4171.T

Global Information, Inc. 4171.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 2.749 B -5.78 % 2.918 B -2.24 % 2.985 B 12.46 % 2.654 B 23.22 % 2.154 B -6.74 % 2.310 B
Net income 315.061 M -17.72 % 382.893 M -12.59 % 438.032 M 21.96 % 359.168 M 40.50 % 255.632 M 11.56 % 229.138 M
Income before tax 465.476 M -17.62 % 565.019 M -12.81 % 648.044 M 17.11 % 553.359 M 64.99 % 335.385 M -1.64 % 340.976 M
Income before tax ratio 0.17 -12.57 % 0.19 -10.81 % 0.22 4.13 % 0.21 33.90 % 0.16 5.47 % 0.15
EBITDA 443.000 M -16.26 % 529.000 M -16.16 % 631.000 M 21.44 % 519.618 M 60.30 % 324.159 M -5.65 % 343.582 M
Net income ratio 0.11 -12.67 % 0.13 -10.58 % 0.15 8.44 % 0.14 14.02 % 0.12 19.63 % 0.10
Ratio EBITDA 0.16 -11.12 % 0.18 -14.24 % 0.21 7.98 % 0.20 30.09 % 0.15 1.17 % 0.15
Gross profit ratio 0.47 2.73 % 0.46 -0.84 % 0.47 2.16 % 0.46 0.94 % 0.45 5.47 % 0.43
Weighted average shs out dil 2.963 M 0.26 % 2.955 M -0.01 % 2.955 M 1.16 % 2.921 M 6.49 % 2.743 M 0.00 % 2.743 M
Weighted average shs out 2.956 M 0.30 % 2.947 M 0.01 % 2.947 M 7.72 % 2.736 M 9.29 % 2.503 M 0.00 % 2.503 M
EPS diluted 106.31 -17.95 % 129.56 -12.58 % 148.21 20.55 % 122.94 31.94 % 93.18 11.57 % 83.52
Earnings per share 106.33 -18.15 % 129.91 -12.60 % 148.64 13.22 % 131.29 28.55 % 102.13 11.57 % 91.54
Gross profit 1.305 B -3.20 % 1.348 B -3.06 % 1.391 B 14.89 % 1.211 B 24.38 % 973.250 M -1.64 % 989.468 M
Income tax expense 150.631 M -17.42 % 182.415 M -13.22 % 210.206 M 8.23 % 194.225 M 143.53 % 79.753 M -28.69 % 111.837 M
Cost of revenue 1.444 B -7.98 % 1.570 B -1.53 % 1.594 B 10.43 % 1.444 B 22.27 % 1.181 B -10.57 % 1.320 B
General and administrative expenses 97.000 M 2.11 % 95.000 M 1.06 % 94.000 M 5.62 % 89.000 M -2.20 % 91.000 M 0.000
Selling and marketing expenses 770.000 M 6.06 % 726.000 M 8.52 % 669.000 M 10.58 % 605.000 M 7.84 % 561.000 M 0.000
Other expenses -2.863 M 76.62 % -12.248 M -17 911.76 % -68.000 K 99.38 % -10.969 M -4 787.61 % 234.000 K 0.000
Operating expenses 867.137 M 5.52 % 821.752 M 7.58 % 763.879 M 10.00 % 694.462 M 6.40 % 652.689 M -6.96 % 701.494 M
Cost and expenses 2.312 B -3.32 % 2.391 B 1.42 % 2.358 B 10.29 % 2.138 B 16.62 % 1.833 B -9.32 % 2.022 B
Research and development expenses 3.000 M -76.92 % 13.000 M 1 272.76 % 947.000 K -91.72 % 11.431 M 2 412.31 % 455.000 K 0.000
Selling general and administrative expenses 867.000 M 5.60 % 821.000 M 7.60 % 763.000 M 9.94 % 694.000 M 6.44 % 652.000 M -7.06 % 701.494 M
Interest income 627.000 K 26.92 % 494.000 K 65.22 % 299.000 K 47.29 % 203.000 K -49.50 % 402.000 K -94.15 % 6.869 M
Interest expense 0.000 0.000 0.000 0.000 0.000 -100.00 % 42.000 K
Depreciation and amortization 4.405 M 42.42 % 3.093 M -18.67 % 3.803 M 6.68 % 3.565 M -0.94 % 3.599 M 40.48 % 2.562 M
Operating income 437.788 M -16.83 % 526.367 M -16.03 % 626.862 M 21.47 % 516.052 M 60.98 % 320.560 M 11.32 % 287.974 M
Operating income ratio 0.16 -11.73 % 0.18 -14.10 % 0.21 8.01 % 0.19 30.64 % 0.15 19.37 % 0.12
Total other income expenses net 27.688 M -28.37 % 38.652 M 82.48 % 21.182 M -43.22 % 37.307 M 151.67 % 14.824 M -72.03 % 53.002 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -2.669 B -11.19 % -2.400 B -7.36 % -2.236 B -6.92 % -2.091 B -37.80 % -1.518 B -22.02 % -1.244 B
Total investments 32.000 M 28.00 % 25.000 M -3.85 % 26.000 M 0.00 % 26.000 M -7.14 % 28.000 M 22.35 % 22.885 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 1.000 M 0.000 -100.00 % 1.000 M 0.000 -100.00 % 1.000 M -86.73 % 7.533 M
Retained earnings 2.147 B 8.13 % 1.986 B 13.74 % 1.746 B 18.66 % 1.471 B 23.55 % 1.191 B 22.79 % 969.839 M
Common stock 171.565 M 5.57 % 162.509 M 0.01 % 162.497 M 0.29 % 162.021 M 77.90 % 91.075 M 323.60 % 21.500 M
Total equity 2.469 B 7.83 % 2.290 B 11.69 % 2.050 B 15.51 % 1.775 B 31.31 % 1.352 B 35.35 % 998.872 M
Other non current liabilities 305.198 M 5.46 % 289.398 M 4.59 % 276.709 M 5.44 % 262.431 M 6.36 % 246.738 M -28.09 % 343.100 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 305.198 M 5.46 % 289.398 M 4.59 % 276.709 M 5.44 % 262.431 M 5.87 % 247.871 M -27.94 % 343.980 M
Other current liabilities 194.352 M 19.51 % 162.623 M -3.86 % 169.144 M 2.94 % 164.309 M -6.08 % 174.953 M -11.42 % 197.500 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 390.094 M 13.43 % 343.914 M -18.97 % 424.417 M -13.75 % 492.100 M 53.71 % 320.144 M -18.02 % 390.501 M
Total liabilities 695.293 M 9.79 % 633.313 M -9.67 % 701.126 M -7.08 % 754.531 M 32.84 % 568.015 M -22.66 % 734.481 M
Other non current assets 140.000 K -31.71 % 205.000 K 540.63 % 32.000 K -93.36 % 482.000 K 156.77 % -849.000 K -102.66 % 31.920 M
Long term investments 32.000 M 28.00 % 25.000 M -3.85 % 26.000 M 0.00 % 26.000 M -7.14 % 28.000 M 187.72 % -31.920 M
Intangible assets 1.246 M -17.21 % 1.505 M -34.85 % 2.310 M -36.35 % 3.629 M -24.44 % 4.803 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 1.246 M -17.21 % 1.505 M -34.85 % 2.310 M -36.35 % 3.629 M -24.44 % 4.803 M 105.03 % -95.444 M
Property plant equipment net 48.000 M 16.29 % 41.276 M 5.11 % 39.268 M -1.76 % 39.971 M -3.04 % 41.224 M 2.61 % 40.175 M
Total non current assets 97.667 M 17.61 % 83.042 M -0.91 % 83.805 M -5.17 % 88.370 M 6.40 % 83.058 M 360.21 % -31.920 M
Other current assets 120.028 M 32.63 % 90.496 M -5.20 % 95.464 M 22.28 % 78.073 M 7.72 % 72.479 M -80.43 % 370.277 M
Short term investments 654.000 K 0.000 0.000 0.000 0.000 -100.00 % 54.805 M
cash and cash equivalents 2.669 B 11.19 % 2.400 B 7.36 % 2.236 B 6.92 % 2.091 B 37.80 % 1.518 B 22.02 % 1.244 B
Cash and short term investments 2.670 B 11.22 % 2.400 B 7.36 % 2.236 B 6.92 % 2.091 B 37.80 % 1.518 B 2 669.09 % 54.805 M
Total current assets 3.067 B 7.98 % 2.840 B 6.47 % 2.668 B 9.27 % 2.441 B 32.91 % 1.837 B 3 251.70 % 54.805 M
Inventory 20.045 M -38.48 % 32.583 M 141.79 % 13.476 M -15.57 % 15.962 M 118.57 % 7.303 M 101.97 % -370.277 M
Net receivables 257.349 M -18.80 % 316.919 M -1.88 % 322.980 M 26.09 % 256.142 M 6.94 % 239.515 M 0.000
Tax assets 16.281 M 8.14 % 15.056 M -7.03 % 16.195 M -11.44 % 18.288 M 85.10 % 9.880 M -57.69 % 23.349 M
Other assets 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K -33.33 % 3.000 K -25.00 % 4.000 K -100.00 % 1.710 B
Account payables 115.000 M 38.55 % 83.004 M -17.88 % 101.075 M 6.14 % 95.231 M -9.49 % 105.218 M -7.67 % 113.953 M
Tax payables 80.742 M -17.85 % 98.287 M -36.26 % 154.198 M -33.70 % 232.560 M 481.79 % 39.973 M -49.43 % 79.048 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 256.000 K -45.76 % 472.000 K -38.06 % 762.000 K 8.55 % 702.000 K 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 150.283 M 6.30 % 141.373 M 0.01 % 141.360 M 0.10 % 141.215 M 102.97 % 69.575 M 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 -100.00 % 1.133 M 28.75 % 880.000 K
Other liabilities 0.000 -100.00 % 1.000 K 0.000 0.000 0.000 0.000
Total assets 3.165 B 8.25 % 2.923 B 6.25 % 2.752 B 8.77 % 2.530 B 31.76 % 1.920 B 10.77 % 1.733 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 119.887 M 351.35 % -47.697 M 30.05 % -68.187 M -596.07 % -9.796 M 75.34 % -39.722 M -229.42 % 30.692 M
Accounts receivables 72.672 M 1 138.17 % -7.000 M 88.23 % -59.459 M -100.95 % -29.589 M -223.79 % 23.903 M -36.15 % 37.434 M
Inventory 12.517 M 165.52 % -19.103 M -891.34 % 2.414 M 128.21 % -8.556 M -18.73 % -7.206 M 0.000
Accounts payables 5.713 M 162.15 % -9.193 M 42.14 % -15.889 M -83.67 % -8.651 M -128.89 % 29.943 M 186.90 % -34.456 M
Other working capital 28.985 M 333.73 % -12.401 M -361.24 % 4.747 M -87.17 % 37.000 M 142.84 % -86.362 M -411.62 % 27.714 M
Other non cash items -42.832 M 10.09 % -47.638 M 46.39 % -88.855 M -173.62 % 120.690 M 297.50 % -61.108 M -417.33 % 19.257 M
Net cash provided by operating activities 396.520 M 36.42 % 290.651 M 2.07 % 284.761 M -39.86 % 473.459 M 200.10 % 157.769 M -43.98 % 281.649 M
Investments in property plant and equipment -11.010 M -128.00 % -4.829 M -155.64 % -1.889 M -83.22 % -1.031 M 78.16 % -4.720 M -73.85 % -2.715 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 1.500 M 0.000 0.000
Purchases of investments -1.600 B 0.000 0.000 0.000 0.000 100.00 % -7.946 M
Sales maturities of investments 800.000 M 0.000 0.000 0.000 -100.00 % 23.731 M -83.84 % 146.830 M
Other investing activites -15.000 K -109.49 % 158.000 K 171.49 % -221.000 K 0.000 0.000 -100.00 % 1.649 M
Net cash used for investing activites -811.031 M -17 263.11 % -4.671 M -121.37 % -2.110 M -549.89 % 469.000 K -97.53 % 19.011 M -86.21 % 137.818 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 100.00 % -54.270 M
Common stock issued 499.000 K 2 069.57 % 23.000 K -97.58 % 952.000 K -99.33 % 142.943 M 2.73 % 139.150 M 0.000
Common stock repurchased 0.000 0.000 100.00 % -76.000 K -11.76 % -68.000 K 0.000 0.000
Dividends paid -153.484 M -7.47 % -142.813 M 12.55 % -163.310 M -107.65 % -78.645 M -96.61 % -40.000 M -60.00 % -25.000 M
Other financing activites 1.000 K 0.00 % 1.000 K 0.000 100.00 % -2.000 K 0.000 0.000
Net cash used provided by financing activities -152.984 M -7.14 % -142.789 M 12.09 % -162.434 M -352.90 % 64.228 M -35.22 % 99.150 M 225.08 % -79.270 M
Effect of forex changes on cash 36.776 M 72.55 % 21.313 M -12.88 % 24.463 M -33.75 % 36.925 M 1 895.09 % -2.057 M 0.000
Net change in cash -530.719 M -422.62 % 164.504 M 13.70 % 144.679 M -74.78 % 573.582 M 109.43 % 273.874 M -15.07 % 322.473 M
Cash at beginning of period 2.400 B 7.36 % 2.236 B 6.92 % 2.091 B 37.79 % 1.518 B 22.02 % 1.244 B 35.00 % 921.303 M
Cash at end of period 1.870 B -22.11 % 2.400 B 7.36 % 2.236 B 6.92 % 2.091 B 37.79 % 1.518 B 22.02 % 1.244 B
Operating cash flow 396.520 M 36.42 % 290.651 M 2.07 % 284.761 M -39.86 % 473.459 M 200.10 % 157.769 M -43.98 % 281.649 M
Capital expenditure -11.010 M -128.00 % -4.829 M -155.64 % -1.889 M -83.22 % -1.031 M 78.16 % -4.720 M -73.85 % -2.715 M
Free CashFlow 385.510 M 34.88 % 285.822 M 1.04 % 282.872 M -40.12 % 472.428 M 208.68 % 153.049 M -45.13 % 278.934 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 405.795 M -63.01 % 1.097 B 51.10 % 726.000 M 38.02 % 526.000 M 15.78 % 454.318 M -56.46 % 1.043 B 31.03 % 796.313 M 36.80 % 582.081 M 28.72 % 452.208 M -58.41 % 1.087 B 32.09 % 823.073 M 35.56 % 607.153 M
Net income -28.665 M -114.23 % 201.426 M 139.79 % 84.000 M 394.12 % 17.000 M 179.88 % 6.074 M -97.08 % 208.266 M 104.66 % 101.763 M 66.37 % 61.165 M 233.11 % 18.362 M -90.89 % 201.604 M 80.57 % 111.649 M 113.95 % 52.185 M
Income before tax -37.687 M -112.86 % 292.967 M 134.37 % 125.000 M 525.00 % 20.000 M 160.48 % 7.678 M -97.55 % 312.892 M 142.38 % 129.094 M 43.49 % 89.970 M 130.45 % 39.041 M -87.28 % 306.914 M 78.71 % 171.735 M 121.43 % 77.558 M
Income before tax ratio -0.09 -134.78 % 0.27 55.11 % 0.17 352.82 % 0.04 124.99 % 0.02 -94.36 % 0.30 84.98 % 0.16 4.88 % 0.15 79.03 % 0.09 -69.42 % 0.28 35.30 % 0.21 63.34 % 0.13
EBITDA -36.379 M -112.36 % 294.219 M 132.86 % 126.348 M 491.27 % 21.369 M 351.40 % -8.500 M -102.85 % 298.750 M 119.48 % 136.117 M 72.11 % 79.088 M 532.70 % 12.500 M -95.82 % 299.186 M 71.93 % 174.017 M 99.68 % 87.149 M
Net income ratio -0.07 -138.47 % 0.18 58.69 % 0.12 258.00 % 0.03 141.74 % 0.01 -93.30 % 0.20 56.20 % 0.13 21.61 % 0.11 158.78 % 0.04 -78.10 % 0.19 36.70 % 0.14 57.82 % 0.09
Ratio EBITDA -0.09 -133.43 % 0.27 54.11 % 0.17 328.38 % 0.04 317.14 % -0.02 -106.53 % 0.29 67.51 % 0.17 25.81 % 0.14 391.54 % 0.03 -89.96 % 0.28 30.16 % 0.21 47.30 % 0.14
Gross profit ratio 0.44 -9.92 % 0.49 4.97 % 0.47 -1.07 % 0.47 4.37 % 0.45 -7.42 % 0.49 6.55 % 0.46 -1.41 % 0.47 3.03 % 0.45 -2.71 % 0.47 1.34 % 0.46 -0.21 % 0.46
Weighted average shs out dil 2.968 M 0.23 % 2.962 M -0.80 % 2.985 M 0.79 % 2.962 M 0.02 % 2.961 M 0.20 % 2.955 M 0.00 % 2.955 M -0.01 % 2.955 M 0.00 % 2.955 M -0.01 % 2.956 M 0.01 % 2.955 M -0.01 % 2.956 M
Weighted average shs out 2.968 M 0.23 % 2.962 M -0.74 % 2.984 M 0.73 % 2.962 M -0.01 % 2.962 M 0.49 % 2.948 M 0.00 % 2.947 M -1.64 % 2.997 M 1.67 % 2.947 M 0.00 % 2.947 M 0.00 % 2.947 M 0.00 % 2.947 M
EPS diluted -9.66 -114.20 % 68.01 141.68 % 28.14 390.24 % 5.74 182.76 % 2.03 -97.12 % 70.47 105.63 % 34.27 65.64 % 20.69 238.63 % 6.11 -91.04 % 68.21 80.55 % 37.78 113.93 % 17.66
Earnings per share -9.66 -114.20 % 68.01 141.60 % 28.15 390.42 % 5.74 180.00 % 2.05 -97.10 % 70.66 104.63 % 34.53 66.41 % 20.75 239.61 % 6.11 -91.07 % 68.40 80.57 % 37.88 113.89 % 17.71
Gross profit 179.698 M -66.68 % 539.284 M 58.61 % 340.000 M 36.55 % 249.000 M 20.84 % 206.055 M -59.69 % 511.123 M 39.61 % 366.119 M 34.87 % 271.458 M 32.62 % 204.694 M -59.53 % 505.848 M 33.86 % 377.902 M 35.28 % 279.355 M
Income tax expense -8.982 M -109.81 % 91.582 M 123.37 % 41.000 M 1 266.67 % 3.000 M 75.85 % 1.706 M -98.37 % 104.656 M 282.12 % 27.388 M -5.10 % 28.860 M 38.84 % 20.786 M -80.28 % 105.381 M 75.27 % 60.124 M 136.36 % 25.437 M
Cost of revenue 226.097 M -59.46 % 557.737 M 44.49 % 386.000 M 39.35 % 277.000 M 11.58 % 248.263 M -53.36 % 532.251 M 23.72 % 430.194 M 38.49 % 310.623 M 25.50 % 247.514 M -57.42 % 581.342 M 30.59 % 445.171 M 35.81 % 327.798 M
General and administrative expenses 0.000 0.000 -100.00 % 97.000 M 0.000 0.000 0.000 -100.00 % 95.000 M 0.000 0.000 0.000 -100.00 % 94.000 M 0.000
Selling and marketing expenses 0.000 0.000 -100.00 % 141.000 M 0.000 0.000 0.000 -100.00 % 135.000 M 0.000 0.000 0.000 -100.00 % 110.000 M 0.000
Other expenses 0.000 0.000 100.00 % -2.000 M -171.58 % 2.794 M 0.000 100.00 % -210.000 K 94.42 % -3.765 M -1 548.08 % 260.000 K 0.000 -100.00 % 217.000 K 0.000 0.000
Operating expenses 226.463 M -0.40 % 227.369 M -4.87 % 239.000 M 18.32 % 202.000 M -5.93 % 214.737 M 0.75 % 213.136 M -7.33 % 230.003 M 19.56 % 192.369 M -0.18 % 192.717 M -6.75 % 206.662 M 1.36 % 203.886 M 6.08 % 192.206 M
Cost and expenses 452.560 M -42.36 % 785.106 M 25.62 % 625.000 M 30.48 % 479.000 M 3.46 % 463.000 M -37.88 % 745.387 M 12.90 % 660.197 M 31.25 % 502.992 M 14.32 % 440.000 M -44.16 % 788.004 M 21.41 % 649.057 M 24.82 % 520.004 M
Research and development expenses 0.000 0.000 -100.00 % 3.000 M 207.37 % -2.794 M -214.13 % 2.448 M 607.51 % 346.000 K -90.82 % 3.768 M 3 356.88 % 109.000 K -97.69 % 4.725 M -7.28 % 5.096 M 5 825.58 % 86.000 K -86.77 % 650.000 K
Selling general and administrative expenses 226.463 M -0.40 % 227.369 M -4.47 % 238.000 M 17.82 % 202.000 M -4.85 % 212.289 M -0.33 % 213.000 M -7.39 % 230.000 M 19.79 % 192.000 M -0.52 % 193.000 M -6.31 % 206.000 M 1.08 % 203.800 M 6.39 % 191.556 M
Interest income 176.000 K -73.45 % 663.000 K 248.95 % 190.000 K 4.40 % 182.000 K -19.82 % 227.000 K 710.71 % 28.000 K -80.95 % 147.000 K -23.44 % 192.000 K 53.60 % 125.000 K 316.67 % 30.000 K -60.53 % 76.000 K -5.00 % 80.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 1.310 M 4.72 % 1.251 M -16.82 % 1.504 M 15.25 % 1.305 M 617.03 % 182.000 K -66.11 % 537.000 K 23.45 % 435.000 K 0.000 -100.00 % 732.000 K 632.00 % 100.000 K -90.21 % 1.021 M 7.70 % 948.000 K
Operating income -46.765 M -114.99 % 311.915 M 208.83 % 101.000 M 114.89 % 47.000 M 641.35 % -8.682 M -102.91 % 297.987 M 118.92 % 136.116 M 72.10 % 79.089 M 560.40 % 11.976 M -96.00 % 299.186 M 71.93 % 174.016 M 99.68 % 87.149 M
Operating income ratio -0.12 -140.53 % 0.28 104.38 % 0.14 55.69 % 0.09 567.58 % -0.02 -106.69 % 0.29 67.08 % 0.17 25.80 % 0.14 413.05 % 0.03 -90.38 % 0.28 30.16 % 0.21 47.29 % 0.14
Total other income expenses net 9.078 M 147.91 % -18.948 M -178.95 % 24.000 M 188.89 % -27.000 M -265.04 % 16.360 M 9.76 % 14.905 M 312.26 % -7.022 M -164.53 % 10.881 M -59.80 % 27.064 M 250.21 % 7.728 M 438.80 % -2.281 M 76.22 % -9.591 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 -2.096 B 20.66 % -2.641 B 1.04 % -2.669 B -5.29 % -2.535 B -31.45 % -1.928 B 23.97 % -2.536 B -5.67 % -2.400 B -2.10 % -2.351 B 6.60 % -2.517 B -13.27 % -2.222 B 0.62 % -2.236 B -5.12 % -2.127 B
Total investments 800.092 M 2 480.94 % 31.000 M -3.13 % 32.000 M -5.88 % 34.000 M -95.75 % 800.000 M 3 100.00 % 25.000 M 0.00 % 25.000 M 0.00 % 25.000 M -3.85 % 26.000 M 0.00 % 26.000 M 0.00 % 26.000 M 0.00 % 26.000 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.000 -100.00 % 1.000 M 0.000 -100.00 % 1.000 M 0.00 % 1.000 M
Retained earnings 2.219 B -1.28 % 2.248 B 4.70 % 2.147 B 4.07 % 2.063 B -2.85 % 2.123 B 0.29 % 2.117 B 6.63 % 1.986 B 5.40 % 1.884 B -0.81 % 1.899 B 0.98 % 1.881 B 7.75 % 1.746 B 6.83 % 1.634 B
Common stock 175.920 M 2.54 % 171.565 M 0.33 % 171.000 M 0.00 % 171.000 M -0.32 % 171.553 M 5.57 % 162.509 M 0.00 % 162.509 M 0.01 % 162.497 M 0.00 % 162.497 M 0.00 % 162.497 M 0.00 % 162.497 M 0.00 % 162.497 M
Total equity 2.550 B -0.78 % 2.570 B 4.10 % 2.469 B 3.52 % 2.385 B -2.49 % 2.446 B 0.99 % 2.422 B 5.75 % 2.290 B 4.65 % 2.188 B -0.70 % 2.204 B 0.84 % 2.186 B 6.59 % 2.050 B 5.76 % 1.939 B
Other non current liabilities 313.615 M 1.34 % 309.477 M 1.47 % 305.000 M 0.66 % 303.000 M 1.86 % 297.463 M 1.36 % 293.471 M 1.41 % 289.399 M -0.16 % 289.866 M 1.60 % 285.304 M 1.34 % 281.524 M 1.74 % 276.708 M 1.07 % 273.785 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 313.615 M 1.34 % 309.477 M 1.47 % 305.000 M 0.66 % 303.000 M 1.86 % 297.463 M 1.36 % 293.471 M 1.41 % 289.399 M -0.16 % 289.866 M 1.60 % 285.304 M 1.34 % 281.524 M -25.34 % 377.072 M 37.73 % 273.785 M
Other current liabilities 343.882 M -6.39 % 367.338 M 33.58 % 275.000 M 12.36 % 244.758 M 8.04 % 226.547 M 25.84 % 180.032 M 10.71 % 162.623 M -10.27 % 181.234 M 0.69 % 179.998 M 10.37 % 163.091 M -27.66 % 225.442 M 4.26 % 216.236 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 410.088 M -27.66 % 566.858 M 45.35 % 390.000 M 28.71 % 303.000 M -25.02 % 404.114 M -28.35 % 563.984 M 63.99 % 343.914 M 0.13 % 343.466 M -17.62 % 416.917 M -21.60 % 531.814 M 25.30 % 424.417 M 25.12 % 339.197 M
Total liabilities 723.703 M -17.42 % 876.335 M 26.09 % 695.000 M 14.69 % 606.000 M -13.62 % 701.579 M -18.18 % 857.455 M 35.39 % 633.313 M 0.00 % 633.332 M -9.81 % 702.221 M -13.66 % 813.338 M 1.48 % 801.489 M 30.75 % 612.982 M
Other non current assets 196.999 K 135.05 % -562.000 K -100.00 % -280.999 K -164.45 % 436.000 K -98.78 % 35.647 M 98 919.44 % 36.000 K -82.35 % 204.000 K -45.01 % 371.000 K 180.48 % -461.000 K -56.80 % -294.000 K -185.47 % 344.000 K -61.43 % 892.000 K
Long term investments 34.000 M 9.68 % 31.000 M -3.13 % 32.000 M -5.88 % 34.000 M 1 700 750.43 % 1.999 K -99.99 % 25.000 M 0.00 % 25.000 M 0.00 % 25.000 M -3.85 % 26.000 M 0.00 % 26.000 M 0.00 % 26.000 M 0.00 % 26.000 M
Intangible assets 1.224 M -5.48 % 1.295 M 29.50 % 1.000 M -23.72 % 1.311 M -4.65 % 1.375 M -4.51 % 1.440 M -4.32 % 1.505 M 0.20 % 1.502 M -13.43 % 1.735 M -11.84 % 1.968 M -1.60 % 2.000 M 0.00 % 2.000 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 1.224 M -5.48 % 1.295 M 29.50 % 1.000 M -23.72 % 1.311 M -4.65 % 1.375 M -4.51 % 1.440 M -4.32 % 1.505 M 0.20 % 1.502 M -13.43 % 1.735 M -11.84 % 1.968 M -1.60 % 2.000 M 0.00 % 2.000 M
Property plant equipment net 46.316 M -1.36 % 46.953 M -2.18 % 48.000 M -1.91 % 48.935 M 6.00 % 46.167 M 13.15 % 40.803 M -1.15 % 41.276 M -1.45 % 41.882 M 7.21 % 39.065 M 0.64 % 38.815 M -1.15 % 39.268 M -0.55 % 39.485 M
Total non current assets 112.263 M 9.40 % 102.616 M 5.79 % 97.000 M -5.83 % 103.000 M -6.76 % 110.473 M 25.29 % 88.175 M 6.18 % 83.041 M -5.76 % 88.116 M -6.25 % 93.989 M 6.85 % 87.964 M -52.24 % 184.171 M 111.75 % 86.976 M
Other current assets 99.167 M -6.20 % 105.727 M -12.59 % 120.955 M 18.58 % 102.000 M -1.38 % 103.431 M 8.70 % 95.153 M 5.09 % 90.544 M -3.40 % 93.728 M 10.12 % 85.111 M -7.05 % 91.564 M -4.04 % 95.416 M 24.15 % 76.854 M
Short term investments 800.092 M 0.000 0.000 0.000 -100.00 % 800.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.096 B -20.66 % 2.641 B -1.04 % 2.669 B 5.29 % 2.535 B 31.45 % 1.928 B -23.97 % 2.536 B 5.67 % 2.400 B 2.10 % 2.351 B -6.60 % 2.517 B 13.27 % 2.222 B -0.62 % 2.236 B 5.12 % 2.127 B
Cash and short term investments 2.896 B 9.64 % 2.641 B -1.04 % 2.669 B 5.29 % 2.535 B -7.09 % 2.728 B 7.57 % 2.536 B 5.67 % 2.400 B 2.10 % 2.351 B -6.60 % 2.517 B 13.27 % 2.222 B -0.62 % 2.236 B 5.12 % 2.127 B
Total current assets 3.162 B -5.45 % 3.344 B 9.03 % 3.067 B 6.20 % 2.888 B -4.90 % 3.037 B -4.83 % 3.191 B 12.34 % 2.840 B 3.91 % 2.734 B -2.79 % 2.812 B -3.40 % 2.911 B 9.12 % 2.668 B 8.23 % 2.465 B
Inventory 16.798 M -15.73 % 19.934 M -0.55 % 20.045 M -30.88 % 29.000 M -14.33 % 33.850 M 7.44 % 31.506 M -3.31 % 32.583 M -4.13 % 33.988 M 10.26 % 30.826 M -4.54 % 32.293 M 139.63 % 13.476 M -10.74 % 15.097 M
Net receivables 150.020 M -74.00 % 577.090 M 124.55 % 257.000 M 15.77 % 222.000 M 29.67 % 171.201 M -67.57 % 527.945 M 66.59 % 316.919 M 24.31 % 254.946 M 42.27 % 179.198 M -68.29 % 565.051 M 74.95 % 322.980 M 31.33 % 245.931 M
Tax assets 30.526 M 27.56 % 23.930 M 46.98 % 16.281 M -11.12 % 18.318 M -32.86 % 27.282 M 30.56 % 20.896 M 38.79 % 15.056 M -22.24 % 19.361 M -29.98 % 27.650 M 28.75 % 21.475 M -81.58 % 116.559 M 526.69 % 18.599 M
Other assets 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000
Account payables 66.206 M -66.82 % 199.520 M 73.50 % 115.000 M 97.45 % 58.242 M -7.50 % 62.965 M -67.39 % 193.061 M 132.59 % 83.004 M -2.00 % 84.702 M 33.52 % 63.437 M -64.94 % 180.933 M 79.01 % 101.075 M 20.93 % 83.581 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 114.602 M -39.96 % 190.891 M 94.22 % 98.287 M 26.77 % 77.530 M -55.31 % 173.482 M -7.62 % 187.790 M 91.82 % 97.900 M 148.60 % 39.380 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 174.000 K -19.07 % 215.000 K -16.02 % 256.000 K -28.69 % 359.000 K 5.90 % 339.000 K -23.13 % 441.000 K -6.57 % 472.000 K -10.94 % 530.000 K -9.25 % 584.000 K -15.48 % 691.000 K -9.32 % 762.000 K 40.07 % 544.000 K
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 0.000 0.000
Other total stockholders equity 154.785 M 2.90 % 150.428 M 0.38 % 149.856 M 0.00 % 149.856 M -0.37 % 150.416 M 6.40 % 141.372 M 0.00 % 141.372 M 0.01 % 141.360 M 0.00 % 141.360 M 0.00 % 141.360 M 0.00 % 141.360 M -0.18 % 141.614 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 -100.00 % 100.364 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 3.274 B -5.01 % 3.446 B 8.93 % 3.164 B 5.78 % 2.991 B -4.97 % 3.147 B -4.02 % 3.279 B 12.17 % 2.923 B 3.60 % 2.822 B -2.90 % 2.906 B -3.10 % 2.999 B 5.16 % 2.852 B 11.76 % 2.552 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 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 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 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 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 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 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 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 0.000
Other non cash items 29.000 M 114.43 % -201.000 M -139.29 % -84.000 M -394.12 % -17.000 M -183.33 % -6.000 M 97.12 % -208.000 M -105.94 % -101.000 M -62.90 % -62.000 M -244.44 % -18.000 M 91.04 % -201.000 M -79.46 % -112.000 M -115.38 % -52.000 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019