
NB Bancorp, Inc. Common Stock NBBK
Finances
2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|
Revenue | 304.048 M 28.01 % | 237.517 M 84.29 % | 128.885 M 30.45 % | 98.799 M |
Net income | 42.149 M 329.00 % | 9.825 M -67.32 % | 30.065 M 39.35 % | 21.575 M |
Income before tax | 58.618 M 394.92 % | 11.844 M -67.45 % | 36.388 M 31.69 % | 27.632 M |
Income before tax ratio | 0.19 286.62 % | 0.05 -82.34 % | 0.28 0.95 % | 0.28 |
EBITDA | 61.582 M 319.75 % | 14.671 M -62.25 % | 38.862 M 30.71 % | 29.732 M |
Net income ratio | 0.14 235.13 % | 0.04 -82.27 % | 0.23 6.82 % | 0.22 |
Ratio EBITDA | 0.20 227.90 % | 0.06 -79.51 % | 0.30 0.20 % | 0.30 |
Gross profit ratio | 0.53 -5.80 % | 0.56 -32.23 % | 0.83 -2.82 % | 0.85 |
Weighted average shs out dil | 39.390 M -6.25 % | 42.018 M -1.61 % | 42.706 M 0.00 % | 42.706 M |
Weighted average shs out | 39.390 M -6.25 % | 42.018 M -1.61 % | 42.706 M 0.00 % | 42.706 M |
EPS diluted | 1.07 365.22 % | 0.23 -67.14 % | 0.70 37.25 % | 0.51 |
Earnings per share | 1.07 365.22 % | 0.23 -67.14 % | 0.70 37.25 % | 0.51 |
Gross profit | 160.607 M 20.59 % | 133.188 M 24.90 % | 106.637 M 26.77 % | 84.119 M |
Income tax expense | 16.469 M 715.70 % | 2.019 M -68.07 % | 6.323 M 4.39 % | 6.057 M |
Cost of revenue | 143.441 M 37.49 % | 104.329 M 368.94 % | 22.248 M 51.55 % | 14.680 M |
General and administrative expenses | 83.926 M -1.92 % | 85.570 M 48.21 % | 57.736 M 26.89 % | 45.502 M |
Selling and marketing expenses | 3.459 M -85.01 % | 23.082 M 578.08 % | 3.404 M 20.62 % | 2.822 M |
Other expenses | 14.604 M 15.06 % | 12.692 M 40.91 % | 9.007 M 10.34 % | 8.163 M |
Operating expenses | 101.989 M -15.95 % | 121.344 M 72.73 % | 70.249 M 24.36 % | 56.487 M |
Cost and expenses | 245.430 M 8.75 % | 225.673 M 141.67 % | 93.380 M 30.32 % | 71.655 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 87.385 M -19.57 % | 108.652 M 77.41 % | 61.242 M 26.73 % | 48.324 M |
Interest income | 292.516 M 32.66 % | 220.501 M 82.97 % | 120.512 M 32.96 % | 90.641 M |
Interest expense | 131.318 M 45.19 % | 90.444 M 481.71 % | 15.548 M 23.10 % | 12.630 M |
Depreciation and amortization | 2.964 M 4.85 % | 2.827 M 14.27 % | 2.474 M 17.81 % | 2.100 M |
Operating income | 58.618 M 394.92 % | 11.844 M -67.45 % | 36.388 M 31.69 % | 27.632 M |
Operating income ratio | 0.19 286.62 % | 0.05 -82.34 % | 0.28 0.95 % | 0.28 |
Total other income expenses net | 0.000 | 0.000 | 0.000 | 0.000 |
2024 | 2023 | 2022 | 2021 |
2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|
Net debt | -90.331 M -146.84 % | 192.853 M 19.04 % | 162.009 M 135.46 % | -456.925 M |
Total investments | 4.547 B 11.30 % | 4.085 B 25.84 % | 3.246 B 38.13 % | 2.350 B |
Total debt | 120.835 M -57.35 % | 283.338 M -3.32 % | 293.082 M 114 385.16 % | 256.000 K |
Accumulated other comprehensive income loss | -8.167 M 31.35 % | -11.897 M 17.39 % | -14.401 M -533.85 % | -2.272 M |
Retained earnings | 400.473 M 9.37 % | 366.173 M 2.15 % | 358.466 M 9.15 % | 328.401 M |
Common stock | 427.000 K 0.00 % | 427.000 K | 0.000 | 0.000 |
Total equity | 765.167 M 0.95 % | 757.959 M 120.30 % | 344.065 M 5.50 % | 326.129 M |
Other non current liabilities | 89.534 M 366.01 % | 19.213 M 60.35 % | 11.982 M 51.77 % | 7.895 M |
Long term debt | 20.835 M -92.65 % | 283.338 M -3.32 % | 293.082 M 114 385.16 % | 256.000 K |
Total non current liabilities | 110.369 M -63.52 % | 302.551 M -0.82 % | 305.064 M 3 642.66 % | 8.151 M |
Other current liabilities | 4.182 B 20.42 % | 3.473 B 18.00 % | 2.943 B 13.71 % | 2.588 B |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 100.000 M | 0.000 | 0.000 | 0.000 |
Total current liabilities | 4.282 B 23.30 % | 3.473 B 18.00 % | 2.943 B 13.71 % | 2.588 B |
Total liabilities | 4.393 B 16.35 % | 3.775 B 16.23 % | 3.248 B 25.10 % | 2.597 B |
Other non current assets | 314.956 M 10.24 % | 285.710 M 197.92 % | 95.903 M 110.59 % | 45.541 M |
Long term investments | 4.453 B 14.30 % | 3.896 B 29.82 % | 3.001 B 43.55 % | 2.091 B |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 34.654 M -2.47 % | 35.531 M 0.53 % | 35.344 M 21.01 % | 29.208 M |
Total non current assets | 4.833 B 14.09 % | 4.236 B 34.75 % | 3.144 B 44.75 % | 2.172 B |
Other current assets | 0.000 | 0.000 -100.00 % | 57.167 M 116.12 % | 26.452 M |
Short term investments | 93.923 M -50.43 % | 189.465 M -22.82 % | 245.480 M -5.49 % | 259.750 M |
cash and cash equivalents | 211.166 M 133.37 % | 90.485 M -30.97 % | 131.073 M -71.33 % | 457.181 M |
Cash and short term investments | 305.089 M 8.98 % | 279.950 M -25.65 % | 376.553 M -47.48 % | 716.931 M |
Total current assets | 324.774 M 9.27 % | 297.234 M -33.76 % | 448.691 M -40.25 % | 750.921 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 19.685 M 13.89 % | 17.284 M 15.45 % | 14.971 M 98.61 % | 7.538 M |
Tax assets | 30.299 M 58.42 % | 19.126 M 67.95 % | 11.388 M 78.66 % | 6.374 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 0.000 | 0.000 | 0.000 | 0.000 |
Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 15.000 K |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 372.434 M -7.64 % | 403.256 M | 0.000 | 0.000 |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 5.158 B 13.77 % | 4.533 B 26.20 % | 3.592 B 22.91 % | 2.923 B |
2024 | 2023 | 2022 | 2021 |
2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|
Deferred income tax | -10.255 M -32.84 % | -7.720 M -516.12 % | -1.253 M -335.08 % | 533.000 K |
Stock based compensation | 2.800 M | 0.000 -100.00 % | 1.900 M | 0.000 |
Change in working capital | -16.875 M -153.89 % | 31.312 M 3 540.93 % | 860.000 K -94.55 % | 15.785 M |
Accounts receivables | -2.401 M 62.84 % | -6.462 M -95.88 % | -3.299 M -422.17 % | 1.024 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -14.474 M -138.38 % | 37.714 M 806.80 % | 4.159 M -71.82 % | 14.761 M |
Other non cash items | 22.405 M 34.22 % | 16.693 M 120.57 % | 7.568 M 96.52 % | 3.851 M |
Net cash provided by operating activities | 43.188 M -18.45 % | 52.959 M 33.35 % | 39.714 M -9.42 % | 43.844 M |
Investments in property plant and equipment | -1.938 M 32.36 % | -2.865 M 66.29 % | -8.498 M -370.80 % | -1.805 M |
Acquisitions net | 0.000 | 0.000 -100.00 % | 297.671 M 32 290.75 % | 919.000 K |
Purchases of investments | -142.985 M -184.23 % | -50.306 M 73.77 % | -191.763 M -6.28 % | -180.436 M |
Sales maturities of investments | 111.784 M 7.92 % | 103.585 M -39.28 % | 170.595 M 134.06 % | 72.885 M |
Other investing activites | -513.305 M 41.80 % | -882.036 M 5.77 % | -935.998 M -1 488.39 % | 67.416 M |
Net cash used for investing activites | -546.444 M 34.29 % | -831.622 M -24.50 % | -667.993 M -1 492.73 % | -41.940 M |
Debt repayment | -162.503 M -1 567.72 % | -9.744 M -103.33 % | 292.826 M 343.79 % | -120.112 M |
Common stock issued | -225.000 K -100.05 % | 417.457 M | 0.000 | 0.000 |
Common stock repurchased | -33.397 M | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 790.645 M 62.33 % | 487.056 M 1 852.28 % | 24.948 M -93.12 % | 362.539 M |
Net cash used provided by financing activities | 594.520 M -33.55 % | 894.709 M 181.56 % | 317.774 M 31.08 % | 242.427 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 91.264 M -21.36 % | 116.046 M 137.37 % | -310.505 M -227.08 % | 244.331 M |
Cash at beginning of period | 272.591 M 74.13 % | 156.545 M -66.48 % | 467.050 M 109.70 % | 222.719 M |
Cash at end of period | 363.855 M 33.48 % | 272.591 M 74.13 % | 156.545 M -66.48 % | 467.050 M |
Operating cash flow | 43.188 M -18.45 % | 52.959 M 33.35 % | 39.714 M -9.42 % | 43.844 M |
Capital expenditure | -1.938 M 32.36 % | -2.865 M 66.29 % | -8.498 M -370.80 % | -1.805 M |
Free CashFlow | 41.250 M -17.65 % | 50.094 M 60.48 % | 31.216 M -25.75 % | 42.039 M |
2024 | 2023 | 2022 | 2021 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 84.026 M 4.11 % | 80.712 M -0.33 % | 80.982 M 4.81 % | 77.268 M 4.29 % | 74.091 M 3.34 % | 71.694 M 6.79 % | 67.136 M 7.01 % | 62.736 M 13.36 % | 55.343 M 6.67 % | 51.884 M 23.38 % | 42.053 M 24.81 % | 33.693 M 14.84 % | 29.340 M 18.79 % | 24.699 M |
Net income | 14.579 M 15.20 % | 12.655 M -18.94 % | 15.612 M 86.23 % | 8.383 M -11.32 % | 9.453 M 8.64 % | 8.701 M 163.89 % | -13.619 M -260.85 % | 8.467 M 36.02 % | 6.225 M -28.87 % | 8.752 M -27.24 % | 12.028 M 69.55 % | 7.094 M 6.39 % | 6.668 M 55.98 % | 4.275 M |
Income before tax | 18.719 M 6.55 % | 17.569 M -8.85 % | 19.275 M 25.33 % | 15.380 M 30.10 % | 11.822 M -2.62 % | 12.140 M 160.22 % | -20.161 M -274.27 % | 11.569 M 36.83 % | 8.455 M -29.43 % | 11.981 M -0.63 % | 12.057 M 23.80 % | 9.739 M 11.25 % | 8.754 M 49.95 % | 5.838 M |
Income before tax ratio | 0.22 2.34 % | 0.22 -8.55 % | 0.24 19.58 % | 0.20 24.75 % | 0.16 -5.77 % | 0.17 156.39 % | -0.30 -262.85 % | 0.18 20.71 % | 0.15 -33.84 % | 0.23 -19.46 % | 0.29 -0.81 % | 0.29 -3.12 % | 0.30 26.23 % | 0.24 |
EBITDA | 19.249 M 5.19 % | 18.299 M -8.59 % | 20.019 M 24.15 % | 16.125 M 28.32 % | 12.566 M -2.38 % | 12.872 M 166.17 % | -19.452 M -258.39 % | 12.281 M 34.47 % | 9.133 M -28.14 % | 12.709 M 0.17 % | 12.688 M 22.02 % | 10.398 M 10.58 % | 9.403 M 47.54 % | 6.373 M |
Net income ratio | 0.17 10.66 % | 0.16 -18.67 % | 0.19 77.69 % | 0.11 -14.97 % | 0.13 5.13 % | 0.12 159.83 % | -0.20 -250.31 % | 0.13 19.99 % | 0.11 -33.32 % | 0.17 -41.02 % | 0.29 35.85 % | 0.21 -7.36 % | 0.23 31.30 % | 0.17 |
Ratio EBITDA | 0.23 1.04 % | 0.23 -8.29 % | 0.25 18.46 % | 0.21 23.05 % | 0.17 -5.54 % | 0.18 161.97 % | -0.29 -248.01 % | 0.20 18.62 % | 0.17 -32.63 % | 0.24 -18.81 % | 0.30 -2.23 % | 0.31 -3.70 % | 0.32 24.21 % | 0.26 |
Gross profit ratio | 0.57 -0.21 % | 0.57 3.31 % | 0.55 7.19 % | 0.52 0.75 % | 0.51 -2.39 % | 0.53 9.61 % | 0.48 -13.15 % | 0.55 -0.71 % | 0.56 -17.55 % | 0.67 -8.00 % | 0.73 -10.83 % | 0.82 -9.80 % | 0.91 1.40 % | 0.90 |
Weighted average shs out dil | 37.550 M -3.11 % | 38.756 M -1.61 % | 39.390 M 0.26 % | 39.289 M -8.00 % | 42.706 M 7.60 % | 39.690 M -7.06 % | 42.706 M 0.00 % | 42.706 M 0.00 % | 42.706 M 0.00 % | 42.706 M 10.63 % | 38.603 M -9.61 % | 42.706 M 20.21 % | 35.526 M -16.81 % | 42.706 M |
Weighted average shs out | 37.191 M -4.04 % | 38.756 M -1.61 % | 39.390 M 0.26 % | 39.289 M -8.00 % | 42.706 M 7.60 % | 39.690 M -7.06 % | 42.706 M 0.00 % | 42.706 M 0.00 % | 42.706 M 0.00 % | 42.706 M 10.63 % | 38.603 M -9.61 % | 42.706 M 20.21 % | 35.526 M -16.81 % | 42.706 M |
EPS diluted | 0.39 18.18 % | 0.33 -17.50 % | 0.40 90.48 % | 0.21 -12.50 % | 0.24 9.09 % | 0.22 168.75 % | -0.32 -260.00 % | 0.20 33.33 % | 0.15 -25.00 % | 0.20 -35.48 % | 0.31 82.35 % | 0.17 -10.53 % | 0.19 90.00 % | 0.10 |
Earnings per share | 0.39 18.18 % | 0.33 -17.50 % | 0.40 90.48 % | 0.21 -12.50 % | 0.24 9.09 % | 0.22 168.75 % | -0.32 -260.00 % | 0.20 33.33 % | 0.15 -25.00 % | 0.20 -35.48 % | 0.31 82.35 % | 0.17 -10.53 % | 0.19 90.00 % | 0.10 |
Gross profit | 48.024 M 3.88 % | 46.229 M 2.96 % | 44.898 M 12.34 % | 39.966 M 5.07 % | 38.036 M 0.88 % | 37.705 M 17.06 % | 32.211 M -7.06 % | 34.657 M 12.55 % | 30.792 M -12.06 % | 35.013 M 13.50 % | 30.848 M 11.29 % | 27.718 M 3.59 % | 26.758 M 20.45 % | 22.215 M |
Income tax expense | 4.140 M -15.75 % | 4.914 M 34.12 % | 3.664 M -47.63 % | 6.997 M 195.36 % | 2.369 M -31.11 % | 3.439 M 152.57 % | -6.542 M -310.90 % | 3.102 M 39.10 % | 2.230 M -30.94 % | 3.229 M 11 034.48 % | 29.000 K -98.90 % | 2.645 M 26.80 % | 2.086 M 33.46 % | 1.563 M |
Cost of revenue | 36.002 M 4.41 % | 34.483 M -4.44 % | 36.084 M -3.27 % | 37.302 M 3.42 % | 36.067 M 6.11 % | 33.989 M -2.68 % | 34.925 M 24.38 % | 28.079 M 14.37 % | 24.551 M 45.52 % | 16.871 M 50.57 % | 11.205 M 87.53 % | 5.975 M 131.41 % | 2.582 M 3.86 % | 2.486 M |
General and administrative expenses | 23.863 M 1.68 % | 23.469 M 11.87 % | 20.978 M 894.22 % | 2.110 M -90.11 % | 21.333 M -0.74 % | 21.492 M -25.77 % | 28.952 M 53.40 % | 18.874 M 2.14 % | 18.479 M -1.45 % | 18.750 M 25.03 % | 14.997 M 2.77 % | 14.593 M -1.05 % | 14.748 M 10.08 % | 13.398 M |
Selling and marketing expenses | 954.000 K 12.77 % | 846.000 K 8.60 % | 779.000 K -7.48 % | 842.000 K -23.11 % | 1.095 M 47.57 % | 742.000 K 429.78 % | -225.000 K -124.51 % | 918.000 K 6.25 % | 864.000 K -27.39 % | 1.190 M 0.17 % | 1.188 M 44.53 % | 822.000 K 7.87 % | 762.000 K 20.57 % | 632.000 K |
Other expenses | 4.488 M 3.29 % | 4.345 M 12.42 % | 3.865 M -82.13 % | 21.634 M 471.42 % | 3.786 M 13.66 % | 3.331 M -85.91 % | 23.645 M 617.38 % | 3.296 M 10.09 % | 2.994 M -3.17 % | 3.092 M 18.65 % | 2.606 M 1.64 % | 2.564 M 2.81 % | 2.494 M 6.26 % | 2.347 M |
Operating expenses | 29.305 M 2.25 % | 28.660 M 11.86 % | 25.622 M 4.21 % | 24.586 M -6.21 % | 26.214 M 2.54 % | 25.565 M -51.19 % | 52.372 M 126.84 % | 23.088 M 3.36 % | 22.337 M -3.02 % | 23.032 M 22.57 % | 18.791 M 4.52 % | 17.979 M -0.14 % | 18.004 M 9.93 % | 16.377 M |
Cost and expenses | 65.307 M 3.43 % | 63.143 M 2.33 % | 61.706 M -0.29 % | 61.888 M -0.63 % | 62.281 M 4.60 % | 59.544 M -31.80 % | 87.306 M 71.76 % | 50.830 M 9.21 % | 46.544 M 17.64 % | 39.565 M 31.90 % | 29.996 M 25.22 % | 23.954 M 16.36 % | 20.586 M 9.15 % | 18.861 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 24.817 M 2.06 % | 24.315 M 11.76 % | 21.757 M 637.03 % | 2.952 M -86.84 % | 22.428 M 0.87 % | 22.234 M -22.60 % | 28.727 M 45.14 % | 19.792 M 2.32 % | 19.343 M -2.99 % | 19.940 M 23.20 % | 16.185 M 5.00 % | 15.415 M -0.61 % | 15.510 M 10.55 % | 14.030 M |
Interest income | 79.848 M 3.90 % | 76.851 M -0.45 % | 77.200 M 1.57 % | 76.003 M 6.86 % | 71.122 M 4.30 % | 68.193 M 6.75 % | 63.881 M 7.81 % | 59.254 M 14.16 % | 51.906 M 12.80 % | 46.017 M 15.97 % | 39.681 M 26.14 % | 31.457 M 20.84 % | 26.031 M 11.52 % | 23.343 M |
Interest expense | 32.841 M -1.45 % | 33.325 M -3.91 % | 34.680 M 0.00 % | 34.679 M 7.03 % | 32.400 M 9.61 % | 29.560 M 1.85 % | 29.024 M 11.14 % | 26.114 M 27.34 % | 20.507 M 38.57 % | 14.799 M 71.98 % | 8.605 M 175.36 % | 3.125 M 80.43 % | 1.732 M -16.97 % | 2.086 M |
Depreciation and amortization | 766.000 K 4.93 % | 730.000 K -1.75 % | 743.000 K -0.27 % | 745.000 K 0.13 % | 744.000 K 1.64 % | 732.000 K 3.24 % | 709.000 K -0.42 % | 712.000 K 5.01 % | 678.000 K -6.87 % | 728.000 K 15.37 % | 631.000 K -4.25 % | 659.000 K 1.54 % | 649.000 K 21.31 % | 535.000 K |
Operating income | 19.249 M 9.56 % | 17.569 M -8.86 % | 19.276 M 25.33 % | 15.380 M 30.10 % | 11.822 M -2.62 % | 12.140 M 160.22 % | -20.161 M -274.27 % | 11.569 M 36.83 % | 8.455 M -29.43 % | 11.981 M -0.63 % | 12.057 M 23.80 % | 9.739 M 11.25 % | 8.754 M 49.95 % | 5.838 M |
Operating income ratio | 0.23 5.24 % | 0.22 -8.55 % | 0.24 19.58 % | 0.20 24.75 % | 0.16 -5.77 % | 0.17 156.39 % | -0.30 -262.85 % | 0.18 20.71 % | 0.15 -33.84 % | 0.23 -19.46 % | 0.29 -0.81 % | 0.29 -3.12 % | 0.30 26.23 % | 0.24 |
Total other income expenses net | -530.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -29.512 M 73.25 % | -110.305 M -22.11 % | -90.331 M -183.60 % | -31.852 M 70.89 % | -109.420 M -6.42 % | -102.820 M -153.32 % | 192.853 M -20.70 % | 243.182 M -4.92 % | 255.776 M 271.43 % | 68.863 M -57.49 % | 162.009 M | 0.000 |
Total investments | 4.770 B 1.80 % | 4.686 B 3.05 % | 4.547 B 2.88 % | 4.420 B 3.25 % | 4.281 B 3.37 % | 4.141 B 1.37 % | 4.085 B 5.00 % | 3.891 B 4.71 % | 3.716 B 7.98 % | 3.441 B 6.00 % | 3.246 B | 0.000 |
Total debt | 127.600 M 40.47 % | 90.835 M -24.83 % | 120.835 M 3.87 % | 116.335 M 91.23 % | 60.835 M 0.00 % | 60.837 M -78.53 % | 283.338 M -18.02 % | 345.634 M 2.37 % | 337.637 M 110.92 % | 160.079 M -45.38 % | 293.082 M | 0.000 |
Accumulated other comprehensive income loss | -6.142 M 5.00 % | -6.465 M 20.84 % | -8.167 M -14.32 % | -7.144 M 35.84 % | -11.135 M 4.71 % | -11.685 M 1.78 % | -11.897 M 15.57 % | -14.091 M 1.82 % | -14.352 M -7.80 % | -13.313 M 7.56 % | -14.401 M -104.42 % | 326.129 M |
Retained earnings | 427.707 M 3.53 % | 413.128 M 3.16 % | 400.473 M 4.68 % | 382.560 M -0.46 % | 384.328 M 2.52 % | 374.874 M 2.38 % | 366.173 M -3.59 % | 379.792 M 2.28 % | 371.325 M 1.71 % | 365.100 M 1.85 % | 358.466 M | 0.000 |
Common stock | 407.000 K 0.25 % | 406.000 K -4.92 % | 427.000 K 0.00 % | 427.000 K 0.00 % | 427.000 K 0.00 % | 427.000 K 0.00 % | 427.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 737.122 M -0.34 % | 739.611 M -3.34 % | 765.167 M 2.37 % | 747.449 M 0.40 % | 744.462 M 1.45 % | 733.838 M -3.18 % | 757.959 M 107.26 % | 365.701 M 2.45 % | 356.973 M 1.47 % | 351.787 M 2.24 % | 344.065 M 5.50 % | 326.129 M |
Other non current liabilities | 89.663 M 11.20 % | 80.630 M -9.94 % | 89.534 M -2.21 % | 91.555 M 17.11 % | 78.177 M -1.03 % | 78.991 M 311.13 % | 19.213 M 32.71 % | 14.477 M 10.55 % | 13.095 M 11.85 % | 11.708 M -2.29 % | 11.982 M 103.67 % | -326.129 M |
Long term debt | 127.600 M 40.47 % | 90.835 M 335.97 % | 20.835 M -82.09 % | 116.335 M 91.23 % | 60.835 M 0.00 % | 60.837 M -78.53 % | 283.338 M -18.02 % | 345.634 M 2.37 % | 337.637 M 110.92 % | 160.079 M -45.38 % | 293.082 M | 0.000 |
Total non current liabilities | 217.263 M 26.71 % | 171.465 M 55.36 % | 110.369 M -46.91 % | 207.890 M 49.55 % | 139.012 M -0.58 % | 139.828 M -53.78 % | 302.551 M -15.98 % | 360.111 M 2.67 % | 350.732 M 104.17 % | 171.787 M -43.69 % | 305.064 M 193.54 % | -326.129 M |
Other current liabilities | 4.272 B -1.36 % | 4.331 B 3.56 % | 4.182 B 3.34 % | 4.047 B 3.19 % | 3.922 B 3.85 % | 3.776 B 8.74 % | 3.473 B -0.94 % | 3.506 B 5.57 % | 3.321 B 4.02 % | 3.192 B 8.47 % | 2.943 B | 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 | 0.000 |
Short term debt | 0.000 | 0.000 -100.00 % | 100.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 4.272 B -1.36 % | 4.331 B 1.14 % | 4.282 B 5.81 % | 4.047 B 3.19 % | 3.922 B 3.85 % | 3.776 B 8.74 % | 3.473 B -0.94 % | 3.506 B 5.57 % | 3.321 B 4.02 % | 3.192 B 8.47 % | 2.943 B | 0.000 |
Total liabilities | 4.489 B -0.29 % | 4.503 B 2.50 % | 4.393 B 3.23 % | 4.255 B 4.78 % | 4.061 B 3.70 % | 3.916 B 3.73 % | 3.775 B -2.34 % | 3.866 B 5.30 % | 3.672 B 9.14 % | 3.364 B 3.57 % | 3.248 B 1 096.01 % | -326.129 M |
Other non current assets | -4.705 B -1 828.78 % | 272.144 M -13.59 % | 314.956 M -13.42 % | 363.765 M 29.25 % | 281.438 M 2.99 % | 273.256 M -4.36 % | 285.710 M 63.69 % | 174.548 M 62.27 % | 107.567 M 61.26 % | 66.706 M -56.42 % | 153.070 M | 0.000 |
Long term investments | 4.705 B 1.62 % | 4.630 B 3.97 % | 4.453 B 5.59 % | 4.217 B 3.48 % | 4.075 B 3.60 % | 3.934 B 0.98 % | 3.896 B 5.47 % | 3.694 B 5.48 % | 3.502 B 9.56 % | 3.196 B 6.51 % | 3.001 B | 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 |
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 |
Goodwill and 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 |
Property plant equipment net | 34.289 M 0.65 % | 34.069 M -1.69 % | 34.654 M -0.43 % | 34.802 M -1.38 % | 35.290 M 0.52 % | 35.106 M -1.20 % | 35.531 M -1.20 % | 35.964 M -0.05 % | 35.982 M 0.16 % | 35.923 M 1.64 % | 35.344 M | 0.000 |
Total non current assets | 63.934 M -98.71 % | 4.966 B 2.75 % | 4.833 B 4.31 % | 4.633 B 5.03 % | 4.411 B 3.51 % | 4.261 B 0.59 % | 4.236 B 8.17 % | 3.916 B 7.08 % | 3.658 B 10.47 % | 3.311 B 3.43 % | 3.201 B | 0.000 |
Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.850 M 12.44 % | 55.007 M | 0.000 | 0.000 |
Short term investments | 235.408 M 321.84 % | 55.805 M -40.58 % | 93.923 M -53.63 % | 202.541 M -1.23 % | 205.065 M -1.02 % | 207.169 M 9.34 % | 189.465 M -3.80 % | 196.943 M -7.96 % | 213.977 M -12.63 % | 244.917 M -0.23 % | 245.480 M | 0.000 |
cash and cash equivalents | 157.112 M -21.89 % | 201.140 M -4.75 % | 211.166 M 42.50 % | 148.187 M -12.96 % | 170.255 M 4.03 % | 163.657 M 80.87 % | 90.485 M -11.68 % | 102.452 M 25.15 % | 81.861 M -10.26 % | 91.216 M -30.41 % | 131.073 M | 0.000 |
Cash and short term investments | 392.520 M 52.76 % | 256.945 M -15.78 % | 305.089 M -13.01 % | 350.728 M -6.55 % | 375.320 M 1.21 % | 370.826 M 32.46 % | 279.950 M -6.49 % | 299.395 M 1.20 % | 295.838 M -11.99 % | 336.133 M -10.73 % | 376.553 M | 0.000 |
Total current assets | 4.954 B 1 691.85 % | 276.478 M -14.87 % | 324.774 M -12.08 % | 369.399 M -6.32 % | 394.327 M 1.46 % | 388.669 M 30.76 % | 297.234 M -5.79 % | 315.507 M -14.98 % | 371.102 M -8.44 % | 405.302 M 3.52 % | 391.524 M | 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 |
Net receivables | 4.562 B 23 253.10 % | 19.533 M -0.77 % | 19.685 M 5.43 % | 18.671 M -1.77 % | 19.007 M 6.52 % | 17.843 M 3.23 % | 17.284 M 7.27 % | 16.112 M 20.11 % | 13.414 M -5.28 % | 14.162 M -5.40 % | 14.971 M | 0.000 |
Tax assets | 29.645 M -0.25 % | 29.719 M -1.91 % | 30.299 M 73.45 % | 17.468 M -7.44 % | 18.872 M -0.94 % | 19.052 M -0.39 % | 19.126 M 57.44 % | 12.148 M -0.89 % | 12.257 M 3.24 % | 11.872 M 4.25 % | 11.388 M | 0.000 |
Other assets | 208.539 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 | 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 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 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
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 |
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 |
Other total stockholders equity | 315.150 M -5.23 % | 332.542 M -10.71 % | 372.434 M 0.22 % | 371.606 M 0.21 % | 370.843 M 0.17 % | 370.222 M -8.19 % | 403.256 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Total assets | 5.227 B -0.30 % | 5.242 B 1.64 % | 5.158 B 3.10 % | 5.003 B 4.10 % | 4.805 B 3.34 % | 4.650 B 2.57 % | 4.533 B 7.13 % | 4.232 B 5.04 % | 4.029 B 8.41 % | 3.716 B 3.44 % | 3.592 B | 0.000 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-03-31 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | -10.000 K -11.11 % | -9.000 K 99.91 % | -10.225 M -102 150.00 % | -10.000 K 9.09 % | -11.000 K -22.22 % | -9.000 K 99.88 % | -7.684 M -54 785.71 % | -14.000 K -16.67 % | -12.000 K -20.00 % | -10.000 K 99.09 % | -1.097 M -603.21 % | -156.000 K | 0.000 | 0.000 |
Stock based compensation | 1.506 M 92.34 % | 783.000 K -5.43 % | 828.000 K 8.52 % | 763.000 K 22.87 % | 621.000 K 5.61 % | 588.000 K -70.60 % | 2.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 7.301 M 228.81 % | -5.668 M -145.52 % | 12.451 M 492.78 % | -3.170 M -580.26 % | -466.000 K 98.19 % | -25.690 M -193.38 % | 27.512 M 463.54 % | 4.882 M 79.16 % | 2.725 M 169.80 % | -3.904 M -888.35 % | -395.000 K -958.70 % | 46.000 K -98.66 % | 3.433 M 254.36 % | -2.224 M |
Accounts receivables | -853.000 K -661.18 % | 152.000 K 114.99 % | -1.014 M -401.79 % | 336.000 K 128.87 % | -1.164 M -108.23 % | -559.000 K -120.73 % | 2.696 M 187.45 % | -3.083 M -178.75 % | -1.106 M -34.88 % | -820.000 K 47.77 % | -1.570 M -18.13 % | -1.329 M -403.41 % | -264.000 K -94.12 % | -136.000 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 |
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 |
Other working capital | 8.154 M 240.10 % | -5.820 M -143.22 % | 13.465 M 484.06 % | -3.506 M -602.29 % | 698.000 K 102.78 % | -25.131 M -201.27 % | 24.816 M 211.52 % | 7.966 M 107.94 % | 3.831 M 224.22 % | -3.084 M -362.47 % | 1.175 M -14.55 % | 1.375 M -62.81 % | 3.697 M 277.06 % | -2.088 M |
Other non cash items | 2.896 M 98.76 % | 1.457 M 44.69 % | 1.007 M -65.35 % | 2.906 M -79.57 % | 14.221 M 232.97 % | 4.271 M -32.84 % | 6.359 M 170.37 % | 2.352 M -55.96 % | 5.340 M | 0.000 -100.00 % | 3.033 M -5.63 % | 3.214 M 645.71 % | 431.000 K -51.57 % | 890.000 K |
Net cash provided by operating activities | 27.038 M 171.79 % | 9.948 M -51.27 % | 20.416 M 112.29 % | 9.617 M -61.12 % | 24.734 M 316.83 % | -11.407 M -185.92 % | 13.277 M -19.04 % | 16.400 M 8.77 % | 15.077 M 81.08 % | 8.326 M -41.37 % | 14.200 M 30.79 % | 10.857 M -2.90 % | 11.181 M 224.46 % | 3.446 M |
Investments in property plant and equipment | -949.000 K -778.70 % | -108.000 K 80.65 % | -558.000 K -154.79 % | -219.000 K 75.42 % | -891.000 K -230.00 % | -270.000 K -12.97 % | -239.000 K 63.57 % | -656.000 K -13.10 % | -580.000 K 58.27 % | -1.390 M 46.58 % | -2.602 M -51.37 % | -1.719 M 45.22 % | -3.138 M -202.02 % | -1.039 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 |
Purchases of investments | -18.426 M -40.08 % | -13.154 M 68.96 % | -42.372 M 32.26 % | -62.552 M -340.48 % | -14.201 M 40.48 % | -23.860 M -32.60 % | -17.994 M -1 864.41 % | -916.000 K 14.87 % | -1.076 M 95.97 % | -26.725 M -513.94 % | -4.353 M -312.61 % | -1.055 M 99.14 % | -122.669 M -134.63 % | -52.282 M |
Sales maturities of investments | 7.286 M -15.11 % | 8.583 M -59.83 % | 21.369 M -69.02 % | 68.981 M 1 432.91 % | 4.500 M -73.43 % | 16.934 M -32.51 % | 25.091 M 27.46 % | 19.686 M -32.95 % | 29.362 M -0.28 % | 29.445 M -60.40 % | 74.358 M 20.74 % | 61.583 M 274.14 % | 16.460 M -9.53 % | 18.194 M |
Other investing activites | -28.652 M 78.60 % | -133.862 M -46.21 % | -91.553 M 56.09 % | -208.511 M -43.01 % | -145.803 M -116.20 % | -67.438 M 61.18 % | -173.730 M 11.99 % | -197.397 M 38.17 % | -319.278 M -63.54 % | -195.226 M 31.88 % | -286.603 M 20.51 % | -360.531 M -311.28 % | 170.638 M 198.50 % | -173.235 M |
Net cash used for investing activites | -40.741 M 70.59 % | -138.541 M -22.48 % | -113.114 M 44.09 % | -202.301 M -29.35 % | -156.395 M -109.55 % | -74.634 M 55.27 % | -166.872 M 6.92 % | -179.283 M 38.51 % | -291.571 M -50.37 % | -193.896 M 11.54 % | -219.200 M 27.35 % | -301.722 M -592.28 % | 61.291 M 129.42 % | -208.362 M |
Debt repayment | 36.765 M 222.55 % | -30.000 M -766.67 % | 4.500 M -91.89 % | 55.500 M 2 775 100.00 % | -2.000 K 100.00 % | -222.501 M -257.17 % | -62.296 M -878.99 % | 7.997 M -95.50 % | 177.558 M 233.50 % | -133.003 M -227.03 % | 104.698 M -44.30 % | 187.959 M 6 265 400.00 % | -3.000 K -101.74 % | 172.000 K |
Common stock issued | 0.000 | 0.000 | 0.000 100.00 % | -450.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -18.897 M 53.57 % | -40.696 M | 0.000 -100.00 % | 225.000 K 100.67 % | -33.397 M 0.00 % | -33.397 M -142.46 % | -13.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -58.912 M -139.57 % | 148.880 M 10.28 % | 135.004 M 7.75 % | 125.291 M -30.06 % | 179.143 M -48.98 % | 351.154 M -0.99 % | 354.648 M 102.42 % | 175.200 M 45.15 % | 120.706 M -52.46 % | 253.899 M 33.82 % | 189.731 M 306.69 % | 46.652 M 132.29 % | -144.460 M -115.69 % | -66.975 M |
Net cash used provided by financing activities | -41.044 M -152.50 % | 78.184 M -43.96 % | 139.504 M -22.84 % | 180.791 M 24.19 % | 145.572 M 13.15 % | 128.653 M -55.99 % | 292.352 M 59.58 % | 183.197 M -38.58 % | 298.264 M 146.71 % | 120.896 M -58.94 % | 294.429 M 25.50 % | 234.611 M 262.40 % | -144.463 M -116.25 % | -66.803 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | -54.747 M -8.61 % | -50.409 M -207.70 % | 46.806 M 493.56 % | -11.893 M -185.49 % | 13.911 M -67.22 % | 42.440 M -69.41 % | 138.757 M 583.06 % | 20.314 M -6.17 % | 21.649 M 133.47 % | -64.674 M -172.32 % | 89.429 M 258.97 % | -56.254 M 21.86 % | -71.991 M 73.50 % | -271.689 M |
Cash at beginning of period | 313.446 M -13.85 % | 363.855 M 14.76 % | 317.049 M -3.62 % | 328.942 M 4.42 % | 315.031 M 15.57 % | 272.591 M 103.68 % | 133.834 M 17.89 % | 113.520 M 23.56 % | 91.871 M -41.31 % | 156.545 M 133.25 % | 67.116 M -45.60 % | 123.370 M -36.85 % | 195.361 M -58.17 % | 467.050 M |
Cash at end of period | 258.699 M -17.47 % | 313.446 M -13.85 % | 363.855 M 14.76 % | 317.049 M -3.62 % | 328.942 M 4.42 % | 315.031 M 15.57 % | 272.591 M 103.68 % | 133.834 M 17.89 % | 113.520 M 23.56 % | 91.871 M -41.31 % | 156.545 M 133.25 % | 67.116 M -45.60 % | 123.370 M -36.85 % | 195.361 M |
Operating cash flow | 27.038 M 171.79 % | 9.948 M -51.27 % | 20.416 M 112.29 % | 9.617 M -61.12 % | 24.734 M 316.83 % | -11.407 M -185.92 % | 13.277 M -19.04 % | 16.400 M 8.77 % | 15.077 M 81.08 % | 8.326 M -41.37 % | 14.200 M 30.79 % | 10.857 M -2.90 % | 11.181 M 224.46 % | 3.446 M |
Capital expenditure | -949.000 K -778.70 % | -108.000 K 80.65 % | -558.000 K -154.79 % | -219.000 K 75.42 % | -891.000 K -230.00 % | -270.000 K -12.97 % | -239.000 K 63.57 % | -656.000 K -13.10 % | -580.000 K 58.27 % | -1.390 M 46.58 % | -2.602 M -51.37 % | -1.719 M 45.22 % | -3.138 M -202.02 % | -1.039 M |
Free CashFlow | 26.089 M 165.13 % | 9.840 M -50.45 % | 19.858 M 111.30 % | 9.398 M -60.58 % | 23.843 M 304.19 % | -11.677 M -189.56 % | 13.038 M -17.19 % | 15.744 M 9.51 % | 14.377 M 107.28 % | 6.936 M -40.20 % | 11.598 M 26.92 % | 9.138 M 13.61 % | 8.043 M 230.04 % | 2.437 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 |