
Athens International Airport S. AIA.AT
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 563.100 M 16.33 % | 484.066 M 21.65 % | 397.908 M 69.13 % | 235.268 M 55.86 % | 150.950 M -62.93 % | 407.213 M |
Net income | 235.912 M 1.90 % | 231.510 M 37.77 % | 168.046 M 5.81 % | 158.819 M 478.91 % | -41.915 M -124.03 % | 174.441 M |
Income before tax | 304.467 M 5.41 % | 288.835 M 35.48 % | 213.195 M 28.22 % | 166.278 M 406.55 % | -54.242 M -124.12 % | 224.898 M |
Income before tax ratio | 0.54 -9.38 % | 0.60 11.37 % | 0.54 -24.19 % | 0.71 296.69 % | -0.36 -165.06 % | 0.55 |
EBITDA | 461.644 M 7.79 % | 428.261 M 26.74 % | 337.916 M 16.91 % | 289.050 M 306.58 % | 71.094 M -79.60 % | 348.515 M |
Net income ratio | 0.42 -12.40 % | 0.48 13.25 % | 0.42 -37.44 % | 0.68 343.11 % | -0.28 -164.82 % | 0.43 |
Ratio EBITDA | 0.82 -7.33 % | 0.88 4.18 % | 0.85 -30.88 % | 1.23 160.86 % | 0.47 -44.97 % | 0.86 |
Gross profit ratio | 0.59 -19.18 % | 0.73 5.52 % | 0.70 29.62 % | 0.54 99.75 % | 0.27 -61.14 % | 0.69 |
Weighted average shs out dil | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
Weighted average shs out | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
EPS diluted | 0.79 2.60 % | 0.77 37.50 % | 0.56 5.66 % | 0.53 478.57 % | -0.14 -124.14 % | 0.58 |
Earnings per share | 0.79 2.60 % | 0.77 37.50 % | 0.56 5.66 % | 0.53 478.57 % | -0.14 -124.14 % | 0.58 |
Gross profit | 334.017 M -5.99 % | 355.297 M 28.36 % | 276.792 M 119.23 % | 126.257 M 211.33 % | 40.554 M -85.59 % | 281.517 M |
Income tax expense | 68.555 M 19.59 % | 57.325 M 26.97 % | 45.149 M 505.34 % | 7.458 M 160.51 % | -12.327 M -124.43 % | 50.457 M |
Cost of revenue | 229.083 M 77.90 % | 128.769 M 6.32 % | 121.116 M 11.10 % | 109.011 M -1.26 % | 110.397 M -12.17 % | 125.696 M |
General and administrative expenses | 3.909 M 1.23 % | 3.862 M 68.60 % | 2.290 M 21.20 % | 1.890 M 3.62 % | 1.824 M -4.27 % | 1.905 M |
Selling and marketing expenses | 7.105 M -7.88 % | 7.713 M 103.69 % | 3.787 M 64.57 % | 2.301 M 4.26 % | 2.207 M -64.00 % | 6.130 M |
Other expenses | 0.000 -100.00 % | 19.269 M -6.72 % | 20.657 M 125.01 % | -82.604 M -191.28 % | 90.497 M 684.71 % | -15.477 M |
Operating expenses | 78.635 M 154.95 % | 30.844 M 15.37 % | 26.734 M 134.09 % | -78.413 M -182.95 % | 94.528 M -38.85 % | 154.592 M |
Cost and expenses | 307.719 M 92.79 % | 159.613 M -29.63 % | 226.816 M 157.88 % | 87.954 M -54.22 % | 192.138 M -18.06 % | 234.495 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 78.635 M 579.36 % | 11.575 M 90.46 % | 6.077 M 45.01 % | 4.191 M 3.97 % | 4.031 M -97.63 % | 170.070 M |
Interest income | 7.543 M -46.86 % | 14.194 M 600.91 % | 2.025 M 10 658 415.79 % | 19.000 -64.81 % | 54.000 -99.95 % | 116.503 K |
Interest expense | 75.127 M 10.69 % | 67.874 M 45.96 % | 46.500 M 3.35 % | 44.993 M 2.87 % | 43.739 M 4.85 % | 41.716 M |
Depreciation and amortization | 82.050 M 5.62 % | 77.688 M -0.68 % | 78.221 M 0.57 % | 77.779 M -4.68 % | 81.596 M 2.12 % | 79.903 M |
Operating income | 255.381 M -21.29 % | 324.453 M 89.64 % | 171.092 M 16.14 % | 147.314 M 457.67 % | -41.187 M -123.85 % | 172.718 M |
Operating income ratio | 0.45 -32.34 % | 0.67 55.88 % | 0.43 -31.33 % | 0.63 329.49 % | -0.27 -164.33 % | 0.42 |
Total other income expenses net | 49.085 M 237.81 % | -35.618 M -184.60 % | 42.103 M 122.02 % | 18.964 M 245.26 % | -13.055 M -125.02 % | 52.181 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | 610.844 M -5.97 % | 649.655 M 70.07 % | 381.992 M -11.06 % | 429.508 M -24.01 % | 565.238 M -12.65 % | 647.106 M |
Total investments | 17.631 M -55.38 % | 39.515 M -49.23 % | 77.830 M 1 554.26 % | 4.705 M 44.21 % | 3.263 M -7.66 % | 3.533 M |
Total debt | 903.033 M -5.60 % | 956.587 M 1.42 % | 943.187 M 16.28 % | 811.116 M -11.98 % | 921.532 M 18.90 % | 775.074 M |
Accumulated other comprehensive income loss | 79.920 M -10.49 % | 89.290 M -20.88 % | 112.852 M 17.39 % | 96.136 M 9.44 % | 87.846 M -0.03 % | 87.875 M |
Retained earnings | 240.606 M 137.98 % | 101.103 M -81.78 % | 555.015 M -6.59 % | 594.147 M 35.87 % | 437.277 M -8.81 % | 479.526 M |
Common stock | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
Total equity | 620.526 M 26.54 % | 490.393 M -49.33 % | 967.866 M -2.26 % | 990.283 M 20.02 % | 825.123 M -4.87 % | 867.401 M |
Other non current liabilities | 271.405 M -0.89 % | 273.830 M -1.22 % | 277.220 M 1.16 % | 274.033 M 1.50 % | 269.982 M -21.59 % | 344.305 M |
Long term debt | 841.217 M -4.85 % | 884.111 M -0.60 % | 889.428 M 24.51 % | 714.345 M -5.21 % | 753.637 M 14.95 % | 655.618 M |
Total non current liabilities | 1.258 B 6.33 % | 1.183 B -4.09 % | 1.233 B 10.04 % | 1.121 B -4.97 % | 1.179 B 8.70 % | 1.085 B |
Other current liabilities | 121.662 M -47.49 % | 231.694 M 172.96 % | 84.881 M 79.72 % | 47.229 M -55.07 % | 105.110 M 68.00 % | 62.564 M |
Deferred revenue | 17.494 M | 0.000 -100.00 % | 14.608 M 25.20 % | 11.668 M 1.88 % | 11.452 M -16.89 % | 13.779 M |
Short term debt | 63.111 M -12.92 % | 72.475 M 16.87 % | 62.013 M -39.27 % | 102.117 M -41.20 % | 173.659 M 39.00 % | 124.932 M |
Total current liabilities | 225.425 M -44.88 % | 408.965 M 80.41 % | 226.686 M 27.60 % | 177.658 M -41.47 % | 303.512 M 37.05 % | 221.468 M |
Total liabilities | 1.483 B -6.82 % | 1.592 B 4.29 % | 1.526 B 17.56 % | 1.298 B -12.44 % | 1.483 B 13.50 % | 1.306 B |
Other non current assets | 463.801 K -99.55 % | 103.657 M 22 400.63 % | 460.684 K 3.83 % | 443.709 K 23.34 % | 359.743 K -3.27 % | 371.892 K |
Long term investments | 14.567 M -30.26 % | 20.887 M -72.71 % | 76.529 M 1 526.61 % | 4.705 M 44.21 % | 3.263 M -7.66 % | 3.533 M |
Intangible assets | 1.583 B -2.85 % | 1.629 B -1.60 % | 1.656 B -2.76 % | 1.703 B -3.93 % | 1.772 B -2.89 % | 1.825 B |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 1.583 B -2.85 % | 1.629 B -1.60 % | 1.656 B -2.76 % | 1.703 B -3.93 % | 1.772 B -2.89 % | 1.825 B |
Property plant equipment net | 63.074 M -1.81 % | 64.234 M -2.39 % | 65.805 M 45.11 % | 45.349 M 40.95 % | 32.173 M -29.81 % | 45.838 M |
Total non current assets | 1.760 B -3.18 % | 1.818 B -2.51 % | 1.865 B 2.61 % | 1.818 B -4.03 % | 1.894 B -2.77 % | 1.948 B |
Other current assets | 0.000 -100.00 % | 18.627 M | 0.000 -100.00 % | 792.237 K | 0.000 -100.00 % | 92.255 M |
Short term investments | 3.064 M -83.55 % | 18.627 M 1 331.88 % | 1.301 M | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 292.188 M -4.80 % | 306.932 M -45.31 % | 561.195 M 47.06 % | 381.608 M 7.10 % | 356.294 M 178.42 % | 127.968 M |
Cash and short term investments | 295.252 M -3.81 % | 306.932 M -45.43 % | 562.496 M 47.40 % | 381.608 M 7.10 % | 356.294 M 178.42 % | 127.968 M |
Total current assets | 343.534 M -6.47 % | 367.310 M -41.63 % | 629.291 M 33.56 % | 471.173 M 13.76 % | 414.193 M 83.17 % | 226.121 M |
Inventory | 5.911 M 7.99 % | 5.473 M 5.99 % | 5.164 M -4.99 % | 5.436 M -4.25 % | 5.677 M -3.74 % | 5.897 M |
Net receivables | 42.371 M 16.80 % | 36.277 M -41.14 % | 61.631 M -26.05 % | 83.337 M 59.58 % | 52.222 M | 0.000 |
Tax assets | 99.160 M | 0.000 -100.00 % | 66.396 M 3.39 % | 64.222 M -24.95 % | 85.577 M 17.46 % | 72.858 M |
Other assets | 0.000 100.00 % | -103.197 M | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 23.158 M 18.23 % | 19.586 M -11.28 % | 22.076 M 66.98 % | 13.221 M 15.36 % | 11.461 M -25.71 % | 15.428 M |
Tax payables | 0.000 -100.00 % | 85.209 M 97.66 % | 43.108 M 1 159.11 % | 3.424 M 87.05 % | 1.830 M -61.59 % | 4.765 M |
Deferred revenue non current | 13.078 M 429.27 % | 2.471 M 5.15 % | 2.350 M 11.71 % | 2.104 M 35.29 % | 1.555 M -20.92 % | 1.966 M |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 3.007 M -17.93 % | 3.663 M 16.62 % | 3.141 M 12.89 % | 2.782 M 38.20 % | 2.013 M -17.50 % | 2.440 M |
Preferred stock | 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 |
Deferred tax liabilities non current | 132.179 M 428.66 % | 25.003 M -62.53 % | 66.723 M -49.61 % | 132.423 M -14.99 % | 155.776 M -1.37 % | 157.936 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 2.104 B 1.03 % | 2.082 B -16.52 % | 2.494 B 8.98 % | 2.289 B -0.84 % | 2.308 B 6.17 % | 2.174 B |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 2.375 M -95.01 % | 47.634 M -16.40 % | 56.980 M 161.87 % | -92.098 M -350.30 % | 36.795 M 619.33 % | -7.085 M |
Accounts receivables | -9.052 M -141.79 % | 21.663 M | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -444.748 K -126.41 % | -196.435 K | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 12.049 M -40.65 % | 20.302 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -177.574 K -103.03 % | 5.865 M -89.71 % | 56.980 M 161.87 % | -92.098 M -350.30 % | 36.795 M 619.33 % | -7.085 M |
Other non cash items | -38.272 M 47.86 % | -73.408 M -787.21 % | -8.274 M -156.22 % | 14.717 M -26.77 % | 20.097 M 133.02 % | -60.865 M |
Net cash provided by operating activities | 282.065 M -17.22 % | 340.749 M 15.52 % | 294.972 M 85.26 % | 159.217 M 64.87 % | 96.573 M -48.19 % | 186.393 M |
Investments in property plant and equipment | -33.047 M 33.52 % | -49.708 M 3.86 % | -51.702 M -139.98 % | -21.544 M -42.85 % | -15.082 M 98.76 % | -1.213 B |
Acquisitions net | 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 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.053 M |
Other investing activites | 0.000 -100.00 % | 13.910 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -33.047 M 7.68 % | -35.798 M 30.76 % | -51.702 M -139.98 % | -21.544 M -42.85 % | -15.082 M 98.76 % | -1.212 B |
Debt repayment | -33.691 M -998.59 % | -3.067 M -102.22 % | 137.838 M 222.94 % | -112.114 M -175.97 % | 147.578 M -73.75 % | 562.166 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -228.999 M 58.74 % | -555.000 M -176.12 % | -201.000 M | 0.000 100.00 % | -325.000 K 99.50 % | -64.675 M |
Other financing activites | -1.071 M 6.72 % | -1.148 M -120.00 % | -521.816 K -113.04 % | -244.941 K 41.47 % | -418.495 K -45.56 % | -287.513 K |
Net cash used provided by financing activities | -263.761 M 52.83 % | -559.215 M -778.11 % | -63.684 M 43.32 % | -112.359 M -176.52 % | 146.835 M -70.47 % | 497.204 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | -14.743 M 94.20 % | -254.263 M -241.58 % | 179.587 M 609.43 % | 25.314 M -88.91 % | 228.326 M 143.20 % | -528.565 M |
Cash at beginning of period | 306.932 M -45.31 % | 561.195 M 47.06 % | 381.608 M 7.10 % | 356.294 M 178.42 % | 127.968 M -80.51 % | 656.533 M |
Cash at end of period | 292.188 M -4.80 % | 306.932 M -45.31 % | 561.195 M 47.06 % | 381.608 M 7.10 % | 356.294 M 178.42 % | 127.968 M |
Operating cash flow | 282.065 M -17.22 % | 340.749 M 15.52 % | 294.972 M 85.26 % | 159.217 M 64.87 % | 96.573 M -48.19 % | 186.393 M |
Capital expenditure | -33.047 M 33.52 % | -49.708 M 3.86 % | -51.702 M -139.98 % | -21.544 M -42.85 % | -15.082 M 98.76 % | -1.213 B |
Free CashFlow | 249.018 M -14.44 % | 291.041 M 19.64 % | 243.270 M 76.70 % | 137.673 M 68.94 % | 81.491 M 107.94 % | -1.027 B |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2025-03-31 | 2023-12-31 | 2023-09-30 | 2022-12-31 | |
---|---|---|---|---|
Revenue | 125.000 M 8.14 % | 115.591 M -27.46 % | 159.344 M 59.59 % | 99.847 M |
Net income | 26.200 M -38.82 % | 42.825 M -58.98 % | 104.404 M 189.59 % | 36.053 M |
Income before tax | 34.100 M -35.11 % | 52.549 M -59.27 % | 129.011 M 177.05 % | 46.567 M |
Income before tax ratio | 0.27 -39.99 % | 0.45 -43.85 % | 0.81 73.60 % | 0.47 |
EBITDA | 68.700 M -32.63 % | 101.967 M -36.21 % | 159.837 M 94.07 % | 82.358 M |
Net income ratio | 0.21 -43.43 % | 0.37 -43.46 % | 0.66 81.46 % | 0.36 |
Ratio EBITDA | 0.55 -37.70 % | 0.88 -12.06 % | 1.00 21.61 % | 0.82 |
Gross profit ratio | 0.65 -7.68 % | 0.70 -12.40 % | 0.80 18.82 % | 0.67 |
Weighted average shs out dil | 0.000 -100.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
Weighted average shs out | 0.000 -100.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
EPS diluted | 0.00 -100.00 % | 0.14 -59.77 % | 0.35 190.00 % | 0.12 |
Earnings per share | 0.09 -37.64 % | 0.14 -59.77 % | 0.35 190.00 % | 0.12 |
Gross profit | 80.900 M -0.16 % | 81.031 M -36.45 % | 127.513 M 89.62 % | 67.247 M |
Income tax expense | 7.900 M -18.76 % | 9.724 M -60.48 % | 24.607 M 134.05 % | 10.514 M |
Cost of revenue | 44.100 M 27.60 % | 34.560 M 8.57 % | 31.831 M -2.36 % | 32.600 M |
General and administrative expenses | 0.000 -100.00 % | 1.525 M 46.86 % | 1.038 M 55.98 % | 665.674 K |
Selling and marketing expenses | 0.000 -100.00 % | 2.342 M -26.07 % | 3.168 M 136.65 % | 1.339 M |
Other expenses | 0.000 -100.00 % | 17.483 M | 0.000 -100.00 % | 19.861 M |
Operating expenses | 0.000 -100.00 % | 21.350 M 303.32 % | -10.500 M -138.26 % | 27.444 M |
Cost and expenses | 44.100 M -21.14 % | 55.919 M 162.16 % | 21.330 M -64.47 % | 60.043 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 0.000 -100.00 % | 3.867 M -8.07 % | 4.207 M 109.86 % | 2.004 M |
Interest income | 0.000 -100.00 % | 5.042 M 20.71 % | 4.177 M 119.00 % | 1.907 M |
Interest expense | 0.000 -100.00 % | 12.174 M 147.81 % | 4.913 M -69.19 % | 15.947 M |
Depreciation and amortization | 0.000 -100.00 % | 20.392 M 5.07 % | 19.409 M -2.20 % | 19.845 M |
Operating income | 80.900 M 35.55 % | 59.681 M -56.72 % | 137.896 M 131.12 % | 59.664 M |
Operating income ratio | 0.65 25.35 % | 0.52 -40.34 % | 0.87 44.82 % | 0.60 |
Total other income expenses net | -46.800 M -556.20 % | -7.132 M 19.73 % | -8.885 M 32.16 % | -13.098 M |
2025-03-31 | 2023-12-31 | 2023-09-30 | 2022-12-31 |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-09-30 | 2022-12-31 | |
---|---|---|---|---|---|---|
Net debt | 767.196 M 23.13 % | 623.082 M -20.25 % | 781.304 M 23.01 % | 635.174 M 67.32 % | 379.607 M -0.62 % | 381.992 M |
Total investments | 46.057 M 161.23 % | 17.631 M 443.25 % | 3.245 M -91.79 % | 39.515 M 1 117.55 % | 3.245 M 0.00 % | 3.245 M |
Total debt | 941.715 M 2.89 % | 915.270 M -1.84 % | 932.423 M -2.53 % | 956.587 M -0.25 % | 959.014 M 1.68 % | 943.187 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 -100.00 % | 89.290 M | 0.000 | 0.000 |
Retained earnings | 96.898 M -59.73 % | 240.606 M 135.14 % | 102.327 M 1.21 % | 101.103 M -65.58 % | 293.699 M -47.08 % | 555.015 M |
Common stock | 309.544 M 3.18 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
Total equity | 567.906 M -8.48 % | 620.526 M 27.03 % | 488.475 M -0.39 % | 490.393 M -30.10 % | 701.527 M -27.52 % | 967.866 M |
Other non current liabilities | 285.461 M 5.18 % | 271.405 M 3 845.04 % | 6.880 M -97.49 % | 273.830 M 3 094.45 % | 8.572 M -23.15 % | 11.154 M |
Long term debt | 870.481 M 3.48 % | 841.217 M -1.95 % | 857.984 M -2.96 % | 884.111 M -2.13 % | 903.317 M 1.56 % | 889.428 M |
Total non current liabilities | 1.191 B 2.77 % | 1.159 B -0.36 % | 1.163 B -9.59 % | 1.286 B 3.82 % | 1.239 B 0.44 % | 1.233 B |
Other current liabilities | 102.074 M 3.27 % | 98.843 M -5.87 % | 105.010 M -52.49 % | 221.004 M -33.08 % | 330.248 M 302.94 % | 81.960 M |
Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 15.101 M -96.46 % | 426.470 M 186.78 % | 148.708 M |
Short term debt | 71.234 M -3.81 % | 74.053 M -0.52 % | 74.439 M 2.71 % | 72.475 M -11.57 % | 81.955 M 32.16 % | 62.013 M |
Total current liabilities | 223.515 M -0.85 % | 225.425 M -21.16 % | 285.925 M -30.09 % | 408.965 M -17.14 % | 493.577 M 117.74 % | 226.686 M |
Total liabilities | 1.414 B 2.18 % | 1.384 B -4.46 % | 1.449 B -14.53 % | 1.695 B -2.15 % | 1.732 B 18.65 % | 1.460 B |
Other non current assets | 62.418 M 13 357.92 % | 463.799 K -97.94 % | 22.461 M 4 783.01 % | 459.981 K -98.79 % | 38.065 M -50.56 % | 76.990 M |
Long term investments | 0.000 -100.00 % | 14.567 M | 0.000 -100.00 % | 20.887 M | 0.000 | 0.000 |
Intangible assets | 1.547 B -2.31 % | 1.583 B -1.22 % | 1.603 B -1.65 % | 1.629 B 0.99 % | 1.613 B -2.56 % | 1.656 B |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 1.547 B -2.31 % | 1.583 B -1.22 % | 1.603 B -1.65 % | 1.629 B 0.99 % | 1.613 B -2.56 % | 1.656 B |
Property plant equipment net | 106.770 M 69.28 % | 63.074 M -0.70 % | 63.516 M -1.12 % | 64.234 M -30.26 % | 92.105 M 39.97 % | 65.805 M |
Total non current assets | 1.716 B 3.29 % | 1.661 B -1.62 % | 1.688 B -7.13 % | 1.818 B 4.28 % | 1.744 B -3.06 % | 1.799 B |
Other current assets | 89.783 K -97.07 % | 3.064 M -71.92 % | 10.911 M -41.43 % | 18.627 M -38.07 % | 30.080 M 3 007 956 100.00 % | -1.000 |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 18.627 M | 0.000 | 0.000 |
cash and cash equivalents | 174.519 M -40.27 % | 292.188 M 93.35 % | 151.119 M -50.76 % | 306.932 M -47.03 % | 579.407 M 3.25 % | 561.195 M |
Cash and short term investments | 174.519 M -40.27 % | 292.188 M 93.35 % | 151.119 M -50.76 % | 306.932 M -47.03 % | 579.407 M 3.25 % | 561.195 M |
Total current assets | 266.488 M -22.43 % | 343.534 M 38.10 % | 248.765 M -32.27 % | 367.310 M -46.79 % | 690.361 M 9.70 % | 629.291 M |
Inventory | 5.856 M -0.92 % | 5.911 M 1.68 % | 5.813 M 6.20 % | 5.473 M -0.46 % | 5.499 M 6.48 % | 5.164 M |
Net receivables | 86.022 M 103.02 % | 42.371 M -47.64 % | 80.923 M 123.07 % | 36.277 M -51.87 % | 75.376 M 19.77 % | 62.932 M |
Tax assets | 0.000 | 0.000 | 0.000 -100.00 % | 103.197 M | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 27.662 M 19.45 % | 23.158 M 56.97 % | 14.753 M -24.68 % | 19.586 M 125.46 % | 8.687 M -60.65 % | 22.076 M |
Tax payables | 22.546 M -23.24 % | 29.371 M -67.98 % | 91.723 M 13.52 % | 80.798 M 11.16 % | 72.686 M 19.87 % | 60.637 M |
Deferred revenue non current | 0.000 -100.00 % | 13.078 M -95.09 % | 266.106 M 10 669.55 % | 2.471 M -99.07 % | 265.350 M -0.27 % | 266.066 M |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 2.506 M -16.66 % | 3.007 M -15.77 % | 3.569 M -2.56 % | 3.663 M -17.04 % | 4.416 M 40.58 % | 3.141 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 161.464 M 102.03 % | 79.920 M -7.23 % | 86.149 M | 0.000 -100.00 % | 107.828 M -4.45 % | 112.852 M |
Deferred tax liabilities non current | 34.844 M 5.53 % | 33.019 M 3.57 % | 31.880 M -75.13 % | 128.200 M 108.24 % | 61.564 M -7.73 % | 66.723 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 1.982 B -1.12 % | 2.005 B 3.48 % | 1.937 B -11.36 % | 2.185 B -10.21 % | 2.434 B 0.25 % | 2.428 B |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-09-30 | 2022-12-31 |
2023-12-31 | 2023-09-30 | 2022-12-31 | |
---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 |
Change in working capital | 47.490 M 406.35 % | 9.379 M -83.01 % | 55.214 M |
Accounts receivables | 26.032 M 76.35 % | 14.761 M | 0.000 |
Inventory | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 |
Other working capital | 21.458 M 498.66 % | -5.383 M | 0.000 |
Other non cash items | -42.514 M -1 801.89 % | 2.498 M -80.93 % | 13.098 M |
Net cash provided by operating activities | 77.917 M -42.96 % | 136.591 M 74.60 % | 78.231 M |
Investments in property plant and equipment | 0.000 100.00 % | -13.629 M 28.66 % | -19.106 M |
Acquisitions net | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 |
Other investing activites | -2.895 M 70.09 % | -9.679 M | 0.000 |
Net cash used for investing activites | -2.895 M 70.09 % | -9.679 M 48.10 % | -18.650 M |
Debt repayment | -16.609 M -268.20 % | 9.874 M -94.87 % | 192.621 M |
Common stock issued | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 |
Dividends paid | -330.000 M | 0.000 | 0.000 |
Other financing activites | -887.951 K -863.53 % | -92.156 K 99.95 % | -201.066 M |
Net cash used provided by financing activities | -347.497 M -3 652.41 % | 9.782 M 215.82 % | -8.446 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 |
Net change in cash | -272.475 M -299.33 % | 136.694 M 167.32 % | 51.135 M |
Cash at beginning of period | 579.407 M 30.88 % | 442.713 M -13.20 % | 510.060 M |
Cash at end of period | 306.932 M -47.03 % | 579.407 M 3.25 % | 561.195 M |
Operating cash flow | 77.917 M -42.96 % | 136.591 M 74.60 % | 78.231 M |
Capital expenditure | -8.560 M 37.20 % | -13.629 M 28.66 % | -19.106 M |
Free CashFlow | 69.357 M -43.59 % | 122.962 M 107.97 % | 59.126 M |
2023 | 2023 | 2022 |