2388.T

Wedge Holdings CO.,LTD. 2388.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 860.955 M 12.41 % 765.896 M 12.19 % 682.697 M -88.17 % 5.773 B -25.52 % 7.751 B -16.83 % 9.319 B
Net income -942.980 M -83.75 % -513.197 M -1 030.06 % 55.179 M 104.66 % -1.183 B 35.68 % -1.839 B -310.41 % -448.133 M
Income before tax -895.535 M -83.89 % -486.982 M -524.18 % 114.806 M 105.50 % -2.087 B 46.35 % -3.890 B -1 929.25 % 212.652 M
Income before tax ratio -1.04 -63.59 % -0.64 -478.10 % 0.17 146.51 % -0.36 27.96 % -0.50 -2 299.41 % 0.02
EBITDA -883.282 M -86.31 % -474.100 M -471.95 % 127.464 M 113.53 % -942.156 M 65.97 % -2.768 B -280.47 % 1.534 B
Net income ratio -1.10 -63.46 % -0.67 -929.03 % 0.08 139.44 % -0.20 13.64 % -0.24 -393.46 % -0.05
Ratio EBITDA -1.03 -65.74 % -0.62 -431.54 % 0.19 214.40 % -0.16 54.31 % -0.36 -316.99 % 0.16
Gross profit ratio 0.46 21.40 % 0.38 -5.45 % 0.40 -53.73 % 0.87 4.04 % 0.83 1.48 % 0.82
Weighted average shs out dil 42.455 M 13.27 % 37.480 M 4.82 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M
Weighted average shs out 42.455 M 13.25 % 37.487 M 4.84 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M
EPS diluted -22.21 -62.24 % -13.69 -988.96 % 1.54 104.65 % -33.09 35.67 % -51.44 -310.53 % -12.53
Earnings per share -22.21 -62.24 % -13.69 -988.96 % 1.54 104.65 % -33.09 35.67 % -51.44 -310.53 % -12.53
Gross profit 397.068 M 36.47 % 290.952 M 6.07 % 274.291 M -94.53 % 5.013 B -22.51 % 6.469 B -15.60 % 7.664 B
Income tax expense 47.444 M 80.99 % 26.214 M -56.04 % 59.626 M -91.77 % 724.281 M 125.16 % 321.680 M -45.43 % 589.460 M
Cost of revenue 463.887 M -2.33 % 474.944 M 16.29 % 408.406 M -46.25 % 759.881 M -40.71 % 1.282 B -22.55 % 1.655 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 0.000 -100.00 % 254.373 M 893.23 % -32.068 M -33.46 % -24.029 M -106.42 % -11.641 M 0.000
Operating expenses 410.000 M 61.18 % 254.372 M 34.64 % 188.932 M -96.05 % 4.786 B -21.88 % 6.126 B -14.58 % 7.172 B
Cost and expenses 874.000 M 19.84 % 729.316 M 22.09 % 597.338 M -89.23 % 5.546 B -25.14 % 7.408 B -16.08 % 8.827 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 410.000 M 41 000 100.00 % -1.000 K -100.00 % 221.000 M -95.41 % 4.810 B -21.64 % 6.138 B -14.42 % 7.172 B
Interest income 39.193 M 30.36 % 30.066 M 60.99 % 18.676 M -88.48 % 162.090 M -19.39 % 201.075 M -37.34 % 320.901 M
Interest expense 14.175 M 16.47 % 12.170 M -0.10 % 12.182 M -98.38 % 750.190 M 1.44 % 739.544 M -25.12 % 987.573 M
Depreciation and amortization 846.000 K 18.99 % 711.000 K 49.68 % 475.000 K -99.88 % 394.675 M 3.31 % 382.042 M 14.48 % 333.710 M
Operating income -14.733 M -140.28 % 36.579 M -57.15 % 85.358 M -62.36 % 226.748 M -33.79 % 342.474 M -30.37 % 491.879 M
Operating income ratio -0.02 -135.83 % 0.05 -61.80 % 0.13 218.31 % 0.04 -11.11 % 0.04 -16.29 % 0.05
Total other income expenses net -880.802 M -68.23 % -523.561 M -1 877.92 % 29.448 M 101.27 % -2.314 B 45.33 % -4.232 B -1 415.76 % -279.227 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -59.597 M 77.07 % -259.910 M -227.79 % 203.394 M 6.87 % 190.324 M -97.16 % 6.692 B -40.29 % 11.207 B
Total investments 2.271 B -6.65 % 2.433 B -9.15 % 2.678 B -24.64 % 3.553 B -31.30 % 5.172 B -23.81 % 6.788 B
Total debt 451.992 M 8.34 % 417.202 M -4.63 % 437.452 M 18.95 % 367.771 M -98.13 % 19.676 B -11.01 % 22.109 B
Accumulated other comprehensive income loss -606.000 M 49.39 % -1.197 B 17.65 % -1.454 B -123.69 % -650.000 M -68.39 % -386.000 M -388.06 % 134.000 M
Retained earnings -7.171 B -14.87 % -6.243 B -8.96 % -5.730 B 1.63 % -5.825 B -25.49 % -4.642 B -74.11 % -2.666 B
Common stock 4.378 B 0.00 % 4.378 B 9.24 % 4.008 B 0.00 % 4.008 B 0.00 % 4.008 B 0.02 % 4.007 B
Total equity 3.049 B -9.96 % 3.386 B 16.65 % 2.903 B -19.62 % 3.611 B -71.55 % 12.691 B -30.37 % 18.227 B
Other non current liabilities 28.557 M 0.000 -100.00 % 1.000 K 0.000 -100.00 % 92.115 M 0.000
Long term debt 433.069 M 14.46 % 378.369 M 0.00 % 378.369 M 0.000 -100.00 % 66.119 M -99.53 % 14.036 B
Total non current liabilities 461.626 M 22.00 % 378.369 M 0.00 % 378.370 M 0.000 -100.00 % 344.160 M -97.57 % 14.187 B
Other current liabilities 197.012 M -0.65 % 198.298 M 531.06 % 31.423 M -33.46 % 47.226 M -91.36 % 546.502 M -83.72 % 3.356 B
Deferred revenue 0.000 0.000 -100.00 % 84.215 M -40.64 % 141.883 M -97.50 % 5.685 B 0.000
Short term debt 18.923 M -51.27 % 38.833 M -34.27 % 59.083 M -83.93 % 367.771 M -98.14 % 19.756 B 144.69 % 8.074 B
Total current liabilities 280.250 M 2.35 % 273.812 M 20.60 % 227.034 M -63.38 % 620.029 M -97.62 % 26.039 B 126.90 % 11.476 B
Total liabilities 741.876 M 13.75 % 652.181 M 7.73 % 605.404 M -2.36 % 620.029 M -97.65 % 26.383 B 85.96 % 14.187 B
Other non current assets 34.650 M -79.83 % 171.756 M 9.59 % 156.729 M 0.11 % 156.559 M -66.06 % 461.280 M 106.47 % -7.133 B
Long term investments 2.271 B -6.65 % 2.433 B -9.15 % 2.678 B -24.64 % 3.553 B -31.76 % 5.207 B -23.29 % 6.788 B
Intangible assets 664.000 K -20.29 % 833.000 K 0.000 0.000 -100.00 % 304.080 M -21.00 % 384.902 M
GoodWill 0.000 0.000 0.000 0.000 -100.00 % 1.179 B -10.75 % 1.321 B
Goodwill and intangible assets 664.000 K -20.29 % 833.000 K 0.000 0.000 -100.00 % 1.483 B -13.06 % 1.706 B
Property plant equipment net 7.000 M 15.44 % 6.064 M -10.23 % 6.755 M 5 877.88 % 113.000 K -99.97 % 412.214 M 19.48 % 345.000 M
Total non current assets 2.313 B -11.41 % 2.611 B -8.09 % 2.841 B -23.42 % 3.710 B -54.07 % 8.078 B 278.20 % 2.136 B
Other current assets 85.983 M -41.03 % 145.799 M 24.42 % 117.184 M 65.47 % 70.817 M -90.82 % 771.754 M 103.51 % -21.976 B
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 511.589 M -24.45 % 677.112 M 189.29 % 234.058 M 31.90 % 177.447 M -98.63 % 12.984 B 19.10 % 10.902 B
Cash and short term investments 511.589 M -24.45 % 677.112 M 189.29 % 234.058 M 31.90 % 177.447 M -98.63 % 12.984 B 19.10 % 10.902 B
Total current assets 1.477 B 3.55 % 1.427 B 113.99 % 666.717 M 27.92 % 521.188 M -98.32 % 30.996 B 184.32 % 10.902 B
Inventory 65.000 M 433.22 % 12.190 M -14.34 % 14.230 M -7.92 % 15.454 M -92.02 % 193.720 M -13.52 % 224.000 M
Net receivables 814.752 M 37.72 % 591.618 M 96.39 % 301.245 M 17.00 % 257.470 M -98.49 % 17.047 B -21.63 % 21.752 B
Tax assets 0.000 0.000 0.000 0.000 -100.00 % 514.579 M 19.66 % 430.021 M
Other assets 2.000 K 0.000 -100.00 % 1.000 K 0.000 -100.00 % 3.000 K -100.00 % 30.941 B
Account payables 22.928 M -18.39 % 28.095 M 0.56 % 27.939 M 39.36 % 20.048 M -47.90 % 38.477 M 28.99 % 29.830 M
Tax payables 41.387 M 382.03 % 8.586 M -64.77 % 24.374 M -43.45 % 43.101 M 241.64 % 12.616 M -21.98 % 16.170 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 -100.00 % 7.633 B -28.49 % 10.674 B
Capital lease obligations 0.000 0.000 0.000 0.000 -100.00 % 66.119 M 0.000
Preferred stock 0.000 -100.00 % 1.198 B -17.61 % 1.454 B 123.69 % 650.000 M 68.39 % 386.000 M 0.000
Other total stockholders equity 6.449 B 22.82 % 5.250 B 13.54 % 4.624 B -14.81 % 5.428 B -4.63 % 5.692 B -6.35 % 6.078 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 -100.00 % 185.926 M 29.28 % 143.818 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -11.476 B
Total assets 3.791 B -6.13 % 4.038 B 15.11 % 3.508 B -17.09 % 4.231 B -89.17 % 39.075 B -11.15 % 43.979 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 24.718 M -66.99 % 74.880 M 51.78 % 49.335 M -98.93 % 4.622 B -23.10 % 6.010 B 19.82 % 5.016 B
Accounts receivables 8.833 M -58.47 % 21.271 M 221.36 % -17.527 M -100.27 % 6.598 B 123.97 % 2.946 B 73 550.00 % 4.000 M
Inventory -1.717 M -184.21 % 2.039 M 66.58 % 1.224 M -98.63 % 89.121 M 328.57 % 20.795 M -75.24 % 84.000 M
Accounts payables -5.519 M -3 660.65 % 155.000 K 102.66 % -5.829 M 92.81 % -81.084 M 82.61 % -466.225 M -80.94 % -257.672 M
Other working capital 17.602 M -65.87 % 51.570 M -27.84 % 71.467 M 103.60 % -1.985 B -156.55 % 3.509 B -28.79 % 4.928 B
Other non cash items 854.527 M 71.92 % 497.036 M 921.98 % -60.468 M -107.84 % 771.222 M -46.30 % 1.436 B 4 003.02 % 35.000 M
Net cash provided by operating activities -15.444 M -118.03 % 85.645 M 93.15 % 44.342 M -99.04 % 4.604 B 16.92 % 3.938 B -20.21 % 4.936 B
Investments in property plant and equipment -193.000 K 77.24 % -848.000 K 87.84 % -6.976 M 93.86 % -113.687 M 13.38 % -131.242 M -126.28 % -58.000 M
Acquisitions net 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
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 230.432 M 0.000 0.000
Other investing activites -148.464 M 54.85 % -328.852 M -19 866.73 % -1.647 M 97.36 % -62.448 M 46.76 % -117.306 M -5 765.30 % -2.000 M
Net cash used for investing activites -148.657 M 54.91 % -329.700 M -3 723.50 % -8.623 M -115.88 % 54.297 M 121.85 % -248.548 M -314.25 % -60.000 M
Debt repayment -25.366 M -20.79 % -21.000 M -430.97 % -3.955 M 99.93 % -5.840 B -176.87 % -2.109 B 59.06 % -5.151 B
Common stock issued 0.000 -100.00 % 709.100 M 0.000 0.000 0.000 0.000
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 0.000 0.000 100.00 % -1.000 K -100.21 % 469.000 K
Net cash used provided by financing activities -25.366 M -103.69 % 688.100 M 17 498.23 % -3.955 M 99.93 % -5.840 B -176.87 % -2.109 B 59.05 % -5.151 B
Effect of forex changes on cash 23.944 M 2 518.59 % -990.000 K -103.98 % 24.847 M -82.83 % 144.686 M -25.48 % 194.163 M 116.40 % -1.184 B
Net change in cash -165.523 M -137.36 % 443.054 M 682.63 % 56.611 M 100.44 % -12.807 B -821.65 % 1.775 B 112.56 % -14.129 B
Cash at beginning of period 677.112 M 189.29 % 234.058 M 31.90 % 177.447 M -98.63 % 12.984 B 15.83 % 11.210 B -11.52 % 12.670 B
Cash at end of period 511.589 M -24.45 % 677.112 M 189.29 % 234.058 M 31.90 % 177.447 M -98.63 % 12.984 B 989.95 % -1.459 B
Operating cash flow -15.444 M -118.03 % 85.645 M 93.15 % 44.342 M -99.04 % 4.604 B 16.92 % 3.938 B -20.21 % 4.936 B
Capital expenditure -193.000 K 77.24 % -848.000 K 87.84 % -6.976 M 93.86 % -113.687 M 13.38 % -131.242 M -126.28 % -58.000 M
Free CashFlow -15.637 M -118.44 % 84.797 M 126.94 % 37.366 M -99.17 % 4.491 B 17.96 % 3.807 B -21.96 % 4.878 B
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 182.113 M -19.01 % 224.867 M 14.73 % 196.000 M -10.50 % 219.000 M 6.31 % 206.000 M -20.11 % 257.839 M 45.16 % 177.620 M -3.22 % 183.525 M 8.22 % 169.578 M -17.08 % 204.515 M -1.68 % 208.000 M 22.72 % 169.497 M
Net income 8.041 M 151.15 % -15.721 M -116.55 % 95.000 M 122.09 % -430.000 M -1 337.41 % 34.750 M -58.31 % 83.362 M 113.21 % -630.857 M -7.12 % -588.929 M -1 946.06 % 31.902 M -45.92 % 58.995 M 493.30 % -15.000 M -105.84 % 256.709 M
Income before tax 18.958 M 423.18 % -5.866 M -105.93 % 99.000 M 123.74 % -417.000 M -1 012.59 % 45.694 M -55.95 % 103.726 M 116.53 % -627.412 M -6.27 % -590.418 M -1 886.93 % 33.041 M -55.34 % 73.980 M 1 579.60 % -5.000 M -102.14 % 233.159 M
Income before tax ratio 0.10 499.06 % -0.03 -105.16 % 0.51 126.53 % -1.90 -958.42 % 0.22 -44.86 % 0.40 111.39 % -3.53 -9.80 % -3.22 -1 751.13 % 0.19 -46.14 % 0.36 1 604.81 % -0.02 -101.75 % 1.38
EBITDA 23.531 M 1 773.61 % -1.406 M -101.35 % 104.528 M 125.14 % -415.804 M -941.04 % 49.439 M -53.98 % 107.418 M 117.21 % -624.335 M -6.44 % -586.562 M -1 866.33 % 33.208 M -65.45 % 96.106 M 300.22 % -48.000 M -120.48 % 234.427 M
Net income ratio 0.04 163.16 % -0.07 -114.42 % 0.48 124.69 % -1.96 -1 263.96 % 0.17 -47.82 % 0.32 109.10 % -3.55 -10.68 % -3.21 -1 805.77 % 0.19 -34.78 % 0.29 500.00 % -0.07 -104.76 % 1.51
Ratio EBITDA 0.13 2 166.52 % -0.01 -101.17 % 0.53 128.09 % -1.90 -891.12 % 0.24 -42.39 % 0.42 111.85 % -3.52 -9.98 % -3.20 -1 732.10 % 0.20 -58.33 % 0.47 303.63 % -0.23 -116.69 % 1.38
Gross profit ratio 0.36 -5.76 % 0.39 3.40 % 0.37 0.70 % 0.37 -29.45 % 0.52 -4.18 % 0.55 45.27 % 0.38 50.97 % 0.25 -25.74 % 0.34 -24.90 % 0.45 -3.07 % 0.46 32.93 % 0.35
Weighted average shs out dil 42.455 M 0.00 % 42.455 M 0.00 % 42.455 M 0.00 % 42.455 M 0.19 % 42.376 M -0.37 % 42.534 M 0.19 % 42.455 M 1.60 % 41.786 M 13.62 % 36.777 M 2.86 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M
Weighted average shs out 42.455 M 0.00 % 42.455 M 0.00 % 42.455 M 0.00 % 42.455 M 0.19 % 42.376 M -0.37 % 42.534 M 0.19 % 42.455 M 1.74 % 41.729 M 13.94 % 36.624 M 2.43 % 35.755 M 0.00 % 35.755 M 0.00 % 35.755 M
EPS diluted 0.19 151.35 % -0.37 -116.52 % 2.24 122.11 % -10.13 -1 335.37 % 0.82 -58.16 % 1.96 113.19 % -14.86 -5.46 % -14.09 -1 719.54 % 0.87 -46.30 % 1.62 485.71 % -0.42 -105.85 % 7.18
Earnings per share 0.19 151.35 % -0.37 -116.52 % 2.24 122.11 % -10.13 -1 335.37 % 0.82 -58.16 % 1.96 113.19 % -14.86 -5.32 % -14.11 -1 721.84 % 0.87 -46.30 % 1.62 485.71 % -0.42 -105.85 % 7.18
Gross profit 66.096 M -23.67 % 86.597 M 18.63 % 73.000 M -9.88 % 81.000 M -25.00 % 108.000 M -23.44 % 141.070 M 110.88 % 66.896 M 46.11 % 45.785 M -19.63 % 56.969 M -37.73 % 91.489 M -4.70 % 96.000 M 63.12 % 58.852 M
Income tax expense 10.916 M 10.75 % 9.856 M 146.40 % 4.000 M -69.23 % 13.000 M 18.80 % 10.943 M -46.27 % 20.365 M 491.32 % 3.444 M 331.30 % -1.489 M -230.84 % 1.138 M -93.21 % 16.760 M 86.22 % 9.000 M 138.21 % -23.551 M
Cost of revenue 116.017 M -16.09 % 138.270 M 12.41 % 123.000 M -10.87 % 138.000 M 40.82 % 98.000 M -16.07 % 116.769 M 5.46 % 110.724 M -19.61 % 137.740 M 22.32 % 112.609 M -0.37 % 113.026 M 0.92 % 112.000 M 1.22 % 110.645 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 0.000 0.000 100.00 % -1.000 M -150.00 % 2.000 M 110.53 % -19.000 M -4 142.55 % 470.000 K -9.27 % 518.000 K 345.50 % -211.000 K 80.50 % -1.082 M -214.98 % 941.000 K 0.000 0.000
Operating expenses 85.849 M 3.32 % 83.087 M -15.22 % 98.000 M 34.25 % 73.000 M -21.51 % 93.000 M -34.72 % 142.470 M 38.97 % 102.518 M 25.34 % 81.789 M 60.23 % 51.045 M -18.70 % 62.784 M -41.87 % 108.000 M 150.03 % 43.195 M
Cost and expenses 201.866 M -8.81 % 221.357 M 0.16 % 221.000 M 4.74 % 211.000 M 10.47 % 191.000 M -26.32 % 259.239 M 21.57 % 213.242 M -2.86 % 219.529 M 34.14 % 163.654 M -6.91 % 175.810 M -20.09 % 220.000 M 43.01 % 153.840 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 85.849 M 3.32 % 83.087 M -16.07 % 99.000 M 39.44 % 71.000 M -36.61 % 112.000 M -21.13 % 142.000 M 39.22 % 102.000 M 24.39 % 82.000 M 64.00 % 50.000 M -26.47 % 68.000 M 25.93 % 54.000 M 25.01 % 43.195 M
Interest income 12.028 M 6.40 % 11.304 M -1.53 % 11.480 M 21.28 % 9.466 M -8.21 % 10.313 M -0.81 % 10.397 M 15.30 % 9.017 M 9.60 % 8.227 M 25.26 % 6.568 M 28.66 % 5.105 M -49.78 % 10.166 M 154.15 % 4.000 M
Interest expense 4.371 M 6.98 % 4.086 M -1.19 % 4.135 M 170.79 % 1.527 M -56.75 % 3.531 M 1.35 % 3.484 M 21.65 % 2.864 M -22.15 % 3.679 M 204.30 % 1.209 M -94.49 % 21.940 M 499.29 % 3.661 M 234.64 % 1.094 M
Depreciation and amortization 203.000 K -45.72 % 374.000 K 78.10 % 210.000 K 102.10 % -10.000 M -4 794.84 % 213.000 K 0.95 % 211.000 K 0.48 % 210.000 K 17.32 % 179.000 K -97.84 % 8.297 M -88.76 % 73.787 M 275.68 % -42.000 M -24 237.93 % 174.000 K
Operating income -19.753 M -662.76 % 3.510 M 114.04 % -25.000 M -412.50 % 8.000 M -46.67 % 15.000 M 1 172.19 % -1.399 M 96.07 % -35.623 M 1.06 % -36.004 M -707.77 % 5.924 M -79.36 % 28.704 M -31.66 % 42.000 M 168.25 % 15.657 M
Operating income ratio -0.11 -794.88 % 0.02 112.24 % -0.13 -449.17 % 0.04 -49.83 % 0.07 1 442.01 % -0.01 97.29 % -0.20 -2.23 % -0.20 -661.58 % 0.03 -75.11 % 0.14 -30.49 % 0.20 118.59 % 0.09
Total other income expenses net 38.711 M 512.87 % -9.376 M -107.56 % 124.000 M 129.18 % -425.000 M -1 484.64 % 30.694 M -70.80 % 105.125 M 117.76 % -591.789 M -6.74 % -554.414 M -2 144.53 % 27.117 M -40.11 % 45.276 M 199.32 % -45.585 M -120.96 % 217.502 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 -152.267 M -186.07 % 176.911 M 68.49 % 105.000 M 275.00 % -60.000 M -271.43 % 35.000 M 129.10 % -120.291 M -752.52 % -14.110 M 94.57 % -259.910 M -149.39 % -104.218 M -147.30 % 220.338 M 3.09 % 213.725 M 5.08 % 203.394 M
Total investments 1.047 B -52.78 % 2.218 B -7.19 % 2.390 B 5.24 % 2.271 B -2.99 % 2.341 B 14.68 % 2.041 B 7.10 % 1.906 B -20.36 % 2.393 B -20.62 % 3.015 B 3.88 % 2.903 B 6.05 % 2.737 B 2.21 % 2.678 B
Total debt 445.489 M -5.42 % 471.025 M 5.37 % 447.000 M -0.89 % 451.000 M 15.05 % 392.000 M -14.05 % 456.082 M 14.78 % 397.343 M -4.76 % 417.202 M -0.92 % 421.096 M 0.13 % 420.568 M 6.47 % 395.000 M -9.70 % 437.452 M
Accumulated other comprehensive income loss -516.096 M 10.65 % -577.624 M -1.52 % -569.000 M 6.11 % -606.000 M 35.35 % -937.427 M 13.12 % -1.079 B 4.93 % -1.135 B 5.26 % -1.198 B -4.36 % -1.148 B 5.51 % -1.215 B 18.84 % -1.497 B -3.02 % -1.453 B
Retained earnings -7.083 B 0.11 % -7.091 B -0.22 % -7.076 B 1.33 % -7.171 B -6.15 % -6.756 B 0.51 % -6.790 B 1.21 % -6.874 B -10.11 % -6.243 B -10.42 % -5.654 B 0.56 % -5.686 B 1.01 % -5.744 B -0.25 % -5.730 B
Common stock 4.378 B 0.00 % 4.378 B 0.01 % 4.378 B 0.00 % 4.378 B 0.00 % 4.378 B -0.01 % 4.378 B 0.00 % 4.378 B 0.00 % 4.378 B 3.97 % 4.211 B 5.07 % 4.008 B 0.02 % 4.007 B -0.02 % 4.008 B
Total equity 3.227 B 2.20 % 3.157 B -0.78 % 3.182 B 4.36 % 3.049 B -2.65 % 3.132 B 5.89 % 2.958 B 4.96 % 2.818 B -16.77 % 3.386 B -8.26 % 3.691 B 15.89 % 3.185 B 11.90 % 2.846 B -1.95 % 2.903 B
Other non current liabilities 30.863 M -27.31 % 42.458 M 57.25 % 27.000 M -3.57 % 28.000 M 1 300.00 % 2.000 M 199 900.00 % 1.000 K 0.00 % 1.000 K 0.000 -100.00 % 1.000 K 0.00 % 1.000 K -99.84 % 631.000 K 0.000
Long term debt 431.131 M -0.82 % 434.708 M 1.57 % 428.000 M -1.15 % 433.000 M 14.44 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M 0.00 % 378.369 M
Total non current liabilities 461.994 M -3.18 % 477.166 M 4.87 % 455.000 M -1.30 % 461.000 M 21.84 % 378.369 M 0.00 % 378.370 M 0.00 % 378.370 M 0.00 % 378.369 M 0.00 % 378.370 M 0.00 % 378.370 M -0.17 % 379.000 M 0.17 % 378.369 M
Other current liabilities 216.077 M -0.79 % 217.788 M 12.12 % 194.237 M -18.75 % 239.072 M 34.68 % 177.505 M 717.13 % 21.723 M -60.22 % 54.607 M -31.79 % 80.058 M -54.44 % 175.721 M 9.55 % 160.402 M 11.96 % 143.267 M 23.89 % 115.638 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 149.643 M 23.20 % 121.462 M 2.72 % 118.240 M 8.60 % 108.877 M 8.22 % 100.603 M 0.000 -100.00 % 24.374 M
Short term debt 14.358 M -60.46 % 36.317 M 91.14 % 19.000 M 5.56 % 18.000 M 27.12 % 14.160 M -81.78 % 77.713 M 309.58 % 18.974 M -51.14 % 38.833 M -9.11 % 42.727 M 1.25 % 42.199 M 148.23 % 17.000 M -71.23 % 59.083 M
Total current liabilities 253.554 M -10.46 % 283.174 M 17.99 % 240.000 M -14.29 % 280.000 M 14.76 % 243.983 M -20.20 % 305.728 M 34.04 % 228.081 M -16.70 % 273.812 M 8.82 % 251.611 M -1.22 % 254.717 M 12.71 % 226.000 M -0.46 % 227.034 M
Total liabilities 715.548 M -5.89 % 760.340 M 9.40 % 695.000 M -6.21 % 741.000 M 18.94 % 623.000 M -8.93 % 684.098 M 12.80 % 606.451 M -7.01 % 652.181 M 3.52 % 629.981 M -0.49 % 633.087 M 4.64 % 605.000 M -0.07 % 605.403 M
Other non current assets 11.424 M -94.10 % 193.673 M 461.06 % 34.519 M 1.18 % 34.115 M -1.20 % 34.529 M -98.54 % 2.365 B 6.42 % 2.222 B -14.67 % 2.604 B 7 491.00 % 34.310 M -0.92 % 34.630 M -1.06 % 35.000 M -77.67 % 156.730 M
Long term investments 1.047 B -52.78 % 2.218 B -7.19 % 2.390 B 5.24 % 2.271 B -2.99 % 2.341 B 14.68 % 2.041 B 7.10 % 1.906 B -25.83 % 2.570 B -19.36 % 3.187 B 3.81 % 3.070 B 12.17 % 2.737 B 2.21 % 2.678 B
Intangible assets 537.000 K -7.25 % 579.000 K -6.76 % 621.000 K -6.48 % 664.000 K -5.95 % 706.000 K -5.74 % 749.000 K -5.31 % 791.000 K -5.04 % 833.000 K 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 537.000 K -7.25 % 579.000 K -6.76 % 621.000 K -6.48 % 664.000 K -5.95 % 706.000 K -5.74 % 749.000 K -5.31 % 791.000 K -5.04 % 833.000 K 0.000 0.000 0.000 0.000
Property plant equipment net 6.366 M -4.93 % 6.696 M -2.39 % 6.860 M -5.00 % 7.221 M 25.26 % 5.765 M -2.67 % 5.923 M -2.73 % 6.089 M 0.41 % 6.064 M -2.63 % 6.228 M -2.54 % 6.390 M 6.50 % 6.000 M -11.18 % 6.755 M
Total non current assets 1.066 B -55.94 % 2.419 B -0.53 % 2.432 B 5.14 % 2.313 B -2.90 % 2.382 B 6.96 % 2.227 B 6.64 % 2.088 B -20.03 % 2.611 B -19.09 % 3.228 B 3.75 % 3.111 B 11.99 % 2.778 B -2.23 % 2.841 B
Other current assets 86.582 M -10.08 % 96.285 M 7.11 % 89.891 M 4.22 % 86.248 M -48.05 % 166.007 M 14.14 % 145.444 M -1.96 % 148.351 M 1.75 % 145.799 M 25.32 % 116.343 M 9.21 % 106.529 M -1.66 % 108.329 M -7.56 % 117.184 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -171.751 M -2.66 % -167.296 M 0.000 0.000
cash and cash equivalents 597.756 M 103.24 % 294.114 M -14.00 % 342.000 M -33.07 % 511.000 M 43.14 % 357.000 M -38.06 % 576.373 M 40.08 % 411.453 M -39.23 % 677.112 M 28.90 % 525.314 M 162.36 % 200.230 M 10.46 % 181.275 M -22.55 % 234.058 M
Cash and short term investments 597.756 M 103.24 % 294.114 M -14.00 % 342.000 M -33.07 % 511.000 M 43.14 % 357.000 M -38.06 % 576.373 M 40.08 % 411.453 M -39.23 % 677.112 M 28.90 % 525.314 M 162.36 % 200.230 M 10.46 % 181.275 M -22.55 % 234.058 M
Total current assets 2.877 B 91.96 % 1.499 B 3.70 % 1.445 B -2.17 % 1.477 B 7.57 % 1.373 B -2.97 % 1.415 B 5.90 % 1.336 B -6.34 % 1.427 B 30.48 % 1.093 B 54.67 % 706.929 M 289.98 % 181.275 M -72.81 % 666.717 M
Inventory 83.762 M 9.43 % 76.545 M 8.12 % 70.798 M 8.92 % 65.000 M 195.45 % 22.000 M 52.89 % 14.389 M 22.53 % 11.743 M -3.67 % 12.190 M -14.26 % 14.218 M 31.60 % 10.804 M -9.97 % 12.000 M -15.67 % 14.230 M
Net receivables 2.109 B 104.40 % 1.032 B 9.47 % 942.311 M 15.66 % 814.752 M -1.60 % 827.993 M 21.98 % 678.786 M -11.23 % 764.660 M 29.25 % 591.618 M 0.000 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -2.186 B -6.79 % -2.047 B 20.35 % -2.570 B 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K -50.00 % 2.000 K -33.33 % 3.000 K 0.000 -100.00 % 2.000 K -100.00 % 491.725 M 0.000
Account payables 23.119 M -20.47 % 29.069 M 8.62 % 26.763 M 16.73 % 22.928 M -5.71 % 24.317 M -13.49 % 28.108 M 5.07 % 26.752 M -4.78 % 28.095 M 4.72 % 26.829 M 0.23 % 26.768 M -6.26 % 28.557 M 2.21 % 27.939 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 28.001 M -1.89 % 28.541 M 354.04 % 6.286 M -26.79 % 8.586 M 35.55 % 6.334 M -75.01 % 25.348 M -31.82 % 37.176 M 52.52 % 24.374 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.077 M 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.079 B -4.93 % 1.135 B -5.26 % 1.198 B 4.36 % 1.148 B -5.51 % 1.215 B 0.000 0.000
Other total stockholders equity 6.448 B 0.00 % 6.448 B 0.01 % 6.447 B -0.01 % 6.448 B 0.01 % 6.447 B 20.06 % 5.370 B 1.06 % 5.314 B 1.20 % 5.250 B 31.73 % 3.986 B -34.42 % 6.078 B 0.00 % 6.077 B 0.00 % 6.078 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 3.942 B 0.63 % 3.918 B 1.05 % 3.877 B 2.30 % 3.790 B 0.93 % 3.755 B 3.10 % 3.642 B 6.35 % 3.425 B -15.19 % 4.038 B -6.55 % 4.321 B 13.17 % 3.818 B 10.63 % 3.451 B -1.63 % 3.508 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 -8.000 M -150.00 % 16.000 M 116.84 % -95.000 M -122.09 % 430.000 M 1 328.57 % -35.000 M 57.83 % -83.000 M -113.17 % 630.000 M 7.14 % 588.000 M 1 937.50 % -32.000 M 44.83 % -58.000 M -486.67 % 15.000 M 105.86 % -256.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019