
Information Planning Co. Ltd. 3712.T
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 3.613 B 2.38 % | 3.528 B 9.21 % | 3.231 B 2.64 % | 3.148 B 3.70 % | 3.036 B 6.57 % | 2.848 B |
Net income | 1.013 B 5.05 % | 964.217 M 11.84 % | 862.115 M -0.75 % | 868.666 M 12.35 % | 773.191 M 9.25 % | 707.735 M |
Income before tax | 1.448 B 3.51 % | 1.399 B 12.51 % | 1.243 B -0.81 % | 1.253 B 12.18 % | 1.117 B 9.21 % | 1.023 B |
Income before tax ratio | 0.40 1.10 % | 0.40 3.03 % | 0.38 -3.36 % | 0.40 8.18 % | 0.37 2.48 % | 0.36 |
EBITDA | 1.549 B 4.27 % | 1.485 B 13.10 % | 1.313 B -0.46 % | 1.319 B 12.13 % | 1.177 B 9.15 % | 1.078 B |
Net income ratio | 0.28 2.60 % | 0.27 2.41 % | 0.27 -3.31 % | 0.28 8.34 % | 0.25 2.51 % | 0.25 |
Ratio EBITDA | 0.43 1.85 % | 0.42 3.57 % | 0.41 -3.03 % | 0.42 8.13 % | 0.39 2.41 % | 0.38 |
Gross profit ratio | 0.67 0.94 % | 0.66 5.69 % | 0.63 0.72 % | 0.62 6.14 % | 0.59 -1.39 % | 0.59 |
Weighted average shs out dil | 3.025 M -9.60 % | 3.346 M -0.11 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M |
Weighted average shs out | 3.025 M -9.60 % | 3.346 M -0.11 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M |
EPS diluted | 334.85 16.20 % | 288.17 11.96 % | 257.38 -0.75 % | 259.33 12.35 % | 230.82 9.25 % | 211.27 |
Earnings per share | 334.85 16.20 % | 288.17 11.96 % | 257.38 -0.75 % | 259.33 12.35 % | 230.82 9.25 % | 211.27 |
Gross profit | 2.411 B 3.35 % | 2.332 B 15.42 % | 2.021 B 3.38 % | 1.955 B 10.06 % | 1.776 B 5.09 % | 1.690 B |
Income tax expense | 434.781 M 0.11 % | 434.318 M 14.02 % | 380.901 M -0.93 % | 384.472 M 11.81 % | 343.877 M 9.13 % | 315.114 M |
Cost of revenue | 1.202 B 0.50 % | 1.196 B -1.17 % | 1.210 B 1.43 % | 1.193 B -5.28 % | 1.260 B 8.74 % | 1.158 B |
General and administrative expenses | 157.000 M 66.08 % | 94.535 M -27.84 % | 131.000 M 68.34 % | 77.818 M 16.72 % | 66.671 M | 0.000 |
Selling and marketing expenses | 17.577 M 8.56 % | 16.191 M 26.57 % | 12.792 M 23.24 % | 10.380 M 47.07 % | 7.058 M | 0.000 |
Other expenses | 58.591 M -92.45 % | 775.697 M 1 602.55 % | 45.561 M -92.52 % | 609.479 M 10.63 % | 550.893 M 1 908.36 % | 27.430 M |
Operating expenses | 982.490 M 6.94 % | 918.768 M 17.97 % | 778.791 M 7.04 % | 727.593 M 10.36 % | 659.313 M -1.47 % | 669.182 M |
Cost and expenses | 2.184 B 3.28 % | 2.115 B 6.32 % | 1.989 B 3.56 % | 1.921 B 0.09 % | 1.919 B 5.00 % | 1.828 B |
Research and development expenses | 62.899 M 94.46 % | 32.345 M -15.39 % | 38.230 M 27.79 % | 29.916 M -13.76 % | 34.691 M 37.73 % | 25.188 M |
Selling general and administrative expenses | 861.000 M 677.60 % | 110.726 M -84.07 % | 695.000 M 688.00 % | 88.198 M 19.62 % | 73.729 M -88.04 % | 616.564 M |
Interest income | 154.000 K 208.00 % | 50.000 K 16.28 % | 43.000 K 22.86 % | 35.000 K -67.29 % | 107.000 K -28.67 % | 150.000 K |
Interest expense | 0.000 -100.00 % | 291.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 101.178 M 16.90 % | 86.549 M 23.13 % | 70.291 M 6.03 % | 66.291 M 11.11 % | 59.664 M 7.94 % | 55.276 M |
Operating income | 1.428 B 1.04 % | 1.414 B 13.82 % | 1.242 B 1.22 % | 1.227 B 9.89 % | 1.117 B 9.39 % | 1.021 B |
Operating income ratio | 0.40 -1.31 % | 0.40 4.23 % | 0.38 -1.39 % | 0.39 5.97 % | 0.37 2.65 % | 0.36 |
Total other income expenses net | 19.282 M 227.22 % | -15.157 M -1 617.22 % | 999.000 K -96.16 % | 26.030 M 6 489.87 % | 395.000 K -80.72 % | 2.049 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -2.719 B -2.38 % | -2.656 B 16.55 % | -3.182 B -29.40 % | -2.459 B -21.81 % | -2.019 B 6.19 % | -2.152 B |
Total investments | 5.586 M -96.08 % | 142.482 M 1 324.82 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M |
Total debt | 0.000 | 0.000 -100.00 % | 78.229 M | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 146.000 K -85.40 % | 1.000 M | 0.000 -100.00 % | 1.816 M 0.00 % | 1.816 M 0.00 % | 1.816 M |
Retained earnings | 7.111 B 11.10 % | 6.401 B 11.72 % | 5.730 B 11.00 % | 5.162 B 13.17 % | 4.561 B 12.51 % | 4.054 B |
Common stock | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M |
Total equity | 6.207 B 12.93 % | 5.497 B -2.83 % | 5.657 B 11.15 % | 5.089 B 13.38 % | 4.488 B 12.67 % | 3.984 B |
Other non current liabilities | 144.349 M 2.14 % | 141.331 M -63.63 % | 388.645 M 9.30 % | 355.564 M 5.25 % | 337.836 M 15.04 % | 293.667 M |
Long term debt | 0.000 | 0.000 -100.00 % | 44.057 M | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 146.982 M 1.91 % | 144.231 M -67.01 % | 437.256 M 22.98 % | 355.564 M 5.25 % | 337.836 M 15.04 % | 293.667 M |
Other current liabilities | 747.701 M 218.36 % | 234.862 M 10.62 % | 212.317 M 3.34 % | 205.457 M -2.99 % | 211.783 M -4.50 % | 221.761 M |
Deferred revenue | 0.000 -100.00 % | 488.507 M 15.02 % | 424.700 M 9.47 % | 387.946 M 2.72 % | 377.657 M 11.77 % | 337.887 M |
Short term debt | 0.000 | 0.000 -100.00 % | 34.172 M | 0.000 | 0.000 | 0.000 |
Total current liabilities | 1.167 B 7.82 % | 1.082 B 3.75 % | 1.043 B 6.78 % | 977.168 M -5.56 % | 1.035 B 15.81 % | 893.464 M |
Total liabilities | 1.314 B 7.13 % | 1.227 B -17.15 % | 1.481 B 11.10 % | 1.333 B -2.90 % | 1.373 B 15.62 % | 1.187 B |
Other non current assets | 235.672 M 326.69 % | 55.233 M -65.69 % | 160.972 M 38.28 % | 116.407 M 820.21 % | 12.650 M -77.90 % | 57.227 M |
Long term investments | 5.586 M -96.08 % | 142.482 M 1 324.82 % | 10.000 M 0.00 % | 10.000 M -82.16 % | 56.042 M 460.42 % | 10.000 M |
Intangible assets | 35.814 M 6.70 % | 33.566 M -7.20 % | 36.171 M 44.03 % | 25.113 M 6.47 % | 23.587 M 47.06 % | 16.039 M |
GoodWill | 59.858 M -16.67 % | 71.830 M -14.29 % | 83.802 M | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 95.672 M -9.23 % | 105.396 M -12.15 % | 119.973 M 377.73 % | 25.113 M 6.47 % | 23.587 M 47.06 % | 16.039 M |
Property plant equipment net | 3.380 B 26.73 % | 2.667 B -0.61 % | 2.683 B -0.94 % | 2.709 B -0.34 % | 2.718 B 31.99 % | 2.059 B |
Total non current assets | 3.839 B 25.09 % | 3.069 B -2.35 % | 3.143 B 4.19 % | 3.016 B 1.73 % | 2.965 B 30.39 % | 2.274 B |
Other current assets | 17.398 M 4.73 % | 16.612 M 23.21 % | 13.483 M -18.57 % | 16.557 M 71.43 % | 9.658 M -7.70 % | 10.464 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 2.719 B 2.38 % | 2.656 B -18.55 % | 3.261 B 32.58 % | 2.459 B 21.81 % | 2.019 B -6.19 % | 2.152 B |
Cash and short term investments | 2.719 B 2.38 % | 2.656 B -18.55 % | 3.261 B 32.58 % | 2.459 B 21.81 % | 2.019 B -6.19 % | 2.152 B |
Total current assets | 3.682 B 0.76 % | 3.654 B -8.51 % | 3.995 B 17.30 % | 3.405 B 17.60 % | 2.896 B -0.03 % | 2.897 B |
Inventory | 32.975 M 21.71 % | 27.093 M -11.11 % | 30.480 M 36.87 % | 22.269 M -38.35 % | 36.122 M -15.85 % | 42.927 M |
Net receivables | 913.111 M -4.40 % | 955.148 M 38.42 % | 690.032 M -23.94 % | 907.265 M 9.19 % | 830.920 M 20.26 % | 690.946 M |
Tax assets | 121.830 M 23.57 % | 98.590 M -41.42 % | 168.310 M 7.89 % | 155.995 M 0.72 % | 154.881 M 17.70 % | 131.586 M |
Other assets | 3.000 K 0.00 % | 3.000 K 0.00 % | 3.000 K 50.00 % | 2.000 K 0.00 % | 2.000 K | 0.000 |
Account payables | 86.535 M -18.47 % | 106.140 M 4.75 % | 101.323 M 9.44 % | 92.580 M -37.87 % | 149.013 M 10.01 % | 135.449 M |
Tax payables | 332.910 M 31.59 % | 252.981 M -6.61 % | 270.896 M -6.97 % | 291.185 M -1.72 % | 296.266 M 49.35 % | 198.367 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 | -1.231 B 0.08 % | -1.232 B -208.29 % | -399.644 M -0.05 % | -399.452 M 0.00 % | -399.452 M -0.13 % | -398.916 M |
Deferred tax liabilities non current | 2.633 M -9.21 % | 2.900 M -36.32 % | 4.554 M | 0.000 | 0.000 | 0.000 |
Other liabilities | 2.001 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 7.521 B 11.87 % | 6.723 B -5.80 % | 7.137 B 11.14 % | 6.422 B 9.57 % | 5.861 B 13.35 % | 5.171 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 | 24.075 M 105.98 % | -402.490 M -256.26 % | 257.580 M 414.01 % | -82.030 M -617.31 % | 15.857 M -44.86 % | 28.758 M |
Accounts receivables | 42.131 M 115.96 % | -264.000 M -208.20 % | 244.000 M 417.41 % | -76.871 M 45.07 % | -139.950 M -86.44 % | -75.065 M |
Inventory | -5.882 M -273.66 % | 3.387 M 141.62 % | -8.137 M -158.74 % | 13.852 M 103.59 % | 6.804 M 278.40 % | -3.814 M |
Accounts payables | -19.604 M -507.06 % | 4.816 M -44.92 % | 8.743 M 115.49 % | -56.432 M -516.07 % | 13.563 M -80.46 % | 69.408 M |
Other working capital | 7.430 M 105.06 % | -146.693 M -1 308.54 % | 12.138 M -67.56 % | 37.421 M -72.37 % | 135.440 M 254.29 % | 38.229 M |
Other non cash items | -367.291 M -1 238.82 % | 32.252 M 334.00 % | -13.783 M 70.52 % | -46.750 M -426.95 % | 14.299 M 148.12 % | 5.763 M |
Net cash provided by operating activities | 1.206 B 77.16 % | 680.528 M -42.14 % | 1.176 B 45.88 % | 806.177 M -6.59 % | 863.011 M 8.21 % | 797.532 M |
Investments in property plant and equipment | -851.000 M -1 672.92 % | -48.000 M -84.42 % | -26.028 M 24.61 % | -34.525 M 95.25 % | -726.502 M -106.06 % | -352.564 M |
Acquisitions net | 0.000 | 0.000 100.00 % | -41.872 M -17 546.67 % | 240.000 K | 0.000 | 0.000 |
Purchases of investments | -8.063 M -29.88 % | -6.208 M | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 34.497 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | -15.374 M 60.18 % | -38.607 M -654.78 % | -5.115 M 92.00 % | -63.935 M -4 261.19 % | -1.466 M -146 500.00 % | -1.000 K |
Net cash used for investing activites | -839.940 M -804.96 % | -92.815 M -27.12 % | -73.015 M 25.66 % | -98.220 M 86.51 % | -727.968 M -106.48 % | -352.565 M |
Debt repayment | 0.000 100.00 % | -78.229 M | 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 | -42.000 K 99.99 % | -831.399 M -432 920.31 % | -192.000 K | 0.000 100.00 % | -535.000 K | 0.000 |
Dividends paid | -302.387 M -0.32 % | -301.421 M 0.07 % | -301.633 M -12.69 % | -267.656 M 0.05 % | -267.790 M -13.96 % | -234.976 M |
Other financing activites | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K | 0.000 |
Net cash used provided by financing activities | -302.429 M 75.03 % | -1.211 B -301.24 % | -301.826 M -12.77 % | -267.656 M 0.25 % | -268.326 M -14.19 % | -234.976 M |
Effect of forex changes on cash | 0.000 -100.00 % | 18.346 M 1 834 700.00 % | -1.000 K | 0.000 | 0.000 | 0.000 |
Net change in cash | 63.277 M 110.46 % | -604.990 M -175.51 % | 801.246 M 81.98 % | 440.301 M 430.35 % | -133.283 M -163.47 % | 209.991 M |
Cash at beginning of period | 2.656 B -18.55 % | 3.261 B 32.58 % | 2.459 B 21.81 % | 2.019 B -6.19 % | 2.152 B 10.81 % | 1.942 B |
Cash at end of period | 2.719 B 2.38 % | 2.656 B -18.55 % | 3.261 B 32.58 % | 2.459 B 21.81 % | 2.019 B -6.19 % | 2.152 B |
Operating cash flow | 1.206 B 77.16 % | 680.528 M -42.14 % | 1.176 B 45.88 % | 806.177 M -6.59 % | 863.011 M 8.21 % | 797.532 M |
Capital expenditure | -865.087 M -1 510.66 % | -53.710 M -106.35 % | -26.028 M 24.61 % | -34.525 M 95.25 % | -726.502 M -106.06 % | -352.564 M |
Free CashFlow | 340.559 M -45.67 % | 626.818 M -45.50 % | 1.150 B 49.04 % | 771.652 M 465.28 % | 136.509 M -69.32 % | 444.968 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 | 772.313 M -17.10 % | 931.674 M -5.32 % | 984.000 M -11.35 % | 1.110 B 43.60 % | 773.000 M 2.34 % | 755.352 M -22.44 % | 973.850 M -7.11 % | 1.048 B 51.16 % | 693.562 M -14.60 % | 812.101 M -16.62 % | 974.000 M 15.73 % | 841.594 M |
Net income | 173.702 M -30.37 % | 249.459 M -17.40 % | 302.000 M -15.88 % | 359.000 M 103.98 % | 176.000 M 10.62 % | 159.097 M -50.02 % | 318.350 M 3.06 % | 308.909 M 120.28 % | 140.235 M -30.13 % | 200.721 M -36.08 % | 314.000 M 42.02 % | 221.092 M |
Income before tax | 252.247 M -29.96 % | 360.137 M -17.02 % | 434.000 M -14.45 % | 507.308 M 101.12 % | 252.238 M 5.73 % | 238.559 M -46.94 % | 449.579 M 0.52 % | 447.265 M 128.11 % | 196.077 M -35.27 % | 302.934 M -32.83 % | 451.000 M 41.97 % | 317.678 M |
Income before tax ratio | 0.33 -15.51 % | 0.39 -12.36 % | 0.44 -3.50 % | 0.46 40.06 % | 0.33 3.32 % | 0.32 -31.59 % | 0.46 8.21 % | 0.43 50.90 % | 0.28 -24.21 % | 0.37 -19.44 % | 0.46 22.67 % | 0.38 |
EBITDA | 276.025 M -30.16 % | 395.222 M -14.32 % | 461.267 M -13.30 % | 532.000 M 95.41 % | 272.250 M 14.12 % | 238.559 M -47.25 % | 452.250 M 1.11 % | 447.265 M 128.09 % | 196.088 M -35.30 % | 303.068 M -35.45 % | 469.500 M 39.97 % | 335.430 M |
Net income ratio | 0.22 -16.00 % | 0.27 -12.76 % | 0.31 -5.11 % | 0.32 42.05 % | 0.23 8.10 % | 0.21 -35.57 % | 0.33 10.94 % | 0.29 45.73 % | 0.20 -18.19 % | 0.25 -23.33 % | 0.32 22.72 % | 0.26 |
Ratio EBITDA | 0.36 -15.75 % | 0.42 -9.51 % | 0.47 -2.19 % | 0.48 36.08 % | 0.35 11.52 % | 0.32 -31.99 % | 0.46 8.85 % | 0.43 50.90 % | 0.28 -24.24 % | 0.37 -22.58 % | 0.48 20.94 % | 0.40 |
Gross profit ratio | 0.65 1.67 % | 0.64 -8.98 % | 0.71 4.20 % | 0.68 4.23 % | 0.65 2.41 % | 0.63 -8.84 % | 0.70 6.35 % | 0.65 5.11 % | 0.62 -6.67 % | 0.67 -3.49 % | 0.69 12.51 % | 0.61 |
Weighted average shs out dil | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M -9.31 % | 3.335 M -0.43 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M |
Weighted average shs out | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M -9.31 % | 3.335 M -0.43 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M 0.00 % | 3.350 M |
EPS diluted | 57.42 -30.37 % | 82.47 -17.40 % | 99.84 -15.87 % | 118.68 103.71 % | 58.26 10.84 % | 52.56 -50.06 % | 105.24 13.60 % | 92.64 121.63 % | 41.80 -30.34 % | 60.01 -35.98 % | 93.74 42.01 % | 66.01 |
Earnings per share | 57.42 -30.37 % | 82.47 -17.40 % | 99.84 -15.87 % | 118.68 103.71 % | 58.26 10.84 % | 52.56 -50.06 % | 105.24 13.60 % | 92.64 121.63 % | 41.80 -30.34 % | 60.01 -35.98 % | 93.74 42.01 % | 66.01 |
Gross profit | 504.062 M -15.72 % | 598.104 M -13.82 % | 694.000 M -7.63 % | 751.314 M 49.66 % | 502.000 M 4.80 % | 479.010 M -29.29 % | 677.457 M -1.21 % | 685.772 M 58.88 % | 431.632 M -20.30 % | 541.541 M -19.53 % | 673.000 M 30.21 % | 516.850 M |
Income tax expense | 78.545 M -29.03 % | 110.678 M -16.15 % | 132.000 M -10.86 % | 148.087 M 94.84 % | 76.004 M -4.35 % | 79.461 M -39.45 % | 131.229 M -5.15 % | 138.356 M 147.76 % | 55.842 M -45.37 % | 102.213 M -25.39 % | 137.000 M 41.84 % | 96.586 M |
Cost of revenue | 268.251 M -19.58 % | 333.570 M 15.02 % | 290.000 M -19.22 % | 359.000 M 32.47 % | 271.000 M -1.93 % | 276.342 M -6.77 % | 296.393 M -18.26 % | 362.620 M 38.44 % | 261.930 M -3.19 % | 270.560 M -10.11 % | 301.000 M -7.31 % | 324.744 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 -100.00 % | 157.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 -100.00 % | 17.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 -100.00 % | 22.066 M -37.48 % | 35.294 M | 0.000 | 0.000 100.00 % | -6.000 K -100.75 % | 805.000 K -39.93 % | 1.340 M | 0.000 | 0.000 |
Operating expenses | 252.529 M 5.81 % | 238.662 M -8.56 % | 261.000 M 6.97 % | 244.000 M -2.40 % | 250.000 M 3.69 % | 241.113 M -2.04 % | 246.146 M 13.55 % | 216.768 M -8.29 % | 236.361 M -3.21 % | 244.206 M 10.00 % | 222.000 M 11.45 % | 199.185 M |
Cost and expenses | 520.780 M -8.99 % | 572.232 M 3.85 % | 551.000 M -8.62 % | 603.000 M 15.57 % | 521.768 M 0.83 % | 517.455 M -4.62 % | 542.539 M -6.36 % | 579.388 M 16.28 % | 498.291 M -3.20 % | 514.766 M -1.57 % | 523.000 M -0.18 % | 523.929 M |
Research and development expenses | 0.000 | 0.000 | 0.000 -100.00 % | 62.000 M 270.83 % | -36.294 M -278.94 % | 20.283 M 19.95 % | 16.910 M 203.54 % | 5.571 M -52.88 % | 11.822 M 60.58 % | 7.362 M -3.00 % | 7.590 M 90.94 % | 3.975 M |
Selling general and administrative expenses | 252.529 M 5.81 % | 238.662 M -8.56 % | 261.000 M 63.19 % | 159.934 M -36.28 % | 251.000 M 13.66 % | 220.830 M -3.67 % | 229.236 M 8.54 % | 211.203 M -10.88 % | 237.000 M -2.87 % | 244.000 M 10.41 % | 221.000 M 13.21 % | 195.210 M |
Interest income | 552.000 K -17.24 % | 667.000 K 264.48 % | 183.000 K 47.58 % | 124.000 K 933.33 % | 12.000 K 33.33 % | 9.000 K 0.00 % | 9.000 K -18.18 % | 11.000 K -15.38 % | 13.000 K -7.14 % | 14.000 K 16.67 % | 12.000 K -7.69 % | 13.000 K |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.000 K -91.79 % | 134.000 K -8.22 % | 146.000 K | 0.000 |
Depreciation and amortization | 23.778 M -32.23 % | 35.085 M 30.37 % | 26.912 M 7.65 % | 25.000 M 17.65 % | 21.250 M 3 109.97 % | 662.000 K -51.54 % | 1.366 M | 0.000 -100.00 % | 817.000 K -39.66 % | 1.354 M -92.26 % | 17.500 M -1.42 % | 17.752 M |
Operating income | 251.533 M -30.02 % | 359.442 M -16.99 % | 433.000 M -14.60 % | 507.000 M 101.19 % | 252.000 M 5.93 % | 237.897 M -44.84 % | 431.311 M -8.04 % | 468.997 M 140.18 % | 195.271 M -34.33 % | 297.335 M -34.22 % | 452.000 M 42.29 % | 317.665 M |
Operating income ratio | 0.33 -15.58 % | 0.39 -12.33 % | 0.44 -3.66 % | 0.46 40.11 % | 0.33 3.51 % | 0.31 -28.89 % | 0.44 -1.00 % | 0.45 58.89 % | 0.28 -23.10 % | 0.37 -21.10 % | 0.46 22.95 % | 0.38 |
Total other income expenses net | 714.000 K 2.73 % | 695.000 K -30.50 % | 1.000 M 669.23 % | 130.000 K -41.44 % | 222.000 K -66.47 % | 662.000 K -96.38 % | 18.268 M 184.06 % | -21.732 M -2 796.28 % | 806.000 K -85.60 % | 5.599 M 659.90 % | -1.000 M -7 792.31 % | 13.000 K |
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 | -2.825 B -9.52 % | -2.580 B 11.71 % | -2.922 B -7.51 % | -2.718 B -2.99 % | -2.639 B -11.22 % | -2.373 B 22.58 % | -3.065 B -15.40 % | -2.656 B 21.29 % | -3.374 B -2.16 % | -3.303 B -2 311.07 % | 149.372 M 104.69 % | -3.182 B |
Total investments | 386.000 M -6.99 % | 415.000 M 22.78 % | 338.000 M 40.25 % | 241.000 M -26.30 % | 327.000 M -6.61 % | 350.154 M 31.49 % | 266.297 M 86.90 % | 142.482 M -47.17 % | 269.710 M -6.60 % | 288.765 M -11.15 % | 325.000 M 3 150.00 % | 10.000 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 51.143 M -31.52 % | 74.686 M -4.53 % | 78.229 M |
Accumulated other comprehensive income loss | 266.000 K 765.00 % | -40.000 K -263.64 % | -11.000 K -107.53 % | 146.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 | 0.000 100.00 % | -7.000 K | 0.000 |
Retained earnings | 7.504 B 0.10 % | 7.496 B 3.44 % | 7.247 B 1.91 % | 7.111 B 5.32 % | 6.752 B 0.37 % | 6.727 B 2.42 % | 6.568 B 2.61 % | 6.401 B 5.07 % | 6.092 B -0.17 % | 6.103 B 3.56 % | 5.893 B 2.85 % | 5.730 B |
Common stock | 326.625 M 0.00 % | 326.625 M 0.19 % | 326.000 M -0.19 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.00 % | 326.625 M 0.19 % | 326.000 M -0.19 % | 326.625 M |
Total equity | 6.600 B 0.12 % | 6.592 B 3.94 % | 6.342 B 2.19 % | 6.206 B 6.14 % | 5.847 B 0.42 % | 5.823 B 2.81 % | 5.664 B 3.04 % | 5.497 B -8.68 % | 6.019 B -0.17 % | 6.030 B 3.60 % | 5.820 B 2.89 % | 5.657 B |
Other non current liabilities | 154.888 M 1.74 % | 152.246 M 2.18 % | 149.000 M 0.68 % | 148.000 M 3.44 % | 143.081 M 1.57 % | 140.875 M 5.13 % | 134.005 M -5.18 % | 141.332 M 0.42 % | 140.741 M 0.75 % | 139.690 M | 0.000 -100.00 % | 388.644 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.013 M -6.27 % | 40.554 M -7.95 % | 44.057 M |
Total non current liabilities | 154.888 M 1.74 % | 152.246 M 2.18 % | 149.000 M 0.68 % | 148.000 M 3.44 % | 143.081 M 1.57 % | 140.875 M 5.13 % | 134.005 M -7.09 % | 144.232 M 2.48 % | 140.741 M -20.80 % | 177.703 M 338.19 % | 40.554 M -90.75 % | 438.285 M |
Other current liabilities | 1.030 B 29.07 % | 797.698 M 6.27 % | 750.663 M -30.52 % | 1.080 B 14.74 % | 941.691 M 89.03 % | 498.173 M -18.31 % | 609.839 M 159.66 % | 234.862 M -69.46 % | 768.953 M 56.82 % | 490.335 M 373.73 % | -179.133 M -167.49 % | 265.408 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 488.507 M | 0.000 -100.00 % | 278.236 M 2 262.23 % | -12.868 M -103.03 % | 424.700 M |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.130 M -61.53 % | 34.132 M -0.12 % | 34.172 M |
Total current liabilities | 1.080 B 25.69 % | 859.466 M 8.66 % | 791.000 M -32.22 % | 1.167 B 17.40 % | 994.000 M 24.30 % | 799.654 M 2.68 % | 778.790 M -28.06 % | 1.082 B 33.58 % | 810.382 M 13.45 % | 714.319 M 1 992.81 % | 34.132 M -96.73 % | 1.043 B |
Total liabilities | 1.235 B 22.08 % | 1.012 B 7.63 % | 940.000 M -28.52 % | 1.315 B 15.58 % | 1.138 B 20.97 % | 940.529 M 3.04 % | 912.795 M -25.59 % | 1.227 B 28.98 % | 951.123 M 6.63 % | 892.022 M 1 094.36 % | 74.686 M -94.96 % | 1.482 B |
Other non current assets | 607.000 K 2.19 % | 594.000 K -70.30 % | 2.000 M -98.37 % | 123.000 M 6 050.00 % | 2.000 M -99.43 % | 350.154 M 31.49 % | 266.297 M 382.16 % | 55.230 M -79.52 % | 269.710 M -6.60 % | 288.765 M 28 776.50 % | 1.000 M -99.46 % | 183.584 M |
Long term investments | 386.000 M -6.99 % | 415.000 M 22.78 % | 338.000 M 40.25 % | 241.000 M -26.30 % | 327.000 M -6.57 % | 350.000 M 31.58 % | 266.000 M 86.69 % | 142.482 M -47.03 % | 269.000 M -6.60 % | 288.000 M -11.38 % | 325.000 M 3 150.00 % | 10.000 M |
Intangible assets | 35.508 M -7.36 % | 38.331 M 6.48 % | 36.000 M 0.52 % | 35.814 M 0.76 % | 35.543 M 1.09 % | 35.159 M 6.65 % | 32.966 M -1.79 % | 33.566 M 2.56 % | 32.728 M -1.14 % | 33.105 M 50.48 % | 22.000 M | 0.000 |
GoodWill | 50.879 M -5.56 % | 53.872 M -3.80 % | 56.000 M -5.08 % | 59.000 M -4.84 % | 62.000 M -5.84 % | 65.844 M -4.35 % | 68.837 M -4.17 % | 71.830 M -4.00 % | 74.823 M -3.85 % | 77.816 M -12.57 % | 89.000 M -4.11 % | 92.810 M |
Goodwill and intangible assets | 86.387 M -6.31 % | 92.203 M 0.22 % | 92.000 M -3.16 % | 95.000 M -3.06 % | 98.000 M -2.97 % | 101.003 M -0.79 % | 101.803 M -3.41 % | 105.396 M -2.00 % | 107.551 M -3.04 % | 110.921 M -0.07 % | 111.000 M 19.60 % | 92.810 M |
Property plant equipment net | 3.951 B -0.53 % | 3.972 B 18.15 % | 3.362 B -0.53 % | 3.380 B -0.53 % | 3.398 B -0.11 % | 3.402 B 28.21 % | 2.653 B -0.51 % | 2.667 B -0.58 % | 2.683 B 0.37 % | 2.673 B 0.00 % | 2.673 B -0.39 % | 2.683 B |
Total non current assets | 4.424 B -1.24 % | 4.480 B 18.08 % | 3.794 B -1.17 % | 3.839 B 0.37 % | 3.825 B -0.73 % | 3.853 B 27.52 % | 3.021 B -1.54 % | 3.069 B 0.29 % | 3.060 B -0.41 % | 3.073 B -1.20 % | 3.110 B -1.07 % | 3.144 B |
Other current assets | 22.527 M 6.22 % | 21.208 M -15.17 % | 25.000 M -87.68 % | 203.000 M 822.73 % | 22.000 M 47.64 % | 14.901 M -54.07 % | 32.440 M 95.28 % | 16.612 M -21.95 % | 21.284 M 51.89 % | 14.013 M -64.63 % | 39.618 M 193.84 % | 13.483 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 154.000 K -48.15 % | 297.000 K | 0.000 -100.00 % | 710.000 K -7.19 % | 765.000 K | 0.000 | 0.000 |
cash and cash equivalents | 2.825 B 9.52 % | 2.580 B -11.71 % | 2.922 B 7.51 % | 2.718 B 2.99 % | 2.639 B 11.22 % | 2.373 B -22.58 % | 3.065 B 15.40 % | 2.656 B -21.29 % | 3.374 B 0.60 % | 3.354 B 4 590.62 % | -74.686 M -102.29 % | 3.261 B |
Cash and short term investments | 2.825 B 9.52 % | 2.580 B -11.71 % | 2.922 B 7.51 % | 2.718 B 2.99 % | 2.639 B 11.22 % | 2.373 B -22.58 % | 3.065 B 15.40 % | 2.656 B -21.29 % | 3.374 B 0.60 % | 3.354 B 4 590.62 % | -74.686 M -102.29 % | 3.261 B |
Total current assets | 3.410 B 9.18 % | 3.124 B -10.45 % | 3.488 B -5.27 % | 3.682 B 16.52 % | 3.160 B 8.58 % | 2.910 B -18.13 % | 3.555 B -2.72 % | 3.654 B -6.54 % | 3.910 B 1.59 % | 3.849 B 5 253.53 % | -74.686 M -101.87 % | 3.995 B |
Inventory | 29.393 M 48.13 % | 19.843 M -26.51 % | 27.000 M -15.63 % | 32.000 M 77.78 % | 18.000 M 86.32 % | 9.661 M -21.77 % | 12.350 M -54.42 % | 27.093 M 6.93 % | 25.337 M 86.48 % | 13.587 M -20.08 % | 17.000 M -44.23 % | 30.480 M |
Net receivables | 533.174 M 6.03 % | 502.837 M -2.17 % | 514.000 M -29.49 % | 729.000 M 51.56 % | 481.000 M -6.23 % | 512.932 M 15.15 % | 445.435 M -53.36 % | 955.148 M 95.15 % | 489.449 M 4.69 % | 467.500 M -10.07 % | 519.826 M -24.67 % | 690.032 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -350.000 M -31.58 % | -266.000 M -369.80 % | 98.590 M 136.65 % | -269.000 M 6.60 % | -288.000 M | 0.000 -100.00 % | 173.894 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K -66.67 % | 3.000 K 200.00 % | 1.000 K -50.00 % | 2.000 K -100.00 % | 3.996 B | 0.000 |
Account payables | 50.677 M -17.96 % | 61.768 M 53.13 % | 40.337 M -53.39 % | 86.535 M 65.43 % | 52.309 M -14.62 % | 61.266 M 53.94 % | 39.799 M -62.50 % | 106.140 M 248.00 % | 30.500 M -2.23 % | 31.196 M -34.56 % | 47.671 M -52.95 % | 101.323 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 240.215 M 85.99 % | 129.152 M -48.95 % | 252.981 M 2 214.77 % | 10.929 M -93.92 % | 179.658 M 36.66 % | 131.462 M -39.64 % | 217.805 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.000 K | 0.000 |
Other total stockholders equity | -1.231 B 0.00 % | -1.231 B -0.01 % | -1.231 B 0.01 % | -1.231 B 0.05 % | -1.232 B -0.05 % | -1.231 B 0.00 % | -1.231 B 0.00 % | -1.231 B -208.04 % | -399.644 M 0.00 % | -399.644 M 0.00 % | -399.658 M 0.00 % | -399.644 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.900 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.584 M |
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 | 7.835 B 3.04 % | 7.604 B 4.42 % | 7.282 B -3.18 % | 7.521 B 7.67 % | 6.985 B 3.28 % | 6.763 B 2.84 % | 6.576 B -2.18 % | 6.723 B -3.54 % | 6.970 B 0.70 % | 6.922 B -1.56 % | 7.031 B -1.50 % | 7.138 B |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|
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 | -174.000 M 30.12 % | -249.000 M 17.55 % | -302.000 M 15.88 % | -359.000 M -103.98 % | -176.000 M -10.69 % | -159.000 M 50.00 % | -318.000 M -2.91 % | -309.000 M -120.71 % | -140.000 M 30.35 % | -201.000 M 35.99 % | -314.000 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 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 |