Asit C. Mehta Financial Services Ltd. ASITCFIN.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 778.624 M 81.51 % | 428.961 M 30.87 % | 327.778 M -12.08 % | 372.811 M 6.46 % | 350.205 M 25.12 % | 279.893 M -34.97 % | 430.407 M -3.84 % | 447.613 M 22.82 % | 364.436 M 28.36 % | 283.906 M 108.19 % | 136.366 M 202.10 % | 45.140 M 31.50 % | 34.327 M 7.35 % | 31.977 M 0.38 % | 31.855 M -45.29 % | 58.221 M -29.22 % | 82.257 M 92.01 % | 42.839 M -32.25 % | 63.234 M 11.38 % | 56.775 M |
| Bénéfice net | -27.619 M 74.42 % | -107.966 M -21.05 % | -89.193 M -924.03 % | 10.824 M 2 564.03 % | -439.280 K 99.25 % | -58.226 M -461.83 % | 16.092 M 220.37 % | -13.369 M 42.38 % | -23.203 M 47.61 % | -44.285 M -85.60 % | -23.861 M -6.26 % | -22.455 M 26.99 % | -30.758 M 39.16 % | -50.558 M -59.33 % | -31.732 M -1 684.83 % | -1.778 M -317.83 % | 816.157 K -96.29 % | 21.986 M -24.05 % | 28.948 M -4.38 % | 30.275 M |
| Bénéfice avant impôt | -27.433 M 75.26 % | -110.906 M -7.29 % | -103.369 M -750.73 % | 15.885 M -48.51 % | 30.849 M 131.86 % | -96.829 M -394.32 % | 32.900 M 666.92 % | -5.803 M 79.15 % | -27.830 M 58.23 % | -66.619 M -185.09 % | -23.368 M -0.96 % | -23.145 M -57.88 % | -14.660 M 25.45 % | -19.665 M 12.41 % | -22.451 M -310.09 % | -5.475 M -156.15 % | 9.749 M 177.60 % | 3.512 M -87.91 % | 29.040 M -9.15 % | 31.966 M |
| Ratio bénéfice avant impôt | -0.04 86.37 % | -0.26 18.02 % | -0.32 -840.14 % | 0.04 -51.63 % | 0.09 125.46 % | -0.35 -552.59 % | 0.08 689.59 % | -0.01 83.02 % | -0.08 67.46 % | -0.23 -36.94 % | -0.17 66.58 % | -0.51 -20.06 % | -0.43 30.55 % | -0.61 12.74 % | -0.70 -649.52 % | -0.09 -179.33 % | 0.12 44.58 % | 0.08 -82.15 % | 0.46 -18.43 % | 0.56 |
| EBITDA | -6.526 M -234.03 % | 4.869 M -64.48 % | 13.707 M -87.31 % | 107.998 M 76.40 % | 61.225 M 3 645.49 % | 1.635 M -98.70 % | 125.259 M 16.27 % | 107.727 M 51.17 % | 71.261 M 177.48 % | 25.681 M -28.70 % | 36.019 M 475.76 % | 6.256 M -41.80 % | 10.749 M 369.00 % | 2.292 M 120.93 % | -10.952 M -2 591.95 % | -406.849 K -102.41 % | 16.855 M 346.36 % | 3.776 M -5.48 % | 3.995 M -11.71 % | 4.525 M |
| Ratio de revenu net | -0.04 85.91 % | -0.25 7.51 % | -0.27 -1 037.24 % | 0.03 2 414.62 % | 0.00 99.40 % | -0.21 -656.40 % | 0.04 225.18 % | -0.03 53.09 % | -0.06 59.18 % | -0.16 10.85 % | -0.17 64.83 % | -0.50 44.48 % | -0.90 43.33 % | -1.58 -58.72 % | -1.00 -3 162.14 % | -0.03 -407.76 % | 0.01 -98.07 % | 0.51 12.11 % | 0.46 -14.15 % | 0.53 |
| Ratio EBITDA | -0.01 -173.84 % | 0.01 -72.86 % | 0.04 -85.56 % | 0.29 65.70 % | 0.17 2 893.50 % | 0.01 -97.99 % | 0.29 20.92 % | 0.24 23.08 % | 0.20 116.17 % | 0.09 -65.75 % | 0.26 90.59 % | 0.14 -55.74 % | 0.31 336.91 % | 0.07 120.85 % | -0.34 -4 820.09 % | -0.01 -103.41 % | 0.20 132.46 % | 0.09 39.52 % | 0.06 -20.73 % | 0.08 |
| Taux de profit brut | 0.84 28.55 % | 0.66 4.31 % | 0.63 -22.22 % | 0.81 12.91 % | 0.72 26.44 % | 0.57 -22.82 % | 0.73 -0.85 % | 0.74 2.50 % | 0.72 30.20 % | 0.56 -44.47 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.90 % | 0.99 -0.59 % | 1.00 4 022.29 % | 0.02 -91.43 % | 0.28 -8.53 % | 0.31 |
| Moyenne pondérée des actions en circulation diluée | 7.902 M 38.70 % | 5.697 M -1.12 % | 5.762 M 2.17 % | 5.639 M 0.29 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M -2.40 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M |
| Moyenne pondérée des actions en circulation | 7.902 M 38.70 % | 5.697 M -1.12 % | 5.762 M 2.17 % | 5.639 M 0.29 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M 0.00 % | 5.623 M -2.40 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M |
| Bénéfice par action diluée | -3.50 81.53 % | -18.95 -22.42 % | -15.48 -906.25 % | 1.92 2 558.39 % | -0.08 99.25 % | -10.35 -461.89 % | 2.86 220.17 % | -2.38 42.37 % | -4.13 46.29 % | -7.69 -85.75 % | -4.14 -6.15 % | -3.90 26.97 % | -5.34 39.11 % | -8.77 -59.17 % | -5.51 -1 677.42 % | -0.31 -321.43 % | 0.14 -96.34 % | 3.82 -24.06 % | 5.03 -4.19 % | 5.25 |
| Bénéfice par action | -3.50 81.53 % | -18.95 -22.42 % | -15.48 -906.25 % | 1.92 2 558.39 % | -0.08 99.25 % | -10.35 -461.89 % | 2.86 220.17 % | -2.38 42.37 % | -4.13 46.29 % | -7.69 -85.75 % | -4.14 -6.15 % | -3.90 26.97 % | -5.34 39.11 % | -8.77 -59.17 % | -5.51 -1 677.42 % | -0.31 -321.43 % | 0.14 -96.34 % | 3.82 -24.06 % | 5.03 -4.19 % | 5.25 |
| Bénéfice brut | 657.481 M 133.33 % | 281.782 M 36.51 % | 206.424 M -31.61 % | 301.840 M 20.20 % | 251.118 M 58.20 % | 158.734 M -49.81 % | 316.255 M -4.67 % | 331.731 M 25.89 % | 263.508 M 67.13 % | 157.663 M 15.62 % | 136.366 M 202.10 % | 45.140 M 31.50 % | 34.327 M 7.35 % | 31.977 M 0.38 % | 31.855 M -44.79 % | 57.702 M -29.63 % | 82.003 M 7 815.37 % | 1.036 M -94.19 % | 17.846 M 1.87 % | 17.518 M |
| Charge d'impôt sur le bénéfice | 198.000 K -12.78 % | 227.000 K 102.22 % | -10.244 M -224.85 % | 8.205 M -0.90 % | 8.280 M 185.20 % | -9.717 M -290.89 % | 5.091 M 310.60 % | 1.240 M -83.91 % | 7.707 M 761.65 % | -1.165 M 8.97 % | -1.280 M -85.42 % | -690.119 K -0.82 % | -684.536 K 15.50 % | -810.124 K -154.16 % | 1.496 M 171.08 % | -2.104 M -159.32 % | 3.547 M 552.16 % | 543.952 K 491.25 % | 92.000 K -94.56 % | 1.691 M |
| Coût des revenus | 121.143 M -17.69 % | 147.179 M 46.48 % | 100.478 M 41.58 % | 70.971 M -0.94 % | 71.642 M -40.87 % | 121.158 M 6.14 % | 114.151 M -1.49 % | 115.882 M 14.82 % | 100.928 M -20.05 % | 126.243 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 519.256 K 104.69 % | 253.681 K -99.39 % | 41.803 M -7.90 % | 45.388 M 15.62 % | 39.257 M |
| Dépenses générales et administratives | 0.000 -100.00 % | 32.998 M 112.73 % | 15.512 M 22.56 % | 12.657 M -25.36 % | 16.958 M -1.87 % | 17.281 M -5.86 % | 18.358 M -15.87 % | 21.822 M 15.51 % | 18.891 M -14.66 % | 22.137 M 236.21 % | 6.584 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 -100.00 % | 6.840 M 52.85 % | 4.475 M -15.61 % | 5.303 M -14.62 % | 6.211 M -34.78 % | 9.524 M 4.57 % | 9.107 M -9.49 % | 10.062 M 43.15 % | 7.029 M 3.29 % | 6.805 M 232.84 % | 2.045 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres dépenses | 509.205 M 82.67 % | 278.760 M 29.58 % | 215.124 M -5.63 % | 227.956 M 22.42 % | 186.208 M 6.89 % | 174.208 M 146 601.13 % | 118.750 K 0.00 % | 118.750 K 0.00 % | 118.750 K 100.07 % | -177.641 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 509.205 M 59.83 % | 318.598 M 35.51 % | 235.111 M -4.39 % | 245.916 M 17.45 % | 209.378 M 4.16 % | 201.013 M -13.04 % | 231.162 M -12.93 % | 265.504 M 15.11 % | 230.650 M -21.54 % | 293.979 M 157.24 % | 114.283 M 172.05 % | 42.008 M 57.75 % | 26.631 M -22.66 % | 34.435 M -29.39 % | 48.769 M -21.33 % | 61.989 M -12.91 % | 71.174 M | 0.000 | 0.000 | 0.000 |
| Coût et dépenses | 705.821 M 51.54 % | 465.777 M 41.30 % | 329.642 M 4.03 % | 316.887 M 2.37 % | 309.549 M -3.92 % | 322.171 M -6.70 % | 345.313 M -9.46 % | 381.386 M 15.02 % | 331.578 M 12.79 % | 293.979 M 157.24 % | 114.283 M 172.05 % | 42.008 M 57.75 % | 26.631 M -22.66 % | 34.435 M -29.39 % | 48.769 M -21.98 % | 62.508 M -12.49 % | 71.428 M | 0.000 | 0.000 | 0.000 |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.072 688.69 % | -0.012 82.63 % | -0.071 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 0.000 -100.00 % | 39.838 M 99.32 % | 19.987 M 11.29 % | 17.960 M -22.48 % | 23.170 M -13.56 % | 26.805 M -2.40 % | 27.465 M -13.86 % | 31.884 M 23.01 % | 25.921 M -10.44 % | 28.942 M 235.41 % | 8.629 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 0.000 -100.00 % | 33.270 M 10.22 % | 30.184 M -5.36 % | 31.895 M 16.80 % | 27.308 M 4.74 % | 26.071 M 6.21 % | 24.548 M 1.03 % | 24.297 M -14.80 % | 28.518 M 9.98 % | 25.931 M 335.55 % | 5.954 M 656.48 % | 787.020 K -3.68 % | 817.073 K -5.63 % | 865.824 K 7.92 % | 802.302 K 4.86 % | 765.129 K 3.72 % | 737.688 K 180.46 % | 263.027 K -46.32 % | 490.000 K 189.94 % | 169.000 K |
| Frais d'intérêts | 100.236 M -9.76 % | 111.071 M 11.23 % | 99.860 M 32.50 % | 75.364 M 13.14 % | 66.614 M -13.46 % | 76.974 M 13.98 % | 67.532 M 7.34 % | 62.913 M -5.87 % | 66.835 M 4.63 % | 63.880 M 69.57 % | 37.672 M 42.31 % | 26.472 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 20.907 M 28.86 % | 16.224 M 4.19 % | 15.571 M -7.03 % | 16.749 M -18.57 % | 20.568 M -93.65 % | 323.677 M -7.32 % | 349.234 M -14.57 % | 408.783 M 21.40 % | 336.723 M 2 033.49 % | 15.783 M 39.46 % | 11.317 M 286.37 % | 2.929 M -11.40 % | 3.306 M -30.52 % | 4.758 M -29.15 % | 6.716 M -9.13 % | 7.391 M 29.17 % | 5.722 M 51.54 % | 3.776 M -5.48 % | 3.995 M -11.71 % | 4.525 M |
| Résultat d'exploitation | 20.587 M 155.92 % | -36.816 M -1 875.11 % | -1.864 M -103.33 % | 55.924 M 37.55 % | 40.656 M 331.81 % | -17.538 M -116.64 % | 105.429 M 66.45 % | 63.339 M 300.90 % | -31.528 M 52.67 % | -66.619 M -185.09 % | -23.368 M -0.96 % | -23.145 M -57.88 % | -14.660 M 25.45 % | -19.665 M 12.41 % | -22.451 M -310.09 % | -5.475 M -156.15 % | 9.749 M | 0.000 | 0.000 | 0.000 |
| Ratio de résultat d'exploitation | 0.03 130.81 % | -0.09 -1 409.22 % | -0.01 -103.79 % | 0.15 29.21 % | 0.12 285.27 % | -0.06 -125.58 % | 0.24 73.11 % | 0.14 263.57 % | -0.09 63.13 % | -0.23 -36.94 % | -0.17 66.58 % | -0.51 -20.06 % | -0.43 30.55 % | -0.61 12.74 % | -0.70 -649.52 % | -0.09 -179.33 % | 0.12 | 0.00 | 0.00 | 0.00 |
| Total autres revenus dépenses net | -48.020 M 35.19 % | -74.090 M 27.01 % | -101.505 M | 0.000 100.00 % | -9.808 M 87.63 % | -79.290 M -9.32 % | -72.530 M -4.90 % | -69.142 M 18.13 % | -84.456 M -10.45 % | -76.468 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.512 M -87.91 % | 29.040 M -9.15 % | 31.966 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 709.327 M -15.07 % | 835.149 M -20.63 % | 1.052 B 11.29 % | 945.516 M 53.18 % | 617.246 M -4.71 % | 647.748 M -28.52 % | 906.143 M 51.36 % | 598.654 M -11.33 % | 675.145 M -2.13 % | 689.820 M 213.97 % | 219.706 M 12.57 % | 195.178 M 35.87 % | 143.651 M 0.81 % | 142.503 M 311.36 % | 34.642 M -9.86 % | 38.430 M 178.24 % | 13.812 M 40.72 % | 9.815 M 1.83 % | 9.639 M 638.79 % | -1.789 M |
| Investissements totaux | 298.212 M 176.92 % | 107.690 M -57.57 % | 253.806 M 79.85 % | 141.121 M -45.24 % | 257.687 M 273.98 % | 68.903 M -40.85 % | 116.498 M 3.00 % | 113.104 M 1 026.72 % | 10.038 M 1 662.11 % | 569.680 K -98.22 % | 32.024 M -66.76 % | 96.333 M 0.00 % | 96.333 M -14.84 % | 113.116 M 133.30 % | 48.486 M -15.60 % | 57.447 M 0.73 % | 57.031 M 2 318.60 % | 2.358 M 6.17 % | 2.221 M 22.98 % | 1.806 M |
| Dette totale | 1.180 B 27.07 % | 928.823 M -20.12 % | 1.163 B 9.03 % | 1.067 B 48.95 % | 716.031 M -8.75 % | 784.725 M -15.40 % | 927.576 M 22.98 % | 754.220 M 5.51 % | 714.804 M -2.61 % | 733.990 M 66.18 % | 441.683 M 113.58 % | 206.797 M 33.98 % | 154.346 M 1.33 % | 152.313 M 234.92 % | 45.477 M -1.96 % | 46.387 M 60.15 % | 28.964 M 93.77 % | 14.948 M -3.79 % | 15.537 M 146.19 % | 6.311 M |
| Cumul des autres pertes du résultat global | 41.030 M 37.88 % | 29.757 M -19.56 % | 36.993 M -33.82 % | 55.899 M | 0.000 -100.00 % | 90.028 M 0.00 % | 90.028 M 0.00 % | 90.028 M 0.73 % | 89.380 M -1.31 % | 90.570 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 75.978 M 27.11 % | 59.774 M 34.36 % | 44.488 M |
| Bénéfices non répartis | -298.173 M -10.21 % | -270.555 M -64.42 % | -164.555 M -83.91 % | -89.478 M -185.48 % | 104.683 M -2.20 % | 107.033 M -35.99 % | 167.218 M 10.65 % | 151.126 M -8.25 % | 164.717 M -12.46 % | 188.155 M 276.72 % | -106.472 M -27.49 % | -83.516 M -36.77 % | -61.061 M -101.50 % | -30.303 M -378.13 % | -6.338 M -124.96 % | 25.394 M -16.51 % | 30.415 M | 0.000 | 0.000 | 0.000 |
| Actions ordinaires | 82.460 M 0.00 % | 82.460 M 66.50 % | 49.526 M 0.00 % | 49.526 M 2.46 % | 48.336 M -2.40 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 2.46 % | 48.336 M 0.00 % | 48.336 M -2.40 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M |
| Capitaux propres totaux | 273.061 M -11.59 % | 308.861 M 2 730.17 % | -11.743 M -111.68 % | 100.546 M -64.77 % | 285.367 M 8.61 % | 262.735 M -29.76 % | 374.079 M 7.79 % | 347.054 M 22.02 % | 284.419 M -9.67 % | 314.880 M -33.14 % | 470.937 M 30.75 % | 360.179 M -7.35 % | 388.746 M -8.66 % | 425.616 M -11.75 % | 482.286 M 205.13 % | 158.058 M -3.26 % | 163.384 M -1.90 % | 166.547 M 10.78 % | 150.344 M 11.32 % | 135.058 M |
| Autres passifs non courants | 14.962 M 59.00 % | 9.410 M 69.40 % | 5.555 M 184.47 % | 1.953 M -34.58 % | 2.985 M 7 630.54 % | 38.610 K -83.20 % | 229.820 K -26.14 % | 311.170 K -48.96 % | 609.660 K -66.50 % | 1.820 M -97.68 % | 78.270 M 198.15 % | 26.252 M 162.52 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M | 0.000 | 0.000 100.00 % | -20.372 M 1.94 % | -20.775 M -79.02 % | -11.605 M |
| Dette à long terme | 408.211 M -31.24 % | 593.683 M 1.82 % | 583.046 M 8.13 % | 539.220 M 52.11 % | 354.501 M 12.55 % | 314.970 M -9.34 % | 347.412 M -8.05 % | 377.836 M 10.98 % | 340.469 M 13.66 % | 299.554 M 32.95 % | 225.305 M 49.38 % | 150.822 M -2.28 % | 154.346 M 20.31 % | 128.287 M 317.61 % | 30.719 M -33.78 % | 46.387 M 60.15 % | 28.964 M 93.77 % | 14.948 M -3.79 % | 15.537 M 146.19 % | 6.311 M |
| Total des passifs non courants | 423.173 M -29.88 % | 603.468 M 1.79 % | 592.865 M 8.71 % | 545.354 M 52.55 % | 357.486 M 13.48 % | 315.008 M -13.53 % | 364.303 M -6.64 % | 390.230 M 14.41 % | 341.079 M 13.17 % | 301.373 M -1.64 % | 306.411 M 69.11 % | 181.192 M 7.18 % | 169.056 M 17.72 % | 143.610 M 199.83 % | 47.898 M -3.14 % | 49.449 M 41.19 % | 35.023 M | 0.000 | 0.000 | 0.000 |
| Autres passifs courants | 55.352 M 39.40 % | 39.706 M -4.89 % | 41.749 M -0.96 % | 42.155 M 2.82 % | 41.000 M -85.45 % | 281.706 M 0.13 % | 281.329 M -1.26 % | 284.910 M 233.07 % | 85.541 M 129.93 % | 37.203 M -87.36 % | 294.243 M 152.67 % | 116.454 M 2 609.39 % | 4.298 M -65.93 % | 12.615 M 37.91 % | 9.147 M -56.27 % | 20.915 M -1.22 % | 21.174 M | 0.000 | 0.000 | 0.000 |
| Revenus reportés | 0.000 | 0.000 -100.00 % | 457.000 K 5.49 % | 433.230 K -26.57 % | 589.970 K -51.64 % | 1.220 M 181.57 % | 433.230 K 0.00 % | 433.230 K -27.16 % | 594.790 K -97.89 % | 28.179 M 12 135.09 % | 230.311 K 282.54 % | 60.206 K 100.60 % | -10.033 M -33 822.75 % | 29.750 K -56.30 % | 68.075 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 772.045 M 130.36 % | 335.140 M -42.20 % | 579.778 M 9.95 % | 527.311 M 45.76 % | 361.755 M -22.99 % | 469.755 M -19.03 % | 580.164 M 54.14 % | 376.384 M 0.55 % | 374.335 M -13.83 % | 434.436 M 100.78 % | 216.378 M 286.56 % | 55.975 M 451.48 % | 10.150 M -57.75 % | 24.026 M 62.80 % | 14.758 M | 0.000 -100.00 % | 8.753 M | 0.000 | 0.000 | 0.000 |
| Total des passifs courants | 1.284 B 27.28 % | 1.009 B -0.30 % | 1.012 B -4.32 % | 1.057 B 10.90 % | 953.489 M -16.64 % | 1.144 B -7.13 % | 1.232 B 19.71 % | 1.029 B 18.72 % | 866.704 M 20.24 % | 720.786 M 36.42 % | 528.353 M 204.30 % | 173.632 M 1 010.66 % | 15.633 M -60.42 % | 39.500 M 47.43 % | 26.793 M 23.71 % | 21.658 M -27.63 % | 29.927 M | 0.000 | 0.000 | 0.000 |
| Passifs totaux | 1.707 B 5.89 % | 1.612 B 0.47 % | 1.605 B 0.12 % | 1.603 B 22.26 % | 1.311 B -10.14 % | 1.459 B -8.59 % | 1.596 B 12.46 % | 1.419 B 17.50 % | 1.208 B 18.16 % | 1.022 B 22.45 % | 834.765 M 135.26 % | 354.824 M 92.12 % | 184.689 M 0.86 % | 183.111 M 145.16 % | 74.690 M 5.04 % | 71.107 M 9.48 % | 64.950 M 73.37 % | 37.463 M 22.94 % | 30.473 M 60.85 % | 18.945 M |
| Autres actifs non courants | 709.424 M -15.30 % | 837.543 M 61.78 % | 517.705 M 138 305.29 % | 374.050 K -99.94 % | 590.639 M -8.80 % | 647.654 M 6 470 619.65 % | 10.009 K | 0.000 -100.00 % | 682.702 M 2.25 % | 667.663 M 1 265.05 % | 48.911 M -56.83 % | 113.309 M 1.28 % | 111.879 M -12.42 % | 127.741 M 101.88 % | 63.275 M 10.14 % | 57.447 M 0.73 % | 57.031 M 150.92 % | -111.993 M -6.86 % | -104.803 M -19.37 % | -87.794 M |
| Investissements à long terme | 0.000 100.00 % | -231.681 M -319.47 % | 105.563 M 31.37 % | 80.358 M 13.70 % | 70.678 M 3.59 % | 68.227 M -41.46 % | 116.548 M 3.00 % | 113.154 M 1 021.63 % | 10.088 M -65.25 % | 29.029 M -77.76 % | 130.503 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 44.726 M -69.85 % | 148.368 M 3 039.40 % | 4.726 M 22.50 % | 3.858 M -4.09 % | 4.023 M -86.90 % | 30.712 M 26.08 % | 24.359 M 40.18 % | 17.377 M 97.81 % | 8.785 M -6.13 % | 9.358 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.181 M | 0.000 | 0.000 -100.00 % | 10.165 M -0.05 % | 10.170 M -9.21 % | 11.202 M |
| GoodWill | 31.494 M 0.00 % | 31.494 M -2.37 % | 32.260 M 0.00 % | 32.260 M -19.37 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M -3.95 % | 41.658 M -39.45 % | 68.795 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 76.220 M -57.62 % | 179.862 M 386.30 % | 36.986 M 2.40 % | 36.118 M -17.98 % | 44.035 M -37.74 % | 70.724 M 9.87 % | 64.371 M 12.17 % | 57.389 M 17.61 % | 48.797 M -4.35 % | 51.016 M 10.09 % | 46.340 M | 0.000 | 0.000 -100.00 % | 20.031 K -97.86 % | 934.682 K | 0.000 | 0.000 -100.00 % | 735.183 K -14.01 % | 855.000 K 313.04 % | 207.000 K |
| Immobilisations corporelles (PP&E) | 167.584 M 167.74 % | 62.592 M -63.20 % | 170.093 M 5.66 % | 160.975 M 162.25 % | 61.382 M 233.97 % | 18.380 M -20.60 % | 23.148 M -1.99 % | 23.617 M -16.78 % | 28.378 M 1.04 % | 28.087 M -95.85 % | 677.254 M 17.62 % | 575.783 M 26.00 % | 456.976 M -2.04 % | 466.505 M -2.09 % | 476.456 M 274.88 % | 127.095 M 0.98 % | 125.865 M 13.13 % | 111.258 M 7.03 % | 103.948 M 18.68 % | 87.587 M |
| Total des actifs non courants | 966.235 M 11.61 % | 865.751 M 2.47 % | 844.867 M 4.94 % | 805.094 M 4.41 % | 771.118 M -4.80 % | 809.983 M -5.52 % | 857.335 M -1.22 % | 867.928 M 10.86 % | 782.901 M -1.97 % | 798.618 M -13.22 % | 920.244 M 33.54 % | 689.092 M 21.14 % | 568.855 M -4.28 % | 594.266 M 9.91 % | 540.665 M 192.98 % | 184.542 M 0.90 % | 182.895 M | 0.000 | 0.000 | 0.000 |
| Autres actifs circulants | 422.968 M -30.68 % | 610.208 M 361.96 % | -232.942 M -175.61 % | 308.092 M 106.55 % | 149.160 M 37.10 % | 108.794 M -90.02 % | 1.091 B 83.31 % | 594.960 M 200.74 % | 197.830 M 64.12 % | 120.542 M 27.31 % | 94.685 M 562.57 % | 14.291 M 254.22 % | 4.034 M 924.73 % | 393.703 K 33.43 % | 295.071 K -90.16 % | 3.000 M -55.24 % | 6.703 M 137.96 % | -17.656 M 3.46 % | -18.289 M 13.36 % | -21.108 M |
| Investissements à court terme | 298.212 M -12.13 % | 339.371 M 33.71 % | 253.806 M 415.05 % | 49.278 M -73.65 % | 187.010 M 27 542.91 % | 676.520 K 0.00 % | 676.520 K -99.54 % | 147.743 M -62.71 % | 396.198 M 21.11 % | 327.137 M 432.19 % | -98.480 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.358 M 6.17 % | 2.221 M 22.98 % | 1.806 M |
| Trésorerie et équivalents de trésorerie | 172.717 M 84.38 % | 93.674 M -15.27 % | 110.558 M -8.64 % | 121.015 M 22.50 % | 98.785 M -27.88 % | 136.977 M 539.08 % | 21.433 M -86.22 % | 155.566 M 292.27 % | 39.658 M -10.21 % | 44.170 M -80.10 % | 221.977 M 1 810.42 % | 11.619 M 8.64 % | 10.695 M 9.03 % | 9.810 M -9.46 % | 10.835 M 36.16 % | 7.957 M -47.48 % | 15.153 M 195.20 % | 5.133 M -12.97 % | 5.898 M -27.19 % | 8.100 M |
| Liquidités et placements à court terme | 470.929 M 8.75 % | 433.045 M 18.85 % | 364.364 M 201.09 % | 121.015 M -57.66 % | 285.795 M 107.62 % | 137.653 M 522.59 % | 22.110 M -92.71 % | 303.309 M -30.41 % | 435.856 M 17.38 % | 371.307 M 67.27 % | 221.977 M 1 810.42 % | 11.619 M 8.64 % | 10.695 M 9.03 % | 9.810 M -9.46 % | 10.835 M 36.16 % | 7.957 M -47.48 % | 15.153 M 102.28 % | 7.491 M -7.73 % | 8.119 M -18.04 % | 9.906 M |
| Total des actifs courants | 1.014 B -3.92 % | 1.055 B 41.08 % | 748.051 M -16.72 % | 898.268 M 8.85 % | 825.224 M -9.47 % | 911.589 M -18.08 % | 1.113 B 23.87 % | 898.269 M 26.64 % | 709.300 M 31.74 % | 538.421 M 39.68 % | 385.457 M 1 387.68 % | 25.910 M 75.91 % | 14.729 M 1.86 % | 14.461 M -11.35 % | 16.311 M -63.45 % | 44.623 M -1.80 % | 45.438 M | 0.000 | 0.000 | 0.000 |
| Inventaire | 0.000 -100.00 % | 161.000 K -99.97 % | 539.727 M 190.86 % | 185.561 M 6.81 % | 173.726 M -42.58 % | 302.530 M -30.49 % | 435.229 M 25.39 % | 347.112 M 951.52 % | -40.764 M 17.63 % | -49.489 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.528 K -97.62 % | 2.413 M | 0.000 | 0.000 | 0.000 |
| Créances nettes | 120.162 M 903.69 % | 11.972 M -84.43 % | 76.902 M -72.88 % | 283.600 M 30.97 % | 216.543 M -40.28 % | 362.611 M -44.64 % | 655.055 M 71.95 % | 380.965 M 403.83 % | 75.613 M 62.36 % | 46.572 M -32.30 % | 68.795 M 474.31 % | 11.979 M 196.92 % | 4.034 M | 0.000 -100.00 % | 5.181 M -84.58 % | 33.608 M 58.75 % | 21.170 M 108.26 % | 10.165 M -0.05 % | 10.170 M -9.21 % | 11.202 M |
| Actifs fiscaux | 13.007 M -25.40 % | 17.435 M 20.08 % | 14.520 M -97.25 % | 527.269 M 11 925.52 % | 4.385 M -12.29 % | 4.999 M -99.23 % | 653.258 M -3.04 % | 673.768 M 5 108.34 % | 12.936 M -43.32 % | 22.823 M 32.42 % | 17.235 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 204.010 M 12.83 % | 180.817 M 17.41 % | 154.003 M |
| Compte à payer | 456.663 M -27.97 % | 633.962 M 62.63 % | 389.812 M -20.05 % | 487.563 M -11.38 % | 550.144 M 40.65 % | 391.147 M 5.72 % | 369.987 M 0.64 % | 367.619 M -9.64 % | 406.828 M 63.29 % | 249.147 M 1 323.60 % | 17.501 M 1 431.85 % | 1.142 M -3.59 % | 1.185 M -58.12 % | 2.830 M 0.34 % | 2.820 M 279.69 % | 742.819 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 198.550 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 |
| Revenu différé non Courant | 0.000 -100.00 % | 432.000 K -5.47 % | 457.000 K 5.49 % | 433.230 K | 0.000 -100.00 % | 1.220 M 181.57 % | 433.230 K -35.41 % | 670.730 K -29.48 % | 951.070 K 125.66 % | -3.706 M -414.26 % | 1.179 M 20.04 % | 982.428 K 11.06 % | 884.586 K 4.78 % | 844.257 K -57.44 % | 1.984 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | 17.694 M 3.58 % | 17.083 M -24.39 % | 22.593 M -46.14 % | 41.951 M 10.45 % | 37.981 M 177.61 % | 13.681 M -67.29 % | 41.826 M 30.20 % | 32.125 M 32.38 % | 24.267 M -33.63 % | 36.565 M -74.06 % | 140.948 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 2.792 M -23.72 % | 3.660 M 1 526.67 % | 225.000 K -38.86 % | 368.000 K 63.24 % | 225.430 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 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 104.683 M -2.20 % | 107.033 M -35.99 % | 167.218 M 10.65 % | 151.126 M -8.25 % | 164.717 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 430.051 M -4.46 % | 450.116 M 930.01 % | 43.700 M 2.47 % | 42.648 M 5.30 % | 40.503 M 0.00 % | 40.503 M 0.00 % | 40.503 M 0.00 % | 40.503 M 113.64 % | -296.854 M -809.76 % | 41.824 M 1.90 % | 41.044 M -89.59 % | 394.169 M -1.53 % | 400.281 M -1.50 % | 406.393 M -7.45 % | 439.098 M 428.16 % | 83.138 M -0.37 % | 83.443 M 103.30 % | 41.044 M 0.00 % | 41.044 M 0.00 % | 41.044 M |
| Impôts différés passifs non courants | 0.000 -100.00 % | 375.000 K -90.15 % | 3.807 M 1.57 % | 3.748 M | 0.000 100.00 % | -674.073 M -4 145.78 % | 16.661 M 37.89 % | 12.083 M 1 716.34 % | 665.238 K -87.96 % | 5.526 M 233.48 % | 1.657 M -47.15 % | 3.135 M -18.04 % | 3.825 M -14.60 % | 4.479 M -13.76 % | 5.194 M 69.67 % | 3.061 M -49.47 % | 6.058 M 11.70 % | 5.424 M 3.55 % | 5.238 M -1.06 % | 5.294 M |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 37.463 M 22.94 % | 30.473 M 60.85 % | 18.945 M |
| Actifs totaux | 1.980 B 3.08 % | 1.921 B 20.60 % | 1.593 B -6.48 % | 1.703 B 6.70 % | 1.596 B -7.27 % | 1.722 B -12.61 % | 1.970 B 11.54 % | 1.766 B 18.36 % | 1.492 B 11.60 % | 1.337 B 2.40 % | 1.306 B 82.62 % | 715.002 M 22.52 % | 583.585 M -4.13 % | 608.727 M 9.29 % | 556.976 M 143.05 % | 229.165 M 0.36 % | 228.334 M 11.92 % | 204.010 M 12.83 % | 180.817 M 17.41 % | 154.003 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | -103.922 M -2 877.18 % | 3.742 M 108.74 % | -42.831 M 64.92 % | -122.110 M -62.44 % | -75.171 M -129.93 % | 251.179 M 238.48 % | -181.383 M -315.19 % | 84.291 M -22.39 % | 108.606 M 295.18 % | -55.645 M -79.20 % | -31.052 M -128.76 % | 107.980 M 12 443.23 % | 860.861 K -73.31 % | 3.225 M 196.63 % | 1.087 M 104.12 % | -26.365 M -16 380.94 % | 161.936 K -91.28 % | 1.857 M 9 185.00 % | 20.000 K 100.35 % | -5.702 M |
| Comptes débiteurs | 16.841 M 136.75 % | -45.820 M -1 392.99 % | -3.069 M 97.78 % | -138.175 M -382.05 % | 48.989 M -4.95 % | 51.542 M 163.41 % | -81.281 M -10 546.45 % | 778.070 K -81.74 % | 4.260 M -18.47 % | 5.225 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 177.396 K -80.80 % | 924.000 K 18.31 % | 781.000 K |
| Inventaire | 161.000 K 200.00 % | -161.000 K | 0.000 -100.00 % | 900.000 8 900.00 % | 10.000 | 0.000 -100.00 % | 20.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.528 K -97.56 % | 2.356 M 226.90 % | -1.856 M -345.55 % | 755.920 K 148.03 % | -1.574 M | 0.000 |
| Comptes à payer | -180.440 M -174.00 % | 243.834 M 359.66 % | -93.906 M -89.92 % | -49.445 M -144.68 % | 110.676 M 536.35 % | 17.392 M 614.50 % | 2.434 M -85.51 % | 16.802 M -89.34 % | 157.680 M 13 101.86 % | -1.213 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 59.516 M 130.66 % | -194.111 M -458.51 % | 54.144 M -17.35 % | 65.510 M 127.90 % | -234.836 M -228.86 % | 182.244 M 277.74 % | -102.536 M -253.70 % | 66.710 M 225.08 % | -53.334 M 10.60 % | -59.657 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.030 M 103.59 % | -28.720 M -1 523.14 % | 2.018 M 118.45 % | 923.814 K 37.88 % | 670.000 K 110.33 % | -6.483 M |
| Autres éléments non monétaires | 15.181 M 271.83 % | -8.835 M -111.98 % | 73.755 M 31.53 % | 56.073 M 391.25 % | -19.253 M -144.01 % | 43.743 M 10.55 % | 39.569 M -4.12 % | 41.270 M -29.89 % | 58.868 M 9.79 % | 53.617 M 190.03 % | 18.487 M 410.02 % | 3.625 M -33.32 % | 5.436 M -27.19 % | 7.466 M -57.57 % | 17.596 M 55.15 % | 11.341 M 968.12 % | -1.306 M 93.59 % | -20.380 M -129.97 % | -8.862 M -176.33 % | -3.207 M |
| Trésorerie nette provenant des activités d'exploitation | -95.453 M 1.43 % | -96.835 M -70.26 % | -56.874 M -70.27 % | -33.403 M 22.33 % | -43.007 M -119.41 % | 221.559 M 359.66 % | -85.327 M -159.89 % | 142.471 M -11.92 % | 161.744 M 405.96 % | -52.864 M -114.76 % | -24.616 M -126.94 % | 91.388 M 1 907.08 % | -5.057 M -19.97 % | -4.216 M -242.95 % | 2.949 M 122.50 % | -13.107 M -191.49 % | 14.327 M 97.89 % | 7.240 M -69.96 % | 24.101 M -6.91 % | 25.891 M |
| Investissements dans les immobilisations corporelles | -10.849 M 76.33 % | -45.837 M -210.86 % | -14.745 M 86.90 % | -112.593 M -191.79 % | -38.586 M -231.44 % | -11.642 M 23.67 % | -15.252 M -7.56 % | -14.180 M 4.81 % | -14.896 M 49.44 % | -29.462 M -2 927.16 % | -973.248 K 99.24 % | -127.849 M | 0.000 100.00 % | -5.250 K 99.82 % | -2.972 M 69.71 % | -9.813 M 67.17 % | -29.894 M -150.12 % | -11.952 M 43.91 % | -21.309 M -85.49 % | -11.488 M |
| Acquisitions nettes | 0.000 | 0.000 -100.00 % | 20.027 M -20.74 % | 25.267 M | 0.000 | 0.000 | 0.000 -100.00 % | 172.800 K 272.41 % | 46.400 K -92.68 % | 634.277 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 619.500 K | 0.000 -100.00 % | 3.000 K |
| Achats d'investissements | -57.335 M 38.33 % | -92.964 M 53.02 % | -197.879 M 23.37 % | -258.210 M | 0.000 | 0.000 100.00 % | -117.551 M -205.32 % | -38.501 M -2 038.94 % | -1.800 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -96.333 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -12.900 M -2 028.71 % | -606.000 K |
| Ventes échéances des investissements | 0.000 | 0.000 -100.00 % | 25.979 M -58.27 % | 62.257 M -56.15 % | 141.972 M 46.75 % | 96.747 M | 0.000 -100.00 % | 66.249 M 1 181.52 % | -6.126 M | 0.000 -100.00 % | 374.393 K | 0.000 | 0.000 | 0.000 -100.00 % | 874.000 -0.23 % | 876.000 -99.06 % | 92.900 K -96.28 % | 2.500 M -75.96 % | 10.400 M 1 633.33 % | 600.000 K |
| Autres activités d'investissement | 0.000 | 0.000 -100.00 % | 202.497 M 264.30 % | 55.585 M -36.81 % | 87.962 M 565.73 % | 13.213 M 323.25 % | -5.918 M 71.40 % | -20.690 M 61.51 % | -53.753 M -589.44 % | 10.982 M 106.68 % | -164.365 M -20 984.43 % | 787.020 K | 0.000 -100.00 % | 865.824 K -69.61 % | 2.849 M -10.97 % | 3.200 M -78.86 % | 15.139 M | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée pour les activités d'investissement | -68.184 M 50.88 % | -138.801 M -486.86 % | 35.879 M 115.76 % | -227.694 M -219.00 % | 191.347 M 94.62 % | 98.318 M 170.87 % | -138.721 M -1 896.08 % | -6.950 M 90.13 % | -70.402 M -294.52 % | -17.845 M 89.18 % | -164.963 M -29.83 % | -127.062 M -14 851.05 % | 861.373 K 100.90 % | -95.473 M -77 892.97 % | -122.412 K 98.15 % | -6.612 M 54.90 % | -14.662 M -66.00 % | -8.833 M 62.90 % | -23.809 M -107.20 % | -11.491 M |
| Remboursement de dette | 242.681 M 498.84 % | 40.525 M -57.98 % | 96.437 M -73.39 % | 362.461 M 1 077.79 % | -37.069 M 71.17 % | -128.595 M -180.58 % | 159.586 M 253.28 % | 45.173 M 346.10 % | -18.356 M -111.43 % | 160.649 M -31.61 % | 234.886 M 455.26 % | 42.302 M 247.22 % | 12.183 M -88.60 % | 106.835 M 1 395.45 % | 7.144 M -59.00 % | 17.423 M 60.63 % | 10.847 M 1 209.01 % | 828.628 K -92.45 % | 10.978 M 585.70 % | 1.601 M |
| Actions ordinaires émises | 0.000 -100.00 % | 178.225 M 1 026.87 % | 15.816 M 11 360.87 % | 138.000 K | 0.000 -100.00 % | 9.017 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 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -80.000 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 |
| Dividendes versés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -13.349 M -25.00 % | -10.679 M |
| Autres activités de financement | 0.000 100.00 % | -1.000 K 100.00 % | -101.715 M -28.31 % | -79.272 M 46.96 % | -149.462 M -97.34 % | -75.739 M -8.71 % | -69.671 M -7.54 % | -64.787 M 16.40 % | -77.498 M -10.92 % | -69.871 M -183.45 % | -24.650 M -332.13 % | -5.704 M 19.68 % | -7.102 M 13.10 % | -8.173 M -15.22 % | -7.093 M -44.79 % | -4.899 M -71.93 % | -2.849 M | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | 242.681 M 10.94 % | 218.749 M 1 975.81 % | 10.538 M -96.28 % | 283.327 M 251.89 % | -186.532 M 8.71 % | -204.334 M -327.25 % | 89.915 M 558.42 % | -19.614 M 79.54 % | -95.854 M -205.59 % | 90.778 M -56.82 % | 210.235 M 474.45 % | 36.597 M 620.23 % | 5.081 M -94.85 % | 98.663 M 193 904.54 % | 50.856 K -99.59 % | 12.524 M 56.60 % | 7.997 M 865.14 % | 828.628 K 134.95 % | -2.371 M 73.88 % | -9.078 M |
| Effet des changements du Forex sur les liquidités | 298.211 M | 0.000 | 0.000 -100.00 % | 10.000 -87.50 % | 80.000 900.00 % | -10.000 -150.00 % | 20.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | 377.255 M 2 334.39 % | -16.884 M -61.46 % | -10.457 M -147.04 % | 22.230 M 158.21 % | -38.191 M -133.05 % | 115.543 M 186.14 % | -134.132 M -215.72 % | 115.907 M 2 669.17 % | -4.511 M -122.48 % | 20.069 M -2.84 % | 20.656 M 2 134.88 % | 924.251 K 4.38 % | 885.467 K 186.35 % | -1.025 M -135.63 % | 2.878 M 139.99 % | -7.195 M -193.91 % | 7.662 M | 0.000 | 0.000 | 0.000 |
| Trésorerie au début de la période | 93.674 M -15.27 % | 110.558 M -8.64 % | 121.015 M 22.50 % | 98.785 M -27.88 % | 136.977 M 539.08 % | 21.433 M -86.22 % | 155.566 M 292.27 % | 39.658 M -10.21 % | 44.170 M 82.65 % | 24.182 M 585.77 % | 3.526 M -67.03 % | 10.695 M 9.03 % | 9.810 M -9.46 % | 10.835 M 36.16 % | 7.957 M -47.48 % | 15.153 M 102.29 % | 7.491 M 27.00 % | 5.898 M -27.19 % | 8.100 M | 0.000 |
| Trésorerie à la fin de la période | 470.929 M 402.73 % | 93.674 M -15.27 % | 110.558 M -8.64 % | 121.015 M 22.50 % | 98.785 M -27.88 % | 136.977 M 539.08 % | 21.433 M -86.22 % | 155.566 M 292.27 % | 39.658 M -10.38 % | 44.251 M 82.99 % | 24.182 M 108.12 % | 11.619 M 8.64 % | 10.695 M 9.03 % | 9.810 M -9.46 % | 10.835 M 36.16 % | 7.957 M -47.48 % | 15.153 M 195.20 % | 5.133 M -12.97 % | 5.898 M -27.19 % | 8.100 M |
| Trésorerie d'exploitation | -95.453 M 1.43 % | -96.835 M -70.26 % | -56.874 M -70.27 % | -33.403 M 22.33 % | -43.007 M -119.41 % | 221.559 M 359.66 % | -85.327 M -159.89 % | 142.471 M -11.92 % | 161.744 M 405.96 % | -52.864 M -114.76 % | -24.616 M -126.94 % | 91.388 M 1 907.08 % | -5.057 M -19.97 % | -4.216 M -242.95 % | 2.949 M 122.50 % | -13.107 M -191.49 % | 14.327 M 97.89 % | 7.240 M -69.96 % | 24.101 M -6.91 % | 25.891 M |
| Dépenses en capital | -10.849 M 76.33 % | -45.837 M -210.86 % | -14.745 M 86.90 % | -112.593 M -191.79 % | -38.586 M -231.44 % | -11.642 M 23.67 % | -15.252 M -7.56 % | -14.180 M 4.81 % | -14.896 M 49.44 % | -29.462 M -2 927.16 % | -973.248 K 99.24 % | -127.849 M | 0.000 100.00 % | -5.250 K 99.82 % | -2.972 M 69.71 % | -9.813 M 67.17 % | -29.894 M -150.12 % | -11.952 M 43.91 % | -21.309 M -85.49 % | -11.488 M |
| Cash-flow disponible | -106.302 M 25.49 % | -142.670 M -99.21 % | -71.619 M 50.94 % | -145.996 M -78.93 % | -81.593 M -138.87 % | 209.917 M 308.71 % | -100.579 M -178.40 % | 128.292 M -12.64 % | 146.849 M 278.37 % | -82.326 M -221.72 % | -25.589 M 29.82 % | -36.460 M -620.95 % | -5.057 M -19.82 % | -4.221 M -18 009.78 % | -23.307 K 99.90 % | -22.920 M -47.23 % | -15.567 M -230.38 % | -4.712 M -268.77 % | 2.792 M -80.62 % | 14.403 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2018-09-30 | 2018-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 112.419 M -63.32 % | 306.516 M 99.81 % | 153.400 M -6.22 % | 163.573 M 15.22 % | 141.966 M -8.81 % | 155.681 M 39.87 % | 111.305 M 1.17 % | 110.023 M 50.72 % | 72.999 M -31.74 % | 106.944 M 62.45 % | 65.833 M -6.24 % | 70.217 M 9.87 % | 63.908 M -47.54 % | 121.829 M 19.64 % | 101.832 M 4.99 % | 96.993 M -6.31 % | 103.523 M -31.46 % | 151.051 M 94.46 % | 77.677 M -2.30 % | 79.509 M 25.69 % | 63.259 M 0.27 % | 63.089 M 0.38 % | 62.848 M -14.05 % | 73.118 M -9.55 % | 80.838 M 129.27 % | -276.194 M -164.21 % | 430.150 M 4 794.74 % | 8.788 M 5.94 % | 8.295 M 9.94 % | 7.545 M 2.67 % | 7.349 M 17.64 % | 6.247 M |
| Bénéfice net | -22.750 M -223.30 % | 18.451 M 176.06 % | -24.258 M -603.74 % | -3.447 M 81.23 % | -18.364 M -2 117.87 % | -828.000 K 98.05 % | -42.366 M -82.79 % | -23.178 M 44.28 % | -41.594 M -1 871.28 % | -2.110 M 91.73 % | -25.528 M 24.00 % | -33.589 M -20.11 % | -27.965 M -213.97 % | 24.538 M 825.76 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M 454.08 % | -10.573 M 14.46 % | -12.360 M 17.29 % | -14.943 M -349.75 % | -3.322 M 87.09 % | -25.734 M -103.14 % | -12.668 M 23.23 % | -16.502 M 63.54 % | -45.262 M -381.27 % | 16.092 M 3 682.04 % | 425.485 K 103.14 % | -13.562 M 33.96 % | -20.537 M -21.63 % | -16.885 M -612.29 % | 3.296 M |
| Bénéfice avant impôt | -24.445 M -208.46 % | 22.539 M 187.78 % | -25.677 M -468.20 % | -4.519 M 77.15 % | -19.776 M -1 246.43 % | 1.725 M 103.90 % | -44.221 M -87.85 % | -23.541 M 47.53 % | -44.868 M -387.54 % | -9.203 M 66.15 % | -27.186 M 26.19 % | -36.833 M -22.17 % | -30.148 M -397.45 % | 10.135 M 265.64 % | 2.772 M 200.47 % | -2.759 M -148.09 % | 5.737 M -90.82 % | 62.480 M 1 035.75 % | -6.677 M 43.13 % | -11.741 M 11.14 % | -13.213 M 20.66 % | -16.655 M 52.29 % | -34.905 M -51.73 % | -23.004 M -3.31 % | -22.266 M 71.52 % | -78.170 M -337.60 % | 32.900 M 973.37 % | -3.767 M 23.85 % | -4.947 M 20.87 % | -6.252 M -52.67 % | -4.095 M 1.23 % | -4.146 M |
| Ratio bénéfice avant impôt | -0.22 -395.71 % | 0.07 143.93 % | -0.17 -505.88 % | -0.03 80.17 % | -0.14 -1 357.19 % | 0.01 102.79 % | -0.40 -85.68 % | -0.21 65.19 % | -0.61 -614.24 % | -0.09 79.16 % | -0.41 21.28 % | -0.52 -11.20 % | -0.47 -667.04 % | 0.08 205.62 % | 0.03 195.70 % | -0.03 -151.33 % | 0.06 -86.60 % | 0.41 581.20 % | -0.09 41.79 % | -0.15 29.30 % | -0.21 20.88 % | -0.26 52.47 % | -0.56 -76.53 % | -0.31 -14.22 % | -0.28 -197.32 % | 0.28 270.04 % | 0.08 117.84 % | -0.43 28.12 % | -0.60 28.03 % | -0.83 -48.71 % | -0.56 16.04 % | -0.66 |
| EBITDA | 5.906 M -79.03 % | 28.162 M 528.34 % | 4.482 M 756.98 % | 523.000 K 103.57 % | -14.661 M -337.43 % | 6.175 M 115.36 % | -40.198 M -519.65 % | 9.579 M 171.34 % | -13.427 M -176.33 % | 17.590 M 140.30 % | 7.320 M 285.08 % | -3.955 M -276.01 % | 2.247 M -93.49 % | 34.505 M 394.84 % | 6.973 M 408.61 % | 1.371 M -86.05 % | 9.830 M -85.39 % | 67.287 M 256.17 % | 18.892 M 95.49 % | 9.664 M 13.35 % | 8.526 M 1 177.55 % | 667.370 K 111.60 % | -5.751 M -239.15 % | 4.133 M -3.68 % | 4.291 M 104.06 % | -105.787 M -183.85 % | 126.158 M 20 434.87 % | 614.360 K -55.58 % | 1.383 M -0.07 % | 1.384 M 0.51 % | 1.377 M -10.58 % | 1.540 M |
| Ratio de revenu net | -0.20 -436.18 % | 0.06 138.07 % | -0.16 -650.41 % | -0.02 83.71 % | -0.13 -2 332.14 % | -0.01 98.60 % | -0.38 -80.68 % | -0.21 63.03 % | -0.57 -2 787.94 % | -0.02 94.91 % | -0.39 18.94 % | -0.48 -9.32 % | -0.44 -317.26 % | 0.20 706.63 % | -0.03 61.76 % | -0.09 -370.63 % | -0.02 -107.44 % | 0.25 282.08 % | -0.14 12.44 % | -0.16 34.19 % | -0.24 -348.54 % | -0.05 87.14 % | -0.41 -136.34 % | -0.17 15.13 % | -0.20 -224.57 % | 0.16 338.06 % | 0.04 -22.73 % | 0.05 102.96 % | -1.63 39.93 % | -2.72 -18.47 % | -2.30 -535.47 % | 0.53 |
| Ratio EBITDA | 0.05 -42.82 % | 0.09 214.46 % | 0.03 813.81 % | 0.00 103.10 % | -0.10 -360.36 % | 0.04 110.98 % | -0.36 -514.81 % | 0.09 147.33 % | -0.18 -211.83 % | 0.16 47.93 % | 0.11 297.41 % | -0.06 -260.20 % | 0.04 -87.59 % | 0.28 313.62 % | 0.07 384.44 % | 0.01 -85.11 % | 0.09 -78.68 % | 0.45 83.16 % | 0.24 100.10 % | 0.12 -9.82 % | 0.13 1 174.11 % | 0.01 111.56 % | -0.09 -261.89 % | 0.06 6.49 % | 0.05 -86.14 % | 0.38 30.59 % | 0.29 319.53 % | 0.07 -58.07 % | 0.17 -9.11 % | 0.18 -2.10 % | 0.19 -23.99 % | 0.25 |
| Taux de profit brut | 0.53 -50.73 % | 1.08 51.59 % | 0.71 15.16 % | 0.62 -23.66 % | 0.81 -6.32 % | 0.87 64.68 % | 0.53 -15.89 % | 0.63 27.21 % | 0.49 -41.49 % | 0.84 30.73 % | 0.64 11.72 % | 0.58 8.63 % | 0.53 -44.30 % | 0.95 25.89 % | 0.76 -2.86 % | 0.78 -0.36 % | 0.78 -9.41 % | 0.86 17.95 % | 0.73 11.28 % | 0.66 4.24 % | 0.63 -14.92 % | 0.74 52.02 % | 0.49 -6.09 % | 0.52 0.58 % | 0.52 -35.92 % | 0.80 14.67 % | 0.70 44.75 % | 0.48 58.65 % | 0.31 17 829.89 % | 0.00 -102.78 % | 0.06 143.21 % | -0.14 |
| Moyenne pondérée des actions en circulation diluée | 7.818 M -1.06 % | 7.902 M 0.00 % | 7.902 M -4.18 % | 8.246 M 0.00 % | 8.246 M 66.50 % | 4.953 M 0.00 % | 4.953 M -14.04 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 2.17 % | 5.639 M 9.38 % | 5.156 M -8.57 % | 5.639 M 0.29 % | 5.623 M -0.11 % | 5.629 M 0.11 % | 5.623 M 0.00 % | 5.623 M -2.40 % | 5.762 M 0.00 % | 5.762 M 3.74 % | 5.554 M -0.62 % | 5.589 M -3.00 % | 5.762 M 2.46 % | 5.623 M -2.40 % | 5.762 M 1.22 % | 5.693 M -1.20 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M |
| Moyenne pondérée des actions en circulation | 7.818 M -1.06 % | 7.902 M 0.00 % | 7.902 M -8.31 % | 8.618 M 4.51 % | 8.246 M 66.50 % | 4.953 M 0.00 % | 4.953 M -14.04 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 2.17 % | 5.639 M 9.38 % | 5.156 M -8.57 % | 5.639 M 0.29 % | 5.623 M -0.11 % | 5.629 M 0.11 % | 5.623 M 0.00 % | 5.623 M -2.40 % | 5.762 M 0.00 % | 5.762 M 3.74 % | 5.554 M -0.62 % | 5.589 M -3.00 % | 5.762 M 2.46 % | 5.623 M -2.40 % | 5.762 M 1.22 % | 5.693 M -1.20 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M 0.00 % | 5.762 M |
| Bénéfice par action diluée | -2.91 -224.36 % | 2.34 176.22 % | -3.07 -630.95 % | -0.42 81.17 % | -2.23 -1 211.76 % | -0.17 98.01 % | -8.55 -112.69 % | -4.02 44.32 % | -7.22 -1 851.35 % | -0.37 91.65 % | -4.43 25.67 % | -5.96 -9.96 % | -5.42 -224.60 % | 4.35 825.00 % | -0.60 60.00 % | -1.50 -341.18 % | -0.34 -105.11 % | 6.66 461.96 % | -1.84 14.42 % | -2.15 20.07 % | -2.69 -352.86 % | -0.59 86.71 % | -4.47 -98.67 % | -2.25 21.33 % | -2.86 64.03 % | -7.95 -260.95 % | 4.94 6 282.43 % | 0.08 103.28 % | -2.36 33.89 % | -3.57 -21.84 % | -2.93 -605.17 % | 0.58 |
| Bénéfice par action | -2.91 -224.36 % | 2.34 176.22 % | -3.07 -667.50 % | -0.40 82.06 % | -2.23 -1 211.76 % | -0.17 98.01 % | -8.55 -112.69 % | -4.02 44.32 % | -7.22 -1 851.35 % | -0.37 91.65 % | -4.43 25.67 % | -5.96 -9.96 % | -5.42 -224.60 % | 4.35 825.00 % | -0.60 60.00 % | -1.50 -341.18 % | -0.34 -105.11 % | 6.66 461.96 % | -1.84 14.42 % | -2.15 20.07 % | -2.69 -352.86 % | -0.59 86.71 % | -4.47 -98.67 % | -2.25 21.33 % | -2.86 64.03 % | -7.95 -260.95 % | 4.94 6 282.43 % | 0.08 103.28 % | -2.36 33.89 % | -3.57 -21.84 % | -2.93 -605.17 % | 0.58 |
| Bénéfice brut | 59.899 M -81.93 % | 331.495 M 202.91 % | 109.438 M 8.00 % | 101.336 M -12.04 % | 115.212 M -14.57 % | 134.864 M 130.33 % | 58.552 M -14.91 % | 68.815 M 91.73 % | 35.892 M -60.06 % | 89.864 M 112.37 % | 42.314 M 4.74 % | 40.398 M 19.35 % | 33.848 M -70.78 % | 115.851 M 50.61 % | 76.923 M 1.99 % | 75.425 M -6.65 % | 80.794 M -37.91 % | 130.129 M 129.36 % | 56.736 M 8.71 % | 52.189 M 31.02 % | 39.833 M -14.69 % | 46.693 M 52.60 % | 30.598 M -19.28 % | 37.908 M -9.02 % | 41.668 M 118.75 % | -222.178 M -173.63 % | 301.754 M 6 985.09 % | 4.259 M 68.07 % | 2.534 M 19 592.31 % | -13.000 K -102.86 % | 455.000 K 150.84 % | -895.000 K |
| Charge d'impôt sur le bénéfice | -445.000 K -118.21 % | 2.444 M 693.20 % | -412.000 K 66.03 % | -1.213 M -95.33 % | -621.000 K -158.58 % | 1.060 M 715.38 % | 130.000 K 116.67 % | 60.000 K 105.87 % | -1.023 M 90.03 % | -10.259 M -8 794.07 % | 118.000 K 122.01 % | -536.000 K -223.79 % | 433.000 K -95.13 % | 8.884 M 3 390.41 % | -270.000 K -140.85 % | 661.000 K 161.83 % | -1.069 M -112.14 % | 8.805 M 2 332.32 % | 362.000 K 112.96 % | -2.794 M -246.51 % | 1.907 M 122.31 % | -8.546 M -6 624.00 % | 131.000 K 109.78 % | -1.340 M -546.67 % | 300.000 K 104.89 % | -6.131 M -220.43 % | 5.091 M 2 632.84 % | -201.000 K 22.99 % | -261.000 K -49.14 % | -175.000 K -1.16 % | -173.000 K | 0.000 |
| Coût des revenus | 52.520 M 1 322.54 % | 3.692 M -91.60 % | 43.962 M -5.93 % | 46.735 M 74.68 % | 26.754 M 28.52 % | 20.817 M -50.63 % | 42.162 M 2.32 % | 41.208 M 11.05 % | 37.107 M 117.25 % | 17.080 M -27.38 % | 23.519 M -21.13 % | 29.819 M -0.80 % | 30.060 M 402.78 % | 5.979 M -76.00 % | 24.909 M 15.49 % | 21.568 M -5.11 % | 22.729 M 8.64 % | 20.922 M -0.09 % | 20.941 M -23.35 % | 27.320 M 16.62 % | 23.426 M 42.87 % | 16.396 M -49.16 % | 32.250 M -8.41 % | 35.210 M -10.11 % | 39.170 M 172.52 % | -54.016 M -142.07 % | 128.396 M 2 734.35 % | 4.530 M -21.37 % | 5.761 M -23.78 % | 7.558 M 9.63 % | 6.894 M -3.47 % | 7.142 M |
| Dépenses générales et administratives | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres dépenses | 75.428 M -63.66 % | 207.548 M 68.39 % | 123.252 M 28.69 % | 95.773 M 15.90 % | 82.632 M -37.94 % | 133.139 M 76.41 % | 75.470 M 472.52 % | 13.182 M 70.91 % | 7.713 M 119.89 % | -38.780 M -270.94 % | 22.686 M 239.46 % | 6.683 M -31.33 % | 9.732 M 118.97 % | -51.301 M -249.10 % | 34.407 M 340.72 % | 7.807 M 110.40 % | -75.057 M -10.95 % | -67.649 M -1 212.28 % | 6.082 M -4.28 % | 6.354 M -9.96 % | 7.057 M 131.66 % | -22.292 M -412.57 % | 7.132 M -12.76 % | 8.175 M 13.26 % | 7.218 M 161.50 % | -11.736 M -143.26 % | 27.129 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 75.428 M -63.66 % | 207.548 M 68.39 % | 123.252 M 28.69 % | 95.773 M 15.90 % | 82.632 M -37.94 % | 133.139 M 76.41 % | 75.470 M -0.99 % | 76.222 M 25.00 % | 60.979 M 6.92 % | 57.034 M -14.34 % | 66.579 M 10.95 % | 60.009 M 19.60 % | 50.173 M -20.93 % | 63.453 M 13.71 % | 55.805 M -8.51 % | 60.993 M -18.74 % | 75.057 M 10.95 % | 67.649 M 37.85 % | 49.073 M -8.84 % | 53.833 M 22.28 % | 44.024 M -14.51 % | 51.497 M 4.11 % | 49.463 M 3.52 % | 47.782 M -5.20 % | 50.402 M 139.34 % | -128.129 M -156.62 % | 226.313 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Coût et dépenses | 127.948 M -54.94 % | 283.977 M 69.83 % | 167.214 M -0.52 % | 168.092 M 3.93 % | 161.742 M 5.06 % | 153.956 M -1.01 % | 155.526 M 32.44 % | 117.430 M 19.72 % | 98.086 M 32.34 % | 74.114 M -17.74 % | 90.098 M 0.30 % | 89.828 M 11.96 % | 80.233 M 15.56 % | 69.432 M -29.91 % | 99.060 M -0.69 % | 99.752 M 2.01 % | 97.786 M 10.40 % | 88.571 M 26.50 % | 70.014 M -13.73 % | 81.153 M 20.32 % | 67.450 M -0.65 % | 67.893 M -16.91 % | 81.713 M -1.54 % | 82.992 M -7.35 % | 89.572 M 149.18 % | -182.145 M -151.35 % | 354.709 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 24.362 M -12.93 % | 27.981 M 11.78 % | 25.032 M -2.16 % | 25.584 M 18.23 % | 21.639 M 32.21 % | 16.367 M -56.81 % | 37.894 M 29.26 % | 29.316 M 6.63 % | 27.494 M 2.62 % | 26.793 M 4.63 % | 25.607 M 7.12 % | 23.905 M 1.49 % | 23.555 M 17.51 % | 20.045 M -3.20 % | 20.708 M 18.75 % | 17.438 M -6.43 % | 18.636 M 37.88 % | 13.516 M -33.82 % | 20.422 M 24.14 % | 16.451 M 2.31 % | 16.079 M 40.08 % | 11.478 M -50.47 % | 23.172 M 8.77 % | 21.304 M 2.67 % | 20.750 M 175.13 % | -27.617 M -139.64 % | 69.671 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 5.989 M 6.51 % | 5.623 M 9.67 % | 5.127 M 1.69 % | 5.042 M -1.43 % | 5.115 M 14.94 % | 4.450 M 10.61 % | 4.023 M 5.76 % | 3.804 M -3.62 % | 3.947 M 2.25 % | 3.860 M -56.62 % | 8.899 M -0.82 % | 8.973 M 1.50 % | 8.840 M 104.38 % | 4.325 M 2.96 % | 4.201 M 1.72 % | 4.130 M 0.90 % | 4.093 M -14.85 % | 4.807 M -6.61 % | 5.147 M 3.90 % | 4.954 M -12.47 % | 5.660 M -3.15 % | 5.844 M -2.31 % | 5.982 M 2.55 % | 5.833 M 0.45 % | 5.807 M 148.61 % | -11.947 M -150.65 % | 23.587 M 3 739.28 % | 614.360 K -55.58 % | 1.383 M -0.07 % | 1.384 M 0.51 % | 1.377 M -10.58 % | 1.540 M |
| Résultat d'exploitation | -15.529 M -139.48 % | 39.337 M 384.76 % | -13.814 M -348.32 % | 5.563 M 152.97 % | -10.502 M -708.81 % | 1.725 M 103.90 % | -44.221 M -87.85 % | -23.541 M 47.53 % | -44.868 M -85.38 % | -24.203 M 10.97 % | -27.186 M 26.19 % | -36.833 M -22.17 % | -30.148 M -397.45 % | 10.135 M 265.64 % | 2.772 M 200.47 % | -2.759 M -148.09 % | 5.737 M -90.82 % | 62.480 M 354.57 % | 13.745 M 191.83 % | 4.710 M 64.34 % | 2.866 M 155.37 % | -5.176 M 55.88 % | -11.733 M -590.18 % | -1.700 M -12.14 % | -1.516 M 98.38 % | -93.840 M -191.49 % | 102.571 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ratio de résultat d'exploitation | -0.14 -207.64 % | 0.13 242.51 % | -0.09 -364.79 % | 0.03 145.97 % | -0.07 -767.63 % | 0.01 102.79 % | -0.40 -85.68 % | -0.21 65.19 % | -0.61 -171.59 % | -0.23 45.20 % | -0.41 21.28 % | -0.52 -11.20 % | -0.47 -667.04 % | 0.08 205.62 % | 0.03 195.70 % | -0.03 -151.33 % | 0.06 -86.60 % | 0.41 133.76 % | 0.18 198.71 % | 0.06 30.75 % | 0.05 155.22 % | -0.08 56.05 % | -0.19 -702.96 % | -0.02 -23.98 % | -0.02 -105.52 % | 0.34 42.48 % | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total autres revenus dépenses net | -8.916 M 46.92 % | -16.798 M -41.60 % | -11.863 M -17.67 % | -10.082 M -8.71 % | -9.274 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -20.422 M -24.14 % | -16.451 M -2.31 % | -16.079 M -40.08 % | -11.478 M 50.47 % | -23.172 M -8.77 % | -21.304 M -2.67 % | -20.750 M -232.42 % | 15.670 M 122.49 % | -69.671 M -1 749.51 % | -3.767 M 23.85 % | -4.947 M 20.87 % | -6.252 M -52.67 % | -4.095 M 1.23 % | -4.146 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2018-09-30 | 2018-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 |
| 2025-03-31 | 2024-09-30 | 2024-03-31 | 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 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-09-30 | 2011-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 709.327 M -26.59 % | 966.316 M 94.91 % | 495.778 M -58.28 % | 1.188 B 12.93 % | 1.052 B 113.84 % | 492.090 M -47.96 % | 945.516 M 53.90 % | 614.384 M -4.46 % | 643.037 M -3.09 % | 663.516 M 2.43 % | 647.748 M -20.35 % | 813.253 M 35.85 % | 598.654 M 118.88 % | 273.511 M -23.89 % | 359.365 M 1 643.53 % | -23.282 M -116.73 % | 139.203 M -8.57 % | 152.244 M 27.46 % | 119.445 M -20.78 % | 150.772 M 639.08 % | 20.400 M |
| Investissements totaux | 298.212 M -28.99 % | 419.958 M 289.97 % | 107.690 M -55.27 % | 240.742 M 128.06 % | 105.563 M -41.62 % | 180.811 M 125.06 % | 80.340 M -53.12 % | 171.391 M -33.49 % | 257.687 M 276.65 % | 68.416 M -0.71 % | 68.903 M -39.32 % | 113.558 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.093 M | 0.000 | 0.000 |
| Dette totale | 1.180 B 15.36 % | 1.023 B 10.15 % | 928.823 M -23.62 % | 1.216 B 4.57 % | 1.163 B 96.16 % | 592.780 M -44.42 % | 1.067 B 45.45 % | 733.258 M -1.15 % | 741.823 M -0.10 % | 742.599 M -5.37 % | 784.725 M -9.84 % | 870.382 M 15.40 % | 754.220 M 25.36 % | 601.632 M -2.39 % | 616.370 M 173.57 % | 225.305 M 49.38 % | 150.822 M -2.28 % | 154.346 M 27.39 % | 121.162 M -25.63 % | 162.919 M 420.77 % | 31.284 M |
| Cumul des autres pertes du résultat global | 0.000 | 0.000 | 0.000 -100.00 % | 49.526 M -46.88 % | 93.226 M 92.32 % | 48.474 M -47.41 % | 92.173 M 90.49 % | 48.387 M -46.25 % | 90.028 M | 0.000 | 0.000 | 0.000 -100.00 % | 73.015 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | 0.000 | 0.000 100.00 % | -270.555 M | 0.000 100.00 % | -164.555 M | 0.000 100.00 % | -89.478 M | 0.000 -100.00 % | 104.683 M | 0.000 -100.00 % | 107.033 M | 0.000 -100.00 % | 151.126 M 180.26 % | -188.301 M -24.90 % | -150.757 M -41.59 % | -106.472 M -27.49 % | -83.516 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires | 82.460 M 0.00 % | 82.460 M 0.00 % | 82.460 M 66.50 % | 49.526 M 0.00 % | 49.526 M 2.17 % | 48.474 M -2.12 % | 49.526 M 2.35 % | 48.387 M 0.11 % | 48.336 M 0.00 % | 48.336 M -2.40 % | 49.526 M 2.46 % | 48.336 M -2.40 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.526 M 0.00 % | 49.525 M 0.00 % | 49.526 M |
| Capitaux propres totaux | 273.061 M -14.55 % | 319.556 M 3.46 % | 308.861 M 461.44 % | -85.453 M -627.69 % | -11.743 M -134.00 % | 34.542 M -65.65 % | 100.546 M -65.92 % | 295.025 M 3.38 % | 285.367 M 22.94 % | 232.124 M -11.65 % | 262.735 M -19.53 % | 326.520 M 3.68 % | 314.929 M 30.72 % | 240.926 M -13.48 % | 278.470 M -15.61 % | 329.989 M -8.38 % | 360.179 M -7.35 % | 388.746 M -8.66 % | 425.616 M -9.77 % | 471.682 M -2.20 % | 482.286 M |
| Autres passifs non courants | 14.962 M 11.27 % | 13.447 M 42.90 % | 9.410 M -14.88 % | 11.055 M 99.01 % | 5.555 M -98.98 % | 541.962 M 27 653.50 % | 1.953 M -71.97 % | 6.966 M -71.67 % | 24.588 M | 0.000 -100.00 % | 38.610 K -66.72 % | 116.000 K 100.03 % | -389.919 M -9.70 % | -355.454 M -12.39 % | -316.271 M -35.62 % | -233.197 M -47.64 % | -157.954 M 2.51 % | -162.017 M -25.24 % | -129.362 M 22.89 % | -167.765 M -359.89 % | -36.479 M |
| Dette à long terme | 408.211 M -29.81 % | 581.581 M -2.04 % | 593.683 M -8.08 % | 645.886 M 10.78 % | 583.046 M 396 529.93 % | 147.000 K -99.97 % | 539.220 M 69.30 % | 318.507 M -4.32 % | 332.899 M 5.39 % | 315.874 M 0.29 % | 314.970 M -4.69 % | 330.456 M -12.54 % | 377.836 M 6.50 % | 354.789 M 14.17 % | 310.746 M 37.92 % | 225.305 M 49.38 % | 150.822 M -2.28 % | 154.346 M 27.39 % | 121.162 M -25.63 % | 162.919 M 420.77 % | 31.284 M |
| Total des passifs non courants | 423.173 M -28.89 % | 595.073 M -1.39 % | 603.468 M -8.14 % | 656.941 M 10.81 % | 592.865 M 6.15 % | 558.524 M 2.41 % | 545.354 M 67.56 % | 325.473 M -8.96 % | 357.486 M 13.15 % | 315.944 M 0.30 % | 315.008 M -9.75 % | 349.057 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs courants | 55.058 M -43.38 % | 97.245 M 555.11 % | 14.844 M -42.94 % | 26.013 M -38.37 % | 42.206 M 304.58 % | 10.432 M -75.50 % | 42.588 M 1.50 % | 41.957 M 852.02 % | -5.579 M -109.28 % | 60.131 M -78.75 % | 282.926 M 347.01 % | 63.293 M 116.82 % | -376.384 M -52.48 % | -246.842 M 19.23 % | -305.624 M -157.84 % | 528.353 M 204.29 % | 173.632 M 573.44 % | 25.783 M -34.73 % | 39.500 M 264.02 % | 10.851 M -70.25 % | 36.472 M |
| Revenus reportés | 0.000 | 0.000 -100.00 % | 24.865 M -39.77 % | 41.281 M 8 933.04 % | 457.000 K -98.35 % | 27.732 M 6 301.22 % | 433.230 K -98.48 % | 28.558 M 4 740.67 % | 589.960 K -99.90 % | 602.681 M 167.96 % | 224.911 M 14.47 % | 196.472 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 772.339 M 74.92 % | 441.544 M 31.75 % | 335.140 M -41.22 % | 570.115 M -1.67 % | 579.778 M -2.17 % | 592.633 M 12.39 % | 527.311 M 27.14 % | 414.751 M 1.42 % | 408.924 M -4.17 % | 426.725 M -9.16 % | 469.755 M -13.00 % | 539.926 M 43.45 % | 376.384 M 52.48 % | 246.842 M -19.23 % | 305.624 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs courants | 1.284 B 6.03 % | 1.211 B 20.05 % | 1.009 B -12.94 % | 1.159 B 14.52 % | 1.012 B -9.04 % | 1.112 B 5.19 % | 1.057 B -9.71 % | 1.171 B 22.83 % | 953.489 M -37.87 % | 1.535 B 34.16 % | 1.144 B 5.99 % | 1.079 B | 0.000 | 0.000 | 0.000 -100.00 % | 528.353 M 204.29 % | 173.632 M 573.44 % | 25.783 M -34.73 % | 39.500 M 264.02 % | 10.851 M -70.25 % | 36.472 M |
| Passifs totaux | 1.707 B -5.48 % | 1.806 B 12.02 % | 1.612 B -11.20 % | 1.816 B 13.15 % | 1.605 B -3.96 % | 1.671 B 4.25 % | 1.603 B 7.10 % | 1.497 B 14.17 % | 1.311 B -29.16 % | 1.851 B 26.85 % | 1.459 B 2.14 % | 1.428 B 0.64 % | 1.419 B 24.22 % | 1.142 B 19.23 % | 958.181 M 13.93 % | 841.000 M 134.38 % | 358.820 M 80.60 % | 198.684 M 6.34 % | 186.832 M 4.60 % | 178.616 M 139.26 % | 74.653 M |
| Autres actifs non courants | 709.424 M -0.58 % | 713.538 M -14.82 % | 837.670 M 67.76 % | 499.323 M -3.55 % | 517.705 M 0.03 % | 517.561 M 138 266.80 % | 374.050 K -99.93 % | 549.221 M -0.26 % | 550.627 M -67.80 % | 1.710 B 164.00 % | 647.654 M 9 680.34 % | 6.622 M 108.17 % | -81.006 M 88.81 % | -723.753 M 4.18 % | -755.288 M -1.10 % | -747.065 M -28.85 % | -579.779 M -25.81 % | -460.821 M 2.00 % | -470.246 M 0.93 % | -474.654 M 0.57 % | -477.390 M |
| Investissements à long terme | 0.000 | 0.000 100.00 % | -231.681 M -196.24 % | 240.742 M 128.06 % | 105.563 M -41.62 % | 180.811 M 125.01 % | 80.358 M 4.78 % | 76.692 M 8.51 % | 70.678 M 107.06 % | -1.002 B -1 567.99 % | 68.227 M 112.97 % | -526.051 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 44.726 M 84.32 % | 24.265 M -7.13 % | 26.127 M 420.04 % | 5.024 M 6.31 % | 4.726 M -94.95 % | 93.671 M 2 327.97 % | 3.858 M -6.27 % | 4.116 M -90.65 % | 44.035 M 36.54 % | 32.250 M 5.01 % | 30.712 M 10.53 % | 27.785 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.472 M |
| GoodWill | 31.494 M 0.00 % | 31.494 M 0.00 % | 31.494 M -2.37 % | 32.260 M 0.00 % | 32.260 M 0.00 % | 32.260 M 0.00 % | 32.260 M -19.37 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M 0.00 % | 40.012 M -3.95 % | 41.658 M 4.11 % | 40.012 M | 0.000 | 0.000 -100.00 % | 4.257 M | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 76.220 M 36.70 % | 55.759 M -3.23 % | 57.621 M 54.55 % | 37.284 M 0.81 % | 36.986 M -70.63 % | 125.931 M 248.67 % | 36.118 M -18.15 % | 44.128 M -47.50 % | 84.047 M 16.31 % | 72.262 M 2.18 % | 70.724 M 4.32 % | 67.797 M 18.14 % | 57.389 M 17.61 % | 48.797 M -4.35 % | 51.016 M 10.09 % | 46.340 M | 0.000 | 0.000 -100.00 % | 20.031 K | 0.000 -100.00 % | 934.682 K |
| Immobilisations corporelles (PP&E) | 167.584 M -9.08 % | 184.327 M -0.21 % | 184.709 M -1.68 % | 187.874 M 10.45 % | 170.093 M 187.37 % | 59.190 M -63.23 % | 160.975 M 164.31 % | 60.905 M -0.78 % | 61.382 M 285.91 % | 15.906 M -13.46 % | 18.380 M -12.87 % | 21.095 M -10.68 % | 23.617 M -96.46 % | 666.954 M -2.71 % | 685.502 M 1.22 % | 677.254 M 17.62 % | 575.783 M 26.00 % | 456.976 M -2.04 % | 466.505 M -1.72 % | 474.654 M -0.38 % | 476.456 M |
| Total des actifs non courants | 966.235 M 0.50 % | 961.468 M 11.06 % | 865.754 M -11.94 % | 983.117 M 16.36 % | 844.867 M -5.06 % | 889.862 M 10.53 % | 805.094 M 9.71 % | 733.854 M -4.83 % | 771.118 M -3.86 % | 802.056 M -0.98 % | 809.983 M -5.14 % | 853.828 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs circulants | 422.968 M -37.41 % | 675.739 M 36.19 % | 496.162 M 258.72 % | 138.314 M -78.30 % | 637.493 M 240.11 % | 187.435 M -62.03 % | 493.653 M 99.17 % | 247.850 M -65.85 % | 725.668 M 451.81 % | 131.506 M -68.03 % | 411.324 M 3 552.32 % | 11.262 M 101.65 % | -683.642 M -26.89 % | -538.772 M -27.35 % | -423.065 M -17.61 % | -359.709 M -1 424.32 % | -23.598 M -60.21 % | -14.729 M -4.71 % | -14.067 M 54.36 % | -30.825 M -8.70 % | -28.357 M |
| Investissements à court terme | 298.212 M -28.99 % | 419.958 M 23.75 % | 339.371 M -41.60 % | 581.131 M 5.08 % | 553.027 M 4.85 % | 527.430 M 970.32 % | 49.278 M -71.25 % | 171.391 M -8.35 % | 187.010 M -82.52 % | 1.070 B 158 059.26 % | 676.520 K -99.89 % | 639.609 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.093 M | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 470.929 M 728.97 % | 56.809 M -39.35 % | 93.674 M 238.60 % | 27.665 M -74.98 % | 110.558 M 9.80 % | 100.690 M -16.80 % | 121.015 M 1.80 % | 118.874 M 20.34 % | 98.785 M 24.91 % | 79.083 M -42.27 % | 136.977 M 139.77 % | 57.129 M -63.28 % | 155.566 M -52.59 % | 328.121 M 27.67 % | 257.005 M 3.39 % | 248.587 M 2 039.49 % | 11.619 M 452.76 % | 2.102 M 22.42 % | 1.717 M -85.86 % | 12.147 M 11.59 % | 10.885 M |
| Liquidités et placements à court terme | 470.929 M -1.22 % | 476.767 M 10.10 % | 433.045 M -28.87 % | 608.796 M 450.66 % | 110.558 M -82.40 % | 628.120 M 419.04 % | 121.015 M -58.31 % | 290.265 M 1.56 % | 285.795 M -75.13 % | 1.149 B 734.75 % | 137.653 M -80.24 % | 696.738 M 59.54 % | 436.719 M 33.10 % | 328.121 M 17.29 % | 279.747 M 12.53 % | 248.587 M 2 039.49 % | 11.619 M 8.64 % | 10.695 M 9.02 % | 9.810 M -19.24 % | 12.147 M 11.59 % | 10.885 M |
| Total des actifs courants | 1.014 B -12.90 % | 1.164 B 10.31 % | 1.055 B 41.26 % | 747.110 M -0.13 % | 748.051 M -8.28 % | 815.555 M -9.21 % | 898.268 M -15.08 % | 1.058 B 28.18 % | 825.224 M -35.56 % | 1.281 B 40.48 % | 911.589 M 1.18 % | 900.944 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 0.000 -100.00 % | 161.000 K 0.00 % | 161.000 K 100.88 % | -18.207 M -103.37 % | 539.727 M 2 670.13 % | -21.000 M -111.32 % | 185.561 M | 0.000 -100.00 % | 267.290 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 |
| Créances nettes | 120.162 M 938.83 % | 11.567 M -90.82 % | 126.018 M -12.98 % | 144.807 M 50.64 % | 96.131 M -51.43 % | 197.942 M -30.20 % | 283.600 M 62.34 % | 174.693 M -19.33 % | 216.543 M 65.70 % | 130.687 M -63.96 % | 362.611 M | 0.000 -100.00 % | 246.923 M 17.22 % | 210.651 M 46.98 % | 143.318 M 28.97 % | 111.122 M 827.64 % | 11.979 M 196.95 % | 4.034 M -5.24 % | 4.257 M -77.21 % | 18.678 M 6.90 % | 17.472 M |
| Actifs fiscaux | 13.007 M 65.82 % | 7.844 M -55.01 % | 17.435 M -2.57 % | 17.894 M 23.24 % | 14.520 M 127.98 % | 6.369 M -98.79 % | 527.269 M 18 031.66 % | 2.908 M -33.68 % | 4.385 M -21.94 % | 5.617 M 12.37 % | 4.999 M -99.61 % | 1.284 B | 0.000 -100.00 % | 8.002 M -57.37 % | 18.769 M -20.03 % | 23.471 M 487.36 % | 3.996 M 3.90 % | 3.846 M 3.36 % | 3.721 M | 0.000 | 0.000 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -89.050 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.766 B 17.50 % | 1.503 B 10.81 % | 1.356 B 3.39 % | 1.312 B 82.47 % | 718.999 M 22.40 % | 587.430 M -4.08 % | 612.448 M -5.82 % | 650.298 M 16.76 % | 556.939 M |
| Compte à payer | 456.663 M -32.07 % | 672.284 M 6.04 % | 633.962 M 21.60 % | 521.330 M 33.74 % | 389.812 M -19.05 % | 481.554 M -1.23 % | 487.563 M -31.63 % | 713.149 M 29.63 % | 550.144 M 23.62 % | 445.019 M 13.77 % | 391.147 M 39.94 % | 279.504 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.266 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 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 457.000 K -92.60 % | 6.178 M 1 326.03 % | 433.230 K | 0.000 -100.00 % | 589.960 K | 0.000 | 0.000 -100.00 % | 109.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | 17.694 M -2.89 % | 18.221 M 6.66 % | 17.083 M -9.07 % | 18.788 M -16.84 % | 22.593 M -38.69 % | 36.851 M -12.16 % | 41.951 M -78.19 % | 192.313 M 406.34 % | 37.981 M -76.93 % | 164.646 M 1 103.45 % | 13.681 M -45.60 % | 25.147 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 3.086 M -7.80 % | 3.347 M -8.55 % | 3.660 M 2 389.80 % | 147.000 K -34.67 % | 225.000 K -24.24 % | 297.000 K -19.29 % | 368.000 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 |
| Actions spécifiques | 0.000 | 0.000 -100.00 % | 240.798 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 |
| Autres total actionnaires capitaux propres | 172.907 M -21.00 % | 218.875 M -51.37 % | 450.116 M 392.73 % | -153.767 M -451.87 % | 43.700 M 186.05 % | -50.783 M -151.53 % | 98.547 M 1 559.60 % | 5.938 M -85.34 % | 40.503 M 111.59 % | 19.142 M -52.74 % | 40.503 M -83.99 % | 253.037 M 513.24 % | 41.263 M -89.13 % | 379.702 M 0.00 % | 379.702 M -1.87 % | 386.935 M -1.84 % | 394.169 M 16.20 % | 339.220 M -9.80 % | 376.091 M -10.91 % | 422.157 M -2.45 % | 432.760 M |
| Impôts différés passifs non courants | 0.000 -100.00 % | 45.000 K -88.00 % | 375.000 K | 0.000 -100.00 % | 3.807 M -62.81 % | 10.237 M 173.13 % | 3.748 M | 0.000 100.00 % | -544.476 M -777 922.54 % | 70.000 K | 0.000 -100.00 % | 18.376 M 52.08 % | 12.083 M 1 716.34 % | 665.238 K -87.96 % | 5.526 M -29.99 % | 7.893 M 10.67 % | 7.132 M -7.03 % | 7.671 M -6.46 % | 8.201 M 69.23 % | 4.846 M -6.70 % | 5.194 M |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -89.080 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.419 B 24.22 % | 1.142 B 19.23 % | 958.181 M 206.47 % | 312.647 M 68.83 % | 185.188 M 7.11 % | 172.901 M 17.35 % | 147.332 M -12.18 % | 167.765 M 339.41 % | 38.180 M |
| Actifs totaux | 1.980 B -6.84 % | 2.126 B 10.65 % | 1.921 B 11.03 % | 1.730 B 8.62 % | 1.593 B -6.60 % | 1.705 B 0.12 % | 1.703 B -4.93 % | 1.792 B 12.24 % | 1.596 B -23.35 % | 2.083 B 20.97 % | 1.722 B -1.89 % | 1.755 B -0.65 % | 1.766 B 17.50 % | 1.503 B 10.81 % | 1.356 B 3.39 % | 1.312 B 82.47 % | 718.999 M 22.40 % | 587.430 M -4.08 % | 612.448 M -5.82 % | 650.298 M 16.76 % | 556.939 M |
| 2025-03-31 | 2024-09-30 | 2024-03-31 | 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 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-09-30 | 2011-03-31 |
| 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres éléments non monétaires | -4.023 M -5.76 % | -3.804 M 3.62 % | -3.947 M -2.25 % | -3.860 M 56.62 % | -8.899 M 0.82 % | -8.973 M -132.09 % | 27.965 M 259.03 % | -17.585 M -620.10 % | 3.381 M -59.86 % | 8.422 M 340.94 % | 1.910 M 105.10 % | -37.437 M |
| Trésorerie nette provenant des activités d'exploitation | -42.365 M -82.77 % | -23.179 M 44.27 % | -41.594 M -201.54 % | -13.794 M 45.97 % | -25.528 M 24.00 % | -33.589 M -20.11 % | -27.965 M -259.03 % | 17.585 M 620.10 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M |
| Investissements dans les immobilisations corporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée pour les activités d'investissement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Remboursement de dette | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités de financement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effet des changements du Forex sur les liquidités | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -70.030 M -202.13 % | -23.179 M 84.77 % | -152.152 M -1 003.03 % | -13.794 M 89.07 % | -126.218 M -275.77 % | -33.589 M -20.11 % | -27.965 M -259.03 % | 17.585 M 620.10 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M |
| Trésorerie au début de la période | 27.665 M -45.59 % | 50.844 M -54.01 % | 110.558 M -11.09 % | 124.352 M 23.50 % | 100.690 M -25.01 % | 134.279 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie à la fin de la période | -42.365 M -253.14 % | 27.665 M 166.51 % | -41.594 M -137.62 % | 110.558 M 533.09 % | -25.528 M -125.35 % | 100.690 M 460.06 % | -27.965 M -259.03 % | 17.585 M 620.10 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M |
| Trésorerie d'exploitation | -42.365 M -82.77 % | -23.179 M 44.27 % | -41.594 M -201.54 % | -13.794 M 45.97 % | -25.528 M 24.00 % | -33.589 M -20.11 % | -27.965 M -259.03 % | 17.585 M 620.10 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M |
| Dépenses en capital | 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-flow disponible | -42.365 M -82.77 % | -23.179 M 44.27 % | -41.594 M -201.54 % | -13.794 M 45.97 % | -25.528 M 24.00 % | -33.589 M -20.11 % | -27.965 M -259.03 % | 17.585 M 620.10 % | -3.381 M 59.86 % | -8.422 M -340.94 % | -1.910 M -105.10 % | 37.437 M |
| 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |