
Fong-Chien Construction Co.,LTD. 5523.TWO
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 512.836 M -84.61 % | 3.332 B 1 432.25 % | 217.444 M -92.90 % | 3.064 B 363.95 % | 660.371 M 185.10 % | 231.624 M |
Net income | 84.697 M -85.36 % | 578.518 M 23.18 % | 469.636 M -48.75 % | 916.440 M 1 712.69 % | 50.557 M 80.86 % | 27.953 M |
Income before tax | 119.694 M -79.17 % | 574.629 M 15.75 % | 496.454 M -52.58 % | 1.047 B 2 169.90 % | 46.126 M 48.12 % | 31.141 M |
Income before tax ratio | 0.23 35.33 % | 0.17 -92.45 % | 2.28 568.09 % | 0.34 389.26 % | 0.07 -48.05 % | 0.13 |
EBITDA | 123.222 M -79.04 % | 587.755 M 17.97 % | 498.224 M -52.90 % | 1.058 B 1 701.82 % | 58.703 M 35.14 % | 43.439 M |
Net income ratio | 0.17 -4.88 % | 0.17 -91.96 % | 2.16 622.05 % | 0.30 290.71 % | 0.08 -36.56 % | 0.12 |
Ratio EBITDA | 0.24 36.20 % | 0.18 -92.30 % | 2.29 563.68 % | 0.35 288.37 % | 0.09 -52.60 % | 0.19 |
Gross profit ratio | 0.28 25.81 % | 0.23 -25.12 % | 0.30 5.63 % | 0.29 65.40 % | 0.17 -53.41 % | 0.37 |
Weighted average shs out dil | 155.009 M -0.06 % | 155.099 M 0.05 % | 155.028 M 0.00 % | 155.034 M 0.02 % | 155.005 M -0.01 % | 155.025 M |
Weighted average shs out | 155.001 M -0.06 % | 155.099 M 0.06 % | 155.001 M 0.00 % | 155.001 M 0.00 % | 155.001 M -0.19 % | 155.294 M |
EPS diluted | 0.55 -85.25 % | 3.73 23.10 % | 3.03 -48.73 % | 5.91 1 690.91 % | 0.33 83.33 % | 0.18 |
Earnings per share | 0.55 -85.25 % | 3.73 23.10 % | 3.03 -48.73 % | 5.91 1 690.91 % | 0.33 83.33 % | 0.18 |
Gross profit | 146.064 M -80.63 % | 754.244 M 1 047.42 % | 65.734 M -92.50 % | 876.793 M 667.37 % | 114.260 M 32.84 % | 86.012 M |
Income tax expense | 34.884 M 979.80 % | -3.965 M -115.07 % | 26.318 M -38.13 % | 42.540 M 15 597.42 % | 271.000 K -96.74 % | 8.309 M |
Cost of revenue | 366.772 M -85.77 % | 2.578 B 1 599.00 % | 151.710 M -93.06 % | 2.187 B 300.46 % | 546.111 M 275.05 % | 145.612 M |
General and administrative expenses | 27.738 M -18.68 % | 34.110 M 9.65 % | 31.109 M -37.39 % | 49.687 M 86.07 % | 26.703 M -3.21 % | 27.590 M |
Selling and marketing expenses | 32.273 M -77.28 % | 142.072 M 724.80 % | 17.225 M -87.28 % | 135.397 M 227.93 % | 41.288 M 113.64 % | 19.326 M |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 60.011 M -65.94 % | 176.182 M 264.51 % | 48.334 M -73.89 % | 185.084 M 172.22 % | 67.991 M 44.92 % | 46.916 M |
Cost and expenses | 426.783 M -84.50 % | 2.754 B 1 276.56 % | 200.044 M -91.57 % | 2.372 B 286.26 % | 614.102 M 218.97 % | 192.528 M |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 60.011 M -65.94 % | 176.182 M 264.51 % | 48.334 M -73.89 % | 185.084 M 172.22 % | 67.991 M 44.92 % | 46.916 M |
Interest income | 12.819 M 83.21 % | 6.997 M 1.13 % | 6.919 M 548.45 % | 1.067 M 1 126.44 % | 87.000 K -44.94 % | 158.000 K |
Interest expense | 310.000 K -97.02 % | 10.408 M 57 722.22 % | 18.000 K -99.68 % | 5.663 M -39.47 % | 9.356 M -52.41 % | 19.661 M |
Depreciation and amortization | 2.141 M -4.25 % | 2.236 M 27.63 % | 1.752 M -65.28 % | 5.046 M 56.66 % | 3.221 M -25.83 % | 4.343 M |
Operating income | 86.053 M -85.11 % | 578.062 M 16.43 % | 496.472 M -52.84 % | 1.053 B 1 797.33 % | 55.482 M 41.91 % | 39.096 M |
Operating income ratio | 0.17 -3.29 % | 0.17 -92.40 % | 2.28 564.52 % | 0.34 308.95 % | 0.08 -50.22 % | 0.17 |
Total other income expenses net | 33.641 M 1 079.93 % | -3.433 M -100.72 % | 479.054 M 34.83 % | 355.305 M 248 565.03 % | -143.000 K 98.20 % | -7.955 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | 821.002 M 102.08 % | 406.275 M -79.04 % | 1.938 B 544.38 % | 300.821 M -87.09 % | 2.330 B | 0.000 |
Total investments | 178.441 M -0.60 % | 179.518 M 245.23 % | 52.000 M -70.62 % | 177.000 M | 0.000 | 0.000 |
Total debt | 1.397 B 5.85 % | 1.320 B -40.66 % | 2.224 B 40.63 % | 1.581 B -37.41 % | 2.527 B | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 107.672 M | 0.000 |
Retained earnings | 1.157 B -15.09 % | 1.363 B 28.12 % | 1.064 B 10.26 % | 964.658 M 566.81 % | 144.668 M | 0.000 |
Common stock | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B | 0.000 |
Total equity | 3.028 B -4.65 % | 3.176 B 12.22 % | 2.830 B 7.21 % | 2.640 B 54.58 % | 1.708 B | 0.000 |
Other non current liabilities | 1.238 M 2.82 % | 1.204 M -8.23 % | 1.312 M 8.97 % | 1.204 M 0.00 % | 1.204 M -17.87 % | 1.466 M |
Long term debt | 30.157 M -96.02 % | 757.696 M -22.60 % | 978.885 M 168.66 % | 364.358 M -66.07 % | 1.074 B -41.83 % | 1.846 B |
Total non current liabilities | 31.395 M -95.86 % | 758.900 M -22.58 % | 980.197 M 168.13 % | 365.562 M -66.00 % | 1.075 B | 0.000 |
Other current liabilities | 39.054 M -14.96 % | 45.924 M -28.88 % | 64.574 M -92.83 % | 900.559 M 39.06 % | 647.618 M 178.76 % | 232.323 M |
Deferred revenue | 244.558 M 7.53 % | 227.431 M -71.02 % | 784.779 M 83.77 % | 427.036 M -32.97 % | 637.074 M | 0.000 |
Short term debt | 1.367 B 143.15 % | 562.167 M -54.85 % | 1.245 B 2.31 % | 1.217 B -16.24 % | 1.453 B 152.80 % | 574.778 M |
Total current liabilities | 1.798 B 98.76 % | 904.627 M -62.00 % | 2.381 B -6.73 % | 2.552 B 1.33 % | 2.519 B | 0.000 |
Total liabilities | 1.829 B 9.97 % | 1.664 B -50.50 % | 3.361 B 15.17 % | 2.918 B -18.81 % | 3.594 B | 0.000 |
Other non current assets | 2.216 M -98.21 % | 124.067 M 12.90 % | 109.888 M -0.48 % | 110.421 M -8.24 % | 120.339 M 3 600.26 % | -3.438 M |
Long term investments | 286.874 M 59.80 % | 179.518 M | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 0.000 -100.00 % | 23.869 M | 0.000 -100.00 % | 314.277 M 19 420.31 % | 1.610 M -59.01 % | 3.928 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 0.000 -100.00 % | 17.482 M | 0.000 -100.00 % | 314.277 M 19 420.31 % | 1.610 M -53.17 % | 3.438 M |
Property plant equipment net | 40.142 M -3.85 % | 41.750 M -3.50 % | 43.266 M 19.27 % | 36.277 M 1 788.44 % | 1.921 M | 0.000 |
Total non current assets | 329.574 M -4.56 % | 345.335 M 125.48 % | 153.154 M -66.78 % | 460.975 M 272.14 % | 123.870 M 3 502.97 % | 3.438 M |
Other current assets | 115.918 M 220.56 % | 36.161 M -82.14 % | 202.518 M 8.28 % | 187.039 M -19.35 % | 231.904 M 156.44 % | 90.432 M |
Short term investments | 317.816 M 61.33 % | 197.000 M 278.85 % | 52.000 M -70.62 % | 177.000 M | 0.000 | 0.000 |
cash and cash equivalents | 576.040 M -36.95 % | 913.588 M 219.81 % | 285.665 M -77.69 % | 1.281 B 549.59 % | 197.150 M | 0.000 |
Cash and short term investments | 893.856 M -19.52 % | 1.111 B 228.90 % | 337.665 M -76.84 % | 1.458 B 639.37 % | 197.150 M | 0.000 |
Total current assets | 4.528 B 0.76 % | 4.494 B -25.56 % | 6.038 B 18.46 % | 5.097 B -1.57 % | 5.178 B | 0.000 |
Inventory | 3.517 B 5.81 % | 3.324 B -38.92 % | 5.442 B 58.59 % | 3.431 B -27.62 % | 4.741 B | 0.000 |
Net receivables | 1.382 M -94.21 % | 23.869 M -57.06 % | 55.587 M 25.55 % | 44.275 M 479.29 % | 7.643 M 94.58 % | 3.928 M |
Tax assets | 342.000 K -97.57 % | 14.081 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 127.369 M 112.94 % | 59.815 M -81.34 % | 320.510 M 244.43 % | 93.055 M -76.24 % | 391.633 M 463.70 % | 69.475 M |
Tax payables | 20.183 M 117.26 % | 9.290 M -64.32 % | 26.039 M | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 10.469 M 1.09 % | 10.356 M -0.71 % | 10.430 M -2.16 % | 10.660 M 110.79 % | -98.761 M | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 234.000 K -66.28 % | 694.000 K |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 310.691 M 22.88 % | 252.839 M 4 738.10 % | 5.226 M -95.43 % | 114.231 M 2.33 % | 111.626 M 2 723.12 % | 3.954 M |
Deferred tax liabilities non current | 0.000 | 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 | 4.858 B 0.38 % | 4.839 B -21.83 % | 6.191 B 11.39 % | 5.558 B 4.83 % | 5.301 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 | -175.166 M -111.38 % | 1.539 B 196.92 % | -1.588 B -266.01 % | 956.290 M 1 381.20 % | 64.562 M | 0.000 |
Accounts receivables | 22.508 M -17.94 % | 27.429 M | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -159.609 M -107.42 % | 2.150 B 208.99 % | -1.972 B -247.40 % | 1.338 B 329.62 % | -582.764 M | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -38.065 M 94.04 % | -638.514 M | 0.000 100.00 % | -369.488 M | 0.000 | 0.000 |
Other non cash items | -9.024 M 60.00 % | -22.562 M -200.99 % | -7.496 M 98.19 % | -415.221 M -4 579.67 % | 9.269 M | 0.000 |
Net cash provided by operating activities | -62.355 M -102.98 % | 2.093 B 235.31 % | -1.547 B -197.13 % | 1.593 B 2 158.09 % | 70.530 M | 0.000 |
Investments in property plant and equipment | 0.000 100.00 % | -187.000 K 97.72 % | -8.208 M 76.96 % | -35.625 M -21 890.74 % | -162.000 K | 0.000 |
Acquisitions net | 0.000 100.00 % | -180.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -221.896 M -53.03 % | -145.000 M | 0.000 100.00 % | -177.000 M | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 -100.00 % | 125.000 M | 0.000 | 0.000 | 0.000 |
Other investing activites | 101.603 M 4 540.69 % | -2.288 M -108.50 % | 26.925 M -96.29 % | 725.906 M 16 303.26 % | -4.480 M | 0.000 |
Net cash used for investing activites | -120.293 M 63.27 % | -327.475 M -273.30 % | 188.964 M -63.19 % | 513.281 M 11 229.25 % | -4.612 M | 0.000 |
Debt repayment | 77.568 M 108.58 % | -904.238 M -240.73 % | 642.512 M 167.98 % | -945.152 M -994.52 % | 105.660 M -90.48 % | 1.110 B |
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 | -232.502 M 0.00 % | -232.502 M 16.67 % | -279.003 M -260.00 % | -77.501 M -66.67 % | -46.500 M | 0.000 |
Other financing activites | 34.000 K 103.96 % | -858.000 K -37.94 % | -622.000 K -165.81 % | -234.000 K 67.59 % | -722.000 K 39.98 % | -1.203 M |
Net cash used provided by financing activities | -154.900 M 86.38 % | -1.138 B -413.49 % | 362.887 M 135.49 % | -1.022 B -1 849.53 % | 58.438 M | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | -337.548 M -153.76 % | 627.923 M 163.11 % | -995.008 M -191.83 % | 1.084 B 771.31 % | 124.356 M | 0.000 |
Cash at beginning of period | 913.588 M 219.81 % | 285.665 M -77.69 % | 1.281 B 549.59 % | 197.150 M 170.83 % | 72.794 M | 0.000 |
Cash at end of period | 576.040 M -36.95 % | 913.588 M 219.81 % | 285.665 M -77.69 % | 1.281 B 549.59 % | 197.150 M | 0.000 |
Operating cash flow | -62.355 M -102.98 % | 2.093 B 235.31 % | -1.547 B -197.13 % | 1.593 B 2 158.09 % | 70.530 M | 0.000 |
Capital expenditure | 0.000 100.00 % | -187.000 K 97.72 % | -8.208 M 76.96 % | -35.625 M -21 890.74 % | -162.000 K | 0.000 |
Free CashFlow | -62.355 M -102.98 % | 2.093 B 234.58 % | -1.555 B -199.88 % | 1.557 B 2 112.66 % | 70.368 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 | 1.112 M -1.85 % | 1.133 M -72.59 % | 4.134 M 500.87 % | 688.000 K -71.88 % | 2.447 M -99.52 % | 505.567 M -51.28 % | 1.038 B 635.42 % | 141.096 M -88.42 % | 1.218 B 30.24 % | 935.122 M | 0.000 |
Net income | -3.683 M -10.04 % | -3.347 M -222.83 % | 2.725 M 292.09 % | 695.000 K 105.05 % | -13.773 M -114.49 % | 95.050 M -34.58 % | 145.299 M 630.81 % | 19.882 M -91.64 % | 237.757 M 35.41 % | 175.580 M | 0.000 |
Income before tax | -3.653 M -10.20 % | -3.315 M -202.09 % | 3.247 M 261.98 % | 897.000 K -86.55 % | 6.670 M -93.87 % | 108.880 M -28.52 % | 152.320 M 661.83 % | 19.994 M -91.92 % | 247.379 M 59.67 % | 154.936 M | 0.000 |
Income before tax ratio | -3.29 -12.28 % | -2.93 -472.51 % | 0.79 -39.76 % | 1.30 -52.17 % | 2.73 1 165.68 % | 0.22 46.71 % | 0.15 3.59 % | 0.14 -30.23 % | 0.20 22.59 % | 0.17 | 0.00 |
EBITDA | -3.114 M -12.46 % | -2.769 M -166.67 % | 4.153 M 190.01 % | 1.432 M 131.82 % | -4.500 M -104.19 % | 107.426 M -29.98 % | 153.413 M 632.63 % | 20.940 M -91.60 % | 249.138 M 57.86 % | 157.826 M 1 251.26 % | -13.709 M |
Net income ratio | -3.31 -12.12 % | -2.95 -548.16 % | 0.66 -34.75 % | 1.01 117.95 % | -5.63 -3 093.79 % | 0.19 34.26 % | 0.14 -0.63 % | 0.14 -27.82 % | 0.20 3.97 % | 0.19 | 0.00 |
Ratio EBITDA | -2.80 -14.58 % | -2.44 -343.28 % | 1.00 -51.73 % | 2.08 213.18 % | -1.84 -965.46 % | 0.21 43.72 % | 0.15 -0.38 % | 0.15 -27.45 % | 0.20 21.20 % | 0.17 | 0.00 |
Gross profit ratio | 0.88 -0.25 % | 0.88 195.68 % | 0.30 -63.00 % | 0.81 32.66 % | 0.61 115.31 % | 0.28 29.77 % | 0.22 -10.92 % | 0.24 -0.55 % | 0.25 17.99 % | 0.21 | 0.00 |
Weighted average shs out dil | 184.150 M 10.04 % | 167.350 M 7.97 % | 155.001 M 0.00 % | 155.001 M 1.29 % | 153.033 M -1.28 % | 155.020 M 0.00 % | 155.023 M 1.36 % | 152.938 M -1.58 % | 155.397 M 0.24 % | 155.024 M 0.00 % | 155.026 M |
Weighted average shs out | 184.150 M 10.04 % | 167.350 M 7.97 % | 155.001 M 0.00 % | 155.001 M 1.29 % | 153.033 M -1.27 % | 155.001 M 0.00 % | 155.001 M 1.35 % | 152.938 M -1.58 % | 155.397 M 0.26 % | 155.001 M 0.00 % | 155.001 M |
EPS diluted | -0.02 0.00 % | -0.02 -213.64 % | 0.02 291.11 % | 0.00 105.00 % | -0.09 -114.75 % | 0.61 -35.11 % | 0.94 623.08 % | 0.13 -91.50 % | 1.53 35.40 % | 1.13 1 476.33 % | -0.08 |
Earnings per share | -0.02 0.00 % | -0.02 -213.64 % | 0.02 291.11 % | 0.00 105.00 % | -0.09 -114.75 % | 0.61 -35.11 % | 0.94 623.08 % | 0.13 -91.50 % | 1.53 35.40 % | 1.13 1 476.11 % | -0.08 |
Gross profit | 979.000 K -2.10 % | 1.000 M -18.96 % | 1.234 M 122.34 % | 555.000 K -62.70 % | 1.488 M -98.96 % | 142.787 M -36.77 % | 225.837 M 555.13 % | 34.472 M -88.48 % | 299.218 M 53.67 % | 194.717 M | 0.000 |
Income tax expense | 31.000 K | 0.000 -100.00 % | 491.000 K 177.40 % | 177.000 K -99.13 % | 20.410 M 47.83 % | 13.806 M 97.26 % | 6.999 M 7 345.74 % | 94.000 K -99.02 % | 9.597 M 146.46 % | -20.655 M | 0.000 |
Cost of revenue | 133.000 K 0.00 % | 133.000 K -95.41 % | 2.900 M 2 080.45 % | 133.000 K -86.13 % | 959.000 K -99.74 % | 362.780 M -55.31 % | 811.815 M 661.38 % | 106.624 M -88.39 % | 918.707 M 24.08 % | 740.405 M | 0.000 |
General and administrative expenses | 5.706 M 4.54 % | 5.458 M -36.00 % | 8.528 M 31.79 % | 6.471 M 13.65 % | 5.694 M -19.18 % | 7.045 M -50.32 % | 14.181 M 145.30 % | 5.781 M -21.06 % | 7.323 M 7.30 % | 6.825 M | 0.000 |
Selling and marketing expenses | 1.048 M 31.33 % | 798.000 K -50.06 % | 1.598 M 60.60 % | 995.000 K 20.02 % | 829.000 K -97.13 % | 28.851 M -50.92 % | 58.780 M 609.65 % | 8.283 M -80.88 % | 43.315 M 36.67 % | 31.694 M | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 153.000 K 466.67 % | 27.000 K -86.96 % | 207.000 K 183.56 % | 73.000 K -88.65 % | 643.000 K |
Operating expenses | 6.754 M 7.96 % | 6.256 M -38.22 % | 10.126 M 35.63 % | 7.466 M 14.46 % | 6.523 M -81.83 % | 35.896 M -50.80 % | 72.961 M 418.78 % | 14.064 M -72.23 % | 50.638 M 31.46 % | 38.519 M 5 890.51 % | 643.000 K |
Cost and expenses | 6.887 M 7.79 % | 6.389 M -50.95 % | 13.026 M 71.42 % | 7.599 M 1.56 % | 7.482 M -98.12 % | 398.676 M -54.94 % | 884.776 M 633.11 % | 120.688 M -87.55 % | 969.345 M 24.45 % | 778.924 M 121 039.04 % | 643.000 K |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 6.754 M 7.96 % | 6.256 M -38.22 % | 10.126 M 35.63 % | 7.466 M 14.46 % | 6.523 M -81.83 % | 35.896 M -50.80 % | 72.961 M 418.78 % | 14.064 M -72.23 % | 50.638 M 31.46 % | 38.519 M | 0.000 |
Interest income | 2.270 M 45.42 % | 1.561 M -51.43 % | 3.214 M 28.77 % | 2.496 M -45.03 % | 4.541 M 76.83 % | 2.568 M -4.21 % | 2.681 M 100.22 % | 1.339 M -34.07 % | 2.031 M 114.69 % | 946.000 K -6.71 % | 1.014 M |
Interest expense | 0.000 -100.00 % | 11.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 310.000 K -90.12 % | 3.138 M 96.62 % | 1.596 M -52.96 % | 3.393 M 48.75 % | 2.281 M | 0.000 |
Depreciation and amortization | 539.000 K 0.75 % | 535.000 K -0.19 % | 536.000 K 0.19 % | 535.000 K 0.00 % | 535.000 K 0.00 % | 535.000 K -0.37 % | 537.000 K 0.94 % | 532.000 K -4.66 % | 558.000 K -8.37 % | 609.000 K | 0.000 |
Operating income | -5.775 M -9.87 % | -5.256 M 40.89 % | -8.892 M -28.66 % | -6.911 M -203.61 % | 6.670 M -93.89 % | 109.190 M -29.76 % | 155.458 M 620.05 % | 21.590 M -91.39 % | 250.772 M 59.51 % | 157.217 M 24 550.54 % | -643.000 K |
Operating income ratio | -5.19 -11.95 % | -4.64 -115.67 % | -2.15 78.59 % | -10.05 -468.52 % | 2.73 1 162.08 % | 0.22 44.16 % | 0.15 -2.09 % | 0.15 -25.68 % | 0.21 22.47 % | 0.17 | 0.00 |
Total other income expenses net | 2.122 M 9.33 % | 1.941 M -84.01 % | 12.139 M 55.47 % | 7.808 M -33.29 % | 11.705 M 488.49 % | 1.989 M 457.73 % | -556.000 K -34.30 % | -414.000 K 65.53 % | -1.201 M 4.83 % | -1.262 M -176.16 % | 1.657 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 | 1.107 B 8.09 % | 1.024 B 24.72 % | 821.002 M 57.98 % | 519.701 M 262.33 % | 143.433 M 24.42 % | 115.282 M -71.62 % | 406.275 M -44.06 % | 726.242 M -12.33 % | 828.373 M -15.85 % | 984.352 M | 0.000 |
Total investments | 230.773 M -61.83 % | 604.565 M 238.80 % | 178.441 M -0.21 % | 178.811 M -0.17 % | 179.122 M -0.07 % | 179.249 M -0.15 % | 179.518 M -0.14 % | 179.770 M -0.10 % | 179.954 M 85.52 % | 97.000 M | 0.000 |
Total debt | 1.399 B 0.24 % | 1.395 B -0.12 % | 1.397 B 6.19 % | 1.316 B -0.08 % | 1.317 B -0.09 % | 1.318 B -0.15 % | 1.320 B -0.29 % | 1.324 B -18.69 % | 1.628 B -0.07 % | 1.629 B | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 1.064 B -1.13 % | 1.076 B -6.99 % | 1.157 B 0.24 % | 1.154 B 0.06 % | 1.154 B -5.85 % | 1.225 B -10.09 % | 1.363 B 11.94 % | 1.217 B 1.66 % | 1.198 B 18.95 % | 1.007 B | 0.000 |
Common stock | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B 0.00 % | 1.550 B | 0.000 |
Total equity | 2.932 B -0.52 % | 2.947 B -2.67 % | 3.028 B 0.09 % | 3.025 B 0.02 % | 3.025 B -0.45 % | 3.038 B -4.33 % | 3.176 B 4.80 % | 3.031 B 0.66 % | 3.011 B 8.58 % | 2.773 B | 0.000 |
Other non current liabilities | 1.112 M 0.00 % | 1.112 M -10.18 % | 1.238 M 0.00 % | 1.238 M 0.00 % | 1.238 M 2.82 % | 1.204 M 0.00 % | 1.204 M -8.23 % | 1.312 M 0.00 % | 1.312 M 0.00 % | 1.312 M 0.00 % | 1.312 M |
Long term debt | 28.003 M -3.71 % | 29.083 M -3.56 % | 30.157 M -3.42 % | 31.225 M -3.29 % | 32.288 M -88.44 % | 279.336 M -63.13 % | 757.696 M 14.33 % | 662.748 M -40.86 % | 1.121 B -0.09 % | 1.122 B 14.58 % | 978.885 M |
Total non current liabilities | 29.115 M -3.58 % | 30.195 M -3.82 % | 31.395 M -3.29 % | 32.463 M -3.17 % | 33.526 M -88.05 % | 280.540 M -63.03 % | 758.900 M 14.28 % | 664.060 M -40.81 % | 1.122 B -0.09 % | 1.123 B | 0.000 |
Other current liabilities | 398.865 M 7.50 % | 371.047 M 30.83 % | 283.612 M 583.16 % | 41.515 M -86.41 % | 305.375 M 15.92 % | 263.436 M 473.63 % | 45.924 M -12.37 % | 52.404 M -81.88 % | 289.134 M 6.09 % | 272.541 M -66.58 % | 815.404 M |
Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 207.457 M -57.78 % | 491.421 M 39.16 % | 353.123 M 31.07 % | 269.411 M -56.96 % | 626.015 M 11.94 % | 559.220 M -57.52 % | 1.316 B | 0.000 |
Short term debt | 1.371 B 0.32 % | 1.366 B -0.04 % | 1.367 B 6.43 % | 1.284 B 0.00 % | 1.284 B 23.67 % | 1.038 B 84.73 % | 562.167 M -14.95 % | 660.954 M 30.28 % | 507.328 M -0.01 % | 507.381 M -59.23 % | 1.245 B |
Total current liabilities | 1.839 B 1.37 % | 1.814 B 0.89 % | 1.798 B 10.65 % | 1.625 B -10.01 % | 1.806 B 25.30 % | 1.441 B 59.31 % | 904.627 M -38.48 % | 1.470 B 25.59 % | 1.171 B -40.62 % | 1.972 B | 0.000 |
Total liabilities | 1.868 B 1.29 % | 1.844 B 0.81 % | 1.829 B 10.38 % | 1.657 B -9.89 % | 1.839 B 6.83 % | 1.722 B 3.49 % | 1.664 B -22.06 % | 2.134 B -6.90 % | 2.293 B -25.92 % | 3.095 B | 0.000 |
Other non current assets | 341.156 M 15 295.13 % | 2.216 M -99.23 % | 289.090 M -0.17 % | 289.594 M 23 676.19 % | 1.218 M 19.53 % | 1.019 M -0.10 % | 1.020 M -66.40 % | 3.036 M 52.72 % | 1.988 M -98.48 % | 130.412 M | 0.000 |
Long term investments | 0.000 -100.00 % | 286.409 M 305.50 % | -139.375 M -372.89 % | -29.473 M -64.86 % | -17.878 M 73.61 % | -67.751 M -287.55 % | -17.482 M -153.35 % | 32.770 M -0.56 % | 32.954 M | 0.000 | 0.000 |
Intangible assets | 0.000 | 0.000 -100.00 % | 1.382 M -90.00 % | 13.825 M 669.34 % | 1.797 M 28.27 % | 1.401 M -94.03 % | 23.484 M 614.02 % | 3.289 M -34.66 % | 5.034 M | 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 % | 139.375 M 372.89 % | 29.473 M -90.36 % | 305.700 M -14.09 % | 355.833 M 16.30 % | 305.966 M 19.47 % | 256.100 M -0.05 % | 256.233 M | 0.000 | 0.000 |
Property plant equipment net | 39.412 M -0.83 % | 39.740 M -1.00 % | 40.142 M -0.99 % | 40.544 M -0.98 % | 40.946 M -0.97 % | 41.348 M -0.96 % | 41.750 M -0.51 % | 41.966 M -0.94 % | 42.365 M -0.99 % | 42.790 M | 0.000 |
Total non current assets | 380.910 M 15.88 % | 328.707 M -0.26 % | 329.574 M -0.28 % | 330.501 M 0.05 % | 330.349 M -0.15 % | 330.836 M -4.20 % | 345.335 M -2.59 % | 354.529 M 0.09 % | 354.197 M 104.50 % | 173.202 M | 0.000 |
Other current assets | 137.301 M 11.61 % | 123.021 M 6.13 % | 115.918 M 40.74 % | 82.363 M 26.76 % | 64.978 M 7 617.10 % | 842.000 K -97.67 % | 36.161 M -64.66 % | 102.327 M -3.80 % | 106.372 M -30.69 % | 153.474 M -20.79 % | 193.757 M |
Short term investments | 113.182 M -64.43 % | 318.156 M 0.11 % | 317.816 M 52.59 % | 208.284 M 5.73 % | 197.000 M -20.24 % | 247.000 M 25.38 % | 197.000 M 34.01 % | 147.000 M 0.00 % | 147.000 M 51.55 % | 97.000 M | 0.000 |
cash and cash equivalents | 291.947 M -21.39 % | 371.408 M -35.52 % | 576.040 M -27.62 % | 795.858 M -32.16 % | 1.173 B -2.44 % | 1.203 B 31.63 % | 913.588 M 52.91 % | 597.460 M -25.28 % | 799.552 M 24.03 % | 644.647 M | 0.000 |
Cash and short term investments | 405.129 M -41.25 % | 689.564 M -22.86 % | 893.856 M -10.98 % | 1.004 B -26.71 % | 1.370 B -5.48 % | 1.450 B 30.52 % | 1.111 B 49.18 % | 744.460 M -21.35 % | 946.552 M 27.63 % | 741.647 M | 0.000 |
Total current assets | 4.419 B -0.98 % | 4.463 B -1.44 % | 4.528 B 4.04 % | 4.352 B -4.00 % | 4.534 B 2.36 % | 4.429 B -1.44 % | 4.494 B -6.58 % | 4.810 B -2.80 % | 4.949 B -13.09 % | 5.694 B | 0.000 |
Inventory | 3.876 B 6.21 % | 3.649 B 3.75 % | 3.517 B 8.15 % | 3.252 B 5.00 % | 3.097 B 4.02 % | 2.978 B -10.42 % | 3.324 B -16.07 % | 3.960 B 1.78 % | 3.891 B -18.00 % | 4.746 B | 0.000 |
Net receivables | 1.089 M -21.54 % | 1.388 M 0.43 % | 1.382 M -90.00 % | 13.825 M 669.34 % | 1.797 M 28.27 % | 1.401 M -94.03 % | 23.484 M 614.02 % | 3.289 M -34.66 % | 5.034 M -90.63 % | 53.737 M -2.29 % | 54.997 M |
Tax assets | 342.000 K 0.00 % | 342.000 K 0.00 % | 342.000 K -5.79 % | 363.000 K 0.00 % | 363.000 K -6.20 % | 387.000 K -97.25 % | 14.081 M -31.83 % | 20.657 M 0.00 % | 20.657 M | 0.000 | 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 | 69.322 M 22.60 % | 56.545 M -55.61 % | 127.369 M 77.81 % | 71.634 M 198.24 % | 24.019 M -41.85 % | 41.304 M -30.95 % | 59.815 M -61.25 % | 154.379 M 109.61 % | 73.650 M -44.72 % | 133.220 M -58.43 % | 320.510 M |
Tax payables | 0.000 -100.00 % | 20.183 M 0.00 % | 20.183 M 1.02 % | 19.979 M 0.10 % | 19.960 M 114.85 % | 9.290 M 0.00 % | 9.290 M -1.30 % | 9.412 M 0.00 % | 9.412 M -63.85 % | 26.039 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 | 0.000 -100.00 % | 10.501 M 0.31 % | 10.469 M 0.30 % | 10.438 M 0.24 % | 10.413 M 0.32 % | 10.380 M 0.23 % | 10.356 M 0.21 % | 10.334 M 0.17 % | 10.316 M 0.24 % | 10.291 M | 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 | 318.003 M 2.35 % | 310.691 M 0.00 % | 310.691 M 0.00 % | 310.691 M 0.00 % | 310.691 M 22.88 % | 252.839 M 0.00 % | 252.839 M 0.00 % | 252.839 M 0.00 % | 252.839 M 22.81 % | 205.875 M 3 839.44 % | 5.226 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 4.800 B 0.18 % | 4.792 B -1.36 % | 4.858 B 3.73 % | 4.683 B -3.72 % | 4.864 B 2.18 % | 4.760 B -1.64 % | 4.839 B -6.30 % | 5.165 B -2.61 % | 5.303 B -9.62 % | 5.868 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 | 2022-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|
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 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -195.636 M 2.42 % | -200.486 M -2.82 % | -194.991 M -46.41 % | -133.186 M -75.29 % | -75.981 M -133.18 % | 228.992 M 4.69 % | 218.738 M -30.56 % | 315.019 M 107.72 % | 151.655 M -82.05 % | 844.734 M | 0.000 |
Accounts receivables | 91.000 K 1.11 % | 90.000 K -87.36 % | 712.000 K 311.90 % | -336.000 K 63.36 % | -917.000 K -104.00 % | 22.910 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -217.384 M -77.08 % | -122.762 M 52.10 % | -256.269 M -74.92 % | -146.505 M -31.73 % | -111.214 M -131.38 % | 354.379 M -44.82 % | 642.232 M 1 160.05 % | -60.585 M -107.02 % | 862.651 M 22.28 % | 705.480 M | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 -100.00 % | 47.615 M 375.47 % | -17.285 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 21.657 M 127.83 % | -77.814 M -228.48 % | 60.566 M 278.35 % | -33.960 M -13.20 % | -29.999 M 79.74 % | -148.080 M 63.28 % | -403.293 M | 0.000 100.00 % | -745.340 M | 0.000 | 0.000 |
Other non cash items | -20.057 M -12 957.05 % | 156.000 K 4.00 % | 150.000 K -68.29 % | 473.000 K 110.42 % | -4.541 M -101.11 % | -2.258 M -106.90 % | 32.737 M 12 638.13 % | 257.000 K 101.21 % | -21.217 M -1 689.29 % | 1.335 M | 0.000 |
Net cash provided by operating activities | -218.807 M -7.73 % | -203.110 M -6.31 % | -191.058 M -45.31 % | -131.483 M -68.19 % | -78.177 M -123.10 % | 338.363 M -8.83 % | 371.124 M 10.56 % | 335.681 M -13.38 % | 387.522 M -61.20 % | 998.669 M | 0.000 |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 77.988 M | 0.000 100.00 % | -187.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 150.686 M 44 419.41 % | -340.000 K 99.79 % | -160.612 M -1 323.36 % | -11.284 M -122.57 % | 50.000 M 200.00 % | -50.000 M 0.00 % | -50.000 M | 0.000 100.00 % | -230.000 M -411.11 % | -45.000 M | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | -78.000 K | 0.000 -100.00 % | 51.170 M 5 222.12 % | -999.000 K -407.11 % | -197.000 K -112.09 % | 1.629 M 396.65 % | 328.000 K 131.30 % | -1.048 M 99.42 % | -181.599 M -585 903.23 % | 31.000 K | 0.000 |
Net cash used for investing activites | 150.608 M 44 396.47 % | -340.000 K 99.69 % | -109.442 M -791.00 % | -12.283 M -124.66 % | 49.803 M 202.96 % | -48.371 M 2.98 % | -49.859 M -4 657.54 % | -1.048 M 99.55 % | -231.599 M -415.02 % | -44.969 M | 0.000 |
Debt repayment | -1.062 M -0.57 % | -1.056 M -101.31 % | 80.682 M 7 842.99 % | -1.042 M -0.48 % | -1.037 M -0.19 % | -1.035 M 73.04 % | -3.839 M 98.74 % | -304.223 M -29 784.38 % | -1.018 M 99.83 % | -595.102 M -812.17 % | 83.562 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Dividends paid | 0.000 | 0.000 | 0.000 100.00 % | -232.502 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -10.200 M -7 995.24 % | -126.000 K | 0.000 | 0.000 -100.00 % | 34.000 K | 0.000 100.00 % | -1.298 M 99.44 % | -232.502 M | 0.000 -100.00 % | 384.000 K 179.67 % | -482.000 K |
Net cash used provided by financing activities | -11.262 M -852.79 % | -1.182 M -101.47 % | 80.682 M 134.55 % | -233.544 M -23 184.55 % | -1.003 M 3.09 % | -1.035 M 79.85 % | -5.137 M 99.04 % | -536.725 M -52 623.48 % | -1.018 M 99.83 % | -594.718 M | 0.000 |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | -79.461 M 61.17 % | -204.632 M 6.91 % | -219.818 M 41.74 % | -377.310 M -1 184.37 % | -29.377 M -110.17 % | 288.957 M -8.59 % | 316.128 M 256.43 % | -202.092 M -230.46 % | 154.905 M -56.85 % | 358.982 M | 0.000 |
Cash at beginning of period | 371.408 M -35.52 % | 576.040 M -27.62 % | 795.858 M -32.16 % | 1.173 B -2.44 % | 1.203 B 31.63 % | 913.588 M 52.91 % | 597.460 M -25.28 % | 799.552 M 24.03 % | 644.647 M 125.67 % | 285.665 M | 0.000 |
Cash at end of period | 291.947 M -21.39 % | 371.408 M -35.52 % | 576.040 M -27.62 % | 795.858 M -32.16 % | 1.173 B -2.44 % | 1.203 B 31.63 % | 913.588 M 52.91 % | 597.460 M -25.28 % | 799.552 M 24.03 % | 644.647 M | 0.000 |
Operating cash flow | -218.807 M -7.73 % | -203.110 M -6.31 % | -191.058 M -45.31 % | -131.483 M -68.19 % | -78.177 M -123.10 % | 338.363 M -8.83 % | 371.124 M 10.56 % | 335.681 M -13.38 % | 387.522 M -61.20 % | 998.669 M | 0.000 |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 77.988 M | 0.000 100.00 % | -187.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -218.885 M -7.77 % | -203.110 M -6.31 % | -191.058 M -45.31 % | -131.483 M -69 467.72 % | -189.000 K -100.06 % | 338.363 M -8.78 % | 370.937 M 10.50 % | 335.681 M -13.38 % | 387.522 M -61.20 % | 998.669 M | 0.000 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 |