
Uniform Next Co., Ltd. 3566.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 8.394 B 12.62 % | 7.453 B 17.69 % | 6.333 B 23.81 % | 5.115 B 2.95 % | 4.968 B 5.40 % | 4.714 B |
Net income | 325.008 M -8.26 % | 354.257 M 28.13 % | 276.475 M 18.54 % | 233.224 M 4.20 % | 223.832 M -7.12 % | 241.000 M |
Income before tax | 467.490 M -9.05 % | 514.005 M 25.37 % | 409.980 M 15.12 % | 356.123 M 4.41 % | 341.066 M -7.32 % | 368.000 M |
Income before tax ratio | 0.06 -19.24 % | 0.07 6.53 % | 0.06 -7.02 % | 0.07 1.42 % | 0.07 -12.07 % | 0.08 |
EBITDA | 571.090 M -3.55 % | 592.095 M 23.15 % | 480.791 M 12.58 % | 427.068 M 2.90 % | 415.039 M 0.01 % | 415.000 M |
Net income ratio | 0.04 -18.53 % | 0.05 8.87 % | 0.04 -4.25 % | 0.05 1.21 % | 0.05 -11.88 % | 0.05 |
Ratio EBITDA | 0.07 -14.35 % | 0.08 4.64 % | 0.08 -9.07 % | 0.08 -0.05 % | 0.08 -5.11 % | 0.09 |
Gross profit ratio | 0.37 -1.28 % | 0.37 0.45 % | 0.37 -0.43 % | 0.37 -0.89 % | 0.38 -0.62 % | 0.38 |
Weighted average shs out dil | 10.003 M -0.72 % | 10.076 M 0.22 % | 10.054 M 0.09 % | 10.044 M 0.33 % | 10.011 M 0.15 % | 9.997 M |
Weighted average shs out | 10.002 M 0.12 % | 9.990 M 0.05 % | 9.985 M 0.21 % | 9.965 M 0.24 % | 9.941 M 0.71 % | 9.871 M |
EPS diluted | 32.49 -7.59 % | 35.16 27.85 % | 27.50 18.43 % | 23.22 3.85 % | 22.36 -7.26 % | 24.11 |
Earnings per share | 32.49 -8.38 % | 35.46 28.06 % | 27.69 18.33 % | 23.40 3.91 % | 22.52 -7.78 % | 24.42 |
Gross profit | 3.088 B 11.17 % | 2.777 B 18.22 % | 2.349 B 23.28 % | 1.906 B 2.03 % | 1.868 B 4.75 % | 1.783 B |
Income tax expense | 142.482 M -10.81 % | 159.748 M 19.66 % | 133.505 M 8.63 % | 122.899 M 4.83 % | 117.234 M -7.69 % | 127.000 M |
Cost of revenue | 5.306 B 13.47 % | 4.676 B 17.38 % | 3.984 B 24.13 % | 3.209 B 3.50 % | 3.101 B 5.79 % | 2.931 B |
General and administrative expenses | 1.308 B 20.22 % | 1.088 B 10.68 % | 983.000 M 13.38 % | 867.000 M 8.38 % | 800.000 M 9.14 % | 733.000 M |
Selling and marketing expenses | 1.242 B 10.60 % | 1.123 B 24.50 % | 902.000 M 45.48 % | 620.000 M -8.82 % | 680.000 M 7.42 % | 633.000 M |
Other expenses | 90.000 M 31.50 % | 68.441 M 9.53 % | 62.484 M -2.61 % | 64.157 M -2.26 % | 65.640 M 36.75 % | 48.000 M |
Operating expenses | 2.640 B 15.79 % | 2.280 B 17.07 % | 1.947 B 25.55 % | 1.551 B 0.36 % | 1.546 B 9.31 % | 1.414 B |
Cost and expenses | 7.946 B 14.24 % | 6.955 B 17.27 % | 5.931 B 24.59 % | 4.761 B 2.46 % | 4.646 B 6.94 % | 4.345 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 2.550 B 15.31 % | 2.212 B 17.32 % | 1.885 B 26.77 % | 1.487 B 0.47 % | 1.480 B 8.35 % | 1.366 B |
Interest income | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K | 0.000 -100.00 % | 430.000 K |
Interest expense | 2.754 M 22 850.00 % | 12.000 K -95.24 % | 252.000 K -59.02 % | 615.000 K -37.50 % | 984.000 K -26.79 % | 1.344 M |
Depreciation and amortization | 100.845 M 29.16 % | 78.078 M 10.66 % | 70.558 M 0.32 % | 70.331 M -3.64 % | 72.991 M 35.17 % | 54.000 M |
Operating income | 447.264 M -10.17 % | 497.924 M 23.91 % | 401.841 M 13.36 % | 354.491 M 10.09 % | 322.008 M -10.80 % | 361.000 M |
Operating income ratio | 0.05 -20.24 % | 0.07 5.29 % | 0.06 -8.44 % | 0.07 6.93 % | 0.06 -15.37 % | 0.08 |
Total other income expenses net | 20.226 M 26.41 % | 16.000 M 96.58 % | 8.139 M 398.71 % | 1.632 M -91.44 % | 19.058 M 172.26 % | 7.000 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -1.950 B -52.86 % | -1.276 B 34.07 % | -1.935 B -23.36 % | -1.569 B -15.17 % | -1.362 B -26.24 % | -1.079 B |
Total investments | 5.000 M 0.00 % | 5.000 M 28.44 % | 3.893 M 12 876.67 % | 30.000 K 0.00 % | 30.000 K -99.84 % | 19.000 M |
Total debt | 408.326 M | 0.000 -100.00 % | 26.704 M -78.38 % | 123.496 M -45.94 % | 228.448 M -31.19 % | 332.000 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 M -50.00 % | 2.000 M |
Retained earnings | 2.617 B 12.22 % | 2.332 B 16.44 % | 2.003 B 14.37 % | 1.751 B 13.50 % | 1.543 B 14.88 % | 1.343 B |
Common stock | 368.751 M 3.00 % | 358.007 M 0.00 % | 358.007 M 0.79 % | 355.201 M 1.81 % | 348.899 M 0.84 % | 346.000 M |
Total equity | 3.359 B 10.04 % | 3.052 B 12.09 % | 2.723 B 10.43 % | 2.466 B 9.84 % | 2.245 B 9.98 % | 2.041 B |
Other non current liabilities | 0.000 -100.00 % | 2.000 K 0.00 % | 2.000 K -99.99 % | 15.493 M 15.48 % | 13.416 M | 0.000 |
Long term debt | 308.318 M | 0.000 | 0.000 -100.00 % | 26.704 M -78.38 % | 123.496 M -45.94 % | 228.448 M |
Total non current liabilities | 308.318 M 15 415 800.00 % | 2.000 K 0.00 % | 2.000 K -100.00 % | 42.197 M -69.18 % | 136.912 M -40.07 % | 228.450 M |
Other current liabilities | 298.687 M -11.83 % | 338.751 M 398.99 % | -113.297 M -29.19 % | -87.699 M -2.14 % | -85.863 M -129.18 % | 294.212 M |
Deferred revenue | 29.334 M 77.34 % | 16.541 M -96.01 % | 414.144 M 22.32 % | 338.566 M 14.07 % | 296.802 M | 0.000 |
Short term debt | 100.008 M | 0.000 -100.00 % | 26.704 M -72.41 % | 96.792 M -7.77 % | 104.952 M 0.92 % | 104.000 M |
Total current liabilities | 1.280 B 25.82 % | 1.017 B 2.92 % | 988.469 M 9.12 % | 905.834 M 7.84 % | 840.016 M -1.52 % | 853.000 M |
Total liabilities | 1.588 B 56.12 % | 1.017 B 2.92 % | 988.471 M 4.27 % | 948.031 M -2.96 % | 976.928 M 327.63 % | 228.450 M |
Other non current assets | 22.240 M -0.05 % | 22.252 M 40.21 % | 15.871 M -28.07 % | 22.063 M 22.98 % | 17.940 M 3 220.00 % | -575.000 K |
Long term investments | 5.000 M 0.00 % | 5.000 M 28.44 % | 3.893 M 12 876.67 % | 30.000 K 0.00 % | 30.000 K -99.84 % | 19.000 M |
Intangible assets | 10.000 M -71.75 % | 35.404 M -42.14 % | 61.189 M -28.92 % | 86.080 M -18.40 % | 105.485 M -16.94 % | 127.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 10.000 M -71.75 % | 35.404 M -42.14 % | 61.189 M -28.92 % | 86.080 M -18.40 % | 105.485 M -16.94 % | 127.000 M |
Property plant equipment net | 1.591 B -3.80 % | 1.653 B 75.53 % | 941.914 M -3.07 % | 971.759 M -2.95 % | 1.001 B -9.63 % | 1.108 B |
Total non current assets | 1.661 B -4.89 % | 1.746 B 66.10 % | 1.051 B -4.85 % | 1.105 B -3.81 % | 1.149 B -10.12 % | 1.278 B |
Other current assets | 17.907 M 79.41 % | 9.981 M -17.93 % | 12.162 M 11.79 % | 10.879 M 100.76 % | 5.419 M -56.81 % | 12.548 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 2.359 B 84.86 % | 1.276 B -34.97 % | 1.962 B 15.93 % | 1.692 B 6.39 % | 1.591 B 12.73 % | 1.411 B |
Cash and short term investments | 2.359 B 84.86 % | 1.276 B -34.97 % | 1.962 B 15.93 % | 1.692 B 6.39 % | 1.591 B 12.73 % | 1.411 B |
Total current assets | 3.286 B 41.44 % | 2.323 B -12.66 % | 2.660 B 15.21 % | 2.309 B 11.38 % | 2.073 B 11.33 % | 1.862 B |
Inventory | 571.460 M -16.97 % | 688.231 M 66.86 % | 412.461 M 0.66 % | 409.740 M 33.08 % | 307.894 M 2.63 % | 300.000 M |
Net receivables | 338.000 M -3.17 % | 349.082 M 27.64 % | 273.486 M 39.60 % | 195.904 M 15.88 % | 169.051 M 22.10 % | 138.452 M |
Tax assets | 33.205 M 9.50 % | 30.323 M 6.49 % | 28.476 M 13.96 % | 24.988 M 4.60 % | 23.888 M -2.80 % | 24.575 M |
Other assets | 3.000 K | 0.000 -100.00 % | 4.000 K 33.33 % | 3.000 K 50.00 % | 2.000 K | 0.000 |
Account payables | 638.000 M 13.85 % | 560.389 M 4.29 % | 537.328 M 16.01 % | 463.164 M 6.83 % | 433.552 M 14.39 % | 379.000 M |
Tax payables | 213.895 M 110.47 % | 101.625 M -17.77 % | 123.590 M 30.08 % | 95.011 M 4.90 % | 90.573 M 19.51 % | 75.788 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 372.792 M 2.96 % | 362.066 M 0.00 % | 362.065 M 0.78 % | 359.259 M 1.79 % | 352.957 M 1.30 % | 348.442 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 100.00 % | -2.000 K | 0.000 | 0.000 | 0.000 100.00 % | -853.000 M |
Total assets | 4.947 B 21.56 % | 4.069 B 9.65 % | 3.711 B 8.72 % | 3.414 B 5.96 % | 3.222 B 2.60 % | 3.140 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 | 334.446 M 207.69 % | -310.554 M -660.87 % | 55.370 M 202.99 % | -53.765 M -393.39 % | -10.897 M 27.35 % | -15.000 M |
Accounts receivables | -47.377 M -178.69 % | -17.000 M 78.10 % | -77.613 M -187.98 % | -26.951 M 11.78 % | -30.550 M -3 155.00 % | 1.000 M |
Inventory | 116.770 M 142.34 % | -275.770 M -10 034.88 % | -2.721 M 97.33 % | -101.845 M -1 305.73 % | -7.245 M 88.31 % | -62.000 M |
Accounts payables | 78.372 M 239.85 % | 23.061 M -68.91 % | 74.164 M 150.45 % | 29.612 M -46.62 % | 55.477 M 255.42 % | -35.694 M |
Other working capital | 186.681 M 557.05 % | -40.845 M -166.37 % | 61.540 M 35.49 % | 45.419 M 258.92 % | -28.579 M -162.13 % | 46.000 M |
Other non cash items | -31.411 M 78.54 % | -146.340 M -2 439.19 % | 6.256 M 43.82 % | 4.350 M 149.06 % | -8.867 M -116.12 % | 55.000 M |
Net cash provided by operating activities | 728.888 M 439.16 % | 135.189 M -66.88 % | 408.184 M 60.76 % | 253.916 M -8.08 % | 276.227 M -17.54 % | 335.000 M |
Investments in property plant and equipment | -11.000 M 98.56 % | -763.000 M -3 882.46 % | -19.159 M 10.32 % | -21.363 M 48.98 % | -41.870 M 30.22 % | -60.000 M |
Acquisitions net | 0.000 | 0.000 -100.00 % | 3.336 M 12 255.56 % | 27.000 K | 0.000 -100.00 % | 51.618 M |
Purchases of investments | 0.000 100.00 % | -5.000 M | 0.000 | 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 | -3.534 M -134.19 % | -1.509 M -47.08 % | -1.026 M 7.57 % | -1.110 M -101.48 % | 74.903 M 186.48 % | -86.618 M |
Net cash used for investing activites | -14.534 M 98.11 % | -769.509 M -4 467.09 % | -16.849 M 24.94 % | -22.446 M -167.95 % | 33.033 M 134.77 % | -95.000 M |
Debt repayment | 408.326 M 1 670.48 % | -26.000 M 72.92 % | -96.000 M 7.69 % | -104.000 M 0.91 % | -104.952 M 0.00 % | -104.952 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.280 M |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -53.000 K | 0.000 |
Dividends paid | -39.941 M -59.90 % | -24.978 M -0.17 % | -24.935 M -0.26 % | -24.870 M -0.16 % | -24.830 M -0.94 % | -24.598 M |
Other financing activites | -1.000 K 99.86 % | -704.000 K 11.11 % | -792.000 K 16.81 % | -952.000 K -95 100.00 % | -1.000 K -100.37 % | 270.000 K |
Net cash used provided by financing activities | 368.384 M 812.79 % | -51.682 M 57.54 % | -121.727 M 6.24 % | -129.822 M 0.01 % | -129.836 M -8.20 % | -120.000 M |
Effect of forex changes on cash | 0.000 100.00 % | -1.000 K 0.00 % | -1.000 K 0.00 % | -1.000 K -150.00 % | 2.000 K | 0.000 |
Net change in cash | 1.083 B 257.83 % | -686.003 M -354.45 % | 269.607 M 165.24 % | 101.647 M -43.35 % | 179.426 M 115.32 % | -1.172 B |
Cash at beginning of period | 1.276 B -34.97 % | 1.962 B 15.93 % | 1.692 B 6.39 % | 1.591 B 12.71 % | 1.411 B 9.26 % | 1.292 B |
Cash at end of period | 2.359 B 84.86 % | 1.276 B -34.97 % | 1.962 B 15.93 % | 1.692 B 6.39 % | 1.591 B 1 225.49 % | 120.000 M |
Operating cash flow | 728.000 M 438.51 % | 135.189 M -66.88 % | 408.184 M 60.76 % | 253.916 M -8.08 % | 276.227 M -17.54 % | 335.000 M |
Capital expenditure | -11.000 M 98.56 % | -764.156 M -3 888.50 % | -19.159 M 10.32 % | -21.363 M 48.98 % | -41.870 M 30.22 % | -60.000 M |
Free CashFlow | 717.000 M 214.00 % | -628.967 M -261.68 % | 389.025 M 67.28 % | 232.553 M -0.77 % | 234.357 M -14.78 % | 275.000 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 | 2.966 B 72.85 % | 1.716 B -19.10 % | 2.121 B 2.20 % | 2.075 B -21.88 % | 2.657 B 72.40 % | 1.541 B -19.94 % | 1.925 B 6.69 % | 1.804 B -21.37 % | 2.294 B 60.32 % | 1.431 B -16.13 % | 1.706 B 11.71 % | 1.527 B |
Net income | 209.486 M 22 944.71 % | -917.000 K -100.76 % | 121.000 M 125.48 % | 53.664 M -63.08 % | 145.363 M 2 492.06 % | 5.608 M -95.88 % | 136.262 M 167.74 % | 50.894 M -62.90 % | 137.187 M 358.60 % | 29.914 M -75.28 % | 121.000 M 95.34 % | 61.943 M |
Income before tax | 323.753 M 54 588.01 % | 592.000 K -99.60 % | 149.000 M 74.72 % | 85.278 M -62.00 % | 224.387 M 2 207.32 % | 9.725 M -94.46 % | 175.479 M 115.96 % | 81.255 M -61.52 % | 211.172 M 358.08 % | 46.099 M -72.88 % | 170.000 M 74.09 % | 97.653 M |
Income before tax ratio | 0.11 31 539.77 % | 0.00 -99.51 % | 0.07 70.96 % | 0.04 -51.35 % | 0.08 1 238.34 % | 0.01 -93.08 % | 0.09 102.41 % | 0.05 -51.07 % | 0.09 185.72 % | 0.03 -67.67 % | 0.10 55.83 % | 0.06 |
EBITDA | 344.246 M 1 407.07 % | 22.842 M -86.91 % | 174.435 M 56.61 % | 111.380 M -55.49 % | 250.242 M 614.30 % | 35.033 M -82.54 % | 200.661 M 146.95 % | 81.255 M -61.52 % | 211.172 M 357.96 % | 46.111 M -72.87 % | 169.994 M 47.07 % | 115.584 M |
Net income ratio | 0.07 13 316.82 % | 0.00 -100.94 % | 0.06 120.62 % | 0.03 -52.74 % | 0.05 1 403.51 % | 0.00 -94.86 % | 0.07 150.94 % | 0.03 -52.82 % | 0.06 186.05 % | 0.02 -70.52 % | 0.07 74.86 % | 0.04 |
Ratio EBITDA | 0.12 771.92 % | 0.01 -83.81 % | 0.08 53.24 % | 0.05 -43.03 % | 0.09 314.33 % | 0.02 -78.19 % | 0.10 131.46 % | 0.05 -51.07 % | 0.09 185.65 % | 0.03 -67.66 % | 0.10 31.65 % | 0.08 |
Gross profit ratio | 0.37 0.62 % | 0.36 -4.20 % | 0.38 4.69 % | 0.36 -0.37 % | 0.36 0.77 % | 0.36 -4.16 % | 0.38 1.71 % | 0.37 -1.30 % | 0.38 3.97 % | 0.36 -3.53 % | 0.38 0.61 % | 0.37 |
Weighted average shs out dil | 10.102 M 0.00 % | 10.102 M 0.83 % | 10.018 M -1.41 % | 10.161 M 1.05 % | 10.055 M 0.72 % | 9.984 M -1.89 % | 10.176 M 1.85 % | 9.991 M -1.48 % | 10.141 M 0.69 % | 10.072 M 0.17 % | 10.055 M -0.01 % | 10.056 M |
Weighted average shs out | 10.102 M 0.00 % | 10.102 M 0.83 % | 10.018 M 0.17 % | 10.002 M 0.13 % | 9.989 M 0.05 % | 9.984 M -1.89 % | 10.176 M 1.85 % | 9.991 M -1.48 % | 10.141 M 1.50 % | 9.991 M 0.03 % | 9.988 M -0.03 % | 9.991 M |
EPS diluted | 20.74 22 941.41 % | -0.09 -100.75 % | 12.06 128.41 % | 5.28 -63.49 % | 14.46 2 482.14 % | 0.56 -95.84 % | 13.46 162.89 % | 5.12 -62.38 % | 13.61 358.25 % | 2.97 -75.31 % | 12.03 95.29 % | 6.16 |
Earnings per share | 20.74 22 941.41 % | -0.09 -100.75 % | 12.06 124.58 % | 5.37 -63.09 % | 14.55 2 498.21 % | 0.56 -95.87 % | 13.57 166.60 % | 5.09 -63.14 % | 13.81 361.87 % | 2.99 -75.31 % | 12.11 95.32 % | 6.20 |
Gross profit | 1.088 B 73.93 % | 625.390 M -22.50 % | 807.000 M 6.99 % | 754.268 M -22.17 % | 969.132 M 73.73 % | 557.849 M -23.26 % | 726.956 M 8.52 % | 669.912 M -22.39 % | 863.190 M 66.69 % | 517.833 M -19.09 % | 640.000 M 12.40 % | 569.398 M |
Income tax expense | 114.266 M 7 467.28 % | 1.510 M -94.61 % | 28.000 M -11.43 % | 31.614 M -59.99 % | 79.025 M 1 819.95 % | 4.116 M -89.50 % | 39.217 M 29.17 % | 30.361 M -58.96 % | 73.986 M 357.16 % | 16.184 M -66.97 % | 49.000 M 37.22 % | 35.709 M |
Cost of revenue | 1.878 B 72.23 % | 1.090 B -17.01 % | 1.314 B -0.54 % | 1.321 B -21.71 % | 1.687 B 71.65 % | 983.064 M -17.92 % | 1.198 B 5.62 % | 1.134 B -20.75 % | 1.431 B 56.71 % | 913.035 M -14.35 % | 1.066 B 11.30 % | 957.729 M |
General and administrative expenses | 0.000 | 0.000 100.00 % | -670.000 M | 0.000 | 0.000 | 0.000 100.00 % | -638.000 M | 0.000 | 0.000 | 0.000 100.00 % | -492.000 M | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 1.242 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.123 B | 0.000 | 0.000 | 0.000 -100.00 % | 902.000 M | 0.000 |
Other expenses | 0.000 | 0.000 -100.00 % | 90.000 M | 0.000 | 0.000 -100.00 % | 427.000 K -99.38 % | 68.807 M 27 404.37 % | -252.000 K | 0.000 -100.00 % | 2.132 M | 0.000 | 0.000 |
Operating expenses | 806.707 M 28.76 % | 626.507 M -5.36 % | 662.000 M -1.31 % | 670.804 M -11.33 % | 756.481 M 37.19 % | 551.427 M -0.43 % | 553.807 M -6.41 % | 591.748 M -10.42 % | 660.557 M 39.40 % | 473.854 M 0.82 % | 470.000 M -0.72 % | 473.403 M |
Cost and expenses | 2.685 B 56.37 % | 1.717 B -13.11 % | 1.976 B -0.80 % | 1.992 B -18.50 % | 2.444 B 59.26 % | 1.534 B -12.39 % | 1.751 B 1.49 % | 1.726 B -17.49 % | 2.091 B 50.80 % | 1.387 B -9.71 % | 1.536 B 7.33 % | 1.431 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 | 806.707 M 28.76 % | 626.507 M 9.53 % | 572.000 M -14.73 % | 670.804 M -11.33 % | 756.481 M 37.29 % | 551.000 M 13.61 % | 485.000 M -18.07 % | 592.000 M -10.44 % | 661.000 M 39.75 % | 473.000 M 15.37 % | 410.000 M -13.39 % | 473.403 M |
Interest income | 0.000 | 0.000 | 0.000 -100.00 % | 11.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K |
Interest expense | 597.000 K -6.43 % | 638.000 K -6.04 % | 679.000 K -5.69 % | 720.000 K -4.26 % | 752.000 K 24.71 % | 603.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 12.000 K -62.50 % | 32.000 K -38.46 % | 52.000 K |
Depreciation and amortization | 20.086 M -7.07 % | 21.614 M -15.75 % | 25.654 M 1.07 % | 25.383 M 1.12 % | 25.103 M 1.61 % | 24.705 M -1.89 % | 25.182 M | 0.000 -100.00 % | 8.539 M 300.33 % | 2.133 M -87.81 % | 17.500 M -2.13 % | 17.881 M |
Operating income | 281.003 M 25 256.94 % | -1.117 M -100.77 % | 145.000 M 73.73 % | 83.464 M -60.75 % | 212.651 M 3 211.81 % | 6.421 M -96.29 % | 173.150 M 121.52 % | 78.163 M -61.43 % | 202.633 M 360.76 % | 43.978 M -73.82 % | 168.000 M 75.01 % | 95.995 M |
Operating income ratio | 0.09 14 654.56 % | 0.00 -100.95 % | 0.07 69.99 % | 0.04 -49.76 % | 0.08 1 820.99 % | 0.00 -95.37 % | 0.09 107.62 % | 0.04 -50.94 % | 0.09 187.39 % | 0.03 -68.79 % | 0.10 56.66 % | 0.06 |
Total other income expenses net | 42.750 M 2 401.46 % | 1.709 M -57.28 % | 4.000 M 120.51 % | 1.814 M -84.54 % | 11.736 M 255.31 % | 3.303 M 41.76 % | 2.330 M -24.64 % | 3.092 M -63.79 % | 8.539 M 302.59 % | 2.121 M 8.94 % | 1.947 M 17.43 % | 1.658 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 | -1.918 B -20.41 % | -1.593 B 18.29 % | -1.950 B -9.70 % | -1.778 B -17.36 % | -1.515 B -33.30 % | -1.136 B 10.95 % | -1.276 B 16.79 % | -1.533 B -7.11 % | -1.432 B 7.04 % | -1.540 B 20.42 % | -1.935 B -11.23 % | -1.740 B |
Total investments | 62.000 M -3.13 % | 64.000 M 146.15 % | 26.000 M -56.67 % | 60.000 M 7.78 % | 55.671 M -10.21 % | 62.000 M 1 140.00 % | 5.000 M -91.43 % | 58.321 M 20.28 % | 48.486 M -4.31 % | 50.668 M 153.34 % | 20.000 M -60.78 % | 51.000 M |
Total debt | 358.322 M -6.52 % | 383.324 M -6.05 % | 408.000 M -5.77 % | 433.000 M -5.53 % | 458.330 M -5.17 % | 483.332 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.706 M -74.21 % | 26.000 M -44.33 % | 46.702 M |
Accumulated other comprehensive income loss | 3.684 M 300.00 % | 921.000 K -99.73 % | 338.751 M 16 837.55 % | 2.000 M 100.00 % | 1.000 M | 0.000 -100.00 % | 328.007 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 2.790 B 8.12 % | 2.581 B -1.38 % | 2.617 B 4.85 % | 2.496 B 2.17 % | 2.443 B 6.33 % | 2.298 B -1.47 % | 2.332 B 6.21 % | 2.196 B 2.37 % | 2.145 B 6.83 % | 2.008 B 0.28 % | 2.002 B 6.40 % | 1.882 B |
Common stock | 371.460 M 0.73 % | 368.751 M 0.20 % | 368.000 M 1.38 % | 363.000 M -0.17 % | 363.631 M 1.57 % | 358.007 M 0.00 % | 358.007 M 0.00 % | 358.007 M 0.00 % | 358.007 M 0.00 % | 358.007 M 0.00 % | 358.000 M 0.00 % | 358.007 M |
Total equity | 3.541 B 6.55 % | 3.323 B -1.03 % | 3.358 B 4.03 % | 3.228 B 1.69 % | 3.174 B 5.19 % | 3.018 B -1.12 % | 3.052 B 4.67 % | 2.916 B 1.78 % | 2.865 B 5.03 % | 2.728 B 0.21 % | 2.722 B 4.63 % | 2.602 B |
Other non current liabilities | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 |
Long term debt | 258.314 M -8.82 % | 283.316 M -8.01 % | 308.000 M -7.60 % | 333.320 M -6.98 % | 358.322 M -6.52 % | 383.324 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 258.314 M -8.82 % | 283.316 M -8.31 % | 309.000 M -7.30 % | 333.320 M -6.98 % | 358.322 M -6.52 % | 383.325 M 19 166 150.00 % | 2.000 K 100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 |
Other current liabilities | 568.483 M 47.83 % | 384.540 M -24.85 % | 511.666 M 3.48 % | 494.475 M 15.77 % | 427.110 M 36.31 % | 313.337 M -7.50 % | 338.751 M -49.70 % | 673.499 M -8.75 % | 738.109 M 20.27 % | 613.703 M 85.75 % | 330.391 M -43.19 % | 581.542 M |
Deferred revenue | 32.623 M 8.52 % | 30.063 M 2.49 % | 29.334 M 2.61 % | 28.588 M 1.93 % | 28.047 M -70.51 % | 95.100 M 474.94 % | 16.541 M 1.14 % | 16.354 M -1.53 % | 16.608 M -82.30 % | 93.854 M 713.86 % | 11.532 M 3.62 % | 11.129 M |
Short term debt | 100.008 M 0.00 % | 100.008 M 0.01 % | 100.000 M -0.01 % | 100.008 M 0.00 % | 100.008 M 0.00 % | 100.008 M | 0.000 | 0.000 | 0.000 -100.00 % | 251.567 M 475.83 % | -66.937 M -125.86 % | 258.825 M |
Total current liabilities | 1.852 B 40.47 % | 1.318 B 3.08 % | 1.279 B 2.04 % | 1.253 B -15.56 % | 1.484 B 14.93 % | 1.292 B 26.96 % | 1.017 B -13.32 % | 1.174 B -16.83 % | 1.411 B 22.12 % | 1.155 B 16.95 % | 988.000 M -3.74 % | 1.026 B |
Total liabilities | 2.110 B 31.75 % | 1.602 B 0.86 % | 1.588 B 0.07 % | 1.587 B -13.89 % | 1.843 B 10.02 % | 1.675 B 64.64 % | 1.017 B -13.32 % | 1.174 B -16.83 % | 1.411 B 22.12 % | 1.155 B 57 773 600.00 % | 2.000 K -100.00 % | 1.026 B |
Other non current assets | 122.000 K -84.79 % | 801.999 K -97.71 % | 35.000 M 4 127.05 % | 828.000 K -98.51 % | 55.484 M -10.96 % | 62.312 M 180.07 % | 22.249 M -61.85 % | 58.321 M 20.28 % | 48.486 M -4.31 % | 50.668 M 105.04 % | -1.006 B -2 042.30 % | 51.801 M |
Long term investments | 62.000 M -3.13 % | 64.000 M 146.15 % | 26.000 M -56.67 % | 60.000 M 9.09 % | 55.000 M -11.29 % | 62.000 M 1 140.00 % | 5.000 M -91.38 % | 58.000 M 20.83 % | 48.000 M -4.00 % | 50.000 M 150.00 % | 20.000 M -60.78 % | 51.000 M |
Intangible assets | 8.844 M 13.88 % | 7.766 M -22.34 % | 10.000 M -43.08 % | 17.569 M -24.23 % | 23.187 M -22.65 % | 29.976 M -15.33 % | 35.404 M -15.02 % | 41.660 M -12.49 % | 47.604 M -12.48 % | 54.393 M -10.83 % | 61.000 M -10.29 % | 68.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 8.844 M 13.88 % | 7.766 M -22.34 % | 10.000 M -43.08 % | 17.569 M -24.23 % | 23.187 M -22.65 % | 29.976 M -15.33 % | 35.404 M -15.02 % | 41.660 M -12.49 % | 47.604 M -12.48 % | 54.393 M -10.83 % | 61.000 M -10.29 % | 68.000 M |
Property plant equipment net | 1.583 B -1.19 % | 1.602 B 0.75 % | 1.590 B -1.06 % | 1.607 B -1.03 % | 1.624 B -0.87 % | 1.638 B -0.93 % | 1.653 B 12.07 % | 1.475 B -0.47 % | 1.482 B 20.77 % | 1.227 B 30.43 % | 941.000 M -1.50 % | 955.302 M |
Total non current assets | 1.654 B -1.24 % | 1.674 B 0.81 % | 1.661 B -1.45 % | 1.685 B -1.01 % | 1.703 B -1.60 % | 1.730 B -0.92 % | 1.746 B 10.86 % | 1.575 B -0.20 % | 1.578 B 18.46 % | 1.332 B 2 904.49 % | 44.347 M -95.88 % | 1.075 B |
Other current assets | 40.797 M 112.87 % | 19.165 M 6.47 % | 18.000 M -31.56 % | 26.299 M -22.45 % | 33.914 M -56.93 % | 78.749 M 688.99 % | 9.981 M -14.31 % | 11.648 M -52.90 % | 24.728 M 159.58 % | 9.526 M -26.72 % | 13.000 M -16.53 % | 15.574 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 671.000 K | 0.000 | 0.000 -100.00 % | 321.000 K -33.95 % | 486.000 K -27.25 % | 668.000 K | 0.000 | 0.000 |
cash and cash equivalents | 2.277 B 15.19 % | 1.977 B -16.17 % | 2.358 B 6.65 % | 2.211 B 12.06 % | 1.973 B 21.82 % | 1.619 B 26.94 % | 1.276 B -16.79 % | 1.533 B 7.11 % | 1.432 B -7.44 % | 1.547 B -21.13 % | 1.961 B 9.78 % | 1.786 B |
Cash and short term investments | 2.277 B 15.19 % | 1.977 B -16.17 % | 2.358 B 6.65 % | 2.211 B 12.06 % | 1.973 B 21.82 % | 1.619 B 26.94 % | 1.276 B -16.79 % | 1.533 B 7.11 % | 1.432 B -7.44 % | 1.547 B -21.13 % | 1.961 B 9.78 % | 1.786 B |
Total current assets | 3.997 B 22.98 % | 3.251 B -1.05 % | 3.285 B 4.97 % | 3.129 B -5.58 % | 3.315 B 11.88 % | 2.963 B 27.52 % | 2.323 B -7.60 % | 2.514 B -6.80 % | 2.698 B 5.76 % | 2.551 B -4.07 % | 2.659 B 4.16 % | 2.553 B |
Inventory | 1.007 B 31.74 % | 764.128 M 33.82 % | 571.000 M 0.52 % | 568.072 M -25.74 % | 765.026 M -9.31 % | 843.528 M 22.56 % | 688.231 M 3.68 % | 663.821 M -12.92 % | 762.277 M 37.01 % | 556.383 M 35.04 % | 412.000 M -13.34 % | 475.440 M |
Net receivables | 673.198 M 37.20 % | 490.674 M 45.17 % | 338.000 M 4.25 % | 324.223 M -40.26 % | 542.721 M 28.99 % | 420.743 M 20.53 % | 349.082 M 14.30 % | 305.402 M -36.26 % | 479.109 M 9.32 % | 438.257 M 60.25 % | 273.486 M -0.75 % | 275.554 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -54.811 M 11.60 % | -62.000 M -304.47 % | 30.323 M 152.28 % | -58.000 M -20.83 % | -48.000 M 4.00 % | -50.000 M -275.59 % | 28.476 M 155.85 % | -50.983 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K 0.00 % | 2.000 K -33.33 % | 3.000 K 50.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K -100.00 % | 1.008 B | 0.000 |
Account payables | 1.151 B 43.17 % | 803.784 M 25.98 % | 638.000 M 1.20 % | 630.419 M -24.86 % | 839.000 M 8.82 % | 771.000 M 37.58 % | 560.389 M 33.44 % | 419.949 M -24.45 % | 555.887 M 11.16 % | 500.090 M -7.05 % | 538.000 M 51.67 % | 354.725 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 90.226 M 642.66 % | 12.149 M -88.05 % | 101.625 M 59.31 % | 63.792 M -36.53 % | 100.514 M 338.18 % | 22.939 M -72.05 % | 82.077 M 154.23 % | 32.284 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 -100.00 % | 244.861 M 363.47 % | -92.937 M -143.81 % | 212.123 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 375.519 M 0.73 % | 372.811 M 994.57 % | 34.060 M -90.71 % | 366.791 M -0.24 % | 367.690 M 1.55 % | 362.066 M 963.09 % | 34.058 M -90.59 % | 362.066 M 0.00 % | 362.066 M 0.00 % | 362.066 M 0.02 % | 362.000 M -0.02 % | 362.066 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -988.000 M | 0.000 |
Total assets | 5.651 B 14.74 % | 4.925 B -0.42 % | 4.946 B 2.72 % | 4.815 B -4.03 % | 5.017 B 6.91 % | 4.693 B 15.32 % | 4.069 B -0.49 % | 4.089 B -4.36 % | 4.276 B 10.12 % | 3.883 B 4.64 % | 3.711 B 2.29 % | 3.628 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 | 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 | -208.000 M -71.90 % | -121.000 M -124.07 % | -54.000 M 62.76 % | -145.000 M -2 800.00 % | -5.000 M 96.35 % | -137.000 M -174.00 % | -50.000 M 63.77 % | -138.000 M -375.86 % | -29.000 M 76.03 % | -121.000 M -95.16 % | -62.000 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 |