OKENF

Okeanis Eco Tankers Corp. OKENF

Trading inactive

Finances

2023 2022 2021 2020 2019 2018
Revenue 413.097 M 52.45 % 270.972 M 60.34 % 168.998 M -40.26 % 282.870 M 121.45 % 127.734 M 337.33 % 29.207 M
Net income 145.251 M 71.77 % 84.560 M 9 465.39 % -902.899 K -100.89 % 101.319 M 789.98 % 11.384 M 477.12 % -3.019 M
Income before tax 145.251 M 71.77 % 84.560 M 9 465.38 % -902.900 K -100.89 % 101.319 M 789.98 % 11.384 M 477.12 % -3.019 M
Income before tax ratio 0.35 12.68 % 0.31 5 940.93 % -0.01 -101.49 % 0.36 301.88 % 0.09 186.23 % -0.10
EBITDA 241.506 M 65.28 % 146.118 M 124.12 % 65.196 M -63.47 % 178.452 M 153.62 % 70.362 M 503.94 % 11.651 M
Net income ratio 0.35 12.68 % 0.31 5 940.94 % -0.01 -101.49 % 0.36 301.88 % 0.09 186.23 % -0.10
Ratio EBITDA 0.58 8.42 % 0.54 39.78 % 0.39 -38.85 % 0.63 14.53 % 0.55 38.10 % 0.40
Gross profit ratio 0.54 17.90 % 0.45 72.14 % 0.26 -51.16 % 0.54 30.42 % 0.41 87.32 % 0.22
Weighted average shs out dil 32.194 M -0.03 % 32.202 M -0.53 % 32.372 M -0.28 % 32.463 M 0.62 % 32.263 M 0.00 % 32.263 M
Weighted average shs out 32.194 M -0.03 % 32.202 M -0.53 % 32.372 M -0.28 % 32.463 M 0.62 % 32.263 M 0.00 % 32.263 M
EPS diluted 4.51 71.48 % 2.63 9 526.52 % -0.03 -100.89 % 3.12 791.43 % 0.35 473.93 % -0.09
Earnings per share 4.51 71.48 % 2.63 9 526.52 % -0.03 -100.89 % 3.12 791.43 % 0.35 473.93 % -0.09
Gross profit 221.412 M 79.74 % 123.183 M 176.01 % 44.629 M -70.82 % 152.956 M 188.83 % 52.957 M 719.22 % 6.464 M
Income tax expense 3.000 100.00 % -1.968 M 64.18 % -5.494 M 0.000 0.000 -100.00 % 3.000
Cost of revenue 191.684 M 29.70 % 147.790 M 18.83 % 124.369 M -4.27 % 129.915 M 73.74 % 74.777 M 228.79 % 22.743 M
General and administrative expenses 0.000 -100.00 % 446.601 K 38.09 % 323.409 K 12.95 % 286.331 K 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 100.00 % -1.355 M 0.000 0.000
Operating expenses 20.290 M 55.35 % 13.060 M 2.44 % 12.749 M 9.96 % 11.595 M 61.47 % 7.181 M 235.78 % 2.139 M
Cost and expenses 211.974 M 31.78 % 160.850 M 17.31 % 137.118 M -3.10 % 141.510 M 72.66 % 81.957 M 229.39 % 24.882 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 20.290 M 4 443.10 % 446.601 K 38.09 % 323.409 K 12.95 % 286.331 K -96.01 % 7.181 M 235.78 % 2.139 M
Interest income 4.105 M 468.87 % 721.528 K 20 693.31 % 3.470 K -93.13 % 50.499 K -61.16 % 130.020 K -55.54 % 292.412 K
Interest expense 61.179 M 74.41 % 35.077 M 29.52 % 27.083 M -21.21 % 34.374 M -11.43 % 38.811 M 339.52 % 8.830 M
Depreciation and amortization 40.383 M 6.37 % 37.963 M -1.82 % 38.666 M -7.10 % 41.620 M 69.28 % 24.586 M 235.66 % 7.325 M
Operating income 201.123 M 82.64 % 110.123 M 243.88 % 32.024 M -77.35 % 141.361 M 208.81 % 45.776 M 958.22 % 4.326 M
Operating income ratio 0.49 19.80 % 0.41 114.47 % 0.19 -62.08 % 0.50 39.45 % 0.36 141.97 % 0.15
Total other income expenses net -55.872 M -118.57 % -25.563 M 22.02 % -32.783 M 18.13 % -40.042 M -16.43 % -34.392 M -368.27 % -7.345 M
2023 2022 2021 2020 2019 2018
2023 2022 2021 2020 2019 2018
Net debt 641.405 M -2.48 % 657.690 M 22.06 % 538.813 M -33.57 % 811.139 M 12.77 % 719.310 M 123.52 % 321.805 M
Total investments 3.010 M 0.000 0.000 0.000 -100.00 % 3.410 M 13.67 % 3.000 M
Total debt 693.283 M -6.19 % 739.036 M 28.08 % 576.996 M -30.86 % 834.477 M 13.89 % 732.706 M 115.57 % 339.888 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 100.00 % -22.896 K 0.000
Retained earnings 291.649 M 99.22 % 146.398 M 136.74 % 61.838 M -6.25 % 65.961 M 688.47 % 8.366 M 377.12 % -3.019 M
Common stock 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 5.05 % 31.310 K
Total equity 408.132 M -3.34 % 422.243 M 17.85 % 358.293 M -9.80 % 397.228 M 16.25 % 341.694 M 8.00 % 316.370 M
Other non current liabilities 32.692 K 36.58 % 23.937 K 38.41 % 17.294 K -98.53 % 1.177 M 2 118.64 % 53.066 K 0.000
Long term debt 615.334 M -7.92 % 668.236 M 24.95 % 534.783 M -29.56 % 759.219 M 11.05 % 683.676 M 115.13 % 317.803 M
Total non current liabilities 615.367 M -7.92 % 668.260 M 24.96 % 534.801 M -29.67 % 760.396 M 11.21 % 683.729 M 115.14 % 317.803 M
Other current liabilities 4.145 M 6 565.94 % 62.182 K -83.92 % 386.657 K -95.71 % 9.013 M -48.52 % 17.509 M 303.36 % 4.341 M
Deferred revenue 0.000 -100.00 % 10.203 M 249.48 % 2.919 M 0.000 -100.00 % 4.919 M 361.95 % 1.065 M
Short term debt 77.949 M 10.10 % 70.799 M 67.72 % 42.213 M -43.91 % 75.258 M 53.50 % 49.029 M 122.00 % 22.085 M
Total current liabilities 105.616 M 13.75 % 92.852 M 50.99 % 61.495 M -39.77 % 102.104 M 19.55 % 85.410 M 148.82 % 34.327 M
Total liabilities 720.983 M -5.27 % 761.112 M 27.64 % 596.296 M -30.86 % 862.500 M 12.14 % 769.140 M 118.43 % 352.129 M
Other non current assets 0.000 -100.00 % 4.510 M -47.32 % 8.561 M 33.55 % 6.410 M 752.96 % 751.505 K 36.10 % 552.188 K
Long term investments 3.010 M 0.000 0.000 0.000 -100.00 % 3.410 M 13.67 % 3.000 M
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 988.155 M -3.54 % 1.024 B 15.96 % 883.463 M -26.34 % 1.199 B 12.69 % 1.064 B 67.70 % 634.633 M
Total non current assets 991.165 M -3.67 % 1.029 B 15.35 % 892.023 M -26.02 % 1.206 B 12.86 % 1.068 B 67.42 % 638.185 M
Other current assets 3.267 M 0.67 % 3.245 M 214.25 % 1.033 M 7.07 % 964.416 K -57.40 % 2.264 M 150.72 % 902.853 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 51.877 M -36.23 % 81.346 M 113.04 % 38.183 M 63.61 % 23.338 M 74.22 % 13.396 M -25.92 % 18.083 M
Cash and short term investments 51.877 M -36.23 % 81.346 M 113.04 % 38.183 M 63.61 % 23.338 M 74.22 % 13.396 M -25.92 % 18.083 M
Total current assets 137.950 M -10.66 % 154.417 M 146.81 % 62.565 M 16.05 % 53.912 M 27.23 % 42.372 M 39.78 % 30.314 M
Inventory 25.354 M 49.05 % 17.011 M 34.68 % 12.631 M 119.00 % 5.767 M -11.98 % 6.552 M 143.84 % 2.687 M
Net receivables 57.452 M 8.78 % 52.816 M 392.73 % 10.719 M -55.04 % 23.843 M 18.26 % 20.161 M 133.31 % 8.641 M
Tax assets 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
Account payables 23.523 M 99.82 % 11.772 M -26.24 % 15.960 M -9.81 % 17.697 M 26.83 % 13.953 M 104.12 % 6.836 M
Tax payables 0.000 -100.00 % 15.645 K -1.24 % 15.842 K -88.33 % 135.724 K 0.000 0.000
Deferred revenue non current 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
Capital lease obligations 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
Other total stockholders equity 116.450 M -57.78 % 275.812 M -6.95 % 296.422 M -10.51 % 331.235 M -0.63 % 333.319 M 4.37 % 319.357 M
Deferred tax liabilities non current 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
Total assets 1.129 B -4.58 % 1.183 B 23.96 % 954.589 M -24.22 % 1.260 B 13.40 % 1.111 B 66.17 % 668.499 M
2023 2022 2021 2020 2019 2018
2023 2022 2021 2020 2019 2018
Deferred income tax 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
Change in working capital -7.747 M 82.97 % -45.479 M -411.20 % -8.896 M -249.75 % 5.941 M 990.99 % -666.757 K 90.51 % -7.024 M
Accounts receivables -5.860 M 0.000 0.000 0.000 100.00 % -10.079 M -45.34 % -6.934 M
Inventory -8.343 M -90.49 % -4.380 M 36.18 % -6.863 M -974.30 % 784.973 K 120.31 % -3.865 M -1 113.95 % -318.406 K
Accounts payables 10.958 M 0.000 0.000 0.000 -100.00 % 7.741 M 2 716.63 % 274.845 K
Other working capital -4.501 M 89.05 % -41.099 M -1 921.17 % -2.033 M -139.44 % 5.156 M -6.87 % 5.536 M 12 070.38 % -46.246 K
Other non cash items -2.971 M -154.26 % 5.476 M 2 108.74 % -272.605 K -108.20 % 3.323 M 152.73 % -6.303 M -308.40 % -1.543 M
Net cash provided by operating activities 174.916 M 111.97 % 82.520 M 188.59 % 28.594 M -81.21 % 152.202 M 424.82 % 29.001 M 780.53 % -4.262 M
Investments in property plant and equipment -3.306 M 98.15 % -178.601 M -776.03 % -20.388 M 88.16 % -172.166 M 61.19 % -443.658 M -130.87 % -192.169 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 100.00 % -410.000 K 0.000
Sales maturities of investments 2.033 M 0.000 0.000 0.000 0.000 -100.00 % 1.450 M
Other investing activites 0.000 100.00 % -118.807 K -100.04 % 306.066 M 2 745.17 % -11.571 M -703.10 % -1.441 M -429.23 % 437.610 K
Net cash used for investing activites -1.273 M 99.29 % -178.720 M -162.56 % 285.678 M 255.48 % -183.737 M 58.76 % -445.509 M -134.13 % -190.281 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued -159.361 M 0.000 0.000 -100.00 % 275.911 M 1 819.24 % 14.376 M -88.51 % 125.118 M
Common stock repurchased 0.000 100.00 % -20.607 M 40.81 % -34.813 M -1 591.49 % -2.058 M -103.74 % -1.010 M 0.000
Dividends paid 0.000 0.000 100.00 % -3.220 M 92.64 % -43.724 M -9 546 602.18 % -458.000 0.000
Other financing activites -205.716 M -248.03 % 138.965 M 146.91 % -296.208 M -447.66 % 85.201 M -79.31 % 411.821 M 93.68 % 212.626 M
Net cash used provided by financing activities -205.716 M -248.03 % 138.965 M 146.41 % -299.428 M -821.91 % 41.477 M -89.93 % 411.821 M 93.68 % 212.626 M
Effect of forex changes on cash 0.000 -100.00 % 397.680 K 0.000 0.000 0.000 0.000
Net change in cash -31.886 M -173.87 % 43.163 M 190.75 % 14.845 M 49.31 % 9.942 M 312.11 % -4.687 M -125.92 % 18.083 M
Cash at beginning of period 83.764 M 119.37 % 38.183 M 63.61 % 23.338 M 74.22 % 13.396 M -25.92 % 18.083 M 0.000
Cash at end of period 51.877 M -36.23 % 81.346 M 113.04 % 38.183 M 63.61 % 23.338 M 74.22 % 13.396 M -25.92 % 18.083 M
Operating cash flow 174.916 M 111.97 % 82.520 M 188.59 % 28.594 M -81.21 % 152.202 M 424.82 % 29.001 M 780.53 % -4.262 M
Capital expenditure -3.306 M 98.15 % -178.601 M -776.03 % -20.388 M 88.16 % -172.166 M 61.19 % -443.658 M -130.87 % -192.169 M
Free CashFlow 171.610 M 278.61 % -96.081 M -1 270.78 % 8.207 M 141.11 % -19.964 M 95.19 % -414.657 M -111.10 % -196.430 M
2023 2022 2021 2020 2019 2018
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
Revenue 91.671 M 2.92 % 89.066 M -25.66 % 119.807 M 6.45 % 112.553 M 2.10 % 110.237 M 59.27 % 69.213 M 38.77 % 49.875 M 19.75 % 41.648 M 19.06 % 34.979 M -9.56 % 38.675 M -18.36 % 47.371 M -1.26 % 47.974 M
Net income 21.260 M 9.31 % 19.449 M -63.26 % 52.938 M 2.58 % 51.604 M 6.56 % 48.427 M 156.12 % 18.908 M 138.07 % 7.942 M -14.43 % 9.282 M 104.34 % 4.542 M 196.49 % -4.708 M 41.73 % -8.079 M -210.04 % 7.342 M
Income before tax 21.260 M 9.31 % 19.449 M -63.26 % 52.938 M 2.58 % 51.604 M 6.56 % 48.427 M 156.12 % 18.908 M 138.07 % 7.942 M -14.43 % 9.282 M 104.34 % 4.542 M 196.49 % -4.708 M 41.73 % -8.079 M -210.04 % 7.342 M
Income before tax ratio 0.23 6.21 % 0.22 -50.58 % 0.44 -3.63 % 0.46 4.37 % 0.44 60.80 % 0.27 71.55 % 0.16 -28.55 % 0.22 71.62 % 0.13 206.68 % -0.12 28.63 % -0.17 -211.44 % 0.15
EBITDA 44.190 M -3.50 % 45.793 M -41.80 % 78.683 M 3.52 % 76.007 M 11.56 % 68.131 M 82.24 % 37.386 M 51.45 % 24.685 M 52.11 % 16.229 M 36.92 % 11.853 M 4.95 % 11.293 M -49.20 % 22.229 M -11.68 % 25.170 M
Net income ratio 0.23 6.21 % 0.22 -50.58 % 0.44 -3.63 % 0.46 4.37 % 0.44 60.80 % 0.27 71.55 % 0.16 -28.55 % 0.22 71.62 % 0.13 206.68 % -0.12 28.63 % -0.17 -211.44 % 0.15
Ratio EBITDA 0.48 -6.24 % 0.51 -21.71 % 0.66 -2.75 % 0.68 9.26 % 0.62 14.42 % 0.54 9.13 % 0.49 27.02 % 0.39 15.00 % 0.34 16.04 % 0.29 -37.77 % 0.47 -10.56 % 0.52
Gross profit ratio 0.42 -5.70 % 0.45 -26.45 % 0.61 -2.78 % 0.62 7.94 % 0.58 29.39 % 0.45 28.23 % 0.35 31.36 % 0.27 63.45 % 0.16 6.70 % 0.15 -49.12 % 0.30 -24.00 % 0.39
Weighted average shs out dil 32.194 M 0.00 % 32.194 M 0.00 % 32.194 M 0.00 % 32.194 M -0.03 % 32.202 M 0.03 % 32.194 M 0.00 % 32.194 M -0.10 % 32.228 M -0.41 % 32.362 M -0.04 % 32.376 M 0.00 % 32.376 M 0.00 % 32.376 M
Weighted average shs out 32.194 M 0.00 % 32.194 M 0.00 % 32.194 M 0.00 % 32.194 M -0.03 % 32.202 M 0.03 % 32.194 M 0.00 % 32.194 M -0.10 % 32.228 M -0.41 % 32.362 M -0.04 % 32.376 M 0.00 % 32.376 M 0.00 % 32.376 M
EPS diluted 0.66 10.00 % 0.60 -63.41 % 1.64 2.50 % 1.60 6.67 % 1.50 154.24 % 0.59 136.00 % 0.25 -13.79 % 0.29 107.14 % 0.14 193.33 % -0.15 40.00 % -0.25 -208.70 % 0.23
Earnings per share 0.66 10.00 % 0.60 -63.41 % 1.64 2.50 % 1.60 6.67 % 1.50 154.24 % 0.59 136.00 % 0.25 -13.79 % 0.29 107.14 % 0.14 193.33 % -0.15 40.00 % -0.25 -208.70 % 0.23
Gross profit 38.605 M -2.94 % 39.776 M -45.32 % 72.740 M 3.48 % 70.292 M 10.20 % 63.783 M 106.08 % 30.950 M 77.95 % 17.393 M 57.31 % 11.056 M 94.61 % 5.681 M -3.50 % 5.887 M -58.46 % 14.173 M -24.96 % 18.888 M
Income tax expense 6.000 0.000 0.000 0.000 100.00 % -1.654 M -82 715 050.00 % 2.000 -60.00 % 5.000 225.00 % -4.000 0.00 % -4.000 -100.00 % -2.000 0.000 0.000
Cost of revenue 53.066 M 7.66 % 49.291 M 4.72 % 47.067 M 11.37 % 42.261 M -9.03 % 46.454 M 21.41 % 38.263 M 17.80 % 32.482 M 6.18 % 30.591 M 4.42 % 29.298 M -10.64 % 32.788 M -1.23 % 33.197 M 14.14 % 29.086 M
General and administrative expenses 0.000 -100.00 % 2.166 M -9.84 % 2.402 M -15.97 % 2.859 M 187.63 % -3.262 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other 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
Operating expenses 4.692 M 7.86 % 4.350 M -18.93 % 5.366 M -8.78 % 5.882 M 41.25 % 4.164 M 34.06 % 3.106 M 14.01 % 2.725 M -11.09 % 3.065 M 39.63 % 2.195 M -23.77 % 2.879 M 3.99 % 2.769 M -43.57 % 4.906 M
Cost and expenses 57.758 M 7.68 % 53.640 M 2.30 % 52.433 M 8.91 % 48.143 M -4.89 % 50.618 M 22.36 % 41.369 M 17.50 % 35.207 M 4.61 % 33.656 M 6.87 % 31.493 M -11.70 % 35.667 M -0.83 % 35.966 M 5.81 % 33.992 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
Selling general and administrative expenses 4.692 M 116.62 % 2.166 M -9.84 % 2.402 M -15.97 % 2.859 M 187.63 % -3.262 M -205.02 % 3.106 M 14.01 % 2.725 M -11.09 % 3.065 M 39.63 % 2.195 M -23.77 % 2.879 M 3.99 % 2.769 M -43.57 % 4.906 M
Interest income 906.536 K -11.10 % 1.020 M -9.13 % 1.122 M 6.28 % 1.056 M 194.91 % 358.067 K 28.19 % 279.335 K 233.20 % 83.835 K 28 709.28 % 291.000 -7.62 % 315.000 -46.70 % 591.000 -47.84 % 1.133 K -20.82 % 1.431 K
Interest expense 15.095 M -3.54 % 15.650 M -0.65 % 15.752 M 7.29 % 14.682 M 45.28 % 10.106 M 0.47 % 10.059 M 12.10 % 8.973 M 51.10 % 5.939 M -55.28 % 13.280 M 79.82 % 7.385 M -5.71 % 7.833 M -1.69 % 7.967 M
Depreciation and amortization 43.812 K -99.56 % 10.047 M -0.25 % 10.072 M 0.87 % 9.986 M -1.78 % 10.166 M 6.55 % 9.542 M -4.75 % 10.017 M 21.60 % 8.238 M -1.54 % 8.367 M 0.98 % 8.286 M -23.46 % 10.825 M -3.26 % 11.189 M
Operating income 33.913 M -4.27 % 35.426 M -47.42 % 67.375 M 4.60 % 64.410 M 8.04 % 59.619 M 114.12 % 27.844 M 89.83 % 14.668 M 83.55 % 7.992 M 129.23 % 3.486 M 15.91 % 3.008 M -73.63 % 11.405 M -18.43 % 13.981 M
Operating income ratio 0.37 -6.99 % 0.40 -29.27 % 0.56 -1.73 % 0.57 5.81 % 0.54 34.44 % 0.40 36.79 % 0.29 53.27 % 0.19 92.52 % 0.10 28.15 % 0.08 -67.70 % 0.24 -17.39 % 0.29
Total other income expenses net -12.653 M 20.81 % -15.976 M -10.66 % -14.437 M -12.74 % -12.806 M -14.42 % -11.192 M -25.24 % -8.936 M -32.86 % -6.726 M -621.26 % 1.290 M 22.17 % 1.056 M 113.69 % -7.716 M 60.40 % -19.484 M -193.46 % -6.639 M
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
Net debt 641.405 M 2.20 % 627.588 M -1.00 % 633.926 M 2.89 % 616.100 M -6.32 % 657.690 M -3.28 % 680.011 M -2.20 % 695.289 M 11.79 % 621.953 M 15.85 % 536.874 M -5.22 % 566.417 M -0.84 % 571.242 M -28.18 % 795.373 M
Total investments 3.010 M 0.000 0.000 0.000 0.000 -100.00 % 5.160 M 2.87 % 5.017 M -69.77 % 16.594 M 93.83 % 8.561 M 50.18 % 5.700 M -0.47 % 5.727 M -15.82 % 6.803 M
Total debt 693.283 M -1.53 % 704.090 M -1.40 % 714.099 M -1.78 % 727.031 M -1.62 % 739.036 M -1.60 % 751.049 M -1.58 % 763.136 M 16.26 % 656.410 M 13.76 % 576.996 M -1.83 % 587.781 M -1.80 % 598.547 M -27.10 % 821.049 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 100.00 % -26.150 K 0.00 % -26.150 K 0.00 % -26.150 K 0.00 % -26.150 K -0.78 % -25.947 K 0.00 % -25.947 K 0.00 % -25.947 K
Retained earnings 291.649 M 7.86 % 270.389 M 7.75 % 250.939 M 26.74 % 198.002 M 35.25 % 146.398 M 49.43 % 97.971 M 23.92 % 79.062 M 11.17 % 71.120 M 15.01 % 61.838 M 7.93 % 57.296 M -7.59 % 62.004 M -11.53 % 70.083 M
Common stock 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K 0.00 % 32.890 K
Total equity 408.132 M 0.48 % 406.189 M -6.63 % 435.031 M 0.33 % 433.604 M 2.69 % 422.243 M 10.07 % 383.616 M 2.43 % 374.505 M 2.17 % 366.563 M 2.31 % 358.293 M -1.64 % 364.281 M -1.28 % 368.989 M -8.06 % 401.350 M
Other non current liabilities 32.692 K -78.01 % 148.638 K 196.02 % 50.212 K 109.78 % 23.936 K 0.00 % 23.937 K 38.41 % 17.294 K 0.00 % 17.294 K 0.00 % 17.294 K 0.00 % 17.294 K -71.73 % 61.175 K 0.00 % 61.175 K 0.00 % 61.175 K
Long term debt 615.334 M -1.77 % 626.391 M -1.54 % 636.157 M -2.31 % 651.175 M -2.55 % 668.236 M -2.27 % 683.751 M -2.08 % 698.278 M 14.33 % 610.748 M 14.20 % 534.783 M -1.92 % 545.256 M -1.93 % 555.976 M -25.52 % 746.493 M
Total non current liabilities 615.367 M -1.78 % 626.540 M -1.52 % 636.208 M -2.30 % 651.199 M -2.55 % 668.260 M -2.27 % 683.769 M -2.08 % 698.295 M 14.33 % 610.765 M 14.20 % 534.801 M -1.93 % 545.317 M -1.93 % 556.038 M -25.52 % 746.555 M
Other current liabilities 4.145 M -41.45 % 7.080 M -11.63 % 8.012 M 0.000 -100.00 % 62.182 K -98.81 % 5.206 M -24.18 % 6.866 M 11.12 % 6.179 M 86.00 % 3.322 M -97.56 % 136.261 M -16.84 % 163.858 M 5 362.44 % 3.000 M
Deferred revenue 0.000 0.000 0.000 -100.00 % 8.844 M -13.31 % 10.203 M 204.74 % 3.348 M 51.58 % 2.209 M 0.000 0.000 -100.00 % 3.472 M 600.00 % 496.000 K -91.47 % 5.811 M
Short term debt 77.949 M 0.32 % 77.699 M -0.31 % 77.942 M 2.75 % 75.856 M 7.14 % 70.799 M 5.20 % 67.298 M 3.76 % 64.858 M 42.04 % 45.662 M 8.17 % 42.213 M -0.73 % 42.525 M -0.11 % 42.570 M -42.90 % 74.556 M
Total current liabilities 105.616 M -3.91 % 109.909 M 0.87 % 108.964 M 4.89 % 103.885 M 11.88 % 92.852 M -2.57 % 95.299 M 0.60 % 94.726 M 41.34 % 67.018 M 8.98 % 61.495 M -69.78 % 203.468 M -12.46 % 232.440 M 131.36 % 100.466 M
Total liabilities 720.983 M -2.10 % 736.449 M -1.17 % 745.172 M -1.31 % 755.085 M -0.79 % 761.112 M -2.30 % 779.067 M -1.76 % 793.021 M 17.00 % 677.783 M 13.67 % 596.296 M -20.36 % 748.785 M -5.03 % 788.478 M -6.91 % 847.021 M
Other non current assets 0.000 -100.00 % 3.010 M -25.49 % 4.040 M -19.64 % 5.027 M 11.47 % 4.510 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term investments 3.010 M 0.000 0.000 0.000 0.000 -100.00 % 4.646 M -7.38 % 5.017 M -69.77 % 16.594 M 93.83 % 8.561 M 50.18 % 5.700 M -0.47 % 5.727 M -15.82 % 6.803 M
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 988.155 M -0.90 % 997.111 M -0.75 % 1.005 B -0.97 % 1.015 B -0.96 % 1.024 B -0.97 % 1.034 B -0.89 % 1.044 B 8.24 % 964.377 M 9.16 % 883.463 M -0.68 % 889.555 M 1.08 % 880.068 M -25.93 % 1.188 B
Total non current assets 991.165 M -0.90 % 1.000 B -0.85 % 1.009 B -1.06 % 1.020 B -0.91 % 1.029 B -0.98 % 1.039 B -0.92 % 1.049 B 6.92 % 980.971 M 9.97 % 892.023 M -0.36 % 895.255 M 1.07 % 885.795 M -25.88 % 1.195 B
Other current assets 3.267 M -1.42 % 3.314 M 30.29 % 2.543 M -47.65 % 4.859 M 49.73 % 3.245 M -20.59 % 4.086 M -60.55 % 10.358 M 1 097.49 % 864.949 K -16.24 % 1.033 M -99.40 % 172.443 M -18.71 % 212.142 M 12 529.50 % 1.680 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 514.023 K 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 51.877 M -32.19 % 76.501 M -4.58 % 80.173 M -27.73 % 110.931 M 36.37 % 81.346 M 14.51 % 71.038 M 4.70 % 67.847 M 96.90 % 34.457 M -14.12 % 40.123 M 87.81 % 21.364 M -21.76 % 27.305 M 6.34 % 25.676 M
Cash and short term investments 51.877 M -32.19 % 76.501 M -4.58 % 80.173 M -27.73 % 110.931 M 36.37 % 81.346 M 13.69 % 71.552 M 5.46 % 67.847 M 96.90 % 34.457 M -14.12 % 40.123 M 87.81 % 21.364 M -21.76 % 27.305 M 6.34 % 25.676 M
Total current assets 137.950 M -3.21 % 142.517 M -16.89 % 171.489 M 1.40 % 169.119 M 9.52 % 154.417 M 24.98 % 123.551 M 4.08 % 118.709 M 87.31 % 63.375 M 1.29 % 62.565 M -71.28 % 217.811 M -19.83 % 271.672 M 409.30 % 53.342 M
Inventory 25.354 M 4.58 % 24.244 M 12.86 % 21.481 M 12.70 % 19.061 M 12.05 % 17.011 M -24.16 % 22.428 M 13.75 % 19.718 M 131.19 % 8.529 M -32.47 % 12.631 M 14.32 % 11.049 M 20.98 % 9.133 M 7.96 % 8.459 M
Net receivables 57.452 M 49.39 % 38.458 M -42.85 % 67.291 M 96.37 % 34.268 M -35.12 % 52.816 M 107.25 % 25.484 M 22.60 % 20.787 M 6.47 % 19.524 M 122.38 % 8.780 M -32.23 % 12.955 M -43.90 % 23.092 M 31.76 % 17.526 M
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
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
Account payables 23.523 M -6.40 % 25.131 M 9.21 % 23.011 M 19.94 % 19.185 M 62.97 % 11.772 M -39.47 % 19.447 M -6.47 % 20.793 M 37.00 % 15.177 M -4.91 % 15.960 M -24.75 % 21.210 M -16.87 % 25.515 M 49.22 % 17.099 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 15.645 K 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 116.450 M -14.23 % 135.768 M -26.24 % 184.059 M -21.87 % 235.570 M -14.59 % 275.812 M -3.44 % 285.639 M -3.32 % 295.436 M 0.00 % 295.436 M -0.34 % 296.448 M -3.43 % 306.979 M 0.00 % 306.979 M -7.33 % 331.261 M
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 1.129 B -1.18 % 1.143 B -3.18 % 1.180 B -0.71 % 1.189 B 0.45 % 1.183 B 1.78 % 1.163 B -0.41 % 1.168 B 11.79 % 1.044 B 9.40 % 954.589 M -14.24 % 1.113 B -3.84 % 1.157 B -7.28 % 1.248 B
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31
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
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
Change in working capital 25.727 M 187.94 % -29.255 M -239.26 % 21.007 M 186.16 % -24.382 M -163.18 % -9.264 M -266.44 % -2.528 M 68.73 % -8.085 M -126.33 % -3.572 M -161.86 % 5.775 M 147.07 % -12.269 M -938.52 % 1.463 M
Accounts receivables 0.000 0.000 0.000 0.000 100.00 % -6.793 M -406.31 % 2.218 M 118.77 % -11.815 M -535.48 % 2.713 M -69.97 % 9.036 M 201.83 % -8.873 M -323.57 % 3.969 M
Inventory -2.762 M -14.13 % -2.420 M -18.03 % -2.051 M -137.85 % 5.418 M 332.90 % -2.326 M 78.87 % -11.007 M -368.35 % 4.102 M -13.08 % 4.719 M 258.50 % -2.977 M 47.64 % -5.686 M -111.24 % -2.692 M
Accounts payables 0.000 0.000 0.000 0.000 100.00 % -970.177 K -117.41 % 5.572 M 2 344.45 % -248.266 K 96.89 % -7.988 M -129.19 % -3.485 M -147.27 % 7.374 M 489.31 % 1.251 M
Other working capital 28.489 M 206.17 % -26.834 M -216.38 % 23.057 M 177.37 % -29.800 M -3 711.63 % 825.105 K 19.76 % 688.952 K 656.28 % -123.849 K 95.89 % -3.017 M -194.23 % 3.201 M 162.99 % -5.083 M -377.23 % -1.065 M
Other non cash items 776.165 K 198.36 % -789.135 K 42.65 % -1.376 M -198.73 % 1.394 M -71.78 % 4.939 M 565.50 % 742.201 K 110.41 % -7.129 M 41.71 % -12.232 M -2 010.15 % -579.653 K -104.64 % 12.495 M 1 151.07 % -1.189 M
Net cash provided by operating activities 56.000 M 69.87 % 32.966 M -59.41 % 81.220 M 128.11 % 35.605 M 47.59 % 24.125 M 49.16 % 16.174 M 601.74 % 2.305 M 179.62 % -2.895 M -133.00 % 8.773 M 195.21 % 2.972 M -84.20 % 18.805 M
Investments in property plant and equipment 0.000 0.000 0.000 0.000 -100.00 % 5.073 M 104.95 % -102.505 M -42.13 % -72.123 M -12 036.90 % -594.245 K 96.76 % -18.352 M -2 287.41 % -768.689 K 58.65 % -1.859 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 169.650 M 333.29 % 39.154 M -52.38 % 82.214 M 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 445.146 K 200.00 % -445.146 K -54 669 312.81 % 0.814 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 -100.00 % 212.352 K 0.000 0.000 100.00 % -5.681 K 73.68 % -21.584 K -102.07 % 1.045 M 0.000
Other investing activites -194.984 K -112.71 % 1.534 M 374.24 % 323.439 K 433.52 % -96.976 K -103.62 % 2.675 M 197.73 % -2.737 M -355.81 % 1.070 M -8.93 % 1.175 M 22.65 % 958.046 K -71.03 % 3.307 M 829.09 % 355.930 K
Net cash used for investing activites -194.984 K -112.71 % 1.534 M 374.24 % 323.439 K 433.52 % -96.976 K -101.22 % 7.961 M 107.60 % -104.797 M -46.57 % -71.498 M -142.00 % 170.225 M 683.06 % 21.738 M -74.66 % 85.797 M 5 808.16 % -1.503 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 100.00 % -9.231 M 0.000 0.000 100.00 % -9.287 M -2 408.54 % 402.284 K 101.66 % -24.293 M 0.000
Common stock repurchased -48.291 M 6.25 % -51.511 M -28.00 % -40.243 M -310.72 % -9.798 M -30 239.86 % 32.509 K 25.16 % 25.973 K 102.57 % -1.012 M -107.86 % -486.930 K -24 346 600.00 % 2.000 177.63 % 0.720 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -54.313 K -1.82 % -53.341 K -3 423.83 % -1.514 K 99.95 % -3.220 M
Other financing activites -58.937 M 9.74 % -65.294 M -24.36 % -52.506 M -129.34 % -22.894 M 23.62 % -29.975 M -124.87 % 120.533 M 89.57 % 63.582 M 142.66 % -149.057 M -310.16 % -36.341 M 58.27 % -87.094 M -534.06 % -13.736 M
Net cash used provided by financing activities -58.937 M 9.74 % -65.294 M -24.36 % -52.506 M -129.34 % -22.894 M 23.62 % -29.975 M -124.87 % 120.533 M 89.57 % 63.582 M 142.64 % -149.111 M -309.71 % -36.394 M 58.21 % -87.095 M -413.67 % -16.956 M
Effect of forex changes on cash -539.560 K -1 576.02 % 36.555 K -93.33 % 548.000 K 875.16 % -70.695 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -3.672 M 88.06 % -30.758 M -203.96 % 29.585 M 135.86 % 12.543 M 293.02 % 3.192 M -90.44 % 33.390 M 689.32 % -5.666 M -130.20 % 18.759 M 415.76 % -5.941 M -464.85 % 1.628 M 369.66 % 346.711 K
Cash at beginning of period 80.173 M -27.73 % 110.931 M 36.37 % 81.346 M 18.23 % 68.802 M 1.41 % 67.847 M 96.90 % 34.457 M -14.12 % 40.123 M 87.81 % 21.364 M -21.76 % 27.305 M 6.34 % 25.676 M 1.37 % 25.329 M
Cash at end of period 76.501 M -4.58 % 80.173 M -27.73 % 110.931 M 36.37 % 81.346 M 14.51 % 71.038 M 4.70 % 67.847 M 96.90 % 34.457 M -14.12 % 40.123 M 87.81 % 21.364 M -21.76 % 27.305 M 6.34 % 25.676 M
Operating cash flow 56.000 M 69.87 % 32.966 M -59.41 % 81.220 M 128.11 % 35.605 M 47.59 % 24.125 M 49.16 % 16.174 M 601.74 % 2.305 M 179.62 % -2.895 M -133.00 % 8.773 M 195.21 % 2.972 M -84.20 % 18.805 M
Capital expenditure 0.000 0.000 0.000 0.000 -100.00 % 5.073 M 104.95 % -102.505 M -42.13 % -72.123 M -12 036.90 % -594.245 K 96.76 % -18.352 M -2 287.41 % -768.689 K 58.65 % -1.859 M
Free CashFlow 56.000 M 69.87 % 32.966 M -59.41 % 81.220 M 128.11 % 35.605 M 21.94 % 29.198 M 133.82 % -86.331 M -23.65 % -69.818 M -1 901.05 % -3.489 M 63.58 % -9.579 M -534.81 % 2.203 M -87.00 % 16.946 M
2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021
Date Form 10K
2023
2022
2021
2020
2019
2018