
The Kaneshita Construction Co.,Ltd. 1897.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 9.743 B -8.59 % | 10.659 B 7.69 % | 9.898 B 29.67 % | 7.633 B -30.36 % | 10.960 B -6.33 % | 11.701 B |
Net income | 321.000 M 18.89 % | 270.000 M 42.11 % | 190.000 M 322.22 % | 45.000 M -91.05 % | 503.000 M 167.55 % | 188.000 M |
Income before tax | 484.000 M 16.07 % | 417.000 M 39.00 % | 300.000 M 400.00 % | 60.000 M -92.17 % | 766.000 M 162.33 % | 292.000 M |
Income before tax ratio | 0.05 26.98 % | 0.04 29.08 % | 0.03 285.58 % | 0.01 -88.75 % | 0.07 180.06 % | 0.02 |
EBITDA | 350.000 M -27.84 % | 485.000 M 124.54 % | 216.000 M 61.19 % | 134.000 M -84.03 % | 839.000 M 279.64 % | 221.000 M |
Net income ratio | 0.03 30.07 % | 0.03 31.96 % | 0.02 225.60 % | 0.01 -87.15 % | 0.05 185.64 % | 0.02 |
Ratio EBITDA | 0.04 -21.05 % | 0.05 108.51 % | 0.02 24.31 % | 0.02 -77.07 % | 0.08 305.31 % | 0.02 |
Gross profit ratio | 0.13 12.45 % | 0.11 2.93 % | 0.11 -0.94 % | 0.11 -29.14 % | 0.15 72.29 % | 0.09 |
Weighted average shs out dil | 2.156 M -0.01 % | 2.156 M -0.01 % | 2.156 M -0.01 % | 2.156 M -3.47 % | 2.234 M -18.35 % | 2.736 M |
Weighted average shs out | 2.156 M -0.01 % | 2.156 M -0.01 % | 2.156 M -0.01 % | 2.156 M -3.47 % | 2.234 M -18.35 % | 2.736 M |
EPS diluted | 148.91 18.90 % | 125.24 41.75 % | 88.35 324.35 % | 20.82 -90.75 % | 225.14 227.62 % | 68.72 |
Earnings per share | 148.91 18.90 % | 125.24 41.75 % | 88.35 324.35 % | 20.82 -90.75 % | 225.14 227.62 % | 68.72 |
Gross profit | 1.219 B 2.78 % | 1.186 B 10.84 % | 1.070 B 28.45 % | 833.000 M -50.65 % | 1.688 B 61.38 % | 1.046 B |
Income tax expense | 150.000 M 11.11 % | 135.000 M 26.17 % | 107.000 M 463.16 % | 19.000 M -92.64 % | 258.000 M 118.64 % | 118.000 M |
Cost of revenue | 8.524 B -10.02 % | 9.473 B 7.31 % | 8.828 B 29.82 % | 6.800 B -26.66 % | 9.272 B -12.98 % | 10.655 B |
General and administrative expenses | 154.000 M 2.67 % | 150.000 M 4.90 % | 143.000 M 0.70 % | 142.000 M -0.70 % | 143.000 M 0.00 % | 143.000 M |
Selling and marketing expenses | 793.000 M -0.50 % | 797.000 M 2.18 % | 780.000 M -1.02 % | 788.000 M -12.05 % | 896.000 M 18.36 % | 757.000 M |
Other expenses | -1.000 M -200.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M | 0.000 -100.00 % | 3.000 M |
Operating expenses | 946.000 M -0.21 % | 948.000 M 2.60 % | 924.000 M -0.75 % | 931.000 M -10.39 % | 1.039 B 15.06 % | 903.000 M |
Cost and expenses | 9.470 B -9.13 % | 10.421 B 6.86 % | 9.752 B 26.14 % | 7.731 B -25.02 % | 10.311 B -10.79 % | 11.558 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 947.000 M 0.00 % | 947.000 M 2.60 % | 923.000 M -0.75 % | 930.000 M -10.49 % | 1.039 B 15.44 % | 900.000 M |
Interest income | 25.000 M 0.00 % | 25.000 M 8.70 % | 23.000 M -11.54 % | 26.000 M 8.33 % | 24.000 M -17.24 % | 29.000 M |
Interest expense | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M |
Depreciation and amortization | 78.000 M 16.42 % | 67.000 M -2.90 % | 69.000 M -4.17 % | 72.000 M 0.00 % | 72.000 M -4.00 % | 75.000 M |
Operating income | 273.000 M 14.71 % | 238.000 M 63.01 % | 146.000 M 247.47 % | -99.000 M -115.25 % | 649.000 M 353.85 % | 143.000 M |
Operating income ratio | 0.03 25.49 % | 0.02 51.38 % | 0.01 213.73 % | -0.01 -121.90 % | 0.06 384.53 % | 0.01 |
Total other income expenses net | 211.000 M 17.88 % | 179.000 M 16.23 % | 154.000 M -3.14 % | 159.000 M 35.90 % | 117.000 M -20.95 % | 148.000 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -8.823 B -3.39 % | -8.534 B -33.11 % | -6.411 B 22.00 % | -8.219 B 3.07 % | -8.479 B -2.99 % | -8.233 B |
Total investments | 8.152 B 17.92 % | 6.913 B 11.77 % | 6.185 B 19.06 % | 5.195 B -17.15 % | 6.270 B -10.84 % | 7.032 B |
Total debt | 8.000 M -20.00 % | 10.000 M -16.67 % | 12.000 M -14.29 % | 14.000 M | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 2.688 B 19.73 % | 2.245 B 47.50 % | 1.522 B 4.53 % | 1.456 B -1.95 % | 1.485 B 9.59 % | 1.355 B |
Retained earnings | 17.526 B 1.23 % | 17.313 B 0.94 % | 17.151 B 0.49 % | 17.068 B -0.37 % | 17.131 B 2.18 % | 16.765 B |
Common stock | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B |
Total equity | 18.818 B 3.68 % | 18.150 B 5.19 % | 17.254 B 0.89 % | 17.101 B -0.57 % | 17.199 B -12.13 % | 19.573 B |
Other non current liabilities | 507.000 M 6.29 % | 477.000 M 5.30 % | 453.000 M 5.59 % | 429.000 M 7.25 % | 400.000 M -3.15 % | 413.000 M |
Long term debt | 6.000 M -25.00 % | 8.000 M -20.00 % | 10.000 M -16.67 % | 12.000 M | 0.000 | 0.000 |
Total non current liabilities | 1.588 B 16.59 % | 1.362 B 32.88 % | 1.025 B 4.91 % | 977.000 M 3.50 % | 944.000 M 2.83 % | 918.000 M |
Other current liabilities | 663.000 M -29.09 % | 935.000 M 372.22 % | 198.000 M -50.38 % | 399.000 M -44.12 % | 714.000 M 56.92 % | 455.000 M |
Deferred revenue | 0.000 -100.00 % | 246.000 M -31.28 % | 358.000 M -14.35 % | 418.000 M 216.67 % | 132.000 M -46.34 % | 246.000 M |
Short term debt | 2.000 M 0.00 % | 2.000 M -50.00 % | 4.000 M 0.00 % | 4.000 M | 0.000 | 0.000 |
Total current liabilities | 1.438 B -46.52 % | 2.689 B 57.07 % | 1.712 B -10.13 % | 1.905 B 3.08 % | 1.848 B -26.93 % | 2.529 B |
Total liabilities | 3.026 B -25.30 % | 4.051 B 48.01 % | 2.737 B -5.03 % | 2.882 B 3.22 % | 2.792 B -19.00 % | 3.447 B |
Other non current assets | 103.000 M -78.76 % | 485.000 M 66.67 % | 291.000 M -2.02 % | 297.000 M -7.76 % | 322.000 M -4.45 % | 337.000 M |
Long term investments | 7.847 B 15.18 % | 6.813 B 21.99 % | 5.585 B 36.39 % | 4.095 B -26.48 % | 5.570 B -15.08 % | 6.559 B |
Intangible assets | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M -22.22 % | 9.000 M -25.00 % | 12.000 M -29.41 % | 17.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M -22.22 % | 9.000 M -25.00 % | 12.000 M -29.41 % | 17.000 M |
Property plant equipment net | 1.811 B -1.68 % | 1.842 B 8.29 % | 1.701 B -1.96 % | 1.735 B 12.59 % | 1.541 B -0.96 % | 1.556 B |
Total non current assets | 9.767 B 6.79 % | 9.146 B 10.66 % | 8.265 B 13.22 % | 7.300 B -10.93 % | 8.196 B -3.70 % | 8.511 B |
Other current assets | 92.000 M 513.33 % | 15.000 M -71.70 % | 53.000 M -74.40 % | 207.000 M 1 193.75 % | 16.000 M -20.00 % | 20.000 M |
Short term investments | 302.000 M 202.00 % | 100.000 M -83.33 % | 600.000 M -45.45 % | 1.100 B 57.14 % | 700.000 M 47.99 % | 473.000 M |
cash and cash equivalents | 8.831 B 3.36 % | 8.544 B 33.02 % | 6.423 B -21.98 % | 8.233 B -2.90 % | 8.479 B 2.99 % | 8.233 B |
Cash and short term investments | 9.133 B 5.66 % | 8.644 B 23.08 % | 7.023 B -24.75 % | 9.333 B 1.68 % | 9.179 B 5.43 % | 8.706 B |
Total current assets | 12.078 B -7.49 % | 13.056 B 11.34 % | 11.726 B -7.55 % | 12.683 B 7.54 % | 11.794 B -18.71 % | 14.508 B |
Inventory | 348.000 M -7.94 % | 378.000 M -11.89 % | 429.000 M -9.87 % | 476.000 M 32.22 % | 360.000 M -32.33 % | 532.000 M |
Net receivables | 2.505 B -37.67 % | 4.019 B -4.79 % | 4.221 B 58.27 % | 2.667 B 19.12 % | 2.239 B -57.35 % | 5.250 B |
Tax assets | 0.000 | 0.000 -100.00 % | 681.000 M -41.49 % | 1.164 B 54.99 % | 751.000 M 1 688.10 % | 42.000 M |
Other assets | -1.000 M 0.00 % | -1.000 M | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 |
Account payables | 693.000 M -51.20 % | 1.420 B 34.85 % | 1.053 B -2.41 % | 1.079 B 43.48 % | 752.000 M -55.63 % | 1.695 B |
Tax payables | 80.000 M -6.98 % | 86.000 M -13.13 % | 99.000 M 1 880.00 % | 5.000 M -98.00 % | 250.000 M 87.97 % | 133.000 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 357.000 M 3.78 % | 344.000 M 3.61 % | 332.000 M 0.91 % | 329.000 M -1.50 % | 334.000 M -0.60 % | 336.000 M |
Capital lease obligations | 8.000 M -20.00 % | 10.000 M -16.67 % | 12.000 M -14.29 % | 14.000 M | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -2.753 B -0.04 % | -2.752 B -0.04 % | -2.751 B 0.00 % | -2.751 B -0.04 % | -2.750 B -2 450.43 % | 117.000 M |
Deferred tax liabilities non current | 1.075 B 22.58 % | 877.000 M 56.05 % | 562.000 M 4.85 % | 536.000 M -1.47 % | 544.000 M -0.55 % | 547.000 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 21.844 B -1.61 % | 22.201 B 11.05 % | 19.991 B 0.04 % | 19.983 B -0.04 % | 19.991 B -13.15 % | 23.019 B |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 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 |
Change in working capital | 973.000 M -20.11 % | 1.218 B 170.86 % | -1.719 B -452.73 % | -311.000 M -112.81 % | 2.428 B 1 169.60 % | -227.000 M |
Accounts receivables | 1.516 B 654.23 % | 201.000 M 112.93 % | -1.554 B -263.08 % | -428.000 M -114.22 % | 3.009 B 448.26 % | -864.000 M |
Inventory | 30.000 M -41.18 % | 51.000 M 8.51 % | 47.000 M 140.52 % | -116.000 M -167.84 % | 171.000 M 254.05 % | -111.000 M |
Accounts payables | -728.000 M -298.37 % | 367.000 M 1 511.54 % | -26.000 M -107.95 % | 327.000 M 134.68 % | -943.000 M -265.73 % | 569.000 M |
Other working capital | -567.000 M -194.66 % | 599.000 M 422.04 % | -186.000 M -97.87 % | -94.000 M -149.21 % | 191.000 M 6.70 % | 179.000 M |
Other non cash items | -722.000 M -381.33 % | -150.000 M -244.23 % | 104.000 M 127.44 % | -379.000 M -444.55 % | 110.000 M -47.87 % | 211.000 M |
Net cash provided by operating activities | 650.000 M -58.12 % | 1.552 B 224.56 % | -1.246 B -117.45 % | -573.000 M -118.41 % | 3.113 B 1 160.32 % | 247.000 M |
Investments in property plant and equipment | -46.000 M 62.60 % | -123.000 M -156.25 % | -48.000 M 80.25 % | -243.000 M -224.00 % | -75.000 M -177.78 % | -27.000 M |
Acquisitions net | 0.000 -100.00 % | 4.000 M -71.43 % | 14.000 M 250.00 % | 4.000 M | 0.000 -100.00 % | 7.000 M |
Purchases of investments | -401.000 M | 0.000 100.00 % | -1.712 B -751.74 % | -201.000 M 71.45 % | -704.000 M | 0.000 |
Sales maturities of investments | 200.000 M -75.00 % | 800.000 M -38.46 % | 1.300 B 46.89 % | 885.000 M -5.14 % | 933.000 M 138.01 % | 392.000 M |
Other investing activites | -5.000 M -150.00 % | -2.000 M 75.00 % | -8.000 M 27.27 % | -11.000 M -22.22 % | -9.000 M -550.00 % | 2.000 M |
Net cash used for investing activites | -252.000 M -137.11 % | 679.000 M 249.56 % | -454.000 M -204.61 % | 434.000 M 199.31 % | 145.000 M -61.23 % | 374.000 M |
Debt repayment | -2.000 M 0.00 % | -2.000 M 0.00 % | -2.000 M | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -1.000 M | 0.000 | 0.000 100.00 % | -1.000 M 99.97 % | -2.874 B -287 300.00 % | -1.000 M |
Dividends paid | -108.000 M -0.93 % | -107.000 M 0.93 % | -108.000 M 0.00 % | -108.000 M 21.17 % | -137.000 M 0.00 % | -137.000 M |
Other financing activites | 0.000 100.00 % | -1.000 M 0.00 % | -1.000 M -200.00 % | 1.000 M | 0.000 | 0.000 |
Net cash used provided by financing activities | -111.000 M -0.91 % | -110.000 M 0.90 % | -111.000 M -2.78 % | -108.000 M 96.41 % | -3.011 B -2 081.88 % | -138.000 M |
Effect of forex changes on cash | 0.000 | 0.000 -100.00 % | 1.000 M 0.00 % | 1.000 M 200.00 % | -1.000 M | 0.000 |
Net change in cash | 287.000 M -86.47 % | 2.121 B 217.18 % | -1.810 B -635.77 % | -246.000 M -200.00 % | 246.000 M -49.07 % | 483.000 M |
Cash at beginning of period | 8.544 B 33.02 % | 6.423 B -21.98 % | 8.233 B -2.90 % | 8.479 B 2.99 % | 8.233 B 6.23 % | 7.750 B |
Cash at end of period | 8.831 B 3.36 % | 8.544 B 33.02 % | 6.423 B -21.98 % | 8.233 B -2.90 % | 8.479 B 2.99 % | 8.233 B |
Operating cash flow | 650.000 M -58.12 % | 1.552 B 224.56 % | -1.246 B -117.45 % | -573.000 M -118.41 % | 3.113 B 1 160.32 % | 247.000 M |
Capital expenditure | -46.000 M 62.60 % | -123.000 M -156.25 % | -48.000 M 80.25 % | -243.000 M -224.00 % | -75.000 M -177.78 % | -27.000 M |
Free CashFlow | 604.000 M -57.73 % | 1.429 B 210.43 % | -1.294 B -58.58 % | -816.000 M -126.86 % | 3.038 B 1 280.91 % | 220.000 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.548 B -32.67 % | 2.299 B 12.15 % | 2.050 B 0.99 % | 2.030 B 6.84 % | 1.900 B -49.51 % | 3.763 B 11.60 % | 3.372 B 25.07 % | 2.696 B 26.45 % | 2.132 B -13.30 % | 2.459 B -8.18 % | 2.678 B 24.21 % | 2.156 B |
Net income | -11.000 M -109.40 % | 117.000 M 58.11 % | 74.000 M 436.36 % | -22.000 M -181.48 % | 27.000 M -88.84 % | 242.000 M 171.91 % | 89.000 M -1.11 % | 90.000 M 918.18 % | -11.000 M -110.78 % | 102.000 M 41.67 % | 72.000 M 280.00 % | -40.000 M |
Income before tax | -23.000 M -112.37 % | 186.000 M 84.16 % | 101.000 M 324.44 % | -45.000 M -221.62 % | 37.000 M -90.56 % | 392.000 M 196.97 % | 132.000 M 4.76 % | 126.000 M 584.62 % | -26.000 M -114.05 % | 185.000 M 79.61 % | 103.000 M 251.47 % | -68.000 M |
Income before tax ratio | -0.01 -118.36 % | 0.08 64.21 % | 0.05 322.25 % | -0.02 -213.83 % | 0.02 -81.31 % | 0.10 166.11 % | 0.04 -16.24 % | 0.05 483.23 % | -0.01 -116.21 % | 0.08 95.61 % | 0.04 221.95 % | -0.03 |
EBITDA | -12.000 M -105.91 % | 203.000 M 63.71 % | 124.000 M 576.92 % | -26.000 M 48.51 % | -50.500 M -112.95 % | 390.000 M 153.25 % | 154.000 M 8.45 % | 142.000 M 1 875.00 % | -8.000 M -104.55 % | 176.000 M 70.87 % | 103.000 M 306.00 % | -50.000 M |
Net income ratio | -0.01 -113.96 % | 0.05 40.98 % | 0.04 433.08 % | -0.01 -176.26 % | 0.01 -77.90 % | 0.06 143.66 % | 0.03 -20.94 % | 0.03 747.02 % | -0.01 -112.44 % | 0.04 54.28 % | 0.03 244.91 % | -0.02 |
Ratio EBITDA | -0.01 -108.78 % | 0.09 45.98 % | 0.06 572.27 % | -0.01 51.81 % | -0.03 -125.65 % | 0.10 126.93 % | 0.05 -13.29 % | 0.05 1 503.67 % | 0.00 -105.24 % | 0.07 86.09 % | 0.04 265.85 % | -0.02 |
Gross profit ratio | 0.06 -63.95 % | 0.18 33.11 % | 0.13 78.63 % | 0.08 -15.76 % | 0.09 -45.70 % | 0.16 59.19 % | 0.10 -14.67 % | 0.12 135.08 % | 0.05 -68.28 % | 0.16 39.18 % | 0.12 79.99 % | 0.06 |
Weighted average shs out dil | 2.122 M 0.00 % | 2.122 M -1.55 % | 2.155 M 0.00 % | 2.156 M -0.01 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M |
Weighted average shs out | 2.122 M 0.00 % | 2.122 M -1.55 % | 2.155 M 0.00 % | 2.156 M -0.01 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M 0.00 % | 2.156 M |
EPS diluted | -5.18 -109.39 % | 55.14 60.62 % | 34.33 436.24 % | -10.21 -181.55 % | 12.52 -88.83 % | 112.12 171.54 % | 41.29 -1.10 % | 41.75 918.63 % | -5.10 -110.77 % | 47.35 41.77 % | 33.40 280.05 % | -18.55 |
Earnings per share | -5.18 -109.39 % | 55.14 60.62 % | 34.33 436.24 % | -10.21 -181.55 % | 12.52 -88.83 % | 112.12 171.54 % | 41.29 -1.10 % | 41.75 918.63 % | -5.10 -110.77 % | 47.35 41.77 % | 33.40 280.05 % | -18.55 |
Gross profit | 100.000 M -75.73 % | 412.000 M 49.28 % | 276.000 M 80.39 % | 153.000 M -10.00 % | 170.000 M -72.58 % | 620.000 M 77.65 % | 349.000 M 6.73 % | 327.000 M 197.27 % | 110.000 M -72.50 % | 400.000 M 27.80 % | 313.000 M 123.57 % | 140.000 M |
Income tax expense | -8.000 M -116.33 % | 49.000 M 96.00 % | 25.000 M 219.05 % | -21.000 M -333.33 % | 9.000 M -93.43 % | 137.000 M 242.50 % | 40.000 M 2.56 % | 39.000 M 360.00 % | -15.000 M -121.13 % | 71.000 M 144.83 % | 29.000 M 216.00 % | -25.000 M |
Cost of revenue | 1.448 B -23.26 % | 1.887 B 6.37 % | 1.774 B -5.49 % | 1.877 B 8.50 % | 1.730 B -44.96 % | 3.143 B 3.97 % | 3.023 B 27.61 % | 2.369 B 17.16 % | 2.022 B -1.80 % | 2.059 B -12.94 % | 2.365 B 17.31 % | 2.016 B |
General and administrative expenses | 0.000 | 0.000 -100.00 % | 154.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 150.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 143.000 M | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 104.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 114.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 99.000 M | 0.000 |
Other expenses | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 100.00 % | -1.000 M | 0.000 -100.00 % | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 239.000 M 3.91 % | 230.000 M -10.51 % | 257.000 M 16.82 % | 220.000 M -7.56 % | 238.000 M 3.48 % | 230.000 M -13.21 % | 265.000 M 16.74 % | 227.000 M -2.16 % | 232.000 M 3.57 % | 224.000 M -6.67 % | 240.000 M 6.19 % | 226.000 M |
Cost and expenses | 1.687 B -20.31 % | 2.117 B 4.23 % | 2.031 B -3.15 % | 2.097 B 6.55 % | 1.968 B -41.65 % | 3.373 B 2.59 % | 3.288 B 26.66 % | 2.596 B 15.17 % | 2.254 B -1.27 % | 2.283 B -12.36 % | 2.605 B 16.19 % | 2.242 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 239.000 M 3.91 % | 230.000 M -10.85 % | 258.000 M 17.27 % | 220.000 M -7.95 % | 239.000 M 3.91 % | 230.000 M -12.88 % | 264.000 M 16.30 % | 227.000 M -2.16 % | 232.000 M 3.57 % | 224.000 M -7.44 % | 242.000 M 7.08 % | 226.000 M |
Interest income | 9.000 M 28.57 % | 7.000 M -12.50 % | 8.000 M 33.33 % | 6.000 M 0.00 % | 6.000 M 20.00 % | 5.000 M -16.67 % | 6.000 M -14.29 % | 7.000 M 16.67 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 18.000 M 0.00 % | 18.000 M -14.29 % | 21.000 M 5.00 % | 20.000 M 8.11 % | 18.500 M 1 750.00 % | 1.000 M -94.44 % | 18.000 M 0.00 % | 18.000 M 12.50 % | 16.000 M -7.25 % | 17.250 M 0.00 % | 17.250 M 1.47 % | 17.000 M |
Operating income | -139.000 M -176.37 % | 182.000 M 857.89 % | 19.000 M 128.36 % | -67.000 M 1.47 % | -68.000 M -117.48 % | 389.000 M 363.10 % | 84.000 M -16.00 % | 100.000 M 181.97 % | -122.000 M -169.32 % | 176.000 M 147.89 % | 71.000 M 182.56 % | -86.000 M |
Operating income ratio | -0.09 -213.43 % | 0.08 754.15 % | 0.01 128.08 % | -0.03 7.78 % | -0.04 -134.62 % | 0.10 314.98 % | 0.02 -32.84 % | 0.04 164.82 % | -0.06 -179.95 % | 0.07 169.96 % | 0.03 166.47 % | -0.04 |
Total other income expenses net | 116.000 M 2 800.00 % | 4.000 M -95.12 % | 82.000 M 272.73 % | 22.000 M -79.05 % | 105.000 M 3 400.00 % | 3.000 M -93.75 % | 48.000 M 84.62 % | 26.000 M -72.92 % | 96.000 M 966.67 % | 9.000 M -72.73 % | 33.000 M 83.33 % | 18.000 M |
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 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -10.989 B -7.72 % | -10.201 B -15.62 % | -8.823 B 0.44 % | -8.862 B 12.29 % | -10.104 B -17.17 % | -8.623 B -1.04 % | -8.534 B 7.35 % | -9.211 B 8.26 % | -10.040 B -38.75 % | -7.236 B -12.87 % | -6.411 B 8.07 % | -6.974 B |
Total investments | 7.925 B 6.15 % | 7.466 B -8.42 % | 8.152 B 1.54 % | 8.028 B -1.42 % | 8.144 B 3.78 % | 7.847 B 13.51 % | 6.913 B -2.89 % | 7.119 B 5.73 % | 6.733 B 5.50 % | 6.382 B -7.05 % | 6.866 B 3.70 % | 6.621 B |
Total debt | 7.000 M 0.00 % | 7.000 M -12.50 % | 8.000 M 0.00 % | 8.000 M -11.11 % | 9.000 M 0.00 % | 9.000 M -10.00 % | 10.000 M 0.00 % | 10.000 M -9.09 % | 11.000 M -8.33 % | 12.000 M 0.00 % | 12.000 M 0.00 % | 12.000 M |
Accumulated other comprehensive income loss | 2.965 B 12.48 % | 2.636 B -1.93 % | 2.688 B 8.87 % | 2.469 B -12.66 % | 2.827 B 5.09 % | 2.690 B 19.82 % | 2.245 B 2.75 % | 2.185 B 14.46 % | 1.909 B 15.00 % | 1.660 B 9.07 % | 1.522 B 8.71 % | 1.400 B |
Retained earnings | 17.525 B -0.06 % | 17.535 B 0.05 % | 17.526 B 0.42 % | 17.452 B -0.13 % | 17.474 B 0.15 % | 17.447 B 0.77 % | 17.313 B 0.52 % | 17.224 B 0.53 % | 17.134 B -0.06 % | 17.145 B -0.03 % | 17.151 B 0.42 % | 17.079 B |
Common stock | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B 0.00 % | 1.000 B |
Total equity | 18.965 B 1.68 % | 18.652 B -0.89 % | 18.819 B 1.59 % | 18.525 B -2.03 % | 18.908 B 0.88 % | 18.743 B 3.27 % | 18.150 B 0.86 % | 17.996 B 2.05 % | 17.634 B 1.36 % | 17.398 B 0.83 % | 17.254 B 1.15 % | 17.057 B |
Other non current liabilities | 519.000 M 1.57 % | 511.000 M 0.79 % | 507.000 M 1.60 % | 499.000 M 1.42 % | 492.000 M 1.65 % | 484.000 M 1.47 % | 477.000 M 1.49 % | 470.000 M 3 033.33 % | 15.000 M 0.00 % | 15.000 M -98.59 % | 1.067 B 138.70 % | 447.000 M |
Long term debt | 5.000 M 0.00 % | 5.000 M -16.67 % | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M 0.00 % | 7.000 M -12.50 % | 8.000 M 0.00 % | 8.000 M -20.00 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M |
Total non current liabilities | 1.721 B 9.76 % | 1.568 B -1.26 % | 1.588 B 7.59 % | 1.476 B -9.23 % | 1.626 B 4.43 % | 1.557 B 14.32 % | 1.362 B 3.73 % | 1.313 B 9.87 % | 1.195 B 10.14 % | 1.085 B 0.74 % | 1.077 B 11.72 % | 964.000 M |
Other current liabilities | 545.000 M 31.64 % | 414.000 M -44.28 % | 743.000 M 12.24 % | 662.000 M 57.24 % | 421.000 M 43.69 % | 293.000 M -63.01 % | 792.000 M 43.48 % | 552.000 M -36.70 % | 872.000 M 136.31 % | 369.000 M 0.82 % | 366.000 M 8.28 % | 338.000 M |
Deferred revenue | 650.000 M -37.20 % | 1.035 B | 0.000 | 0.000 -100.00 % | 328.000 M -50.60 % | 664.000 M 71.58 % | 387.000 M -54.84 % | 857.000 M 42.36 % | 602.000 M -35.48 % | 933.000 M 385.94 % | 192.000 M 174.29 % | 70.000 M |
Short term debt | 4.000 M 100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M -50.00 % | 4.000 M 0.00 % | 4.000 M 0.00 % | 4.000 M 0.00 % | 4.000 M 300.00 % | 1.000 M 100.13 % | -757.000 M -37 950.00 % | 2.000 M 102.94 % | -68.000 M |
Total current liabilities | 1.801 B -13.41 % | 2.080 B 44.65 % | 1.438 B 7.23 % | 1.341 B -19.89 % | 1.674 B -34.15 % | 2.542 B -5.47 % | 2.689 B 6.37 % | 2.528 B 2.39 % | 2.469 B 19.91 % | 2.059 B 20.27 % | 1.712 B 21.50 % | 1.409 B |
Total liabilities | 3.522 B -3.45 % | 3.648 B 20.56 % | 3.026 B 7.42 % | 2.817 B -14.64 % | 3.300 B -19.49 % | 4.099 B 1.18 % | 4.051 B 5.47 % | 3.841 B 4.83 % | 3.664 B 16.54 % | 3.144 B 12.73 % | 2.789 B 17.53 % | 2.373 B |
Other non current assets | 410.000 M 2.50 % | 400.000 M 304.04 % | 99.000 M | 0.000 -100.00 % | 388.000 M 3.19 % | 376.000 M 26.60 % | 297.000 M -24.43 % | 393.000 M 2.88 % | 382.000 M 3.52 % | 369.000 M 26.80 % | 291.000 M -24.42 % | 385.000 M |
Long term investments | 7.525 B 5.01 % | 7.166 B -8.71 % | 7.850 B -0.98 % | 7.928 B -1.44 % | 8.044 B 3.83 % | 7.747 B 13.71 % | 6.813 B -1.53 % | 6.919 B 11.01 % | 6.233 B 5.97 % | 5.882 B -6.13 % | 6.266 B -0.87 % | 6.321 B |
Intangible assets | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M 0.00 % | 7.000 M 0.00 % | 7.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M -14.29 % | 7.000 M 0.00 % | 7.000 M 0.00 % | 7.000 M |
Property plant equipment net | 1.808 B -0.33 % | 1.814 B 0.17 % | 1.811 B -1.09 % | 1.831 B -1.08 % | 1.851 B -0.48 % | 1.860 B 0.98 % | 1.842 B 5.56 % | 1.745 B 0.81 % | 1.731 B 2.49 % | 1.689 B -0.71 % | 1.701 B 0.24 % | 1.697 B |
Total non current assets | 9.749 B 3.87 % | 9.386 B -4.21 % | 9.799 B 0.35 % | 9.765 B -5.09 % | 10.289 B 1.98 % | 10.089 B 10.31 % | 9.146 B -1.26 % | 9.263 B 4.64 % | 8.852 B 4.79 % | 8.447 B 1.58 % | 8.316 B -1.12 % | 8.410 B |
Other current assets | 32.000 M -56.76 % | 74.000 M -19.57 % | 92.000 M 130.00 % | 40.000 M -42.03 % | 69.000 M 666.67 % | 9.000 M -40.00 % | 15.000 M -57.14 % | 35.000 M -27.08 % | 48.000 M 29.73 % | 37.000 M -30.19 % | 53.000 M -33.75 % | 80.000 M |
Short term investments | 400.000 M 33.33 % | 300.000 M -0.66 % | 302.000 M 202.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M -50.00 % | 200.000 M -60.00 % | 500.000 M 0.00 % | 500.000 M -16.67 % | 600.000 M 100.00 % | 300.000 M |
cash and cash equivalents | 10.996 B 7.72 % | 10.208 B 15.59 % | 8.831 B -0.44 % | 8.870 B -12.29 % | 10.113 B 17.16 % | 8.632 B 1.03 % | 8.544 B -7.34 % | 9.221 B -8.26 % | 10.051 B 38.67 % | 7.248 B 12.84 % | 6.423 B -8.06 % | 6.986 B |
Cash and short term investments | 11.396 B 8.45 % | 10.508 B 15.06 % | 9.133 B 1.82 % | 8.970 B -12.17 % | 10.213 B 16.96 % | 8.732 B 1.02 % | 8.644 B -8.25 % | 9.421 B -10.71 % | 10.551 B 36.18 % | 7.748 B 10.32 % | 7.023 B -3.61 % | 7.286 B |
Total current assets | 12.738 B -1.36 % | 12.914 B 6.92 % | 12.078 B 4.33 % | 11.577 B -2.86 % | 11.918 B -6.55 % | 12.753 B -2.32 % | 13.056 B 3.83 % | 12.574 B 1.03 % | 12.446 B 2.90 % | 12.095 B 3.15 % | 11.726 B 6.40 % | 11.021 B |
Inventory | 272.000 M 76.62 % | 154.000 M -55.75 % | 348.000 M 5.45 % | 330.000 M 2.80 % | 321.000 M 58.91 % | 202.000 M -46.56 % | 378.000 M 7.69 % | 351.000 M 28.57 % | 273.000 M 25.81 % | 217.000 M -49.42 % | 429.000 M 4.38 % | 411.000 M |
Net receivables | 1.038 B -52.34 % | 2.178 B -13.05 % | 2.505 B 11.98 % | 2.237 B 70.11 % | 1.315 B -65.49 % | 3.810 B -5.20 % | 4.019 B 45.25 % | 2.767 B 75.79 % | 1.574 B -61.54 % | 4.093 B -3.03 % | 4.221 B 30.12 % | 3.244 B |
Tax assets | 0.000 | 0.000 -100.00 % | 33.000 M | 0.000 | 0.000 -100.00 % | 100.000 M -46.81 % | 188.000 M -6.00 % | 200.000 M -60.00 % | 500.000 M 0.00 % | 500.000 M 880.39 % | 51.000 M | 0.000 |
Other assets | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 602.000 M -4.29 % | 629.000 M -9.24 % | 693.000 M 2.36 % | 677.000 M -12.19 % | 771.000 M -46.31 % | 1.436 B 1.13 % | 1.420 B 33.46 % | 1.064 B -2.83 % | 1.095 B 28.67 % | 851.000 M -19.18 % | 1.053 B 14.08 % | 923.000 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.000 M 3.45 % | 145.000 M 68.60 % | 86.000 M 68.63 % | 51.000 M -16.39 % | 61.000 M -21.79 % | 78.000 M -21.21 % | 99.000 M 30.26 % | 76.000 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 468.000 M | 0.000 -100.00 % | 453.000 M 1.57 % | 446.000 M 1.83 % | 438.000 M | 0.000 | 0.000 |
Minority interest | 373.000 M -1.06 % | 377.000 M 5.60 % | 357.000 M 0.28 % | 356.000 M -0.56 % | 358.000 M 0.00 % | 358.000 M 4.07 % | 344.000 M 1.18 % | 340.000 M -0.87 % | 343.000 M -0.29 % | 344.000 M 3.61 % | 332.000 M 0.61 % | 330.000 M |
Capital lease obligations | 7.000 M 0.00 % | 7.000 M -12.50 % | 8.000 M 0.00 % | 8.000 M -11.11 % | 9.000 M 0.00 % | 9.000 M -10.00 % | 10.000 M 0.00 % | 10.000 M -9.09 % | 11.000 M -8.33 % | 12.000 M 0.00 % | 12.000 M 0.00 % | 12.000 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -2.898 B -0.07 % | -2.896 B -5.23 % | -2.752 B 0.00 % | -2.752 B -0.04 % | -2.751 B 0.04 % | -2.752 B 0.00 % | -2.752 B 0.00 % | -2.752 B 0.00 % | -2.752 B -0.04 % | -2.751 B 0.00 % | -2.751 B 0.04 % | -2.752 B |
Deferred tax liabilities non current | 1.197 B 13.78 % | 1.052 B -2.14 % | 1.075 B 10.82 % | 970.000 M -13.93 % | 1.127 B 5.72 % | 1.066 B 21.55 % | 877.000 M 5.03 % | 835.000 M 15.33 % | 724.000 M 16.40 % | 622.000 M 1.47 % | 613.000 M 20.91 % | 507.000 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 | 0.000 |
Total assets | 22.487 B 0.84 % | 22.300 B 2.09 % | 21.844 B 2.35 % | 21.342 B -3.90 % | 22.207 B -2.78 % | 22.842 B 2.89 % | 22.201 B 1.67 % | 21.837 B 2.53 % | 21.298 B 3.68 % | 20.542 B 2.49 % | 20.042 B 3.14 % | 19.431 B |
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 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 11.000 M 109.40 % | -117.000 M -58.11 % | -74.000 M -436.36 % | 22.000 M 181.48 % | -27.000 M 88.84 % | -242.000 M -171.91 % | -89.000 M 1.11 % | -90.000 M -918.18 % | 11.000 M 110.78 % | -102.000 M -41.67 % | -72.000 M -280.00 % | 40.000 M |
Net cash provided by operating 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 |
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 | 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 at beginning of period | 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 at end of period | 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 cash flow | 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 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 |