
SBC Exports Limited SBC.NS
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3.000 B 43.28 % | 2.094 B 6.99 % | 1.957 B 15.92 % | 1.689 B 30.02 % | 1.299 B 29.59 % | 1.002 B 25.27 % | 800.010 M 25.01 % | 639.945 M 123.31 % | 286.570 M 35.45 % | 211.576 M |
Net income | 133.668 M 44.10 % | 92.759 M 34.25 % | 69.093 M 99.80 % | 34.581 M 88.38 % | 18.357 M 42.36 % | 12.895 M -3.41 % | 13.350 M 57.94 % | 8.452 M 157.38 % | 3.284 M 399.09 % | 658.000 K |
Income before tax | 183.547 M 41.80 % | 129.438 M 39.20 % | 92.990 M 64.78 % | 56.434 M 122.25 % | 25.393 M 30.08 % | 19.520 M 5.32 % | 18.534 M 46.58 % | 12.644 M 149.39 % | 5.070 M 397.55 % | 1.019 M |
Income before tax ratio | 0.06 -1.03 % | 0.06 30.10 % | 0.05 42.15 % | 0.03 70.93 % | 0.02 0.38 % | 0.02 -15.92 % | 0.02 17.25 % | 0.02 11.68 % | 0.02 267.34 % | 0.00 |
EBITDA | 181.914 M -11.00 % | 204.401 M 60.80 % | 127.114 M 59.57 % | 79.660 M 71.74 % | 46.385 M 7.87 % | 43.000 M 65.69 % | 25.952 M 44.92 % | 17.908 M 157.56 % | 6.953 M 203.49 % | 2.291 M |
Net income ratio | 0.04 0.57 % | 0.04 25.48 % | 0.04 72.36 % | 0.02 44.89 % | 0.01 9.86 % | 0.01 -22.89 % | 0.02 26.34 % | 0.01 15.26 % | 0.01 268.48 % | 0.00 |
Ratio EBITDA | 0.06 -37.89 % | 0.10 50.30 % | 0.06 37.66 % | 0.05 32.09 % | 0.04 -16.76 % | 0.04 32.27 % | 0.03 15.92 % | 0.03 15.34 % | 0.02 124.07 % | 0.01 |
Gross profit ratio | 0.15 -23.25 % | 0.20 28.37 % | 0.15 25.02 % | 0.12 101.27 % | 0.06 -13.76 % | 0.07 -36.13 % | 0.11 154.45 % | 0.04 -1.93 % | 0.04 56.51 % | 0.03 |
Weighted average shs out dil | 477.386 M 0.25 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 50.00 % | 317.460 M -0.11 % | 317.809 M 25.44 % | 253.360 M 11.12 % | 228.000 M -28.18 % | 317.460 M 0.00 % | 317.460 M |
Weighted average shs out | 477.386 M 0.25 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 50.00 % | 317.460 M -0.11 % | 317.809 M 25.44 % | 253.360 M 11.12 % | 228.000 M -28.18 % | 317.460 M 0.00 % | 317.460 M |
EPS diluted | 0.28 47.37 % | 0.19 26.67 % | 0.15 106.61 % | 0.07 25.61 % | 0.06 42.36 % | 0.04 -22.96 % | 0.05 42.05 % | 0.04 260.19 % | 0.01 390.48 % | 0.00 |
Earnings per share | 0.28 47.37 % | 0.19 26.67 % | 0.15 106.61 % | 0.07 88.08 % | 0.04 32.65 % | 0.03 -25.38 % | 0.04 5.12 % | 0.04 260.19 % | 0.01 390.48 % | 0.00 |
Gross profit | 455.755 M 9.96 % | 414.459 M 37.35 % | 301.761 M 44.92 % | 208.220 M 161.68 % | 79.570 M 11.75 % | 71.202 M -19.99 % | 88.992 M 218.10 % | 27.976 M 119.01 % | 12.774 M 111.98 % | 6.026 M |
Income tax expense | 49.879 M 35.99 % | 36.679 M 52.47 % | 24.057 M 10.09 % | 21.853 M 210.59 % | 7.036 M 6.19 % | 6.626 M 27.80 % | 5.184 M 19.26 % | 4.347 M 143.39 % | 1.786 M 394.74 % | 361.000 K |
Cost of revenue | 2.545 B 51.51 % | 1.680 B 1.46 % | 1.655 B 11.84 % | 1.480 B 21.42 % | 1.219 B 30.95 % | 930.962 M 30.93 % | 711.019 M 16.19 % | 611.969 M 123.51 % | 273.796 M 33.20 % | 205.550 M |
General and administrative expenses | 141.261 M 10.08 % | 128.328 M 1 357.17 % | 8.807 M 90.36 % | 4.626 M 35.42 % | 3.416 M -2.09 % | 3.489 M -62.01 % | 9.184 M 321.27 % | 2.180 M 81.06 % | 1.204 M 59.89 % | 753.000 K |
Selling and marketing expenses | 3.996 M 5.96 % | 3.771 M -72.73 % | 13.828 M -22.61 % | 17.869 M 1 221.52 % | 1.352 M -79.39 % | 6.562 M 60.67 % | 4.084 M 173.93 % | 1.491 M 207.42 % | 485.000 K 101.24 % | 241.000 K |
Other expenses | 0.000 100.00 % | -12.685 M -106.91 % | 183.591 M 59.55 % | 115.068 M 193.61 % | 39.191 M 36.51 % | 28.708 M 17 677.21 % | 161.487 K 87.78 % | 86.000 K -70.14 % | 288.000 K 1 957.14 % | 14.000 K |
Operating expenses | 129.321 M 8.30 % | 119.414 M -42.10 % | 206.226 M 49.91 % | 137.564 M 212.94 % | 43.959 M 13.41 % | 38.759 M -40.89 % | 65.567 M 401.66 % | 13.070 M 84.79 % | 7.073 M 41.12 % | 5.012 M |
Cost and expenses | 2.826 B 56.29 % | 1.808 B -2.86 % | 1.862 B 15.07 % | 1.618 B 28.09 % | 1.263 B 30.25 % | 969.721 M 24.87 % | 776.586 M 24.25 % | 625.039 M 122.54 % | 280.869 M 33.39 % | 210.562 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 |
Selling general and administrative expenses | 129.321 M -2.10 % | 132.099 M 483.61 % | 22.635 M 0.62 % | 22.496 M 371.76 % | 4.768 M -52.56 % | 10.052 M -24.24 % | 13.268 M 261.43 % | 3.671 M 117.35 % | 1.689 M 69.92 % | 994.000 K |
Interest income | 7.428 M -67.71 % | 23.004 M 85.67 % | 12.389 M 255.58 % | 3.484 M -22.73 % | 4.509 M 536.94 % | 707.921 K -82.20 % | 3.976 M 92.63 % | 2.064 M | 0.000 | 0.000 |
Interest expense | 72.180 M 21.82 % | 59.249 M 158.43 % | 22.927 M 42.01 % | 16.145 M 20.02 % | 13.452 M 8.69 % | 12.376 M 69.44 % | 7.304 M 105.17 % | 3.560 M 534.58 % | 561.000 K | 0.000 |
Depreciation and amortization | 16.037 M 2.06 % | 15.714 M 43.05 % | 10.984 M 55.12 % | 7.081 M -6.09 % | 7.541 M -32.36 % | 11.149 M 197.58 % | 3.746 M 128.72 % | 1.638 M 37.88 % | 1.188 M -6.60 % | 1.272 M |
Operating income | 326.434 M 112.42 % | 153.675 M 61.36 % | 95.237 M 37.96 % | 69.034 M 103.06 % | 33.996 M 6.73 % | 31.851 M 35.98 % | 23.424 M 44.56 % | 16.204 M 187.76 % | 5.631 M 452.60 % | 1.019 M |
Operating income ratio | 0.11 48.25 % | 0.07 50.82 % | 0.05 19.01 % | 0.04 56.18 % | 0.03 -17.64 % | 0.03 8.55 % | 0.03 15.64 % | 0.03 28.86 % | 0.02 307.99 % | 0.00 |
Total other income expenses net | 9.455 M 106.05 % | -156.161 M -7 379.58 % | -2.088 M 83.43 % | -12.599 M -46.45 % | -8.603 M 33.43 % | -12.922 M -164.42 % | -4.887 M -49.22 % | -3.275 M -419.04 % | -631.000 K -12 720.00 % | 5.000 K |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Net debt | 1.234 B 158.33 % | 477.658 M 112.11 % | 225.192 M 294.06 % | 57.146 M -8.48 % | 62.441 M 75.08 % | 35.664 M -11.82 % | 40.446 M 162.14 % | 15.429 M 190.24 % | 5.316 M 1 782.28 % | -316.000 K |
Total investments | 54.447 M -13.10 % | 62.654 M 33.29 % | 47.006 M 102.93 % | 23.164 M 500.16 % | 3.860 M -9.34 % | 4.257 M 4 157.38 % | 100.000 K | 0.000 | 0.000 | 0.000 |
Total debt | 1.363 B 158.38 % | 527.383 M 97.08 % | 267.598 M 184.17 % | 94.169 M 3.09 % | 91.343 M 32.32 % | 69.033 M 29.82 % | 53.178 M 88.57 % | 28.201 M 179.05 % | 10.106 M 497.99 % | 1.690 M |
Accumulated other comprehensive income loss | 37.496 M -10.34 % | 41.821 M 89.84 % | 22.030 M 380.99 % | 4.580 M 3 822.44 % | -123.041 K 13.73 % | -142.616 K | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 42.428 M -48.58 % | 82.505 M -28.58 % | 115.527 M 141.66 % | 47.805 M -18.09 % | 58.359 M 45.89 % | 40.003 M 47.57 % | 27.108 M 106.47 % | 13.129 M 171.71 % | 4.832 M 212.14 % | 1.548 M |
Common stock | 476.190 M 50.00 % | 317.460 M 50.00 % | 211.640 M 0.00 % | 211.640 M 100.00 % | 105.820 M 0.00 % | 105.820 M 39.24 % | 76.000 M 7 500.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M |
Total equity | 556.114 M 25.88 % | 441.786 M 26.51 % | 349.197 M 32.26 % | 264.025 M 17.48 % | 224.740 M 8.90 % | 206.364 M 61.21 % | 128.008 M 805.99 % | 14.129 M 142.27 % | 5.832 M 128.89 % | 2.548 M |
Other non current liabilities | 4.261 M 37.75 % | 3.093 M 41.95 % | 2.179 M 82.11 % | 1.197 M | 0.000 | 0.000 | 0.000 100.00 % | -16.140 M | 0.000 | 0.000 |
Long term debt | 267.096 M 7.30 % | 248.917 M 335.63 % | 57.140 M 36.88 % | 41.744 M -12.02 % | 47.450 M 3.84 % | 45.694 M 3.65 % | 44.084 M 56.32 % | 28.201 M 572.89 % | 4.191 M 240.45 % | 1.231 M |
Total non current liabilities | 271.357 M 4.13 % | 260.605 M 318.89 % | 62.214 M 44.88 % | 42.941 M -9.50 % | 47.450 M 3.84 % | 45.694 M 75.28 % | 26.069 M 116.15 % | 12.061 M 187.78 % | 4.191 M 224.13 % | 1.293 M |
Other current liabilities | 277.256 M 25.57 % | 220.798 M 1 128.08 % | -21.477 M -110.63 % | 202.071 M 272.28 % | 54.279 M 1 188.40 % | -4.987 M -159.26 % | 8.416 M 7.82 % | 7.805 M 418.61 % | 1.505 M -77.64 % | 6.731 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 188.492 M 979.93 % | 17.454 M -28.74 % | 24.492 M 18.38 % | 20.689 M 1 496.04 % | 1.296 M | 0.000 -100.00 % | 1.959 M 328.67 % | 457.000 K |
Short term debt | 1.096 B 293.43 % | 278.466 M 31.69 % | 211.458 M 303.35 % | 52.425 M 19.44 % | 43.893 M 88.07 % | 23.339 M -73.97 % | 89.644 M 455.42 % | 16.140 M 172.87 % | 5.915 M 1 188.67 % | 459.000 K |
Total current liabilities | 1.886 B 64.53 % | 1.147 B 54.02 % | 744.449 M 12.14 % | 663.886 M 35.31 % | 490.640 M 78.80 % | 274.413 M 28.41 % | 213.698 M 31.04 % | 163.080 M 97.52 % | 82.564 M 87.16 % | 44.114 M |
Total liabilities | 2.158 B 53.34 % | 1.407 B 76.46 % | 797.427 M 12.82 % | 706.827 M 31.36 % | 538.090 M 68.10 % | 320.108 M 33.51 % | 239.767 M 36.90 % | 175.141 M 101.88 % | 86.755 M 91.06 % | 45.407 M |
Other non current assets | 12.792 M -42.67 % | 22.313 M 346.26 % | 5.000 M -78.42 % | 23.164 M 500.10 % | 3.860 M 110.24 % | -37.699 M -37 799.04 % | 100.000 K | 0.000 | 0.000 | 0.000 |
Long term investments | 54.447 M -13.10 % | 62.654 M 49.15 % | 42.007 M 81.35 % | 23.164 M 500.16 % | 3.860 M 952.73 % | -452.616 K -552.62 % | 100.000 K | 0.000 | 0.000 | 0.000 |
Intangible assets | 2.933 M -0.06 % | 2.935 M 607.19 % | 415.000 K | 0.000 | 0.000 -100.00 % | 299.118 M | 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 |
Goodwill and intangible assets | 2.933 M -0.06 % | 2.935 M 607.19 % | 415.000 K 101.79 % | -23.164 M -500.10 % | -3.860 M -109.10 % | 42.409 M 42 509.04 % | -100.000 K | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 285.514 M 20.28 % | 237.380 M 148.96 % | 95.351 M 63.62 % | 58.275 M 29.67 % | 44.940 M 17.79 % | 38.152 M 9.45 % | 34.859 M 206.32 % | 11.380 M 150.55 % | 4.542 M 7.33 % | 4.232 M |
Total non current assets | 355.686 M 9.35 % | 325.281 M 123.30 % | 145.672 M 73.73 % | 83.848 M 65.21 % | 50.753 M 16.30 % | 43.640 M 21.69 % | 35.861 M 212.87 % | 11.462 M 152.08 % | 4.547 M 7.44 % | 4.232 M |
Other current assets | 78.631 M -62.68 % | 210.715 M 740.33 % | 25.075 M -69.16 % | 81.316 M 3.18 % | 78.810 M 121.19 % | 35.631 M -61.84 % | 93.377 M 491.98 % | 15.774 M 65.36 % | 9.539 M 355.54 % | 2.094 M |
Short term investments | 0.000 | 0.000 -100.00 % | 5.000 M | 0.000 | 0.000 -100.00 % | 4.710 M 8.28 % | 4.350 M | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 128.746 M 158.91 % | 49.725 M 6.99 % | 46.477 M 25.54 % | 37.023 M 28.10 % | 28.901 M -13.39 % | 33.369 M 162.10 % | 12.731 M -0.32 % | 12.772 M 166.64 % | 4.790 M 138.78 % | 2.006 M |
Cash and short term investments | 128.746 M 158.91 % | 49.725 M 6.99 % | 46.477 M 25.54 % | 37.023 M 28.10 % | 28.901 M -24.10 % | 38.079 M 199.10 % | 12.731 M -0.32 % | 12.772 M 166.64 % | 4.790 M 138.78 % | 2.006 M |
Total current assets | 2.358 B 54.77 % | 1.524 B 51.28 % | 1.007 B 17.35 % | 858.312 M 20.54 % | 712.078 M 47.48 % | 482.832 M 45.47 % | 331.914 M 86.67 % | 177.808 M 101.96 % | 88.040 M 101.36 % | 43.723 M |
Inventory | 869.721 M 145.09 % | 354.854 M 19.03 % | 298.118 M 18.08 % | 252.468 M -16.66 % | 302.925 M 175.38 % | 110.004 M 37.87 % | 79.785 M 6.58 % | 74.862 M 124.69 % | 33.318 M 131.33 % | 14.403 M |
Net receivables | 1.281 B 41.03 % | 908.385 M 42.48 % | 637.541 M 30.78 % | 487.505 M 61.73 % | 301.441 M 0.78 % | 299.118 M 17.61 % | 254.339 M 241.85 % | 74.401 M 84.19 % | 40.393 M 60.16 % | 25.220 M |
Tax assets | 0.000 | 0.000 -100.00 % | 2.900 M 20.37 % | 2.409 M 23.35 % | 1.953 M 58.69 % | 1.231 M 36.45 % | 901.929 K 999.91 % | 82.000 K 1 540.00 % | 5.000 K | 0.000 |
Other assets | 0.000 | 0.000 100.00 % | -1.910 K -489.80 % | 490.000 16 233.33 % | 3.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 513.623 M -19.80 % | 640.402 M 87.02 % | 342.416 M -8.84 % | 375.639 M 4.28 % | 360.218 M 56.52 % | 230.135 M 79.10 % | 128.496 M -7.65 % | 139.135 M 90.11 % | 73.185 M 100.69 % | 36.467 M |
Tax payables | 0.000 -100.00 % | 6.904 M -70.70 % | 23.560 M 44.56 % | 16.297 M 110.07 % | 7.758 M 48.14 % | 5.237 M 304.00 % | 1.296 M | 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 | 0.000 100.00 % | -62.000 K |
Minority interest | 80.000 14.29 % | 70.000 0.00 % | 70.000 16.67 % | 60.000 | 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 | 0.000 100.00 % | -970.387 K | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 259.445 M 210 760.41 % | 123.041 K -13.73 % | 142.616 K | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 60.561 M 0.03 % | 60.541 M 143.14 % | 24.900 M | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 6.880 M -19.95 % | 8.595 M 196.95 % | 2.894 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 62.000 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 2.714 B 46.78 % | 1.849 B 61.25 % | 1.147 B 18.10 % | 970.852 M 27.27 % | 762.830 M 44.89 % | 526.472 M 43.15 % | 367.775 M 94.31 % | 189.270 M 104.42 % | 92.587 M 93.07 % | 47.955 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 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 |
Change in working capital | -839.052 M -373.50 % | -177.204 M 13.57 % | -205.031 M -22 808.96 % | -894.980 K 97.91 % | -42.751 M -371.85 % | 15.726 M 116.30 % | -96.484 M -6 836.30 % | -1.391 M 53.18 % | -2.971 M -191.87 % | 3.234 M |
Accounts receivables | 85.416 M 124.46 % | -349.249 M -484.82 % | -59.719 M 69.84 % | -197.977 M -147.60 % | -79.959 M -94.90 % | -41.026 M 61.32 % | -106.055 M -211.86 % | -34.007 M -124.13 % | -15.173 M -158.06 % | 26.133 M |
Inventory | -514.867 M -807.48 % | -56.736 M -24.28 % | -45.650 M -190.47 % | 50.458 M 126.15 % | -192.921 M -538.42 % | -30.218 M -513.82 % | -4.923 M 88.15 % | -41.544 M -119.64 % | -18.915 M -99.80 % | -9.467 M |
Accounts payables | -126.779 M -142.55 % | 297.986 M 996.93 % | -33.223 M -315.45 % | 15.421 M -88.15 % | 130.083 M 27.98 % | 101.639 M 1 055.36 % | -10.639 M | 0.000 | 0.000 | 0.000 |
Other working capital | -282.822 M -308.68 % | -69.204 M -4.16 % | -66.439 M -150.64 % | 131.204 M 31.14 % | 100.047 M 782.02 % | -14.669 M -158.37 % | 25.133 M -37.41 % | 40.153 M 151.84 % | 15.944 M 25.53 % | 12.701 M |
Other non cash items | -5.131 M -125.09 % | 20.446 M 398.56 % | -6.848 M 61.10 % | -17.606 M -127.50 % | -7.739 M -11.27 % | -6.955 M -580.95 % | 1.446 M 326.65 % | -638.000 K 44.86 % | -1.157 M -177.46 % | -417.000 K |
Net cash provided by operating activities | -694.478 M -1 338.30 % | -48.285 M 55.25 % | -107.904 M -339.71 % | 45.015 M 356.41 % | -17.556 M -144.51 % | 39.440 M 154.21 % | -72.758 M -690.62 % | 12.319 M 478.36 % | 2.130 M -58.30 % | 5.108 M |
Investments in property plant and equipment | -64.169 M 62.28 % | -170.111 M -340.39 % | -38.627 M -89.20 % | -20.416 M -42.48 % | -14.329 M 0.78 % | -14.441 M 46.82 % | -27.156 M -217.95 % | -8.541 M -469.78 % | -1.499 M 68.59 % | -4.772 M |
Acquisitions net | 0.000 | 0.000 | 0.000 -100.00 % | 60.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 100.00 % | -20.647 M -9.57 % | -18.843 M 2.39 % | -19.304 M | 0.000 100.00 % | -4.300 M -4 200.00 % | -100.000 K | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 8.766 M | 0.000 | 0.000 -100.00 % | 19.304 M 4 752.56 % | 397.809 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 9.500 M 260.68 % | -5.912 M -1 578.09 % | 400.000 K 102.07 % | -19.304 M | 0.000 | 0.000 100.00 % | -100.000 K | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -45.903 M 76.66 % | -196.670 M -244.61 % | -57.070 M -43.68 % | -39.720 M -185.11 % | -13.932 M 25.66 % | -18.741 M 31.24 % | -27.256 M -219.12 % | -8.541 M -469.78 % | -1.499 M 68.59 % | -4.772 M |
Debt repayment | 835.275 M 222.77 % | 258.785 M 48.36 % | 174.429 M 6 070.29 % | 2.827 M -87.33 % | 22.309 M 133.97 % | -65.665 M -513.42 % | 15.883 M -4.26 % | 16.590 M 482.51 % | 2.848 M 131.36 % | 1.231 M |
Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 M | 0.000 -100.00 % | 65.604 M -34.33 % | 99.900 M | 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 |
Dividends paid | -15.873 M -50.00 % | -10.582 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 68.000 | 0.000 100.00 % | -5.000 100.00 % | -5.000 M | 0.000 | 0.000 -100.00 % | 190.515 M 5 130.75 % | -3.787 M -444.89 % | -695.000 K -6 850.00 % | -10.000 K |
Net cash used provided by financing activities | 819.402 M 230.13 % | 248.203 M 42.29 % | 174.429 M 6 070.16 % | 2.827 M -87.33 % | 22.309 M 36 407.18 % | -61.446 K -100.06 % | 99.973 M 2 278.04 % | 4.204 M 95.26 % | 2.153 M 76.33 % | 1.221 M |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 100.00 % | -47.000 | 0.000 -100.00 % | 4.710 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 79.020 M 2 332.72 % | 3.248 M -65.64 % | 9.454 M 16.40 % | 8.122 M 188.49 % | -9.178 M -144.47 % | 20.638 M 50 435.70 % | -41.000 K -100.51 % | 7.982 M 186.71 % | 2.784 M 78.81 % | 1.557 M |
Cash at beginning of period | 49.725 M 6.99 % | 46.477 M 25.54 % | 37.023 M 28.10 % | 28.901 M -24.10 % | 38.079 M 199.10 % | 12.731 M -0.32 % | 12.772 M 166.64 % | 4.790 M 138.78 % | 2.006 M 346.77 % | 449.000 K |
Cash at end of period | 128.746 M 158.91 % | 49.725 M 6.99 % | 46.477 M 25.54 % | 37.023 M 28.10 % | 28.901 M -13.39 % | 33.369 M 162.11 % | 12.731 M -0.32 % | 12.772 M 166.64 % | 4.790 M 138.78 % | 2.006 M |
Operating cash flow | -694.478 M -1 338.30 % | -48.285 M 55.25 % | -107.904 M -339.71 % | 45.015 M 356.41 % | -17.556 M -144.51 % | 39.440 M 154.21 % | -72.758 M -690.62 % | 12.319 M 478.36 % | 2.130 M -58.30 % | 5.108 M |
Capital expenditure | -64.169 M 62.28 % | -170.111 M -340.39 % | -38.627 M -89.20 % | -20.416 M -42.48 % | -14.329 M 0.78 % | -14.441 M 46.82 % | -27.156 M -217.95 % | -8.541 M -469.78 % | -1.499 M 68.59 % | -4.772 M |
Free CashFlow | -758.648 M -247.37 % | -218.395 M -49.04 % | -146.532 M -695.68 % | 24.599 M 177.15 % | -31.885 M -227.54 % | 24.999 M 125.02 % | -99.914 M -2 744.63 % | 3.778 M 498.73 % | 631.000 K 87.80 % | 336.000 K |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
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 | 724.551 M -24.76 % | 962.962 M 33.67 % | 720.420 M 9.18 % | 659.836 M 0.40 % | 657.234 M -5.25 % | 693.653 M 33.50 % | 519.592 M 47.52 % | 352.213 M -33.37 % | 528.599 M -21.79 % | 675.910 M 35.68 % | 498.160 M 34.99 % | 369.023 M -10.90 % | 414.167 M -21.29 % | 526.170 M -6.21 % | 560.987 M 35.45 % | 414.167 M 410.48 % | 81.133 M -84.05 % | 508.780 M 90.15 % | 267.574 M 2.46 % | 261.151 M 0.00 % | 261.151 M 3.43 % | 252.498 M 0.00 % | 252.498 M 1.57 % | 248.584 M 0.00 % | 248.584 M 15.53 % | 215.159 M 10.45 % | 194.798 M -0.12 % | 195.026 M 0.00 % | 195.026 M |
Net income | 34.684 M -13.51 % | 40.102 M 12.10 % | 35.774 M -33.37 % | 53.693 M 1.01 % | 53.156 M 60.48 % | 33.123 M 15.52 % | 28.674 M 32.03 % | 21.717 M -52.71 % | 45.926 M 709.82 % | 5.671 M -76.10 % | 23.724 M 48.31 % | 15.996 M -32.05 % | 23.542 M 66.89 % | 14.106 M -53.78 % | 30.521 M 29.64 % | 23.542 M 366.89 % | -8.821 M -257.35 % | 5.606 M 71.69 % | 3.265 M -30.67 % | 4.710 M 0.00 % | 4.710 M 256.68 % | 1.320 M 0.00 % | 1.320 M -74.25 % | 5.127 M 0.00 % | 5.127 M -20.05 % | 6.413 M 1 226.99 % | -569.000 K -115.16 % | 3.753 M 0.00 % | 3.753 M |
Income before tax | 34.684 M -13.51 % | 40.102 M 9.57 % | 36.598 M -31.84 % | 53.693 M 1.01 % | 53.156 M 60.48 % | 33.123 M 15.52 % | 28.674 M 32.03 % | 21.717 M -52.71 % | 45.926 M 54.49 % | 29.728 M 25.31 % | 23.724 M 48.30 % | 15.997 M -32.05 % | 23.542 M 66.89 % | 14.106 M -53.78 % | 30.522 M 29.65 % | 23.542 M 366.89 % | -8.821 M -169.78 % | 12.642 M 287.19 % | 3.265 M -30.67 % | 4.710 M 0.00 % | 4.710 M 25.76 % | 3.745 M 0.00 % | 3.745 M -37.75 % | 6.016 M 0.00 % | 6.016 M -28.66 % | 8.432 M 224.93 % | 2.595 M -30.86 % | 3.753 M 0.00 % | 3.753 M |
Income before tax ratio | 0.05 14.95 % | 0.04 -18.02 % | 0.05 -37.57 % | 0.08 0.61 % | 0.08 69.37 % | 0.05 -13.47 % | 0.06 -10.50 % | 0.06 -29.03 % | 0.09 97.54 % | 0.04 -7.64 % | 0.05 9.86 % | 0.04 -23.74 % | 0.06 112.02 % | 0.03 -50.73 % | 0.05 -4.28 % | 0.06 152.28 % | -0.11 -537.56 % | 0.02 103.63 % | 0.01 -32.34 % | 0.02 0.00 % | 0.02 21.60 % | 0.01 0.00 % | 0.01 -38.71 % | 0.02 0.00 % | 0.02 -38.25 % | 0.04 194.18 % | 0.01 -30.77 % | 0.02 0.00 % | 0.02 |
EBITDA | 57.796 M 25.21 % | 46.161 M -22.16 % | 59.304 M -23.47 % | 77.487 M 27.90 % | 60.582 M 6.97 % | 56.637 M 21.83 % | 46.487 M 17.42 % | 39.591 M -35.82 % | 61.686 M 42.84 % | 43.184 M 30.72 % | 33.036 M 49.76 % | 22.059 M -22.71 % | 28.540 M 34.51 % | 21.217 M -41.49 % | 36.265 M 27.07 % | 28.540 M 832.92 % | -3.894 M -121.10 % | 18.459 M 105.65 % | 8.976 M 20.35 % | 7.458 M 0.00 % | 7.458 M -30.58 % | 10.743 M 0.00 % | 10.743 M -0.13 % | 10.757 M 0.00 % | 10.757 M 40.56 % | 7.653 M 55.48 % | 4.922 M -14.64 % | 5.766 M 0.00 % | 5.766 M |
Net income ratio | 0.05 14.95 % | 0.04 -16.14 % | 0.05 -38.98 % | 0.08 0.61 % | 0.08 69.37 % | 0.05 -13.47 % | 0.06 -10.50 % | 0.06 -29.03 % | 0.09 935.51 % | 0.01 -82.38 % | 0.05 9.87 % | 0.04 -23.74 % | 0.06 112.03 % | 0.03 -50.72 % | 0.05 -4.29 % | 0.06 152.28 % | -0.11 -1 086.76 % | 0.01 -9.70 % | 0.01 -32.34 % | 0.02 0.00 % | 0.02 244.87 % | 0.01 0.00 % | 0.01 -74.65 % | 0.02 0.00 % | 0.02 -30.80 % | 0.03 1 120.34 % | 0.00 -115.18 % | 0.02 0.00 % | 0.02 |
Ratio EBITDA | 0.08 66.40 % | 0.05 -41.77 % | 0.08 -29.90 % | 0.12 27.40 % | 0.09 12.89 % | 0.08 -8.74 % | 0.09 -20.41 % | 0.11 -3.68 % | 0.12 82.65 % | 0.06 -3.66 % | 0.07 10.94 % | 0.06 -13.25 % | 0.07 70.89 % | 0.04 -37.62 % | 0.06 -6.19 % | 0.07 243.58 % | -0.05 -232.29 % | 0.04 8.15 % | 0.03 17.46 % | 0.03 0.00 % | 0.03 -32.88 % | 0.04 0.00 % | 0.04 -1.68 % | 0.04 0.00 % | 0.04 21.66 % | 0.04 40.77 % | 0.03 -14.54 % | 0.03 0.00 % | 0.03 |
Gross profit ratio | 0.13 5.65 % | 0.13 -2.31 % | 0.13 -1.70 % | 0.13 5.82 % | 0.12 -7.01 % | 0.13 -18.83 % | 0.16 -27.56 % | 0.23 -0.55 % | 0.23 92.63 % | 0.12 -27.01 % | 0.16 -22.55 % | 0.21 38.13 % | 0.15 19.58 % | 0.13 5.36 % | 0.12 -20.63 % | 0.15 6.91 % | 0.14 1 693.38 % | -0.01 -108.53 % | 0.10 -74.88 % | 0.42 0.00 % | 0.42 512.41 % | -0.10 0.00 % | -0.10 -181.06 % | 0.12 0.00 % | 0.12 -39.98 % | 0.21 767.80 % | 0.02 -76.49 % | 0.10 0.00 % | 0.10 |
Weighted average shs out dil | 495.486 M -1.15 % | 501.275 M 5.27 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 50.00 % | 317.460 M 0.00 % | 317.460 M 0.00 % | 317.460 M 0.00 % | 317.460 M -0.22 % | 318.158 M 0.00 % | 318.158 M 16.97 % | 271.989 M 0.00 % | 271.989 M 7.35 % | 253.360 M 0.00 % | 253.360 M 7.94 % | 234.730 M 0.00 % | 234.730 M |
Weighted average shs out | 495.486 M -1.15 % | 501.275 M 5.27 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 0.00 % | 476.190 M 50.00 % | 317.460 M 0.00 % | 317.460 M 0.00 % | 317.460 M 0.00 % | 317.460 M -0.22 % | 318.159 M 0.00 % | 318.159 M 16.97 % | 271.989 M 0.00 % | 271.989 M 7.35 % | 253.360 M 0.00 % | 253.360 M 7.94 % | 234.730 M 0.00 % | 234.730 M |
EPS diluted | 0.07 -12.50 % | 0.08 6.52 % | 0.08 -31.73 % | 0.11 0.00 % | 0.11 1 566.67 % | -0.01 -112.46 % | 0.06 32.02 % | 0.05 -52.70 % | 0.10 690.16 % | 0.01 -75.50 % | 0.05 48.21 % | 0.03 -31.98 % | 0.05 403.07 % | -0.02 -125.43 % | 0.06 48.04 % | 0.04 334.05 % | -0.02 -204.52 % | 0.02 71.84 % | 0.01 -30.41 % | 0.01 0.00 % | 0.01 252.38 % | 0.00 0.00 % | 0.00 -77.78 % | 0.02 0.00 % | 0.02 -25.30 % | 0.03 1 250.00 % | 0.00 -113.75 % | 0.02 0.00 % | 0.02 |
Earnings per share | 0.07 -12.50 % | 0.08 6.52 % | 0.08 -31.73 % | 0.11 0.00 % | 0.11 1 566.67 % | -0.01 -112.46 % | 0.06 32.02 % | 0.05 -52.70 % | 0.10 690.16 % | 0.01 -75.50 % | 0.05 48.21 % | 0.03 -31.98 % | 0.05 403.07 % | -0.02 -125.43 % | 0.06 48.04 % | 0.04 334.05 % | -0.02 -204.52 % | 0.02 71.84 % | 0.01 -30.41 % | 0.01 0.00 % | 0.01 252.38 % | 0.00 0.00 % | 0.00 -77.78 % | 0.02 0.00 % | 0.02 -25.30 % | 0.03 1 250.00 % | 0.00 -113.75 % | 0.02 0.00 % | 0.02 |
Gross profit | 96.740 M -20.51 % | 121.695 M 30.58 % | 93.197 M 7.32 % | 86.839 M 6.24 % | 81.740 M -11.89 % | 92.770 M 8.36 % | 85.614 M 6.87 % | 80.110 M -33.74 % | 120.894 M 50.65 % | 80.248 M -0.97 % | 81.034 M 4.55 % | 77.504 M 23.07 % | 62.975 M -5.87 % | 66.905 M -1.18 % | 67.701 M 7.50 % | 62.975 M 445.76 % | 11.539 M 354.09 % | -4.541 M -116.23 % | 27.987 M -74.26 % | 108.746 M 0.00 % | 108.746 M 526.55 % | -25.494 M 0.00 % | -25.494 M -182.33 % | 30.965 M 0.00 % | 30.965 M -30.66 % | 44.657 M 858.50 % | 4.659 M -76.51 % | 19.838 M 0.00 % | 19.838 M |
Income tax expense | 0.000 -100.00 % | 49.055 M 5 853.28 % | 824.000 K | 0.000 | 0.000 -100.00 % | 36.679 M | 0.000 -100.00 % | 3.776 M | 0.000 -100.00 % | 24.057 M 688.51 % | 3.051 M 304 991.90 % | 1.000 K | 0.000 -100.00 % | 21.853 M 19 411.40 % | 112.000 K 49.33 % | 75.000 K | 0.000 -100.00 % | 7.036 M 87 849.10 % | 8.000 K | 0.000 | 0.000 -100.00 % | 2.424 M 0.00 % | 2.424 M 172.86 % | 888.500 K 0.00 % | 888.500 K -56.00 % | 2.019 M -36.20 % | 3.165 M | 0.000 | 0.000 |
Cost of revenue | 627.811 M -25.37 % | 841.267 M 34.13 % | 627.223 M 9.46 % | 572.997 M -0.43 % | 575.494 M -4.23 % | 600.883 M 38.46 % | 433.978 M 59.49 % | 272.103 M -33.26 % | 407.705 M -31.55 % | 595.662 M 42.80 % | 417.126 M 43.09 % | 291.519 M -16.99 % | 351.192 M -23.53 % | 459.265 M -6.90 % | 493.286 M 40.46 % | 351.192 M 404.63 % | 69.594 M -86.44 % | 513.321 M 114.25 % | 239.587 M 57.20 % | 152.406 M 0.00 % | 152.406 M -45.18 % | 277.992 M 0.00 % | 277.992 M 27.74 % | 217.619 M 0.00 % | 217.619 M 27.63 % | 170.503 M -10.33 % | 190.139 M 8.53 % | 175.189 M 0.00 % | 175.189 M |
General and administrative expenses | 0.000 -100.00 % | 45.404 M | 0.000 | 0.000 | 0.000 -100.00 % | 49.155 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.380 M | 0.000 | 0.000 | 0.000 -100.00 % | 40.694 M | 0.000 | 0.000 | 0.000 -100.00 % | 21.396 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.747 M 0.00 % | 34.747 M | 0.000 | 0.000 100.00 % | -2.049 M | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.771 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.941 M | 0.000 | 0.000 | 0.000 -100.00 % | 485.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.337 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.369 M 0.00 % | 2.369 M | 0.000 | 0.000 -100.00 % | 2.328 M | 0.000 | 0.000 | 0.000 |
Other expenses | 46.212 M 209.52 % | -42.194 M -153.32 % | 79.138 M | 0.000 | 0.000 | 0.000 100.00 % | -105.000 K -104.58 % | 2.294 M -75.77 % | 9.467 M 235.71 % | -6.976 M -599.34 % | 1.397 M 140.45 % | 581.000 K -88.64 % | 5.115 M 268.11 % | -3.043 M -2 841.07 % | 111.000 K -97.83 % | 5.115 M 70.44 % | 3.001 M 188.56 % | -3.389 M -42 459.99 % | 8.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 75.487 K 124.75 % | -305.000 K | 0.000 | 0.000 |
Operating expenses | 46.212 M 629.35 % | -8.730 M -111.03 % | 79.138 M 135.34 % | 33.627 M 32.99 % | 25.286 M -56.27 % | 57.827 M 148.52 % | 23.269 M -50.19 % | 46.711 M -35.83 % | 72.788 M 30.22 % | 55.895 M 6.52 % | 52.473 M -6.89 % | 56.357 M 35.80 % | 41.501 M -10.74 % | 46.493 M 41.40 % | 32.881 M -20.77 % | 41.501 M 104.34 % | 20.310 M 193.13 % | -21.809 M -204.33 % | 20.904 M -79.36 % | 101.290 M 0.00 % | 101.290 M 227.75 % | 30.905 M 0.00 % | 30.905 M 41.03 % | 21.914 M 0.00 % | 21.914 M -40.39 % | 36.764 M 23 222.17 % | -159.000 K -101.11 % | 14.285 M 0.00 % | 14.285 M |
Cost and expenses | 674.023 M -22.95 % | 874.731 M 23.84 % | 706.361 M 16.44 % | 606.624 M 0.97 % | 600.780 M -8.79 % | 658.710 M 36.13 % | 483.881 M 51.78 % | 318.814 M -33.65 % | 480.493 M -26.25 % | 651.557 M 38.75 % | 469.599 M 34.99 % | 347.876 M -11.41 % | 392.693 M -22.36 % | 505.758 M -3.88 % | 526.167 M 33.99 % | 392.693 M 336.79 % | 89.904 M -81.71 % | 491.512 M 88.69 % | 260.491 M 2.68 % | 253.695 M 0.00 % | 253.695 M -17.87 % | 308.897 M 0.00 % | 308.897 M 28.96 % | 239.533 M 0.00 % | 239.533 M 15.57 % | 207.267 M 9.10 % | 189.980 M 0.27 % | 189.474 M 0.00 % | 189.474 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 % | 33.464 M | 0.000 -100.00 % | 33.627 M 32.99 % | 25.286 M -56.27 % | 57.827 M 147.40 % | 23.374 M 8.08 % | 21.626 M -37.71 % | 34.717 M 10.84 % | 31.321 M 20.90 % | 25.907 M -29.36 % | 36.674 M 95.82 % | 18.728 M -54.52 % | 41.179 M 189.75 % | 14.212 M -31.16 % | 20.644 M 256.92 % | 5.784 M -74.56 % | 22.733 M 56.10 % | 14.563 M -84.04 % | 91.235 M 0.00 % | 91.235 M 145.81 % | 37.116 M 0.00 % | 37.116 M 205.45 % | 12.151 M 0.00 % | 12.151 M 4 256.23 % | 278.934 K | 0.000 -100.00 % | 6.737 M 0.00 % | 6.737 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.813 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.013 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.735 M 2 606.70 % | -149.000 K | 0.000 | 0.000 |
Interest expense | 19.346 M 14.58 % | 16.885 M -8.15 % | 18.384 M -6.38 % | 19.636 M 13.67 % | 17.275 M -9.42 % | 19.072 M 31.04 % | 14.554 M 4.14 % | 13.976 M 20.00 % | 11.647 M 97.87 % | 5.886 M -5.58 % | 6.234 M 8.76 % | 5.732 M 88.12 % | 3.047 M -26.03 % | 4.119 M -6.59 % | 4.410 M 44.73 % | 3.047 M -0.13 % | 3.051 M -20.56 % | 3.840 M 0.38 % | 3.826 M 39.30 % | 2.747 M 0.00 % | 2.747 M 64.88 % | 1.666 M 0.00 % | 1.666 M | 0.000 -100.00 % | 3.036 M 65.00 % | 1.840 M 14.86 % | 1.602 M -10.95 % | 1.799 M 0.00 % | 1.799 M |
Depreciation and amortization | 3.766 M -6.06 % | 4.009 M -7.24 % | 4.322 M 3.94 % | 4.158 M 0.73 % | 4.128 M -7.09 % | 4.443 M 36.29 % | 3.260 M -16.37 % | 3.898 M -5.23 % | 4.113 M -26.87 % | 5.624 M 82.72 % | 3.078 M 829.91 % | 331.000 K -83.03 % | 1.951 M -2.21 % | 1.995 M 49.55 % | 1.334 M -28.89 % | 1.876 M 0.00 % | 1.876 M -5.10 % | 1.977 M 4.87 % | 1.885 M 1.26 % | 1.862 M 0.00 % | 1.862 M -46.22 % | 3.462 M 0.00 % | 3.462 M 63.82 % | 2.113 M 0.00 % | 2.113 M 84.06 % | 1.148 M 58.34 % | 725.000 K 77.05 % | 409.500 K 0.00 % | 409.500 K |
Operating income | 50.528 M 19.87 % | 42.152 M 199.82 % | 14.059 M -73.58 % | 53.212 M -5.74 % | 56.454 M 61.56 % | 34.943 M -2.15 % | 35.711 M 0.05 % | 35.693 M -25.80 % | 48.106 M 35.07 % | 35.614 M 18.88 % | 29.958 M 37.87 % | 21.729 M 1.19 % | 21.474 M 14.35 % | 18.780 M -46.07 % | 34.820 M 30.96 % | 26.589 M 560.81 % | -5.770 M -133.41 % | 17.268 M 143.79 % | 7.083 M 26.56 % | 5.597 M 0.00 % | 5.597 M -23.14 % | 7.282 M 0.00 % | 7.282 M -15.76 % | 8.644 M 0.00 % | 8.644 M 9.52 % | 7.892 M 63.81 % | 4.818 M -10.05 % | 5.357 M 0.00 % | 5.357 M |
Operating income ratio | 0.07 59.31 % | 0.04 124.31 % | 0.02 -75.80 % | 0.08 -6.11 % | 0.09 70.51 % | 0.05 -26.70 % | 0.07 -32.18 % | 0.10 11.35 % | 0.09 72.72 % | 0.05 -12.38 % | 0.06 2.13 % | 0.06 13.57 % | 0.05 45.27 % | 0.04 -42.50 % | 0.06 -3.32 % | 0.06 190.27 % | -0.07 -309.54 % | 0.03 28.21 % | 0.03 23.52 % | 0.02 0.00 % | 0.02 -25.69 % | 0.03 0.00 % | 0.03 -17.07 % | 0.03 0.00 % | 0.03 -5.20 % | 0.04 48.31 % | 0.02 -9.95 % | 0.03 0.00 % | 0.03 |
Total other income expenses net | -15.844 M -672.88 % | -2.050 M -109.10 % | 22.539 M 4 585.86 % | 481.000 K 114.58 % | -3.298 M -81.21 % | -1.820 M 74.14 % | -7.037 M 81.09 % | -37.206 M -1 606.70 % | -2.180 M 87.33 % | -17.211 M -255.82 % | -4.837 M 6.08 % | -5.150 M -349.03 % | 2.068 M 132.79 % | -6.306 M -46.72 % | -4.298 M -307.83 % | 2.068 M 167.78 % | -3.051 M 34.05 % | -4.626 M -21.16 % | -3.818 M -330.44 % | -887.000 K 0.00 % | -887.000 K -101.34 % | 66.355 M 0.00 % | 66.355 M 2 624.44 % | -2.629 M 79.46 % | -12.799 M -2 472.22 % | 539.515 K 124.27 % | -2.223 M 76.22 % | -9.348 M 0.00 % | -9.348 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 | 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 | 2024-06-30 | 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 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 0.000 -100.00 % | 1.234 B | 0.000 -100.00 % | 346.216 M 596.26 % | 49.725 M -75.04 % | 199.192 M 454.65 % | 35.913 M -81.13 % | 190.350 M 309.56 % | 46.477 M -79.36 % | 225.192 M 595.10 % | 32.397 M -75.03 % | 129.764 M 250.50 % | 37.023 M -35.21 % | 57.146 M -31.74 % | 83.720 M 34.08 % | 62.441 M -28.76 % | 87.647 M 0.00 % | 87.647 M 145.76 % | 35.664 M 15.22 % | 30.954 M -81.24 % | 165.037 M -12.30 % | 188.185 M 365.27 % | 40.446 M 45.39 % | 27.820 M 117.83 % | 12.772 M |
Total investments | 0.000 -100.00 % | 54.447 M | 0.000 -100.00 % | 33.843 M -65.97 % | 99.450 M 58.73 % | 62.654 M -12.77 % | 71.826 M 35.01 % | 53.201 M -42.77 % | 92.954 M 97.75 % | 47.006 M -27.45 % | 64.794 M | 0.000 -100.00 % | 74.046 M 219.67 % | 23.164 M | 0.000 -100.00 % | 3.860 M | 0.000 | 0.000 -100.00 % | 4.257 M 0.00 % | 4.257 M | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 25.543 M |
Total debt | 0.000 -100.00 % | 1.363 B | 0.000 -100.00 % | 431.334 M | 0.000 -100.00 % | 527.383 M | 0.000 -100.00 % | 226.263 M | 0.000 -100.00 % | 267.598 M | 0.000 -100.00 % | 162.161 M | 0.000 -100.00 % | 94.169 M -9.26 % | 103.775 M 13.61 % | 91.343 M -12.58 % | 104.487 M 0.00 % | 104.487 M 51.36 % | 69.033 M 0.00 % | 69.033 M -59.63 % | 171.003 M -11.92 % | 194.151 M 265.10 % | 53.178 M 48.62 % | 35.782 M | 0.000 |
Accumulated other comprehensive income loss | 556.114 M 1 383.12 % | 37.496 M -93.29 % | 558.921 M 131.47 % | 241.461 M -45.55 % | 443.477 M 251.92 % | 126.017 M -70.49 % | 427.081 M 98.24 % | 215.441 M -38.52 % | 350.408 M 1 490.59 % | 22.030 M -92.71 % | 302.336 M 233.35 % | 90.696 M -65.65 % | 264.025 M 5 664.57 % | 4.580 M -96.50 % | 130.728 M 106 349.24 % | -123.039 K -100.11 % | 109.963 M 0.00 % | 109.963 M 9.37 % | 100.544 M 0.00 % | 100.544 M 2.55 % | 98.046 M 0.00 % | 98.046 M | 0.000 | 0.000 -100.00 % | 14.758 M |
Retained earnings | 0.000 -100.00 % | 42.428 M | 0.000 | 0.000 | 0.000 -100.00 % | 82.505 M | 0.000 | 0.000 | 0.000 -100.00 % | 115.527 M | 0.000 | 0.000 | 0.000 -100.00 % | 47.805 M | 0.000 -100.00 % | 58.359 M | 0.000 | 0.000 -100.00 % | 40.003 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.108 M 35.09 % | 20.066 M | 0.000 |
Common stock | 0.000 -100.00 % | 476.190 M | 0.000 -100.00 % | 317.460 M | 0.000 -100.00 % | 317.460 M | 0.000 -100.00 % | 211.640 M | 0.000 -100.00 % | 211.640 M | 0.000 -100.00 % | 211.640 M | 0.000 -100.00 % | 211.640 M 100.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 0.00 % | 105.820 M 39.24 % | 76.000 M 0.00 % | 76.000 M | 0.000 |
Total equity | 556.114 M 0.00 % | 556.114 M -0.50 % | 558.921 M 0.00 % | 558.921 M 26.03 % | 443.477 M 0.00 % | 443.477 M 3.84 % | 427.081 M 0.00 % | 427.081 M 21.88 % | 350.408 M 0.35 % | 349.197 M 15.50 % | 302.336 M 0.00 % | 302.336 M 14.51 % | 264.025 M 0.00 % | 264.025 M 11.62 % | 236.548 M 5.25 % | 224.740 M 4.15 % | 215.783 M 0.00 % | 215.783 M 4.56 % | 206.364 M 0.00 % | 206.364 M 1.23 % | 203.866 M 0.00 % | 203.866 M 59.26 % | 128.008 M 5.82 % | 120.966 M 719.65 % | 14.758 M |
Other non current liabilities | -556.114 M -13 151.26 % | 4.261 M 100.76 % | -558.921 M -18 170.51 % | 3.093 M 100.70 % | -443.477 M -14 438.09 % | 3.093 M 100.72 % | -427.081 M -21 354 150.00 % | 2.000 K | 0.000 100.00 % | -1.711 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.197 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -18.015 M | 0.000 | 0.000 |
Long term debt | 0.000 -100.00 % | 267.096 M | 0.000 -100.00 % | 431.334 M | 0.000 -100.00 % | 248.917 M | 0.000 -100.00 % | 149.056 M | 0.000 -100.00 % | 57.140 M | 0.000 -100.00 % | 66.322 M | 0.000 -100.00 % | 41.744 M -14.74 % | 48.961 M 3.18 % | 47.450 M -45.08 % | 86.394 M 0.00 % | 86.394 M 89.07 % | 45.694 M 0.00 % | 45.694 M 21.83 % | 37.508 M 0.00 % | 37.508 M -14.92 % | 44.084 M 123.10 % | 19.760 M | 0.000 |
Total non current liabilities | -556.114 M -304.94 % | 271.357 M 148.55 % | -558.921 M -228.66 % | 434.427 M 197.96 % | -443.477 M -275.98 % | 252.010 M 159.01 % | -427.081 M -386.52 % | 149.059 M | 0.000 -100.00 % | 58.324 M | 0.000 -100.00 % | 66.322 M | 0.000 -100.00 % | 42.941 M -12.30 % | 48.961 M 3.18 % | 47.450 M -45.08 % | 86.394 M 0.00 % | 86.394 M 89.07 % | 45.694 M 0.00 % | 45.694 M 21.83 % | 37.508 M 0.00 % | 37.508 M 43.88 % | 26.069 M 31.58 % | 19.812 M | 0.000 |
Other current liabilities | 0.000 -100.00 % | 277.256 M | 0.000 -100.00 % | 380.509 M | 0.000 -100.00 % | 72.507 M | 0.000 -100.00 % | 281.249 M | 0.000 -100.00 % | 167.015 M | 0.000 -100.00 % | 68.463 M | 0.000 -100.00 % | 219.525 M 34.32 % | 163.431 M 88.87 % | 86.529 M 26.84 % | 68.218 M 0.00 % | 68.218 M 1 467.90 % | -4.987 M -123.82 % | 20.939 M | 0.000 -100.00 % | 47.000 K -99.44 % | 8.416 M 22.78 % | 6.854 M | 0.000 |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 148.291 M | 0.000 100.00 % | -77.207 M | 0.000 -100.00 % | 188.492 M | 0.000 100.00 % | -95.839 M | 0.000 -100.00 % | 17.454 M 131.84 % | -54.814 M -172.72 % | 75.374 M 516.59 % | -18.093 M | 0.000 -100.00 % | 20.689 M | 0.000 -100.00 % | 47.000 K | 0.000 -100.00 % | 1.296 M | 0.000 | 0.000 |
Short term debt | 0.000 -100.00 % | 1.096 B | 0.000 -100.00 % | 334.357 M | 0.000 -100.00 % | 278.466 M | 0.000 -100.00 % | 77.207 M | 0.000 -100.00 % | 211.458 M | 0.000 -100.00 % | 95.839 M | 0.000 -100.00 % | 52.425 M -4.36 % | 54.814 M 24.88 % | 43.893 M 142.59 % | 18.093 M 0.00 % | 18.093 M -22.48 % | 23.339 M 0.00 % | 23.339 M -85.10 % | 156.643 M 0.00 % | 156.643 M 506.86 % | 25.812 M 61.10 % | 16.022 M | 0.000 |
Total current liabilities | 0.000 -100.00 % | 1.886 B | 0.000 -100.00 % | 1.388 B | 0.000 -100.00 % | 1.147 B | 0.000 -100.00 % | 692.920 M | 0.000 -100.00 % | 739.103 M | 0.000 -100.00 % | 484.315 M | 0.000 -100.00 % | 663.886 M 39.85 % | 474.705 M -3.25 % | 490.640 M 13.38 % | 432.740 M 0.00 % | 432.740 M 57.70 % | 274.413 M 0.00 % | 274.413 M -29.53 % | 389.409 M 0.00 % | 389.409 M 82.22 % | 213.698 M 39.59 % | 153.088 M | 0.000 |
Total liabilities | -556.114 M -125.77 % | 2.158 B 486.06 % | -558.921 M -130.66 % | 1.823 B 511.02 % | -443.477 M -131.55 % | 1.405 B 429.09 % | -427.081 M -150.72 % | 841.979 M | 0.000 -100.00 % | 797.427 M | 0.000 -100.00 % | 550.637 M | 0.000 -100.00 % | 706.827 M 34.98 % | 523.666 M -2.68 % | 538.090 M 3.65 % | 519.134 M 0.00 % | 519.134 M 62.17 % | 320.108 M 0.00 % | 320.108 M -25.02 % | 426.917 M 0.00 % | 426.917 M 78.06 % | 239.767 M 38.67 % | 172.900 M | 0.000 |
Other non current assets | 0.000 -100.00 % | 12.792 M | 0.000 -100.00 % | 102.965 M 307.07 % | -49.725 M -322.85 % | 22.313 M 162.13 % | -35.913 M -170.94 % | 50.624 M 208.92 % | -46.477 M -1 029.55 % | 5.000 M 115.43 % | -32.397 M -243.25 % | 22.615 M 161.08 % | -37.023 M -259.83 % | 23.164 M 49.64 % | 15.480 M 301.08 % | 3.860 M -15.30 % | 4.557 M -21.27 % | 5.788 M 22.89 % | 4.710 M 282.71 % | 1.231 M 207.68 % | 400.000 K 0.00 % | 400.000 K 300.00 % | 100.000 K | 0.000 100.00 % | -12.772 M |
Long term investments | 0.000 -100.00 % | 54.447 M | 0.000 100.00 % | -65.960 M | 0.000 -100.00 % | 62.654 M | 0.000 | 0.000 | 0.000 -100.00 % | 42.007 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.164 M | 0.000 -100.00 % | 3.860 M | 0.000 | 0.000 100.00 % | -452.616 K -110.63 % | 4.257 M | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 | 0.000 |
Intangible assets | 0.000 -100.00 % | 2.933 M | 0.000 -100.00 % | 2.935 M | 0.000 -100.00 % | 2.935 M | 0.000 -100.00 % | 2.931 M | 0.000 -100.00 % | 415.000 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 |
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 |
Goodwill and intangible assets | 0.000 -100.00 % | 2.933 M | 0.000 -100.00 % | 2.935 M | 0.000 -100.00 % | 2.935 M | 0.000 -100.00 % | 2.931 M | 0.000 -100.00 % | 415.000 K | 0.000 | 0.000 | 0.000 100.00 % | -23.164 M | 0.000 100.00 % | -3.860 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -100.000 K | 0.000 | 0.000 |
Property plant equipment net | 0.000 -100.00 % | 285.514 M | 0.000 -100.00 % | 289.529 M | 0.000 -100.00 % | 237.380 M | 0.000 -100.00 % | 81.704 M | 0.000 -100.00 % | 95.351 M | 0.000 -100.00 % | 67.789 M | 0.000 -100.00 % | 58.275 M 38.60 % | 42.045 M -6.44 % | 44.940 M 9.77 % | 40.942 M 0.00 % | 40.942 M 7.31 % | 38.152 M 0.00 % | 38.152 M -18.55 % | 46.838 M 0.00 % | 46.838 M 34.36 % | 34.859 M -1.31 % | 35.321 M | 0.000 |
Total non current assets | 0.000 -100.00 % | 355.686 M | 0.000 -100.00 % | 395.429 M 895.23 % | -49.725 M -115.29 % | 325.282 M 1 005.75 % | -35.913 M -126.04 % | 137.909 M 396.73 % | -46.477 M -131.91 % | 145.672 M 549.65 % | -32.397 M -134.91 % | 92.813 M 350.69 % | -37.023 M -144.16 % | 83.848 M 40.97 % | 59.478 M 17.19 % | 50.753 M 8.61 % | 46.730 M 0.00 % | 46.730 M 7.08 % | 43.640 M 0.00 % | 43.640 M -7.62 % | 47.238 M 0.00 % | 47.238 M 31.73 % | 35.861 M 1.53 % | 35.321 M 376.56 % | -12.772 M |
Other current assets | -128.746 M -263.73 % | 78.631 M 192.38 % | -85.118 M -185.29 % | 99.803 M | 0.000 -100.00 % | 259.999 M | 0.000 -100.00 % | 115.234 M | 0.000 -100.00 % | 103.480 M | 0.000 -100.00 % | 82.511 M | 0.000 -100.00 % | 81.316 M 1.71 % | 79.952 M 1.45 % | 78.810 M -30.50 % | 113.399 M 0.00 % | 113.399 M 0.12 % | 113.268 M 0.00 % | 113.268 M -47.34 % | 215.098 M 0.00 % | 215.098 M 240.57 % | 63.159 M -64.96 % | 180.227 M | 0.000 |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 99.803 M 0.35 % | 99.450 M | 0.000 -100.00 % | 71.826 M 35.01 % | 53.201 M -42.77 % | 92.954 M 1 759.10 % | 5.000 M -92.28 % | 64.794 M | 0.000 -100.00 % | 74.046 M 16 097 056.52 % | -460.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.710 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.696 M | 0.000 -100.00 % | 25.543 M |
cash and cash equivalents | 0.000 -100.00 % | 128.746 M | 0.000 -100.00 % | 85.118 M 271.18 % | -49.725 M -200.00 % | 49.725 M 238.46 % | -35.913 M -200.00 % | 35.913 M 177.27 % | -46.477 M -209.60 % | 42.406 M 230.89 % | -32.397 M -200.00 % | 32.397 M 187.51 % | -37.023 M -200.00 % | 37.023 M 84.61 % | 20.055 M -30.61 % | 28.901 M 71.62 % | 16.840 M 0.00 % | 16.840 M -49.53 % | 33.369 M -12.37 % | 38.079 M 538.27 % | 5.966 M 0.00 % | 5.966 M -53.14 % | 12.731 M 59.90 % | 7.962 M 162.34 % | -12.772 M |
Cash and short term investments | 128.746 M 0.00 % | 128.746 M 51.26 % | 85.118 M 0.00 % | 85.118 M 71.18 % | 49.725 M 0.00 % | 49.725 M 38.46 % | 35.913 M -59.70 % | 89.114 M 91.74 % | 46.477 M 9.60 % | 42.406 M 30.89 % | 32.397 M 0.00 % | 32.397 M -12.49 % | 37.023 M 0.00 % | 37.023 M 84.61 % | 20.055 M -30.61 % | 28.901 M 71.62 % | 16.840 M 0.00 % | 16.840 M -55.78 % | 38.079 M 0.00 % | 38.079 M 538.27 % | 5.966 M 0.00 % | 5.966 M -53.14 % | 12.731 M 59.90 % | 7.962 M -37.66 % | 12.772 M |
Total current assets | 0.000 -100.00 % | 2.358 B | 0.000 -100.00 % | 1.986 B 3 894.53 % | 49.725 M -96.74 % | 1.524 B 4 142.69 % | 35.913 M -96.83 % | 1.131 B 2 333.79 % | 46.477 M -95.36 % | 1.001 B 2 989.65 % | 32.397 M -95.74 % | 760.160 M 1 953.21 % | 37.023 M -95.83 % | 887.004 M 26.58 % | 700.736 M -1.59 % | 712.078 M 3.47 % | 688.187 M 0.00 % | 688.187 M 42.53 % | 482.832 M 0.00 % | 482.832 M -17.26 % | 583.545 M 0.00 % | 583.545 M 75.81 % | 331.914 M 28.38 % | 258.545 M 1 924.36 % | 12.772 M |
Inventory | 0.000 -100.00 % | 869.721 M | 0.000 -100.00 % | 543.485 M | 0.000 -100.00 % | 354.854 M | 0.000 -100.00 % | 227.670 M | 0.000 -100.00 % | 298.118 M | 0.000 -100.00 % | 327.753 M | 0.000 -100.00 % | 252.468 M -24.31 % | 333.565 M 10.11 % | 302.925 M 37.79 % | 219.845 M 0.00 % | 219.845 M 99.85 % | 110.004 M 0.00 % | 110.004 M 55.10 % | 70.923 M 0.00 % | 70.923 M -11.11 % | 79.785 M 13.40 % | 70.356 M | 0.000 |
Net receivables | 0.000 -100.00 % | 1.281 B | 0.000 -100.00 % | 1.258 B | 0.000 -100.00 % | 859.101 M | 0.000 -100.00 % | 814.367 M | 0.000 -100.00 % | 637.541 M | 0.000 -100.00 % | 361.522 M | 0.000 -100.00 % | 487.505 M 51.98 % | 320.771 M 6.41 % | 301.441 M -10.84 % | 338.103 M 0.00 % | 338.103 M 52.66 % | 221.481 M 0.00 % | 221.481 M -24.04 % | 291.558 M 0.00 % | 291.558 M 69.62 % | 171.888 M | 0.000 | 0.000 |
Tax assets | 0.000 | 0.000 | 0.000 -100.00 % | 65.960 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.650 M | 0.000 -100.00 % | 2.900 M | 0.000 -100.00 % | 2.409 M | 0.000 -100.00 % | 2.409 M 23.35 % | 1.953 M 0.00 % | 1.953 M 58.65 % | 1.231 M | 0.000 -100.00 % | 1.231 M | 0.000 | 0.000 | 0.000 -100.00 % | 901.929 K | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.910 K | 0.000 | 0.000 | 0.000 -100.00 % | 490.000 | 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 % | 513.623 M | 0.000 -100.00 % | 664.901 M | 0.000 -100.00 % | 640.402 M | 0.000 -100.00 % | 334.465 M | 0.000 -100.00 % | 342.416 M | 0.000 -100.00 % | 320.013 M | 0.000 -100.00 % | 375.639 M 46.47 % | 256.460 M -28.80 % | 360.218 M 3.98 % | 346.429 M 0.00 % | 346.429 M 50.53 % | 230.135 M 0.00 % | 230.135 M -1.11 % | 232.719 M 0.00 % | 232.719 M 32.54 % | 175.581 M 34.84 % | 130.212 M | 0.000 |
Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 8.594 M | 0.000 -100.00 % | 6.904 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.560 M | 0.000 | 0.000 | 0.000 -100.00 % | 16.297 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.237 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.296 M | 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 |
Minority interest | 0.000 -100.00 % | 80.000 | 0.000 | 0.000 | 0.000 -100.00 % | 70.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 100.00 % | -1.296 M | 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 -100.00 % | 123.039 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 0.000 | 0.000 | 0.000 -100.00 % | 241.461 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.333 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 60.438 M | 0.000 | 0.000 100.00 % | -40.003 M | 0.000 | 0.000 | 0.000 -100.00 % | 24.900 M 0.00 % | 24.900 M | 0.000 |
Deferred tax liabilities non current | 0.000 -100.00 % | 6.880 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.595 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 -100.00 % | 52.000 K | 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 |
Total assets | 0.000 -100.00 % | 2.714 B | 0.000 -100.00 % | 2.382 B | 0.000 -100.00 % | 1.849 B | 0.000 -100.00 % | 1.269 B | 0.000 -100.00 % | 1.147 B | 0.000 -100.00 % | 852.973 M | 0.000 -100.00 % | 970.852 M 27.71 % | 760.214 M -0.34 % | 762.830 M 3.80 % | 734.917 M 0.00 % | 734.917 M 39.59 % | 526.472 M 0.00 % | 526.472 M -16.54 % | 630.783 M 0.00 % | 630.783 M 71.51 % | 367.775 M 25.15 % | 293.866 M | 0.000 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 |
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 | 2018-09-30 | 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 |
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 |
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 | 0.000 100.00 % | -87.303 M 0.00 % | -87.303 M | 0.000 | 0.000 100.00 % | -119.739 M 0.00 % | -119.739 M -1 373.68 % | 9.401 M | 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 | 0.000 100.00 % | -58.311 M 0.00 % | -58.311 M | 0.000 | 0.000 100.00 % | -55.551 M 0.00 % | -55.551 M -142.93 % | -22.867 M | 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 | 0.000 100.00 % | -54.921 M 0.00 % | -54.921 M | 0.000 | 0.000 -100.00 % | 24.500 K 0.00 % | 24.500 K 100.26 % | -9.429 M | 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 |
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 -100.00 % | 25.929 M 0.00 % | 25.929 M | 0.000 | 0.000 100.00 % | -64.212 M 0.00 % | -64.212 M -441.01 % | 18.830 M | 0.000 | 0.000 |
Other non cash items | -34.684 M 13.51 % | -40.102 M -12.10 % | -35.774 M 33.37 % | -53.693 M -1.01 % | -53.156 M -60.48 % | -33.123 M -30.33 % | -25.414 M -17.02 % | -21.717 M 52.71 % | -45.926 M -709.82 % | -5.671 M 76.10 % | -23.724 M -48.30 % | -15.997 M 32.05 % | -23.542 M -403.90 % | 7.747 M 125.38 % | -30.522 M -29.65 % | -23.542 M -366.89 % | 8.821 M 257.35 % | -5.606 M -71.69 % | -3.265 M -105.88 % | 55.524 M 0.00 % | 55.524 M 4 305.19 % | -1.320 M 0.00 % | -1.320 M -102.49 % | 53.001 M 0.00 % | 53.001 M 5 206.02 % | -1.038 M 72.34 % | -3.753 M 0.00 % | -3.753 M |
Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.520 M -16.37 % | 7.796 M -5.23 % | 8.226 M -26.87 % | 11.248 M 82.72 % | 6.156 M 829.91 % | 662.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -25.208 M 0.00 % | -25.208 M | 0.000 | 0.000 100.00 % | -59.498 M 0.00 % | -59.498 M -431.59 % | 17.943 M | 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 | 0.000 100.00 % | -3.257 M 0.00 % | -3.257 M | 0.000 | 0.000 100.00 % | -3.696 M 0.00 % | -3.696 M -499.03 % | -617.000 K | 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 |
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 |
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 |
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 | 0.000 100.00 % | -150.000 K 0.00 % | -150.000 K | 0.000 | 0.000 100.00 % | -150.000 K 0.00 % | -150.000 K -50.00 % | -100.000 K | 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 | 0.000 100.00 % | -3.407 M 0.00 % | -3.407 M | 0.000 | 0.000 100.00 % | -3.846 M 0.00 % | -3.846 M -436.40 % | -717.000 K | 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 -100.00 % | 8.185 M | 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 |
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 |
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 |
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 -100.00 % | 20.350 M 0.00 % | 20.350 M | 0.000 | 0.000 -100.00 % | 59.962 M 0.00 % | 59.962 M 390.48 % | -20.642 M | 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 -100.00 % | 20.350 M 0.00 % | 20.350 M | 0.000 | 0.000 -100.00 % | 59.962 M 0.00 % | 59.962 M 581.35 % | -12.457 M | 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 | 0.000 100.00 % | -9.349 M | 0.000 | 0.000 | 0.000 |
Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.520 M -16.37 % | 7.796 M -5.23 % | 8.226 M -26.87 % | 11.248 M 82.72 % | 6.156 M 829.91 % | 662.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.265 M 0.00 % | -8.265 M | 0.000 | 0.000 100.00 % | -3.383 M 73.43 % | -12.731 M -366.95 % | 4.769 M | 0.000 | 0.000 |
Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 42.433 M 18.15 % | 35.913 M 27.73 % | 28.117 M -39.50 % | 46.477 M 31.93 % | 35.229 M 8.74 % | 32.397 M 2.09 % | 31.735 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 -100.00 % | 12.731 M 59.90 % | 7.962 M | 0.000 | 0.000 |
Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 49.725 M 17.19 % | 42.433 M 18.15 % | 35.913 M -34.35 % | 54.703 M 17.70 % | 46.477 M 20.55 % | 38.553 M 19.00 % | 32.397 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.265 M 0.00 % | -8.265 M | 0.000 | 0.000 100.00 % | -3.383 M | 0.000 -100.00 % | 12.731 M | 0.000 | 0.000 |
Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.520 M -16.37 % | 7.796 M -5.23 % | 8.226 M -26.87 % | 11.248 M 82.72 % | 6.156 M 829.91 % | 662.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -25.208 M 0.00 % | -25.208 M | 0.000 | 0.000 100.00 % | -59.498 M 0.00 % | -59.498 M -431.59 % | 17.943 M | 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 | 0.000 100.00 % | -3.257 M 0.00 % | -3.257 M | 0.000 | 0.000 100.00 % | -3.696 M 0.00 % | -3.696 M -499.03 % | -617.000 K | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.520 M -16.37 % | 7.796 M -5.23 % | 8.226 M -26.87 % | 11.248 M 82.72 % | 6.156 M 829.91 % | 662.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -28.465 M 0.00 % | -28.465 M | 0.000 | 0.000 100.00 % | -63.194 M 0.00 % | -63.194 M -464.74 % | 17.326 M | 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 |