
Chin Hsin Environ Engineering Co., Ltd. 6951.TW
Finances
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Revenue | 698.725 M 43.33 % | 487.477 M 8.95 % | 447.413 M 79.01 % | 249.931 M 18.16 % | 211.517 M |
Net income | 210.742 M 101.60 % | 104.533 M 20.55 % | 86.710 M 150.28 % | 34.645 M -2.53 % | 35.543 M |
Income before tax | 263.794 M 100.52 % | 131.552 M 18.06 % | 111.431 M 114.27 % | 52.004 M 16.94 % | 44.471 M |
Income before tax ratio | 0.38 39.90 % | 0.27 8.35 % | 0.25 19.70 % | 0.21 -1.03 % | 0.21 |
EBITDA | 321.825 M 83.38 % | 175.501 M 17.22 % | 149.721 M 96.70 % | 76.115 M 10.13 % | 69.114 M |
Net income ratio | 0.30 40.65 % | 0.21 10.65 % | 0.19 39.81 % | 0.14 -17.51 % | 0.17 |
Ratio EBITDA | 0.46 27.93 % | 0.36 7.58 % | 0.33 9.88 % | 0.30 -6.80 % | 0.33 |
Gross profit ratio | 0.58 9.54 % | 0.53 9.44 % | 0.48 19.11 % | 0.40 7.94 % | 0.37 |
Weighted average shs out dil | 46.165 M 14.82 % | 40.205 M 22.30 % | 32.875 M -9.78 % | 36.438 M -8.91 % | 40.000 M |
Weighted average shs out | 45.882 M 14.56 % | 40.051 M 22.02 % | 32.822 M -9.86 % | 36.411 M -8.97 % | 40.000 M |
EPS diluted | 4.84 86.15 % | 2.60 -1.52 % | 2.64 177.89 % | 0.95 6.74 % | 0.89 |
Earnings per share | 4.87 86.59 % | 2.61 -1.14 % | 2.64 177.89 % | 0.95 6.74 % | 0.89 |
Gross profit | 402.304 M 57.01 % | 256.221 M 19.24 % | 214.884 M 113.23 % | 100.775 M 27.54 % | 79.013 M |
Income tax expense | 53.821 M 90.65 % | 28.230 M 14.17 % | 24.727 M 167.72 % | 9.236 M 3.45 % | 8.928 M |
Cost of revenue | 296.421 M 28.18 % | 231.256 M -0.55 % | 232.529 M 55.90 % | 149.156 M 12.57 % | 132.504 M |
General and administrative expenses | 81.789 M 25.85 % | 64.990 M 43.82 % | 45.188 M 198.27 % | 15.150 M | 0.000 |
Selling and marketing expenses | 64.786 M 9.91 % | 58.942 M 4.00 % | 56.677 M 70.36 % | 33.268 M 15.23 % | 28.871 M |
Other expenses | 0.000 | 0.000 100.00 % | -454.000 K | 0.000 -100.00 % | 661.000 K |
Operating expenses | 151.087 M 20.88 % | 124.992 M 22.70 % | 101.865 M 110.39 % | 48.418 M 42.38 % | 34.006 M |
Cost and expenses | 447.508 M 25.62 % | 356.248 M 6.54 % | 334.394 M 69.25 % | 197.574 M 18.66 % | 166.510 M |
Research and development expenses | 4.512 M 309.07 % | 1.103 M | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 146.575 M 18.27 % | 123.932 M 21.66 % | 101.865 M 110.39 % | 48.418 M 67.70 % | 28.871 M |
Interest income | 5.217 M 70.55 % | 3.059 M 117.10 % | 1.409 M 899.29 % | 141.000 K -5.37 % | 149.000 K |
Interest expense | 2.426 M -1.42 % | 2.461 M -0.28 % | 2.468 M 106.35 % | 1.196 M -11.14 % | 1.346 M |
Depreciation and amortization | 55.605 M 25.60 % | 44.272 M 23.85 % | 35.747 M 56.00 % | 22.915 M -1.64 % | 23.297 M |
Operating income | 251.217 M 91.43 % | 131.229 M 15.14 % | 113.974 M 117.62 % | 52.374 M 16.37 % | 45.007 M |
Operating income ratio | 0.36 33.56 % | 0.27 5.68 % | 0.25 21.56 % | 0.21 -1.52 % | 0.21 |
Total other income expenses net | 12.577 M 3 793.81 % | 323.000 K 120.34 % | -1.588 M -329.19 % | -370.000 K 30.97 % | -536.000 K |
2024 | 2023 | 2022 | 2021 | 2020 |
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Net debt | -233.444 M -2.25 % | -228.301 M 2.47 % | -234.090 M -104.51 % | -114.463 M -1 275.55 % | 9.737 M |
Total investments | 21.088 M 45.89 % | 14.455 M 21.58 % | 11.889 M 87.73 % | 6.333 M 46.22 % | 4.331 M |
Total debt | 94.820 M 8.75 % | 87.190 M -2.23 % | 89.182 M -4.82 % | 93.703 M 0.66 % | 93.084 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 224.985 M 83.76 % | 122.431 M 41.45 % | 86.553 M 182.69 % | 30.618 M -3.42 % | 31.703 M |
Common stock | 460.000 M 15.00 % | 400.000 M 0.00 % | 400.000 M 33.33 % | 300.000 M 400.00 % | 60.000 M |
Total equity | 1.077 B 65.01 % | 652.573 M 9.27 % | 597.233 M 54.04 % | 387.718 M 99.73 % | 194.121 M |
Other non current liabilities | 29.457 M -38.05 % | 47.549 M -24.00 % | 62.565 M 2 177.58 % | 2.747 M -76.83 % | 11.854 M |
Long term debt | 24.789 M 36.50 % | 18.160 M -11.44 % | 20.507 M -56.42 % | 47.052 M 18.76 % | 39.620 M |
Total non current liabilities | 56.530 M -21.68 % | 72.180 M -20.37 % | 90.646 M 82.02 % | 49.799 M -3.25 % | 51.474 M |
Other current liabilities | 290.220 M 4.12 % | 278.730 M 5.32 % | 264.650 M 33.37 % | 198.438 M 6.81 % | 185.782 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 275.949 M 44.14 % | 191.448 M 5.83 % | 180.899 M |
Short term debt | 70.031 M 1.45 % | 69.030 M 0.52 % | 68.675 M 47.21 % | 46.651 M -14.70 % | 54.689 M |
Total current liabilities | 410.066 M 9.67 % | 373.920 M 2.84 % | 363.597 M 40.12 % | 259.483 M 3.80 % | 249.980 M |
Total liabilities | 466.596 M 4.59 % | 446.100 M -1.79 % | 454.243 M 46.87 % | 309.282 M 2.60 % | 301.454 M |
Other non current assets | 407.052 M 1 191.37 % | 31.521 M 50.71 % | 20.915 M -57.87 % | 49.644 M 179.42 % | 17.767 M |
Long term investments | -267.547 M -2 929.69 % | 9.455 M 37.25 % | 6.889 M 416.80 % | 1.333 M 116.81 % | -7.932 M |
Intangible assets | 70.712 M -7.89 % | 76.769 M -50.60 % | 155.393 M | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 70.712 M -7.89 % | 76.769 M -5.10 % | 80.891 M 42 699.47 % | 189.000 K 64.35 % | 115.000 K |
Property plant equipment net | 491.176 M 9.14 % | 450.045 M 1.06 % | 445.303 M 48.47 % | 299.926 M 4.24 % | 287.730 M |
Total non current assets | 702.560 M 23.46 % | 569.050 M 2.55 % | 554.884 M 57.65 % | 351.981 M 17.46 % | 299.664 M |
Other current assets | 11.976 M -11.23 % | 13.491 M -88.06 % | 112.954 M 977.60 % | 10.482 M 14.87 % | 9.125 M |
Short term investments | 288.635 M 5 672.70 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M -59.23 % | 12.263 M |
cash and cash equivalents | 328.264 M 4.05 % | 315.491 M -2.41 % | 323.272 M 55.30 % | 208.166 M 149.76 % | 83.347 M |
Cash and short term investments | 616.899 M 92.49 % | 320.491 M -2.37 % | 328.272 M 54.00 % | 213.166 M 122.95 % | 95.610 M |
Total current assets | 840.847 M 58.76 % | 529.623 M 6.65 % | 496.592 M 43.93 % | 345.019 M 76.11 % | 195.911 M |
Inventory | 18.043 M -3.86 % | 18.768 M 48.40 % | 12.647 M | 0.000 | 0.000 |
Net receivables | 193.929 M 9.64 % | 176.873 M 13.82 % | 155.393 M | 0.000 | 0.000 |
Tax assets | 1.167 M -7.38 % | 1.260 M 42.21 % | 886.000 K -0.34 % | 889.000 K -55.19 % | 1.984 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 10.631 M 11.02 % | 9.576 M -13.02 % | 11.009 M 7.26 % | 10.264 M 135.20 % | 4.364 M |
Tax payables | 39.184 M 136.28 % | 16.584 M -13.91 % | 19.263 M 366.42 % | 4.130 M -19.73 % | 5.145 M |
Deferred revenue non current | 2.284 M -64.70 % | 6.471 M -14.56 % | 7.574 M 197.37 % | 2.547 M -33.46 % | 3.828 M |
Minority interest | 0.000 -100.00 % | 8.777 M -12.12 % | 9.988 M -0.06 % | 9.994 M -90.24 % | 102.418 M |
Capital lease obligations | 31.051 M 136.94 % | 13.105 M -11.01 % | 14.726 M 25.66 % | 11.719 M 1 291.81 % | 842.000 K |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 391.826 M 222.85 % | 121.365 M 20.53 % | 100.692 M 194.90 % | 34.144 M -66.66 % | 102.418 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 494.000 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 1.543 B 40.48 % | 1.099 B 4.49 % | 1.051 B 50.86 % | 697.000 M 40.64 % | 495.575 M |
2024 | 2023 | 2022 | 2021 | 2020 |
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 3.735 M -68.92 % | 12.018 M 3 165.76 % | 368.000 K -92.23 % | 4.739 M | 0.000 |
Change in working capital | -287.337 M -1 607.19 % | -16.831 M -149.97 % | 33.683 M 226.32 % | -26.664 M -719.37 % | 4.305 M |
Accounts receivables | -17.027 M 49.70 % | -33.848 M | 0.000 | 0.000 -100.00 % | 12.582 M |
Inventory | -329.000 K 94.76 % | -6.276 M 50.38 % | -12.647 M | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -269.981 M -1 259.06 % | 23.293 M | 0.000 | 0.000 100.00 % | -8.277 M |
Other non cash items | -38.718 M -870.38 % | -3.990 M -476.77 % | 1.059 M 0.38 % | 1.055 M 111.74 % | -8.984 M |
Net cash provided by operating activities | -2.921 M -102.05 % | 142.547 M -17.36 % | 172.499 M 299.29 % | 43.201 M -31.52 % | 63.089 M |
Investments in property plant and equipment | -50.555 M 4.93 % | -53.179 M 15.32 % | -62.801 M -529.96 % | -9.969 M -0.72 % | -9.898 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -10.817 M -241.66 % | -3.166 M 78.08 % | -14.444 M -87.54 % | -7.702 M 48.63 % | -14.994 M |
Sales maturities of investments | 989.000 K 64.83 % | 600.000 K -93.25 % | 8.888 M -31.44 % | 12.963 M -21.21 % | 16.453 M |
Other investing activites | -113.228 M -255.70 % | -31.832 M 63.20 % | -86.509 M -74.64 % | -49.535 M -1 875.45 % | 2.790 M |
Net cash used for investing activites | -173.611 M -98.24 % | -87.577 M 43.35 % | -154.601 M -185.64 % | -54.124 M -858.12 % | -5.649 M |
Debt repayment | -15.407 M -566.68 % | -2.311 M 92.98 % | -32.923 M -603.78 % | -4.678 M 42.92 % | -8.195 M |
Common stock issued | 309.530 M | 0.000 -100.00 % | 150.000 M -10.17 % | 166.980 M | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -94.000 M -56.67 % | -60.000 M -117.73 % | -27.557 M -47.04 % | -18.741 M 29.90 % | -26.736 M |
Other financing activites | -10.818 M -2 358.64 % | -440.000 K -105.72 % | 7.688 M 198.32 % | -7.819 M 48.16 % | -15.084 M |
Net cash used provided by financing activities | 189.305 M 401.68 % | -62.751 M -164.55 % | 97.208 M -28.39 % | 135.742 M 461.42 % | -37.558 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 12.773 M 264.16 % | -7.781 M -106.76 % | 115.106 M -7.78 % | 124.819 M 527.80 % | 19.882 M |
Cash at beginning of period | 315.491 M -2.41 % | 323.272 M 55.30 % | 208.166 M 149.76 % | 83.347 M 31.33 % | 63.465 M |
Cash at end of period | 328.264 M 4.05 % | 315.491 M -2.41 % | 323.272 M 55.30 % | 208.166 M 149.76 % | 83.347 M |
Operating cash flow | -2.921 M -102.05 % | 142.547 M -17.36 % | 172.499 M 299.29 % | 43.201 M -31.52 % | 63.089 M |
Capital expenditure | -66.810 M 3.16 % | -68.991 M -9.86 % | -62.801 M -529.96 % | -9.969 M 0.83 % | -10.052 M |
Free CashFlow | -69.731 M -194.80 % | 73.556 M -32.95 % | 109.698 M 230.10 % | 33.232 M -37.34 % | 53.037 M |
2024 | 2023 | 2022 | 2021 | 2020 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 188.000 M 8.86 % | 172.693 M -14.38 % | 201.705 M -3.25 % | 208.488 M 32.17 % | 157.748 M 20.62 % | 130.784 M -2.53 % | 134.178 M 7.83 % | 124.437 M 3.61 % | 120.102 M 10.43 % | 108.760 M -3.29 % | 112.458 M |
Net income | 58.976 M 14.37 % | 51.568 M -21.51 % | 65.699 M -12.15 % | 74.787 M 82.67 % | 40.942 M 39.67 % | 29.314 M -24.72 % | 38.940 M 55.19 % | 25.092 M 57.03 % | 15.979 M -34.84 % | 24.522 M 24.96 % | 19.624 M |
Income before tax | 73.141 M 13.26 % | 64.578 M -21.64 % | 82.413 M -11.41 % | 93.028 M 80.82 % | 51.447 M 39.40 % | 36.906 M -24.54 % | 48.905 M 55.28 % | 31.495 M 55.09 % | 20.307 M -34.16 % | 30.845 M 21.85 % | 25.314 M |
Income before tax ratio | 0.39 4.04 % | 0.37 -8.48 % | 0.41 -8.43 % | 0.45 36.82 % | 0.33 15.57 % | 0.28 -22.58 % | 0.36 44.01 % | 0.25 49.69 % | 0.17 -40.38 % | 0.28 25.99 % | 0.23 |
EBITDA | 89.356 M 10.94 % | 80.544 M -17.61 % | 97.761 M -9.66 % | 108.217 M 63.77 % | 66.080 M 32.76 % | 49.775 M -18.55 % | 61.113 M 37.78 % | 44.355 M 36.60 % | 32.471 M -24.22 % | 42.848 M 24.20 % | 34.498 M |
Net income ratio | 0.31 5.05 % | 0.30 -8.32 % | 0.33 -9.20 % | 0.36 38.21 % | 0.26 15.79 % | 0.22 -22.77 % | 0.29 43.92 % | 0.20 51.56 % | 0.13 -40.99 % | 0.23 29.21 % | 0.17 |
Ratio EBITDA | 0.48 1.91 % | 0.47 -3.77 % | 0.48 -6.62 % | 0.52 23.91 % | 0.42 10.07 % | 0.38 -16.44 % | 0.46 27.78 % | 0.36 31.84 % | 0.27 -31.37 % | 0.39 28.43 % | 0.31 |
Gross profit ratio | 0.58 0.05 % | 0.58 -4.65 % | 0.61 1.51 % | 0.60 8.44 % | 0.55 7.99 % | 0.51 -14.99 % | 0.60 21.25 % | 0.50 0.29 % | 0.50 -0.04 % | 0.50 5.66 % | 0.47 |
Weighted average shs out dil | 46.075 M 0.07 % | 46.043 M -0.26 % | 46.165 M 0.00 % | 46.165 M 11.63 % | 41.356 M 3.10 % | 40.114 M -0.03 % | 40.128 M 0.75 % | 39.829 M -0.30 % | 39.948 M -0.34 % | 40.084 M 12.24 % | 35.712 M |
Weighted average shs out | 46.075 M 0.07 % | 46.043 M 0.35 % | 45.882 M 0.00 % | 45.882 M 12.06 % | 40.942 M 2.36 % | 40.000 M 0.00 % | 40.000 M 0.43 % | 39.829 M -0.30 % | 39.948 M -0.13 % | 40.000 M 12.22 % | 35.644 M |
EPS diluted | 1.28 14.29 % | 1.12 -21.13 % | 1.42 -12.35 % | 1.62 63.64 % | 0.99 35.62 % | 0.73 -24.74 % | 0.97 53.97 % | 0.63 57.50 % | 0.40 -34.43 % | 0.61 10.91 % | 0.55 |
Earnings per share | 1.28 14.29 % | 1.12 -21.68 % | 1.43 -12.27 % | 1.63 63.00 % | 1.00 36.99 % | 0.73 -24.74 % | 0.97 53.97 % | 0.63 57.50 % | 0.40 -34.43 % | 0.61 10.91 % | 0.55 |
Gross profit | 109.251 M 8.92 % | 100.305 M -18.37 % | 122.871 M -1.80 % | 125.118 M 43.32 % | 87.297 M 30.26 % | 67.018 M -17.14 % | 80.883 M 30.74 % | 61.866 M 3.91 % | 59.537 M 10.39 % | 53.935 M 2.18 % | 52.784 M |
Income tax expense | 14.165 M 8.88 % | 13.010 M -22.54 % | 16.795 M -9.34 % | 18.525 M 72.89 % | 10.715 M 37.62 % | 7.786 M -24.02 % | 10.248 M 51.37 % | 6.770 M 48.37 % | 4.563 M -31.37 % | 6.649 M 16.80 % | 5.693 M |
Cost of revenue | 78.749 M 8.79 % | 72.388 M -8.18 % | 78.834 M -5.44 % | 83.370 M 18.34 % | 70.451 M 10.48 % | 63.766 M 19.65 % | 53.295 M -14.82 % | 62.571 M 3.31 % | 60.565 M 10.47 % | 54.825 M -8.13 % | 59.674 M |
General and administrative expenses | 21.780 M 2.51 % | 21.247 M -9.69 % | 23.528 M 7.85 % | 21.815 M 5.16 % | 20.745 M 32.13 % | 15.701 M -11.49 % | 17.739 M 14.14 % | 15.541 M -27.52 % | 21.443 M 108.85 % | 10.267 M -12.49 % | 11.733 M |
Selling and marketing expenses | 14.983 M -1.96 % | 15.283 M -18.82 % | 18.826 M 18.11 % | 15.939 M 2.72 % | 15.517 M 6.98 % | 14.504 M 11.67 % | 12.988 M -10.02 % | 14.434 M -20.28 % | 18.105 M 34.96 % | 13.415 M -13.26 % | 15.467 M |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 K 101.92 % | -521.000 K | 0.000 -100.00 % | 81.000 K | 0.000 | 0.000 |
Operating expenses | 37.650 M 3.07 % | 36.530 M -16.40 % | 43.698 M 8.72 % | 40.192 M 8.88 % | 36.913 M 21.89 % | 30.284 M -4.86 % | 31.830 M 6.19 % | 29.975 M -24.21 % | 39.548 M 67.00 % | 23.682 M -13.01 % | 27.225 M |
Cost and expenses | 116.399 M 6.87 % | 108.918 M -11.11 % | 122.532 M -0.83 % | 123.562 M 15.09 % | 107.364 M 14.16 % | 94.050 M 10.48 % | 85.125 M -8.02 % | 92.546 M -7.56 % | 100.113 M 27.52 % | 78.507 M -9.66 % | 86.899 M |
Research and development expenses | 887.000 K | 0.000 -100.00 % | 1.344 M -44.87 % | 2.438 M 274.50 % | 651.000 K 724.05 % | 79.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 36.763 M 0.64 % | 36.530 M -13.75 % | 42.354 M 12.18 % | 37.754 M 4.11 % | 36.262 M 20.05 % | 30.205 M -1.70 % | 30.727 M 2.51 % | 29.975 M -24.21 % | 39.548 M 67.00 % | 23.682 M -13.01 % | 27.225 M |
Interest income | 706.000 K 150.35 % | 282.000 K -82.06 % | 1.572 M -6.76 % | 1.686 M 41.09 % | 1.195 M 56.41 % | 764.000 K -16.32 % | 913.000 K 44.01 % | 634.000 K -26.45 % | 862.000 K 32.62 % | 650.000 K -6.61 % | 696.000 K |
Interest expense | 340.000 K -19.43 % | 422.000 K -25.57 % | 567.000 K -15.75 % | 673.000 K 8.90 % | 618.000 K 8.80 % | 568.000 K -4.38 % | 594.000 K -8.62 % | 650.000 K 6.38 % | 611.000 K 0.83 % | 606.000 K -0.98 % | 612.000 K |
Depreciation and amortization | 15.875 M 2.13 % | 15.544 M 5.16 % | 14.781 M 1.83 % | 14.516 M 3.38 % | 14.041 M 14.46 % | 12.267 M 5.13 % | 11.668 M -4.34 % | 12.197 M 5.70 % | 11.539 M 1.10 % | 11.413 M 27.68 % | 8.939 M |
Operating income | 71.601 M 12.27 % | 63.775 M -19.45 % | 79.173 M -6.77 % | 84.926 M 68.47 % | 50.410 M 34.40 % | 37.508 M -24.14 % | 49.445 M 53.76 % | 32.158 M 53.63 % | 20.932 M -33.41 % | 31.435 M 22.99 % | 25.559 M |
Operating income ratio | 0.38 3.13 % | 0.37 -5.92 % | 0.39 -3.64 % | 0.41 27.47 % | 0.32 11.43 % | 0.29 -22.17 % | 0.37 42.59 % | 0.26 48.28 % | 0.17 -39.70 % | 0.29 27.17 % | 0.23 |
Total other income expenses net | 1.540 M 91.78 % | 803.000 K -75.22 % | 3.240 M -60.01 % | 8.102 M 681.29 % | 1.037 M 403.40 % | 206.000 K 239.19 % | -148.000 K 62.63 % | -396.000 K -219.28 % | 332.000 K -42.36 % | 576.000 K 334.62 % | -245.500 K |
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 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -217.150 M -154.55 % | -85.306 M 63.46 % | -233.444 M 51.54 % | -481.738 M -7.18 % | -449.464 M -97.36 % | -227.740 M 0.25 % | -228.301 M -22.75 % | -185.995 M -19.42 % | -155.750 M | 0.000 100.00 % | -234.090 M |
Total investments | 14.906 M -51.07 % | 30.463 M 44.46 % | 21.088 M 40.61 % | 14.998 M 4.40 % | 14.366 M 0.00 % | 14.366 M -0.62 % | 14.455 M 21.34 % | 11.913 M 0.20 % | 11.889 M | 0.000 -100.00 % | 11.889 M |
Total debt | 102.124 M 43.90 % | 70.969 M -25.15 % | 94.820 M -16.19 % | 113.142 M -10.51 % | 126.436 M 23.34 % | 102.514 M 17.58 % | 87.190 M -9.48 % | 96.321 M -9.26 % | 106.150 M | 0.000 -100.00 % | 89.182 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 587.245 M | 0.000 |
Retained earnings | 140.028 M -49.37 % | 276.553 M 22.92 % | 224.985 M 41.25 % | 159.286 M 33.15 % | 119.630 M -21.16 % | 151.745 M 23.94 % | 122.431 M 46.64 % | 83.491 M 42.97 % | 58.399 M | 0.000 -100.00 % | 86.553 M |
Common stock | 460.000 M 0.00 % | 460.000 M 0.00 % | 460.000 M 0.00 % | 460.000 M 0.00 % | 460.000 M 15.00 % | 400.000 M 0.00 % | 400.000 M 0.00 % | 400.000 M 0.00 % | 400.000 M | 0.000 -100.00 % | 400.000 M |
Total equity | 1.013 B -10.26 % | 1.128 B 4.79 % | 1.077 B 5.97 % | 1.016 B 7.91 % | 941.690 M 38.14 % | 681.693 M 4.46 % | 652.573 M 6.30 % | 613.916 M 4.20 % | 589.191 M -1.35 % | 597.233 M 0.00 % | 597.233 M |
Other non current liabilities | 23.531 M -12.43 % | 26.871 M -8.78 % | 29.457 M -14.28 % | 34.364 M -6.78 % | 36.865 M -10.18 % | 41.043 M -13.68 % | 47.549 M 24.95 % | 38.053 M -39.08 % | 62.461 M 110.46 % | -597.233 M -1 054.58 % | 62.565 M |
Long term debt | 13.587 M -0.83 % | 13.701 M -44.73 % | 24.789 M 3.91 % | 23.856 M -28.21 % | 33.229 M -0.68 % | 33.455 M 84.22 % | 18.160 M -39.57 % | 30.053 M 55.39 % | 19.340 M | 0.000 -100.00 % | 20.507 M |
Total non current liabilities | 40.161 M -6.52 % | 42.961 M -24.00 % | 56.530 M -7.24 % | 60.941 M -17.11 % | 73.520 M -7.11 % | 79.148 M 9.65 % | 72.180 M -4.23 % | 75.368 M -7.86 % | 81.801 M 113.70 % | -597.233 M -758.86 % | 90.646 M |
Other current liabilities | 474.349 M 62.47 % | 291.962 M 0.60 % | 290.220 M 10.66 % | 262.254 M -7.70 % | 284.122 M 7.03 % | 265.464 M -4.76 % | 278.730 M 2.91 % | 270.840 M 18.43 % | 228.699 M | 0.000 -100.00 % | 264.650 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.399 M -106.90 % | 281.299 M -2.29 % | 287.901 M 6.02 % | 271.565 M 15.70 % | 234.714 M | 0.000 -100.00 % | 275.949 M |
Short term debt | 88.537 M 54.60 % | 57.268 M -18.22 % | 70.031 M -21.57 % | 89.286 M -4.21 % | 93.207 M 34.97 % | 69.059 M 0.04 % | 69.030 M -11.34 % | 77.855 M -10.32 % | 86.810 M | 0.000 -100.00 % | 68.675 M |
Total current liabilities | 601.110 M 46.58 % | 410.082 M 0.00 % | 410.066 M 5.56 % | 388.465 M -5.93 % | 412.940 M 12.35 % | 367.564 M -1.70 % | 373.920 M 2.32 % | 365.447 M 6.13 % | 344.352 M | 0.000 -100.00 % | 363.597 M |
Total liabilities | 641.271 M 41.55 % | 453.043 M -2.90 % | 466.596 M 3.83 % | 449.406 M -7.62 % | 486.460 M 8.90 % | 446.712 M 0.14 % | 446.100 M 1.20 % | 440.815 M 3.44 % | 426.153 M 171.35 % | -597.233 M -231.48 % | 454.243 M |
Other non current assets | 87.722 M 83.19 % | 47.886 M -88.24 % | 407.052 M 1 165.67 % | 32.161 M -20.98 % | 40.700 M 6.77 % | 38.121 M 20.94 % | 31.521 M 5.06 % | 30.004 M 29.75 % | 23.124 M 107.04 % | -328.272 M -1 669.55 % | 20.915 M |
Long term investments | 0.000 -100.00 % | 16.347 M 106.11 % | -267.547 M -3 039.11 % | 9.103 M 7.46 % | 8.471 M 0.00 % | 8.471 M -10.41 % | 9.455 M 36.77 % | 6.913 M 0.35 % | 6.889 M | 0.000 -100.00 % | 6.889 M |
Intangible assets | 186.029 M 168.34 % | 69.325 M -1.96 % | 70.712 M -2.32 % | 72.389 M -2.18 % | 74.001 M -1.94 % | 75.463 M -60.35 % | 190.315 M 673.67 % | -33.175 M -177.21 % | 42.968 M | 0.000 -100.00 % | 155.393 M |
GoodWill | 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 | 67.650 M -2.42 % | 69.325 M -1.96 % | 70.712 M -2.32 % | 72.389 M -2.18 % | 74.001 M -1.94 % | 75.463 M -1.70 % | 76.769 M -2.11 % | 78.427 M -1.99 % | 80.020 M | 0.000 -100.00 % | 80.891 M |
Property plant equipment net | 773.961 M 0.73 % | 768.344 M 56.43 % | 491.176 M -0.99 % | 496.070 M -0.10 % | 496.582 M 1.71 % | 488.240 M 8.49 % | 450.045 M -1.51 % | 456.937 M -1.79 % | 465.263 M | 0.000 -100.00 % | 445.303 M |
Total non current assets | 930.928 M 3.06 % | 903.265 M 28.57 % | 702.560 M 15.03 % | 610.771 M -1.45 % | 619.754 M 1.37 % | 611.381 M 7.44 % | 569.050 M -0.98 % | 574.694 M -0.54 % | 577.843 M 276.03 % | -328.272 M -159.16 % | 554.884 M |
Other current assets | 17.413 M 28.24 % | 13.578 M 13.38 % | 11.976 M -20.56 % | 15.075 M -89.27 % | 140.519 M 26.90 % | 110.731 M -19.32 % | 137.255 M -21.32 % | 174.443 M 56.08 % | 111.763 M | 0.000 -100.00 % | 112.954 M |
Short term investments | 180.503 M -38.95 % | 295.642 M 2.43 % | 288.635 M 4 796.27 % | 5.895 M 17.90 % | 5.000 M -15.18 % | 5.895 M 17.90 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M | 0.000 -100.00 % | 5.000 M |
cash and cash equivalents | 319.274 M 104.30 % | 156.275 M -52.39 % | 328.264 M -44.82 % | 594.880 M 3.30 % | 575.900 M 74.38 % | 330.254 M 4.68 % | 315.491 M 11.75 % | 282.316 M 7.80 % | 261.900 M | 0.000 -100.00 % | 323.272 M |
Cash and short term investments | 499.777 M 10.59 % | 451.917 M -26.74 % | 616.899 M 2.68 % | 600.775 M 3.42 % | 580.900 M 72.81 % | 336.149 M 4.89 % | 320.491 M 11.55 % | 287.316 M 7.65 % | 266.900 M -18.70 % | 328.272 M 0.00 % | 328.272 M |
Total current assets | 722.898 M 6.60 % | 678.157 M -19.35 % | 840.847 M -1.64 % | 854.828 M 5.74 % | 808.396 M 56.36 % | 517.024 M -2.38 % | 529.623 M 10.33 % | 480.037 M 9.72 % | 437.501 M 33.27 % | 328.272 M -33.90 % | 496.592 M |
Inventory | 19.679 M 5.20 % | 18.707 M 3.68 % | 18.043 M 1.37 % | 17.800 M -6.94 % | 19.128 M 8.00 % | 17.711 M -5.63 % | 18.768 M 2.68 % | 18.278 M 15.17 % | 15.870 M | 0.000 -100.00 % | 12.647 M |
Net receivables | 186.029 M -4.09 % | 193.955 M 0.01 % | 193.929 M -12.32 % | 221.178 M 225.99 % | 67.849 M 29.40 % | 52.433 M -72.45 % | 190.315 M 673.67 % | -33.175 M -177.21 % | 42.968 M | 0.000 -100.00 % | 155.393 M |
Tax assets | 1.595 M 17.02 % | 1.363 M 16.80 % | 1.167 M 11.35 % | 1.048 M 112.37 % | -8.471 M -880.02 % | 1.086 M -13.81 % | 1.260 M -47.78 % | 2.413 M -5.26 % | 2.547 M | 0.000 -100.00 % | 886.000 K |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 10.110 M 19.48 % | 8.462 M -20.40 % | 10.631 M -27.35 % | 14.633 M -15.51 % | 17.319 M 95.81 % | 8.845 M -7.63 % | 9.576 M 5.93 % | 9.040 M -43.47 % | 15.992 M | 0.000 -100.00 % | 11.009 M |
Tax payables | 28.114 M -46.34 % | 52.390 M 33.70 % | 39.184 M 75.78 % | 22.292 M 21.87 % | 18.292 M -24.40 % | 24.196 M 45.90 % | 16.584 M 115.04 % | 7.712 M -39.99 % | 12.851 M | 0.000 -100.00 % | 19.263 M |
Deferred revenue non current | 3.043 M 27.38 % | 2.389 M 4.60 % | 2.284 M -16.06 % | 2.721 M -20.58 % | 3.426 M -26.32 % | 4.650 M -28.14 % | 6.471 M -10.89 % | 7.262 M 14.89 % | 6.321 M | 0.000 -100.00 % | 7.574 M |
Minority interest | 0.000 | 0.000 | 0.000 -100.00 % | 8.092 M -3.39 % | 8.376 M -2.41 % | 8.583 M -2.21 % | 8.777 M -3.12 % | 9.060 M -3.89 % | 9.427 M | 0.000 -100.00 % | 9.988 M |
Capital lease obligations | 17.708 M -0.53 % | 17.803 M -42.67 % | 31.051 M 3.57 % | 29.982 M -9.09 % | 32.981 M -0.07 % | 33.003 M 151.84 % | 13.105 M -0.92 % | 13.227 M -4.97 % | 13.919 M | 0.000 -100.00 % | 14.726 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 |
Other total stockholders equity | 412.527 M 5.28 % | 391.826 M 0.00 % | 391.826 M 0.77 % | 388.815 M 9.93 % | 353.684 M 191.42 % | 121.365 M 0.00 % | 121.365 M 0.00 % | 121.365 M 25.52 % | 96.687 M 868.03 % | 9.988 M -90.08 % | 100.692 M |
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 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 1.654 B 4.58 % | 1.581 B 2.46 % | 1.543 B 5.31 % | 1.466 B 2.62 % | 1.428 B 26.56 % | 1.128 B 2.71 % | 1.099 B 4.17 % | 1.055 B 3.88 % | 1.015 B | 0.000 -100.00 % | 1.051 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 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 121.851 M 187 563.08 % | -65.000 K 99.97 % | -221.563 M -288.19 % | -57.076 M -237.31 % | -16.921 M -353.76 % | 6.668 M 248.08 % | -4.503 M -129.02 % | 15.516 M 164.05 % | -24.223 M -76.86 % | -13.696 M |
Accounts receivables | 8.058 M 3 388.98 % | -245.000 K -100.90 % | 27.156 M 189.09 % | -30.480 M -69.43 % | -17.990 M -163.75 % | 28.221 M | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -972.000 K -46.39 % | -664.000 K -173.25 % | -243.000 K -118.30 % | 1.328 M 193.72 % | -1.417 M -47 333.33 % | 3.000 K 100.61 % | -490.000 K -119.29 % | 2.540 M 580.15 % | -529.000 K 93.22 % | -7.797 M |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 114.765 M 13 497.75 % | 844.000 K 100.34 % | -248.476 M -789.83 % | -27.924 M -1 223.25 % | 2.486 M 111.53 % | -21.556 M | 0.000 -100.00 % | 19.192 M | 0.000 | 0.000 |
Other non cash items | -39.786 M -3 725.58 % | -1.040 M -2 463.64 % | 44.000 K 100.20 % | -21.615 M -1 505.87 % | -1.346 M -22 333.33 % | -6.000 K 98.12 % | -319.000 K 97.32 % | -11.923 M -63.19 % | -7.306 M -40 488.89 % | -18.000 K |
Net cash provided by operating activities | 171.081 M 116.51 % | 79.017 M 163.56 % | -124.325 M -530.89 % | 28.853 M -21.42 % | 36.716 M -34.24 % | 55.835 M -1.30 % | 56.569 M -1.38 % | 57.360 M 17 994.64 % | 317.000 K -98.88 % | 28.301 M |
Investments in property plant and equipment | -10.681 M 95.06 % | -216.214 M -2 365.66 % | -8.769 M 28.20 % | -12.213 M 43.15 % | -21.483 M -165.55 % | -8.090 M 20.86 % | -10.222 M 36.62 % | -16.129 M -16.15 % | -13.886 M 33.88 % | -21.001 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -15.000 K 99.50 % | -2.980 M 64.48 % | -8.390 M -1 227.53 % | -632.000 K | 0.000 100.00 % | -1.795 M 29.39 % | -2.542 M -10 491.67 % | -24.000 K 96.00 % | -600.000 K | 0.000 |
Sales maturities of investments | 1.600 M -11.11 % | 1.800 M | 0.000 | 0.000 | 0.000 -100.00 % | 989.000 K | 0.000 | 0.000 -100.00 % | 600.000 K | 0.000 |
Other investing activites | -28.591 M -27.80 % | -22.372 M 76.68 % | -95.947 M -788.93 % | 13.927 M 389.90 % | -4.804 M 78.33 % | -22.165 M -1 361.11 % | -1.517 M 86.12 % | -10.927 M -68.13 % | -6.499 M -21.96 % | -5.329 M |
Net cash used for investing activites | -37.687 M 84.28 % | -239.766 M -111.98 % | -113.106 M -10 553.42 % | 1.082 M 104.12 % | -26.287 M 25.53 % | -35.300 M -151.55 % | -14.033 M 48.18 % | -27.080 M -32.84 % | -20.385 M 21.83 % | -26.079 M |
Debt repayment | 29.000 M 390.00 % | -10.000 M 58.33 % | -24.000 M -240.14 % | -7.056 M -135.59 % | 19.824 M 574.83 % | -4.175 M 54.49 % | -9.174 M -0.02 % | -9.172 M -138.49 % | 23.829 M 486.02 % | -6.173 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -60.000 M | 0.000 |
Other financing activites | 605.000 K 148.79 % | -1.240 M 76.08 % | -5.185 M -32.98 % | -3.899 M -101.81 % | 215.393 M 13 587.35 % | -1.597 M -754.01 % | -187.000 K 72.98 % | -692.000 K 98.86 % | -60.451 M -8 169.63 % | -731.000 K |
Net cash used provided by financing activities | 29.605 M 363.39 % | -11.240 M 61.49 % | -29.185 M -166.41 % | -10.955 M -104.66 % | 235.217 M 4 175.14 % | -5.772 M 38.34 % | -9.361 M 5.10 % | -9.864 M 73.07 % | -36.622 M -430.45 % | -6.904 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 162.999 M 194.77 % | -171.989 M 35.49 % | -266.616 M -1 504.72 % | 18.980 M -92.27 % | 245.646 M 1 563.93 % | 14.763 M -55.50 % | 33.175 M 62.50 % | 20.416 M 136.01 % | -56.690 M -1 110.81 % | -4.682 M |
Cash at beginning of period | 156.275 M -52.39 % | 328.264 M -44.82 % | 594.880 M 3.30 % | 575.900 M 74.38 % | 330.254 M 4.68 % | 315.491 M 11.75 % | 282.316 M 7.80 % | 261.900 M -17.79 % | 318.590 M -1.45 % | 323.272 M |
Cash at end of period | 319.274 M 104.30 % | 156.275 M -52.39 % | 328.264 M -44.82 % | 594.880 M 3.30 % | 575.900 M 74.38 % | 330.254 M 4.68 % | 315.491 M 11.75 % | 282.316 M 7.80 % | 261.900 M -17.79 % | 318.590 M |
Operating cash flow | 171.081 M 116.51 % | 79.017 M 163.56 % | -124.325 M -530.89 % | 28.853 M -21.42 % | 36.716 M -34.24 % | 55.835 M -1.30 % | 56.569 M -1.38 % | 57.360 M 17 994.64 % | 317.000 K -98.88 % | 28.301 M |
Capital expenditure | -14.247 M 93.53 % | -220.034 M -1 632.96 % | -12.697 M 21.73 % | -16.222 M 36.54 % | -25.562 M -107.33 % | -12.329 M -20.61 % | -10.222 M 48.97 % | -20.032 M -12.95 % | -17.736 M 15.55 % | -21.001 M |
Free CashFlow | 156.834 M 211.22 % | -141.017 M -2.92 % | -137.022 M -1 184.81 % | 12.631 M 13.24 % | 11.154 M -74.36 % | 43.506 M -6.13 % | 46.347 M 24.16 % | 37.328 M 314.29 % | -17.419 M -338.62 % | 7.300 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 |