Senhwa Biosciences, Inc. 6492.TWO
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 81.82 % | 550.000 K -10.86 % | 617.000 K 105.67 % | 300.000 K -59.07 % | 733.000 K | 0.000 -100.00 % | 128.000 K |
| Net income | -293.745 M 0.86 % | -296.306 M 15.25 % | -349.632 M -6.19 % | -329.257 M 7.22 % | -354.878 M 9.34 % | -391.426 M -4.14 % | -375.850 M -1.06 % | -371.898 M -45.83 % | -255.015 M |
| Income before tax | -292.464 M 0.87 % | -295.045 M 15.28 % | -348.260 M -6.06 % | -328.347 M 7.35 % | -354.382 M 9.06 % | -389.702 M -3.06 % | -378.120 M -1.80 % | -371.420 M -46.02 % | -254.369 M |
| Income before tax ratio | -292.46 0.87 % | -295.05 15.28 % | -348.26 41.66 % | -596.99 -3.94 % | -574.36 55.78 % | -1 299.01 -151.82 % | -515.85 | 0.00 100.00 % | -1 987.26 |
| EBITDA | -279.706 M 1.44 % | -283.785 M 16.68 % | -340.604 M -5.91 % | -321.587 M 7.33 % | -347.012 M 8.97 % | -381.200 M -1.57 % | -375.294 M -0.51 % | -373.375 M -47.56 % | -253.035 M |
| Net income ratio | -293.75 0.86 % | -296.31 15.25 % | -349.63 41.60 % | -598.65 -4.08 % | -575.17 55.92 % | -1 304.75 -154.46 % | -512.76 | 0.00 100.00 % | -1 992.30 |
| Ratio EBITDA | -279.71 1.44 % | -283.79 16.68 % | -340.60 41.75 % | -584.70 -3.96 % | -562.42 55.74 % | -1 270.67 -148.18 % | -512.00 | 0.00 100.00 % | -1 976.84 |
| Gross profit ratio | 0.48 -13.59 % | 0.55 108.35 % | -6.61 38.52 % | -10.75 1.91 % | -10.96 59.54 % | -27.08 -621.45 % | -3.75 | 0.00 100.00 % | -9.42 |
| Weighted average shs out dil | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.190 M -0.50 % | 89.642 M 13.49 % | 78.986 M 3.78 % | 76.110 M 0.07 % | 76.054 M 3.68 % | 73.357 M 9.56 % | 66.955 M |
| Weighted average shs out | 89.186 M -0.07 % | 89.249 M 0.07 % | 89.190 M -0.50 % | 89.642 M 13.49 % | 78.986 M 3.78 % | 76.110 M 0.07 % | 76.054 M 3.68 % | 73.357 M 9.56 % | 66.955 M |
| EPS diluted | -3.29 0.90 % | -3.32 15.31 % | -3.92 -6.81 % | -3.67 18.26 % | -4.49 12.65 % | -5.14 -4.05 % | -4.94 2.56 % | -5.07 -33.07 % | -3.81 |
| Earnings per share | -3.29 0.90 % | -3.32 15.31 % | -3.92 -6.81 % | -3.67 18.26 % | -4.49 12.65 % | -5.14 -4.05 % | -4.94 2.56 % | -5.07 -33.07 % | -3.81 |
| Gross profit | 477.000 K -13.59 % | 552.000 K 108.35 % | -6.607 M -11.77 % | -5.911 M 12.56 % | -6.760 M 16.78 % | -8.123 M -195.27 % | -2.751 M -36.39 % | -2.017 M -67.25 % | -1.206 M |
| Income tax expense | 1.281 M 1.59 % | 1.261 M -8.09 % | 1.372 M 50.77 % | 910.000 K 83.47 % | 496.000 K -71.23 % | 1.724 M 175.95 % | -2.270 M -574.90 % | 478.000 K -26.01 % | 646.000 K |
| Cost of revenue | 523.000 K 16.74 % | 448.000 K -94.11 % | 7.607 M 17.74 % | 6.461 M -12.42 % | 7.377 M -12.42 % | 8.423 M 141.76 % | 3.484 M 72.73 % | 2.017 M 51.20 % | 1.334 M |
| General and administrative expenses | 62.932 M 14.86 % | 54.792 M 25.18 % | 43.772 M -38.50 % | 71.173 M -14.50 % | 83.242 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 100.00 % | -7.112 M -14.08 % | -6.234 M 12.33 % | -7.111 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 -100.00 % | 1.084 M | 0.000 -100.00 % | 1.117 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 306.668 M -1.60 % | 311.663 M -10.83 % | 349.508 M 2.67 % | 340.405 M -3.43 % | 352.499 M -8.60 % | 385.677 M 0.25 % | 384.717 M 3.04 % | 373.375 M 45.39 % | 256.809 M |
| Cost and expenses | 307.191 M -1.58 % | 312.111 M -12.60 % | 357.115 M 2.95 % | 346.866 M -3.62 % | 359.876 M -8.68 % | 394.100 M 1.52 % | 388.201 M 3.41 % | 375.392 M 45.42 % | 258.143 M |
| Research and development expenses | 243.736 M -5.11 % | 256.871 M -17.89 % | 312.848 M 13.57 % | 275.466 M -0.33 % | 276.368 M -18.00 % | 337.034 M 2.94 % | 327.424 M 4.03 % | 314.740 M 52.15 % | 206.862 M |
| Selling general and administrative expenses | 62.932 M 14.86 % | 54.792 M 49.46 % | 36.660 M -43.55 % | 64.939 M -14.70 % | 76.131 M 56.51 % | 48.643 M -15.10 % | 57.293 M -2.29 % | 58.635 M 17.39 % | 49.947 M |
| Interest income | 6.108 M -20.06 % | 7.641 M 4.46 % | 7.315 M 58.54 % | 4.614 M 14.80 % | 4.019 M -35.27 % | 6.209 M -30.19 % | 8.894 M 18.19 % | 7.525 M 71.18 % | 4.396 M |
| Interest expense | 663.000 K 23.93 % | 535.000 K -1.65 % | 544.000 K 3.42 % | 526.000 K 103.09 % | 259.000 K -24.05 % | 341.000 K 1 905.88 % | 17.000 K 21.43 % | 14.000 K -6.67 % | 15.000 K |
| Depreciation and amortization | 12.095 M 12.77 % | 10.725 M 50.80 % | 7.112 M 14.08 % | 6.234 M -12.33 % | 7.111 M -12.87 % | 8.161 M 188.78 % | 2.826 M 40.11 % | 2.017 M 51.20 % | 1.334 M |
| Operating income | -306.191 M 1.58 % | -311.111 M 12.64 % | -356.115 M -2.83 % | -346.316 M 3.60 % | -359.259 M 8.77 % | -393.800 M -1.63 % | -387.468 M -3.22 % | -375.392 M -45.49 % | -258.015 M |
| Operating income ratio | -306.19 1.58 % | -311.11 12.64 % | -356.12 43.44 % | -629.67 -8.14 % | -582.27 55.64 % | -1 312.67 -148.33 % | -528.61 | 0.00 100.00 % | -2 015.74 |
| Total other income expenses net | 13.727 M -14.56 % | 16.066 M 104.53 % | 7.855 M -56.29 % | 17.969 M 268.44 % | 4.877 M 19.01 % | 4.098 M -56.16 % | 9.348 M 135.35 % | 3.972 M 8.94 % | 3.646 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Net debt | -1.011 B 22.78 % | -1.309 B 18.33 % | -1.603 B 20.53 % | -2.017 B 14.14 % | -2.349 B -183.16 % | -829.739 M 32.51 % | -1.229 B 23.20 % | -1.601 B -211.55 % | -513.883 M |
| Total investments | 1.000 K -99.23 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 1.56 % | 128.000 K 0.00 % | 128.000 K |
| Total debt | 14.995 M 56.18 % | 9.601 M -40.58 % | 16.159 M 5.09 % | 15.376 M -19.53 % | 19.108 M 153.49 % | 7.538 M | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 5.240 M 251.68 % | 1.490 M 10.70 % | 1.346 M 125.71 % | -5.236 M -106.69 % | 78.266 M 32.89 % | 58.897 M 18.61 % | 49.658 M 27.04 % | 39.090 M -4.17 % | 40.791 M |
| Retained earnings | -293.874 M 0.82 % | -296.306 M 15.25 % | -349.632 M -6.19 % | -329.257 M 7.22 % | -354.878 M 9.42 % | -391.784 M -4.24 % | -375.850 M 32.75 % | -558.879 M -110.77 % | -265.158 M |
| Common stock | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.10 % | 896.581 M 20.35 % | 744.986 M 0.03 % | 744.756 M 0.11 % | 743.926 M 13.08 % | 657.856 M |
| Total equity | 1.027 B -22.03 % | 1.317 B -18.39 % | 1.614 B -18.04 % | 1.969 B -15.34 % | 2.326 B 180.73 % | 828.613 M -31.48 % | 1.209 B -22.88 % | 1.568 B 206.46 % | 511.666 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 7.837 M 138.42 % | 3.287 M -58.78 % | 7.975 M -21.88 % | 10.209 M 32.16 % | 7.725 M 326.09 % | 1.813 M | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 7.837 M 138.42 % | 3.287 M -58.78 % | 7.975 M -21.88 % | 10.209 M 32.16 % | 7.725 M 326.09 % | 1.813 M | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 16.630 M -54.53 % | 36.574 M 11.51 % | 32.799 M -57.44 % | 77.066 M 54.48 % | 49.886 M 111.42 % | 23.596 M -34.73 % | 36.152 M -37.49 % | 57.833 M 177.82 % | 20.817 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 14.316 M 126.73 % | 6.314 M -22.85 % | 8.184 M 58.39 % | 5.167 M -54.61 % | 11.383 M 98.83 % | 5.725 M | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 31.088 M -27.51 % | 42.888 M 30.16 % | 32.951 M -59.93 % | 82.233 M 34.22 % | 61.269 M 108.96 % | 29.321 M -19.78 % | 36.552 M -36.80 % | 57.833 M 177.82 % | 20.817 M |
| Total liabilities | 38.925 M -15.70 % | 46.175 M 12.83 % | 40.926 M -55.73 % | 92.442 M 33.99 % | 68.994 M 121.60 % | 31.134 M -14.82 % | 36.552 M -36.80 % | 57.833 M 177.82 % | 20.817 M |
| Other non current assets | 13.780 M 581.17 % | 2.023 M 31.28 % | 1.541 M 16.74 % | 1.320 M -29.68 % | 1.877 M -1.83 % | 1.912 M -5.63 % | 2.026 M -30.35 % | 2.909 M -38.34 % | 4.718 M |
| Long term investments | 1.000 K -99.23 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 1.56 % | 128.000 K 0.00 % | 128.000 K |
| Intangible assets | 139.000 K -39.83 % | 231.000 K | 0.000 -100.00 % | 65.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 139.000 K -39.83 % | 231.000 K | 0.000 -100.00 % | 65.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 17.198 M 19.66 % | 14.372 M -8.73 % | 15.746 M 2.14 % | 15.416 M 55.80 % | 9.895 M 17.83 % | 8.398 M 128.58 % | 3.674 M -36.57 % | 5.792 M 198.56 % | 1.940 M |
| Total non current assets | 31.118 M 85.71 % | 16.756 M -3.80 % | 17.417 M 2.87 % | 16.931 M 42.25 % | 11.902 M 14.00 % | 10.440 M 79.07 % | 5.830 M -33.97 % | 8.829 M 30.11 % | 6.786 M |
| Other current assets | 8.687 M -49.42 % | 17.174 M -6.31 % | 18.331 M 53.21 % | 11.965 M -16.64 % | 14.354 M 19.65 % | 11.997 M 15.15 % | 10.419 M -35.15 % | 16.067 M 36.00 % | 11.814 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 1.026 B -22.20 % | 1.319 B -18.55 % | 1.619 B -20.34 % | 2.033 B -14.19 % | 2.369 B 182.89 % | 837.277 M -31.90 % | 1.229 B -23.20 % | 1.601 B 211.55 % | 513.883 M |
| Cash and short term investments | 1.026 B -22.20 % | 1.319 B -18.55 % | 1.619 B -20.34 % | 2.033 B -14.19 % | 2.369 B 182.89 % | 837.277 M -31.90 % | 1.229 B -23.20 % | 1.601 B 211.55 % | 513.883 M |
| Total current assets | 1.035 B -23.15 % | 1.347 B -17.76 % | 1.637 B -19.92 % | 2.045 B -14.20 % | 2.383 B 180.61 % | 849.307 M -31.51 % | 1.240 B -23.31 % | 1.617 B 207.60 % | 525.697 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 182.000 K -98.28 % | 10.593 M 1 761.69 % | 569.000 K 24.78 % | 456.000 K 36.53 % | 334.000 K -36.26 % | 524.000 K 261.38 % | 145.000 K -89.94 % | 1.441 M -0.62 % | 1.450 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 142.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.000 K | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 14.995 M 56.18 % | 9.601 M -40.58 % | 16.159 M 5.09 % | 15.376 M 56.07 % | 9.852 M 30.70 % | 7.538 M | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 -100.00 % | 9.730 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 418.230 M -41.47 % | 714.536 M -32.90 % | 1.065 B -23.44 % | 1.391 B -22.21 % | 1.788 B 276.26 % | 475.164 M -43.31 % | 838.132 M -39.37 % | 1.382 B 1 116.79 % | 113.607 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Total assets | 1.066 B -21.81 % | 1.363 B -17.62 % | 1.655 B -19.73 % | 2.062 B -13.92 % | 2.395 B 178.59 % | 859.747 M -30.99 % | 1.246 B -23.37 % | 1.626 B 205.34 % | 532.483 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 100.00 % | -641.000 K -162.48 % | 1.026 M -70.42 % | 3.468 M -93.26 % | 51.453 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -3.174 M -424.87 % | 977.000 K 101.68 % | -58.225 M -312.38 % | 27.415 M 17.08 % | 23.416 M 244.69 % | -16.184 M 4.02 % | -16.862 M -152.14 % | 32.337 M 611.80 % | 4.543 M |
| Accounts receivables | 9.993 M | 0.000 -100.00 % | 138.000 K 172.63 % | -190.000 K -487.76 % | 49.000 K -32.88 % | 73.000 K 148.34 % | -151.000 K -347.54 % | 61.000 K -89.57 % | 585.000 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -13.167 M -1 447.70 % | 977.000 K 101.67 % | -58.363 M -311.42 % | 27.605 M 18.14 % | 23.367 M 243.74 % | -16.257 M 2.72 % | -16.711 M -151.78 % | 32.276 M 715.46 % | 3.958 M |
| Other non cash items | -10.676 M -862.67 % | -1.109 M -107.46 % | 14.860 M 80.87 % | 8.216 M -87.52 % | 65.844 M 111.07 % | 31.196 M 46.12 % | 21.349 M 41.75 % | 15.061 M -50.87 % | 30.655 M |
| Net cash provided by operating activities | -294.219 M -2.75 % | -286.354 M 28.41 % | -399.971 M -33.30 % | -300.050 M -10.04 % | -272.680 M 29.08 % | -384.502 M -2.71 % | -374.340 M -14.67 % | -326.456 M -48.01 % | -220.566 M |
| Investments in property plant and equipment | -1.954 M 59.07 % | -4.774 M -1 193.77 % | -369.000 K 7.98 % | -401.000 K -2.56 % | -391.000 K | 0.000 100.00 % | -406.000 K 92.63 % | -5.509 M -180.36 % | -1.965 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -2.710 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 2.719 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -17.000 K 96.47 % | -482.000 K -118.10 % | -221.000 K -140.18 % | 550.000 K 6 011.11 % | 9.000 K 200.00 % | 3.000 K -99.49 % | 592.000 K -57.23 % | 1.384 M 222.61 % | 429.000 K |
| Net cash used for investing activites | 6.705 M 227.57 % | -5.256 M -790.85 % | -590.000 K -495.97 % | 149.000 K 139.01 % | -382.000 K -12 833.33 % | 3.000 K -98.39 % | 186.000 K 104.51 % | -4.125 M -168.55 % | -1.536 M |
| Debt repayment | -8.725 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.630 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 6.809 M -99.62 % | 1.807 B 645 116.07 % | 280.000 K -72.25 % | 1.009 M -99.93 % | 1.422 B 39 887.10 % | 3.557 M |
| Common stock repurchased | 0.000 | 0.000 100.00 % | -13.239 M 63.35 % | -36.122 M -1 718.83 % | -1.986 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 100.00 % | -8.828 M -39.86 % | -6.312 M -28.06 % | -4.929 M 12.01 % | -5.602 M 4.14 % | -5.844 M | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | -8.725 M 1.17 % | -8.828 M 54.85 % | -19.551 M 42.90 % | -34.242 M -101.89 % | 1.809 B 32 606.24 % | -5.564 M -651.44 % | 1.009 M -99.93 % | 1.422 B 39 887.10 % | 3.557 M |
| Effect of forex changes on cash | 3.401 M 3 020.18 % | 109.000 K -98.37 % | 6.670 M 459.76 % | -1.854 M 56.74 % | -4.286 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -292.838 M 2.49 % | -300.329 M 27.36 % | -413.442 M -23.05 % | -335.997 M -121.94 % | 1.531 B 490.42 % | -392.216 M -5.57 % | -371.507 M -134.17 % | 1.087 B 597.43 % | -218.545 M |
| Cash at beginning of period | 1.319 B -18.55 % | 1.619 B -20.34 % | 2.033 B -14.19 % | 2.369 B 182.89 % | 837.277 M -31.90 % | 1.229 B -23.20 % | 1.601 B 211.55 % | 513.883 M -29.84 % | 732.428 M |
| Cash at end of period | 1.026 B -22.20 % | 1.319 B -18.55 % | 1.619 B -20.34 % | 2.033 B -14.19 % | 2.369 B 182.89 % | 837.277 M -31.90 % | 1.229 B -23.20 % | 1.601 B 211.55 % | 513.883 M |
| Operating cash flow | -294.219 M -2.75 % | -286.354 M 28.41 % | -399.971 M -33.30 % | -300.050 M -10.04 % | -272.680 M 29.08 % | -384.502 M -2.71 % | -374.340 M -14.67 % | -326.456 M -48.01 % | -220.566 M |
| Capital expenditure | -1.954 M 59.07 % | -4.774 M -1 193.77 % | -369.000 K 7.98 % | -401.000 K -2.56 % | -391.000 K | 0.000 100.00 % | -406.000 K 92.63 % | -5.509 M -180.36 % | -1.965 M |
| Free CashFlow | -296.173 M -1.73 % | -291.128 M 27.28 % | -400.340 M -33.25 % | -300.451 M -10.03 % | -273.071 M 28.98 % | -384.502 M -2.60 % | -374.746 M -12.89 % | -331.965 M -49.18 % | -222.531 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 150.00 % | 100.000 K -33.33 % | 150.000 K |
| Net income | -56.133 M 8.53 % | -61.369 M 23.41 % | -80.130 M 0.84 % | -80.810 M -16.01 % | -69.656 M -10.30 % | -63.149 M 24.46 % | -83.592 M -11.25 % | -75.141 M -16.64 % | -64.420 M 11.94 % | -73.153 M 20.34 % | -91.827 M -11.19 % | -82.585 M 15.38 % | -97.594 M -25.72 % | -77.626 M 5.95 % | -82.538 M 5.30 % | -87.156 M |
| Income before tax | -56.133 M 8.54 % | -61.372 M 22.17 % | -78.849 M 2.43 % | -80.810 M -16.01 % | -69.656 M -10.30 % | -63.149 M 23.30 % | -82.331 M -9.57 % | -75.141 M -16.64 % | -64.420 M 11.94 % | -73.153 M 19.13 % | -90.455 M -9.53 % | -82.585 M 15.38 % | -97.594 M -25.72 % | -77.626 M 4.90 % | -81.628 M 6.34 % | -87.156 M |
| Income before tax ratio | -224.53 8.54 % | -245.49 22.17 % | -315.40 2.43 % | -323.24 -16.01 % | -278.62 -10.30 % | -252.60 23.30 % | -329.32 -9.57 % | -300.56 -16.64 % | -257.68 11.94 % | -292.61 19.13 % | -361.82 -9.53 % | -330.34 15.38 % | -390.38 -25.72 % | -310.50 61.96 % | -816.28 -40.49 % | -581.04 |
| EBITDA | -53.076 M 8.81 % | -58.206 M 23.08 % | -75.668 M 2.49 % | -77.603 M -16.81 % | -66.435 M -10.73 % | -60.000 M 24.46 % | -79.428 M -10.02 % | -72.193 M -17.36 % | -61.513 M 12.93 % | -70.651 M 19.86 % | -88.157 M -9.62 % | -80.417 M 16.25 % | -96.020 M -26.33 % | -76.010 M 5.04 % | -80.041 M 6.25 % | -85.379 M |
| Net income ratio | -224.53 8.53 % | -245.48 23.41 % | -320.52 0.84 % | -323.24 -16.01 % | -278.62 -10.30 % | -252.60 24.46 % | -334.37 -11.25 % | -300.56 -16.64 % | -257.68 11.94 % | -292.61 20.34 % | -367.31 -11.19 % | -330.34 15.38 % | -390.38 -25.72 % | -310.50 62.38 % | -825.38 -42.05 % | -581.04 |
| Ratio EBITDA | -212.30 8.81 % | -232.82 23.08 % | -302.67 2.49 % | -310.41 -16.81 % | -265.74 -10.73 % | -240.00 24.46 % | -317.71 -10.02 % | -288.77 -17.36 % | -246.05 12.93 % | -282.60 19.86 % | -352.63 -9.62 % | -321.67 16.25 % | -384.08 -26.33 % | -304.04 62.01 % | -800.41 -40.62 % | -569.19 |
| Gross profit ratio | 0.80 37.67 % | 0.58 175.47 % | 0.21 -59.23 % | 0.52 -7.80 % | 0.56 104.98 % | -11.33 -4.04 % | -10.89 -2.91 % | -10.58 -1.73 % | -10.40 -18.07 % | -8.81 -3 202.82 % | 0.28 103.82 % | -7.44 -41.26 % | -5.26 2.88 % | -5.42 61.15 % | -13.95 -35.70 % | -10.28 |
| Weighted average shs out dil | 89.100 M 0.18 % | 88.941 M 0.16 % | 88.802 M -0.43 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.188 M 0.00 % | 89.186 M 0.00 % | 89.186 M -0.02 % | 89.207 M -0.45 % | 89.612 M -0.10 % | 89.703 M |
| Weighted average shs out | 89.100 M 0.18 % | 88.941 M 0.16 % | 88.802 M -0.43 % | 89.186 M -0.13 % | 89.303 M 0.13 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.186 M 0.00 % | 89.188 M 0.00 % | 89.186 M 0.00 % | 89.186 M -0.02 % | 89.207 M -0.45 % | 89.612 M -0.10 % | 89.703 M |
| EPS diluted | -0.63 8.70 % | -0.69 23.33 % | -0.90 1.10 % | -0.91 -16.67 % | -0.78 -9.86 % | -0.71 24.47 % | -0.94 -11.90 % | -0.84 -16.67 % | -0.72 12.20 % | -0.82 20.39 % | -1.03 -10.75 % | -0.93 14.68 % | -1.09 -25.29 % | -0.87 5.43 % | -0.92 5.15 % | -0.97 |
| Earnings per share | -0.63 8.70 % | -0.69 23.33 % | -0.90 1.10 % | -0.91 -16.67 % | -0.78 -9.86 % | -0.71 24.47 % | -0.94 -11.90 % | -0.84 -16.67 % | -0.72 12.20 % | -0.82 20.39 % | -1.03 -10.75 % | -0.93 14.68 % | -1.09 -25.29 % | -0.87 5.43 % | -0.92 5.15 % | -0.97 |
| Gross profit | 201.000 K 37.67 % | 146.000 K 175.47 % | 53.000 K -59.23 % | 130.000 K -7.80 % | 141.000 K 104.98 % | -2.833 M -4.04 % | -2.723 M -2.91 % | -2.646 M -1.73 % | -2.601 M -18.07 % | -2.203 M -3 202.82 % | 71.000 K 103.82 % | -1.859 M -41.26 % | -1.316 M 2.88 % | -1.355 M 2.87 % | -1.395 M 9.53 % | -1.542 M |
| Income tax expense | 0.000 100.00 % | -3.000 K -100.23 % | 1.281 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.261 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.372 M | 0.000 | 0.000 | 0.000 -100.00 % | 910.000 K | 0.000 |
| Cost of revenue | 49.000 K -52.88 % | 104.000 K -47.21 % | 197.000 K 64.17 % | 120.000 K 10.09 % | 109.000 K -96.46 % | 3.083 M 3.70 % | 2.973 M 2.66 % | 2.896 M 1.58 % | 2.851 M 16.23 % | 2.453 M 1 270.39 % | 179.000 K -91.51 % | 2.109 M 34.67 % | 1.566 M -2.43 % | 1.605 M 7.36 % | 1.495 M -11.64 % | 1.692 M |
| General and administrative expenses | 12.915 M -22.16 % | 16.591 M 24.75 % | 13.299 M -6.23 % | 14.182 M -25.51 % | 19.039 M 16.01 % | 16.412 M 25.52 % | 13.075 M -2.91 % | 13.467 M -8.02 % | 14.641 M 7.58 % | 13.609 M 17.00 % | 11.632 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.986 M -6.23 % | -2.811 M 0.04 % | -2.812 M -2.14 % | -2.753 M -17.20 % | -2.349 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other 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 |
| Operating expenses | 61.196 M -5.93 % | 65.052 M -20.86 % | 82.198 M -2.11 % | 83.967 M 14.01 % | 73.647 M 15.31 % | 63.870 M -23.83 % | 83.849 M 9.93 % | 76.274 M 15.54 % | 66.016 M -11.74 % | 74.799 M -20.43 % | 94.007 M 13.61 % | 82.747 M -15.27 % | 97.661 M 26.44 % | 77.241 M -5.53 % | 81.762 M -6.97 % | 87.887 M |
| Cost and expenses | 61.245 M -6.00 % | 65.156 M -20.92 % | 82.395 M -2.01 % | 84.087 M 14.01 % | 73.756 M 10.16 % | 66.953 M -22.88 % | 86.822 M 9.67 % | 79.170 M 14.96 % | 68.867 M -10.85 % | 77.252 M -17.98 % | 94.186 M 11.00 % | 84.856 M -14.48 % | 99.227 M 25.85 % | 78.846 M -5.30 % | 83.257 M -7.06 % | 89.579 M |
| Research and development expenses | 48.281 M -0.37 % | 48.461 M -29.66 % | 68.899 M -1.27 % | 69.785 M 27.79 % | 54.608 M 8.25 % | 50.444 M -31.45 % | 73.585 M 12.14 % | 65.619 M 21.23 % | 54.128 M -14.81 % | 63.539 M -22.87 % | 82.375 M 9.20 % | 75.433 M -15.13 % | 88.880 M 34.34 % | 66.160 M 23.28 % | 53.666 M -29.44 % | 76.057 M |
| Selling general and administrative expenses | 12.915 M -22.16 % | 16.591 M 24.75 % | 13.299 M -6.23 % | 14.182 M -25.51 % | 19.039 M 41.81 % | 13.426 M 30.81 % | 10.264 M -3.67 % | 10.655 M -10.37 % | 11.888 M 5.58 % | 11.260 M -3.20 % | 11.632 M 59.04 % | 7.314 M -16.71 % | 8.781 M -20.76 % | 11.081 M -60.56 % | 28.096 M 137.50 % | 11.830 M |
| Interest income | 1.931 M 1.74 % | 1.898 M 1.61 % | 1.868 M 32.29 % | 1.412 M -7.17 % | 1.521 M 16.37 % | 1.307 M -34.81 % | 2.005 M 8.14 % | 1.854 M -5.65 % | 1.965 M 8.15 % | 1.817 M -21.75 % | 2.322 M -2.76 % | 2.388 M 58.67 % | 1.505 M 36.82 % | 1.100 M -2.22 % | 1.125 M 1.99 % | 1.103 M |
| Interest expense | 185.000 K 48.00 % | 125.000 K -14.38 % | 146.000 K -14.12 % | 170.000 K -7.61 % | 184.000 K 12.88 % | 163.000 K 77.17 % | 92.000 K -32.35 % | 136.000 K -11.69 % | 154.000 K 0.65 % | 153.000 K 2.00 % | 150.000 K -1.96 % | 153.000 K 34.21 % | 114.000 K -10.24 % | 127.000 K -5.22 % | 134.000 K -8.84 % | 147.000 K |
| Depreciation and amortization | 2.872 M -5.56 % | 3.041 M 0.20 % | 3.035 M -0.07 % | 3.037 M 0.00 % | 3.037 M 1.71 % | 2.986 M 6.23 % | 2.811 M -0.04 % | 2.812 M 2.14 % | 2.753 M 17.20 % | 2.349 M 9.36 % | 2.148 M 6.60 % | 2.015 M 38.01 % | 1.460 M -1.95 % | 1.489 M 2.48 % | 1.453 M -10.86 % | 1.630 M |
| Operating income | -60.995 M 6.03 % | -64.906 M 20.99 % | -82.145 M 2.02 % | -83.837 M -14.05 % | -73.506 M -10.20 % | -66.703 M 22.95 % | -86.572 M -9.70 % | -78.920 M -15.02 % | -68.617 M 10.89 % | -77.002 M 18.03 % | -93.936 M -11.03 % | -84.606 M 14.52 % | -98.977 M -25.93 % | -78.596 M 5.48 % | -83.157 M 7.01 % | -89.429 M |
| Operating income ratio | -243.98 6.03 % | -259.62 20.99 % | -328.58 2.02 % | -335.35 -14.05 % | -294.02 -10.20 % | -266.81 22.95 % | -346.29 -9.70 % | -315.68 -15.02 % | -274.47 10.89 % | -308.01 18.03 % | -375.74 -11.03 % | -338.42 14.52 % | -395.91 -25.93 % | -314.38 62.19 % | -831.57 -39.48 % | -596.19 |
| Total other income expenses net | 4.862 M 37.58 % | 3.534 M 7.22 % | 3.296 M 8.89 % | 3.027 M -21.38 % | 3.850 M 8.33 % | 3.554 M -16.20 % | 4.241 M 12.23 % | 3.779 M -9.96 % | 4.197 M 9.04 % | 3.849 M 10.57 % | 3.481 M 72.24 % | 2.021 M 46.13 % | 1.383 M 42.58 % | 970.000 K -36.56 % | 1.529 M -32.73 % | 2.273 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -867.921 M 8.40 % | -947.562 M 6.27 % | -1.011 B 5.69 % | -1.072 B 6.58 % | -1.147 B 5.79 % | -1.218 B 6.97 % | -1.309 B 4.46 % | -1.370 B 4.87 % | -1.441 B 4.21 % | -1.504 B 6.19 % | -1.603 B 5.72 % | -1.700 B 4.30 % | -1.777 B 5.88 % | -1.888 B 6.42 % | -2.017 B 4.96 % | -2.122 B |
| Total investments | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -99.23 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K |
| Total debt | 26.219 M 119.66 % | 11.936 M -20.40 % | 14.995 M -11.49 % | 16.941 M -13.30 % | 19.539 M -3.83 % | 20.318 M 111.62 % | 9.601 M -19.54 % | 11.932 M -17.60 % | 14.480 M -8.49 % | 15.824 M -2.07 % | 16.159 M -11.63 % | 18.285 M 38.85 % | 13.169 M -7.72 % | 14.270 M -7.19 % | 15.376 M -7.95 % | 16.704 M |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 6.018 M 14.85 % | 5.240 M -57.21 % | 12.247 M -11.05 % | 13.768 M -8.44 % | 15.037 M 909.20 % | 1.490 M -66.45 % | 4.441 M -66.80 % | 13.375 M -19.33 % | 16.579 M -6.90 % | 17.808 M -13.94 % | 20.692 M 29.50 % | 15.978 M 24.79 % | 12.804 M 25.53 % | 10.200 M -0.57 % | 10.258 M |
| Retained earnings | -118.883 M 66.66 % | -356.624 M -21.35 % | -293.874 M -37.49 % | -213.744 M -60.95 % | -132.805 M 63.05 % | -359.455 M -21.31 % | -296.306 M -39.30 % | -212.714 M -54.62 % | -137.573 M 67.46 % | -422.785 M -20.92 % | -349.632 M -35.62 % | -257.805 M -47.13 % | -175.220 M 56.94 % | -406.883 M -23.58 % | -329.257 M -33.45 % | -246.719 M |
| Common stock | 897.036 M 0.00 % | 897.036 M -0.04 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M 0.00 % | 897.436 M |
| Total equity | 903.071 M -6.56 % | 966.441 M -5.90 % | 1.027 B -7.06 % | 1.105 B -6.94 % | 1.188 B -5.48 % | 1.256 B -4.62 % | 1.317 B -6.17 % | 1.404 B -4.93 % | 1.477 B -4.09 % | 1.540 B -4.61 % | 1.614 B -5.54 % | 1.709 B -4.36 % | 1.787 B -5.02 % | 1.881 B -4.48 % | 1.969 B -5.69 % | 2.088 B |
| Other non current 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 |
| Long term debt | 17.178 M 155.28 % | 6.729 M -14.14 % | 7.837 M -9.94 % | 8.702 M -13.34 % | 10.041 M -13.21 % | 11.569 M 251.96 % | 3.287 M -30.06 % | 4.700 M -22.94 % | 6.099 M -16.43 % | 7.298 M -8.49 % | 7.975 M -21.00 % | 10.095 M 31.89 % | 7.654 M -14.53 % | 8.955 M -12.28 % | 10.209 M -11.56 % | 11.544 M |
| Total non current liabilities | 17.178 M 155.28 % | 6.729 M -14.14 % | 7.837 M -9.94 % | 8.702 M -13.34 % | 10.041 M -13.21 % | 11.569 M 251.96 % | 3.287 M -30.06 % | 4.700 M -22.94 % | 6.099 M -16.43 % | 7.298 M -8.49 % | 7.975 M -21.00 % | 10.095 M 31.89 % | 7.654 M -14.53 % | 8.955 M -12.28 % | 10.209 M -11.56 % | 11.544 M |
| Other current liabilities | 14.424 M 22.31 % | 11.793 M -29.09 % | 16.630 M 47.86 % | 11.247 M -45.06 % | 20.470 M 7.85 % | 18.980 M -74.05 % | 73.148 M 897.65 % | 7.332 M -28.36 % | 10.235 M 41.43 % | 7.237 M -70.78 % | 24.767 M -7.53 % | 26.784 M 56.02 % | 17.167 M -50.91 % | 34.967 M -54.63 % | 77.066 M 16.35 % | 66.237 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 9.041 M -13.18 % | 10.414 M -27.26 % | 14.316 M -13.12 % | 16.478 M 73.49 % | 9.498 M 8.56 % | 8.749 M 38.57 % | 6.314 M -12.69 % | 7.232 M -13.71 % | 8.381 M -1.70 % | 8.526 M 4.18 % | 8.184 M -0.07 % | 8.190 M 48.50 % | 5.515 M 3.76 % | 5.315 M 2.86 % | 5.167 M 0.14 % | 5.160 M |
| Total current liabilities | 23.465 M 5.66 % | 22.207 M -28.57 % | 31.088 M 12.13 % | 27.725 M 12.22 % | 24.706 M -1.03 % | 24.964 M -41.79 % | 42.888 M 98.31 % | 21.627 M 16.17 % | 18.616 M 18.10 % | 15.763 M -52.16 % | 32.951 M -5.78 % | 34.974 M 54.19 % | 22.682 M -43.69 % | 40.282 M -51.01 % | 82.233 M 15.18 % | 71.397 M |
| Total liabilities | 40.643 M 40.46 % | 28.936 M -25.66 % | 38.925 M 6.86 % | 36.427 M 4.83 % | 34.747 M -4.89 % | 36.533 M -20.88 % | 46.175 M 75.39 % | 26.327 M 6.52 % | 24.715 M 7.17 % | 23.061 M -43.65 % | 40.926 M -9.19 % | 45.069 M 48.57 % | 30.336 M -38.39 % | 49.237 M -46.74 % | 92.442 M 11.46 % | 82.941 M |
| Other non current assets | 14.881 M 5.24 % | 14.140 M 2.61 % | 13.780 M 572.85 % | 2.048 M -0.29 % | 2.054 M 0.20 % | 2.050 M 1.33 % | 2.023 M -0.10 % | 2.025 M 0.50 % | 2.015 M 2.86 % | 1.959 M 27.13 % | 1.541 M -14.86 % | 1.810 M 24.57 % | 1.453 M 9.50 % | 1.327 M -4.19 % | 1.385 M -28.46 % | 1.936 M |
| Long term investments | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -99.23 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K |
| Intangible assets | 0.000 -100.00 % | 115.000 K -17.27 % | 139.000 K -14.20 % | 162.000 K -12.43 % | 185.000 K -11.06 % | 208.000 K -9.96 % | 231.000 K 69.85 % | 136.000 K -98.74 % | 10.816 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 92.000 K -20.00 % | 115.000 K -17.27 % | 139.000 K -14.20 % | 162.000 K -12.43 % | 185.000 K -11.06 % | 208.000 K -9.96 % | 231.000 K 69.85 % | 136.000 K -9.33 % | 150.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 28.083 M 107.67 % | 13.523 M -21.37 % | 17.198 M -13.27 % | 19.830 M -14.24 % | 23.123 M -6.06 % | 24.615 M 71.27 % | 14.372 M -5.75 % | 15.248 M -15.24 % | 17.989 M -9.01 % | 19.771 M 25.56 % | 15.746 M -11.92 % | 17.876 M 38.67 % | 12.891 M -9.00 % | 14.166 M -8.11 % | 15.416 M -8.80 % | 16.904 M |
| Total non current assets | 43.056 M 54.99 % | 27.779 M -10.73 % | 31.118 M 41.18 % | 22.041 M -13.54 % | 25.492 M -5.60 % | 27.003 M 61.15 % | 16.756 M -4.46 % | 17.539 M -13.53 % | 20.284 M -7.21 % | 21.860 M 25.51 % | 17.417 M -12.11 % | 19.816 M 36.91 % | 14.474 M -7.35 % | 15.623 M -7.73 % | 16.931 M -10.75 % | 18.970 M |
| Other current assets | 6.518 M -17.71 % | 7.921 M -8.82 % | 8.687 M -56.76 % | 20.088 M 6.90 % | 18.791 M 11.37 % | 16.872 M -1.76 % | 17.174 M -8.24 % | 18.716 M 23.64 % | 15.137 M -26.04 % | 20.467 M 11.65 % | 18.331 M 19.11 % | 15.390 M 22.36 % | 12.578 M -0.25 % | 12.610 M 5.39 % | 11.965 M -5.51 % | 12.663 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 894.140 M -6.81 % | 959.498 M -6.48 % | 1.026 B -5.78 % | 1.089 B -6.69 % | 1.167 B -5.76 % | 1.238 B -6.10 % | 1.319 B -4.59 % | 1.382 B -5.00 % | 1.455 B -4.25 % | 1.520 B -6.15 % | 1.619 B -5.78 % | 1.719 B -3.98 % | 1.790 B -5.90 % | 1.902 B -6.43 % | 2.033 B -4.98 % | 2.139 B |
| Cash and short term investments | 894.140 M -6.81 % | 959.498 M -6.48 % | 1.026 B -5.78 % | 1.089 B -6.69 % | 1.167 B -5.76 % | 1.238 B -6.10 % | 1.319 B -4.59 % | 1.382 B -5.00 % | 1.455 B -4.25 % | 1.520 B -6.15 % | 1.619 B -5.78 % | 1.719 B -3.98 % | 1.790 B -5.90 % | 1.902 B -6.43 % | 2.033 B -4.98 % | 2.139 B |
| Total current assets | 900.658 M -6.92 % | 967.598 M -6.50 % | 1.035 B -7.56 % | 1.119 B -6.46 % | 1.197 B -5.46 % | 1.266 B -5.99 % | 1.347 B -4.67 % | 1.412 B -4.63 % | 1.481 B -3.88 % | 1.541 B -5.90 % | 1.637 B -5.56 % | 1.734 B -3.80 % | 1.802 B -5.86 % | 1.915 B -6.37 % | 2.045 B -4.98 % | 2.152 B |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 -100.00 % | 179.000 K -1.65 % | 182.000 K -98.25 % | 10.389 M -5.24 % | 10.964 M 2.69 % | 10.677 M 0.79 % | 10.593 M -7.90 % | 11.502 M 6.34 % | 10.816 M 1 514.33 % | 670.000 K 17.75 % | 569.000 K 10.70 % | 514.000 K 28.18 % | 401.000 K 47.43 % | 272.000 K -40.35 % | 456.000 K 35.31 % | 337.000 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 -100.00 % | 142.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 26.219 M 119.66 % | 11.936 M -20.40 % | 14.995 M -11.49 % | 16.941 M -13.30 % | 19.539 M -3.83 % | 20.318 M 111.62 % | 9.601 M -19.54 % | 11.932 M -15.61 % | 14.139 M -10.65 % | 15.824 M -2.07 % | 16.159 M -11.63 % | 18.285 M 39.23 % | 13.133 M -7.97 % | 14.270 M -7.19 % | 15.376 M -7.91 % | 16.697 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 124.918 M -70.26 % | 420.011 M 0.43 % | 418.230 M 2.23 % | 409.102 M 0.00 % | 409.102 M -42.75 % | 714.536 M 1.60 % | 703.316 M 0.00 % | 703.316 M -1.57 % | 714.536 M -32.85 % | 1.064 B -0.06 % | 1.065 B -0.04 % | 1.065 B 0.01 % | 1.065 B -23.57 % | 1.394 B -0.90 % | 1.406 B -2.49 % | 1.442 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 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 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 | 943.714 M -5.19 % | 995.377 M -6.62 % | 1.066 B -6.62 % | 1.141 B -6.61 % | 1.222 B -5.46 % | 1.293 B -5.17 % | 1.363 B -4.66 % | 1.430 B -4.75 % | 1.501 B -3.93 % | 1.563 B -5.57 % | 1.655 B -5.64 % | 1.754 B -3.48 % | 1.817 B -5.87 % | 1.930 B -6.38 % | 2.062 B -5.03 % | 2.171 B |
| 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.000 K 106.15 % | -683.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -2.321 M 58.21 % | -5.554 M -141.70 % | 13.319 M 249.58 % | 3.810 M 230.84 % | -2.912 M 83.26 % | -17.391 M -175.47 % | 23.043 M 12 630.94 % | 181.000 K 110.09 % | -1.793 M 91.23 % | -20.454 M -315.23 % | -4.926 M -171.59 % | 6.881 M 139.03 % | -17.630 M 58.57 % | -42.550 M -472.72 % | 11.416 M -3.51 % | 11.831 M |
| Accounts receivables | 10.000 K | 0.000 -100.00 % | 10.169 M 3 796.17 % | 261.000 K | 0.000 100.00 % | -346.000 K -139.91 % | 867.000 K 316.75 % | -400.000 K 96.05 % | -10.121 M -4 521.46 % | -219.000 K -852.17 % | -23.000 K 37.84 % | -37.000 K -511.11 % | 9.000 K -95.24 % | 189.000 K 273.39 % | -109.000 K -2 625.00 % | -4.000 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Other working capital | -2.331 M 58.03 % | -5.554 M -276.32 % | 3.150 M -11.24 % | 3.549 M 221.88 % | -2.912 M 82.92 % | -17.045 M -176.86 % | 22.176 M 3 716.87 % | 581.000 K -93.02 % | 8.328 M 141.16 % | -20.235 M -312.71 % | -4.903 M -170.87 % | 6.918 M 139.22 % | -17.639 M 58.73 % | -42.739 M -470.84 % | 11.525 M -2.62 % | 11.835 M |
| Other non cash items | -2.558 M -1.19 % | -2.528 M -26.08 % | -2.005 M 21.68 % | -2.560 M 10.40 % | -2.857 M -193.24 % | 3.064 M -28.26 % | 4.271 M -25.57 % | 5.738 M -62.25 % | 15.202 M 248.51 % | 4.362 M 13.42 % | 3.846 M -5.41 % | 4.066 M 12.79 % | 3.605 M 7.84 % | 3.343 M 2.70 % | 3.255 M -12.19 % | 3.707 M |
| Net cash provided by operating activities | -58.140 M 12.46 % | -66.413 M -2.97 % | -64.500 M 15.71 % | -76.523 M -5.71 % | -72.388 M 10.42 % | -80.808 M -38.79 % | -58.222 M 19.62 % | -72.434 M -13.38 % | -63.885 M 30.42 % | -91.813 M 3.43 % | -95.078 M -29.02 % | -73.690 M 34.83 % | -113.070 M 4.29 % | -118.133 M -70.15 % | -69.429 M 5.22 % | -73.252 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.954 M | 0.000 | 0.000 100.00 % | -169.000 K 96.33 % | -4.605 M -3 311.11 % | -135.000 K 42.31 % | -234.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -440.000 M 12.00 % | -500.000 M 9.09 % | -550.000 M 16.67 % | -660.000 M 8.33 % | -720.000 M 7.69 % | -780.000 M | 0.000 | 0.000 100.00 % | -800.000 M 5.88 % | -850.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 441.526 M -11.99 % | 501.695 M -9.10 % | 551.940 M -16.64 % | 662.146 M -8.32 % | 722.269 M -7.68 % | 782.321 M | 0.000 | 0.000 -100.00 % | 802.121 M -5.85 % | 851.969 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 100.00 % | -62.000 K -6 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K 93.33 % | -15.000 K -850.00 % | 2.000 K 120.00 % | -10.000 K 82.14 % | -56.000 K 86.60 % | -418.000 K -255.39 % | 269.000 K 171.73 % | -375.000 K -223.28 % | -116.000 K -11 700.00 % | 1.000 K -99.82 % | 550.000 K | 0.000 |
| Net cash used for investing activites | 1.526 M -6.55 % | 1.633 M -15.78 % | 1.939 M -9.65 % | 2.146 M -5.38 % | 2.268 M 544.32 % | 352.000 K 17 500.00 % | 2.000 K 120.00 % | -10.000 K 95.56 % | -225.000 K 95.52 % | -5.023 M -3 848.51 % | 134.000 K 122.00 % | -609.000 K -425.00 % | -116.000 K -11 700.00 % | 1.000 K -99.82 % | 550.000 K | 0.000 |
| Debt repayment | 0.000 100.00 % | -2.401 M 0.74 % | -2.419 M -6.66 % | -2.268 M | 0.000 | 0.000 | 0.000 100.00 % | -341.000 K | 0.000 | 0.000 | 0.000 100.00 % | -36.000 K | 0.000 | 0.000 100.00 % | -7.000 K | 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 -100.00 % | 1.278 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -13.239 M 63.35 % | -36.122 M | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -2.134 M | 0.000 | 0.000 | 0.000 100.00 % | -2.024 M -0.50 % | -2.014 M 6.59 % | -2.156 M -8.18 % | -1.993 M 10.75 % | -2.233 M -6.08 % | -2.105 M -10.15 % | -1.911 M -9.26 % | -1.749 M -32.50 % | -1.320 M -1.85 % | -1.296 M -1.73 % | -1.274 M 4.28 % | -1.331 M |
| Net cash used provided by financing activities | -2.134 M 11.12 % | -2.401 M 0.74 % | -2.419 M -6.66 % | -2.268 M -12.06 % | -2.024 M -0.50 % | -2.014 M 6.59 % | -2.156 M 19.40 % | -2.675 M -41.38 % | -1.892 M 10.12 % | -2.105 M -10.15 % | -1.911 M -7.06 % | -1.785 M -35.23 % | -1.320 M 90.92 % | -14.535 M 61.14 % | -37.403 M -81 210.87 % | -46.000 K |
| Effect of forex changes on cash | -6.610 M -1 032.30 % | 709.000 K -64.55 % | 2.000 M 242.25 % | -1.406 M -269.40 % | 830.000 K -58.02 % | 1.977 M 164.08 % | -3.085 M -230.94 % | 2.356 M 70.35 % | 1.383 M 353.76 % | -545.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -65.358 M 1.68 % | -66.472 M -5.54 % | -62.980 M 19.31 % | -78.051 M -9.45 % | -71.314 M 11.40 % | -80.493 M -26.84 % | -63.461 M 12.78 % | -72.763 M -12.62 % | -64.609 M 35.06 % | -99.496 M -0.10 % | -99.396 M -39.42 % | -71.292 M 36.43 % | -112.140 M 14.14 % | -130.614 M -22.54 % | -106.589 M -45.42 % | -73.298 M |
| Cash at beginning of period | 959.498 M -6.48 % | 1.026 B -5.78 % | 1.089 B -6.69 % | 1.167 B -5.76 % | 1.238 B -6.10 % | 1.319 B -4.59 % | 1.382 B -5.00 % | 1.455 B -4.25 % | 1.520 B -6.15 % | 1.619 B -5.78 % | 1.719 B -3.98 % | 1.790 B -5.90 % | 1.902 B -6.43 % | 2.033 B -4.98 % | 2.139 B -3.31 % | 2.212 B |
| Cash at end of period | 894.140 M -6.81 % | 959.498 M -6.48 % | 1.026 B -5.78 % | 1.089 B -6.69 % | 1.167 B -5.76 % | 1.238 B -6.10 % | 1.319 B -4.59 % | 1.382 B -5.00 % | 1.455 B -4.25 % | 1.520 B -6.15 % | 1.619 B -5.78 % | 1.719 B -3.98 % | 1.790 B -5.90 % | 1.902 B -6.43 % | 2.033 B -4.98 % | 2.139 B |
| Operating cash flow | -58.140 M 12.46 % | -66.413 M -2.97 % | -64.500 M 15.71 % | -76.523 M -5.71 % | -72.388 M 10.42 % | -80.808 M -38.79 % | -58.222 M 19.62 % | -72.434 M -13.38 % | -63.885 M 30.42 % | -91.813 M 3.43 % | -95.078 M -29.02 % | -73.690 M 34.83 % | -113.070 M 4.29 % | -118.133 M -70.15 % | -69.429 M 5.22 % | -73.252 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.954 M | 0.000 | 0.000 100.00 % | -169.000 K 96.33 % | -4.605 M -3 311.11 % | -135.000 K 42.31 % | -234.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -58.140 M 12.46 % | -66.413 M -2.97 % | -64.500 M 15.71 % | -76.523 M -5.71 % | -72.388 M 12.53 % | -82.762 M -42.15 % | -58.222 M 19.62 % | -72.434 M -13.08 % | -64.054 M 33.57 % | -96.418 M -1.27 % | -95.213 M -28.80 % | -73.924 M 34.62 % | -113.070 M 4.29 % | -118.133 M -70.15 % | -69.429 M 5.22 % | -73.252 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 |