
New Era Electronics Co., Ltd 4909.TWO
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 2.777 B 286.44 % | 718.628 M 45.28 % | 494.660 M -26.53 % | 673.307 M -1.17 % | 681.303 M -12.68 % | 780.209 M |
Net income | 946.472 M 2 333.90 % | 38.887 M 171.01 % | -54.765 M 53.53 % | -117.862 M -892.72 % | 14.868 M 383.67 % | 3.074 M |
Income before tax | 1.226 B 3 672.83 % | 32.502 M 158.10 % | -55.945 M 59.83 % | -139.257 M -126.28 % | -61.541 M -1 525.22 % | 4.318 M |
Income before tax ratio | 0.44 876.30 % | 0.05 139.99 % | -0.11 45.32 % | -0.21 -128.97 % | -0.09 -1 732.12 % | 0.01 |
EBITDA | 1.257 B 1 709.92 % | 69.450 M 623.24 % | -13.273 M 85.56 % | -91.931 M -803.23 % | -10.178 M -118.18 % | 55.988 M |
Net income ratio | 0.34 529.83 % | 0.05 148.88 % | -0.11 36.75 % | -0.18 -902.14 % | 0.02 453.88 % | 0.00 |
Ratio EBITDA | 0.45 368.36 % | 0.10 460.17 % | -0.03 80.35 % | -0.14 -813.96 % | -0.01 -120.82 % | 0.07 |
Gross profit ratio | 0.37 251.96 % | 0.11 180.95 % | -0.13 -425.39 % | -0.02 -128.67 % | 0.09 11.93 % | 0.08 |
Weighted average shs out dil | 94.296 M 0.91 % | 93.447 M 0.10 % | 93.357 M 0.00 % | 93.357 M 0.00 % | 93.356 M -0.35 % | 93.687 M |
Weighted average shs out | 93.308 M 0.78 % | 92.588 M -0.82 % | 93.357 M 0.00 % | 93.357 M 0.00 % | 93.356 M 0.00 % | 93.357 M |
EPS diluted | 10.04 2 290.48 % | 0.42 171.19 % | -0.59 53.17 % | -1.26 -887.50 % | 0.16 387.80 % | 0.03 |
Earnings per share | 10.14 2 314.29 % | 0.42 171.19 % | -0.59 53.17 % | -1.26 -887.50 % | 0.16 386.32 % | 0.03 |
Gross profit | 1.032 B 1 260.13 % | 75.857 M 217.60 % | -64.503 M -285.99 % | -16.711 M -128.34 % | 58.976 M -2.26 % | 60.339 M |
Income tax expense | 239.137 M 3 845.29 % | -6.385 M -441.10 % | -1.180 M 94.48 % | -21.395 M 72.00 % | -76.409 M -1 783.85 % | -4.056 M |
Cost of revenue | 1.745 B 171.53 % | 642.771 M 14.95 % | 559.163 M -18.96 % | 690.018 M 10.88 % | 622.327 M -13.55 % | 719.870 M |
General and administrative expenses | 176.998 M 210.18 % | 57.063 M 10.42 % | 51.678 M -0.24 % | 51.802 M 6.07 % | 48.839 M | 0.000 |
Selling and marketing expenses | 28.512 M 25.70 % | 22.683 M 3.11 % | 21.999 M -15.92 % | 26.164 M -12.84 % | 30.019 M | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 219.322 M 130.95 % | 94.966 M 3.73 % | 91.548 M -7.35 % | 98.807 M 1.31 % | 97.528 M 0.46 % | 97.086 M |
Cost and expenses | 1.965 B 166.31 % | 737.737 M 13.37 % | 650.711 M -17.51 % | 788.825 M 9.58 % | 719.855 M -11.89 % | 816.956 M |
Research and development expenses | 13.812 M -12.19 % | 15.729 M -11.99 % | 17.871 M -14.25 % | 20.841 M 11.63 % | 18.670 M 5.33 % | 17.725 M |
Selling general and administrative expenses | 205.510 M 157.71 % | 79.746 M 8.24 % | 73.677 M -5.50 % | 77.966 M -1.13 % | 78.858 M -0.63 % | 79.361 M |
Interest income | 44.908 M -12.02 % | 51.045 M 122.57 % | 22.934 M 62.87 % | 14.081 M -30.52 % | 20.266 M -46.78 % | 38.082 M |
Interest expense | 0.000 | 0.000 -100.00 % | 268.000 K -75.83 % | 1.109 M -6.49 % | 1.186 M -60.75 % | 3.022 M |
Depreciation and amortization | 27.870 M -25.22 % | 37.268 M -5.33 % | 39.367 M -4.92 % | 41.406 M -11.68 % | 46.880 M -3.63 % | 48.648 M |
Operating income | 812.433 M 4 351.57 % | -19.109 M 65.07 % | -54.712 M 60.18 % | -137.386 M -127.63 % | -60.355 M -64.24 % | -36.747 M |
Operating income ratio | 0.29 1 200.19 % | -0.03 75.96 % | -0.11 45.79 % | -0.20 -130.33 % | -0.09 -88.09 % | -0.05 |
Total other income expenses net | 421.737 M 717.15 % | 51.611 M 4 285.81 % | -1.233 M 94.63 % | -22.977 M 0.05 % | -22.989 M -164.28 % | 35.765 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -1.095 B -61.12 % | -679.816 M -1.10 % | -672.432 M -10.65 % | -607.721 M -10.87 % | -548.139 M | 0.000 |
Total investments | 98.327 M -3.81 % | 102.217 M 6.60 % | 95.889 M -4.64 % | 100.560 M -5.02 % | 105.875 M | 0.000 |
Total debt | 52.644 M 97.13 % | 26.705 M -18.49 % | 32.762 M -76.73 % | 140.776 M -8.68 % | 154.159 M | 0.000 |
Accumulated other comprehensive income loss | 0.000 -100.00 % | 58.612 M 11.50 % | 52.568 M 42.64 % | 36.854 M | 0.000 | 0.000 |
Retained earnings | 1.385 B 59.77 % | 866.973 M 93.01 % | 449.182 M -49.13 % | 883.054 M 39.48 % | 633.102 M | 0.000 |
Common stock | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M | 0.000 |
Total equity | 3.232 B 35.73 % | 2.381 B 1.85 % | 2.338 B -1.58 % | 2.376 B -5.82 % | 2.522 B | 0.000 |
Other non current liabilities | 16.464 M -13.47 % | 19.026 M 10.92 % | 17.153 M -17.41 % | 20.768 M -4.98 % | 21.856 M -87.07 % | 169.040 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 37.838 M 47.75 % | 25.609 M -10.42 % | 28.589 M 2.10 % | 28.000 M -39.67 % | 46.414 M | 0.000 |
Other current liabilities | 194.406 M 142.51 % | 80.165 M 99.46 % | 40.192 M -66.65 % | 120.507 M 40.92 % | 85.514 M 5.42 % | 81.114 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 72.875 M | 0.000 -100.00 % | 84.220 M | 0.000 |
Short term debt | 52.644 M 97.13 % | 26.705 M -18.49 % | 32.762 M -76.73 % | 140.776 M -8.68 % | 154.159 M 16.08 % | 132.807 M |
Total current liabilities | 467.981 M 129.20 % | 204.177 M 20.01 % | 170.139 M -35.38 % | 263.296 M -17.24 % | 318.143 M | 0.000 |
Total liabilities | 505.819 M 120.13 % | 229.786 M 15.63 % | 198.728 M -31.78 % | 291.296 M -20.10 % | 364.557 M | 0.000 |
Other non current assets | 10.397 M -99.06 % | 1.112 B -1.15 % | 1.125 B 3 896.71 % | 28.142 M -97.95 % | 1.372 B | 0.000 |
Long term investments | 98.327 M 109.76 % | -1.008 B | 0.000 | 0.000 100.00 % | -1.265 B | 0.000 |
Intangible assets | 0.000 -100.00 % | 352.000 K -63.86 % | 974.000 K -44.37 % | 1.751 M -99.18 % | 212.964 M | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 0.000 -100.00 % | 352.000 K -63.86 % | 974.000 K -44.37 % | 1.751 M -38.08 % | 2.828 M | 0.000 |
Property plant equipment net | 242.386 M -12.97 % | 278.518 M -10.07 % | 309.704 M -2.56 % | 317.827 M -8.35 % | 346.773 M | 0.000 |
Total non current assets | 374.095 M -11.66 % | 423.490 M -3.26 % | 437.760 M -2.35 % | 448.280 M -6.20 % | 477.903 M | 0.000 |
Other current assets | 4.450 M -58.06 % | 10.610 M 26.04 % | 8.418 M 33.90 % | 6.287 M -98.74 % | 500.628 M 2 731.61 % | 17.680 M |
Short term investments | 982.239 M -11.51 % | 1.110 B -1.01 % | 1.121 B -4.80 % | 1.178 B -14.06 % | 1.370 B | 0.000 |
cash and cash equivalents | 1.148 B 62.48 % | 706.521 M 0.19 % | 705.194 M -5.79 % | 748.497 M 6.58 % | 702.298 M | 0.000 |
Cash and short term investments | 2.130 B 17.27 % | 1.816 B -0.55 % | 1.826 B -5.18 % | 1.926 B -7.07 % | 2.073 B | 0.000 |
Total current assets | 3.364 B 53.77 % | 2.188 B 4.22 % | 2.099 B -5.39 % | 2.219 B -7.90 % | 2.409 B | 0.000 |
Inventory | 74.552 M -44.41 % | 134.118 M 45.64 % | 92.089 M -5.21 % | 97.150 M -6.03 % | 103.384 M | 0.000 |
Net receivables | 1.155 B 410.10 % | 226.355 M 31.63 % | 171.969 M -8.94 % | 188.850 M -11.32 % | 212.964 M -2.03 % | 217.366 M |
Tax assets | 22.985 M -43.25 % | 40.503 M 46.07 % | 27.728 M 1.94 % | 27.201 M 28.17 % | 21.222 M | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 36.578 M -60.66 % | 92.982 M 49.54 % | 62.178 M 45.31 % | 42.789 M -44.49 % | 77.078 M 30.36 % | 59.128 M |
Tax payables | 184.353 M 4 162.50 % | 4.325 M | 0.000 | 0.000 -100.00 % | 1.392 M | 0.000 |
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 | 913.434 M 74.95 % | 522.107 M 0.00 % | 522.107 M 0.00 % | 522.107 M -2.44 % | 535.177 M -4.50 % | 560.383 M |
Deferred tax liabilities non current | 21.374 M 224.68 % | 6.583 M -42.44 % | 11.436 M 58.13 % | 7.232 M -70.55 % | 24.558 M | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 3.738 B 43.16 % | 2.611 B 2.93 % | 2.537 B -4.88 % | 2.667 B -7.62 % | 2.887 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 | -744.555 M -926.43 % | -72.538 M -362.52 % | 27.631 M 352.59 % | -10.939 M -125.39 % | 43.082 M | 0.000 |
Accounts receivables | -871.888 M -1 382.75 % | -58.802 M -357.61 % | 22.826 M | 0.000 -100.00 % | 10.139 M | 0.000 |
Inventory | 47.649 M 208.59 % | -43.878 M -1 189.87 % | 4.026 M 115.05 % | -26.742 M -569.08 % | 5.701 M | 0.000 |
Accounts payables | 0.000 -100.00 % | 33.119 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 79.684 M 2 776.65 % | -2.977 M -303.63 % | 1.462 M | 0.000 -100.00 % | 45.386 M | 0.000 |
Other non cash items | -301.169 M -2 193.05 % | 14.389 M 163.48 % | -22.666 M -157.69 % | 39.289 M 212.89 % | -34.803 M | 0.000 |
Net cash provided by operating activities | 167.755 M 1 343.55 % | 11.621 M 124.78 % | -46.891 M 55.03 % | -104.269 M -986.49 % | 11.762 M | 0.000 |
Investments in property plant and equipment | -27.977 M -260.25 % | -7.766 M 75.90 % | -32.229 M -168.98 % | -11.982 M -130.25 % | -5.204 M | 0.000 |
Acquisitions net | 179.422 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 100.00 % | -8.379 M | 0.000 | 0.000 100.00 % | -171.440 M | 0.000 |
Sales maturities of investments | 182.676 M 1 445.61 % | 11.819 M -86.71 % | 88.912 M -53.21 % | 190.026 M | 0.000 | 0.000 |
Other investing activites | 11.099 M 91.20 % | 5.805 M 29.95 % | 4.467 M 55.70 % | 2.869 M -79.35 % | 13.894 M | 0.000 |
Net cash used for investing activites | 345.220 M 23 241.45 % | 1.479 M -97.51 % | 59.293 M -67.23 % | 180.913 M 211.16 % | -162.750 M | 0.000 |
Debt repayment | 25.939 M 528.25 % | -6.057 M 94.39 % | -108.014 M | 0.000 | 0.000 100.00 % | -297.182 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 | -46.679 M | 0.000 | 0.000 100.00 % | -28.007 M 0.00 % | -28.007 M 57.14 % | -65.350 M |
Other financing activites | -25.939 M | 0.000 -100.00 % | 8.014 M | 0.000 | 0.000 -100.00 % | 17.182 M |
Net cash used provided by financing activities | -46.679 M | 0.000 100.00 % | -100.000 M -257.05 % | -28.007 M 0.00 % | -28.007 M | 0.000 |
Effect of forex changes on cash | -24.837 M -110.97 % | -11.773 M -126.58 % | 44.295 M 1 916.86 % | -2.438 M 91.82 % | -29.821 M | 0.000 |
Net change in cash | 441.459 M 33 167.45 % | 1.327 M 103.06 % | -43.303 M -193.73 % | 46.199 M 122.12 % | -208.816 M | 0.000 |
Cash at beginning of period | 706.521 M 0.19 % | 705.194 M -5.79 % | 748.497 M 6.58 % | 702.298 M -22.92 % | 911.114 M | 0.000 |
Cash at end of period | 1.148 B 62.48 % | 706.521 M 0.19 % | 705.194 M -5.79 % | 748.497 M 6.58 % | 702.298 M | 0.000 |
Operating cash flow | 167.755 M 1 343.55 % | 11.621 M 124.78 % | -46.891 M 55.03 % | -104.269 M -986.49 % | 11.762 M | 0.000 |
Capital expenditure | -27.977 M -260.25 % | -7.766 M 75.90 % | -32.229 M -168.98 % | -11.982 M -130.25 % | -5.204 M | 0.000 |
Free CashFlow | 139.778 M 3 525.89 % | 3.855 M 104.87 % | -79.120 M 31.94 % | -116.251 M -1 872.66 % | 6.558 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 | 51.518 M -56.60 % | 118.699 M -79.23 % | 571.406 M -46.86 % | 1.075 B 77.64 % | 605.295 M 10.71 % | 546.736 M 136.98 % | 230.707 M 11.92 % | 206.137 M 70.12 % | 121.168 M -24.56 % | 160.616 M | 0.000 |
Net income | -197.718 M -5 383.75 % | 3.742 M -97.64 % | 158.444 M -67.16 % | 482.403 M 240.94 % | 141.490 M -13.80 % | 164.135 M 900.89 % | -20.494 M -137.97 % | 53.979 M 506.03 % | 8.907 M 354.12 % | -3.505 M | 0.000 |
Income before tax | -206.719 M -2 782.57 % | 7.706 M -95.77 % | 182.063 M -69.61 % | 599.024 M 166.18 % | 225.042 M 8.84 % | 206.756 M 831.88 % | -28.250 M -147.22 % | 59.832 M 686.54 % | 7.607 M 213.76 % | -6.687 M | 0.000 |
Income before tax ratio | -4.01 -6 280.73 % | 0.06 -79.62 % | 0.32 -42.81 % | 0.56 49.84 % | 0.37 -1.69 % | 0.38 408.83 % | -0.12 -142.19 % | 0.29 362.33 % | 0.06 250.79 % | -0.04 | 0.00 |
EBITDA | -24.140 M -58.19 % | -15.260 M -107.95 % | 191.862 M -68.35 % | 606.118 M 210.09 % | 195.467 M 34.07 % | 145.798 M 811.77 % | -20.484 M -129.83 % | 68.679 M 2 115.45 % | 3.100 M -18.51 % | 3.804 M 104.08 % | -93.128 M |
Net income ratio | -3.84 -12 273.92 % | 0.03 -88.63 % | 0.28 -38.19 % | 0.45 91.93 % | 0.23 -22.14 % | 0.30 437.95 % | -0.09 -133.92 % | 0.26 256.23 % | 0.07 436.86 % | -0.02 | 0.00 |
Ratio EBITDA | -0.47 -264.48 % | -0.13 -138.29 % | 0.34 -40.43 % | 0.56 74.56 % | 0.32 21.10 % | 0.27 400.34 % | -0.09 -126.65 % | 0.33 1 202.25 % | 0.03 8.02 % | 0.02 | 0.00 |
Gross profit ratio | -0.28 -822.45 % | -0.03 -109.21 % | 0.33 -15.67 % | 0.39 1.77 % | 0.38 10.76 % | 0.34 104.00 % | 0.17 20.68 % | 0.14 890.36 % | -0.02 -127.11 % | 0.07 | 0.00 |
Weighted average shs out dil | 93.263 M -0.31 % | 93.550 M -3.28 % | 96.726 M 3.26 % | 93.670 M -0.03 % | 93.702 M -0.10 % | 93.791 M 0.18 % | 93.619 M 0.59 % | 93.067 M 4.49 % | 89.070 M 1.65 % | 87.625 M -3.17 % | 90.491 M |
Weighted average shs out | 93.263 M -0.31 % | 93.550 M 0.21 % | 93.357 M 0.05 % | 93.308 M 0.24 % | 93.086 M -0.19 % | 93.259 M -0.05 % | 93.308 M 0.26 % | 93.067 M 4.49 % | 89.070 M 1.65 % | 87.625 M -3.17 % | 90.491 M |
EPS diluted | -2.12 -5 400.00 % | 0.04 -97.56 % | 1.64 -68.16 % | 5.15 241.06 % | 1.51 -13.71 % | 1.75 895.45 % | -0.22 -137.93 % | 0.58 480.00 % | 0.10 350.00 % | -0.04 95.55 % | -0.90 |
Earnings per share | -2.12 -5 400.00 % | 0.04 -97.65 % | 1.70 -67.12 % | 5.17 240.13 % | 1.52 -13.64 % | 1.76 900.00 % | -0.22 -137.93 % | 0.58 480.00 % | 0.10 350.00 % | -0.04 95.55 % | -0.90 |
Gross profit | -14.277 M -300.36 % | -3.566 M -101.91 % | 186.385 M -55.19 % | 415.921 M 80.78 % | 230.073 M 22.63 % | 187.621 M 383.43 % | 38.810 M 35.07 % | 28.734 M 1 444.60 % | -2.137 M -120.45 % | 10.449 M | 0.000 |
Income tax expense | -9.001 M -327.07 % | 3.964 M -83.22 % | 23.619 M -82.16 % | 132.392 M 226.85 % | 40.505 M -4.96 % | 42.621 M 649.52 % | -7.756 M -232.51 % | 5.853 M 550.23 % | -1.300 M 59.15 % | -3.182 M | 0.000 |
Cost of revenue | 65.795 M -46.19 % | 122.265 M -68.24 % | 385.021 M -41.60 % | 659.322 M 75.72 % | 375.222 M 4.49 % | 359.115 M 87.14 % | 191.897 M 8.17 % | 177.403 M 43.87 % | 123.305 M -17.89 % | 150.167 M | 0.000 |
General and administrative expenses | 7.433 M -16.75 % | 8.929 M -72.72 % | 32.726 M -59.27 % | 80.339 M 161.45 % | 30.728 M -16.81 % | 36.935 M 172.60 % | 13.549 M -31.36 % | 19.738 M 62.19 % | 12.170 M 4.86 % | 11.606 M | 0.000 |
Selling and marketing expenses | 3.974 M -18.52 % | 4.877 M -11.82 % | 5.531 M -8.03 % | 6.014 M -29.58 % | 8.540 M -10.11 % | 9.500 M 70.92 % | 5.558 M -14.16 % | 6.475 M 15.98 % | 5.583 M 10.18 % | 5.067 M | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 14.907 M -12.92 % | 17.118 M -58.90 % | 41.645 M -53.70 % | 89.945 M -60.91 % | 230.073 M 359.93 % | 50.024 M 118.93 % | 22.849 M -23.70 % | 29.948 M 35.64 % | 22.079 M 7.18 % | 20.599 M | 0.000 |
Cost and expenses | 80.702 M -42.10 % | 139.383 M -67.33 % | 426.666 M -43.06 % | 749.267 M 79.18 % | 418.157 M 2.20 % | 409.139 M 90.52 % | 214.746 M 3.57 % | 207.351 M 42.62 % | 145.384 M -14.86 % | 170.766 M | 0.000 |
Research and development expenses | 3.500 M 5.68 % | 3.312 M -2.24 % | 3.388 M -5.68 % | 3.592 M 10.76 % | 3.243 M -9.64 % | 3.589 M -4.09 % | 3.742 M 0.19 % | 3.735 M -13.66 % | 4.326 M 10.19 % | 3.926 M | 0.000 |
Selling general and administrative expenses | 11.407 M -17.38 % | 13.806 M -63.91 % | 38.257 M -55.70 % | 86.353 M 119.91 % | 39.268 M -15.43 % | 46.435 M 143.03 % | 19.107 M -27.11 % | 26.213 M 47.65 % | 17.753 M 6.48 % | 16.673 M | 0.000 |
Interest income | 11.404 M 40.27 % | 8.130 M -33.98 % | 12.315 M 31.02 % | 9.399 M -19.21 % | 11.634 M -16.86 % | 13.994 M -5.48 % | 14.806 M 36.32 % | 10.861 M -5.77 % | 11.526 M 6.55 % | 10.817 M 31.48 % | 8.227 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 | 5.044 M -7.01 % | 5.424 M -39.71 % | 8.996 M 43.02 % | 6.290 M -20.43 % | 7.905 M -3.61 % | 8.201 M -6.46 % | 8.767 M -3.30 % | 9.066 M -5.15 % | 9.558 M -3.23 % | 9.877 M | 0.000 |
Operating income | -29.184 M -41.09 % | -20.684 M -115.05 % | 137.473 M -57.83 % | 325.976 M 74.19 % | 187.138 M 36.00 % | 137.597 M 598.56 % | -27.599 M -145.99 % | 60.008 M 856.91 % | 6.271 M 161.78 % | -10.150 M | 0.000 |
Operating income ratio | -0.57 -225.09 % | -0.17 -172.43 % | 0.24 -20.64 % | 0.30 -1.94 % | 0.31 22.85 % | 0.25 310.38 % | -0.12 -141.09 % | 0.29 462.48 % | 0.05 181.90 % | -0.06 | 0.00 |
Total other income expenses net | -177.535 M -552.60 % | 39.226 M -12.03 % | 44.590 M -83.67 % | 273.048 M 620.37 % | 37.904 M -45.19 % | 69.159 M 173.59 % | 25.278 M 27.71 % | 19.794 M 6.39 % | 18.606 M 227.51 % | 5.681 M 107.18 % | -79.128 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 | -1.820 B -4.87 % | -1.735 B -58.42 % | -1.095 B -52.15 % | -719.895 M -39.85 % | -514.777 M 26.13 % | -696.906 M -2.51 % | -679.816 M 2.37 % | -696.296 M -6.69 % | -652.643 M -5.33 % | -619.629 M | 0.000 |
Total investments | 90.444 M -91.69 % | 1.088 B 1 006.99 % | 98.327 M -90.75 % | 1.063 B 976.34 % | 98.755 M 3.59 % | 95.330 M -6.74 % | 102.217 M 1.81 % | 100.395 M 0.24 % | 100.153 M 8.17 % | 92.591 M | 0.000 |
Total debt | 19.138 M -36.56 % | 30.167 M -42.70 % | 52.644 M -14.66 % | 61.684 M 18.32 % | 52.135 M 23.48 % | 42.221 M 58.10 % | 26.705 M -26.33 % | 36.249 M -10.81 % | 40.642 M 29.58 % | 31.365 M | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 66.576 M | 0.000 | 0.000 -100.00 % | 867.919 M | 0.000 | 0.000 | 0.000 |
Retained earnings | 536.355 M -61.38 % | 1.389 B 0.27 % | 1.385 B 12.87 % | 1.227 B 8.28 % | 1.133 B 75.38 % | 646.240 M 34.05 % | 482.105 M -5.20 % | 508.563 M 12.94 % | 450.282 M 2.02 % | 441.375 M | 0.000 |
Common stock | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M 0.00 % | 933.568 M | 0.000 |
Total equity | 2.457 B -23.91 % | 3.229 B -0.08 % | 3.232 B 5.37 % | 3.068 B 15.84 % | 2.648 B 3.98 % | 2.547 B 6.95 % | 2.381 B -1.26 % | 2.412 B 2.72 % | 2.348 B 0.63 % | 2.333 B | 0.000 |
Other non current liabilities | 16.236 M -0.75 % | 16.358 M -0.64 % | 16.464 M 3.38 % | 15.926 M -0.80 % | 16.054 M -1.29 % | 16.263 M -14.52 % | 19.026 M 12.77 % | 16.871 M -0.53 % | 16.961 M -0.57 % | 17.059 M -40.33 % | 28.589 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 | 22.074 M -43.91 % | 39.357 M 4.01 % | 37.838 M 41.83 % | 26.678 M -25.92 % | 36.012 M 4.62 % | 34.423 M 34.42 % | 25.609 M -32.05 % | 37.687 M 40.39 % | 26.844 M -4.08 % | 27.986 M | 0.000 |
Other current liabilities | 720.796 M 327.18 % | 168.733 M -13.21 % | 194.406 M 17.79 % | 165.045 M -0.34 % | 165.603 M 50.63 % | 109.937 M 37.14 % | 80.165 M -27.45 % | 110.492 M 59.87 % | 69.112 M 8.08 % | 63.948 M -14.96 % | 75.199 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 146.330 M 75.65 % | 83.307 M | 0.000 -100.00 % | 67.466 M 9.08 % | 61.849 M | 0.000 |
Short term debt | 19.138 M -36.56 % | 30.167 M -42.70 % | 52.644 M -14.66 % | 61.684 M 18.32 % | 52.135 M 23.48 % | 42.221 M 58.10 % | 26.705 M -26.33 % | 36.249 M -10.81 % | 40.642 M 29.58 % | 31.365 M -4.26 % | 32.762 M |
Total current liabilities | 760.560 M 86.41 % | 407.995 M -12.82 % | 467.981 M -36.32 % | 734.884 M 45.82 % | 503.980 M 36.88 % | 368.195 M 80.33 % | 204.177 M 11.22 % | 183.579 M 22.14 % | 150.307 M 13.81 % | 132.070 M | 0.000 |
Total liabilities | 782.634 M 74.95 % | 447.352 M -11.56 % | 505.819 M -33.58 % | 761.562 M 41.03 % | 539.992 M 34.12 % | 402.618 M 75.21 % | 229.786 M 3.85 % | 221.266 M 24.90 % | 177.151 M 10.68 % | 160.056 M | 0.000 |
Other non current assets | 103.214 M 747.06 % | 12.185 M 101.39 % | -873.515 M -15 596.10 % | 5.637 M -99.42 % | 967.380 M 1.01 % | 957.732 M -13.86 % | 1.112 B 3 076.18 % | 35.006 M -96.85 % | 1.112 B -0.68 % | 1.120 B | 0.000 |
Long term investments | 0.000 -100.00 % | 90.950 M -7.50 % | 98.327 M 0.00 % | 98.327 M 111.32 % | -868.375 M -1.30 % | -857.202 M 14.94 % | -1.008 B | 0.000 100.00 % | -1.010 B 1.65 % | -1.027 B | 0.000 |
Intangible assets | 0.000 | 0.000 -100.00 % | 1.155 B 8 247 257.14 % | 14.000 K -75.00 % | 56.000 K -99.99 % | 666.178 M 205.19 % | 218.281 M 46 842.15 % | 465.000 K | 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 -100.00 % | 883.912 M 6 313 557.14 % | 14.000 K -75.00 % | 56.000 K -79.86 % | 278.000 K -21.02 % | 352.000 K -24.30 % | 465.000 K -25.84 % | 627.000 K -22.21 % | 806.000 K | 0.000 |
Property plant equipment net | 234.558 M -1.24 % | 237.494 M -2.02 % | 242.386 M -1.52 % | 246.123 M -2.48 % | 252.373 M -8.07 % | 274.520 M -1.44 % | 278.518 M -3.94 % | 289.937 M -1.64 % | 294.776 M -3.12 % | 304.273 M | 0.000 |
Total non current assets | 388.988 M 6.78 % | 364.295 M -2.62 % | 374.095 M 0.84 % | 370.982 M -7.63 % | 401.625 M -3.59 % | 416.573 M -1.63 % | 423.490 M -0.54 % | 425.803 M -0.87 % | 429.525 M 0.19 % | 428.713 M | 0.000 |
Other current assets | 1.456 M 14.20 % | 1.275 M -71.35 % | 4.450 M -61.21 % | 11.473 M -95.16 % | 236.869 M 583.23 % | 34.669 M 85.55 % | 18.684 M -91.78 % | 227.353 M 2 834.72 % | 7.747 M 50.90 % | 5.134 M -39.01 % | 8.418 M |
Short term investments | 892.574 M -10.52 % | 997.523 M 1.56 % | 982.239 M 1.80 % | 964.911 M -0.23 % | 967.130 M 1.53 % | 952.532 M -14.18 % | 1.110 B -3.16 % | 1.146 B 3.26 % | 1.110 B -0.83 % | 1.119 B | 0.000 |
cash and cash equivalents | 1.839 B 4.16 % | 1.765 B 53.78 % | 1.148 B 46.88 % | 781.579 M 37.87 % | 566.912 M -23.30 % | 739.127 M 4.62 % | 706.521 M -3.55 % | 732.545 M 5.66 % | 693.285 M 6.50 % | 650.994 M | 0.000 |
Cash and short term investments | 2.731 B -1.14 % | 2.763 B 29.70 % | 2.130 B 21.97 % | 1.746 B 13.85 % | 1.534 B -9.32 % | 1.692 B -6.87 % | 1.816 B -3.31 % | 1.879 B 4.18 % | 1.803 B 1.86 % | 1.770 B | 0.000 |
Total current assets | 2.851 B -13.93 % | 3.313 B -1.53 % | 3.364 B -2.73 % | 3.458 B 24.10 % | 2.787 B 10.01 % | 2.533 B 15.79 % | 2.188 B -0.88 % | 2.207 B 5.33 % | 2.095 B 1.50 % | 2.064 B | 0.000 |
Inventory | 34.130 M -24.34 % | 45.107 M -39.50 % | 74.552 M -76.22 % | 313.516 M 85.55 % | 168.964 M 20.36 % | 140.377 M 4.67 % | 134.118 M 32.87 % | 100.942 M 0.16 % | 100.783 M 45.82 % | 69.117 M | 0.000 |
Net receivables | 83.968 M -83.31 % | 503.253 M -56.41 % | 1.155 B -16.73 % | 1.387 B 63.78 % | 846.662 M 27.09 % | 666.178 M 205.19 % | 218.281 M -0.87 % | 220.198 M | 0.000 | 0.000 -100.00 % | 171.969 M |
Tax assets | 51.216 M 116.41 % | 23.666 M 2.96 % | 22.985 M 10.08 % | 20.881 M -58.40 % | 50.191 M 21.69 % | 41.245 M 1.83 % | 40.503 M 19.29 % | 33.952 M 7.70 % | 31.524 M 4.10 % | 30.281 M | 0.000 |
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 | 6.418 M -70.50 % | 21.756 M -40.52 % | 36.578 M -89.17 % | 337.645 M 63.13 % | 206.983 M 15.86 % | 178.649 M 92.13 % | 92.982 M 35.14 % | 68.802 M 69.66 % | 40.553 M 10.33 % | 36.757 M -40.88 % | 62.178 M |
Tax payables | 14.208 M -92.42 % | 187.339 M 1.62 % | 184.353 M 8.12 % | 170.510 M 115.13 % | 79.259 M 111.99 % | 37.388 M 764.46 % | 4.325 M | 0.000 | 0.000 | 0.000 | 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 | 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 |
Preferred stock | 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 | 987.422 M 8.85 % | 907.112 M -0.69 % | 913.434 M 0.74 % | 906.769 M 76.20 % | 514.638 M -1.43 % | 522.107 M 0.00 % | 522.107 M -46.38 % | 973.754 M 1.03 % | 963.833 M 84.60 % | 522.107 M 0.00 % | 522.107 M |
Deferred tax liabilities non current | 5.838 M -74.62 % | 22.999 M 7.60 % | 21.374 M 98.79 % | 10.752 M -46.13 % | 19.958 M 9.90 % | 18.160 M 175.86 % | 6.583 M -68.38 % | 20.816 M 110.62 % | 9.883 M -9.55 % | 10.927 M | 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 |
Total assets | 3.240 B -11.88 % | 3.677 B -1.63 % | 3.738 B -2.38 % | 3.829 B 20.10 % | 3.188 B 8.09 % | 2.949 B 12.96 % | 2.611 B -0.83 % | 2.633 B 4.28 % | 2.525 B 1.27 % | 2.493 B | 0.000 |
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 | 346.201 M -39.95 % | 576.502 M 195.81 % | 194.886 M 145.78 % | -425.678 M -125.03 % | -189.163 M 41.72 % | -324.600 M -659.28 % | -42.751 M -1 190.87 % | 3.919 M -78.29 % | 18.052 M 134.88 % | -51.758 M |
Accounts receivables | 371.208 M -38.82 % | 606.765 M 156.24 % | 236.799 M 149.80 % | -475.453 M -146.57 % | -192.825 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 9.387 M -68.12 % | 29.445 M -87.65 % | 238.405 M 263.89 % | -145.465 M -270.71 % | -39.240 M -548.49 % | -6.051 M 82.26 % | -34.102 M -3 028.62 % | -1.090 M 96.55 % | -31.549 M -237.99 % | 22.863 M |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 30.967 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -34.394 M 42.40 % | -59.708 M 78.70 % | -280.318 M -243.58 % | 195.240 M 1 535.86 % | 11.935 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -2.451 M 36.70 % | -3.872 M -105.28 % | 73.269 M 121.77 % | -336.487 M -6 463.22 % | 5.288 M 137.79 % | -13.994 M 5.48 % | -14.806 M -16.78 % | -12.678 M -119.80 % | -5.768 M 46.68 % | -10.817 M |
Net cash provided by operating activities | 142.075 M -75.75 % | 585.760 M 28.54 % | 455.692 M 423.00 % | -141.080 M -2 441.58 % | 6.025 M 103.71 % | -162.431 M -3 089.16 % | 5.434 M -79.71 % | 26.780 M -9.06 % | 29.449 M 158.85 % | -50.042 M |
Investments in property plant and equipment | -2.695 M -16.16 % | -2.320 M 62.46 % | -6.180 M -8.69 % | -5.686 M 38.56 % | -9.254 M -34.96 % | -6.857 M -243.88 % | -1.994 M -30.33 % | -1.530 M 47.15 % | -2.895 M -114.92 % | -1.347 M |
Acquisitions net | 0.000 -100.00 % | 33.013 M | 0.000 -100.00 % | 186.732 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -4.129 M -466.39 % | -729.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.237 M -32 692.31 % | 13.000 K 100.31 % | -4.155 M | 0.000 |
Sales maturities of investments | 0.000 | 0.000 100.00 % | -3.866 M -7 129.09 % | 55.000 K 102.50 % | -2.201 M -101.17 % | 188.688 M | 0.000 | 0.000 -100.00 % | 11.819 M | 0.000 |
Other investing activites | 6.628 M | 0.000 -100.00 % | 244.000 K 1 061.90 % | 21.000 K -99.40 % | 3.524 M | 0.000 | 0.000 -100.00 % | 9.000 K -99.84 % | 5.511 M | 0.000 |
Net cash used for investing activites | -196.000 K -100.65 % | 29.964 M 405.69 % | -9.802 M -105.41 % | 181.122 M 2 383.72 % | -7.931 M -104.36 % | 181.831 M 3 018.17 % | -6.231 M -409.48 % | -1.223 M -111.90 % | 10.280 M 863.18 % | -1.347 M |
Debt repayment | 0.000 100.00 % | -22.477 M | 0.000 -100.00 % | 9.549 M -3.68 % | 9.914 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 % | -23.340 M 50.00 % | -46.679 M | 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 |
Net cash used provided by financing activities | 0.000 100.00 % | -22.477 M 3.70 % | -23.340 M 37.14 % | -37.130 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Effect of forex changes on cash | -68.601 M -4 173.69 % | 1.684 M 102.12 % | -79.489 M -137.54 % | 211.755 M 5 264.76 % | -4.100 M -131.05 % | 13.206 M 152.35 % | -25.227 M -284.10 % | 13.703 M 434.86 % | 2.562 M 191.14 % | -2.811 M |
Net change in cash | 73.475 M -88.10 % | 617.408 M 68.51 % | 366.401 M 70.68 % | 214.667 M 3 674.21 % | -6.006 M -118.42 % | 32.606 M 225.29 % | -26.024 M -166.29 % | 39.260 M -7.17 % | 42.291 M 178.03 % | -54.200 M |
Cash at beginning of period | 1.765 B 53.78 % | 1.148 B 46.88 % | 781.579 M 6.61 % | 733.121 M -0.81 % | 739.127 M 4.62 % | 706.521 M -3.55 % | 732.545 M 5.66 % | 693.285 M 6.50 % | 650.994 M -7.69 % | 705.194 M |
Cash at end of period | 1.839 B 4.16 % | 1.765 B 53.78 % | 1.148 B 46.88 % | 781.579 M 6.61 % | 733.121 M -0.81 % | 739.127 M 4.62 % | 706.521 M -3.55 % | 732.545 M 5.66 % | 693.285 M 6.50 % | 650.994 M |
Operating cash flow | 142.075 M -75.75 % | 585.760 M 28.54 % | 455.692 M 446.45 % | -131.531 M -2 283.09 % | 6.025 M 103.71 % | -162.431 M -3 089.16 % | 5.434 M -79.71 % | 26.780 M -9.06 % | 29.449 M 158.85 % | -50.042 M |
Capital expenditure | -2.695 M -16.16 % | -2.320 M 62.46 % | -6.180 M -8.69 % | -5.686 M 38.56 % | -9.254 M -34.96 % | -6.857 M -243.88 % | -1.994 M -30.33 % | -1.530 M 47.15 % | -2.895 M -114.92 % | -1.347 M |
Free CashFlow | 139.380 M -76.11 % | 583.440 M 29.79 % | 449.512 M 427.59 % | -137.217 M -4 149.52 % | -3.229 M 98.09 % | -169.288 M -5 021.16 % | 3.440 M -86.38 % | 25.250 M -4.91 % | 26.554 M 151.67 % | -51.389 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 |