
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 |