
Atom Livin Tech Co., Ltd. 3426.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 10.297 B 1.32 % | 10.162 B -2.43 % | 10.416 B 4.25 % | 9.991 B 3.78 % | 9.627 B -7.38 % | 10.394 B |
Net income | 390.857 M 53.46 % | 254.702 M -26.57 % | 346.863 M -15.84 % | 412.135 M -6.58 % | 441.171 M -8.62 % | 482.770 M |
Income before tax | 560.494 M 50.70 % | 371.930 M -8.69 % | 407.305 M -32.84 % | 606.441 M -6.59 % | 649.251 M -8.01 % | 705.754 M |
Income before tax ratio | 0.05 48.73 % | 0.04 -6.41 % | 0.04 -35.58 % | 0.06 -9.99 % | 0.07 -0.68 % | 0.07 |
EBITDA | 738.161 M 43.05 % | 516.000 M -8.50 % | 563.908 M -29.77 % | 802.915 M -3.21 % | 829.534 M -7.95 % | 901.151 M |
Net income ratio | 0.04 51.45 % | 0.03 -24.74 % | 0.03 -19.27 % | 0.04 -9.98 % | 0.05 -1.34 % | 0.05 |
Ratio EBITDA | 0.07 41.19 % | 0.05 -6.22 % | 0.05 -32.63 % | 0.08 -6.73 % | 0.09 -0.62 % | 0.09 |
Gross profit ratio | 0.25 -0.26 % | 0.25 -1.41 % | 0.25 -8.50 % | 0.28 -2.88 % | 0.28 -0.10 % | 0.28 |
Weighted average shs out dil | 3.990 M 0.02 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M |
Weighted average shs out | 3.990 M 0.02 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M |
EPS diluted | 97.97 53.85 % | 63.68 -26.75 % | 86.94 -15.84 % | 103.30 -6.58 % | 110.57 -8.62 % | 121.00 |
Earnings per share | 97.97 53.85 % | 63.68 -26.75 % | 86.94 -15.84 % | 103.30 -6.58 % | 110.57 -8.62 % | 121.00 |
Gross profit | 2.556 B 1.06 % | 2.529 B -3.81 % | 2.629 B -4.61 % | 2.757 B 0.78 % | 2.735 B -7.47 % | 2.956 B |
Income tax expense | 169.636 M 44.71 % | 117.227 M 93.95 % | 60.442 M -68.89 % | 194.306 M -6.62 % | 208.079 M -6.68 % | 222.983 M |
Cost of revenue | 7.741 B 1.41 % | 7.633 B -1.96 % | 7.786 B 7.63 % | 7.234 B 4.96 % | 6.892 B -7.34 % | 7.438 B |
General and administrative expenses | 0.000 -100.00 % | 272.202 M -84.81 % | 1.792 B 4.31 % | 1.718 B 1.96 % | 1.685 B -6.96 % | 1.811 B |
Selling and marketing expenses | 0.000 -100.00 % | 1.741 B 535.33 % | 274.000 M 1.11 % | 271.000 M 7.97 % | 251.000 M -8.06 % | 273.000 M |
Other expenses | 0.000 -100.00 % | 87.713 M -8.97 % | 96.360 M 3.21 % | 93.365 M 25.51 % | 74.390 M -20.79 % | 93.920 M |
Operating expenses | 2.041 B -7.07 % | 2.196 B -2.63 % | 2.255 B 3.48 % | 2.179 B 3.56 % | 2.104 B -7.50 % | 2.275 B |
Cost and expenses | 9.782 B -0.48 % | 9.829 B -2.11 % | 10.041 B 6.67 % | 9.414 B 4.63 % | 8.997 B -7.38 % | 9.713 B |
Research and development expenses | 0.000 -100.00 % | 95.000 M 2.42 % | 92.756 M -4.29 % | 96.916 M 3.10 % | 94.000 M -3.09 % | 97.000 M |
Selling general and administrative expenses | 2.041 B 1.37 % | 2.013 B -2.57 % | 2.066 B 3.87 % | 1.989 B 2.74 % | 1.936 B -7.10 % | 2.084 B |
Interest income | 34.481 M 43.68 % | 23.998 M 31.23 % | 18.287 M 21.48 % | 15.054 M -1.99 % | 15.360 M 17.79 % | 13.040 M |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 177.667 M -3.69 % | 184.483 M -2.71 % | 189.626 M -3.49 % | 196.476 M 8.98 % | 180.283 M -7.74 % | 195.397 M |
Operating income | 515.478 M 54.57 % | 333.501 M -10.89 % | 374.278 M -35.17 % | 577.302 M -8.47 % | 630.742 M -7.37 % | 680.890 M |
Operating income ratio | 0.05 52.55 % | 0.03 -8.68 % | 0.04 -37.81 % | 0.06 -11.80 % | 0.07 0.01 % | 0.07 |
Total other income expenses net | 45.016 M 17.14 % | 38.429 M 16.36 % | 33.027 M 13.34 % | 29.139 M 57.43 % | 18.509 M -25.56 % | 24.864 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -3.424 B -69.98 % | -2.015 B -33.95 % | -1.504 B 34.32 % | -2.290 B 9.41 % | -2.528 B 43.27 % | -4.456 B |
Total investments | 2.500 B -1.67 % | 2.543 B 3.67 % | 2.453 B 5.70 % | 2.321 B -1.29 % | 2.351 B 7.62 % | 2.184 B |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 185.739 M 828.69 % | 20.000 M -99.68 % | 6.170 B 0.33 % | 6.150 B -0.41 % | 6.175 B 22 771.50 % | 27.000 M |
Retained earnings | 3.735 B 5.94 % | 3.526 B 4.70 % | 3.368 B 6.83 % | 3.152 B 9.77 % | 2.872 B 10.05 % | 2.610 B |
Common stock | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M |
Total equity | 10.430 B 2.76 % | 10.150 B 1.03 % | 10.047 B 2.40 % | 9.812 B 2.67 % | 9.557 B 3.40 % | 9.242 B |
Other non current liabilities | 217.536 M -2.45 % | 223.000 M 18.91 % | 187.533 M -49.76 % | 373.238 M 3.63 % | 360.158 M -3.50 % | 373.212 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 217.536 M -2.45 % | 223.000 M 18.91 % | 187.533 M -49.76 % | 373.238 M 3.63 % | 360.158 M -3.50 % | 373.212 M |
Other current liabilities | 368.806 M 78.13 % | 207.042 M -89.34 % | 1.942 B 1.16 % | 1.920 B 13.68 % | 1.689 B -2.09 % | 1.725 B |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 960.326 M -65.88 % | 2.815 B 6.39 % | 2.646 B -2.14 % | 2.704 B 8.27 % | 2.497 B 3.77 % | 2.406 B |
Total liabilities | 1.178 B -61.22 % | 3.037 B 7.20 % | 2.833 B -7.92 % | 3.077 B 7.69 % | 2.857 B 2.80 % | 2.780 B |
Other non current assets | 56.375 M -98.22 % | 3.163 B -9.96 % | 3.513 B 24.71 % | 2.817 B 21.57 % | 2.317 B 42 736.18 % | -5.434 M |
Long term investments | 2.500 B 548.76 % | -557.161 M 46.79 % | -1.047 B -118.44 % | -479.401 M -1 040.65 % | 50.965 M -97.68 % | 2.200 B |
Intangible assets | 2.337 B 2 236.69 % | 100.028 M 258.30 % | 27.917 M -10.86 % | 31.317 M -12.31 % | 35.715 M 9.01 % | 32.764 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 355.769 M 255.67 % | 100.028 M 258.30 % | 27.917 M -10.86 % | 31.317 M -12.31 % | 35.715 M 9.01 % | 32.764 M |
Property plant equipment net | 2.362 B -1.51 % | 2.398 B 0.06 % | 2.397 B -1.73 % | 2.439 B -2.54 % | 2.502 B -1.26 % | 2.534 B |
Total non current assets | 5.324 B 2.98 % | 5.170 B 4.64 % | 4.940 B 1.36 % | 4.874 B -1.78 % | 4.963 B 2.75 % | 4.830 B |
Other current assets | 67.371 M 8.09 % | 62.327 M -39.68 % | 103.335 M 36.22 % | 75.861 M 140.49 % | 31.545 M -13.79 % | 36.592 M |
Short term investments | 0.000 -100.00 % | 3.100 B -11.43 % | 3.500 B 25.00 % | 2.800 B 21.74 % | 2.300 B | 0.000 |
cash and cash equivalents | 3.424 B 69.98 % | 2.015 B 33.95 % | 1.504 B -34.32 % | 2.290 B -9.41 % | 2.528 B -43.27 % | 4.456 B |
Cash and short term investments | 3.424 B -33.05 % | 5.115 B 2.21 % | 5.004 B -1.69 % | 5.090 B 5.43 % | 4.828 B 8.35 % | 4.456 B |
Total current assets | 6.284 B -21.62 % | 8.018 B 0.99 % | 7.940 B -0.93 % | 8.014 B 7.55 % | 7.451 B 3.61 % | 7.192 B |
Inventory | 455.313 M -1.95 % | 464.345 M -0.63 % | 467.291 M -15.81 % | 555.071 M 27.47 % | 435.462 M -16.82 % | 523.492 M |
Net receivables | 2.337 B -1.66 % | 2.377 B 0.50 % | 2.365 B 3.12 % | 2.293 B 6.34 % | 2.157 B -0.90 % | 2.176 B |
Tax assets | 49.373 M -25.06 % | 65.882 M 30.18 % | 50.610 M -24.45 % | 66.993 M 17.81 % | 56.863 M -16.18 % | 67.836 M |
Other assets | 0.000 -100.00 % | 1.000 K -66.67 % | 3.000 K 0.00 % | 3.000 K -25.00 % | 4.000 K 0.00 % | 4.000 K |
Account payables | 591.520 M -76.17 % | 2.482 B 273.57 % | 664.461 M 0.11 % | 663.743 M 4.04 % | 637.980 M 18.29 % | 539.350 M |
Tax payables | 0.000 -100.00 % | 125.514 M 221.67 % | 39.019 M -67.47 % | 119.944 M -29.52 % | 170.188 M 19.85 % | 142.002 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 -100.00 % | 5.699 B | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 6.209 B 2 876.29 % | 208.602 M -0.03 % | 208.660 M 0.00 % | 208.660 M -0.01 % | 208.691 M 0.00 % | 208.691 M |
Deferred tax liabilities non current | 0.000 | 0.000 -100.00 % | 60.594 M | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 100.00 % | -650.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 11.608 B -11.98 % | 13.188 B 2.39 % | 12.880 B -0.07 % | 12.888 B 3.82 % | 12.414 B 3.26 % | 12.022 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 | -1.727 B -1 844.08 % | -88.848 M 36.13 % | -139.106 M -238.26 % | -41.124 M -122.70 % | 181.201 M 1 542.45 % | -12.562 M |
Accounts receivables | 39.453 M 490.97 % | -10.091 M 86.33 % | -73.803 M 45.73 % | -136.000 M -772.67 % | 20.218 M -92.22 % | 260.000 M |
Inventory | 9.032 M 206.69 % | 2.945 M -96.65 % | 87.780 M 173.39 % | -119.610 M -235.87 % | 88.030 M 266.14 % | -52.986 M |
Accounts payables | -1.723 B -2 147.38 % | -76.688 M -272.98 % | 44.333 M -80.02 % | 221.942 M 213.05 % | 70.896 M 134.72 % | -204.171 M |
Other working capital | -52.291 M -942.90 % | -5.014 M 97.46 % | -197.416 M -2 809.17 % | -6.786 M -429.90 % | 2.057 M | 0.000 |
Other non cash items | 4.196 M -94.24 % | 72.908 M 153.49 % | -136.294 M -525.86 % | -21.777 M -318.38 % | 9.972 M 125.82 % | -38.621 M |
Net cash provided by operating activities | -1.155 B -313.62 % | 540.473 M 107.69 % | 260.226 M -52.30 % | 545.575 M -32.85 % | 812.456 M 29.58 % | 626.984 M |
Investments in property plant and equipment | -489.650 M -247.27 % | -141.000 M -23.68 % | -114.000 M 21.72 % | -145.627 M 2.32 % | -149.089 M 46.06 % | -276.407 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -5.603 B -1 290.33 % | -402.999 M 33.17 % | -602.999 M -19.82 % | -503.249 M -147.18 % | -203.599 M 66.27 % | -603.599 M |
Sales maturities of investments | 3.900 B 1 200.00 % | 300.000 M -40.52 % | 504.368 M 0.87 % | 500.000 M 842.92 % | 53.027 M -73.49 % | 200.000 M |
Other investing activites | 297.768 M 750.39 % | -45.783 M -1 791.08 % | -2.421 M 6.56 % | -2.591 M 59.15 % | -6.342 M 32.68 % | -9.420 M |
Net cash used for investing activites | -1.895 B -553.90 % | -289.782 M -34.75 % | -215.052 M -41.98 % | -151.467 M 50.50 % | -306.003 M 55.61 % | -689.426 M |
Debt repayment | 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 |
Common stock repurchased | 0.000 100.00 % | -58.000 K | 0.000 100.00 % | -30.000 K | 0.000 | 0.000 |
Dividends paid | -139.688 M 0.00 % | -139.688 M -6.17 % | -131.568 M 0.13 % | -131.743 M 2.88 % | -135.651 M 2.84 % | -139.623 M |
Other financing activites | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 |
Net cash used provided by financing activities | -139.688 M 0.04 % | -139.746 M -6.22 % | -131.568 M 0.16 % | -131.774 M 2.86 % | -135.651 M 2.84 % | -139.623 M |
Effect of forex changes on cash | 2.899 B 972 886.24 % | -298.000 K -168.19 % | 437.000 K 452.42 % | -124.000 K -110.07 % | 1.231 M 1 809.72 % | -72.000 K |
Net change in cash | -290.220 M -362.30 % | 110.646 M 228.72 % | -85.956 M -132.78 % | 262.208 M -29.52 % | 372.033 M 284.05 % | -202.139 M |
Cash at beginning of period | 3.715 B -25.77 % | 5.004 B -1.69 % | 5.090 B 5.43 % | 4.828 B 8.35 % | 4.456 B -4.34 % | 4.658 B |
Cash at end of period | 3.424 B -33.05 % | 5.115 B 2.21 % | 5.004 B -1.69 % | 5.090 B 5.43 % | 4.828 B 8.35 % | 4.456 B |
Operating cash flow | -1.155 B -313.62 % | 540.473 M 107.69 % | 260.226 M -52.30 % | 545.575 M -32.85 % | 812.456 M 29.58 % | 626.984 M |
Capital expenditure | -233.174 M -26.66 % | -184.093 M -53.32 % | -120.071 M 17.55 % | -145.627 M 2.32 % | -149.089 M 46.06 % | -276.407 M |
Free CashFlow | -1.388 B -489.40 % | 356.380 M 154.28 % | 140.155 M -64.96 % | 399.948 M -39.71 % | 663.367 M 89.22 % | 350.577 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 | 2.508 B -0.29 % | 2.515 B -11.96 % | 2.857 B 18.23 % | 2.416 B -0.07 % | 2.418 B -1.72 % | 2.460 B -13.50 % | 2.845 B 16.62 % | 2.439 B -3.68 % | 2.532 B -2.79 % | 2.605 B -6.72 % | 2.793 B 12.34 % | 2.486 B |
Net income | 74.249 M -16.53 % | 88.955 M -44.05 % | 159.000 M 132.12 % | 68.498 M 86.61 % | 36.706 M -41.54 % | 62.786 M -40.50 % | 105.530 M 112.42 % | 49.680 M 18.53 % | 41.914 M -36.72 % | 66.238 M -56.75 % | 153.165 M 79.04 % | 85.546 M |
Income before tax | 103.416 M -14.99 % | 121.654 M -48.88 % | 238.000 M 144.33 % | 97.410 M 66.23 % | 58.598 M -13.49 % | 67.736 M -58.10 % | 161.650 M 92.56 % | 83.946 M 52.49 % | 55.049 M -39.78 % | 91.413 M -49.80 % | 182.104 M 131.28 % | 78.739 M |
Income before tax ratio | 0.04 -14.74 % | 0.05 -41.94 % | 0.08 106.66 % | 0.04 66.35 % | 0.02 -11.98 % | 0.03 -51.56 % | 0.06 65.12 % | 0.03 58.32 % | 0.02 -38.05 % | 0.04 -46.19 % | 0.07 105.86 % | 0.03 |
EBITDA | 155.632 M -7.66 % | 168.538 M -34.93 % | 259.000 M 93.27 % | 134.009 M 11.94 % | 119.712 M 105.08 % | 58.374 M -69.36 % | 190.500 M 155.63 % | 74.521 M 73.32 % | 42.996 M -48.27 % | 83.114 M -53.25 % | 177.776 M 152.54 % | 70.396 M |
Net income ratio | 0.03 -16.29 % | 0.04 -36.45 % | 0.06 96.33 % | 0.03 86.75 % | 0.02 -40.52 % | 0.03 -31.22 % | 0.04 82.14 % | 0.02 23.06 % | 0.02 -34.91 % | 0.03 -53.64 % | 0.05 59.37 % | 0.03 |
Ratio EBITDA | 0.06 -7.39 % | 0.07 -26.09 % | 0.09 63.47 % | 0.06 12.02 % | 0.05 108.66 % | 0.02 -64.57 % | 0.07 119.20 % | 0.03 79.94 % | 0.02 -46.78 % | 0.03 -49.88 % | 0.06 124.79 % | 0.03 |
Gross profit ratio | 0.25 2.35 % | 0.24 -9.61 % | 0.27 8.41 % | 0.25 -2.84 % | 0.25 2.58 % | 0.25 2.08 % | 0.24 -2.52 % | 0.25 0.65 % | 0.25 0.65 % | 0.25 1.70 % | 0.24 -0.44 % | 0.24 |
Weighted average shs out dil | 3.990 M 0.00 % | 3.990 M 0.00 % | 3.990 M 0.00 % | 3.990 M -0.12 % | 3.994 M 0.14 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M -0.02 % | 3.990 M 0.02 % | 3.989 M |
Weighted average shs out | 3.990 M 0.00 % | 3.990 M 0.00 % | 3.990 M 0.00 % | 3.990 M -0.12 % | 3.994 M 0.14 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M 0.00 % | 3.989 M -0.02 % | 3.990 M 0.02 % | 3.989 M |
EPS diluted | 18.61 -16.55 % | 22.30 -44.04 % | 39.85 132.09 % | 17.17 85.02 % | 9.28 -41.04 % | 15.74 -40.76 % | 26.57 113.41 % | 12.45 18.23 % | 10.53 -36.37 % | 16.55 -56.89 % | 38.39 78.97 % | 21.45 |
Earnings per share | 18.61 -16.55 % | 22.30 -44.04 % | 39.85 132.09 % | 17.17 85.02 % | 9.28 -41.04 % | 15.74 -40.76 % | 26.57 113.41 % | 12.45 18.23 % | 10.53 -36.37 % | 16.55 -56.89 % | 38.39 78.97 % | 21.45 |
Gross profit | 622.885 M 2.05 % | 610.368 M -20.42 % | 767.000 M 28.17 % | 598.420 M -2.91 % | 616.371 M 0.82 % | 611.354 M -11.71 % | 692.404 M 13.68 % | 609.089 M -3.05 % | 628.263 M -2.15 % | 642.095 M -5.13 % | 676.807 M 11.85 % | 605.089 M |
Income tax expense | 29.167 M -10.80 % | 32.698 M -58.61 % | 79.000 M 173.25 % | 28.911 M 32.06 % | 21.892 M 342.35 % | 4.949 M -91.18 % | 56.120 M 63.78 % | 34.266 M 160.86 % | 13.136 M -47.82 % | 25.174 M -13.01 % | 28.938 M 525.18 % | -6.806 M |
Cost of revenue | 1.885 B -1.04 % | 1.905 B -8.85 % | 2.090 B 14.96 % | 1.818 B 0.90 % | 1.802 B -2.56 % | 1.849 B -14.08 % | 2.152 B 17.60 % | 1.830 B -3.89 % | 1.904 B -3.00 % | 1.963 B -7.23 % | 2.116 B 12.50 % | 1.881 B |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 114.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 123.000 M | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 272.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 274.000 M | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 100.00 % | -2.000 M | 0.000 -100.00 % | 87.679 M 480.88 % | -23.020 M 2.10 % | -23.513 M -9.70 % | -21.433 M -4 499.36 % | -466.000 K -115.23 % | 3.059 M | 0.000 | 0.000 |
Operating expenses | 536.264 M 8.24 % | 495.455 M -9.09 % | 545.000 M 7.47 % | 507.138 M -10.82 % | 568.679 M 2.84 % | 552.980 M 2.50 % | 539.487 M 0.92 % | 534.567 M -8.66 % | 585.267 M 4.70 % | 558.981 M 12.01 % | 499.031 M -6.67 % | 534.693 M |
Cost and expenses | 2.421 B 0.87 % | 2.400 B -8.90 % | 2.635 B 13.32 % | 2.325 B -1.91 % | 2.371 B -1.31 % | 2.402 B -10.76 % | 2.692 B 13.83 % | 2.365 B -5.01 % | 2.489 B -1.29 % | 2.522 B -3.56 % | 2.615 B 8.26 % | 2.415 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 95.000 M 313.04 % | 23.000 M 0.00 % | 23.000 M 4.55 % | 22.000 M -76.09 % | 92.000 M 283.33 % | 24.000 M 14.29 % | 21.000 M -12.50 % | 24.000 M |
Selling general and administrative expenses | 536.264 M 8.24 % | 495.455 M -9.42 % | 547.000 M 7.86 % | 507.138 M 31.38 % | 386.000 M -30.20 % | 553.000 M 2.41 % | 540.000 M 1.12 % | 534.000 M 34.51 % | 397.000 M -28.98 % | 559.000 M 16.94 % | 478.031 M -6.40 % | 510.693 M |
Interest income | 10.088 M 21.06 % | 8.333 M -5.09 % | 8.780 M 20.60 % | 7.280 M 10.57 % | 6.584 M 13.38 % | 5.807 M -2.93 % | 5.982 M 6.35 % | 5.625 M 10.32 % | 5.099 M 3.68 % | 4.918 M 13.34 % | 4.339 M 10.38 % | 3.931 M |
Interest expense | 0.000 | 0.000 100.00 % | -3.220 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 52.215 M 11.37 % | 46.886 M 20.22 % | 39.000 M 6.56 % | 36.599 M -40.11 % | 61.112 M 6 111 300.00 % | -1.000 K -100.00 % | 38.500 M 3 849 900.00 % | 1.000 K -66.67 % | 3.000 K 200.00 % | 1.000 K -100.00 % | 41.188 M 14.55 % | 35.956 M |
Operating income | 86.621 M -24.62 % | 114.913 M -48.24 % | 222.000 M 143.20 % | 91.282 M 91.42 % | 47.688 M -18.31 % | 58.375 M -61.83 % | 152.918 M 105.20 % | 74.520 M 73.33 % | 42.993 M -48.27 % | 83.113 M -53.25 % | 177.776 M 152.54 % | 70.396 M |
Operating income ratio | 0.03 -24.40 % | 0.05 -41.21 % | 0.08 105.70 % | 0.04 91.55 % | 0.02 -16.88 % | 0.02 -55.87 % | 0.05 75.96 % | 0.03 79.95 % | 0.02 -46.79 % | 0.03 -49.88 % | 0.06 124.79 % | 0.03 |
Total other income expenses net | 16.795 M 149.15 % | 6.741 M -57.87 % | 16.000 M 161.10 % | 6.128 M -43.83 % | 10.910 M 16.55 % | 9.361 M 7.20 % | 8.732 M -7.36 % | 9.426 M -21.82 % | 12.057 M 45.28 % | 8.299 M 91.75 % | 4.328 M -48.12 % | 8.343 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 | -3.424 B -2.63 % | -3.337 B 11.75 % | -3.781 B 25.01 % | -5.042 B -150.29 % | -2.015 B -50.02 % | -1.343 B -7.69 % | -1.247 B 1.08 % | -1.261 B 16.18 % | -1.504 B -0.32 % | -1.499 B -13.67 % | -1.319 B 29.92 % | -1.882 B |
Total investments | 2.500 B 7.01 % | 2.336 B -12.06 % | 2.657 B 0.82 % | 2.635 B 3.64 % | 2.543 B 3.14 % | 2.466 B 1.16 % | 2.437 B -7.82 % | 2.644 B 7.79 % | 2.453 B -6.57 % | 2.625 B -54.81 % | 5.809 B 7.30 % | 5.414 B |
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 | 185.739 M 1 476.46 % | 11.782 M 17.82 % | 10.000 M -23.21 % | 13.023 M -91.78 % | 158.339 M 352.40 % | 35.000 M 118.75 % | 16.000 M -27.27 % | 22.000 M -29.03 % | 31.000 M 138.46 % | 13.000 M 624.64 % | 1.794 M -74.58 % | 7.058 M |
Retained earnings | 3.735 B -61.88 % | 9.799 B 0.20 % | 9.779 B 1.65 % | 9.620 B 172.85 % | 3.526 B -63.21 % | 9.585 B -0.07 % | 9.592 B 1.11 % | 9.487 B 178.13 % | 3.411 B -63.96 % | 9.465 B 0.00 % | 9.464 B 1.64 % | 9.311 B |
Common stock | 300.745 M 0.00 % | 300.745 M 0.25 % | 300.000 M -0.25 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M 0.00 % | 300.745 M |
Total equity | 10.430 B 1.07 % | 10.320 B 0.21 % | 10.298 B 1.53 % | 10.143 B -0.07 % | 10.150 B 0.20 % | 10.130 B 0.12 % | 10.118 B 0.99 % | 10.019 B -0.28 % | 10.047 B 0.60 % | 9.987 B 0.11 % | 9.976 B 1.50 % | 9.828 B |
Other non current liabilities | 217.536 M 1.99 % | 213.298 M 1.09 % | 211.000 M 1.53 % | 207.829 M -6.53 % | 222.350 M 3.20 % | 215.449 M 11.42 % | 193.361 M 2.23 % | 189.151 M 49.01 % | 126.939 M -30.50 % | 182.635 M 0.28 % | 182.120 M 2.39 % | 177.870 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 | 217.536 M 1.99 % | 213.298 M 1.09 % | 211.000 M 1.53 % | 207.829 M -6.53 % | 222.350 M 3.20 % | 215.449 M 11.42 % | 193.361 M 2.23 % | 189.151 M 0.86 % | 187.533 M 2.68 % | 182.635 M 0.28 % | 182.120 M 2.39 % | 177.870 M |
Other current liabilities | 368.806 M -8.83 % | 404.518 M -21.14 % | 512.958 M 42.68 % | 359.518 M -82.59 % | 2.065 B -8.42 % | 2.255 B 5.56 % | 2.136 B 7.39 % | 1.989 B 2.41 % | 1.942 B -10.30 % | 2.165 B 8.44 % | 1.997 B -8.95 % | 2.193 B |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 960.326 M -4.55 % | 1.006 B -45.68 % | 1.852 B -36.16 % | 2.901 B 3.07 % | 2.815 B -7.99 % | 3.059 B 1.36 % | 3.018 B 8.18 % | 2.790 B 5.45 % | 2.646 B -8.31 % | 2.885 B 4.52 % | 2.761 B -6.86 % | 2.964 B |
Total liabilities | 1.178 B -3.40 % | 1.219 B -40.89 % | 2.063 B -33.65 % | 3.109 B 2.37 % | 3.037 B -7.25 % | 3.275 B 1.97 % | 3.211 B 7.80 % | 2.979 B 5.15 % | 2.833 B -7.65 % | 3.068 B 4.26 % | 2.943 B -6.34 % | 3.142 B |
Other non current assets | 56.375 M -60.79 % | 143.769 M 14 276.90 % | 1.000 M -99.25 % | 133.810 M -95.70 % | 3.109 B 2 294.33 % | 129.850 M 7.23 % | 121.096 M -9.22 % | 133.398 M -96.20 % | 3.513 B 2 475.78 % | 136.367 M 6.34 % | 128.231 M -10.88 % | 143.884 M |
Long term investments | 2.500 B 7.01 % | 2.336 B -4.94 % | 2.458 B -6.73 % | 2.635 B 573.00 % | -557.161 M 61.16 % | -1.434 B 1.94 % | -1.463 B -70.89 % | -855.997 M 18.26 % | -1.047 B -82.20 % | -574.731 M -120.46 % | 2.809 B 11.74 % | 2.514 B |
Intangible assets | 2.337 B 643.21 % | 314.494 M 23.82 % | 254.000 M 56.53 % | 162.274 M 62.23 % | 100.028 M 47.10 % | 68.000 M 195.65 % | 23.000 M -8.00 % | 25.000 M -10.45 % | 27.917 M -3.73 % | 29.000 M -3.33 % | 30.000 M 3.45 % | 29.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 687.000 K 15.27 % | 596.000 K -34.43 % | 909.000 K | 0.000 -100.00 % | 925.000 K | 0.000 | 0.000 |
Goodwill and intangible assets | 355.769 M 13.12 % | 314.494 M 23.82 % | 254.000 M 56.53 % | 162.274 M 62.23 % | 100.028 M 45.63 % | 68.687 M 191.10 % | 23.596 M -8.93 % | 25.909 M -7.19 % | 27.917 M -6.71 % | 29.925 M -0.25 % | 30.000 M 3.45 % | 29.000 M |
Property plant equipment net | 2.362 B 0.23 % | 2.356 B -0.99 % | 2.380 B -0.17 % | 2.384 B -2.76 % | 2.452 B 6.37 % | 2.305 B -1.10 % | 2.330 B -0.99 % | 2.354 B -1.78 % | 2.397 B 1.16 % | 2.369 B -0.83 % | 2.389 B -1.27 % | 2.420 B |
Total non current assets | 5.324 B 3.35 % | 5.151 B 1.14 % | 5.093 B -4.19 % | 5.316 B 2.83 % | 5.170 B 4.04 % | 4.969 B 1.15 % | 4.912 B -4.75 % | 5.157 B 4.39 % | 4.940 B -4.27 % | 5.161 B -3.65 % | 5.356 B 4.89 % | 5.107 B |
Other current assets | 67.371 M 19.25 % | 56.497 M -25.66 % | 76.000 M 24.86 % | 60.867 M -2.34 % | 62.327 M -8.72 % | 68.282 M 3.87 % | 65.737 M -31.98 % | 96.649 M 59.63 % | 60.545 M -37.57 % | 96.980 M 52.97 % | 63.399 M -16.61 % | 76.028 M |
Short term investments | 0.000 | 0.000 -100.00 % | 199.000 M | 0.000 -100.00 % | 3.100 B -20.51 % | 3.900 B 0.00 % | 3.900 B 11.43 % | 3.500 B 0.00 % | 3.500 B 9.38 % | 3.200 B 6.67 % | 3.000 B 3.45 % | 2.900 B |
cash and cash equivalents | 3.424 B 2.63 % | 3.337 B -11.75 % | 3.781 B -25.01 % | 5.042 B 150.29 % | 2.015 B 50.02 % | 1.343 B 7.69 % | 1.247 B -1.08 % | 1.261 B -16.18 % | 1.504 B 0.32 % | 1.499 B 13.67 % | 1.319 B -29.92 % | 1.882 B |
Cash and short term investments | 3.424 B 2.63 % | 3.337 B -16.16 % | 3.980 B -21.07 % | 5.042 B -1.41 % | 5.115 B -2.45 % | 5.243 B 1.86 % | 5.147 B 8.12 % | 4.761 B -4.86 % | 5.004 B 6.49 % | 4.699 B 8.81 % | 4.319 B -9.69 % | 4.782 B |
Total current assets | 6.284 B -1.62 % | 6.388 B -12.11 % | 7.268 B -8.42 % | 7.936 B -1.02 % | 8.018 B -4.95 % | 8.436 B 0.22 % | 8.417 B 7.36 % | 7.841 B -1.25 % | 7.940 B 0.57 % | 7.894 B 4.40 % | 7.562 B -3.83 % | 7.863 B |
Inventory | 455.313 M -23.37 % | 594.148 M 23.78 % | 480.000 M -15.03 % | 564.892 M 21.65 % | 464.345 M -23.22 % | 604.812 M 28.50 % | 470.676 M -15.11 % | 554.445 M 18.65 % | 467.291 M -24.13 % | 615.919 M 12.20 % | 548.956 M -22.63 % | 709.539 M |
Net receivables | 2.337 B -2.64 % | 2.401 B -12.12 % | 2.732 B 20.45 % | 2.268 B -4.57 % | 2.377 B -5.69 % | 2.520 B -7.83 % | 2.734 B 12.56 % | 2.429 B 0.88 % | 2.408 B -3.00 % | 2.482 B -5.64 % | 2.631 B 14.62 % | 2.295 B |
Tax assets | 49.373 M | 0.000 100.00 % | -33.000 K -113.81 % | 239.000 K -99.64 % | 65.882 M -98.31 % | 3.900 B 0.00 % | 3.900 B 11.43 % | 3.500 B 6 815.63 % | 50.610 M -98.42 % | 3.200 B 4 571 328.57 % | 70.000 K -69.03 % | 226.000 K |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K -80.00 % | 5.000 K 66.67 % | 3.000 K 50.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K | 0.000 | 0.000 |
Account payables | 591.520 M -1.67 % | 601.550 M -58.36 % | 1.445 B -43.16 % | 2.542 B 306.99 % | 624.518 M -12.04 % | 709.970 M -8.93 % | 779.607 M 4.71 % | 744.504 M 12.05 % | 664.461 M -7.18 % | 715.892 M -3.30 % | 740.286 M -3.41 % | 766.418 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 125.514 M 32.62 % | 94.641 M -7.69 % | 102.528 M 81.77 % | 56.405 M 44.56 % | 39.019 M 785.19 % | 4.408 M -81.40 % | 23.693 M 407.24 % | 4.671 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 5.699 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 6.209 B 2 876.31 % | 208.601 M -0.19 % | 209.000 M 0.19 % | 208.602 M 0.00 % | 208.602 M -0.41 % | 209.463 M 0.38 % | 208.660 M 0.00 % | 208.660 M 0.00 % | 208.660 M 0.00 % | 208.660 M 0.00 % | 208.659 M 0.00 % | 208.660 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.621 M | 0.000 | 0.000 | 0.000 -100.00 % | 60.594 M | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 11.608 B 0.60 % | 11.539 B -6.65 % | 12.361 B -6.72 % | 13.252 B 0.49 % | 13.188 B -1.62 % | 13.405 B 0.56 % | 13.330 B 2.55 % | 12.998 B 0.91 % | 12.880 B -1.34 % | 13.055 B 1.06 % | 12.918 B -0.40 % | 12.970 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 |
2025-03-31 | 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 |
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 | -89.000 M 44.03 % | -159.000 M -133.82 % | -68.000 M -83.78 % | -37.000 M 40.32 % | -62.000 M 41.51 % | -106.000 M -116.33 % | -49.000 M -16.67 % | -42.000 M 36.36 % | -66.000 M 56.86 % | -153.000 M -80.00 % | -85.000 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 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 |