6492.TWO

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
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017
2016