4949.TW

Win Win Precision Technology Co., Ltd. 4949.TW

Finances

2024 2023 2022 2021 2020 2019
Revenue 2.409 B -46.50 % 4.502 B -19.57 % 5.598 B 78.95 % 3.128 B 25.24 % 2.498 B 9.55 % 2.280 B
Net income -90.250 M -146.45 % 194.296 M -62.10 % 512.608 M 884.23 % 52.082 M -32.61 % 77.284 M 23.66 % 62.498 M
Income before tax -110.483 M -140.77 % 271.007 M -55.87 % 614.166 M 892.14 % 61.903 M -33.26 % 92.748 M 18.78 % 78.082 M
Income before tax ratio -0.05 -176.20 % 0.06 -45.14 % 0.11 454.43 % 0.02 -46.71 % 0.04 8.43 % 0.03
EBITDA -37.470 M -112.73 % 294.234 M -56.90 % 682.687 M 537.92 % 107.017 M -10.57 % 119.666 M 24.24 % 96.320 M
Net income ratio -0.04 -186.82 % 0.04 -52.87 % 0.09 450.01 % 0.02 -46.19 % 0.03 12.88 % 0.03
Ratio EBITDA -0.02 -123.80 % 0.07 -46.41 % 0.12 256.48 % 0.03 -28.60 % 0.05 13.41 % 0.04
Gross profit ratio 0.25 11.78 % 0.23 -19.32 % 0.28 6.16 % 0.27 10.67 % 0.24 5.55 % 0.23
Weighted average shs out dil 64.816 M 4.08 % 62.274 M 10.69 % 56.261 M -0.18 % 56.365 M 12.31 % 50.186 M 0.36 % 50.005 M
Weighted average shs out 64.816 M 6.75 % 60.718 M 9.20 % 55.600 M -1.04 % 56.185 M 11.69 % 50.302 M 0.25 % 50.179 M
EPS diluted -1.39 -144.55 % 3.12 -65.75 % 9.11 829.59 % 0.98 -36.36 % 1.54 23.20 % 1.25
Earnings per share -1.39 -143.44 % 3.20 -65.29 % 9.22 840.82 % 0.98 -36.36 % 1.54 23.20 % 1.25
Gross profit 612.039 M -40.19 % 1.023 B -35.11 % 1.577 B 89.97 % 830.116 M 38.61 % 598.893 M 15.62 % 517.966 M
Income tax expense -20.233 M -126.38 % 76.711 M -24.47 % 101.558 M 934.09 % 9.821 M -36.49 % 15.464 M -3.51 % 16.026 M
Cost of revenue 1.797 B -48.35 % 3.479 B -13.48 % 4.021 B 74.97 % 2.298 B 21.03 % 1.899 B 7.76 % 1.762 B
General and administrative expenses 250.138 M 1.51 % 246.424 M 13.52 % 217.075 M 30.74 % 166.031 M -9.24 % 182.934 M 10.54 % 165.489 M
Selling and marketing expenses 377.404 M -19.17 % 466.893 M -33.40 % 701.054 M 31.38 % 533.614 M 82.30 % 292.709 M 11.47 % 262.598 M
Other expenses 0.000 100.00 % -7.331 M 0.000 0.000 0.000 0.000
Operating expenses 703.897 M -7.17 % 758.268 M -22.56 % 979.196 M 30.09 % 752.689 M 50.31 % 500.765 M 15.48 % 433.639 M
Cost and expenses 2.501 B -40.98 % 4.237 B -15.26 % 5.000 B 63.90 % 3.051 B 27.14 % 2.400 B 9.28 % 2.196 B
Research and development expenses 76.355 M 46.04 % 52.282 M -14.39 % 61.067 M 15.13 % 53.044 M 68.58 % 31.465 M -0.05 % 31.482 M
Selling general and administrative expenses 627.542 M -12.02 % 713.317 M -22.31 % 918.129 M 31.23 % 699.645 M 46.65 % 477.099 M 14.50 % 416.692 M
Interest income 7.296 M 42.70 % 5.113 M 495.23 % 859.000 K 423.78 % 164.000 K -96.95 % 5.380 M -13.85 % 6.245 M
Interest expense 5.489 M -5.85 % 5.830 M 105.35 % 2.839 M -45.03 % 5.165 M 0.000 0.000
Depreciation and amortization 67.524 M 131.80 % 29.130 M -49.51 % 57.692 M 41.68 % 40.719 M 38.80 % 29.337 M 10.59 % 26.528 M
Operating income -91.858 M -134.65 % 265.104 M -57.58 % 624.995 M 842.71 % 66.298 M -26.60 % 90.329 M 29.43 % 69.792 M
Operating income ratio -0.04 -164.76 % 0.06 -47.26 % 0.11 426.80 % 0.02 -41.40 % 0.04 18.15 % 0.03
Total other income expenses net -18.625 M -415.52 % 5.903 M -75.76 % 24.354 M 654.13 % -4.395 M -281.69 % 2.419 M -70.82 % 8.290 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -778.927 M -85.81 % -419.199 M 34.81 % -643.001 M -504.55 % -106.360 M -192.57 % 114.894 M 113.38 % 53.846 M
Total investments 1.451 M -91.17 % 16.432 M 0.000 0.000 0.000 0.000
Total debt 78.016 M -65.23 % 224.385 M 156.10 % 87.616 M -68.94 % 282.064 M -23.36 % 368.019 M 31.69 % 279.452 M
Accumulated other comprehensive income loss 0.000 0.000 100.00 % -38.509 M 28.60 % -53.936 M -23.15 % -43.796 M 11.46 % -49.465 M
Retained earnings 236.911 M -51.69 % 490.407 M -6.61 % 525.097 M 717.86 % 64.204 M -16.92 % 77.284 M 551.16 % -17.130 M
Common stock 670.240 M 10.41 % 607.050 M 10.00 % 551.864 M 21.40 % 454.589 M 0.00 % 454.589 M 0.00 % 454.589 M
Total equity 1.554 B -3.32 % 1.608 B 4.58 % 1.537 B 91.38 % 803.338 M 3.65 % 775.034 M 8.43 % 714.810 M
Other non current liabilities 17.184 M -5.86 % 18.254 M 771.73 % 2.094 M 0.00 % 2.094 M -87.33 % 16.533 M 15.11 % 14.363 M
Long term debt 20.777 M 24.36 % 16.707 M -28.31 % 23.304 M 107.65 % 11.223 M -66.57 % 33.574 M 169.04 % 12.479 M
Total non current liabilities 38.909 M 11.29 % 34.961 M 37.65 % 25.398 M 90.72 % 13.317 M -73.42 % 50.107 M 86.67 % 26.842 M
Other current liabilities 203.612 M -15.09 % 239.791 M 313.52 % -112.303 M -1 970.86 % -5.423 M -102.70 % 200.973 M 37.92 % 145.716 M
Deferred revenue 0.000 0.000 -100.00 % 478.842 M 61.36 % 296.757 M 0.000 0.000
Short term debt 57.239 M -72.44 % 207.678 M 222.92 % 64.312 M -76.25 % 270.841 M -22.33 % 348.701 M 25.31 % 278.281 M
Total current liabilities 391.057 M -41.69 % 670.647 M -48.65 % 1.306 B 74.73 % 747.424 M 18.32 % 631.673 M 12.03 % 563.832 M
Total liabilities 429.966 M -39.06 % 705.608 M -47.00 % 1.331 B 75.01 % 760.741 M 11.58 % 681.780 M 15.42 % 590.674 M
Other non current assets 26.543 M -63.06 % 71.863 M 95.55 % 36.750 M 44.70 % 25.397 M -50.61 % 51.418 M -3.85 % 53.476 M
Long term investments 0.000 -100.00 % 16.432 M 0.000 0.000 0.000 0.000
Intangible assets 8.022 M 22.51 % 6.548 M 30.62 % 5.013 M -29.14 % 7.075 M -42.39 % 12.281 M 574.41 % 1.821 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 8.022 M 22.51 % 6.548 M 30.62 % 5.013 M -29.14 % 7.075 M -42.39 % 12.281 M 574.41 % 1.821 M
Property plant equipment net 86.859 M -38.11 % 140.344 M 0.40 % 139.789 M 37.25 % 101.852 M -45.29 % 186.165 M 117.19 % 85.717 M
Total non current assets 198.573 M -15.57 % 235.187 M 3.93 % 226.299 M 42.59 % 158.703 M -36.48 % 249.864 M 77.19 % 141.014 M
Other current assets 99.695 M -36.73 % 157.583 M 27.89 % 123.219 M 73.32 % 71.094 M 0.52 % 70.727 M -57.17 % 165.122 M
Short term investments 1.451 M 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 856.943 M 33.15 % 643.584 M -11.91 % 730.617 M 88.10 % 388.424 M 53.45 % 253.125 M 12.20 % 225.606 M
Cash and short term investments 858.394 M 33.38 % 643.584 M -11.91 % 730.617 M 88.10 % 388.424 M 53.45 % 253.125 M 12.20 % 225.606 M
Total current assets 1.786 B -14.07 % 2.078 B -21.36 % 2.643 B 88.03 % 1.405 B 16.44 % 1.207 B 3.65 % 1.164 B
Inventory 553.294 M -46.34 % 1.031 B -29.52 % 1.463 B 121.38 % 660.814 M -0.70 % 665.488 M 23.12 % 540.540 M
Net receivables 274.346 M 11.56 % 245.921 M -24.75 % 326.820 M 14.48 % 285.492 M 31.19 % 217.610 M -6.69 % 233.202 M
Tax assets 77.149 M 0.000 -100.00 % 44.747 M 83.55 % 24.379 M 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 128.684 M -8.49 % 140.621 M -81.30 % 751.976 M 342.64 % 169.883 M 107.18 % 81.999 M -41.36 % 139.835 M
Tax payables 1.522 M -98.16 % 82.557 M -32.97 % 123.165 M 701.54 % 15.366 M 0.000 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 39.074 M -20.70 % 49.273 M -5.49 % 52.133 M 118.41 % 23.869 M -50.10 % 47.830 M 101.08 % 23.787 M
Preferred stock 0.000 -100.00 % 36.633 M -4.87 % 38.509 M -28.60 % 53.936 M 0.000 0.000
Other total stockholders equity 647.185 M 36.63 % 473.677 M 20.35 % 393.593 M 16.28 % 338.481 M 17.96 % 286.957 M -12.20 % 326.816 M
Deferred tax liabilities non current 948.000 K 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.984 B -14.22 % 2.313 B -19.36 % 2.869 B 83.42 % 1.564 B 7.36 % 1.457 B 11.59 % 1.305 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 12.197 M 0.51 % 12.135 M 135.86 % 5.145 M 0.000 0.000 0.000
Change in working capital 484.888 M 290.98 % -253.894 M -23.06 % -206.315 M -248.49 % 138.939 M 207.49 % -129.262 M 2.02 % -131.928 M
Accounts receivables -23.023 M -124.34 % 94.597 M 292.74 % -49.080 M 30.52 % -70.639 M -1 688.11 % 4.448 M 120.96 % -21.223 M
Inventory 477.995 M 8.13 % 442.063 M 155.81 % -792.125 M -17 047.48 % 4.674 M 103.59 % -130.236 M -46.02 % -89.188 M
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 29.916 M 103.78 % -790.554 M -1 050.12 % 83.206 M 23.10 % 67.591 M 2 045.62 % -3.474 M 83.85 % -21.517 M
Other non cash items -78.778 M -63.46 % -48.195 M -2 534.09 % 1.980 M -60.41 % 5.001 M 255.31 % -3.220 M 98.03 % -163.159 M
Net cash provided by operating activities 375.348 M 1 474.05 % -27.317 M -106.18 % 441.966 M 105.60 % 214.959 M 2 028.58 % -11.146 M 94.33 % -196.606 M
Investments in property plant and equipment -9.911 M -4.83 % -9.454 M 81.46 % -50.992 M -8.62 % -46.947 M -377.44 % -9.833 M 65.13 % -28.197 M
Acquisitions net 0.000 100.00 % -17.555 M 0.000 -100.00 % 70.972 M 0.000 100.00 % -3.000 K
Purchases of investments 0.000 0.000 100.00 % -1.000 M 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -1.385 M 70.41 % -4.680 M -59.78 % -2.929 M -494.12 % -493.000 K 95.71 % -11.488 M -226.38 % 9.090 M
Net cash used for investing activites -11.296 M 64.35 % -31.689 M 42.25 % -54.876 M -270.44 % 32.196 M 251.01 % -21.321 M -11.57 % -19.110 M
Debt repayment -136.170 M -197.52 % 139.629 M 162.69 % -222.712 M -1 501.44 % -13.907 M 8.21 % -15.151 M -19.79 % -12.648 M
Common stock issued 167.840 M 0.000 -100.00 % 210.000 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -145.692 M -5.60 % -137.966 M -1 417.44 % -9.092 M 33.33 % -13.638 M 40.00 % -22.729 M 0.000
Other financing activites -33.908 M -5.80 % -32.049 M -6.67 % -30.045 M 61.67 % -78.381 M -216.17 % 67.472 M -28.20 % 93.966 M
Net cash used provided by financing activities -147.930 M -386.84 % -30.386 M 41.40 % -51.849 M 51.05 % -105.926 M -457.95 % 29.592 M -63.61 % 81.318 M
Effect of forex changes on cash -2.763 M -217.13 % 2.359 M -66.07 % 6.952 M 217.23 % -5.930 M -233.83 % 4.431 M 279.54 % -2.468 M
Net change in cash 213.359 M 345.15 % -87.033 M -125.43 % 342.193 M 152.92 % 135.299 M 550.88 % 20.787 M 113.29 % -156.371 M
Cash at beginning of period 643.584 M -11.91 % 730.617 M 88.10 % 388.424 M 53.45 % 253.125 M 8.95 % 232.338 M -40.23 % 388.709 M
Cash at end of period 856.943 M 33.15 % 643.584 M -11.91 % 730.617 M 88.10 % 388.424 M 53.45 % 253.125 M 8.95 % 232.338 M
Operating cash flow 375.348 M 1 474.05 % -27.317 M -106.18 % 441.966 M 105.60 % 214.959 M 2 028.58 % -11.146 M 94.33 % -196.606 M
Capital expenditure -14.084 M -2.06 % -13.800 M 72.94 % -50.992 M -8.62 % -46.947 M -377.44 % -9.833 M 65.13 % -28.197 M
Free CashFlow 361.264 M 978.62 % -41.117 M -110.52 % 390.974 M 132.71 % 168.012 M 900.86 % -20.979 M 90.67 % -224.803 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 668.524 M 16.01 % 576.284 M -3.28 % 595.801 M 3.82 % 573.895 M -9.07 % 631.160 M 3.82 % 607.956 M -15.25 % 717.387 M -35.74 % 1.116 B -10.52 % 1.248 B -12.19 % 1.421 B -10.91 % 1.595 B -2.31 % 1.633 B
Net income 24.311 M -8.87 % 26.677 M -17.42 % 32.306 M 362.33 % -12.315 M 81.85 % -67.859 M -60.11 % -42.382 M -441.82 % 12.399 M 159.98 % -20.671 M -118.55 % 111.405 M 22.20 % 91.163 M -28.50 % 127.493 M -18.34 % 156.131 M
Income before tax 29.116 M -25.06 % 38.854 M -14.00 % 45.177 M 403.51 % -14.885 M 83.29 % -89.095 M -72.40 % -51.680 M -630.60 % 9.740 M 52.09 % 6.404 M -95.35 % 137.821 M 17.75 % 117.042 M -27.21 % 160.788 M -15.79 % 190.931 M
Income before tax ratio 0.04 -35.40 % 0.07 -11.08 % 0.08 392.35 % -0.03 81.63 % -0.14 -66.06 % -0.09 -726.10 % 0.01 136.68 % 0.01 -94.81 % 0.11 34.10 % 0.08 -18.29 % 0.10 -13.80 % 0.12
EBITDA 42.329 M -18.66 % 52.040 M -15.32 % 61.452 M 1 678.64 % 3.455 M 104.88 % -70.736 M -119.32 % -32.253 M -234.02 % 24.065 M -12.19 % 27.405 M -82.52 % 156.795 M 21.00 % 129.582 M -29.24 % 183.120 M 1.35 % 180.682 M
Net income ratio 0.04 -21.44 % 0.05 -14.63 % 0.05 352.69 % -0.02 80.04 % -0.11 -54.23 % -0.07 -503.34 % 0.02 193.34 % -0.02 -120.74 % 0.09 39.16 % 0.06 -19.74 % 0.08 -16.41 % 0.10
Ratio EBITDA 0.06 -29.88 % 0.09 -12.45 % 0.10 1 613.24 % 0.01 105.37 % -0.11 -111.25 % -0.05 -258.15 % 0.03 36.65 % 0.02 -80.47 % 0.13 37.79 % 0.09 -20.57 % 0.11 3.74 % 0.11
Gross profit ratio 0.38 29.24 % 0.29 -21.19 % 0.37 18.50 % 0.31 73.30 % 0.18 17.21 % 0.16 -40.60 % 0.26 46.90 % 0.18 -30.74 % 0.26 14.73 % 0.22 -15.93 % 0.27 -1.26 % 0.27
Weighted average shs out dil 67.531 M 1.26 % 66.693 M 2.90 % 64.816 M 0.00 % 64.816 M 0.29 % 64.628 M 6.74 % 60.546 M -2.64 % 62.187 M 2.29 % 60.797 M -1.77 % 61.892 M -0.20 % 62.016 M 0.03 % 61.994 M 11.16 % 55.769 M
Weighted average shs out 67.531 M 1.26 % 66.693 M 2.90 % 64.816 M 0.00 % 64.816 M 0.29 % 64.628 M 6.74 % 60.546 M -2.63 % 62.181 M 2.28 % 60.797 M 0.41 % 60.546 M -0.38 % 60.775 M -2.19 % 62.139 M 11.44 % 55.761 M
EPS diluted 0.36 -10.00 % 0.40 -20.00 % 0.50 363.16 % -0.19 81.90 % -1.05 -50.00 % -0.70 -450.00 % 0.20 158.82 % -0.34 -118.89 % 1.80 22.45 % 1.47 -28.64 % 2.06 -26.43 % 2.80
Earnings per share 0.36 -10.00 % 0.40 -20.00 % 0.50 363.16 % -0.19 81.90 % -1.05 -50.00 % -0.70 -450.00 % 0.20 158.82 % -0.34 -118.48 % 1.84 22.67 % 1.50 -26.83 % 2.05 -26.79 % 2.80
Gross profit 254.096 M 49.93 % 169.479 M -23.78 % 222.342 M 23.02 % 180.737 M 57.57 % 114.701 M 21.69 % 94.259 M -49.66 % 187.242 M -5.60 % 198.357 M -38.03 % 320.068 M 0.74 % 317.705 M -25.11 % 424.225 M -3.54 % 439.779 M
Income tax expense 4.805 M -60.54 % 12.177 M -5.39 % 12.871 M 600.82 % -2.570 M 87.90 % -21.236 M -128.39 % -9.298 M -249.68 % -2.659 M -109.82 % 27.075 M 2.49 % 26.416 M 2.08 % 25.879 M -22.27 % 33.295 M -4.32 % 34.800 M
Cost of revenue 414.428 M 1.87 % 406.805 M 8.93 % 373.459 M -5.01 % 393.158 M -23.87 % 516.459 M 0.54 % 513.697 M -3.10 % 530.145 M -42.25 % 918.010 M -1.03 % 927.600 M -15.91 % 1.103 B -5.77 % 1.171 B -1.85 % 1.193 B
General and administrative expenses 63.236 M 10.02 % 57.478 M -6.63 % 61.560 M -1.38 % 62.424 M -7.04 % 67.150 M 13.81 % 59.004 M -10.23 % 65.728 M 12.10 % 58.632 M -6.72 % 62.856 M 6.16 % 59.208 M -20.98 % 74.926 M 42.76 % 52.484 M
Selling and marketing expenses 92.805 M 6.12 % 87.456 M -4.87 % 91.937 M 3.18 % 89.103 M -22.30 % 114.671 M 40.37 % 81.693 M -23.11 % 106.245 M -14.19 % 123.815 M 9.05 % 113.541 M -7.91 % 123.292 M -17.20 % 148.900 M -24.74 % 197.851 M
Other expenses 0.000 0.000 0.000 -100.00 % 1.472 M 625.12 % 203.000 K 0.000 100.00 % -1.304 M 0.000 0.000 0.000 0.000 0.000
Operating expenses 172.496 M 11.70 % 154.424 M -15.40 % 182.531 M 5.37 % 173.225 M -13.11 % 199.358 M 31.09 % 152.075 M -18.29 % 186.124 M -3.59 % 193.049 M 3.99 % 185.636 M -7.55 % 200.790 M -23.81 % 263.552 M 6.09 % 248.419 M
Cost and expenses 586.924 M 4.58 % 561.229 M 0.94 % 555.990 M -1.58 % 564.911 M -21.08 % 715.817 M 7.52 % 665.772 M -7.05 % 716.269 M -35.53 % 1.111 B -0.20 % 1.113 B -14.62 % 1.304 B -9.09 % 1.434 B -0.48 % 1.441 B
Research and development expenses 16.455 M 73.39 % 9.490 M -67.31 % 29.034 M 43.55 % 20.226 M 28.69 % 15.717 M 38.13 % 11.378 M -19.60 % 14.151 M 33.47 % 10.602 M 14.75 % 9.239 M -49.49 % 18.290 M 0.77 % 18.151 M 18.49 % 15.319 M
Selling general and administrative expenses 156.041 M 7.66 % 144.934 M -5.58 % 153.497 M 1.30 % 151.527 M -16.66 % 181.821 M 29.23 % 140.697 M -18.19 % 171.973 M -5.74 % 182.447 M 3.43 % 176.397 M -3.34 % 182.500 M -20.61 % 229.877 M -8.12 % 250.196 M
Interest income 2.467 M -14.67 % 2.891 M 15.18 % 2.510 M 22.80 % 2.044 M -8.63 % 2.237 M 342.97 % 505.000 K -80.49 % 2.588 M 332.78 % 598.000 K -63.49 % 1.638 M 466.78 % 289.000 K 151.30 % 115.000 K -73.19 % 429.000 K
Interest expense 823.000 K -2.49 % 844.000 K -18.06 % 1.030 M -33.07 % 1.539 M 83.00 % 841.000 K -59.55 % 2.079 M -17.50 % 2.520 M 421.74 % 483.000 K -74.71 % 1.910 M 108.29 % 917.000 K 0.000 -100.00 % 472.000 K
Depreciation and amortization 12.390 M 0.39 % 12.342 M -19.04 % 15.245 M -9.26 % 16.801 M -4.09 % 17.518 M -2.46 % 17.960 M -1.10 % 18.160 M 4.45 % 17.387 M 1.49 % 17.131 M 9.37 % 15.663 M 126.25 % 6.923 M 7.87 % 6.418 M
Operating income 81.600 M 442.01 % 15.055 M -62.18 % 39.811 M 1 143.71 % 3.201 M 103.78 % -84.657 M -68.60 % -50.213 M -950.35 % 5.905 M -41.06 % 10.018 M -92.83 % 139.664 M 22.60 % 113.919 M -35.35 % 176.197 M 1.11 % 174.264 M
Operating income ratio 0.12 367.23 % 0.03 -60.90 % 0.07 1 097.98 % 0.01 104.16 % -0.13 -62.40 % -0.08 -1 103.41 % 0.01 -8.27 % 0.01 -91.98 % 0.11 39.61 % 0.08 -27.42 % 0.11 3.50 % 0.11
Total other income expenses net -52.484 M -320.53 % 23.799 M 343.51 % 5.366 M 129.67 % -18.086 M -307.53 % -4.438 M -202.52 % -1.467 M -164.71 % 2.267 M 106.84 % 1.096 M -67.01 % 3.322 M 184.90 % -3.913 M 74.61 % -15.409 M -192.45 % 16.667 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
Net debt -854.039 M 0.11 % -854.949 M -9.76 % -778.927 M -21.46 % -641.324 M 0.50 % -644.575 M -16.89 % -551.455 M -31.55 % -419.199 M 17.19 % -506.204 M -9.37 % -462.834 M -163.35 % 730.617 M 213.63 % -643.001 M
Total investments 1.323 M 0.000 -100.00 % 1.451 M -73.34 % 5.442 M -59.02 % 13.279 M -6.28 % 14.169 M -13.77 % 16.432 M 24.04 % 13.247 M -20.91 % 16.750 M -98.85 % 1.461 B 0.000
Total debt 102.769 M -10.19 % 114.423 M 46.67 % 78.016 M -41.09 % 132.432 M 31.35 % 100.824 M 4.62 % 96.373 M -57.05 % 224.385 M 53.84 % 145.860 M -28.75 % 204.730 M 0.000 -100.00 % 87.616 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 100.00 % -25.667 M 23.91 % -33.733 M 3.40 % -34.920 M 4.68 % -36.633 M -2.92 % -35.592 M 0.000 -100.00 % 1.537 B 4 092.38 % -38.509 M
Retained earnings 216.647 M 12.64 % 192.336 M -18.82 % 236.911 M 15.79 % 204.605 M -39.32 % 337.180 M 11.53 % 302.333 M -38.35 % 490.407 M 2.59 % 478.008 M -4.15 % 498.679 M 0.000 -100.00 % 525.097 M
Common stock 671.675 M 0.17 % 670.505 M 0.04 % 670.240 M -0.19 % 671.521 M 0.97 % 665.050 M 9.55 % 607.050 M 0.00 % 607.050 M 0.00 % 607.050 M 0.00 % 607.050 M 0.000 -100.00 % 551.864 M
Total equity 1.531 B 1.38 % 1.510 B -2.82 % 1.554 B 2.27 % 1.520 B -0.20 % 1.523 B 6.91 % 1.424 B -11.40 % 1.608 B 0.88 % 1.594 B -1.01 % 1.610 B 4.72 % 1.537 B 0.00 % 1.537 B
Other non current liabilities 21.646 M 16.63 % 18.559 M 8.00 % 17.184 M -6.90 % 18.457 M -2.89 % 19.006 M 4.23 % 18.234 M -0.11 % 18.254 M -6.22 % 19.465 M 829.56 % 2.094 M 0.000 -100.00 % 2.094 M
Long term debt 17.747 M -24.12 % 23.387 M 12.56 % 20.777 M 5.14 % 19.761 M 67.30 % 11.812 M -18.41 % 14.477 M -13.35 % 16.707 M 83.05 % 9.127 M -71.18 % 31.670 M 0.000 -100.00 % 23.304 M
Total non current liabilities 40.127 M -5.61 % 42.510 M 9.25 % 38.909 M 1.11 % 38.480 M 24.86 % 30.818 M -7.16 % 33.193 M -5.06 % 34.961 M 22.28 % 28.592 M -15.32 % 33.764 M 0.000 -100.00 % 25.398 M
Other current liabilities 253.627 M -14.84 % 297.823 M 46.27 % 203.612 M -19.74 % 253.698 M 3.32 % 245.556 M 454.05 % -69.357 M 2.93 % -71.451 M -6.52 % -67.079 M -49.54 % -44.858 M 0.000 100.00 % -112.303 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 460.836 M 48.06 % 311.242 M -15.38 % 367.832 M -27.43 % 506.873 M 0.000 -100.00 % 478.842 M
Short term debt 85.022 M -6.61 % 91.036 M 59.05 % 57.239 M -49.20 % 112.671 M 26.58 % 89.012 M 8.69 % 81.896 M -60.57 % 207.678 M 51.89 % 136.733 M -20.99 % 173.060 M 0.000 -100.00 % 64.312 M
Total current liabilities 529.567 M -7.68 % 573.601 M 46.68 % 391.057 M -17.69 % 475.079 M -13.73 % 550.671 M -19.41 % 683.315 M 1.89 % 670.647 M -24.57 % 889.081 M -15.93 % 1.058 B 0.000 -100.00 % 1.306 B
Total liabilities 569.694 M -7.53 % 616.111 M 43.29 % 429.966 M -16.28 % 513.559 M -11.68 % 581.489 M -18.84 % 716.508 M 1.54 % 705.608 M -23.11 % 917.673 M -15.91 % 1.091 B 0.000 -100.00 % 1.331 B
Other non current assets 23.381 M -12.76 % 26.802 M 0.98 % 26.543 M -4.99 % 27.938 M -73.90 % 107.025 M 310.36 % 26.081 M 3.86 % 25.111 M -13.10 % 28.897 M 3.50 % 27.920 M 103.82 % -730.617 M -2 088.07 % 36.750 M
Long term investments 0.000 0.000 0.000 -100.00 % 5.442 M -59.02 % 13.279 M -6.28 % 14.169 M -13.77 % 16.432 M 37.75 % 11.929 M -25.78 % 16.072 M 0.000 0.000
Intangible assets 355.004 M 4 477.74 % 7.755 M -3.33 % 8.022 M 40.39 % 5.714 M -6.51 % 6.112 M -9.26 % 6.736 M 2.87 % 6.548 M -2.79 % 6.736 M -98.19 % 372.246 M 0.000 -100.00 % 5.013 M
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 7.493 M -3.38 % 7.755 M -3.33 % 8.022 M 40.39 % 5.714 M -6.51 % 6.112 M -9.26 % 6.736 M 2.87 % 6.548 M -2.79 % 6.736 M 33.31 % 5.053 M 0.000 -100.00 % 5.013 M
Property plant equipment net 90.598 M -5.47 % 95.838 M 10.34 % 86.859 M -2.75 % 89.318 M -10.42 % 99.707 M -20.16 % 124.879 M -11.02 % 140.344 M 5.49 % 133.034 M -7.83 % 144.336 M 0.000 -100.00 % 139.789 M
Total non current assets 198.797 M -6.55 % 212.726 M 7.13 % 198.573 M -7.68 % 215.088 M -4.88 % 226.123 M -1.01 % 228.430 M -2.87 % 235.187 M 6.23 % 221.393 M -7.36 % 238.993 M 132.71 % -730.617 M -422.85 % 226.299 M
Other current assets 108.458 M -13.20 % 124.947 M 25.33 % 99.695 M -17.67 % 121.089 M 36.03 % 89.015 M -30.47 % 128.026 M -18.76 % 157.583 M 12.18 % 140.476 M 2.25 % 137.384 M 0.000 -100.00 % 123.219 M
Short term investments 1.323 M 0.000 -100.00 % 1.451 M 0.000 0.000 0.000 0.000 -100.00 % 1.318 M 94.40 % 678.000 K -99.95 % 1.461 B 0.000
cash and cash equivalents 956.808 M -1.30 % 969.372 M 13.12 % 856.943 M 10.75 % 773.756 M 3.80 % 745.399 M 15.06 % 647.828 M 0.66 % 643.584 M -1.30 % 652.064 M -2.32 % 667.564 M 191.37 % -730.617 M -200.00 % 730.617 M
Cash and short term investments 958.131 M -1.16 % 969.372 M 12.93 % 858.394 M 10.94 % 773.756 M 3.80 % 745.399 M 15.06 % 647.828 M 0.66 % 643.584 M -1.50 % 653.382 M -2.22 % 668.242 M -8.54 % 730.617 M 0.00 % 730.617 M
Total current assets 1.902 B -0.60 % 1.914 B 7.18 % 1.786 B -1.79 % 1.818 B -3.19 % 1.878 B -1.79 % 1.913 B -7.97 % 2.078 B -9.25 % 2.290 B -7.00 % 2.462 B 237.03 % 730.617 M -72.35 % 2.643 B
Inventory 480.705 M -1.50 % 488.004 M -11.80 % 553.294 M -9.91 % 614.186 M -17.81 % 747.234 M -10.80 % 837.688 M -18.76 % 1.031 B -10.20 % 1.148 B -10.67 % 1.285 B 0.000 -100.00 % 1.463 B
Net receivables 355.004 M 7.08 % 331.544 M 20.85 % 274.346 M -11.29 % 309.245 M 4.26 % 296.614 M -0.85 % 299.166 M 21.55 % 246.130 M -29.57 % 349.476 M -6.12 % 372.246 M 0.000 -100.00 % 326.820 M
Tax assets 77.325 M -6.08 % 82.331 M 6.72 % 77.149 M -10.99 % 86.676 M 0.000 -100.00 % 56.565 M 20.99 % 46.752 M 14.60 % 40.797 M -10.56 % 45.612 M 0.000 -100.00 % 44.747 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 171.432 M 2.47 % 167.296 M 30.01 % 128.684 M 20.01 % 107.231 M -49.73 % 213.330 M 65.20 % 129.131 M -8.17 % 140.621 M -62.25 % 372.509 M 2.11 % 364.807 M 0.000 -100.00 % 751.976 M
Tax payables 19.486 M 11.69 % 17.446 M 1 046.25 % 1.522 M 2.91 % 1.479 M -46.66 % 2.773 M -96.57 % 80.809 M -2.12 % 82.557 M 4.39 % 79.086 M 37.18 % 57.652 M 0.000 -100.00 % 123.165 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
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 42.519 M -11.97 % 48.300 M 23.61 % 39.074 M -0.36 % 39.216 M 17.71 % 33.316 M -20.09 % 41.691 M -15.39 % 49.273 M 39.05 % 35.436 M -39.22 % 58.299 M 0.000 -100.00 % 52.133 M
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 33.733 M -3.40 % 34.920 M -4.68 % 36.633 M 2.92 % 35.592 M 0.000 0.000 -100.00 % 38.509 M
Other total stockholders equity 643.079 M -0.70 % 647.641 M 0.07 % 647.185 M 0.54 % 643.679 M 23.63 % 520.666 M 37.95 % 377.424 M -7.40 % 407.604 M 10.03 % 370.432 M -15.51 % 438.457 M 0.000 -100.00 % 393.593 M
Deferred tax liabilities non current 734.000 K 30.14 % 564.000 K -40.51 % 948.000 K 261.83 % 262.000 K 0.000 -100.00 % 482.000 K 267.94 % 131.000 K -77.14 % 573.000 K 0.000 0.000 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 2.101 B -1.20 % 2.127 B 7.17 % 1.984 B -2.41 % 2.033 B -3.37 % 2.104 B -1.71 % 2.141 B -7.45 % 2.313 B -7.89 % 2.511 B -7.03 % 2.701 B 0.000 -100.00 % 2.869 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 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 982.000 K 56.12 % 629.000 K -55.92 % 1.427 M 23.23 % 1.158 M -82.41 % 6.585 M 117.54 % 3.027 M 15.49 % 2.621 M -17.03 % 3.159 M -0.69 % 3.181 M 0.22 % 3.174 M -14.70 % 3.721 M 161.31 % 1.424 M
Change in working capital 48.816 M 13.37 % 43.058 M -53.13 % 91.876 M 448.02 % 16.765 M -92.05 % 211.002 M 27.69 % 165.245 M 290.33 % -86.819 M -161.78 % 140.519 M 319.57 % -63.996 M 73.73 % -243.598 M -248.03 % -69.993 M 75.89 % -290.278 M
Accounts receivables -27.434 M 49.28 % -54.094 M -257.30 % 34.390 M 453.62 % -9.725 M -2 177.99 % 468.000 K 100.94 % -49.620 M -160.68 % 81.769 M 49.20 % 54.804 M 0.000 100.00 % -54.825 M -139.82 % 137.670 M 266.63 % -82.619 M
Inventory 2.306 M -96.58 % 67.478 M 21.48 % 55.548 M -58.77 % 134.726 M 44.89 % 92.982 M -52.25 % 194.739 M 58.36 % 122.970 M -9.78 % 136.305 M -47.39 % 259.064 M 439.64 % -76.276 M 68.33 % -240.841 M 1.27 % -243.928 M
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 73.944 M 149.19 % 29.674 M 1 431.17 % 1.938 M 101.79 % -108.236 M -192.07 % 117.552 M 273.11 % 31.506 M 162.22 % -50.640 M -5.94 % -47.801 M 0.000 100.00 % -50.616 M -252.56 % 33.178 M -8.52 % 36.269 M
Other non cash items -8.655 M -1 645.54 % 560.000 K 131.84 % -1.759 M 86.07 % -12.623 M 85.36 % -86.246 M -3 555.37 % 2.496 M 3 770.59 % -68.000 K 40.87 % -115.000 K -142.28 % 272.000 K -56.69 % 628.000 K 100.68 % -92.756 M -139.19 % 236.674 M
Net cash provided by operating activities 82.649 M -13.40 % 95.443 M -37.19 % 151.966 M 2 005.96 % 7.216 M -91.09 % 81.000 M -40.07 % 135.166 M 315.22 % -62.804 M -136.62 % 171.485 M 831.47 % -23.444 M 79.17 % -112.554 M -565.72 % -16.907 M -114.34 % 117.929 M
Investments in property plant and equipment -9.099 M -26.23 % -7.208 M -36.46 % -5.282 M -288.38 % -1.360 M 30.08 % -1.945 M 16.42 % -2.327 M -76.56 % -1.318 M 75.63 % -5.408 M -193.91 % -1.840 M 64.85 % -5.234 M 54.57 % -11.521 M 29.21 % -16.275 M
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 5.476 M 9 707.02 % -57.000 K -102.26 % 2.521 M 191.84 % -2.745 M -39 114.29 % -7.000 K 95.36 % -151.000 K 58.86 % -367.000 K -3 436.36 % 11.000 K 1 200.00 % -1.000 K -105.88 % 17.000 K 101.64 % -1.034 M -161.36 % 1.685 M
Net cash used for investing activites -3.623 M 50.13 % -7.265 M -163.13 % -2.761 M 32.74 % -4.105 M -110.30 % -1.952 M 21.23 % -2.478 M -47.59 % -1.679 M 68.89 % -5.397 M 72.17 % -19.396 M -271.78 % -5.217 M 58.45 % -12.555 M 13.95 % -14.590 M
Debt repayment -5.873 M -121.61 % 27.181 M 150.08 % -54.274 M -311.12 % 25.708 M 100.44 % 12.826 M 253.22 % -8.371 M -112.94 % 64.688 M 895.28 % -8.134 M -108.78 % 92.636 M 405.88 % 18.312 M 339.06 % -7.660 M -192.57 % 8.275 M
Common stock issued 2.012 M 323.58 % 475.000 K -83.15 % 2.819 M -56.44 % 6.471 M 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 0.000 100.00 % -137.966 M 0.000 0.000 0.000 100.00 % -9.092 M
Other financing activites -80.070 M -1 142.55 % -6.444 M 23.64 % -8.439 M 3.26 % -8.723 M -294.58 % 4.483 M 103.72 % -120.430 M -1 336.77 % -8.382 M 76.72 % -36.007 M -358.45 % -7.854 M -2.28 % -7.679 M -175.04 % -2.792 M -101.44 % 193.398 M
Net cash used provided by financing activities -83.931 M -495.68 % 21.212 M 135.42 % -59.894 M -355.35 % 23.456 M 35.51 % 17.309 M 113.44 % -128.801 M -328.75 % 56.306 M 130.92 % -182.107 M -314.79 % 84.782 M 697.35 % 10.633 M 201.73 % -10.452 M -105.18 % 201.673 M
Effect of forex changes on cash -7.659 M -352.02 % 3.039 M 149.62 % -6.124 M -442.12 % 1.790 M 47.45 % 1.214 M 240.06 % 357.000 K 217.82 % -303.000 K -158.38 % 519.000 K -66.79 % 1.563 M 169.48 % 580.000 K 109.06 % -6.404 M -122.72 % 28.186 M
Net change in cash -12.564 M -111.18 % 112.429 M 35.15 % 83.187 M 193.36 % 28.357 M -70.94 % 97.571 M 2 199.03 % 4.244 M 150.05 % -8.480 M 45.29 % -15.500 M -135.63 % 43.505 M 140.83 % -106.558 M -130.06 % -46.318 M -113.90 % 333.198 M
Cash at beginning of period 969.372 M 13.12 % 856.943 M 10.75 % 773.756 M 3.80 % 745.399 M 15.06 % 647.828 M 0.66 % 643.584 M -1.30 % 652.064 M -2.32 % 667.564 M 6.97 % 624.059 M -14.58 % 730.617 M -5.96 % 776.935 M 75.09 % 443.737 M
Cash at end of period 956.808 M -1.30 % 969.372 M 13.12 % 856.943 M 10.75 % 773.756 M 3.80 % 745.399 M 15.06 % 647.828 M 0.66 % 643.584 M -1.30 % 652.064 M -2.32 % 667.564 M 6.97 % 624.059 M -14.58 % 730.617 M -5.96 % 776.935 M
Operating cash flow 82.649 M -13.40 % 95.443 M -37.19 % 151.966 M 2 005.96 % 7.216 M -91.09 % 81.000 M -40.07 % 135.166 M 315.22 % -62.804 M -136.62 % 171.485 M 831.47 % -23.444 M 79.17 % -112.554 M -565.72 % -16.907 M -114.34 % 117.929 M
Capital expenditure -9.380 M -25.80 % -7.456 M 7.53 % -8.063 M -406.79 % -1.591 M 24.35 % -2.103 M 9.63 % -2.327 M -76.56 % -1.318 M 75.63 % -5.408 M -193.91 % -1.840 M 64.85 % -5.234 M 54.57 % -11.521 M 29.21 % -16.275 M
Free CashFlow 73.269 M -16.73 % 87.987 M -38.86 % 143.903 M 2 458.28 % 5.625 M -92.87 % 78.897 M -40.61 % 132.839 M 307.17 % -64.122 M -138.61 % 166.077 M 756.85 % -25.284 M 78.53 % -117.788 M -314.34 % -28.428 M -127.97 % 101.654 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019