
Amita Holdings Co.,Ltd. 2195.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 4.931 B 8.71 % | 4.536 B -5.98 % | 4.825 B -6.46 % | 5.158 B 11.92 % | 4.608 B -2.86 % | 4.744 B |
Net income | 423.184 M 37.24 % | 308.345 M -41.96 % | 531.242 M -16.05 % | 632.836 M 62.82 % | 388.679 M 139.93 % | 162.000 M |
Income before tax | 500.446 M -0.62 % | 503.570 M -29.29 % | 712.138 M 21.58 % | 585.738 M 84.50 % | 317.474 M 29.05 % | 246.000 M |
Income before tax ratio | 0.10 -8.58 % | 0.11 -24.79 % | 0.15 29.97 % | 0.11 64.84 % | 0.07 32.86 % | 0.05 |
EBITDA | 660.870 M -0.98 % | 667.439 M -23.14 % | 868.412 M 15.32 % | 753.071 M 41.75 % | 531.251 M 35.87 % | 391.000 M |
Net income ratio | 0.09 26.25 % | 0.07 -38.27 % | 0.11 -10.26 % | 0.12 45.47 % | 0.08 146.99 % | 0.03 |
Ratio EBITDA | 0.13 -8.91 % | 0.15 -18.26 % | 0.18 23.27 % | 0.15 26.65 % | 0.12 39.87 % | 0.08 |
Gross profit ratio | 0.45 -4.20 % | 0.47 6.38 % | 0.44 14.17 % | 0.39 1.00 % | 0.38 9.99 % | 0.35 |
Weighted average shs out dil | 17.552 M 0.00 % | 17.552 M -0.15 % | 17.579 M 0.23 % | 17.538 M 0.00 % | 17.538 M 0.00 % | 17.538 M |
Weighted average shs out | 17.552 M 0.00 % | 17.552 M 0.08 % | 17.538 M 0.00 % | 17.538 M 0.00 % | 17.538 M 0.00 % | 17.538 M |
EPS diluted | 24.11 37.22 % | 17.57 -41.86 % | 30.22 -16.24 % | 36.08 62.82 % | 22.16 139.83 % | 9.24 |
Earnings per share | 24.11 37.22 % | 17.57 -41.99 % | 30.29 -16.05 % | 36.08 62.82 % | 22.16 139.83 % | 9.24 |
Gross profit | 2.226 B 4.14 % | 2.138 B 0.02 % | 2.138 B 6.80 % | 2.002 B 13.05 % | 1.770 B 6.85 % | 1.657 B |
Income tax expense | 77.601 M -60.25 % | 195.225 M 7.92 % | 180.896 M 484.09 % | -47.097 M 33.86 % | -71.205 M -184.77 % | 84.000 M |
Cost of revenue | 2.705 B 12.78 % | 2.399 B -10.74 % | 2.687 B -14.86 % | 3.156 B 11.22 % | 2.838 B -8.07 % | 3.087 B |
General and administrative expenses | 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 |
Other expenses | 1.000 K | 0.000 -100.00 % | 814.000 K 69.94 % | 479.000 K -30.78 % | 692.000 K 102.47 % | -28.000 M |
Operating expenses | 1.753 B 5.23 % | 1.666 B 9.03 % | 1.528 B 5.99 % | 1.441 B -2.65 % | 1.481 B 6.37 % | 1.392 B |
Cost and expenses | 4.458 B 9.69 % | 4.064 B -3.58 % | 4.215 B -8.32 % | 4.598 B 6.47 % | 4.318 B -3.58 % | 4.479 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.753 B 5.23 % | 1.666 B 9.09 % | 1.527 B 5.97 % | 1.441 B -2.64 % | 1.480 B 4.23 % | 1.420 B |
Interest income | 243.000 K 100.83 % | 121.000 K 8.04 % | 112.000 K 3.70 % | 108.000 K -8.47 % | 118.000 K -25.32 % | 158.000 K |
Interest expense | 27.961 M 48.30 % | 18.854 M 13.99 % | 16.540 M -29.61 % | 23.497 M 42.25 % | 16.518 M -15.47 % | 19.542 M |
Depreciation and amortization | 187.389 M 29.22 % | 145.013 M 3.78 % | 139.734 M -2.85 % | 143.833 M -6.98 % | 154.633 M 0.41 % | 154.000 M |
Operating income | 473.480 M 0.28 % | 472.160 M -22.56 % | 609.728 M 8.88 % | 560.023 M 93.26 % | 289.773 M 22.27 % | 237.000 M |
Operating income ratio | 0.10 -7.75 % | 0.10 -17.64 % | 0.13 16.39 % | 0.11 72.67 % | 0.06 25.87 % | 0.05 |
Total other income expenses net | 26.966 M -14.15 % | 31.410 M -69.33 % | 102.410 M 298.25 % | 25.715 M -7.17 % | 27.701 M 177.01 % | 10.000 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -724.240 M 1.47 % | -735.062 M -50.21 % | -489.354 M -5 516.20 % | 9.035 M -98.76 % | 729.895 M -11.07 % | 820.749 M |
Total investments | 449.552 M 40.44 % | 320.101 M 13.62 % | 281.722 M 68.57 % | 167.124 M 56.89 % | 106.520 M -54.67 % | 235.000 M |
Total debt | 2.005 B -4.27 % | 2.095 B 62.33 % | 1.290 B -7.81 % | 1.400 B -28.80 % | 1.966 B 12.90 % | 1.741 B |
Accumulated other comprehensive income loss | 97.957 M 99.94 % | 48.993 M 8.87 % | 45.000 M 462.50 % | 8.000 M 260.00 % | -5.000 M -150.00 % | -2.000 M |
Retained earnings | 1.834 B 23.84 % | 1.481 B 20.87 % | 1.225 B 68.06 % | 728.972 M 658.28 % | 96.135 M 132.92 % | -292.000 M |
Common stock | 483.560 M 0.00 % | 483.560 M 0.60 % | 480.680 M 1.21 % | 474.920 M 0.00 % | 474.920 M 0.19 % | 474.000 M |
Total equity | 2.734 B 20.63 % | 2.266 B 13.25 % | 2.001 B 37.53 % | 1.455 B 79.84 % | 809.086 M 90.82 % | 424.000 M |
Other non current liabilities | 491.783 M 7.79 % | 456.261 M 1.34 % | 450.215 M 4.02 % | 432.807 M -3.80 % | 449.889 M -2.41 % | 461.000 M |
Long term debt | 1.711 B -5.83 % | 1.817 B 64.61 % | 1.104 B -10.06 % | 1.227 B -11.41 % | 1.386 B 32.21 % | 1.048 B |
Total non current liabilities | 2.203 B -3.10 % | 2.274 B 46.28 % | 1.554 B -6.39 % | 1.660 B -9.55 % | 1.835 B 21.64 % | 1.509 B |
Other current liabilities | 973.906 M 2.85 % | 946.902 M 403.55 % | 188.046 M -30.84 % | 271.909 M 10.18 % | 246.787 M -66.38 % | 733.990 M |
Deferred revenue | 0.000 -100.00 % | 675.000 K -99.86 % | 499.898 M 3.02 % | 485.244 M -4.68 % | 509.068 M | 0.000 |
Short term debt | 293.787 M 5.98 % | 277.222 M 48.83 % | 186.267 M 8.22 % | 172.121 M -70.33 % | 580.048 M -19.88 % | 724.000 M |
Total current liabilities | 1.658 B 1.35 % | 1.636 B 28.92 % | 1.269 B -3.28 % | 1.312 B -21.28 % | 1.667 B -11.95 % | 1.893 B |
Total liabilities | 3.861 B -1.24 % | 3.910 B 38.48 % | 2.823 B -5.01 % | 2.972 B -15.13 % | 3.502 B 2.95 % | 3.402 B |
Other non current assets | 154.955 M -1.19 % | 156.822 M 1.91 % | 153.885 M 10.80 % | 138.888 M 3.51 % | 134.178 M 2 378.06 % | -5.890 M |
Long term investments | 449.552 M 40.44 % | 320.101 M 13.62 % | 281.722 M 68.57 % | 167.124 M 56.89 % | 106.520 M -54.67 % | 235.000 M |
Intangible assets | 76.170 M -13.44 % | 88.000 M 144.44 % | 36.000 M 44.00 % | 25.000 M -19.35 % | 31.000 M -29.55 % | 44.000 M |
GoodWill | 0.000 | 0.000 -100.00 % | 966.000 K 7.33 % | 900.000 K 30.81 % | 688.000 K | 0.000 |
Goodwill and intangible assets | 76.170 M -13.44 % | 88.000 M 138.06 % | 36.966 M 42.73 % | 25.900 M -18.27 % | 31.688 M -27.98 % | 44.000 M |
Property plant equipment net | 1.917 B 11.34 % | 1.722 B 11.29 % | 1.547 B -5.31 % | 1.634 B -7.29 % | 1.762 B -2.96 % | 1.816 B |
Total non current assets | 2.742 B 17.30 % | 2.337 B 13.76 % | 2.055 B -1.26 % | 2.081 B 0.10 % | 2.079 B -2.13 % | 2.124 B |
Other current assets | 263.810 M 10.99 % | 237.689 M 30.05 % | 182.761 M -1.83 % | 186.175 M -22.90 % | 241.477 M 131.08 % | -777.039 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 2.729 B -3.54 % | 2.830 B 59.00 % | 1.780 B 27.98 % | 1.391 B 12.53 % | 1.236 B 34.28 % | 920.251 M |
Cash and short term investments | 2.729 B -3.54 % | 2.830 B 59.00 % | 1.780 B 27.98 % | 1.391 B 12.53 % | 1.236 B 34.28 % | 920.251 M |
Total current assets | 3.853 B 0.39 % | 3.838 B 38.59 % | 2.770 B 18.03 % | 2.346 B 5.10 % | 2.233 B 142.60 % | 920.251 M |
Inventory | 133.189 M 112.17 % | 62.774 M 0.71 % | 62.331 M -6.52 % | 66.678 M 4.46 % | 63.833 M 38.77 % | 46.000 M |
Net receivables | 726.843 M 2.61 % | 708.362 M -4.91 % | 744.902 M 5.95 % | 703.044 M 1.67 % | 691.470 M -5.41 % | 731.039 M |
Tax assets | 144.045 M 183.97 % | 50.726 M 44.37 % | 35.136 M -69.50 % | 115.214 M 160.97 % | 44.149 M 26.54 % | 34.890 M |
Other assets | 1.000 K -66.67 % | 3.000 K 50.00 % | 2.000 K 0.00 % | 2.000 K -33.33 % | 3.000 K -100.00 % | 781.749 M |
Account payables | 288.399 M 10.92 % | 260.000 M -11.35 % | 293.290 M -17.05 % | 353.579 M 8.10 % | 327.072 M -15.92 % | 389.000 M |
Tax payables | 101.865 M -32.60 % | 151.146 M 48.91 % | 101.504 M 248.12 % | 29.158 M 681.72 % | 3.730 M -91.89 % | 46.010 M |
Deferred revenue non current | 0.000 100.00 % | -5.374 M 17.95 % | -6.550 M | 0.000 100.00 % | -6.676 M 1.10 % | -6.750 M |
Minority interest | 65.616 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 16.386 M -20.86 % | 20.706 M -45.10 % | 37.717 M -23.94 % | 49.591 M -24.45 % | 65.644 M -11.29 % | 74.000 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 M | 0.000 |
Other total stockholders equity | 252.844 M 0.00 % | 252.843 M 1.15 % | 249.963 M 2.31 % | 244.309 M 2.64 % | 238.031 M -2.38 % | 243.827 M |
Deferred tax liabilities non current | 0.000 -100.00 % | 5.374 M -17.95 % | 6.550 M | 0.000 -100.00 % | 6.676 M -1.10 % | 6.750 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 6.595 B 6.79 % | 6.176 B 28.01 % | 4.824 B 8.97 % | 4.427 B 2.69 % | 4.311 B 12.68 % | 3.826 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 | -341.000 K -100.16 % | 217.554 M 290.91 % | -113.956 M -288.52 % | 60.448 M 178.56 % | 21.700 M -82.24 % | 122.218 M |
Accounts receivables | -18.480 M -150.48 % | 36.609 M 187.46 % | -41.857 M -259.94 % | -11.629 M -129.39 % | 39.570 M 140.86 % | -96.850 M |
Inventory | -70.415 M -15 831.00 % | -442.000 K -110.17 % | 4.347 M 252.79 % | -2.845 M 83.27 % | -17.009 M -210.67 % | 15.369 M |
Accounts payables | 27.557 M 184.93 % | -32.448 M 46.18 % | -60.289 M -327.45 % | 26.507 M 142.20 % | -62.819 M -271.97 % | 36.528 M |
Other working capital | 60.997 M -71.47 % | 213.835 M | 0.000 -100.00 % | 48.415 M -21.86 % | 61.958 M -62.94 % | 167.171 M |
Other non cash items | -135.588 M 3.61 % | -140.664 M -596.96 % | 28.305 M -23.38 % | 36.943 M 121.40 % | -172.645 M -1 868.81 % | -8.769 M |
Net cash provided by operating activities | 474.644 M -34.57 % | 725.473 M 23.99 % | 585.083 M -33.00 % | 873.224 M 122.94 % | 391.688 M -8.92 % | 430.071 M |
Investments in property plant and equipment | -413.604 M -26.87 % | -326.000 M -218.48 % | -102.362 M -39.38 % | -73.442 M 7.85 % | -79.696 M 51.55 % | -164.488 M |
Acquisitions net | 0.000 -100.00 % | 250.000 K -99.57 % | 58.383 M 861.35 % | 6.073 M -66.06 % | 17.895 M | 0.000 |
Purchases of investments | 0.000 100.00 % | -27.835 M -11.34 % | -25.000 M | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 1.000 M | 0.000 -100.00 % | 7.059 M 885.89 % | 716.000 K -96.64 % | 21.280 M | 0.000 |
Other investing activites | -101.882 M -16.51 % | -87.448 M -1 004.00 % | -7.921 M -8.27 % | -7.316 M -168.51 % | 10.679 M 788.08 % | -1.552 M |
Net cash used for investing activites | -514.486 M -16.65 % | -441.033 M -531.48 % | -69.841 M 5.58 % | -73.969 M -147.87 % | -29.842 M 82.03 % | -166.040 M |
Debt repayment | -85.082 M -110.36 % | 821.248 M 942.84 % | -97.438 M 82.28 % | -550.000 M -373.19 % | 201.328 M 328.20 % | -88.223 M |
Common stock issued | -6.034 M -205.03 % | 5.745 M -50.00 % | 11.490 M | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -70.106 M -30.99 % | -53.522 M -58.16 % | -33.841 M | 0.000 | 0.000 | 0.000 |
Other financing activites | 52.229 M 374.30 % | -19.041 M 14.91 % | -22.377 M 77.52 % | -99.522 M 4.78 % | -104.520 M -63.40 % | -63.964 M |
Net cash used provided by financing activities | -108.993 M -114.45 % | 754.430 M 630.67 % | -142.166 M 78.11 % | -649.522 M -770.94 % | 96.808 M 163.61 % | -152.187 M |
Effect of forex changes on cash | 48.610 M 349.88 % | 10.805 M -32.48 % | 16.002 M 215.43 % | 5.073 M 482.29 % | -1.327 M | 0.000 |
Net change in cash | -100.224 M -109.55 % | 1.050 B 169.86 % | 389.077 M 151.33 % | 154.807 M -66.15 % | 457.328 M 311.88 % | 111.034 M |
Cash at beginning of period | 2.830 B 59.00 % | 1.780 B 27.98 % | 1.391 B 12.53 % | 1.236 B 58.75 % | 778.421 M 16.64 % | 667.387 M |
Cash at end of period | 2.729 B -3.54 % | 2.830 B 59.00 % | 1.780 B 27.98 % | 1.391 B 12.53 % | 1.236 B 58.75 % | 778.421 M |
Operating cash flow | 474.644 M -34.57 % | 725.473 M 23.99 % | 585.083 M -33.00 % | 873.224 M 122.94 % | 391.688 M -8.92 % | 430.071 M |
Capital expenditure | -413.604 M -3.89 % | -398.124 M -288.94 % | -102.362 M -39.38 % | -73.442 M 9.58 % | -81.226 M 50.62 % | -164.488 M |
Free CashFlow | 61.040 M -81.35 % | 327.349 M -32.19 % | 482.721 M -39.64 % | 799.782 M 157.61 % | 310.462 M 16.90 % | 265.583 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 | 1.141 B -4.15 % | 1.190 B -17.32 % | 1.440 B 21.42 % | 1.186 B 0.53 % | 1.179 B 4.69 % | 1.127 B -12.95 % | 1.294 B 23.77 % | 1.046 B -7.31 % | 1.128 B 5.59 % | 1.068 B -18.59 % | 1.312 B 14.97 % | 1.141 B |
Net income | 62.000 M -4.40 % | 64.852 M -55.57 % | 145.965 M 130.89 % | 63.218 M 6.69 % | 59.255 M -61.83 % | 155.220 M -5.10 % | 163.561 M 14 988.65 % | 1.084 M -98.69 % | 82.739 M 35.72 % | 60.961 M -52.59 % | 128.571 M -27.54 % | 177.428 M |
Income before tax | 115.000 M 13.80 % | 101.056 M -31.40 % | 147.321 M 32.57 % | 111.125 M -6.96 % | 119.435 M -3.01 % | 123.144 M -46.47 % | 230.033 M 222.29 % | 71.375 M -39.10 % | 117.194 M 37.93 % | 84.968 M -52.62 % | 179.315 M -19.94 % | 223.976 M |
Income before tax ratio | 0.10 18.73 % | 0.08 -17.04 % | 0.10 9.18 % | 0.09 -7.45 % | 0.10 -7.36 % | 0.11 -38.50 % | 0.18 160.40 % | 0.07 -34.30 % | 0.10 30.63 % | 0.08 -41.79 % | 0.14 -30.37 % | 0.20 |
EBITDA | 158.500 M 1.03 % | 156.889 M -23.97 % | 206.348 M 37.39 % | 150.194 M -12.45 % | 171.558 M 1.31 % | 169.345 M -28.09 % | 235.491 M 109.98 % | 112.151 M -7.81 % | 121.657 M 36.86 % | 88.889 M -59.60 % | 220.000 M -16.43 % | 263.256 M |
Net income ratio | 0.05 -0.26 % | 0.05 -46.26 % | 0.10 90.16 % | 0.05 6.12 % | 0.05 -63.54 % | 0.14 9.02 % | 0.13 12 091.31 % | 0.00 -98.59 % | 0.07 28.54 % | 0.06 -41.76 % | 0.10 -36.97 % | 0.16 |
Ratio EBITDA | 0.14 5.40 % | 0.13 -8.04 % | 0.14 13.15 % | 0.13 -12.92 % | 0.15 -3.23 % | 0.15 -17.39 % | 0.18 69.66 % | 0.11 -0.55 % | 0.11 29.62 % | 0.08 -50.37 % | 0.17 -27.31 % | 0.23 |
Gross profit ratio | 0.47 1.47 % | 0.46 11.48 % | 0.42 -9.41 % | 0.46 -1.12 % | 0.46 -3.03 % | 0.48 -6.40 % | 0.51 13.87 % | 0.45 -2.24 % | 0.46 0.05 % | 0.46 2.25 % | 0.45 -4.84 % | 0.47 |
Weighted average shs out dil | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.01 % | 17.551 M -0.86 % | 17.704 M 0.95 % | 17.538 M |
Weighted average shs out | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.00 % | 17.552 M 0.01 % | 17.551 M 0.06 % | 17.540 M 0.02 % | 17.538 M |
EPS diluted | 3.53 -4.34 % | 3.69 -55.65 % | 8.32 131.11 % | 3.60 6.51 % | 3.38 -61.76 % | 8.84 -5.35 % | 9.34 15 013.27 % | 0.06 -98.69 % | 4.73 36.31 % | 3.47 -52.20 % | 7.26 -28.26 % | 10.12 |
Earnings per share | 3.53 -4.34 % | 3.69 -55.65 % | 8.32 131.11 % | 3.60 6.51 % | 3.38 -61.76 % | 8.84 -5.35 % | 9.34 15 013.27 % | 0.06 -98.69 % | 4.73 36.31 % | 3.47 -52.66 % | 7.33 -27.57 % | 10.12 |
Gross profit | 536.000 M -2.74 % | 551.093 M -7.82 % | 597.870 M 9.99 % | 543.572 M -0.59 % | 546.780 M 1.51 % | 538.632 M -18.53 % | 661.118 M 40.93 % | 469.123 M -9.38 % | 517.677 M 5.64 % | 490.036 M -16.76 % | 588.705 M 9.41 % | 538.061 M |
Income tax expense | 53.000 M 43.46 % | 36.944 M 2 080.87 % | 1.694 M -96.46 % | 47.907 M -20.39 % | 60.179 M 287.62 % | -32.075 M -148.25 % | 66.472 M -5.43 % | 70.291 M 104.00 % | 34.456 M 43.53 % | 24.006 M -52.69 % | 50.744 M 9.01 % | 46.548 M |
Cost of revenue | 605.000 M -5.37 % | 639.305 M -24.06 % | 841.861 M 31.10 % | 642.173 M 1.50 % | 632.663 M 7.60 % | 587.977 M -7.13 % | 633.118 M 9.80 % | 576.592 M -5.55 % | 610.455 M 5.55 % | 578.380 M -20.08 % | 723.714 M 19.93 % | 603.434 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 |
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 |
Other expenses | 1.000 M | 0.000 | 0.000 100.00 % | -999.000 K | 0.000 -100.00 % | 724.000 K 12.07 % | 646.000 K 212.15 % | -576.000 K | 0.000 -100.00 % | 3.136 M | 0.000 | 0.000 |
Operating expenses | 425.000 M -5.76 % | 450.978 M 6.03 % | 425.333 M -0.77 % | 428.629 M -6.77 % | 459.774 M 4.80 % | 438.724 M 6.06 % | 413.646 M -2.54 % | 424.424 M 1.34 % | 418.808 M 2.42 % | 408.915 M 1.09 % | 404.490 M 5.75 % | 382.495 M |
Cost and expenses | 1.030 B -5.53 % | 1.090 B -13.96 % | 1.267 B 18.34 % | 1.071 B -1.98 % | 1.092 B 6.40 % | 1.027 B -1.92 % | 1.047 B 4.57 % | 1.001 B -2.74 % | 1.029 B 4.25 % | 987.295 M -12.49 % | 1.128 B 14.43 % | 985.929 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 |
Selling general and administrative expenses | 424.000 M -5.98 % | 450.978 M 6.03 % | 425.333 M -1.00 % | 429.628 M -6.56 % | 459.774 M 4.97 % | 438.000 M 6.05 % | 413.000 M -2.82 % | 425.000 M 1.43 % | 419.000 M 2.70 % | 408.000 M 0.87 % | 404.490 M 5.75 % | 382.495 M |
Interest income | 723.000 K 55.15 % | 466.000 K 1 009.52 % | 42.000 K -68.89 % | 135.000 K 419.23 % | 26.000 K -35.00 % | 40.000 K 48.15 % | 27.000 K -27.03 % | 37.000 K 37.04 % | 27.000 K -10.00 % | 30.000 K 11.11 % | 27.000 K -12.90 % | 31.000 K |
Interest expense | 9.392 M 3.36 % | 9.087 M 21.53 % | 7.477 M -1.67 % | 7.604 M 3.91 % | 7.318 M 31.57 % | 5.562 M 1.91 % | 5.458 M 8.90 % | 5.012 M 12.30 % | 4.463 M 13.82 % | 3.921 M -2.27 % | 4.012 M -0.96 % | 4.051 M |
Depreciation and amortization | 46.500 M -0.53 % | 46.746 M -9.32 % | 51.549 M 42.20 % | 36.250 M -19.09 % | 44.804 M 10.25 % | 40.640 M | 0.000 -100.00 % | 35.764 M 33.54 % | 26.781 M 347.77 % | 5.981 M -83.69 % | 36.674 M 4.10 % | 35.230 M |
Operating income | 111.000 M 10.87 % | 100.115 M -41.97 % | 172.537 M 50.11 % | 114.943 M 32.11 % | 87.006 M -12.91 % | 99.907 M -59.63 % | 247.472 M 453.64 % | 44.699 M -54.79 % | 98.869 M 21.88 % | 81.120 M -55.96 % | 184.215 M 18.42 % | 155.566 M |
Operating income ratio | 0.10 15.67 % | 0.08 -29.82 % | 0.12 23.63 % | 0.10 31.41 % | 0.07 -16.81 % | 0.09 -53.62 % | 0.19 347.33 % | 0.04 -51.23 % | 0.09 15.43 % | 0.08 -45.91 % | 0.14 2.99 % | 0.14 |
Total other income expenses net | 4.000 M 325.08 % | 941.000 K 103.73 % | -25.216 M -560.45 % | -3.818 M -111.77 % | 32.429 M 39.56 % | 23.237 M 233.25 % | -17.439 M -165.37 % | 26.676 M 45.57 % | 18.325 M 376.22 % | 3.848 M 178.53 % | -4.900 M -107.16 % | 68.410 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 | -856.705 M -30.52 % | -656.403 M 9.37 % | -724.240 M -63.27 % | -443.588 M 30.00 % | -633.669 M -0.38 % | -631.242 M 14.12 % | -735.062 M -52.82 % | -481.000 M 11.51 % | -543.583 M -32.57 % | -410.021 M 18.97 % | -506.000 M 3.32 % | -523.377 M |
Total investments | 729.890 M -2.27 % | 746.881 M 66.14 % | 449.552 M -37.07 % | 714.393 M 2.05 % | 700.038 M 7.22 % | 652.891 M 103.96 % | 320.101 M -32.87 % | 476.841 M -7.43 % | 515.106 M 15.62 % | 445.500 M 2.41 % | 435.000 M -2.03 % | 444.000 M |
Total debt | 2.860 B 45.01 % | 1.972 B -1.65 % | 2.005 B -2.45 % | 2.055 B -4.05 % | 2.142 B -3.02 % | 2.209 B 5.46 % | 2.095 B 27.48 % | 1.643 B -2.23 % | 1.681 B 33.11 % | 1.263 B -0.82 % | 1.273 B 2.87 % | 1.238 B |
Accumulated other comprehensive income loss | 72.000 M -22.23 % | 92.577 M -5.49 % | 97.957 M 31.63 % | 74.421 M 1.95 % | 73.000 M 58.70 % | 46.000 M -6.12 % | 49.000 M 2.08 % | 48.000 M 33.33 % | 36.000 M -10.00 % | 40.000 M -11.11 % | 45.000 M 34.40 % | 33.482 M |
Retained earnings | 1.890 B 3.39 % | 1.828 B -0.29 % | 1.834 B 8.65 % | 1.688 B 3.86 % | 1.625 B 3.78 % | 1.566 B 5.74 % | 1.481 B 12.42 % | 1.317 B 0.08 % | 1.316 B 6.71 % | 1.233 B 0.69 % | 1.225 B 11.71 % | 1.097 B |
Common stock | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.00 % | 483.560 M 0.74 % | 480.000 M 1.07 % | 474.920 M |
Total equity | 2.758 B 1.50 % | 2.718 B -0.59 % | 2.734 B 7.47 % | 2.544 B 4.46 % | 2.435 B 3.72 % | 2.348 B 3.59 % | 2.266 B 7.79 % | 2.102 B 0.66 % | 2.089 B 3.91 % | 2.010 B 0.50 % | 2.000 B 8.15 % | 1.849 B |
Other non current liabilities | 504.831 M 0.44 % | 502.603 M 2.20 % | 491.783 M -3.18 % | 507.922 M 1.46 % | 500.623 M 3.98 % | 481.439 M 5.52 % | 456.266 M -6.13 % | 486.079 M 1.55 % | 478.674 M 2.06 % | 469.013 M 3.87 % | 451.550 M -5.04 % | 475.503 M |
Long term debt | 2.478 B 48.48 % | 1.669 B -2.48 % | 1.711 B -3.24 % | 1.769 B -4.67 % | 1.855 B -3.47 % | 1.922 B 5.76 % | 1.817 B 29.23 % | 1.406 B -4.69 % | 1.475 B 35.05 % | 1.093 B -0.99 % | 1.103 B 1.47 % | 1.088 B |
Total non current liabilities | 2.983 B 37.36 % | 2.171 B -1.43 % | 2.203 B -3.23 % | 2.277 B -3.37 % | 2.356 B -1.98 % | 2.403 B 5.71 % | 2.274 B 20.15 % | 1.892 B -3.16 % | 1.954 B 25.14 % | 1.562 B 0.42 % | 1.555 B -0.51 % | 1.563 B |
Other current liabilities | 1.004 B 0.69 % | 996.689 M -7.35 % | 1.076 B -2.15 % | 1.099 B -8.52 % | 1.202 B 16.29 % | 1.033 B 228.22 % | 314.870 M -53.22 % | 673.076 M -8.08 % | 732.210 M -2.25 % | 749.094 M 8.84 % | 688.229 M -13.25 % | 793.347 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 110.946 M -82.44 % | 631.865 M 487.70 % | 107.515 M -37.64 % | 172.415 M 166.73 % | 64.640 M | 0.000 -100.00 % | 34.692 M |
Short term debt | 381.604 M 25.88 % | 303.148 M 3.19 % | 293.787 M 2.45 % | 286.748 M 0.00 % | 286.748 M 0.00 % | 286.748 M 3.44 % | 277.222 M 17.09 % | 236.756 M 15.45 % | 205.067 M 20.63 % | 170.000 M -8.73 % | 186.267 M 24.18 % | 150.000 M |
Total current liabilities | 1.707 B 9.51 % | 1.558 B -6.00 % | 1.658 B 1.46 % | 1.634 B -12.58 % | 1.869 B 4.24 % | 1.793 B 9.61 % | 1.636 B 25.66 % | 1.302 B 0.83 % | 1.291 B 9.76 % | 1.176 B -7.31 % | 1.269 B 1.12 % | 1.255 B |
Total liabilities | 4.690 B 25.73 % | 3.730 B -3.40 % | 3.861 B -1.27 % | 3.911 B -7.44 % | 4.225 B 0.68 % | 4.197 B 7.35 % | 3.910 B 22.39 % | 3.194 B -1.57 % | 3.245 B 18.53 % | 2.738 B -3.05 % | 2.824 B 0.21 % | 2.818 B |
Other non current assets | 890.000 K 44 400.00 % | 2.000 K -100.00 % | 299.000 M 29 899 900.00 % | 1.000 K -99.79 % | 485.000 K -99.93 % | 652.891 M 303.56 % | 161.783 M -66.07 % | 476.841 M -7.43 % | 515.106 M 15.62 % | 445.500 M 123.91 % | -1.863 B -519.24 % | 444.399 M |
Long term investments | 729.000 M -2.39 % | 746.881 M 66.14 % | 449.552 M -37.07 % | 714.393 M 2.06 % | 700.000 M 7.36 % | 652.000 M 103.69 % | 320.101 M -32.75 % | 476.000 M -7.57 % | 515.000 M 15.73 % | 445.000 M 2.30 % | 435.000 M -2.03 % | 444.000 M |
Intangible assets | 65.000 M -7.98 % | 70.633 M -7.27 % | 76.170 M -6.67 % | 81.611 M 0.75 % | 81.000 M -3.57 % | 84.000 M -4.55 % | 88.000 M -3.30 % | 91.000 M 21.33 % | 75.000 M 66.67 % | 45.000 M 25.00 % | 36.000 M 5.88 % | 34.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 929.000 K 124.94 % | 413.000 K -9.83 % | 458.000 K 1.10 % | 453.000 K -41.62 % | 776.000 K | 0.000 | 0.000 |
Goodwill and intangible assets | 65.097 M -7.84 % | 70.633 M -7.27 % | 76.170 M -6.67 % | 81.611 M 0.75 % | 81.000 M -4.63 % | 84.929 M -3.94 % | 88.413 M -3.33 % | 91.458 M 21.21 % | 75.453 M 64.83 % | 45.776 M 27.16 % | 36.000 M 5.88 % | 34.000 M |
Property plant equipment net | 1.985 B 2.89 % | 1.929 B 0.62 % | 1.917 B -4.78 % | 2.013 B 1.65 % | 1.981 B 8.73 % | 1.822 B 5.80 % | 1.722 B 2.38 % | 1.682 B -0.06 % | 1.683 B -0.56 % | 1.692 B 9.46 % | 1.546 B -1.60 % | 1.571 B |
Total non current assets | 2.780 B 1.21 % | 2.746 B 0.17 % | 2.742 B -2.41 % | 2.809 B 1.71 % | 2.762 B 7.92 % | 2.559 B 9.50 % | 2.337 B 3.88 % | 2.250 B -1.02 % | 2.273 B 4.11 % | 2.184 B 1 055.16 % | 189.021 M -90.78 % | 2.050 B |
Other current assets | 224.166 M -22.69 % | 289.976 M 9.92 % | 263.810 M -15.95 % | 313.870 M 9.60 % | 286.389 M 14.95 % | 249.139 M 4.82 % | 237.689 M 2.86 % | 231.079 M 82.42 % | 126.672 M -21.29 % | 160.935 M -12.40 % | 183.725 M 19.23 % | 154.095 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.000 K -95.74 % | 891.000 K | 0.000 -100.00 % | 841.000 K 693.40 % | 106.000 K -78.80 % | 500.000 K | 0.000 | 0.000 |
cash and cash equivalents | 3.716 B 41.39 % | 2.628 B -3.70 % | 2.729 B 9.22 % | 2.499 B -9.97 % | 2.776 B -2.26 % | 2.840 B 0.37 % | 2.830 B 33.22 % | 2.124 B -4.50 % | 2.224 B 32.98 % | 1.673 B -5.99 % | 1.779 B 1.03 % | 1.761 B |
Cash and short term investments | 3.716 B 41.39 % | 2.628 B -3.70 % | 2.729 B 9.22 % | 2.499 B -9.97 % | 2.776 B -2.26 % | 2.840 B 0.37 % | 2.830 B 33.22 % | 2.124 B -4.50 % | 2.224 B 32.98 % | 1.673 B -5.99 % | 1.779 B 1.03 % | 1.761 B |
Total current assets | 4.668 B 26.13 % | 3.701 B -3.94 % | 3.853 B 5.70 % | 3.645 B -6.49 % | 3.898 B -2.17 % | 3.985 B 3.82 % | 3.838 B 25.99 % | 3.047 B -0.46 % | 3.061 B 19.35 % | 2.564 B -7.39 % | 2.769 B 5.81 % | 2.617 B |
Inventory | 157.132 M 11.74 % | 140.628 M 5.59 % | 133.189 M -34.83 % | 204.362 M 9.95 % | 185.864 M 14.85 % | 161.825 M 157.79 % | 62.774 M -9.78 % | 69.577 M 11.34 % | 62.489 M 10.96 % | 56.315 M -9.17 % | 62.000 M -25.79 % | 83.543 M |
Net receivables | 570.621 M -11.14 % | 642.162 M -11.65 % | 726.843 M 15.73 % | 628.030 M -3.41 % | 650.217 M -11.40 % | 733.864 M 3.60 % | 708.362 M 13.88 % | 622.012 M -3.92 % | 647.364 M -4.03 % | 674.524 M -9.45 % | 744.902 M 20.44 % | 618.501 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -652.000 M -1 537.64 % | 45.352 M 109.53 % | -476.000 M 7.57 % | -515.000 M -15.73 % | -445.000 M -1 366.51 % | 35.136 M 107.93 % | -443.271 M |
Other assets | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K -66.67 % | 3.000 K 50.00 % | 2.000 K 100.00 % | 1.000 K -50.00 % | 2.000 K -100.00 % | 1.866 B | 0.000 |
Account payables | 216.283 M -16.38 % | 258.648 M -10.32 % | 288.399 M 16.30 % | 247.976 M -0.06 % | 248.116 M -19.87 % | 309.638 M 18.71 % | 260.842 M 16.79 % | 223.346 M -16.22 % | 266.583 M 14.11 % | 233.612 M -20.27 % | 293.000 M 5.80 % | 276.946 M |
Tax payables | 105.276 M | 0.000 | 0.000 | 0.000 -100.00 % | 132.637 M 153.25 % | 52.373 M -65.35 % | 151.146 M 147.08 % | 61.172 M -29.89 % | 87.251 M 270.40 % | 23.556 M -76.79 % | 101.504 M 192.59 % | 34.692 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.374 M | 0.000 | 0.000 | 0.000 100.00 % | -6.550 M | 0.000 |
Minority interest | 59.247 M -1.53 % | 60.165 M -8.31 % | 65.616 M 45.43 % | 45.120 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 -100.00 % | 16.386 M | 0.000 | 0.000 | 0.000 -100.00 % | 20.706 M | 0.000 | 0.000 | 0.000 -100.00 % | 37.717 M | 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 |
Other total stockholders equity | 252.844 M 0.00 % | 252.843 M 0.00 % | 252.841 M 0.00 % | 252.841 M -0.23 % | 253.412 M 0.23 % | 252.841 M 0.00 % | 252.841 M 0.00 % | 252.844 M 0.00 % | 252.841 M 0.00 % | 252.841 M 1.14 % | 250.000 M 2.35 % | 244.251 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.374 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.550 M | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.001 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 7.448 B 15.51 % | 6.448 B -2.23 % | 6.595 B 2.17 % | 6.455 B -3.09 % | 6.660 B 1.77 % | 6.544 B 5.97 % | 6.176 B 16.60 % | 5.297 B -0.70 % | 5.334 B 12.34 % | 4.748 B -1.58 % | 4.824 B 3.36 % | 4.667 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 | -62.000 M 4.40 % | -64.852 M 55.57 % | -145.966 M -130.89 % | -63.218 M -7.15 % | -59.000 M 61.94 % | -155.000 M 5.49 % | -164.000 M -16 300.00 % | -1.000 M 98.80 % | -83.000 M -38.33 % | -60.000 M 53.49 % | -129.000 M 27.12 % | -177.000 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 |