6758.TWO

A-SPINE Asia Co., Ltd. 6758.TWO

Finances

2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 404.949 M 3.50 % 391.261 M 18.51 % 330.157 M 6.62 % 309.669 M -16.30 % 369.974 M -14.16 % 431.000 M 7.70 % 400.188 M -2.89 % 412.089 M 21.25 % 339.858 M
Net income 8.411 M -8.67 % 9.209 M 15.00 % 8.008 M -54.86 % 17.741 M -41.62 % 30.389 M -57.04 % 70.732 M 41.17 % 50.105 M -15.69 % 59.431 M 36.07 % 43.676 M
Income before tax 10.518 M -9.79 % 11.659 M 16.49 % 10.009 M -53.18 % 21.376 M -37.78 % 34.353 M 0.000 -100.00 % 63.996 M -13.69 % 74.150 M 39.61 % 53.114 M
Income before tax ratio 0.03 -12.84 % 0.03 -1.71 % 0.03 -56.08 % 0.07 -25.66 % 0.09 0.00 -100.00 % 0.16 -11.13 % 0.18 15.14 % 0.16
EBITDA 26.873 M -9.77 % 29.783 M 6.91 % 27.857 M -27.52 % 38.433 M -21.43 % 48.917 M -39.91 % 81.410 M 10.55 % 73.638 M -8.16 % 80.182 M 40.33 % 57.137 M
Net income ratio 0.02 -11.75 % 0.02 -2.96 % 0.02 -57.66 % 0.06 -30.25 % 0.08 -49.95 % 0.16 31.08 % 0.13 -13.18 % 0.14 12.22 % 0.13
Ratio EBITDA 0.07 -12.82 % 0.08 -9.78 % 0.08 -32.02 % 0.12 -6.13 % 0.13 -30.00 % 0.19 2.65 % 0.18 -5.43 % 0.19 15.74 % 0.17
Gross profit ratio 0.75 0.81 % 0.75 7.09 % 0.70 -8.23 % 0.76 -2.12 % 0.78 2.70 % 0.76 -3.53 % 0.78 0.42 % 0.78 -0.07 % 0.78
Weighted average shs out dil 13.507 M -0.27 % 13.543 M 0.18 % 13.519 M -0.16 % 13.541 M 0.04 % 13.536 M -0.02 % 13.539 M 7.27 % 12.621 M 0.37 % 12.574 M 0.29 % 12.538 M
Weighted average shs out 13.471 M -0.53 % 13.543 M 0.53 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 7.01 % 12.589 M 0.95 % 12.471 M 0.00 % 12.471 M
EPS diluted 0.62 -8.82 % 0.68 15.25 % 0.59 -54.96 % 1.31 -41.78 % 2.25 -46.17 % 4.18 5.29 % 3.97 -16.07 % 4.73 35.92 % 3.48
Earnings per share 0.62 -8.82 % 0.68 15.25 % 0.59 -55.30 % 1.32 -41.59 % 2.26 -46.19 % 4.20 5.53 % 3.98 -16.56 % 4.77 36.29 % 3.50
Gross profit 304.923 M 4.34 % 292.242 M 26.91 % 230.273 M -2.16 % 235.364 M -18.07 % 287.279 M -11.84 % 325.867 M 3.90 % 313.630 M -2.48 % 321.609 M 21.16 % 265.434 M
Income tax expense 2.107 M -14.00 % 2.450 M 22.44 % 2.001 M -44.95 % 3.635 M -8.30 % 3.964 M 0.000 -100.00 % 13.891 M -5.63 % 14.719 M 55.95 % 9.438 M
Cost of revenue 100.026 M 1.02 % 99.019 M -0.87 % 99.884 M 34.42 % 74.305 M -10.15 % 82.695 M -21.34 % 105.133 M 21.46 % 86.558 M -4.33 % 90.480 M 21.57 % 74.424 M
General and administrative expenses 35.386 M 6.05 % 33.367 M 3.25 % 32.317 M 9.59 % 29.489 M -16.06 % 35.130 M -1.63 % 35.713 M 9.89 % 32.500 M -5.20 % 34.282 M 10.79 % 30.944 M
Selling and marketing expenses 236.815 M 6.78 % 221.773 M 23.51 % 179.555 M 10.32 % 162.762 M -15.73 % 193.139 M 2.20 % 188.990 M -1.87 % 192.588 M -0.54 % 193.638 M 22.79 % 157.697 M
Other expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 72.066 M 14.87 % 62.739 M 0.000 0.000
Operating expenses 297.120 M 5.68 % 281.143 M 21.04 % 232.268 M 8.29 % 214.482 M -15.64 % 254.257 M -21.98 % 325.867 M 32.40 % 246.116 M -1.20 % 249.099 M 16.36 % 214.069 M
Cost and expenses 397.146 M 4.47 % 380.162 M 17.96 % 322.268 M 11.59 % 288.787 M -14.29 % 336.952 M -6.04 % 358.596 M -10.39 % 400.188 M 17.85 % 339.579 M 17.71 % 288.493 M
Research and development expenses 24.919 M -4.17 % 26.003 M 27.49 % 20.396 M -8.25 % 22.231 M -14.46 % 25.988 M -10.69 % 29.098 M 12.77 % 25.803 M 21.83 % 21.179 M -16.71 % 25.428 M
Selling general and administrative expenses 272.201 M 6.69 % 255.140 M 20.42 % 211.872 M 10.21 % 192.251 M -15.78 % 228.269 M 1.59 % 224.703 M -0.17 % 225.088 M -1.24 % 227.920 M 20.82 % 188.641 M
Interest income 928.000 K 92.53 % 482.000 K 57.52 % 306.000 K 565.22 % 46.000 K -66.91 % 139.000 K -79.19 % 668.000 K 0.000 0.000 0.000
Interest expense 2.999 M 17.61 % 2.550 M 50.71 % 1.692 M 26.84 % 1.334 M -11.89 % 1.514 M -7.96 % 1.645 M 14.71 % 1.434 M 2 072.73 % 66.000 K 186.96 % 23.000 K
Depreciation and amortization 13.356 M -14.24 % 15.574 M -3.60 % 16.156 M 2.75 % 15.723 M 20.48 % 13.050 M 0.000 -100.00 % 8.208 M 37.58 % 5.966 M 49.15 % 4.000 M
Operating income 7.803 M -29.70 % 11.099 M 43.58 % 7.730 M -62.98 % 20.882 M -36.76 % 33.022 M -54.18 % 72.066 M 14.87 % 62.739 M -13.48 % 72.510 M 41.17 % 51.365 M
Operating income ratio 0.02 -32.07 % 0.03 21.16 % 0.02 -65.28 % 0.07 -24.45 % 0.09 -46.62 % 0.17 6.65 % 0.16 -10.90 % 0.18 16.42 % 0.15
Total other income expenses net 2.715 M 384.82 % 560.000 K -75.43 % 2.279 M 361.34 % 494.000 K -62.89 % 1.331 M 199.78 % -1.334 M -206.13 % 1.257 M -23.35 % 1.640 M -6.23 % 1.749 M
2024 2023 2022 2021 2020 2019 2018 2017 2016
2024 2023 2022 2021 2020 2019
Net debt 84.899 M 3.53 % 82.001 M 32.06 % 62.095 M 15.70 % 53.670 M -11.21 % 60.445 M 0.000
Total investments 5.690 M 105.27 % 2.772 M 74.56 % 1.588 M 6.65 % 1.489 M -8.26 % 1.623 M 0.000
Total debt 132.891 M -2.48 % 136.275 M -5.73 % 144.557 M 21.78 % 118.707 M -5.49 % 125.606 M 0.000
Accumulated other comprehensive income loss 61.280 M 2.67 % 59.689 M 3.26 % 57.803 M 3.60 % 55.796 M 6.36 % 52.462 M 0.000
Retained earnings 39.332 M -10.87 % 44.129 M -10.11 % 49.093 M -22.32 % 63.200 M -16.70 % 75.869 M 0.000
Common stock 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.000
Total equity 270.792 M -1.17 % 273.998 M -1.11 % 277.076 M -4.18 % 289.176 M -3.13 % 298.511 M 0.000
Other non current liabilities 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K 100.91 % -85.520 M
Long term debt 65.589 M 37.64 % 47.651 M -14.96 % 56.034 M -12.88 % 64.317 M -4.14 % 67.093 M -22.25 % 86.297 M
Total non current liabilities 66.432 M 37.18 % 48.428 M -14.87 % 56.885 M -12.61 % 65.094 M -4.09 % 67.870 M 8 634.88 % 777.000 K
Other current liabilities 96.568 M 5.17 % 91.817 M 26.65 % 72.496 M -2.32 % 74.217 M -24.02 % 97.675 M 360.49 % -37.496 M
Deferred revenue 0.000 0.000 -100.00 % 3.120 M 85.82 % 1.679 M 32.31 % 1.269 M 0.000
Short term debt 67.302 M -24.06 % 88.624 M -2.99 % 91.351 M 67.96 % 54.390 M -7.05 % 58.513 M 87.34 % 31.233 M
Total current liabilities 169.290 M -11.91 % 192.183 M 8.55 % 177.047 M 21.81 % 145.343 M -17.36 % 175.882 M 0.000
Total liabilities 235.722 M -2.03 % 240.611 M 2.86 % 233.932 M 11.16 % 210.437 M -13.67 % 243.752 M 31 270.91 % 777.000 K
Other non current assets 14.536 M 0.23 % 14.502 M 54.00 % 9.417 M 5.44 % 8.931 M -25.11 % 11.925 M -46.55 % 22.311 M
Long term investments 5.690 M 105.27 % 2.772 M 74.56 % 1.588 M 6.65 % 1.489 M -8.26 % 1.623 M 0.000
Intangible assets 3.865 M 83.26 % 2.109 M -14.51 % 2.467 M 64.58 % 1.499 M -5.07 % 1.579 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.865 M 83.26 % 2.109 M -14.51 % 2.467 M 64.58 % 1.499 M -5.07 % 1.579 M 0.000
Property plant equipment net 136.407 M -6.94 % 146.573 M -6.54 % 156.832 M -6.13 % 167.070 M -5.97 % 177.670 M 0.000
Total non current assets 173.389 M -2.82 % 178.427 M -1.93 % 181.939 M -4.14 % 189.805 M -6.84 % 203.731 M 813.14 % 22.311 M
Other current assets 11.016 M 13.29 % 9.724 M 16.54 % 8.344 M 102.23 % 4.126 M -43.92 % 7.357 M 108.11 % -90.701 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 47.992 M -11.57 % 54.274 M -34.18 % 82.462 M 26.79 % 65.037 M -0.19 % 65.161 M 0.000
Cash and short term investments 47.992 M -11.57 % 54.274 M -34.18 % 82.462 M 26.79 % 65.037 M -0.19 % 65.161 M 0.000
Total current assets 333.125 M -0.91 % 336.182 M 2.16 % 329.069 M 6.22 % 309.808 M -8.48 % 338.532 M 0.000
Inventory 190.534 M 3.89 % 183.392 M 4.24 % 175.932 M -3.31 % 181.964 M 3.80 % 175.309 M 0.000
Net receivables 83.583 M -5.87 % 88.792 M 42.45 % 62.331 M 6.22 % 58.681 M -35.31 % 90.705 M 0.00 % 90.701 M
Tax assets 12.891 M 3.37 % 12.471 M 7.19 % 11.635 M 7.57 % 10.816 M -1.08 % 10.934 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 4.926 M -16.92 % 5.929 M 58.66 % 3.737 M -26.31 % 5.071 M 9.64 % 4.625 M -26.15 % 6.263 M
Tax payables 494.000 K -91.50 % 5.813 M -8.36 % 6.343 M -36.48 % 9.986 M -27.64 % 13.800 M 0.000
Deferred revenue non current 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
Capital lease obligations 4.012 M -42.20 % 6.941 M -28.95 % 9.769 M -22.19 % 12.555 M -17.94 % 15.300 M -28.14 % 21.291 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M
Deferred tax liabilities non current 66.000 K 0.000 -100.00 % 74.000 K 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 506.514 M -1.57 % 514.609 M 0.70 % 511.008 M 2.28 % 499.613 M -7.87 % 542.263 M 0.000
2024 2023 2022 2021 2020 2019
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 -181.000 K 99.09 % -19.924 M -509.11 % -3.271 M -183.40 % 3.922 M 125.59 % -15.329 M 36.96 % -24.317 M
Accounts receivables 6.581 M 123.33 % -28.212 M -657.57 % -3.724 M -111.64 % 32.006 M 8 348.97 % -388.000 K -84.76 % -210.000 K
Inventory -9.207 M 4.74 % -9.665 M -375.59 % 3.507 M 140.07 % -8.752 M -268.51 % -2.375 M 91.32 % -27.359 M
Accounts payables 0.000 -100.00 % 2.192 M 264.32 % -1.334 M -399.10 % 446.000 K 0.000 0.000
Other working capital 2.445 M -84.49 % 15.761 M 1 016.34 % -1.720 M 91.30 % -19.778 M -57.39 % -12.566 M -486.41 % 3.252 M
Other non cash items -6.153 M -83.45 % -3.354 M -212.06 % 2.993 M 224.14 % -2.411 M -312.05 % 1.137 M 108.47 % -13.421 M
Net cash provided by operating activities 17.540 M 343.49 % 3.955 M -78.35 % 18.271 M -47.76 % 34.975 M 5.31 % 33.211 M -20.98 % 42.027 M
Investments in property plant and equipment -2.260 M 34.83 % -3.468 M 24.74 % -4.608 M -56.42 % -2.946 M 51.74 % -6.104 M 64.89 % -17.384 M
Acquisitions net 0.000 -100.00 % 716.000 K 0.000 0.000 0.000 0.000
Purchases of investments -1.064 M 0.000 0.000 0.000 0.000 100.00 % -390.000 K
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -655.000 K 87.12 % -5.085 M -2 027.62 % -239.000 K -107.98 % 2.994 M 514.78 % 487.000 K 134.56 % -1.409 M
Net cash used for investing activites -3.979 M 49.23 % -7.837 M -61.69 % -4.847 M -10 197.92 % 48.000 K 100.85 % -5.617 M 70.72 % -19.183 M
Debt repayment -455.000 K 91.66 % -5.454 M -119.05 % 28.636 M 789.36 % -4.154 M -129.59 % 14.037 M 314.80 % 3.384 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -13.471 M 0.00 % -13.471 M 33.33 % -20.207 M 25.00 % -26.942 M 20.00 % -33.677 M -4.16 % -32.331 M
Other financing activites -5.917 M -9.96 % -5.381 M -21.52 % -4.428 M -9.31 % -4.051 M 19.80 % -5.051 M -4.47 % -4.835 M
Net cash used provided by financing activities -19.843 M 18.36 % -24.306 M -707.50 % 4.001 M 111.38 % -35.147 M -42.35 % -24.691 M 26.91 % -33.782 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -6.282 M 77.71 % -28.188 M -261.77 % 17.425 M 14 152.42 % -124.000 K -104.27 % 2.903 M 126.54 % -10.938 M
Cash at beginning of period 54.274 M -34.18 % 82.462 M 26.79 % 65.037 M -0.19 % 65.161 M 4.66 % 62.258 M -14.94 % 73.196 M
Cash at end of period 47.992 M -11.57 % 54.274 M -34.18 % 82.462 M 26.79 % 65.037 M -0.19 % 65.161 M 4.66 % 62.258 M
Operating cash flow 17.540 M 343.49 % 3.955 M -78.35 % 18.271 M -47.76 % 34.975 M 5.31 % 33.211 M -20.98 % 42.027 M
Capital expenditure -4.505 M -29.90 % -3.468 M 24.74 % -4.608 M -56.42 % -2.946 M 51.74 % -6.104 M 67.42 % -18.734 M
Free CashFlow 13.035 M 2 576.59 % 487.000 K -96.44 % 13.663 M -57.34 % 32.029 M 18.16 % 27.107 M 16.37 % 23.293 M
2024 2023 2022 2021 2020 2019
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2018-06-30
Revenue 226.840 M 9.28 % 207.581 M 5.17 % 197.368 M -5.88 % 209.705 M 15.50 % 181.556 M 6.45 % 170.549 M 6.85 % 159.608 M -5.73 % 169.314 M 20.63 % 140.355 M -32.55 % 208.077 M 28.52 % 161.897 M -31.04 % 234.768 M 19.64 % 196.232 M 2.68 % 191.110 M -8.59 % 209.078 M
Net income 8.929 M 730.60 % 1.075 M -85.35 % 7.336 M -18.78 % 9.032 M 5 002.82 % 177.000 K -92.60 % 2.393 M -57.38 % 5.615 M -62.12 % 14.822 M 407.78 % 2.919 M -83.37 % 17.549 M 36.67 % 12.840 M -55.90 % 29.116 M 6.08 % 27.446 M 75.81 % 15.611 M -54.74 % 34.494 M
Income before tax 10.890 M 661.01 % 1.431 M -84.25 % 9.087 M -21.38 % 11.558 M 11 343.56 % 101.000 K -96.58 % 2.953 M -58.15 % 7.056 M -60.41 % 17.821 M 401.29 % 3.555 M -84.07 % 22.318 M 85.44 % 12.035 M -64.56 % 33.959 M -7.65 % 36.773 M 78.16 % 20.641 M -52.39 % 43.355 M
Income before tax ratio 0.05 596.40 % 0.01 -85.03 % 0.05 -16.46 % 0.06 9 807.48 % 0.00 -96.79 % 0.02 -60.83 % 0.04 -58.00 % 0.11 315.55 % 0.03 -76.39 % 0.11 44.29 % 0.07 -48.61 % 0.14 -22.81 % 0.19 73.50 % 0.11 -47.91 % 0.21
EBITDA 18.617 M 94.25 % 9.584 M -44.57 % 17.289 M -14.09 % 20.124 M 108.34 % 9.659 M -20.39 % 12.133 M -22.84 % 15.724 M -40.68 % 26.506 M 122.24 % 11.927 M -60.27 % 30.018 M 58.83 % 18.899 M -52.72 % 39.970 M -3.55 % 41.440 M 61.66 % 25.634 M -46.60 % 48.004 M
Net income ratio 0.04 660.09 % 0.01 -86.07 % 0.04 -13.70 % 0.04 4 317.87 % 0.00 -93.05 % 0.01 -60.12 % 0.04 -59.81 % 0.09 320.93 % 0.02 -75.34 % 0.08 6.34 % 0.08 -36.05 % 0.12 -11.33 % 0.14 71.22 % 0.08 -50.49 % 0.16
Ratio EBITDA 0.08 77.76 % 0.05 -47.29 % 0.09 -8.72 % 0.10 80.38 % 0.05 -25.22 % 0.07 -27.79 % 0.10 -37.07 % 0.16 84.22 % 0.08 -41.10 % 0.14 23.58 % 0.12 -31.43 % 0.17 -19.38 % 0.21 57.44 % 0.13 -41.58 % 0.23
Gross profit ratio 0.72 -3.07 % 0.74 1.48 % 0.73 -2.46 % 0.75 7.49 % 0.69 0.06 % 0.69 -1.11 % 0.70 -1.04 % 0.71 -6.06 % 0.75 0.39 % 0.75 -0.25 % 0.75 5.08 % 0.72 -6.53 % 0.77 -4.03 % 0.80 7.09 % 0.75
Weighted average shs out dil 13.519 M -0.26 % 13.554 M 0.35 % 13.507 M -0.04 % 13.512 M 0.11 % 13.497 M 0.01 % 13.496 M -0.24 % 13.529 M -0.15 % 13.549 M 0.34 % 13.503 M -0.32 % 13.546 M 0.18 % 13.522 M -0.60 % 13.604 M 0.99 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M
Weighted average shs out 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M 0.00 % 13.471 M
EPS diluted 0.66 732.28 % 0.08 -85.31 % 0.54 -19.40 % 0.67 5 014.50 % 0.01 -92.72 % 0.18 -57.14 % 0.42 -61.47 % 1.09 395.45 % 0.22 -83.08 % 1.30 36.84 % 0.95 -55.61 % 2.14 4.90 % 2.04 75.86 % 1.16 -54.69 % 2.56
Earnings per share 0.66 727.07 % 0.08 -85.22 % 0.54 -19.40 % 0.67 5 014.50 % 0.01 -92.72 % 0.18 -57.14 % 0.42 -61.82 % 1.10 400.00 % 0.22 -83.08 % 1.30 36.84 % 0.95 -56.02 % 2.16 5.88 % 2.04 75.86 % 1.16 -54.69 % 2.56
Gross profit 162.385 M 5.92 % 153.310 M 6.74 % 143.636 M -8.20 % 156.466 M 24.15 % 126.025 M 6.52 % 118.310 M 5.67 % 111.963 M -6.71 % 120.022 M 13.32 % 105.911 M -32.28 % 156.398 M 28.20 % 121.991 M -27.54 % 168.354 M 11.82 % 150.558 M -1.46 % 152.781 M -2.11 % 156.074 M
Income tax expense 1.961 M 450.84 % 356.000 K -79.67 % 1.751 M -30.68 % 2.526 M 3 423.68 % -76.000 K -113.57 % 560.000 K -61.14 % 1.441 M -51.95 % 2.999 M 371.54 % 636.000 K -86.66 % 4.769 M 692.42 % -805.000 K -116.62 % 4.843 M -48.08 % 9.327 M 85.43 % 5.030 M -43.23 % 8.861 M
Cost of revenue 64.455 M 18.77 % 54.271 M 1.00 % 53.732 M 0.93 % 53.239 M -4.13 % 55.531 M 6.30 % 52.239 M 9.64 % 47.645 M -3.34 % 49.292 M 43.11 % 34.444 M -33.35 % 51.679 M 29.50 % 39.906 M -39.91 % 66.414 M 45.41 % 45.674 M 19.16 % 38.329 M -27.69 % 53.004 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Operating expenses 150.231 M -0.93 % 151.636 M 11.20 % 136.365 M -7.68 % 147.703 M 17.79 % 125.391 M 7.93 % 116.175 M 9.22 % 106.368 M 2.25 % 104.026 M 2.98 % 101.013 M -24.41 % 133.636 M 19.55 % 111.784 M -15.76 % 132.698 M 16.60 % 113.810 M -14.47 % 133.061 M 17.70 % 113.055 M
Cost and expenses 214.686 M 4.26 % 205.907 M 8.32 % 190.097 M -5.40 % 200.942 M 11.07 % 180.922 M 7.43 % 168.414 M 9.35 % 154.013 M 0.45 % 153.318 M 13.19 % 135.457 M -26.90 % 185.315 M 22.17 % 151.690 M -23.82 % 199.112 M 24.85 % 159.484 M -6.95 % 171.390 M 3.21 % 166.059 M
Research and development expenses 16.458 M 21.72 % 13.521 M 18.63 % 11.398 M -22.66 % 14.738 M 30.83 % 11.265 M 7.33 % 10.496 M 6.02 % 9.900 M 8.21 % 9.149 M -30.06 % 13.082 M 17.49 % 11.135 M -25.03 % 14.853 M -19.06 % 18.351 M 70.75 % 10.747 M -14.04 % 12.502 M -6.01 % 13.301 M
Selling general and administrative expenses 133.773 M -3.14 % 138.115 M 10.52 % 124.967 M -6.02 % 132.965 M 16.51 % 114.126 M 7.99 % 105.679 M 9.55 % 96.468 M 1.68 % 94.877 M 7.90 % 87.931 M -28.22 % 122.501 M 26.38 % 96.931 M -15.23 % 114.347 M 10.95 % 103.063 M -14.51 % 120.559 M 20.86 % 99.754 M
Interest income 207.000 K -66.56 % 619.000 K 100.32 % 309.000 K 35.53 % 228.000 K -10.24 % 254.000 K -2.68 % 261.000 K 480.00 % 45.000 K 73.08 % 26.000 K 30.00 % 20.000 K 17.65 % 17.000 K -86.07 % 122.000 K -59.47 % 301.000 K -17.98 % 367.000 K 43.36 % 256.000 K 161.22 % 98.000 K
Interest expense 1.480 M -7.15 % 1.594 M 13.45 % 1.405 M 9.25 % 1.286 M 1.74 % 1.264 M 16.93 % 1.081 M 76.92 % 611.000 K -3.32 % 632.000 K -9.97 % 702.000 K -4.49 % 735.000 K -5.65 % 779.000 K -12.47 % 890.000 K 17.88 % 755.000 K 9.42 % 690.000 K -7.26 % 744.000 K
Depreciation and amortization 6.247 M -4.76 % 6.559 M -3.50 % 6.797 M -6.63 % 7.280 M -12.23 % 8.294 M 2.41 % 8.099 M 0.52 % 8.057 M 0.05 % 8.053 M 4.99 % 7.670 M 10.12 % 6.965 M 14.46 % 6.085 M 18.82 % 5.121 M 30.90 % 3.912 M -9.09 % 4.303 M 10.19 % 3.905 M
Operating income 12.154 M 626.05 % 1.674 M -76.98 % 7.271 M -17.03 % 8.763 M 1 282.18 % 634.000 K -70.30 % 2.135 M -61.84 % 5.595 M -65.02 % 15.996 M 226.58 % 4.898 M -78.48 % 22.762 M 123.00 % 10.207 M -71.37 % 35.656 M -2.97 % 36.748 M 86.35 % 19.720 M -54.16 % 43.019 M
Operating income ratio 0.05 564.40 % 0.01 -78.11 % 0.04 -11.84 % 0.04 1 096.65 % 0.00 -72.10 % 0.01 -64.29 % 0.04 -62.90 % 0.09 170.72 % 0.03 -68.10 % 0.11 73.51 % 0.06 -58.49 % 0.15 -18.90 % 0.19 81.48 % 0.10 -49.85 % 0.21
Total other income expenses net -1.264 M -420.16 % -243.000 K -113.38 % 1.816 M -35.03 % 2.795 M 624.39 % -533.000 K -165.16 % 818.000 K -44.01 % 1.461 M -19.95 % 1.825 M 235.89 % -1.343 M -202.48 % -444.000 K -124.29 % 1.828 M 207.72 % -1.697 M -6 888.00 % 25.000 K -97.29 % 921.000 K 174.11 % 336.000 K
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2018-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
Net debt 81.453 M -4.06 % 84.899 M 6.45 % 79.756 M -2.74 % 82.001 M 5.45 % 77.763 M 25.23 % 62.095 M
Total investments 7.690 M 35.15 % 5.690 M 174.61 % 2.072 M -25.25 % 2.772 M 0.00 % 2.772 M 74.56 % 1.588 M
Total debt 148.668 M 11.87 % 132.891 M -9.66 % 147.103 M 7.95 % 136.275 M 4.49 % 130.420 M -9.78 % 144.557 M
Accumulated other comprehensive income loss 63.543 M 3.69 % 61.280 M 2.60 % 59.726 M 0.06 % 59.689 M 0.000 0.000
Retained earnings 34.527 M -12.22 % 39.332 M 2.81 % 38.257 M -13.31 % 44.129 M 25.73 % 35.097 M -28.51 % 49.093 M
Common stock 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M 0.00 % 134.710 M
Total equity 268.250 M -0.94 % 270.792 M 0.98 % 268.163 M -2.13 % 273.998 M 3.41 % 264.966 M -4.37 % 277.076 M
Other non current liabilities 776.999 K 0.00 % 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K 0.00 % 777.000 K
Long term debt 53.150 M -18.97 % 65.589 M -16.37 % 78.429 M 64.59 % 47.651 M -8.12 % 51.862 M -7.45 % 56.034 M
Total non current liabilities 53.927 M -18.82 % 66.432 M -16.22 % 79.296 M 63.74 % 48.428 M -8.02 % 52.650 M -7.44 % 56.885 M
Other current liabilities 113.336 M 17.36 % 96.568 M -8.08 % 105.060 M 16.32 % 90.321 M -6.24 % 96.336 M 27.90 % 75.324 M
Deferred revenue 399.000 K 0.000 -100.00 % 637.000 K -57.42 % 1.496 M -98.51 % 100.662 M 24.80 % 80.660 M
Short term debt 95.518 M 41.92 % 67.302 M -2.00 % 68.674 M -22.51 % 88.624 M 12.81 % 78.558 M -11.26 % 88.523 M
Total current liabilities 214.535 M 26.73 % 169.290 M -7.52 % 183.047 M -4.75 % 192.183 M 1.42 % 189.500 M 7.03 % 177.047 M
Total liabilities 268.462 M 13.89 % 235.722 M -10.15 % 262.343 M 9.03 % 240.611 M -0.64 % 242.150 M 3.51 % 233.932 M
Other non current assets 14.890 M 2.44 % 14.536 M -10.37 % 16.218 M 11.83 % 14.502 M -13.79 % 16.821 M 52.85 % 11.005 M
Long term investments 7.690 M 35.15 % 5.690 M 174.61 % 2.072 M -25.25 % 2.772 M 0.000 0.000
Intangible assets 3.591 M -7.09 % 3.865 M 74.26 % 2.218 M 5.17 % 2.109 M -97.29 % 77.815 M 24.84 % 62.331 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.591 M -7.09 % 3.865 M 74.26 % 2.218 M 5.17 % 2.109 M -11.61 % 2.386 M -3.28 % 2.467 M
Property plant equipment net 136.162 M -0.18 % 136.407 M -3.09 % 140.754 M -3.97 % 146.573 M -2.20 % 149.870 M -4.44 % 156.832 M
Total non current assets 175.558 M 1.25 % 173.389 M -0.31 % 173.936 M -2.52 % 178.427 M -1.57 % 181.266 M -0.37 % 181.939 M
Other current assets 9.538 M -13.42 % 11.016 M -8.55 % 12.046 M 23.88 % 9.724 M 0.71 % 9.655 M 15.71 % 8.344 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 67.215 M 40.05 % 47.992 M -28.74 % 67.347 M 24.09 % 54.274 M 3.07 % 52.657 M -36.14 % 82.462 M
Cash and short term investments 67.215 M 40.05 % 47.992 M -28.74 % 67.347 M 24.09 % 54.274 M 3.07 % 52.657 M -36.14 % 82.462 M
Total current assets 361.154 M 8.41 % 333.125 M -6.58 % 356.570 M 6.06 % 336.182 M 3.17 % 325.850 M -0.98 % 329.069 M
Inventory 192.884 M 1.23 % 190.534 M 3.96 % 183.269 M -0.07 % 183.392 M -1.26 % 185.723 M 5.57 % 175.932 M
Net receivables 91.517 M 9.49 % 83.583 M -10.99 % 93.908 M 5.76 % 88.792 M 14.11 % 77.815 M 24.84 % 62.331 M
Tax assets 13.225 M 2.59 % 12.891 M 1.71 % 12.674 M 1.63 % 12.471 M 2.31 % 12.189 M 4.76 % 11.635 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 5.282 M 7.23 % 4.926 M -30.08 % 7.045 M 18.82 % 5.929 M 1.87 % 5.820 M 55.74 % 3.737 M
Tax payables 0.000 -100.00 % 494.000 K -69.71 % 1.631 M -71.94 % 5.813 M -15.51 % 6.880 M 8.47 % 6.343 M
Deferred revenue non current 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
Capital lease obligations 0.000 -100.00 % 4.012 M 59.40 % 2.517 M -63.74 % 6.941 M -16.96 % 8.359 M -14.43 % 9.769 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M 0.00 % 35.470 M
Deferred tax liabilities non current 0.000 -100.00 % 66.000 K -26.67 % 90.000 K 0.000 -100.00 % 11.000 K -85.14 % 74.000 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 536.712 M 5.96 % 506.514 M -4.52 % 530.506 M 3.09 % 514.609 M 1.48 % 507.116 M -0.76 % 511.008 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
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 -12.338 M -316.80 % 5.691 M 196.92 % -5.872 M -573.55 % 1.240 M 105.86 % -21.164 M -373.08 % 7.750 M
Accounts receivables -7.577 M -173.63 % 10.291 M 377.39 % -3.710 M 63.97 % -10.296 M 42.53 % -17.916 M -324.65 % -4.219 M
Inventory -7.863 M -0.04 % -7.860 M -483.52 % -1.347 M -295.50 % 689.000 K 106.65 % -10.354 M -337.42 % 4.361 M
Accounts payables 356.000 K 116.80 % -2.119 M -289.87 % 1.116 M 923.85 % 109.000 K -94.77 % 2.083 M -32.17 % 3.071 M
Other working capital 2.746 M -48.95 % 5.379 M 378.56 % -1.931 M -117.98 % 10.738 M 113.78 % 5.023 M 10.71 % 4.537 M
Other non cash items 1.177 M 187.12 % -1.351 M 76.23 % -5.683 M 2.05 % -5.802 M -347.42 % 2.345 M 141.79 % -5.611 M
Net cash provided by operating activities 4.015 M -66.47 % 11.974 M 364.47 % 2.578 M -78.06 % 11.750 M 213.55 % -10.348 M -181.93 % 12.631 M
Investments in property plant and equipment -215.000 K 93.41 % -3.264 M -163.01 % -1.241 M 50.38 % -2.501 M -262.99 % -689.000 K 75.09 % -2.766 M
Acquisitions net 0.000 -100.00 % 1.500 M 0.000 -100.00 % 437.000 K 56.63 % 279.000 K 114.62 % 130.000 K
Purchases of investments 0.000 100.00 % -1.064 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 100.00 % -1.000 M -200.00 % 1.000 M 0.000 0.000 0.000
Other investing activites -354.000 K -294.51 % 182.000 K 297.83 % -92.000 K 79.69 % -453.000 K 90.22 % -4.632 M -1 809.23 % 271.000 K
Net cash used for investing activites -569.000 K 84.39 % -3.646 M -994.89 % -333.000 K 86.77 % -2.517 M 52.69 % -5.320 M -36.06 % -3.910 M
Debt repayment 17.272 M 235.70 % -12.728 M -203.71 % 12.273 M 68.75 % 7.273 M 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 100.00 % -13.471 M 0.000 100.00 % -13.471 M 0.000 100.00 % -20.207 M
Other financing activites -1.495 M -0.74 % -1.484 M -2.70 % -1.445 M -1.90 % -1.418 M 89.97 % -14.137 M -151.90 % 27.238 M
Net cash used provided by financing activities 15.777 M 156.99 % -27.683 M -355.66 % 10.828 M 242.17 % -7.616 M 46.13 % -14.137 M -301.07 % 7.031 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 19.223 M 199.32 % -19.355 M -248.05 % 13.073 M 708.47 % 1.617 M 105.43 % -29.805 M -289.21 % 15.752 M
Cash at beginning of period 47.992 M -28.74 % 67.347 M 24.09 % 54.274 M 3.07 % 52.657 M -36.14 % 82.462 M 23.61 % 66.710 M
Cash at end of period 67.215 M 40.05 % 47.992 M -28.74 % 67.347 M 24.09 % 54.274 M 3.07 % 52.657 M -36.14 % 82.462 M
Operating cash flow 4.015 M -66.47 % 11.974 M 364.47 % 2.578 M -78.06 % 11.750 M 213.55 % -10.348 M -181.93 % 12.631 M
Capital expenditure -135.999 K 90.01 % -1.361 M -51.39 % -899.000 K 62.70 % -2.410 M -249.78 % -689.000 K 75.09 % -2.766 M
Free CashFlow 3.879 M -63.45 % 10.613 M 532.10 % 1.679 M -82.02 % 9.340 M 184.62 % -11.037 M -211.88 % 9.865 M
2025 2024 2024 2023 2023 2022
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017
2016