CDTG

CDT Environmental Technology Investment Holdings Limited ordinary shares CDTG

Finances

2024 2023 2022 2021 2020 2019
Revenue 29.765 M -12.99 % 34.210 M 18.58 % 28.849 M 22.47 % 23.557 M 164.35 % 8.911 M -52.43 % 18.732 M
Net income 1.453 M -80.41 % 7.418 M 28.29 % 5.782 M 450.35 % 1.051 M 171.03 % -1.479 M -151.74 % 2.859 M
Income before tax 1.868 M -77.83 % 8.428 M 31.77 % 6.396 M -17.86 % 7.786 M 568.78 % -1.661 M -151.14 % 3.248 M
Income before tax ratio 0.06 -74.52 % 0.25 11.13 % 0.22 -32.93 % 0.33 277.33 % -0.19 -207.49 % 0.17
EBITDA 2.350 M -73.76 % 8.954 M 768.22 % 1.031 M -86.59 % 7.691 M 788.77 % -1.117 M -128.54 % 3.913 M
Net income ratio 0.05 -77.48 % 0.22 8.19 % 0.20 349.39 % 0.04 126.87 % -0.17 -208.76 % 0.15
Ratio EBITDA 0.08 -69.84 % 0.26 632.17 % 0.04 -89.05 % 0.33 360.55 % -0.13 -159.99 % 0.21
Gross profit ratio 0.38 13.54 % 0.33 530.54 % 0.05 -5.60 % 0.06 -87.32 % 0.44 18.06 % 0.37
Weighted average shs out dil 10.321 M -3.55 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M -4.46 % 11.200 M 0.00 % 11.200 M
Weighted average shs out 10.321 M -3.55 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M -4.46 % 11.200 M 4.67 % 10.700 M
EPS diluted 0.14 -79.71 % 0.69 27.78 % 0.54 449.90 % 0.10 175.54 % -0.13 -150.00 % 0.26
Earnings per share 0.14 -79.71 % 0.69 27.78 % 0.54 449.90 % 0.10 175.54 % -0.13 -148.15 % 0.27
Gross profit 11.246 M -1.22 % 11.385 M 647.70 % 1.523 M 15.61 % 1.317 M -66.47 % 3.928 M -43.84 % 6.994 M
Income tax expense 462.043 K -67.09 % 1.404 M 21.76 % 1.153 M -4.54 % 1.208 M 1 010.57 % -132.643 K -117.64 % 751.897 K
Cost of revenue 18.519 M -18.87 % 22.825 M 726.50 % 2.762 M 18.25 % 2.336 M -53.13 % 4.983 M -57.55 % 11.738 M
General and administrative expenses 2.619 M -2.09 % 2.675 M -15.11 % 3.151 M 31.25 % 2.400 M -8.40 % 2.620 M 10.62 % 2.369 M
Selling and marketing expenses 108.637 K 2.35 % 106.147 K -35.51 % 164.583 K -7.09 % 177.147 K 137.91 % 74.459 K -27.24 % 102.334 K
Other expenses 6.459 M 7 421.66 % -88.221 K -118.71 % 471.454 K 125.27 % -1.866 M -167.92 % 2.747 M 710.09 % -450.224 K
Operating expenses 9.248 M 233.47 % 2.773 M -28.87 % 3.899 M 359.52 % 848.533 K -84.74 % 5.562 M 56.61 % 3.552 M
Cost and expenses 27.767 M 8.47 % 25.598 M 13.79 % 22.495 M 41.38 % 15.911 M 50.88 % 10.545 M -31.03 % 15.290 M
Research and development expenses 61.786 K -23.67 % 80.948 K -28.15 % 112.668 K -17.57 % 136.690 K 13.47 % 120.466 K -21.57 % 153.597 K
Selling general and administrative expenses 2.727 M -1.92 % 2.781 M -16.12 % 3.315 M 28.62 % 2.577 M -4.36 % 2.695 M -29.97 % 3.848 M
Interest income 471.000 -96.96 % 15.510 K 15.43 % 13.437 K -84.99 % 89.510 K 8 531.63 % 1.037 K -53.97 % 2.253 K
Interest expense 136.757 K 28.86 % 106.130 K 64.14 % 64.658 K -5.82 % 68.656 K -44.76 % 124.280 K -36.74 % 196.460 K
Depreciation and amortization 344.687 K 0.58 % 342.691 K 376.52 % 71.915 K 58.19 % 45.462 K -89.18 % 419.973 K -10.29 % 468.170 K
Operating income 1.998 M -76.80 % 8.611 M 35.53 % 6.354 M -16.90 % 7.646 M 566.04 % -1.641 M -154.83 % 2.992 M
Operating income ratio 0.07 -73.33 % 0.25 14.29 % 0.22 -32.14 % 0.32 276.29 % -0.18 -215.26 % 0.16
Total other income expenses net -129.782 K 29.30 % -183.559 K -538.99 % 41.814 K -70.19 % 140.273 K 790.01 % -20.329 K -107.94 % 256.017 K
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 5.536 M -34.59 % 8.463 M 932.50 % 819.634 K 479.08 % 141.540 K -93.20 % 2.083 M 161.32 % 796.971 K
Total investments 1.254 M 81.98 % 688.891 K -48.33 % 1.333 M 28 011.49 % 4.743 K 0.000 0.000
Total debt 5.660 M -35.17 % 8.731 M 48.04 % 5.898 M 189.52 % 2.037 M -15.30 % 2.405 M 35.22 % 1.779 M
Accumulated other comprehensive income loss 1.223 M 3.32 % 1.183 M 179.39 % -1.491 M -366.30 % 559.753 K -56.05 % 1.274 M 268.76 % -754.754 K
Retained earnings 24.455 M 5.22 % 23.243 M 22.21 % 19.018 M 43.68 % 13.236 M 145.15 % 5.399 M -32.00 % 7.940 M
Common stock 27.063 K 17.67 % 23.000 K 0.00 % 23.000 K 0.00 % 23.000 K 0.00 % 23.000 K 0.00 % 23.000 K
Total equity 37.438 M 17.26 % 31.929 M 768.38 % 3.677 M 4.65 % 3.513 M -77.16 % 15.386 M -3.09 % 15.877 M
Other non current liabilities 0.000 0.000 100.00 % -240.884 K 0.000 0.000 0.000
Long term debt 213.969 K 15.38 % 185.443 K -34.09 % 281.357 K 107.66 % 135.489 K 0.000 0.000
Total non current liabilities 213.969 K 15.38 % 185.443 K 358.19 % 40.473 K -70.13 % 135.489 K 0.000 0.000
Other current liabilities 2.478 M -67.00 % 7.508 M 144.36 % -16.927 M -522.48 % 4.007 M 77.10 % 2.262 M 311.37 % -1.070 M
Deferred revenue 28.026 K -1.42 % 28.430 K 577.07 % 4.199 K -85.10 % 28.179 K 2.34 % 27.535 K 100.29 % -9.508 M
Short term debt 5.446 M -36.27 % 8.545 M 52.15 % 5.616 M -54.33 % 12.297 M 411.29 % 2.405 M -18.89 % 2.965 M
Total current liabilities 51.709 M 27.61 % 40.520 M 903.52 % 4.038 M -78.44 % 18.726 M 55.44 % 12.047 M 10 252.64 % 116.367 K
Total liabilities 51.923 M 27.56 % 40.705 M 898.11 % 4.078 M 37.81 % 2.959 M -75.43 % 12.047 M 10 252.64 % 116.367 K
Other non current assets 7.897 M 46.14 % 5.404 M 2 230.93 % 231.827 K -31.82 % 340.015 K -86.14 % 2.453 M 233.39 % 735.866 K
Long term investments 1.254 M 81.98 % 688.891 K -48.33 % 1.333 M 28 011.49 % 4.743 K 0.000 0.000
Intangible assets 5.628 K -65.68 % 16.397 K -41.78 % 28.164 K 171.25 % 10.383 K -49.10 % 20.398 K -28.91 % 28.694 K
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 5.628 K -65.68 % 16.397 K -41.78 % 28.164 K 171.25 % 10.383 K -49.10 % 20.398 K -28.91 % 28.694 K
Property plant equipment net 1.291 M -32.23 % 1.905 M 428.29 % 360.671 K -18.44 % 442.227 K -84.94 % 2.936 M -6.39 % 3.136 M
Total non current assets 11.656 M 44.80 % 8.050 M 302.95 % 1.998 M 133.64 % 855.069 K -85.91 % 6.069 M 55.57 % 3.901 M
Other current assets 405.136 K -63.72 % 1.117 M 103.52 % -31.740 M -24.62 % -25.468 M -602.65 % 5.067 M 198.78 % 1.696 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 124.379 K -53.61 % 268.102 K 832.53 % 28.750 K -83.86 % 178.079 K -44.78 % 322.469 K -67.15 % 981.726 K
Cash and short term investments 124.379 K -53.61 % 268.102 K 832.53 % 28.750 K -83.86 % 178.079 K -44.78 % 322.469 K -67.15 % 981.726 K
Total current assets 77.704 M 20.02 % 64.741 M 1 024.52 % 5.757 M 2.48 % 5.618 M -73.70 % 21.364 M -18.23 % 26.126 M
Inventory 0.000 0.000 0.000 0.000 -100.00 % 1.802 M 0.000
Net receivables 77.175 M 21.81 % 63.357 M 69.09 % 37.468 M 21.22 % 30.908 M 118.07 % 14.173 M -39.56 % 23.449 M
Tax assets 1.209 M 3 289.86 % 35.656 K -18.59 % 43.797 K -24.10 % 57.700 K -91.24 % 658.975 K 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 36.348 M 52.82 % 23.785 M 60.03 % 14.863 M 641.38 % 2.005 M -53.12 % 4.277 M -44.67 % 7.729 M
Tax payables 7.409 M 1 034.01 % 653.317 K 35.70 % 481.442 K 23.80 % 388.876 K -87.36 % 3.075 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 154.278 K 495.97 % 25.887 K -67.64 % 80.005 K -54.48 % 175.753 K -85.79 % 1.237 M 1.71 % 1.216 M
Capital lease obligations 0.000 -100.00 % 224.813 K -29.90 % 320.708 K -96.92 % 10.396 M 0.000 -100.00 % 1.187 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 11.579 M 55.35 % 7.453 M 0.00 % 7.453 M 0.00 % 7.453 M 0.00 % 7.453 M 0.00 % 7.453 M
Deferred tax liabilities non current 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
Total assets 89.361 M 22.76 % 72.792 M 838.64 % 7.755 M 19.81 % 6.473 M -76.40 % 27.433 M -8.64 % 30.027 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax -966.395 K -14 749.01 % 6.597 K 0.000 0.000 100.00 % -384.822 K 0.000
Stock based compensation 454.250 K 0.000 0.000 0.000 0.000 0.000
Change in working capital -9.613 M 9.93 % -10.673 M -570.54 % -1.592 M -88.75 % -843.267 K 53.89 % -1.829 M 86.09 % -13.147 M
Accounts receivables -25.110 M -10.04 % -22.820 M -682.47 % -2.916 M -65.87 % -1.758 M -131.99 % 5.497 M 140.72 % -13.499 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 13.005 M 0.000 -100.00 % 835.752 K -7.90 % 907.399 K 124.06 % -3.772 M 0.000
Other working capital 2.492 M -79.49 % 12.147 M 2 384.00 % 489.028 K 6 294.19 % 7.648 K 100.22 % -3.554 M -1 108.53 % 352.415 K
Other non cash items 6.387 M 8 896.82 % 70.995 K 100.78 % -9.147 M -8 621.61 % -104.882 K -103.81 % 2.753 M -63.29 % 7.500 M
Net cash provided by operating activities -1.987 M 36.57 % -3.133 M 29.96 % -4.473 M -3 350.18 % -129.639 K 77.21 % -568.854 K 75.47 % -2.319 M
Investments in property plant and equipment -3.893 K 81.94 % -21.550 K -66.91 % -12.911 K 17.78 % -15.703 K 43.98 % -28.029 K 70.48 % -94.944 K
Acquisitions net -41.356 K 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 590.416 K 122.68 % 265.136 K 425.16 % -81.541 K -104.41 % 1.849 M 436.25 % -549.759 K -116.10 % -254.403 K
Net cash used for investing activites 545.167 K 123.81 % 243.586 K 357.89 % -94.452 K -105.15 % 1.833 M 417.22 % -577.788 K -65.39 % -349.347 K
Debt repayment -2.636 M -187.22 % 3.023 M -21.31 % 3.841 M 607.23 % -757.320 K -260.11 % 473.008 K 139.70 % -1.191 M
Common stock issued 4.284 M 0.000 0.000 0.000 0.000 -100.00 % 3.772 M
Common stock repurchased -600.000 K 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -29.390 K 10.03 % -32.668 K 69.93 % -108.625 K 36.29 % -170.506 K -2 080.10 % -7.821 K 97.26 % -285.945 K
Net cash used provided by financing activities 1.019 M -65.93 % 2.990 M -19.89 % 3.733 M 502.31 % -927.826 K -299.45 % 465.187 K -79.73 % 2.295 M
Effect of forex changes on cash 279.412 K 950.78 % -32.842 K 67.36 % -100.608 K -2 350.27 % -4.106 K -111.77 % 34.871 K 130.52 % -114.246 K
Net change in cash -139.723 K -304.76 % 68.238 K 107.30 % -935.098 K -221.24 % 771.266 K 219.28 % -646.584 K -32.59 % -487.670 K
Cash at beginning of period 268.102 K 34.14 % 199.864 K 12.23 % 178.079 K -51.04 % 363.696 K -64.00 % 1.010 M -32.56 % 1.498 M
Cash at end of period 128.379 K -52.12 % 268.102 K 832.53 % 28.750 K -83.86 % 178.079 K -51.04 % 363.696 K -64.00 % 1.010 M
Operating cash flow -1.987 M 36.57 % -3.133 M -371.62 % -664.236 K -3 204.49 % -20.101 K 96.47 % -568.854 K 75.47 % -2.319 M
Capital expenditure -3.893 K 81.94 % -21.550 K -66.91 % -12.911 K 17.78 % -15.703 K 43.98 % -28.029 K 70.48 % -94.944 K
Free CashFlow -1.991 M 36.88 % -3.154 M -365.81 % -677.147 K -1 791.26 % -35.804 K 94.00 % -596.883 K 75.28 % -2.414 M
2024 2023 2022 2021 2020 2019
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30
Revenue 1.009 M -57.59 % 2.379 M -81.25 % 12.687 M -32.32 % 18.746 M 740.22 % 2.231 M -2.52 % 2.289 M 15.28 % 1.985 M 8.71 % 1.826 M 0.00 % 1.826 M -59.01 % 4.456 M 0.00 % 4.456 M -52.43 % 9.366 M 0.00 % 9.366 M
Net income -173.978 K -7 786.58 % -2.206 K -100.15 % 1.469 M -72.71 % 5.384 M 1 734.57 % 293.459 K -58.51 % 707.339 K 443.89 % 130.051 K -75.24 % 525.303 K 0.00 % 525.303 K 171.03 % -739.584 K 0.00 % -739.584 K -151.74 % 1.430 M 0.00 % 1.430 M
Income before tax -150.776 K -2 286.43 % 6.896 K -99.62 % 1.819 M -70.62 % 6.190 M 1 817.63 % 322.818 K -59.93 % 805.728 K 578.56 % 118.741 K -80.33 % 603.631 K 0.00 % 603.631 K 172.69 % -830.458 K 0.00 % -830.458 K -151.14 % 1.624 M 0.00 % 1.624 M
Income before tax ratio -0.15 -5 256.03 % 0.00 -97.98 % 0.14 -56.59 % 0.33 128.23 % 0.14 -58.90 % 0.35 488.60 % 0.06 -81.91 % 0.33 0.00 % 0.33 277.33 % -0.19 0.00 % -0.19 -207.49 % 0.17 0.00 % 0.17
EBITDA -144.438 K -221.74 % 118.642 K -94.07 % 2.001 M -68.28 % 6.310 M 1 561.25 % 379.818 K -55.32 % 850.111 K 446.27 % 155.621 K -96.08 % 3.970 M 0.00 % 3.970 M 810.96 % -558.332 K 0.00 % -558.332 K -128.54 % 1.956 M 0.00 % 1.956 M
Net income ratio -0.17 -18 498.14 % 0.00 -100.80 % 0.12 -59.68 % 0.29 118.34 % 0.13 -57.44 % 0.31 371.79 % 0.07 -77.23 % 0.29 0.00 % 0.29 273.28 % -0.17 0.00 % -0.17 -208.76 % 0.15 0.00 % 0.15
Ratio EBITDA -0.14 -387.09 % 0.05 -68.39 % 0.16 -53.13 % 0.34 97.72 % 0.17 -54.16 % 0.37 373.85 % 0.08 -96.39 % 2.17 0.00 % 2.17 1 834.50 % -0.13 0.00 % -0.13 -159.99 % 0.21 0.00 % 0.21
Gross profit ratio 0.40 1.07 % 0.39 11.29 % 0.35 1.39 % 0.35 12.19 % 0.31 -10.42 % 0.35 -4.39 % 0.36 1.02 % 0.36 0.00 % 0.36 -18.20 % 0.44 0.00 % 0.44 18.06 % 0.37 0.00 % 0.37
Weighted average shs out dil 11.911 M 10.03 % 10.825 M 10.34 % 9.811 M 6.64 % 9.200 M -14.02 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M -4.46 % 11.200 M 0.00 % 11.200 M 0.00 % 11.200 M 0.00 % 11.200 M
Weighted average shs out 11.911 M 10.03 % 10.825 M 10.34 % 9.811 M 6.64 % 9.200 M -14.02 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M 0.00 % 10.700 M -4.46 % 11.200 M 0.00 % 11.200 M 4.67 % 10.700 M 0.00 % 10.700 M
EPS diluted -0.01 -7 200.00 % 0.00 -100.13 % 0.15 -74.58 % 0.59 2 053.28 % 0.03 -58.55 % 0.07 441.80 % 0.01 -75.15 % 0.05 0.00 % 0.05 175.54 % -0.07 0.00 % -0.07 -150.00 % 0.13 0.00 % 0.13
Earnings per share -0.01 -7 200.00 % 0.00 -100.13 % 0.15 -74.58 % 0.59 2 053.28 % 0.03 -58.55 % 0.07 441.80 % 0.01 -75.15 % 0.05 0.00 % 0.05 175.54 % -0.07 0.00 % -0.07 -146.43 % 0.14 0.00 % 0.14
Gross profit 402.699 K -57.14 % 939.580 K -79.13 % 4.502 M -31.38 % 6.561 M 842.61 % 696.020 K -12.68 % 797.119 K 10.22 % 723.226 K 9.82 % 658.541 K 0.00 % 658.541 K -66.47 % 1.964 M 0.00 % 1.964 M -43.84 % 3.497 M 0.00 % 3.497 M
Income tax expense 29.590 K 250.30 % 8.447 K -97.90 % 401.401 K -58.82 % 974.682 K 1 474.02 % 61.923 K -53.85 % 134.190 K 302.73 % 33.320 K -64.42 % 93.638 K 0.00 % 93.638 K 241.19 % -66.322 K 0.00 % -66.322 K -117.64 % 375.949 K 0.00 % 375.949 K
Cost of revenue 606.190 K -57.89 % 1.440 M -82.41 % 8.185 M -32.83 % 12.185 M 693.80 % 1.535 M 2.91 % 1.492 M 18.19 % 1.262 M 8.09 % 1.168 M 0.00 % 1.168 M -53.13 % 2.492 M 0.00 % 2.492 M -57.55 % 5.869 M 0.00 % 5.869 M
General and administrative expenses 0.000 -100.00 % 1.257 M -7.66 % 1.361 M -34.87 % 2.090 M 257.85 % 584.153 K -35.42 % 904.522 K 0.000 -100.00 % 1.200 M 0.00 % 1.200 M -8.40 % 1.310 M 0.00 % 1.310 M 10.62 % 1.184 M 0.00 % 1.184 M
Selling and marketing expenses 0.000 -100.00 % 82.912 K 222.30 % 25.725 K -68.02 % 80.429 K 212.73 % 25.718 K -31.60 % 37.597 K 0.000 -100.00 % 88.574 K 0.00 % 88.574 K 137.91 % 37.230 K 0.00 % 37.230 K -27.24 % 51.167 K 0.00 % 51.167 K
Other expenses 0.000 0.000 -100.00 % 822.246 K 137.86 % -2.172 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 51.457 K 0.00 % 51.457 K 0.000 0.000
Operating expenses 559.477 K -38.93 % 916.149 K -65.71 % 2.672 M 803.27 % 295.804 K -17.25 % 357.461 K 71 579.64 % -500.088 -100.08 % 602.198 K 815.42 % 65.784 K 0.00 % 65.784 K -97.63 % 2.781 M 0.00 % 2.781 M 56.61 % 1.776 M 0.00 % 1.776 M
Cost and expenses 1.166 M -50.52 % 2.356 M -78.30 % 10.857 M -13.01 % 12.481 M 559.50 % 1.893 M 26.91 % 1.491 M -20.02 % 1.864 M 51.14 % 1.234 M 0.00 % 1.234 M -76.61 % 5.273 M 0.00 % 5.273 M -31.03 % 7.645 M 0.00 % 7.645 M
Research and development expenses 4.399 K 16.62 % 3.772 K -89.13 % 34.706 K -8.95 % 38.119 K 516.88 % 6.179 K 27.89 % 4.832 K -60.32 % 12.178 K 14.92 % 10.597 K 0.00 % 10.597 K -82.41 % 60.233 K 0.00 % 60.233 K -21.57 % 76.799 K 0.00 % 76.799 K
Selling general and administrative expenses 555.078 K -39.16 % 912.377 K -49.73 % 1.815 M -25.29 % 2.429 M 591.58 % 351.282 K 6 688.21 % -5.332 K -100.90 % 590.020 K 969.13 % 55.187 K 0.00 % 55.187 K -95.90 % 1.347 M 0.00 % 1.347 M -29.97 % 1.924 M 0.00 % 1.924 M
Interest income 0.000 -100.00 % 46.389 -89.07 % 424.611 -80.93 % 2.227 K 107.24 % 1.075 K -39.27 % 1.769 K 959.78 % 166.956 -99.63 % 44.755 K 0.00 % 44.755 K 8 531.63 % 518.500 0.00 % 518.500 -53.97 % 1.127 K 0.00 % 1.127 K
Interest expense 6.342 K -32.36 % 9.376 K -92.64 % 127.381 K 683.59 % 16.256 K 138.20 % 6.824 K 71.87 % 3.971 K -30.32 % 5.699 K -83.40 % 34.328 K 0.00 % 34.328 K -44.76 % 62.140 K 0.00 % 62.140 K -36.74 % 98.230 K 0.00 % 98.230 K
Depreciation and amortization 0.000 -100.00 % 102.366 K -40.26 % 171.346 K 282.37 % 44.812 K -10.69 % 50.175 K 24.16 % 40.413 K 29.62 % 31.178 K 37.16 % 22.731 K 0.00 % 22.731 K -89.18 % 209.987 K 0.00 % 209.987 K -10.29 % 234.085 K 0.00 % 234.085 K
Operating income -156.778 K -769.13 % 23.430 K -98.72 % 1.830 M -70.79 % 6.265 M 1 750.46 % 338.560 K -57.55 % 797.620 K 559.03 % 121.030 K -79.58 % 592.755 K 0.00 % 592.755 K 172.26 % -820.294 K 0.00 % -820.294 K -154.83 % 1.496 M 0.00 % 1.496 M
Operating income ratio -0.16 -1 677.95 % 0.01 -93.17 % 0.14 -56.84 % 0.33 120.23 % 0.15 -56.46 % 0.35 471.66 % 0.06 -81.22 % 0.32 0.00 % 0.32 276.29 % -0.18 0.00 % -0.18 -215.26 % 0.16 0.00 % 0.16
Total other income expenses net 6.001 K 136.30 % -16.533 K -49.00 % -11.096 K 85.10 % -74.467 K -373.11 % -15.740 K -294.08 % 8.110 K 454.92 % -2.285 K 99.93 % -3.219 M 0.00 % -3.219 M -31 571.68 % -10.165 K 0.00 % -10.165 K -107.94 % 128.009 K 0.00 % 128.009 K
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31
Net debt 760.458 K -86.26 % 5.536 M 2.59 % 5.396 M -36.24 % 8.463 M 817.17 % 922.705 K -84.28 % 5.869 M 4 046.51 % 141.540 K -87.27 % 1.112 M -46.60 % 2.083 M 44.65 % 1.440 M 80.66 % 796.971 K
Total investments 1.273 M 1.58 % 1.254 M 66.05 % 754.984 K 9.59 % 688.891 K -57.91 % 1.637 M 22.75 % 1.333 M 28 005.73 % 4.744 K 100.00 % 2.372 K 0.000 0.000 0.000
Total debt 785.003 K -86.13 % 5.660 M 3.05 % 5.492 M -37.09 % 8.731 M 781.58 % 990.362 K -83.21 % 5.898 M 1 745.23 % 319.619 K -76.54 % 1.362 M -43.36 % 2.405 M 14.97 % 2.092 M 17.61 % 1.779 M
Accumulated other comprehensive income loss -291.584 K -123.85 % 1.223 M 154.19 % -2.256 M -290.65 % 1.183 M 6 840.15 % 17.052 K -86.91 % 130.316 K -64.22 % 364.232 K -55.53 % 818.977 K -35.70 % 1.274 M 390.87 % 259.484 K 134.38 % -754.754 K
Retained earnings 3.204 M -86.90 % 24.455 M -12.36 % 27.905 M 20.06 % 23.243 M 816.48 % 2.536 M 6.07 % 2.391 M 32.81 % 1.800 M -49.99 % 3.600 M -33.33 % 5.399 M -19.05 % 6.669 M -16.00 % 7.940 M
Common stock 4.300 K -84.11 % 27.063 K 0.00 % 27.063 K 17.67 % 23.000 K 626.40 % 3.166 K -4.30 % 3.309 K -8.32 % 3.609 K -72.88 % 13.304 K -42.15 % 23.000 K 0.00 % 23.000 K 0.00 % 23.000 K
Total equity 5.363 M -85.67 % 37.438 M -0.17 % 37.500 M 17.45 % 31.929 M 779.98 % 3.628 M -1.32 % 3.677 M 4.65 % 3.513 M -62.82 % 9.450 M -38.58 % 15.386 M -1.57 % 15.631 M -1.55 % 15.877 M
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -240.884 K 0.000 0.000 0.000 0.000 0.000
Long term debt 38.990 K -81.78 % 213.969 K 162.70 % 81.450 K -56.08 % 185.443 K -17.63 % 225.134 K -19.98 % 281.357 K 1 223.53 % 21.258 K 100.00 % 10.629 K 0.000 0.000 0.000
Total non current liabilities 38.990 K -81.78 % 213.969 K 162.70 % 81.450 K -56.08 % 185.443 K 498.36 % 30.992 K -23.43 % 40.473 K 90.39 % 21.258 K 100.00 % 10.629 K 0.000 0.000 0.000
Other current liabilities 1.546 M -37.59 % 2.478 M -72.81 % 9.111 M 21.36 % 7.508 M 9.39 % 6.863 M 140.56 % -16.923 M -217.31 % 14.426 M 89.60 % 7.609 M 236.32 % 2.262 M 146.23 % -4.894 M 53.74 % -10.578 M
Deferred revenue 1.911 M 6 717.68 % 28.026 K -0.81 % 28.254 K -0.62 % 28.430 K 659.95 % 3.741 K -10.92 % 4.200 K -5.01 % 4.421 K -72.33 % 15.978 K -41.97 % 27.535 K 100.58 % -4.740 M 50.14 % -9.508 M
Short term debt 746.013 K -86.30 % 5.446 M 0.65 % 5.411 M -36.68 % 8.545 M 22.62 % 6.969 M 24.08 % 5.616 M -54.33 % 12.297 M 51.81 % 8.101 M 236.80 % 2.405 M -29.97 % 3.435 M 15.82 % 2.965 M
Total current liabilities 9.812 M -81.02 % 51.709 M 24.06 % 41.680 M 2.86 % 40.520 M 894.92 % 4.073 M 0.86 % 4.038 M 37.43 % 2.938 M -60.79 % 7.493 M -37.81 % 12.047 M 98.09 % 6.082 M 5 126.32 % 116.367 K
Total liabilities 9.851 M -81.03 % 51.923 M 24.33 % 41.762 M 2.60 % 40.705 M 891.92 % 4.104 M 0.62 % 4.078 M 37.81 % 2.959 M -60.56 % 7.503 M -37.72 % 12.047 M 98.09 % 6.082 M 5 126.32 % 116.367 K
Other non current assets 0.000 -100.00 % 7.897 M 66.93 % 4.731 M -12.45 % 5.404 M 4 696.14 % 112.668 K -51.40 % 231.827 K -31.82 % 340.015 K -75.66 % 1.397 M -43.07 % 2.453 M 53.85 % 1.595 M 116.70 % 735.866 K
Long term investments 1.273 M 1.58 % 1.254 M 66.05 % 754.984 K 9.59 % 688.891 K -57.91 % 1.637 M 22.75 % 1.333 M 28 005.73 % 4.744 K 100.00 % 2.372 K 0.000 0.000 0.000
Intangible assets 0.000 -100.00 % 5.628 K -48.78 % 10.987 K -32.99 % 16.397 K -23.05 % 21.309 K -24.34 % 28.164 K 171.25 % 10.383 K -32.54 % 15.391 K -24.55 % 20.398 K -16.90 % 24.546 K -14.46 % 28.694 K
GoodWill 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 99.784 -98.23 % 5.628 K -48.78 % 10.987 K -32.99 % 16.397 K -23.05 % 21.309 K -24.34 % 28.164 K 171.25 % 10.383 K -32.54 % 15.391 K -24.55 % 20.398 K -16.90 % 24.546 K -14.46 % 28.694 K
Property plant equipment net 165.053 K -87.22 % 1.291 M -10.83 % 1.448 M -24.00 % 1.905 M 572.76 % 283.224 K -21.47 % 360.671 K -18.44 % 442.227 K -73.82 % 1.689 M -42.47 % 2.936 M -3.30 % 3.036 M -3.19 % 3.136 M
Total non current assets 1.621 M -86.09 % 11.656 M 59.36 % 7.314 M -9.14 % 8.050 M 281.06 % 2.113 M 5.74 % 1.998 M 133.64 % 855.069 K -75.30 % 3.462 M -42.96 % 6.069 M 21.74 % 4.985 M 27.79 % 3.901 M
Other current assets 68.240 K -83.16 % 405.136 K -54.95 % 899.229 K -19.48 % 1.117 M 302.05 % 277.767 K 100.88 % -31.740 M -24.62 % -25.468 M -173.85 % -9.300 M -283.55 % 5.067 M 12.33 % 4.511 M 109.50 % 2.153 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 24.544 K -80.27 % 124.379 K 29.13 % 96.324 K -64.07 % 268.102 K 296.27 % 67.657 K 135.33 % 28.750 K -83.86 % 178.079 K -28.85 % 250.274 K -22.39 % 322.469 K -50.55 % 652.098 K -33.58 % 981.726 K
Cash and short term investments 24.544 K -80.27 % 124.379 K 29.13 % 96.324 K -64.07 % 268.102 K 296.27 % 67.657 K 135.33 % 28.750 K -83.86 % 178.079 K -28.85 % 250.274 K -22.39 % 322.469 K -50.55 % 652.098 K -33.58 % 981.726 K
Total current assets 13.594 M -82.51 % 77.704 M 8.00 % 71.948 M 11.13 % 64.741 M 1 052.09 % 5.619 M -2.39 % 5.757 M 2.48 % 5.618 M -58.36 % 13.491 M -36.85 % 21.364 M -10.03 % 23.745 M -9.11 % 26.126 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 900.820 K -50.00 % 1.802 M 100.00 % 900.820 K 0.000
Net receivables 13.501 M -82.51 % 77.175 M 8.77 % 70.952 M 11.99 % 63.357 M 65.88 % 38.195 M 1.94 % 37.468 M 21.22 % 30.908 M 30.63 % 23.660 M 66.94 % 14.173 M -28.06 % 19.702 M -15.98 % 23.449 M
Tax assets 182.191 K -84.93 % 1.209 M 227.20 % 369.407 K 936.03 % 35.656 K -39.21 % 58.654 K 33.92 % 43.797 K -24.10 % 57.700 K -83.90 % 358.338 K -45.62 % 658.975 K 100.00 % 329.488 K 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
Account payables 5.609 M -84.57 % 36.348 M 33.98 % 27.130 M 14.06 % 23.785 M 56.14 % 15.233 M 2.49 % 14.863 M 641.38 % 2.005 M -36.17 % 3.141 M -26.56 % 4.277 M -28.76 % 6.003 M -22.33 % 7.729 M
Tax payables 0.000 -100.00 % 7.409 M 0.000 -100.00 % 653.317 K 25.89 % 518.975 K 7.80 % 481.442 K 23.80 % 388.876 K -77.55 % 1.732 M -43.68 % 3.075 M 100.00 % 1.538 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
Minority interest 19.730 K -87.21 % 154.278 K 5.88 % 145.706 K 462.85 % 25.887 K -43.69 % 45.970 K -42.54 % 80.005 K -54.48 % 175.753 K -75.11 % 706.212 K -42.89 % 1.237 M 0.85 % 1.226 M 0.86 % 1.216 M
Capital lease obligations 0.000 0.000 -100.00 % 55.887 K -75.14 % 224.813 K -14.16 % 261.891 K -18.34 % 320.708 K -96.92 % 10.396 M 74.80 % 5.947 M 0.000 -100.00 % 1.343 M 13.15 % 1.187 M
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 0.722 58.12 % 0.457 104.99 % 0.223 100.01 % 0.111 0.000 0.000 0.000
Other total stockholders equity 2.427 M -79.04 % 11.579 M -0.86 % 11.679 M 56.69 % 7.453 M -71.32 % 25.989 M 286.25 % -13.954 M -33.13 % -10.481 M -592.31 % -1.514 M -120.31 % 7.453 M 7.66 % 6.923 M -7.12 % 7.453 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 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 0.500 0.000 0.000 0.000
Total assets 15.215 M -82.97 % 89.361 M 12.74 % 79.262 M 8.89 % 72.792 M 841.43 % 7.732 M -0.30 % 7.755 M 19.81 % 6.473 M -61.82 % 16.953 M -38.20 % 27.433 M -4.51 % 28.730 M -4.32 % 30.027 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31
2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30
Deferred income tax 0.000 0.000 0.000 0.000 -100.00 % 54.578 K 209.58 % -49.806 K -311.99 % 23.495 K 0.00 % 23.495 K 112.21 % -192.411 K 0.00 % -192.411 K 0.000 0.000
Stock based compensation 0.000 -100.00 % 454.250 K 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 0.000 100.00 % -14.872 M -162.70 % -5.661 M -590.04 % -820.456 K -14.84 % -714.430 K -69.44 % -421.634 K 0.00 % -421.634 K 53.89 % -914.444 K 0.00 % -914.444 K 86.09 % -6.573 M 0.00 % -6.573 M
Accounts receivables 0.000 0.000 100.00 % -16.267 M -148.24 % -6.553 M -284.51 % -1.704 M -53.79 % -1.108 M -26.05 % -879.158 K 0.00 % -879.158 K -135.92 % 2.448 M 0.00 % 2.448 M 136.27 % -6.749 M 0.00 % -6.749 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
Accounts payables 0.000 0.000 0.000 0.000 -100.00 % 380.873 K -10.40 % 425.069 K -6.31 % 453.700 K 0.00 % 453.700 K 124.06 % -1.886 M 0.00 % -1.886 M 0.000 0.000
Other working capital 0.000 0.000 -100.00 % 1.395 M 56.45 % 891.493 K 77.26 % 502.920 K 1 705.03 % -31.334 K -919.35 % 3.824 K 0.00 % 3.824 K 100.45 % -844.070 K 0.00 % -844.070 K -579.02 % 176.208 K 0.00 % 176.208 K
Other non cash items 15.837 K 100.82 % -1.923 M -121.00 % 9.157 M 368.48 % 1.955 M 79.84 % 1.087 M 4.16 % 1.043 M 235.53 % 310.975 K 0.00 % 310.975 K 62 194 800.00 % 0.500 0.00 % 0.500 -100.00 % 3.750 M 0.00 % 3.750 M
Net cash provided by operating activities 0.000 0.000 100.00 % -241.621 K 81.77 % -1.325 M -294.99 % -335.503 K -9.99 % -305.041 K -2 935.08 % -10.051 K 0.00 % -10.051 K 96.47 % -284.427 K 0.00 % -284.427 K 75.47 % -1.160 M 0.00 % -1.160 M
Investments in property plant and equipment 0.000 0.000 -100.00 % 160.962 K 188.19 % -182.512 K -27 577.34 % -659.427 94.41 % -11.791 K -50.18 % -7.852 K 0.00 % -7.852 K 43.98 % -14.015 K 0.00 % -14.015 K 70.48 % -47.472 K 0.00 % -47.472 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
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
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
Other investing activites 0.000 0.000 100.00 % -109.425 K -286.84 % 58.565 K 5 544.63 % -1.076 K 0.000 -100.00 % 149.946 K 0.00 % 149.946 K 154.19 % -276.701 K 0.00 % -276.701 K -117.53 % -127.202 K 0.00 % -127.202 K
Net cash used for investing activites 0.000 0.000 -100.00 % 51.537 K 141.58 % -123.947 K -7 043.61 % -1.735 K 85.28 % -11.791 K -108.30 % 142.095 K 0.00 % 142.095 K 149.19 % -288.894 K 0.00 % -288.894 K -65.39 % -174.674 K 0.00 % -174.674 K
Debt repayment 0.000 0.000 -100.00 % 183.558 K 1 053.85 % -19.244 K -105.80 % 331.759 K 51.93 % 218.360 K 471.91 % -58.713 K 0.00 % -58.713 K -124.83 % 236.504 K 0.00 % 236.504 K 139.70 % -595.673 K 0.00 % -595.673 K
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.886 M 0.00 % 1.886 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
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
Other financing activites 0.000 0.000 100.00 % -23.377 K -101.32 % 1.772 M 10 710.94 % -16.704 K -1 553.79 % 1.149 K 100.28 % -405.201 K 0.00 % -405.201 K -10 261.86 % -3.911 K 0.00 % -3.911 K 97.26 % -142.973 K 0.00 % -142.973 K
Net cash used provided by financing activities 0.000 0.000 -100.00 % 160.181 K -90.86 % 1.753 M 456.48 % 315.055 K 43.53 % 219.509 K 405.16 % -71.932 K 0.00 % -71.932 K -130.93 % 232.594 K 0.00 % 232.594 K -79.73 % 1.148 M 0.00 % 1.148 M
Effect of forex changes on cash 0.000 0.000 -100.00 % 48.000 100.39 % -12.450 K 34.60 % -19.037 K 0.000 100.00 % -2.053 K 0.00 % -2.053 K -111.77 % 17.436 K 0.00 % 17.436 K 130.52 % -57.123 K 0.00 % -57.123 K
Net change in cash 0.000 0.000 100.00 % -29.855 K -106.07 % 491.464 K 2 315.50 % -22.183 K 77.21 % -97.323 K 47.57 % -185.617 K 0.00 % -185.617 K 71.29 % -646.584 K 0.00 % -646.584 K -32.59 % -487.670 K 0.00 % -487.670 K
Cash at beginning of period 0.000 0.000 -100.00 % 491.464 K 0.000 -100.00 % 50.933 K 0.000 -100.00 % 363.696 K 0.00 % 363.696 K -64.00 % 1.010 M 0.00 % 1.010 M -32.56 % 1.498 M 0.00 % 1.498 M
Cash at end of period 0.000 0.000 -100.00 % 268.102 K -45.45 % 491.464 K 1 609.44 % 28.750 K 129.54 % -97.323 K -154.65 % 178.079 K 0.00 % 178.079 K -51.04 % 363.696 K 0.00 % 363.696 K -64.00 % 1.010 M 0.00 % 1.010 M
Operating cash flow 0.000 0.000 100.00 % -1.807 M -36.39 % -1.325 M -294.99 % -335.503 K -9.99 % -305.041 K -2 935.08 % -10.051 K 0.00 % -10.051 K 96.47 % -284.427 K 0.00 % -284.427 K 75.47 % -1.160 M 0.00 % -1.160 M
Capital expenditure 0.000 0.000 -100.00 % 160.962 K 188.19 % -182.512 K -27 577.34 % -659.427 94.41 % -11.791 K -50.18 % -7.852 K 0.00 % -7.852 K 43.98 % -14.015 K 0.00 % -14.015 K 70.48 % -47.472 K 0.00 % -47.472 K
Free CashFlow 0.000 0.000 100.00 % -1.646 M -9.20 % -1.508 M -348.51 % -336.162 K -6.10 % -316.832 K -1 669.81 % -17.902 K 0.00 % -17.902 K 94.00 % -298.442 K 0.00 % -298.442 K 75.28 % -1.207 M 0.00 % -1.207 M
2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019