
YS Biopharma Co., Ltd. YS
Trading inactive
Finances
2025 | 2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|---|
Revenue | 614.962 M 7.24 % | 573.418 M -16.56 % | 687.201 M 36.63 % | 502.950 M 95.69 % | 257.016 M |
Net income | -99.982 M 76.93 % | -433.465 M -197.96 % | -145.479 M -26 557.85 % | -545.727 K 99.72 % | -191.826 M |
Income before tax | -100.929 M 77.83 % | -455.193 M -215.35 % | -144.346 M -26 350.15 % | -545.727 K 99.69 % | -174.372 M |
Income before tax ratio | -0.16 79.33 % | -0.79 -277.92 % | -0.21 -19 258.38 % | 0.00 99.84 % | -0.68 |
EBITDA | -48.538 M 86.83 % | -368.663 M -380.03 % | -76.800 M -14.29 % | -67.196 M 42.46 % | -116.776 M |
Net income ratio | -0.16 78.49 % | -0.76 -257.08 % | -0.21 -19 410.40 % | 0.00 99.85 % | -0.75 |
Ratio EBITDA | -0.08 87.72 % | -0.64 -475.28 % | -0.11 16.35 % | -0.13 70.59 % | -0.45 |
Gross profit ratio | 0.82 3.77 % | 0.79 2.31 % | 0.78 1.25 % | 0.77 -0.08 % | 0.77 |
Weighted average shs out dil | 106.923 M 0.00 % | 106.923 M 38.10 % | 77.422 M 162.45 % | 29.500 M 2.61 % | 28.750 M |
Weighted average shs out | 106.923 M 0.00 % | 106.923 M 38.10 % | 77.422 M 162.45 % | 29.500 M 2.61 % | 28.750 M |
EPS diluted | -0.94 76.79 % | -4.05 -115.43 % | -1.88 -10 062.16 % | -0.02 99.72 % | -6.67 |
Earnings per share | -0.94 76.79 % | -4.05 -115.43 % | -1.88 -10 062.16 % | -0.02 99.72 % | -6.67 |
Gross profit | 507.189 M 11.29 % | 455.730 M -14.63 % | 533.841 M 38.34 % | 385.884 M 95.52 % | 197.359 M |
Income tax expense | -946.873 K 95.64 % | -21.729 M -2 016.94 % | 1.134 M -77.04 % | 4.937 M -71.71 % | 17.454 M |
Cost of revenue | 107.772 M -8.43 % | 117.688 M -23.26 % | 153.360 M 31.00 % | 117.066 M 96.23 % | 59.657 M |
General and administrative expenses | 135.992 M -7.89 % | 147.648 M 80.58 % | 81.764 M -23.62 % | 107.049 M -22.93 % | 138.891 M |
Selling and marketing expenses | 254.743 M -9.16 % | 280.445 M 11.48 % | 251.558 M 51.80 % | 165.716 M 138.66 % | 69.436 M |
Other expenses | 56.377 M -66.97 % | 170.668 M 85 668.53 % | -199.452 K 91.73 % | -2.412 M 89.22 % | -22.365 M |
Operating expenses | 593.481 M -34.17 % | 901.562 M 39.31 % | 647.151 M 117 739.66 % | 549.179 K -99.83 % | 319.676 M |
Cost and expenses | 701.253 M -31.20 % | 1.019 B 27.33 % | 800.511 M 145 665.02 % | 549.179 K -99.86 % | 379.333 M |
Research and development expenses | 146.369 M -51.66 % | 302.801 M -4.99 % | 318.701 M 50.88 % | 211.222 M 123.78 % | 94.387 M |
Selling general and administrative expenses | 390.735 M -8.73 % | 428.093 M 28.43 % | 333.321 M 22.20 % | 272.766 M 30.93 % | 208.327 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 15.739 M -64.51 % | 44.345 M 43.71 % | 30.858 M 1 035.54 % | 2.717 M -90.85 % | 29.690 M |
Depreciation and amortization | 36.652 M -13.12 % | 42.185 M 14.98 % | 36.688 M 17.76 % | 31.154 M 11.64 % | 27.906 M |
Operating income | -86.292 M 80.64 % | -445.833 M -219.86 % | -139.382 M -25 280.09 % | -549.180 K 99.56 % | -125.848 M |
Operating income ratio | -0.14 81.95 % | -0.78 -283.33 % | -0.20 -18 475.22 % | 0.00 99.78 % | -0.49 |
Total other income expenses net | -14.637 M -56.37 % | -9.361 M -88.61 % | -4.963 M -127.74 % | 17.891 M 136.87 % | -48.524 M |
2025 | 2024 | 2023 | 2022 | 2021 |
2025 | 2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|---|
Net debt | 386.317 M 116.89 % | 178.113 M 38.59 % | 128.522 M -66.15 % | 379.704 M 197.25 % | -390.452 M |
Total investments | 0.000 | 0.000 | 0.000 -100.00 % | 200.007 M 157.94 % | -345.206 M |
Total debt | 414.401 M -2.37 % | 424.465 M -14.87 % | 498.630 M 31.02 % | 380.589 M 7 596 492.14 % | 5.010 K |
Accumulated other comprehensive income loss | -57.272 M 1.56 % | -58.180 M -6.92 % | -54.412 M -165.49 % | 83.088 M 87.88 % | 44.223 M |
Retained earnings | -2.407 B -4.33 % | -2.308 B -23.13 % | -1.874 B -9 600.78 % | -19.318 M -531 209.85 % | -3.636 K |
Common stock | 28.603 K 9.57 % | 26.105 K 112.29 % | 12.297 K 2 038.61 % | 575.000 0.00 % | 575.000 |
Total equity | 499.755 M -14.60 % | 585.206 M -19.66 % | 728.453 M 303.17 % | 180.682 M 845 631.83 % | 21.364 K |
Other non current liabilities | 3.445 M -24.26 % | 4.548 M -48.27 % | 8.792 M 103.20 % | -274.377 M -121.34 % | 1.285 B |
Long term debt | 23.503 M -76.68 % | 100.767 M -66.43 % | 300.139 M 13.46 % | 264.533 M 1 705.20 % | 14.654 M |
Total non current liabilities | 43.156 M -65.64 % | 125.595 M -62.23 % | 332.538 M 1 545.47 % | 20.209 M -98.48 % | 1.331 B |
Other current liabilities | 380.048 M -6.33 % | 405.725 M 7.57 % | 377.157 M 351.12 % | -150.192 M -146.77 % | 321.135 M |
Deferred revenue | 1.456 M -27.78 % | 2.016 M -12.20 % | 2.296 M 0.00 % | 2.296 M 8.20 % | 2.122 M |
Short term debt | 390.897 M 20.76 % | 323.697 M 63.08 % | 198.490 M 71.03 % | 116.056 M 2 965.69 % | 3.786 M |
Total current liabilities | 824.753 M 2.81 % | 802.226 M 21.78 % | 658.762 M 461 764.49 % | 142.631 K 103.73 % | 70.010 K |
Total liabilities | 867.909 M -6.46 % | 927.821 M -6.40 % | 991.300 M 4 770.78 % | 20.352 M 28 970.13 % | 70.010 K |
Other non current assets | 10.295 M -70.03 % | 34.357 M 64.20 % | 20.924 M 103.23 % | -648.760 M -710 105.53 % | 91.374 K |
Long term investments | 0.000 | 0.000 | 0.000 -100.00 % | 200.007 M 157.94 % | -345.206 M |
Intangible assets | 72.855 M 2.26 % | 71.245 M -8.73 % | 78.057 M -3.30 % | 80.718 M -3.65 % | 83.779 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 72.855 M 2.26 % | 71.245 M -8.73 % | 78.057 M -3.30 % | 80.718 M -3.65 % | 83.779 M |
Property plant equipment net | 414.349 M -13.79 % | 480.623 M -17.54 % | 582.889 M 3.17 % | 565.003 M 122.92 % | 253.451 M |
Total non current assets | 525.445 M -13.84 % | 609.859 M -10.81 % | 683.775 M 241.88 % | 200.007 M 218 788.61 % | 91.374 K |
Other current assets | 84.752 M 1 258.33 % | 6.239 M -49.22 % | 12.287 M -34.07 % | 18.636 M 41.34 % | 13.185 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 28.084 M -88.60 % | 246.351 M -33.44 % | 370.108 M 41 710.77 % | 885.198 K -99.77 % | 390.457 M |
Cash and short term investments | 28.084 M -88.60 % | 246.351 M -33.44 % | 370.108 M 41 710.77 % | 885.198 K -99.77 % | 390.457 M |
Total current assets | 842.218 M -6.75 % | 903.168 M -12.82 % | 1.036 B 100 786.54 % | 1.027 M -99.86 % | 733.204 M |
Inventory | 227.592 M 11.88 % | 203.423 M 9.73 % | 185.381 M 11.34 % | 166.506 M 104.45 % | 81.440 M |
Net receivables | 501.790 M 12.22 % | 447.155 M -4.50 % | 468.203 M 51.74 % | 308.555 M 24.36 % | 248.122 M |
Tax assets | 27.947 M 18.25 % | 23.634 M 1 140.26 % | 1.906 M -37.30 % | 3.039 M -61.90 % | 7.976 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -733.204 M |
Account payables | 49.552 M -26.89 % | 67.775 M -15.74 % | 80.439 M 161.07 % | 30.811 M 88.06 % | 16.383 M |
Tax payables | 2.800 M -7.06 % | 3.013 M 693.62 % | 379.595 K -67.59 % | 1.171 M -27.49 % | 1.615 M |
Deferred revenue non current | 16.208 M -20.08 % | 20.280 M -14.09 % | 23.607 M 237.24 % | 7.000 M -77.33 % | 30.884 M |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 457.012 K -93.41 % | 6.940 M -37.49 % | 11.102 M -25.62 % | 14.928 M -13.89 % | 17.336 M |
Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 1.370 B 6.59 % | 1.285 B |
Other total stockholders equity | 2.964 B 0.46 % | 2.951 B 11.06 % | 2.657 B 121.85 % | 1.198 B 371.91 % | -440.438 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 100.00 % | -264.533 M | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.331 B |
Total assets | 1.368 B -9.61 % | 1.513 B -12.02 % | 1.720 B 755.45 % | 201.034 M 219 912.42 % | 91.374 K |
2025 | 2024 | 2023 | 2022 | 2021 |
2025 | 2024 | 2023 | 2022 | 2021 | |
---|---|---|---|---|---|
Deferred income tax | -4.312 M 80.15 % | -21.729 M -2 016.94 % | 1.134 M -77.04 % | 4.937 M -71.71 % | 17.454 M |
Stock based compensation | 13.557 M 38.48 % | 9.790 M 179.31 % | 3.505 M -54.86 % | 7.764 M -89.88 % | 76.757 M |
Change in working capital | -115.381 M -151.98 % | -45.789 M 50.63 % | -92.746 M -144 711.89 % | -64.046 K 99.97 % | -186.683 M |
Accounts receivables | -59.646 M -529.00 % | 13.903 M 108.41 % | -165.248 M -66.69 % | -99.137 M 55.09 % | -220.734 M |
Inventory | -24.169 M 71.98 % | -86.263 M -375.23 % | -18.152 M 79.71 % | -89.459 M -30.16 % | -68.728 M |
Accounts payables | -18.223 M -43.89 % | -12.665 M -125.52 % | 49.628 M 243.98 % | 14.428 M 426.10 % | -4.424 M |
Other working capital | -13.343 M -134.01 % | 39.235 M 708.57 % | -6.447 M -9 966.22 % | -64.046 K -44.61 % | -44.290 K |
Other non cash items | 48.485 M -68.47 % | 153.778 M 3 376.30 % | 4.424 M 128 246.35 % | -3.452 K -100.15 % | 2.233 M |
Net cash provided by operating activities | -120.982 M 59.02 % | -295.230 M -61.80 % | -182.469 M -29 655.70 % | -613.225 K 99.75 % | -246.610 M |
Investments in property plant and equipment | -12.709 M 71.28 % | -44.251 M 22.43 % | -57.050 M 80.92 % | -298.932 M -185.01 % | -104.884 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 100.00 % | -200.000 M | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | -4.298 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -17.007 M 61.57 % | -44.251 M 22.34 % | -56.982 M 71.51 % | -200.000 M -91.87 % | -104.239 M |
Debt repayment | -3.581 M 95.46 % | -78.935 M -178.25 % | 100.877 M -72.33 % | 364.558 M 4 315.43 % | 8.256 M |
Common stock issued | 0.000 -100.00 % | 284.196 M | 0.000 -100.00 % | 201.859 M 12 601.67 % | 1.589 M |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 0.000 -100.00 % | 284.196 M 31.22 % | 216.573 M 232.82 % | -163.060 M -122.35 % | 729.413 M |
Net cash used provided by financing activities | -3.581 M -101.74 % | 205.261 M -35.34 % | 317.450 M 57.54 % | 201.498 M -72.74 % | 739.259 M |
Effect of forex changes on cash | 2.503 M -75.93 % | 10.400 M -51.18 % | 21.304 M 285.60 % | -11.478 M -429 159.95 % | -2.674 K |
Net change in cash | -139.066 M -12.31 % | -123.819 M -224.69 % | 99.302 M 125.49 % | -389.572 M -200.30 % | 388.407 M |
Cash at beginning of period | 246.551 M -33.43 % | 370.370 M 36.63 % | 271.068 M -30.58 % | 390.457 M 18 942.60 % | 2.050 M |
Cash at end of period | 107.485 M -56.40 % | 246.551 M -33.43 % | 370.370 M 41 740.34 % | 885.198 K -99.77 % | 390.457 M |
Operating cash flow | -120.982 M 59.02 % | -295.230 M -61.80 % | -182.469 M -29 655.70 % | -613.225 K 99.75 % | -246.610 M |
Capital expenditure | -17.859 M 59.64 % | -44.251 M 22.43 % | -57.050 M 80.92 % | -298.932 M -185.01 % | -104.884 M |
Free CashFlow | -138.840 M 59.10 % | -339.480 M -41.73 % | -239.519 M 20.04 % | -299.545 M 14.78 % | -351.494 M |
2025 | 2024 | 2023 | 2022 | 2021 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 135.527 M -19.67 % | 168.706 M 74.25 % | 96.818 M -45.08 % | 176.274 M 66.11 % | 106.118 M -41.20 % | 180.464 M -7.35 % | 194.788 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net income | -181.410 M -126.33 % | -80.153 M 23.65 % | -104.981 M -50.96 % | -69.542 M 37.39 % | -111.070 M -110.61 % | -52.738 M -720.49 % | 8.499 M -26.24 % | 11.523 M -74.55 % | 45.272 M 129.37 % | 19.738 M 195.61 % | 6.677 M 122.08 % | -30.242 M |
Income before tax | -194.897 M -122.49 % | -87.596 M 16.75 % | -105.215 M -50.03 % | -70.128 M 37.20 % | -111.668 M -27.54 % | -87.557 M -198.84 % | -29.299 M -354.26 % | 11.523 M -74.55 % | 45.272 M 129.37 % | 19.738 M 195.61 % | 6.677 M 122.08 % | -30.242 M |
Income before tax ratio | -1.44 -176.96 % | -0.52 52.22 % | -1.09 -173.16 % | -0.40 62.19 % | -1.05 -116.89 % | -0.49 -222.56 % | -0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | -82.617 M -14.18 % | -72.354 M 26.53 % | -98.475 M -58.58 % | -62.100 M -11.58 % | -55.654 M -38.93 % | -40.060 M -135.07 % | 114.232 M 4 251.41 % | -2.752 M -85.35 % | -1.485 M 22.86 % | -1.924 M -47.00 % | -1.309 M -402.08 % | -260.753 K |
Net income ratio | -1.34 -181.74 % | -0.48 56.18 % | -1.08 -174.85 % | -0.39 62.31 % | -1.05 -258.16 % | -0.29 -769.74 % | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Ratio EBITDA | -0.61 -42.14 % | -0.43 57.83 % | -1.02 -188.71 % | -0.35 32.83 % | -0.52 -136.26 % | -0.22 -137.85 % | 0.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Gross profit ratio | 0.25 -67.99 % | 0.79 -3.18 % | 0.82 1.98 % | 0.80 0.33 % | 0.80 1.62 % | 0.79 0.93 % | 0.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Weighted average shs out dil | 99.991 M 7.45 % | 93.058 M 0.00 % | 93.058 M 0.00 % | 93.058 M 9.17 % | 85.240 M 37.96 % | 61.785 M 0.07 % | 61.743 M 139.78 % | 25.750 M 0.00 % | 25.750 M -12.71 % | 29.500 M 0.00 % | 29.500 M 2.61 % | 28.750 M |
Weighted average shs out | 99.991 M 7.45 % | 93.058 M 0.00 % | 93.058 M 0.00 % | 93.058 M 9.17 % | 85.240 M 37.96 % | 61.786 M 0.07 % | 61.743 M 139.78 % | 25.750 M 0.00 % | 25.750 M -12.71 % | 29.500 M 0.00 % | 29.500 M 2.61 % | 28.750 M |
EPS diluted | -1.81 -112.92 % | -0.85 24.77 % | -1.13 -50.67 % | -0.75 42.31 % | -1.30 -58.10 % | -0.82 -696.56 % | 0.14 -69.21 % | 0.45 -74.85 % | 1.78 154.20 % | 0.70 209.18 % | 0.23 121.99 % | -1.03 |
Earnings per share | -1.81 -112.92 % | -0.85 24.77 % | -1.13 -50.67 % | -0.75 42.31 % | -1.30 -58.10 % | -0.82 -696.56 % | 0.14 -69.21 % | 0.45 -74.85 % | 1.78 154.20 % | 0.70 209.18 % | 0.23 121.99 % | -1.03 |
Gross profit | 34.408 M -74.29 % | 133.807 M 68.71 % | 79.311 M -43.99 % | 141.594 M 66.65 % | 84.964 M -40.25 % | 142.190 M -6.49 % | 152.061 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Income tax expense | -13.719 M -84.13 % | -7.451 M -3 079.23 % | -234.353 K 60.01 % | -586.000 K -197.98 % | 598.063 K -48.34 % | 1.158 M 2 387.18 % | 46.549 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cost of revenue | 101.119 M 189.75 % | 34.899 M 99.34 % | 17.507 M -49.52 % | 34.680 M 63.94 % | 21.154 M -44.73 % | 38.274 M -10.42 % | 42.727 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 9.490 M -87.87 % | 78.233 M 118.54 % | 35.798 M 12.52 % | 31.813 M 1 316.00 % | 2.247 M -89.84 % | 22.112 M 5.50 % | 20.960 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 72.080 M 1.03 % | 71.342 M -9.13 % | 78.505 M -0.87 % | 79.195 M 63.27 % | 48.506 M -34.23 % | 73.754 M -7.85 % | 80.035 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 94.143 M | 0.000 100.00 % | -381.925 K -79.31 % | -213.000 K -101.40 % | 15.207 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 215.554 M -1.11 % | 217.964 M 21.52 % | 179.362 M -14.66 % | 210.174 M 32.63 % | 158.462 M -28.94 % | 222.996 M 28.34 % | 173.757 M 6 214.71 % | 2.752 M 85.35 % | 1.485 M -22.86 % | 1.924 M 46.99 % | 1.309 M 402.12 % | 260.740 K |
Cost and expenses | 316.673 M 25.23 % | 252.863 M 28.44 % | 196.870 M -19.60 % | 244.854 M 36.32 % | 179.616 M -31.25 % | 261.270 M 20.69 % | 216.484 M 7 767.50 % | 2.752 M 85.35 % | 1.485 M -22.86 % | 1.924 M 46.99 % | 1.309 M 402.12 % | 260.740 K |
Research and development expenses | 58.809 M -13.82 % | 68.244 M -12.75 % | 78.213 M -22.28 % | 100.640 M 3.76 % | 96.995 M -0.31 % | 97.298 M 80.94 % | 53.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 62.602 M -58.19 % | 149.720 M 30.99 % | 114.303 M 2.97 % | 111.008 M 139.97 % | 46.260 M -51.75 % | 95.866 M -5.08 % | 100.994 M 3 570.36 % | 2.752 M 85.35 % | 1.485 M -22.86 % | 1.924 M 46.99 % | 1.309 M 402.12 % | 260.740 K |
Interest income | 0.000 -100.00 % | 30.766 K -98.43 % | 1.958 M | 0.000 | 0.000 -100.00 % | 6.750 M -11.22 % | 7.603 M 320.14 % | 1.810 M 1 314.49 % | 127.935 K 375.56 % | 26.902 K 62.04 % | 16.602 K 439.46 % | 3.078 K |
Interest expense | 23.636 M 182.97 % | 8.353 M 21.09 % | 6.898 M -14.07 % | 8.028 M | 0.000 | 0.000 -100.00 % | 54.092 M 9.46 % | 49.415 M | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 10.546 M 15.21 % | 9.154 M -37.85 % | 14.729 M 1 068.06 % | 1.261 M -86.26 % | 9.181 M 18.65 % | 7.738 M -10.51 % | 8.646 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating income | -181.146 M -115.25 % | -84.157 M 25.66 % | -113.205 M -61.60 % | -70.054 M 4.69 % | -73.498 M -53.77 % | -47.798 M -707.89 % | -5.916 M -115.01 % | -2.752 M -85.35 % | -1.485 M 22.86 % | -1.924 M -47.00 % | -1.309 M -402.08 % | -260.753 K |
Operating income ratio | -1.34 -167.94 % | -0.50 57.34 % | -1.17 -194.21 % | -0.40 42.62 % | -0.69 -161.50 % | -0.26 -772.01 % | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total other income expenses net | -13.751 M -299.85 % | -3.439 M -143.05 % | 7.989 M 10 896.57 % | -74.000 K 99.81 % | -38.170 M 4.00 % | -39.759 M -185.21 % | 46.661 M 199.02 % | -47.124 M -200.79 % | 46.756 M 115.84 % | 21.662 M 171.24 % | 7.986 M 126.64 % | -29.981 M |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 386.317 M 21.06 % | 319.120 M 79.17 % | 178.113 M -46.92 % | 335.537 M 14.02 % | 294.292 M -31.86 % | 431.863 M 236.02 % | 128.522 M 25 773.86 % | -500.593 K 87.87 % | -4.127 M 9.79 % | -4.575 M 18.81 % | -5.635 M 18.77 % | -6.937 M 42.31 % | -12.025 M -4 679.05 % | 262.617 K 703.29 % | 32.693 K |
Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.437 B 7.06 % | 1.342 B 5.62 % | 1.271 B -0.20 % | 1.273 B -1.34 % | 1.291 B -0.20 % | 1.293 B | 0.000 | 0.000 |
Total debt | 414.401 M 12.43 % | 368.586 M -13.16 % | 424.465 M -23.96 % | 558.196 M 0.72 % | 554.197 M 5.24 % | 526.612 M 5.61 % | 498.630 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 262.617 K 703.29 % | 32.693 K |
Accumulated other comprehensive income loss | -57.272 M 9.21 % | -63.080 M -8.42 % | -58.180 M -3.76 % | -56.070 M -9.41 % | -51.246 M 2.52 % | -52.571 M 3.38 % | -54.412 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -2.407 B -5.27 % | -2.287 B 0.89 % | -2.308 B -8.50 % | -2.127 B -3.82 % | -2.049 B -5.40 % | -1.944 B -3.71 % | -1.874 B -4 298.04 % | -42.611 M 40.95 % | -72.158 M 6.83 % | -77.444 M 37.03 % | -122.978 M 14.99 % | -144.657 M -377.59 % | -30.289 M -126 812.56 % | -23.866 K -0.59 % | -23.727 K |
Common stock | 28.603 K 10.01 % | 26.000 K -0.40 % | 26.105 K 117.54 % | 12.000 K -2.42 % | 12.297 K 2.48 % | 12.000 K -2.42 % | 12.297 K -100.00 % | 1.437 B 7.06 % | 1.342 B 36 743 275.30 % | 3.653 K -0.21 % | 3.660 K -1.34 % | 3.710 K -38.63 % | 6.045 K 41.69 % | 4.266 K 13.71 % | 3.752 K |
Total equity | 499.755 M -17.06 % | 602.543 M 2.96 % | 585.206 M 23.30 % | 474.604 M -14.81 % | 557.096 M -15.69 % | 660.753 M -9.29 % | 728.453 M -47.75 % | 1.394 B 9.79 % | 1.270 B 6.45 % | 1.193 B 3.72 % | 1.150 B 0.38 % | 1.146 B 0.38 % | 1.141 B 813 899.36 % | 140.229 K 0.59 % | 139.410 K |
Other non current liabilities | 3.445 M -17.57 % | 4.179 M -83.17 % | 24.828 M 327.20 % | 5.812 M 165.97 % | 2.185 M -8.34 % | 2.384 M -72.89 % | 8.792 M 100.40 % | -2.211 B -8 331.72 % | 26.859 M -99.69 % | 8.704 B 2 959.77 % | 284.467 M 165.45 % | 107.162 M -7.11 % | 115.364 M | 0.000 | 0.000 |
Long term debt | 23.503 M -70.21 % | 78.892 M -21.71 % | 100.767 M -19.81 % | 125.662 M -65.71 % | 366.428 M 4.70 % | 349.969 M 16.60 % | 300.139 M -85.28 % | 2.039 B | 0.000 -100.00 % | 1.624 B 97 192.84 % | 1.669 M | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 43.156 M -56.85 % | 100.007 M -20.37 % | 125.595 M -4.47 % | 131.473 M -66.38 % | 391.071 M 3.63 % | 377.386 M 13.49 % | 332.538 M 727.84 % | 40.169 M -45.54 % | 73.762 M -9.77 % | 81.747 M -36.46 % | 128.650 M -15.54 % | 152.329 M -5.16 % | 160.623 M | 0.000 | 0.000 |
Other current liabilities | 380.048 M -3.03 % | 391.905 M -4.59 % | 410.754 M 695.97 % | 51.604 M -95.73 % | 1.208 B 3.62 % | 1.166 B 209.20 % | 377.157 M 111.14 % | -3.385 B -129 156.27 % | 2.623 M -99.61 % | 667.786 M 564.28 % | -143.834 M -20 312.36 % | 711.613 K -85.95 % | 5.064 M 327.14 % | 1.186 M 179.53 % | 424.154 K |
Deferred revenue | 1.456 M -8.79 % | 1.596 M | 0.000 -100.00 % | 391.511 M 16 954.11 % | 2.296 M -0.01 % | 2.296 M 0.01 % | 2.296 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 390.897 M 34.93 % | 289.694 M -10.50 % | 323.697 M -24.54 % | 428.982 M 1 327.21 % | 30.057 M 4.78 % | 28.686 M -85.55 % | 198.490 M -83.07 % | 1.172 B | 0.000 -100.00 % | 714.087 M 104 892.06 % | 680.134 K | 0.000 | 0.000 -100.00 % | 262.617 K 703.29 % | 32.693 K |
Total current liabilities | 824.753 M 12.97 % | 730.073 M -8.99 % | 802.226 M -9.15 % | 883.022 M 33.16 % | 663.115 M 1.75 % | 651.737 M -1.07 % | 658.762 M 14 543.10 % | 4.499 M 71.53 % | 2.623 M 210.18 % | 845.552 K -6.87 % | 907.969 K 27.59 % | 711.613 K -85.95 % | 5.064 M 249.68 % | 1.448 M 217.01 % | 456.847 K |
Total liabilities | 867.909 M 4.56 % | 830.080 M -10.53 % | 927.821 M -10.44 % | 1.036 B -1.73 % | 1.054 B 2.44 % | 1.029 B 3.82 % | 991.300 M 2 119.26 % | 44.668 M -41.52 % | 76.385 M -7.52 % | 82.593 M -36.25 % | 129.558 M -15.34 % | 153.041 M -7.63 % | 165.687 M 11 340.53 % | 1.448 M 217.01 % | 456.847 K |
Other non current assets | 10.295 M -74.13 % | 39.800 M -31.37 % | 57.991 M -44.75 % | 104.963 M 274.49 % | 28.028 M 3.54 % | 27.069 M 29.37 % | 20.924 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.588 M 166.41 % | 596.256 K |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.437 B 7.06 % | 1.342 B 5.62 % | 1.271 B -0.20 % | 1.273 B -1.34 % | 1.291 B -0.20 % | 1.293 B | 0.000 | 0.000 |
Intangible assets | 72.855 M -86.24 % | 529.504 M 643.21 % | 71.245 M | 0.000 -100.00 % | 429.369 M -13.42 % | 495.907 M 535.32 % | 78.057 M | 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 |
Goodwill and intangible assets | 72.855 M 6.90 % | 68.149 M -4.35 % | 71.245 M | 0.000 -100.00 % | 74.638 M -2.22 % | 76.335 M -2.21 % | 78.057 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 414.349 M -7.91 % | 449.923 M -6.39 % | 480.623 M -15.51 % | 568.831 M -0.43 % | 571.286 M -1.13 % | 577.806 M -0.87 % | 582.889 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current assets | 525.445 M -9.45 % | 580.288 M -4.85 % | 609.859 M -10.83 % | 683.960 M 1.08 % | 676.678 M -1.03 % | 683.701 M -0.01 % | 683.775 M -52.41 % | 1.437 B 7.06 % | 1.342 B 5.62 % | 1.271 B -0.20 % | 1.273 B -1.34 % | 1.291 B -0.20 % | 1.293 B 81 305.11 % | 1.588 M 166.41 % | 596.256 K |
Other current assets | 84.752 M 13.30 % | 74.801 M 888.11 % | 7.570 M -25.82 % | 10.205 M -68.61 % | 32.510 M -86.06 % | 233.149 M 1 237.03 % | 17.438 M 7 879.07 % | 218.545 K 1 322.54 % | 15.363 K -75.78 % | 63.428 K -55.23 % | 141.677 K -36.10 % | 221.704 K -29.12 % | 312.803 K | 0.000 | 0.000 |
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 |
cash and cash equivalents | 28.084 M -43.23 % | 49.466 M -79.92 % | 246.351 M 10.64 % | 222.659 M -14.33 % | 259.906 M 174.31 % | 94.749 M -74.40 % | 370.108 M 73 833.92 % | 500.593 K -87.87 % | 4.127 M -9.79 % | 4.575 M -18.81 % | 5.635 M -18.77 % | 6.937 M -42.31 % | 12.025 M | 0.000 | 0.000 |
Cash and short term investments | 28.084 M -43.23 % | 49.466 M -79.92 % | 246.351 M 10.64 % | 222.659 M -14.33 % | 259.906 M 174.31 % | 94.749 M -74.40 % | 370.108 M 73 833.92 % | 500.593 K -87.87 % | 4.127 M -9.79 % | 4.575 M -18.81 % | 5.635 M -18.77 % | 6.937 M -42.31 % | 12.025 M | 0.000 | 0.000 |
Total current assets | 842.218 M -1.19 % | 852.335 M -5.63 % | 903.168 M 9.24 % | 826.768 M -11.54 % | 934.605 M -7.11 % | 1.006 B -2.88 % | 1.036 B 50 158.08 % | 2.061 M -51.27 % | 4.230 M -15.03 % | 4.978 M -23.85 % | 6.537 M -21.88 % | 8.368 M -40.43 % | 14.048 M | 0.000 | 0.000 |
Inventory | 227.592 M 14.62 % | 198.564 M -3.18 % | 205.085 M 7.50 % | 190.781 M -10.36 % | 212.820 M 16.70 % | 182.370 M -1.62 % | 185.381 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 501.790 M -5.23 % | 529.504 M 19.21 % | 444.161 M 10.18 % | 403.122 M -6.11 % | 429.369 M -13.42 % | 495.907 M 7.10 % | 463.052 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Tax assets | 27.947 M 24.67 % | 22.416 M | 0.000 -100.00 % | 10.166 M 272.92 % | 2.726 M 9.43 % | 2.491 M 30.72 % | 1.906 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 49.552 M 5.70 % | 46.878 M -30.83 % | 67.775 M 520.38 % | 10.925 M -6.14 % | 11.639 M 14.33 % | 10.181 M -87.34 % | 80.439 M -69.88 % | 267.048 M | 0.000 -100.00 % | 195.721 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Tax payables | 2.800 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 379.595 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 16.208 M -4.30 % | 16.936 M | 0.000 | 0.000 -100.00 % | 22.459 M -10.28 % | 25.033 M 6.04 % | 23.607 M | 0.000 -100.00 % | 46.903 M 5.48 % | 44.466 M -0.21 % | 44.561 M -1.34 % | 45.167 M -0.20 % | 45.258 M | 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 |
Capital lease obligations | 457.012 K -72.55 % | 1.665 M -76.01 % | 6.940 M 22.34 % | 5.673 M -40.22 % | 9.490 M -19.01 % | 11.718 M 5.54 % | 11.102 M -20.29 % | 13.928 M | 0.000 -100.00 % | 14.928 M 535.50 % | 2.349 M | 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 |
Other total stockholders equity | 2.964 B 0.41 % | 2.953 B 0.06 % | 2.951 B 11.04 % | 2.657 B 0.02 % | 2.657 B 0.00 % | 2.657 B 0.00 % | 2.657 B -15.86 % | 3.158 B | 0.000 100.00 % | -177.219 M -108.60 % | 2.061 B 59.69 % | 1.290 B 612.07 % | 181.231 M 113 290.92 % | 159.828 K 0.28 % | 159.384 K |
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 |
Other liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 21.425 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 | 1.368 B -4.53 % | 1.433 B -5.31 % | 1.513 B 0.15 % | 1.511 B -6.24 % | 1.611 B -4.65 % | 1.690 B -1.74 % | 1.720 B 19.52 % | 1.439 B 6.88 % | 1.346 B 5.54 % | 1.276 B -0.32 % | 1.280 B -1.47 % | 1.299 B -0.63 % | 1.307 B 82 189.46 % | 1.588 M 166.41 % | 596.256 K |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 9.803 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.508 M 4 039.18 % | 84.759 K 198.98 % | -85.637 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.046 M 368.71 % | 436.580 K -38.89 % | 714.434 K 119.04 % | -3.752 M | 0.000 |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
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 |
Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.046 M 368.72 % | 436.573 K -38.89 % | 714.434 K 119.04 % | -3.752 M | 0.000 |
Other non cash items | 171.608 M 121.09 % | 77.620 M -26.09 % | 105.018 M 51.28 % | 69.419 M -35.46 % | 107.562 M 21.36 % | 88.630 M 202.10 % | 29.338 M 305.68 % | -14.263 M 69.49 % | -46.756 M -115.89 % | -21.657 M -171.26 % | -7.984 M -124.51 % | 32.578 M |
Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -693.959 K 33.78 % | -1.048 M 13.03 % | -1.205 M 76.18 % | -5.058 M -316.52 % | 2.336 M |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 734.015 K -48.84 % | 1.435 M 100.11 % | -1.292 B |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 734.015 K -48.84 % | 1.435 M 100.11 % | -1.292 B |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -740.840 K -2 723.08 % | -26.242 K -100.00 % | 1.303 B |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.324 K 100.09 % | -1.419 M -106.46 % | 21.971 M |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -739.516 K 48.84 % | -1.446 M -100.11 % | 1.302 B |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -698.703 K 33.33 % | -1.048 M 13.33 % | -1.209 M 76.12 % | -5.064 M -142.13 % | 12.020 M |
Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.826 M -14.18 % | 5.623 M -17.84 % | 6.844 M -42.97 % | 12.001 M 206 141.81 % | 5.819 K |
Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.127 M -9.79 % | 4.575 M -18.81 % | 5.635 M -18.77 % | 6.937 M -42.31 % | 12.025 M |
Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -693.959 K 33.78 % | -1.048 M 13.03 % | -1.205 M 76.18 % | -5.058 M -316.52 % | 2.336 M |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -693.959 K 33.78 % | -1.048 M 13.03 % | -1.205 M 76.18 % | -5.058 M -316.52 % | 2.336 M |
2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 |
Date | Form 10K |
---|---|
2025 | https://www.sec.gov/Archives/edgar/data/1946399/000121390025069880/ea0248839-20f_lakeshore.htm |
2024 | |
2023 | |
2022 | |
2021 |