SVRL.BO

Shri Venkatesh Refineries Limi SVRL.BO

Finances

2025 2024 2023 2022 2021
Revenue 7.016 B 21.98 % 5.752 B -8.57 % 6.291 B 2.81 % 6.120 B 81.61 % 3.370 B
Net income 180.787 M 20.31 % 150.263 M 4.82 % 143.351 M 1.87 % 140.725 M 301.15 % 35.080 M
Income before tax 244.585 M 19.82 % 204.124 M 5.54 % 193.403 M 0.36 % 192.713 M 310.90 % 46.900 M
Income before tax ratio 0.03 -1.77 % 0.04 15.43 % 0.03 -2.38 % 0.03 126.25 % 0.01
EBITDA 363.834 M 21.94 % 298.373 M 6.19 % 280.985 M 7.69 % 260.918 M 159.52 % 100.539 M
Net income ratio 0.03 -1.36 % 0.03 14.64 % 0.02 -0.91 % 0.02 120.88 % 0.01
Ratio EBITDA 0.05 -0.03 % 0.05 16.14 % 0.04 4.75 % 0.04 42.90 % 0.03
Gross profit ratio 0.06 -0.25 % 0.06 29.75 % 0.05 -4.96 % 0.05 8.56 % 0.05
Weighted average shs out dil 22.119 M 0.00 % 22.119 M 0.00 % 22.120 M 0.00 % 22.120 M 0.00 % 22.119 M
Weighted average shs out 22.119 M 0.00 % 22.119 M 0.00 % 22.120 M 15.26 % 19.191 M 18.01 % 16.261 M
EPS diluted 8.17 20.32 % 6.79 4.78 % 6.48 -11.72 % 7.34 361.64 % 1.59
Earnings per share 8.17 20.32 % 6.79 4.78 % 6.48 -11.60 % 7.33 239.35 % 2.16
Gross profit 425.957 M 21.67 % 350.082 M 18.64 % 295.088 M -2.29 % 302.007 M 97.15 % 153.185 M
Income tax expense 63.798 M 18.45 % 53.861 M 7.61 % 50.052 M -3.72 % 51.987 M 339.81 % 11.820 M
Cost of revenue 6.590 B 22.00 % 5.402 B -9.91 % 5.996 B 3.07 % 5.818 B 80.87 % 3.216 B
General and administrative expenses 0.000 -100.00 % 3.438 M -18.22 % 4.204 M 62.63 % 2.585 M 3.19 % 2.505 M
Selling and marketing expenses 0.000 -100.00 % 26.437 M 26.83 % 20.844 M 35.97 % 15.330 M -19.41 % 19.022 M
Other expenses 82.808 M 144.68 % 33.844 M 3 508.26 % -993.000 K 0.000 -100.00 % 131.658 M
Operating expenses 82.808 M 29.96 % 63.719 M 164.89 % 24.055 M -54.84 % 53.262 M -65.23 % 153.185 M
Cost and expenses 6.673 B 22.09 % 5.466 B -9.21 % 6.020 B 2.55 % 5.871 B 74.23 % 3.370 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 -100.00 % 29.875 M 19.27 % 25.048 M -52.97 % 53.262 M 147.42 % 21.527 M
Interest income 0.000 -100.00 % 220.000 K 685.71 % 28.000 K 0.000 -100.00 % 314.045 K
Interest expense 106.048 M 25.90 % 84.234 M 7.03 % 78.699 M 30.36 % 60.371 M 28.16 % 47.105 M
Depreciation and amortization 13.201 M 31.81 % 10.015 M 0.63 % 9.952 M 27.00 % 7.836 M 19.95 % 6.533 M
Operating income 343.149 M 19.83 % 286.363 M 5.66 % 271.033 M 8.96 % 248.745 M 154.22 % 97.845 M
Operating income ratio 0.05 -1.76 % 0.05 15.56 % 0.04 5.99 % 0.04 39.98 % 0.03
Total other income expenses net -98.564 M -19.85 % -82.239 M -5.94 % -77.630 M -38.55 % -56.032 M -219.47 % 46.900 M
2025 2024 2023 2022 2021
2025 2024 2023 2022 2021
Net debt 1.779 B 43.44 % 1.240 B 62.43 % 763.584 M 9.86 % 695.083 M 22.54 % 567.246 M
Total investments 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K
Total debt 1.828 B 47.39 % 1.240 B 60.62 % 772.241 M 9.76 % 703.562 M 22.27 % 575.397 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 141.240 M 27.71 % 110.597 M 0.000
Retained earnings 0.000 -100.00 % 345.954 M 7.57 % 321.601 M 0.000 -100.00 % 48.585 M
Common stock 221.193 M 0.00 % 221.193 M 100.00 % 110.597 M 0.00 % 110.597 M 36.01 % 81.317 M
Total equity 954.895 M 19.93 % 796.228 M 20.41 % 661.278 M 25.01 % 528.987 M 95.10 % 271.142 M
Other non current liabilities 1.749 M 132.89 % 751.000 K -8.41 % 820.000 K 0.00 % 820.000 K 18.01 % 694.830 K
Long term debt 747.011 M 112.33 % 351.822 M -14.76 % 412.756 M 12.38 % 367.302 M 71.66 % 213.972 M
Total non current liabilities 766.230 M 110.16 % 364.597 M -14.11 % 424.484 M 12.08 % 378.722 M 71.28 % 221.118 M
Other current liabilities 65.036 M 6.55 % 61.036 M -1.27 % 61.822 M -27.93 % 85.783 M 402.01 % 17.088 M
Deferred revenue 0.000 0.000 -100.00 % 26.598 M 0.000 0.000
Short term debt 1.081 B 21.68 % 888.565 M 147.18 % 359.485 M 6.91 % 336.260 M -6.96 % 361.425 M
Total current liabilities 1.617 B 33.76 % 1.209 B 102.86 % 595.974 M 18.27 % 503.895 M 14.06 % 441.800 M
Total liabilities 2.383 B 51.46 % 1.574 B 54.21 % 1.020 B 15.62 % 882.617 M 33.14 % 662.918 M
Other non current assets 11.523 M -12.25 % 13.132 M 324.85 % 3.091 M 2.05 % 3.029 M 68.34 % 1.799 M
Long term investments 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.000
Intangible assets 2.569 M 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.569 M 0.000 0.000 0.000 0.000
Property plant equipment net 728.628 M 163.81 % 276.197 M 10.87 % 249.128 M 9.99 % 226.495 M 0.13 % 226.197 M
Total non current assets 742.721 M 156.70 % 289.330 M 14.71 % 252.220 M 9.89 % 229.525 M 0.67 % 227.997 M
Other current assets -1.000 K -100.00 % 104.692 M 29.88 % 80.607 M 20.50 % 66.895 M 131.25 % 28.927 M
Short term investments 0.000 -100.00 % 46.371 M 0.000 0.000 0.000
cash and cash equivalents 49.056 M 76 550.00 % 64.000 K -99.26 % 8.657 M 2.10 % 8.479 M 4.02 % 8.151 M
Cash and short term investments 49.056 M 5.64 % 46.435 M 436.39 % 8.657 M 2.10 % 8.479 M 4.02 % 8.151 M
Total current assets 2.596 B 24.75 % 2.080 B 45.54 % 1.430 B 20.93 % 1.182 B 67.42 % 706.063 M
Inventory 2.314 B 27.78 % 1.811 B 38.42 % 1.309 B 20.19 % 1.089 B 73.67 % 626.850 M
Net receivables 232.064 M 96.44 % 118.132 M 272.44 % 31.718 M 75.97 % 18.025 M -57.22 % 42.134 M
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 470.914 M 81.54 % 259.400 M 75.19 % 148.069 M 80.90 % 81.852 M 29.34 % 63.286 M
Tax payables 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 87.840 M 0.000 0.000 0.000
Other total stockholders equity 733.702 M 220.28 % 229.080 M 30.40 % 175.680 M -58.01 % 418.390 M 196.23 % 141.240 M
Deferred tax liabilities non current 17.470 M 45.29 % 12.024 M 10.23 % 10.908 M 2.91 % 10.600 M 64.30 % 6.452 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 3.338 B 40.86 % 2.370 B 40.92 % 1.682 B 19.14 % 1.412 B 51.13 % 934.060 M
2025 2024 2023 2022 2021
2025 2024 2023 2022 2021 2020 2019
Deferred income tax 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
Change in working capital -286.594 M 45.93 % -530.049 M -286.49 % -137.144 M 67.74 % -425.162 M -73.06 % -245.671 M -180.44 % -87.603 M -432.51 % -16.451 M
Accounts receivables 304.000 K 100.35 % -87.406 M -603.58 % -12.423 M 18.41 % -15.227 M -120.17 % 75.487 M 232.58 % -56.939 M -787.45 % -6.416 M
Inventory -503.164 M 2.06 % -513.721 M -145.99 % -208.835 M 54.78 % -461.829 M -38.12 % -334.375 M -303.47 % -82.874 M -5 503.38 % -1.479 M
Accounts payables 0.000 -100.00 % 111.331 M 68.13 % 66.217 M 256.66 % 18.566 M 0.000 0.000 0.000
Other working capital 216.266 M 637.27 % -40.253 M -324.91 % 17.897 M -46.30 % 33.328 M 152.16 % 13.217 M -74.68 % 52.210 M 710.22 % -8.556 M
Other non cash items 39.881 M -54.69 % 88.025 M 220.16 % -73.256 M -546.19 % 16.418 M -60.51 % 41.571 M 41.56 % 29.366 M 16.29 % 25.253 M
Net cash provided by operating activities 11.073 M 103.93 % -281.746 M -3 899.23 % -7.045 M 97.29 % -260.183 M -72.69 % -150.666 M -559.34 % -22.851 M -172.04 % 31.718 M
Investments in property plant and equipment -468.203 M -729.34 % -56.455 M -96.39 % -28.747 M -253.46 % -8.133 M 6.19 % -8.670 M 77.63 % -38.755 M -195.21 % -13.128 M
Acquisitions net 0.000 -100.00 % 7.160 M -14.49 % 8.373 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
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 130.000 K -40.91 % 220.000 K 0.000 100.00 % -1.000 K -100.03 % 3.285 M 381.00 % -1.169 M -13.83 % -1.027 M
Net cash used for investing activites -468.073 M -853.79 % -49.075 M -140.87 % -20.374 M -150.48 % -8.134 M -51.05 % -5.385 M 86.51 % -39.924 M -182.05 % -14.155 M
Debt repayment 587.790 M 25.56 % 468.147 M 1 111.00 % 38.658 M -74.49 % 151.523 M -27.11 % 207.870 M 114.19 % 97.049 M 662.01 % 12.736 M
Common stock issued 0.000 0.000 0.000 -100.00 % 117.120 M 0.000 -100.00 % 8.000 M 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -22.119 M -44.45 % -15.313 M -38.45 % -11.060 M 0.000 0.000 0.000 0.000
Other financing activites -106.048 M -25.90 % -84.235 M 0.000 -100.00 % 1.000 K 100.00 % -51.332 M -30.49 % -39.338 M -30.32 % -30.185 M
Net cash used provided by financing activities 459.623 M 24.69 % 368.599 M 1 235.60 % 27.598 M -89.73 % 268.644 M 71.62 % 156.538 M 138.22 % 65.711 M 476.59 % -17.449 M
Effect of forex changes on cash -1.000 K 0.000 100.00 % -1.000 K -100.01 % 8.152 M 0.000 0.000 0.000
Net change in cash 2.621 M -93.06 % 37.778 M 21 123.60 % 178.000 K -45.57 % 327.000 K -32.85 % 486.942 K -83.41 % 2.936 M 2 453.04 % 115.000 K
Cash at beginning of period 46.435 M 436.39 % 8.657 M 2.10 % 8.479 M 4.01 % 8.152 M 6.36 % 7.664 M 62.10 % 4.728 M 2.49 % 4.613 M
Cash at end of period 49.056 M 5.64 % 46.435 M 436.39 % 8.657 M 2.10 % 8.479 M 4.02 % 8.151 M 6.36 % 7.664 M 62.10 % 4.728 M
Operating cash flow 11.073 M 103.03 % -365.759 M -5 091.75 % -7.045 M 97.29 % -260.183 M -72.69 % -150.666 M -559.34 % -22.851 M -172.04 % 31.718 M
Capital expenditure -468.203 M -729.34 % -56.455 M -96.39 % -28.747 M -253.46 % -8.133 M 6.19 % -8.670 M 77.63 % -38.755 M -195.21 % -13.128 M
Free CashFlow -457.130 M -8.27 % -422.214 M -1 079.63 % -35.792 M 86.66 % -268.316 M -68.40 % -159.336 M -158.64 % -61.606 M -431.39 % 18.590 M
2025 2024 2023 2022 2021 2020 2019
2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2022-12-31 2022-03-31 2021-12-31 2021-09-30 2021-06-30
Revenue 1.431 B -13.44 % 1.653 B 1.15 % 1.634 B 31.20 % 1.245 B -7.37 % 1.344 B -12.03 % 1.528 B -4.31 % 1.597 B 2.47 % 1.559 B 7.48 % 1.450 B -13.12 % 1.669 B 15.79 % 1.442 B
Net income 36.115 M 0.33 % 35.997 M 3.74 % 34.699 M -16.60 % 41.606 M 5.54 % 39.422 M 14.15 % 34.535 M -39.61 % 57.187 M 14.56 % 49.920 M -15.37 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
Income before tax 48.519 M 0.27 % 48.386 M 1.62 % 47.615 M -14.94 % 55.981 M 5.23 % 53.197 M 12.39 % 47.331 M -30.44 % 68.041 M -7.18 % 73.305 M -16.31 % 87.588 M 719.58 % 10.687 M -49.43 % 21.132 M
Income before tax ratio 0.03 15.85 % 0.03 0.47 % 0.03 -35.17 % 0.04 13.60 % 0.04 27.77 % 0.03 -27.31 % 0.04 -9.42 % 0.05 -22.13 % 0.06 843.35 % 0.01 -56.32 % 0.01
EBITDA 79.108 M 1.81 % 77.702 M 54.96 % 50.143 M -48.78 % 97.893 M 19.42 % 81.976 M 8.76 % 75.373 M -20.85 % 95.232 M 4.99 % 90.708 M -12.23 % 103.346 M 209.38 % 33.404 M 5.00 % 31.813 M
Net income ratio 0.03 15.91 % 0.02 2.57 % 0.02 -36.43 % 0.03 13.93 % 0.03 29.77 % 0.02 -36.89 % 0.04 11.80 % 0.03 -21.26 % 0.04 749.10 % 0.00 -60.00 % 0.01
Ratio EBITDA 0.06 17.62 % 0.05 53.21 % 0.03 -60.96 % 0.08 28.91 % 0.06 23.64 % 0.05 -17.29 % 0.06 2.46 % 0.06 -18.34 % 0.07 256.11 % 0.02 -9.32 % 0.02
Gross profit ratio 0.07 22.14 % 0.05 101.94 % 0.03 -70.37 % 0.09 27.35 % 0.07 25.09 % 0.06 -18.31 % 0.07 7.16 % 0.06 -22.76 % 0.08 239.15 % 0.02 -14.02 % 0.03
Weighted average shs out dil 22.119 M 0.16 % 22.084 M -0.16 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 7.11 % 20.651 M 7.66 % 19.182 M 17.95 % 16.263 M 0.00 % 16.263 M
Weighted average shs out 22.119 M 0.16 % 22.084 M -0.16 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 0.00 % 22.119 M 7.11 % 20.651 M 7.66 % 19.182 M 17.95 % 16.263 M 0.00 % 16.263 M
EPS diluted 1.64 0.61 % 1.63 3.82 % 1.57 -16.49 % 1.88 5.62 % 1.78 14.10 % 1.56 -39.77 % 2.59 7.02 % 2.42 -21.43 % 3.08 528.57 % 0.49 -53.77 % 1.06
Earnings per share 1.64 0.61 % 1.63 3.82 % 1.57 -16.49 % 1.88 5.62 % 1.78 14.10 % 1.56 -39.77 % 2.59 7.02 % 2.42 -21.43 % 3.08 528.57 % 0.49 -53.77 % 1.06
Gross profit 93.423 M 5.72 % 88.366 M 104.25 % 43.263 M -61.13 % 111.290 M 17.96 % 94.343 M 10.04 % 85.735 M -21.82 % 109.669 M 9.81 % 99.873 M -16.98 % 120.298 M 194.65 % 40.827 M -0.44 % 41.009 M
Income tax expense 12.402 M 0.10 % 12.389 M -4.10 % 12.918 M -10.13 % 14.374 M 4.34 % 13.776 M 7.67 % 12.795 M 17.89 % 10.853 M -53.59 % 23.385 M -18.24 % 28.602 M 962.88 % 2.691 M -30.41 % 3.867 M
Cost of revenue 1.337 B -14.52 % 1.564 B -1.66 % 1.591 B 40.26 % 1.134 B -9.28 % 1.250 B -13.34 % 1.443 B -3.01 % 1.487 B 1.97 % 1.459 B 9.69 % 1.330 B -18.33 % 1.628 B 16.27 % 1.401 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 23.048 M 56.86 % 14.693 M 145.66 % 5.981 M -63.92 % 16.578 M 11.53 % 14.864 M 15.43 % 12.877 M -24.36 % 17.023 M 19.13 % 14.289 M -25.39 % 19.151 M 80.76 % 10.595 M 14.83 % 9.227 M
Cost and expenses 1.360 B -13.86 % 1.579 B -1.11 % 1.597 B 38.75 % 1.151 B -9.03 % 1.265 B -13.09 % 1.456 B -3.25 % 1.505 B 2.13 % 1.473 B 9.20 % 1.349 B -17.69 % 1.639 B 16.26 % 1.410 B
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
Selling general and administrative expenses 23.048 M 56.86 % 14.693 M 145.66 % 5.981 M -63.92 % 16.578 M 11.53 % 14.864 M 15.43 % 12.877 M -24.36 % 17.023 M 19.13 % 14.289 M -25.39 % 19.151 M 80.76 % 10.595 M 14.83 % 9.227 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
Interest expense 28.161 M 8.39 % 25.981 M 426.27 % -7.963 M -120.19 % 39.436 M 46.90 % 26.845 M 3.58 % 25.916 M 4.91 % 24.702 M 65.01 % 14.970 M 7.46 % 13.931 M -29.71 % 19.820 M 70.13 % 11.650 M
Depreciation and amortization 2.427 M -27.27 % 3.337 M 32.05 % 2.527 M 2.06 % 2.476 M -0.84 % 2.497 M -0.72 % 2.515 M -2.75 % 2.586 M 6.24 % 2.434 M 10.69 % 2.199 M -30.67 % 3.172 M 10 132.26 % 31.000 K
Operating income 70.375 M -4.48 % 73.673 M 97.61 % 37.282 M -60.64 % 94.712 M 19.17 % 79.479 M 9.09 % 72.858 M -21.36 % 92.646 M 8.25 % 85.584 M -15.39 % 101.147 M 234.57 % 30.232 M -4.88 % 31.782 M
Operating income ratio 0.05 10.36 % 0.04 95.37 % 0.02 -70.00 % 0.08 28.64 % 0.06 24.01 % 0.05 -17.82 % 0.06 5.64 % 0.05 -21.28 % 0.07 285.10 % 0.02 -17.85 % 0.02
Total other income expenses net -21.856 M 13.57 % -25.287 M -344.72 % 10.333 M 126.68 % -38.731 M -47.37 % -26.282 M -2.96 % -25.527 M -3.75 % -24.605 M -100.38 % -12.279 M 9.44 % -13.559 M 30.63 % -19.545 M -83.52 % -10.650 M
2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2022-12-31 2022-03-31 2021-12-31 2021-09-30 2021-06-30
2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2022-12-31 2022-03-31 2021-12-31 2021-09-30
Net debt 1.316 B 5.54 % 1.247 B 4.47 % 1.194 B -7.39 % 1.289 B 0.91 % 1.278 B 62.58 % 785.819 M -3.05 % 810.575 M 16.62 % 695.083 M 0.68 % 690.384 M 9.18 % 632.310 M
Total investments 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K
Total debt 1.345 B 2.25 % 1.315 B 6.02 % 1.240 B -9.07 % 1.364 B 1.86 % 1.339 B 68.43 % 795.127 M -3.54 % 824.265 M 17.16 % 703.562 M 1.18 % 695.344 M 8.73 % 639.502 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 5.000 M 0.000 -100.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 36.01 % 81.317 M
Retained earnings 0.000 0.000 -100.00 % 345.954 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock 221.193 M 0.00 % 221.193 M 0.00 % 221.193 M 0.00 % 221.193 M 100.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 0.00 % 110.597 M 36.01 % 81.317 M
Total equity 868.339 M 4.34 % 832.225 M 4.52 % 796.227 M 3.93 % 766.087 M 4.20 % 735.236 M 5.67 % 695.814 M 7.48 % 647.409 M 22.39 % 528.987 M 10.42 % 479.067 M 61.63 % 296.403 M
Other non current liabilities 855.000 K 0.23 % 853.000 K 13.73 % 750.000 K -36.06 % 1.173 M 7.61 % 1.090 M 8.35 % 1.006 M 22.68 % 820.000 K 0.00 % 820.000 K -52.10 % 1.712 M 24.69 % 1.373 M
Long term debt 438.211 M 15.29 % 380.104 M 8.04 % 351.823 M 11.56 % 315.372 M 1.16 % 311.768 M -23.94 % 409.886 M -11.08 % 460.960 M 25.50 % 367.302 M 0.42 % 365.775 M 19.89 % 305.089 M
Total non current liabilities 451.462 M 14.93 % 392.800 M 7.74 % 364.597 M 11.13 % 328.091 M 1.13 % 324.428 M -23.20 % 422.445 M -10.50 % 471.993 M 24.63 % 378.722 M 1.25 % 374.049 M 19.65 % 312.628 M
Other current liabilities 268.643 M 62.83 % 164.979 M 170.72 % 60.940 M -64.82 % 173.212 M 38.91 % 124.692 M -51.82 % 258.813 M 318.73 % 61.809 M -27.95 % 85.783 M 29.89 % 66.043 M -12.01 % 75.056 M
Deferred revenue 0.000 0.000 -100.00 % 96.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 906.465 M -3.05 % 935.015 M 5.23 % 888.565 M -15.28 % 1.049 B 2.07 % 1.027 B 166.71 % 385.241 M 6.04 % 363.305 M 8.04 % 336.260 M 2.03 % 329.569 M -1.45 % 334.413 M
Total current liabilities 1.620 B 19.34 % 1.357 B 12.28 % 1.209 B -21.56 % 1.541 B 15.95 % 1.329 B 48.09 % 897.607 M 48.75 % 603.415 M 19.75 % 503.895 M -8.27 % 549.353 M 10.24 % 498.332 M
Total liabilities 2.072 B 18.35 % 1.750 B 11.23 % 1.574 B -15.82 % 1.869 B 13.04 % 1.654 B 25.28 % 1.320 B 22.75 % 1.075 B 21.84 % 882.617 M -4.42 % 923.402 M 13.87 % 810.960 M
Other non current assets 3.565 M -34.64 % 5.454 M -58.47 % 13.132 M 324.85 % 3.091 M -59.54 % 7.639 M 17.50 % 6.501 M 16.23 % 5.593 M 84.65 % 3.029 M 0.36 % 3.018 M 0.03 % 3.017 M
Long term investments 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 363.569 M 25.24 % 290.301 M 5.11 % 276.197 M 12.82 % 244.821 M 1.44 % 241.352 M -0.88 % 243.503 M 0.73 % 241.750 M 6.74 % 226.495 M -1.01 % 228.810 M -1.60 % 232.541 M
Total non current assets 367.135 M 24.13 % 295.756 M 2.22 % 289.330 M 16.71 % 247.913 M -0.43 % 248.992 M -0.41 % 250.005 M 1.08 % 247.344 M 7.76 % 229.525 M -0.99 % 231.829 M -1.58 % 235.559 M
Other current assets 1.000 K -100.00 % 145.190 M 40.81 % 103.110 M -13.63 % 119.375 M 47.28 % 81.053 M 62.85 % 49.773 M -54.30 % 108.910 M 62.81 % 66.895 M -14.50 % 78.240 M 96.08 % 39.903 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 28.271 M -58.33 % 67.852 M 46.12 % 46.435 M -37.97 % 74.856 M 21.51 % 61.607 M 561.87 % 9.308 M -32.01 % 13.690 M 61.46 % 8.479 M 70.95 % 4.960 M -31.03 % 7.192 M
Cash and short term investments 28.271 M -58.33 % 67.852 M 46.12 % 46.435 M -37.97 % 74.856 M 21.51 % 61.607 M 561.87 % 9.308 M -32.01 % 13.690 M 61.46 % 8.479 M 70.95 % 4.960 M -31.03 % 7.192 M
Total current assets 2.573 B 12.50 % 2.287 B 9.91 % 2.080 B -12.86 % 2.388 B 11.57 % 2.140 B 21.18 % 1.766 B 19.68 % 1.475 B 24.82 % 1.182 B 0.98 % 1.171 B 34.28 % 871.804 M
Inventory 2.119 B 15.12 % 1.841 B 1.54 % 1.813 B -11.25 % 2.043 B 13.24 % 1.804 B 23.37 % 1.462 B 37.05 % 1.067 B -2.01 % 1.089 B 2.34 % 1.064 B 32.44 % 803.213 M
Net receivables 425.265 M 82.58 % 232.914 M 97.16 % 118.132 M -21.62 % 150.709 M -22.10 % 193.457 M -20.94 % 244.686 M -14.46 % 286.038 M 1 486.90 % 18.025 M -23.72 % 23.629 M 9.92 % 21.496 M
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 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
Account payables 444.933 M 72.80 % 257.491 M -0.74 % 259.400 M -18.75 % 319.276 M 80.26 % 177.120 M -30.14 % 253.553 M 42.21 % 178.301 M 117.83 % 81.852 M -46.76 % 153.741 M 73.01 % 88.863 M
Tax payables 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 -100.00 % 87.840 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 647.146 M 5.91 % 611.032 M 172.68 % 224.080 M -58.88 % 544.894 M 6.00 % 514.042 M 8.31 % 474.620 M 11.36 % 426.215 M 38.47 % 307.793 M 19.36 % 257.873 M 92.77 % 133.769 M
Deferred tax liabilities non current 12.396 M 4.67 % 11.843 M -1.51 % 12.024 M 4.14 % 11.546 M -0.21 % 11.570 M 0.15 % 11.553 M 13.12 % 10.213 M -3.65 % 10.600 M 61.54 % 6.562 M 6.42 % 6.166 M
Other liabilities 0.000 -100.00 % 2.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 2.940 B 13.84 % 2.583 B 8.97 % 2.370 B -10.08 % 2.635 B 10.32 % 2.389 B 18.51 % 2.016 B 17.01 % 1.723 B 22.05 % 1.412 B 0.65 % 1.402 B 26.65 % 1.107 B
2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2022-12-31 2022-03-31 2021-12-31 2021-09-30
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
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
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
Change in working capital -12.688 M 84.92 % -84.134 M -188.95 % 94.581 M 347.82 % -38.165 M 92.76 % -527.500 M -794.60 % -58.965 M -271.81 % 34.319 M 0.000 100.00 % -34.529 M 25.38 % -46.271 M 21.03 % -58.594 M 0.000 0.000 0.000
Accounts receivables -39.445 M 65.72 % -115.060 M -450.21 % 32.855 M -23.14 % 42.748 M -16.55 % 51.228 M 123.91 % -214.237 M -178.19 % 273.980 M 0.000 100.00 % -18.718 M 13.08 % -21.535 M -484.35 % 5.603 M 0.000 0.000 0.000
Inventory -278.372 M -841.65 % -29.562 M -112.78 % 231.350 M 196.90 % -238.759 M 30.13 % -341.733 M -107.64 % -164.579 M 28.65 % -230.679 M 0.000 100.00 % -196.944 M -413.09 % -38.384 M -54.36 % -24.867 M 0.000 0.000 0.000
Accounts payables 187.442 M 9 918.86 % -1.909 M 96.81 % -59.876 M -142.12 % 142.156 M 285.99 % -76.433 M -172.46 % 105.484 M 0.000 0.000 0.000 0.000 100.00 % -71.889 M 0.000 0.000 0.000
Other working capital 117.687 M 88.61 % 62.397 M 156.85 % -109.748 M -799.48 % 15.690 M 109.77 % -160.563 M -174.90 % 214.368 M 2 486.64 % -8.982 M 0.000 -100.00 % 181.133 M 1 227.18 % 13.648 M -58.08 % 32.559 M 0.000 0.000 0.000
Other non cash items -3.545 M -139.72 % 8.926 M 349.45 % 1.986 M 325.94 % -879.000 K -100.24 % 366.056 M 27.48 % 287.143 M 3 160.02 % 8.808 M 440.60 % -2.586 M -483.11 % 675.000 K -92.58 % 9.102 M -90.68 % 97.680 M 265.60 % -58.986 M -637.69 % -7.996 M 53.69 % -17.265 M
Net cash provided by operating activities 34.711 M 196.76 % -35.874 M -126.81 % 133.793 M 2 555.68 % 5.038 M 101.03 % -491.457 M -3 641.87 % -13.134 M -119.83 % 66.224 M 15.80 % 57.187 M 697.19 % -9.576 M -119.87 % 48.184 M 1 151.82 % -4.581 M -107.77 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
Investments in property plant and equipment -75.695 M -334.01 % -17.441 M 57.53 % -41.062 M -590.58 % -5.946 M -1 623.48 % -345.000 K 96.21 % -9.102 M -15 070.00 % -60.000 K 0.000 100.00 % -25.096 M -19 506.25 % -128.000 K -8.47 % -118.000 K 0.000 0.000 0.000
Acquisitions net 0.000 0.000 -100.00 % 7.160 M 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
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
Other investing activites 8.000 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.372 M 0.000 -100.00 % 2.000 K -95.35 % 43.000 K 2 250.00 % -2.000 K 0.000 0.000 0.000
Net cash used for investing activites -75.687 M -333.96 % -17.441 M 48.55 % -33.902 M -470.16 % -5.946 M -1 623.48 % -345.000 K 96.21 % -9.102 M -209.50 % 8.312 M 0.000 100.00 % -25.094 M -29 422.35 % -85.000 K 29.17 % -120.000 K 0.000 0.000 0.000
Debt repayment 29.557 M -60.45 % 74.732 M 160.39 % -123.756 M -596.73 % 24.914 M 0.000 0.000 100.00 % -52.025 M 0.000 -100.00 % 50.516 M 254.48 % -32.701 M 0.000 0.000 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
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
Dividends paid 0.000 0.000 100.00 % -4.556 M 57.65 % -10.757 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -28.161 M 0.000 100.00 % -1.000 K -200.00 % 1.000 K -100.00 % 544.102 M 2 277.44 % 22.886 M 209.55 % -20.891 M 0.000 100.00 % -17.963 M -18.61 % -15.144 M -284.28 % 8.218 M 0.000 0.000 0.000
Net cash used provided by financing activities 1.396 M -98.13 % 74.732 M 158.24 % -128.313 M -1 006.29 % 14.158 M -97.40 % 544.102 M 2 277.44 % 22.886 M 131.39 % -72.916 M 0.000 -100.00 % 32.553 M 168.04 % -47.845 M -682.20 % 8.218 M 0.000 0.000 0.000
Effect of forex changes on cash -1.000 K 0.000 -100.00 % 999.000 199.90 % -1.000 K 0.00 % -1.000 K 99.98 % -5.032 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -39.581 M -284.81 % 21.417 M 175.36 % -28.421 M -314.51 % 13.249 M -74.67 % 52.299 M 1 293.50 % -4.382 M -307.97 % 2.107 M -59.57 % 5.211 M 346.27 % -2.116 M -936.36 % 253.000 K -92.81 % 3.519 M -94.03 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
Cash at beginning of period 67.852 M 46.12 % 46.435 M -37.97 % 74.856 M 21.51 % 61.607 M 561.87 % 9.308 M -32.01 % 13.690 M 109.01 % 6.550 M -22.75 % 8.479 M 2.85 % 8.244 M 3.17 % 7.991 M 61.11 % 4.960 M 0.000 0.000 0.000
Cash at end of period 28.271 M -58.33 % 67.852 M 46.12 % 46.435 M -37.97 % 74.856 M 21.51 % 61.607 M 561.87 % 9.308 M 7.52 % 8.657 M -36.76 % 13.690 M 123.40 % 6.128 M -25.67 % 8.244 M -2.77 % 8.479 M -85.63 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
Operating cash flow 34.711 M 196.76 % -35.874 M -126.81 % 133.793 M 2 555.68 % 5.038 M 101.03 % -491.457 M -3 641.87 % -13.134 M -119.83 % 66.224 M 15.80 % 57.187 M 697.19 % -9.576 M -119.87 % 48.184 M 1 151.82 % -4.581 M -107.77 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
Capital expenditure -75.695 M -334.01 % -17.441 M 57.53 % -41.062 M -590.58 % -5.946 M -1 623.48 % -345.000 K 96.21 % -9.102 M -15 070.00 % -60.000 K 0.000 100.00 % -25.096 M -19 506.25 % -128.000 K -8.47 % -118.000 K 0.000 0.000 0.000
Free CashFlow -40.984 M 23.13 % -53.315 M -157.49 % 92.731 M 10 312.67 % -908.000 K 99.82 % -491.802 M -2 111.74 % -22.236 M -133.61 % 66.164 M 15.70 % 57.187 M 264.94 % -34.672 M -172.15 % 48.056 M 1 122.69 % -4.699 M -107.97 % 58.986 M 637.69 % 7.996 M -53.69 % 17.265 M
2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021
Date Form 10K
2025
2024
2023
2022
2021