6015.SR

Americana Restaurants International PLC 6015.SR

Finances

2024 2023 2022 2021 2020 2019
Revenue 2.197 B -8.97 % 2.413 B 1.45 % 2.379 B 15.93 % 2.052 B 30.04 % 1.578 B -16.53 % 1.890 B
Net income 158.759 M -38.81 % 259.466 M 0.09 % 259.226 M 27.12 % 203.917 M 152.29 % 80.826 M -46.50 % 151.070 M
Income before tax 172.131 M -37.49 % 275.372 M 1.35 % 271.698 M 22.31 % 222.140 M 158.12 % 86.062 M -46.62 % 161.237 M
Income before tax ratio 0.08 -31.33 % 0.11 -0.10 % 0.11 5.50 % 0.11 98.49 % 0.05 -36.05 % 0.09
EBITDA 486.077 M -13.03 % 558.883 M 8.31 % 515.991 M 13.68 % 453.887 M 37.26 % 330.673 M -20.69 % 416.925 M
Net income ratio 0.07 -32.79 % 0.11 -1.34 % 0.11 9.66 % 0.10 94.01 % 0.05 -35.90 % 0.08
Ratio EBITDA 0.22 -4.46 % 0.23 6.76 % 0.22 -1.94 % 0.22 5.55 % 0.21 -4.98 % 0.22
Gross profit ratio 0.53 1.65 % 0.52 1.09 % 0.52 -1.88 % 0.53 3.44 % 0.51 -2.46 % 0.52
Weighted average shs out dil 8.418 B -0.07 % 8.424 B 233.33 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B
Weighted average shs out 8.418 B -0.07 % 8.424 B 233.33 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B
EPS diluted 0.02 -38.64 % 0.03 -69.20 % 0.10 23.92 % 0.08 152.19 % 0.03 -46.49 % 0.06
Earnings per share 0.02 -38.64 % 0.03 -69.20 % 0.10 23.92 % 0.08 152.19 % 0.03 -46.49 % 0.06
Gross profit 1.167 B -7.46 % 1.262 B 2.56 % 1.230 B 13.75 % 1.081 B 34.51 % 803.942 M -18.58 % 987.398 M
Income tax expense 20.727 M 58.94 % 13.041 M 49.16 % 8.743 M -44.43 % 15.732 M 150.47 % 6.281 M -31.27 % 9.138 M
Cost of revenue 1.029 B -10.61 % 1.152 B 0.27 % 1.148 B 18.36 % 970.351 M 25.39 % 773.853 M -14.29 % 902.821 M
General and administrative expenses 39.327 M 7.84 % 36.469 M -6.70 % 39.086 M -22.47 % 50.413 M -2.04 % 51.465 M -20.14 % 64.448 M
Selling and marketing expenses 353.578 M 2.93 % 343.524 M 9.19 % 314.623 M 18.42 % 265.676 M 33.60 % 198.863 M -10.00 % 220.967 M
Other expenses 582.681 M -1.32 % 590.492 M 1.16 % 583.719 M 11.80 % 522.120 M 15.29 % 452.871 M -11.89 % 513.965 M
Operating expenses 975.586 M 0.53 % 970.485 M 3.92 % 933.919 M 11.42 % 838.209 M 19.20 % 703.199 M -12.03 % 799.380 M
Cost and expenses 2.005 B -5.52 % 2.122 B 1.73 % 2.086 B 15.34 % 1.809 B 22.44 % 1.477 B -13.23 % 1.702 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 392.905 M 3.40 % 379.993 M 7.43 % 353.709 M 11.90 % 316.089 M 26.27 % 250.328 M -12.29 % 285.415 M
Interest income 16.116 M 5.25 % 15.312 M 320.77 % 3.639 M 64.81 % 2.208 M 168.61 % 822.000 K 39.56 % 589.000 K
Interest expense 35.793 M 15.41 % 31.014 M 26.16 % 24.584 M 6.34 % 23.118 M -22.59 % 29.864 M 5.11 % 28.411 M
Depreciation and amortization 278.153 M 10.16 % 252.497 M 14.92 % 219.709 M 5.31 % 208.629 M -2.85 % 214.747 M -2.41 % 220.054 M
Operating income 191.808 M -34.10 % 291.074 M -0.54 % 292.643 M 20.40 % 243.050 M 111.16 % 115.104 M -39.12 % 189.059 M
Operating income ratio 0.09 -27.61 % 0.12 -1.96 % 0.12 3.86 % 0.12 62.38 % 0.07 -27.06 % 0.10
Total other income expenses net -19.677 M -25.32 % -15.702 M 25.03 % -20.945 M -0.17 % -20.910 M 28.00 % -29.042 M -4.39 % -27.822 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019 2018
Net debt 497.361 M 17.32 % 423.949 M 184.93 % 148.791 M -31.65 % 217.676 M -6.03 % 231.655 M -25.63 % 311.478 M -14.76 % 365.418 M
Total investments 213.695 M -27.79 % 295.933 M 0.000 0.000 0.000 0.000 0.000
Total debt 578.831 M 13.15 % 511.557 M 12.84 % 453.351 M 15.75 % 391.672 M -8.49 % 428.002 M -11.08 % 481.356 M 1.97 % 472.064 M
Accumulated other comprehensive income loss -28.895 M -32.41 % -21.822 M 5.59 % -23.113 M -13.14 % -20.429 M -61.07 % -12.683 M -775.90 % -1.448 M 0.000
Retained earnings 271.609 M -7.21 % 292.715 M 110.28 % 139.205 M -6.56 % 148.984 M 65.93 % 89.789 M -25.15 % 119.951 M -42.35 % 208.070 M
Common stock 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.000 0.000 0.000 0.000
Total equity 398.124 M -11.80 % 451.380 M 52.62 % 295.751 M 111.69 % 139.712 M 61.30 % 86.615 M -36.02 % 135.387 M -39.74 % 224.683 M
Other non current liabilities 88.135 M -16.00 % 104.923 M -15.59 % 124.302 M -7.21 % 133.967 M 5.75 % 126.678 M -3.69 % 131.528 M 56.24 % 84.186 M
Long term debt 389.241 M 14.07 % 341.223 M 24.26 % 274.603 M 10.67 % 248.136 M -5.88 % 263.630 M -17.34 % 318.945 M -6.06 % 339.536 M
Total non current liabilities 479.391 M 7.06 % 447.776 M 12.25 % 398.912 M 4.40 % 382.103 M -2.10 % 390.308 M -13.36 % 450.473 M 6.09 % 424.601 M
Other current liabilities 30.403 M -89.88 % 300.324 M -0.76 % 302.615 M 9.09 % 277.400 M 19.40 % 232.333 M 15.04 % 201.963 M -11.38 % 227.896 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 189.590 M 11.30 % 170.334 M -4.71 % 178.748 M 24.53 % 143.536 M -12.68 % 164.372 M 1.21 % 162.411 M 22.55 % 132.528 M
Total current liabilities 629.885 M -4.23 % 657.703 M 1.83 % 645.884 M 14.09 % 566.099 M 4.94 % 539.439 M 4.81 % 514.703 M 10.47 % 465.942 M
Total liabilities 1.109 B 0.34 % 1.105 B 5.81 % 1.045 B 10.19 % 948.202 M 1.98 % 929.747 M -3.67 % 965.176 M 8.38 % 890.543 M
Other non current assets 10.854 M -10.98 % 12.193 M -15.14 % 14.369 M -78.89 % 68.053 M 804.84 % 7.521 M -6.07 % 8.007 M 5.52 % 7.588 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 59.201 M 0.40 % 58.966 M 43.35 % 41.133 M -3.50 % 42.623 M 13.08 % 37.692 M 14.26 % 32.987 M 9.11 % 30.233 M
GoodWill 0.000 -100.00 % 8.458 M 0.00 % 8.458 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 59.201 M -12.20 % 67.424 M 35.96 % 49.591 M 16.35 % 42.623 M 13.08 % 37.692 M 14.26 % 32.987 M 9.11 % 30.233 M
Property plant equipment net 894.815 M 8.37 % 825.723 M 20.12 % 687.408 M 17.73 % 583.894 M 0.77 % 579.434 M -17.69 % 703.999 M -5.64 % 746.107 M
Total non current assets 967.150 M 6.47 % 908.351 M 20.23 % 755.482 M 8.43 % 696.720 M 11.25 % 626.246 M -15.96 % 745.143 M -4.95 % 783.929 M
Other current assets 0.000 -100.00 % 42.000 K -99.95 % 78.669 M -7.40 % 84.957 M 8.32 % 78.432 M 2.67 % 76.394 M 22.85 % 62.185 M
Short term investments 213.695 M -27.79 % 295.933 M 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 81.470 M -7.01 % 87.608 M -71.23 % 304.560 M 75.04 % 173.996 M -11.38 % 196.347 M 15.58 % 169.878 M 59.29 % 106.646 M
Cash and short term investments 295.165 M -23.04 % 383.541 M 25.93 % 304.560 M 75.04 % 173.996 M -11.38 % 196.347 M 15.58 % 169.878 M 59.29 % 106.646 M
Total current assets 540.250 M -16.69 % 648.508 M 10.84 % 585.065 M 49.56 % 391.194 M 0.28 % 390.116 M 9.76 % 355.420 M 7.28 % 331.297 M
Inventory 134.399 M -13.62 % 155.593 M -10.49 % 173.826 M 62.00 % 107.297 M 10.51 % 97.093 M 3.42 % 93.886 M -13.63 % 108.705 M
Net receivables 110.686 M 1.20 % 109.374 M 290.48 % 28.010 M -49.45 % 55.408 M 203.71 % 18.244 M 19.54 % 15.262 M -71.61 % 53.761 M
Tax assets 2.280 M -24.28 % 3.011 M -26.81 % 4.114 M 91.35 % 2.150 M 34.46 % 1.599 M 966.00 % 150.000 K 14 900.00 % 1.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 392.038 M -9.71 % 434.206 M 8.23 % 401.173 M 217.03 % 126.543 M -0.04 % 126.596 M -4.41 % 132.433 M 46.50 % 90.401 M
Tax payables 17.854 M 28.50 % 13.894 M -33.73 % 20.966 M 12.60 % 18.620 M 15.38 % 16.138 M -9.82 % 17.896 M 18.38 % 15.117 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -117.486 M
Minority interest 3.686 M -69.32 % 12.014 M 7.40 % 11.186 M 0.26 % 11.157 M 17.33 % 9.509 M -43.68 % 16.884 M -7.30 % 18.213 M
Capital lease obligations 578.831 M 14.13 % 507.182 M 16.66 % 434.759 M 13.04 % 384.599 M -4.67 % 403.439 M -13.74 % 467.725 M 1.48 % 460.906 M
Preferred stock 0.000 -100.00 % 21.822 M -5.59 % 23.113 M 0.000 0.000 0.000 0.000
Other total stockholders equity -16.749 M 23.25 % -21.822 M 5.59 % -23.113 M 0.000 0.000 0.000 100.00 % -1.600 M
Deferred tax liabilities non current 2.015 M 23.62 % 1.630 M 23 185.71 % 7.000 K 0.000 0.000 -100.00 % 827.000 K -5.92 % 879.000 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.507 B -3.18 % 1.557 B 16.14 % 1.341 B 23.22 % 1.088 B 7.04 % 1.016 B -7.65 % 1.101 B -1.31 % 1.115 B
2024 2023 2022 2021 2020 2019 2018
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 -37.907 M -792.56 % -4.247 M 93.97 % -70.475 M -324.25 % 31.427 M 1 894.10 % 1.576 M -98.42 % 99.666 M
Accounts receivables -8.194 M 13.84 % -9.510 M 17.88 % -11.581 M -18 579.03 % -62.000 K 99.32 % -9.129 M -393.19 % -1.851 M
Inventory 10.974 M -34.17 % 16.671 M 124.59 % -67.789 M -501.29 % -11.274 M -81.43 % -6.214 M -148.23 % 12.883 M
Accounts payables 0.000 -100.00 % 9.510 M -17.88 % 11.581 M 18 579.03 % 62.000 K -99.32 % 9.129 M 393.19 % 1.851 M
Other working capital -40.687 M -94.51 % -20.918 M -678.78 % -2.686 M -106.29 % 42.701 M 448.15 % 7.790 M -91.02 % 86.783 M
Other non cash items 20.424 M 26.35 % 16.165 M -51.01 % 32.996 M 326.64 % 7.734 M 143.70 % -17.699 M -156.96 % 31.071 M
Net cash provided by operating activities 432.801 M -19.82 % 539.787 M 18.91 % 453.928 M -3.18 % 468.849 M 65.02 % 284.116 M -44.43 % 511.236 M
Investments in property plant and equipment -107.110 M 16.10 % -127.658 M -3.01 % -123.931 M -22.44 % -101.214 M -116.50 % -46.750 M 37.79 % -75.151 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 100.00 % -295.933 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 85.786 M 793.22 % -12.375 M -119.34 % 63.984 M 206.01 % -60.354 M -3 869.77 % 1.601 M -58.56 % 3.863 M
Net cash used for investing activites -21.324 M 95.11 % -435.966 M -627.25 % -59.947 M 62.90 % -161.568 M -257.86 % -45.149 M 36.67 % -71.288 M
Debt repayment -179.598 M -3.51 % -173.513 M -15.08 % -150.774 M -7.97 % -139.650 M -26.10 % -110.748 M 17.06 % -133.535 M
Common stock issued 0.000 0.000 -100.00 % 10.000 K 0.000 0.000 0.000
Common stock repurchased -16.749 M 0.000 0.000 0.000 0.000 0.000
Dividends paid -179.424 M -73.67 % -103.312 M -24.34 % -83.089 M 36.00 % -129.817 M -116.55 % -59.949 M 43.41 % -105.941 M
Other financing activites -33.422 M -7.27 % -31.156 M 77.14 % -136.314 M -254.98 % -38.400 M 26.86 % -52.505 M 61.72 % -137.159 M
Net cash used provided by financing activities -409.193 M -32.86 % -307.981 M -7.28 % -287.088 M 6.75 % -307.867 M -37.93 % -223.202 M 40.74 % -376.635 M
Effect of forex changes on cash -4.047 M -384.00 % 1.425 M -88.27 % 12.152 M 384.26 % -4.275 M -1 775.00 % -228.000 K 91.07 % -2.554 M
Net change in cash -1.763 M 99.13 % -202.735 M -270.30 % 119.045 M 2 548.98 % -4.861 M -131.29 % 15.537 M -74.43 % 60.759 M
Cash at beginning of period 83.233 M -70.89 % 285.968 M 71.32 % 166.923 M -2.83 % 171.784 M 9.94 % 156.247 M 63.63 % 95.488 M
Cash at end of period 81.470 M -2.12 % 83.233 M -70.89 % 285.968 M 71.32 % 166.923 M -2.83 % 171.784 M 9.94 % 156.247 M
Operating cash flow 432.801 M -19.82 % 539.787 M 18.91 % 453.928 M -3.18 % 468.849 M 65.02 % 284.116 M -44.43 % 511.236 M
Capital expenditure -124.309 M 17.03 % -149.819 M -13.39 % -132.123 M -30.54 % -101.214 M -116.50 % -46.750 M 37.79 % -75.151 M
Free CashFlow 308.492 M -20.89 % 389.968 M 21.18 % 321.805 M -12.47 % 367.635 M 54.88 % 237.366 M -45.57 % 436.085 M
2024 2023 2022 2021 2020 2019
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
Revenue 643.585 M 12.24 % 573.384 M -2.64 % 588.958 M 6.11 % 555.029 M -0.76 % 559.261 M 13.32 % 493.503 M -4.38 % 516.108 M -21.27 % 655.540 M 0.53 % 652.062 M 10.63 % 589.424 M -2.98 % 607.508 M -1.87 % 619.110 M 7.79 % 574.353 M -0.56 % 577.576 M 6.21 % 543.827 M 0.75 % 539.771 M 11.51 % 484.075 M 0.00 % 484.075 M
Net income 59.833 M 83.26 % 32.649 M -21.10 % 41.378 M 10.57 % 37.421 M -27.95 % 51.936 M 85.33 % 28.024 M -14.48 % 32.769 M -60.00 % 81.930 M -5.43 % 86.638 M 49.04 % 58.129 M -8.33 % 63.410 M -14.94 % 74.550 M 51.24 % 49.293 M -31.51 % 71.973 M 45.79 % 49.369 M -19.36 % 61.224 M 31.21 % 46.662 M 0.00 % 46.662 M
Income before tax 68.460 M 73.73 % 39.405 M -9.76 % 43.666 M 3.12 % 42.346 M -23.85 % 55.606 M 82.24 % 30.513 M -5.55 % 32.306 M -62.60 % 86.372 M -9.11 % 95.032 M 54.12 % 61.662 M -4.74 % 64.732 M -16.62 % 77.636 M 50.88 % 51.455 M -33.93 % 77.875 M 41.91 % 54.875 M -18.79 % 67.574 M 35.57 % 49.846 M 0.00 % 49.846 M
Income before tax ratio 0.11 54.78 % 0.07 -7.31 % 0.07 -2.82 % 0.08 -23.27 % 0.10 60.81 % 0.06 -1.22 % 0.06 -52.49 % 0.13 -9.59 % 0.15 39.31 % 0.10 -1.82 % 0.11 -15.03 % 0.13 39.97 % 0.09 -33.56 % 0.13 33.62 % 0.10 -19.40 % 0.13 21.58 % 0.10 0.00 % 0.10
EBITDA 154.562 M 24.75 % 123.901 M -1.18 % 125.375 M 3.93 % 120.631 M -8.23 % 131.452 M 21.02 % 108.619 M 1.76 % 106.740 M -32.60 % 158.357 M -4.16 % 165.235 M 30.30 % 126.812 M -2.95 % 130.665 M -2.74 % 134.344 M 2.11 % 131.571 M -1.68 % 133.823 M 15.38 % 115.983 M -2.37 % 118.803 M 12.28 % 105.812 M 0.00 % 105.812 M
Net income ratio 0.09 63.27 % 0.06 -18.95 % 0.07 4.20 % 0.07 -27.40 % 0.09 63.54 % 0.06 -10.56 % 0.06 -49.20 % 0.12 -5.94 % 0.13 34.73 % 0.10 -5.52 % 0.10 -13.32 % 0.12 40.31 % 0.09 -31.13 % 0.12 37.27 % 0.09 -19.96 % 0.11 17.67 % 0.10 0.00 % 0.10
Ratio EBITDA 0.24 11.14 % 0.22 1.51 % 0.21 -2.05 % 0.22 -7.53 % 0.24 6.79 % 0.22 6.42 % 0.21 -14.39 % 0.24 -4.67 % 0.25 17.78 % 0.22 0.03 % 0.22 -0.88 % 0.22 -5.27 % 0.23 -1.13 % 0.23 8.64 % 0.21 -3.10 % 0.22 0.69 % 0.22 0.00 % 0.22
Gross profit ratio 0.54 2.02 % 0.53 -1.33 % 0.54 0.16 % 0.53 -0.70 % 0.54 4.52 % 0.52 -1.61 % 0.52 -0.86 % 0.53 -0.10 % 0.53 3.67 % 0.51 -0.13 % 0.51 0.63 % 0.51 -1.75 % 0.52 -3.55 % 0.54 2.05 % 0.52 -1.27 % 0.53 1.02 % 0.53 0.00 % 0.53
Weighted average shs out dil 8.399 B -0.16 % 8.412 B -0.12 % 8.422 B 0.00 % 8.422 B -0.02 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B -0.01 % 8.424 B 233.37 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B
Weighted average shs out 8.399 B -0.16 % 8.412 B -0.12 % 8.422 B 0.00 % 8.422 B -0.02 % 8.424 B 0.01 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B 0.00 % 8.424 B 233.33 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B 0.00 % 2.527 B
EPS diluted 0.01 82.05 % 0.00 -20.41 % 0.00 11.36 % 0.00 -29.03 % 0.01 87.88 % 0.00 -15.38 % 0.00 -59.79 % 0.01 -5.83 % 0.01 49.28 % 0.01 -72.51 % 0.03 -14.92 % 0.03 51.28 % 0.02 -31.58 % 0.03 43.94 % 0.02 -18.18 % 0.02 30.81 % 0.02 0.00 % 0.02
Earnings per share 0.01 82.05 % 0.00 -20.41 % 0.00 11.36 % 0.00 -29.03 % 0.01 87.88 % 0.00 -15.38 % 0.00 -59.79 % 0.01 -5.83 % 0.01 49.28 % 0.01 -72.51 % 0.03 -14.92 % 0.03 51.28 % 0.02 -31.58 % 0.03 43.94 % 0.02 -18.18 % 0.02 30.81 % 0.02 0.00 % 0.02
Gross profit 346.913 M 14.52 % 302.938 M -3.94 % 315.372 M 6.29 % 296.715 M -1.46 % 301.100 M 18.45 % 254.207 M -5.92 % 270.196 M -21.95 % 346.163 M 0.43 % 344.665 M 14.68 % 300.535 M -3.10 % 310.159 M -1.26 % 314.105 M 5.91 % 296.583 M -4.09 % 309.224 M 8.38 % 285.303 M -0.53 % 286.830 M 12.65 % 254.632 M 0.00 % 254.632 M
Income tax expense 8.857 M 18.63 % 7.466 M 14.14 % 6.541 M 12.95 % 5.791 M 27.47 % 4.543 M 17.94 % 3.852 M 870.28 % 397.000 K -86.11 % 2.859 M -58.65 % 6.914 M 140.82 % 2.871 M 151.84 % 1.140 M -23.18 % 1.484 M 29.72 % 1.144 M -77.01 % 4.975 M 4.17 % 4.776 M -2.49 % 4.898 M 61.70 % 3.029 M 0.00 % 3.029 M
Cost of revenue 296.672 M 9.70 % 270.446 M -1.15 % 273.586 M 5.91 % 258.314 M 0.06 % 258.161 M 7.88 % 239.296 M -2.69 % 245.912 M -20.51 % 309.377 M 0.64 % 307.397 M 6.41 % 288.889 M -2.85 % 297.349 M -2.51 % 305.005 M 9.80 % 277.770 M 3.51 % 268.352 M 3.80 % 258.524 M 2.21 % 252.941 M 10.24 % 229.443 M 0.00 % 229.443 M
General and administrative expenses 47.242 M -2.01 % 48.210 M 147.91 % -100.627 M -332.09 % 43.356 M -10.82 % 48.618 M 1.33 % 47.980 M 143.59 % -110.060 M -325.99 % 48.701 M -4.25 % 50.864 M 8.28 % 46.974 M 145.29 % -103.723 M -313.07 % 48.680 M 18.69 % 41.014 M -16.96 % 49.388 M 166.08 % -74.736 M -268.88 % 44.253 M 16.62 % 37.946 M 0.00 % 37.946 M
Selling and marketing expenses 224.222 M 5.52 % 212.492 M 195.78 % -221.851 M -207.87 % 205.667 M 5.65 % 194.667 M 11.18 % 175.095 M 169.92 % -250.406 M -219.16 % 210.149 M 6.61 % 197.126 M 5.61 % 186.655 M 178.92 % -236.514 M -223.96 % 190.795 M 5.29 % 181.210 M 1.16 % 179.132 M 174.49 % -240.490 M -234.76 % 178.464 M 13.33 % 157.478 M 0.00 % 157.478 M
Other expenses 346.000 K 110.36 % -3.340 M -100.57 % 588.056 M 262 625.00 % -224.000 K 89.76 % -2.187 M 24.06 % -2.880 M -100.48 % 595.255 M 30 439.19 % -1.962 M 45.85 % -3.623 M -340.75 % -822.000 K -100.14 % 568.922 M 54 909.44 % -1.038 M -105.44 % 19.085 M 729.45 % -3.032 M -100.57 % 534.642 M 20 101.57 % -2.673 M 0.000 0.000
Operating expenses 271.810 M 5.61 % 257.362 M -3.09 % 265.578 M 6.74 % 248.799 M 3.19 % 241.098 M 9.53 % 220.111 M -5.19 % 232.153 M -9.63 % 256.888 M 5.12 % 244.367 M 4.97 % 232.807 M 1.80 % 228.685 M -4.09 % 238.437 M -1.19 % 241.309 M 7.02 % 225.488 M 2.77 % 219.416 M -0.29 % 220.044 M 10.33 % 199.435 M 0.00 % 199.435 M
Cost and expenses 568.482 M 7.71 % 527.808 M -2.11 % 539.164 M 6.32 % 507.113 M 1.57 % 499.259 M 8.67 % 459.407 M -4.43 % 480.701 M -15.11 % 566.265 M 2.63 % 551.764 M 5.76 % 521.696 M -0.82 % 526.034 M -3.20 % 543.442 M 4.69 % 519.079 M 5.11 % 493.840 M 3.33 % 477.940 M 1.05 % 472.985 M 10.28 % 428.878 M 0.00 % 428.878 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
Selling general and administrative expenses 271.464 M 4.13 % 260.702 M 180.84 % -322.478 M -229.50 % 249.023 M 2.36 % 243.285 M 9.06 % 223.075 M 161.89 % -360.466 M -239.26 % 258.850 M 4.38 % 247.980 M 6.14 % 233.629 M 168.67 % -340.237 M -242.08 % 239.475 M 7.76 % 222.224 M -2.76 % 228.520 M 172.49 % -315.226 M -241.54 % 222.717 M 8.80 % 204.704 M 0.00 % 204.704 M
Interest income 3.845 M -3.61 % 3.989 M 10.74 % 3.602 M 1.78 % 3.539 M -9.33 % 3.903 M -23.05 % 5.072 M -0.74 % 5.110 M 9.68 % 4.659 M 79.12 % 2.601 M -11.59 % 2.942 M 54.92 % 1.899 M 219.70 % 594.000 K 24.53 % 477.000 K -28.70 % 669.000 K -11.04 % 752.000 K 14.98 % 654.000 K -87.78 % 5.352 M 0.00 % 5.352 M
Interest expense 10.488 M 3.23 % 10.160 M 4.42 % 9.730 M 6.82 % 9.109 M 9.76 % 8.299 M -4.11 % 8.655 M 5.41 % 8.211 M 8.58 % 7.562 M -3.88 % 7.867 M 6.69 % 7.374 M -1.46 % 7.483 M 12.19 % 6.670 M 20.72 % 5.525 M 12.62 % 4.906 M -24.65 % 6.511 M 27.62 % 5.102 M 0.000 0.000
Depreciation and amortization 75.614 M 1.72 % 74.336 M 3.27 % 71.979 M 4.05 % 69.176 M 2.41 % 67.547 M -2.74 % 69.451 M 4.87 % 66.223 M 2.79 % 64.423 M 3.35 % 62.336 M 4.74 % 59.515 M 1.82 % 58.450 M -0.48 % 58.731 M 12.81 % 52.060 M 3.15 % 50.468 M -7.56 % 54.597 M 4.77 % 52.112 M 2.26 % 50.960 M 0.00 % 50.960 M
Operating income 75.103 M 64.79 % 45.576 M -8.47 % 49.794 M 3.92 % 47.916 M -20.14 % 60.002 M 75.98 % 34.096 M -3.70 % 35.407 M -60.34 % 89.275 M -10.99 % 100.298 M 51.75 % 66.094 M -6.00 % 70.316 M -16.00 % 83.712 M 48.15 % 56.503 M -31.19 % 82.112 M 35.42 % 60.634 M -15.81 % 72.022 M 31.30 % 54.852 M 0.00 % 54.852 M
Operating income ratio 0.12 46.81 % 0.08 -5.98 % 0.08 -2.07 % 0.09 -19.53 % 0.11 55.29 % 0.07 0.71 % 0.07 -49.62 % 0.14 -11.46 % 0.15 37.17 % 0.11 -3.12 % 0.12 -14.40 % 0.14 37.44 % 0.10 -30.80 % 0.14 27.51 % 0.11 -16.44 % 0.13 17.75 % 0.11 0.00 % 0.11
Total other income expenses net -6.643 M -7.65 % -6.171 M -0.70 % -6.128 M -10.02 % -5.570 M -26.71 % -4.396 M -22.69 % -3.583 M -15.54 % -3.101 M -6.82 % -2.903 M 44.87 % -5.266 M -18.82 % -4.432 M 20.63 % -5.584 M 8.10 % -6.076 M -20.36 % -5.048 M -19.14 % -4.237 M 26.43 % -5.759 M -29.47 % -4.448 M 16.88 % -5.352 M 0.00 % -5.352 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
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 2021-03-31
Net debt 500.343 M 2.17 % 489.727 M -1.53 % 497.361 M 6.71 % 466.074 M 11.91 % 416.469 M 16.87 % 356.354 M -15.94 % 423.949 M 15.55 % 366.886 M 0.39 % 365.456 M 141.48 % 151.337 M 1.71 % 148.791 M -10.02 % 165.362 M 2 645.21 % -6.497 M -103.73 % 173.996 M -20.07 % 217.676 M 10.86 % 196.347 M
Total investments 178.701 M -21.27 % 226.967 M 6.21 % 213.695 M 13.53 % 188.226 M 24.53 % 151.149 M -26.09 % 204.513 M -30.89 % 295.933 M 13.90 % 259.810 M 39.83 % 185.800 M 0.000 0.000 0.000 0.000 -100.00 % 347.992 M 0.000 -100.00 % 392.694 M
Total debt 607.144 M 1.26 % 599.591 M 3.59 % 578.831 M 4.84 % 552.105 M 5.41 % 523.777 M 1.45 % 516.293 M 0.93 % 511.557 M 4.10 % 491.408 M -0.05 % 491.674 M 2.26 % 480.820 M 6.06 % 453.351 M 3.40 % 438.432 M 80.02 % 243.542 M 0.000 -100.00 % 391.672 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 100.00 % -27.565 M 4.00 % -28.714 M -6.09 % -27.065 M -24.03 % -21.822 M 9.68 % -24.162 M -0.75 % -23.982 M 11.82 % -27.196 M -17.67 % -23.113 M 17.43 % -27.991 M -21.03 % -23.128 M -117.99 % 128.555 M 729.28 % -20.429 M -126.49 % 77.106 M
Retained earnings 236.422 M -22.12 % 303.553 M 11.76 % 271.609 M 18.31 % 229.568 M 18.39 % 193.901 M -39.71 % 321.600 M 9.87 % 292.715 M 11.88 % 261.641 M 44.21 % 181.429 M 92.60 % 94.201 M -32.33 % 139.205 M 83.08 % 76.033 M 0.000 0.000 -100.00 % 148.984 M 0.000
Common stock 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.00 % 168.473 M 0.000 0.000 0.000
Total equity 364.141 M -15.68 % 431.856 M 8.47 % 398.124 M 7.04 % 371.937 M 8.61 % 342.467 M -27.69 % 473.641 M 4.93 % 451.380 M 8.07 % 417.679 M 24.24 % 336.182 M 36.57 % 246.159 M -16.77 % 295.751 M 29.99 % 227.516 M 47.03 % 154.746 M 10.76 % 139.712 M 0.00 % 139.712 M 61.30 % 86.615 M
Other non current liabilities 82.014 M -3.96 % 85.400 M -3.10 % 88.135 M -7.01 % 94.778 M -3.74 % 98.465 M -2.99 % 101.502 M -4.74 % 106.553 M -3.73 % 110.676 M 1 764.17 % 5.937 M -95.05 % 119.932 M -3.52 % 124.309 M -4.99 % 130.838 M -7.51 % 141.463 M 0.000 -100.00 % 133.967 M 0.000
Long term debt 402.142 M 1.47 % 396.314 M 1.82 % 389.241 M 8.46 % 358.880 M 3.23 % 347.646 M 2.18 % 340.226 M -0.29 % 341.223 M 4.49 % 326.571 M 2.74 % 317.870 M 5.95 % 300.024 M 9.26 % 274.603 M 6.03 % 258.987 M 12.67 % 229.872 M 0.000 -100.00 % 248.136 M 0.000
Total non current liabilities 486.297 M 0.51 % 483.843 M 0.93 % 479.391 M 5.20 % 455.706 M 1.71 % 448.033 M 1.43 % 441.728 M -1.35 % 447.776 M 2.41 % 437.247 M 1.06 % 432.657 M 3.02 % 419.968 M 5.28 % 398.912 M 2.33 % 389.825 M 4.98 % 371.335 M 0.000 -100.00 % 382.103 M 0.000
Other current liabilities 31.799 M -9.94 % 35.307 M 16.13 % 30.403 M -13.40 % 35.107 M -23.58 % 45.939 M 140.41 % 19.109 M -92.87 % 268.182 M 1 043.93 % 23.444 M -4.42 % 24.528 M 8.41 % 22.625 M -91.55 % 267.719 M 602.97 % 38.084 M -88.38 % 327.640 M 0.000 -100.00 % 256.341 M 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 100.00 % -162.547 M 0.000 0.000 -100.00 % 56.232 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 294.142 M 0.000
Short term debt 205.002 M 0.85 % 203.277 M 7.22 % 189.590 M -1.88 % 193.225 M 9.71 % 176.131 M 0.04 % 176.067 M 3.37 % 170.334 M 3.33 % 164.837 M -5.16 % 173.804 M -3.87 % 180.796 M 1.15 % 178.748 M -0.39 % 179.445 M 31.04 % 136.937 M 0.000 -100.00 % 143.536 M 0.000
Total current liabilities 691.915 M 1.58 % 681.124 M 8.13 % 629.885 M -1.67 % 640.582 M 0.93 % 634.676 M 6.59 % 595.418 M -9.47 % 657.703 M 1.25 % 649.613 M 1.22 % 641.753 M -9.79 % 711.369 M 10.14 % 645.884 M -0.84 % 651.338 M 6.06 % 614.137 M 0.000 -100.00 % 566.099 M 0.000
Total liabilities 1.178 B 1.14 % 1.165 B 5.02 % 1.109 B 1.18 % 1.096 B 1.25 % 1.083 B 4.39 % 1.037 B -6.18 % 1.105 B 1.71 % 1.087 B 1.16 % 1.074 B -5.03 % 1.131 B 8.28 % 1.045 B 0.35 % 1.041 B 5.65 % 985.472 M 0.000 -100.00 % 948.202 M 0.000
Other non current assets 10.814 M -0.08 % 10.823 M -0.29 % 10.854 M -0.81 % 10.943 M -19.87 % 13.656 M 2.40 % 13.336 M 9.37 % 12.193 M -4.27 % 12.737 M -1.81 % 12.972 M -2.35 % 13.284 M -7.55 % 14.369 M -9.54 % 15.885 M -13.59 % 18.384 M 110.57 % -173.996 M -355.68 % 68.053 M 134.66 % -196.347 M
Long term investments 0.000 0.000 0.000 0.000 0.000 100.00 % -2.267 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 63.684 M -2.50 % 65.318 M 10.33 % 59.201 M 8.62 % 54.502 M 0.00 % 54.501 M -3.37 % 56.404 M -4.34 % 58.966 M -5.97 % 62.710 M 7.68 % 58.240 M 20.94 % 48.156 M 17.07 % 41.133 M -3.71 % 42.719 M 4.89 % 40.728 M 0.000 -100.00 % 42.623 M 0.000
GoodWill 0.000 0.000 0.000 -100.00 % 8.458 M 0.00 % 8.458 M 0.00 % 8.458 M 0.00 % 8.458 M 0.000 0.000 0.000 -100.00 % 8.458 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 63.684 M -2.50 % 65.318 M 10.33 % 59.201 M -5.97 % 62.960 M 0.00 % 62.959 M -2.93 % 64.862 M -3.80 % 67.424 M 7.52 % 62.710 M 7.68 % 58.240 M 20.94 % 48.156 M -2.89 % 49.591 M 16.09 % 42.719 M 4.89 % 40.728 M 0.000 -100.00 % 42.623 M 0.000
Property plant equipment net 911.063 M 0.65 % 905.189 M 1.16 % 894.815 M 4.97 % 852.426 M 3.14 % 826.512 M 0.69 % 820.814 M -0.59 % 825.723 M 6.14 % 777.931 M 3.48 % 751.741 M 4.41 % 720.002 M 4.74 % 687.408 M 6.93 % 642.850 M 11.81 % 574.972 M 0.000 -100.00 % 583.894 M 0.000
Total non current assets 988.150 M 0.40 % 984.236 M 1.77 % 967.150 M 4.11 % 928.972 M 2.86 % 903.127 M 0.46 % 899.012 M -1.03 % 908.351 M 6.15 % 855.740 M 3.64 % 825.708 M 5.21 % 784.794 M 3.88 % 755.482 M 7.26 % 704.315 M 11.08 % 634.084 M 464.42 % -173.996 M -124.97 % 696.720 M 454.84 % -196.347 M
Other current assets 0.000 0.000 0.000 0.000 -100.00 % 295.000 K 11.32 % 265.000 K 530.95 % 42.000 K -99.95 % 92.697 M -0.72 % 93.365 M 7.85 % 86.570 M 10.04 % 78.669 M -18.17 % 96.134 M 12.00 % 85.834 M 0.000 -100.00 % 84.957 M 0.000
Short term investments 178.701 M -21.27 % 226.967 M 6.21 % 213.695 M 13.53 % 188.226 M 24.53 % 151.149 M -26.09 % 204.513 M -30.89 % 295.933 M 13.90 % 259.810 M 39.83 % 185.800 M 0.000 0.000 0.000 0.000 -100.00 % 347.992 M 0.000 -100.00 % 392.694 M
cash and cash equivalents 106.801 M -2.79 % 109.864 M 34.85 % 81.470 M -5.30 % 86.031 M -19.83 % 107.308 M -32.91 % 159.939 M 82.56 % 87.608 M -29.64 % 124.522 M -1.34 % 126.218 M -61.69 % 329.483 M 8.18 % 304.560 M 11.53 % 273.070 M 9.21 % 250.039 M 243.70 % -173.996 M -200.00 % 173.996 M 188.62 % -196.347 M
Cash and short term investments 285.502 M -15.24 % 336.831 M 14.12 % 295.165 M 7.62 % 274.257 M 6.11 % 258.457 M -29.08 % 364.452 M -4.98 % 383.541 M -0.21 % 384.332 M 23.18 % 312.018 M -5.30 % 329.483 M 8.18 % 304.560 M 11.53 % 273.070 M 9.21 % 250.039 M 43.70 % 173.996 M 0.00 % 173.996 M -11.38 % 196.347 M
Total current assets 554.203 M -9.53 % 612.587 M 13.39 % 540.250 M 0.18 % 539.253 M 3.30 % 522.049 M -14.67 % 611.775 M -5.66 % 648.508 M -0.04 % 648.799 M 10.93 % 584.884 M -1.32 % 592.702 M 1.31 % 585.065 M 3.67 % 564.364 M 11.50 % 506.134 M 190.89 % 173.996 M -55.52 % 391.194 M 99.24 % 196.347 M
Inventory 141.048 M -0.75 % 142.113 M 5.74 % 134.399 M -6.75 % 144.130 M 7.58 % 133.972 M -2.13 % 136.893 M -12.02 % 155.593 M 12.30 % 138.546 M 0.14 % 138.358 M -10.14 % 153.976 M -11.42 % 173.826 M 1.77 % 170.798 M 18.05 % 144.683 M 0.000 -100.00 % 107.297 M 0.000
Net receivables 127.653 M -4.48 % 133.643 M 20.74 % 110.686 M -8.42 % 120.866 M -6.54 % 129.325 M 17.39 % 110.165 M 0.76 % 109.332 M 229.08 % 33.224 M -19.25 % 41.143 M 81.46 % 22.673 M -19.05 % 28.010 M 14.97 % 24.362 M -4.75 % 25.578 M 0.000 -100.00 % 24.944 M 0.000
Tax assets 2.589 M -10.91 % 2.906 M 27.46 % 2.280 M -13.73 % 2.643 M -0.49 % 2.656 M 17.16 % 2.267 M -24.71 % 3.011 M 27.48 % 2.362 M -14.26 % 2.755 M -17.81 % 3.352 M -18.52 % 4.114 M 43.80 % 2.861 M 0.000 0.000 -100.00 % 2.150 M 0.000
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
Account payables 423.951 M 1.53 % 417.556 M 6.51 % 392.038 M -1.37 % 397.477 M -3.93 % 413.748 M 6.72 % 387.712 M 88.86 % 205.293 M -54.10 % 447.301 M 4.08 % 429.779 M -12.99 % 493.961 M 176.80 % 178.451 M -57.74 % 422.275 M 182.34 % 149.560 M 0.000 -100.00 % 147.602 M 0.000
Tax payables 31.163 M 24.73 % 24.984 M 39.94 % 17.854 M 20.86 % 14.773 M 28.23 % 11.521 M -8.05 % 12.530 M -9.82 % 13.894 M -0.98 % 14.031 M 2.85 % 13.642 M -2.47 % 13.987 M -33.29 % 20.966 M 81.78 % 11.534 M 0.000 0.000 -100.00 % 18.620 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -1.738 M 0.000 -100.00 % 4.225 M -96.12 % 108.850 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 2.757 M -8.19 % 3.003 M -18.53 % 3.686 M -53.59 % 7.942 M -9.82 % 8.807 M -17.17 % 10.633 M -11.49 % 12.014 M 2.45 % 11.727 M 14.28 % 10.262 M -3.92 % 10.681 M -4.51 % 11.186 M 1.68 % 11.001 M 17.02 % 9.401 M 0.000 -100.00 % 11.157 M 0.000
Capital lease obligations 606.431 M 1.44 % 597.802 M 3.28 % 578.831 M 6.36 % 544.230 M 4.33 % 521.664 M 1.52 % 513.841 M 1.31 % 507.182 M 3.49 % 490.064 M 2.14 % 479.794 M 4.17 % 460.608 M 5.95 % 434.759 M 5.77 % 411.035 M 16.39 % 353.139 M 0.000 -100.00 % 384.599 M 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 21.822 M -9.68 % 24.162 M 0.75 % 23.982 M -11.82 % 27.196 M 17.67 % 23.113 M -17.43 % 27.991 M 0.000 0.000 0.000 0.000
Other total stockholders equity -43.511 M -0.78 % -43.173 M 5.41 % -45.644 M -604.27 % -6.481 M 0.000 0.000 100.00 % -43.644 M 9.68 % -48.324 M -0.75 % -47.964 M 11.82 % -54.392 M -17.67 % -46.226 M 17.43 % -55.982 M 0.000 -100.00 % 11.157 M 154.61 % -20.429 M -314.84 % 9.509 M
Deferred tax liabilities non current 2.141 M 0.56 % 2.129 M 5.66 % 2.015 M -1.61 % 2.048 M 6.56 % 1.922 M 10.59 % 1.738 M 6.63 % 1.630 M 16.51 % 1.399 M 12.64 % 1.242 M 10 250.00 % 12.000 K 71.43 % 7.000 K 133.33 % 3.000 K 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000
Total assets 1.542 B -3.41 % 1.597 B 5.93 % 1.507 B 2.67 % 1.468 B 3.02 % 1.425 B -5.67 % 1.511 B -2.96 % 1.557 B 3.48 % 1.505 B 6.66 % 1.411 B 2.40 % 1.377 B 2.76 % 1.341 B 5.66 % 1.269 B 11.27 % 1.140 B 0.000 -100.00 % 1.088 B 0.000
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 2021-03-31
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
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
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
Change in working capital 6.918 M 201.51 % -6.815 M -221.87 % 5.592 M 128.00 % -19.974 M -156.00 % 35.665 M 160.26 % -59.190 M -226.96 % -18.103 M -150.84 % 35.609 M 165.52 % 13.411 M 138.14 % -35.164 M -471.96 % -6.148 M 85.92 % -43.669 M -22.60 % -35.618 M -338.09 % 14.960 M -9.49 % 16.529 M 46.09 % 11.314 M 496.57 % -2.853 M 0.00 % -2.853 M
Accounts receivables 5.099 M 125.34 % -20.119 M -280.83 % 11.126 M 6 683.43 % -169.000 K 99.18 % -20.526 M -1 360.81 % 1.628 M -61.77 % 4.258 M -67.33 % 13.032 M 151.82 % -25.148 M -1 422.28 % -1.652 M -112.29 % 13.446 M 220.41 % -11.167 M -116.83 % -5.150 M 40.87 % -8.710 M -276.32 % 4.940 M 349.62 % -1.979 M -30.93 % -1.512 M 0.00 % -1.512 M
Inventory 1.106 M 121.90 % -5.050 M -165.52 % 7.708 M 145.79 % -16.834 M -913.24 % 2.070 M -88.52 % 18.030 M 205.35 % -17.114 M -2 629.51 % -627.000 K -104.09 % 15.315 M -19.80 % 19.097 M 674.69 % -3.323 M 87.42 % -26.411 M 18.24 % -32.303 M -461.60 % -5.752 M -221.07 % 4.751 M 143.78 % -10.852 M -319.56 % -2.587 M 0.00 % -2.587 M
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.258 M 67.33 % -13.032 M -151.82 % 25.148 M 1 422.28 % 1.652 M 112.29 % -13.446 M -220.41 % 11.167 M 116.83 % 5.150 M 0.000 0.000 0.000 0.000 0.000
Other working capital 713.000 K -96.12 % 18.354 M 238.60 % -13.242 M -345.71 % -2.971 M -105.49 % 54.121 M 935.46 % -6.478 M -555.01 % -989.000 K -102.73 % 36.236 M 2 003.15 % -1.904 M 96.49 % -54.261 M -1 820.74 % -2.825 M 83.63 % -17.258 M -420.60 % -3.315 M -116.01 % 20.712 M 75.85 % 11.778 M -46.86 % 22.166 M 1 680.40 % 1.245 M 0.00 % 1.245 M
Other non cash items 5.591 M -48.94 % 10.949 M -16.69 % 13.143 M 185.16 % 4.609 M 76.32 % 2.614 M -19.37 % 3.242 M -61.16 % 8.346 M 4 711.05 % -181.000 K -106.09 % 2.971 M -40.92 % 5.029 M -55.23 % 11.234 M 234.23 % -8.369 M -134.66 % 24.146 M 303.44 % 5.985 M -7.67 % 6.482 M 356.81 % -2.524 M -126.64 % 9.474 M 0.00 % 9.474 M
Net cash provided by operating activities 156.583 M 32.84 % 117.875 M -12.28 % 134.380 M 39.75 % 96.157 M -40.43 % 161.432 M 295.36 % 40.832 M -54.00 % 88.772 M -52.33 % 186.223 M 7.18 % 173.750 M 90.85 % 91.042 M -29.02 % 128.268 M 52.10 % 84.329 M -8.38 % 92.043 M -38.35 % 149.288 M 12.93 % 132.193 M 3.14 % 128.170 M 22.95 % 104.243 M 0.00 % 104.243 M
Investments in property plant and equipment -24.227 M -103.08 % -11.930 M 62.92 % -32.170 M -25.11 % -25.713 M 34.42 % -39.209 M -218.44 % -12.313 M 73.99 % -47.347 M 10.59 % -52.955 M -89.93 % -27.881 M -28.86 % -21.636 M 55.17 % -48.262 M -33.47 % -36.160 M -15.90 % -31.199 M -89.06 % -16.502 M 70.27 % -55.508 M -133.33 % -23.789 M -152.54 % -9.420 M 0.00 % -9.420 M
Acquisitions net 0.000 100.00 % -10.565 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -36.123 M 51.19 % -74.010 M 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 -100.00 % 91.420 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 51.350 M 472.78 % -13.775 M 55.71 % -31.100 M 1.73 % -31.647 M -156.53 % 55.987 M -39.33 % 92.286 M 4 931.95 % 1.834 M -11.95 % 2.083 M 101.14 % -183.199 M -5 705.84 % 3.268 M 304.96 % 807.000 K -84.44 % 5.185 M -94.88 % 101.281 M 388.57 % -35.097 M -3 107.46 % 1.167 M 53.35 % 761.000 K 102.33 % -32.680 M 0.00 % -32.680 M
Net cash used for investing activites 27.123 M 174.78 % -36.270 M 42.67 % -63.270 M -10.30 % -57.360 M -441.88 % 16.778 M -79.67 % 82.528 M 201.09 % -81.636 M 34.63 % -124.882 M 40.84 % -211.080 M -1 049.17 % -18.368 M 61.29 % -47.455 M -53.20 % -30.975 M -144.20 % 70.082 M 235.82 % -51.599 M 5.05 % -54.341 M -135.98 % -23.028 M 45.30 % -42.100 M 0.00 % -42.100 M
Debt repayment 0.000 100.00 % -46.154 M 0.000 0.000 100.00 % -42.831 M -0.53 % -42.604 M 0.000 0.000 100.00 % -45.516 M -3.95 % -43.786 M -19.54 % -36.630 M 7.65 % -39.663 M -4.91 % -37.806 M 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
Common stock repurchased 0.000 0.000 100.00 % -10.268 M -58.43 % -6.481 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 100.00 % -179.424 M 0.000 100.00 % -2.000 K 0.000 100.00 % -103.310 M 0.000 0.000 0.000 100.00 % -2.292 M 97.32 % -85.381 M -148.32 % -34.383 M -49.34 % -23.024 M 0.000 0.000
Other financing activites -185.655 M -1 889.23 % -9.333 M 83.40 % -56.222 M -1.83 % -55.212 M -557.52 % -8.397 M -8.29 % -7.754 M 83.70 % -47.569 M 6.76 % -51.016 M -466.15 % -9.011 M -15.96 % -7.771 M -7.80 % -7.209 M -13.26 % -6.365 M 19.60 % -7.917 M 94.77 % -151.498 M -131.74 % -65.374 M 12.18 % -74.440 M 11.41 % -84.027 M 0.00 % -84.027 M
Net cash used provided by financing activities -185.655 M -234.59 % -55.487 M 16.55 % -66.490 M -7.78 % -61.693 M 73.25 % -230.652 M -358.02 % -50.358 M -5.86 % -47.571 M 6.75 % -51.016 M 67.68 % -157.837 M -206.14 % -51.557 M -17.61 % -43.839 M 4.76 % -46.028 M -0.67 % -45.723 M 69.82 % -151.498 M -131.74 % -65.374 M 12.18 % -74.440 M 11.41 % -84.027 M 0.00 % -84.027 M
Effect of forex changes on cash -38.000 K -107.80 % 487.000 K 137.29 % -1.306 M 68.48 % -4.143 M -2 862.00 % 150.000 K -88.02 % 1.252 M 155.51 % 490.000 K 133.00 % -1.485 M -734.62 % 234.000 K -89.30 % 2.186 M -34.18 % 3.321 M 67.90 % 1.978 M 140.37 % -4.900 M -141.69 % 11.753 M 225.73 % -9.348 M -280.92 % 5.167 M 11 093.62 % -47.000 K 0.00 % -47.000 K
Net change in cash -1.987 M -107.47 % 26.605 M 702.81 % 3.314 M 112.26 % -27.039 M 48.29 % -52.292 M -170.42 % 74.254 M 285.89 % -39.945 M -551.87 % 8.840 M 104.53 % -194.933 M -936.51 % 23.303 M -42.17 % 40.295 M 333.09 % 9.304 M -91.66 % 111.502 M 365.13 % -42.056 M -1 443.64 % 3.130 M -91.27 % 35.869 M 263.56 % -21.930 M 0.00 % -21.930 M
Cash at beginning of period 108.075 M 32.66 % 81.470 M 4.24 % 78.156 M -25.70 % 105.195 M -33.20 % 157.487 M 89.21 % 83.233 M -32.43 % 123.178 M 7.73 % 114.338 M -63.03 % 309.271 M 8.15 % 285.968 M 16.40 % 245.673 M 3.94 % 236.369 M 89.30 % 124.867 M -25.19 % 166.923 M 1.91 % 163.793 M 28.04 % 127.924 M -14.63 % 149.854 M 0.000
Cash at end of period 106.088 M -1.84 % 108.075 M 32.66 % 81.470 M 4.24 % 78.156 M -25.70 % 105.195 M -33.20 % 157.487 M 89.21 % 83.233 M -32.43 % 123.178 M 7.73 % 114.338 M -63.03 % 309.271 M 8.15 % 285.968 M 16.40 % 245.673 M 3.94 % 236.369 M 89.30 % 124.867 M -25.19 % 166.923 M 1.91 % 163.793 M 28.04 % 127.924 M 683.33 % -21.930 M
Operating cash flow 156.583 M 32.84 % 117.875 M -12.28 % 134.380 M 39.75 % 96.157 M -40.43 % 161.432 M 295.36 % 40.832 M -54.00 % 88.772 M -52.33 % 186.223 M 7.18 % 173.750 M 90.85 % 91.042 M -29.02 % 128.268 M 52.10 % 84.329 M -8.38 % 92.043 M -38.35 % 149.288 M 12.93 % 132.193 M 3.14 % 128.170 M 22.95 % 104.243 M 0.00 % 104.243 M
Capital expenditure -26.147 M -91.98 % -13.620 M 66.66 % -40.846 M -38.92 % -29.403 M 29.57 % -41.747 M -239.05 % -12.313 M 73.99 % -47.347 M 10.59 % -52.955 M -89.93 % -27.881 M -28.86 % -21.636 M 55.17 % -48.262 M -33.47 % -36.160 M -15.90 % -31.199 M -89.06 % -16.502 M 70.27 % -55.508 M -133.33 % -23.789 M -152.54 % -9.420 M 0.00 % -9.420 M
Free CashFlow 130.436 M 25.11 % 104.255 M 11.46 % 93.534 M 40.12 % 66.754 M -44.23 % 119.685 M 319.67 % 28.519 M -31.16 % 41.425 M -68.92 % 133.268 M -8.64 % 145.869 M 110.17 % 69.406 M -13.25 % 80.006 M 66.09 % 48.169 M -20.83 % 60.844 M -54.18 % 132.786 M 73.16 % 76.685 M -26.53 % 104.381 M 10.08 % 94.823 M 0.00 % 94.823 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021
Date Form 10K
2024
2023
2022
2021
2020
2019