3416.T

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
Date Form 10K
2024
2023
2022
2021
2020
2019