
American Healthcare REIT, Inc. AHR
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2.071 B 11.38 % | 1.859 B 14.94 % | 1.618 B 27.97 % | 1.264 B 6.70 % | 1.185 B -2.98 % | 1.221 B 7.92 % | 1.131 B 7.83 % | 1.049 B 7.03 % | 980.295 M |
Net income | -37.812 M 47.09 % | -71.469 M 12.09 % | -81.302 M -70.11 % | -47.794 M -2 309.62 % | 2.163 M 143.56 % | -4.965 M -137.34 % | 13.297 M 18.49 % | 11.222 M 107.68 % | -146.034 M |
Income before tax | -33.887 M 55.54 % | -76.224 M -4.71 % | -72.797 M -39.16 % | -52.313 M -1 004.29 % | 5.785 M 760.86 % | 672.000 K -95.11 % | 13.740 M 547.20 % | 2.123 M 101.04 % | -203.553 M |
Income before tax ratio | -0.02 60.08 % | -0.04 8.90 % | -0.05 -8.74 % | -0.04 -947.52 % | 0.00 787.33 % | 0.00 -95.47 % | 0.01 500.21 % | 0.00 100.97 % | -0.21 |
EBITDA | 315.480 M -2.71 % | 324.263 M 38.72 % | 233.759 M 46.63 % | 159.425 M -3.46 % | 165.143 M -24.34 % | 218.263 M 21.68 % | 179.380 M -0.02 % | 179.413 M 17.92 % | 152.150 M |
Net income ratio | -0.02 52.50 % | -0.04 23.52 % | -0.05 -32.93 % | -0.04 -2 170.91 % | 0.00 144.90 % | 0.00 -134.60 % | 0.01 9.89 % | 0.01 107.18 % | -0.15 |
Ratio EBITDA | 0.15 -12.65 % | 0.17 20.69 % | 0.14 14.58 % | 0.13 -9.52 % | 0.14 -22.01 % | 0.18 12.74 % | 0.16 -7.28 % | 0.17 10.17 % | 0.16 |
Gross profit ratio | 0.20 4.87 % | 0.19 -7.60 % | 0.21 44.24 % | 0.14 7.57 % | 0.13 -25.47 % | 0.18 -2.10 % | 0.18 -9.03 % | 0.20 9.71 % | 0.18 |
Weighted average shs out dil | 130.638 M 97.79 % | 66.047 M -0.25 % | 66.212 M 0.00 % | 66.210 M 0.25 % | 66.047 M 45.21 % | 45.483 M -9.01 % | 49.988 M 0.87 % | 49.559 M 2.08 % | 48.550 M |
Weighted average shs out | 130.638 M 97.79 % | 66.047 M -0.25 % | 66.212 M 0.00 % | 66.210 M 0.25 % | 66.047 M 45.21 % | 45.483 M -9.01 % | 49.989 M 0.87 % | 49.559 M 2.08 % | 48.550 M |
EPS diluted | -0.29 73.15 % | -1.08 12.20 % | -1.23 -70.83 % | -0.72 -2 301.83 % | 0.03 129.73 % | -0.11 -140.74 % | 0.27 17.39 % | 0.23 107.64 % | -3.01 |
Earnings per share | -0.29 73.15 % | -1.08 12.20 % | -1.23 -70.83 % | -0.72 -2 301.83 % | 0.03 129.73 % | -0.11 -140.74 % | 0.27 17.39 % | 0.23 107.64 % | -3.01 |
Gross profit | 416.775 M 16.80 % | 356.833 M 6.21 % | 335.974 M 84.59 % | 182.008 M 14.78 % | 158.578 M -27.69 % | 219.300 M 5.66 % | 207.559 M -1.91 % | 211.600 M 17.43 % | 180.194 M |
Income tax expense | 1.713 M 158.37 % | 663.000 K 13.14 % | 586.000 K -38.70 % | 956.000 K 131.06 % | -3.078 M -301.97 % | 1.524 M 291.22 % | -797.000 K 75.30 % | -3.227 M -1 040.82 % | 343.000 K |
Cost of revenue | 1.654 B 10.09 % | 1.502 B 17.23 % | 1.282 B 18.45 % | 1.082 B 5.45 % | 1.026 B 2.43 % | 1.002 B 8.43 % | 923.824 M 10.29 % | 837.644 M 4.69 % | 800.101 M |
General and administrative expenses | 100.798 M -3.99 % | 104.985 M 1.83 % | 103.102 M 138.67 % | 43.199 M 59.95 % | 27.007 M -9.22 % | 29.749 M 4.69 % | 28.416 M -11.68 % | 32.173 M 12.18 % | 28.681 M |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 179.192 M 2.32 % | 175.129 M 23.09 % | 142.282 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 279.990 M -0.04 % | 280.114 M 14.15 % | 245.384 M 468.03 % | 43.199 M 59.95 % | 27.007 M -9.22 % | 29.749 M 4.69 % | 28.416 M -11.68 % | 32.173 M 12.18 % | 28.681 M |
Cost and expenses | 1.934 B 8.50 % | 1.782 B 16.73 % | 1.527 B 35.71 % | 1.125 B 6.85 % | 1.053 B 2.09 % | 1.031 B 8.32 % | 952.240 M 9.48 % | 869.817 M 4.95 % | 828.782 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 100.798 M -3.99 % | 104.985 M 1.83 % | 103.102 M 138.67 % | 43.199 M 59.95 % | 27.007 M -9.22 % | 29.749 M 4.69 % | 28.416 M -11.68 % | 32.173 M 12.18 % | 28.681 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 127.730 M -21.73 % | 163.191 M 54.02 % | 105.956 M 30.91 % | 80.937 M 13.55 % | 71.278 M | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 221.637 M -6.60 % | 237.296 M 18.29 % | 200.600 M 30.42 % | 153.807 M 16.14 % | 132.430 M -5.49 % | 140.124 M 45.55 % | 96.269 M -15.28 % | 113.626 M -58.26 % | 272.214 M |
Operating income | 136.785 M 78.29 % | 76.719 M -15.31 % | 90.590 M -34.74 % | 138.809 M 5.50 % | 131.571 M -30.59 % | 189.551 M 5.81 % | 179.143 M -0.16 % | 179.427 M 18.42 % | 151.513 M |
Operating income ratio | 0.07 60.08 % | 0.04 -26.32 % | 0.06 -49.00 % | 0.11 -1.12 % | 0.11 -28.45 % | 0.16 -1.96 % | 0.16 -7.41 % | 0.17 10.64 % | 0.15 |
Total other income expenses net | -170.672 M -11.59 % | -152.943 M 6.39 % | -163.387 M 14.51 % | -191.122 M -51.94 % | -125.786 M 33.40 % | -188.879 M -14.19 % | -165.403 M 6.71 % | -177.304 M 50.06 % | -355.066 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|
Net debt | 1.795 B -34.79 % | 2.753 B -0.56 % | 2.768 B 14.37 % | 2.420 B 37.28 % | 1.763 B -1.72 % | 1.794 B 26.59 % | 1.417 B 16.14 % | 1.220 B 5.08 % | 1.161 B |
Total investments | 105.188 M -2.19 % | 107.546 M 16.17 % | 92.580 M -2.48 % | 94.930 M 2.83 % | 92.320 M -0.62 % | 92.893 M 10.87 % | 83.787 M 1.07 % | 82.897 M -0.40 % | 83.233 M |
Total debt | 1.872 B -33.06 % | 2.796 B -1.31 % | 2.833 B 13.24 % | 2.502 B 33.35 % | 1.876 B 1.58 % | 1.847 B 27.18 % | 1.452 B 15.82 % | 1.254 B 5.34 % | 1.190 B |
Accumulated other comprehensive income loss | -2.512 M -3.59 % | -2.425 M 9.85 % | -2.690 M -36.83 % | -1.966 M 2.09 % | -2.008 M 10.95 % | -2.255 M 11.91 % | -2.560 M -29.88 % | -1.971 M 34.93 % | -3.029 M |
Retained earnings | -1.458 B -14.25 % | -1.276 B -12.12 % | -1.138 B -19.66 % | -951.303 M -10.07 % | -864.271 M -4.44 % | -827.550 M -17.42 % | -704.748 M -17.84 % | -598.044 M -21.98 % | -490.298 M |
Common stock | 1.564 M 136.61 % | 661.000 K 0.00 % | 661.000 K 0.46 % | 658.000 K -63.40 % | 1.798 M -7.27 % | 1.939 M -1.82 % | 1.975 M -0.90 % | 1.993 M 1.84 % | 1.957 M |
Total equity | 2.304 B 57.91 % | 1.459 B -11.53 % | 1.649 B -9.85 % | 1.830 B 70.22 % | 1.075 B -2.53 % | 1.103 B -12.26 % | 1.257 B -8.86 % | 1.379 B -4.90 % | 1.450 B |
Other non current liabilities | 53.223 M -33.34 % | 79.840 M 32.22 % | 60.382 M -0.66 % | 60.782 M -31.91 % | 89.266 M 83.04 % | 48.768 M 26.77 % | 38.469 M -6.24 % | 41.029 M -12.33 % | 46.798 M |
Long term debt | 1.807 B -27.24 % | 2.484 B -1.30 % | 2.516 B 59.27 % | 1.580 B -15.79 % | 1.876 B 1.58 % | 1.847 B 27.47 % | 1.449 B 15.56 % | 1.254 B 5.34 % | 1.190 B |
Total non current liabilities | 1.860 B -27.43 % | 2.564 B -0.51 % | 2.577 B 57.05 % | 1.641 B -16.52 % | 1.965 B 3.67 % | 1.896 B 27.46 % | 1.487 B 14.87 % | 1.295 B 4.67 % | 1.237 B |
Other current liabilities | 180.300 M 17.64 % | 153.266 M -4.29 % | 160.138 M 29.44 % | 123.712 M -2.47 % | 126.846 M 13.75 % | 111.514 M 13.27 % | 98.454 M 19.21 % | 82.588 M 17.72 % | 70.155 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 64.409 M -79.37 % | 312.212 M -1.43 % | 316.734 M -65.64 % | 921.900 M | 0.000 | 0.000 -100.00 % | 3.307 M | 0.000 | 0.000 |
Total current liabilities | 323.458 M -41.73 % | 555.117 M -0.97 % | 560.565 M -49.50 % | 1.110 B 470.19 % | 194.677 M 12.07 % | 173.715 M 19.97 % | 144.793 M 14.41 % | 126.560 M 17.92 % | 107.331 M |
Total liabilities | 2.184 B -29.98 % | 3.119 B -0.59 % | 3.137 B 14.05 % | 2.751 B 27.34 % | 2.160 B 4.38 % | 2.070 B 26.79 % | 1.632 B 14.83 % | 1.421 B 5.73 % | 1.344 B |
Other non current assets | 23.545 M -1.28 % | 23.851 M -9.51 % | 26.358 M 14.31 % | 23.059 M 6.35 % | 21.682 M -4.87 % | 22.791 M -7.00 % | 24.506 M 5.65 % | 23.196 M -13.01 % | 26.665 M |
Long term investments | 105.188 M -2.19 % | 107.546 M 16.17 % | 92.580 M -2.48 % | 94.930 M 2.83 % | 92.320 M -0.62 % | 92.893 M 10.87 % | 83.787 M 1.07 % | 82.897 M -0.40 % | 83.233 M |
Intangible assets | 161.473 M -10.53 % | 180.470 M -23.62 % | 236.283 M -5.06 % | 248.871 M 60.89 % | 154.687 M -3.47 % | 160.247 M -10.74 % | 179.521 M -0.44 % | 180.308 M -10.22 % | 200.827 M |
GoodWill | 234.942 M 0.00 % | 234.942 M 1.44 % | 231.611 M 10.34 % | 209.898 M 178.72 % | 75.309 M 0.00 % | 75.309 M 0.00 % | 75.309 M 0.00 % | 75.309 M 0.06 % | 75.265 M |
Goodwill and intangible assets | 396.415 M -4.57 % | 415.412 M -11.22 % | 467.894 M 1.99 % | 458.769 M 99.47 % | 229.996 M -2.36 % | 235.556 M -7.56 % | 254.830 M -0.31 % | 255.617 M -7.42 % | 276.092 M |
Property plant equipment net | 3.531 B -3.36 % | 3.653 B -5.31 % | 3.858 B 5.04 % | 3.673 B 44.94 % | 2.534 B 1.78 % | 2.490 B 12.01 % | 2.223 B 2.75 % | 2.163 B 1.13 % | 2.139 B |
Total non current assets | 4.056 B -3.44 % | 4.200 B -5.51 % | 4.445 B 4.59 % | 4.250 B 47.66 % | 2.878 B 1.31 % | 2.841 B 9.86 % | 2.586 B 2.41 % | 2.525 B 0.00 % | 2.525 B |
Other current assets | 77.471 M -5.53 % | 82.004 M 12.77 % | 72.720 M 9.56 % | 66.373 M 19.38 % | 55.596 M -27.88 % | 77.085 M -23.49 % | 100.753 M 14.63 % | 87.894 M 5.05 % | 83.670 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 76.702 M 76.55 % | 43.445 M -33.21 % | 65.052 M -20.28 % | 81.597 M -27.93 % | 113.212 M 113.01 % | 53.149 M 51.28 % | 35.132 M 4.39 % | 33.656 M 15.57 % | 29.123 M |
Cash and short term investments | 76.702 M 76.55 % | 43.445 M -33.21 % | 65.052 M -20.28 % | 81.597 M -27.93 % | 113.212 M 113.01 % | 53.149 M 51.28 % | 35.132 M 4.39 % | 33.656 M 15.57 % | 29.123 M |
Total current assets | 432.274 M 14.41 % | 377.840 M 10.51 % | 341.915 M 3.38 % | 330.738 M -7.34 % | 356.951 M 7.70 % | 331.441 M 9.28 % | 303.288 M 10.08 % | 275.507 M 2.21 % | 269.547 M |
Inventory | 19.477 M 0.03 % | 19.472 M -1.53 % | 19.775 M 4.47 % | 18.929 M -23.27 % | 24.669 M 3.34 % | 23.872 M 12.86 % | 21.151 M 9.53 % | 19.311 M 11.84 % | 17.266 M |
Net receivables | 258.624 M 11.04 % | 232.919 M 26.33 % | 184.368 M 12.53 % | 163.839 M 0.22 % | 163.474 M -7.82 % | 177.335 M 21.25 % | 146.252 M 8.62 % | 134.646 M -3.47 % | 139.488 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 78.749 M -12.15 % | 89.639 M 7.10 % | 83.693 M 29.94 % | 64.408 M -5.05 % | 67.831 M 9.05 % | 62.201 M 44.55 % | 43.032 M -2.14 % | 43.972 M 18.28 % | 37.176 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 42.931 M -77.27 % | 188.857 M -24.24 % | 249.272 M 0.40 % | 248.278 M 18.96 % | 208.715 M 3.22 % | 202.213 M 2.97 % | 196.373 M 2.73 % | 191.160 M 2.08 % | 187.270 M |
Capital lease obligations | 165.378 M -26.66 % | 225.502 M -17.42 % | 273.075 M 87.70 % | 145.485 M -24.87 % | 193.634 M -6.62 % | 207.371 M 4 309.33 % | 4.703 M -70.96 % | 16.193 M -64.25 % | 45.295 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 3.720 B 45.99 % | 2.548 B 0.31 % | 2.540 B 0.26 % | 2.534 B 46.42 % | 1.731 B 0.13 % | 1.728 B -2.12 % | 1.766 B -1.12 % | 1.786 B 1.81 % | 1.754 B |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.488 B -1.96 % | 4.578 B -4.36 % | 4.787 B 4.51 % | 4.580 B 41.59 % | 3.235 B 1.97 % | 3.172 B 9.80 % | 2.889 B 3.16 % | 2.800 B 0.21 % | 2.795 B |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 9.870 M 80.50 % | 5.468 M 39.88 % | 3.909 M -59.53 % | 9.658 M 913.65 % | -1.187 M -140.11 % | 2.959 M -8.70 % | 3.241 M 169.63 % | 1.202 M -33.81 % | 1.816 M |
Change in working capital | -68.682 M -23.11 % | -55.790 M -47.60 % | -37.798 M 59.56 % | -93.467 M -225.98 % | 74.193 M 251.65 % | -48.923 M -131.69 % | -21.116 M 6.43 % | -22.568 M -32.05 % | -17.090 M |
Accounts receivables | -23.745 M 31.62 % | -34.724 M -679.09 % | -4.457 M -220.75 % | 3.691 M -81.83 % | 20.318 M 190.56 % | -22.435 M -233.31 % | -6.731 M 60.71 % | -17.132 M -663.46 % | -2.244 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | -653.000 K -104.23 % | 15.427 M 11.16 % | 13.878 M 134.95 % | -39.711 M -212.01 % | 35.452 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -44.284 M -21.35 % | -36.493 M 22.72 % | -47.219 M 17.80 % | -57.447 M -411.82 % | 18.423 M 169.55 % | -26.488 M -84.14 % | -14.385 M -164.62 % | -5.436 M 63.38 % | -14.846 M |
Other non cash items | 48.862 M 522.97 % | -11.552 M -121.22 % | 54.440 M 2 378.78 % | -2.389 M -121.78 % | 10.969 M -54.76 % | 24.244 M 200.09 % | 8.079 M -51.97 % | 16.822 M 940.26 % | -2.002 M |
Net cash provided by operating activities | 176.087 M 78.71 % | 98.535 M -33.32 % | 147.768 M 724.92 % | 17.913 M -91.83 % | 219.156 M 86.59 % | 117.454 M 9.96 % | 106.814 M -16.62 % | 128.103 M 12.02 % | 114.357 M |
Investments in property plant and equipment | -91.940 M 7.87 % | -99.791 M -39.53 % | -71.520 M 10.26 % | -79.695 M 37.88 % | -128.302 M -38.20 % | -92.836 M -38.75 % | -66.907 M -53.62 % | -43.553 M 5.29 % | -45.985 M |
Acquisitions net | -235.000 K 98.18 % | -12.927 M 30.40 % | -18.572 M -2 757.23 % | -650.000 K | 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 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 83.441 M -31.67 % | 122.114 M 528.68 % | -28.486 M 51.14 % | -58.307 M -196.83 % | -19.643 M -91.15 % | -10.276 M 85.08 % | -68.865 M 14.98 % | -80.998 M 73.59 % | -306.702 M |
Net cash used for investing activites | -8.734 M -192.95 % | 9.396 M 107.92 % | -118.578 M 14.48 % | -138.652 M 6.28 % | -147.945 M -43.48 % | -103.112 M 24.06 % | -135.772 M -9.01 % | -124.551 M 64.69 % | -352.687 M |
Debt repayment | -995.451 M -5 560.47 % | -17.586 M -127.99 % | 62.826 M -57.06 % | 146.314 M 248.23 % | 42.017 M -75.74 % | 173.168 M -5.15 % | 182.569 M 104.01 % | 89.489 M -69.09 % | 289.511 M |
Common stock issued | 1.364 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -14.000 K 97.01 % | -469.000 K 97.73 % | -20.699 M -5 318.59 % | -382.000 K 98.35 % | -23.107 M 74.29 % | -89.888 M -17.38 % | -76.577 M -149.79 % | -30.656 M -46.39 % | -20.941 M |
Dividends paid | -120.895 M -58.48 % | -76.284 M -49.22 % | -51.122 M -124.34 % | -22.788 M 15.59 % | -26.997 M 56.88 % | -62.612 M -4.40 % | -59.974 M -7.52 % | -55.777 M -7.93 % | -51.681 M |
Other financing activites | -382.639 M -1 001.98 % | -34.723 M -2.34 % | -33.929 M -16.86 % | -29.035 M -3 910.36 % | -724.000 K 95.97 % | -17.980 M -113.51 % | -8.421 M -592.74 % | 1.709 M -82.50 % | 9.767 M |
Net cash used provided by financing activities | -134.743 M -4.40 % | -129.062 M -200.68 % | -42.924 M -145.61 % | 94.109 M 1 168.09 % | -8.811 M -427.79 % | 2.688 M -92.85 % | 37.597 M 689.02 % | 4.765 M -97.90 % | 226.656 M |
Effect of forex changes on cash | -91.000 K -1 400.00 % | 7.000 K -95.45 % | 154.000 K 308.11 % | -74.000 K 17.78 % | -90.000 K -162.07 % | 145.000 K 288.31 % | -77.000 K -151.68 % | 149.000 K 206.43 % | -140.000 K |
Net change in cash | 32.519 M 253.94 % | -21.124 M -55.55 % | -13.580 M 49.15 % | -26.704 M -142.86 % | 62.310 M 262.79 % | 17.175 M 100.60 % | 8.562 M 1.13 % | 8.466 M 171.66 % | -11.814 M |
Cash at beginning of period | 90.782 M -18.88 % | 111.906 M -10.82 % | 125.486 M -17.55 % | 152.190 M 69.33 % | 89.880 M 23.62 % | 72.705 M 13.35 % | 64.143 M 15.21 % | 55.677 M -17.50 % | 67.491 M |
Cash at end of period | 123.301 M 35.82 % | 90.782 M -18.88 % | 111.906 M -10.82 % | 125.486 M -17.55 % | 152.190 M 69.33 % | 89.880 M 23.62 % | 72.705 M 13.35 % | 64.143 M 15.21 % | 55.677 M |
Operating cash flow | 176.087 M 78.71 % | 98.535 M -33.32 % | 147.768 M 724.92 % | 17.913 M -91.83 % | 219.156 M 86.59 % | 117.454 M 9.96 % | 106.814 M -16.62 % | 128.103 M 12.02 % | 114.357 M |
Capital expenditure | -91.940 M 7.87 % | -99.791 M -39.53 % | -71.520 M 10.26 % | -79.695 M 37.88 % | -128.302 M -38.20 % | -92.836 M -38.75 % | -66.907 M -53.62 % | -43.553 M 5.29 % | -45.985 M |
Free CashFlow | 84.147 M 6 799.60 % | -1.256 M -101.65 % | 76.248 M 223.41 % | -61.782 M -168.00 % | 90.854 M 269.06 % | 24.618 M -38.31 % | 39.907 M -52.80 % | 84.550 M 23.66 % | 68.372 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 542.503 M 0.35 % | 540.603 M -0.39 % | 542.740 M 3.61 % | 523.814 M 3.81 % | 504.581 M 1.01 % | 499.533 M 3.52 % | 482.551 M 4.18 % | 463.176 M 0.43 % | 461.190 M 1.98 % | 452.226 M 0.58 % | 449.624 M 7.15 % | 419.629 M 11.21 % | 377.330 M 1.73 % | 370.917 M 3.13 % | 359.643 M |
Net income | 9.908 M 245.62 % | -6.804 M 78.59 % | -31.773 M -670.07 % | -4.126 M -308.49 % | 1.979 M 150.85 % | -3.892 M 85.81 % | -27.425 M -357.92 % | -5.989 M 50.84 % | -12.183 M 52.91 % | -25.872 M 45.57 % | -47.531 M -251.95 % | -13.505 M 21.98 % | -17.310 M -485.59 % | -2.956 M 87.17 % | -23.032 M |
Income before tax | 10.811 M 273.36 % | -6.236 M 80.48 % | -31.943 M -1 028.73 % | -2.830 M -178.35 % | 3.612 M 232.50 % | -2.726 M 91.23 % | -31.071 M -404.24 % | -6.162 M 46.51 % | -11.519 M 58.07 % | -27.472 M 44.18 % | -49.213 M -554.60 % | -7.518 M 50.98 % | -15.337 M -2 003.84 % | -729.000 K 97.06 % | -24.828 M |
Income before tax ratio | 0.02 272.76 % | -0.01 80.40 % | -0.06 -989.37 % | -0.01 -175.47 % | 0.01 231.18 % | -0.01 91.52 % | -0.06 -383.99 % | -0.01 46.74 % | -0.02 58.89 % | -0.06 44.50 % | -0.11 -510.93 % | -0.02 55.92 % | -0.04 -1 968.08 % | 0.00 97.15 % | -0.07 |
EBITDA | 84.781 M 25.34 % | 67.639 M 22.05 % | 55.419 M -31.97 % | 81.465 M -9.80 % | 90.318 M 2.31 % | 88.278 M 41.95 % | 62.190 M -37.21 % | 99.045 M 14.57 % | 86.449 M 12.89 % | 76.579 M 81.82 % | 42.117 M -39.46 % | 69.567 M 36.40 % | 51.002 M -28.24 % | 71.073 M 11.66 % | 63.652 M |
Net income ratio | 0.02 245.11 % | -0.01 78.50 % | -0.06 -643.21 % | -0.01 -300.83 % | 0.00 150.34 % | -0.01 86.29 % | -0.06 -339.54 % | -0.01 51.05 % | -0.03 53.83 % | -0.06 45.88 % | -0.11 -228.47 % | -0.03 29.85 % | -0.05 -475.64 % | -0.01 87.56 % | -0.06 |
Ratio EBITDA | 0.16 24.90 % | 0.13 22.53 % | 0.10 -34.34 % | 0.16 -13.11 % | 0.18 1.29 % | 0.18 37.12 % | 0.13 -39.73 % | 0.21 14.08 % | 0.19 10.69 % | 0.17 80.78 % | 0.09 -43.50 % | 0.17 22.65 % | 0.14 -29.46 % | 0.19 8.26 % | 0.18 |
Gross profit ratio | 0.21 7.05 % | 0.20 -3.17 % | 0.21 1.47 % | 0.20 0.74 % | 0.20 5.31 % | 0.19 -5.02 % | 0.20 5.70 % | 0.19 -0.51 % | 0.19 5.89 % | 0.18 -8.10 % | 0.20 0.90 % | 0.20 -9.12 % | 0.22 -4.62 % | 0.23 8.13 % | 0.21 |
Weighted average shs out dil | 161.144 M 2.69 % | 156.923 M 2.10 % | 153.703 M 14.93 % | 133.733 M 2.33 % | 130.690 M 25.31 % | 104.295 M 57.91 % | 66.048 M 0.00 % | 66.049 M 0.02 % | 66.033 M 0.01 % | 66.026 M -0.18 % | 66.146 M 0.10 % | 66.080 M 0.00 % | 66.080 M -0.20 % | 66.210 M 0.93 % | 65.600 M |
Weighted average shs out | 160.500 M 2.28 % | 156.923 M 2.10 % | 153.703 M 14.93 % | 133.733 M 2.45 % | 130.532 M 25.16 % | 104.295 M 57.91 % | 66.048 M 0.00 % | 66.049 M 0.02 % | 66.033 M 0.01 % | 66.026 M -0.18 % | 66.146 M 0.10 % | 66.080 M 0.00 % | 66.080 M -0.20 % | 66.210 M 0.93 % | 65.600 M |
EPS diluted | 0.06 241.71 % | -0.04 79.33 % | -0.21 -579.61 % | -0.03 -304.64 % | 0.02 140.48 % | -0.04 91.12 % | -0.42 -363.07 % | -0.09 49.61 % | -0.18 53.85 % | -0.39 45.83 % | -0.72 -260.00 % | -0.20 23.08 % | -0.26 -482.96 % | -0.04 87.26 % | -0.35 |
Earnings per share | 0.06 242.17 % | -0.04 79.33 % | -0.21 -579.61 % | -0.03 -303.29 % | 0.02 140.75 % | -0.04 91.12 % | -0.42 -363.07 % | -0.09 49.61 % | -0.18 53.85 % | -0.39 45.83 % | -0.72 -260.00 % | -0.20 23.08 % | -0.26 -482.96 % | -0.04 87.26 % | -0.35 |
Gross profit | 116.218 M 7.43 % | 108.180 M -3.56 % | 112.168 M 5.14 % | 106.686 M 4.58 % | 102.017 M 6.37 % | 95.904 M -1.68 % | 97.539 M 10.12 % | 88.573 M -0.08 % | 88.641 M 7.99 % | 82.080 M -7.57 % | 88.804 M 8.11 % | 82.142 M 1.07 % | 81.271 M -2.97 % | 83.757 M 11.52 % | 75.107 M |
Income tax expense | 732.000 K 21.19 % | 604.000 K 24.28 % | 486.000 K 84.79 % | 263.000 K -61.66 % | 686.000 K 146.76 % | 278.000 K 348.21 % | -112.000 K -139.44 % | 284.000 K -18.39 % | 348.000 K 143.36 % | 143.000 K 64.37 % | 87.000 K -30.95 % | 126.000 K -38.54 % | 205.000 K 22.02 % | 168.000 K -1.75 % | 171.000 K |
Cost of revenue | 426.285 M -1.42 % | 432.423 M 0.43 % | 430.572 M 3.22 % | 417.128 M 3.62 % | 402.564 M -0.26 % | 403.629 M 4.84 % | 385.012 M 2.78 % | 374.603 M 0.55 % | 372.549 M 0.65 % | 370.146 M 2.58 % | 360.820 M 6.91 % | 337.487 M 13.99 % | 296.059 M 3.10 % | 287.160 M 0.92 % | 284.536 M |
General and administrative expenses | 27.933 M 4.24 % | 26.798 M 6.75 % | 25.103 M 0.13 % | 25.071 M 0.01 % | 25.069 M -1.90 % | 25.555 M 4.76 % | 24.394 M -5.87 % | 25.916 M -1.93 % | 26.427 M -6.45 % | 28.248 M 6.08 % | 26.629 M 8.80 % | 24.476 M -4.36 % | 25.591 M -3.09 % | 26.406 M 34.79 % | 19.591 M |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 41.941 M 2.01 % | 41.114 M -12.36 % | 46.915 M 6.03 % | 44.246 M -2.25 % | 45.264 M 5.84 % | 42.767 M -2.65 % | 43.930 M -8.88 % | 48.209 M 25.81 % | 38.320 M -14.22 % | 44.670 M 5.62 % | 42.294 M 24.80 % | 33.889 M 16.85 % | 29.002 M -21.82 % | 37.097 M | 0.000 |
Operating expenses | 69.874 M 2.89 % | 67.912 M -5.70 % | 72.018 M 3.90 % | 69.317 M -1.44 % | 70.333 M 2.94 % | 68.322 M 0.00 % | 68.324 M -7.83 % | 74.125 M 14.48 % | 64.747 M -11.21 % | 72.918 M 5.80 % | 68.923 M 18.09 % | 58.365 M 6.91 % | 54.593 M -14.03 % | 63.503 M 224.14 % | 19.591 M |
Cost and expenses | 496.159 M -0.83 % | 500.335 M -0.45 % | 502.590 M 3.32 % | 486.445 M 2.86 % | 472.897 M 0.20 % | 471.951 M 4.11 % | 453.336 M 1.03 % | 448.728 M 2.61 % | 437.296 M -1.30 % | 443.064 M 3.10 % | 429.743 M 8.56 % | 395.852 M 12.89 % | 350.652 M 0.00 % | 350.663 M 15.30 % | 304.127 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 |
Selling general and administrative expenses | 27.933 M 4.24 % | 26.798 M 6.75 % | 25.103 M 0.13 % | 25.071 M 0.01 % | 25.069 M -1.90 % | 25.555 M 4.76 % | 24.394 M -5.87 % | 25.916 M -1.93 % | 26.427 M -6.45 % | 28.248 M 6.08 % | 26.629 M 8.80 % | 24.476 M -4.36 % | 25.591 M -3.09 % | 26.406 M 34.79 % | 19.591 M |
Interest income | 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 |
Interest expense | 22.632 M -1.36 % | 22.945 M -24.28 % | 30.301 M -0.31 % | 30.395 M -0.66 % | 30.596 M -16.03 % | 36.438 M -11.53 % | 41.185 M -1.95 % | 42.005 M 2.48 % | 40.990 M 5.07 % | 39.011 M 12.22 % | 34.762 M 26.30 % | 27.524 M 35.29 % | 20.345 M -12.78 % | 23.325 M 0.55 % | 23.197 M |
Depreciation and amortization | 51.338 M 0.80 % | 50.930 M -10.74 % | 57.061 M 5.86 % | 53.900 M -3.94 % | 56.110 M 2.83 % | 54.566 M 4.78 % | 52.076 M -17.60 % | 63.202 M 10.92 % | 56.978 M -12.40 % | 65.040 M 14.98 % | 56.568 M 14.14 % | 49.561 M 7.76 % | 45.994 M -5.12 % | 48.477 M -22.95 % | 62.913 M |
Operating income | 46.344 M 15.09 % | 40.268 M 0.29 % | 40.150 M 7.44 % | 37.369 M 17.94 % | 31.684 M 14.87 % | 27.582 M -5.59 % | 29.215 M 102.21 % | 14.448 M -39.53 % | 23.894 M 160.79 % | 9.162 M -53.92 % | 19.881 M -16.39 % | 23.777 M -10.87 % | 26.678 M 31.72 % | 20.254 M -63.52 % | 55.516 M |
Operating income ratio | 0.09 14.69 % | 0.07 0.69 % | 0.07 3.70 % | 0.07 13.61 % | 0.06 13.72 % | 0.06 -8.80 % | 0.06 94.09 % | 0.03 -39.79 % | 0.05 155.73 % | 0.02 -54.18 % | 0.04 -21.96 % | 0.06 -19.86 % | 0.07 29.48 % | 0.05 -64.63 % | 0.15 |
Total other income expenses net | -35.533 M 23.59 % | -46.504 M 35.49 % | -72.093 M -79.34 % | -40.199 M -43.20 % | -28.072 M 7.38 % | -30.308 M 49.73 % | -60.286 M -192.51 % | -20.610 M 41.80 % | -35.413 M 3.33 % | -36.634 M 46.98 % | -69.094 M -120.78 % | -31.295 M 25.51 % | -42.015 M -100.23 % | -20.983 M 73.88 % | -80.344 M |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 1.582 B -9.40 % | 1.746 B -2.70 % | 1.795 B -11.47 % | 2.028 B -6.97 % | 2.179 B 0.36 % | 2.172 B -21.11 % | 2.753 B 0.74 % | 2.732 B -1.73 % | 2.781 B -1.47 % | 2.822 B 1.95 % | 2.768 B 4.34 % | 2.653 B 7.52 % | 2.467 B 1.06 % | 2.442 B 0.88 % | 2.420 B |
Total investments | 0.000 -100.00 % | 103.776 M -1.34 % | 105.188 M -1.14 % | 106.403 M -0.96 % | 107.435 M 0.04 % | 107.395 M -0.14 % | 107.546 M 0.77 % | 106.729 M 0.46 % | 106.239 M 6.93 % | 99.354 M 7.32 % | 92.580 M 1.18 % | 91.498 M -12.44 % | 104.493 M 1.48 % | 102.965 M 8.46 % | 94.930 M |
Total debt | 1.716 B -6.37 % | 1.832 B -2.09 % | 1.872 B -10.68 % | 2.095 B -6.10 % | 2.232 B -0.76 % | 2.249 B -19.58 % | 2.796 B 1.02 % | 2.768 B -2.17 % | 2.829 B -1.20 % | 2.863 B 1.07 % | 2.833 B 3.69 % | 2.732 B 8.15 % | 2.527 B 0.39 % | 2.517 B 0.59 % | 2.502 B |
Accumulated other comprehensive income loss | -1.993 M 14.68 % | -2.336 M 7.01 % | -2.512 M -16.67 % | -2.153 M 12.34 % | -2.456 M 0.49 % | -2.468 M -1.77 % | -2.425 M 7.58 % | -2.624 M -7.36 % | -2.444 M 4.83 % | -2.568 M 4.54 % | -2.690 M 14.06 % | -3.130 M -17.98 % | -2.653 M -22.82 % | -2.160 M -9.87 % | -1.966 M |
Retained earnings | -1.536 B -2.09 % | -1.505 B -3.21 % | -1.458 B -5.14 % | -1.387 B -3.16 % | -1.344 B -2.37 % | -1.313 B -2.90 % | -1.276 B -3.57 % | -1.232 B -1.87 % | -1.210 B -2.44 % | -1.181 B -3.73 % | -1.138 B -6.96 % | -1.064 B -3.90 % | -1.024 B -4.46 % | -980.613 M -3.08 % | -951.303 M |
Common stock | 1.638 M 3.47 % | 1.583 M 1.21 % | 1.564 M 3.03 % | 1.518 M 16.23 % | 1.306 M 0.08 % | 1.305 M 97.43 % | 661.000 K 0.00 % | 661.000 K 0.00 % | 661.000 K 0.00 % | 661.000 K 0.00 % | 661.000 K -74.90 % | 2.633 M -0.08 % | 2.635 M 0.23 % | 2.629 M 299.54 % | 658.000 K |
Total equity | 2.463 B 6.85 % | 2.305 B 0.02 % | 2.304 B 2.08 % | 2.257 B 7.27 % | 2.104 B -1.81 % | 2.143 B 46.85 % | 1.459 B -4.86 % | 1.534 B -1.45 % | 1.556 B -1.93 % | 1.587 B -3.79 % | 1.649 B -4.41 % | 1.725 B -2.25 % | 1.765 B -2.27 % | 1.806 B -1.28 % | 1.830 B |
Other non current liabilities | 54.583 M 0.94 % | 54.077 M 1.60 % | 53.223 M -2.13 % | 54.379 M -0.83 % | 54.834 M 1.63 % | 53.956 M -32.42 % | 79.840 M 58.32 % | 50.428 M -11.21 % | 56.792 M -12.25 % | 64.718 M 7.18 % | 60.382 M -7.01 % | 64.936 M 13.35 % | 57.288 M -6.72 % | 61.412 M 1.04 % | 60.782 M |
Long term debt | 1.166 B -34.41 % | 1.778 B -1.62 % | 1.807 B -11.81 % | 2.049 B -0.57 % | 2.061 B 12.38 % | 1.834 B -26.17 % | 2.484 B 4.06 % | 2.387 B -1.75 % | 2.429 B 2.51 % | 2.370 B -5.82 % | 2.516 B -7.60 % | 2.723 B 8.09 % | 2.519 B 0.69 % | 2.502 B 58.37 % | 1.580 B |
Total non current liabilities | 1.221 B -33.37 % | 1.832 B -1.53 % | 1.860 B -11.56 % | 2.104 B -0.57 % | 2.116 B 12.08 % | 1.888 B -26.36 % | 2.564 B 5.19 % | 2.437 B -1.97 % | 2.486 B 2.12 % | 2.435 B -5.52 % | 2.577 B -7.58 % | 2.788 B 8.21 % | 2.577 B 0.51 % | 2.564 B 56.24 % | 1.641 B |
Other current liabilities | 273.702 M 41.31 % | 193.694 M 7.43 % | 180.300 M -3.62 % | 187.078 M 7.07 % | 174.722 M 16.73 % | 149.678 M -2.34 % | 153.266 M 1.19 % | 151.459 M 0.89 % | 150.130 M -0.79 % | 151.332 M -5.50 % | 160.138 M 2.46 % | 156.300 M 39.68 % | 111.899 M 1.55 % | 110.187 M -10.93 % | 123.712 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 549.632 M 908.67 % | 54.491 M -15.40 % | 64.409 M 39.67 % | 46.115 M -72.96 % | 170.519 M -58.88 % | 414.716 M 32.83 % | 312.212 M -18.02 % | 380.847 M -4.69 % | 399.568 M -19.04 % | 493.544 M 55.82 % | 316.734 M 3 360.06 % | 9.154 M 28.03 % | 7.150 M -50.94 % | 14.573 M -98.42 % | 921.900 M |
Total current liabilities | 823.334 M 151.55 % | 327.300 M 1.19 % | 323.458 M 2.31 % | 316.141 M -25.56 % | 424.686 M -36.88 % | 672.781 M 21.20 % | 555.117 M -10.18 % | 618.024 M -0.94 % | 623.906 M -14.09 % | 726.201 M 29.55 % | 560.565 M 128.73 % | 245.080 M 34.55 % | 182.154 M -2.37 % | 186.569 M -83.19 % | 1.110 B |
Total liabilities | 2.044 B -5.34 % | 2.159 B -1.12 % | 2.184 B -9.75 % | 2.420 B -4.75 % | 2.541 B -0.79 % | 2.561 B -17.90 % | 3.119 B 2.08 % | 3.055 B -1.76 % | 3.110 B -1.60 % | 3.161 B 0.75 % | 3.137 B 3.43 % | 3.033 B 9.95 % | 2.759 B 0.32 % | 2.750 B -0.02 % | 2.751 B |
Other non current assets | 0.000 -100.00 % | 22.590 M -4.06 % | 23.545 M -6.06 % | 25.064 M 0.25 % | 25.001 M -0.06 % | 25.017 M 4.89 % | 23.851 M 2.80 % | 23.202 M -4.68 % | 24.341 M -2.24 % | 24.898 M -5.54 % | 26.358 M -1.36 % | 26.722 M 6.01 % | 25.206 M -1.09 % | 25.483 M 10.51 % | 23.059 M |
Long term investments | 0.000 -100.00 % | 103.776 M -1.34 % | 105.188 M -1.14 % | 106.403 M -0.96 % | 107.435 M 0.04 % | 107.395 M -0.14 % | 107.546 M 0.77 % | 106.729 M 0.46 % | 106.239 M 6.93 % | 99.354 M 7.32 % | 92.580 M 1.18 % | 91.498 M -12.44 % | 104.493 M 1.48 % | 102.965 M 8.46 % | 94.930 M |
Intangible assets | 155.886 M -0.35 % | 156.426 M -3.13 % | 161.473 M -9.18 % | 177.804 M -0.92 % | 179.458 M -4.45 % | 187.814 M 4.07 % | 180.470 M -8.34 % | 196.884 M -6.53 % | 210.636 M -3.94 % | 219.279 M -7.20 % | 236.283 M -0.71 % | 237.969 M 1.30 % | 234.914 M -2.58 % | 241.140 M -3.11 % | 248.871 M |
GoodWill | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 0.00 % | 234.942 M 1.44 % | 231.611 M -9.13 % | 254.888 M 19.83 % | 212.714 M 0.47 % | 211.724 M 0.87 % | 209.898 M |
Goodwill and intangible assets | 390.828 M -0.14 % | 391.368 M -1.27 % | 396.415 M -3.96 % | 412.746 M -0.40 % | 414.400 M -1.98 % | 422.756 M 1.77 % | 415.412 M -3.80 % | 431.826 M -3.09 % | 445.578 M -1.90 % | 454.221 M -2.92 % | 467.894 M -5.06 % | 492.857 M 10.10 % | 447.628 M -1.16 % | 452.864 M -1.29 % | 458.769 M |
Property plant equipment net | 296.108 M -91.52 % | 3.490 B -1.14 % | 3.531 B -4.81 % | 3.709 B 0.60 % | 3.687 B -0.36 % | 3.700 B 1.29 % | 3.653 B -0.31 % | 3.665 B -2.20 % | 3.747 B -2.40 % | 3.839 B -0.49 % | 3.858 B 1.82 % | 3.789 B 5.07 % | 3.606 B -0.66 % | 3.630 B -1.16 % | 3.673 B |
Total non current assets | 686.936 M -82.86 % | 4.008 B -1.18 % | 4.056 B -4.64 % | 4.253 B 0.46 % | 4.234 B -0.51 % | 4.256 B 1.32 % | 4.200 B -0.62 % | 4.226 B -2.24 % | 4.323 B -2.13 % | 4.418 B -0.61 % | 4.445 B 1.01 % | 4.400 B 5.17 % | 4.184 B -0.66 % | 4.212 B -0.90 % | 4.250 B |
Other current assets | 0.000 -100.00 % | 79.470 M 2.58 % | 77.471 M -5.36 % | 81.859 M -7.45 % | 88.453 M 3.18 % | 85.725 M 4.54 % | 82.004 M -7.82 % | 88.961 M 9.47 % | 81.262 M 4.05 % | 78.102 M 7.40 % | 72.720 M -7.06 % | 78.244 M -3.83 % | 81.356 M 4.47 % | 77.873 M 17.33 % | 66.373 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 133.494 M 55.11 % | 86.064 M 12.21 % | 76.702 M 13.05 % | 67.850 M 30.26 % | 52.087 M -32.38 % | 77.026 M 77.30 % | 43.445 M 23.50 % | 35.178 M -27.33 % | 48.407 M 17.08 % | 41.346 M -36.44 % | 65.052 M -18.09 % | 79.421 M 34.38 % | 59.101 M -21.32 % | 75.115 M -7.94 % | 81.597 M |
Cash and short term investments | 133.494 M 55.11 % | 86.064 M 12.21 % | 76.702 M 13.05 % | 67.850 M 30.26 % | 52.087 M -32.38 % | 77.026 M 77.30 % | 43.445 M 23.50 % | 35.178 M -27.33 % | 48.407 M 17.08 % | 41.346 M -36.44 % | 65.052 M -18.09 % | 79.421 M 34.38 % | 59.101 M -21.32 % | 75.115 M -7.94 % | 81.597 M |
Total current assets | 357.566 M -21.58 % | 455.960 M 5.48 % | 432.274 M 1.99 % | 423.838 M 3.15 % | 410.886 M -8.27 % | 447.914 M 18.55 % | 377.840 M 4.21 % | 362.565 M 5.66 % | 343.129 M 3.93 % | 330.152 M -3.44 % | 341.915 M -4.62 % | 358.489 M 5.36 % | 340.239 M -1.27 % | 344.619 M 4.20 % | 330.738 M |
Inventory | 0.000 -100.00 % | 19.365 M -0.58 % | 19.477 M -3.74 % | 20.234 M 0.99 % | 20.036 M -3.40 % | 20.741 M 6.52 % | 19.472 M -11.48 % | 21.998 M 14.04 % | 19.289 M 1.24 % | 19.053 M -3.65 % | 19.775 M 4.77 % | 18.875 M 1.21 % | 18.649 M 3.11 % | 18.087 M -4.45 % | 18.929 M |
Net receivables | 224.072 M -17.34 % | 271.061 M 4.81 % | 258.624 M 1.86 % | 253.895 M 1.43 % | 250.310 M -5.34 % | 264.422 M 13.53 % | 232.919 M 7.62 % | 216.428 M 11.46 % | 194.171 M 1.31 % | 191.651 M 3.95 % | 184.368 M 1.33 % | 181.949 M 0.45 % | 181.133 M 4.37 % | 173.544 M 5.92 % | 163.839 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 3.462 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 0.000 -100.00 % | 79.115 M 0.46 % | 78.749 M -5.06 % | 82.948 M 4.41 % | 79.445 M -26.70 % | 108.387 M 20.92 % | 89.639 M 4.57 % | 85.718 M 15.51 % | 74.208 M -8.75 % | 81.325 M -2.83 % | 83.693 M 5.11 % | 79.626 M 26.18 % | 63.105 M 2.10 % | 61.809 M -4.04 % | 64.408 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Minority interest | 41.647 M -1.53 % | 42.292 M -1.49 % | 42.931 M -13.61 % | 49.693 M -70.90 % | 170.742 M -6.13 % | 181.899 M -3.68 % | 188.857 M -13.93 % | 219.425 M -0.49 % | 220.501 M -1.22 % | 223.222 M -10.45 % | 249.272 M -3.42 % | 258.095 M 4.10 % | 247.939 M -0.59 % | 249.421 M 0.46 % | 248.278 M |
Capital lease obligations | 148.215 M -3.50 % | 153.585 M -7.13 % | 165.378 M -5.09 % | 174.250 M -2.47 % | 178.667 M -18.73 % | 219.856 M -2.50 % | 225.502 M -2.49 % | 231.261 M -12.02 % | 262.843 M -2.19 % | 268.733 M -1.59 % | 273.075 M 4.81 % | 260.544 M 149.63 % | 104.371 M -26.91 % | 142.806 M -1.84 % | 145.485 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 3.956 B 4.98 % | 3.768 B 1.28 % | 3.720 B 3.49 % | 3.595 B 9.64 % | 3.279 B 0.11 % | 3.275 B 28.53 % | 2.548 B 0.00 % | 2.548 B 0.05 % | 2.547 B 0.03 % | 2.546 B 0.23 % | 2.540 B 0.33 % | 2.532 B -0.37 % | 2.542 B 0.18 % | 2.537 B 0.11 % | 2.534 B |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Total assets | 4.507 B 0.95 % | 4.464 B -0.53 % | 4.488 B -4.04 % | 4.677 B 0.70 % | 4.645 B -1.25 % | 4.703 B 2.74 % | 4.578 B -0.24 % | 4.589 B -1.66 % | 4.666 B -1.71 % | 4.748 B -0.82 % | 4.787 B 0.59 % | 4.759 B 5.19 % | 4.524 B -0.71 % | 4.556 B -0.53 % | 4.580 B |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
Stock based compensation | 3.190 M 25.05 % | 2.551 M 25.23 % | 2.037 M -22.55 % | 2.630 M -19.52 % | 3.268 M 68.89 % | 1.935 M 56.93 % | 1.233 M -21.91 % | 1.579 M -0.32 % | 1.584 M 47.76 % | 1.072 M -14.31 % | 1.251 M 42.32 % | 879.000 K -12.10 % | 1.000 M 28.37 % | 779.000 K -91.88 % | 9.592 M |
Change in working capital | -8.085 M 9.80 % | -8.963 M 41.20 % | -15.243 M -937.53 % | 1.820 M 167.38 % | -2.701 M 94.86 % | -52.558 M -298.17 % | -13.200 M -61.98 % | -8.149 M 63.05 % | -22.052 M -78.00 % | -12.389 M -108.82 % | -5.933 M -150.90 % | 11.657 M 173.16 % | -15.934 M 42.24 % | -27.588 M -73.12 % | -15.936 M |
Accounts receivables | -3.544 M 64.69 % | -10.037 M -481.86 % | -1.725 M -46.06 % | -1.181 M -110.47 % | 11.277 M 135.11 % | -32.116 M -118.08 % | -14.727 M -44.81 % | -10.170 M -275.55 % | -2.708 M 61.96 % | -7.119 M -298.08 % | 3.594 M -44.04 % | 6.423 M 204.03 % | -6.174 M 25.61 % | -8.300 M -351.58 % | -1.838 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 -100.00 % | 12.998 M 248.92 % | -8.728 M -189.73 % | 9.727 M 4 445.33 % | 214.000 K 111.47 % | -1.866 M -161.14 % | 3.052 M -82.09 % | 17.037 M 364.06 % | -6.452 M -460.45 % | 1.790 M -61.52 % | 4.652 M -68.23 % | 14.641 M 453.12 % | 2.647 M 132.83 % | -8.062 M | 0.000 |
Other working capital | -4.541 M 61.92 % | -11.924 M -148.94 % | -4.790 M 28.78 % | -6.726 M 52.61 % | -14.192 M 23.60 % | -18.576 M -1 118.10 % | -1.525 M 89.84 % | -15.016 M -16.48 % | -12.892 M -82.61 % | -7.060 M 50.21 % | -14.179 M -50.73 % | -9.407 M 24.18 % | -12.407 M -10.52 % | -11.226 M 20.37 % | -14.098 M |
Other non cash items | 14.953 M -34.81 % | 22.938 M -52.29 % | 48.083 M 510.73 % | 7.873 M 4 016.92 % | -201.000 K 97.08 % | -6.893 M -141.48 % | 16.619 M 178.91 % | -21.062 M -333.11 % | -4.863 M -116.52 % | -2.246 M -107.08 % | 31.741 M 1 013.72 % | 2.850 M -84.39 % | 18.260 M 1 049.15 % | 1.589 M 111.49 % | -13.827 M |
Net cash provided by operating activities | 71.475 M 17.91 % | 60.616 M 1.86 % | 59.509 M -5.74 % | 63.130 M 6.28 % | 59.402 M 1 097.68 % | -5.954 M -123.11 % | 25.769 M -11.52 % | 29.124 M 47.24 % | 19.780 M -17.11 % | 23.862 M -30.49 % | 34.327 M -40.10 % | 57.303 M 69.65 % | 33.778 M 51.06 % | 22.360 M 15.22 % | 19.406 M |
Investments in property plant and equipment | -26.896 M -26.98 % | -21.181 M 28.65 % | -29.684 M -24.30 % | -23.881 M -29.16 % | -18.489 M 7.03 % | -19.886 M 21.72 % | -25.405 M -13.86 % | -22.312 M 27.02 % | -30.574 M -42.20 % | -21.500 M -6.64 % | -20.162 M -27.21 % | -15.850 M -8.18 % | -14.652 M 29.75 % | -20.856 M -13.49 % | -18.377 M |
Acquisitions net | -358.000 K -17 800.00 % | -2.000 K 99.15 % | -235.000 K | 0.000 | 0.000 | 0.000 100.00 % | -592.000 K | 0.000 100.00 % | -6.000 M 5.29 % | -6.335 M -1 401.18 % | -422.000 K 97.65 % | -17.950 M | 0.000 100.00 % | -200.000 K -101.12 % | 17.852 M |
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 |
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 |
Other investing activites | -34.832 M -200.46 % | -11.593 M -109.90 % | 117.126 M 1 894.76 % | -6.526 M 84.40 % | -41.822 M -385.22 % | 14.663 M -0.20 % | 14.692 M -55.91 % | 33.326 M -58.12 % | 79.580 M 1 551.13 % | -5.484 M -122.34 % | 24.545 M 184.58 % | 8.625 M 115.58 % | -55.345 M -776.96 % | -6.311 M -1 053.75 % | -547.000 K |
Net cash used for investing activites | -62.086 M -89.43 % | -32.776 M -137.58 % | 87.207 M 386.80 % | -30.407 M 49.58 % | -60.311 M -1 054.72 % | -5.223 M 53.80 % | -11.305 M -202.64 % | 11.014 M -74.39 % | 43.006 M 229.07 % | -33.319 M -941.18 % | 3.961 M 115.73 % | -25.175 M 64.03 % | -69.997 M -155.77 % | -27.367 M -2 452.89 % | -1.072 M |
Debt repayment | -112.583 M -299.15 % | -28.206 M 86.88 % | -215.044 M -25.57 % | -171.253 M -878.21 % | 22.006 M 103.49 % | -631.160 M -3 977.86 % | 16.276 M 150.97 % | -31.933 M 9.47 % | -35.274 M -205.78 % | 33.345 M 279.49 % | -18.578 M -631.56 % | 3.495 M -92.76 % | 48.245 M 62.64 % | 29.664 M 269.79 % | -17.471 M |
Common stock issued | 188.634 M 295.74 % | 47.666 M -60.35 % | 120.220 M -74.49 % | 471.236 M 24 453.28 % | -1.935 M -100.25 % | 772.800 M | 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 | 0.000 100.00 % | -14.000 K 95.39 % | -304.000 K | 0.000 100.00 % | -87.000 K -11.54 % | -78.000 K 98.25 % | -4.466 M 20.96 % | -5.650 M 12.39 % | -6.449 M -56.00 % | -4.134 M -982.20 % | -382.000 K |
Dividends paid | -39.877 M -0.83 % | -39.548 M -3.25 % | -38.304 M -16.08 % | -32.997 M 0.00 % | -32.998 M -98.83 % | -16.596 M 0.02 % | -16.599 M 0.00 % | -16.599 M -0.03 % | -16.594 M 37.36 % | -26.492 M -68.41 % | -15.731 M -205.81 % | -5.144 M 66.24 % | -15.237 M -1.51 % | -15.010 M -52.74 % | -9.827 M |
Other financing activites | -3.050 M 17.30 % | -3.688 M 46.19 % | -6.854 M 97.56 % | -280.682 M -2 042.61 % | -13.100 M 83.64 % | -80.068 M -1 422.78 % | -5.258 M -71.27 % | -3.070 M 42.29 % | -5.320 M 74.76 % | -21.075 M -73.91 % | -12.118 M -160.27 % | -4.656 M 12.61 % | -5.328 M 54.95 % | -11.827 M 28.24 % | -16.482 M |
Net cash used provided by financing activities | 33.124 M 239.32 % | -23.776 M 83.01 % | -139.982 M -922.06 % | -13.696 M 47.38 % | -26.027 M -157.89 % | 44.962 M 864.01 % | -5.885 M 88.60 % | -51.602 M 9.90 % | -57.275 M -300.52 % | -14.300 M 71.90 % | -50.893 M -325.70 % | -11.955 M -156.31 % | 21.231 M 1 724.41 % | -1.307 M 97.04 % | -44.162 M |
Effect of forex changes on cash | 25.000 K -71.59 % | 88.000 K 183.81 % | -105.000 K -344.19 % | 43.000 K 514.29 % | 7.000 K 119.44 % | -36.000 K -176.60 % | 47.000 K 136.15 % | -130.000 K -1 400.00 % | 10.000 K -87.50 % | 80.000 K -62.44 % | 213.000 K 517.65 % | -51.000 K -750.00 % | -6.000 K -200.00 % | -2.000 K -109.09 % | 22.000 K |
Net change in cash | 42.538 M 924.52 % | 4.152 M -37.37 % | 6.629 M -65.24 % | 19.070 M 170.82 % | -26.929 M -179.79 % | 33.749 M 291.25 % | 8.626 M 174.40 % | -11.594 M -310.00 % | 5.521 M 123.32 % | -23.677 M -91.07 % | -12.392 M -161.58 % | 20.122 M 234.20 % | -14.994 M -137.40 % | -6.316 M 75.53 % | -25.806 M |
Cash at beginning of period | 127.453 M 3.37 % | 123.301 M 5.68 % | 116.672 M 19.54 % | 97.602 M -21.62 % | 124.531 M 37.18 % | 90.782 M 10.50 % | 82.156 M -12.37 % | 93.750 M 6.26 % | 88.229 M -21.16 % | 111.906 M -9.97 % | 124.298 M 19.32 % | 104.176 M -12.58 % | 119.170 M -5.03 % | 125.486 M -17.06 % | 151.292 M |
Cash at end of period | 169.991 M 33.38 % | 127.453 M 3.37 % | 123.301 M 5.68 % | 116.672 M 19.54 % | 97.602 M -21.62 % | 124.531 M 37.18 % | 90.782 M 10.50 % | 82.156 M -12.37 % | 93.750 M 6.26 % | 88.229 M -21.16 % | 111.906 M -9.97 % | 124.298 M 19.32 % | 104.176 M -12.58 % | 119.170 M -5.03 % | 125.486 M |
Operating cash flow | 71.475 M 17.91 % | 60.616 M 1.86 % | 59.509 M -5.74 % | 63.130 M 6.28 % | 59.402 M 1 097.68 % | -5.954 M -123.11 % | 25.769 M -11.52 % | 29.124 M 47.24 % | 19.780 M -17.11 % | 23.862 M -30.49 % | 34.327 M -40.10 % | 57.303 M 69.65 % | 33.778 M 51.06 % | 22.360 M 15.22 % | 19.406 M |
Capital expenditure | -26.896 M -26.98 % | -21.181 M 28.65 % | -29.684 M -24.30 % | -23.881 M -29.16 % | -18.489 M 7.03 % | -19.886 M 21.72 % | -25.405 M -13.86 % | -22.312 M 27.02 % | -30.574 M -42.20 % | -21.500 M -6.64 % | -20.162 M -27.21 % | -15.850 M -8.18 % | -14.652 M 29.75 % | -20.856 M -13.49 % | -18.377 M |
Free CashFlow | 44.579 M 13.04 % | 39.435 M 32.22 % | 29.825 M -24.01 % | 39.249 M -4.07 % | 40.913 M 258.33 % | -25.840 M -7 198.90 % | 364.000 K -94.66 % | 6.812 M 163.11 % | -10.794 M -556.99 % | 2.362 M -83.33 % | 14.165 M -65.83 % | 41.453 M 116.74 % | 19.126 M 1 171.68 % | 1.504 M 46.16 % | 1.029 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 |
Date | Form 10K |
---|---|
2024 | https://www.sec.gov/Archives/edgar/data/1632970/000163297025000018/ahr-20241231.htm |
2023 | |
2022 | |
2021 | |
2020 | |
2019 | |
2018 | |
2017 | |
2016 |