DPA.L

DP Aircraft I Limited DPA.L

Finances

2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue 5.330 M -38.84 % 8.714 M -47.07 % 16.462 M -10.49 % 18.391 M -79.25 % 88.620 M 89.71 % 46.714 M -18.55 % 57.353 M 0.04 % 57.331 M 0.21 % 57.208 M 28.70 % 44.450 M 84.34 % 24.113 M 92.74 % 12.511 M
Net income 4.525 M 280.59 % -2.506 M -132.71 % 7.661 M 135.05 % -21.859 M 85.91 % -155.127 M -769.54 % 23.169 M 8.64 % 21.326 M 12.84 % 18.900 M -0.20 % 18.937 M 26.26 % 14.999 M 120.66 % 6.797 M 374.50 % 1.432 M
Income before tax 4.530 M 280.52 % -2.509 M -132.66 % 7.682 M 135.07 % -21.903 M 85.88 % -155.086 M -767.73 % 23.226 M 8.68 % 21.372 M 12.79 % 18.948 M -0.16 % 18.978 M 26.27 % 15.030 M 121.12 % 6.797 M 374.50 % 1.432 M
Income before tax ratio 0.85 395.14 % -0.29 -161.71 % 0.47 139.18 % -1.19 31.95 % -1.75 -451.98 % 0.50 33.42 % 0.37 12.75 % 0.33 -0.37 % 0.33 -1.89 % 0.34 19.95 % 0.28 146.19 % 0.11
EBITDA 8.843 M 0.000 -100.00 % 13.501 M 181.49 % -16.568 M 86.71 % -124.620 M -326.49 % 55.024 M 8.69 % 50.626 M 0.70 % 50.273 M -1.14 % 50.852 M 29.44 % 39.288 M 81.45 % 21.652 M 106.11 % 10.505 M
Net income ratio 0.85 395.26 % -0.29 -161.79 % 0.47 139.15 % -1.19 32.10 % -1.75 -452.94 % 0.50 33.38 % 0.37 12.80 % 0.33 -0.41 % 0.33 -1.90 % 0.34 19.70 % 0.28 146.19 % 0.11
Ratio EBITDA 1.66 0.00 -100.00 % 0.82 191.04 % -0.90 35.94 % -1.41 -219.39 % 1.18 33.44 % 0.88 0.66 % 0.88 -1.35 % 0.89 0.57 % 0.88 -1.57 % 0.90 6.94 % 0.84
Gross profit ratio 1.00 5.46 % 0.95 3.85 % 0.91 -3.81 % 0.95 27.71 % 0.74 51.92 % 0.49 -50.22 % 0.98 -0.04 % 0.98 -0.04 % 0.98 61.45 % 0.61 -38.02 % 0.98 17.07 % 0.84
Weighted average shs out dil 239.989 M 0.27 % 239.333 M 7.14 % 223.388 M 6.71 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 25.47 % 166.841 M 47.65 % 113.000 M 0.00 % 113.000 M
Weighted average shs out 239.989 M 0.27 % 239.343 M 7.14 % 223.388 M 6.71 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 25.47 % 166.841 M 47.65 % 113.002 M 0.00 % 113.005 M
EPS diluted 0.02 280.00 % -0.01 -130.61 % 0.03 134.30 % -0.10 86.49 % -0.74 -772.73 % 0.11 10.00 % 0.10 10.74 % 0.09 -0.22 % 0.09 0.67 % 0.09 49.34 % 0.06 374.02 % 0.01
Earnings per share 0.02 280.00 % -0.01 -130.61 % 0.03 134.30 % -0.10 86.49 % -0.74 -772.73 % 0.11 10.00 % 0.10 10.74 % 0.09 -0.22 % 0.09 0.67 % 0.09 49.34 % 0.06 374.02 % 0.01
Gross profit 5.330 M -35.50 % 8.263 M -45.03 % 15.032 M -13.90 % 17.459 M -73.50 % 65.873 M 188.20 % 22.857 M -59.45 % 56.370 M 0.00 % 56.372 M 0.18 % 56.273 M 107.79 % 27.082 M 14.26 % 23.702 M 125.63 % 10.505 M
Income tax expense 4.635 K 228.64 % -3.603 K -116.96 % 21.249 K 148.04 % -44.236 K -207.85 % 41.016 K -27.92 % 56.902 K 25.21 % 45.447 K -5.65 % 48.170 K 18.69 % 40.586 K 30.34 % 31.138 K 0.000 0.000
Cost of revenue 478.407 K 6.10 % 450.890 K -68.48 % 1.430 M 53.40 % 932.414 K -95.90 % 22.747 M -4.66 % 23.858 M 2 328.05 % 982.584 K 2.50 % 958.619 K 2.50 % 935.238 K -94.62 % 17.368 M 4 129.15 % 410.679 K -79.53 % 2.006 M
General and administrative expenses 1.052 M 7.68 % 976.694 K -0.02 % 976.842 K -20.57 % 1.230 M 2.06 % 1.205 M 25.12 % 963.055 K -30.35 % 1.383 M -20.41 % 1.737 M 64.07 % 1.059 M -7.17 % 1.141 M 11.83 % 1.020 M 0.000
Selling and marketing expenses 0.000 0.000 -100.00 % 105.063 K 2 416.48 % 4.175 K 115.65 % 1.936 K -52.41 % 4.068 K 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -692.257 K -162.18 % 1.113 M -30.05 % 1.592 M -87.57 % 12.799 M 12.11 % 11.416 M -49.31 % 22.521 M -3.02 % 23.223 M -2.78 % 23.886 M 3.20 % 23.145 M 0.000 0.000 0.000
Operating expenses 359.442 K -82.80 % 2.090 M -18.63 % 2.568 M -81.70 % 14.033 M 11.14 % 12.626 M -46.24 % 23.488 M -4.54 % 24.606 M -3.97 % 25.623 M 5.86 % 24.204 M 2 021.93 % 1.141 M -88.97 % 10.340 M 90.59 % 5.425 M
Cost and expenses 800.225 K -68.51 % 2.541 M -38.28 % 4.116 M -72.49 % 14.965 M -57.69 % 35.373 M 50.60 % 23.488 M -8.21 % 25.588 M -3.74 % 26.582 M 5.74 % 25.139 M 35.82 % 18.509 M 72.17 % 10.750 M 44.67 % 7.431 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
Selling general and administrative expenses 1.052 M 7.68 % 976.694 K -0.02 % 976.842 K -20.84 % 1.234 M 1.96 % 1.210 M 25.14 % 967.123 K -30.06 % 1.383 M -20.41 % 1.737 M 64.07 % 1.059 M -7.17 % 1.141 M 11.83 % 1.020 M 0.000
Interest income 909.949 K 5.71 % 860.827 K 341.66 % 194.906 K 812.57 % 21.358 K -80.21 % 107.930 K -75.84 % 446.665 K 0.000 0.000 0.000 -100.00 % 10.911 M 66.20 % 6.565 M 80.01 % 3.647 M
Interest expense 3.873 M -13.84 % 4.495 M -7.52 % 4.860 M -1.92 % 4.955 M -38.56 % 8.065 M -13.06 % 9.276 M 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 440.783 K -67.19 % 1.343 M 40.13 % 958.760 K 447.36 % 175.160 K -99.19 % 21.714 M -2.31 % 22.228 M 17.85 % 18.861 M -3.40 % 19.524 M 3.95 % 18.783 M 12.89 % 16.638 M 100.72 % 8.289 M 52.79 % 5.425 M
Operating income 4.530 M -26.63 % 6.173 M -50.47 % 12.464 M 263.79 % 3.426 M -93.57 % 53.247 M 129.26 % 23.226 M -26.88 % 31.765 M 3.30 % 30.749 M -4.12 % 32.069 M 23.62 % 25.941 M 94.13 % 13.363 M 163.06 % 5.080 M
Operating income ratio 0.85 19.96 % 0.71 -6.43 % 0.76 306.41 % 0.19 -69.00 % 0.60 20.85 % 0.50 -10.23 % 0.55 3.26 % 0.54 -4.32 % 0.56 -3.95 % 0.58 5.31 % 0.55 36.49 % 0.41
Total other income expenses net -2.956 M 65.95 % -8.683 M -81.59 % -4.782 M 81.12 % -25.329 M 87.84 % -208.333 M 0.000 100.00 % -10.393 M 11.94 % -11.801 M 9.85 % -13.091 M -19.98 % -10.911 M -66.20 % -6.565 M -80.01 % -3.647 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Net debt 82.371 M -10.27 % 91.798 M -5.37 % 97.007 M -0.26 % 97.262 M -44.09 % 173.966 M -2.61 % 178.631 M -13.03 % 205.393 M -11.27 % 231.475 M -9.30 % 255.215 M -8.30 % 278.302 M 90.24 % 146.287 M -3.69 % 151.889 M
Total investments 19.983 M -7.44 % 21.589 M -9.72 % 23.915 M 0.000 -100.00 % 15.631 M 0.000 -100.00 % 153.795 K 0.000 0.000 0.000 0.000 0.000
Total debt 85.185 M -8.12 % 92.712 M -5.86 % 98.486 M 0.05 % 98.441 M -45.59 % 180.916 M -5.20 % 190.847 M -11.86 % 216.516 M -10.13 % 240.917 M -8.82 % 264.226 M -7.64 % 286.080 M 89.04 % 151.334 M -3.55 % 156.910 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 100.00 % -2.349 M -1 627.23 % 153.797 K 109.84 % -1.563 M 96.62 % -46.248 M -952.90 % 5.422 M 174.42 % -7.286 M -163.50 % -2.765 M
Retained earnings -164.524 M 2.68 % -169.049 M -1.50 % -166.544 M 4.40 % -174.205 M -14.35 % -152.345 M -2 133.55 % 7.492 M 136.89 % 3.163 M 367.81 % 676.034 K 9.66 % 616.483 K 18.71 % 519.298 K 1 918.57 % 25.726 K -96.41 % 716.243 K
Common stock 212.254 M 0.46 % 211.280 M 0.00 % 211.280 M 0.34 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 86.33 % 113.000 M 0.00 % 113.000 M
Total equity 47.729 M 13.02 % 42.230 M -5.60 % 44.736 M 23.06 % 36.352 M -37.55 % 58.211 M -73.01 % 215.699 M 0.85 % 213.873 M 2.00 % 209.670 M 0.91 % 207.779 M 1.03 % 205.653 M 94.49 % 105.739 M -4.70 % 110.951 M
Other non current liabilities 15.452 M 4.20 % 14.829 M 0.00 % 14.829 M 2.55 % 14.461 M 0.00 % 14.461 M 0.000 0.000 0.000 0.000 -100.00 % 25.286 M 100.46 % 12.614 M 85.06 % 6.816 M
Long term debt 77.089 M -9.34 % 85.028 M 5.26 % 80.779 M -17.83 % 98.305 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 268.982 M 98.32 % 135.630 M -7.58 % 146.758 M
Total non current liabilities 92.540 M -7.33 % 99.857 M 4.44 % 95.608 M -15.21 % 112.766 M 679.81 % 14.461 M 51 416.50 % 28.070 K 264.03 % 7.711 K -87.32 % 60.791 K -40.35 % 101.917 K -99.97 % 294.268 M 98.50 % 148.243 M -3.47 % 153.574 M
Other current liabilities 1.442 M 32.80 % 1.086 M -93.65 % 17.088 M 6 358.64 % -273.025 K -106.87 % 3.974 M 255.57 % -2.555 M -4 096.84 % -60.872 K 99.76 % -24.894 M -15 959.59 % -155.013 K -119.49 % 795.330 K -51.06 % 1.625 M -21.18 % 2.062 M
Deferred revenue 0.000 0.000 100.00 % -16.866 M -6 277.42 % 273.025 K 0.000 -100.00 % 2.487 M -3.58 % 2.580 M -2.34 % 2.642 M -1.48 % 2.681 M 3.19 % 2.599 M 0.000 0.000
Short term debt 8.096 M 5.36 % 7.685 M -56.60 % 17.707 M 12 919.03 % 136.010 K -99.92 % 180.916 M 0.000 0.000 -100.00 % 24.781 M 0.000 -100.00 % 20.283 M 92.56 % 10.533 M 3.75 % 10.152 M
Total current liabilities 9.538 M 8.67 % 8.777 M -52.68 % 18.548 M 2 328.63 % 763.742 K -99.59 % 185.881 M 662 106.51 % 28.070 K 264.03 % 7.711 K -87.32 % 60.791 K -40.35 % 101.917 K -99.61 % 25.944 M 113.39 % 12.158 M -0.46 % 12.214 M
Total liabilities 102.078 M -6.03 % 108.634 M -4.84 % 114.157 M 0.55 % 113.529 M -43.36 % 200.453 M -13.63 % 232.076 M -7.64 % 251.274 M -13.51 % 290.518 M -5.42 % 307.169 M -4.07 % 320.212 M 99.63 % 160.402 M -3.25 % 165.788 M
Other non current assets 0.000 0.000 100.00 % -23.915 M 0.000 0.000 0.000 100.00 % -423.013 M 5.17 % -446.082 M 5.08 % -469.969 M 0.000 0.000 0.000
Long term investments 19.983 M -7.44 % 21.589 M -9.72 % 23.915 M 0.000 0.000 0.000 -100.00 % 153.795 K 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 26.379 M -14.19 % 30.741 M -12.43 % 35.104 M -11.05 % 39.466 M -9.95 % 43.828 M 56.33 % 28.036 M 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 0.000 0.000 0.000 0.000 0.000 -100.00 % 26.379 M -14.19 % 30.741 M -12.43 % 35.104 M -11.05 % 39.466 M -9.95 % 43.828 M 56.33 % 28.036 M 0.000
Property plant equipment net 123.682 M -0.36 % 124.123 M -1.07 % 125.466 M -0.76 % 126.425 M -0.14 % 126.600 M -68.40 % 400.632 M 2.17 % 392.118 M -4.59 % 410.979 M -4.54 % 430.503 M -4.18 % 449.286 M 99.16 % 225.586 M -14.84 % 264.889 M
Total non current assets 143.665 M -1.40 % 145.712 M 16.14 % 125.466 M -0.76 % 126.425 M -0.14 % 126.600 M -70.35 % 427.011 M 0.95 % 423.013 M -5.17 % 446.082 M -5.08 % 469.969 M -4.69 % 493.114 M 94.43 % 253.622 M -4.25 % 264.889 M
Other current assets 50.624 K -95.62 % 1.156 M -89.04 % 10.547 M 263.76 % 2.900 M -97.68 % 125.069 M 261.85 % 34.564 M 12.74 % 30.658 M -29.50 % 43.484 M 21.07 % 35.918 M 44.01 % 24.941 M 235.14 % 7.442 M 8.97 % 6.830 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 15.631 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.814 M 207.74 % 914.505 K -38.19 % 1.480 M 25.47 % 1.179 M -83.03 % 6.949 M -43.11 % 12.216 M 9.84 % 11.122 M 17.79 % 9.442 M 4.78 % 9.011 M 15.86 % 7.777 M 54.10 % 5.047 M 0.52 % 5.021 M
Cash and short term investments 2.814 M 207.74 % 914.505 K -38.19 % 1.480 M 25.47 % 1.179 M -83.03 % 6.949 M -43.11 % 12.216 M 9.84 % 11.122 M 17.79 % 9.442 M 4.78 % 9.011 M 15.86 % 7.777 M 54.10 % 5.047 M 0.52 % 5.021 M
Total current assets 6.143 M 19.22 % 5.152 M -45.83 % 9.512 M 620.94 % 1.319 M -99.00 % 132.064 M 949.82 % 12.580 M 9.61 % 11.476 M 8.05 % 10.621 M 17.21 % 9.062 M -72.33 % 32.752 M 161.62 % 12.519 M 5.64 % 11.850 M
Inventory 0.000 0.000 100.00 % -3.186 M -9.88 % -2.900 M 0.000 100.00 % -34.564 M -12.74 % -30.658 M 29.50 % -43.484 M -21.07 % -35.918 M 0.000 0.000 0.000
Net receivables 3.278 M 6.34 % 3.082 M 358.95 % 671.586 K 378.95 % 140.220 K 205.29 % 45.930 K -87.37 % 363.576 K 2.67 % 354.127 K -69.96 % 1.179 M 2 223.36 % 50.733 K 53.74 % 33.000 K 10.25 % 29.933 K 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 -100.00 % 25.827 M 15.61 % 22.340 M 0.92 % 22.137 M 0.000 -100.00 % 8.184 M -73.30 % 30.658 M -29.50 % 43.484 M 21.07 % 35.918 M 0.000 0.000 0.000
Account payables 0.000 0.000 -100.00 % 598.295 K -4.69 % 627.732 K -29.69 % 892.781 K 3 080.55 % 28.070 K 264.03 % 7.711 K -87.32 % 60.791 K -40.35 % 101.917 K 0.000 0.000 0.000
Tax payables 0.000 -100.00 % 6.560 K -69.13 % 21.249 K 0.000 -100.00 % 98.625 K 46.57 % 67.289 K 26.58 % 53.161 K 0.18 % 53.066 K -0.06 % 53.096 K 78.52 % 29.743 K 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 0.000 100.00 % -2.238 M 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.349 M 0.000 -100.00 % 1.563 M 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000 0.000 100.00 % -2.349 M 0.000 100.00 % -1.563 M 0.000 100.00 % -10.845 M 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -8.777 M -107.80 % 112.474 M 666.21 % 14.679 M 0.000 -100.00 % 232.020 M -7.66 % 251.259 M -13.48 % 290.396 M -5.40 % 306.966 M 0.000 0.000 0.000
Total assets 149.808 M -0.70 % 150.864 M -5.05 % 158.893 M 6.01 % 149.881 M -42.06 % 258.664 M -42.23 % 447.775 M -3.73 % 465.147 M -7.01 % 500.188 M -2.87 % 514.948 M -2.08 % 525.865 M 97.59 % 266.141 M -3.83 % 276.739 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Deferred income tax 0.000 0.000 0.000 0.000 100.00 % -110.710 K 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 -100.00 % 110.710 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 530.948 K -44.55 % 957.466 K 2 144.12 % -46.840 K 99.73 % -17.579 M 76.62 % -75.192 M -1 943.90 % 4.078 M 132.88 % -12.402 M -267.55 % 7.402 M -34.04 % 11.222 M -42.20 % 19.417 M 284.16 % 5.054 M -62.85 % 13.605 M
Accounts receivables -443.757 K -164.13 % 692.004 K 213.86 % -607.766 K 96.52 % -17.486 M -54.68 % -11.305 M -119 540.40 % -9.449 K -101.15 % 824.584 K 173.10 % -1.128 M -6 260.90 % -17.733 K -478.19 % -3.067 K 84.63 % -19.955 K 26.47 % -27.140 K
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 0.000 0.000 0.000 0.000 -100.00 % 8.026 K -98.22 % 449.690 K 0.000 0.000
Other working capital 974.705 K 267.17 % 265.462 K -52.67 % 560.926 K 703.52 % -92.942 K 99.85 % -63.888 M -1 663.05 % 4.087 M 130.90 % -13.226 M -255.06 % 8.530 M -24.06 % 11.232 M -40.79 % 18.970 M 273.85 % 5.074 M -62.78 % 13.632 M
Other non cash items 6.624 M -47.60 % 12.641 M 654.38 % -2.280 M -106.21 % 36.702 M -83.40 % 221.106 M 2 162.43 % 9.773 M -10.89 % 10.967 M -9.25 % 12.085 M -8.41 % 13.194 M -58.35 % 31.677 M 279.54 % 8.346 M 7.34 % 7.775 M
Net cash provided by operating activities 12.121 M -2.53 % 12.436 M 97.63 % 6.293 M 345.70 % -2.561 M -120.49 % 12.501 M -78.90 % 59.247 M 37.42 % 43.115 M -30.76 % 62.272 M -6.36 % 66.499 M 33.26 % 49.901 M 75.17 % 28.487 M 0.88 % 28.238 M
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -256.130 M -43.57 % -178.401 M 66.67 % -535.203 M
Acquisitions net 0.000 0.000 0.000 100.00 % -5.456 M 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 -100.00 % 4.070 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -956.600 K -141.15 % 2.325 M 222.32 % -1.901 M -156.75 % 3.349 M -53.00 % 7.125 M 282.41 % -3.906 M -130.45 % 12.827 M 269.53 % -7.566 M 31.07 % -10.977 M 37.27 % -17.499 M -252.71 % -4.961 M 0.000
Net cash used for investing activites -956.600 K -141.15 % 2.325 M 222.32 % -1.901 M -196.84 % 1.963 M -72.46 % 7.125 M 282.41 % -3.906 M -130.45 % 12.827 M 269.53 % -7.566 M 31.07 % -10.977 M 95.71 % -256.130 M -39.68 % -183.362 M 65.74 % -535.203 M
Debt repayment -6.036 M 36.84 % -9.556 M 0.000 100.00 % -274.173 K 97.66 % -11.701 M 54.82 % -25.899 M -4.89 % -24.693 M -4.57 % -23.613 M -4.85 % -22.520 M -115.94 % 141.292 M 0.000 0.000
Common stock issued 973.918 K 0.000 -100.00 % 750.000 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 99.671 M 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
Dividends paid 0.000 0.000 0.000 0.000 100.00 % -4.710 M 75.00 % -18.840 M 0.00 % -18.840 M 0.00 % -18.840 M 0.00 % -18.840 M -29.89 % -14.505 M -113.94 % -6.780 M 0.000
Other financing activites -5.364 M 7.02 % -5.769 M -19.16 % -4.842 M 1.14 % -4.897 M 42.27 % -8.482 M 10.79 % -9.508 M 11.37 % -10.729 M 9.25 % -11.822 M 8.55 % -12.928 M -112.97 % 99.671 M -39.60 % 165.020 M -68.90 % 530.638 M
Net cash used provided by financing activities -10.426 M 31.97 % -15.326 M -274.56 % -4.092 M 20.88 % -5.171 M 79.23 % -24.893 M 54.11 % -54.247 M 0.03 % -54.261 M 0.02 % -54.275 M 0.02 % -54.288 M -123.97 % 226.458 M 43.11 % 158.240 M -70.18 % 530.638 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 738.140 K 230.64 % -565.036 K -288.14 % 300.330 K 105.21 % -5.770 M -9.55 % -5.267 M -581.48 % 1.094 M -34.88 % 1.680 M 289.62 % 431.175 K -65.05 % 1.234 M -93.90 % 20.230 M 501.25 % 3.365 M -85.79 % 23.674 M
Cash at beginning of period 914.505 K -38.19 % 1.480 M 25.47 % 1.179 M -83.03 % 6.949 M -43.11 % 12.216 M 9.84 % 11.122 M 17.79 % 9.442 M 4.78 % 9.011 M 15.86 % 7.777 M 162.46 % -12.452 M 0.000 0.000
Cash at end of period 1.653 M 80.71 % 914.505 K -38.19 % 1.480 M 25.47 % 1.179 M -83.03 % 6.949 M -43.11 % 12.216 M 9.84 % 11.122 M 17.79 % 9.442 M 4.78 % 9.011 M 15.86 % 7.777 M 131.15 % 3.365 M -85.79 % 23.674 M
Operating cash flow 12.121 M -2.53 % 12.436 M 97.63 % 6.293 M 345.70 % -2.561 M -120.49 % 12.501 M -78.90 % 59.247 M 37.42 % 43.115 M -30.76 % 62.272 M -6.36 % 66.499 M 33.26 % 49.901 M 75.17 % 28.487 M 0.88 % 28.238 M
Capital expenditure -4.000 -33.33 % -3.000 -160.00 % 5.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -256.130 M -43.57 % -178.401 M 66.67 % -535.203 M
Free CashFlow 12.121 M -2.53 % 12.436 M 97.63 % 6.293 M 345.70 % -2.561 M -120.49 % 12.501 M -78.90 % 59.247 M 37.42 % 43.115 M -30.76 % 62.272 M -6.36 % 66.499 M 132.25 % -206.228 M -37.56 % -149.914 M 70.43 % -506.964 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
Revenue 4.341 M -1.63 % 4.413 M 1.10 % 4.365 M -0.21 % 4.374 M 0.76 % 4.341 M -51.16 % 8.887 M 17.31 % 7.575 M 38.34 % 5.476 M -57.60 % 12.915 M -78.89 % 61.170 M 122.84 % 27.450 M -4.54 % 28.757 M 0.45 % 28.627 M -0.13 % 28.664 M -0.09 % 28.689 M 0.31 % 28.600 M -0.45 % 28.731 M 0.45 % 28.603 M -0.01 % 28.606 M -0.21 % 28.666 M 81.62 % 15.784 M 72.44 % 9.153 M -38.81 % 14.959 M
Net income 2.007 M 6.91 % 1.877 M -29.10 % 2.648 M 68.99 % 1.567 M 138.47 % -4.072 M -187.35 % 4.662 M 55.48 % 2.999 M 29.68 % 2.312 M 109.57 % -24.171 M 70.92 % -83.134 M -15.48 % -71.993 M -727.08 % 11.481 M -1.78 % 11.688 M 8.30 % 10.793 M 2.46 % 10.534 M 13.86 % 9.251 M -4.12 % 9.648 M 10.25 % 8.751 M -14.08 % 10.186 M 4.23 % 9.773 M 87.00 % 5.226 M 180.63 % 1.862 M -62.26 % 4.935 M
Income before tax 2.014 M 7.20 % 1.878 M -29.15 % 2.651 M 69.60 % 1.563 M 138.38 % -4.072 M -187.06 % 4.678 M 55.71 % 3.004 M 30.04 % 2.310 M 109.54 % -24.214 M 70.87 % -83.129 M -15.53 % -71.957 M -726.64 % 11.483 M -2.21 % 11.743 M 8.56 % 10.817 M 2.49 % 10.554 M 13.81 % 9.274 M -4.13 % 9.674 M 10.71 % 8.738 M -14.66 % 10.240 M 4.45 % 9.804 M 87.59 % 5.226 M 180.63 % 1.862 M -62.26 % 4.935 M
Income before tax ratio 0.46 8.98 % 0.43 -29.92 % 0.61 69.95 % 0.36 138.09 % -0.94 -278.24 % 0.53 32.73 % 0.40 -6.00 % 0.42 122.50 % -1.87 -37.96 % -1.36 48.16 % -2.62 -756.47 % 0.40 -2.66 % 0.41 8.70 % 0.38 2.58 % 0.37 13.46 % 0.32 -3.70 % 0.34 10.22 % 0.31 -14.66 % 0.36 4.67 % 0.34 3.29 % 0.33 62.74 % 0.20 -38.33 % 0.33
EBITDA 3.799 M 5.50 % 3.601 M -1.23 % 3.646 M -0.20 % 3.653 M -10.80 % 4.095 M -47.66 % 7.824 M 37.81 % 5.677 M 28.69 % 4.412 M 121.03 % -20.980 M 68.83 % -67.306 M -17.43 % -57.314 M -310.36 % 27.246 M -1.91 % 27.778 M 9.98 % 25.257 M -0.44 % 25.369 M 2.50 % 24.751 M -3.02 % 25.522 M 5.37 % 24.220 M -9.06 % 26.632 M 0.18 % 26.584 M 84.76 % 14.388 M 44.40 % 9.964 M -14.75 % 11.688 M
Net income ratio 0.46 8.68 % 0.43 -29.87 % 0.61 69.34 % 0.36 138.18 % -0.94 -278.84 % 0.52 32.54 % 0.40 -6.26 % 0.42 122.56 % -1.87 -37.71 % -1.36 48.18 % -2.62 -756.94 % 0.40 -2.22 % 0.41 8.44 % 0.38 2.55 % 0.37 13.51 % 0.32 -3.68 % 0.34 9.76 % 0.31 -14.08 % 0.36 4.45 % 0.34 2.96 % 0.33 62.74 % 0.20 -38.33 % 0.33
Ratio EBITDA 0.88 7.25 % 0.82 -2.30 % 0.84 0.01 % 0.84 -11.47 % 0.94 7.17 % 0.88 17.47 % 0.75 -6.98 % 0.81 149.60 % -1.62 -47.63 % -1.10 47.30 % -2.09 -320.37 % 0.95 -2.36 % 0.97 10.12 % 0.88 -0.36 % 0.88 2.18 % 0.87 -2.58 % 0.89 4.91 % 0.85 -9.05 % 0.93 0.39 % 0.93 1.73 % 0.91 -16.26 % 1.09 39.33 % 0.78
Gross profit ratio 0.93 -1.85 % 0.95 0.76 % 0.94 -1.03 % 0.95 20.47 % 0.79 -14.05 % 0.92 1.46 % 0.91 -3.79 % 0.94 -1.14 % 0.95 17.02 % 0.81 38.96 % 0.59 1.63 % 0.58 -2.65 % 0.59 -39.75 % 0.98 -0.03 % 0.98 -0.01 % 0.98 -0.03 % 0.98 -0.01 % 0.98 -0.02 % 0.98 -0.02 % 0.98 0.11 % 0.98 0.04 % 0.98 -0.09 % 0.98
Weighted average shs out dil 256.000 M 6.38 % 240.645 M 0.55 % 239.333 M 0.00 % 239.333 M 0.00 % 239.333 M 2.51 % 233.470 M 11.53 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M -0.84 % 211.102 M 72.22 % 122.580 M 8.48 % 113.000 M 0.00 % 113.000 M
Weighted average shs out 256.000 M 6.36 % 240.686 M 0.56 % 239.352 M 0.00 % 239.351 M 0.01 % 239.333 M 2.51 % 233.470 M 11.53 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.333 M 0.00 % 209.337 M 0.00 % 209.339 M 0.00 % 209.341 M 0.00 % 209.337 M 0.00 % 209.340 M 0.00 % 209.337 M -0.84 % 211.107 M 72.21 % 122.584 M 8.48 % 113.002 M 0.00 % 113.005 M
EPS diluted 0.01 0.00 % 0.01 -29.09 % 0.01 66.67 % 0.01 138.82 % -0.02 -185.00 % 0.02 39.86 % 0.01 30.00 % 0.01 109.17 % -0.12 70.00 % -0.40 -17.65 % -0.34 -720.44 % 0.05 -1.79 % 0.06 8.14 % 0.05 2.38 % 0.05 14.03 % 0.04 -3.91 % 0.05 10.05 % 0.04 -13.99 % 0.05 5.19 % 0.05 8.45 % 0.04 156.63 % 0.02 -61.93 % 0.04
Earnings per share 0.01 0.00 % 0.01 -29.09 % 0.01 66.67 % 0.01 138.82 % -0.02 -185.00 % 0.02 39.86 % 0.01 30.00 % 0.01 109.17 % -0.12 70.00 % -0.40 -17.65 % -0.34 -720.44 % 0.05 -1.79 % 0.06 8.14 % 0.05 2.38 % 0.05 14.03 % 0.04 -3.91 % 0.05 10.05 % 0.04 -13.99 % 0.05 5.19 % 0.05 8.45 % 0.04 156.63 % 0.02 -61.93 % 0.04
Gross profit 4.043 M -3.45 % 4.188 M 1.87 % 4.111 M -1.24 % 4.162 M 21.38 % 3.429 M -58.02 % 8.169 M 19.02 % 6.863 M 33.10 % 5.157 M -58.08 % 12.302 M -75.29 % 49.793 M 209.65 % 16.080 M -2.99 % 16.575 M -2.21 % 16.951 M -39.83 % 28.169 M -0.11 % 28.201 M 0.30 % 28.117 M -0.49 % 28.255 M 0.44 % 28.132 M -0.03 % 28.141 M -0.23 % 28.207 M 81.83 % 15.513 M 72.51 % 8.993 M -38.87 % 14.710 M
Income tax expense 6.698 K 498.04 % 1.120 K -68.15 % 3.516 K -2.44 % 3.604 K 0.000 -100.00 % 15.686 K 181.97 % 5.563 K 357.78 % -2.158 K 94.87 % -42.078 K -978.82 % 4.788 K -86.78 % 36.228 K 1 397.02 % 2.420 K -95.56 % 54.482 K 122.48 % 24.488 K 16.83 % 20.960 K -7.48 % 22.654 K -11.21 % 25.515 K 94.30 % 13.132 K -75.55 % 53.717 K 72.51 % 31.138 K 0.000 0.000 0.000
Cost of revenue 297.275 K 32.25 % 224.786 K -11.37 % 253.622 K 20.10 % 211.180 K -76.83 % 911.458 K 26.91 % 718.217 K 0.85 % 712.133 K 122.88 % 319.508 K -47.87 % 612.906 K -94.61 % 11.377 M 0.06 % 11.370 M -6.66 % 12.181 M 4.32 % 11.676 M 2 259.97 % 494.768 K 1.43 % 487.816 K 1.00 % 482.990 K 1.55 % 475.629 K 1.00 % 470.926 K 1.42 % 464.311 K 1.06 % 459.442 K 69.73 % 270.690 K 68.46 % 160.683 K -35.73 % 249.996 K
General and administrative expenses 0.000 -100.00 % 586.608 K 26.13 % 465.092 K -8.69 % 509.332 K 117.96 % 233.680 K -0.48 % 234.803 K -8.32 % 256.104 K -23.67 % 335.516 K 15.60 % 290.236 K -23.84 % 381.080 K -62.61 % 1.019 M 99.62 % 510.583 K 73.18 % 294.820 K -59.70 % 731.636 K 12.37 % 651.100 K -45.07 % 1.185 M 114.80 % 551.862 K 7.17 % 514.946 K -5.32 % 543.879 K -30.38 % 781.188 K 117.32 % 359.466 K -49.44 % 710.899 K 130.00 % 309.084 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 21.773 K -96.93 % 708.479 K -48.25 % 1.369 M 65 463.79 % 2.088 K -99.98 % 12.799 M 1 322 083.47 % 968.000 -99.87 % 726.620 K 2 832.05 % 24.782 K 2 336.77 % 1.017 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -114.000 K -200.00 % 114.000 K 0.000 0.000
Other expenses 0.000 100.00 % -268.360 K -1 010.13 % 29.486 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 11.561 M -0.87 % 11.662 M -1.94 % 11.894 M -0.82 % 11.992 M -3.59 % 12.440 M 16.20 % 10.705 M 0.000 0.000 0.000 0.000
Operating expenses 360.030 K 13.13 % 318.248 K -35.65 % 494.578 K -50.28 % 994.664 K 289.37 % 255.453 K -72.92 % 943.282 K -41.95 % 1.625 M 68.32 % 965.486 K -92.62 % 13.089 M 20.06 % 10.902 M 524.45 % 1.746 M 226.10 % 535.365 K 18.33 % 452.451 K -96.32 % 12.292 M -0.17 % 12.313 M -5.85 % 13.079 M 4.26 % 12.544 M -3.17 % 12.955 M 15.16 % 11.249 M 15.94 % 9.703 M 20.14 % 8.076 M 75.36 % 4.605 M -19.69 % 5.734 M
Cost and expenses 657.305 K 21.04 % 543.034 K -27.42 % 748.200 K -37.95 % 1.206 M 3.34 % 1.167 M -29.77 % 1.661 M -28.91 % 2.337 M 81.88 % 1.285 M -90.62 % 13.702 M -38.50 % 22.279 M 69.87 % 13.116 M 3.14 % 12.717 M 4.85 % 12.129 M -5.15 % 12.787 M -0.11 % 12.801 M -5.61 % 13.562 M 4.16 % 13.020 M -3.02 % 13.425 M 14.61 % 11.714 M 15.27 % 10.162 M 21.75 % 8.347 M 75.13 % 4.766 M -20.36 % 5.984 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
Selling general and administrative expenses 360.030 K -38.63 % 586.608 K 26.13 % 465.092 K -8.69 % 509.332 K 99.38 % 255.453 K -72.92 % 943.282 K -41.95 % 1.625 M 68.32 % 965.486 K -92.62 % 13.089 M 20.06 % 10.902 M 524.45 % 1.746 M 226.10 % 535.365 K 18.33 % 452.451 K -38.16 % 731.636 K 12.37 % 651.100 K -45.07 % 1.185 M 114.80 % 551.862 K 7.17 % 514.946 K -5.32 % 543.879 K -18.48 % 667.188 K 40.92 % 473.466 K -33.40 % 710.899 K 130.00 % 309.084 K
Interest income 440.604 K 0.000 0.000 -100.00 % 1.605 M 291.67 % 409.675 K 120.55 % 185.748 K -83.00 % 1.093 M 43.51 % 761.491 K -47.38 % 1.447 M -71.20 % 5.025 M 132.47 % 2.162 M -4.95 % 2.274 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.701 M 293.55 % 2.211 M -12.44 % 2.525 M -37.50 % 4.040 M
Interest expense 1.786 M 0.000 0.000 0.000 -100.00 % 7.496 M 181.22 % 2.665 M 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.319 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 0.000 -100.00 % 220.392 K 0.00 % 220.392 K -67.19 % 671.748 K 0.00 % 671.749 K 39.81 % 480.489 K 0.46 % 478.271 K 446.10 % 87.579 K 0.00 % 87.581 K -99.19 % 10.857 M 0.00 % 10.857 M -2.96 % 11.188 M 1.35 % 11.039 M 17.69 % 9.380 M -1.07 % 9.481 M -2.38 % 9.713 M -1.01 % 9.811 M 8.50 % 9.043 M -7.15 % 9.740 M -0.11 % 9.750 M 84.63 % 5.281 M -5.30 % 5.577 M 105.59 % 2.713 M
Operating income 3.683 M -4.81 % 3.870 M 7.00 % 3.616 M 21.30 % 2.981 M -6.06 % 3.174 M -56.08 % 7.225 M 37.94 % 5.238 M 24.99 % 4.191 M 632.75 % -786.680 K -102.02 % 38.891 M 171.31 % 14.334 M -10.63 % 16.040 M -2.78 % 16.498 M 3.91 % 15.877 M -0.07 % 15.887 M 5.65 % 15.038 M -4.28 % 15.711 M 3.51 % 15.177 M -10.15 % 16.892 M 0.34 % 16.834 M 84.84 % 9.107 M 107.58 % 4.387 M -51.12 % 8.975 M
Operating income ratio 0.85 -3.23 % 0.88 5.84 % 0.83 21.55 % 0.68 -6.77 % 0.73 -10.07 % 0.81 17.58 % 0.69 -9.65 % 0.77 1 356.49 % -0.06 -109.58 % 0.64 21.75 % 0.52 -6.38 % 0.56 -3.21 % 0.58 4.05 % 0.55 0.02 % 0.55 5.32 % 0.53 -3.84 % 0.55 3.05 % 0.53 -10.14 % 0.59 0.56 % 0.59 1.77 % 0.58 20.38 % 0.48 -20.11 % 0.60
Total other income expenses net -1.670 M 16.15 % -1.991 M -106.29 % -965.190 K 39.65 % -1.599 M 77.93 % -7.246 M -184.44 % -2.548 M -14.03 % -2.234 M -18.78 % -1.881 M 91.97 % -23.427 M 61.32 % -60.562 M 29.82 % -86.291 M -1 793.56 % -4.557 M 4.16 % -4.755 M 6.02 % -5.060 M 5.13 % -5.333 M 7.49 % -5.765 M 4.51 % -6.037 M 6.25 % -6.439 M 3.20 % -6.652 M 5.38 % -7.030 M -81.13 % -3.881 M -53.71 % -2.525 M 37.50 % -4.040 M
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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-06-30 2015-12-31 2015-06-30 2014-06-30
Net debt -1.512 M -101.84 % 82.371 M -6.48 % 88.075 M -4.06 % 91.798 M -3.66 % 95.281 M -1.78 % 97.007 M -0.54 % 97.533 M 0.28 % 97.262 M 0.77 % 96.516 M -45.82 % 178.150 M 6.01 % 168.057 M -5.92 % 178.631 M -6.99 % 192.050 M -6.50 % 205.393 M -6.31 % 219.215 M -5.30 % 231.475 M -5.97 % 246.160 M -11.15 % 277.052 M -2.49 % 284.116 M -3.29 % 293.771 M 95.59 % 150.197 M
Total investments 18.279 M -8.53 % 19.983 M -2.15 % 20.422 M -5.41 % 21.589 M -4.90 % 22.702 M 0.000 -100.00 % 14.843 M 0.000 0.000 -100.00 % 15.631 M -64.13 % 43.575 M 0.000 0.000 -100.00 % 153.795 K -82.63 % 885.585 K 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 81.270 M -4.60 % 85.185 M -4.28 % 88.994 M -4.01 % 92.712 M -3.80 % 96.376 M -2.14 % 98.486 M 0.04 % 98.447 M 0.01 % 98.441 M -0.11 % 98.552 M -46.76 % 185.099 M 2.78 % 180.089 M -5.64 % 190.847 M -6.36 % 203.804 M -5.87 % 216.516 M -5.38 % 228.827 M -5.02 % 240.917 M -5.84 % 255.857 M -10.34 % 285.379 M -2.23 % 291.893 M -3.14 % 301.350 M 94.40 % 155.013 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.246 M 95.74 % -123.099 M -31.67 % -93.491 M -10.47 % -84.633 M -12.46 % -75.253 M -14.42 % -65.772 M -1 971.71 % -3.175 M 67.65 % -9.815 M -81.00 % -5.422 M -15.30 % -4.703 M 20.15 % -5.890 M
Retained earnings -162.517 M 1.22 % -164.524 M 1.13 % -166.402 M 1.57 % -169.049 M 0.92 % -170.616 M -2.45 % -166.544 M 2.72 % -171.206 M 1.72 % -174.205 M 1.31 % -176.517 M -15.87 % -152.345 M -120.12 % -69.211 M -1 023.85 % 7.492 M 37.94 % 5.431 M 71.73 % 3.163 M 76.72 % 1.790 M 164.71 % 676.034 K -19.98 % 844.832 K -34.27 % 1.285 M 147.49 % 519.298 K 211.46 % 166.730 K -70.55 % 566.163 K
Common stock 212.254 M 0.00 % 212.254 M 0.46 % 211.280 M 0.00 % 211.280 M 0.00 % 211.280 M 0.00 % 211.280 M 0.34 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M 0.00 % 210.557 M -0.05 % 210.659 M 86.47 % 112.970 M
Total equity 49.737 M 4.21 % 47.729 M 6.35 % 44.878 M 6.27 % 42.230 M 3.85 % 40.664 M -9.10 % 44.736 M 13.69 % 39.351 M 8.25 % 36.352 M 6.79 % 34.040 M -41.52 % 58.211 M -57.23 % 136.099 M -36.90 % 215.699 M 1.03 % 213.497 M -0.18 % 213.873 M 0.30 % 213.232 M 1.70 % 209.670 M 0.69 % 208.227 M 3.07 % 202.027 M -1.76 % 205.653 M -0.23 % 206.122 M 91.48 % 107.646 M
Other non current liabilities 15.452 M 0.00 % 15.452 M 4.20 % 14.829 M 0.00 % 14.829 M -4.57 % 15.539 M 4.79 % 14.829 M 118.73 % 6.780 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 44.247 M 8.26 % 40.871 M 61.64 % 25.286 M 27.85 % 19.777 M 174.21 % 7.213 M
Long term debt 74.410 M -3.47 % 77.089 M -4.96 % 81.112 M -4.61 % 85.028 M -5.84 % 90.298 M 11.78 % 80.779 M -17.95 % 98.447 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 228.446 M -9.46 % 252.311 M -6.20 % 268.982 M -3.86 % 279.775 M 93.49 % 144.598 M
Total non current liabilities 89.862 M -2.89 % 92.540 M -3.54 % 95.941 M -3.92 % 99.857 M 3.61 % 96.376 M 0.80 % 95.608 M -16.11 % 113.963 M 27 761.40 % 409.035 K -99.58 % 98.552 M 0.000 -100.00 % 84.207 K 199.99 % 28.070 K 1 979.26 % 1.350 K -82.49 % 7.711 K -70.19 % 25.865 K -57.45 % 60.791 K -99.98 % 272.693 M -6.99 % 293.182 M -0.37 % 294.268 M -1.76 % 299.553 M 97.32 % 151.810 M
Other current liabilities 1.536 M 6.56 % 1.442 M 11.77 % 1.290 M 18.82 % 1.086 M 427.80 % 205.667 K -75.55 % 841.293 K 23.46 % 681.435 K 165.73 % -1.037 M -189.35 % 1.160 M 48.37 % 782.071 K 496.64 % -197.174 K -106.77 % -95.359 K 12.51 % -108.994 K -79.05 % -60.872 K 39.06 % -99.891 K 99.60 % -24.894 M -918.00 % 3.043 M 4.69 % 2.907 M -4.15 % 3.033 M -16.69 % 3.640 M 124.61 % 1.621 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 273.025 K 0.000 0.000 -100.00 % 11.185 M 349.67 % 2.487 M -4.28 % 2.599 M 110.00 % -25.976 M -2.55 % -25.329 M -2.47 % -24.720 M 0.000 0.000 0.000 0.000 0.000
Short term debt 6.860 M -15.27 % 8.096 M 2.71 % 7.882 M 2.58 % 7.685 M 26.42 % 6.078 M -65.67 % 17.707 M 119.97 % 8.050 M 5 818.48 % 136.010 K 0.000 -100.00 % 185.099 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 24.781 M 2.25 % 24.236 M 4.22 % 23.254 M 1.50 % 22.911 M 6.19 % 21.574 M 107.15 % 10.415 M
Total current liabilities 8.401 M -11.92 % 9.538 M 3.99 % 9.172 M 4.51 % 8.777 M 39.19 % 6.305 M -66.01 % 18.548 M 112.30 % 8.737 M 2 035.93 % 409.035 K -65.54 % 1.187 M -99.36 % 185.881 M 220 643.37 % 84.207 K 199.99 % 28.070 K 1 979.26 % 1.350 K -82.49 % 7.711 K -70.19 % 25.865 K -57.45 % 60.791 K -99.78 % 27.279 M 4.28 % 26.161 M 0.84 % 25.944 M 2.89 % 25.215 M 109.50 % 12.036 M
Total liabilities 98.263 M -3.74 % 102.078 M -2.89 % 105.113 M -3.24 % 108.634 M 12.72 % 96.376 M -15.58 % 114.157 M 0.17 % 113.963 M 0.38 % 113.529 M 15.20 % 98.552 M -46.98 % 185.881 M -26.20 % 251.887 M 8.54 % 232.076 M -4.53 % 243.092 M -3.26 % 251.274 M -10.23 % 279.911 M -3.65 % 290.518 M -3.15 % 299.973 M -6.07 % 319.343 M -0.27 % 320.212 M -1.40 % 324.768 M 98.21 % 163.846 M
Other non current assets 0.000 0.000 0.000 100.00 % -21.589 M 4.90 % -22.702 M -194.93 % 23.915 M 261.12 % -14.843 M 88.26 % -126.425 M 0.07 % -126.512 M 0.000 100.00 % -346.458 M 18.86 % -427.011 M -3.69 % -411.820 M 2.65 % -423.013 M 2.82 % -435.306 M 2.42 % -446.082 M 0.000 0.000 0.000 0.000 0.000
Long term investments 18.279 M -8.53 % 19.983 M -2.15 % 20.422 M -5.41 % 21.589 M -4.90 % 22.702 M 0.000 -100.00 % 14.843 M 0.000 0.000 0.000 -100.00 % 43.575 M 0.000 0.000 -100.00 % 153.795 K -82.63 % 885.585 K 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.545 M -67.61 % 26.379 M -7.64 % 28.560 M -7.09 % 30.741 M -6.62 % 32.923 M -6.21 % 35.104 M -5.85 % 37.285 M -13.01 % 42.862 M -2.20 % 43.828 M -15.98 % 52.161 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.545 M -67.61 % 26.379 M -7.64 % 28.560 M -7.09 % 30.741 M -6.62 % 32.923 M -6.21 % 35.104 M -5.85 % 37.285 M -13.01 % 42.862 M -2.20 % 43.828 M -15.98 % 52.161 M 0.000
Property plant equipment net 123.682 M 0.00 % 123.682 M -0.18 % 123.902 M -0.18 % 124.123 M -0.54 % 124.794 M -0.54 % 125.466 M -0.38 % 125.947 M -0.38 % 126.425 M -0.07 % 126.512 M -0.07 % 126.600 M -58.20 % 302.883 M -24.40 % 400.632 M 4.53 % 383.260 M -2.26 % 392.118 M -2.34 % 401.498 M -2.31 % 410.979 M -2.31 % 420.692 M -4.29 % 439.546 M -2.17 % 449.286 M -0.49 % 451.486 M 74.01 % 259.464 M
Total non current assets 141.960 M -1.19 % 143.665 M -0.46 % 144.324 M 16.28 % 124.123 M -0.54 % 124.794 M -16.46 % 149.381 M 18.61 % 125.947 M -0.38 % 126.425 M -0.07 % 126.512 M -0.07 % 126.600 M -63.46 % 346.458 M -18.86 % 427.011 M 3.69 % 411.820 M -2.65 % 423.013 M -2.82 % 435.306 M -2.42 % 446.082 M -2.60 % 457.976 M -5.06 % 482.408 M -2.17 % 493.114 M -2.09 % 503.646 M 94.11 % 259.464 M
Other current assets 4.110 M 8 018.50 % 50.624 K -96.92 % 1.645 M 42.32 % 1.156 M 5.25 % 1.098 M -74.21 % 4.258 M 9 051.63 % 46.523 K -98.40 % 2.900 M 8 427.48 % 34.002 K -99.97 % 109.484 M 34 644.44 % 315.113 K -99.09 % 34.564 M 7 884.44 % 432.888 K -98.59 % 30.658 M -36.10 % 47.977 M 10.33 % 43.484 M 7.37 % 40.500 M 32.27 % 30.619 M 22.77 % 24.941 M 26.83 % 19.665 M 172.62 % 7.213 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 15.631 M 0.000 0.000 0.000 0.000 -100.00 % 885.585 K 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.512 M -46.28 % 2.814 M 206.16 % 919.240 K 0.52 % 914.505 K -16.50 % 1.095 M -25.98 % 1.480 M 61.99 % 913.380 K -22.54 % 1.179 M -42.08 % 2.036 M -70.70 % 6.949 M -42.25 % 12.033 M -1.50 % 12.216 M 3.93 % 11.754 M 5.68 % 11.122 M 15.72 % 9.611 M 1.79 % 9.442 M -2.63 % 9.698 M 16.47 % 8.327 M 7.06 % 7.777 M 2.62 % 7.579 M 57.38 % 4.816 M
Cash and short term investments 1.512 M -46.28 % 2.814 M 206.16 % 919.240 K 0.52 % 914.505 K -16.50 % 1.095 M -25.98 % 1.480 M 61.99 % 913.380 K -22.54 % 1.179 M -42.08 % 2.036 M -90.98 % 22.580 M 87.65 % 12.033 M -1.50 % 12.216 M 3.93 % 11.754 M 5.68 % 11.122 M 15.72 % 9.611 M 1.79 % 9.442 M -2.63 % 9.698 M 16.47 % 8.327 M 7.06 % 7.777 M 2.62 % 7.579 M 57.38 % 4.816 M
Total current assets 6.039 M -1.68 % 6.143 M 8.38 % 5.668 M 10.00 % 5.152 M -39.16 % 8.468 M -10.98 % 9.512 M 433.13 % 1.784 M 35.23 % 1.319 M -35.63 % 2.050 M -98.45 % 132.064 M 997.52 % 12.033 M -4.35 % 12.580 M 3.23 % 12.187 M 6.19 % 11.476 M 6.24 % 10.803 M 1.71 % 10.621 M -78.85 % 50.224 M 28.90 % 38.962 M 18.96 % 32.752 M 20.22 % 27.244 M 126.48 % 12.029 M
Inventory 0.000 0.000 0.000 0.000 100.00 % -38.084 K 0.000 0.000 100.00 % -2.900 M -8 427.48 % -34.002 K 0.000 100.00 % -29.811 M 13.75 % -34.564 M -7 884.44 % -432.888 K 98.59 % -30.658 M -3 361.84 % -885.585 K 97.96 % -43.484 M 0.000 0.000 0.000 0.000 0.000
Net receivables 417.342 K -87.27 % 3.278 M 5.61 % 3.104 M 0.69 % 3.082 M -58.20 % 7.373 M 95.30 % 3.775 M 333.50 % 870.853 K 521.06 % 140.220 K 926.05 % 13.666 K 0.000 -100.00 % 315.113 K -13.33 % 363.576 K 0.000 -100.00 % 354.127 K -70.27 % 1.191 M 1.05 % 1.179 M 4 416.65 % 26.097 K 61.88 % 16.121 K -51.15 % 33.000 K 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 337.913 M 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 -100.00 % 25.827 M 32.15 % 19.544 M 0.000 -100.00 % 25.583 M 15.57 % 22.137 M 13.30 % 19.539 M 0.000 -100.00 % 29.496 M 260.40 % 8.184 M -74.88 % 32.582 M 6.28 % 30.658 M -34.82 % 47.034 M 8.16 % 43.484 M 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 627.732 K 0.000 0.000 -100.00 % 84.207 K 199.99 % 28.070 K 1 979.26 % 1.350 K -82.49 % 7.711 K -70.19 % 25.865 K -57.45 % 60.791 K 0.000 0.000 0.000 0.000 0.000
Tax payables 4.466 K 0.000 0.000 -100.00 % 6.560 K -69.13 % 21.249 K 0.000 -100.00 % 5.563 K 0.000 -100.00 % 26.450 K 0.000 -100.00 % 112.967 K 67.88 % 67.289 K -37.49 % 107.644 K 102.49 % 53.161 K -28.19 % 74.026 K 39.50 % 53.066 K 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 -100.00 % 30.542 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.246 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.246 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 % -30.542 M 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 0.000 100.00 % -6.305 M 0.000 100.00 % -8.737 M -107.75 % 112.711 M 9 596.97 % -1.187 M 0.000 -100.00 % 251.719 M 8.49 % 232.020 M -4.55 % 243.089 M -3.25 % 251.259 M -10.22 % 279.859 M -3.63 % 290.396 M 0.000 0.000 0.000 0.000 0.000
Total assets 147.999 M -1.21 % 149.808 M -0.12 % 149.992 M -0.58 % 150.864 M -1.27 % 152.806 M -3.83 % 158.893 M 3.64 % 153.314 M 2.29 % 149.881 M 1.20 % 148.101 M -42.74 % 258.664 M -33.33 % 387.987 M -13.35 % 447.775 M -1.93 % 456.589 M -1.84 % 465.147 M -5.68 % 493.143 M -1.41 % 500.188 M -1.58 % 508.200 M -2.53 % 521.370 M -0.85 % 525.865 M -0.95 % 530.890 M 95.54 % 271.493 M
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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-06-30 2015-12-31 2015-06-30 2014-06-30
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 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2016-12-31 2016-06-30 2015-12-31 2015-06-30 2014-12-31 2014-06-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 100.00 % -385.640 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -57.538 K -200.00 % 57.538 K -48.03 % 110.710 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -114.000 K -200.00 % 114.000 K 0.000 0.000
Change in working capital 299.098 K -52.89 % 634.920 K 239.15 % -456.274 K -1 814.54 % -23.832 K -103.33 % 715.836 K 61.42 % 443.458 K 164.97 % -682.610 K 94.63 % -12.712 M -731 318.18 % -1.738 K 99.99 % -20.303 M -67.54 % -12.118 M -659.63 % 2.165 M 16.80 % 1.854 M 112.02 % -15.422 M -600.40 % 3.082 M 11.81 % 2.756 M -41.17 % 4.685 M -13.82 % 5.436 M -4.67 % 5.703 M 13.68 % 5.017 M -61.18 % 12.924 M 411.42 % 2.527 M 0.00 % 2.527 M
Accounts receivables 102.310 K 717.43 % 12.516 K 102.74 % -456.274 K -1 814.54 % -23.832 K -103.33 % 715.836 K 61.42 % 443.458 K 142.18 % -1.051 M 91.73 % -12.712 M -731 318.18 % -1.738 K 99.98 % -11.353 M -23 526.23 % 48.464 K -30.08 % 69.312 K 188.00 % -78.762 K -109.31 % 845.794 K 4 087.71 % -21.210 K 98.16 % -1.153 M -4 778.58 % 24.636 K 171.17 % -34.614 K -305.07 % 16.879 K 153.08 % -31.800 K -210.68 % 28.732 K 387.98 % -9.977 K 0.00 % -9.977 K
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
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
Other working capital 196.788 K -68.38 % 622.404 K 0.000 0.000 0.000 100.00 % -34.182 K -109.27 % 368.614 K 0.000 0.000 100.00 % -8.950 M 26.44 % -12.167 M -680.44 % 2.096 M 8.45 % 1.933 M 111.88 % -16.268 M -624.23 % 3.103 M -20.61 % 3.909 M -16.13 % 4.661 M -14.81 % 5.471 M -3.78 % 5.686 M 12.63 % 5.049 M -60.85 % 12.896 M 408.28 % 2.537 M 0.00 % 2.537 M
Other non cash items 1.898 M -41.30 % 3.234 M -13.58 % 3.742 M -0.62 % 3.766 M -58.80 % 9.140 M 925.04 % -1.108 M -13.05 % -979.950 K -110.02 % 9.780 M -55.66 % 22.056 M -76.80 % 95.070 M 8.63 % 87.516 M 287.26 % 22.599 M 210.39 % 7.281 M -3.20 % 7.521 M -2.90 % 7.746 M -4.89 % 8.145 M -1.42 % 8.262 M -16.50 % 9.895 M 27.77 % 7.744 M -4.55 % 8.113 M 37.15 % 5.916 M 41.76 % 4.173 M 0.00 % 4.173 M
Net cash provided by operating activities 6.212 M 4.11 % 5.967 M -3.05 % 6.154 M 2.91 % 5.980 M -7.36 % 6.455 M 44.15 % 4.478 M 146.83 % 1.814 M 407.84 % -589.366 K 70.11 % -1.972 M -11.93 % -1.762 M -112.35 % 14.263 M -43.24 % 25.126 M -15.35 % 29.682 M 141.87 % 12.272 M -60.21 % 30.843 M 3.27 % 29.865 M -7.85 % 32.407 M -2.17 % 33.126 M -0.74 % 33.373 M 2.56 % 32.539 M 10.45 % 29.461 M 106.84 % 14.243 M 0.00 % 14.243 M
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -173.088 K 99.93 % -255.957 M -186.95 % -89.200 M 0.00 % -89.200 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -112.748 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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
Other investing activites 0.000 100.00 % -507.198 K -12.86 % -449.402 K -1.89 % -441.068 K -115.95 % 2.766 M 237.64 % -2.010 M -1 943.95 % 108.984 K -94.13 % 1.858 M 1 678.15 % 104.496 K -94.00 % 1.743 M -67.62 % 5.383 M 643.32 % -990.701 K 48.53 % -1.925 M -111.76 % 16.368 M 562.19 % -3.541 M -18.66 % -2.984 M 34.86 % -4.582 M 13.53 % -5.299 M 6.68 % -5.678 M -7.58 % -5.278 M 56.81 % -12.221 M -392.66 % -2.481 M 0.00 % -2.481 M
Net cash used for investing activites -112.748 K 77.77 % -507.198 K -12.86 % -449.402 K -1.89 % -441.068 K -115.95 % 2.766 M 237.64 % -2.010 M -1 943.95 % 108.984 K -94.13 % 1.858 M 1 678.15 % 104.496 K -94.00 % 1.743 M -67.62 % 5.383 M 643.32 % -990.701 K 48.53 % -1.925 M -111.76 % 16.368 M 562.19 % -3.541 M -18.66 % -2.984 M 34.86 % -4.582 M 13.53 % -5.299 M 6.68 % -5.678 M -4.16 % -5.451 M 97.97 % -268.178 M -192.51 % -91.681 M 0.00 % -91.681 M
Debt repayment -6.381 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -13.091 M 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
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
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.710 M 50.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M 0.00 % -9.420 M -85.25 % -5.085 M -50.00 % -3.390 M 0.00 % -3.390 M
Other financing activites 0.000 100.00 % -4.726 M 17.09 % -5.700 M 0.35 % -5.720 M 40.45 % -9.606 M -404.90 % -1.903 M 13.09 % -2.189 M -2.99 % -2.126 M 30.21 % -3.046 M 39.86 % -5.065 M 66.50 % -15.118 M -8 759.50 % -170.646 K 99.04 % -17.705 M 0.02 % -17.709 M 0.02 % -17.712 M -36.19 % -13.006 M 26.60 % -17.719 M 0.02 % -17.723 M 0.02 % -17.726 M -1.47 % -17.469 M -107.09 % 246.334 M 198.55 % 82.510 M 0.00 % 82.510 M
Net cash used provided by financing activities -6.381 M -35.01 % -4.726 M 17.09 % -5.700 M 0.35 % -5.720 M 40.45 % -9.606 M -404.90 % -1.903 M 13.09 % -2.189 M -2.99 % -2.126 M 30.21 % -3.046 M 39.86 % -5.065 M 74.46 % -19.828 M 12.58 % -22.682 M 16.38 % -27.125 M 0.01 % -27.129 M 0.01 % -27.132 M 0.01 % -27.136 M 0.01 % -27.139 M 0.01 % -27.143 M 0.01 % -27.146 M -0.95 % -26.889 M -111.15 % 241.249 M 204.91 % 79.120 M 0.00 % 79.120 M
Effect of forex changes on cash -733.028 K 0.000 0.000 0.000 0.000 100.00 % -2.393 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.754 M -100.00 % -2.377 M 55.69 % -5.364 M -100.00 % -2.682 M 54.62 % -5.911 M -100.00 % -2.956 M 54.28 % -6.464 M 0.000 0.000 0.000 0.000
Net change in cash -507.393 K 0.000 -100.00 % 2.368 K 102.62 % -90.323 K 53.00 % -192.195 K 78.96 % -913.380 K -587.19 % -132.915 K 68.98 % -428.422 K 82.56 % -2.457 M 3.36 % -2.542 M -2 675.24 % -91.591 K -106.30 % 1.453 M 431.36 % 273.478 K 0.00 % 273.478 K -96.23 % 7.251 M 1 626.45 % 419.990 K -94.36 % 7.445 M 6 806.68 % 107.794 K -98.31 % 6.382 M 6 334.51 % 99.189 K -92.17 % 1.266 M -62.37 % 3.365 M 0.00 % 3.365 M
Cash at beginning of period 2.814 M 37.57 % 2.046 M 2 364.97 % -90.323 K 0.000 0.000 -100.00 % 913.380 K 0.000 -100.00 % 2.036 M -70.70 % 6.949 M -42.25 % 12.033 M 0.000 -100.00 % 10.763 M 287.08 % 2.781 M 0.00 % 2.781 M 17.79 % 2.361 M 0.00 % 2.361 M 4.78 % 2.253 M 0.00 % 2.253 M 15.86 % 1.944 M -74.35 % 7.579 M 0.000 0.000 0.000
Cash at end of period 2.307 M 12.76 % 2.046 M 86 293.29 % 2.368 K 102.62 % -90.323 K 53.00 % -192.195 K 0.000 100.00 % -132.915 K -108.27 % 1.608 M -64.22 % 4.493 M -52.66 % 9.491 M 10 462.41 % -91.591 K -100.75 % 12.216 M 300.00 % 3.054 M 0.00 % 3.054 M -68.23 % 9.611 M 245.67 % 2.781 M -71.33 % 9.698 M 310.83 % 2.361 M -71.65 % 8.327 M 8.45 % 7.678 M 506.48 % 1.266 M -62.37 % 3.365 M 0.00 % 3.365 M
Operating cash flow 6.212 M 4.11 % 5.967 M -3.05 % 6.154 M 2.91 % 5.980 M -7.36 % 6.455 M 44.15 % 4.478 M 146.83 % 1.814 M 407.84 % -589.366 K 70.11 % -1.972 M -11.93 % -1.762 M -112.35 % 14.263 M -43.24 % 25.126 M -15.35 % 29.682 M 141.87 % 12.272 M -60.21 % 30.843 M 3.27 % 29.865 M -7.85 % 32.407 M -2.17 % 33.126 M -0.74 % 33.373 M 2.56 % 32.539 M 10.45 % 29.461 M 106.84 % 14.243 M 0.00 % 14.243 M
Capital expenditure 10.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -173.088 K 99.93 % -255.957 M -186.95 % -89.200 M 0.00 % -89.200 M
Free CashFlow 6.212 M 4.11 % 5.967 M -3.05 % 6.154 M 2.91 % 5.980 M -7.36 % 6.455 M 44.15 % 4.478 M 146.83 % 1.814 M 407.84 % -589.366 K 70.11 % -1.972 M -11.93 % -1.762 M -112.35 % 14.263 M -43.24 % 25.126 M -15.35 % 29.682 M 141.87 % 12.272 M -60.21 % 30.843 M 3.27 % 29.865 M -7.85 % 32.407 M -2.17 % 33.126 M -0.74 % 33.373 M 3.11 % 32.366 M 114.29 % -226.495 M -202.17 % -74.957 M 0.00 % -74.957 M
2025 2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2017 2017 2016 2016 2015 2015 2014 2014