LTE.JO

Lighthouse Properties plc LTE.JO

Finances

2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Revenue 108.214 M 34.92 % 80.209 M 4.22 % 76.959 M 116.38 % 35.566 M 197.65 % -36.421 M -226.81 % 28.721 M -4.71 % 30.140 M 405.26 % 5.965 M 968.55 % 558.260 K 267.79 % 151.789 K 110.26 % 72.192 K
Net income 64.943 M -84.07 % 407.711 M 1 520.78 % 25.155 M 171.41 % -35.229 M 83.76 % -216.955 M -730.06 % -26.137 M -162.80 % 41.617 M 690.75 % -7.045 M -117.62 % 39.987 M 44 554.84 % 89.546 K -78.21 % 410.940 K
Income before tax 46.919 M -87.18 % 365.960 M 920.29 % 35.868 M 209.63 % -32.716 M 85.10 % -219.527 M -808.18 % -24.172 M -156.56 % 42.736 M 859.03 % -5.630 M -114.03 % 40.129 M 44 713.34 % 89.546 K -78.21 % 410.940 K
Income before tax ratio 0.43 -90.50 % 4.56 878.95 % 0.47 150.67 % -0.92 -115.26 % 6.03 816.18 % -0.84 -159.36 % 1.42 250.23 % -0.94 -101.31 % 71.88 12 084.64 % 0.59 -89.64 % 5.69
EBITDA 72.990 M -81.09 % 385.896 M 950.17 % 36.746 M 260.48 % -22.897 M 86.11 % -164.876 M -7 113.93 % 2.351 M -94.72 % 44.483 M 436.16 % -13.233 M -163.46 % 20.853 M 12 832.50 % 161.247 K 0.000
Net income ratio 0.60 -88.19 % 5.08 1 455.10 % 0.33 133.00 % -0.99 -116.63 % 5.96 754.57 % -0.91 -165.91 % 1.38 216.92 % -1.18 -101.65 % 71.63 12 041.54 % 0.59 -89.64 % 5.69
Ratio EBITDA 0.67 -85.98 % 4.81 907.61 % 0.48 174.17 % -0.64 -114.22 % 4.53 5 431.08 % 0.08 -94.45 % 1.48 166.53 % -2.22 -105.94 % 37.35 3 416.31 % 1.06 0.00
Gross profit ratio 0.61 18.22 % 0.52 -11.67 % 0.59 -13.13 % 0.68 -32.29 % 1.00 34.64 % 0.74 -15.56 % 0.88 33.50 % 0.66 -11.59 % 0.75 -0.45 % 0.75 -25.14 % 1.00
Weighted average shs out dil 1.887 B 6.98 % 1.764 B 7.48 % 1.641 B 19.83 % 1.370 B 74.55 % 784.744 M 71.65 % 457.177 M -6.33 % 488.050 M 53.75 % 317.426 M 467.28 % 55.956 M 11 327.01 % 489.678 K 107.34 % 236.172 K
Weighted average shs out 1.887 B 7.05 % 1.763 B 7.40 % 1.641 B 19.83 % 1.370 B 74.55 % 784.744 M 71.65 % 457.177 M -6.20 % 487.400 M 53.74 % 317.022 M 467.28 % 55.884 M 11 312.47 % 489.678 K 107.34 % 236.172 K
EPS diluted 0.03 -85.04 % 0.23 1 403.27 % 0.02 159.53 % -0.03 90.82 % -0.28 -389.51 % -0.06 -167.06 % 0.09 484.23 % -0.02 -103.13 % 0.71 238.10 % 0.21 -87.93 % 1.74
Earnings per share 0.03 -85.04 % 0.23 1 403.27 % 0.02 159.53 % -0.03 90.82 % -0.28 -389.51 % -0.06 -167.06 % 0.09 484.23 % -0.02 -103.13 % 0.71 238.10 % 0.21 -87.93 % 1.74
Gross profit 66.468 M 59.49 % 41.675 M -7.94 % 45.269 M 87.97 % 24.083 M 166.12 % -36.421 M -270.74 % 21.331 M -19.53 % 26.509 M 574.51 % 3.930 M 844.72 % 416.014 K 266.14 % 113.623 K 57.39 % 72.192 K
Income tax expense 1.829 M 106.68 % -27.380 M -967.60 % 3.156 M 25.62 % 2.512 M 197.67 % -2.572 M -230.88 % 1.965 M 75.61 % 1.119 M -20.88 % 1.414 M 896.52 % 141.936 K 265.51 % -85.755 K 0.000
Cost of revenue 41.746 M 8.33 % 38.534 M 21.60 % 31.690 M 175.97 % 11.483 M 0.000 -100.00 % 7.390 M 103.53 % 3.631 M 78.41 % 2.035 M 1 330.73 % 142.245 K 272.70 % 38.167 K 0.000
General and administrative expenses 3.633 M 9.54 % 3.316 M -67.24 % 10.124 M 117.63 % 4.652 M 14.91 % 4.048 M 33.46 % 3.033 M -49.65 % 6.025 M 0.000 0.000 0.000 -100.00 % 10.386 K
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
Other expenses -949.226 K 99.72 % -342.220 M -2 197.27 % -14.897 M 0.000 -100.00 % 175.771 M 0.000 0.000 -100.00 % 2.433 M 347.81 % 543.274 K 1 324.74 % 38.132 K 104.68 % 18.630 K
Operating expenses 2.684 M 100.79 % -338.903 M -7 000.59 % -4.773 M -202.60 % 4.652 M -97.41 % 179.819 M 5 828.34 % 3.033 M -49.65 % 6.025 M 147.65 % 2.433 M 347.81 % 543.274 K 1 324.74 % 38.132 K 31.42 % 29.016 K
Cost and expenses 44.429 M 114.79 % -300.369 M -1 215.90 % 26.917 M 66.83 % 16.135 M -91.03 % 179.819 M 1 625.23 % 10.423 M 7.95 % 9.656 M 116.11 % 4.468 M 551.76 % 685.519 K 798.47 % 76.298 K 162.95 % 29.016 K
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
Selling general and administrative expenses 3.633 M 9.54 % 3.316 M -67.24 % 10.124 M 117.63 % 4.652 M 14.91 % 4.048 M 33.46 % 3.033 M -49.65 % 6.025 M 0.000 0.000 0.000 -100.00 % 10.386 K
Interest income 3.743 M 0.000 -100.00 % 55.673 K -65.72 % 162.424 K -95.06 % 3.287 M 229.33 % 997.927 K 81.49 % 549.841 K -89.63 % 5.304 M 864.58 % 549.842 K 2 495.93 % 21.181 K 0.000
Interest expense 26.071 M 30.78 % 19.935 M 40.10 % 14.229 M 227.39 % 4.346 M 0.000 -100.00 % 4.015 M 58.12 % 2.540 M -66.39 % 7.557 M 15 481.22 % 48.499 K -32.36 % 71.700 K 129.11 % 31.295 K
Depreciation and amortization 0.000 0.000 100.00 % -13.351 M 68.46 % -42.329 M -322 698.42 % -13.113 K -100.06 % 22.643 M 3 720.16 % -625.479 K 93.48 % -9.588 M 48.93 % -18.774 M -21 992.76 % 85.755 K 0.000
Operating income 63.785 M -83.24 % 380.578 M 659.68 % 50.097 M 157.81 % 19.431 M 109.00 % -215.876 M -963.81 % -20.293 M -144.99 % 45.108 M 1 337.65 % -3.645 M -109.20 % 39.627 M 52 392.63 % 75.491 K 74.85 % 43.176 K
Operating income ratio 0.59 -87.58 % 4.74 628.89 % 0.65 19.15 % 0.55 -90.78 % 5.93 938.91 % -0.71 -147.21 % 1.50 344.95 % -0.61 -100.86 % 70.98 14 172.61 % 0.50 -16.84 % 0.60
Total other income expenses net -16.866 M -15.39 % -14.617 M -2.73 % -14.229 M 72.71 % -52.148 M -1 328.48 % -3.651 M 5.90 % -3.879 M -63.54 % -2.372 M -19.47 % -1.986 M -496.08 % 501.342 K 3 466.99 % 14.055 K -96.18 % 367.764 K
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Net debt 382.865 M 46.38 % 261.549 M -27.67 % 361.617 M 82.69 % 197.939 M 681.25 % -34.054 M -131.45 % 108.296 M 147.23 % -229.288 M 39.74 % -380.499 M -74.88 % -217.573 M -28 715.34 % 760.338 K 242.16 % -534.838 K
Total investments 35.336 M -44.43 % 63.585 M 179.33 % 22.763 M 0.000 0.000 -100.00 % 43.742 M -88.25 % 372.305 M 70.15 % 218.809 M 6 926.83 % 3.114 M 417.50 % 601.727 K 0.000
Total debt 472.486 M 28.52 % 367.636 M -2.92 % 378.680 M 77.17 % 213.739 M 104.71 % 104.409 M -16.66 % 125.279 M -0.83 % 126.322 M 384.18 % 26.090 M 0.000 -100.00 % 1.131 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 100.00 % -170.562 M 5.17 % -179.867 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 7.255 K
Retained earnings 224.200 M 24.45 % 180.160 M 46.49 % 122.983 M -12.54 % 140.611 M 47.58 % 95.278 M 34.85 % 70.656 M 27.69 % 55.335 M 14.09 % 48.500 M 146.70 % 19.659 M 21 824.67 % 89.667 K 30.92 % 68.490 K
Common stock 20.234 M 10.54 % 18.304 M 7.86 % 16.970 M 4.44 % 16.249 M -95.31 % 346.556 M 137.69 % 145.802 M -75.73 % 600.704 M -32.69 % 892.383 M 157.86 % 346.078 M 28 980.21 % 1.190 M 111.39 % 562.982 K
Total equity 860.445 M 9.76 % 783.926 M 105.28 % 381.886 M 3.61 % 368.588 M 40.70 % 261.968 M 5.94 % 247.276 M -58.26 % 592.450 M -33.71 % 893.779 M 131.45 % 386.171 M 29 385.32 % 1.310 M 105.05 % 638.728 K
Other non current liabilities 14.064 M 62.13 % 8.674 M 110.74 % 4.116 M -23.54 % 5.384 M 0.000 -100.00 % 153.499 M 3.18 % 148.762 M 0.000 -100.00 % 1.716 M 0.000 -100.00 % 1.402 M
Long term debt 464.748 M 68.50 % 275.815 M -23.12 % 358.750 M 70.48 % 210.432 M 101.55 % 104.409 M -15.95 % 124.226 M -0.52 % 124.878 M 405.28 % 24.715 M 0.000 -100.00 % 1.072 M 0.000
Total non current liabilities 496.323 M 63.77 % 303.067 M -25.95 % 409.276 M 67.32 % 244.600 M 134.27 % 104.409 M -33.46 % 156.911 M -0.08 % 157.043 M 524.56 % 25.145 M 1 364.98 % 1.716 M 60.11 % 1.072 M -23.55 % 1.402 M
Other current liabilities 19.826 M 45.36 % 13.640 M 1.95 % 13.379 M 14.92 % 11.642 M 791.77 % 1.305 M -65.63 % 3.799 M -98.75 % 302.792 M 2 163.97 % -14.670 M -754.73 % -1.716 M -1 035.88 % -151.106 K 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 7.738 M -91.57 % 91.821 M 360.72 % 19.930 M 502.69 % 3.307 M 0.000 -100.00 % 1.053 M -27.09 % 1.444 M 5.01 % 1.375 M 0.000 -100.00 % 59.062 K 0.000
Total current liabilities 39.984 M -67.03 % 121.282 M 143.83 % 49.741 M 71.53 % 28.998 M 2 121.25 % 1.305 M -87.49 % 10.438 M -96.73 % 319.398 M 1 811.96 % 16.705 M 803.40 % 1.849 M 779.84 % 210.168 K 0.000
Total liabilities 536.306 M 26.38 % 424.348 M -7.55 % 459.017 M 67.77 % 273.598 M 98.97 % 137.508 M -17.83 % 167.349 M -64.88 % 476.441 M 1 038.45 % 41.850 M 2 163.20 % 1.849 M 44.22 % 1.282 M -8.57 % 1.402 M
Other non current assets 1.246 B 22.08 % 1.020 B 38 008.76 % 2.678 M -86.34 % 19.600 M 0.000 -100.00 % 322.792 M 6.28 % 303.726 M 4.46 % 290.758 M 281.91 % 76.133 M 3 382.21 % 2.186 M 285.33 % 567.393 K
Long term investments 0.000 0.000 -100.00 % 20.085 M 0.000 0.000 -100.00 % 41.334 M -88.56 % 361.273 M 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 -100.00 % 12.080 M -50.25 % 24.280 M 0.25 % 24.220 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 -100.00 % 12.080 M -50.25 % 24.280 M 0.25 % 24.220 M 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 -100.00 % 778.935 M 33.85 % 581.927 M 134.11 % 248.572 M 90 849.33 % 273.308 K 0.000 0.000 0.000 0.000 -100.00 % 1.474 M
Total non current assets 1.246 B 22.08 % 1.020 B 27.28 % 801.698 M 33.28 % 601.527 M 130.78 % 260.652 M -32.94 % 388.679 M -43.61 % 689.219 M 137.04 % 290.758 M 281.91 % 76.133 M 3 382.21 % 2.186 M 7.12 % 2.041 M
Other current assets 5.120 M -28.33 % 7.144 M 12.99 % 6.322 M -58.42 % 15.206 M 0.000 -100.00 % 6.555 M -49.69 % 13.029 M -94.53 % 238.283 M 152.65 % 94.315 M 270 770.81 % 34.819 K 0.000
Short term investments 35.336 M -44.43 % 63.585 M 2 274.66 % 2.678 M 0.000 0.000 -100.00 % 2.408 M -78.18 % 11.032 M 0.000 0.000 0.000 0.000
cash and cash equivalents 89.621 M -15.52 % 106.087 M 521.71 % 17.064 M 7.99 % 15.800 M -53.60 % 34.054 M 100.51 % 16.983 M -95.22 % 355.610 M -12.54 % 406.588 M 86.87 % 217.573 M 58 583.69 % 370.756 K -30.68 % 534.838 K
Cash and short term investments 124.957 M -26.35 % 169.672 M 759.48 % 19.741 M 24.94 % 15.800 M -53.60 % 34.054 M 75.62 % 19.391 M -94.71 % 366.642 M -9.82 % 406.588 M 86.87 % 217.573 M 58 583.69 % 370.756 K 0.000
Total current assets 151.034 M -19.60 % 187.862 M 379.18 % 39.205 M -3.58 % 40.659 M 19.40 % 34.054 M 31.25 % 25.946 M -93.17 % 379.672 M -41.12 % 644.871 M 106.76 % 311.888 M 76 800.15 % 405.575 K 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 20.957 M 89.71 % 11.047 M -15.93 % 13.141 M 36.15 % 9.652 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 -100.00 % 104.770 M 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 4.710 M -44.22 % 8.444 M -24.02 % 11.113 M 14.76 % 9.684 M 0.000 -100.00 % 2.359 M -65.50 % 6.837 M -53.39 % 14.670 M 754.73 % 1.716 M 1 035.88 % 151.106 K 0.000
Tax payables 7.710 M 4.51 % 7.378 M 38.71 % 5.319 M 21.85 % 4.365 M 0.000 -100.00 % 868.992 K -41.56 % 1.487 M 125.35 % 659.823 K 397.02 % 132.756 K 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -152.853 M -3.12 % -148.227 M 0.000 0.000 0.000 0.000
Minority interest 5.148 M -78.36 % 23.786 M -4.73 % 24.966 M 170.60 % 9.226 M 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
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 610.863 M 8.76 % 561.676 M 158.88 % 216.967 M -41.23 % 369.165 M 0.000 -100.00 % 30.819 M 148.47 % -63.589 M -35.00 % -47.104 M -330.52 % 20.434 M 68 108.01 % 29.958 K 0.000
Deferred tax liabilities non current 17.511 M -5.74 % 18.577 M -59.97 % 46.410 M 61.23 % 28.784 M 0.000 -100.00 % 32.038 M 1.29 % 31.630 M 7 258.26 % 429.857 K 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 31.794 M 0.000 0.000 0.000 100.00 % -1.716 M 0.000 0.000
Total assets 1.397 B 15.60 % 1.208 B 43.69 % 840.903 M 30.94 % 642.186 M 60.76 % 399.476 M -3.65 % 414.625 M -61.21 % 1.069 B 14.24 % 935.629 M 141.13 % 388.020 M 14 870.46 % 2.592 M 26.99 % 2.041 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Deferred income tax 0.000 0.000 0.000 -100.00 % 41.170 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 444.982 K 55.05 % 286.987 K 10.08 % 260.714 K 34.18 % 194.302 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -4.948 M -439.26 % 1.458 M 188.16 % -1.654 M 28.48 % -2.313 M -214.01 % 2.029 M 201.55 % -1.998 M -71.07 % -1.168 M 0.000 100.00 % -7.283 M -8 685.35 % 84.827 K 0.000
Accounts receivables 5.150 M 222.20 % 1.598 M -54.39 % 3.505 M 2 931.43 % 115.613 K -94.30 % 2.029 M -68.85 % 6.514 M 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 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 -10.098 M -7 115.08 % -139.960 K 97.29 % -5.159 M -112.41 % -2.429 M 0.000 100.00 % -8.512 M 0.000 0.000 0.000 0.000 0.000
Other non cash items -23.373 M 93.26 % -346.829 M -767.42 % -39.984 M -1 143.00 % 3.834 M -98.35 % 233.037 M 1 863.81 % -13.212 M 70.25 % -44.404 M -262.12 % 27.390 M 188.09 % -31.092 M -48 049.30 % -64.574 K 72.40 % -233.928 K
Net cash provided by operating activities 20.483 M -17.58 % 24.850 M 551.04 % -5.509 M -153.48 % 10.301 M -43.08 % 18.098 M 145.96 % -39.382 M -1 289.00 % -2.835 M -113.94 % 20.345 M 1 059.95 % 1.754 M 1 497.41 % 109.799 K -37.97 % 177.012 K
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -69.329 M 0.000 0.000
Acquisitions net -175.931 M -331.33 % 76.052 M 215.15 % -66.043 M 78.06 % -301.042 M 0.000 0.000 100.00 % -53.718 M 7.03 % -57.782 M -20 828.25 % 278.759 K -44.64 % 503.539 K -83.36 % 3.025 M
Purchases of investments -42.828 M 0.000 100.00 % -7.818 M 79.71 % -38.539 M 0.000 100.00 % -33.674 M 83.89 % -209.090 M -30.31 % -160.461 M -114.76 % -74.717 M 0.000 0.000
Sales maturities of investments 278.651 M 902.10 % 27.807 M 62.55 % 17.107 M -69.99 % 57.000 M 0.000 -100.00 % 338.577 M 362.48 % 73.209 M 0.000 -100.00 % 462.981 K 0.000 0.000
Other investing activites -112.241 M -260.98 % -31.093 M -29.33 % -24.042 M -692.34 % -3.034 M 92.60 % -41.009 M -269.96 % -11.085 M -184.77 % 13.077 M 108.41 % -155.475 M -2 269.89 % 7.165 M 66 997.47 % 10.679 K -83.36 % 64.158 K
Net cash used for investing activites -52.349 M -171.94 % 72.765 M 190.06 % -80.797 M 71.71 % -285.615 M -596.48 % -41.009 M -113.96 % 293.819 M 266.45 % -176.522 M 52.77 % -373.718 M -174.51 % -136.140 M -26 575.14 % 514.217 K -83.36 % 3.089 M
Debt repayment -34.281 M -318.97 % -8.182 M -110.72 % 76.319 M -27.68 % 105.522 M 612.53 % -20.588 M 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 52.434 M 0.000 0.000 0.000 0.000 -100.00 % 620.452 M 10 832.45 % 5.675 M -98.90 % 517.575 M 47.19 % 351.640 M 0.000 0.000
Common stock repurchased -511.566 K -2 295.98 % -21.351 K -8.39 % -19.699 K 78.54 % -91.773 K 0.000 100.00 % -588.340 M -1 926.18 % -29.037 M 0.000 0.000 0.000 0.000
Dividends paid -22.154 M -84.39 % -12.015 M 56.92 % -27.887 M -1 106.43 % -2.311 M 82.42 % -13.152 M 57.13 % -30.677 M 0.000 0.000 0.000 0.000 0.000
Other financing activites 18.028 M 50.05 % 12.015 M -70.02 % 40.077 M -73.61 % 151.862 M 114.90 % 70.667 M 111.98 % -589.775 M -40 906.00 % -1.438 M -105.51 % 26.090 M 0.000 0.000 100.00 % -57.450 K
Net cash used provided by financing activities 13.515 M 264.75 % -8.204 M -109.27 % 88.490 M -65.30 % 254.981 M 590.50 % 36.927 M 106.26 % -589.775 M -2 278.13 % -24.800 M -104.56 % 543.665 M 54.61 % 351.640 M 138 659.37 % -253.783 K -341.75 % -57.450 K
Effect of forex changes on cash 1.885 M 585.47 % -388.313 K -156.11 % 692.059 K 48.08 % 467.363 K 229.74 % -360.226 K 89.05 % -3.288 M -128.62 % 11.488 M 0.000 -100.00 % 0.000 0.000 0.000
Net change in cash -16.466 M -118.50 % 89.023 M 2 995.69 % 2.876 M 114.48 % -19.866 M -60.04 % -12.414 M 96.33 % -338.627 M -75.76 % -192.669 M -201.25 % 190.292 M -12.41 % 217.254 M 58 580.20 % 370.234 K 0.000
Cash at beginning of period 106.087 M 521.71 % 17.064 M 20.27 % 14.188 M -58.34 % 34.054 M 100.51 % 16.983 M -95.22 % 355.610 M -35.14 % 548.280 M 153.48 % 216.297 M 67 644.63 % 319.283 K 31 926 161 486 072.97 % 0.000 0.000
Cash at end of period 89.621 M -15.52 % 106.087 M 521.71 % 17.064 M 20.27 % 14.188 M 210.47 % 4.570 M -73.09 % 16.983 M -95.22 % 355.610 M -12.54 % 406.588 M 86.87 % 217.573 M 58 666.44 % 370.234 K 0.000
Operating cash flow 20.483 M -17.58 % 24.850 M 551.04 % -5.509 M -153.48 % 10.301 M -43.08 % 18.098 M 145.96 % -39.382 M -1 289.00 % -2.835 M -113.94 % 20.345 M 1 059.95 % 1.754 M 1 497.41 % 109.799 K -37.97 % 177.012 K
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -69.329 M 0.000 0.000
Free CashFlow 20.483 M -17.58 % 24.850 M 551.04 % -5.509 M -153.48 % 10.301 M -43.08 % 18.098 M 145.96 % -39.382 M -1 289.00 % -2.835 M -113.94 % 20.345 M 130.11 % -67.576 M -61 644.54 % 109.799 K -37.97 % 177.012 K
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2021-06-30 2020-06-30 2020-03-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-03-31
Revenue 71.766 M 8.03 % 66.431 M 37.51 % 48.311 M -2.42 % 49.510 M 18.02 % 41.950 M 0.47 % 41.753 M 429.88 % 7.880 M 106.68 % 3.812 M -58.63 % 9.217 M 16.92 % 7.883 M 17.95 % 6.683 M -5.74 % 7.090 M 0.35 % 7.065 M -72.54 % 25.734 M 1 678.07 % 1.447 M 1.09 % 1.432 M -6.35 % 1.529 M 5.46 % 1.450 M -4.58 % 1.519 M 1.22 % 1.501 M -1.39 % 1.522 M 213.67 % 485.275 K 1 965.05 % 23.499 K -10.07 % 26.132 K -58.84 % 63.490 K 137.80 % 26.698 K -80.92 % 139.962 K
Net income 29.040 M -41.43 % 49.580 M 222.72 % 15.363 M -96.03 % 386.807 M 1 750.34 % 20.905 M 54.79 % 13.505 M 120.82 % -64.852 M -793.58 % 9.350 M 113.61 % -68.681 M -2 179.33 % 3.303 M 180.90 % -4.083 M -140.06 % 10.192 M 128.67 % -35.549 M -287.66 % 18.944 M -77.10 % 82.733 M 201.93 % -81.170 M -484.50 % 21.111 M 351.78 % -8.385 M -61.69 % -5.186 M -144.92 % 11.544 M 375.18 % -4.195 M -122.06 % 19.013 M -11.16 % 21.402 M 15 548.87 % -138.534 K 58.69 % -335.353 K -3 644.67 % 9.461 K -55.33 % 21.177 K
Income before tax 29.650 M -7.41 % 32.022 M 114.97 % 14.896 M -99.79 % 6.980 B 30 929.06 % 22.495 M 18.64 % 18.961 M 129.32 % -64.669 M -777.66 % 9.543 M 113.79 % -69.226 M -2 146.89 % 3.382 M 197.98 % -3.452 M -131.58 % 10.931 M 131.20 % -35.034 M -284.08 % 19.031 M -77.05 % 82.920 M 202.84 % -80.631 M -476.51 % 21.415 M 375.77 % -7.766 M -58.62 % -4.896 M -141.32 % 11.848 M 396.93 % -3.990 M -120.84 % 19.152 M -10.53 % 21.405 M 15 550.96 % -138.534 K 58.69 % -335.353 K -3 644.67 % 9.461 K -55.33 % 21.177 K
Income before tax ratio 0.41 -14.29 % 0.48 56.33 % 0.31 -99.78 % 140.98 26 191.48 % 0.54 18.08 % 0.45 105.53 % -8.21 -427.88 % 2.50 133.33 % -7.51 -1 850.64 % 0.43 183.07 % -0.52 -133.50 % 1.54 131.09 % -4.96 -770.47 % 0.74 -98.71 % 57.29 201.73 % -56.32 -502.05 % 14.01 361.48 % -5.36 -66.24 % -3.22 -140.82 % 7.89 401.12 % -2.62 -106.64 % 39.47 -95.67 % 910.86 17 281.61 % -5.30 -0.37 % -5.28 -1 590.59 % 0.35 134.20 % 0.15
EBITDA 772.660 M 18.91 % 649.778 M 18.16 % 549.899 M 50.28 % 365.913 M 8 958.54 % 4.039 M 202.15 % -3.954 M 93.81 % -63.881 M -3 433.77 % 1.916 M -49.32 % 3.781 M 49.68 % 2.526 M -32.99 % 3.770 M -13.16 % 4.341 M 152.39 % -8.286 M -126.69 % 31.045 M 66.87 % 18.604 M 566.96 % -3.984 M -237.03 % -1.182 M 64.15 % -3.298 M 53.79 % -7.137 M -112.42 % -3.360 M -326.11 % 1.486 M -66.92 % 4.492 M -73.20 % 16.760 M 59 837.45 % -28.056 K 91.43 % -327.389 K -1 633.05 % 21.355 K -68.78 % 68.397 K
Net income ratio 0.40 -45.78 % 0.75 134.70 % 0.32 -95.93 % 7.81 1 467.82 % 0.50 54.06 % 0.32 103.93 % -8.23 -435.58 % 2.45 132.91 % -7.45 -1 878.38 % 0.42 168.58 % -0.61 -142.50 % 1.44 128.57 % -5.03 -783.48 % 0.74 -98.71 % 57.16 200.83 % -56.69 -510.58 % 13.81 338.74 % -5.78 -69.45 % -3.41 -144.38 % 7.69 379.06 % -2.76 -107.03 % 39.18 -95.70 % 910.74 17 279.28 % -5.30 -0.37 % -5.28 -1 590.59 % 0.35 134.20 % 0.15
Ratio EBITDA 10.77 10.07 % 9.78 -14.07 % 11.38 54.01 % 7.39 7 575.46 % 0.10 201.67 % -0.09 98.83 % -8.11 -1 713.00 % 0.50 22.52 % 0.41 28.02 % 0.32 -43.19 % 0.56 -7.87 % 0.61 152.21 % -1.17 -197.21 % 1.21 -90.62 % 12.85 561.94 % -2.78 -259.90 % -0.77 66.01 % -2.27 51.57 % -4.70 -109.86 % -2.24 -329.30 % 0.98 -89.45 % 9.26 -98.70 % 713.22 66 528.60 % -1.07 79.18 % -5.16 -744.67 % 0.80 63.68 % 0.49
Gross profit ratio 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 25.12 % 0.80 110.32 % 0.38 -53.94 % 0.83 7.62 % 0.77 7.99 % 0.71 -8.89 % 0.78 9.69 % 0.71 -23.56 % 0.93 37.09 % 0.68 53.90 % 0.44 -31.54 % 0.64 62.88 % 0.40 -42.52 % 0.69 -10.84 % 0.77 -0.29 % 0.77 -22.69 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00 0.00 % 1.00
Weighted average shs out dil 2.031 B 4.53 % 1.943 B 5.98 % 1.833 B 1.97 % 1.798 B 4.00 % 1.728 B 4.15 % 1.660 B 0.000 -100.00 % 644.851 M 6.10 % 607.797 M 32.77 % 457.797 M -0.21 % 458.773 M 0.38 % 457.022 M 0.23 % 455.969 M -6.61 % 488.251 M -0.73 % 491.847 M 0.00 % 491.863 M 1.54 % 484.419 M 0.24 % 483.268 M 61.79 % 298.700 M 14.80 % 260.191 M -0.22 % 260.763 M 0.33 % 259.912 M 46.53 % 177.383 M 13 333.34 % 1.320 M 31.93 % 1.001 M 156.22 % 390.649 K -33.64 % 588.707 K
Weighted average shs out 2.031 B 2.68 % 1.978 B 5.52 % 1.874 B 3.80 % 1.806 B 4.46 % 1.728 B 4.15 % 1.660 B 0.000 -100.00 % 644.851 M 6.10 % 607.792 M 32.76 % 457.797 M -0.21 % 458.773 M 0.38 % 457.022 M 0.23 % 455.969 M -3.17 % 470.919 M -0.73 % 474.384 M 0.00 % 474.399 M 1.54 % 467.223 M 11.93 % 417.423 M 44.89 % 288.095 M 14.80 % 250.953 M -3.76 % 260.763 M 0.33 % 259.912 M 46.53 % 177.383 M 13 333.34 % 1.320 M 31.93 % 1.001 M 156.22 % 390.649 K -33.64 % 588.707 K
EPS diluted 0.01 -43.03 % 0.03 206.10 % 0.01 -96.27 % 0.22 1 733.33 % 0.01 46.34 % 0.01 0.00 -100.00 % 0.01 113.18 % -0.11 -1 627.78 % 0.01 180.90 % -0.01 -139.91 % 0.02 128.59 % -0.08 -301.03 % 0.04 -77.18 % 0.17 200.00 % -0.17 -489.91 % 0.04 352.02 % -0.02 0.57 % -0.02 -139.19 % 0.04 375.78 % -0.02 -122.21 % 0.07 -84.90 % 0.48 580.00 % -0.10 70.59 % -0.34 -1 522.59 % 0.02 -33.61 % 0.04
Earnings per share 0.01 -43.03 % 0.03 206.10 % 0.01 -96.10 % 0.21 1 650.00 % 0.01 46.34 % 0.01 0.00 -100.00 % 0.01 113.18 % -0.11 -1 627.78 % 0.01 180.90 % -0.01 -139.91 % 0.02 128.59 % -0.08 -301.03 % 0.04 -77.18 % 0.17 200.00 % -0.17 -489.91 % 0.04 316.92 % -0.02 -15.52 % -0.02 -139.19 % 0.04 375.78 % -0.02 -122.21 % 0.07 -84.90 % 0.48 580.00 % -0.10 70.59 % -0.34 -1 522.59 % 0.02 -33.61 % 0.04
Gross profit 71.766 M 8.03 % 66.431 M 37.51 % 48.311 M -2.42 % 49.510 M 18.02 % 41.950 M 0.47 % 41.753 M 563.00 % 6.298 M 334.70 % 1.449 M -80.95 % 7.604 M 25.83 % 6.043 M 27.38 % 4.744 M -14.13 % 5.525 M 10.08 % 5.019 M -79.01 % 23.915 M 2 337.51 % 981.126 K 55.57 % 630.646 K -35.89 % 983.714 K 71.78 % 572.670 K -45.16 % 1.044 M -9.76 % 1.157 M -1.68 % 1.177 M 142.51 % 485.275 K 1 965.05 % 23.499 K -10.07 % 26.132 K -58.84 % 63.490 K 137.80 % 26.698 K -80.92 % 139.962 K
Income tax expense 1.075 M -17.64 % 1.305 M 149.37 % 523.421 K -99.91 % 591.960 M 27 909.53 % 2.113 M 63.03 % 1.296 M 608.22 % 183.046 K -4.95 % 192.581 K 135.36 % -544.555 K -789.77 % 78.947 K -87.50 % 631.464 K -14.61 % 739.479 K 43.49 % 515.359 K 487.37 % 87.740 K -53.18 % 187.413 K -65.24 % 539.121 K 76.87 % 304.818 K -50.74 % 618.846 K 113.49 % 289.875 K -4.83 % 304.586 K 48.79 % 204.708 K 47.23 % 139.038 K 4 697.77 % 2.898 K 0.000 0.000 0.000 0.000
Cost of revenue 539.458 M 18.18 % 456.474 M 23.59 % 369.351 M -9.46 % 407.936 M 0.000 0.000 -100.00 % 1.582 M -33.07 % 2.364 M 46.62 % 1.612 M -12.35 % 1.839 M -5.12 % 1.939 M 23.84 % 1.565 M -23.50 % 2.046 M 12.53 % 1.818 M 290.10 % 466.149 K -41.81 % 801.081 K 46.95 % 545.143 K -37.84 % 876.986 K 84.61 % 475.041 K 38.15 % 343.847 K -0.43 % 345.324 K 0.000 0.000 0.000 0.000 0.000 0.000
General and administrative expenses 4.203 M -2.14 % 4.294 M 17.19 % 3.665 M -3.39 % 3.793 M 22.81 % 3.089 M -7.95 % 3.355 M 186.15 % 1.173 M -12.32 % 1.337 M -18.56 % 1.642 M 223.11 % 508.233 K -31.62 % 743.201 K -28.69 % 1.042 M 40.93 % 739.555 K -66.08 % 2.180 M -9.24 % 2.402 M 178.49 % 862.656 K 48.91 % 579.322 K 0.000 0.000 -100.00 % 457.509 K 0.000 0.000 0.000 -100.00 % 54.188 K -84.75 % 355.377 K 0.000 -100.00 % 36.453 K
Selling and marketing expenses 0.000 -100.00 % 4.536 M 0.000 -100.00 % 1.807 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 25.307 M 39.05 % 18.199 M -10.18 % 20.262 M 106.56 % -308.819 M 0.000 0.000 -100.00 % 69.006 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.526 K 0.000 -100.00 % 19.361 K
Operating expenses 29.510 M 9.18 % 27.030 M 12.97 % 23.927 M 107.89 % -303.219 M -2 664.94 % 11.822 M -19.12 % 14.616 M -79.17 % 70.179 M 5 147.61 % 1.337 M -18.56 % 1.642 M 223.11 % 508.233 K -31.62 % 743.201 K -28.69 % 1.042 M 40.93 % 739.555 K -66.08 % 2.180 M -9.24 % 2.402 M 178.49 % 862.656 K 48.91 % 579.322 K -41.72 % 993.985 K 48.95 % 667.313 K 45.86 % 457.509 K 43.15 % 319.611 K 243.30 % 93.099 K 10.53 % 84.226 K 55.43 % 54.188 K -86.14 % 390.879 K 7 186.96 % 5.364 K -92.50 % 71.565 K
Cost and expenses 29.510 M 9.18 % 27.030 M 12.97 % 23.927 M 107.89 % -303.219 M -2 664.94 % 11.822 M -19.12 % 14.616 M -79.63 % 71.761 M 1 838.93 % 3.701 M 13.73 % 3.254 M 38.63 % 2.348 M -12.47 % 2.682 M 2.85 % 2.608 M -6.40 % 2.786 M -30.33 % 3.999 M 39.40 % 2.869 M 72.42 % 1.664 M 47.96 % 1.124 M -39.90 % 1.871 M 63.78 % 1.142 M 42.55 % 801.356 K 20.52 % 664.936 K 182.54 % 235.344 K 179.42 % 84.226 K 55.43 % 54.188 K -86.14 % 390.879 K 7 186.96 % 5.364 K -92.50 % 71.565 K
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
Selling general and administrative expenses 4.203 M -52.41 % 8.830 M 140.96 % 3.665 M -34.56 % 5.600 M 81.31 % 3.089 M -7.95 % 3.355 M 186.15 % 1.173 M -12.32 % 1.337 M -18.56 % 1.642 M 223.11 % 508.233 K -31.62 % 743.201 K -28.69 % 1.042 M 40.93 % 739.555 K -66.08 % 2.180 M -9.24 % 2.402 M 178.49 % 862.656 K 48.91 % 579.322 K 0.000 0.000 -100.00 % 457.509 K 0.000 0.000 0.000 -100.00 % 54.188 K -84.75 % 355.377 K 0.000 -100.00 % 36.453 K
Interest income 31.335 M -55.94 % 71.114 M 0.000 0.000 -100.00 % 7.634 M -6.63 % 8.176 M 309 724.93 % 2.639 K -95.25 % 55.520 K 635.46 % 7.549 K -63.33 % 20.584 K -42.37 % 35.716 K -87.62 % 288.470 K -55.83 % 653.157 K 0.000 -100.00 % 102.940 K 66.23 % 61.926 K -76.62 % 264.852 K -89.24 % 2.462 M 43.64 % 1.714 M 153.65 % 675.744 K 65.18 % 409.089 K 0.000 -100.00 % 333.684 K 0.000 0.000 -100.00 % 21.030 0.000
Interest expense 0.000 0.000 -100.00 % 7.381 M 1.95 % 7.240 M 0.000 0.000 -100.00 % 787.796 K -9.16 % 867.199 K -28.11 % 1.206 M 21.72 % 991.017 K 3.26 % 959.765 K 14.52 % 838.089 K -31.67 % 1.227 M 141.45 % 508.000 K -82.90 % 2.970 M -4.29 % 3.103 M -8.89 % 3.406 M 24.76 % 2.730 M -40.13 % 4.560 M 184.13 % 1.605 M 2 826.97 % 54.833 K -88.90 % 493.844 K 543.65 % 76.725 K 0.000 0.000 -100.00 % 11.895 K 0.000
Depreciation and amortization 0.000 0.000 0.000 0.000 -100.00 % 244.170 K 122.46 % 109.760 K 0.000 100.00 % -8.494 M -111.83 % 71.800 M 4 011.98 % -1.835 M -129.17 % 6.292 M 185.25 % -7.380 M -128.87 % 25.568 M 34.93 % 18.949 M 128.10 % -67.436 M -191.61 % 73.612 M 385.87 % -25.750 M -676.41 % 4.467 M 187.82 % -5.087 M 68.48 % -16.137 M -376.78 % 5.830 M 140.51 % -14.394 M -228.05 % -4.388 M -4 520.03 % 99.267 K 0.000 -100.00 % 21.030 0.000
Operating income 42.257 M 7.25 % 39.401 M 61.59 % 24.384 M -93.34 % 365.913 M 1 828.02 % 18.979 M 1.19 % 18.756 M 129.36 % -63.881 M -713.64 % 10.410 M 115.30 % -68.019 M -1 659.60 % 4.361 M 272.93 % -2.522 M -121.52 % 11.721 M 134.62 % -33.853 M -379.87 % 12.096 M -85.94 % 86.040 M 210.88 % -77.596 M -415.84 % 24.568 M 416.39 % -7.765 M -278.83 % -2.050 M -116.04 % 12.778 M 394.11 % -4.345 M -123.00 % 18.886 M -10.70 % 21.148 M 16 709.58 % -127.323 K 61.11 % -327.389 K -1 634.56 % 21.334 K -68.81 % 68.397 K
Operating income ratio 0.59 -0.73 % 0.59 17.51 % 0.50 -93.17 % 7.39 1 533.65 % 0.45 0.71 % 0.45 105.54 % -8.11 -396.90 % 2.73 137.00 % -7.38 -1 433.87 % 0.55 246.62 % -0.38 -122.83 % 1.65 134.50 % -4.79 -1 119.35 % 0.47 -99.21 % 59.45 209.69 % -54.20 -437.27 % 16.07 400.00 % -5.36 -297.02 % -1.35 -115.85 % 8.51 398.26 % -2.85 -107.33 % 38.92 -95.68 % 899.93 18 570.01 % -4.87 5.51 % -5.16 -745.31 % 0.80 63.52 % 0.49
Total other income expenses net -12.606 M -70.84 % -7.379 M 22.22 % -9.487 M -100.14 % 6.614 B 188 010.55 % 3.516 M 1 616.50 % 204.836 K 126.00 % -787.796 K 9.16 % -867.199 K 28.11 % -1.206 M -23.17 % -979.350 K -5.34 % -929.665 K -17.64 % -790.233 K 33.04 % -1.180 M -117.02 % 6.935 M 322.27 % -3.120 M -2.83 % -3.034 M 3.76 % -3.153 M -578 425.87 % -545.000 99.98 % -2.846 M -206.29 % -929.205 K -362.30 % 354.256 K 33.18 % 266.006 K 3.52 % 256.959 K 2 392.09 % -11.211 K -40.77 % -7.964 K 32.93 % -11.874 K 74.85 % -47.220 K
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2021-06-30 2020-06-30 2020-03-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-03-31
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 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30 2017-03-31 2016-09-30 2016-03-31 2015-09-30 2015-03-31
Net debt 578.439 M 51.08 % 382.865 M 17.12 % 326.893 M 24.98 % 261.549 M -24.81 % 347.844 M -3.81 % 361.617 M -1.47 % 367.001 M 85.41 % 197.939 M 139.39 % 82.683 M 342.80 % -34.054 M -134.19 % 99.604 M 117.50 % 45.795 M -61.44 % 118.755 M 66.59 % 71.287 M 158.18 % -122.535 M 70.75 % -418.893 M -57.10 % -266.637 M -78.53 % -149.355 M -1 569.51 % 10.164 M 1 407.56 % -777.297 K -1 007.53 % -70.183 K
Total investments 14.316 M -59.49 % 35.336 M -3.35 % 36.562 M -42.50 % 63.585 M 184.44 % 22.354 M -1.80 % 22.763 M 112.67 % 10.703 M 0.000 0.000 0.000 0.000 -100.00 % 92.860 M 69.70 % 54.721 M -1.28 % 55.431 M -91.10 % 623.100 M 88.92 % 329.830 M 342.15 % 74.597 M 1 954.17 % 3.631 M -98.43 % 231.315 M 40 140.33 % 574.835 K -7.53 % 621.654 K
Total debt 651.983 M 37.99 % 472.486 M 17.97 % 400.514 M 8.94 % 367.636 M -2.73 % 377.968 M -0.19 % 378.680 M -4.11 % 394.897 M 84.76 % 213.739 M 103.61 % 104.974 M 0.000 -100.00 % 106.574 M -0.42 % 107.027 M -14.76 % 125.560 M -0.39 % 126.056 M 401.36 % 25.143 M -2.60 % 25.813 M -3.95 % 26.875 M -2.57 % 27.584 M 164.12 % 10.444 M 23 799.47 % 43.698 K 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 230.761 M 2.93 % 224.200 M 22.12 % 183.594 M 1.91 % 180.160 M 25.37 % 143.703 M 16.85 % 122.983 M 2.84 % 119.585 M -14.95 % 140.611 M 19.72 % 117.447 M 23.27 % 95.278 M 20.55 % 79.034 M 7.64 % 73.422 M 11.71 % 65.727 M 11.94 % 58.716 M 45.97 % 40.224 M 13.69 % 35.380 M 84.78 % 19.147 M 97.89 % 9.676 M 106.61 % 4.683 M 1 990.73 % -247.681 K 0.000
Common stock 20.890 M 3.24 % 20.234 M 9.13 % 18.540 M 1.29 % 18.304 M 2.92 % 17.785 M 4.80 % 16.970 M 4.44 % 16.249 M 0.00 % 16.249 M -92.43 % 214.757 M -38.03 % 346.556 M 26.30 % 274.396 M 26.89 % 216.241 M 48.35 % 145.760 M -3.28 % 150.704 M -83.58 % 917.719 M 0.00 % 917.719 M 51.62 % 605.265 M 70.47 % 355.056 M 69.41 % 209.580 M 10 531.46 % 1.971 M 0.000
Total equity 886.762 M 3.06 % 860.445 M 9.99 % 782.293 M -0.21 % 783.926 M 95.55 % 400.874 M 4.97 % 381.886 M 8.29 % 352.667 M -4.32 % 368.588 M 87.17 % 196.930 M -24.83 % 261.968 M -14.63 % 306.878 M -3.38 % 317.626 M 30.24 % 243.875 M -0.31 % 244.638 M -72.58 % 892.253 M -2.83 % 918.225 M 49.29 % 615.045 M 59.51 % 385.579 M 67.16 % 230.661 M 13 209.96 % 1.733 M 163.41 % 657.910 K
Other non current liabilities 16.230 M 15.41 % 14.064 M -60.63 % 35.718 M 311.76 % 8.674 M 96.87 % 4.406 M 7.05 % 4.116 M -52.89 % 8.737 M 62.29 % 5.384 M -95.76 % 126.858 M 221.50 % -104.409 M -181.11 % 128.727 M -12.37 % 146.895 M -0.41 % 147.499 M 19.50 % 123.432 M 0.000 0.000 0.000 0.000 -100.00 % 10.875 M 868.04 % 1.123 M -6.62 % 1.203 M
Long term debt 645.058 M 38.80 % 464.748 M 48.42 % 313.123 M 13.53 % 275.815 M -24.36 % 364.625 M 1.64 % 358.750 M 4.64 % 342.846 M 62.92 % 210.432 M 102.47 % 103.935 M -0.45 % 104.409 M -0.49 % 104.922 M -1.04 % 106.029 M -14.57 % 124.118 M -0.68 % 124.969 M 426.98 % 23.714 M -2.96 % 24.438 M -4.16 % 25.500 M -2.70 % 26.207 M 0.000 0.000 0.000
Total non current liabilities 678.399 M 36.69 % 496.323 M 35.58 % 366.079 M 20.79 % 303.067 M -27.11 % 415.806 M 1.60 % 409.276 M 2.30 % 400.069 M 63.56 % 244.600 M 84.90 % 132.285 M 26.70 % 104.409 M -23.46 % 136.414 M -12.43 % 155.774 M -0.78 % 156.992 M -0.52 % 157.805 M 554.29 % 24.119 M -2.96 % 24.855 M -2.53 % 25.500 M -2.70 % 26.207 M 140.99 % 10.875 M 868.04 % 1.123 M -6.62 % 1.203 M
Other current liabilities 233.943 K -98.82 % 19.826 M 6 382.30 % 305.848 K -97.76 % 13.640 M 160.97 % -22.370 M -1 087.21 % 2.266 M 117.01 % -13.324 M -780.59 % 1.958 M 151.08 % -3.833 M 0.000 100.00 % -5.936 M 13.07 % -6.828 M 6.83 % -7.329 M 76.82 % -31.616 M -218.05 % -9.941 M -2.44 % -9.704 M -7.22 % -9.051 M -757.71 % -1.055 M -144.85 % -430.965 K -485.65 % 111.750 K -83.84 % 691.391 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 6.925 M -10.50 % 7.738 M -91.15 % 87.391 M -4.82 % 91.821 M 588.13 % 13.344 M -33.05 % 19.930 M -61.71 % 52.050 M 1 474.03 % 3.307 M 218.03 % 1.040 M 0.000 -100.00 % 1.653 M 65.58 % 998.026 K -30.77 % 1.442 M 32.61 % 1.087 M -23.90 % 1.429 M 3.90 % 1.375 M 0.00 % 1.375 M -0.13 % 1.377 M -86.82 % 10.444 M 23 799.47 % 43.698 K 0.000
Total current liabilities 46.788 M 17.02 % 39.984 M -64.32 % 112.050 M -7.61 % 121.282 M 156.30 % 47.321 M -4.87 % 49.741 M -25.07 % 66.383 M 128.93 % 28.998 M 373.75 % 6.121 M 368.87 % 1.305 M -84.21 % 8.266 M -21.50 % 10.529 M -1.55 % 10.695 M -71.28 % 37.241 M 215.28 % 11.812 M -2.04 % 12.058 M 10.35 % 10.927 M 296.54 % 2.756 M -74.67 % 10.877 M 6 897.49 % 155.448 K -77.52 % 691.391 K
Total liabilities 725.187 M 35.22 % 536.306 M 12.17 % 478.129 M 12.67 % 424.348 M -8.37 % 463.126 M 0.90 % 459.017 M -1.59 % 466.452 M 70.49 % 273.598 M 97.68 % 138.406 M 0.65 % 137.508 M -4.96 % 144.680 M -13.00 % 166.303 M -0.82 % 167.687 M -14.03 % 195.046 M 442.84 % 35.931 M -2.66 % 36.913 M 1.33 % 36.427 M 25.77 % 28.962 M 166.26 % 10.877 M 750.59 % 1.279 M -32.49 % 1.894 M
Other non current assets 1.499 B 20.30 % 1.246 B 22.76 % 1.015 B -0.56 % 1.020 B 85 299.94 % 1.195 M -55.38 % 2.678 M -99.65 % 764.772 M 231.42 % -581.927 M -297.11 % 295.228 M 213.27 % -260.652 M -164.00 % 407.290 M 2.99 % 395.452 M 28.26 % 308.317 M 2.17 % 301.763 M -56.16 % 688.317 M 68.94 % 407.428 M 178.77 % 146.153 M 94.81 % 75.024 M -68.90 % 241.258 M 11 023.78 % 2.169 M -5.12 % 2.286 M
Long term investments 0.000 0.000 0.000 0.000 -100.00 % 21.159 M 5.35 % 20.085 M 314.80 % 4.842 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 47.738 M 2.16 % 46.728 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 -100.00 % 12.080 M 0.00 % 12.080 M -47.63 % 23.066 M -5.00 % 24.280 M 0.00 % 24.280 M 0.00 % 24.280 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.080 M 0.00 % 12.080 M -47.63 % 23.066 M -5.00 % 24.280 M 0.00 % 24.280 M 0.00 % 24.280 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 400.636 K 0.000 0.000 0.000 -100.00 % 788.954 M 1.29 % 778.935 M 0.000 -100.00 % 581.927 M 0.000 -100.00 % 248.572 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current assets 1.499 B 20.34 % 1.246 B 22.76 % 1.015 B -0.56 % 1.020 B 25.77 % 811.308 M 1.20 % 801.698 M 4.17 % 769.614 M 27.94 % 601.527 M 95.74 % 307.308 M 17.90 % 260.652 M -39.43 % 430.356 M 2.53 % 419.732 M 10.36 % 380.335 M 2.03 % 372.771 M -45.84 % 688.317 M 68.94 % 407.428 M 178.77 % 146.153 M 94.81 % 75.024 M -68.90 % 241.258 M 11 023.78 % 2.169 M -5.12 % 2.286 M
Other current assets 0.000 -100.00 % 5.120 M 0.000 -100.00 % 7.144 M 0.000 0.000 -100.00 % 15.748 M 0.000 -100.00 % 5.736 M 0.000 -100.00 % 14.231 M 379.91 % 2.965 M -83.00 % 17.439 M 406.67 % 3.442 M -96.27 % 92.189 M -10.50 % 103.003 M -51.37 % 211.808 M 30.28 % 162.578 M 0.000 -100.00 % 21.954 K -88.80 % 196.101 K
Short term investments 14.316 M -59.49 % 35.336 M -3.35 % 36.562 M -42.50 % 63.585 M 5 221.49 % 1.195 M -55.38 % 2.678 M -54.32 % 5.861 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.983 M -19.76 % 8.703 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 73.544 M -17.94 % 89.621 M 21.73 % 73.621 M -30.60 % 106.087 M 252.17 % 30.124 M 76.54 % 17.064 M -38.83 % 27.896 M 76.55 % 15.800 M -29.12 % 22.291 M -34.54 % 34.054 M 388.54 % 6.971 M -88.62 % 61.232 M 799.79 % 6.805 M -87.57 % 54.768 M -62.91 % 147.678 M -66.79 % 444.707 M 51.51 % 293.512 M 65.88 % 176.938 M 63 092.28 % 280.000 K -65.90 % 820.995 K 1 069.79 % 70.183 K
Cash and short term investments 87.860 M -29.69 % 124.957 M 13.41 % 110.183 M -35.06 % 169.672 M 441.76 % 31.319 M 58.65 % 19.741 M -41.52 % 33.757 M 113.64 % 15.800 M -29.12 % 22.291 M -34.54 % 34.054 M 388.54 % 6.971 M -88.62 % 61.232 M 344.10 % 13.788 M -78.28 % 63.471 M -57.02 % 147.678 M -66.79 % 444.707 M 51.51 % 293.512 M 65.88 % 176.938 M 63 092.28 % 280.000 K -65.90 % 820.995 K 1 069.79 % 70.183 K
Total current assets 112.906 M -25.25 % 151.034 M -12.49 % 172.591 M -8.13 % 187.862 M 256.53 % 52.692 M 34.40 % 39.205 M -20.81 % 49.505 M 21.76 % 40.659 M 45.07 % 28.028 M -17.70 % 34.054 M 60.62 % 21.201 M -66.97 % 64.197 M 105.58 % 31.227 M -53.33 % 66.913 M -72.10 % 239.866 M -56.21 % 547.710 M 8.39 % 505.320 M 48.84 % 339.517 M 121 155.91 % 280.000 K -66.78 % 842.949 K 216.56 % 266.284 K
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
Net receivables 25.045 M 19.51 % 20.957 M -66.42 % 62.408 M 464.92 % 11.047 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 -100.00 % 73.108 M 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 104.770 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 38.326 M 713.76 % 4.710 M -79.93 % 23.462 M 177.86 % 8.444 M -69.17 % 27.384 M 146.42 % 11.113 M -16.59 % 13.324 M 37.58 % 9.684 M 120.74 % 4.387 M 0.000 -100.00 % 6.034 M -23.43 % 7.881 M -2.11 % 8.051 M -75.81 % 33.286 M 234.84 % 9.941 M 2.44 % 9.704 M 7.22 % 9.051 M 757.71 % 1.055 M 144.85 % 430.965 K 0.000 0.000
Tax payables 1.303 M -83.10 % 7.710 M 765.82 % 890.524 K -87.93 % 7.378 M 367.40 % 1.578 M -70.32 % 5.319 M 426.90 % 1.009 M -76.87 % 4.365 M 3 021.12 % 139.852 K 0.000 -100.00 % 480.823 K -19.66 % 598.464 K 24.62 % 480.250 K -59.94 % 1.199 M 170.88 % 442.576 K -54.77 % 978.589 K 95.05 % 501.705 K 55.02 % 323.632 K 11 067.49 % 2.898 K 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -126.313 M 0.000 100.00 % -128.167 M 0.93 % -129.373 M 12.04 % -147.078 M -20.26 % -122.298 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 4.684 M -9.02 % 5.148 M -77.74 % 23.133 M -2.75 % 23.786 M -2.68 % 24.442 M -2.10 % 24.966 M 120.46 % 11.324 M 22.74 % 9.226 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
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 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
Other total stockholders equity 630.427 M 3.20 % 610.863 M 9.66 % 557.026 M -0.83 % 561.676 M 161.31 % 214.944 M -0.93 % 216.967 M 5.58 % 205.508 M 1.48 % 202.502 M 249.70 % -135.274 M 24.79 % -179.867 M -286.37 % -46.553 M -266.48 % 27.963 M -13.66 % 32.388 M -8.03 % 35.218 M 153.61 % -65.691 M -88.37 % -34.874 M -272.34 % -9.366 M -144.93 % 20.847 M 27.14 % 16.398 M 175 181.78 % 9.355 K -98.58 % 657.910 K
Deferred tax liabilities non current 17.111 M -2.28 % 17.511 M 1.59 % 17.238 M -7.21 % 18.577 M -60.28 % 46.775 M 0.79 % 46.410 M -4.28 % 48.485 M 68.44 % 28.784 M 3.52 % 27.805 M 0.000 -100.00 % 30.932 M -4.01 % 32.223 M -0.71 % 32.452 M 2.37 % 31.702 M 7 735.25 % 404.611 K -2.89 % 416.634 K 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 -100.00 % 31.794 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -10.875 M 0.000 0.000
Total assets 1.612 B 15.41 % 1.397 B 10.82 % 1.260 B 4.32 % 1.208 B 39.85 % 864.000 M 2.75 % 840.903 M 2.66 % 819.119 M 27.55 % 642.186 M 91.51 % 335.336 M -16.06 % 399.476 M -11.53 % 451.557 M -6.69 % 483.929 M 17.58 % 411.562 M -6.40 % 439.684 M -52.63 % 928.183 M -2.82 % 955.138 M 46.61 % 651.473 M 57.16 % 414.541 M 71.63 % 241.538 M 7 919.73 % 3.012 M 18.00 % 2.552 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 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30 2017-03-31 2016-09-30 2016-03-31 2015-09-30 2015-03-31
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 2019-09-30 2019-03-31 2018-09-30 2018-03-31 2017-09-30 2017-03-31 2016-09-30 2016-06-30 2016-03-31 2015-09-30 2015-03-31 2014-09-30 2014-03-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 20.585 M 0.00 % 20.585 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
Stock based compensation 0.000 -100.00 % 222.491 K 0.00 % 222.491 K -22.47 % 286.987 K 0.000 -100.00 % 260.714 K 0.000 -100.00 % 97.151 K 0.00 % 97.151 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
Change in working capital 0.000 100.00 % -2.474 M 0.00 % -2.474 M -269.63 % 1.458 M 0.000 -100.00 % 3.505 M 167.93 % -5.159 M -346.06 % -1.157 M 0.00 % -1.157 M -157.01 % 2.029 M 0.000 100.00 % -1.998 M 0.000 0.000 0.000 0.000 0.000 100.00 % -3.641 M 0.00 % -3.641 M 0.00 % -3.641 M -8 685.35 % 42.414 K 0.00 % 42.414 K 0.000 0.000
Accounts receivables 0.000 -100.00 % 2.575 M 0.00 % 2.575 M 61.10 % 1.598 M 0.000 -100.00 % 3.505 M 0.000 -100.00 % 57.807 K 0.00 % 57.807 K -97.15 % 2.029 M 0.000 -100.00 % 6.514 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
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Other working capital 0.000 100.00 % -5.049 M 0.00 % -5.049 M -3 507.54 % -139.960 K 0.000 0.000 100.00 % -5.159 M -324.83 % -1.214 M 0.00 % -1.214 M 0.000 0.000 100.00 % -8.512 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
Other non cash items -6.346 M 45.70 % -11.686 M 0.00 % -11.686 M 96.58 % -341.876 M -6 802.16 % -4.953 M -278.18 % 2.780 M 106.50 % -42.764 M -2 331.02 % 1.917 M 0.00 % 1.917 M -99.18 % 233.037 M 0.000 100.00 % -13.212 M 0.000 0.000 0.000 0.000 -100.00 % 27.390 M 276.18 % -15.546 M 0.00 % -15.546 M 0.00 % -15.546 M -48 049.30 % -32.287 K 0.00 % -32.287 K 72.40 % -116.964 K 0.00 % -116.964 K
Net cash provided by operating activities 22.694 M 121.59 % 10.241 M 0.00 % 10.241 M 15.09 % 8.899 M -44.21 % 15.951 M -20.44 % 20.051 M 178.44 % -25.560 M -596.26 % 5.151 M 0.00 % 5.151 M -84.02 % 32.232 M 328.04 % -14.134 M 12.20 % -16.099 M 30.86 % -23.283 M -350.04 % 9.312 M -8.45 % 10.172 M 46.21 % 6.957 M -48.04 % 13.388 M 1 426.64 % 876.971 K 0.00 % 876.971 K 0.00 % 876.971 K 1 497.41 % 54.900 K 0.00 % 54.900 K -37.97 % 88.506 K 0.00 % 88.506 K
Investments in property plant and equipment -400.636 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 0.000 100.00 % -34.665 M 0.00 % -34.665 M 0.00 % -34.665 M 0.000 0.000 0.000 0.000
Acquisitions net 0.000 100.00 % -87.966 M 0.00 % -87.966 M -215.67 % 76.052 M 0.000 0.000 100.00 % -66.043 M 56.12 % -150.521 M 0.00 % -150.521 M 0.000 0.000 0.000 0.000 100.00 % -52.345 M -4 950.64 % -1.036 M 94.63 % -19.299 M 49.85 % -38.483 M -27 710.41 % 139.379 K 0.00 % 139.379 K 0.00 % 139.379 K -44.64 % 251.769 K 0.00 % 251.769 K -83.36 % 1.513 M 0.00 % 1.513 M
Purchases of investments 0.000 100.00 % -21.414 M 0.00 % -21.414 M 0.000 0.000 0.000 100.00 % -7.818 M 59.43 % -19.270 M 0.00 % -19.270 M -119.45 % 99.074 M 200.00 % -99.074 M -695.19 % -12.459 M 41.27 % -21.215 M -111.19 % 189.618 M 175.04 % -252.674 M -980.71 % -23.380 M 82.94 % -137.081 M -266.93 % -37.359 M 0.00 % -37.359 M 0.00 % -37.359 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 -100.00 % 139.326 M 0.00 % 139.326 M 401.05 % 27.807 M 0.000 0.000 -100.00 % 17.107 M -39.98 % 28.500 M 0.00 % 28.500 M 196.98 % -29.387 M -200.00 % 29.387 M -90.70 % 316.114 M 1 307.22 % 22.464 M 130.33 % -74.072 M 0.000 0.000 0.000 -100.00 % 231.490 K 0.00 % 231.490 K 0.00 % 231.490 K 0.000 0.000 0.000 0.000
Other investing activites -165.327 M -169.01 % -61.457 M -9.51 % -56.120 M -65.96 % -33.815 M -1 342.20 % 2.722 M 113.51 % -20.147 M -417.29 % -3.895 M -156.72 % -1.517 M 0.00 % -1.517 M 96.28 % -40.829 M -22 623.05 % -179.681 K 98.07 % -9.320 M -428.20 % -1.765 M -170.37 % 2.507 M 116.99 % -14.759 M 89.27 % -137.534 M -666.58 % -17.941 M -600.80 % 3.583 M 0.00 % 3.583 M 0.00 % 3.583 M 66 997.46 % 5.339 K 0.00 % 5.339 K -83.36 % 32.079 K 0.00 % 32.079 K
Net cash used for investing activites -165.728 M -425.93 % -31.511 M -20.39 % -26.175 M -137.37 % 70.043 M 2 473.01 % 2.722 M 113.51 % -20.147 M 66.78 % -60.649 M 57.53 % -142.808 M 0.00 % -142.808 M -594.87 % 28.858 M 141.30 % -69.866 M -123.74 % 294.334 M 57 169.31 % -515.749 K -100.78 % 65.708 M 124.48 % -268.470 M -48.97 % -180.213 M 6.87 % -193.505 M -184.27 % -68.070 M 0.00 % -68.070 M 0.00 % -68.070 M -26 575.14 % 257.109 K 0.00 % 257.109 K -83.36 % 1.545 M 0.00 % 1.545 M
Debt repayment 132.664 M 873.98 % -17.141 M 0.00 % -17.141 M -109.48 % -8.182 M 0.000 0.000 0.000 0.000 100.00 % -389.612 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -142.765 K 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 -100.00 % 26.217 M 0.00 % 26.217 M 0.000 0.000 0.000 -100.00 % 2.708 M -96.38 % 74.775 M 0.00 % 74.775 M 681.02 % -12.870 M -200.00 % 12.870 M -97.93 % 620.452 M 0.000 0.000 0.000 -100.00 % 287.118 M 24.59 % 230.457 M 31.08 % 175.820 M 0.00 % 175.820 M 0.00 % 175.820 M 0.000 0.000 0.000 0.000
Common stock repurchased -791.550 K -209.46 % -255.783 K 0.00 % -255.783 K -1 097.99 % -21.351 K 0.000 -100.00 % 170.190 K 189.63 % -189.889 K -313.82 % -45.887 K 0.00 % -45.887 K 0.000 0.000 100.00 % -588.340 M 0.000 100.00 % -28.875 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -20.923 M -243.04 % -6.099 M 62.01 % -16.054 M -53.56 % -10.455 M -570.28 % -1.560 M 32.18 % -2.300 M 91.01 % -25.587 M -2 113.89 % -1.156 M 0.00 % -1.156 M 91.21 % -13.152 M 0.000 100.00 % -30.677 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
Other financing activites 14.696 M 264.10 % 4.036 M -71.15 % 13.991 M -12.96 % 16.074 M 495.96 % -4.060 M 56.34 % -9.298 M -104.50 % 206.667 M 257.26 % 57.848 M 0.00 % 57.848 M -18.14 % 70.667 M 0.000 100.00 % -589.775 M 0.000 -100.00 % 8.609 M 0.000 100.00 % -785.212 K -102.92 % 26.875 M 0.000 0.000 0.000 0.000 0.000 100.00 % -28.725 K 0.00 % -28.725 K
Net cash used provided by financing activities 125.646 M 1 759.30 % 6.758 M 0.00 % 6.758 M 361.50 % -2.584 M 54.01 % -5.619 M 50.83 % -11.427 M -111.44 % 99.917 M -21.63 % 127.490 M 0.00 % 127.490 M 416.77 % 24.671 M 101.28 % 12.257 M 102.08 % -589.533 M -243 681.00 % -241.829 K 98.81 % -20.266 M 0.000 -100.00 % 286.333 M 11.27 % 257.332 M 46.36 % 175.820 M 0.00 % 175.820 M 0.00 % 175.820 M 138 659.36 % -126.891 K 0.00 % -126.891 K -341.75 % -28.725 K 0.00 % -28.725 K
Effect of forex changes on cash 1.311 M 154.89 % 514.408 K -45.43 % 942.576 K 339.21 % -394.033 K -6 988.69 % 5.720 K -99.17 % 692.060 K 69 206 100.00 % -1.000 -100.00 % 233.682 K 0.00 % 233.682 K 123.56 % -991.828 K -257.03 % 631.602 K 114.19 % -4.451 M -482.74 % 1.163 M 0.000 0.000 0.000 0.000 -100.00 % 0.000 0.00 % 0.000 0.14 % 0.000 0.000 0.000 0.000 0.000
Net change in cash 73.544 M 546.64 % -16.466 M 0.00 % -16.466 M -116.54 % 99.557 M 1 424.60 % 6.530 M 220.57 % -5.416 M 61.83 % -14.188 M 28.58 % -19.866 M -363.17 % 7.549 M 414.45 % -2.401 M 96.62 % -71.112 M -377.04 % -14.907 M 34.84 % -22.878 M -111.00 % 207.933 M 180.50 % -258.298 M -328.43 % 113.077 M 48.91 % 75.938 M -65.05 % 217.254 M 48.11 % 146.682 M 287 986.01 % -50.951 K -113.76 % 370.234 K 0.00 % 370.234 K 0.000 0.000
Cash at beginning of period 0.000 -100.00 % 106.087 M 0.00 % 106.087 M 1 524.60 % 6.530 M 0.000 0.000 -100.00 % 14.188 M -58.34 % 34.054 M 130.99 % 14.742 M 111.49 % 6.971 M -91.07 % 78.083 M 144.85 % 31.891 M -41.77 % 54.768 M -62.91 % 147.678 M -66.79 % 444.707 M 51.51 % 293.512 M 34.90 % 217.573 M 68 044.42 % 319.283 K -52.65 % 674.242 K 82.11 % 370.234 K 37 020 954 138 844.95 % 0.000 0.00 % 0.000 0.000 0.000
Cash at end of period 73.544 M -17.94 % 89.621 M 0.00 % 89.621 M -15.52 % 106.087 M 1 524.60 % 6.530 M 220.57 % -5.416 M 0.000 -100.00 % 14.188 M -36.35 % 22.291 M 387.78 % 4.570 M -34.44 % 6.971 M -58.96 % 16.983 M -46.74 % 31.891 M -91.03 % 355.610 M 90.77 % 186.408 M -54.15 % 406.588 M 38.53 % 293.512 M 34.90 % 217.573 M 47.65 % 147.356 M 46 052.17 % 319.283 K -13.76 % 370.234 K 0.00 % 370.234 K 0.000 0.000
Operating cash flow 22.694 M 121.59 % 10.241 M 0.00 % 10.241 M 15.09 % 8.899 M -44.21 % 15.951 M -20.44 % 20.051 M 178.44 % -25.560 M -596.26 % 5.151 M 0.00 % 5.151 M -84.02 % 32.232 M 328.04 % -14.134 M 12.20 % -16.099 M 30.86 % -23.283 M -350.04 % 9.312 M -8.45 % 10.172 M 46.21 % 6.957 M -48.04 % 13.388 M 1 426.64 % 876.971 K 0.00 % 876.971 K 0.00 % 876.971 K 1 497.41 % 54.900 K 0.00 % 54.900 K -37.97 % 88.506 K 0.00 % 88.506 K
Capital expenditure -400.636 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 0.000 100.00 % -34.665 M 0.00 % -34.665 M 0.00 % -34.665 M 0.000 0.000 0.000 0.000
Free CashFlow 22.293 M 117.68 % 10.241 M 0.00 % 10.241 M 15.09 % 8.899 M -44.21 % 15.951 M -20.44 % 20.051 M 178.44 % -25.560 M -596.26 % 5.151 M 0.00 % 5.151 M -84.02 % 32.232 M 328.04 % -14.134 M 12.20 % -16.099 M 30.86 % -23.283 M -350.04 % 9.312 M -8.45 % 10.172 M 46.21 % 6.957 M -48.04 % 13.388 M 139.62 % -33.788 M 0.00 % -33.788 M 0.00 % -33.788 M -61 644.54 % 54.900 K 0.00 % 54.900 K -37.97 % 88.506 K 0.00 % 88.506 K
2025 2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019 2018 2018 2017 2017 2016 2016 2016 2015 2015 2014 2014
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014