
Interspace Co.,Ltd. 2122.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 7.910 B 8.58 % | 7.285 B 2.27 % | 7.123 B -69.22 % | 23.142 B -6.99 % | 24.880 B -12.86 % | 28.552 B |
Net income | 59.522 M -89.84 % | 585.976 M 4.00 % | 563.456 M 31.69 % | 427.878 M 65.31 % | 258.830 M -41.84 % | 445.000 M |
Income before tax | 338.231 M -62.67 % | 906.121 M -15.02 % | 1.066 B 68.41 % | 633.137 M 38.77 % | 456.263 M -39.57 % | 755.000 M |
Income before tax ratio | 0.04 -65.62 % | 0.12 -16.90 % | 0.15 447.14 % | 0.03 49.19 % | 0.02 -30.65 % | 0.03 |
EBITDA | 618.192 M -45.61 % | 1.136 B -11.66 % | 1.287 B 48.90 % | 864.018 M 25.46 % | 688.666 M -37.79 % | 1.107 B |
Net income ratio | 0.01 -90.65 % | 0.08 1.69 % | 0.08 327.83 % | 0.02 77.73 % | 0.01 -33.25 % | 0.02 |
Ratio EBITDA | 0.08 -49.91 % | 0.16 -13.62 % | 0.18 383.76 % | 0.04 34.88 % | 0.03 -28.61 % | 0.04 |
Gross profit ratio | 0.80 -1.40 % | 0.82 -2.33 % | 0.83 280.18 % | 0.22 14.86 % | 0.19 6.14 % | 0.18 |
Weighted average shs out dil | 6.277 M 0.00 % | 6.277 M -4.62 % | 6.581 M -2.93 % | 6.779 M -0.04 % | 6.782 M -0.02 % | 6.783 M |
Weighted average shs out | 6.277 M 0.00 % | 6.277 M -4.62 % | 6.581 M -2.93 % | 6.779 M -0.04 % | 6.782 M -0.02 % | 6.783 M |
EPS diluted | 9.48 -89.85 % | 93.36 9.04 % | 85.62 35.67 % | 63.11 65.38 % | 38.16 -41.84 % | 65.61 |
Earnings per share | 9.48 -89.85 % | 93.36 9.04 % | 85.62 35.67 % | 63.11 65.38 % | 38.16 -41.84 % | 65.61 |
Gross profit | 6.359 B 7.06 % | 5.940 B -0.12 % | 5.947 B 17.02 % | 5.082 B 6.84 % | 4.757 B -7.51 % | 5.143 B |
Income tax expense | 278.708 M -12.94 % | 320.144 M -36.33 % | 502.820 M 144.97 % | 205.258 M 3.96 % | 197.433 M -36.31 % | 310.000 M |
Cost of revenue | 1.551 B 15.31 % | 1.345 B 14.32 % | 1.176 B -93.49 % | 18.061 B -10.25 % | 20.124 B -14.03 % | 23.409 B |
General and administrative expenses | 4.214 B 6.04 % | 3.974 B 0.23 % | 3.965 B 8.16 % | 3.666 B 7.07 % | 3.424 B 2.85 % | 3.329 B |
Selling and marketing expenses | 1.589 B 35.46 % | 1.173 B 28.34 % | 914.000 M -1.83 % | 931.000 M 5.80 % | 880.000 M -6.08 % | 937.000 M |
Other expenses | 0.000 -100.00 % | 1.000 M 198.51 % | 335.000 K -64.85 % | 953.000 K 47.75 % | 645.000 K -99.47 % | 122.000 M |
Operating expenses | 5.803 B 12.73 % | 5.148 B 5.51 % | 4.879 B 6.12 % | 4.598 B 6.81 % | 4.305 B -1.90 % | 4.388 B |
Cost and expenses | 7.354 B 13.27 % | 6.493 B 7.21 % | 6.056 B -73.27 % | 22.659 B -7.24 % | 24.428 B -12.12 % | 27.797 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 5.803 B 12.75 % | 5.147 B 5.49 % | 4.879 B 6.13 % | 4.597 B 6.81 % | 4.304 B 0.89 % | 4.266 B |
Interest income | 1.504 M 269.53 % | 407.000 K -48.42 % | 789.000 K 38.91 % | 568.000 K -3.07 % | 586.000 K -3.93 % | 610.000 K |
Interest expense | 0.000 -100.00 % | 675.000 K | 0.000 -100.00 % | 26.000 K | 0.000 -100.00 % | 85.000 K |
Depreciation and amortization | 279.961 M 21.88 % | 229.699 M 4.28 % | 220.267 M -4.59 % | 230.855 M -2.41 % | 236.563 M 2.85 % | 230.000 M |
Operating income | 555.754 M -29.83 % | 791.987 M -25.81 % | 1.067 B 120.57 % | 483.955 M 7.05 % | 452.103 M -48.45 % | 877.000 M |
Operating income ratio | 0.07 -35.37 % | 0.11 -27.45 % | 0.15 616.61 % | 0.02 15.08 % | 0.02 -40.84 % | 0.03 |
Total other income expenses net | -217.523 M -290.59 % | 114.134 M 9 611.17 % | -1.200 M -100.80 % | 149.182 M 3 486.11 % | 4.160 M | 0.000 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -5.954 B -5.72 % | -5.632 B 2.17 % | -5.756 B -5.48 % | -5.457 B -25.50 % | -4.349 B -92 309.29 % | 4.716 M |
Total investments | 482.902 M -18.94 % | 595.714 M 29.52 % | 459.955 M 14.93 % | 400.209 M 24.61 % | 321.176 M -48.86 % | 628.000 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 181.000 K -92.32 % | 2.358 M |
Accumulated other comprehensive income loss | 5.120 M -88.97 % | 46.415 M -7.17 % | 50.000 M -5.66 % | 53.000 M 278.57 % | 14.000 M -6.67 % | 15.000 M |
Retained earnings | 4.553 B -2.09 % | 4.651 B 10.16 % | 4.222 B 11.30 % | 3.793 B 8.35 % | 3.501 B 4.29 % | 3.357 B |
Common stock | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.07 % | 984.000 M |
Total equity | 5.642 B -2.40 % | 5.781 B 7.94 % | 5.355 B -1.79 % | 5.453 B 6.46 % | 5.122 B 2.83 % | 4.981 B |
Other non current liabilities | 63.069 M -2.83 % | 64.906 M -5.57 % | 68.734 M -6.99 % | 73.897 M 7.63 % | 68.656 M | 0.000 |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 181.000 K |
Total non current liabilities | 66.411 M -3.78 % | 69.019 M 0.41 % | 68.734 M -6.99 % | 73.897 M 6.10 % | 69.649 M 5 176.44 % | 1.320 M |
Other current liabilities | 804.812 M 36.74 % | 588.561 M -8.39 % | 642.430 M 19.50 % | 537.585 M 74.47 % | 308.131 M 232.64 % | -232.298 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 223.443 M 106.94 % | -3.222 B |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 362.000 K -83.37 % | 2.177 M |
Total current liabilities | 5.524 B 5.34 % | 5.245 B -7.06 % | 5.643 B 18.71 % | 4.754 B 17.43 % | 4.048 B 185 841.48 % | 2.177 M |
Total liabilities | 5.591 B 5.22 % | 5.314 B -6.97 % | 5.712 B 18.32 % | 4.828 B 17.24 % | 4.118 B 117 646.50 % | 3.497 M |
Other non current assets | 714.595 M 218.30 % | 224.502 M -7.07 % | 241.593 M -0.10 % | 241.833 M -15.52 % | 286.272 M 102 140.00 % | 280.000 K |
Long term investments | 992.000 K -99.83 % | 595.714 M 29.52 % | 459.955 M 14.93 % | 400.209 M 24.61 % | 321.176 M -48.86 % | 628.000 M |
Intangible assets | 501.567 M 9.97 % | 456.110 M 15.14 % | 396.152 M 8.85 % | 363.932 M 8.06 % | 336.791 M 5.25 % | 320.000 M |
GoodWill | 0.000 -100.00 % | 128.961 M | 0.000 -100.00 % | 231.408 M -10.26 % | 257.854 M | 0.000 |
Goodwill and intangible assets | 501.567 M -14.27 % | 585.071 M 47.69 % | 396.152 M -33.46 % | 595.340 M 0.12 % | 594.645 M 85.83 % | 320.000 M |
Property plant equipment net | 184.000 M 5.16 % | 174.974 M 20.62 % | 145.059 M -14.82 % | 170.304 M -25.09 % | 227.331 M -22.94 % | 295.000 M |
Total non current assets | 1.604 B -8.59 % | 1.755 B 23.91 % | 1.416 B -8.88 % | 1.554 B 3.38 % | 1.503 B 11.69 % | 1.346 B |
Other current assets | 178.069 M -14.65 % | 208.634 M 18.85 % | 175.543 M 5.45 % | 166.475 M -57.63 % | 392.898 M -0.72 % | 395.750 M |
Short term investments | 481.910 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 5.954 B 5.72 % | 5.632 B -2.17 % | 5.756 B 5.48 % | 5.457 B 25.49 % | 4.349 B 184 526.25 % | -2.358 M |
Cash and short term investments | 5.954 B 5.72 % | 5.632 B -2.17 % | 5.756 B 5.48 % | 5.457 B 25.49 % | 4.349 B 184 526.25 % | -2.358 M |
Total current assets | 9.628 B 3.10 % | 9.339 B -3.23 % | 9.651 B 10.59 % | 8.726 B 12.80 % | 7.736 B 328 176.21 % | -2.358 M |
Inventory | 0.000 | 0.000 -100.00 % | 8.405 M 55.59 % | 5.402 M 74.15 % | 3.102 M 100.09 % | -3.342 B |
Net receivables | 3.496 B -0.07 % | 3.499 B -5.70 % | 3.710 B 19.80 % | 3.097 B 3.54 % | 2.991 B 1.53 % | 2.946 B |
Tax assets | 203.050 M 16.28 % | 174.617 M 0.64 % | 173.505 M 18.40 % | 146.542 M 98.17 % | 73.947 M -28.01 % | 102.720 M |
Other assets | 3.000 K 50.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K -100.00 % | 7.747 B |
Account payables | 4.554 B -0.61 % | 4.582 B 0.13 % | 4.576 B 14.76 % | 3.988 B 14.66 % | 3.478 B 7.86 % | 3.224 B |
Tax payables | 165.321 M 123.55 % | 73.953 M -82.58 % | 424.469 M 85.71 % | 228.566 M 497.62 % | 38.246 M -83.36 % | 229.818 M |
Deferred revenue non current | 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 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 181.000 K -92.32 % | 2.358 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 98.730 M 0.00 % | 98.732 M 0.00 % | 98.731 M -84.11 % | 621.227 M 0.00 % | 621.225 M -0.60 % | 625.000 M |
Deferred tax liabilities non current | 3.342 M -18.75 % | 4.113 M -65.32 % | 11.859 M | 0.000 -100.00 % | 993.000 K -12.82 % | 1.139 M |
Other liabilities | 3.000 K 0.00 % | 3.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 11.233 B 1.25 % | 11.094 B 0.25 % | 11.067 B 7.65 % | 10.281 B 11.27 % | 9.239 B 1.63 % | 9.091 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 | 196.736 M 59.77 % | 123.139 M 79.82 % | 68.480 M -89.48 % | 650.983 M 231.00 % | 196.671 M 14.34 % | 172.000 M |
Accounts receivables | 12.271 M -94.44 % | 220.785 M 137.23 % | -593.000 M -478.12 % | -102.573 M -131.12 % | -44.381 M -126.11 % | 170.000 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | -29.518 M -1 345.49 % | 2.370 M -99.58 % | 568.388 M 12.24 % | 506.393 M 99.23 % | 254.180 M 214.35 % | -222.276 M |
Other working capital | 213.983 M 313.95 % | -100.016 M -206.68 % | 93.751 M -62.07 % | 247.163 M 1 982.72 % | -13.128 M -756.40 % | 2.000 M |
Other non cash items | 21.953 M 102.94 % | -746.408 M -327.19 % | 328.540 M 468.22 % | 57.819 M 166.42 % | -87.048 M -29.92 % | -67.000 M |
Net cash provided by operating activities | 836.881 M 63.28 % | 512.551 M -56.57 % | 1.180 B -13.64 % | 1.367 B 126.20 % | 604.186 M -22.54 % | 780.000 M |
Investments in property plant and equipment | -84.410 M 16.43 % | -101.000 M 51.77 % | -209.425 M -22.96 % | -170.325 M 32.13 % | -250.946 M -130.23 % | -109.000 M |
Acquisitions net | 0.000 100.00 % | -145.626 M | 0.000 -100.00 % | 18.181 M 107.14 % | -254.550 M | 0.000 |
Purchases of investments | -25.000 M 54.55 % | -55.000 M 0.00 % | -55.000 M -120.00 % | -25.000 M | 0.000 100.00 % | -30.000 M |
Sales maturities of investments | 0.000 -100.00 % | 187.000 K -85.49 % | 1.289 M -93.56 % | 20.000 M | 0.000 | 0.000 |
Other investing activites | -223.319 M -23.37 % | -181.019 M -36 103.80 % | -500.000 K -101.84 % | 27.245 M 2 199.00 % | -1.298 M 99.38 % | -208.000 M |
Net cash used for investing activites | -332.729 M 31.03 % | -482.458 M -83.00 % | -263.636 M -102.95 % | -129.899 M 74.37 % | -506.794 M -46.05 % | -347.000 M |
Debt repayment | 0.000 | 0.000 | 0.000 100.00 % | -181.000 K 91.69 % | -2.177 M 7.68 % | -2.358 M |
Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 24.000 K | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 100.00 % | -522.494 M | 0.000 100.00 % | -3.423 M -2 956.25 % | -112.000 K |
Dividends paid | -156.584 M 0.14 % | -156.804 M -15.85 % | -135.353 M 0.06 % | -135.433 M -17.63 % | -115.131 M -21.33 % | -94.893 M |
Other financing activites | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 -100.00 % | 363.000 K |
Net cash used provided by financing activities | -156.584 M 0.14 % | -156.804 M 76.16 % | -657.848 M -385.17 % | -135.590 M -12.31 % | -120.731 M -24.46 % | -97.000 M |
Effect of forex changes on cash | -25.262 M -1 346.89 % | 2.026 M -94.96 % | 40.193 M 441.83 % | 7.418 M 123.29 % | -31.856 M -537.12 % | -5.000 M |
Net change in cash | 322.305 M 358.50 % | -124.685 M -141.70 % | 298.996 M -73.03 % | 1.109 B 2 108.42 % | -55.197 M 98.52 % | -3.742 B |
Cash at beginning of period | 5.632 B -2.17 % | 5.756 B 5.48 % | 5.457 B 25.49 % | 4.349 B -1.25 % | 4.404 B 8.13 % | 4.073 B |
Cash at end of period | 5.954 B 5.72 % | 5.632 B -2.17 % | 5.756 B 5.48 % | 5.457 B 25.49 % | 4.349 B 1 213.83 % | 331.000 M |
Operating cash flow | 836.881 M 63.28 % | 512.551 M -56.57 % | 1.180 B -13.64 % | 1.367 B 126.20 % | 604.186 M -22.54 % | 780.000 M |
Capital expenditure | -308.189 M -2.79 % | -299.838 M -43.17 % | -209.425 M -22.96 % | -170.325 M 32.13 % | -250.946 M -130.23 % | -109.000 M |
Free CashFlow | 528.692 M 148.55 % | 212.713 M -78.09 % | 970.862 M -18.85 % | 1.196 B 238.67 % | 353.240 M -47.36 % | 671.000 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 | 2.184 B -8.62 % | 2.390 B 15.14 % | 2.076 B 5.44 % | 1.969 B 1.31 % | 1.944 B -10.16 % | 2.163 B 17.99 % | 1.833 B 4.32 % | 1.757 B 0.36 % | 1.751 B -10.06 % | 1.947 B 6.51 % | 1.828 B -1.14 % | 1.849 B |
Net income | -18.327 M -141.28 % | 44.396 M -50.93 % | 90.478 M 141.89 % | -216.000 M -973.26 % | 24.735 M -86.40 % | 181.860 M 164.04 % | 68.877 M -36.46 % | 108.394 M 69.69 % | 63.879 M -64.15 % | 178.178 M -24.18 % | 235.000 M 539.66 % | -53.450 M |
Income before tax | 29.061 M -76.85 % | 125.517 M -19.14 % | 155.232 M 186.72 % | -179.000 M -295.86 % | 91.390 M -69.69 % | 301.499 M 143.65 % | 123.744 M -19.72 % | 154.137 M 13.17 % | 136.204 M -51.40 % | 280.259 M -16.09 % | 334.000 M 375.08 % | 70.304 M |
Income before tax ratio | 0.01 -74.66 % | 0.05 -29.77 % | 0.07 182.25 % | -0.09 -293.33 % | 0.05 -66.26 % | 0.14 106.50 % | 0.07 -23.04 % | 0.09 12.76 % | 0.08 -45.96 % | 0.14 -21.22 % | 0.18 380.54 % | 0.04 |
EBITDA | 90.469 M -51.24 % | 185.534 M 13.57 % | 163.367 M 63.78 % | 99.750 M -38.63 % | 162.549 M -45.66 % | 299.134 M 119.91 % | 136.025 M -41.40 % | 232.109 M 99.29 % | 116.466 M -57.52 % | 274.169 M -6.11 % | 291.997 M 11.45 % | 262.002 M |
Net income ratio | -0.01 -145.18 % | 0.02 -57.38 % | 0.04 139.73 % | -0.11 -961.96 % | 0.01 -84.86 % | 0.08 123.78 % | 0.04 -39.09 % | 0.06 69.08 % | 0.04 -60.14 % | 0.09 -28.82 % | 0.13 544.72 % | -0.03 |
Ratio EBITDA | 0.04 -46.64 % | 0.08 -1.36 % | 0.08 55.33 % | 0.05 -39.43 % | 0.08 -39.52 % | 0.14 86.38 % | 0.07 -43.82 % | 0.13 98.58 % | 0.07 -52.77 % | 0.14 -11.85 % | 0.16 12.73 % | 0.14 |
Gross profit ratio | 0.82 -0.94 % | 0.83 1.92 % | 0.82 2.37 % | 0.80 0.81 % | 0.79 -2.82 % | 0.81 0.39 % | 0.81 1.65 % | 0.80 -2.38 % | 0.82 -0.33 % | 0.82 -0.57 % | 0.82 -1.36 % | 0.84 |
Weighted average shs out dil | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.05 % | 6.273 M |
Weighted average shs out | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.00 % | 6.277 M 0.05 % | 6.273 M |
EPS diluted | -2.92 -141.30 % | 7.07 -50.94 % | 14.41 141.88 % | -34.41 -973.35 % | 3.94 -86.41 % | 29.00 164.36 % | 10.97 -36.26 % | 17.21 68.73 % | 10.20 -64.03 % | 28.36 -24.25 % | 37.44 539.44 % | -8.52 |
Earnings per share | -2.92 -141.30 % | 7.07 -50.94 % | 14.41 141.88 % | -34.41 -973.35 % | 3.94 -86.41 % | 29.00 164.36 % | 10.97 -36.26 % | 17.21 68.73 % | 10.20 -64.03 % | 28.36 -24.25 % | 37.44 539.44 % | -8.52 |
Gross profit | 1.801 B -9.48 % | 1.990 B 17.35 % | 1.696 B 7.93 % | 1.571 B 2.13 % | 1.538 B -12.69 % | 1.762 B 18.45 % | 1.487 B 6.04 % | 1.403 B -2.03 % | 1.432 B -10.36 % | 1.597 B 5.91 % | 1.508 B -2.48 % | 1.546 B |
Income tax expense | 47.388 M -41.58 % | 81.120 M 25.27 % | 64.754 M 75.01 % | 37.000 M -44.49 % | 66.655 M -44.29 % | 119.638 M 118.05 % | 54.867 M 19.95 % | 45.742 M -36.75 % | 72.325 M -29.15 % | 102.082 M 3.11 % | 99.000 M -20.00 % | 123.753 M |
Cost of revenue | 383.011 M -4.35 % | 400.431 M 5.26 % | 380.406 M -4.42 % | 398.000 M -1.73 % | 405.000 M 0.88 % | 401.475 M 16.01 % | 346.061 M -2.49 % | 354.883 M 11.07 % | 319.526 M -8.70 % | 349.961 M 9.36 % | 320.000 M 5.72 % | 302.677 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 100.00 % | -48.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 120.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 370.000 M |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 -100.00 % | 1.589 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.173 B | 0.000 | 0.000 | 0.000 -100.00 % | 914.000 M |
Other expenses | 0.000 | 0.000 -100.00 % | 1.000 K 100.10 % | -1.000 M -184.10 % | 1.189 M 86.07 % | 639.000 K 96.62 % | 325.000 K 53.30 % | 212.000 K -91.40 % | 2.464 M 25.78 % | 1.959 M 408.50 % | -635.000 K -223.06 % | 516.000 K |
Operating expenses | 1.785 B -0.99 % | 1.803 B 13.35 % | 1.590 B 3.28 % | 1.540 B 6.21 % | 1.450 B -0.86 % | 1.463 B 8.24 % | 1.351 B 4.49 % | 1.293 B -1.67 % | 1.315 B -0.59 % | 1.323 B 12.69 % | 1.174 B -8.55 % | 1.284 B |
Cost and expenses | 2.168 B -1.60 % | 2.203 B 11.79 % | 1.971 B 1.70 % | 1.938 B 4.52 % | 1.854 B -0.53 % | 1.864 B 9.82 % | 1.697 B 2.99 % | 1.648 B 0.82 % | 1.635 B -2.28 % | 1.673 B 11.98 % | 1.494 B -5.83 % | 1.586 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 | 1.785 B -0.99 % | 1.803 B 13.35 % | 1.590 B 3.21 % | 1.541 B 6.36 % | 1.449 B -0.90 % | 1.462 B 8.22 % | 1.351 B 4.49 % | 1.293 B -1.67 % | 1.315 B -0.60 % | 1.323 B 8.80 % | 1.216 B -5.32 % | 1.284 B |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.000 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 | 61.406 M 2.31 % | 60.019 M 0.90 % | 59.485 M -14.72 % | 69.750 M -1.98 % | 71.159 M 7 115 800.00 % | 1.000 K | 0.000 -100.00 % | 122.754 M 6 313.48 % | 1.914 M -96.17 % | 50.000 M -8.68 % | 54.750 M -5.64 % | 58.024 M |
Operating income | 16.384 M -91.25 % | 187.171 M 77.92 % | 105.198 M 239.35 % | 31.000 M -65.31 % | 89.368 M -70.12 % | 299.133 M 119.91 % | 136.025 M 24.39 % | 109.355 M -6.11 % | 116.466 M -57.52 % | 274.169 M -6.11 % | 292.000 M 11.23 % | 262.518 M |
Operating income ratio | 0.01 -90.42 % | 0.08 54.53 % | 0.05 221.85 % | 0.02 -65.76 % | 0.05 -66.75 % | 0.14 86.38 % | 0.07 19.23 % | 0.06 -6.44 % | 0.07 -52.77 % | 0.14 -11.85 % | 0.16 12.51 % | 0.14 |
Total other income expenses net | 12.677 M 120.56 % | -61.654 M -223.22 % | 50.034 M 123.83 % | -210.000 M -10 485.76 % | 2.022 M -14.50 % | 2.365 M 119.26 % | -12.281 M -127.42 % | 44.782 M 126.88 % | 19.738 M 194.07 % | 6.712 M -84.26 % | 42.638 M 122.18 % | -192.214 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 | -5.696 B 2.61 % | -5.848 B -2.40 % | -5.711 B 4.06 % | -5.953 B -0.78 % | -5.907 B -3.11 % | -5.729 B -8.71 % | -5.270 B 6.42 % | -5.632 B -2.46 % | -5.496 B 5.94 % | -5.843 B -684.35 % | 1.000 B 117.37 % | -5.756 B |
Total investments | 0.000 -100.00 % | 869.000 M | 0.000 -100.00 % | 714.000 M -25.24 % | 955.000 M -6.65 % | 1.023 B 4.49 % | 979.000 M 64.34 % | 595.714 M -31.05 % | 864.000 M -3.46 % | 895.000 M 6.93 % | 837.000 M 81.97 % | 459.955 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 500.000 M | 0.000 |
Accumulated other comprehensive income loss | -5.720 M -160.94 % | 9.386 M 822.91 % | 1.017 M -79.66 % | 5.000 M -84.85 % | 33.000 M -5.71 % | 35.000 M 40.00 % | 25.000 M | 0.000 -100.00 % | 42.000 M 61.54 % | 26.000 M 8.33 % | 24.000 M -52.10 % | 50.101 M |
Retained earnings | 4.482 B -0.41 % | 4.500 B 1.00 % | 4.455 B -2.14 % | 4.553 B -4.53 % | 4.769 B 0.52 % | 4.745 B 3.99 % | 4.563 B -1.89 % | 4.651 B 2.39 % | 4.542 B 1.43 % | 4.478 B 4.15 % | 4.300 B 1.86 % | 4.222 B |
Common stock | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.07 % | 984.000 M 0.00 % | 984.000 M -0.07 % | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.00 % | 984.653 M 0.07 % | 984.000 M -0.07 % | 984.653 M |
Total equity | 5.559 B -0.60 % | 5.593 B 0.95 % | 5.540 B -1.79 % | 5.641 B -4.15 % | 5.885 B 0.37 % | 5.863 B 3.40 % | 5.670 B -1.90 % | 5.781 B 1.98 % | 5.668 B 1.43 % | 5.589 B 3.36 % | 5.407 B 0.97 % | 5.355 B |
Other non current liabilities | 64.080 M 1.00 % | 63.444 M -2.17 % | 64.850 M -3.21 % | 67.000 M 1.52 % | 66.000 M -4.45 % | 69.077 M -2.51 % | 70.853 M 9.16 % | 64.909 M -6.45 % | 69.381 M 3.84 % | 66.815 M -1.83 % | 68.061 M -0.98 % | 68.732 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 |
Total non current liabilities | 64.080 M 1.00 % | 63.444 M -2.17 % | 64.850 M -3.21 % | 67.000 M 1.52 % | 66.000 M -4.45 % | 69.077 M -2.51 % | 70.853 M 2.65 % | 69.022 M -0.52 % | 69.381 M 3.84 % | 66.815 M -1.83 % | 68.061 M -15.55 % | 80.591 M |
Other current liabilities | 846.521 M -13.80 % | 982.079 M 14.08 % | 860.864 M -11.25 % | 970.000 M 38.69 % | 699.412 M 7.09 % | 653.118 M 2.31 % | 638.354 M 8.46 % | 588.561 M 15.21 % | 510.850 M -23.19 % | 665.098 M 5.99 % | 627.507 M -2.32 % | 642.430 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.869 B | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 500.000 M | 0.000 |
Total current liabilities | 5.484 B -7.42 % | 5.924 B 5.75 % | 5.602 B 1.42 % | 5.524 B 1.51 % | 5.442 B -6.29 % | 5.807 B 12.62 % | 5.156 B -1.68 % | 5.245 B 4.47 % | 5.020 B -7.51 % | 5.428 B 985.55 % | 500.000 M -91.14 % | 5.643 B |
Total liabilities | 5.548 B -7.33 % | 5.988 B 5.66 % | 5.667 B 1.36 % | 5.591 B 1.51 % | 5.508 B -6.27 % | 5.876 B 12.42 % | 5.227 B -1.62 % | 5.314 B 4.41 % | 5.089 B -7.38 % | 5.495 B 998.92 % | 500.000 M -91.26 % | 5.724 B |
Other non current assets | 838.728 M 92 679.65 % | 904.000 K -99.90 % | 925.458 M 353.64 % | 204.008 M 10 100.40 % | 2.000 M -99.80 % | 1.023 B 4.49 % | 979.400 M 336.25 % | 224.502 M -74.04 % | 864.948 M -3.44 % | 895.742 M 89 474.20 % | 1.000 M -99.59 % | 241.747 M |
Long term investments | 0.000 -100.00 % | 869.000 M | 0.000 -100.00 % | 714.000 M -25.24 % | 955.000 M -6.65 % | 1.023 B 4.49 % | 979.000 M 64.34 % | 595.714 M -31.05 % | 864.000 M -3.46 % | 895.000 M 6.93 % | 837.000 M 81.97 % | 459.955 M |
Intangible assets | 566.137 M 4.27 % | 542.970 M 4.93 % | 517.479 M 3.29 % | 501.000 M 0.00 % | 501.000 M 3.77 % | 482.808 M 1.92 % | 473.692 M 3.85 % | 456.110 M 3.07 % | 442.524 M 4.79 % | 422.276 M 3.50 % | 408.000 M 3.03 % | 396.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 107.000 M -6.66 % | 114.632 M -5.88 % | 121.797 M -5.56 % | 128.961 M -5.26 % | 136.126 M | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 566.137 M 4.27 % | 542.970 M 4.93 % | 517.479 M 3.29 % | 501.000 M -17.60 % | 608.000 M 1.77 % | 597.440 M 0.33 % | 595.489 M 1.78 % | 585.071 M 1.11 % | 578.650 M 37.03 % | 422.276 M 3.50 % | 408.000 M 3.03 % | 396.000 M |
Property plant equipment net | 165.350 M 2.52 % | 161.292 M -6.26 % | 172.056 M -6.99 % | 184.992 M -2.12 % | 189.000 M 2.74 % | 183.951 M -5.29 % | 194.224 M 11.00 % | 174.974 M 11.91 % | 156.347 M -6.59 % | 167.382 M 13.10 % | 148.000 M 2.03 % | 145.059 M |
Total non current assets | 1.570 B -0.25 % | 1.574 B -2.53 % | 1.615 B 0.69 % | 1.604 B -8.55 % | 1.754 B -2.81 % | 1.805 B 2.01 % | 1.769 B 0.81 % | 1.755 B 9.68 % | 1.600 B 7.71 % | 1.485 B 6.56 % | 1.394 B -2.39 % | 1.428 B |
Other current assets | 299.143 M 57.90 % | 189.445 M -4.91 % | 199.228 M 7.11 % | 186.000 M 3.33 % | 180.000 M 12.83 % | 159.529 M -12.07 % | 181.425 M -10.13 % | 201.883 M -20.68 % | 254.509 M 48.43 % | 171.467 M -15.73 % | 203.484 M 10.62 % | 183.948 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 5.696 B -2.61 % | 5.848 B 2.40 % | 5.711 B -4.06 % | 5.953 B 0.78 % | 5.907 B 3.11 % | 5.729 B 8.71 % | 5.270 B -6.42 % | 5.632 B 2.46 % | 5.496 B -5.94 % | 5.843 B 1 268.69 % | -500.000 M -108.69 % | 5.756 B |
Cash and short term investments | 5.696 B -2.61 % | 5.848 B 2.40 % | 5.711 B -4.06 % | 5.953 B 0.78 % | 5.907 B 3.11 % | 5.729 B 8.71 % | 5.270 B -6.42 % | 5.632 B 2.46 % | 5.496 B -5.94 % | 5.843 B 1 268.69 % | -500.000 M -108.69 % | 5.756 B |
Total current assets | 9.537 B -4.68 % | 10.006 B 4.32 % | 9.592 B -0.37 % | 9.628 B -0.11 % | 9.639 B -2.98 % | 9.935 B 8.83 % | 9.129 B -2.26 % | 9.339 B 1.98 % | 9.158 B -4.59 % | 9.598 B 2 019.58 % | -500.000 M -105.18 % | 9.651 B |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.544 M -1.36 % | 7.648 M 13.29 % | 6.751 M -4.02 % | 7.034 M -7.03 % | 7.566 M 100.20 % | -3.722 B | 0.000 |
Net receivables | 3.542 B -10.73 % | 3.968 B 7.79 % | 3.681 B 5.52 % | 3.489 B -1.77 % | 3.552 B -12.05 % | 4.039 B 10.06 % | 3.670 B 4.88 % | 3.499 B 2.91 % | 3.400 B -4.91 % | 3.575 B 1.62 % | 3.518 B -5.17 % | 3.710 B |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.023 B -4.49 % | -979.000 M -660.66 % | 174.617 M 120.21 % | -864.000 M 3.46 % | -895.000 M | 0.000 -100.00 % | 185.364 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K -50.00 % | 2.000 K 0.00 % | 2.000 K 100.00 % | 1.000 K -100.00 % | 10.131 B | 0.000 |
Account payables | 4.638 B -6.16 % | 4.942 B 4.23 % | 4.741 B 4.11 % | 4.554 B -2.85 % | 4.687 B -5.57 % | 4.964 B 10.44 % | 4.494 B -1.91 % | 4.582 B 2.68 % | 4.463 B -2.07 % | 4.557 B 4.28 % | 4.370 B -4.51 % | 4.576 B |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 55.177 M -71.02 % | 190.426 M 706.68 % | 23.606 M -68.08 % | 73.953 M 58.91 % | 46.537 M -77.39 % | 205.860 M 292.03 % | 52.511 M -87.63 % | 424.469 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 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 268.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 98.730 M 0.00 % | 98.731 M 0.00 % | 98.731 M 0.00 % | 98.731 M 0.00 % | 98.732 M 0.00 % | 98.732 M 0.00 % | 98.730 M -31.98 % | 145.146 M 47.01 % | 98.730 M 0.00 % | 98.730 M -0.27 % | 99.000 M 0.27 % | 98.731 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.113 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.859 M |
Other liabilities | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -68.061 M | 0.000 |
Total assets | 11.108 B -4.08 % | 11.580 B 3.33 % | 11.207 B -0.22 % | 11.232 B -1.41 % | 11.393 B -2.95 % | 11.739 B 7.72 % | 10.898 B -1.77 % | 11.094 B 3.13 % | 10.758 B -2.94 % | 11.083 B 0.53 % | 11.025 B -0.49 % | 11.079 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 | 17.453 M 140.10 % | -43.522 M 51.90 % | -90.478 M -141.89 % | 216.000 M 964.00 % | -25.000 M 86.26 % | -182.000 M -167.65 % | -68.000 M 37.04 % | -108.000 M -68.75 % | -64.000 M 64.04 % | -178.000 M 24.26 % | -235.000 M -543.40 % | 53.000 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 |