AIA.AT

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
Date Form 10K
2024
2023
2022
2021
2020
2019