9568.SR

Mayar Holding Co. 9568.SR

Finances

2024 2023 2022 2021 2020 2019
Revenue 446.744 M 25.86 % 354.959 M -14.22 % 413.787 M 44.56 % 286.243 M 135.02 % 121.798 M -21.05 % 154.278 M
Net income 16.567 M 143.35 % -38.217 M -2 867.33 % 1.381 M -92.42 % 18.217 M 513.21 % 2.971 M -15.63 % 3.521 M
Income before tax 18.545 M 144.75 % -41.438 M -1 995.24 % 2.186 M -88.01 % 18.236 M 437.78 % 3.391 M 10.53 % 3.068 M
Income before tax ratio 0.04 135.56 % -0.12 -2 309.34 % 0.01 -91.71 % 0.06 128.83 % 0.03 40.00 % 0.02
EBITDA 59.008 M 1 056.19 % -6.171 M -120.91 % 29.514 M 46.11 % 20.200 M 97.59 % 10.223 M -20.53 % 12.864 M
Net income ratio 0.04 134.44 % -0.11 -3 325.96 % 0.00 -94.76 % 0.06 160.92 % 0.02 6.87 % 0.02
Ratio EBITDA 0.13 859.74 % -0.02 -124.37 % 0.07 1.07 % 0.07 -15.92 % 0.08 0.66 % 0.08
Gross profit ratio 0.16 42.07 % 0.11 -13.51 % 0.13 -14.51 % 0.15 -33.29 % 0.23 -4.21 % 0.24
Weighted average shs out dil 119.969 M -0.03 % 120.000 M 0.03 % 119.969 M 2 076.38 % 5.512 M 37.81 % 4.000 M 0.00 % 4.000 M
Weighted average shs out 119.969 M -0.03 % 120.000 M 0.03 % 119.969 M 2 076.38 % 5.512 M 37.81 % 4.000 M 0.00 % 4.000 M
EPS diluted 0.14 143.75 % -0.32 -2 882.61 % 0.01 -99.65 % 3.30 345.95 % 0.74 -15.91 % 0.88
Earnings per share 0.14 143.75 % -0.32 -2 882.61 % 0.01 -99.65 % 3.30 345.95 % 0.74 -15.91 % 0.88
Gross profit 71.171 M 78.80 % 39.804 M -25.80 % 53.646 M 23.58 % 43.410 M 56.78 % 27.689 M -24.38 % 36.614 M
Income tax expense 1.399 M 219.88 % 437.328 K -68.31 % 1.380 M 375.69 % -500.575 K -265.23 % 302.961 K 34.65 % 225.000 K
Cost of revenue 371.493 M 17.88 % 315.155 M -12.49 % 360.141 M 48.31 % 242.833 M 158.04 % 94.108 M -20.02 % 117.664 M
General and administrative expenses 45.773 M 296.12 % 11.555 M 17.33 % 9.848 M -59.54 % 24.340 M 65.25 % 14.729 M -31.87 % 21.620 M
Selling and marketing expenses 4.427 M 8.57 % 4.077 M -8.92 % 4.476 M -42.88 % 7.837 M 47.17 % 5.325 M 16.24 % 4.581 M
Other expenses 0.000 -100.00 % 46.558 M 47.04 % 31.664 M 2 069.24 % 1.460 M 0.000 -100.00 % 143.702 K
Operating expenses 48.015 M -22.79 % 62.190 M 35.23 % 45.988 M 53.60 % 29.940 M 51.78 % 19.726 M -27.55 % 27.229 M
Cost and expenses -423.587 M -212.25 % 377.345 M -7.09 % 406.129 M 49.69 % 271.313 M 134.87 % 115.515 M -20.28 % 144.893 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 48.015 M 207.15 % 15.632 M 9.13 % 14.324 M -49.70 % 28.481 M 44.38 % 19.726 M -27.17 % 27.085 M
Interest income 0.000 0.000 0.000 -100.00 % 5.711 M 2 215.18 % 246.681 K -96.09 % 6.317 M
Interest expense 23.982 M 20.91 % 19.835 M 57.24 % 12.614 M 0.000 -100.00 % 5.144 M 0.000
Depreciation and amortization 16.481 M 6.80 % 15.432 M 4.89 % 14.713 M 179.15 % 5.271 M 74.75 % 3.016 M -9.58 % 3.336 M
Operating income 23.156 M 203.44 % -22.386 M -392.33 % 7.658 M -48.71 % 14.930 M 137.63 % 6.283 M -34.07 % 9.529 M
Operating income ratio 0.05 182.19 % -0.06 -440.77 % 0.02 -64.52 % 0.05 1.11 % 0.05 -16.48 % 0.06
Total other income expenses net -4.611 M 75.80 % -19.051 M -248.19 % -5.472 M -265.48 % 3.306 M 0.000 0.000
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 250.226 M 0.60 % 248.722 M 4.32 % 238.433 M 1.98 % 233.802 M 94.74 % 120.058 M 33.25 % 90.100 M
Total investments 57.193 M 0.000 0.000 0.000 -100.00 % 2.516 M -27.03 % 3.448 M
Total debt 261.098 M 1.38 % 257.545 M 3.81 % 248.085 M -1.33 % 251.417 M 60.33 % 156.810 M 62.84 % 96.300 M
Accumulated other comprehensive income loss -20.279 M -880.89 % 2.597 M -74.00 % 9.987 M 549.98 % 1.536 M 47.08 % 1.045 M 0.000
Retained earnings 1.180 M 104.09 % -28.880 M -443.27 % 8.413 M 0.21 % 8.396 M 121.02 % -39.937 M 5.29 % -42.169 M
Common stock 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 1 100.00 % 5.000 M 150.00 % 2.000 M 0.00 % 2.000 M
Total equity 34.615 M -10.51 % 38.679 M -58.18 % 92.485 M 366.88 % 19.809 M 155.71 % -35.560 M 11.94 % -40.382 M
Other non current liabilities 16.233 M 7.92 % 15.041 M 15.35 % 13.040 M -14.26 % 15.209 M 29.38 % 11.755 M 4.47 % 11.252 M
Long term debt 28.379 M 162.62 % 10.806 M -69.91 % 35.915 M 232.88 % 10.789 M -64.47 % 30.366 M 919.04 % 2.980 M
Total non current liabilities 44.613 M 72.60 % 25.847 M -47.20 % 48.955 M 88.30 % 25.998 M -38.28 % 42.121 M 195.96 % 14.232 M
Other current liabilities 109.952 M -0.80 % 110.834 M 143.13 % 45.587 M -45.82 % 84.146 M 34.45 % 62.587 M -0.73 % 63.048 M
Deferred revenue 48.666 M 0.000 -100.00 % 27.784 M 0.000 0.000 0.000
Short term debt 232.719 M -5.68 % 246.739 M 16.29 % 212.170 M -11.83 % 240.627 M 90.30 % 126.444 M 35.50 % 93.320 M
Total current liabilities 463.984 M 15.54 % 401.595 M 17.05 % 343.090 M -18.02 % 418.521 M 85.56 % 225.546 M 22.64 % 183.911 M
Total liabilities 508.596 M 18.99 % 427.443 M 9.03 % 392.045 M -11.80 % 444.519 M 66.07 % 267.667 M 35.09 % 198.143 M
Other non current assets 0.000 0.000 0.000 0.000 0.000 0.000
Long term investments 57.193 M 0.000 0.000 0.000 -100.00 % 2.516 M -27.03 % 3.448 M
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 47.346 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 47.346 M 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 164.620 M -25.52 % 221.018 M -6.16 % 235.531 M 6.78 % 220.582 M 172.18 % 81.044 M 94.24 % 41.724 M
Total non current assets 269.159 M 21.67 % 221.222 M -6.08 % 235.531 M 6.78 % 220.582 M 163.98 % 83.560 M 84.98 % 45.172 M
Other current assets 8.063 M -70.06 % 26.932 M 91.06 % 14.096 M -64.74 % 39.983 M 27.76 % 31.295 M -9.61 % 34.622 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 10.872 M 23.23 % 8.822 M -8.59 % 9.652 M -40.18 % 16.134 M -52.86 % 34.224 M 452.04 % 6.199 M
Cash and short term investments 10.872 M 23.23 % 8.822 M -8.59 % 9.652 M -40.18 % 16.134 M -52.86 % 34.224 M 452.04 % 6.199 M
Total current assets 274.052 M 11.90 % 244.900 M -1.65 % 248.999 M 2.15 % 243.746 M 64.09 % 148.547 M 31.94 % 112.590 M
Inventory 80.748 M 5.18 % 76.774 M -28.81 % 107.844 M 46.55 % 73.586 M 72.07 % 42.766 M 17.27 % 36.468 M
Net receivables 174.370 M 31.73 % 132.372 M 12.75 % 117.407 M 2.95 % 114.043 M 183.25 % 40.262 M 14.06 % 35.300 M
Tax assets 0.000 -100.00 % 203.426 K 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 72.647 M 68.22 % 43.187 M -23.04 % 56.117 M -40.14 % 93.748 M 156.73 % 36.515 M 32.57 % 27.543 M
Tax payables 0.000 -100.00 % 835.988 K -41.67 % 1.433 M 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest -5.003 M -180.10 % 6.247 M -59.36 % 15.369 M 207.47 % 4.998 M 275.02 % 1.333 M 725.96 % -212.926 K
Capital lease obligations 8.033 M -13.49 % 9.285 M 3.75 % 8.950 M 19.74 % 7.475 M 36.19 % 5.488 M -17.24 % 6.631 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -1.284 M 0.00 % -1.284 M 0.00 % -1.284 M -957.92 % -121.364 K 0.000 0.000
Deferred tax liabilities non current 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
Total assets 543.211 M 16.54 % 466.122 M -3.80 % 484.530 M 4.35 % 464.328 M 100.05 % 232.107 M 47.13 % 157.762 M
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 -100.00 % 1.192 M -65.56 % 3.462 M -25.64 % 4.655 M 0.000 0.000
Change in working capital 50.887 M 34 473.66 % -148.042 K 99.76 % -62.693 M -1 591.67 % -3.706 M 72.37 % -13.415 M -162.44 % 21.483 M
Accounts receivables 2.370 M 110.88 % -21.793 M -349.64 % 8.730 M 167.88 % -12.862 M -138.62 % -5.390 M -168.37 % 7.883 M
Inventory 14.030 M 14.59 % 12.243 M 181.03 % -15.110 M -838.92 % 2.045 M 128.91 % -7.073 M -161.16 % 11.565 M
Accounts payables 45.747 M 1 497.44 % 2.864 M 107.09 % -40.392 M 0.000 0.000 0.000
Other working capital -11.260 M -272.23 % 6.538 M 141.06 % -15.921 M -323.89 % 7.111 M 847.63 % -951.142 K -146.76 % 2.034 M
Other non cash items -43.914 M -358.78 % 16.970 M 249.74 % -11.333 M -159.15 % 19.159 M 260.00 % 5.322 M 151.15 % -10.405 M
Net cash provided by operating activities 40.021 M 938.71 % -4.772 M 91.24 % -54.471 M -216.64 % 46.700 M 4 709.58 % 970.977 K -95.26 % 20.492 M
Investments in property plant and equipment -23.866 M -203.63 % -7.860 M 30.42 % -11.296 M 55.09 % -25.151 M 40.48 % -42.253 M -109.25 % -20.193 M
Acquisitions net 3.103 M 0.000 -100.00 % 13.707 M -13.41 % 15.829 M 0.000 0.000
Purchases of investments 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
Other investing activites 0.000 -100.00 % 2.071 M 116.43 % -12.604 M -2 943.53 % 443.245 K 884.99 % 45.000 K 25.01 % 35.998 K
Net cash used for investing activites -20.762 M -258.66 % -5.789 M 43.21 % -10.193 M -14.80 % -8.879 M 78.96 % -42.208 M -109.40 % -20.157 M
Debt repayment -6.612 M -172.46 % 9.125 M -37.89 % 14.692 M 126.46 % -55.534 M -194.27 % 58.907 M 158.84 % 22.758 M
Common stock issued 0.000 0.000 -100.00 % 55.677 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 100.00 % -1.163 M 75.66 % -4.776 M 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -10.598 M -1 847.44 % 606.460 K 105.50 % -11.026 M -350.59 % 4.400 M -57.51 % 10.354 M 149.93 % -20.738 M
Net cash used provided by financing activities -17.209 M -276.85 % 9.731 M -83.27 % 58.181 M 204.06 % -55.910 M -180.72 % 69.261 M 3 329.10 % 2.020 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 2.049 M 347.12 % -829.297 K 87.21 % -6.483 M 64.16 % -18.089 M -164.55 % 28.024 M 1 089.96 % 2.355 M
Cash at beginning of period 8.822 M -8.59 % 9.652 M -40.18 % 16.134 M -52.86 % 34.224 M 452.04 % 6.199 M 61.26 % 3.844 M
Cash at end of period 10.872 M 23.23 % 8.822 M -8.59 % 9.652 M -40.18 % 16.134 M -52.86 % 34.224 M 452.04 % 6.199 M
Operating cash flow 40.021 M 938.71 % -4.772 M 91.24 % -54.471 M -216.64 % 46.700 M 4 709.58 % 970.977 K -95.26 % 20.492 M
Capital expenditure -23.866 M -203.63 % -7.860 M 30.42 % -11.296 M 55.09 % -25.151 M 40.48 % -42.253 M -109.25 % -20.193 M
Free CashFlow 16.155 M 227.89 % -12.632 M 80.79 % -65.767 M -405.19 % 21.549 M 152.20 % -41.282 M -13 894.59 % 299.260 K
2024 2023 2022 2021 2020 2019
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
Revenue 120.848 M 0.00 % 120.848 M 17.87 % 102.524 M 0.00 % 102.524 M 22.37 % 83.783 M 0.00 % 83.783 M -10.58 % 93.696 M 0.00 % 93.696 M 18.42 % 79.120 M -10.04 % 87.949 M
Net income 5.408 M 0.00 % 5.408 M 88.06 % 2.876 M 0.00 % 2.876 M 122.76 % -12.633 M 0.00 % -12.633 M -95.09 % -6.476 M 0.00 % -6.476 M -1 533.21 % -396.491 K 91.53 % -4.679 M
Income before tax 8.300 M 0.00 % 8.300 M 753.26 % 972.718 K 0.00 % 972.718 K 106.89 % -14.120 M 0.00 % -14.120 M -113.96 % -6.599 M 0.00 % -6.599 M -192.06 % -2.260 M 49.20 % -4.448 M
Income before tax ratio 0.07 0.00 % 0.07 623.88 % 0.01 0.00 % 0.01 105.63 % -0.17 0.00 % -0.17 -139.28 % -0.07 0.00 % -0.07 -146.62 % -0.03 43.53 % -0.05
EBITDA 7.569 M 0.00 % 7.569 M -21.84 % 9.684 M 0.00 % 9.684 M 302.76 % -4.776 M 0.00 % -4.776 M -328.09 % -1.116 M 0.00 % -1.116 M -117.09 % 6.528 M 126.49 % 2.882 M
Net income ratio 0.04 0.00 % 0.04 59.54 % 0.03 0.00 % 0.03 118.60 % -0.15 0.00 % -0.15 -118.17 % -0.07 0.00 % -0.07 -1 279.14 % -0.01 90.58 % -0.05
Ratio EBITDA 0.06 0.00 % 0.06 -33.69 % 0.09 0.00 % 0.09 265.70 % -0.06 0.00 % -0.06 -378.75 % -0.01 0.00 % -0.01 -114.43 % 0.08 151.77 % 0.03
Gross profit ratio 0.17 0.00 % 0.17 11.38 % 0.16 0.00 % 0.16 18.71 % 0.13 0.00 % 0.13 39.68 % 0.09 0.00 % 0.09 -45.21 % 0.17 20.09 % 0.14
Weighted average shs out dil 119.969 M 0.00 % 119.969 M 0.00 % 119.969 M 0.00 % 119.969 M -0.05 % 120.031 M 0.00 % 120.031 M 0.05 % 119.969 M 0.00 % 119.969 M -0.03 % 120.000 M -22.51 % 154.855 M
Weighted average shs out 119.969 M 0.00 % 119.969 M 0.00 % 119.969 M 0.00 % 119.969 M -0.05 % 120.032 M 0.00 % 120.032 M 0.05 % 119.970 M 0.00 % 119.970 M -0.02 % 120.000 M -22.51 % 154.865 M
EPS diluted 0.05 0.00 % 0.05 87.92 % 0.02 0.00 % 0.02 124.00 % -0.10 9.09 % -0.11 -103.70 % -0.05 0.00 % -0.05 -1 536.36 % 0.00 89.07 % -0.03
Earnings per share 0.05 0.00 % 0.05 87.92 % 0.02 0.00 % 0.02 124.00 % -0.10 9.09 % -0.11 -103.70 % -0.05 0.00 % -0.05 -1 536.36 % 0.00 89.07 % -0.03
Gross profit 21.079 M 0.00 % 21.079 M 31.29 % 16.055 M 0.00 % 16.055 M 45.26 % 11.053 M 0.00 % 11.053 M 24.91 % 8.849 M 0.00 % 8.849 M -35.12 % 13.639 M 8.03 % 12.625 M
Income tax expense 599.467 K 0.00 % 599.467 K 499.47 % 100.000 K 0.00 % 100.000 K -15.73 % 118.664 K 0.00 % 118.664 K 18.66 % 100.000 K 0.00 % 100.000 K -91.15 % 1.130 M 0.000
Cost of revenue 99.770 M 0.00 % 99.770 M 15.38 % 86.468 M 0.00 % 86.468 M 18.89 % 72.730 M 0.00 % 72.730 M -14.28 % 84.847 M 0.00 % 84.847 M 29.58 % 65.481 M -13.07 % 75.324 M
General and administrative expenses 13.156 M 0.00 % 13.156 M 35.20 % 9.731 M 0.00 % 9.731 M -17.10 % 11.738 M 0.00 % 11.738 M 26.60 % 9.272 M 0.00 % 9.272 M 3.84 % 8.929 M 0.00 % 8.929 M
Selling and marketing expenses 4.257 M 0.00 % 4.257 M 31.54 % 3.237 M 0.00 % 3.237 M -1.70 % 3.293 M 0.00 % 3.293 M 25.05 % 2.633 M 0.00 % 2.633 M -9.96 % 2.924 M 0.00 % 2.924 M
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 16.307 M 0.00 % 16.307 M 76.31 % 9.249 M 0.00 % 9.249 M -49.94 % 18.477 M -3.00 % 19.048 M 63.43 % 11.655 M 0.00 % 11.655 M 17.05 % 9.957 M -35.03 % 15.326 M
Cost and expenses 116.076 M 0.00 % 116.076 M 21.27 % 95.717 M 0.00 % 95.717 M 4.94 % 91.208 M -0.62 % 91.779 M -4.89 % 96.502 M 0.00 % 96.502 M 27.92 % 75.438 M -16.78 % 90.651 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
Selling general and administrative expenses 16.307 M 0.00 % 16.307 M 76.31 % 9.249 M 0.00 % 9.249 M -49.94 % 18.477 M 0.00 % 18.477 M 46.44 % 12.618 M 0.00 % 12.618 M 26.72 % 9.957 M -35.03 % 15.326 M
Interest income 0.000 0.000 0.000 0.000 -100.00 % 6.124 M 0.00 % 6.124 M 61.46 % 3.793 M 0.00 % 3.793 M 0.000 0.000
Interest expense 6.920 M 0.00 % 6.920 M 36.44 % 5.071 M 0.00 % 5.071 M 0.000 0.000 0.000 0.000 -100.00 % 5.244 M 64.25 % 3.193 M
Depreciation and amortization 2.797 M 0.00 % 2.797 M -2.80 % 2.878 M 0.00 % 2.878 M 8.66 % 2.648 M 0.00 % 2.648 M -0.19 % 2.653 M 0.00 % 2.653 M -25.12 % 3.543 M -14.35 % 4.137 M
Operating income 4.772 M 0.00 % 4.772 M -29.89 % 6.806 M 0.00 % 6.806 M 191.68 % -7.424 M 0.00 % -7.424 M -96.98 % -3.769 M 0.00 % -3.769 M -202.36 % 3.682 M 236.32 % -2.701 M
Operating income ratio 0.04 0.00 % 0.04 -40.52 % 0.07 0.00 % 0.07 174.92 % -0.09 0.00 % -0.09 -120.29 % -0.04 0.00 % -0.04 -186.43 % 0.05 251.53 % -0.03
Total other income expenses net 3.528 M 0.00 % 3.528 M 160.48 % -5.834 M 0.00 % -5.834 M 12.87 % -6.695 M 0.00 % -6.695 M -136.57 % -2.830 M 0.00 % -2.830 M 52.37 % -5.942 M -240.15 % -1.747 M
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
2025-06-30 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
Net debt 268.300 M 8.87 % 246.447 M -0.07 % 246.623 M 10.22 % 223.759 M 0.00 % 223.759 M -10.04 % 248.722 M -2.20 % 254.324 M 0.55 % 252.925 M -0.31 % 253.716 M 6.41 % 238.433 M -0.56 % 239.768 M
Total investments 0.000 -100.00 % 57.193 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 274.348 M 6.62 % 257.319 M -0.07 % 257.495 M 11.01 % 231.962 M 0.00 % 231.962 M -9.93 % 257.545 M -2.13 % 263.146 M 1.14 % 260.189 M -0.30 % 260.980 M 5.20 % 248.085 M -0.54 % 249.419 M
Accumulated other comprehensive income loss 0.000 100.00 % -20.279 M 0.00 % -20.279 M 10.67 % -22.701 M 0.00 % -22.701 M -974.15 % 2.597 M 0.00 % 2.597 M 128.91 % -8.983 M 0.00 % -8.983 M 63.99 % -24.947 M -396.77 % 8.406 M
Retained earnings -11.151 M -1 044.63 % 1.180 M 0.00 % 1.180 M 112.72 % -9.279 M 0.00 % -9.279 M 67.87 % -28.880 M 0.00 % -28.880 M -482.88 % -4.955 M -46.85 % -3.374 M -140.10 % 8.413 M -15.82 % 9.994 M
Common stock 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M 0.00 % 60.000 M
Total equity 21.226 M -38.68 % 34.615 M 0.00 % 34.615 M 67.95 % 20.610 M 0.00 % 20.610 M -46.72 % 38.679 M 0.00 % 38.679 M -28.83 % 54.351 M 0.00 % 54.351 M -41.23 % 92.485 M 0.00 % 92.485 M
Other non current liabilities 16.158 M -0.46 % 16.233 M 0.00 % 16.233 M 7.48 % 15.103 M 0.00 % 15.103 M 0.41 % 15.041 M 0.00 % 15.041 M 5.72 % 14.228 M 0.00 % 14.228 M 9.11 % 13.040 M 0.00 % 13.040 M
Long term debt 35.534 M 25.21 % 28.379 M 0.00 % 28.379 M 116.21 % 13.126 M 0.00 % 13.126 M -45.22 % 23.959 M 121.72 % 10.806 M -57.10 % 25.190 M 0.00 % 25.190 M -29.86 % 35.915 M 0.00 % 35.915 M
Total non current liabilities 51.692 M 15.87 % 44.613 M 0.00 % 44.613 M 58.04 % 28.229 M 0.00 % 28.229 M 9.21 % 25.847 M 0.00 % 25.847 M -34.43 % 39.418 M 0.00 % 39.418 M -19.48 % 48.955 M 0.00 % 48.955 M
Other current liabilities 101.572 M -27.91 % 140.887 M -13.15 % 162.222 M 176.63 % 58.642 M 0.00 % 58.642 M -45.53 % 107.658 M 1.50 % 106.068 M 117.12 % 48.852 M -0.80 % 49.247 M 5.37 % 46.738 M -36.38 % 73.470 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 27.784 M 0.000
Short term debt 238.814 M 4.31 % 228.939 M -0.08 % 229.115 M 4.70 % 218.836 M 0.00 % 218.836 M -6.31 % 233.585 M -7.43 % 252.340 M 7.02 % 235.790 M 0.00 % 235.790 M 10.44 % 213.504 M 0.00 % 213.504 M
Total current liabilities 491.686 M 5.97 % 463.984 M 0.00 % 463.984 M 21.14 % 383.013 M 0.00 % 383.013 M -4.63 % 401.595 M 0.00 % 401.595 M 8.91 % 368.732 M 0.00 % 368.732 M 6.70 % 345.576 M 0.72 % 343.090 M
Total liabilities 543.379 M 6.84 % 508.596 M 0.00 % 508.596 M 23.67 % 411.241 M 0.00 % 411.241 M -3.79 % 427.443 M 0.00 % 427.443 M 4.73 % 408.150 M 0.00 % 408.150 M 3.45 % 394.531 M 0.63 % 392.045 M
Other non current assets 73.657 M 0.000 -100.00 % 57.193 M 24.67 % 45.875 M 0.00 % 45.875 M 0.000 -100.00 % 203.426 K 0.000 0.000 0.000 0.000
Long term investments 0.000 -100.00 % 57.193 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 47.346 M 0.00 % 47.346 M 0.00 % 47.346 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 47.346 M 0.00 % 47.346 M 0.00 % 47.346 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 158.285 M -3.85 % 164.620 M 0.00 % 164.620 M 10.61 % 148.836 M 0.00 % 148.836 M -32.66 % 221.018 M 0.00 % 221.018 M 4.95 % 210.601 M 0.00 % 210.601 M -10.58 % 235.531 M 0.00 % 235.531 M
Total non current assets 279.289 M 3.76 % 269.159 M 0.00 % 269.159 M 38.24 % 194.711 M 0.00 % 194.711 M -11.98 % 221.222 M 0.00 % 221.222 M 5.04 % 210.601 M 0.00 % 210.601 M -10.58 % 235.531 M 0.00 % 235.531 M
Other current assets 39.293 M 55.42 % 25.282 M -33.33 % 37.920 M -22.99 % 49.242 M 0.00 % 49.242 M 82.84 % 26.932 M -40.15 % 44.999 M -7.75 % 48.780 M 0.00 % 48.780 M 49.82 % 32.559 M -35.90 % 50.790 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 6.048 M -44.37 % 10.872 M 0.00 % 10.872 M 32.54 % 8.203 M 0.00 % 8.203 M -7.02 % 8.822 M 0.00 % 8.822 M 21.46 % 7.264 M 0.00 % 7.264 M -24.74 % 9.652 M 0.00 % 9.652 M
Cash and short term investments 6.048 M -44.37 % 10.872 M 0.00 % 10.872 M 32.54 % 8.203 M 0.00 % 8.203 M -7.02 % 8.822 M 0.00 % 8.822 M 21.46 % 7.264 M 0.00 % 7.264 M -24.74 % 9.652 M 0.00 % 9.652 M
Total current assets 285.316 M 4.11 % 274.052 M 0.00 % 274.052 M 15.57 % 237.140 M 0.00 % 237.140 M -3.17 % 244.900 M 0.00 % 244.900 M -2.78 % 251.900 M 0.00 % 251.900 M 0.17 % 251.485 M 1.00 % 248.999 M
Inventory 67.601 M 4.00 % 65.004 M 0.00 % 65.004 M 2.60 % 63.355 M 0.00 % 63.355 M -17.48 % 76.774 M 0.00 % 76.774 M -11.21 % 86.468 M 0.00 % 86.468 M -19.82 % 107.844 M 20.66 % 89.382 M
Net receivables 172.373 M -0.30 % 172.894 M 7.89 % 160.256 M 37.75 % 116.340 M 0.00 % 116.340 M -12.11 % 132.372 M 15.81 % 114.305 M 4.49 % 109.389 M 0.00 % 109.389 M 10.30 % 99.176 M 0.00 % 99.176 M
Tax assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 203.426 K 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
Account payables 149.689 M 101.24 % 74.382 M 2.39 % 72.647 M -31.16 % 105.535 M 0.00 % 105.535 M 131.16 % 45.655 M 5.72 % 43.187 M -48.40 % 83.695 M 0.00 % 83.695 M 49.14 % 56.117 M 0.00 % 56.117 M
Tax payables 1.612 M -91.85 % 19.776 M 0.000 0.000 0.000 -100.00 % 14.697 M 0.000 -100.00 % 395.234 K 0.000 -100.00 % 1.433 M 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
Minority interest -7.568 M -51.27 % -5.003 M 0.00 % -5.003 M 18.34 % -6.127 M 0.00 % -6.127 M -198.08 % 6.247 M 0.00 % 6.247 M -21.84 % 7.992 M 0.00 % 7.992 M -48.00 % 15.369 M 0.00 % 15.369 M
Capital lease obligations 9.360 M 16.52 % 8.033 M 0.00 % 8.033 M 0.14 % 8.022 M 0.00 % 8.022 M -13.61 % 9.285 M 0.00 % 9.285 M 2.98 % 9.017 M 0.00 % 9.017 M 0.75 % 8.950 M 0.00 % 8.950 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.983 M 0.000 0.000 0.000
Other total stockholders equity -20.055 M -1 461.97 % -1.284 M 0.00 % -1.284 M 0.00 % -1.284 M 0.00 % -1.284 M 0.00 % -1.284 M 0.00 % -1.284 M 93.33 % -19.250 M -1 399.32 % -1.284 M -114.75 % 8.703 M 777.83 % -1.284 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 564.605 M 3.94 % 543.211 M 0.00 % 543.211 M 25.79 % 431.851 M 0.00 % 431.851 M -7.35 % 466.122 M 0.00 % 466.122 M 0.78 % 462.501 M 0.00 % 462.501 M -5.03 % 487.016 M 0.51 % 484.530 M
2025-06-30 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
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
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 -100.00 % 298.022 K 0.00 % 298.022 K 0.00 % 298.023 K 0.00 % 298.023 K -65.56 % 865.377 K 0.00 % 865.377 K
Change in working capital 5.039 M 0.00 % 5.039 M -2.05 % 5.144 M 0.00 % 5.144 M 64.85 % 3.120 M 0.00 % 3.120 M 197.68 % -3.195 M 0.00 % -3.195 M -458.86 % -571.610 K -102.88 % 19.827 M
Accounts receivables -238.841 K 0.00 % -238.841 K -144.54 % 536.281 K 0.00 % 536.281 K 114.34 % -3.741 M 0.00 % -3.741 M 48.97 % -7.330 M 0.00 % -7.330 M -133.41 % 21.943 M 26.63 % 17.328 M
Inventory 652.909 K 0.00 % 652.909 K -89.74 % 6.362 M 0.00 % 6.362 M 26.48 % 5.030 M 0.00 % 5.030 M 360.93 % 1.091 M 0.00 % 1.091 M 116.36 % -6.671 M -198.56 % 6.769 M
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -6.075 M 0.000
Other working capital 4.625 M 0.00 % 4.625 M 363.60 % -1.754 M 0.00 % -1.754 M -195.83 % 1.831 M 0.00 % 1.831 M -39.87 % 3.045 M 0.00 % 3.045 M 131.17 % -9.768 M -128.80 % -4.269 M
Other non cash items -3.639 M 0.00 % -3.639 M -19.02 % -3.057 M 0.00 % -3.057 M -137.84 % 8.079 M 0.00 % 8.079 M 1 890.12 % 405.956 K 0.00 % 405.956 K 104.01 % -10.122 M 67.29 % -30.944 M
Net cash provided by operating activities 10.891 M 0.00 % 10.891 M 19.42 % 9.120 M 0.00 % 9.120 M 219.45 % 2.855 M 0.00 % 2.855 M 154.47 % -5.241 M 0.00 % -5.241 M 3.61 % -5.437 M 39.24 % -8.949 M
Investments in property plant and equipment -9.091 M 0.00 % -9.091 M -219.94 % -2.842 M 0.00 % -2.842 M -17.12 % -2.426 M 0.00 % -2.426 M -61.33 % -1.504 M 0.00 % -1.504 M 74.07 % -5.800 M -37.02 % -4.233 M
Acquisitions net -1.591 M 0.00 % -1.591 M 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 763.251 K 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -135.405 K 0.00 % -135.405 K -111.50 % 1.178 M 0.00 % 1.178 M 15.75 % 1.018 M 0.00 % 1.018 M 5 533.62 % 18.063 K 0.00 % 18.063 K -96.32 % 491.210 K 0.00 % 491.210 K
Net cash used for investing activites -10.818 M 0.00 % -10.818 M -550.23 % -1.664 M 0.00 % -1.664 M -18.11 % -1.409 M 0.00 % -1.409 M 5.20 % -1.486 M 0.00 % -1.486 M 70.50 % -5.036 M -34.61 % -3.741 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.502 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.586 M 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 0.000 0.000
Other financing activites 1.261 M 0.00 % 1.261 M 116.24 % -7.766 M 0.00 % -7.766 M -1 064.36 % -666.971 K 0.00 % -666.971 K -112.06 % 5.533 M 0.00 % 5.533 M 492.89 % -1.408 M -113.20 % 10.670 M
Net cash used provided by financing activities 1.261 M 0.00 % 1.261 M 116.24 % -7.766 M 0.00 % -7.766 M -1 064.36 % -666.971 K 0.00 % -666.971 K -112.06 % 5.533 M 0.00 % 5.533 M -62.31 % 14.680 M 37.58 % 10.670 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 0.000 0.000 0.000 0.000 -100.00 % 779.247 K 0.00 % 779.247 K 165.27 % -1.194 M 0.00 % -1.194 M -128.38 % 4.207 M 308.26 % -2.020 M
Cash at beginning of period 0.000 0.000 0.000 0.000 -100.00 % 779.247 K 0.000 0.000 0.000 -100.00 % 5.445 M -60.23 % 13.692 M
Cash at end of period 0.000 0.000 0.000 0.000 -100.00 % 779.247 K 0.00 % 779.247 K 165.27 % -1.194 M 0.00 % -1.194 M -112.37 % 9.652 M -17.31 % 11.672 M
Operating cash flow 10.891 M 0.00 % 10.891 M 19.42 % 9.120 M 0.00 % 9.120 M 219.45 % 2.855 M 0.00 % 2.855 M 154.47 % -5.241 M 0.00 % -5.241 M 3.61 % -5.437 M 39.24 % -8.949 M
Capital expenditure -9.091 M 0.00 % -9.091 M -219.94 % -2.842 M 0.00 % -2.842 M -17.12 % -2.426 M 0.00 % -2.426 M -61.33 % -1.504 M 0.00 % -1.504 M 74.07 % -5.800 M -37.02 % -4.233 M
Free CashFlow 1.799 M 0.00 % 1.799 M -71.34 % 6.278 M 0.00 % 6.278 M 1 364.77 % 428.618 K 0.00 % 428.618 K 106.36 % -6.745 M 0.00 % -6.745 M 39.98 % -11.237 M 14.75 % -13.181 M
2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019