2321.T

Softfront Holdings 2321.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 823.600 M -7.41 % 889.515 M 16.45 % 763.829 M 102.18 % 377.803 M 21.83 % 310.102 M 6.56 % 291.000 M
Net income -81.165 M 74.40 % -317.022 M -433.64 % -59.408 M -104.44 % -29.059 M -153.52 % 54.296 M 128.13 % -193.000 M
Income before tax -55.197 M 83.51 % -334.791 M -541.20 % -52.213 M -88.20 % -27.743 M -150.03 % 55.451 M 128.73 % -193.000 M
Income before tax ratio -0.07 82.19 % -0.38 -450.60 % -0.07 6.91 % -0.07 -141.07 % 0.18 126.96 % -0.66
EBITDA -27.014 M 16.04 % -32.175 M -189.87 % 35.800 M 394.89 % 7.234 M -87.67 % 58.673 M 132.29 % -181.716 M
Net income ratio -0.10 72.35 % -0.36 -358.23 % -0.08 -1.12 % -0.08 -143.93 % 0.18 126.40 % -0.66
Ratio EBITDA -0.03 9.32 % -0.04 -177.18 % 0.05 144.78 % 0.02 -89.88 % 0.19 130.30 % -0.62
Gross profit ratio 0.50 54.37 % 0.32 -32.75 % 0.48 -12.37 % 0.54 -14.80 % 0.64 53.79 % 0.42
Weighted average shs out dil 30.971 M 0.47 % 30.826 M 0.50 % 30.673 M 7.21 % 28.610 M 3.80 % 27.562 M 4.35 % 26.414 M
Weighted average shs out 30.971 M 0.47 % 30.826 M 0.50 % 30.673 M 7.21 % 28.610 M 3.80 % 27.562 M 4.35 % 26.414 M
EPS diluted -2.62 74.51 % -10.28 -429.90 % -1.94 -90.20 % -1.02 -151.78 % 1.97 126.95 % -7.31
Earnings per share -2.62 74.51 % -10.28 -429.90 % -1.94 -90.20 % -1.02 -151.78 % 1.97 126.95 % -7.31
Gross profit 408.238 M 42.93 % 285.622 M -21.68 % 364.702 M 77.17 % 205.849 M 3.80 % 198.305 M 63.89 % 121.000 M
Income tax expense 7.086 M -46.81 % 13.321 M 63.03 % 8.171 M 1 657.20 % 465.000 K -59.71 % 1.154 M 18.97 % 970.000 K
Cost of revenue 415.362 M -31.22 % 603.893 M 51.30 % 399.127 M 132.11 % 171.954 M 53.81 % 111.797 M -34.24 % 170.000 M
General and administrative expenses 40.000 M 0.00 % 40.000 M -2.44 % 41.000 M 24.24 % 33.000 M 26.92 % 26.000 M -27.78 % 36.000 M
Selling and marketing expenses 328.000 M 583.33 % 48.000 M -87.20 % 375.000 M 81.16 % 207.000 M 52.21 % 136.000 M -36.45 % 214.000 M
Other expenses -9.103 M -153.71 % -3.588 M 38.04 % -5.791 M 66.98 % -17.540 M -463.60 % 4.824 M -86.22 % 35.000 M
Operating expenses 379.567 M -15.65 % 450.000 M 7.95 % 416.861 M 86.54 % 223.469 M 32.64 % 168.479 M -46.34 % 314.000 M
Cost and expenses 794.929 M -24.51 % 1.053 B 29.05 % 815.988 M 106.36 % 395.423 M 41.08 % 280.276 M -42.09 % 484.000 M
Research and development expenses 9.103 M 82.06 % 5.000 M -24.83 % 6.652 M 559.27 % 1.009 M -39.03 % 1.655 M -94.29 % 29.000 M
Selling general and administrative expenses 379.567 M -15.39 % 448.588 M 7.83 % 416.000 M 73.33 % 240.000 M 48.15 % 162.000 M -35.20 % 250.000 M
Interest income 112.000 K -17.65 % 136.000 K -82.20 % 764.000 K -41.00 % 1.295 M 61.67 % 801.000 K 14.76 % 698.000 K
Interest expense 67.000 K -72.98 % 248.000 K -60.94 % 635.000 K 412.10 % 124.000 K 1 450.00 % 8.000 K -99.08 % 866.000 K
Depreciation and amortization 28.116 M -90.70 % 302.367 M 246.04 % 87.379 M 150.71 % 34.852 M 984.38 % 3.214 M -64.29 % 9.000 M
Operating income 28.671 M 117.44 % -164.411 M -215.21 % -52.159 M -196.00 % -17.621 M -159.08 % 29.824 M 118.88 % -158.000 M
Operating income ratio 0.03 118.83 % -0.18 -170.67 % -0.07 -46.41 % -0.05 -148.50 % 0.10 117.71 % -0.54
Total other income expenses net -83.868 M 50.78 % -170.380 M -315 418.52 % -54.000 K 99.47 % -10.122 M -139.50 % 25.627 M 0.000
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -1.419 B -624.07 % -196.042 M -43.49 % -136.620 M 47.46 % -260.026 M -19.73 % -217.172 M -20.65 % -180.000 M
Total investments 28.126 M -32.34 % 41.568 M 66.35 % 24.989 M 0.62 % 24.836 M -48.13 % 47.879 M 6.40 % 45.000 M
Total debt 0.000 -100.00 % 9.984 M -51.02 % 20.383 M -37.27 % 32.491 M 0.000 -100.00 % 1.000 M
Accumulated other comprehensive income loss 1.211 M 0.00 % 1.211 M -39.45 % 2.000 M 0.00 % 2.000 M 0.00 % 2.000 M -71.43 % 7.000 M
Retained earnings -366.273 M -28.47 % -285.108 M -993.39 % 31.913 M -65.05 % 91.322 M -24.14 % 120.381 M 125.45 % -473.000 M
Common stock 612.226 M 2 654.80 % 22.224 M 122.24 % 10.000 M 0.00 % 10.000 M 0.00 % 10.000 M -89.69 % 97.000 M
Total equity 1.289 B 650.96 % 171.703 M -65.34 % 495.416 M -10.83 % 555.584 M 170.77 % 205.183 M 44.50 % 142.000 M
Other non current liabilities 156.241 M 0.00 % 156.241 M 0.00 % 156.242 M 0.00 % 156.242 M 0.00 % 156.242 M 15 624 100.00 % 1.000 K
Long term debt 0.000 0.000 -100.00 % 9.150 M -55.11 % 20.383 M 0.000 0.000
Total non current liabilities 167.967 M 7.51 % 156.241 M -5.53 % 165.392 M -6.36 % 176.625 M 13.05 % 156.242 M 15 624 100.00 % 1.000 K
Other current liabilities 234.753 M 58.07 % 148.514 M 1 080.74 % 12.578 M 352.93 % 2.777 M -93.08 % 40.110 M 29.39 % 31.000 M
Deferred revenue 0.000 0.000 -100.00 % 56.709 M -2.75 % 58.312 M 0.000 0.000
Short term debt 0.000 -100.00 % 9.984 M -11.12 % 11.233 M -7.23 % 12.108 M 0.000 -100.00 % 1.000 M
Total current liabilities 249.867 M 33.26 % 187.509 M 67.26 % 112.108 M 28.14 % 87.487 M 54.24 % 56.720 M 38.34 % 41.000 M
Total liabilities 417.834 M 21.55 % 343.750 M 23.87 % 277.500 M 5.07 % 264.112 M 24.02 % 212.962 M 21 296 100.00 % 1.000 K
Other non current assets 14.854 M 29 608.00 % 50.000 K -16.67 % 60.000 K -98.19 % 3.314 M -93.51 % 51.050 M 240.33 % 15.000 M
Long term investments 28.126 M -14.77 % 33.000 M 32.06 % 24.989 M 0.62 % 24.836 M -48.13 % 47.879 M 6.40 % 45.000 M
Intangible assets 38.284 M -16.80 % 46.017 M -67.92 % 143.464 M 22.97 % 116.669 M 150.85 % 46.509 M 830.18 % 5.000 M
GoodWill 0.000 0.000 -100.00 % 174.104 M -16.96 % 209.663 M 0.000 0.000
Goodwill and intangible assets 38.284 M -16.80 % 46.017 M -85.51 % 317.568 M -2.69 % 326.332 M 601.65 % 46.509 M 830.18 % 5.000 M
Property plant equipment net 0.000 0.000 -100.00 % 21.455 M 14.88 % 18.676 M 48.65 % 12.564 M 0.000
Total non current assets 81.264 M 2.78 % 79.067 M -78.96 % 375.832 M -4.14 % 392.073 M 266.42 % 107.002 M 64.62 % 65.000 M
Other current assets 23.422 M 9.11 % 21.466 M -9.35 % 23.680 M 66.67 % 14.208 M 22.99 % 11.552 M -33.29 % 17.317 M
Short term investments 0.000 -100.00 % 8.568 M 0.000 0.000 0.000 0.000
cash and cash equivalents 1.419 B 588.99 % 206.026 M 31.22 % 157.003 M -46.33 % 292.517 M 34.69 % 217.172 M 19.98 % 181.000 M
Cash and short term investments 1.419 B 588.99 % 206.026 M 31.22 % 157.003 M -46.33 % 292.517 M 34.69 % 217.172 M 19.98 % 181.000 M
Total current assets 1.626 B 272.61 % 436.385 M 9.90 % 397.082 M -7.14 % 427.619 M 37.44 % 311.140 M 13.14 % 275.000 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 183.083 M -12.36 % 208.893 M -3.47 % 216.399 M 79.00 % 120.894 M 46.69 % 82.416 M 7.48 % 76.683 M
Tax assets 0.000 0.000 -100.00 % 11.760 M -37.83 % 18.915 M 137.09 % -51.000 M 0.000
Other assets 0.000 -100.00 % 1.000 K -50.00 % 2.000 K -50.00 % 4.000 K 33.33 % 3.000 K 0.000
Account payables 15.114 M -44.94 % 27.451 M -9.79 % 30.430 M 126.62 % 13.428 M -13.12 % 15.456 M 89.53 % 8.155 M
Tax payables 0.000 -100.00 % 1.560 M 34.72 % 1.158 M 34.34 % 862.000 K -25.30 % 1.154 M 36.57 % 845.000 K
Deferred revenue non current 11.726 M 0.000 100.00 % -1.244 B 0.000 0.000 0.000
Minority interest 58.234 M 47.98 % 39.352 M -44.14 % 70.444 M -1.37 % 71.420 M 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 984.025 M 149.74 % 394.024 M 3.20 % 381.800 M 0.00 % 381.800 M 417.62 % 73.760 M -85.57 % 511.000 M
Deferred tax liabilities non current 0.000 0.000 -100.00 % 1.244 B 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -41.000 M
Total assets 1.707 B 231.22 % 515.453 M -33.31 % 772.916 M -5.71 % 819.696 M 96.03 % 418.145 M 22.98 % 340.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
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 -5.514 M -106.04 % 91.228 M 213.40 % -80.449 M -690.93 % 13.614 M 77.77 % 7.658 M -73.59 % 29.000 M
Accounts receivables 25.809 M 110.89 % 12.238 M 112.14 % -100.796 M -310.97 % 47.777 M 383.85 % -16.832 M -1 783.20 % 1.000 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -12.337 M -314.27 % -2.978 M -117.52 % 17.002 M 176.41 % -22.252 M -453.37 % 6.297 M 175.25 % -8.368 M
Other working capital -18.986 M -123.16 % 81.968 M 2 350.46 % 3.345 M 128.08 % -11.911 M -165.47 % 18.193 M -35.03 % 28.000 M
Other non cash items 119.246 M 1 124.80 % -11.636 M -2 857.35 % 422.000 K 104.12 % -10.244 M 46.33 % -19.087 M -46.82 % -13.000 M
Net cash provided by operating activities 60.683 M -6.55 % 64.937 M 244.75 % -44.861 M -589.59 % 9.163 M -80.60 % 47.236 M 128.12 % -168.000 M
Investments in property plant and equipment -20.383 M 35.44 % -31.572 M 60.00 % -78.934 M -47.65 % -53.461 M -19.61 % -44.695 M -346.95 % -10.000 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 79.633 M 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 3.100 M 933.33 % 300.000 K 0.000 -100.00 % 10.000 M -23.08 % 13.000 M -13.33 % 15.000 M
Other investing activites 2.868 M 111.35 % 1.357 M 186.89 % 473.000 K -87.03 % 3.648 M -50.33 % 7.345 M -59.19 % 18.000 M
Net cash used for investing activites -14.415 M 51.81 % -29.915 M 61.87 % -78.461 M -297.04 % 39.820 M 263.53 % -24.350 M -205.87 % 23.000 M
Debt repayment -9.984 M 3.99 % -10.399 M 14.11 % -12.108 M -145.93 % 26.361 M 1 982.93 % -1.400 M 46.15 % -2.600 M
Common stock issued 1.177 B 4 724.50 % 24.400 M 0.000 0.000 -100.00 % 13.997 M -88.78 % 124.734 M
Common stock repurchased 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
Other financing activites 0.000 0.000 100.00 % -83.000 K 0.000 0.000 100.00 % -1.134 M
Net cash used provided by financing activities 1.167 B 8 236.50 % 14.001 M 214.85 % -12.191 M -146.25 % 26.361 M 109.26 % 12.597 M -89.59 % 121.000 M
Effect of forex changes on cash 1.000 K 0.000 100.00 % -1.000 K -200.00 % 1.000 K 0.00 % 1.000 K 0.000
Net change in cash 1.213 B 2 375.29 % 49.023 M 136.18 % -135.514 M -279.86 % 75.345 M 112.34 % 35.484 M 115.50 % -228.998 M
Cash at beginning of period 206.026 M 31.22 % 157.003 M -46.33 % 292.517 M 34.69 % 217.172 M 19.53 % 181.688 M -11.37 % 204.998 M
Cash at end of period 1.419 B 588.99 % 206.026 M 31.22 % 157.003 M -46.33 % 292.517 M 34.69 % 217.172 M 1 004.88 % -24.000 M
Operating cash flow 60.683 M -6.55 % 64.937 M 244.75 % -44.861 M -589.59 % 9.163 M -80.60 % 47.236 M 128.12 % -168.000 M
Capital expenditure -20.383 M 35.44 % -31.572 M 60.00 % -78.934 M -47.65 % -53.461 M -19.61 % -44.695 M -346.95 % -10.000 M
Free CashFlow 40.300 M 20.79 % 33.365 M 126.95 % -123.795 M -179.46 % -44.298 M -1 843.33 % 2.541 M 101.43 % -178.000 M
2025 2024 2023 2022 2021 2020
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 202.134 M -9.48 % 223.310 M 7.88 % 207.000 M -10.00 % 230.000 M 41.10 % 163.000 M -34.72 % 249.711 M -1.41 % 253.275 M 20.32 % 210.505 M 19.59 % 176.024 M -25.60 % 236.606 M 16.87 % 202.446 M 12.39 % 180.135 M
Net income -15.621 M 81.39 % -83.951 M -422.89 % 26.000 M 36.84 % 19.000 M 144.19 % -43.000 M -198.76 % -14.393 M 93.40 % -218.043 M -393.14 % -44.215 M -9.52 % -40.370 M -331.86 % 17.411 M 167.39 % -25.836 M -1.77 % -25.387 M
Income before tax -8.532 M 87.56 % -68.582 M -354.01 % 27.000 M -6.90 % 29.000 M 168.05 % -42.615 M -256.22 % -11.963 M 95.23 % -250.643 M -609.74 % -35.315 M 4.22 % -36.870 M -206.83 % 34.514 M 239.33 % -24.771 M 2.95 % -25.523 M
Income before tax ratio -0.04 86.26 % -0.31 -335.46 % 0.13 3.45 % 0.13 148.23 % -0.26 -445.72 % -0.05 95.16 % -0.99 -489.88 % -0.17 19.91 % -0.21 -243.59 % 0.15 219.22 % -0.12 13.64 % -0.14
EBITDA -1.608 M 97.81 % -73.565 M -171.77 % 102.500 M 177.03 % 37.000 M 139.81 % -92.949 M -11 249.08 % -819.000 K 99.67 % -250.587 M -610.95 % -35.247 M 4.19 % -36.789 M -206.29 % 34.612 M 916.32 % -4.240 M -713.82 % -521.000 K
Net income ratio -0.08 79.44 % -0.38 -399.31 % 0.13 52.05 % 0.08 131.31 % -0.26 -357.69 % -0.06 93.30 % -0.86 -309.87 % -0.21 8.42 % -0.23 -411.67 % 0.07 157.66 % -0.13 9.45 % -0.14
Ratio EBITDA -0.01 97.59 % -0.33 -166.53 % 0.50 207.81 % 0.16 128.21 % -0.57 -17 286.45 % 0.00 99.67 % -0.99 -490.89 % -0.17 19.89 % -0.21 -242.87 % 0.15 798.46 % -0.02 -624.13 % 0.00
Gross profit ratio 0.50 -5.94 % 0.53 -2.21 % 0.54 1.17 % 0.53 61.43 % 0.33 -21.07 % 0.42 187.58 % 0.15 -59.17 % 0.36 -8.29 % 0.39 -23.82 % 0.51 18.87 % 0.43 -10.24 % 0.48
Weighted average shs out dil 50.202 M 60.58 % 31.263 M 1.26 % 30.873 M 0.00 % 30.873 M 0.00 % 30.873 M 0.00 % 30.873 M 0.00 % 30.874 M 0.00 % 30.874 M 0.62 % 30.684 M 0.04 % 30.673 M 0.00 % 30.673 M 0.00 % 30.673 M
Weighted average shs out 50.202 M 60.58 % 31.263 M 1.26 % 30.873 M 0.00 % 30.873 M 0.00 % 30.873 M 0.00 % 30.873 M 0.00 % 30.874 M 0.00 % 30.874 M 0.62 % 30.684 M 0.04 % 30.673 M 0.00 % 30.673 M 0.00 % 30.673 M
EPS diluted -0.31 88.48 % -2.69 -420.24 % 0.84 35.48 % 0.62 144.60 % -1.39 -195.74 % -0.47 93.34 % -7.06 -393.71 % -1.43 -8.33 % -1.32 -340.00 % 0.55 165.48 % -0.84 -1.20 % -0.83
Earnings per share -0.31 88.48 % -2.69 -420.24 % 0.84 35.48 % 0.62 144.60 % -1.39 -195.74 % -0.47 93.34 % -7.06 -393.71 % -1.43 -8.33 % -1.32 -340.00 % 0.55 165.48 % -0.84 -1.20 % -0.83
Gross profit 100.595 M -14.86 % 118.158 M 5.50 % 112.000 M -8.94 % 123.000 M 127.78 % 54.000 M -48.48 % 104.804 M 183.53 % 36.964 M -50.88 % 75.245 M 9.67 % 68.609 M -43.32 % 121.055 M 38.93 % 87.132 M 0.87 % 86.377 M
Income tax expense 2.412 M -46.81 % 4.535 M 164.79 % -7.000 M -177.78 % 9.000 M 1 533.39 % 551.000 K 111.90 % -4.632 M -147.59 % 9.734 M 89.08 % 5.148 M 67.63 % 3.071 M -66.28 % 9.108 M 1 081.32 % 771.000 K -82.28 % 4.350 M
Cost of revenue 101.539 M -3.44 % 105.152 M 10.69 % 95.000 M -11.21 % 107.000 M -1.83 % 109.000 M -24.78 % 144.907 M -33.01 % 216.311 M 59.92 % 135.260 M 25.92 % 107.415 M -7.04 % 115.551 M 0.21 % 115.314 M 22.99 % 93.758 M
General and administrative expenses 0.000 -100.00 % 40.000 M 0.000 0.000 0.000 -100.00 % 40.000 M 0.000 0.000 0.000 -100.00 % 41.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 51.000 M 0.000 0.000 0.000 -100.00 % 48.000 M 0.000 0.000 0.000 -100.00 % 46.000 M 0.000 0.000
Other expenses 0.000 -100.00 % 8.231 M -17.69 % 10.000 M 1 100.00 % -1.000 M 0.00 % -1.000 M -998.90 % -91.000 K 83.98 % -568.000 K 0.000 -100.00 % 74.000 K -73.29 % 277.000 K 0.000 0.000
Operating expenses 103.326 M 1.48 % 101.815 M 7.17 % 95.000 M 3.26 % 92.000 M -6.12 % 98.000 M -16.44 % 117.287 M 0.81 % 116.348 M 5.24 % 110.554 M -0.09 % 110.654 M 24.16 % 89.123 M -20.38 % 111.933 M 0.66 % 111.195 M
Cost and expenses 204.865 M -1.02 % 206.967 M 8.93 % 190.000 M -4.52 % 199.000 M -3.86 % 207.000 M -21.05 % 262.194 M -21.18 % 332.659 M 38.03 % 241.003 M 10.52 % 218.069 M 6.54 % 204.674 M -9.93 % 227.247 M 10.88 % 204.953 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 378.000 K 112.26 % -3.084 M -297.69 % 1.560 M 2.36 % 1.524 M -74.60 % 6.000 M 167.86 % 2.240 M 23.28 % 1.817 M
Selling general and administrative expenses 103.326 M 10.41 % 93.584 M 10.10 % 85.000 M -8.60 % 93.000 M -6.06 % 99.000 M -15.38 % 117.000 M -2.50 % 120.000 M 10.10 % 108.994 M 3.80 % 105.000 M 20.69 % 87.000 M -20.69 % 109.693 M 0.29 % 109.378 M
Interest income 0.000 -100.00 % 94.000 K 0.000 -100.00 % 18.000 K 0.000 -100.00 % 1.000 K 0.000 -100.00 % 60.000 K -20.00 % 75.000 K -61.93 % 197.000 K 6.49 % 185.000 K 28.47 % 144.000 K
Interest expense 0.000 -100.00 % 2.000 K -81.82 % 11.000 K -64.52 % 31.000 K 34.78 % 23.000 K -46.51 % 43.000 K -23.21 % 56.000 K -17.65 % 68.000 K -16.05 % 81.000 K -17.35 % 98.000 K -37.18 % 156.000 K -15.68 % 185.000 K
Depreciation and amortization 6.925 M 2.24 % 6.773 M -91.03 % 75.500 M 978.57 % 7.000 M 111.45 % -61.157 M -650.96 % 11.100 M 0.000 0.000 -100.00 % 150.000 K -14.77 % 176.000 K -99.14 % 20.374 M -17.90 % 24.816 M
Operating income -2.731 M -116.71 % 16.343 M -3.86 % 17.000 M -45.16 % 31.000 M 186.90 % -35.672 M -185.72 % -12.485 M 84.27 % -79.383 M -160.30 % -30.497 M 27.47 % -42.046 M -231.67 % 31.932 M 228.75 % -24.801 M 0.07 % -24.818 M
Operating income ratio -0.01 -118.46 % 0.07 -10.89 % 0.08 -39.07 % 0.13 161.59 % -0.22 -337.71 % -0.05 84.05 % -0.31 -116.34 % -0.14 39.35 % -0.24 -276.99 % 0.13 210.16 % -0.12 11.08 % -0.14
Total other income expenses net -5.801 M 93.17 % -84.925 M -949.25 % 10.000 M 600.00 % -2.000 M 71.19 % -6.943 M -1 430.08 % 522.000 K 100.30 % -171.260 M -3 454.59 % -4.818 M -193.08 % 5.176 M 100.46 % 2.582 M 8 506.67 % 30.000 K 104.26 % -705.000 K
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
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 -2.014 B -41.86 % -1.419 B -536.54 % -223.000 M -23.89 % -180.000 M 19.28 % -223.000 M -13.75 % -196.042 M -119.58 % -89.282 M 35.92 % -139.334 M 33.02 % -208.035 M -52.27 % -136.620 M 24.93 % -182.000 M 17.37 % -220.256 M
Total investments 45.000 M 59.99 % 28.126 M -27.88 % 39.000 M 30.00 % 30.000 M -11.76 % 34.000 M -18.21 % 41.568 M 29.90 % 32.000 M -21.95 % 41.000 M -21.15 % 52.000 M 25.10 % 41.568 M -29.55 % 59.000 M -4.84 % 62.000 M
Total debt 0.000 0.000 -100.00 % 2.000 M -51.76 % 4.146 M -40.77 % 7.000 M -29.89 % 9.984 M -20.04 % 12.486 M -17.65 % 15.163 M -12.64 % 17.356 M -14.85 % 20.383 M -11.38 % 23.000 M -13.00 % 26.437 M
Accumulated other comprehensive income loss 134.123 M 10 975.39 % 1.211 M 0.00 % 1.211 M 0.00 % 1.211 M 0.00 % 1.211 M 21.10 % 1.000 M -17.42 % 1.211 M 0.00 % 1.211 M 0.00 % 1.211 M -39.45 % 2.000 M 0.00 % 2.000 M 58.86 % 1.259 M
Retained earnings -381.896 M -4.27 % -366.273 M -29.74 % -282.322 M 8.71 % -309.249 M 5.88 % -328.579 M -15.25 % -285.108 M -5.32 % -270.714 M -413.97 % -52.671 M -522.88 % -8.456 M -126.50 % 31.913 M 127.95 % 14.000 M -65.29 % 40.338 M
Common stock 887.225 M 44.92 % 612.226 M 2 682.85 % 22.000 M -1.01 % 22.224 M 0.00 % 22.224 M 0.00 % 22.224 M 0.00 % 22.224 M 0.00 % 22.224 M 0.00 % 22.224 M 122.24 % 10.000 M 0.00 % 10.000 M 0.00 % 10.000 M
Total equity 1.961 B 52.11 % 1.289 B 612.39 % 181.000 M 22.55 % 147.693 M 17.22 % 126.000 M -26.62 % 171.703 M -4.10 % 179.036 M -59.26 % 439.411 M -8.43 % 479.875 M -3.14 % 495.416 M 5.63 % 469.000 M -5.36 % 495.554 M
Other non current liabilities 166.901 M 6.82 % 156.241 M -8.09 % 170.000 M -0.06 % 170.100 M -1.10 % 172.000 M 10.09 % 156.241 M 0.00 % 156.241 M 0.00 % 156.241 M 0.00 % 156.241 M 0.00 % 156.242 M 0.00 % 156.242 M 0.00 % 156.241 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.478 M -40.23 % 4.146 M -37.64 % 6.648 M -27.34 % 9.150 M -26.72 % 12.486 M -12.86 % 14.329 M
Total non current liabilities 166.901 M -0.63 % 167.967 M -1.20 % 170.000 M -0.06 % 170.100 M -1.10 % 172.000 M 10.09 % 156.241 M -1.56 % 158.719 M -1.04 % 160.387 M -1.54 % 162.889 M -1.51 % 165.392 M 16 539 100.00 % 1.000 K -100.00 % 170.570 M
Other current liabilities 112.661 M -52.01 % 234.753 M 160.01 % 90.287 M -2.77 % 92.860 M -8.03 % 100.972 M 273.15 % 27.059 M -66.48 % 80.723 M -6.24 % 86.091 M -8.02 % 93.594 M 35.08 % 69.287 M -19.66 % 86.242 M 1.01 % 85.381 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 121.455 M 1 814.79 % 6.343 M 633.29 % 865.000 K 199.31 % 289.000 K -99.49 % 56.709 M 0.000 -100.00 % 579.000 K
Short term debt 0.000 0.000 -100.00 % 2.000 M -51.76 % 4.146 M -40.77 % 7.000 M -29.89 % 9.984 M -0.24 % 10.008 M -9.16 % 11.017 M 2.89 % 10.708 M -4.67 % 11.233 M -4.47 % 11.758 M -2.89 % 12.108 M
Total current liabilities 123.420 M -50.61 % 249.867 M 144.97 % 102.000 M -5.56 % 108.000 M -11.48 % 122.000 M -34.94 % 187.509 M 41.39 % 132.616 M 9.48 % 121.138 M 3.20 % 117.380 M 4.70 % 112.108 M -8.86 % 123.000 M 6.50 % 115.495 M
Total liabilities 290.321 M -30.52 % 417.834 M 53.62 % 272.000 M -2.86 % 280.000 M -4.76 % 294.000 M -14.47 % 343.750 M 17.99 % 291.335 M 3.48 % 281.525 M 0.45 % 280.269 M 1.00 % 277.500 M 27 749 900.00 % 1.000 K -100.00 % 286.065 M
Other non current assets 73.999 K -99.50 % 14.854 M 642.70 % 2.000 M 0.00 % 2.000 M 100.00 % 1.000 M -94.82 % 19.297 M 14 518.94 % 132.000 K -99.68 % 41.209 M -21.25 % 52.332 M 266.03 % -31.519 M -3 251.90 % 1.000 M -98.40 % 62.352 M
Long term investments 45.000 M 59.99 % 28.126 M -27.88 % 39.000 M 30.00 % 30.000 M -11.76 % 34.000 M 3.03 % 33.000 M 3.13 % 32.000 M -21.95 % 41.000 M -21.15 % 52.000 M -8.08 % 56.568 M -4.12 % 59.000 M -4.84 % 62.000 M
Intangible assets 45.932 M 19.98 % 38.284 M -1.84 % 39.000 M -4.88 % 41.000 M -2.38 % 42.000 M -8.73 % 46.017 M -8.94 % 50.536 M -59.92 % 126.093 M -9.16 % 138.801 M -3.25 % 143.464 M 0.32 % 143.000 M 10.00 % 130.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 164.155 M -2.94 % 169.130 M -2.86 % 174.104 M -2.74 % 179.000 M -2.75 % 184.053 M
Goodwill and intangible assets 45.932 M 19.98 % 38.284 M -1.84 % 39.000 M -4.88 % 41.000 M -2.38 % 42.000 M -8.73 % 46.017 M -8.94 % 50.536 M -82.59 % 290.248 M -5.74 % 307.931 M -3.03 % 317.568 M -1.38 % 322.000 M 2.55 % 314.000 M
Property plant equipment net 0.000 0.000 0.000 0.000 0.000 -100.00 % 13.753 M 0.000 -100.00 % 6.719 M 2.71 % 6.542 M -69.51 % 21.455 M 206.50 % 7.000 M 0.50 % 6.965 M
Total non current assets 91.006 M 11.99 % 81.264 M 1.58 % 80.000 M 9.59 % 73.000 M -5.19 % 77.000 M -2.61 % 79.067 M -4.36 % 82.668 M -75.55 % 338.176 M -7.80 % 366.805 M -2.40 % 375.832 M -3.39 % 389.000 M 1.35 % 383.818 M
Other current assets 22.588 M -3.56 % 23.422 M 1.83 % 23.000 M 27.78 % 18.000 M -18.18 % 22.000 M 950.73 % -2.586 M -109.00 % 28.723 M 29.20 % 22.231 M -6.72 % 23.832 M 0.64 % 23.680 M -21.07 % 30.000 M 49.25 % 20.101 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.568 M 0.000 0.000 0.000 100.00 % -15.000 M 0.000 0.000
cash and cash equivalents 2.014 B 41.86 % 1.419 B 530.88 % 225.000 M 22.28 % 184.000 M -20.00 % 230.000 M 11.64 % 206.026 M 102.45 % 101.768 M -34.13 % 154.497 M -31.45 % 225.391 M 43.56 % 157.003 M -23.41 % 205.000 M -16.90 % 246.693 M
Cash and short term investments 2.014 B 41.86 % 1.419 B 530.88 % 225.000 M 22.28 % 184.000 M -20.00 % 230.000 M 11.64 % 206.026 M 102.45 % 101.768 M -34.13 % 154.497 M -31.45 % 225.391 M 43.56 % 157.003 M -23.41 % 205.000 M -16.90 % 246.693 M
Total current assets 2.161 B 32.89 % 1.626 B 335.92 % 373.000 M 5.67 % 353.000 M 2.92 % 343.000 M -21.40 % 436.385 M 12.56 % 387.703 M 1.29 % 382.760 M -2.69 % 393.338 M -0.94 % 397.082 M 6.74 % 372.000 M -6.49 % 397.802 M
Inventory 0.000 0.000 0.000 0.000 0.000 -100.00 % 24.052 M 846.93 % 2.540 M 3.67 % 2.450 M -37.55 % 3.923 M -94.73 % 74.474 M 0.000 0.000
Net receivables 124.420 M -32.04 % 183.083 M 46.47 % 125.000 M -17.22 % 151.000 M 65.93 % 91.000 M -56.44 % 208.893 M -17.98 % 254.672 M 25.10 % 203.582 M 41.26 % 144.115 M 0.000 -100.00 % 137.572 M 5.01 % 131.008 M
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -33.000 M 0.000 100.00 % -41.000 M 21.15 % -52.000 M -542.18 % 11.760 M 0.000 100.00 % -61.499 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 0.000 -100.00 % 1.000 K -50.00 % 2.000 K 0.000 0.000
Account payables 10.759 M -28.81 % 15.114 M 55.61 % 9.713 M -11.65 % 10.994 M -19.98 % 13.739 M -49.95 % 27.451 M -6.47 % 29.350 M 29.95 % 22.586 M 76.60 % 12.789 M -57.97 % 30.430 M 26.10 % 24.132 M 38.47 % 17.427 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 289.000 K -81.47 % 1.560 M -74.81 % 6.192 M 969.43 % 579.000 K 100.35 % 289.000 K -75.04 % 1.158 M 33.41 % 868.000 K 49.91 % 579.000 K
Deferred revenue non current 0.000 -100.00 % 11.726 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -1.244 B 0.000 0.000
Minority interest 62.910 M 8.03 % 58.234 M 22.86 % 47.400 M 20.05 % 39.483 M 3.38 % 38.193 M -2.95 % 39.352 M 21.87 % 32.291 M -56.73 % 74.623 M 5.29 % 70.872 M 0.61 % 70.444 M 13.62 % 62.000 M -0.25 % 62.157 M
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.259 B 27.95 % 984.025 M 149.79 % 393.936 M 0.00 % 393.936 M -0.02 % 394.023 M 0.00 % 394.024 M 0.00 % 394.024 M 0.00 % 394.024 M 0.00 % 394.024 M 3.20 % 381.800 M 0.21 % 381.000 M -0.21 % 381.800 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.244 B 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -123.000 M 0.000
Total assets 2.252 B 31.89 % 1.707 B 276.88 % 453.000 M 6.34 % 426.000 M 1.43 % 420.000 M -18.52 % 515.453 M 9.58 % 470.371 M -34.76 % 720.936 M -5.16 % 760.144 M -1.65 % 772.916 M 1.57 % 761.000 M -2.64 % 781.620 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
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 15.000 M -81.93 % 83.000 M 419.23 % -26.000 M -36.84 % -19.000 M -144.19 % 43.000 M 186.67 % 15.000 M -93.12 % 218.000 M 395.45 % 44.000 M 10.00 % 40.000 M 335.29 % -17.000 M -165.38 % 26.000 M 4.00 % 25.000 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
2025
2024
2023
2022
2021
2020