2596.TWO

ReaLy Development & Construction Corp. 2596.TWO

Finances

2024 2023 2022 2021 2020 2019
Revenue 813.007 M -10.95 % 912.980 M 121.23 % 412.681 M -72.03 % 1.475 B 36.57 % 1.080 B 225.57 % 331.820 M
Net income 66.968 M -18.64 % 82.315 M 41.30 % 58.255 M -80.88 % 304.714 M 109.56 % 145.409 M 251.41 % 41.379 M
Income before tax 96.715 M 65.10 % 58.578 M -27.05 % 80.298 M -77.16 % 351.550 M 43.80 % 244.478 M 355.33 % 53.692 M
Income before tax ratio 0.12 85.41 % 0.06 -67.03 % 0.19 -18.34 % 0.24 5.29 % 0.23 39.86 % 0.16
EBITDA 100.896 M 59.57 % 63.230 M -25.58 % 84.969 M -76.00 % 353.975 M 43.57 % 246.544 M 365.23 % 52.994 M
Net income ratio 0.08 -8.64 % 0.09 -36.13 % 0.14 -31.65 % 0.21 53.44 % 0.13 7.94 % 0.12
Ratio EBITDA 0.12 79.19 % 0.07 -66.36 % 0.21 -14.18 % 0.24 5.13 % 0.23 42.90 % 0.16
Gross profit ratio 0.20 20.77 % 0.17 -54.40 % 0.37 11.31 % 0.33 5.55 % 0.31 -9.10 % 0.34
Weighted average shs out dil 100.023 M 0.00 % 100.027 M -0.04 % 100.071 M -0.10 % 100.172 M 0.08 % 100.092 M 0.04 % 100.049 M
Weighted average shs out 100.000 M -0.38 % 100.384 M 0.38 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M -0.92 % 100.924 M
EPS diluted 0.67 -18.29 % 0.82 41.38 % 0.58 -80.92 % 3.04 109.66 % 1.45 253.66 % 0.41
Earnings per share 0.67 -18.29 % 0.82 41.38 % 0.58 -80.98 % 3.05 110.34 % 1.45 253.66 % 0.41
Gross profit 164.920 M 7.55 % 153.344 M 0.89 % 151.989 M -68.87 % 488.180 M 44.15 % 338.664 M 195.94 % 114.437 M
Income tax expense 32.046 M 249.88 % -21.381 M -184.60 % 25.274 M -49.70 % 50.245 M -10.84 % 56.353 M 365.80 % 12.098 M
Cost of revenue 648.087 M -14.68 % 759.636 M 191.39 % 260.692 M -73.59 % 987.231 M 33.12 % 741.631 M 241.16 % 217.383 M
General and administrative expenses 55.117 M 1.50 % 54.303 M 2.45 % 53.002 M -16.68 % 63.612 M 0.96 % 63.009 M 24.62 % 50.561 M
Selling and marketing expenses 28.321 M -35.30 % 43.776 M 110.75 % 20.772 M -72.69 % 76.047 M 125.14 % 33.777 M 79.75 % 18.791 M
Other expenses 0.000 0.000 -100.00 % 648.000 K 0.000 0.000 0.000
Operating expenses 83.438 M -14.93 % 98.079 M 32.95 % 73.774 M -47.18 % 139.659 M 44.30 % 96.786 M 52.77 % 63.352 M
Cost and expenses 731.525 M -14.71 % 857.715 M 156.44 % 334.466 M -70.32 % 1.127 B 34.41 % 838.417 M 198.65 % 280.735 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 83.438 M -14.93 % 98.079 M 32.95 % 73.774 M -47.18 % 139.659 M 44.30 % 96.786 M 39.56 % 69.352 M
Interest income 3.994 M -11.22 % 4.499 M 12.87 % 3.986 M 158.66 % 1.541 M 75.11 % 880.000 K -73.38 % 3.306 M
Interest expense 2.890 M 12.63 % 2.566 M 0.59 % 2.551 M 468.15 % 449.000 K 45.78 % 308.000 K 280.25 % 81.000 K
Depreciation and amortization 1.291 M -38.11 % 2.086 M -1.60 % 2.120 M 7.29 % 1.976 M 12.40 % 1.758 M -7.91 % 1.909 M
Operating income 81.482 M 47.44 % 55.265 M -33.29 % 82.849 M -76.46 % 351.999 M 43.80 % 244.786 M 379.17 % 51.085 M
Operating income ratio 0.10 65.57 % 0.06 -69.85 % 0.20 -15.85 % 0.24 5.29 % 0.23 47.18 % 0.15
Total other income expenses net 15.233 M 359.79 % 3.313 M 229.87 % -2.551 M -184.22 % 3.029 M 1 083.44 % -308.000 K -103.58 % 8.607 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 1.957 B 119.41 % 891.781 M 44.64 % 616.539 M 259.44 % -386.680 M -186.65 % 446.265 M 206.21 % -420.169 M
Total investments 111.556 M -69.41 % 364.723 M 3 518.28 % 10.080 M 0.00 % 10.080 M -25.75 % 13.575 M 0.000
Total debt 2.299 B 100.52 % 1.147 B 34.45 % 852.884 M 49.40 % 570.865 M -36.09 % 893.268 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 830.655 M -3.82 % 863.687 M -2.01 % 881.372 M -9.43 % 973.117 M 23.43 % 788.403 M 0.000
Common stock 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.000
Total equity 2.382 B -1.46 % 2.417 B -0.82 % 2.437 B -3.75 % 2.532 B 5.76 % 2.394 B 0.000
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 920.556 M 556.83 % 140.151 M -34.20 % 212.983 M 136.65 % 89.998 M 16.89 % 76.994 M -51.39 % 158.405 M
Deferred revenue 0.000 -100.00 % 458.967 M 41.75 % 323.788 M -5.30 % 341.921 M 59.45 % 214.438 M 0.000
Short term debt 2.299 B 101.19 % 1.143 B 146.94 % 462.826 M 41.42 % 327.282 M -62.03 % 862.000 M 56.07 % 552.300 M
Total current liabilities 3.446 B 84.12 % 1.871 B 48.16 % 1.263 B 25.25 % 1.008 B -15.04 % 1.187 B 0.000
Total liabilities 3.446 B 84.12 % 1.871 B 48.16 % 1.263 B 25.25 % 1.008 B -15.04 % 1.187 B 0.000
Other non current assets 29.345 M -63.93 % 81.349 M 1 630.83 % 4.700 M 0.00 % 4.700 M 0.00 % 4.700 M 0.000
Long term investments 51.856 M 0.000 100.00 % -655.900 M -179.34 % -234.807 M -100.17 % -117.301 M 0.000
Intangible assets 0.000 0.000 -100.00 % 92.536 M 192.37 % 31.650 M -18.59 % 38.875 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 -100.00 % 739.758 M 91.46 % 386.376 M 33.98 % 288.387 M 0.000
Property plant equipment net 43.869 M -2.54 % 45.012 M -4.13 % 46.950 M -3.50 % 48.653 M 0.79 % 48.272 M 0.000
Total non current assets 146.411 M -10.03 % 162.730 M 18.88 % 136.884 M -36.80 % 216.574 M -3.66 % 224.794 M 0.000
Other current assets 705.470 M 33.77 % 527.371 M 11.01 % 475.078 M 155.92 % 185.632 M -12.10 % 211.190 M 72.54 % 122.401 M
Short term investments 59.700 M -83.63 % 364.723 M -45.24 % 665.980 M 171.95 % 244.887 M 87.11 % 130.876 M 0.000
cash and cash equivalents 342.746 M 34.44 % 254.951 M 7.87 % 236.345 M -75.32 % 957.545 M 114.21 % 447.003 M 6.39 % 420.169 M
Cash and short term investments 402.446 M -8.96 % 442.051 M -51.01 % 902.325 M -24.96 % 1.202 B 108.08 % 577.879 M 37.53 % 420.169 M
Total current assets 5.681 B 37.70 % 4.126 B 15.79 % 3.563 B 7.20 % 3.324 B -0.97 % 3.356 B 698.80 % 420.169 M
Inventory 4.158 B 34.82 % 3.084 B 29.51 % 2.382 B 17.28 % 2.031 B -23.64 % 2.659 B 0.000
Net receivables 414.693 M 477.45 % 71.815 M -22.39 % 92.536 M 192.37 % 31.650 M -18.59 % 38.875 M -82.64 % 223.898 M
Tax assets 21.341 M -41.32 % 36.369 M 2 543.10 % 1.376 M -88.19 % 11.652 M 1 483.15 % 736.000 K 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 216.455 M 79.48 % 120.599 M 68.38 % 71.621 M -15.66 % 84.922 M 12.44 % 75.524 M 1.01 % 74.770 M
Tax payables 9.187 M 4.54 % 8.788 M -6.57 % 9.406 M -76.49 % 40.009 M -21.85 % 51.194 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 361.671 M -0.63 % 363.970 M -0.64 % 366.326 M -0.87 % 369.557 M -11.26 % 416.436 M 0.000
Capital lease obligations 0.000 0.000 100.00 % -253.118 M -3.91 % -243.583 M 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M
Deferred tax liabilities non current 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
Total assets 5.827 B 35.89 % 4.288 B 15.90 % 3.700 B 4.51 % 3.540 B -1.14 % 3.581 B 0.000
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 -1.150 B -140.74 % -477.635 M 16.89 % -574.719 M -167.85 % 846.988 M 715.10 % -137.700 M 0.000
Accounts receivables -458.627 M -245.14 % -132.882 M 0.000 0.000 0.000 0.000
Inventory -1.042 B -51.96 % -685.912 M -98.38 % -345.749 M -154.28 % 636.922 M 335.68 % -270.248 M 0.000
Accounts payables 0.000 -100.00 % 57.042 M 0.000 0.000 0.000 0.000
Other working capital 351.097 M 23.57 % 284.117 M 0.000 0.000 0.000 0.000
Other non cash items -47.628 M -203.11 % 46.191 M 3 401.72 % -1.399 M -28.11 % -1.092 M -90.91 % -572.000 K 0.000
Net cash provided by operating activities -1.099 B -216.81 % -347.043 M 36.08 % -542.895 M -148.85 % 1.111 B 1 181.69 % 86.704 M 0.000
Investments in property plant and equipment 0.000 0.000 100.00 % -305.000 K 86.19 % -2.209 M -669.69 % -287.000 K -97.93 % -145.000 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -194.000 M -57.65 % -123.055 M -806.48 % -13.575 M 0.000
Sales maturities of investments 127.400 M -11.24 % 143.530 M 0.000 0.000 0.000 0.000
Other investing activites 0.000 -100.00 % 1.719 M 0.000 0.000 0.000 100.00 % -2.350 M
Net cash used for investing activites 127.400 M -12.29 % 145.249 M 174.75 % -194.305 M -55.12 % -125.264 M -803.65 % -13.862 M 0.000
Debt repayment 1.160 B 262.00 % 320.400 M 93.01 % 166.000 M 151.33 % -323.393 M -204.42 % 309.700 M -40.93 % 524.300 M
Common stock issued 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
Dividends paid -100.000 M 0.00 % -100.000 M 33.33 % -150.000 M -25.00 % -120.000 M -20.00 % -100.000 M 0.000
Other financing activites 0.000 0.000 0.000 100.00 % -32.077 M 0.000 0.000
Net cash used provided by financing activities 1.060 B 380.88 % 220.400 M 1 277.50 % 16.000 M 103.37 % -475.470 M -326.74 % 209.700 M 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 87.795 M 371.86 % 18.606 M 102.58 % -721.200 M -241.26 % 510.542 M 80.70 % 282.542 M 0.000
Cash at beginning of period 254.951 M 7.87 % 236.345 M -75.32 % 957.545 M 114.21 % 447.003 M 171.80 % 164.461 M 0.000
Cash at end of period 342.746 M 34.44 % 254.951 M 7.87 % 236.345 M -75.32 % 957.545 M 114.21 % 447.003 M 0.000
Operating cash flow -1.099 B -216.81 % -347.043 M 36.08 % -542.895 M -148.85 % 1.111 B 1 181.69 % 86.704 M 0.000
Capital expenditure 0.000 0.000 100.00 % -305.000 K 86.19 % -2.209 M -669.69 % -287.000 K -97.93 % -145.000 K
Free CashFlow -1.099 B -216.81 % -347.043 M 36.11 % -543.200 M -148.98 % 1.109 B 1 183.39 % 86.417 M 59 697.93 % -145.000 K
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
Revenue 476.631 M 34.41 % 354.607 M -32.78 % 527.495 M 421.04 % 101.239 M 18.17 % 85.670 M -13.12 % 98.603 M -71.83 % 349.995 M -24.19 % 461.649 M 790.56 % 51.838 M 4.73 % 49.498 M -48.05 % 95.280 M
Net income 68.473 M 48.85 % 46.002 M -53.37 % 98.645 M 2 172.81 % -4.759 M 69.15 % -15.428 M -34.27 % -11.490 M -119.75 % 58.174 M 20.66 % 48.215 M 511.78 % -11.709 M 5.31 % -12.365 M -486.85 % -2.107 M
Income before tax 83.577 M 51.64 % 55.117 M -54.47 % 121.063 M 6 153.15 % -2.000 M 82.81 % -11.635 M -8.61 % -10.713 M -143.31 % 24.733 M -56.80 % 57.248 M 602.79 % -11.386 M 5.25 % -12.017 M -234.81 % 8.914 M
Income before tax ratio 0.18 12.81 % 0.16 -32.28 % 0.23 1 261.75 % -0.02 85.45 % -0.14 -25.00 % -0.11 -253.75 % 0.07 -43.01 % 0.12 156.46 % -0.22 9.53 % -0.24 -359.50 % 0.09
EBITDA 86.068 M 53.05 % 56.235 M -54.15 % 122.648 M 10 555.92 % -1.173 M 89.01 % -10.674 M -6.96 % -9.979 M -138.03 % 26.239 M -53.86 % 56.866 M 664.82 % -10.068 M 10.21 % -11.213 M -217.76 % 9.522 M
Net income ratio 0.14 10.74 % 0.13 -30.63 % 0.19 497.82 % -0.05 73.90 % -0.18 -54.54 % -0.12 -170.11 % 0.17 59.15 % 0.10 146.24 % -0.23 9.58 % -0.25 -1 029.65 % -0.02
Ratio EBITDA 0.18 13.87 % 0.16 -31.79 % 0.23 2 106.74 % -0.01 90.70 % -0.12 -23.11 % -0.10 -234.99 % 0.07 -39.14 % 0.12 163.42 % -0.19 14.26 % -0.23 -326.68 % 0.10
Gross profit ratio 0.25 -3.76 % 0.26 -6.93 % 0.27 142.73 % 0.11 194.08 % 0.04 -32.95 % 0.06 -62.64 % 0.15 -24.71 % 0.20 430.05 % 0.04 -48.89 % 0.08 -59.48 % 0.19
Weighted average shs out dil 100.696 M 0.69 % 100.004 M -0.01 % 100.016 M -2.44 % 102.520 M -0.32 % 102.853 M 2.85 % 100.000 M -0.01 % 100.014 M -0.43 % 100.448 M 2.94 % 97.575 M -2.43 % 100.000 M 0.00 % 100.000 M
Weighted average shs out 100.696 M 0.69 % 100.004 M 0.00 % 100.000 M -2.46 % 102.520 M -0.32 % 102.853 M 2.85 % 100.000 M 0.00 % 100.000 M -0.45 % 100.448 M 2.94 % 97.575 M -2.43 % 100.000 M 0.00 % 100.000 M
EPS diluted 0.68 47.83 % 0.46 -53.54 % 0.99 2 233.62 % -0.05 69.07 % -0.15 -36.36 % -0.11 -118.97 % 0.58 20.83 % 0.48 500.00 % -0.12 0.00 % -0.12 -468.72 % -0.02
Earnings per share 0.68 47.83 % 0.46 -53.54 % 0.99 2 233.62 % -0.05 69.07 % -0.15 -36.36 % -0.11 -118.97 % 0.58 20.83 % 0.48 500.00 % -0.12 0.00 % -0.12 -468.72 % -0.02
Gross profit 116.995 M 29.36 % 90.439 M -37.44 % 144.555 M 1 164.70 % 11.430 M 247.52 % 3.289 M -41.75 % 5.646 M -89.48 % 53.649 M -42.92 % 93.984 M 4 620.44 % 1.991 M -46.48 % 3.720 M -78.95 % 17.673 M
Income tax expense 15.696 M 53.76 % 10.208 M -56.19 % 23.299 M 645.33 % 3.126 M -26.19 % 4.235 M 205.56 % 1.386 M 104.23 % -32.776 M -440.71 % 9.620 M 1 014.72 % 863.000 K -5.37 % 912.000 K -92.28 % 11.807 M
Cost of revenue 359.636 M 36.14 % 264.168 M -31.02 % 382.940 M 326.39 % 89.809 M 9.02 % 82.381 M -11.38 % 92.957 M -68.63 % 296.346 M -19.40 % 367.665 M 637.59 % 49.847 M 8.89 % 45.778 M -41.01 % 77.607 M
General and administrative expenses 15.577 M -17.50 % 18.881 M 39.28 % 13.556 M 7.26 % 12.639 M -10.53 % 14.126 M -4.53 % 14.796 M 7.20 % 13.802 M 2.31 % 13.491 M 8.98 % 12.379 M -15.39 % 14.631 M 105.87 % 7.107 M
Selling and marketing expenses 22.440 M 42.12 % 15.789 M -29.92 % 22.529 M 794.72 % 2.518 M 84.06 % 1.368 M -28.23 % 1.906 M -88.45 % 16.500 M -31.66 % 24.143 M 1 370.34 % 1.642 M 10.13 % 1.491 M -6.05 % 1.587 M
Other expenses 0.000 0.000 0.000 0.000 100.00 % -14.000 K 12.50 % -16.000 K 0.000 100.00 % -46.000 K -150.00 % 92.000 K 235.29 % -68.000 K 0.000
Operating expenses 38.017 M 9.65 % 34.670 M -3.92 % 36.085 M 138.07 % 15.157 M -2.18 % 15.494 M -7.23 % 16.702 M -44.88 % 30.302 M -19.48 % 37.634 M 168.41 % 14.021 M -13.03 % 16.122 M 85.44 % 8.694 M
Cost and expenses 397.653 M 33.07 % 298.838 M -28.68 % 419.025 M 299.20 % 104.966 M 7.24 % 97.875 M -10.75 % 109.659 M -66.43 % 326.648 M -19.41 % 405.299 M 534.59 % 63.868 M 3.18 % 61.900 M -28.27 % 86.301 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
Selling general and administrative expenses 38.017 M 9.65 % 34.670 M -3.92 % 36.085 M 138.07 % 15.157 M -2.18 % 15.494 M -7.23 % 16.702 M -44.88 % 30.302 M -19.48 % 37.634 M 168.41 % 14.021 M -13.03 % 16.122 M 85.44 % 8.694 M
Interest income 2.403 M 706.38 % 298.000 K -78.59 % 1.392 M 97.73 % 704.000 K -44.04 % 1.258 M 96.56 % 640.000 K -59.49 % 1.580 M 103.61 % 776.000 K -43.77 % 1.380 M 80.87 % 763.000 K -36.42 % 1.200 M
Interest expense 2.254 M 156.14 % 880.000 K -34.77 % 1.349 M 130.20 % 586.000 K -13.06 % 674.000 K 139.86 % 281.000 K -71.73 % 994.000 K 129.03 % 434.000 K -47.58 % 828.000 K 167.10 % 310.000 K -63.27 % 844.000 K
Depreciation and amortization 237.000 K -0.42 % 238.000 K 0.85 % 236.000 K -2.07 % 241.000 K -25.62 % 324.000 K -33.88 % 490.000 K -4.30 % 512.000 K -0.78 % 516.000 K -2.09 % 527.000 K -0.75 % 531.000 K -2.21 % 543.000 K
Operating income 78.978 M 41.62 % 55.769 M -48.59 % 108.470 M 3 010.38 % -3.727 M 66.00 % -10.961 M -5.07 % -10.432 M -140.55 % 25.727 M -55.40 % 57.682 M 646.33 % -10.558 M 9.81 % -11.707 M -230.38 % 8.979 M
Operating income ratio 0.17 5.36 % 0.16 -23.52 % 0.21 658.57 % -0.04 71.23 % -0.13 -20.93 % -0.11 -243.93 % 0.07 -41.17 % 0.12 161.35 % -0.20 13.89 % -0.24 -350.98 % 0.09
Total other income expenses net 4.599 M 805.37 % -652.000 K -105.18 % 12.593 M 629.18 % 1.727 M 202.98 % 570.000 K 66.18 % 343.000 K 134.51 % -994.000 K -210.69 % 898.000 K 39.44 % 644.000 K 67.27 % 385.000 K 692.31 % -65.000 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
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
Net debt 1.347 B -5.81 % 1.430 B -26.93 % 1.957 B 14.85 % 1.704 B 31.49 % 1.296 B 13.44 % 1.142 B 28.07 % 891.781 M 4.18 % 855.989 M -13.00 % 983.919 M 33.73 % 735.745 M 53.41 % 479.599 M
Total investments 238.626 M 113.98 % 111.519 M -0.03 % 111.556 M -47.99 % 214.493 M -22.30 % 276.045 M -13.66 % 319.729 M -12.34 % 364.723 M 3 518.28 % 10.080 M 0.00 % 10.080 M 0.00 % 10.080 M -96.86 % 320.550 M
Total debt 1.837 B -6.23 % 1.959 B -14.81 % 2.299 B 12.64 % 2.041 B 40.52 % 1.453 B 7.05 % 1.357 B 18.34 % 1.147 B -14.31 % 1.338 B 17.60 % 1.138 B 34.53 % 845.781 M 18.14 % 715.944 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 845.130 M -3.60 % 876.657 M 5.54 % 830.655 M 13.48 % 732.010 M -0.65 % 736.769 M -13.54 % 852.197 M -1.33 % 863.687 M 7.22 % 805.513 M 6.37 % 757.298 M -12.85 % 869.007 M -1.40 % 881.372 M
Common stock 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B
Total equity 2.394 B -1.32 % 2.426 B 1.89 % 2.382 B 4.28 % 2.284 B -0.22 % 2.289 B -4.82 % 2.405 B -0.50 % 2.417 B 2.44 % 2.359 B 2.06 % 2.312 B -4.63 % 2.424 B -0.53 % 2.437 B
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 1.206 B 2.45 % 1.177 B 27.90 % 920.556 M -5.78 % 976.996 M 330.56 % 226.914 M 84.77 % 122.807 M -14.70 % 143.974 M -15.21 % 169.808 M -26.40 % 230.716 M 164.47 % 87.238 M -75.84 % 361.149 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 737.487 M 6.15 % 694.779 M 15.07 % 603.762 M 36.24 % 443.175 M -14.30 % 517.138 M 50.49 % 343.627 M 28 727.77 % 1.192 M
Short term debt 1.837 B -6.23 % 1.959 B -14.81 % 2.299 B 12.64 % 2.041 B 187.60 % 709.765 M -6.19 % 756.613 M 12.07 % 675.154 M -49.55 % 1.338 B 65.04 % 810.844 M -4.13 % 845.781 M 1.85 % 830.399 M
Total current liabilities 3.290 B -2.20 % 3.365 B -2.35 % 3.446 B 7.57 % 3.203 B 23.99 % 2.583 B 17.67 % 2.195 B 17.32 % 1.871 B -4.28 % 1.955 B 10.38 % 1.771 B 38.88 % 1.275 B 0.97 % 1.263 B
Total liabilities 3.290 B -2.20 % 3.365 B -2.35 % 3.446 B 7.57 % 3.203 B 23.99 % 2.583 B 17.67 % 2.195 B 17.32 % 1.871 B -4.28 % 1.955 B 10.38 % 1.771 B 38.88 % 1.275 B 0.97 % 1.263 B
Other non current assets 95.400 M 118.72 % 43.618 M 48.64 % 29.345 M 0.00 % 29.345 M -63.89 % 81.275 M -0.05 % 81.312 M -0.05 % 81.349 M 1 630.83 % 4.700 M 0.00 % 4.700 M 0.00 % 4.700 M -94.77 % 89.934 M
Long term investments 0.000 -100.00 % 51.819 M -0.07 % 51.856 M -0.07 % 51.893 M 0.000 0.000 0.000 100.00 % -502.115 M 21.46 % -639.281 M -7.04 % -597.210 M 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 140.914 M 110.99 % 66.788 M 139.99 % 27.830 M 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
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 584.745 M -19.00 % 721.948 M 6.01 % 681.031 M 0.000
Property plant equipment net 43.468 M -0.46 % 43.668 M -0.46 % 43.869 M -0.45 % 44.068 M -0.46 % 44.272 M -0.64 % 44.559 M -1.01 % 45.012 M -1.04 % 45.487 M -1.04 % 45.966 M -1.05 % 46.456 M -1.05 % 46.950 M
Total non current assets 160.209 M -0.15 % 160.446 M 9.59 % 146.411 M -9.44 % 161.675 M -0.15 % 161.916 M -0.20 % 162.240 M -0.30 % 162.730 M 21.27 % 134.193 M -0.38 % 134.709 M -1.21 % 136.353 M -0.39 % 136.884 M
Other current assets 451.941 M -38.96 % 740.447 M 4.96 % 705.470 M -4.92 % 742.013 M 26.23 % 587.833 M 30.78 % 449.493 M 14.94 % 391.084 M -36.48 % 615.713 M -14.95 % 723.935 M 50.03 % 482.517 M -14.99 % 567.614 M
Short term investments 238.626 M 299.71 % 59.700 M 0.00 % 59.700 M -63.28 % 162.600 M -41.10 % 276.045 M -13.66 % 319.729 M -12.34 % 364.723 M -28.79 % 512.195 M -21.12 % 649.361 M 6.93 % 607.290 M 89.45 % 320.550 M
cash and cash equivalents 490.129 M -7.35 % 529.034 M 54.35 % 342.746 M 1.50 % 337.673 M 115.06 % 157.015 M -26.94 % 214.901 M -15.71 % 254.951 M -47.13 % 482.197 M 213.22 % 153.948 M 39.91 % 110.036 M -53.44 % 236.345 M
Cash and short term investments 728.755 M 23.78 % 588.734 M 46.29 % 402.446 M -19.55 % 500.273 M 45.38 % 344.115 M -35.63 % 534.630 M -13.72 % 619.674 M -37.68 % 994.392 M 23.79 % 803.309 M 11.99 % 717.326 M 28.81 % 556.895 M
Total current assets 5.525 B -1.88 % 5.631 B -0.88 % 5.681 B 6.68 % 5.325 B 13.05 % 4.710 B 6.14 % 4.438 B 7.57 % 4.126 B -1.31 % 4.180 B 5.88 % 3.948 B 10.81 % 3.563 B 0.00 % 3.563 B
Inventory 4.273 B 1.06 % 4.228 B 1.69 % 4.158 B 2.80 % 4.045 B 9.39 % 3.698 B 9.10 % 3.389 B 9.89 % 3.084 B 9.77 % 2.810 B -0.58 % 2.826 B 10.54 % 2.556 B 7.35 % 2.382 B
Net receivables 70.601 M -3.35 % 73.045 M -82.39 % 414.693 M 993.74 % 37.915 M -52.92 % 80.531 M -39.80 % 133.765 M -1.85 % 136.287 M -3.28 % 140.914 M 110.99 % 66.788 M 139.99 % 27.830 M -51.20 % 57.034 M
Tax assets 21.341 M 0.00 % 21.341 M 0.00 % 21.341 M -41.32 % 36.369 M 0.00 % 36.369 M 0.00 % 36.369 M 0.00 % 36.369 M 2 543.10 % 1.376 M 0.00 % 1.376 M 0.00 % 1.376 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 221.708 M 6.06 % 209.037 M -3.43 % 216.455 M 18.43 % 182.769 M 11.61 % 163.762 M 19.50 % 137.036 M 17.35 % 116.776 M 6.11 % 110.052 M 27.39 % 86.389 M 25.09 % 69.063 M 15.62 % 59.734 M
Tax payables 25.696 M 32.49 % 19.395 M 111.11 % 9.187 M 373.56 % 1.940 M -51.10 % 3.967 M -61.01 % 10.174 M 15.77 % 8.788 M 31.14 % 6.701 M 299.82 % 1.676 M -83.75 % 10.317 M 0.000
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
Minority interest 359.986 M -0.16 % 360.578 M -0.30 % 361.671 M -0.24 % 362.552 M -0.10 % 362.919 M -0.12 % 363.361 M -0.17 % 363.970 M -0.18 % 364.635 M -0.16 % 365.222 M -0.15 % 365.762 M -0.15 % 366.326 M
Capital lease obligations 0.000 0.000 0.000 0.000 100.00 % -741.454 M -25.77 % -589.515 M -26.03 % -467.755 M 0.000 100.00 % -321.649 M 0.000 100.00 % -10.598 M
Preferred stock 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 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M 0.00 % 189.208 M
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
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 5.685 B -1.84 % 5.791 B -0.62 % 5.827 B 6.20 % 5.487 B 12.61 % 4.872 B 5.91 % 4.600 B 7.28 % 4.288 B -0.61 % 4.314 B 5.67 % 4.083 B 10.37 % 3.699 B -0.02 % 3.700 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
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
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
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
Change in working capital 64.857 M -85.99 % 462.846 M 200.14 % -462.190 M -59.05 % -290.587 M -66.22 % -174.819 M 21.34 % -222.247 M -445.07 % -40.774 M -131.61 % 129.007 M 156.24 % -229.372 M 5.74 % -243.343 M 0.000
Accounts receivables 21.737 M -93.63 % 341.374 M 191.95 % -371.278 M -7 947.77 % 4.731 M 127.61 % -17.134 M 0.000 0.000 0.000 0.000 0.000 0.000
Inventory -36.906 M 36.93 % -58.515 M 42.97 % -102.595 M 69.67 % -338.292 M -12.00 % -302.034 M -0.88 % -299.392 M -10.85 % -270.081 M -1 337.94 % 21.817 M 108.21 % -265.730 M -54.57 % -171.918 M 0.000
Accounts payables 0.000 0.000 0.000 0.000 -100.00 % 11.855 M 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 80.026 M -55.54 % 179.987 M 1 440.59 % 11.683 M -72.81 % 42.974 M -67.57 % 132.494 M 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -17.576 M -51.35 % -11.613 M -5.23 % -11.036 M 22.59 % -14.256 M 14.92 % -16.756 M -4 567.41 % -359.000 K 38.74 % -586.000 K -71.35 % -342.000 K 38.04 % -552.000 K -21.85 % -453.000 K 0.000
Net cash provided by operating activities 131.095 M -74.12 % 506.588 M 243.95 % -351.927 M -14.78 % -306.602 M -51.12 % -202.886 M 14.77 % -238.050 M -1 071.16 % -20.326 M -111.55 % 176.030 M 171.82 % -245.088 M 4.88 % -257.659 M 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 0.000 100.00 % -134.000 K
Acquisitions net 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 -100.00 % 95.400 M
Sales maturities of investments 0.000 0.000 -100.00 % 102.900 M 320.00 % 24.500 M 0.000 0.000 -100.00 % 10.080 M -75.47 % 41.100 M 58.08 % 26.000 M -60.81 % 66.350 M 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
Net cash used for investing activites 0.000 0.000 -100.00 % 102.900 M 320.00 % 24.500 M 0.000 0.000 -100.00 % 10.080 M -76.46 % 42.819 M 64.69 % 26.000 M -60.81 % 66.350 M 0.000
Debt repayment -85.000 M 73.46 % -320.300 M -226.05 % 254.100 M -54.85 % 562.760 M 288.11 % 145.000 M -26.77 % 198.000 M 203.42 % -191.444 M -191.43 % 209.400 M -20.38 % 263.000 M 304.62 % 65.000 M -52.90 % 138.000 M
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
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
Dividends paid 0.000 0.000 0.000 100.00 % -100.000 M 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 0.000 100.00 % -25.556 M 74.44 % -100.000 M 0.000 0.000 0.000
Net cash used provided by financing activities -85.000 M 73.46 % -320.300 M -226.05 % 254.100 M -45.09 % 462.760 M 219.14 % 145.000 M -26.77 % 198.000 M 191.24 % -217.000 M -298.35 % 109.400 M -58.40 % 263.000 M 304.62 % 65.000 M 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
Net change in cash -38.905 M -120.88 % 186.288 M 3 572.15 % 5.073 M -97.19 % 180.658 M 412.09 % -57.886 M -44.53 % -40.050 M 82.38 % -227.246 M -169.23 % 328.249 M 647.52 % 43.912 M 134.77 % -126.309 M 0.000
Cash at beginning of period 529.034 M 54.35 % 342.746 M 1.50 % 337.673 M 115.06 % 157.015 M -26.94 % 214.901 M -15.71 % 254.951 M -47.13 % 482.197 M 213.22 % 153.948 M 39.91 % 110.036 M -53.44 % 236.345 M 0.000
Cash at end of period 490.129 M -7.35 % 529.034 M 54.35 % 342.746 M 1.50 % 337.673 M 115.06 % 157.015 M -26.94 % 214.901 M -15.71 % 254.951 M -47.13 % 482.197 M 213.22 % 153.948 M 39.91 % 110.036 M 0.000
Operating cash flow 131.095 M -74.12 % 506.588 M 243.95 % -351.927 M -14.78 % -306.602 M -51.12 % -202.886 M 14.77 % -238.050 M -1 071.16 % -20.326 M -111.55 % 176.030 M 171.82 % -245.088 M 4.88 % -257.659 M 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -134.000 K
Free CashFlow 131.095 M -74.12 % 506.588 M 243.95 % -351.927 M -14.78 % -306.602 M -51.12 % -202.886 M 14.77 % -238.050 M -1 071.16 % -20.326 M -111.55 % 176.030 M 171.82 % -245.088 M 4.88 % -257.659 M -192 182.84 % -134.000 K
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2024
2023
2022
2021
2020
2019