Evexia Lifecare Ltd. EVEXIA.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.105 B 96.28 % | 562.890 M -19.07 % | 695.525 M -7.89 % | 755.132 M -29.18 % | 1.066 B 6.42 % | 1.002 B -4.95 % | 1.054 B 42.27 % | 740.935 M -58.26 % | 1.775 B 422.71 % | 339.637 M 5 378.89 % | 6.199 M -16.61 % | 7.434 M |
| Net income | 9.304 M -32.43 % | 13.769 M 52.31 % | 9.040 M 4.68 % | 8.636 M -32.67 % | 12.826 M -63.03 % | 34.697 M 121.73 % | 15.648 M 224.11 % | 4.828 M -46.11 % | 8.960 M 444.63 % | 1.645 M 54.04 % | 1.068 M 52.50 % | 700.324 K |
| Income before tax | 14.365 M -25.53 % | 19.290 M 26.11 % | 15.296 M -29.69 % | 21.756 M 13.21 % | 19.218 M -60.73 % | 48.944 M 117.67 % | 22.485 M 211.12 % | 7.227 M -45.80 % | 13.335 M 393.72 % | 2.701 M 72.58 % | 1.565 M 106.25 % | 758.774 K |
| Income before tax ratio | 0.01 -62.06 % | 0.03 55.83 % | 0.02 -23.67 % | 0.03 59.85 % | 0.02 -63.10 % | 0.05 129.01 % | 0.02 118.68 % | 0.01 29.86 % | 0.01 -5.55 % | 0.01 -96.85 % | 0.25 147.34 % | 0.10 |
| EBITDA | 42.194 M 48.71 % | 28.374 M 15.20 % | 24.631 M -0.64 % | 24.789 M 14.31 % | 21.685 M -59.94 % | 54.127 M 769.47 % | -8.085 M -188.09 % | 9.178 M -28.62 % | 12.858 M 216.42 % | 4.064 M 5.33 % | 3.858 M 28.22 % | 3.009 M |
| Net income ratio | 0.01 -65.57 % | 0.02 88.20 % | 0.01 13.65 % | 0.01 -4.93 % | 0.01 -65.26 % | 0.03 133.28 % | 0.01 127.81 % | 0.01 29.11 % | 0.01 4.19 % | 0.00 -97.19 % | 0.17 82.88 % | 0.09 |
| Ratio EBITDA | 0.04 -24.24 % | 0.05 42.34 % | 0.04 7.88 % | 0.03 61.41 % | 0.02 -62.35 % | 0.05 804.35 % | -0.01 -161.92 % | 0.01 71.03 % | 0.01 -39.47 % | 0.01 -98.08 % | 0.62 53.76 % | 0.40 |
| Gross profit ratio | 0.20 157.65 % | 0.08 100.25 % | 0.04 -33.70 % | 0.06 91.53 % | 0.03 106.41 % | 0.01 499.96 % | 0.00 -91.18 % | 0.03 166.65 % | 0.01 -3.74 % | 0.01 107.71 % | -0.14 74.25 % | -0.54 |
| Weighted average shs out dil | 1.958 B 184.46 % | 688.450 M 3.26 % | 666.700 M 7.65 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M -0.02 % | 619.467 M 0.00 % | 619.467 M |
| Weighted average shs out | 1.958 B 184.46 % | 688.450 M 3.26 % | 666.700 M 7.65 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M -0.02 % | 619.467 M 0.00 % | 619.467 M |
| EPS diluted | 0.00 -76.00 % | 0.02 100.00 % | 0.01 -28.06 % | 0.01 -32.85 % | 0.02 -63.04 % | 0.06 121.34 % | 0.03 224.36 % | 0.01 -46.21 % | 0.01 437.04 % | 0.00 80.00 % | 0.00 36.36 % | 0.00 |
| Earnings per share | 0.00 -76.00 % | 0.02 100.00 % | 0.01 -28.06 % | 0.01 -32.85 % | 0.02 -63.04 % | 0.06 121.34 % | 0.03 224.36 % | 0.01 -46.21 % | 0.01 437.04 % | 0.00 80.00 % | 0.00 36.36 % | 0.00 |
| Gross profit | 216.421 M 405.72 % | 42.795 M 62.07 % | 26.406 M -38.93 % | 43.239 M 35.64 % | 31.878 M 119.65 % | 14.513 M 470.26 % | 2.545 M -87.46 % | 20.290 M 11.29 % | 18.232 M 403.19 % | 3.623 M 522.30 % | -858.000 K 78.53 % | -3.996 M |
| Income tax expense | 5.061 M -8.33 % | 5.521 M -36.02 % | 8.629 M -34.31 % | 13.136 M 105.51 % | 6.392 M -55.13 % | 14.247 M 108.38 % | 6.837 M 184.99 % | 2.399 M -45.17 % | 4.375 M 314.41 % | 1.056 M 112.20 % | 497.564 K 751.26 % | 58.450 K |
| Cost of revenue | 888.416 M 70.82 % | 520.095 M -22.27 % | 669.119 M -6.01 % | 711.893 M -31.18 % | 1.034 B 4.75 % | 987.455 M -6.10 % | 1.052 B 45.93 % | 720.645 M -58.99 % | 1.757 B 422.92 % | 336.013 M 4 661.42 % | 7.057 M -38.26 % | 11.430 M |
| General and administrative expenses | 0.000 | 0.000 -100.00 % | 3.163 M 39.52 % | 2.267 M 59.20 % | 1.424 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 277.000 K -65.84 % | 811.000 K 265.32 % | 222.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 192.627 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.380 K 96.67 % | -581.190 K | 0.000 | 0.000 |
| Operating expenses | 192.627 M 607.15 % | 27.240 M 11.20 % | 24.497 M 15.91 % | 21.134 M -97.21 % | 757.002 M 838.89 % | 80.627 M 484.17 % | 13.802 M -28.36 % | 19.266 M 213.71 % | 6.141 M 151.76 % | 2.439 M 45.38 % | 1.678 M 2.69 % | 1.634 M |
| Cost and expenses | 1.081 B 97.51 % | 547.335 M -21.09 % | 693.616 M -5.38 % | 733.027 M -59.08 % | 1.791 B 67.72 % | 1.068 B 0.25 % | 1.065 B 43.99 % | 739.911 M -58.04 % | 1.763 B 420.97 % | 338.453 M 3 774.67 % | 8.735 M 166.86 % | -13.064 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 | 0.000 -100.00 % | 27.240 M 11.20 % | 24.497 M 15.91 % | 21.134 M -97.21 % | 757.002 M 838.89 % | 80.627 M 484.17 % | 13.802 M -28.36 % | 19.266 M 214.70 % | 6.122 M 229.46 % | 1.858 M 10.74 % | 1.678 M 2.69 % | 1.634 M |
| Interest income | 0.000 -100.00 % | 7.466 M -38.77 % | 12.194 M 3 629.05 % | 327.000 K 36.25 % | 240.000 K 3.00 % | 233.000 K -60.44 % | 589.000 K -64.22 % | 1.646 M 8 283.42 % | 19.634 K -97.41 % | 758.901 K 156.79 % | 295.539 K 50 532.87 % | 583.690 |
| Interest expense | 10.869 M 120.87 % | 4.921 M -8.90 % | 5.402 M 436.44 % | 1.007 M 746.22 % | 119.000 K -94.30 % | 2.089 M 1 107.51 % | 173.000 K -6.49 % | 185.000 K -12.49 % | 211.398 K -61.28 % | 545.904 K 215.46 % | 173.050 K 134.02 % | 73.948 K |
| Depreciation and amortization | 16.960 M 307.40 % | 4.163 M 5.85 % | 3.933 M 89.45 % | 2.076 M -14.11 % | 2.417 M -21.88 % | 3.094 M -2.46 % | 3.172 M 79.61 % | 1.766 M 130.23 % | 767.072 K -6.08 % | 816.715 K -61.48 % | 2.120 M -2.62 % | 2.177 M |
| Operating income | 23.794 M 52.97 % | 15.555 M 714.82 % | 1.909 M -91.36 % | 22.105 M 103.05 % | -725.124 M -996.78 % | -66.114 M -487.31 % | -11.257 M -1 199.32 % | 1.024 M -91.53 % | 12.091 M 921.22 % | 1.184 M 146.69 % | -2.536 M 54.96 % | -5.630 M |
| Operating income ratio | 0.02 -22.07 % | 0.03 906.82 % | 0.00 -90.62 % | 0.03 104.30 % | -0.68 -930.64 % | -0.07 -517.91 % | -0.01 -872.67 % | 0.00 -79.71 % | 0.01 95.37 % | 0.00 100.85 % | -0.41 45.98 % | -0.76 |
| Total other income expenses net | -9.429 M -352.45 % | 3.735 M -72.10 % | 13.387 M 3 935.82 % | -349.000 K -100.05 % | 744.342 M 546.93 % | 115.058 M 240.99 % | 33.742 M 443.96 % | 6.203 M 398.55 % | 1.244 M -17.98 % | 1.517 M -63.01 % | 4.101 M -35.81 % | 6.389 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 3.816 B -44.33 % | 6.855 B -2.68 % | 7.044 B 16 476.20 % | 42.493 M -32.16 % | 62.640 M -5.97 % | 66.620 M 42.41 % | 46.781 M -27.76 % | 64.755 M 136.40 % | 27.392 M -65.09 % | 78.467 M 96.93 % | 39.846 M 56.08 % | 25.530 M |
| Total investments | 7.481 B -3.06 % | 7.717 B 3.10 % | 7.485 B 1 564.65 % | 449.622 M 91.23 % | 235.117 M -72.49 % | 854.737 M -9.52 % | 944.685 M -0.30 % | 947.494 M 11 140.29 % | 8.429 M -66.13 % | 24.890 M -59.40 % | 61.303 M 21.63 % | 50.400 M |
| Total debt | 3.858 B -43.79 % | 6.863 B -2.64 % | 7.048 B 12 072.28 % | 57.906 M -14.54 % | 67.761 M -4.82 % | 71.196 M 27.32 % | 55.918 M -22.54 % | 72.187 M 105.57 % | 35.116 M -62.73 % | 94.217 M 102.40 % | 46.551 M 83.24 % | 25.404 M |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 319.336 M 379.30 % | 66.625 M 1.81 % | 65.440 M 0.00 % | 65.441 M 0.00 % | 65.440 M 0.11 % | 65.365 M 8.25 % | 60.381 M 1 308.37 % | -4.997 M | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 -100.00 % | 95.690 M 14.52 % | 83.559 M 12.01 % | 74.599 M 12.92 % | 66.063 M 23.58 % | 53.459 M 187.65 % | 18.585 M 577.79 % | 2.742 M 231.89 % | -2.079 M 81.10 % | -11.002 M 9.49 % | -12.156 M 8.08 % | -13.224 M |
| Common stock | 1.877 B 165.15 % | 708.013 M 6.56 % | 664.433 M 7.28 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M -0.05 % | 619.633 M 0.05 % | 619.333 M 33.30 % | 464.600 M 620.31 % | 64.500 M |
| Total equity | 4.664 B 260.52 % | 1.294 B 43.25 % | 903.094 M 12.17 % | 805.090 M 1.08 % | 796.460 M 1.63 % | 783.654 M 4.66 % | 748.745 M 2.16 % | 732.904 M 11.43 % | 657.724 M 0.65 % | 653.498 M 0.16 % | 652.444 M 1 172.42 % | 51.276 M |
| Other non current liabilities | 0.000 -100.00 % | 333.824 M 130.12 % | 145.064 M -0.29 % | 145.488 M 45.25 % | 100.161 M -87.83 % | 822.862 M -14.38 % | 961.057 M -15.58 % | 1.138 B 2.37 % | 1.112 B 63 299.08 % | 1.754 M -94.64 % | 32.725 M -14.46 % | 38.256 M |
| Long term debt | 3.745 B -44.65 % | 6.766 B -2.77 % | 6.959 B | 0.000 -100.00 % | 229.000 K -98.05 % | 11.758 M -71.43 % | 41.157 M -33.83 % | 62.197 M 77.12 % | 35.116 M -62.72 % | 94.202 M 2 139.18 % | 4.207 M -83.44 % | 25.404 M |
| Total non current liabilities | 3.747 B -47.24 % | 7.102 B -0.06 % | 7.106 B 4 748.85 % | 146.551 M 45.81 % | 100.506 M -88.13 % | 846.778 M -16.58 % | 1.015 B -15.47 % | 1.201 B 4.66 % | 1.147 B 1 095.77 % | 95.956 M 159.83 % | 36.931 M -41.99 % | 63.661 M |
| Other current liabilities | 41.899 M -33.03 % | 62.565 M 1 918.88 % | 3.099 M 53.19 % | 2.023 M -74.74 % | 8.008 M 917.53 % | 787.000 K -94.59 % | 14.556 M 223.32 % | 4.502 M -85.31 % | 30.638 M 118.45 % | 14.025 M 2 203.02 % | 608.989 K 49.92 % | 406.207 K |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 30.054 M 178.41 % | 10.795 M -90.45 % | 112.992 M 54.13 % | 73.310 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.222 M | 0.000 | 0.000 |
| Short term debt | 112.649 M 17.10 % | 96.195 M 7.80 % | 89.235 M 54.10 % | 57.906 M -14.25 % | 67.532 M 13.62 % | 59.438 M 302.67 % | 14.761 M 47.76 % | 9.990 M | 0.000 -100.00 % | 15.000 K -99.96 % | 42.345 M | 0.000 |
| Total current liabilities | 793.142 M 82.49 % | 434.614 M -6.71 % | 465.884 M 46.05 % | 318.993 M -39.22 % | 524.851 M -13.97 % | 610.068 M 26.84 % | 480.989 M 230.11 % | 145.704 M -61.94 % | 382.856 M 4.43 % | 366.605 M 704.86 % | 45.549 M 2 031.45 % | 2.137 M |
| Total liabilities | 4.540 B -39.76 % | 7.536 B -0.47 % | 7.572 B 1 526.47 % | 465.544 M -25.56 % | 625.357 M -57.07 % | 1.457 B -2.62 % | 1.496 B 11.10 % | 1.347 B -12.01 % | 1.530 B 230.83 % | 462.562 M 460.82 % | 82.480 M 25.35 % | 65.798 M |
| Other non current assets | 38.907 M 11.74 % | 34.819 M 134.36 % | 14.857 M 270.40 % | -8.719 M -233.05 % | 6.553 M -26.99 % | 8.976 M -97.34 % | 337.228 M 3.44 % | 326.015 M -40.26 % | 545.768 M 20.43 % | 453.183 M -27.96 % | 629.071 M 26.44 % | 497.507 M |
| Long term investments | 7.478 B -3.09 % | 7.717 B 3.10 % | 7.485 B 1 564.65 % | 449.622 M 91.23 % | 235.117 M -72.49 % | 854.737 M -9.52 % | 944.685 M -0.30 % | 947.494 M 11 140.29 % | 8.429 M -66.13 % | 24.890 M -55.72 % | 56.212 M 11.53 % | 50.400 M |
| Intangible assets | 0.000 | 0.000 | 0.000 -100.00 % | 21.633 M -97.96 % | 1.063 B 1 328 381.25 % | 80.000 K -49.37 % | 158.000 K -32.77 % | 235.000 K 433.17 % | 44.076 K 199.37 % | 14.723 K -99.91 % | 16.722 M -20.70 % | 21.087 M |
| GoodWill | 274.921 M -69.52 % | 902.085 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 274.921 M 13 745 950.00 % | 2.000 K | 0.000 -100.00 % | 21.633 M 2 163 400.00 % | -1.000 K -101.25 % | 80.000 K -49.37 % | 158.000 K -32.77 % | 235.000 K 433.17 % | 44.076 K 199.37 % | 14.723 K -25.00 % | 19.630 K 90.99 % | 10.278 K |
| Property plant equipment net | 224.047 M 108.37 % | 107.523 M -2.09 % | 109.813 M -1.24 % | 111.190 M 25.77 % | 88.408 M -0.97 % | 89.272 M 3.72 % | 86.074 M -3.04 % | 88.776 M 257.03 % | 24.865 M 0.65 % | 24.704 M 2.28 % | 24.153 M -15.46 % | 28.571 M |
| Total non current assets | 8.020 B 2.04 % | 7.859 B 3.28 % | 7.609 B 1 226.30 % | 573.726 M 73.41 % | 330.841 M -65.31 % | 953.664 M -30.30 % | 1.368 B 0.43 % | 1.363 B 135.28 % | 579.107 M 15.18 % | 502.792 M -29.13 % | 709.456 M 23.07 % | 576.488 M |
| Other current assets | 76.355 M 51.70 % | 50.334 M 12 028.67 % | 415.000 K 295.24 % | 105.000 K -92.72 % | 1.442 M 15.08 % | 1.253 M 401.20 % | 250.000 K -9.42 % | 276.000 K 112.09 % | 130.136 K -99.97 % | 372.591 M | 0.000 -100.00 % | 1.187 M |
| Short term investments | 16.276 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.091 M | 0.000 |
| cash and cash equivalents | 41.438 M 450.45 % | 7.528 M 58.42 % | 4.752 M -69.17 % | 15.413 M 200.98 % | 5.121 M 11.91 % | 4.576 M -49.92 % | 9.137 M 22.94 % | 7.432 M -3.78 % | 7.724 M -50.96 % | 15.750 M 134.90 % | 6.705 M 5 421.43 % | -126.000 K |
| Cash and short term investments | 57.714 M 666.66 % | 7.528 M 58.42 % | 4.752 M -69.17 % | 15.413 M 200.98 % | 5.121 M 11.91 % | 4.576 M -49.92 % | 9.137 M 22.94 % | 7.432 M -3.78 % | 7.724 M -50.96 % | 15.750 M 33.52 % | 11.796 M 9 461.90 % | -126.000 K |
| Total current assets | 1.184 B 21.94 % | 971.028 M 12.17 % | 865.703 M 24.22 % | 696.908 M -36.12 % | 1.091 B -15.22 % | 1.287 B 46.82 % | 876.473 M 22.25 % | 716.929 M -55.44 % | 1.609 B 162.35 % | 613.268 M 1 908.87 % | 30.528 M 18.05 % | 25.861 M |
| Inventory | 27.474 M 147.94 % | 11.081 M -84.35 % | 70.787 M -24.02 % | 93.161 M 182.71 % | 32.953 M 441.90 % | 6.081 M -28.15 % | 8.463 M 42.50 % | 5.939 M -24.80 % | 7.898 M 82.17 % | 4.335 M 115.69 % | 2.010 M -45.87 % | 3.713 M |
| Net receivables | 1.023 B 13.35 % | 902.085 M 14.22 % | 789.749 M 34.26 % | 588.229 M -44.06 % | 1.051 B -17.53 % | 1.275 B 48.48 % | 858.623 M 22.09 % | 703.282 M -55.86 % | 1.593 B 622.21 % | 220.592 M 1 219.17 % | 16.722 M -20.70 % | 21.087 M |
| Tax assets | 3.932 M 7 461.54 % | 52.000 K | 0.000 | 0.000 -100.00 % | 764.000 K 27.55 % | 599.000 K 246.24 % | 173.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 635.854 M 135.07 % | 270.498 M -19.30 % | 335.192 M 39.07 % | 241.020 M -25.35 % | 322.872 M -30.00 % | 461.272 M 2.13 % | 451.672 M 244.23 % | 131.212 M -62.75 % | 352.217 M 0.25 % | 351.343 M 18 094.89 % | 1.931 M 16.96 % | 1.651 M |
| Tax payables | 2.740 M -48.84 % | 5.356 M -35.50 % | 8.304 M 14.55 % | 7.249 M -46.09 % | 13.447 M -11.89 % | 15.261 M | 0.000 -100.00 % | 2.564 M -52.01 % | 5.343 M 337.21 % | 1.222 M 84.11 % | 663.715 K 731.34 % | 79.837 K |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.077 M -5.96 % | 12.843 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 70.136 M 23 955.78 % | -294.000 K 83.58 % | -1.790 M -424.86 % | 551.000 K 20.83 % | 456.000 K 78.82 % | 255.000 K -13.56 % | 295.000 K 22.92 % | 240.000 K | 0.000 -100.00 % | 100.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 2.716 B 363.61 % | 585.939 M 273.42 % | 156.910 M 73.70 % | 90.334 M 100.00 % | 45.167 M 0.00 % | 45.167 M 0.00 % | 45.167 M -10.04 % | 50.208 M 11.16 % | 45.167 M 0.00 % | 45.167 M -77.42 % | 200.000 M | 0.000 |
| Deferred tax liabilities non current | 1.529 M 0.00 % | 1.529 M -11.31 % | 1.724 M 62.18 % | 1.063 M 816.38 % | 116.000 K 43.21 % | 81.000 K | 0.000 -100.00 % | 227.000 K -1.77 % | 231.081 K | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 9.204 B 4.23 % | 8.830 B 4.19 % | 8.475 B 566.99 % | 1.271 B -10.63 % | 1.422 B -36.54 % | 2.240 B -0.19 % | 2.245 B 7.95 % | 2.079 B -4.96 % | 2.188 B 96.05 % | 1.116 B 50.82 % | 739.984 M 22.85 % | 602.349 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.398 M | 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 % | 5.931 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -31.881 M -283.79 % | 17.346 M 189.56 % | -19.368 M 69.81 % | -64.144 M -245.55 % | -18.563 M 60.78 % | -47.327 M -3 721.04 % | 1.307 M 101.05 % | -123.943 M 89.41 % | -1.170 B -1 166.80 % | 109.713 M 1 534.83 % | 6.711 M 126.80 % | -25.038 M |
| Accounts receivables | -17.696 M 89.46 % | -167.876 M -9.08 % | -153.899 M -331.11 % | 66.592 M -92.22 % | 855.633 M 858.98 % | -112.734 M 47.56 % | -214.966 M -327.30 % | 94.572 M 108.07 % | -1.173 B -475.25 % | -203.835 M -4 937.10 % | 4.214 M 122.02 % | -19.139 M |
| Inventory | -16.393 M -282.67 % | 8.974 M 237.64 % | -6.520 M -133.58 % | 19.419 M 172.26 % | -26.872 M -1 228.13 % | 2.382 M 194.37 % | -2.524 M -228.84 % | 1.959 M 154.99 % | -3.562 M -53.19 % | -2.325 M -245.98 % | 1.593 M 161.91 % | -2.573 M |
| Accounts payables | 24.189 M -80.50 % | 124.066 M 31.68 % | 94.217 M 361.49 % | -36.031 M 95.97 % | -894.650 M -9 600.37 % | 9.417 M -93.35 % | 141.514 M 162.82 % | -225.279 M -14 058.10 % | 1.614 M -99.50 % | 322.615 M 115 373.41 % | 279.385 K 108.40 % | -3.326 M |
| Other working capital | -21.981 M -142.12 % | 52.182 M 11.42 % | 46.834 M 141.04 % | -114.124 M -341.14 % | 47.326 M -11.72 % | 53.608 M -30.63 % | 77.283 M 1 508.39 % | 4.805 M -41.16 % | 8.166 M 221.13 % | -6.741 M -1 179.37 % | 624.552 K | 0.000 |
| Other non cash items | 3.449 M -97.46 % | 135.536 M 16 016.05 % | 841.000 K 122.28 % | -3.775 M -126.75 % | 14.112 M 177.86 % | -18.124 M -130.21 % | 59.990 M -54.28 % | 131.199 M -88.85 % | 1.177 B 1 126.21 % | -114.673 M | 0.000 100.00 % | -43.760 K |
| Net cash provided by operating activities | 2.893 M -98.36 % | 176.335 M 871.71 % | -22.850 M 60.06 % | -57.207 M -432.91 % | 17.184 M 162.13 % | -27.660 M -1 155.56 % | -2.203 M 98.10 % | -116.032 M 90.00 % | -1.160 B -1 132.69 % | 112.323 M 1 034.69 % | 9.899 M 144.58 % | -22.204 M |
| Investments in property plant and equipment | -70.350 M -2 624.63 % | -2.582 M 89.45 % | -24.478 M 1.54 % | -24.862 M -1 205.78 % | -1.904 M 69.37 % | -6.216 M -1 485.71 % | -392.000 K 99.40 % | -65.868 M -6 777.68 % | -957.707 K 29.69 % | -1.362 M | 0.000 100.00 % | -2.371 M |
| Acquisitions net | 0.000 -100.00 % | 2.582 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.412 M | 0.000 |
| Purchases of investments | 0.000 100.00 % | -194.303 M 97.19 % | -6.915 B | 0.000 100.00 % | -8.687 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.140 M 84.84 % | -27.300 M |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.054 M 3.16 % | 4.899 M -76.02 % | 20.427 M | 0.000 | 0.000 |
| Other investing activites | -218.900 M -1 688.42 % | 13.781 M 135.09 % | -39.268 M -138.59 % | 101.758 M 831.49 % | -13.911 M -222.56 % | 11.350 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -289.250 M -60.23 % | -180.522 M 97.41 % | -6.978 B -9 175.09 % | 76.896 M 413.84 % | -24.502 M -577.25 % | 5.134 M 1 409.69 % | -392.000 K 99.36 % | -60.814 M -1 642.86 % | 3.942 M -79.33 % | 19.065 M 1 203.31 % | -1.728 M 94.18 % | -29.671 M |
| Debt repayment | 140.966 M 1 925.37 % | 6.960 M -99.90 % | 6.991 B 37 291.81 % | -18.796 M -339.07 % | 7.862 M | 0.000 | 0.000 -100.00 % | 67.807 M | 0.000 -100.00 % | 31.922 M 90.26 % | 16.778 M 7 657.66 % | -222.000 K |
| Common stock issued | 216.000 M 73.30 % | 124.637 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 70.621 M | 0.000 | 0.000 -100.00 % | 119.387 M -75.40 % | 485.275 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -443.944 K | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -36.681 M 70.57 % | -124.637 M | 0.000 -100.00 % | 9.398 M | 0.000 -100.00 % | 17.959 M 315.43 % | 4.323 M -88.65 % | 38.083 M -96.64 % | 1.132 B 836.12 % | -153.790 M -11.84 % | -137.506 M 68.29 % | -433.672 M |
| Net cash used provided by financing activities | 320.285 M 4 501.80 % | 6.960 M -99.90 % | 6.991 B 74 483.61 % | -9.398 M -219.54 % | 7.862 M -56.22 % | 17.959 M 315.43 % | 4.323 M -97.55 % | 176.511 M -84.41 % | 1.132 B 1 025.57 % | -122.312 M -9 020.95 % | -1.341 M -102.61 % | 51.381 M |
| Effect of forex changes on cash | 0.000 100.00 % | -15.000 K -850.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K -83.33 % | 6.000 K 126.09 % | -23.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 33.928 M 1 130.17 % | 2.758 M 125.87 % | -10.661 M -203.59 % | 10.292 M 1 788.44 % | 545.000 K 111.95 % | -4.561 M -367.51 % | 1.705 M 683.75 % | -292.077 K 98.78 % | -23.927 M -363.63 % | 9.076 M | 0.000 | 0.000 |
| Cash at beginning of period | 7.510 M 58.04 % | 4.752 M -69.17 % | 15.413 M 200.98 % | 5.121 M 11.91 % | 4.576 M -49.92 % | 9.137 M 22.94 % | 7.432 M -3.78 % | 7.724 M -75.60 % | 31.651 M 374.27 % | 6.674 M 5 396.65 % | -126.000 K | 0.000 |
| Cash at end of period | 41.438 M 450.45 % | 7.528 M 58.42 % | 4.752 M -69.17 % | 15.413 M 200.98 % | 5.121 M 11.91 % | 4.576 M -49.92 % | 9.137 M 22.94 % | 7.432 M -3.78 % | 7.724 M -50.96 % | 15.750 M 134.90 % | 6.705 M 5 421.43 % | -126.000 K |
| Operating cash flow | 2.893 M -98.36 % | 176.335 M 871.71 % | -22.850 M 60.06 % | -57.207 M -432.91 % | 17.184 M 162.13 % | -27.660 M -1 155.56 % | -2.203 M 98.10 % | -116.032 M 90.00 % | -1.160 B -1 132.69 % | 112.323 M 1 034.69 % | 9.899 M 144.58 % | -22.204 M |
| Capital expenditure | -345.271 M -13 272.23 % | -2.582 M 89.45 % | -24.478 M 1.54 % | -24.862 M -1 205.78 % | -1.904 M 69.37 % | -6.216 M -1 485.71 % | -392.000 K 99.40 % | -65.868 M -6 777.68 % | -957.707 K 29.69 % | -1.362 M | 0.000 100.00 % | -2.371 M |
| Free CashFlow | -342.378 M -297.05 % | 173.753 M 467.13 % | -47.328 M 42.33 % | -82.069 M -637.10 % | 15.280 M 145.11 % | -33.876 M -1 205.43 % | -2.595 M 98.57 % | -181.900 M 84.33 % | -1.161 B -1 146.23 % | 110.961 M 1 020.93 % | 9.899 M 140.28 % | -24.576 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 220.932 M -44.19 % | 395.870 M 82.43 % | 216.997 M -22.42 % | 279.691 M 31.76 % | 212.279 M -14.11 % | 247.164 M 258.03 % | 69.034 M -35.18 % | 106.504 M -24.03 % | 140.188 M -43.42 % | 247.757 M 33.42 % | 185.692 M 49.62 % | 124.112 M -10.04 % | 137.965 M -31.04 % | 200.057 M 60.83 % | 124.388 M -52.22 % | 260.327 M 28.34 % | 202.835 M 27.87 % | 158.621 M -74.17 % | 614.115 M 136.71 % | 259.433 M 655.00 % | 34.362 M -93.83 % | 556.673 M 223.59 % | 172.033 M -3.56 % | 178.376 M 88.48 % | 94.641 M -87.51 % | 757.569 M 566.83 % | 113.607 M 27.39 % | 89.177 M -4.93 % | 93.806 M -43.79 % | 166.888 M -4.29 % | 174.369 M 74.10 % | 100.155 M -66.57 % | 299.567 M -52.97 % | 637.033 M -28.38 % | 889.433 M 292.92 % | 226.363 M |
| Net income | 6.348 M 511.67 % | -1.542 M -231.23 % | 1.175 M -83.82 % | 7.260 M 201.12 % | 2.411 M -91.15 % | 27.250 M 18 955.94 % | 143.000 K 100.84 % | -16.987 M -870.74 % | 2.204 M 126.70 % | -8.256 M -176.99 % | 10.723 M 275.98 % | 2.852 M 3 295.24 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 M -36.09 % | 6.346 M 867.38 % | 656.000 K -62.08 % | 1.730 M -70.74 % | 5.912 M -52.16 % | 12.357 M -6.55 % | 13.223 M 160.35 % | 5.079 M -50.30 % | 10.219 M 1 192.73 % | 790.500 K -74.67 % | 3.121 M -5.91 % | 3.317 M 161.39 % | 1.269 M 266.10 % | -764.000 K -161.17 % | 1.249 M -59.38 % | 3.075 M 2 914.71 % | 102.000 K -98.33 % | 6.114 M 304.37 % | 1.512 M |
| Income before tax | 8.578 M 3 037.67 % | -292.000 K -118.39 % | 1.588 M -83.81 % | 9.810 M 201.10 % | 3.258 M -90.06 % | 32.772 M 16 792.78 % | 194.000 K 101.16 % | -16.654 M -659.05 % | 2.979 M 151.20 % | -5.818 M -140.15 % | 14.490 M 122.58 % | 6.510 M 5 661.06 % | 113.000 K -98.29 % | 6.620 M 20.30 % | 5.503 M -8.05 % | 5.985 M -6.48 % | 6.400 M -13.13 % | 7.367 M -14.09 % | 8.575 M 878.88 % | 876.000 K -62.53 % | 2.338 M -71.02 % | 8.068 M -53.72 % | 17.434 M 5.14 % | 16.581 M 141.60 % | 6.863 M -41.51 % | 11.733 M 925.61 % | 1.144 M -81.11 % | 6.056 M 70.50 % | 3.552 M 89.14 % | 1.878 M 269.95 % | -1.105 M -161.53 % | 1.796 M -61.44 % | 4.658 M 1 587.68 % | 276.000 K -97.07 % | 9.435 M 331.22 % | 2.188 M |
| Income before tax ratio | 0.04 5 363.77 % | 0.00 -110.08 % | 0.01 -79.14 % | 0.04 128.53 % | 0.02 -88.42 % | 0.13 4 618.23 % | 0.00 101.80 % | -0.16 -835.86 % | 0.02 190.49 % | -0.02 -130.09 % | 0.08 48.77 % | 0.05 6 304.09 % | 0.00 -97.52 % | 0.03 -25.20 % | 0.04 92.43 % | 0.02 -27.14 % | 0.03 -32.06 % | 0.05 232.62 % | 0.01 313.53 % | 0.00 -95.04 % | 0.07 369.46 % | 0.01 -85.70 % | 0.10 9.02 % | 0.09 28.19 % | 0.07 368.22 % | 0.02 53.80 % | 0.01 -85.17 % | 0.07 79.35 % | 0.04 236.49 % | 0.01 277.57 % | -0.01 -135.34 % | 0.02 15.33 % | 0.02 3 488.87 % | 0.00 -95.92 % | 0.01 9.75 % | 0.01 |
| EBITDA | 10.780 M -54.74 % | 23.819 M 784.15 % | 2.694 M -76.31 % | 11.373 M 163.94 % | 4.309 M -89.00 % | 39.179 M 4 434.61 % | 864.000 K 106.34 % | -13.638 M -804.44 % | 1.936 M 235.29 % | -1.431 M -126.27 % | 5.448 M -2.17 % | 5.569 M 248.78 % | -3.743 M -147.85 % | 7.823 M 26.81 % | 6.169 M -86.51 % | 45.724 M 544.36 % | 7.096 M 100.99 % | -716.003 M -7 752.88 % | 9.356 M 249.63 % | 2.676 M -9.38 % | 2.953 M -72.69 % | 10.811 M -40.70 % | 18.232 M 4.72 % | 17.410 M 126.87 % | 7.674 M -43.47 % | 13.575 M -1.67 % | 13.805 M 72.07 % | 8.023 M 109.97 % | 3.821 M -54.46 % | 8.391 M 1 369.44 % | -661.000 K -128.83 % | 2.293 M -55.07 % | 5.104 M 25.93 % | 4.053 M -57.55 % | 9.548 M 302.87 % | 2.370 M |
| Net income ratio | 0.03 837.64 % | 0.00 -171.94 % | 0.01 -79.14 % | 0.03 128.54 % | 0.01 -89.70 % | 0.11 5 222.41 % | 0.00 101.30 % | -0.16 -1 114.50 % | 0.02 147.18 % | -0.03 -157.71 % | 0.06 151.30 % | 0.02 3 674.20 % | 0.00 104.46 % | -0.01 -141.16 % | 0.03 91.22 % | 0.02 -25.69 % | 0.02 -8.69 % | 0.03 147.45 % | 0.01 308.67 % | 0.00 -94.98 % | 0.05 374.06 % | 0.01 -85.21 % | 0.07 -3.10 % | 0.07 38.13 % | 0.05 297.84 % | 0.01 93.86 % | 0.01 -80.12 % | 0.03 -1.02 % | 0.04 365.03 % | 0.01 273.55 % | 0.00 -135.13 % | 0.01 21.49 % | 0.01 6 310.81 % | 0.00 -97.67 % | 0.01 2.91 % | 0.01 |
| Ratio EBITDA | 0.05 -18.91 % | 0.06 384.65 % | 0.01 -69.47 % | 0.04 100.32 % | 0.02 -87.19 % | 0.16 1 166.54 % | 0.01 109.77 % | -0.13 -1 027.24 % | 0.01 339.10 % | -0.01 -119.69 % | 0.03 -34.61 % | 0.04 265.39 % | -0.03 -169.38 % | 0.04 -21.15 % | 0.05 -71.76 % | 0.18 402.06 % | 0.03 100.78 % | -4.51 -29 728.77 % | 0.02 47.70 % | 0.01 -88.00 % | 0.09 342.51 % | 0.02 -81.68 % | 0.11 8.58 % | 0.10 20.37 % | 0.08 352.51 % | 0.02 -85.25 % | 0.12 35.07 % | 0.09 120.87 % | 0.04 -18.99 % | 0.05 1 426.34 % | 0.00 -116.56 % | 0.02 34.37 % | 0.02 167.79 % | 0.01 -40.73 % | 0.01 2.53 % | 0.01 |
| Gross profit ratio | 0.08 -82.54 % | 0.47 1 429.34 % | 0.03 -31.26 % | 0.04 85.06 % | 0.02 -72.22 % | 0.09 56.59 % | 0.06 -8.44 % | 0.06 -21.93 % | 0.08 663.37 % | 0.01 -79.96 % | 0.05 -42.37 % | 0.09 1 428.51 % | 0.01 -92.40 % | 0.08 13.57 % | 0.07 -53.90 % | 0.15 238.28 % | 0.04 -76.73 % | 0.18 5 664.25 % | 0.00 208.00 % | 0.00 95.43 % | -0.06 -374.39 % | 0.02 464.91 % | -0.01 -177.13 % | 0.01 368.69 % | 0.00 -220.27 % | 0.00 109.92 % | -0.03 -330.46 % | 0.01 -60.02 % | 0.03 -51.79 % | 0.06 1 218.19 % | -0.01 -110.02 % | 0.05 146.69 % | 0.02 161.70 % | 0.01 -38.28 % | 0.01 -8.52 % | 0.01 |
| Weighted average shs out dil | 1.877 B -4.14 % | 1.958 B 0.00 % | 1.958 B 37.88 % | 1.420 B 36.36 % | 1.042 B 56.76 % | 664.433 M -4.69 % | 697.143 M 10.81 % | 629.148 M -5.31 % | 664.433 M 0.00 % | 664.433 M 7.28 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M |
| Weighted average shs out | 1.877 B -4.14 % | 1.958 B 0.00 % | 1.958 B 37.88 % | 1.420 B 36.36 % | 1.042 B 56.76 % | 664.433 M -4.69 % | 697.143 M 10.81 % | 629.148 M -5.31 % | 664.433 M 0.00 % | 664.433 M 7.28 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M |
| EPS diluted | 0.00 525.00 % | 0.00 -233.33 % | 0.00 104.00 % | -0.02 -175.00 % | 0.02 -48.72 % | 0.04 5 671.43 % | 0.00 97.41 % | -0.03 -190.00 % | 0.03 341.94 % | -0.01 -171.68 % | 0.02 276.09 % | 0.00 4 500.00 % | 0.00 102.27 % | 0.00 -165.67 % | 0.01 -8.22 % | 0.01 -3.95 % | 0.01 16.92 % | 0.01 -36.27 % | 0.01 827.27 % | 0.00 -60.71 % | 0.00 -70.83 % | 0.01 -52.00 % | 0.02 300.00 % | 0.01 -39.02 % | 0.01 -50.30 % | 0.02 1 169.23 % | 0.00 -74.00 % | 0.01 -7.41 % | 0.01 170.00 % | 0.00 266.67 % | 0.00 -160.00 % | 0.00 -60.00 % | 0.01 2 400.00 % | 0.00 -98.00 % | 0.01 400.00 % | 0.00 |
| Earnings per share | 0.00 525.00 % | 0.00 -233.33 % | 0.00 104.00 % | -0.02 -175.00 % | 0.02 -48.72 % | 0.04 5 671.43 % | 0.00 97.41 % | -0.03 -190.00 % | 0.03 341.94 % | -0.01 -171.68 % | 0.02 276.09 % | 0.00 4 500.00 % | 0.00 102.27 % | 0.00 -165.67 % | 0.01 -8.22 % | 0.01 -3.95 % | 0.01 16.92 % | 0.01 -36.27 % | 0.01 827.27 % | 0.00 -60.71 % | 0.00 -70.53 % | 0.01 -52.50 % | 0.02 -6.54 % | 0.02 160.98 % | 0.01 -50.30 % | 0.02 1 169.23 % | 0.00 -74.00 % | 0.01 -7.41 % | 0.01 170.00 % | 0.00 266.67 % | 0.00 -160.00 % | 0.00 -60.00 % | 0.01 2 400.00 % | 0.00 -98.00 % | 0.01 400.00 % | 0.00 |
| Gross profit | 18.168 M -90.26 % | 186.483 M 2 689.99 % | 6.684 M -46.67 % | 12.533 M 143.83 % | 5.140 M -76.14 % | 21.540 M 460.65 % | 3.842 M -40.65 % | 6.474 M -40.69 % | 10.915 M 331.94 % | 2.527 M -73.26 % | 9.450 M -13.77 % | 10.959 M 1 275.03 % | 797.000 K -94.76 % | 15.215 M 82.65 % | 8.330 M -77.97 % | 37.820 M 334.16 % | 8.711 M -70.24 % | 29.271 M 1 388.86 % | 1.966 M 355.66 % | -769.000 K 65.52 % | -2.230 M -116.94 % | 13.166 M 1 280.81 % | -1.115 M -174.38 % | 1.499 M 606.42 % | -296.000 K -115.03 % | 1.970 M 166.17 % | -2.977 M -393.59 % | 1.014 M -61.99 % | 2.668 M -72.90 % | 9.846 M 1 170.22 % | -920.000 K -117.44 % | 5.276 M -17.52 % | 6.397 M 23.07 % | 5.198 M -55.79 % | 11.758 M 259.46 % | 3.271 M |
| Income tax expense | 2.230 M 78.40 % | 1.250 M 202.66 % | 413.000 K -83.81 % | 2.551 M 201.18 % | 847.000 K -84.66 % | 5.521 M 10 942.00 % | 50.000 K -84.98 % | 333.000 K -56.98 % | 774.000 K -68.25 % | 2.438 M -35.28 % | 3.767 M 2.95 % | 3.659 M 12 517.24 % | 29.000 K -99.69 % | 9.352 M 579.65 % | 1.376 M -6.27 % | 1.468 M -11.78 % | 1.664 M -49.73 % | 3.310 M 48.43 % | 2.230 M 909.05 % | 221.000 K -63.65 % | 608.000 K -71.79 % | 2.155 M -57.55 % | 5.077 M 51.19 % | 3.358 M 88.23 % | 1.784 M 17.83 % | 1.514 M 328.29 % | 353.500 K -87.96 % | 2.936 M 1 149.36 % | 235.000 K -61.43 % | 609.300 K 278.16 % | -342.000 K -162.52 % | 547.000 K -65.45 % | 1.583 M 804.57 % | 175.000 K -94.73 % | 3.321 M 391.27 % | 676.000 K |
| Cost of revenue | 202.764 M -3.16 % | 209.387 M -0.44 % | 210.313 M -21.28 % | 267.158 M 28.98 % | 207.139 M -8.19 % | 225.624 M 246.09 % | 65.192 M -34.83 % | 100.030 M -22.62 % | 129.273 M -47.28 % | 245.230 M 39.14 % | 176.242 M 55.76 % | 113.153 M -17.51 % | 137.168 M -25.79 % | 184.842 M 59.27 % | 116.058 M -47.84 % | 222.507 M 14.62 % | 194.124 M 50.08 % | 129.350 M -78.87 % | 612.149 M 135.26 % | 260.202 M 611.09 % | 36.592 M -93.27 % | 543.507 M 213.90 % | 173.148 M -2.11 % | 176.877 M 86.31 % | 94.937 M -87.44 % | 755.599 M 548.11 % | 116.585 M 32.24 % | 88.163 M -3.26 % | 91.138 M -41.97 % | 157.042 M -10.41 % | 175.289 M 84.75 % | 94.879 M -67.64 % | 293.170 M -53.60 % | 631.835 M -28.01 % | 877.675 M 293.41 % | 223.092 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 9.521 M -94.56 % | 175.104 M 2 790.46 % | 6.058 M 8.55 % | 5.581 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 9.521 M -94.56 % | 175.104 M 2 790.46 % | 6.058 M -26.98 % | 8.296 M 161.79 % | 3.169 M 142.54 % | -7.449 M -304.14 % | 3.649 M -82.70 % | 21.093 M 112.05 % | 9.947 M 100.79 % | 4.954 M -1.31 % | 5.020 M -21.38 % | 6.385 M 16.83 % | 5.465 M -30.75 % | 7.892 M 182.56 % | 2.793 M 313.04 % | -1.311 M -154.76 % | 2.394 M -99.68 % | 745.747 M 21 970.05 % | 3.379 M 75.99 % | 1.920 M 129.94 % | 835.000 K 101.23 % | -67.851 M -196.44 % | 70.356 M 27 382.81 % | 256.000 K -94.82 % | 4.941 M -45.79 % | 9.115 M 761.53 % | 1.058 M -49.91 % | 2.112 M -15.92 % | 2.512 M -79.35 % | 12.162 M 1 363.89 % | 830.800 K -78.41 % | 3.848 M 23.06 % | 3.127 M 16.98 % | 2.673 M 15.31 % | 2.318 M 108.64 % | 1.111 M |
| Cost and expenses | 212.285 M -44.79 % | 384.491 M 77.70 % | 216.371 M -19.82 % | 269.873 M 28.32 % | 210.308 M -3.61 % | 218.175 M 216.93 % | 68.841 M -43.16 % | 121.123 M -13.00 % | 139.220 M -44.35 % | 250.184 M 38.02 % | 181.262 M 51.64 % | 119.538 M -16.19 % | 142.633 M -25.99 % | 192.734 M 62.16 % | 118.851 M -46.27 % | 221.196 M 12.56 % | 196.518 M -77.54 % | 875.097 M 42.17 % | 615.528 M 134.83 % | 262.122 M 600.36 % | 37.427 M -92.13 % | 475.656 M 95.34 % | 243.504 M 37.47 % | 177.133 M 77.35 % | 99.878 M -86.94 % | 764.714 M 550.03 % | 117.643 M 30.32 % | 90.275 M -3.60 % | 93.649 M -44.65 % | 169.204 M -3.93 % | 176.120 M 78.39 % | 98.727 M -66.68 % | 296.297 M -53.30 % | 634.508 M -27.90 % | 879.993 M 292.50 % | 224.203 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 | 0.000 | 0.000 -100.00 % | 2.715 M -14.33 % | 3.169 M 142.54 % | -7.449 M -304.14 % | 3.649 M -82.70 % | 21.093 M 112.05 % | 9.947 M 100.79 % | 4.954 M -1.31 % | 5.020 M -21.38 % | 6.385 M 16.83 % | 5.465 M -30.75 % | 7.892 M 182.56 % | 2.793 M 313.04 % | -1.311 M -154.76 % | 2.394 M -99.68 % | 745.747 M 21 970.05 % | 3.379 M 75.99 % | 1.920 M 129.94 % | 835.000 K 101.23 % | -67.851 M -196.44 % | 70.356 M 27 382.81 % | 256.000 K -94.82 % | 4.941 M -45.79 % | 9.115 M 761.53 % | 1.058 M -49.91 % | 2.112 M -15.92 % | 2.512 M -79.35 % | 12.162 M 1 363.89 % | 830.800 K -78.41 % | 3.848 M 23.06 % | 3.127 M 16.98 % | 2.673 M 15.31 % | 2.318 M 108.64 % | 1.111 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 51.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 69.000 K -99.33 % | 10.299 M 27 002.63 % | 38.000 K -92.32 % | 495.000 K 1 202.63 % | 38.000 K -99.22 % | 4.865 M | 0.000 -100.00 % | 88.000 K 450.00 % | 16.000 K -99.69 % | 5.169 M | 0.000 -100.00 % | 1.514 M 973.76 % | 141.000 K -82.46 % | 804.000 K 1 727.27 % | 44.000 K 15.79 % | 38.000 K -70.54 % | 129.000 K | 0.000 -100.00 % | 80.000 K -93.15 % | 1.168 M 23 260.00 % | 5.000 K -99.74 % | 1.957 M 4 792.50 % | 40.000 K -45.95 % | 74.000 K 311.11 % | 18.000 K | 0.000 -100.00 % | 12.217 M 1 031.20 % | 1.080 M 301.64 % | 268.900 K 124.77 % | 119.636 K 59 718.00 % | 200.000 -99.56 % | 45.000 K 125.00 % | 20.000 K -99.39 % | 3.271 M 12 480.77 % | 26.000 K -72.63 % | 95.000 K |
| Depreciation and amortization | 2.133 M -84.56 % | 13.812 M 1 193.26 % | 1.068 M 0.00 % | 1.068 M 5.53 % | 1.012 M -34.37 % | 1.542 M 129.81 % | 671.000 K -31.60 % | 981.000 K 1.34 % | 968.000 K -2.81 % | 996.000 K -2.16 % | 1.018 M 2.31 % | 995.000 K 7.57 % | 925.000 K 132.41 % | 398.000 K -37.03 % | 632.000 K -90.41 % | 6.593 M 746.34 % | 779.000 K 64.69 % | 473.000 K -32.52 % | 701.000 K 10.74 % | 633.000 K 3.94 % | 609.000 K -22.52 % | 786.000 K 3.56 % | 759.000 K 0.40 % | 756.000 K -4.67 % | 793.000 K -56.95 % | 1.842 M 315.52 % | 443.300 K -50.02 % | 887.000 K | 0.000 -100.00 % | 443.982 K 0.04 % | 443.800 K -1.81 % | 452.000 K 6.10 % | 426.000 K -15.81 % | 506.000 K 481.61 % | 87.000 K 0.00 % | 87.000 K |
| Operating income | 8.647 M -24.01 % | 11.379 M 1 717.73 % | 626.000 K -93.62 % | 9.818 M 398.12 % | 1.971 M -93.20 % | 28.989 M 14 920.21 % | 193.000 K 101.32 % | -14.619 M -1 610.23 % | 968.000 K 139.88 % | -2.427 M -154.79 % | 4.430 M -3.15 % | 4.574 M 197.99 % | -4.668 M -163.74 % | 7.323 M 32.26 % | 5.537 M -85.85 % | 39.131 M 519.46 % | 6.317 M 100.88 % | -716.476 M -50 606.02 % | -1.413 M 47.45 % | -2.689 M 12.27 % | -3.065 M -103.78 % | 81.017 M 213.36 % | -71.471 M -5 849.88 % | 1.243 M 123.73 % | -5.237 M 26.70 % | -7.145 M -77.08 % | -4.035 M -267.49 % | -1.098 M -799.36 % | 157.000 K 106.78 % | -2.316 M -32.27 % | -1.751 M -222.62 % | 1.428 M -56.33 % | 3.270 M 29.50 % | 2.525 M -73.25 % | 9.440 M 336.83 % | 2.161 M |
| Operating income ratio | 0.04 36.16 % | 0.03 896.39 % | 0.00 -91.78 % | 0.04 278.06 % | 0.01 -92.08 % | 0.12 4 095.21 % | 0.00 102.04 % | -0.14 -2 087.87 % | 0.01 170.49 % | -0.01 -141.06 % | 0.02 -35.27 % | 0.04 208.92 % | -0.03 -192.43 % | 0.04 -17.77 % | 0.04 -70.39 % | 0.15 382.65 % | 0.03 100.69 % | -4.52 -196 212.75 % | 0.00 77.80 % | -0.01 88.38 % | -0.09 -161.29 % | 0.15 135.03 % | -0.42 -6 061.88 % | 0.01 112.59 % | -0.06 -486.71 % | -0.01 73.45 % | -0.04 -188.46 % | -0.01 -835.67 % | 0.00 112.06 % | -0.01 -38.20 % | -0.01 -170.43 % | 0.01 30.62 % | 0.01 175.39 % | 0.00 -62.65 % | 0.01 11.18 % | 0.01 |
| Total other income expenses net | -69.000 K 99.41 % | -11.671 M -1 313.20 % | 962.000 K 13 842.86 % | -7.000 K -100.54 % | 1.287 M -65.98 % | 3.783 M 7 781.25 % | 48.000 K 102.36 % | -2.035 M -201.19 % | 2.011 M 159.30 % | -3.391 M -133.71 % | 10.060 M 419.63 % | 1.936 M -59.51 % | 4.781 M 780.09 % | -703.000 K -1 967.65 % | -34.000 K 99.90 % | -33.146 M -40 034.94 % | 83.000 K -99.99 % | 723.843 M 7 147.13 % | 9.988 M 180.17 % | 3.565 M -34.02 % | 5.403 M 107.41 % | -72.949 M -182.05 % | 88.905 M 479.64 % | 15.338 M 26.76 % | 12.100 M -35.90 % | 18.878 M 264.44 % | 5.180 M -27.59 % | 7.154 M 110.72 % | 3.395 M -19.05 % | 4.194 M 549.43 % | 645.800 K 75.49 % | 368.000 K -73.49 % | 1.388 M 161.72 % | -2.249 M -44 880.00 % | -5.000 K -118.52 % | 27.000 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 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
| 2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 3.816 B -23.93 % | 5.017 B -26.82 % | 6.855 B -1.89 % | 6.987 B -0.81 % | 7.044 B 7 216.56 % | 96.271 M 126.56 % | 42.493 M -30.98 % | 61.569 M -16.76 % | 73.965 M 9.86 % | 67.325 M 23.44 % | 54.542 M -9.86 % | 60.509 M 29.35 % | 46.781 M -11.93 % | 53.115 M -53.49 % | 114.212 M 317.82 % | 27.335 M -90.84 % | 298.501 M 667.99 % | 38.868 M |
| Total investments | 7.481 B -6.24 % | 7.979 B 3.39 % | 7.717 B 2.76 % | 7.509 B 0.33 % | 7.485 B 2 270.63 % | 315.724 M 1.08 % | 312.338 M -6.95 % | 335.681 M 42.77 % | 235.117 M -80.18 % | 1.186 B 7.59 % | 1.103 B -6.79 % | 1.183 B 25.21 % | 944.685 M 187.92 % | 328.107 M 6 050.08 % | 5.335 M -55.51 % | 11.992 M 44.03 % | 8.326 M 64.06 % | 5.075 M |
| Total debt | 3.858 B -23.16 % | 5.021 B -26.84 % | 6.863 B -1.81 % | 6.989 B -0.84 % | 7.048 B 7 037.63 % | 98.751 M 70.54 % | 57.906 M -31.64 % | 84.708 M 7.11 % | 79.086 M 12.35 % | 70.392 M 19.07 % | 59.118 M -21.31 % | 75.128 M 34.35 % | 55.918 M -5.50 % | 59.171 M -51.35 % | 121.615 M 283.43 % | 31.718 M -89.69 % | 307.697 M 559.08 % | 46.686 M |
| Accumulated other comprehensive income loss | 2.716 B | 0.000 | 0.000 -100.00 % | 664.433 M 17 411.96 % | -3.838 M -100.62 % | 619.933 M 12 441.89 % | -5.023 M -100.81 % | 619.933 M -6.71 % | 664.500 M | 0.000 100.00 % | -5.023 M | 0.000 100.00 % | -5.023 M | 0.000 100.00 % | -5.041 M | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 83.559 M | 0.000 -100.00 % | 74.599 M | 0.000 -100.00 % | 66.063 M | 0.000 -100.00 % | 53.466 M | 0.000 -100.00 % | 18.585 M | 0.000 -100.00 % | 2.741 M | 0.000 100.00 % | -41.341 M | 0.000 |
| Common stock | 1.877 B 32.18 % | 1.420 B 100.61 % | 708.013 M 6.56 % | 664.433 M 0.00 % | 664.433 M 7.18 % | 619.933 M 0.10 % | 619.333 M -0.10 % | 619.933 M 0.10 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M 0.00 % | 619.333 M |
| Total equity | 4.664 B 38.31 % | 3.372 B 160.67 % | 1.294 B 19.90 % | 1.079 B 19.47 % | 903.094 M 11.77 % | 808.025 M 0.36 % | 805.090 M 0.15 % | 803.901 M 0.93 % | 796.459 M 1.30 % | 786.221 M 0.33 % | 783.654 M 2.42 % | 765.137 M 2.19 % | 748.745 M 1.18 % | 740.043 M 0.98 % | 732.874 M 9.92 % | 666.745 M 6.12 % | 628.297 M -4.91 % | 660.736 M |
| Other non current liabilities | 0.000 -100.00 % | 86.706 M -74.03 % | 333.824 M -4.67 % | 350.171 M 141.39 % | 145.064 M -5.06 % | 152.792 M -1.32 % | 154.829 M 61.01 % | 96.161 M -4.00 % | 100.165 M -87.90 % | 828.118 M -0.83 % | 835.021 M -1.60 % | 848.560 M -11.71 % | 961.057 M 2.32 % | 939.289 M -15.54 % | 1.112 B 116 960.21 % | 950.000 K -45.84 % | 1.754 M -36.97 % | 2.783 M |
| Long term debt | 3.745 B -24.18 % | 4.939 B -27.00 % | 6.766 B -1.78 % | 6.889 B -1.01 % | 6.959 B 16 377.43 % | 42.235 M | 0.000 -100.00 % | 19.818 M 71.53 % | 11.554 M -81.81 % | 63.531 M 21.57 % | 52.260 M -30.44 % | 75.128 M 82.54 % | 41.157 M -30.44 % | 59.171 M 14.46 % | 51.694 M 62.98 % | 31.718 M -89.50 % | 301.980 M 546.83 % | 46.686 M |
| Total non current liabilities | 3.747 B -25.48 % | 5.028 B -29.21 % | 7.102 B -1.92 % | 7.241 B 1.89 % | 7.106 B 3 522.88 % | 196.143 M 25.82 % | 155.893 M 34.41 % | 115.980 M 3.71 % | 111.836 M -87.46 % | 891.649 M -0.86 % | 899.358 M -2.63 % | 923.688 M -9.00 % | 1.015 B 1.64 % | 998.686 M -14.20 % | 1.164 B 3 438.09 % | 32.899 M -90.43 % | 343.675 M 594.73 % | 49.469 M |
| Other current liabilities | 41.899 M 4.00 % | 40.287 M -35.61 % | 62.565 M -34.48 % | 95.485 M 737.37 % | 11.403 M 0.91 % | 11.300 M -3.82 % | 11.749 M -95.87 % | 284.822 M 1 227.53 % | 21.455 M -75.46 % | 87.430 M 7 398.28 % | 1.166 M -95.33 % | 24.981 M 71.62 % | 14.556 M 86.35 % | 7.811 M 7 011.06 % | 109.843 K -99.80 % | 53.645 M 94.18 % | 27.627 M 225.37 % | 8.491 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 4.520 M -84.96 % | 30.054 M 265.53 % | 8.222 M -23.84 % | 10.795 M 171.50 % | 3.976 M -96.48 % | 112.992 M | 0.000 -100.00 % | 73.022 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 112.649 M 38.44 % | 81.368 M -15.41 % | 96.195 M -3.97 % | 100.175 M 12.26 % | 89.235 M 57.89 % | 56.516 M -2.40 % | 57.906 M -10.76 % | 64.890 M -3.91 % | 67.532 M 884.29 % | 6.861 M 0.04 % | 6.858 M | 0.000 -100.00 % | 14.761 M | 0.000 -100.00 % | 69.921 M | 0.000 -100.00 % | 5.717 M | 0.000 |
| Total current liabilities | 793.142 M 3.13 % | 769.065 M 76.95 % | 434.614 M -7.03 % | 467.490 M 0.34 % | 465.884 M -7.24 % | 502.251 M 60.92 % | 312.103 M -57.17 % | 728.705 M 38.84 % | 524.851 M 37.18 % | 382.602 M -31.52 % | 558.735 M 63.92 % | 340.868 M -29.13 % | 480.989 M 140.81 % | 199.742 M 0.11 % | 199.532 M -86.50 % | 1.478 B -1.54 % | 1.501 B 183.41 % | 529.697 M |
| Total liabilities | 4.540 B -21.68 % | 5.797 B -23.08 % | 7.536 B -2.23 % | 7.708 B 1.80 % | 7.572 B 984.19 % | 698.394 M 49.23 % | 467.996 M -44.60 % | 844.685 M 32.67 % | 636.687 M -50.03 % | 1.274 B -12.61 % | 1.458 B 15.30 % | 1.265 B -15.47 % | 1.496 B 24.83 % | 1.198 B -12.11 % | 1.364 B -9.76 % | 1.511 B -18.10 % | 1.845 B 218.54 % | 579.166 M |
| Other non current assets | 38.907 M 411.93 % | 7.600 M -78.17 % | 34.819 M 316.05 % | 8.369 M -43.67 % | 14.857 M -1.24 % | 15.043 M -2.03 % | 15.355 M 26.35 % | 12.153 M 85.49 % | 6.552 M 7.53 % | 6.093 M -92.35 % | 79.692 M 599.67 % | 11.390 M -96.62 % | 337.228 M 2 327.50 % | 13.892 M -95.74 % | 326.314 M -50.23 % | 655.644 M 44.58 % | 453.488 M -37.77 % | 728.740 M |
| Long term investments | 7.478 B -6.28 % | 7.979 B 3.39 % | 7.717 B 2.76 % | 7.509 B 0.33 % | 7.485 B 2 270.63 % | 315.724 M 1.08 % | 312.338 M -6.95 % | 335.681 M 42.77 % | 235.117 M -77.38 % | 1.039 B -5.73 % | 1.103 B -6.79 % | 1.183 B 25.21 % | 944.685 M 187.92 % | 328.107 M 6 050.08 % | 5.335 M -50.54 % | 10.786 M 29.55 % | 8.326 M 64.06 % | 5.075 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.049 B 4 749.45 % | 21.633 M -98.16 % | 1.173 B 10.37 % | 1.063 B | 0.000 -100.00 % | 80.000 K | 0.000 -100.00 % | 158.000 K | 0.000 -100.00 % | 235.064 K 1 708.18 % | 13.000 K -70.51 % | 44.076 K | 0.000 |
| GoodWill | 274.921 M | 0.000 -100.00 % | 902.085 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 |
| Goodwill and intangible assets | 274.921 M | 0.000 -100.00 % | 2.000 K | 0.000 | 0.000 -100.00 % | 2.000 K -99.99 % | 21.633 M | 0.000 | 0.000 | 0.000 -100.00 % | 80.000 K | 0.000 -100.00 % | 158.000 K | 0.000 -100.00 % | 235.064 K 1 708.18 % | 13.000 K -70.51 % | 44.076 K | 0.000 |
| Property plant equipment net | 224.047 M 110.25 % | 106.563 M -0.89 % | 107.523 M -1.95 % | 109.666 M -0.13 % | 109.813 M -1.82 % | 111.852 M 24.89 % | 89.562 M -9.83 % | 99.327 M 12.35 % | 88.408 M 0.73 % | 87.771 M -1.68 % | 89.272 M 5.38 % | 84.712 M -1.58 % | 86.074 M -2.33 % | 88.125 M -0.73 % | 88.776 M 253.32 % | 25.126 M -91.50 % | 295.608 M 1 093.46 % | 24.769 M |
| Total non current assets | 8.020 B -0.90 % | 8.093 B 2.97 % | 7.859 B 3.04 % | 7.627 B 0.24 % | 7.609 B 1 618.95 % | 442.672 M 0.86 % | 438.888 M -2.00 % | 447.850 M 35.37 % | 330.841 M -70.82 % | 1.134 B -10.87 % | 1.272 B -0.55 % | 1.279 B -6.52 % | 1.368 B 218.12 % | 430.124 M 2.25 % | 420.665 M -39.17 % | 691.569 M -8.70 % | 757.467 M -0.15 % | 758.584 M |
| Other current assets | 76.355 M 69.79 % | 44.971 M -10.65 % | 50.334 M -43.60 % | 89.252 M 21 406.51 % | 415.000 K -84.39 % | 2.658 M 151.23 % | 1.058 M -66.74 % | 3.181 M 120.60 % | 1.442 M -77.22 % | 6.330 M 949.75 % | 603.000 K -9.87 % | 669.000 K 167.60 % | 250.000 K 30.07 % | 192.200 K 3.88 % | 185.022 K -99.88 % | 153.129 M -48.58 % | 297.786 M 2 469.78 % | 11.588 M |
| Short term investments | 16.276 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 146.758 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.206 M | 0.000 | 0.000 |
| cash and cash equivalents | 41.438 M 930.28 % | 4.022 M -46.57 % | 7.528 M 285.26 % | 1.954 M -58.88 % | 4.752 M 91.61 % | 2.480 M -83.91 % | 15.413 M -33.39 % | 23.139 M 351.85 % | 5.121 M 66.97 % | 3.067 M -32.98 % | 4.576 M -68.70 % | 14.619 M 60.00 % | 9.137 M 50.88 % | 6.056 M -18.20 % | 7.403 M 68.90 % | 4.383 M -52.34 % | 9.196 M 17.63 % | 7.818 M |
| Cash and short term investments | 57.714 M 1 334.96 % | 4.022 M -46.57 % | 7.528 M 285.26 % | 1.954 M -58.88 % | 4.752 M 91.61 % | 2.480 M -83.91 % | 15.413 M -33.39 % | 23.139 M 351.85 % | 5.121 M -96.58 % | 149.825 M 3 174.15 % | 4.576 M -68.70 % | 14.619 M 60.00 % | 9.137 M 50.88 % | 6.056 M -18.20 % | 7.403 M 32.46 % | 5.589 M -39.22 % | 9.196 M 17.63 % | 7.818 M |
| Total current assets | 1.184 B 10.04 % | 1.076 B 10.81 % | 971.028 M -16.27 % | 1.160 B 33.96 % | 865.703 M -18.62 % | 1.064 B 27.52 % | 834.198 M -30.53 % | 1.201 B 8.93 % | 1.102 B 18.95 % | 926.721 M -4.43 % | 969.684 M 29.20 % | 750.558 M -14.37 % | 876.473 M -41.89 % | 1.508 B -9.99 % | 1.676 B 12.75 % | 1.486 B -13.38 % | 1.716 B 256.46 % | 481.318 M |
| Inventory | 27.474 M 18.38 % | 23.208 M 109.44 % | 11.081 M -30.65 % | 15.979 M -77.43 % | 70.787 M 643.01 % | 9.527 M -29.61 % | 13.534 M 834.02 % | 1.449 M -95.60 % | 32.953 M 158.05 % | 12.770 M 110.00 % | 6.081 M 6.53 % | 5.708 M -32.55 % | 8.463 M 16.11 % | 7.289 M 22.73 % | 5.939 M -66.15 % | 17.543 M 59.48 % | 11.000 M 113.76 % | 5.146 M |
| Net receivables | 1.023 B 1.87 % | 1.004 B 11.27 % | 902.085 M -14.29 % | 1.053 B 33.28 % | 789.749 M -24.72 % | 1.049 B 30.45 % | 804.193 M -31.44 % | 1.173 B 10.37 % | 1.063 B 40.25 % | 757.796 M -20.93 % | 958.424 M 31.37 % | 729.562 M -15.03 % | 858.623 M -42.56 % | 1.495 B -10.07 % | 1.662 B 26.89 % | 1.310 B -6.28 % | 1.398 B 206.01 % | 456.766 M |
| Tax assets | 3.932 M 7 461.54 % | 52.000 K 0.00 % | 52.000 K | 0.000 | 0.000 -100.00 % | 51.000 K | 0.000 -100.00 % | 689.000 K -9.82 % | 764.000 K 47.78 % | 517.000 K -0.19 % | 518.000 K 199.42 % | 173.000 K 0.00 % | 173.000 K | 0.000 -100.00 % | 4.409 K | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 100.00 % | -1.000 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 |
| Account payables | 635.854 M -1.78 % | 647.410 M 139.34 % | 270.498 M 1.19 % | 267.310 M -20.25 % | 335.192 M -21.36 % | 426.213 M 76.84 % | 241.020 M -35.73 % | 375.017 M 16.15 % | 322.872 M 11.99 % | 288.311 M -37.47 % | 461.089 M 45.97 % | 315.887 M -30.06 % | 451.672 M 135.33 % | 191.931 M 51.20 % | 126.938 M -91.09 % | 1.424 B -2.60 % | 1.463 B 180.60 % | 521.206 M |
| Tax payables | 2.740 M | 0.000 -100.00 % | 5.356 M 18.50 % | 4.520 M -45.57 % | 8.304 M 1.00 % | 8.222 M 13.42 % | 7.249 M 82.32 % | 3.976 M -70.43 % | 13.447 M | 0.000 -100.00 % | 16.600 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.564 M | 0.000 -100.00 % | 5.343 M | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.077 M | 0.000 -100.00 % | 12.843 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 70.136 M 11 121.76 % | 625.000 K 312.59 % | -294.000 K 79.79 % | -1.455 M 18.72 % | -1.790 M -6.74 % | -1.677 M -404.36 % | 551.000 K 163.64 % | 209.000 K -54.17 % | 456.000 K 78.13 % | 256.000 K 3.23 % | 248.000 K 73.43 % | 143.000 K -51.53 % | 295.000 K 201.72 % | -290.000 K -238.16 % | 209.908 K | 0.000 -100.00 % | 5.139 M 4.45 % | 4.920 M |
| 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 2.716 B 39.22 % | 1.951 B 233.00 % | 585.939 M 335.80 % | -248.486 M -254.60 % | 160.730 M 137.36 % | -430.164 M -472.02 % | 115.630 M 126.51 % | -436.174 M 21.25 % | -553.893 M -432.40 % | 166.632 M 44.11 % | 115.630 M -20.62 % | 145.661 M 26.05 % | 115.555 M -4.50 % | 121.000 M 4.64 % | 115.630 M 143.88 % | 47.412 M 4.97 % | 45.167 M 23.80 % | 36.483 M |
| Deferred tax liabilities non current | 1.529 M 0.00 % | 1.529 M 0.00 % | 1.529 M -11.31 % | 1.724 M 0.00 % | 1.724 M 54.48 % | 1.116 M 4.89 % | 1.064 M 106 300.00 % | 1.000 K -99.15 % | 117.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 226.700 K -1.90 % | 231.081 K 0.04 % | 231.000 K -99.42 % | 39.941 M | 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 |
| Total assets | 9.204 B 0.38 % | 9.169 B 3.84 % | 8.830 B 0.49 % | 8.787 B 3.68 % | 8.475 B 462.59 % | 1.506 B 18.33 % | 1.273 B -22.78 % | 1.649 B 15.03 % | 1.433 B -30.45 % | 2.060 B -8.09 % | 2.242 B 10.45 % | 2.030 B -9.58 % | 2.245 B 15.80 % | 1.938 B -7.53 % | 2.096 B -3.74 % | 2.178 B -11.94 % | 2.473 B 99.47 % | 1.240 B |
| 2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -671.000 K 31.60 % | -981.000 K -1.34 % | -968.000 K 2.81 % | -996.000 K 2.16 % | -1.018 M -2.31 % | -995.000 K -1 084.52 % | -84.000 K -103.07 % | 2.732 M 166.20 % | -4.127 M 8.63 % | -4.517 M 4.62 % | -4.736 M -16.77 % | -4.056 M |
| Net cash provided by operating activities | 143.000 K 100.84 % | -16.987 M -870.74 % | 2.204 M 126.70 % | -8.256 M -176.99 % | 10.723 M 275.98 % | 2.852 M 3 295.24 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 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 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | -1.811 M 89.34 % | -16.987 M -566.68 % | -2.548 M 69.14 % | -8.256 M -200.16 % | 8.243 M 189.03 % | 2.852 M 3 295.24 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 M |
| Cash at beginning of period | 1.954 M -89.68 % | 18.941 M 298.59 % | 4.752 M -63.47 % | 13.008 M 424.52 % | 2.480 M 766.67 % | -372.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 143.000 K -92.68 % | 1.954 M -11.34 % | 2.204 M -53.62 % | 4.752 M -55.68 % | 10.723 M 332.38 % | 2.480 M 2 852.38 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 M |
| Operating cash flow | 143.000 K 100.84 % | -16.987 M -870.74 % | 2.204 M 126.70 % | -8.256 M -176.99 % | 10.723 M 275.98 % | 2.852 M 3 295.24 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 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 |
| Free CashFlow | 143.000 K 100.84 % | -16.987 M -870.74 % | 2.204 M 126.70 % | -8.256 M -176.99 % | 10.723 M 275.98 % | 2.852 M 3 295.24 % | 84.000 K 103.07 % | -2.732 M -166.20 % | 4.127 M -8.63 % | 4.517 M -4.62 % | 4.736 M 16.77 % | 4.056 M |
| 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |