BCCL.BO

Bhatia Colour Chem Limited BCCL.BO

Finances

2025 2024 2023 2022
Revenue 1.250 B 9.22 % 1.145 B 3.87 % 1.102 B 680.30 % 141.249 M
Net income 36.627 M 6.13 % 34.512 M 26.01 % 27.389 M 429.46 % 5.173 M
Income before tax 53.245 M 13.07 % 47.089 M 25.91 % 37.400 M 425.87 % 7.112 M
Income before tax ratio 0.04 3.53 % 0.04 21.22 % 0.03 -32.61 % 0.05
EBITDA 74.921 M 7.89 % 69.444 M -5.87 % 73.771 M 725.55 % 8.936 M
Net income ratio 0.03 -2.83 % 0.03 21.32 % 0.02 -32.15 % 0.04
Ratio EBITDA 0.06 -1.22 % 0.06 -9.37 % 0.07 5.80 % 0.06
Gross profit ratio 0.27 100.96 % 0.13 38.49 % 0.10 -16.45 % 0.12
Weighted average shs out dil 12.234 M 0.00 % 12.234 M 0.00 % 12.234 M 0.00 % 12.234 M
Weighted average shs out 12.234 M 0.00 % 12.234 M 0.00 % 12.234 M 0.00 % 12.234 M
EPS diluted 2.99 6.03 % 2.82 25.89 % 2.24 433.33 % 0.42
Earnings per share 2.99 6.03 % 2.82 25.89 % 2.24 433.33 % 0.42
Gross profit 337.869 M 119.49 % 153.933 M 43.84 % 107.015 M 551.93 % 16.415 M
Income tax expense 16.618 M 32.13 % 12.577 M 25.63 % 10.011 M 416.30 % 1.939 M
Cost of revenue 912.457 M -7.91 % 990.850 M -0.43 % 995.150 M 697.18 % 124.834 M
General and administrative expenses 87.438 M 144.86 % 35.710 M 35.55 % 26.345 M 342.92 % 5.948 M
Selling and marketing expenses 1.823 M 13.94 % 1.600 M -55.86 % 3.625 M 575.05 % 537.000 K
Other expenses -8.775 M -2 132.82 % -393.000 K -318.09 % -94.000 K -80.77 % -52.000 K
Operating expenses 80.863 M -7.79 % 87.692 M 142.68 % 36.134 M 352.35 % 7.988 M
Cost and expenses 1.179 B 9.33 % 1.079 B 4.58 % 1.031 B 676.44 % 132.822 M
Research and development expenses 377.000 K -4.07 % 393.000 K 318.09 % 94.000 K 74.07 % 54.000 K
Selling general and administrative expenses 89.261 M 1.79 % 87.692 M 142.68 % 36.134 M 352.47 % 7.986 M
Interest income 643.000 K 1 212.24 % 49.000 K -96.28 % 1.318 M 1 867.16 % 67.000 K
Interest expense 17.185 M -9.49 % 18.987 M -44.91 % 34.467 M 2 408.52 % 1.374 M
Depreciation and amortization 4.171 M 23.84 % 3.368 M 76.89 % 1.904 M 319.38 % 454.000 K
Operating income 71.186 M 7.46 % 66.241 M -6.55 % 70.881 M 741.12 % 8.427 M
Operating income ratio 0.06 -1.61 % 0.06 -10.02 % 0.06 7.79 % 0.06
Total other income expenses net -17.941 M 6.33 % -19.152 M 42.80 % -33.481 M -2 446.08 % -1.315 M
2025 2024 2023 2022
2025 2024 2023 2022
Net debt -8.228 M -117.54 % 46.910 M -75.92 % 194.777 M -41.96 % 335.590 M
Total investments 886.000 K -38.30 % 1.436 M -40.91 % 2.430 M -92.63 % 32.973 M
Total debt 207.024 M 4.36 % 198.377 M 0.37 % 197.647 M -69.22 % 642.226 M
Accumulated other comprehensive income loss 147.400 M 0.000 -100.00 % 559.068 M 0.00 % 559.068 M
Retained earnings 103.702 M 54.61 % 67.075 M 105.99 % 32.563 M 529.48 % 5.173 M
Common stock 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M
Total equity 810.170 M 29.39 % 626.143 M 5.83 % 591.631 M 4.85 % 564.241 M
Other non current liabilities 3.495 M 71.07 % 2.043 M 152.53 % 809.000 K 508.27 % 133.000 K
Long term debt 64.787 M -66.37 % 192.654 M -0.21 % 193.064 M -4.16 % 201.442 M
Total non current liabilities 68.282 M -64.93 % 194.697 M 0.43 % 193.873 M -3.84 % 201.623 M
Other current liabilities 20.859 M 739.73 % 2.484 M 135.50 % -6.998 M -158.90 % -2.703 M
Deferred revenue 0.000 0.000 -100.00 % 10.059 M 211.33 % 3.231 M
Short term debt 142.237 M 2 385.36 % 5.723 M 24.87 % 4.583 M -98.96 % 440.784 M
Total current liabilities 403.277 M 99.15 % 202.502 M -41.14 % 344.051 M -51.89 % 715.131 M
Total liabilities 471.559 M 18.72 % 397.199 M -26.16 % 537.924 M -41.32 % 916.754 M
Other non current assets 320.000 K -49.92 % 639.000 K -33.37 % 959.000 K -25.14 % 1.281 M
Long term investments 0.000 0.000 0.000 0.000
Intangible assets 2.000 K -60.00 % 5.000 K -54.55 % 11.000 K -50.00 % 22.000 K
GoodWill 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.000 K -60.00 % 5.000 K -54.55 % 11.000 K -50.00 % 22.000 K
Property plant equipment net 17.232 M 28.56 % 13.404 M 123.96 % 5.985 M 40.69 % 4.254 M
Total non current assets 17.554 M 24.96 % 14.048 M 101.98 % 6.955 M 25.16 % 5.557 M
Other current assets 0.000 -100.00 % 8.853 M -41.11 % 15.032 M 52.02 % 9.888 M
Short term investments 886.000 K -38.30 % 1.436 M -40.91 % 2.430 M -92.63 % 32.973 M
cash and cash equivalents 215.252 M 42.11 % 151.467 M 5 177.60 % 2.870 M -99.06 % 306.636 M
Cash and short term investments 215.252 M 42.11 % 151.467 M 5 177.60 % 2.870 M -99.15 % 339.609 M
Total current assets 1.264 B 25.25 % 1.009 B -10.09 % 1.123 B -23.91 % 1.475 B
Inventory 179.580 M 19.09 % 150.790 M -11.25 % 169.905 M -32.69 % 252.417 M
Net receivables 869.343 M 24.51 % 698.184 M -25.31 % 934.793 M 7.01 % 873.524 M
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 240.181 M 32.17 % 181.718 M -44.32 % 326.348 M 20.61 % 270.588 M
Tax payables 0.000 -100.00 % 12.577 M 25.03 % 10.059 M 211.33 % 3.231 M
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 436.730 M 0.00 % 436.730 M 38.91 % 314.392 M 0.00 % 314.393 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 48.000 K
Other liabilities 0.000 0.000 0.000 0.000
Total assets 1.282 B 25.25 % 1.023 B -9.40 % 1.130 B -23.73 % 1.481 B
2025 2024 2023 2022
2025 2024 2023 2022
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000
Change in working capital -125.383 M -204.10 % 120.449 M 47.08 % 81.896 M 109.51 % -861.350 M
Accounts receivables -162.306 M -164.52 % 251.550 M 445.46 % -72.816 M 91.52 % -858.872 M
Inventory -28.789 M -250.61 % 19.115 M -76.83 % 82.512 M 132.69 % -252.417 M
Accounts payables 58.463 M 140.42 % -144.630 M -359.37 % 55.761 M -79.39 % 270.588 M
Other working capital 65.713 M 1 276.39 % -5.586 M -133.98 % 16.439 M 179.61 % -20.649 M
Other non cash items -1.666 M 87.29 % -13.112 M -144.13 % 29.715 M 61 806.25 % 48.000 K
Net cash provided by operating activities -69.121 M -143.74 % 158.009 M 12.39 % 140.584 M 116.42 % -855.995 M
Investments in property plant and equipment -7.996 M 23.56 % -10.461 M -193.68 % -3.562 M 19.23 % -4.410 M
Acquisitions net 0.000 -100.00 % 1.000 K -99.62 % 260.000 K 0.000
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites 643.000 K 1 223.05 % 48.600 K 0.000 0.000
Net cash used for investing activites -7.353 M 29.38 % -10.411 M -215.31 % -3.302 M 25.12 % -4.410 M
Debt repayment 8.647 M 1 086.47 % 728.800 K 100.16 % -444.578 M -169.22 % 642.227 M
Common stock issued 147.400 M 0.000 0.000 -100.00 % 559.068 M
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites -15.788 M -5 030.67 % 320.200 K 0.06 % 320.000 K 125.00 % -1.280 M
Net cash used provided by financing activities 140.259 M 13 270.73 % 1.049 M 100.24 % -444.258 M -137.02 % 1.200 B
Effect of forex changes on cash 0.000 100.00 % -1.000 K -100.00 % 32.974 M 0.000
Net change in cash 63.785 M -57.08 % 148.597 M 148.92 % -303.766 M -189.45 % 339.610 M
Cash at beginning of period 151.467 M 5 177.60 % 2.870 M -99.06 % 306.636 M 1 029.93 % -32.974 M
Cash at end of period 215.252 M 42.11 % 151.467 M 5 177.60 % 2.870 M -99.06 % 306.636 M
Operating cash flow -69.121 M -143.74 % 158.009 M 42.58 % 110.820 M 112.95 % -855.995 M
Capital expenditure -7.996 M 23.56 % -10.461 M -193.67 % -3.562 M 19.23 % -4.410 M
Free CashFlow -77.117 M -152.27 % 147.548 M 37.56 % 107.258 M 112.47 % -860.405 M
2025 2024 2023 2022
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 2022-02-18
Revenue 655.421 M 100.00 % 327.710 M -44.91 % 594.906 M 100.00 % 297.453 M -51.09 % 608.107 M 100.00 % 304.053 M -43.35 % 536.676 M 100.00 % 268.338 M -55.74 % 606.310 M 100.00 % 303.155 M -38.98 % 496.798 M 100.38 % 247.928 M 366.07 % 53.196 M
Net income 16.358 M 100.01 % 8.179 M -59.65 % 20.270 M 100.00 % 10.135 M -48.56 % 19.702 M 100.00 % 9.851 M -33.48 % 14.810 M 100.00 % 7.405 M -56.15 % 16.885 M 99.99 % 8.443 M -19.62 % 10.504 M 100.00 % 5.252 M 48.78 % 3.530 M
Income before tax 25.719 M 99.99 % 12.860 M -53.28 % 27.525 M 99.99 % 13.763 M -48.96 % 26.966 M 100.00 % 13.483 M -33.00 % 20.124 M 100.00 % 10.062 M -56.68 % 23.228 M 100.00 % 11.614 M -18.05 % 14.172 M 99.99 % 7.086 M 36.37 % 5.196 M
Income before tax ratio 0.04 0.00 % 0.04 -15.19 % 0.05 0.00 % 0.05 4.34 % 0.04 0.00 % 0.04 18.26 % 0.04 0.00 % 0.04 -2.12 % 0.04 0.00 % 0.04 34.30 % 0.03 -0.19 % 0.03 -70.74 % 0.10
EBITDA 38.014 M 101.17 % 18.896 M -48.80 % 36.906 M 99.94 % 18.459 M -51.88 % 38.364 M 100.87 % 19.099 M -38.87 % 31.245 M 101.04 % 15.542 M -58.99 % 37.895 M 100.85 % 18.867 M -47.35 % 35.834 M 106.35 % 17.365 M 222.77 % 5.380 M
Net income ratio 0.02 0.00 % 0.02 -26.75 % 0.03 0.00 % 0.03 5.16 % 0.03 0.00 % 0.03 17.41 % 0.03 0.00 % 0.03 -0.91 % 0.03 0.00 % 0.03 31.72 % 0.02 -0.19 % 0.02 -68.08 % 0.07
Ratio EBITDA 0.06 0.59 % 0.06 -7.05 % 0.06 -0.03 % 0.06 -1.63 % 0.06 0.43 % 0.06 7.89 % 0.06 0.52 % 0.06 -7.33 % 0.06 0.43 % 0.06 -13.72 % 0.07 2.98 % 0.07 -30.75 % 0.10
Gross profit ratio 0.28 -18.10 % 0.34 149.49 % 0.13 -30.87 % 0.19 39.46 % 0.14 -27.51 % 0.19 50.16 % 0.13 -28.86 % 0.18 40.32 % 0.13 -19.29 % 0.16 32.76 % 0.12 -21.25 % 0.15 -53.76 % 0.33
Weighted average shs out dil 12.234 M -0.27 % 12.267 M 0.27 % 12.234 M 0.01 % 12.233 M -0.01 % 12.234 M -0.11 % 12.247 M 0.11 % 12.234 M 0.03 % 12.230 M -0.03 % 12.234 M 0.06 % 12.227 M -0.06 % 12.234 M 0.05 % 12.228 M -0.05 % 12.234 M
Weighted average shs out 12.234 M -0.27 % 12.267 M 0.27 % 12.234 M 0.01 % 12.233 M -0.01 % 12.234 M -0.11 % 12.247 M 0.11 % 12.234 M 0.03 % 12.230 M -0.03 % 12.234 M 0.06 % 12.227 M -0.06 % 12.234 M 0.05 % 12.228 M -0.05 % 12.234 M
EPS diluted 1.34 100.00 % 0.67 -59.64 % 1.66 100.00 % 0.83 -48.45 % 1.61 101.25 % 0.80 -33.88 % 1.21 98.36 % 0.61 -55.80 % 1.38 100.00 % 0.69 -19.77 % 0.86 100.00 % 0.43 48.28 % 0.29
Earnings per share 1.34 100.00 % 0.67 -59.64 % 1.66 100.00 % 0.83 -48.45 % 1.61 101.25 % 0.80 -33.88 % 1.21 98.36 % 0.61 -55.80 % 1.38 100.00 % 0.69 -19.77 % 0.86 100.00 % 0.43 48.28 % 0.29
Gross profit 180.477 M 63.79 % 110.187 M 37.44 % 80.174 M 38.26 % 57.989 M -31.78 % 85.008 M 44.98 % 58.636 M -14.93 % 68.925 M 42.28 % 48.445 M -37.90 % 78.008 M 61.43 % 48.324 M -18.99 % 59.652 M 57.81 % 37.801 M 115.51 % 17.540 M
Income tax expense 9.362 M 99.99 % 4.681 M -35.48 % 7.256 M 99.99 % 3.628 M -50.05 % 7.263 M 99.98 % 3.632 M -31.65 % 5.314 M 99.99 % 2.657 M -58.11 % 6.343 M 99.96 % 3.172 M -13.52 % 3.668 M 99.98 % 1.834 M 10.08 % 1.666 M
Cost of revenue 474.944 M 118.34 % 217.523 M -57.74 % 514.732 M 114.95 % 239.464 M -54.22 % 523.100 M 113.15 % 245.418 M -47.53 % 467.751 M 112.72 % 219.893 M -58.38 % 528.302 M 107.31 % 254.831 M -41.71 % 437.146 M 108.04 % 210.127 M 489.32 % 35.656 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
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
Other expenses -188.500 K 0.000 0.000 0.000 100.00 % -196.500 K -39 400.00 % 500.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 145.074 M 517.37 % 23.499 M -47.82 % 45.034 M 165.96 % 16.933 M -65.12 % 48.548 M 142.08 % 20.054 M -48.77 % 39.144 M 195.40 % 13.251 M -68.04 % 41.467 M 337.65 % 9.475 M -61.12 % 24.369 M 198.24 % 8.171 M 134.73 % 3.481 M
Cost and expenses 620.017 M 157.25 % 241.022 M -56.94 % 559.767 M 118.32 % 256.397 M -55.15 % 571.647 M 115.33 % 265.471 M -47.63 % 506.895 M 117.42 % 233.144 M -59.08 % 569.769 M 115.57 % 264.306 M -42.73 % 461.515 M 111.42 % 218.298 M 457.78 % 39.137 M
Research and development expenses 188.500 K 0.00 % 188.500 K 0.000 0.000 -100.00 % 196.500 K 0.00 % 196.500 K 0.000 0.000 0.000 -100.00 % 47.000 K 0.000 0.000 0.000
Selling general and administrative expenses 145.074 M 522.36 % 23.310 M -48.24 % 45.034 M 165.96 % 16.933 M -65.12 % 48.548 M 144.49 % 19.857 M -49.27 % 39.144 M 195.40 % 13.251 M -68.04 % 41.467 M 339.83 % 9.428 M -61.31 % 24.369 M 198.24 % 8.171 M 134.73 % 3.481 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
Interest expense 9.742 M 0.000 -100.00 % 7.443 M 0.000 -100.00 % 9.356 M 0.000 -100.00 % 9.631 M 0.000 -100.00 % 13.429 M 0.000 -100.00 % 21.039 M 0.000 0.000
Depreciation and amortization 2.553 M 113.64 % 1.195 M -38.34 % 1.938 M 118.00 % 889.000 K -53.31 % 1.904 M 119.05 % 869.150 K -40.62 % 1.464 M 124.55 % 651.850 K -51.84 % 1.354 M 126.77 % 596.850 K 8.46 % 550.300 K 181.99 % 195.150 K 282.65 % 51.000 K
Operating income 35.404 M -59.16 % 86.688 M 146.70 % 35.139 M -14.41 % 41.056 M 12.61 % 36.460 M -5.50 % 38.582 M 29.55 % 29.781 M -15.38 % 35.194 M -3.69 % 36.541 M -5.94 % 38.849 M 10.11 % 35.283 M 19.08 % 29.630 M 110.75 % 14.059 M
Operating income ratio 0.05 -79.58 % 0.26 347.84 % 0.06 -57.21 % 0.14 130.21 % 0.06 -52.75 % 0.13 128.67 % 0.06 -57.69 % 0.13 117.62 % 0.06 -52.97 % 0.13 80.44 % 0.07 -40.57 % 0.12 -54.78 % 0.26
Total other income expenses net -9.684 M 86.88 % -73.828 M -869.64 % -7.614 M 72.10 % -27.293 M -187.46 % -9.494 M 62.17 % -25.099 M -159.89 % -9.657 M 61.57 % -25.133 M -88.79 % -13.313 M 51.12 % -27.235 M -29.00 % -21.112 M 6.35 % -22.544 M -154.36 % -8.863 M
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 2022-02-18
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 2022-02-18
Net debt -8.228 M 0.00 % -8.228 M -148.41 % 16.995 M 0.00 % 16.995 M -63.77 % 46.910 M 0.00 % 46.910 M -56.34 % 107.449 M 0.00 % 107.449 M -44.83 % 194.777 M 0.00 % 194.778 M -25.51 % 261.487 M 0.00 % 261.487 M 1 471.99 % -19.059 M
Total investments 886.000 K 0.00 % 886.000 K 0.000 0.000 -100.00 % 1.436 M 0.00 % 1.436 M 0.000 0.000 0.000 -100.00 % 2.430 M 0.000 0.000 -100.00 % 390.000 K
Total debt 207.024 M 0.00 % 207.024 M 169.41 % 76.845 M 0.00 % 76.845 M -61.26 % 198.377 M 0.00 % 198.377 M 67.81 % 118.218 M 0.00 % 118.218 M -40.19 % 197.647 M 0.00 % 197.648 M -34.82 % 303.215 M 0.00 % 303.215 M 18 850.94 % 1.600 M
Accumulated other comprehensive income loss 147.400 M 0.00 % 147.400 M 0.000 -100.00 % 524.075 M 0.000 0.000 -100.00 % 122.338 M -74.73 % 484.103 M -13.41 % 559.068 M 0.000 -100.00 % 122.338 M -72.96 % 452.408 M 0.000
Retained earnings 103.702 M 0.00 % 103.702 M 0.000 0.000 -100.00 % 67.075 M 0.00 % 67.075 M 0.000 0.000 -100.00 % 32.563 M 0.00 % 32.563 M 0.000 0.000 -100.00 % 3.530 M
Common stock 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 0.00 % 122.338 M 69.12 % 72.338 M
Total equity 810.170 M 0.00 % 810.170 M 25.33 % 646.412 M 0.00 % 646.412 M 3.24 % 626.143 M 0.00 % 626.143 M 3.25 % 606.441 M 0.00 % 606.441 M 2.50 % 591.631 M 0.00 % 591.631 M 2.94 % 574.745 M 0.00 % 574.745 M 244.79 % 166.695 M
Other non current liabilities 3.495 M 0.00 % 3.495 M 28.93 % 2.711 M -0.01 % 2.711 M 32.70 % 2.043 M 0.00 % 2.043 M 44.63 % 1.413 M -0.03 % 1.413 M 74.66 % 809.000 K 0.12 % 808.000 K 75.73 % 459.800 K -9.74 % 509.400 K 441.91 % 94.000 K
Long term debt 64.787 M 0.00 % 64.787 M 152.28 % 25.681 M 0.00 % 25.681 M -86.67 % 192.654 M 0.00 % 192.654 M 69.99 % 113.331 M 0.00 % 113.331 M -41.30 % 193.064 M 0.00 % 193.065 M 11.32 % 173.435 M 0.00 % 173.435 M 10 739.69 % 1.600 M
Total non current liabilities 68.282 M 0.00 % 68.282 M 140.50 % 28.392 M 0.00 % 28.392 M -85.42 % 194.697 M 0.00 % 194.697 M 69.68 % 114.744 M 0.00 % 114.744 M -40.81 % 193.873 M 0.00 % 193.873 M 11.46 % 173.944 M 0.00 % 173.944 M 10 168.24 % 1.694 M
Other current liabilities 20.859 M 0.00 % 20.859 M 27.44 % 16.368 M 0.00 % 16.367 M 262.16 % -10.093 M -167.01 % 15.061 M 50.06 % 10.036 M 0.00 % 10.036 M 227.87 % 3.061 M -76.67 % 13.120 M 92.37 % 6.820 M 0.00 % 6.820 M -11.49 % 7.705 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 12.577 M 0.000 0.000 0.000 -100.00 % 10.059 M 0.000 0.000 0.000 0.000
Short term debt 142.237 M 0.00 % 142.237 M 178.00 % 51.164 M 0.00 % 51.164 M 794.01 % 5.723 M 0.00 % 5.723 M 17.11 % 4.887 M 0.00 % 4.887 M 6.63 % 4.583 M 0.00 % 4.583 M -96.47 % 129.780 M 0.00 % 129.780 M 0.000
Total current liabilities 403.277 M 0.00 % 403.277 M 19.87 % 336.431 M 0.00 % 336.431 M 66.14 % 202.502 M 0.00 % 202.502 M -21.93 % 259.381 M 0.00 % 259.381 M -24.61 % 344.051 M 0.00 % 344.051 M -6.03 % 366.121 M 0.00 % 366.121 M 79.15 % 204.367 M
Total liabilities 471.559 M 0.00 % 471.559 M 29.26 % 364.823 M 0.00 % 364.823 M -8.15 % 397.199 M 0.00 % 397.199 M 6.17 % 374.125 M 0.00 % 374.125 M -30.45 % 537.924 M 0.00 % 537.924 M -0.40 % 540.065 M 0.00 % 540.065 M 162.09 % 206.061 M
Other non current assets 320.000 K 0.00 % 320.000 K -33.32 % 479.899 K 0.04 % 479.700 K -24.93 % 639.000 K 0.00 % 639.000 K -20.13 % 800.100 K 0.00 % 800.100 K -16.57 % 959.000 K 0.00 % 959.000 K -14.37 % 1.120 M -0.01 % 1.120 M 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 2.000 K 0.00 % 2.000 K -39.39 % 3.300 K 0.00 % 3.300 K -34.00 % 5.000 K 0.00 % 5.000 K -26.47 % 6.800 K 0.00 % 6.800 K -38.18 % 11.000 K 0.00 % 11.000 K -39.56 % 18.200 K 0.00 % 18.200 K 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 2.000 K 0.00 % 2.000 K -39.39 % 3.300 K 0.00 % 3.300 K -34.00 % 5.000 K 0.00 % 5.000 K -26.47 % 6.800 K 0.00 % 6.800 K -38.18 % 11.000 K 0.00 % 11.000 K -39.56 % 18.200 K 0.00 % 18.200 K 0.000
Property plant equipment net 17.232 M 0.00 % 17.232 M 22.78 % 14.035 M 0.00 % 14.035 M 4.71 % 13.404 M 0.00 % 13.404 M 17.80 % 11.378 M 0.00 % 11.378 M 90.11 % 5.985 M 0.00 % 5.985 M 16.49 % 5.138 M 0.00 % 5.138 M 70.41 % 3.015 M
Total non current assets 17.554 M 0.00 % 17.554 M 20.91 % 14.518 M 0.00 % 14.518 M 3.35 % 14.048 M 0.00 % 14.048 M 15.29 % 12.185 M 0.00 % 12.185 M 75.20 % 6.955 M 0.00 % 6.955 M 10.82 % 6.276 M 0.00 % 6.276 M 108.16 % 3.015 M
Other current assets 0.000 -100.00 % 240.564 M 1 887.94 % 12.101 M 0.00 % 12.101 M 36.69 % 8.853 M -65.23 % 25.463 M 222.59 % 7.893 M 0.01 % 7.893 M -47.49 % 15.032 M -4.30 % 15.707 M 7.80 % 14.571 M 0.00 % 14.571 M 1 557.68 % 879.000 K
Short term investments 886.000 K 0.00 % 886.000 K 0.000 0.000 -100.00 % 1.436 M 0.00 % 1.436 M 0.000 0.000 0.000 -100.00 % 2.430 M 0.000 0.000 -100.00 % 390.000 K
cash and cash equivalents 215.252 M 0.00 % 215.252 M 259.65 % 59.850 M 0.00 % 59.850 M -60.49 % 151.467 M 0.00 % 151.467 M 1 306.43 % 10.770 M 0.00 % 10.770 M 275.26 % 2.870 M 0.00 % 2.870 M -93.12 % 41.728 M 0.00 % 41.728 M 101.98 % 20.659 M
Cash and short term investments 215.252 M -0.41 % 216.138 M 261.14 % 59.850 M 0.00 % 59.850 M -60.49 % 151.467 M -0.94 % 152.903 M 1 319.76 % 10.770 M 0.00 % 10.770 M 275.26 % 2.870 M -45.85 % 5.300 M -87.30 % 41.728 M 0.00 % 41.728 M 98.24 % 21.049 M
Total current assets 1.264 B 0.00 % 1.264 B 26.83 % 996.718 M 0.00 % 996.718 M -1.25 % 1.009 B 0.00 % 1.009 B 4.22 % 968.380 M 0.00 % 968.380 M -13.74 % 1.123 B 0.00 % 1.123 B 1.27 % 1.109 B 0.00 % 1.109 B 199.81 % 369.741 M
Inventory 179.580 M 0.00 % 179.580 M 84.66 % 97.248 M 0.00 % 97.248 M -35.51 % 150.790 M 0.00 % 150.790 M 55.76 % 96.812 M 0.00 % 96.812 M -43.02 % 169.905 M 0.00 % 169.905 M -6.18 % 181.099 M 0.00 % 181.099 M 376.98 % 37.968 M
Net receivables 869.343 M 38.45 % 627.893 M -24.12 % 827.519 M 0.00 % 827.519 M 18.52 % 698.184 M 2.65 % 680.138 M -20.26 % 852.905 M 0.00 % 852.905 M -8.76 % 934.793 M 0.33 % 931.688 M 6.95 % 871.137 M 0.00 % 871.137 M 181.15 % 309.845 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 240.181 M 0.00 % 240.181 M -10.68 % 268.900 M 0.00 % 268.900 M 47.98 % 181.718 M 0.00 % 181.718 M -25.66 % 244.457 M 0.00 % 244.457 M -25.09 % 326.348 M 0.00 % 326.348 M 42.19 % 229.521 M 0.00 % 229.521 M 16.71 % 196.662 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 12.577 M 0.000 0.000 0.000 -100.00 % 10.059 M 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
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 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
Other total stockholders equity 436.730 M 0.00 % 436.730 M -16.67 % 524.075 M 0.000 -100.00 % 436.730 M 0.00 % 436.730 M 20.72 % 361.766 M 0.000 100.00 % -122.338 M -128.01 % 436.730 M 32.31 % 330.070 M 0.000 -100.00 % 90.827 M
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 -100.00 % 49.600 K 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 1.282 B 0.00 % 1.282 B 26.75 % 1.011 B 0.00 % 1.011 B -1.18 % 1.023 B 0.00 % 1.023 B 4.36 % 980.565 M 0.00 % 980.565 M -13.19 % 1.130 B 0.00 % 1.130 B 1.32 % 1.115 B 0.00 % 1.115 B 199.07 % 372.756 M
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 2022-02-18
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 2022-02-18
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 -135.498 M -153.79 % -53.390 M -627.83 % 10.115 M 126.25 % -38.534 M -190.25 % 42.699 M -19.01 % 52.720 M -32.19 % 77.750 M -2.59 % 79.821 M 57.90 % 50.552 M 318.48 % -23.138 M -173.82 % 31.344 M -13.43 % 36.206 M 110.66 % -339.720 M
Accounts receivables 199.626 M 100.00 % 99.813 M 167.72 % -147.381 M -100.00 % -73.691 M -142.65 % 172.767 M 100.00 % 86.383 M 9.65 % 78.783 M 100.00 % 39.392 M 165.06 % -60.551 M -100.00 % -30.276 M -146.85 % -12.265 M -100.01 % -6.132 M 98.02 % -309.845 M
Inventory -82.332 M -100.00 % -41.166 M -176.89 % 53.543 M 100.00 % 26.771 M 149.60 % -53.978 M -100.00 % -26.989 M -136.92 % 73.093 M 100.00 % 36.546 M 226.48 % 11.194 M 100.00 % 5.597 M -92.15 % 71.318 M 100.00 % 35.659 M 193.92 % -37.968 M
Accounts payables -28.720 M 0.000 -100.00 % 87.182 M 0.000 100.00 % -62.739 M 0.000 100.00 % -81.891 M 0.000 -100.00 % 96.828 M 0.000 100.00 % -41.067 M 0.000 0.000
Other working capital -224.072 M -100.00 % -112.037 M -768.03 % 16.771 M 99.99 % 8.386 M 162.81 % -13.351 M -100.04 % -6.674 M -185.95 % 7.765 M 100.02 % 3.882 M 25.99 % 3.081 M 99.95 % 1.541 M -88.46 % 13.358 M 100.00 % 6.679 M -17.47 % 8.093 M
Other non cash items -161.000 K 98.39 % -9.969 M -6 130.75 % -160.000 K -100.34 % 46.933 M 29 469.65 % -159.801 K 99.42 % -27.422 M 59.20 % -67.218 M -86.00 % -36.139 M 19.64 % -44.973 M -182.10 % 54.776 M 421.36 % -17.045 M -41.59 % -12.038 M -106.12 % 196.700 M
Net cash provided by operating activities -116.748 M -116.26 % -53.984 M -267.85 % 32.163 M 65.59 % 19.423 M -69.72 % 64.145 M 78.08 % 36.021 M -61.62 % 93.864 M 81.42 % 51.739 M -24.56 % 68.581 M 68.59 % 40.678 M -3.70 % 42.239 M 42.63 % 29.614 M 121.24 % -139.439 M
Investments in property plant and equipment -5.589 M -100.01 % -2.794 M -16.09 % -2.407 M -99.93 % -1.204 M 68.04 % -3.768 M -99.98 % -1.884 M 71.85 % -6.693 M -99.98 % -3.347 M -64.65 % -2.033 M -100.08 % -1.016 M 33.56 % -1.529 M -99.90 % -765.000 K 75.05 % -3.066 M
Acquisitions net 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 260.000 K 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
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 0.000 -100.00 % 308.100 K 0.000 -100.00 % 14.000 K 0.000 -100.00 % 25.000 K 0.000 0.000 0.000 -100.00 % 187.500 K 0.000 -100.00 % 601.500 K 0.000
Net cash used for investing activites -5.589 M -124.79 % -2.486 M -3.29 % -2.407 M -102.29 % -1.190 M 68.41 % -3.767 M -102.62 % -1.859 M 72.23 % -6.693 M -99.98 % -3.347 M -64.65 % -2.033 M -145.21 % -829.000 K 34.68 % -1.269 M -678.65 % -163.000 K 94.68 % -3.066 M
Debt repayment 130.179 M 0.000 100.00 % -121.533 M 0.000 -100.00 % 80.159 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 147.400 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
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
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 160.000 K -99.88 % 134.171 M 83 757.03 % 160.000 K 100.25 % -64.042 M -40 126.25 % 160.000 K -99.56 % 36.187 M 145.65 % -79.270 M -78.37 % -44.442 M 57.84 % -105.407 M -77.82 % -59.278 M 82.51 % -338.852 M -89.95 % -178.392 M -209.33 % 163.164 M
Net cash used provided by financing activities 277.739 M 107.00 % 134.171 M 210.54 % -121.373 M -89.52 % -64.042 M -179.73 % 80.319 M 121.96 % 36.187 M 145.65 % -79.270 M -78.37 % -44.442 M 57.84 % -105.407 M -77.82 % -59.278 M 82.51 % -338.852 M -89.95 % -178.392 M -209.33 % 163.164 M
Effect of forex changes on cash 100.000 0.000 100.00 % -100.000 0.000 100.00 % -599.000 0.000 100.00 % -400.000 0.000 -100.00 % 700.000 0.000 0.000 0.000 0.000
Net change in cash 155.402 M 0.000 100.00 % -91.617 M 0.000 -100.00 % 140.697 M 0.000 -100.00 % 7.900 M 0.000 100.00 % -38.858 M 6.88 % -41.728 M 85.99 % -297.882 M 0.000 -100.00 % 20.659 M
Cash at beginning of period 59.850 M 0.00 % 59.850 M -60.49 % 151.467 M 0.00 % 151.467 M 1 306.43 % 10.770 M 0.00 % 10.770 M 275.25 % 2.870 M 0.000 -100.00 % 41.728 M 0.00 % 41.728 M -87.71 % 339.609 M 0.000 0.000
Cash at end of period 215.252 M 259.65 % 59.850 M 0.00 % 59.850 M -60.49 % 151.467 M 0.00 % 151.467 M 1 306.43 % 10.770 M 0.00 % 10.770 M 0.000 -100.00 % 2.870 M 0.000 -100.00 % 41.728 M 0.000 -100.00 % 20.659 M
Operating cash flow -116.748 M -116.26 % -53.984 M -267.85 % 32.163 M 65.59 % 19.423 M -69.72 % 64.145 M 78.08 % 36.021 M -61.62 % 93.864 M 81.42 % 51.739 M -24.56 % 68.581 M 68.59 % 40.678 M -3.70 % 42.239 M 42.63 % 29.614 M 121.24 % -139.439 M
Capital expenditure -5.589 M -100.01 % -2.794 M -16.09 % -2.407 M -99.93 % -1.204 M 68.04 % -3.768 M -99.98 % -1.884 M 71.85 % -6.693 M -99.98 % -3.347 M -64.65 % -2.033 M -100.08 % -1.016 M 33.56 % -1.529 M -99.90 % -765.000 K 75.05 % -3.066 M
Free CashFlow -122.337 M -115.46 % -56.778 M -290.82 % 29.755 M 63.31 % 18.220 M -69.82 % 60.378 M 76.87 % 34.137 M -60.84 % 87.170 M 80.13 % 48.392 M -27.28 % 66.548 M 67.79 % 39.661 M -2.58 % 40.710 M 41.11 % 28.850 M 120.24 % -142.505 M
2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022
Date Form 10K
2025
2024
2023
2022