3P Land Holdings Limited 3PLAND.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44.869 M 26.08 % | 35.588 M 40.92 % | 25.254 M 22.52 % | 20.612 M 48.86 % | 13.847 M 5.00 % | 13.187 M -28.46 % | 18.432 M -9.59 % | 20.386 M -14.68 % | 23.894 M 24.94 % | 19.124 M 8.73 % | 17.589 M -99.04 % | 1.832 B 6.41 % | 1.722 B 0.96 % | 1.705 B -5.20 % | 1.799 B 35.84 % | 1.324 B -11.23 % | 1.492 B |
| Net income | 20.902 M 15.61 % | 18.079 M 17.76 % | 15.352 M 32.95 % | 11.547 M 949.04 % | -1.360 M -103.68 % | 36.933 M 1 937.46 % | -2.010 M -174.22 % | -733.000 K 56.40 % | -1.681 M -193.13 % | 1.805 M 123.06 % | -7.828 M 56.82 % | -18.130 M 20.16 % | -22.707 M 14.18 % | -26.458 M -21.85 % | -21.714 M -194.41 % | 23.000 M 252.85 % | -15.047 M |
| Income before tax | 27.541 M 13.99 % | 24.161 M 18.15 % | 20.450 M 29.85 % | 15.749 M 1 665.58 % | 892.000 K -97.77 % | 39.933 M 897.07 % | -5.010 M -197.68 % | -1.683 M -12.13 % | -1.501 M -180.18 % | 1.872 M 5.58 % | 1.773 M 133.40 % | -5.309 M 74.98 % | -21.221 M 19.94 % | -26.508 M 17.84 % | -32.264 M -200.83 % | 32.000 M 472.18 % | -8.598 M |
| Income before tax ratio | 0.61 -9.59 % | 0.68 -16.16 % | 0.81 5.98 % | 0.76 1 086.11 % | 0.06 -97.87 % | 3.03 1 214.09 % | -0.27 -229.24 % | -0.08 -31.42 % | -0.06 -164.17 % | 0.10 -2.89 % | 0.10 3 578.68 % | 0.00 76.49 % | -0.01 20.70 % | -0.02 13.33 % | -0.02 -174.23 % | 0.02 519.29 % | -0.01 |
| EBITDA | 27.978 M 11.52 % | 25.088 M 17.21 % | 21.404 M 19.90 % | 17.851 M 81.32 % | 9.845 M -32.84 % | 14.659 M 5.45 % | 13.902 M -5.91 % | 14.776 M -26.29 % | 20.047 M 0.91 % | 19.867 M -38.49 % | 32.299 M 54.70 % | 20.878 M -62.14 % | 55.151 M 40.43 % | 39.273 M 7 227.59 % | -551.000 K -109.33 % | 5.908 M 145.46 % | -12.997 M |
| Net income ratio | 0.47 -8.30 % | 0.51 -16.43 % | 0.61 8.51 % | 0.56 670.38 % | -0.10 -103.51 % | 2.80 2 668.30 % | -0.11 -203.29 % | -0.04 48.89 % | -0.07 -174.54 % | 0.09 121.21 % | -0.45 -4 397.50 % | -0.01 24.97 % | -0.01 14.99 % | -0.02 -28.53 % | -0.01 -169.50 % | 0.02 272.20 % | -0.01 |
| Ratio EBITDA | 0.62 -11.55 % | 0.70 -16.82 % | 0.85 -2.14 % | 0.87 21.81 % | 0.71 -36.04 % | 1.11 47.39 % | 0.75 4.06 % | 0.72 -13.61 % | 0.84 -19.24 % | 1.04 -43.43 % | 1.84 16 014.57 % | 0.01 -64.43 % | 0.03 39.10 % | 0.02 7 618.69 % | 0.00 -106.87 % | 0.00 151.21 % | -0.01 |
| Gross profit ratio | 1.00 12.72 % | 0.89 21.38 % | 0.73 -13.39 % | 0.84 85.07 % | 0.46 -54.40 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 5.46 % | 0.95 7.62 % | 0.88 -11.89 % | 1.00 217.60 % | 0.31 4.07 % | 0.30 0.98 % | 0.30 45.62 % | 0.21 9 354.59 % | 0.00 116.40 % | -0.01 |
| Weighted average shs out dil | 18.019 M -0.33 % | 18.079 M 0.44 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M |
| Weighted average shs out | 18.019 M -0.33 % | 18.079 M 0.44 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M |
| EPS diluted | 1.16 16.00 % | 1.00 17.65 % | 0.85 32.81 % | 0.64 946.56 % | -0.08 -103.69 % | 2.05 1 963.64 % | -0.11 -170.27 % | -0.04 56.42 % | -0.09 -193.40 % | 0.10 123.26 % | -0.43 57.43 % | -1.01 19.84 % | -1.26 14.29 % | -1.47 -21.49 % | -1.21 -194.53 % | 1.28 252.38 % | -0.84 |
| Earnings per share | 1.16 16.00 % | 1.00 17.65 % | 0.85 32.81 % | 0.64 946.56 % | -0.08 -103.69 % | 2.05 1 963.64 % | -0.11 -170.27 % | -0.04 56.42 % | -0.09 -193.40 % | 0.10 123.26 % | -0.43 57.43 % | -1.01 19.84 % | -1.26 14.29 % | -1.47 -21.49 % | -1.21 -194.53 % | 1.28 252.38 % | -0.84 |
| Gross profit | 44.869 M 42.12 % | 31.572 M 71.05 % | 18.458 M 6.12 % | 17.394 M 175.48 % | 6.314 M -52.12 % | 13.187 M -28.46 % | 18.432 M -9.59 % | 20.386 M -10.03 % | 22.658 M 34.47 % | 16.850 M -4.20 % | 17.589 M -96.95 % | 576.867 M 10.74 % | 520.916 M 1.95 % | 510.955 M 38.05 % | 370.128 M 12 742.75 % | 2.882 M 114.55 % | -19.802 M |
| Income tax expense | 6.639 M 9.16 % | 6.082 M 19.30 % | 5.098 M 21.32 % | 4.202 M 86.59 % | 2.252 M -24.93 % | 3.000 M 200.00 % | -3.000 M -215.79 % | -950.000 K -627.78 % | 180.000 K 168.66 % | 67.000 K -92.92 % | 946.000 K -92.78 % | 13.100 M 781.56 % | 1.486 M 3 072.00 % | -50.000 K 99.53 % | -10.550 M -217.22 % | 9.000 M 39.56 % | 6.449 M |
| Cost of revenue | 3.946 M -1.74 % | 4.016 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.236 M -45.65 % | 2.274 M | 0.000 -100.00 % | 1.255 B 4.54 % | 1.201 B 0.53 % | 1.194 B -16.41 % | 1.429 B 8.12 % | 1.321 B -12.59 % | 1.512 B |
| General and administrative expenses | 2.443 M 14.21 % | 2.139 M 8.63 % | 1.969 M 5.75 % | 1.862 M 31.40 % | 1.417 M -17.28 % | 1.713 M 66.80 % | 1.027 M -15.33 % | 1.213 M 5.48 % | 1.150 M -72.21 % | 4.138 M | 0.000 | 0.000 -100.00 % | 630.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 417.000 K -28.47 % | 583.000 K 89.90 % | 307.000 K 6.23 % | 289.000 K 13.33 % | 255.000 K -24.78 % | 339.000 K | 0.000 | 0.000 -100.00 % | 44.787 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 10.939 M 17.78 % | 9.288 M 227.62 % | 2.835 M 4.34 % | 2.717 M -24.02 % | 3.576 M 26.54 % | 2.826 M -40.68 % | 4.764 M -16.39 % | 5.698 M 106.75 % | 2.756 M 279.19 % | -1.538 M 90.01 % | -15.396 M -103.04 % | 507.212 M 4.26 % | 486.495 M -1.15 % | 492.158 M 22.31 % | 402.392 M 52 707.35 % | 762.000 K 0.00 % | 762.000 K |
| Operating expenses | 13.382 M 17.11 % | 11.427 M 137.86 % | 4.804 M 4.91 % | 4.579 M -15.36 % | 5.410 M 5.62 % | 5.122 M -16.01 % | 6.098 M -15.31 % | 7.200 M 73.04 % | 4.161 M 370.55 % | -1.538 M 90.01 % | -15.396 M -103.04 % | 507.212 M 4.26 % | 486.495 M -1.15 % | 492.158 M 22.31 % | 402.392 M 3 979.40 % | 9.864 M 125.31 % | 4.378 M |
| Cost and expenses | 17.328 M 51.64 % | 11.427 M 137.86 % | 4.804 M 29.31 % | 3.715 M -28.49 % | 5.195 M 1.43 % | 5.122 M -16.01 % | 6.098 M -15.31 % | 7.200 M 33.41 % | 5.397 M 633.29 % | 736.000 K 104.78 % | -15.396 M -100.87 % | 1.762 B 4.46 % | 1.687 B 0.04 % | 1.687 B -7.90 % | 1.831 B 37.55 % | 1.331 B -12.19 % | 1.516 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.080 1 233.08 % | -0.272 -229.24 % | -0.083 78.15 % | -0.378 | 0.000 | 0.000 | 0.000 -100.00 % | 598.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 2.443 M 14.21 % | 2.139 M 8.63 % | 1.969 M 5.75 % | 1.862 M 1.53 % | 1.834 M -20.12 % | 2.296 M 72.11 % | 1.334 M -11.19 % | 1.502 M 6.90 % | 1.405 M -68.62 % | 4.477 M | 0.000 -100.00 % | 736.000 K -99.55 % | 164.967 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.433 M 336.89 % | 2.388 M -14.29 % | 2.786 M 17.26 % | 2.376 M 67.56 % | 1.418 M -89.59 % | 13.623 M 13.30 % | 12.024 M 19.64 % | 10.050 M -11.05 % | 11.298 M | 0.000 -100.00 % | 31.998 M 15.60 % | 27.679 M |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.335 M 0.00 % | 1.335 M -90.12 % | 13.518 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 74.685 M 34.22 % | 55.642 M 22.88 % | 45.282 M | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 437.000 K -52.86 % | 927.000 K -2.83 % | 954.000 K 0.00 % | 954.000 K -20.96 % | 1.207 M -42.85 % | 2.112 M -65.37 % | 6.098 M -72.37 % | 22.069 M 181.74 % | 7.833 M 408.97 % | 1.539 M -90.90 % | 16.903 M -19.04 % | 20.878 M 0.71 % | 20.730 M 1.13 % | 20.499 M 1.13 % | 20.270 M 57.25 % | 12.890 M 15.26 % | 11.183 M |
| Operating income | 27.413 M -2.71 % | 28.177 M 17.36 % | 24.009 M 42.09 % | 16.897 M 95.61 % | 8.638 M 7.10 % | 8.065 M -34.55 % | 12.322 M -6.52 % | 13.181 M -28.73 % | 18.494 M 0.91 % | 18.328 M 19.04 % | 15.396 M -77.90 % | 69.655 M 102.36 % | 34.421 M 83.34 % | 18.774 M 158.19 % | -32.264 M -362.10 % | -6.982 M 71.41 % | -24.419 M |
| Operating income ratio | 0.61 -22.84 % | 0.79 -16.72 % | 0.95 15.97 % | 0.82 31.41 % | 0.62 2.00 % | 0.61 -8.52 % | 0.67 3.39 % | 0.65 -16.46 % | 0.77 -19.24 % | 0.96 9.49 % | 0.88 2 202.36 % | 0.04 90.17 % | 0.02 81.60 % | 0.01 161.38 % | -0.02 -240.19 % | -0.01 67.79 % | -0.02 |
| Total other income expenses net | 128.000 K 103.19 % | -4.016 M -12.84 % | -3.559 M -210.02 % | -1.148 M 85.18 % | -7.746 M -122.74 % | 34.056 M 341.50 % | -14.102 M 6.09 % | -15.017 M 24.91 % | -19.998 M -21.08 % | -16.516 M -21.24 % | -13.623 M 78.67 % | -63.880 M -15.03 % | -55.535 M -22.58 % | -45.305 M -295.92 % | -11.443 M -129.35 % | 38.982 M 150.17 % | 15.582 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -1.789 M 18.53 % | -2.196 M -188.57 % | -761.000 K -22.35 % | -622.000 K -107.22 % | 8.613 M 3 887.50 % | 216.000 K -99.02 % | 22.141 M -85.17 % | 149.346 M -16.30 % | 178.420 M 10.32 % | 161.735 M -77.90 % | 731.910 M 40.63 % | 520.437 M -2.27 % | 532.504 M -2.43 % | 545.749 M 27.40 % | 428.384 M -32.07 % | 630.609 M 133.77 % | 269.753 M |
| Total investments | 1.319 B 55.25 % | 849.838 M 69.48 % | 501.437 M -4.74 % | 526.400 M 45 913.99 % | 1.144 M -99.26 % | 154.466 M -48.78 % | 301.556 M 853.81 % | 31.616 M 0.00 % | 31.616 M 0.00 % | 31.616 M -0.16 % | 31.667 M 18.53 % | 26.716 M -0.37 % | 26.816 M 0.00 % | 26.816 M 0.00 % | 26.816 M 0.00 % | 26.816 M 0.00 % | 26.816 M |
| Total debt | 0.000 -100.00 % | 392.000 K 50.19 % | 261.000 K 1.95 % | 256.000 K -97.51 % | 10.298 M 416.71 % | 1.993 M -91.60 % | 23.736 M -84.23 % | 150.527 M -16.44 % | 180.149 M 9.97 % | 163.815 M -77.92 % | 741.752 M 40.11 % | 529.403 M -2.41 % | 542.475 M -2.14 % | 554.362 M 28.18 % | 432.471 M -32.95 % | 644.996 M 123.20 % | 288.973 M |
| Accumulated other comprehensive income loss | 1.015 B 62.19 % | 625.516 M 145.60 % | 254.685 M -7.99 % | 276.792 M | 0.000 100.00 % | -87.438 M -171.21 % | 122.784 M 164.59 % | 46.405 M -1.56 % | 47.138 M -24.32 % | 62.287 M 52 685.59 % | 118.000 K -6.35 % | 126.000 K -96.88 % | 4.044 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 226.769 M 10.14 % | 205.886 M 9.56 % | 187.922 M 8.90 % | 172.570 M 7.17 % | 161.024 M -0.84 % | 162.383 M 68.70 % | 96.256 M 156.07 % | -171.674 M -0.43 % | -170.941 M -0.99 % | -169.260 M -63.00 % | -103.838 M -8.21 % | -95.959 M -23.29 % | -77.829 M -41.19 % | -55.122 M | 0.000 | 0.000 | 0.000 |
| Common stock | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M |
| Total equity | 1.397 B 41.52 % | 987.150 M 49.65 % | 659.620 M -1.04 % | 666.519 M 43.48 % | 464.544 M 58.56 % | 292.980 M -12.93 % | 336.476 M 71.89 % | 195.751 M -13.21 % | 225.558 M 362.03 % | 48.819 M -74.58 % | 192.028 M -3.95 % | 199.915 M -8.28 % | 217.963 M -9.46 % | 240.741 M -9.71 % | 266.626 M -7.70 % | 288.864 M 6.97 % | 270.050 M |
| Other non current liabilities | 2.447 M 65.45 % | 1.479 M 110.46 % | -14.137 M 17.41 % | -17.117 M -6 213.21 % | 280.000 K | 0.000 100.00 % | -23.736 M -28 024.71 % | 85.000 K -83.13 % | 504.000 K -89.88 % | 4.982 M -98.51 % | 334.152 M 5 600.31 % | 5.862 M 11.32 % | 5.266 M -1.24 % | 5.332 M -27.95 % | 7.400 M -58.89 % | 18.000 M 33.33 % | 13.500 M |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.736 M -84.23 % | 150.527 M -16.43 % | 180.116 M 9.97 % | 163.782 M -73.43 % | 616.353 M 193.10 % | 210.290 M -13.34 % | 242.661 M -41.35 % | 413.753 M -4.33 % | 432.471 M -32.95 % | 644.996 M 123.20 % | 288.973 M |
| Total non current liabilities | 136.305 M 146.47 % | 55.302 M 286.21 % | 14.319 M -18.09 % | 17.481 M 1 823.10 % | 909.000 K 334.93 % | 209.000 K -99.12 % | 23.736 M -84.23 % | 150.527 M 3 671.66 % | 3.991 M 1.27 % | 3.941 M -99.40 % | 661.085 M 28.47 % | 514.575 M -3.75 % | 534.635 M 21.96 % | 438.387 M -0.34 % | 439.871 M -33.65 % | 662.996 M 119.19 % | 302.473 M |
| Other current liabilities | 1.586 M 217.20 % | 500.000 K | 0.000 | 0.000 | 0.000 100.00 % | -48.000 K -100.19 % | 25.427 M 1 345.54 % | 1.759 M 177.59 % | -2.267 M 6.90 % | -2.435 M -564.69 % | 524.000 K 100.21 % | -247.105 M -2.68 % | -240.647 M -1 201.51 % | 21.847 M 24.67 % | 17.524 M 2.85 % | 17.039 M -82.01 % | 94.719 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -471.000 K -1 571.88 % | 32.000 K -99.06 % | 3.399 M -0.06 % | 3.401 M 61.49 % | 2.106 M 28.57 % | 1.638 M | 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 -100.00 % | 33.000 K -99.98 % | 163.815 M 30.64 % | 125.399 M 153.55 % | 49.457 M 41.74 % | 34.892 M -75.19 % | 140.609 M | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 1.586 M 47.40 % | 1.076 M 2 808.11 % | 37.000 K -39.34 % | 61.000 K -11.59 % | 69.000 K 245.00 % | 20.000 K -99.92 % | 25.447 M -83.31 % | 152.423 M -16.52 % | 182.579 M 10.10 % | 165.833 M -47.27 % | 314.514 M 15.64 % | 271.973 M 1.85 % | 267.028 M -23.90 % | 350.900 M 48.15 % | 236.861 M 77.45 % | 133.481 M -36.35 % | 209.698 M |
| Total liabilities | 137.891 M 144.42 % | 56.416 M 293.99 % | 14.319 M -18.37 % | 17.542 M 1 693.66 % | 978.000 K 327.07 % | 229.000 K -99.10 % | 25.447 M -83.31 % | 152.423 M -18.30 % | 186.570 M 9.89 % | 169.774 M -82.60 % | 975.599 M 24.04 % | 786.548 M -1.89 % | 801.663 M 1.57 % | 789.287 M 16.63 % | 676.732 M -15.03 % | 796.477 M 55.51 % | 512.171 M |
| Other non current assets | 0.000 -100.00 % | 196.419 M 139.45 % | -497.915 M 4.73 % | -522.619 M -261.05 % | 324.513 M 3 867.27 % | -8.614 M -102.86 % | 301.556 M 853.81 % | 31.616 M 115.64 % | -202.092 M | 0.000 -100.00 % | 195.070 M 11.59 % | 174.812 M 9.19 % | 160.102 M 11.77 % | 143.244 M 434.17 % | 26.816 M 0.00 % | 26.816 M 0.00 % | 26.816 M |
| Long term investments | 0.000 -100.00 % | 849.838 M 69.48 % | 501.437 M -4.74 % | 526.400 M 265.00 % | -319.038 M -308.95 % | 152.689 M -57.82 % | 362.009 M 280.87 % | -200.154 M | 0.000 -100.00 % | 31.616 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 100.00 % | -1.044 B | 0.000 | 0.000 | 0.000 -100.00 % | 5.543 M 101.51 % | -366.184 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.225 M -15.82 % | 13.334 M -14.51 % | 15.598 M -94.40 % | 278.567 M -21.92 % | 356.754 M | 0.000 | 0.000 |
| GoodWill | 0.000 -100.00 % | 38.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 11.700 M 180.24 % | 4.175 M 529.71 % | 663.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 100.00 % | -1.044 B -54.61 % | -674.961 M 1.46 % | -684.939 M -5 754.18 % | -11.700 M -167.85 % | 17.243 M 104.76 % | -362.009 M -54 701.66 % | 663.000 K | 0.000 | 0.000 -100.00 % | 11.225 M -15.82 % | 13.334 M -14.51 % | 15.598 M 2.21 % | 15.260 M -10.52 % | 17.054 M | 0.000 | 0.000 |
| Property plant equipment net | 16.376 M 779.96 % | 1.861 M -17.84 % | 2.265 M -15.17 % | 2.670 M -13.20 % | 3.076 M -17.60 % | 3.733 M -62.87 % | 10.055 M -13.57 % | 11.634 M -12.06 % | 13.229 M -8.07 % | 14.391 M -93.35 % | 216.341 M -6.10 % | 230.405 M -4.20 % | 240.499 M -0.08 % | 240.701 M -3.54 % | 249.546 M -10.31 % | 278.246 M 63.89 % | 169.772 M |
| Total non current assets | 16.376 M 256.78 % | 4.590 M -20.68 % | 5.787 M -10.29 % | 6.451 M -24.56 % | 8.551 M -95.16 % | 176.751 M -43.82 % | 314.611 M 627.42 % | 43.250 M -3.56 % | 44.845 M -2.53 % | 46.007 M -89.11 % | 422.636 M 0.98 % | 418.551 M 0.57 % | 416.199 M 4.26 % | 399.205 M 36.05 % | 293.416 M -3.82 % | 305.062 M 55.18 % | 196.588 M |
| Other current assets | 135.000 K -63.61 % | 371.000 K 100.22 % | -167.737 M -210.97 % | 151.159 M 1 365.43 % | 10.315 M -91.02 % | 114.875 M 1 174.83 % | 9.011 M -13.30 % | 10.393 M -94.45 % | 187.134 M 15.22 % | 162.414 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.750 M 221.11 % | 8.642 M 12.31 % | 7.695 M 56.94 % | 4.903 M |
| Short term investments | 1.319 B 55.25 % | 849.838 M 69.48 % | 501.437 M -4.74 % | 526.400 M 64.41 % | 320.182 M 17 918.12 % | 1.777 M 102.94 % | -60.453 M -126.08 % | 231.770 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 1.789 M -18.53 % | 2.196 M 114.87 % | 1.022 M 16.40 % | 878.000 K -47.89 % | 1.685 M -5.18 % | 1.777 M 11.41 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -78.87 % | 9.842 M 9.77 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 110.74 % | 4.087 M -71.59 % | 14.387 M -25.15 % | 19.220 M |
| Cash and short term investments | 1.321 B 55.06 % | 852.034 M 69.57 % | 502.459 M -4.71 % | 527.278 M 63.82 % | 321.867 M 18 012.94 % | 1.777 M 11.41 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -78.87 % | 9.842 M 9.77 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 110.74 % | 4.087 M -71.59 % | 14.387 M -25.15 % | 19.220 M |
| Total current assets | 1.519 B 46.16 % | 1.039 B 55.26 % | 669.174 M -1.37 % | 678.488 M 47.93 % | 458.655 M 293.84 % | 116.458 M 362.67 % | 25.171 M -83.82 % | 155.578 M -17.62 % | 188.863 M 9.43 % | 172.586 M -76.83 % | 744.991 M 31.18 % | 567.912 M -5.89 % | 603.427 M -4.34 % | 630.823 M -2.94 % | 649.942 M -16.70 % | 780.279 M 33.24 % | 585.633 M |
| Inventory | 0.000 | 0.000 -100.00 % | 167.737 M 211.17 % | -150.882 M | 0.000 100.00 % | -114.823 M -1 428.20 % | 8.645 M 106.00 % | -144.004 M -16 941.89 % | -845.000 K 85.22 % | -5.717 M -101.29 % | 443.811 M 51.99 % | 292.007 M 9.75 % | 266.071 M -15.77 % | 315.893 M 12.63 % | 280.459 M 2.92 % | 272.503 M 102.77 % | 134.392 M |
| Net receivables | 197.243 M 5.74 % | 186.533 M 11.89 % | 166.715 M 10.46 % | 150.933 M 19.34 % | 126.473 M 10.33 % | 114.629 M 687.02 % | 14.565 M -89.89 % | 144.004 M 12 208.03 % | 1.170 M -85.54 % | 8.092 M -97.22 % | 291.338 M 9.14 % | 266.939 M -18.46 % | 327.385 M 17.52 % | 278.567 M -21.92 % | 356.754 M -26.55 % | 485.694 M 13.71 % | 427.118 M |
| Tax assets | 0.000 | 0.000 -100.00 % | 674.961 M -1.46 % | 684.939 M 5 754.18 % | 11.700 M 0.00 % | 11.700 M 290.00 % | 3.000 M -98.50 % | 199.491 M -14.64 % | 233.708 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 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 |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K -61.54 % | 52.000 K -97.60 % | 2.164 M 13.42 % | 1.908 M -98.97 % | 185.192 M -7.39 % | 199.965 M -3.80 % | 207.861 M 10.30 % | 188.444 M -14.08 % | 219.337 M 88.37 % | 116.442 M 1.27 % | 114.979 M |
| Tax payables | 0.000 -100.00 % | 576.000 K 1 456.76 % | 37.000 K -39.34 % | 61.000 K 24.49 % | 49.000 K 2.08 % | 48.000 K | 0.000 | 0.000 -100.00 % | 2.500 M -0.52 % | 2.513 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 -100.00 % | 14.319 M -18.37 % | 17.542 M | 0.000 -100.00 % | 229.000 K -98.98 % | 22.561 M -85.26 % | 153.086 M 184.99 % | -180.116 M -10.28 % | -163.332 M -1 029.45 % | 17.573 M 19.81 % | 14.667 M 1.25 % | 14.486 M 20.70 % | 12.002 M | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 100.00 % | -1.022 M -16.40 % | -878.000 K 47.89 % | -1.685 M 5.18 % | -1.777 M -108.03 % | 22.141 M -85.17 % | 149.346 M -16.30 % | 178.420 M | 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 | 0.000 100.00 % | -269.656 M -1.79 % | -264.922 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 -100.00 % | 187.922 M 8.90 % | 172.570 M 7.17 % | 161.022 M 540.22 % | 25.151 M -73.87 % | 96.256 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 119.748 M 0.00 % | 119.748 M 0.00 % | 119.748 M 0.00 % | 119.748 M 0.00 % | 119.748 M -23.67 % | 156.884 M -35.31 % | 242.532 M 33.20 % | 182.079 M 52.00 % | 119.792 M 0.00 % | 119.792 M 0.00 % | 119.792 M -53.90 % | 259.874 M 0.03 % | 259.792 M -0.03 % | 259.863 M 0.02 % | 259.802 M 2.74 % | 252.864 M 8.04 % | 234.050 M |
| Deferred tax liabilities non current | 133.858 M 148.70 % | 53.823 M 280.72 % | 14.137 M -17.41 % | 17.117 M 2 621.30 % | 629.000 K | 0.000 -100.00 % | 1.175 M 145.92 % | -2.559 M -350.88 % | 1.020 M 13.33 % | 900.000 K -95.89 % | 21.900 M 55.32 % | 14.100 M 93.15 % | 7.300 M 0.00 % | 7.300 M | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 -100.00 % | 38.000 K 202.70 % | -37.000 K | 0.000 | 0.000 | 0.000 100.00 % | -23.736 M 84.23 % | -150.527 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.535 B 47.09 % | 1.044 B 54.61 % | 674.961 M -1.46 % | 684.939 M 46.60 % | 467.207 M 59.34 % | 293.209 M -13.71 % | 339.782 M 70.89 % | 198.828 M -14.92 % | 233.708 M 6.91 % | 218.593 M -81.28 % | 1.168 B 18.37 % | 986.463 M -3.25 % | 1.020 B -1.01 % | 1.030 B 9.19 % | 943.358 M -13.08 % | 1.085 B 38.75 % | 782.221 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 2025 | 2024 | 2023 | 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 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -9.261 M 47.26 % | -17.559 M -9.52 % | -16.033 M 30.54 % | -23.081 M -3 173.37 % | 751.000 K 171.73 % | -1.047 M -139.83 % | 2.629 M 1 190.87 % | -241.000 K -104.38 % | 5.506 M 206.23 % | 1.798 M 100.83 % | -215.665 M -2 184.93 % | 10.344 M -69.28 % | 33.669 M 125.42 % | -132.461 M -156.40 % | 234.857 M 185.32 % | -275.282 M -432.13 % | 82.883 M |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 845.000 K -82.62 % | 4.861 M 11 673.81 % | -42.000 K 99.82 % | -22.797 M -171.36 % | 31.946 M 205.34 % | -30.327 M | 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 | 0.000 100.00 % | -151.804 M -485.30 % | -25.936 M -152.06 % | 49.822 M 240.61 % | -35.434 M -345.37 % | -7.956 M 94.24 % | -138.111 M -319.42 % | 62.944 M |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.482 M -504.90 % | -245.000 K | 0.000 | 0.000 -100.00 % | 2.442 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -9.261 M 47.26 % | -17.559 M -9.52 % | -16.033 M 30.54 % | -23.081 M -3 173.37 % | 751.000 K 72.64 % | 435.000 K -84.86 % | 2.874 M 364.64 % | -1.086 M -285.32 % | 586.000 K 197.34 % | -602.000 K 99.06 % | -63.861 M -276.02 % | 36.280 M 324.60 % | -16.153 M 83.35 % | -97.027 M -139.96 % | 242.813 M 277.01 % | -137.171 M -787.95 % | 19.939 M |
| Other non cash items | -367.000 K -34.43 % | -273.000 K 94.78 % | -5.227 M -193.83 % | 5.571 M 298.68 % | -2.804 M 94.26 % | -48.888 M -635.93 % | -6.643 M -131.54 % | -2.869 M 38.26 % | -4.647 M 41.88 % | -7.996 M -109.71 % | 82.328 M 7.01 % | 76.937 M 47.65 % | 52.107 M 53.12 % | 34.030 M 307.94 % | 8.342 M 471.75 % | -2.244 M -205.01 % | 2.137 M |
| Net cash provided by operating activities | 11.711 M 897.53 % | 1.174 M 715.28 % | 144.000 K 117.84 % | -807.000 K -1 854.35 % | 46.000 K 100.54 % | -8.590 M -86.33 % | -4.610 M -44.15 % | -3.198 M -429.69 % | 970.000 K 134.80 % | -2.787 M 97.76 % | -124.262 M -220.82 % | 102.850 M 20.60 % | 85.285 M 181.66 % | -104.440 M -145.17 % | 231.205 M 199.38 % | -232.636 M -365.55 % | 87.605 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -393.000 K | 0.000 100.00 % | -730.000 K 93.47 % | -11.174 M 46.93 % | -21.054 M -70.08 % | -12.379 M -43.59 % | -8.621 M 93.01 % | -123.393 M -202.09 % | -40.846 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 107.000 K | 0.000 -100.00 % | 149.000 K 645.00 % | 20.000 K -99.59 % | 4.839 M |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -269.940 M | 0.000 | 0.000 | 0.000 100.00 % | -4.951 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 118.225 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 51.000 K -49.00 % | 100.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -12.118 M | 0.000 | 0.000 100.00 % | -125.000 K 0.00 % | -125.000 K 99.85 % | -84.359 M -158.04 % | 145.345 M 208.54 % | 47.108 M 1 660.39 % | 2.676 M 115.40 % | -17.375 M -238.65 % | 12.532 M 593.53 % | 1.807 M -87.40 % | 14.336 M -16.31 % | 17.129 M -42.58 % | 29.829 M 0.70 % | 29.623 M 16.98 % | 25.324 M |
| Net cash used for investing activites | -12.118 M | 0.000 | 0.000 100.00 % | -125.000 K 0.00 % | -125.000 K -100.37 % | 33.866 M 127.18 % | -124.595 M -364.49 % | 47.108 M 1 963.43 % | 2.283 M 113.14 % | -17.375 M -351.74 % | 6.902 M 174.48 % | -9.267 M -40.18 % | -6.611 M -239.18 % | 4.750 M -77.76 % | 21.357 M 122.78 % | -93.750 M -777.56 % | -10.683 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -23.736 M 81.28 % | -126.791 M -328.51 % | -29.589 M -281.15 % | 16.334 M -57.15 % | 38.118 M -80.88 % | 199.310 M 1 170.87 % | -18.612 M -64.59 % | -11.308 M -107.55 % | 149.773 M 170.47 % | -212.525 M -159.69 % | 356.023 M 1 698.95 % | -22.266 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.600 M | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 100.00 % | -13.000 K 0.00 % | -13.000 K 99.04 % | -1.358 M 89.96 % | -13.530 M 9.01 % | -14.869 M 25.42 % | -19.938 M -20.72 % | -16.516 M 79.63 % | -81.074 M -6.71 % | -75.976 M -15.10 % | -66.008 M -44.89 % | -45.557 M 2.44 % | -46.696 M -35.47 % | -34.470 M 19.58 % | -42.865 M |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 100.00 % | -13.000 K 0.00 % | -13.000 K 99.95 % | -25.094 M 82.12 % | -140.321 M -215.63 % | -44.458 M -1 133.57 % | -3.604 M -116.68 % | 21.602 M -81.73 % | 118.236 M 225.00 % | -94.588 M -22.34 % | -77.316 M -174.19 % | 104.216 M 139.65 % | -262.862 M -181.75 % | 321.553 M 593.70 % | -65.131 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 -100.00 % | 138.000 K | 0.000 | 0.000 -100.00 % | 269.940 M | 0.000 | 0.000 100.00 % | -9.202 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -407.000 K -134.67 % | 1.174 M 715.28 % | 144.000 K 117.84 % | -807.000 K -777.17 % | -92.000 K -150.55 % | 182.000 K -56.04 % | 414.000 K 175.55 % | -548.000 K -56.13 % | -351.000 K 95.48 % | -7.762 M -986.07 % | 876.000 K 187.16 % | -1.005 M -174.01 % | 1.358 M -70.00 % | 4.526 M 143.94 % | -10.300 M -113.12 % | -4.833 M -140.99 % | 11.791 M |
| Cash at beginning of period | 2.196 M 114.87 % | 1.022 M 16.40 % | 878.000 K -47.89 % | 1.685 M -5.18 % | 1.777 M 11.41 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -78.87 % | 9.842 M 9.77 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 110.74 % | 4.087 M -71.59 % | 14.387 M -25.15 % | 19.220 M 158.72 % | 7.429 M |
| Cash at end of period | 1.789 M -18.53 % | 2.196 M 114.87 % | 1.022 M 16.40 % | 878.000 K -47.89 % | 1.685 M -5.18 % | 1.777 M 11.41 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -78.87 % | 9.842 M 9.77 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 110.74 % | 4.087 M -71.59 % | 14.387 M -25.15 % | 19.220 M |
| Operating cash flow | 11.711 M 897.53 % | 1.174 M 715.28 % | 144.000 K 117.84 % | -807.000 K -1 854.35 % | 46.000 K 100.54 % | -8.590 M -86.33 % | -4.610 M -44.15 % | -3.198 M -429.69 % | 970.000 K 134.80 % | -2.787 M 97.76 % | -124.262 M -220.82 % | 102.850 M 20.60 % | 85.285 M 181.66 % | -104.440 M -145.17 % | 231.205 M 199.38 % | -232.636 M -365.55 % | 87.605 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -393.000 K | 0.000 100.00 % | -730.000 K 93.47 % | -11.174 M 46.93 % | -21.054 M -70.08 % | -12.379 M -43.59 % | -8.621 M 93.01 % | -123.393 M -202.09 % | -40.846 M |
| Free CashFlow | 11.711 M 897.53 % | 1.174 M 715.28 % | 144.000 K 117.84 % | -807.000 K -1 854.35 % | 46.000 K 100.54 % | -8.590 M -86.33 % | -4.610 M -44.15 % | -3.198 M -654.25 % | 577.000 K 120.70 % | -2.787 M 97.77 % | -124.992 M -236.34 % | 91.676 M 42.73 % | 64.231 M 154.98 % | -116.819 M -152.48 % | 222.584 M 162.52 % | -356.029 M -861.41 % | 46.759 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
| 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 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2014-03-31 | 2013-12-31 | 2013-03-31 | 2012-12-31 | 2012-03-31 | 2011-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.100 M -1.73 % | 9.260 M -0.60 % | 9.316 M -46.37 % | 17.370 M 94.67 % | 8.923 M 0.69 % | 8.862 M -0.36 % | 8.894 M -32.22 % | 13.121 M 179.05 % | 4.702 M 0.64 % | 4.672 M -1.91 % | 4.763 M 1.47 % | 4.694 M 8.43 % | 4.329 M 0.74 % | 4.297 M -1.13 % | 4.346 M -13.50 % | 5.024 M 34.80 % | 3.727 M 3.73 % | 3.593 M 3.49 % | 3.472 M -0.14 % | 3.477 M -1.28 % | 3.522 M -13.32 % | 4.063 M 44.95 % | 2.803 M -48.18 % | 5.409 M 493.09 % | 912.000 K -76.95 % | 3.956 M -19.30 % | 4.902 M -0.47 % | 4.925 M 12.03 % | 4.396 M -99.45 % | 804.244 M 122.23 % | 361.900 M -50.43 % | 730.017 M 110.50 % | 346.800 M -54.31 % | 759.076 M 150.85 % | 302.600 M |
| Net income | 3.700 M -0.91 % | 3.734 M -2.99 % | 3.849 M -59.70 % | 9.550 M 153.38 % | 3.769 M 5.43 % | 3.575 M -8.47 % | 3.906 M -51.19 % | 8.003 M 208.40 % | 2.595 M -3.78 % | 2.697 M -2.57 % | 2.768 M -63.06 % | 7.494 M 213.16 % | 2.393 M 2.31 % | 2.339 M -3.74 % | 2.430 M -58.92 % | 5.916 M 586.31 % | 862.000 K 247.86 % | -583.000 K -63.76 % | -356.000 K 51.30 % | -731.000 K -335.81 % | 310.000 K -96.90 % | 9.984 M -63.76 % | 27.552 M 1 143.88 % | 2.215 M 178.60 % | -2.818 M -166.86 % | -1.056 M 11.56 % | -1.194 M -187.86 % | 1.359 M 236.31 % | -997.000 K 95.52 % | -22.230 M -300.27 % | 11.100 M 140.65 % | -27.307 M -2 050.50 % | 1.400 M 106.65 % | -21.058 M -1 814.36 % | -1.100 M |
| Income before tax | 4.900 M 7.74 % | 4.548 M -11.57 % | 5.143 M -59.70 % | 12.763 M 150.89 % | 5.087 M 6.51 % | 4.776 M -8.49 % | 5.219 M -51.20 % | 10.694 M 208.01 % | 3.472 M -3.66 % | 3.604 M -1.29 % | 3.651 M -63.71 % | 10.062 M 221.16 % | 3.133 M 0.74 % | 3.110 M -3.72 % | 3.230 M -59.06 % | 7.890 M 419.42 % | 1.519 M 106.95 % | 734.000 K 819.61 % | -102.000 K 76.82 % | -440.000 K -162.86 % | 700.000 K -79.36 % | 3.391 M -90.87 % | 37.145 M 1 576.98 % | 2.215 M 178.60 % | -2.818 M 30.52 % | -4.056 M -239.70 % | -1.194 M -187.86 % | 1.359 M 236.31 % | -997.000 K 93.85 % | -16.209 M -197.06 % | 16.700 M 160.68 % | -27.521 M -1 350.95 % | 2.200 M 111.95 % | -18.408 M -1 127.20 % | -1.500 M |
| Income before tax ratio | 0.54 9.63 % | 0.49 -11.03 % | 0.55 -24.87 % | 0.73 28.88 % | 0.57 5.78 % | 0.54 -8.16 % | 0.59 -28.00 % | 0.82 10.38 % | 0.74 -4.28 % | 0.77 0.64 % | 0.77 -64.24 % | 2.14 196.19 % | 0.72 -0.01 % | 0.72 -2.62 % | 0.74 -52.68 % | 1.57 285.33 % | 0.41 99.51 % | 0.20 795.37 % | -0.03 76.78 % | -0.13 -163.67 % | 0.20 -76.19 % | 0.83 -93.70 % | 13.25 3 136.09 % | 0.41 113.25 % | -3.09 -201.37 % | -1.03 -320.93 % | -0.24 -188.27 % | 0.28 221.67 % | -0.23 -1 025.30 % | -0.02 -143.68 % | 0.05 222.40 % | -0.04 -694.28 % | 0.01 126.16 % | -0.02 -389.21 % | 0.00 |
| EBITDA | 5.000 M 7.34 % | 4.658 M -11.31 % | 5.252 M -59.20 % | 12.872 M 147.73 % | 5.196 M 3.90 % | 5.001 M -8.09 % | 5.441 M -50.22 % | 10.929 M 194.74 % | 3.708 M -3.19 % | 3.830 M -1.54 % | 3.890 M -62.23 % | 10.300 M 205.46 % | 3.372 M 718.45 % | 412.000 K -88.13 % | 3.470 M -14.55 % | 4.061 M 130.87 % | 1.759 M 101.26 % | 874.000 K 246.83 % | 252.000 K 25 300.00 % | -1.000 K -100.09 % | 1.059 M -80.42 % | 5.408 M -85.58 % | 37.502 M 1 004.62 % | 3.395 M 404.48 % | -1.115 M -156.77 % | 1.964 M -46.88 % | 3.697 M -41.23 % | 6.291 M 872.85 % | -814.000 K 87.79 % | -6.667 M -116.84 % | 39.600 M 1 031.98 % | -4.249 M -118.64 % | 22.800 M 300.28 % | 5.696 M -54.06 % | 12.400 M |
| Net income ratio | 0.41 0.83 % | 0.40 -2.40 % | 0.41 -24.85 % | 0.55 30.16 % | 0.42 4.71 % | 0.40 -8.14 % | 0.44 -28.00 % | 0.61 10.52 % | 0.55 -4.40 % | 0.58 -0.67 % | 0.58 -63.60 % | 1.60 188.81 % | 0.55 1.55 % | 0.54 -2.65 % | 0.56 -52.52 % | 1.18 409.13 % | 0.23 242.54 % | -0.16 -58.25 % | -0.10 51.23 % | -0.21 -338.86 % | 0.09 -96.42 % | 2.46 -75.00 % | 9.83 2 300.34 % | 0.41 113.25 % | -3.09 -1 057.55 % | -0.27 -9.59 % | -0.24 -188.27 % | 0.28 221.67 % | -0.23 -720.51 % | -0.03 -190.12 % | 0.03 182.00 % | -0.04 -1 026.60 % | 0.00 114.55 % | -0.03 -663.15 % | 0.00 |
| Ratio EBITDA | 0.55 9.23 % | 0.50 -10.77 % | 0.56 -23.92 % | 0.74 27.26 % | 0.58 3.19 % | 0.56 -7.75 % | 0.61 -26.55 % | 0.83 5.62 % | 0.79 -3.80 % | 0.82 0.38 % | 0.82 -62.78 % | 2.19 181.70 % | 0.78 712.40 % | 0.10 -87.99 % | 0.80 -1.22 % | 0.81 71.27 % | 0.47 94.02 % | 0.24 235.15 % | 0.07 25 336.29 % | 0.00 -100.10 % | 0.30 -77.41 % | 1.33 -90.05 % | 13.38 2 031.61 % | 0.63 151.34 % | -1.22 -346.26 % | 0.50 -34.17 % | 0.75 -40.96 % | 1.28 789.84 % | -0.19 -2 133.70 % | -0.01 -107.58 % | 0.11 1 979.98 % | -0.01 -108.85 % | 0.07 776.14 % | 0.01 -81.69 % | 0.04 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 6.19 % | 0.94 -5.58 % | 1.00 11.42 % | 0.90 -10.48 % | 1.00 10.78 % | 0.90 12.37 % | 0.80 -3.77 % | 0.83 0.43 % | 0.83 8.41 % | 0.77 -3.54 % | 0.79 0.22 % | 0.79 -4.70 % | 0.83 -16.77 % | 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 % | 1.00 135.66 % | 0.42 -57.57 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 1 954.21 % | 0.05 -89.45 % | 0.46 108.14 % | 0.22 -54.57 % | 0.49 201.02 % | 0.16 -65.65 % | 0.47 132.91 % | 0.20 |
| Weighted average shs out dil | 17.619 M -0.91 % | 17.781 M -2.99 % | 18.329 M 1.72 % | 18.019 M 0.10 % | 18.000 M 0.70 % | 17.875 M -0.69 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.88 % | 17.843 M -3.07 % | 18.408 M 6.05 % | 17.357 M 0.00 % | 17.357 M -3.18 % | 17.927 M 3.99 % | 17.240 M -3.15 % | 17.800 M 0.00 % | 17.800 M -2.60 % | 18.275 M 17.90 % | 15.500 M -13.93 % | 18.008 M 0.00 % | 18.008 M -2.44 % | 18.458 M 4.80 % | 17.613 M 3.26 % | 17.057 M 0.00 % | 17.057 M 1.31 % | 16.837 M 1.33 % | 16.617 M -7.69 % | 18.000 M 0.00 % | 18.000 M 2.86 % | 17.500 M -2.78 % | 18.000 M -1.82 % | 18.333 M 0.00 % | 18.333 M |
| Weighted average shs out | 17.619 M -0.91 % | 17.781 M -2.99 % | 18.329 M 1.72 % | 18.019 M 0.10 % | 18.000 M 0.70 % | 17.875 M -0.69 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.00 % | 18.000 M 0.88 % | 17.843 M -0.87 % | 18.000 M 3.70 % | 17.357 M 0.00 % | 17.357 M -3.18 % | 17.927 M 3.99 % | 17.240 M -3.15 % | 17.800 M 0.00 % | 17.800 M -2.60 % | 18.275 M 17.90 % | 15.500 M -13.93 % | 18.008 M 0.00 % | 18.008 M -2.44 % | 18.458 M 4.80 % | 17.613 M 3.26 % | 17.057 M 0.00 % | 17.057 M 1.31 % | 16.837 M 1.33 % | 16.617 M -7.69 % | 18.000 M 0.00 % | 18.000 M 2.86 % | 17.500 M -2.78 % | 18.000 M 0.00 % | 18.000 M -1.82 % | 18.333 M |
| EPS diluted | 0.21 0.00 % | 0.21 0.00 % | 0.21 -60.38 % | 0.53 152.38 % | 0.21 5.00 % | 0.20 -9.09 % | 0.22 -50.00 % | 0.44 214.29 % | 0.14 -6.67 % | 0.15 0.00 % | 0.15 -64.29 % | 0.42 223.08 % | 0.13 0.00 % | 0.13 -7.14 % | 0.14 -57.58 % | 0.33 560.00 % | 0.05 252.44 % | -0.03 -64.00 % | -0.02 50.00 % | -0.04 -300.00 % | 0.02 -96.36 % | 0.55 -64.05 % | 1.53 1 175.00 % | 0.12 175.00 % | -0.16 -158.48 % | -0.06 11.57 % | -0.07 -186.74 % | 0.08 234.50 % | -0.06 95.16 % | -1.24 -300.00 % | 0.62 139.74 % | -1.56 -2 050.00 % | 0.08 106.96 % | -1.15 -1 816.67 % | -0.06 |
| Earnings per share | 0.21 0.00 % | 0.21 0.00 % | 0.21 -60.38 % | 0.53 152.38 % | 0.21 5.00 % | 0.20 -9.09 % | 0.22 -50.00 % | 0.44 214.29 % | 0.14 -6.67 % | 0.15 0.00 % | 0.15 -64.29 % | 0.42 223.08 % | 0.13 0.00 % | 0.13 -7.14 % | 0.14 -57.58 % | 0.33 560.00 % | 0.05 252.44 % | -0.03 -64.00 % | -0.02 50.00 % | -0.04 -300.00 % | 0.02 -96.36 % | 0.55 -64.05 % | 1.53 1 175.00 % | 0.12 175.00 % | -0.16 -158.48 % | -0.06 11.57 % | -0.07 -216.67 % | 0.06 200.00 % | -0.06 95.16 % | -1.24 -300.00 % | 0.62 139.74 % | -1.56 -2 050.00 % | 0.08 106.84 % | -1.17 -1 850.00 % | -0.06 |
| Gross profit | 9.100 M -1.73 % | 9.260 M -0.60 % | 9.316 M -43.05 % | 16.358 M 83.80 % | 8.900 M 12.19 % | 7.933 M -10.81 % | 8.894 M -24.91 % | 11.844 M 213.58 % | 3.777 M -3.15 % | 3.900 M -1.49 % | 3.959 M 10.00 % | 3.599 M 4.59 % | 3.441 M 0.97 % | 3.408 M -5.78 % | 3.617 M -28.01 % | 5.024 M 34.80 % | 3.727 M 3.73 % | 3.593 M 3.49 % | 3.472 M -0.14 % | 3.477 M -1.28 % | 3.522 M -13.32 % | 4.063 M 44.95 % | 2.803 M -48.18 % | 5.409 M 1 297.67 % | 387.000 K -90.22 % | 3.956 M -19.30 % | 4.902 M -0.47 % | 4.925 M 2 201.40 % | 214.000 K -99.94 % | 370.967 M 362.55 % | 80.200 M -77.48 % | 356.116 M 533.66 % | 56.200 M -84.31 % | 358.155 M 484.27 % | 61.300 M |
| Income tax expense | 1.200 M 47.42 % | 814.000 K -37.09 % | 1.294 M -59.73 % | 3.213 M 143.78 % | 1.318 M 9.74 % | 1.201 M -8.53 % | 1.313 M -51.21 % | 2.691 M 206.84 % | 877.000 K -3.31 % | 907.000 K 2.72 % | 883.000 K -65.62 % | 2.568 M 247.03 % | 740.000 K -4.02 % | 771.000 K -3.63 % | 800.000 K -59.47 % | 1.974 M 200.46 % | 657.000 K -50.11 % | 1.317 M 418.50 % | 254.000 K -12.71 % | 291.000 K -25.38 % | 390.000 K 105.92 % | -6.593 M -168.73 % | 9.593 M 1 059.98 % | 827.000 K -69.37 % | 2.700 M 190.00 % | -3.000 M | 0.000 -100.00 % | 4.533 M 223.44 % | 1.402 M -77.75 % | 6.300 M 12.50 % | 5.600 M 2 716.82 % | -214.000 K -126.75 % | 800.000 K -69.81 % | 2.650 M 762.50 % | -400.000 K |
| Cost of revenue | 0.000 -100.00 % | 1.165 M 36.58 % | 853.000 K -15.71 % | 1.012 M 10.48 % | 916.000 K -1.40 % | 929.000 K 4.97 % | 885.000 K -30.70 % | 1.277 M 38.05 % | 925.000 K 19.82 % | 772.000 K -3.98 % | 804.000 K -26.58 % | 1.095 M 23.31 % | 888.000 K -0.11 % | 889.000 K 21.95 % | 729.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 525.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 4.182 M -99.03 % | 433.277 M 53.81 % | 281.700 M -24.66 % | 373.901 M 28.67 % | 290.600 M -27.52 % | 400.921 M 66.15 % | 241.300 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 295.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 341.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 583.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 307.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 4.200 M | 0.000 -100.00 % | 4.173 M -9.42 % | 4.607 M 423.52 % | 880.000 K | 0.000 -100.00 % | 885.000 K 29 400.00 % | 3.000 K 0.00 % | 3.000 K 100.97 % | -308.000 K -127.70 % | 1.112 M -21.47 % | 1.416 M 18.39 % | 1.196 M 0.17 % | 1.194 M 39 700.00 % | 3.000 K 200.00 % | -3.000 K -200.00 % | 3.000 K -99.68 % | 940.000 K -39.67 % | 1.558 M -17.78 % | 1.895 M 86.33 % | 1.017 M 135.96 % | 431.000 K -98.83 % | 36.771 M 2 982.23 % | 1.193 M -35.69 % | 1.855 M 192.59 % | 634.000 K -60.45 % | 1.603 M -29.54 % | 2.275 M 87.86 % | 1.211 M -99.69 % | 385.512 M 760.52 % | 44.800 M -88.07 % | 375.395 M 920.10 % | 36.800 M -90.26 % | 377.858 M 799.66 % | 42.000 M |
| Operating expenses | 4.200 M 18.41 % | 3.547 M -15.00 % | 4.173 M -9.42 % | 4.607 M 21.24 % | 3.800 M 20.37 % | 3.157 M -14.17 % | 3.678 M 51.36 % | 2.430 M 97.08 % | 1.233 M 14.17 % | 1.080 M -2.88 % | 1.112 M -21.47 % | 1.416 M 18.39 % | 1.196 M 0.17 % | 1.194 M 6.80 % | 1.118 M -6.91 % | 1.201 M 12.66 % | 1.066 M 13.40 % | 940.000 K -39.67 % | 1.558 M -17.78 % | 1.895 M 86.33 % | 1.017 M 135.96 % | 431.000 K -66.06 % | 1.270 M -18.90 % | 1.566 M -15.58 % | 1.855 M 192.59 % | 634.000 K -60.45 % | 1.603 M -29.54 % | 2.275 M 87.86 % | 1.211 M -99.69 % | 385.512 M 760.52 % | 44.800 M -88.07 % | 375.395 M 920.10 % | 36.800 M -90.26 % | 377.858 M 799.66 % | 42.000 M |
| Cost and expenses | 4.200 M 18.41 % | 3.547 M -15.00 % | 4.173 M -9.42 % | 4.607 M 20.10 % | 3.836 M -6.12 % | 4.086 M 11.09 % | 3.678 M 51.36 % | 2.430 M 97.08 % | 1.233 M 14.17 % | 1.080 M -2.88 % | 1.112 M -21.47 % | 1.416 M 18.39 % | 1.196 M 0.17 % | 1.194 M 6.80 % | 1.118 M -6.91 % | 1.201 M 12.66 % | 1.066 M 13.40 % | 940.000 K -39.67 % | 1.558 M -17.78 % | 1.895 M 86.33 % | 1.017 M 135.96 % | 431.000 K -66.06 % | 1.270 M -18.90 % | 1.566 M -34.20 % | 2.380 M 275.39 % | 634.000 K -60.45 % | 1.603 M -29.54 % | 2.275 M -57.82 % | 5.393 M -99.34 % | 818.789 M 150.78 % | 326.500 M -56.43 % | 749.296 M 128.86 % | 327.400 M -57.96 % | 778.779 M 174.90 % | 283.300 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 3.547 M | 0.000 | 0.000 -100.00 % | 2.920 M -7.51 % | 3.157 M 13.03 % | 2.793 M 142.24 % | 1.153 M 274.35 % | 308.000 K 0.00 % | 308.000 K 0.00 % | 308.000 K -4.05 % | 321.000 K 4.22 % | 308.000 K 0.33 % | 307.000 K -21.08 % | 389.000 K 30.98 % | 297.000 K 1.02 % | 294.000 K 0.00 % | 294.000 K -8.41 % | 321.000 K 0.00 % | 321.000 K 18.89 % | 270.000 K -69.25 % | 878.000 K 198.64 % | 294.000 K -0.34 % | 295.000 K -38.03 % | 476.000 K -26.54 % | 648.000 K 47.27 % | 440.000 K 0.23 % | 439.000 K 0.80 % | 435.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 2.986 M -14.71 % | 3.501 M 60.01 % | 2.188 M -50.79 % | 4.446 M 1 391.95 % | 298.000 K 41.90 % | 210.000 K -95.10 % | 4.288 M -0.53 % | 4.311 M 7.08 % | 4.026 M | 0.000 -100.00 % | 900.000 K -85.42 % | 6.172 M | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 1.000 K -83.33 % | 6.000 K -99.83 % | 3.503 M 87 475.00 % | 4.000 K -99.52 % | 827.000 K -69.37 % | 2.700 M | 0.000 -100.00 % | 4.493 M -0.88 % | 4.533 M | 0.000 | 0.000 -100.00 % | 18.700 M 25.15 % | 14.942 M -8.89 % | 16.400 M 2.47 % | 16.005 M 63.32 % | 9.800 M |
| Depreciation and amortization | 100.000 K -9.09 % | 110.000 K 0.92 % | 109.000 K 0.00 % | 109.000 K 0.00 % | 109.000 K -51.56 % | 225.000 K 0.00 % | 225.000 K -5.46 % | 238.000 K -0.42 % | 239.000 K 0.42 % | 238.000 K -0.42 % | 239.000 K 0.42 % | 238.000 K -0.42 % | 239.000 K 0.42 % | 238.000 K -0.42 % | 239.000 K 0.42 % | 238.000 K -0.42 % | 239.000 K 62.59 % | 147.000 K -58.47 % | 354.000 K 0.28 % | 353.000 K 0.00 % | 353.000 K 0.00 % | 353.000 K 0.00 % | 353.000 K 0.00 % | 353.000 K 0.00 % | 353.000 K -8.31 % | 385.000 K -3.27 % | 398.000 K -0.25 % | 399.000 K 118.03 % | 183.000 K -97.68 % | 7.878 M 87.57 % | 4.200 M -49.58 % | 8.330 M 98.33 % | 4.200 M -48.14 % | 8.099 M 97.54 % | 4.100 M |
| Operating income | 4.900 M -14.23 % | 5.713 M 11.08 % | 5.143 M -59.70 % | 12.763 M 150.89 % | 5.087 M 6.51 % | 4.776 M -8.44 % | 5.216 M -51.21 % | 10.691 M 208.19 % | 3.469 M -3.42 % | 3.592 M -1.62 % | 3.651 M 11.38 % | 3.278 M 4.63 % | 3.133 M 1 700.57 % | 174.000 K -94.61 % | 3.231 M -15.49 % | 3.823 M 151.51 % | 1.520 M 109.08 % | 727.000 K 812.75 % | -102.000 K 76.77 % | -439.000 K -162.18 % | 706.000 K 103.04 % | -23.234 M -162.54 % | 37.149 M 1 121.20 % | 3.042 M 2 677.97 % | -118.000 K -273.53 % | 68.000 K -97.94 % | 3.299 M -44.01 % | 5.892 M 690.97 % | -997.000 K 93.15 % | -14.545 M -141.09 % | 35.400 M 381.42 % | -12.579 M -167.63 % | 18.600 M 874.03 % | -2.403 M -128.95 % | 8.300 M |
| Operating income ratio | 0.54 -12.72 % | 0.62 11.75 % | 0.55 -24.87 % | 0.73 28.88 % | 0.57 5.78 % | 0.54 -8.10 % | 0.59 -28.02 % | 0.81 10.44 % | 0.74 -4.04 % | 0.77 0.30 % | 0.77 9.77 % | 0.70 -3.51 % | 0.72 1 687.26 % | 0.04 -94.55 % | 0.74 -2.30 % | 0.76 86.58 % | 0.41 101.56 % | 0.20 788.74 % | -0.03 76.73 % | -0.13 -162.99 % | 0.20 103.51 % | -5.72 -143.15 % | 13.25 2 256.58 % | 0.56 534.67 % | -0.13 -852.72 % | 0.02 -97.45 % | 0.67 -43.75 % | 1.20 627.50 % | -0.23 -1 154.04 % | -0.02 -118.49 % | 0.10 667.68 % | -0.02 -132.13 % | 0.05 1 794.20 % | 0.00 -111.54 % | 0.03 |
| Total other income expenses net | 0.000 100.00 % | -1.165 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K 0.00 % | 3.000 K 0.00 % | 3.000 K -75.00 % | 12.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.936 M 293 700.00 % | -1.000 K -100.02 % | 4.067 M 406 800.00 % | -1.000 K -114.29 % | 7.000 K 100.35 % | -2.013 M -201 200.00 % | -1.000 K 83.33 % | -6.000 K 97.51 % | -241.000 K -5 925.00 % | -4.000 K 99.75 % | -1.628 M -3.23 % | -1.577 M 60.93 % | -4.036 M 10.17 % | -4.493 M -248.02 % | -1.291 M -192.12 % | 1.402 M 184.22 % | -1.664 M 91.10 % | -18.700 M -126.89 % | -8.242 M 52.08 % | -17.200 M -1 428.19 % | 1.295 M 106.23 % | -20.800 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 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2014-03-31 | 2013-12-31 | 2013-03-31 | 2012-12-31 | 2012-03-31 | 2011-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 100.00 % | -1.789 M 30.39 % | -2.570 M | 0.000 100.00 % | -2.196 M | 0.000 100.00 % | -621.000 K 39.24 % | -1.022 M -525.83 % | 240.000 K 127.33 % | -878.000 K 27.80 % | -1.216 M 27.83 % | -1.685 M -29.42 % | -1.302 M 26.73 % | -1.777 M -24.96 % | -1.422 M -106.42 % | 22.141 M -85.17 % | 149.346 M -16.30 % | 178.420 M 10.34 % | 161.702 M -73.38 % | 607.538 M 16.74 % | 520.437 M -2.27 % | 532.504 M -2.43 % | 545.749 M 760.15 % | 63.448 M 0.16 % | 63.347 M |
| Total investments | 0.000 -100.00 % | 1.319 B -13.63 % | 1.528 B | 0.000 -100.00 % | 849.838 M | 0.000 -100.00 % | 704.671 M 40.53 % | 501.437 M -5.83 % | 532.505 M 1.16 % | 526.400 M -5.37 % | 556.248 M 48 523.08 % | 1.144 M -99.42 % | 197.722 M 28.00 % | 154.466 M -45.37 % | 282.768 M -6.23 % | 301.556 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.716 M -0.37 % | 26.816 M 0.00 % | 26.816 M | 0.000 | 0.000 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.194 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.736 M -84.23 % | 150.527 M -16.44 % | 180.149 M 9.99 % | 163.782 M -73.43 % | 616.353 M 16.42 % | 529.403 M -2.41 % | 542.475 M -2.14 % | 554.362 M 726.92 % | 67.039 M -13.35 % | 77.372 M |
| Accumulated other comprehensive income loss | 1.397 B 2.65 % | 1.361 B | 0.000 -100.00 % | 987.150 M 57.81 % | 625.516 M -26.52 % | 851.224 M 4.42 % | 815.224 M 157.19 % | 316.972 M -50.99 % | 646.689 M 133.64 % | 276.792 M -57.62 % | 653.063 M 649.18 % | 87.170 M -71.29 % | 303.637 M 447.26 % | -87.438 M -125.53 % | 342.501 M 466.15 % | 60.497 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 -100.00 % | 226.769 M | 0.000 | 0.000 -100.00 % | 205.886 M | 0.000 | 0.000 -100.00 % | 187.922 M | 0.000 -100.00 % | 172.570 M | 0.000 -100.00 % | 161.024 M | 0.000 -100.00 % | 162.383 M | 0.000 -100.00 % | 96.256 M 156.07 % | -171.674 M -0.43 % | -170.941 M -0.99 % | -169.260 M -63.00 % | -103.838 M -8.21 % | -95.959 M -23.29 % | -77.829 M -41.19 % | -55.122 M | 0.000 | 0.000 |
| Common stock | 0.000 -100.00 % | 36.000 M 0.00 % | 36.000 M | 0.000 -100.00 % | 36.000 M | 0.000 -100.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M 0.00 % | 36.000 M |
| Total equity | 1.397 B 0.00 % | 1.397 B -12.72 % | 1.601 B 62.16 % | 987.150 M 0.00 % | 987.150 M 15.97 % | 851.224 M 0.00 % | 851.224 M 28.85 % | 660.642 M -3.23 % | 682.689 M 2.29 % | 667.397 M -3.14 % | 689.063 M 47.79 % | 466.229 M 37.27 % | 339.637 M 15.92 % | 292.980 M -22.59 % | 378.501 M 20.41 % | 314.335 M 577.37 % | 46.405 M -1.56 % | 47.138 M -3.44 % | 48.819 M -74.58 % | 192.028 M -3.95 % | 199.915 M -8.28 % | 217.963 M -9.46 % | 240.741 M -8.33 % | 262.626 M -7.81 % | 284.864 M |
| Other non current liabilities | -1.397 B -57 192.15 % | 2.447 M -96.09 % | 62.594 M 106.34 % | -987.150 M -38 736.01 % | 2.555 M 100.30 % | -851.224 M -113 596.53 % | 750.000 K 312.09 % | 182.000 K -39.33 % | 300.000 K -17.58 % | 364.000 K 95.70 % | 186.000 K -33.57 % | 280.000 K -83.82 % | 1.731 M 728.23 % | 209.000 K -87.31 % | 1.647 M | 0.000 100.00 % | -151.190 M 16.53 % | -181.136 M -9.99 % | -164.682 M 74.20 % | -638.253 M -10 987.97 % | 5.862 M 11.32 % | 5.266 M -1.24 % | 5.332 M 105.57 % | -95.739 M 9.49 % | -105.772 M |
| 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 -100.00 % | 150.527 M -16.43 % | 180.116 M 9.97 % | 163.782 M -73.43 % | 616.353 M 28.42 % | 479.946 M -5.44 % | 507.583 M 22.68 % | 413.753 M 517.18 % | 67.039 M -13.35 % | 77.372 M |
| Total non current liabilities | -1.397 B -1 124.94 % | 136.305 M -29.70 % | 193.902 M 119.64 % | -987.150 M -1 850.95 % | 56.378 M 106.62 % | -851.224 M -2 336.47 % | 38.061 M 165.81 % | 14.319 M -20.84 % | 18.089 M 3.48 % | 17.481 M -15.84 % | 20.770 M 2 184.93 % | 909.000 K -47.49 % | 1.731 M 728.23 % | 209.000 K -87.31 % | 1.647 M -93.06 % | 23.736 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 514.575 M -3.75 % | 534.635 M 21.96 % | 438.387 M | 0.000 | 0.000 |
| Other current liabilities | 0.000 -100.00 % | 1.586 M | 0.000 | 0.000 -100.00 % | 500.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.621 M -3 277.08 % | -48.000 K 71.43 % | -168.000 K -100.66 % | 25.427 M 1 238.26 % | 1.900 M -34.51 % | 2.901 M 36.26 % | 2.129 M -99.32 % | 314.514 M 1 542.37 % | 19.150 M -13.62 % | 22.169 M 1.47 % | 21.847 M -96.37 % | 602.293 M -14.09 % | 701.105 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.401 M 61.49 % | 2.106 M 28.57 % | 1.638 M | 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 -100.00 % | 33.000 K | 0.000 | 0.000 -100.00 % | 49.457 M 41.74 % | 34.892 M -75.19 % | 140.609 M | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 1.586 M -47.22 % | 3.005 M | 0.000 -100.00 % | 1.076 M | 0.000 -100.00 % | 899.000 K 2 329.73 % | 37.000 K -95.86 % | 894.000 K 1 365.57 % | 61.000 K -95.73 % | 1.428 M 1 969.57 % | 69.000 K 91.67 % | 36.000 K 80.00 % | 20.000 K -41.18 % | 34.000 K -99.87 % | 25.447 M 1 239.32 % | 1.900 M -35.24 % | 2.934 M 37.81 % | 2.129 M -99.32 % | 314.514 M 15.64 % | 271.973 M 1.85 % | 267.028 M -23.90 % | 350.900 M -41.74 % | 602.293 M -14.09 % | 701.105 M |
| Total liabilities | -1.397 B -1 113.15 % | 137.891 M 0.72 % | 136.907 M 113.87 % | -987.150 M -1 850.95 % | 56.378 M 106.62 % | -851.224 M -2 284.87 % | 38.960 M 172.09 % | 14.319 M -24.57 % | 18.983 M 8.21 % | 17.542 M -20.97 % | 22.198 M 2 169.73 % | 978.000 K -44.65 % | 1.767 M 671.62 % | 229.000 K -86.38 % | 1.681 M -93.39 % | 25.447 M -83.38 % | 153.086 M -17.95 % | 186.570 M 9.89 % | 169.774 M -82.60 % | 975.599 M 24.04 % | 786.548 M -1.89 % | 801.663 M 1.57 % | 789.287 M 13.07 % | 698.032 M -13.49 % | 806.877 M |
| Other non current assets | 0.000 -100.00 % | 1.519 B -1.18 % | 1.537 B | 0.000 -100.00 % | 2.729 M | 0.000 100.00 % | -701.375 M -40.86 % | -497.915 M 5.82 % | -528.681 M -14 082.57 % | 3.781 M -99.33 % | 560.612 M 72.75 % | 324.513 M 6 348.99 % | 5.032 M -41.69 % | 8.629 M 1 305.37 % | 614.000 K -99.80 % | 301.556 M 2 552.27 % | -12.297 M 7.05 % | -13.229 M 8.07 % | -14.391 M 93.68 % | -227.566 M -230.18 % | 174.812 M 9.19 % | 160.102 M 11.77 % | 143.244 M 149.75 % | -287.900 M 0.26 % | -288.646 M |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 704.671 M 40.53 % | 501.437 M -5.83 % | 532.505 M | 0.000 | 0.000 100.00 % | -319.038 M | 0.000 -100.00 % | 152.689 M -45.73 % | 281.346 M | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 261.901 M 8.34 % | 241.738 M -16.74 % | 290.349 M 4.23 % | 278.567 M -21.92 % | 356.754 M -26.55 % | 485.694 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.000 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 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -38.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.822 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.225 M -15.82 % | 13.334 M -14.51 % | 15.598 M 2.21 % | 15.260 M -10.52 % | 17.054 M -5.61 % | 18.067 M |
| Property plant equipment net | 0.000 -100.00 % | 16.376 M 886.51 % | 1.660 M | 0.000 -100.00 % | 1.861 M | 0.000 -100.00 % | 2.063 M -8.92 % | 2.265 M -8.23 % | 2.468 M -7.57 % | 2.670 M -7.00 % | 2.871 M -6.66 % | 3.076 M -6.84 % | 3.302 M -11.55 % | 3.733 M -10.35 % | 4.164 M -58.59 % | 10.055 M -13.57 % | 11.634 M -12.06 % | 13.229 M -8.07 % | 14.391 M -93.35 % | 216.341 M -6.10 % | 230.405 M -4.20 % | 240.499 M -0.08 % | 240.701 M -3.54 % | 249.546 M -4.09 % | 260.179 M |
| Total non current assets | 0.000 -100.00 % | 1.535 B -0.23 % | 1.538 B | 0.000 -100.00 % | 4.590 M | 0.000 -100.00 % | 5.359 M -7.40 % | 5.787 M -8.03 % | 6.292 M -2.46 % | 6.451 M -98.86 % | 563.483 M 6 489.67 % | 8.551 M -57.32 % | 20.034 M -88.67 % | 176.751 M -40.88 % | 298.946 M -4.98 % | 314.611 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 418.551 M 0.57 % | 416.199 M 4.26 % | 399.205 M | 0.000 | 0.000 |
| Other current assets | 0.000 100.00 % | -1.518 B | 0.000 | 0.000 -100.00 % | 371.000 K | 0.000 | 0.000 -100.00 % | 167.006 M | 0.000 -100.00 % | 151.210 M | 0.000 -100.00 % | 136.788 M 11.80 % | 122.346 M 4.66 % | 116.898 M 39.76 % | 83.643 M 254.78 % | 23.576 M 116.24 % | -145.185 M -5 540.44 % | -2.574 M 66.99 % | -7.797 M 97.13 % | -271.743 M -1 178.30 % | 25.201 M -31.96 % | 37.036 M 33.46 % | 27.750 M 107.69 % | -360.841 M 27.84 % | -500.081 M |
| Short term investments | 0.000 -100.00 % | 1.319 B | 0.000 | 0.000 -100.00 % | 849.838 M | 0.000 -100.00 % | 704.671 M 40.53 % | 501.437 M -5.83 % | 532.505 M 1.16 % | 526.400 M | 0.000 -100.00 % | 320.182 M 61.94 % | 197.722 M 11 026.73 % | 1.777 M 24.96 % | 1.422 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 1.789 M -30.39 % | 2.570 M | 0.000 -100.00 % | 2.196 M | 0.000 -100.00 % | 621.000 K -39.24 % | 1.022 M 7.13 % | 954.000 K 8.66 % | 878.000 K -27.80 % | 1.216 M -27.83 % | 1.685 M 29.42 % | 1.302 M -26.73 % | 1.777 M 24.96 % | 1.422 M -10.85 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -76.40 % | 8.815 M -1.68 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 139.85 % | 3.591 M -74.40 % | 14.025 M |
| Cash and short term investments | 0.000 -100.00 % | 1.321 B 51 307.86 % | 2.570 M | 0.000 -100.00 % | 852.034 M | 0.000 -100.00 % | 705.292 M 40.37 % | 502.459 M -5.81 % | 533.459 M 1.17 % | 527.278 M 43 261.68 % | 1.216 M -99.62 % | 321.867 M 61.72 % | 199.024 M 11 100.00 % | 1.777 M 24.96 % | 1.422 M -10.85 % | 1.595 M 35.06 % | 1.181 M -31.69 % | 1.729 M -16.88 % | 2.080 M -78.87 % | 9.842 M 9.77 % | 8.966 M -10.08 % | 9.971 M 15.77 % | 8.613 M 110.74 % | 4.087 M -71.59 % | 14.387 M |
| Total current assets | 0.000 | 0.000 -100.00 % | 199.224 M | 0.000 -100.00 % | 1.039 B | 0.000 -100.00 % | 884.825 M 32.23 % | 669.174 M -3.77 % | 695.380 M 2.49 % | 678.488 M 359.13 % | 147.778 M -67.78 % | 458.655 M 42.72 % | 321.370 M 175.95 % | 116.458 M 43.36 % | 81.236 M 222.74 % | 25.171 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 567.912 M -5.89 % | 603.427 M -4.34 % | 630.823 M | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 180.154 M 7.40 % | 167.737 M 203.59 % | -161.921 M -7.32 % | -150.882 M -2.95 % | -146.562 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 292.007 M 9.75 % | 266.071 M -15.77 % | 315.893 M | 0.000 | 0.000 |
| Net receivables | 0.000 -100.00 % | 197.243 M 0.30 % | 196.654 M | 0.000 -100.00 % | 186.533 M | 0.000 -100.00 % | 179.533 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 144.004 M 16 941.89 % | 845.000 K -85.22 % | 5.717 M -97.82 % | 261.901 M 8.34 % | 241.738 M -16.74 % | 290.349 M 4.23 % | 278.567 M -21.92 % | 356.754 M -26.55 % | 485.694 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.700 M 0.00 % | 11.700 M 290.00 % | 3.000 M 0.00 % | 3.000 M 352.49 % | 663.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.300 M 104.81 % | 10.400 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 199.491 M -14.64 % | 233.708 M 6.91 % | 218.593 M -81.28 % | 1.168 B | 0.000 | 0.000 | 0.000 -100.00 % | 964.658 M -11.96 % | 1.096 B |
| Account payables | 0.000 | 0.000 -100.00 % | 1.639 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.000 K 80.00 % | 20.000 K -44.44 % | 36.000 K 80.00 % | 20.000 K -41.18 % | 34.000 K 70.00 % | 20.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 199.965 M -3.80 % | 207.861 M 10.30 % | 188.444 M | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 -100.00 % | 1.366 M | 0.000 -100.00 % | 576.000 K | 0.000 -100.00 % | 899.000 K 2 329.73 % | 37.000 K -95.86 % | 894.000 K 1 365.57 % | 61.000 K -95.62 % | 1.392 M 2 740.82 % | 49.000 K -96.98 % | 1.621 M 3 277.08 % | 48.000 K -71.43 % | 168.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 894.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.667 M 1.25 % | 14.486 M 20.70 % | 12.002 M | 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 |
| 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 |
| 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 -100.00 % | 87.438 M | 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 | 0.000 -100.00 % | 119.748 M -92.35 % | 1.565 B | 0.000 -100.00 % | 119.748 M | 0.000 | 0.000 -100.00 % | 119.748 M | 0.000 -100.00 % | 458.827 M | 0.000 -100.00 % | 119.748 M | 0.000 -100.00 % | 32.310 M | 0.000 -100.00 % | 182.079 M 0.00 % | 182.079 M 0.00 % | 182.079 M 0.00 % | 182.079 M -29.93 % | 259.866 M 0.00 % | 259.874 M 0.03 % | 259.792 M -0.03 % | 259.863 M 14.67 % | 226.626 M -8.94 % | 248.864 M |
| Deferred tax liabilities non current | 0.000 -100.00 % | 133.858 M 1.94 % | 131.308 M | 0.000 -100.00 % | 53.823 M | 0.000 -100.00 % | 37.311 M 163.92 % | 14.137 M -20.53 % | 17.789 M 3.93 % | 17.117 M -16.84 % | 20.584 M 3 172.50 % | 629.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 663.000 K -35.00 % | 1.020 M 13.33 % | 900.000 K -95.89 % | 21.900 M 55.32 % | 14.100 M 93.15 % | 7.300 M 0.00 % | 7.300 M -74.56 % | 28.700 M 1.06 % | 28.400 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.076 M | 0.000 | 0.000 100.00 % | -37.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -23.736 M -115.70 % | 151.186 M -17.67 % | 183.636 M 9.54 % | 167.645 M -74.64 % | 661.085 M | 0.000 | 0.000 | 0.000 -100.00 % | 95.739 M -9.49 % | 105.772 M |
| Total assets | 0.000 -100.00 % | 1.535 B -11.67 % | 1.738 B | 0.000 -100.00 % | 1.044 B | 0.000 -100.00 % | 890.184 M 31.89 % | 674.961 M -3.81 % | 701.672 M 2.44 % | 684.939 M -3.70 % | 711.261 M 52.24 % | 467.207 M 36.85 % | 341.404 M 16.44 % | 293.209 M -22.88 % | 380.182 M 11.89 % | 339.782 M 70.32 % | 199.491 M -14.64 % | 233.708 M 6.91 % | 218.593 M -81.28 % | 1.168 B 18.37 % | 986.463 M -3.25 % | 1.020 B -1.01 % | 1.030 B 6.78 % | 964.658 M -11.96 % | 1.096 B |
| 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 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 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working 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 | 0.000 | 0.000 | 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 % | -765.500 K 0.00 % | -765.500 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -60.500 K 0.00 % | -60.500 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 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working 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 | 0.000 | 0.000 | 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 % | -705.000 K 0.00 % | -705.000 K |
| Other non cash items | -3.700 M 0.91 % | -3.734 M 2.99 % | -3.849 M -2.12 % | -3.769 M -5.43 % | -3.575 M 2.88 % | -3.681 M 54.00 % | -8.003 M -208.40 % | -2.595 M 3.78 % | -2.697 M 2.57 % | -2.768 M 63.06 % | -7.494 M -213.16 % | -2.393 M -2.31 % | -2.339 M 3.74 % | -2.430 M 58.92 % | -5.916 M -586.31 % | -862.000 K -247.86 % | 583.000 K 63.76 % | 356.000 K -51.30 % | 731.000 K 335.81 % | -310.000 K 96.90 % | -9.984 M 63.76 % | -27.552 M -1 143.88 % | -2.215 M -178.60 % | 2.818 M 166.86 % | 1.056 M -11.56 % | 1.194 M 145.81 % | -2.607 M -90.60 % | -1.368 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 450.000 K -5.46 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 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 | 0.000 100.00 % | -1.615 M 0.00 % | -1.615 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.499 M 0.00 % | 1.499 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.499 M 0.00 % | 1.499 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 29.000 K 0.00 % | 29.000 K |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 29.000 K 0.00 % | 29.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 450.000 K -5.46 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 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 | 0.000 100.00 % | -86.500 K 0.00 % | -86.500 K |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.071 M 72.46 % | 621.000 K 328.28 % | 145.000 K -85.81 % | 1.022 M 87.18 % | 546.000 K -42.77 % | 954.000 K 99.58 % | 478.000 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 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.196 M 105.04 % | 1.071 M 72.46 % | 621.000 K -58.60 % | 1.500 M 46.77 % | 1.022 M -28.63 % | 1.432 M 50.10 % | 954.000 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 | 0.000 100.00 % | -86.500 K 0.00 % | -86.500 K |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 450.000 K -5.46 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 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 | 0.000 100.00 % | -1.615 M 0.00 % | -1.615 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 450.000 K -5.46 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 K -0.42 % | 478.000 K 0.42 % | 476.000 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 | 0.000 100.00 % | -1.615 M 0.00 % | -1.615 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 |