2122.T

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
Date Form 10K
2024
2023
2022
2021
2020
2019