USK.BO

Udayshivakumar Infra Limited USK.BO

Finances

2025 2024 2023 2022 2021 2020
Revenue 2.891 B -49.90 % 5.771 B 101.17 % 2.869 B 54.55 % 1.856 B -11.77 % 2.104 B 8.67 % 1.936 B
Net income -72.068 M -123.92 % 301.281 M 87.75 % 160.472 M 29.70 % 123.729 M 32.77 % 93.192 M -11.14 % 104.872 M
Income before tax -72.275 M -117.71 % 407.997 M 89.65 % 215.130 M 31.87 % 163.141 M 32.46 % 123.167 M -13.17 % 141.852 M
Income before tax ratio -0.02 -135.36 % 0.07 -5.72 % 0.07 -14.68 % 0.09 50.13 % 0.06 -20.10 % 0.07
EBITDA 90.817 M -82.64 % 523.173 M 66.88 % 313.506 M 27.95 % 245.015 M 12.47 % 217.858 M -9.82 % 241.568 M
Net income ratio -0.02 -147.75 % 0.05 -6.67 % 0.06 -16.08 % 0.07 50.48 % 0.04 -18.23 % 0.05
Ratio EBITDA 0.03 -65.35 % 0.09 -17.05 % 0.11 -17.21 % 0.13 27.47 % 0.10 -17.01 % 0.12
Gross profit ratio 0.07 -35.09 % 0.11 -26.37 % 0.14 -15.47 % 0.17 30.44 % 0.13 -10.87 % 0.15
Weighted average shs out dil 55.357 M 0.00 % 55.357 M 51.02 % 36.655 M 0.42 % 36.500 M 0.00 % 36.500 M 0.00 % 36.500 M
Weighted average shs out 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M
EPS diluted -1.30 -123.90 % 5.44 24.20 % 4.38 29.20 % 3.39 32.94 % 2.55 -11.15 % 2.87
Earnings per share -1.30 -123.90 % 5.44 24.49 % 4.37 28.91 % 3.39 32.94 % 2.55 -11.15 % 2.87
Gross profit 199.473 M -67.48 % 613.394 M 48.12 % 414.124 M 30.65 % 316.972 M 15.08 % 275.428 M -3.14 % 284.344 M
Income tax expense -207.000 K -100.19 % 106.716 M 95.24 % 54.658 M 41.40 % 38.656 M 28.97 % 29.974 M -18.95 % 36.980 M
Cost of revenue 2.692 B -47.81 % 5.158 B 110.12 % 2.455 B 59.48 % 1.539 B -15.82 % 1.829 B 10.70 % 1.652 B
General and administrative expenses 11.934 M 15.45 % 10.337 M -79.24 % 49.781 M 15 312.07 % 323.000 K 0.31 % 322.000 K 1 188.00 % 25.000 K
Selling and marketing expenses 451.000 K -7.39 % 487.000 K -24.85 % 648.000 K 118.18 % 297.000 K 33.78 % 222.000 K -83.88 % 1.377 M
Other expenses 257.759 M 326.32 % 60.462 M 438.01 % 11.238 M -68.55 % 35.738 M -62.17 % 94.458 M -66.62 % 282.942 M
Operating expenses 270.144 M 278.96 % 71.286 M 15.60 % 61.667 M 69.61 % 36.358 M -61.73 % 95.002 M -66.59 % 284.344 M
Cost and expenses 2.962 B -43.97 % 5.286 B 103.38 % 2.599 B 56.27 % 1.663 B -13.53 % 1.923 B 9.89 % 1.750 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 12.385 M 14.42 % 10.824 M -78.54 % 50.429 M 8 033.71 % 620.000 K 13.97 % 544.000 K -61.20 % 1.402 M
Interest income 17.527 M 17.88 % 14.868 M 209.94 % 4.797 M 63.66 % 2.931 M -57.98 % 6.976 M 133.55 % 2.987 M
Interest expense 65.093 M 21.87 % 53.410 M 24.65 % 42.847 M 38.92 % 30.842 M -39.61 % 51.075 M -0.20 % 51.176 M
Depreciation and amortization 97.999 M 58.66 % 61.766 M -3.37 % 63.921 M 18.45 % 53.963 M 10.66 % 48.763 M -14.44 % 56.995 M
Operating income -70.671 M -119.62 % 360.215 M 43.33 % 251.322 M 30.20 % 193.029 M 6.99 % 180.426 M -2.85 % 185.713 M
Operating income ratio -0.02 -139.16 % 0.06 -28.75 % 0.09 -15.76 % 0.10 21.26 % 0.09 -10.60 % 0.10
Total other income expenses net -1.604 M -103.36 % 47.782 M 232.02 % -36.192 M -21.09 % -29.888 M 47.80 % -57.259 M -30.55 % -43.861 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 594.566 M 64.10 % 362.330 M 203.27 % -350.862 M -412.12 % 112.414 M -55.66 % 253.520 M -24.79 % 337.083 M
Total investments 6.220 M -96.73 % 190.201 M -72.40 % 689.181 M 29.58 % 531.860 M 24.76 % 426.305 M 24.25 % 343.114 M
Total debt 599.878 M 57.54 % 380.768 M -15.11 % 448.564 M 69.38 % 264.829 M -13.46 % 306.022 M -9.87 % 339.534 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 1.000 K 0.000 0.000 0.000
Retained earnings 659.512 M -8.94 % 724.256 M 73.71 % 416.931 M 31.02 % 318.214 M 61.69 % 196.804 M 89.87 % 103.651 M
Common stock 553.571 M 0.00 % 553.571 M 0.00 % 553.571 M 51.66 % 365.000 M 0.00 % 365.000 M 0.00 % 365.000 M
Total equity 1.685 B -3.70 % 1.749 B 21.31 % 1.442 B 111.05 % 683.214 M 21.61 % 561.804 M 19.88 % 468.651 M
Other non current liabilities 366.235 M 44.44 % 253.560 M 22.43 % 207.108 M -22.16 % 266.076 M 48.59 % 179.071 M -23.86 % 235.182 M
Long term debt 315.368 M 201.03 % 104.764 M -35.32 % 161.968 M 190.72 % 55.712 M -24.60 % 73.892 M -53.50 % 158.892 M
Total non current liabilities 681.604 M 90.22 % 358.324 M -2.91 % 369.076 M 14.70 % 321.788 M 27.21 % 252.963 M -35.81 % 394.074 M
Other current liabilities 256.873 M 21.46 % 211.492 M -33.70 % 319.006 M 296.78 % 80.398 M 350.06 % 17.864 M 7.44 % 16.627 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.400 M
Short term debt 284.509 M 3.08 % 276.004 M -3.70 % 286.596 M 37.05 % 209.117 M -9.91 % 232.130 M 30.25 % 178.223 M
Total current liabilities 930.175 M -16.65 % 1.116 B 7.79 % 1.035 B 66.69 % 621.123 M -4.94 % 653.406 M -9.23 % 719.883 M
Total liabilities 1.612 B 9.32 % 1.474 B 4.98 % 1.404 B 48.95 % 942.911 M 4.03 % 906.369 M -18.64 % 1.114 B
Other non current assets 974.301 M 8.45 % 898.424 M 587.65 % 130.652 M -20.23 % 163.795 M 63.63 % 100.100 M -25.97 % 135.207 M
Long term investments 0.000 -100.00 % 190.201 M -72.40 % 689.181 M 29.58 % 531.860 M 24.76 % 426.305 M 24.25 % 343.114 M
Intangible assets 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 583.992 M 71.52 % 340.476 M -0.95 % 343.750 M 34.48 % 255.616 M 0.03 % 255.541 M -18.12 % 312.111 M
Total non current assets 1.569 B 9.08 % 1.438 B 22.77 % 1.172 B 22.28 % 958.033 M 21.72 % 787.061 M -0.43 % 790.432 M
Other current assets 541.758 M -12.30 % 617.770 M 45.65 % 424.161 M 603.44 % 60.298 M -46.44 % 112.581 M 8.57 % 103.697 M
Short term investments 305.570 M 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 5.312 M -71.19 % 18.438 M -97.69 % 799.426 M 424.51 % 152.415 M 190.30 % 52.502 M 2 042.06 % 2.451 M
Cash and short term investments 310.882 M 1 586.09 % 18.438 M -97.69 % 799.426 M 424.51 % 152.415 M 190.30 % 52.502 M 2 042.06 % 2.451 M
Total current assets 1.727 B -3.25 % 1.785 B 6.60 % 1.675 B 150.69 % 668.093 M -1.91 % 681.111 M -14.02 % 792.175 M
Inventory 606.217 M 16.68 % 519.553 M 243.89 % 151.081 M 72.19 % 87.743 M -7.36 % 94.717 M -3.67 % 98.322 M
Net receivables 268.587 M -57.34 % 629.626 M 109.74 % 300.196 M -18.34 % 367.637 M -12.74 % 421.311 M -28.31 % 587.705 M
Tax assets 10.553 M 15.41 % 9.144 M 15.44 % 7.921 M 17.14 % 6.762 M 32.20 % 5.115 M 0.000
Other assets 0.000 0.000 100.00 % -1.000 K 0.00 % -1.000 K -200.00 % 1.000 K 0.00 % 1.000 K
Account payables 388.793 M -26.00 % 525.421 M 39.86 % 375.681 M 28.98 % 291.282 M -20.48 % 366.293 M -27.85 % 507.674 M
Tax payables 0.000 -100.00 % 103.135 M 90.72 % 54.078 M 34.10 % 40.326 M 8.64 % 37.119 M 148.14 % 14.959 M
Deferred revenue non current 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
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 100.00 % -2.419 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 471.429 M 0.00 % 471.429 M 0.00 % 471.428 M 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 3.296 B 2.25 % 3.224 B 13.25 % 2.846 B 75.04 % 1.626 B 10.76 % 1.468 B -7.23 % 1.583 B
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Deferred income tax 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
Change in working capital -138.667 M 85.34 % -945.780 M -536.32 % -148.632 M -229.69 % 114.604 M 482.36 % -29.973 M -134.62 % -12.775 M
Accounts receivables 189.135 M 146.74 % -404.625 M -1 999.77 % -19.270 M -128.35 % 67.972 M -18.31 % 83.203 M 128.46 % -292.312 M
Inventory -86.664 M 76.48 % -368.472 M -199.01 % -123.230 M -1 867.25 % 6.973 M 93.37 % 3.606 M 105.39 % -66.897 M
Accounts payables -33.959 M -118.29 % 185.671 M 216.84 % 58.601 M 644.61 % 7.870 M 105.57 % -141.381 M -183.21 % 169.907 M
Other working capital -207.179 M 42.19 % -358.354 M -453.59 % -64.733 M -303.63 % 31.789 M 29.23 % 24.599 M -86.07 % 176.527 M
Other non cash items 32.193 M -52.27 % 67.443 M 45.96 % 46.206 M 622.69 % -8.840 M -129.38 % 30.090 M 7.12 % 28.091 M
Net cash provided by operating activities -80.543 M 84.37 % -515.290 M -522.48 % 121.967 M -61.87 % 319.864 M 85.92 % 172.047 M -19.67 % 214.163 M
Investments in property plant and equipment -341.514 M -483.17 % -58.562 M 65.58 % -170.161 M 2.13 % -173.861 M 0.000 100.00 % -71.007 M
Acquisitions net 0.000 0.000 0.000 0.000 -100.00 % 7.809 M 0.000
Purchases of investments 0.000 100.00 % -184.000 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 254.916 M 325.84 % 59.862 M 236.19 % -43.956 M -738.90 % 6.880 M -1.38 % 6.976 M 133.55 % 2.987 M
Net cash used for investing activites -86.598 M 52.60 % -182.700 M 14.67 % -214.117 M -28.23 % -166.981 M -1 229.39 % 14.785 M 121.74 % -68.020 M
Debt repayment 219.109 M 423.19 % -67.796 M -136.90 % 183.736 M 1 110.65 % -18.180 M 78.61 % -85.000 M 17.05 % -102.468 M
Common stock issued 0.000 0.000 -100.00 % 660.000 M 0.000 0.000 -100.00 % 5.036 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -65.093 M -328.19 % -15.202 M 85.46 % -104.575 M -200.58 % -34.791 M 32.81 % -51.781 M 0.10 % -51.833 M
Net cash used provided by financing activities 154.016 M 285.57 % -82.998 M -111.23 % 739.161 M 1 495.41 % -52.971 M 61.27 % -136.781 M 8.36 % -149.265 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -13.126 M 98.32 % -780.988 M -220.71 % 647.011 M 547.57 % 99.913 M 99.62 % 50.051 M 1 703.17 % -3.122 M
Cash at beginning of period 18.438 M -97.69 % 799.426 M 424.51 % 152.415 M 190.30 % 52.502 M 2 042.06 % 2.451 M -56.02 % 5.573 M
Cash at end of period 5.312 M -71.19 % 18.438 M -97.69 % 799.426 M 424.51 % 152.415 M 190.30 % 52.502 M 2 042.06 % 2.451 M
Operating cash flow -80.543 M 84.37 % -515.290 M -522.48 % 121.967 M -58.22 % 291.954 M 69.69 % 172.047 M -19.67 % 214.163 M
Capital expenditure -341.514 M -483.17 % -58.562 M 65.58 % -170.161 M 2.13 % -173.861 M 0.000 100.00 % -71.007 M
Free CashFlow -422.057 M 26.45 % -573.852 M -1 090.71 % -48.194 M -140.81 % 118.093 M -31.36 % 172.047 M 20.18 % 143.156 M
2025 2024 2023 2022 2021 2020
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31
Revenue 581.642 M -48.29 % 1.125 B 151.32 % 447.578 M -41.47 % 764.688 M 37.99 % 554.155 M -65.23 % 1.594 B -0.92 % 1.609 B 14.65 % 1.403 B 20.38 % 1.166 B -4.02 % 1.214 B 106.36 % 588.478 M -9.08 % 647.277 M 54.54 % 418.847 M -44.37 % 752.887 M
Net income -77.283 M -23.66 % -62.498 M -516.29 % 15.013 M 134.99 % -42.909 M -334.14 % 18.326 M -86.79 % 138.738 M 129.28 % 60.510 M 20.15 % 50.360 M -2.54 % 51.673 M -4.86 % 54.311 M 300.46 % 13.562 M -82.52 % 77.585 M 243.14 % 22.610 M -36.50 % 35.607 M
Income before tax -103.078 M -63.81 % -62.925 M -491.76 % 16.062 M 132.19 % -49.902 M -303.76 % 24.490 M -86.76 % 184.984 M 111.08 % 87.638 M 32.14 % 66.322 M -3.96 % 69.054 M 12.13 % 61.583 M 188.35 % 21.357 M -79.05 % 101.965 M 237.45 % 30.216 M -36.50 % 47.583 M
Income before tax ratio -0.18 -216.80 % -0.06 -255.88 % 0.04 154.99 % -0.07 -247.66 % 0.04 -61.92 % 0.12 113.03 % 0.05 15.26 % 0.05 -20.22 % 0.06 16.82 % 0.05 39.73 % 0.04 -76.96 % 0.16 118.36 % 0.07 14.15 % 0.06
EBITDA -56.969 M -565.76 % -8.557 M -116.38 % 52.248 M 577.28 % -10.947 M -118.85 % 58.075 M -73.13 % 216.118 M 85.48 % 116.519 M 22.19 % 95.362 M 0.20 % 95.174 M -5.31 % 100.515 M 108.20 % 48.278 M -63.78 % 133.290 M 152.35 % 52.820 M -14.86 % 62.038 M
Net income ratio -0.13 -139.14 % -0.06 -265.64 % 0.03 159.78 % -0.06 -269.68 % 0.03 -62.01 % 0.09 131.41 % 0.04 4.80 % 0.04 -19.04 % 0.04 -0.88 % 0.04 94.06 % 0.02 -80.77 % 0.12 122.05 % 0.05 14.14 % 0.05
Ratio EBITDA -0.10 -1 187.53 % -0.01 -106.52 % 0.12 915.44 % -0.01 -113.66 % 0.10 -22.71 % 0.14 87.20 % 0.07 6.58 % 0.07 -16.77 % 0.08 -1.35 % 0.08 0.89 % 0.08 -60.16 % 0.21 63.29 % 0.13 53.04 % 0.08
Gross profit ratio -0.03 -154.41 % -0.01 -106.67 % 0.19 342.06 % 0.04 -55.90 % 0.10 14.75 % 0.09 28.73 % 0.07 -28.80 % 0.09 -23.98 % 0.12 26.96 % 0.10 43.76 % 0.07 -77.38 % 0.30 171.65 % 0.11 -13.10 % 0.13
Weighted average shs out dil 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 51.02 % 36.655 M 0.42 % 36.500 M 0.00 % 36.500 M 0.00 % 36.500 M 0.00 % 36.500 M
Weighted average shs out 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M -0.15 % 55.440 M 0.15 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M 0.00 % 55.357 M
EPS diluted -1.40 -23.89 % -1.13 -518.52 % 0.27 134.62 % -0.78 -336.36 % 0.33 -86.85 % 2.51 130.28 % 1.09 19.78 % 0.91 -2.15 % 0.93 -26.77 % 1.27 243.24 % 0.37 -82.63 % 2.13 243.55 % 0.62 -36.73 % 0.98
Earnings per share -1.40 -23.89 % -1.13 -518.52 % 0.27 134.62 % -0.78 -336.36 % 0.33 -86.85 % 2.51 130.28 % 1.09 19.78 % 0.91 -2.15 % 0.93 -5.10 % 0.98 164.86 % 0.37 -73.57 % 1.40 241.46 % 0.41 -35.94 % 0.64
Gross profit -18.788 M -31.55 % -14.282 M -116.77 % 85.183 M 158.74 % 32.922 M -39.14 % 54.094 M -60.10 % 135.590 M 27.55 % 106.305 M -18.37 % 130.235 M -8.49 % 142.313 M 21.86 % 116.780 M 196.67 % 39.364 M -79.43 % 191.376 M 319.80 % 45.587 M -51.66 % 94.301 M
Income tax expense -25.794 M -5 940.75 % -427.000 K -140.71 % 1.049 M 115.00 % -6.993 M -213.45 % 6.164 M -86.67 % 46.246 M 70.47 % 27.128 M 69.96 % 15.961 M -8.17 % 17.381 M 139.05 % 7.271 M -6.72 % 7.795 M -68.03 % 24.380 M 220.58 % 7.605 M -36.50 % 11.976 M
Cost of revenue 600.430 M -47.29 % 1.139 B 214.34 % 362.395 M -50.48 % 731.766 M 46.34 % 500.061 M -65.71 % 1.458 B -2.93 % 1.502 B 18.02 % 1.273 B 24.40 % 1.023 B -6.77 % 1.098 B 99.89 % 549.114 M 20.45 % 455.901 M 22.14 % 373.260 M -43.32 % 658.586 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 42.515 M 0.000 0.000 0.000 -100.00 % 15.223 M 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 451.000 K 0.000 0.000 0.000 100.00 % -15.055 M 0.000 0.000 0.000 -100.00 % 648.000 K 0.000 0.000 0.000 0.000
Other expenses 62.147 M -43.51 % 110.010 M 133.41 % 47.132 M -34.12 % 71.539 M 0.000 0.000 0.000 -100.00 % 130.235 M -8.49 % 142.313 M 0.000 0.000 0.000 -100.00 % 6.258 M 0.000
Operating expenses 62.147 M -51.25 % 127.485 M 170.49 % 47.132 M -34.12 % 71.539 M 398.18 % 14.360 M -47.71 % 27.460 M 174.90 % 9.989 M -81.30 % 53.413 M -19.07 % 65.996 M 77.73 % 37.133 M 174.55 % 13.525 M -84.68 % 88.301 M 1 807.97 % 4.628 M -63.37 % 12.633 M
Cost and expenses 662.577 M -47.69 % 1.267 B 209.29 % 409.527 M -49.02 % 803.305 M 56.16 % 514.421 M -65.38 % 1.486 B -1.76 % 1.512 B 16.25 % 1.301 B 19.44 % 1.089 B -4.00 % 1.135 B 101.68 % 562.639 M 3.39 % 544.202 M 43.39 % 379.518 M -43.46 % 671.219 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 -100.00 % 17.475 M 0.000 0.000 -100.00 % 14.360 M -47.71 % 27.460 M 174.90 % 9.989 M 113.00 % -76.822 M -0.66 % -76.317 M -580.86 % 15.871 M 17.35 % 13.525 M -84.68 % 88.301 M 5 517.24 % -1.630 M -112.90 % 12.633 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 -100.00 % 5.588 M
Interest expense 23.960 M 29.02 % 18.571 M 34.11 % 13.848 M -11.99 % 15.734 M -7.12 % 16.941 M 366.69 % 3.630 M -72.45 % 13.176 M -5.28 % 13.911 M 24.01 % 11.218 M -42.93 % 19.656 M 156.84 % 7.653 M 28.93 % 5.936 M -38.18 % 9.602 M 0.000
Depreciation and amortization 22.149 M -38.13 % 35.797 M 60.25 % 22.338 M -3.80 % 23.221 M 39.52 % 16.643 M 3.84 % 16.028 M 2.05 % 15.706 M 3.80 % 15.131 M 1.54 % 14.901 M -22.66 % 19.266 M 0.00 % 19.266 M -24.12 % 25.389 M 88.20 % 13.491 M 0.00 % 13.491 M
Operating income -80.935 M 42.91 % -141.767 M -472.57 % 38.051 M 198.53 % -38.617 M -197.19 % 39.734 M -63.25 % 108.130 M 12.27 % 96.316 M -5.76 % 102.206 M 27.32 % 80.272 M 0.78 % 79.647 M 208.24 % 25.839 M -74.93 % 103.075 M 162.08 % 39.329 M -18.99 % 48.547 M
Operating income ratio -0.14 -10.41 % -0.13 -248.25 % 0.09 268.35 % -0.05 -170.43 % 0.07 5.70 % 0.07 13.31 % 0.06 -17.80 % 0.07 5.77 % 0.07 5.00 % 0.07 49.37 % 0.04 -72.43 % 0.16 69.59 % 0.09 45.62 % 0.06
Total other income expenses net -22.143 M -128.09 % 78.842 M 458.55 % -21.989 M -94.85 % -11.285 M 25.97 % -15.244 M -119.84 % 76.854 M 985.62 % -8.678 M 75.82 % -35.884 M -219.88 % -11.218 M 37.90 % -18.064 M -303.03 % -4.482 M -303.78 % -1.110 M 87.82 % -9.113 M -845.33 % -964.000 K
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-09-30 2022-03-31
Net debt 0.000 -100.00 % 594.566 M 0.000 -100.00 % 338.437 M 0.000 -100.00 % 362.330 M 47.77 % 245.200 M -2.18 % 250.655 M -68.65 % 799.426 M 327.85 % -350.862 M -268.28 % 208.493 M 85.47 % 112.414 M
Total investments 0.000 -100.00 % 6.220 M 0.000 -100.00 % 551.462 M 0.000 -100.00 % 190.201 M -61.22 % 490.400 M 275.35 % 130.652 M -91.83 % 1.599 B 131.99 % 689.181 M 0.000 0.000
Total debt 0.000 -100.00 % 599.878 M 0.000 -100.00 % 351.906 M 0.000 -100.00 % 380.768 M 0.000 -100.00 % 495.855 M 0.000 -100.00 % 448.564 M 13.69 % 394.561 M 48.99 % 264.829 M
Accumulated other comprehensive income loss 1.685 B 0.000 -100.00 % 1.731 B 0.000 -100.00 % 1.749 B 0.000 -100.00 % 1.544 B 55.89 % 990.393 M -31.31 % 1.442 B 0.000 0.000 0.000
Retained earnings 0.000 -100.00 % 659.512 M 0.000 0.000 0.000 -100.00 % 724.256 M 0.000 0.000 0.000 -100.00 % 416.931 M -0.35 % 418.415 M 31.49 % 318.214 M
Common stock 0.000 -100.00 % 553.571 M 0.000 -100.00 % 553.571 M 0.000 -100.00 % 553.571 M 0.000 -100.00 % 553.571 M 0.000 -100.00 % 553.571 M 51.66 % 365.000 M 0.00 % 365.000 M
Total equity 1.685 B 0.00 % 1.685 B -2.71 % 1.731 B 0.00 % 1.731 B -1.02 % 1.749 B 0.00 % 1.749 B 13.30 % 1.544 B 0.00 % 1.544 B 7.08 % 1.442 B 0.00 % 1.442 B 84.06 % 783.415 M 14.67 % 683.214 M
Other non current liabilities -1.685 B -559.95 % 366.235 M 121.15 % -1.731 B -744.36 % 268.700 M 115.36 % -1.749 B -789.88 % 253.560 M 116.42 % -1.544 B -845.48 % 207.109 M 0.000 -100.00 % 207.108 M -10.10 % 230.375 M -13.42 % 266.077 M
Long term debt 0.000 -100.00 % 315.368 M 0.000 -100.00 % 326.040 M 0.000 -100.00 % 104.764 M 0.000 -100.00 % 197.812 M 0.000 -100.00 % 161.968 M 259.00 % 45.117 M -19.02 % 55.712 M
Total non current liabilities -1.685 B -347.14 % 681.604 M 139.37 % -1.731 B -391.12 % 594.741 M 134.00 % -1.749 B -588.18 % 358.324 M 123.21 % -1.544 B -481.30 % 404.921 M 0.000 -100.00 % 369.076 M 27.21 % 290.134 M -9.84 % 321.789 M
Other current liabilities 0.000 -100.00 % 256.873 M 0.000 -100.00 % 238.872 M 0.000 -100.00 % 144.406 M 0.000 -100.00 % 298.111 M 0.000 -100.00 % 319.006 M 427.40 % 60.486 M -49.90 % 120.723 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 67.086 M 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 284.509 M 0.000 -100.00 % 351.906 M 0.000 -100.00 % 276.004 M 0.000 -100.00 % 298.043 M 0.000 -100.00 % 286.596 M -17.99 % 349.444 M 67.10 % 209.117 M
Total current liabilities 0.000 -100.00 % 930.175 M 0.000 -100.00 % 1.125 B 0.000 -100.00 % 1.116 B 0.000 -100.00 % 1.156 B 0.000 -100.00 % 1.035 B 44.72 % 715.407 M 15.18 % 621.122 M
Total liabilities -1.685 B -204.51 % 1.612 B 193.09 % -1.731 B -200.69 % 1.719 B 198.30 % -1.749 B -218.64 % 1.474 B 195.49 % -1.544 B -198.90 % 1.561 B 0.000 -100.00 % 1.404 B 39.67 % 1.006 B 6.64 % 942.911 M
Other non current assets 0.000 -100.00 % 974.301 M 0.000 -100.00 % 647.104 M 3 609.62 % -18.438 M -101.69 % 1.089 B 543.97 % -245.200 M -128.20 % 869.485 M 208.76 % -799.426 M -711.87 % 130.652 M -80.96 % 686.307 M -2.29 % 702.416 M
Long term investments 0.000 0.000 0.000 -100.00 % 548.518 M 0.000 -100.00 % 190.201 M 0.000 100.00 % -98.384 M 0.000 -100.00 % 689.181 M 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 583.265 M 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 100.00 % -190.200 M 0.000 -100.00 % 98.384 M 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 -100.00 % 583.992 M 0.000 -100.00 % 473.818 M 0.000 -100.00 % 340.476 M 0.000 -100.00 % 323.203 M 0.000 -100.00 % 343.750 M 59.78 % 215.140 M -15.83 % 255.616 M
Total non current assets 0.000 -100.00 % 1.569 B 0.000 -100.00 % 1.679 B 9 208.43 % -18.438 M -101.28 % 1.438 B 686.56 % -245.200 M -122.23 % 1.103 B 237.97 % -799.426 M -168.24 % 1.172 B 28.92 % 908.739 M -5.15 % 958.032 M
Other current assets -214.524 M -139.60 % 541.758 M 4 122.26 % -13.469 M -102.30 % 585.476 M 0.000 -100.00 % 617.770 M 0.000 -100.00 % 741.818 M 0.000 -100.00 % 424.161 M 57.67 % 269.021 M 149.55 % 107.804 M
Short term investments 0.000 -100.00 % 305.570 M 0.000 -100.00 % 2.944 M 0.000 0.000 -100.00 % 490.400 M 114.11 % 229.036 M -85.67 % 1.599 B 0.000 0.000 0.000
cash and cash equivalents 0.000 -100.00 % 5.312 M 0.000 -100.00 % 13.469 M 0.000 -100.00 % 18.438 M 107.52 % -245.200 M -200.00 % 245.200 M 130.67 % -799.426 M -200.00 % 799.426 M 329.64 % 186.068 M 22.08 % 152.415 M
Cash and short term investments 214.524 M -31.00 % 310.882 M 2 208.13 % 13.469 M -17.94 % 16.413 M -10.98 % 18.438 M 0.00 % 18.438 M -92.48 % 245.200 M 0.00 % 245.200 M -69.33 % 799.426 M 0.00 % 799.426 M 329.64 % 186.068 M 22.08 % 152.415 M
Total current assets 0.000 -100.00 % 1.727 B 0.000 -100.00 % 1.771 B 9 507.48 % 18.438 M -98.97 % 1.785 B 628.13 % 245.200 M -87.75 % 2.002 B 150.44 % 799.426 M -52.27 % 1.675 B 90.28 % 880.215 M 31.75 % 668.093 M
Inventory 0.000 -100.00 % 606.217 M 0.000 -100.00 % 756.644 M 0.000 -100.00 % 519.553 M 0.000 -100.00 % 431.803 M 0.000 -100.00 % 151.081 M -30.28 % 216.707 M 146.98 % 87.743 M
Net receivables 0.000 -100.00 % 268.587 M 0.000 -100.00 % 412.894 M 0.000 -100.00 % 629.626 M 0.000 -100.00 % 583.265 M 0.000 -100.00 % 300.196 M 44.03 % 208.419 M -34.90 % 320.131 M
Tax assets 0.000 -100.00 % 10.553 M 0.000 -100.00 % 9.973 M 0.000 -100.00 % 9.144 M 0.000 -100.00 % 8.653 M 0.000 -100.00 % 7.921 M 8.63 % 7.292 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 0.000 -100.00 % 2.000 K 0.000
Account payables 0.000 -100.00 % 388.793 M 0.000 -100.00 % 430.803 M 0.000 -100.00 % 525.421 M 0.000 -100.00 % 475.553 M 0.000 -100.00 % 375.681 M 61.49 % 232.633 M -20.13 % 291.282 M
Tax payables 0.000 0.000 0.000 -100.00 % 103.135 M 0.000 -100.00 % 103.135 M 0.000 -100.00 % 84.452 M 0.000 -100.00 % 54.078 M -25.76 % 72.844 M 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 -100.00 % 14.642 M 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
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Other total stockholders equity 0.000 -100.00 % 471.429 M 0.000 -100.00 % 1.178 B 0.000 -100.00 % 471.429 M 0.000 0.000 0.000 -100.00 % 471.429 M 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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
Total assets 0.000 -100.00 % 3.296 B 0.000 -100.00 % 3.451 B 0.000 -100.00 % 3.224 B 0.000 -100.00 % 3.105 B 0.000 -100.00 % 2.846 B 59.11 % 1.789 B 10.01 % 1.626 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-09-30 2022-03-31
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 77.283 M 23.66 % 62.498 M 516.29 % -15.013 M -134.99 % 42.909 M 334.14 % -18.326 M 86.79 % -138.738 M -376.80 % -29.098 M -44.78 % -20.098 M 8.11 % -21.871 M 53.18 % -46.716 M -287.09 % 24.970 M 193.15 % -26.807 M -18.56 % -22.610 M 36.50 % -35.607 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.412 M 3.80 % 30.262 M 1.54 % 29.802 M -22.66 % 38.532 M 0.00 % 38.532 M -24.12 % 50.778 M 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.412 M 3.80 % 30.262 M 1.54 % 29.802 M -22.66 % 38.532 M 0.00 % 38.532 M -24.12 % 50.778 M 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 -100.00 % 276.612 M 12.81 % 245.200 M 14.08 % 214.938 M -73.11 % 799.426 M 5.06 % 760.894 M 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 -100.00 % 18.438 M -93.33 % 276.612 M 12.81 % 245.200 M -70.43 % 829.228 M 3.73 % 799.426 M 1 974.71 % 38.532 M -24.12 % 50.778 M 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.412 M 3.80 % 30.262 M 1.54 % 29.802 M -22.66 % 38.532 M 0.00 % 38.532 M -24.12 % 50.778 M 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 31.412 M 3.80 % 30.262 M 1.54 % 29.802 M -22.66 % 38.532 M 0.00 % 38.532 M -24.12 % 50.778 M 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022