3625.T

Techfirm Holdings Inc. 3625.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 6.706 B 32.20 % 5.073 B -12.09 % 5.770 B 4.55 % 5.519 B -8.07 % 6.004 B -4.88 % 6.312 B
Net income 501.341 M 221.55 % 155.914 M 420.11 % -48.707 M 71.15 % -168.804 M 68.67 % -538.739 M -9.36 % -492.615 M
Income before tax 753.844 M 195.79 % 254.861 M 479.87 % -67.092 M 67.71 % -207.763 M -19.22 % -174.262 M 52.70 % -368.399 M
Income before tax ratio 0.11 123.75 % 0.05 532.13 % -0.01 69.11 % -0.04 -29.69 % -0.03 50.27 % -0.06
EBITDA 779.424 M 187.30 % 271.296 M 623.61 % -51.813 M 72.26 % -186.776 M -53.93 % -121.335 M -11.19 % -109.122 M
Net income ratio 0.07 143.24 % 0.03 464.14 % -0.01 72.40 % -0.03 65.92 % -0.09 -14.97 % -0.08
Ratio EBITDA 0.12 117.32 % 0.05 695.64 % -0.01 73.47 % -0.03 -67.45 % -0.02 -16.90 % -0.02
Gross profit ratio 0.33 9.09 % 0.30 18.77 % 0.25 29.71 % 0.20 -34.61 % 0.30 -21.20 % 0.38
Weighted average shs out dil 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.18 % 7.074 M 0.32 % 7.051 M -0.76 % 7.105 M
Weighted average shs out 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.18 % 7.074 M 0.32 % 7.051 M -0.76 % 7.105 M
EPS diluted 70.75 221.59 % 22.00 420.23 % -6.87 71.21 % -23.86 68.77 % -76.40 -10.20 % -69.33
Earnings per share 70.75 221.59 % 22.00 420.23 % -6.87 71.21 % -23.86 68.77 % -76.40 -10.20 % -69.33
Gross profit 2.211 B 44.21 % 1.533 B 4.41 % 1.469 B 35.62 % 1.083 B -39.89 % 1.802 B -25.04 % 2.403 B
Income tax expense 252.502 M 155.19 % 98.947 M 638.22 % -18.384 M 52.81 % -38.959 M -118.40 % 211.727 M 1.25 % 209.122 M
Cost of revenue 4.494 B 26.99 % 3.539 B -17.73 % 4.302 B -3.03 % 4.436 B 5.57 % 4.202 B 7.52 % 3.908 B
General and administrative expenses 0.000 -100.00 % 136.000 M 13.33 % 120.000 M -11.76 % 136.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 1.158 B -0.77 % 1.167 B -1.44 % 1.184 B 0.000 0.000
Other expenses 0.000 100.00 % -15.897 M -182.16 % -5.634 M 24.54 % -7.466 M -248 766.67 % -3.000 K 99.99 % -28.023 M
Operating expenses 1.462 B 12.96 % 1.294 B -0.10 % 1.295 B -1.88 % 1.320 B -18.70 % 1.624 B -25.65 % 2.184 B
Cost and expenses 5.956 B 23.24 % 4.833 B -13.65 % 5.597 B -2.77 % 5.756 B -1.19 % 5.826 B -4.37 % 6.092 B
Research and development expenses 0.000 -100.00 % 16.000 M 14.29 % 14.000 M 82.29 % 7.680 M -64.49 % 21.629 M -25.42 % 29.000 M
Selling general and administrative expenses 1.462 B 12.97 % 1.294 B 0.54 % 1.287 B -2.50 % 1.320 B -17.61 % 1.602 B -26.61 % 2.183 B
Interest income 2.164 M 119.92 % 984.000 K -1.20 % 996.000 K -7.35 % 1.075 M 2.38 % 1.050 M -28.96 % 1.478 M
Interest expense 12.238 M 87.18 % 6.538 M 89.73 % 3.446 M 70.09 % 2.026 M -36.88 % 3.210 M -27.14 % 4.406 M
Depreciation and amortization 13.340 M 34.82 % 9.895 M -16.38 % 11.833 M -37.59 % 18.961 M -61.86 % 49.716 M -80.44 % 254.198 M
Operating income 749.520 M 213.27 % 239.255 M 38.10 % 173.251 M 173.01 % -237.305 M -233.53 % 177.723 M -18.99 % 219.377 M
Operating income ratio 0.11 136.97 % 0.05 57.09 % 0.03 169.83 % -0.04 -245.25 % 0.03 -14.83 % 0.03
Total other income expenses net 4.324 M -72.29 % 15.606 M 106.49 % -240.343 M -913.56 % 29.542 M 108.39 % -351.985 M 40.12 % -587.776 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -1.443 B -17.87 % -1.224 B -1.43 % -1.207 B 18.28 % -1.476 B -5.10 % -1.405 B 5.76 % -1.491 B
Total investments 552.715 M 4.55 % 528.670 M 435.52 % 98.720 M 21.78 % 81.063 M 14.42 % 70.848 M 44.07 % 49.177 M
Total debt 1.111 B -0.35 % 1.115 B 0.05 % 1.114 B 120.44 % 505.408 M -1.04 % 510.732 M -0.44 % 513.009 M
Accumulated other comprehensive income loss -13.845 M -792.25 % 2.000 M -88.89 % 18.000 M 38.46 % 13.000 M 1 475.76 % 825.000 K -95.88 % 20.000 M
Retained earnings 674.570 M 223.29 % 208.659 M 136.64 % 88.175 M -48.83 % 172.313 M 128.98 % -594.565 M -702.10 % -74.126 M
Common stock 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B -45.15 % 1.823 B 0.00 % 1.823 B
Total equity 2.719 B 19.46 % 2.276 B 5.05 % 2.166 B -3.32 % 2.241 B -7.50 % 2.422 B -20.88 % 3.062 B
Other non current liabilities 20.010 M -2.44 % 20.511 M 2.69 % 19.974 M -20.21 % 25.032 M 4.24 % 24.014 M 0.06 % 23.999 M
Long term debt 507.440 M -0.66 % 510.786 M 4 585.68 % 10.901 M -97.84 % 503.693 M -0.97 % 508.620 M -0.45 % 510.906 M
Total non current liabilities 527.450 M -0.72 % 531.296 M 1 620.80 % 30.875 M -94.16 % 528.725 M -0.73 % 532.634 M -0.42 % 534.905 M
Other current liabilities 929.870 M 101.10 % 462.384 M 348.27 % 103.148 M -41.05 % 174.975 M 948.95 % 16.681 M -91.06 % 186.681 M
Deferred revenue 0.000 -100.00 % 47.000 K -99.99 % 444.744 M -5.93 % 472.795 M 14.79 % 411.895 M 31.38 % 313.506 M
Short term debt 603.345 M -0.10 % 603.936 M -45.26 % 1.103 B 64 228.34 % 1.715 M -38.66 % 2.796 M 0.65 % 2.778 M
Total current liabilities 1.717 B 36.47 % 1.258 B -31.45 % 1.836 B 98.96 % 922.626 M 33.08 % 693.283 M -2.44 % 710.590 M
Total liabilities 2.245 B 25.43 % 1.790 B -4.12 % 1.867 B 28.61 % 1.451 B 18.39 % 1.226 B -1.57 % 1.245 B
Other non current assets 185.376 M -1.27 % 187.752 M -72.74 % 688.671 M 15 530.30 % 4.406 M -43.43 % 7.788 M 31.84 % 5.907 M
Long term investments 150.089 M 17.11 % 128.161 M 131.94 % -401.280 M -245.60 % 275.601 M 2.95 % 267.700 M -7.95 % 290.815 M
Intangible assets 1.339 B 18 254.06 % 7.294 M 26.83 % 5.751 M -33.65 % 8.668 M -32.84 % 12.907 M -83.61 % 78.753 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 5.174 M -29.06 % 7.294 M 26.83 % 5.751 M -33.65 % 8.668 M -32.84 % 12.907 M -83.61 % 78.753 M
Property plant equipment net 40.897 M 31.27 % 31.156 M 13.20 % 27.524 M 11.90 % 24.598 M -30.50 % 35.392 M -44.67 % 63.965 M
Total non current assets 481.121 M 8.19 % 444.682 M -3.60 % 461.302 M 7.77 % 428.031 M 7.21 % 399.256 M -30.25 % 572.403 M
Other current assets 187.105 M -8.85 % 205.278 M 16.43 % 176.310 M -40.00 % 293.829 M 28.70 % 228.297 M 61.14 % 141.680 M
Short term investments 402.626 M 0.53 % 400.509 M -19.90 % 500.000 M 0.000 0.000 0.000
cash and cash equivalents 2.553 B 9.18 % 2.339 B 0.77 % 2.321 B 17.10 % 1.982 B 3.46 % 1.916 B -4.40 % 2.004 B
Cash and short term investments 2.956 B 7.92 % 2.739 B -2.89 % 2.821 B 42.33 % 1.982 B 3.46 % 1.916 B -4.40 % 2.004 B
Total current assets 4.482 B 23.79 % 3.621 B 1.38 % 3.572 B 9.42 % 3.264 B 0.46 % 3.249 B -13.00 % 3.735 B
Inventory 321.000 K -6.41 % 343.000 K 38.87 % 247.000 K 3.78 % 238.000 K -97.40 % 9.148 M -76.15 % 38.363 M
Net receivables 1.339 B 98.05 % 675.974 M 17.72 % 574.206 M -41.89 % 988.168 M -9.85 % 1.096 B -29.33 % 1.551 B
Tax assets 99.585 M 10.26 % 90.319 M -35.78 % 140.636 M 22.55 % 114.758 M 52.06 % 75.469 M -43.24 % 132.963 M
Other assets 0.000 -100.00 % 4.000 K 0.00 % 4.000 K 33.33 % 3.000 K -25.00 % 4.000 K 100.00 % 2.000 K
Account payables 184.021 M 27.40 % 144.440 M -8.76 % 158.310 M -41.98 % 272.852 M 50.28 % 181.562 M 3.89 % 174.770 M
Tax payables 0.000 -100.00 % 47.499 M 81.15 % 26.221 M 8 973.01 % 289.000 K -99.64 % 80.349 M 144.56 % 32.855 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -1.624 M
Minority interest 0.000 0.000 0.000 0.000 0.000 -100.00 % 63.787 M
Capital lease obligations 7.440 M -40.27 % 12.457 M 19.33 % 10.439 M 3 537.28 % 287.000 K -70.44 % 971.000 K -41.04 % 1.647 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.058 B -0.68 % 1.065 B 0.49 % 1.060 B 0.49 % 1.055 B -11.58 % 1.193 B -2.87 % 1.228 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.624 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 4.963 B 22.09 % 4.065 B 0.81 % 4.033 B 9.23 % 3.692 B 1.20 % 3.648 B -15.29 % 4.307 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 -100.00 % 3.461 M 0.000 -100.00 % 4.279 M
Change in working capital -385.197 M -48.76 % -258.937 M -207.31 % 241.289 M -2.22 % 246.755 M 76.25 % 140.000 M 185.59 % -163.564 M
Accounts receivables -659.853 M -541.98 % -102.784 M -124.01 % 428.000 M 1 125.59 % 34.922 M 112.13 % -288.000 M -1 271.43 % -21.000 M
Inventory 9.565 M 184.47 % -11.324 M -1 611.88 % 749.000 K -90.91 % 8.241 M -25.89 % 11.120 M -56.30 % 25.444 M
Accounts payables 30.744 M 351.24 % -12.237 M 90.14 % -124.129 M -314.19 % 57.953 M 0.000 100.00 % -92.623 M
Other working capital 234.347 M 276.74 % -132.592 M -27.15 % -104.280 M -138.52 % 270.694 M -35.09 % 417.000 M 0.000
Other non cash items 198.138 M 1 663.10 % -12.676 M -337.41 % -2.898 M -120.81 % 13.926 M 128.61 % -48.675 M -123.44 % 207.695 M
Net cash provided by operating activities 327.622 M 4 877.92 % -6.857 M -102.61 % 263.224 M 249.38 % 75.340 M 326.78 % -33.221 M 49.51 % -65.791 M
Investments in property plant and equipment -26.061 M -59.42 % -16.347 M -1 203.59 % -1.254 M 48.22 % -2.422 M 93.60 % -37.869 M 48.27 % -73.211 M
Acquisitions net 0.000 0.000 0.000 100.00 % -2.273 M -105.81 % 39.145 M 0.000
Purchases of investments -35.435 M 14.34 % -41.369 M 91.84 % -506.825 M -6 057.51 % -8.231 M -5.49 % -7.803 M 79.51 % -38.074 M
Sales maturities of investments 0.000 -100.00 % 102.285 M 0.000 -100.00 % 11.000 M 0.000 -100.00 % 2.269 M
Other investing activites 711.000 K -83.52 % 4.315 M -66.13 % 12.740 M 130.67 % 5.523 M 143.45 % -12.710 M 63.41 % -34.737 M
Net cash used for investing activites -60.785 M -224.35 % 48.884 M 109.87 % -495.339 M -13 870.89 % 3.597 M 118.70 % -19.237 M 86.62 % -143.753 M
Debt repayment -3.936 M 43.51 % -6.968 M -101.17 % 597.891 M 59 889.10 % -1.000 M 40.65 % -1.685 M 97.59 % -70.000 M
Common stock issued 0.000 0.000 0.000 -100.00 % 3.710 M 0.000 -100.00 % 196.520 M
Common stock repurchased 0.000 0.000 100.00 % -27.000 K 0.000 100.00 % -40.000 K 99.99 % -501.959 M
Dividends paid -35.282 M 0.21 % -35.357 M -0.22 % -35.280 M -0.86 % -34.978 M -0.34 % -34.860 M 3.42 % -36.096 M
Other financing activites -1.614 M 62.74 % -4.332 M -169.74 % -1.606 M 40.89 % -2.717 M 1.77 % -2.766 M 63.95 % -7.672 M
Net cash used provided by financing activities -40.832 M 12.48 % -46.657 M -108.32 % 560.978 M 1 703.48 % -34.985 M 11.10 % -39.351 M 90.61 % -419.207 M
Effect of forex changes on cash -11.254 M -150.08 % 22.470 M 124.18 % 10.023 M -55.11 % 22.330 M 499.30 % 3.726 M 282.20 % -2.045 M
Net change in cash 214.751 M 1 103.76 % 17.840 M -94.74 % 338.887 M 411.28 % 66.282 M 175.25 % -88.084 M 86.04 % -630.798 M
Cash at beginning of period 2.339 B 0.77 % 2.321 B 17.10 % 1.982 B 3.46 % 1.916 B -4.40 % 2.004 B -23.94 % 2.634 B
Cash at end of period 2.553 B 9.18 % 2.339 B 0.77 % 2.321 B 17.10 % 1.982 B 3.46 % 1.916 B -4.40 % 2.004 B
Operating cash flow 327.622 M 4 877.92 % -6.857 M -102.61 % 263.224 M 249.38 % 75.340 M 326.78 % -33.221 M 49.51 % -65.791 M
Capital expenditure -26.061 M -59.42 % -16.347 M -1 203.59 % -1.254 M 75.46 % -5.109 M 86.51 % -37.869 M 48.27 % -73.211 M
Free CashFlow 301.561 M 1 399.61 % -23.204 M -108.86 % 261.970 M 273.01 % 70.231 M 198.79 % -71.090 M 48.86 % -139.002 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 1.751 B -1.64 % 1.781 B 7.20 % 1.661 B 9.85 % 1.512 B 9.08 % 1.386 B 7.84 % 1.285 B 5.08 % 1.223 B 3.87 % 1.178 B 1.75 % 1.158 B -2.98 % 1.193 B -28.74 % 1.674 B -4.08 % 1.745 B
Net income 100.831 M -44.73 % 182.446 M 58.65 % 115.000 M 11.65 % 103.000 M 34.37 % 76.654 M 3.80 % 73.846 M 954.40 % -8.643 M -161.49 % 14.057 M 14.15 % 12.314 M 106.74 % -182.643 M -859.94 % 24.034 M -75.37 % 97.588 M
Income before tax 102.221 M -64.95 % 291.658 M 45.83 % 200.000 M 25.79 % 159.000 M 91.10 % 83.201 M -35.82 % 129.646 M 1 151.77 % 10.357 M -67.28 % 31.657 M 139.32 % 13.228 M 104.78 % -276.742 M -789.58 % 40.132 M -74.32 % 156.290 M
Income before tax ratio 0.06 -64.37 % 0.16 36.04 % 0.12 14.50 % 0.11 75.19 % 0.06 -40.49 % 0.10 1 091.31 % 0.01 -68.50 % 0.03 135.21 % 0.01 104.93 % -0.23 -1 067.67 % 0.02 -73.23 % 0.09
EBITDA 99.816 M -66.40 % 297.088 M 36.91 % 217.000 M 31.92 % 164.494 M 86.94 % 87.993 M -34.02 % 133.361 M 825.22 % 14.414 M -56.34 % 33.017 M 134.71 % 14.067 M 105.15 % -273.143 M -772.17 % 40.636 M -74.60 % 159.998 M
Net income ratio 0.06 -43.81 % 0.10 48.00 % 0.07 1.63 % 0.07 23.18 % 0.06 -3.74 % 0.06 913.14 % -0.01 -159.20 % 0.01 12.19 % 0.01 106.95 % -0.15 -1 166.40 % 0.01 -74.32 % 0.06
Ratio EBITDA 0.06 -65.84 % 0.17 27.72 % 0.13 20.09 % 0.11 71.38 % 0.06 -38.81 % 0.10 780.53 % 0.01 -57.97 % 0.03 130.68 % 0.01 105.31 % -0.23 -1 043.24 % 0.02 -73.52 % 0.09
Gross profit ratio 0.30 -11.16 % 0.34 -1.34 % 0.34 -0.74 % 0.34 11.39 % 0.31 -8.20 % 0.34 27.91 % 0.26 -11.90 % 0.30 -3.96 % 0.31 38.37 % 0.22 4.45 % 0.21 -21.99 % 0.28
Weighted average shs out dil 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M
Weighted average shs out 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M 0.00 % 7.086 M
EPS diluted 14.23 -44.74 % 25.75 58.66 % 16.23 11.62 % 14.54 34.38 % 10.82 3.64 % 10.44 922.05 % -1.27 -164.14 % 1.98 8.20 % 1.83 107.10 % -25.77 -860.18 % 3.39 -75.38 % 13.77
Earnings per share 14.23 -44.74 % 25.75 58.66 % 16.23 11.62 % 14.54 34.38 % 10.82 3.64 % 10.44 922.05 % -1.27 -164.14 % 1.98 8.20 % 1.83 107.10 % -25.77 -860.18 % 3.39 -75.38 % 13.77
Gross profit 524.046 M -12.61 % 599.657 M 5.76 % 567.000 M 9.04 % 520.000 M 21.51 % 427.950 M -1.00 % 432.286 M 34.40 % 321.641 M -8.49 % 351.482 M -2.28 % 359.673 M 34.24 % 267.925 M -25.57 % 359.953 M -25.18 % 481.069 M
Income tax expense 1.390 M -98.73 % 109.212 M 28.48 % 85.000 M 51.79 % 56.000 M 755.35 % 6.547 M -88.27 % 55.800 M 193.68 % 19.000 M 7.95 % 17.600 M 1 823.50 % 915.000 K 100.97 % -94.099 M -684.50 % 16.099 M -72.57 % 58.701 M
Cost of revenue 1.227 B 3.94 % 1.181 B 7.94 % 1.094 B 10.28 % 992.000 M 3.53 % 958.168 M 12.32 % 853.088 M -5.39 % 901.650 M 9.13 % 826.244 M 3.56 % 797.834 M -13.76 % 925.175 M -29.61 % 1.314 B 3.95 % 1.264 B
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 136.000 M 0.000 0.000 0.000 -100.00 % 120.000 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 216.000 M 0.000 0.000 0.000 -100.00 % 215.000 M 0.000 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 1.000 M 0.000 100.00 % -2.928 M 0.000 100.00 % -548.000 K 0.000 100.00 % -2.251 M -214.67 % 1.963 M 0.000 0.000
Operating expenses 419.696 M 33.54 % 314.284 M -11.22 % 354.000 M -5.35 % 374.000 M 6.35 % 351.676 M 14.72 % 306.560 M 1.65 % 301.590 M -9.78 % 334.277 M -0.28 % 335.206 M 10.15 % 304.311 M -4.94 % 320.116 M -2.23 % 327.416 M
Cost and expenses 1.647 B 10.16 % 1.495 B 3.26 % 1.448 B 6.00 % 1.366 B 4.35 % 1.309 B 12.88 % 1.160 B -3.62 % 1.203 B 3.68 % 1.161 B 2.43 % 1.133 B -7.84 % 1.229 B -24.77 % 1.634 B 2.68 % 1.592 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 2.604 M -45.77 % 4.802 M 321.97 % 1.138 M -84.98 % 7.575 M -45.89 % 14.000 M 245.59 % 4.051 M -29.50 % 5.746 M 83.52 % 3.131 M
Selling general and administrative expenses 419.696 M 33.54 % 314.284 M -10.97 % 353.000 M -5.61 % 374.000 M 6.25 % 352.000 M 16.65 % 301.758 M 0.25 % 301.000 M -7.87 % 326.702 M -2.48 % 335.000 M 9.84 % 305.000 M -2.98 % 314.370 M -3.06 % 324.285 M
Interest income 260.000 K -79.20 % 1.250 M 392.13 % 254.000 K -36.50 % 400.000 K 65.98 % 241.000 K -3.60 % 250.000 K 3.31 % 242.000 K -3.59 % 251.000 K 5.02 % 239.000 K -3.24 % 247.000 K -0.40 % 248.000 K 0.000
Interest expense 4.635 M 143.31 % 1.905 M -54.70 % 4.205 M 181.65 % 1.493 M -34.83 % 2.291 M 100.26 % 1.144 M -23.22 % 1.490 M 9.56 % 1.360 M 21.86 % 1.116 M 45.31 % 768.000 K -1.66 % 781.000 K 0.000
Depreciation and amortization 3.539 M 2.58 % 3.450 M 15.00 % 3.000 M 0.60 % 2.982 M 19.18 % 2.502 M -9.02 % 2.750 M 7.09 % 2.568 M 0.000 -100.00 % 900.000 K -53.46 % 1.934 M -31.93 % 2.841 M -2.90 % 2.926 M
Operating income 104.350 M -63.43 % 285.373 M 33.98 % 213.000 M 45.89 % 146.000 M 91.41 % 76.275 M -39.33 % 125.724 M 526.99 % 20.052 M 16.55 % 17.204 M -29.68 % 24.465 M 167.24 % -36.385 M -191.33 % 39.837 M -74.07 % 153.653 M
Operating income ratio 0.06 -62.83 % 0.16 24.98 % 0.13 32.80 % 0.10 75.48 % 0.06 -43.74 % 0.10 496.71 % 0.02 12.21 % 0.01 -30.89 % 0.02 169.31 % -0.03 -228.17 % 0.02 -72.97 % 0.09
Total other income expenses net -2.129 M -133.87 % 6.285 M 148.35 % -13.000 M -200.00 % 13.000 M 87.70 % 6.926 M 76.59 % 3.922 M 140.45 % -9.695 M -167.08 % 14.452 M 228.61 % -11.237 M 95.32 % -240.357 M -81 301.69 % 296.000 K -88.78 % 2.637 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 -1.443 B -23.65 % -1.167 B 6.07 % -1.242 B -17.28 % -1.059 B 13.47 % -1.224 B -15.19 % -1.062 B -1.64 % -1.045 B 9.98 % -1.161 B 3.76 % -1.207 B -92.69 % -626.176 M 42.81 % -1.095 B -17.29 % -933.524 M
Total investments 552.715 M 37.48 % 402.045 M -50.36 % 810.000 M 0.62 % 805.000 M 52.27 % 528.670 M 32.12 % 400.154 M 0.04 % 400.000 M 0.00 % 400.000 M 305.19 % 98.720 M -80.26 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M
Total debt 1.111 B 0.25 % 1.108 B 0.73 % 1.100 B 0.00 % 1.100 B -1.32 % 1.115 B 1.23 % 1.101 B -0.03 % 1.102 B -0.03 % 1.102 B -1.10 % 1.114 B 121.66 % 502.622 M -0.07 % 502.979 M -0.07 % 503.336 M
Accumulated other comprehensive income loss -13.845 M 11.67 % -15.674 M -422.47 % -3.000 M 82.45 % -17.096 M -954.80 % 2.000 M -50.00 % 4.000 M 233.33 % -3.000 M -125.00 % 12.000 M -33.33 % 18.000 M 200.00 % 6.000 M -11.45 % 6.776 M -39.55 % 11.210 M
Retained earnings 674.570 M 17.57 % 573.739 M 46.74 % 391.000 M 41.67 % 276.000 M 32.27 % 208.659 M 58.07 % 132.005 M 126.97 % 58.159 M -12.94 % 66.802 M -24.24 % 88.175 M 16.23 % 75.862 M -70.65 % 258.505 M 10.25 % 234.472 M
Common stock 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B 0.00 % 1.000 B
Total equity 2.719 B 3.92 % 2.616 B 6.95 % 2.446 B 5.57 % 2.317 B 1.81 % 2.276 B 3.39 % 2.201 B 3.97 % 2.117 B -1.03 % 2.139 B -1.25 % 2.166 B 1.25 % 2.139 B -7.88 % 2.323 B 0.91 % 2.302 B
Other non current liabilities 20.010 M 0.00 % 20.010 M -31.00 % 29.000 M -9.38 % 32.000 M 56.01 % 20.511 M -34.02 % 31.087 M -1.97 % 31.713 M 12.47 % 28.197 M 41.17 % 19.974 M -23.81 % 26.217 M -5.54 % 27.755 M 10.44 % 25.131 M
Long term debt 507.440 M -0.12 % 508.067 M 1.61 % 500.000 M 0.00 % 500.000 M -2.11 % 510.786 M 42 679.40 % 1.194 M -23.02 % 1.551 M -18.71 % 1.908 M -82.50 % 10.901 M -97.83 % 502.622 M -0.07 % 502.979 M -0.07 % 503.336 M
Total non current liabilities 527.450 M -0.12 % 528.077 M -0.17 % 529.000 M -0.56 % 532.000 M 0.13 % 531.296 M 1 545.85 % 32.281 M -2.96 % 33.264 M 10.49 % 30.105 M -2.49 % 30.875 M -94.16 % 528.839 M -0.36 % 530.734 M 0.43 % 528.467 M
Other current liabilities 929.870 M 31.44 % 707.439 M 9.52 % 645.962 M 52.71 % 423.000 M -8.52 % 462.384 M 98.94 % 232.422 M 0.19 % 231.992 M -19.95 % 289.807 M -47.11 % 547.892 M -9.59 % 606.023 M 25.25 % 483.866 M 4.62 % 462.479 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 47.000 K -99.98 % 204.022 M -15.15 % 240.463 M 51.15 % 159.087 M -64.23 % 444.744 M 0.000 0.000 0.000
Short term debt 603.345 M 0.56 % 600.000 M 0.00 % 600.000 M 0.00 % 600.000 M -0.65 % 603.936 M -45.10 % 1.100 B 0.00 % 1.100 B 0.00 % 1.100 B -0.29 % 1.103 B 0.000 0.000 0.000
Total current liabilities 1.717 B 15.27 % 1.490 B 3.60 % 1.438 B 20.03 % 1.198 B -4.79 % 1.258 B -29.70 % 1.790 B 1.89 % 1.757 B 0.75 % 1.743 B -5.02 % 1.836 B 131.84 % 791.763 M -7.03 % 851.590 M 10.94 % 767.628 M
Total liabilities 2.245 B 11.25 % 2.018 B 2.63 % 1.966 B 13.64 % 1.730 B -3.33 % 1.790 B -1.78 % 1.822 B 1.80 % 1.790 B 0.92 % 1.774 B -4.98 % 1.867 B 41.34 % 1.321 B -4.47 % 1.382 B 6.65 % 1.296 B
Other non current assets 185.376 M 3 294.54 % 5.461 M -8.98 % 6.000 M 0.00 % 6.000 M -96.80 % 187.752 M -57.48 % 441.533 M -48.38 % 855.387 M 3.15 % 829.301 M 20.42 % 688.671 M 62.99 % 422.515 M 5.25 % 401.452 M 0.00 % 401.443 M
Long term investments 150.089 M -64.77 % 426.000 M 4.16 % 409.000 M 0.99 % 405.000 M 216.01 % 128.161 M -70.94 % 441.000 M 0.000 0.000 100.00 % -401.280 M -195.32 % 421.000 M 5.51 % 399.000 M 0.00 % 399.000 M
Intangible assets 1.339 B 24 923.27 % 5.350 M 7.00 % 5.000 M -16.67 % 6.000 M -17.74 % 7.294 M 82.35 % 4.000 M 0.00 % 4.000 M -20.00 % 5.000 M -13.06 % 5.751 M -4.15 % 6.000 M -14.29 % 7.000 M 0.00 % 7.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 9.000 K -98.64 % 660.000 K 86.44 % 354.000 K 0.000 -100.00 % 468.000 K 0.000 0.000
Goodwill and intangible assets 5.174 M -3.29 % 5.350 M 7.00 % 5.000 M -16.67 % 6.000 M -17.74 % 7.294 M 81.94 % 4.009 M -13.97 % 4.660 M -12.96 % 5.354 M -6.90 % 5.751 M -11.09 % 6.468 M -7.60 % 7.000 M 0.00 % 7.000 M
Property plant equipment net 40.897 M -4.83 % 42.972 M -4.51 % 45.000 M -4.26 % 47.000 M 50.85 % 31.156 M 2.41 % 30.422 M 7.58 % 28.279 M 8.91 % 25.965 M -5.66 % 27.524 M 46.61 % 18.773 M -10.08 % 20.878 M -6.84 % 22.410 M
Total non current assets 481.121 M 0.28 % 479.783 M 3.18 % 465.000 M 0.22 % 464.000 M 4.34 % 444.682 M -6.57 % 475.964 M 3.17 % 461.326 M 3.29 % 446.620 M -3.18 % 461.302 M 3.03 % 447.756 M 4.24 % 429.528 M -0.52 % 431.785 M
Other current assets 187.105 M -13.67 % 216.729 M -4.52 % 227.000 M 9.13 % 208.000 M 1.34 % 205.252 M 95.31 % 105.088 M 2.75 % 102.273 M 17.25 % 87.230 M -50.52 % 176.310 M 88.19 % 93.689 M -51.27 % 192.254 M -19.20 % 237.939 M
Short term investments 402.626 M 0.14 % 402.045 M 0.26 % 401.000 M 0.25 % 400.000 M -0.13 % 400.509 M 0.09 % 400.154 M 0.04 % 400.000 M 0.00 % 400.000 M -20.00 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M
cash and cash equivalents 2.553 B 12.25 % 2.275 B -2.87 % 2.342 B 8.48 % 2.159 B -7.68 % 2.339 B 8.09 % 2.164 B 0.78 % 2.147 B -5.14 % 2.263 B -2.48 % 2.321 B 105.59 % 1.129 B -29.36 % 1.598 B 11.21 % 1.437 B
Cash and short term investments 2.956 B 10.43 % 2.677 B -2.42 % 2.743 B 7.19 % 2.559 B -6.57 % 2.739 B 6.84 % 2.564 B 0.67 % 2.547 B -4.37 % 2.663 B -5.59 % 2.821 B 73.18 % 1.629 B -22.36 % 2.098 B 8.31 % 1.937 B
Total current assets 4.482 B 7.90 % 4.154 B 5.24 % 3.947 B 10.16 % 3.583 B -1.04 % 3.621 B 2.07 % 3.547 B 2.95 % 3.446 B -0.59 % 3.466 B -2.95 % 3.572 B 18.56 % 3.012 B -8.03 % 3.275 B 3.45 % 3.166 B
Inventory 321.000 K 0.000 0.000 0.000 -100.00 % 343.000 K -99.64 % 96.512 M -0.23 % 96.738 M -0.12 % 96.857 M 39 113.36 % 247.000 K -99.74 % 95.319 M 0.000 0.000
Net receivables 1.339 B 6.21 % 1.260 B 29.01 % 977.000 M 19.73 % 816.000 M 20.71 % 676.000 M -13.55 % 782.000 M 11.73 % 699.910 M 13.06 % 619.053 M 7.81 % 574.206 M -51.93 % 1.195 B 21.24 % 985.240 M -0.61 % 991.237 M
Tax assets 99.585 M 0.000 0.000 0.000 -100.00 % 90.319 M 120.48 % -441.000 M -3.28 % -427.000 M -3.14 % -414.000 M -394.38 % 140.636 M 133.41 % -421.000 M -5.57 % -398.802 M -0.18 % -398.068 M
Other assets 0.000 0.000 0.000 0.000 -100.00 % 4.000 K 100.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K -25.00 % 4.000 K 100.00 % 2.000 K 0.000 0.000
Account payables 184.021 M 0.96 % 182.269 M -5.07 % 192.000 M 9.71 % 175.000 M 21.16 % 144.440 M -11.91 % 163.972 M 18.73 % 138.108 M -19.94 % 172.495 M 8.96 % 158.310 M -8.28 % 172.593 M -39.06 % 283.236 M -7.18 % 305.149 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 47.499 M -46.88 % 89.423 M 94.39 % 46.001 M 108.22 % 22.092 M -15.75 % 26.221 M 99.44 % 13.147 M -84.44 % 84.488 M 0.000
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 7.440 M -7.77 % 8.067 M 0.000 0.000 -100.00 % 12.457 M 0.000 0.000 0.000 -100.00 % 10.439 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 M 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.058 B 0.00 % 1.058 B -0.02 % 1.058 B 0.06 % 1.057 B -0.72 % 1.065 B -0.01 % 1.065 B 0.58 % 1.059 B -0.20 % 1.061 B 0.12 % 1.060 B -0.35 % 1.064 B 0.60 % 1.057 B 0.12 % 1.056 B
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 0.000 0.000
Total assets 4.963 B 7.11 % 4.634 B 5.02 % 4.412 B 9.02 % 4.047 B -0.45 % 4.065 B 1.04 % 4.023 B 2.98 % 3.907 B -0.15 % 3.913 B -2.97 % 4.033 B 16.55 % 3.460 B -6.61 % 3.705 B 2.98 % 3.598 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 -182.000 M -58.26 % -115.000 M -11.65 % -103.000 M -35.53 % -76.000 M -2.70 % -74.000 M -922.22 % 9.000 M 164.29 % -14.000 M -7.69 % -13.000 M -107.14 % 182.000 M 858.33 % -24.000 M 75.26 % -97.000 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
Date Form 10K
2025
2024
2023
2022
2021
2020