KLIN.SW

Klingelnberg AG KLIN.SW

Finances

2025 2024 2023 2022 2021 2020 2019 2018 2017
Revenue 309.069 M 1.84 % 303.497 M -2.24 % 310.461 M 95.74 % 158.608 M -0.07 % 158.719 M -25.17 % 212.093 M -23.77 % 278.214 M 8.24 % 257.027 M 11.27 % 231.000 M
Net income 9.985 M -41.96 % 17.205 M -17.10 % 20.755 M 195.75 % -21.677 M -197.27 % -7.292 M 71.24 % -25.356 M -231.95 % 19.216 M 35.02 % 14.232 M 28.22 % 11.100 M
Income before tax 15.023 M -33.39 % 22.555 M 5.10 % 21.460 M 209.11 % -19.668 M -110.33 % -9.351 M 55.25 % -20.895 M -177.93 % 26.812 M 25.97 % 21.285 M 31.39 % 16.200 M
Income before tax ratio 0.05 -34.59 % 0.07 7.51 % 0.07 155.74 % -0.12 -110.48 % -0.06 40.20 % -0.10 -202.23 % 0.10 16.37 % 0.08 18.08 % 0.07
EBITDA 22.471 M -23.89 % 29.525 M 9.33 % 27.005 M 286.43 % -14.485 M -89.35 % -7.650 M 48.17 % -14.760 M -142.69 % 34.578 M 22.80 % 28.159 M 14.47 % 24.600 M
Net income ratio 0.03 -43.01 % 0.06 -15.20 % 0.07 148.91 % -0.14 -197.48 % -0.05 61.57 % -0.12 -273.09 % 0.07 24.74 % 0.06 15.23 % 0.05
Ratio EBITDA 0.07 -25.26 % 0.10 11.84 % 0.09 195.25 % -0.09 -89.48 % -0.05 30.74 % -0.07 -155.99 % 0.12 13.44 % 0.11 2.88 % 0.11
Gross profit ratio 0.59 1.59 % 0.58 7.98 % 0.53 -4.91 % 0.56 -11.62 % 0.64 -0.53 % 0.64 4.90 % 0.61 -3.14 % 0.63 0.46 % 0.63
Weighted average shs out dil 8.950 M 1.24 % 8.840 M 0.00 % 8.840 M 0.00 % 8.840 M 0.00 % 8.840 M 0.00 % 8.840 M 1.09 % 8.745 M 4.10 % 8.400 M 0.68 % 8.344 M
Weighted average shs out 8.950 M 1.24 % 8.840 M 0.00 % 8.840 M 0.00 % 8.840 M 0.00 % 8.840 M 0.06 % 8.835 M 1.03 % 8.745 M 3.84 % 8.421 M 0.93 % 8.344 M
EPS diluted 1.12 -42.56 % 1.95 -17.02 % 2.35 195.92 % -2.45 -198.78 % -0.82 71.43 % -2.87 -230.45 % 2.20 30.18 % 1.69 27.07 % 1.33
Earnings per share 1.12 -42.56 % 1.95 -17.02 % 2.35 195.92 % -2.45 -198.78 % -0.82 71.43 % -2.87 -230.45 % 2.20 30.18 % 1.69 27.07 % 1.33
Gross profit 181.093 M 3.46 % 175.041 M 5.56 % 165.827 M 86.13 % 89.094 M -11.68 % 100.875 M -25.56 % 135.516 M -20.03 % 169.465 M 4.84 % 161.634 M 11.78 % 144.600 M
Income tax expense 5.038 M -5.83 % 5.350 M 658.87 % 705.000 K -64.91 % 2.009 M -2.43 % 2.059 M -53.84 % 4.461 M -41.27 % 7.596 M 7.70 % 7.053 M 38.29 % 5.100 M
Cost of revenue 127.976 M -0.37 % 128.456 M -11.19 % 144.634 M 108.06 % 69.514 M 20.17 % 57.844 M -24.46 % 76.577 M -29.58 % 108.749 M 14.00 % 95.393 M 10.41 % 86.400 M
General and administrative expenses 0.000 -100.00 % 3.200 M -13.51 % 3.700 M 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 8.000 M 12.68 % 7.100 M -21.11 % 9.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 156.877 M 2 419.30 % 6.227 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 164.877 M 9.94 % 149.974 M 4.64 % 143.325 M 32.34 % 108.299 M -1.49 % 109.935 M -29.68 % 156.337 M 9.99 % 142.140 M 2.71 % 138.393 M 9.57 % 126.300 M
Cost and expenses 292.853 M 5.18 % 278.430 M -3.31 % 287.959 M 61.94 % 177.813 M 5.98 % 167.779 M -27.97 % 232.914 M -7.16 % 250.889 M 7.32 % 233.786 M 9.91 % 212.700 M
Research and development expenses 0.000 -100.00 % 26.197 M 5.91 % 24.736 M 8.55 % 22.788 M 8.00 % 21.100 M -15.29 % 24.908 M 1.94 % 24.433 M 11.44 % 21.924 M 0.000
Selling general and administrative expenses 8.000 M -22.33 % 10.300 M -18.90 % 12.700 M -86.75 % 95.851 M 14.47 % 83.731 M -13.54 % 96.844 M -4.35 % 101.248 M 6.79 % 94.808 M 9.86 % 86.300 M
Interest income 168.000 K -56.59 % 387.000 K 115.00 % 180.000 K 14.65 % 157.000 K -26.64 % 214.000 K -5.73 % 227.000 K 70.68 % 133.000 K -93.20 % 1.956 M -6.86 % 2.100 M
Interest expense 1.823 M -0.38 % 1.830 M 49.75 % 1.222 M 97.10 % 620.000 K 22.77 % 505.000 K 67.77 % 301.000 K -53.41 % 646.000 K -68.85 % 2.074 M -1.24 % 2.100 M
Depreciation and amortization 5.625 M 9.44 % 5.140 M 18.90 % 4.323 M -5.26 % 4.563 M -8.78 % 5.002 M -14.26 % 5.834 M -1.15 % 5.902 M -3.34 % 6.106 M -8.87 % 6.700 M
Operating income 16.216 M -35.31 % 25.067 M 42.61 % 17.577 M 141.98 % -41.868 M -242.93 % -12.209 M -489.24 % -2.072 M -107.23 % 28.676 M 30.03 % 22.053 M 23.20 % 17.900 M
Operating income ratio 0.05 -36.48 % 0.08 45.88 % 0.06 121.45 % -0.26 -243.17 % -0.08 -687.39 % -0.01 -109.48 % 0.10 20.13 % 0.09 10.73 % 0.08
Total other income expenses net -1.193 M 52.51 % -2.512 M -7.81 % -2.330 M 41.65 % -3.993 M -280.60 % 2.211 M 204.34 % -2.119 M 33.09 % -3.167 M -309.70 % -773.000 K 63.19 % -2.100 M
2025 2024 2023 2022 2021 2020 2019 2018 2017
2025 2024 2023 2022 2021 2020 2019 2018
Net debt -16.008 M -158.68 % 27.282 M -34.67 % 41.762 M 4.12 % 40.111 M 358.30 % -15.529 M 56.58 % -35.761 M -60.81 % -22.238 M -212.89 % 19.698 M
Total investments 3.262 M 31.90 % 2.473 M 66.98 % 1.481 M 0.34 % 1.476 M -13.48 % 1.706 M -39.11 % 2.802 M 26.27 % 2.219 M 32.32 % 1.677 M
Total debt 0.000 -100.00 % 43.788 M -13.26 % 50.480 M 5.54 % 47.831 M 578.65 % 7.048 M 136.27 % 2.983 M -53.80 % 6.457 M -77.21 % 28.330 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 36.048 M 2.61 % 35.130 M 20.66 % 29.114 M -11.39 % 32.855 M -15.70 % 38.972 M 125.18 % 17.307 M
Retained earnings 75.788 M 7.00 % 70.830 M 14.39 % 61.922 M 51.20 % 40.954 M -34.76 % 62.774 M -10.42 % 70.075 M -26.51 % 95.357 M 25.09 % 76.228 M
Common stock 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 7.16 % 26.726 M
Total equity 143.373 M 1.86 % 140.752 M 11.17 % 126.609 M 20.90 % 104.723 M -13.11 % 120.527 M -8.39 % 131.569 M -19.27 % 162.968 M 35.51 % 120.261 M
Other non current liabilities 23.481 M 70.24 % 13.793 M 180.25 % -17.187 M -159.39 % -6.626 M -642.23 % 1.222 M 202.09 % -1.197 M -107.44 % 16.084 M -12.12 % 18.303 M
Long term debt 0.000 -100.00 % 13.396 M -27.65 % 18.516 M 139.22 % 7.740 M 0.000 -100.00 % 2.983 M -36.83 % 4.722 M -24.99 % 6.295 M
Total non current liabilities 24.973 M -8.15 % 27.189 M 46.84 % 18.516 M 139.22 % 7.740 M 353.96 % 1.705 M -42.84 % 2.983 M -85.66 % 20.806 M -15.42 % 24.598 M
Other current liabilities 89.602 M 20.46 % 74.381 M 17.34 % 63.387 M 0.01 % 63.381 M 11.76 % 56.711 M 20.45 % 47.083 M -12.17 % 53.604 M 2.42 % 52.336 M
Deferred revenue 0.000 0.000 100.00 % -31.964 M 20.27 % -40.091 M -650.35 % -5.343 M 80.27 % -27.077 M 0.000 0.000
Short term debt 0.000 -100.00 % 30.392 M -4.92 % 31.964 M -20.27 % 40.091 M 0.000 -100.00 % 27.077 M 1 460.63 % 1.735 M -92.13 % 22.035 M
Total current liabilities 111.743 M -12.83 % 128.183 M 1.39 % 126.424 M -12.94 % 145.216 M 85.02 % 78.485 M -16.17 % 93.620 M 30.76 % 71.598 M -20.60 % 90.176 M
Total liabilities 136.716 M -12.01 % 155.372 M -1.56 % 157.835 M -6.52 % 168.839 M 75.12 % 96.414 M -14.92 % 113.327 M 22.64 % 92.404 M -19.49 % 114.774 M
Other non current assets 4.262 M -73.90 % 16.331 M 218.78 % -13.749 M -38.21 % -9.948 M 1.81 % -10.131 M -58.77 % -6.381 M -169.29 % 9.209 M -27.42 % 12.688 M
Long term investments 0.000 0.000 -100.00 % 1.481 M 0.34 % 1.476 M -13.48 % 1.706 M -39.11 % 2.802 M 26.27 % 2.219 M 32.32 % 1.677 M
Intangible assets 1.408 M 133.11 % 604.000 K -17.49 % 732.000 K -12.02 % 832.000 K -26.04 % 1.125 M -21.11 % 1.426 M -16.36 % 1.705 M 1.01 % 1.688 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 1.408 M 133.11 % 604.000 K -17.49 % 732.000 K -12.02 % 832.000 K -26.04 % 1.125 M -21.11 % 1.426 M -16.36 % 1.705 M 1.01 % 1.688 M
Property plant equipment net 61.608 M 4.79 % 58.793 M 0.10 % 58.733 M 27.70 % 45.993 M -6.47 % 49.174 M -4.50 % 51.490 M -2.62 % 52.876 M 2.20 % 51.737 M
Total non current assets 79.184 M 4.56 % 75.728 M 24.25 % 60.946 M 26.18 % 48.301 M -7.12 % 52.005 M -6.66 % 55.718 M -15.59 % 66.009 M -2.63 % 67.790 M
Other current assets 3.716 M 12.10 % 3.315 M -69.76 % 10.962 M -66.89 % 33.111 M 324.61 % 7.798 M 13.10 % 6.895 M 1.14 % 6.817 M -33.05 % 10.182 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 16.008 M -3.02 % 16.506 M 89.33 % 8.718 M 12.93 % 7.720 M -65.81 % 22.577 M -41.73 % 38.744 M 35.02 % 28.695 M 232.43 % 8.632 M
Cash and short term investments 16.008 M -3.02 % 16.506 M 89.33 % 8.718 M 12.93 % 7.720 M -65.81 % 22.577 M -41.73 % 38.744 M 35.02 % 28.695 M 232.43 % 8.632 M
Total current assets 200.905 M -8.84 % 220.396 M 5.75 % 208.415 M -2.80 % 214.413 M 39.33 % 153.886 M -15.34 % 181.778 M -4.01 % 189.363 M 13.22 % 167.245 M
Inventory 104.385 M -8.77 % 114.415 M -2.70 % 117.588 M -11.60 % 133.025 M 65.24 % 80.504 M -9.53 % 88.984 M 7.38 % 82.870 M 8.68 % 76.248 M
Net receivables 76.796 M -10.87 % 86.160 M 21.10 % 71.147 M 75.42 % 40.557 M -5.70 % 43.007 M -8.80 % 47.155 M -33.57 % 70.981 M -1.67 % 72.183 M
Tax assets 11.906 M 0.000 -100.00 % 13.749 M 38.21 % 9.948 M -1.81 % 10.131 M 58.77 % 6.381 M 0.000 0.000
Other assets 0.000 0.000 -100.00 % 15.083 M 39.04 % 10.848 M -1.83 % 11.050 M 49.32 % 7.400 M 0.000 0.000
Account payables 17.441 M -7.77 % 18.910 M -31.42 % 27.573 M -18.53 % 33.844 M 130.64 % 14.674 M 36.38 % 10.760 M -33.82 % 16.259 M 2.87 % 15.805 M
Tax payables 4.700 M 4.44 % 4.500 M 28.57 % 3.500 M -55.70 % 7.900 M 11.27 % 7.100 M -18.39 % 8.700 M 0.000 0.000
Deferred revenue non current 0.000 0.000 -100.00 % 17.187 M 159.39 % 6.626 M 1 271.84 % 483.000 K -72.96 % 1.786 M 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 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
Other total stockholders equity 38.946 M -5.66 % 41.283 M 0.000 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 1.492 M 0.000 -100.00 % 1.329 M 19.30 % 1.114 M -8.84 % 1.222 M 2.09 % 1.197 M 0.000 0.000
Other liabilities 0.000 0.000 -100.00 % 12.895 M -18.81 % 15.883 M -2.10 % 16.224 M -2.99 % 16.724 M 0.000 0.000
Total assets 280.089 M -5.41 % 296.124 M 4.11 % 284.444 M 3.98 % 273.562 M 26.10 % 216.941 M -11.42 % 244.896 M -4.10 % 255.372 M 8.65 % 235.035 M
2025 2024 2023 2022 2021 2020 2019 2018
2025 2024 2023 2022 2021 2020 2019 2018 2017
Deferred income tax 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
Change in working capital 4.385 M 704.59 % 545.000 K 104.15 % -13.148 M 73.71 % -50.005 M -537.03 % 11.442 M -42.09 % 19.759 M 1 056.85 % 1.708 M 110.96 % -15.583 M 0.000
Accounts receivables 10.617 M 221.38 % -8.747 M 70.15 % -29.304 M -1 268.89 % 2.507 M -25.19 % 3.351 M -86.82 % 25.416 M 724.39 % 3.083 M 138.48 % -8.012 M 0.000
Inventory 10.913 M 284.67 % 2.837 M -82.44 % 16.156 M 130.77 % -52.512 M -749.02 % 8.091 M 243.03 % -5.657 M 22.61 % -7.310 M 9.06 % -8.038 M 0.000
Accounts payables 0.000 0.000 100.00 % -9.948 M -178.71 % 12.638 M 454.78 % 2.278 M 159.77 % -3.811 M 0.000 0.000 0.000
Other working capital -17.145 M -365.61 % 6.455 M -35.11 % 9.948 M 178.71 % -12.638 M -454.78 % -2.278 M -159.77 % 3.811 M -35.79 % 5.935 M 1 170.88 % 467.000 K 0.000
Other non cash items -1.025 M -271.98 % 596.000 K -85.60 % 4.140 M -68.16 % 13.001 M 1 290.57 % -1.092 M 44.62 % -1.972 M -359.13 % 761.000 K -53.99 % 1.654 M 114.90 % -11.100 M
Net cash provided by operating activities 18.970 M -19.23 % 23.486 M 49.56 % 15.703 M 128.79 % -54.537 M -815.99 % 7.617 M 442.80 % -2.222 M -108.05 % 27.587 M 330.44 % 6.409 M 0.000
Investments in property plant and equipment -8.537 M -4.94 % -8.135 M 54.93 % -18.048 M -57.75 % -11.441 M -218.78 % -3.589 M 33.45 % -5.393 M 25.80 % -7.268 M -33.04 % -5.463 M 0.000
Acquisitions net -3.526 M 0.000 100.00 % -174.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -410.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 17.000 K -94.91 % 334.000 K -42.81 % 584.000 K -30.64 % 842.000 K -52.75 % 1.782 M 0.000 0.000 0.000 0.000
Other investing activites -430.000 K -188.48 % 486.000 K 3.85 % 468.000 K -95.08 % 9.510 M 517.53 % 1.540 M 34.73 % 1.143 M -32.00 % 1.681 M 1 815.31 % -98.000 K 0.000
Net cash used for investing activites -12.476 M -70.55 % -7.315 M 58.39 % -17.580 M -1 514.33 % -1.089 M -307.87 % -267.000 K 93.72 % -4.250 M 23.93 % -5.587 M -0.47 % -5.561 M 0.000
Debt repayment -2.170 M 13.61 % -2.512 M -197.06 % 2.588 M -57.12 % 6.036 M 585.60 % -1.243 M -105.27 % 23.566 M 0.000 -100.00 % 4.402 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 19.770 M 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
Dividends paid -4.674 M -26.29 % -3.701 M 0.000 0.000 0.000 100.00 % -8.133 M 0.000 100.00 % -2.800 M 0.000
Other financing activites 0.000 100.00 % -1.567 M 0.000 -100.00 % 34.751 M 259.02 % -21.853 M 0.000 100.00 % -21.949 M 0.000 0.000
Net cash used provided by financing activities -6.844 M 12.03 % -7.780 M -400.62 % 2.588 M -93.65 % 40.787 M 276.60 % -23.096 M -249.65 % 15.433 M 808.26 % -2.179 M -236.02 % 1.602 M 0.000
Effect of forex changes on cash -148.000 K 75.46 % -603.000 K -310.10 % 287.000 K 1 694.44 % -18.000 K 95.72 % -421.000 K -138.69 % 1.088 M 349.59 % 242.000 K 149.69 % -487.000 K 0.000
Net change in cash -498.000 K -106.39 % 7.788 M 680.36 % 998.000 K 106.72 % -14.857 M 8.10 % -16.167 M -260.88 % 10.049 M -49.91 % 20.063 M 922.06 % 1.963 M 0.000
Cash at beginning of period 16.506 M 89.33 % 8.718 M 12.93 % 7.720 M -65.81 % 22.577 M -41.73 % 38.744 M 35.02 % 28.695 M 232.43 % 8.632 M 29.43 % 6.669 M 0.000
Cash at end of period 16.008 M -3.02 % 16.506 M 89.33 % 8.718 M 12.93 % 7.720 M -65.81 % 22.577 M -41.73 % 38.744 M 35.02 % 28.695 M 232.43 % 8.632 M 0.000
Operating cash flow 18.970 M -19.23 % 23.486 M 49.56 % 15.703 M 128.79 % -54.537 M -815.99 % 7.617 M 442.80 % -2.222 M -108.05 % 27.587 M 330.44 % 6.409 M 0.000
Capital expenditure -9.024 M -8.91 % -8.286 M 54.09 % -18.048 M -57.75 % -11.441 M -218.78 % -3.589 M 33.45 % -5.393 M 25.80 % -7.268 M -33.04 % -5.463 M 0.000
Free CashFlow 9.946 M -34.57 % 15.200 M 748.19 % -2.345 M 96.45 % -65.978 M -1 737.98 % 4.028 M 152.90 % -7.615 M -137.48 % 20.319 M 2 047.89 % 946.000 K 0.000
2025 2024 2023 2022 2021 2020 2019 2018 2017
2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-09-30 2021-03-31 2020-09-30 2020-03-31 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30
Revenue 127.862 M -35.47 % 198.145 M 88.08 % 105.352 M -38.26 % 170.645 M 23.37 % 138.316 M 33.65 % 103.493 M 87.78 % 55.115 M -43.21 % 97.045 M 57.35 % 61.674 M -50.14 % 123.704 M 39.95 % 88.389 M -50.66 % 179.157 M 80.86 % 99.057 M -45.17 % 180.665 M 136.59 % 76.362 M
Net income -1.790 M -111.09 % 16.144 M 1 421.58 % 1.061 M -95.23 % 22.230 M 1 607.12 % -1.475 M -106.97 % 21.176 M 149.42 % -42.853 M -1 277.60 % 3.639 M 133.29 % -10.931 M 36.56 % -17.231 M -112.07 % -8.125 M -133.80 % 24.038 M 598.51 % -4.822 M -124.85 % 19.405 M 475.12 % -5.173 M
Income before tax 102.000 K -99.50 % 20.541 M 919.91 % 2.014 M -90.68 % 21.617 M 13 868.79 % -157.000 K -100.73 % 21.617 M 152.36 % -41.285 M -32 353.91 % 128.000 K 101.35 % -9.479 M -0.26 % -9.454 M 17.37 % -11.441 M -134.46 % 33.204 M 619.46 % -6.392 M -123.69 % 26.979 M 573.81 % -5.694 M
Income before tax ratio 0.00 -99.23 % 0.10 442.28 % 0.02 -84.91 % 0.13 11 260.27 % 0.00 -100.54 % 0.21 127.88 % -0.75 -56 891.81 % 0.00 100.86 % -0.15 -101.11 % -0.08 40.96 % -0.13 -169.84 % 0.19 387.21 % -0.06 -143.21 % 0.15 300.27 % -0.07
EBITDA 2.899 M -89.45 % 27.478 M 1 227.07 % -2.438 M -111.56 % 21.094 M 249.30 % 6.039 M -18.20 % 7.383 M 116.37 % -45.107 M -5 648.22 % 813.000 K 109.61 % -8.463 M -179.52 % 10.643 M 244.45 % -7.368 M -120.40 % 36.117 M 2 446.78 % -1.539 M -105.02 % 30.639 M 1 335.44 % -2.480 M
Net income ratio -0.01 -117.18 % 0.08 709.01 % 0.01 -92.27 % 0.13 1 321.59 % -0.01 -105.21 % 0.20 126.32 % -0.78 -2 173.49 % 0.04 121.16 % -0.18 -27.24 % -0.14 -51.53 % -0.09 -168.51 % 0.13 375.63 % -0.05 -145.32 % 0.11 258.55 % -0.07
Ratio EBITDA 0.02 -83.65 % 0.14 699.25 % -0.02 -118.72 % 0.12 183.12 % 0.04 -38.80 % 0.07 108.72 % -0.82 -9 869.15 % 0.01 106.11 % -0.14 -259.49 % 0.09 203.21 % -0.08 -141.35 % 0.20 1 397.55 % -0.02 -109.16 % 0.17 622.19 % -0.03
Gross profit ratio 0.65 29.72 % 0.50 -25.53 % 0.68 31.40 % 0.51 -6.82 % 0.55 -8.58 % 0.60 25.60 % 0.48 -22.07 % 0.62 -6.95 % 0.66 9.52 % 0.61 -11.52 % 0.68 18.90 % 0.58 -13.86 % 0.67 19.11 % 0.56 -28.76 % 0.79
Weighted average shs out dil 8.950 M 1.26 % 8.838 M -0.04 % 8.842 M -1.80 % 9.004 M 3.77 % 8.676 M -1.90 % 8.844 M 0.10 % 8.836 M -0.33 % 8.865 M 0.56 % 8.815 M -0.37 % 8.848 M 0.19 % 8.832 M -0.53 % 8.879 M 3.11 % 8.611 M 1.82 % 8.456 M 1.35 % 8.344 M
Weighted average shs out 8.950 M 1.26 % 8.838 M -0.04 % 8.842 M -1.80 % 9.004 M 3.77 % 8.676 M -1.90 % 8.844 M 0.10 % 8.836 M -0.33 % 8.865 M 0.56 % 8.815 M -0.29 % 8.841 M 0.11 % 8.832 M -0.53 % 8.879 M 3.11 % 8.611 M 1.64 % 8.472 M 1.54 % 8.344 M
EPS diluted -0.20 -110.93 % 1.83 1 425.00 % 0.12 -95.14 % 2.47 1 552.94 % -0.17 -107.11 % 2.39 149.28 % -4.85 -1 282.93 % 0.41 133.06 % -1.24 36.41 % -1.95 -111.96 % -0.92 -133.95 % 2.71 583.93 % -0.56 -124.45 % 2.29 469.35 % -0.62
Earnings per share -0.20 -110.93 % 1.83 1 425.00 % 0.12 -95.14 % 2.47 1 552.94 % -0.17 -107.11 % 2.39 149.28 % -4.85 -1 282.93 % 0.41 133.06 % -1.24 36.41 % -1.95 -111.96 % -0.92 -133.95 % 2.71 583.93 % -0.56 -124.45 % 2.29 469.35 % -0.62
Gross profit 83.583 M -16.29 % 99.850 M 40.06 % 71.291 M -18.88 % 87.882 M 14.96 % 76.445 M 22.18 % 62.566 M 135.85 % 26.528 M -55.74 % 59.938 M 46.42 % 40.937 M -45.40 % 74.971 M 23.83 % 60.545 M -41.34 % 103.215 M 55.80 % 66.250 M -34.69 % 101.444 M 68.54 % 60.190 M
Income tax expense 1.892 M -56.97 % 4.397 M 361.39 % 953.000 K 55.46 % 613.000 K -53.49 % 1.318 M 198.87 % 441.000 K -71.88 % 1.568 M -55.34 % 3.511 M 141.80 % 1.452 M -81.33 % 7.777 M 134.53 % 3.316 M -63.82 % 9.166 M 483.82 % 1.570 M -79.27 % 7.574 M 1 353.74 % 521.000 K
Cost of revenue 44.279 M -54.95 % 98.295 M 188.59 % 34.061 M -58.85 % 82.763 M 33.77 % 61.871 M 51.17 % 40.927 M 43.17 % 28.587 M -22.96 % 37.107 M 78.94 % 20.737 M -57.45 % 48.733 M 75.02 % 27.844 M -63.34 % 75.942 M 131.48 % 32.807 M -58.59 % 79.221 M 389.87 % 16.172 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 25.019 M 333.98 % -10.693 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
Operating expenses 83.129 M 4.58 % 79.488 M 19.38 % 66.586 M -4.58 % 69.780 M -3.14 % 72.045 M 72.30 % 41.814 M -37.11 % 66.485 M 13.94 % 58.352 M 13.12 % 51.583 M -39.87 % 85.790 M 21.61 % 70.547 M -0.97 % 71.238 M 0.47 % 70.902 M -2.43 % 72.666 M 10.56 % 65.727 M
Cost and expenses 127.408 M -28.34 % 177.783 M 76.64 % 100.647 M -34.02 % 152.543 M 13.91 % 133.916 M 61.85 % 82.741 M -12.97 % 95.072 M -0.41 % 95.459 M 32.00 % 72.320 M -46.24 % 134.523 M 36.72 % 98.391 M -33.15 % 147.180 M 41.92 % 103.709 M -31.72 % 151.887 M 85.46 % 81.899 M
Research and development expenses 0.000 -100.00 % 26.197 M 0.000 -100.00 % 24.736 M 0.000 -100.00 % 22.788 M 0.000 -100.00 % 21.100 M 0.000 -100.00 % 24.908 M 0.000 -100.00 % 24.433 M 0.000 -100.00 % 21.924 M 0.000
Selling general and administrative expenses 58.110 M -9.18 % 63.984 M 19.45 % 53.566 M 5.71 % 50.673 M 2.49 % 49.441 M 1.32 % 48.795 M 3.70 % 47.056 M 1.92 % 46.171 M 22.93 % 37.560 M -18.33 % 45.988 M -9.57 % 50.856 M -3.18 % 52.525 M 7.80 % 48.723 M 0.07 % 48.691 M 5.58 % 46.117 M
Interest income 0.000 -100.00 % 1.248 M -53.62 % 2.691 M -23.44 % 3.515 M -22.87 % 4.557 M 426.82 % 865.000 K -34.86 % 1.328 M -8.92 % 1.458 M 24.94 % 1.167 M -14.51 % 1.365 M -5.14 % 1.439 M 17.28 % 1.227 M -29.48 % 1.740 M -3.28 % 1.799 M 1 045.86 % 157.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 2.767 M 15.05 % 2.405 M -2.24 % 2.460 M 29.47 % 1.900 M -7.59 % 2.056 M 16.49 % 1.765 M -25.81 % 2.379 M 18.77 % 2.003 M -21.64 % 2.556 M 3.57 % 2.468 M -14.28 % 2.879 M 10.43 % 2.607 M -20.88 % 3.295 M 16.35 % 2.832 M -13.50 % 3.274 M
Operating income 454.000 K -97.77 % 20.362 M 515.72 % -4.898 M -125.52 % 19.194 M 381.90 % 3.983 M -29.10 % 5.618 M 111.83 % -47.486 M -3 890.42 % -1.190 M 89.20 % -11.019 M -234.79 % 8.175 M 179.78 % -10.247 M -130.58 % 33.510 M 793.21 % -4.834 M -117.38 % 27.807 M 583.26 % -5.754 M
Operating income ratio 0.00 -96.54 % 0.10 321.04 % -0.05 -141.33 % 0.11 290.60 % 0.03 -46.95 % 0.05 106.30 % -0.86 -6 926.22 % -0.01 93.14 % -0.18 -370.36 % 0.07 157.00 % -0.12 -161.98 % 0.19 483.28 % -0.05 -131.71 % 0.15 304.26 % -0.08
Total other income expenses net -352.000 K -296.65 % 179.000 K 106.65 % -2.691 M -211.06 % 2.423 M 153.17 % -4.557 M -70.99 % -2.665 M -100.68 % -1.328 M -200.76 % 1.318 M -14.42 % 1.540 M 326.47 % -680.000 K 43.05 % -1.194 M 16.33 % -1.427 M 8.41 % -1.558 M -152.92 % -616.000 K -1 126.67 % 60.000 K
2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-09-30 2021-03-31 2020-09-30 2020-03-31 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-09-30 2021-03-31 2020-09-30 2020-03-31 2019-09-30 2019-03-31 2018-09-30 2018-03-31
Net debt -16.008 M -136.04 % 44.422 M 62.83 % 27.282 M -18.82 % 33.605 M -19.53 % 41.762 M -1.16 % 42.254 M 5.34 % 40.111 M 322.49 % 9.494 M 161.14 % -15.529 M -328.62 % -3.623 M 89.87 % -35.761 M -665.30 % 6.326 M 128.45 % -22.238 M -174.17 % -8.111 M -141.18 % 19.698 M
Total investments 3.262 M -12.76 % 3.739 M 51.19 % 2.473 M -20.69 % 3.118 M 110.53 % 1.481 M -39.45 % 2.446 M 65.72 % 1.476 M -23.44 % 1.928 M 13.01 % 1.706 M -29.62 % 2.424 M -13.49 % 2.802 M -18.21 % 3.426 M 54.39 % 2.219 M -5.81 % 2.356 M 40.49 % 1.677 M
Total debt 0.000 -100.00 % 58.513 M 33.63 % 43.788 M -11.52 % 49.487 M -1.97 % 50.480 M -7.42 % 54.528 M 14.00 % 47.831 M 61.16 % 29.679 M 321.10 % 7.048 M -81.23 % 37.547 M 1 158.70 % 2.983 M -80.21 % 15.076 M 133.48 % 6.457 M 0.000 -100.00 % 28.330 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 34.885 M -2.97 % 35.951 M -0.27 % 36.048 M -14.21 % 42.019 M 19.61 % 35.130 M 10.80 % 31.705 M 8.90 % 29.114 M -3.19 % 30.072 M -8.47 % 32.855 M -0.43 % 32.996 M -15.33 % 38.972 M 5.37 % 36.986 M 113.71 % 17.307 M
Retained earnings 75.788 M 19.57 % 63.385 M -17.92 % 77.228 M 26.41 % 61.094 M -1.34 % 61.922 M 59.77 % 38.758 M -5.36 % 40.954 M 105.63 % 19.916 M -68.27 % 62.774 M 6.10 % 59.166 M -15.57 % 70.075 M -19.69 % 87.253 M -8.50 % 95.357 M 33.76 % 71.289 M -6.48 % 76.228 M
Common stock 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 0.00 % 28.639 M 7.16 % 26.726 M
Total equity 143.373 M 9.47 % 130.970 M -6.95 % 140.752 M 11.99 % 125.684 M -0.73 % 126.609 M 15.71 % 109.416 M 4.48 % 104.723 M 30.48 % 80.260 M -33.41 % 120.527 M 2.25 % 117.877 M -10.41 % 131.569 M -11.63 % 148.888 M -8.64 % 162.968 M 19.03 % 136.914 M 13.85 % 120.261 M
Other non current liabilities 23.481 M 60.99 % 14.585 M 5.74 % 13.793 M 1 109.00 % -1.367 M 92.05 % -17.187 M -17.59 % -14.616 M -120.59 % -6.626 M 0.000 -100.00 % 1.222 M -20.55 % 1.538 M 228.49 % -1.197 M 36.30 % -1.879 M -111.68 % 16.084 M 0.000 -100.00 % 18.303 M
Long term debt 0.000 -100.00 % 12.120 M -9.53 % 13.396 M -8.67 % 14.667 M -20.79 % 18.516 M 15.30 % 16.059 M 107.48 % 7.740 M 1 016.88 % 693.000 K 0.000 0.000 -100.00 % 2.983 M -24.29 % 3.940 M -16.56 % 4.722 M 0.000 -100.00 % 6.295 M
Total non current liabilities 24.973 M -6.49 % 26.705 M -1.78 % 27.189 M 85.38 % 14.667 M -20.79 % 18.516 M 15.30 % 16.059 M 107.48 % 7.740 M 1 016.88 % 693.000 K -59.35 % 1.705 M -37.52 % 2.729 M -8.51 % 2.983 M -24.29 % 3.940 M -81.06 % 20.806 M 0.000 -100.00 % 24.598 M
Other current liabilities 89.602 M 27.04 % 70.533 M -5.17 % 74.381 M -7.31 % 80.251 M 26.60 % 63.387 M -12.93 % 72.797 M 14.86 % 63.381 M -4.03 % 66.044 M 16.46 % 56.711 M -33.97 % 85.884 M 82.41 % 47.083 M -10.00 % 52.315 M -2.40 % 53.604 M -10.04 % 59.586 M 13.85 % 52.336 M
Deferred revenue 0.000 0.000 0.000 100.00 % -34.820 M -8.94 % -31.964 M 16.91 % -38.469 M 4.05 % -40.091 M -38.31 % -28.986 M -442.50 % -5.343 M 84.65 % -34.818 M -28.59 % -27.077 M -79.60 % -15.076 M 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 46.393 M 52.65 % 30.392 M -12.72 % 34.820 M 8.94 % 31.964 M -16.91 % 38.469 M -4.05 % 40.091 M 38.31 % 28.986 M 0.000 0.000 -100.00 % 27.077 M 79.60 % 15.076 M 768.93 % 1.735 M 0.000 -100.00 % 22.035 M
Total current liabilities 111.743 M -15.97 % 132.981 M 3.74 % 128.183 M -4.18 % 133.778 M 5.82 % 126.424 M -7.57 % 136.773 M -5.81 % 145.216 M 14.70 % 126.602 M 61.31 % 78.485 M -15.29 % 92.655 M -1.03 % 93.620 M 16.80 % 80.152 M 11.95 % 71.598 M -8.43 % 78.187 M -13.30 % 90.176 M
Total liabilities 136.716 M -14.38 % 159.686 M 2.78 % 155.372 M -3.29 % 160.652 M 1.78 % 157.835 M -6.75 % 169.259 M 0.25 % 168.839 M 17.11 % 144.171 M 49.53 % 96.414 M -14.47 % 112.720 M -0.54 % 113.327 M 11.87 % 101.305 M 9.63 % 92.404 M 18.18 % 78.187 M -31.88 % 114.774 M
Other non current assets 4.262 M -67.05 % 12.934 M -6.67 % 13.858 M 199.38 % -13.944 M -1.42 % -13.749 M -30.56 % -10.531 M -5.86 % -9.948 M -1.46 % -9.805 M 3.22 % -10.131 M -63.22 % -6.207 M 2.73 % -6.381 M 51.69 % -13.209 M -243.44 % 9.209 M -34.27 % 14.010 M 10.42 % 12.688 M
Long term investments 0.000 -100.00 % 3.739 M 51.19 % 2.473 M -20.69 % 3.118 M 110.53 % 1.481 M -39.45 % 2.446 M 65.72 % 1.476 M -23.44 % 1.928 M 13.01 % 1.706 M -29.62 % 2.424 M -13.49 % 2.802 M -18.21 % 3.426 M 54.39 % 2.219 M -5.81 % 2.356 M 40.49 % 1.677 M
Intangible assets 1.408 M 5.23 % 1.338 M 121.52 % 604.000 K 0.67 % 600.000 K -18.03 % 732.000 K 3.54 % 707.000 K -15.02 % 832.000 K -8.67 % 911.000 K -19.02 % 1.125 M -7.64 % 1.218 M -14.59 % 1.426 M -10.99 % 1.602 M -6.04 % 1.705 M 5.57 % 1.615 M -4.32 % 1.688 M
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
Goodwill and intangible assets 1.408 M 5.23 % 1.338 M 121.52 % 604.000 K 0.67 % 600.000 K -18.03 % 732.000 K 3.54 % 707.000 K -15.02 % 832.000 K -8.67 % 911.000 K -19.02 % 1.125 M -7.64 % 1.218 M -14.59 % 1.426 M -10.99 % 1.602 M -6.04 % 1.705 M 5.57 % 1.615 M -4.32 % 1.688 M
Property plant equipment net 61.608 M 1.95 % 60.432 M 2.79 % 58.793 M 3.64 % 56.727 M -3.42 % 58.733 M 7.58 % 54.595 M 18.70 % 45.993 M -2.13 % 46.992 M -4.44 % 49.174 M -0.33 % 49.337 M -4.18 % 51.490 M -0.06 % 51.521 M -2.56 % 52.876 M 3.59 % 51.044 M -1.34 % 51.737 M
Total non current assets 79.184 M 0.94 % 78.443 M 3.59 % 75.728 M 25.28 % 60.445 M -0.82 % 60.946 M 5.54 % 57.748 M 19.56 % 48.301 M -3.07 % 49.831 M -4.18 % 52.005 M -1.84 % 52.979 M -4.92 % 55.718 M -1.47 % 56.549 M -14.33 % 66.009 M -4.37 % 69.025 M 1.82 % 67.790 M
Other current assets 3.716 M -66.81 % 11.196 M 48.61 % 7.534 M -24.31 % 9.954 M -9.20 % 10.962 M -14.29 % 12.790 M -61.37 % 33.111 M 193.98 % 11.263 M 44.43 % 7.798 M -3.98 % 8.121 M 17.78 % 6.895 M -27.14 % 9.463 M 38.81 % 6.817 M -28.15 % 9.488 M -6.82 % 10.182 M
Short term 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
cash and cash equivalents 16.008 M 13.60 % 14.091 M -14.63 % 16.506 M 3.93 % 15.882 M 82.17 % 8.718 M -28.97 % 12.274 M 58.99 % 7.720 M -61.75 % 20.185 M -10.59 % 22.577 M -45.16 % 41.170 M 6.26 % 38.744 M 342.79 % 8.750 M -69.51 % 28.695 M 253.78 % 8.111 M -6.04 % 8.632 M
Cash and short term investments 16.008 M 13.60 % 14.091 M -14.63 % 16.506 M 3.93 % 15.882 M 82.17 % 8.718 M -28.97 % 12.274 M 58.99 % 7.720 M -61.75 % 20.185 M -10.59 % 22.577 M -45.16 % 41.170 M 6.26 % 38.744 M 342.79 % 8.750 M -69.51 % 28.695 M 253.78 % 8.111 M -6.04 % 8.632 M
Total current assets 200.905 M -5.33 % 212.213 M -3.71 % 220.396 M 3.99 % 211.947 M 1.69 % 208.415 M -0.94 % 210.396 M -1.87 % 214.413 M 30.12 % 164.776 M 7.08 % 153.886 M -10.13 % 171.233 M -5.80 % 181.778 M 0.80 % 180.331 M -4.77 % 189.363 M 11.00 % 170.598 M 2.00 % 167.245 M
Inventory 104.385 M -23.09 % 135.720 M 18.62 % 114.415 M -20.54 % 143.993 M 22.46 % 117.588 M -14.23 % 137.090 M 3.06 % 133.025 M 22.40 % 108.683 M 35.00 % 80.504 M -8.99 % 88.457 M -0.59 % 88.984 M -19.02 % 109.880 M 32.59 % 82.870 M -19.60 % 103.075 M 35.18 % 76.248 M
Net receivables 76.796 M 49.97 % 51.206 M -35.92 % 79.904 M 89.71 % 42.118 M -40.80 % 71.147 M 47.48 % 48.242 M 18.95 % 40.557 M 64.56 % 24.645 M -42.70 % 43.007 M 28.44 % 33.485 M -28.99 % 47.155 M -9.73 % 52.238 M -26.41 % 70.981 M 42.18 % 49.924 M -30.84 % 72.183 M
Tax assets 11.906 M 0.000 0.000 -100.00 % 13.944 M 1.42 % 13.749 M 30.56 % 10.531 M 5.86 % 9.948 M 1.46 % 9.805 M -3.22 % 10.131 M 63.22 % 6.207 M -2.73 % 6.381 M -51.69 % 13.209 M 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 -100.00 % 13.944 M -7.55 % 15.083 M 43.22 % 10.531 M -2.92 % 10.848 M 10.42 % 9.824 M -11.10 % 11.050 M 73.06 % 6.385 M -13.72 % 7.400 M -44.42 % 13.313 M 0.000 0.000 0.000
Account payables 17.441 M 8.63 % 16.055 M -15.10 % 18.910 M 1.09 % 18.707 M -32.15 % 27.573 M 8.10 % 25.507 M -24.63 % 33.844 M 7.20 % 31.572 M 115.16 % 14.674 M 116.72 % 6.771 M -37.07 % 10.760 M -15.68 % 12.761 M -21.51 % 16.259 M -12.59 % 18.601 M 17.69 % 15.805 M
Tax payables 4.700 M 0.000 -100.00 % 4.500 M 0.000 -100.00 % 3.500 M 0.000 -100.00 % 7.900 M 0.000 -100.00 % 7.100 M 0.000 -100.00 % 8.700 M 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 -100.00 % 13.300 M -22.62 % 17.187 M 17.59 % 14.616 M 120.59 % 6.626 M 841.99 % -893.000 K -284.89 % 483.000 K -59.45 % 1.191 M -33.31 % 1.786 M -4.95 % 1.879 M 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Other total stockholders equity 38.946 M 0.00 % 38.946 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
Deferred tax liabilities non current 1.492 M 0.000 0.000 -100.00 % 1.367 M 2.86 % 1.329 M -7.90 % 1.443 M 29.53 % 1.114 M -29.76 % 1.586 M 29.79 % 1.222 M -20.55 % 1.538 M 28.49 % 1.197 M -41.92 % 2.061 M 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 -100.00 % 12.207 M -5.34 % 12.895 M -21.50 % 16.427 M 3.43 % 15.883 M -5.88 % 16.876 M 4.02 % 16.224 M -6.41 % 17.336 M 3.66 % 16.724 M -2.84 % 17.213 M 0.000 0.000 0.000
Total assets 280.089 M -3.64 % 290.656 M -1.85 % 296.124 M 3.42 % 286.336 M 0.67 % 284.444 M 2.07 % 278.675 M 1.87 % 273.562 M 21.89 % 224.431 M 3.45 % 216.941 M -5.92 % 230.597 M -5.84 % 244.896 M -2.12 % 250.193 M -2.03 % 255.372 M 6.57 % 239.623 M 1.95 % 235.035 M
2025-03-31 2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-09-30 2021-03-31 2020-09-30 2020-03-31 2019-09-30 2019-03-31 2018-09-30 2018-03-31
2024-09-30 2024-03-31 2023-09-30 2023-03-31 2022-09-30 2022-03-31 2021-09-30 2021-03-31 2020-09-30 2020-03-31 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30
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
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
Change in working capital -914.000 K 85.63 % -6.360 M -140.56 % 15.680 M 209.39 % -14.334 M -228.74 % 11.134 M 119.13 % -58.210 M -1 213.11 % -4.433 M -680.24 % 764.000 K -90.90 % 8.400 M -77.97 % 38.129 M 361.89 % -14.559 M -275.20 % 8.310 M 225.87 % -6.602 M -368.92 % 2.455 M 113.61 % -18.038 M
Accounts receivables 28.826 M 176.58 % -37.640 M -230.27 % 28.893 M 226.08 % -22.916 M -258.74 % -6.388 M 60.69 % -16.249 M -186.63 % 18.756 M 289.26 % -9.910 M -174.73 % 13.261 M 141.72 % 5.486 M -72.47 % 19.930 M 196.35 % -20.685 M -187.03 % 23.768 M 182.74 % -28.727 M -238.68 % 20.715 M
Inventory -20.517 M -169.38 % 29.570 M 210.61 % -26.733 M -237.52 % 19.439 M 692.11 % -3.283 M 86.58 % -24.470 M 12.74 % -28.042 M -458.82 % 7.815 M 2 731.52 % 276.000 K -98.73 % 21.720 M 179.34 % -27.377 M -243.38 % 19.094 M 172.31 % -26.404 M -178.44 % 33.662 M 180.72 % -41.700 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
Other working capital -9.223 M -639.36 % 1.710 M -87.35 % 13.520 M 224.53 % -10.857 M -152.18 % 20.805 M 218.95 % -17.491 M -460.42 % 4.853 M 69.74 % 2.859 M 155.66 % -5.137 M -147.03 % 10.923 M 253.59 % -7.112 M -171.83 % 9.901 M 349.65 % -3.966 M -59.92 % -2.480 M -184.15 % 2.947 M
Other non cash items -4.009 M -136.38 % -1.696 M 73.84 % -6.483 M -316.91 % -1.555 M 63.44 % -4.253 M -175.41 % 5.640 M -71.80 % 19.999 M 187.26 % 6.962 M 220.53 % -5.776 M -279.50 % -1.522 M 64.28 % -4.261 M -74.63 % -2.440 M -176.23 % 3.201 M 237.38 % -2.330 M -158.48 % 3.984 M
Net cash provided by operating activities -3.946 M -136.65 % 10.768 M -15.33 % 12.718 M 54.33 % 8.241 M 10.44 % 7.462 M 125.18 % -29.629 M -18.95 % -24.908 M -286.33 % 13.368 M 332.45 % -5.751 M -126.33 % 21.844 M 190.77 % -24.066 M -174.02 % 32.515 M 759.80 % -4.928 M -122.04 % 22.362 M 240.17 % -15.953 M
Investments in property plant and equipment -4.623 M 9.67 % -5.118 M -69.64 % -3.017 M 61.46 % -7.828 M 23.41 % -10.220 M -0.37 % -10.182 M -708.74 % -1.259 M 51.18 % -2.579 M -155.35 % -1.010 M 74.73 % -3.997 M -186.32 % -1.396 M 71.71 % -4.934 M -111.40 % -2.334 M 16.88 % -2.808 M -5.76 % -2.655 M
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
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
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
Other investing activites -3.619 M -669.92 % 635.000 K 243.24 % 185.000 K -5.13 % 195.000 K -28.57 % 273.000 K -97.10 % 9.426 M 917.93 % 926.000 K 5.83 % 875.000 K -64.24 % 2.447 M 149.69 % 980.000 K 501.23 % 163.000 K -86.01 % 1.165 M 125.78 % 516.000 K 215.18 % -448.000 K -228.00 % 350.000 K
Net cash used for investing activites -8.242 M -83.85 % -4.483 M -58.30 % -2.832 M 62.90 % -7.633 M 23.26 % -9.947 M -1 215.74 % -756.000 K -127.03 % -333.000 K 80.46 % -1.704 M -218.58 % 1.437 M 147.63 % -3.017 M -144.69 % -1.233 M 67.29 % -3.769 M -107.32 % -1.818 M 44.16 % -3.256 M -41.26 % -2.305 M
Debt repayment -1.275 M 0.000 100.00 % -1.318 M 0.000 -100.00 % 8.263 M 0.000 100.00 % -1.012 M 0.000 100.00 % -239.000 K 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
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
Dividends paid -4.674 M 0.000 100.00 % -3.702 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -8.133 M 0.000 0.000 100.00 % -2.800 M 0.000
Other financing activites 16.001 M 384.41 % -5.626 M -296.30 % 2.866 M 170.85 % -4.045 M -148.16 % -1.630 M -108.98 % 18.156 M -23.21 % 23.643 M 177.71 % -30.424 M -502.06 % 7.567 M -30.19 % 10.840 M -14.82 % 12.726 M 250.89 % -8.434 M -234.84 % 6.255 M 144.26 % -14.133 M -176.25 % 18.535 M
Net cash used provided by financing activities 10.052 M 278.67 % -5.626 M -161.19 % -2.154 M 46.75 % -4.045 M -160.98 % 6.633 M -63.47 % 18.156 M -19.77 % 22.631 M 174.39 % -30.424 M -515.17 % 7.328 M -32.40 % 10.840 M 136.01 % 4.593 M 154.46 % -8.434 M -234.84 % 6.255 M 136.94 % -16.933 M -191.36 % 18.535 M
Effect of forex changes on cash -279.000 K -697.14 % -35.000 K 93.84 % -568.000 K -377.31 % -119.000 K -129.31 % 406.000 K 272.03 % -236.000 K -208.26 % 218.000 K 30.54 % 167.000 K 128.40 % -588.000 K -279.82 % 327.000 K -57.03 % 761.000 K 179.78 % 272.000 K 1 006.67 % -30.000 K 71.43 % -105.000 K 72.51 % -382.000 K
Net change in cash 14.091 M 2 158.17 % 624.000 K -91.29 % 7.164 M 301.46 % -3.556 M -178.09 % 4.554 M 136.53 % -12.465 M -421.11 % -2.392 M 87.13 % -18.593 M -866.41 % 2.426 M -91.91 % 29.994 M 250.38 % -19.945 M -196.90 % 20.584 M 4 050.86 % -521.000 K -125.19 % 2.068 M 2 069.52 % -105.000 K
Cash at beginning of period 0.000 -100.00 % 15.882 M 82.17 % 8.718 M -28.97 % 12.274 M 58.99 % 7.720 M -61.75 % 20.185 M -10.59 % 22.577 M -45.16 % 41.170 M 6.26 % 38.744 M 342.79 % 8.750 M -69.51 % 28.695 M 253.78 % 8.111 M -6.04 % 8.632 M 31.51 % 6.564 M -1.57 % 6.669 M
Cash at end of period 14.091 M -14.63 % 16.506 M 3.93 % 15.882 M 82.17 % 8.718 M -28.97 % 12.274 M 58.99 % 7.720 M -61.75 % 20.185 M -10.59 % 22.577 M -45.16 % 41.170 M 6.26 % 38.744 M 342.79 % 8.750 M -69.51 % 28.695 M 253.78 % 8.111 M -6.04 % 8.632 M 31.51 % 6.564 M
Operating cash flow -3.946 M -136.65 % 10.768 M -15.33 % 12.718 M 54.33 % 8.241 M 10.44 % 7.462 M 125.18 % -29.629 M -18.95 % -24.908 M -286.33 % 13.368 M 332.45 % -5.751 M -126.33 % 21.844 M 190.77 % -24.066 M -174.02 % 32.515 M 759.80 % -4.928 M -122.04 % 22.362 M 240.17 % -15.953 M
Capital expenditure -4.623 M 9.67 % -5.118 M -69.64 % -3.017 M 61.46 % -7.828 M 23.41 % -10.220 M -0.37 % -10.182 M -708.74 % -1.259 M 51.18 % -2.579 M -155.35 % -1.010 M 74.73 % -3.997 M -186.32 % -1.396 M 71.71 % -4.934 M -111.40 % -2.334 M 16.88 % -2.808 M -5.76 % -2.655 M
Free CashFlow -8.569 M -251.66 % 5.650 M -41.76 % 9.701 M 2 248.91 % 413.000 K 114.97 % -2.758 M 93.07 % -39.811 M -52.14 % -26.167 M -342.53 % 10.789 M 259.58 % -6.761 M -137.88 % 17.847 M 170.09 % -25.462 M -192.32 % 27.581 M 479.80 % -7.262 M -137.14 % 19.554 M 205.08 % -18.608 M
2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2017