4909.TWO

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
Date Form 10K
2024
2023
2022
2021
2020
2019