UTLG.L

UIL Finance Limited UTLG.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