EBRCZ

EBR Systems, Inc. EBRCZ

Trading inactive

Finances

2024 2023 2022 2021 2020 2019
Revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.294 M
Net income -20.174 M 42.42 % -35.037 M -5.89 % -33.088 M 16.94 % -39.835 M -154 790.99 % -25.718 K 99.90 % -24.813 M
Income before tax -20.173 M 42.42 % -35.035 M -5.89 % -33.087 M 16.94 % -39.835 M -50.80 % -26.416 M -6.46 % -24.813 M
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 100.00 % -19.18
EBITDA -32.059 M -29.98 % -24.665 M -4.40 % -23.625 M -59.02 % -14.857 M -72 962.03 % -20.335 K 99.92 % -25.177 M
Net income ratio 0.00 0.00 0.00 0.00 0.00 100.00 % -19.18
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00 100.00 % -19.46
Gross profit ratio 0.00 0.00 0.00 0.00 0.00 100.00 % -4.47
Weighted average shs out dil 311.192 M 7.73 % 288.875 M 7.15 % 269.608 M 540.06 % 42.122 M 220.12 % 13.158 M -89.97 % 131.203 M
Weighted average shs out 311.193 M 7.73 % 288.875 M 7.15 % 269.610 M 540.06 % 42.122 M 220.13 % 13.158 M -89.97 % 131.200 M
EPS diluted -0.12 99.90 % -121.29 1.17 % -122.73 -21 816.07 % -0.56 71.28 % -1.95 -926.32 % -0.19
Earnings per share -0.12 99.90 % -121.29 1.17 % -122.73 -21 816.07 % -0.56 71.28 % -1.95 -926.32 % -0.19
Gross profit -551.030 K 0.000 0.000 0.000 0.000 100.00 % -5.780 M
Income tax expense 1.535 K -5.54 % 1.625 K 1.56 % 1.600 K 0.000 -100.00 % 697.751 0.000
Cost of revenue 551.030 K 0.000 0.000 0.000 0.000 -100.00 % 7.074 M
General and administrative expenses 5.816 M -13.17 % 6.698 M 23.89 % 5.406 M 72.21 % 3.139 M 134 357.00 % 2.335 K -99.90 % 2.260 M
Selling and marketing expenses 0.000 -100.00 % 6.894 M -14.97 % 8.108 M 18.98 % 6.814 M 41.98 % 4.799 M -23.76 % 6.295 M
Other expenses 0.000 -100.00 % 5.134 M 1 062 935.20 % 483.000 0.000 0.000 0.000
Operating expenses 19.022 M -44.94 % 34.549 M 26.11 % 27.395 M 55.92 % 17.570 M 94 594.57 % 18.554 K -99.90 % 18.055 M
Cost and expenses 19.022 M -44.94 % 34.549 M 26.11 % 27.395 M 131 448.40 % 20.825 K 12.24 % 18.554 K -99.93 % 25.128 M
Research and development expenses 13.206 M -16.53 % 15.822 M 19.61 % 13.229 M 182 815.78 % 7.232 K -9.67 % 8.006 K -99.93 % 11.053 M
Selling general and administrative expenses 5.816 M -57.21 % 13.592 M 0.58 % 13.514 M 35.77 % 9.953 M 139 416.96 % 7.134 K -99.92 % 8.555 M
Interest income 2.984 M -11.35 % 3.366 M 36.54 % 2.465 M 12 867.13 % 19.009 K 141.80 % 7.862 K 703.65 % 978.232
Interest expense 5.656 M 22.98 % 4.599 M 201.39 % 1.526 M 0.000 0.000 0.000
Depreciation and amortization 551.030 K -26.75 % 752.257 K 15.30 % 652.432 K 69.89 % 384.022 K 39.04 % 276.188 K 30.92 % 210.954 K
Operating income -35.941 M -4.03 % -34.549 M -42.31 % -24.277 M -106 500.81 % -22.774 K -10.66 % -20.581 K 99.92 % -25.388 M
Operating income ratio 0.00 0.00 0.00 0.00 0.00 100.00 % -19.62
Total other income expenses net -1.151 M -136.61 % -486.316 K -151.76 % 939.610 K 5 607.19 % -17.062 K -192.39 % -5.835 K -101.01 % 575.605 K
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 34.481 M 27.66 % 27.011 M 340.67 % 6.129 M 108.35 % -73.435 M -368.50 % 27.350 M 144.56 % 11.183 M
Total investments 59.050 M 0.32 % 58.862 M 19.98 % 49.059 M 0.000 0.000 0.000
Total debt 41.398 M -0.46 % 41.589 M 92.67 % 21.586 M 349.03 % 4.807 M -85.53 % 33.229 M 79.92 % 18.469 M
Accumulated other comprehensive income loss 872.820 K -9.39 % 963.277 K 21.19 % 794.840 K 77 308.82 % 1.027 K 101.17 % -87.837 K -309 285 211 267 705.69 % 0.000
Retained earnings -353.458 M -13.40 % -311.696 M -12.27 % -277.622 M -14.01 % -243.508 M -19.45 % -203.851 M -14.44 % -178.133 M
Common stock 37.079 K 20.77 % 30.703 K -99.99 % 320.777 M 0.43 % 319.405 M 24 197 265.83 % 1.320 K 0.61 % 1.312 K
Total equity 24.356 M -21.58 % 31.056 M -29.34 % 43.949 M -42.09 % 75.898 M 301.58 % -37.651 M -172.32 % -13.826 M
Other non current liabilities 37.617 K -51.11 % 76.946 K -84.05 % 482.448 K 0.000 -100.00 % 7.152 M 128.62 % 3.128 M
Long term debt 40.838 M -1.16 % 41.317 M 93.82 % 21.317 M 864.15 % 2.211 M -80.90 % 11.578 M -33.72 % 17.469 M
Total non current liabilities 40.876 M -1.25 % 41.394 M 89.88 % 21.800 M 885.97 % 2.211 M -88.20 % 18.730 M -9.06 % 20.597 M
Other current liabilities 4.521 M 4.65 % 4.320 M 21.02 % 3.569 M 18.65 % 3.008 M -36.87 % 4.765 M 476 397.50 % 1.000 K
Deferred revenue 0.000 0.000 0.000 -100.00 % 0.000 100.01 % -0.695 99.93 % -1.000 K
Short term debt 559.811 K 105.53 % 272.372 K 1.48 % 268.407 K -89.66 % 2.596 M -88.01 % 21.650 M 2 065.03 % 1.000 M
Total current liabilities 8.328 M 29.15 % 6.448 M 8.74 % 5.930 M -18.94 % 7.315 M -73.22 % 27.319 M 386.45 % 5.616 M
Total liabilities 49.204 M 2.85 % 47.842 M 72.53 % 27.730 M 191.09 % 9.526 M -79.31 % 46.049 M 75.67 % 26.213 M
Other non current assets 2.065 M 250.20 % 589.646 K 0.00 % 589.624 K 34.72 % 437.659 K -0.35 % 439.202 K 191.13 % 150.860 K
Long term investments 5.304 M 371.23 % 1.126 M 14.16 % 985.957 K 0.000 0.000 0.000
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 1.724 M -38.60 % 2.808 M -20.18 % 3.518 M -9.49 % 3.887 M 338.07 % 887.341 K 2.01 % 869.829 K
Total non current assets 9.093 M 101.02 % 4.524 M -11.19 % 5.094 M 17.78 % 4.325 M 226.02 % 1.327 M 29.97 % 1.021 M
Other current assets 1.970 M 7.70 % 1.829 M -30.05 % 2.615 M 38.30 % 1.891 M 58.38 % 1.194 M 11.70 % 1.069 M
Short term investments 53.746 M -6.91 % 57.736 M 20.10 % 48.073 M 0.000 0.000 0.000
cash and cash equivalents 6.918 M -52.55 % 14.579 M -5.68 % 15.456 M -80.25 % 78.242 M 1 231.04 % 5.878 M -19.32 % 7.285 M
Cash and short term investments 60.664 M -16.11 % 72.315 M 13.83 % 63.529 M -18.80 % 78.242 M 1 231.04 % 5.878 M -19.32 % 7.285 M
Total current assets 64.466 M -13.32 % 74.375 M 11.70 % 66.585 M -17.90 % 81.099 M 1 046.75 % 7.072 M -37.78 % 11.367 M
Inventory 1.391 M 0.000 -100.00 % 2.004 M 16.75 % 1.717 M 0.000 -100.00 % 2.840 M
Net receivables 441.439 K 91.32 % 230.734 K -48.02 % 443.919 K -54.05 % 966.123 K 0.000 -100.00 % 172.190 K
Tax assets 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
Account payables 3.247 M 74.96 % 1.856 M -11.29 % 2.092 M 22.31 % 1.711 M 0.000 -100.00 % 4.616 M
Tax payables 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
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 1.097 M -42.88 % 1.921 M -10.14 % 2.138 M -7.99 % 2.324 M 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 8.486 K 0.00 % 8.486 K
Other total stockholders equity 376.903 M 10.28 % 341.759 M 6.55 % 320.748 M 31 237 508.08 % -1.027 K -100.00 % 166.278 M 1.21 % 164.297 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 73.559 M -6.77 % 78.898 M 10.07 % 71.679 M -16.09 % 85.424 M 917.12 % 8.399 M -32.20 % 12.387 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 100.00 % -423.435 -9.31 % -387.370 0.000 100.00 % -2.349 K
Stock based compensation 1.742 M 133 325.05 % 1.306 K 50.17 % 869.557 89.37 % 459.180 0.000 -100.00 % 380.802
Change in working capital -2.142 M -273 848.04 % 782.395 84.77 % 423.435 9.09 % 388.143 -91.12 % 4.369 K 96.22 % 2.226 K
Accounts receivables -214.842 K 0.000 0.000 0.000 0.000 -100.00 % 507.337
Inventory -2.843 M 0.000 0.000 0.000 -100.00 % 2.840 K 94.40 % 1.461 K
Accounts payables 1.348 M 0.000 0.000 0.000 0.000 0.000
Other working capital -432.150 K -55 334.25 % 782.395 84.77 % 423.435 9.09 % 388.143 -74.61 % 1.529 K 492.33 % 258.061
Other non cash items -999.071 K 96.94 % -32.666 M -7.72 % -30.325 M -184 402.84 % 16.454 K 362.70 % 3.556 K 279.48 % 937.088
Net cash provided by operating activities -41.230 M -26.09 % -32.698 M -7.71 % -30.356 M -136 950.78 % -22.149 K -26.23 % -17.547 K 16.67 % -21.057 K
Investments in property plant and equipment -256.469 K 27.56 % -354.054 K 51.51 % -730.179 K 19.94 % -912.009 K -343 665.17 % -265.300 -9.57 % -242.129
Acquisitions net 0.000 0.000 -100.00 % 48.617 K 0.000 0.000 0.000
Purchases of investments -65.515 M 15.42 % -77.461 M -53.03 % -50.618 M 0.000 0.000 0.000
Sales maturities of investments 66.902 M -3.29 % 69.174 M 3 358.72 % 2.000 M 0.000 0.000 0.000
Other investing activites -16.968 K 0.000 100.00 % -48.617 K -1 034.94 % 5.200 K 0.000 0.000
Net cash used for investing activites 1.113 M 112.88 % -8.641 M 82.49 % -49.348 M -5 341.92 % -906.809 K -341 705.13 % -265.300 -9.57 % -242.129
Debt repayment 37.286 K -99.81 % 20.000 M 13.64 % 17.600 M -12.09 % 20.020 M 0.000 0.000
Common stock issued 34.022 M 57.40 % 21.615 M 5 026.99 % 421.594 K -99.48 % 80.929 M 0.000 0.000
Common stock repurchased 0.000 -100.00 % 54.872 K 125.72 % -213.326 K 95.65 % -4.902 M 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.575 M 26.72 % -2.149 M 87.92 % -17.791 M -6 036.76 % -289.913 K -1 867.22 % 16.405 K 45.47 % 11.277 K
Net cash used provided by financing activities 32.484 M -19.72 % 40.466 M 137.84 % 17.014 M -82.23 % 95.757 M 583 608.59 % 16.405 K 45.47 % 11.277 K
Effect of forex changes on cash -28.661 K 0.000 100.00 % -96.225 K 71.46 % -337.133 K 0.000 -100.00 % 17.308 K
Net change in cash -7.661 M -772.99 % -877.586 K 98.60 % -62.786 M -186.76 % 72.364 M 5 142 448.88 % -1.407 K -119.32 % 7.285 K
Cash at beginning of period 14.579 M -5.68 % 15.456 M -80.25 % 78.242 M 1 231.04 % 5.878 M 80 584.67 % 7.285 K 0.000
Cash at end of period 6.918 M -52.55 % 14.579 M -5.68 % 15.456 M -80.25 % 78.242 M 1 330 941.17 % 5.878 K -19.32 % 7.285 K
Operating cash flow -41.230 M -26.09 % -32.698 M -7.71 % -30.356 M -136 950.78 % -22.149 K -26.23 % -17.547 K 16.67 % -21.057 K
Capital expenditure -273.437 K 22.77 % -354.054 K 51.51 % -730.179 K 19.94 % -912.009 K -343 665.17 % -265.300 -9.57 % -242.129
Free CashFlow -41.503 M -25.57 % -33.052 M -6.32 % -31.086 M -3 227.71 % -934.158 K -5 144.44 % -17.812 K 16.37 % -21.300 K
2024 2023 2022 2021 2020 2019
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
Revenue 169.704 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
Net income -11.967 M 99.89 % -10.554 B -104 421.91 % -10.098 M -100 324.31 % -10.055 K 12.52 % -11.495 K -25.62 % -9.150 K 5.87 % -9.720 K -6.44 % -9.132 K -12.22 % -8.138 K -4.35 % -7.798 K 10.57 % -8.719 K 0.00 % -8.719 K -11.44 % -7.825 K 0.00 % -7.825 K 34.60 % -11.965 K 0.00 % -11.965 K -50.45 % -7.953 K 0.00 % -7.953 K -66.75 % -4.769 K 0.00 % -4.769 K 41.04 % -8.090 K 0.00 % -8.090 K
Income before tax -11.967 M 99.89 % -10.554 B -104 437.80 % -10.096 M -0.40 % -10.056 M -87 383.17 % -11.495 K -25.62 % -9.150 K 5.86 % -9.719 K 99.89 % -9.132 M -117 010.89 % -7.798 K 0.00 % -7.798 K 8.04 % -8.480 K 0.00 % -8.480 K -5.17 % -8.063 K 0.00 % -8.063 K 32.61 % -11.965 K 0.00 % -11.965 K -50.45 % -7.953 K 0.00 % -7.953 K -66.75 % -4.769 K 0.00 % -4.769 K 43.48 % -8.439 K 0.00 % -8.439 K
Income before tax ratio -70.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -10.418 M 99.89 % -9.782 B -114 497.22 % -8.536 M 1.89 % -8.700 M -82 294.58 % -10.559 K -26.29 % -8.361 K 10.08 % -9.299 K 99.88 % -7.617 M -100 137.54 % -7.599 K 0.00 % -7.599 K 11.31 % -8.568 K 0.00 % -8.568 K -5.53 % -8.119 K 0.00 % -8.119 K -32.05 % -6.148 K 0.00 % -6.148 K -21.83 % -5.047 K 0.00 % -5.047 K -47.43 % -3.423 K 0.00 % -3.423 K 49.24 % -6.744 K 0.00 % -6.744 K
Net income ratio -70.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA -61.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 395.862 M 6.26 % 372.541 M 0.39 % 371.076 M 19.24 % 311.192 M 1.00 % 308.101 M 0.22 % 307.423 M 0.26 % 306.637 M 0.31 % 305.692 M 12.62 % 271.446 M 0.25 % 270.781 M 0.17 % 270.312 M 0.00 % 270.312 M 0.52 % 268.905 M 0.00 % 268.905 M 278.46 % 71.053 M 0.00 % 71.053 M 438.69 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M
Weighted average shs out 395.862 M 6.26 % 372.541 M 0.39 % 371.076 M 19.24 % 311.193 M 1.00 % 308.102 M 0.22 % 307.428 M 0.26 % 306.644 M 0.31 % 305.692 M 12.62 % 271.447 M 0.24 % 270.786 M 0.17 % 270.320 M 0.00 % 270.320 M 0.53 % 268.906 M 0.00 % 268.906 M 278.45 % 71.054 M 0.00 % 71.054 M 438.70 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M 0.00 % 13.190 M
EPS diluted -0.03 -6.38 % -0.03 -9.30 % -0.03 20.12 % -0.03 13.40 % -0.04 -25.17 % -0.03 5.99 % -0.03 0.31 % -0.03 -10.80 % -0.03 0.35 % -0.03 10.84 % -0.03 0.00 % -0.03 -11.00 % -0.03 0.00 % -0.03 82.88 % -0.17 0.00 % -0.17 71.67 % -0.60 0.00 % -0.60 -66.67 % -0.36 0.00 % -0.36 40.98 % -0.61 0.00 % -0.61
Earnings per share -0.03 -6.38 % -0.03 -9.30 % -0.03 20.12 % -0.03 13.40 % -0.04 -25.17 % -0.03 5.99 % -0.03 0.31 % -0.03 -10.80 % -0.03 0.35 % -0.03 10.84 % -0.03 0.00 % -0.03 -11.00 % -0.03 0.00 % -0.03 82.88 % -0.17 0.00 % -0.17 71.67 % -0.60 0.00 % -0.60 -66.67 % -0.36 0.00 % -0.36 40.98 % -0.61 0.00 % -0.61
Gross profit 84.429 K 207.64 % -78.440 K 8.75 % -85.966 K 17.80 % -104.580 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
Income tax expense 0.000 0.000 -100.00 % 1.535 K 0.000 0.000 0.000 -100.00 % 0.813 0.00 % 0.813 0.000 0.000 -100.00 % 239.536 0.00 % 239.536 0.34 % 238.736 0.00 % 238.736 0.000 0.000 0.000 0.000 -100.00 % 0.071 0.00 % 0.071 -99.98 % 348.804 0.00 % 348.805
Cost of revenue 85.275 K 8.71 % 78.440 K -8.75 % 85.966 K -17.80 % 104.580 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
General and administrative expenses 0.000 -100.00 % 4.363 B 148 726.56 % 2.932 M 1.84 % 2.879 M 87 920.78 % 3.270 K 50.49 % 2.173 K 14.71 % 1.894 K -99.90 % 1.838 M 126 259.54 % 1.454 K 0.00 % 1.454 K 10.19 % 1.320 K 0.00 % 1.320 K -4.57 % 1.383 K 0.00 % 1.383 K 38.07 % 1.002 K 0.00 % 1.002 K 76.38 % 567.938 0.00 % 567.939 11.31 % 510.209 0.00 % 510.209 -22.36 % 657.185 0.00 % 657.185
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.655 K 0.00 % 1.655 K -7.63 % 1.792 K 0.00 % 1.792 K -4.26 % 1.872 K 0.00 % 1.872 K -14.22 % 2.182 K 0.00 % 2.182 K 16.79 % 1.868 K 0.00 % 1.868 K 21.41 % 1.539 K 0.00 % 1.539 K 58.36 % 971.709 0.00 % 971.709 -31.95 % 1.428 K 0.00 % 1.428 K
Other expenses 0.000 0.000 0.000 0.000 100.00 % 0.000 -300.00 % 0.000 0.000 0.000 0.000 0.000 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 11.216 M -99.89 % 9.782 B 99 451.81 % 9.826 M 7.07 % 9.177 M 85 338.83 % 10.741 K 25.27 % 8.574 K -7.55 % 9.275 K 5.47 % 8.794 K 6.24 % 8.278 K 8.33 % 7.641 K -2.82 % 7.863 K 0.00 % 7.863 K -1.41 % 7.976 K 0.00 % 7.976 K 13.73 % 7.013 K 0.00 % 7.013 K 106.33 % 3.399 K 0.00 % 3.399 K 33.46 % 2.547 K 0.00 % 2.547 K -62.16 % 6.730 K 0.00 % 6.730 K
Cost and expenses 11.302 M 15.54 % 9.782 M -0.45 % 9.826 M 7.07 % 9.177 M 85 338.83 % 10.741 K 25.27 % 8.574 K -7.55 % 9.275 K 5.47 % 8.794 K 6.24 % 8.278 K 8.33 % 7.641 K -2.82 % 7.863 K 0.00 % 7.863 K -1.41 % 7.976 K 0.00 % 7.976 K 13.73 % 7.013 K 0.00 % 7.013 K 106.33 % 3.399 K 0.00 % 3.399 K 33.46 % 2.547 K 0.00 % 2.547 K -62.16 % 6.730 K 0.00 % 6.730 K
Research and development expenses 5.952 M -99.89 % 5.419 B 78 498.59 % 6.894 M 9.46 % 6.298 M 84 198.14 % 7.472 K 16.72 % 6.401 K 39.84 % 4.578 K 0.00 % 4.578 K 37.32 % 3.333 K 0.00 % 3.333 K -4.32 % 3.484 K 0.00 % 3.484 K 11.31 % 3.130 K 0.00 % 3.130 K 46.49 % 2.137 K 0.00 % 2.137 K 44.44 % 1.479 K 0.00 % 1.479 K 65.88 % 891.787 0.00 % 891.787 -71.34 % 3.111 K 0.00 % 3.111 K
Selling general and administrative expenses 5.265 M -99.88 % 4.363 B 148 726.56 % 2.932 M 1.84 % 2.879 M 87 920.78 % 3.270 K 50.49 % 2.173 K -38.78 % 3.550 K 0.00 % 3.550 K 9.34 % 3.246 K 0.00 % 3.246 K 1.71 % 3.192 K 0.00 % 3.192 K -10.48 % 3.565 K 0.00 % 3.565 K 24.22 % 2.870 K 0.00 % 2.870 K 36.23 % 2.107 K 0.00 % 2.107 K 42.16 % 1.482 K 0.00 % 1.482 K -28.93 % 2.085 K 0.00 % 2.085 K
Interest income 613.990 K -3.02 % 633.093 K -23.79 % 830.746 K 27.55 % 651.314 K 0.000 0.000 -100.00 % 444.479 0.00 % 444.479 183.71 % 156.667 0.00 % 156.667 -76.81 % 675.621 0.00 % 675.621 674.12 % 87.276 0.00 % 87.277 -98.24 % 4.951 K 0.00 % 4.951 K 8.73 % 4.554 K 0.00 % 4.554 K 104.89 % 2.222 K 0.00 % 2.222 K 30.10 % 1.708 K 0.00 % 1.708 K
Interest expense 1.431 M 2.42 % 1.397 M -4.95 % 1.470 M -3.67 % 1.526 M 0.000 0.000 0.000 -100.00 % 1.515 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
Depreciation and amortization 118.466 K 51.03 % 78.440 K -13.46 % 90.641 K -13.33 % 104.580 K 57 222.64 % 182.441 -14.38 % 213.091 14.76 % 185.679 0.00 % 185.679 -99.95 % 375.513 K 197 071.44 % 190.450 10.25 % 172.741 0.00 % 172.741 12.55 % 153.474 0.00 % 153.475 28.13 % 119.783 0.00 % 119.783 65.84 % 72.227 0.00 % 72.228 18.30 % 61.057 0.00 % 61.057 -1.75 % 62.144 0.00 % 62.145
Operating income -11.132 M 99.89 % -9.782 B -99 451.81 % -9.826 M -7.07 % -9.177 M -85 331.48 % -10.742 K -25.28 % -8.574 K 9.60 % -9.485 K -7.86 % -8.794 K -6.24 % -8.278 K -6.27 % -7.790 K 10.88 % -8.741 K 0.00 % -8.741 K -5.66 % -8.272 K 0.00 % -8.272 K -31.98 % -6.268 K 0.00 % -6.268 K -22.45 % -5.119 K 0.00 % -5.119 K -46.92 % -3.484 K 0.00 % -3.484 K 48.81 % -6.806 K 0.00 % -6.806 K
Operating income ratio -65.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net -835.507 K 99.89 % -772.585 M -285 614.02 % -270.405 K 69.23 % -878.932 K -116 660.79 % -752.763 -30.78 % -575.609 -145.22 % -234.732 0.00 % -234.732 -267.62 % 140.035 1 761.94 % -8.426 -103.23 % 260.773 0.00 % 260.773 24.75 % 209.032 0.00 % 209.032 103.67 % -5.697 K 0.00 % -5.697 K -101.00 % -2.834 K 0.00 % -2.834 K -120.50 % -1.285 K 0.00 % -1.285 K 21.26 % -1.632 K 0.00 % -1.632 K
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
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 2020-03-31
Net debt 11.191 M -75.55 % 45.778 M 32.77 % 34.481 M 592.86 % 4.977 M 166.15 % -7.523 M -122.73 % 33.089 M 22.50 % 27.011 M 0.94 % 26.760 M 358.03 % -10.371 M 0.00 % -10.371 M -269.20 % 6.129 M 3.67 % 5.913 M 110.21 % -57.936 M 0.00 % -57.936 M 21.30 % -73.621 M 0.00 % -73.621 M -1 042.46 % 7.812 M 0.00 % 7.812 M -71.44 % 27.350 M 0.00 % 27.350 M 275.41 % 7.285 M
Total investments 39.605 M -4.07 % 41.287 M -30.08 % 59.050 M 56.34 % 37.771 M 0.000 -100.00 % 56.386 M -4.21 % 58.862 M 0.00 % 58.862 M 76.91 % 33.272 M 0.00 % 33.272 M -32.18 % 49.059 M 0.00 % 49.059 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.571 M
Total debt 56.185 M 2.76 % 54.677 M 32.08 % 41.398 M 0.03 % 41.388 M 4 815.95 % 841.908 K -97.94 % 40.815 M -1.86 % 41.589 M 0.61 % 41.338 M 0.37 % 41.186 M 0.00 % 41.186 M 90.80 % 21.586 M 1.01 % 21.369 M 0.14 % 21.339 M 0.00 % 21.339 M 361.74 % 4.622 M 0.00 % 4.622 M -71.78 % 16.378 M 0.00 % 16.378 M -50.71 % 33.229 M 0.00 % 33.229 M 0.000
Accumulated other comprehensive income loss 865.509 K 0.37 % 862.329 K -1.28 % 873.497 K -10.17 % 972.394 K 12.02 % 868.045 K -1.91 % 884.918 K -8.13 % 963.277 K 0.00 % 963.277 K 5.11 % 916.405 K 0.00 % 916.405 K 115 194.27 % 794.840 -99.90 % 794.840 K -16.66 % 953.753 K 0.00 % 953.753 K -7.11 % 1.027 M 0.00 % 1.027 M 929.88 % -123.729 K 0.00 % -123.729 K -40.86 % -87.837 K 0.00 % -87.837 K 99.37 % -13.834 M
Retained earnings -375.979 M -3.29 % -364.012 M -2.99 % -353.458 M -2.94 % -343.360 M -3.21 % -332.680 M -3.38 % -321.809 M -3.24 % -311.696 M 0.31 % -312.659 M -6.63 % -293.218 M 0.00 % -293.218 M -5.92 % -276.828 M 0.29 % -277.622 M -6.70 % -260.183 M 0.00 % -260.183 M -6.40 % -244.534 M 0.00 % -244.534 M -11.27 % -219.757 M 0.00 % -219.757 M -7.80 % -203.851 M 0.00 % -203.851 M 0.000
Common stock 44.956 K 20.56 % 37.290 K 0.49 % 37.108 K 1.93 % 36.405 K 18.15 % 30.812 K 0.01 % 30.810 K -99.99 % 342.753 M 1 116 248.84 % 30.703 K 2.92 % 29.833 K 0.00 % 29.833 K -99.99 % 320.777 M 1 184 583.58 % 27.077 K 0.41 % 26.967 K 0.00 % 26.967 K 0.62 % 26.800 K 0.00 % 26.800 K 1 930.30 % 1.320 K 0.00 % 1.320 K 0.00 % 1.320 K 0.00 % 1.320 K 0.000
Total equity 49.696 M 241.35 % 14.559 M -40.22 % 24.356 M -22.03 % 31.236 M 178.67 % 11.209 M -49.73 % 22.296 M -28.21 % 31.056 M 0.00 % 31.056 M -30.39 % 44.613 M 0.00 % 44.613 M 1.51 % 43.949 M 0.00 % 43.949 M -27.77 % 60.845 M 0.00 % 60.845 M -19.83 % 75.898 M 0.00 % 75.898 M 737.46 % -11.906 M 0.00 % -11.906 M 68.38 % -37.651 M 0.00 % -37.651 M -172.32 % -13.826 M
Other non current liabilities 208.349 K -11.65 % 235.829 K 526.92 % 37.617 K -15.17 % 44.343 K -22.40 % 57.140 K -18.43 % 70.047 K -8.97 % 76.946 K 0.00 % 76.946 K -40.92 % 130.240 K 0.00 % 130.240 K -73.00 % 482.448 K 0.00 % 482.449 K 0.000 0.000 0.000 0.000 -100.00 % 3.286 M 0.00 % 3.286 M -54.06 % 7.152 M 0.00 % 7.152 M 0.000
Long term debt 55.338 M 2.52 % 53.979 M 32.18 % 40.838 M 0.05 % 40.818 M 1.42 % 40.246 M -0.01 % 40.250 M -2.58 % 41.317 M 0.00 % 41.317 M 0.43 % 41.139 M 0.00 % 41.139 M 92.98 % 21.317 M 0.00 % 21.317 M 0.14 % 21.288 M 0.00 % 21.288 M 862.81 % 2.211 M 0.00 % 2.211 M -84.19 % 13.989 M 0.00 % 13.989 M 20.82 % 11.578 M 0.00 % 11.578 M 0.000
Total non current liabilities 55.546 M 2.46 % 54.215 M 32.63 % 40.876 M 0.03 % 40.862 M 1.39 % 40.304 M -0.04 % 40.320 M -2.59 % 41.394 M 0.00 % 41.394 M 0.30 % 41.269 M 0.00 % 41.269 M 89.31 % 21.800 M 0.00 % 21.800 M 2.40 % 21.288 M 0.00 % 21.288 M 862.81 % 2.211 M 0.00 % 2.211 M -87.20 % 17.275 M 0.00 % 17.275 M -7.77 % 18.730 M 0.00 % 18.730 M 0.000
Other current liabilities 3.225 M -1.69 % 3.280 M -27.44 % 4.521 M 8.98 % 4.148 M 27.68 % 3.249 M 2.24 % 3.178 M -26.44 % 4.320 M -5.49 % 4.571 M 28.65 % 3.553 M 0.00 % 3.553 M -0.47 % 3.569 M -5.73 % 3.786 M 37.21 % 2.759 M 0.00 % 2.759 M -13.61 % 3.194 M 0.00 % 3.194 M 13.42 % 2.816 M 0.00 % 2.816 M -40.90 % 4.765 M 0.00 % 4.765 M 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.696 M 143.02 % 698.020 K 24.69 % 559.811 K -1.75 % 569.778 K -48.00 % 1.096 M 94.05 % 564.599 K 107.29 % 272.372 K 1 167.08 % 21.496 K -54.54 % 47.290 K 0.00 % 47.290 K -82.38 % 268.407 K 420.27 % 51.590 K 0.00 % 51.590 K 0.00 % 51.590 K -97.86 % 2.410 M 0.00 % 2.410 M 0.89 % 2.389 M 0.00 % 2.389 M -88.96 % 21.650 M 0.00 % 21.650 M 0.000
Total current liabilities 9.688 M 44.02 % 6.727 M -19.23 % 8.328 M 23.84 % 6.725 M 1.45 % 6.628 M 22.37 % 5.417 M -16.00 % 6.448 M 0.00 % 6.448 M 43.39 % 4.497 M 0.00 % 4.497 M -24.17 % 5.930 M 0.00 % 5.930 M 39.94 % 4.238 M 0.00 % 4.238 M -42.07 % 7.315 M 0.00 % 7.315 M 24.33 % 5.884 M 0.00 % 5.884 M -78.46 % 27.319 M 0.00 % 27.319 M 0.000
Total liabilities 65.234 M 7.04 % 60.942 M 23.86 % 49.204 M 3.40 % 47.587 M 1.40 % 46.932 M 2.61 % 45.737 M -4.40 % 47.842 M 0.00 % 47.842 M 4.54 % 45.766 M 0.00 % 45.766 M 65.04 % 27.730 M 0.00 % 27.730 M 8.64 % 25.526 M 0.00 % 25.526 M 167.95 % 9.526 M 0.00 % 9.526 M -58.86 % 23.159 M 0.00 % 23.159 M -49.71 % 46.049 M 0.00 % 46.049 M 0.000
Other non current assets 5.493 M 10.07 % 4.990 M 141.67 % 2.065 M 24.18 % 1.663 M 65.39 % 1.005 M 35.34 % 742.878 K 25.99 % 589.646 K 0.00 % 589.646 K 0.11 % 588.994 K 0.00 % 588.994 K -0.11 % 589.624 K 0.00 % 589.624 K 35.12 % 436.363 K 0.00 % 436.363 K -0.30 % 437.660 K 0.00 % 437.660 K -0.50 % 439.880 K 0.00 % 439.880 K 0.15 % 439.202 K 0.00 % 439.202 K 106.03 % -7.285 M
Long term investments 2.900 M 25.07 % 2.319 M -56.28 % 5.304 M 793.06 % 593.906 K 0.000 0.000 -100.00 % 1.126 M 0.00 % 1.126 M 0.000 0.000 -100.00 % 985.957 K 0.00 % 985.957 K 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 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 16.192 M 10.05 % 14.714 M 753.37 % 1.724 M -11.82 % 1.955 M 32.63 % 1.474 M -13.06 % 1.696 M -39.61 % 2.808 M 0.00 % 2.808 M -10.43 % 3.135 M 0.00 % 3.135 M -10.88 % 3.518 M 0.00 % 3.518 M -1.84 % 3.584 M 0.00 % 3.584 M -7.80 % 3.887 M 0.00 % 3.887 M 200.69 % 1.293 M 0.00 % 1.293 M 45.69 % 887.341 K 0.00 % 887.341 K 0.000
Total non current assets 24.585 M 11.63 % 22.023 M 142.19 % 9.093 M 115.88 % 4.212 M 69.86 % 2.480 M 1.68 % 2.439 M -46.09 % 4.524 M 0.00 % 4.524 M 21.46 % 3.724 M 0.00 % 3.724 M -26.88 % 5.094 M 0.00 % 5.094 M 26.70 % 4.020 M 0.00 % 4.020 M -7.04 % 4.325 M 0.00 % 4.325 M 149.61 % 1.733 M 0.00 % 1.733 M 30.61 % 1.327 M 0.00 % 1.327 M 118.21 % -7.285 M
Other current assets 1.415 M -11.52 % 1.599 M -18.82 % 1.970 M 103.06 % 970.137 K -33.45 % 1.458 M 8.77 % 1.340 M -26.73 % 1.829 M -4.94 % 1.924 M 5.38 % 1.826 M 0.00 % 1.826 M -30.10 % 2.612 M -6.41 % 2.791 M -9.24 % 3.075 M 0.00 % 3.075 M 7.63 % 2.857 M 0.00 % 2.857 M 199.66 % 953.372 K 0.00 % 953.372 K -20.14 % 1.194 M 0.00 % 1.194 M 0.000
Short term investments 36.705 M -5.81 % 38.968 M -27.50 % 53.746 M 44.57 % 37.177 M -18.65 % 45.702 M -18.95 % 56.386 M -2.34 % 57.736 M 0.00 % 57.736 M 73.53 % 33.272 M 0.00 % 33.272 M -30.79 % 48.073 M 0.00 % 48.073 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.571 M
cash and cash equivalents 44.993 M 405.60 % 8.899 M 28.64 % 6.918 M -81.00 % 36.411 M 335.30 % 8.365 M 8.27 % 7.726 M -47.00 % 14.579 M 0.00 % 14.579 M -71.72 % 51.557 M 0.00 % 51.557 M 233.57 % 15.456 M 0.00 % 15.456 M -80.50 % 79.276 M 0.00 % 79.276 M 1.32 % 78.242 M 0.00 % 78.242 M 813.37 % 8.566 M 0.00 % 8.566 M 45.73 % 5.878 M 0.00 % 5.878 M 180.68 % -7.285 M
Cash and short term investments 81.698 M 70.68 % 47.867 M -21.09 % 60.664 M -17.56 % 73.588 M 36.11 % 54.066 M -15.67 % 64.112 M -11.34 % 72.315 M 0.00 % 72.315 M -14.75 % 84.829 M 0.00 % 84.829 M 33.53 % 63.529 M 0.00 % 63.529 M -19.86 % 79.276 M 0.00 % 79.276 M 1.32 % 78.242 M 0.00 % 78.242 M 813.37 % 8.566 M 0.00 % 8.566 M 45.73 % 5.878 M 0.00 % 5.878 M -19.32 % 7.285 M
Total current assets 90.345 M 68.94 % 53.478 M -17.05 % 64.466 M -13.60 % 74.612 M 34.04 % 55.662 M -15.14 % 65.594 M -11.81 % 74.375 M 0.00 % 74.375 M -14.17 % 86.655 M 0.00 % 86.655 M 30.14 % 66.585 M 0.00 % 66.585 M -19.14 % 82.350 M 0.00 % 82.350 M 1.54 % 81.099 M 0.00 % 81.099 M 751.91 % 9.520 M 0.00 % 9.520 M 34.61 % 7.072 M 0.00 % 7.072 M -2.93 % 7.285 M
Inventory 5.134 M 58.83 % 3.232 M 132.37 % 1.391 M 0.000 0.000 0.000 0.000 100.00 % -0.890 0.000 0.000 -100.00 % 2.004 M 13 729 047 945 205 380.00 % 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 2.098 M 169.31 % 778.971 K 76.46 % 441.439 K 726.93 % 53.383 K -60.68 % 135.772 K -4.68 % 142.437 K -38.27 % 230.734 K 69.94 % 135.772 K 0.000 0.000 -100.00 % 443.919 K 67.43 % 265.143 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 4.767 M 73.42 % 2.749 M -15.36 % 3.247 M 61.81 % 2.007 M -12.78 % 2.301 M 37.42 % 1.675 M -9.78 % 1.856 M 0.00 % 1.856 M 106.91 % 897.075 K 0.00 % 897.075 K -57.13 % 2.092 M 0.00 % 2.092 M 46.15 % 1.432 M 0.34 % 1.427 M -16.42 % 1.707 M -0.22 % 1.711 M 0.000 -100.00 % 678.837 K 0.000 -100.00 % 903.720 K 0.000
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 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 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 15.613 M 9.60 % 14.246 M 1 198.28 % 1.097 M -10.06 % 1.220 M 45.01 % 841.357 K -9.02 % 924.806 K -51.86 % 1.921 M 0.000 0.000 0.000 -100.00 % 2.138 M 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 -100.00 % 0.020 -97.38 % 0.762 0.00 % 0.762 0.000 -100.00 % 0.083 -70.36 % 0.280 0.000 0.000 0.000 -100.00 % 12.588 K 0.00 % 12.588 K 48.34 % 8.486 K 0.00 % 8.486 K 0.00 % 8.486 K
Other total stockholders equity 424.765 M 12.47 % 377.671 M 0.20 % 376.903 M 0.89 % 373.588 M 8.93 % 342.971 M -0.06 % 343.189 M 35 727.27 % -963.277 K -100.28 % 342.721 M 1.73 % 336.885 M 0.00 % 336.885 M 42 384 090.36 % -794.840 -100.00 % 320.749 M 0.22 % 320.047 M 0.00 % 320.047 M 0.21 % 319.378 M 0.00 % 319.378 M 53.58 % 207.961 M 0.00 % 207.961 M 25.07 % 166.278 M 0.00 % 166.278 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 114.930 M 52.22 % 75.501 M 2.64 % 73.559 M -6.68 % 78.824 M 35.57 % 58.142 M -14.54 % 68.033 M -13.77 % 78.898 M 0.00 % 78.898 M -12.70 % 90.379 M 0.00 % 90.379 M 26.09 % 71.679 M 0.00 % 71.679 M -17.01 % 86.371 M 0.00 % 86.371 M 1.11 % 85.424 M 0.00 % 85.424 M 659.17 % 11.252 M 0.00 % 11.252 M 33.98 % 8.399 M 0.00 % 8.399 M 0.000
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 2020-03-31
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
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
Stock based compensation 704.119 K 39.51 % 504.714 K 3.80 % 486.253 K 101 985.15 % 476.321 12.73 % 422.535 18.30 % 357.170 -8.84 % 391.820 0.000 -100.00 % 261.086 0.00 % 261.086 13.91 % 229.194 0.00 % 229.194 11.48 % 205.585 0.00 % 205.585 67.78 % 122.533 0.00 % 122.533 14.46 % 107.057 0.00 % 107.057 198.22 % -108.996 0.00 % -108.996 -200.00 % 108.996 0.00 % 108.996
Change in working capital -697.936 K 81.77 % -3.828 M -159.66 % -1.474 M -334.34 % -339.466 K 0.000 100.00 % -824.051 -418.97 % 258.348 0.00 % 258.348 94.47 % 132.850 0.00 % 132.850 -79.12 % 636.192 0.00 % 636.192 249.88 % -424.474 0.00 % -424.474 53.44 % -911.634 0.00 % -911.634 -182.45 % 1.106 K 0.00 % 1.106 K 27.40 % 867.905 0.00 % 867.905 -34.07 % 1.316 K 0.00 % 1.316 K
Accounts receivables -1.319 M -290.81 % -337.532 K 12.91 % -387.563 K -204.35 % 371.419 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
Inventory -2.442 M -13.03 % -2.161 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 -100.00 % 1.420 K 0.00 % 1.420 K
Accounts payables 709.055 K 203.35 % -686.046 K -152.02 % 1.319 M 411.18 % -423.815 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
Other working capital 2.354 M 465.55 % -644.098 K 73.23 % -2.406 M -738.02 % -287.070 K 0.000 100.00 % -824.051 -418.97 % 258.348 0.00 % 258.348 94.47 % 132.850 0.00 % 132.850 -79.12 % 636.192 0.00 % 636.192 249.88 % -424.474 0.00 % -424.474 53.44 % -911.634 0.00 % -911.634 -182.45 % 1.106 K 0.00 % 1.106 K 27.40 % 867.905 0.00 % 867.905 937.58 % -103.621 0.00 % -103.622
Other non cash items 366.253 K 100.00 % -13.550 B -14 474 179.84 % -93.614 K 99.02 % -9.507 M 7.94 % -10.327 M -3.50 % -9.978 M -4 575 443.22 % 218.082 279.88 % -121.237 82.05 % -675.386 0.00 % -675.386 0.000 0.000 -100.00 % 207.021 0.00 % 207.020 -96.66 % 6.196 K 0.00 % 6.196 K 205.07 % 2.031 K 0.00 % 2.031 K 63.46 % 1.243 K 0.00 % 1.243 K 132.03 % 535.513 0.00 % 535.513
Net cash provided by operating activities -11.477 M 99.92 % -13.564 B -123 351.68 % -10.987 M -11.47 % -9.856 M 6.27 % -10.515 M -5.37 % -9.979 M -116 437.35 % -8.563 K 0.00 % -8.563 K -9.98 % -7.786 K 0.00 % -7.786 K -3.88 % -7.495 K 0.00 % -7.495 K 2.45 % -7.683 K 0.00 % -7.683 K -19.34 % -6.438 K 0.00 % -6.438 K -38.84 % -4.637 K 0.00 % -4.637 K -71.30 % -2.707 K 0.00 % -2.707 K 55.38 % -6.067 K 0.00 % -6.067 K
Investments in property plant and equipment -888.321 K 98.53 % -60.472 M -92 168.73 % -65.539 K -27.58 % -51.372 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -298.060 0.00 % -298.060 0.000 0.000 100.00 % -180.518 0.00 % -180.518 34.47 % -275.486 0.00 % -275.487 0.000 0.000 100.00 % -117.916 0.00 % -117.917
Acquisitions net 0.000 0.000 0.000 0.000 -100.00 % 11.039 M 255.18 % 3.108 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
Purchases of investments -9.369 M 0.000 100.00 % -35.582 M -257.48 % -9.954 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
Sales maturities of investments 11.154 M -99.94 % 17.967 B 124 013.10 % 14.476 M -20.90 % 18.300 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
Other investing activites 0.000 0.000 0.000 0.000 100.00 % -83.000 K -12.16 % -74.000 K 31.48 % -108.000 K -56.52 % -69.000 K -944.68 % 8.169 K 0.00 % 8.169 K 133.60 % -24.309 K 0.00 % -24.309 K 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 896.240 K -99.99 % 17.906 B 84 678.44 % -21.171 M -355.22 % 8.295 M -24.29 % 10.956 M 261.11 % 3.034 M 24 566.12 % -12.401 K 0.00 % -12.401 K -253.47 % 8.080 K 0.00 % 8.080 K 132.84 % -24.607 K 0.00 % -24.607 K 0.000 0.000 100.00 % -177.918 0.00 % -177.918 35.42 % -275.486 0.00 % -275.487 0.000 0.000 100.00 % -117.916 0.00 % -117.917
Debt repayment -14.915 K 32.97 % -22.251 K 0.54 % -22.372 K 6.04 % -23.811 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
Common stock issued 48.763 M 18 471.23 % 262.571 K -90.49 % 2.762 M -91.11 % 31.065 M 1 553 145.65 % 2.000 K -98.20 % 111.000 K 1 133.33 % 9.000 K -99.83 % 5.149 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
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -106.663 0.00 % -106.663 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
Other financing activites -2.080 M -100.86 % 241.373 M 421 962.21 % -57.216 K 95.98 % -1.422 M 0.000 0.000 100.00 % -13.000 K 91.16 % -147.000 K -928.96 % 17.733 K 0.00 % 17.733 K 7 279.80 % 240.291 0.00 % 240.291 -97.09 % 8.267 K 0.00 % 8.267 K -80.14 % 41.622 K 0.00 % 41.622 K 565.28 % 6.256 K 0.00 % 6.256 K 1 142.72 % -600.000 0.00 % -600.000 -106.82 % 8.803 K 0.00 % 8.803 K
Net cash used provided by financing activities 46.668 M -80.68 % 241.613 M 8 908.79 % 2.682 M -90.95 % 29.619 M 1 480 853.95 % 2.000 K -98.20 % 111.000 K 2 875.00 % -4.000 K -260.06 % 2.499 K -85.91 % 17.733 K 0.00 % 17.733 K 7 279.80 % 240.291 0.00 % 240.291 -97.09 % 8.267 K 0.00 % 8.267 K -80.14 % 41.622 K 0.00 % 41.622 K 565.28 % 6.256 K 0.00 % 6.256 K 1 142.72 % -600.000 0.00 % -600.000 -106.82 % 8.803 K 0.00 % 8.803 K
Effect of forex changes on cash 6.606 K -99.33 % 981.000 K 5 691.97 % -17.543 K -1 919.81 % 964.000 -86.23 % 7.000 K 135.00 % -20.000 K -124.39 % 82.000 K 166.13 % -124.000 K 0.000 0.000 0.000 0.000 -100.00 % 78.758 K 0.000 100.00 % -168.567 0.00 % -168.567 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 36.094 M -99.21 % 4.585 B 15 645.85 % -29.494 M -205.16 % 28.047 M 4 296.02 % 638.000 K 109.31 % -6.853 M 76.77 % -29.506 M -159 485.31 % -18.489 K -202.43 % 18.050 K 0.00 % 18.050 K 156.57 % -31.910 K 0.00 % -31.910 K -140.25 % 79.274 K 15 244.65 % 516.623 -98.52 % 34.837 K 0.00 % 34.836 K 2 491.94 % 1.344 K 0.00 % 1.344 K 140.46 % -3.322 K 0.00 % -3.322 K -226.88 % 2.618 K 0.00 % 2.618 K
Cash at beginning of period 11.503 M -99.83 % 6.918 B 18 898.39 % 36.411 M 335.30 % 8.365 M 8.27 % 7.726 M -47.01 % 14.579 M -66.93 % 44.085 M 85 407.30 % 51.557 K 0.000 0.000 0.000 -100.00 % 79.275 K 0.000 0.000 0.000 -100.00 % 8.566 K 18.61 % 7.222 K 0.000 0.000 -100.00 % 12.521 K 26.44 % 9.903 K 0.000
Cash at end of period 47.597 M -99.59 % 11.503 B 166 181.31 % 6.918 M -81.00 % 36.411 M 335.33 % 8.364 M 8.26 % 7.726 M -47.01 % 14.579 M -66.93 % 44.085 M 244 138.23 % 18.050 K 0.00 % 18.050 K 156.57 % -31.910 K -167.37 % 47.365 K -40.25 % 79.275 K 15 244.85 % 516.623 -98.52 % 34.837 K -19.74 % 43.403 K 406.67 % 8.566 K 537.37 % 1.344 K 140.46 % -3.322 K -136.11 % 9.199 K -26.53 % 12.521 K 378.26 % 2.618 K
Operating cash flow -11.477 M 99.92 % -13.564 B -123 351.68 % -10.987 M -6.97 % -10.271 M 2.32 % -10.515 M -5.37 % -9.979 M -116 437.35 % -8.563 K 0.00 % -8.563 K -9.98 % -7.786 K 0.00 % -7.786 K -3.88 % -7.495 K 0.00 % -7.495 K 2.45 % -7.683 K 0.00 % -7.683 K -19.34 % -6.438 K 0.00 % -6.438 K -38.84 % -4.637 K 0.00 % -4.637 K -71.30 % -2.707 K 0.00 % -2.707 K 55.38 % -6.067 K 0.00 % -6.067 K
Capital expenditure -888.321 K 98.53 % -60.472 M -92 168.73 % -65.539 K -22.87 % -53.341 K 36.60 % -84.133 K -14.78 % -73.299 K 0.000 0.000 0.000 0.000 100.00 % -298.060 0.00 % -298.060 0.000 0.000 100.00 % -180.518 0.00 % -180.518 34.47 % -275.486 0.00 % -275.487 0.000 0.000 100.00 % -117.916 0.00 % -117.917
Free CashFlow -12.365 M 99.91 % -13.624 B -123 166.77 % -11.053 M -7.05 % -10.325 M 0.02 % -10.327 M -3.50 % -9.978 M -115 230.88 % -8.652 K 0.00 % -8.652 K -9.87 % -7.874 K 0.00 % -7.874 K -1.04 % -7.793 K 0.00 % -7.793 K -0.55 % -7.750 K 0.00 % -7.750 K -17.10 % -6.618 K 0.00 % -6.618 K -34.73 % -4.912 K 0.00 % -4.912 K -80.49 % -2.722 K 0.00 % -2.722 K 55.99 % -6.185 K 0.00 % -6.185 K
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020