FLX

BingEx Limited FLX

Finances

2024 2023 2022 2021 2020 2019
Revenue 4.468 B -1.34 % 4.529 B 13.14 % 4.003 B 31.68 % 3.040 B 50.90 % 2.015 B 19.15 % 1.691 B
Net income -146.480 M -232.56 % 110.499 M 161.24 % -180.438 M 37.99 % -291.004 M -41.47 % -205.699 M 52.78 % -435.633 M
Income before tax -146.411 M -232.50 % 110.499 M 161.24 % -180.438 M 37.99 % -291.004 M -41.47 % -205.699 M 52.78 % -435.633 M
Income before tax ratio -0.03 -234.30 % 0.02 154.13 % -0.05 52.91 % -0.10 6.25 % -0.10 60.37 % -0.26
EBITDA -22.806 M -246.79 % 15.537 M 107.89 % -197.018 M 33.49 % -296.227 M -39.59 % -212.219 M 51.63 % -438.724 M
Net income ratio -0.03 -234.36 % 0.02 154.13 % -0.05 52.91 % -0.10 6.25 % -0.10 60.37 % -0.26
Ratio EBITDA -0.01 -248.78 % 0.00 106.97 % -0.05 49.49 % -0.10 7.50 % -0.11 59.40 % -0.26
Gross profit ratio 0.11 26.02 % 0.09 34.50 % 0.06 4.12 % 0.06 -33.77 % 0.09 1 035.19 % -0.01
Weighted average shs out dil 23.710 M 0.15 % 23.673 M -66.67 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M
Weighted average shs out 23.710 M -0.77 % 23.895 M -66.35 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M
EPS diluted -7.53 -402.00 % -1.50 41.18 % -2.55 57.07 % -5.94 -43.48 % -4.14 32.35 % -6.12
Earnings per share -7.53 -402.00 % -1.50 41.18 % -2.55 57.07 % -5.94 -43.48 % -4.14 32.35 % -6.12
Gross profit 490.563 M 24.33 % 394.555 M 52.18 % 259.262 M 37.10 % 189.110 M -0.06 % 189.222 M 1 214.32 % -16.981 M
Income tax expense 69.000 K 0.000 0.000 0.000 0.000 0.000
Cost of revenue 3.978 B -3.79 % 4.134 B 10.44 % 3.743 B 31.32 % 2.851 B 56.18 % 1.825 B 6.89 % 1.708 B
General and administrative expenses 148.549 M 41.73 % 104.810 M 2.11 % 102.645 M -9.34 % 113.216 M 32.53 % 85.424 M 10.23 % 77.493 M
Selling and marketing expenses 223.935 M 18.96 % 188.249 M -21.72 % 240.477 M -11.47 % 271.636 M 24.00 % 219.054 M -12.40 % 250.049 M
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 516.340 M 34.50 % 383.906 M -16.86 % 461.741 M -5.69 % 489.618 M 20.99 % 404.691 M -4.62 % 424.315 M
Cost and expenses 4.494 B -0.54 % 4.518 B 7.44 % 4.205 B 25.89 % 3.340 B 49.79 % 2.230 B 4.60 % 2.132 B
Research and development expenses 143.856 M 58.35 % 90.847 M -23.41 % 118.619 M 13.22 % 104.766 M 4.54 % 100.213 M 3.55 % 96.773 M
Selling general and administrative expenses 372.484 M 27.10 % 293.059 M -14.59 % 343.122 M -10.84 % 384.852 M 26.40 % 304.478 M -7.04 % 327.542 M
Interest income 21.216 M 1.60 % 20.881 M 118.31 % 9.565 M 79.35 % 5.333 M 34.13 % 3.976 M -29.79 % 5.663 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 2.971 M -39.22 % 4.888 M -10.49 % 5.461 M 27.56 % 4.281 M 31.72 % 3.250 M 26.36 % 2.572 M
Operating income -25.777 M -342.06 % 10.649 M 105.26 % -202.479 M 32.62 % -300.508 M -39.47 % -215.469 M 51.17 % -441.296 M
Operating income ratio -0.01 -345.35 % 0.00 104.65 % -0.05 48.83 % -0.10 7.57 % -0.11 59.02 % -0.26
Total other income expenses net -120.634 M -220.82 % 99.850 M 353.02 % 22.041 M 131.91 % 9.504 M -2.72 % 9.770 M 72.52 % 5.663 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -549.872 M 14.31 % -641.685 M -10.19 % -582.336 M -166.48 % -218.527 M 26.02 % -295.377 M 35.53 % -458.158 M
Total investments 478.020 M 217.20 % 150.699 M -18.19 % 184.198 M -69.99 % 613.709 M 0.000 0.000
Total debt 42.486 M -26.38 % 57.706 M 44.96 % 39.808 M 0.000 0.000 0.000
Accumulated other comprehensive income loss -92.139 M 26.93 % -126.092 M -48.14 % -85.116 M -213.12 % 75.244 M 56.83 % 47.979 M 205.26 % -45.583 M
Retained earnings -2.566 B -11.28 % -2.306 B -1.58 % -2.270 B -16.41 % -1.950 B -27.62 % -1.528 B -23.85 % -1.234 B
Common stock 138.000 K 213.64 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K
Total equity 747.064 M 130.72 % -2.432 B -3.26 % -2.355 B -25.63 % -1.875 B -26.67 % -1.480 B -15.68 % -1.279 B
Other non current liabilities 0.000 -100.00 % 2.734 B 7.34 % 2.547 B 14.92 % 2.216 B 60.13 % 1.384 B -0.45 % 1.390 B
Long term debt 29.395 M -35.20 % 45.360 M 59.68 % 28.406 M 0.000 0.000 0.000
Total non current liabilities 29.395 M -98.94 % 2.779 B 7.91 % 2.575 B 16.21 % 2.216 B 60.13 % 1.384 B -0.45 % 1.390 B
Other current liabilities 151.505 M -13.17 % 174.475 M 5.04 % 166.107 M 40.65 % 118.099 M 24.51 % 94.849 M 41.64 % 66.966 M
Deferred revenue 56.768 M 9.28 % 51.945 M 33.03 % 39.049 M -19.11 % 48.274 M -27.48 % 66.571 M 3.66 % 64.219 M
Short term debt 13.091 M 6.03 % 12.346 M 8.28 % 11.402 M 0.000 0.000 0.000
Total current liabilities 458.964 M -29.76 % 653.452 M -6.97 % 702.442 M 24.07 % 566.167 M 22.69 % 461.443 M 13.04 % 408.195 M
Total liabilities 488.359 M -85.77 % 3.432 B 4.72 % 3.278 B 17.81 % 2.782 B 50.77 % 1.845 B 2.61 % 1.798 B
Other non current assets 4.600 M -69.23 % 14.950 M 2 560.14 % 562.000 K -82.21 % 3.159 M -30.39 % 4.538 M 203.75 % 1.494 M
Long term investments 324.110 M 0.000 0.000 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 48.264 M -26.20 % 65.396 M 33.62 % 48.942 M 421.94 % 9.377 M 14.98 % 8.155 M 62.03 % 5.033 M
Total non current assets 376.974 M 369.19 % 80.346 M 62.30 % 49.504 M 294.89 % 12.536 M -1.24 % 12.693 M 94.47 % 6.527 M
Other current assets 68.011 M 165.80 % 25.587 M -3.49 % 26.512 M -34.16 % 40.268 M -2.82 % 41.438 M 9.17 % 37.957 M
Short term investments 153.910 M 2.13 % 150.699 M -18.19 % 184.198 M -69.99 % 613.709 M 0.000 0.000
cash and cash equivalents 592.358 M -15.30 % 699.391 M 12.42 % 622.144 M 184.70 % 218.527 M -26.02 % 295.377 M -35.53 % 458.158 M
Cash and short term investments 746.268 M -12.21 % 850.090 M 5.43 % 806.342 M -3.11 % 832.236 M 181.75 % 295.377 M -35.53 % 458.158 M
Total current assets 858.449 M -6.72 % 920.324 M 5.40 % 873.165 M -2.45 % 895.124 M 153.70 % 352.834 M -31.17 % 512.638 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 44.170 M -1.07 % 44.647 M 10.76 % 40.311 M 78.21 % 22.620 M 41.21 % 16.019 M -3.05 % 16.523 M
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 223.391 M -34.26 % 339.832 M -4.58 % 356.136 M 31.38 % 271.066 M 39.80 % 193.892 M 25.41 % 154.609 M
Tax payables 14.209 M -81.02 % 74.854 M -42.31 % 129.748 M 0.79 % 128.728 M 21.29 % 106.131 M -13.29 % 122.401 M
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 42.486 M -26.38 % 57.706 M 44.96 % 39.808 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 3.405 B 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.235 B 23.46 % 1.001 B 8.45 % 922.669 M 1.65 % 907.660 M 148.32 % 365.527 M -29.59 % 519.165 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 160.027 M 0.000 0.000 0.000 0.000 0.000
Change in working capital -211.064 M -172.68 % -77.404 M -178.66 % 98.407 M 7.12 % 91.863 M 95.59 % 46.967 M -61.37 % 121.580 M
Accounts receivables -4.778 M -823.94 % 660.000 K 105.22 % -12.651 M -10 102.42 % -124.000 K 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -116.441 M -614.19 % -16.304 M -119.17 % 85.070 M 10.23 % 77.174 M 96.46 % 39.283 M 594.05 % 5.660 M
Other working capital -89.845 M -45.47 % -61.760 M -337.65 % 25.988 M 75.44 % 14.813 M 92.78 % 7.684 M -93.37 % 115.920 M
Other non cash items 196.735 M 2 447.06 % 7.724 M 175.38 % -10.247 M -22 176.09 % -46.000 K -1 250.00 % 4.000 K -50.00 % 8.000 K
Net cash provided by operating activities 2.189 M -95.21 % 45.707 M 152.65 % -86.817 M 55.46 % -194.906 M -25.36 % -155.478 M 50.08 % -311.473 M
Investments in property plant and equipment -1.141 M 63.01 % -3.085 M 9.93 % -3.425 M 34.54 % -5.232 M 19.23 % -6.478 M -192.72 % -2.213 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -1.110 B -50.81 % -735.918 M 38.56 % -1.198 B 17.46 % -1.451 B 0.000 0.000
Sales maturities of investments 612.857 M -19.87 % 764.876 M -53.99 % 1.662 B 99.93 % 831.482 M 0.000 0.000
Other investing activites 65.000 K -63.07 % 176.000 K -2.76 % 181.000 K 43.65 % 126.000 K 23.53 % 102.000 K 0.000
Net cash used for investing activites -498.037 M -2 011.92 % 26.049 M -94.35 % 461.380 M 173.83 % -624.882 M -9 700.53 % -6.376 M -188.12 % -2.213 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 447.967 M 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
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -14.455 M -3 926.46 % -359.000 K 0.000 -100.00 % 743.376 M 0.000 0.000
Net cash used provided by financing activities 433.512 M 120 855.43 % -359.000 K 0.000 -100.00 % 743.376 M 0.000 0.000
Effect of forex changes on cash 2.038 M -65.16 % 5.850 M -79.87 % 29.054 M 6 733.33 % -438.000 K 52.75 % -927.000 K -113.90 % 6.671 M
Net change in cash -60.298 M -178.06 % 77.247 M -80.86 % 403.617 M 625.20 % -76.850 M 52.79 % -162.781 M 46.98 % -307.015 M
Cash at beginning of period 699.391 M 12.42 % 622.144 M 184.70 % 218.527 M -26.02 % 295.377 M -35.53 % 458.158 M -40.12 % 765.173 M
Cash at end of period 639.093 M -8.62 % 699.391 M 12.42 % 622.144 M 184.70 % 218.527 M -26.02 % 295.377 M -35.53 % 458.158 M
Operating cash flow 2.189 M -95.21 % 45.707 M 152.65 % -86.817 M 55.46 % -194.906 M -25.36 % -155.478 M 50.08 % -311.473 M
Capital expenditure -1.141 M 63.01 % -3.085 M 9.93 % -3.425 M 34.54 % -5.232 M 19.23 % -6.478 M -192.72 % -2.213 M
Free CashFlow 1.048 M -97.54 % 42.622 M 147.23 % -90.242 M 54.91 % -200.138 M -23.58 % -161.956 M 48.37 % -313.686 M
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 2021-03-31 2020-03-31
Revenue 1.025 B 6.64 % 960.762 M -6.62 % 1.029 B -10.90 % 1.155 B -1.87 % 1.177 B 6.23 % 1.108 B -8.63 % 1.212 B 1.51 % 1.194 B 3.85 % 1.150 B 18.29 % 972.216 M -23.74 % 1.275 B 23.32 % 1.034 B 78.93 % 577.801 M 68.50 % 342.910 M
Net income 53.495 M 620.94 % -10.269 M 96.51 % -293.992 M -1 333.76 % 23.829 M -59.69 % 59.115 M -8.45 % 64.568 M 92.86 % 33.480 M -4.24 % 34.962 M 130.89 % 15.142 M -43.74 % 26.915 M 21.87 % 22.085 M 143.30 % -51.000 M 27.33 % -70.181 M -0.75 % -69.659 M
Income before tax 53.495 M 622.72 % -10.234 M 96.52 % -293.991 M -1 333.75 % 23.829 M -59.74 % 59.183 M -8.34 % 64.568 M 92.86 % 33.480 M -4.24 % 34.962 M 130.89 % 15.142 M -43.74 % 26.915 M 21.87 % 22.085 M 143.30 % -51.000 M 27.33 % -70.181 M -0.75 % -69.659 M
Income before tax ratio 0.05 590.17 % -0.01 96.27 % -0.29 -1 484.74 % 0.02 -58.97 % 0.05 -13.71 % 0.06 111.06 % 0.03 -5.67 % 0.03 122.33 % 0.01 -52.44 % 0.03 59.82 % 0.02 135.12 % -0.05 59.39 % -0.12 40.21 % -0.20
EBITDA 19.312 M 93.88 % 9.961 M 106.52 % -152.716 M -430.76 % 46.171 M -10.93 % 51.838 M -9.78 % 57.458 M 220.56 % -47.661 M -387.03 % 16.605 M 81.91 % 9.128 M -55.96 % 20.728 M 202.07 % 6.862 M 112.47 % -55.037 M 22.69 % -71.192 M 0.03 % -71.216 M
Net income ratio 0.05 588.50 % -0.01 96.26 % -0.29 -1 484.74 % 0.02 -58.92 % 0.05 -13.81 % 0.06 111.06 % 0.03 -5.67 % 0.03 122.33 % 0.01 -52.44 % 0.03 59.82 % 0.02 135.12 % -0.05 59.39 % -0.12 40.21 % -0.20
Ratio EBITDA 0.02 81.80 % 0.01 106.98 % -0.15 -471.24 % 0.04 -9.24 % 0.04 -15.07 % 0.05 231.94 % -0.04 -382.75 % 0.01 75.17 % 0.01 -62.77 % 0.02 296.13 % 0.01 110.11 % -0.05 56.80 % -0.12 40.67 % -0.21
Gross profit ratio 0.12 -9.17 % 0.13 31.81 % 0.10 -11.37 % 0.11 4.58 % 0.11 -8.27 % 0.12 37.31 % 0.09 -5.11 % 0.09 7.76 % 0.08 -5.79 % 0.09 -15.34 % 0.11 100.57 % 0.05 -8.66 % 0.06 8.56 % 0.05
Weighted average shs out dil 23.165 M 0.03 % 23.158 M -2.33 % 23.710 M 0.15 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M -1.46 % 24.025 M 0.00 % 24.025 M -66.17 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M
Weighted average shs out 23.165 M 0.03 % 23.158 M -2.33 % 23.710 M 0.15 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M 0.00 % 23.673 M -1.46 % 24.025 M 0.00 % 24.025 M -66.17 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M 0.00 % 71.020 M
EPS diluted 2.34 620.00 % -0.45 96.37 % -12.39 -2 073.68 % -0.57 -161.29 % 0.93 -20.51 % 1.17 -17.02 % 1.41 -4.08 % 1.47 133.33 % 0.63 -43.24 % 1.11 270.00 % 0.30 141.67 % -0.72 27.27 % -0.99 0.00 % -0.99
Earnings per share 2.34 620.00 % -0.45 96.37 % -12.39 -2 073.68 % -0.57 -161.29 % 0.93 -20.51 % 1.17 -17.02 % 1.41 -4.08 % 1.47 133.33 % 0.63 -43.24 % 1.11 270.00 % 0.30 141.67 % -0.72 27.27 % -0.99 0.00 % -0.99
Gross profit 122.692 M -3.14 % 126.674 M 23.09 % 102.915 M -21.04 % 130.331 M 2.63 % 126.990 M -2.56 % 130.327 M 25.47 % 103.874 M -3.68 % 107.842 M 11.91 % 96.366 M 11.44 % 86.473 M -35.44 % 133.952 M 147.34 % 54.157 M 63.43 % 33.137 M 82.93 % 18.115 M
Income tax expense 0.000 -100.00 % 35.000 K 3 400.00 % 1.000 K 0.000 -100.00 % 68.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cost of revenue 901.866 M 8.13 % 834.088 M -9.92 % 925.962 M -9.61 % 1.024 B -2.41 % 1.050 B 7.40 % 977.421 M -11.82 % 1.108 B 2.03 % 1.086 B 3.11 % 1.054 B 18.96 % 885.743 M -22.37 % 1.141 B 16.46 % 979.720 M 79.88 % 544.664 M 67.69 % 324.795 M
General and administrative expenses 35.952 M -5.13 % 37.897 M -55.41 % 84.986 M 370.63 % 18.058 M -8.35 % 19.704 M -23.63 % 25.801 M 1.53 % 25.411 M -5.78 % 26.969 M 3.47 % 26.064 M -1.15 % 26.366 M -29.50 % 37.400 M 78.16 % 20.992 M 0.61 % 20.864 M -12.97 % 23.973 M
Selling and marketing expenses 48.194 M -2.31 % 49.334 M -45.35 % 90.266 M 105.47 % 43.931 M -2.10 % 44.874 M 0.02 % 44.864 M -3.89 % 46.681 M 7.27 % 43.518 M -10.29 % 48.508 M -2.09 % 49.542 M -13.47 % 57.257 M 0.39 % 57.037 M -6.89 % 61.257 M 35.54 % 45.195 M
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 103.380 M -11.42 % 116.713 M -54.34 % 255.631 M 203.74 % 84.160 M -0.58 % 84.650 M -7.89 % 91.899 M 0.48 % 91.459 M 0.24 % 91.237 M -8.51 % 99.726 M -1.73 % 101.484 M -17.34 % 122.780 M 12.42 % 109.218 M 4.69 % 104.329 M 9.97 % 94.867 M
Cost and expenses 1.005 B 5.73 % 950.801 M -19.53 % 1.182 B 6.58 % 1.109 B -2.27 % 1.134 B 6.09 % 1.069 B -10.88 % 1.200 B 1.89 % 1.178 B 2.11 % 1.153 B 16.83 % 987.227 M -21.88 % 1.264 B 16.05 % 1.089 B 67.79 % 648.993 M 54.65 % 419.662 M
Research and development expenses 19.234 M -34.76 % 29.482 M -63.32 % 80.379 M 262.54 % 22.171 M 10.46 % 20.072 M -5.47 % 21.234 M 9.64 % 19.367 M -6.67 % 20.750 M -17.51 % 25.154 M -1.65 % 25.576 M -9.06 % 28.123 M -9.83 % 31.189 M 40.44 % 22.208 M -13.58 % 25.699 M
Selling general and administrative expenses 84.146 M -3.54 % 87.231 M -50.23 % 175.252 M 182.71 % 61.989 M -4.01 % 64.578 M -8.61 % 70.665 M -1.98 % 72.092 M 2.28 % 70.487 M -5.48 % 74.572 M -1.76 % 75.908 M -19.81 % 94.657 M 21.31 % 78.029 M -4.98 % 82.121 M 18.73 % 69.168 M
Interest income 3.179 M -25.91 % 4.291 M -8.33 % 4.681 M 0.97 % 4.636 M -21.28 % 5.889 M -2.01 % 6.010 M 3.03 % 5.833 M 15.28 % 5.060 M -3.49 % 5.243 M 10.50 % 4.745 M 11.18 % 4.268 M 29.81 % 3.288 M 225.22 % 1.011 M -35.07 % 1.557 M
Interest expense 0.000 0.000 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 0.000 0.000 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 income 19.312 M 93.88 % 9.961 M 106.52 % -152.716 M -430.76 % 46.171 M 9.05 % 42.340 M 10.18 % 38.428 M 209.53 % 12.415 M -25.23 % 16.605 M 594.20 % -3.360 M 77.62 % -15.011 M -234.36 % 11.172 M 120.29 % -55.061 M 22.66 % -71.192 M 7.24 % -76.752 M
Operating income ratio 0.02 81.80 % 0.01 106.98 % -0.15 -471.24 % 0.04 11.12 % 0.04 3.72 % 0.03 238.75 % 0.01 -26.35 % 0.01 575.88 % 0.00 81.08 % -0.02 -276.20 % 0.01 116.45 % -0.05 56.78 % -0.12 44.95 % -0.22
Total other income expenses net 34.183 M 269.26 % -20.195 M 85.71 % -141.275 M -532.33 % -22.342 M -232.65 % 16.843 M -35.57 % 26.140 M 24.09 % 21.065 M 14.75 % 18.357 M -0.78 % 18.502 M -55.87 % 41.926 M 284.18 % 10.913 M 168.73 % 4.061 M 301.68 % 1.011 M -85.75 % 7.093 M
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2021-03-31 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 2022-12-31 2021-03-31
Net debt -461.656 M 6.24 % -492.379 M 10.46 % -549.872 M -16.61 % -471.542 M 28.85 % -662.780 M -10.82 % -598.043 M 6.80 % -641.685 M 3.99 % -668.327 M -2.07 % -654.762 M -12.44 % -582.336 M 20.90 % -736.157 M
Total investments 628.662 M 21.15 % 518.899 M 8.55 % 478.020 M 83.98 % 259.819 M 59.94 % 162.447 M 0.38 % 161.827 M 7.38 % 150.699 M 25.05 % 120.514 M 8.91 % 110.655 M -39.93 % 184.198 M 0.000
Total debt 37.778 M -4.63 % 39.613 M -6.76 % 42.486 M -7.37 % 45.864 M -6.27 % 48.933 M -11.19 % 55.096 M -4.52 % 57.706 M -2.24 % 59.028 M 67.57 % 35.226 M -11.51 % 39.808 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 100.00 % -92.139 M 0.000 100.00 % -139.516 M -7.35 % -129.962 M -3.07 % -126.092 M 18.65 % -155.003 M 7.67 % -167.885 M -97.24 % -85.116 M -324.54 % 37.907 M
Retained earnings 0.000 0.000 100.00 % -2.566 B 0.000 100.00 % -2.256 B 0.98 % -2.278 B 1.21 % -2.306 B -0.17 % -2.302 B -0.11 % -2.299 B -1.29 % -2.270 B -39.74 % -1.624 B
Common stock 0.000 0.000 -100.00 % 138.000 K 0.000 -100.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K 0.00 % 44.000 K
Total equity 808.348 M 7.45 % 752.318 M 0.70 % 747.064 M 131.46 % -2.375 B 0.84 % -2.395 B 0.53 % -2.408 B 0.98 % -2.432 B 1.02 % -2.457 B 0.42 % -2.467 B -4.76 % -2.355 B -48.45 % -1.586 B
Other non current liabilities 0.000 0.000 0.000 -100.00 % 2.816 B -0.26 % 2.823 B 1.75 % 2.775 B 1.50 % 2.734 B 0.11 % 2.731 B 0.80 % 2.709 B 6.38 % 2.547 B 17.36 % 2.170 B
Long term debt 24.225 M -8.44 % 26.459 M -9.99 % 29.395 M -9.15 % 32.355 M -10.05 % 35.968 M -15.41 % 42.522 M -6.26 % 45.360 M -3.70 % 47.102 M 101.22 % 23.408 M -17.59 % 28.406 M 0.000
Total non current liabilities 24.225 M -8.44 % 26.459 M -9.99 % 29.395 M -98.97 % 2.848 B -0.38 % 2.859 B 1.49 % 2.817 B 1.38 % 2.779 B 0.04 % 2.778 B 1.66 % 2.732 B 6.11 % 2.575 B 18.67 % 2.170 B
Other current liabilities 133.704 M 0.39 % 133.178 M -12.10 % 151.505 M -7.27 % 163.383 M 14.95 % 142.133 M 4.33 % 136.237 M -21.92 % 174.475 M 32.94 % 131.247 M -11.95 % 149.067 M -10.26 % 166.107 M 90.02 % 87.416 M
Deferred revenue 54.099 M 4.82 % 51.613 M -9.08 % 56.768 M -5.99 % 60.388 M 17.43 % 51.426 M -1.25 % 52.079 M 0.26 % 51.945 M 3.11 % 50.379 M 48.17 % 34.001 M -12.93 % 39.049 M -49.64 % 77.546 M
Short term debt 13.553 M 3.03 % 13.154 M 0.48 % 13.091 M -3.09 % 13.509 M 4.20 % 12.965 M 3.11 % 12.574 M 1.85 % 12.346 M 3.52 % 11.926 M 0.91 % 11.818 M 3.65 % 11.402 M 0.000
Total current liabilities 399.958 M 2.70 % 389.434 M -15.15 % 458.964 M 1.23 % 453.399 M -17.39 % 548.875 M -0.90 % 553.886 M -15.24 % 653.452 M 0.01 % 653.399 M 3.32 % 632.405 M -9.97 % 702.442 M 54.48 % 454.712 M
Total liabilities 424.183 M 1.99 % 415.893 M -14.84 % 488.359 M -85.21 % 3.302 B -3.12 % 3.408 B 1.09 % 3.371 B -1.79 % 3.432 B 0.03 % 3.431 B 1.97 % 3.365 B 2.66 % 3.278 B 24.87 % 2.625 B
Other non current assets 4.652 M 1.09 % 4.602 M 0.04 % 4.600 M -69.45 % 15.056 M 0.39 % 14.997 M 0.02 % 14.994 M 0.29 % 14.950 M 205.73 % 4.890 M 808.92 % 538.000 K -4.27 % 562.000 K -84.33 % 3.587 M
Long term investments 300.621 M 7.08 % 280.734 M -13.38 % 324.110 M 24.74 % 259.819 M 408.26 % 51.119 M 0.02 % 51.111 M 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
GoodWill 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
Property plant equipment net 42.239 M -5.07 % 44.496 M -7.81 % 48.264 M -6.61 % 51.681 M -4.95 % 54.371 M -11.74 % 61.601 M -5.80 % 65.396 M -1.77 % 66.572 M 60.39 % 41.506 M -15.19 % 48.942 M 567.60 % 7.331 M
Total non current assets 347.512 M 5.36 % 329.832 M -12.51 % 376.974 M 15.44 % 326.556 M 171.03 % 120.487 M -5.65 % 127.706 M 58.95 % 80.346 M 12.43 % 71.462 M 69.97 % 42.044 M -15.07 % 49.504 M 353.42 % 10.918 M
Other current assets 36.998 M -21.13 % 46.911 M -31.02 % 68.011 M 3.55 % 65.677 M 139.49 % 27.424 M 9.02 % 25.155 M -1.69 % 25.587 M 26.19 % 20.277 M -21.42 % 25.803 M -2.67 % 26.512 M -15.98 % 31.553 M
Short term investments 328.041 M 37.74 % 238.165 M 54.74 % 153.910 M 0.000 -100.00 % 111.328 M 0.55 % 110.716 M -26.53 % 150.699 M 25.05 % 120.514 M 8.91 % 110.655 M -39.93 % 184.198 M 0.000
cash and cash equivalents 499.434 M -6.12 % 531.992 M -10.19 % 592.358 M 14.49 % 517.406 M -27.30 % 711.713 M 8.97 % 653.139 M -6.61 % 699.391 M -3.84 % 727.355 M 5.42 % 689.988 M 10.90 % 622.144 M -15.49 % 736.157 M
Cash and short term investments 827.475 M 7.44 % 770.157 M 3.20 % 746.268 M 44.23 % 517.406 M -37.13 % 823.041 M 7.75 % 763.855 M -10.14 % 850.090 M 0.26 % 847.869 M 5.90 % 800.643 M -0.71 % 806.342 M 9.53 % 736.157 M
Total current assets 885.019 M 5.56 % 838.379 M -2.34 % 858.449 M 43.01 % 600.282 M -32.74 % 892.464 M 6.80 % 835.614 M -9.20 % 920.324 M 1.92 % 903.017 M 5.51 % 855.886 M -1.98 % 873.165 M -15.02 % 1.027 B
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 20.546 M -3.59 % 21.311 M -51.75 % 44.170 M 156.82 % 17.199 M -59.05 % 41.999 M -9.88 % 46.604 M 4.38 % 44.647 M 28.03 % 34.871 M 18.45 % 29.440 M -26.97 % 40.311 M -84.48 % 259.737 M
Tax assets 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
Account payables 198.602 M 3.71 % 191.489 M -14.28 % 223.391 M 3.36 % 216.119 M -31.31 % 314.646 M 6.89 % 294.362 M -13.38 % 339.832 M 5.82 % 321.127 M 4.85 % 306.267 M -14.00 % 356.136 M 96.85 % 180.917 M
Tax payables 0.000 0.000 -100.00 % 14.209 M 0.000 -100.00 % 27.705 M -52.75 % 58.634 M -21.67 % 74.854 M -46.04 % 138.720 M 5.69 % 131.252 M 1.16 % 129.748 M 19.22 % 108.833 M
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
Minority interest 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 37.778 M -4.63 % 39.613 M -6.76 % 42.486 M -7.37 % 45.864 M -6.27 % 48.933 M -11.19 % 55.096 M -4.52 % 57.706 M -2.24 % 59.028 M 67.57 % 35.226 M -11.51 % 39.808 M 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
Other total stockholders equity 808.348 M 7.45 % 752.318 M -77.90 % 3.405 B 243.37 % -2.375 B 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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
Total assets 1.233 B 5.51 % 1.168 B -5.44 % 1.235 B 33.29 % 926.838 M -8.50 % 1.013 B 5.15 % 963.320 M -3.73 % 1.001 B 2.69 % 974.479 M 8.53 % 897.930 M -2.68 % 922.669 M -11.14 % 1.038 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2022-12-31 2021-03-31
2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2021-03-31 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
Stock based compensation 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
Accounts receivables 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
Accounts payables 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
Other non cash items 56.600 M 257.55 % -35.926 M -239.49 % 25.755 M -35.38 % 39.858 M -13.20 % 45.918 M 169.76 % -65.824 M -164.22 % 102.496 M 286.80 % -54.868 M 9.66 % -60.732 M 32.18 % -89.552 M
Net cash provided by operating activities 56.600 M 257.55 % -35.926 M -239.49 % 25.755 M -35.38 % 39.858 M -13.20 % 45.918 M 169.76 % -65.824 M -164.22 % 102.496 M 286.80 % -54.868 M 9.66 % -60.732 M 32.18 % -89.552 M
Investments in property plant and equipment -33.000 K 0.000 100.00 % -1.085 M 38.63 % -1.768 M -770.94 % -203.000 K -600.00 % -29.000 K 90.40 % -302.000 K 65.01 % -863.000 K -347.15 % -193.000 K 71.49 % -677.000 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -140.735 M 12.59 % -161.000 M 15.12 % -189.678 M 13.67 % -219.714 M -67.05 % -131.526 M 32.55 % -195.000 M -1.28 % -192.536 M 24.94 % -256.506 M 0.000 0.000
Sales maturities of investments 141.571 M -6.23 % 150.972 M 0.12 % 150.795 M -28.92 % 212.147 M 4.94 % 202.165 M 1.20 % 199.769 M 15.26 % 173.327 M -42.73 % 302.673 M 0.000 0.000
Other investing activites 0.000 0.000 -100.00 % 62.000 K 169.57 % 23.000 K -74.73 % 91.000 K 0.000 -100.00 % 9.000 K -93.79 % 145.000 K 0.000 0.000
Net cash used for investing activites 803.000 K 108.01 % -10.028 M 74.87 % -39.906 M -328.54 % -9.312 M -113.20 % 70.527 M 1 387.91 % 4.740 M 124.31 % -19.502 M -142.91 % 45.449 M 23 648.70 % -193.000 K 71.49 % -677.000 K
Debt repayment 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
Common stock repurchased 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
Other financing activites -908.000 K -30.46 % -696.000 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 498.784 M 0.000
Net cash used provided by financing activities -908.000 K -30.46 % -696.000 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 498.784 M 0.000
Effect of forex changes on cash 2.079 M 422.36 % 398.000 K 102.88 % -13.813 M -302.51 % 6.821 M -59.80 % 16.967 M 478.39 % -4.484 M 60.15 % -11.251 M -157.98 % 19.406 M 564.36 % 2.921 M -11.67 % 3.307 M
Net change in cash 58.574 M 226.64 % -46.252 M -65.40 % -27.964 M -174.84 % 37.367 M -71.99 % 133.412 M 303.47 % -65.568 M -191.39 % 71.743 M 618.36 % 9.987 M -97.73 % 440.780 M 607.10 % -86.922 M
Cash at beginning of period 653.139 M -6.61 % 699.391 M -3.84 % 727.355 M 5.42 % 689.988 M 23.97 % 556.576 M -10.54 % 622.144 M 13.03 % 550.401 M 1.85 % 540.414 M 82.96 % 295.377 M -35.53 % 458.158 M
Cash at end of period 711.713 M 8.97 % 653.139 M -6.61 % 699.391 M -3.84 % 727.355 M 5.42 % 689.988 M 23.97 % 556.576 M -10.54 % 622.144 M 13.03 % 550.401 M -25.23 % 736.157 M 98.30 % 371.236 M
Operating cash flow 56.600 M 257.55 % -35.926 M -239.49 % 25.755 M -35.38 % 39.858 M -13.20 % 45.918 M 169.76 % -65.824 M -164.22 % 102.496 M 286.80 % -54.868 M 9.66 % -60.732 M 32.18 % -89.552 M
Capital expenditure -33.000 K 0.000 100.00 % -1.085 M 38.63 % -1.768 M -770.94 % -203.000 K -600.00 % -29.000 K 90.40 % -302.000 K 65.01 % -863.000 K -347.15 % -193.000 K 71.49 % -677.000 K
Free CashFlow 56.567 M 257.45 % -35.926 M -245.63 % 24.670 M -35.23 % 38.090 M -16.68 % 45.715 M 169.42 % -65.853 M -164.44 % 102.194 M 283.37 % -55.731 M 8.53 % -60.925 M 32.48 % -90.229 M
2024 2024 2023 2023 2023 2023 2022 2022 2021 2020