
Flying Garden Co., Ltd. 3317.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 8.266 B 6.17 % | 7.785 B 7.59 % | 7.236 B 11.48 % | 6.491 B 8.30 % | 5.993 B -14.76 % | 7.031 B |
Net income | 352.141 M -11.18 % | 396.459 M 35.90 % | 291.722 M -15.45 % | 345.027 M 208.84 % | 111.718 M 22.77 % | 91.000 M |
Income before tax | 555.181 M 0.27 % | 553.666 M 19.13 % | 464.747 M -14.78 % | 545.369 M 167.97 % | 203.517 M 16.30 % | 175.000 M |
Income before tax ratio | 0.07 -5.55 % | 0.07 10.73 % | 0.06 -23.56 % | 0.08 147.43 % | 0.03 36.43 % | 0.02 |
EBITDA | 814.120 M 8.24 % | 752.142 M 16.99 % | 642.925 M -8.51 % | 702.689 M 86.95 % | 375.865 M 30.06 % | 289.000 M |
Net income ratio | 0.04 -16.34 % | 0.05 26.32 % | 0.04 -24.16 % | 0.05 185.16 % | 0.02 44.02 % | 0.01 |
Ratio EBITDA | 0.10 1.95 % | 0.10 8.74 % | 0.09 -17.93 % | 0.11 72.62 % | 0.06 52.58 % | 0.04 |
Gross profit ratio | 0.65 -6.44 % | 0.69 -2.04 % | 0.71 -1.36 % | 0.72 1.28 % | 0.71 3.55 % | 0.68 |
Weighted average shs out dil | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.891 M 0.00 % | 2.891 M 0.00 % | 2.891 M |
Weighted average shs out | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.891 M 0.00 % | 2.891 M 0.00 % | 2.891 M |
EPS diluted | 121.84 -55.59 % | 274.33 35.91 % | 201.85 -15.45 % | 238.73 517.67 % | 38.65 22.78 % | 31.48 |
Earnings per share | 121.84 -55.59 % | 274.33 35.91 % | 201.85 -15.45 % | 238.73 517.67 % | 38.65 22.78 % | 31.48 |
Gross profit | 5.355 B -0.67 % | 5.391 B 5.40 % | 5.115 B 9.96 % | 4.651 B 9.69 % | 4.241 B -11.73 % | 4.804 B |
Income tax expense | 203.040 M 29.16 % | 157.206 M -9.14 % | 173.024 M -13.64 % | 200.341 M 118.24 % | 91.798 M 9.28 % | 84.000 M |
Cost of revenue | 2.911 B 21.58 % | 2.394 B 12.87 % | 2.121 B 15.32 % | 1.839 B 4.95 % | 1.753 B -21.30 % | 2.227 B |
General and administrative expenses | 933.697 M 7.45 % | 868.969 M -0.80 % | 875.943 M 18.67 % | 738.133 M 18.36 % | 623.627 M -19.67 % | 776.329 M |
Selling and marketing expenses | 45.019 M 3.71 % | 43.409 M 19.49 % | 36.328 M -9.60 % | 40.185 M 32.20 % | 30.397 M -34.51 % | 46.413 M |
Other expenses | 4.190 M -97.57 % | 172.490 M 2.76 % | 167.855 M 20.17 % | 139.679 M -8.46 % | 152.593 M -95.99 % | 3.806 B |
Operating expenses | 4.796 B -0.92 % | 4.840 B 3.74 % | 4.666 B 5.52 % | 4.422 B 8.09 % | 4.091 B -11.63 % | 4.629 B |
Cost and expenses | 7.707 B 6.52 % | 7.235 B 6.60 % | 6.787 B 8.40 % | 6.261 B 7.15 % | 5.843 B -14.77 % | 6.856 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 4.792 B 2.65 % | 4.668 B 3.78 % | 4.498 B 5.04 % | 4.282 B 8.74 % | 3.938 B 378.64 % | 822.742 M |
Interest income | 247.000 K -27.35 % | 340.000 K -29.17 % | 480.000 K -22.08 % | 616.000 K -20.41 % | 774.000 K -20.94 % | 979.000 K |
Interest expense | 0.000 -100.00 % | 3.000 K -62.50 % | 8.000 K -55.56 % | 18.000 K -98.33 % | 1.081 M 32.80 % | 814.000 K |
Depreciation and amortization | 258.937 M 30.46 % | 198.475 M 11.40 % | 178.170 M 13.27 % | 157.302 M -8.15 % | 171.267 M -5.90 % | 182.000 M |
Operating income | 558.739 M 1.49 % | 550.528 M 22.61 % | 449.025 M 95.41 % | 229.783 M 53.25 % | 149.944 M 40.13 % | 107.000 M |
Operating income ratio | 0.07 -4.41 % | 0.07 13.96 % | 0.06 75.29 % | 0.04 41.50 % | 0.03 64.40 % | 0.02 |
Total other income expenses net | -3.558 M -213.38 % | 3.138 M -80.04 % | 15.722 M -95.02 % | 315.586 M 495.45 % | 53.000 M | 0.000 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -1.550 B 3.05 % | -1.599 B -18.78 % | -1.346 B -0.49 % | -1.340 B -91.12 % | -701.050 M -973.60 % | 80.248 M |
Total investments | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M -42.62 % | 550.245 M 0.00 % | 550.245 M -12.52 % | 629.000 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.356 M -89.14 % | 40.124 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 -100.00 % | 1.000 M | 0.000 |
Retained earnings | 2.189 B 16.42 % | 1.881 B 23.70 % | 1.520 B 19.53 % | 1.272 B 33.07 % | 955.890 M 9.49 % | 873.000 M |
Common stock | 50.000 M 0.00 % | 50.000 M -91.38 % | 579.900 M 0.00 % | 579.900 M 0.00 % | 579.900 M 0.16 % | 579.000 M |
Total equity | 3.259 B 10.47 % | 2.950 B 13.91 % | 2.590 B 10.61 % | 2.342 B 15.60 % | 2.026 B 4.31 % | 1.942 B |
Other non current liabilities | 594.217 M 8.60 % | 547.154 M 3.68 % | 527.748 M 2.88 % | 512.951 M 0.97 % | 508.046 M 479 388.68 % | -106.000 K |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.356 M |
Total non current liabilities | 594.217 M 8.60 % | 547.154 M 3.68 % | 527.750 M 2.88 % | 512.984 M 0.96 % | 508.111 M 11 564.62 % | 4.356 M |
Other current liabilities | 695.384 M 20.06 % | 579.210 M 31.92 % | 439.060 M -29.84 % | 625.813 M 482.08 % | -163.790 M -124.99 % | 655.553 M |
Deferred revenue | 3.588 M -8.09 % | 3.904 M -18.43 % | 4.786 M -16.15 % | 5.708 M -98.90 % | 517.779 M 433.55 % | -155.232 M |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.356 M 100.62 % | -706.304 M |
Total current liabilities | 959.832 M 0.29 % | 957.047 M 10.82 % | 863.569 M -18.94 % | 1.065 B 55.54 % | 684.887 M 1 814.80 % | 35.768 M |
Total liabilities | 1.554 B 3.31 % | 1.504 B 8.11 % | 1.391 B -11.85 % | 1.578 B 32.30 % | 1.193 B 2 873.28 % | 40.124 M |
Other non current assets | 211.697 M -6.40 % | 226.162 M -11.55 % | 255.687 M -2.33 % | 261.782 M -8.73 % | 286.808 M 2 883.73 % | -10.303 M |
Long term investments | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M -49.80 % | 629.000 M |
Intangible assets | 170.591 M 3.62 % | 164.635 M 9.87 % | 149.841 M -8.26 % | 163.328 M -9.18 % | 179.843 M -0.09 % | 180.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 170.591 M 3.62 % | 164.635 M 9.87 % | 149.841 M -8.26 % | 163.328 M -9.18 % | 179.843 M -0.09 % | 180.000 M |
Property plant equipment net | 1.922 B 24.37 % | 1.545 B 14.29 % | 1.352 B -1.49 % | 1.372 B 2.83 % | 1.335 B -10.24 % | 1.487 B |
Total non current assets | 2.886 B 14.88 % | 2.512 B 8.87 % | 2.308 B -0.73 % | 2.324 B 1.03 % | 2.301 B -7.30 % | 2.482 B |
Other current assets | 83.913 M -1.88 % | 85.521 M -3.87 % | 88.960 M 38.41 % | 64.275 M 9.39 % | 58.758 M 147.31 % | -124.201 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 234.500 M |
cash and cash equivalents | 1.550 B -3.03 % | 1.599 B 18.76 % | 1.346 B 0.49 % | 1.340 B 89.94 % | 705.406 M 1 858.06 % | -40.124 M |
Cash and short term investments | 1.550 B -3.05 % | 1.599 B 18.78 % | 1.346 B 0.49 % | 1.340 B 89.94 % | 705.406 M 1 858.06 % | -40.124 M |
Total current assets | 1.927 B -0.79 % | 1.942 B 16.03 % | 1.674 B 4.91 % | 1.596 B 73.85 % | 917.850 M 2 387.53 % | -40.124 M |
Inventory | 52.265 M 16.22 % | 44.971 M -12.71 % | 51.518 M 35.15 % | 38.119 M 23.52 % | 30.860 M -22.85 % | 40.000 M |
Net receivables | 240.427 M 13.12 % | 212.544 M 13.63 % | 187.052 M 21.93 % | 153.414 M 24.90 % | 122.826 M 45.87 % | 84.201 M |
Tax assets | 266.130 M 2.23 % | 260.313 M 11.16 % | 234.176 M 10.92 % | 211.124 M 14.87 % | 183.795 M -6.37 % | 196.303 M |
Other assets | 5.000 K 150.00 % | 2.000 K -50.00 % | 4.000 K 33.33 % | 3.000 K 0.00 % | 3.000 K -100.00 % | 758.124 M |
Account payables | 260.860 M 16.89 % | 223.159 M 2.09 % | 218.594 M 29.36 % | 168.981 M 8.32 % | 156.007 M -18.49 % | 191.387 M |
Tax payables | 0.000 -100.00 % | 150.774 M -25.04 % | 201.129 M -24.05 % | 264.802 M 55.28 % | 170.535 M 238.60 % | 50.364 M |
Deferred revenue non current | 0.000 | 0.000 -100.00 % | 2.000 K -93.94 % | 33.000 K -49.23 % | 65.000 K -38.68 % | 106.000 K |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -742.072 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 1.020 B 0.00 % | 1.020 B 108.13 % | 489.909 M 0.00 % | 489.910 M -0.01 % | 489.942 M -0.01 % | 490.000 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.253 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.813 B 8.05 % | 4.455 B 11.88 % | 3.982 B 1.57 % | 3.920 B 21.79 % | 3.219 B 0.59 % | 3.200 B |
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 | -10.329 M -116.19 % | 63.797 M 277.10 % | -36.023 M -142.11 % | 85.548 M 176.70 % | -111.533 M 45.59 % | -205.000 M |
Accounts receivables | -27.883 M -11.53 % | -25.000 M 25.68 % | -33.638 M -9.97 % | -30.587 M 20.81 % | -38.624 M -451.77 % | -7.000 M |
Inventory | -7.292 M -211.40 % | 6.546 M 148.86 % | -13.398 M -84.60 % | -7.258 M -175.50 % | 9.613 M 340.33 % | -4.000 M |
Accounts payables | 37.700 M 726.03 % | 4.564 M -90.80 % | 49.613 M 282.40 % | 12.974 M 136.67 % | -35.380 M -16.77 % | -30.299 M |
Other working capital | -12.854 M -116.55 % | 77.687 M 301.26 % | -38.600 M -134.96 % | 110.419 M 334.23 % | -47.142 M 75.70 % | -194.000 M |
Other non cash items | 80.593 M 146.79 % | -172.236 M -943.54 % | -16.505 M -110.13 % | 162.963 M 267.14 % | 44.387 M -75.48 % | 181.000 M |
Net cash provided by operating activities | 681.342 M 5.66 % | 644.848 M 54.77 % | 416.642 M -44.51 % | 750.813 M 144.06 % | 307.638 M 23.55 % | 249.000 M |
Investments in property plant and equipment | -690.123 M -89.33 % | -364.499 M 8.15 % | -396.829 M -308.75 % | -97.083 M -11.59 % | -87.003 M 69.69 % | -287.000 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -310.000 M 0.00 % | -310.000 M 0.00 % | -310.000 M 0.00 % | -310.000 M 0.00 % | -310.000 M 0.00 % | -310.000 M |
Sales maturities of investments | 190.000 M -38.71 % | 310.000 M 0.00 % | 310.000 M 0.00 % | 310.000 M 0.00 % | 310.000 M -19.99 % | 387.461 M |
Other investing activites | 3.336 M -62.22 % | 8.830 M -70.64 % | 30.073 M 114.04 % | 14.050 M -42.00 % | 24.225 M 199.04 % | -24.461 M |
Net cash used for investing activites | -806.787 M -126.84 % | -355.669 M 3.02 % | -366.756 M -341.70 % | -83.033 M -32.26 % | -62.778 M 73.17 % | -234.000 M |
Debt repayment | 0.000 | 0.000 | 0.000 100.00 % | -4.000 M 88.57 % | -35.000 M 37.50 % | -56.000 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 100.00 % | -152.000 K | 0.000 100.00 % | -32.000 K | 0.000 | 0.000 |
Dividends paid | -43.381 M -20.01 % | -36.149 M 16.49 % | -43.285 M -49.45 % | -28.963 M -0.09 % | -28.937 M 33.42 % | -43.459 M |
Other financing activites | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -356.000 K 53.65 % | -768.000 K -41.96 % | -541.000 K |
Net cash used provided by financing activities | -43.381 M -19.50 % | -36.302 M 16.13 % | -43.285 M -29.79 % | -33.351 M 48.46 % | -64.705 M 35.30 % | -100.000 M |
Effect of forex changes on cash | 1.000 K | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 |
Net change in cash | -168.825 M -166.76 % | 252.877 M 3 731.47 % | 6.600 M -98.96 % | 634.429 M 252.16 % | 180.155 M 139.11 % | -460.621 M |
Cash at beginning of period | 1.365 B 22.74 % | 1.112 B 0.60 % | 1.105 B 134.73 % | 470.905 M 61.96 % | 290.750 M -22.59 % | 375.621 M |
Cash at end of period | 1.196 B -12.37 % | 1.365 B 22.74 % | 1.112 B 0.60 % | 1.105 B 134.73 % | 470.905 M 654.01 % | -85.000 M |
Operating cash flow | 681.342 M 5.66 % | 644.848 M 54.77 % | 416.642 M -44.51 % | 750.813 M 144.06 % | 307.638 M 23.55 % | 249.000 M |
Capital expenditure | -667.783 M -83.21 % | -364.499 M 8.15 % | -396.829 M -308.75 % | -97.083 M -11.59 % | -87.003 M 69.69 % | -287.000 M |
Free CashFlow | 13.559 M -95.16 % | 280.349 M 1 314.98 % | 19.813 M -96.97 % | 653.730 M 196.29 % | 220.635 M 680.62 % | -38.000 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 | 2.147 B -2.01 % | 2.191 B 6.86 % | 2.050 B -2.46 % | 2.102 B 9.32 % | 1.922 B -2.82 % | 1.978 B 2.00 % | 1.939 B -2.95 % | 1.998 B 6.90 % | 1.869 B -1.17 % | 1.891 B 3.17 % | 1.833 B 3.22 % | 1.776 B |
Net income | 80.171 M -26.64 % | 109.289 M 36.61 % | 80.000 M -18.47 % | 98.127 M 52.84 % | 64.201 M 40.43 % | 45.719 M -45.72 % | 84.226 M -31.75 % | 123.406 M -13.77 % | 143.108 M 1 320.23 % | -11.728 M -114.15 % | 82.862 M 27.83 % | 64.822 M |
Income before tax | 132.330 M -12.31 % | 150.915 M 13.47 % | 133.000 M -17.14 % | 160.508 M 45.80 % | 110.091 M 76.76 % | 62.284 M -49.09 % | 122.342 M -38.17 % | 197.865 M 15.59 % | 171.175 M 3 135.56 % | -5.639 M -104.32 % | 130.682 M 24.80 % | 104.712 M |
Income before tax ratio | 0.06 -10.52 % | 0.07 6.18 % | 0.06 -15.05 % | 0.08 33.36 % | 0.06 81.89 % | 0.03 -50.09 % | 0.06 -36.29 % | 0.10 8.13 % | 0.09 3 171.43 % | 0.00 -104.18 % | 0.07 20.90 % | 0.06 |
EBITDA | 197.310 M -10.70 % | 220.948 M 30.16 % | 169.750 M -21.23 % | 215.500 M 25.04 % | 172.350 M 43.40 % | 120.188 M -1.76 % | 122.343 M -38.17 % | 197.866 M 15.59 % | 171.176 M 308.32 % | 41.922 M -76.33 % | 177.111 M 19.14 % | 148.663 M |
Net income ratio | 0.04 -25.14 % | 0.05 27.84 % | 0.04 -16.42 % | 0.05 39.81 % | 0.03 44.50 % | 0.02 -46.78 % | 0.04 -29.68 % | 0.06 -19.34 % | 0.08 1 334.65 % | -0.01 -113.72 % | 0.05 23.84 % | 0.04 |
Ratio EBITDA | 0.09 -8.87 % | 0.10 21.80 % | 0.08 -19.25 % | 0.10 14.37 % | 0.09 47.57 % | 0.06 -3.69 % | 0.06 -36.29 % | 0.10 8.13 % | 0.09 313.15 % | 0.02 -77.06 % | 0.10 15.41 % | 0.08 |
Gross profit ratio | 0.66 3.68 % | 0.64 -3.90 % | 0.67 -2.02 % | 0.68 -1.13 % | 0.69 -0.30 % | 0.69 0.01 % | 0.69 -0.49 % | 0.69 -0.58 % | 0.70 -0.11 % | 0.70 -0.14 % | 0.70 -1.60 % | 0.71 |
Weighted average shs out dil | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M |
Weighted average shs out | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M 0.00 % | 2.890 M |
EPS diluted | 27.74 -26.63 % | 37.81 36.60 % | 27.68 -18.47 % | 33.95 52.86 % | 22.21 39.51 % | 15.92 -45.22 % | 29.06 -31.71 % | 42.56 -14.05 % | 49.51 1 320.96 % | -4.06 -114.15 % | 28.67 27.83 % | 22.43 |
Earnings per share | 27.74 -26.63 % | 37.81 36.60 % | 27.68 -18.47 % | 33.95 52.86 % | 22.21 39.51 % | 15.92 -45.22 % | 29.06 -31.71 % | 42.56 -14.05 % | 49.51 1 320.96 % | -4.06 -114.15 % | 28.67 27.83 % | 22.43 |
Gross profit | 1.425 B 1.59 % | 1.403 B 2.69 % | 1.366 B -4.42 % | 1.429 B 8.09 % | 1.322 B -3.11 % | 1.365 B 2.02 % | 1.338 B -3.42 % | 1.385 B 6.28 % | 1.303 B -1.28 % | 1.320 B 3.03 % | 1.281 B 1.57 % | 1.262 B |
Income tax expense | 52.158 M 25.30 % | 41.627 M -21.46 % | 53.000 M -15.04 % | 62.382 M 35.94 % | 45.889 M 177.04 % | 16.564 M -56.54 % | 38.116 M -48.81 % | 74.459 M 165.29 % | 28.067 M 360.95 % | 6.089 M -87.27 % | 47.819 M 19.87 % | 39.891 M |
Cost of revenue | 721.476 M -8.43 % | 787.855 M 15.18 % | 684.000 M 1.72 % | 672.418 M 12.07 % | 600.000 M -2.20 % | 613.503 M 1.97 % | 601.646 M -1.87 % | 613.139 M 8.34 % | 565.918 M -0.91 % | 571.092 M 3.50 % | 551.801 M 7.28 % | 514.354 M |
General and administrative expenses | 0.000 -100.00 % | 114.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 107.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 106.000 M | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 -100.00 % | 44.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 43.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 36.000 M | 0.000 | 0.000 |
Other expenses | 0.000 -100.00 % | 170.774 M 17 177.40 % | -1.000 M | 0.000 -100.00 % | 577.000 K -99.66 % | 171.548 M 154 447.75 % | 111.000 K -76.18 % | 466.000 K -88.70 % | 4.125 M -50.25 % | 8.291 M | 0.000 | 0.000 |
Operating expenses | 1.297 B 5.97 % | 1.224 B -1.70 % | 1.245 B -2.41 % | 1.276 B 4.77 % | 1.218 B -5.51 % | 1.289 B 5.35 % | 1.223 B 2.57 % | 1.192 B 4.94 % | 1.136 B -7.56 % | 1.229 B 6.28 % | 1.157 B -1.56 % | 1.175 B |
Cost and expenses | 2.018 B 0.33 % | 2.012 B 4.28 % | 1.929 B -0.98 % | 1.948 B 7.17 % | 1.818 B -4.43 % | 1.902 B 4.24 % | 1.825 B 1.06 % | 1.806 B 6.07 % | 1.702 B -5.45 % | 1.800 B 5.38 % | 1.709 B 1.13 % | 1.689 B |
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 | 1.297 B 23.16 % | 1.053 B -15.49 % | 1.246 B -2.33 % | 1.276 B 4.82 % | 1.217 B 8.95 % | 1.117 B -8.67 % | 1.223 B 2.60 % | 1.192 B 4.93 % | 1.136 B 6.97 % | 1.062 B -8.19 % | 1.157 B -1.56 % | 1.175 B |
Interest income | 88.000 K 109.52 % | 42.000 K -42.47 % | 73.000 K 7.35 % | 68.000 K 6.25 % | 64.000 K -24.71 % | 85.000 K -1.16 % | 86.000 K 1.18 % | 85.000 K 1.19 % | 84.000 K -29.41 % | 119.000 K -2.46 % | 122.000 K 1.67 % | 120.000 K |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K -50.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K |
Depreciation and amortization | 64.980 M -6.01 % | 69.138 M 38.97 % | 49.750 M -19.11 % | 61.500 M -1.22 % | 62.258 M 7.52 % | 57.903 M | 0.000 | 0.000 -100.00 % | 4.210 M -49.94 % | 8.410 M -81.89 % | 46.428 M 5.64 % | 43.951 M |
Operating income | 128.264 M -28.35 % | 179.023 M 47.95 % | 121.000 M -21.18 % | 153.512 M 46.64 % | 104.688 M 37.41 % | 76.188 M -33.56 % | 114.677 M -40.49 % | 192.697 M 15.41 % | 166.966 M 83.63 % | 90.925 M -27.12 % | 124.765 M 44.09 % | 86.591 M |
Operating income ratio | 0.06 -26.88 % | 0.08 38.45 % | 0.06 -19.19 % | 0.07 34.13 % | 0.05 41.40 % | 0.04 -34.87 % | 0.06 -38.68 % | 0.10 7.96 % | 0.09 85.80 % | 0.05 -29.36 % | 0.07 39.58 % | 0.05 |
Total other income expenses net | 4.066 M 114.47 % | -28.108 M -334.23 % | 12.000 M 71.53 % | 6.996 M 29.48 % | 5.403 M 138.86 % | -13.904 M -281.40 % | 7.665 M 48.32 % | 5.168 M 22.78 % | 4.209 M 104.36 % | -96.564 M -1 731.70 % | 5.918 M -67.34 % | 18.121 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 | -1.537 B 0.88 % | -1.550 B -8.88 % | -1.424 B 10.06 % | -1.583 B -1.60 % | -1.558 B 2.57 % | -1.599 B -4.01 % | -1.538 B -0.01 % | -1.538 B -8.24 % | -1.421 B -5.51 % | -1.346 B -11.06 % | -1.212 B -23.77 % | -979.488 M |
Total investments | 315.745 M 0.00 % | 315.745 M -58.56 % | 762.000 M 141.33 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M -42.30 % | 547.245 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 M 0.00 % | 1.000 M | 0.000 -100.00 % | 1.000 M |
Retained earnings | 2.226 B 1.68 % | 2.189 B 5.25 % | 2.080 B 4.03 % | 2.000 B 5.16 % | 1.902 B 1.11 % | 1.881 B 2.49 % | 1.835 B 4.81 % | 1.751 B 7.58 % | 1.627 B 7.04 % | 1.520 B -0.77 % | 1.532 B 5.72 % | 1.449 B |
Common stock | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M 0.00 % | 50.000 M -91.38 % | 579.900 M 0.00 % | 579.900 M 0.00 % | 579.900 M 0.00 % | 579.900 M |
Total equity | 3.296 B 1.13 % | 3.259 B 3.50 % | 3.149 B 2.60 % | 3.069 B 3.30 % | 2.971 B 0.71 % | 2.950 B 1.57 % | 2.905 B 2.98 % | 2.821 B 4.58 % | 2.697 B 4.13 % | 2.590 B -0.45 % | 2.602 B 3.29 % | 2.519 B |
Other non current liabilities | 599.544 M 0.90 % | 594.217 M 4.80 % | 567.000 M 1.62 % | 557.945 M 1.11 % | 551.842 M 0.86 % | 547.154 M 2.75 % | 532.497 M 0.76 % | 528.506 M 0.79 % | 524.369 M -0.64 % | 527.748 M 0.62 % | 524.503 M 0.41 % | 522.386 M |
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 | 0.000 |
Total non current liabilities | 599.544 M 0.90 % | 594.217 M 4.80 % | 567.000 M 1.62 % | 557.945 M 1.11 % | 551.842 M 0.86 % | 547.154 M 2.75 % | 532.497 M 0.76 % | 528.506 M 0.79 % | 524.369 M -0.64 % | 527.750 M 0.62 % | 524.503 M 0.41 % | 522.386 M |
Other current liabilities | 749.962 M 7.85 % | 695.384 M 6.00 % | 656.000 M -16.07 % | 781.607 M 20.49 % | 648.692 M 12.00 % | 579.210 M -5.23 % | 611.177 M 11.84 % | 546.457 M -4.29 % | 570.946 M 30.04 % | 439.060 M -15.06 % | 516.905 M 2.97 % | 501.979 M |
Deferred revenue | 0.000 -100.00 % | 3.588 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.904 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.786 M | 0.000 | 0.000 |
Short term debt | 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 current liabilities | 972.417 M 1.31 % | 959.832 M 1.03 % | 950.000 M -3.94 % | 988.999 M 13.77 % | 869.276 M -9.17 % | 957.047 M 6.40 % | 899.521 M 2.66 % | 876.179 M 7.81 % | 812.674 M -5.89 % | 863.569 M 7.91 % | 800.297 M -0.45 % | 803.937 M |
Total liabilities | 1.572 B 1.15 % | 1.554 B 2.44 % | 1.517 B -1.94 % | 1.547 B 8.85 % | 1.421 B -5.52 % | 1.504 B 5.04 % | 1.432 B 1.95 % | 1.405 B 5.06 % | 1.337 B -3.90 % | 1.391 B 5.02 % | 1.325 B -0.11 % | 1.326 B |
Other non current assets | 458.111 M 116.40 % | 211.697 M 9 453.11 % | 2.216 M -99.53 % | 467.597 M -26.10 % | 632.781 M 179.79 % | 226.162 M -82.63 % | 1.302 B 58.02 % | 824.100 M -1.69 % | 838.309 M 45 534.68 % | 1.837 M -99.60 % | 464.100 M -4.16 % | 484.244 M |
Long term investments | 315.745 M 0.00 % | 315.745 M -58.56 % | 762.000 M 141.33 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M 0.00 % | 315.745 M -61.68 % | 824.000 M -1.67 % | 838.000 M 47.12 % | 569.595 M 80.40 % | 315.745 M 0.00 % | 315.745 M |
Intangible assets | 166.976 M -2.12 % | 170.591 M -0.24 % | 171.000 M -2.29 % | 175.000 M 4.95 % | 166.753 M 1.29 % | 164.635 M 0.39 % | 164.000 M 12.33 % | 146.000 M 0.00 % | 146.000 M -2.56 % | 149.841 M -2.06 % | 153.000 M -2.55 % | 157.000 M |
GoodWill | 0.000 | 0.000 | 0.000 -100.00 % | 374.000 K | 0.000 | 0.000 -100.00 % | 387.000 K -28.60 % | 542.000 K -16.36 % | 648.000 K | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 166.976 M -2.12 % | 170.591 M -0.24 % | 171.000 M -2.49 % | 175.374 M 5.17 % | 166.753 M 1.29 % | 164.635 M 0.15 % | 164.387 M 12.18 % | 146.542 M -0.07 % | 146.648 M -2.13 % | 149.841 M -2.06 % | 153.000 M -2.55 % | 157.000 M |
Property plant equipment net | 2.063 B 7.34 % | 1.922 B -0.15 % | 1.925 B 9.99 % | 1.750 B 10.93 % | 1.578 B 2.08 % | 1.545 B 5.05 % | 1.471 B 4.18 % | 1.412 B 3.86 % | 1.359 B 0.55 % | 1.352 B -5.17 % | 1.426 B 1.15 % | 1.410 B |
Total non current assets | 3.004 B 4.08 % | 2.886 B 0.91 % | 2.860 B 5.58 % | 2.709 B 7.24 % | 2.526 B 0.55 % | 2.512 B 2.77 % | 2.444 B 2.60 % | 2.383 B 1.63 % | 2.344 B 1.60 % | 2.308 B -2.20 % | 2.360 B -0.30 % | 2.367 B |
Other current assets | 84.885 M 1.16 % | 83.913 M 7.58 % | 78.000 M -9.97 % | 86.640 M -6.07 % | 92.238 M 7.85 % | 85.521 M 5.38 % | 81.153 M -7.43 % | 87.668 M 8.88 % | 80.521 M -9.49 % | 88.960 M 9.21 % | 81.456 M -3.25 % | 84.188 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -522.255 M -105.73 % | -253.850 M | 0.000 -100.00 % | 231.500 M |
cash and cash equivalents | 1.537 B -0.88 % | 1.550 B 8.88 % | 1.424 B -10.06 % | 1.583 B 1.60 % | 1.558 B -2.57 % | 1.599 B 4.01 % | 1.538 B 0.01 % | 1.538 B 8.24 % | 1.421 B 5.51 % | 1.346 B 11.06 % | 1.212 B 23.77 % | 979.488 M |
Cash and short term investments | 1.537 B -0.88 % | 1.550 B 8.88 % | 1.424 B -10.06 % | 1.583 B 1.60 % | 1.558 B -2.57 % | 1.599 B 4.01 % | 1.538 B 0.01 % | 1.538 B 8.24 % | 1.421 B 5.51 % | 1.346 B 11.06 % | 1.212 B 0.11 % | 1.211 B |
Total current assets | 1.864 B -3.27 % | 1.927 B 6.70 % | 1.806 B -5.31 % | 1.907 B 2.20 % | 1.866 B -3.92 % | 1.942 B 2.65 % | 1.892 B 2.69 % | 1.843 B 9.05 % | 1.690 B 0.95 % | 1.674 B 6.81 % | 1.567 B 5.99 % | 1.479 B |
Inventory | 47.305 M -9.49 % | 52.265 M -37.78 % | 84.000 M 92.06 % | 43.736 M -4.58 % | 45.836 M 1.92 % | 44.971 M -38.79 % | 73.474 M 47.51 % | 49.811 M 4.67 % | 47.589 M -7.63 % | 51.518 M -38.07 % | 83.192 M 99.13 % | 41.778 M |
Net receivables | 194.994 M -18.90 % | 240.427 M 9.29 % | 220.000 M 13.58 % | 193.702 M 13.99 % | 169.929 M -20.05 % | 212.544 M 6.33 % | 199.884 M 19.26 % | 167.601 M 18.78 % | 141.102 M -24.57 % | 187.052 M -1.68 % | 190.253 M 34.27 % | 141.697 M |
Tax assets | 0.000 -100.00 % | 266.130 M | 0.000 -100.00 % | 236.000 K 100.14 % | -166.753 M -164.06 % | 260.313 M 132.18 % | -809.000 M 1.82 % | -824.000 M 1.67 % | -838.000 M -457.85 % | 234.176 M 27 811.32 % | 839.000 K 811.97 % | 91.999 K |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K 0.00 % | 2.000 K -50.00 % | 4.000 K | 0.000 | 0.000 |
Account payables | 222.455 M -14.72 % | 260.860 M -11.27 % | 294.000 M 41.76 % | 207.392 M 10.40 % | 187.851 M -15.82 % | 223.159 M -7.25 % | 240.592 M 24.09 % | 193.883 M 8.41 % | 178.837 M -18.19 % | 218.594 M -8.91 % | 239.972 M 44.90 % | 165.616 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.733 M -78.29 % | 150.774 M 215.74 % | 47.752 M -64.85 % | 135.839 M 115.99 % | 62.891 M -68.73 % | 201.129 M 363.22 % | 43.420 M -68.15 % | 136.342 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K | 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 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 1.020 B 0.00 % | 1.020 B 0.00 % | 1.020 B 0.00 % | 1.020 B 0.00 % | 1.020 B 0.00 % | 1.020 B 0.00 % | 1.020 B -0.02 % | 1.020 B 108.16 % | 489.910 M 0.00 % | 489.910 M 0.00 % | 489.910 M 0.00 % | 489.909 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 % | 12.291 M | 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 | 4.868 B 1.14 % | 4.813 B 3.15 % | 4.666 B 1.08 % | 4.616 B 5.10 % | 4.392 B -1.40 % | 4.455 B 2.72 % | 4.337 B 2.64 % | 4.225 B 4.74 % | 4.034 B 1.32 % | 3.982 B 1.40 % | 3.927 B 2.12 % | 3.845 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
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 | 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 |
Inventory | 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 |
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 |
Other non cash items | -80.000 M 27.27 % | -110.000 M -37.50 % | -80.000 M 18.37 % | -98.000 M -53.13 % | -64.000 M -39.13 % | -46.000 M 45.24 % | -84.000 M 31.71 % | -123.000 M 13.99 % | -143.000 M -1 291.67 % | 12.000 M 114.46 % | -83.000 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 |
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 |
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 | 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 |
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 | 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 |
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 | 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 |
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 |
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 | 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 |
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 |
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 |
Capital expenditure | 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 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 |