
Yangzijiang Financial Holding Ltd. YF8.SI
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 218.892 M -37.18 % | 348.434 M 7.68 % | 323.582 M -24.51 % | 428.670 M -0.07 % | 428.983 M -5.28 % | 452.893 M |
Net income | 304.629 M 50.96 % | 201.799 M 24.57 % | 162.002 M -50.49 % | 327.238 M 1.92 % | 321.075 M -6.83 % | 344.628 M |
Income before tax | 373.136 M 34.65 % | 277.117 M 41.10 % | 196.396 M -54.02 % | 427.177 M 9.34 % | 390.682 M -8.30 % | 426.027 M |
Income before tax ratio | 1.70 114.34 % | 0.80 31.04 % | 0.61 -39.09 % | 1.00 9.42 % | 0.91 -3.19 % | 0.94 |
EBITDA | 383.070 M 35.79 % | 282.105 M 4.28 % | 270.518 M -25.42 % | 362.704 M 1.62 % | 356.925 M -11.48 % | 403.208 M |
Net income ratio | 1.39 140.29 % | 0.58 15.68 % | 0.50 -34.42 % | 0.76 1.99 % | 0.75 -1.64 % | 0.76 |
Ratio EBITDA | 1.75 116.15 % | 0.81 -3.15 % | 0.84 -1.19 % | 0.85 1.69 % | 0.83 -6.54 % | 0.89 |
Gross profit ratio | 0.86 -13.76 % | 0.99 7.24 % | 0.93 -6.75 % | 0.99 4.17 % | 0.95 -0.34 % | 0.96 |
Weighted average shs out dil | 3.519 B -3.59 % | 3.650 B -4.85 % | 3.837 B -2.89 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B |
Weighted average shs out | 3.519 B -3.59 % | 3.650 B -4.85 % | 3.837 B -2.89 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B |
EPS diluted | 0.09 56.06 % | 0.06 31.04 % | 0.04 -49.03 % | 0.08 1.85 % | 0.08 -6.77 % | 0.09 |
Earnings per share | 0.09 56.06 % | 0.06 31.04 % | 0.04 -49.03 % | 0.08 1.85 % | 0.08 -6.77 % | 0.09 |
Gross profit | 187.364 M -45.83 % | 345.854 M 15.48 % | 299.491 M -29.61 % | 425.490 M 4.09 % | 408.768 M -5.60 % | 433.002 M |
Income tax expense | 63.460 M -14.73 % | 74.426 M 116.39 % | 34.394 M -65.59 % | 99.939 M 43.58 % | 69.607 M -14.49 % | 81.399 M |
Cost of revenue | 31.528 M 1 122.02 % | 2.580 M -87.40 % | 20.482 M 0.25 % | 20.430 M 1.06 % | 20.215 M 1.63 % | 19.891 M |
General and administrative expenses | 4.443 M -24.09 % | 5.853 M -15.76 % | 6.948 M 55.54 % | 4.467 M 28.40 % | 3.479 M 87.14 % | 1.859 M |
Selling and marketing expenses | 0.000 100.00 % | -746.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | -95.775 M -3 275.56 % | 3.016 M -98.12 % | 160.348 M 5 423.64 % | -3.012 M -106.31 % | 47.754 M 70.51 % | 28.006 M |
Operating expenses | -91.332 M -1 224.36 % | 8.123 M -95.14 % | 167.296 M 11 398.01 % | 1.455 M -97.16 % | 51.233 M 71.55 % | 29.865 M |
Cost and expenses | -59.804 M -658.76 % | 10.703 M -80.67 % | 55.383 M -17.23 % | 66.910 M -6.35 % | 71.448 M 43.60 % | 49.756 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 4.443 M -13.00 % | 5.107 M -26.50 % | 6.948 M 55.54 % | 4.467 M 28.40 % | 3.479 M 87.14 % | 1.859 M |
Interest income | 55.923 M 167.98 % | 20.868 M 1.48 % | 20.563 M 1 755.87 % | 1.108 M 96.45 % | 564.000 K -8.89 % | 619.000 K |
Interest expense | 1.017 M 104.22 % | 498.000 K 159.38 % | 192.000 K | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 8.917 M 98.60 % | 4.490 M 205.03 % | 1.472 M 55.93 % | 944.000 K 88.80 % | 500.000 K 604.23 % | 71.000 K |
Operating income | 278.696 M -17.48 % | 337.731 M 25.93 % | 268.199 M -25.86 % | 361.760 M -22.61 % | 467.446 M 15.95 % | 403.137 M |
Operating income ratio | 1.27 31.36 % | 0.97 16.94 % | 0.83 -1.79 % | 0.84 -22.55 % | 1.09 22.41 % | 0.89 |
Total other income expenses net | 94.440 M 255.81 % | -60.614 M 15.58 % | -71.803 M -209.76 % | 65.417 M 185.22 % | -76.764 M -435.36 % | 22.890 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -1.389 B 1.14 % | -1.405 B -131.87 % | -606.124 M -3 198.81 % | -18.374 M 28.96 % | -25.863 M 83.33 % | -155.168 M |
Total investments | 1.525 B -36.81 % | 2.413 B 110.97 % | 1.144 B 41.33 % | 809.322 M -41.30 % | 1.379 B 14.43 % | 1.205 B |
Total debt | 23.921 M 3 167.90 % | 732.000 K -94.97 % | 14.562 M | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 86.946 M 79.90 % | 48.331 M 99.34 % | 24.245 M -98.09 % | 1.272 B -28.31 % | 1.774 B -39.21 % | 2.918 B |
Retained earnings | 384.313 M 101.63 % | 190.601 M 124.24 % | 84.999 M -90.47 % | 892.255 M 22.19 % | 730.214 M 78.10 % | 410.002 M |
Common stock | 3.653 B -1.78 % | 3.719 B -3.61 % | 3.859 B 85.09 % | 2.085 B -3.83 % | 2.168 B 985.22 % | 199.752 M |
Total equity | 4.223 B 7.90 % | 3.914 B 1.03 % | 3.874 B -8.83 % | 4.249 B -9.06 % | 4.672 B 32.43 % | 3.528 B |
Other non current liabilities | 115.389 M -33.08 % | 172.441 M -24.67 % | 228.906 M 176.40 % | 82.817 M 59.77 % | 51.835 M | 0.000 |
Long term debt | 0.000 -100.00 % | 358.000 K -51.09 % | 732.000 K | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 115.389 M -33.22 % | 172.799 M -24.75 % | 229.638 M 177.28 % | 82.817 M 59.77 % | 51.835 M 142.76 % | 21.352 M |
Other current liabilities | 7.182 M -88.83 % | 64.278 M 7.50 % | 59.793 M 2 066.41 % | 2.760 M -93.90 % | 45.265 M 288.54 % | 11.650 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 23.921 M 3 097.99 % | 748.000 K -94.59 % | 13.830 M | 0.000 | 0.000 | 0.000 |
Total current liabilities | 84.325 M -5.95 % | 89.657 M -12.52 % | 102.490 M 50.08 % | 68.289 M -42.05 % | 117.851 M 65.18 % | 71.349 M |
Total liabilities | 199.714 M -23.91 % | 262.456 M -20.98 % | 332.128 M 119.80 % | 151.106 M -10.95 % | 169.686 M 83.05 % | 92.701 M |
Other non current assets | 1.147 B 949.34 % | 109.261 M -95.34 % | 2.345 B -32.46 % | 3.472 B 19.01 % | 2.918 B 39.57 % | 2.091 B |
Long term investments | 610.098 M -47.35 % | 1.159 B 198.46 % | -1.177 B 55.22 % | -2.628 B -81.20 % | -1.451 B -64.43 % | -882.157 M |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 1.033 M 0.98 % | 1.023 M -3.58 % | 1.061 M | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 1.033 M 0.98 % | 1.023 M -3.58 % | 1.061 M | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 166.234 M 30.79 % | 127.097 M 4 416.60 % | 2.814 M 35.42 % | 2.078 M -0.95 % | 2.098 M 53.59 % | 1.366 M |
Total non current assets | 1.987 B 35.70 % | 1.464 B 18.28 % | 1.238 B 34.72 % | 918.746 M -40.58 % | 1.546 B 23.39 % | 1.253 B |
Other current assets | 67.323 M 110.58 % | 31.971 M 244.81 % | 9.272 M 250.55 % | 2.645 M -98.70 % | 202.782 M 5 847.79 % | -3.528 M |
Short term investments | 914.838 M -26.80 % | 1.250 B -46.15 % | 2.321 B -32.49 % | 3.438 B 21.50 % | 2.829 B 35.57 % | 2.087 B |
cash and cash equivalents | 1.413 B 0.50 % | 1.406 B 126.55 % | 620.686 M 3 278.07 % | 18.374 M -28.96 % | 25.863 M -83.33 % | 155.168 M |
Cash and short term investments | 2.328 B -12.35 % | 2.656 B -9.71 % | 2.941 B -14.89 % | 3.456 B 21.05 % | 2.855 B 27.34 % | 2.242 B |
Total current assets | 2.436 B -10.18 % | 2.712 B -8.63 % | 2.968 B -14.74 % | 3.481 B 5.63 % | 3.295 B 39.19 % | 2.368 B |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 40.477 M 68.83 % | 23.975 M 37.50 % | 17.436 M -22.13 % | 22.392 M -90.57 % | 237.462 M 84.18 % | 128.926 M |
Tax assets | 62.794 M -7.43 % | 67.833 M 3.20 % | 65.728 M -9.50 % | 72.629 M -5.25 % | 76.654 M 77.42 % | 43.205 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 30.698 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Tax payables | 22.524 M -8.55 % | 24.631 M -14.67 % | 28.867 M -55.95 % | 65.529 M -9.72 % | 72.586 M 21.59 % | 59.699 M |
Deferred revenue non current | 0.000 100.00 % | -89.283 M -0.70 % | -88.660 M | 0.000 | 0.000 | 0.000 |
Minority interest | 157.013 M 102.63 % | 77.487 M | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 357.000 K -51.23 % | 732.000 K -34.41 % | 1.116 M | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -58.666 M 52.03 % | -122.288 M -29.93 % | -94.120 M | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 115.389 M -33.08 % | 172.441 M -24.67 % | 228.906 M 176.40 % | 82.817 M 59.77 % | 51.835 M 142.76 % | 21.352 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.423 B 5.90 % | 4.176 B -0.71 % | 4.206 B -4.41 % | 4.400 B -9.12 % | 4.842 B 33.72 % | 3.621 B |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 100.00 % | -58.187 M -263.82 % | 35.519 M 2 006.55 % | -1.863 M -109.15 % | 20.357 M |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 270.756 M -67.34 % | 829.061 M 1 385.24 % | 55.820 M -87.31 % | 439.984 M 152.94 % | -831.044 M -817.53 % | 115.820 M |
Accounts receivables | -159.670 M -157.32 % | -62.052 M -1 170.23 % | 5.798 M -98.80 % | 483.782 M 229.78 % | -372.758 M -420.51 % | 116.302 M |
Inventory | 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 |
Other working capital | 430.426 M -51.70 % | 891.113 M 1 681.44 % | 50.022 M 214.21 % | -43.798 M 90.44 % | -458.286 M -94 980.08 % | -482.000 K |
Other non cash items | -116.031 M -85.35 % | -62.600 M -141.64 % | 150.342 M 5 820.78 % | -2.628 M 97.38 % | -100.355 M -835.36 % | -10.729 M |
Net cash provided by operating activities | 473.318 M -51.34 % | 972.750 M 212.33 % | 311.449 M -61.12 % | 801.057 M 230.96 % | -611.687 M -230.11 % | 470.147 M |
Investments in property plant and equipment | -43.829 M 65.77 % | -128.042 M -1 280 320.00 % | -10.000 K -100.01 % | 78.361 M 10 576.07 % | -748.000 K 96.69 % | -22.589 M |
Acquisitions net | -82.915 M | 0.000 100.00 % | -143.305 M -1 096.70 % | 14.378 M -59.99 % | 35.940 M 1 918.83 % | -1.976 M |
Purchases of investments | -606.524 M -118.08 % | -278.122 M -22.72 % | -226.633 M -133.62 % | -97.008 M 61.96 % | -255.003 M -1 327.39 % | -17.865 M |
Sales maturities of investments | 220.113 M -13.59 % | 254.731 M 126.46 % | 112.483 M 28.94 % | 87.235 M 104.80 % | 42.596 M -4.46 % | 44.586 M |
Other investing activites | 54.130 M 154.92 % | 21.234 M -37.15 % | 33.785 M -42.23 % | 58.482 M 21.30 % | 48.214 M 96.27 % | 24.565 M |
Net cash used for investing activites | -459.025 M -252.56 % | -130.199 M 41.79 % | -223.680 M -258.14 % | 141.448 M 209.65 % | -129.001 M -582.77 % | 26.721 M |
Debt repayment | 23.563 M -97.33 % | 883.405 M 5 966.51 % | 14.562 M -81.42 % | 78.386 M 115.97 % | -490.820 M | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.968 B | 0.000 |
Common stock repurchased | -40.243 M -27.49 % | -31.566 M 66.46 % | -94.120 M -13.42 % | -82.981 M | 0.000 | 0.000 |
Dividends paid | -82.009 M -23.41 % | -66.454 M | 0.000 100.00 % | -163.528 M | 0.000 | 0.000 |
Other financing activites | 76.748 M 109.36 % | -820.044 M -229.79 % | 631.829 M 180.96 % | -780.450 M 10.43 % | -871.352 M -140.48 % | -362.341 M |
Net cash used provided by financing activities | -21.941 M 36.69 % | -34.659 M -106.28 % | 552.271 M 158.22 % | -948.573 M -256.57 % | 605.828 M 267.20 % | -362.341 M |
Effect of forex changes on cash | 14.745 M 165.81 % | -22.405 M 40.61 % | -37.728 M -2 555.03 % | -1.421 M -125.58 % | 5.555 M 248.01 % | -3.753 M |
Net change in cash | 7.097 M -99.10 % | 785.487 M 30.41 % | 602.312 M 8 142.62 % | -7.489 M 94.21 % | -129.305 M -198.88 % | 130.774 M |
Cash at beginning of period | 1.406 B 126.55 % | 620.686 M 3 278.07 % | 18.374 M -28.96 % | 25.863 M -83.33 % | 155.168 M 536.09 % | 24.394 M |
Cash at end of period | 1.413 B 0.50 % | 1.406 B 126.55 % | 620.686 M 3 278.07 % | 18.374 M -28.96 % | 25.863 M -83.33 % | 155.168 M |
Operating cash flow | 473.318 M -51.34 % | 972.750 M 212.33 % | 311.449 M -61.12 % | 801.057 M 230.96 % | -611.687 M -230.11 % | 470.147 M |
Capital expenditure | -43.829 M 65.77 % | -128.042 M -1 280 320.00 % | -10.000 K -100.01 % | 78.361 M 10 576.07 % | -748.000 K 96.69 % | -22.589 M |
Free CashFlow | 429.489 M -49.16 % | 844.708 M 171.23 % | 311.439 M -64.59 % | 879.418 M 243.59 % | -612.435 M -236.84 % | 447.558 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2025-06-30 | 2024-12-31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 123.606 M 114.85 % | 57.532 M -64.35 % | 161.360 M -8.85 % | 177.035 M 14.03 % | 155.249 M 8.71 % | 142.804 M -21.62 % | 182.187 M -27.07 % | 249.813 M 27.39 % | 196.107 M -8.57 % | 214.492 M 0.00 % | 214.492 M -5.28 % | 226.447 M 0.00 % | 226.447 M |
Net income | 137.662 M -30.21 % | 197.265 M 83.73 % | 107.364 M 173.30 % | 39.284 M -75.83 % | 162.515 M 534.25 % | 25.623 M -99.35 % | 3.948 B 208.96 % | -3.623 B -191.72 % | 3.951 B 2 360.85 % | 160.538 M 0.00 % | 160.538 M -6.83 % | 172.314 M 0.00 % | 172.314 M |
Income before tax | 170.273 M -30.14 % | 243.720 M 88.32 % | 129.416 M 91.01 % | 67.754 M -68.74 % | 216.749 M 7 201.87 % | -3.052 M | 0.000 -100.00 % | 427.177 M | 0.000 -100.00 % | 195.341 M 0.00 % | 195.341 M -8.30 % | 213.014 M 0.00 % | 213.014 M |
Income before tax ratio | 1.38 -67.48 % | 4.24 428.19 % | 0.80 109.56 % | 0.38 -72.59 % | 1.40 6 632.57 % | -0.02 | 0.00 -100.00 % | 1.71 | 0.00 -100.00 % | 0.91 0.00 % | 0.91 -3.19 % | 0.94 0.00 % | 0.94 |
EBITDA | 105.982 M -23.18 % | 137.957 M -6.32 % | 147.261 M 17.82 % | 124.991 M -31.58 % | 182.682 M 58.86 % | 114.997 M 247.54 % | 33.089 M -88.83 % | 296.293 M 371.82 % | 62.798 M -64.81 % | 178.463 M 0.00 % | 178.463 M -11.48 % | 201.604 M 0.00 % | 201.604 M |
Net income ratio | 1.11 -67.52 % | 3.43 415.32 % | 0.67 199.85 % | 0.22 -78.80 % | 1.05 483.41 % | 0.18 -99.17 % | 21.67 249.40 % | -14.50 -172.00 % | 20.15 2 591.55 % | 0.75 0.00 % | 0.75 -1.64 % | 0.76 0.00 % | 0.76 |
Ratio EBITDA | 0.86 -64.24 % | 2.40 162.75 % | 0.91 29.26 % | 0.71 -40.00 % | 1.18 46.12 % | 0.81 343.38 % | 0.18 -84.69 % | 1.19 270.39 % | 0.32 -61.51 % | 0.83 0.00 % | 0.83 -6.54 % | 0.89 0.00 % | 0.89 |
Gross profit ratio | 1.00 -56.40 % | 2.29 567.98 % | 0.34 -68.34 % | 1.08 9.46 % | 0.99 -0.21 % | 0.99 707.66 % | 0.12 -86.61 % | 0.92 -8.18 % | 1.00 4.95 % | 0.95 0.00 % | 0.95 -0.34 % | 0.96 0.00 % | 0.96 |
Weighted average shs out dil | 3.480 B -0.93 % | 3.513 B -0.51 % | 3.531 B -1.86 % | 3.598 B -2.89 % | 3.705 B 0.38 % | 3.691 B -6.51 % | 3.948 B -0.07 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B |
Weighted average shs out | 3.481 B -0.93 % | 3.513 B -0.53 % | 3.532 B -1.84 % | 3.598 B -2.89 % | 3.705 B 0.38 % | 3.691 B -6.51 % | 3.948 B -0.07 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B 0.00 % | 3.951 B |
EPS diluted | 0.04 -29.41 % | 0.06 84.54 % | 0.03 178.90 % | 0.01 -75.17 % | 0.04 536.23 % | 0.01 -99.31 % | 1.00 209.03 % | -0.92 -191.72 % | 1.00 2 357.00 % | 0.04 0.00 % | 0.04 -6.65 % | 0.04 0.00 % | 0.04 |
Earnings per share | 0.04 -29.41 % | 0.06 84.54 % | 0.03 178.90 % | 0.01 -75.17 % | 0.04 536.23 % | 0.01 -99.31 % | 1.00 209.03 % | -0.92 -191.72 % | 1.00 2 357.00 % | 0.04 0.00 % | 0.04 -6.65 % | 0.04 0.00 % | 0.04 |
Gross profit | 123.606 M -6.33 % | 131.958 M 138.17 % | 55.406 M -71.14 % | 192.015 M 24.82 % | 153.839 M 8.48 % | 141.807 M 533.07 % | 22.400 M -90.23 % | 229.383 M 16.97 % | 196.107 M -4.05 % | 204.384 M 0.00 % | 204.384 M -5.60 % | 216.501 M 0.00 % | 216.501 M |
Income tax expense | 26.841 M -41.82 % | 46.131 M 166.21 % | 17.329 M -22.82 % | 22.452 M -56.80 % | 51.974 M 3 882.68 % | 1.305 M | 0.000 -100.00 % | 99.939 M | 0.000 -100.00 % | 34.804 M 0.00 % | 34.804 M -14.49 % | 40.700 M 0.00 % | 40.700 M |
Cost of revenue | 5.526 M -11.33 % | 6.232 M -15.83 % | 7.404 M 532.82 % | 1.170 M -17.02 % | 1.410 M 41.42 % | 997.000 K -99.38 % | 159.787 M 682.12 % | 20.430 M | 0.000 -100.00 % | 10.108 M 0.00 % | 10.108 M 1.63 % | 9.946 M 0.00 % | 9.946 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.467 M | 0.000 -100.00 % | 1.740 M 0.00 % | 1.740 M 87.14 % | 929.500 K 0.00 % | 929.500 K |
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 |
Other expenses | 0.000 | 0.000 100.00 % | -94.312 M -390.41 % | 32.476 M | 0.000 | 0.000 | 0.000 -100.00 % | 616.999 K | 0.000 -100.00 % | 254.500 K 0.00 % | 254.500 K 109.45 % | -2.692 M 0.00 % | -2.692 M |
Operating expenses | 3.091 M 713.29 % | -504.000 K 99.45 % | -90.828 M -351.03 % | 36.182 M 228.95 % | -28.059 M -201.61 % | 27.615 M 27.06 % | 21.733 M -64.29 % | 60.866 M 12 933.40 % | 467.000 K -98.18 % | 25.617 M 0.00 % | 25.617 M 71.55 % | 14.933 M 0.00 % | 14.933 M |
Cost and expenses | 3.091 M 104.88 % | -63.288 M -1 916.53 % | 3.484 M -90.67 % | 37.352 M 240.16 % | -26.649 M -193.14 % | 28.612 M -82.17 % | 160.454 M 212.02 % | -143.241 M -163.66 % | 225.004 M 529.84 % | 35.724 M 0.00 % | 35.724 M 43.60 % | 24.878 M 0.00 % | 24.878 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 |
Selling general and administrative expenses | 3.091 M 713.29 % | -504.000 K -114.47 % | 3.484 M -5.99 % | 3.706 M 372.70 % | 784.000 K -2.61 % | 805.000 K 20.69 % | 667.000 K -83.33 % | 4.000 M 756.53 % | 467.000 K -73.15 % | 1.740 M 0.00 % | 1.740 M 87.14 % | 929.500 K 0.00 % | 929.500 K |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -223.429 M -199.51 % | 224.537 M 79 523.05 % | 282.000 K 0.00 % | 282.000 K -8.89 % | 309.500 K 0.00 % | 309.500 K |
Interest expense | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 K -98.40 % | 626.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 5.109 M -7.02 % | 5.495 M 69.81 % | 3.236 M -12.68 % | 3.706 M 372.70 % | 784.000 K -2.61 % | 805.000 K -99.58 % | 192.784 M 174.42 % | -259.052 M -199.64 % | 259.996 M 103 898.40 % | 250.000 K 0.00 % | 250.000 K 604.23 % | 35.500 K 0.00 % | 35.500 K |
Operating income | 120.515 M -9.02 % | 132.462 M -16.10 % | 157.876 M 1.31 % | 155.833 M -14.33 % | 181.898 M 59.29 % | 114.192 M -16.27 % | 136.379 M -15.62 % | 161.629 M -17.75 % | 196.518 M 10.27 % | 178.213 M 0.00 % | 178.213 M -11.59 % | 201.569 M 0.00 % | 201.569 M |
Operating income ratio | 0.97 -57.65 % | 2.30 135.32 % | 0.98 11.15 % | 0.88 -24.87 % | 1.17 46.52 % | 0.80 6.82 % | 0.75 15.70 % | 0.65 -35.44 % | 1.00 20.61 % | 0.83 0.00 % | 0.83 -6.66 % | 0.89 0.00 % | 0.89 |
Total other income expenses net | 49.758 M -55.28 % | 111.258 M 905.75 % | -13.808 M 76.46 % | -58.657 M -268.31 % | 34.851 M 129.73 % | -117.244 M -127.02 % | -51.645 M -146.27 % | 111.612 M 266.93 % | -66.860 M -503.42 % | 16.574 M 0.00 % | 16.574 M 44.81 % | 11.445 M 0.00 % | 11.445 M |
2025-06-30 | 2024-12-31 | 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 |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2020-12-31 | 2020-06-30 | 2019-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -1.027 B 26.06 % | -1.389 B -3.96 % | -1.336 B 4.91 % | -1.405 B -162.43 % | -535.557 M 11.64 % | -606.124 M -34.79 % | -449.684 M -2 347.39 % | -18.374 M 28.96 % | -25.863 M 71.43 % | -90.516 M 41.67 % | -155.168 M |
Total investments | 2.066 B 35.47 % | 1.525 B 64.26 % | 928.362 M -61.53 % | 2.413 B 79.63 % | 1.343 B 17.45 % | 1.144 B -65.27 % | 3.293 B 306.91 % | 809.322 M -41.30 % | 1.379 B 6.73 % | 1.292 B 7.22 % | 1.205 B |
Total debt | 164.000 K -99.31 % | 23.921 M -0.73 % | 24.096 M 3 191.80 % | 732.000 K -24.07 % | 964.000 K -93.38 % | 14.562 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 81.850 M -5.86 % | 86.946 M 42.53 % | 61.002 M 26.22 % | 48.331 M 37.35 % | 35.189 M 45.14 % | 24.245 M 66.55 % | 14.557 M | 0.000 -100.00 % | 1.774 B -24.39 % | 2.346 B -19.61 % | 2.918 B |
Retained earnings | 379.079 M -1.36 % | 384.313 M 80.45 % | 212.974 M 11.74 % | 190.601 M 14.42 % | 166.586 M 95.99 % | 84.999 M 20.02 % | 70.818 M -92.06 % | 892.255 M 22.19 % | 730.214 M 28.08 % | 570.108 M 39.05 % | 410.002 M |
Common stock | 3.407 B -6.75 % | 3.653 B -0.80 % | 3.683 B -0.99 % | 3.719 B -0.61 % | 3.742 B -3.01 % | 3.859 B -7.06 % | 4.152 B 99.16 % | 2.085 B -3.83 % | 2.168 B 83.13 % | 1.184 B 492.61 % | 199.752 M |
Total equity | 4.021 B -4.78 % | 4.223 B 3.74 % | 4.070 B 4.01 % | 3.914 B 1.92 % | 3.840 B -0.88 % | 3.874 B -8.44 % | 4.231 B -0.42 % | 4.249 B -9.06 % | 4.672 B 13.95 % | 4.100 B 16.21 % | 3.528 B |
Other non current liabilities | 111.890 M -3.03 % | 115.389 M -4.79 % | 121.200 M -29.72 % | 172.441 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 0.000 | 0.000 -100.00 % | 164.000 K -54.19 % | 358.000 K -38.91 % | 586.000 K -19.95 % | 732.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 111.890 M -3.03 % | 115.389 M -4.92 % | 121.364 M -29.77 % | 172.799 M -25.40 % | 231.624 M 0.86 % | 229.638 M -7.92 % | 249.380 M 201.12 % | 82.817 M 59.77 % | 51.835 M 41.65 % | 36.594 M 71.38 % | 21.352 M |
Other current liabilities | 70.693 M 884.31 % | 7.182 M 705.16 % | 892.000 K -98.61 % | 64.278 M 3 507.07 % | 1.782 M -97.02 % | 59.793 M 996 450.00 % | 6.000 K -99.78 % | 2.760 M -93.90 % | 45.265 M 59.06 % | 28.458 M 144.27 % | 11.650 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -41.497 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 164.000 K -99.31 % | 23.921 M -0.05 % | 23.932 M 3 099.47 % | 748.000 K 97.88 % | 378.000 K -97.27 % | 13.830 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 89.999 M 6.73 % | 84.325 M -12.09 % | 95.923 M 6.99 % | 89.657 M 40.08 % | 64.005 M -37.55 % | 102.490 M 219.22 % | 32.106 M -52.99 % | 68.289 M -42.05 % | 117.851 M 24.58 % | 94.600 M 32.59 % | 71.349 M |
Total liabilities | 201.889 M 1.09 % | 199.714 M -8.09 % | 217.287 M -17.21 % | 262.456 M -11.22 % | 295.629 M -10.99 % | 332.128 M 17.99 % | 281.486 M 86.28 % | 151.106 M -10.95 % | 169.686 M 29.34 % | 131.194 M 41.52 % | 92.701 M |
Other non current assets | 334.469 M -70.83 % | 1.147 B -34.72 % | 1.756 B 1 576.06 % | 104.786 M -94.92 % | 2.063 B -12.02 % | 2.345 B 10 231.46 % | 22.699 M -99.35 % | 3.472 B 19.01 % | 2.918 B 16.52 % | 2.504 B 19.79 % | 2.091 B |
Long term investments | 1.496 B 145.26 % | 610.098 M | 0.000 -100.00 % | 1.163 B 267.10 % | -696.159 M 40.85 % | -1.177 B -244.50 % | 814.519 M 130.99 % | -2.628 B -81.20 % | -1.451 B -24.37 % | -1.166 B -32.22 % | -882.157 M |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.142 M | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 979.000 K -5.23 % | 1.033 M -0.86 % | 1.042 M 1.86 % | 1.023 M -0.58 % | 1.029 M -3.02 % | 1.061 M -7.09 % | 1.142 M | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 979.000 K -5.23 % | 1.033 M -0.86 % | 1.042 M 1.86 % | 1.023 M -0.58 % | 1.029 M -3.02 % | 1.061 M -53.55 % | 2.284 M | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 161.782 M -2.68 % | 166.234 M -0.68 % | 167.366 M 31.68 % | 127.097 M 6 557.78 % | 1.909 M -32.16 % | 2.814 M 45.73 % | 1.931 M -7.07 % | 2.078 M -0.95 % | 2.098 M 21.13 % | 1.732 M 26.79 % | 1.366 M |
Total non current assets | 2.052 B 3.28 % | 1.987 B 3.22 % | 1.925 B 31.46 % | 1.464 B 2.53 % | 1.428 B 15.36 % | 1.238 B 39.87 % | 884.917 M -3.68 % | 918.746 M -40.58 % | 1.546 B 10.47 % | 1.400 B 11.70 % | 1.253 B |
Other current assets | 105.658 M 56.94 % | 67.323 M 89.44 % | 35.538 M 11.16 % | 31.971 M -72.10 % | 114.581 M 1 135.77 % | 9.272 M -98.63 % | 677.640 M 25 519.66 % | 2.645 M -99.35 % | 405.303 M 70.35 % | 237.919 M 237.31 % | 70.535 M |
Short term investments | 994.465 M 8.70 % | 914.838 M -1.46 % | 928.362 M -25.72 % | 1.250 B -38.72 % | 2.040 B -12.12 % | 2.321 B -6.37 % | 2.479 B -27.90 % | 3.438 B 21.50 % | 2.829 B 15.10 % | 2.458 B 17.78 % | 2.087 B |
cash and cash equivalents | 1.027 B -27.30 % | 1.413 B 3.88 % | 1.361 B -3.25 % | 1.406 B 162.09 % | 536.521 M -13.56 % | 620.686 M 38.03 % | 449.684 M 2 347.39 % | 18.374 M -28.96 % | 25.863 M -71.43 % | 90.516 M -41.67 % | 155.168 M |
Cash and short term investments | 2.022 B -13.15 % | 2.328 B 1.71 % | 2.289 B -13.82 % | 2.656 B 3.10 % | 2.576 B -12.42 % | 2.941 B 0.45 % | 2.928 B -15.27 % | 3.456 B 21.05 % | 2.855 B 12.03 % | 2.549 B 13.67 % | 2.242 B |
Total current assets | 2.171 B -10.88 % | 2.436 B 3.08 % | 2.363 B -12.87 % | 2.712 B 0.17 % | 2.707 B -8.79 % | 2.968 B -18.18 % | 3.628 B 4.21 % | 3.481 B 5.63 % | 3.295 B 16.38 % | 2.832 B 19.59 % | 2.368 B |
Inventory | 0.000 | 0.000 -100.00 % | 1.577 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 43.323 M 7.03 % | 40.477 M 9.27 % | 37.042 M 54.50 % | 23.975 M -81.74 % | 131.292 M 345.12 % | 29.496 M -95.78 % | 699.307 M 3 023.02 % | 22.392 M -92.58 % | 301.711 M 40.12 % | 215.319 M 67.01 % | 128.926 M |
Tax assets | 58.356 M -7.07 % | 62.794 M | 0.000 -100.00 % | 67.833 M 17.40 % | 57.780 M -12.09 % | 65.728 M 51.15 % | 43.484 M -40.13 % | 72.629 M -5.25 % | 76.654 M 27.91 % | 59.930 M 38.71 % | 43.205 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 0.000 -100.00 % | 30.698 M -41.60 % | 52.566 M | 0.000 -100.00 % | 41.497 M | 0.000 -100.00 % | 11.242 M | 0.000 | 0.000 | 0.000 | 0.000 |
Tax payables | 19.142 M -15.02 % | 22.524 M 21.53 % | 18.533 M -24.76 % | 24.631 M 21.05 % | 20.348 M -29.51 % | 28.867 M 38.40 % | 20.858 M -68.17 % | 65.529 M -9.72 % | 72.586 M 9.74 % | 66.143 M 10.79 % | 59.699 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 100.00 % | -89.283 M -40.32 % | -63.627 M 28.23 % | -88.660 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 153.241 M -2.40 % | 157.013 M -1.66 % | 159.666 M 106.06 % | 77.487 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 164.000 K -54.06 % | 357.000 K -34.73 % | 547.000 K -25.27 % | 732.000 K -24.07 % | 964.000 K -13.62 % | 1.116 M | 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 |
Other total stockholders equity | 0.000 100.00 % | -58.666 M -28.08 % | -45.804 M 62.54 % | -122.288 M -17.01 % | -104.514 M -11.04 % | -94.120 M -1 405.92 % | -6.250 M | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred tax liabilities non current | 111.890 M -3.03 % | 115.389 M -4.79 % | 121.200 M -29.72 % | 172.441 M -25.36 % | 231.038 M 0.93 % | 228.906 M -8.21 % | 249.380 M 201.12 % | 82.817 M 59.77 % | 51.835 M 41.65 % | 36.594 M 71.38 % | 21.352 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.223 B -4.52 % | 4.423 B 3.15 % | 4.288 B 2.68 % | 4.176 B 0.98 % | 4.135 B -1.68 % | 4.206 B -6.79 % | 4.513 B 2.56 % | 4.400 B -9.12 % | 4.842 B 14.43 % | 4.231 B 16.86 % | 3.621 B |
2025-06-30 | 2024-12-31 | 2024-06-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-12-31 | 2020-12-31 | 2020-06-30 | 2019-12-31 |
2025-06-30 | 2024-12-31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 100.00 % | -853.000 K | 0.000 100.00 % | -58.187 M | 0.000 -100.00 % | 35.519 M | 0.000 100.00 % | -931.500 K 0.00 % | -931.500 K -109.15 % | 10.179 M 0.00 % | 10.179 M |
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 |
Change in working capital | -142.329 M -72.55 % | -82.487 M -257.96 % | 52.221 M 11.42 % | 46.868 M 140.97 % | -114.384 M -116.07 % | 711.604 M 208.51 % | -655.784 M -365.18 % | 247.297 M -8.77 % | 271.073 M 165.24 % | -415.522 M 0.00 % | -415.522 M -817.53 % | 57.910 M 0.00 % | 57.910 M |
Accounts receivables | -179.157 M -186.35 % | -62.565 M 35.57 % | -97.105 M -328.44 % | 42.507 M 140.65 % | -104.559 M -115.61 % | 669.929 M 200.87 % | -664.131 M -436.65 % | 197.275 M -31.14 % | 286.507 M 253.72 % | -186.379 M 0.00 % | -186.379 M -420.51 % | 58.151 M 0.00 % | 58.151 M |
Inventory | 0.000 | 0.000 100.00 % | -1.577 M | 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 |
Other working capital | 36.828 M 284.86 % | -19.922 M -113.20 % | 150.903 M 3 360.28 % | 4.361 M 144.39 % | -9.825 M -123.58 % | 41.675 M 399.28 % | 8.347 M -83.31 % | 50.022 M 424.10 % | -15.434 M 93.26 % | -229.143 M 0.00 % | -229.143 M -94 980.08 % | -241.000 K 0.00 % | -241.000 K |
Other non cash items | 225.000 K 101.59 % | -14.187 M 94.10 % | -240.469 M -1 728.80 % | -13.149 M -118.76 % | 70.092 M 110.99 % | -637.699 M -192.49 % | 689.471 M 142.53 % | 284.280 M 186.20 % | -329.775 M -545.24 % | -51.109 M 0.00 % | -51.109 M 19.44 % | -63.445 M 0.00 % | -63.445 M |
Net cash provided by operating activities | 667.000 K -99.37 % | 106.086 M 243.28 % | -74.040 M -197.61 % | 75.856 M 488.94 % | 12.880 M -98.32 % | 768.652 M 255.37 % | -494.732 M -231.16 % | 377.201 M -11.01 % | 423.856 M 238.59 % | -305.844 M 0.00 % | -305.844 M -230.11 % | 235.074 M 0.00 % | 235.074 M |
Investments in property plant and equipment | -9.193 M -139.90 % | -3.832 M 90.42 % | -39.997 M 68.76 % | -128.042 M | 0.000 100.00 % | -10.000 K | 0.000 -100.00 % | 78.361 M | 0.000 100.00 % | -374.000 K 0.00 % | -374.000 K 96.69 % | -11.295 M 0.00 % | -11.295 M |
Acquisitions net | 0.000 | 0.000 | 0.000 -100.00 % | 126.000 K -82.03 % | 701.000 K 765.43 % | 81.000 K 107.50 % | -1.080 M -107.51 % | 14.378 M | 0.000 -100.00 % | 17.970 M 0.00 % | 17.970 M 1 918.83 % | -988.000 K 0.00 % | -988.000 K |
Purchases of investments | -644.791 M -49.09 % | -432.480 M -40.17 % | -308.548 M -41.98 % | -217.315 M -110.37 % | -103.301 M 68.34 % | -326.256 M -635.56 % | -44.355 M 40.21 % | -74.179 M -224.93 % | -22.829 M 82.10 % | -127.502 M 0.00 % | -127.502 M -1 327.39 % | -8.933 M 0.00 % | -8.933 M |
Sales maturities of investments | 469.302 M 329.85 % | 109.178 M -62.26 % | 289.325 M 23.57 % | 234.130 M 58.33 % | 147.871 M 19.72 % | 123.513 M 638.32 % | 16.729 M 149.75 % | -33.626 M -127.82 % | 120.861 M 467.48 % | 21.298 M 0.00 % | 21.298 M -4.46 % | 22.293 M 0.00 % | 22.293 M |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 58.482 M | 0.000 -100.00 % | 24.107 M 0.00 % | 24.107 M 96.27 % | 12.283 M 0.00 % | 12.283 M |
Net cash used for investing activites | -184.682 M 43.55 % | -327.134 M -452.40 % | -59.220 M 46.70 % | -111.101 M -345.41 % | 45.271 M 122.34 % | -202.672 M -606.03 % | -28.706 M -166.12 % | 43.416 M -55.71 % | 98.032 M 251.99 % | -64.501 M 0.00 % | -64.501 M -582.77 % | 13.361 M 0.00 % | 13.361 M |
Debt repayment | -199.000 K -100.07 % | 301.036 M 78.89 % | 168.276 M 39 401.50 % | 425.999 K 100.96 % | -44.241 M 79.69 % | -217.805 M -182.81 % | 263.032 M 485.06 % | -68.309 M -200.00 % | 68.309 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 -100.00 % | 984.000 M 0.00 % | 984.000 M | 0.000 | 0.000 |
Common stock repurchased | 0.000 100.00 % | -13.011 M 52.22 % | -27.232 M -48.52 % | -18.335 M -38.58 % | -13.231 M 84.94 % | -87.870 M -1 305.92 % | -6.250 M 92.47 % | -82.981 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -120.076 M -4 481.30 % | -2.621 M 98.35 % | -158.776 M -49 209.32 % | -322.000 K 99.51 % | -66.132 M 6.99 % | -71.099 M 0.00 % | -71.099 M | 0.000 100.00 % | -163.528 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -7.659 M -3 729.50 % | -200.000 K -100.25 % | 79.188 M -91.46 % | 926.821 M | 0.000 -100.00 % | 16.959 M -97.80 % | 771.630 M 393.05 % | -263.309 M 39.99 % | -438.755 M 35.58 % | -681.086 M 0.00 % | -681.086 M -275.94 % | -181.171 M 0.00 % | -181.171 M |
Net cash used provided by financing activities | -127.934 M -144.86 % | 285.204 M 364.08 % | 61.456 M -93.24 % | 908.590 M 835.08 % | -123.604 M 65.65 % | -359.815 M -137.59 % | 957.313 M 330.90 % | -414.599 M 22.36 % | -533.974 M -276.28 % | 302.914 M 0.00 % | 302.914 M 267.20 % | -181.171 M 0.00 % | -181.171 M |
Effect of forex changes on cash | -73.850 M -547.07 % | -11.413 M -143.63 % | 26.158 M 808.31 % | -3.693 M 80.26 % | -18.712 M 46.78 % | -35.163 M | 0.000 100.00 % | -1.421 M | 0.000 -100.00 % | 2.778 M 0.00 % | 2.778 M 248.01 % | -1.877 M 0.00 % | -1.877 M |
Net change in cash | -385.799 M -831.47 % | 52.743 M 215.55 % | -45.646 M -105.25 % | 869.652 M 1 133.27 % | -84.165 M -149.22 % | 171.002 M -60.59 % | 433.875 M 1 324.41 % | 30.460 M 352.03 % | -12.086 M 90.65 % | -129.305 M 0.00 % | -129.305 M -198.88 % | 130.774 M 0.00 % | 130.774 M |
Cash at beginning of period | 1.413 B 3.88 % | 1.361 B -3.25 % | 1.406 B 162.09 % | 536.521 M -13.56 % | 620.686 M 38.03 % | 449.684 M 2 744.48 % | 15.809 M 230.80 % | -12.086 M | 0.000 -100.00 % | 155.168 M 0.00 % | 155.168 M 536.09 % | 24.394 M 0.00 % | 24.394 M |
Cash at end of period | 1.027 B -27.30 % | 1.413 B 3.88 % | 1.361 B -3.25 % | 1.406 B 162.09 % | 536.521 M -13.56 % | 620.686 M 38.03 % | 449.684 M 2 347.39 % | 18.374 M 252.03 % | -12.086 M -146.73 % | 25.863 M 0.00 % | 25.863 M -83.33 % | 155.168 M 0.00 % | 155.168 M |
Operating cash flow | -10.587 M -109.98 % | 106.086 M 56.92 % | 67.605 M -10.88 % | 75.856 M 488.94 % | 12.880 M -98.32 % | 768.652 M 255.37 % | -494.732 M -231.16 % | 377.201 M -11.01 % | 423.856 M 238.59 % | -305.844 M 0.00 % | -305.844 M -230.11 % | 235.074 M 0.00 % | 235.074 M |
Capital expenditure | -9.193 M -139.90 % | -3.832 M 90.42 % | -39.997 M 68.76 % | -128.042 M | 0.000 100.00 % | -10.000 K | 0.000 -100.00 % | 78.361 M | 0.000 100.00 % | -374.000 K 0.00 % | -374.000 K 96.69 % | -11.295 M 0.00 % | -11.295 M |
Free CashFlow | -19.780 M -119.34 % | 102.254 M 270.38 % | 27.608 M 152.90 % | -52.186 M -505.17 % | 12.880 M -98.32 % | 768.642 M 255.37 % | -494.732 M -208.60 % | 455.562 M 7.48 % | 423.856 M 238.42 % | -306.218 M 0.00 % | -306.218 M -236.84 % | 223.779 M 0.00 % | 223.779 M |
2025 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |