STER

Sterling Check Corp. STER

Trading inactive

Finances

2023 2022 2021 2020 2019
Revenue 719.640 M -6.15 % 766.782 M 19.46 % 641.884 M 41.37 % 454.053 M -8.66 % 497.116 M
Net income -116.000 K -100.60 % 19.410 M 204.77 % -18.527 M 64.57 % -52.293 M -12.02 % -46.682 M
Income before tax 12.251 M -56.43 % 28.116 M 196.99 % -28.988 M 54.60 % -63.855 M -9.18 % -58.485 M
Income before tax ratio 0.02 -53.57 % 0.04 181.19 % -0.05 67.89 % -0.14 -19.54 % -0.12
EBITDA 111.628 M -14.66 % 130.803 M 55.84 % 83.933 M 39.21 % 60.291 M -19.22 % 74.633 M
Net income ratio 0.00 -100.64 % 0.03 187.70 % -0.03 74.94 % -0.12 -22.64 % -0.09
Ratio EBITDA 0.16 -9.07 % 0.17 30.46 % 0.13 -1.52 % 0.13 -11.56 % 0.15
Gross profit ratio 0.40 -13.78 % 0.47 -8.55 % 0.51 -1.78 % 0.52 -6.01 % 0.55
Weighted average shs out dil 91.587 M -7.36 % 98.866 M 3.26 % 95.747 M 1.90 % 93.963 M 0.00 % 93.963 M
Weighted average shs out 91.587 M -2.62 % 94.052 M -1.77 % 95.747 M 1.90 % 93.963 M 0.00 % 93.963 M
EPS diluted 0.00 -100.65 % 0.20 205.26 % -0.19 66.07 % -0.56 -12.00 % -0.50
Earnings per share 0.00 -100.62 % 0.21 210.53 % -0.19 66.07 % -0.56 -12.00 % -0.50
Gross profit 290.572 M -19.08 % 359.099 M 9.24 % 328.729 M 38.85 % 236.743 M -14.15 % 275.769 M
Income tax expense 12.367 M 42.05 % 8.706 M 183.22 % -10.461 M 9.52 % -11.562 M 2.04 % -11.803 M
Cost of revenue 429.068 M 5.25 % 407.683 M 30.19 % 313.155 M 44.11 % 217.310 M -1.82 % 221.347 M
General and administrative expenses 168.655 M -2.71 % 173.359 M -11.78 % 196.500 M 62.86 % 120.654 M -16.73 % 144.898 M
Selling and marketing expenses 5.100 M 142.86 % 2.100 M -4.55 % 2.200 M 15.79 % 1.900 M -17.39 % 2.300 M
Other expenses 25.409 M -65.26 % 73.140 M -10.87 % 82.064 M -10.02 % 91.199 M -2.77 % 93.802 M
Operating expenses 243.979 M -18.43 % 299.086 M -8.00 % 325.087 M 25.98 % 258.049 M -9.75 % 285.923 M
Cost and expenses 673.047 M -4.77 % 706.769 M 10.74 % 638.242 M 34.27 % 475.359 M -6.29 % 507.270 M
Research and development expenses 44.815 M -11.23 % 50.487 M 13.91 % 44.323 M 0.06 % 44.296 M -1.40 % 44.923 M
Selling general and administrative expenses 173.755 M -0.97 % 175.459 M -11.70 % 198.700 M 62.13 % 122.554 M -16.74 % 147.198 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 36.233 M 22.63 % 29.547 M -4.25 % 30.857 M -6.34 % 32.947 M -16.20 % 39.316 M
Depreciation and amortization 62.853 M -14.06 % 73.140 M -10.87 % 82.064 M -10.02 % 91.199 M -2.77 % 93.802 M
Operating income 46.593 M -21.04 % 59.005 M 1 040.41 % 5.174 M 126.32 % -19.660 M -127.94 % -8.625 M
Operating income ratio 0.06 -15.86 % 0.08 854.66 % 0.01 118.62 % -0.04 -149.56 % -0.02
Total other income expenses net -34.342 M -11.18 % -30.889 M -5.22 % -29.356 M 27.96 % -40.752 M 9.66 % -45.111 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt 452.061 M 7.90 % 418.947 M -8.44 % 457.570 M -16.63 % 548.820 M -3.59 % 569.258 M
Total investments 1.187 M 0.000 0.000 0.000 -100.00 % 525.000 K
Total debt 506.285 M -3.02 % 522.042 M 3.26 % 505.568 M -17.85 % 615.453 M -0.66 % 619.557 M
Accumulated other comprehensive income loss -5.955 M -21.23 % -4.912 M -5 381.72 % 93.000 K -91.20 % 1.057 M 177.49 % -1.364 M
Retained earnings -186.564 M -0.06 % -186.448 M 9.59 % -206.218 M -9.87 % -187.691 M -38.62 % -135.398 M
Common stock 98.000 K 28.95 % 76.000 K 11.76 % 68.000 K 6 700.00 % 1.000 K 0.00 % 1.000 K
Total equity 701.944 M -4.71 % 736.646 M 3.81 % 709.624 M 21.68 % 583.184 M -7.00 % 627.111 M
Other non current liabilities 12.058 M 416.18 % 2.336 M -53.50 % 5.024 M -67.03 % 15.236 M 24.62 % 12.226 M
Long term debt 487.066 M -4.65 % 510.825 M 2.35 % 499.107 M -17.13 % 602.306 M -1.76 % 613.096 M
Total non current liabilities 513.363 M -4.38 % 536.868 M 0.78 % 532.715 M -17.66 % 646.942 M -3.65 % 671.482 M
Other current liabilities 81.105 M 1.18 % 80.156 M -13.19 % 92.332 M 58.82 % 58.137 M -14.23 % 67.782 M
Deferred revenue 31.930 M 617.21 % 4.452 M -93.45 % 67.971 M 89.34 % 35.899 M -15.13 % 42.298 M
Short term debt 19.219 M 28.69 % 14.934 M 131.14 % 6.461 M -50.86 % 13.147 M 103.48 % 6.461 M
Total current liabilities 148.136 M 10.76 % 133.740 M 2.94 % 129.920 M 51.08 % 85.992 M -6.69 % 92.156 M
Total liabilities 661.499 M -1.36 % 670.608 M 1.20 % 662.635 M -9.59 % 732.934 M -4.02 % 763.638 M
Other non current assets 13.467 M 21.87 % 11.050 M 65.30 % 6.685 M -1.14 % 6.762 M -2.35 % 6.925 M
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 230.212 M -4.49 % 241.036 M -18.88 % 297.146 M -1.13 % 300.544 M -18.81 % 370.164 M
GoodWill 879.408 M 3.51 % 849.609 M -0.34 % 852.536 M 2.49 % 831.800 M 0.19 % 830.252 M
Goodwill and intangible assets 1.110 B 1.74 % 1.091 B -5.14 % 1.150 B 1.53 % 1.132 B -5.67 % 1.200 B
Property plant equipment net 14.147 M -53.50 % 30.425 M 173.51 % 11.124 M -21.27 % 14.130 M -30.33 % 20.281 M
Total non current assets 1.142 B 0.48 % 1.137 B -3.04 % 1.172 B 1.65 % 1.153 B -6.06 % 1.228 B
Other current assets 25.451 M -6.04 % 27.087 M 12.52 % 24.073 M 59.23 % 15.118 M -12.49 % 17.275 M
Short term investments 1.187 M 0.000 0.000 0.000 -100.00 % 525.000 K
cash and cash equivalents 54.224 M -47.40 % 103.095 M 114.79 % 47.998 M -27.97 % 66.633 M 32.47 % 50.299 M
Cash and short term investments 54.224 M -47.40 % 103.095 M 114.79 % 47.998 M -27.97 % 66.633 M 32.47 % 50.299 M
Total current assets 224.791 M -16.95 % 270.682 M 35.34 % 199.998 M 22.79 % 162.882 M -0.15 % 163.127 M
Inventory 0.000 -100.00 % 13.433 M 7.38 % 12.510 M 72.01 % 7.273 M 23.08 % 5.909 M
Net receivables 145.116 M 3.29 % 140.500 M 9.83 % 127.927 M 57.68 % 81.131 M -15.09 % 95.553 M
Tax assets 4.818 M 8.22 % 4.452 M -6.67 % 4.770 M 0.000 0.000
Other assets -3.400 M 0.000 0.000 0.000 0.000
Account payables 38.879 M 1.32 % 38.372 M 23.28 % 31.127 M 111.63 % 14.708 M -17.89 % 17.913 M
Tax payables 8.933 M 3 113.31 % 278.000 K 0.000 0.000 0.000
Deferred revenue non current 0.000 -100.00 % 23.707 M 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 11.497 M -44.06 % 20.552 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 894.365 M -3.62 % 927.930 M 1.34 % 915.681 M 18.95 % 769.817 M 0.78 % 763.872 M
Deferred tax liabilities non current 14.239 M -39.94 % 23.707 M -17.06 % 28.584 M -2.78 % 29.400 M -36.31 % 46.160 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 1.363 B -3.11 % 1.407 B 2.55 % 1.372 B 4.27 % 1.316 B -5.37 % 1.391 B
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax -13.875 M -314.92 % -3.344 M 84.80 % -21.996 M -29.75 % -16.952 M 6.51 % -18.133 M
Stock based compensation 34.650 M 45.56 % 23.805 M -26.93 % 32.580 M 840.26 % 3.465 M 130.54 % 1.503 M
Change in working capital 5.771 M 159.12 % -9.761 M -192.60 % -3.336 M -346.02 % 1.356 M 111.58 % -11.714 M
Accounts receivables 1.481 M 113.24 % -11.184 M 72.10 % -40.086 M -24 394.55 % 165.000 K 101.42 % -11.595 M
Inventory 0.000 0.000 0.000 0.000 0.000
Accounts payables 111.000 K -98.59 % 7.885 M -39.11 % 12.950 M 473.20 % -3.470 M -69.93 % -2.042 M
Other working capital 4.179 M 164.67 % -6.462 M -127.15 % 23.800 M 410.62 % 4.661 M 142.38 % 1.923 M
Other non cash items 7.578 M 648.08 % 1.013 M 146.47 % -2.180 M -123.17 % 9.410 M -46.01 % 17.428 M
Net cash provided by operating activities 96.861 M -7.10 % 104.263 M 51.98 % 68.605 M 89.60 % 36.185 M -0.05 % 36.204 M
Investments in property plant and equipment -2.560 M 87.32 % -20.187 M -5.72 % -19.094 M -15.71 % -16.502 M 48.24 % -31.883 M
Acquisitions net -49.210 M 25.80 % -66.323 M 0.00 % -66.323 M -28 202.97 % 236.000 K 111.80 % -2.000 M
Purchases of investments 0.000 0.000 0.000 0.000 100.00 % -2.000 M
Sales maturities of investments 0.000 0.000 0.000 0.000 -100.00 % 26.618 M
Other investing activites -17.680 M -126.64 % 66.374 M 161 787.80 % 41.000 K 100.29 % -13.949 M 43.31 % -24.604 M
Net cash used for investing activites -69.450 M -244.90 % -20.136 M 76.41 % -85.376 M -424.87 % -16.266 M 51.97 % -33.869 M
Debt repayment -7.500 M 46.21 % -13.942 M 87.68 % -113.156 M -1 649.47 % -6.468 M 0.08 % -6.473 M
Common stock issued 5.361 M 121.90 % 2.416 M -97.70 % 105.121 M 3 134.49 % 3.250 M 2 400.00 % 130.000 K
Common stock repurchased -67.762 M -385.33 % -13.962 M 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites -6.002 M -1 230.82 % -451.000 K -106.49 % 6.948 M 0.000 100.00 % -1.530 M
Net cash used provided by financing activities -75.903 M -192.62 % -25.939 M -2 286.29 % -1.087 M 66.22 % -3.218 M 59.13 % -7.873 M
Effect of forex changes on cash -379.000 K 87.74 % -3.091 M -297.81 % -777.000 K -111.72 % -367.000 K -185.95 % 427.000 K
Net change in cash -48.871 M -188.70 % 55.097 M 395.66 % -18.635 M -214.09 % 16.334 M 419.59 % -5.111 M
Cash at beginning of period 103.095 M 114.79 % 47.998 M -27.97 % 66.633 M 32.47 % 50.299 M -9.22 % 55.410 M
Cash at end of period 54.224 M -47.40 % 103.095 M 114.79 % 47.998 M -27.97 % 66.633 M 32.47 % 50.299 M
Operating cash flow 96.861 M -7.10 % 104.263 M 51.98 % 68.605 M 89.60 % 36.185 M -0.05 % 36.204 M
Capital expenditure -20.362 M -0.87 % -20.187 M -5.72 % -19.094 M -15.71 % -16.502 M 48.24 % -31.883 M
Free CashFlow 76.499 M -9.01 % 84.076 M 69.81 % 49.511 M 151.54 % 19.683 M 355.52 % 4.321 M
2023 2022 2021 2020 2019
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
Revenue 200.528 M 7.81 % 185.999 M 9.79 % 169.416 M -6.18 % 180.566 M -5.16 % 190.384 M 6.20 % 179.274 M 5.50 % 169.920 M -14.74 % 199.299 M -3.06 % 205.591 M 7.09 % 191.972 M 10.56 % 173.629 M 2.40 % 169.557 M 6.42 % 159.328 M 14.32 % 139.370 M 8.46 % 128.503 M 9.27 % 117.602 M 32.78 % 88.572 M -25.80 % 119.376 M
Net income -6.232 M 21.66 % -7.955 M -135.08 % -3.384 M -243.76 % 2.354 M 628.79 % 323.000 K -45.35 % 591.000 K 107.68 % -7.700 M -182.77 % 9.303 M -19.60 % 11.571 M 85.55 % 6.236 M 130.62 % 2.704 M 110.71 % -25.256 M -843.48 % 3.397 M 440.92 % 628.000 K 159.25 % -1.060 M 89.79 % -10.386 M 58.37 % -24.947 M -56.90 % -15.900 M
Income before tax 862.000 K 105.08 % -16.973 M -522.85 % 4.014 M -36.35 % 6.306 M 2 549.58 % 238.000 K -85.94 % 1.693 M 114.16 % -11.953 M -193.50 % 12.784 M -24.64 % 16.963 M 64.35 % 10.321 M 3 095.36 % 323.000 K 100.85 % -37.889 M -610.43 % 7.423 M 543.24 % 1.154 M 108.65 % -13.340 M -186.33 % -4.659 M 82.35 % -26.400 M -35.69 % -19.456 M
Income before tax ratio 0.00 104.71 % -0.09 -485.15 % 0.02 -32.16 % 0.03 2 693.65 % 0.00 -86.76 % 0.01 113.42 % -0.07 -209.67 % 0.06 -22.26 % 0.08 53.47 % 0.05 2 790.04 % 0.00 100.83 % -0.22 -579.63 % 0.05 462.67 % 0.01 107.98 % -0.10 -162.04 % -0.04 86.71 % -0.30 -82.88 % -0.16
EBITDA 26.825 M 196.28 % 9.054 M -64.12 % 25.237 M -19.85 % 31.486 M -1.58 % 31.990 M 25.83 % 25.423 M 89.48 % 13.417 M -63.85 % 37.118 M -14.58 % 43.454 M 18.04 % 36.813 M 209.93 % 11.878 M 220.28 % -9.875 M -128.10 % 35.145 M 10.41 % 31.832 M 84.49 % 17.254 M -34.29 % 26.257 M 423.36 % 5.017 M -76.17 % 21.049 M
Net income ratio -0.03 27.34 % -0.04 -114.12 % -0.02 -253.22 % 0.01 668.42 % 0.00 -48.54 % 0.00 107.27 % -0.05 -197.08 % 0.05 -17.06 % 0.06 73.26 % 0.03 108.59 % 0.02 110.46 % -0.15 -798.63 % 0.02 373.17 % 0.00 154.63 % -0.01 90.66 % -0.09 68.64 % -0.28 -111.47 % -0.13
Ratio EBITDA 0.13 174.81 % 0.05 -67.32 % 0.15 -14.57 % 0.17 3.78 % 0.17 18.49 % 0.14 79.60 % 0.08 -57.60 % 0.19 -11.88 % 0.21 10.22 % 0.19 180.31 % 0.07 217.46 % -0.06 -126.40 % 0.22 -3.42 % 0.23 70.11 % 0.13 -39.86 % 0.22 294.17 % 0.06 -67.88 % 0.18
Gross profit ratio 0.45 57.01 % 0.28 -7.94 % 0.31 -34.03 % 0.47 1.09 % 0.46 -1.59 % 0.47 3.78 % 0.45 -2.52 % 0.47 -2.25 % 0.48 0.56 % 0.47 -4.58 % 0.50 -3.07 % 0.51 -2.47 % 0.53 2.04 % 0.52 2.39 % 0.50 -5.32 % 0.53 4.74 % 0.51 -6.36 % 0.54
Weighted average shs out dil 92.778 M 2.77 % 90.274 M 0.51 % 89.816 M -4.10 % 93.652 M -0.90 % 94.499 M -0.89 % 95.350 M 1.35 % 94.080 M -5.08 % 99.119 M -0.23 % 99.345 M 0.16 % 99.186 M -0.51 % 99.691 M 11.47 % 89.431 M -4.82 % 93.963 M -4.25 % 98.135 M 9.73 % 89.431 M -8.87 % 98.135 M 11.10 % 88.332 M 0.02 % 88.313 M
Weighted average shs out 92.778 M 2.77 % 90.274 M 0.51 % 89.816 M -1.27 % 90.972 M -1.89 % 92.724 M -0.17 % 92.878 M -1.28 % 94.080 M -5.08 % 99.119 M 5.42 % 94.025 M -5.20 % 99.186 M 5.56 % 93.963 M 5.07 % 89.431 M -4.82 % 93.963 M 0.12 % 93.848 M 6.15 % 88.407 M -5.80 % 93.848 M 6.27 % 88.312 M 0.00 % 88.313 M
EPS diluted -0.07 20.54 % -0.09 -133.69 % -0.04 -250.20 % 0.03 638.24 % 0.00 -45.16 % 0.01 107.58 % -0.08 -187.11 % 0.09 -21.75 % 0.12 90.78 % 0.06 109.67 % 0.03 110.71 % -0.28 -877.78 % 0.04 462.50 % 0.01 153.78 % -0.01 89.18 % -0.11 60.71 % -0.28 -55.56 % -0.18
Earnings per share -0.07 23.72 % -0.09 -133.69 % -0.04 -245.56 % 0.03 640.00 % 0.00 -45.31 % 0.01 107.82 % -0.08 -187.11 % 0.09 -21.75 % 0.12 90.78 % 0.06 109.67 % 0.03 110.71 % -0.28 -877.78 % 0.04 437.31 % 0.01 155.83 % -0.01 89.09 % -0.11 60.71 % -0.28 -55.56 % -0.18
Gross profit 89.669 M 69.27 % 52.974 M 1.07 % 52.413 M -38.11 % 84.684 M -4.13 % 88.328 M 4.51 % 84.520 M 9.49 % 77.191 M -16.89 % 92.877 M -5.24 % 98.015 M 7.69 % 91.016 M 5.50 % 86.272 M -0.74 % 86.919 M 3.79 % 83.748 M 16.66 % 71.791 M 11.04 % 64.651 M 3.46 % 62.490 M 39.07 % 44.933 M -30.52 % 64.670 M
Income tax expense 7.094 M 178.66 % -9.018 M -221.90 % 7.398 M 87.20 % 3.952 M 4 749.41 % -85.000 K -107.71 % 1.102 M 125.91 % -4.253 M -222.18 % 3.481 M -35.44 % 5.392 M 32.00 % 4.085 M 271.57 % -2.381 M 81.15 % -12.633 M -413.79 % 4.026 M 665.40 % 526.000 K 104.28 % -12.280 M -314.42 % 5.727 M 294.15 % 1.453 M -59.14 % 3.556 M
Cost of revenue 110.859 M -16.66 % 133.025 M 13.69 % 117.003 M 22.03 % 95.882 M -6.05 % 102.056 M 7.71 % 94.754 M 2.18 % 92.729 M -12.87 % 106.422 M -1.07 % 107.576 M 6.56 % 100.956 M 15.57 % 87.357 M 5.71 % 82.638 M 9.34 % 75.580 M 11.84 % 67.579 M 5.84 % 63.852 M 15.86 % 55.112 M 26.29 % 43.639 M -20.23 % 54.706 M
General and administrative expenses 0.000 0.000 -100.00 % 32.057 M 0.000 0.000 0.000 -100.00 % 46.729 M 0.000 0.000 0.000 -100.00 % 43.306 M 0.000 0.000 0.000 -100.00 % 33.806 M 0.000 -100.00 % 28.535 M -10.61 % 31.922 M
Selling and marketing expenses 0.000 0.000 -100.00 % 1.500 M 0.000 0.000 0.000 -100.00 % 2.100 M 0.000 0.000 0.000 -100.00 % 2.200 M 0.000 0.000 0.000 -100.00 % 1.900 M 0.000 -100.00 % 400.000 K -33.33 % 600.000 K
Other expenses 15.852 M 3 647.52 % 423.000 K -18.81 % 521.000 K -7.13 % 561.000 K 41.31 % 397.000 K -97.37 % 15.122 M -8.58 % 16.542 M -0.17 % 16.570 M 3 161.81 % 508.000 K -97.48 % 20.156 M 3 947.39 % 498.000 K 24.50 % 400.000 K 10.50 % 362.000 K 33.58 % 271.000 K -58.18 % 648.000 K 92.86 % 336.000 K 0.000 0.000
Operating expenses 78.986 M 122.49 % 35.501 M 5.79 % 33.557 M -51.78 % 69.586 M -3.96 % 72.458 M -2.77 % 74.525 M -3.28 % 77.052 M 5.99 % 72.696 M -2.15 % 74.297 M -0.99 % 75.041 M -4.12 % 78.265 M -33.34 % 117.413 M 70.41 % 68.902 M 13.87 % 60.508 M -13.36 % 69.838 M 18.18 % 59.096 M 10.58 % 53.442 M -28.81 % 75.070 M
Cost and expenses 189.845 M 12.65 % 168.526 M 11.93 % 150.560 M -9.01 % 165.468 M -5.18 % 174.514 M 3.09 % 169.279 M -0.30 % 169.781 M -5.21 % 179.118 M -1.51 % 181.873 M 3.34 % 175.997 M 6.26 % 165.622 M -17.21 % 200.051 M 38.46 % 144.482 M 12.80 % 128.087 M -4.19 % 133.690 M 17.06 % 114.208 M 17.64 % 97.081 M -25.19 % 129.776 M
Research and development expenses 12.755 M -3.47 % 13.214 M -61.93 % 34.709 M 206.37 % 11.329 M -0.87 % 11.428 M -4.38 % 11.952 M 2.32 % 11.681 M -14.83 % 13.715 M 9.38 % 12.539 M -0.10 % 12.552 M 5.59 % 11.888 M -1.62 % 12.084 M 20.86 % 9.998 M -3.43 % 10.353 M -8.98 % 11.374 M 4.91 % 10.842 M -1.27 % 10.981 M -1.06 % 11.099 M
Selling general and administrative expenses 50.379 M 41.91 % 35.501 M 5.79 % 33.557 M -20.82 % 42.382 M -5.63 % 44.910 M -5.35 % 47.451 M -2.82 % 48.829 M 15.13 % 42.411 M 1.25 % 41.886 M -1.06 % 42.333 M -6.97 % 45.506 M -46.45 % 84.983 M 120.13 % 38.605 M 30.40 % 29.606 M -17.08 % 35.706 M 40.62 % 25.391 M -12.25 % 28.935 M -11.03 % 32.522 M
Interest income 0.000 0.000 0.000 0.000 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 % 17.891 M 97.56 % 9.056 M
Interest expense 10.143 M -1.64 % 10.312 M 10.53 % 9.330 M 0.27 % 9.305 M 3.50 % 8.990 M 4.44 % 8.608 M -2.49 % 8.828 M 13.70 % 7.764 M 17.30 % 6.619 M 4.47 % 6.336 M -20.96 % 8.016 M 4.54 % 7.668 M 0.85 % 7.603 M 0.44 % 7.570 M -3.41 % 7.837 M 0.26 % 7.817 M 0.000 0.000
Depreciation and amortization 15.820 M 0.32 % 15.770 M 0.22 % 15.736 M -0.88 % 15.875 M -1.52 % 16.120 M 6.60 % 15.122 M -8.58 % 16.542 M -0.17 % 16.570 M -16.62 % 19.872 M -1.41 % 20.156 M -3.43 % 20.871 M 2.58 % 20.346 M 0.23 % 20.299 M -1.22 % 20.549 M -9.71 % 22.758 M -0.46 % 22.863 M 0.97 % 22.643 M -1.27 % 22.935 M
Operating income 10.683 M -38.86 % 17.473 M -7.33 % 18.856 M 25.29 % 15.050 M 70.42 % 8.831 M -10.70 % 9.889 M 1 216.78 % 751.000 K -96.24 % 19.988 M -13.49 % 23.106 M 44.64 % 15.975 M 108.20 % 7.673 M 125.15 % -30.509 M -306.18 % 14.797 M 76.01 % 8.407 M 233.36 % -6.304 M -327.34 % 2.773 M 115.73 % -17.626 M -834.57 % -1.886 M
Operating income ratio 0.05 -43.29 % 0.09 -15.60 % 0.11 33.53 % 0.08 79.69 % 0.05 -15.91 % 0.06 1 148.07 % 0.00 -95.59 % 0.10 -10.76 % 0.11 35.06 % 0.08 88.30 % 0.04 124.56 % -0.18 -293.75 % 0.09 53.96 % 0.06 222.96 % -0.05 -308.05 % 0.02 111.85 % -0.20 -1 159.60 % -0.02
Total other income expenses net -9.821 M 0.69 % -9.889 M -12.26 % -8.809 M -0.74 % -8.744 M -1.76 % -8.593 M -4.84 % -8.196 M 31.06 % -11.889 M -65.03 % -7.204 M -17.27 % -6.143 M -8.65 % -5.654 M 23.07 % -7.350 M 0.41 % -7.380 M -0.08 % -7.374 M -1.67 % -7.253 M -3.08 % -7.036 M 5.33 % -7.432 M 14.72 % -8.715 M 50.40 % -17.570 M
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
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 2020-03-31
Net debt 488.058 M -2.34 % 499.748 M 10.55 % 452.061 M -1.65 % 459.649 M -0.84 % 463.566 M -1.16 % 468.984 M 11.94 % 418.947 M -1.35 % 424.664 M -7.52 % 459.214 M -4.90 % 482.853 M 5.53 % 457.570 M 10.72 % 413.266 M -19.35 % 512.401 M -5.12 % 540.077 M -1.59 % 548.820 M 2.45 % 535.673 M 953.98 % 50.824 M
Total investments 1.940 M -0.61 % 1.952 M 64.45 % 1.187 M -61.37 % 3.073 M 7.56 % 2.857 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -15.895 M 0.000 0.000 100.00 % -29.400 M 0.000 -100.00 % 101.648 M
Total debt 562.240 M -0.79 % 566.727 M 11.94 % 506.285 M -0.64 % 509.526 M -0.56 % 512.383 M -1.45 % 519.948 M -0.40 % 522.042 M -0.35 % 523.854 M -0.22 % 525.025 M -0.41 % 527.200 M 4.28 % 505.568 M -16.53 % 605.663 M -0.17 % 606.692 M -2.86 % 624.532 M 1.48 % 615.453 M 2.18 % 602.306 M 0.000
Accumulated other comprehensive income loss -4.688 M 9.60 % -5.186 M 12.91 % -5.955 M -64.19 % -3.627 M 1.52 % -3.683 M 60.77 % -9.389 M -91.14 % -4.912 M 37.80 % -7.897 M -154.17 % -3.107 M -926.33 % 376.000 K 304.30 % 93.000 K 139.24 % -237.000 K -117.83 % 1.329 M 2.63 % 1.295 M 22.52 % 1.057 M 0.00 % 1.057 M -99.83 % 627.111 M
Retained earnings -200.751 M -3.20 % -194.519 M -4.26 % -186.564 M -1.85 % -183.180 M 1.27 % -185.534 M 0.17 % -185.857 M 0.32 % -186.448 M -3.98 % -179.306 M 4.93 % -188.609 M 5.78 % -200.180 M 2.93 % -206.218 M 1.29 % -208.922 M -13.75 % -183.666 M 1.82 % -187.063 M 0.33 % -187.691 M 0.00 % -187.691 M 0.000
Common stock 157.000 K 0.64 % 156.000 K 59.18 % 98.000 K 1.03 % 97.000 K 1.04 % 96.000 K 1.05 % 95.000 K 25.00 % 76.000 K 1.33 % 75.000 K 2.74 % 73.000 K 0.00 % 73.000 K 7.35 % 68.000 K 0.00 % 68.000 K 6 700.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.000
Total equity 734.126 M 0.84 % 728.012 M 3.71 % 701.944 M -2.61 % 720.741 M -1.39 % 730.887 M -0.23 % 732.604 M -0.55 % 736.646 M -1.55 % 748.214 M 1.67 % 735.946 M 2.06 % 721.125 M 1.62 % 709.624 M 1.19 % 701.245 M 18.54 % 591.584 M 0.71 % 587.388 M 0.72 % 583.184 M 0.00 % 583.184 M -7.00 % 627.111 M
Other non current liabilities 6.924 M -10.28 % 7.717 M -36.00 % 12.058 M 222.67 % 3.737 M -52.95 % 7.942 M -37.37 % 12.681 M 442.85 % 2.336 M -43.99 % 4.171 M -12.04 % 4.742 M 84.01 % 2.577 M -48.71 % 5.024 M -29.94 % 7.171 M -14.97 % 8.433 M -76.41 % 35.750 M 224.59 % 11.014 M -27.71 % 15.236 M 0.000
Long term debt 543.750 M -0.75 % 547.848 M 12.48 % 487.066 M -1.04 % 492.168 M -0.98 % 497.064 M -1.96 % 507.008 M -0.75 % 510.825 M -0.58 % 513.792 M -0.24 % 515.011 M -0.39 % 517.011 M 3.59 % 499.107 M -16.70 % 599.202 M -0.17 % 600.231 M -0.53 % 603.455 M -0.51 % 606.528 M 0.70 % 602.306 M 0.000
Total non current liabilities 556.788 M 0.06 % 556.465 M 8.40 % 513.363 M -2.68 % 527.489 M -1.69 % 536.537 M -2.41 % 549.791 M 2.41 % 536.868 M -2.30 % 549.505 M -0.06 % 549.818 M -0.11 % 550.420 M 3.32 % 532.715 M -14.39 % 622.268 M -2.36 % 637.315 M -0.30 % 639.205 M -1.20 % 646.942 M 0.00 % 646.942 M 0.000
Other current liabilities 97.290 M 4.46 % 93.138 M 21.14 % 76.886 M -1.13 % 77.767 M -0.10 % 77.843 M 9.10 % 71.350 M -10.99 % 80.156 M 4.42 % 76.761 M 7.29 % 71.543 M 4.31 % 68.588 M -25.72 % 92.332 M 27.13 % 72.628 M -1.53 % 73.754 M 28.15 % 57.552 M 13.21 % 50.835 M -28.69 % 71.284 M 0.000
Deferred revenue 0.000 -100.00 % 3.523 M -60.56 % 8.933 M -85.21 % 60.387 M 3.90 % 58.118 M 0.000 -100.00 % 4.452 M 8.14 % 4.117 M -92.92 % 58.135 M 0.000 -100.00 % 4.770 M -90.97 % 52.837 M 2.21 % 51.693 M 0.000 -100.00 % 35.899 M 0.000 0.000
Short term debt 21.980 M 16.43 % 18.879 M -19.45 % 23.438 M 8.55 % 21.591 M 40.94 % 15.319 M -7.19 % 16.505 M 10.52 % 14.934 M 9.30 % 13.663 M 0.71 % 13.567 M -2.51 % 13.917 M 115.40 % 6.461 M 0.00 % 6.461 M 0.00 % 6.461 M -69.35 % 21.077 M 3.07 % 20.449 M 0.000 0.000
Total current liabilities 172.325 M 3.47 % 166.549 M 12.43 % 148.136 M 6.81 % 138.685 M 4.13 % 133.179 M 2.46 % 129.987 M -2.81 % 133.740 M 5.13 % 127.208 M -2.06 % 129.877 M 4.99 % 123.706 M -4.78 % 129.920 M 22.24 % 106.281 M -1.11 % 107.473 M 8.85 % 98.732 M 14.82 % 85.992 M 0.00 % 85.992 M 0.000
Total liabilities 729.113 M 0.84 % 723.014 M 9.30 % 661.499 M -0.70 % 666.174 M -0.53 % 669.716 M -1.48 % 679.778 M 1.37 % 670.608 M -0.90 % 676.713 M -0.44 % 679.695 M 0.83 % 674.126 M 1.73 % 662.635 M -9.05 % 728.549 M -2.18 % 744.788 M 0.93 % 737.937 M 0.68 % 732.934 M 0.00 % 732.934 M 0.000
Other non current assets 9.248 M -29.58 % 13.133 M -2.48 % 13.467 M 28.27 % 10.499 M -6.36 % 11.212 M -2.66 % 11.518 M 4.24 % 11.050 M 36.17 % 8.115 M -3.76 % 8.432 M 23.09 % 6.850 M 2.47 % 6.685 M -4.93 % 7.032 M 4.43 % 6.734 M 1.69 % 6.622 M -2.07 % 6.762 M 0.00 % 6.762 M 113.30 % -50.824 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -15.895 M 0.000 0.000 100.00 % -29.400 M 0.000 0.000
Intangible assets 255.049 M -3.59 % 264.558 M 14.92 % 230.212 M -4.27 % 240.482 M -4.20 % 251.031 M -4.59 % 263.109 M 9.16 % 241.036 M -5.33 % 254.610 M -4.46 % 266.497 M -5.52 % 282.053 M -5.08 % 297.146 M 16.94 % 254.101 M -5.82 % 269.801 M -5.31 % 284.935 M -5.19 % 300.544 M 0.00 % 300.544 M 0.000
GoodWill 902.564 M -0.03 % 902.862 M 2.67 % 879.408 M 0.12 % 878.390 M -0.03 % 878.696 M 0.17 % 877.212 M 3.25 % 849.609 M 0.02 % 849.423 M -0.10 % 850.309 M -0.16 % 851.646 M -0.10 % 852.536 M 2.63 % 830.679 M -0.08 % 831.344 M -0.03 % 831.614 M -0.02 % 831.800 M 0.00 % 831.800 M 0.000
Goodwill and intangible assets 1.158 B -0.84 % 1.167 B 5.21 % 1.110 B -0.83 % 1.119 B -0.96 % 1.130 B -0.93 % 1.140 B 4.55 % 1.091 B -1.21 % 1.104 B -1.14 % 1.117 B -1.49 % 1.134 B -1.39 % 1.150 B 5.98 % 1.085 B -1.49 % 1.101 B -1.38 % 1.117 B -1.39 % 1.132 B 0.00 % 1.132 B 0.000
Property plant equipment net 12.158 M -7.90 % 13.201 M -6.69 % 14.147 M -1.41 % 14.350 M -3.48 % 14.868 M -49.17 % 29.252 M -3.86 % 30.425 M 14.16 % 26.652 M -2.67 % 27.383 M -2.51 % 28.088 M 152.50 % 11.124 M 6.82 % 10.414 M 1.89 % 10.221 M -1.85 % 10.414 M -26.30 % 14.130 M 0.00 % 14.130 M 0.000
Total non current assets 1.184 B -1.21 % 1.199 B 4.94 % 1.142 B -0.52 % 1.148 B -1.07 % 1.160 B -2.12 % 1.186 B 4.31 % 1.137 B -0.56 % 1.143 B -1.23 % 1.157 B -1.40 % 1.174 B 0.11 % 1.172 B 6.35 % 1.102 B -1.42 % 1.118 B -1.37 % 1.134 B -1.70 % 1.153 B 0.00 % 1.153 B 2 369.08 % -50.824 M
Other current assets 30.150 M 19.37 % 25.258 M -0.76 % 25.451 M -21.36 % 32.365 M -11.67 % 36.642 M 31.98 % 27.764 M 2.50 % 27.087 M 16.40 % 23.270 M -18.45 % 28.535 M -3.12 % 29.455 M 22.36 % 24.073 M 56.74 % 15.359 M -19.77 % 19.143 M 16.34 % 16.455 M 3.70 % 15.868 M 0.00 % 15.868 M 0.000
Short term investments 0.000 -100.00 % 1.952 M 64.45 % 1.187 M -61.37 % 3.073 M 7.56 % 2.857 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 % 101.648 M
cash and cash equivalents 74.182 M 10.75 % 66.979 M 23.52 % 54.224 M 8.72 % 49.877 M 2.17 % 48.817 M -4.21 % 50.964 M -50.57 % 103.095 M 3.94 % 99.190 M 50.72 % 65.811 M 48.40 % 44.347 M -7.61 % 47.998 M -75.05 % 192.397 M 104.05 % 94.291 M 11.65 % 84.455 M 26.75 % 66.633 M 0.00 % 66.633 M 231.11 % -50.824 M
Cash and short term investments 74.182 M 10.75 % 66.979 M 23.52 % 54.224 M 8.72 % 49.877 M 2.17 % 48.817 M -4.21 % 50.964 M -50.57 % 103.095 M 3.94 % 99.190 M 50.72 % 65.811 M 48.40 % 44.347 M -7.61 % 47.998 M -75.05 % 192.397 M 104.05 % 94.291 M 11.65 % 84.455 M 26.75 % 66.633 M 0.00 % 66.633 M 31.11 % 50.824 M
Total current assets 279.277 M 10.59 % 252.524 M 14.06 % 221.391 M -7.32 % 238.866 M -0.54 % 240.154 M 5.90 % 226.773 M -16.22 % 270.682 M -4.02 % 282.010 M 9.08 % 258.525 M 16.58 % 221.751 M 10.88 % 199.998 M -38.94 % 327.568 M 50.07 % 218.272 M 13.84 % 191.740 M 17.72 % 162.882 M 0.00 % 162.882 M 220.48 % 50.824 M
Inventory 0.000 100.00 % -1.952 M -64.45 % -1.187 M -113.81 % 8.595 M -27.13 % 11.795 M 5.30 % 11.201 M -16.62 % 13.433 M 54.37 % 8.702 M -33.47 % 13.080 M -2.14 % 13.366 M 6.84 % 12.510 M 44.49 % 8.658 M -10.67 % 9.692 M 0.000 -100.00 % 7.273 M 0.000 0.000
Net receivables 174.945 M 9.14 % 160.287 M 10.45 % 145.116 M -7.35 % 156.624 M 1.25 % 154.695 M 4.49 % 148.045 M 5.37 % 140.500 M -11.94 % 159.550 M -2.82 % 164.179 M 10.97 % 147.949 M 15.65 % 127.927 M 6.77 % 119.812 M 14.28 % 104.838 M 15.42 % 90.830 M 13.00 % 80.381 M 0.00 % 80.381 M 0.000
Tax assets 4.943 M 4.11 % 4.748 M -1.45 % 4.818 M 11.32 % 4.328 M -6.76 % 4.642 M 2.74 % 4.518 M 1.48 % 4.452 M 8.14 % 4.117 M -8.41 % 4.495 M -7.57 % 4.863 M 1.95 % 4.770 M -69.99 % 15.895 M 0.000 0.000 -100.00 % 29.400 M 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 52.892 M 11.38 % 47.486 M 22.14 % 38.879 M -1.14 % 39.327 M -1.72 % 40.017 M -5.02 % 42.132 M 9.80 % 38.372 M 4.32 % 36.784 M -17.83 % 44.767 M 8.66 % 41.201 M 32.36 % 31.127 M 14.47 % 27.192 M -0.24 % 27.258 M 35.59 % 20.103 M 36.68 % 14.708 M 0.000 0.000
Tax payables 163.000 K -95.37 % 3.523 M -60.56 % 8.933 M 0.000 0.000 0.000 -100.00 % 278.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 -100.00 % 6.606 M -9.23 % 7.278 M 0.000 0.000 0.000 -100.00 % 23.707 M -24.84 % 31.542 M 0.000 0.000 -100.00 % 28.584 M 0.000 0.000 0.000 -100.00 % 29.400 M 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 9.544 M -8.97 % 10.485 M -8.80 % 11.497 M -12.01 % 13.067 M -8.31 % 14.251 M -29.24 % 20.139 M -2.01 % 20.552 M -5.24 % 21.688 M -0.19 % 21.729 M -4.57 % 22.770 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 939.408 M 1.28 % 927.561 M 3.71 % 894.365 M -1.44 % 907.451 M -1.36 % 920.008 M -0.84 % 927.755 M -0.02 % 927.930 M -0.79 % 935.342 M 0.84 % 927.589 M 0.73 % 920.856 M 0.57 % 915.681 M 0.59 % 910.336 M 17.63 % 773.920 M 0.10 % 773.155 M 0.43 % 769.817 M 0.00 % 769.817 M 0.000
Deferred tax liabilities non current 6.114 M 579.33 % 900.000 K -93.68 % 14.239 M -54.92 % 31.584 M 0.17 % 31.531 M 4.75 % 30.102 M 26.98 % 23.707 M -24.84 % 31.542 M 4.91 % 30.065 M -2.49 % 30.832 M 7.86 % 28.584 M 79.83 % 15.895 M -44.52 % 28.651 M 0.000 -100.00 % 29.400 M 0.00 % 29.400 M 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
Total assets 1.463 B 0.84 % 1.451 B 6.42 % 1.363 B -1.69 % 1.387 B -0.98 % 1.401 B -0.83 % 1.412 B 0.36 % 1.407 B -1.24 % 1.425 B 0.66 % 1.416 B 1.46 % 1.395 B 1.68 % 1.372 B -4.02 % 1.430 B 6.99 % 1.336 B 0.83 % 1.325 B 0.70 % 1.316 B 0.00 % 1.316 B 0.000
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 2020-03-31
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
Deferred income tax 4.818 M 133.68 % -14.306 M -4.61 % -13.675 M -3 424.48 % -388.000 K -1 747.62 % -21.000 K -110.05 % 209.000 K 102.54 % -8.229 M -657.52 % 1.476 M 49 300.00 % -3.000 K -100.09 % 3.412 M 139.46 % -8.647 M 31.64 % -12.650 M -827.43 % 1.739 M 171.33 % -2.438 M 81.01 % -12.835 M -380.91 % 4.569 M 0.000 0.000
Stock based compensation 11.703 M 25.27 % 9.342 M 25.13 % 7.466 M -23.68 % 9.783 M 4.54 % 9.358 M 16.35 % 8.043 M 26.05 % 6.381 M 1.40 % 6.293 M 4.48 % 6.023 M 17.91 % 5.108 M -4.42 % 5.344 M -79.11 % 25.583 M 3 288.48 % 755.000 K -15.92 % 898.000 K -47.45 % 1.709 M 199.82 % 570.000 K -11.08 % 641.000 K 17.61 % 545.000 K
Change in working capital -7.939 M -117.63 % -3.648 M -113.16 % 27.729 M 439.47 % 5.140 M 138.34 % -13.405 M 2.10 % -13.693 M -167.99 % 20.140 M 226.15 % 6.175 M 193.14 % -6.630 M 77.48 % -29.446 M -406.19 % 9.617 M 179.40 % -12.112 M -425.69 % -2.304 M -257.48 % 1.463 M 140.23 % 609.000 K 105.25 % -11.602 M -140.83 % 28.413 M 267.64 % -16.949 M
Accounts receivables 0.000 100.00 % -7.244 M -160.71 % 11.933 M 1 017.92 % -1.300 M 67.38 % -3.985 M -16.73 % -3.414 M -115.55 % 21.961 M 564.28 % 3.306 M 120.10 % -16.445 M 17.80 % -20.006 M -6 836.03 % 297.000 K 101.91 % -15.555 M -8.37 % -14.354 M -37.04 % -10.474 M -2 606.46 % -387.000 K 98.04 % -19.769 M -207.56 % 18.380 M 846.93 % 1.941 M
Inventory 0.000 0.000 100.00 % -1.592 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -217.360 M 0.000 0.000 100.00 % -105.770 M -54.63 % -68.401 M 0.000 0.000
Accounts payables 5.381 M -24.73 % 7.149 M 1 206.66 % -646.000 K -15.98 % -557.000 K 76.81 % -2.402 M -164.64 % 3.716 M 177.52 % 1.339 M 117.38 % -7.703 M -292.86 % 3.994 M -61.05 % 10.255 M 1 129.62 % 834.000 K 272.31 % -484.000 K -106.74 % 7.179 M 32.43 % 5.421 M 234.42 % -4.033 M -1 152.48 % -322.000 K 0.000 0.000
Other working capital -13.320 M -274.89 % -3.553 M -119.70 % 18.034 M 157.74 % 6.997 M 199.70 % -7.018 M 49.85 % -13.995 M -342.88 % -3.160 M -129.89 % 10.572 M 81.62 % 5.821 M 129.56 % -19.695 M -332.09 % 8.486 M -96.17 % 221.287 M 4 442.95 % 4.871 M -25.25 % 6.516 M -94.12 % 110.799 M 44.10 % 76.890 M 666.37 % 10.033 M 153.11 % -18.890 M
Other non cash items -1.677 M -103.69 % 45.448 M 1 791.40 % -2.687 M -19 292.86 % 14.000 K -99.85 % 9.241 M 814.95 % 1.010 M -71.40 % 3.531 M 603.39 % 502.000 K 0.60 % 499.000 K 124.69 % -2.021 M -862.38 % -210.000 K 90.77 % -2.274 M -292.75 % -579.000 K -165.57 % 883.000 K 204.00 % -849.000 K -119.38 % -387.000 K -246.04 % 265.000 K -89.73 % 2.580 M
Net cash provided by operating activities 16.493 M 348.91 % 3.674 M -88.22 % 31.185 M -4.86 % 32.778 M 51.64 % 21.616 M 91.60 % 11.282 M -63.21 % 30.665 M -23.94 % 40.319 M 35.14 % 29.834 M 766.01 % 3.445 M -88.39 % 29.679 M 566.36 % -6.364 M -127.31 % 23.307 M 6.02 % 21.983 M 112.77 % 10.332 M 83.61 % 5.627 M -79.17 % 27.015 M 497.92 % -6.789 M
Investments in property plant and equipment -320.000 K 94.31 % -5.620 M 0.02 % -5.621 M -1.12 % -5.559 M -12.94 % -4.922 M -15.54 % -4.260 M 5.12 % -4.490 M 6.75 % -4.815 M 14.70 % -5.645 M -7.79 % -5.237 M -16.69 % -4.488 M 15.50 % -5.311 M -3.93 % -5.110 M -22.10 % -4.185 M -22.48 % -3.417 M 3.45 % -3.539 M -995.67 % -323.000 K 77.25 % -1.420 M
Acquisitions net 42.000 K 100.06 % -70.479 M -7 048 000.00 % 1.000 K 100.18 % -569.000 K -453.42 % 161.000 K 100.33 % -48.802 M 26.42 % -66.323 M -414 618.75 % 16.000 K 220.00 % 5.000 K 25.00 % 4.000 K 100.01 % -66.289 M -947 085.71 % 7.000 K 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
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
Other investing activites -5.405 M -9.26 % -4.947 M -11.49 % -4.437 M -110 825.00 % -4.000 K -103.39 % 118.000 K 1 585.71 % 7.000 K -99.99 % 66.349 M 1 723.42 % -4.087 M -5.63 % -3.869 M -96 825.00 % 4.000 K 100.01 % -66.289 M -947 085.71 % 7.000 K 100.17 % -4.196 M -9.30 % -3.839 M -30.80 % -2.935 M 14.85 % -3.447 M -4.87 % -3.287 M 23.20 % -4.280 M
Net cash used for investing activites -5.683 M 92.53 % -76.099 M -1 254.07 % -5.620 M 8.35 % -6.132 M -32.07 % -4.643 M 91.25 % -53.055 M -1 088.51 % -4.464 M 6.98 % -4.799 M 14.91 % -5.640 M -7.78 % -5.233 M 92.61 % -70.777 M -1 234.41 % -5.304 M -3.80 % -5.110 M -22.10 % -4.185 M -22.48 % -3.417 M 3.45 % -3.539 M 1.97 % -3.610 M 36.67 % -5.700 M
Debt repayment -3.750 M -106.12 % 61.250 M 3 366.67 % -1.875 M 0.00 % -1.875 M 0.00 % -1.875 M 0.00 % -1.875 M 79.38 % -9.093 M -462.34 % -1.617 M -0.06 % -1.616 M 0.00 % -1.616 M 98.41 % -101.617 M -6 188.18 % -1.616 M 80.55 % -8.307 M -414.05 % -1.616 M 98.11 % -85.417 M -5 175.91 % -1.619 M -0.19 % -1.616 M 0.00 % -1.616 M
Common stock issued 0.000 0.000 -100.00 % 3.363 M 142.47 % 1.387 M 127.00 % 611.000 K 0.000 -100.00 % 125.000 K -91.54 % 1.477 M 98.52 % 744.000 K 962.86 % 70.000 K 103.95 % -1.770 M -101.72 % 102.694 M 51 247.00 % 200.000 K -91.02 % 2.227 M 8.63 % 2.050 M 0.000 0.000 0.000
Common stock repurchased -11.074 M -62.09 % -6.832 M 68.54 % -21.719 M -4.92 % -20.701 M -17.41 % -17.631 M -128.65 % -7.711 M 44.77 % -13.962 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 11.220 M -64.09 % 31.249 M 1 588.05 % -2.100 M 30.58 % -3.025 M -3 458.82 % -85.000 K 89.27 % -792.000 K 0.000 100.00 % -11.000 K 94.88 % -215.000 K 4.44 % -225.000 K 87.29 % -1.770 M -118.72 % 9.456 M 0.000 100.00 % -738.000 K -100.88 % 83.800 M 0.000 100.00 % -83.800 M -198.59 % 85.000 M
Net cash used provided by financing activities -3.604 M -104.21 % 85.667 M 483.62 % -22.331 M 7.78 % -24.214 M -27.58 % -18.980 M -82.89 % -10.378 M 54.74 % -22.930 M -15 085.43 % -151.000 K 86.11 % -1.087 M 38.62 % -1.771 M 98.29 % -103.387 M -193.53 % 110.534 M 1 463.44 % -8.107 M -6 283.46 % -127.000 K -129.33 % 433.000 K 126.74 % -1.619 M 98.10 % -85.416 M -202.44 % 83.384 M
Effect of forex changes on cash -3.000 K 99.38 % -487.000 K -143.76 % 1.113 M 181.12 % -1.372 M -880.00 % -140.000 K -800.00 % 20.000 K -96.85 % 634.000 K 131.86 % -1.990 M -21.12 % -1.643 M -1 685.87 % -92.000 K -206.98 % 86.000 K 111.32 % -760.000 K -199.21 % -254.000 K -268.21 % 151.000 K -91.74 % 1.827 M 460.43 % 326.000 K 120.62 % -1.581 M -68.37 % -939.000 K
Net change in cash 7.203 M -43.53 % 12.755 M 193.42 % 4.347 M 310.09 % 1.060 M 149.37 % -2.147 M 95.88 % -52.131 M -1 434.98 % 3.905 M -88.30 % 33.379 M 55.51 % 21.464 M 687.89 % -3.651 M 97.47 % -144.399 M -247.19 % 98.106 M 897.42 % 9.836 M -44.81 % 17.822 M 94.25 % 9.175 M 1 054.09 % 795.000 K 101.25 % -63.592 M -190.90 % 69.956 M
Cash at beginning of period 66.979 M 23.52 % 54.224 M 8.72 % 49.877 M 2.17 % 48.817 M -4.21 % 50.964 M -50.57 % 103.095 M 3.94 % 99.190 M 50.72 % 65.811 M 48.40 % 44.347 M -7.61 % 47.998 M -75.05 % 192.397 M 104.05 % 94.291 M 11.65 % 84.455 M 26.75 % 66.633 M 15.97 % 57.458 M 1.40 % 56.663 M -52.88 % 120.255 M 139.08 % 50.299 M
Cash at end of period 74.182 M 10.75 % 66.979 M 23.52 % 54.224 M 8.72 % 49.877 M 2.17 % 48.817 M -4.21 % 50.964 M -50.57 % 103.095 M 3.94 % 99.190 M 50.72 % 65.811 M 48.40 % 44.347 M -7.61 % 47.998 M -75.05 % 192.397 M 104.05 % 94.291 M 11.65 % 84.455 M 26.75 % 66.633 M 15.97 % 57.458 M 1.40 % 56.663 M -52.88 % 120.255 M
Operating cash flow 16.493 M 348.91 % 3.674 M -88.22 % 31.185 M -4.86 % 32.778 M 51.64 % 21.616 M 91.60 % 11.282 M -63.21 % 30.665 M -23.94 % 40.319 M 35.14 % 29.834 M 766.01 % 3.445 M -88.39 % 29.679 M 566.36 % -6.364 M -127.31 % 23.307 M 6.02 % 21.983 M 112.77 % 10.332 M 83.61 % 5.627 M -79.17 % 27.015 M 497.92 % -6.789 M
Capital expenditure -5.728 M -1.92 % -5.620 M 0.02 % -5.621 M -1.12 % -5.559 M -12.94 % -4.922 M -15.54 % -4.260 M 5.12 % -4.490 M 6.75 % -4.815 M 14.70 % -5.645 M -7.79 % -5.237 M -16.69 % -4.488 M 15.50 % -5.311 M -3.93 % -5.110 M -22.10 % -4.185 M -22.48 % -3.417 M 3.45 % -3.539 M -995.67 % -323.000 K 77.25 % -1.420 M
Free CashFlow 10.765 M 653.19 % -1.946 M -107.61 % 25.564 M -6.08 % 27.219 M 63.05 % 16.694 M 137.74 % 7.022 M -73.17 % 26.175 M -26.28 % 35.504 M 46.78 % 24.189 M 1 449.83 % -1.792 M -107.11 % 25.191 M 315.77 % -11.675 M -164.16 % 18.197 M 2.24 % 17.798 M 157.38 % 6.915 M 231.18 % 2.088 M -92.18 % 26.692 M 425.16 % -8.209 M
2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020