Anmol India Limited ANMOL.NS
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.743 B -15.12 % | 15.012 B 6.49 % | 14.098 B 33.18 % | 10.586 B 53.14 % | 6.913 B 25.25 % | 5.519 B 0.89 % | 5.470 B 83.23 % | 2.986 B 60.64 % | 1.859 B -1.95 % | 1.896 B 20.08 % | 1.579 B 105.37 % | 768.711 M 27.42 % | 603.272 M |
| Net income | 69.900 M -67.06 % | 212.200 M 13.74 % | 186.572 M 19.94 % | 155.549 M 56.09 % | 99.654 M 120.42 % | 45.211 M 25.41 % | 36.051 M 37.47 % | 26.225 M 140.90 % | 10.886 M 31.71 % | 8.265 M 44.47 % | 5.721 M 162.55 % | 2.179 M 22.97 % | 1.772 M |
| Income before tax | 95.500 M -66.57 % | 285.693 M 14.08 % | 250.424 M 20.22 % | 208.306 M 55.20 % | 134.215 M 118.91 % | 61.310 M 22.56 % | 50.023 M 27.35 % | 39.280 M 140.13 % | 16.358 M 29.84 % | 12.599 M 44.24 % | 8.735 M 176.60 % | 3.158 M 22.31 % | 2.582 M |
| Income before tax ratio | 0.01 -60.62 % | 0.02 7.13 % | 0.02 -9.73 % | 0.02 1.35 % | 0.02 74.78 % | 0.01 21.48 % | 0.01 -30.50 % | 0.01 49.48 % | 0.01 32.42 % | 0.01 20.12 % | 0.01 34.68 % | 0.00 -4.01 % | 0.00 |
| EBITDA | 256.700 M -24.82 % | 341.448 M 6.35 % | 321.054 M 16.66 % | 275.211 M 69.65 % | 162.220 M 83.90 % | 88.212 M 23.79 % | 71.260 M 20.05 % | 59.361 M 84.58 % | 32.159 M 21.65 % | 26.435 M 33.30 % | 19.831 M 5.37 % | 18.820 M 12.10 % | 16.788 M |
| Net income ratio | 0.01 -61.19 % | 0.01 6.81 % | 0.01 -9.94 % | 0.01 1.93 % | 0.01 75.99 % | 0.01 24.30 % | 0.01 -24.97 % | 0.01 49.97 % | 0.01 34.34 % | 0.00 20.31 % | 0.00 27.84 % | 0.00 -3.50 % | 0.00 |
| Ratio EBITDA | 0.02 -11.43 % | 0.02 -0.13 % | 0.02 -12.40 % | 0.03 10.78 % | 0.02 46.83 % | 0.02 22.70 % | 0.01 -34.48 % | 0.02 14.91 % | 0.02 24.08 % | 0.01 11.01 % | 0.01 -48.69 % | 0.02 -12.02 % | 0.03 |
| Gross profit ratio | 0.02 -30.82 % | 0.02 0.39 % | 0.02 -9.04 % | 0.02 12.34 % | 0.02 30.50 % | 0.02 32.73 % | 0.01 -39.49 % | 0.02 20.88 % | 0.02 -10.25 % | 0.02 44.24 % | 0.01 -53.82 % | 0.03 8.84 % | 0.03 |
| Weighted average shs out dil | 56.829 M -0.15 % | 56.914 M 0.00 % | 56.914 M 0.00 % | 56.914 M 9.63 % | 51.914 M 0.00 % | 51.914 M 0.00 % | 51.914 M 0.00 % | 51.914 M 0.00 % | 51.914 M 0.00 % | 51.914 M 52.82 % | 33.972 M 9.19 % | 31.111 M -40.07 % | 51.914 M |
| Weighted average shs out | 56.829 M -0.15 % | 56.914 M 0.00 % | 56.914 M 0.00 % | 56.914 M 9.63 % | 51.914 M 0.00 % | 51.914 M 0.00 % | 51.914 M 42.53 % | 36.423 M -29.84 % | 51.914 M 0.00 % | 51.914 M 52.82 % | 33.972 M 9.19 % | 31.111 M -40.07 % | 51.914 M |
| EPS diluted | 1.23 -66.49 % | 3.67 11.89 % | 3.28 20.15 % | 2.73 42.19 % | 1.92 120.69 % | 0.87 26.09 % | 0.69 35.29 % | 0.51 142.86 % | 0.21 31.25 % | 0.16 -5.88 % | 0.17 142.86 % | 0.07 105.28 % | 0.03 |
| Earnings per share | 1.23 -66.49 % | 3.67 11.89 % | 3.28 20.15 % | 2.73 42.19 % | 1.92 120.69 % | 0.87 26.09 % | 0.69 -4.17 % | 0.72 242.86 % | 0.21 31.25 % | 0.16 -5.88 % | 0.17 142.86 % | 0.07 105.28 % | 0.03 |
| Gross profit | 197.100 M -41.28 % | 335.650 M 6.91 % | 313.968 M 21.14 % | 259.180 M 72.04 % | 150.650 M 63.45 % | 92.170 M 33.91 % | 68.828 M 10.87 % | 62.079 M 94.18 % | 31.970 M -12.01 % | 36.333 M 73.20 % | 20.978 M -5.15 % | 22.118 M 38.69 % | 15.948 M |
| Income tax expense | 25.600 M -65.17 % | 73.493 M 15.10 % | 63.852 M 21.03 % | 52.757 M 52.65 % | 34.560 M 114.67 % | 16.100 M 15.22 % | 13.972 M 7.03 % | 13.055 M 138.58 % | 5.472 M 26.26 % | 4.334 M 43.80 % | 3.014 M 207.87 % | 979.000 K 20.86 % | 810.000 K |
| Cost of revenue | 12.546 B -14.52 % | 14.677 B 6.48 % | 13.784 B 33.48 % | 10.327 B 52.72 % | 6.762 B 24.60 % | 5.427 B 0.47 % | 5.402 B 84.76 % | 2.924 B 60.05 % | 1.827 B -1.76 % | 1.859 B 19.36 % | 1.558 B 108.65 % | 746.593 M 27.12 % | 587.324 M |
| General and administrative expenses | 8.160 M -44.52 % | 14.707 M 100.41 % | 7.339 M -16.79 % | 8.820 M 261.79 % | 2.438 M 35.37 % | 1.801 M 39.90 % | 1.287 M 14.73 % | 1.122 M 108.55 % | 538.000 K -4.27 % | 562.000 K -92.67 % | 7.670 M | 0.000 | 0.000 |
| Selling and marketing expenses | 52.000 K -36.54 % | 81.935 K -21.87 % | 104.876 K -82.65 % | 604.385 K -93.17 % | 8.851 M 8 499.83 % | 102.918 K -87.46 % | 820.443 K 406.75 % | 161.904 K -79.06 % | 773.000 K -72.75 % | 2.837 M 741.84 % | 337.000 K | 0.000 | 0.000 |
| Other expenses | 28.400 M 37.39 % | 20.672 M -25.90 % | 27.898 M -21.70 % | 35.631 M 14.19 % | 31.204 M -65.43 % | 90.266 M 2 610.33 % | 3.330 M 918.49 % | 327.000 K -94.30 % | 5.738 M -44.11 % | 10.266 M | 0.000 | 0.000 -100.00 % | 15.000 K |
| Operating expenses | 43.000 M 21.26 % | 35.461 M 0.34 % | 35.342 M -21.56 % | 45.055 M 6.03 % | 42.492 M -53.90 % | 92.170 M 372.66 % | 19.500 M -70.16 % | 65.355 M 827.15 % | 7.049 M -48.42 % | 13.665 M 70.66 % | 8.007 M 98.00 % | 4.044 M 168.17 % | 1.508 M |
| Cost and expenses | 12.589 B -14.32 % | 14.692 B 6.32 % | 13.819 B 33.23 % | 10.372 B 52.43 % | 6.804 B 23.29 % | 5.519 B 1.81 % | 5.421 B 85.15 % | 2.928 B 59.69 % | 1.833 B -2.11 % | 1.873 B 19.87 % | 1.562 B 108.15 % | 750.637 M 27.48 % | 588.832 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 |
| Selling general and administrative expenses | 14.600 M -1.28 % | 14.789 M 98.68 % | 7.444 M -21.02 % | 9.424 M -16.52 % | 11.289 M 492.96 % | 1.904 M -9.67 % | 2.108 M 64.28 % | 1.283 M -2.14 % | 1.311 M -61.43 % | 3.399 M -57.55 % | 8.007 M 98.00 % | 4.044 M 170.86 % | 1.493 M |
| Interest income | 97.368 M -8.52 % | 106.438 M 34.36 % | 79.221 M 59.05 % | 49.809 M 76.94 % | 28.150 M -4.05 % | 29.338 M 23.05 % | 23.843 M 281.14 % | 6.256 M 0.25 % | 6.240 M 160.00 % | 2.400 M 442.99 % | 442.000 K | 0.000 -100.00 % | 1.745 M |
| Interest expense | 156.500 M 18.48 % | 132.094 M 20.30 % | 109.800 M 70.23 % | 64.501 M 145.38 % | 26.287 M 3.95 % | 25.287 M 26.99 % | 19.913 M -2.50 % | 20.424 M 37.00 % | 14.908 M 14.80 % | 12.986 M 36.12 % | 9.540 M -30.02 % | 13.633 M -1.03 % | 13.775 M |
| Depreciation and amortization | 4.700 M 310.81 % | 1.144 M -77.75 % | 5.142 M 113.98 % | 2.403 M 39.83 % | 1.719 M 6.49 % | 1.614 M 21.88 % | 1.324 M 33.68 % | 990.543 K 10.92 % | 893.000 K 5.06 % | 850.000 K -14.91 % | 999.000 K 89.56 % | 527.000 K 22.27 % | 431.000 K |
| Operating income | 154.100 M -46.62 % | 288.688 M 3.61 % | 278.626 M 25.03 % | 222.854 M 106.05 % | 108.157 M 72.90 % | 62.553 M 26.77 % | 49.345 M -14.09 % | 57.441 M 130.30 % | 24.942 M 9.77 % | 22.723 M 40.82 % | 16.136 M -10.72 % | 18.074 M 25.17 % | 14.440 M |
| Operating income ratio | 0.01 -37.11 % | 0.02 -2.70 % | 0.02 -6.12 % | 0.02 34.55 % | 0.02 38.05 % | 0.01 25.65 % | 0.01 -53.11 % | 0.02 43.37 % | 0.01 11.95 % | 0.01 17.28 % | 0.01 -56.53 % | 0.02 -1.77 % | 0.02 |
| Total other income expenses net | -58.600 M -846.54 % | -6.191 M 78.05 % | -28.202 M -106.60 % | -13.651 M -152.39 % | 26.057 M 2 196.11 % | -1.243 M -283.37 % | 677.935 K 103.73 % | -18.161 M -111.57 % | -8.584 M 15.21 % | -10.124 M -36.79 % | -7.401 M 50.38 % | -14.916 M -25.79 % | -11.858 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 820.100 M 226.55 % | -648.041 M -152.66 % | 1.231 B 105.35 % | 599.329 M 564.23 % | -129.102 M 29.29 % | -182.580 M -61.74 % | -112.881 M -152.51 % | 214.954 M -19.44 % | 266.838 M 14.72 % | 232.590 M 44.38 % | 161.092 M -41.82 % | 276.868 M 40.59 % | 196.936 M |
| Total investments | 32.000 M 11.21 % | 28.775 M 6.97 % | 26.900 M 2.41 % | 26.267 M | 0.000 | 0.000 | 0.000 -100.00 % | 242.707 M 9 573.46 % | 2.509 M -98.99 % | 248.862 M 6 539.86 % | 3.748 M 0.92 % | 3.714 M 38.63 % | 2.679 M |
| Total debt | 2.196 B 157.47 % | 852.963 M -71.13 % | 2.955 B 65.28 % | 1.788 B 280.85 % | 469.436 M 26.12 % | 372.206 M 181.27 % | 132.332 M -38.54 % | 215.303 M -19.83 % | 268.552 M 14.53 % | 234.487 M 43.03 % | 163.948 M -41.02 % | 277.954 M 40.11 % | 198.387 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 431.800 K 0.00 % | 431.800 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 505.534 M 15.72 % | 436.843 M -22.51 % | 563.759 M 49.70 % | 376.592 M 71.04 % | 220.176 M 81.48 % | 121.321 M 58.50 % | 76.542 M 91.07 % | 40.059 M 8.76 % | 36.834 M 41.95 % | 25.948 M 46.74 % | 17.683 M 47.83 % | 11.962 M 22.27 % | 9.783 M |
| Common stock | 569.100 M -0.01 % | 569.142 M 400.00 % | 113.828 M 0.00 % | 113.828 M 9.63 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 327.70 % | 24.276 M 0.00 % | 24.276 M 0.00 % | 24.276 M 0.00 % | 24.276 M 0.00 % | 24.276 M 0.00 % | 24.276 M |
| Total equity | 1.075 B 6.83 % | 1.006 B 27.16 % | 791.137 M 30.99 % | 603.970 M 52.62 % | 395.736 M 33.30 % | 296.881 M 17.96 % | 251.670 M 122.09 % | 113.319 M 30.11 % | 87.094 M 14.28 % | 76.208 M 12.16 % | 67.943 M 9.19 % | 62.222 M 3.63 % | 60.043 M |
| Other non current liabilities | 1.840 M 22.75 % | 1.499 M 0.81 % | 1.487 M 27.91 % | 1.163 M 17.41 % | 990.177 K 88.46 % | 525.416 K | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 155.000 K | 0.000 | 0.000 |
| Long term debt | 408.300 M -0.17 % | 409.005 M 2.00 % | 400.981 M 1.10 % | 396.630 M 102.16 % | 196.193 M 88.73 % | 103.957 M 5.16 % | 98.852 M 5.80 % | 93.435 M -18.06 % | 114.027 M 8.84 % | 104.769 M 12.13 % | 93.436 M -14.13 % | 108.806 M 37.36 % | 79.211 M |
| Total non current liabilities | 408.600 M -0.17 % | 409.305 M 1.86 % | 401.819 M 1.01 % | 397.820 M 101.58 % | 197.350 M 88.53 % | 104.680 M 5.68 % | 99.056 M 5.97 % | 93.474 M -18.11 % | 114.151 M 8.82 % | 104.895 M 12.08 % | 93.591 M -13.98 % | 108.806 M 37.36 % | 79.211 M |
| Other current liabilities | 302.100 M -5.66 % | 320.240 M -57.25 % | 749.184 M 34.19 % | 558.291 M 118.25 % | 255.807 M -66.25 % | 757.864 M 706.12 % | 94.014 M 74.56 % | 53.856 M 1 185.97 % | 4.188 M 808.46 % | 461.000 K -99.01 % | 46.409 M -12.42 % | 52.989 M 6 746.12 % | 774.000 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.501 M -92.89 % | 63.315 M 0.23 % | 63.167 M | 0.000 | 0.000 -100.00 % | 17.026 M |
| Short term debt | 1.788 B 302.70 % | 443.958 M -82.62 % | 2.554 B 83.58 % | 1.391 B 409.15 % | 273.244 M 1.86 % | 268.250 M 701.21 % | 33.481 M -72.53 % | 121.869 M -21.13 % | 154.525 M 125.99 % | 68.378 M -3.03 % | 70.512 M -58.31 % | 169.148 M 41.93 % | 119.176 M |
| Total current liabilities | 2.105 B 49.10 % | 1.412 B -59.19 % | 3.460 B 76.12 % | 1.965 B 131.03 % | 850.342 M -19.91 % | 1.062 B 47.51 % | 719.813 M 37.06 % | 525.184 M -9.03 % | 577.290 M 54.09 % | 374.645 M 99.39 % | 187.896 M -61.83 % | 492.214 M 259.34 % | 136.976 M |
| Total liabilities | 2.514 B 38.02 % | 1.821 B -52.84 % | 3.862 B 63.47 % | 2.362 B 125.48 % | 1.048 B -10.18 % | 1.166 B 42.45 % | 818.869 M 32.36 % | 618.659 M -10.53 % | 691.441 M 44.19 % | 479.540 M 70.36 % | 281.487 M -53.17 % | 601.020 M 178.01 % | 216.187 M |
| Other non current assets | 0.000 -100.00 % | 130.800 K 167.64 % | 48.872 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 37.165 K -11.51 % | 42.000 K -32.26 % | 62.000 K 47.62 % | 42.000 K 0.00 % | 42.000 K 90.91 % | 22.000 K |
| Long term investments | 32.000 M 11.21 % | 28.775 M 7.16 % | 26.851 M 2.22 % | 26.267 M | 0.000 | 0.000 | 0.000 -100.00 % | 242.707 M 9 573.46 % | 2.509 M -98.99 % | 248.862 M 6 539.86 % | 3.748 M 0.92 % | 3.714 M 38.63 % | 2.679 M |
| Intangible 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 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible 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 |
| Property plant equipment net | 20.700 M 30.74 % | 15.833 M 43.93 % | 11.000 M -16.36 % | 13.151 M 38.01 % | 9.529 M 10.65 % | 8.612 M -16.42 % | 10.304 M 148.60 % | 4.145 M -29.58 % | 5.886 M 33.20 % | 4.419 M -23.43 % | 5.771 M 103.28 % | 2.839 M 31.13 % | 2.165 M |
| Total non current assets | 52.700 M 17.80 % | 44.738 M 18.04 % | 37.900 M -3.85 % | 39.419 M 313.66 % | 9.529 M 10.65 % | 8.612 M -16.42 % | 10.304 M -95.83 % | 246.889 M 2 826.27 % | 8.437 M -96.67 % | 253.343 M 2 549.75 % | 9.561 M 44.97 % | 6.595 M 35.53 % | 4.866 M |
| Other current assets | 491.800 M 225.77 % | 150.964 M -1.18 % | 152.761 M -52.55 % | 321.974 M 95.30 % | 164.863 M 163.86 % | 62.481 M -3.93 % | 65.036 M -30.26 % | 93.256 M 341.55 % | 21.120 M -51.21 % | 43.284 M -24.63 % | 57.430 M -21.50 % | 73.155 M 97.79 % | 36.986 M |
| Short term investments | 0.000 | 0.000 -100.00 % | 48.872 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 1.376 B -8.33 % | 1.501 B -12.95 % | 1.724 B 45.08 % | 1.189 B 98.57 % | 598.539 M 7.89 % | 554.786 M 126.25 % | 245.214 M 70 018.35 % | 349.714 K -79.60 % | 1.714 M -9.65 % | 1.897 M -33.58 % | 2.856 M 162.98 % | 1.086 M -25.16 % | 1.451 M |
| Cash and short term investments | 1.376 B -8.33 % | 1.501 B -12.95 % | 1.724 B 45.08 % | 1.189 B 98.57 % | 598.539 M 7.89 % | 554.786 M 126.25 % | 245.214 M 70 018.35 % | 349.714 K -79.60 % | 1.714 M -9.65 % | 1.897 M -33.58 % | 2.856 M 162.98 % | 1.086 M -25.16 % | 1.451 M |
| Total current assets | 3.536 B 27.07 % | 2.782 B -39.71 % | 4.615 B 57.68 % | 2.927 B 104.12 % | 1.434 B -1.43 % | 1.455 B 37.21 % | 1.060 B 118.57 % | 485.089 M -37.01 % | 770.098 M 154.66 % | 302.405 M -11.02 % | 339.869 M -48.24 % | 656.647 M 141.98 % | 271.364 M |
| Inventory | 947.300 M 64.44 % | 576.093 M -72.24 % | 2.076 B 110.99 % | 983.761 M 259.22 % | 273.860 M -52.07 % | 571.354 M 76.73 % | 323.284 M 75.11 % | 184.617 M -65.51 % | 535.228 M 192.21 % | 183.166 M 78.41 % | 102.668 M -69.02 % | 331.415 M 556.35 % | 50.494 M |
| Net receivables | 720.600 M 29.98 % | 554.393 M -16.30 % | 662.376 M 53.10 % | 432.642 M 9.08 % | 396.636 M 49.05 % | 266.106 M -37.64 % | 426.701 M 106.27 % | 206.866 M -2.44 % | 212.036 M 186.31 % | 74.058 M -58.14 % | 176.915 M -29.51 % | 250.991 M 37.58 % | 182.433 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 |
| Other assets | 0.000 | 0.000 100.00 % | -7.610 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 15.200 M -97.61 % | 635.583 M 333.45 % | 146.633 M 2 339.66 % | 6.010 M -98.08 % | 312.384 M 914.08 % | 30.805 M -94.74 % | 586.098 M 71.68 % | 341.390 M 2.60 % | 332.749 M 85.61 % | 179.269 M 152.58 % | 70.975 M -73.72 % | 270.077 M | 0.000 |
| Tax payables | 0.000 -100.00 % | 12.121 M 18.54 % | 10.225 M 13.55 % | 9.004 M 1.08 % | 8.908 M 83.30 % | 4.860 M -21.89 % | 6.221 M 74.36 % | 3.568 M -84.15 % | 22.513 M 1 009.01 % | 2.030 M | 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 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -61.340 M | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 -100.00 % | 113.550 M 0.00 % | 113.550 M 59.26 % | 71.300 M 0.00 % | 71.300 M 0.00 % | 71.300 M 45.56 % | 48.984 M 88.52 % | 25.984 M 0.00 % | 25.984 M 0.00 % | 25.984 M 0.00 % | 25.984 M 0.00 % | 25.984 M |
| Deferred tax liabilities non current | -1.500 M -25.21 % | -1.198 M -84.74 % | -648.467 K -2 423.59 % | 27.908 K -83.25 % | 166.622 K -15.96 % | 198.254 K -3.02 % | 204.434 K 414.11 % | 39.765 K -67.67 % | 123.000 K -2.38 % | 126.000 K | 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 |
| Total assets | 3.588 B 26.92 % | 2.827 B -39.24 % | 4.653 B 56.86 % | 2.966 B 105.50 % | 1.443 B -1.36 % | 1.463 B 36.69 % | 1.071 B 46.25 % | 731.978 M -5.98 % | 778.535 M 40.09 % | 555.748 M 59.04 % | 349.430 M -47.31 % | 663.242 M 140.10 % | 276.230 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -1.529 B -191.49 % | 1.671 B 303.90 % | -819.624 M 9.61 % | -906.811 M -497.18 % | -151.849 M -781.66 % | 22.276 M 147.14 % | -47.257 M -117.89 % | 264.200 M 192.25 % | -286.402 M -270.27 % | 168.206 M -46.53 % | 314.574 M 190.26 % | -348.511 M -1 965.39 % | 18.683 M |
| Accounts receivables | -507.100 M -562.09 % | 109.741 M 147.77 % | -229.734 M -538.04 % | -36.006 M 72.42 % | -130.530 M -181.28 % | 160.595 M 173.05 % | -219.835 M -4 352.25 % | 5.170 M 103.75 % | -137.978 M -234.15 % | 102.857 M 42.40 % | 72.231 M 206.24 % | -67.990 M -258.17 % | 42.985 M |
| Inventory | -371.300 M -124.76 % | 1.500 B 237.33 % | -1.092 B -53.81 % | -709.901 M -338.63 % | 297.494 M 219.92 % | -248.070 M -78.90 % | -138.667 M -139.55 % | 350.610 M 199.59 % | -352.062 M -337.35 % | -80.498 M -135.19 % | 228.747 M 172.83 % | -314.089 M -7 612.29 % | 4.181 M |
| Accounts payables | 0.000 | 0.000 -100.00 % | 332.736 M 8 873.09 % | -3.793 M | 0.000 -100.00 % | 107.196 M | 0.000 100.00 % | -19.449 M -112.67 % | 153.480 M 41.73 % | 108.294 M | 0.000 | 0.000 | 0.000 |
| Other working capital | -650.600 M -1 151.01 % | 61.902 M -63.43 % | 169.273 M 207.74 % | -157.111 M 50.72 % | -318.812 M -12 575.39 % | 2.556 M -99.18 % | 311.244 M 531.50 % | -72.131 M -243.81 % | 50.158 M 33.57 % | 37.553 M 176.21 % | 13.596 M -59.50 % | 33.568 M 217.85 % | -28.483 M |
| Other non cash items | 228.100 M 35.15 % | 168.779 M 35.51 % | 124.548 M 103.09 % | 61.327 M 256.35 % | -39.225 M -71.35 % | -22.891 M -114.90 % | -10.652 M -2 605.54 % | -393.713 K -107.29 % | 5.399 M 36.82 % | 3.946 M 102.06 % | -191.571 M -167.75 % | 282.775 M 92 209.12 % | -307.000 K |
| Net cash provided by operating activities | -1.201 B -156.54 % | 2.124 B 583.18 % | -439.510 M 30.76 % | -634.774 M -1 034.76 % | -55.939 M -189.78 % | 62.309 M 1 049.50 % | -6.562 M -102.16 % | 304.097 M 215.30 % | -263.752 M -242.11 % | 185.601 M 43.07 % | 129.723 M 305.81 % | -63.030 M -406.28 % | 20.579 M |
| Investments in property plant and equipment | -12.600 M -96.06 % | -6.427 M -113.12 % | -3.016 M 50.55 % | -6.098 M -131.33 % | -2.636 M | 0.000 100.00 % | -7.454 M | 0.000 100.00 % | -2.360 M | 0.000 100.00 % | -3.931 M -227.31 % | -1.201 M -2 902.50 % | -40.000 K |
| Acquisitions net | 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 |
| Purchases of investments | 0.000 | 0.000 | 0.000 100.00 % | -25.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.000 K |
| 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 |
| Other investing activites | -98.400 M 7.55 % | -106.438 M -34.89 % | -78.908 M -58.42 % | -49.809 M -276.93 % | 28.152 M -7.00 % | 30.271 M -88.27 % | 258.080 M 210.71 % | -233.122 M -194.63 % | 246.353 M 200.71 % | -244.612 M -719 347.06 % | -34.000 K 96.71 % | -1.035 M | 0.000 |
| Net cash used for investing activites | -111.000 M 1.65 % | -112.865 M -37.77 % | -81.924 M -0.64 % | -81.406 M -419.04 % | 25.516 M -15.71 % | 30.271 M -87.92 % | 250.626 M 207.51 % | -233.122 M -195.54 % | 243.993 M 199.75 % | -244.612 M -6 069.28 % | -3.965 M -77.33 % | -2.236 M -3 689.83 % | -59.000 K |
| Debt repayment | 1.343 B 163.90 % | -2.102 B -280.10 % | 1.167 B -11.48 % | 1.318 B 1 255.96 % | 97.230 M -59.47 % | 239.874 M 389.11 % | -82.971 M -55.82 % | -53.249 M -256.22 % | 34.085 M -51.68 % | 70.539 M 558.94 % | -15.370 M -151.93 % | 29.595 M 239.09 % | -21.277 M |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 52.250 M | 0.000 | 0.000 -100.00 % | 102.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -650.000 K |
| Dividends paid | 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 financing activites | -156.500 M -18.48 % | -132.094 M -20.25 % | -109.849 M -70.31 % | -64.501 M -179.78 % | -23.054 M -0.75 % | -22.882 M -23.50 % | -18.529 M 3.25 % | -19.151 M -31.98 % | -14.510 M -16.20 % | -12.487 M 88.50 % | -108.618 M -407.65 % | 35.306 M | 0.000 |
| Net cash used provided by financing activities | 1.187 B 153.12 % | -2.234 B -311.31 % | 1.057 B -19.06 % | 1.306 B 1 660.89 % | 74.176 M -65.82 % | 216.991 M 27 015.93 % | 800.236 K 101.11 % | -72.400 M -469.86 % | 19.575 M -66.28 % | 58.052 M 146.82 % | -123.988 M -291.04 % | 64.901 M 395.99 % | -21.927 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 -100.00 % | 99.999 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 1.451 M | 0.000 |
| Net change in cash | -125.000 M 44.02 % | -223.307 M -141.68 % | 535.797 M -9.18 % | 589.975 M 1 248.43 % | 43.753 M -85.87 % | 309.572 M 26.43 % | 244.864 M 18 048.14 % | -1.364 M -645.51 % | -183.000 K 80.92 % | -959.000 K -154.18 % | 1.770 M 62.98 % | 1.086 M | 0.000 |
| Cash at beginning of period | 1.501 B -12.95 % | 1.724 B 45.08 % | 1.189 B 98.57 % | 598.539 M 7.89 % | 554.786 M 126.25 % | 245.214 M 70 018.35 % | 349.714 K -79.60 % | 1.714 M -9.63 % | 1.897 M -33.58 % | 2.856 M 162.98 % | 1.086 M | 0.000 | 0.000 |
| Cash at end of period | 1.376 B -8.33 % | 1.501 B -12.95 % | 1.724 B 45.08 % | 1.189 B 98.57 % | 598.539 M 7.89 % | 554.786 M 126.25 % | 245.214 M 70 018.35 % | 349.714 K -79.60 % | 1.714 M -9.65 % | 1.897 M -33.58 % | 2.856 M 162.98 % | 1.086 M -25.16 % | 1.451 M |
| Operating cash flow | -1.201 B -156.54 % | 2.124 B 583.18 % | -439.510 M 30.76 % | -634.774 M -1 034.76 % | -55.939 M -189.78 % | 62.309 M 1 049.50 % | -6.562 M -102.16 % | 304.097 M 215.30 % | -263.752 M -242.11 % | 185.601 M 43.07 % | 129.723 M 305.81 % | -63.030 M -406.28 % | 20.579 M |
| Capital expenditure | -12.600 M -96.06 % | -6.427 M -114.22 % | -3.000 M 50.80 % | -6.098 M -131.33 % | -2.636 M | 0.000 100.00 % | -7.454 M | 0.000 100.00 % | -2.360 M | 0.000 100.00 % | -3.931 M -227.31 % | -1.201 M -2 902.50 % | -40.000 K |
| Free CashFlow | -1.213 B -157.31 % | 2.117 B 578.46 % | -442.500 M 30.96 % | -640.972 M -994.27 % | -58.575 M -194.01 % | 62.309 M 544.54 % | -14.017 M -104.61 % | 304.097 M 214.27 % | -266.112 M -243.38 % | 185.601 M 47.55 % | 125.792 M 295.84 % | -64.231 M -412.73 % | 20.539 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.774 B 83.74 % | 3.142 B 24.04 % | 2.533 B 36.35 % | 1.858 B -64.34 % | 5.209 B 29.30 % | 4.029 B -0.28 % | 4.040 B 88.62 % | 2.142 B -55.39 % | 4.802 B 29.88 % | 3.697 B 4.75 % | 3.529 B 170.15 % | 1.306 B -76.52 % | 5.564 B 77.95 % | 3.127 B 4.31 % | 2.997 B 116.66 % | 1.383 B -55.06 % | 3.078 B 41.46 % | 2.176 B 40.34 % | 1.551 B 332.06 % | 358.877 M -87.31 % | 2.827 B 71.23 % | 1.651 B 0.00 % | 1.651 B 48.92 % | 1.109 B 0.00 % | 1.109 B -22.47 % | 1.430 B 0.00 % | 1.430 B 9.17 % | 1.310 B 0.00 % | 1.310 B |
| Net income | 57.200 M 257.50 % | 16.000 M 321.05 % | 3.800 M -62.38 % | 10.100 M -74.75 % | 40.000 M -5.44 % | 42.300 M -4.94 % | 44.500 M 32.84 % | 33.500 M -63.55 % | 91.900 M 107.58 % | 44.272 M 7.20 % | 41.300 M 109.64 % | 19.700 M -75.77 % | 81.300 M 157.14 % | 31.617 M -3.02 % | 32.600 M 2.19 % | 31.900 M -46.21 % | 59.300 M 571.57 % | 8.830 M -83.26 % | 52.747 M 421.06 % | -16.429 M -141.15 % | 39.923 M 278.35 % | 10.552 M 0.00 % | 10.552 M -12.46 % | 12.053 M 0.00 % | 12.053 M 27.75 % | 9.435 M 0.00 % | 9.435 M 9.85 % | 8.590 M 0.00 % | 8.590 M |
| Income before tax | 76.500 M 225.53 % | 23.500 M 360.78 % | 5.100 M -62.22 % | 13.500 M -74.77 % | 53.500 M -3.43 % | 55.400 M -6.89 % | 59.500 M 32.81 % | 44.800 M -63.52 % | 122.800 M 103.91 % | 60.224 M 9.10 % | 55.200 M 109.89 % | 26.300 M -75.80 % | 108.700 M 145.55 % | 44.267 M 2.47 % | 43.199 M 3.38 % | 41.786 M -47.10 % | 78.990 M 82.05 % | 43.390 M -17.74 % | 52.747 M 421.06 % | -16.429 M -130.79 % | 53.352 M 269.19 % | 14.451 M 0.00 % | 14.451 M -10.84 % | 16.207 M 0.00 % | 16.207 M 23.63 % | 13.110 M 0.00 % | 13.110 M 10.16 % | 11.901 M 0.00 % | 11.901 M |
| Income before tax ratio | 0.01 77.17 % | 0.01 271.47 % | 0.00 -72.29 % | 0.01 -29.24 % | 0.01 -25.31 % | 0.01 -6.63 % | 0.01 -29.59 % | 0.02 -18.22 % | 0.03 57.00 % | 0.02 4.15 % | 0.02 -22.31 % | 0.02 3.04 % | 0.02 37.99 % | 0.01 -1.76 % | 0.01 -52.28 % | 0.03 17.71 % | 0.03 28.69 % | 0.02 -41.39 % | 0.03 174.31 % | -0.05 -342.57 % | 0.02 115.60 % | 0.01 0.00 % | 0.01 -40.13 % | 0.01 0.00 % | 0.01 59.45 % | 0.01 0.00 % | 0.01 0.90 % | 0.01 0.00 % | 0.01 |
| EBITDA | 126.900 M 119.93 % | 57.700 M 20.46 % | 47.900 M -8.41 % | 52.300 M -47.01 % | 98.700 M 38.24 % | 71.400 M -18.12 % | 87.200 M -11.74 % | 98.800 M -37.86 % | 159.000 M 204.28 % | 52.254 M -43.51 % | 92.500 M 86.12 % | 49.700 M -60.71 % | 126.500 M 102.73 % | 62.397 M 8.82 % | 57.342 M 3.91 % | 55.185 M -38.35 % | 89.508 M 69.99 % | 52.654 M -2.86 % | 54.202 M 695.69 % | -9.099 M -114.90 % | 61.075 M 465.32 % | 10.804 M 0.00 % | 10.804 M -12.52 % | 12.350 M 0.00 % | 12.350 M -3.06 % | 12.740 M 0.00 % | 12.740 M -0.68 % | 12.828 M 0.00 % | 12.828 M |
| Net income ratio | 0.01 94.57 % | 0.01 239.44 % | 0.00 -72.41 % | 0.01 -29.20 % | 0.01 -26.87 % | 0.01 -4.68 % | 0.01 -29.58 % | 0.02 -18.28 % | 0.02 59.83 % | 0.01 2.33 % | 0.01 -22.40 % | 0.02 3.20 % | 0.01 44.50 % | 0.01 -7.02 % | 0.01 -52.83 % | 0.02 19.70 % | 0.02 374.72 % | 0.00 -88.07 % | 0.03 174.31 % | -0.05 -424.17 % | 0.01 120.95 % | 0.01 0.00 % | 0.01 -41.22 % | 0.01 0.00 % | 0.01 64.77 % | 0.01 0.00 % | 0.01 0.62 % | 0.01 0.00 % | 0.01 |
| Ratio EBITDA | 0.02 19.70 % | 0.02 -2.89 % | 0.02 -32.83 % | 0.03 48.58 % | 0.02 6.91 % | 0.02 -17.89 % | 0.02 -53.21 % | 0.05 39.30 % | 0.03 134.28 % | 0.01 -46.07 % | 0.03 -31.11 % | 0.04 67.33 % | 0.02 13.93 % | 0.02 4.32 % | 0.02 -52.04 % | 0.04 37.19 % | 0.03 20.17 % | 0.02 -30.78 % | 0.03 237.87 % | -0.03 -217.36 % | 0.02 230.15 % | 0.01 0.00 % | 0.01 -41.26 % | 0.01 0.00 % | 0.01 25.03 % | 0.01 0.00 % | 0.01 -9.03 % | 0.01 0.00 % | 0.01 |
| Gross profit ratio | 0.02 21.96 % | 0.02 36.01 % | 0.01 -31.93 % | 0.02 22.74 % | 0.01 98.02 % | 0.01 -56.12 % | 0.02 -59.02 % | 0.04 40.77 % | 0.03 46.58 % | 0.02 -6.44 % | 0.02 -33.41 % | 0.03 49.72 % | 0.02 -17.37 % | 0.03 60.73 % | 0.02 -42.76 % | 0.03 -5.05 % | 0.03 75.81 % | 0.02 -51.43 % | 0.03 473.56 % | -0.01 -142.49 % | 0.02 345.47 % | -0.01 0.00 % | -0.01 -116.16 % | 0.06 0.00 % | 0.06 225.65 % | 0.02 0.00 % | 0.02 48.47 % | 0.01 0.00 % | 0.01 |
| Weighted average shs out dil | 56.634 M -0.34 % | 56.829 M 4.69 % | 54.286 M -4.62 % | 56.914 M -0.40 % | 57.143 M -0.08 % | 57.188 M 0.24 % | 57.051 M 0.48 % | 56.780 M 0.09 % | 56.728 M -0.37 % | 56.941 M 0.65 % | 56.575 M 0.51 % | 56.286 M -1.08 % | 56.900 M -0.02 % | 56.914 M 0.06 % | 56.880 M -0.23 % | 57.011 M 0.18 % | 56.910 M 9.64 % | 51.904 M -0.02 % | 51.914 M -0.15 % | 51.991 M 0.27 % | 51.848 M -0.05 % | 51.874 M 0.00 % | 51.874 M -0.16 % | 51.955 M 0.00 % | 51.955 M -22.95 % | 67.430 M 0.00 % | 67.430 M 85.18 % | 36.414 M 0.00 % | 36.414 M |
| Weighted average shs out | 56.634 M -0.34 % | 56.829 M 4.69 % | 54.286 M -4.62 % | 56.914 M -0.40 % | 57.143 M -0.08 % | 57.188 M 0.24 % | 57.051 M 0.48 % | 56.780 M 0.09 % | 56.728 M -0.37 % | 56.941 M 0.65 % | 56.575 M 0.51 % | 56.286 M -1.08 % | 56.900 M -0.02 % | 56.914 M 0.06 % | 56.880 M -0.23 % | 57.011 M 0.24 % | 56.872 M 9.57 % | 51.904 M -0.02 % | 51.914 M -0.15 % | 51.991 M 0.27 % | 51.848 M -0.27 % | 51.986 M 0.00 % | 51.986 M 0.06 % | 51.955 M 0.00 % | 51.955 M -23.04 % | 67.510 M 0.00 % | 67.510 M 85.39 % | 36.414 M 0.00 % | 36.414 M |
| EPS diluted | 1.01 260.71 % | 0.28 300.00 % | 0.07 -61.11 % | 0.18 -74.29 % | 0.70 1.45 % | 0.69 -11.54 % | 0.78 32.20 % | 0.59 -63.58 % | 1.62 107.69 % | 0.78 6.85 % | 0.73 108.57 % | 0.35 -75.52 % | 1.43 72.29 % | 0.83 45.61 % | 0.57 1.79 % | 0.56 -46.15 % | 1.04 447.37 % | 0.19 -81.37 % | 1.02 418.75 % | -0.32 -141.56 % | 0.77 285.00 % | 0.20 0.00 % | 0.20 -13.04 % | 0.23 0.00 % | 0.23 64.29 % | 0.14 0.00 % | 0.14 -41.67 % | 0.24 0.00 % | 0.24 |
| Earnings per share | 1.01 260.71 % | 0.28 300.00 % | 0.07 -61.11 % | 0.18 -74.29 % | 0.70 1.45 % | 0.69 -11.54 % | 0.78 32.20 % | 0.59 -63.58 % | 1.62 107.69 % | 0.78 6.85 % | 0.73 108.57 % | 0.35 -75.52 % | 1.43 72.29 % | 0.83 45.61 % | 0.57 1.79 % | 0.56 -46.15 % | 1.04 447.37 % | 0.19 -81.37 % | 1.02 418.75 % | -0.32 -141.56 % | 0.77 285.00 % | 0.20 0.00 % | 0.20 -13.04 % | 0.23 0.00 % | 0.23 64.29 % | 0.14 0.00 % | 0.14 -41.67 % | 0.24 0.00 % | 0.24 |
| Gross profit | 117.200 M 124.09 % | 52.300 M 68.71 % | 31.000 M -7.19 % | 33.400 M -56.23 % | 76.300 M 156.04 % | 29.800 M -56.24 % | 68.100 M -22.70 % | 88.100 M -37.21 % | 140.300 M 90.37 % | 73.699 M -2.00 % | 75.200 M 79.90 % | 41.800 M -64.84 % | 118.900 M 47.04 % | 80.863 M 67.65 % | 48.233 M 24.01 % | 38.896 M -57.33 % | 91.150 M 148.71 % | 36.649 M -31.83 % | 53.763 M 1 714.02 % | -3.331 M -105.39 % | 61.759 M 520.34 % | -14.693 M 0.00 % | -14.693 M -124.07 % | 61.043 M 0.00 % | 61.043 M 152.49 % | 24.176 M 0.00 % | 24.176 M 62.09 % | 14.915 M 0.00 % | 14.915 M |
| Income tax expense | 19.300 M 157.33 % | 7.500 M 476.92 % | 1.300 M -61.76 % | 3.400 M -74.81 % | 13.500 M -17.18 % | 16.300 M 8.67 % | 15.000 M 32.74 % | 11.300 M -63.43 % | 30.900 M 93.71 % | 15.952 M 14.76 % | 13.900 M 110.61 % | 6.600 M -75.91 % | 27.400 M 116.60 % | 12.650 M 19.91 % | 10.550 M 7.00 % | 9.860 M -50.02 % | 19.729 M -42.91 % | 34.560 M | 0.000 | 0.000 -100.00 % | 13.429 M 244.41 % | 3.899 M 0.00 % | 3.899 M -6.13 % | 4.154 M 0.00 % | 4.154 M 13.05 % | 3.674 M 0.00 % | 3.674 M 10.96 % | 3.312 M 0.00 % | 3.312 M |
| Cost of revenue | 5.656 B 83.06 % | 3.090 B 23.49 % | 2.502 B 37.15 % | 1.824 B -64.46 % | 5.133 B 28.36 % | 3.999 B 0.68 % | 3.972 B 93.40 % | 2.054 B -55.94 % | 4.661 B 28.65 % | 3.623 B 4.90 % | 3.454 B 173.14 % | 1.265 B -76.77 % | 5.445 B 78.77 % | 3.046 B 3.27 % | 2.949 B 119.34 % | 1.345 B -54.99 % | 2.987 B 39.63 % | 2.140 B 42.94 % | 1.497 B 313.25 % | 362.208 M -86.90 % | 2.765 B 66.02 % | 1.666 B 0.00 % | 1.666 B 59.00 % | 1.048 B 0.00 % | 1.048 B -25.48 % | 1.406 B 0.00 % | 1.406 B 8.56 % | 1.295 B 0.00 % | 1.295 B |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.680 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.719 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.938 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.334 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.646 M 0.00 % | 4.646 M | 0.000 | 0.000 -100.00 % | 2.242 M 0.00 % | 2.242 M 7.77 % | 2.081 M 0.00 % | 2.081 M |
| Selling and marketing expenses | 0.000 -100.00 % | 52.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 81.935 K | 0.000 | 0.000 | 0.000 -100.00 % | 104.876 K | 0.000 | 0.000 | 0.000 -100.00 % | 604.385 K | 0.000 | 0.000 | 0.000 -100.00 % | 77.733 K | 0.000 | 0.000 | 0.000 -100.00 % | 43.699 K 0.00 % | 43.699 K | 0.000 | 0.000 -100.00 % | 410.222 K 0.00 % | 410.222 K 67.78 % | 244.500 K 0.00 % | 244.500 K |
| Other expenses | 17.200 M 201.75 % | 5.700 M -41.84 % | 9.800 M 22.50 % | 8.000 M | 0.000 100.00 % | -3.962 M -135.37 % | 11.200 M | 0.000 | 0.000 | 0.000 -100.00 % | 75.200 M 411.56 % | 14.700 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.487 M -76.84 % | 36.649 M | 0.000 100.00 % | -3.331 M -167.43 % | 4.940 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 17.200 M 82.98 % | 9.400 M -4.08 % | 9.800 M 22.50 % | 8.000 M -29.82 % | 11.400 M 67.65 % | 6.800 M -31.31 % | 9.900 M -35.71 % | 15.400 M 25.20 % | 12.300 M 14.95 % | 10.700 M -85.77 % | 75.200 M 79.90 % | 41.800 M 301.92 % | 10.400 M 130.95 % | 4.503 M -70.86 % | 15.452 M 21.48 % | 12.720 M 20.26 % | 10.577 M -44.47 % | 19.046 M 219.40 % | 5.963 M 279.02 % | -3.331 M -155.33 % | 6.020 M 28.37 % | 4.690 M 0.00 % | 4.690 M -89.16 % | 43.270 M 0.00 % | 43.270 M 1 531.34 % | 2.652 M 0.00 % | 2.652 M 14.08 % | 2.325 M 0.00 % | 2.325 M |
| Cost and expenses | 5.674 B 83.05 % | 3.099 B 23.38 % | 2.512 B 37.09 % | 1.832 B -64.38 % | 5.144 B 28.42 % | 4.006 B 0.60 % | 3.982 B 92.52 % | 2.068 B -55.75 % | 4.674 B 28.76 % | 3.630 B 4.85 % | 3.462 B 171.84 % | 1.273 B -76.66 % | 5.455 B 78.68 % | 3.053 B 2.98 % | 2.965 B 118.42 % | 1.357 B -54.72 % | 2.998 B 38.89 % | 2.159 B 43.64 % | 1.503 B 318.74 % | 358.877 M -87.03 % | 2.768 B 65.69 % | 1.670 B 0.00 % | 1.670 B 53.12 % | 1.091 B 0.00 % | 1.091 B -22.54 % | 1.408 B 0.00 % | 1.408 B 8.57 % | 1.297 B 0.00 % | 1.297 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 3.700 M | 0.000 | 0.000 -100.00 % | 11.400 M 5.93 % | 10.762 M 927.84 % | -1.300 M -108.97 % | 14.500 M 17.89 % | 12.300 M 111.20 % | 5.824 M | 0.000 -100.00 % | 27.100 M 287.14 % | 7.000 M 26.29 % | 5.543 M -64.13 % | 15.452 M 21.48 % | 12.720 M 508.61 % | 2.090 M -77.79 % | 9.412 M 111.64 % | 4.447 M | 0.000 -100.00 % | 1.080 M -76.97 % | 4.690 M 0.00 % | 4.690 M 262.64 % | 1.293 M 0.00 % | 1.293 M -51.25 % | 2.652 M 0.00 % | 2.652 M 14.08 % | 2.325 M 0.00 % | 2.325 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.766 M | 0.000 | 0.000 | 0.000 -100.00 % | 32.716 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.677 M 0.00 % | 3.677 M | 0.000 | 0.000 -100.00 % | 2.972 M 0.00 % | 2.972 M 413.74 % | 578.500 K 0.00 % | 578.500 K |
| Interest expense | 48.900 M 50.00 % | 32.600 M -22.01 % | 41.800 M 10.58 % | 37.800 M -14.67 % | 44.300 M 199.32 % | 14.800 M -43.94 % | 26.400 M -50.28 % | 53.100 M 50.42 % | 35.300 M -20.85 % | 44.597 M 24.23 % | 35.900 M 67.76 % | 21.400 M 22.99 % | 17.400 M 58.51 % | 10.977 M -18.08 % | 13.400 M 3.08 % | 13.000 M 28.71 % | 10.100 M | 0.000 -100.00 % | 1.455 M -78.88 % | 6.888 M -5.99 % | 7.327 M | 0.000 | 0.000 -100.00 % | 1.566 M 0.00 % | 1.566 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 1.500 M -16.67 % | 1.800 M 80.00 % | 1.000 M 0.00 % | 1.000 M 11.11 % | 900.000 K -25.00 % | 1.200 M -7.69 % | 1.300 M 44.44 % | 900.000 K 0.00 % | 900.000 K -30.77 % | 1.300 M -7.14 % | 1.400 M -30.00 % | 2.000 M 400.00 % | 400.000 K -50.00 % | 800.000 K 11.58 % | 717.000 K 69.91 % | 422.000 K -5.80 % | 448.000 K -49.18 % | 881.622 K | 0.000 -100.00 % | 442.000 K 11.62 % | 396.000 K 1.02 % | 391.993 K 0.00 % | 391.993 K -5.53 % | 414.946 K 0.00 % | 414.946 K 0.70 % | 412.080 K 0.00 % | 412.080 K 64.83 % | 250.000 K 0.00 % | 250.000 K |
| Operating income | 100.000 M 133.10 % | 42.900 M 102.36 % | 21.200 M -16.54 % | 25.400 M -60.86 % | 64.900 M 182.17 % | 23.000 M -60.48 % | 58.200 M -20.92 % | 73.600 M -42.50 % | 128.000 M 79.01 % | 71.506 M 5.62 % | 67.700 M 105.15 % | 33.000 M -69.59 % | 108.500 M 45.78 % | 74.429 M 126.87 % | 32.807 M 25.22 % | 26.200 M -67.49 % | 80.600 M 357.88 % | 17.603 M -63.17 % | 47.800 M 799.03 % | -6.838 M -111.50 % | 59.455 M 471.05 % | 10.412 M 0.00 % | 10.412 M -12.77 % | 11.935 M 0.00 % | 11.935 M -3.18 % | 12.328 M 0.00 % | 12.328 M -1.99 % | 12.578 M 0.00 % | 12.578 M |
| Operating income ratio | 0.02 26.87 % | 0.01 63.13 % | 0.01 -38.79 % | 0.01 9.74 % | 0.01 118.23 % | 0.01 -60.37 % | 0.01 -58.08 % | 0.03 28.90 % | 0.03 37.83 % | 0.02 0.83 % | 0.02 -24.06 % | 0.03 29.53 % | 0.02 -18.08 % | 0.02 117.50 % | 0.01 -42.20 % | 0.02 -27.67 % | 0.03 223.67 % | 0.01 -73.76 % | 0.03 261.79 % | -0.02 -190.60 % | 0.02 233.49 % | 0.01 0.00 % | 0.01 -41.42 % | 0.01 0.00 % | 0.01 24.87 % | 0.01 0.00 % | 0.01 -10.22 % | 0.01 0.00 % | 0.01 |
| Total other income expenses net | -23.500 M -21.13 % | -19.400 M -20.50 % | -16.100 M -35.29 % | -11.900 M -4.39 % | -11.400 M -135.19 % | 32.400 M 2 392.31 % | 1.300 M 104.51 % | -28.800 M -453.85 % | -5.200 M 53.91 % | -11.282 M 9.74 % | -12.500 M -86.57 % | -6.700 M -3 450.00 % | 200.000 K 100.66 % | -30.161 M -390.24 % | 10.392 M -33.32 % | 15.586 M 1 068.07 % | -1.610 M -106.24 % | 25.787 M 421.27 % | 4.947 M 151.58 % | -9.591 M -57.15 % | -6.103 M -251.08 % | 4.040 M 0.00 % | 4.040 M -5.44 % | 4.272 M 0.00 % | 4.272 M 446.36 % | 781.891 K 0.00 % | 781.891 K 215.58 % | -676.500 K 0.00 % | -676.500 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 820.100 M | 0.000 -100.00 % | 121.900 M | 0.000 100.00 % | -648.000 M -143.68 % | 1.484 B 2 631.57 % | -58.600 M -103.40 % | 1.724 B 40.11 % | 1.231 B -6.74 % | 1.320 B 51.99 % | 868.300 M -26.94 % | 1.188 B 98.29 % | 599.329 M -11.69 % | 678.695 M 548.70 % | -151.258 M -125.27 % | 598.539 M 563.62 % | -129.102 M -541.30 % | 29.255 M 116.02 % | -182.580 M -144.76 % | 407.894 M 495.26 % | -103.196 M 0.00 % | -103.196 M 8.58 % | -112.881 M 0.00 % | -112.881 M -224.47 % | 90.688 M 0.00 % | 90.688 M |
| Total investments | 0.000 -100.00 % | 32.000 M | 0.000 -100.00 % | 25.500 M | 0.000 -100.00 % | 28.775 M -99.03 % | 2.967 B 11 535.29 % | 25.500 M -99.26 % | 3.449 B 12 720.15 % | 26.900 M -98.98 % | 2.639 B 10 250.59 % | 25.500 M -98.93 % | 2.377 B 8 948.54 % | 26.267 M -98.06 % | 1.357 B | 0.000 -100.00 % | 1.197 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 106.490 M 0.00 % | 106.490 M |
| Total debt | 0.000 -100.00 % | 2.196 B | 0.000 -100.00 % | 1.666 B | 0.000 -100.00 % | 852.963 M | 0.000 -100.00 % | 1.425 B | 0.000 -100.00 % | 2.955 B | 0.000 -100.00 % | 2.188 B | 0.000 -100.00 % | 1.788 B | 0.000 -100.00 % | 527.437 M | 0.000 -100.00 % | 469.436 M 14.16 % | 411.212 M 10.48 % | 372.206 M -61.34 % | 962.680 M 536.44 % | 151.261 M 0.00 % | 151.261 M 14.30 % | 132.332 M 0.00 % | 132.332 M 36.62 % | 96.864 M 0.00 % | 96.864 M |
| Accumulated other comprehensive income loss | 1.075 B | 0.000 -100.00 % | 1.050 B | 0.000 -100.00 % | 1.003 B | 0.000 -100.00 % | 915.500 M | 0.000 -100.00 % | 791.137 M | 0.000 -100.00 % | 704.200 M | 0.000 -100.00 % | 604.000 M | 0.000 -100.00 % | 538.366 M | 0.000 -100.00 % | 395.736 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 171.949 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 -100.00 % | 505.534 M | 0.000 | 0.000 | 0.000 -100.00 % | 436.843 M | 0.000 | 0.000 | 0.000 -100.00 % | 563.759 M | 0.000 | 0.000 | 0.000 -100.00 % | 376.592 M | 0.000 | 0.000 | 0.000 -100.00 % | 220.176 M | 0.000 -100.00 % | 121.321 M -0.35 % | 121.752 M | 0.000 | 0.000 -100.00 % | 76.542 M 0.00 % | 76.542 M 32.72 % | 57.670 M 0.00 % | 57.670 M |
| Common stock | 0.000 -100.00 % | 569.100 M | 0.000 -100.00 % | 569.100 M | 0.000 -100.00 % | 569.142 M | 0.000 -100.00 % | 569.100 M | 0.000 -100.00 % | 113.828 M | 0.000 -100.00 % | 113.800 M | 0.000 -100.00 % | 113.828 M | 0.000 -100.00 % | 113.828 M | 0.000 -100.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 0.00 % | 103.828 M 42.57 % | 72.828 M 0.00 % | 72.828 M |
| Total equity | 1.075 B 0.00 % | 1.075 B 2.40 % | 1.050 B 0.00 % | 1.050 B 4.67 % | 1.003 B -0.33 % | 1.006 B 9.88 % | 915.500 M 0.00 % | 915.500 M 15.72 % | 791.137 M 0.00 % | 791.137 M 12.35 % | 704.200 M 0.00 % | 704.200 M 16.59 % | 604.000 M 0.00 % | 603.970 M 12.19 % | 538.366 M 0.00 % | 538.366 M 36.04 % | 395.736 M 0.00 % | 395.736 M 21.94 % | 324.532 M 9.31 % | 296.881 M 0.00 % | 296.881 M 7.65 % | 275.777 M 0.00 % | 275.777 M 9.58 % | 251.670 M 0.00 % | 251.670 M 92.85 % | 130.498 M 0.00 % | 130.498 M |
| Other non current liabilities | -1.075 B -58 507.61 % | 1.840 M 100.18 % | -1.050 B -70 066.67 % | 1.500 M 100.15 % | -1.003 B -67 150.05 % | 1.495 M 100.16 % | -915.500 M -101 822.22 % | 900.000 K | 0.000 -100.00 % | 838.557 K | 0.000 -100.00 % | 1.200 M | 0.000 -100.00 % | 1.163 M | 0.000 -100.00 % | 990.000 K | 0.000 -100.00 % | 1.157 M 67.30 % | 691.445 K -4.45 % | 723.670 K 0.00 % | 723.671 K | 0.000 -100.00 % | 353.191 K | 0.000 -100.00 % | 204.434 K | 0.000 -100.00 % | 376.000 K |
| Long term debt | 0.000 -100.00 % | 408.300 M | 0.000 -100.00 % | 410.100 M | 0.000 -100.00 % | 409.005 M | 0.000 -100.00 % | 401.600 M | 0.000 -100.00 % | 400.981 M | 0.000 -100.00 % | 399.400 M | 0.000 -100.00 % | 396.630 M | 0.000 -100.00 % | 324.529 M | 0.000 -100.00 % | 196.193 M 53.94 % | 127.452 M 22.60 % | 103.957 M 0.00 % | 103.957 M 11.01 % | 93.649 M 0.00 % | 93.649 M -5.26 % | 98.852 M 0.00 % | 98.852 M 2.05 % | 96.864 M 0.00 % | 96.864 M |
| Total non current liabilities | -1.075 B -363.02 % | 408.600 M 138.93 % | -1.050 B -355.73 % | 410.400 M 140.93 % | -1.003 B -344.26 % | 410.500 M 144.84 % | -915.500 M -327.45 % | 402.500 M | 0.000 -100.00 % | 401.819 M | 0.000 -100.00 % | 400.700 M | 0.000 -100.00 % | 397.820 M | 0.000 -100.00 % | 325.686 M | 0.000 -100.00 % | 197.350 M 54.01 % | 128.143 M 22.41 % | 104.680 M 0.00 % | 104.680 M 11.36 % | 94.002 M 0.00 % | 94.002 M -5.10 % | 99.056 M 0.00 % | 99.056 M 1.87 % | 97.240 M 0.00 % | 97.240 M |
| Other current liabilities | 0.000 -100.00 % | 302.100 M | 0.000 -100.00 % | 291.400 M | 0.000 -100.00 % | 320.240 M | 0.000 -100.00 % | 930.100 M | 0.000 -100.00 % | 749.184 M | 0.000 -100.00 % | 338.900 M | 0.000 -100.00 % | 558.291 M | 0.000 -100.00 % | 363.720 M | 0.000 -100.00 % | 255.807 M 123.72 % | 114.342 M -84.91 % | 757.864 M 339.98 % | 172.250 M -23.40 % | 224.855 M 0.00 % | 224.855 M 139.17 % | 94.014 M -6.21 % | 100.235 M 56.08 % | 64.222 M -2.08 % | 65.584 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 | 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 | 0.000 -100.00 % | 1.788 B | 0.000 -100.00 % | 1.256 B | 0.000 -100.00 % | 443.958 M | 0.000 -100.00 % | 1.023 B | 0.000 -100.00 % | 2.554 B | 0.000 -100.00 % | 1.789 B | 0.000 -100.00 % | 1.391 B | 0.000 -100.00 % | 202.908 M | 0.000 -100.00 % | 273.244 M -3.71 % | 283.761 M 5.78 % | 268.250 M -68.76 % | 858.723 M 1 390.53 % | 57.612 M 0.00 % | 57.612 M 72.08 % | 33.481 M 0.00 % | 33.481 M | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 2.105 B | 0.000 -100.00 % | 2.430 B | 0.000 -100.00 % | 1.412 B | 0.000 -100.00 % | 1.968 B | 0.000 -100.00 % | 3.460 B | 0.000 -100.00 % | 2.129 B | 0.000 -100.00 % | 1.965 B | 0.000 -100.00 % | 1.572 B | 0.000 -100.00 % | 850.342 M 112.16 % | 400.797 M -62.25 % | 1.062 B 0.00 % | 1.062 B 271.81 % | 285.568 M 0.00 % | 285.568 M -60.33 % | 719.813 M 0.00 % | 719.813 M 783.07 % | 81.513 M 0.00 % | 81.513 M |
| Total liabilities | -1.075 B -142.75 % | 2.514 B 339.51 % | -1.050 B -136.95 % | 2.841 B 383.29 % | -1.003 B -155.06 % | 1.821 B 298.93 % | -915.500 M -138.62 % | 2.371 B | 0.000 -100.00 % | 3.862 B | 0.000 -100.00 % | 2.530 B | 0.000 -100.00 % | 2.362 B | 0.000 -100.00 % | 1.898 B | 0.000 -100.00 % | 1.048 B 98.07 % | 528.940 M -54.65 % | 1.166 B 0.00 % | 1.166 B 207.31 % | 379.570 M 0.00 % | 379.570 M -53.65 % | 818.869 M 0.00 % | 818.869 M 358.10 % | 178.753 M 0.00 % | 178.753 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.501 B -1 147 653.52 % | 130.800 K 100.01 % | -1.484 B | 0.000 100.00 % | -1.724 B -3 528 318.26 % | 48.872 K 100.00 % | -1.320 B | 0.000 100.00 % | -1.188 B | 0.000 100.00 % | -678.695 M | 0.000 100.00 % | -598.539 M | 0.000 -100.00 % | 166.500 M | 0.000 | 0.000 -100.00 % | 40.012 M 0.00 % | 40.012 M | 0.000 | 0.000 -100.00 % | 106.503 M 819 153.85 % | 13.000 K |
| Long term investments | 0.000 -100.00 % | 32.000 M | 0.000 -100.00 % | 25.500 M | 0.000 -100.00 % | 28.775 M | 0.000 -100.00 % | 25.500 M | 0.000 -100.00 % | 26.851 M | 0.000 -100.00 % | 25.500 M | 0.000 -100.00 % | 26.267 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 106.490 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 -100.00 % | 20.700 M | 0.000 -100.00 % | 11.900 M | 0.000 -100.00 % | 15.833 M | 0.000 -100.00 % | 14.300 M | 0.000 -100.00 % | 11.000 M | 0.000 -100.00 % | 13.900 M | 0.000 -100.00 % | 13.151 M | 0.000 -100.00 % | 8.402 M | 0.000 -100.00 % | 9.529 M -6.36 % | 10.177 M 18.17 % | 8.612 M 0.00 % | 8.612 M -10.40 % | 9.612 M 0.00 % | 9.612 M -6.72 % | 10.304 M 0.00 % | 10.304 M -5.86 % | 10.946 M 0.00 % | 10.946 M |
| Total non current assets | 0.000 -100.00 % | 52.700 M | 0.000 -100.00 % | 37.400 M 102.49 % | -1.501 B -3 455.06 % | 44.738 M 103.02 % | -1.484 B -3 827.39 % | 39.800 M 102.31 % | -1.724 B -4 649.63 % | 37.900 M 102.87 % | -1.320 B -3 449.49 % | 39.400 M 103.32 % | -1.188 B -3 114.82 % | 39.419 M 105.81 % | -678.695 M -8 177.78 % | 8.402 M 101.40 % | -598.539 M -6 381.01 % | 9.529 M -94.61 % | 176.677 M 1 951.50 % | 8.612 M 0.00 % | 8.612 M -82.65 % | 49.624 M 0.00 % | 49.624 M 381.58 % | 10.304 M 0.00 % | 10.304 M -91.23 % | 117.449 M 0.00 % | 117.449 M |
| Other current assets | -1.376 B -379.79 % | 491.800 M 131.85 % | -1.544 B -734.57 % | 243.300 M | 0.000 -100.00 % | 150.964 M | 0.000 -100.00 % | 95.200 M | 0.000 -100.00 % | 152.723 M | 0.000 -100.00 % | 129.000 M | 0.000 -100.00 % | 321.974 M | 0.000 -100.00 % | 248.001 M | 0.000 -100.00 % | 561.499 M 898.96 % | 56.209 M -10.04 % | 62.481 M 0.00 % | 62.481 M 55.30 % | 40.231 M -30.24 % | 57.674 M -11.32 % | 65.036 M 0.00 % | 65.036 M 37.27 % | 47.379 M 0.00 % | 47.379 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.900 K -100.00 % | 2.967 B | 0.000 -100.00 % | 3.449 B 7 056 336.53 % | 48.872 K -100.00 % | 2.639 B | 0.000 -100.00 % | 2.377 B | 0.000 -100.00 % | 1.357 B | 0.000 -100.00 % | 1.197 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 1.376 B | 0.000 -100.00 % | 1.544 B | 0.000 -100.00 % | 1.501 B 201.18 % | -1.484 B -200.00 % | 1.484 B 186.03 % | -1.724 B -200.00 % | 1.724 B 230.66 % | -1.320 B -200.00 % | 1.320 B 211.05 % | -1.188 B -199.99 % | 1.189 B 275.12 % | -678.695 M -200.00 % | 678.695 M 213.39 % | -598.539 M -200.00 % | 598.539 M 56.70 % | 381.957 M -31.15 % | 554.786 M 0.00 % | 554.786 M 118.03 % | 254.457 M 0.00 % | 254.457 M 3.77 % | 245.214 M 0.00 % | 245.214 M 3 870.43 % | 6.176 M 0.00 % | 6.176 M |
| Cash and short term investments | 1.376 B 0.00 % | 1.376 B -10.88 % | 1.544 B 0.00 % | 1.544 B 2.86 % | 1.501 B 0.00 % | 1.501 B 1.18 % | 1.484 B 0.00 % | 1.484 B -13.97 % | 1.724 B 0.00 % | 1.724 B 30.66 % | 1.320 B 0.00 % | 1.320 B 11.05 % | 1.188 B -0.01 % | 1.189 B 75.12 % | 678.695 M 0.00 % | 678.695 M 13.39 % | 598.539 M 0.00 % | 598.539 M 56.70 % | 381.957 M -31.15 % | 554.786 M 0.00 % | 554.786 M 118.03 % | 254.457 M 0.00 % | 254.457 M 3.77 % | 245.214 M 0.00 % | 245.214 M 3 870.43 % | 6.176 M 0.00 % | 6.176 M |
| Total current assets | 0.000 -100.00 % | 3.536 B | 0.000 -100.00 % | 3.853 B 156.67 % | 1.501 B -46.05 % | 2.782 B 87.56 % | 1.484 B -54.30 % | 3.246 B 88.27 % | 1.724 B -62.64 % | 4.615 B 249.70 % | 1.320 B -58.69 % | 3.195 B 168.82 % | 1.188 B -59.40 % | 2.927 B 331.25 % | 678.695 M -72.05 % | 2.428 B 305.64 % | 598.539 M -58.26 % | 1.434 B 111.87 % | 676.795 M -53.48 % | 1.455 B 0.00 % | 1.455 B 140.16 % | 605.723 M 0.00 % | 605.723 M -42.87 % | 1.060 B 0.00 % | 1.060 B 452.78 % | 191.802 M 0.00 % | 191.802 M |
| Inventory | 0.000 -100.00 % | 947.300 M | 0.000 -100.00 % | 1.061 B | 0.000 -100.00 % | 576.093 M | 0.000 -100.00 % | 1.362 B | 0.000 -100.00 % | 2.076 B | 0.000 -100.00 % | 874.600 M | 0.000 -100.00 % | 983.761 M | 0.000 -100.00 % | 682.151 M | 0.000 -100.00 % | 273.860 M 1 257.60 % | 20.172 M -96.47 % | 571.354 M 0.00 % | 571.354 M 2 060.31 % | 26.448 M 0.00 % | 26.448 M -91.82 % | 323.284 M 0.00 % | 323.284 M 10 176.04 % | 3.146 M 0.00 % | 3.146 M |
| Net receivables | 0.000 -100.00 % | 720.600 M | 0.000 -100.00 % | 1.004 B | 0.000 -100.00 % | 554.393 M | 0.000 -100.00 % | 305.800 M | 0.000 -100.00 % | 662.376 M | 0.000 -100.00 % | 871.400 M | 0.000 -100.00 % | 432.616 M | 0.000 -100.00 % | 819.086 M | 0.000 | 0.000 | 0.000 -100.00 % | 266.106 M 0.00 % | 266.106 M -6.49 % | 284.587 M 6.53 % | 267.145 M -37.39 % | 426.701 M 0.00 % | 426.701 M 215.84 % | 135.101 M 0.00 % | 135.101 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.610 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 15.200 M | 0.000 -100.00 % | 883.000 M | 0.000 -100.00 % | 635.583 M | 0.000 -100.00 % | 14.800 M | 0.000 -100.00 % | 146.633 M | 0.000 -100.00 % | 1.700 M | 0.000 -100.00 % | 6.010 M | 0.000 -100.00 % | 1.006 B | 0.000 -100.00 % | 312.384 M 11 493.75 % | 2.694 M -91.25 % | 30.805 M 0.00 % | 30.805 M 893.17 % | 3.102 M 0.00 % | 3.102 M -99.47 % | 586.098 M 0.00 % | 586.098 M 3 579.44 % | 15.929 M 0.00 % | 15.929 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.121 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.225 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.004 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.908 M | 0.000 -100.00 % | 4.860 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.221 M | 0.000 -100.00 % | 1.362 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 -100.00 % | 480.400 M | 0.000 | 0.000 | 0.000 -100.00 % | 346.400 M | 0.000 -100.00 % | 113.550 M | 0.000 -100.00 % | 590.400 M | 0.000 -100.00 % | 113.550 M | 0.000 -100.00 % | 424.538 M | 0.000 -100.00 % | 71.732 M -67.50 % | 220.704 M 207.68 % | 71.732 M 0.61 % | 71.300 M -58.53 % | 171.949 M | 0.000 -100.00 % | 71.300 M 0.00 % | 71.300 M | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 100.00 % | -1.500 M | 0.000 100.00 % | -1.200 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 27.908 K | 0.000 -100.00 % | 167.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 353.191 K | 0.000 -100.00 % | 204.434 K | 0.000 -100.00 % | 376.000 K | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.195 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 3.588 B | 0.000 -100.00 % | 3.890 B | 0.000 -100.00 % | 2.827 B | 0.000 -100.00 % | 3.286 B | 0.000 -100.00 % | 4.653 B | 0.000 -100.00 % | 3.234 B | 0.000 -100.00 % | 2.966 B | 0.000 -100.00 % | 2.436 B | 0.000 -100.00 % | 1.443 B 69.12 % | 853.472 M -41.68 % | 1.463 B 0.00 % | 1.463 B 123.29 % | 655.347 M 0.00 % | 655.347 M -38.78 % | 1.071 B 0.00 % | 1.071 B 246.17 % | 309.251 M 0.00 % | 309.251 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -254.331 M | 0.000 -100.00 % | 211.871 M 0.00 % | 211.871 M 166.92 % | -316.587 M | 0.000 -100.00 % | 151.450 M 0.00 % | 151.450 M |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 519.593 K | 0.000 -100.00 % | 79.778 M 0.00 % | 79.778 M 154.71 % | -145.817 M | 0.000 -100.00 % | 35.900 M 0.00 % | 35.900 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -272.453 M | 0.000 -100.00 % | 148.418 M 0.00 % | 148.418 M 192.71 % | -160.083 M | 0.000 -100.00 % | 90.750 M 0.00 % | 90.750 M |
| Accounts 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 | 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 working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.602 M | 0.000 100.00 % | -16.325 M 0.00 % | -16.325 M -52.76 % | -10.686 M | 0.000 -100.00 % | 24.800 M 0.00 % | 24.800 M |
| Other non cash items | -57.200 M -257.50 % | -16.000 M -321.05 % | -3.800 M 62.38 % | -10.100 M 74.75 % | -40.000 M 5.44 % | -42.300 M -0.95 % | -41.900 M -25.07 % | -33.500 M 63.55 % | -91.900 M -107.58 % | -44.272 M -14.99 % | -38.500 M -95.43 % | -19.700 M 75.77 % | -81.300 M -157.14 % | -31.617 M 3.16 % | -32.649 M -2.26 % | -31.926 M 46.13 % | -59.261 M -515.42 % | -9.629 M 81.74 % | -52.747 M -421.06 % | 16.429 M 141.15 % | -39.923 M -113.03 % | 306.440 M 3 004.11 % | -10.552 M 95.34 % | -226.208 M 0.00 % | -226.208 M -175.09 % | 301.258 M 3 292.87 % | -9.435 M 94.03 % | -158.090 M 0.00 % | -158.090 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.600 M 44.44 % | 1.800 M 0.00 % | 1.800 M -30.77 % | 2.600 M -7.14 % | 2.800 M -30.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.053 M | 0.000 100.00 % | -1.869 M 0.00 % | -1.869 M 65.91 % | -5.481 M | 0.000 -100.00 % | 2.200 M 0.00 % | 2.200 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 68.737 K | 0.000 100.00 % | -68.737 K 0.00 % | -68.737 K 61.21 % | -177.184 K | 0.000 100.00 % | -3.550 M 0.00 % | -3.550 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -16.202 M | 0.000 -100.00 % | 1.309 M 0.00 % | 1.309 M -97.85 % | 60.940 M | 0.000 -100.00 % | 68.100 M 0.00 % | 68.100 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -16.134 M | 0.000 -100.00 % | 1.240 M 0.00 % | 1.240 M -97.96 % | 60.763 M | 0.000 -100.00 % | 64.550 M 0.00 % | 64.550 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 103.245 M | 0.000 -100.00 % | 5.250 M 0.00 % | 5.250 M -91.83 % | 64.250 M | 0.000 100.00 % | -63.850 M 0.00 % | -63.850 M |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 103.245 M | 0.000 -100.00 % | 5.250 M 0.00 % | 5.250 M -91.83 % | 64.250 M | 0.000 100.00 % | -63.850 M 0.00 % | -63.850 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.600 M 44.44 % | 1.800 M 0.00 % | 1.800 M -30.77 % | 2.600 M -7.14 % | 2.800 M -30.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.165 M | 0.000 -100.00 % | 4.622 M 0.00 % | 4.622 M -96.13 % | 119.532 M | 0.000 -100.00 % | 2.900 M 0.00 % | 2.900 M |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.486 B 0.18 % | 1.484 B 0.12 % | 1.482 B 1 478.81 % | 93.849 M 2.85 % | 91.249 M -93.09 % | 1.320 B 0.30 % | 1.316 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 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.501 B 1.00 % | 1.486 B 0.18 % | 1.484 B 1 450.98 % | 95.649 M 1.92 % | 93.849 M -92.90 % | 1.323 B 0.21 % | 1.320 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.165 M | 0.000 -100.00 % | 4.622 M 0.00 % | 4.622 M -96.13 % | 119.532 M | 0.000 -100.00 % | 2.900 M 0.00 % | 2.900 M |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.600 M 44.44 % | 1.800 M 0.00 % | 1.800 M -30.77 % | 2.600 M -7.14 % | 2.800 M -30.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.053 M | 0.000 100.00 % | -1.869 M 0.00 % | -1.869 M 65.91 % | -5.481 M | 0.000 -100.00 % | 2.200 M 0.00 % | 2.200 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 68.737 K | 0.000 100.00 % | -68.737 K 0.00 % | -68.737 K 61.21 % | -177.184 K | 0.000 100.00 % | -3.550 M 0.00 % | -3.550 M |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.600 M 44.44 % | 1.800 M 0.00 % | 1.800 M -30.77 % | 2.600 M -7.14 % | 2.800 M -30.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.122 M | 0.000 100.00 % | -1.937 M 0.00 % | -1.937 M 65.76 % | -5.658 M | 0.000 100.00 % | -1.350 M 0.00 % | -1.350 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 |