
Palm Jewels Limited PALMJEWELS.BO
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.897 B 18.19 % | 1.605 B 60.74 % | 998.703 M -12.30 % | 1.139 B 45.49 % | 782.689 M 64.91 % | 474.609 M 13.23 % | 419.145 M 94.45 % | 215.551 M 290.22 % | 55.238 M 250.76 % | 15.748 M 60.84 % | 9.791 M 135.19 % | 4.163 M -64.98 % | 11.889 M |
Net income | 5.429 M 60.05 % | 3.392 M 12.26 % | 3.022 M 14.44 % | 2.640 M 32.63 % | 1.991 M 215.89 % | 630.209 K -28.59 % | 882.575 K 0.80 % | 875.605 K 469.23 % | 153.823 K 190.23 % | 53.000 K 251.43 % | -35.000 K -284.21 % | 19.000 K 35.71 % | 14.000 K |
Income before tax | 7.114 M 55.53 % | 4.574 M 15.88 % | 3.947 M 8.77 % | 3.629 M 39.07 % | 2.609 M 208.79 % | 845.034 K -26.61 % | 1.151 M -8.66 % | 1.261 M 395.71 % | 254.280 K 250.73 % | 72.500 K 216.94 % | -62.000 K -487.50 % | 16.000 K 8.11 % | 14.800 K |
Income before tax ratio | 0.00 31.59 % | 0.00 -27.91 % | 0.00 24.02 % | 0.00 -4.41 % | 0.00 87.25 % | 0.00 -35.18 % | 0.00 -53.03 % | 0.01 27.03 % | 0.00 -0.01 % | 0.00 172.70 % | -0.01 -264.76 % | 0.00 208.74 % | 0.00 |
EBITDA | 10.520 M 36.45 % | 7.710 M 20.62 % | 6.392 M 15.12 % | 5.552 M 27.00 % | 4.372 M 196.25 % | 1.476 M -13.36 % | 1.703 M 10.22 % | 1.545 M 400.01 % | 309.069 K 247.27 % | 89.000 K 111.90 % | 42.000 K -6.67 % | 45.000 K 0.00 % | 45.000 K |
Net income ratio | 0.00 35.41 % | 0.00 -30.16 % | 0.00 30.49 % | 0.00 -8.84 % | 0.00 91.55 % | 0.00 -36.94 % | 0.00 -48.16 % | 0.00 45.87 % | 0.00 -17.26 % | 0.00 194.15 % | 0.00 -178.32 % | 0.00 287.58 % | 0.00 |
Ratio EBITDA | 0.01 15.45 % | 0.00 -24.96 % | 0.01 31.27 % | 0.00 -12.71 % | 0.01 79.64 % | 0.00 -23.48 % | 0.00 -43.32 % | 0.01 28.13 % | 0.01 -1.00 % | 0.01 31.75 % | 0.00 -60.32 % | 0.01 185.59 % | 0.00 |
Gross profit ratio | 0.02 22.71 % | 0.02 -39.67 % | 0.03 20.08 % | 0.03 25.17 % | 0.02 13.16 % | 0.02 -14.19 % | 0.02 -20.59 % | 0.03 -59.56 % | 0.07 -11.06 % | 0.08 -3.59 % | 0.08 48.35 % | 0.06 108.94 % | 0.03 |
Weighted average shs out dil | 10.378 M 4.02 % | 9.977 M -0.95 % | 10.072 M -0.82 % | 10.155 M 2.03 % | 9.954 M -5.23 % | 10.503 M 4.97 % | 10.007 M 67.99 % | 5.956 M 456.16 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M |
Weighted average shs out | 10.378 M 4.02 % | 9.977 M -0.95 % | 10.072 M -0.82 % | 10.155 M 2.03 % | 9.954 M -5.23 % | 10.503 M 4.97 % | 10.007 M 67.99 % | 5.956 M 456.16 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M 0.00 % | 1.071 M |
EPS diluted | 0.52 52.94 % | 0.34 13.33 % | 0.30 15.38 % | 0.26 30.00 % | 0.20 233.33 % | 0.06 -31.97 % | 0.09 -41.20 % | 0.15 7.14 % | 0.14 182.83 % | 0.05 251.38 % | -0.03 -284.75 % | 0.02 35.11 % | 0.01 |
Earnings per share | 0.52 52.94 % | 0.34 13.33 % | 0.30 15.38 % | 0.26 30.00 % | 0.20 233.33 % | 0.06 -31.97 % | 0.09 -41.20 % | 0.15 7.14 % | 0.14 182.83 % | 0.05 251.38 % | -0.03 -284.75 % | 0.02 35.11 % | 0.01 |
Gross profit | 46.078 M 45.04 % | 31.769 M -3.03 % | 32.760 M 5.31 % | 31.108 M 82.11 % | 17.082 M 86.61 % | 9.153 M -2.83 % | 9.420 M 54.42 % | 6.100 M 57.81 % | 3.865 M 211.98 % | 1.239 M 55.07 % | 799.000 K 248.91 % | 229.000 K -26.84 % | 313.000 K |
Income tax expense | 1.685 M 42.55 % | 1.182 M 27.71 % | 925.533 K -6.38 % | 988.593 K 59.80 % | 618.644 K 187.98 % | 214.825 K -20.07 % | 268.782 K -30.17 % | 384.896 K 283.14 % | 100.458 K 415.17 % | 19.500 K -27.78 % | 27.000 K 800.00 % | 3.000 K 275.00 % | 800.000 |
Cost of revenue | 1.851 B 17.65 % | 1.574 B 62.90 % | 965.943 M -12.79 % | 1.108 B 44.68 % | 765.607 M 64.49 % | 465.456 M 13.60 % | 409.725 M 95.62 % | 209.451 M 307.71 % | 51.373 M 254.08 % | 14.509 M 61.35 % | 8.992 M 128.57 % | 3.934 M -66.02 % | 11.576 M |
General and administrative expenses | 12.455 M -9.44 % | 13.754 M 306.64 % | 3.382 M 25.29 % | 2.700 M 536.04 % | 424.441 K -44.01 % | 758.030 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 76.000 K -29.63 % | 108.000 K -89.75 % | 1.053 M 6.16 % | 992.164 K | 0.000 -100.00 % | 21.905 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 24.951 M 95.77 % | 12.745 M -44.03 % | 22.771 M 0.83 % | 22.584 M 83.37 % | 12.316 M 76.94 % | 6.961 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 37.482 M 40.87 % | 26.607 M -2.20 % | 27.206 M 3.54 % | 26.275 M 106.24 % | 12.740 M 64.59 % | 7.741 M -0.90 % | 7.811 M 69.36 % | 4.612 M 27.73 % | 3.611 M 209.83 % | 1.166 M 35.37 % | 861.000 K 304.23 % | 213.000 K -28.33 % | 297.200 K |
Cost and expenses | 1.889 B 18.04 % | 1.600 B 61.12 % | 993.145 M -12.42 % | 1.134 B 45.70 % | 778.273 M 64.47 % | 473.196 M 13.33 % | 417.536 M 95.05 % | 214.063 M 289.32 % | 54.984 M 250.79 % | 15.675 M 59.08 % | 9.853 M 137.59 % | 4.147 M -65.07 % | 11.873 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 |
Selling general and administrative expenses | 12.531 M -9.60 % | 13.862 M 212.51 % | 4.436 M 20.15 % | 3.692 M 769.80 % | 424.441 K -45.58 % | 779.935 K -21.12 % | 988.700 K 46.04 % | 677.017 K 445.98 % | 124.000 K -89.36 % | 1.166 M 35.37 % | 861.000 K 304.23 % | 213.000 K -28.33 % | 297.200 K |
Interest income | 0.000 | 0.000 | 0.000 100.00 % | -107.902 K 66.77 % | -324.709 K -157.18 % | 567.844 K 24.10 % | 457.580 K 101.25 % | 227.373 K 227 273.00 % | 100.000 -90.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 1.000 K |
Interest expense | 1.884 M 19.00 % | 1.583 M -1.75 % | 1.611 M 33.94 % | 1.203 M 11.60 % | 1.078 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 1.522 M -1.95 % | 1.552 M 86.35 % | 833.000 K 15.69 % | 720.000 K 5.26 % | 684.000 K 1 017.87 % | 61.188 K -28.73 % | 85.853 K 65.10 % | 52.000 K 0.00 % | 52.000 K 246.67 % | 15.000 K -85.44 % | 103.000 K 255.17 % | 29.000 K 0.00 % | 29.000 K |
Operating income | 8.596 M 66.53 % | 5.162 M -7.14 % | 5.559 M 15.01 % | 4.833 M 9.46 % | 4.415 M 212.12 % | 1.415 M -12.54 % | 1.617 M 8.31 % | 1.493 M 480.92 % | 257.069 K 247.39 % | 74.000 K 221.31 % | -61.000 K -481.25 % | 16.000 K 0.00 % | 16.000 K |
Operating income ratio | 0.00 40.89 % | 0.00 -42.23 % | 0.01 31.14 % | 0.00 -24.76 % | 0.01 89.27 % | 0.00 -22.76 % | 0.00 -44.30 % | 0.01 48.87 % | 0.00 -0.96 % | 0.00 175.42 % | -0.01 -262.10 % | 0.00 185.59 % | 0.00 |
Total other income expenses net | -1.482 M -152.11 % | -587.830 K 63.52 % | -1.611 M -33.85 % | -1.204 M 33.33 % | -1.806 M -217.06 % | -569.508 K -22.20 % | -466.052 K -100.14 % | -232.861 K -8 249.26 % | -2.789 K -85.93 % | -1.500 K -50.00 % | -1.000 K | 0.000 100.00 % | -1.200 K |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 29.499 M 380.98 % | 6.133 M -55.57 % | 13.804 M -61.94 % | 36.266 M 28.81 % | 28.155 M 308.16 % | 6.898 M 58.50 % | 4.352 M -79.23 % | 20.949 M 1 596.81 % | -1.400 M -921.61 % | -137.000 K 11.04 % | -154.000 K 51.11 % | -315.000 K 9.22 % | -347.000 K |
Total investments | 540.000 K | 0.000 | 0.000 -100.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 37.180 M 354.68 % | 8.177 M -53.35 % | 17.527 M -56.82 % | 40.587 M 39.24 % | 29.149 M 279.44 % | 7.682 M 50.51 % | 5.104 M -76.83 % | 22.026 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | 0.000 -233.33 % | 0.000 2 500.00 % | 0.000 -142.86 % | 0.000 -24.32 % | 0.000 716.67 % | 0.000 -115.38 % | 0.000 |
Retained earnings | 19.108 M 39.70 % | 13.678 M 33.69 % | 10.231 M 41.91 % | 7.209 M 55.91 % | 4.624 M 75.60 % | 2.633 M 31.46 % | 2.003 M 78.77 % | 1.120 M 357.65 % | 244.824 K 169.04 % | 91.000 K 139.47 % | 38.000 K -47.95 % | 73.000 K 35.19 % | 54.000 K |
Common stock | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 36.00 % | 73.831 M 67.22 % | 44.151 M 1 301.61 % | 3.150 M 0.00 % | 3.150 M 0.00 % | 3.150 M 0.00 % | 3.150 M 0.00 % | 3.150 M |
Total equity | 154.830 M 3.64 % | 149.399 M 2.32 % | 146.007 M 2.11 % | 142.985 M 1.88 % | 140.345 M 1.44 % | 138.354 M 0.46 % | 137.724 M 188.12 % | 47.801 M 1 308.06 % | 3.395 M 4.75 % | 3.241 M 1.66 % | 3.188 M -1.09 % | 3.223 M 0.59 % | 3.204 M |
Other non current liabilities | 0.000 | 0.000 -100.00 % | 33.576 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 35.536 M 480.75 % | 6.119 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.682 M 50.51 % | 5.104 M -28.32 % | 7.121 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 35.536 M 480.75 % | 6.119 M 18 124.33 % | 33.576 K 48.39 % | 22.627 K 46.79 % | 15.415 K -99.80 % | 7.682 M 50.51 % | 5.104 M -28.32 % | 7.121 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other current liabilities | 620.000 K -51.86 % | 1.288 M 35.58 % | 950.000 K -68.90 % | 3.055 M 23.35 % | 2.477 M 347.61 % | 553.276 K -38.64 % | 901.659 K 106.71 % | -13.434 M -905.23 % | 1.668 M 7 844.35 % | 21.000 K -94.17 % | 360.000 K 50.00 % | 240.000 K 95.12 % | 123.000 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 |
Short term debt | 1.644 M -79.90 % | 8.177 M -53.35 % | 17.527 M -56.82 % | 40.587 M 39.24 % | 29.149 M | 0.000 | 0.000 -100.00 % | 14.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 8.253 M -69.13 % | 26.734 M 26.41 % | 21.148 M -55.05 % | 47.046 M 30.60 % | 36.024 M 91.21 % | 18.840 M 235.09 % | 5.622 M 73.11 % | 3.248 M -74.85 % | 12.913 M 2 967.21 % | 421.000 K 3.95 % | 405.000 K 68.75 % | 240.000 K 95.12 % | 123.000 K |
Total liabilities | 43.789 M 63.80 % | 26.734 M 26.21 % | 21.182 M -55.00 % | 47.068 M 30.60 % | 36.039 M 35.88 % | 26.522 M 147.26 % | 10.726 M 3.45 % | 10.369 M -19.70 % | 12.913 M 2 967.21 % | 421.000 K 3.95 % | 405.000 K 68.75 % | 240.000 K 95.12 % | 123.000 K |
Other non current assets | 539.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.677 M -19.81 % | 2.091 M 170.90 % | 771.870 K 18 726.10 % | 4.100 K 2.50 % | 4.000 K 33.33 % | 3.000 K | 0.000 | 0.000 |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 1.000 K 92.31 % | 520.000 -93.84 % | 8.437 K -41.31 % | 14.375 K -29.23 % | 20.312 K -22.62 % | 26.250 K | 0.000 -100.00 % | 38.125 K -13.47 % | 44.062 K | 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 | 0.000 |
Goodwill and intangible assets | 1.000 K 92.31 % | 520.000 -93.84 % | 8.437 K -41.31 % | 14.375 K -29.23 % | 20.312 K -22.62 % | 26.250 K | 0.000 -100.00 % | 38.125 K -13.47 % | 44.062 K | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 8.345 M -14.57 % | 9.768 M 78.60 % | 5.469 M 7.33 % | 5.096 M 10.95 % | 4.593 M -7.36 % | 4.958 M 1 927.16 % | 244.570 K -16.33 % | 292.298 K 134.73 % | 124.523 K 126.41 % | 55.000 K -21.43 % | 70.000 K -59.54 % | 173.000 K -14.78 % | 203.000 K |
Total non current assets | 9.112 M -7.05 % | 9.803 M 78.96 % | 5.478 M 7.19 % | 5.110 M 10.77 % | 4.613 M -30.74 % | 6.661 M 185.19 % | 2.336 M 111.88 % | 1.102 M 538.33 % | 172.685 K 192.69 % | 59.000 K -19.18 % | 73.000 K -57.80 % | 173.000 K -14.78 % | 203.000 K |
Other current assets | 8.619 M 2 931 732.65 % | -294.000 -100.00 % | 7.749 M 3.99 % | 7.452 M -4.26 % | 7.784 M 79.52 % | 4.336 M -15.43 % | 5.127 M 229.41 % | 1.556 M 776.96 % | 177.474 K 4 336.85 % | 4.000 K 0.00 % | 4.000 K 100.00 % | 2.000 K 0.00 % | 2.000 K |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 7.681 M 275.76 % | 2.044 M -45.10 % | 3.724 M -13.83 % | 4.321 M 334.74 % | 993.979 K 26.78 % | 784.006 K 4.26 % | 751.967 K -30.14 % | 1.076 M -23.09 % | 1.400 M 921.61 % | 137.000 K -11.04 % | 154.000 K -51.11 % | 315.000 K -9.22 % | 347.000 K |
Cash and short term investments | 7.681 M 275.76 % | 2.044 M -45.10 % | 3.724 M -14.82 % | 4.371 M 339.77 % | 993.979 K 26.78 % | 784.006 K 4.26 % | 751.967 K -30.14 % | 1.076 M -23.09 % | 1.400 M 921.61 % | 137.000 K -11.04 % | 154.000 K -51.11 % | 315.000 K -9.22 % | 347.000 K |
Total current assets | 189.507 M 13.93 % | 166.330 M 2.86 % | 161.711 M -12.56 % | 184.943 M 7.67 % | 171.771 M 8.57 % | 158.215 M 8.28 % | 146.114 M 156.04 % | 57.067 M 253.69 % | 16.135 M 347.82 % | 3.603 M 2.36 % | 3.520 M 6.22 % | 3.314 M 5.17 % | 3.151 M |
Inventory | 168.062 M 18.64 % | 141.662 M -1.80 % | 144.259 M -15.49 % | 170.691 M 5.73 % | 161.436 M 7.23 % | 150.548 M 12.03 % | 134.382 M 494.75 % | 22.595 M 69.67 % | 13.317 M 386.72 % | 2.736 M 85.37 % | 1.476 M 234.69 % | 441.000 K 1 475.00 % | 28.000 K |
Net receivables | 5.145 M -77.26 % | 22.624 M 278.38 % | 5.979 M 146.15 % | 2.429 M 55.99 % | 1.557 M -38.87 % | 2.548 M -56.48 % | 5.854 M -81.61 % | 31.840 M 2 464.88 % | 1.241 M 70.99 % | 726.000 K -61.51 % | 1.886 M -26.21 % | 2.556 M -7.86 % | 2.774 M |
Tax assets | 227.000 K 559.60 % | 34.415 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 4.102 M -45.19 % | 7.484 M 194.96 % | 2.537 M -25.45 % | 3.404 M -22.61 % | 4.398 M -75.95 % | 18.287 M 287.37 % | 4.721 M 165.74 % | 1.776 M -84.20 % | 11.245 M 2 711.16 % | 400.000 K 788.89 % | 45.000 K | 0.000 | 0.000 |
Tax payables | 1.887 M -80.71 % | 9.784 M 7 235.20 % | 133.387 K | 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 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
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 |
Other total stockholders equity | 35.312 M 0.00 % | 35.311 M -0.16 % | 35.366 M 0.00 % | 35.366 M 0.16 % | 35.311 M 0.00 % | 35.311 M -42.95 % | 61.890 M 2 346.14 % | 2.530 M | 0.000 | 0.000 100.00 % | 0.000 | 0.000 100.00 % | 0.000 |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 -100.00 % | 22.627 K 46.79 % | 15.415 K | 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 | 0.000 |
Total assets | 198.619 M 12.77 % | 176.132 M 5.35 % | 167.188 M -12.03 % | 190.053 M 7.75 % | 176.384 M 6.98 % | 164.876 M 11.07 % | 148.450 M 155.20 % | 58.170 M 256.70 % | 16.308 M 345.32 % | 3.662 M 1.92 % | 3.593 M 3.04 % | 3.487 M 3.97 % | 3.354 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -32.265 M -254.47 % | 20.888 M 168.18 % | -30.636 M -165.61 % | -11.534 M 1.23 % | -11.677 M 6.05 % | -12.430 M 86.20 % | -90.079 M -170.72 % | -33.274 M -245.81 % | -9.622 M -2 090.80 % | -439.200 K -77.10 % | -248.000 K -222.08 % | -77.000 K -121.39 % | 360.000 K |
Accounts receivables | -112.000 K -101.26 % | 8.890 M 274.52 % | -5.094 M -457.94 % | -913.000 K -192.19 % | 990.327 K -70.05 % | 3.306 M -87.28 % | 25.986 M 168.85 % | -37.742 M -7 214.38 % | -516.000 K -144.48 % | 1.160 M 73.13 % | 670.000 K | 0.000 100.00 % | -2.774 M |
Inventory | -26.400 M -916.56 % | -2.597 M 90.17 % | -26.432 M -185.60 % | -9.255 M 15.00 % | -10.888 M 32.65 % | -16.166 M 85.54 % | -111.787 M -950.77 % | -10.639 M -0.54 % | -10.581 M -739.76 % | -1.260 M -21.62 % | -1.036 M -150.85 % | -413.000 K -113.90 % | 2.971 M |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -5.753 M -139.42 % | 14.595 M 1 539.89 % | 890.000 K 165.15 % | -1.366 M 23.25 % | -1.780 M -514.02 % | 429.873 K 110.05 % | -4.278 M -128.32 % | 15.107 M 924.20 % | 1.475 M 534.85 % | -339.200 K -387.46 % | 118.000 K -64.88 % | 336.000 K 106.13 % | 163.000 K |
Other non cash items | 2.243 M 208.53 % | 727.000 K -98.59 % | 51.592 M 1 694.14 % | 2.876 M 126.44 % | -10.877 M -176.89 % | 14.147 M 280.20 % | 3.721 M 178.72 % | -4.727 M -143.59 % | 10.844 M 2 961.60 % | 354.200 K 1 764.21 % | 19.000 K 733.33 % | -3.000 K -400.00 % | 1.000 K |
Net cash provided by operating activities | -21.386 M -177.11 % | 27.734 M 7.76 % | 25.737 M 527.67 % | -6.018 M 69.74 % | -19.885 M -925.77 % | 2.408 M 102.82 % | -85.389 M -130.50 % | -37.045 M -2 694.19 % | 1.428 M 8 500.00 % | -17.000 K 89.44 % | -161.000 K -403.13 % | -32.000 K -107.92 % | 404.000 K |
Investments in property plant and equipment | -99.000 K | 0.000 100.00 % | -372.000 K 80.82 % | -1.940 M -505.01 % | -320.655 K 93.32 % | -4.801 M | 0.000 100.00 % | -187.636 K -13.72 % | -165.000 K | 0.000 | 0.000 | 0.000 100.00 % | -27.500 K |
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 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 -100.00 % | 4.291 M | 0.000 -100.00 % | 728.000 K 10 012.52 % | 7.199 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -99.000 K -102.31 % | 4.291 M 1 253.49 % | -372.000 K 69.31 % | -1.212 M -286.66 % | -313.456 K 93.47 % | -4.801 M | 0.000 100.00 % | -187.636 K -13.72 % | -165.000 K | 0.000 | 0.000 | 0.000 100.00 % | -27.500 K |
Debt repayment | 29.003 M 410.19 % | -9.350 M 59.45 % | -23.060 M -301.59 % | 11.439 M -46.71 % | 21.467 M 732.66 % | 2.578 M 217.48 % | -2.195 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Other financing activites | -1.884 M -3.12 % | -1.827 M 37.07 % | -2.903 M -229.14 % | -882.000 K 16.66 % | -1.058 M -589.58 % | -153.466 K -100.18 % | 87.259 M 139.19 % | 36.481 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.000 K |
Net cash used provided by financing activities | 27.119 M 342.63 % | -11.177 M 56.95 % | -25.963 M -345.93 % | 10.557 M -48.27 % | 20.409 M 741.71 % | 2.425 M -97.15 % | 85.065 M 133.17 % | 36.481 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.000 K |
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 |
Net change in cash | 5.634 M 436.16 % | -1.676 M -180.27 % | -598.000 K -117.97 % | 3.327 M 1 484.49 % | 209.973 K 555.37 % | 32.039 K 109.87 % | -324.466 K 56.83 % | -751.636 K -159.51 % | 1.263 M 7 529.41 % | -17.000 K 89.44 % | -161.000 K -403.13 % | -32.000 K -114.13 % | 226.500 K |
Cash at beginning of period | 2.047 M -45.02 % | 3.723 M -13.84 % | 4.321 M 334.71 % | 994.000 K 26.78 % | 784.006 K 4.26 % | 751.967 K -30.14 % | 1.076 M -23.11 % | 1.400 M 921.90 % | 137.000 K -11.04 % | 154.000 K -51.11 % | 315.000 K -9.22 % | 347.000 K 187.97 % | 120.500 K |
Cash at end of period | 7.681 M 275.23 % | 2.047 M -45.02 % | 3.723 M -13.84 % | 4.321 M 334.72 % | 993.979 K 26.78 % | 784.006 K 4.26 % | 751.967 K 15.98 % | 648.364 K -53.69 % | 1.400 M 921.90 % | 137.000 K -11.04 % | 154.000 K -51.11 % | 315.000 K -9.22 % | 347.000 K |
Operating cash flow | -21.386 M -177.11 % | 27.734 M 7.76 % | 25.737 M 527.67 % | -6.018 M 69.74 % | -19.885 M -925.77 % | 2.408 M 102.82 % | -85.389 M -130.50 % | -37.045 M -2 694.19 % | 1.428 M 8 500.00 % | -17.000 K 89.44 % | -161.000 K -403.13 % | -32.000 K -107.92 % | 404.000 K |
Capital expenditure | -99.000 K | 0.000 100.00 % | -372.000 K 80.82 % | -1.940 M -505.01 % | -320.655 K 93.32 % | -4.801 M | 0.000 100.00 % | -187.636 K -13.72 % | -165.000 K | 0.000 | 0.000 | 0.000 100.00 % | -27.500 K |
Free CashFlow | -21.485 M -177.47 % | 27.734 M 9.34 % | 25.365 M 418.74 % | -7.958 M 60.62 % | -20.206 M -744.51 % | -2.393 M 97.20 % | -85.389 M -129.34 % | -37.233 M -3 047.96 % | 1.263 M 7 529.41 % | -17.000 K 89.44 % | -161.000 K -403.13 % | -32.000 K -108.50 % | 376.500 K |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 362.525 M -3.55 % | 375.857 M -46.36 % | 700.724 M 41.48 % | 495.266 M 2 046.42 % | 23.074 M -94.27 % | 402.559 M -29.11 % | 567.876 M 68.07 % | 337.885 M 13.54 % | 297.581 M 27.85 % | 232.750 M -28.11 % | 323.764 M 45.81 % | 222.045 M 0.86 % | 220.144 M -17.25 % | 266.029 M -26.70 % | 362.922 M 29.15 % | 281.005 M 22.81 % | 228.806 M -25.95 % | 309.003 M 6.39 % | 290.450 M 138.32 % | 121.872 M 98.61 % | 61.364 M -55.71 % | 138.561 M 0.00 % | 138.561 M 40.32 % | 98.744 M 0.00 % | 98.744 M -14.22 % | 115.119 M 0.00 % | 115.119 M 21.88 % | 94.454 M 0.00 % | 94.454 M |
Net income | 2.533 M 242.30 % | 740.000 K -20.77 % | 934.000 K -60.79 % | 2.382 M -56.88 % | 5.524 M 831.50 % | 593.020 K -47.52 % | 1.130 M 334.62 % | 260.000 K -81.55 % | 1.409 M 17.26 % | 1.202 M 272.02 % | 323.000 K -49.13 % | 635.000 K -26.33 % | 862.000 K 150.10 % | -1.721 M -151.64 % | 3.332 M 12 240.74 % | 27.000 K -97.31 % | 1.002 M 110.40 % | -9.630 M -219.36 % | 8.068 M 151.97 % | 3.202 M 1 396.26 % | 214.000 K 117.91 % | -1.195 M 0.00 % | -1.195 M -169.11 % | 1.729 M 0.00 % | 1.729 M 695.77 % | -290.212 K 0.00 % | -290.212 K -139.67 % | 731.500 K 0.00 % | 731.500 K |
Income before tax | 3.392 M 293.50 % | 862.000 K -45.13 % | 1.571 M -44.41 % | 2.826 M -52.30 % | 5.924 M 507.57 % | 975.029 K -36.27 % | 1.530 M 325.00 % | 360.000 K -78.94 % | 1.709 M 11.91 % | 1.527 M 192.00 % | 523.000 K -37.37 % | 835.000 K -21.37 % | 1.062 M 174.16 % | -1.432 M -135.52 % | 4.032 M 14 833.33 % | 27.000 K -97.31 % | 1.002 M 108.15 % | -12.290 M -218.81 % | 10.344 M 138.29 % | 4.341 M 1 928.50 % | 214.000 K 112.34 % | -1.734 M 0.00 % | -1.734 M -200.32 % | 1.729 M 0.00 % | 1.729 M 469.19 % | -468.321 K 0.00 % | -468.321 K -144.86 % | 1.044 M 0.00 % | 1.044 M |
Income before tax ratio | 0.01 307.97 % | 0.00 2.30 % | 0.00 -60.71 % | 0.01 -97.78 % | 0.26 10 499.97 % | 0.00 -10.10 % | 0.00 152.87 % | 0.00 -81.45 % | 0.01 -12.47 % | 0.01 306.19 % | 0.00 -57.04 % | 0.00 -22.05 % | 0.00 189.62 % | -0.01 -148.45 % | 0.01 11 462.65 % | 0.00 -97.81 % | 0.00 111.01 % | -0.04 -211.68 % | 0.04 -0.02 % | 0.04 921.38 % | 0.00 127.86 % | -0.01 0.00 % | -0.01 -171.49 % | 0.02 0.00 % | 0.02 530.41 % | 0.00 0.00 % | 0.00 -136.81 % | 0.01 0.00 % | 0.01 |
EBITDA | 4.108 M 86.22 % | 2.206 M -6.05 % | 2.348 M -35.53 % | 3.642 M 56.71 % | 2.324 M 50.13 % | 1.548 M -28.03 % | 2.151 M 77.18 % | 1.214 M 2.40 % | 1.186 M -48.12 % | 2.285 M 16.31 % | 1.965 M 91.69 % | 1.025 M -38.40 % | 1.664 M 0.00 % | 1.664 M 274.22 % | -955.094 K -280.34 % | 529.613 K 0.00 % | 529.613 K -58.33 % | 1.271 M 110.97 % | -11.591 M -208.81 % | 10.652 M 129.60 % | 4.640 M 1 905.86 % | 231.297 K 114.93 % | -1.549 M 0.00 % | -1.549 M -182.85 % | 1.870 M 0.00 % | 1.870 M 710.37 % | -306.368 K | 0.000 | 0.000 |
Net income ratio | 0.01 254.89 % | 0.00 47.71 % | 0.00 -72.29 % | 0.00 -97.99 % | 0.24 16 151.42 % | 0.00 -25.97 % | 0.00 158.60 % | 0.00 -83.75 % | 0.00 -8.29 % | 0.01 417.50 % | 0.00 -65.11 % | 0.00 -26.96 % | 0.00 160.54 % | -0.01 -170.45 % | 0.01 9 455.25 % | 0.00 -97.81 % | 0.00 114.05 % | -0.03 -212.20 % | 0.03 5.72 % | 0.03 653.39 % | 0.00 140.44 % | -0.01 0.00 % | -0.01 -149.25 % | 0.02 0.00 % | 0.02 794.57 % | 0.00 0.00 % | 0.00 -132.55 % | 0.01 0.00 % | 0.01 |
Ratio EBITDA | 0.01 93.07 % | 0.01 75.16 % | 0.00 -54.43 % | 0.01 -92.70 % | 0.10 2 519.22 % | 0.00 1.52 % | 0.00 5.42 % | 0.00 -9.81 % | 0.00 -59.43 % | 0.01 61.79 % | 0.01 31.46 % | 0.00 -38.93 % | 0.01 20.84 % | 0.01 337.68 % | 0.00 -239.63 % | 0.00 -18.58 % | 0.00 -43.73 % | 0.00 110.31 % | -0.04 -145.66 % | 0.09 15.61 % | 0.08 4 429.26 % | 0.00 114.93 % | -0.01 28.74 % | -0.02 -182.85 % | 0.02 16.58 % | 0.02 710.37 % | 0.00 | 0.00 | 0.00 |
Gross profit ratio | 0.03 -12.32 % | 0.03 71.33 % | 0.02 -39.21 % | 0.03 -89.25 % | 0.27 837.72 % | 0.03 112.69 % | 0.01 -34.97 % | 0.02 10.31 % | 0.02 -58.55 % | 0.05 168.13 % | 0.02 -54.94 % | 0.04 5.47 % | 0.04 -28.23 % | 0.05 89.64 % | 0.03 80.22 % | 0.01 -13.02 % | 0.02 244.05 % | -0.01 -124.51 % | 0.05 16.29 % | 0.04 47.03 % | 0.03 184.27 % | 0.01 0.00 % | 0.01 -64.67 % | 0.03 0.00 % | 0.03 23.86 % | 0.02 0.00 % | 0.02 1.19 % | 0.02 0.00 % | 0.02 |
Weighted average shs out dil | 10.132 M -2.37 % | 10.378 M 0.00 % | 10.378 M 4.56 % | 9.925 M -1.17 % | 10.043 M 1.27 % | 9.917 M -3.46 % | 10.273 M 18.53 % | 8.667 M -13.89 % | 10.064 M -1.48 % | 10.215 M -5.12 % | 10.767 M 1.73 % | 10.583 M 10.50 % | 9.578 M -9.15 % | 10.543 M 4.42 % | 10.097 M -4.38 % | 10.560 M 5.39 % | 10.020 M -0.89 % | 10.110 M 0.24 % | 10.085 M 7.35 % | 9.394 M -12.20 % | 10.700 M 6.56 % | 10.041 M 0.00 % | 10.041 M 0.35 % | 10.006 M 0.00 % | 10.006 M -0.61 % | 10.067 M 0.00 % | 10.067 M 1.22 % | 9.946 M 0.00 % | 9.946 M |
Weighted average shs out | 10.132 M -2.37 % | 10.378 M 0.00 % | 10.378 M 4.56 % | 9.925 M -1.17 % | 10.043 M 1.27 % | 9.917 M -3.46 % | 10.273 M 18.53 % | 8.667 M -13.89 % | 10.064 M -2.25 % | 10.296 M -4.38 % | 10.767 M 1.73 % | 10.583 M 10.50 % | 9.578 M -7.58 % | 10.364 M 2.64 % | 10.097 M -4.42 % | 10.563 M 5.42 % | 10.020 M -0.89 % | 10.110 M 0.24 % | 10.085 M 7.35 % | 9.394 M -12.20 % | 10.700 M 6.56 % | 10.041 M 0.00 % | 10.041 M 0.35 % | 10.006 M 0.00 % | 10.006 M -0.62 % | 10.068 M 0.00 % | 10.068 M 1.23 % | 9.946 M 0.00 % | 9.946 M |
EPS diluted | 0.25 250.63 % | 0.07 -20.78 % | 0.09 -62.50 % | 0.24 -57.14 % | 0.56 836.45 % | 0.06 -45.64 % | 0.11 266.67 % | 0.03 -78.57 % | 0.14 16.67 % | 0.12 300.00 % | 0.03 -50.00 % | 0.06 -33.33 % | 0.09 156.25 % | -0.16 -148.48 % | 0.33 12 592.31 % | 0.00 -97.40 % | 0.10 110.53 % | -0.95 -218.75 % | 0.80 135.29 % | 0.34 1 600.00 % | 0.02 116.67 % | -0.12 0.00 % | -0.12 -170.59 % | 0.17 0.00 % | 0.17 690.28 % | -0.03 0.00 % | -0.03 -139.13 % | 0.07 0.00 % | 0.07 |
Earnings per share | 0.25 250.63 % | 0.07 -20.78 % | 0.09 -62.50 % | 0.24 -57.14 % | 0.56 836.45 % | 0.06 -45.64 % | 0.11 266.67 % | 0.03 -78.57 % | 0.14 16.67 % | 0.12 300.00 % | 0.03 -50.00 % | 0.06 -33.33 % | 0.09 152.94 % | -0.17 -151.52 % | 0.33 12 592.31 % | 0.00 -97.40 % | 0.10 110.53 % | -0.95 -218.75 % | 0.80 135.29 % | 0.34 1 600.00 % | 0.02 116.67 % | -0.12 0.00 % | -0.12 -170.59 % | 0.17 0.00 % | 0.17 690.28 % | -0.03 0.00 % | -0.03 -139.13 % | 0.07 0.00 % | 0.07 |
Gross profit | 9.737 M -15.43 % | 11.513 M -8.10 % | 12.528 M -13.99 % | 14.565 M 130.71 % | 6.313 M -46.25 % | 11.745 M 50.78 % | 7.790 M 9.29 % | 7.128 M 25.25 % | 5.691 M -47.00 % | 10.738 M 92.75 % | 5.571 M -34.30 % | 8.480 M 6.39 % | 7.971 M -40.61 % | 13.422 M 39.01 % | 9.655 M 132.76 % | 4.148 M 6.82 % | 3.883 M 206.66 % | -3.640 M -126.08 % | 13.960 M 177.15 % | 5.037 M 192.00 % | 1.725 M 25.89 % | 1.370 M 0.00 % | 1.370 M -50.42 % | 2.764 M 0.00 % | 2.764 M 6.25 % | 2.601 M 0.00 % | 2.601 M 23.33 % | 2.109 M 0.00 % | 2.109 M |
Income tax expense | 859.000 K 604.10 % | 122.000 K -80.85 % | 637.000 K 43.47 % | 444.000 K 48.00 % | 300.000 K -21.47 % | 382.009 K -4.50 % | 400.000 K 300.00 % | 100.000 K -66.67 % | 300.000 K -7.84 % | 325.533 K 62.77 % | 200.000 K 0.00 % | 200.000 K 0.00 % | 200.000 K -30.70 % | 288.593 K -58.77 % | 700.000 K 121.18 % | -3.305 M | 0.000 -100.00 % | 2.659 M 16.84 % | 2.276 M 99.82 % | 1.139 M 138.12 % | -2.988 M -653.76 % | 539.587 K 0.00 % | 539.587 K | 0.000 | 0.000 -100.00 % | 178.109 K 0.00 % | 178.109 K -43.01 % | 312.500 K 0.00 % | 312.500 K |
Cost of revenue | 352.788 M -3.17 % | 364.344 M -47.06 % | 688.196 M 43.17 % | 480.701 M 2 767.97 % | 16.761 M -95.71 % | 390.814 M -30.22 % | 560.086 M 69.33 % | 330.757 M 13.32 % | 291.890 M 31.47 % | 222.012 M -30.23 % | 318.193 M 48.99 % | 213.565 M 0.66 % | 212.173 M -16.01 % | 252.607 M -28.49 % | 353.267 M 27.60 % | 276.857 M 23.09 % | 224.923 M -28.06 % | 312.643 M 13.08 % | 276.490 M 136.65 % | 116.835 M 95.90 % | 59.639 M -56.53 % | 137.190 M 0.00 % | 137.190 M 42.94 % | 95.981 M 0.00 % | 95.981 M -14.70 % | 112.518 M 0.00 % | 112.518 M 21.84 % | 92.345 M 0.00 % | 92.345 M |
General and administrative expenses | 0.000 -100.00 % | 7.016 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.383 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.965 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.860 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.079 K 0.00 % | 42.079 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 -100.00 % | 76.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 148.267 K | 0.000 | 0.000 | 0.000 -100.00 % | 262.878 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.953 K 0.00 % | 10.953 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 6.064 M 118.29 % | 2.778 M -74.18 % | 10.758 M -4.80 % | 11.300 M | 0.000 | 0.000 -100.00 % | 6.256 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 |
Operating expenses | 6.064 M -38.56 % | 9.870 M -8.25 % | 10.758 M -4.80 % | 11.300 M 3 892.93 % | 283.000 K -94.80 % | 5.442 M -13.01 % | 6.256 M -11.80 % | 7.093 M 1 415.60 % | 468.000 K -94.89 % | 9.156 M 747.77 % | 1.080 M -50.91 % | 2.200 M 23.25 % | 1.785 M -87.74 % | 14.557 M 592.55 % | 2.102 M 24.01 % | 1.695 M 64.40 % | 1.031 M 309.13 % | 252.000 K -81.99 % | 1.399 M 254.18 % | 395.000 K -10.23 % | 440.000 K 729.69 % | 53.032 K 0.00 % | 53.032 K -94.19 % | 913.500 K 0.00 % | 913.500 K 348.12 % | 203.850 K 0.00 % | 203.850 K -29.83 % | 290.500 K 0.00 % | 290.500 K |
Cost and expenses | 358.852 M -4.11 % | 374.214 M -46.46 % | 698.954 M 42.06 % | 492.001 M 2 786.65 % | 17.044 M -95.70 % | 396.256 M -30.03 % | 566.342 M 69.70 % | 333.737 M 14.15 % | 292.358 M 26.47 % | 231.168 M -27.60 % | 319.273 M 47.97 % | 215.765 M 0.84 % | 213.958 M -19.92 % | 267.165 M -24.82 % | 355.369 M 27.58 % | 278.552 M 23.28 % | 225.954 M -27.79 % | 312.895 M 12.60 % | 277.889 M 137.05 % | 117.230 M 95.13 % | 60.079 M -57.13 % | 140.132 M 0.00 % | 140.132 M 45.33 % | 96.424 M 0.00 % | 96.424 M -14.46 % | 112.721 M 0.00 % | 112.721 M 20.82 % | 93.296 M 0.00 % | 93.296 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 7.092 M | 0.000 | 0.000 -100.00 % | 283.000 K -94.80 % | 5.442 M | 0.000 -100.00 % | 7.093 M 1 415.60 % | 468.000 K -95.37 % | 10.114 M 836.46 % | 1.080 M -50.91 % | 2.200 M 23.25 % | 1.785 M -78.03 % | 8.123 M 286.44 % | 2.102 M 24.01 % | 1.695 M 64.40 % | 1.031 M 309.13 % | 252.000 K -81.99 % | 1.399 M 254.18 % | 395.000 K -10.23 % | 440.000 K 729.69 % | 53.032 K 0.00 % | 53.032 K -88.03 % | 443.000 K 0.00 % | 443.000 K 117.32 % | 203.850 K 0.00 % | 203.850 K -29.83 % | 290.500 K 0.00 % | 290.500 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 368.000 K 565.85 % | 55.268 K -82.84 % | 322.000 K -49.53 % | 638.000 K 51.18 % | 422.000 K 42.54 % | 296.047 K -37.67 % | 475.000 K 42.64 % | 333.000 K 239.80 % | 98.000 K -80.38 % | 499.447 K 70.69 % | 292.600 K 3.39 % | 283.000 K 9 333.33 % | 3.000 K -98.16 % | 162.922 K 0.00 % | 162.922 K 34.65 % | 121.000 K 0.00 % | 121.000 K 5.41 % | 114.790 K 0.00 % | 114.790 K 0.69 % | 114.000 K 0.00 % | 114.000 K |
Interest expense | 335.000 K -64.59 % | 946.000 K 134.74 % | 403.000 K -8.20 % | 439.000 K 14 533.33 % | 3.000 K -98.37 % | 184.165 K -55.52 % | 414.000 K -32.90 % | 617.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 381.000 K -4.27 % | 398.000 K 6.42 % | 374.000 K -0.80 % | 377.000 K 1.07 % | 373.000 K -3.87 % | 388.000 K 87.44 % | 207.000 K -12.66 % | 237.000 K 13.81 % | 208.250 K 0.00 % | 208.250 K 15.69 % | 180.000 K 20.00 % | 150.000 K -16.67 % | 180.000 K 0.00 % | 180.000 K 6.12 % | 169.613 K 0.00 % | 169.613 K -0.87 % | 171.098 K 0.88 % | 169.613 K 1 008.80 % | 15.297 K 5.50 % | 14.500 K -5.21 % | 15.297 K 0.00 % | 15.297 K -28.73 % | 21.463 K 7.43 % | 19.979 K 0.00 % | 19.979 K -6.91 % | 21.463 K -50.00 % | 42.927 K 103.71 % | -1.158 M 0.00 % | -1.158 M |
Operating income | 3.673 M 123.55 % | 1.643 M -7.18 % | 1.770 M -45.79 % | 3.265 M -45.85 % | 6.030 M -4.33 % | 6.303 M 310.89 % | 1.534 M -63.02 % | 4.148 M -20.58 % | 5.223 M 197.34 % | 1.757 M 107.88 % | 845.000 K -86.54 % | 6.280 M 1.52 % | 6.186 M 644.98 % | -1.135 M -115.03 % | 7.553 M 207.91 % | 2.453 M -13.99 % | 2.852 M 173.27 % | -3.892 M -136.59 % | 10.637 M 129.15 % | 4.642 M 261.25 % | 1.285 M 181.81 % | -1.571 M 0.00 % | -1.571 M -167.69 % | 2.321 M 0.00 % | 2.321 M -3.20 % | 2.397 M 0.00 % | 2.397 M 107.01 % | 1.158 M 0.00 % | 1.158 M |
Operating income ratio | 0.01 131.78 % | 0.00 73.06 % | 0.00 -61.68 % | 0.01 -97.48 % | 0.26 1 569.07 % | 0.02 479.63 % | 0.00 -78.00 % | 0.01 -30.06 % | 0.02 132.56 % | 0.01 189.16 % | 0.00 -90.77 % | 0.03 0.65 % | 0.03 758.57 % | 0.00 -120.50 % | 0.02 138.41 % | 0.01 -29.97 % | 0.01 198.95 % | -0.01 -134.40 % | 0.04 -3.85 % | 0.04 81.89 % | 0.02 284.73 % | -0.01 0.00 % | -0.01 -148.24 % | 0.02 0.00 % | 0.02 12.85 % | 0.02 0.00 % | 0.02 69.85 % | 0.01 0.00 % | 0.01 |
Total other income expenses net | -281.000 K 64.02 % | -781.000 K -292.46 % | -199.000 K 54.67 % | -439.000 K -314.15 % | -106.000 K 98.01 % | -5.328 M -133 100.15 % | -4.000 K 99.89 % | -3.788 M -7.80 % | -3.514 M -1 431.93 % | -229.384 K 28.76 % | -322.000 K 94.09 % | -5.445 M -6.26 % | -5.124 M -1 625.84 % | -296.899 K 91.57 % | -3.521 M -45.14 % | -2.426 M -31.14 % | -1.850 M 77.97 % | -8.397 M -2 765.91 % | -293.000 K 2.66 % | -301.000 K 71.90 % | -1.071 M -554.03 % | -163.754 K 0.00 % | -163.754 K 72.32 % | -591.500 K 0.00 % | -591.500 K 79.36 % | -2.866 M 0.00 % | -2.866 M -2 413.61 % | -114.000 K 0.00 % | -114.000 K |
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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 0.000 -100.00 % | 29.499 M | 0.000 -100.00 % | 19.519 M 218.25 % | 6.133 M 136.34 % | 2.595 M -89.36 % | 24.378 M 554.79 % | 3.723 M -73.03 % | 13.804 M 335.04 % | 3.173 M -91.96 % | 39.473 M 813.52 % | 4.321 M -88.09 % | 36.266 M 2 066.43 % | 1.674 M -94.90 % | 32.802 M 3 200.00 % | 994.000 K -96.47 % | 28.155 M 140.19 % | 11.722 M 69.93 % | 6.898 M 0.00 % | 6.898 M 79.12 % | 3.851 M 0.00 % | 3.851 M -11.51 % | 4.352 M 0.00 % | 4.352 M 123.75 % | 1.945 M 0.00 % | 1.945 M |
Total investments | 0.000 -100.00 % | 540.000 K | 0.000 -100.00 % | 540.000 K | 0.000 -100.00 % | 5.190 M | 0.000 -100.00 % | 7.446 M | 0.000 -100.00 % | 6.346 M | 0.000 -100.00 % | 8.642 M | 0.000 -100.00 % | 3.348 M 6 596.00 % | 50.000 K -97.48 % | 1.988 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 0.000 -100.00 % | 37.180 M | 0.000 -100.00 % | 23.204 M 183.76 % | 8.177 M | 0.000 -100.00 % | 26.973 M | 0.000 -100.00 % | 17.527 M | 0.000 -100.00 % | 42.646 M | 0.000 -100.00 % | 40.587 M | 0.000 -100.00 % | 34.426 M | 0.000 -100.00 % | 29.149 M 137.37 % | 12.280 M 59.85 % | 7.682 M 0.00 % | 7.682 M 51.70 % | 5.064 M 0.00 % | 5.064 M -0.78 % | 5.104 M 0.00 % | 5.104 M 91.73 % | 2.662 M 0.00 % | 2.662 M |
Accumulated other comprehensive income loss | 154.830 M | 0.000 -100.00 % | 153.040 M 190.78 % | 52.630 M | 0.000 -100.00 % | 144.482 M | 0.000 -100.00 % | 146.932 M 4 135 768 127 805 010 432.00 % | 0.000 -100.00 % | 144.482 M 227.83 % | 44.072 M -69.38 % | 143.937 M | 0.000 -100.00 % | 141.374 M 245.12 % | 40.964 M -70.81 % | 140.345 M 1 755 715 804 731 422 976.00 % | 0.000 -100.00 % | 41.360 M 846 676 729 945 653 120.00 % | 0.000 0.00 % | 0.000 -100.00 % | 67.352 M 0.00 % | 67.352 M 2 527 720 350 855 480 320.00 % | 0.000 0.00 % | 0.000 -100.00 % | 64.474 M 0.00 % | 64.474 M |
Retained earnings | 0.000 -100.00 % | 19.108 M | 0.000 | 0.000 -100.00 % | 13.678 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.286 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.264 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.624 M | 0.000 -100.00 % | 2.633 M 0.00 % | 2.633 M | 0.000 | 0.000 -100.00 % | 2.003 M 0.00 % | 2.003 M | 0.000 | 0.000 |
Common stock | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M 0.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M | 0.000 -100.00 % | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 0.00 % | 100.410 M 36.00 % | 73.830 M 0.00 % | 73.830 M 0.00 % | 73.831 M 0.00 % | 73.831 M 0.00 % | 73.831 M 0.00 % | 73.831 M |
Total equity | 154.830 M 0.00 % | 154.830 M 1.17 % | 153.040 M 0.00 % | 153.040 M 2.44 % | 149.399 M 3.40 % | 144.482 M 0.00 % | 144.482 M -1.67 % | 146.932 M 0.63 % | 146.007 M 1.06 % | 144.482 M 0.00 % | 144.482 M 0.38 % | 143.937 M 0.67 % | 142.985 M 1.14 % | 141.374 M 0.00 % | 141.374 M 0.73 % | 140.345 M 0.00 % | 140.345 M -1.01 % | 141.770 M 2.47 % | 138.354 M 0.00 % | 138.354 M -2.00 % | 141.182 M 0.00 % | 141.182 M 2.51 % | 137.724 M 0.00 % | 137.724 M -0.42 % | 138.305 M 0.00 % | 138.305 M |
Other non current liabilities | -154.830 M | 0.000 100.00 % | -153.040 M | 0.000 | 0.000 100.00 % | -144.482 M -656 836.36 % | 22.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 23.000 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 | 0.000 | 0.000 |
Long term debt | 0.000 -100.00 % | 35.536 M | 0.000 -100.00 % | 9.508 M 55.38 % | 6.119 M | 0.000 -100.00 % | 26.973 M | 0.000 | 0.000 | 0.000 -100.00 % | 42.646 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.426 M | 0.000 -100.00 % | 29.149 M 137.37 % | 12.280 M 59.85 % | 7.682 M 0.00 % | 7.682 M 55.04 % | 4.955 M 0.00 % | 4.955 M -2.92 % | 5.104 M 0.00 % | 5.104 M 91.73 % | 2.662 M 0.00 % | 2.662 M |
Total non current liabilities | -154.830 M -535.70 % | 35.536 M 123.22 % | -153.040 M -1 709.59 % | 9.508 M 55.38 % | 6.119 M 104.24 % | -144.482 M -635.22 % | 26.995 M | 0.000 | 0.000 | 0.000 -100.00 % | 42.669 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.426 M | 0.000 -100.00 % | 29.149 M 137.37 % | 12.280 M 59.85 % | 7.682 M 0.00 % | 7.682 M 55.04 % | 4.955 M 0.00 % | 4.955 M -2.92 % | 5.104 M 0.00 % | 5.104 M 91.73 % | 2.662 M 0.00 % | 2.662 M |
Other current liabilities | 0.000 -100.00 % | 620.000 K | 0.000 -100.00 % | 1.275 M -1.01 % | 1.288 M | 0.000 -100.00 % | 999.000 K | 0.000 -100.00 % | 1.083 M | 0.000 -100.00 % | 3.389 M | 0.000 -100.00 % | 3.055 M | 0.000 100.00 % | -3.681 M | 0.000 -100.00 % | 2.492 M 118.78 % | 1.139 M 105.86 % | 553.276 K 0.00 % | 553.276 K 535.96 % | 86.999 K 0.00 % | 87.000 K -90.35 % | 901.659 K 0.00 % | 901.659 K -60.54 % | 2.285 M 60.14 % | 1.427 M |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 -100.00 % | 1.644 M | 0.000 -100.00 % | 13.696 M 67.49 % | 8.177 M | 0.000 | 0.000 | 0.000 -100.00 % | 17.527 M | 0.000 | 0.000 | 0.000 -100.00 % | 40.587 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 109.000 K 0.00 % | 109.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 0.000 -100.00 % | 8.253 M | 0.000 -100.00 % | 56.425 M 111.06 % | 26.734 M | 0.000 -100.00 % | 28.592 M | 0.000 -100.00 % | 21.148 M | 0.000 -100.00 % | 24.854 M | 0.000 -100.00 % | 47.046 M | 0.000 -100.00 % | 9.121 M | 0.000 -100.00 % | 6.890 M 504.93 % | 1.139 M -93.95 % | 18.840 M 0.00 % | 18.840 M 65.50 % | 11.384 M 0.00 % | 11.384 M 102.48 % | 5.622 M 0.00 % | 5.622 M -19.75 % | 7.006 M 0.00 % | 7.006 M |
Total liabilities | -154.830 M -453.58 % | 43.789 M 128.61 % | -153.040 M -332.11 % | 65.933 M 146.63 % | 26.734 M 118.50 % | -144.482 M -359.92 % | 55.587 M | 0.000 -100.00 % | 21.148 M | 0.000 -100.00 % | 67.523 M | 0.000 -100.00 % | 47.046 M | 0.000 -100.00 % | 43.547 M | 0.000 -100.00 % | 36.039 M 168.57 % | 13.419 M -49.40 % | 26.522 M 0.00 % | 26.522 M 62.32 % | 16.339 M 0.00 % | 16.339 M 52.33 % | 10.726 M 0.00 % | 10.726 M 10.95 % | 9.668 M 0.00 % | 9.668 M |
Other non current assets | 0.000 -100.00 % | 539.000 K | 0.000 -100.00 % | 540.000 K | 0.000 100.00 % | -2.595 M | 0.000 100.00 % | -3.723 M | 0.000 100.00 % | -3.173 M | 0.000 100.00 % | -4.321 M | 0.000 100.00 % | -1.674 M | 0.000 100.00 % | -994.000 K -161.55 % | 1.615 M -40.27 % | 2.704 M 61.27 % | 1.677 M 0.00 % | 1.677 M -19.85 % | 2.092 M 0.00 % | 2.092 M 0.05 % | 2.091 M 0.00 % | 2.091 M 170.85 % | 772.000 K 0.00 % | 772.000 K |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 520.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.437 K | 0.000 | 0.000 | 0.000 -100.00 % | 14.375 K | 0.000 | 0.000 | 0.000 -100.00 % | 20.312 K | 0.000 -100.00 % | 26.250 K 0.00 % | 26.250 K | 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 | 0.000 | 0.000 | 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 -100.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 520.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.437 K | 0.000 | 0.000 | 0.000 -100.00 % | 14.375 K | 0.000 | 0.000 | 0.000 -100.00 % | 20.312 K | 0.000 -100.00 % | 26.250 K 0.00 % | 26.250 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 0.000 -100.00 % | 8.345 M | 0.000 -100.00 % | 9.061 M -7.24 % | 9.768 M | 0.000 -100.00 % | 6.593 M | 0.000 -100.00 % | 5.469 M | 0.000 -100.00 % | 4.860 M | 0.000 -100.00 % | 5.096 M | 0.000 -100.00 % | 4.676 M | 0.000 -100.00 % | 4.593 M -7.96 % | 4.990 M 0.65 % | 4.958 M 0.00 % | 4.958 M 1 915.38 % | 246.000 K 0.00 % | 246.000 K 0.58 % | 244.570 K 0.00 % | 244.570 K -25.89 % | 330.000 K 0.00 % | 330.000 K |
Total non current assets | 0.000 -100.00 % | 9.112 M | 0.000 -100.00 % | 9.818 M 0.16 % | 9.803 M 477.75 % | -2.595 M -139.36 % | 6.593 M 277.09 % | -3.723 M -167.97 % | 5.478 M 272.63 % | -3.173 M -165.29 % | 4.860 M 212.47 % | -4.321 M -184.56 % | 5.110 M 405.26 % | -1.674 M -135.80 % | 4.676 M 570.42 % | -994.000 K -115.96 % | 6.228 M -19.05 % | 7.694 M 15.51 % | 6.661 M 0.00 % | 6.661 M 184.89 % | 2.338 M 0.00 % | 2.338 M 0.10 % | 2.336 M 0.00 % | 2.336 M 111.94 % | 1.102 M 0.00 % | 1.102 M |
Other current assets | -7.681 M -189.12 % | 8.619 M 333.89 % | -3.685 M -123.96 % | 15.381 M -12.56 % | 17.591 M | 0.000 -100.00 % | 4.750 M | 0.000 -100.00 % | 7.749 M | 0.000 -100.00 % | 4.804 M | 0.000 -100.00 % | 7.502 M | 0.000 -100.00 % | 7.863 M | 0.000 -100.00 % | 6.169 M 270.49 % | 1.665 M -61.60 % | 4.336 M 0.00 % | 4.336 M -90.02 % | 43.440 M 763.28 % | 5.032 M -1.85 % | 5.127 M 0.00 % | 5.127 M -94.10 % | 86.927 M 307.11 % | 21.352 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.190 M | 0.000 -100.00 % | 7.446 M | 0.000 -100.00 % | 6.346 M | 0.000 -100.00 % | 8.642 M | 0.000 -100.00 % | 3.348 M 6 596.00 % | 50.000 K -97.48 % | 1.988 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 0.000 -100.00 % | 7.681 M | 0.000 -100.00 % | 3.685 M 80.27 % | 2.044 M 178.77 % | -2.595 M -200.00 % | 2.595 M 169.70 % | -3.723 M -199.99 % | 3.724 M 217.35 % | -3.173 M -200.00 % | 3.173 M 173.43 % | -4.321 M -199.99 % | 4.321 M 358.14 % | -1.674 M -203.08 % | 1.624 M 263.38 % | -994.000 K -200.00 % | 993.979 K 78.13 % | 558.000 K -28.83 % | 784.006 K 0.00 % | 784.006 K -35.37 % | 1.213 M 0.00 % | 1.213 M 61.31 % | 751.967 K 0.00 % | 751.967 K 4.88 % | 717.000 K 0.00 % | 717.000 K |
Cash and short term investments | 7.681 M 0.00 % | 7.681 M 108.44 % | 3.685 M 0.00 % | 3.685 M 80.27 % | 2.044 M -21.23 % | 2.595 M 0.00 % | 2.595 M -30.30 % | 3.723 M -0.01 % | 3.724 M 17.35 % | 3.173 M 0.00 % | 3.173 M -26.57 % | 4.321 M -0.01 % | 4.321 M 158.14 % | 1.674 M 0.00 % | 1.674 M 68.41 % | 994.000 K 0.00 % | 993.979 K 78.13 % | 558.000 K -28.83 % | 784.006 K 0.00 % | 784.006 K -35.37 % | 1.213 M 0.00 % | 1.213 M 61.31 % | 751.967 K 0.00 % | 751.967 K 4.88 % | 717.000 K 0.00 % | 717.000 K |
Total current assets | 0.000 -100.00 % | 189.507 M | 0.000 -100.00 % | 209.155 M 25.75 % | 166.330 M 6 309.62 % | 2.595 M -98.66 % | 193.476 M 5 096.78 % | 3.723 M -97.70 % | 161.711 M 4 996.46 % | 3.173 M -98.47 % | 207.145 M 4 693.91 % | 4.321 M -97.66 % | 184.943 M 10 947.99 % | 1.674 M -99.07 % | 180.245 M 18 033.30 % | 994.000 K -99.42 % | 170.156 M 15.36 % | 147.495 M -6.78 % | 158.215 M 0.00 % | 158.215 M 1.95 % | 155.183 M 0.00 % | 155.183 M 6.21 % | 146.114 M 0.00 % | 146.114 M -0.52 % | 146.871 M 0.00 % | 146.871 M |
Inventory | 0.000 -100.00 % | 168.062 M | 0.000 -100.00 % | 161.075 M 13.70 % | 141.662 M | 0.000 -100.00 % | 160.288 M | 0.000 -100.00 % | 144.259 M | 0.000 -100.00 % | 192.267 M | 0.000 -100.00 % | 170.691 M | 0.000 -100.00 % | 143.530 M | 0.000 -100.00 % | 161.436 M 17.06 % | 137.914 M -8.39 % | 150.548 M 0.00 % | 150.548 M 39.42 % | 107.982 M 0.00 % | 107.982 M -19.65 % | 134.382 M 0.00 % | 134.382 M 151.78 % | 53.373 M 0.00 % | 53.373 M |
Net receivables | 0.000 -100.00 % | 5.145 M | 0.000 -100.00 % | 29.014 M 476.50 % | 5.033 M | 0.000 -100.00 % | 25.843 M | 0.000 -100.00 % | 5.979 M | 0.000 -100.00 % | 6.901 M | 0.000 -100.00 % | 2.429 M | 0.000 -100.00 % | 27.178 M | 0.000 -100.00 % | 1.557 M -78.84 % | 7.358 M 188.83 % | 2.548 M 0.00 % | 2.548 M 0.00 % | 2.548 M -93.78 % | 40.956 M 599.62 % | 5.854 M 0.00 % | 5.854 M 0.00 % | 5.854 M -91.80 % | 71.429 M |
Tax assets | 0.000 -100.00 % | 227.000 K | 0.000 -100.00 % | 217.000 K 530.54 % | 34.415 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 4.102 M | 0.000 -100.00 % | 40.277 M 438.16 % | 7.484 M | 0.000 -100.00 % | 27.593 M | 0.000 -100.00 % | 2.537 M | 0.000 -100.00 % | 21.465 M | 0.000 -100.00 % | 3.404 M | 0.000 -100.00 % | 12.802 M | 0.000 -100.00 % | 4.398 M | 0.000 -100.00 % | 18.287 M 0.00 % | 18.287 M 63.45 % | 11.188 M 0.00 % | 11.188 M 137.00 % | 4.721 M 0.00 % | 4.721 M 0.00 % | 4.721 M -15.38 % | 5.579 M |
Tax payables | 0.000 -100.00 % | 1.887 M | 0.000 -100.00 % | 1.177 M -87.97 % | 9.784 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 |
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 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 0.000 -100.00 % | 35.312 M | 0.000 | 0.000 -100.00 % | 35.311 M | 0.000 -100.00 % | 44.072 M | 0.000 -100.00 % | 35.311 M | 0.000 | 0.000 | 0.000 -100.00 % | 35.311 M | 0.000 | 0.000 | 0.000 -100.00 % | 35.311 M | 0.000 -100.00 % | 35.311 M 0.00 % | 35.311 M | 0.000 | 0.000 -100.00 % | 61.890 M 0.00 % | 61.890 M | 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 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 198.619 M | 0.000 -100.00 % | 218.973 M 24.32 % | 176.132 M | 0.000 -100.00 % | 200.069 M | 0.000 -100.00 % | 167.188 M | 0.000 -100.00 % | 212.005 M | 0.000 -100.00 % | 190.053 M | 0.000 -100.00 % | 184.921 M | 0.000 -100.00 % | 176.384 M 13.66 % | 155.189 M -5.88 % | 164.876 M 0.00 % | 164.876 M 4.67 % | 157.521 M 0.00 % | 157.521 M 6.11 % | 148.450 M 0.00 % | 148.450 M 0.32 % | 147.973 M 0.00 % | 147.973 M |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -1.575 M | 0.000 100.00 % | -4.640 M 0.00 % | -4.640 M | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 19.204 M | 0.000 100.00 % | -17.551 M 0.00 % | -17.551 M | 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 | 0.000 100.00 % | -21.283 M | 0.000 -100.00 % | 13.200 M 0.00 % | 13.200 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 502.936 K | 0.000 100.00 % | -288.000 K 0.00 % | -288.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -2.533 M -241.84 % | -741.000 K 20.66 % | -934.000 K 60.79 % | -2.382 M 57.65 % | -5.624 M -848.37 % | -593.020 K 47.52 % | -1.130 M -334.62 % | -260.000 K 81.55 % | -1.409 M -17.26 % | -1.202 M -272.02 % | -323.000 K 49.13 % | -635.000 K 26.33 % | -862.000 K -150.10 % | 1.721 M 151.64 % | -3.332 M -12 240.74 % | -27.000 K 97.31 % | -1.002 M -110.40 % | 9.630 M 219.36 % | -8.068 M -151.97 % | -3.202 M -1 396.26 % | -214.000 K -105.93 % | 3.606 M 201.76 % | 1.195 M -63.22 % | 3.249 M 0.00 % | 3.249 M 1 019.35 % | 290.212 K 0.00 % | 290.212 K 139.67 % | -731.500 K 0.00 % | -731.500 K |
Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 866.038 K | 0.000 -100.00 % | 338.000 K 0.00 % | 338.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -2.400 M | 0.000 100.00 % | -500.000 0.00 % | -500.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -2.400 M | 0.000 100.00 % | -500.000 0.00 % | -500.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.319 M | 0.000 100.00 % | -106.500 K 0.00 % | -106.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.319 M | 0.000 100.00 % | -106.500 K 0.00 % | -106.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -214.981 K | 0.000 -100.00 % | 231.000 K 0.00 % | 231.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -214.981 K | 0.000 -100.00 % | 231.000 K 0.00 % | 231.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 866.038 K | 0.000 -100.00 % | 338.000 K 0.00 % | 338.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -2.400 M | 0.000 100.00 % | -500.000 0.00 % | -500.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -1.534 M | 0.000 -100.00 % | 337.500 K 0.00 % | 337.500 K | 0.000 | 0.000 | 0.000 | 0.000 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 |