9549.SR

Abdulaziz and Mansour Ibrahim Albabtin Co. 9549.SR

Finances

2024 2023 2022 2021 2020 2019 2018 2017
Revenue 203.500 M 41.00 % 144.328 M 13.74 % 126.891 M -0.67 % 127.743 M 79.67 % 71.099 M 2.37 % 69.451 M 29.72 % 53.537 M 8.76 % 49.226 M
Net income 5.400 M -7.20 % 5.819 M -59.55 % 14.387 M -9.36 % 15.874 M 75.26 % 9.057 M 11.34 % 8.135 M 161.38 % 3.112 M 69.44 % 1.837 M
Income before tax 6.792 M -6.97 % 7.301 M -53.41 % 15.673 M -7.09 % 16.869 M 73.54 % 9.720 M 11.46 % 8.721 M 148.32 % 3.512 M 60.19 % 2.192 M
Income before tax ratio 0.03 -34.02 % 0.05 -59.04 % 0.12 -6.46 % 0.13 -3.41 % 0.14 8.88 % 0.13 91.42 % 0.07 47.29 % 0.04
EBITDA 8.190 M -20.83 % 10.345 M -40.96 % 17.521 M -5.29 % 18.501 M 65.84 % 11.156 M 20.72 % 9.241 M 90.46 % 4.852 M 39.28 % 3.483 M
Net income ratio 0.03 -34.19 % 0.04 -64.44 % 0.11 -8.76 % 0.12 -2.46 % 0.13 8.76 % 0.12 101.49 % 0.06 55.79 % 0.04
Ratio EBITDA 0.04 -43.85 % 0.07 -48.09 % 0.14 -4.66 % 0.14 -7.70 % 0.16 17.92 % 0.13 46.82 % 0.09 28.07 % 0.07
Gross profit ratio 0.21 -11.21 % 0.24 -16.73 % 0.29 -10.65 % 0.32 -7.00 % 0.35 1.85 % 0.34 9.67 % 0.31 6.76 % 0.29
Weighted average shs out dil 3.418 M 0.52 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 2 598.41 % 126.000 K 0.00 % 126.000 K 0.00 % 126.000 K
Weighted average shs out 3.418 M 0.52 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 2 598.41 % 126.000 K 0.00 % 126.000 K 0.00 % 126.000 K
EPS diluted 1.58 -7.60 % 1.71 -59.57 % 4.23 -9.42 % 4.67 75.56 % 2.66 -95.88 % 64.56 161.38 % 24.70 69.42 % 14.58
Earnings per share 1.58 -7.60 % 1.71 -59.57 % 4.23 -9.42 % 4.67 75.56 % 2.66 -95.88 % 64.56 161.38 % 24.70 69.42 % 14.58
Gross profit 43.600 M 25.19 % 34.828 M -5.29 % 36.773 M -11.25 % 41.433 M 67.09 % 24.797 M 4.27 % 23.782 M 42.26 % 16.717 M 16.11 % 14.397 M
Income tax expense 1.406 M -5.12 % 1.482 M 15.26 % 1.286 M 29.24 % 995.072 K 50.08 % 663.027 K 13.16 % 585.912 K 46.62 % 399.601 K 12.39 % 355.543 K
Cost of revenue 159.900 M 46.03 % 109.500 M 21.51 % 90.118 M 4.41 % 86.310 M 87.85 % 45.947 M 0.61 % 45.668 M 24.03 % 36.820 M 5.72 % 34.828 M
General and administrative expenses 17.715 M 27.64 % 13.879 M 23.48 % 11.240 M 21.84 % 9.225 M 79.59 % 5.137 M -22.77 % 6.651 M 31.64 % 5.053 M 26.92 % 3.981 M
Selling and marketing expenses 17.576 M 20.78 % 14.552 M -1.09 % 14.713 M 1.77 % 14.456 M 57.36 % 9.187 M 3.98 % 8.835 M 19.86 % 7.371 M -4.47 % 7.716 M
Other expenses 447.146 K 26.12 % 354.537 K 0.000 -100.00 % 388.920 K 0.000 100.00 % -650.680 K 0.000 0.000
Operating expenses 36.400 M 26.45 % 28.786 M 10.92 % 25.953 M 8.80 % 23.853 M 61.94 % 14.730 M 0.84 % 14.607 M 15.06 % 12.695 M 10.20 % 11.520 M
Cost and expenses -196.300 M -241.94 % 138.300 M 18.84 % 116.375 M 4.58 % 111.274 M 82.32 % 61.032 M 1.25 % 60.275 M 21.73 % 49.515 M 6.83 % 46.348 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 35.953 M 26.46 % 28.431 M 9.55 % 25.953 M 10.61 % 23.464 M 59.30 % 14.730 M -3.46 % 15.258 M 19.72 % 12.744 M 8.95 % 11.697 M
Interest income 0.000 0.000 0.000 0.000 0.000 -100.00 % 454.542 K -10.94 % 510.386 K -25.53 % 685.389 K
Interest expense 963.705 K -14.34 % 1.125 M 52.05 % 739.919 K 43.69 % 514.945 K -7.79 % 558.426 K 0.000 0.000 0.000
Depreciation and amortization 989.749 K -48.41 % 1.918 M 69.62 % 1.131 M 1.79 % 1.111 M 26.73 % 876.770 K 22.47 % 715.929 K -13.68 % 829.435 K 5.87 % 783.441 K
Operating income 7.200 M 26.90 % 5.674 M -46.04 % 10.516 M -36.15 % 16.469 M 63.59 % 10.067 M 18.09 % 8.525 M 111.94 % 4.022 M 48.98 % 2.700 M
Operating income ratio 0.04 -10.00 % 0.04 -52.56 % 0.08 -35.72 % 0.13 -8.95 % 0.14 15.36 % 0.12 63.37 % 0.08 36.98 % 0.05
Total other income expenses net -411.324 K -125.27 % 1.628 M -68.44 % 5.157 M 1 189.58 % 399.927 K 215.29 % -346.887 K -276.86 % 196.138 K 138.43 % -510.386 K -0.57 % -507.479 K
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Net debt 10.391 M 291.85 % 2.652 M -66.99 % 8.033 M 105.74 % 3.905 M 39.48 % 2.799 M -53.59 % 6.032 M -29.10 % 8.507 M -38.04 % 13.730 M
Total investments 3.646 M -62.48 % 9.718 M 166.15 % 3.651 M -40.47 % 6.133 M 168.74 % 2.282 M 0.000 0.000 0.000
Total debt 21.023 M 19.10 % 17.651 M 36.48 % 12.933 M -19.82 % 16.130 M 38.46 % 11.649 M 9.91 % 10.599 M -2.95 % 10.921 M -31.37 % 15.912 M
Accumulated other comprehensive income loss 6.864 M 0.000 -100.00 % 5.744 M 33.42 % 4.305 M 58.41 % 2.717 M 0.000 0.000 -100.00 % 724.305 K
Retained earnings 26.700 M -10.46 % 29.817 M 50.73 % 19.782 M 101.68 % 9.809 M -46.26 % 18.251 M 29.32 % 14.113 M 21.60 % 11.607 M 18.80 % 9.770 M
Common stock 34.000 M 0.00 % 34.000 M 0.00 % 34.000 M 0.00 % 34.000 M 169.84 % 12.600 M 0.00 % 12.600 M 0.00 % 12.600 M 0.00 % 12.600 M
Total equity 67.564 M 5.87 % 63.817 M 7.21 % 59.526 M 23.72 % 48.114 M 43.33 % 33.568 M 25.66 % 26.713 M 10.36 % 24.207 M 4.82 % 23.094 M
Other non current liabilities 5.025 M 10.32 % 4.555 M 10.37 % 4.127 M 2.05 % 4.044 M 54.24 % 2.622 M 19.55 % 2.193 M 0.000 -100.00 % 1.362 M
Long term debt 998.381 K -62.81 % 2.685 M -0.70 % 2.704 M 1 330.25 % 189.035 K -45.52 % 346.983 K -25.34 % 464.776 K 0.000 -100.00 % 59.543 K
Total non current liabilities 6.023 M -16.80 % 7.240 M 5.99 % 6.831 M 61.37 % 4.233 M 42.55 % 2.969 M 11.72 % 2.658 M 0.000 -100.00 % 1.421 M
Other current liabilities 10.132 M -43.10 % 17.807 M 47.78 % 12.050 M -17.76 % 14.651 M 454.73 % 2.641 M -59.23 % 6.479 M 52.27 % 4.255 M 73.87 % 2.447 M
Deferred revenue 0.000 0.000 -100.00 % 84.064 K -49.08 % 165.075 K 490.12 % 27.973 K 0.000 0.000 0.000
Short term debt 21.023 M 40.47 % 14.966 M 46.30 % 10.229 M -35.83 % 15.941 M 41.04 % 11.302 M 11.53 % 10.134 M -13.62 % 11.732 M -26.00 % 15.853 M
Total current liabilities 77.541 M 89.22 % 40.979 M 37.22 % 29.863 M -19.60 % 37.144 M 65.92 % 22.386 M 21.05 % 18.494 M -4.64 % 19.394 M -6.88 % 20.828 M
Total liabilities 83.565 M 73.30 % 48.219 M 40.26 % 34.378 M -16.91 % 41.377 M 63.19 % 25.356 M 19.87 % 21.152 M 9.06 % 19.394 M -12.83 % 22.249 M
Other non current assets 1.924 M 0.000 -100.00 % 4.802 M 486.01 % 819.432 K -11.06 % 921.383 K 0.000 0.000 0.000
Long term investments 3.646 M -0.05 % 3.648 M -0.10 % 3.651 M -40.47 % 6.133 M 168.74 % 2.282 M 0.000 0.000 0.000
Intangible assets 118.466 K -36.42 % 186.321 K 110.76 % 88.404 K -47.41 % 168.096 K -16.29 % 200.812 K 402.03 % 40.000 K -33.33 % 60.000 K 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 118.466 K -36.42 % 186.321 K 110.76 % 88.404 K -47.41 % 168.096 K -16.29 % 200.812 K 402.03 % 40.000 K -33.33 % 60.000 K 0.000
Property plant equipment net 17.842 M -10.06 % 19.837 M 14.79 % 17.282 M 29.52 % 13.343 M 15.95 % 11.508 M -1.76 % 11.714 M 1.58 % 11.532 M -4.17 % 12.034 M
Total non current assets 23.530 M -0.60 % 23.671 M -8.02 % 25.735 M 26.80 % 20.295 M 37.96 % 14.711 M 25.16 % 11.754 M 1.40 % 11.592 M -3.67 % 12.034 M
Other current assets 65.828 M 1 714.14 % 3.629 M -48.67 % 7.069 M 144.51 % 2.891 M 103.05 % 1.424 M -61.29 % 3.678 M 17.64 % 3.127 M 71.16 % 1.827 M
Short term investments 0.000 -100.00 % 6.070 M 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 10.632 M -3.97 % 11.071 M 163.99 % 4.194 M -64.00 % 11.650 M 42.55 % 8.173 M 78.95 % 4.567 M 89.18 % 2.414 M 10.62 % 2.182 M
Cash and short term investments 10.632 M -37.98 % 17.141 M 308.74 % 4.194 M -64.00 % 11.650 M 42.55 % 8.173 M 78.95 % 4.567 M 89.18 % 2.414 M 10.62 % 2.182 M
Total current assets 127.599 M 44.40 % 88.365 M 22.58 % 72.090 M 4.18 % 69.195 M 56.51 % 44.213 M 22.44 % 36.111 M 7.51 % 33.589 M 0.84 % 33.310 M
Inventory 0.000 -100.00 % 31.257 M -12.91 % 35.891 M 36.64 % 26.266 M 42.28 % 18.462 M 45.00 % 12.732 M -5.96 % 13.540 M -7.00 % 14.559 M
Net receivables 51.139 M 40.73 % 36.338 M 45.72 % 24.937 M -12.16 % 28.388 M 75.73 % 16.155 M 6.75 % 15.134 M 4.31 % 14.508 M -1.58 % 14.741 M
Tax assets 0.000 0.000 100.00 % -88.404 K 47.41 % -168.096 K 16.29 % -200.812 K 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 46.386 M 582.07 % 6.801 M 8.09 % 6.292 M 16.65 % 5.394 M -30.56 % 7.767 M 312.88 % 1.881 M -44.80 % 3.408 M 34.82 % 2.528 M
Tax payables 0.000 -100.00 % 1.405 M 16.23 % 1.209 M 21.73 % 992.964 K 53.36 % 647.453 K 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
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 720.204 K -72.20 % 2.590 M 266.87 % 706.089 K 22.69 % 575.519 K 65.86 % 346.983 K -49.83 % 691.617 K -14.67 % 810.478 K -24.75 % 1.077 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 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
Total assets 151.128 M 34.89 % 112.036 M 19.31 % 93.904 M 4.93 % 89.491 M 51.88 % 58.924 M 23.10 % 47.865 M 5.94 % 45.181 M -0.36 % 45.343 M
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Deferred income tax 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
Change in working capital -38.513 M -20 797.08 % -184.299 K 97.47 % -7.295 M 66.75 % -21.936 M -3 532.55 % -603.869 K 70.71 % -2.062 M -428.04 % -390.484 K 90.97 % -4.324 M
Accounts receivables -13.333 M -13.42 % -11.756 M -481.78 % 3.079 M 124.05 % -12.802 M -3 511.75 % -354.454 K 87.65 % -2.869 M -130.11 % -1.247 M 56.63 % -2.875 M
Inventory -26.919 M -831.85 % 3.678 M 135.86 % -10.258 M -21.68 % -8.430 M -63.31 % -5.162 M -739.36 % 807.349 K -20.82 % 1.020 M 170.38 % -1.449 M
Accounts payables 0.000 -100.00 % 478.100 K 3 788.47 % -12.962 K 97.88 % -609.997 K -112.29 % 4.964 M 0.000 0.000 0.000
Other working capital 1.739 M -75.97 % 7.238 M 7 118.01 % -103.135 K -10.07 % -93.703 K -81.80 % -51.542 K 0.000 100.00 % -163.182 K 0.000
Other non cash items 29.972 M 10 437.72 % -289.925 K 96.70 % -8.786 M -12 530.11 % -69.562 K -105.58 % 1.247 M 250.65 % -827.429 K -147.44 % 1.744 M -12.75 % 1.999 M
Net cash provided by operating activities -823.114 K -111.03 % 7.461 M 1 426.82 % -562.302 K 88.80 % -5.021 M -147.47 % 10.577 M 69.76 % 6.230 M 17.65 % 5.296 M 1 692.40 % 295.444 K
Investments in property plant and equipment -1.938 M -213.28 % -618.542 K 86.34 % -4.528 M -77.72 % -2.548 M -99.58 % -1.276 M -570.52 % -190.368 K 44.96 % -345.861 K 0.00 % -345.861 K
Acquisitions net 0.000 -100.00 % 10.435 K -85.32 % 71.087 K 25.77 % 56.522 K 6.60 % 53.023 K 0.000 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -737.356 K 77.67 % -3.303 M -65.13 % -2.000 M 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 -100.00 % 666.269 K -79.72 % 3.285 M 52.93 % 2.148 M 0.000 0.000 0.000
Other investing activites -2.441 M -1 274.45 % -177.609 K 73.34 % -666.269 K 79.72 % -3.285 M -52.93 % -2.148 M -3 381.47 % 65.452 K 225.05 % -52.340 K -141.73 % 125.416 K
Net cash used for investing activites -4.379 M -457.31 % -785.716 K 84.87 % -5.194 M 10.35 % -5.794 M -79.74 % -3.223 M -2 480.48 % -124.916 K 68.63 % -398.201 K -80.64 % -220.445 K
Debt repayment 4.853 M 239.01 % 1.432 M 137.44 % -3.824 M -801.69 % -424.107 K -17.28 % -361.607 K -20.54 % -300.000 K 92.82 % -4.181 M -290.18 % 2.198 M
Common stock issued 0.000 0.000 0.000 -100.00 % 3.400 M 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
Dividends paid -1.700 M 0.00 % -1.700 M 50.00 % -3.400 M 6.85 % -3.650 M 0.000 0.000 0.000 0.000
Other financing activites -9.050 K -219.27 % 7.588 K 162.78 % -12.086 K -100.08 % 14.966 M 541.96 % -3.386 M 7.29 % -3.652 M -653.02 % -485.036 K 0.000
Net cash used provided by financing activities 3.144 M 1 305.34 % -260.845 K 96.40 % -7.236 M -150.63 % 14.292 M 481.33 % -3.748 M 5.18 % -3.952 M 15.28 % -4.666 M -312.25 % 2.198 M
Effect of forex changes on cash 1.839 M 297.10 % 463.224 K -91.63 % 5.536 M 0.000 0.000 0.000 0.000 0.000
Net change in cash -218.479 K -103.18 % 6.877 M 192.24 % -7.456 M -314.42 % 3.477 M -3.55 % 3.605 M 67.47 % 2.153 M 828.83 % 231.789 K -89.80 % 2.273 M
Cash at beginning of period 10.850 M 158.73 % 4.194 M -64.00 % 11.650 M 42.55 % 8.173 M 78.95 % 4.567 M 89.18 % 2.414 M 10.62 % 2.182 M 2 503.97 % -90.781 K
Cash at end of period 10.632 M -3.97 % 11.071 M 163.99 % 4.194 M -64.00 % 11.650 M 42.55 % 8.173 M 78.95 % 4.567 M 89.18 % 2.414 M 10.62 % 2.182 M
Operating cash flow -823.114 K -111.37 % 7.240 M -20.00 % 9.049 M 280.24 % -5.021 M -147.47 % 10.577 M 69.76 % 6.230 M 17.65 % 5.296 M 1 692.40 % 295.444 K
Capital expenditure -1.938 M -213.28 % -618.540 K 86.34 % -4.528 M -77.72 % -2.548 M -99.58 % -1.276 M -570.52 % -190.368 K 44.96 % -345.861 K 0.00 % -345.861 K
Free CashFlow -2.761 M -141.70 % 6.621 M 46.43 % 4.522 M 159.75 % -7.568 M -181.38 % 9.300 M 53.98 % 6.040 M 22.03 % 4.950 M 9 917.45 % -50.417 K
2024 2023 2022 2021 2020 2019 2018 2017
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
Revenue 59.163 M -10.06 % 65.783 M -41.60 % 112.634 M 100.04 % 56.306 M 17.00 % 48.124 M 5.92 % 45.433 M -42.62 % 79.173 M 100.00 % 39.586 M 9.03 % 36.308 M 11.45 % 32.578 M 1.48 % 32.101 M 0.00 % 32.101 M -5.12 % 33.834 M 7.94 % 31.344 M -13.70 % 36.320 M 0.00 % 36.320 M 9.48 % 33.174 M 20.41 % 27.551 M
Net income 1.824 M -1.92 % 1.860 M 36.42 % 1.364 M 102.05 % 674.860 K -74.47 % 2.644 M 30.99 % 2.018 M -27.40 % 2.780 M 100.00 % 1.390 M -38.42 % 2.257 M 48.52 % 1.520 M -65.16 % 4.362 M 0.00 % 4.362 M 61.55 % 2.700 M -4.66 % 2.832 M -43.89 % 5.047 M 0.00 % 5.047 M 37.86 % 3.661 M 26.68 % 2.890 M
Income before tax 2.189 M -3.69 % 2.273 M 15.01 % 1.976 M 100.00 % 988.007 K -67.43 % 3.034 M 25.97 % 2.408 M -34.66 % 3.685 M 100.11 % 1.842 M -26.95 % 2.521 M 39.37 % 1.809 M -61.30 % 4.675 M 0.00 % 4.675 M 53.52 % 3.045 M -3.70 % 3.162 M -40.04 % 5.273 M 0.00 % 5.273 M 30.11 % 4.053 M 28.23 % 3.161 M
Income before tax ratio 0.04 7.08 % 0.03 96.92 % 0.02 -0.02 % 0.02 -72.16 % 0.06 18.93 % 0.05 13.87 % 0.05 0.05 % 0.05 -32.99 % 0.07 25.05 % 0.06 -61.87 % 0.15 0.00 % 0.15 61.81 % 0.09 -10.79 % 0.10 -30.52 % 0.15 0.00 % 0.15 18.84 % 0.12 6.49 % 0.11
EBITDA 2.797 M -25.54 % 3.757 M -84.74 % 24.613 M 3 998.52 % 600.538 K -82.64 % 3.459 M 74.19 % 1.986 M -62.84 % 5.344 M 254.26 % 1.508 M -60.85 % 3.853 M 110.00 % 1.835 M -39.95 % 3.056 M 0.00 % 3.056 M -10.59 % 3.417 M 46.89 % 2.326 M -56.74 % 5.378 M 0.00 % 5.378 M 39.25 % 3.862 M 19.59 % 3.229 M
Net income ratio 0.03 9.05 % 0.03 133.58 % 0.01 1.00 % 0.01 -78.18 % 0.05 23.67 % 0.04 26.52 % 0.04 0.00 % 0.04 -43.52 % 0.06 33.26 % 0.05 -65.67 % 0.14 0.00 % 0.14 70.27 % 0.08 -11.68 % 0.09 -34.98 % 0.14 0.00 % 0.14 25.92 % 0.11 5.21 % 0.10
Ratio EBITDA 0.05 -17.21 % 0.06 -73.86 % 0.22 1 948.88 % 0.01 -85.16 % 0.07 64.46 % 0.04 -35.25 % 0.07 77.13 % 0.04 -64.09 % 0.11 88.42 % 0.06 -40.83 % 0.10 0.00 % 0.10 -5.76 % 0.10 36.08 % 0.07 -49.87 % 0.15 0.00 % 0.15 27.19 % 0.12 -0.68 % 0.12
Gross profit ratio 0.21 8.46 % 0.19 -12.45 % 0.22 1.82 % 0.21 0.09 % 0.21 2.62 % 0.21 0.02 % 0.21 -4.21 % 0.22 -18.51 % 0.27 1.42 % 0.26 -7.37 % 0.28 0.00 % 0.28 0.30 % 0.28 -2.06 % 0.29 -11.60 % 0.33 0.00 % 0.33 10.97 % 0.30 -4.95 % 0.31
Weighted average shs out dil 3.400 M 0.00 % 3.400 M -2.05 % 3.471 M 2.10 % 3.400 M 0.32 % 3.389 M -0.32 % 3.400 M 0.00 % 3.400 M 0.44 % 3.385 M -0.44 % 3.400 M -0.44 % 3.415 M 0.19 % 3.408 M 0.00 % 3.408 M 0.25 % 3.400 M 0.25 % 3.392 M -0.25 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M
Weighted average shs out 3.400 M 0.00 % 3.400 M -2.05 % 3.471 M 2.10 % 3.400 M 0.32 % 3.389 M -0.32 % 3.400 M 0.00 % 3.400 M 0.44 % 3.385 M -0.44 % 3.400 M -0.44 % 3.415 M 0.19 % 3.408 M 0.00 % 3.408 M 0.25 % 3.400 M 0.25 % 3.392 M -0.25 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M 0.00 % 3.400 M
EPS diluted 0.54 -1.82 % 0.55 41.03 % 0.39 95.00 % 0.20 -74.36 % 0.78 32.20 % 0.59 -28.05 % 0.82 100.00 % 0.41 -37.88 % 0.66 46.67 % 0.45 -64.84 % 1.28 0.00 % 1.28 62.03 % 0.79 -5.95 % 0.84 -43.24 % 1.48 0.00 % 1.48 37.04 % 1.08 27.06 % 0.85
Earnings per share 0.54 -1.82 % 0.55 41.03 % 0.39 95.00 % 0.20 -74.36 % 0.78 32.20 % 0.59 -28.05 % 0.82 100.00 % 0.41 -37.88 % 0.66 46.67 % 0.45 -64.84 % 1.28 0.00 % 1.28 62.03 % 0.79 -5.95 % 0.84 -43.24 % 1.48 0.00 % 1.48 37.04 % 1.08 27.06 % 0.85
Gross profit 12.276 M -2.45 % 12.585 M -48.87 % 24.613 M 103.67 % 12.085 M 17.11 % 10.319 M 8.70 % 9.493 M -42.60 % 16.540 M 91.58 % 8.634 M -11.15 % 9.717 M 13.03 % 8.596 M -6.00 % 9.145 M 0.00 % 9.145 M -4.84 % 9.609 M 5.72 % 9.090 M -23.71 % 11.914 M 0.00 % 11.914 M 21.49 % 9.807 M 14.44 % 8.569 M
Income tax expense 364.374 K -11.67 % 412.497 K -34.14 % 626.295 K 100.00 % 313.148 K -19.71 % 390.000 K 0.00 % 390.000 K -56.85 % 903.722 K 100.00 % 451.861 K 71.16 % 264.000 K -8.72 % 289.233 K -7.59 % 312.997 K 0.00 % 312.997 K -9.28 % 345.000 K 4.55 % 330.000 K 45.74 % 226.429 K 0.00 % 226.429 K -42.27 % 392.214 K 44.67 % 271.107 K
Cost of revenue 46.887 M -11.86 % 53.198 M -39.56 % 88.020 M 99.05 % 44.221 M 17.28 % 37.704 M 4.91 % 35.940 M -42.62 % 62.633 M 102.35 % 30.953 M 16.40 % 26.591 M 10.88 % 23.981 M 4.46 % 22.957 M 0.00 % 22.957 M -5.23 % 24.224 M 8.85 % 22.254 M -8.81 % 24.406 M 0.00 % 24.406 M 4.45 % 23.367 M 23.10 % 18.982 M
General and administrative expenses 3.444 M 1.24 % 3.402 M -41.15 % 5.782 M 0.00 % 5.782 M 94.05 % 2.979 M -3.15 % 3.076 M -24.30 % 4.064 M 0.00 % 4.064 M 18.25 % 3.437 M 19.50 % 2.876 M -6.44 % 3.074 M 0.00 % 3.074 M 18.55 % 2.593 M 1.84 % 2.546 M 38.61 % 1.837 M 0.00 % 1.837 M -48.58 % 3.572 M 28.71 % 2.776 M
Selling and marketing expenses 5.385 M -1.07 % 5.443 M 24.79 % 4.362 M 0.00 % 4.362 M -3.69 % 4.529 M 2.32 % 4.426 M 33.61 % 3.313 M 1.83 % 3.253 M -18.94 % 4.013 M -0.24 % 4.023 M 30.57 % 3.081 M 0.00 % 3.081 M -27.48 % 4.248 M -0.63 % 4.275 M -6.67 % 4.581 M 0.00 % 4.581 M 86.52 % 2.456 M -7.24 % 2.648 M
Other expenses 0.000 0.000 -100.00 % 255.802 K 0.00 % 255.802 K 80.02 % 142.095 K 155.55 % -255.802 K -103.85 % 6.647 M 0.000 100.00 % -7.450 M 0.000 0.000 0.000 100.00 % -6.842 M 0.000 0.000 0.000 0.000 0.000
Operating expenses 8.722 M -4.49 % 9.132 M -12.81 % 10.474 M 0.00 % 10.474 M 36.91 % 7.650 M 1.97 % 7.502 M -46.49 % 14.021 M 115.82 % 6.497 M 187.21 % -7.450 M -213.99 % 6.535 M 54.73 % 4.224 M 0.00 % 4.224 M 161.73 % -6.842 M -218.91 % 5.754 M -11.77 % 6.522 M 0.00 % 6.522 M 16.83 % 5.583 M 5.94 % 5.270 M
Cost and expenses 55.609 M -10.78 % 62.330 M -44.30 % 111.900 M 104.59 % 54.695 M 20.97 % 45.212 M 4.07 % 43.442 M -43.33 % 76.654 M 104.69 % 37.450 M 40.83 % 26.591 M -12.86 % 30.517 M 12.27 % 27.180 M 0.00 % 27.180 M 12.20 % 24.224 M -13.51 % 28.009 M -9.44 % 30.928 M 0.00 % 30.928 M 6.83 % 28.949 M 19.37 % 24.252 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 8.722 M -4.49 % 9.132 M -10.63 % 10.218 M 0.00 % 10.218 M 36.09 % 7.508 M -3.22 % 7.758 M 5.21 % 7.374 M 0.00 % 7.374 M -1.02 % 7.450 M 6.14 % 7.019 M 12.12 % 6.260 M 0.00 % 6.260 M -8.50 % 6.841 M -1.23 % 6.926 M 2.83 % 6.736 M 0.00 % 6.736 M 10.09 % 6.118 M 10.98 % 5.513 M
Interest income 0.000 0.000 0.000 0.000 0.000 -100.00 % 283.479 K 0.000 -100.00 % 294.906 K 0.000 -100.00 % 252.062 K 37.05 % 183.916 K 0.00 % 183.916 K 0.000 -100.00 % 173.544 K 45.94 % 118.914 K 0.00 % 118.914 K -30.59 % 171.310 K 23.64 % 138.559 K
Interest expense 608.735 K 40.97 % 431.809 K -48.62 % 840.411 K 102.38 % 415.258 K 115.19 % 192.975 K 0.000 -100.00 % 620.909 K 0.000 -100.00 % 253.890 K 0.000 0.000 0.000 -100.00 % 209.325 K 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 0.000 -100.00 % 303.911 K 0.000 -100.00 % 244.463 K 5.23 % 232.323 K -7.22 % 250.412 K -75.86 % 1.037 M 316.49 % 249.100 K -76.90 % 1.078 M 318.99 % 257.345 K 50.60 % 170.877 K 0.00 % 170.877 K 4.67 % 163.259 K 0.00 % 163.259 K -18.11 % 199.354 K 0.00 % 199.354 K 15.04 % 173.293 K 0.00 % 173.293 K
Operating income 3.555 M 2.93 % 3.453 M -85.97 % 24.613 M 1 427.97 % 1.611 M -39.65 % 2.669 M 34.05 % 1.991 M -20.95 % 2.519 M 100.00 % 1.259 M -44.45 % 2.267 M 43.71 % 1.578 M -45.31 % 2.885 M 0.00 % 2.885 M 4.25 % 2.767 M 27.92 % 2.163 M -58.23 % 5.178 M 0.00 % 5.178 M 40.39 % 3.689 M 20.70 % 3.056 M
Operating income ratio 0.06 14.45 % 0.05 -75.98 % 0.22 663.84 % 0.03 -48.42 % 0.06 26.56 % 0.04 37.75 % 0.03 0.00 % 0.03 -49.05 % 0.06 28.95 % 0.05 -46.11 % 0.09 0.00 % 0.09 9.87 % 0.08 18.50 % 0.07 -51.59 % 0.14 0.00 % 0.14 28.23 % 0.11 0.24 % 0.11
Total other income expenses net -1.366 M -15.69 % -1.181 M -193.41 % 1.264 M 302.92 % -622.838 K -270.84 % 364.565 K -12.61 % 417.176 K -64.24 % 1.167 M 100.33 % 582.397 K 129.32 % 253.964 K 9.76 % 231.384 K 139.67 % -583.265 K 0.00 % -583.265 K -309.99 % 277.755 K -72.19 % 998.753 K 951.13 % 95.017 K 0.00 % 95.017 K -73.93 % 364.536 K 247.36 % 104.946 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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-03-31
Net debt -4.627 M 0.000 -100.00 % 12.307 M 127.29 % 5.415 M 143.03 % -12.585 M 0.000 -100.00 % 6.580 M -69.29 % 21.424 M 116.68 % 9.887 M 135.77 % 4.194 M -73.05 % 15.563 M 0.00 % 15.563 M -48.37 % 30.141 M 158.73 % 11.650 M -24.31 % 15.392 M 0.00 % 15.392 M 88.33 % 8.173 M
Total investments 3.644 M 0.000 -100.00 % 3.646 M 0.00 % 3.646 M -62.93 % 9.835 M 0.000 -100.00 % 9.718 M 0.00 % 9.718 M 166.28 % 3.649 M -56.49 % 8.387 M 9.32 % 7.672 M 0.00 % 7.672 M 1.37 % 7.569 M -67.52 % 23.300 M 279.89 % 6.133 M 0.00 % 6.133 M -62.48 % 16.345 M
Total debt 1.582 M 0.000 -100.00 % 22.939 M 0.00 % 22.939 M 78.76 % 12.832 M 0.000 -100.00 % 17.651 M -45.68 % 32.495 M 102.36 % 16.058 M 0.000 -100.00 % 19.757 M 0.00 % 19.757 M -47.09 % 37.341 M 0.000 -100.00 % 27.041 M 0.00 % 27.041 M 0.000
Accumulated other comprehensive income loss 0.000 -100.00 % 67.564 M 0.000 0.000 0.000 -100.00 % 63.817 M 0.000 100.00 % 0.000 -100.00 % 5.744 M -90.35 % 59.526 M 1 675 495 730 353 861 632.00 % 0.000 0.00 % 0.000 0.000 -100.00 % 48.114 M 0.000 0.000 -100.00 % 33.568 M
Retained earnings 35.584 M 0.000 -100.00 % 33.564 M 0.00 % 33.564 M 4.39 % 32.153 M 0.000 -100.00 % 29.817 M 0.00 % 29.817 M 41.17 % 21.121 M 0.000 -100.00 % 25.526 M 0.00 % 25.526 M 55.86 % 16.377 M 0.000 -100.00 % 14.114 M 0.00 % 14.114 M 0.000
Common stock 34.000 M 0.000 -100.00 % 34.000 M 0.00 % 34.000 M 0.00 % 34.000 M 0.000 -100.00 % 34.000 M 0.00 % 34.000 M 0.00 % 34.000 M 0.000 -100.00 % 34.000 M 0.00 % 34.000 M 0.00 % 34.000 M 0.000 -100.00 % 34.000 M 0.00 % 34.000 M 0.000
Total equity 69.584 M 2.99 % 67.564 M 0.00 % 67.564 M 0.00 % 67.564 M 2.13 % 66.153 M 3.66 % 63.817 M 0.00 % 63.817 M 0.00 % 63.817 M 4.85 % 60.865 M 2.25 % 59.526 M 0.00 % 59.526 M 0.00 % 59.526 M 18.16 % 50.377 M 4.71 % 48.114 M 0.00 % 48.114 M 0.00 % 48.114 M 43.33 % 33.568 M
Other non current liabilities 4.758 M 107.04 % -67.564 M -1 444.55 % 5.025 M 0.00 % 5.025 M 0.58 % 4.996 M 107.83 % -63.817 M -1 501.03 % 4.555 M 0.00 % 4.555 M 2.83 % 4.430 M 0.000 -100.00 % 4.127 M 0.00 % 4.127 M -5.27 % 4.357 M 0.000 -100.00 % 4.044 M 0.00 % 4.044 M 0.000
Long term debt 781.452 K 0.000 -100.00 % 998.381 K 0.00 % 998.381 K -49.89 % 1.992 M 0.000 -100.00 % 2.685 M 0.00 % 2.685 M 142.60 % 1.107 M 0.000 -100.00 % 2.704 M 0.00 % 2.704 M 1 167.27 % 213.347 K 0.000 -100.00 % 189.035 K 0.00 % 189.035 K 0.000
Total non current liabilities 5.539 M 108.20 % -67.564 M -1 221.69 % 6.023 M 0.00 % 6.023 M -13.81 % 6.988 M 110.95 % -63.817 M -981.47 % 7.240 M 0.00 % 7.240 M 30.77 % 5.536 M 0.000 -100.00 % 6.831 M 0.00 % 6.831 M 49.47 % 4.570 M 0.000 -100.00 % 4.233 M 0.00 % 4.233 M 0.000
Other current liabilities 26.418 M 0.000 -100.00 % 9.215 M 0.00 % 9.215 M -71.58 % 32.425 M 0.000 -100.00 % 17.648 M 304.02 % 4.368 M 32.97 % 3.285 M 0.000 -100.00 % 4.203 M 0.00 % 4.203 M -41.78 % 7.219 M 0.000 -100.00 % 4.898 M 0.00 % 4.898 M 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 158.899 K 0.000 -100.00 % 175.283 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 800.510 K 0.000 -100.00 % 21.940 M 0.00 % 21.940 M 102.41 % 10.840 M 0.000 -100.00 % 14.966 M -49.80 % 29.810 M 10.60 % 26.953 M 0.000 -100.00 % 17.053 M 0.00 % 17.053 M -54.07 % 37.128 M 0.000 -100.00 % 26.852 M 0.00 % 26.852 M 0.000
Total current liabilities 79.542 M 0.000 -100.00 % 77.541 M 0.00 % 77.541 M 34.59 % 57.612 M 0.000 -100.00 % 40.979 M 0.00 % 40.979 M 14.20 % 35.882 M 0.000 -100.00 % 27.548 M 0.00 % 27.548 M -42.92 % 48.263 M 0.000 -100.00 % 37.144 M 0.00 % 37.144 M 0.000
Total liabilities 85.081 M 225.93 % -67.564 M -180.85 % 83.565 M 0.00 % 83.565 M 29.36 % 64.601 M 201.23 % -63.817 M -232.35 % 48.219 M 0.00 % 48.219 M 16.42 % 41.419 M 0.000 -100.00 % 34.378 M 0.00 % 34.378 M -34.93 % 52.833 M 0.000 -100.00 % 41.377 M 0.00 % 41.377 M 0.000
Other non current assets 22.877 M 0.000 0.000 0.000 -100.00 % 2.382 M 113.90 % -17.141 M -9 299.78 % 186.321 K 0.000 -100.00 % 2.317 M 155.25 % -4.194 M 0.000 0.000 0.000 100.00 % -11.650 M 0.000 0.000 100.00 % -8.173 M
Long term investments 3.644 M 0.000 -100.00 % 3.646 M 0.00 % 3.646 M -0.05 % 3.647 M 0.000 -100.00 % 3.648 M 0.00 % 3.648 M -0.05 % 3.649 M 0.000 -100.00 % 3.651 M 0.00 % 3.651 M -51.76 % 7.569 M 0.000 -100.00 % 6.133 M 0.00 % 6.133 M 0.000
Intangible assets 88.894 K 0.000 -100.00 % 118.466 K 0.00 % 118.466 K -21.10 % 150.142 K 0.000 -100.00 % 186.321 K 0.00 % 186.321 K 283.71 % 48.558 K 0.000 -100.00 % 88.404 K 0.00 % 88.404 K -31.07 % 128.250 K 0.000 -100.00 % 168.096 K 0.00 % 168.096 K 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 0.000
Goodwill and intangible assets 88.894 K 0.000 -100.00 % 118.466 K 0.00 % 118.466 K -21.10 % 150.142 K 0.000 -100.00 % 186.321 K 0.00 % 186.321 K 283.71 % 48.558 K 0.000 -100.00 % 88.404 K 0.00 % 88.404 K -31.07 % 128.250 K 0.000 -100.00 % 168.096 K 0.00 % 168.096 K 0.000
Property plant equipment net 0.000 0.000 -100.00 % 19.766 M 0.00 % 19.766 M 16.36 % 16.986 M 0.000 -100.00 % 19.837 M 0.00 % 19.837 M 16.08 % 17.090 M 0.000 -100.00 % 18.074 M 0.00 % 18.074 M 26.84 % 14.249 M 0.000 -100.00 % 13.994 M 0.00 % 13.994 M 0.000
Total non current assets 26.610 M 0.000 -100.00 % 23.530 M 0.00 % 23.530 M 1.57 % 23.166 M 235.15 % -17.141 M -172.42 % 23.671 M 0.00 % 23.671 M 2.67 % 23.056 M 649.78 % -4.194 M -119.23 % 21.814 M 0.00 % 21.814 M -0.60 % 21.946 M 288.38 % -11.650 M -157.40 % 20.295 M 0.00 % 20.295 M 348.34 % -8.173 M
Other current assets 58.873 M 435.96 % -17.524 M -221.53 % 14.419 M 91.57 % 7.527 M 547.49 % 1.163 M 0.000 -100.00 % 3.174 M -12.53 % 3.629 M 10.94 % 3.271 M 0.000 -100.00 % 3.173 M 0.00 % 3.173 M -54.80 % 7.021 M 0.000 -100.00 % 3.222 M 0.00 % 3.222 M 0.000
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 6.187 M 0.000 -100.00 % 6.070 M 0.00 % 6.070 M 0.000 -100.00 % 8.387 M 108.58 % 4.021 M 0.00 % 4.021 M 0.000 -100.00 % 23.300 M 0.000 0.000 -100.00 % 16.345 M
cash and cash equivalents 6.209 M 0.000 -100.00 % 10.632 M -39.33 % 17.524 M 39.24 % 12.585 M -26.58 % 17.141 M 54.83 % 11.071 M 0.00 % 11.071 M 79.41 % 6.171 M 247.15 % -4.194 M -200.00 % 4.194 M 0.00 % 4.194 M -41.75 % 7.200 M 161.80 % -11.650 M -200.00 % 11.650 M 0.00 % 11.650 M 242.55 % -8.173 M
Cash and short term investments 6.209 M -64.57 % 17.524 M 64.83 % 10.632 M -39.33 % 17.524 M -6.65 % 18.773 M 9.52 % 17.141 M 0.00 % 17.141 M 0.00 % 17.141 M 177.77 % 6.171 M 47.15 % 4.194 M -48.95 % 8.215 M 0.00 % 8.215 M 14.10 % 7.200 M -38.20 % 11.650 M 0.00 % 11.650 M 0.00 % 11.650 M 42.55 % 8.173 M
Total current assets 128.055 M 0.000 -100.00 % 127.599 M 0.00 % 127.599 M 18.60 % 107.588 M 527.66 % 17.141 M -80.60 % 88.365 M 0.00 % 88.365 M 11.53 % 79.228 M 1 789.21 % 4.194 M -94.18 % 72.090 M 0.00 % 72.090 M -11.29 % 81.265 M 597.55 % 11.650 M -83.16 % 69.195 M 0.00 % 69.195 M 746.68 % 8.173 M
Inventory 0.000 0.000 -100.00 % 53.538 M 0.00 % 53.538 M 31.22 % 40.799 M 0.000 -100.00 % 31.712 M 1.45 % 31.257 M -1.82 % 31.836 M 0.000 -100.00 % 35.765 M 0.00 % 35.765 M -10.24 % 39.844 M 0.000 -100.00 % 25.936 M 0.00 % 25.936 M 0.000
Net receivables 62.973 M 0.000 -100.00 % 49.010 M 0.00 % 49.010 M 4.60 % 46.853 M 0.000 -100.00 % 36.338 M 0.00 % 36.338 M 3.60 % 35.077 M 0.000 -100.00 % 24.937 M 0.00 % 24.937 M -8.32 % 27.200 M 0.000 -100.00 % 28.388 M 0.00 % 28.388 M 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -186.321 K 0.000 100.00 % -48.558 K 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 0.000
Account payables 52.323 M 0.000 -100.00 % 46.386 M 0.00 % 46.386 M 223.29 % 14.348 M 0.000 -100.00 % 6.801 M 0.00 % 6.801 M 43.89 % 4.726 M 0.000 -100.00 % 6.292 M 0.00 % 6.292 M 60.67 % 3.916 M 0.000 -100.00 % 5.394 M 0.00 % 5.394 M 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.405 M 0.000 -100.00 % 742.851 K 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 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 0.000
Capital lease obligations 1.582 M 0.000 -100.00 % 1.638 M 0.00 % 1.638 M 76.57 % 927.578 K 0.000 -100.00 % 2.590 M 0.00 % 2.590 M 182.27 % 917.712 K 0.000 -100.00 % 706.089 K 0.00 % 706.089 K -6.90 % 758.444 K 0.000 -100.00 % 575.519 K 0.00 % 575.519 K 0.000
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 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.744 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 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 0.000
Total assets 154.665 M 0.000 -100.00 % 151.128 M 0.00 % 151.128 M 15.58 % 130.754 M 0.000 -100.00 % 112.036 M 0.00 % 112.036 M 9.53 % 102.284 M 0.000 -100.00 % 93.904 M 0.00 % 93.904 M -9.02 % 103.211 M 0.000 -100.00 % 89.491 M 0.00 % 89.491 M 0.000
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-03-31
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -5.101 M 0.00 % -5.101 M 69.77 % -16.874 M 0.00 % -16.874 M -608.12 % -2.383 M 0.00 % -2.383 M -214.12 % 2.088 M 0.00 % 2.088 M 135.38 % -5.901 M -147.75 % -2.382 M -185.00 % 2.802 M 0.00 % 2.802 M 133.24 % -8.429 M 0.00 % -8.429 M -181.29 % -2.997 M 0.00 % -2.997 M 64.15 % -8.359 M 0.00 % -8.359 M
Accounts receivables -7.268 M 0.00 % -7.268 M -240.16 % -2.137 M 0.00 % -2.137 M 52.83 % -4.530 M 0.00 % -4.530 M -157.97 % -1.756 M 0.00 % -1.756 M 79.93 % -8.748 M -100.00 % -4.374 M -248.18 % 2.952 M 0.00 % 2.952 M 309.92 % -1.406 M 0.00 % -1.406 M -1 187.36 % 129.321 K 0.00 % 129.321 K 101.98 % -6.530 M 0.00 % -6.530 M
Inventory 3.449 M 0.00 % 3.449 M 137.14 % -9.286 M 0.00 % -9.286 M -122.50 % -4.173 M 0.00 % -4.173 M -2 627.97 % -152.989 K 0.00 % -152.989 K -103.84 % 3.984 M 100.00 % 1.992 M 5.17 % 1.894 M 0.00 % 1.894 M 126.97 % -7.023 M 0.00 % -7.023 M -194.29 % -2.386 M 0.00 % -2.386 M -30.51 % -1.829 M 0.00 % -1.829 M
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.577 M 0.000 100.00 % -1.099 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital -1.282 M 0.00 % -1.282 M 76.48 % -5.451 M 0.00 % -5.451 M -186.24 % 6.321 M 0.00 % 6.321 M 161.19 % 2.420 M -39.46 % 3.997 M 10 543.55 % -38.273 K 0.000 100.00 % -2.044 M 0.00 % -2.044 M 0.000 0.000 100.00 % -739.475 K 0.00 % -739.475 K 0.000 0.000
Other non cash items 3.605 M 1.00 % 3.569 M -44.61 % 6.444 M -41.53 % 11.020 M 30.55 % 8.441 M 112.83 % 3.966 M -30.39 % 5.698 M 569.92 % 850.499 K -88.76 % 7.569 M 1 053.51 % -793.806 K 59.55 % -1.963 M 0.00 % -1.963 M -516.44 % -318.381 K 29.32 % -450.476 K 83.44 % -2.720 M 0.00 % -2.720 M -218.17 % 2.302 M -25.09 % 3.073 M
Net cash provided by operating activities 978.874 K 0.00 % 978.874 K 110.70 % -9.152 M -100.00 % -4.576 M -149.39 % 9.265 M 122.47 % 4.164 M -57.04 % 9.694 M 100.00 % 4.847 M 317.00 % -2.234 M -100.00 % -1.117 M -120.34 % 5.490 M 0.00 % 5.490 M 195.13 % -5.771 M 0.00 % -5.771 M -1 461.30 % -369.611 K 0.00 % -369.611 K 82.73 % -2.141 M 0.00 % -2.141 M
Investments in property plant and equipment -128.867 K 0.00 % -128.867 K 82.02 % -716.712 K 0.00 % -716.712 K -184.23 % -252.163 K 0.00 % -252.163 K -50.27 % -167.810 K 0.00 % -167.810 K 40.69 % -282.921 K -100.00 % -141.461 K 93.27 % -2.101 M 0.00 % -2.101 M -1 192.89 % -162.524 K 0.00 % -162.524 K 85.20 % -1.098 M 0.00 % -1.098 M -600.58 % -156.703 K 0.00 % -156.703 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.435 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 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 investing activites -3.263 K 0.00 % -3.263 K 99.92 % -4.166 M -141.55 % -1.725 M -859.90 % -179.684 K -135.64 % 504.212 K 245.97 % -345.420 K -313.25 % -83.586 K 0.000 0.000 -100.00 % 27.717 K 0.00 % 27.717 K 107.68 % -360.851 K 0.00 % -360.851 K -127.96 % -158.294 K 0.00 % -158.294 K 89.33 % -1.484 M 0.00 % -1.484 M
Net cash used for investing activites -132.130 K 0.00 % -132.130 K 97.29 % -4.883 M -100.00 % -2.441 M -465.36 % -431.847 K -271.33 % 252.049 K 150.13 % -502.795 K -100.00 % -251.396 K 11.14 % -282.921 K -100.00 % -141.461 K 93.18 % -2.074 M 0.00 % -2.074 M -296.19 % -523.375 K 0.00 % -523.375 K 58.33 % -1.256 M 0.00 % -1.256 M 23.44 % -1.641 M 0.00 % -1.641 M
Debt repayment 0.000 0.000 -100.00 % 10.615 M 0.000 100.00 % -4.375 M 0.000 0.000 0.000 -100.00 % 3.831 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 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
Dividends paid -850.000 K 0.00 % -850.000 K 0.000 0.000 100.00 % -850.000 K 0.00 % -850.000 K 0.000 0.000 100.00 % -1.700 M -100.00 % -850.000 K 0.00 % -850.000 K 0.00 % -850.000 K 0.00 % -850.000 K 0.00 % -850.000 K 53.42 % -1.825 M 0.00 % -1.825 M 0.000 0.000
Other financing activites -2.208 M 0.00 % -2.208 M -652.84 % 399.436 K -92.75 % 5.507 M 308.13 % -2.646 M 14.24 % -3.085 M 35.11 % -4.755 M -100.00 % -2.377 M -200.63 % 2.362 M -23.72 % 3.097 M 145.29 % -6.837 M 0.00 % -6.837 M -238.99 % 4.919 M 0.00 % 4.919 M -17.28 % 5.947 M 0.00 % 5.947 M 96.65 % 3.024 M 0.00 % 3.024 M
Net cash used provided by financing activities -3.058 M 0.00 % -3.058 M -127.76 % 11.015 M 100.00 % 5.507 M 169.97 % -7.871 M -100.00 % -3.935 M 17.23 % -4.755 M -100.00 % -2.377 M -152.90 % 4.494 M 100.00 % 2.247 M 129.23 % -7.687 M 0.00 % -7.687 M -288.92 % 4.069 M 0.00 % 4.069 M -1.28 % 4.122 M 0.00 % 4.122 M 36.30 % 3.024 M 0.00 % 3.024 M
Effect of forex changes on cash 0.000 0.000 -100.00 % 1.067 M 65.69 % 643.780 K 16.65 % 551.899 K 100.00 % 275.950 K -40.43 % 463.224 K 100.00 % 231.612 K 0.000 0.000 -100.00 % 2.768 M 0.00 % 2.768 M 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 100.00 % -1.953 M 0.000 -100.00 % 1.514 M 0.000 -100.00 % 4.900 M 100.00 % 2.450 M 23.92 % 1.977 M 100.00 % 988.602 K 165.77 % -1.503 M 0.00 % -1.503 M 32.44 % -2.225 M 0.00 % -2.225 M -189.14 % 2.496 M 0.00 % 2.496 M 429.56 % -757.417 K 0.00 % -757.417 K
Cash at beginning of period 0.000 0.000 -100.00 % 12.585 M 0.000 -100.00 % 11.071 M 0.000 -100.00 % 6.171 M 0.000 -100.00 % 4.194 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 -100.00 % 10.632 M 0.000 -100.00 % 12.585 M 0.000 -100.00 % 11.071 M 351.86 % 2.450 M -60.30 % 6.171 M 524.20 % 988.602 K 165.77 % -1.503 M 0.00 % -1.503 M 32.44 % -2.225 M 0.00 % -2.225 M -189.14 % 2.496 M 0.00 % 2.496 M 429.56 % -757.417 K 0.00 % -757.417 K
Operating cash flow 978.874 K 0.00 % 978.874 K 121.39 % -4.576 M 0.00 % -4.576 M -209.88 % 4.164 M 0.00 % 4.164 M -57.04 % 9.694 M 100.00 % 4.847 M 317.00 % -2.234 M -100.00 % -1.117 M -120.34 % 5.490 M 0.00 % 5.490 M 195.13 % -5.771 M 0.00 % -5.771 M -1 461.30 % -369.611 K 0.00 % -369.611 K 82.73 % -2.141 M 0.00 % -2.141 M
Capital expenditure -128.867 K 0.00 % -128.867 K 82.02 % -716.712 K 0.00 % -716.712 K -184.23 % -252.163 K 0.00 % -252.163 K 24.87 % -335.618 K -100.00 % -167.810 K 40.69 % -282.921 K -100.00 % -141.461 K 93.27 % -2.101 M 0.00 % -2.101 M -1 192.89 % -162.524 K 0.00 % -162.524 K 85.20 % -1.098 M 0.00 % -1.098 M -600.58 % -156.703 K 0.00 % -156.703 K
Free CashFlow 850.007 K 0.00 % 850.007 K 116.06 % -5.293 M 0.00 % -5.293 M -235.28 % 3.912 M 0.00 % 3.912 M -58.20 % 9.359 M 100.00 % 4.679 M 285.94 % -2.517 M -100.00 % -1.258 M -137.14 % 3.388 M 0.00 % 3.388 M 157.11 % -5.933 M 0.00 % -5.933 M -304.33 % -1.467 M 0.00 % -1.467 M 36.13 % -2.297 M 0.00 % -2.297 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017