DRR-U.TO

Dream Residential Real Estate Investment Trust DRR-U.TO

Finances

2024 2023 2022 2021
Revenue 47.990 M 0.90 % 47.561 M 147.60 % 19.209 M 0.22 % 19.166 M
Net income 6.357 M 142.81 % -14.849 M -108.77 % 169.239 M 380.36 % 35.232 M
Income before tax 6.357 M 142.81 % -14.849 M -108.77 % 169.239 M 380.36 % 35.232 M
Income before tax ratio 0.13 142.43 % -0.31 -103.54 % 8.81 379.28 % 1.84
EBITDA 14.804 M 391.36 % -5.081 M -140.53 % 12.536 M -34.74 % 19.209 M
Net income ratio 0.13 142.43 % -0.31 -103.54 % 8.81 379.28 % 1.84
Ratio EBITDA 0.31 388.76 % -0.11 -116.37 % 0.65 -34.89 % 1.00
Gross profit ratio 0.52 -46.35 % 0.98 3.23 % 0.95 -0.73 % 0.95
Weighted average shs out dil 15.942 M 26.07 % 12.645 M -1.03 % 12.776 M 30.00 % 9.828 M
Weighted average shs out 15.942 M 26.07 % 12.645 M -1.03 % 12.776 M 30.00 % 9.828 M
EPS diluted 0.40 134.19 % -1.17 -108.83 % 13.25 270.11 % 3.58
Earnings per share 0.40 134.19 % -1.17 -108.83 % 13.25 270.11 % 3.58
Gross profit 25.188 M -45.86 % 46.525 M 155.60 % 18.203 M -0.51 % 18.296 M
Income tax expense 0.000 0.000 0.000 0.000
Cost of revenue 22.802 M 2 100.97 % 1.036 M 2.93 % 1.007 M 15.69 % 870.000 K
General and administrative expenses 3.829 M 10.73 % 3.458 M 54.20 % 2.243 M -1.34 % 2.273 M
Selling and marketing expenses 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 21.392 M 0.000 0.000
Operating expenses 3.829 M -84.59 % 24.850 M -84.65 % 161.855 M 505.29 % 26.740 M
Cost and expenses 26.631 M 1.77 % 26.169 M -83.93 % 162.861 M 489.86 % 27.610 M
Research and development expenses 0.000 0.000 0.000 0.000
Selling general and administrative expenses 3.829 M 10.73 % 3.458 M 54.20 % 2.243 M -1.34 % 2.273 M
Interest income 211.000 K -37.39 % 337.000 K -96.88 % 10.818 M 10.34 % 9.804 M
Interest expense 8.447 M -13.52 % 9.768 M 0.000 0.000
Depreciation and amortization -332.000 K 98.75 % -26.473 M -673.16 % -3.424 M 78.63 % -16.023 M
Operating income 21.359 M -0.15 % 21.392 M 34.04 % 15.960 M -0.39 % 16.023 M
Operating income ratio 0.45 -1.05 % 0.45 -45.87 % 0.83 -0.62 % 0.84
Total other income expenses net -15.002 M 58.60 % -36.241 M -123.64 % 153.279 M 697.95 % 19.209 M
2024 2023 2022 2021
2024 2023 2022 2021
Net debt 133.472 M 5.35 % 126.689 M 1.37 % 124.976 M -52.47 % 262.917 M
Total investments 0.000 0.000 0.000 0.000
Total debt 138.854 M 0.89 % 137.632 M 0.74 % 136.621 M -50.80 % 277.669 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000
Retained earnings 89.625 M -0.25 % 89.853 M -18.33 % 110.026 M 0.000
Common stock 150.864 M 17.70 % 128.179 M -0.84 % 129.265 M 23.15 % 104.967 M
Total equity 240.489 M 10.30 % 218.032 M -8.88 % 239.291 M 127.97 % 104.967 M
Other non current liabilities 265.000 K -50.83 % 539.000 K 247.74 % 155.000 K 100.06 % -277.669 M
Long term debt 138.835 M 0.87 % 137.632 M 0.74 % 136.621 M -50.80 % 277.669 M
Total non current liabilities 139.100 M 0.67 % 138.171 M 1.02 % 136.776 M -50.74 % 277.669 M
Other current liabilities 29.122 M -45.88 % 53.806 M -1.17 % 54.445 M 0.000
Deferred revenue 772.000 K -28.58 % 1.081 M -35.73 % 1.682 M 0.000
Short term debt 19.000 K 0.000 0.000 0.000
Total current liabilities 30.075 M -46.03 % 55.723 M -1.27 % 56.437 M 362.03 % 12.215 M
Total liabilities 169.175 M -12.75 % 193.894 M 0.35 % 193.213 M -33.35 % 289.884 M
Other non current assets 401.237 M 79 827.69 % 502.000 K -23.82 % 659.000 K 16.43 % 566.000 K
Long term investments 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 -100.00 % 398.310 M -4.76 % 418.230 M 10.51 % 378.441 M
Total non current assets 401.237 M 0.61 % 398.812 M -4.79 % 418.889 M 10.52 % 379.007 M
Other current assets 1.267 M -6.49 % 1.355 M 29.05 % 1.050 M 19.59 % 878.000 K
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 5.382 M -50.82 % 10.943 M -6.03 % 11.645 M -21.06 % 14.752 M
Cash and short term investments 5.382 M -50.82 % 10.943 M -6.03 % 11.645 M -21.06 % 14.752 M
Total current assets 8.427 M -35.74 % 13.114 M -3.68 % 13.615 M -14.07 % 15.844 M
Inventory 0.000 0.000 0.000 0.000
Net receivables 1.778 M 117.89 % 816.000 K -11.30 % 920.000 K 329.91 % 214.000 K
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 162.000 K -80.62 % 836.000 K 169.68 % 310.000 K -97.46 % 12.215 M
Tax payables 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 409.664 M -0.55 % 411.926 M -4.76 % 432.504 M 9.54 % 394.851 M
2024 2023 2022 2021
2024 2023 2022 2021
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 434.000 K 32.12 % 328.500 K 0.000
Change in working capital -3.490 M -291.69 % -891.000 K -1 106.78 % 88.500 K 0.000
Accounts receivables -962.000 K -1 025.00 % 104.000 K 110.06 % -1.034 M 0.000
Inventory 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000
Other working capital -2.528 M -154.07 % -995.000 K -188.68 % 1.122 M 0.000
Other non cash items 15.713 M -57.04 % 36.578 M 123.90 % -153.078 M -334.49 % -35.232 M
Net cash provided by operating activities 18.580 M -12.66 % 21.272 M 28.31 % 16.578 M 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 100.00 % -142.046 M 0.000
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites -10.017 M -66.87 % -6.003 M 24.08 % -7.907 M 0.000
Net cash used for investing activites -10.017 M -66.87 % -6.003 M 96.00 % -149.952 M 0.000
Debt repayment 50.000 K -98.45 % 3.217 M 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 100.00 % -1.225 M 0.000 0.000
Dividends paid -6.469 M -21.42 % -5.328 M -50.96 % -3.530 M 0.000
Other financing activites -7.705 M 39.02 % -12.635 M -108.18 % 154.371 M 0.000
Net cash used provided by financing activities -14.124 M 11.56 % -15.971 M -110.59 % 150.842 M 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000
Net change in cash -5.561 M -692.17 % -702.000 K -104.02 % 17.468 M 0.000
Cash at beginning of period 10.943 M -6.03 % 11.645 M 0.000 0.000
Cash at end of period 5.382 M -50.82 % 10.943 M -37.35 % 17.468 M 0.000
Operating cash flow 18.580 M -12.66 % 21.272 M 28.31 % 16.578 M 0.000
Capital expenditure 0.000 0.000 0.000 0.000
Free CashFlow 18.580 M -12.66 % 21.272 M 28.31 % 16.578 M 0.000
2024 2023 2022 2021
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
Revenue 12.388 M 2.80 % 12.050 M 1.40 % 11.884 M -0.91 % 11.993 M -0.88 % 12.099 M 0.71 % 12.014 M 354.73 % 2.642 M -64.36 % 7.413 M -37.99 % 11.955 M 2.72 % 11.639 M 41.80 % 8.208 M -25.35 % 10.996 M 63.10 % 6.742 M
Net income 843.000 K 110.47 % -8.051 M -290.87 % 4.218 M 308.50 % -2.023 M -160.46 % 3.346 M 310.05 % 816.000 K 106.33 % -12.882 M -512.26 % -2.104 M -119.12 % 11.005 M 143.01 % -25.588 M -141.97 % 60.969 M 40.28 % 43.462 M -74.11 % 167.848 M
Income before tax 843.000 K 110.47 % -8.051 M -290.87 % 4.218 M 308.50 % -2.023 M -160.46 % 3.346 M 310.05 % 816.000 K 106.33 % -12.882 M -512.26 % -2.104 M -119.12 % 11.005 M 201.26 % -10.868 M -117.83 % 60.969 M 160.05 % 23.445 M -72.36 % 84.825 M
Income before tax ratio 0.07 110.19 % -0.67 -288.24 % 0.35 310.41 % -0.17 -160.99 % 0.28 307.17 % 0.07 101.39 % -4.88 -1 617.90 % -0.28 -130.83 % 0.92 198.58 % -0.93 -112.57 % 7.43 248.38 % 2.13 -83.05 % 12.58
EBITDA 3.112 M 153.40 % -5.828 M -199.25 % 5.872 M 2 593.58 % 218.000 K -96.08 % 5.565 M -4.50 % 5.827 M 153.58 % -10.875 M -26.06 % -8.627 M -306.34 % 4.181 M 124.33 % -17.183 M -450.24 % 4.906 M -19.14 % 6.067 M 77.14 % 3.425 M
Net income ratio 0.07 110.19 % -0.67 -288.24 % 0.35 310.41 % -0.17 -160.99 % 0.28 307.17 % 0.07 101.39 % -4.88 -1 617.90 % -0.28 -130.83 % 0.92 141.87 % -2.20 -129.60 % 7.43 87.93 % 3.95 -84.12 % 24.90
Ratio EBITDA 0.25 151.94 % -0.48 -197.88 % 0.49 2 618.28 % 0.02 -96.05 % 0.46 -5.17 % 0.49 111.78 % -4.12 -253.70 % -1.16 -432.76 % 0.35 123.69 % -1.48 -347.00 % 0.60 8.33 % 0.55 8.61 % 0.51
Gross profit ratio 0.66 27.61 % 0.52 125.11 % 0.23 -64.83 % 0.65 -0.95 % 0.66 19.52 % 0.55 -25.12 % 0.74 -25.12 % 0.98 53.17 % 0.64 5.23 % 0.61 -32.10 % 0.90 42.32 % 0.63 5.23 % 0.60
Weighted average shs out dil 19.696 M -0.88 % 19.872 M 24.65 % 15.942 M 0.00 % 15.942 M 0.05 % 15.935 M 0.00 % 15.935 M 26.01 % 12.645 M 0.01 % 12.644 M 0.09 % 12.633 M -0.55 % 12.703 M -0.58 % 12.776 M 30.00 % 9.828 M 0.00 % 9.828 M
Weighted average shs out 19.696 M -0.35 % 19.766 M 23.99 % 15.942 M 0.00 % 15.942 M 0.05 % 15.935 M 0.00 % 15.935 M 26.01 % 12.645 M 0.01 % 12.644 M 0.14 % 12.626 M -0.61 % 12.703 M -0.58 % 12.776 M 30.00 % 9.828 M 0.00 % 9.828 M
EPS diluted 0.04 110.44 % -0.41 -251.85 % 0.27 307.69 % -0.13 -161.90 % 0.21 310.16 % 0.05 105.02 % -1.02 -500.00 % -0.17 -119.54 % 0.87 143.28 % -2.01 -142.14 % 4.77 7.92 % 4.42 -74.12 % 17.08
Earnings per share 0.04 110.44 % -0.41 -251.85 % 0.27 307.69 % -0.13 -161.90 % 0.21 310.16 % 0.05 105.02 % -1.02 -500.00 % -0.17 -119.54 % 0.87 143.28 % -2.01 -142.14 % 4.77 7.92 % 4.42 -74.12 % 17.08
Gross profit 8.181 M 31.19 % 6.236 M 128.26 % 2.732 M -65.15 % 7.839 M -1.82 % 7.984 M 20.37 % 6.633 M 240.50 % 1.948 M -73.31 % 7.299 M -5.02 % 7.685 M 8.09 % 7.110 M -3.72 % 7.385 M 6.24 % 6.951 M 71.63 % 4.050 M
Income tax expense 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.810 M 0.000 0.000 0.000 -100.00 % 14.720 M 0.000 100.00 % -20.017 M 75.89 % -83.023 M
Cost of revenue 4.207 M -27.64 % 5.814 M -36.47 % 9.152 M 120.32 % 4.154 M 0.95 % 4.115 M -23.53 % 5.381 M 675.36 % 694.000 K 508.77 % 114.000 K -97.33 % 4.270 M -5.72 % 4.529 M 449.97 % 823.500 K -79.64 % 4.045 M 50.26 % 2.692 M
General and administrative expenses 1.076 M 18.24 % 910.000 K -11.22 % 1.025 M 22.02 % 840.000 K -22.44 % 1.083 M 22.93 % 881.000 K 304.13 % 218.000 K -71.91 % 776.000 K -9.87 % 861.000 K 8.30 % 795.000 K -24.18 % 1.049 M 32.22 % 793.000 K 35.79 % 584.000 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 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 expenses 1.076 M 18.24 % 910.000 K -11.22 % 1.025 M 22.02 % 840.000 K -22.44 % 1.083 M 22.93 % 881.000 K -92.66 % 12.001 M 75.40 % 6.842 M 694.66 % 861.000 K 8.30 % 795.000 K -98.67 % 59.876 M 7 450.63 % 793.000 K 35.79 % 584.000 K
Cost and expenses 5.283 M -21.43 % 6.724 M -33.93 % 10.177 M 103.78 % 4.994 M -3.92 % 5.198 M -16.99 % 6.262 M -50.67 % 12.695 M 82.50 % 6.956 M 35.57 % 5.131 M -3.63 % 5.324 M -91.23 % 60.700 M 1 154.65 % 4.838 M 47.68 % 3.276 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
Selling general and administrative expenses 1.076 M 18.24 % 910.000 K -11.22 % 1.025 M 22.02 % 840.000 K -22.44 % 1.083 M 22.93 % 881.000 K 304.13 % 218.000 K -71.91 % 776.000 K -9.87 % 861.000 K 8.30 % 795.000 K -24.18 % 1.049 M 32.22 % 793.000 K 35.79 % 584.000 K
Interest income 21.000 K 16.67 % 18.000 K -30.77 % 26.000 K -43.48 % 46.000 K -28.13 % 64.000 K -14.67 % 75.000 K -97.35 % 2.829 M 10.46 % 2.561 M 3 141.77 % 79.000 K -1.25 % 80.000 K -98.73 % 6.292 M 13 287.23 % 47.000 K 840.00 % 5.000 K
Interest expense 2.269 M 2.07 % 2.223 M 34.40 % 1.654 M -26.19 % 2.241 M 0.99 % 2.219 M -4.89 % 2.333 M 16.24 % 2.007 M -23.43 % 2.621 M 0.92 % 2.597 M 2.12 % 2.543 M 0.000 -100.00 % 2.730 M 64.06 % 1.664 M
Depreciation and amortization 0.000 0.000 0.000 100.00 % -1.666 M -24.70 % -1.336 M -180.08 % -477.000 K -113.32 % 3.582 M 154.91 % -6.523 M 4.41 % -6.824 M -8.06 % -6.315 M -341.61 % -1.430 M 2.05 % -1.460 M -173.41 % -534.000 K
Operating income 7.105 M 33.40 % 5.326 M 212.01 % 1.707 M -75.61 % 6.999 M 1.42 % 6.901 M 18.43 % 5.827 M 236.82 % 1.730 M -73.48 % 6.523 M -5.50 % 6.903 M 182.92 % -8.325 M -231.39 % 6.336 M 2.89 % 6.158 M 77.67 % 3.466 M
Operating income ratio 0.57 29.76 % 0.44 207.71 % 0.14 -75.39 % 0.58 2.32 % 0.57 17.60 % 0.49 -25.93 % 0.65 -25.59 % 0.88 52.39 % 0.58 180.73 % -0.72 -192.66 % 0.77 37.84 % 0.56 8.93 % 0.51
Total other income expenses net -6.262 M 53.19 % -13.377 M -632.74 % 2.511 M 0.000 100.00 % -3.555 M 27.98 % -4.936 M 66.22 % -14.612 M -69.38 % -8.627 M -306.34 % 4.181 M 124.33 % -17.183 M -131.45 % 54.633 M 216.04 % 17.287 M -78.75 % 81.359 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
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
Net debt 133.641 M 0.67 % 132.758 M -0.53 % 133.472 M 2.04 % 130.803 M -0.45 % 131.390 M 2.02 % 128.794 M 1.66 % 126.689 M -5.39 % 133.908 M 1.32 % 132.167 M 3.77 % 127.365 M 1.91 % 124.976 M 3.33 % 120.945 M 0.50 % 120.343 M
Total 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
Total debt 140.369 M 0.91 % 139.109 M 0.18 % 138.854 M 0.25 % 138.504 M 0.21 % 138.207 M 0.21 % 137.918 M 0.21 % 137.632 M -2.28 % 140.837 M 0.20 % 140.549 M 0.20 % 140.267 M 2.67 % 136.621 M 0.21 % 136.337 M 0.21 % 136.057 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 0.000 100.00 % -18.131 M 0.000
Retained earnings 79.058 M -1.05 % 79.895 M -10.86 % 89.625 M 2.92 % 87.086 M -4.07 % 90.784 M 1.88 % 89.111 M -0.83 % 89.853 M -13.66 % 104.063 M -3.19 % 107.494 M 9.89 % 97.819 M -11.09 % 110.026 M 3.21 % 106.605 M 26.62 % 84.192 M
Common stock 151.008 M 0.00 % 151.008 M 0.10 % 150.864 M 0.02 % 150.839 M 0.22 % 150.511 M 0.01 % 150.489 M 17.41 % 128.179 M 0.01 % 128.169 M 0.06 % 128.094 M -0.70 % 129.003 M -0.20 % 129.265 M 17.91 % 109.629 M -0.44 % 110.113 M
Total equity 230.066 M -0.36 % 230.903 M -3.99 % 240.489 M 1.08 % 237.925 M -1.40 % 241.295 M 0.71 % 239.600 M 9.89 % 218.032 M -6.11 % 232.232 M -1.42 % 235.588 M 3.86 % 226.822 M -5.21 % 239.291 M 10.66 % 216.234 M 11.29 % 194.305 M
Other non current liabilities 378.000 K 34.52 % 281.000 K 6.04 % 265.000 K 6.85 % 248.000 K 53.09 % 162.000 K 20.00 % 135.000 K -74.95 % 539.000 K 73.31 % 311.000 K -26.82 % 425.000 K 56.25 % 272.000 K 75.48 % 155.000 K 26.02 % 123.000 K 44.71 % 85.000 K
Long term debt 140.310 M 0.89 % 139.070 M 0.17 % 138.835 M 0.24 % 138.504 M 0.21 % 138.207 M 0.21 % 137.918 M 0.21 % 137.632 M -2.28 % 140.837 M 0.20 % 140.549 M 0.20 % 140.267 M 2.67 % 136.621 M 0.21 % 136.337 M 0.21 % 136.057 M
Total non current liabilities 140.688 M 0.96 % 139.351 M 0.18 % 139.100 M 0.25 % 138.752 M 0.28 % 138.369 M 0.23 % 138.053 M 0.07 % 137.952 M -2.26 % 141.148 M 0.12 % 140.974 M 0.31 % 140.539 M 2.75 % 136.776 M 0.23 % 136.460 M 0.23 % 136.142 M
Other current liabilities 37.950 M 1.25 % 37.481 M 28.70 % 29.122 M -3.02 % 30.029 M 11.94 % 26.826 M -12.03 % 30.496 M -50.31 % 61.367 M 16.57 % 52.644 M -10.56 % 58.858 M -13.79 % 68.275 M 25.40 % 54.445 M -30.30 % 78.118 M -19.14 % 96.614 M
Deferred revenue 713.000 K -2.46 % 731.000 K -5.31 % 772.000 K -3.86 % 803.000 K -12.62 % 919.000 K -4.47 % 962.000 K 0.000 0.000 -100.00 % 1.535 M -11.37 % 1.732 M 2.97 % 1.682 M -0.77 % 1.695 M -0.12 % 1.697 M
Short term debt 59.000 K 51.28 % 39.000 K 105.26 % 19.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 39.407 M 2.54 % 38.430 M 27.78 % 30.075 M -3.32 % 31.107 M 11.36 % 27.933 M -11.90 % 31.705 M -43.10 % 55.723 M 5.18 % 52.978 M -12.60 % 60.617 M -13.56 % 70.127 M 24.26 % 56.437 M -29.43 % 79.978 M -19.08 % 98.837 M
Total liabilities 180.095 M 1.30 % 177.781 M 5.09 % 169.175 M -0.40 % 169.859 M 2.14 % 166.302 M -2.04 % 169.758 M -12.45 % 193.894 M -0.12 % 194.126 M -3.70 % 201.591 M -4.31 % 210.666 M 9.03 % 193.213 M -10.73 % 216.438 M -7.89 % 234.979 M
Other non current assets 399.533 M -0.11 % 399.984 M -0.31 % 401.237 M 1.07 % 396.998 M 66 066.33 % 600.000 K 16.73 % 514.000 K 2.39 % 502.000 K -0.99 % 507.000 K -2.12 % 518.000 K -9.91 % 575.000 K -12.75 % 659.000 K 8.57 % 607.000 K -9.00 % 667.000 K
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 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 0.000 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 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 0.000 -100.00 % 396.800 M -0.34 % 398.140 M -0.04 % 398.310 M -3.98 % 414.830 M -2.39 % 424.980 M 0.57 % 422.560 M 1.04 % 418.230 M 0.91 % 414.460 M 1.01 % 410.300 M
Total non current assets 399.533 M -0.11 % 399.984 M -0.31 % 401.237 M 1.07 % 396.998 M -0.10 % 397.400 M -0.31 % 398.654 M -0.04 % 398.812 M -3.98 % 415.337 M -2.39 % 425.498 M 0.56 % 423.135 M 1.01 % 418.889 M 0.92 % 415.067 M 1.00 % 410.967 M
Other current assets 2.392 M 279.08 % 631.000 K -50.20 % 1.267 M -28.34 % 1.768 M -24.83 % 2.352 M 258.54 % 656.000 K -51.59 % 1.355 M -31.18 % 1.969 M -23.18 % 2.563 M 347.29 % 573.000 K -45.43 % 1.050 M -26.06 % 1.420 M -24.59 % 1.883 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 6.728 M 5.94 % 6.351 M 18.00 % 5.382 M -30.11 % 7.701 M 12.97 % 6.817 M -25.28 % 9.124 M -16.62 % 10.943 M 57.93 % 6.929 M -17.33 % 8.382 M -35.03 % 12.902 M 10.79 % 11.645 M -24.34 % 15.392 M -2.05 % 15.714 M
Cash and short term investments 6.728 M 5.94 % 6.351 M 18.00 % 5.382 M -30.11 % 7.701 M 12.97 % 6.817 M -25.28 % 9.124 M -16.62 % 10.943 M 57.93 % 6.929 M -17.33 % 8.382 M -35.03 % 12.902 M 10.79 % 11.645 M -24.34 % 15.392 M -2.05 % 15.714 M
Total current assets 10.628 M 22.16 % 8.700 M 3.24 % 8.427 M -21.87 % 10.786 M 5.78 % 10.197 M -4.74 % 10.704 M -18.38 % 13.114 M 18.99 % 11.021 M -5.65 % 11.681 M -18.62 % 14.353 M 5.42 % 13.615 M -22.66 % 17.605 M -3.89 % 18.317 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 1.508 M -12.22 % 1.718 M -3.37 % 1.778 M 35.00 % 1.317 M 28.11 % 1.028 M 11.26 % 924.000 K 13.24 % 816.000 K -61.56 % 2.123 M 188.45 % 736.000 K -16.17 % 878.000 K -4.57 % 920.000 K 16.02 % 793.000 K 10.14 % 720.000 K
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 685.000 K 282.68 % 179.000 K 10.49 % 162.000 K -41.09 % 275.000 K 46.28 % 188.000 K -23.89 % 247.000 K -70.45 % 836.000 K 150.30 % 334.000 K 49.11 % 224.000 K 86.67 % 120.000 K -61.29 % 310.000 K 87.88 % 165.000 K -68.63 % 526.000 K
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
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -18.131 M 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 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 410.161 M 0.36 % 408.684 M -0.24 % 409.664 M 0.46 % 407.784 M 0.05 % 407.597 M -0.43 % 409.358 M -0.62 % 411.926 M -3.38 % 426.358 M -2.48 % 437.179 M -0.07 % 437.488 M 1.15 % 432.504 M -0.04 % 432.672 M 0.79 % 429.284 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
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
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 -100.00 % 87.000 K 1.16 % 86.000 K -3.37 % 89.000 K -54.12 % 194.000 K 198.46 % 65.000 K -55.93 % 147.500 K 141.80 % 61.000 K -49.17 % 120.000 K
Change in working capital -2.855 M -477.65 % 756.000 K -54.73 % 1.670 M 1 839.58 % -96.000 K 96.98 % -3.180 M -68.79 % -1.884 M -139.48 % 4.772 M 1 734.25 % -292.000 K 91.85 % -3.584 M -100.56 % -1.787 M -503.84 % 442.500 K 3.63 % 427.000 K 154.67 % -781.000 K
Accounts receivables -110.000 K -283.33 % 60.000 K 113.02 % -461.000 K -59.52 % -289.000 K 0.000 100.00 % -108.000 K -172.00 % 150.000 K 165.22 % -230.000 K -261.97 % 142.000 K 238.10 % 42.000 K 108.91 % -471.500 K -537.16 % -74.000 K 84.84 % -488.000 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
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
Other working capital -2.745 M -494.40 % 696.000 K -67.34 % 2.131 M 1 004.15 % 193.000 K 106.07 % -3.180 M -105 900.00 % -3.000 K -100.06 % 4.622 M 7 554.84 % -62.000 K 98.34 % -3.726 M -103.72 % -1.829 M -300.11 % 914.000 K 82.44 % 501.000 K 270.99 % -293.000 K
Other non cash items 5.954 M -56.00 % 13.533 M 668.85 % -2.379 M -125.96 % 9.164 M 139.27 % 3.830 M 64.17 % 2.333 M -84.19 % 14.757 M 68.73 % 8.746 M 313.21 % -4.102 M -123.67 % 17.328 M 131.80 % -54.484 M -216.03 % -17.240 M 78.81 % -81.354 M
Net cash provided by operating activities 3.942 M -36.81 % 6.238 M 77.77 % 3.509 M -50.19 % 7.045 M 76.30 % 3.996 M -0.84 % 4.030 M -39.37 % 6.647 M 3.23 % 6.439 M 83.29 % 3.513 M -24.82 % 4.673 M -33.95 % 7.075 M 5.71 % 6.693 M 138.19 % 2.810 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
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -47.349 M 0.000 100.00 % -94.697 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -930.000 K 45.04 % -1.692 M 26.37 % -2.298 M 12.42 % -2.624 M 5.13 % -2.766 M -18.76 % -2.329 M -143.62 % 5.339 M 218.43 % -4.508 M -17.83 % -3.826 M -27.19 % -3.008 M 21.43 % -3.829 M -27.70 % -2.998 M -177.59 % -1.080 M
Net cash used for investing activites -930.000 K 45.04 % -1.692 M 26.37 % -2.298 M 12.42 % -2.624 M 5.13 % -2.766 M -18.76 % -2.329 M -143.62 % 5.339 M 218.43 % -4.508 M -17.83 % -3.826 M -27.19 % -3.008 M 94.12 % -51.177 M -1 607.04 % -2.998 M 96.87 % -95.777 M
Debt repayment 1.000 M 0.000 -100.00 % 50.000 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.217 M 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 -100.00 % 125.060 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -57.000 K 93.71 % -906.000 K -245.80 % -262.000 K 0.000 0.000 0.000
Dividends paid 0.000 100.00 % -1.678 M 0.06 % -1.679 M -0.30 % -1.674 M -0.06 % -1.673 M -15.94 % -1.443 M -8.66 % -1.328 M -0.15 % -1.326 M 0.67 % -1.335 M 0.30 % -1.339 M 39.37 % -2.209 M -114.00 % -1.032 M -257.09 % -289.000 K
Other financing activites -3.635 M -91.42 % -1.899 M 0.11 % -1.901 M -2.04 % -1.863 M 0.05 % -1.864 M 10.26 % -2.077 M 68.74 % -6.644 M -232.03 % -2.001 M -1.78 % -1.966 M 2.87 % -2.024 M -104.18 % 48.386 M 1 720.97 % -2.985 M 81.78 % -16.379 M
Net cash used provided by financing activities -2.635 M 26.33 % -3.577 M -1.33 % -3.530 M 0.20 % -3.537 M 0.00 % -3.537 M -0.48 % -3.520 M 55.85 % -7.972 M -135.58 % -3.384 M 19.56 % -4.207 M -931.13 % -408.000 K -100.88 % 46.178 M 1 249.55 % -4.017 M -103.70 % 108.681 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 0.000 100.00 % -17.468 M 0.000 0.000
Net change in cash 377.000 K -61.09 % 969.000 K 141.79 % -2.319 M -362.33 % 884.000 K 138.32 % -2.307 M -26.83 % -1.819 M -145.32 % 4.014 M 376.26 % -1.453 M 67.85 % -4.520 M -459.59 % 1.257 M 108.17 % -15.392 M -4 680.12 % -322.000 K -102.05 % 15.714 M
Cash at beginning of period 6.351 M 18.00 % 5.382 M -30.11 % 7.701 M 12.97 % 6.817 M -25.28 % 9.124 M -16.62 % 10.943 M 57.93 % 6.929 M -17.33 % 8.382 M -35.03 % 12.902 M 10.79 % 11.645 M -24.34 % 15.392 M -2.05 % 15.714 M 0.000
Cash at end of period 6.728 M 5.94 % 6.351 M 18.00 % 5.382 M -30.11 % 7.701 M 12.97 % 6.817 M -25.28 % 9.124 M -16.62 % 10.943 M 57.93 % 6.929 M -17.33 % 8.382 M -35.03 % 12.902 M 0.000 -100.00 % 15.392 M -2.05 % 15.714 M
Operating cash flow 3.942 M -36.81 % 6.238 M 77.77 % 3.509 M -50.19 % 7.045 M 76.30 % 3.996 M -0.84 % 4.030 M -39.37 % 6.647 M 3.23 % 6.439 M 83.29 % 3.513 M -24.82 % 4.673 M -33.95 % 7.075 M 5.71 % 6.693 M 138.19 % 2.810 M
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
Free CashFlow 3.942 M -36.81 % 6.238 M 77.77 % 3.509 M -50.19 % 7.045 M 76.30 % 3.996 M -0.84 % 4.030 M -39.37 % 6.647 M 3.23 % 6.439 M 83.29 % 3.513 M -24.82 % 4.673 M -33.95 % 7.075 M 5.71 % 6.693 M 138.19 % 2.810 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022