Alkhabeer REIT Fund 4348.SR
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Revenue | 130.419 M 5.41 % | 123.724 M 4.18 % | 118.762 M 0.83 % | 117.779 M 33.49 % | 88.231 M 649.34 % | -16.061 M |
| Net income | 59.339 M 68.89 % | 35.135 M -19.00 % | 43.376 M 228.21 % | -33.831 M -3 095.01 % | 1.130 M 101.75 % | -64.374 M |
| Income before tax | 59.339 M 68.89 % | 35.135 M -19.00 % | 43.376 M 228.21 % | -33.831 M -3 095.01 % | 1.130 M 101.75 % | -64.374 M |
| Income before tax ratio | 0.45 60.22 % | 0.28 -22.25 % | 0.37 227.15 % | -0.29 -2 343.63 % | 0.01 -99.68 % | 4.01 |
| EBITDA | 105.688 M 8.68 % | 97.251 M 30.14 % | 74.728 M -3.90 % | 77.765 M 67.21 % | 46.506 M | 0.000 |
| Net income ratio | 0.45 60.22 % | 0.28 -22.25 % | 0.37 227.15 % | -0.29 -2 343.63 % | 0.01 -99.68 % | 4.01 |
| Ratio EBITDA | 0.81 3.10 % | 0.79 24.92 % | 0.63 -4.70 % | 0.66 25.26 % | 0.53 | 0.00 |
| Gross profit ratio | 0.50 -40.40 % | 0.84 -3.89 % | 0.87 67.46 % | 0.52 32.57 % | 0.39 -85.13 % | 2.65 |
| Weighted average shs out dil | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 36.94 % | 102.971 M 54.98 % | 66.442 M |
| Weighted average shs out | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 36.94 % | 102.971 M 54.98 % | 66.442 M |
| EPS diluted | 0.42 68.00 % | 0.25 -19.35 % | 0.31 229.17 % | -0.24 -2 281.82 % | 0.01 101.13 % | -0.97 |
| Earnings per share | 0.42 68.00 % | 0.25 -19.35 % | 0.31 229.17 % | -0.24 -2 281.82 % | 0.01 101.13 % | -0.97 |
| Gross profit | 65.359 M -37.18 % | 104.038 M 0.13 % | 103.906 M 68.86 % | 61.535 M 76.96 % | 34.773 M 181.68 % | -42.569 M |
| Income tax expense | 0.000 | 0.000 | 0.000 100.00 % | -71.648 M | 0.000 100.00 % | -107.075 M |
| Cost of revenue | 65.059 M 230.50 % | 19.685 M 32.51 % | 14.856 M -73.59 % | 56.243 M 5.21 % | 53.458 M 101.67 % | 26.508 M |
| General and administrative expenses | 786.275 K -0.80 % | 792.593 K 0.25 % | 790.607 K -84.84 % | 5.214 M -72.20 % | 18.757 M -29.87 % | 26.744 M |
| Selling and marketing expenses | 174.283 K -92.10 % | 2.205 M -85.30 % | 15.000 M | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 -100.00 % | 15.988 M 464.15 % | -4.391 M -120.36 % | 21.569 M |
| Operating expenses | 3.025 M 0.92 % | 2.998 M -81.01 % | 15.791 M -25.52 % | 21.202 M 47.58 % | 14.366 M -70.26 % | 48.313 M |
| Cost and expenses | 68.085 M 200.15 % | 22.683 M -25.98 % | 30.646 M -61.67 % | 79.961 M 15.85 % | 69.023 M 42.87 % | 48.313 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 3.025 M 0.92 % | 2.998 M -81.01 % | 15.791 M 202.86 % | 5.214 M -72.20 % | 18.757 M -29.87 % | 26.744 M |
| Interest income | 1.057 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 40.928 M 28.60 % | 31.826 M -16.31 % | 38.030 M 26.64 % | 30.031 M 52.01 % | 19.756 M 25.68 % | 15.720 M |
| Depreciation and amortization | 43.354 M -0.43 % | 43.540 M 29.67 % | 33.576 M -15.95 % | 39.947 M 46.33 % | 27.299 M 30.44 % | 20.928 M |
| Operating income | 62.334 M -38.31 % | 101.040 M 14.67 % | 88.115 M 133.00 % | 37.817 M 96.89 % | 19.207 M 129.84 % | -64.374 M |
| Operating income ratio | 0.48 -41.47 % | 0.82 10.07 % | 0.74 131.07 % | 0.32 47.50 % | 0.22 -94.57 % | 4.01 |
| Total other income expenses net | -2.995 M 95.45 % | -65.905 M -47.31 % | -44.739 M 37.56 % | -71.648 M -296.34 % | -18.078 M | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Net debt | 643.467 M -11.27 % | 725.213 M -0.61 % | 729.694 M 2.58 % | 711.333 M -1.07 % | 719.046 M 108.08 % | 345.556 M |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 751.490 M -0.11 % | 752.325 M -0.11 % | 753.121 M -1.20 % | 762.301 M -0.11 % | 763.155 M 109.18 % | 364.825 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock | 0.000 -100.00 % | 1.046 B -2.25 % | 1.070 B -2.47 % | 1.097 B 28.11 % | 856.154 M 49.74 % | 571.745 M |
| Total equity | 1.046 B 0.01 % | 1.046 B -2.25 % | 1.070 B -2.47 % | 1.097 B 28.11 % | 856.154 M 49.74 % | 571.745 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 100.00 % | -752.714 M 0.07 % | -753.238 M -111.41 % | -356.286 M |
| Long term debt | 750.380 M -0.11 % | 751.242 M -0.11 % | 752.065 M -0.09 % | 752.714 M -0.07 % | 753.238 M 111.41 % | 356.286 M |
| Total non current liabilities | 750.380 M -0.11 % | 751.242 M -0.11 % | 752.065 M -1.34 % | 762.301 M -0.11 % | 763.155 M 109.18 % | 364.825 M |
| Other current liabilities | 32.330 M -13.82 % | 37.514 M 260.02 % | -23.444 M -263.92 % | 14.302 M 128.68 % | 6.254 M 162.18 % | -10.058 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 22.388 M -55.05 % | 49.806 M | 0.000 -100.00 % | 8.635 M |
| Short term debt | 1.110 M 2.58 % | 1.082 M 2.53 % | 1.056 M -90.18 % | 10.753 M 8.43 % | 9.917 M -0.45 % | 9.962 M |
| Total current liabilities | 63.411 M -0.50 % | 63.729 M 407.81 % | 12.550 M -85.08 % | 84.099 M 394.37 % | 17.011 M 99.23 % | 8.539 M |
| Total liabilities | 813.791 M -0.14 % | 814.971 M 0.17 % | 813.569 M -2.78 % | 836.813 M 1.80 % | 822.044 M 113.87 % | 384.359 M |
| Other non current assets | 1.609 B | 0.000 | 0.000 | 0.000 100.00 % | -159.313 M | 0.000 |
| Long term investments | 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 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 130.288 M -2.06 % | 133.031 M -5.97 % | 141.476 M -5.80 % | 150.191 M -5.73 % | 159.313 M -82.44 % | 907.396 M |
| Total non current assets | 1.739 B 1 207.43 % | 133.031 M -5.97 % | 141.476 M -5.80 % | 150.191 M | 0.000 -100.00 % | 907.396 M |
| Other current assets | 329.141 K -94.87 % | 6.415 M | 0.000 | 0.000 100.00 % | -79.821 M -69.58 % | -47.071 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 108.023 M 298.44 % | 27.112 M 15.73 % | 23.427 M -54.04 % | 50.969 M 15.55 % | 44.109 M 128.92 % | 19.269 M |
| Cash and short term investments | 108.023 M 298.44 % | 27.112 M 15.73 % | 23.427 M -54.04 % | 50.969 M 15.55 % | 44.109 M 128.92 % | 19.269 M |
| Total current assets | 120.231 M 206.64 % | 39.210 M 24.85 % | 31.406 M -56.96 % | 72.969 M | 0.000 -100.00 % | 45.187 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 47.091 M |
| Net receivables | 11.879 M 109.02 % | 5.683 M -28.77 % | 7.979 M -63.73 % | 22.000 M -38.40 % | 35.712 M 37.89 % | 25.899 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 1.860 B -0.06 % | 1.861 B -1.20 % | 1.883 B -2.61 % | 1.934 B 15.22 % | 1.678 B 47 567.84 % | 3.521 M |
| Account payables | 29.971 M 19.25 % | 25.133 M 100.26 % | 12.550 M 35.85 % | 9.238 M 999.14 % | 840.501 K | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 21.123 M -11.45 % | 23.855 M 6.55 % | 22.388 M -55.05 % | 49.806 M 15.08 % | 43.279 M 401.19 % | 8.635 M |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 12.880 M -6.27 % | 13.742 M -5.65 % | 14.565 M -11.08 % | 16.380 M 4.08 % | 15.738 M -11.13 % | 17.709 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.046 B 0.01 % | 1.046 B -2.25 % | 1.070 B -2.47 % | 1.097 B 28.11 % | 856.154 M | 0.000 |
| Deferred tax liabilities non current | 0.000 100.00 % | -48.904 M -118.44 % | -22.388 M -103.14 % | 712.495 M -1.03 % | 719.876 M 102.10 % | 356.190 M |
| Other liabilities | 813.791 M -0.14 % | 814.971 M 0.17 % | 813.569 M -2.78 % | 836.813 M 1.80 % | 822.044 M 7 376.41 % | 10.995 M |
| Total assets | 1.860 B -0.06 % | 1.861 B -1.20 % | 1.883 B -2.61 % | 1.934 B 15.22 % | 1.678 B 75.52 % | 956.104 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 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 |
| Change in working capital | -27.606 M -2.98 % | -26.807 M -17.44 % | -22.825 M -256.94 % | -6.395 M -156.23 % | 11.373 M 102.03 % | -560.125 M |
| Accounts receivables | -12.095 M -212.34 % | -3.872 M -2 206.08 % | 183.869 K 100.86 % | -21.468 M 21.68 % | -27.410 M 8.88 % | -30.081 M |
| Inventory | 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 |
| Other working capital | -15.510 M 32.37 % | -22.934 M 0.33 % | -23.009 M -418.09 % | 7.233 M -79.35 % | 35.025 M 106.61 % | -530.045 M |
| Other non cash items | 788.454 K -95.46 % | 17.379 M 36.03 % | 12.776 M -86.06 % | 91.667 M 515.16 % | 14.901 M -78.11 % | 68.063 M |
| Net cash provided by operating activities | 75.876 M 9.57 % | 69.248 M -9.76 % | 76.734 M -16.04 % | 91.389 M 67.07 % | 54.703 M 110.22 % | -535.508 M |
| Investments in property plant and equipment | -1.611 M -9.18 % | -1.476 M -32.28 % | -1.116 M -69.48 % | -658.327 K | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -2.049 M | 0.000 100.00 % | -1.365 M 99.01 % | -138.312 M 66.88 % | -417.563 M | 0.000 |
| Sales maturities of investments | 87.601 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 1.057 M 159.77 % | -1.768 M | 0.000 | 0.000 | 0.000 100.00 % | -507.303 M |
| Net cash used for investing activites | 84.998 M 2 720.29 % | -3.244 M -30.73 % | -2.481 M 98.21 % | -138.971 M 66.72 % | -417.563 M 17.69 % | -507.303 M |
| Debt repayment | -1.579 M 0.00 % | -1.579 M 0.00 % | -1.579 M -0.22 % | -1.576 M -100.40 % | 395.921 M | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 138.798 M 310.62 % | 33.802 M -85.77 % | 237.545 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -53.365 M -33.33 % | -40.024 M 37.00 % | -63.529 M -17.60 % | -54.020 M -45.45 % | -37.140 M -31.22 % | -28.304 M |
| Other financing activites | -25.018 M -20.76 % | -20.716 M 43.53 % | -36.687 M -27.56 % | -28.760 M -71.45 % | -16.775 M -102.88 % | 583.081 M |
| Net cash used provided by financing activities | -79.962 M -28.31 % | -62.319 M 38.78 % | -101.795 M -286.98 % | 54.442 M -85.51 % | 375.808 M -32.26 % | 554.777 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 507.303 M |
| Net change in cash | 80.911 M 2 095.87 % | 3.685 M 113.38 % | -27.542 M -501.49 % | 6.860 M -72.38 % | 24.840 M 28.92 % | 19.269 M |
| Cash at beginning of period | 27.112 M 15.73 % | 23.427 M -54.04 % | 50.969 M 15.55 % | 44.109 M 128.92 % | 19.269 M | 0.000 |
| Cash at end of period | 108.023 M 298.44 % | 27.112 M 15.73 % | 23.427 M -54.04 % | 50.969 M 15.55 % | 44.109 M 128.92 % | 19.269 M |
| Operating cash flow | 50.858 M -26.56 % | 69.248 M -9.76 % | 76.734 M -16.04 % | 91.389 M 67.07 % | 54.703 M 110.22 % | -535.508 M |
| Capital expenditure | -1.611 M -9.18 % | -1.476 M -32.28 % | -1.116 M -69.48 % | -658.327 K | 0.000 | 0.000 |
| Free CashFlow | 49.246 M -27.34 % | 67.772 M -10.38 % | 75.619 M -16.66 % | 90.731 M 65.86 % | 54.703 M 110.22 % | -535.508 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71.492 M 3.97 % | 68.759 M 3.79 % | 66.250 M 6.86 % | 61.999 M 0.45 % | 61.724 M 4.32 % | 59.171 M -0.71 % | 59.591 M -5.60 % | 63.127 M 15.51 % | 54.651 M 6.50 % | 51.315 M 39.00 % | 36.916 M -14.44 % | 43.147 M 48.61 % | 29.034 M |
| Net income | 17.929 M 52.14 % | 11.784 M -75.22 % | 47.554 M 164.96 % | 17.948 M 4.43 % | 17.187 M 188.94 % | 5.948 M -84.11 % | 37.428 M 328.57 % | -16.374 M 6.20 % | -17.457 M -116.95 % | 102.971 M 54.98 % | 66.442 M 0.00 % | 66.442 M 409.46 % | -21.470 M |
| Income before tax | 17.929 M 52.14 % | 11.784 M -75.22 % | 47.554 M 164.96 % | 17.948 M 4.43 % | 17.187 M 188.94 % | 5.948 M -84.11 % | 37.428 M 328.57 % | -16.374 M 6.20 % | -17.457 M -6 327 143 067.81 % | -0.276 -162.06 % | 0.445 168.86 % | -0.646 100.00 % | -21.470 M |
| Income before tax ratio | 0.25 46.33 % | 0.17 -76.12 % | 0.72 147.96 % | 0.29 3.96 % | 0.28 176.98 % | 0.10 -83.99 % | 0.63 342.14 % | -0.26 18.79 % | -0.32 -5 915 136 622.22 % | 0.00 -145.00 % | 0.00 180.00 % | 0.00 100.00 % | -0.74 |
| EBITDA | 53.271 M 2.86 % | 51.789 M -51.96 % | 107.799 M 137.69 % | 45.354 M -6.48 % | 48.495 M 62.35 % | 29.870 M -33.41 % | 44.858 M 107.33 % | 21.636 M -52.95 % | 45.986 M 297.40 % | 11.572 M -65.94 % | 33.978 M 44.35 % | 23.539 M 25.91 % | 18.696 M |
| Net income ratio | 0.25 46.33 % | 0.17 -76.12 % | 0.72 147.96 % | 0.29 3.96 % | 0.28 176.98 % | 0.10 -83.99 % | 0.63 342.14 % | -0.26 18.79 % | -0.32 -115.92 % | 2.01 11.49 % | 1.80 16.88 % | 1.54 308.24 % | -0.74 |
| Ratio EBITDA | 0.75 -1.07 % | 0.75 -53.71 % | 1.63 122.44 % | 0.73 -6.89 % | 0.79 55.64 % | 0.50 -32.94 % | 0.75 119.64 % | 0.34 -59.27 % | 0.84 273.13 % | 0.23 -75.50 % | 0.92 68.71 % | 0.55 -15.28 % | 0.64 |
| Gross profit ratio | 0.86 90.45 % | 0.45 -46.57 % | 0.85 -29.52 % | 1.20 152.91 % | 0.48 -44.60 % | 0.86 -3.49 % | 0.89 2.47 % | 0.87 -1.37 % | 0.88 288.67 % | 0.23 -63.84 % | 0.63 -4.65 % | 0.66 10.31 % | 0.60 |
| Weighted average shs out dil | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M -50.00 % | 282.018 M 36.94 % | 205.942 M 100.00 % | 102.971 M 54.98 % | 66.442 M 0.00 % | 66.442 M 0.00 % | 66.442 M |
| Weighted average shs out | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.009 M 0.00 % | 141.011 M 0.00 % | 141.009 M -50.00 % | 282.021 M 36.94 % | 205.943 M 100.00 % | 102.972 M 54.98 % | 66.442 M 0.00 % | 66.442 M 0.00 % | 66.442 M |
| EPS diluted | 0.13 55.50 % | 0.08 -75.41 % | 0.34 161.54 % | 0.13 8.33 % | 0.12 184.36 % | 0.04 -84.37 % | 0.27 332.36 % | -0.12 31.49 % | -0.17 -116.96 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 412.50 % | -0.32 |
| Earnings per share | 0.13 55.50 % | 0.08 -75.41 % | 0.34 161.54 % | 0.13 8.33 % | 0.12 184.36 % | 0.04 -84.37 % | 0.27 332.36 % | -0.12 31.49 % | -0.17 -116.96 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 412.50 % | -0.32 |
| Gross profit | 61.730 M 98.02 % | 31.174 M -44.55 % | 56.221 M -24.69 % | 74.652 M 154.03 % | 29.387 M -42.20 % | 50.846 M -4.17 % | 53.060 M -3.27 % | 54.852 M 13.93 % | 48.145 M 313.94 % | 11.631 M -49.74 % | 23.142 M -18.42 % | 28.368 M 63.93 % | 17.305 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.122 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -0.276 -162.06 % | 0.445 168.86 % | -0.646 83.86 % | -4.000 |
| Cost of revenue | 9.761 M -74.03 % | 37.585 M 274.78 % | 10.028 M 179.26 % | -12.652 M -139.13 % | 32.338 M 288.44 % | 8.325 M 27.48 % | 6.531 M -21.08 % | 8.275 M 27.19 % | 6.506 M -83.61 % | 39.684 M 188.10 % | 13.774 M -6.80 % | 14.779 M 26.01 % | 11.729 M |
| General and administrative expenses | 393.501 K -0.41 % | 395.115 K 1.01 % | 391.160 K 96.03 % | 199.539 K 1.41 % | 196.758 K -50.54 % | 397.819 K 1.28 % | 392.788 K 0.16 % | 392.156 K 26.56 % | 309.862 K -55.01 % | 688.717 K -26.92 % | 942.410 K | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 -100.00 % | 174.283 K | 0.000 -100.00 % | 1.103 M | 0.000 -100.00 % | 9.000 M 50.00 % | 6.000 M -70.73 % | 20.500 M | 0.000 -100.00 % | 15.276 M 47.00 % | 10.392 M | 0.000 | 0.000 |
| Other expenses | 0.000 -100.00 % | 1.539 M | 0.000 -100.00 % | 1.302 M 467 662 026.95 % | 0.278 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -0.554 -169.19 % | 0.800 180.47 % | -0.994 -100.00 % | 850.543 K |
| Operating expenses | 393.501 K -85.06 % | 2.634 M 573.44 % | 391.160 K -84.98 % | 2.604 M -71.20 % | 9.042 M -3.79 % | 9.398 M 47.01 % | 6.393 M -88.61 % | 56.130 M 10.78 % | 50.667 M 69.55 % | 29.883 M 3 237.93 % | 895.251 K -92.39 % | 11.771 M 1 283.95 % | 850.543 K |
| Cost and expenses | 10.155 M -82.39 % | 57.665 M 453.43 % | 10.420 M -72.88 % | 38.422 M 9.80 % | 34.993 M 97.45 % | 17.723 M 37.14 % | 12.923 M -79.93 % | 64.405 M 12.65 % | 57.173 M 356.34 % | 12.529 M -63.13 % | 33.978 M -10.63 % | 38.018 M 95.01 % | 19.495 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 |
| Selling general and administrative expenses | 393.501 K -64.06 % | 1.095 M 179.92 % | 391.160 K -69.96 % | 1.302 M 561.83 % | 196.758 K -97.91 % | 9.398 M 47.01 % | 6.393 M -69.40 % | 20.892 M 6 642.41 % | 309.862 K -98.06 % | 15.965 M 40.85 % | 11.334 M -3.71 % | 11.771 M | 0.000 |
| Interest income | 1.894 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.137 M | 0.000 | 0.000 -100.00 % | 15.097 M 1.09 % | 14.935 M 154.13 % | 5.877 M 46.86 % | 4.002 M -84.75 % | 26.247 M | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 -100.00 % | 15.552 M -4.43 % | 16.274 M -18.10 % | 19.870 M 9.41 % | 18.161 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.916 M |
| Depreciation and amortization | 16.563 M -23.70 % | 21.710 M -49.85 % | 43.289 M 98.79 % | 21.776 M 0.06 % | 21.764 M 83.16 % | 11.882 M -45.23 % | 21.694 M 82.51 % | 11.886 M -34.98 % | 18.281 M 164.35 % | -28.408 M -196.18 % | 29.538 M 168.85 % | -42.904 M -568.55 % | 9.157 M |
| Operating income | 61.337 M 103.92 % | 30.079 M -46.12 % | 55.830 M -24.87 % | 74.309 M 177.98 % | 26.731 M -35.51 % | 41.448 M -11.19 % | 46.668 M 378.67 % | 9.749 M -64.81 % | 27.705 M 197.52 % | -28.408 M -196.18 % | 29.538 M 168.85 % | -42.904 M -360.74 % | 16.454 M |
| Operating income ratio | 0.86 96.12 % | 0.44 -48.09 % | 0.84 -29.69 % | 1.20 176.75 % | 0.43 -38.17 % | 0.70 -10.55 % | 0.78 407.07 % | 0.15 -69.53 % | 0.51 191.57 % | -0.55 -169.19 % | 0.80 180.47 % | -0.99 -275.45 % | 0.57 |
| Total other income expenses net | -43.408 M | 0.000 100.00 % | -8.276 M 85.32 % | -56.361 M -490.53 % | -9.544 M 73.11 % | -35.499 M -284.19 % | -9.240 M 64.63 % | -26.124 M 42.15 % | -45.162 M -60.07 % | -28.214 M | 0.000 100.00 % | -59.705 M -57.43 % | -37.925 M |
| 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 |
| 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 657.278 M 2.15 % | 643.467 M -1.31 % | 651.993 M -10.10 % | 725.213 M -0.38 % | 727.995 M -0.23 % | 729.694 M -1.75 % | 742.725 M 4.41 % | 711.333 M 2.30 % | 695.353 M -3.30 % | 719.046 M 1 904.47 % | 35.872 M -89.62 % | 345.556 M 3.51 % | 333.854 M |
| Total 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 |
| Total debt | 750.612 M -0.12 % | 751.490 M 0.00 % | 751.490 M -0.11 % | 752.325 M 0.07 % | 751.802 M -0.18 % | 753.121 M -1.24 % | 762.596 M 0.04 % | 762.301 M -0.01 % | 762.370 M -0.10 % | 763.155 M 4 154.86 % | 17.936 M -95.08 % | 364.825 M 5.16 % | 346.915 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock | 1.034 B -1.12 % | 1.046 B -1.68 % | 1.064 B 1.72 % | 1.046 B -1.10 % | 1.057 B -1.16 % | 1.070 B -2.67 % | 1.099 B 0.20 % | 1.097 B 34.92 % | 812.955 M -5.05 % | 856.154 M 45.61 % | 587.995 M | 0.000 | 0.000 |
| Total equity | 1.034 B -1.12 % | 1.046 B -1.68 % | 1.064 B 1.72 % | 1.046 B -1.10 % | 1.057 B -1.16 % | 1.070 B -2.67 % | 1.099 B 0.20 % | 1.097 B 34.92 % | 812.955 M -5.05 % | 856.154 M 45.61 % | 587.995 M 2.84 % | 571.745 M -11.08 % | 642.953 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -750.482 M -5 052.54 % | -14.565 M 98.12 % | -776.638 M -3 231.42 % | 24.801 M -96.89 % | 797.703 M 205.90 % | -753.238 M -2 086.97 % | -34.442 M -503.36 % | 8.539 M | 0.000 |
| Long term debt | 749.266 M -0.15 % | 750.380 M 0.03 % | 750.160 M -0.14 % | 751.242 M 0.10 % | 750.482 M 5 052.54 % | 14.565 M -98.12 % | 776.638 M 5.31 % | 737.500 M 4 790.27 % | 15.081 M -98.00 % | 753.238 M 2 086.97 % | 34.442 M -90.33 % | 356.286 M 2.70 % | 346.915 M |
| Total non current liabilities | 749.266 M -0.15 % | 750.380 M 0.03 % | 750.160 M -0.14 % | 751.242 M -0.07 % | 751.802 M 5 890.53 % | 12.550 M -98.45 % | 807.686 M 5.95 % | 762.301 M -0.01 % | 762.370 M -0.10 % | 763.155 M 4 154.86 % | 17.936 M -95.08 % | 364.825 M 5.16 % | 346.915 M |
| Other current liabilities | 50.297 M 55.57 % | 32.330 M -31.77 % | 47.381 M 246.89 % | 13.659 M 617.56 % | -2.639 M 78.97 % | -12.550 M -694.80 % | -1.579 M 82.91 % | -9.238 M -611.43 % | -1.299 M 41.08 % | -2.204 M -54.13 % | -1.430 M | 0.000 100.00 % | -3.945 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 23.855 M | 0.000 -100.00 % | 22.388 M | 0.000 100.00 % | -8.771 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.945 M |
| Short term debt | 2.693 M 142.54 % | 1.110 M -58.28 % | 2.661 M 145.87 % | 1.082 M -58.98 % | 2.639 M | 0.000 -100.00 % | 1.579 M | 0.000 -100.00 % | 1.299 M -4.77 % | 1.364 M -4.65 % | 1.430 M -83.25 % | 8.539 M | 0.000 |
| Total current liabilities | 52.990 M -16.43 % | 63.411 M 26.72 % | 50.042 M -21.48 % | 63.729 M -8.70 % | 69.800 M 456.19 % | 12.550 M -68.66 % | 40.046 M 4 805.71 % | 816.313 K -99.78 % | 366.897 M 2 056.77 % | 17.011 M -34.12 % | 25.823 M 202.42 % | 8.539 M | 0.000 |
| Total liabilities | 802.256 M -1.42 % | 813.791 M 1.70 % | 800.202 M -1.81 % | 814.971 M 8.40 % | 751.802 M -7.59 % | 813.569 M 0.73 % | 807.686 M -3.48 % | 836.813 M -29.06 % | 1.180 B 54.58 % | 763.155 M 4 154.86 % | 17.936 M -95.33 % | 384.359 M 8.87 % | 353.033 M |
| Other non current assets | 0.000 -100.00 % | 1.609 B | 0.000 -100.00 % | 1.688 B 1 327.20 % | -137.577 M 2.76 % | -141.476 M 2.88 % | -145.677 M 3.01 % | -150.191 M 2.93 % | -154.717 M 2.88 % | -159.313 M -121.33 % | 746.882 M 3 734 309.17 % | 20.000 K | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 1.723 B 1 222.34 % | 130.288 M -92.57 % | 1.754 B 1 218.36 % | 133.031 M -3.30 % | 137.577 M -2.76 % | 141.476 M -2.88 % | 145.677 M -3.01 % | 150.191 M -2.93 % | 154.717 M -2.88 % | 159.313 M -2.97 % | 164.189 M | 0.000 | 0.000 |
| Total non current assets | 1.723 B -0.94 % | 1.739 B -0.83 % | 1.754 B -3.71 % | 1.821 B 1 223.89 % | 137.577 M -2.76 % | 141.476 M -2.88 % | 145.677 M -3.01 % | 150.191 M -2.93 % | 154.717 M -2.88 % | 159.313 M -82.51 % | 911.071 M 4 555 256.57 % | 20.000 K | 0.000 |
| Other current assets | 487.388 K 48.08 % | 329.141 K -35.19 % | 507.846 K -92.11 % | 6.433 M 7.58 % | 5.980 M -12.89 % | 6.865 M -40.96 % | 11.626 M -22.51 % | 15.003 M 286.94 % | 3.877 M -44.98 % | 7.048 M 109.55 % | -73.825 M -56.77 % | -47.091 M -34.23 % | -35.083 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 93.334 M -13.60 % | 108.023 M 8.57 % | 99.498 M 266.99 % | 27.112 M 13.88 % | 23.807 M 1.62 % | 23.427 M 17.89 % | 19.872 M -61.01 % | 50.969 M -23.95 % | 67.017 M 51.94 % | 44.109 M 345.92 % | -17.936 M -193.08 % | 19.269 M 47.52 % | 13.062 M |
| Cash and short term investments | 93.334 M -13.60 % | 108.023 M 8.57 % | 99.498 M 266.99 % | 27.112 M 13.88 % | 23.807 M 1.62 % | 23.427 M 17.89 % | 19.872 M -61.01 % | 50.969 M -23.95 % | 67.017 M 51.94 % | 44.109 M 345.92 % | -17.936 M -193.08 % | 19.269 M 47.52 % | 13.062 M |
| Total current assets | 113.448 M -5.64 % | 120.231 M 9.37 % | 109.928 M 180.36 % | 39.210 M 0.90 % | 38.861 M 23.74 % | 31.406 M -14.90 % | 36.906 M -49.42 % | 72.969 M -32.33 % | 107.827 M 35.09 % | 79.821 M 545.03 % | -17.936 M -139.69 % | 45.187 M 30.89 % | 34.523 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 81.658 M | 0.000 | 0.000 -100.00 % | 20.400 M -56.68 % | 47.091 M 34.23 % | 35.083 M |
| Net receivables | 19.626 M 65.22 % | 11.879 M 19.71 % | 9.923 M 75.18 % | 5.664 M -62.37 % | 15.054 M 88.66 % | 7.979 M -53.16 % | 17.035 M -22.57 % | 22.000 M -46.09 % | 40.810 M 14.27 % | 35.712 M -33.15 % | 53.425 M 106.13 % | 25.919 M 20.77 % | 21.462 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 -100.00 % | 1.860 B -0.23 % | 1.864 B 0.17 % | 1.861 B 9.37 % | 1.701 B -0.54 % | 1.710 B -0.80 % | 1.724 B 0.80 % | 1.710 B -1.13 % | 1.730 B 20.22 % | 1.439 B 1 433.68 % | 93.831 M -89.70 % | 910.897 M -8.54 % | 995.986 M |
| Account payables | 0.000 -100.00 % | 29.971 M | 0.000 -100.00 % | 25.133 M | 0.000 -100.00 % | 12.550 M | 0.000 -100.00 % | 9.238 M | 0.000 -100.00 % | 840.501 K | 0.000 | 0.000 | 0.000 |
| Tax 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 |
| Deferred revenue non current | 0.000 -100.00 % | 21.123 M | 0.000 | 0.000 | 0.000 -100.00 % | 22.388 M | 0.000 -100.00 % | 49.806 M -15.28 % | 58.786 M 35.83 % | 43.279 M 392.21 % | 8.793 M 1.82 % | 8.635 M 118.88 % | 3.945 M |
| 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 |
| Capital lease obligations | 13.112 M 1.80 % | 12.880 M -7.94 % | 13.990 M 1.81 % | 13.742 M -3.91 % | 14.302 M -1.81 % | 14.565 M -6.76 % | 15.621 M | 0.000 -100.00 % | 16.380 M -4.22 % | 17.102 M -4.65 % | 17.936 M 10.13 % | 16.286 M | 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 |
| Other total stockholders equity | 0.000 -100.00 % | 1.046 B -1.68 % | 1.064 B 1.72 % | 1.046 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 571.745 M -11.08 % | 642.953 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -22.388 M | 0.000 100.00 % | -74.512 M 82.14 % | -417.310 M -157.97 % | 719.876 M 7 773.20 % | 9.143 M 146.81 % | -19.534 M -219.33 % | -6.117 M |
| Other liabilities | 0.000 -100.00 % | 813.791 M 1.70 % | 800.202 M -1.81 % | 814.971 M 1 267.57 % | -69.800 M -108.85 % | 788.469 M 2 068.91 % | -40.046 M -154.34 % | 73.695 M 46.18 % | 50.414 M 396.35 % | -17.011 M 34.12 % | -25.823 M -334.86 % | 10.995 M 79.74 % | 6.117 M |
| Total assets | 1.836 B -1.25 % | 1.860 B -0.23 % | 1.864 B 0.17 % | 1.861 B -0.90 % | 1.878 B -0.30 % | 1.883 B -1.23 % | 1.907 B -1.39 % | 1.934 B -2.96 % | 1.993 B 18.74 % | 1.678 B 70.04 % | 986.966 M 3.23 % | 956.104 M -4.00 % | 995.986 M |
| 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 |
| 2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | -39.363 M -561.02 % | 8.538 M -83.41 % | 51.458 M 515.69 % | -12.379 M 14.20 % | -14.428 M -286.35 % | 7.742 M 125.33 % | -30.567 M -161.01 % | -11.711 M -320.27 % | 5.317 M -76.16 % | 22.304 M 304.03 % | -10.932 M -304.03 % | 5.358 M 100.95 % | -565.483 M |
| Accounts receivables | -10.762 M -120.49 % | -4.881 M 32.09 % | -7.188 M -290.03 % | 3.782 M 149.41 % | -7.655 M -675.77 % | 1.330 M 216.05 % | -1.146 M 93.15 % | -16.733 M -253.36 % | -4.735 M -249.57 % | -1.355 M 94.80 % | -26.056 M -223.32 % | -8.059 M 63.41 % | -22.022 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Other working capital | -28.600 M -313.13 % | 13.419 M -77.12 % | 58.645 M 462.87 % | -16.161 M -138.62 % | -6.773 M -205.62 % | 6.413 M 121.80 % | -29.422 M -685.91 % | 5.022 M -50.04 % | 10.052 M -57.51 % | 23.659 M 56.44 % | 15.124 M 16.26 % | 13.009 M 102.39 % | -543.461 M |
| Other non cash items | 13.589 M 409.47 % | -4.391 M 71.30 % | -15.299 M -588.37 % | 3.133 M -92.99 % | 44.712 M 2.11 % | 43.790 M 241.19 % | -31.014 M -133.70 % | 92.022 M 27.13 % | 72.382 M 28.42 % | 56.364 M 39.01 % | 40.546 M -56.53 % | 93.266 M 99.57 % | 46.733 M |
| Net cash provided by operating activities | 13.894 M -63.09 % | 37.641 M -64.27 % | 105.357 M 245.68 % | 30.478 M 68.82 % | 18.053 M -51.33 % | 37.097 M -6.41 % | 39.638 M 55.21 % | 25.538 M -31.40 % | 37.225 M 13.01 % | 32.941 M 51.37 % | 21.762 M -39.37 % | 35.890 M 106.28 % | -571.399 M |
| Investments in property plant and equipment | 0.000 100.00 % | -1.441 M -745.86 % | -170.364 K 59.48 % | -420.409 K 60.17 % | -1.056 M -45.85 % | -723.720 K -84.61 % | -392.035 K -6.21 % | -369.127 K -27.64 % | -289.200 K | 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 |
| Purchases of investments | 0.000 -100.00 % | 85.552 M 197.66 % | -87.601 M -124 514.34 % | -70.298 K 95.86 % | -1.698 M | 0.000 100.00 % | -1.365 M -100.69 % | 196.700 M 158.71 % | -335.012 M 19.77 % | -417.563 M | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 87.601 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -321.406 K 99.63 % | -86.545 M | 0.000 | 0.000 100.00 % | -1.377 M -280.41 % | -361.860 K 63.94 % | -1.004 M -101.02 % | 98.165 M 158.55 % | -167.651 M 19.70 % | -208.781 M | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -321.406 K 86.79 % | -2.433 M -1 328.37 % | -170.364 K 65.28 % | -490.707 K 82.18 % | -2.753 M -280.41 % | -723.720 K 58.82 % | -1.758 M -100.90 % | 196.331 M 158.55 % | -335.302 M 19.70 % | -417.563 M | 0.000 | 0.000 | 0.000 |
| Debt repayment | -1.579 M | 0.000 100.00 % | -1.579 M | 0.000 | 0.000 | 0.000 100.00 % | -1.579 M | 0.000 100.00 % | -62.592 K -100.02 % | 404.842 M | 0.000 | 0.000 -100.00 % | 346.915 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 -100.00 % | 237.545 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -98.350 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -26.682 M 0.00 % | -26.682 M 0.00 % | -26.682 M 0.00 % | -26.682 M -100.00 % | -13.341 M 58.00 % | -31.765 M 0.00 % | -31.765 M 22.80 % | -41.149 M -219.69 % | -12.871 M 55.21 % | -28.734 M -116.23 % | -13.288 M 53.05 % | -28.304 M | 0.000 |
| Other financing activites | 0.000 | 0.000 100.00 % | -4.539 M | 0.000 100.00 % | -8.250 M 51.29 % | -16.935 M 14.26 % | -19.751 M 83.28 % | -118.121 M -135.37 % | 333.919 M 936.27 % | 32.223 M 187.77 % | -36.712 M -2 562.46 % | -1.379 M | 0.000 |
| Net cash used provided by financing activities | -28.261 M -5.92 % | -26.682 M 18.65 % | -32.801 M -22.93 % | -26.682 M -78.83 % | -14.920 M 54.54 % | -32.818 M 52.42 % | -68.977 M 71.01 % | -237.917 M -174.12 % | 320.985 M -21.39 % | 408.331 M 2 079.23 % | -20.631 M 30.50 % | -29.683 M -105.08 % | 584.460 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -14.689 M -272.30 % | 8.526 M -88.22 % | 72.386 M 2 090.37 % | 3.305 M 769.72 % | 379.975 K -89.31 % | 3.555 M 112.91 % | -27.542 M -71.62 % | -16.048 M -170.06 % | 22.908 M -3.38 % | 23.709 M 1 996.17 % | 1.131 M -81.78 % | 6.207 M -52.48 % | 13.062 M |
| Cash at beginning of period | 108.023 M 8.57 % | 99.498 M 266.99 % | 27.112 M 13.88 % | 23.807 M 1.62 % | 23.427 M 17.89 % | 19.872 M -61.01 % | 50.969 M -23.95 % | 67.017 M 51.94 % | 44.109 M 116.22 % | 20.400 M 5.87 % | 19.269 M 47.52 % | 13.062 M | 0.000 |
| Cash at end of period | 93.334 M -13.60 % | 108.023 M 8.57 % | 99.498 M 266.99 % | 27.112 M 13.88 % | 23.807 M 1.62 % | 23.427 M 0.00 % | 23.427 M -54.04 % | 50.969 M -23.95 % | 67.017 M 51.94 % | 44.109 M 116.22 % | 20.400 M 5.87 % | 19.269 M 47.52 % | 13.062 M |
| Operating cash flow | 19.083 M -49.30 % | 37.641 M -64.27 % | 105.357 M 245.68 % | 30.478 M 68.82 % | 18.053 M -51.33 % | 37.097 M -6.41 % | 39.638 M 55.21 % | 25.538 M -31.40 % | 37.225 M 13.01 % | 32.941 M 51.37 % | 21.762 M -39.37 % | 35.890 M 106.28 % | -571.399 M |
| Capital expenditure | 0.000 100.00 % | -1.441 M -745.88 % | -170.359 K 59.48 % | -420.409 K 60.17 % | -1.056 M -45.85 % | -723.720 K -84.61 % | -392.035 K -6.21 % | -369.127 K -27.64 % | -289.200 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 19.083 M -47.29 % | 36.200 M -65.53 % | 105.016 M 249.39 % | 30.057 M 76.83 % | 16.998 M -53.27 % | 36.373 M -7.32 % | 39.246 M 55.93 % | 25.169 M -31.86 % | 36.936 M 12.13 % | 32.941 M 51.37 % | 21.762 M -39.37 % | 35.890 M 106.28 % | -571.399 M |
| 2025 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |