
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 |