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 |