
The Yamuna Syndicate Ltd YSL.BO
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 648.201 M 2.98 % | 629.426 M -7.94 % | 683.745 M 9.23 % | 625.980 M 14.32 % | 547.583 M 7.12 % | 511.192 M -22.84 % | 662.508 M 18.38 % | 559.667 M 18.06 % | 474.073 M 6.18 % | 446.461 M |
Net income | 1.151 B -7.39 % | 1.243 B 37.02 % | 906.835 M 66.44 % | 544.843 M -53.05 % | 1.160 B 68.57 % | 688.435 M 3.65 % | 664.168 M -12.85 % | 762.121 M 5.38 % | 723.243 M -7.29 % | 780.084 M |
Income before tax | 1.161 B 551.32 % | 178.187 M -80.52 % | 914.626 M 2 713.54 % | 32.508 M -1.65 % | 33.052 M 33.52 % | 24.754 M -2.83 % | 25.475 M 78.27 % | 14.290 M 151.10 % | 5.691 M 293.05 % | -2.948 M |
Income before tax ratio | 1.79 532.45 % | 0.28 -78.84 % | 1.34 2 475.84 % | 0.05 -13.96 % | 0.06 24.65 % | 0.05 25.93 % | 0.04 50.60 % | 0.03 112.70 % | 0.01 281.80 % | -0.01 |
EBITDA | 1.161 B 548.12 % | 179.199 M 471.23 % | 31.371 M -5.02 % | 33.028 M -1.88 % | 33.660 M 22.14 % | 27.558 M -6.38 % | 29.437 M 50.99 % | 19.496 M 67.41 % | 11.646 M 10.80 % | 10.511 M |
Net income ratio | 1.78 -10.07 % | 1.97 48.84 % | 1.33 52.38 % | 0.87 -58.93 % | 2.12 57.36 % | 1.35 34.34 % | 1.00 -26.38 % | 1.36 -10.74 % | 1.53 -12.69 % | 1.75 |
Ratio EBITDA | 1.79 529.35 % | 0.28 520.52 % | 0.05 -13.04 % | 0.05 -14.17 % | 0.06 14.03 % | 0.05 21.33 % | 0.04 27.55 % | 0.03 41.80 % | 0.02 4.34 % | 0.02 |
Gross profit ratio | 0.03 -26.80 % | 0.04 25.35 % | 0.03 -15.15 % | 0.04 -9.71 % | 0.04 21.83 % | 0.04 4.17 % | 0.04 -11.24 % | 0.04 -0.87 % | 0.04 -3.53 % | 0.04 |
Weighted average shs out dil | 307.371 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.370 K 0.00 % | 307.370 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 45.22 % | 211.648 K 0.00 % | 211.648 K |
Weighted average shs out | 307.371 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.370 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 45.22 % | 211.648 K 0.00 % | 211.648 K |
EPS diluted | 3 743.88 -7.39 % | 4 042.50 37.02 % | 2 950.35 66.44 % | 1 772.60 -53.05 % | 3 775.47 68.56 % | 2 239.80 3.65 % | 2 160.84 -12.85 % | 2 479.53 -27.44 % | 3 417.20 -7.29 % | 3 685.76 |
Earnings per share | 3 743.88 -7.39 % | 4 042.50 37.02 % | 2 950.35 66.44 % | 1 772.63 -53.05 % | 3 775.47 68.56 % | 2 239.80 3.65 % | 2 160.84 -12.85 % | 2 479.53 -27.44 % | 3 417.20 -7.29 % | 3 685.76 |
Gross profit | 20.451 M -24.62 % | 27.130 M 15.39 % | 23.511 M -7.32 % | 25.369 M 3.21 % | 24.579 M 30.50 % | 18.834 M -19.62 % | 23.432 M 5.07 % | 22.301 M 17.02 % | 19.057 M 2.44 % | 18.603 M |
Income tax expense | 9.806 M -69.54 % | 32.189 M 313.16 % | 7.791 M 52.79 % | 5.099 M -55.31 % | 11.410 M 70.94 % | 6.675 M -3.80 % | 6.939 M -2.77 % | 7.137 M -98.20 % | 395.745 M 44 067.97 % | 896.000 K |
Cost of revenue | 627.750 M 4.23 % | 602.296 M -8.78 % | 660.234 M 9.93 % | 600.611 M 14.84 % | 523.004 M 6.22 % | 492.358 M -22.96 % | 639.076 M 18.93 % | 537.366 M 18.10 % | 455.016 M 6.35 % | 427.858 M |
General and administrative expenses | 1.285 M 22.61 % | 1.048 M 38.26 % | 758.000 K 21.67 % | 623.000 K -27.73 % | 862.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 5.456 M 24.97 % | 4.366 M -0.48 % | 4.387 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 7.517 M -52.15 % | 15.709 M 5 301.66 % | -302.000 K | 0.000 | 0.000 -100.00 % | 480.000 K 5.26 % | 456.000 K -85.90 % | 3.233 M 452.65 % | 585.000 K -10.28 % | 652.000 K |
Operating expenses | 8.802 M -47.47 % | 16.757 M 183.44 % | 5.912 M 18.50 % | 4.989 M -4.95 % | 5.249 M -11.86 % | 5.955 M -8.31 % | 6.495 M -34.91 % | 9.979 M 2.43 % | 9.742 M -0.88 % | 9.828 M |
Cost and expenses | 636.552 M 2.83 % | 619.053 M -7.07 % | 666.146 M 10.00 % | 605.600 M 14.64 % | 528.253 M 6.01 % | 498.313 M -22.81 % | 645.571 M 17.95 % | 547.345 M 17.77 % | 464.758 M 6.19 % | 437.686 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 |
Selling general and administrative expenses | 1.285 M 22.61 % | 1.048 M -83.13 % | 6.214 M 24.55 % | 4.989 M -4.95 % | 5.249 M -4.13 % | 5.475 M -9.34 % | 6.039 M -10.48 % | 6.746 M -26.33 % | 9.157 M -0.21 % | 9.176 M |
Interest income | 26.777 M 52.00 % | 17.616 M 44.02 % | 12.232 M 8.25 % | 11.300 M 11.48 % | 10.136 M -23.84 % | 13.308 M 49.41 % | 8.907 M 58.12 % | 5.633 M 289.56 % | 1.446 M 336.86 % | 331.000 K |
Interest expense | 38.000 K -57.30 % | 89.000 K -42.95 % | 156.000 K -9.83 % | 173.000 K -21.00 % | 219.000 K -89.85 % | 2.158 M -36.25 % | 3.385 M -27.08 % | 4.642 M -15.83 % | 5.515 M -57.03 % | 12.835 M |
Depreciation and amortization | 863.000 K -2.92 % | 889.000 K 11.68 % | 796.000 K 53.08 % | 520.000 K -14.47 % | 608.000 K -5.88 % | 646.000 K 11.96 % | 577.000 K 2.30 % | 564.000 K 28.18 % | 440.000 K -29.49 % | 624.000 K |
Operating income | 11.649 M 12.30 % | 10.373 M -40.03 % | 17.297 M -15.13 % | 20.380 M 5.43 % | 19.330 M 50.09 % | 12.879 M -23.96 % | 16.937 M 37.45 % | 12.322 M 32.28 % | 9.315 M 6.15 % | 8.775 M |
Operating income ratio | 0.02 9.05 % | 0.02 -34.85 % | 0.03 -22.30 % | 0.03 -7.77 % | 0.04 40.11 % | 0.03 -1.45 % | 0.03 16.12 % | 0.02 12.05 % | 0.02 -0.03 % | 0.02 |
Total other income expenses net | 1.149 B -9.13 % | 1.264 B 40.90 % | 897.329 M 69.47 % | 529.503 M -54.05 % | 1.152 B 9 604.92 % | 11.875 M 39.08 % | 8.538 M 333.84 % | 1.968 M 154.30 % | -3.624 M 69.09 % | -11.723 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Net debt | -19.913 M -19.32 % | -16.689 M -39.02 % | -12.005 M -28.80 % | -9.321 M 95.80 % | -221.763 M 5.66 % | -235.072 M -1 879.77 % | 13.208 M -44.49 % | 23.794 M -24.56 % | 31.541 M -11.19 % | 35.514 M |
Total investments | 12.696 B 8.23 % | 11.731 B 10.40 % | 10.625 B 7.22 % | 9.909 B 4.90 % | 9.447 B 13.03 % | 8.358 B 15.11 % | 7.261 B 9.10 % | 6.655 B 11.75 % | 5.955 B 39.19 % | 4.279 B |
Total debt | 0.000 -100.00 % | 898.000 K 38.79 % | 647.000 K | 0.000 -100.00 % | 1.367 M -97.48 % | 54.140 M 143.16 % | 22.265 M -32.12 % | 32.800 M -15.14 % | 38.654 M 0.04 % | 38.637 M |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 2.576 B 1.74 % | 2.532 B 0.00 % | 2.532 B 0.00 % | 2.532 B 0.00 % | 2.532 B 34.49 % | 1.883 B 0.00 % | 1.883 B -0.51 % | 1.892 B 0.00 % | 1.892 B |
Retained earnings | 10.306 B 11.41 % | 9.250 B 13.27 % | 8.167 B 6.34 % | 7.680 B 7.13 % | 7.169 B 18.39 % | 6.055 B 11.53 % | 5.429 B 12.99 % | 4.805 B 41.39 % | 3.398 B 43.17 % | 2.374 B |
Common stock | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 45.23 % | 21.165 M 0.00 % | 21.165 M |
Total equity | 12.869 B 8.53 % | 11.857 B 10.51 % | 10.730 B 4.76 % | 10.242 B 5.25 % | 9.731 B 12.92 % | 8.618 B 17.37 % | 7.343 B 9.29 % | 6.719 B 26.48 % | 5.312 B 23.90 % | 4.287 B |
Other non current liabilities | 2.133 M 18.90 % | 1.794 M 3.28 % | 1.737 M 7.62 % | 1.614 M -1.04 % | 1.631 M -6.48 % | 1.744 M 7.65 % | 1.620 M -68.57 % | 5.155 M 57.55 % | 3.272 M -49.95 % | 6.537 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.550 M -34.30 % | 32.800 M 100.61 % | 16.350 M |
Total non current liabilities | 2.133 M 18.90 % | 1.794 M 3.28 % | 1.737 M 7.62 % | 1.614 M -1.04 % | 1.631 M -6.48 % | 1.744 M 7.65 % | 1.620 M -93.93 % | 26.705 M -25.97 % | 36.072 M 56.62 % | 23.031 M |
Other current liabilities | 6.219 M 55.79 % | 3.992 M 33.91 % | 2.981 M -29.11 % | 4.205 M 79.01 % | 2.349 M 177.35 % | -3.037 M -144.81 % | 6.777 M 36.17 % | 4.977 M -1.50 % | 5.053 M -41.29 % | 8.606 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 283.000 K 405.36 % | 56.000 K -3.45 % | 58.000 K -14.71 % | 68.000 K 38.78 % | 49.000 K -9.26 % | 54.000 K -95.07 % | 1.096 M 964.08 % | 103.000 K |
Short term debt | 0.000 -100.00 % | 898.000 K 38.79 % | 647.000 K | 0.000 -100.00 % | 1.367 M -97.48 % | 54.140 M 143.16 % | 22.265 M 97.91 % | 11.250 M 92.18 % | 5.854 M -73.73 % | 22.287 M |
Total current liabilities | 19.946 M 62.29 % | 12.290 M 12.16 % | 10.958 M -23.79 % | 14.379 M 63.32 % | 8.804 M -85.62 % | 61.222 M 33.55 % | 45.843 M 116.01 % | 21.223 M -96.97 % | 701.213 M 1 652.11 % | 40.021 M |
Total liabilities | 22.079 M 56.77 % | 14.084 M 10.94 % | 12.695 M -20.62 % | 15.993 M 53.26 % | 10.435 M -83.43 % | 62.966 M 32.66 % | 47.463 M -0.97 % | 47.928 M -93.50 % | 737.285 M 1 069.33 % | 63.052 M |
Other non current assets | 0.000 -100.00 % | 835.000 K 2.83 % | 812.000 K 47.10 % | 552.000 K 2.79 % | 537.000 K -4.45 % | 562.000 K 4.66 % | 537.000 K -0.19 % | 538.000 K 0.19 % | 537.000 K 128.34 % | -1.895 M |
Long term investments | 12.388 B 8.88 % | 11.377 B 9.72 % | 10.370 B 4.64 % | 9.910 B 4.90 % | 9.447 B 13.03 % | 8.358 B 17.48 % | 7.114 B 9.22 % | 6.514 B 10.55 % | 5.893 B 37.72 % | 4.279 B |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.959 M | 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 |
Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 3.718 M -7.05 % | 4.000 M 26.74 % | 3.156 M 9.02 % | 2.895 M 15.02 % | 2.517 M -28.53 % | 3.522 M -0.65 % | 3.545 M 2.90 % | 3.445 M 4.20 % | 3.306 M -8.04 % | 3.595 M |
Total non current assets | 12.392 B 8.87 % | 11.383 B 9.72 % | 10.374 B 4.65 % | 9.914 B 4.90 % | 9.451 B 13.01 % | 8.363 B 17.47 % | 7.119 B 9.21 % | 6.518 B 10.45 % | 5.902 B 37.88 % | 4.280 B |
Other current assets | 22.484 M 348.87 % | 5.009 M 17.75 % | 4.254 M -47.84 % | 8.155 M 667.11 % | -1.438 M -121.68 % | 6.632 M -50.01 % | 13.266 M 34.16 % | 9.888 M 21.49 % | 8.139 M 119.68 % | 3.705 M |
Short term investments | 308.620 M -12.63 % | 353.222 M 38.18 % | 255.626 M 7.14 % | 238.595 M 4 165.96 % | 5.593 M -97.52 % | 225.660 M 54.00 % | 146.535 M 3.88 % | 141.060 M 125.09 % | 62.668 M | 0.000 |
cash and cash equivalents | 19.913 M 13.23 % | 17.587 M 39.01 % | 12.652 M 35.74 % | 9.321 M -95.80 % | 221.763 M 2 256.17 % | 9.412 M 3.92 % | 9.057 M 0.57 % | 9.006 M 26.61 % | 7.113 M 127.76 % | 3.123 M |
Cash and short term investments | 340.308 M -8.23 % | 370.809 M 38.22 % | 268.278 M 8.21 % | 247.916 M 11.79 % | 221.763 M -5.66 % | 235.072 M 51.08 % | 155.592 M 3.68 % | 150.066 M 115.05 % | 69.781 M 2 134.42 % | 3.123 M |
Total current assets | 498.503 M 2.05 % | 488.471 M 32.80 % | 367.825 M 6.72 % | 344.673 M 18.45 % | 290.998 M -8.55 % | 318.210 M 17.37 % | 271.128 M 9.34 % | 247.978 M 68.25 % | 147.389 M 110.68 % | 69.960 M |
Inventory | 94.760 M 44.02 % | 65.797 M 7.12 % | 61.425 M 14.61 % | 53.594 M 42.11 % | 37.714 M -16.38 % | 45.101 M -29.67 % | 64.131 M 17.15 % | 54.742 M 26.08 % | 43.420 M 33.88 % | 32.431 M |
Net receivables | 40.951 M -12.60 % | 46.856 M 38.35 % | 33.868 M -3.26 % | 35.008 M 6.22 % | 32.959 M 4.95 % | 31.405 M -17.66 % | 38.139 M 14.59 % | 33.282 M 27.77 % | 26.049 M -15.15 % | 30.701 M |
Tax assets | 747.000 K 47.63 % | 506.000 K -42.43 % | 879.000 K 35.86 % | 647.000 K -1.82 % | 659.000 K -15.51 % | 780.000 K 17.82 % | 662.000 K 15.94 % | 571.000 K -89.36 % | 5.367 M | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 13.727 M 85.50 % | 7.400 M 5.01 % | 7.047 M -23.73 % | 9.239 M 120.34 % | 4.193 M 13.88 % | 3.682 M -62.35 % | 9.780 M 382.25 % | 2.028 M -39.35 % | 3.344 M -62.82 % | 8.995 M |
Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 879.000 K 5.02 % | 837.000 K -86.86 % | 6.369 M -8.65 % | 6.972 M 139.26 % | 2.914 M -99.58 % | 685.866 M 2 286 120.00 % | 30.000 K |
Deferred revenue non current | 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 |
Capital lease obligations | 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 |
Other total stockholders equity | 2.532 B | 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 -100.00 % | 144.000 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 12.891 B 8.59 % | 11.871 B 10.51 % | 10.742 B 4.72 % | 10.258 B 5.30 % | 9.742 B 12.22 % | 8.681 B 17.47 % | 7.390 B 9.22 % | 6.766 B 11.86 % | 6.049 B 39.05 % | 4.350 B |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -73.786 M -357.56 % | -16.126 M 30.98 % | -23.364 M -57.28 % | -14.855 M 66.10 % | -43.826 M -159.65 % | 73.472 M 112.04 % | -610.263 M 4.55 % | -639.333 M 39.54 % | -1.058 B -47.35 % | -717.702 M |
Accounts receivables | -6.676 M 9.76 % | -7.398 M -2 155.49 % | -328.000 K 90.85 % | -3.586 M -1 058.82 % | 374.000 K -94.40 % | 6.673 M 220.63 % | -5.532 M -509.17 % | 1.352 M -36.47 % | 2.128 M -72.57 % | 7.757 M |
Inventory | -29.811 M -619.03 % | -4.146 M 63.38 % | -11.321 M 19.46 % | -14.056 M -269.08 % | 8.313 M -55.38 % | 18.632 M 224.90 % | -14.918 M -4.03 % | -14.340 M -63.16 % | -8.789 M -151.60 % | 17.033 M |
Accounts payables | 6.327 M 1 692.35 % | 353.000 K 116.10 % | -2.192 M -143.44 % | 5.046 M 887.48 % | 511.000 K 108.38 % | -6.098 M -178.66 % | 7.752 M 689.06 % | -1.316 M 76.71 % | -5.651 M -171.45 % | 7.909 M |
Other working capital | -43.626 M -784.01 % | -4.935 M 48.18 % | -9.523 M -321.56 % | -2.259 M 95.74 % | -53.024 M -197.71 % | 54.265 M 109.08 % | -597.565 M 4.39 % | -625.029 M 40.20 % | -1.045 B -39.29 % | -750.401 M |
Other non cash items | -42.263 M 96.32 % | -1.147 B -40.05 % | -819.166 M -69.19 % | -484.172 M 57.94 % | -1.151 B -107.06 % | -555.892 M -3 635.83 % | -14.880 M -603.21 % | 2.957 M -99.29 % | 418.565 M 153.47 % | -782.807 M |
Net cash provided by operating activities | -75.984 M -194.91 % | 80.055 M 22.97 % | 65.101 M 40.50 % | 46.336 M 237.19 % | -33.776 M -116.34 % | 206.661 M 421.84 % | 39.602 M -68.65 % | 126.309 M 49.06 % | 84.736 M 111.77 % | -719.801 M |
Investments in property plant and equipment | -611.000 K 69.48 % | -2.002 M -82.50 % | -1.097 M -19.24 % | -920.000 K -505.26 % | -152.000 K 76.18 % | -638.000 K 16.60 % | -765.000 K -6.10 % | -721.000 K -342.33 % | -163.000 K -608.70 % | -23.000 K |
Acquisitions net | 0.000 -100.00 % | 149.924 M 97 889.54 % | 153.000 K | 0.000 100.00 % | -9.995 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 145.000 K |
Purchases of investments | -68.000 K 99.94 % | -123.399 M | 0.000 | 0.000 100.00 % | -9.995 M 54.17 % | -21.809 M | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 43.717 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 159.116 M | 0.000 | 0.000 | 0.000 -100.00 % | 90.355 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 783.928 M |
Net cash used for investing activites | 202.154 M 724.34 % | 24.523 M 2 697.78 % | -944.000 K -2.61 % | -920.000 K -101.31 % | 70.213 M 412.79 % | -22.447 M -2 834.25 % | -765.000 K -6.10 % | -721.000 K -342.33 % | -163.000 K -100.02 % | 784.050 M |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.535 M -79.96 % | -5.854 M -34 535.29 % | 17.000 K | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.007 M 62.04 % | -26.365 M -112.83 % | -12.388 M | 0.000 |
Dividends paid | -122.946 M -23.08 % | -99.894 M -62.50 % | -61.473 M -399.98 % | -12.295 M 77.14 % | -53.789 M 32.48 % | -79.667 M -616.62 % | -11.117 M -9.11 % | -10.189 M -99.98 % | -5.095 M 45.90 % | -9.418 M |
Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -219.000 K 99.02 % | -22.265 M | 0.000 | 0.000 100.00 % | -80.000 K 99.86 % | -56.189 M |
Net cash used provided by financing activities | -122.946 M -23.08 % | -99.894 M -62.50 % | -61.473 M -399.98 % | -12.295 M 77.23 % | -54.008 M 47.02 % | -101.932 M -221.97 % | -31.659 M 25.35 % | -42.408 M -141.70 % | -17.546 M 73.26 % | -65.607 M |
Effect of forex changes on cash | 0.000 -100.00 % | 251.000 K 100.10 % | -241.478 M -155 892.26 % | 155.000 K -76.83 % | 669.000 K -99.53 % | 143.733 M 2 116.74 % | -7.127 M | 0.000 | 0.000 | 0.000 |
Net change in cash | 3.224 M -34.67 % | 4.935 M 102.07 % | -238.794 M -817.62 % | 33.276 M 296.88 % | -16.902 M -107.48 % | 226.015 M 443 066.67 % | 51.000 K -97.31 % | 1.893 M -97.18 % | 67.027 M 5 035.71 % | -1.358 M |
Cash at beginning of period | 16.689 M 31.91 % | 12.652 M -94.97 % | 251.446 M 15.25 % | 218.170 M -7.19 % | 235.072 M 2 495.47 % | 9.057 M 0.57 % | 9.006 M 26.61 % | 7.113 M 111.87 % | -59.914 M -1 437.07 % | 4.481 M |
Cash at end of period | 19.913 M 13.23 % | 17.587 M 39.01 % | 12.652 M -94.97 % | 251.446 M 15.25 % | 218.170 M -7.19 % | 235.072 M 2 495.47 % | 9.057 M 0.57 % | 9.006 M 26.61 % | 7.113 M 127.76 % | 3.123 M |
Operating cash flow | -75.984 M -194.91 % | 80.055 M 22.97 % | 65.101 M 40.50 % | 46.336 M 9.51 % | 42.311 M -79.53 % | 206.661 M 421.84 % | 39.602 M -68.65 % | 126.309 M 49.06 % | 84.736 M 111.77 % | -719.801 M |
Capital expenditure | -611.000 K 69.48 % | -2.002 M -82.50 % | -1.097 M -19.24 % | -920.000 K -505.26 % | -152.000 K 76.18 % | -638.000 K 16.60 % | -765.000 K -6.10 % | -721.000 K -342.33 % | -163.000 K -608.70 % | -23.000 K |
Free CashFlow | -76.595 M -198.13 % | 78.053 M 21.95 % | 64.004 M 40.93 % | 45.416 M 7.73 % | 42.159 M -79.54 % | 206.023 M 430.48 % | 38.837 M -69.08 % | 125.588 M 48.50 % | 84.573 M 111.75 % | -719.824 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 193.313 M 26.33 % | 153.027 M 2.18 % | 149.756 M -1.46 % | 151.982 M -21.43 % | 193.436 M 35.30 % | 142.973 M -1.46 % | 145.090 M 4.71 % | 138.563 M -35.12 % | 213.557 M 41.88 % | 150.522 M 6.77 % | 140.977 M -9.33 % | 155.488 M -34.33 % | 236.758 M 50.66 % | 157.150 M 18.53 % | 132.580 M -4.02 % | 138.137 M -30.27 % | 198.113 M 26.72 % | 156.341 M 28.00 % | 122.143 M 6.68 % | 114.497 M -25.35 % | 153.383 M 42.09 % | 107.948 M -4.61 % | 113.168 M 10.12 % | 102.765 M -45.14 % | 187.311 M 35.50 % | 138.233 M -1.16 % | 139.855 M -25.42 % | 187.530 M -4.75 % | 196.890 M |
Net income | 243.151 M -25.93 % | 328.290 M 237.17 % | 97.366 M -77.01 % | 423.430 M 40.36 % | 301.675 M -33.27 % | 452.072 M 60.22 % | 282.161 M 3.10 % | 273.670 M 16.64 % | 234.621 M -38.99 % | 384.580 M 27.91 % | 300.668 M 125.75 % | 133.189 M 50.67 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 M 4.79 % | 297.954 M -16.39 % | 356.360 M 80.95 % | 196.943 M 199.82 % | 65.687 M -77.39 % | 290.575 M 40.35 % | 207.033 M 56.46 % | 132.327 M -27.06 % | 181.423 M 23.94 % | 146.383 M 28.04 % | 114.326 M -48.51 % | 222.036 M |
Income before tax | 246.003 M -25.67 % | 330.940 M 3 418.02 % | 9.407 M -97.79 % | 425.764 M 4 336.89 % | 9.596 M -93.94 % | 158.284 M 3 287.93 % | 4.672 M -24.34 % | 6.175 M -31.81 % | 9.056 M 9.46 % | 8.273 M 44.08 % | 5.742 M -13.49 % | 6.637 M -32.05 % | 9.767 M -1.89 % | 9.955 M 40.77 % | 7.072 M 14.77 % | 6.162 M -33.88 % | 9.319 M 1.49 % | 9.182 M 26.37 % | 7.266 M -16.54 % | 8.706 M 10.23 % | 7.898 M 46.34 % | 5.397 M -8.01 % | 5.867 M -97.18 % | 208.092 M 54.21 % | 134.943 M 1 206.57 % | 10.328 M 192.50 % | 3.531 M -37.61 % | 5.660 M -4.97 % | 5.956 M |
Income before tax ratio | 1.27 -41.16 % | 2.16 3 342.82 % | 0.06 -97.76 % | 2.80 5 547.08 % | 0.05 -95.52 % | 1.11 3 338.09 % | 0.03 -27.74 % | 0.04 5.09 % | 0.04 -22.85 % | 0.05 34.94 % | 0.04 -4.58 % | 0.04 3.47 % | 0.04 -34.88 % | 0.06 18.76 % | 0.05 19.58 % | 0.04 -5.17 % | 0.05 -19.91 % | 0.06 -1.27 % | 0.06 -21.76 % | 0.08 47.67 % | 0.05 2.99 % | 0.05 -3.56 % | 0.05 -97.44 % | 2.02 181.08 % | 0.72 864.23 % | 0.07 195.93 % | 0.03 -16.35 % | 0.03 -0.23 % | 0.03 |
EBITDA | 246.219 M -25.65 % | 331.165 M 231.31 % | 99.955 M -76.54 % | 425.977 M 4 243.16 % | 9.808 M -93.82 % | 158.612 M 3 156.25 % | 4.871 M 85.07 % | 2.632 M -71.51 % | 9.237 M 8.24 % | 8.534 M 42.64 % | 5.983 M -12.09 % | 6.806 M -31.69 % | 9.963 M -1.72 % | 10.137 M 40.83 % | 7.198 M 14.84 % | 6.268 M -33.85 % | 9.475 M 0.25 % | 9.451 M 26.52 % | 7.470 M -15.44 % | 8.834 M 10.04 % | 8.028 M 30.28 % | 6.162 M -4.82 % | 6.474 M -96.90 % | 208.740 M 53.79 % | 135.727 M 1 107.32 % | 11.242 M 158.50 % | 4.349 M -33.63 % | 6.553 M -10.15 % | 7.293 M |
Net income ratio | 1.26 -41.37 % | 2.15 229.96 % | 0.65 -76.66 % | 2.79 78.64 % | 1.56 -50.68 % | 3.16 62.59 % | 1.94 -1.54 % | 1.98 79.77 % | 1.10 -57.00 % | 2.55 19.80 % | 2.13 148.98 % | 0.86 129.42 % | 0.37 -68.61 % | 1.19 -34.05 % | 1.80 398.87 % | 0.36 4.05 % | 0.35 -82.60 % | 2.00 -18.13 % | 2.44 -21.62 % | 3.11 142.40 % | 1.28 111.01 % | 0.61 -76.30 % | 2.57 27.45 % | 2.01 185.17 % | 0.71 -46.17 % | 1.31 25.39 % | 1.05 71.69 % | 0.61 -45.94 % | 1.13 |
Ratio EBITDA | 1.27 -41.14 % | 2.16 224.23 % | 0.67 -76.19 % | 2.80 5 427.78 % | 0.05 -95.43 % | 1.11 3 204.47 % | 0.03 76.74 % | 0.02 -56.08 % | 0.04 -23.71 % | 0.06 33.59 % | 0.04 -3.04 % | 0.04 4.02 % | 0.04 -34.76 % | 0.06 18.81 % | 0.05 19.65 % | 0.05 -5.12 % | 0.05 -20.88 % | 0.06 -1.16 % | 0.06 -20.73 % | 0.08 47.41 % | 0.05 -8.31 % | 0.06 -0.22 % | 0.06 -97.18 % | 2.03 180.32 % | 0.72 790.99 % | 0.08 161.53 % | 0.03 -11.01 % | 0.03 -5.66 % | 0.04 |
Gross profit ratio | 0.06 -16.25 % | 0.07 17.33 % | 0.06 -5.98 % | 0.07 137.88 % | 0.03 27.05 % | 0.02 -16.19 % | 0.03 -14.87 % | 0.03 -12.65 % | 0.03 -17.78 % | 0.04 38.89 % | 0.03 -6.66 % | 0.03 -11.31 % | 0.04 -29.90 % | 0.05 40.96 % | 0.04 5.72 % | 0.04 -13.85 % | 0.04 -22.98 % | 0.05 35.87 % | 0.04 3.38 % | 0.04 -12.46 % | 0.04 34.02 % | 0.03 -14.31 % | 0.04 -6.62 % | 0.04 -3.93 % | 0.04 -17.16 % | 0.05 114.82 % | 0.02 -34.19 % | 0.04 -4.47 % | 0.04 |
Weighted average shs out dil | 307.366 K 0.00 % | 307.371 K 0.00 % | 307.371 K 0.00 % | 307.370 K 0.00 % | 307.364 K 0.00 % | 307.365 K 0.00 % | 307.372 K 0.00 % | 307.370 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K |
Weighted average shs out | 307.366 K 0.00 % | 307.371 K 0.00 % | 307.371 K 0.00 % | 307.370 K 0.00 % | 307.364 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.370 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K 0.00 % | 307.365 K |
EPS diluted | 791.08 -25.93 % | 1 068.06 237.17 % | 316.77 -77.01 % | 1 377.59 40.36 % | 981.49 -33.27 % | 1 470.80 60.22 % | 918.00 3.10 % | 890.36 16.64 % | 763.33 -38.99 % | 1 251.22 27.91 % | 978.21 125.74 % | 433.33 50.67 % | 287.60 -52.71 % | 608.17 -21.83 % | 777.99 378.79 % | 162.49 -27.45 % | 223.97 -77.95 % | 1 015.80 4.79 % | 969.38 -16.39 % | 1 159.40 80.94 % | 640.75 199.82 % | 213.71 -77.39 % | 945.37 40.35 % | 673.57 56.45 % | 430.52 -27.06 % | 590.25 23.94 % | 476.25 28.04 % | 371.96 -48.51 % | 722.39 |
Earnings per share | 791.08 -25.93 % | 1 068.06 237.17 % | 316.77 -77.01 % | 1 377.59 40.36 % | 981.49 -33.27 % | 1 470.80 60.22 % | 918.00 3.10 % | 890.36 16.64 % | 763.33 -38.99 % | 1 251.22 27.91 % | 978.21 125.74 % | 433.33 50.67 % | 287.60 -52.71 % | 608.17 -21.83 % | 777.99 378.79 % | 162.49 -27.45 % | 223.97 -77.95 % | 1 015.80 4.79 % | 969.38 -16.39 % | 1 159.40 80.94 % | 640.75 199.82 % | 213.71 -77.39 % | 945.37 40.35 % | 673.57 56.45 % | 430.52 -27.06 % | 590.25 23.94 % | 476.25 28.04 % | 371.96 -48.51 % | 722.39 |
Gross profit | 11.674 M 5.80 % | 11.034 M 19.90 % | 9.203 M -7.36 % | 9.934 M 86.90 % | 5.315 M 71.90 % | 3.092 M -17.41 % | 3.744 M -10.86 % | 4.200 M -43.33 % | 7.411 M 16.65 % | 6.353 M 48.30 % | 4.284 M -15.37 % | 5.062 M -41.76 % | 8.691 M 5.61 % | 8.229 M 67.09 % | 4.925 M 1.46 % | 4.854 M -39.93 % | 8.081 M -2.40 % | 8.280 M 73.91 % | 4.761 M 10.28 % | 4.317 M -34.65 % | 6.606 M 90.43 % | 3.469 M -18.26 % | 4.244 M 2.83 % | 4.127 M -47.29 % | 7.830 M 12.26 % | 6.975 M 112.33 % | 3.285 M -50.92 % | 6.693 M -9.01 % | 7.356 M |
Income tax expense | 2.852 M 7.62 % | 2.650 M 11.53 % | 2.376 M 1.80 % | 2.334 M -4.58 % | 2.446 M -90.97 % | 27.073 M 2 252.13 % | 1.151 M -25.69 % | 1.549 M -35.89 % | 2.416 M 10.32 % | 2.190 M 51.66 % | 1.444 M -12.64 % | 1.653 M -33.99 % | 2.504 M 490.64 % | -641.000 K -136.34 % | 1.764 M 14.99 % | 1.534 M -37.18 % | 2.442 M -54.02 % | 5.311 M 184.01 % | 1.870 M -11.04 % | 2.102 M -1.18 % | 2.127 M 44.89 % | 1.468 M -4.18 % | 1.532 M 44.66 % | 1.059 M -59.52 % | 2.616 M 11.65 % | 2.343 M 113.58 % | 1.097 M -33.96 % | 1.661 M -9.63 % | 1.838 M |
Cost of revenue | 181.639 M 27.92 % | 141.993 M 1.02 % | 140.553 M -1.05 % | 142.048 M -24.49 % | 188.121 M 34.49 % | 139.881 M -1.04 % | 141.346 M 5.20 % | 134.363 M -34.82 % | 206.146 M 42.99 % | 144.169 M 5.47 % | 136.693 M -9.13 % | 150.426 M -34.04 % | 228.067 M 53.15 % | 148.921 M 16.66 % | 127.655 M -4.22 % | 133.283 M -29.86 % | 190.032 M 28.35 % | 148.061 M 26.14 % | 117.382 M 6.54 % | 110.180 M -24.93 % | 146.777 M 40.48 % | 104.479 M -4.08 % | 108.924 M 10.43 % | 98.638 M -45.04 % | 179.481 M 36.74 % | 131.258 M -3.89 % | 136.570 M -24.48 % | 180.837 M -4.59 % | 189.534 M |
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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 7.311 M 45.99 % | 5.008 M -21.44 % | 6.375 M -9.34 % | 7.032 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 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 7.311 M -14.67 % | 8.568 M 34.40 % | 6.375 M -9.34 % | 7.032 M 277.66 % | 1.862 M -33.62 % | 2.805 M 28.49 % | 2.183 M 24.81 % | 1.749 M 13.28 % | 1.544 M -20.90 % | 1.952 M -0.56 % | 1.963 M 16.50 % | 1.685 M 10.20 % | 1.529 M -5.62 % | 1.620 M 15.14 % | 1.407 M -4.22 % | 1.469 M 19.04 % | 1.234 M -34.05 % | 1.871 M 42.50 % | 1.313 M -12.52 % | 1.501 M 28.51 % | 1.168 M -39.82 % | 1.941 M 7.18 % | 1.811 M 13.83 % | 1.591 M 8.75 % | 1.463 M -50.67 % | 2.966 M 107.99 % | 1.426 M 19.93 % | 1.189 M -36.72 % | 1.879 M |
Cost and expenses | 188.950 M 25.50 % | 150.561 M 2.47 % | 146.928 M -1.44 % | 149.080 M -21.53 % | 189.983 M 33.15 % | 142.686 M -0.59 % | 143.529 M 5.45 % | 136.112 M -34.46 % | 207.690 M 42.14 % | 146.121 M 5.38 % | 138.656 M -8.85 % | 152.111 M -33.75 % | 229.596 M 52.51 % | 150.541 M 16.64 % | 129.062 M -4.22 % | 134.752 M -29.55 % | 191.266 M 27.57 % | 149.932 M 26.32 % | 118.695 M 6.28 % | 111.681 M -24.51 % | 147.945 M 39.02 % | 106.420 M -3.90 % | 110.735 M 10.48 % | 100.229 M -44.61 % | 180.944 M 34.81 % | 134.224 M -2.73 % | 137.996 M -24.19 % | 182.026 M -4.90 % | 191.413 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 0.000 -100.00 % | 3.560 M | 0.000 | 0.000 -100.00 % | 1.862 M -33.62 % | 2.805 M 28.49 % | 2.183 M 24.81 % | 1.749 M 13.28 % | 1.544 M -20.90 % | 1.952 M -0.56 % | 1.963 M 16.50 % | 1.685 M 10.20 % | 1.529 M -5.62 % | 1.620 M 15.14 % | 1.407 M -4.22 % | 1.469 M 19.04 % | 1.234 M -34.05 % | 1.871 M 42.50 % | 1.313 M -12.52 % | 1.501 M 28.51 % | 1.168 M -39.82 % | 1.941 M 7.18 % | 1.811 M 13.83 % | 1.591 M 8.75 % | 1.463 M -50.67 % | 2.966 M 107.99 % | 1.426 M 19.93 % | 1.189 M -36.72 % | 1.879 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 22.000 K -55.10 % | 49.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 K | 0.000 -100.00 % | 91.000 K 225.00 % | 28.000 K 600.00 % | 4.000 K -99.16 % | 477.000 K -2.05 % | 487.000 K -7.94 % | 529.000 K -20.45 % | 665.000 K -17.80 % | 809.000 K 38.53 % | 584.000 K -24.55 % | 774.000 K -36.45 % | 1.218 M |
Depreciation and amortization | 216.000 K -4.00 % | 225.000 K 5.63 % | 213.000 K 0.00 % | 213.000 K 0.47 % | 212.000 K -35.37 % | 328.000 K 64.82 % | 199.000 K 9.94 % | 181.000 K 0.00 % | 181.000 K -30.65 % | 261.000 K 8.30 % | 241.000 K 63.95 % | 147.000 K 0.00 % | 147.000 K -19.23 % | 182.000 K 44.44 % | 126.000 K 18.87 % | 106.000 K 0.00 % | 106.000 K -60.59 % | 269.000 K 138.05 % | 113.000 K 13.00 % | 100.000 K -20.63 % | 126.000 K -56.25 % | 288.000 K 140.00 % | 120.000 K 0.84 % | 119.000 K 0.00 % | 119.000 K 13.33 % | 105.000 K -55.13 % | 234.000 K 96.64 % | 119.000 K 0.00 % | 119.000 K |
Operating income | 4.363 M 76.93 % | 2.466 M -12.80 % | 2.828 M -2.55 % | 2.902 M -15.96 % | 3.453 M 1 103.14 % | 287.000 K -81.61 % | 1.561 M -36.31 % | 2.451 M -58.22 % | 5.867 M 33.31 % | 4.401 M 89.62 % | 2.321 M -31.27 % | 3.377 M -52.85 % | 7.162 M 8.37 % | 6.609 M 87.86 % | 3.518 M 3.93 % | 3.385 M -50.56 % | 6.847 M 6.83 % | 6.409 M 85.88 % | 3.448 M 22.44 % | 2.816 M -48.22 % | 5.438 M 255.89 % | 1.528 M -37.20 % | 2.433 M -4.06 % | 2.536 M -60.17 % | 6.367 M 58.82 % | 4.009 M 115.65 % | 1.859 M -66.22 % | 5.504 M 0.49 % | 5.477 M |
Operating income ratio | 0.02 40.06 % | 0.02 -14.66 % | 0.02 -1.10 % | 0.02 6.97 % | 0.02 789.27 % | 0.00 -81.34 % | 0.01 -39.18 % | 0.02 -35.61 % | 0.03 -6.04 % | 0.03 77.59 % | 0.02 -24.20 % | 0.02 -28.20 % | 0.03 -28.07 % | 0.04 58.49 % | 0.03 8.29 % | 0.02 -29.10 % | 0.03 -15.69 % | 0.04 45.22 % | 0.03 14.78 % | 0.02 -30.63 % | 0.04 150.47 % | 0.01 -34.16 % | 0.02 -12.88 % | 0.02 -27.40 % | 0.03 17.21 % | 0.03 118.18 % | 0.01 -54.71 % | 0.03 5.51 % | 0.03 |
Total other income expenses net | 241.640 M -26.44 % | 328.474 M 238.93 % | 96.914 M -77.08 % | 422.862 M 40.64 % | 300.668 M -37.18 % | 478.651 M 69.88 % | 281.751 M 7 465.82 % | 3.724 M 16.78 % | 3.189 M -17.64 % | 3.872 M 13.18 % | 3.421 M 4.94 % | 3.260 M 25.14 % | 2.605 M -22.15 % | 3.346 M -5.85 % | 3.554 M 27.98 % | 2.777 M 12.34 % | 2.472 M -10.85 % | 2.773 M -27.37 % | 3.818 M -35.18 % | 5.890 M 139.43 % | 2.460 M -36.42 % | 3.869 M 12.67 % | 3.434 M -98.33 % | 205.556 M 59.87 % | 128.576 M 1 934.75 % | 6.319 M 277.93 % | 1.672 M 971.79 % | 156.000 K -67.43 % | 479.000 K |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -19.913 M -177.53 % | -7.175 M 57.01 % | -16.689 M -318.38 % | -3.989 M 68.47 % | -12.652 M 95.07 % | -256.800 M 0.60 % | -258.345 M -4.41 % | -247.432 M -13.41 % | -218.170 M -4.73 % | -208.317 M -2 113.31 % | -9.412 M 95.04 % | -189.718 M -1 536.39 % | 13.208 M |
Total investments | 12.696 B 6.42 % | 11.930 B 1.70 % | 11.731 B 8.84 % | 10.778 B 1.44 % | 10.625 B 5.82 % | 10.041 B 1.32 % | 9.910 B 4.35 % | 9.497 B 0.53 % | 9.447 B 6.07 % | 8.906 B -0.21 % | 8.925 B 21.00 % | 7.376 B 1.59 % | 7.261 B |
Total debt | 0.000 | 0.000 -100.00 % | 898.000 K | 0.000 -100.00 % | 647.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.367 M | 0.000 | 0.000 -100.00 % | 21.776 M -2.20 % | 22.265 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 2.576 B | 0.000 -100.00 % | 2.532 B 8 137.74 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M | 0.000 -100.00 % | 1.883 B | 0.000 -100.00 % | 1.883 B |
Retained earnings | 10.306 B | 0.000 -100.00 % | 9.250 B | 0.000 -100.00 % | 8.167 B | 0.000 | 0.000 | 0.000 -100.00 % | 7.169 B | 0.000 -100.00 % | 7.046 B | 0.000 -100.00 % | 5.429 B |
Common stock | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M 0.00 % | 30.737 M |
Total equity | 12.869 B 3.36 % | 12.450 B 5.00 % | 11.857 B 6.36 % | 11.148 B 3.90 % | 10.730 B 3.27 % | 10.390 B 1.44 % | 10.242 B 4.36 % | 9.814 B 0.85 % | 9.731 B 6.03 % | 9.178 B 2.44 % | 8.960 B 17.15 % | 7.648 B 4.16 % | 7.343 B |
Other non current liabilities | 2.133 M 26.21 % | 1.690 M -5.80 % | 1.794 M -2.29 % | 1.836 M 5.70 % | 1.737 M 11.35 % | 1.560 M -3.35 % | 1.614 M 0.94 % | 1.599 M -1.96 % | 1.631 M -6.05 % | 1.736 M -0.46 % | 1.744 M 7.65 % | 1.620 M 0.00 % | 1.620 M |
Long term debt | 0.000 | 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 liabilities | 2.133 M 26.21 % | 1.690 M -5.80 % | 1.794 M -2.29 % | 1.836 M 5.70 % | 1.737 M 11.35 % | 1.560 M -3.35 % | 1.614 M 0.94 % | 1.599 M -1.96 % | 1.631 M -6.05 % | 1.736 M -0.46 % | 1.744 M 7.65 % | 1.620 M 0.00 % | 1.620 M |
Other current liabilities | 6.219 M -21.74 % | 7.947 M 104.56 % | 3.885 M -90.79 % | 42.178 M 1 314.89 % | 2.981 M -35.05 % | 4.590 M 7.72 % | 4.261 M -38.46 % | 6.924 M 194.76 % | 2.349 M -53.99 % | 5.105 M -91.12 % | 57.472 M 619.30 % | 7.990 M 17.90 % | 6.777 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 107.000 K | 0.000 -100.00 % | 283.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 58.000 K | 0.000 -100.00 % | 68.000 K | 0.000 -100.00 % | 49.000 K |
Short term debt | 0.000 | 0.000 -100.00 % | 898.000 K | 0.000 -100.00 % | 647.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.367 M | 0.000 | 0.000 -100.00 % | 21.776 M -2.20 % | 22.265 M |
Total current liabilities | 19.946 M 111.67 % | 9.423 M -23.33 % | 12.290 M -73.92 % | 47.130 M 330.10 % | 10.958 M 23.58 % | 8.867 M -38.33 % | 14.379 M 54.13 % | 9.329 M 5.96 % | 8.804 M -25.47 % | 11.813 M -82.52 % | 67.591 M 99.54 % | 33.873 M -26.11 % | 45.843 M |
Total liabilities | 22.079 M 98.68 % | 11.113 M -21.09 % | 14.084 M -71.24 % | 48.966 M 285.71 % | 12.695 M 21.75 % | 10.427 M -34.80 % | 15.993 M 46.35 % | 10.928 M 4.72 % | 10.435 M -22.98 % | 13.549 M -80.46 % | 69.335 M 95.35 % | 35.493 M -25.22 % | 47.463 M |
Other non current assets | 0.000 -100.00 % | 400.099 M 47 816.05 % | 835.000 K -99.72 % | 294.921 M 36 220.32 % | 812.000 K | 0.000 | 0.000 -100.00 % | 537.000 K 0.00 % | 537.000 K | 0.000 -100.00 % | 562.000 K | 0.000 -100.00 % | 537.000 K |
Long term investments | 12.388 B 7.44 % | 11.530 B 1.34 % | 11.377 B 8.52 % | 10.484 B 1.11 % | 10.370 B 3.28 % | 10.041 B 1.32 % | 9.910 B 4.35 % | 9.497 B 0.53 % | 9.447 B 6.07 % | 8.906 B 2.38 % | 8.700 B 17.94 % | 7.376 B 3.68 % | 7.114 B |
Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 31.716 M | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
Property plant equipment net | 3.718 M -2.85 % | 3.827 M -4.33 % | 4.000 M 35.41 % | 2.954 M -6.40 % | 3.156 M -10.01 % | 3.507 M 21.14 % | 2.895 M 23.51 % | 2.344 M -6.87 % | 2.517 M -13.92 % | 2.924 M -16.98 % | 3.522 M 4.51 % | 3.370 M -4.94 % | 3.545 M |
Total non current assets | 12.392 B 3.84 % | 11.935 B 4.85 % | 11.383 B 5.57 % | 10.782 B 3.93 % | 10.374 B 3.28 % | 10.045 B 1.32 % | 9.914 B 4.35 % | 9.501 B 0.53 % | 9.451 B 6.07 % | 8.910 B 2.36 % | 8.705 B 17.95 % | 7.380 B 3.67 % | 7.119 B |
Other current assets | 22.484 M 7.05 % | 21.003 M 258.60 % | 5.857 M -72.96 % | 21.662 M 409.21 % | 4.254 M -78.58 % | 19.856 M 87.92 % | 10.566 M 8.15 % | 9.770 M 187.52 % | 3.398 M -75.98 % | 14.144 M 8.79 % | 13.001 M -33.30 % | 19.493 M 46.94 % | 13.266 M |
Short term investments | 308.620 M -22.85 % | 400.045 M 13.26 % | 353.222 M 20.22 % | 293.818 M 14.94 % | 255.626 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 225.660 M | 0.000 -100.00 % | 146.535 M |
cash and cash equivalents | 19.913 M 177.53 % | 7.175 M -59.20 % | 17.587 M 340.89 % | 3.989 M -68.47 % | 12.652 M -95.07 % | 256.800 M -0.60 % | 258.345 M 4.41 % | 247.432 M 13.41 % | 218.170 M 4.73 % | 208.317 M 2 113.31 % | 9.412 M -95.55 % | 211.494 M 2 235.14 % | 9.057 M |
Cash and short term investments | 340.308 M -16.43 % | 407.220 M 9.82 % | 370.809 M 24.51 % | 297.807 M 11.01 % | 268.278 M 4.47 % | 256.800 M -0.60 % | 258.345 M 4.41 % | 247.432 M 13.41 % | 218.170 M 4.73 % | 208.317 M -11.38 % | 235.072 M 11.15 % | 211.494 M 35.93 % | 155.592 M |
Total current assets | 498.503 M -5.39 % | 526.920 M 7.87 % | 488.471 M 17.78 % | 414.743 M 12.76 % | 367.825 M 3.55 % | 355.227 M 3.06 % | 344.673 M 6.32 % | 324.192 M 11.41 % | 290.998 M 3.30 % | 281.690 M -13.21 % | 324.579 M 6.86 % | 303.748 M 12.03 % | 271.128 M |
Inventory | 94.760 M 59.27 % | 59.498 M -8.39 % | 64.949 M 8.69 % | 59.758 M -2.71 % | 61.425 M 33.64 % | 45.963 M -7.11 % | 49.482 M 22.54 % | 40.379 M 7.07 % | 37.714 M 2.72 % | 36.717 M -18.59 % | 45.101 M -12.47 % | 51.525 M -19.66 % | 64.131 M |
Net receivables | 40.951 M 4.47 % | 39.199 M -16.34 % | 46.856 M 31.93 % | 35.516 M 4.87 % | 33.868 M 3.86 % | 32.608 M 24.08 % | 26.280 M -1.24 % | 26.611 M -16.10 % | 31.716 M 40.88 % | 22.512 M -28.32 % | 31.405 M 47.89 % | 21.236 M -44.32 % | 38.139 M |
Tax assets | 747.000 K 64.54 % | 454.000 K -10.28 % | 506.000 K | 0.000 -100.00 % | 879.000 K 35.23 % | 650.000 K 0.46 % | 647.000 K 10.98 % | 583.000 K -11.53 % | 659.000 K 32.86 % | 496.000 K -36.41 % | 780.000 K 83.96 % | 424.000 K -35.95 % | 662.000 K |
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 |
Account payables | 13.727 M 830.01 % | 1.476 M -80.05 % | 7.400 M 49.43 % | 4.952 M -29.73 % | 7.047 M 64.77 % | 4.277 M -53.71 % | 9.239 M 284.16 % | 2.405 M -42.64 % | 4.193 M 49.96 % | 2.796 M -24.06 % | 3.682 M 412.10 % | 719.000 K -92.65 % | 9.780 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 879.000 K | 0.000 -100.00 % | 837.000 K -78.60 % | 3.912 M -38.58 % | 6.369 M 87.99 % | 3.388 M -51.41 % | 6.972 M |
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 |
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 |
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 |
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 |
Other total stockholders equity | 2.532 B -79.61 % | 12.420 B | 0.000 -100.00 % | 11.117 B | 0.000 -100.00 % | 10.328 B 1.45 % | 10.181 B 4.39 % | 9.753 B 289.90 % | 2.501 B -72.66 % | 9.147 B | 0.000 -100.00 % | 7.617 B | 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 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 12.891 B 3.45 % | 12.462 B 4.97 % | 11.871 B 6.02 % | 11.197 B 4.23 % | 10.742 B 3.29 % | 10.400 B 1.38 % | 10.258 B 4.41 % | 9.825 B 0.85 % | 9.742 B 5.99 % | 9.192 B 1.80 % | 9.029 B 17.51 % | 7.684 B 3.97 % | 7.390 B |
2025-03-31 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 |
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 | 2021-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -281.962 M -155 680.11 % | -181.000 K 0.00 % | -181.000 K 30.65 % | -261.000 K -8.30 % | -241.000 K -63.95 % | -147.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash provided by operating activities | 398.000 K -99.85 % | 273.670 M 16.64 % | 234.621 M -38.99 % | 384.580 M 27.91 % | 300.668 M 125.75 % | 133.189 M 50.67 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 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 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 398.000 K -99.85 % | 273.670 M 23.29 % | 221.969 M -42.28 % | 384.580 M 776.68 % | 43.868 M -67.06 % | 133.189 M 50.67 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 M |
Cash at beginning of period | 297.807 M 1 133.82 % | 24.137 M 90.78 % | 12.652 M 103.40 % | -371.928 M -244.83 % | 256.800 M 107.75 % | 123.611 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash at end of period | 298.205 M 0.13 % | 297.807 M 26.93 % | 234.621 M 1 754.42 % | 12.652 M -95.79 % | 300.668 M 17.08 % | 256.800 M 190.50 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 M |
Operating cash flow | 398.000 K -99.85 % | 273.670 M 16.64 % | 234.621 M -38.99 % | 384.580 M 27.91 % | 300.668 M 125.75 % | 133.189 M 50.67 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 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 | 398.000 K -99.85 % | 273.670 M 16.64 % | 234.621 M -38.99 % | 384.580 M 27.91 % | 300.668 M 125.75 % | 133.189 M 50.67 % | 88.398 M -52.71 % | 186.930 M -21.83 % | 239.128 M 378.80 % | 49.943 M -27.45 % | 68.842 M -77.95 % | 312.221 M |
2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |