G G Engineering Limited GGENG.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.780 B 19.41 % | 1.491 B 51.09 % | 986.764 M 410.98 % | 193.113 M -47.34 % | 366.684 M 87.86 % | 195.192 M -76.09 % | 816.388 M 273.49 % | 218.584 M 201.26 % | 72.556 M 42.81 % | 50.807 M 145.92 % | 20.660 M -2.87 % | 21.271 M 9 068.53 % | 232.000 K -99.45 % | 42.412 M |
| Net income | 76.820 M 8.13 % | 71.047 M -10.39 % | 79.283 M 8 709.22 % | 900.000 K 126.50 % | -3.396 M 40.71 % | -5.728 M -125.31 % | 22.633 M 122.02 % | 10.194 M 506.42 % | 1.681 M 724.00 % | 204.006 K 46.77 % | 139.000 K 213.93 % | -122.000 K -330.19 % | 53.000 K -99.09 % | 5.798 M |
| Income before tax | 115.389 M 11.93 % | 103.088 M 17.67 % | 87.609 M 1 975.06 % | 4.222 M 153.39 % | -7.908 M -24.50 % | -6.351 M -119.34 % | 32.837 M 128.34 % | 14.381 M 726.02 % | 1.741 M 441.75 % | 321.368 K 55.25 % | 207.000 K 218.46 % | 65.000 K -15.58 % | 77.000 K -98.93 % | 7.163 M |
| Income before tax ratio | 0.06 -6.27 % | 0.07 -22.12 % | 0.09 306.10 % | 0.02 201.38 % | -0.02 33.73 % | -0.03 -180.90 % | 0.04 -38.86 % | 0.07 174.19 % | 0.02 279.36 % | 0.01 -36.87 % | 0.01 227.88 % | 0.00 -99.08 % | 0.33 96.52 % | 0.17 |
| EBITDA | 121.660 M 8.47 % | 112.161 M 26.31 % | 88.798 M 360.93 % | 19.265 M 62.78 % | 11.835 M 20.90 % | 9.789 M -74.34 % | 38.150 M 119.94 % | 17.346 M 248.10 % | 4.983 M 24.48 % | 4.003 M -6.19 % | 4.267 M 32.68 % | 3.216 M 4 076.62 % | 77.000 K -99.26 % | 10.476 M |
| Net income ratio | 0.04 -9.45 % | 0.05 -40.69 % | 0.08 1 623.99 % | 0.00 150.32 % | -0.01 68.44 % | -0.03 -205.85 % | 0.03 -40.55 % | 0.05 101.29 % | 0.02 477.00 % | 0.00 -40.32 % | 0.01 217.30 % | -0.01 -102.51 % | 0.23 67.11 % | 0.14 |
| Ratio EBITDA | 0.07 -9.17 % | 0.08 -16.40 % | 0.09 -9.79 % | 0.10 209.09 % | 0.03 -35.64 % | 0.05 7.32 % | 0.05 -41.11 % | 0.08 15.55 % | 0.07 -12.83 % | 0.08 -61.85 % | 0.21 36.60 % | 0.15 -54.45 % | 0.33 34.37 % | 0.25 |
| Gross profit ratio | 0.06 -27.26 % | 0.08 1 045.01 % | 0.01 -44.33 % | 0.01 -90.18 % | 0.14 -23.53 % | 0.18 207.56 % | 0.06 -58.83 % | 0.14 149.93 % | -0.28 -199.98 % | 0.28 -46.52 % | 0.52 53.42 % | 0.34 -65.88 % | 1.00 180.60 % | 0.36 |
| Weighted average shs out dil | 1.536 B -5.80 % | 1.631 B 188.23 % | 565.844 M 390.62 % | 115.332 M -65.22 % | 331.609 M 0.00 % | 331.609 M 100.00 % | 165.804 M 5.58 % | 157.048 M 39.90 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M |
| Weighted average shs out | 1.372 B -13.94 % | 1.595 B 181.84 % | 565.844 M 70.64 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 221.63 % | 103.101 M -0.33 % | 103.442 M -7.85 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M |
| EPS diluted | 0.05 14.68 % | 0.04 -70.93 % | 0.15 1 823.08 % | 0.01 176.47 % | -0.01 41.04 % | -0.02 -112.36 % | 0.14 115.72 % | 0.06 332.67 % | 0.02 733.33 % | 0.00 50.00 % | 0.00 209.09 % | 0.00 -320.00 % | 0.00 -99.03 % | 0.05 |
| Earnings per share | 0.06 25.56 % | 0.04 -70.27 % | 0.15 5 455.56 % | 0.00 126.47 % | -0.01 41.04 % | -0.02 -112.36 % | 0.14 42.13 % | 0.10 556.67 % | 0.02 733.33 % | 0.00 50.00 % | 0.00 209.09 % | 0.00 -320.00 % | 0.00 -99.03 % | 0.05 |
| Gross profit | 109.631 M -13.14 % | 126.218 M 1 629.96 % | 7.296 M 184.44 % | 2.565 M -94.83 % | 49.614 M 43.65 % | 34.538 M -26.46 % | 46.967 M 53.75 % | 30.548 M 250.43 % | -20.307 M -242.78 % | 14.223 M 31.52 % | 10.814 M 49.01 % | 7.257 M 3 028.02 % | 232.000 K -98.47 % | 15.115 M |
| Income tax expense | 38.569 M 20.37 % | 32.041 M 284.78 % | 8.327 M 5 208.59 % | -163.000 K -155.35 % | 294.503 K 147.24 % | -623.396 K -106.11 % | 10.204 M 143.71 % | 4.187 M 6 878.33 % | 60.000 K -48.88 % | 117.362 K 72.59 % | 68.000 K -63.64 % | 187.000 K 679.17 % | 24.000 K -98.24 % | 1.365 M |
| Cost of revenue | 1.671 B -16.25 % | 1.995 B 103.66 % | 979.468 M 414.03 % | 190.548 M -39.90 % | 317.070 M 97.36 % | 160.654 M -79.12 % | 769.421 M 309.19 % | 188.036 M 102.49 % | 92.863 M 153.84 % | 36.584 M 271.56 % | 9.846 M -29.74 % | 14.014 M | 0.000 -100.00 % | 27.297 M |
| General and administrative expenses | 6.431 M -11.22 % | 7.244 M 80.20 % | 4.020 M 1 377.94 % | 272.000 K -86.29 % | 1.984 M 52.89 % | 1.298 M 29.26 % | 1.004 M -82.42 % | 5.710 M 713.49 % | 701.917 K 562.77 % | 105.907 K -98.22 % | 5.950 M 166.34 % | 2.234 M 380.43 % | 465.000 K -96.99 % | 15.424 M |
| Selling and marketing expenses | 13.628 M 5 023.31 % | 266.000 K 48.60 % | 179.000 K 1 276.92 % | 13.000 K -92.65 % | 176.948 K -41.21 % | 300.998 K 38.70 % | 217.007 K -78.75 % | 1.021 M 183.94 % | 359.589 K -11.89 % | 408.095 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 9.445 M -40.65 % | 15.913 M 1 011.40 % | -1.746 M 60.40 % | -4.409 M -129.14 % | 15.131 M -53.29 % | 32.391 M -29.19 % | 45.746 M 65.10 % | 27.708 M 229.66 % | -21.369 M -255.88 % | 13.709 M 181.85 % | 4.864 M -3.17 % | 5.023 M 2 255.79 % | -233.000 K 24.60 % | -309.000 K |
| Operating expenses | 29.504 M 25.96 % | 23.423 M 854.87 % | 2.453 M 159.48 % | -4.124 M -123.85 % | 17.292 M -49.12 % | 33.990 M -27.63 % | 46.967 M 53.75 % | 30.548 M 250.43 % | -20.307 M -242.78 % | 14.223 M 31.52 % | 10.814 M 49.01 % | 7.257 M 3 028.02 % | 232.000 K -98.47 % | 15.115 M |
| Cost and expenses | 1.709 B 23.09 % | 1.388 B 41.36 % | 981.921 M 426.71 % | 186.424 M -49.30 % | 367.687 M 88.90 % | 194.644 M -74.91 % | 775.696 M 254.87 % | 218.584 M 201.26 % | 72.556 M 42.81 % | 50.807 M 145.92 % | 20.660 M -2.87 % | 21.271 M 9 068.53 % | 232.000 K -99.45 % | 42.412 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 |
| Selling general and administrative expenses | 20.059 M 167.10 % | 7.510 M 78.85 % | 4.199 M 1 373.33 % | 285.000 K -86.81 % | 2.161 M 35.17 % | 1.599 M 30.94 % | 1.221 M -81.86 % | 6.732 M 533.90 % | 1.062 M 106.61 % | 514.000 K -91.36 % | 5.950 M 166.34 % | 2.234 M 380.43 % | 465.000 K -96.99 % | 15.424 M |
| Interest income | 44.107 M 596.35 % | 6.334 M 1 746.65 % | 343.000 K -66.92 % | 1.037 M 1 191.02 % | 80.324 K 37.88 % | 58.256 K -96.47 % | 1.650 M 1 373.41 % | 111.985 K | 0.000 -100.00 % | 18.158 K -4.43 % | 19.000 K 5.56 % | 18.000 K -94.06 % | 303.000 K 2 930.00 % | 10.000 K |
| Interest expense | 1.655 M -39.64 % | 2.742 M 1 512.94 % | 170.000 K -95.34 % | 3.648 M -53.08 % | 7.775 M 2.71 % | 7.570 M 122.77 % | 3.398 M 72.23 % | 1.973 M -16.58 % | 2.365 M 42.64 % | 1.658 M 16.60 % | 1.422 M 17.62 % | 1.209 M | 0.000 -100.00 % | 718.000 K |
| Depreciation and amortization | 4.770 M -24.66 % | 6.331 M 454.86 % | 1.141 M -90.01 % | 11.417 M -4.60 % | 11.968 M 39.64 % | 8.571 M 347.56 % | 1.915 M 93.14 % | 991.522 K 13.10 % | 876.662 K -56.69 % | 2.024 M -23.28 % | 2.638 M 35.84 % | 1.942 M | 0.000 -100.00 % | 2.595 M |
| Operating income | 71.682 M -29.79 % | 102.090 M 2 007.99 % | 4.843 M -84.73 % | 31.709 M 3 261.53 % | -1.003 M -196.68 % | 1.037 M -97.08 % | 35.581 M 33.51 % | 26.651 M 177.93 % | 9.589 M 436.90 % | 1.786 M -57.96 % | 4.248 M 238.22 % | 1.256 M 639.06 % | -233.000 K 97.19 % | -8.297 M |
| Operating income ratio | 0.04 -41.20 % | 0.07 1 295.21 % | 0.00 -97.01 % | 0.16 6 103.13 % | 0.00 -151.46 % | 0.01 -87.81 % | 0.04 -64.25 % | 0.12 -7.74 % | 0.13 275.96 % | 0.04 -82.90 % | 0.21 248.22 % | 0.06 105.88 % | -1.00 -413.38 % | -0.20 |
| Total other income expenses net | 43.707 M 4 279.46 % | 998.000 K -98.79 % | 82.766 M | 0.000 100.00 % | -6.905 M -0.08 % | -6.900 M -151.44 % | -2.744 M -385.66 % | -565.000 K -101.57 % | 35.896 M 2 551.91 % | -1.464 M -4.35 % | -1.403 M -17.80 % | -1.191 M -484.19 % | 310.000 K -97.99 % | 15.460 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 6.192 M -54.73 % | 13.679 M 4 950.71 % | -282.000 K -100.33 % | 86.706 M -16.17 % | 103.436 M 35.16 % | 76.526 M 164.04 % | 28.983 M 58.56 % | 18.279 M 19.96 % | 15.237 M 9.57 % | 13.906 M 129.85 % | 6.050 M 139.90 % | -15.163 M -249.36 % | 10.152 M 9.72 % | 9.253 M |
| Total investments | 1.220 B 64.85 % | 739.949 M 172.49 % | 271.554 M 6 568.81 % | 4.072 M 0.00 % | 4.072 M 12.42 % | 3.622 M -92.69 % | 49.525 M 1 564.71 % | 2.975 M 466.67 % | 525.000 K 651.18 % | 69.890 K 179.56 % | 25.000 K 0.00 % | 25.000 K 0.00 % | 25.000 K 0.00 % | 25.000 K |
| Total debt | 22.877 M -19.54 % | 28.432 M 65.00 % | 17.232 M -80.60 % | 88.818 M -16.03 % | 105.773 M 32.44 % | 79.862 M 97.42 % | 40.453 M 104.41 % | 19.790 M 24.48 % | 15.898 M 3.99 % | 15.288 M 136.88 % | 6.454 M | 0.000 -100.00 % | 11.020 M 14.17 % | 9.652 M |
| Accumulated other comprehensive income loss | 14.850 M -80.43 % | 75.900 M 108 530.12 % | -69.999 K 41.18 % | -118.999 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 254.987 M 44.04 % | 177.019 M 57.25 % | 112.570 M 369.81 % | 23.961 M 5.69 % | 22.671 M -15.37 % | 26.789 M -23.13 % | 34.850 M 185.23 % | 12.218 M 503.95 % | 2.023 M 35.50 % | 1.493 M 981.88 % | 138.000 K 100.00 % | 69.000 K -42.98 % | 121.000 K 12 200.00 % | -1.000 K |
| Common stock | 1.584 B 13.22 % | 1.399 B 267.63 % | 380.679 M 269.23 % | 103.100 M 0.00 % | 103.100 M 0.00 % | 103.100 M 66.67 % | 61.860 M 47.70 % | 41.883 M 36.86 % | 30.603 M 0.01 % | 30.600 M 0.00 % | 30.600 M 53.00 % | 20.000 M 0.00 % | 20.000 M -34.64 % | 30.600 M |
| Total equity | 2.305 B 12.78 % | 2.044 B 178.16 % | 734.766 M 307.39 % | 180.360 M 11.28 % | 162.076 M -5.12 % | 170.816 M 29.55 % | 131.856 M 72.10 % | 76.618 M 134.84 % | 32.626 M 5.44 % | 30.942 M 0.66 % | 30.738 M 53.16 % | 20.069 M -0.26 % | 20.121 M -34.24 % | 30.599 M |
| Other non current liabilities | -1.000 K 99.67 % | -302.000 K -30 100.00 % | -1.000 K 0.00 % | -1.000 K | 0.000 | 0.000 -100.00 % | 3.291 M | 0.000 | 0.000 | 0.000 -100.00 % | 17.000 K -72.13 % | 61.000 K 258.82 % | 17.000 K 0.00 % | 17.000 K |
| Long term debt | 8.783 M -67.07 % | 26.673 M 119.17 % | 12.170 M | 0.000 -100.00 % | 6.976 M -18.63 % | 8.573 M -5.22 % | 9.046 M 2 450.58 % | 354.664 K -89.85 % | 3.493 M 28.70 % | 2.714 M -26.35 % | 3.685 M | 0.000 -100.00 % | 11.020 M 47.46 % | 7.473 M |
| Total non current liabilities | 8.782 M -66.70 % | 26.371 M 116.71 % | 12.169 M 1 217 000.00 % | -1.000 K -100.01 % | 8.813 M -14.85 % | 10.350 M -16.12 % | 12.338 M 700.13 % | 1.542 M -55.85 % | 3.493 M 28.70 % | 2.714 M -26.69 % | 3.702 M 5 968.85 % | 61.000 K -99.45 % | 11.037 M 43.99 % | 7.665 M |
| Other current liabilities | 93.216 M 835.15 % | 9.968 M 498 300.00 % | 2.000 K -99.97 % | 6.615 M -65.26 % | 19.040 M -29.09 % | 26.852 M 417.37 % | 5.190 M 37.19 % | 3.783 M -48.16 % | 7.297 M 322.52 % | 1.727 M 129.35 % | 753.000 K -0.26 % | 755.000 K -54.98 % | 1.677 M 7 191.30 % | 23.000 K |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 24.870 M 93.04 % | 12.883 M 1 314.50 % | 910.803 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 14.650 M 610.82 % | 2.061 M -59.28 % | 5.062 M -94.30 % | 88.818 M -10.10 % | 98.797 M 38.59 % | 71.289 M 126.98 % | 31.407 M 61.60 % | 19.435 M 56.67 % | 12.405 M -1.34 % | 12.573 M 354.06 % | 2.769 M | 0.000 | 0.000 -100.00 % | 2.179 M |
| Total current liabilities | 333.899 M 32.93 % | 251.176 M -41.49 % | 429.267 M 260.60 % | 119.042 M -39.45 % | 196.589 M 26.34 % | 155.602 M 93.23 % | 80.529 M 24.80 % | 64.528 M 94.47 % | 33.181 M 48.70 % | 22.314 M 74.98 % | 12.752 M 101.55 % | 6.327 M 184.49 % | 2.224 M -84.23 % | 14.101 M |
| Total liabilities | 342.681 M 23.47 % | 277.547 M -37.13 % | 441.436 M 270.83 % | 119.041 M -42.04 % | 205.402 M 23.77 % | 165.952 M 78.70 % | 92.867 M 40.56 % | 66.070 M 80.16 % | 36.673 M 46.53 % | 25.028 M 52.11 % | 16.454 M 157.58 % | 6.388 M -51.83 % | 13.261 M -39.07 % | 21.766 M |
| Other non current assets | 1.575 M 100.61 % | -259.872 M -1 877.88 % | 14.617 M 730 950.00 % | -2.000 K -100.01 % | 29.627 M -10.97 % | 33.279 M -34.57 % | 50.860 M 993.53 % | 4.651 M -10.95 % | 5.223 M -44.61 % | 9.430 M 98.74 % | 4.745 M 0.06 % | 4.742 M 93.63 % | 2.449 M -22.77 % | 3.171 M |
| Long term investments | 1.203 B 179.08 % | 431.098 M 58.75 % | 271.554 M 3 565.69 % | 7.408 M 81.93 % | 4.072 M | 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 |
| GoodWill | 0.000 -100.00 % | 1.436 B | 0.000 -100.00 % | 23.215 M 0.00 % | 23.215 M 0.00 % | 23.215 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 -100.00 % | 261.945 M | 0.000 -100.00 % | 23.215 M 0.00 % | 23.215 M 0.00 % | 23.215 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 3.231 M -82.60 % | 18.571 M 355.73 % | 4.075 M -91.90 % | 50.314 M -71.68 % | 177.679 M 5.91 % | 167.757 M 403.71 % | 33.304 M 7.83 % | 30.887 M 56.72 % | 19.708 M 1.56 % | 19.405 M -25.53 % | 26.056 M | 0.000 -100.00 % | 29.659 M -1.05 % | 29.975 M |
| Total non current assets | 1.209 B 167.27 % | 452.441 M 55.44 % | 291.073 M 254.26 % | 82.163 M -64.98 % | 234.593 M 4.61 % | 224.251 M 166.45 % | 84.164 M 136.83 % | 35.538 M 42.55 % | 24.931 M -13.80 % | 28.923 M -6.15 % | 30.817 M 549.87 % | 4.742 M -85.23 % | 32.108 M -3.13 % | 33.146 M |
| Other current assets | 150.975 M 37.76 % | 109.589 M 973.03 % | 10.213 M -58.11 % | 24.383 M 1.41 % | 24.044 M 0.69 % | 23.879 M 223.73 % | 7.376 M 60.47 % | 4.597 M 69.49 % | 2.712 M 87.16 % | 1.449 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 16.685 M -94.60 % | 308.851 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 |
| cash and cash equivalents | 16.685 M 13.10 % | 14.753 M -15.76 % | 17.514 M 729.26 % | 2.112 M -9.64 % | 2.337 M -29.95 % | 3.336 M -70.91 % | 11.470 M 659.10 % | 1.511 M 128.71 % | 660.669 K -52.19 % | 1.382 M 242.08 % | 404.000 K -97.34 % | 15.163 M 1 646.89 % | 868.000 K 117.54 % | 399.000 K |
| Cash and short term investments | 33.370 M -89.69 % | 323.604 M 1 747.69 % | 17.514 M 729.26 % | 2.112 M -9.64 % | 2.337 M -29.95 % | 3.336 M -70.91 % | 11.470 M 659.10 % | 1.511 M 128.71 % | 660.669 K -52.19 % | 1.382 M 242.08 % | 404.000 K -97.34 % | 15.163 M 1 646.89 % | 868.000 K 117.54 % | 399.000 K |
| Total current assets | 1.438 B -23.04 % | 1.869 B 111.15 % | 885.130 M 307.45 % | 217.238 M 63.48 % | 132.884 M 18.10 % | 112.517 M -19.95 % | 140.559 M 31.18 % | 107.150 M 141.50 % | 44.369 M 64.04 % | 27.048 M 65.18 % | 16.375 M -24.59 % | 21.715 M 1 604.47 % | 1.274 M -93.37 % | 19.219 M |
| Inventory | 0.000 | 0.000 | 0.000 -100.00 % | 18.235 M -57.03 % | 42.438 M 19.32 % | 35.568 M 82.84 % | 19.453 M -40.64 % | 32.770 M 30.64 % | 25.084 M 36.70 % | 18.349 M 115.39 % | 8.519 M | 0.000 -100.00 % | 370.000 K -93.67 % | 5.844 M |
| Net receivables | 1.254 B -12.66 % | 1.436 B 67.45 % | 857.403 M 397.02 % | 172.508 M 169.27 % | 64.064 M 28.82 % | 49.733 M -51.37 % | 102.260 M 49.78 % | 68.272 M 329.06 % | 15.912 M 171.16 % | 5.868 M -21.26 % | 7.452 M 13.74 % | 6.552 M 18 100.00 % | 36.000 K -99.72 % | 12.976 M |
| Tax assets | 1.323 M 89.27 % | 699.000 K -15.48 % | 827.000 K -32.65 % | 1.228 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.583 K 453.64 % | 16.000 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 |
| Account payables | 192.305 M -7.36 % | 207.584 M -48.02 % | 399.333 M 3 623.04 % | 10.726 M -86.22 % | 77.841 M 35.47 % | 57.462 M 48.84 % | 38.606 M -1.77 % | 39.301 M 192.88 % | 13.419 M 80.75 % | 7.424 M -16.08 % | 8.846 M 233.69 % | 2.651 M 1 116.06 % | 218.000 K -98.16 % | 11.878 M |
| Tax payables | 33.728 M 6.86 % | 31.563 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.327 M 165.29 % | 2.008 M 3 246.67 % | 60.000 K -89.81 % | 589.000 K 53.39 % | 384.000 K -86.85 % | 2.921 M 787.84 % | 329.000 K 1 466.67 % | 21.000 K |
| 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 |
| Minority interest | 0.000 | 0.000 | 0.000 -100.00 % | 23.718 M 15.12 % | 20.602 M -19.91 % | 25.722 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 556.000 K 84.11 % | 302.000 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 |
| 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 |
| Other total stockholders equity | 450.626 M 15.12 % | 391.426 M 62.02 % | 241.587 M 713.42 % | 29.700 M 89.15 % | 15.702 M 3.28 % | 15.204 M -56.74 % | 35.146 M 56.08 % | 22.518 M | 0.000 100.00 % | -1.151 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.836 M 3.38 % | 1.776 M -46.03 % | 3.291 M 177.25 % | 1.187 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 175.000 K |
| 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 |
| Total assets | 2.648 B 14.05 % | 2.321 B 97.36 % | 1.176 B 292.85 % | 299.401 M -18.53 % | 367.477 M 9.12 % | 336.767 M 49.86 % | 224.723 M 57.49 % | 142.688 M 105.90 % | 69.300 M 23.81 % | 55.971 M 18.60 % | 47.192 M 78.37 % | 26.457 M -20.74 % | 33.382 M -36.25 % | 52.365 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 | 0.000 | 0.000 |
| Change in working capital | 320.072 M 130.71 % | -1.042 B -201.95 % | -345.194 M -160.92 % | -132.297 M -1 335.05 % | -9.219 M -113.45 % | 68.553 M 507.09 % | -16.840 M 55.91 % | -38.194 M -509.15 % | -6.270 M 28.77 % | -8.803 M -1 297.69 % | 735.000 K 108.61 % | -8.541 M -518.06 % | 2.043 M -15.23 % | 2.410 M |
| Accounts receivables | 245.139 M 156.84 % | -431.282 M | 0.000 100.00 % | -88.288 M -498.51 % | -14.751 M | 0.000 100.00 % | -39.432 M 27.31 % | -54.245 M -379.75 % | -11.307 M -874.98 % | 1.459 M -73.51 % | 5.508 M 142.62 % | -12.924 M -298.34 % | 6.516 M 1 761.71 % | 350.000 K |
| Inventory | 0.000 100.00 % | -308.851 M -6 724.86 % | 4.662 M -80.74 % | 24.203 M 452.29 % | -6.870 M 57.37 % | -16.115 M -221.01 % | 13.317 M 273.26 % | -7.686 M -14.12 % | -6.735 M 31.49 % | -9.830 M -267.48 % | -2.675 M 51.13 % | -5.474 M -1 379.46 % | -370.000 K -108.04 % | 4.602 M |
| Accounts payables | -15.280 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 |
| Other working capital | 90.213 M 129.86 % | -302.169 M 13.63 % | -349.856 M -412.90 % | -68.212 M -649.99 % | 12.402 M -85.35 % | 84.668 M 812.96 % | 9.274 M -60.93 % | 23.737 M 101.64 % | 11.772 M 2 825.00 % | -432.000 K 79.41 % | -2.098 M -121.28 % | 9.857 M 340.24 % | -4.103 M -61.41 % | -2.542 M |
| Other non cash items | -80.217 M -1 449.49 % | -5.177 M -208.15 % | -1.680 M -127.34 % | 6.145 M -22.33 % | 7.912 M 333.07 % | -3.395 M -50.53 % | -2.255 M -151.67 % | -896.000 K -157.18 % | 1.567 M -10.71 % | 1.755 M 23.42 % | 1.422 M 17.62 % | 1.209 M | 0.000 -100.00 % | 718.000 K |
| Net cash provided by operating activities | 360.014 M 138.38 % | -938.060 M -263.42 % | -258.123 M -132.79 % | -110.883 M -4 127.65 % | 2.753 M -95.91 % | 67.378 M 330.34 % | 15.657 M 166.02 % | -23.717 M -1 037.51 % | -2.085 M 55.66 % | -4.702 M -195.30 % | 4.934 M 189.51 % | -5.512 M -362.98 % | 2.096 M -81.81 % | 11.521 M |
| Investments in property plant and equipment | -48.480 M -132.77 % | -20.827 M -14 068.03 % | -147.000 K 89.99 % | -1.469 M 93.29 % | -21.890 M 84.40 % | -140.361 M -3 139.36 % | -4.333 M 69.60 % | -14.254 M | 0.000 | 0.000 | 0.000 100.00 % | -2.258 M 92.39 % | -29.659 M | 0.000 |
| Acquisitions net | 0.000 | 0.000 100.00 % | -217.829 M | 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 | -461.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -45.000 K | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -25.921 M 91.31 % | -298.127 M -87 017.49 % | 343.000 K -99.71 % | 118.775 M 147 769.88 % | 80.324 K -99.68 % | 25.163 M 151.48 % | -48.876 M -1 138.81 % | 4.705 M 11.86 % | 4.206 M 408.81 % | -1.362 M -207.67 % | 1.265 M | 0.000 | 0.000 -100.00 % | 16.286 M |
| Net cash used for investing activites | -535.401 M -67.86 % | -318.954 M -46.56 % | -217.633 M -285.53 % | 117.306 M 637.87 % | -21.809 M 81.07 % | -115.199 M -116.50 % | -53.209 M -457.22 % | -9.549 M -327.03 % | 4.206 M 408.81 % | -1.362 M -207.67 % | 1.265 M 156.02 % | -2.258 M 92.40 % | -29.704 M -282.39 % | 16.286 M |
| Debt repayment | -5.555 M -149.60 % | 11.200 M 278.00 % | 2.963 M 117.48 % | -16.954 M -165.43 % | 25.911 M 157.11 % | 10.078 M -45.31 % | 18.426 M 1 281.26 % | 1.334 M 1 150.39 % | -127.000 K -101.44 % | 8.833 M 376.20 % | -3.198 M -133.77 % | -1.368 M -112.41 % | 11.020 M 221.55 % | -9.066 M |
| Common stock issued | 183.150 M -85.48 % | 1.261 B 152.25 % | 499.943 M 3 445.70 % | 14.100 M | 0.000 -100.00 % | 37.436 M 14.82 % | 32.605 M -3.53 % | 33.798 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Other financing activites | -276.000 K 98.47 % | -18.068 M -70.47 % | -10.599 M -179.36 % | -3.794 M 51.69 % | -7.854 M -0.35 % | -7.827 M -122.35 % | -3.520 M -32.13 % | -2.664 M 1.88 % | -2.715 M -53.04 % | -1.774 M 40.79 % | -2.996 M -55.15 % | -1.931 M -182.59 % | 2.338 M 167.61 % | -3.458 M |
| Net cash used provided by financing activities | 177.319 M -85.86 % | 1.254 B 154.77 % | 492.307 M 7 505.34 % | -6.648 M -136.82 % | 18.057 M -54.50 % | 39.687 M -16.47 % | 47.511 M 46.33 % | 32.468 M 1 242.43 % | -2.842 M -140.36 % | 7.042 M 213.69 % | -6.194 M -184.84 % | 7.301 M -45.16 % | 13.314 M 192.05 % | -14.464 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 1.932 M 169.97 % | -2.761 M -116.68 % | 16.551 M 7 456.00 % | -225.000 K 77.48 % | -999.167 K 87.72 % | -8.134 M -181.67 % | 9.959 M 1 071.26 % | 850.283 K 217.93 % | -721.000 K -173.75 % | 977.677 K 19 453.54 % | 5.000 K 101.07 % | -469.000 K 96.72 % | -14.295 M -207.13 % | 13.343 M |
| Cash at beginning of period | 14.753 M -15.76 % | 17.514 M 1 718.69 % | 963.000 K -58.79 % | 2.337 M -29.95 % | 3.336 M -70.91 % | 11.470 M 659.10 % | 1.511 M 128.71 % | 660.669 K -52.19 % | 1.382 M 242.20 % | 403.852 K 1.22 % | 399.000 K -54.03 % | 868.000 K -94.28 % | 15.163 M 733.13 % | 1.820 M |
| Cash at end of period | 16.685 M 13.10 % | 14.753 M -15.76 % | 17.514 M 729.26 % | 2.112 M -9.64 % | 2.337 M -29.95 % | 3.336 M -70.91 % | 11.470 M 659.10 % | 1.511 M 128.71 % | 660.669 K -52.19 % | 1.382 M 242.08 % | 404.000 K 1.25 % | 399.000 K -54.03 % | 868.000 K -94.28 % | 15.163 M |
| Operating cash flow | 360.014 M 138.38 % | -938.060 M -263.42 % | -258.123 M -132.79 % | -110.883 M -4 127.65 % | 2.753 M -95.91 % | 67.378 M 330.34 % | 15.657 M 166.02 % | -23.717 M -1 037.51 % | -2.085 M 55.66 % | -4.702 M -195.30 % | 4.934 M 189.51 % | -5.512 M -362.98 % | 2.096 M -81.81 % | 11.521 M |
| Capital expenditure | -48.480 M -132.77 % | -20.827 M -14 068.03 % | -147.000 K 89.99 % | -1.469 M 93.29 % | -21.890 M 84.40 % | -140.361 M -3 139.36 % | -4.333 M 69.60 % | -14.254 M | 0.000 | 0.000 | 0.000 100.00 % | -2.258 M 92.39 % | -29.659 M | 0.000 |
| Free CashFlow | 311.534 M 132.49 % | -958.887 M -271.27 % | -258.270 M -129.88 % | -112.352 M -487.11 % | -19.137 M 73.78 % | -72.984 M -744.50 % | 11.324 M 129.82 % | -37.971 M -1 721.15 % | -2.085 M 55.66 % | -4.702 M -195.30 % | 4.934 M 163.50 % | -7.770 M 71.81 % | -27.563 M -339.24 % | 11.521 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 | 2016-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 676.330 M 48.38 % | 455.813 M -18.86 % | 561.769 M -46.86 % | 1.057 B 51.60 % | 697.308 M 1 535.18 % | 42.644 M -90.20 % | 434.961 M -40.61 % | 732.412 M 286.57 % | 189.466 M -3.46 % | 196.264 M -34.44 % | 299.381 M -18.91 % | 369.174 M 204.44 % | 121.265 M 140.90 % | 50.338 M 94.23 % | 25.916 M -62.41 % | 68.940 M 43.87 % | 47.919 M -34.09 % | 72.698 M -37.17 % | 115.712 M 5.43 % | 109.751 M 60.16 % | 68.524 M -23.25 % | 89.281 M 81.89 % | 49.086 M 33.73 % | 36.704 M 82.42 % | 20.121 M -90.67 % | 215.715 M 0.00 % | 215.715 M 10.88 % | 194.556 M 0.00 % | 194.556 M 110.21 % | 92.553 M 0.00 % | 92.553 M 399.53 % | 18.528 M 0.00 % | 18.528 M 36.54 % | 13.570 M -48.81 % | 26.511 M 63.26 % | 16.238 M 0.00 % | 16.238 M |
| Net income | 20.440 M 1 208.46 % | -1.844 M 86.56 % | -13.724 M -112.02 % | 114.192 M 623.74 % | -21.803 M -139.86 % | 54.704 M 908.37 % | 5.425 M -27.96 % | 7.531 M 47.41 % | 5.109 M -90.34 % | 52.904 M 84.20 % | 28.721 M 483.40 % | 4.923 M 33.31 % | 3.693 M -80.89 % | 19.325 M 481.76 % | -5.062 M -66.08 % | -3.048 M -6.80 % | -2.854 M 37.20 % | -4.544 M -279.32 % | -1.198 M -150.98 % | 2.350 M 148.86 % | -4.810 M -429.10 % | -909.089 K 81.14 % | -4.819 M -235.71 % | 3.551 M 245.77 % | -2.436 M -131.52 % | 7.729 M 0.00 % | 7.729 M 115.41 % | 3.588 M 0.00 % | 3.588 M -6.39 % | 3.833 M 0.00 % | 3.833 M 203.24 % | 1.264 M 0.00 % | 1.264 M -16.84 % | 1.520 M 1 079.88 % | -155.121 K -198.14 % | 158.060 K 0.00 % | 158.061 K |
| Income before tax | 19.222 M 367.12 % | 4.115 M 133.76 % | -12.190 M -108.64 % | 141.158 M 897.77 % | -17.694 M -121.78 % | 81.247 M 1 020.80 % | 7.249 M -28.55 % | 10.146 M 50.40 % | 6.746 M -88.98 % | 61.230 M 113.19 % | 28.721 M 483.40 % | 4.923 M -16.23 % | 5.877 M -74.05 % | 22.647 M 330.02 % | -9.846 M -71.98 % | -5.725 M -100.60 % | -2.854 M 32.84 % | -4.250 M -254.74 % | -1.198 M -150.98 % | 2.350 M 148.86 % | -4.810 M -81.68 % | -2.647 M 45.06 % | -4.819 M -235.71 % | 3.551 M 245.77 % | -2.436 M -121.24 % | 11.469 M 0.00 % | 11.469 M 131.74 % | 4.949 M 0.00 % | 4.949 M -10.10 % | 5.505 M 0.00 % | 5.505 M 226.71 % | 1.685 M 0.00 % | 1.685 M 10.86 % | 1.520 M 1 697.96 % | -95.121 K -160.18 % | 158.060 K 0.00 % | 158.061 K |
| Income before tax ratio | 0.03 214.82 % | 0.01 141.60 % | -0.02 -116.25 % | 0.13 626.25 % | -0.03 -101.33 % | 1.91 11 331.98 % | 0.02 20.31 % | 0.01 -61.09 % | 0.04 -88.59 % | 0.31 225.20 % | 0.10 619.41 % | 0.01 -72.48 % | 0.05 -89.23 % | 0.45 218.42 % | -0.38 -357.50 % | -0.08 -39.43 % | -0.06 -1.88 % | -0.06 -464.63 % | -0.01 -148.35 % | 0.02 130.50 % | -0.07 -136.72 % | -0.03 69.80 % | -0.10 -201.48 % | 0.10 179.91 % | -0.12 -327.71 % | 0.05 0.00 % | 0.05 109.01 % | 0.03 0.00 % | 0.03 -57.23 % | 0.06 0.00 % | 0.06 -34.60 % | 0.09 0.00 % | 0.09 -18.81 % | 0.11 3 221.80 % | 0.00 -136.86 % | 0.01 0.00 % | 0.01 |
| EBITDA | 20.668 M 295.64 % | 5.224 M 149.90 % | -10.468 M -107.33 % | 142.865 M 995.09 % | -15.961 M -118.82 % | 84.819 M 804.06 % | 9.382 M -25.88 % | 12.658 M 138.74 % | 5.302 M -91.11 % | 59.618 M 105.49 % | 29.012 M 449.37 % | 5.281 M -40.27 % | 8.841 M -60.32 % | 22.279 M 590.94 % | -4.538 M -661.41 % | -596.000 K -128.11 % | 2.120 M -3.20 % | 2.190 M -33.41 % | 3.289 M -53.29 % | 7.042 M 1 126.53 % | -686.000 K -118.40 % | 3.729 M 169.24 % | 1.385 M -74.56 % | 5.444 M 807.01 % | -770.000 K -106.08 % | 12.660 M 1.86 % | 12.429 M 112.21 % | 5.857 M 0.00 % | 5.857 M 4.37 % | 5.612 M 0.52 % | 5.583 M 139.72 % | 2.329 M 0.00 % | 2.329 M 56.50 % | 1.488 M 142.97 % | 612.482 K -17.17 % | 739.484 K 0.00 % | 739.484 K |
| Net income ratio | 0.03 847.05 % | 0.00 83.44 % | -0.02 -122.62 % | 0.11 445.49 % | -0.03 -102.44 % | 1.28 10 185.18 % | 0.01 21.30 % | 0.01 -61.87 % | 0.03 -90.00 % | 0.27 180.98 % | 0.10 619.41 % | 0.01 -56.21 % | 0.03 -92.07 % | 0.38 296.55 % | -0.20 -341.78 % | -0.04 25.77 % | -0.06 4.72 % | -0.06 -503.76 % | -0.01 -148.35 % | 0.02 130.50 % | -0.07 -589.37 % | -0.01 89.63 % | -0.10 -201.48 % | 0.10 179.91 % | -0.12 -437.90 % | 0.04 0.00 % | 0.04 94.28 % | 0.02 0.00 % | 0.02 -55.47 % | 0.04 0.00 % | 0.04 -39.29 % | 0.07 0.00 % | 0.07 -39.09 % | 0.11 2 014.31 % | -0.01 -160.11 % | 0.01 0.00 % | 0.01 |
| Ratio EBITDA | 0.03 166.64 % | 0.01 161.51 % | -0.02 -113.79 % | 0.14 690.44 % | -0.02 -101.15 % | 1.99 9 121.26 % | 0.02 24.81 % | 0.02 -38.24 % | 0.03 -90.79 % | 0.30 213.46 % | 0.10 577.44 % | 0.01 -80.38 % | 0.07 -83.53 % | 0.44 352.76 % | -0.18 -1 925.45 % | -0.01 -119.54 % | 0.04 46.86 % | 0.03 5.99 % | 0.03 -55.70 % | 0.06 740.92 % | -0.01 -123.97 % | 0.04 48.03 % | 0.03 -80.98 % | 0.15 487.58 % | -0.04 -165.21 % | 0.06 1.86 % | 0.06 91.39 % | 0.03 0.00 % | 0.03 -50.35 % | 0.06 0.52 % | 0.06 -52.01 % | 0.13 0.00 % | 0.13 14.62 % | 0.11 374.67 % | 0.02 -49.27 % | 0.05 0.00 % | 0.05 |
| Gross profit ratio | 0.02 993.78 % | 0.00 93.37 % | -0.04 -129.66 % | 0.13 2 067.17 % | -0.01 99.96 % | -14.99 -47 893.13 % | 0.03 25.53 % | 0.02 -60.47 % | 0.06 175.96 % | -0.08 -1 316.37 % | 0.01 -76.03 % | 0.03 -68.05 % | 0.09 123.08 % | -0.39 -373.18 % | 0.14 62.74 % | 0.09 -66.28 % | 0.26 139.54 % | 0.11 -9.03 % | 0.12 -26.54 % | 0.16 6.73 % | 0.15 47.90 % | 0.10 -62.45 % | 0.27 -8.48 % | 0.30 446.00 % | 0.05 -27.81 % | 0.08 0.00 % | 0.08 61.62 % | 0.05 0.00 % | 0.05 -58.53 % | 0.11 0.00 % | 0.11 -66.74 % | 0.34 0.00 % | 0.34 4.97 % | 0.32 118.97 % | 0.15 -36.94 % | 0.23 0.00 % | 0.23 |
| Weighted average shs out dil | 2.044 B 43.36 % | 1.426 B 3.89 % | 1.372 B -15.87 % | 1.631 B 2.95 % | 1.584 B -1.44 % | 1.608 B -22.30 % | 2.069 B 37.37 % | 1.506 B 76.85 % | 851.682 M | 0.000 -100.00 % | 803.205 M -18.42 % | 984.600 M 196.92 % | 331.609 M | 0.000 -100.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.91 % | 328.629 M -0.16 % | 329.164 M -0.46 % | 330.695 M 0.28 % | 329.780 M -1.83 % | 335.921 M 2.90 % | 326.461 M 139.57 % | 136.269 M 0.00 % | 136.269 M 58.40 % | 86.031 M 0.00 % | 86.031 M -39.69 % | 142.644 M 0.00 % | 142.644 M 170.84 % | 52.667 M 0.00 % | 52.667 M | 0.000 | 0.000 | 0.000 -100.00 % | 112.259 M |
| Weighted average shs out | 2.044 B 48.94 % | 1.372 B 0.00 % | 1.372 B -15.87 % | 1.631 B 2.95 % | 1.584 B -0.32 % | 1.590 B -23.17 % | 2.069 B 37.37 % | 1.506 B 76.85 % | 851.682 M 20.16 % | 708.763 M -11.76 % | 803.205 M -18.42 % | 984.600 M 196.92 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.00 % | 331.609 M 0.91 % | 328.629 M -0.16 % | 329.164 M -0.46 % | 330.695 M 0.28 % | 329.780 M -1.83 % | 335.921 M 2.90 % | 326.461 M 139.57 % | 136.270 M 0.00 % | 136.270 M 58.40 % | 86.031 M 0.00 % | 86.031 M -39.68 % | 142.628 M 0.00 % | 142.628 M 5.62 % | 135.036 M 0.00 % | 135.036 M 5.96 % | 127.444 M 13.53 % | 112.259 M 0.00 % | 112.259 M 0.00 % | 112.259 M |
| EPS diluted | 0.01 869.23 % | 0.00 87.00 % | -0.01 -114.29 % | 0.07 607.25 % | -0.01 -140.59 % | 0.03 655.56 % | 0.00 -10.00 % | 0.01 -16.67 % | 0.01 | 0.00 | 0.04 615.00 % | 0.01 -55.16 % | 0.01 | 0.00 | -0.02 -65.76 % | -0.01 -6.98 % | -0.01 37.24 % | -0.01 -280.66 % | 0.00 -150.35 % | 0.01 148.97 % | -0.01 -431.10 % | 0.00 81.17 % | -0.01 -238.39 % | 0.01 241.61 % | -0.01 -113.14 % | 0.06 0.00 % | 0.06 35.97 % | 0.04 0.00 % | 0.04 55.02 % | 0.03 0.00 % | 0.03 12.08 % | 0.02 0.00 % | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings per share | 0.01 869.23 % | 0.00 87.00 % | -0.01 -114.29 % | 0.07 607.25 % | -0.01 -140.12 % | 0.03 664.44 % | 0.00 -10.00 % | 0.01 -16.67 % | 0.01 -91.96 % | 0.07 108.67 % | 0.04 615.00 % | 0.01 -55.16 % | 0.01 -80.87 % | 0.06 482.30 % | -0.02 -65.76 % | -0.01 -6.98 % | -0.01 37.24 % | -0.01 -280.66 % | 0.00 -150.35 % | 0.01 148.97 % | -0.01 -431.10 % | 0.00 81.17 % | -0.01 -238.39 % | 0.01 241.61 % | -0.01 -113.14 % | 0.06 0.00 % | 0.06 10.53 % | 0.05 0.00 % | 0.05 1.58 % | 0.05 0.00 % | 0.05 437.23 % | 0.01 0.00 % | 0.01 -21.01 % | 0.01 950.00 % | 0.00 -200.00 % | 0.00 -0.57 % | 0.00 |
| Gross profit | 15.397 M 1 426.18 % | -1.161 M 94.62 % | -21.586 M -115.76 % | 136.971 M 3 082.17 % | -4.593 M 99.28 % | -639.268 M -4 785.68 % | 13.643 M -25.45 % | 18.301 M 52.83 % | 11.975 M 173.33 % | -16.331 M -897.41 % | 2.048 M -80.57 % | 10.538 M -2.74 % | 10.835 M 155.59 % | -19.489 M -630.61 % | 3.673 M -38.82 % | 6.004 M -51.49 % | 12.376 M 57.89 % | 7.838 M -42.84 % | 13.714 M -22.55 % | 17.707 M 70.95 % | 10.358 M 13.52 % | 9.125 M -31.71 % | 13.361 M 22.40 % | 10.916 M 895.99 % | 1.096 M -93.27 % | 16.276 M 0.00 % | 16.276 M 79.19 % | 9.083 M 0.00 % | 9.083 M -12.83 % | 10.420 M 0.00 % | 10.420 M 66.14 % | 6.272 M 0.00 % | 6.272 M 43.33 % | 4.376 M 12.08 % | 3.904 M 2.96 % | 3.792 M 0.00 % | 3.792 M |
| Income tax expense | -1.218 M -120.44 % | 5.960 M 288.78 % | 1.533 M -94.32 % | 26.967 M 556.29 % | 4.109 M -84.52 % | 26.544 M 1 354.47 % | 1.825 M -30.18 % | 2.614 M 59.68 % | 1.637 M -80.34 % | 8.327 M 3 055.13 % | 263.919 K 10.92 % | 237.935 K | 0.000 -100.00 % | 3.323 M | 0.000 -100.00 % | 234.000 K | 0.000 -100.00 % | 294.503 K | 0.000 | 0.000 | 0.000 100.00 % | -1.738 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.741 M 0.00 % | 3.741 M 174.67 % | 1.362 M 0.00 % | 1.362 M -18.54 % | 1.672 M 0.00 % | 1.672 M 296.83 % | 421.334 K 0.00 % | 421.334 K | 0.000 -100.00 % | 60.000 K | 0.000 | 0.000 |
| Cost of revenue | 660.933 M 44.63 % | 456.974 M -21.66 % | 583.355 M -36.60 % | 920.125 M 31.09 % | 701.901 M 2.93 % | 681.912 M 61.85 % | 421.318 M -41.00 % | 714.111 M 302.34 % | 177.491 M -16.51 % | 212.595 M -28.50 % | 297.333 M -17.09 % | 358.636 M 224.76 % | 110.430 M 58.15 % | 69.827 M 213.93 % | 22.243 M -64.66 % | 62.936 M 77.07 % | 35.543 M -45.20 % | 64.860 M -36.41 % | 101.998 M 10.81 % | 92.044 M 58.24 % | 58.166 M -27.43 % | 80.156 M 124.37 % | 35.725 M 38.53 % | 25.788 M 35.55 % | 19.025 M -90.46 % | 199.438 M 0.00 % | 199.438 M 7.53 % | 185.474 M 0.00 % | 185.474 M 125.82 % | 82.133 M 0.00 % | 82.133 M 570.09 % | 12.257 M 0.00 % | 12.257 M 33.31 % | 9.194 M -59.33 % | 22.606 M 81.65 % | 12.445 M 0.00 % | 12.445 M |
| General and administrative expenses | 0.000 -100.00 % | 1.281 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.869 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 -100.00 % | 1.742 M 0.00 % | 1.742 M | 0.000 | 0.000 -100.00 % | 1.564 M 0.00 % | 1.564 M | 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 -100.00 % | 266.000 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 -100.00 % | 108.504 K 0.00 % | 108.504 K | 0.000 | 0.000 -100.00 % | 510.661 K 0.00 % | 510.661 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 7.853 M | 0.000 -100.00 % | 3.413 M -38.89 % | 5.585 M -72.15 % | 20.057 M 102.69 % | -746.570 M -2 212.30 % | 35.344 M 16 387.56 % | -217.000 K 94.29 % | -3.801 M 40.65 % | -6.404 M -110.95 % | 58.507 M 2 853.27 % | -2.125 M -175.17 % | 2.827 M 255.42 % | -1.819 M -179.75 % | 2.281 M 544.35 % | 354.000 K 4 325.00 % | 8.000 K -97.71 % | 349.862 K 121.43 % | 158.000 K -16.84 % | 190.000 K 2.15 % | 186.000 K 262.98 % | 51.243 K -84.09 % | 322.000 K 96.34 % | 164.000 K 8.61 % | 151.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.871 M 0.00 % | 2.871 M | 0.000 | 0.000 -100.00 % | 2.119 M 0.00 % | 2.119 M |
| Operating expenses | 7.853 M 719.73 % | 958.000 K -71.93 % | 3.413 M -38.89 % | 5.585 M -72.15 % | 20.057 M 102.69 % | -744.435 M -2 206.26 % | 35.344 M 548.51 % | 5.450 M 52.62 % | 3.571 M 108.23 % | -43.381 M -236.27 % | 31.835 M 821.42 % | 3.455 M -50.44 % | 6.972 M 117.10 % | -40.770 M -400.88 % | 13.550 M 36.98 % | 9.892 M -25.07 % | 13.202 M 20.26 % | 10.978 M -15.28 % | 12.958 M -2.62 % | 13.307 M -0.49 % | 13.373 M 46.64 % | 9.120 M -43.09 % | 16.026 M 157.20 % | 6.231 M 138.46 % | 2.613 M 41.24 % | 1.850 M 0.00 % | 1.850 M 70.35 % | 1.086 M 0.00 % | 1.086 M -47.66 % | 2.075 M 0.00 % | 2.075 M -50.14 % | 4.162 M 0.00 % | 4.162 M 40.39 % | 2.965 M -15.55 % | 3.510 M -1.37 % | 3.559 M 0.00 % | 3.559 M |
| Cost and expenses | 668.786 M 43.56 % | 465.868 M -20.60 % | 586.768 M -36.61 % | 925.710 M 28.22 % | 721.958 M 1 254.71 % | -62.523 M -113.69 % | 456.662 M -36.54 % | 719.561 M 297.41 % | 181.062 M 7.00 % | 169.214 M -48.59 % | 329.168 M -9.09 % | 362.091 M 208.42 % | 117.402 M 304.04 % | 29.057 M -18.82 % | 35.793 M -50.85 % | 72.828 M 49.41 % | 48.745 M -35.72 % | 75.838 M -34.03 % | 114.956 M 9.12 % | 105.351 M 47.26 % | 71.539 M -19.87 % | 89.276 M 72.51 % | 51.751 M 61.63 % | 32.019 M 47.98 % | 21.638 M -89.25 % | 201.289 M 0.00 % | 201.289 M 7.90 % | 186.560 M 0.00 % | 186.560 M 121.55 % | 84.208 M 0.00 % | 84.208 M 412.90 % | 16.418 M 0.00 % | 16.418 M 35.03 % | 12.159 M -53.45 % | 26.117 M 63.19 % | 16.004 M 0.00 % | 16.004 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 | 0.000 |
| Selling general and administrative expenses | 0.000 -100.00 % | 958.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.135 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 -100.00 % | 1.850 M 0.00 % | 1.850 M 70.35 % | 1.086 M 0.00 % | 1.086 M -47.66 % | 2.075 M 0.00 % | 2.075 M 60.73 % | 1.291 M 0.00 % | 1.291 M | 0.000 | 0.000 -100.00 % | 1.440 M 0.00 % | 1.440 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.320 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.197 K | 0.000 | 0.000 | 0.000 100.00 % | -198.857 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -142.883 K | 0.000 | 0.000 | 0.000 |
| Interest expense | 343.000 K -11.83 % | 389.000 K 8.06 % | 360.000 K -3.23 % | 372.000 K -2.11 % | 380.000 K -78.15 % | 1.739 M 516.67 % | 282.000 K -88.67 % | 2.489 M 1 475.32 % | 158.000 K | 0.000 | 0.000 -100.00 % | 34.000 K -95.82 % | 813.000 K | 0.000 -100.00 % | 2.249 M 2.65 % | 2.191 M 7.61 % | 2.036 M 40.91 % | 1.445 M -31.52 % | 2.110 M -5.76 % | 2.239 M 13.02 % | 1.981 M -26.27 % | 2.687 M 6.87 % | 2.514 M 93.68 % | 1.298 M 21.20 % | 1.071 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 899.000 K 83.87 % | 488.935 K | 0.000 | 0.000 |
| Depreciation and amortization | 1.103 M 53.19 % | 720.000 K -47.18 % | 1.363 M 2.10 % | 1.335 M -1.33 % | 1.353 M -26.19 % | 1.833 M -0.97 % | 1.851 M 7 947.83 % | 23.000 K -96.70 % | 698.000 K 119.75 % | -3.535 M -1 314.78 % | 291.000 K -10.19 % | 324.000 K -84.94 % | 2.151 M -13.29 % | 2.481 M -18.91 % | 3.059 M 4.12 % | 2.938 M 0.00 % | 2.938 M -41.18 % | 4.995 M 110.14 % | 2.377 M -3.10 % | 2.453 M 14.47 % | 2.143 M -41.92 % | 3.690 M -0.01 % | 3.690 M 520.17 % | 595.000 K 0.00 % | 595.000 K 24.29 % | 478.713 K 93.12 % | 247.881 K 0.00 % | 247.881 K 0.00 % | 247.881 K 0.00 % | 247.881 K 13.10 % | 219.166 K 0.00 % | 219.166 K 0.00 % | 219.166 K -0.23 % | 219.662 K 0.45 % | 218.668 K -56.79 % | 506.050 K 0.00 % | 506.050 K |
| Operating income | 7.544 M 175.01 % | -10.057 M 59.77 % | -24.999 M -119.03 % | 131.386 M 633.01 % | -24.650 M -123.44 % | 105.167 M 1 296.45 % | 7.531 M -40.40 % | 12.635 M 83.01 % | 6.904 M 79.89 % | 3.838 M -86.64 % | 28.721 M 479.40 % | 4.957 M -25.90 % | 6.690 M -66.21 % | 19.798 M 360.61 % | -7.597 M -114.97 % | -3.534 M -332.03 % | -818.000 K 70.84 % | -2.805 M -407.56 % | 912.000 K -80.13 % | 4.589 M 262.21 % | -2.829 M -7 302.51 % | 39.278 K 101.70 % | -2.305 M -147.54 % | 4.849 M 455.24 % | -1.365 M -109.46 % | 14.426 M 0.00 % | 14.426 M 80.39 % | 7.997 M 0.00 % | 7.997 M -4.17 % | 8.345 M 0.00 % | 8.345 M 295.50 % | 2.110 M 0.00 % | 2.110 M 66.34 % | 1.268 M 222.11 % | 393.814 K 68.71 % | 233.433 K 0.00 % | 233.434 K |
| Operating income ratio | 0.01 150.55 % | -0.02 50.42 % | -0.04 -135.80 % | 0.12 451.59 % | -0.04 -101.43 % | 2.47 14 143.58 % | 0.02 0.37 % | 0.02 -52.66 % | 0.04 86.34 % | 0.02 -79.62 % | 0.10 614.48 % | 0.01 -75.66 % | 0.06 -85.97 % | 0.39 234.17 % | -0.29 -471.85 % | -0.05 -200.30 % | -0.02 55.76 % | -0.04 -589.53 % | 0.01 -81.15 % | 0.04 201.28 % | -0.04 -9 484.25 % | 0.00 100.94 % | -0.05 -135.54 % | 0.13 294.74 % | -0.07 -201.44 % | 0.07 0.00 % | 0.07 62.70 % | 0.04 0.00 % | 0.04 -54.41 % | 0.09 0.00 % | 0.09 -20.83 % | 0.11 0.00 % | 0.11 21.83 % | 0.09 529.27 % | 0.01 3.33 % | 0.01 0.00 % | 0.01 |
| Total other income expenses net | 11.678 M -17.59 % | 14.170 M 10.63 % | 12.809 M 31.08 % | 9.772 M 40.48 % | 6.956 M 129.08 % | -23.920 M -182.63 % | 28.950 M 1 170.24 % | -2.705 M 31.66 % | -3.958 M -106.90 % | 57.392 M -1.91 % | 58.508 M 2 808.70 % | -2.160 M -165.68 % | -813.000 K -159.49 % | 1.367 M 160.77 % | -2.249 M -2.65 % | -2.191 M -8.04 % | -2.028 M -82.74 % | -1.110 M 43.20 % | -1.954 M 4.68 % | -2.050 M -3.48 % | -1.981 M 25.32 % | -2.653 M -23.14 % | -2.154 M -89.95 % | -1.134 M -5.88 % | -1.071 M 63.78 % | -2.957 M 0.00 % | -2.957 M 2.95 % | -3.047 M 0.00 % | -3.047 M -7.29 % | -2.840 M 0.00 % | -2.840 M -568.24 % | -425.000 K 0.00 % | -425.000 K -491.28 % | 108.619 K 122.22 % | -488.934 K -548.69 % | -75.373 K 0.00 % | -75.373 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 | 2016-06-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 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 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 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 | 2016-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 6.192 M | 0.000 -100.00 % | 18.684 M | 0.000 -100.00 % | 13.679 M -55.87 % | 30.999 M | 0.000 100.00 % | -282.000 K | 0.000 100.00 % | -15.090 M | 0.000 -100.00 % | 86.706 M | 0.000 -100.00 % | 110.891 M 7.21 % | 103.436 M | 0.000 -100.00 % | 95.440 M | 0.000 -100.00 % | 76.526 M -46.94 % | 144.212 M | 0.000 -100.00 % | 28.983 M 0.00 % | 28.983 M -9.43 % | 32.002 M 0.00 % | 32.002 M 75.08 % | 18.279 M 0.00 % | 18.279 M 58.69 % | 11.518 M 0.00 % | 11.518 M -24.41 % | 15.237 M -9.33 % | 16.805 M | 0.000 |
| Total investments | 0.000 -100.00 % | 1.220 B | 0.000 -100.00 % | 661.560 M | 0.000 -100.00 % | 176.215 M 2 714.94 % | 6.260 M | 0.000 -100.00 % | 278.525 M | 0.000 -100.00 % | 10.628 M | 0.000 -100.00 % | 4.072 M | 0.000 -100.00 % | 3.622 M -37.24 % | 5.771 M | 0.000 -100.00 % | 3.622 M | 0.000 -100.00 % | 3.622 M 0.00 % | 3.622 M | 0.000 -100.00 % | 49.075 M -0.91 % | 49.525 M 1 325.18 % | 3.475 M 0.00 % | 3.475 M 13 800.00 % | 25.000 K -99.16 % | 2.975 M 466.67 % | 525.000 K 0.00 % | 525.000 K 0.00 % | 525.000 K 650.00 % | 70.000 K | 0.000 |
| Total debt | 0.000 -100.00 % | 22.877 M | 0.000 -100.00 % | 24.939 M | 0.000 -100.00 % | 28.432 M -17.49 % | 34.460 M | 0.000 -100.00 % | 17.232 M | 0.000 -100.00 % | 86.720 M | 0.000 -100.00 % | 88.818 M | 0.000 -100.00 % | 112.773 M 6.62 % | 105.773 M | 0.000 -100.00 % | 99.609 M | 0.000 -100.00 % | 79.862 M -45.53 % | 146.614 M | 0.000 -100.00 % | 40.453 M 0.00 % | 40.453 M 9.73 % | 36.867 M 0.00 % | 36.867 M 86.29 % | 19.790 M 0.00 % | 19.790 M 34.21 % | 14.746 M 0.00 % | 14.746 M -7.24 % | 15.898 M -10.10 % | 17.684 M | 0.000 |
| Accumulated other comprehensive income loss | 2.305 B 219.93 % | 720.463 M -68.95 % | 2.321 B | 0.000 -100.00 % | 2.044 B 2 592.81 % | 75.900 M | 0.000 -100.00 % | 734.767 M | 0.000 -100.00 % | 648.862 M | 0.000 -100.00 % | 156.642 M | 0.000 -100.00 % | 131.379 M | 0.000 | 0.000 -100.00 % | 144.261 M | 0.000 -100.00 % | 145.149 M | 0.000 | 0.000 -100.00 % | 131.856 M | 0.000 -100.00 % | 12.501 K | 0.000 -100.00 % | 47.818 M | 0.000 -100.00 % | 11.357 M | 0.000 -100.00 % | 15.711 M | 0.000 | 0.000 -100.00 % | 30.942 M |
| Retained earnings | 0.000 -100.00 % | 254.987 M | 0.000 | 0.000 | 0.000 -100.00 % | 177.019 M | 0.000 | 0.000 -100.00 % | 112.570 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.961 M | 0.000 | 0.000 -100.00 % | 22.671 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.789 M | 0.000 | 0.000 -100.00 % | 34.850 M 0.00 % | 34.850 M | 0.000 | 0.000 -100.00 % | 12.218 M 0.00 % | 12.218 M | 0.000 | 0.000 -100.00 % | 2.023 M 22.33 % | 1.654 M | 0.000 |
| Common stock | 0.000 -100.00 % | 1.584 B | 0.000 -100.00 % | 1.584 B | 0.000 -100.00 % | 1.399 B 59.12 % | 879.499 M | 0.000 -100.00 % | 380.679 M | 0.000 -100.00 % | 380.679 M | 0.000 -100.00 % | 103.100 M | 0.000 -100.00 % | 103.100 M 0.00 % | 103.100 M | 0.000 -100.00 % | 103.100 M | 0.000 -100.00 % | 103.100 M 0.00 % | 103.101 M | 0.000 -100.00 % | 61.860 M 0.00 % | 61.860 M 20.33 % | 51.410 M 0.00 % | 51.410 M 22.75 % | 41.883 M 0.00 % | 41.883 M 0.00 % | 41.883 M 0.00 % | 41.883 M 36.86 % | 30.603 M 0.01 % | 30.600 M | 0.000 |
| Total equity | 2.305 B 0.00 % | 2.305 B -0.67 % | 2.321 B 0.00 % | 2.321 B 13.54 % | 2.044 B 0.00 % | 2.044 B 66.40 % | 1.228 B 67.17 % | 734.767 M 0.00 % | 734.766 M 9.65 % | 670.099 M 0.00 % | 670.099 M 271.53 % | 180.360 M 0.00 % | 180.360 M 16.02 % | 155.456 M 0.00 % | 155.456 M -4.08 % | 162.076 M -3.59 % | 168.119 M 0.00 % | 168.119 M -1.43 % | 170.557 M -0.15 % | 170.816 M -1.65 % | 173.675 M 31.72 % | 131.856 M 0.00 % | 131.856 M 0.00 % | 131.856 M 32.88 % | 99.228 M 0.00 % | 99.228 M 29.51 % | 76.618 M 0.00 % | 76.618 M 33.03 % | 57.594 M 0.00 % | 57.594 M 76.53 % | 32.626 M 1.15 % | 32.254 M 4.24 % | 30.942 M |
| Other non current liabilities | -2.305 B -230 496 100.00 % | -1.000 K 100.00 % | -2.321 B -232 056 800.00 % | -1.000 K 100.00 % | -2.044 B -204 384 400.00 % | -1.000 K -200.00 % | 1.000 K 100.00 % | -734.767 M -73 476 600.00 % | -1.000 K 100.00 % | -670.099 M -67 010 000.00 % | 1.000 K 100.00 % | -180.360 M -18 035 900.00 % | -1.000 K 100.00 % | -155.456 M -15 545 700.00 % | 1.000 K | 0.000 100.00 % | -168.119 M | 0.000 100.00 % | -170.557 M | 0.000 100.00 % | -1.000 K 100.00 % | -131.856 M | 0.000 -100.00 % | 3.291 M | 0.000 -100.00 % | 1.187 M | 0.000 -100.00 % | 1.187 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -30.942 M |
| Long term debt | 0.000 -100.00 % | 8.783 M | 0.000 -100.00 % | 22.959 M | 0.000 -100.00 % | 26.371 M -1.63 % | 26.809 M | 0.000 -100.00 % | 12.170 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.239 M 61.10 % | 6.976 M | 0.000 -100.00 % | 68.743 M | 0.000 -100.00 % | 8.573 M -81.98 % | 47.566 M | 0.000 -100.00 % | 9.046 M 0.00 % | 9.046 M -2.87 % | 9.313 M 0.00 % | 9.313 M 2 525.87 % | 354.664 K 0.00 % | 354.664 K -45.82 % | 654.572 K 0.00 % | 654.572 K -81.26 % | 3.493 M 74.63 % | 2.000 M | 0.000 |
| Total non current liabilities | -2.305 B -26 346.44 % | 8.782 M 100.38 % | -2.321 B -10 207.89 % | 22.958 M 101.12 % | -2.044 B -7 850.64 % | 26.370 M -1.64 % | 26.810 M 103.65 % | -734.767 M -6 138.02 % | 12.169 M 101.82 % | -670.099 M -67 010 000.00 % | 1.000 K 100.00 % | -180.360 M -18 035 900.00 % | -1.000 K 100.00 % | -155.456 M -1 288.87 % | 13.076 M 48.38 % | 8.813 M 105.24 % | -168.119 M -338.40 % | 70.519 M 141.35 % | -170.557 M -1 747.97 % | 10.350 M -79.65 % | 50.856 M 138.57 % | -131.856 M -1 168.73 % | 12.338 M 0.00 % | 12.338 M 17.50 % | 10.500 M 0.00 % | 10.500 M 580.99 % | 1.542 M -0.01 % | 1.542 M 135.57 % | 654.572 K 0.00 % | 654.572 K -81.26 % | 3.493 M 74.63 % | 2.000 M 106.46 % | -30.942 M |
| Other current liabilities | 0.000 -100.00 % | 93.216 M | 0.000 -100.00 % | 115.072 M | 0.000 -100.00 % | 1.336 M -97.20 % | 47.639 M | 0.000 -100.00 % | 24.872 M | 0.000 -100.00 % | 32.239 M | 0.000 -100.00 % | 19.498 M | 0.000 -100.00 % | 9.924 M -50.26 % | 19.951 M | 0.000 -100.00 % | 7.597 M | 0.000 -100.00 % | 26.852 M 85.35 % | 14.487 M | 0.000 -100.00 % | 5.189 M -50.66 % | 10.517 M -67.01 % | 31.882 M 0.00 % | 31.882 M 742.69 % | 3.783 M -34.68 % | 5.792 M 3.24 % | 5.610 M 0.01 % | 5.610 M -23.12 % | 7.297 M -40.07 % | 12.176 M | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.632 M | 0.000 | 0.000 -100.00 % | 24.870 M | 0.000 -100.00 % | 1.139 M | 0.000 -100.00 % | 19.497 M | 0.000 | 0.000 -100.00 % | 910.803 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 -100.00 % | 7.357 M 2 842.84 % | 250.000 K | 0.000 |
| Short term debt | 0.000 -100.00 % | 14.650 M | 0.000 -100.00 % | 1.980 M | 0.000 -100.00 % | 2.061 M -73.06 % | 7.651 M | 0.000 -100.00 % | 5.062 M | 0.000 -100.00 % | 86.720 M | 0.000 -100.00 % | 88.818 M | 0.000 -100.00 % | 101.534 M 2.77 % | 98.797 M | 0.000 -100.00 % | 30.866 M | 0.000 -100.00 % | 71.289 M -28.03 % | 99.048 M | 0.000 -100.00 % | 31.407 M 0.00 % | 31.407 M 13.98 % | 27.554 M 0.00 % | 27.554 M 41.77 % | 19.435 M 0.00 % | 19.435 M 37.93 % | 14.091 M 0.00 % | 14.091 M 13.59 % | 12.405 M -20.91 % | 15.684 M | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 333.899 M | 0.000 -100.00 % | 384.092 M | 0.000 -100.00 % | 251.176 M -15.56 % | 297.455 M | 0.000 -100.00 % | 429.267 M | 0.000 -100.00 % | 249.706 M | 0.000 -100.00 % | 119.042 M | 0.000 -100.00 % | 191.341 M -2.67 % | 196.589 M | 0.000 -100.00 % | 129.268 M | 0.000 -100.00 % | 155.602 M -5.49 % | 164.636 M | 0.000 -100.00 % | 80.529 M 0.00 % | 80.529 M -36.28 % | 126.389 M 0.00 % | 126.389 M 95.87 % | 64.528 M 0.00 % | 64.528 M 139.62 % | 26.930 M 0.00 % | 26.930 M -18.84 % | 33.181 M 3.88 % | 31.941 M | 0.000 |
| Total liabilities | -2.305 B -772.63 % | 342.681 M 114.77 % | -2.321 B -670.09 % | 407.050 M 119.92 % | -2.044 B -836.40 % | 277.546 M -14.41 % | 324.265 M 144.13 % | -734.767 M -266.45 % | 441.436 M 165.88 % | -670.099 M -368.35 % | 249.707 M 238.45 % | -180.360 M -251.51 % | 119.041 M 176.58 % | -155.456 M -176.05 % | 204.417 M -0.48 % | 205.402 M 222.18 % | -168.119 M -184.15 % | 199.787 M 217.14 % | -170.557 M -202.78 % | 165.952 M -22.99 % | 215.492 M 263.43 % | -131.856 M -241.98 % | 92.867 M 0.00 % | 92.867 M -32.16 % | 136.889 M 0.00 % | 136.889 M 107.19 % | 66.070 M 0.00 % | 66.070 M 139.52 % | 27.584 M 0.00 % | 27.584 M -24.78 % | 36.673 M 8.05 % | 33.941 M 209.69 % | -30.942 M |
| Other non current assets | 0.000 -100.00 % | 1.575 M | 0.000 -100.00 % | 368.633 M | 0.000 100.00 % | -1.000 K -100.01 % | 8.260 M | 0.000 -100.00 % | 286.171 M | 0.000 -100.00 % | 1.505 M | 0.000 100.00 % | -2.000 K | 0.000 -100.00 % | 23.910 M -29.05 % | 33.699 M | 0.000 -100.00 % | 8.911 M | 0.000 -100.00 % | 33.279 M 7 295.33 % | 450.000 K | 0.000 -100.00 % | 50.860 M 3 712.60 % | 1.334 M -67.33 % | 4.083 M 572.65 % | 607.000 K -86.95 % | 4.651 M 177.49 % | 1.676 M -67.69 % | 5.188 M 11.25 % | 4.663 M -10.73 % | 5.223 M 13.70 % | 4.594 M | 0.000 |
| Long term investments | 0.000 -100.00 % | 1.203 B | 0.000 -100.00 % | 656.572 M | 0.000 -100.00 % | 171.227 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 27.786 M | 0.000 -100.00 % | 7.408 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -86.711 M | 0.000 | 0.000 -100.00 % | 49.525 M | 0.000 -100.00 % | 3.475 M | 0.000 -100.00 % | 2.975 M | 0.000 -100.00 % | 525.000 K | 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 | 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 -100.00 % | 1.436 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M 0.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M 6.61 % | 21.775 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 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 261.945 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M 0.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M | 0.000 -100.00 % | 23.215 M 6.61 % | 21.775 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 |
| Property plant equipment net | 0.000 -100.00 % | 3.231 M | 0.000 -100.00 % | 15.883 M | 0.000 -100.00 % | 18.571 M -16.34 % | 22.199 M | 0.000 -100.00 % | 4.075 M | 0.000 -100.00 % | 45.603 M | 0.000 -100.00 % | 50.314 M | 0.000 -100.00 % | 82.260 M -53.70 % | 177.679 M | 0.000 -100.00 % | 177.927 M | 0.000 -100.00 % | 167.757 M 44.91 % | 115.764 M | 0.000 -100.00 % | 33.304 M 0.00 % | 33.305 M -1.63 % | 33.856 M 0.00 % | 33.856 M 9.61 % | 30.887 M 0.00 % | 30.887 M 47.45 % | 20.947 M 0.00 % | 20.947 M 6.29 % | 19.708 M -1.10 % | 19.927 M | 0.000 |
| Total non current assets | 0.000 -100.00 % | 1.209 B | 0.000 -100.00 % | 1.042 B | 0.000 -100.00 % | 452.441 M 1 346.15 % | 31.286 M | 0.000 -100.00 % | 291.073 M | 0.000 -100.00 % | 99.337 M | 0.000 -100.00 % | 82.163 M | 0.000 -100.00 % | 129.385 M -44.85 % | 234.593 M | 0.000 -100.00 % | 210.053 M | 0.000 -100.00 % | 224.251 M 7.06 % | 209.466 M | 0.000 -100.00 % | 84.164 M 0.00 % | 84.164 M 121.84 % | 37.939 M 0.00 % | 37.938 M 6.75 % | 35.538 M 0.00 % | 35.538 M 35.98 % | 26.135 M 0.00 % | 26.135 M 4.83 % | 24.931 M 1.30 % | 24.610 M | 0.000 |
| Other current assets | -33.370 M -122.10 % | 150.975 M 2 513.67 % | -6.255 M -106.64 % | 94.271 M 739.00 % | -14.753 M -114.10 % | 104.601 M -51.71 % | 216.613 M 1 336.80 % | -17.514 M -102.02 % | 867.542 M 952.12 % | -101.810 M -478.39 % | 26.906 M 1 373.96 % | -2.112 M -101.07 % | 196.891 M 10 561.80 % | -1.882 M -101.63 % | 115.505 M 380.38 % | 24.044 M 676.74 % | -4.169 M -108.31 % | 50.141 M 1 603.03 % | -3.336 M -104.53 % | 73.612 M 265.16 % | 20.159 M 275.75 % | -11.470 M -110.46 % | 109.636 M 613.82 % | 15.359 M | 0.000 -100.00 % | 34.232 M -53.02 % | 72.869 M 1 362.95 % | 4.981 M -4.62 % | 5.222 M 0.01 % | 5.222 M -71.96 % | 18.624 M -7.59 % | 20.155 M 1 558.39 % | -1.382 M |
| Short term investments | 0.000 -100.00 % | 16.685 M | 0.000 -100.00 % | 4.988 M | 0.000 -100.00 % | 308.851 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -17.158 M | 0.000 100.00 % | -3.336 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 90.333 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 |
| cash and cash equivalents | 0.000 -100.00 % | 16.685 M | 0.000 -100.00 % | 6.255 M | 0.000 -100.00 % | 14.753 M 326.26 % | 3.461 M | 0.000 -100.00 % | 17.514 M | 0.000 -100.00 % | 101.810 M | 0.000 -100.00 % | 2.112 M | 0.000 -100.00 % | 1.882 M -19.48 % | 2.337 M | 0.000 -100.00 % | 4.169 M | 0.000 -100.00 % | 3.336 M 38.90 % | 2.402 M | 0.000 -100.00 % | 11.470 M 0.00 % | 11.470 M 135.77 % | 4.865 M 0.00 % | 4.865 M 221.98 % | 1.511 M 0.00 % | 1.511 M -53.18 % | 3.227 M 0.00 % | 3.227 M 388.44 % | 660.669 K -24.84 % | 879.000 K | 0.000 |
| Cash and short term investments | 33.370 M 0.00 % | 33.370 M 433.49 % | 6.255 M -44.37 % | 11.243 M -23.79 % | 14.753 M -25.27 % | 19.741 M 470.38 % | 3.461 M -80.24 % | 17.514 M 0.00 % | 17.514 M -82.80 % | 101.810 M 0.00 % | 101.810 M 4 720.55 % | 2.112 M 0.00 % | 2.112 M 12.22 % | 1.882 M 0.00 % | 1.882 M -19.48 % | 2.337 M -43.94 % | 4.169 M 0.00 % | 4.169 M 24.97 % | 3.336 M -0.01 % | 3.336 M -96.40 % | 92.735 M 708.50 % | 11.470 M 0.00 % | 11.470 M 0.00 % | 11.470 M 135.77 % | 4.865 M 0.00 % | 4.865 M 221.98 % | 1.511 M 0.00 % | 1.511 M -53.18 % | 3.227 M 0.00 % | 3.227 M 388.44 % | 660.669 K -24.84 % | 879.000 K -36.40 % | 1.382 M |
| Total current assets | 0.000 -100.00 % | 1.438 B | 0.000 -100.00 % | 1.686 B | 0.000 -100.00 % | 1.869 B 22.85 % | 1.521 B | 0.000 -100.00 % | 885.130 M | 0.000 -100.00 % | 820.471 M | 0.000 -100.00 % | 217.238 M | 0.000 -100.00 % | 230.489 M 73.45 % | 132.884 M | 0.000 -100.00 % | 157.853 M | 0.000 -100.00 % | 112.517 M -37.39 % | 179.701 M | 0.000 -100.00 % | 140.559 M 0.00 % | 140.559 M -29.07 % | 198.179 M 0.00 % | 198.179 M 84.95 % | 107.150 M 0.00 % | 107.150 M 81.48 % | 59.044 M 0.00 % | 59.044 M 33.08 % | 44.369 M 6.69 % | 41.585 M | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 -100.00 % | 221.688 M | 0.000 -100.00 % | 308.851 M 58.64 % | 194.688 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.002 M | 0.000 -100.00 % | 18.235 M | 0.000 -100.00 % | 44.126 M 3.98 % | 42.438 M | 0.000 -100.00 % | 44.009 M | 0.000 -100.00 % | 35.568 M 99.01 % | 17.873 M | 0.000 -100.00 % | 19.453 M 0.00 % | 19.453 M 10.07 % | 17.673 M 0.00 % | 17.673 M -46.07 % | 32.770 M 0.00 % | 32.770 M 34.21 % | 24.417 M 0.00 % | 24.417 M -2.66 % | 25.084 M 22.06 % | 20.551 M | 0.000 |
| Net receivables | 0.000 -100.00 % | 1.254 B | 0.000 -100.00 % | 1.358 B | 0.000 -100.00 % | 1.436 B 29.75 % | 1.107 B | 0.000 | 0.000 | 0.000 -100.00 % | 682.753 M | 0.000 -100.00 % | 196.892 M | 0.000 -100.00 % | 68.976 M 7.67 % | 64.064 M | 0.000 -100.00 % | 59.534 M | 0.000 -100.00 % | 49.733 M 1.63 % | 48.934 M | 0.000 -100.00 % | 108.856 M 15.46 % | 94.277 M -46.32 % | 175.641 M 24.21 % | 141.409 M 102.65 % | 69.780 M 2.79 % | 67.888 M 159.34 % | 26.178 M 0.00 % | 26.178 M 40.56 % | 18.624 M -5.49 % | 19.706 M | 0.000 |
| Tax assets | 0.000 -100.00 % | 1.323 M | 0.000 -100.00 % | 965.000 K | 0.000 -100.00 % | 699.000 K -15.48 % | 827.000 K | 0.000 -100.00 % | 827.000 K | 0.000 -100.00 % | 1.228 M | 0.000 -100.00 % | 1.228 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 158.188 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 89.000 K | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -2.000 K | 0.000 | 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 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 192.305 M | 0.000 -100.00 % | 204.135 M | 0.000 -100.00 % | 207.584 M -14.28 % | 242.165 M | 0.000 -100.00 % | 399.333 M | 0.000 -100.00 % | 129.608 M | 0.000 -100.00 % | 10.726 M | 0.000 -100.00 % | 79.883 M 2.62 % | 77.841 M | 0.000 -100.00 % | 90.805 M | 0.000 -100.00 % | 57.462 M 12.45 % | 51.101 M | 0.000 -100.00 % | 38.606 M 0.00 % | 38.606 M -42.34 % | 66.953 M 0.00 % | 66.953 M 70.36 % | 39.301 M 0.00 % | 39.301 M 443.70 % | 7.228 M 0.01 % | 7.228 M -46.13 % | 13.419 M 228.81 % | 4.081 M | 0.000 |
| Tax payables | 0.000 -100.00 % | 33.728 M | 0.000 -100.00 % | 62.905 M | 0.000 -100.00 % | 31.563 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 -100.00 % | 5.327 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.008 M | 0.000 | 0.000 | 0.000 -100.00 % | 60.000 K | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 21.237 M | 0.000 -100.00 % | 23.718 M | 0.000 -100.00 % | 24.077 M 16.87 % | 20.602 M | 0.000 -100.00 % | 23.858 M | 0.000 -100.00 % | 25.722 M -10.22 % | 28.649 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 |
| Capital lease obligations | 0.000 -100.00 % | 556.000 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 -100.00 % | 450.626 M | 0.000 -100.00 % | 736.070 M | 0.000 -100.00 % | 391.426 M 12.22 % | 348.799 M | 0.000 -100.00 % | 241.517 M 1 037.25 % | 21.237 M -92.08 % | 268.183 M 1 030.72 % | 23.718 M -19.82 % | 29.581 M 22.86 % | 24.077 M -14.86 % | 28.279 M 80.10 % | 15.702 M -34.19 % | 23.858 M -42.04 % | 41.161 M 62.00 % | 25.408 M 67.12 % | 15.204 M -63.74 % | 41.925 M | 0.000 -100.00 % | 35.145 M 0.03 % | 35.133 M -26.53 % | 47.818 M | 0.000 -100.00 % | 22.518 M 101.77 % | 11.160 M -28.97 % | 15.711 M | 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 | 0.000 | 0.000 | 0.000 -100.00 % | 1.836 M -0.01 % | 1.836 M | 0.000 -100.00 % | 1.776 M | 0.000 -100.00 % | 1.776 M -46.03 % | 3.291 M | 0.000 -100.00 % | 3.291 M | 0.000 -100.00 % | 1.187 M | 0.000 -100.00 % | 1.187 M | 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 | 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 | 0.000 -100.00 % | 2.648 B | 0.000 -100.00 % | 2.728 B | 0.000 -100.00 % | 2.321 B 49.52 % | 1.553 B | 0.000 -100.00 % | 1.176 B | 0.000 -100.00 % | 919.806 M | 0.000 -100.00 % | 299.401 M | 0.000 -100.00 % | 359.873 M -2.07 % | 367.477 M | 0.000 -100.00 % | 367.906 M | 0.000 -100.00 % | 336.767 M -13.46 % | 389.167 M | 0.000 -100.00 % | 224.723 M 0.00 % | 224.723 M -4.83 % | 236.117 M 0.00 % | 236.117 M 65.48 % | 142.688 M 0.00 % | 142.688 M 67.52 % | 85.179 M 0.00 % | 85.179 M 22.91 % | 69.300 M 4.69 % | 66.195 M | 0.000 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 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 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 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 | 2016-06-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 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 | 2016-09-30 | 2016-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 3.577 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -5.533 M | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 9.109 M | 0.000 | 0.000 |
| Other non cash items | -20.440 M -1 208.46 % | 1.844 M -86.56 % | 13.724 M 112.02 % | -114.192 M -623.74 % | 21.803 M 139.86 % | -54.703 M -908.35 % | -5.425 M 27.96 % | -7.531 M -47.41 % | -5.109 M 90.34 % | -52.904 M -65.22 % | -32.021 M -533 783.33 % | 6.000 K 100.16 % | -3.693 M 80.89 % | -19.325 M -296.27 % | 9.846 M 65.23 % | 5.959 M 108.79 % | 2.854 M -37.19 % | 4.544 M 279.30 % | 1.198 M 150.98 % | -2.350 M -148.86 % | 4.810 M 429.10 % | 909.090 K -81.14 % | 4.819 M 235.71 % | -3.551 M -245.77 % | 2.436 M 131.52 % | -7.729 M 0.00 % | -7.729 M -115.47 % | -3.587 M 0.00 % | -3.587 M 6.42 % | -3.833 M 0.00 % | -3.833 M -203.24 % | -1.264 M 0.00 % | -1.264 M -1 092.06 % | -106.035 K 32.89 % | -158.000 K 0.00 % | -158.000 K |
| Net cash provided by operating 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 5.270 M | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 4.234 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -2.523 M | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -7.200 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -9.723 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -661.000 K -202.75 % | -218.331 K | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 660.669 K -24.84 % | 879.000 K | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 660.669 K | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 5.270 M | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 5.270 M | 0.000 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 |