.00 % | 231.000 K |
| Total equity | 25.795 M 5.58 % | 24.431 M -46.13 % | 45.348 M -2.86 % | 46.682 M -0.75 % | 47.036 M -4.80 % | 49.407 M -21.26 % | 62.747 M -1.74 % | 63.855 M 7.97 % | 59.139 M -16.96 % | 71.218 M 1.78 % | 69.973 M 57.32 % | 44.479 M 3.07 % | 43.153 M -0.31 % | 43.286 M -5.15 % | 45.635 M 14.89 % | 39.721 M 21.41 % | 32.716 M 22.65 % | 26.675 M -44.95 % | 48.460 M 8.41 % | 44.700 M 136.17 % | 18.927 M 0.65 % | 18.805 M 1.33 % | 18.559 M -4.28 % | 19.388 M 1.52 % | 19.098 M -4.38 % | 19.972 M 0.51 % | 19.870 M |
| Other non current 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 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 183.000 K -9.85 % | 203.000 K -91.17 % | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 M 0.00 % | 2.300 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 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | -194.000 K 12.22 % | -221.000 K -81.15 % | -122.000 K -238.89 % | -36.000 K 77.78 % | -162.000 K -35.00 % | -120.000 K 52.76 % | -254.000 K -27.00 % | -200.000 K -2.56 % | -195.000 K -101.03 % | -97.000 K 86.82 % | -736.000 K -178.79 % | -264.000 K 16.72 % | -317.000 K -57.71 % | -201.000 K -2.55 % | -196.000 K -68.97 % | -116.000 K 12.12 % | -132.000 K -32.00 % | -100.000 K 31.51 % | -146.000 K -100.00 % | -73.000 K | 0.000 -100.00 % | 23.000 K | 0.000 -100.00 % | 18.000 K | 0.000 -100.00 % | 24.000 K | 0.000 |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 183.000 K -9.85 % | 203.000 K -68.08 % | 636.000 K 40.71 % | 452.000 K 0.89 % | 448.000 K 18.21 % | 379.000 K 1 795.00 % | 20.000 K -93.01 % | 286.000 K -41.63 % | 490.000 K 10.61 % | 443.000 K 302.73 % | 110.000 K -56.52 % | 253.000 K -41.57 % | 433.000 K 37.03 % | 316.000 K 28.98 % | 245.000 K -90.24 % | 2.511 M 1 343.10 % | 174.000 K 10.13 % | 158.000 K -57.41 % | 371.000 K 102.73 % | 183.000 K 215.52 % | 58.000 K -22.67 % | 75.000 K -80.77 % | 390.000 K 509.38 % | 64.000 K -35.35 % | 99.000 K -74.55 % | 389.000 K 784.09 % | 44.000 K |
| Total liabilities | 194.000 K -25.10 % | 259.000 K -91.53 % | 3.058 M 7.49 % | 2.845 M -2.23 % | 2.910 M 2.39 % | 2.842 M 14 110.00 % | 20.000 K -93.01 % | 286.000 K -41.63 % | 490.000 K 10.61 % | 443.000 K 302.73 % | 110.000 K -56.52 % | 253.000 K -41.57 % | 433.000 K 37.03 % | 316.000 K 28.98 % | 245.000 K -90.24 % | 2.511 M 1 343.10 % | 174.000 K 10.13 % | 158.000 K -57.41 % | 371.000 K 102.73 % | 183.000 K 215.52 % | 58.000 K -22.67 % | 75.000 K -80.77 % | 390.000 K 509.38 % | 64.000 K -35.35 % | 99.000 K -74.55 % | 389.000 K 784.09 % | 44.000 K |
| Other non current assets | -21.500 M -6.78 % | -20.134 M 57.05 % | -46.876 M 2.39 % | -48.022 M 0.15 % | -48.096 M 5.25 % | -50.763 M 5.49 % | -53.713 M 5.66 % | -56.937 M -8.89 % | -52.289 M -0.28 % | -52.144 M -81.65 % | -28.705 M 29.53 % | -40.736 M 0.50 % | -40.941 M 1.49 % | -41.561 M 0.46 % | -41.754 M -1.37 % | -41.190 M -54.37 % | -26.682 M -37.98 % | -19.337 M -1.38 % | -19.074 M 42.47 % | -33.153 M | 0.000 100.00 % | -174.000 K | 0.000 100.00 % | -131.000 K | 0.000 100.00 % | -1.571 M | 0.000 |
| Long term investments | 21.500 M 6.78 % | 20.134 M -57.05 % | 46.876 M -2.39 % | 48.022 M -0.15 % | 48.096 M -5.25 % | 50.763 M -5.49 % | 53.713 M -5.66 % | 56.937 M 8.89 % | 52.289 M 0.28 % | 52.144 M 29.04 % | 40.410 M -0.80 % | 40.736 M -0.50 % | 40.941 M -1.49 % | 41.561 M -0.46 % | 41.754 M 1.37 % | 41.190 M 54.37 % | 26.682 M 37.98 % | 19.337 M 1.38 % | 19.074 M -42.47 % | 33.153 M 90.83 % | 17.373 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 21.500 M 6.78 % | 20.134 M -57.05 % | 46.876 M -2.39 % | 48.022 M -0.15 % | 48.096 M -5.25 % | 50.763 M -5.49 % | 53.713 M -5.66 % | 56.937 M 8.89 % | 52.289 M 0.28 % | 52.144 M 345.48 % | 11.705 M -71.27 % | 40.736 M -0.50 % | 40.941 M -1.49 % | 41.561 M -0.46 % | 41.754 M 1.37 % | 41.190 M 54.37 % | 26.682 M 37.98 % | 19.337 M 1.38 % | 19.074 M -42.47 % | 33.153 M 90.83 % | 17.373 M -7.02 % | 18.685 M 1.08 % | 18.485 M -4.06 % | 19.268 M 1.09 % | 19.060 M 1.72 % | 18.738 M -4.71 % | 19.664 M |
| Other current assets | 0.000 -100.00 % | 47.000 K | 0.000 -100.00 % | 68.000 K | 0.000 -100.00 % | 45.000 K | 0.000 -100.00 % | 86.000 K | 0.000 -100.00 % | 40.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.397 M 6 552.38 % | 21.000 K -92.22 % | 270.000 K 409.43 % | 53.000 K 60.61 % | 33.000 K -36.54 % | 52.000 K -30.67 % | 75.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -28.705 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 | 3.761 M -1.83 % | 3.831 M 1 895.31 % | 192.000 K -63.15 % | 521.000 K -14.73 % | 611.000 K -12.84 % | 701.000 K -91.40 % | 8.151 M 31.72 % | 6.188 M 0.59 % | 6.152 M -66.65 % | 18.448 M -36.75 % | 29.166 M 1 050.99 % | 2.534 M 84.16 % | 1.376 M 33.33 % | 1.032 M -68.78 % | 3.306 M 232.93 % | 993.000 K -66.93 % | 3.003 M -59.56 % | 7.426 M -74.73 % | 29.392 M 244.17 % | 8.540 M 3 872.09 % | 215.000 K 23.56 % | 174.000 K -10.31 % | 194.000 K 48.09 % | 131.000 K 25.96 % | 104.000 K -93.38 % | 1.571 M 797.71 % | 175.000 K |
| Cash and short term investments | 3.761 M -1.83 % | 3.831 M 1 895.31 % | 192.000 K -63.15 % | 521.000 K -14.73 % | 611.000 K -12.84 % | 701.000 K -91.40 % | 8.151 M 31.72 % | 6.188 M 0.59 % | 6.152 M -66.65 % | 18.448 M 3 361.16 % | 533.000 K -78.97 % | 2.534 M 84.16 % | 1.376 M 33.33 % | 1.032 M -68.78 % | 3.306 M 232.93 % | 993.000 K -66.93 % | 3.003 M -59.56 % | 7.426 M -74.73 % | 29.392 M 244.17 % | 8.540 M 3 872.09 % | 215.000 K 23.56 % | 174.000 K -10.31 % | 194.000 K 48.09 % | 131.000 K 25.96 % | 104.000 K -93.38 % | 1.571 M 797.71 % | 175.000 K |
| Total current assets | 4.489 M -0.44 % | 4.509 M 194.71 % | 1.530 M 6.47 % | 1.437 M -22.32 % | 1.850 M 28.38 % | 1.441 M -84.52 % | 9.308 M 26.61 % | 7.352 M -2.43 % | 7.535 M -61.91 % | 19.784 M 3 116.91 % | 615.000 K -85.56 % | 4.260 M 43.82 % | 2.962 M 32.11 % | 2.242 M -48.13 % | 4.322 M 273.23 % | 1.158 M -81.74 % | 6.340 M -16.54 % | 7.596 M -74.60 % | 29.903 M 153.35 % | 11.803 M 632.20 % | 1.612 M 726.67 % | 195.000 K -57.97 % | 464.000 K 152.17 % | 184.000 K 34.31 % | 137.000 K -91.56 % | 1.623 M 549.20 % | 250.000 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 728.000 K 7.37 % | 678.000 K -49.33 % | 1.338 M 46.07 % | 916.000 K -26.07 % | 1.239 M 67.43 % | 740.000 K -36.04 % | 1.157 M -0.60 % | 1.164 M -15.84 % | 1.383 M 3.52 % | 1.336 M 7.48 % | 1.243 M -27.98 % | 1.726 M 8.83 % | 1.586 M 31.07 % | 1.210 M 19.09 % | 1.016 M 515.76 % | 165.000 K -95.06 % | 3.337 M 1 862.94 % | 170.000 K -66.73 % | 511.000 K -84.34 % | 3.263 M | 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 -100.00 % | 174.000 K | 0.000 -100.00 % | 131.000 K | 0.000 -100.00 % | 1.571 M | 0.000 |
| Other assets | 0.000 -100.00 % | 47.000 K | 0.000 -100.00 % | 68.000 K | 0.000 -100.00 % | 45.000 K | 0.000 -100.00 % | 86.000 K | 0.000 -100.00 % | 40.000 K -99.93 % | 58.499 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 |
| Account payables | 183.000 K -9.85 % | 203.000 K -68.08 % | 636.000 K 63.92 % | 388.000 K -13.39 % | 448.000 K 18.21 % | 379.000 K 1 795.00 % | 20.000 K -93.01 % | 286.000 K -41.63 % | 490.000 K 10.61 % | 443.000 K -16.57 % | 531.000 K 109.88 % | 253.000 K -41.57 % | 433.000 K 37.03 % | 316.000 K 28.98 % | 245.000 K -90.24 % | 2.511 M 1 343.10 % | 174.000 K 10.13 % | 158.000 K -57.41 % | 371.000 K 102.73 % | 183.000 K | 0.000 -100.00 % | 23.000 K -93.52 % | 355.000 K 1 265.38 % | 26.000 K -62.86 % | 70.000 K -79.41 % | 340.000 K 1 689.47 % | 19.000 K |
| Tax payables | 11.000 K -38.89 % | 18.000 K -85.25 % | 122.000 K 22.00 % | 100.000 K -38.27 % | 162.000 K 35.00 % | 120.000 K -52.76 % | 254.000 K 27.00 % | 200.000 K 2.56 % | 195.000 K 101.03 % | 97.000 K -69.21 % | 315.000 K 19.32 % | 264.000 K -16.72 % | 317.000 K 57.71 % | 201.000 K 2.55 % | 196.000 K 68.97 % | 116.000 K -12.12 % | 132.000 K 32.00 % | 100.000 K -31.51 % | 146.000 K 100.00 % | 73.000 K 25.86 % | 58.000 K 100.00 % | 29.000 K -17.14 % | 35.000 K 75.00 % | 20.000 K -31.03 % | 29.000 K 16.00 % | 25.000 K 0.00 % | 25.000 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 25.235 M 5.71 % | 23.871 M -46.70 % | 44.788 M -2.89 % | 46.122 M -0.76 % | 46.476 M -4.85 % | 48.846 M -21.45 % | 62.186 M -1.75 % | 63.294 M 8.41 % | 58.383 M -17.14 % | 70.462 M 1.87 % | 69.166 M 57.33 % | 43.961 M 3.11 % | 42.635 M -0.31 % | 42.768 M -5.21 % | 45.117 M 14.84 % | 39.287 M 21.50 % | 32.335 M 22.68 % | 26.357 M -44.95 % | 47.880 M 8.44 % | 44.155 M 136.17 % | 18.696 M 0.66 % | 18.574 M 1.85 % | 18.237 M -4.80 % | 19.157 M 2.17 % | 18.750 M -5.02 % | 19.741 M 1.35 % | 19.479 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | -172.000 K -17.01 % | -147.000 K -220.49 % | 122.000 K 31.18 % | 93.000 K -42.59 % | 162.000 K -0.61 % | 163.000 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 | 0.000 |
| Total assets | 25.989 M 5.26 % | 24.690 M -48.99 % | 48.406 M -2.26 % | 49.527 M -0.84 % | 49.946 M -4.41 % | 52.249 M -17.09 % | 63.021 M -2.10 % | 64.375 M 7.61 % | 59.824 M -16.87 % | 71.968 M 1.62 % | 70.819 M 57.39 % | 44.996 M 2.49 % | 43.903 M 0.23 % | 43.803 M -4.93 % | 46.076 M 8.80 % | 42.348 M 28.24 % | 33.022 M 22.61 % | 26.933 M -45.01 % | 48.977 M 8.94 % | 44.956 M 136.80 % | 18.985 M 0.56 % | 18.880 M -0.36 % | 18.949 M -2.59 % | 19.452 M 1.33 % | 19.197 M -5.72 % | 20.361 M 2.24 % | 19.914 M |
| 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 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |