UIL Finance Limited UTLF.L
Trading inactive
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.393 M -13.85 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M -5.76 % | 12.821 M 0.98 % | 12.697 M -0.38 % | 12.745 M -3.72 % | 13.237 M -7.95 % | 14.380 M 0.33 % | 14.333 M |
| Net income | 0.000 -100.00 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before 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 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 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 income ratio | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Weighted average shs out | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| EPS diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit | 5.393 M -13.85 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M -5.76 % | 12.821 M 0.98 % | 12.697 M -0.38 % | 12.745 M -3.72 % | 13.237 M -7.95 % | 14.380 M 0.33 % | 14.333 M |
| Income tax expense | 0.000 -100.00 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 0.000 |
| Other expenses | 5.393 M -13.85 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 5.393 M -13.85 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost and expenses | 5.393 M -13.85 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Selling 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 | 0.000 |
| Interest income | 5.051 M -14.53 % | 5.910 M -22.19 % | 7.595 M -10.25 % | 8.462 M -17.27 % | 10.228 M -15.35 % | 12.082 M -5.76 % | 12.821 M 0.98 % | 12.697 M -0.38 % | 12.745 M | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.643 M -11.91 % | 12.082 M -5.76 % | 12.821 M 0.98 % | 12.697 M -0.38 % | 12.745 M -3.72 % | 13.237 M -7.95 % | 14.380 M 0.33 % | 14.333 M |
| Depreciation and amortization | 0.000 100.00 % | -6.260 M 21.63 % | -7.988 M 8.83 % | -8.762 M 17.67 % | -10.643 M 11.91 % | -12.082 M 5.76 % | -12.821 M -0.98 % | -12.697 M 0.38 % | -12.745 M 3.72 % | -13.237 M 7.95 % | -14.380 M -0.33 % | -14.333 M |
| Operating income | 0.000 -100.00 % | 6.260 M -21.63 % | 7.988 M -8.83 % | 8.762 M -17.67 % | 10.643 M -11.91 % | 12.082 M -5.76 % | 12.821 M 0.98 % | 12.697 M -0.38 % | 12.745 M -3.72 % | 13.237 M -7.95 % | 14.380 M 0.33 % | 14.333 M |
| Operating income ratio | 0.00 -100.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Total other income expenses net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -12.082 M 5.76 % | -12.821 M -0.98 % | -12.697 M 0.38 % | -12.745 M 3.72 % | -13.237 M 7.95 % | -14.380 M -0.33 % | -14.333 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 98.222 M -31.91 % | 144.245 M 5.86 % | 136.257 M -25.63 % | 183.208 M 6.17 % | 172.565 M -26.23 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| Total 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 |
| Total debt | 0.000 -100.00 % | 98.222 M -31.91 % | 144.245 M 5.86 % | 136.257 M -25.63 % | 183.208 M 6.17 % | 172.565 M -26.23 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 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 | 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 equity | 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 current liabilities | 0.000 100.00 % | -98.222 M -5.53 % | -93.079 M 31.69 % | -136.257 M -9.78 % | -124.121 M 28.07 % | -172.565 M 5.52 % | -182.653 M -5.11 % | -173.778 M -19.81 % | -145.046 M | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 -100.00 % | 98.222 M 5.53 % | 93.079 M -31.69 % | 136.257 M 9.78 % | 124.121 M -28.07 % | 172.565 M -5.52 % | 182.653 M 5.11 % | 173.778 M 19.81 % | 145.046 M -15.89 % | 172.441 M 26.46 % | 136.355 M -31.75 % | 199.784 M |
| Total non current liabilities | 0.000 -100.00 % | 98.222 M 5.53 % | 93.079 M -31.69 % | 136.257 M 9.78 % | 124.121 M -28.07 % | 172.565 M -5.52 % | 182.653 M 5.11 % | 173.778 M 19.81 % | 145.046 M -15.89 % | 172.441 M 26.46 % | 136.355 M -31.75 % | 199.784 M |
| Other current liabilities | 0.000 | 0.000 100.00 % | -51.166 M | 0.000 100.00 % | -59.087 M | 0.000 100.00 % | -51.266 M | 0.000 100.00 % | -61.327 M | 0.000 | 0.000 | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 -100.00 % | 51.166 M | 0.000 -100.00 % | 59.087 M | 0.000 -100.00 % | 51.266 M | 0.000 -100.00 % | 61.327 M | 0.000 -100.00 % | 77.809 M | 0.000 |
| Total current liabilities | 0.000 | 0.000 -100.00 % | 51.166 M | 0.000 -100.00 % | 59.087 M | 0.000 -100.00 % | 51.266 M | 0.000 -100.00 % | 61.327 M | 0.000 -100.00 % | 77.809 M | 0.000 |
| Total liabilities | 103.615 M 5.49 % | 98.222 M -31.91 % | 144.245 M 5.86 % | 136.257 M -25.63 % | 183.208 M 6.17 % | 172.565 M -26.23 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| Other non current assets | 0.000 -100.00 % | 98.222 M 5.53 % | 93.079 M -31.69 % | 136.257 M 9.78 % | 124.121 M -28.07 % | 172.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 |
| Intangible 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment 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 |
| Total non current assets | 0.000 -100.00 % | 98.222 M 5.53 % | 93.079 M -31.69 % | 136.257 M 9.78 % | 124.121 M -28.07 % | 172.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current assets | -103.615 M | 0.000 -100.00 % | 51.166 M | 0.000 -100.00 % | 59.087 M | 0.000 -100.00 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current assets | 0.000 -100.00 % | 98.222 M 91.97 % | 51.166 M -62.45 % | 136.257 M 130.60 % | 59.087 M -65.76 % | 172.565 M -26.23 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| 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 |
| Net receivables | 103.615 M 5.49 % | 98.222 M | 0.000 -100.00 % | 136.257 M | 0.000 -100.00 % | 172.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax 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 |
| Other assets | 103.615 M 205.49 % | -98.222 M | 0.000 100.00 % | -136.257 M | 0.000 100.00 % | -172.565 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account 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 |
| Tax 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 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 103.615 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 103.615 M 5.49 % | 98.222 M -31.91 % | 144.245 M 5.86 % | 136.257 M -25.63 % | 183.208 M 6.17 % | 172.565 M -26.23 % | 233.919 M 34.61 % | 173.778 M -15.79 % | 206.373 M 19.68 % | 172.441 M -19.48 % | 214.164 M 7.20 % | 199.784 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |
| 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.727 M 2.29 % | 2.666 M 2.62 % | 2.598 M -29.06 % | 3.662 M -8.61 % | 4.007 M 0.65 % | 3.981 M 4.68 % | 3.803 M -23.31 % | 4.959 M -7.03 % | 5.334 M 0.47 % | 5.309 M 6.71 % | 4.975 M -30.00 % | 7.107 M 7.44 % | 6.615 M 6.59 % | 6.206 M 8.18 % | 5.737 M -17.57 % | 6.960 M 7.64 % | 6.466 M 2.98 % | 6.279 M 5.33 % | 5.961 M -18.07 % | 7.276 M 0.28 % | 7.256 M 1.85 % | 7.124 M 5.26 % | 6.768 M -10.54 % | 7.565 M |
| Net 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -7.565 M |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -1.00 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Weighted average shs out | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| EPS diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit | 2.727 M 2.29 % | 2.666 M 2.62 % | 2.598 M -29.06 % | 3.662 M -8.61 % | 4.007 M 0.65 % | 3.981 M 4.68 % | 3.803 M -23.31 % | 4.959 M -7.03 % | 5.334 M 0.47 % | 5.309 M 6.71 % | 4.975 M -30.00 % | 7.107 M 7.44 % | 6.615 M 6.59 % | 6.206 M 8.18 % | 5.737 M -17.57 % | 6.960 M 7.64 % | 6.466 M 2.98 % | 6.279 M 5.33 % | 5.961 M -18.07 % | 7.276 M 0.28 % | 7.256 M 1.85 % | 7.124 M 5.26 % | 6.768 M -10.54 % | 7.565 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 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 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 | 0.000 | 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 expenses | 5.393 M | 0.000 | 0.000 | 0.000 100.00 % | -2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 5.393 M | 0.000 | 0.000 | 0.000 100.00 % | -2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost and expenses | 5.393 M | 0.000 | 0.000 | 0.000 100.00 % | -2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 5.051 M | 0.000 -100.00 % | 2.598 M -29.06 % | 3.662 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | -5.332 M -200.00 % | 5.332 M 2.62 % | 5.196 M -29.06 % | 7.324 M 82.78 % | 4.007 M 0.65 % | 3.981 M 4.68 % | 3.803 M -23.31 % | 4.959 M -7.03 % | 5.334 M 0.47 % | 5.309 M 6.71 % | 4.975 M -30.00 % | 7.107 M 7.44 % | 6.615 M 6.59 % | 6.206 M 8.18 % | 5.737 M -17.57 % | 6.960 M 7.64 % | 6.466 M 2.98 % | 6.279 M 5.33 % | 5.961 M -18.07 % | 7.276 M 0.28 % | 7.256 M 1.85 % | 7.124 M 5.26 % | 6.768 M -10.54 % | 7.565 M |
| Depreciation and amortization | 2.666 M 200.00 % | -2.666 M -2.62 % | -2.598 M 29.06 % | -3.662 M 8.61 % | -4.007 M -0.65 % | -3.981 M -4.68 % | -3.803 M 23.31 % | -4.959 M 7.03 % | -5.334 M -0.47 % | -5.309 M -6.71 % | -4.975 M 30.00 % | -7.107 M -7.44 % | -6.615 M -6.59 % | -6.206 M -8.18 % | -5.737 M 17.57 % | -6.960 M -7.64 % | -6.466 M -2.98 % | -6.279 M -5.33 % | -5.961 M 18.07 % | -7.276 M -0.28 % | -7.256 M -1.85 % | -7.124 M -5.26 % | -6.768 M 10.54 % | -7.565 M |
| Operating income | -2.666 M -200.00 % | 2.666 M 2.62 % | 2.598 M -29.06 % | 3.662 M -8.61 % | 4.007 M 0.65 % | 3.981 M 4.68 % | 3.803 M -23.31 % | 4.959 M -7.03 % | 5.334 M 0.47 % | 5.309 M 6.71 % | 4.975 M -30.00 % | 7.107 M 7.44 % | 6.615 M 6.59 % | 6.206 M 8.18 % | 5.737 M -17.57 % | 6.960 M 7.64 % | 6.466 M 2.98 % | 6.279 M 5.33 % | 5.961 M -18.07 % | 7.276 M 0.28 % | 7.256 M 1.85 % | 7.124 M 5.26 % | 6.768 M -10.54 % | 7.565 M |
| Operating income ratio | -0.98 -197.76 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Total other income expenses net | 2.666 M 200.00 % | -2.666 M -2.62 % | -2.598 M 29.06 % | -3.662 M 8.61 % | -4.007 M -0.65 % | -3.981 M -4.68 % | -3.803 M 23.31 % | -4.959 M 7.03 % | -5.334 M -0.47 % | -5.309 M -6.71 % | -4.975 M 30.00 % | -7.107 M -7.44 % | -6.615 M -6.59 % | -6.206 M -8.18 % | -5.737 M 17.57 % | -6.960 M -7.64 % | -6.466 M -2.98 % | -6.279 M -5.33 % | -5.961 M 18.07 % | -7.276 M -0.28 % | -7.256 M -1.85 % | -7.124 M -5.26 % | -6.768 M 10.54 % | -7.565 M |
| 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | 2012-12-31 |
| 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 100.848 M 2.67 % | 98.222 M 2.72 % | 95.624 M -33.71 % | 144.245 M 2.86 % | 140.238 M 2.92 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M -28.36 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 0.000 -100.00 % | 100.848 M 2.67 % | 98.222 M 2.72 % | 95.624 M -33.71 % | 144.245 M 2.86 % | 140.238 M 2.92 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M -28.36 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 equity | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 current liabilities | 0.000 -100.00 % | 40.000 K 100.04 % | -98.222 M -2.72 % | -95.624 M -2.73 % | -93.079 M | 0.000 100.00 % | -136.257 M -6.65 % | -127.756 M -2.93 % | -124.121 M -2.89 % | -120.635 M 30.09 % | -172.565 M -2.97 % | -167.590 M 8.25 % | -182.653 M -19.19 % | -153.245 M 11.82 % | -173.778 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 -100.00 % | 61.124 M -37.77 % | 98.222 M 2.72 % | 95.624 M 2.73 % | 93.079 M 2.70 % | 90.629 M -33.49 % | 136.257 M 6.65 % | 127.756 M 2.93 % | 124.121 M 2.89 % | 120.635 M -30.09 % | 172.565 M 2.97 % | 167.590 M -8.25 % | 182.653 M 19.19 % | 153.245 M -11.82 % | 173.778 M 19.81 % | 145.046 M 57.19 % | 92.272 M -46.49 % | 172.441 M 3.58 % | 166.480 M 22.09 % | 136.355 M 3.56 % | 131.673 M -34.09 % | 199.784 M |
| Total non current liabilities | 0.000 -100.00 % | 61.164 M -37.73 % | 98.222 M 2.72 % | 95.624 M 2.73 % | 93.079 M 2.70 % | 90.629 M -33.49 % | 136.257 M 6.65 % | 127.756 M 2.93 % | 124.121 M 2.89 % | 120.635 M -30.09 % | 172.565 M 2.97 % | 167.590 M -8.25 % | 182.653 M 19.19 % | 153.245 M -11.82 % | 173.778 M 19.81 % | 145.046 M 57.19 % | 92.272 M -46.49 % | 172.441 M 3.58 % | 166.480 M 22.09 % | 136.355 M 3.56 % | 131.673 M -34.09 % | 199.784 M |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -51.166 M | 0.000 | 0.000 | 0.000 100.00 % | -59.087 M -3.23 % | -57.239 M | 0.000 | 0.000 100.00 % | -51.266 M -3.61 % | -49.482 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 39.724 M | 0.000 | 0.000 -100.00 % | 51.166 M 3.14 % | 49.609 M | 0.000 | 0.000 -100.00 % | 59.087 M 3.23 % | 57.239 M | 0.000 | 0.000 -100.00 % | 51.266 M 3.61 % | 49.482 M | 0.000 -100.00 % | 61.327 M -29.06 % | 86.448 M | 0.000 | 0.000 -100.00 % | 77.809 M 3.42 % | 75.235 M | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 39.724 M | 0.000 | 0.000 -100.00 % | 51.166 M 3.14 % | 49.609 M | 0.000 | 0.000 -100.00 % | 59.087 M 3.23 % | 57.239 M | 0.000 | 0.000 -100.00 % | 51.266 M 3.61 % | 49.482 M | 0.000 -100.00 % | 61.327 M -29.06 % | 86.448 M | 0.000 | 0.000 -100.00 % | 77.809 M 3.42 % | 75.235 M | 0.000 |
| Total liabilities | 103.615 M 2.70 % | 100.888 M 2.71 % | 98.222 M 2.72 % | 95.624 M -33.71 % | 144.245 M 2.86 % | 140.238 M 2.92 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M -28.36 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| Other non current assets | 0.000 -100.00 % | 61.124 M -37.77 % | 98.222 M 2.72 % | 95.624 M 2.73 % | 93.079 M 2.70 % | 90.629 M -33.49 % | 136.257 M 6.65 % | 127.756 M 2.93 % | 124.121 M 2.89 % | 120.635 M -30.09 % | 172.565 M 2.97 % | 167.590 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 0.000 -100.00 % | 61.124 M -37.77 % | 98.222 M 2.72 % | 95.624 M 2.73 % | 93.079 M 2.70 % | 90.629 M -33.49 % | 136.257 M 6.65 % | 127.756 M 2.93 % | 124.121 M 2.89 % | 120.635 M -30.09 % | 172.565 M 2.97 % | 167.590 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current assets | -103.615 M -360.57 % | 39.764 M | 0.000 | 0.000 -100.00 % | 51.166 M 3.14 % | 49.609 M | 0.000 | 0.000 -100.00 % | 59.087 M 3.23 % | 57.239 M | 0.000 | 0.000 -100.00 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current assets | 0.000 -100.00 % | 39.764 M -59.52 % | 98.222 M 2.72 % | 95.624 M 86.89 % | 51.166 M 3.14 % | 49.609 M -63.59 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M -28.36 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 103.615 M | 0.000 -100.00 % | 98.222 M 2.72 % | 95.624 M | 0.000 | 0.000 -100.00 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 103.615 M | 0.000 100.00 % | -98.222 M -2.72 % | -95.624 M | 0.000 | 0.000 100.00 % | -136.257 M -6.65 % | -127.756 M -2.93 % | -124.121 M -2.89 % | -120.635 M 30.09 % | -172.565 M -2.97 % | -167.590 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 103.615 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 103.615 M 2.70 % | 100.888 M 2.71 % | 98.222 M 2.72 % | 95.624 M -33.71 % | 144.245 M 2.86 % | 140.238 M 2.92 % | 136.257 M 6.65 % | 127.756 M -30.27 % | 183.208 M 3.00 % | 177.874 M 3.08 % | 172.565 M 2.97 % | 167.590 M -28.36 % | 233.919 M 15.39 % | 202.727 M 16.66 % | 173.778 M -15.79 % | 206.373 M 15.47 % | 178.720 M 3.64 % | 172.441 M 3.58 % | 166.480 M -22.27 % | 214.164 M 3.51 % | 206.908 M 3.57 % | 199.784 M |
| 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2021-06-30 | 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |