Hindcon Chemicals Limited HINDCON.NS
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 565.868 M -12.28 % | 645.094 M -24.63 % | 855.943 M 28.48 % | 666.198 M 50.09 % | 443.866 M 0.24 % | 442.788 M 0.52 % | 440.483 M 29.59 % | 339.898 M 0.13 % | 339.445 M 1.76 % | 333.576 M -4.44 % | 349.062 M 13.02 % | 308.861 M 0.36 % | 307.767 M |
| Net income | 38.009 M -38.50 % | 61.806 M 43.10 % | 43.190 M 2.08 % | 42.308 M -10.62 % | 47.333 M 66.50 % | 28.428 M 0.81 % | 28.201 M -39.21 % | 46.388 M 123.50 % | 20.755 M 147.14 % | 8.398 M 153.26 % | 3.316 M -2.90 % | 3.415 M 25.00 % | 2.732 M |
| Income before tax | 52.267 M -37.41 % | 83.509 M 38.65 % | 60.228 M -1.12 % | 60.911 M -5.56 % | 64.498 M 50.20 % | 42.941 M 8.65 % | 39.523 M -32.16 % | 58.256 M 86.96 % | 31.160 M 140.06 % | 12.980 M 159.60 % | 5.000 M -0.83 % | 5.042 M 22.29 % | 4.123 M |
| Income before tax ratio | 0.09 -28.65 % | 0.13 83.97 % | 0.07 -23.04 % | 0.09 -37.08 % | 0.15 49.84 % | 0.10 8.08 % | 0.09 -47.65 % | 0.17 86.71 % | 0.09 135.91 % | 0.04 171.65 % | 0.01 -12.25 % | 0.02 21.86 % | 0.01 |
| EBITDA | 42.314 M -51.81 % | 87.803 M 38.06 % | 63.600 M -2.13 % | 64.984 M -3.28 % | 67.187 M 86.37 % | 36.050 M -1.64 % | 36.652 M -23.06 % | 47.638 M 33.81 % | 35.601 M 68.72 % | 21.100 M 40.51 % | 15.017 M 7.92 % | 13.915 M 45.57 % | 9.559 M |
| Net income ratio | 0.07 -29.89 % | 0.10 89.88 % | 0.05 -20.55 % | 0.06 -40.45 % | 0.11 66.10 % | 0.06 0.28 % | 0.06 -53.09 % | 0.14 123.21 % | 0.06 142.87 % | 0.03 165.01 % | 0.01 -14.08 % | 0.01 24.56 % | 0.01 |
| Ratio EBITDA | 0.07 -45.06 % | 0.14 83.18 % | 0.07 -23.83 % | 0.10 -35.56 % | 0.15 85.92 % | 0.08 -2.15 % | 0.08 -40.63 % | 0.14 33.63 % | 0.10 65.81 % | 0.06 47.03 % | 0.04 -4.51 % | 0.05 45.05 % | 0.03 |
| Gross profit ratio | 0.29 5.09 % | 0.28 51.74 % | 0.18 -0.41 % | 0.18 -19.21 % | 0.23 2.42 % | 0.22 4.29 % | 0.21 -23.90 % | 0.28 -5.50 % | 0.30 2.36 % | 0.29 80.67 % | 0.16 9.87 % | 0.15 2.37 % | 0.14 |
| Weighted average shs out dil | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 401.73 % | 7.646 M -0.48 % | 7.683 M -79.97 % | 38.360 M 0.04 % | 38.345 M -0.13 % | 38.396 M 275.03 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M |
| Weighted average shs out | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 401.73 % | 7.646 M -0.35 % | 7.672 M -80.00 % | 38.360 M 0.04 % | 38.345 M -0.13 % | 38.396 M 275.03 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M 0.00 % | 10.238 M |
| EPS diluted | 0.99 -38.51 % | 1.61 42.48 % | 1.13 2.73 % | 1.10 -11.29 % | 1.24 67.57 % | 0.74 0.00 % | 0.74 -38.84 % | 1.21 -40.10 % | 2.02 146.34 % | 0.82 156.25 % | 0.32 -3.03 % | 0.33 22.22 % | 0.27 |
| Earnings per share | 0.99 -38.51 % | 1.61 42.48 % | 1.13 2.73 % | 1.10 -11.29 % | 1.24 67.57 % | 0.74 0.00 % | 0.74 -38.84 % | 1.21 -40.10 % | 2.02 146.34 % | 0.82 156.25 % | 0.32 -3.03 % | 0.33 22.22 % | 0.27 |
| Gross profit | 166.126 M -7.82 % | 180.213 M 14.36 % | 157.583 M 27.95 % | 123.158 M 21.25 % | 101.571 M 2.67 % | 98.930 M 4.83 % | 94.370 M -1.38 % | 95.688 M -5.38 % | 101.124 M 4.16 % | 97.089 M 72.65 % | 56.233 M 24.17 % | 45.287 M 2.73 % | 44.083 M |
| Income tax expense | 13.967 M -34.08 % | 21.189 M 27.12 % | 16.669 M -8.83 % | 18.284 M 9.06 % | 16.765 M 16.92 % | 14.339 M 29.50 % | 11.073 M -4.18 % | 11.555 M 13.71 % | 10.162 M 128.51 % | 4.447 M 172.49 % | 1.632 M 3.88 % | 1.571 M 16.89 % | 1.344 M |
| Cost of revenue | 399.742 M -14.01 % | 464.881 M -33.43 % | 698.360 M 28.60 % | 543.040 M 58.65 % | 342.295 M -0.45 % | 343.858 M -0.65 % | 346.113 M 41.73 % | 244.210 M 2.47 % | 238.321 M 0.78 % | 236.487 M -19.24 % | 292.829 M 11.10 % | 263.574 M -0.04 % | 263.684 M |
| General and administrative expenses | 56.017 M 12.00 % | 50.017 M 543.89 % | 7.768 M -14.46 % | 9.081 M 23.09 % | 7.377 M -8.68 % | 8.079 M 6.66 % | 7.574 M 7.25 % | 7.062 M 580.37 % | 1.038 M -14.71 % | 1.217 M -19.08 % | 1.504 M 86.14 % | 808.000 K -55.26 % | 1.806 M |
| Selling and marketing expenses | 1.531 M 12.00 % | 1.367 M -94.75 % | 26.045 M 52.94 % | 17.029 M 24.77 % | 13.649 M -7.75 % | 14.795 M -20.69 % | 18.655 M 20.62 % | 15.466 M 647.50 % | 2.069 M -15.34 % | 2.444 M 39.98 % | 1.746 M 5.95 % | 1.648 M 0.73 % | 1.636 M |
| Other expenses | 0.000 | 0.000 -100.00 % | 74.890 M 73.13 % | 43.256 M 4 100.80 % | -1.081 M -103.05 % | 35.418 M 143 502.16 % | 24.664 K -99.85 % | 16.175 M 4 443.54 % | 356.000 K 202.01 % | -349.000 K | 0.000 -100.00 % | 146.000 K -49.48 % | 289.000 K |
| Operating expenses | 57.548 M 12.00 % | 51.384 M -52.73 % | 108.703 M 56.71 % | 69.366 M 247.79 % | 19.945 M -65.78 % | 58.292 M -7.36 % | 62.923 M 26.12 % | 49.891 M -25.31 % | 66.793 M -13.74 % | 77.436 M 78.94 % | 43.276 M 34.28 % | 32.229 M -10.75 % | 36.109 M |
| Cost and expenses | 457.290 M -11.42 % | 516.265 M -35.56 % | 801.115 M 31.03 % | 611.420 M 54.61 % | 395.453 M -1.67 % | 402.150 M -1.68 % | 409.036 M 39.08 % | 294.101 M -3.61 % | 305.114 M -2.81 % | 313.923 M -6.60 % | 336.105 M 13.62 % | 295.803 M -1.33 % | 299.793 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 -100.00 % | 25.000 K |
| Selling general and administrative expenses | 57.548 M 12.00 % | 51.384 M 51.97 % | 33.813 M 29.50 % | 26.110 M 24.18 % | 21.026 M -8.08 % | 22.874 M -12.79 % | 26.229 M 16.43 % | 22.528 M 625.07 % | 3.107 M -15.13 % | 3.661 M 12.65 % | 3.250 M 32.33 % | 2.456 M -28.65 % | 3.442 M |
| Interest income | 17.703 M 26.42 % | 14.003 M 30.56 % | 10.725 M 36.97 % | 7.830 M -25.81 % | 10.554 M 29.74 % | 8.134 M 45.31 % | 5.598 M 131.95 % | 2.413 M 79.57 % | 1.344 M 144.37 % | 550.000 K 12.47 % | 489.000 K 137.38 % | 206.000 K 80.70 % | 114.000 K |
| Interest expense | 772.000 K 2.12 % | 756.000 K 50.30 % | 503.000 K 124.55 % | 224.000 K -73.33 % | 840.000 K -5.93 % | 892.952 K -44.88 % | 1.620 M -69.15 % | 5.251 M -21.57 % | 6.695 M -10.88 % | 7.512 M -6.80 % | 8.060 M 15.69 % | 6.967 M 64.12 % | 4.245 M |
| Depreciation and amortization | 8.198 M 131.71 % | 3.538 M 23.32 % | 2.869 M 13.44 % | 2.529 M 36.78 % | 1.849 M 31.94 % | 1.401 M 4.04 % | 1.347 M -6.86 % | 1.446 M -19.41 % | 1.794 M -16.03 % | 2.137 M -19.54 % | 2.656 M 87.57 % | 1.416 M -10.44 % | 1.581 M |
| Operating income | 108.578 M -15.72 % | 128.829 M 134.97 % | 54.828 M 2.56 % | 53.458 M 8.45 % | 49.295 M 42.27 % | 34.648 M 10.18 % | 31.447 M -51.52 % | 64.864 M 88.94 % | 34.331 M 74.69 % | 19.653 M 51.68 % | 12.957 M -0.77 % | 13.058 M 63.76 % | 7.974 M |
| Operating income ratio | 0.19 -3.92 % | 0.20 211.77 % | 0.06 -20.17 % | 0.08 -27.75 % | 0.11 41.93 % | 0.08 9.61 % | 0.07 -62.59 % | 0.19 88.69 % | 0.10 71.67 % | 0.06 58.72 % | 0.04 -12.20 % | 0.04 63.18 % | 0.03 |
| Total other income expenses net | -56.311 M -24.25 % | -45.320 M -939.26 % | 5.400 M -27.55 % | 7.453 M -50.98 % | 15.203 M 572.47 % | 2.261 M -72.01 % | 8.076 M -35.08 % | 12.440 M 476.24 % | -3.306 M 50.45 % | -6.673 M 16.14 % | -7.957 M 0.74 % | -8.016 M -108.15 % | -3.851 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -53.603 M 38.80 % | -87.586 M -34.34 % | -65.198 M -558.37 % | -9.903 M 89.39 % | -93.300 M -235.26 % | -27.829 M -146.49 % | -11.290 M 65.18 % | -32.425 M -179.79 % | 40.636 M -12.19 % | 46.279 M -35.93 % | 72.227 M 20.19 % | 60.092 M 19.48 % | 50.293 M |
| Total investments | 171.390 M 42.74 % | 120.069 M 138.78 % | 50.284 M -32.12 % | 74.078 M -2.74 % | 76.167 M 70.29 % | 44.728 M 3.63 % | 43.159 M 23.99 % | 34.809 M 331.07 % | 8.075 M 22.93 % | 6.569 M 135.36 % | 2.791 M 95.04 % | 1.431 M 27.20 % | 1.125 M |
| Total debt | 7.654 M | 0.000 -100.00 % | 9.815 M -20.62 % | 12.365 M 25.12 % | 9.883 M 174.65 % | 3.598 M 100.55 % | 1.794 M -83.56 % | 10.917 M -78.25 % | 50.200 M -4.88 % | 52.777 M -40.82 % | 89.182 M 42.76 % | 62.469 M 20.42 % | 51.877 M |
| Accumulated other comprehensive income loss | 48.099 M 5.94 % | 45.401 M 23.10 % | 36.881 M -13.63 % | 42.701 M 27.56 % | 33.474 M -25.22 % | 44.763 M 0.00 % | 44.763 M 0.00 % | 44.763 M 133.93 % | 19.135 M 52.85 % | 12.519 M 974.59 % | 1.165 M 0.00 % | 1.165 M 0.00 % | 1.165 M |
| Retained earnings | 351.941 M 14.56 % | 307.221 M 24.69 % | 246.378 M 18.19 % | 208.458 M 15.28 % | 180.820 M 30.63 % | 138.417 M 19.41 % | 115.917 M 32.50 % | 87.484 M 111.86 % | 41.293 M 101.06 % | 20.538 M 69.18 % | 12.140 M 36.94 % | 8.865 M 62.66 % | 5.450 M |
| Common stock | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 798.26 % | 8.541 M 12.38 % | 7.600 M 0.00 % | 7.600 M 0.00 % | 7.600 M 0.00 % | 7.600 M |
| Total equity | 546.663 M 8.15 % | 505.487 M 18.01 % | 428.358 M 8.18 % | 395.953 M 8.62 % | 364.519 M 11.89 % | 325.790 M 7.48 % | 303.116 M 10.45 % | 274.434 M 79.89 % | 152.553 M 23.00 % | 124.028 M 7.39 % | 115.495 M 2.97 % | 112.168 M 3.19 % | 108.697 M |
| Other non current liabilities | 4.518 M 56.44 % | 2.888 M -14.83 % | 3.391 M 1 053.40 % | 294.000 K 112.17 % | 138.565 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 47.000 K |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 316.566 K -22.52 % | 408.585 K 106.38 % | 197.979 K -58.06 % | 472.000 K | 0.000 -100.00 % | 64.000 K -93.57 % | 995.000 K |
| Total non current liabilities | 6.986 M 141.90 % | 2.888 M -14.83 % | 3.391 M 1 053.40 % | 294.000 K -90.03 % | 2.950 M 1.81 % | 2.898 M 815.42 % | 316.566 K -22.52 % | 408.584 K 106.36 % | 198.000 K -58.05 % | 472.000 K | 0.000 -100.00 % | 100.000 K -90.40 % | 1.042 M |
| Other current liabilities | 23.289 M 417.53 % | 4.500 M 131.60 % | 1.943 M 105.42 % | -35.846 M -1 417.46 % | 2.721 M 117.69 % | -15.379 M -251.34 % | 10.162 M -25.60 % | 13.659 M -3.32 % | 14.128 M -21.63 % | 18.028 M 288.20 % | 4.644 M -49.06 % | 9.117 M 11.67 % | 8.164 M |
| Deferred revenue | 0.000 -100.00 % | 6.179 M 1 007.35 % | 558.000 K -98.55 % | 38.585 M 96 362.50 % | 40.000 K -99.77 % | 17.724 M -13.26 % | 20.433 M -27.68 % | 28.254 M 23.38 % | 22.901 M 15.88 % | 19.763 M 68.77 % | 11.710 M 43.19 % | 8.178 M 10.04 % | 7.432 M |
| Short term debt | 7.654 M | 0.000 -100.00 % | 9.815 M -20.62 % | 12.365 M 25.11 % | 9.883 M 174.65 % | 3.598 M 143.51 % | 1.478 M -85.94 % | 10.508 M -78.98 % | 50.002 M -4.13 % | 52.155 M -46.11 % | 96.785 M 55.84 % | 62.106 M 22.06 % | 50.882 M |
| Total current liabilities | 84.682 M -2.98 % | 87.287 M -16.53 % | 104.577 M -19.50 % | 129.911 M 67.06 % | 77.762 M 16.97 % | 66.480 M 13.19 % | 58.731 M -21.98 % | 75.276 M -30.08 % | 107.658 M -5.48 % | 113.897 M -14.06 % | 132.524 M 46.19 % | 90.653 M -10.13 % | 100.868 M |
| Total liabilities | 91.668 M 1.66 % | 90.175 M -16.48 % | 107.968 M -17.08 % | 130.205 M 61.32 % | 80.712 M 16.34 % | 69.377 M 17.49 % | 59.047 M -21.98 % | 75.685 M -29.83 % | 107.856 M -5.69 % | 114.369 M -13.70 % | 132.524 M 46.03 % | 90.753 M -10.95 % | 101.910 M |
| Other non current assets | 19.912 M 290.81 % | 5.095 M 109.89 % | -51.505 M -259.26 % | 32.341 M 162.23 % | -51.966 M 7.29 % | -56.049 M -218.87 % | 47.153 M 18.73 % | 39.714 M 225.25 % | 12.210 M 17.40 % | 10.400 M 150.54 % | 4.151 M 314.27 % | 1.002 M 217.09 % | 316.000 K |
| Long term investments | 93.183 M 3.59 % | 89.957 M 311.08 % | 21.883 M -47.97 % | 42.057 M 11.03 % | 37.879 M -15.31 % | 44.728 M 3.63 % | 43.159 M 23.99 % | 34.809 M 331.06 % | 8.075 M 22.93 % | 6.569 M 135.36 % | 2.791 M 33.48 % | 2.091 M 46.74 % | 1.425 M |
| Intangible assets | 0.000 -100.00 % | 222.404 M -27.53 % | 306.884 M | 0.000 -100.00 % | 219.355 M -15.83 % | 260.620 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 -100.00 % | 1.024 M -98.05 % | 52.615 M 264.63 % | -31.959 M -146.35 % | 68.958 M 20.96 % | 57.007 M 232.08 % | -43.159 M -23.99 % | -34.809 M -331.06 % | -8.075 M -22.93 % | -6.569 M -135.36 % | -2.791 M | 0.000 | 0.000 |
| Property plant equipment net | 71.102 M 13.79 % | 62.488 M 110.95 % | 29.622 M 72.21 % | 17.201 M 22.11 % | 14.087 M 24.43 % | 11.321 M 12.69 % | 10.046 M -7.05 % | 10.808 M -2.71 % | 11.109 M 21.20 % | 9.166 M -1.88 % | 9.342 M -5.64 % | 9.900 M -12.66 % | 11.335 M |
| Total non current assets | 184.197 M 12.48 % | 163.756 M 176.23 % | 59.283 M -5.97 % | 63.048 M -9.61 % | 69.750 M 19.41 % | 58.412 M -1.54 % | 59.326 M 11.65 % | 53.136 M 122.37 % | 23.895 M 18.70 % | 20.131 M 45.32 % | 13.853 M 6.62 % | 12.993 M -0.63 % | 13.076 M |
| Other current assets | 78.598 M 104.22 % | 38.487 M 14.76 % | 33.538 M -30.49 % | 48.247 M -19.52 % | 59.950 M 153.81 % | 23.621 M -65.55 % | 68.570 M 63.79 % | 41.866 M 24.05 % | 33.748 M 79.71 % | 18.779 M -22.84 % | 24.337 M 240.66 % | 7.144 M 170.30 % | 2.643 M |
| Short term investments | 78.207 M 159.72 % | 30.112 M 6.02 % | 28.401 M -11.31 % | 32.021 M -16.37 % | 38.288 M | 0.000 -100.00 % | 5.670 M | 0.000 100.00 % | -205.000 -100.00 % | 5.974 M | 0.000 100.00 % | -660.000 K -120.00 % | -300.000 K |
| cash and cash equivalents | 61.257 M -30.06 % | 87.586 M 16.76 % | 75.013 M 236.86 % | 22.268 M -65.68 % | 64.881 M 106.45 % | 31.427 M 140.19 % | 13.085 M -69.81 % | 43.342 M 353.18 % | 9.564 M 47.18 % | 6.498 M -61.68 % | 16.955 M 613.29 % | 2.377 M 50.06 % | 1.584 M |
| Cash and short term investments | 139.464 M 18.49 % | 117.698 M 13.81 % | 103.414 M 90.49 % | 54.289 M -47.39 % | 103.182 M 228.32 % | 31.427 M 140.19 % | 13.085 M -69.81 % | 43.342 M 353.18 % | 9.564 M 47.18 % | 6.498 M -61.68 % | 16.955 M 613.29 % | 2.377 M 50.06 % | 1.584 M |
| Total current assets | 454.134 M 5.15 % | 431.906 M -9.46 % | 477.043 M 3.01 % | 463.110 M 23.34 % | 375.481 M 11.50 % | 336.756 M 11.20 % | 302.838 M 1.97 % | 296.982 M 25.57 % | 236.514 M 8.36 % | 218.266 M -6.79 % | 234.166 M 23.29 % | 189.928 M -3.85 % | 197.531 M |
| Inventory | 19.932 M 30.13 % | 15.317 M -53.87 % | 33.207 M -7.09 % | 35.742 M 76.13 % | 20.293 M -3.77 % | 21.089 M -22.19 % | 27.103 M -5.33 % | 28.628 M 239.24 % | 8.439 M -28.12 % | 11.741 M -10.24 % | 13.080 M -13.32 % | 15.090 M -12.64 % | 17.274 M |
| Net receivables | 216.140 M -17.00 % | 260.404 M -15.15 % | 306.884 M -5.53 % | 324.832 M 69.13 % | 192.055 M -26.31 % | 260.620 M 8.73 % | 239.693 M 21.01 % | 198.075 M 1.41 % | 195.323 M 6.64 % | 183.163 M -0.29 % | 183.695 M 10.64 % | 166.026 M -5.68 % | 176.030 M |
| Tax assets | 0.000 -100.00 % | 5.192 M -22.14 % | 6.668 M 95.66 % | 3.408 M 329.87 % | 792.802 K -43.57 % | 1.405 M -33.94 % | 2.127 M -18.68 % | 2.615 M 354.03 % | 576.000 K 1.95 % | 565.000 K 56.94 % | 360.000 K | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 53.739 M -0.58 % | 54.053 M -27.13 % | 74.176 M -6.05 % | 78.955 M 67.32 % | 47.188 M -5.36 % | 49.862 M 36.15 % | 36.624 M 0.69 % | 36.373 M 11.14 % | 32.727 M -15.46 % | 38.714 M 28.29 % | 30.176 M 60.24 % | 18.832 M -54.90 % | 41.757 M |
| Tax payables | 0.000 -100.00 % | 22.555 M 24.72 % | 18.085 M -49.56 % | 35.852 M 99.96 % | 17.930 M 67.96 % | 10.675 M 1.99 % | 10.467 M -28.97 % | 14.735 M 43.92 % | 10.238 M 117.83 % | 4.700 M | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -36.000 K | 0.000 |
| Minority interest | 6.401 M 7.69 % | 5.944 M 21.88 % | 4.877 M 6.67 % | 4.572 M 63.30 % | 2.800 M 17.23 % | 2.388 M 7.87 % | 2.214 M 12.72 % | 1.964 M 16.23 % | 1.690 M 14.42 % | 1.477 M 10.06 % | 1.342 M 4.03 % | 1.290 M 4.54 % | 1.234 M |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.000 K -101.97 % | 7.603 M 2 642.81 % | -299.000 K | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 63.502 M -9.54 % | 70.201 M 10.55 % | 63.502 M 0.00 % | 63.502 M 0.00 % | 63.502 M 0.00 % | 63.502 M 0.00 % | 63.502 M 0.00 % | 63.502 M -22.46 % | 81.894 M 0.00 % | 81.894 M 0.00 % | 81.894 M 0.00 % | 81.894 M 0.00 % | 81.894 M |
| Deferred tax liabilities non current | 2.468 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.812 M -2.98 % | 2.898 M | 0.000 | 0.000 -100.00 % | 32.000 K 45.45 % | 22.000 K | 0.000 -100.00 % | 36.000 K 350.00 % | 8.000 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 |
| Total assets | 638.331 M 7.16 % | 595.662 M 11.06 % | 536.326 M 1.93 % | 526.158 M 18.18 % | 445.231 M 12.67 % | 395.168 M 9.11 % | 362.164 M 3.44 % | 350.119 M 34.45 % | 260.409 M 9.23 % | 238.397 M -3.88 % | 248.019 M 22.22 % | 202.921 M -3.65 % | 210.607 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -265.000 K -100.74 % | 35.747 M 1 289.31 % | 2.573 M 103.30 % | -77.922 M -415.14 % | 24.726 M 506.28 % | -6.086 M 86.31 % | -44.471 M -152.65 % | -17.602 M 3.89 % | -18.314 M -213.48 % | 16.139 M 229.40 % | -12.472 M 20.98 % | -15.784 M 51.91 % | -32.820 M |
| Accounts receivables | 4.868 M -86.09 % | 34.997 M 406.08 % | -11.434 M 84.01 % | -71.528 M -1 241.71 % | 6.265 M 247.78 % | -4.240 M 61.23 % | -10.934 M -768.99 % | 1.634 M 146.30 % | -3.530 M -142.80 % | -1.454 M 89.96 % | -14.477 M -283.28 % | 7.899 M 114.78 % | -53.432 M |
| Inventory | -4.615 M -125.80 % | 17.890 M 605.72 % | 2.535 M 116.41 % | -15.449 M -2 042.56 % | 795.291 K -86.78 % | 6.015 M 294.32 % | 1.525 M 107.56 % | -20.189 M -711.41 % | 3.302 M 146.60 % | 1.339 M -33.38 % | 2.010 M -7.97 % | 2.184 M 390.43 % | -752.000 K |
| Accounts payables | -315.000 K 98.43 % | -20.123 M -321.07 % | -4.779 M -115.04 % | 31.767 M 1 048.84 % | -3.348 M -141.08 % | 8.150 M 3 153.65 % | 250.491 K -93.13 % | 3.646 M 160.91 % | -5.986 M -170.11 % | 8.538 M | 0.000 | 0.000 | 0.000 |
| Other working capital | -518.000 K -117.37 % | 2.983 M -81.64 % | 16.251 M 171.55 % | -22.712 M -761.00 % | 3.436 M 121.46 % | -16.011 M 54.66 % | -35.313 M -1 465.21 % | 2.587 M 111.97 % | -21.616 M -246.05 % | 14.800 M 202.20 % | -14.482 M 19.40 % | -17.968 M 43.97 % | -32.068 M |
| Other non cash items | -18.487 M -99.08 % | -9.286 M 22.33 % | -11.955 M 60.08 % | -29.949 M 29.71 % | -42.609 M -125.21 % | -18.920 M -32.73 % | -14.254 M 42.40 % | -24.747 M -275.53 % | -6.590 M -570.38 % | 1.401 M -72.91 % | 5.172 M 15.39 % | 4.482 M 87.45 % | 2.391 M |
| Net cash provided by operating activities | 27.455 M -70.09 % | 91.805 M 70.91 % | 53.715 M 220.89 % | -44.432 M -192.87 % | 47.841 M 147.41 % | 19.337 M 203.16 % | -18.744 M -208.02 % | 17.352 M 115.56 % | 8.050 M -75.35 % | 32.657 M 9 073.31 % | 356.000 K 107.35 % | -4.844 M 80.41 % | -24.725 M |
| Investments in property plant and equipment | -23.450 M 35.58 % | -36.404 M -138.09 % | -15.290 M -181.74 % | -5.427 M -17.62 % | -4.614 M -104.96 % | -2.251 M -363.51 % | -485.680 K 71.34 % | -1.695 M 57.36 % | -3.975 M -113.02 % | -1.866 M 7.94 % | -2.027 M -289.06 % | -521.000 K 83.38 % | -3.135 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.023 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 174.000 K | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -6.516 M | 0.000 | 0.000 100.00 % | -16.926 M -580.38 % | -2.488 M 68.55 % | -7.910 M -18.28 % | -6.688 M | 0.000 100.00 % | -4.241 M | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 -100.00 % | 3.986 M -27.65 % | 5.509 M -65.48 % | 15.960 M -11.08 % | 17.949 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.174 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -33.394 M -28.70 % | -25.948 M -250.56 % | 17.234 M 107.74 % | 8.296 M -33.67 % | 12.507 M 48.82 % | 8.404 M 106.41 % | 4.071 M 197.25 % | -4.186 M -160.26 % | 6.947 M 299.00 % | -3.491 M 11.40 % | -3.940 M -222.16 % | -1.223 M -6.07 % | -1.153 M |
| Net cash used for investing activites | -56.844 M 12.39 % | -64.882 M -970.55 % | 7.453 M -60.42 % | 18.829 M 138.55 % | 7.893 M 115.36 % | 3.665 M 184.75 % | -4.324 M 26.47 % | -5.881 M -297.89 % | 2.972 M 155.48 % | -5.357 M 10.22 % | -5.967 M -242.14 % | -1.744 M 59.33 % | -4.288 M |
| Debt repayment | 7.654 M 177.98 % | -9.815 M -284.90 % | -2.550 M -202.70 % | 2.483 M -64.17 % | 6.930 M 454.01 % | 1.251 M 119.99 % | -6.257 M 85.09 % | -41.966 M -1 512.93 % | -2.602 M 92.85 % | -36.405 M -236.28 % | 26.713 M 152.20 % | 10.592 M -66.28 % | 31.415 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 69.034 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -3.824 M 1.19 % | -3.870 M 27.93 % | -5.370 M 72.13 % | -19.270 M -179.07 % | -6.905 M -17.46 % | -5.879 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -770.000 K -15.79 % | -665.000 K -32.21 % | -503.000 K -124.55 % | -224.000 K -52.38 % | -147.000 K -367.96 % | -31.413 K 97.91 % | -1.503 M | 0.000 100.00 % | -6.148 M -218.86 % | -1.928 M 81.11 % | -10.208 M -153.36 % | -4.029 M -4.51 % | -3.855 M |
| Net cash used provided by financing activities | 3.060 M 121.32 % | -14.350 M -70.37 % | -8.423 M 50.48 % | -17.011 M -13 843.44 % | -122.000 K 97.38 % | -4.659 M 39.96 % | -7.760 M -134.79 % | 22.307 M 338.94 % | -9.336 M 75.65 % | -38.333 M -332.25 % | 16.505 M 151.49 % | 6.563 M -76.19 % | 27.560 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 0.610 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -26.329 M -309.41 % | 12.573 M -76.16 % | 52.745 M 223.78 % | -42.613 M -176.63 % | 55.612 M 203.19 % | 18.343 M 159.50 % | -30.828 M -191.27 % | 33.778 M 1 903.46 % | 1.686 M 115.28 % | -11.033 M -201.28 % | 10.894 M 43 676.00 % | -25.000 K 98.28 % | -1.453 M |
| Cash at beginning of period | 87.586 M 16.76 % | 75.013 M 236.86 % | 22.268 M -65.68 % | 64.881 M 106.45 % | 31.427 M 140.19 % | 13.085 M -69.43 % | 42.806 M 347.58 % | 9.564 M 2 166.31 % | 422.000 K -96.32 % | 11.455 M 1 941.89 % | 561.000 K -4.27 % | 586.000 K -71.26 % | 2.039 M |
| Cash at end of period | 61.257 M -30.06 % | 87.586 M 16.76 % | 75.013 M 236.86 % | 22.268 M -78.42 % | 103.182 M 228.32 % | 31.427 M 162.39 % | 11.977 M -72.37 % | 43.342 M 1 956.08 % | 2.108 M 399.53 % | 422.000 K -96.32 % | 11.455 M 1 941.89 % | 561.000 K -4.27 % | 586.000 K |
| Operating cash flow | 27.455 M -70.09 % | 91.805 M 70.91 % | 53.715 M 220.89 % | -44.432 M -168.15 % | 65.201 M 237.19 % | 19.337 M 203.16 % | -18.744 M -208.02 % | 17.352 M 115.56 % | 8.050 M -75.35 % | 32.657 M 9 073.31 % | 356.000 K 107.35 % | -4.844 M 80.41 % | -24.725 M |
| Capital expenditure | -23.450 M 35.58 % | -36.404 M -138.09 % | -15.290 M -181.74 % | -5.427 M -17.62 % | -4.614 M -104.96 % | -2.251 M -363.51 % | -485.680 K 71.34 % | -1.695 M 57.36 % | -3.975 M -113.02 % | -1.866 M 7.94 % | -2.027 M -289.06 % | -521.000 K 83.38 % | -3.135 M |
| Free CashFlow | 4.005 M -92.77 % | 55.401 M 44.18 % | 38.425 M 177.07 % | -49.859 M -182.29 % | 60.587 M 254.61 % | 17.085 M 188.85 % | -19.229 M -222.81 % | 15.657 M 284.23 % | 4.075 M -86.77 % | 30.791 M 1 942.67 % | -1.671 M 68.85 % | -5.365 M 80.74 % | -27.860 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148.755 M -3.68 % | 154.440 M 1.14 % | 152.702 M 17.85 % | 129.578 M 0.33 % | 129.148 M -9.95 % | 143.422 M 6.72 % | 134.386 M -30.93 % | 194.562 M 12.64 % | 172.724 M -10.28 % | 192.516 M -27.74 % | 266.414 M 42.95 % | 186.368 M -11.53 % | 210.647 M -2.04 % | 215.034 M 28.95 % | 166.754 M 9.58 % | 152.173 M 15.08 % | 132.237 M -8.13 % | 143.935 M 14.89 % | 125.279 M 28.28 % | 97.659 M 26.84 % | 76.993 M -34.77 % | 118.025 M -1.50 % | 119.828 M 16.94 % | 102.468 M 0.00 % | 102.468 M -22.06 % | 131.463 M 0.00 % | 131.463 M 44.21 % | 91.158 M 0.00 % | 91.158 M 2.37 % | 89.048 M 0.00 % | 89.048 M 3.14 % | 86.339 M 0.00 % | 86.339 M |
| Net income | 13.494 M 145.21 % | 5.503 M -59.64 % | 13.636 M 134.13 % | 5.824 M -55.36 % | 13.046 M -26.98 % | 17.866 M 78.91 % | 9.986 M 15.19 % | 8.669 M -65.71 % | 25.285 M 86.94 % | 13.526 M -3.34 % | 13.993 M 158.56 % | 5.412 M -47.25 % | 10.259 M -14.65 % | 12.020 M 13.69 % | 10.573 M 42.70 % | 7.409 M -38.27 % | 12.003 M 13.75 % | 10.552 M -13.68 % | 12.224 M 8.35 % | 11.282 M 3.60 % | 10.890 M 25.40 % | 8.684 M 0.00 % | 8.684 M 57.04 % | 5.530 M 0.00 % | 5.530 M -23.82 % | 7.259 M 0.00 % | 7.259 M 6.12 % | 6.841 M 0.00 % | 6.841 M -45.44 % | 12.539 M 0.00 % | 12.539 M 17.67 % | 10.656 M 0.00 % | 10.656 M |
| Income before tax | 18.840 M 165.61 % | 7.093 M -61.80 % | 18.570 M 141.92 % | 7.676 M -59.45 % | 18.928 M -17.55 % | 22.958 M 65.34 % | 13.885 M 12.23 % | 12.372 M -63.92 % | 34.294 M 85.69 % | 18.468 M -5.43 % | 19.529 M 145.83 % | 7.944 M -44.40 % | 14.287 M -8.90 % | 15.683 M -4.06 % | 16.347 M 33.95 % | 12.204 M -26.83 % | 16.680 M 13.48 % | 14.699 M -11.01 % | 16.517 M -6.57 % | 17.679 M 18.01 % | 14.981 M 10.53 % | 13.554 M 0.00 % | 13.554 M 71.20 % | 7.917 M 0.00 % | 7.917 M -21.98 % | 10.148 M 0.00 % | 10.148 M 5.55 % | 9.614 M 0.00 % | 9.614 M -33.96 % | 14.559 M 0.00 % | 14.559 M -0.07 % | 14.569 M 0.00 % | 14.569 M |
| Income before tax ratio | 0.13 175.77 % | 0.05 -62.23 % | 0.12 105.29 % | 0.06 -59.58 % | 0.15 -8.44 % | 0.16 54.93 % | 0.10 62.48 % | 0.06 -67.97 % | 0.20 106.97 % | 0.10 30.87 % | 0.07 71.97 % | 0.04 -37.15 % | 0.07 -7.00 % | 0.07 -25.60 % | 0.10 22.24 % | 0.08 -36.42 % | 0.13 23.52 % | 0.10 -22.54 % | 0.13 -27.17 % | 0.18 -6.96 % | 0.19 69.44 % | 0.11 1.53 % | 0.11 46.39 % | 0.08 0.00 % | 0.08 0.10 % | 0.08 0.00 % | 0.08 -26.81 % | 0.11 0.00 % | 0.11 -35.49 % | 0.16 0.00 % | 0.16 -3.11 % | 0.17 0.00 % | 0.17 |
| EBITDA | 17.035 M 67.30 % | 10.183 M -7.28 % | 10.982 M 356.63 % | 2.405 M -85.25 % | 16.307 M -8.90 % | 17.899 M 50.18 % | 11.918 M -10.59 % | 13.329 M -57.03 % | 31.021 M 60.25 % | 19.358 M -5.45 % | 20.474 M 134.02 % | 8.749 M -41.75 % | 15.019 M -8.85 % | 16.477 M -3.54 % | 17.081 M 32.18 % | 12.923 M -24.79 % | 17.183 M 12.36 % | 15.292 M -10.22 % | 17.034 M -5.89 % | 18.101 M 47.55 % | 12.267 M 3.62 % | 11.839 M 10.51 % | 10.713 M 58.75 % | 6.749 M 0.00 % | 6.749 M -39.79 % | 11.208 M 0.00 % | 11.208 M 57.46 % | 7.118 M 0.00 % | 7.118 M -31.13 % | 10.335 M 0.00 % | 10.335 M -16.60 % | 12.393 M 0.00 % | 12.393 M |
| Net income ratio | 0.09 154.58 % | 0.04 -60.10 % | 0.09 98.68 % | 0.04 -55.51 % | 0.10 -18.91 % | 0.12 67.64 % | 0.07 66.77 % | 0.04 -69.56 % | 0.15 108.36 % | 0.07 33.77 % | 0.05 80.87 % | 0.03 -40.37 % | 0.05 -12.87 % | 0.06 -11.84 % | 0.06 30.23 % | 0.05 -46.36 % | 0.09 23.82 % | 0.07 -24.87 % | 0.10 -15.54 % | 0.12 -18.32 % | 0.14 92.23 % | 0.07 1.53 % | 0.07 34.29 % | 0.05 0.00 % | 0.05 -2.27 % | 0.06 0.00 % | 0.06 -26.42 % | 0.08 0.00 % | 0.08 -46.70 % | 0.14 0.00 % | 0.14 14.09 % | 0.12 0.00 % | 0.12 |
| Ratio EBITDA | 0.11 73.69 % | 0.07 -8.32 % | 0.07 287.48 % | 0.02 -85.30 % | 0.13 1.17 % | 0.12 40.72 % | 0.09 29.45 % | 0.07 -61.86 % | 0.18 78.61 % | 0.10 30.84 % | 0.08 63.70 % | 0.05 -34.16 % | 0.07 -6.95 % | 0.08 -25.19 % | 0.10 20.62 % | 0.08 -34.64 % | 0.13 22.30 % | 0.11 -21.86 % | 0.14 -26.64 % | 0.19 16.33 % | 0.16 58.84 % | 0.10 12.20 % | 0.09 35.75 % | 0.07 0.00 % | 0.07 -22.75 % | 0.09 0.00 % | 0.09 9.18 % | 0.08 0.00 % | 0.08 -32.72 % | 0.12 0.00 % | 0.12 -19.14 % | 0.14 0.00 % | 0.14 |
| Gross profit ratio | 0.32 3.64 % | 0.31 10.64 % | 0.28 7.95 % | 0.26 -23.77 % | 0.34 50.08 % | 0.22 8.53 % | 0.21 8.25 % | 0.19 -26.39 % | 0.26 24.58 % | 0.21 22.86 % | 0.17 8.32 % | 0.16 -9.03 % | 0.17 13.48 % | 0.15 -24.60 % | 0.20 0.14 % | 0.20 -0.58 % | 0.20 6.95 % | 0.19 -7.39 % | 0.20 -31.64 % | 0.30 15.33 % | 0.26 -3.00 % | 0.27 -4.45 % | 0.28 33.81 % | 0.21 0.00 % | 0.21 -9.32 % | 0.23 0.00 % | 0.23 -1.75 % | 0.23 0.00 % | 0.23 -20.14 % | 0.29 0.00 % | 0.29 -13.91 % | 0.34 0.00 % | 0.34 |
| Weighted average shs out dil | 38.554 M -0.41 % | 38.713 M -0.63 % | 38.960 M 1.56 % | 38.360 M -0.03 % | 38.371 M 0.03 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 403.25 % | 7.623 M 0.31 % | 7.599 M -1.11 % | 7.685 M 1.03 % | 7.606 M -0.41 % | 7.638 M 0.53 % | 7.598 M -1.25 % | 7.693 M 0.28 % | 7.672 M 0.64 % | 7.623 M 2.90 % | 7.408 M -80.67 % | 38.317 M 0.00 % | 38.317 M -0.22 % | 38.403 M 0.00 % | 38.403 M 0.30 % | 38.288 M 0.00 % | 38.288 M -0.38 % | 38.433 M 0.00 % | 38.433 M 0.19 % | 38.360 M 0.00 % | 38.360 M 2.59 % | 37.391 M 0.00 % | 37.391 M |
| Weighted average shs out | 38.554 M -0.41 % | 38.713 M -0.63 % | 38.960 M 1.56 % | 38.360 M -0.03 % | 38.371 M 0.03 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 0.00 % | 38.360 M 403.25 % | 7.623 M 0.31 % | 7.599 M -1.11 % | 7.685 M 1.03 % | 7.606 M -0.41 % | 7.638 M 0.53 % | 7.598 M -0.97 % | 7.672 M 0.00 % | 7.672 M 0.64 % | 7.623 M 2.90 % | 7.408 M -80.67 % | 38.318 M 0.00 % | 38.318 M -0.22 % | 38.403 M 0.00 % | 38.403 M 0.30 % | 38.288 M 0.00 % | 38.288 M -0.38 % | 38.433 M 0.00 % | 38.433 M 0.19 % | 38.360 M 0.00 % | 38.360 M 2.59 % | 37.391 M 0.00 % | 37.391 M |
| EPS diluted | 0.35 150.00 % | 0.14 -60.00 % | 0.35 133.33 % | 0.15 -55.88 % | 0.34 -27.66 % | 0.47 80.77 % | 0.26 13.04 % | 0.23 -65.15 % | 0.66 88.57 % | 0.35 -2.78 % | 0.36 -49.30 % | 0.71 -47.41 % | 1.35 -13.46 % | 1.56 12.23 % | 1.39 43.30 % | 0.97 -38.61 % | 1.58 -4.24 % | 1.65 3.77 % | 1.59 7.43 % | 1.48 0.68 % | 1.47 539.13 % | 0.23 0.00 % | 0.23 64.29 % | 0.14 0.00 % | 0.14 -26.32 % | 0.19 0.00 % | 0.19 5.56 % | 0.18 0.00 % | 0.18 -45.45 % | 0.33 0.00 % | 0.33 17.86 % | 0.28 0.00 % | 0.28 |
| Earnings per share | 0.35 150.00 % | 0.14 -60.00 % | 0.35 133.33 % | 0.15 -55.88 % | 0.34 -27.66 % | 0.47 80.77 % | 0.26 13.04 % | 0.23 -65.15 % | 0.66 88.57 % | 0.35 -2.78 % | 0.36 -49.30 % | 0.71 -47.41 % | 1.35 -13.46 % | 1.56 12.23 % | 1.39 43.30 % | 0.97 -38.61 % | 1.58 -4.24 % | 1.65 3.77 % | 1.59 7.43 % | 1.48 0.68 % | 1.47 539.13 % | 0.23 0.00 % | 0.23 64.29 % | 0.14 0.00 % | 0.14 -26.32 % | 0.19 0.00 % | 0.19 5.56 % | 0.18 0.00 % | 0.18 -45.45 % | 0.33 0.00 % | 0.33 17.86 % | 0.28 0.00 % | 0.28 |
| Gross profit | 47.184 M -0.18 % | 47.267 M 11.90 % | 42.242 M 27.22 % | 33.205 M -23.51 % | 43.412 M 35.14 % | 32.123 M 15.83 % | 27.733 M -25.23 % | 37.092 M -17.08 % | 44.731 M 11.77 % | 40.020 M -11.22 % | 45.079 M 54.84 % | 29.113 M -19.52 % | 36.172 M 11.17 % | 32.539 M -2.77 % | 33.467 M 9.74 % | 30.497 M 14.41 % | 26.656 M -1.74 % | 27.129 M 6.40 % | 25.497 M -12.30 % | 29.073 M 46.29 % | 19.874 M -36.72 % | 31.408 M -5.88 % | 33.371 M 56.49 % | 21.326 M 0.00 % | 21.326 M -29.32 % | 30.173 M 0.00 % | 30.173 M 41.70 % | 21.295 M 0.00 % | 21.295 M -18.25 % | 26.048 M 0.00 % | 26.048 M -11.21 % | 29.336 M 0.00 % | 29.336 M |
| Income tax expense | 5.299 M 239.24 % | 1.562 M -67.61 % | 4.822 M 166.85 % | 1.807 M -68.72 % | 5.776 M 16.85 % | 4.943 M 29.33 % | 3.822 M 5.41 % | 3.626 M -58.79 % | 8.798 M 82.27 % | 4.827 M -10.71 % | 5.406 M 116.50 % | 2.497 M -36.61 % | 3.939 M 10.80 % | 3.555 M -37.60 % | 5.697 M 19.63 % | 4.762 M 11.52 % | 4.270 M 6.29 % | 4.017 M -4.07 % | 4.188 M -33.69 % | 6.316 M 69.74 % | 3.721 M -23.06 % | 4.836 M 0.00 % | 4.836 M 107.31 % | 2.333 M 0.00 % | 2.333 M -17.32 % | 2.822 M 0.00 % | 2.822 M 3.95 % | 2.715 M 0.00 % | 2.715 M 35.38 % | 2.005 M 0.00 % | 2.005 M -46.85 % | 3.773 M 0.00 % | 3.773 M |
| Cost of revenue | 101.571 M -5.23 % | 107.173 M -2.98 % | 110.460 M 14.62 % | 96.373 M 12.41 % | 85.736 M -22.97 % | 111.299 M 4.36 % | 106.653 M -32.27 % | 157.470 M 23.03 % | 127.993 M -16.07 % | 152.496 M -31.10 % | 221.335 M 40.75 % | 157.255 M -9.87 % | 174.475 M -4.39 % | 182.495 M 36.92 % | 133.287 M 9.54 % | 121.676 M 15.24 % | 105.581 M -9.61 % | 116.806 M 17.06 % | 99.782 M 45.48 % | 68.586 M 20.08 % | 57.119 M -34.06 % | 86.617 M 0.19 % | 86.456 M 6.55 % | 81.142 M 0.00 % | 81.142 M -19.89 % | 101.289 M 0.00 % | 101.289 M 44.98 % | 69.864 M 0.00 % | 69.864 M 10.89 % | 63.000 M 0.00 % | 63.000 M 10.52 % | 57.004 M 0.00 % | 57.004 M |
| General and administrative expenses | 0.000 -100.00 % | 14.678 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.729 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.311 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.905 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.028 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.308 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.188 M 0.00 % | 9.188 M | 0.000 | 0.000 -100.00 % | 8.286 M 0.00 % | 8.286 M -14.15 % | 9.652 M 0.00 % | 9.652 M |
| Selling and marketing expenses | 0.000 -100.00 % | 1.531 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.367 M | 0.000 | 0.000 | 0.000 -100.00 % | 638.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 624.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 449.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 541.186 K | 0.000 | 0.000 | 0.000 -100.00 % | 731.825 K 0.00 % | 731.825 K | 0.000 | 0.000 -100.00 % | 151.766 K 0.00 % | 151.766 K -15.92 % | 180.500 K 0.00 % | 180.500 K |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.097 M | 0.000 100.00 % | -8.957 M -434.97 % | 2.674 M -36.06 % | 4.182 M 80.96 % | 2.311 M 120.97 % | -11.023 M -455.93 % | 3.097 M -13.80 % | 3.593 M -26.90 % | 4.915 M 131.90 % | -15.409 M -430.53 % | 4.662 M -38.80 % | 7.618 M 143.31 % | 3.131 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 |
| Operating expenses | 13.900 M -14.25 % | 16.209 M 19.56 % | 13.557 M -4.54 % | 14.202 M 4.58 % | 13.580 M -13.25 % | 15.654 M -5.97 % | 16.647 M -39.51 % | 27.520 M 90.75 % | 14.427 M 114.69 % | 6.720 M -76.02 % | 28.026 M 11.04 % | 25.240 M 4.64 % | 24.120 M 108.52 % | 11.567 M -42.71 % | 20.192 M -7.27 % | 21.775 M 46.63 % | 14.850 M 17.66 % | 12.621 M -6.59 % | 13.512 M -28.83 % | 18.985 M 138.59 % | 7.957 M -63.94 % | 22.068 M -8.17 % | 24.031 M 79.33 % | 13.400 M 0.00 % | 13.400 M -42.01 % | 23.106 M 0.00 % | 23.106 M 108.86 % | 11.062 M 0.00 % | 11.062 M -2.86 % | 11.388 M 0.00 % | 11.388 M -16.84 % | 13.694 M 0.00 % | 13.694 M |
| Cost and expenses | 115.471 M -6.41 % | 123.382 M -0.51 % | 124.017 M 12.16 % | 110.575 M 11.34 % | 99.316 M -21.77 % | 126.953 M 2.96 % | 123.300 M -33.35 % | 184.990 M 29.89 % | 142.420 M -10.55 % | 159.216 M -36.15 % | 249.361 M 36.64 % | 182.495 M -8.11 % | 198.595 M 2.34 % | 194.062 M 26.44 % | 153.479 M 6.99 % | 143.451 M 19.11 % | 120.431 M -6.95 % | 129.428 M 14.24 % | 113.294 M 29.37 % | 87.571 M 34.57 % | 65.076 M -40.12 % | 108.685 M -1.63 % | 110.487 M 16.87 % | 94.542 M 0.00 % | 94.542 M -24.00 % | 124.395 M 0.00 % | 124.395 M 53.71 % | 80.926 M 0.00 % | 80.926 M 8.79 % | 74.388 M 0.00 % | 74.388 M 5.22 % | 70.698 M 0.00 % | 70.698 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 |
| Selling general and administrative expenses | 13.900 M -14.25 % | 16.209 M 19.56 % | 13.557 M -4.54 % | 14.202 M 4.58 % | 13.580 M -13.25 % | 15.654 M -5.97 % | 16.647 M 21.34 % | 13.719 M -4.91 % | 14.427 M 20.74 % | 11.949 M -32.20 % | 17.625 M 20.17 % | 14.667 M 4.13 % | 14.085 M -3.06 % | 14.529 M 43.48 % | 10.126 M -11.41 % | 11.430 M 91.68 % | 5.963 M -37.08 % | 9.477 M 23.53 % | 7.672 M -2.66 % | 7.882 M 56.36 % | 5.041 M -43.03 % | 8.849 M 6.51 % | 8.308 M -3.11 % | 8.575 M 0.00 % | 8.575 M -13.56 % | 9.920 M 0.00 % | 9.920 M 20.47 % | 8.234 M 0.00 % | 8.234 M -2.41 % | 8.438 M 0.00 % | 8.438 M -14.19 % | 9.833 M 0.00 % | 9.833 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 136.000 K -98.76 % | 10.945 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.510 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.213 M 0.00 % | 4.213 M 49 467.32 % | 8.500 K 0.00 % | 8.500 K -99.72 % | 3.080 M 0.00 % | 3.080 M 398.32 % | 618.000 K 0.00 % | 618.000 K 508.97 % | 101.483 K 0.00 % | 101.483 K -90.53 % | 1.072 M 0.00 % | 1.072 M |
| Interest expense | 416.000 K -16.13 % | 496.000 K 422.11 % | 95.000 K -44.77 % | 172.000 K 1 811.11 % | 9.000 K -94.89 % | 176.000 K 19.73 % | 147.000 K -50.51 % | 297.000 K 118.38 % | 136.000 K 13.33 % | 120.000 K -39.39 % | 198.000 K 81.65 % | 109.000 K 43.42 % | 76.000 K 85.37 % | 41.000 K 28.13 % | 32.000 K -70.64 % | 109.000 K 165.85 % | 41.000 K 62.06 % | 25.299 K -15.67 % | 30.000 K 20.00 % | 25.000 K -62.69 % | 67.000 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 |
| Depreciation and amortization | 2.103 M 2.61 % | 2.050 M 131.71 % | 884.500 K -54.43 % | 1.941 M 119.45 % | 884.500 K -38.15 % | 1.430 M 71.88 % | 832.000 K 26.06 % | 660.000 K 7.14 % | 616.000 K -20.00 % | 770.000 K 3.08 % | 747.000 K 7.33 % | 696.000 K 6.10 % | 656.000 K -12.88 % | 753.000 K 6.51 % | 707.000 K 16.28 % | 608.000 K 31.60 % | 462.000 K -18.74 % | 568.521 K 16.74 % | 487.000 K 22.67 % | 397.000 K 0.25 % | 396.000 K 9.79 % | 360.692 K 0.00 % | 360.693 K 6.09 % | 340.000 K 0.00 % | 340.000 K -0.87 % | 342.978 K 0.00 % | 342.978 K 3.78 % | 330.500 K 0.00 % | 330.500 K -13.16 % | 380.570 K 0.00 % | 380.570 K 11.12 % | 342.500 K 0.00 % | 342.500 K |
| Operating income | 33.284 M 7.17 % | 31.058 M 8.27 % | 28.685 M 50.95 % | 19.003 M -36.30 % | 29.832 M 81.14 % | 16.469 M 48.56 % | 11.086 M -12.50 % | 12.669 M -58.19 % | 30.304 M 50.89 % | 20.083 M 1.80 % | 19.727 M 144.96 % | 8.053 M -43.93 % | 14.363 M -18.94 % | 17.719 M 8.18 % | 16.379 M 33.02 % | 12.313 M -26.36 % | 16.721 M 45.19 % | 11.517 M -30.40 % | 16.547 M -6.54 % | 17.704 M 17.65 % | 15.048 M 31.10 % | 11.479 M 10.87 % | 10.353 M 61.55 % | 6.409 M 0.00 % | 6.409 M -41.02 % | 10.865 M 0.00 % | 10.865 M 60.07 % | 6.788 M 0.00 % | 6.788 M -31.82 % | 9.955 M 0.00 % | 9.955 M -17.39 % | 12.050 M 0.00 % | 12.050 M |
| Operating income ratio | 0.22 11.26 % | 0.20 7.05 % | 0.19 28.09 % | 0.15 -36.51 % | 0.23 101.16 % | 0.11 39.20 % | 0.08 26.69 % | 0.07 -62.89 % | 0.18 68.18 % | 0.10 40.88 % | 0.07 71.36 % | 0.04 -36.63 % | 0.07 -17.25 % | 0.08 -16.11 % | 0.10 21.39 % | 0.08 -36.01 % | 0.13 58.03 % | 0.08 -39.42 % | 0.13 -27.14 % | 0.18 -7.25 % | 0.20 100.96 % | 0.10 12.57 % | 0.09 38.14 % | 0.06 0.00 % | 0.06 -24.33 % | 0.08 0.00 % | 0.08 11.00 % | 0.07 0.00 % | 0.07 -33.39 % | 0.11 0.00 % | 0.11 -19.90 % | 0.14 0.00 % | 0.14 |
| Total other income expenses net | -14.444 M 39.73 % | -23.965 M -136.93 % | -10.115 M 10.70 % | -11.327 M -3.88 % | -10.904 M -268.04 % | 6.489 M 131.83 % | 2.799 M 124.17 % | -11.579 M -4.76 % | -11.053 M 32.32 % | -16.332 M -759.61 % | 2.476 M -39.21 % | 4.073 M 82.24 % | 2.235 M 142.26 % | -5.289 M -272.56 % | 3.065 M -12.03 % | 3.484 M 324.63 % | -1.551 M -911.73 % | 191.074 K 114.61 % | -1.308 M 62.76 % | -3.512 M -5 141.79 % | -67.000 K 99.26 % | -9.006 M 21.76 % | -11.510 M -138.10 % | -4.834 M 0.00 % | -4.834 M -573.89 % | -717.324 K 0.00 % | -717.324 K 79.19 % | -3.447 M 0.00 % | -3.447 M -12.94 % | -3.052 M 0.00 % | -3.052 M 38.15 % | -4.934 M 0.00 % | -4.934 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 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 |
| 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 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -53.603 M | 0.000 100.00 % | -98.802 M | 0.000 100.00 % | -117.889 M -211.11 % | 106.104 M 4 537.41 % | 2.288 M -97.79 % | 103.414 M 258.62 % | -65.198 M -276.65 % | 36.907 M 78.25 % | 20.705 M -61.86 % | 54.289 M 648.21 % | -9.903 M -126.01 % | 38.068 M 7 914.32 % | 475.000 K -99.54 % | 103.182 M 210.59 % | -93.300 M -50.50 % | -61.993 M -297.26 % | 31.427 M 212.93 % | -27.829 M 0.00 % | -27.829 M -66.69 % | -16.695 M 0.00 % | -16.695 M -47.87 % | -11.290 M 0.00 % | -11.290 M -126.05 % | 43.342 M 233.67 % | -32.425 M 0.00 % | -32.425 M -157.84 % | 56.061 M 0.00 % | 56.061 M |
| Total investments | 171.390 M | 0.000 -100.00 % | 59.346 M | 0.000 -100.00 % | 120.069 M -43.42 % | 212.208 M 445.13 % | 38.928 M -81.18 % | 206.828 M 845.15 % | 21.883 M -70.35 % | 73.814 M 101.13 % | 36.699 M -66.20 % | 108.578 M 158.17 % | 42.057 M -44.76 % | 76.136 M 42.62 % | 53.382 M -74.13 % | 206.365 M 280.87 % | 54.183 M 24.34 % | 43.578 M -30.67 % | 62.854 M 40.52 % | 44.728 M 0.00 % | 44.728 M 4.95 % | 42.619 M 0.00 % | 42.619 M -1.25 % | 43.159 M 0.00 % | 43.159 M -50.21 % | 86.684 M 149.03 % | 34.809 M 0.00 % | 34.809 M 16.79 % | 29.805 M 0.00 % | 29.805 M |
| Total debt | 7.654 M | 0.000 -100.00 % | 6.699 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.092 M | 0.000 -100.00 % | 9.815 M | 0.000 -100.00 % | 32.919 M | 0.000 -100.00 % | 12.365 M | 0.000 -100.00 % | 18.309 M | 0.000 -100.00 % | 9.883 M | 0.000 | 0.000 -100.00 % | 3.598 M 0.00 % | 3.598 M -21.62 % | 4.591 M 0.00 % | 4.591 M 155.87 % | 1.794 M 0.00 % | 1.794 M | 0.000 -100.00 % | 10.917 M 0.00 % | 10.917 M -83.08 % | 64.513 M 0.00 % | 64.513 M |
| Accumulated other comprehensive income loss | 48.099 M -90.92 % | 529.752 M 16.93 % | 453.032 M -9.31 % | 499.543 M 858.82 % | 52.100 M -88.78 % | 464.538 M 19.78 % | 387.818 M -8.42 % | 423.481 M 1 048.24 % | 36.881 M -90.81 % | 401.421 M 23.63 % | 324.701 M -17.04 % | 391.381 M 816.56 % | 42.701 M -88.19 % | 361.656 M 26.93 % | 284.936 M -21.23 % | 361.719 M 1 251.01 % | 26.774 M | 0.000 -100.00 % | 323.402 M 749.63 % | 38.064 M 0.00 % | 38.064 M -83.82 % | 235.242 M 0.00 % | 235.242 M 518.02 % | 38.064 M 0.00 % | 38.064 M -86.03 % | 272.470 M 615.82 % | 38.064 M 0.00 % | 38.064 M -3.94 % | 39.625 M 0.00 % | 39.625 M |
| Retained earnings | 351.941 M | 0.000 | 0.000 | 0.000 -100.00 % | 307.221 M | 0.000 | 0.000 | 0.000 -100.00 % | 246.378 M | 0.000 | 0.000 | 0.000 -100.00 % | 208.458 M | 0.000 | 0.000 | 0.000 -100.00 % | 176.734 M | 0.000 | 0.000 -100.00 % | 138.417 M -4.62 % | 145.115 M | 0.000 | 0.000 -100.00 % | 115.917 M -5.46 % | 122.616 M | 0.000 -100.00 % | 87.484 M -7.11 % | 94.183 M 50.44 % | 62.604 M -7.63 % | 67.775 M |
| Common stock | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M 0.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M 0.00 % | 76.720 M | 0.000 -100.00 % | 76.720 M 0.00 % | 76.720 M 79.65 % | 42.705 M 0.00 % | 42.705 M |
| Total equity | 546.663 M 1.93 % | 536.328 M 0.00 % | 536.328 M 6.10 % | 505.487 M 0.00 % | 505.487 M 7.54 % | 470.038 M 0.00 % | 470.038 M 9.73 % | 428.358 M 0.00 % | 428.358 M 5.47 % | 406.127 M 0.00 % | 406.127 M 2.57 % | 395.953 M 0.00 % | 395.953 M 8.35 % | 365.451 M 0.00 % | 365.451 M 0.26 % | 364.519 M 0.00 % | 364.519 M 6.83 % | 341.227 M 4.74 % | 325.790 M 0.00 % | 325.790 M 0.00 % | 325.790 M 3.66 % | 314.284 M 0.00 % | 314.284 M 3.68 % | 303.116 M 0.00 % | 303.116 M 10.45 % | 274.434 M 0.00 % | 274.434 M 0.00 % | 274.434 M 57.59 % | 174.146 M 0.00 % | 174.146 M |
| Other non current liabilities | 4.518 M 100.84 % | -536.328 M -23 327.72 % | 2.309 M 100.46 % | -505.487 M -17 603.01 % | 2.888 M 100.61 % | -470.038 M -16 153.21 % | 2.928 M | 0.000 -100.00 % | 3.391 M | 0.000 -100.00 % | 386.000 K | 0.000 -100.00 % | 294.000 K | 0.000 -100.00 % | 157.000 K | 0.000 -100.00 % | 2.950 M | 0.000 | 0.000 -100.00 % | 2.898 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 180.000 K 0.00 % | 180.000 K |
| Long term debt | 0.000 | 0.000 -100.00 % | 626.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 503.000 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 -100.00 % | 268.000 K 0.00 % | 268.000 K -15.34 % | 316.566 K 0.00 % | 316.566 K | 0.000 -100.00 % | 408.585 K 0.00 % | 408.584 K 701.15 % | 51.000 K 0.00 % | 51.000 K |
| Total non current liabilities | 6.986 M 101.30 % | -536.328 M -18 373.53 % | 2.935 M 100.58 % | -505.487 M -17 603.01 % | 2.888 M 100.61 % | -470.038 M -13 799.74 % | 3.431 M | 0.000 -100.00 % | 3.391 M | 0.000 -100.00 % | 386.000 K | 0.000 -100.00 % | 294.000 K | 0.000 -100.00 % | 157.000 K | 0.000 -100.00 % | 2.950 M 2.65 % | 2.874 M | 0.000 -100.00 % | 2.898 M | 0.000 -100.00 % | 268.000 K 0.00 % | 268.000 K -15.34 % | 316.566 K 0.00 % | 316.566 K | 0.000 -100.00 % | 408.584 K 0.00 % | 408.584 K 76.88 % | 231.000 K 0.00 % | 231.000 K |
| Other current liabilities | 23.289 M | 0.000 -100.00 % | 21.776 M | 0.000 -100.00 % | 4.500 M | 0.000 100.00 % | -15.214 M | 0.000 -100.00 % | 1.943 M | 0.000 -100.00 % | 5.691 M | 0.000 -100.00 % | 2.551 M | 0.000 100.00 % | -22.209 M | 0.000 -100.00 % | 20.691 M -32.11 % | 30.477 M | 0.000 -100.00 % | 12.991 M -28.26 % | 18.107 M 89.31 % | 9.565 M -60.14 % | 23.997 M 12 106.37 % | 196.594 K -99.05 % | 20.629 M | 0.000 -100.00 % | 139.919 K -99.51 % | 28.394 M -9.88 % | 31.508 M 0.00 % | 31.508 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.179 M | 0.000 -100.00 % | 31.445 M | 0.000 100.00 % | -9.815 M | 0.000 -100.00 % | 420.000 K | 0.000 -100.00 % | 38.585 M | 0.000 -100.00 % | 27.508 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.724 M | 0.000 -100.00 % | 14.432 M | 0.000 -100.00 % | 20.433 M | 0.000 | 0.000 -100.00 % | 28.254 M | 0.000 -100.00 % | 30.639 M | 0.000 |
| Short term debt | 7.654 M | 0.000 -100.00 % | 6.073 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.092 M | 0.000 100.00 % | -8.828 M | 0.000 -100.00 % | 32.919 M | 0.000 -100.00 % | 13.439 M | 0.000 100.00 % | -9.199 M | 0.000 -100.00 % | 9.883 M | 0.000 | 0.000 -100.00 % | 2.953 M -17.93 % | 3.598 M -16.76 % | 4.323 M 0.00 % | 4.323 M 192.55 % | 1.478 M 0.00 % | 1.478 M | 0.000 -100.00 % | 10.508 M 0.00 % | 10.508 M -83.70 % | 64.462 M 0.00 % | 64.462 M |
| Total current liabilities | 84.682 M | 0.000 -100.00 % | 100.085 M | 0.000 -100.00 % | 87.287 M | 0.000 -100.00 % | 118.784 M | 0.000 -100.00 % | 104.577 M | 0.000 -100.00 % | 84.288 M | 0.000 -100.00 % | 129.911 M | 0.000 -100.00 % | 96.812 M | 0.000 -100.00 % | 77.762 M 16.54 % | 66.728 M | 0.000 -100.00 % | 66.480 M 0.00 % | 66.480 M 3.82 % | 64.031 M 0.00 % | 64.031 M 9.02 % | 58.731 M 0.00 % | 58.731 M | 0.000 -100.00 % | 75.276 M 0.00 % | 75.276 M -39.86 % | 125.170 M 0.00 % | 125.170 M |
| Total liabilities | 91.668 M 117.09 % | -536.328 M -620.61 % | 103.020 M 120.38 % | -505.487 M -660.56 % | 90.175 M 119.18 % | -470.038 M -484.60 % | 122.215 M | 0.000 -100.00 % | 107.968 M | 0.000 -100.00 % | 84.674 M | 0.000 -100.00 % | 130.205 M | 0.000 -100.00 % | 96.969 M | 0.000 -100.00 % | 80.712 M 15.96 % | 69.602 M | 0.000 -100.00 % | 69.377 M 4.36 % | 66.480 M 3.39 % | 64.299 M 0.00 % | 64.299 M 8.89 % | 59.047 M 0.00 % | 59.047 M | 0.000 -100.00 % | 75.685 M 0.00 % | 75.685 M -39.65 % | 125.401 M 0.00 % | 125.401 M |
| Other non current assets | 19.912 M | 0.000 -100.00 % | 64.834 M 155.09 % | -117.698 M -2 410.07 % | 5.095 M 104.80 % | -106.104 M -15 936.42 % | 670.000 K 100.65 % | -103.414 M -100.78 % | -51.505 M -39.55 % | -36.907 M -13 095.42 % | 284.000 K 100.52 % | -54.289 M -254.09 % | 35.232 M 192.55 % | -38.068 M -11 230.99 % | 342.000 K 100.33 % | -103.182 M -288.05 % | 54.871 M 22.93 % | 44.636 M 242.03 % | -31.427 M -168.79 % | 45.686 M 1 833.93 % | 2.362 M -94.56 % | 43.454 M 1 822.74 % | 2.260 M -95.21 % | 47.153 M 670.40 % | 6.121 M 114.12 % | -43.342 M -209.14 % | 39.714 M 428.10 % | 7.520 M -77.83 % | 33.920 M 599.96 % | 4.846 M |
| Long term investments | 93.183 M | 0.000 -100.00 % | 59.346 M | 0.000 -100.00 % | 89.957 M | 0.000 100.00 % | -61.372 M | 0.000 -100.00 % | 21.883 M | 0.000 -100.00 % | 36.699 M | 0.000 -100.00 % | 7.207 M | 0.000 100.00 % | -30.408 M | 0.000 -100.00 % | 37.879 M | 0.000 | 0.000 -100.00 % | 44.728 M 0.00 % | 44.728 M 4.95 % | 42.619 M 0.00 % | 42.619 M -1.25 % | 43.159 M 0.00 % | 43.159 M | 0.000 -100.00 % | 34.809 M 0.00 % | 34.809 M 16.79 % | 29.805 M 0.00 % | 29.805 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 222.404 M | 0.000 -100.00 % | 300.791 M | 0.000 -100.00 % | 306.884 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 196.934 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 1.024 M | 0.000 -100.00 % | 100.300 M | 0.000 -100.00 % | 52.615 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 83.790 M | 0.000 100.00 % | -37.879 M | 0.000 | 0.000 100.00 % | -44.728 M | 0.000 100.00 % | -42.619 M | 0.000 100.00 % | -43.159 M | 0.000 | 0.000 100.00 % | -34.809 M | 0.000 100.00 % | -29.805 M | 0.000 |
| Property plant equipment net | 71.102 M | 0.000 -100.00 % | 62.794 M | 0.000 -100.00 % | 62.488 M | 0.000 -100.00 % | 48.640 M | 0.000 -100.00 % | 29.622 M | 0.000 -100.00 % | 17.149 M | 0.000 -100.00 % | 17.201 M | 0.000 -100.00 % | 16.758 M | 0.000 -100.00 % | 14.087 M 6.87 % | 13.181 M | 0.000 -100.00 % | 11.321 M 0.00 % | 11.321 M 7.87 % | 10.495 M 0.00 % | 10.495 M 4.47 % | 10.046 M 0.00 % | 10.046 M | 0.000 -100.00 % | 10.808 M 0.00 % | 10.808 M 1.76 % | 10.621 M 0.00 % | 10.621 M |
| Total non current assets | 184.197 M | 0.000 -100.00 % | 190.899 M 262.19 % | -117.698 M -171.87 % | 163.756 M 254.34 % | -106.104 M -212.53 % | 94.288 M 191.18 % | -103.414 M -274.44 % | 59.283 M 260.63 % | -36.907 M -162.51 % | 59.045 M 208.76 % | -54.289 M -186.11 % | 63.048 M 265.62 % | -38.068 M -151.06 % | 74.557 M 172.26 % | -103.182 M -247.93 % | 69.750 M 18.95 % | 58.640 M 286.59 % | -31.427 M -153.80 % | 58.412 M 0.00 % | 58.412 M 5.49 % | 55.374 M 0.00 % | 55.374 M -6.66 % | 59.326 M 0.00 % | 59.326 M 236.88 % | -43.342 M -181.57 % | 53.136 M 0.00 % | 53.136 M 17.37 % | 45.272 M 0.00 % | 45.272 M |
| Other current assets | 78.598 M 174.94 % | -104.875 M -219.41 % | 87.827 M | 0.000 -100.00 % | 38.296 M | 0.000 -100.00 % | 64.497 M | 0.000 -100.00 % | 78.621 M | 0.000 -100.00 % | 103.430 M | 0.000 -100.00 % | 109.496 M | 0.000 -100.00 % | 105.457 M | 0.000 -100.00 % | 58.875 M 1 366.74 % | 4.014 M | 0.000 -100.00 % | 85.921 M 0.00 % | 85.921 M 0.94 % | 85.122 M 0.00 % | 85.122 M 24.14 % | 68.570 M 0.00 % | 68.570 M | 0.000 -100.00 % | 225.012 M 437.46 % | 41.866 M 1.70 % | 41.168 M 0.00 % | 41.168 M |
| Short term investments | 78.207 M | 0.000 | 0.000 | 0.000 -100.00 % | 30.112 M -85.81 % | 212.208 M 111.57 % | 100.300 M -51.51 % | 206.828 M 628.24 % | 28.401 M -61.52 % | 73.814 M 142.95 % | 30.383 M -72.02 % | 108.578 M 211.56 % | 34.850 M -54.23 % | 76.136 M -9.13 % | 83.790 M -59.40 % | 206.365 M 438.98 % | 38.288 M | 0.000 -100.00 % | 62.854 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 86.684 M | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 61.257 M | 0.000 -100.00 % | 104.875 M | 0.000 -100.00 % | 87.586 M 182.55 % | -106.104 M -1 928.12 % | 5.804 M 105.61 % | -103.414 M -237.86 % | 75.013 M 303.25 % | -36.907 M -402.17 % | 12.214 M 122.50 % | -54.289 M -343.80 % | 22.268 M 158.50 % | -38.068 M -313.46 % | 17.834 M 117.28 % | -103.182 M -200.00 % | 103.182 M 66.44 % | 61.993 M 297.26 % | -31.427 M -200.00 % | 31.427 M 0.00 % | 31.427 M 47.64 % | 21.286 M 0.00 % | 21.286 M 62.68 % | 13.085 M 0.00 % | 13.085 M 130.19 % | -43.342 M -200.00 % | 43.342 M 0.00 % | 43.342 M 412.80 % | 8.452 M 0.00 % | 8.452 M |
| Cash and short term investments | 139.464 M 32.98 % | 104.875 M 0.00 % | 104.875 M -10.89 % | 117.698 M -0.16 % | 117.889 M 11.11 % | 106.104 M 0.00 % | 106.104 M 2.60 % | 103.414 M 0.00 % | 103.414 M 180.20 % | 36.907 M -13.36 % | 42.597 M -21.54 % | 54.289 M -4.95 % | 57.118 M 50.04 % | 38.068 M -62.54 % | 101.624 M -1.51 % | 103.182 M 0.00 % | 103.182 M 66.44 % | 61.993 M 97.26 % | 31.427 M 0.00 % | 31.427 M 0.00 % | 31.427 M 47.64 % | 21.286 M 0.00 % | 21.286 M 62.68 % | 13.085 M 0.00 % | 13.085 M -69.81 % | 43.342 M 0.00 % | 43.342 M 0.00 % | 43.342 M 412.80 % | 8.452 M 0.00 % | 8.452 M |
| Total current assets | 454.134 M | 0.000 -100.00 % | 448.449 M 281.02 % | 117.698 M -72.75 % | 431.906 M 307.06 % | 106.104 M -78.69 % | 497.964 M 381.52 % | 103.414 M -78.32 % | 477.043 M 1 192.55 % | 36.907 M -91.45 % | 431.756 M 695.29 % | 54.289 M -88.28 % | 463.110 M 1 116.53 % | 38.068 M -90.19 % | 387.863 M 275.90 % | 103.182 M -72.52 % | 375.481 M 6.61 % | 352.189 M 1 020.65 % | 31.427 M -90.67 % | 336.756 M 0.00 % | 336.756 M 4.19 % | 323.209 M 0.00 % | 323.209 M 6.73 % | 302.838 M 0.00 % | 302.838 M 598.71 % | 43.342 M -85.41 % | 296.982 M 0.00 % | 296.982 M 16.80 % | 254.275 M 0.00 % | 254.275 M |
| Inventory | 19.932 M | 0.000 -100.00 % | 28.600 M | 0.000 -100.00 % | 15.317 M | 0.000 -100.00 % | 26.572 M | 0.000 -100.00 % | 33.207 M | 0.000 -100.00 % | 34.953 M | 0.000 -100.00 % | 35.742 M | 0.000 -100.00 % | 47.404 M | 0.000 -100.00 % | 20.293 M -25.18 % | 27.123 M | 0.000 -100.00 % | 21.089 M 0.00 % | 21.089 M -16.29 % | 25.191 M 0.00 % | 25.191 M -7.06 % | 27.103 M 0.00 % | 27.103 M | 0.000 -100.00 % | 28.628 M 0.00 % | 28.628 M 72.97 % | 16.551 M 0.00 % | 16.551 M |
| Net receivables | 216.140 M | 0.000 -100.00 % | 227.147 M | 0.000 -100.00 % | 260.404 M | 0.000 -100.00 % | 300.791 M | 0.000 -100.00 % | 306.884 M | 0.000 -100.00 % | 325.137 M | 0.000 -100.00 % | 324.832 M | 0.000 -100.00 % | 196.934 M | 0.000 -100.00 % | 192.055 M -25.86 % | 259.059 M | 0.000 -100.00 % | 198.319 M 0.00 % | 198.319 M 3.50 % | 191.610 M 0.00 % | 191.610 M -1.27 % | 194.080 M 0.00 % | 194.080 M | 0.000 -100.00 % | 183.146 M 0.00 % | 183.146 M -2.64 % | 188.104 M 0.00 % | 188.104 M |
| Tax assets | 0.000 | 0.000 -100.00 % | 3.925 M | 0.000 -100.00 % | 5.192 M | 0.000 -100.00 % | 6.050 M | 0.000 -100.00 % | 6.668 M | 0.000 -100.00 % | 4.913 M | 0.000 -100.00 % | 3.408 M | 0.000 -100.00 % | 4.075 M | 0.000 -100.00 % | 792.802 K -3.67 % | 823.000 K | 0.000 -100.00 % | 1.405 M | 0.000 -100.00 % | 1.425 M | 0.000 -100.00 % | 2.127 M | 0.000 | 0.000 -100.00 % | 2.615 M | 0.000 -100.00 % | 731.000 K | 0.000 |
| Other assets | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 53.739 M | 0.000 -100.00 % | 72.236 M | 0.000 -100.00 % | 54.053 M | 0.000 -100.00 % | 63.204 M | 0.000 -100.00 % | 74.176 M | 0.000 -100.00 % | 45.678 M | 0.000 -100.00 % | 78.955 M | 0.000 -100.00 % | 46.014 M | 0.000 -100.00 % | 47.188 M 30.17 % | 36.251 M | 0.000 -100.00 % | 50.536 M 12.87 % | 44.774 M 25.38 % | 35.711 M 0.00 % | 35.711 M -2.49 % | 36.624 M 0.00 % | 36.624 M | 0.000 -100.00 % | 36.373 M 0.00 % | 36.373 M 24.57 % | 29.200 M 0.00 % | 29.200 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 22.555 M | 0.000 -100.00 % | 31.257 M | 0.000 -100.00 % | 18.085 M | 0.000 | 0.000 | 0.000 -100.00 % | 35.852 M | 0.000 -100.00 % | 27.190 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 |
| 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 |
| Minority interest | 6.401 M | 0.000 -100.00 % | 6.576 M | 0.000 -100.00 % | 5.944 M | 0.000 -100.00 % | 5.500 M | 0.000 -100.00 % | 4.877 M | 0.000 -100.00 % | 4.706 M | 0.000 -100.00 % | 4.572 M | 0.000 -100.00 % | 3.795 M | 0.000 -100.00 % | 2.800 M 8.90 % | 2.571 M | 0.000 -100.00 % | 2.388 M 0.00 % | 2.388 M 2.85 % | 2.322 M 0.00 % | 2.322 M 4.88 % | 2.214 M 0.00 % | 2.214 M | 0.000 -100.00 % | 1.964 M 0.00 % | 1.964 M -0.40 % | 1.972 M 0.00 % | 1.972 M |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -18.643 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.074 M | 0.000 100.00 % | -27.508 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 |
| 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 |
| Other total stockholders equity | 63.502 M 865.66 % | 6.576 M | 0.000 -100.00 % | 5.944 M -90.64 % | 63.502 M 1 054.58 % | 5.500 M | 0.000 -100.00 % | 4.877 M -92.32 % | 63.502 M 1 249.38 % | 4.706 M | 0.000 -100.00 % | 4.572 M -92.80 % | 63.502 M 1 573.31 % | 3.795 M | 0.000 -100.00 % | 2.800 M -97.31 % | 104.179 M -60.23 % | 261.936 M 10 867.67 % | 2.388 M -97.79 % | 108.265 M 70.49 % | 63.502 M | 0.000 | 0.000 -100.00 % | 63.502 M 0.00 % | 63.502 M 3 132.98 % | 1.964 M -96.91 % | 63.502 M 0.00 % | 63.502 M -5.03 % | 66.865 M 202.98 % | 22.069 M |
| Deferred tax liabilities non current | 2.468 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 -100.00 % | 2.812 M -2.17 % | 2.874 M | 0.000 -100.00 % | 2.898 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 638.331 M | 0.000 -100.00 % | 639.348 M | 0.000 -100.00 % | 595.662 M | 0.000 -100.00 % | 592.253 M | 0.000 -100.00 % | 536.326 M | 0.000 -100.00 % | 490.801 M | 0.000 -100.00 % | 526.158 M | 0.000 -100.00 % | 462.420 M | 0.000 -100.00 % | 445.231 M 8.37 % | 410.829 M | 0.000 -100.00 % | 395.168 M 0.00 % | 395.168 M 4.38 % | 378.583 M 0.00 % | 378.583 M 4.53 % | 362.164 M 0.00 % | 362.164 M | 0.000 -100.00 % | 350.119 M 0.00 % | 350.119 M 16.88 % | 299.547 M 0.00 % | 299.547 M |
| 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 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| 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 | 0.000 100.00 % | -3.953 M 21.30 % | -5.023 M -139.68 % | -2.096 M 0.00 % | -2.096 M -147.68 % | 4.395 M 0.00 % | 4.395 M 116.82 % | -26.129 M 0.00 % | -26.129 M -628.63 % | -3.586 M 0.00 % | -3.586 M 49.05 % | -7.038 M 0.00 % | -7.038 M |
| 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 -100.00 % | 931.725 K 0.00 % | 931.725 K 130.53 % | -3.052 M 0.00 % | -3.052 M -127.33 % | 11.164 M 0.00 % | 11.164 M 167.13 % | -16.631 M 0.00 % | -16.631 M -770.70 % | 2.480 M 0.00 % | 2.480 M 249.16 % | -1.663 M 0.00 % | -1.663 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.051 M 0.00 % | 2.051 M 114.57 % | 956.000 K 0.00 % | 956.000 K -90.68 % | 10.261 M 0.00 % | 10.261 M 208.03 % | -9.498 M 0.00 % | -9.498 M -57.29 % | -6.038 M 0.00 % | -6.038 M -48.88 % | -4.056 M 0.00 % | -4.056 M |
| 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 |
| 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 | 0.000 100.00 % | -6.936 M 13.36 % | -8.006 M | 0.000 | 0.000 100.00 % | -17.030 M 0.00 % | -17.030 M | 0.000 | 0.000 100.00 % | -27.427 K 0.00 % | -27.427 K 97.92 % | -1.320 M 0.00 % | -1.320 M |
| Other non cash items | -13.494 M -145.21 % | -5.503 M 59.64 % | -13.636 M -134.13 % | -5.824 M 55.36 % | -13.046 M 26.98 % | -17.866 M -95.17 % | -9.154 M -5.59 % | -8.669 M 65.71 % | -25.285 M -86.94 % | -13.526 M 3.34 % | -13.993 M -158.56 % | -5.412 M 47.25 % | -10.259 M 13.13 % | -11.809 M -10.93 % | -10.645 M -43.68 % | -7.409 M 40.30 % | -12.410 M -0.23 % | -12.381 M -0.42 % | -12.329 M -9.28 % | -11.282 M -0.20 % | -11.260 M -335.37 % | 4.784 M 18.80 % | 4.027 M 286.83 % | -2.156 M 0.00 % | -2.156 M 59.95 % | -5.382 M 0.00 % | -5.382 M -320.74 % | 2.438 M 0.00 % | 2.438 M 188.64 % | -2.751 M 0.00 % | -2.751 M -47.36 % | -1.867 M 0.00 % | -1.867 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.664 M 26.06 % | 1.320 M 7.14 % | 1.232 M -20.00 % | 1.540 M 3.08 % | 1.494 M 7.33 % | 1.392 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.876 M 22.70 % | 8.049 M 397.18 % | 1.619 M 0.00 % | 1.619 M -75.53 % | 6.616 M 0.00 % | 6.616 M 140.05 % | -16.520 M 0.00 % | -16.520 M -350.96 % | 6.583 M 0.00 % | 6.583 M 214.43 % | 2.094 M 0.00 % | 2.094 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -517.588 K 0.00 % | -517.588 K 14.87 % | -608.000 K 0.00 % | -608.000 K -239.97 % | -178.840 K 0.00 % | -178.840 K -179.44 % | -64.000 K 0.00 % | -64.000 K 92.44 % | -846.408 K 0.00 % | -846.408 K -84 540.80 % | -1.000 K 0.00 % | -1.000 K |
| 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 |
| 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 |
| 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 |
| 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 | 0.000 100.00 % | -522.215 K -140.03 % | 1.305 M -21.10 % | 1.654 M 0.00 % | 1.654 M 129.88 % | 719.277 K 0.00 % | 719.277 K 139.50 % | -1.821 M 0.00 % | -1.821 M -133.96 % | 5.362 M 0.00 % | 5.362 M 171.92 % | -7.456 M 0.00 % | -7.456 M |
| 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 | 0.000 100.00 % | -1.040 M -232.11 % | 787.048 K -24.72 % | 1.046 M 0.00 % | 1.046 M 93.45 % | 540.437 K 0.00 % | 540.437 K 128.67 % | -1.885 M 0.00 % | -1.885 M -141.74 % | 4.516 M 0.00 % | 4.516 M 160.56 % | -7.457 M 0.00 % | -7.457 M |
| 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 |
| 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 |
| 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 |
| 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 | 0.000 100.00 % | -2.302 M 0.00 % | -2.302 M | 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 | 0.000 100.00 % | -1.463 M 0.00 % | -1.463 M -201.94 % | 1.436 M 0.00 % | 1.436 M 134.60 % | -4.149 M 0.00 % | -4.149 M -1 642.41 % | 269.000 K 0.00 % | 269.000 K -95.88 % | 6.534 M 0.00 % | 6.534 M 41.45 % | 4.620 M 0.00 % | 4.620 M |
| 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 | 0.000 100.00 % | -3.765 M 0.00 % | -3.765 M -362.28 % | 1.436 M 0.00 % | 1.436 M 134.60 % | -4.149 M 0.00 % | -4.149 M -1 642.41 % | 269.000 K 0.00 % | 269.000 K -95.88 % | 6.534 M 0.00 % | 6.534 M 41.45 % | 4.620 M 0.00 % | 4.620 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.356 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.077 M -139.98 % | 25.206 M | 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 -100.00 % | 1.664 M 26.06 % | 1.320 M 7.14 % | 1.232 M -20.00 % | 1.540 M 3.08 % | 1.494 M 7.33 % | 1.392 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 31.427 M 519.71 % | 5.071 M 23.69 % | 4.100 M 0.00 % | 4.100 M 36.34 % | 3.007 M 142.53 % | -7.070 M -200.00 % | 7.070 M 138.98 % | -18.136 M -202.85 % | 17.633 M 0.00 % | 17.633 M 2 471.57 % | -743.500 K 0.00 % | -743.500 K |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 105.603 M 1.60 % | 103.939 M 1.29 % | 102.619 M 36.47 % | 75.198 M 2.09 % | 73.658 M 99.58 % | 36.907 M 3.92 % | 35.515 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 31.427 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.070 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 87.586 M -17.06 % | 105.603 M 1.60 % | 103.939 M 35.99 % | 76.430 M 1.64 % | 75.198 M 95.82 % | 38.401 M 4.05 % | 36.907 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 31.427 M 0.00 % | 31.427 M 519.71 % | 5.071 M 23.69 % | 4.100 M 0.00 % | 4.100 M 36.34 % | 3.007 M | 0.000 -100.00 % | 7.070 M 138.98 % | -18.136 M -202.85 % | 17.633 M 0.00 % | 17.633 M 2 471.57 % | -743.500 K 0.00 % | -743.500 K |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.664 M 26.06 % | 1.320 M 7.14 % | 1.232 M -20.00 % | 1.540 M 3.08 % | 1.494 M 7.33 % | 1.392 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.876 M 22.70 % | 8.049 M 397.18 % | 1.619 M 0.00 % | 1.619 M -75.53 % | 6.616 M 0.00 % | 6.616 M 140.05 % | -16.520 M 0.00 % | -16.520 M -350.96 % | 6.583 M 0.00 % | 6.583 M 214.43 % | 2.094 M 0.00 % | 2.094 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -517.588 K 0.00 % | -517.588 K 14.87 % | -608.000 K 0.00 % | -608.000 K -239.97 % | -178.840 K 0.00 % | -178.840 K -179.44 % | -64.000 K 0.00 % | -64.000 K 92.44 % | -846.408 K 0.00 % | -846.408 K -84 540.80 % | -1.000 K 0.00 % | -1.000 K |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.664 M 26.06 % | 1.320 M 7.14 % | 1.232 M -20.00 % | 1.540 M 3.08 % | 1.494 M 7.33 % | 1.392 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.359 M 24.26 % | 7.532 M 644.97 % | 1.011 M 0.00 % | 1.011 M -84.29 % | 6.437 M 0.00 % | 6.437 M 138.81 % | -16.584 M 0.00 % | -16.584 M -389.11 % | 5.736 M 0.00 % | 5.736 M 174.13 % | 2.093 M 0.00 % | 2.093 M |
| 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 |