Davangere Sugar Company Limite DAVANGERE.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.150 B -0.71 % | 2.165 B -22.65 % | 2.799 B 154.39 % | 1.100 B -25.55 % | 1.478 B -27.13 % | 2.028 B 108.22 % | 974.195 M 53.05 % | 636.529 M -63.23 % | 1.731 B -5.76 % | 1.837 B 4.33 % | 1.760 B -26.54 % | 2.397 B |
| Net income | 109.371 M -10.64 % | 122.400 M -7.38 % | 132.154 M 132.66 % | 56.801 M 127.20 % | 25.000 M 20.82 % | 20.693 M -35.78 % | 32.221 M 137.43 % | -86.076 M -425.48 % | -16.380 M -116.06 % | 101.988 M 159.94 % | -170.148 M -416.43 % | 53.771 M |
| Income before tax | 128.590 M -11.01 % | 144.500 M -18.27 % | 176.800 M 165.22 % | 66.662 M 107.02 % | 32.200 M 23.22 % | 26.132 M -44.38 % | 46.987 M 168.31 % | -68.789 M -986.60 % | 7.759 M -93.92 % | 127.709 M 180.25 % | -159.134 M -349.51 % | 63.778 M |
| Income before tax ratio | 0.06 -10.37 % | 0.07 5.67 % | 0.06 4.26 % | 0.06 178.07 % | 0.02 69.10 % | 0.01 -73.29 % | 0.05 144.63 % | -0.11 -2 510.88 % | 0.00 -93.55 % | 0.07 176.92 % | -0.09 -439.68 % | 0.03 |
| EBITDA | 519.807 M 3.34 % | 503.000 M -9.87 % | 558.053 M 62.24 % | 343.974 M 20.27 % | 286.000 M -13.64 % | 331.184 M 6.96 % | 309.644 M 110.45 % | 147.134 M -35.16 % | 226.904 M -40.15 % | 379.144 M 524.53 % | 60.708 M -77.90 % | 274.742 M |
| Net income ratio | 0.05 -10.00 % | 0.06 19.74 % | 0.05 -8.54 % | 0.05 205.18 % | 0.02 65.80 % | 0.01 -69.16 % | 0.03 124.46 % | -0.14 -1 328.91 % | -0.01 -117.04 % | 0.06 157.45 % | -0.10 -530.78 % | 0.02 |
| Ratio EBITDA | 0.24 4.08 % | 0.23 16.53 % | 0.20 -36.23 % | 0.31 61.55 % | 0.19 18.51 % | 0.16 -48.63 % | 0.32 37.51 % | 0.23 76.33 % | 0.13 -36.50 % | 0.21 498.63 % | 0.03 -69.92 % | 0.11 |
| Gross profit ratio | 0.40 32.05 % | 0.30 -23.36 % | 0.39 6.13 % | 0.37 12.33 % | 0.33 37.54 % | 0.24 -32.85 % | 0.36 105.99 % | 0.17 -22.22 % | 0.22 -37.59 % | 0.36 131.52 % | 0.15 -21.79 % | 0.20 |
| Weighted average shs out dil | 94.285 M -89.98 % | 941.323 M 5.42 % | 892.932 M 43.05 % | 624.190 M 0.21 % | 622.873 M 11.86 % | 556.845 M -10.81 % | 624.318 M 24.21 % | 502.632 M -20.43 % | 631.655 M 0.00 % | 631.655 M 0.00 % | 631.655 M 0.00 % | 631.655 M |
| Weighted average shs out | 94.285 M -89.99 % | 941.538 M 5.44 % | 892.932 M 43.05 % | 624.190 M 0.21 % | 622.873 M 11.86 % | 556.853 M -10.81 % | 624.318 M 24.21 % | 502.632 M -20.43 % | 631.655 M 0.00 % | 631.655 M 0.00 % | 631.655 M 0.00 % | 631.655 M |
| EPS diluted | 1.16 792.31 % | 0.13 -13.33 % | 0.15 64.84 % | 0.09 126.93 % | 0.04 7.80 % | 0.04 -28.05 % | 0.05 130.41 % | -0.17 -556.37 % | -0.03 -116.19 % | 0.16 159.26 % | -0.27 -417.27 % | 0.09 |
| Earnings per share | 1.16 792.31 % | 0.13 -13.33 % | 0.15 64.84 % | 0.09 126.93 % | 0.04 7.80 % | 0.04 -28.05 % | 0.05 130.41 % | -0.17 -556.37 % | -0.03 -116.19 % | 0.16 159.26 % | -0.27 -417.27 % | 0.09 |
| Gross profit | 858.481 M 31.11 % | 654.800 M -40.72 % | 1.105 B 170.00 % | 409.126 M -16.37 % | 489.200 M 0.22 % | 488.114 M 39.82 % | 349.099 M 215.26 % | 110.734 M -71.40 % | 387.145 M -41.19 % | 658.297 M 141.54 % | 272.545 M -42.55 % | 474.380 M |
| Income tax expense | 19.219 M -13.04 % | 22.100 M -50.50 % | 44.646 M 352.75 % | 9.861 M 36.96 % | 7.200 M 32.36 % | 5.440 M -63.16 % | 14.765 M -14.59 % | 17.287 M -28.39 % | 24.139 M -6.15 % | 25.721 M 133.52 % | 11.015 M 10.07 % | 10.007 M |
| Cost of revenue | 1.291 B -14.51 % | 1.511 B -10.87 % | 1.695 B 145.16 % | 691.313 M -30.09 % | 988.900 M -35.80 % | 1.540 B 146.42 % | 625.096 M 18.89 % | 525.795 M -60.87 % | 1.344 B 14.03 % | 1.178 B -20.80 % | 1.488 B -22.60 % | 1.922 B |
| General and administrative expenses | 73.870 M -18.19 % | 90.300 M 488.93 % | 15.333 M 0.37 % | 15.277 M 30.66 % | 11.692 M 3.72 % | 11.272 M 42.71 % | 7.898 M 13.22 % | 6.976 M -19.80 % | 8.698 M 13.80 % | 7.643 M -8.34 % | 8.338 M 4.67 % | 7.966 M |
| Selling and marketing expenses | 56.826 M 56 726.00 % | 100.000 K -99.85 % | 66.603 M 594.36 % | 9.592 M -45.64 % | 17.645 M 13.05 % | 15.608 M -32.14 % | 23.002 M 331.30 % | 5.333 M -54.86 % | 11.815 M -67.53 % | 36.388 M 171.94 % | 13.381 M -42.61 % | 23.315 M |
| Other expenses | -47.117 M | 0.000 -100.00 % | 11.364 M -77.27 % | 49.997 M 6.91 % | 46.764 M -79.68 % | 230.106 M -27.68 % | 318.198 M 223.29 % | 98.425 M -73.15 % | 366.632 M -40.31 % | 614.266 M 144.90 % | 250.825 M -43.39 % | 443.099 M |
| Operating expenses | 83.579 M -7.55 % | 90.400 M -3.11 % | 93.300 M 24.62 % | 74.866 M -1.62 % | 76.100 M -70.39 % | 256.986 M -26.39 % | 349.099 M 215.26 % | 110.734 M -71.40 % | 387.145 M -41.19 % | 658.297 M 141.54 % | 272.545 M -42.55 % | 474.380 M |
| Cost and expenses | 1.375 B -14.11 % | 1.601 B -32.10 % | 2.358 B 178.95 % | 845.224 M -20.64 % | 1.065 B -40.75 % | 1.797 B 84.50 % | 974.195 M 53.05 % | 636.529 M -63.23 % | 1.731 B -5.76 % | 1.837 B 4.33 % | 1.760 B -26.54 % | 2.397 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 130.696 M 44.58 % | 90.400 M 10.33 % | 81.936 M 229.47 % | 24.869 M -15.23 % | 29.336 M 9.14 % | 26.880 M -13.01 % | 30.900 M 151.04 % | 12.309 M -39.99 % | 20.513 M -53.41 % | 44.031 M 102.73 % | 21.719 M -30.57 % | 31.282 M |
| Interest income | 1.590 M -39.47 % | 2.627 M -23.94 % | 3.454 M 49.65 % | 2.308 M | 0.000 -100.00 % | 4.234 M 27.47 % | 3.322 M 33.03 % | 2.497 M -35.54 % | 3.874 M -57.23 % | 9.056 M -50.68 % | 18.361 M 37.19 % | 13.384 M |
| Interest expense | 267.210 M 5.40 % | 253.527 M -6.54 % | 271.254 M 50.20 % | 180.592 M 17.19 % | 154.100 M -26.38 % | 209.313 M 21.12 % | 172.818 M 37.46 % | 125.727 M -1.02 % | 127.021 M -27.24 % | 174.565 M 47.46 % | 118.381 M 27.77 % | 92.652 M |
| Depreciation and amortization | 126.990 M 6.18 % | 119.599 M 3.32 % | 115.753 M 30.41 % | 88.761 M -0.04 % | 88.800 M -1.08 % | 89.770 M -0.08 % | 89.838 M -0.40 % | 90.196 M -2.09 % | 92.124 M 19.85 % | 76.869 M -24.24 % | 101.461 M -14.24 % | 118.312 M |
| Operating income | 774.902 M 37.30 % | 564.400 M -16.10 % | 672.700 M 172.07 % | 247.254 M -40.15 % | 413.100 M 71.12 % | 241.414 M 8.91 % | 221.673 M 294.34 % | -114.065 M -181.99 % | 139.118 M -54.01 % | 302.496 M 700.50 % | -50.374 M -134.29 % | 146.884 M |
| Operating income ratio | 0.36 38.28 % | 0.26 8.47 % | 0.24 6.95 % | 0.22 -19.61 % | 0.28 134.83 % | 0.12 -47.70 % | 0.23 226.98 % | -0.18 -322.95 % | 0.08 -51.20 % | 0.16 675.59 % | -0.03 -146.69 % | 0.06 |
| Total other income expenses net | -646.312 M -53.92 % | -419.900 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.276 M | 0.000 | 0.000 100.00 % | -108.760 M | 0.000 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 3.531 B 14.79 % | 3.076 B 20.37 % | 2.556 B -16.10 % | 3.046 B 164.99 % | 1.150 B -13.78 % | 1.333 B -4.69 % | 1.399 B -26.99 % | 1.916 B 77.63 % | 1.079 B -38.56 % | 1.755 B 37.39 % | 1.278 B -21.64 % | 1.630 B |
| Total investments | 46.178 M 1.27 % | 45.600 M 12.66 % | 40.476 M 0.00 % | 40.476 M 72.97 % | 23.400 M 51.50 % | 15.446 M 33.78 % | 11.546 M 2 015.02 % | 545.900 K 0.00 % | 545.900 K 0.00 % | 545.900 K 0.00 % | 545.900 K 0.00 % | 545.900 K |
| Total debt | 3.565 B 14.61 % | 3.111 B 20.15 % | 2.589 B -17.19 % | 3.126 B 136.85 % | 1.320 B -5.01 % | 1.389 B -1.40 % | 1.409 B -28.53 % | 1.972 B 80.31 % | 1.094 B -38.59 % | 1.781 B 26.02 % | 1.413 B -20.33 % | 1.773 B |
| Accumulated other comprehensive income loss | 1.548 B 0.00 % | 1.548 B 0.00 % | 1.548 B -20.84 % | 1.956 B | 0.000 -100.00 % | 1.488 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 407.159 K | 0.000 |
| Retained earnings | 888.241 M 13.31 % | 783.900 M 53.62 % | 510.300 M 17.06 % | 435.934 M 14.98 % | 379.133 M 7.06 % | 354.140 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 415.970 M | 0.000 |
| Common stock | 940.845 M 0.00 % | 940.800 M 0.00 % | 940.845 M 68.96 % | 556.845 M 0.01 % | 556.800 M -0.01 % | 556.845 M 0.00 % | 556.845 M 24.14 % | 448.565 M 0.00 % | 448.565 M 0.00 % | 448.565 M 0.00 % | 448.565 M 21.71 % | 368.565 M |
| Total equity | 3.498 B 2.89 % | 3.400 B 8.96 % | 3.120 B 26.20 % | 2.473 B 0.79 % | 2.453 B 0.97 % | 2.430 B 0.76 % | 2.411 B 171.09 % | 889.421 M -8.82 % | 975.496 M -1.65 % | 991.876 M 11.46 % | 889.889 M -9.20 % | 980.037 M |
| Other non current liabilities | 14.017 M | 0.000 | 0.000 -100.00 % | 40.001 M -92.79 % | 554.700 M 61.17 % | 344.165 M -54.78 % | 761.030 M | 0.000 -100.00 % | 12.390 M -56.41 % | 28.427 M 29.94 % | 21.876 M -78.77 % | 103.028 M |
| Long term debt | 1.331 B 15.37 % | 1.154 B 5.71 % | 1.092 B -33.76 % | 1.648 B 225.10 % | 506.900 M 93.14 % | 262.446 M 268.44 % | 71.233 M -92.29 % | 923.849 M 166.43 % | 346.749 M -35.89 % | 540.902 M 12.59 % | 480.409 M 1.60 % | 472.854 M |
| Total non current liabilities | 1.345 B 14.86 % | 1.171 B 5.33 % | 1.112 B -34.46 % | 1.697 B 58.33 % | 1.072 B 76.65 % | 606.611 M -27.91 % | 841.511 M -9.55 % | 930.344 M 159.05 % | 359.139 M -36.92 % | 569.329 M 13.35 % | 502.285 M -12.78 % | 575.883 M |
| Other current liabilities | 68.046 M -4.03 % | 70.900 M 88.44 % | 37.625 M 13.79 % | 33.065 M -10.67 % | 37.015 M -47.58 % | 70.606 M -47.19 % | 133.707 M 578.86 % | 19.696 M -96.35 % | 538.995 M 24.86 % | 431.692 M -39.62 % | 714.907 M 2 441.95 % | 28.124 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 45.291 M 181.52 % | 16.088 M 33.12 % | 12.085 M 101.04 % | -1.167 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 2.234 B 14.17 % | 1.957 B 30.68 % | 1.497 B 1.29 % | 1.478 B 81.83 % | 812.900 M -27.87 % | 1.127 B -15.77 % | 1.338 B 27.69 % | 1.048 B 40.32 % | 746.762 M -39.76 % | 1.240 B 32.94 % | 932.497 M -28.30 % | 1.301 B |
| Total current liabilities | 2.583 B 15.03 % | 2.246 B 29.44 % | 1.735 B 10.69 % | 1.567 B 81.63 % | 863.000 M 1 330.69 % | 60.320 M -96.05 % | 1.526 B 40.26 % | 1.088 B -17.49 % | 1.318 B -31.71 % | 1.931 B 3.34 % | 1.868 B 36.91 % | 1.365 B |
| Total liabilities | 3.929 B 14.97 % | 3.417 B 20.02 % | 2.847 B -12.78 % | 3.264 B 68.72 % | 1.935 B -8.32 % | 2.110 B -10.87 % | 2.367 B 17.30 % | 2.018 B 20.30 % | 1.678 B -32.90 % | 2.500 B 5.46 % | 2.371 B 22.17 % | 1.940 B |
| Other non current assets | 198.789 M -0.02 % | 198.820 M 142.22 % | 82.081 M 0.00 % | 82.081 M 97.31 % | 41.600 M -82.89 % | 243.099 M 357.44 % | 53.143 M 9 634.91 % | 545.900 K 0.00 % | 545.900 K 0.00 % | 545.901 K | 0.000 -100.00 % | 545.901 K |
| Long term investments | 46.178 M 1.27 % | 45.600 M 12.66 % | 40.476 M 0.00 % | 40.476 M 72.97 % | 23.400 M 51.50 % | 15.446 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 545.900 K | 0.000 |
| Intangible assets | 146.000 K 46.00 % | 100.000 K -71.67 % | 353.000 K -45.44 % | 647.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 146.000 K 46.00 % | 100.000 K -71.67 % | 353.000 K -45.44 % | 647.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 3.494 B -2.66 % | 3.589 B 2.67 % | 3.496 B 1.06 % | 3.459 B 27.60 % | 2.711 B -3.13 % | 2.798 B -2.87 % | 2.881 B 103.14 % | 1.418 B -9.35 % | 1.564 B -1.45 % | 1.588 B 1.72 % | 1.561 B 20.90 % | 1.291 B |
| Total non current assets | 3.739 B -2.47 % | 3.834 B 7.15 % | 3.578 B 1.04 % | 3.541 B 27.57 % | 2.776 B -9.19 % | 3.057 B 4.18 % | 2.934 B 106.81 % | 1.419 B -9.97 % | 1.576 B -2.91 % | 1.623 B 0.07 % | 1.622 B 19.00 % | 1.363 B |
| Other current assets | 1.920 B 24.26 % | 1.546 B 433.37 % | 289.762 M -51.58 % | 598.390 M -14.50 % | 699.900 M -1.32 % | 709.297 M -13.83 % | 823.109 M 686.33 % | 104.677 M -18.54 % | 128.501 M -45.00 % | 233.649 M -14.26 % | 272.498 M 214.42 % | 86.667 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.212 M 6.03 % | 3.029 M -85.86 % | 21.416 M -24.72 % | 28.449 M -23.37 % | 37.126 M -65.59 % | 107.896 M |
| cash and cash equivalents | 33.820 M -1.40 % | 34.300 M 3.47 % | 33.149 M -58.54 % | 79.960 M -53.05 % | 170.300 M 156.16 % | 66.482 M 539.26 % | 10.400 M -81.37 % | 55.820 M 273.71 % | 14.937 M -40.56 % | 25.128 M -81.41 % | 135.189 M -5.46 % | 142.997 M |
| Cash and short term investments | 33.820 M -1.40 % | 34.300 M 3.47 % | 33.149 M -58.54 % | 79.960 M -53.05 % | 170.300 M 156.16 % | 66.482 M 539.26 % | 10.400 M -82.33 % | 58.849 M 61.88 % | 36.353 M -32.15 % | 53.577 M -68.91 % | 172.315 M -31.32 % | 250.894 M |
| Total current assets | 3.688 B 23.62 % | 2.983 B 24.85 % | 2.389 B 8.83 % | 2.195 B 36.20 % | 1.612 B 8.71 % | 1.483 B -19.61 % | 1.844 B 23.88 % | 1.489 B 38.21 % | 1.077 B -42.36 % | 1.869 B 14.05 % | 1.639 B 5.20 % | 1.558 B |
| Inventory | 1.445 B 18.57 % | 1.219 B 33.13 % | 915.540 M -21.13 % | 1.161 B 173.66 % | 424.200 M -9.89 % | 470.760 M -53.43 % | 1.011 B 58.30 % | 638.639 M 8.41 % | 589.078 M -56.58 % | 1.357 B 40.23 % | 967.382 M 25.55 % | 770.531 M |
| Net receivables | 288.231 M 56.39 % | 184.300 M -83.99 % | 1.151 B 223.07 % | 356.243 M 12.17 % | 317.600 M 34.41 % | 236.288 M | 0.000 -100.00 % | 686.725 M 112.38 % | 323.340 M 43.67 % | 225.056 M -0.59 % | 226.395 M -49.64 % | 449.534 M |
| Tax assets | 0.000 | 0.000 100.00 % | -40.829 M 0.71 % | -41.123 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.792 M -69.11 % | 34.931 M -42.41 % | 60.652 M -15.15 % | 71.478 M |
| Other assets | 0.000 | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K 101.00 % | -100.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 281.524 M 28.96 % | 218.300 M 40.93 % | 154.899 M 285.18 % | 40.215 M 3 921.50 % | 1.000 M -96.64 % | 29.751 M -45.13 % | 54.222 M 166.93 % | 20.313 M -37.90 % | 32.712 M -87.38 % | 259.308 M 17.38 % | 220.914 M 516.41 % | 35.839 M |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 120.947 M 0.00 % | 120.947 M 0.00 % | 120.947 M 125.41 % | -475.933 M -131.37 % | 1.517 B 5 981.62 % | 24.947 M -98.65 % | 1.854 B 320.61 % | 440.856 M -16.34 % | 526.932 M -3.01 % | 543.312 M 2 077.89 % | 24.947 M -95.92 % | 611.472 M |
| Deferred tax liabilities non current | 0.000 -100.00 % | 17.300 M -15.03 % | 20.360 M 131.84 % | 8.782 M -12.18 % | 10.000 M | 0.000 -100.00 % | 9.249 M 42.40 % | 6.495 M | 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 |
| Total assets | 7.427 B 8.95 % | 6.817 B 14.24 % | 5.967 B 4.02 % | 5.737 B 30.74 % | 4.388 B -3.35 % | 4.540 B -5.00 % | 4.779 B 64.34 % | 2.908 B 9.59 % | 2.653 B -24.02 % | 3.492 B 7.10 % | 3.260 B 11.64 % | 2.921 B |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | -361.270 M -50.93 % | -239.365 M -161.64 % | 388.312 M 144.43 % | -873.974 M -2 418.66 % | -34.700 M -106.92 % | 501.395 M 217.46 % | -426.865 M -855.19 % | 56.524 M -90.44 % | 591.241 M 280.40 % | -327.747 M -617.25 % | 63.363 M -71.01 % | 218.580 M |
| Accounts receivables | -103.938 M -458.65 % | 28.980 M -79.73 % | 142.969 M 469.51 % | -38.691 M 52.41 % | -81.300 M -109.65 % | -38.780 M 58.56 % | -93.572 M -192.47 % | 101.197 M 286.34 % | 26.194 M 1 856.24 % | 1.339 M -97.92 % | 64.313 M 668.19 % | -11.319 M |
| Inventory | -226.325 M 25.41 % | -303.430 M -223.68 % | 245.343 M 133.30 % | -736.685 M -1 680.87 % | 46.600 M -91.37 % | 540.175 M 245.09 % | -372.297 M -651.20 % | -49.560 M -106.46 % | 767.503 M 297.20 % | -389.201 M -97.71 % | -196.851 M -175.62 % | 260.307 M |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -31.007 M -188.38 % | 35.085 M | 0.000 100.00 % | -98.598 M | 0.000 | 0.000 -100.00 % | 39.004 M 698.05 % | 4.887 M 102.41 % | -202.456 M -436.78 % | 60.115 M -69.31 % | 195.901 M 744.24 % | -30.408 M |
| Other non cash items | 79.168 M 257.84 % | 22.124 M -87.06 % | 170.908 M 257.40 % | 47.820 M 299.25 % | -24.000 M -35.05 % | -17.771 M -20.35 % | -14.765 M 14.59 % | -17.287 M -182.31 % | 21.003 M 2 100 200.00 % | 1.000 K | 0.000 | 0.000 |
| Net cash provided by operating activities | -45.741 M -284.75 % | 24.758 M -96.93 % | 807.128 M 218.59 % | -680.592 M -1 335.19 % | 55.100 M -90.73 % | 594.087 M 294.91 % | -304.805 M -602.61 % | 60.645 M -91.19 % | 687.988 M 562.08 % | -148.889 M -2 696.56 % | -5.324 M -101.36 % | 390.663 M |
| Investments in property plant and equipment | -30.915 M 86.19 % | -223.786 M -11.07 % | -201.478 M 75.93 % | -837.115 M -64 293.46 % | -1.300 M 89.77 % | -12.706 M -163.94 % | -4.814 M | 0.000 100.00 % | -93.197 M 6.53 % | -99.710 M 73.15 % | -371.292 M -205.57 % | -121.507 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -600.000 K | 0.000 | 0.000 100.00 % | -17.030 M -112.88 % | -8.000 M -105.13 % | -3.900 M 64.55 % | -11.000 M | 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 | 0.000 100.00 % | -5.103 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.098 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -31.515 M 86.23 % | -228.889 M -13.60 % | -201.478 M 76.41 % | -854.145 M -9 084.35 % | -9.300 M 44.00 % | -16.606 M -5.01 % | -15.814 M -128.19 % | 56.098 M 160.19 % | -93.197 M 6.53 % | -99.710 M 73.15 % | -371.292 M -205.57 % | -121.507 M |
| Debt repayment | 177.361 M -12.89 % | 203.603 M 120.36 % | -999.949 M -178.50 % | 1.274 B 308.65 % | 311.700 M 1 027.26 % | -33.615 M -111.05 % | 304.113 M 87.13 % | 162.511 M 125.11 % | -647.166 M -1 737.81 % | 39.514 M -87.86 % | 325.431 M 1 737.24 % | 17.713 M |
| Common stock issued | 0.000 -100.00 % | 131.937 M -72.51 % | 480.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 80.000 M | 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 |
| 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 | -100.503 M 30.21 % | -144.004 M -8.67 % | -132.512 M -177.66 % | 170.629 M 167.26 % | -253.700 M 47.99 % | -487.784 M -1 427.05 % | -31.943 M 87.56 % | -256.758 M -830.46 % | 35.150 M -61.09 % | 90.347 M 184.13 % | -107.394 M -80.80 % | -59.399 M |
| Net cash used provided by financing activities | 76.858 M -59.87 % | 191.536 M 129.36 % | -652.461 M -145.17 % | 1.444 B 2 390.31 % | 58.000 M 111.12 % | -521.399 M -291.57 % | 272.170 M 388.78 % | -94.247 M 84.60 % | -612.016 M -571.29 % | 129.861 M -56.43 % | 298.037 M 814.96 % | -41.686 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -397.000 K 96.85 % | -12.593 M 73.10 % | -46.810 M 48.19 % | -90.355 M -187.05 % | 103.800 M 85.08 % | 56.082 M 215.76 % | -48.449 M -315.36 % | 22.496 M 230.61 % | -17.224 M 85.49 % | -118.738 M -51.11 % | -78.579 M -134.54 % | 227.470 M |
| Cash at beginning of period | 34.217 M -26.90 % | 46.810 M -41.46 % | 79.960 M -53.05 % | 170.315 M 156.11 % | 66.500 M 539.43 % | 10.400 M -82.33 % | 58.849 M 61.88 % | 36.353 M -32.15 % | 53.576 M -68.91 % | 172.315 M -31.32 % | 250.894 M 971.10 % | 23.424 M |
| Cash at end of period | 33.820 M -1.16 % | 34.217 M -26.90 % | 46.810 M -41.46 % | 79.960 M -53.05 % | 170.300 M 156.16 % | 66.482 M 539.26 % | 10.400 M -82.33 % | 58.849 M 61.89 % | 36.352 M -32.15 % | 53.577 M -68.91 % | 172.315 M -31.32 % | 250.894 M |
| Operating cash flow | -45.741 M -284.75 % | 24.758 M -95.19 % | 514.574 M 175.61 % | -680.592 M -1 335.19 % | 55.100 M -90.73 % | 594.087 M 294.91 % | -304.805 M -602.61 % | 60.645 M -91.19 % | 687.988 M 562.08 % | -148.889 M -2 696.56 % | -5.324 M -101.36 % | 390.663 M |
| Capital expenditure | -30.915 M 86.19 % | -223.786 M -11.07 % | -201.478 M 75.93 % | -837.115 M -64 293.46 % | -1.300 M 89.77 % | -12.706 M -163.94 % | -4.814 M | 0.000 100.00 % | -93.197 M 6.53 % | -99.710 M 73.15 % | -371.292 M -205.57 % | -121.507 M |
| Free CashFlow | -76.656 M 61.48 % | -199.028 M -163.57 % | 313.096 M 120.63 % | -1.518 B -2 921.02 % | 53.800 M -90.75 % | 581.381 M 287.77 % | -309.619 M -610.55 % | 60.645 M -89.80 % | 594.791 M 339.26 % | -248.599 M 33.99 % | -376.616 M -239.92 % | 269.156 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2016-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240.701 M -57.70 % | 569.069 M -22.23 % | 731.775 M 86.06 % | 393.293 M -13.70 % | 455.716 M -28.31 % | 635.696 M -18.83 % | 783.131 M 190.93 % | 269.184 M -43.60 % | 477.294 M -42.36 % | 828.037 M -11.03 % | 930.671 M 82.75 % | 509.253 M 10.26 % | 461.854 M -2.55 % | 473.921 M -3.26 % | 489.897 M 237.52 % | 145.146 M -24.92 % | 193.333 M -68.25 % | 608.974 M 25.83 % | 483.961 M 159.72 % | 186.339 M -4.65 % | 195.429 M -54.80 % | 432.335 M -10.47 % | 482.887 M 4.33 % | 462.848 M -6.21 % | 493.475 M 82.40 % | 270.550 M -12.53 % | 309.318 M 307.05 % | 75.990 M -13.68 % | 88.031 M -32.55 % | 130.522 M -33.23 % | 195.477 M -3.15 % | 201.839 M 69.29 % | 119.229 M -40.08 % | 198.970 M |
| Net income | 13.042 M -32.86 % | 19.425 M -71.30 % | 67.689 M 426.60 % | 12.854 M 36.72 % | 9.402 M -79.35 % | 45.524 M -18.90 % | 56.130 M 480.04 % | 9.677 M -12.35 % | 11.041 M -87.12 % | 85.725 M 272.81 % | 22.994 M 50.94 % | 15.234 M 85.74 % | 8.202 M -76.62 % | 35.086 M -44.75 % | 63.504 M 935.03 % | -7.605 M 77.07 % | -33.159 M -803.89 % | 4.711 M -91.94 % | 58.447 M 548.87 % | -13.021 M 48.21 % | -25.144 M -1 676.51 % | -1.415 M -102.75 % | 51.518 M 522.28 % | -12.200 M 54.66 % | -26.910 M -200.89 % | 26.673 M -3.72 % | 27.703 M -20.77 % | 34.964 M 141.31 % | -84.629 M -41.37 % | -59.864 M -323.19 % | 26.822 M 207.67 % | -24.912 M 11.41 % | -28.122 M -185.53 % | 32.879 M |
| Income before tax | 17.250 M -23.23 % | 22.471 M -69.88 % | 74.604 M 316.99 % | 17.891 M 31.33 % | 13.623 M -70.37 % | 45.975 M -33.49 % | 69.130 M 348.87 % | 15.401 M 9.87 % | 14.018 M -87.78 % | 114.719 M 284.78 % | 29.814 M 44.28 % | 20.664 M 78.08 % | 11.604 M -70.55 % | 39.406 M -42.39 % | 68.400 M 960.81 % | -7.946 M 76.04 % | -33.159 M -378.93 % | 11.888 M -79.66 % | 58.447 M 548.87 % | -13.021 M 48.21 % | -25.144 M -283.21 % | 13.724 M -73.36 % | 51.518 M 522.28 % | -12.200 M 54.66 % | -26.910 M -223.45 % | 21.798 M -21.32 % | 27.703 M -20.77 % | 34.964 M 141.31 % | -84.629 M -98.77 % | -42.577 M -258.74 % | 26.822 M 207.67 % | -24.912 M 11.41 % | -28.122 M -185.53 % | 32.879 M |
| Income before tax ratio | 0.07 81.49 % | 0.04 -61.27 % | 0.10 124.11 % | 0.05 52.17 % | 0.03 -58.67 % | 0.07 -18.07 % | 0.09 54.29 % | 0.06 94.80 % | 0.03 -78.80 % | 0.14 332.48 % | 0.03 -21.05 % | 0.04 61.50 % | 0.03 -69.78 % | 0.08 -40.45 % | 0.14 355.04 % | -0.05 68.08 % | -0.17 -978.59 % | 0.02 -83.84 % | 0.12 272.83 % | -0.07 45.69 % | -0.13 -505.30 % | 0.03 -70.24 % | 0.11 504.75 % | -0.03 51.66 % | -0.05 -167.68 % | 0.08 -10.04 % | 0.09 -80.53 % | 0.46 147.86 % | -0.96 -194.71 % | -0.33 -337.73 % | 0.14 211.17 % | -0.12 47.67 % | -0.24 -242.74 % | 0.17 |
| EBITDA | 118.525 M 29.23 % | 91.714 M -50.75 % | 186.224 M 23.67 % | 150.585 M 53.33 % | 98.212 M -21.67 % | 125.387 M -23.75 % | 164.448 M 39.27 % | 118.081 M 7.61 % | 109.734 M -31.58 % | 160.373 M 26.88 % | 126.396 M 12.27 % | 112.579 M 9.33 % | 102.974 M -15.84 % | 122.358 M -13.81 % | 141.955 M 181.08 % | 50.503 M 137.27 % | 21.285 M -39.20 % | 35.010 M -78.43 % | 162.291 M 158.23 % | 62.848 M 321.40 % | 14.914 M -85.45 % | 102.529 M -14.07 % | 119.323 M 99.59 % | 59.785 M 10.19 % | 54.256 M -50.51 % | 109.640 M -0.36 % | 110.041 M 19.78 % | 91.869 M 413.33 % | -29.320 M -275.83 % | 16.675 M -80.84 % | 87.050 M 354.85 % | 19.138 M -21.15 % | 24.271 M -66.54 % | 72.530 M |
| Net income ratio | 0.05 58.73 % | 0.03 -63.10 % | 0.09 183.02 % | 0.03 58.41 % | 0.02 -71.19 % | 0.07 -0.09 % | 0.07 99.37 % | 0.04 55.41 % | 0.02 -77.66 % | 0.10 319.02 % | 0.02 -17.41 % | 0.03 68.45 % | 0.02 -76.01 % | 0.07 -42.89 % | 0.13 347.40 % | -0.05 69.45 % | -0.17 -2 317.16 % | 0.01 -93.59 % | 0.12 272.83 % | -0.07 45.69 % | -0.13 -3 830.05 % | 0.00 -103.07 % | 0.11 504.75 % | -0.03 51.66 % | -0.05 -155.31 % | 0.10 10.08 % | 0.09 -80.53 % | 0.46 147.86 % | -0.96 -109.61 % | -0.46 -434.26 % | 0.14 211.17 % | -0.12 47.67 % | -0.24 -242.74 % | 0.17 |
| Ratio EBITDA | 0.49 205.54 % | 0.16 -36.67 % | 0.25 -33.54 % | 0.38 77.66 % | 0.22 9.26 % | 0.20 -6.07 % | 0.21 -52.13 % | 0.44 90.80 % | 0.23 18.71 % | 0.19 42.61 % | 0.14 -38.57 % | 0.22 -0.85 % | 0.22 -13.64 % | 0.26 -10.90 % | 0.29 -16.72 % | 0.35 216.04 % | 0.11 91.50 % | 0.06 -82.86 % | 0.34 -0.57 % | 0.34 341.96 % | 0.08 -67.82 % | 0.24 -4.03 % | 0.25 91.30 % | 0.13 17.48 % | 0.11 -72.87 % | 0.41 13.91 % | 0.36 -70.57 % | 1.21 462.98 % | -0.33 -360.71 % | 0.13 -71.31 % | 0.45 369.66 % | 0.09 -53.42 % | 0.20 -44.16 % | 0.36 |
| Gross profit ratio | 0.74 116.56 % | 0.34 -7.33 % | 0.37 -39.65 % | 0.61 87.00 % | 0.33 596.99 % | 0.05 -85.95 % | 0.34 -69.08 % | 1.09 156.72 % | 0.42 586.35 % | 0.06 -81.65 % | 0.34 15.68 % | 0.29 6.82 % | 0.27 -51.45 % | 0.56 53.12 % | 0.37 -35.54 % | 0.57 160.47 % | 0.22 278.90 % | -0.12 -125.19 % | 0.48 9.76 % | 0.44 167.96 % | 0.16 -13.03 % | 0.19 -24.28 % | 0.25 22.48 % | 0.20 11.27 % | 0.18 -67.37 % | 0.56 40.82 % | 0.40 -79.58 % | 1.95 2 538.11 % | -0.08 87.12 % | -0.62 -198.46 % | 0.63 217.12 % | 0.20 -39.08 % | 0.33 -54.76 % | 0.72 |
| Weighted average shs out dil | 971.509 M 900.27 % | 97.125 M -89.68 % | 940.845 M 0.00 % | 940.845 M 0.07 % | 940.200 M -0.87 % | 948.417 M 1.38 % | 935.500 M -3.33 % | 967.700 M 2.85 % | 940.845 M -0.12 % | 942.022 M -1.68 % | 958.083 M 69.81 % | 564.222 M 3.19 % | 546.800 M -33.84 % | 826.452 M 48.36 % | 557.053 M 2.55 % | 543.214 M -1.71 % | 552.650 M -2.27 % | 565.467 M -9.43 % | 624.318 M -1.64 % | 634.729 M 0.49 % | 631.655 M 14.38 % | 552.267 M -11.08 % | 621.080 M -0.11 % | 621.740 M -1.08 % | 628.556 M | 0.000 -100.00 % | 621.196 M -1.66 % | 631.655 M 0.00 % | 631.655 M | 0.000 -100.00 % | 631.655 M 0.00 % | 631.655 M 0.00 % | 631.655 M | 0.000 |
| Weighted average shs out | 971.509 M 900.27 % | 97.125 M -89.68 % | 940.845 M 0.00 % | 940.845 M 0.07 % | 940.200 M -0.87 % | 948.417 M 1.38 % | 935.500 M -3.33 % | 967.700 M 2.85 % | 940.845 M -0.13 % | 942.023 M -1.68 % | 958.083 M 69.81 % | 564.222 M 3.19 % | 546.800 M -33.84 % | 826.471 M 48.36 % | 557.053 M 2.55 % | 543.214 M -1.71 % | 552.650 M -2.28 % | 565.526 M -9.42 % | 624.318 M 0.04 % | 624.086 M -0.38 % | 626.460 M 13.43 % | 552.272 M -11.08 % | 621.080 M -0.11 % | 621.740 M -1.08 % | 628.556 M | 0.000 -100.00 % | 621.196 M -0.46 % | 624.086 M 0.00 % | 624.086 M | 0.000 -100.00 % | 624.086 M 0.00 % | 624.086 M 0.00 % | 624.086 M | 0.000 |
| EPS diluted | 0.14 -30.00 % | 0.20 178.16 % | 0.07 424.82 % | 0.01 37.00 % | 0.01 -79.17 % | 0.05 -20.00 % | 0.06 500.00 % | 0.01 -91.67 % | 0.12 31.87 % | 0.09 279.17 % | 0.02 -11.11 % | 0.03 80.00 % | 0.02 -64.71 % | 0.04 -61.36 % | 0.11 885.71 % | -0.01 76.67 % | -0.06 -822.89 % | 0.01 -91.13 % | 0.09 547.85 % | -0.02 47.88 % | -0.04 -367.33 % | 0.02 -81.91 % | 0.08 522.96 % | -0.02 54.21 % | -0.04 | 0.00 -100.00 % | 0.04 -19.49 % | 0.06 139.57 % | -0.14 | 0.00 -100.00 % | 0.04 206.52 % | -0.04 11.53 % | -0.05 | 0.00 |
| Earnings per share | 0.14 -30.00 % | 0.20 178.16 % | 0.07 424.82 % | 0.01 37.00 % | 0.01 -79.17 % | 0.05 -20.00 % | 0.06 500.00 % | 0.01 -91.67 % | 0.12 31.87 % | 0.09 279.17 % | 0.02 -11.11 % | 0.03 80.00 % | 0.02 -64.71 % | 0.04 -61.36 % | 0.11 885.71 % | -0.01 76.67 % | -0.06 -822.89 % | 0.01 -91.13 % | 0.09 547.85 % | -0.02 47.88 % | -0.04 -367.33 % | 0.02 -81.91 % | 0.08 522.96 % | -0.02 54.21 % | -0.04 | 0.00 -100.00 % | 0.04 -20.36 % | 0.06 140.00 % | -0.14 | 0.00 -100.00 % | 0.04 207.77 % | -0.04 11.53 % | -0.05 | 0.00 |
| Gross profit | 179.157 M -8.40 % | 195.589 M -27.94 % | 271.414 M 12.29 % | 241.707 M 61.38 % | 149.771 M 399.65 % | 29.975 M -88.59 % | 262.740 M -10.04 % | 292.078 M 44.78 % | 201.735 M 295.62 % | 50.992 M -83.67 % | 312.256 M 111.42 % | 147.698 M 17.79 % | 125.393 M -52.68 % | 265.009 M 48.13 % | 178.907 M 117.56 % | 82.232 M 95.55 % | 42.052 M 156.80 % | -74.040 M -131.70 % | 233.556 M 185.08 % | 81.926 M 155.50 % | 32.065 M -60.69 % | 81.562 M -32.21 % | 120.317 M 27.78 % | 94.158 M 4.37 % | 90.219 M -40.49 % | 151.597 M 23.17 % | 123.076 M -16.90 % | 148.102 M 2 204.62 % | -7.037 M 91.32 % | -81.027 M -165.74 % | 123.252 M 207.12 % | 40.131 M 3.12 % | 38.916 M -72.89 % | 143.557 M |
| Income tax expense | 4.208 M 38.15 % | 3.046 M -55.95 % | 6.915 M 37.28 % | 5.037 M 19.33 % | 4.221 M 838.00 % | 450.000 K -96.54 % | 13.000 M 127.11 % | 5.724 M 92.27 % | 2.977 M -89.73 % | 28.994 M 325.13 % | 6.820 M 25.60 % | 5.430 M 59.61 % | 3.402 M -21.25 % | 4.320 M -11.76 % | 4.896 M 1 535.78 % | -341.000 K | 0.000 -100.00 % | 7.177 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.440 M | 0.000 | 0.000 | 0.000 -100.00 % | 14.765 M | 0.000 | 0.000 | 0.000 -100.00 % | 17.287 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 61.544 M -83.52 % | 373.480 M -18.87 % | 460.361 M 203.70 % | 151.586 M -50.45 % | 305.945 M -32.28 % | 451.799 M -9.34 % | 498.324 M 2 276.66 % | -22.894 M -108.31 % | 275.559 M -64.54 % | 777.045 M 25.65 % | 618.415 M 71.04 % | 361.555 M 7.46 % | 336.461 M 61.05 % | 208.912 M -32.82 % | 310.990 M 394.31 % | 62.914 M -58.41 % | 151.281 M -68.81 % | 485.075 M 93.72 % | 250.405 M 139.82 % | 104.413 M -36.09 % | 163.364 M -53.43 % | 350.772 M -3.25 % | 362.570 M -1.66 % | 368.690 M -8.57 % | 403.256 M -8.50 % | 440.736 M 136.65 % | 186.242 M 358.27 % | -72.112 M -175.85 % | 95.068 M -55.06 % | 211.549 M 192.90 % | 72.225 M -55.34 % | 161.708 M 101.35 % | 80.313 M 44.94 % | 55.413 M |
| General and administrative expenses | 0.000 -100.00 % | 19.169 M | 0.000 | 0.000 | 0.000 -100.00 % | 22.376 M | 0.000 | 0.000 | 0.000 -100.00 % | 32.170 M | 0.000 | 0.000 | 0.000 -100.00 % | 25.373 M | 0.000 | 0.000 | 0.000 -100.00 % | 30.444 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.593 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 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 59.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 314.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 69.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.675 K | 0.000 | 0.000 | 0.000 -100.00 % | 80.736 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 97.011 M | 0.000 -100.00 % | 119.300 M 265.22 % | -72.205 M 77.00 % | -313.912 M | 0.000 -100.00 % | 104.342 M 3 165.79 % | 3.195 M -91.41 % | 37.182 M 275.31 % | -21.209 M | 0.000 | 0.000 -100.00 % | 17.327 M -92.77 % | 239.567 M 1 607.90 % | 14.027 M -33.98 % | 21.248 M 50.17 % | 14.149 M | 0.000 -100.00 % | 29.120 M 224.85 % | 8.964 M -72.04 % | 32.065 M -41.58 % | 54.889 M 141.69 % | 22.710 M 24.38 % | 18.259 M 4.03 % | 17.551 M 106.51 % | -269.479 M -2 129.21 % | 13.280 M -91.03 % | 148.102 M 744.22 % | 17.543 M 121.65 % | -81.027 M -233.34 % | 60.769 M 51.43 % | 40.131 M 3.12 % | 38.916 M -44.24 % | 69.797 M |
| Operating expenses | 97.011 M 654.01 % | 12.866 M -89.22 % | 119.300 M 265.22 % | -72.205 M 75.13 % | -290.294 M -1 393.93 % | 22.435 M -83.07 % | 132.484 M -35.73 % | 206.130 M 30.36 % | 158.121 M 239.70 % | -113.183 M -159.83 % | 189.181 M 262.27 % | 52.221 M 201.39 % | 17.327 M -93.46 % | 265.009 M 1 789.28 % | 14.027 M -33.98 % | 21.248 M 50.17 % | 14.149 M -53.53 % | 30.447 M 4.56 % | 29.120 M 224.85 % | 8.964 M -72.04 % | 32.065 M -60.69 % | 81.562 M 259.15 % | 22.710 M 24.38 % | 18.259 M 4.03 % | 17.551 M 106.51 % | -269.479 M -2 129.21 % | 13.280 M -91.03 % | 148.102 M 744.22 % | 17.543 M 121.65 % | -81.027 M -233.34 % | 60.769 M 51.43 % | 40.131 M 3.12 % | 38.916 M -56.88 % | 90.244 M |
| Cost and expenses | 158.555 M -58.96 % | 386.346 M -33.35 % | 579.661 M 630.23 % | 79.381 M 407.19 % | 15.651 M -97.21 % | 561.830 M 2.42 % | 548.533 M 199.36 % | 183.236 M -57.75 % | 433.680 M -34.67 % | 663.862 M -17.80 % | 807.596 M 95.18 % | 413.776 M 16.96 % | 353.788 M -25.35 % | 473.921 M 45.81 % | 325.017 M 286.18 % | 84.162 M -49.13 % | 165.430 M -70.39 % | 558.723 M 99.88 % | 279.525 M 146.54 % | 113.377 M -41.99 % | 195.429 M -54.80 % | 432.335 M 12.21 % | 385.280 M -0.43 % | 386.949 M -8.05 % | 420.807 M 139.35 % | 175.815 M -11.88 % | 199.522 M 133.95 % | 85.284 M -24.27 % | 112.611 M -13.72 % | 130.522 M -1.86 % | 132.994 M -34.11 % | 201.839 M 69.29 % | 119.229 M -18.14 % | 145.657 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 -100.00 % | 12.866 M | 0.000 | 0.000 -100.00 % | 23.618 M 5.27 % | 22.435 M -20.28 % | 28.142 M 42.58 % | 19.738 M -1.93 % | 20.127 M -38.04 % | 32.484 M 35.63 % | 23.951 M 26.29 % | 18.965 M | 0.000 -100.00 % | 25.442 M | 0.000 | 0.000 | 0.000 -100.00 % | 30.447 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.673 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.447 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 -100.00 % | 74.813 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 69.524 M 144.36 % | 28.452 M -65.12 % | 81.572 M -20.37 % | 102.439 M 87.11 % | 54.747 M 17.41 % | 46.628 M -29.75 % | 66.379 M -9.98 % | 73.742 M 10.43 % | 66.778 M 249.28 % | 19.119 M -79.50 % | 93.261 M 24.66 % | 74.813 M 8.14 % | 69.180 M 13.93 % | 60.722 M 18.22 % | 51.365 M 41.66 % | 36.259 M 12.42 % | 32.254 M 1 669.76 % | 1.823 M -97.76 % | 81.356 M 77.42 % | 45.854 M 82.69 % | 25.100 M -54.97 % | 55.736 M 22.91 % | 45.346 M -8.44 % | 49.525 M -15.64 % | 58.706 M 27.97 % | 45.874 M -23.69 % | 60.112 M 75.93 % | 34.168 M 4.30 % | 32.760 M -12.17 % | 37.301 M 12.30 % | 33.215 M 22.71 % | 27.068 M -3.82 % | 28.143 M | 0.000 |
| Depreciation and amortization | 31.751 M 0.01 % | 31.748 M 5.66 % | 30.048 M -0.68 % | 30.255 M 1.38 % | 29.842 M -8.97 % | 32.784 M 13.29 % | 28.939 M 0.00 % | 28.938 M 0.00 % | 28.938 M 27.11 % | 22.767 M 2.55 % | 22.200 M 0.05 % | 22.190 M 0.00 % | 22.190 M -0.18 % | 22.230 M 0.18 % | 22.190 M 0.00 % | 22.190 M 0.00 % | 22.190 M 4.18 % | 21.300 M -5.28 % | 22.488 M -25.08 % | 30.015 M 100.66 % | 14.958 M -65.03 % | 42.768 M 90.43 % | 22.459 M 0.00 % | 22.460 M 0.00 % | 22.460 M 0.60 % | 22.326 M 0.45 % | 22.226 M -2.25 % | 22.737 M 0.83 % | 22.549 M 2.72 % | 21.951 M -18.74 % | 27.013 M 59.07 % | 16.982 M -29.97 % | 24.250 M 26.19 % | 19.217 M |
| Operating income | 82.146 M -55.04 % | 182.723 M 20.12 % | 152.114 M -51.54 % | 313.912 M 148.83 % | 126.153 M -1.89 % | 128.582 M -45.19 % | 234.598 M 163.17 % | 89.143 M 10.33 % | 80.796 M -40.41 % | 135.582 M 30.12 % | 104.196 M 15.28 % | 90.389 M 31.48 % | 68.746 M -36.83 % | 108.834 M -33.99 % | 164.880 M 169.73 % | 61.127 M 118.96 % | 27.917 M -44.44 % | 50.250 M -63.56 % | 137.897 M 321.39 % | 32.724 M 38 151.16 % | -86.000 K -100.06 % | 137.889 M 41.27 % | 97.607 M 162.25 % | 37.219 M -48.78 % | 72.668 M -23.29 % | 94.735 M 12.67 % | 84.083 M 1 004.70 % | -9.294 M 62.19 % | -24.580 M 86.00 % | -175.610 M -381.05 % | 62.483 M 6 684.09 % | -949.000 K -8 727.27 % | 11.000 K -99.98 % | 53.313 M |
| Operating income ratio | 0.34 6.29 % | 0.32 54.47 % | 0.21 -73.96 % | 0.80 188.33 % | 0.28 36.86 % | 0.20 -32.48 % | 0.30 -9.54 % | 0.33 95.63 % | 0.17 3.38 % | 0.16 46.25 % | 0.11 -36.92 % | 0.18 19.24 % | 0.15 -35.18 % | 0.23 -31.77 % | 0.34 -20.08 % | 0.42 191.65 % | 0.14 74.99 % | 0.08 -71.04 % | 0.28 62.25 % | 0.18 40 007.38 % | 0.00 -100.14 % | 0.32 57.79 % | 0.20 151.37 % | 0.08 -45.39 % | 0.15 -57.95 % | 0.35 28.81 % | 0.27 322.26 % | -0.12 56.20 % | -0.28 79.25 % | -1.35 -520.92 % | 0.32 6 898.37 % | 0.00 -5 196.25 % | 0.00 -99.97 % | 0.27 |
| Total other income expenses net | -64.896 M 59.50 % | -160.252 M -106.75 % | -77.510 M | 0.000 100.00 % | -112.530 M | 0.000 100.00 % | -165.468 M 2.21 % | -169.202 M -37.02 % | -123.488 M -1 245.33 % | -9.179 M 87.66 % | -74.382 M -6.68 % | -69.725 M | 0.000 | 0.000 100.00 % | -96.480 M | 0.000 100.00 % | -61.076 M -59.21 % | -38.363 M | 0.000 | 0.000 100.00 % | -25.058 M | 0.000 100.00 % | -46.089 M | 0.000 100.00 % | -99.578 M -36.53 % | -72.937 M | 0.000 -100.00 % | 44.258 M 173.70 % | -60.049 M | 0.000 100.00 % | -35.661 M -48.82 % | -23.963 M 14.82 % | -28.133 M -37.68 % | -20.434 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2016-12-31 |
| 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 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 3.531 B | 0.000 -100.00 % | 2.742 B 8 113.41 % | -34.217 M -101.31 % | 2.607 B 6 458.42 % | 39.753 M -98.36 % | 2.418 B 7 195.13 % | 33.150 M -98.70 % | 2.556 B 6 257.27 % | 40.200 M -98.07 % | 2.085 B -31.56 % | 3.046 B 113.42 % | 1.427 B | 0.000 -100.00 % | 1.150 B -13.11 % | 1.323 B -5.42 % | 1.399 B -26.99 % | 1.916 B |
| Total investments | 0.000 -100.00 % | 46.178 M | 0.000 -100.00 % | 45.578 M -33.40 % | 68.434 M 50.15 % | 45.578 M -42.67 % | 79.506 M 86.74 % | 42.576 M -35.78 % | 66.300 M 63.80 % | 40.476 M -49.66 % | 80.400 M 98.52 % | 40.500 M 0.06 % | 40.476 M 65.57 % | 24.446 M | 0.000 -100.00 % | 23.400 M 51.50 % | 15.446 M 33.78 % | 11.546 M 2 015.02 % | 545.900 K |
| Total debt | 0.000 -100.00 % | 3.565 B | 0.000 -100.00 % | 2.819 B | 0.000 -100.00 % | 2.641 B | 0.000 -100.00 % | 2.458 B | 0.000 -100.00 % | 2.589 B | 0.000 -100.00 % | 2.125 B -32.03 % | 3.126 B 109.89 % | 1.489 B | 0.000 -100.00 % | 1.320 B -5.01 % | 1.389 B -1.40 % | 1.409 B -28.53 % | 1.972 B |
| Accumulated other comprehensive income loss | 3.498 B 36.79 % | 2.557 B -25.27 % | 3.422 B 37.92 % | 2.481 B -27.02 % | 3.400 B 38.26 % | 2.459 B -21.71 % | 3.141 B 42.76 % | 2.200 B -29.49 % | 3.120 B 110.20 % | 1.484 B -50.81 % | 3.018 B 45.31 % | 2.077 B | 0.000 -100.00 % | 1.856 B -24.35 % | 2.453 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 568.088 M | 0.000 | 0.000 -100.00 % | 435.934 M | 0.000 | 0.000 -100.00 % | 379.133 M 7.06 % | 354.140 M | 0.000 | 0.000 |
| Common stock | 0.000 -100.00 % | 940.845 M | 0.000 -100.00 % | 940.845 M | 0.000 -100.00 % | 940.845 M | 0.000 -100.00 % | 940.845 M | 0.000 -100.00 % | 940.845 M | 0.000 -100.00 % | 940.845 M 68.96 % | 556.845 M 0.00 % | 556.845 M | 0.000 -100.00 % | 556.800 M -0.01 % | 556.845 M 0.00 % | 556.845 M 24.14 % | 448.565 M |
| Total equity | 3.498 B 0.00 % | 3.498 B 2.23 % | 3.422 B 0.00 % | 3.422 B 0.65 % | 3.400 B 0.00 % | 3.400 B 8.24 % | 3.141 B 0.00 % | 3.141 B 0.66 % | 3.120 B 0.00 % | 3.120 B 3.41 % | 3.018 B 0.00 % | 3.018 B 22.04 % | 2.473 B 2.48 % | 2.413 B -1.65 % | 2.453 B 0.00 % | 2.453 B 0.97 % | 2.430 B 0.76 % | 2.411 B 171.09 % | 889.421 M |
| Other non current liabilities | -3.498 B -25 056.82 % | 14.017 M 100.41 % | -3.422 B -533.98 % | 788.521 M 123.19 % | -3.400 B -19 794.36 % | 17.263 M 100.55 % | -3.141 B -1 987.60 % | 166.402 M | 0.000 | 0.000 | 0.000 -100.00 % | 368.800 M 821.98 % | 40.001 M -93.57 % | 622.349 M 125.37 % | -2.453 B -542.24 % | 554.700 M -8.56 % | 606.611 M -20.29 % | 761.030 M | 0.000 |
| Long term debt | 0.000 -100.00 % | 1.331 B | 0.000 -100.00 % | 959.033 M | 0.000 -100.00 % | 1.154 B | 0.000 -100.00 % | 1.108 B | 0.000 -100.00 % | 1.092 B | 0.000 -100.00 % | 1.093 B -33.65 % | 1.648 B 101.98 % | 815.861 M | 0.000 -100.00 % | 506.900 M 93.14 % | 262.446 M 268.44 % | 71.233 M -92.29 % | 923.849 M |
| Total non current liabilities | -3.498 B -360.02 % | 1.345 B 139.31 % | -3.422 B -293.49 % | 1.769 B 152.02 % | -3.400 B -390.28 % | 1.171 B 137.29 % | -3.141 B -346.48 % | 1.274 B | 0.000 -100.00 % | 1.112 B | 0.000 -100.00 % | 1.462 B -13.82 % | 1.697 B 17.21 % | 1.448 B 159.01 % | -2.453 B -328.92 % | 1.072 B 21.99 % | 878.413 M 4.39 % | 841.511 M -9.55 % | 930.344 M |
| Other current liabilities | 0.000 -100.00 % | 68.046 M | 0.000 -100.00 % | 42.265 M | 0.000 -100.00 % | 70.848 M | 0.000 -100.00 % | 31.846 M | 0.000 -100.00 % | 82.916 M | 0.000 -100.00 % | 37.200 M -24.32 % | 49.153 M -62.98 % | 132.770 M | 0.000 -100.00 % | 49.100 M -34.50 % | 74.962 M -43.94 % | 133.707 M 578.86 % | 19.696 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.208 M | 0.000 -100.00 % | 45.291 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 2.234 B | 0.000 -100.00 % | 1.860 B | 0.000 -100.00 % | 1.956 B | 0.000 -100.00 % | 1.312 B | 0.000 -100.00 % | 1.497 B | 0.000 -100.00 % | 1.031 B -30.22 % | 1.478 B 119.47 % | 673.468 M | 0.000 -100.00 % | 812.900 M -27.87 % | 1.127 B -15.77 % | 1.338 B 27.69 % | 1.048 B |
| Total current liabilities | 0.000 -100.00 % | 2.583 B | 0.000 -100.00 % | 2.024 B | 0.000 -100.00 % | 2.246 B | 0.000 -100.00 % | 1.581 B | 0.000 -100.00 % | 1.735 B | 0.000 -100.00 % | 1.086 B -30.72 % | 1.567 B 90.23 % | 823.979 M | 0.000 -100.00 % | 863.000 M -29.93 % | 1.232 B -19.28 % | 1.526 B 40.26 % | 1.088 B |
| Total liabilities | -3.498 B -189.04 % | 3.929 B 214.80 % | -3.422 B -190.23 % | 3.792 B 211.54 % | -3.400 B -199.50 % | 3.417 B 208.78 % | -3.141 B -210.02 % | 2.855 B | 0.000 -100.00 % | 2.847 B | 0.000 -100.00 % | 2.548 B -21.94 % | 3.264 B 43.70 % | 2.272 B 192.60 % | -2.453 B -226.80 % | 1.935 B -8.32 % | 2.110 B -10.87 % | 2.367 B 17.30 % | 2.018 B |
| Other non current assets | 0.000 -100.00 % | 198.789 M | 0.000 -100.00 % | 198.788 M 680.96 % | -34.217 M -114.00 % | 244.366 M 714.71 % | -39.753 M -195.55 % | 41.605 M 225.51 % | -33.150 M -140.39 % | 82.081 M 304.18 % | -40.200 M -196.63 % | 41.600 M 1.57 % | 40.958 M -39.80 % | 68.041 M | 0.000 -100.00 % | 41.600 M -82.89 % | 243.099 M 357.44 % | 53.143 M 9 634.91 % | 545.900 K |
| Long term investments | 0.000 -100.00 % | 46.178 M | 0.000 -100.00 % | 45.578 M | 0.000 -100.00 % | 45.578 M | 0.000 -100.00 % | 42.576 M | 0.000 -100.00 % | 40.476 M | 0.000 -100.00 % | 40.500 M 0.06 % | 40.476 M 65.57 % | 24.446 M | 0.000 -100.00 % | 23.400 M 51.50 % | 15.446 M | 0.000 | 0.000 |
| Intangible assets | 0.000 -100.00 % | 146.000 K | 0.000 -100.00 % | 136.000 K | 0.000 -100.00 % | 136.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 353.000 K | 0.000 | 0.000 -100.00 % | 647.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 -100.00 % | 146.000 K | 0.000 -100.00 % | 136.000 K | 0.000 -100.00 % | 136.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 353.000 K | 0.000 | 0.000 -100.00 % | 647.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 -100.00 % | 3.494 B | 0.000 -100.00 % | 3.572 B | 0.000 -100.00 % | 3.589 B | 0.000 -100.00 % | 3.449 B | 0.000 -100.00 % | 3.496 B | 0.000 -100.00 % | 3.787 B 9.48 % | 3.459 B 17.90 % | 2.934 B | 0.000 -100.00 % | 2.711 B -3.13 % | 2.798 B -2.87 % | 2.881 B 103.14 % | 1.418 B |
| Total non current assets | 0.000 -100.00 % | 3.739 B | 0.000 -100.00 % | 3.816 B 11 253.39 % | -34.217 M -100.89 % | 3.834 B 9 744.01 % | -39.753 M -101.13 % | 3.534 B 10 759.26 % | -33.150 M -100.93 % | 3.578 B 9 000.18 % | -40.200 M -101.04 % | 3.869 B 9.27 % | 3.541 B 17.01 % | 3.026 B | 0.000 -100.00 % | 2.776 B -9.19 % | 3.057 B 4.18 % | 2.934 B 106.81 % | 1.419 B |
| Other current assets | -33.820 M -101.76 % | 1.920 B 2 577.99 % | -77.497 M -124.47 % | 316.708 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.406 B | 0.000 -100.00 % | 289.762 M | 0.000 -100.00 % | 961.900 M 60.75 % | 598.390 M -47.89 % | 1.148 B 774.29 % | -170.315 M -124.33 % | 699.900 M -1.32 % | 709.297 M -13.83 % | 823.109 M 686.33 % | 104.677 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 79.506 M | 0.000 -100.00 % | 66.300 M | 0.000 -100.00 % | 80.400 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.212 M 6.03 % | 3.029 M |
| cash and cash equivalents | 0.000 -100.00 % | 33.820 M | 0.000 -100.00 % | 77.497 M 126.49 % | 34.217 M 0.00 % | 34.217 M 186.07 % | -39.753 M -200.00 % | 39.753 M 219.92 % | -33.150 M -200.00 % | 33.149 M 182.46 % | -40.200 M -200.00 % | 40.200 M -49.72 % | 79.960 M 28.85 % | 62.057 M | 0.000 -100.00 % | 170.300 M 156.16 % | 66.482 M 539.26 % | 10.400 M -81.37 % | 55.820 M |
| Cash and short term investments | 33.820 M 0.00 % | 33.820 M -56.36 % | 77.497 M 0.00 % | 77.497 M 126.49 % | 34.217 M 0.00 % | 34.217 M -13.93 % | 39.753 M 0.00 % | 39.753 M 19.92 % | 33.150 M 0.00 % | 33.149 M -17.54 % | 40.200 M 0.00 % | 40.200 M -49.72 % | 79.960 M 28.85 % | 62.057 M -63.56 % | 170.315 M 0.01 % | 170.300 M 156.16 % | 66.482 M 539.26 % | 10.400 M -82.33 % | 58.849 M |
| Total current assets | 0.000 -100.00 % | 3.688 B | 0.000 -100.00 % | 3.398 B 9 830.76 % | 34.217 M -98.85 % | 2.983 B 7 403.69 % | 39.753 M -98.39 % | 2.462 B 7 327.96 % | 33.150 M -98.61 % | 2.389 B 5 843.66 % | 40.200 M -97.63 % | 1.696 B -22.74 % | 2.195 B 32.42 % | 1.658 B | 0.000 -100.00 % | 1.612 B 8.71 % | 1.483 B -19.61 % | 1.844 B 23.88 % | 1.489 B |
| Inventory | 0.000 -100.00 % | 1.445 B | 0.000 -100.00 % | 1.052 B | 0.000 -100.00 % | 1.219 B | 0.000 -100.00 % | 885.808 M | 0.000 -100.00 % | 915.540 M | 0.000 -100.00 % | 479.400 M -58.70 % | 1.161 B 429.60 % | 219.200 M | 0.000 -100.00 % | 424.200 M -9.89 % | 470.760 M -53.43 % | 1.011 B 58.30 % | 638.639 M |
| Net receivables | 0.000 -100.00 % | 288.231 M | 0.000 -100.00 % | 1.952 B | 0.000 -100.00 % | 1.730 B | 0.000 -100.00 % | 130.906 M | 0.000 -100.00 % | 1.151 B | 0.000 -100.00 % | 214.800 M -39.70 % | 356.243 M 56.07 % | 228.262 M | 0.000 -100.00 % | 317.600 M 34.41 % | 236.288 M | 0.000 -100.00 % | 686.725 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -45.578 M | 0.000 | 0.000 | 0.000 100.00 % | -40.829 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 100.00 % | -60.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 100.00 % | -100.000 K | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 281.524 M | 0.000 -100.00 % | 121.072 M | 0.000 -100.00 % | 218.327 M | 0.000 -100.00 % | 160.370 M | 0.000 -100.00 % | 154.899 M | 0.000 -100.00 % | 17.300 M -56.98 % | 40.215 M 126.68 % | 17.741 M | 0.000 -100.00 % | 1.000 M -96.64 % | 29.751 M -45.13 % | 54.222 M 166.93 % | 20.313 M |
| 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 -100.00 % | 142.481 M | 0.000 100.00 % | -162.841 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -38.208 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 -100.00 % | 120.947 M | 0.000 | 0.000 | 0.000 -100.00 % | 120.946 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.611 B | 0.000 | 0.000 -100.00 % | 1.480 B | 0.000 | 0.000 -100.00 % | 1.517 B -0.09 % | 1.519 B -18.11 % | 1.854 B 320.61 % | 440.856 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 -100.00 % | 21.016 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.922 M | 0.000 -100.00 % | 20.360 M | 0.000 | 0.000 -100.00 % | 8.782 M -6.24 % | 9.366 M | 0.000 -100.00 % | 10.000 M 6.88 % | 9.356 M 1.16 % | 9.249 M 42.40 % | 6.495 M |
| 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 | 0.000 -100.00 % | 7.427 B | 0.000 -100.00 % | 7.214 B | 0.000 -100.00 % | 6.817 B | 0.000 -100.00 % | 5.996 B | 0.000 -100.00 % | 5.967 B | 0.000 -100.00 % | 5.566 B -2.98 % | 5.737 B 22.47 % | 4.684 B | 0.000 -100.00 % | 4.388 B -3.35 % | 4.540 B -5.00 % | 4.779 B 64.34 % | 2.908 B |
| 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 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2016-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -13.042 M 32.86 % | -19.425 M 71.30 % | -67.689 M -426.60 % | -12.854 M -36.72 % | -9.402 M 79.35 % | -45.524 M 18.90 % | -56.130 M -480.04 % | -9.677 M 12.35 % | -11.041 M 87.12 % | -85.725 M -272.81 % | -22.994 M -50.94 % | -15.234 M -85.74 % | -8.202 M 76.62 % | -35.087 M 44.75 % | -63.504 M -935.03 % | 7.605 M -77.07 % | 33.159 M 803.89 % | -4.711 M 91.94 % | -58.447 M -548.87 % | 13.021 M -48.21 % | 25.144 M 403.50 % | -8.285 M 83.92 % | -51.518 M -522.28 % | 12.200 M -54.66 % | 26.910 M 259.32 % | -16.891 M 39.03 % | -27.703 M 20.77 % | -34.964 M -141.31 % | 84.629 M 79.73 % | 47.088 M 275.56 % | -26.822 M 18.42 % | -32.879 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2016 |