4706.TWO

Tah Kong Chemical Industrial Corporation 4706.TWO

Finances

2024 2023 2022 2021 2020 2019
Revenue 1.200 B 11.46 % 1.076 B -11.77 % 1.220 B -15.65 % 1.446 B 11.19 % 1.301 B -13.08 % 1.497 B
Net income 78.104 M 1 295.96 % 5.595 M -89.00 % 50.876 M -42.96 % 89.190 M -7.64 % 96.573 M 18.49 % 81.505 M
Income before tax 100.285 M 1 219.71 % 7.599 M -87.85 % 62.555 M -44.90 % 113.528 M -1.22 % 114.931 M 14.20 % 100.637 M
Income before tax ratio 0.08 1 083.99 % 0.01 -86.23 % 0.05 -34.67 % 0.08 -11.16 % 0.09 31.40 % 0.07
EBITDA 143.171 M 287.38 % 36.959 M -63.42 % 101.029 M -36.41 % 158.884 M 1.49 % 156.550 M 13.99 % 137.339 M
Net income ratio 0.07 1 152.40 % 0.01 -87.54 % 0.04 -32.37 % 0.06 -16.94 % 0.07 36.32 % 0.05
Ratio EBITDA 0.12 247.54 % 0.03 -58.54 % 0.08 -24.61 % 0.11 -8.72 % 0.12 31.15 % 0.09
Gross profit ratio 0.18 36.11 % 0.13 -19.09 % 0.16 -18.96 % 0.20 3.41 % 0.19 7.62 % 0.18
Weighted average shs out dil 79.145 M 0.09 % 79.070 M -0.18 % 79.213 M -0.09 % 79.287 M -0.04 % 79.315 M 0.05 % 79.274 M
Weighted average shs out 79.030 M 0.00 % 79.030 M 0.00 % 79.030 M 0.00 % 79.030 M 0.00 % 79.030 M -0.13 % 79.131 M
EPS diluted 0.99 1 298.31 % 0.07 -88.94 % 0.64 -42.86 % 1.12 -8.20 % 1.22 18.45 % 1.03
Earnings per share 0.99 1 298.31 % 0.07 -88.94 % 0.64 -43.36 % 1.13 -7.38 % 1.22 18.45 % 1.03
Gross profit 213.163 M 51.71 % 140.504 M -28.62 % 196.830 M -31.65 % 287.961 M 14.98 % 250.455 M -6.46 % 267.753 M
Income tax expense 22.159 M 1 045.17 % 1.935 M -83.49 % 11.723 M -51.82 % 24.333 M 32.66 % 18.343 M -3.15 % 18.940 M
Cost of revenue 986.448 M 5.42 % 935.739 M -8.53 % 1.023 B -11.67 % 1.158 B 10.28 % 1.050 B -14.53 % 1.229 B
General and administrative expenses 66.084 M -0.06 % 66.126 M -7.48 % 71.474 M -7.33 % 77.125 M 11.59 % 69.114 M -9.08 % 76.016 M
Selling and marketing expenses 55.418 M 9.14 % 50.778 M -18.66 % 62.428 M -3.93 % 64.980 M 9.87 % 59.145 M -16.04 % 70.448 M
Other expenses 0.000 0.000 0.000 100.00 % -619.000 K 0.000 0.000
Operating expenses 152.544 M 2.36 % 149.023 M -10.19 % 165.927 M -5.07 % 174.790 M 9.51 % 159.615 M -11.12 % 179.594 M
Cost and expenses 1.139 B 5.00 % 1.085 B -8.76 % 1.189 B -10.81 % 1.333 B 10.18 % 1.210 B -14.09 % 1.408 B
Research and development expenses 31.042 M 3.01 % 30.135 M -5.90 % 32.025 M -2.02 % 32.685 M 4.24 % 31.356 M -8.86 % 34.403 M
Selling general and administrative expenses 121.502 M 3.93 % 116.904 M -12.69 % 133.902 M -5.77 % 142.105 M 10.80 % 128.259 M -11.66 % 145.191 M
Interest income 13.827 M 25.37 % 11.029 M 82.93 % 6.029 M 107.32 % 2.908 M -9.75 % 3.222 M 8.63 % 2.966 M
Interest expense 0.000 0.000 -100.00 % 16.000 K -89.68 % 155.000 K -81.26 % 827.000 K -69.23 % 2.688 M
Depreciation and amortization 42.886 M -1.40 % 43.494 M 2.53 % 42.419 M -2.31 % 43.424 M 1.05 % 42.972 M -12.62 % 49.180 M
Operating income 62.159 M 829.65 % -8.519 M -114.54 % 58.610 M -49.24 % 115.460 M 1.66 % 113.578 M 28.83 % 88.159 M
Operating income ratio 0.05 754.61 % -0.01 -116.47 % 0.05 -39.82 % 0.08 -8.57 % 0.09 48.23 % 0.06
Total other income expenses net 38.126 M 136.54 % 16.118 M 308.57 % 3.945 M 304.19 % -1.932 M -242.79 % 1.353 M -89.16 % 12.478 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -130.869 M 9.30 % -144.281 M 21.20 % -183.088 M 41.18 % -311.249 M 33.66 % -469.160 M 0.000
Total investments 481.702 M 15.27 % 417.895 M 37.69 % 303.501 M 129.67 % 132.146 M 35.12 % 97.796 M 0.000
Total debt 43.016 M 11.79 % 38.480 M 40.99 % 27.293 M -35.06 % 42.028 M -65.74 % 122.669 M 0.000
Accumulated other comprehensive income loss 460.141 M 5.08 % 437.901 M 0.000 0.000 0.000 0.000
Retained earnings 279.161 M 25.79 % 221.918 M -12.58 % 253.866 M -9.16 % 279.462 M 7.39 % 260.243 M 0.000
Common stock 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.000
Total equity 1.530 B 5.48 % 1.451 B -2.45 % 1.487 B -0.68 % 1.498 B 1.00 % 1.483 B 0.000
Other non current liabilities 250.000 K -80.06 % 1.254 M -91.83 % 15.348 M -28.44 % 21.448 M 102.47 % 10.593 M -29.74 % 15.076 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 4.577 M 29.55 % 3.533 M -79.95 % 17.622 M -25.71 % 23.721 M 83.98 % 12.893 M 0.000
Other current liabilities 74.944 M 26.50 % 59.245 M -20.28 % 74.313 M -30.99 % 107.685 M 26.93 % 84.835 M -14.81 % 99.587 M
Deferred revenue 0.000 0.000 -100.00 % 89.403 M -25.88 % 120.622 M 20.92 % 99.752 M 0.000
Short term debt 43.016 M 11.79 % 38.480 M 40.99 % 27.293 M -35.06 % 42.028 M -65.74 % 122.669 M 53.02 % 80.166 M
Total current liabilities 169.179 M 24.97 % 135.381 M -2.45 % 138.785 M -32.29 % 204.959 M -23.11 % 266.574 M 0.000
Total liabilities 173.756 M 25.08 % 138.914 M -11.18 % 156.407 M -31.60 % 228.680 M -18.17 % 279.467 M 0.000
Other non current assets 13.202 M 102.24 % 6.528 M -14.78 % 7.660 M 0.01 % 7.659 M 4.79 % 7.309 M 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 155.637 M -3.68 % 161.582 M -10.50 % 180.540 M -10.83 % 202.475 M -8.60 % 221.538 M 0.000
Total non current assets 175.915 M -4.25 % 183.717 M -9.98 % 204.076 M -9.59 % 225.711 M -8.04 % 245.453 M 0.000
Other current assets 29.377 M -8.50 % 32.106 M 81.08 % 17.730 M 43.28 % 12.374 M -12.59 % 14.156 M -35.06 % 21.800 M
Short term investments 481.702 M 15.27 % 417.895 M 37.69 % 303.501 M 129.67 % 132.146 M 35.12 % 97.796 M 0.000
cash and cash equivalents 173.885 M -4.86 % 182.761 M -13.13 % 210.381 M -40.45 % 353.277 M -40.31 % 591.829 M 0.000
Cash and short term investments 655.587 M 9.15 % 600.656 M 16.89 % 513.882 M 5.86 % 485.423 M -29.61 % 689.625 M 0.000
Total current assets 1.528 B 8.69 % 1.406 B -2.33 % 1.440 B -4.06 % 1.501 B -1.07 % 1.517 B 0.000
Inventory 581.621 M 16.13 % 500.832 M -24.17 % 660.453 M 1.98 % 647.608 M 32.91 % 487.258 M 0.000
Net receivables 261.732 M -3.98 % 272.574 M 10.07 % 247.628 M -30.28 % 355.155 M 9.04 % 325.725 M -1.89 % 332.004 M
Tax assets 7.076 M -54.66 % 15.607 M -1.69 % 15.876 M 1.92 % 15.577 M -6.20 % 16.606 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 36.812 M 20.19 % 30.627 M 49.69 % 20.460 M -46.46 % 38.217 M -6.92 % 41.057 M 3.13 % 39.809 M
Tax payables 14.407 M 104.97 % 7.029 M -57.96 % 16.719 M -1.82 % 17.029 M -5.46 % 18.013 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 872.000 K 2.59 % 850.000 K 8.83 % 781.000 K -5.33 % 825.000 K 0.61 % 820.000 K 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 35.753 M 0.000 0.000 0.000 0.000
Other total stockholders equity 1.000 K 100.00 % -508.704 M -50 870 500.00 % 1.000 K -100.00 % 427.003 M -1.02 % 431.386 M 200.32 % -430.020 M
Deferred tax liabilities non current 4.327 M 89.86 % 2.279 M 0.22 % 2.274 M 0.04 % 2.273 M -1.17 % 2.300 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.704 B 7.19 % 1.590 B -3.28 % 1.644 B -4.78 % 1.726 B -2.04 % 1.762 B 0.000
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 -32.444 M -129.92 % 108.446 M 422.33 % 20.762 M 113.15 % -157.856 M -411.01 % 50.756 M 0.000
Accounts receivables 15.327 M 154.79 % -27.974 M 0.000 0.000 0.000 0.000
Inventory -72.613 M -148.19 % 150.687 M 1 058.02 % -15.729 M 90.01 % -157.372 M -396.99 % 52.989 M 0.000
Accounts payables 0.000 -100.00 % 10.219 M 0.000 0.000 0.000 0.000
Other working capital 24.842 M 201.45 % -24.486 M 0.000 0.000 0.000 0.000
Other non cash items -20.342 M -251.82 % -5.782 M 3.84 % -6.013 M -118.42 % -2.753 M -14.95 % -2.395 M 0.000
Net cash provided by operating activities 90.385 M -41.22 % 153.757 M 32.48 % 116.060 M 590.64 % -23.655 M -112.03 % 196.678 M 0.000
Investments in property plant and equipment -31.400 M -59.83 % -19.646 M -26.46 % -15.535 M 34.41 % -23.684 M -29.25 % -18.324 M 0.000
Acquisitions net 0.000 -100.00 % 4.000 K 0.000 0.000 0.000 0.000
Purchases of investments -65.119 M 49.68 % -129.422 M 35.69 % -201.245 M -54.60 % -130.174 M -168.55 % -48.473 M 0.000
Sales maturities of investments 2.398 M -87.66 % 19.434 M -22.67 % 25.131 M -73.29 % 94.085 M 0.000 0.000
Other investing activites 245.000 K -70.34 % 826.000 K 626.11 % -157.000 K -58.59 % -99.000 K 0.000 100.00 % -592.000 K
Net cash used for investing activites -93.876 M 27.12 % -128.804 M 32.83 % -191.758 M -222.96 % -59.375 M 11.00 % -66.717 M 0.000
Debt repayment 4.536 M 0.000 0.000 100.00 % -80.520 M -275.89 % 45.779 M 161.01 % -75.036 M
Common stock issued 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
Dividends paid -15.806 M 66.67 % -47.418 M 33.33 % -71.127 M -12.50 % -63.224 M -33.33 % -47.418 M 0.000
Other financing activites -4.291 M -2 323.32 % 193.000 K 0.000 100.00 % -9.150 M 0.000 -100.00 % 11.268 M
Net cash used provided by financing activities -15.561 M 67.05 % -47.225 M 33.60 % -71.127 M 53.48 % -152.894 M -9 228.49 % -1.639 M 0.000
Effect of forex changes on cash 10.176 M 290.28 % -5.348 M -236.12 % 3.929 M 249.51 % -2.628 M -159.74 % 4.399 M 0.000
Net change in cash -8.876 M 67.86 % -27.620 M 80.67 % -142.896 M 40.10 % -238.552 M -279.74 % 132.721 M 0.000
Cash at beginning of period 182.761 M -13.13 % 210.381 M -40.45 % 353.277 M -40.31 % 591.829 M 28.91 % 459.108 M 0.000
Cash at end of period 173.885 M -4.86 % 182.761 M -13.13 % 210.381 M -40.45 % 353.277 M -40.31 % 591.829 M 0.000
Operating cash flow 90.385 M -41.22 % 153.757 M 32.48 % 116.060 M 590.64 % -23.655 M -112.03 % 196.678 M 0.000
Capital expenditure -31.400 M -59.83 % -19.646 M -26.46 % -15.535 M 34.41 % -23.684 M -29.25 % -18.324 M 0.000
Free CashFlow 58.985 M -56.02 % 134.111 M 33.41 % 100.525 M 312.35 % -47.339 M -126.54 % 178.354 M 0.000
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
Revenue 249.031 M -6.54 % 266.471 M -4.40 % 278.749 M -9.22 % 307.064 M -0.46 % 308.497 M 1.05 % 305.301 M 7.14 % 284.952 M -0.57 % 286.579 M 9.05 % 262.795 M 8.63 % 241.917 M 0.000
Net income -32.669 M -304.51 % 15.974 M -16.85 % 19.212 M 111.03 % 9.104 M -54.03 % 19.804 M -33.95 % 29.984 M 436.00 % 5.594 M -58.41 % 13.449 M 1 994.23 % -710.000 K 94.43 % -12.738 M 0.000
Income before tax -38.545 M -293.16 % 19.955 M -31.14 % 28.977 M 184.84 % 10.173 M -59.25 % 24.962 M -30.99 % 36.173 M 474.63 % 6.295 M -56.95 % 14.623 M 4 958.14 % -301.000 K 97.69 % -13.018 M 0.000
Income before tax ratio -0.15 -306.69 % 0.07 -27.96 % 0.10 213.78 % 0.03 -59.06 % 0.08 -31.71 % 0.12 436.33 % 0.02 -56.71 % 0.05 4 554.95 % 0.00 97.87 % -0.05 0.00
EBITDA 2.002 M -89.17 % 18.482 M 1.24 % 18.256 M -26.91 % 24.977 M -15.10 % 29.421 M -3.74 % 30.565 M 74.52 % 17.514 M -32.17 % 25.822 M 652.17 % 3.433 M 253.88 % -2.231 M 42.85 % -3.904 M
Net income ratio -0.13 -318.84 % 0.06 -13.02 % 0.07 132.46 % 0.03 -53.81 % 0.06 -34.64 % 0.10 400.28 % 0.02 -58.17 % 0.05 1 837.02 % 0.00 94.87 % -0.05 0.00
Ratio EBITDA 0.01 -88.41 % 0.07 5.90 % 0.07 -19.48 % 0.08 -14.71 % 0.10 -4.74 % 0.10 62.89 % 0.06 -31.79 % 0.09 589.75 % 0.01 241.65 % -0.01 0.00
Gross profit ratio 0.11 -39.82 % 0.17 4.37 % 0.17 -1.04 % 0.17 -5.97 % 0.18 -7.34 % 0.19 20.42 % 0.16 5.41 % 0.15 31.39 % 0.12 38.90 % 0.08 0.00
Weighted average shs out dil 79.680 M -0.24 % 79.870 M 1.06 % 79.030 M 4.17 % 75.867 M -4.23 % 79.216 M 0.39 % 78.905 M -0.10 % 78.988 M -0.16 % 79.112 M 11.43 % 71.000 M -10.82 % 79.613 M 0.46 % 79.250 M
Weighted average shs out 79.680 M -0.24 % 79.870 M 1.06 % 79.030 M 4.17 % 75.867 M -4.23 % 79.216 M 0.39 % 78.905 M -0.08 % 78.968 M -0.18 % 79.112 M 11.43 % 71.000 M -10.82 % 79.613 M 0.74 % 79.030 M
EPS diluted -0.41 -305.00 % 0.20 -16.67 % 0.24 100.00 % 0.12 -52.00 % 0.25 -34.21 % 0.38 435.21 % 0.07 -58.24 % 0.17 1 800.00 % -0.01 93.75 % -0.16 -0.11 % -0.16
Earnings per share -0.41 -305.00 % 0.20 -16.67 % 0.24 100.00 % 0.12 -52.00 % 0.25 -34.21 % 0.38 435.21 % 0.07 -58.24 % 0.17 1 800.00 % -0.01 93.75 % -0.16 0.17 % -0.16
Gross profit 26.161 M -43.75 % 46.512 M -0.22 % 46.616 M -10.16 % 51.889 M -6.41 % 55.443 M -6.37 % 59.215 M 29.01 % 45.898 M 4.82 % 43.789 M 43.28 % 30.562 M 50.89 % 20.255 M 0.000
Income tax expense -5.861 M -246.93 % 3.989 M -59.11 % 9.755 M 812.54 % 1.069 M -79.26 % 5.154 M -16.62 % 6.181 M 788.07 % 696.000 K -41.02 % 1.180 M 215.51 % 374.000 K 218.73 % -315.000 K 0.000
Cost of revenue 222.870 M 1.32 % 219.959 M -5.24 % 232.133 M -9.03 % 255.175 M 0.84 % 253.054 M 2.83 % 246.086 M 2.94 % 239.054 M -1.54 % 242.790 M 4.55 % 232.233 M 4.77 % 221.662 M 0.000
General and administrative expenses 13.686 M -22.44 % 17.645 M 0.09 % 17.629 M 11.63 % 15.792 M -4.19 % 16.483 M 1.87 % 16.180 M 3.74 % 15.597 M -11.50 % 17.624 M 6.86 % 16.493 M 0.49 % 16.412 M 0.000
Selling and marketing expenses 11.247 M -2.13 % 11.492 M -13.93 % 13.352 M -1.65 % 13.576 M 1.34 % 13.396 M -11.25 % 15.094 M 24.28 % 12.145 M -2.34 % 12.436 M -9.83 % 13.791 M 11.16 % 12.406 M 0.000
Other expenses 0.000 0.000 0.000 -100.00 % 462.000 K 0.000 0.000 0.000 0.000 0.000 100.00 % -109.000 K 0.000
Operating expenses 32.353 M -12.86 % 37.128 M -6.07 % 39.527 M 4.54 % 37.811 M -31.80 % 55.443 M 44.26 % 38.434 M 7.99 % 35.591 M -4.98 % 37.456 M -1.25 % 37.929 M 5.17 % 36.063 M 0.000
Cost and expenses 255.223 M -0.73 % 257.087 M -5.36 % 271.660 M -7.13 % 292.524 M 0.77 % 290.288 M 2.03 % 284.520 M 3.60 % 274.645 M -2.00 % 280.246 M 3.73 % 270.162 M 4.83 % 257.725 M 0.000
Research and development expenses 7.420 M -7.15 % 7.991 M -6.49 % 8.546 M 7.08 % 7.981 M 8.51 % 7.355 M 2.72 % 7.160 M -8.78 % 7.849 M 6.12 % 7.396 M -3.26 % 7.645 M 5.52 % 7.245 M 0.000
Selling general and administrative expenses 24.933 M -14.43 % 29.137 M -5.95 % 30.981 M 5.49 % 29.368 M -1.71 % 29.879 M -4.46 % 31.274 M 12.73 % 27.742 M -7.71 % 30.060 M -0.74 % 30.284 M 5.09 % 28.818 M 0.000
Interest income 3.410 M -13.52 % 3.943 M -3.76 % 4.097 M 27.28 % 3.219 M -4.96 % 3.387 M 8.42 % 3.124 M -6.86 % 3.354 M 47.36 % 2.276 M 8.12 % 2.105 M -36.10 % 3.294 M 31.44 % 2.506 M
Interest expense 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 8.194 M -9.94 % 9.098 M -18.53 % 11.167 M 6.99 % 10.437 M -0.13 % 10.451 M -3.51 % 10.831 M -0.99 % 10.939 M -0.26 % 10.968 M 1.56 % 10.800 M 0.12 % 10.787 M 0.000
Operating income -6.192 M -164.27 % 9.634 M 35.90 % 7.089 M -56.68 % 16.366 M -13.73 % 18.970 M -3.87 % 19.734 M 200.14 % 6.575 M -55.74 % 14.854 M 1 811.71 % 777.000 K 106.16 % -12.623 M 0.000
Operating income ratio -0.02 -168.77 % 0.04 42.16 % 0.03 -52.28 % 0.05 -13.32 % 0.06 -4.87 % 0.06 180.13 % 0.02 -55.48 % 0.05 1 653.05 % 0.00 105.67 % -0.05 0.00
Total other income expenses net -32.353 M -413.47 % 10.321 M -52.85 % 21.888 M 453.43 % -6.193 M -203.35 % 5.992 M -63.55 % 16.439 M 509.75 % -4.012 M -1 636.80 % -231.000 K -102.84 % 8.144 M 155.70 % 3.185 M 171.13 % -4.478 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
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
Net debt -135.583 M 19.96 % -169.397 M -29.44 % -130.869 M -32.70 % -98.622 M 27.49 % -136.009 M -41.31 % -96.246 M 33.29 % -144.281 M -25.47 % -114.996 M 46.15 % -213.547 M 17.10 % -257.606 M -40.70 % -183.088 M
Total investments 405.632 M -4.23 % 423.567 M -12.07 % 481.702 M 11.01 % 433.939 M 2.30 % 424.186 M -11.68 % 480.307 M 14.93 % 417.895 M -0.15 % 418.525 M 30.61 % 320.442 M 22.18 % 262.263 M 1.88 % 257.421 M
Total debt 35.417 M 8.51 % 32.640 M -24.12 % 43.016 M 4.50 % 41.164 M -2.27 % 42.121 M 12.10 % 37.575 M -2.35 % 38.480 M 15.49 % 33.319 M 36.59 % 24.394 M 3.00 % 23.683 M -13.23 % 27.293 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 460.141 M 0.000 -100.00 % 457.846 M 0.000 0.000 0.000 0.000 0.000 100.00 % -30.241 M
Retained earnings 203.340 M -31.10 % 295.135 M 5.72 % 279.161 M 10.06 % 253.647 M 3.72 % 244.543 M -2.92 % 251.902 M 13.51 % 221.918 M 8.02 % 205.449 M 7.00 % 192.000 M -20.37 % 241.128 M -66.81 % 726.520 M
Common stock 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M 0.00 % 790.301 M
Total equity 1.431 B -7.90 % 1.553 B 1.50 % 1.530 B 1.48 % 1.508 B 0.98 % 1.494 B 0.44 % 1.487 B 2.48 % 1.451 B 0.72 % 1.441 B 1.61 % 1.418 B -3.96 % 1.476 B -0.75 % 1.487 B
Other non current liabilities 250.000 K 0.00 % 250.000 K 0.00 % 250.000 K -75.10 % 1.004 M 0.00 % 1.004 M 0.00 % 1.004 M -19.94 % 1.254 M -91.55 % 14.848 M 0.00 % 14.848 M 0.00 % 14.848 M -3.26 % 15.348 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
Total non current liabilities 4.003 M -17.16 % 4.832 M 5.57 % 4.577 M 39.12 % 3.290 M -3.60 % 3.413 M -14.61 % 3.997 M 13.13 % 3.533 M -80.18 % 17.824 M 2.10 % 17.457 M 1.80 % 17.149 M -2.68 % 17.622 M
Other current liabilities 111.045 M 113.01 % 52.131 M -30.44 % 74.944 M 13.06 % 66.285 M -8.89 % 72.752 M 40.61 % 51.742 M -12.66 % 59.245 M -10.93 % 66.515 M -39.66 % 110.239 M 70.99 % 64.472 M -29.18 % 91.032 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 58.076 M -10.56 % 64.931 M -2.57 % 66.645 M -39.69 % 110.513 M 44.65 % 76.400 M 244.39 % 22.184 M
Short term debt 35.417 M 8.51 % 32.640 M -24.12 % 43.016 M 4.50 % 41.164 M -2.27 % 42.121 M 12.10 % 37.575 M -2.35 % 38.480 M 15.49 % 33.319 M 36.59 % 24.394 M 3.00 % 23.683 M -13.23 % 27.293 M
Total current liabilities 170.242 M 13.89 % 149.477 M -11.65 % 169.179 M 10.82 % 152.656 M -7.17 % 164.447 M 22.74 % 133.983 M -1.03 % 135.381 M -1.97 % 138.101 M -13.69 % 160.003 M 29.21 % 123.832 M -10.77 % 138.785 M
Total liabilities 174.245 M 12.92 % 154.309 M -11.19 % 173.756 M 11.42 % 155.946 M -7.10 % 167.860 M 21.66 % 137.980 M -0.67 % 138.914 M -10.91 % 155.925 M -12.14 % 177.460 M 25.88 % 140.981 M -9.86 % 156.407 M
Other non current assets 13.235 M -0.67 % 13.324 M 0.92 % 13.202 M 115.61 % 6.123 M 667.29 % 798.000 K -87.38 % 6.325 M -3.11 % 6.528 M 1.84 % 6.410 M -15.12 % 7.552 M -0.92 % 7.622 M 516.17 % 1.237 M
Long term investments 0.000 0.000 0.000 0.000 -100.00 % 5.423 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.423 M
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -22.299 M
Property plant equipment net 174.414 M 4.34 % 167.159 M 7.40 % 155.637 M 2.16 % 152.341 M -0.48 % 153.082 M -2.33 % 156.732 M -3.00 % 161.582 M -5.16 % 170.381 M 3.34 % 164.876 M -3.53 % 170.907 M -5.34 % 180.540 M
Total non current assets 198.943 M 5.82 % 187.996 M 6.87 % 175.915 M 2.23 % 172.077 M 0.28 % 171.596 M -2.33 % 175.688 M -4.37 % 183.717 M -4.68 % 192.743 M 2.15 % 188.689 M -3.12 % 194.771 M -4.56 % 204.076 M
Other current assets 18.429 M -31.95 % 27.083 M -7.81 % 29.377 M -17.81 % 35.744 M 6.86 % 33.450 M 23.59 % 27.065 M -15.70 % 32.106 M 88.94 % 16.993 M 20.71 % 14.077 M -36.71 % 22.243 M 25.45 % 17.730 M
Short term investments 405.632 M -4.23 % 423.567 M -12.07 % 481.702 M 11.01 % 433.939 M 2.30 % 424.186 M -11.68 % 480.307 M 14.93 % 417.895 M -0.15 % 418.525 M 30.61 % 320.442 M 22.18 % 262.263 M 1.88 % 257.421 M
cash and cash equivalents 171.000 M -15.36 % 202.037 M 16.19 % 173.885 M 24.39 % 139.786 M -21.53 % 178.130 M 33.11 % 133.821 M -26.78 % 182.761 M 23.22 % 148.315 M -37.67 % 237.941 M -15.41 % 281.289 M 33.70 % 210.381 M
Cash and short term investments 576.632 M -7.83 % 625.604 M -4.57 % 655.587 M 14.27 % 573.725 M -4.75 % 602.316 M -1.92 % 614.128 M 2.24 % 600.656 M 5.97 % 566.840 M 1.51 % 558.383 M 2.73 % 543.552 M 5.77 % 513.882 M
Total current assets 1.406 B -7.48 % 1.520 B -0.56 % 1.528 B 2.43 % 1.492 B 0.15 % 1.490 B 2.80 % 1.449 B 3.06 % 1.406 B 0.17 % 1.404 B -0.19 % 1.407 B -1.12 % 1.422 B -1.19 % 1.440 B
Inventory 570.862 M -5.67 % 605.180 M 4.05 % 581.621 M 2.12 % 569.532 M 5.76 % 538.534 M 3.77 % 518.945 M 3.62 % 500.832 M -5.35 % 529.149 M -7.93 % 574.748 M -6.87 % 617.164 M -6.55 % 660.453 M
Net receivables 240.131 M -8.31 % 261.901 M 0.06 % 261.732 M -16.40 % 313.084 M -0.77 % 315.517 M 9.14 % 289.097 M 6.06 % 272.574 M -6.29 % 290.858 M 12.16 % 259.334 M 8.27 % 239.531 M -3.27 % 247.628 M
Tax assets 11.294 M 50.33 % 7.513 M 6.18 % 7.076 M -48.02 % 13.613 M 10.74 % 12.293 M -2.68 % 12.631 M -19.07 % 15.607 M -2.16 % 15.952 M -1.90 % 16.261 M 0.12 % 16.242 M 2.31 % 15.876 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 16.992 M -63.37 % 46.391 M 26.02 % 36.812 M 8.96 % 33.784 M -8.99 % 37.123 M 7.71 % 34.466 M 12.53 % 30.627 M -12.45 % 34.983 M 56.67 % 22.329 M 16.89 % 19.103 M -6.63 % 20.460 M
Tax payables 6.788 M -62.94 % 18.315 M 27.13 % 14.407 M 26.12 % 11.423 M -8.26 % 12.451 M 22.07 % 10.200 M 45.11 % 7.029 M 114.04 % 3.284 M 7.99 % 3.041 M -81.65 % 16.574 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
Minority interest 849.000 K -1.74 % 864.000 K -0.92 % 872.000 K 1.16 % 862.000 K 0.00 % 862.000 K 0.47 % 858.000 K 0.94 % 850.000 K 0.59 % 845.000 K -0.71 % 851.000 K 4.29 % 816.000 K 4.48 % 781.000 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
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 27.165 M 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 436.262 M -6.61 % 467.155 M 46 715 400.00 % 1.000 K -100.00 % 463.406 M 1 805.96 % -27.164 M -2 716 500.00 % 1.000 K -100.00 % 437.902 M 43 790 100.00 % 1.000 K -100.00 % 434.619 M 43 461 800.00 % 1.000 K 0.00 % 1.000 K
Deferred tax liabilities non current 3.753 M -18.09 % 4.582 M 5.89 % 4.327 M 89.28 % 2.286 M -5.11 % 2.409 M -19.51 % 2.993 M 31.33 % 2.279 M -23.42 % 2.976 M 14.07 % 2.609 M 13.39 % 2.301 M 1.19 % 2.274 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
Total assets 1.605 B -6.02 % 1.708 B 0.21 % 1.704 B 2.41 % 1.664 B 0.17 % 1.661 B 2.25 % 1.625 B 2.20 % 1.590 B -0.42 % 1.597 B 0.08 % 1.595 B -1.36 % 1.617 B -1.61 % 1.644 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
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
Deferred income tax 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
Change in working capital 23.329 M 145.44 % -51.342 M -176.57 % 67.049 M 294.90 % -34.402 M 12.64 % -39.381 M -53.17 % -25.710 M -212.92 % 22.769 M -25.25 % 30.459 M 3.72 % 29.367 M 13.60 % 25.851 M
Accounts receivables 12.722 M 29 013.64 % -44.000 K -100.08 % 56.736 M 3 869.83 % -1.505 M 93.94 % -24.822 M 0.000 0.000 0.000 0.000 0.000
Inventory 25.792 M 222.66 % -21.028 M -118.93 % -9.605 M 72.13 % -34.458 M -112.57 % -16.210 M -31.36 % -12.340 M -144.16 % 27.942 M -39.34 % 46.065 M 16.03 % 39.702 M 7.37 % 36.978 M
Accounts payables 0.000 0.000 0.000 0.000 -100.00 % 2.659 M 0.000 0.000 0.000 0.000 0.000
Other working capital -15.185 M 49.83 % -30.270 M -251.97 % 19.918 M 1 175.98 % 1.561 M 254.86 % -1.008 M 0.000 0.000 0.000 0.000 0.000
Other non cash items 12.289 M 352.44 % -4.868 M 47.46 % -9.265 M -426.00 % 2.842 M 157.85 % -4.913 M -57.27 % -3.124 M 6.86 % -3.354 M -47.36 % -2.276 M -8.12 % -2.105 M 36.10 % -3.294 M
Net cash provided by operating activities 5.267 M 119.39 % -27.157 M -127.73 % 97.928 M 994.32 % -10.950 M -23.30 % -8.881 M -185.38 % 10.402 M -77.03 % 45.291 M -16.19 % 54.038 M 95.01 % 27.710 M 3.71 % 26.718 M
Investments in property plant and equipment -18.819 M -71.02 % -11.004 M 26.05 % -14.880 M -101.93 % -7.369 M -38.28 % -5.329 M -39.43 % -3.822 M 31.11 % -5.548 M 29.19 % -7.835 M -45.23 % -5.395 M -521.54 % -868.000 K
Acquisitions net 0.000 0.000 100.00 % -131.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -16.137 M 2.80 % -16.602 M 52.13 % -34.679 M -899.98 % 4.335 M -89.83 % 42.619 M 166.97 % -63.640 M -13 874.89 % 462.000 K 100.45 % -102.132 M -306.82 % -25.105 M -848.43 % -2.647 M
Sales maturities of investments 23.126 M -69.69 % 76.296 M 654.72 % -13.754 M -0.36 % -13.704 M -200.00 % 13.704 M 471.48 % 2.398 M 0.000 -100.00 % 4.162 M 113.47 % -30.892 M -166.92 % 46.164 M
Other investing activites 0.000 0.000 0.000 -100.00 % 107.000 K 59.70 % 67.000 K -61.49 % 174.000 K 200.00 % -174.000 K 0.000 0.000 0.000
Net cash used for investing activites -11.830 M -124.30 % 48.690 M 176.74 % -63.444 M -281.48 % -16.631 M -132.57 % 51.061 M 178.72 % -64.862 M -1 133.35 % -5.259 M 94.98 % -104.802 M -70.71 % -61.392 M -243.95 % 42.649 M
Debt repayment 0.000 100.00 % -10.376 M -660.26 % 1.852 M 293.52 % -957.000 K -121.05 % 4.546 M 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
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -7.903 M 0.00 % -7.903 M 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.000 K -100.01 % 10.609 M 34.24 % 7.903 M 213.78 % -6.946 M 0.000 -100.00 % 279.000 K 0.000 -100.00 % 193.000 K 0.000 0.000
Net cash used provided by financing activities -1.000 K -100.43 % 233.000 K -87.42 % 1.852 M 111.72 % -15.806 M 0.000 -100.00 % 279.000 K 0.000 100.00 % -47.225 M 0.000 0.000
Effect of forex changes on cash -24.473 M -483.23 % 6.386 M 385.47 % -2.237 M -144.36 % 5.043 M 136.87 % 2.129 M -59.38 % 5.241 M 193.82 % -5.586 M -166.79 % 8.363 M 186.52 % -9.666 M -727.26 % 1.541 M
Net change in cash -31.037 M -210.25 % 28.152 M -17.44 % 34.099 M 188.93 % -38.344 M -186.54 % 44.309 M 190.54 % -48.940 M -242.08 % 34.446 M 138.43 % -89.626 M -106.76 % -43.348 M -161.13 % 70.908 M
Cash at beginning of period 202.037 M 16.19 % 173.885 M 24.39 % 139.786 M -21.53 % 178.130 M 33.11 % 133.821 M -26.78 % 182.761 M 23.22 % 148.315 M -37.67 % 237.941 M -15.41 % 281.289 M 33.70 % 210.381 M
Cash at end of period 171.000 M -15.36 % 202.037 M 16.19 % 173.885 M 24.39 % 139.786 M -21.53 % 178.130 M 33.11 % 133.821 M -26.78 % 182.761 M 23.22 % 148.315 M -37.67 % 237.941 M -15.41 % 281.289 M
Operating cash flow 5.267 M 119.39 % -27.157 M -127.21 % 99.814 M 1 011.54 % -10.950 M -23.30 % -8.881 M -185.38 % 10.402 M -77.03 % 45.291 M -16.19 % 54.038 M 95.01 % 27.710 M 3.71 % 26.718 M
Capital expenditure -18.819 M -71.02 % -11.004 M 26.05 % -14.880 M -101.93 % -7.369 M -38.28 % -5.329 M -39.43 % -3.822 M 31.11 % -5.548 M 29.19 % -7.835 M -45.23 % -5.395 M -521.54 % -868.000 K
Free CashFlow -13.552 M 64.49 % -38.161 M -144.93 % 84.934 M 563.64 % -18.319 M -28.92 % -14.210 M -315.96 % 6.580 M -83.44 % 39.743 M -13.98 % 46.203 M 107.05 % 22.315 M -13.68 % 25.850 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023
Date Form 10K
2024
2023
2022
2021
2020
2019