
Rigetti Computing, Inc. RGTIW
Finances
2024 | 2023 | 2022 | 2021 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 10.790 M -10.14 % | 12.008 M -8.35 % | 13.102 M 59.86 % | 8.196 M 47.87 % | 5.543 M 653.60 % | 735.482 K |
Net income | -200.988 M -167.60 % | -75.107 M -5.01 % | -71.521 M -87.03 % | -38.241 M -122.26 % | -17.205 M 68.03 % | -53.816 M |
Income before tax | -200.988 M -167.60 % | -75.107 M -5.01 % | -71.521 M -87.03 % | -38.241 M -46.36 % | -26.127 M 51.45 % | -53.816 M |
Income before tax ratio | -18.63 -197.81 % | -6.25 -14.58 % | -5.46 -17.00 % | -4.67 1.02 % | -4.71 93.56 % | -73.17 |
EBITDA | -190.827 M -208.27 % | -61.902 M -5.49 % | -58.681 M -88.53 % | -31.125 M -1.08 % | -30.792 M 29.63 % | -43.760 M |
Net income ratio | -18.63 -197.81 % | -6.25 -14.58 % | -5.46 -17.00 % | -4.67 -50.31 % | -3.10 95.76 % | -73.17 |
Ratio EBITDA | -17.69 -243.07 % | -5.16 -15.10 % | -4.48 -17.94 % | -3.80 31.64 % | -5.56 90.66 % | -59.50 |
Gross profit ratio | 0.53 -31.15 % | 0.77 -1.78 % | 0.78 232.92 % | 0.23 -67.91 % | 0.73 20.17 % | 0.61 |
Weighted average shs out dil | 184.666 M 39.92 % | 131.977 M 29.01 % | 102.301 M 461.44 % | 18.221 M -57.75 % | 43.125 M -62.11 % | 113.810 M |
Weighted average shs out | 184.666 M 39.92 % | 131.977 M 29.01 % | 102.301 M 461.44 % | 18.221 M -57.75 % | 43.125 M -62.11 % | 113.810 M |
EPS diluted | -1.09 -91.23 % | -0.57 18.57 % | -0.70 66.67 % | -2.10 -425.00 % | -0.40 16.67 % | -0.48 |
Earnings per share | -1.09 -91.23 % | -0.57 18.57 % | -0.70 66.67 % | -2.10 -425.00 % | -0.40 16.67 % | -0.48 |
Gross profit | 5.697 M -38.13 % | 9.208 M -9.98 % | 10.229 M 432.21 % | 1.922 M -52.55 % | 4.051 M 805.61 % | 447.320 K |
Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.053 M |
Cost of revenue | 5.093 M 81.89 % | 2.800 M -2.54 % | 2.873 M -54.21 % | 6.274 M 320.62 % | 1.492 M 417.63 % | 288.162 K |
General and administrative expenses | 0.000 | 0.000 -100.00 % | 47.632 M 286.43 % | 12.326 M -6.32 % | 13.158 M -18.59 % | 16.162 M |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 6.348 M 135.11 % | 2.700 M 43.19 % | 1.886 M -25.81 % | 2.542 M |
Other expenses | 0.000 -100.00 % | 991.000 K | 0.000 100.00 % | -5.903 M | 0.000 | 0.000 |
Operating expenses | 74.207 M -8.95 % | 81.503 M -28.46 % | 113.932 M 216.03 % | 36.051 M -7.90 % | 39.143 M -18.71 % | 48.149 M |
Cost and expenses | 79.300 M -5.93 % | 84.303 M -31.00 % | 122.182 M 188.68 % | 42.325 M 4.16 % | 40.634 M -16.11 % | 48.437 M |
Research and development expenses | 49.750 M -5.72 % | 52.768 M -11.98 % | 59.952 M 122.64 % | 26.928 M 11.74 % | 24.099 M -18.16 % | 29.446 M |
Selling general and administrative expenses | 24.457 M -11.85 % | 27.744 M -48.60 % | 53.980 M 259.24 % | 15.026 M -0.11 % | 15.043 M -19.57 % | 18.704 M |
Interest income | 5.113 M 0.73 % | 5.076 M 108.63 % | 2.433 M 24 230.00 % | 10.000 K -83.38 % | 60.154 K -91.03 % | 670.848 K |
Interest expense | 3.255 M -43.68 % | 5.779 M 9.33 % | 5.286 M 114.44 % | 2.465 M | 0.000 | 0.000 |
Depreciation and amortization | 6.906 M -7.00 % | 7.426 M -1.69 % | 7.554 M 62.42 % | 4.651 M 8.18 % | 4.299 M 9.07 % | 3.942 M |
Operating income | -68.510 M 5.24 % | -72.295 M 30.29 % | -103.703 M -203.86 % | -34.129 M 2.74 % | -35.092 M 26.44 % | -47.702 M |
Operating income ratio | -6.35 -5.46 % | -6.02 23.94 % | -7.92 -90.08 % | -4.16 34.23 % | -6.33 90.24 % | -64.86 |
Total other income expenses net | -132.478 M -4 611.17 % | -2.812 M -107.49 % | 37.559 M 1 013.40 % | -4.112 M -145.87 % | 8.964 M 246.61 % | -6.114 M |
2024 | 2023 | 2022 | 2021 | 2021 | 2020 |
2024 | 2023 | 2022 | 2021 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -58.874 M -741.82 % | 9.173 M 148.93 % | -18.747 M -243.52 % | 13.063 M 158.83 % | -22.202 M -183.52 % | 26.584 M |
Total investments | 149.488 M 90.34 % | 78.537 M -7.52 % | 84.923 M -75.39 % | 345.019 M | 0.000 | 0.000 |
Total debt | 8.800 M -71.21 % | 30.565 M -21.91 % | 39.141 M 57.88 % | 24.791 M | 0.000 -100.00 % | 26.892 M |
Accumulated other comprehensive income loss | 105.000 K -56.97 % | 244.000 K 251.55 % | -161.000 K -410.72 % | 51.815 K -8.82 % | 56.825 K 471.14 % | -15.311 K |
Retained earnings | -554.747 M -56.81 % | -353.759 M -26.95 % | -278.652 M -34.53 % | -207.131 M -22.64 % | -168.890 M -18.30 % | -142.762 M |
Common stock | 29.000 K 107.14 % | 14.000 K 16.67 % | 12.000 K 500.00 % | 2.000 K 9 423.81 % | 21.000 162.50 % | 8.000 |
Total equity | 126.589 M 15.51 % | 109.588 M -27.05 % | 150.224 M 310.02 % | -71.529 M -101.91 % | -35.425 M 72.41 % | -128.413 M |
Other non current liabilities | 138.992 M 2 634.99 % | 5.082 M 70.94 % | 2.973 M -36.06 % | 4.650 M -94.32 % | 81.904 M -32.36 % | 121.095 M |
Long term debt | 6.641 M -58.98 % | 16.191 M -43.18 % | 28.493 M 17.66 % | 24.216 M | 0.000 | 0.000 |
Total non current liabilities | 146.331 M 587.87 % | 21.273 M -32.39 % | 31.466 M -71.31 % | 109.673 M 33.90 % | 81.904 M -32.36 % | 121.095 M |
Other current liabilities | 7.614 M 16.71 % | 6.524 M -7.38 % | 7.044 M 103.28 % | 3.465 M 200.86 % | 1.152 M -61.05 % | 2.957 M |
Deferred revenue | 113.000 K -67.06 % | 343.000 K -64.31 % | 961.000 K -2.43 % | 984.976 K 100.27 % | 491.827 K -73.42 % | 1.850 M |
Short term debt | 2.159 M -84.98 % | 14.374 M 34.99 % | 10.648 M 1 751.83 % | 575.000 K | 0.000 -100.00 % | 26.892 M |
Total current liabilities | 11.867 M -59.15 % | 29.052 M 33.56 % | 21.752 M 187.46 % | 7.567 M 136.24 % | 3.203 M -90.80 % | 34.803 M |
Total liabilities | 158.198 M 214.35 % | 50.325 M -5.44 % | 53.218 M -54.88 % | 117.955 M 38.60 % | 85.107 M -45.41 % | 155.898 M |
Other non current assets | 325.000 K 151.94 % | 129.000 K 0.00 % | 129.000 K -73.21 % | 481.475 K 7.83 % | 446.497 K 0.51 % | 444.249 K |
Long term investments | 25.068 M | 0.000 | 0.000 -100.00 % | 345.019 M | 0.000 | 0.000 |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 -100.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M |
Goodwill and intangible assets | 0.000 | 0.000 | 0.000 -100.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M |
Property plant equipment net | 52.636 M 1.00 % | 52.117 M 6.70 % | 48.846 M 117.12 % | 22.497 M 11.70 % | 20.141 M 0.50 % | 20.040 M |
Total non current assets | 78.029 M 49.35 % | 52.246 M 6.68 % | 48.975 M 72.71 % | 28.356 M 9.21 % | 25.965 M 0.40 % | 25.861 M |
Other current assets | 12.237 M 351.72 % | 2.709 M 10.57 % | 2.450 M 942.82 % | 234.939 K -77.32 % | 1.036 M -8.04 % | 1.126 M |
Short term investments | 124.420 M 58.42 % | 78.537 M -7.52 % | 84.923 M | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 67.674 M 216.35 % | 21.392 M -63.05 % | 57.888 M 393.57 % | 11.729 M -47.17 % | 22.202 M 7 092.06 % | 308.707 K |
Cash and short term investments | 192.094 M 92.23 % | 99.929 M -30.03 % | 142.811 M 1 117.64 % | 11.729 M -47.17 % | 22.202 M 7 092.06 % | 308.707 K |
Total current assets | 206.758 M 92.03 % | 107.667 M -30.30 % | 154.467 M 754.82 % | 18.070 M -23.81 % | 23.717 M 1 360.45 % | 1.624 M |
Inventory | 0.000 | 0.000 -100.00 % | 2.971 M -34.90 % | 4.564 M | 0.000 | 0.000 |
Net receivables | 2.427 M -51.74 % | 5.029 M -19.34 % | 6.235 M 304.08 % | 1.543 M 221.88 % | 479.374 K 153.67 % | 188.975 K |
Tax assets | 0.000 | 0.000 | 0.000 100.00 % | -345.019 M | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 1.590 M -72.45 % | 5.772 M 197.83 % | 1.938 M -1.67 % | 1.971 M 77.90 % | 1.108 M -64.29 % | 3.103 M |
Tax payables | 391.000 K -80.82 % | 2.039 M 75.62 % | 1.161 M 103.38 % | 570.852 K 26.42 % | 451.545 K | 0.000 |
Deferred revenue non current | 698.000 K | 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 | 8.800 M 3.44 % | 8.507 M -16.62 % | 10.203 M | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 81.523 M | 0.000 -100.00 % | 120.794 M |
Other total stockholders equity | 681.202 M 47.10 % | 463.089 M 7.94 % | 429.025 M 216.51 % | 135.549 M 1.61 % | 133.408 M 225.35 % | -106.429 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 | 284.787 M 78.09 % | 159.913 M -21.40 % | 203.442 M 338.20 % | 46.426 M -6.55 % | 49.682 M 80.76 % | 27.485 M |
2024 | 2023 | 2022 | 2021 | 2021 | 2020 |
2024 | 2023 | 2022 | 2021 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 100.00 % | -12.679 M | 0.000 | 0.000 |
Stock based compensation | 13.069 M 5.32 % | 12.409 M -72.31 % | 44.812 M 2 227.35 % | 1.925 M -25.72 % | 2.592 M -6.78 % | 2.781 M |
Change in working capital | -3.081 M -522.42 % | -495.000 K 78.73 % | -2.327 M -1 572.78 % | 158.000 K 108.24 % | -1.918 M -141.40 % | 4.632 M |
Accounts receivables | 2.602 M 115.75 % | 1.206 M 125.70 % | -4.692 M -341.39 % | -1.063 M 53.49 % | -2.285 M -202.40 % | 2.232 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.995 M | 0.000 |
Accounts payables | -1.036 M -215.75 % | 895.000 K 226.59 % | -707.000 K -81.75 % | -389.000 K 80.50 % | -1.995 M | 0.000 |
Other working capital | -4.647 M -79.01 % | -2.596 M -184.51 % | 3.072 M 90.81 % | 1.610 M 337.62 % | 367.900 K -84.67 % | 2.400 M |
Other non cash items | 133.467 M 2 472.61 % | 5.188 M 112.76 % | -40.670 M -373.04 % | 14.895 M 267.11 % | -8.914 M -259.93 % | 5.574 M |
Net cash provided by operating activities | -50.627 M -0.09 % | -50.579 M 19.32 % | -62.689 M -114.02 % | -29.291 M 2.58 % | -30.067 M 18.49 % | -36.889 M |
Investments in property plant and equipment | -11.098 M -22.51 % | -9.059 M 60.16 % | -22.737 M -224.44 % | -7.008 M -59.26 % | -4.400 M -42.23 % | -3.094 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 149.484 K |
Purchases of investments | -224.764 M -105.73 % | -109.252 M -29.62 % | -84.287 M | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 157.500 M 32.26 % | 119.084 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -78.362 M -10 237.39 % | 773.000 K 100.72 % | -107.024 M -1 427.17 % | -7.008 M -59.26 % | -4.400 M -49.45 % | -2.944 M |
Debt repayment | -23.328 M -179.95 % | -8.333 M -324.67 % | 3.709 M -86.26 % | 27.000 M 1 127.27 % | 2.200 M -87.14 % | 17.111 M |
Common stock issued | 206.338 M 904.37 % | 20.544 M 238.56 % | 6.068 M 1 505.29 % | 378.000 K -99.30 % | 54.023 M | 0.000 |
Common stock repurchased | 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 |
Other financing activites | -7.551 M -841.02 % | 1.019 M -99.50 % | 205.677 M 13 386.63 % | -1.548 M -102.86 % | 54.089 M 3 218.27 % | 1.630 M |
Net cash used provided by financing activities | 175.459 M 1 226.22 % | 13.230 M -93.86 % | 215.454 M 734.12 % | 25.830 M -54.11 % | 56.289 M 200.36 % | 18.741 M |
Effect of forex changes on cash | -188.000 K -335.00 % | 80.000 K -20.79 % | 101.000 K -99.55 % | 22.198 M 30 672.43 % | 72.136 K 571.14 % | -15.311 K |
Net change in cash | 46.282 M 226.81 % | -36.496 M -179.61 % | 45.842 M 290.84 % | 11.729 M -46.43 % | 21.894 M 203.72 % | -21.108 M |
Cash at beginning of period | 21.392 M -63.05 % | 57.888 M 380.56 % | 12.046 M 1 824.77 % | 625.841 K 0.00 % | 625.841 K -97.12 % | 21.734 M |
Cash at end of period | 67.674 M 216.35 % | 21.392 M -63.05 % | 57.888 M 393.55 % | 11.729 M -47.92 % | 22.520 M 3 498.28 % | 625.841 K |
Operating cash flow | -50.627 M -0.09 % | -50.579 M 19.32 % | -62.689 M -114.02 % | -29.291 M 2.58 % | -30.067 M 18.49 % | -36.889 M |
Capital expenditure | -11.098 M -22.51 % | -9.059 M 60.16 % | -22.737 M -224.44 % | -7.008 M -59.26 % | -4.400 M -42.23 % | -3.094 M |
Free CashFlow | -61.725 M -3.50 % | -59.638 M 30.19 % | -85.426 M -135.34 % | -36.299 M -5.31 % | -34.468 M 13.79 % | -39.983 M |
2024 | 2023 | 2022 | 2021 | 2021 | 2020 |
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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.801 M 22.35 % | 1.472 M -35.27 % | 2.274 M -4.37 % | 2.378 M -22.94 % | 3.086 M 1.11 % | 3.052 M -9.60 % | 3.376 M 8.73 % | 3.105 M -6.67 % | 3.327 M 51.16 % | 2.201 M -63.68 % | 6.060 M 116.12 % | 2.804 M 31.40 % | 2.134 M 1.43 % | 2.104 M | 0.000 | 0.000 -100.00 % | 2.360 M 66.38 % | 1.418 M |
Net income | -39.654 M -193.04 % | 42.619 M 127.86 % | -152.961 M -931.22 % | -14.833 M -19.42 % | -12.421 M 40.21 % | -20.773 M -65.23 % | -12.572 M 43.41 % | -22.215 M -30.94 % | -16.966 M 27.35 % | -23.354 M 3.42 % | -24.181 M -509.25 % | -3.969 M -116.93 % | 23.448 M 477.68 % | 4.059 M -12.99 % | 4.665 M 290.73 % | -2.446 M 68.59 % | -7.787 M 5.41 % | -8.232 M |
Income before tax | -39.654 M -193.04 % | 42.619 M 127.86 % | -152.961 M -931.22 % | -14.833 M -19.42 % | -12.421 M 40.21 % | -20.773 M -65.23 % | -12.572 M 43.41 % | -22.215 M -30.94 % | -16.966 M 27.35 % | -23.354 M -2.11 % | -22.872 M -21.95 % | -18.755 M -88.04 % | -9.974 M 4.74 % | -10.470 M -324.45 % | 4.665 M 290.73 % | -2.446 M 68.59 % | -7.787 M 5.41 % | -8.232 M |
Income before tax ratio | -22.02 -176.05 % | 28.95 143.04 % | -67.27 -978.38 % | -6.24 -54.97 % | -4.02 40.86 % | -6.81 -82.77 % | -3.72 47.95 % | -7.15 -40.30 % | -5.10 51.94 % | -10.61 -181.13 % | -3.77 43.57 % | -6.69 -43.11 % | -4.67 6.08 % | -4.98 | 0.00 | 0.00 100.00 % | -3.30 43.15 % | -5.80 |
EBITDA | -19.882 M 8.09 % | -21.632 M 85.65 % | -150.764 M -1 127.82 % | -12.279 M -23.97 % | -9.905 M 44.60 % | -17.879 M -81.24 % | -9.865 M 45.46 % | -18.086 M -40.78 % | -12.847 M 35.12 % | -19.801 M -6.21 % | -18.644 M -20.31 % | -15.496 M -61.01 % | -9.624 M 36.04 % | -15.047 M -2 538.00 % | -570.395 K 76.68 % | -2.446 M 62.58 % | -6.536 M 8.10 % | -7.112 M |
Net income ratio | -22.02 -176.05 % | 28.95 143.04 % | -67.27 -978.38 % | -6.24 -54.97 % | -4.02 40.86 % | -6.81 -82.77 % | -3.72 47.95 % | -7.15 -40.30 % | -5.10 51.94 % | -10.61 -165.91 % | -3.99 -181.90 % | -1.42 -112.88 % | 10.99 469.56 % | 1.93 | 0.00 | 0.00 100.00 % | -3.30 43.15 % | -5.80 |
Ratio EBITDA | -11.04 24.88 % | -14.70 77.83 % | -66.30 -1 183.97 % | -5.16 -60.88 % | -3.21 45.21 % | -5.86 -100.48 % | -2.92 49.83 % | -5.82 -50.85 % | -3.86 57.08 % | -9.00 -192.42 % | -3.08 44.33 % | -5.53 -22.54 % | -4.51 36.94 % | -7.15 | 0.00 | 0.00 100.00 % | -2.77 44.77 % | -5.01 |
Gross profit ratio | 0.31 4.66 % | 0.30 -31.92 % | 0.44 -12.88 % | 0.51 -21.48 % | 0.64 785.74 % | -0.09 -129.48 % | 0.32 -56.38 % | 0.73 -10.87 % | 0.82 6.80 % | 0.77 -11.32 % | 0.87 19.78 % | 0.72 22.40 % | 0.59 -26.43 % | 0.80 | 0.00 | 0.00 -100.00 % | 0.88 15.83 % | 0.76 |
Weighted average shs out dil | 298.254 M -1.11 % | 301.595 M 63.32 % | 184.666 M -1.98 % | 188.389 M 9.59 % | 171.903 M 13.20 % | 151.855 M 8.05 % | 140.537 M 4.98 % | 133.866 M 4.16 % | 128.515 M 2.99 % | 124.778 M 2.37 % | 121.889 M 2.80 % | 118.571 M 3.92 % | 114.096 M 112.50 % | 53.692 M 522.52 % | 8.625 M -25.48 % | 11.574 M -89.83 % | 113.810 M 0.00 % | 113.810 M |
Weighted average shs out | 298.254 M 4.76 % | 284.698 M 54.17 % | 184.666 M -1.98 % | 188.389 M 9.59 % | 171.903 M 13.20 % | 151.855 M 8.05 % | 140.537 M 4.98 % | 133.866 M 4.16 % | 128.515 M 2.99 % | 124.778 M 2.37 % | 121.889 M 2.80 % | 118.571 M 3.92 % | 114.096 M 113.42 % | 53.461 M 54.96 % | 34.500 M 9.35 % | 31.551 M -72.28 % | 113.810 M 0.00 % | 113.810 M |
EPS diluted | -0.13 -186.67 % | 0.15 118.75 % | -0.80 -916.52 % | -0.08 -8.85 % | -0.07 48.36 % | -0.14 -56.42 % | -0.09 47.35 % | -0.17 -30.77 % | -0.13 31.58 % | -0.19 5.00 % | -0.20 -497.01 % | -0.03 -115.95 % | 0.21 177.78 % | 0.08 -86.00 % | 0.54 357.14 % | -0.21 -207.02 % | -0.07 5.39 % | -0.07 |
Earnings per share | -0.13 -186.67 % | 0.15 118.75 % | -0.80 -916.52 % | -0.08 -8.85 % | -0.07 48.36 % | -0.14 -56.42 % | -0.09 47.35 % | -0.17 -30.77 % | -0.13 31.58 % | -0.19 5.00 % | -0.20 -497.01 % | -0.03 -115.95 % | 0.21 176.68 % | 0.08 -45.79 % | 0.14 280.65 % | -0.08 -13.30 % | -0.07 5.39 % | -0.07 |
Gross profit | 566.000 K 28.05 % | 442.000 K -55.93 % | 1.003 M -16.69 % | 1.204 M -39.50 % | 1.990 M 793.38 % | -287.000 K -126.65 % | 1.077 M -52.58 % | 2.271 M -16.81 % | 2.730 M 61.44 % | 1.691 M -67.79 % | 5.250 M 158.88 % | 2.028 M 60.82 % | 1.261 M -25.38 % | 1.690 M | 0.000 | 0.000 -100.00 % | 2.087 M 92.72 % | 1.083 M |
Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.309 M 108.85 % | -14.786 M 55.76 % | -33.422 M -130.04 % | -14.529 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.763 K |
Cost of revenue | 1.235 M 19.90 % | 1.030 M -18.96 % | 1.271 M 8.26 % | 1.174 M 7.12 % | 1.096 M -67.18 % | 3.339 M 45.24 % | 2.299 M 175.66 % | 834.000 K 39.70 % | 597.000 K 17.06 % | 510.000 K -37.04 % | 810.000 K 4.38 % | 776.000 K -11.11 % | 873.000 K 110.87 % | 414.000 K | 0.000 | 0.000 -100.00 % | 273.000 K -18.63 % | 335.495 K |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.047 M 5.22 % | 5.747 M -32.35 % | 8.495 M -8.27 % | 9.261 M -33.98 % | 14.027 M 9.71 % | 12.785 M 10.60 % | 11.560 M 1 926.67 % | 570.395 K 16.49 % | 489.640 K -80.58 % | 2.521 M -31.05 % | 3.656 M |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -518.000 K | 0.000 | 0.000 -100.00 % | 518.000 K -63.67 % | 1.426 M -27.24 % | 1.960 M 31.81 % | 1.487 M 0.81 % | 1.475 M | 0.000 | 0.000 -100.00 % | 312.000 K 139.31 % | 130.376 K |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 991.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -30.000 K -264.61 % | -8.228 K |
Operating expenses | 20.448 M -7.37 % | 22.074 M 13.22 % | 19.497 M 5.11 % | 18.550 M 2.63 % | 18.075 M 10.90 % | 16.298 M -10.86 % | 18.284 M -4.29 % | 19.103 M 0.72 % | 18.966 M -20.01 % | 23.711 M -10.86 % | 26.599 M -20.25 % | 33.352 M 23.96 % | 26.906 M 5.58 % | 25.484 M 4 367.78 % | 570.395 K 16.49 % | 489.640 K -94.99 % | 9.767 M 4.91 % | 9.310 M |
Cost and expenses | 21.683 M -6.15 % | 23.104 M 11.25 % | 20.768 M 5.29 % | 19.724 M 2.88 % | 19.171 M -2.37 % | 19.637 M -4.60 % | 20.583 M 3.24 % | 19.937 M 1.91 % | 19.563 M -19.23 % | 24.221 M -11.63 % | 27.409 M -19.69 % | 34.128 M 22.86 % | 27.779 M 7.26 % | 25.898 M 4 440.36 % | 570.395 K 16.49 % | 489.640 K -95.12 % | 10.040 M 4.09 % | 9.646 M |
Research and development expenses | 13.522 M -12.51 % | 15.455 M 13.17 % | 13.657 M 7.10 % | 12.752 M 7.43 % | 11.870 M 22.57 % | 9.684 M -14.66 % | 11.348 M -13.08 % | 13.056 M -1.23 % | 13.219 M -3.56 % | 13.707 M -13.86 % | 15.912 M -8.37 % | 17.365 M 37.45 % | 12.634 M 1.49 % | 12.449 M | 0.000 | 0.000 -100.00 % | 6.934 M 25.54 % | 5.523 M |
Selling general and administrative expenses | 6.926 M 4.64 % | 6.619 M 13.34 % | 5.840 M 0.72 % | 5.798 M -6.56 % | 6.205 M -6.18 % | 6.614 M -4.64 % | 6.936 M 14.70 % | 6.047 M 5.22 % | 5.747 M -36.24 % | 9.013 M -15.66 % | 10.687 M -33.15 % | 15.987 M 12.02 % | 14.272 M 9.49 % | 13.035 M 2 185.26 % | 570.395 K 16.49 % | 489.640 K -82.72 % | 2.833 M -25.19 % | 3.787 M |
Interest income | 3.042 M 41.36 % | 2.152 M 39.20 % | 1.546 M 26.10 % | 1.226 M 0.66 % | 1.218 M 8.46 % | 1.123 M -15.56 % | 1.330 M 5.30 % | 1.263 M 5.34 % | 1.199 M -6.62 % | 1.284 M 1.82 % | 1.261 M 21.02 % | 1.042 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 0.000 | 0.000 -100.00 % | 446.000 K -39.15 % | 733.000 K -24.36 % | 969.000 K -12.47 % | 1.107 M -12.70 % | 1.268 M -13.92 % | 1.473 M -6.42 % | 1.574 M 7.51 % | 1.464 M -0.75 % | 1.475 M 2.72 % | 1.436 M 38.08 % | 1.040 M -13.69 % | 1.205 M | 0.000 | 0.000 -100.00 % | 77.000 K | 0.000 |
Depreciation and amortization | 1.894 M 3.55 % | 1.829 M 4.45 % | 1.751 M -3.84 % | 1.821 M 17.71 % | 1.547 M -13.43 % | 1.787 M 24.18 % | 1.439 M -45.82 % | 2.656 M 4.36 % | 2.545 M 21.83 % | 2.089 M -24.12 % | 2.753 M 51.01 % | 1.823 M 112.05 % | -15.123 M -1 187.99 % | 1.390 M 2 474.07 % | 54.000 K 105.08 % | -1.062 M -192.83 % | 1.144 M 2.58 % | 1.115 M |
Operating income | -19.882 M 8.09 % | -21.632 M -16.97 % | -18.494 M -6.62 % | -17.346 M -7.84 % | -16.085 M 3.01 % | -16.585 M 3.61 % | -17.207 M -2.23 % | -16.832 M -3.67 % | -16.236 M 26.27 % | -22.020 M -3.14 % | -21.349 M 31.84 % | -31.324 M -22.14 % | -25.645 M -7.78 % | -23.794 M -4 071.50 % | -570.395 K -16.49 % | -489.640 K 93.62 % | -7.680 M 6.65 % | -8.227 M |
Operating income ratio | -11.04 24.88 % | -14.70 -80.70 % | -8.13 -11.49 % | -7.29 -39.95 % | -5.21 4.08 % | -5.43 -6.62 % | -5.10 5.98 % | -5.42 -11.08 % | -4.88 51.22 % | -10.00 -183.98 % | -3.52 68.46 % | -11.17 7.04 % | -12.02 -6.26 % | -11.31 | 0.00 | 0.00 100.00 % | -3.25 43.90 % | -5.80 |
Total other income expenses net | -19.772 M -130.77 % | 64.251 M 147.78 % | -134.467 M -5 450.86 % | 2.513 M -31.41 % | 3.664 M 187.49 % | -4.188 M -190.36 % | 4.635 M 186.10 % | -5.383 M -637.40 % | -730.000 K 45.28 % | -1.334 M 12.41 % | -1.523 M -112.12 % | 12.569 M -6.94 % | 13.506 M 77.01 % | 7.630 M 45.74 % | 5.235 M 367.64 % | -1.956 M -1 728.13 % | -107.000 K -2 146.48 % | -4.763 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-31 |
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 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -49.173 M -71.02 % | -28.753 M 51.16 % | -58.874 M -2 771.23 % | 2.204 M -35.39 % | 3.411 M 144.36 % | -7.689 M -183.82 % | 9.173 M 211.77 % | -8.207 M -155.93 % | 14.674 M 30.52 % | 11.243 M 159.97 % | -18.747 M 57.40 % | -44.004 M 71.54 % | -154.593 M 12.45 % | -176.583 M -1 600.03 % | 11.772 M 132.01 % | 5.074 M 512.09 % | -1.231 M 11.12 % | -1.385 M 93.76 % | -22.202 M |
Total investments | 514.459 M 199.16 % | 171.966 M 15.04 % | 149.488 M 106.78 % | 72.294 M -9.40 % | 79.792 M 17.93 % | 67.661 M -13.85 % | 78.537 M 14.70 % | 68.470 M -18.26 % | 83.765 M -12.61 % | 95.849 M 12.87 % | 84.923 M -2.60 % | 87.186 M 74 417.95 % | 117.000 K | 0.000 | 0.000 -100.00 % | 345.012 M 0.00 % | 345.007 M 0.00 % | 345.002 M | 0.000 |
Total debt | 8.010 M -4.74 % | 8.409 M -4.44 % | 8.800 M -60.87 % | 22.490 M -6.66 % | 24.095 M -12.09 % | 27.409 M -10.33 % | 30.565 M -8.90 % | 33.550 M -7.79 % | 36.386 M -2.61 % | 37.360 M -4.55 % | 39.141 M 31.20 % | 29.833 M 1.38 % | 29.427 M -2.05 % | 30.043 M 27.84 % | 23.500 M 29.14 % | 18.198 M | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 133.000 K 251.14 % | -88.000 K -183.81 % | 105.000 K -58.66 % | 254.000 K 106.50 % | 123.000 K -10.87 % | 138.000 K -43.44 % | 244.000 K 229.73 % | 74.000 K 7 300.00 % | 1.000 K 116.67 % | -6.000 K 96.27 % | -161.000 K 69.45 % | -527.000 K -632.32 % | 99.000 K 62.30 % | 61.000 K 17.73 % | 51.815 K 4.39 % | 49.634 K | 0.000 | 0.000 -100.00 % | 56.825 K |
Retained earnings | -551.782 M -7.74 % | -512.128 M 7.68 % | -554.747 M -38.07 % | -401.786 M -3.83 % | -386.953 M -3.32 % | -374.532 M -5.87 % | -353.759 M -3.68 % | -341.187 M -6.96 % | -318.972 M -5.62 % | -302.006 M -8.38 % | -278.652 M -8.94 % | -255.780 M -12.39 % | -227.575 M -4.58 % | -217.601 M -5.05 % | -207.131 M -4.40 % | -198.397 M -5 381.27 % | -3.620 M -208.36 % | -1.174 M 99.30 % | -168.890 M |
Common stock | 32.000 K 10.34 % | 29.000 K 0.00 % | 29.000 K 52.63 % | 19.000 K 11.76 % | 17.000 K 6.25 % | 16.000 K 14.29 % | 14.000 K 0.00 % | 14.000 K 7.69 % | 13.000 K 8.33 % | 12.000 K 0.00 % | 12.000 K 0.00 % | 12.000 K 9.09 % | 11.000 K 0.00 % | 11.000 K 47 726.09 % | 23.000 0.00 % | 23.000 -100.00 % | 313.090 M -0.78 % | 315.535 M 1 502 549 695.24 % | 21.000 |
Total equity | 553.263 M 167.11 % | 207.128 M 63.62 % | 126.589 M 3.05 % | 122.838 M 0.56 % | 122.158 M 5.69 % | 115.577 M 5.47 % | 109.588 M -2.75 % | 112.691 M -4.79 % | 118.362 M -8.58 % | 129.466 M -13.82 % | 150.224 M -9.45 % | 165.905 M -4.56 % | 173.825 M 5.07 % | 165.430 M | 0.000 100.00 % | -63.150 M | 0.000 | 0.000 100.00 % | -35.425 M |
Other non current liabilities | 67.185 M 53.78 % | 43.690 M -68.57 % | 138.992 M 3 509.24 % | 3.851 M -34.41 % | 5.871 M -36.78 % | 9.286 M 82.72 % | 5.082 M -47.36 % | 9.655 M 115.42 % | 4.482 M 8.60 % | 4.127 M 38.82 % | 2.973 M -60.24 % | 7.477 M -59.11 % | 18.285 M -55.65 % | 41.228 M 948.04 % | 3.934 M -95.44 % | 86.212 M 210.51 % | 27.765 M 7.58 % | 25.809 M -68.49 % | 81.904 M |
Long term debt | 5.812 M -6.71 % | 6.230 M -53.09 % | 13.282 M 45.94 % | 9.101 M 3.20 % | 8.819 M -28.74 % | 12.376 M -23.56 % | 16.191 M -18.29 % | 19.816 M -15.21 % | 23.371 M -7.72 % | 25.325 M -11.12 % | 28.493 M 23.89 % | 22.999 M -8.74 % | 25.201 M -8.95 % | 27.678 M 14.30 % | 24.216 M 33.07 % | 18.198 M | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 72.997 M 44.21 % | 50.618 M -65.41 % | 146.331 M 1 029.79 % | 12.952 M -11.83 % | 14.690 M -32.19 % | 21.662 M 1.83 % | 21.273 M -27.82 % | 29.471 M 5.81 % | 27.853 M -5.43 % | 29.452 M -6.40 % | 31.466 M 3.25 % | 30.476 M -29.92 % | 43.486 M -36.89 % | 68.906 M 144.78 % | 28.150 M -73.04 % | 104.411 M 276.05 % | 27.765 M 7.58 % | 25.809 M -68.49 % | 81.904 M |
Other current liabilities | 5.955 M 70.83 % | 3.486 M -36.10 % | 5.455 M -2.26 % | 5.581 M -26.65 % | 7.609 M 29.14 % | 5.892 M -9.69 % | 6.524 M -11.71 % | 7.389 M 297.47 % | 1.859 M -78.71 % | 8.731 M 23.95 % | 7.044 M 1.59 % | 6.934 M 56.59 % | 4.428 M -15.33 % | 5.230 M -8.82 % | 5.736 M 87.31 % | 3.062 M 298.43 % | 768.605 K 95.42 % | 393.300 K -65.85 % | 1.152 M |
Deferred revenue | 118.000 K -19.73 % | 147.000 K 30.09 % | 113.000 K -87.25 % | 886.000 K 5.98 % | 836.000 K 548.06 % | 129.000 K -62.39 % | 343.000 K -27.33 % | 472.000 K -43.34 % | 833.000 K 49.02 % | 559.000 K -41.83 % | 961.000 K 18.50 % | 811.000 K -26.81 % | 1.108 M 113.49 % | 519.000 K -47.31 % | 984.976 K 56.10 % | 630.993 K | 0.000 | 0.000 -100.00 % | 491.827 K |
Short term debt | 2.198 M -49.56 % | 4.358 M 0.93 % | 4.318 M -67.75 % | 13.389 M -12.35 % | 15.276 M 1.62 % | 15.033 M 4.58 % | 14.374 M 4.66 % | 13.734 M -10.61 % | 15.364 M 27.66 % | 12.035 M 13.03 % | 10.648 M 55.81 % | 6.834 M 61.71 % | 4.226 M 78.69 % | 2.365 M 311.30 % | 575.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 10.430 M -8.44 % | 11.392 M -4.00 % | 11.867 M -44.70 % | 21.460 M -16.05 % | 25.564 M 2.77 % | 24.876 M -14.37 % | 29.052 M 26.08 % | 23.042 M 7.91 % | 21.352 M -7.12 % | 22.989 M 5.69 % | 21.752 M 33.41 % | 16.305 M 44.56 % | 11.279 M -2.49 % | 11.567 M 39.66 % | 8.282 M 54.98 % | 5.344 M 595.29 % | 768.605 K 67.54 % | 458.750 K -85.68 % | 3.203 M |
Total liabilities | 83.427 M 34.54 % | 62.010 M -60.80 % | 158.198 M 359.72 % | 34.412 M -14.51 % | 40.254 M -13.50 % | 46.538 M -7.53 % | 50.325 M -4.17 % | 52.513 M 6.72 % | 49.205 M -6.17 % | 52.441 M -1.46 % | 53.218 M 13.76 % | 46.781 M -14.58 % | 54.765 M -31.95 % | 80.473 M 120.89 % | 36.432 M -66.81 % | 109.755 M 284.65 % | 28.534 M 8.63 % | 26.267 M -69.14 % | 85.107 M |
Other non current assets | 1.122 M 5.06 % | 1.068 M 228.62 % | 325.000 K 82.58 % | 178.000 K -27.05 % | 244.000 K 11.93 % | 218.000 K 68.99 % | 129.000 K -2.27 % | 132.000 K 1.54 % | 130.000 K 0.00 % | 130.000 K 0.78 % | 129.000 K -47.56 % | 246.000 K -0.40 % | 247.000 K -82.36 % | 1.400 M 190.77 % | 481.475 K -59.83 % | 1.199 M | 0.000 | 0.000 -100.00 % | 446.497 K |
Long term investments | 145.903 M | 0.000 -100.00 % | 25.068 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 117.000 K 0.00 % | 117.000 K | 0.000 | 0.000 -100.00 % | 345.012 M 0.00 % | 345.007 M 0.00 % | 345.002 M | 0.000 |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M | 0.000 | 0.000 -100.00 % | 5.377 M |
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 -100.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M 0.00 % | 5.377 M | 0.000 | 0.000 -100.00 % | 5.377 M |
Property plant equipment net | 56.086 M 4.43 % | 53.709 M 2.04 % | 52.636 M -1.07 % | 53.206 M 1.34 % | 52.501 M 1.25 % | 51.853 M -0.51 % | 52.117 M 7.73 % | 48.376 M -3.07 % | 49.908 M -3.11 % | 51.512 M 5.46 % | 48.846 M 30.46 % | 37.440 M 22.42 % | 30.583 M 27.73 % | 23.943 M 6.43 % | 22.497 M 0.45 % | 22.396 M | 0.000 | 0.000 -100.00 % | 20.141 M |
Total non current assets | 203.111 M 270.80 % | 54.777 M -29.80 % | 78.029 M 46.17 % | 53.384 M 1.21 % | 52.745 M 1.29 % | 52.071 M -0.33 % | 52.246 M 7.71 % | 48.508 M -3.06 % | 50.038 M -3.11 % | 51.642 M 5.45 % | 48.975 M 13.73 % | 43.063 M 18.94 % | 36.207 M 17.86 % | 30.720 M 8.34 % | 28.356 M -2.13 % | 28.972 M -91.60 % | 345.007 M 0.00 % | 345.002 M 1 228.74 % | 25.965 M |
Other current assets | 374.643 M 8 895.03 % | 4.165 M -65.96 % | 12.237 M 149.63 % | 4.902 M 23.82 % | 3.959 M 53.51 % | 2.579 M -4.80 % | 2.709 M -22.00 % | 3.473 M -21.48 % | 4.423 M 48.47 % | 2.979 M -45.05 % | 5.421 M -14.02 % | 6.305 M 8.88 % | 5.791 M -20.63 % | 7.296 M 52.00 % | 4.800 M 245.67 % | 1.389 M 285.00 % | 360.684 K -56.52 % | 829.492 K -19.91 % | 1.036 M |
Short term investments | 368.556 M 114.32 % | 171.966 M 38.21 % | 124.420 M 72.10 % | 72.294 M -9.40 % | 79.792 M 17.93 % | 67.661 M -13.85 % | 78.537 M 14.70 % | 68.470 M -18.26 % | 83.765 M -12.61 % | 95.849 M 12.87 % | 84.923 M -2.60 % | 87.186 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 57.183 M 53.87 % | 37.162 M -45.09 % | 67.674 M 233.60 % | 20.286 M -1.92 % | 20.684 M -41.07 % | 35.098 M 64.07 % | 21.392 M -48.77 % | 41.757 M 92.32 % | 21.712 M -16.87 % | 26.117 M -54.88 % | 57.888 M -21.60 % | 73.837 M -59.88 % | 184.020 M -10.94 % | 206.626 M 1 661.74 % | 11.729 M -10.64 % | 13.124 M 965.90 % | 1.231 M -11.12 % | 1.385 M -93.76 % | 22.202 M |
Cash and short term investments | 57.183 M -72.66 % | 209.128 M 8.87 % | 192.094 M 107.49 % | 92.580 M -7.86 % | 100.476 M -2.22 % | 102.759 M 2.83 % | 99.929 M -9.34 % | 110.227 M 4.50 % | 105.477 M -13.52 % | 121.966 M -14.60 % | 142.811 M -11.31 % | 161.023 M -12.50 % | 184.020 M -10.94 % | 206.626 M 1 661.74 % | 11.729 M -10.64 % | 13.124 M 965.90 % | 1.231 M -11.12 % | 1.385 M -93.76 % | 22.202 M |
Total current assets | 433.579 M 102.27 % | 214.361 M 3.68 % | 206.758 M 99.06 % | 103.866 M -5.29 % | 109.667 M -0.34 % | 110.044 M 2.21 % | 107.667 M -7.74 % | 116.696 M -0.71 % | 117.529 M -9.78 % | 130.265 M -15.67 % | 154.467 M -8.94 % | 169.623 M -11.83 % | 192.383 M -10.60 % | 215.183 M 1 090.82 % | 18.070 M 2.48 % | 17.633 M 991.52 % | 1.615 M -10.26 % | 1.800 M -92.41 % | 23.717 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.085 M | 0.000 -100.00 % | 2.971 M 11.19 % | 2.672 M 73.17 % | 1.543 M -46.63 % | 2.891 M | 0.000 -100.00 % | 1.650 M | 0.000 | 0.000 | 0.000 |
Net receivables | 1.753 M 64.14 % | 1.068 M -56.00 % | 2.427 M -61.98 % | 6.384 M 22.02 % | 5.232 M 11.18 % | 4.706 M -6.42 % | 5.029 M 67.86 % | 2.996 M -60.73 % | 7.629 M 43.40 % | 5.320 M -14.68 % | 6.235 M 171.68 % | 2.295 M -10.77 % | 2.572 M 103.97 % | 1.261 M -18.28 % | 1.543 M 5.00 % | 1.470 M 6 163.56 % | 23.462 K | 0.000 -100.00 % | 479.374 K |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -117.000 K 0.00 % | -117.000 K | 0.000 | 0.000 100.00 % | -345.012 M | 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 |
Account payables | 2.159 M -36.52 % | 3.401 M 113.90 % | 1.590 M -0.87 % | 1.604 M -12.97 % | 1.843 M -51.78 % | 3.822 M -33.78 % | 5.772 M 298.89 % | 1.447 M 52.80 % | 947.000 K -43.09 % | 1.664 M -14.14 % | 1.938 M 12.28 % | 1.726 M 13.78 % | 1.517 M -56.07 % | 3.453 M 75.19 % | 1.971 M 19.41 % | 1.651 M | 0.000 | 0.000 -100.00 % | 1.108 M |
Tax payables | 0.000 | 0.000 -100.00 % | 391.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.039 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.161 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 451.545 K |
Deferred revenue non current | 0.000 -100.00 % | 698.000 K 0.00 % | 698.000 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 |
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 |
Capital lease obligations | 0.000 -100.00 % | 8.409 M -4.44 % | 8.800 M -4.16 % | 9.182 M 19.42 % | 7.689 M -5.06 % | 8.099 M -4.80 % | 8.507 M -4.60 % | 8.917 M -7.35 % | 9.624 M -2.09 % | 9.829 M -3.67 % | 10.203 M | 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 -100.00 % | 212.686 M -6.96 % | 228.590 M -7.04 % | 245.903 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 1.105 B 53.60 % | 719.315 M 5.59 % | 681.202 M 29.91 % | 524.351 M 3.02 % | 508.971 M 3.88 % | 489.955 M 5.80 % | 463.089 M 2.05 % | 453.790 M 3.77 % | 437.320 M 1.36 % | 431.466 M 0.57 % | 429.025 M 1.62 % | 422.200 M 5.21 % | 401.290 M 4.79 % | 382.959 M -24.26 % | 505.655 M 187.06 % | 176.151 M 157.85 % | -304.470 M -68.26 % | -180.949 M -235.64 % | 133.408 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 | 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 |
Total assets | 636.690 M 136.57 % | 269.138 M -5.49 % | 284.787 M 81.10 % | 157.250 M -3.18 % | 162.412 M 0.18 % | 162.115 M 1.38 % | 159.913 M -3.20 % | 165.204 M -1.41 % | 167.567 M -7.88 % | 181.907 M -10.59 % | 203.442 M -4.35 % | 212.686 M -6.96 % | 228.590 M -7.04 % | 245.903 M 429.66 % | 46.426 M -0.38 % | 46.605 M -86.55 % | 346.622 M -0.05 % | 346.802 M 598.04 % | 49.682 M |
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 | 2021-01-31 |
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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.486 M -297.62 % | 3.788 M 2 548.95 % | 143.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 3.554 M -14.85 % | 4.174 M 24.08 % | 3.364 M -1.84 % | 3.427 M 4.26 % | 3.287 M 9.90 % | 2.991 M -18.77 % | 3.682 M 0.35 % | 3.669 M 9.36 % | 3.355 M 97.01 % | 1.703 M -76.24 % | 7.169 M -52.59 % | 15.121 M 36.95 % | 11.041 M -3.83 % | 11.481 M | 0.000 100.00 % | -495.000 K -182.91 % | 597.000 K 639.83 % | -110.591 K |
Change in working capital | -3.196 M -469.48 % | 865.000 K -79.04 % | 4.126 M 20.71 % | 3.418 M 252.86 % | -2.236 M -89.17 % | -1.182 M -2 037.70 % | 61.000 K -98.87 % | 5.413 M 180.51 % | -6.723 M -991.64 % | 754.000 K 136.43 % | -2.070 M -162.59 % | 3.307 M 193.44 % | -3.539 M -14 056.00 % | -25.000 K | 0.000 | 0.000 -100.00 % | 251.000 K -75.55 % | 1.027 M |
Accounts receivables | -685.000 K -150.40 % | 1.359 M -65.66 % | 3.957 M 443.49 % | -1.152 M -119.01 % | -526.000 K -262.85 % | 323.000 K 115.89 % | -2.033 M -135.55 % | 5.719 M 283.13 % | -3.123 M -824.59 % | 431.000 K 113.28 % | -3.245 M -797.85 % | 465.000 K 112.65 % | -3.676 M -308.39 % | 1.764 M | 0.000 | 0.000 -100.00 % | 450.000 K 11.05 % | 405.233 K |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.086 M -233.42 % | 814.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.482 M | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | -129.000 K -117.27 % | 747.000 K 427.63 % | -228.000 K -182.31 % | 277.000 K 119.52 % | -1.419 M -524.85 % | 334.000 K -69.83 % | 1.107 M 1.93 % | 1.086 M 233.42 % | -814.000 K | 0.000 100.00 % | -13.000 K -106.91 % | 188.000 K 121.32 % | -882.000 K -159.51 % | 1.482 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -2.382 M -91.94 % | -1.241 M -412.59 % | 397.000 K -90.75 % | 4.293 M 1 575.26 % | -291.000 K 84.18 % | -1.839 M -286.32 % | 987.000 K 422.55 % | -306.000 K 91.50 % | -3.600 M -1 214.55 % | 323.000 K -72.81 % | 1.188 M -55.24 % | 2.654 M 160.45 % | 1.019 M 156.96 % | -1.789 M | 0.000 | 0.000 100.00 % | -199.000 K -132.03 % | 621.315 K |
Other non cash items | 21.233 M 133.63 % | -63.138 M -146.71 % | 135.176 M 1 559.78 % | -9.260 M -150.68 % | -3.694 M -191.48 % | 4.038 M 64.48 % | 2.455 M -8.16 % | 2.673 M 6 953.85 % | -39.000 K -101.20 % | 3.260 M 141.48 % | 1.350 M 124.80 % | -5.443 M 70.55 % | -18.480 M -2.12 % | -18.097 M -384.93 % | -3.732 M -339.68 % | 1.557 M | 0.000 | 0.000 |
Net cash provided by operating activities | -16.169 M -18.45 % | -13.651 M -59.77 % | -8.544 M 44.62 % | -15.427 M -14.13 % | -13.517 M -2.88 % | -13.139 M -5.78 % | -12.421 M -173.59 % | -4.540 M 74.88 % | -18.070 M -16.22 % | -15.548 M -9.44 % | -14.207 M -6.05 % | -13.397 M 30.81 % | -19.364 M -23.17 % | -15.721 M -521.27 % | 3.732 M 339.68 % | -1.557 M 73.13 % | -5.795 M 6.55 % | -6.201 M |
Investments in property plant and equipment | -5.667 M -122.50 % | -2.547 M -98.67 % | -1.282 M 43.72 % | -2.278 M -11.39 % | -2.045 M 62.77 % | -5.493 M -254.84 % | -1.548 M 12.84 % | -1.776 M -90.76 % | -931.000 K 80.62 % | -4.804 M -39.53 % | -3.443 M 60.23 % | -8.658 M -11.00 % | -7.800 M -175.04 % | -2.836 M | 0.000 | 0.000 100.00 % | -1.488 M -82.02 % | -817.486 K |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.203 M 157.29 % | -16.065 M -22.15 % | -13.152 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -394.456 M -795.23 % | -44.062 M 65.12 % | -126.313 M -462.49 % | -22.456 M 53.90 % | -48.708 M -78.50 % | -27.287 M 9.66 % | -30.205 M -40.96 % | -21.428 M -12.24 % | -19.091 M 50.45 % | -38.528 M -1 429.01 % | 2.899 M 103.33 % | -87.186 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 54.000 M 134.78 % | 23.000 M -54.00 % | 50.001 M 61.30 % | 30.999 M -17.34 % | 37.500 M -3.85 % | 39.000 M 85.70 % | 21.002 M -43.98 % | 37.493 M 16.28 % | 32.243 M 13.75 % | 28.346 M | 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 | 0.000 100.00 % | -9.203 M -157.29 % | 16.065 M 22.15 % | 13.152 M | 0.000 -100.00 % | 2.899 M 103.33 % | -87.186 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -346.123 M -1 366.06 % | -23.609 M 69.57 % | -77.594 M -1 338.53 % | 6.265 M 147.27 % | -13.253 M -313.07 % | 6.220 M 157.86 % | -10.751 M -175.24 % | 14.289 M 16.92 % | 12.221 M 181.55 % | -14.986 M -2 654.78 % | -544.000 K 99.43 % | -95.844 M -1 128.77 % | -7.800 M -175.04 % | -2.836 M | 0.000 | 0.000 100.00 % | -1.488 M -82.02 % | -817.486 K |
Debt repayment | 0.000 | 0.000 100.00 % | -13.837 M -320.32 % | -3.292 M -4.38 % | -3.154 M -3.58 % | -3.045 M -4.00 % | -2.928 M -14.96 % | -2.547 M -140.28 % | -1.060 M 41.05 % | -1.798 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 M | 0.000 | 0.000 -100.00 % | 12.000 M | 0.000 |
Common stock issued | 382.160 M 57 541.03 % | 663.000 K -99.57 % | 154.669 M 1 189.12 % | 11.998 M -24.07 % | 15.802 M -33.80 % | 23.869 M 334.53 % | 5.493 M -56.76 % | 12.703 M 441.01 % | 2.348 M | 0.000 -100.00 % | 78.000 K -75.24 % | 315.000 K -93.79 % | 5.073 M | 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 |
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 |
Other financing activites | 0.000 -100.00 % | 6.272 M -96.85 % | 199.180 M 1 422 814.29 % | -14.000 K 94.72 % | -265.000 K -132.46 % | -114.000 K -100.55 % | 20.544 M | 0.000 -100.00 % | 152.000 K -76.40 % | 644.000 K 137.59 % | -1.713 M -153.03 % | -677.000 K -115.67 % | 4.321 M -97.93 % | 208.445 M | 0.000 | 0.000 -100.00 % | 26.000 K | 0.000 |
Net cash used provided by financing activities | 382.160 M 5 410.60 % | 6.935 M -94.81 % | 133.674 M 1 437.90 % | 8.692 M -29.81 % | 12.383 M -40.21 % | 20.710 M 670.17 % | 2.689 M -73.78 % | 10.255 M 612.15 % | 1.440 M 224.78 % | -1.154 M 29.42 % | -1.635 M -141.51 % | -677.000 K -115.67 % | 4.321 M -97.98 % | 213.445 M | 0.000 | 0.000 -100.00 % | 12.026 M | 0.000 |
Effect of forex changes on cash | 153.000 K 181.82 % | -187.000 K -26.35 % | -148.000 K -305.56 % | 72.000 K 366.67 % | -27.000 K 68.24 % | -85.000 K -172.03 % | 118.000 K 187.80 % | 41.000 K 925.00 % | 4.000 K 104.82 % | -83.000 K -125.94 % | 320.000 K 220.75 % | -265.000 K -816.22 % | 37.000 K 311.11 % | 9.000 K | 0.000 | 0.000 -100.00 % | 42.000 K -14.39 % | 49.061 K |
Net change in cash | 20.021 M 165.62 % | -30.512 M -164.39 % | 47.388 M 12 006.53 % | -398.000 K 97.24 % | -14.414 M -205.17 % | 13.706 M 167.30 % | -20.365 M -201.60 % | 20.045 M 555.05 % | -4.405 M 86.14 % | -31.771 M -97.75 % | -16.066 M 85.42 % | -110.183 M -383.13 % | -22.806 M -111.70 % | 194.897 M 5 122.53 % | 3.732 M 339.68 % | -1.557 M -132.54 % | 4.785 M 168.66 % | -6.969 M |
Cash at beginning of period | 37.162 M -45.09 % | 67.674 M 233.60 % | 20.286 M -1.92 % | 20.684 M -41.07 % | 35.098 M 64.07 % | 21.392 M -48.77 % | 41.757 M 92.32 % | 21.712 M -16.87 % | 26.117 M -54.88 % | 57.888 M -21.72 % | 73.954 M -59.84 % | 184.137 M -11.02 % | 206.943 M 1 617.94 % | 12.046 M | 0.000 | 0.000 -100.00 % | 24.394 M -17.28 % | 29.489 M |
Cash at end of period | 57.183 M 53.87 % | 37.162 M -45.09 % | 67.674 M 233.60 % | 20.286 M -1.92 % | 20.684 M -41.07 % | 35.098 M 64.07 % | 21.392 M -48.77 % | 41.757 M 92.32 % | 21.712 M -16.87 % | 26.117 M -54.88 % | 57.888 M -21.72 % | 73.954 M -59.84 % | 184.137 M -11.02 % | 206.943 M 5 445.32 % | 3.732 M 339.68 % | -1.557 M -105.34 % | 29.179 M 29.57 % | 22.520 M |
Operating cash flow | -16.169 M -18.45 % | -13.651 M -59.77 % | -8.544 M 44.62 % | -15.427 M -14.13 % | -13.517 M -2.88 % | -13.139 M -6.70 % | -12.314 M -171.23 % | -4.540 M 74.88 % | -18.070 M -16.22 % | -15.548 M -9.44 % | -14.207 M -6.05 % | -13.397 M 30.81 % | -19.364 M -23.17 % | -15.721 M -521.27 % | 3.732 M 339.68 % | -1.557 M 73.13 % | -5.795 M 6.55 % | -6.201 M |
Capital expenditure | -5.667 M -122.50 % | -2.547 M -98.67 % | -1.282 M 43.72 % | -2.278 M -11.39 % | -2.045 M 62.77 % | -5.493 M -254.84 % | -1.548 M 12.84 % | -1.776 M -90.76 % | -931.000 K 80.62 % | -4.804 M -39.53 % | -3.443 M 60.23 % | -8.658 M -11.00 % | -7.800 M -175.04 % | -2.836 M | 0.000 | 0.000 100.00 % | -1.488 M -82.02 % | -817.486 K |
Free CashFlow | -21.836 M -34.81 % | -16.198 M -64.85 % | -9.826 M 44.50 % | -17.705 M -13.77 % | -15.562 M 16.48 % | -18.632 M -34.41 % | -13.862 M -119.47 % | -6.316 M 66.76 % | -19.001 M 6.64 % | -20.352 M -15.31 % | -17.650 M 19.97 % | -22.055 M 18.81 % | -27.164 M -46.38 % | -18.557 M -597.26 % | 3.732 M 339.68 % | -1.557 M 78.62 % | -7.283 M -3.77 % | -7.018 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |