LIK.DE

LIMES Schlosskliniken AG LIK.DE

Finances

2024 2023 2022 2021 2020 2019 2018 2017
Revenue 37.454 M 0.76 % 37.173 M 29.04 % 28.807 M 22.92 % 23.435 M 112.74 % 11.016 M 34.62 % 8.183 M 8.24 % 7.560 M 15.66 % 6.536 M
Net income 3.112 M -8.38 % 3.396 M -19.20 % 4.203 M 6.57 % 3.944 M 667.98 % -694.416 K 15.83 % -825.038 K 43.52 % -1.461 M -16.59 % -1.253 M
Income before tax 4.139 M -9.73 % 4.585 M -18.21 % 5.607 M 30.22 % 4.305 M 721.70 % -692.539 K 16.06 % -825.038 K 43.52 % -1.461 M -16.57 % -1.253 M
Income before tax ratio 0.11 -10.41 % 0.12 -36.62 % 0.19 5.94 % 0.18 392.23 % -0.06 37.65 % -0.10 47.82 % -0.19 -0.79 % -0.19
EBITDA 7.050 M -8.11 % 7.672 M -11.33 % 8.653 M 43.86 % 6.015 M 618.01 % 837.741 K 218.20 % 263.276 K 303.70 % -129.244 K 73.42 % -486.239 K
Net income ratio 0.08 -9.07 % 0.09 -37.38 % 0.15 -13.30 % 0.17 366.98 % -0.06 37.48 % -0.10 47.82 % -0.19 -0.80 % -0.19
Ratio EBITDA 0.19 -8.80 % 0.21 -31.29 % 0.30 17.03 % 0.26 237.50 % 0.08 136.36 % 0.03 288.20 % -0.02 77.02 % -0.07
Gross profit ratio 0.92 110.95 % 0.44 16.29 % 0.38 5.09 % 0.36 40.41 % 0.25 0.21 % 0.25 -15.30 % 0.30 22.90 % 0.24
Weighted average shs out dil 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 5.60 % 277.637 K 0.00 % 277.637 K
Weighted average shs out 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 5.60 % 277.637 K 0.00 % 277.637 K
EPS diluted 10.61 -8.38 % 11.58 -19.25 % 14.34 6.62 % 13.45 667.51 % -2.37 15.66 % -2.81 46.58 % -5.26 -16.63 % -4.51
Earnings per share 10.61 -8.38 % 11.58 -19.25 % 14.34 6.62 % 13.45 667.51 % -2.37 15.66 % -2.81 46.58 % -5.26 -16.63 % -4.51
Gross profit 34.499 M 112.55 % 16.232 M 50.06 % 10.816 M 29.18 % 8.373 M 198.71 % 2.803 M 34.90 % 2.078 M -8.32 % 2.267 M 42.15 % 1.594 M
Income tax expense 909.150 K 34.40 % 676.457 K -8.92 % 742.693 K 276.99 % 197.008 K 10 401.49 % 1.876 K 69.93 % 1.104 K 0.000 -100.00 % 180.000
Cost of revenue 2.955 M -85.89 % 20.941 M 16.40 % 17.990 M 19.44 % 15.062 M 83.40 % 8.213 M 34.53 % 6.105 M 15.33 % 5.293 M 7.11 % 4.942 M
General and administrative expenses 4.289 M 4.85 % 4.090 M -0.97 % 4.130 M -2.29 % 4.227 M 58.84 % 2.661 M 20.94 % 2.200 M 4 174.76 % 51.473 K 64.37 % 31.316 K
Selling and marketing expenses 3.011 M 10.41 % 2.727 M 41.20 % 1.931 M 36.42 % 1.416 M 92.46 % 735.572 K 31.97 % 557.369 K 1.23 % 550.580 K 26.90 % 433.880 K
Other expenses 27.200 M 519.81 % 4.388 M 452.95 % -1.243 M 30.88 % -1.799 M -989.09 % -165.180 K -18.80 % -139.040 K -205.53 % 131.760 K -17.15 % 159.040 K
Operating expenses 30.211 M 169.60 % 11.206 M 132.57 % 4.818 M 25.36 % 3.844 M 18.94 % 3.232 M 23.40 % 2.619 M 181.99 % -3.194 M -38.26 % -2.310 M
Cost and expenses 33.166 M 3.17 % 32.147 M 40.94 % 22.809 M 20.65 % 18.905 M 65.20 % 11.444 M 31.19 % 8.723 M 315.52 % 2.099 M -20.23 % 2.632 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 3.011 M -55.84 % 6.817 M 12.47 % 6.062 M 7.43 % 5.643 M 66.12 % 3.397 M 23.17 % 2.758 M 152.18 % 1.094 M 135.07 % 465.197 K
Interest income 0.000 0.000 -100.00 % 391.614 K 74.65 % 224.227 K 0.000 0.000 0.000 0.000
Interest expense 149.892 K -65.98 % 440.564 K 12.50 % 391.614 K 74.65 % 224.227 K -15.12 % 264.164 K -7.08 % 284.297 K -46.71 % 533.533 K -0.76 % 537.645 K
Depreciation and amortization 2.761 M 4.35 % 2.646 M -0.32 % 2.655 M 78.74 % 1.485 M 17.45 % 1.265 M 57.50 % 802.913 K 0.61 % 798.046 K 247.14 % 229.890 K
Operating income 4.289 M -14.66 % 5.026 M -16.21 % 5.998 M 32.42 % 4.530 M 1 157.43 % -428.370 K 20.78 % -540.740 K 41.69 % -927.291 K -29.49 % -716.129 K
Operating income ratio 0.11 -15.31 % 0.14 -35.07 % 0.21 7.73 % 0.19 597.05 % -0.04 41.16 % -0.07 46.12 % -0.12 -11.95 % -0.11
Total other income expenses net -149.892 K 65.98 % -440.564 K -12.50 % -391.614 K -74.65 % -224.227 K 15.12 % -264.164 K 7.44 % -285.402 K 46.57 % -534.205 K 0.47 % -536.739 K
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Net debt -404.278 K -125.73 % 1.571 M 183.21 % -1.888 M -202.08 % 1.850 M 58.59 % 1.166 M -71.20 % 4.049 M 378.74 % -1.453 M -249.03 % -416.220 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 10.478 M 3.84 % 10.090 M 11.65 % 9.038 M 108.53 % 4.334 M 12.57 % 3.850 M -27.12 % 5.283 M 0.000 -100.00 % 90.190
Accumulated other comprehensive income loss 0.000 -100.00 % 7.530 M 740.60 % 895.764 K -87.91 % 7.411 M 0.26 % 7.391 M 0.00 % 7.391 M 24.66 % 5.929 M 230.25 % 1.795 M
Retained earnings 9.010 M 23.32 % 7.306 M 192.09 % 2.501 M 267.93 % -1.489 M 70.24 % -5.005 M -16.11 % -4.311 M -23.67 % -3.486 M -72.14 % -2.025 M
Common stock 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K -24.45 % 388.052 K 32.35 % 293.192 K 0.00 % 293.192 K 5.60 % 277.637 K 20.89 % 229.670 K
Total equity 19.844 M 19.23 % 16.643 M 48.65 % 11.196 M 77.45 % 6.309 M 135.49 % 2.679 M -20.58 % 3.374 M 205.16 % -3.208 M -78.69 % -1.795 M
Other non current liabilities 1.991 M -6.27 % 2.124 M -33.29 % 3.184 M -45.51 % 5.844 M 38.26 % 4.227 M 422 177.72 % 1.001 K 0.20 % 999.000 0.000
Long term debt 10.478 M 3.84 % 10.090 M 11.65 % 9.038 M 108.53 % 4.334 M 12.57 % 3.850 M -27.12 % 5.283 M -16.58 % 6.332 M 0.000
Total non current liabilities 12.469 M 2.09 % 12.215 M -0.06 % 12.222 M 20.08 % 10.178 M 26.01 % 8.077 M 52.87 % 5.284 M 28 615.01 % 18.400 K 6.67 % 17.250 K
Other current liabilities 3.764 M 39.59 % 2.696 M 2.33 % 2.635 M 126.01 % 1.166 M 536.16 % 183.250 K 2 371.04 % -8.069 K -109.03 % 89.374 K -96.01 % 2.239 M
Deferred revenue 0.000 -100.00 % 41.036 K 0.000 -100.00 % 27.533 K -58.01 % 65.576 K 855.92 % 6.860 K -85.06 % 45.908 K 51 001.43 % -90.190
Short term debt 0.000 0.000 -100.00 % 4.000 0.000 0.000 -100.00 % 52.064 K 0.000 -100.00 % 90.190
Total current liabilities 6.249 M 42.32 % 4.391 M 35.87 % 3.232 M 65.47 % 1.953 M 89.29 % 1.032 M 19.64 % 862.416 K 53.10 % 563.307 K -79.74 % 2.780 M
Total liabilities 18.719 M 12.72 % 16.606 M 7.45 % 15.454 M 27.39 % 12.131 M 33.18 % 9.109 M 48.21 % 6.146 M 991.05 % 563.307 K -79.74 % 2.780 M
Other non current assets 0.000 0.000 100.00 % -8.415 M 12.64 % -9.632 M -121.72 % -4.344 M 12.85 % -4.985 M 28.39 % -6.961 M 10.91 % -7.813 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 470.578 K -5.59 % 498.438 K -94.14 % 8.504 M -12.49 % 9.717 M 120.18 % 4.413 M -11.51 % 4.988 M 144 217.94 % 3.456 K -88.69 % 30.559 K
GoodWill 8.285 M -15.34 % 9.785 M 16.29 % 8.415 M -12.64 % 9.632 M 121.72 % 4.344 M -12.85 % 4.985 M -11.39 % 5.625 M -10.22 % 6.266 M
Goodwill and intangible assets 8.755 M -14.86 % 10.284 M -39.22 % 16.919 M -12.56 % 19.349 M 120.94 % 8.758 M -12.18 % 9.972 M 77.17 % 5.629 M -10.60 % 6.296 M
Property plant equipment net 11.576 M 46.02 % 7.927 M 209.91 % 2.558 M -5.09 % 2.695 M -11.94 % 3.060 M 59.07 % 1.924 M 44.42 % 1.332 M -12.16 % 1.517 M
Total non current assets 20.331 M 11.64 % 18.211 M 64.63 % 11.062 M -10.88 % 12.413 M 66.08 % 7.474 M 8.14 % 6.912 M -0.71 % 6.961 M -10.91 % 7.813 M
Other current assets 1.762 M -7.22 % 1.899 M 24.86 % 1.521 M 70.97 % 889.426 K 171.81 % 327.224 K 187.13 % 113.965 K -21.71 % 145.577 K -82.10 % 813.334 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 10.882 M 27.74 % 8.519 M -22.03 % 10.926 M 339.79 % 2.484 M -7.43 % 2.684 M 117.60 % 1.233 M -15.10 % 1.453 M 248.95 % 416.310 K
Cash and short term investments 10.882 M 27.74 % 8.519 M -22.03 % 10.926 M 339.79 % 2.484 M -7.43 % 2.684 M 117.60 % 1.233 M -15.10 % 1.453 M 248.95 % 416.310 K
Total current assets 18.231 M 21.24 % 15.037 M -3.53 % 15.588 M 158.59 % 6.028 M 39.72 % 4.314 M 65.41 % 2.608 M -1.83 % 2.657 M 33.86 % 1.985 M
Inventory 86.264 K 7.66 % 80.127 K -4.85 % 84.210 K 626.20 % 11.596 K 16.23 % 9.977 K -7.01 % 10.729 K 9.50 % 9.798 K 65.48 % 5.921 K
Net receivables 5.501 M 21.18 % 4.540 M 48.50 % 3.057 M 15.68 % 2.643 M 104.32 % 1.293 M 3.46 % 1.250 M 18.02 % 1.059 M 41.41 % 749.094 K
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000
Account payables 2.486 M 50.30 % 1.654 M 177.06 % 596.910 K -21.43 % 759.707 K 28.45 % 591.461 K -21.58 % 754.250 K 92.45 % 391.915 K -19.92 % 489.380 K
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 191.481 K 234.11 % 57.311 K -30.12 % 82.018 K 57.62 % 52.036 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -1.000 K 0.000 0.000
Minority interest 1.514 M 0.00 % 1.514 M 1 495.92 % 94.860 K 0.00 % 94.860 K 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 100.00 % -5.247 K 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 9.027 M 0.000 -100.00 % 7.411 M 0.00 % 7.411 M 0.26 % 7.391 M 0.000 0.000 -100.00 % 1.795 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K -94.57 % 18.400 K 6.67 % 17.250 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -18.400 K -6.67 % -17.250 K
Total assets 38.562 M 15.98 % 33.248 M 24.76 % 26.650 M 44.52 % 18.441 M 56.43 % 11.788 M 23.83 % 9.520 M -1.02 % 9.618 M -1.84 % 9.798 M
2024 2023 2022 2021 2020 2019 2018 2017
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
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 791.709 K 321.73 % -357.063 K -13 423.25 % 2.680 K 100.20 % -1.344 M -1 768.85 % -71.932 K 0.000 0.000 0.000
Accounts receivables 183.779 K 114.30 % -1.285 M -107.92 % -618.252 K 24.64 % -820.416 K -1 028.74 % -72.684 K 0.000 0.000 0.000
Inventory -4.471 K -209.50 % 4.083 K 105.62 % -72.614 K -4 385.11 % -1.619 K -315.29 % 752.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 -100.00 % 4.426 K 0.000 0.000 0.000
Other working capital 612.401 K -33.75 % 924.346 K 33.28 % 693.546 K 232.80 % -522.267 K -11 699.98 % -4.426 K 0.000 0.000 0.000
Other non cash items 681.209 K 12.36 % 606.274 K -27.83 % 840.034 K 80.91 % 464.332 K 78.07 % 260.755 K -78.55 % 1.215 M -16.80 % 1.461 M 16.59 % 1.253 M
Net cash provided by operating activities 7.464 M 18.63 % 6.292 M -18.30 % 7.701 M 69.27 % 4.549 M 499.40 % 759.000 K -52.73 % 1.606 M 0.61 % 1.596 M 247.14 % 459.781 K
Investments in property plant and equipment -4.969 M 24.79 % -6.608 M -388.84 % -1.352 M 78.80 % -6.376 M -261.95 % -1.761 M 0.000 0.000 0.000
Acquisitions net 0.000 0.000 -100.00 % 41.840 K 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 9.339 K 100.29 % -3.181 M 0.000 0.000 100.00 % -64.508 K 0.000 0.000 0.000
Net cash used for investing activites -4.960 M 49.33 % -9.788 M -647.28 % -1.310 M 79.46 % -6.376 M -249.16 % -1.826 M 0.000 0.000 0.000
Debt repayment 254.814 K 3 517.11 % -7.457 K -100.37 % 2.042 M -2.71 % 2.099 M -24.85 % 2.793 M 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
Common stock repurchased -28.867 K 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
Other financing activites -385.092 K -134.93 % 1.102 M 0.000 100.00 % -702.895 K -165.81 % -264.439 K 0.000 0.000 0.000
Net cash used provided by financing activities -159.145 K -114.53 % 1.095 M -46.39 % 2.042 M 46.27 % 1.396 M -44.79 % 2.529 M 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 -100.00 % 7.893 K 30.79 % 6.035 K -99.51 % 1.232 M 0.000 0.000 0.000
Net change in cash 2.345 M 197.66 % -2.401 M -128.45 % 8.441 M 4 333.86 % -199.377 K -107.40 % 2.694 M 1 327.60 % -219.427 K -121.17 % 1.036 M 125.41 % 459.781 K
Cash at beginning of period 8.520 M -21.99 % 10.922 M 339.63 % 2.484 M -7.43 % 2.684 M 117.60 % 1.233 M -15.10 % 1.453 M 248.95 % 416.310 K 1 057.67 % -43.471 K
Cash at end of period 10.866 M 27.52 % 8.520 M -22.01 % 10.926 M 339.79 % 2.484 M -7.43 % 2.684 M 117.60 % 1.233 M -15.10 % 1.453 M 248.95 % 416.310 K
Operating cash flow 7.464 M 18.63 % 6.292 M -18.30 % 7.701 M 69.27 % 4.549 M 499.40 % 759.000 K -52.73 % 1.606 M 0.61 % 1.596 M 247.14 % 459.781 K
Capital expenditure -4.982 M 49.19 % -9.805 M -625.38 % -1.352 M 78.80 % -6.376 M -261.95 % -1.761 M 0.000 0.000 0.000
Free CashFlow 2.482 M 170.65 % -3.513 M -155.33 % 6.349 M 447.68 % -1.826 M -82.17 % -1.002 M -162.43 % 1.606 M 0.61 % 1.596 M 247.14 % 459.781 K
2024 2023 2022 2021 2020 2019 2018 2017
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2017-01-31
Revenue 23.005 M 21.96 % 18.863 M 1.46 % 18.591 M -19.83 % 23.190 M 65.84 % 13.983 M -9.94 % 15.526 M 16.91 % 13.280 M -13.00 % 15.265 M 86.84 % 8.170 M 26.90 % 6.438 M 40.65 % 4.578 M 2.16 % 4.481 M 21.04 % 3.702 M -12.53 % 4.232 M 27.20 % 3.327 M 79.21 % 1.857 M -43.19 % 3.268 M 100.00 % 1.634 M
Net income 3.313 M 158.16 % 1.283 M -29.80 % 1.828 M -25.27 % 2.446 M 157.53 % 949.991 K -58.56 % 2.293 M 19.99 % 1.911 M -20.12 % 2.392 M 54.12 % 1.552 M 3 278.74 % -48.826 K 92.44 % -645.590 K -108.53 % -309.587 K 39.94 % -515.451 K -66.81 % -309.012 K 73.17 % -1.152 M -215.39 % -365.206 K 41.71 % -626.500 K -100.00 % -313.250 K
Income before tax 4.913 M 130.95 % 2.127 M 5.73 % 2.012 M -32.15 % 2.965 M 83.02 % 1.620 M -42.32 % 2.809 M 0.39 % 2.798 M 2.38 % 2.733 M 73.74 % 1.573 M 3 509.99 % -46.124 K 92.85 % -644.891 K -108.31 % -309.587 K 39.94 % -515.451 K -66.81 % -309.012 K 73.17 % -1.152 M -215.53 % -365.038 K 41.73 % -626.434 K -100.00 % -313.217 K
Income before tax ratio 0.21 89.37 % 0.11 4.21 % 0.11 -15.37 % 0.13 10.36 % 0.12 -35.95 % 0.18 -14.13 % 0.21 17.68 % 0.18 -7.01 % 0.19 2 787.15 % -0.01 94.91 % -0.14 -103.90 % -0.07 50.38 % -0.14 -90.71 % -0.07 78.91 % -0.35 -76.07 % -0.20 -2.57 % -0.19 0.00 % -0.19
EBITDA 6.244 M 78.97 % 3.489 M -0.90 % 3.521 M -26.52 % 4.791 M 66.29 % 2.881 M -36.28 % 4.522 M 9.45 % 4.131 M 10.56 % 3.737 M 64.01 % 2.278 M 176.58 % 823.752 K 5 508.33 % 14.688 K -93.68 % 232.255 K 676.31 % 29.918 K -91.09 % 335.644 K 172.20 % -464.890 K -1 346.32 % -32.143 K 86.75 % -242.666 K -100.00 % -121.333 K
Net income ratio 0.14 111.68 % 0.07 -30.82 % 0.10 -6.78 % 0.11 55.29 % 0.07 -53.99 % 0.15 2.63 % 0.14 -8.18 % 0.16 -17.51 % 0.19 2 604.92 % -0.01 94.62 % -0.14 -104.12 % -0.07 50.38 % -0.14 -90.71 % -0.07 78.91 % -0.35 -75.99 % -0.20 -2.60 % -0.19 0.00 % -0.19
Ratio EBITDA 0.27 46.75 % 0.18 -2.32 % 0.19 -8.34 % 0.21 0.27 % 0.21 -29.25 % 0.29 -6.38 % 0.31 27.08 % 0.24 -12.22 % 0.28 117.95 % 0.13 3 887.50 % 0.00 -93.81 % 0.05 541.38 % 0.01 -89.81 % 0.08 156.76 % -0.14 -707.06 % -0.02 76.69 % -0.07 0.00 % -0.07
Gross profit ratio 0.47 8.35 % 0.43 -4.26 % 0.45 23.12 % 0.37 2.54 % 0.36 6.45 % 0.34 -19.42 % 0.42 27.98 % 0.33 -20.59 % 0.41 51.97 % 0.27 17.80 % 0.23 -32.48 % 0.34 130.48 % 0.15 -58.32 % 0.36 55.05 % 0.23 -70.99 % 0.79 6.07 % 0.74 0.00 % 0.74
Weighted average shs out dil 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 16.05 % 252.637 K -16.53 % 302.684 K 19.83 % 252.590 K -13.85 % 293.192 K 5.60 % 277.637 K 0.00 % 277.637 K
Weighted average shs out 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 16.05 % 252.637 K -16.53 % 302.684 K 19.83 % 252.590 K -13.85 % 293.192 K 5.60 % 277.637 K 0.00 % 277.637 K
EPS diluted 11.30 157.99 % 4.38 -29.81 % 6.24 -25.18 % 8.34 157.41 % 3.24 -58.57 % 7.82 19.94 % 6.52 -20.10 % 8.16 54.25 % 5.29 3 211.76 % -0.17 92.27 % -2.20 -107.55 % -1.06 48.04 % -2.04 -100.00 % -1.02 77.63 % -4.56 -264.80 % -1.25 44.69 % -2.26 -100.00 % -1.13
Earnings per share 11.30 157.99 % 4.38 -29.81 % 6.24 -25.18 % 8.34 157.41 % 3.24 -58.57 % 7.82 19.94 % 6.52 -20.10 % 8.16 54.25 % 5.29 3 211.76 % -0.17 92.27 % -2.20 -107.55 % -1.06 48.04 % -2.04 -100.00 % -1.02 77.63 % -4.56 -264.80 % -1.25 44.69 % -2.26 -100.00 % -1.13
Gross profit 10.838 M 32.14 % 8.202 M -2.86 % 8.444 M -1.29 % 8.555 M 70.06 % 5.031 M -4.13 % 5.247 M -5.79 % 5.569 M 11.34 % 5.002 M 48.38 % 3.371 M 92.85 % 1.748 M 65.68 % 1.055 M -31.02 % 1.530 M 178.96 % 548.323 K -63.54 % 1.504 M 97.22 % 762.564 K -48.01 % 1.467 M -39.73 % 2.434 M 100.00 % 1.217 M
Income tax expense 962.315 K 65.26 % 582.317 K 78.17 % 326.833 K -17.65 % 396.861 K 41.94 % 279.596 K -9.00 % 307.241 K -29.44 % 435.452 K 147.09 % 176.235 K 748.38 % 20.773 K 669.09 % 2.701 K 286.41 % 699.000 35 050.00 % -2.000 -200.00 % 2.000 -100.00 % 755.780 K -10.06 % 840.312 K 499 646.95 % 168.148 153.33 % 66.375 100.00 % 33.188
Cost of revenue 12.167 M 14.12 % 10.661 M 5.06 % 10.147 M -30.66 % 14.635 M 63.47 % 8.953 M -12.91 % 10.279 M 33.31 % 7.711 M -24.87 % 10.263 M 113.86 % 4.799 M 2.32 % 4.690 M 33.15 % 3.522 M 19.36 % 2.951 M -6.42 % 3.154 M 15.58 % 2.728 M 6.38 % 2.565 M 557.69 % 389.972 K -53.26 % 834.256 K 100.00 % 417.128 K
General and administrative expenses 2.171 M -1.46 % 2.203 M 5.64 % 2.086 M -52.47 % 4.388 M 96.97 % 2.228 M 0.65 % 2.213 M 15.45 % 1.917 M -31.82 % 2.812 M 98.71 % 1.415 M 38.45 % 1.022 M 0.000 0.000 0.000 -100.00 % 574.026 K 0.000 -100.00 % 12.868 K -17.82 % 15.658 K 100.00 % 7.829 K
Selling and marketing expenses 1.797 M 15.76 % 1.552 M 6.39 % 1.459 M -6.39 % 1.558 M 33.36 % 1.169 M 2.30 % 1.142 M 44.78 % 788.987 K -21.22 % 1.002 M 141.82 % 414.167 K -43.69 % 735.572 K 0.000 0.000 0.000 -100.00 % 259.764 K 0.00 % 259.762 K 88.72 % 137.645 K -36.55 % 216.940 K 100.00 % 108.470 K
Other expenses 1.960 M -17.45 % 2.375 M -11.49 % 2.683 M 535.49 % -616.130 K -469.18 % 166.890 K -85.22 % 1.129 M 891.62 % 113.900 K -93.16 % 1.666 M 1 153.01 % 132.960 K 44.47 % 92.030 K 23.25 % 74.670 K 126.60 % -280.700 K -166.87 % 419.740 K 0.000 0.000 -100.00 % 24.232 K -84.47 % 156.024 K 100.00 % 78.012 K
Operating expenses 5.928 M -3.29 % 6.130 M -1.57 % 6.227 M 16.84 % 5.330 M 65.05 % 3.229 M 45.07 % 2.226 M -14.12 % 2.592 M 20.71 % 2.147 M 26.59 % 1.696 M 1.84 % 1.666 M 6.47 % 1.564 M -8.24 % 1.705 M 86.58 % 913.775 K 159.10 % -1.546 M 6.16 % -1.648 M -1 042.86 % 174.746 K -55.03 % 388.624 K 100.00 % 194.312 K
Cost and expenses 18.095 M 7.77 % 16.791 M 2.54 % 16.375 M -17.98 % 19.965 M 63.89 % 12.182 M -2.59 % 12.505 M 21.37 % 10.303 M -16.98 % 12.410 M 91.07 % 6.495 M 2.19 % 6.356 M 24.95 % 5.087 M 9.25 % 4.656 M 14.47 % 4.067 M 244.06 % 1.182 M 28.89 % 917.216 K -56.08 % 2.088 M -42.41 % 3.626 M 100.00 % 1.813 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
Selling general and administrative expenses 3.967 M 5.66 % 3.755 M 5.95 % 3.544 M -40.39 % 5.946 M 75.08 % 3.396 M 1.21 % 3.356 M 24.00 % 2.706 M -29.04 % 3.813 M 108.47 % 1.829 M 4.07 % 1.758 M 7.24 % 1.639 M 15.09 % 1.424 M 6.80 % 1.334 M 59.93 % 833.790 K 220.98 % 259.762 K 72.58 % 150.513 K -35.29 % 232.598 K 100.00 % 116.299 K
Interest income 2.527 K 0.000 0.000 0.000 -100.00 % 181.070 K -14.70 % 212.262 K 18.35 % 179.352 K 46.93 % 122.064 K 19.48 % 102.163 K -20.54 % 128.566 K -5.19 % 135.597 K 0.97 % 134.299 K -10.47 % 149.998 K 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 100.00 % -54.898 K -126.81 % 204.790 K -21.08 % 259.494 K 43.31 % 181.070 K -14.70 % 212.262 K 18.35 % 179.352 K 46.93 % 122.064 K 19.48 % 102.163 K -20.54 % 128.566 K -5.19 % 135.597 K 0.97 % 134.299 K -10.47 % 149.998 K -71.89 % 533.534 K 0.00 % 533.532 K 300.00 % 133.383 K -50.38 % 268.822 K 100.00 % 134.411 K
Depreciation and amortization 1.334 M -5.81 % 1.416 M 8.57 % 1.304 M -16.72 % 1.566 M 45.04 % 1.080 M -28.03 % 1.501 M 30.03 % 1.154 M 30.86 % 881.928 K 46.17 % 603.378 K -18.53 % 740.610 K 41.34 % 523.983 K 28.57 % 407.542 K 3.08 % 395.371 K 204.63 % -377.890 K 10.06 % -420.156 K -310.59 % 199.511 K 73.57 % 114.944 K 100.00 % 57.472 K
Operating income 4.910 M 136.95 % 2.072 M -6.51 % 2.217 M -31.26 % 3.225 M 79.03 % 1.801 M -40.38 % 3.021 M 1.48 % 2.977 M 4.29 % 2.855 M 70.43 % 1.675 M 1 931.76 % 82.440 K 116.19 % -509.290 K -190.54 % -175.290 K 52.03 % -365.450 K -765.05 % -42.246 K 95.23 % -885.046 K -282.05 % -231.655 K 35.22 % -357.611 K -100.00 % -178.806 K
Operating income ratio 0.21 94.29 % 0.11 -7.86 % 0.12 -14.26 % 0.14 7.95 % 0.13 -33.80 % 0.19 -13.20 % 0.22 19.87 % 0.19 -8.78 % 0.21 1 501.07 % 0.01 111.51 % -0.11 -184.39 % -0.04 60.37 % -0.10 -889.00 % -0.01 96.25 % -0.27 -113.19 % -0.12 -14.02 % -0.11 0.00 % -0.11
Total other income expenses net 2.528 K -95.40 % 54.899 K 126.81 % -204.791 K 21.08 % -259.495 K -43.31 % -181.069 K 14.70 % -212.262 K -18.35 % -179.353 K -46.93 % -122.065 K -19.48 % -102.163 K 20.54 % -128.567 K 5.18 % -135.597 K -0.97 % -134.299 K 10.47 % -150.000 K 33.59 % -225.866 K 15.33 % -266.766 K -100.00 % -133.383 K 50.38 % -268.823 K -100.00 % -134.411 K
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2018-06-30 2017-12-31 2017-06-30 2017-01-31
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2017-12-31
Net debt 1.190 M 394.23 % -404.278 K -148.19 % 838.889 K -46.61 % 1.571 M -12.63 % 1.798 M 195.24 % -1.888 M 31.68 % -2.764 M -249.42 % 1.850 M 118.43 % 846.816 K -27.39 % 1.166 M 62.29 % 718.678 K -82.25 % 4.049 M 1 231.05 % -358.010 K 75.36 % -1.453 M -249.03 % -416.220 K
Total 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
Total debt 12.294 M 17.33 % 10.478 M 20.85 % 8.671 M -14.07 % 10.090 M 25.34 % 8.050 M -10.93 % 9.038 M -8.25 % 9.850 M 127.27 % 4.334 M 12.57 % 3.850 M 0.00 % 3.850 M 0.00 % 3.850 M -27.12 % 5.283 M 105 651 120.00 % 5.000 0.000 -100.00 % 90.190
Accumulated other comprehensive income loss 0.000 -100.00 % 7.536 M 0.08 % 7.530 M 0.00 % 7.530 M 72.65 % 4.361 M 386.87 % 895.764 K 34.84 % 664.299 K -91.04 % 7.411 M 0.26 % 7.391 M 0.00 % 7.391 M 0.00 % 7.391 M 0.00 % 7.391 M 19.08 % 6.207 M 4.68 % 5.929 M 230.25 % 1.795 M
Retained earnings 12.068 M 33.95 % 9.010 M 0.21 % 8.991 M 23.06 % 7.306 M 67.52 % 4.361 M 74.36 % 2.501 M 1 099.36 % 208.546 K 114.00 % -1.489 M 56.87 % -3.453 M 31.01 % -5.005 M -0.99 % -4.957 M -14.98 % -4.311 M -7.74 % -4.001 M -14.79 % -3.486 M -72.14 % -2.025 M
Common stock 293.192 K 0.00 % 293.192 K -83.78 % 1.807 M 516.35 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K -24.45 % 388.052 K 0.00 % 388.052 K 32.35 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 0.00 % 293.192 K 5.60 % 277.637 K 0.00 % 277.637 K 20.89 % 229.670 K
Total equity 23.564 M 18.75 % 19.844 M 8.27 % 18.328 M 10.12 % 16.643 M 32.71 % 12.541 M 12.02 % 11.196 M 29.11 % 8.672 M 37.44 % 6.309 M 49.11 % 4.231 M 57.93 % 2.679 M -1.79 % 2.728 M -19.14 % 3.374 M 52.96 % 2.206 M 168.75 % -3.208 M -78.69 % -1.795 M
Other non current liabilities 1.491 M -25.11 % 1.991 M -3.08 % 2.055 M -3.29 % 2.124 M 2.90 % 2.065 M -35.17 % 3.184 M -46.03 % 5.901 M 0.96 % 5.844 M 64.48 % 3.553 M -15.94 % 4.227 M -19.56 % 5.255 M 524 850.25 % 1.001 K -99.98 % 6.038 M 604 259.26 % 999.000 0.000
Long term debt 12.294 M 17.33 % 10.478 M 20.85 % 8.671 M -14.07 % 10.090 M 25.34 % 8.050 M -10.93 % 9.038 M -8.25 % 9.850 M 127.27 % 4.334 M 12.57 % 3.850 M 0.00 % 3.850 M 0.00 % 3.850 M -27.12 % 5.283 M 0.000 -100.00 % 6.332 M 0.000
Total non current liabilities 13.786 M 10.56 % 12.469 M 16.26 % 10.725 M -12.19 % 12.215 M 20.76 % 10.115 M -17.24 % 12.222 M -22.40 % 15.751 M 54.75 % 10.178 M 37.49 % 7.403 M -8.34 % 8.077 M -11.29 % 9.105 M 72.32 % 5.284 M -12.49 % 6.038 M 3.77 % 5.818 M 33 629.86 % 17.250 K
Other current liabilities 4.482 M 19.09 % 3.764 M 47.84 % 2.546 M -5.58 % 2.696 M 42.17 % 1.896 M -28.02 % 2.635 M 214.07 % 838.922 K -28.04 % 1.166 M 180.82 % 415.127 K 126.54 % 183.250 K 1 483.97 % 11.569 K 186.88 % -13.316 K -100.22 % 6.053 M 6 672.67 % 89.374 K -96.01 % 2.239 M
Deferred revenue 0.000 0.000 0.000 -100.00 % 41.036 K -62.06 % 108.171 K 0.000 -100.00 % 1.814 M 6 490.13 % 27.533 K 0.000 -100.00 % 65.576 K 0.000 -100.00 % 6.860 K -83.14 % 40.684 K 0.000 100.00 % -90.190
Short term debt 0.000 0.000 0.000 0.000 -100.00 % 134.000 3 250.00 % 4.000 0.000 0.000 0.000 -100.00 % 2.000 0.000 -100.00 % 52.064 K 1 041 180.00 % 5.000 0.000 -100.00 % 90.190
Total current liabilities 6.374 M 2.00 % 6.249 M 43.56 % 4.353 M -0.86 % 4.391 M 12.38 % 3.907 M 20.90 % 3.232 M -18.88 % 3.984 M 103.99 % 1.953 M 79.53 % 1.088 M 5.43 % 1.032 M 60.32 % 643.573 K -25.38 % 862.416 K -87.10 % 6.687 M 1 087.07 % 563.307 K -79.74 % 2.780 M
Total liabilities 20.160 M 7.70 % 18.719 M 24.14 % 15.078 M -9.20 % 16.606 M 18.43 % 14.022 M -9.27 % 15.454 M -21.69 % 19.734 M 62.68 % 12.131 M 42.87 % 8.491 M -6.78 % 9.109 M -6.56 % 9.748 M 58.61 % 6.146 M -8.09 % 6.687 M 1 087.07 % 563.307 K -79.74 % 2.780 M
Other non current assets 0.000 0.000 0.000 0.000 100.00 % -9.059 M -7.66 % -8.415 M 6.75 % -9.023 M 6.32 % -9.632 M -138.80 % -4.034 M 7.15 % -4.344 M 6.87 % -4.665 M 6.42 % -4.985 M 6.04 % -5.305 M 23.79 % -6.961 M 10.91 % -7.813 M
Long 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
Intangible assets 462.580 K -1.70 % 470.578 K -1.59 % 478.166 K -4.07 % 498.438 K -94.55 % 9.142 M 7.50 % 8.504 M -6.82 % 9.127 M -6.08 % 9.717 M 135.76 % 4.122 M -6.61 % 4.413 M -6.96 % 4.744 M -4.89 % 4.988 M -6.05 % 5.309 M 153 513.40 % 3.456 K -88.69 % 30.559 K
GoodWill 7.534 M -9.06 % 8.285 M -8.84 % 9.088 M -7.13 % 9.785 M 8.01 % 9.059 M 7.66 % 8.415 M -6.75 % 9.023 M -6.32 % 9.632 M 138.80 % 4.034 M -7.15 % 4.344 M -6.87 % 4.665 M -6.42 % 4.985 M -6.04 % 5.305 M -5.69 % 5.625 M -10.22 % 6.266 M
Goodwill and intangible assets 7.997 M -8.66 % 8.755 M -8.48 % 9.566 M -6.98 % 10.284 M -43.50 % 18.202 M 7.58 % 16.919 M -6.78 % 18.150 M -6.20 % 19.349 M 137.26 % 8.155 M -6.88 % 8.758 M -6.91 % 9.408 M -5.66 % 9.972 M -6.04 % 10.614 M 88.57 % 5.629 M -10.60 % 6.296 M
Property plant equipment net 15.028 M 29.83 % 11.576 M 36.37 % 8.488 M 7.08 % 7.927 M 20.54 % 6.576 M 157.10 % 2.558 M -12.81 % 2.934 M 8.85 % 2.695 M -8.50 % 2.946 M -3.75 % 3.060 M -3.42 % 3.169 M 64.70 % 1.924 M 41.78 % 1.357 M 1.86 % 1.332 M -12.16 % 1.517 M
Total non current assets 23.025 M 13.25 % 20.331 M 12.61 % 18.054 M -0.86 % 18.211 M 15.86 % 15.719 M 42.10 % 11.062 M -8.28 % 12.060 M -2.84 % 12.413 M 75.63 % 7.067 M -5.44 % 7.474 M -5.54 % 7.912 M 14.48 % 6.912 M 3.69 % 6.666 M -4.24 % 6.961 M -10.91 % 7.813 M
Other current assets 2.240 M 27.14 % 1.762 M -14.69 % 2.065 M 8.76 % 1.899 M 22.84 % 1.546 M 1.65 % 1.521 M 24.92 % 1.217 M 36.86 % 889.426 K 78.40 % 498.547 K 52.36 % 327.224 K 193.85 % 111.356 K -44.56 % 200.842 K -39.84 % 333.864 K 129.34 % 145.577 K -82.10 % 813.334 K
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 11.105 M 2.04 % 10.882 M 38.95 % 7.832 M -8.07 % 8.519 M 36.26 % 6.252 M -42.78 % 10.926 M -13.38 % 12.614 M 407.73 % 2.484 M -17.28 % 3.003 M 11.90 % 2.684 M -14.30 % 3.131 M 153.90 % 1.233 M 244.48 % 358.015 K -75.36 % 1.453 M 248.95 % 416.310 K
Cash and short term investments 11.105 M 2.04 % 10.882 M 38.95 % 7.832 M -8.07 % 8.519 M 36.26 % 6.252 M -42.78 % 10.926 M -13.38 % 12.614 M 407.73 % 2.484 M -17.28 % 3.003 M 11.90 % 2.684 M -14.30 % 3.131 M 153.90 % 1.233 M 244.48 % 358.015 K -75.36 % 1.453 M 248.95 % 416.310 K
Total current assets 20.699 M 13.53 % 18.231 M 18.76 % 15.352 M 2.09 % 15.037 M 38.67 % 10.844 M -30.43 % 15.588 M -4.64 % 16.346 M 171.16 % 6.028 M 6.60 % 5.655 M 31.07 % 4.314 M -5.47 % 4.564 M 74.99 % 2.608 M 17.14 % 2.227 M -16.19 % 2.657 M 33.86 % 1.985 M
Inventory 92.242 K 6.93 % 86.264 K -4.32 % 90.156 K 12.52 % 80.127 K 3.65 % 77.305 K -8.20 % 84.210 K 32.19 % 63.706 K 449.38 % 11.596 K 16.23 % 9.977 K 0.00 % 9.977 K -7.01 % 10.729 K 0.00 % 10.729 K 9.50 % 9.798 K 0.00 % 9.798 K 65.48 % 5.921 K
Net receivables 7.262 M 32.01 % 5.501 M 2.54 % 5.365 M 18.18 % 4.540 M 52.88 % 2.969 M -9.79 % 3.292 M 34.28 % 2.451 M -7.25 % 2.643 M 20.28 % 2.197 M 69.88 % 1.293 M -1.36 % 1.311 M 4.89 % 1.250 M -25.36 % 1.675 M 58.12 % 1.059 M 41.41 % 749.094 K
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 -100.00 % 3.000
Account payables 1.892 M -23.88 % 2.486 M 37.53 % 1.807 M 9.29 % 1.654 M -7.83 % 1.794 M 200.59 % 596.910 K -21.23 % 757.749 K -0.26 % 759.707 K 34.43 % 565.144 K -4.45 % 591.461 K 11.01 % 532.805 K -29.36 % 754.250 K 46.59 % 514.526 K 31.29 % 391.915 K -19.92 % 489.380 K
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 108.170 K 0.000 -100.00 % 572.789 K 0.000 -100.00 % 107.558 K -43.83 % 191.481 K 93.03 % 99.199 K 73.09 % 57.311 K -27.12 % 78.633 K -4.13 % 82.018 K 57.62 % 52.036 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 300.705 K 0.000 -100.00 % 113.752 K 11 475.20 % -1.000 K 0.000 0.000 0.000
Minority interest 1.514 M 0.00 % 1.514 M 0.00 % 1.514 M 0.00 % 1.514 M 1 677.26 % 85.181 K -10.20 % 94.860 K 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 0.000 100.00 % -5.247 K 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 9.689 M 0.000 -100.00 % 7.530 M 0.000 -100.00 % 3.440 M -53.58 % 7.411 M 0.000 -100.00 % 7.411 M 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.795 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.876 K 0.000 0.000 -100.00 % 1.000 K 0.000 -100.00 % 18.400 K 6.67 % 17.250 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 0.000 100.00 % -6.038 M -3.77 % -5.818 M -33 629.86 % -17.250 K
Total assets 43.724 M 13.39 % 38.562 M 15.44 % 33.406 M 0.47 % 33.248 M 25.17 % 26.563 M -0.33 % 26.650 M -6.18 % 28.406 M 54.04 % 18.441 M 44.95 % 12.722 M 7.92 % 11.788 M -5.52 % 12.476 M 31.06 % 9.520 M 7.05 % 8.892 M -7.54 % 9.618 M -1.84 % 9.798 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2017-12-31
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30 2018-12-31 2018-06-30 2017-12-31 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
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
Change in working capital -2.406 M -233.21 % 1.806 M 278.04 % -1.015 M 25.21 % -1.357 M -235.72 % 999.501 K 171.26 % -1.403 M -199.81 % 1.405 M 348.49 % -565.532 K 5.17 % -596.334 K -1 558.05 % -35.966 K 0.00 % -35.966 K 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables -1.701 M -281.25 % 938.218 K 224.36 % -754.439 K 48.23 % -1.457 M -948.01 % 171.856 K 130.63 % -561.028 K -880.41 % -57.224 K 89.54 % -546.817 K -99.86 % -273.599 K -652.85 % -36.342 K 0.00 % -36.342 K 0.000 0.000 0.000 0.000 0.000 0.000
Inventory -5.978 K -253.60 % 3.892 K 146.54 % -8.363 K -196.35 % -2.822 K -140.87 % 6.905 K 133.68 % -20.504 K 60.65 % -52.110 K -3 118.65 % -1.619 K 0.000 -100.00 % 376.000 0.00 % 376.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.213 K 0.00 % 2.213 K 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital -699.521 K -180.95 % 864.132 K 443.28 % -251.730 K -342.97 % 103.606 K -87.38 % 820.740 K 199.96 % -821.089 K -154.21 % 1.515 M 8 959.59 % -17.096 K 94.70 % -322.735 K -14 483.60 % -2.213 K 0.00 % -2.213 K 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 941.867 K 61.38 % 583.649 K 444.31 % -169.514 K -712.03 % 27.697 K -98.70 % 2.124 M -40.57 % 3.574 M 9.44 % 3.266 M 711.67 % 402.389 K 286.77 % 104.039 K -20.20 % 130.378 K 0.00 % 130.378 K -68.39 % 412.519 K 0.00 % 412.519 K -43.52 % 730.412 K 0.00 % 730.412 K 16.59 % 626.497 K 0.00 % 626.497 K
Net cash provided by operating activities 3.183 M -37.95 % 5.130 M 163.26 % 1.949 M -27.39 % 2.684 M -15.40 % 3.172 M 33.17 % 2.382 M -55.21 % 5.319 M 70.97 % 3.111 M 87.05 % 1.663 M 338.24 % 379.500 K 0.00 % 379.500 K -52.73 % 802.913 K 0.00 % 802.913 K 0.61 % 798.047 K 0.00 % 798.047 K 247.14 % 229.891 K 0.00 % 229.891 K
Investments in property plant and equipment -4.025 M -4.78 % -3.842 M -240.65 % -1.128 M 72.31 % -4.073 M 28.93 % -5.732 M -934.43 % -554.096 K 30.53 % -797.610 K -243.99 % -231.868 K -37.96 % -168.063 K 80.92 % -880.746 K 0.00 % -880.746 K 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 -100.00 % 8.936 K 14.42 % 7.810 K 106.72 % 3.778 K -90.07 % 38.062 K 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
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
Other investing activites 149.342 K 1 475.01 % 9.482 K 6 730.77 % -143.000 0.000 100.00 % -1.271 M -9 793.86 % 13.116 K -34.90 % 20.148 K 100.34 % -5.947 M -20 496.57 % -28.873 K 10.48 % -32.254 K 0.00 % -32.254 K 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -3.876 M -1.14 % -3.832 M -239.77 % -1.128 M 72.25 % -4.064 M 28.99 % -5.724 M -940.11 % -550.318 K 27.55 % -759.548 K 87.71 % -6.179 M -3 037.42 % -196.936 K 78.43 % -913.000 K 0.00 % -913.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 1.316 M -24.54 % 1.744 M 217.11 % -1.489 M -170.92 % 2.100 M 199.65 % -2.107 M 0.000 -100.00 % 5.572 M 0.000 100.00 % -1.051 M -175.28 % 1.397 M 0.00 % 1.397 M 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
Common stock repurchased 0.000 100.00 % -28.867 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
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
Other financing activites -378.728 K 0.000 0.000 -100.00 % 1.533 M 32 432.99 % 4.713 K 100.13 % -3.693 M -1 958.98 % -179.352 K -107.03 % 2.550 M 2 595.83 % -102.163 K 22.65 % -132.080 K 0.00 % -132.080 K 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 937.493 K -45.35 % 1.715 M 215.17 % -1.489 M -140.99 % 3.633 M 272.79 % -2.103 M 40.43 % -3.530 M -163.35 % 5.572 M 118.54 % 2.550 M 321.04 % -1.154 M -191.23 % 1.265 M 0.00 % 1.265 M 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash -22.226 K -159.99 % 37.048 K 297.85 % -18.725 K -232.61 % 14.120 K -99.87 % 10.922 M 200.00 % -10.922 M -538.93 % 2.488 M 200.00 % -2.488 M -192.37 % 2.694 M 337.40 % 615.844 K 0.00 % 615.844 K 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 11.110 M 264.20 % 3.051 M 543.92 % -687.201 K -130.31 % 2.267 M 148.50 % -4.674 M -176.87 % -1.688 M -116.67 % 10.129 M 2 040.49 % -522.004 K -261.80 % 322.627 K -77.76 % 1.450 M 0.00 % 1.450 M 761.00 % -219.427 K 0.00 % -219.427 K -121.17 % 1.036 M 0.00 % 1.036 M 125.41 % 459.781 K 0.00 % 459.781 K
Cash at beginning of period 0.000 -100.00 % 7.852 M -7.83 % 8.519 M 36.26 % 6.252 M -42.78 % 10.926 M -13.38 % 12.614 M 407.73 % 2.484 M -17.36 % 3.006 M 12.02 % 2.684 M 117.60 % 1.233 M 0.00 % 1.233 M -15.10 % 1.453 M 0.00 % 1.453 M 248.95 % 416.310 K 0.00 % 416.310 K 1 057.67 % -43.471 K 0.00 % -43.471 K
Cash at end of period 11.110 M 2.09 % 10.882 M 38.59 % 7.852 M -7.83 % 8.519 M 36.26 % 6.252 M -42.78 % 10.926 M -13.38 % 12.614 M 407.73 % 2.484 M -17.36 % 3.006 M 12.02 % 2.684 M 0.00 % 2.684 M 117.60 % 1.233 M 0.00 % 1.233 M -15.10 % 1.453 M 0.00 % 1.453 M 248.95 % 416.310 K 0.00 % 416.310 K
Operating cash flow 3.183 M -40.06 % 5.311 M 146.63 % 2.153 M -19.77 % 2.684 M -15.40 % 3.172 M 33.17 % 2.382 M -55.21 % 5.319 M 70.97 % 3.111 M 87.05 % 1.663 M 338.24 % 379.500 K 0.00 % 379.500 K -52.73 % 802.913 K 0.00 % 802.913 K 0.61 % 798.047 K 0.00 % 798.047 K 247.14 % 229.891 K 0.00 % 229.891 K
Capital expenditure -4.025 M -4.78 % -3.842 M -240.65 % -1.128 M 72.31 % -4.073 M 28.93 % -5.732 M -934.43 % -554.096 K 30.53 % -797.610 K -243.99 % -231.868 K -37.96 % -168.063 K 80.92 % -880.746 K 0.00 % -880.746 K 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow -842.166 K -157.32 % 1.469 M 43.24 % 1.026 M 173.83 % -1.389 M 45.71 % -2.559 M -239.99 % 1.828 M -59.56 % 4.521 M 57.04 % 2.879 M 92.57 % 1.495 M 398.27 % -501.246 K 0.00 % -501.246 K -162.43 % 802.913 K 0.00 % 802.913 K 0.61 % 798.047 K 0.00 % 798.047 K 247.14 % 229.891 K 0.00 % 229.891 K
2025 2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2017 2017