
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 |