4SI.JO

4Sight Holdings Limited 4SI.JO

Finances

2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
Revenue 1.001 B 6.34 % 940.960 M 35.19 % 696.009 M 20.66 % 576.812 M 24.31 % 464.021 M -23.68 % 608.019 M -5.50 % 643.375 M 333.52 % 148.407 M 4.17 % 142.473 M -50.46 % 287.595 M 37.73 % 208.812 M
Net income 39.173 M 41.91 % 27.603 M 79.20 % 15.404 M 37.87 % 11.172 M -56.94 % 25.945 M 107.24 % -358.560 M -1 909.30 % -17.845 M -178.63 % 22.693 M 131.67 % -71.652 M -214.96 % 62.329 M 117.91 % 28.603 M
Income before tax 54.559 M 47.21 % 37.061 M 60.30 % 23.119 M 94.13 % 11.909 M -50.56 % 24.090 M 106.94 % -347.357 M -47 744.19 % -726.017 K -102.54 % 28.639 M 143.41 % -65.978 M -188.62 % 74.448 M 128.10 % 32.639 M
Income before tax ratio 0.05 38.43 % 0.04 18.57 % 0.03 60.88 % 0.02 -60.23 % 0.05 109.09 % -0.57 -50 526.32 % 0.00 -100.58 % 0.19 141.67 % -0.46 -278.89 % 0.26 65.61 % 0.16
EBITDA 59.696 M 38.98 % 42.952 M 56.51 % 27.444 M 55.15 % 17.688 M -52.00 % 36.853 M 35.16 % 27.267 M 72.81 % 15.779 M -55.28 % 35.284 M 174.33 % -47.472 M -156.23 % 84.427 M 69.39 % 49.842 M
Net income ratio 0.04 33.45 % 0.03 32.55 % 0.02 14.26 % 0.02 -65.36 % 0.06 109.48 % -0.59 -2 026.14 % -0.03 -118.14 % 0.15 130.41 % -0.50 -332.05 % 0.22 58.22 % 0.14
Ratio EBITDA 0.06 30.69 % 0.05 15.77 % 0.04 28.58 % 0.03 -61.39 % 0.08 77.10 % 0.04 82.86 % 0.02 -89.68 % 0.24 171.35 % -0.33 -213.50 % 0.29 22.99 % 0.24
Gross profit ratio 0.41 2.07 % 0.41 -7.09 % 0.44 -8.77 % 0.48 -9.73 % 0.53 -17.54 % 0.64 0.03 % 0.64 -18.01 % 0.78 -10.10 % 0.87 18.90 % 0.73 27.12 % 0.58
Weighted average shs out dil 533.510 M 0.00 % 533.510 M -17.63 % 647.683 M -1.72 % 659.032 M 0.00 % 659.032 M -23.56 % 862.106 M 13.04 % 762.651 M 103.41 % 374.931 M -22.99 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M
Weighted average shs out 533.510 M 0.00 % 533.534 M -17.62 % 647.683 M -1.72 % 659.032 M -0.04 % 659.288 M -23.53 % 862.106 M 13.04 % 762.651 M 111.44 % 360.695 M -25.91 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M
EPS diluted 0.07 41.97 % 0.05 117.23 % 0.02 40.00 % 0.02 -56.85 % 0.04 109.38 % -0.42 -1 694.87 % -0.02 -138.55 % 0.06 140.47 % -0.15 -215.38 % 0.13 121.47 % 0.06
Earnings per share 0.07 41.97 % 0.05 117.23 % 0.02 40.00 % 0.02 -56.85 % 0.04 109.38 % -0.42 -1 694.87 % -0.02 -137.03 % 0.06 142.13 % -0.15 -215.38 % 0.13 121.47 % 0.06
Gross profit 414.640 M 8.55 % 381.997 M 25.61 % 304.113 M 10.09 % 276.249 M 12.21 % 246.188 M -37.07 % 391.183 M -5.46 % 413.796 M 255.43 % 116.423 M -6.35 % 124.321 M -41.10 % 211.063 M 75.09 % 120.548 M
Income tax expense 14.705 M 61.33 % 9.115 M 36.11 % 6.696 M 55 237.50 % -12.145 K 99.35 % -1.855 M -116.55 % 11.203 M -24.79 % 14.895 M 446.80 % 2.724 M -72.91 % 10.057 M -45.86 % 18.575 M 357.33 % 4.062 M
Cost of revenue 586.014 M 4.84 % 558.964 M 42.63 % 391.896 M 30.39 % 300.563 M 37.98 % 217.834 M 0.46 % 216.835 M -5.55 % 229.579 M 617.78 % 31.985 M 76.20 % 18.152 M -76.28 % 76.533 M -13.29 % 88.265 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
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
Other expenses -12.304 M 0.000 -100.00 % 282.037 M 4.43 % 270.075 M -5.69 % 286.381 M -63.14 % 776.881 M 1 700.69 % 43.144 M 6 202.45 % 684.553 K 0.000 0.000 0.000
Operating expenses 365.463 M 4.62 % 349.310 M 23.85 % 282.037 M 4.43 % 270.075 M -5.69 % 286.381 M -63.14 % 776.881 M 69.64 % 457.962 M 419.69 % 88.121 M -52.32 % 184.822 M 33.30 % 138.649 M 61.86 % 85.662 M
Cost and expenses 951.477 M 4.76 % 908.273 M 34.77 % 673.933 M 18.10 % 570.638 M 13.17 % 504.215 M -49.26 % 993.716 M 44.53 % 687.541 M 472.44 % 120.106 M -40.83 % 202.975 M -5.67 % 215.181 M 23.72 % 173.927 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
Selling general and administrative expenses 377.767 M 7.74 % 350.622 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest income 0.000 -100.00 % 4.910 M 0.000 -100.00 % 130.208 K 115.70 % -829.286 K -132.09 % 2.584 M 142.02 % -6.150 M -2 386.47 % 268.958 K -59.00 % 656.038 K 1.73 % 644.908 K 644.48 % 86.625 K
Interest expense 322.000 K 0.000 -100.00 % 1.089 M 0.000 -100.00 % 1.193 M -83.92 % 7.419 M 152.86 % 2.934 M 7 605.02 % 38.077 K 176.92 % -49.500 K 84.98 % -329.554 K -270.04 % -89.058 K
Depreciation and amortization 4.815 M 5.16 % 4.579 M 34.20 % 3.412 M -29.52 % 4.841 M -72.97 % 17.908 M -16.33 % 21.403 M 57.71 % 13.571 M 105.43 % 6.606 M -49.30 % 13.030 M 8.47 % 12.013 M -19.68 % 14.956 M
Operating income 49.177 M 56.41 % 31.442 M 42.43 % 22.076 M 93.92 % 11.384 M -53.98 % 24.737 M 106.41 % -385.698 M -6 659.98 % 5.880 M -79.84 % 29.158 M 148.19 % -60.502 M -182.18 % 73.625 M 111.05 % 34.886 M
Operating income ratio 0.05 47.08 % 0.03 5.35 % 0.03 60.71 % 0.02 -62.98 % 0.05 108.40 % -0.63 -7 041.44 % 0.01 -95.35 % 0.20 146.27 % -0.42 -265.88 % 0.26 53.23 % 0.17
Total other income expenses net 5.382 M -4.22 % 5.619 M 438.41 % 1.044 M 98.64 % 525.408 K 199.39 % -528.648 K 88.82 % -4.727 M 28.43 % -6.606 M -1 173.23 % -518.804 K 90.53 % -5.476 M -765.97 % 822.205 K 136.59 % -2.247 M
2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
Net debt -115.858 M -17.03 % -99.002 M -40.93 % -70.250 M -20.14 % -58.472 M 11.77 % -66.274 M -328.37 % 29.020 M 153.35 % -54.399 M -4.11 % -52.252 M 84.96 % -347.443 M -160.75 % -133.249 M -145.85 % -54.199 M
Total investments 559.000 K -52.47 % 1.176 M 60.63 % 732.128 K 31.72 % 555.808 K 239.90 % 163.521 K -96.85 % 5.190 M 76.99 % 2.932 M 849.17 % 308.931 K -95.31 % 6.582 M -6.52 % 7.041 M 46.60 % 4.803 M
Total debt 0.000 -100.00 % 11.847 M 0.000 0.000 0.000 -100.00 % 81.102 M 3 632.48 % 2.173 M -28.19 % 3.026 M -60.01 % 7.567 M -12.78 % 8.676 M 0.000
Accumulated other comprehensive income loss 0.000 100.00 % -7.242 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 73.646 M 54.11 % 47.789 M 65.11 % 28.943 M -17.63 % 35.139 M 108.65 % -406.011 M -15.39 % -351.845 M -3 412.41 % 10.622 M -53.19 % 22.693 M 0.000 0.000 0.000
Common stock 258.285 M -2.56 % 265.080 M 0.00 % 265.080 M -5.69 % 281.080 M 22.93 % 228.651 M -71.00 % 788.573 M 8.08 % 729.643 M 42.64 % 511.531 M -27.93 % 709.814 M 455 744.65 % 155.714 K 34.48 % 115.794 K
Total equity 334.168 M 8.29 % 308.582 M 6.75 % 289.074 M -7.33 % 311.934 M -11.84 % 353.822 M -7.65 % 383.131 M -43.50 % 678.082 M 36.58 % 496.473 M -24.54 % 657.942 M 159.63 % 253.413 M 127.79 % 111.246 M
Other non current liabilities 9.994 M 0.000 -100.00 % 10.972 M -5.71 % 11.637 M -14.81 % 13.660 M 0.000 -100.00 % 77.403 M 67.97 % 46.082 M 0.000 0.000 0.000
Long term debt 0.000 -100.00 % 11.222 M 0.000 0.000 0.000 -100.00 % 21.180 M 0.000 0.000 -100.00 % 6.123 M -17.60 % 7.431 M 0.000
Total non current liabilities 15.352 M 36.80 % 11.222 M 2.28 % 10.972 M -5.81 % 11.649 M -25.81 % 15.702 M -37.16 % 24.986 M -68.84 % 80.182 M 41.74 % 56.572 M 108.05 % 27.191 M -39.33 % 44.819 M 5.63 % 42.428 M
Other current liabilities 34.360 M -42.58 % 59.843 M 24.25 % 48.162 M 63.86 % 29.392 M 18.16 % 24.875 M 711.46 % 3.065 M -98.31 % 181.537 M 190.05 % 62.589 M 0.41 % 62.336 M -24.35 % 82.401 M -22.73 % 106.639 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.242 M 1 390.82 % 418.691 K 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 625.000 K 0.000 0.000 0.000 -100.00 % 59.922 M 2 657.72 % 2.173 M -28.19 % 3.026 M 109.56 % 1.444 M 15.93 % 1.246 M 0.000
Total current liabilities 167.350 M -19.18 % 207.067 M 20.16 % 172.324 M 71.01 % 100.769 M 9.11 % 92.356 M -38.47 % 150.091 M -37.17 % 238.873 M 118.79 % 109.180 M 71.18 % 63.780 M -23.75 % 83.646 M -21.56 % 106.639 M
Total liabilities 182.702 M -16.30 % 218.289 M 19.09 % 183.296 M 63.05 % 112.418 M 4.03 % 108.058 M -38.28 % 175.076 M -45.13 % 319.055 M 92.49 % 165.752 M 82.20 % 90.971 M -29.19 % 128.465 M -13.82 % 149.067 M
Other non current assets 559.000 K -97.07 % 19.106 M 3 721.20 % 500.000 K 150.00 % 200.000 K -45.81 % 369.045 K -86.19 % 2.672 M 818.92 % 290.814 K 102.77 % -10.488 M -103.59 % 291.908 M 10 719.78 % 2.698 M -83.34 % 16.196 M
Long term investments 0.000 -100.00 % 531.000 K 10.14 % 482.128 K 35.50 % 355.808 K 273.12 % -205.522 K -108.16 % 2.517 M -4.70 % 2.641 M -74.81 % 10.488 M 103.68 % -285.326 M -5 112.39 % 5.692 M 149.97 % -11.393 M
Intangible assets 39.175 M 9.06 % 35.921 M -7.10 % 38.668 M 1.99 % 37.913 M -6.21 % 40.423 M -48.79 % 78.936 M -59.06 % 192.825 M 48.43 % 129.913 M 104.99 % 63.375 M 0.000 0.000
GoodWill 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M -18.68 % 219.124 M 3.04 % 212.658 M -55.10 % 473.620 M 60.63 % 294.853 M 0.000 0.000 0.000
Goodwill and intangible assets 217.375 M 1.52 % 214.121 M -1.27 % 216.868 M 0.35 % 216.113 M -16.73 % 259.547 M -10.99 % 291.594 M -56.25 % 666.445 M 56.90 % 424.766 M 48.87 % 285.326 M 422.22 % 54.637 M 379.59 % 11.393 M
Property plant equipment net 33.648 M 1.19 % 33.253 M 3.38 % 32.165 M 3.73 % 31.007 M -1.27 % 31.406 M -21.03 % 39.770 M -3.53 % 41.224 M 9.17 % 37.762 M 24.66 % 30.292 M 0.64 % 30.098 M 7 145.11 % 415.423 K
Total non current assets 272.690 M 2.13 % 267.011 M -0.34 % 267.918 M 1.44 % 264.103 M -12.79 % 302.822 M -13.60 % 350.488 M -51.68 % 725.411 M 52.07 % 477.014 M 44.32 % 330.529 M 235.81 % 98.429 M 492.21 % 16.620 M
Other current assets 15.368 M -2.98 % 15.840 M 55.52 % 10.185 M 22.14 % 8.339 M -90.26 % 85.636 M -42.81 % 149.737 M 1 040.88 % 13.125 M -25.72 % 17.670 M 0.000 -100.00 % 140.175 M -26.03 % 189.494 M
Short term investments 2.500 M 287.60 % 645.000 K 158.00 % 250.000 K 25.00 % 200.000 K -45.81 % 369.043 K -86.19 % 2.672 M 818.93 % 290.811 K -5.87 % 308.931 K -99.89 % 291.908 M 21 539.57 % 1.349 M -91.67 % 16.196 M
cash and cash equivalents 115.858 M 4.52 % 110.849 M 57.79 % 70.250 M 20.14 % 58.472 M -11.77 % 66.274 M 27.25 % 52.082 M -7.94 % 56.572 M 2.34 % 55.278 M -84.43 % 355.010 M 150.14 % 141.926 M 161.86 % 54.199 M
Cash and short term investments 118.358 M 6.16 % 111.494 M 58.15 % 70.500 M 20.16 % 58.672 M -11.96 % 66.643 M 21.71 % 54.754 M -3.71 % 56.863 M 2.30 % 55.587 M -84.34 % 355.010 M 147.78 % 143.274 M 164.35 % 54.199 M
Total current assets 244.180 M -6.03 % 259.860 M 27.10 % 204.452 M 27.58 % 160.249 M 0.75 % 159.058 M -23.43 % 207.720 M -23.56 % 271.726 M 46.71 % 185.211 M -55.73 % 418.385 M 47.60 % 283.449 M 16.31 % 243.692 M
Inventory 2.294 M -32.65 % 3.406 M -66.50 % 10.168 M 313.34 % 2.460 M 93.51 % 1.271 M -17.72 % 1.545 M 33.20 % 1.160 M -35.36 % 1.794 M 0.000 0.000 0.000
Net receivables 108.160 M -25.45 % 145.080 M 27.71 % 113.599 M 25.14 % 90.778 M 1 548.22 % 5.508 M 1 583.55 % -371.246 K -100.19 % 200.579 M 82.08 % 110.160 M 73.82 % 63.375 M 0.000 0.000
Tax assets 21.108 M 0.000 -100.00 % 18.154 M 10.51 % 16.427 M 40.34 % 11.706 M -15.99 % 13.934 M -5.91 % 14.810 M 2.23 % 14.486 M 73.94 % 8.329 M 57.05 % 5.303 M 57 145.90 % 9.264 K
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 129.249 M -11.84 % 146.599 M 22.01 % 120.151 M 75.02 % 68.648 M -21.17 % 87.079 M 2.87 % 84.647 M 73.03 % 48.921 M 13.38 % 43.147 M 0.000 0.000 0.000
Tax payables 3.741 M 0.000 -100.00 % 4.011 M 47.00 % 2.728 M -23.84 % 3.583 M 45.86 % 2.456 M -60.65 % 6.242 M 1 390.82 % 418.691 K 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 844.049 K -90.25 % 8.658 M -58.75 % 20.989 M -43.63 % 37.232 M -12.25 % 42.428 M
Minority interest 2.883 M -11.35 % 3.252 M 38.37 % 2.350 M -16.98 % 2.831 M -18.09 % 3.456 M 297.50 % 869.451 K 138.23 % -2.274 M -109.69 % -1.084 M 85.82 % -7.648 M -114.79 % 51.694 M 94 745.29 % 54.504 K
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
Preferred stock 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 -646.000 K -117.51 % -297.000 K 95.93 % -7.298 M 74.58 % -28.716 M -106.33 % 453.889 M 477.65 % -120.186 M -100.61 % -59.909 M -63.39 % -36.667 M 17.09 % -44.224 M -121.94 % 201.563 M 81.46 % 111.076 M
Deferred tax liabilities non current 5.358 M 0.000 0.000 -100.00 % 11.492 K -99.44 % 2.042 M -46.33 % 3.806 M 96.60 % 1.936 M 5.64 % 1.832 M 2 205.58 % 79.479 K -49.20 % 156.462 K 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 516.870 M -1.90 % 526.871 M 11.54 % 472.370 M 11.32 % 424.352 M -8.13 % 461.881 M -17.26 % 558.208 M -44.02 % 997.137 M 50.57 % 662.225 M -11.58 % 748.913 M 96.11 % 381.878 M 46.70 % 260.313 M
2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
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
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
Change in working capital -21.675 M -26.03 % -17.198 M -202.07 % 16.849 M 341.21 % -6.985 M -117.47 % 39.985 M 106.37 % 19.375 M 149.51 % -39.130 M 36.12 % -61.257 M -219.44 % 51.286 M 65.30 % 31.026 M 225.11 % -24.798 M
Accounts receivables 21.756 M 194.62 % -22.994 M 11.71 % -26.043 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 1.112 M -80.81 % 5.796 M 175.20 % -7.708 M -548.35 % -1.189 M -459.45 % 330.733 K 180.57 % -410.509 K -144.01 % 932.742 K -1.08 % 942.883 K 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
Other working capital -44.543 M 0.000 -100.00 % 50.600 M 972.98 % -5.796 M -114.62 % 39.655 M 100.42 % 19.786 M 149.39 % -40.063 M 35.59 % -62.200 M 0.000 0.000 0.000
Other non cash items -6.707 M -117.82 % 37.636 M 550.23 % -8.359 M 14.02 % -9.722 M 73.81 % -37.117 M -111.13 % 333.596 M 650.51 % 44.449 M 1 171.92 % -4.147 M -160.05 % 6.906 M -26.30 % 9.370 M 791.09 % -1.356 M
Net cash provided by operating activities 30.992 M -38.34 % 50.266 M 43.53 % 35.021 M 82 098.80 % 42.605 K -99.87 % 33.760 M 24.96 % 27.017 M 48.74 % 18.164 M 160.23 % -30.158 M -281.55 % -7.904 M -106.74 % 117.266 M 543.40 % 18.226 M
Investments in property plant and equipment -3.305 M -2.96 % -3.210 M -14.40 % -2.806 M 52.46 % -5.902 M 37.51 % -9.446 M 60.23 % -23.749 M 7.72 % -25.736 M -153.05 % -10.171 M 32.03 % -14.963 M 21.44 % -19.047 M -129.89 % -8.285 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 469.944 K 103.62 % -12.976 M -545.65 % 2.912 M -57.00 % 6.771 M -82.77 % 39.296 M 0.000 100.00 % -37.026 M 0.000
Purchases of investments -2.500 M 0.000 0.000 -100.00 % 4.340 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 525.000 K 0.000 0.000 -100.00 % 169.016 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -5.174 M -2 830.27 % -176.571 K 93.14 % -2.575 M 39.86 % -4.281 M -284.01 % 2.327 M 297 145 621.65 % 0.783 -100.00 % 966.429 K -98.07 % 50.064 M 9 381.93 % 527.991 K 141.99 % -1.257 M 16.48 % -1.505 M
Net cash used for investing activites -10.454 M -208.69 % -3.387 M 37.06 % -5.381 M -3.39 % -5.204 M 74.10 % -20.095 M 3.56 % -20.838 M -15.77 % -17.999 M -122.73 % 79.189 M 648.59 % -14.435 M 74.82 % -57.330 M -485.58 % -9.790 M
Debt repayment -1.143 M 0.000 100.00 % -1.706 M 35.52 % -2.645 M -732.90 % -317.609 K -123.98 % 1.324 M -90.98 % 14.679 M -72.75 % 53.858 M 76 154.20 % -70.816 K -100.79 % 8.988 M 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
Common stock repurchased 0.000 0.000 100.00 % -16.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -14.366 M -25.47 % -11.450 M 0.000 0.000 0.000 100.00 % -1.013 M -233.67 % -303.567 K 0.000 0.000 0.000 0.000
Other financing activites 0.000 100.00 % -2.660 M 83.37 % -16.000 M 0.000 100.00 % -5.981 M 7.03 % -6.433 M -0.65 % -6.391 M 90.24 % -65.499 M 0.000 0.000 100.00 % 0.000
Net cash used provided by financing activities -15.509 M -9.91 % -14.110 M 20.31 % -17.706 M -569.32 % -2.645 M 43.15 % -4.653 M 23.99 % -6.122 M -182.96 % 7.379 M 190.98 % 2.536 M 3 681.09 % -70.816 K -100.79 % 8.988 M 193 005 973 332 295 744.00 % 0.000
Effect of forex changes on cash -20.000 K -245.84 % 13.714 K 108.81 % -155.704 K -1 623.97 % 10.217 K -99.69 % 3.259 M 375.43 % -1.183 M 91.60 % -14.080 M -2 155.29 % 685.036 K 116.60 % -4.127 M -1 059.76 % 429.990 K 261.78 % -265.783 K
Net change in cash 5.009 M 104.93 % -101.688 M -963.34 % 11.778 M 251.07 % -7.797 M -163.54 % 12.272 M 1 190.40 % -1.125 M 82.78 % -6.535 M -112.51 % 52.252 M 296.90 % -26.537 M -138.44 % 69.042 M 745.07 % 8.170 M
Cash at beginning of period 110.849 M 9.01 % 101.688 M 73.91 % 58.472 M -11.77 % 66.269 M 22.71 % 54.002 M 1.50 % 53.207 M -12.68 % 60.934 M 817 840 303 951 052 928.00 % 0.000 -100.00 % 124.941 M 71.42 % 72.884 M 58.34 % 46.029 M
Cash at end of period 115.858 M 0.000 -100.00 % 70.250 M 20.14 % 58.472 M -11.77 % 66.274 M 27.25 % 52.082 M -4.26 % 54.399 M 4.11 % 52.252 M -46.90 % 98.404 M -30.66 % 141.926 M 161.86 % 54.199 M
Operating cash flow 30.992 M -38.34 % 50.266 M 43.53 % 35.021 M 82 098.80 % 42.605 K -99.87 % 33.760 M 24.96 % 27.017 M 48.74 % 18.164 M 160.23 % -30.158 M -281.55 % -7.904 M -106.74 % 117.266 M 543.40 % 18.226 M
Capital expenditure -8.633 M -168.94 % -3.210 M 41.95 % -5.530 M 6.30 % -5.902 M 37.51 % -9.446 M 60.23 % -23.749 M 7.72 % -25.736 M -153.05 % -10.171 M 32.03 % -14.963 M 21.44 % -19.047 M -129.89 % -8.285 M
Free CashFlow 22.359 M -52.48 % 47.056 M 59.56 % 29.491 M 603.30 % -5.860 M -124.10 % 24.315 M 644.11 % 3.268 M 143.15 % -7.572 M 81.22 % -40.329 M -76.36 % -22.867 M -123.28 % 98.219 M 888.02 % 9.941 M
2025 2024 2022 2021 2020 2019 2018 2017 2016 2015 2014
2025-02-28 2024-05-31 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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
Revenue 458.701 M 69.28 % 270.977 M -44.46 % 487.882 M 8.11 % 451.298 M 23.03 % 366.828 M 11.44 % 329.180 M 15.23 % 285.674 M -1.88 % 291.138 M 11.44 % 261.260 M 4.87 % 249.124 M 4.57 % 238.241 M -0.12 % 238.539 M -35.87 % 371.989 M 44.91 % 256.695 M 245.93 % 74.204 M 0.00 % 74.204 M 4.17 % 71.236 M 0.00 % 71.236 M -50.46 % 143.798 M 0.00 % 143.798 M 37.73 % 104.406 M 0.00 % 104.406 M
Net income 11.516 M -16.72 % 13.829 M 62.76 % 8.496 M -58.40 % 20.421 M 194.94 % 6.924 M -18.35 % 8.480 M 12.08 % 7.566 M 109.79 % 3.606 M -59.32 % 8.865 M -62.43 % 23.598 M 111.32 % -208.511 M -37.69 % -151.434 M -478.28 % -26.187 M -427.64 % 7.993 M -29.56 % 11.347 M 0.00 % 11.347 M 131.67 % -35.826 M 0.00 % -35.826 M -214.96 % 31.165 M 0.00 % 31.165 M 117.91 % 14.301 M 0.00 % 14.301 M
Income before tax 16.418 M -13.91 % 19.071 M 44.08 % 13.236 M -52.39 % 27.801 M 159.18 % 10.727 M -12.20 % 12.216 M 89.29 % 6.454 M 27.54 % 5.060 M -6.27 % 5.399 M -74.18 % 20.908 M 256.60 % -13.351 M -181.47 % 16.389 M 222.91 % -13.334 M -211.04 % 12.009 M -16.14 % 14.320 M 0.00 % 14.320 M 143.41 % -32.989 M 0.00 % -32.989 M -188.62 % 37.224 M 0.00 % 37.224 M 128.10 % 16.319 M 0.00 % 16.319 M
Income before tax ratio 0.04 -49.14 % 0.07 159.41 % 0.03 -55.96 % 0.06 110.67 % 0.03 -21.21 % 0.04 64.27 % 0.02 29.98 % 0.02 -15.89 % 0.02 -75.38 % 0.08 249.76 % -0.06 -181.57 % 0.07 291.67 % -0.04 -176.62 % 0.05 -75.76 % 0.19 0.00 % 0.19 141.67 % -0.46 0.00 % -0.46 -278.89 % 0.26 0.00 % 0.26 65.61 % 0.16 0.00 % 0.16
EBITDA 18.608 M -2.11 % 19.009 M -43.22 % 33.480 M 9.32 % 30.625 M 146.50 % 12.424 M -17.28 % 15.020 M 61.00 % 9.329 M 13.19 % 8.242 M -1.83 % 8.395 M -19.94 % 10.487 M 126.73 % -39.232 M -293.06 % 20.321 M 286.93 % -10.871 M -149.29 % 22.053 M 25.00 % 17.642 M 0.00 % 17.642 M 174.33 % -23.736 M 0.00 % -23.736 M -156.23 % 42.213 M 0.00 % 42.213 M 69.39 % 24.921 M 0.00 % 24.921 M
Net income ratio 0.03 -50.80 % 0.05 193.05 % 0.02 -61.52 % 0.05 139.73 % 0.02 -26.73 % 0.03 -2.73 % 0.03 113.80 % 0.01 -63.50 % 0.03 -64.18 % 0.09 110.82 % -0.88 -37.86 % -0.63 -801.79 % -0.07 -326.09 % 0.03 -79.64 % 0.15 0.00 % 0.15 130.41 % -0.50 0.00 % -0.50 -332.05 % 0.22 0.00 % 0.22 58.22 % 0.14 0.00 % 0.14
Ratio EBITDA 0.04 -42.17 % 0.07 2.22 % 0.07 1.12 % 0.07 100.36 % 0.03 -25.77 % 0.05 39.72 % 0.03 15.36 % 0.03 -11.91 % 0.03 -23.66 % 0.04 125.56 % -0.16 -293.30 % 0.09 391.51 % -0.03 -134.02 % 0.09 -63.86 % 0.24 0.00 % 0.24 171.35 % -0.33 0.00 % -0.33 -213.50 % 0.29 0.00 % 0.29 22.99 % 0.24 0.00 % 0.24
Gross profit ratio 0.42 4.13 % 0.41 -0.08 % 0.41 -0.49 % 0.41 -1.09 % 0.41 -10.71 % 0.46 -2.52 % 0.48 -1.59 % 0.48 -17.04 % 0.58 11.22 % 0.52 -20.18 % 0.66 32.77 % 0.49 -21.11 % 0.63 -6.19 % 0.67 -14.96 % 0.78 0.00 % 0.78 -10.10 % 0.87 0.00 % 0.87 18.90 % 0.73 0.00 % 0.73 27.12 % 0.58 0.00 % 0.58
Weighted average shs out dil 533.510 M 0.00 % 533.510 M 0.00 % 533.510 M 0.00 % 533.510 M -15.89 % 634.306 M -3.75 % 659.032 M 0.00 % 659.032 M 0.00 % 659.032 M 0.00 % 659.032 M -15.74 % 782.142 M -0.65 % 787.296 M -12.35 % 898.255 M 80.61 % 497.345 M -11.09 % 559.350 M 49.19 % 374.931 M 0.00 % 374.931 M -22.99 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M
Weighted average shs out 533.510 M 0.00 % 533.528 M -0.04 % 533.735 M 0.04 % 533.510 M -15.89 % 634.306 M -3.75 % 659.032 M 0.00 % 659.032 M 0.00 % 659.032 M 0.00 % 659.032 M -33.07 % 984.703 M -86.76 % 7.437 B -44.73 % 13.455 B 2 604.17 % 497.548 M -14.70 % 583.269 M 61.71 % 360.695 M 0.00 % 360.695 M -25.91 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M 0.00 % 486.867 M
EPS diluted 0.02 -16.60 % 0.03 61.88 % 0.02 -58.22 % 0.04 251.38 % 0.01 -15.50 % 0.01 12.17 % 0.01 109.09 % 0.01 -59.26 % 0.01 -36.02 % 0.02 175.36 % -0.03 -347.79 % 0.01 121.48 % -0.05 -510.94 % 0.01 -57.89 % 0.03 0.00 % 0.03 140.53 % -0.08 0.00 % -0.08 -215.38 % 0.07 0.00 % 0.07 121.09 % 0.03 0.00 % 0.03
Earnings per share 0.02 -16.60 % 0.03 61.88 % 0.02 -58.22 % 0.04 251.38 % 0.01 -15.50 % 0.01 12.17 % 0.01 109.09 % 0.01 -59.26 % 0.01 -36.02 % 0.02 175.36 % -0.03 -252.17 % 0.02 134.98 % -0.05 -450.67 % 0.02 -52.53 % 0.03 0.00 % 0.03 142.13 % -0.08 0.00 % -0.08 -215.38 % 0.07 0.00 % 0.07 121.09 % 0.03 0.00 % 0.03
Gross profit 194.245 M 76.27 % 110.198 M -44.51 % 198.573 M 7.58 % 184.581 M 21.69 % 151.680 M -0.49 % 152.433 M 12.32 % 135.711 M -3.44 % 140.539 M -7.56 % 152.024 M 16.64 % 130.341 M -16.53 % 156.153 M 32.60 % 117.761 M -49.41 % 232.794 M 35.94 % 171.245 M 194.18 % 58.211 M 0.00 % 58.211 M -6.35 % 62.160 M 0.00 % 62.160 M -41.10 % 105.531 M 0.00 % 105.531 M 75.09 % 60.274 M 0.00 % 60.274 M
Income tax expense 4.452 M -13.16 % 5.127 M 33.75 % 3.833 M -44.44 % 6.899 M 108.64 % 3.307 M -2.45 % 3.390 M 317.72 % -1.557 M -200.79 % 1.545 M 135.62 % -4.337 M -419.39 % 1.358 M -73.60 % 5.144 M -1.79 % 5.238 M -56.75 % 12.111 M 363.71 % 2.612 M 91.75 % 1.362 M 0.00 % 1.362 M -72.91 % 5.028 M 0.00 % 5.028 M -45.86 % 9.288 M 0.00 % 9.288 M 357.33 % 2.031 M 0.00 % 2.031 M
Cost of revenue 264.456 M 64.48 % 160.779 M -44.43 % 289.309 M 8.47 % 266.717 M 23.97 % 215.149 M 21.73 % 176.747 M 17.86 % 149.964 M -0.42 % 150.599 M 37.87 % 109.235 M -8.04 % 118.783 M 44.70 % 82.088 M -32.03 % 120.777 M -13.23 % 139.195 M 62.90 % 85.450 M 434.32 % 15.992 M 0.00 % 15.992 M 76.20 % 9.076 M 0.00 % 9.076 M -76.28 % 38.266 M 0.00 % 38.266 M -13.29 % 44.132 M 0.00 % 44.132 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 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 0.000
Other expenses 0.000 100.00 % -935.500 K 0.000 0.000 0.000 0.000 -100.00 % 4.214 M 0.000 -100.00 % 24.519 M 147.44 % -51.682 M -64.51 % -31.415 M -12 774.64 % -244.010 K 0.000 100.00 % -201.378 K -158.83 % 342.277 K 0.00 % 342.277 K 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 188.701 M 104.19 % 92.413 M -50.67 % 187.320 M 16.01 % 161.471 M 12.01 % 144.156 M 4.55 % 137.881 M 6.44 % 129.545 M -4.27 % 135.320 M -7.99 % 147.077 M 36.16 % 108.016 M -35.46 % 167.363 M 69.37 % 98.813 M -58.94 % 240.648 M 53.07 % 157.218 M 256.82 % 44.061 M 0.00 % 44.061 M -52.32 % 92.411 M 0.00 % 92.411 M 33.30 % 69.324 M 0.00 % 69.324 M 61.86 % 42.831 M 0.00 % 42.831 M
Cost and expenses 453.157 M 78.98 % 253.192 M -46.88 % 476.629 M 11.31 % 428.188 M 19.17 % 359.305 M 14.20 % 314.628 M 12.56 % 279.509 M -2.24 % 285.920 M 11.55 % 256.313 M 13.01 % 226.799 M -9.08 % 249.451 M 13.60 % 219.591 M -42.19 % 379.843 M 56.53 % 242.668 M 304.09 % 60.053 M 0.00 % 60.053 M -40.83 % 101.487 M 0.00 % 101.487 M -5.67 % 107.591 M 0.00 % 107.591 M 23.72 % 86.963 M 0.00 % 86.963 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
Selling general and administrative expenses 188.701 M 102.15 % 93.349 M -50.10 % 187.087 M 15.86 % 161.471 M 13.00 % 142.893 M 3.64 % 137.881 M 3.08 % 133.759 M -1.88 % 136.316 M -20.56 % 171.596 M 7.45 % 159.698 M -19.66 % 198.778 M 100.67 % 99.057 M -48.97 % 194.108 M 23.31 % 157.419 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest income 2.634 M 0.000 -100.00 % 5.862 M 253.35 % 1.659 M 24.66 % 1.331 M 37 229.52 % 3.565 K -97.53 % 144.131 K 82.39 % 79.025 K -92.02 % 989.877 K 0.000 0.000 0.000 -100.00 % 5.481 M 0.000 -100.00 % 134.479 K 0.00 % 134.479 K -59.00 % 328.019 K 0.00 % 328.019 K 1.73 % 322.454 K 0.00 % 322.454 K 644.48 % 43.313 K 0.00 % 43.313 K
Interest expense 33.000 K 0.000 -100.00 % 1.896 M 207.29 % 617.000 K 6.48 % 579.464 K 0.000 0.000 0.000 -100.00 % 537.831 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 19.039 K 0.00 % 19.039 K 176.92 % -24.750 K 0.00 % -24.750 K 84.98 % -164.777 K 0.00 % -164.777 K -270.04 % -44.529 K 0.00 % -44.529 K
Depreciation and amortization 2.366 M 93.22 % 1.225 M -47.29 % 2.323 M 5.26 % 2.207 M 97.38 % 1.118 M -51.25 % 2.294 M -4.72 % 2.407 M -1.08 % 2.434 M -1.02 % 2.459 M 4.08 % 2.362 M 158.59 % 913.552 K -33.48 % 1.373 M -15.90 % 1.633 M -79.65 % 8.026 M 142.97 % 3.303 M 0.00 % 3.303 M -49.30 % 6.515 M 0.00 % 6.515 M 8.47 % 6.006 M 0.00 % 6.006 M -19.68 % 7.478 M 0.00 % 7.478 M
Operating income 5.544 M -68.83 % 17.785 M 63.27 % 10.893 M -52.86 % 23.110 M 207.15 % 7.524 M -48.29 % 14.552 M 136.01 % 6.166 M 18.16 % 5.218 M 5.49 % 4.947 M -77.84 % 22.325 M 299.16 % -11.210 M -159.16 % 18.948 M -51.41 % 38.998 M 178.01 % 14.027 M -3.78 % 14.579 M 0.00 % 14.579 M 148.19 % -30.251 M 0.00 % -30.251 M -182.18 % 36.813 M 0.00 % 36.813 M 111.05 % 17.443 M 0.00 % 17.443 M
Operating income ratio 0.01 -81.58 % 0.07 193.95 % 0.02 -56.40 % 0.05 149.66 % 0.02 -53.60 % 0.04 104.82 % 0.02 20.42 % 0.02 -5.34 % 0.02 -78.87 % 0.09 290.46 % -0.05 -159.23 % 0.08 -24.23 % 0.10 91.84 % 0.05 -72.19 % 0.20 0.00 % 0.20 146.27 % -0.42 0.00 % -0.42 -265.88 % 0.26 0.00 % 0.26 53.23 % 0.17 0.00 % 0.17
Total other income expenses net 10.874 M 745.57 % 1.286 M -45.11 % 2.343 M -50.05 % 4.691 M 46.48 % 3.203 M 237.14 % -2.335 M -910.11 % 288.260 K 282.38 % -158.051 K -134.96 % 452.045 K 131.91 % -1.417 M 33.85 % -2.142 M 16.31 % -2.559 M 96.48 % -72.686 M -3 501.03 % -2.018 M -678.13 % -259.402 K 0.00 % -259.402 K 90.53 % -2.738 M 0.00 % -2.738 M -765.97 % 411.103 K 0.00 % 411.103 K 136.59 % -1.123 M 0.00 % -1.123 M
2025-02-28 2024-05-31 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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
2025-02-28 2024-05-31 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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30
Net debt -115.858 M -17.11 % -98.934 M -10.70 % -89.369 M -9.72 % -81.455 M -41.29 % -57.651 M -45.36 % -39.662 M 10.20 % -44.167 M -29.51 % -34.103 M 25.57 % -45.820 M -28.05 % -35.782 M -223.30 % 29.020 M 158.24 % -49.831 M 8.40 % -54.399 M 8.33 % -59.344 M -13.57 % -52.252 M 73.85 % -199.847 M 42.48 % -347.443 M -44.56 % -240.346 M -80.37 % -133.249 M -42.17 % -93.724 M
Total investments 559.000 K -44.27 % 1.003 M 7.16 % 936.000 K 2.86 % 910.000 K 24.30 % 732.128 K 16.53 % 628.261 K 13.04 % 555.808 K 60.58 % 346.119 K 111.67 % 163.521 K -87.42 % 1.300 M -74.95 % 5.190 M 39.63 % 3.717 M 26.76 % 2.932 M 58.11 % 1.855 M 500.31 % 308.931 K -91.03 % 3.446 M -47.65 % 6.582 M -3.37 % 6.812 M -3.26 % 7.041 M 18.90 % 5.922 M
Total debt 0.000 -100.00 % 11.513 M -6.54 % 12.319 M 2.87 % 11.975 M -4.96 % 12.599 M -6.49 % 13.474 M -5.81 % 14.305 M -26.63 % 19.497 M -4.68 % 20.454 M 17.60 % 17.394 M -78.55 % 81.102 M 3 124.06 % 2.516 M 15.77 % 2.173 M -27.82 % 3.010 M -0.52 % 3.026 M -42.87 % 5.297 M -30.01 % 7.567 M -6.83 % 8.122 M -6.39 % 8.676 M 100.00 % 4.338 M
Accumulated other comprehensive income loss 0.000 100.00 % -369.999 K -14.91 % -322.000 K -49.07 % -216.000 K 96.91 % -7.001 M -25 273.23 % -27.594 K 99.60 % -6.819 M -101.28 % 533.746 M 2.13 % 522.616 M 581.91 % -108.447 M -79.58 % -60.391 M -10.28 % -54.763 M -1 087.65 % -4.611 M -6.64 % -4.324 M 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 73.646 M 18.62 % 62.088 M 39.52 % 44.502 M -9.85 % 49.364 M 70.56 % 28.943 M -33.65 % 43.619 M 24.13 % 35.139 M 107.70 % -456.286 M -12.38 % -406.011 M 0.10 % -406.405 M -15.51 % -351.845 M -147.62 % -142.089 M -1 437.68 % 10.622 M -69.85 % 35.229 M 55.24 % 22.693 M 100.00 % 11.347 M 0.000 0.000 0.000 0.000
Common stock 258.285 M 0.12 % 257.988 M 0.00 % 257.988 M 0.00 % 257.988 M -2.68 % 265.080 M -3.25 % 273.988 M -2.52 % 281.080 M 23.06 % 228.409 M -0.11 % 228.651 M -77.43 % 1.013 B 28.48 % 788.573 M -0.46 % 792.213 M 8.58 % 729.643 M 3.16 % 707.293 M 38.27 % 511.531 M -16.23 % 610.673 M -13.97 % 709.814 M 99.96 % 354.985 M 227 872.33 % 155.714 K 14.70 % 135.754 K
Total equity 334.168 M 3.40 % 323.189 M 5.59 % 306.084 M -1.31 % 310.145 M 7.29 % 289.074 M -9.90 % 320.830 M 2.85 % 311.934 M 0.87 % 309.241 M -12.60 % 353.822 M -29.64 % 502.854 M 31.25 % 383.131 M -35.47 % 593.695 M -12.44 % 678.082 M 1.02 % 671.246 M 35.20 % 496.473 M -13.99 % 577.208 M -12.27 % 657.942 M 44.39 % 455.678 M 79.82 % 253.413 M 38.99 % 182.330 M
Other non current liabilities 9.994 M 0.000 0.000 0.000 0.000 -100.00 % 5.648 K 0.000 0.000 -100.00 % 2.068 M -97.10 % 71.420 M 13 953.18 % 508.215 K -97.39 % 19.490 M -74.82 % 77.403 M -21.51 % 98.609 M 113.99 % 46.082 M 100.00 % 23.041 M 0.000 0.000 0.000 0.000
Long term debt 0.000 -100.00 % 10.852 M -7.14 % 11.687 M 13.71 % 10.278 M -6.33 % 10.972 M -6.63 % 11.751 M 0.98 % 11.637 M -9.51 % 12.860 M -5.85 % 13.658 M 0.000 -100.00 % 21.180 M 0.000 0.000 0.000 0.000 -100.00 % 3.062 M -50.00 % 6.123 M -9.65 % 6.777 M -8.80 % 7.431 M 100.00 % 3.715 M
Total non current liabilities 15.352 M 41.47 % 10.852 M -7.14 % 11.687 M 13.71 % 10.278 M -6.33 % 10.972 M -6.67 % 11.757 M 0.93 % 11.649 M -16.04 % 13.874 M -11.65 % 15.702 M -19.16 % 19.424 M -22.26 % 24.986 M 16.56 % 21.437 M -73.27 % 80.182 M -23.12 % 104.297 M 84.36 % 56.572 M 35.08 % 41.882 M 54.03 % 27.191 M -24.48 % 36.005 M -19.66 % 44.819 M 2.74 % 43.623 M
Other current liabilities 34.360 M -28.17 % 47.833 M -18.67 % 58.811 M 24.93 % 47.074 M -2.26 % 48.162 M 0.000 -100.00 % 48.324 M 628.08 % 6.637 M -73.32 % 24.875 M -58.92 % 60.546 M 1 875.14 % 3.065 M -95.90 % 74.701 M -58.85 % 181.537 M 34.37 % 135.101 M 115.86 % 62.589 M 0.20 % 62.462 M 0.20 % 62.336 M -13.86 % 72.368 M -12.18 % 82.401 M -12.82 % 94.520 M
Deferred revenue 0.000 0.000 -100.00 % 4.306 M 353.74 % -1.697 M -4.30 % -1.627 M 5.58 % -1.723 M 35.41 % -2.668 M 59.80 % -6.637 M 1.79 % -6.758 M -2 470.17 % 285.146 K -88.39 % 2.456 M -50.53 % 4.965 M -20.46 % 6.242 M 123.25 % 2.796 M 567.77 % 418.691 K 100.00 % 209.346 K 0.000 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 661.000 K 4.59 % 632.000 K -62.76 % 1.697 M 0.000 -100.00 % 1.723 M -35.41 % 2.668 M 0.000 0.000 -100.00 % 422.814 K -99.29 % 59.922 M 2 282.08 % 2.516 M 15.77 % 2.173 M -27.82 % 3.010 M -0.52 % 3.026 M 35.39 % 2.235 M 54.78 % 1.444 M 7.38 % 1.345 M 7.96 % 1.246 M 100.00 % 622.797 K
Total current liabilities 167.350 M -13.07 % 192.516 M -9.04 % 211.646 M 9.28 % 193.681 M 12.39 % 172.324 M 36.20 % 126.523 M 25.56 % 100.769 M -10.96 % 113.174 M 22.54 % 92.356 M -32.34 % 136.491 M -9.06 % 150.091 M -21.14 % 190.320 M -20.33 % 238.873 M 15.71 % 206.443 M 89.08 % 109.180 M 26.25 % 86.480 M 35.59 % 63.780 M -13.48 % 73.713 M -11.88 % 83.646 M -12.08 % 95.142 M
Total liabilities 182.702 M -10.16 % 203.368 M -8.94 % 223.333 M 9.50 % 203.959 M 11.27 % 183.296 M 32.55 % 138.280 M 23.01 % 112.418 M -11.52 % 127.047 M 17.57 % 108.058 M -30.69 % 155.915 M -10.94 % 175.076 M -17.32 % 211.757 M -33.63 % 319.055 M 2.68 % 310.740 M 87.47 % 165.752 M 29.13 % 128.362 M 41.10 % 90.971 M -17.09 % 109.718 M -14.59 % 128.465 M -7.42 % 138.766 M
Other non current assets 559.000 K -96.61 % 16.475 M 0.000 -100.00 % 250.000 K 0.00 % 250.000 K 0.000 -100.00 % 200.000 K -46.42 % 373.265 K 1.14 % 369.045 K 5 602.39 % -6.707 K -100.25 % 2.672 M 76.69 % 1.512 M 420.08 % 290.814 K -1.28 % 294.579 K 102.81 % -10.488 M -107.45 % 140.710 M -51.80 % 291.908 M 98.17 % 147.303 M 5 359.89 % 2.698 M -71.44 % 9.447 M
Long term investments 0.000 -100.00 % 349.000 K -38.34 % 566.000 K -14.24 % 660.000 K 36.89 % 482.128 K -23.26 % 628.261 K 76.57 % 355.808 K 1 410.72 % -27.146 K 86.79 % -205.522 K -115.73 % 1.307 M -48.10 % 2.517 M 14.20 % 2.204 M -16.54 % 2.641 M 69.33 % 1.560 M -85.13 % 10.488 M 107.63 % -137.419 M 51.84 % -285.326 M -104.07 % -139.817 M -2 556.20 % 5.692 M 299.73 % -2.850 M
Intangible assets 39.175 M 12.76 % 34.743 M -4.32 % 36.313 M -3.14 % 37.490 M -3.05 % 38.668 M -0.72 % 38.949 M 2.73 % 37.913 M 5.74 % 35.855 M -11.30 % 40.423 M -4.20 % 42.193 M -46.55 % 78.936 M -58.48 % 190.125 M -1.40 % 192.825 M 8.85 % 177.152 M 36.36 % 129.913 M 100.00 % 64.956 M 0.000 0.000 0.000 0.000
GoodWill 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M 0.00 % 178.200 M -18.68 % 219.124 M -15.78 % 260.177 M 22.35 % 212.658 M -32.61 % 315.556 M -33.37 % 473.620 M -13.10 % 545.015 M 84.84 % 294.853 M 100.00 % 147.426 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 217.375 M 2.08 % 212.943 M -0.73 % 214.513 M -0.55 % 215.690 M -0.54 % 216.868 M -0.13 % 217.149 M 0.48 % 216.113 M 0.96 % 214.055 M -17.53 % 259.547 M -14.16 % 302.370 M 3.70 % 291.594 M -42.34 % 505.682 M -24.12 % 666.445 M -7.72 % 722.167 M 70.02 % 424.766 M 19.64 % 355.046 M 24.44 % 285.326 M 67.86 % 169.982 M 211.11 % 54.637 M 65.49 % 33.015 M
Property plant equipment net 33.648 M 0.33 % 33.536 M 1.64 % 32.995 M 0.51 % 32.826 M 2.06 % 32.165 M 1.23 % 31.774 M 2.47 % 31.007 M -1.62 % 31.517 M 0.35 % 31.406 M -16.69 % 37.696 M -5.21 % 39.770 M -4.50 % 41.645 M 1.02 % 41.224 M -1.28 % 41.760 M 10.59 % 37.762 M 10.98 % 34.027 M 12.33 % 30.292 M 0.32 % 30.195 M 0.32 % 30.098 M 97.28 % 15.257 M
Total non current assets 272.690 M 3.57 % 263.303 M -1.36 % 266.940 M 0.54 % 265.510 M -0.90 % 267.918 M 0.55 % 266.462 M 0.89 % 264.103 M 2.64 % 257.311 M -15.03 % 302.822 M -13.48 % 350.001 M -0.14 % 350.488 M -38.15 % 566.644 M -21.89 % 725.411 M -7.04 % 780.374 M 63.60 % 477.014 M 18.14 % 403.771 M 22.16 % 330.529 M 54.11 % 214.479 M 117.90 % 98.429 M 71.11 % 57.525 M
Other current assets 15.368 M 15.35 % 13.323 M -4.19 % 13.905 M -90.50 % 146.311 M 18.20 % 123.784 M -7.96 % 134.483 M 35.68 % 99.117 M -19.78 % 123.559 M 44.28 % 85.636 M -6.50 % 91.593 M 594.52 % 13.188 M 327.62 % 3.084 M -79.88 % 15.328 M 957.90 % 1.449 M -91.80 % 17.670 M 100.00 % 8.835 M 0.000 -100.00 % 70.087 M -50.00 % 140.175 M -14.96 % 164.834 M
Short term investments 2.500 M 282.26 % 654.000 K 76.76 % 370.000 K 48.00 % 250.000 K 0.00 % 250.000 K 10 020.81 % 2.470 K -98.76 % 200.000 K -46.42 % 373.265 K 1.14 % 369.043 K 5 601.78 % -6.708 K -100.25 % 2.672 M 76.69 % 1.512 M 420.08 % 290.811 K -1.28 % 294.577 K -4.65 % 308.931 K -99.79 % 146.109 M -49.95 % 291.908 M 99.08 % 146.629 M 10 769.79 % 1.349 M -84.62 % 8.772 M
cash and cash equivalents 115.858 M 4.90 % 110.447 M 8.61 % 101.688 M 8.84 % 93.430 M 33.00 % 70.250 M 32.21 % 53.136 M -9.13 % 58.472 M 9.09 % 53.600 M -19.12 % 66.274 M 24.63 % 53.176 M 2.10 % 52.082 M -0.51 % 52.347 M -7.47 % 56.572 M -9.27 % 62.354 M 12.80 % 55.278 M -73.05 % 205.144 M -42.21 % 355.010 M 42.88 % 248.468 M 75.07 % 141.926 M 44.73 % 98.062 M
Cash and short term investments 118.358 M 6.53 % 111.101 M 8.86 % 102.058 M 8.94 % 93.680 M 32.88 % 70.500 M 32.68 % 53.136 M -9.44 % 58.672 M 8.71 % 53.973 M -19.01 % 66.643 M 25.32 % 53.176 M -2.88 % 54.754 M 1.66 % 53.859 M -5.28 % 56.863 M -9.24 % 62.649 M 12.71 % 55.587 M -72.92 % 205.298 M -42.17 % 355.010 M 42.49 % 249.142 M 73.89 % 143.274 M 45.11 % 98.737 M
Total current assets 244.180 M -7.25 % 263.254 M 0.30 % 262.477 M 5.58 % 248.594 M 21.59 % 204.452 M 6.13 % 192.648 M 20.22 % 160.249 M -10.46 % 178.978 M 12.52 % 159.058 M -48.49 % 308.768 M 48.65 % 207.720 M -13.02 % 238.808 M -12.11 % 271.726 M 34.78 % 201.612 M 8.86 % 185.211 M -38.63 % 301.798 M -27.87 % 418.385 M 19.23 % 350.917 M 23.80 % 283.449 M 7.54 % 263.571 M
Inventory 2.294 M -16.09 % 2.734 M -76.85 % 11.808 M 37.25 % 8.603 M -15.39 % 10.168 M 102.19 % 5.029 M 104.43 % 2.460 M 70.22 % 1.445 M 13.69 % 1.271 M -31.60 % 1.858 M 20.29 % 1.545 M 381.75 % 320.687 K -72.35 % 1.160 M -53.99 % 2.521 M 40.47 % 1.794 M 100.00 % 897.201 K 0.000 0.000 0.000 0.000
Net receivables 108.160 M -20.53 % 136.096 M 1.03 % 134.706 M 0.21 % 134.419 M 19.77 % 112.232 M -11.56 % 126.901 M 40.32 % 90.439 M -20.54 % 113.810 M 25.04 % 91.019 M 9.73 % 82.948 M -41.18 % 141.022 M 0.000 -100.00 % 198.380 M 0.000 -100.00 % 110.160 M 26.96 % 86.767 M 36.91 % 63.375 M 100.00 % 31.687 M 0.000 0.000
Tax assets 21.108 M 0.000 -100.00 % 18.866 M 17.30 % 16.084 M -11.40 % 18.154 M 7.35 % 16.910 M 2.94 % 16.427 M 44.19 % 11.393 M -2.67 % 11.706 M 35.56 % 8.635 M -38.03 % 13.934 M -10.68 % 15.601 M 5.34 % 14.810 M 1.49 % 14.593 M 0.73 % 14.486 M 26.99 % 11.407 M 36.97 % 8.329 M 22.20 % 6.816 M 28.53 % 5.303 M 99.65 % 2.656 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 129.249 M -10.26 % 144.022 M 0.30 % 143.591 M 2.45 % 140.157 M 16.65 % 120.151 M -2.82 % 123.640 M 80.11 % 68.648 M -35.33 % 106.146 M 21.90 % 87.079 M 15.74 % 75.237 M -11.12 % 84.647 M -21.72 % 108.139 M 121.05 % 48.921 M -25.35 % 65.536 M 51.89 % 43.147 M 100.00 % 21.574 M 0.000 0.000 0.000 0.000
Tax payables 3.741 M 0.000 -100.00 % 4.306 M -9.40 % 4.753 M 18.50 % 4.011 M 245.82 % 1.160 M -57.49 % 2.728 M 598.50 % 390.610 K -89.10 % 3.583 M 1 156.38 % 285.146 K -88.39 % 2.456 M -50.53 % 4.965 M -20.46 % 6.242 M 123.25 % 2.796 M 567.77 % 418.691 K 100.00 % 209.346 K 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -11.751 M -0.98 % -11.637 M 9.51 % -12.860 M 6.11 % -13.696 M 74.61 % -53.937 M -19 924.00 % -269.361 K 98.61 % -19.371 M -2 395.06 % 844.049 K -83.91 % 5.245 M -39.42 % 8.658 M -41.59 % 14.823 M -29.38 % 20.989 M -27.90 % 29.110 M -21.81 % 37.232 M -6.52 % 39.830 M
Minority interest 2.883 M -17.23 % 3.483 M -11.06 % 3.916 M 30.14 % 3.009 M 28.03 % 2.350 M -27.69 % 3.250 M 14.81 % 2.831 M -16.06 % 3.373 M -2.41 % 3.456 M -14.11 % 4.024 M 362.81 % 869.451 K 165.36 % -1.330 M 41.50 % -2.274 M -86.42 % -1.220 M -12.48 % -1.084 M 75.16 % -4.366 M 42.91 % -7.648 M -134.73 % 22.023 M -57.40 % 51.694 M 99.79 % 25.874 M
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
Preferred stock 0.000 0.000 0.000 -100.00 % 216.000 K -96.91 % 7.001 M 25 273.23 % 27.594 K -99.60 % 6.819 M 0.000 0.000 -100.00 % 108.447 M 79.58 % 60.391 M 10.28 % 54.763 M 1 087.65 % 4.611 M 6.64 % 4.324 M 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -646.000 K 0.000 0.000 100.00 % -432.000 K 96.98 % -14.300 M -25 811.39 % -55.188 K 99.84 % -35.535 M 0.000 -100.00 % 84.966 M 138.35 % -221.565 M -20.29 % -184.193 M -11 067.65 % 1.679 M 178.38 % -2.143 M 96.96 % -70.378 M -91.94 % -36.667 M 9.34 % -40.446 M 8.54 % -44.224 M -156.21 % 78.669 M -60.97 % 201.563 M 28.94 % 156.319 M
Deferred tax liabilities non current 5.358 M 0.000 0.000 0.000 0.000 -100.00 % 5.648 K -50.85 % 11.492 K -98.87 % 1.014 M -50.36 % 2.042 M 0.60 % 2.030 M -46.65 % 3.806 M 95.53 % 1.946 M 0.55 % 1.936 M 336.36 % 443.625 K -75.79 % 1.832 M 91.69 % 955.967 K 1 102.79 % 79.479 K -32.63 % 117.971 K -24.60 % 156.462 K 100.00 % 78.231 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 516.870 M -1.84 % 526.557 M -0.54 % 529.417 M 2.98 % 514.104 M 8.83 % 472.370 M 2.89 % 459.110 M 8.19 % 424.352 M -2.74 % 436.289 M -5.54 % 461.881 M -29.89 % 658.769 M 18.01 % 558.208 M -30.70 % 805.452 M -19.22 % 997.137 M 1.54 % 981.986 M 48.29 % 662.225 M -6.14 % 705.569 M -5.79 % 748.913 M 32.46 % 565.396 M 48.06 % 381.878 M 18.93 % 321.095 M
2025-02-28 2024-05-31 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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30
2025-02-28 2024-08-31 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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
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
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
Change in working capital 0.000 0.000 0.000 0.000 100.00 % -16.876 M 0.000 100.00 % -15.881 M 0.000 0.000 0.000 -100.00 % 15.829 M 0.000 100.00 % -25.813 M 0.000 100.00 % -30.629 M 0.00 % -30.629 M -219.44 % 25.643 M 0.00 % 25.643 M 65.30 % 15.513 M 0.00 % 15.513 M 225.11 % -12.399 M 0.00 % -12.399 M
Accounts receivables 0.000 0.000 0.000 0.000 100.00 % -13.022 M 0.000 100.00 % -14.692 M 0.000 0.000 0.000 -100.00 % 16.032 M 0.000 100.00 % -26.743 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 100.00 % -3.854 M 0.000 100.00 % -1.189 M 0.000 0.000 0.000 100.00 % -203.468 K 0.000 -100.00 % 930.100 K 0.000 -100.00 % 471.442 K 0.00 % 471.442 K 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
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 0.000 100.00 % -31.100 M 0.00 % -31.100 M 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 2.218 M 114.58 % -15.214 M -230.78 % 11.633 M 60.43 % 7.251 M -75.95 % 30.149 M 523.43 % -7.120 M -151.81 % 13.744 M 253.28 % -8.966 M -2 915.92 % -297.295 K 96.70 % -9.016 M -103.53 % 255.154 M 53.45 % 166.278 M 144.02 % 68.141 M 787.07 % -9.918 M -378.34 % -2.073 M 0.00 % -2.073 M -160.05 % 3.453 M 0.00 % 3.453 M -26.30 % 4.685 M 0.00 % 4.685 M 791.09 % -677.884 K 0.00 % -677.884 K
Net cash provided by operating activities 16.100 M 8.11 % 14.892 M -33.67 % 22.452 M -11.83 % 25.465 M -29.18 % 35.955 M 3 948.60 % -934.238 K -111.92 % 7.836 M 200.55 % -7.793 M -227.57 % 6.109 M -63.94 % 16.944 M -24.16 % 22.341 M 288.69 % 5.748 M -47.65 % 10.980 M 79.97 % 6.101 M 140.46 % -15.079 M 0.00 % -15.079 M -281.55 % -3.952 M 0.00 % -3.952 M -106.74 % 58.633 M 0.00 % 58.633 M 543.40 % 9.113 M 0.00 % 9.113 M
Investments in property plant and equipment -7.056 M -347.43 % -1.577 M -40.30 % -1.124 M 36.25 % -1.763 M -32.22 % -1.333 M 68.23 % -4.197 M -461.66 % -747.189 K 80.33 % -3.799 M 49.29 % -7.492 M -486.91 % -1.277 M 92.42 % -16.848 M -114.80 % -7.844 M -361.46 % -1.700 M -17.42 % -1.448 M 71.53 % -5.085 M 0.00 % -5.085 M 32.03 % -7.482 M 0.00 % -7.482 M 21.44 % -9.523 M 0.00 % -9.523 M -129.89 % -4.143 M 0.00 % -4.143 M
Acquisitions net 142.000 K 1 083.33 % 12.000 K 114.29 % -83.998 K -210.52 % 76.000 K -32.37 % 112.368 K 29.55 % 86.734 K -81.54 % 469.944 K 1 103.97 % 39.033 K 100.31 % -12.647 M 0.000 -100.00 % 3.027 M 0.000 100.00 % -739.218 K -110.36 % 7.134 M -63.69 % 19.648 M 0.00 % 19.648 M 0.000 0.000 100.00 % -18.513 M 0.00 % -18.513 M 0.000 0.000
Purchases of investments -2.500 M 0.000 0.000 0.000 100.00 % -50.000 K -177.51 % 64.507 K 0.000 100.00 % -4.249 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
Sales maturities of investments 525.000 K 0.000 0.000 0.000 100.00 % -539.096 K -200.00 % 539.096 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
Other investing activites 0.000 0.000 100.00 % -42.000 K -210.53 % 38.000 K 115.97 % -238.000 K 77.32 % -1.050 M 9.74 % -1.163 M 21.16 % -1.475 M 0.000 100.00 % -5.109 M -0.41 % -5.088 M -45.81 % -3.490 M 65.97 % -10.254 M -0.73 % -10.180 M -140.67 % 25.032 M 0.00 % 25.032 M 9 381.93 % 263.996 K 0.00 % 263.996 K 141.99 % -628.636 K 0.00 % -628.636 K 16.48 % -752.664 K 0.00 % -752.664 K
Net cash used for investing activites -8.889 M -467.99 % -1.565 M -34.22 % -1.166 M 30.88 % -1.687 M 6.80 % -1.810 M 49.31 % -3.571 M -147.98 % -1.440 M 61.75 % -3.764 M 81.31 % -20.139 M -215.40 % -6.385 M 53.80 % -13.821 M -76.21 % -7.844 M 38.21 % -12.693 M -182.45 % -4.494 M -111.35 % 39.595 M 0.00 % 39.595 M 648.59 % -7.218 M 0.00 % -7.218 M 74.82 % -28.665 M 0.00 % -28.665 M -485.58 % -4.895 M 0.00 % -4.895 M
Debt repayment -809.000 K -142.22 % -334.000 K 0.000 0.000 100.00 % -874.685 K 0.000 0.000 0.000 0.000 100.00 % -2.957 M 29.15 % -4.174 M -267.04 % -1.137 M -182.81 % 1.373 M -83.43 % 8.287 M -69.23 % 26.929 M 0.00 % 26.929 M 76 154.19 % -35.408 K 0.00 % -35.408 K -100.79 % 4.494 M 0.00 % 4.494 M 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 -100.00 % 540.651 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
Common stock repurchased 0.000 0.000 0.000 0.000 100.00 % -16.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 98.712 K 200.00 % -98.712 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -1.008 M 92.45 % -13.358 M 50.00 % -26.716 M 0.000 100.00 % -750.000 K 0.000 100.00 % -1.388 M 0.000 0.000 0.000 100.00 % -908.413 K -527.87 % -144.682 K 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 -100.00 % 13.694 M 4 489.10 % -312.000 K 0.000 100.00 % -831.155 K -458.02 % -148.947 K 86.56 % -1.109 M 61.44 % -2.875 M 0.000 -100.00 % 1.228 M 200.00 % -1.228 M 0.000 100.00 % -1.360 M 95.85 % -32.749 M 0.00 % -32.749 M 0.000 0.000 0.000 0.000 100.00 % 0.000 0.00 % 0.000
Net cash used provided by financing activities -1.817 M 86.73 % -13.692 M -5.15 % -13.022 M -1 986.86 % -624.000 K 96.30 % -16.875 M -1 930.27 % -831.155 K 45.92 % -1.537 M -38.64 % -1.109 M 61.44 % -2.875 M 2.80 % -2.957 M 21.26 % -3.756 M -43.98 % -2.609 M -251.92 % -741.262 K -110.70 % 6.927 M 446.33 % 1.268 M 0.00 % 1.268 M 3 681.09 % -35.408 K 0.00 % -35.408 K -100.79 % 4.494 M 0.00 % 4.494 M 192 865 686 695 279 104.00 % 0.000 0.00 % 0.000
Effect of forex changes on cash 17.000 K -99.81 % 9.124 M 130 442.86 % -7.000 K -151.85 % 13.500 K 117.31 % -78.000 K -100.91 % 8.602 M 67 421.23 % 12.740 K 1 110.31 % -1.261 K 0.000 100.00 % -5.697 M -404.05 % -1.130 M -306.65 % 546.944 K 110.40 % -5.257 M -109.84 % 53.411 M 15 493.49 % 342.518 K 0.00 % 342.518 K 116.60 % -2.063 M 0.00 % -2.063 M -1 059.76 % 214.995 K 0.00 % 214.995 K 261.78 % -132.891 K 0.00 % -132.891 K
Net change in cash 5.411 M -38.22 % 8.759 M 6.07 % 8.258 M -64.37 % 23.180 M 35.44 % 17.114 M 420.74 % -5.336 M -209.52 % 4.872 M 137.91 % -12.851 M -198.85 % 13.000 M -78.34 % 60.009 M 1 551.17 % 3.634 M 187.42 % -4.157 M -7.82 % -3.856 M -106.54 % 59.000 M 12.92 % 52.252 M 0.00 % 52.252 M 296.90 % -26.537 M 0.00 % -26.537 M -138.44 % 69.042 M 0.00 % 69.042 M 745.07 % 8.170 M 0.00 % 8.170 M
Cash at beginning of period 110.447 M 8.61 % 101.688 M 8.84 % 93.430 M 33.00 % 70.250 M 32.21 % 53.136 M -9.13 % 58.472 M 9.09 % 53.600 M -19.34 % 66.450 M 24.32 % 53.451 M 0.000 -100.00 % 47.912 M -14.72 % 56.185 M 0.000 0.000 100.00 % 0.000 0.00 % 0.000 -100.00 % 124.941 M 0.00 % 124.941 M 71.42 % 72.884 M 0.00 % 72.884 M 58.34 % 46.029 M 0.00 % 46.029 M
Cash at end of period 115.858 M 4.90 % 110.447 M 8.61 % 101.688 M 8.84 % 93.430 M 33.00 % 70.250 M 32.21 % 53.136 M 0.000 -100.00 % 53.600 M -19.34 % 66.450 M 10.73 % 60.009 M 16.42 % 51.546 M -0.92 % 52.027 M 1 449.30 % -3.856 M -106.54 % 59.000 M 12.92 % 52.252 M 0.00 % 52.252 M -46.90 % 98.404 M 0.00 % 98.404 M -30.66 % 141.926 M 0.00 % 141.926 M 161.86 % 54.199 M 0.00 % 54.199 M
Operating cash flow 16.100 M 8.11 % 14.892 M -33.67 % 22.452 M -11.83 % 25.465 M -29.18 % 35.955 M 3 948.60 % -934.238 K -110.13 % 9.224 M 218.36 % -7.793 M -227.57 % 6.109 M -63.94 % 16.944 M -24.16 % 22.341 M 288.69 % 5.748 M -47.65 % 10.980 M 61.64 % 6.793 M 145.05 % -15.079 M 0.00 % -15.079 M -281.55 % -3.952 M 0.00 % -3.952 M -106.74 % 58.633 M 0.00 % 58.633 M 543.40 % 9.113 M 0.00 % 9.113 M
Capital expenditure -1.728 M -9.58 % -1.577 M -40.30 % -1.124 M 36.25 % -1.763 M -32.22 % -1.333 M 68.23 % -4.197 M -461.66 % -747.189 K 80.33 % -3.799 M 49.29 % -7.492 M -486.91 % -1.277 M 92.42 % -16.848 M -114.80 % -7.844 M -361.46 % -1.700 M -17.42 % -1.448 M 71.53 % -5.085 M 0.00 % -5.085 M 32.03 % -7.482 M 0.00 % -7.482 M 21.44 % -9.523 M 0.00 % -9.523 M -129.89 % -4.143 M 0.00 % -4.143 M
Free CashFlow 14.372 M 7.94 % 13.315 M -37.57 % 21.328 M -10.02 % 23.702 M -31.54 % 34.622 M 774.77 % -5.131 M -160.53 % 8.477 M 173.12 % -11.593 M -738.30 % -1.383 M -108.83 % 15.668 M 185.23 % 5.493 M 362.10 % -2.096 M -122.58 % 9.280 M 73.62 % 5.345 M 126.51 % -20.165 M 0.00 % -20.165 M -76.36 % -11.434 M 0.00 % -11.434 M -123.28 % 49.110 M 0.00 % 49.110 M 888.02 % 4.970 M 0.00 % 4.970 M
2025 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2017 2017 2016 2016 2015 2015 2014 2014
Date Form 10K
2025
2024
2022
2021
2020
2019
2018
2017
2016
2015
2014