BAER

Bridger Aerospace Group Holdings, Inc. Common Stock BAER

Finances

2024 2023 2022 2021 2020
Revenue 98.613 M 47.83 % 66.708 M 43.80 % 46.388 M 17.78 % 39.384 M 193.63 % 13.413 M
Net income -15.567 M 79.88 % -77.358 M -83.64 % -42.125 M -544.03 % -6.541 M 46.55 % -12.238 M
Income before tax -16.329 M 78.97 % -77.660 M -84.36 % -42.125 M -544.03 % -6.541 M 46.55 % -12.238 M
Income before tax ratio -0.17 85.78 % -1.16 -28.20 % -0.91 -446.80 % -0.17 81.80 % -0.91
EBITDA 24.836 M 157.29 % -43.353 M -233.13 % -13.014 M -238.05 % 9.427 M 218.51 % -7.954 M
Net income ratio -0.16 86.39 % -1.16 -27.70 % -0.91 -446.80 % -0.17 81.80 % -0.91
Ratio EBITDA 0.25 138.75 % -0.65 -131.65 % -0.28 -217.21 % 0.24 140.36 % -0.59
Gross profit ratio 0.42 9.70 % 0.38 41.10 % 0.27 -17.11 % 0.33 680.47 % 0.04
Weighted average shs out dil 50.525 M -34.83 % 77.527 M 92.44 % 40.287 M 0.41 % 40.123 M -6.96 % 43.125 M
Weighted average shs out 50.525 M 11.61 % 45.269 M 12.37 % 40.287 M 0.41 % 40.123 M -6.96 % 43.125 M
EPS diluted -0.81 19.00 % -1.00 87.80 % -8.20 -1 364.29 % -0.56 -100.00 % -0.28
Earnings per share -0.81 52.63 % -1.71 79.15 % -8.20 -1 364.29 % -0.56 -100.00 % -0.28
Gross profit 41.138 M 62.16 % 25.368 M 102.91 % 12.502 M -2.37 % 12.805 M 2 191.64 % 558.769 K
Income tax expense -762.000 K -152.32 % -302.000 K 0.000 0.000 0.000
Cost of revenue 57.475 M 39.03 % 41.340 M 22.00 % 33.886 M 27.49 % 26.579 M 106.77 % 12.854 M
General and administrative expenses 0.000 0.000 0.000 -100.00 % 10.849 M 16.74 % 9.294 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000
Operating expenses 35.820 M -56.77 % 82.863 M 135.89 % 35.128 M 213.22 % 11.215 M 19.10 % 9.417 M
Cost and expenses 93.295 M -24.89 % 124.203 M 79.97 % 69.014 M 82.60 % 37.794 M 69.70 % 22.271 M
Research and development expenses 0.000 0.000 0.000 -100.00 % 365.627 K 197.34 % 122.964 K
Selling general and administrative expenses 35.820 M -56.77 % 82.863 M 135.89 % 35.128 M 223.78 % 10.849 M 16.74 % 9.294 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 23.714 M 2.14 % 23.218 M 15.97 % 20.020 M 115.41 % 9.294 M 480.21 % 1.602 M
Depreciation and amortization 17.451 M 57.37 % 11.089 M 21.98 % 9.091 M 36.22 % 6.674 M 148.81 % 2.682 M
Operating income 5.318 M 109.25 % -57.495 M -154.11 % -22.626 M -1 523.04 % 1.590 M 117.95 % -8.858 M
Operating income ratio 0.05 106.26 % -0.86 -76.71 % -0.49 -1 308.19 % 0.04 106.11 % -0.66
Total other income expenses net -21.647 M -7.35 % -20.165 M -3.42 % -19.499 M -139.82 % -8.131 M -140.54 % -3.380 M
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Net debt 173.221 M -9.62 % 191.660 M 7.35 % 178.530 M 278.26 % 47.198 M -74.65 % 186.181 M
Total investments 6.075 M 1.10 % 6.009 M -89.27 % 55.980 M 5 498.00 % 1.000 M 0.000
Total debt 212.557 M -0.96 % 214.616 M 2.84 % 208.693 M 242.75 % 60.887 M -68.19 % 191.427 M
Accumulated other comprehensive income loss 1.036 M 4.96 % 987.000 K -41.18 % 1.678 M 6 691.87 % 24.706 K 104.92 % -502.127 K
Retained earnings -429.239 M -3.76 % -413.672 M 0.39 % -415.304 M -389.56 % -84.833 M -36.00 % -62.379 M
Common stock 6.000 K 20.00 % 5.000 K 25.00 % 4.000 K 0.000 0.000
Total equity 53.477 M 98.57 % 26.931 M -64.28 % 75.400 M 21.89 % 61.860 M 198.38 % -62.881 M
Other non current liabilities 5.388 M -50.00 % 10.777 M 23 328.26 % 46.000 K -96.84 % 1.457 M 37.71 % 1.058 M
Long term debt 208.552 M -0.86 % 210.364 M 2.01 % 206.226 M 251.17 % 58.726 M -69.09 % 189.968 M
Total non current liabilities 213.940 M -3.26 % 221.141 M 7.21 % 206.272 M 242.74 % 60.183 M -68.49 % 191.026 M
Other current liabilities 14.057 M -18.12 % 17.168 M -8.04 % 18.670 M -72.09 % 66.887 M 3 737.48 % 1.743 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000
Short term debt 4.005 M -5.81 % 4.252 M 72.36 % 2.467 M 14.17 % 2.161 M 48.12 % 1.459 M
Total current liabilities 23.392 M -7.90 % 25.398 M 4.49 % 24.307 M -66.73 % 73.069 M 1 767.16 % 3.913 M
Total liabilities 237.332 M -3.73 % 246.539 M 6.92 % 230.579 M 73.04 % 133.252 M -31.64 % 194.939 M
Other non current assets 2.606 M -34.74 % 3.994 M 48.75 % 2.685 M 10 436.85 % 25.482 K 0.000
Long term investments 6.075 M 21.50 % 5.000 M 400.00 % 1.000 M 0.00 % 1.000 M 0.000
Intangible assets 6.076 M 212.94 % 1.942 M 350.48 % 431.000 K 39.96 % 307.954 K -9.69 % 341.001 K
GoodWill 20.749 M 57.63 % 13.163 M 435.52 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M
Goodwill and intangible assets 26.825 M 77.60 % 15.105 M 422.83 % 2.889 M 4.45 % 2.766 M -1.18 % 2.799 M
Property plant equipment net 191.494 M -6.21 % 204.176 M 6.04 % 192.540 M 13.76 % 169.254 M 41.07 % 119.983 M
Total non current assets 227.000 M -0.56 % 228.275 M 14.65 % 199.114 M 15.06 % 173.046 M 40.94 % 122.782 M
Other current assets 17.671 M 3.24 % 17.117 M -21.09 % 21.693 M 160.03 % 8.342 M 719.03 % 1.019 M
Short term investments 0.000 -100.00 % 1.009 M -98.16 % 54.980 M 0.000 0.000
cash and cash equivalents 39.336 M 71.35 % 22.956 M -23.89 % 30.163 M 120.34 % 13.689 M 160.95 % 5.246 M
Cash and short term investments 39.336 M 64.14 % 23.965 M -71.85 % 85.143 M 521.98 % 13.689 M 160.95 % 5.246 M
Total current assets 63.809 M 41.19 % 45.195 M -57.71 % 106.865 M 384.29 % 22.066 M 137.88 % 9.276 M
Inventory 857.000 K 0.000 0.000 0.000 -100.00 % 749.314 K
Net receivables 5.945 M 44.54 % 4.113 M 14 082.76 % 29.000 K -17.12 % 34.992 K -98.45 % 2.263 M
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 5.330 M 33.99 % 3.978 M 25.49 % 3.170 M -21.17 % 4.021 M 465.13 % 711.554 K
Tax payables 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 7.918 M -0.18 % 7.932 M 922.16 % 776.000 K 26.48 % 613.544 K 0.000
Preferred stock 380.179 M 7.14 % 354.840 M -27.44 % 489.022 M 233.42 % 146.668 M 0.000
Other total stockholders equity 101.495 M 19.73 % 84.771 M 0.000 0.000 100.00 % -1.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 290.809 M 6.34 % 273.470 M -10.62 % 305.979 M 56.82 % 195.112 M 47.75 % 132.058 M
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Deferred income tax -1.142 M -233.92 % -342.000 K 0.000 0.000 0.000
Stock based compensation 16.160 M -66.19 % 47.796 M 0.000 0.000 0.000
Change in working capital -3.052 M 73.86 % -11.675 M -202.93 % 11.343 M 1 563.95 % -774.820 K 52.96 % -1.647 M
Accounts receivables -2.133 M -96.59 % -1.085 M -18 183.33 % 6.000 K -99.73 % 2.228 M 206.74 % -2.087 M
Inventory -104.000 K -108.17 % 1.273 M 595.63 % 183.000 K 115.31 % -1.195 M 0.000
Accounts payables -3.101 M 67.30 % -9.482 M -182.27 % 11.526 M 0.000 -100.00 % 1.059 M
Other working capital 2.286 M 196.01 % -2.381 M -540.05 % -372.000 K 79.41 % -1.807 M -191.68 % -619.566 K
Other non cash items -4.495 M -222.08 % 3.682 M -68.73 % 11.773 M 81.43 % 6.489 M 91.51 % 3.388 M
Net cash provided by operating activities 9.355 M 134.90 % -26.808 M -170.30 % -9.918 M -264.73 % 6.021 M 177.05 % -7.815 M
Investments in property plant and equipment -4.084 M 80.31 % -20.738 M 18.94 % -25.582 M 52.42 % -53.763 M -1.43 % -53.007 M
Acquisitions net 2.592 M 0.000 -100.00 % 286.000 K 0.000 0.000
Purchases of investments 0.000 100.00 % -4.999 M 92.86 % -70.017 M 0.000 0.000
Sales maturities of investments 1.055 M -98.10 % 55.406 M 907.38 % 5.500 M 0.000 0.000
Other investing activites 2.493 M 199.28 % -2.511 M 0.000 100.00 % -1.000 M -237.07 % -296.675 K
Net cash used for investing activites 2.056 M -92.43 % 27.158 M 130.24 % -89.813 M -64.00 % -54.763 M -2.74 % -53.303 M
Debt repayment -3.014 M -35.10 % -2.231 M -101.45 % 153.721 M 2 291.32 % 6.428 M -86.30 % 46.907 M
Common stock issued 9.337 M 192.33 % 3.194 M 115.04 % -21.241 M 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.650 M 75.71 % -6.794 M 10.01 % -7.550 M -113.90 % 54.330 M 571.90 % 8.086 M
Net cash used provided by financing activities 4.673 M 180.14 % -5.831 M -104.67 % 124.930 M 105.62 % 60.758 M 10.48 % 54.993 M
Effect of forex changes on cash 62.000 K 247.62 % -42.000 K -31 718.18 % -132.000 82.99 % -776.000 0.000
Net change in cash 16.146 M 392.34 % -5.523 M -121.92 % 25.199 M 109.72 % 12.015 M 296.15 % -6.125 M
Cash at beginning of period 36.937 M -13.01 % 42.460 M 145.99 % 17.261 M 229.04 % 5.246 M -53.87 % 11.371 M
Cash at end of period 53.083 M 43.71 % 36.937 M -13.01 % 42.460 M 145.99 % 17.261 M 229.04 % 5.246 M
Operating cash flow 9.355 M 134.90 % -26.808 M -170.30 % -9.918 M -264.73 % 6.021 M 177.05 % -7.815 M
Capital expenditure -4.084 M 80.61 % -21.066 M 17.65 % -25.582 M 52.42 % -53.763 M -0.86 % -53.303 M
Free CashFlow 5.271 M 111.01 % -47.874 M -34.86 % -35.500 M 25.64 % -47.742 M 21.89 % -61.118 M
2024 2023 2022 2021 2020
2025-09-30 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
Revenue 67.886 M 120.76 % 30.751 M 96.54 % 15.646 M 0.39 % 15.585 M -75.84 % 64.507 M 395.67 % 13.014 M 136.32 % 5.507 M 396.92 % 1.108 M -97.93 % 53.619 M 361.60 % 11.616 M 3 082.47 % 365.000 K -67.19 % 1.112 M -96.57 % 32.453 M 154.46 % 12.754 M 18 305.69 % 69.292 K -89.69 % 671.938 K -98.08 % 34.969 M 855.97 % 3.658 M 4 171.32 % 85.639 K
Net income 34.519 M 11 107.47 % 308.000 K 101.98 % -15.538 M -20.97 % -12.845 M -146.97 % 27.346 M 373.98 % -9.981 M 50.31 % -20.087 M 35.49 % -31.139 M -278.06 % 17.488 M 191.94 % -19.022 M 57.43 % -44.685 M -162.79 % -17.004 M -200.92 % -5.651 M -23.84 % -4.563 M 69.32 % -14.873 M -33.64 % -11.129 M -162.21 % 17.890 M 440.45 % -5.255 M 34.70 % -8.047 M
Income before tax 33.679 M 6 773.27 % 490.000 K 103.21 % -15.287 M -16.37 % -13.137 M -148.04 % 27.346 M 361.31 % -10.465 M 47.87 % -20.073 M 35.51 % -31.127 M -281.25 % 17.174 M 190.28 % -19.022 M 57.43 % -44.685 M -162.79 % -17.004 M -200.92 % -5.651 M -23.84 % -4.563 M 69.32 % -14.873 M -33.64 % -11.129 M -162.21 % 17.890 M 440.45 % -5.255 M 34.70 % -8.047 M
Income before tax ratio 0.50 3 013.45 % 0.02 101.63 % -0.98 -15.91 % -0.84 -298.84 % 0.42 152.72 % -0.80 77.94 % -3.64 87.02 % -28.09 -8 869.19 % 0.32 119.56 % -1.64 98.66 % -122.42 -700.89 % -15.29 -8 678.88 % -0.17 51.33 % -0.36 99.83 % -214.64 -1 195.93 % -16.56 -3 337.43 % 0.51 135.61 % -1.44 98.47 % -93.96
EBITDA 70.621 M 597.35 % 10.127 M 233.73 % -7.573 M -68.40 % -4.497 M -110.04 % 44.806 M 1 814.73 % -2.613 M 79.68 % -12.860 M 46.93 % -24.230 M -185.34 % 28.392 M 377.10 % -10.246 M 72.51 % -37.269 M -291.88 % -9.510 M -263.93 % 5.801 M 938.27 % 558.739 K 105.65 % -9.892 M -39.27 % -7.102 M -128.16 % 25.220 M 835.99 % -3.427 M 43.64 % -6.080 M
Net income ratio 0.51 4 976.76 % 0.01 101.01 % -0.99 -20.49 % -0.82 -294.42 % 0.42 155.27 % -0.77 78.97 % -3.65 87.02 % -28.10 -8 715.08 % 0.33 119.92 % -1.64 98.66 % -122.42 -700.89 % -15.29 -8 678.88 % -0.17 51.33 % -0.36 99.83 % -214.64 -1 195.93 % -16.56 -3 337.43 % 0.51 135.61 % -1.44 98.47 % -93.96
Ratio EBITDA 1.04 215.89 % 0.33 168.04 % -0.48 -67.74 % -0.29 -141.54 % 0.69 445.94 % -0.20 91.40 % -2.34 89.32 % -21.86 -4 229.06 % 0.53 160.03 % -0.88 99.14 % -102.11 -1 094.34 % -8.55 -4 882.50 % 0.18 308.04 % 0.04 100.03 % -142.75 -1 250.56 % -10.57 -1 565.54 % 0.72 176.99 % -0.94 98.68 % -71.00
Gross profit ratio 0.69 75.74 % 0.39 492.79 % -0.10 -945.06 % 0.01 -98.17 % 0.64 166.08 % 0.24 136.00 % -0.67 89.75 % -6.56 -1 033.62 % 0.70 638.10 % 0.10 100.50 % -18.86 -398.69 % -3.78 -718.71 % 0.61 133.93 % 0.26 100.28 % -93.20 -1 576.40 % -5.56 -937.96 % 0.66 221.05 % -0.55 98.99 % -54.36
Weighted average shs out dil 54.113 M 0.43 % 53.879 M 0.12 % 53.815 M 1.19 % 53.180 M -39.54 % 87.956 M 82.00 % 48.327 M 1.52 % 47.602 M 2.91 % 46.256 M -41.37 % 78.896 M 73.82 % 45.389 M -38.76 % 74.113 M 140.24 % 30.850 M -29.52 % 43.769 M 0.00 % 43.769 M 0.00 % 43.769 M 8.75 % 40.248 M -6.67 % 43.125 M 0.00 % 43.125 M 0.00 % 43.125 M
Weighted average shs out 54.113 M 0.43 % 53.879 M 0.12 % 53.815 M 1.19 % 53.180 M 0.46 % 52.935 M 9.54 % 48.327 M 1.52 % 47.602 M 2.91 % 46.256 M 0.76 % 45.906 M 1.14 % 45.389 M 4.37 % 43.488 M 40.97 % 30.850 M -28.46 % 43.125 M 0.00 % 43.125 M 0.00 % 43.125 M 7.25 % 40.208 M -6.76 % 43.125 M 0.00 % 43.125 M 0.00 % 43.125 M
EPS diluted 0.51 525.00 % -0.12 70.73 % -0.41 -13.89 % -0.36 -216.13 % 0.31 193.94 % -0.33 40.00 % -0.55 31.25 % -0.80 -671.43 % 0.14 133.33 % -0.42 -200.00 % -0.14 81.58 % -0.76 -484.62 % -0.13 -30.00 % -0.10 76.19 % -0.42 -50.00 % -0.28 -354.55 % 0.11 157.89 % -0.19 -148.72 % 0.39
Earnings per share 0.51 525.00 % -0.12 70.73 % -0.41 -13.89 % -0.36 -169.23 % 0.52 257.58 % -0.33 40.00 % -0.55 31.25 % -0.80 -420.00 % 0.25 159.52 % -0.42 -75.00 % -0.24 68.42 % -0.76 -484.62 % -0.13 -18.18 % -0.11 74.42 % -0.43 -53.57 % -0.28 -354.55 % 0.11 157.89 % -0.19 -148.72 % 0.39
Gross profit 46.753 M 287.96 % 12.051 M 872.01 % -1.561 M -948.37 % 184.000 K -99.56 % 41.506 M 1 218.91 % 3.147 M 185.08 % -3.699 M 49.08 % -7.265 M -119.30 % 37.648 M 3 307.06 % 1.105 M 116.05 % -6.883 M -63.63 % -4.206 M -121.21 % 19.834 M 495.25 % 3.332 M 151.60 % -6.458 M -72.87 % -3.736 M -116.10 % 23.201 M 1 257.20 % -2.005 M 56.93 % -4.655 M
Income tax expense -840.000 K -561.54 % 182.000 K -27.49 % 251.000 K 185.96 % -292.000 K 0.000 100.00 % -484.000 K -3 557.14 % 14.000 K 15.89 % 12.080 K 103.85 % -314.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cost of revenue 21.133 M 13.01 % 18.700 M 8.68 % 17.207 M 11.73 % 15.401 M -33.04 % 23.001 M 133.11 % 9.867 M 7.18 % 9.206 M 9.95 % 8.373 M -47.57 % 15.971 M 51.95 % 10.511 M 45.02 % 7.248 M 36.27 % 5.319 M -57.85 % 12.618 M 33.93 % 9.422 M 44.34 % 6.527 M 48.09 % 4.408 M -62.55 % 11.768 M 107.81 % 5.663 M 19.45 % 4.741 M
General and administrative 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 -100.00 % 4.110 M 82.82 % 2.248 M -1.02 % 2.271 M 5.85 % 2.146 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 172.170 K 99.71 % 86.211 K 31.89 % 65.364 K
Other expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 519.000 K 0.000 0.000 0.000 0.000 0.000 100.00 % -1.215 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 7.723 M 18.38 % 6.524 M -24.05 % 8.590 M 12.04 % 7.667 M -11.27 % 8.641 M 9.35 % 7.902 M -31.94 % 11.610 M -37.65 % 18.620 M 23.61 % 15.064 M -0.81 % 15.187 M -54.30 % 33.229 M 411.77 % 6.493 M -64.04 % 18.058 M 214.85 % 5.736 M 18.47 % 4.841 M 14.56 % 4.226 M 74.60 % 2.420 M 2.67 % 2.358 M 6.62 % 2.211 M
Cost and expenses 28.856 M 14.40 % 25.224 M -2.22 % 25.797 M 11.83 % 23.068 M -27.10 % 31.642 M 78.07 % 17.769 M -14.64 % 20.816 M -22.88 % 26.993 M -13.02 % 31.035 M 20.77 % 25.698 M -36.51 % 40.477 M 242.68 % 11.812 M -61.50 % 30.677 M 102.39 % 15.157 M 33.32 % 11.369 M 31.68 % 8.634 M -39.15 % 14.188 M 76.91 % 8.020 M 15.37 % 6.952 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 115.882 K 0.000 0.000 0.000
Selling general and administrative expenses 7.723 M 18.38 % 6.524 M -24.05 % 8.590 M 12.04 % 7.667 M -11.27 % 8.641 M 17.04 % 7.383 M -36.41 % 11.610 M -37.65 % 18.620 M 23.61 % 15.064 M -0.81 % 15.187 M -54.30 % 33.229 M 331.08 % 7.708 M -57.31 % 18.058 M 214.85 % 5.736 M 18.47 % 4.841 M 17.79 % 4.110 M 69.81 % 2.420 M 2.67 % 2.358 M 6.62 % 2.211 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.440 K -83.81 % 27.425 K -8.40 % 29.941 K
Interest expense 28.746 M 401.06 % 5.737 M 0.03 % 5.735 M -3.58 % 5.948 M -0.68 % 5.989 M 2.31 % 5.854 M -1.16 % 5.923 M -1.97 % 6.042 M 1.21 % 5.970 M 7.74 % 5.541 M -2.19 % 5.665 M -18.66 % 6.965 M -0.29 % 6.985 M 204.53 % 2.294 M -38.25 % 3.715 M 5.69 % 3.515 M 0.000 0.000 0.000
Depreciation and amortization 8.196 M 110.15 % 3.900 M 97.07 % 1.979 M -26.49 % 2.692 M -76.53 % 11.471 M 474.12 % 1.998 M 54.88 % 1.290 M 50.87 % 855.053 K -83.71 % 5.248 M 62.23 % 3.235 M 84.75 % 1.751 M 230.82 % 529.293 K -88.15 % 4.467 M 57.96 % 2.828 M 123.21 % 1.267 M 147.33 % 512.237 K -88.46 % 4.440 M 374.52 % 935.679 K 19.07 % 785.813 K
Operating income 39.030 M 606.17 % 5.527 M 154.45 % -10.151 M -35.65 % -7.483 M -122.77 % 32.865 M 791.17 % -4.755 M 68.94 % -15.309 M 40.86 % -25.885 M -214.62 % 22.584 M 260.37 % -14.082 M 64.89 % -40.112 M -274.90 % -10.699 M -702.46 % 1.776 M 173.89 % -2.404 M 78.73 % -11.299 M -41.92 % -7.962 M -138.31 % 20.780 M 576.35 % -4.362 M 36.47 % -6.866 M
Operating income ratio 0.57 219.88 % 0.18 127.70 % -0.65 -35.13 % -0.48 -194.24 % 0.51 239.44 % -0.37 86.86 % -2.78 88.10 % -23.36 -5 645.44 % 0.42 134.74 % -1.21 98.90 % -109.90 -1 042.57 % -9.62 -17 675.79 % 0.05 129.04 % -0.19 99.88 % -163.07 -1 276.24 % -11.85 -2 093.90 % 0.59 149.83 % -1.19 98.51 % -80.18
Total other income expenses net -5.351 M -6.23 % -5.037 M 1.93 % -5.136 M 9.16 % -5.654 M -2.45 % -5.519 M 3.35 % -5.710 M -19.86 % -4.764 M 9.12 % -5.242 M 3.10 % -5.410 M -9.51 % -4.940 M -8.03 % -4.573 M 27.47 % -6.305 M 15.11 % -7.427 M -243.93 % -2.159 M 39.58 % -3.574 M -12.82 % -3.167 M -9.60 % -2.890 M -223.84 % -892.462 K 24.41 % -1.181 M
2025-09-30 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
2025-09-30 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
Net debt 156.330 M -20.08 % 195.606 M 2.22 % 191.362 M 10.47 % 173.221 M -3.78 % 180.022 M -11.89 % 204.304 M -1.26 % 206.915 M 7.96 % 191.660 M -2.25 % 196.078 M -5.95 % 208.481 M 1.12 % 206.166 M 15.48 % 178.530 M 55.53 % 114.791 M -79.29 % 554.209 M 99.85 % 277.309 M 487.55 % 47.198 M 18 971.52 % -250.101 K 24.26 % -330.219 K 21.90 % -422.831 K
Total investments 0.000 -100.00 % 5.000 M 0.00 % 5.000 M -29.77 % 7.119 M 10.82 % 6.424 M 28.48 % 5.000 M 0.00 % 5.000 M -16.79 % 6.009 M 84.95 % 3.249 M -76.06 % 13.573 M -56.67 % 31.323 M -44.05 % 55.980 M 5 498.00 % 1.000 M -50.24 % 2.010 M 18.22 % 1.700 M 69.99 % 1.000 M -99.71 % 345.062 M 0.00 % 345.057 M 0.01 % 345.030 M
Total debt 211.448 M -0.56 % 212.642 M -0.50 % 213.711 M 0.54 % 212.557 M -0.37 % 213.350 M 0.24 % 212.830 M -0.40 % 213.691 M -0.43 % 214.616 M -0.39 % 215.457 M 2.93 % 209.325 M 0.42 % 208.456 M -0.11 % 208.693 M -0.12 % 208.935 M -68.88 % 671.441 M 139.00 % 280.933 M 361.40 % 60.887 M 0.000 0.000 0.000
Accumulated other comprehensive income loss 563.000 K -10.63 % 630.000 K -23.17 % 820.000 K -20.85 % 1.036 M 38.13 % 750.000 K -32.49 % 1.111 M -1.94 % 1.133 M 14.79 % 987.000 K -36.04 % 1.543 M 1.55 % 1.520 M -2.11 % 1.552 M -7.49 % 1.678 M 14.34 % 1.468 M 45.52 % 1.008 M 44.32 % 698.800 K 2 728.46 % 24.706 K 0.000 100.00 % -1.243 K -7.06 % -1.161 K
Retained earnings -409.950 M 7.77 % -444.469 M 0.07 % -444.777 M -3.62 % -429.239 M -3.08 % -416.394 M 6.16 % -443.740 M -2.30 % -433.759 M -4.86 % -413.672 M -8.13 % -382.566 M 4.37 % -400.054 M -4.99 % -381.033 M 8.25 % -415.304 M -6.40 % -390.307 M -2.99 % -378.984 M -264.26 % -104.043 M -22.64 % -84.833 M -201.63 % -28.125 M -662.63 % 4.999 M 0.00 % 4.999 M
Common stock 6.000 K 0.00 % 6.000 K 0.00 % 6.000 K 0.00 % 6.000 K 0.00 % 6.000 K 0.00 % 6.000 K 20.00 % 5.000 K 0.00 % 5.000 K 1.03 % 4.949 K 0.88 % 4.906 K 1.53 % 4.832 K 20.80 % 4.000 K 0.000 0.000 0.000 0.000 -100.00 % 345.001 M 27 755 399.84 % 1.243 K 7.06 % 1.161 K
Total equity 77.922 M 83.84 % 42.386 M 7.66 % 39.372 M -26.38 % 53.477 M -22.89 % 69.351 M 76.80 % 39.225 M 217.33 % 12.361 M -54.10 % 26.931 M -46.72 % 50.545 M 117.99 % 23.187 M -24.88 % 30.865 M -59.07 % 75.400 M -20.25 % 94.545 M 125.01 % -377.976 M -265.74 % -103.344 M -267.06 % 61.860 M -80.48 % 316.876 M 1.58 % 311.957 M -2.57 % 320.174 M
Other non current liabilities 4.094 M -1.11 % 4.140 M -28.65 % 5.802 M 7.68 % 5.388 M -26.37 % 7.318 M -18.24 % 8.951 M -14.69 % 10.492 M -2.64 % 10.777 M -15.94 % 12.821 M 86.77 % 6.865 M 18.27 % 5.804 M 12 517.99 % 46.000 K -28.93 % 64.722 K 0.000 -100.00 % 48.462 K -96.67 % 1.457 M -94.86 % 28.341 M 31.18 % 21.605 M 52.96 % 14.125 M
Long term debt 206.621 M -0.60 % 207.864 M -0.65 % 209.231 M 0.33 % 208.552 M -0.17 % 208.897 M 0.14 % 208.603 M -0.43 % 209.510 M -0.41 % 210.364 M -0.76 % 211.985 M 2.65 % 206.511 M 0.25 % 205.988 M -0.12 % 206.226 M -0.12 % 206.472 M -68.50 % 655.372 M 213.40 % 209.117 M 256.09 % 58.726 M 0.000 0.000 0.000
Total non current liabilities 210.715 M -0.61 % 212.004 M -1.41 % 215.033 M 0.51 % 213.940 M -1.05 % 216.215 M -0.62 % 217.554 M -1.11 % 220.002 M -0.52 % 221.141 M -1.63 % 224.806 M 5.36 % 213.375 M 0.75 % 211.792 M 2.68 % 206.272 M -0.13 % 206.537 M -68.49 % 655.372 M 213.33 % 209.166 M 247.55 % 60.183 M 112.35 % 28.341 M -15.85 % 33.680 M 28.55 % 26.200 M
Other current liabilities 11.049 M -16.07 % 13.165 M 34.78 % 9.768 M -30.51 % 14.057 M 3.59 % 13.570 M -16.15 % 16.183 M 35.37 % 11.955 M -30.36 % 17.168 M 62.94 % 10.536 M 34.68 % 7.823 M -40.12 % 13.064 M -30.03 % 18.670 M 51.11 % 12.356 M 19.67 % 10.325 M 235.57 % 3.077 M -95.40 % 66.887 M 8 780.99 % 753.151 K 16.72 % 645.262 K 208.32 % 209.284 K
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
Short term debt 4.827 M 1.03 % 4.778 M 6.65 % 4.480 M 11.86 % 4.005 M -10.06 % 4.453 M 5.35 % 4.227 M 1.10 % 4.181 M -1.67 % 4.252 M 22.45 % 3.472 M 23.37 % 2.815 M 14.03 % 2.468 M 0.06 % 2.467 M 0.18 % 2.463 M -84.68 % 16.070 M -77.62 % 71.816 M 3 223.43 % 2.161 M 0.000 0.000 0.000
Total current liabilities 22.349 M -9.33 % 24.648 M 16.28 % 21.197 M -9.38 % 23.392 M 7.57 % 21.746 M -12.76 % 24.926 M 24.21 % 20.068 M -20.99 % 25.398 M 65.35 % 15.361 M -8.97 % 16.874 M -11.36 % 19.036 M -21.69 % 24.307 M 24.83 % 19.472 M -39.54 % 32.208 M -59.47 % 79.473 M 8.76 % 73.069 M 9 601.82 % 753.151 K 16.72 % 645.262 K 208.32 % 209.284 K
Total liabilities 233.064 M -1.52 % 236.652 M 0.18 % 236.230 M -0.46 % 237.332 M -0.26 % 237.961 M -1.86 % 242.480 M 1.00 % 240.070 M -2.62 % 246.539 M 2.65 % 240.166 M 4.31 % 230.249 M -0.25 % 230.828 M 0.11 % 230.579 M 2.02 % 226.009 M -67.13 % 687.579 M 138.21 % 288.639 M 116.61 % 133.252 M 358.01 % 29.094 M -15.24 % 34.325 M 29.98 % 26.409 M
Other non current assets 16.204 M 512.16 % 2.647 M -14.64 % 3.101 M 18.98 % 2.606 M -4.04 % 2.716 M -36.68 % 4.289 M 13.50 % 3.779 M -5.38 % 3.994 M -16.40 % 4.778 M -3.39 % 4.945 M -3.10 % 5.104 M 90.08 % 2.685 M 82.82 % 1.469 M 0.000 0.000 -100.00 % 25.482 K 0.000 0.000 0.000
Long term investments 0.000 -100.00 % 5.000 M 0.00 % 5.000 M -17.70 % 6.075 M 3.83 % 5.851 M 17.02 % 5.000 M 0.00 % 5.000 M 0.00 % 5.000 M 400.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M -50.24 % 2.010 M 18.22 % 1.700 M 69.99 % 1.000 M -99.71 % 345.062 M 0.00 % 345.057 M 0.01 % 345.030 M
Intangible assets 6.000 M -3.98 % 6.249 M 0.11 % 6.241 M 2.72 % 6.076 M -2.27 % 6.217 M -5.47 % 6.577 M 195.33 % 2.227 M 14.70 % 1.942 M 16.71 % 1.664 M 326.52 % 390.051 K -6.34 % 416.465 K -3.37 % 431.000 K 75.21 % 245.990 K -9.84 % 272.841 K -8.96 % 299.693 K -2.68 % 307.954 K 0.000 0.000 0.000
GoodWill 20.888 M 0.00 % 20.888 M 0.00 % 20.888 M 0.67 % 20.749 M -16.38 % 24.813 M 0.29 % 24.741 M 87.96 % 13.163 M 0.00 % 13.163 M 0.22 % 13.134 M 434.37 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M 0.00 % 2.458 M 0.000 0.000 0.000
Goodwill and intangible assets 26.888 M -0.92 % 27.137 M 0.03 % 27.129 M 1.13 % 26.825 M -13.55 % 31.030 M -0.92 % 31.318 M 103.50 % 15.390 M 1.89 % 15.105 M 2.07 % 14.798 M 419.60 % 2.848 M -0.92 % 2.874 M -0.51 % 2.889 M 6.84 % 2.704 M -0.98 % 2.731 M -0.97 % 2.758 M -0.30 % 2.766 M 0.000 0.000 0.000
Property plant equipment net 179.701 M -5.76 % 190.676 M -1.71 % 193.985 M 1.30 % 191.494 M -0.99 % 193.403 M -4.34 % 202.184 M -0.43 % 203.055 M -0.55 % 204.176 M -1.06 % 206.357 M 1.43 % 203.454 M -0.18 % 203.824 M 5.86 % 192.540 M 2.12 % 188.542 M 8.65 % 173.528 M 2.26 % 169.685 M 0.25 % 169.254 M 0.000 0.000 0.000
Total non current assets 222.793 M -1.18 % 225.460 M -1.64 % 229.215 M 0.98 % 227.000 M -2.58 % 233.000 M -4.03 % 242.791 M 6.85 % 227.224 M -0.46 % 228.275 M 0.59 % 226.932 M 6.92 % 212.247 M -0.26 % 212.802 M 6.87 % 199.114 M 2.79 % 193.714 M 8.66 % 178.268 M 2.37 % 174.143 M 0.63 % 173.046 M -49.85 % 345.062 M 0.00 % 345.057 M 0.01 % 345.030 M
Other current assets 14.302 M -21.49 % 18.217 M 32.02 % 13.799 M -17.01 % 16.627 M 28.60 % 12.929 M -26.95 % 17.698 M 31.05 % 13.505 M -21.10 % 17.117 M 2.19 % 16.750 M 4.98 % 15.955 M 0.28 % 15.910 M -26.66 % 21.693 M -0.38 % 21.775 M 183.49 % 7.681 M 34.24 % 5.722 M -31.41 % 8.342 M 1 167.05 % 658.409 K -26.39 % 894.460 K -20.86 % 1.130 M
Short term investments 0.000 0.000 0.000 -100.00 % 1.044 M 82.20 % 573.000 K 0.000 0.000 -100.00 % 1.009 M -55.14 % 2.249 M -82.11 % 12.573 M -58.54 % 30.323 M -44.85 % 54.980 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 55.118 M 223.54 % 17.036 M -23.77 % 22.349 M -43.18 % 39.336 M 18.03 % 33.328 M 290.90 % 8.526 M 25.83 % 6.776 M -70.48 % 22.956 M 18.46 % 19.379 M 2 194.45 % 844.582 K -63.12 % 2.290 M -92.41 % 30.163 M -67.96 % 94.143 M -19.70 % 117.233 M 3 135.11 % 3.624 M -73.53 % 13.689 M 5 373.43 % 250.101 K -24.26 % 330.219 K -21.90 % 422.831 K
Cash and short term investments 55.118 M 223.54 % 17.036 M -23.77 % 22.349 M -44.65 % 40.380 M 19.11 % 33.901 M 297.62 % 8.526 M 25.83 % 6.776 M -71.73 % 23.965 M 10.81 % 21.628 M 61.19 % 13.418 M -58.86 % 32.613 M -61.70 % 85.143 M -9.56 % 94.143 M -19.70 % 117.233 M 3 135.11 % 3.624 M -73.53 % 13.689 M 5 373.43 % 250.101 K -24.26 % 330.219 K -21.90 % 422.831 K
Total current assets 88.193 M 64.61 % 53.578 M 15.50 % 46.387 M -27.30 % 63.809 M -14.13 % 74.312 M 90.96 % 38.914 M 54.38 % 25.207 M -44.23 % 45.195 M -29.14 % 63.779 M 54.85 % 41.188 M -15.75 % 48.890 M -54.25 % 106.865 M -15.75 % 126.840 M -3.42 % 131.335 M 1 077.69 % 11.152 M -49.46 % 22.066 M 2 328.86 % 908.510 K -25.82 % 1.225 M -21.14 % 1.553 M
Inventory 1.043 M 0.000 0.000 -100.00 % 857.000 K 298.60 % 215.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.774 M -1.76 % 1.806 M 0.000 0.000 0.000 0.000
Net receivables 17.730 M -3.25 % 18.325 M 78.97 % 10.239 M 72.23 % 5.945 M -78.20 % 27.267 M 114.87 % 12.690 M 157.61 % 4.926 M 19.77 % 4.113 M -83.81 % 25.402 M 114.98 % 11.816 M 3 116.60 % 367.336 K 1 166.68 % 29.000 K -99.73 % 10.921 M 135.02 % 4.647 M 0.000 -100.00 % 34.992 K 0.000 0.000 0.000
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
Other 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
Account payables 6.473 M -3.46 % 6.705 M -3.51 % 6.949 M 30.38 % 5.330 M 43.16 % 3.723 M -17.56 % 4.516 M 14.85 % 3.932 M -1.16 % 3.978 M 194.24 % 1.352 M -78.32 % 6.236 M 77.99 % 3.503 M 10.52 % 3.170 M -31.88 % 4.654 M -19.94 % 5.813 M 26.90 % 4.581 M 13.91 % 4.021 M 0.000 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.075 M 0.00 % 12.075 M
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
Capital lease obligations 8.499 M -6.84 % 9.123 M -5.28 % 9.632 M 21.65 % 7.918 M -3.25 % 8.184 M 14.14 % 7.170 M -5.01 % 7.548 M -4.84 % 7.932 M -4.39 % 8.296 M 359.62 % 1.805 M 134.99 % 768.115 K -1.02 % 776.000 K 2.52 % 756.920 K -8.05 % 823.208 K 9.60 % 751.088 K 22.42 % 613.544 K 0.000 0.000 0.000
Preferred stock 400.315 M 1.76 % 393.376 M 1.72 % 386.740 M 1.73 % 380.179 M 1.73 % 373.701 M 1.76 % 367.225 M 1.72 % 361.029 M 1.74 % 354.840 M 1.74 % 348.787 M 1.76 % 342.739 M 1.72 % 336.933 M -31.10 % 489.022 M 1.17 % 483.385 M 0.000 0.000 -100.00 % 146.668 M 0.000 -100.00 % 306.957 M -2.61 % 315.174 M
Other total stockholders equity 86.988 M -6.31 % 92.843 M -3.87 % 96.583 M -4.84 % 101.495 M -8.80 % 111.288 M -2.91 % 114.623 M 36.53 % 83.953 M -0.96 % 84.771 M 2.41 % 82.777 M 4.81 % 78.977 M 7.59 % 73.407 M 0.000 0.000 -100.00 % 1.000 0.000 0.000 0.000 -100.00 % 1.243 K 7.06 % 1.161 K
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 310.986 M 11.45 % 279.038 M 1.25 % 275.602 M -5.23 % 290.809 M -5.37 % 307.312 M 9.09 % 281.705 M 11.60 % 252.431 M -7.69 % 273.470 M -5.93 % 290.711 M 14.71 % 253.436 M -3.16 % 261.693 M -14.47 % 305.979 M -4.55 % 320.554 M 3.54 % 309.603 M 67.09 % 185.295 M -5.03 % 195.112 M -43.60 % 345.970 M -0.09 % 346.282 M -0.09 % 346.583 M
2025-09-30 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
2025-09-30 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
Deferred income tax 0.000 0.000 0.000 100.00 % -652.000 K 0.000 100.00 % -490.000 K 0.000 -100.00 % 12.000 K 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 -100.00 % 1.737 M -12.76 % 1.991 M -18.44 % 2.441 M 0.000 -100.00 % 4.477 M 0.000 -100.00 % 9.145 M 38.46 % 6.605 M 0.000 0.000 -100.00 % 2.221 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -3.076 M -0.79 % -3.052 M 51.88 % -6.343 M -134.15 % 18.572 M 202.42 % -18.133 M -786.34 % 2.642 M 128.93 % -9.133 M -125.68 % 35.567 M 277.10 % -20.083 M -105.82 % -9.757 M 43.93 % -17.401 M -234.34 % 12.953 M 956.17 % -1.513 M 41.77 % -2.598 M -203.85 % 2.502 M -77.82 % 11.278 M 210.85 % -10.175 M -246.23 % -2.939 M -215.15 % -932.480 K
Accounts receivables 595.000 K 107.36 % -8.086 M -88.31 % -4.294 M -123.44 % 18.320 M 225.82 % -14.560 M -186.61 % -5.080 M -33.23 % -3.813 M -115.70 % 24.288 M 278.77 % -13.586 M -18.67 % -11.448 M -3 287.10 % -338.000 K -103.10 % 10.892 M 273.60 % -6.274 M -35.02 % -4.647 M -13 379.72 % 34.992 K -99.70 % 11.743 M 232.71 % -8.849 M -217.27 % -2.789 M 0.000
Inventory 17.000 K 108.90 % -191.000 K -1 491.67 % -12.000 K 79.31 % -58.000 K -1.75 % -57.000 K -5 600.00 % -1.000 K -108.33 % 12.000 K 9 700.00 % -125.000 0.000 0.000 -100.00 % 1.326 M 0.000 -100.00 % 12.915 K -59.36 % 31.776 K -77.09 % 138.699 K 189.78 % -154.490 K 86.27 % -1.125 M -269.64 % 663.333 K 0.000
Accounts payables -4.279 M -207.19 % 3.992 M 230.41 % -3.061 M -354.83 % -673.000 K 81.17 % -3.574 M -158.60 % 6.099 M 223.14 % -4.953 M -151.58 % 9.602 M 267.73 % -5.725 M -605.16 % 1.133 M 107.82 % -14.492 M -781.06 % 2.128 M -61.84 % 5.576 M 171.91 % 2.051 M 15.75 % 1.772 M 0.000 0.000 0.000 0.000
Other working capital 591.000 K -52.07 % 1.233 M 20.41 % 1.024 M 4.17 % 983.000 K 1 594.83 % 58.000 K -96.43 % 1.624 M 528.50 % -379.000 K -122.60 % 1.677 M 317.19 % -772.000 K -238.45 % 557.606 K 114.31 % -3.897 M -5 699.88 % -67.191 K 91.88 % -827.841 K -2 358.18 % -33.677 K -106.05 % 556.422 K 279.37 % -310.212 K -54.58 % -200.676 K 75.32 % -813.059 K 12.81 % -932.480 K
Other non cash items 1.337 M 185.05 % -1.572 M -52 500.00 % 3.000 K 100.31 % -978.000 K -148.63 % 2.011 M 246.68 % -1.371 M -126.71 % 5.132 M 2 009.49 % 243.282 K -90.98 % 2.696 M -69.19 % 8.751 M -63.09 % 23.707 M 1 446.44 % 1.533 M -67.84 % 4.767 M 176.97 % 1.721 M -53.32 % 3.687 M 22.49 % 3.010 M 124.31 % -12.383 M -183.25 % 14.875 M 185.47 % -17.405 M
Net cash provided by operating activities 40.976 M 2 743.58 % 1.441 M 108.16 % -17.656 M -292.14 % 9.189 M -59.56 % 22.724 M 912.73 % -2.796 M 87.72 % -22.762 M -255.02 % 14.683 M 22.83 % 11.954 M 171.19 % -16.792 M 54.19 % -36.653 M -1 744.54 % -1.987 M -195.97 % 2.070 M 179.28 % -2.612 M 64.79 % -7.417 M -298.53 % 3.736 M 2 052.81 % -191.325 K -102.51 % 7.618 M 636.70 % -1.419 M
Investments in property plant and equipment -6.630 M -615.98 % -926.000 K 72.03 % -3.311 M -236.14 % -985.000 K 28.00 % -1.368 M 4.67 % -1.435 M -13.08 % -1.269 M 57.87 % -3.012 M 2.24 % -3.081 M -126.97 % -1.357 M 87.85 % -11.171 M -191.38 % -3.834 M 79.30 % -18.517 M -552.02 % -2.840 M -15.40 % -2.461 M 84.44 % -15.816 M -50.32 % -10.522 M 58.38 % -25.283 M 0.000
Acquisitions net 3.000 K 0.000 0.000 0.000 0.000 -100.00 % 2.592 M 0.000 100.00 % -817.000 K 0.000 -100.00 % 700.341 K 514.33 % 114.000 K 0.000 0.000 0.000 -100.00 % 286.400 K 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.999 M 0.000 100.00 % -1.399 M -33.75 % -1.046 M 0.000 100.00 % -42.265 M -1 010.42 % -3.806 M -2 043.32 % -177.583 K 0.000 0.000 0.000 100.00 % -345.000 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.055 M -54.47 % 2.317 M -77.64 % 10.365 M -41.32 % 17.662 M -29.53 % 25.062 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 100.00 % -321.000 K -148.05 % 668.000 K -77.44 % 2.961 M 0.000 -100.00 % 505.000 K -83.17 % 3.000 M 237.43 % -2.183 M -72 866.67 % 3.000 K 0.000 0.000 100.00 % -54.708 M 0.000 0.000 0.000 100.00 % -1.000 M 0.000 0.000 -100.00 % 345.000 M
Net cash used for investing activites -6.627 M -431.44 % -1.247 M 52.82 % -2.643 M -233.76 % 1.976 M 244.44 % -1.368 M -182.31 % 1.662 M -40.34 % 2.786 M 132.05 % -8.694 M -219.30 % 7.287 M -53.31 % 15.606 M 20.43 % 12.959 M 122.14 % -58.541 M 3.69 % -60.782 M -814.54 % -6.646 M -182.56 % -2.352 M 86.01 % -16.816 M -59.83 % -10.522 M 58.38 % -25.283 M 0.000
Debt repayment -830.000 K -1.34 % -819.000 K -0.24 % -817.000 K -4.21 % -784.000 K -4.39 % -751.000 K -1.62 % -739.000 K 0.14 % -740.000 K -1.96 % -725.785 K -19.18 % -609.000 K -45.39 % -418.863 K 12.19 % -477.000 K 20.41 % -599.327 K -100.41 % 147.534 M 42 363.03 % -349.086 K 15.80 % -414.601 K -236.63 % 303.452 K 183.97 % -361.402 K 13.63 % -418.432 K -266.95 % -114.031 K
Common stock issued 0.000 0.000 0.000 0.000 100.00 % -332.000 K -103.62 % 9.169 M 5 977.56 % -156.000 K -33 720.69 % 464.000 0.000 0.000 0.000 0.000 100.00 % -18.461 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 346.956 M
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
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
Other financing activites -17.000 K 46.88 % -32.000 K 90.64 % -342.000 K -103.64 % 9.387 M 4 217.11 % -228.000 K 72.06 % -816.000 K 0.000 100.00 % -426.000 0.000 0.000 100.00 % -3.600 M -29.45 % -2.781 M 97.75 % -123.685 M -200.00 % 123.685 M 0.000 -100.00 % 14.899 M -0.67 % 15.000 M -24.97 % 19.992 M 0.000
Net cash used provided by financing activities -847.000 K 0.47 % -851.000 K 26.57 % -1.159 M -57.90 % -734.000 K 44.01 % -1.311 M -117.22 % 7.614 M 949.78 % -896.000 K -23.46 % -725.747 K -19.17 % -609.000 K -45.39 % -418.863 K 89.73 % -4.077 M -20.61 % -3.380 M -162.73 % 5.388 M -95.63 % 123.336 M 29 848.21 % -414.601 K -102.73 % 15.203 M 3.85 % 14.639 M -25.21 % 19.574 M -94.36 % 346.842 M
Effect of forex changes on cash 0.000 100.00 % -63.000 K -96.88 % -32.000 K -151.61 % 62.000 K 0.000 0.000 0.000 -100.00 % 1.281 K 102.85 % -45.000 K -21 128.04 % 214.000 -100.00 % 42.408 M 78 532 614.81 % -54.000 -100.00 % 53.284 M 146.61 % -114.313 M -1 196.98 % 10.421 M 16 031 643.08 % 65.000 107.73 % -841.000 0.000 100.00 % -345.000 M
Net change in cash 33.502 M 4 753.06 % -720.000 K 96.65 % -21.490 M -304.80 % 10.493 M -47.65 % 20.045 M 209.34 % 6.480 M 131.05 % -20.872 M -496.37 % 5.266 M -71.59 % 18.534 M 1 255.08 % -1.605 M -110.96 % 14.637 M 122.88 % -63.981 M -160 826.08 % -39.758 K 83.03 % -234.230 K -199.05 % 236.479 K -88.86 % 2.123 M -45.92 % 3.925 M 105.65 % 1.908 M 351.35 % 422.831 K
Cash at beginning of period 30.873 M -2.28 % 31.593 M -40.48 % 53.083 M 24.64 % 42.590 M 88.91 % 22.545 M 40.34 % 16.065 M -56.51 % 36.937 M 16.63 % 31.671 M 3 648.08 % 845.000 K -94.25 % 14.689 M 27 926.50 % 52.411 K -99.94 % 94.143 M 102 042.22 % 92.169 K -71.76 % 326.399 K 262.99 % 89.920 K -99.41 % 15.138 M 35.00 % 11.214 M 20.51 % 9.305 M 0.000
Cash at end of period 64.375 M 108.52 % 30.873 M -2.28 % 31.593 M -40.48 % 53.083 M 24.64 % 42.590 M 88.91 % 22.545 M 40.34 % 16.065 M -56.51 % 36.937 M 90.60 % 19.379 M 48.11 % 13.084 M -10.92 % 14.689 M -51.30 % 30.162 M 57 449.89 % 52.411 K -43.14 % 92.169 K -71.76 % 326.399 K -98.11 % 17.261 M 14.02 % 15.138 M 35.00 % 11.214 M 2 552.05 % 422.831 K
Operating cash flow 40.976 M 2 743.58 % 1.441 M 108.16 % -17.656 M -292.14 % 9.189 M -59.56 % 22.724 M 912.73 % -2.796 M 87.72 % -22.762 M -255.02 % 14.683 M 22.83 % 11.954 M 171.19 % -16.792 M 54.19 % -36.653 M -1 744.54 % -1.987 M -195.97 % 2.070 M 179.28 % -2.612 M 64.79 % -7.417 M -298.53 % 3.736 M 2 052.81 % -191.325 K -102.51 % 7.618 M 636.70 % -1.419 M
Capital expenditure -6.333 M -583.91 % -926.000 K 72.03 % -3.311 M -183.48 % -1.168 M -1.48 % -1.151 M 19.79 % -1.435 M -49.95 % -957.000 K 68.23 % -3.012 M 2.24 % -3.081 M -126.97 % -1.357 M 87.85 % -11.171 M -191.38 % -3.834 M 79.30 % -18.517 M -552.02 % -2.840 M -15.40 % -2.461 M 84.44 % -15.816 M -50.32 % -10.522 M 58.38 % -25.283 M -505 652 500.00 % 5.000
Free CashFlow 34.643 M 6 626.80 % 515.000 K 102.46 % -20.967 M -361.40 % 8.021 M -62.82 % 21.573 M 609.88 % -4.231 M 82.16 % -23.719 M -303.22 % 11.672 M 31.54 % 8.873 M 148.89 % -18.149 M 62.05 % -47.824 M -721.59 % -5.821 M 64.61 % -16.447 M -201.68 % -5.452 M 44.81 % -9.878 M 18.23 % -12.080 M -12.76 % -10.713 M 39.35 % -17.665 M -1 144.62 % -1.419 M
2025 2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021