SRAD.L

Stelrad Group PLC SRAD.L

Finances

2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Revenue 290.577 M -5.72 % 308.193 M -2.57 % 316.315 M 16.17 % 272.285 M 38.52 % 196.565 M -5.76 % 208.581 M 1.64 % 205.207 M 0.00 % 205.208 M 14.83 % 178.699 M 4.78 % 170.545 M -3.58 % 176.879 M
Net income 16.518 M 7.09 % 15.424 M 257.95 % 4.309 M -70.61 % 14.660 M 68.53 % 8.699 M 370.47 % 1.849 M 1 068.06 % -191.000 K 84.79 % -1.256 M -133.75 % 3.722 M 4.20 % 3.572 M 120.46 % -17.456 M
Income before tax 23.382 M 21.90 % 19.182 M 87.23 % 10.245 M -37.23 % 16.321 M 77.65 % 9.187 M 273.15 % 2.462 M 909.02 % 244.000 K -71.86 % 867.000 K -84.23 % 5.498 M 49.28 % 3.683 M 119.95 % -18.460 M
Income before tax ratio 0.08 29.29 % 0.06 92.17 % 0.03 -45.97 % 0.06 28.25 % 0.05 295.96 % 0.01 892.69 % 0.00 -71.86 % 0.00 -86.27 % 0.03 42.47 % 0.02 120.69 % -0.10
EBITDA 42.315 M 13.16 % 37.394 M 54.52 % 24.200 M -28.51 % 33.849 M 24.45 % 27.198 M 75.09 % 15.534 M -3.03 % 16.019 M 49.82 % 10.692 M -37.04 % 16.981 M 19.17 % 14.249 M -2.96 % 14.683 M
Net income ratio 0.06 13.59 % 0.05 267.38 % 0.01 -74.70 % 0.05 21.66 % 0.04 399.23 % 0.01 1 052.40 % 0.00 84.79 % -0.01 -129.39 % 0.02 -0.56 % 0.02 121.22 % -0.10
Ratio EBITDA 0.15 20.02 % 0.12 58.59 % 0.08 -38.46 % 0.12 -10.16 % 0.14 85.79 % 0.07 -4.60 % 0.08 49.82 % 0.05 -45.17 % 0.10 13.74 % 0.08 0.65 % 0.08
Gross profit ratio 0.31 8.64 % 0.28 11.33 % 0.25 -13.85 % 0.29 0.99 % 0.29 11.53 % 0.26 8.38 % 0.24 5.80 % 0.23 -17.92 % 0.28 0.94 % 0.27 10.70 % 0.25
Weighted average shs out dil 128.390 M 0.81 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M -0.01 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M
Weighted average shs out 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M -0.01 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M 0.00 % 127.365 M
EPS diluted 0.13 8.33 % 0.12 255.03 % 0.03 -71.83 % 0.12 75.70 % 0.07 371.03 % 0.01 1 066.67 % 0.00 84.85 % -0.01 -133.90 % 0.03 4.29 % 0.03 120.00 % -0.14
Earnings per share 0.13 8.33 % 0.12 255.03 % 0.03 -71.83 % 0.12 75.70 % 0.07 371.03 % 0.01 1 066.67 % 0.00 84.85 % -0.01 -133.90 % 0.03 4.29 % 0.03 120.00 % -0.14
Gross profit 88.960 M 2.43 % 86.850 M 8.47 % 80.067 M 0.08 % 80.006 M 39.89 % 57.193 M 5.11 % 54.415 M 10.16 % 49.397 M 5.80 % 46.689 M -5.74 % 49.532 M 5.77 % 46.831 M 6.73 % 43.877 M
Income tax expense 6.864 M 82.65 % 3.758 M -36.69 % 5.936 M 257.38 % 1.661 M 240.37 % 488.000 K -20.39 % 613.000 K 40.92 % 435.000 K -79.51 % 2.123 M 19.54 % 1.776 M 1 500.00 % 111.000 K -91.46 % 1.300 M
Cost of revenue 201.617 M -8.91 % 221.343 M -6.31 % 236.248 M 22.87 % 192.279 M 37.96 % 139.372 M -9.60 % 154.166 M -1.06 % 155.810 M -1.71 % 158.519 M 22.72 % 129.167 M 4.41 % 123.714 M -6.98 % 133.002 M
General and administrative expenses 17.165 M 3.25 % 16.624 M 29.76 % 12.811 M 10.59 % 11.584 M -1.34 % 11.741 M -7.14 % 12.644 M 16.32 % 10.870 M -5.95 % 11.558 M 0.78 % 11.468 M -4.23 % 11.975 M 18.88 % 10.073 M
Selling and marketing expenses 41.729 M -1.30 % 42.278 M 3.62 % 40.800 M 15.00 % 35.478 M 13.48 % 31.265 M -3.06 % 32.253 M 13.18 % 28.497 M -0.44 % 28.622 M 7.67 % 26.583 M 7.53 % 24.722 M -8.80 % 27.106 M
Other expenses -2.871 M -786.11 % -324.000 K 0.000 -100.00 % 5.338 M 183.90 % -6.362 M 92.87 % -89.263 M 0.000 0.000 0.000 0.000 0.000
Operating expenses 57.575 M -4.31 % 60.169 M 10.67 % 54.366 M 1.72 % 53.447 M 41.89 % 37.669 M 187.24 % -43.181 M -3.68 % -41.650 M -5.81 % -39.363 M -2.70 % -38.327 M -4.72 % -36.601 M 24.08 % -48.211 M
Cost and expenses 259.192 M -7.93 % 281.512 M -4.15 % 293.687 M 19.23 % 246.313 M 39.13 % 177.041 M 59.52 % 110.985 M -2.78 % 114.160 M -4.19 % 119.156 M 31.17 % 90.840 M 4.28 % 87.113 M 2.74 % 84.791 M
Research and development expenses 1.552 M -2.45 % 1.591 M 46.91 % 1.083 M 3.44 % 1.047 M 2.15 % 1.025 M 8.01 % 949.000 K -0.84 % 957.000 K 1.06 % 947.000 K 0.96 % 938.000 K -0.21 % 940.000 K -64.93 % 2.680 M
Selling general and administrative expenses 58.894 M -0.01 % 58.902 M 10.55 % 53.283 M 13.22 % 47.062 M 9.43 % 43.006 M -4.71 % 45.133 M 14.04 % 39.578 M -2.14 % 40.442 M 5.62 % 38.290 M 3.82 % 36.881 M -1.25 % 37.346 M
Interest income 186.000 K 2.20 % 182.000 K 264.00 % 50.000 K -64.54 % 141.000 K 107.35 % 68.000 K -8.11 % 74.000 K -2.63 % 76.000 K 0.000 0.000 0.000 0.000
Interest expense 7.268 M -0.76 % 7.324 M 78.98 % 4.092 M -59.56 % 10.119 M 0.29 % 10.090 M 14.46 % 8.815 M 15.74 % 7.616 M 17.91 % 6.459 M 13.18 % 5.707 M -12.83 % 6.547 M -53.65 % 14.126 M
Depreciation and amortization 12.160 M 0.73 % 12.072 M 22.40 % 9.863 M 33.12 % 7.409 M -6.46 % 7.921 M 6.42 % 7.443 M 48.36 % 5.017 M 0.08 % 5.013 M 6.75 % 4.696 M 10.05 % 4.267 M -48.07 % 8.217 M
Operating income 31.385 M 17.63 % 26.681 M 17.91 % 22.628 M -14.80 % 26.559 M 36.03 % 19.524 M 103.04 % 9.616 M -12.13 % 10.943 M 92.69 % 5.679 M -53.77 % 12.285 M 23.07 % 9.982 M 54.38 % 6.466 M
Operating income ratio 0.11 24.76 % 0.09 21.02 % 0.07 -26.66 % 0.10 -1.80 % 0.10 115.45 % 0.05 -13.55 % 0.05 92.69 % 0.03 -59.74 % 0.07 17.46 % 0.06 60.11 % 0.04
Total other income expenses net -8.003 M -6.72 % -7.499 M 39.44 % -12.383 M -20.95 % -10.238 M 0.96 % -10.337 M 0.000 100.00 % -7.993 M -66.11 % -4.812 M 29.10 % -6.787 M 1.98 % -6.924 M 72.22 % -24.926 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Net debt 66.908 M -3.39 % 69.254 M -10.52 % 77.392 M 57.63 % 49.096 M -28.91 % 69.062 M -3.69 % 71.710 M 33.82 % 53.586 M 20.04 % 44.641 M 9.18 % 40.887 M -3.49 % 42.367 M -85.66 % 295.352 M
Total investments 284.000 K -5.65 % 301.000 K -5.05 % 317.000 K 3 070.00 % 10.000 K 0.000 0.000 0.000 0.000 -100.00 % 353.000 K 0.000 0.000
Total debt 85.541 M -5.68 % 90.696 M -9.33 % 100.033 M 54.71 % 64.659 M -27.46 % 89.132 M 2.54 % 86.927 M 21.97 % 71.269 M 19.77 % 59.503 M 9.36 % 54.409 M 8.44 % 50.173 M -83.54 % 304.764 M
Accumulated other comprehensive income loss 0.000 100.00 % -63.792 M 63.86 % -176.527 M -2.84 % -171.646 M -403.04 % -34.122 M -29.83 % -26.283 M -32.54 % -19.830 M -75.50 % -11.299 M -77.63 % -6.361 M 29.56 % -9.030 M 95.42 % -197.042 M
Retained earnings 239.788 M 2.77 % 233.329 M 2.41 % 227.849 M 294.11 % 57.814 M 33.64 % 43.260 M 24.28 % 34.808 M 3.93 % 33.491 M -1.36 % 33.953 M -3.95 % 35.348 M 11.42 % 31.724 M 1 225.15 % 2.394 M
Common stock 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K -99.90 % 127.353 M 195 827.69 % 65.000 K -74.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K
Total equity 57.593 M 4.34 % 55.195 M 7.28 % 51.449 M 91.17 % 26.912 M 186.66 % 9.388 M 6.99 % 8.775 M -36.92 % 13.911 M -39.26 % 22.904 M -21.66 % 29.237 M 27.43 % 22.944 M 111.72 % -195.802 M
Other non current liabilities 7.028 M 16.49 % 6.033 M -4.86 % 6.341 M 236.21 % 1.886 M -30.97 % 2.732 M -2.71 % 2.808 M 471.89 % 491.000 K -85.76 % 3.448 M -0.09 % 3.451 M -9.16 % 3.799 M -4.45 % 3.976 M
Long term debt 83.329 M -5.55 % 88.227 M -10.44 % 98.513 M 56.71 % 62.865 M -26.72 % 85.785 M 3.83 % 82.624 M 21.93 % 67.764 M 19.31 % 56.797 M 9.67 % 51.789 M 7.84 % 48.022 M -3.10 % 49.560 M
Total non current liabilities 90.566 M -4.14 % 94.478 M -12.08 % 107.465 M 65.64 % 64.877 M -26.71 % 88.517 M 3.61 % 85.432 M 20.63 % 70.820 M 17.55 % 60.245 M 9.06 % 55.240 M 6.60 % 51.821 M -3.20 % 53.536 M
Other current liabilities 19.556 M -39.13 % 32.128 M 31.66 % 24.402 M -7.26 % 26.311 M 54.16 % 17.067 M -16.75 % 20.501 M 54.24 % 13.292 M -21.13 % 16.852 M 33.72 % 12.602 M -15.33 % 14.883 M -92.35 % 194.630 M
Deferred revenue 0.000 0.000 -100.00 % 1.829 M 201.95 % -1.794 M 0.000 100.00 % -4.303 M -22.77 % -3.505 M 0.000 0.000 0.000 0.000
Short term debt 2.212 M -10.41 % 2.469 M 62.43 % 1.520 M -57.64 % 3.588 M 7.20 % 3.347 M -22.22 % 4.303 M 22.77 % 3.505 M 26.40 % 2.773 M 0.04 % 2.772 M 27.10 % 2.181 M -99.15 % 255.229 M
Total current liabilities 72.721 M -14.99 % 85.546 M -17.33 % 103.483 M 18.43 % 87.378 M 51.62 % 57.628 M 1.50 % 56.777 M -0.24 % 56.915 M -1.00 % 57.492 M 25.04 % 45.979 M 4.53 % 43.986 M -90.75 % 475.434 M
Total liabilities 163.287 M -9.30 % 180.024 M -14.66 % 210.948 M 38.55 % 152.255 M 4.18 % 146.145 M 2.77 % 142.209 M 11.33 % 127.735 M 8.49 % 117.737 M 16.32 % 101.219 M 5.65 % 95.807 M -81.89 % 528.970 M
Other non current assets 0.000 0.000 100.00 % -1.294 M 97.59 % -53.694 M -315 947.06 % 17.000 K -22.73 % 22.000 K -15.38 % 26.000 K -99.28 % 3.594 M 10.96 % 3.239 M 22.50 % 2.644 M 107.05 % 1.277 M
Long term investments 284.000 K -5.65 % 301.000 K -5.05 % 317.000 K 3 070.00 % 10.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 2.045 M -18.82 % 2.519 M -34.66 % 3.855 M -91.65 % 46.167 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 2.607 M -4.58 % 2.732 M 111.13 % 1.294 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 4.652 M -11.41 % 5.251 M 1.98 % 5.149 M -89.14 % 47.400 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 79.173 M -9.25 % 87.247 M -4.76 % 91.604 M 70.60 % 53.694 M -12.01 % 61.024 M -0.62 % 61.403 M 18.90 % 51.643 M 6.86 % 48.326 M 8.10 % 44.704 M 16.87 % 38.251 M -8.79 % 41.939 M
Total non current assets 88.930 M -10.61 % 99.484 M -1.67 % 101.173 M 88.43 % 53.694 M -17.88 % 65.383 M 1.03 % 64.717 M 17.48 % 55.090 M 6.11 % 51.920 M 8.30 % 47.943 M 17.23 % 40.895 M -5.37 % 43.216 M
Other current assets 1.098 M -66.71 % 3.298 M 487.88 % 561.000 K -16.02 % 668.000 K -80.56 % 3.436 M 7.34 % 3.201 M 0.38 % 3.189 M 39.75 % 2.282 M 30.85 % 1.744 M -69.51 % 5.720 M -97.38 % 218.695 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 353.000 K 0.000 0.000
cash and cash equivalents 18.633 M -13.10 % 21.442 M -5.30 % 22.641 M 45.48 % 15.563 M -22.46 % 20.070 M 31.89 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 9.91 % 13.522 M 73.23 % 7.806 M -17.06 % 9.412 M
Cash and short term investments 18.633 M -13.10 % 21.442 M -5.30 % 22.641 M 45.48 % 15.563 M -22.46 % 20.070 M 31.89 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 7.11 % 13.875 M 77.75 % 7.806 M -17.06 % 9.412 M
Total current assets 131.950 M -2.79 % 135.735 M -15.81 % 161.224 M 35.28 % 119.179 M 32.20 % 90.150 M 4.50 % 86.267 M -0.33 % 86.556 M -2.44 % 88.721 M 7.52 % 82.513 M 5.98 % 77.856 M -73.15 % 289.952 M
Inventory 67.311 M 6.21 % 63.376 M -18.59 % 77.851 M 37.11 % 56.781 M 83.25 % 30.986 M -13.68 % 35.896 M 3.82 % 34.575 M 2.42 % 33.759 M 13.12 % 29.843 M 15.87 % 25.755 M 5.74 % 24.358 M
Net receivables 44.908 M -5.69 % 47.619 M -20.86 % 60.171 M 30.33 % 46.167 M 29.47 % 35.658 M 11.60 % 31.953 M 2.71 % 31.109 M -17.74 % 37.818 M 2.07 % 37.051 M -3.95 % 38.575 M 2.90 % 37.487 M
Tax assets 4.821 M -27.88 % 6.685 M 23.87 % 5.397 M -14.12 % 6.284 M 44.73 % 4.342 M 31.90 % 3.292 M -3.77 % 3.421 M 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 -100.00 % 6.294 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 46.581 M -5.44 % 49.263 M -33.34 % 73.903 M 27.97 % 57.751 M 84.33 % 31.331 M -5.37 % 33.110 M -10.19 % 36.867 M -2.64 % 37.867 M 23.73 % 30.605 M 13.68 % 26.922 M 5.27 % 25.575 M
Tax payables 4.372 M 159.31 % 1.686 M -7.82 % 1.829 M 20.17 % 1.522 M -74.13 % 5.883 M 85.82 % 3.166 M -2.61 % 3.251 M 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.565 M 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 0.000 100.00 % -1.404 M
Capital lease obligations 7.883 M -20.14 % 9.871 M -1.64 % 10.036 M 7.71 % 9.318 M -12.22 % 10.615 M -1.94 % 10.825 M 6 230.41 % 171.000 K 94.32 % 88.000 K -47.31 % 167.000 K 178.33 % 60.000 K 30.43 % 46.000 K
Preferred stock 0.000 0.000 0.000 -100.00 % 171.646 M 403.04 % 34.122 M -2.67 % 35.058 M 76.79 % 19.830 M 75.50 % 11.299 M 77.63 % 6.361 M -29.56 % 9.030 M -95.42 % 197.042 M
Other total stockholders equity -182.322 M -2.28 % -178.261 M 0.000 100.00 % -158.255 M -366.50 % -33.924 M 44.70 % -61.341 M -54.67 % -39.660 M -251.00 % -11.299 M -77.63 % -6.361 M 29.56 % -9.030 M 95.42 % -197.042 M
Deferred tax liabilities non current 209.000 K -4.13 % 218.000 K -91.65 % 2.611 M 1 972.22 % 126.000 K 0.000 0.000 -100.00 % 289.000 K 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
Total assets 220.880 M -6.10 % 235.219 M -10.36 % 262.397 M 46.45 % 179.167 M 15.20 % 155.533 M 3.01 % 150.984 M 6.59 % 141.646 M 0.71 % 140.641 M 7.81 % 130.456 M 9.86 % 118.751 M -64.36 % 333.168 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Deferred income tax 0.000 0.000 100.00 % -24.041 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 440.000 K -14.56 % 515.000 K 106.00 % 250.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -12.375 M -869.11 % 1.609 M 128.21 % -5.704 M 88.38 % -49.075 M -6 005.54 % 831.000 K 114.97 % -5.551 M -426.34 % 1.701 M 118.96 % -8.972 M -432.15 % -1.686 M 73.11 % -6.270 M -142.73 % 14.672 M
Accounts receivables 3.885 M -52.83 % 8.237 M 404.72 % 1.632 M 109.39 % -17.380 M -172.71 % -6.373 M -105.71 % -3.098 M -495.15 % 784.000 K 117.65 % -4.441 M -335.22 % 1.888 M 145.52 % -4.148 M -174.64 % 5.557 M
Inventory -6.143 M -147.68 % 12.884 M 120.96 % 5.831 M 118.40 % -31.695 M -961.04 % 3.681 M 213.82 % -3.234 M -41.97 % -2.278 M 54.21 % -4.975 M -69.74 % -2.931 M 0.58 % -2.948 M -134.16 % 8.630 M
Accounts payables -6.743 M 66.89 % -20.364 M -76.65 % -11.528 M -128.61 % 40.291 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital -3.374 M -496.01 % 852.000 K 151.98 % -1.639 M -2 228.57 % 77.000 K -97.81 % 3.523 M 351.09 % 781.000 K -75.56 % 3.195 M 619.59 % 444.000 K 169.05 % -643.000 K -177.85 % 826.000 K 70.31 % 485.000 K
Other non cash items 1.806 M -54.31 % 3.953 M -89.77 % 38.650 M -20.25 % 48.461 M 483.66 % 8.303 M -0.71 % 8.362 M 17.15 % 7.138 M -64.69 % 20.216 M 187.36 % 7.035 M 103.34 % -210.365 M -1 662.43 % 13.464 M
Net cash provided by operating activities 25.413 M -24.31 % 33.573 M 43.92 % 23.327 M 8.73 % 21.455 M -18.24 % 26.242 M 106.37 % 12.716 M -9.82 % 14.100 M -6.01 % 15.001 M 8.96 % 13.767 M 18.81 % 11.587 M -73.75 % 44.142 M
Investments in property plant and equipment -5.861 M 11.01 % -6.586 M 33.04 % -9.835 M -13.75 % -8.646 M -0.07 % -8.640 M 7.75 % -9.366 M 10.05 % -10.413 M -3.04 % -10.106 M -16.68 % -8.661 M -17.23 % -7.388 M 27.43 % -10.180 M
Acquisitions net 0.000 0.000 100.00 % -20.168 M -4 241.27 % 487.000 K 0.000 0.000 100.00 % -1.664 M 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
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
Other investing activites 241.000 K 255.48 % -155.000 K 0.000 0.000 -100.00 % 474.000 K -72.33 % 1.713 M 851.67 % 180.000 K -22.75 % 233.000 K -93.56 % 3.620 M -98.47 % 235.902 M 50 522.75 % 466.000 K
Net cash used for investing activites -5.620 M 16.63 % -6.741 M 77.53 % -30.003 M -267.73 % -8.159 M 0.09 % -8.166 M -6.70 % -7.653 M 35.67 % -11.897 M -20.50 % -9.873 M -95.85 % -5.041 M -102.21 % 228.514 M 2 452.42 % -9.714 M
Debt repayment -1.762 M 78.90 % -8.350 M -137.74 % 22.126 M 171.31 % -31.029 M -343.33 % -6.999 M -56.65 % -4.468 M -198.78 % 4.523 M 407.90 % -1.469 M 40.96 % -2.488 M 94.12 % -42.286 M -597.56 % -6.062 M
Common stock issued 0.000 0.000 0.000 -100.00 % 25.085 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 100.00 % -13.000 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.993 M
Dividends paid -9.806 M -0.79 % -9.729 M -96.90 % -4.941 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -10.237 M -7.23 % -9.547 M -285.27 % -2.478 M 35.10 % -3.818 M -49.14 % -2.560 M -190.58 % -881.000 K -6.92 % -824.000 K -20.82 % -682.000 K 12.11 % -776.000 K 99.65 % -219.501 M -1 930.35 % -10.811 M
Net cash used provided by financing activities -21.805 M 21.07 % -27.626 M -287.84 % 14.707 M 250.46 % -9.775 M -2.26 % -9.559 M -78.71 % -5.349 M -244.61 % 3.699 M 271.97 % -2.151 M 34.10 % -3.264 M 98.75 % -261.787 M -1 097.23 % -21.866 M
Effect of forex changes on cash -797.000 K -96.79 % -405.000 K 57.50 % -953.000 K 88.15 % -8.041 M -119.46 % -3.664 M -68.07 % -2.180 M 29.24 % -3.081 M -88.21 % -1.637 M -744.49 % 254.000 K 143.12 % -589.000 K -5.94 % -556.000 K
Net change in cash -2.809 M -134.28 % -1.199 M -116.94 % 7.078 M 256.59 % -4.520 M -193.14 % 4.853 M 296.80 % -2.466 M -187.42 % 2.821 M 110.52 % 1.340 M -76.56 % 5.716 M 125.66 % -22.275 M -285.53 % 12.006 M
Cash at beginning of period 21.442 M -5.30 % 22.641 M 45.48 % 15.563 M -22.51 % 20.083 M 31.98 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 9.91 % 13.522 M 73.23 % 7.806 M -74.05 % 30.081 M 66.42 % 18.075 M
Cash at end of period 18.633 M -13.10 % 21.442 M -5.30 % 22.641 M 45.48 % 15.563 M -22.46 % 20.070 M 31.89 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 9.91 % 13.522 M 73.23 % 7.806 M -74.05 % 30.081 M
Operating cash flow 25.413 M -24.31 % 33.573 M 43.92 % 23.327 M 8.73 % 21.455 M -18.24 % 26.242 M 106.37 % 12.716 M -9.82 % 14.100 M -6.01 % 15.001 M 8.96 % 13.767 M 18.81 % 11.587 M -73.75 % 44.142 M
Capital expenditure -5.861 M 17.37 % -7.093 M 27.88 % -9.835 M -13.75 % -8.646 M -0.07 % -8.640 M 7.75 % -9.366 M 10.05 % -10.413 M -3.04 % -10.106 M -16.68 % -8.661 M -17.23 % -7.388 M 27.43 % -10.180 M
Free CashFlow 19.552 M -26.16 % 26.480 M 96.26 % 13.492 M 5.33 % 12.809 M -27.23 % 17.602 M 425.43 % 3.350 M -9.14 % 3.687 M -24.68 % 4.895 M -4.13 % 5.106 M 21.60 % 4.199 M -87.64 % 33.962 M
2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30
Revenue 136.475 M -7.45 % 147.461 M 3.04 % 143.116 M -5.32 % 151.150 M -3.75 % 157.043 M -5.51 % 166.205 M 10.72 % 150.110 M 3.98 % 144.360 M 12.85 % 127.925 M
Net income -3.445 M -140.56 % 8.494 M 5.86 % 8.024 M 7.91 % 7.436 M -6.91 % 7.988 M 119.21 % 3.644 M 447.97 % 665.000 K -88.57 % 5.818 M -34.20 % 8.842 M
Income before tax 98.000 K -99.16 % 11.659 M -0.55 % 11.723 M 31.41 % 8.921 M -13.06 % 10.261 M 84.88 % 5.550 M 18.21 % 4.695 M 20.26 % 3.904 M -68.56 % 12.417 M
Income before tax ratio 0.00 -99.09 % 0.08 -3.48 % 0.08 38.79 % 0.06 -9.67 % 0.07 95.67 % 0.03 6.76 % 0.03 15.65 % 0.03 -72.14 % 0.10
EBITDA 16.747 M -23.61 % 21.922 M 4.18 % 21.042 M 9.37 % 19.239 M -2.32 % 19.696 M 40.80 % 13.989 M -25.83 % 18.861 M 2.06 % 18.481 M -9.18 % 20.349 M
Net income ratio -0.03 -143.82 % 0.06 2.74 % 0.06 13.97 % 0.05 -3.28 % 0.05 132.00 % 0.02 394.91 % 0.00 -89.01 % 0.04 -41.69 % 0.07
Ratio EBITDA 0.12 -17.46 % 0.15 1.11 % 0.15 15.51 % 0.13 1.49 % 0.13 49.01 % 0.08 -33.01 % 0.13 -1.85 % 0.13 -19.52 % 0.16
Gross profit ratio 0.29 -3.07 % 0.30 -1.40 % 0.31 7.10 % 0.29 4.34 % 0.28 15.28 % 0.24 -10.82 % 0.27 -5.04 % 0.28 -7.79 % 0.31
Weighted average shs out dil 129.438 M 0.61 % 128.659 M 0.43 % 128.106 M 0.59 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M -0.16 % 127.554 M 0.16 % 127.353 M 0.00 % 127.353 M
Weighted average shs out 127.357 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M 0.00 % 127.353 M -0.04 % 127.408 M
EPS diluted -0.03 -140.91 % 0.07 5.43 % 0.06 7.19 % 0.06 -6.86 % 0.06 119.23 % 0.03 450.00 % 0.01 -88.62 % 0.05 -34.15 % 0.07
Earnings per share -0.03 -140.48 % 0.07 5.87 % 0.06 7.88 % 0.06 -6.86 % 0.06 119.23 % 0.03 450.00 % 0.01 -88.62 % 0.05 -34.15 % 0.07
Gross profit 40.216 M -10.29 % 44.831 M 1.59 % 44.129 M 1.40 % 43.518 M 0.43 % 43.332 M 8.93 % 39.780 M -1.26 % 40.287 M -1.25 % 40.798 M 4.06 % 39.208 M
Income tax expense 3.543 M 11.94 % 3.165 M -14.44 % 3.699 M 149.09 % 1.485 M -34.67 % 2.273 M 19.25 % 1.906 M -52.70 % 4.030 M 110.55 % 1.914 M -46.46 % 3.575 M
Cost of revenue 96.259 M -6.21 % 102.630 M 3.68 % 98.987 M -8.03 % 107.632 M -5.35 % 113.711 M -10.06 % 126.425 M 15.12 % 109.823 M 6.05 % 103.562 M 16.73 % 88.717 M
General and administrative expenses 8.788 M 9.84 % 8.001 M -12.69 % 9.164 M 12.29 % 8.161 M -3.57 % 8.463 M 38.15 % 6.126 M -8.36 % 6.685 M 6.91 % 6.253 M 17.30 % 5.331 M
Selling and marketing expenses 19.699 M -9.67 % 21.807 M 9.46 % 19.922 M -5.03 % 20.977 M -1.52 % 21.301 M -2.41 % 21.826 M 15.03 % 18.974 M 4.24 % 18.202 M 5.36 % 17.276 M
Other expenses 7.885 M 450.91 % -2.247 M -260.10 % -624.000 K 60.78 % -1.591 M 0.000 0.000 0.000 0.000 0.000
Operating expenses 36.372 M 24.93 % 29.113 M 2.29 % 28.462 M -2.32 % 29.138 M -2.10 % 29.764 M 3.68 % 28.707 M 11.88 % 25.659 M -21.63 % 32.742 M 53.78 % 21.292 M
Cost and expenses 132.631 M 0.67 % 131.743 M 3.37 % 127.449 M -6.82 % 136.770 M -4.67 % 143.475 M -7.51 % 155.132 M 14.50 % 135.482 M -0.60 % 136.304 M 23.90 % 110.009 M
Research and development expenses 0.000 -100.00 % 1.552 M 0.000 -100.00 % 1.591 M 0.000 -100.00 % 1.083 M 0.000 -100.00 % 1.047 M 0.000
Selling general and administrative expenses 28.487 M -4.43 % 29.808 M 2.48 % 29.086 M -0.18 % 29.138 M -2.10 % 29.764 M 3.68 % 28.707 M 11.88 % 25.659 M 3.82 % 24.715 M 9.32 % 22.607 M
Interest income 86.000 K 17.81 % 73.000 K -35.40 % 113.000 K -19.86 % 141.000 K 243.90 % 41.000 K 115.79 % 19.000 K -38.71 % 31.000 K 0.000 0.000
Interest expense 3.832 M -7.26 % 4.132 M 1.85 % 4.057 M -1.10 % 4.102 M 14.61 % 3.579 M 27.28 % 2.812 M 59.68 % 1.761 M -57.59 % 4.152 M -24.50 % 5.499 M
Depreciation and amortization 5.966 M -2.69 % 6.131 M 1.69 % 6.029 M -3.01 % 6.216 M 6.15 % 5.856 M 4.07 % 5.627 M 32.84 % 4.236 M 117.68 % 1.946 M -48.57 % 3.784 M
Operating income 3.844 M -74.41 % 15.023 M -4.11 % 15.667 M 8.95 % 14.380 M 5.98 % 13.568 M 22.53 % 11.073 M -24.30 % 14.628 M -11.53 % 16.535 M -0.18 % 16.565 M
Operating income ratio 0.03 -72.35 % 0.10 -6.94 % 0.11 15.07 % 0.10 10.12 % 0.09 29.68 % 0.07 -31.63 % 0.10 -14.92 % 0.11 -11.55 % 0.13
Total other income expenses net -3.746 M -11.36 % -3.364 M 14.71 % -3.944 M 27.75 % -5.459 M -65.07 % -3.307 M 36.80 % -5.233 M 47.32 % -9.933 M -109.60 % -4.739 M 13.82 % -5.499 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
Net debt 72.651 M 8.58 % 66.908 M -7.77 % 72.546 M 4.75 % 69.254 M -13.58 % 80.137 M 3.55 % 77.392 M 39.34 % 55.542 M 13.13 % 49.096 M -21.79 % 62.777 M -9.10 % 69.062 M -3.69 % 71.710 M 33.82 % 53.586 M 20.04 % 44.641 M 9.18 % 40.887 M -3.49 % 42.367 M -85.66 % 295.352 M
Total investments 295.000 K 3.87 % 284.000 K -4.70 % 298.000 K -1.00 % 301.000 K -1.63 % 306.000 K -3.47 % 317.000 K 3 422.22 % 9.000 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 353.000 K 0.000 0.000
Total debt 90.223 M 5.47 % 85.541 M -6.92 % 91.905 M 1.33 % 90.696 M -9.93 % 100.700 M 0.67 % 100.033 M 44.91 % 69.030 M 6.76 % 64.659 M -28.69 % 90.678 M 1.73 % 89.132 M 2.54 % 86.927 M 21.97 % 71.269 M 19.77 % 59.503 M 9.36 % 54.409 M 8.44 % 50.173 M -83.54 % 304.764 M
Accumulated other comprehensive income loss -179.564 M 1.51 % -182.322 M -1.19 % -180.171 M -1.07 % -178.261 M -175.34 % -64.741 M -4.32 % -62.058 M -2.19 % -60.730 M 64.62 % -171.646 M 0.000 0.000 100.00 % -26.283 M -32.54 % -19.830 M -75.50 % -11.299 M -77.63 % -6.361 M 29.56 % -9.030 M 95.42 % -197.042 M
Retained earnings 230.758 M -3.77 % 239.788 M 2.05 % 234.971 M 0.70 % 233.329 M 102.75 % 115.084 M 1.50 % 113.380 M 4.79 % 108.198 M 87.15 % 57.814 M 11.13 % 52.024 M 20.26 % 43.260 M 24.28 % 34.808 M 3.93 % 33.491 M -1.36 % 33.953 M -3.95 % 35.348 M 11.42 % 31.724 M 1 225.15 % 2.394 M
Common stock 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K 0.00 % 127.000 K -99.90 % 127.353 M 50 841.20 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K
Total equity 51.321 M -10.89 % 57.593 M 4.85 % 54.927 M -0.49 % 55.195 M 9.36 % 50.470 M -1.90 % 51.449 M 8.10 % 47.595 M 76.85 % 26.912 M 160.93 % 10.314 M 9.86 % 9.388 M 6.99 % 8.775 M -36.92 % 13.911 M -39.26 % 22.904 M -21.66 % 29.237 M 27.43 % 22.944 M 111.72 % -195.802 M
Other non current liabilities 6.337 M -9.83 % 7.028 M 3.51 % 6.790 M 12.55 % 6.033 M 2.06 % 5.911 M -6.78 % 6.341 M 127.93 % 2.782 M 38.27 % 2.012 M -21.13 % 2.551 M -6.63 % 2.732 M -2.71 % 2.808 M 471.89 % 491.000 K -85.76 % 3.448 M -0.09 % 3.451 M -9.16 % 3.799 M -4.45 % 3.976 M
Long term debt 87.767 M 5.33 % 83.329 M -7.01 % 89.610 M 1.57 % 88.227 M -11.10 % 99.242 M 0.74 % 98.513 M 46.80 % 67.109 M 6.75 % 62.865 M -28.13 % 87.473 M 1.97 % 85.785 M 3.83 % 82.624 M 21.93 % 67.764 M 19.31 % 56.797 M 9.67 % 51.789 M 7.84 % 48.022 M -3.10 % 49.560 M
Total non current liabilities 94.321 M 4.15 % 90.566 M -6.26 % 96.614 M 2.26 % 94.478 M -10.33 % 105.367 M -1.95 % 107.465 M 53.39 % 70.062 M 7.99 % 64.877 M -27.93 % 90.024 M 1.70 % 88.517 M 3.61 % 85.432 M 20.63 % 70.820 M 17.55 % 60.245 M 9.06 % 55.240 M 6.60 % 51.821 M -3.20 % 53.536 M
Other current liabilities -842.000 K -104.85 % 17.344 M 716.13 % -2.815 M -243.29 % -820.000 K 43.99 % -1.464 M -106.00 % 24.402 M 1 933.36 % -1.331 M -105.93 % 22.453 M 29.22 % 17.376 M 1.81 % 17.067 M 5.36 % 16.198 M 21.86 % 13.292 M -21.13 % 16.852 M 33.72 % 12.602 M -15.33 % 14.883 M -92.35 % 194.630 M
Deferred revenue 0.000 0.000 -100.00 % 1.317 M -21.89 % 1.686 M -26.28 % 2.287 M 25.04 % 1.829 M 28.17 % 1.427 M 179.54 % -1.794 M 0.000 0.000 100.00 % -4.303 M -22.77 % -3.505 M 0.000 0.000 0.000 0.000
Short term debt 4.912 M 11.03 % 4.424 M -3.62 % 4.590 M -7.05 % 4.938 M 238.68 % 1.458 M 571.84 % -309.000 K -116.09 % 1.921 M 7.08 % 1.794 M -44.02 % 3.205 M -4.24 % 3.347 M -22.22 % 4.303 M 22.77 % 3.505 M 26.40 % 2.773 M 0.04 % 2.772 M 27.10 % 2.181 M -99.15 % 255.229 M
Total current liabilities 71.705 M -1.40 % 72.721 M -19.53 % 90.372 M 5.64 % 85.546 M -7.60 % 92.581 M -10.54 % 103.483 M 26.14 % 82.040 M -6.11 % 87.378 M 9.18 % 80.034 M 38.88 % 57.628 M 1.50 % 56.777 M -0.24 % 56.915 M -1.00 % 57.492 M 25.04 % 45.979 M 4.53 % 43.986 M -90.75 % 475.434 M
Total liabilities 166.026 M 1.68 % 163.287 M -12.67 % 186.986 M 3.87 % 180.024 M -9.05 % 197.948 M -6.16 % 210.948 M 38.69 % 152.102 M -0.10 % 152.255 M -10.47 % 170.058 M 16.36 % 146.145 M 2.77 % 142.209 M 11.33 % 127.735 M 8.49 % 117.737 M 16.32 % 101.219 M 5.65 % 95.807 M -81.89 % 528.970 M
Other non current assets 0.000 0.000 0.000 0.000 0.000 100.00 % -1.294 M 98.13 % -69.139 M -691 490.00 % 10.000 K -28.57 % 14.000 K -17.65 % 17.000 K -22.73 % 22.000 K -15.38 % 26.000 K -99.28 % 3.594 M 10.96 % 3.239 M 22.50 % 2.644 M 107.05 % 1.277 M
Long term investments 295.000 K 3.87 % 284.000 K -4.70 % 298.000 K -1.00 % 301.000 K -1.63 % 306.000 K -3.47 % 317.000 K 3 422.22 % 9.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 547.000 K -73.25 % 2.045 M -11.74 % 2.317 M -8.02 % 2.519 M -51.15 % 5.157 M 33.77 % 3.855 M -92.17 % 49.210 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 -100.00 % 2.607 M -2.47 % 2.673 M -2.16 % 2.732 M 0.000 -100.00 % 1.294 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 547.000 K -88.24 % 4.652 M -6.77 % 4.990 M -4.97 % 5.251 M 1.82 % 5.157 M 0.16 % 5.149 M -92.55 % 69.139 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 73.781 M -6.81 % 79.173 M -3.58 % 82.111 M -5.89 % 87.247 M -1.62 % 88.682 M -3.19 % 91.604 M 32.49 % 69.139 M 28.76 % 53.694 M -5.57 % 56.861 M -6.82 % 61.024 M -0.62 % 61.403 M 18.90 % 51.643 M 6.86 % 48.326 M 8.10 % 44.704 M 16.87 % 38.251 M -8.79 % 41.939 M
Total non current assets 80.864 M -9.07 % 88.930 M -5.43 % 94.039 M -5.47 % 99.484 M 0.40 % 99.090 M -2.06 % 101.173 M 41.41 % 71.547 M 19.27 % 59.988 M -0.62 % 60.362 M -7.68 % 65.383 M 1.03 % 64.717 M 17.48 % 55.090 M 6.11 % 51.920 M 8.30 % 47.943 M 17.23 % 40.895 M -5.37 % 43.216 M
Other current assets 254.000 K -76.87 % 1.098 M 250.80 % 313.000 K -47.22 % 593.000 K 0.000 -100.00 % 4.993 M 0.000 -100.00 % 4.086 M 670.94 % 530.000 K 1.15 % 524.000 K -83.63 % 3.201 M 0.38 % 3.189 M 39.75 % 2.282 M 30.85 % 1.744 M -69.51 % 5.720 M -97.38 % 218.695 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 353.000 K 0.000 0.000
cash and cash equivalents 17.572 M -5.69 % 18.633 M -3.75 % 19.359 M -9.71 % 21.442 M 4.27 % 20.563 M -9.18 % 22.641 M 67.86 % 13.488 M -13.33 % 15.563 M -44.22 % 27.901 M 39.02 % 20.070 M 31.89 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 9.91 % 13.522 M 73.23 % 7.806 M -17.06 % 9.412 M
Cash and short term investments 17.572 M -5.69 % 18.633 M -3.75 % 19.359 M -9.71 % 21.442 M 4.27 % 20.563 M -9.18 % 22.641 M 67.86 % 13.488 M -13.33 % 15.563 M -44.22 % 27.901 M 39.02 % 20.070 M 31.89 % 15.217 M -13.95 % 17.683 M 18.98 % 14.862 M 7.11 % 13.875 M 77.75 % 7.806 M -17.06 % 9.412 M
Total current assets 136.483 M 3.44 % 131.950 M -10.77 % 147.874 M 8.94 % 135.735 M -9.10 % 149.328 M -7.38 % 161.224 M 25.81 % 128.150 M 7.53 % 119.179 M -0.69 % 120.010 M 33.12 % 90.150 M 4.50 % 86.267 M -0.33 % 86.556 M -2.44 % 88.721 M 7.52 % 82.513 M 5.98 % 77.856 M -73.15 % 289.952 M
Inventory 69.786 M 3.68 % 67.311 M -4.54 % 70.512 M 11.26 % 63.376 M -8.01 % 68.895 M -11.50 % 77.851 M 18.94 % 65.452 M 15.27 % 56.781 M 38.36 % 41.039 M 32.44 % 30.986 M -13.68 % 35.896 M 3.82 % 34.575 M 2.42 % 33.759 M 13.12 % 29.843 M 15.87 % 25.755 M 5.74 % 24.358 M
Net receivables 48.871 M 8.82 % 44.908 M -22.16 % 57.690 M 14.64 % 50.324 M -15.94 % 59.870 M -0.50 % 60.171 M 22.27 % 49.210 M 15.11 % 42.749 M -15.42 % 50.540 M 31.03 % 38.570 M 20.71 % 31.953 M 2.71 % 31.109 M -17.74 % 37.818 M 2.07 % 37.051 M -3.95 % 38.575 M 2.90 % 37.487 M
Tax assets 6.241 M 29.45 % 4.821 M -27.39 % 6.640 M -0.67 % 6.685 M 35.19 % 4.945 M -8.38 % 5.397 M 124.97 % 2.399 M -61.82 % 6.284 M 80.21 % 3.487 M -19.69 % 4.342 M 31.90 % 3.292 M -3.77 % 3.421 M 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 67.635 M 45.20 % 46.581 M -45.81 % 85.963 M 10.13 % 78.056 M -11.31 % 88.013 M 19.09 % 73.903 M -5.97 % 78.596 M 36.09 % 57.751 M 12.74 % 51.224 M 63.49 % 31.331 M -5.37 % 33.110 M -10.19 % 36.867 M -2.64 % 37.867 M 23.73 % 30.605 M 13.68 % 26.922 M 5.27 % 25.575 M
Tax payables 0.000 -100.00 % 4.372 M 231.97 % 1.317 M -21.89 % 1.686 M -26.28 % 2.287 M 25.04 % 1.829 M 28.17 % 1.427 M -73.48 % 5.380 M -34.62 % 8.229 M 39.88 % 5.883 M 85.82 % 3.166 M -2.61 % 3.251 M 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 100.00 % -214.000 K 0.000 -100.00 % 9.037 M 6.12 % 8.516 M 19.52 % 7.125 M -87.55 % 57.227 M 0.000 0.000 0.000 -100.00 % 2.565 M 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 0.000 100.00 % -1.404 M
Capital lease obligations 8.329 M 5.66 % 7.883 M -10.09 % 8.768 M -11.17 % 9.871 M -5.95 % 10.495 M 4.57 % 10.036 M 10.94 % 9.046 M -2.92 % 9.318 M -3.58 % 9.664 M -8.96 % 10.615 M -1.94 % 10.825 M 6 230.41 % 171.000 K 94.32 % 88.000 K -47.31 % 167.000 K 178.33 % 60.000 K 30.43 % 46.000 K
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 171.646 M 0.000 0.000 -100.00 % 35.058 M 76.79 % 19.830 M 75.50 % 11.299 M 77.63 % 6.361 M -29.56 % 9.030 M -95.42 % 197.042 M
Other total stockholders equity 0.000 0.000 0.000 0.000 -100.00 % 114.469 M 0.00 % 114.469 M 0.00 % 114.469 M 134.70 % -329.901 M -686.23 % -41.960 M -23.69 % -33.924 M 44.70 % -61.341 M -54.67 % -39.660 M -251.00 % -11.299 M -77.63 % -6.361 M 29.56 % -9.030 M 95.42 % -197.042 M
Deferred tax liabilities non current 217.000 K 3.83 % 209.000 K -2.34 % 214.000 K -1.83 % 218.000 K 1.87 % 214.000 K -91.80 % 2.611 M 1 426.90 % 171.000 K 35.71 % 126.000 K 0.000 0.000 0.000 -100.00 % 289.000 K 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
Total assets 217.347 M -1.60 % 220.880 M -8.69 % 241.913 M 2.85 % 235.219 M -5.31 % 248.418 M -5.33 % 262.397 M 31.40 % 199.697 M 11.46 % 179.167 M -0.67 % 180.372 M 15.97 % 155.533 M 3.01 % 150.984 M 6.59 % 141.646 M 0.71 % 140.641 M 7.81 % 130.456 M 9.86 % 118.751 M -64.36 % 333.168 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30
Deferred income tax 0.000 0.000 0.000 100.00 % -8.259 M 47.20 % -15.643 M -3 820.55 % -399.000 K 98.31 % -23.642 M 0.000 0.000
Stock based compensation 588.000 K 0.000 -100.00 % 336.000 K 56.28 % 215.000 K -28.33 % 300.000 K 50.00 % 200.000 K 300.00 % 50.000 K 0.000 0.000
Change in working capital -6.179 M -139.31 % -2.582 M 86.23 % -18.747 M -388.06 % 6.508 M 232.84 % -4.899 M -152.37 % 9.354 M 162.12 % -15.058 M 33.22 % -22.547 M 14.76 % -26.451 M
Accounts receivables -2.360 M -120.51 % 11.507 M 250.97 % -7.622 M -184.15 % 9.058 M 1 203.29 % -821.000 K -114.65 % 5.604 M 241.09 % -3.972 M -28.01 % -3.103 M 78.27 % -14.277 M
Inventory -2.992 M -247.61 % 2.027 M 124.81 % -8.170 M -236.01 % 6.007 M -12.65 % 6.877 M -48.37 % 13.320 M 277.86 % -7.489 M 61.81 % -19.612 M -62.31 % -12.083 M
Accounts payables -2.819 M 82.04 % -15.697 M -275.31 % 8.954 M 183.86 % -10.677 M -10.22 % -9.687 M -23.10 % -7.869 M -115.06 % -3.659 M 0.000 0.000
Other working capital -827.000 K -97.37 % -419.000 K 96.48 % -11.909 M -661.75 % 2.120 M 267.19 % -1.268 M 25.46 % -1.701 M -2 843.55 % 62.000 K -63.10 % 168.000 K 284.62 % -91.000 K
Other non cash items 8.596 M 475.37 % 1.494 M -83.14 % 8.862 M 34.60 % 6.584 M -54.10 % 14.343 M 212.82 % 4.585 M -86.54 % 34.065 M 94.34 % 17.529 M -43.19 % 30.855 M
Net cash provided by operating activities 5.526 M -59.18 % 13.537 M 200.56 % 4.504 M -75.91 % 18.700 M 135.37 % 7.945 M -65.47 % 23.011 M 7 181.96 % 316.000 K -92.86 % 4.425 M -74.02 % 17.030 M
Investments in property plant and equipment -2.626 M 36.00 % -4.103 M -120.83 % -1.858 M 50.64 % -3.764 M -13.07 % -3.329 M 46.63 % -6.238 M -73.42 % -3.597 M 37.18 % -5.726 M -96.10 % -2.920 M
Acquisitions net 68.000 K -56.69 % 157.000 K -14.67 % 184.000 K -34.29 % 280.000 K 288.89 % 72.000 K 100.35 % -20.377 M -9 849.76 % 209.000 K 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -18.000 K 0.000 0.000 0.000 -100.00 % 72.000 K 226.32 % -57.000 K -127.27 % 209.000 K 140.23 % 87.000 K -78.25 % 400.000 K
Net cash used for investing activites -2.576 M 34.72 % -3.946 M -135.72 % -1.674 M 51.95 % -3.484 M -6.97 % -3.257 M 87.76 % -26.615 M -685.57 % -3.388 M 39.92 % -5.639 M -123.77 % -2.520 M
Debt repayment 1.602 M 190.92 % -1.762 M -219.13 % 1.479 M 117.71 % -8.350 M -859.09 % 1.100 M 0.000 -100.00 % 4.389 M 0.000 100.00 % -3.484 M
Common stock issued 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 0.000 100.00 % -13.000 K 0.000
Dividends paid -6.126 M -61.42 % -3.795 M 36.87 % -6.011 M -61.67 % -3.718 M 38.15 % -6.011 M -61.67 % -3.718 M -204.01 % -1.223 M 0.000 0.000
Other financing activites 0.000 100.00 % -4.344 M 0.000 100.00 % -2.483 M 42.18 % -4.294 M -126.58 % 16.158 M 1 897.33 % -899.000 K 84.90 % -5.955 M -1 743.65 % -323.000 K
Net cash used provided by financing activities -4.524 M 54.31 % -9.901 M -118.47 % -4.532 M 68.85 % -14.551 M -136.72 % -6.147 M -149.41 % 12.440 M 448.74 % 2.267 M 137.99 % -5.968 M -56.76 % -3.807 M
Effect of forex changes on cash 513.000 K 223.32 % -416.000 K -9.19 % -381.000 K -278.04 % 214.000 K 134.57 % -619.000 K -295.27 % 317.000 K 124.96 % -1.270 M 75.43 % -5.169 M -79.98 % -2.872 M
Net change in cash -1.061 M -46.14 % -726.000 K 65.15 % -2.083 M -336.97 % 879.000 K 142.30 % -2.078 M -122.70 % 9.153 M 541.11 % -2.075 M 83.20 % -12.351 M -257.72 % 7.831 M
Cash at beginning of period 18.633 M -3.75 % 19.359 M -9.71 % 21.442 M 4.27 % 20.563 M -9.18 % 22.641 M 67.86 % 13.488 M -13.33 % 15.563 M -44.25 % 27.914 M 38.99 % 20.083 M
Cash at end of period 17.572 M -5.69 % 18.633 M -3.75 % 19.359 M -9.71 % 21.442 M 4.27 % 20.563 M -9.18 % 22.641 M 67.86 % 13.488 M -13.33 % 15.563 M -44.25 % 27.914 M
Operating cash flow 8.647 M -36.12 % 13.537 M 63.45 % 8.282 M -55.71 % 18.700 M 135.37 % 7.945 M -65.47 % 23.011 M 7 181.96 % 316.000 K -92.86 % 4.425 M -74.02 % 17.030 M
Capital expenditure -2.626 M 34.40 % -4.003 M -115.45 % -1.858 M 50.64 % -3.764 M -13.07 % -3.329 M 46.63 % -6.238 M -73.42 % -3.597 M 37.18 % -5.726 M -96.10 % -2.920 M
Free CashFlow 6.021 M -36.85 % 9.534 M 48.41 % 6.424 M -56.99 % 14.936 M 223.57 % 4.616 M -72.48 % 16.773 M 611.22 % -3.281 M -152.19 % -1.301 M -109.22 % 14.110 M
2025 2024 2024 2023 2023 2022 2022 2021 2021