
PIXTA Inc. 3416.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 2.882 B 9.95 % | 2.622 B -5.95 % | 2.787 B -0.92 % | 2.813 B 7.16 % | 2.625 B -4.85 % | 2.759 B |
Net income | 393.051 M 50.27 % | 261.559 M 114.69 % | 121.830 M -33.84 % | 184.147 M 263.08 % | -112.919 M -225.47 % | 90.000 M |
Income before tax | 570.285 M 64.59 % | 346.496 M 84.94 % | 187.358 M 61.94 % | 115.695 M 221.82 % | -94.970 M -161.67 % | 154.000 M |
Income before tax ratio | 0.20 49.70 % | 0.13 96.63 % | 0.07 63.44 % | 0.04 213.69 % | -0.04 -164.81 % | 0.06 |
EBITDA | 596.911 M 53.65 % | 388.482 M 63.69 % | 237.328 M 6.85 % | 222.106 M 668.32 % | 28.908 M -88.39 % | 249.000 M |
Net income ratio | 0.14 36.68 % | 0.10 128.27 % | 0.04 -33.23 % | 0.07 252.19 % | -0.04 -231.85 % | 0.03 |
Ratio EBITDA | 0.21 39.75 % | 0.15 74.04 % | 0.09 7.84 % | 0.08 617.02 % | 0.01 -87.80 % | 0.09 |
Gross profit ratio | 0.66 1.07 % | 0.65 -1.76 % | 0.67 3.67 % | 0.64 1.91 % | 0.63 1.78 % | 0.62 |
Weighted average shs out dil | 1.869 M -10.54 % | 2.089 M -5.86 % | 2.219 M -2.67 % | 2.280 M 1.20 % | 2.253 M -1.15 % | 2.279 M |
Weighted average shs out | 1.863 M -10.78 % | 2.088 M -5.63 % | 2.212 M -2.96 % | 2.280 M 1.20 % | 2.253 M -0.78 % | 2.270 M |
EPS diluted | 210.32 67.96 % | 125.22 128.92 % | 54.70 -32.23 % | 80.71 261.03 % | -50.12 -226.92 % | 39.49 |
Earnings per share | 210.32 67.88 % | 125.28 127.49 % | 55.07 -32.12 % | 81.13 261.87 % | -50.12 -226.44 % | 39.64 |
Gross profit | 1.904 B 11.12 % | 1.713 B -7.61 % | 1.854 B 2.72 % | 1.805 B 9.20 % | 1.653 B -3.15 % | 1.707 B |
Income tax expense | 177.233 M 108.67 % | 84.936 M 29.62 % | 65.527 M 195.73 % | -68.451 M -481.39 % | 17.948 M -71.96 % | 64.000 M |
Cost of revenue | 978.352 M 7.72 % | 908.223 M -2.65 % | 932.927 M -7.43 % | 1.008 B 3.68 % | 972.053 M -7.60 % | 1.052 B |
General and administrative expenses | 1.135 B -3.40 % | 1.175 B -10.31 % | 1.310 B 3.56 % | 1.265 B -3.29 % | 1.308 B 6.51 % | 1.228 B |
Selling and marketing expenses | 194.000 M -4.43 % | 203.000 M -44.54 % | 366.000 M -11.81 % | 415.000 M 35.62 % | 306.000 M -6.13 % | 326.000 M |
Other expenses | -1.000 M 91.48 % | -11.732 M 22.28 % | -15.096 M -2 810.23 % | 557.000 K 102.55 % | 275.000 K | 0.000 |
Operating expenses | 1.330 B -3.51 % | 1.378 B -17.78 % | 1.676 B -0.25 % | 1.681 B 4.11 % | 1.614 B 3.88 % | 1.554 B |
Cost and expenses | 2.308 B 0.94 % | 2.286 B -12.37 % | 2.609 B -2.94 % | 2.688 B 3.95 % | 2.586 B -0.75 % | 2.606 B |
Research and development expenses | 1.000 M -91.67 % | 12.000 M -22.28 % | 15.440 M | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.330 B -3.50 % | 1.378 B -17.78 % | 1.676 B -0.24 % | 1.680 B 4.09 % | 1.614 B 3.86 % | 1.554 B |
Interest income | 139.000 K 41.84 % | 98.000 K 75.00 % | 56.000 K 194.74 % | 19.000 K -95.88 % | 461.000 K 1 904.35 % | 23.000 K |
Interest expense | 211.000 K -49.64 % | 419.000 K -41.32 % | 714.000 K -42.19 % | 1.235 M 6.01 % | 1.165 M 26.22 % | 923.000 K |
Depreciation and amortization | 26.414 M -36.45 % | 41.566 M -15.61 % | 49.256 M -53.17 % | 105.175 M -14.29 % | 122.712 M 27.83 % | 96.000 M |
Operating income | 574.196 M 71.33 % | 335.147 M 88.14 % | 178.139 M 42.75 % | 124.792 M 220.10 % | 38.985 M -74.52 % | 153.000 M |
Operating income ratio | 0.20 55.83 % | 0.13 100.03 % | 0.06 44.07 % | 0.04 198.73 % | 0.01 -73.22 % | 0.06 |
Total other income expenses net | -3.911 M -134.46 % | 11.349 M 23.10 % | 9.219 M 201.34 % | -9.097 M 93.21 % | -133.955 M | 0.000 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -1.807 B -26.68 % | -1.426 B -10.75 % | -1.288 B 0.35 % | -1.293 B -41.45 % | -913.747 M -7.00 % | -854.000 M |
Total investments | 8.087 M 0.00 % | 8.087 M -75.71 % | 33.300 M 117.65 % | 15.300 M 0.00 % | 15.300 M -83.72 % | 94.000 M |
Total debt | 19.964 M -66.71 % | 59.972 M -50.12 % | 120.230 M -42.48 % | 209.034 M -38.89 % | 342.050 M 153.37 % | 135.000 M |
Accumulated other comprehensive income loss | 36.000 M 24.14 % | 29.000 M 11.54 % | 26.000 M 54.57 % | 16.821 M 140.30 % | 7.000 M 600.00 % | 1.000 M |
Retained earnings | 1.009 B 63.70 % | 616.363 M 73.72 % | 354.803 M 54.77 % | 229.240 M 408.37 % | 45.093 M -70.91 % | 155.000 M |
Common stock | 332.000 M -0.13 % | 332.437 M 2.04 % | 325.777 M 0.02 % | 325.717 M 1.95 % | 319.477 M 0.15 % | 319.000 M |
Total equity | 1.160 B 17.31 % | 988.525 M 8.70 % | 909.392 M 2.52 % | 887.016 M 30.27 % | 680.880 M -13.15 % | 784.000 M |
Other non current liabilities | 1.000 M 49 900.00 % | 2.000 K 100.00 % | 1.000 K -66.67 % | 3.000 K | 0.000 | 0.000 |
Long term debt | 0.000 -100.00 % | 19.964 M -66.71 % | 59.972 M -50.12 % | 120.230 M -42.48 % | 209.034 M 175.76 % | 75.804 M |
Total non current liabilities | 1.000 M -94.99 % | 19.966 M -66.71 % | 59.973 M -50.12 % | 120.233 M -42.48 % | 209.034 M 20 903 300.00 % | 1.000 K |
Other current liabilities | 817.929 M 199.94 % | 272.696 M 171.96 % | 100.271 M 9.35 % | 91.694 M -26.66 % | 125.031 M -80.62 % | 645.101 M |
Deferred revenue | 0.000 -100.00 % | 560.992 M -28.29 % | 782.264 M -1.68 % | 795.656 M 25.49 % | 634.050 M | 0.000 |
Short term debt | 19.964 M -50.10 % | 40.008 M -33.61 % | 60.258 M -32.14 % | 88.804 M -33.24 % | 133.016 M 121.66 % | 60.008 M |
Total current liabilities | 1.449 B 11.76 % | 1.297 B -5.11 % | 1.366 B -4.63 % | 1.433 B 9.88 % | 1.304 B 13.88 % | 1.145 B |
Total liabilities | 1.450 B 10.14 % | 1.317 B -7.70 % | 1.426 B -8.15 % | 1.553 B 2.65 % | 1.513 B 151 294 200.00 % | 1.000 K |
Other non current assets | 5.261 M -87.31 % | 41.448 M 5.12 % | 39.428 M -2.02 % | 40.239 M -79.00 % | 191.628 M 165.01 % | -294.784 M |
Long term investments | 8.087 M 0.00 % | 8.087 M -75.71 % | 33.300 M 117.65 % | 15.300 M 0.00 % | 15.300 M -83.72 % | 94.000 M |
Intangible assets | 65.696 M -6.61 % | 70.349 M 3.56 % | 67.931 M -17.16 % | 82.001 M -47.99 % | 157.666 M -8.75 % | 172.784 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 129.219 M |
Goodwill and intangible assets | 65.696 M -6.61 % | 70.349 M 3.56 % | 67.931 M -17.16 % | 82.001 M -47.99 % | 157.666 M -47.79 % | 302.003 M |
Property plant equipment net | 7.791 M 17.96 % | 6.605 M -65.35 % | 19.063 M 11.34 % | 17.122 M 22.44 % | 13.984 M -50.06 % | 28.000 M |
Total non current assets | 98.696 M -28.11 % | 137.292 M -34.62 % | 209.993 M -13.67 % | 243.240 M -11.73 % | 275.578 M 91.48 % | 143.921 M |
Other current assets | 101.055 M 34.27 % | 75.260 M -46.51 % | 140.702 M 15.30 % | 122.035 M 12.31 % | 108.663 M -20.67 % | 136.968 M |
Short term investments | 0.000 -100.00 % | 24.053 M | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 1.826 B 22.88 % | 1.486 B 5.53 % | 1.408 B -6.22 % | 1.502 B 19.57 % | 1.256 B 26.98 % | 989.000 M |
Cash and short term investments | 1.826 B 20.95 % | 1.510 B 7.24 % | 1.408 B -6.22 % | 1.502 B 19.57 % | 1.256 B 26.98 % | 989.000 M |
Total current assets | 2.511 B 15.83 % | 2.168 B 1.97 % | 2.126 B -3.23 % | 2.197 B 14.52 % | 1.918 B 21.18 % | 1.583 B |
Inventory | 0.000 | 0.000 -100.00 % | 500.000 K 187.36 % | 174.000 K -99.33 % | 25.784 M | 0.000 |
Net receivables | 583.483 M 0.17 % | 582.465 M 1.04 % | 576.478 M 0.61 % | 572.988 M 8.52 % | 528.000 M 15.53 % | 457.032 M |
Tax assets | 11.861 M 9.79 % | 10.803 M -78.51 % | 50.271 M -43.25 % | 88.578 M 186.00 % | -103.000 M -800.58 % | 14.702 M |
Other assets | 4.000 K 100.00 % | 2.000 K -33.33 % | 3.000 K 0.00 % | 3.000 K 200.00 % | 1.000 K -100.00 % | 295.079 M |
Account payables | 447.000 M 16.33 % | 384.246 M -3.93 % | 399.964 M -6.42 % | 427.394 M 4.82 % | 407.735 M 0.96 % | 403.847 M |
Tax payables | 164.107 M 324.72 % | 38.639 M 62.92 % | 23.716 M -18.76 % | 29.193 M 616.04 % | 4.077 M -88.69 % | 36.044 M |
Deferred revenue non current | 0.000 100.00 % | -14.838 M 60.52 % | -37.587 M | 0.000 | 0.000 100.00 % | -97.234 M |
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 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -218.721 M -2 139.36 % | 10.725 M -94.73 % | 203.371 M -35.49 % | 315.238 M 2.00 % | 309.056 M 0.02 % | 309.000 M |
Deferred tax liabilities non current | 0.000 -100.00 % | 14.838 M -60.52 % | 37.587 M | 0.000 | 0.000 -100.00 % | 97.234 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.145 B |
Total assets | 2.610 B 13.21 % | 2.305 B -1.32 % | 2.336 B -4.27 % | 2.440 B 11.22 % | 2.194 B 8.50 % | 2.022 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 | 48.103 M 145.35 % | -106.080 M -198.96 % | -35.483 M -127.01 % | 131.366 M 25.20 % | 104.927 M 424.64 % | 20.000 M |
Accounts receivables | -969.000 K 96.41 % | -27.000 M -711.79 % | -3.326 M 92.58 % | -44.808 M 35.72 % | -69.704 M -74.26 % | -40.000 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 63.309 M 1 347.06 % | 4.375 M 115.95 % | -27.430 M -239.54 % | 19.658 M 50.19 % | 13.089 M -25.83 % | 17.648 M |
Other working capital | -14.237 M 82.94 % | -83.455 M -1 665.50 % | -4.727 M -103.02 % | 156.516 M -3.11 % | 161.542 M 169.24 % | 60.000 M |
Other non cash items | 118.441 M 3 170.95 % | 3.621 M -88.78 % | 32.273 M 168.98 % | -46.788 M -173.58 % | 63.589 M 217.95 % | 20.000 M |
Net cash provided by operating activities | 586.009 M 105.18 % | 285.603 M 70.13 % | 167.876 M -55.08 % | 373.753 M 90.44 % | 196.258 M -13.16 % | 226.000 M |
Investments in property plant and equipment | -5.000 M 83.38 % | -30.084 M 21.33 % | -38.239 M -18.35 % | -32.311 M 63.75 % | -89.137 M -2 128.43 % | -4.000 M |
Acquisitions net | 0.000 -100.00 % | 38.908 M | 0.000 -100.00 % | 387.000 K 101.76 % | -22.033 M | 0.000 |
Purchases of investments | 0.000 | 0.000 100.00 % | -18.000 M | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 22.473 M 355.64 % | -8.791 M | 0.000 -100.00 % | 42.636 M 181.45 % | -52.344 M 57.79 % | -124.000 M |
Net cash used for investing activites | 17.473 M 52 848.48 % | 33.000 K 100.06 % | -56.239 M -625.01 % | 10.712 M 106.55 % | -163.514 M -27.75 % | -128.000 M |
Debt repayment | -40.008 M 33.61 % | -60.258 M 32.14 % | -88.804 M 33.24 % | -133.016 M -164.50 % | 206.238 M 443.68 % | -60.008 M |
Common stock issued | 1.296 M -90.27 % | 13.320 M 11 000.00 % | 120.000 K -99.04 % | 12.480 M | 0.000 -100.00 % | 2.016 M |
Common stock repurchased | -230.052 M -15.05 % | -199.951 M -78.65 % | -111.926 M -192 875.86 % | -58.000 K 60.81 % | -148.000 K | 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 -100.10 % | 992.000 K |
Net cash used provided by financing activities | -268.764 M -8.86 % | -246.889 M -23.07 % | -200.610 M -66.35 % | -120.594 M -158.52 % | 206.089 M 461.56 % | -57.000 M |
Effect of forex changes on cash | 382.000 K -28.46 % | 534.000 K -78.24 % | 2.454 M 94.61 % | 1.261 M -55.65 % | 2.843 M 242.15 % | -2.000 M |
Net change in cash | 335.100 M 753.06 % | 39.282 M 145.40 % | -86.520 M -132.63 % | 265.134 M 9.71 % | 241.675 M 124.80 % | -974.316 M |
Cash at beginning of period | 1.510 B 2.67 % | 1.471 B -5.56 % | 1.557 B 20.52 % | 1.292 B 23.01 % | 1.050 B 3.67 % | 1.013 B |
Cash at end of period | 1.845 B 22.19 % | 1.510 B 2.67 % | 1.471 B -5.56 % | 1.557 B 20.52 % | 1.292 B 3 213.23 % | 39.000 M |
Operating cash flow | 586.009 M 105.18 % | 285.603 M 70.13 % | 167.876 M -55.08 % | 373.753 M 90.44 % | 196.258 M -13.16 % | 226.000 M |
Capital expenditure | -19.791 M 34.21 % | -30.084 M 21.33 % | -38.239 M -18.35 % | -32.311 M 63.75 % | -89.137 M -2 128.43 % | -4.000 M |
Free CashFlow | 566.218 M 121.60 % | 255.519 M 97.10 % | 129.637 M -62.03 % | 341.442 M 218.74 % | 107.121 M -51.75 % | 222.000 M |
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 | 649.459 M -1.21 % | 657.432 M -3.46 % | 681.000 M -27.78 % | 943.000 M 55.58 % | 606.124 M -7.10 % | 652.417 M -6.83 % | 700.275 M 10.93 % | 631.252 M -0.36 % | 633.541 M -3.51 % | 656.571 M -12.46 % | 750.000 M 11.44 % | 673.000 M |
Net income | 20.272 M -49.29 % | 39.974 M -47.40 % | 76.000 M -63.11 % | 206.000 M 359.17 % | 44.864 M -32.93 % | 66.894 M -0.88 % | 67.486 M 110.20 % | 32.106 M -31.65 % | 46.975 M -59.15 % | 114.992 M 125.47 % | 51.000 M 183.33 % | 18.000 M |
Income before tax | 29.577 M -50.78 % | 60.088 M -46.35 % | 112.000 M -62.29 % | 297.000 M 363.73 % | 64.046 M -34.53 % | 97.830 M 9.07 % | 89.692 M 75.64 % | 51.065 M -13.49 % | 59.030 M -59.76 % | 146.709 M 95.61 % | 75.000 M 167.86 % | 28.000 M |
Income before tax ratio | 0.05 -50.17 % | 0.09 -44.43 % | 0.16 -47.78 % | 0.31 198.07 % | 0.11 -29.53 % | 0.15 17.07 % | 0.13 58.33 % | 0.08 -13.18 % | 0.09 -58.30 % | 0.22 123.45 % | 0.10 140.36 % | 0.04 |
EBITDA | 36.563 M -45.55 % | 67.152 M -43.33 % | 118.500 M -61.02 % | 304.009 M 328.45 % | 70.956 M -31.94 % | 104.250 M 15.73 % | 90.084 M 28.67 % | 70.009 M 15.23 % | 60.755 M -60.93 % | 155.489 M 72.29 % | 90.250 M 79.60 % | 50.250 M |
Net income ratio | 0.03 -48.66 % | 0.06 -45.52 % | 0.11 -48.91 % | 0.22 195.13 % | 0.07 -27.81 % | 0.10 6.39 % | 0.10 89.48 % | 0.05 -31.41 % | 0.07 -57.66 % | 0.18 157.56 % | 0.07 154.24 % | 0.03 |
Ratio EBITDA | 0.06 -44.88 % | 0.10 -41.30 % | 0.17 -46.02 % | 0.32 175.39 % | 0.12 -26.74 % | 0.16 24.21 % | 0.13 15.99 % | 0.11 15.65 % | 0.10 -59.51 % | 0.24 96.80 % | 0.12 61.16 % | 0.07 |
Gross profit ratio | 0.55 -5.29 % | 0.58 -12.61 % | 0.67 -1.59 % | 0.68 5.51 % | 0.64 -0.67 % | 0.65 -3.23 % | 0.67 3.14 % | 0.65 -0.05 % | 0.65 -0.11 % | 0.65 -5.14 % | 0.68 3.21 % | 0.66 |
Weighted average shs out dil | 1.734 M -1.05 % | 1.752 M -1.76 % | 1.784 M -2.74 % | 1.834 M -3.49 % | 1.900 M -2.94 % | 1.958 M -1.49 % | 1.988 M -3.29 % | 2.055 M -3.34 % | 2.126 M -2.72 % | 2.186 M -0.41 % | 2.195 M -0.13 % | 2.198 M |
Weighted average shs out | 1.734 M 0.00 % | 1.734 M -2.79 % | 1.784 M -3.10 % | 1.841 M -2.87 % | 1.895 M -3.20 % | 1.958 M -1.48 % | 1.987 M -5.97 % | 2.113 M -0.68 % | 2.128 M -2.61 % | 2.185 M -0.45 % | 2.195 M 0.16 % | 2.191 M |
EPS diluted | 11.69 -48.75 % | 22.81 -46.47 % | 42.61 -62.06 % | 112.32 375.73 % | 23.61 -30.74 % | 34.09 1.13 % | 33.71 115.95 % | 15.61 -29.33 % | 22.09 -57.67 % | 52.18 124.53 % | 23.24 183.76 % | 8.19 |
Earnings per share | 11.69 -49.28 % | 23.05 -46.52 % | 43.10 -61.49 % | 111.91 372.79 % | 23.67 -30.73 % | 34.17 0.68 % | 33.94 117.15 % | 15.63 -29.34 % | 22.12 -57.61 % | 52.18 124.53 % | 23.24 183.07 % | 8.21 |
Gross profit | 358.458 M -6.44 % | 383.146 M -15.63 % | 454.139 M -28.93 % | 639.000 M 64.15 % | 389.269 M -7.72 % | 421.812 M -9.85 % | 467.888 M 14.42 % | 408.930 M -0.41 % | 410.598 M -3.62 % | 426.000 M -16.96 % | 513.000 M 15.02 % | 446.000 M |
Income tax expense | 9.305 M -53.74 % | 20.114 M -44.13 % | 36.000 M -60.44 % | 91.000 M 374.43 % | 19.181 M -38.00 % | 30.936 M 39.32 % | 22.205 M 17.12 % | 18.959 M 57.27 % | 12.055 M -61.99 % | 31.717 M 32.15 % | 24.000 M 140.00 % | 10.000 M |
Cost of revenue | 291.001 M 6.09 % | 274.286 M 20.83 % | 227.000 M -25.33 % | 304.000 M 40.19 % | 216.855 M -5.96 % | 230.605 M -0.77 % | 232.387 M 4.53 % | 222.322 M -0.28 % | 222.943 M -3.31 % | 230.571 M -2.71 % | 237.000 M 4.41 % | 227.000 M |
General and administrative expenses | 0.000 | 0.000 -100.00 % | 148.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 141.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 69.000 M | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 194.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 203.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 366.000 M | 0.000 |
Other expenses | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 100.00 % | -1.652 M 57.21 % | -3.861 M | 0.000 -100.00 % | 163.000 K -94.11 % | 2.769 M | 0.000 | 0.000 |
Operating expenses | 328.185 M 1.33 % | 323.871 M -5.30 % | 342.000 M 1.79 % | 336.000 M 3.81 % | 323.664 M -1.35 % | 328.101 M -4.46 % | 343.408 M 0.17 % | 342.824 M -2.40 % | 351.241 M 3.07 % | 340.795 M -22.19 % | 438.000 M 4.78 % | 418.000 M |
Cost and expenses | 619.186 M 3.52 % | 598.157 M 5.12 % | 569.000 M -11.09 % | 640.000 M 18.40 % | 540.519 M -3.26 % | 558.706 M -2.97 % | 575.795 M 1.88 % | 565.146 M -1.57 % | 574.184 M 0.49 % | 571.366 M -15.35 % | 675.000 M 4.65 % | 645.000 M |
Research and development expenses | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 | 0.000 -100.00 % | 1.753 M -46.38 % | 3.269 M 7.67 % | 3.036 M | 0.000 | 0.000 -100.00 % | 15.000 M | 0.000 |
Selling general and administrative expenses | 328.185 M 1.33 % | 323.871 M -5.30 % | 342.000 M 1.79 % | 336.000 M 3.81 % | 323.664 M -1.32 % | 328.000 M -4.65 % | 344.000 M 1.24 % | 339.788 M -3.47 % | 352.000 M 3.53 % | 340.000 M -21.84 % | 435.000 M 3.08 % | 422.000 M |
Interest income | 10.000 K -98.36 % | 609.000 K 2 155.56 % | 27.000 K -72.73 % | 99.000 K 2 375.00 % | 4.000 K -55.56 % | 9.000 K -30.77 % | 13.000 K 62.50 % | 8.000 K -11.11 % | 9.000 K -86.76 % | 68.000 K 240.00 % | 20.000 K 122.22 % | 9.000 K |
Interest expense | 8.000 K -61.90 % | 21.000 K -36.36 % | 33.000 K -31.25 % | 48.000 K -18.64 % | 59.000 K -16.90 % | 71.000 K -11.25 % | 80.000 K -13.98 % | 93.000 K -25.00 % | 124.000 K 1.64 % | 122.000 K -22.78 % | 158.000 K -0.63 % | 159.000 K |
Depreciation and amortization | 6.977 M -0.94 % | 7.043 M 8.92 % | 6.466 M -4.04 % | 6.738 M -1.65 % | 6.851 M 7.74 % | 6.359 M 1 951.29 % | 310.000 K -98.36 % | 18.851 M 1 249.39 % | 1.397 M -55.85 % | 3.164 M -74.17 % | 12.250 M -53.33 % | 26.250 M |
Operating income | 30.273 M -48.93 % | 59.275 M -47.08 % | 112.000 M -63.04 % | 303.000 M 361.86 % | 65.605 M -29.99 % | 93.710 M -24.72 % | 124.480 M 88.31 % | 66.105 M 11.37 % | 59.358 M -30.33 % | 85.204 M 9.24 % | 78.000 M 225.00 % | 24.000 M |
Operating income ratio | 0.05 -48.30 % | 0.09 -45.18 % | 0.16 -48.82 % | 0.32 196.86 % | 0.11 -24.64 % | 0.14 -19.20 % | 0.18 69.75 % | 0.10 11.77 % | 0.09 -27.80 % | 0.13 24.78 % | 0.10 191.63 % | 0.04 |
Total other income expenses net | -696.000 K -185.61 % | 813.000 K 272.25 % | -472.000 K 92.13 % | -6.000 M -284.86 % | -1.559 M -137.84 % | 4.120 M 111.84 % | -34.788 M -131.30 % | -15.040 M -4 485.37 % | -328.000 K -100.53 % | 61.505 M 2 470.13 % | -2.595 M -164.88 % | 4.000 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 | -1.651 B -2.44 % | -1.612 B 10.81 % | -1.807 B -22.43 % | -1.476 B 2.94 % | -1.521 B -4.05 % | -1.462 B -2.46 % | -1.426 B -2.79 % | -1.388 B -11.07 % | -1.249 B -5.35 % | -1.186 B 7.99 % | -1.289 B 1.94 % | -1.314 B |
Total investments | 24.000 M 0.00 % | 24.000 M 71.43 % | 14.000 M -39.13 % | 23.000 M 0.87 % | 22.802 M -0.56 % | 22.931 M 183.55 % | 8.087 M -91.90 % | 99.899 M -17.64 % | 121.293 M -1.29 % | 122.879 M 68.33 % | 73.000 M -54.94 % | 162.000 M |
Total debt | 0.000 -100.00 % | 9.962 M -47.57 % | 19.000 M -36.59 % | 29.966 M -25.03 % | 39.968 M -20.02 % | 49.970 M -16.68 % | 59.972 M -14.29 % | 69.974 M -16.43 % | 83.726 M -17.90 % | 101.978 M -14.30 % | 119.000 M -14.07 % | 138.482 M |
Accumulated other comprehensive income loss | 40.422 M 6.42 % | 37.985 M 5.51 % | 36.000 M 9.09 % | 33.000 M 6.45 % | 31.000 M 6.90 % | 29.000 M 0.00 % | 29.000 M 0.00 % | 29.000 M 11.54 % | 26.000 M -3.70 % | 27.000 M 3.85 % | 26.000 M 6.01 % | 24.526 M |
Retained earnings | 991.200 M 2.09 % | 970.927 M -3.77 % | 1.009 B 8.15 % | 933.000 M 28.14 % | 728.122 M 6.57 % | 683.258 M 10.85 % | 616.363 M 12.30 % | 548.876 M 6.21 % | 516.771 M 10.00 % | 469.795 M 32.71 % | 354.000 M 16.52 % | 303.819 M |
Common stock | 332.437 M 0.00 % | 332.437 M 0.13 % | 332.000 M 0.00 % | 332.000 M -0.13 % | 332.437 M 0.00 % | 332.437 M 0.00 % | 332.437 M 0.00 % | 332.437 M 2.04 % | 325.777 M 0.00 % | 325.777 M 0.24 % | 325.000 M -0.24 % | 325.777 M |
Total equity | 1.146 B 2.02 % | 1.123 B -3.08 % | 1.159 B 0.17 % | 1.157 B 13.55 % | 1.019 B -1.59 % | 1.035 B 4.75 % | 988.525 M 0.83 % | 980.423 M -1.15 % | 991.850 M -1.19 % | 1.004 B 10.55 % | 908.000 M 5.89 % | 857.494 M |
Other non current liabilities | 2.000 M 100.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 49 900.00 % | 2.000 K 100.00 % | 1.000 K -50.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K -33.33 % | 3.000 K -99.85 % | 2.000 M 199 900.00 % | 1.000 K |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.962 M -50.10 % | 19.964 M -33.38 % | 29.966 M -25.03 % | 39.968 M -20.02 % | 49.970 M -15.31 % | 59.000 M -15.68 % | 69.974 M |
Total non current liabilities | 2.000 M 100.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 49 900.00 % | 2.000 K -99.98 % | 9.963 M -50.10 % | 19.966 M -33.38 % | 29.968 M -25.02 % | 39.970 M -20.02 % | 49.973 M -18.08 % | 61.000 M -12.82 % | 69.974 M |
Other current liabilities | 187.660 M -8.85 % | 205.886 M -51.33 % | 423.040 M 27.50 % | 331.800 M 41.31 % | 234.806 M 16.36 % | 201.791 M 49.66 % | 134.836 M -27.33 % | 185.548 M -9.15 % | 204.235 M -10.76 % | 228.848 M -23.26 % | 298.224 M 7.31 % | 277.918 M |
Deferred revenue | 572.102 M -2.69 % | 587.896 M 4.99 % | 559.960 M -17.19 % | 676.234 M 12.03 % | 603.596 M -6.58 % | 646.089 M -7.55 % | 698.852 M -3.79 % | 726.363 M 10.53 % | 657.191 M 1.70 % | 646.188 M 10.68 % | 583.838 M -15.79 % | 693.286 M |
Short term debt | 0.000 -100.00 % | 9.962 M -47.57 % | 19.000 M -36.59 % | 29.966 M -25.03 % | 39.968 M -0.10 % | 40.008 M 0.00 % | 40.008 M 0.00 % | 40.008 M -8.57 % | 43.758 M -15.86 % | 52.008 M -13.69 % | 60.258 M -12.04 % | 68.508 M |
Total current liabilities | 1.192 B -5.33 % | 1.259 B -13.09 % | 1.449 B -3.59 % | 1.503 B 12.96 % | 1.331 B 0.33 % | 1.326 B 2.28 % | 1.297 B -7.80 % | 1.406 B 8.67 % | 1.294 B -2.07 % | 1.321 B -3.26 % | 1.366 B -7.80 % | 1.482 B |
Total liabilities | 1.192 B -5.33 % | 1.259 B -13.15 % | 1.450 B -3.59 % | 1.504 B 13.04 % | 1.331 B -0.42 % | 1.336 B 1.49 % | 1.317 B -8.33 % | 1.436 B 7.66 % | 1.334 B -2.73 % | 1.371 B -3.90 % | 1.427 B -8.03 % | 1.552 B |
Other non current assets | 678.000 K -9.12 % | 746.000 K -94.26 % | 13.000 M 1 200.00 % | 1.000 M 24.38 % | 804.000 K -96.49 % | 22.931 M -44.68 % | 41.448 M -58.51 % | 99.899 M -17.64 % | 121.293 M -1.29 % | 122.879 M 333.73 % | -52.572 M -132.45 % | 162.011 M |
Long term investments | 24.000 M 0.00 % | 24.000 M 71.43 % | 14.000 M -39.13 % | 23.000 M 4.55 % | 22.000 M 0.00 % | 22.000 M 172.04 % | 8.087 M -91.83 % | 99.000 M -18.18 % | 121.000 M -0.82 % | 122.000 M 67.12 % | 73.000 M -54.94 % | 162.000 M |
Intangible assets | 61.782 M -4.26 % | 64.531 M -0.72 % | 65.000 M 0.00 % | 65.000 M -4.41 % | 68.000 M -2.86 % | 70.000 M -0.50 % | 70.349 M 0.50 % | 70.000 M 0.00 % | 70.000 M -4.11 % | 73.000 M 7.46 % | 67.931 M -5.65 % | 72.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 457.000 K -18.39 % | 560.000 K | 0.000 -100.00 % | 919.000 K 17.52 % | 782.000 K 26.74 % | 617.000 K | 0.000 | 0.000 |
Goodwill and intangible assets | 61.782 M -4.26 % | 64.531 M -0.72 % | 65.000 M 0.00 % | 65.000 M -5.05 % | 68.457 M -2.98 % | 70.560 M 0.30 % | 70.349 M -0.80 % | 70.919 M 0.19 % | 70.782 M -3.85 % | 73.617 M 8.37 % | 67.931 M -5.65 % | 72.000 M |
Property plant equipment net | 6.353 M -9.54 % | 7.023 M 0.33 % | 7.000 M 16.67 % | 6.000 M -19.22 % | 7.428 M 9.82 % | 6.764 M 2.41 % | 6.605 M 6.83 % | 6.183 M -49.74 % | 12.302 M -31.69 % | 18.008 M -5.22 % | 19.000 M -0.71 % | 19.136 M |
Total non current assets | 92.813 M -3.62 % | 96.300 M -2.73 % | 99.000 M 4.21 % | 95.000 M -3.74 % | 98.689 M -1.56 % | 100.255 M -26.98 % | 137.292 M -22.43 % | 177.001 M -13.39 % | 204.377 M -4.72 % | 214.504 M 36.08 % | 157.630 M -37.89 % | 253.808 M |
Other current assets | 109.254 M -2.86 % | 112.468 M 11.35 % | 101.000 M -42.29 % | 175.000 M 34.11 % | 130.488 M -3.67 % | 135.456 M 37.66 % | 98.397 M -39.54 % | 162.744 M -33.03 % | 243.012 M -8.36 % | 265.174 M 88.07 % | 141.000 M -6.73 % | 151.169 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 802.000 K -13.86 % | 931.000 K | 0.000 -100.00 % | 899.000 K 206.83 % | 293.000 K -66.67 % | 879.000 K | 0.000 | 0.000 |
cash and cash equivalents | 1.651 B 1.81 % | 1.622 B -11.19 % | 1.826 B 21.33 % | 1.505 B -3.57 % | 1.561 B 3.25 % | 1.512 B 1.69 % | 1.486 B 1.97 % | 1.458 B 9.34 % | 1.333 B 3.51 % | 1.288 B -8.53 % | 1.408 B -3.10 % | 1.453 B |
Cash and short term investments | 1.651 B 1.81 % | 1.622 B -11.19 % | 1.826 B 21.33 % | 1.505 B -3.57 % | 1.561 B 3.25 % | 1.512 B 1.69 % | 1.486 B 1.97 % | 1.458 B 9.34 % | 1.333 B 3.51 % | 1.288 B -8.53 % | 1.408 B -3.10 % | 1.453 B |
Total current assets | 2.245 B -1.79 % | 2.286 B -8.92 % | 2.510 B -2.18 % | 2.566 B 14.00 % | 2.251 B -0.90 % | 2.271 B 4.78 % | 2.168 B -3.21 % | 2.240 B 5.57 % | 2.121 B -1.81 % | 2.161 B 1.68 % | 2.125 B -1.40 % | 2.155 B |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 229.000 K -55.45 % | 514.000 K -15.60 % | 609.000 K 83.43 % | 332.000 K -41.24 % | 565.000 K | 0.000 | 0.000 |
Net receivables | 485.058 M -12.15 % | 552.126 M -5.30 % | 583.000 M -34.20 % | 886.000 M 58.32 % | 559.623 M -10.33 % | 624.110 M 7.15 % | 582.465 M -5.83 % | 618.545 M 13.44 % | 545.266 M -10.25 % | 607.522 M 5.39 % | 576.478 M 4.61 % | 551.095 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -22.000 M -303.65 % | 10.803 M 110.91 % | -99.000 M 18.18 % | -121.000 M 0.82 % | -122.000 M -342.68 % | 50.271 M 131.16 % | -161.339 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K | 0.000 -100.00 % | 2.000 K -100.00 % | 52.370 M | 0.000 |
Account payables | 432.409 M -5.08 % | 455.529 M 1.91 % | 447.000 M -3.87 % | 465.000 M 17.46 % | 395.884 M -1.99 % | 403.937 M 5.12 % | 384.246 M -4.08 % | 400.573 M 3.02 % | 388.839 M -1.41 % | 394.386 M -1.39 % | 399.964 M -1.80 % | 407.312 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.248 M 63.85 % | 34.330 M -11.15 % | 38.639 M -28.07 % | 53.716 M 5.06 % | 51.129 M 42.06 % | 35.992 M 51.76 % | 23.716 M -31.37 % | 34.554 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.838 M | 0.000 | 0.000 | 0.000 100.00 % | -37.587 M | 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 | -218.093 M 0.00 % | -218.092 M -0.04 % | -218.000 M -54.61 % | -140.999 M -91.58 % | -73.599 M -676.28 % | -9.481 M -194.05 % | 10.081 M -85.80 % | 70.991 M -42.33 % | 123.101 M -31.99 % | 181.001 M -10.84 % | 203.000 M -0.18 % | 203.372 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.838 M | 0.000 | 0.000 | 0.000 -100.00 % | 37.587 M | 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 | 2.338 B -1.86 % | 2.383 B -8.68 % | 2.609 B -1.95 % | 2.661 B 13.26 % | 2.349 B -0.93 % | 2.372 B 2.89 % | 2.305 B -4.62 % | 2.417 B 3.90 % | 2.326 B -2.08 % | 2.375 B 1.72 % | 2.335 B -3.07 % | 2.409 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 | -21.000 M 46.15 % | -39.000 M 48.68 % | -76.000 M 63.11 % | -206.000 M -357.78 % | -45.000 M 31.82 % | -66.000 M 1.49 % | -67.000 M -103.03 % | -33.000 M 29.79 % | -47.000 M 58.77 % | -114.000 M -123.53 % | -51.000 M -183.33 % | -18.000 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 |