RGTIW

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