USD 0.13
(10.23%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 25.94 Million | 30.06 Million | 35.43 Million | 39.14 Million | 27.57 Million | 39.63 Million |
Total Current Assets | 10.55 Million | 12.41 Million | 19.22 Million | 20.9 Million | 16.07 Million | 19.91 Million |
Cash And Short Term Investments | 483.91 Thousand | 553 Thousand | 701 Thousand | 6.25 Million | 2.31 Million | 155 Thousand |
Cash and Cash Equivalents | 483.91 Thousand | 553 Thousand | 701 Thousand | 6.25 Million | 2.31 Million | 155 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.89 Million | 3.72 Million | 5.41 Million | 5.64 Million | 4.89 Million | 7.49 Million |
Inventory | 5.59 Million | 7.4 Million | 12.07 Million | 6.52 Million | 8.37 Million | 11.52 Million |
Other Current Assets | 580.76 Thousand | 741 Thousand | 742.02 Thousand | 2.48 Million | 493 Thousand | 7.65 Million |
Total Non-Current Assets | 15.38 Million | 17.64 Million | 16.2 Million | 18.23 Million | 21.52 Million | 19.71 Million |
Net PPE | 4.8 Million | 310.73 Thousand | 4.47 Million | 5.78 Million | 8.28 Million | 5.67 Million |
Good Will And Intangible Assets | 10.11 Million | 10.73 Million | 11.35 Million | 12.04 Million | 12.79 Million | 13.52 Million |
Good Will | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million |
Intangible Assets | 2.99 Million | 3.61 Million | 4.24 Million | 4.92 Million | 5.68 Million | 6.4 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 465.5 Thousand | 6.59 Million | 373.71 Thousand | 403.78 Thousand | -21.08 Million | 516.84 Thousand |
Other Assets | - | - | - | - | -10.02 Million | -303.00 |
Total Liabilities | 11.78 Million | 13.2 Million | 13.73 Million | 13.62 Million | 7.67 Million | 18.87 Million |
Total Current Liabilities | 7.7 Million | 7.94 Million | 9.93 Million | 8.47 Million | 7.67 Million | 14.27 Million |
Account Payables | 2.71 Million | 4.53 Million | 6.16 Million | 3.73 Million | 3.01 Million | 3.99 Million |
Tax Payables | - | - | - | 33.19 Thousand | 29.19 Thousand | 16.75 Thousand |
Short Term Debt | 3.42 Million | 1.36 Million | 1.17 Million | 1.21 Million | 1.01 Million | 6.99 Million |
Deferred Revenue | 150.44 Thousand | 150.44 Thousand | 150.44 Thousand | 150.44 Thousand | 150.44 Thousand | 150.44 Thousand |
Other Current Liabilities | 1.41 Million | 1.89 Million | 2.44 Million | 3.37 Million | 3.5 Million | 3.13 Million |
Total Non Current Liabilities | 4.07 Million | 5.26 Million | 3.8 Million | 5.15 Million | 10.02 Million | 4.6 Million |
Long-Term Debt | 3.25 Million | 4.28 Million | 2.66 Million | 3.87 Million | 8.59 Million | 3.04 Million |
Deferred Revenue Non Current | 626.86 Thousand | 777.31 Thousand | 927.76 Thousand | 1.07 Million | 1.22 Million | 1.37 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 189.86 Thousand | 5.26 Million | 206.39 Thousand | 5.15 Million | -9.82 Million | 177.18 Thousand |
Other Liabilities | - | - | - | - | -10.02 Million | 281.00 |
Total Equity | 14.16 Million | 16.85 Million | 21.69 Million | 25.51 Million | 19.89 Million | 20.75 Million |
Stock Holders Equity | 14.16 Million | 16.85 Million | 21.69 Million | 25.51 Million | 19.89 Million | 20.75 Million |
Common Stock | 35.08 Million | 34.35 Million | 33.53 Million | 32.62 Million | 27.47 Million | 21.32 Million |
Retained Earnings | -28.9 Million | -25.47 Million | -19.81 Million | -15.08 Million | -16.34 Million | -12.2 Million |
Accumulated other comprehensive income | -7.98 Million | - | - | - | -27.47 Million | -11.64 Million |
Common Stock Equity | 14.16 Million | 16.85 Million | 21.69 Million | 25.51 Million | 19.89 Million | 20.75 Million |
Capital Lease Obligation | 4.56 Million | 5.64 Million | 3.83 Million | 5.06 Million | 6.27 Million | 3.19 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 6.68 Million | 5.64 Million | 3.83 Million | 5.08 Million | 1.01 Million | 10.04 Million |
Net Debt | 6.2 Million | 5.09 Million | 3.13 Million | -1.16 Million | -1.3 Million | 9.88 Million |
Breakdown | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 |
---|---|---|---|---|---|---|
Total Assets | 25.94 Million | 27.76 Million | 29.29 Million | 30.34 Million | 30.06 Million | 30.06 Million |
Total Current Assets | 10.55 Million | 12 Million | 12.89 Million | 13.22 Million | 12.41 Million | 12.41 Million |
Cash And Short Term Investments | 483.91 Thousand | 595.61 Thousand | 401.1 Thousand | 587 Thousand | 553 Thousand | 553 Thousand |
Cash and Cash Equivalents | 483.91 Thousand | 595.61 Thousand | 401.1 Thousand | 587 Thousand | 553 Thousand | 553 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.89 Million | 4.19 Million | 4.22 Million | 4.26 Million | 3.72 Million | 3.72 Million |
Inventory | 5.59 Million | 6.18 Million | 6.75 Million | 6.83 Million | 7.4 Million | 7.4 Million |
Other Current Assets | 985 Thousand | 1.03 Million | 1.51 Million | 1.53 Million | 741 Thousand | 741 Thousand |
Total Non-Current Assets | 15.38 Million | 15.75 Million | 16.4 Million | 17.12 Million | 17.64 Million | 17.64 Million |
Net PPE | 4.8 Million | 4.98 Million | 5.43 Million | 5.71 Million | 310.73 Thousand | 6.08 Million |
Good Will And Intangible Assets | 10.11 Million | 10.27 Million | 10.42 Million | 10.58 Million | 10.73 Million | 10.73 Million |
Good Will | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million | 7.11 Million |
Intangible Assets | 2.99 Million | 3.15 Million | 3.3 Million | 3.46 Million | 3.61 Million | 3.61 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 465.5 Thousand | 495.51 Thousand | 548.29 Thousand | 823.75 Thousand | 6.59 Million | 829.04 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 11.78 Million | 12.91 Million | 13.76 Million | 13.8 Million | 13.2 Million | 13.2 Million |
Total Current Liabilities | 7.7 Million | 8.58 Million | 9.17 Million | 8.9 Million | 7.94 Million | 7.94 Million |
Account Payables | 2.71 Million | 3.57 Million | 3.97 Million | 3.87 Million | 4.53 Million | 4.53 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 3.42 Million | 3.53 Million | 3.21 Million | 1.8 Million | 1.36 Million | 1.36 Million |
Deferred Revenue | 150.44 Thousand | 150.44 Thousand | 150.44 Thousand | 1.55 Million | 150.44 Thousand | 150.44 Thousand |
Other Current Liabilities | 1.41 Million | 1.32 Million | 1.83 Million | 1.67 Million | 1.89 Million | 1.89 Million |
Total Non Current Liabilities | 4.07 Million | 4.33 Million | 4.59 Million | 4.89 Million | 5.26 Million | 5.26 Million |
Long-Term Debt | 3.25 Million | 3.47 Million | 3.69 Million | 3.95 Million | 4.28 Million | 4.28 Million |
Deferred Revenue Non Current | 626.86 Thousand | 664.47 Thousand | 702.09 Thousand | 739.7 Thousand | 777.31 Thousand | 777.31 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 189.86 Thousand | 193.26 Thousand | 196.67 Thousand | 940.15 Thousand | 5.26 Million | 5.26 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 14.16 Million | 14.84 Million | 15.52 Million | 16.54 Million | 16.85 Million | 16.85 Million |
Stock Holders Equity | 14.16 Million | 14.84 Million | 15.52 Million | 16.54 Million | 16.85 Million | 16.85 Million |
Common Stock | 35.08 Million | 34.92 Million | 34.75 Million | 34.57 Million | 34.35 Million | 34.35 Million |
Retained Earnings | -28.9 Million | -28.06 Million | -27.2 Million | -26 Million | -25.47 Million | -25.47 Million |
Accumulated other comprehensive income | -14.16 Million | -34.92 Million | -7.98 Million | -16.54 Million | - | - |
Common Stock Equity | 14.16 Million | 14.84 Million | 15.52 Million | 16.54 Million | 16.85 Million | 16.85 Million |
Capital Lease Obligation | 4.56 Million | 3.47 Million | 5.01 Million | 5.35 Million | 5.64 Million | 5.64 Million |
Total Investments | - | - | - | - | - | - |
Total Debt | 6.68 Million | 7.01 Million | 6.9 Million | 1.8 Million | 5.64 Million | 5.64 Million |
Net Debt | 6.2 Million | 6.42 Million | 6.5 Million | 1.21 Million | 5.09 Million | 5.09 Million |
OMK
93M1
6261
MCUJF
FLUI
PLMIW