605020.SS

Zhejiang Yonghe Refrigerant Co., Ltd. 605020.SS

Finances

2024 2023 2022 2021 2020 2019 2018 2017
Revenue 4.606 B 5.42 % 4.369 B 14.86 % 3.804 B 27.18 % 2.991 B 53.23 % 1.952 B 3.66 % 1.883 B -9.17 % 2.073 B 36.30 % 1.521 B
Net income 251.337 M 36.83 % 183.689 M -38.81 % 300.171 M 8.03 % 277.851 M 172.97 % 101.789 M -26.78 % 139.023 M -10.58 % 155.480 M 43.40 % 108.420 M
Income before tax 282.994 M 29.22 % 219.003 M -34.10 % 332.321 M -8.85 % 364.605 M 186.73 % 127.162 M -28.73 % 178.416 M -8.70 % 195.424 M 46.62 % 133.287 M
Income before tax ratio 0.06 22.57 % 0.05 -42.62 % 0.09 -30.55 % 0.13 93.09 % 0.07 -31.24 % 0.09 16.44 % 0.08 -7.14 % 0.09
EBITDA 683.637 M 56.69 % 436.304 M -7.83 % 473.391 M -3.87 % 492.464 M 107.29 % 237.575 M 45.68 % 163.084 M -19.02 % 201.399 M 8.72 % 185.243 M
Net income ratio 0.05 29.79 % 0.04 -46.72 % 0.08 -17.67 % 0.10 83.80 % 0.05 -29.37 % 0.07 18.88 % 0.06 -12.87 % 0.07
Ratio EBITDA 0.15 22.55 % 0.13 -5.90 % 0.13 -21.16 % 0.17 29.10 % 0.13 -6.38 % 0.14 20.01 % 0.12 -5.82 % 0.12
Gross profit ratio 0.18 24.80 % 0.14 -22.99 % 0.18 -21.86 % 0.24 12.27 % 0.21 -10.27 % 0.23 2.19 % 0.23 -10.41 % 0.26
Weighted average shs out dil 375.130 M -1.97 % 382.685 M 2.02 % 375.098 M 0.47 % 373.338 M 86.29 % 200.402 M -9.07 % 220.394 M -7.08 % 237.177 M 12.50 % 210.817 M
Weighted average shs out 375.130 M 0.07 % 374.875 M -0.06 % 375.098 M 0.47 % 373.338 M 86.29 % 200.402 M -46.32 % 373.338 M 57.78 % 236.615 M 12.24 % 210.811 M
EPS diluted 0.67 39.58 % 0.48 -40.00 % 0.80 7.50 % 0.74 45.92 % 0.51 -19.05 % 0.63 16.67 % 0.54 5.88 % 0.51
Earnings per share 0.67 36.73 % 0.49 -38.75 % 0.80 7.50 % 0.74 45.92 % 0.51 36.95 % 0.37 -31.04 % 0.54 5.88 % 0.51
Gross profit 802.680 M 29.29 % 620.845 M -9.91 % 689.116 M 3.21 % 667.681 M 63.70 % 407.874 M -7.34 % 440.203 M -7.02 % 473.431 M 21.56 % 389.459 M
Income tax expense 30.646 M -12.68 % 35.097 M 9.83 % 31.956 M -63.10 % 86.602 M 240.78 % 25.413 M -35.36 % 39.317 M -1.18 % 39.789 M 60.02 % 24.865 M
Cost of revenue 3.803 B 1.47 % 3.748 B 20.34 % 3.115 B 34.07 % 2.323 B 50.47 % 1.544 B 7.01 % 1.443 B -9.81 % 1.600 B 41.37 % 1.131 B
General and administrative expenses 250.890 M -3.57 % 260.191 M 11.48 % 233.396 M 24.43 % 187.575 M 80.34 % 104.013 M -19.66 % 129.469 M 7.95 % 119.937 M 40.21 % 85.540 M
Selling and marketing expenses 69.032 M -2.25 % 70.621 M 23.68 % 57.100 M 3.91 % 54.949 M -61.91 % 144.248 M 5.61 % 136.583 M 0.15 % 136.382 M 31.53 % 103.686 M
Other expenses 93.229 M 564.37 % -20.076 M -267.41 % 11.993 M -52.01 % 24.989 M 85.68 % 13.458 M 147.21 % -28.505 M -110.87 % -13.518 M -134.18 % 39.551 M
Operating expenses 517.455 M 29.05 % 400.970 M 13.08 % 354.598 M 19.68 % 296.294 M 6.54 % 278.096 M 7.40 % 258.938 M -3.68 % 268.831 M 7.56 % 249.942 M
Cost and expenses 4.320 B 4.13 % 4.149 B 19.60 % 3.469 B 32.44 % 2.619 B 43.76 % 1.822 B 7.07 % 1.702 B -8.92 % 1.868 B 35.25 % 1.381 B
Research and development expenses 104.303 M 15.59 % 90.235 M 73.17 % 52.108 M 81.05 % 28.781 M 75.74 % 16.377 M -23.44 % 21.391 M -17.82 % 26.030 M 22.99 % 21.165 M
Selling general and administrative expenses 319.922 M -3.29 % 330.812 M 13.88 % 290.497 M 19.78 % 242.524 M -2.31 % 248.261 M -6.69 % 266.052 M 3.80 % 256.319 M 35.46 % 189.226 M
Interest income 2.574 M -10.65 % 2.880 M -15.30 % 3.401 M -43.39 % 6.008 M -54.73 % 13.271 M 42.01 % 9.345 M -21.68 % 11.932 M 0.000
Interest expense 94.632 M 43.33 % 66.024 M 123.98 % 29.478 M 171.40 % 10.861 M -37.34 % 17.334 M 162.13 % 6.613 M -50.92 % 13.473 M 307.75 % 3.304 M
Depreciation and amortization 331.703 M 27.81 % 259.519 M 79.38 % 144.678 M 24.60 % 116.111 M 5.81 % 109.737 M 313.71 % 26.525 M -7.61 % 28.708 M 29.23 % 22.214 M
Operating income 285.225 M 29.72 % 219.875 M -34.27 % 334.518 M -9.93 % 371.387 M 186.17 % 129.778 M -28.40 % 181.265 M -11.41 % 204.600 M 46.65 % 139.517 M
Operating income ratio 0.06 23.05 % 0.05 -42.77 % 0.09 -31.37 % 0.13 92.71 % 0.07 -30.93 % 0.10 12.19 % 0.09 -6.46 % 0.09
Total other income expenses net -2.231 M -155.65 % -872.675 K 60.27 % -2.197 M 67.61 % -6.782 M -159.24 % -2.616 M 8.17 % -2.849 M 68.95 % -9.176 M -47.28 % -6.230 M
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Net debt 2.445 B 22.10 % 2.002 B 75.79 % 1.139 B 927.46 % 110.861 M -15.80 % 131.668 M 288.29 % -69.928 M 75.78 % -288.770 M -165.14 % -108.910 M
Total investments 32.549 M 14.42 % 28.448 M 72.41 % 16.500 M 175.00 % 6.000 M 671.34 % 777.868 K -80.06 % 3.902 M -80.49 % 20.000 M 0.000
Total debt 2.577 B 16.03 % 2.221 B 62.84 % 1.364 B 390.43 % 278.126 M -24.03 % 366.076 M 23.70 % 295.951 M 40.99 % 209.910 M -10.35 % 234.134 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 280.486 M 449.25 % 51.067 M -45.81 % 94.231 M 21.90 % 77.305 M 4.83 % 73.740 M 75.90 % 41.922 M
Retained earnings 1.428 B 14.27 % 1.250 B 8.57 % 1.151 B 23.58 % 931.637 M 40.08 % 665.076 M 15.96 % 573.550 M 31.99 % 434.551 M 42.10 % 305.797 M
Common stock 379.121 M -0.08 % 379.409 M 40.03 % 270.940 M 0.44 % 269.751 M 34.88 % 200.000 M 0.00 % 200.000 M 6.67 % 187.500 M 25.00 % 150.000 M
Total equity 2.851 B 7.90 % 2.642 B 5.24 % 2.510 B 23.16 % 2.038 B 52.78 % 1.334 B 8.84 % 1.226 B 25.00 % 980.599 M 55.72 % 629.701 M
Other non current liabilities 216.574 K -98.03 % 11.007 M -16.76 % 13.222 M 0.000 0.000 0.000 0.000 0.000
Long term debt 1.451 B 13.66 % 1.277 B 22.13 % 1.045 B 1 603.39 % 61.370 M 1 434.26 % 4.000 M -86.39 % 29.400 M 0.000 0.000
Total non current liabilities 1.535 B 14.82 % 1.337 B 21.28 % 1.103 B 905.84 % 109.622 M 266.13 % 29.941 M -48.00 % 57.576 M 215.75 % 18.235 M 66.27 % 10.967 M
Other current liabilities 844.877 M 4.40 % 809.273 M 44.89 % 558.525 M 18.37 % 471.844 M 57.67 % 299.266 M 47.47 % 202.930 M -2.87 % 208.919 M 109.52 % 99.711 M
Deferred revenue 0.000 0.000 -100.00 % 61.041 M -75.97 % 254.029 M 111.68 % 120.003 M 22.67 % 97.827 M 322.18 % 23.172 M -71.14 % 80.284 M
Short term debt 1.126 B 19.02 % 946.233 M 196.96 % 318.645 M 97.12 % 161.654 M -61.58 % 420.743 M 58.17 % 266.005 M 26.57 % 210.165 M -10.24 % 234.134 M
Total current liabilities 2.751 B -0.49 % 2.765 B 58.80 % 1.741 B 28.23 % 1.358 B 25.68 % 1.080 B -3.53 % 1.120 B -4.31 % 1.170 B 29.58 % 903.154 M
Total liabilities 4.286 B 4.50 % 4.102 B 44.25 % 2.844 B 93.79 % 1.467 B 32.16 % 1.110 B -5.71 % 1.177 B -0.94 % 1.189 B 30.02 % 914.121 M
Other non current assets 98.237 M -9.60 % 108.672 M -22.54 % 140.300 M -23.39 % 183.129 M 376.21 % 38.455 M -21.44 % 48.951 M -40.81 % 82.701 M 590.43 % 11.978 M
Long term investments 32.549 M 14.42 % 28.448 M 72.41 % 16.500 M 106.16 % 8.003 M 144.12 % 3.278 M -15.97 % 3.902 M 3 179.97 % 118.955 K 0.000
Intangible assets 578.519 M 60.68 % 360.045 M 153.92 % 141.796 M 1.79 % 139.307 M -0.54 % 140.058 M 23.16 % 113.716 M 92.89 % 58.954 M -2.26 % 60.319 M
GoodWill 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 710.263 M 43.08 % 496.400 M 81.47 % 273.541 M 96.36 % 139.307 M -0.54 % 140.058 M 23.16 % 113.716 M 92.89 % 58.954 M -2.26 % 60.319 M
Property plant equipment net 4.729 B 8.71 % 4.350 B 31.97 % 3.296 B 83.26 % 1.799 B 39.00 % 1.294 B 2.55 % 1.262 B 47.77 % 853.874 M 52.02 % 561.702 M
Total non current assets 5.612 B 12.06 % 5.008 B 33.73 % 3.745 B 74.86 % 2.142 B 44.47 % 1.482 B 3.22 % 1.436 B 43.11 % 1.004 B 57.16 % 638.579 M
Other current assets 75.265 M -39.39 % 124.171 M -15.00 % 146.078 M -8.12 % 158.987 M 95.41 % 81.359 M -66.69 % 244.270 M 242.72 % 71.274 M -80.84 % 371.964 M
Short term investments 0.000 0.000 0.000 100.00 % -2.003 M -357.55 % 777.868 K -99.63 % 209.286 M 946.43 % 20.000 M 0.000
cash and cash equivalents 132.482 M -39.47 % 218.884 M -2.71 % 224.976 M 34.50 % 167.266 M -28.64 % 234.408 M -35.93 % 365.879 M -26.63 % 498.680 M 45.37 % 343.044 M
Cash and short term investments 132.482 M -39.47 % 218.884 M -2.71 % 224.976 M 34.50 % 167.266 M -28.88 % 235.186 M -35.72 % 365.879 M -29.46 % 518.680 M 51.20 % 343.044 M
Total current assets 1.525 B -12.15 % 1.736 B 7.88 % 1.609 B 17.97 % 1.364 B 41.78 % 961.960 M -0.51 % 966.924 M -17.04 % 1.166 B 28.76 % 905.244 M
Inventory 647.541 M -4.46 % 677.768 M 32.05 % 513.268 M 15.06 % 446.070 M 96.98 % 226.454 M 21.00 % 187.150 M -6.01 % 199.127 M 4.67 % 190.235 M
Net receivables 669.497 M -6.34 % 714.826 M -9.10 % 786.428 M 27.32 % 617.689 M 47.43 % 418.960 M 22.22 % 342.784 M -8.96 % 376.518 M 17.80 % 319.634 M
Tax assets 42.322 M 71.84 % 24.629 M 33.01 % 18.517 M 45.71 % 12.708 M 88.56 % 6.739 M -14.70 % 7.901 M -0.40 % 7.933 M 73.21 % 4.580 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 748.756 M -23.07 % 973.243 M 27.41 % 763.863 M 19.13 % 641.206 M 73.23 % 370.140 M -42.58 % 644.643 M -8.55 % 704.919 M 54.53 % 456.172 M
Tax payables 31.299 M -13.07 % 36.004 M -7.50 % 38.923 M -14.51 % 45.531 M 227.72 % 13.893 M 120.47 % 6.302 M -72.80 % 23.172 M -29.47 % 32.854 M
Deferred revenue non current 35.760 M 255.11 % 10.070 M -15.54 % 11.922 M 10.78 % 10.762 M -12.67 % 12.323 M -12.66 % 14.110 M -1.10 % 14.267 M 30.09 % 10.967 M
Minority interest 1.892 M 63.12 % 1.160 M 20.33 % 963.884 K -32.69 % 1.432 M 12.38 % 1.274 M -3.03 % 1.314 M 6.15 % 1.238 M 32.94 % 931.252 K
Capital lease obligations 1.227 M 71.08 % 717.295 K -59.72 % 1.781 M 83.48 % 970.488 K -98.35 % 58.667 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.041 B 2.95 % 1.011 B -6.97 % 1.087 B 49.88 % 725.361 M 55.06 % 467.801 M 3.75 % 450.874 M 26.19 % 357.310 M 172.65 % 131.050 M
Deferred tax liabilities non current 48.230 M -2.49 % 49.464 M 12.34 % 44.030 M 17.44 % 37.490 M 175.31 % 13.617 M -3.19 % 14.066 M 254.50 % 3.968 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 7.137 B 5.83 % 6.744 B 25.96 % 5.354 B 52.72 % 3.506 B 43.41 % 2.444 B 1.72 % 2.403 B 10.79 % 2.169 B 40.51 % 1.544 B
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Deferred income tax 0.000 0.000 -100.00 % 624.901 K -96.53 % 18.011 M 2 424.99 % 713.300 K -92.96 % 10.130 M 1 547.41 % 614.900 K 0.000
Stock based compensation 0.000 -100.00 % 9.141 M -54.82 % 20.235 M 592.14 % 2.924 M 0.000 0.000 0.000 0.000
Change in working capital -117.294 M -943.48 % -11.241 M 79.21 % -54.076 M 79.84 % -268.213 M -57.78 % -169.989 M -34.78 % -126.124 M -1 344.90 % 10.131 M 287.62 % 2.614 M
Accounts receivables -427.787 M -47.14 % -290.728 M -19.98 % -242.322 M -276.48 % -64.365 M 47.60 % -122.828 M -117.32 % -56.521 M 72.07 % -202.338 M 0.000
Inventory 27.529 M 117.16 % -160.384 M -148.55 % -64.529 M 72.60 % -235.498 M -461.16 % -41.967 M -489.41 % 10.777 M 197.78 % -11.022 M 47.15 % -20.857 M
Accounts payables 301.890 M -31.38 % 439.919 M 74.47 % 252.150 M 2 272.43 % 10.628 M 279.91 % -5.908 M 93.47 % -90.510 M -140.61 % 222.877 M 0.000
Other working capital 1.997 M 4 249.67 % -48.129 K -107.70 % 624.900 K -97.03 % 21.023 M 2 847.29 % 713.286 K -92.96 % 10.130 M -52.11 % 21.154 M -9.87 % 23.470 M
Other non cash items 111.593 M 46.09 % 76.385 M 163.19 % 29.023 M -11.53 % 32.805 M -15.09 % 38.634 M 1 789.04 % 2.045 M -89.72 % 19.899 M -54.04 % 43.292 M
Net cash provided by operating activities 582.532 M 11.21 % 523.806 M 18.54 % 441.863 M 145.72 % 179.827 M 124.42 % 80.131 M -15.05 % 94.327 M -57.04 % 219.555 M 10.62 % 198.485 M
Investments in property plant and equipment -956.157 M 33.25 % -1.432 B -12.55 % -1.273 B -87.33 % -679.424 M -218.27 % -213.477 M 48.22 % -412.294 M -42.06 % -290.223 M -120.77 % -131.459 M
Acquisitions net 0.000 0.000 100.00 % -277.121 M -51 713.08 % 536.920 K -57.28 % 1.257 M -28.53 % 1.758 M 0.000 -100.00 % 892.884 K
Purchases of investments -4.101 M 65.67 % -11.948 M -13.79 % -10.500 M 96.96 % -344.832 M 24.02 % -453.829 M 64.65 % -1.284 B -9.79 % -1.169 B -108.79 % -560.004 M
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 481.374 M -10.88 % 540.115 M -61.11 % 1.389 B 29.92 % 1.069 B 57.53 % 678.684 M
Other investing activites 3.904 M 151.22 % 1.554 M -48.85 % 3.038 M -18.34 % 3.720 M 118.45 % -20.167 M -168.44 % 29.466 M 66.96 % 17.649 M 378.57 % 3.688 M
Net cash used for investing activites -956.354 M 33.72 % -1.443 B 7.35 % -1.557 B -189.14 % -538.625 M -268.67 % -146.101 M 47.04 % -275.863 M 25.99 % -372.721 M -4 446.02 % -8.199 M
Debt repayment 182.763 M -74.68 % 721.807 M -42.85 % 1.263 B 3 004.44 % -43.487 M -162.28 % 69.830 M -18.43 % 85.610 M 453.42 % -24.224 M -189.88 % 26.952 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -67.756 M -2 340.31 % -2.777 M 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -125.449 M -5.45 % -118.963 M -76.40 % -67.438 M -384.59 % -13.916 M 20.46 % -17.496 M -206.67 % -5.705 M 77.76 % -25.654 M -50.43 % -17.053 M
Other financing activites 309.610 M 11.79 % 276.951 M 888.31 % 28.023 M -94.07 % 472.530 M 14 867.25 % -3.200 M -103.12 % 102.500 M -45.96 % 189.675 M 241.91 % -133.658 M
Net cash used provided by financing activities 299.167 M -66.00 % 879.795 M -25.55 % 1.182 B 184.67 % 415.127 M 744.88 % 49.134 M -73.06 % 182.405 M 30.48 % 139.797 M 212.96 % -123.759 M
Effect of forex changes on cash 19.659 M 56.20 % 12.586 M -47.46 % 23.952 M 424.98 % -7.370 M 67.58 % -22.732 M -793.87 % 3.276 M -87.56 % 26.330 M 212.32 % -23.442 M
Net change in cash -54.996 M -105.93 % -26.706 M -129.61 % 90.197 M 84.23 % 48.958 M 223.73 % -39.567 M -1 054.61 % 4.145 M -68.02 % 12.961 M -69.92 % 43.084 M
Cash at beginning of period 146.071 M -15.46 % 172.778 M 109.22 % 82.581 M 145.61 % 33.623 M -54.06 % 73.190 M 6.00 % 69.045 M 23.11 % 56.084 M 331.41 % 13.000 M
Cash at end of period 91.076 M -37.65 % 146.071 M -15.46 % 172.778 M 109.22 % 82.581 M 145.61 % 33.623 M -54.06 % 73.190 M 6.00 % 69.045 M 23.11 % 56.084 M
Operating cash flow 582.532 M 11.21 % 523.806 M 18.54 % 441.863 M 145.72 % 179.827 M 124.42 % 80.131 M -15.05 % 94.327 M -57.04 % 219.555 M 10.62 % 198.485 M
Capital expenditure -956.157 M 33.25 % -1.432 B -12.55 % -1.273 B -87.33 % -679.424 M -218.27 % -213.477 M 48.22 % -412.294 M -42.06 % -290.223 M -120.77 % -131.459 M
Free CashFlow -373.625 M 58.88 % -908.693 M -9.36 % -830.923 M -66.32 % -499.597 M -274.66 % -133.346 M 58.06 % -317.968 M -349.94 % -70.669 M -205.43 % 67.026 M
2024 2023 2022 2021 2020 2019 2018 2017
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
Revenue 1.308 B 14.97 % 1.138 B -7.28 % 1.227 B 2.01 % 1.203 B 3.37 % 1.163 B 14.92 % 1.012 B -11.17 % 1.140 B -0.81 % 1.149 B 0.73 % 1.141 B 21.51 % 938.912 M -13.32 % 1.083 B 13.46 % 954.689 M -7.60 % 1.033 B 41.05 % 732.531 M -16.72 % 879.635 M 10.56 % 795.587 M 14.36 % 695.671 M 12.24 % 619.801 M 19.94 % 516.756 M 8.48 % 476.367 M -2.81 % 490.127 M 4.62 % 468.489 M
Net income 173.974 M 78.64 % 97.390 M -7.14 % 104.875 M 210.45 % 33.781 M -55.23 % 75.461 M 102.75 % 37.220 M 72.11 % 21.625 M -58.44 % 52.028 M -35.62 % 80.817 M 176.58 % 29.220 M -59.63 % 72.375 M -20.12 % 90.608 M 40.27 % 64.594 M -11.02 % 72.594 M -27.84 % 100.606 M 53.45 % 65.565 M 12.79 % 58.131 M 15.03 % 50.537 M 102.45 % 24.962 M 97.75 % 12.623 M -41.15 % 21.449 M -49.83 % 42.754 M
Income before tax 207.189 M 72.61 % 120.034 M 6.97 % 112.218 M 233.52 % 33.647 M -60.27 % 84.698 M 61.54 % 52.431 M 37.60 % 38.103 M -37.22 % 60.694 M -22.70 % 78.520 M 88.37 % 41.685 M -48.23 % 80.520 M 11.85 % 71.986 M -15.41 % 85.103 M -10.15 % 94.712 M -30.23 % 135.755 M 57.83 % 86.014 M 11.15 % 77.383 M 18.23 % 65.454 M 114.88 % 30.461 M 92.54 % 15.821 M -41.82 % 27.191 M -49.36 % 53.690 M
Income before tax ratio 0.16 50.14 % 0.11 15.36 % 0.09 226.95 % 0.03 -61.77 % 0.07 41.29 % 0.05 54.91 % 0.03 -36.71 % 0.05 -23.26 % 0.07 55.02 % 0.04 -40.28 % 0.07 -1.41 % 0.08 -8.45 % 0.08 -36.30 % 0.13 -19.55 % 0.16 43.45 % 0.11 -1.56 % 0.11 6.30 % 0.11 81.65 % 0.06 77.49 % 0.03 -40.13 % 0.06 -51.59 % 0.11
EBITDA 317.980 M 41.27 % 225.082 M 13.38 % 198.528 M 45.27 % 136.663 M -27.87 % 189.472 M 48.42 % 127.661 M 382.39 % 26.465 M -77.94 % 119.985 M -2.34 % 122.864 M 19.47 % 102.840 M -22.47 % 132.641 M 56.24 % 84.898 M -29.20 % 119.915 M 1.18 % 118.518 M -28.96 % 166.841 M 46.66 % 113.758 M 2.89 % 110.561 M 14.09 % 96.910 M 117.39 % 44.578 M 27.14 % 35.062 M -36.97 % 55.628 M -7.95 % 60.430 M
Net income ratio 0.13 55.38 % 0.09 0.15 % 0.09 204.34 % 0.03 -56.91 % 0.07 77.32 % 0.04 93.77 % 0.02 -58.10 % 0.05 -36.09 % 0.07 127.62 % 0.03 -53.43 % 0.07 -29.60 % 0.09 51.82 % 0.06 -36.92 % 0.10 -17.31 % 0.12 39.60 % 0.09 -3.51 % 0.09 7.83 % 0.08 70.81 % 0.05 82.29 % 0.03 -39.44 % 0.04 -52.06 % 0.09
Ratio EBITDA 0.17 34.97 % 0.13 12.88 % 0.11 132.69 % 0.05 -71.20 % 0.17 32.09 % 0.13 5.97 % 0.12 -7.48 % 0.13 -1.81 % 0.13 4.63 % 0.12 14.77 % 0.11 -11.31 % 0.12 2.05 % 0.12 -33.53 % 0.18 -9.06 % 0.20 29.55 % 0.15 -9.32 % 0.17 6.02 % 0.16 107.58 % 0.08 81.57 % 0.04 -62.69 % 0.11 -12.01 % 0.13
Gross profit ratio 0.27 14.75 % 0.23 15.34 % 0.20 37.94 % 0.15 -12.58 % 0.17 -2.37 % 0.17 50.27 % 0.11 -18.46 % 0.14 -15.00 % 0.17 -0.90 % 0.17 -22.26 % 0.22 31.44 % 0.16 8.57 % 0.15 -29.58 % 0.21 -25.95 % 0.29 33.53 % 0.22 24.30 % 0.17 -31.21 % 0.25 10.76 % 0.23 22.10 % 0.19 -12.58 % 0.21 2.22 % 0.21
Weighted average shs out dil 470.490 M 20.77 % 389.560 M 1.89 % 382.345 M 0.82 % 379.241 M 0.00 % 379.241 M 1.89 % 372.197 M -0.25 % 373.141 M -0.85 % 376.356 M 0.03 % 376.258 M 0.36 % 374.906 M -0.05 % 375.098 M 39.51 % 268.865 M 0.00 % 268.865 M 0.00 % 268.865 M 0.00 % 268.865 M 34.16 % 200.402 M 0.00 % 200.402 M -29.19 % 283.008 M 41.22 % 200.402 M 0.00 % 200.402 M -1.58 % 203.610 M -7.62 % 220.394 M
Weighted average shs out 470.490 M 20.77 % 389.560 M 1.89 % 382.345 M 0.82 % 379.241 M 0.00 % 379.241 M 1.89 % 372.197 M -0.25 % 373.147 M -0.85 % 376.356 M 0.03 % 376.258 M 0.36 % 374.906 M -0.05 % 375.098 M 39.51 % 268.865 M 0.00 % 268.865 M 0.00 % 268.865 M 0.00 % 268.865 M 34.16 % 200.402 M 0.00 % 200.402 M -29.18 % 282.963 M 41.20 % 200.402 M 0.00 % 200.402 M -1.58 % 203.610 M -28.57 % 285.054 M
EPS diluted 0.37 48.00 % 0.25 -9.62 % 0.28 210.44 % 0.09 -55.23 % 0.20 99.00 % 0.10 72.41 % 0.06 -58.03 % 0.14 -35.66 % 0.21 175.74 % 0.08 -59.64 % 0.19 -43.24 % 0.34 41.67 % 0.24 -11.11 % 0.27 -28.95 % 0.38 15.15 % 0.33 13.79 % 0.29 61.11 % 0.18 50.00 % 0.12 90.48 % 0.06 -42.73 % 0.11 -49.31 % 0.22
Earnings per share 0.37 48.00 % 0.25 -9.62 % 0.28 210.44 % 0.09 -55.23 % 0.20 99.00 % 0.10 74.22 % 0.06 -58.47 % 0.14 -35.66 % 0.21 175.74 % 0.08 -59.64 % 0.19 -43.24 % 0.34 41.67 % 0.24 -11.11 % 0.27 -28.95 % 0.38 15.15 % 0.33 13.79 % 0.29 61.11 % 0.18 50.00 % 0.12 90.48 % 0.06 -42.73 % 0.11 -26.67 % 0.15
Gross profit 340.077 M 27.51 % 266.701 M 13.38 % 235.234 M 29.42 % 181.765 M -13.81 % 210.896 M 20.66 % 174.786 M 54.98 % 112.782 M -37.29 % 179.853 M 5.07 % 171.169 M 9.00 % 157.042 M -28.70 % 220.252 M 44.01 % 152.946 M -3.86 % 159.085 M 1.44 % 156.832 M -31.53 % 229.038 M 36.25 % 168.105 M 9.83 % 153.057 M 30.28 % 117.482 M 1.72 % 115.492 M 25.38 % 92.117 M -37.11 % 146.466 M 172.25 % 53.799 M
Income tax expense 32.762 M 48.04 % 22.130 M 220.73 % 6.900 M 16 076.59 % -43.188 K -100.48 % 9.007 M -39.06 % 14.782 M -10.28 % 16.475 M 90.78 % 8.635 M 472.10 % -2.321 M -118.85 % 12.308 M 52.61 % 8.065 M 143.29 % -18.632 M -190.95 % 20.486 M -7.04 % 22.037 M -37.12 % 35.046 M 71.28 % 20.461 M 25.83 % 16.261 M 9.62 % 14.834 M 168.86 % 5.517 M 73.56 % 3.179 M -45.01 % 5.781 M -47.14 % 10.936 M
Cost of revenue 967.798 M 11.13 % 870.903 M -12.18 % 991.680 M -2.87 % 1.021 B 7.18 % 952.601 M 13.72 % 837.692 M -18.44 % 1.027 B 5.96 % 969.310 M -0.04 % 969.710 M 24.02 % 781.870 M -9.39 % 862.905 M 7.63 % 801.743 M -8.29 % 874.174 M 51.85 % 575.699 M -11.51 % 650.597 M 3.68 % 627.483 M 15.64 % 542.614 M 8.02 % 502.319 M 25.18 % 401.264 M 4.43 % 384.250 M 11.81 % 343.661 M -17.13 % 414.691 M
General and administrative expenses 71.451 M 5.61 % 67.654 M 14.52 % 59.076 M -6.55 % 63.214 M 4.42 % 60.538 M -11.05 % 68.061 M -21.11 % 86.270 M 51.99 % 56.761 M 0.68 % 56.376 M -7.25 % 60.784 M -16.15 % 72.493 M 8.28 % 66.949 M 33.37 % 50.198 M 14.72 % 43.757 M -27.49 % 60.348 M 9.25 % 55.238 M 30.50 % 42.327 M 42.70 % 29.662 M 45.98 % 20.319 M -18.62 % 24.967 M -57.49 % 58.727 M 132.31 % 25.280 M
Selling and marketing expenses 18.125 M 2.67 % 17.654 M 6.18 % 16.626 M -6.58 % 17.798 M -6.90 % 19.116 M 23.40 % 15.492 M -18.48 % 19.003 M 10.05 % 17.268 M -6.22 % 18.414 M 15.54 % 15.937 M -9.90 % 17.688 M 17.52 % 15.051 M 41.17 % 10.662 M -22.18 % 13.700 M -18.06 % 16.718 M 13.57 % 14.720 M 12.79 % 13.051 M 24.77 % 10.460 M -76.44 % 44.401 M 28.52 % 34.549 M -47.09 % 65.298 M 111.73 % 30.840 M
Other expenses 15.246 M -59.79 % 37.921 M 133.00 % 16.275 M -56.68 % 37.569 M 50.66 % 24.936 M 72.56 % 14.450 M 124.80 % -58.260 M -396.66 % 19.639 M 652.20 % -3.556 M -116.09 % 22.102 M -31.31 % 32.174 M 299.57 % -16.122 M -788.87 % 2.340 M 136.57 % -6.400 M -178.19 % 8.186 M 368.35 % -3.050 M -138.50 % 7.923 M 42.41 % 5.564 M -64.03 % 15.467 M 20.94 % 12.789 M 186.43 % -14.798 M 75.73 % -60.968 M
Operating expenses 132.821 M -9.44 % 146.671 M 21.39 % 120.823 M -16.31 % 144.376 M 11.50 % 129.486 M 5.47 % 122.770 M 66.16 % 73.885 M -36.63 % 116.589 M 24.56 % 93.604 M -19.92 % 116.892 M -16.66 % 140.258 M 78.48 % 78.585 M 5.62 % 74.402 M 21.27 % 61.353 M -30.62 % 88.436 M 8.56 % 81.465 M 8.14 % 75.333 M 47.53 % 51.061 M -39.35 % 84.188 M 10.40 % 76.255 M -35.19 % 117.653 M 0.000
Cost and expenses 1.101 B 8.16 % 1.018 B -8.53 % 1.113 B -4.54 % 1.165 B 7.70 % 1.082 B 12.66 % 960.462 M -12.76 % 1.101 B 1.39 % 1.086 B 2.12 % 1.063 B 18.31 % 898.762 M -10.41 % 1.003 B 13.95 % 880.327 M -7.19 % 948.575 M 48.90 % 637.052 M -13.80 % 739.033 M 4.24 % 708.947 M 14.73 % 617.947 M 11.67 % 553.381 M 13.99 % 485.452 M 5.42 % 460.506 M -0.18 % 461.314 M 11.24 % 414.691 M
Research and development expenses 27.999 M 19.44 % 23.442 M -18.73 % 28.845 M 11.82 % 25.796 M 3.61 % 24.896 M 0.52 % 24.767 M -7.84 % 26.872 M 17.24 % 22.921 M 2.46 % 22.371 M 23.80 % 18.070 M 0.93 % 17.903 M 40.90 % 12.706 M 13.43 % 11.202 M 8.79 % 10.297 M 223.44 % 3.183 M -78.13 % 14.557 M 20.99 % 12.032 M 123.81 % 5.376 M 34.36 % 4.001 M 1.31 % 3.950 M -53.13 % 8.426 M 73.81 % 4.848 M
Selling general and administrative expenses 89.576 M 5.00 % 85.309 M 12.69 % 75.703 M -6.55 % 81.012 M 1.71 % 79.654 M -4.67 % 83.553 M -20.63 % 105.273 M 42.21 % 74.029 M -1.02 % 74.790 M -2.52 % 76.720 M -14.93 % 90.181 M 9.98 % 82.000 M 34.74 % 60.859 M 5.92 % 57.456 M -25.45 % 77.067 M 10.16 % 69.958 M 26.33 % 55.378 M 38.02 % 40.122 M -38.01 % 64.720 M 8.74 % 59.517 M -52.01 % 124.025 M 121.00 % 56.120 M
Interest income 2.242 M 106.19 % 1.087 M 84.98 % 587.754 K -27.38 % 809.411 K 5.93 % 764.091 K 85.28 % 412.396 K -41.97 % 710.710 K -2.12 % 726.109 K 21.87 % 595.827 K -29.71 % 847.723 K -46.19 % 1.575 M 159.26 % 607.634 K -4.48 % 636.143 K 0.000 -100.00 % 2.346 M 0.000 0.000 -100.00 % 1.192 M -90.30 % 12.287 M 622.89 % 1.700 M 80.09 % 943.838 K -50.61 % 1.911 M
Interest expense 14.569 M -36.33 % 22.882 M -5.96 % 24.331 M 1.88 % 23.881 M 9.85 % 21.739 M -3.72 % 22.580 M -5.75 % 23.957 M 77.49 % 13.498 M 24.76 % 10.819 M -31.74 % 15.849 M 25.08 % 12.672 M 156.66 % 4.937 M -7.64 % 5.345 M 65.34 % 3.233 M 67.46 % 1.931 M 6 860.67 % 27.735 K -99.11 % 3.103 M -25.56 % 4.168 M -26.82 % 5.696 M 114.84 % 2.651 M -45.68 % 4.881 M 0.000
Depreciation and amortization 96.190 M 15.99 % 82.926 M 0.00 % 82.926 M 28.57 % 64.499 M -22.80 % 83.551 M 28.78 % 64.880 M 0.00 % 64.880 M 79.38 % 36.170 M -37.80 % 58.150 M 60.77 % 36.170 M 0.00 % 36.170 M 24.60 % 29.028 M -12.13 % 33.034 M 13.80 % 29.028 M 0.00 % 29.028 M 5.81 % 27.434 M -1.39 % 27.821 M 1.41 % 27.434 M 0.00 % 27.434 M 313.71 % 6.631 M -75.59 % 27.163 M 309.63 % 6.631 M
Operating income 207.256 M 72.67 % 120.029 M 4.91 % 114.411 M 206.01 % 37.388 M -54.07 % 81.410 M 56.51 % 52.016 M 33.73 % 38.896 M -38.52 % 63.264 M -18.44 % 77.565 M 93.19 % 40.150 M -49.81 % 79.993 M 7.57 % 74.362 M -12.19 % 84.683 M -11.31 % 95.480 M -32.09 % 140.602 M 62.28 % 86.640 M 11.47 % 77.724 M 17.02 % 66.421 M 112.18 % 31.304 M 97.36 % 15.861 M -44.95 % 28.813 M -46.44 % 53.799 M
Operating income ratio 0.16 50.19 % 0.11 13.15 % 0.09 199.98 % 0.03 -60.54 % 0.08 53.35 % 0.05 50.55 % 0.03 -38.01 % 0.06 -19.02 % 0.07 58.99 % 0.04 -42.10 % 0.07 -5.19 % 0.08 -4.96 % 0.08 -37.12 % 0.13 -21.66 % 0.17 47.44 % 0.11 -1.31 % 0.11 5.22 % 0.11 79.39 % 0.06 81.94 % 0.03 -43.36 % 0.06 -48.81 % 0.11
Total other income expenses net -67.727 K -1 453.73 % 5.003 K 100.23 % -2.193 M 41.38 % -3.742 M -213.79 % 3.288 M 690.83 % 415.782 K 152.43 % -792.962 K 69.15 % -2.570 M -368.93 % 955.776 K -37.73 % 1.535 M 191.53 % 526.473 K 122.16 % -2.375 M -665.94 % 419.706 K 154.69 % -767.493 K 84.16 % -4.847 M -674.08 % -626.135 K -83.32 % -341.559 K 64.69 % -967.322 K -14.64 % -843.791 K -1 984.16 % -40.486 K 97.50 % -1.623 M -1 385.86 % -109.200 K
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-06-30
Net debt 1.179 B 35.04 % 872.715 M -64.30 % 2.445 B -4.99 % 2.573 B -14.46 % 3.008 B 33.84 % 2.248 B 7.28 % 2.095 B 2.84 % 2.037 B 7.69 % 1.892 B 18.51 % 1.597 B 40.17 % 1.139 B 46.81 % 775.872 M 31.30 % 590.923 M 19.71 % 493.637 M 345.28 % 110.861 M 199.47 % -111.455 M -148.76 % 228.567 M 3.56 % 220.706 M 67.62 % 131.668 M 250.87 % 37.526 M
Total investments 163.416 M 402.06 % 32.549 M 0.00 % 32.549 M 0.00 % 32.549 M -3.76 % 33.820 M 18.88 % 28.448 M 0.00 % 28.448 M 0.00 % 28.448 M 11.79 % 25.448 M 13.36 % 22.448 M 36.05 % 16.500 M 10.00 % 15.000 M 25.00 % 12.000 M 100.00 % 6.000 M 0.00 % 6.000 M 100.00 % 3.000 M 0.00 % 3.000 M -77.69 % 13.445 M 1 628.44 % 777.868 K 673.30 % 100.591 K
Total debt 1.621 B -31.40 % 2.362 B -8.34 % 2.577 B -8.97 % 2.831 B -13.62 % 3.278 B 30.73 % 2.507 B 8.34 % 2.314 B 4.82 % 2.208 B 8.81 % 2.029 B 16.56 % 1.741 B 27.63 % 1.364 B 51.59 % 899.833 M 10.62 % 813.430 M 19.20 % 682.436 M 145.37 % 278.126 M 95.20 % 142.481 M -63.38 % 389.129 M -5.11 % 410.090 M 12.02 % 366.076 M -17.95 % 446.142 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 375.194 M -65.36 % 1.083 B 201.74 % 358.943 M 45.56 % 246.586 M -1.33 % 249.902 M -75.98 % 1.040 B 197.78 % 349.318 M -69.59 % 1.149 B 236.68 % 341.204 M -62.54 % 910.734 M 627.32 % 125.218 M -86.17 % 905.376 M 698.64 % 113.365 M -86.23 % 823.333 M 748.57 % 97.026 M -92.72 % 1.333 B 2 207.32 % 57.767 M 0.000
Retained earnings 1.582 B 3.71 % 1.526 B 6.82 % 1.428 B 6.66 % 1.339 B 2.57 % 1.306 B 1.43 % 1.287 B 2.98 % 1.250 B 0.35 % 1.246 B 4.36 % 1.194 B 1.11 % 1.181 B 2.54 % 1.151 B 5.44 % 1.092 B 9.05 % 1.001 B -0.28 % 1.004 B 7.79 % 931.637 M 10.86 % 840.335 M 8.67 % 773.307 M 8.13 % 715.177 M 7.53 % 665.076 M 0.36 % 662.666 M
Common stock 470.490 M 0.00 % 470.492 M 24.10 % 379.121 M -0.31 % 380.299 M 0.00 % 380.299 M 0.01 % 380.268 M 0.23 % 379.409 M 0.05 % 379.232 M 0.03 % 379.133 M 40.00 % 270.802 M -0.05 % 270.940 M 0.44 % 269.751 M 0.00 % 269.751 M 0.00 % 269.751 M 0.00 % 269.751 M 1.16 % 266.670 M 33.34 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M
Total equity 4.745 B 1.28 % 4.685 B 64.36 % 2.851 B 4.12 % 2.738 B 0.00 % 2.738 B 0.78 % 2.717 B 2.83 % 2.642 B 1.29 % 2.608 B 1.84 % 2.561 B 0.71 % 2.543 B 1.31 % 2.510 B 13.53 % 2.211 B 4.65 % 2.113 B -0.26 % 2.119 B 3.94 % 2.038 B 5.52 % 1.932 B 33.66 % 1.445 B 4.24 % 1.387 B 3.92 % 1.334 B 2.87 % 1.297 B
Other non current liabilities 0.000 -100.00 % 129.238 K -40.33 % 216.574 K 0.000 -100.00 % 9.071 M 868.33 % 936.762 K -91.49 % 11.007 M 0.000 0.000 -100.00 % 691.372 K -94.77 % 13.222 M -3.44 % 13.694 M 0.00 % 13.694 M 0.000 100.00 % -698.354 K 0.000 0.000 0.000 0.000 0.000
Long term debt 990.873 M -21.72 % 1.266 B -12.78 % 1.451 B -9.99 % 1.612 B 3.27 % 1.561 B 3.97 % 1.502 B 17.61 % 1.277 B 0.12 % 1.275 B 2.97 % 1.238 B 5.26 % 1.177 B 12.55 % 1.045 B 340.06 % 237.551 M 13.05 % 210.133 M 25.82 % 167.007 M 172.13 % 61.370 M 78.40 % 34.400 M -52.49 % 72.400 M 201.67 % 24.000 M 500.00 % 4.000 M -75.00 % 16.000 M
Total non current liabilities 1.072 B -20.42 % 1.347 B -12.27 % 1.535 B -9.02 % 1.688 B 5.05 % 1.607 B 3.02 % 1.559 B 16.62 % 1.337 B 0.80 % 1.327 B 2.79 % 1.291 B 4.74 % 1.232 B 11.75 % 1.103 B 280.39 % 289.867 M 7.47 % 269.711 M 26.66 % 212.940 M 94.25 % 109.622 M 48.66 % 73.738 M -23.80 % 96.773 M 97.49 % 49.000 M 63.66 % 29.941 M -29.63 % 42.549 M
Other current liabilities 611.896 M -28.88 % 860.386 M 1.84 % 844.877 M -15.18 % 996.101 M 42.73 % 697.869 M -15.71 % 827.987 M 79.68 % 460.815 M -30.59 % 663.918 M 26.59 % 524.478 M -14.13 % 610.774 M -10.93 % 685.761 M 22.90 % 557.972 M 24.40 % 448.537 M -11.88 % 509.020 M 7.88 % 471.844 M 74.95 % 269.707 M -9.21 % 297.076 M 6.13 % 279.907 M -27.43 % 385.703 M 65.05 % 233.692 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 69.368 M -79.66 % 340.974 M -2.64 % 350.203 M 9.47 % 319.911 M 4.55 % 305.990 M 361.27 % 66.337 M 8.68 % 61.041 M 0.75 % 60.586 M 0.000 0.000 -100.00 % 254.029 M 51.82 % 167.319 M 22.76 % 136.295 M 7.26 % 127.074 M 5.89 % 120.003 M -14.05 % 139.619 M
Short term debt 629.752 M -42.58 % 1.097 B -2.62 % 1.126 B -7.62 % 1.219 B -0.38 % 1.224 B 20.02 % 1.020 B 7.95 % 944.488 M 1.27 % 932.633 M 17.95 % 790.720 M 67.60 % 471.802 M 146.49 % 191.408 M -65.71 % 558.203 M -7.47 % 603.297 M 33.98 % 450.276 M 178.54 % 161.654 M 49.57 % 108.081 M -63.31 % 294.603 M -23.70 % 386.090 M 24.31 % 310.595 M -22.42 % 400.380 M
Total current liabilities 2.056 B -25.37 % 2.755 B 0.15 % 2.751 B -1.92 % 2.805 B -2.20 % 2.868 B 2.80 % 2.790 B 0.91 % 2.765 B 13.23 % 2.442 B 15.23 % 2.119 B 12.70 % 1.880 B 7.99 % 1.741 B -13.00 % 2.001 B 9.21 % 1.832 B 15.00 % 1.593 B 17.36 % 1.358 B 29.21 % 1.051 B -15.24 % 1.240 B 10.36 % 1.123 B 3.98 % 1.080 B -6.12 % 1.151 B
Total liabilities 3.128 B -23.75 % 4.102 B -4.30 % 4.286 B -4.59 % 4.493 B 0.40 % 4.475 B 2.88 % 4.349 B 6.03 % 4.102 B 8.86 % 3.768 B 10.52 % 3.410 B 9.55 % 3.112 B 9.45 % 2.844 B 24.12 % 2.291 B 8.99 % 2.102 B 16.37 % 1.806 B 23.10 % 1.467 B 30.49 % 1.125 B -15.86 % 1.336 B 14.00 % 1.172 B 5.59 % 1.110 B -6.96 % 1.193 B
Other non current assets 96.804 M -49.30 % 190.944 M 94.37 % 98.237 M -11.07 % 110.460 M -22.55 % 142.617 M 75.04 % 81.478 M -4.59 % 85.398 M -49.63 % 169.552 M -27.43 % 233.638 M 29.59 % 180.291 M 28.50 % 140.300 M -16.22 % 167.459 M -18.64 % 205.830 M -2.41 % 210.919 M 15.18 % 183.129 M 1.22 % 180.922 M 38.69 % 130.448 M 79.41 % 72.710 M 89.08 % 38.455 M -15.78 % 45.659 M
Long term investments 33.353 M 149.43 % -67.479 M -307.31 % 32.549 M -3.76 % 33.820 M 0.00 % 33.820 M -32.39 % 50.024 M -3.28 % 51.721 M 81.91 % 28.433 M -16.24 % 33.945 M 51.21 % 22.448 M 36.05 % 16.500 M 10.00 % 15.000 M 0.000 -100.00 % 5.760 M -28.03 % 8.003 M 456.54 % 1.438 M 115.27 % -9.416 M -430.69 % 2.847 M -13.15 % 3.278 M 2.76 % 3.191 M
Intangible assets 548.541 M -4.02 % 571.539 M -1.21 % 578.519 M 3.98 % 556.361 M 16.23 % 478.657 M -0.93 % 483.134 M 32.49 % 364.655 M 20.66 % 302.211 M 113.55 % 141.521 M -0.48 % 142.203 M 0.29 % 141.796 M 2.09 % 138.899 M 0.75 % 137.859 M -0.47 % 138.517 M -0.57 % 139.307 M 1.16 % 137.710 M -0.57 % 138.492 M -0.56 % 139.275 M -0.56 % 140.058 M -0.74 % 141.097 M
GoodWill 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.00 % 131.745 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 680.286 M -3.27 % 703.283 M -0.98 % 710.263 M 3.22 % 688.106 M 12.73 % 610.401 M -0.73 % 614.879 M 23.87 % 496.400 M 14.39 % 433.955 M 58.80 % 273.265 M -0.25 % 273.948 M 0.15 % 273.541 M 96.93 % 138.899 M 0.75 % 137.859 M -0.47 % 138.517 M -0.57 % 139.307 M 1.16 % 137.710 M -0.57 % 138.492 M -0.56 % 139.275 M -0.56 % 140.058 M -0.74 % 141.097 M
Property plant equipment net 4.807 B 0.97 % 4.760 B 0.67 % 4.729 B 2.75 % 4.602 B 1.33 % 4.542 B 2.03 % 4.451 B 2.33 % 4.350 B 8.72 % 4.001 B 7.40 % 3.726 B 7.28 % 3.473 B 5.36 % 3.296 B 19.91 % 2.749 B 18.11 % 2.327 B 15.49 % 2.015 B 12.04 % 1.799 B 22.04 % 1.474 B 7.01 % 1.377 B 3.68 % 1.328 B 2.66 % 1.294 B 3.88 % 1.246 B
Total non current assets 5.669 B 0.63 % 5.634 B 0.38 % 5.612 B 2.62 % 5.469 B 2.10 % 5.356 B 2.58 % 5.222 B 4.27 % 5.008 B 7.65 % 4.652 B 8.48 % 4.289 B 8.03 % 3.970 B 6.00 % 3.745 B 21.49 % 3.083 B 14.81 % 2.685 B 12.75 % 2.381 B 11.19 % 2.142 B 18.98 % 1.800 B 9.37 % 1.646 B 6.14 % 1.551 B 4.60 % 1.482 B 2.60 % 1.445 B
Other current assets 76.146 M -20.07 % 95.268 M 26.58 % 75.265 M -15.18 % 88.735 M -21.04 % 112.383 M 22.04 % 92.087 M 191.02 % 31.643 M -75.76 % 130.519 M -1.55 % 132.577 M -10.61 % 148.318 M 1.53 % 146.078 M 66.75 % 87.604 M -16.65 % 105.100 M -32.48 % 155.650 M -2.10 % 158.987 M 9.92 % 144.636 M 24.38 % 116.285 M -79.03 % 554.436 M 581.47 % 81.359 M -81.39 % 437.153 M
Short term investments 130.063 M 30.03 % 100.029 M 0.000 0.000 0.000 100.00 % -21.576 M 7.29 % -23.273 M -153 942.10 % 15.128 K 100.18 % -8.496 M 0.000 0.000 0.000 -100.00 % 12.000 M 4 901.69 % 239.919 K 111.98 % -2.003 M -228.27 % 1.562 M -87.42 % 12.416 M -7.65 % 13.445 M 1 628.44 % 777.868 K 673.30 % 100.591 K
cash and cash equivalents 442.109 M -70.32 % 1.490 B 1 024.48 % 132.482 M -48.63 % 257.881 M -4.25 % 269.333 M 3.79 % 259.508 M 18.56 % 218.884 M 28.47 % 170.382 M 24.28 % 137.101 M -5.01 % 144.335 M -35.84 % 224.976 M 81.49 % 123.961 M -44.29 % 222.507 M 17.85 % 188.798 M 12.87 % 167.266 M -34.13 % 253.936 M 58.15 % 160.562 M -15.22 % 189.383 M -19.21 % 234.408 M -42.63 % 408.616 M
Cash and short term investments 572.172 M -64.01 % 1.590 B 1 099.99 % 132.482 M -48.63 % 257.881 M -4.25 % 269.333 M 3.79 % 259.508 M 18.56 % 218.884 M 28.45 % 170.398 M 24.29 % 137.101 M -5.01 % 144.335 M -35.84 % 224.976 M 81.49 % 123.961 M -44.29 % 222.507 M 17.70 % 189.038 M 13.02 % 167.266 M -34.53 % 255.498 M 47.70 % 172.979 M -14.72 % 202.828 M -13.76 % 235.186 M -42.46 % 408.717 M
Total current assets 2.204 B -30.10 % 3.154 B 106.82 % 1.525 B -13.43 % 1.761 B -5.56 % 1.865 B 1.14 % 1.844 B 6.25 % 1.736 B 0.67 % 1.724 B 2.49 % 1.682 B -0.22 % 1.686 B 4.78 % 1.609 B 13.33 % 1.420 B -7.21 % 1.530 B -0.88 % 1.544 B 13.17 % 1.364 B 8.58 % 1.256 B 10.59 % 1.136 B 12.66 % 1.008 B 4.81 % 961.960 M -7.97 % 1.045 B
Inventory 766.871 M -4.86 % 806.021 M 24.47 % 647.541 M -7.40 % 699.326 M -17.08 % 843.343 M -0.48 % 847.433 M 25.03 % 677.768 M 2.14 % 663.572 M 7.43 % 617.659 M -5.92 % 656.505 M 27.91 % 513.268 M -0.45 % 515.599 M -2.16 % 527.006 M -12.09 % 599.502 M 34.40 % 446.070 M 21.12 % 368.299 M 11.64 % 329.903 M 31.47 % 250.933 M 10.81 % 226.454 M 13.57 % 199.398 M
Net receivables 789.048 M 19.11 % 662.449 M -1.05 % 669.497 M -6.42 % 715.438 M 11.77 % 640.098 M -0.78 % 645.125 M -20.09 % 807.354 M -0.54 % 811.748 M -2.93 % 836.275 M 6.67 % 783.968 M -0.31 % 786.428 M 13.56 % 692.516 M 0.02 % 692.360 M 15.52 % 599.320 M -2.97 % 617.689 M 26.67 % 487.649 M -8.94 % 535.526 M 3.89 % 515.478 M 23.04 % 418.960 M 7.52 % 389.674 M
Tax assets 52.109 M 11.92 % 46.561 M 10.02 % 42.322 M 22.99 % 34.411 M 23.75 % 27.807 M 14.90 % 24.201 M -1.74 % 24.629 M 28.18 % 19.214 M -13.29 % 22.160 M 10.06 % 20.134 M 8.73 % 18.517 M 49.05 % 12.423 M -12.13 % 14.138 M 27.95 % 11.050 M -13.05 % 12.708 M 105.63 % 6.180 M -31.58 % 9.033 M 22.36 % 7.382 M 9.53 % 6.739 M -27.87 % 9.343 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 737.778 M 0.26 % 735.858 M -1.72 % 748.756 M 34.94 % 554.872 M -40.18 % 927.512 M 13.14 % 819.782 M -15.77 % 973.243 M 29.16 % 753.527 M 4.82 % 718.877 M 3.23 % 696.380 M -8.83 % 763.863 M -2.97 % 787.279 M 8.43 % 726.052 M 24.53 % 583.023 M -9.07 % 641.206 M 9.71 % 584.440 M 1.00 % 578.665 M 32.52 % 436.668 M 17.97 % 370.140 M -25.11 % 494.273 M
Tax payables 76.680 M 23.39 % 62.143 M 98.54 % 31.299 M -10.85 % 35.111 M 84.81 % 18.998 M -54.91 % 42.130 M 17.02 % 36.004 M 58.02 % 22.784 M -19.69 % 28.370 M -18.46 % 34.792 M -10.61 % 38.923 M 4.77 % 37.152 M -31.84 % 54.505 M 6.65 % 51.106 M 12.24 % 45.531 M 80.92 % 25.166 M -13.12 % 28.966 M 40.32 % 20.643 M 48.59 % 13.893 M -38.08 % 22.439 M
Deferred revenue non current 36.860 M 4.72 % 35.199 M -1.57 % 35.760 M 12.59 % 31.761 M 250.14 % 9.071 M -5.22 % 9.570 M -4.96 % 10.070 M -4.67 % 10.563 M -4.52 % 11.062 M -3.13 % 11.419 M -4.22 % 11.922 M 22.41 % 9.740 M -0.82 % 9.820 M -4.59 % 10.292 M -4.36 % 10.762 M -1.61 % 10.938 M -4.05 % 11.400 M -3.89 % 11.862 M -3.75 % 12.323 M -6.55 % 13.186 M
Minority interest 3.519 M 45.91 % 2.412 M 27.48 % 1.892 M 9.13 % 1.734 M -4.92 % 1.823 M 14.55 % 1.592 M 37.23 % 1.160 M -1.96 % 1.183 M 2.54 % 1.154 M 2.57 % 1.125 M 16.70 % 963.884 K -15.58 % 1.142 M 1.54 % 1.124 M -26.09 % 1.521 M 6.24 % 1.432 M 8.24 % 1.323 M -0.89 % 1.335 M -1.60 % 1.357 M 6.46 % 1.274 M -0.06 % 1.275 M
Capital lease obligations 4.433 M 296.90 % 1.117 M -8.99 % 1.227 M 116.62 % 566.526 K 1.13 % 560.180 K -96.09 % 14.322 M 1 896.66 % 717.295 K -53.26 % 1.535 M 1.14 % 1.517 M -2.54 % 1.557 M -12.57 % 1.781 M -30.75 % 2.571 M 1.13 % 2.543 M 5.61 % 2.407 M 148.06 % 970.488 K 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.689 B 0.09 % 2.687 B 303.40 % 665.968 M 1 102.45 % -66.434 M -106.33 % 1.050 B 0.24 % 1.048 B 60.71 % 651.882 M -33.63 % 982.250 M -0.51 % 987.319 M 1 804.00 % -57.941 M -105.33 % 1.087 B 1 845.06 % -62.298 M -107.41 % 840.745 M 1 449.56 % -62.298 M -108.63 % 722.291 M 0.000 -100.00 % 470.596 M 154.54 % -862.901 M -284.46 % 467.801 M 8.05 % 432.945 M
Deferred tax liabilities non current 44.182 M -3.73 % 45.894 M -4.84 % 48.230 M 10.61 % 43.603 M -3.87 % 45.359 M -4.33 % 47.413 M -4.15 % 49.464 M 21.18 % 40.820 M -0.79 % 41.144 M -5.58 % 43.576 M -1.03 % 44.030 M 52.45 % 28.882 M -19.91 % 36.064 M 1.19 % 35.640 M -4.93 % 37.490 M 32.01 % 28.400 M 118.92 % 12.973 M -1.26 % 13.139 M -3.52 % 13.617 M 1.90 % 13.363 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 7.873 B -10.40 % 8.787 B 23.12 % 7.137 B -1.29 % 7.231 B 0.12 % 7.222 B 2.20 % 7.066 B 4.78 % 6.744 B 5.76 % 6.377 B 6.80 % 5.971 B 5.57 % 5.656 B 5.63 % 5.354 B 18.92 % 4.502 B 6.82 % 4.215 B 7.39 % 3.925 B 11.96 % 3.506 B 14.71 % 3.056 B 9.87 % 2.782 B 8.71 % 2.559 B 4.68 % 2.444 B -1.84 % 2.490 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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-06-30
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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -87.727 M -208.51 % 80.844 M 0.000 -100.00 % 318.856 M 536.19 % -73.100 M -32.89 % -55.008 M 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 -100.00 % 1.909 M 0.000 -100.00 % 9.141 M 210.61 % -8.265 M -200.00 % 8.265 M 0.000 -100.00 % 20.235 M 337.89 % -8.506 M -200.00 % 8.506 M 0.000 -100.00 % 2.924 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 100.00 % -398.261 M -254.43 % 257.895 M 200.00 % -257.895 M 0.000 100.00 % -441.971 M -308.41 % 212.068 M 200.00 % -212.068 M 0.000 100.00 % -306.851 M -332.32 % 132.080 M 200.00 % -132.080 M 0.000 100.00 % -296.745 M -203.88 % 285.650 M 200.00 % -285.650 M 0.000 100.00 % -164.794 M -423.18 % 50.992 M 0.000 0.000
Accounts receivables 0.000 0.000 100.00 % -427.787 M -554.27 % 94.170 M 200.00 % -94.170 M 0.000 100.00 % -290.728 M -392.04 % 99.552 M 200.00 % -99.552 M 0.000 100.00 % -242.322 M -544.04 % 54.572 M 200.00 % -54.572 M 0.000 100.00 % -64.365 M -135.40 % 181.826 M 200.00 % -181.826 M 0.000 100.00 % -122.828 M -442.77 % 35.834 M 0.000 0.000
Inventory 0.000 0.000 -100.00 % 27.529 M -83.19 % 163.725 M 200.00 % -163.725 M 0.000 100.00 % -160.384 M -242.54 % 112.516 M 200.00 % -112.516 M 0.000 100.00 % -64.529 M -183.26 % 77.507 M 200.00 % -77.507 M 0.000 100.00 % -235.498 M -326.82 % 103.824 M 200.00 % -103.824 M 0.000 100.00 % -41.967 M -376.87 % 15.158 M 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -20.235 M 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 0.000 0.000 -100.00 % 1.997 M 0.000 0.000 0.000 -100.00 % 9.142 M 0.000 0.000 0.000 -100.00 % 20.235 M 0.000 0.000 0.000 -100.00 % 3.118 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 311.742 M 530.99 % -72.331 M -110.16 % 711.870 M 640.89 % -131.612 M -223.76 % 106.341 M 536.41 % -24.367 M -105.65 % 431.580 M 145.25 % 175.976 M -0.16 % 176.265 M 395.53 % -59.644 M 17.59 % -72.375 M 20.12 % -90.608 M -162.54 % 144.877 M 228.90 % -112.396 M -9.39 % -102.744 M -53.29 % -67.027 M -15.30 % -58.131 M -16.03 % -50.101 M -100.70 % -24.962 M -97.75 % -12.623 M 41.14 % -21.445 M 49.85 % -42.758 M
Net cash provided by operating activities 311.742 M 1 144.04 % 25.059 M -92.01 % 313.609 M 95.93 % 160.064 M 66.72 % 96.006 M 646.98 % 12.853 M -95.27 % 271.710 M 19.17 % 228.003 M 17.67 % 193.766 M 563.14 % 29.220 M -59.63 % 72.375 M -20.12 % 90.608 M 40.27 % 64.594 M 262.29 % -39.802 M -423.19 % 12.316 M -81.95 % 68.246 M -13.42 % 78.827 M 285.69 % 20.438 M 133.70 % 8.745 M -24.69 % 11.612 M -88.91 % 104.687 M 266.05 % -63.046 M
Investments in property plant and equipment -119.112 M 22.06 % -152.818 M 41.76 % -262.409 M -72.60 % -152.033 M 34.20 % -231.056 M 25.62 % -310.659 M 9.99 % -345.123 M 15.70 % -409.418 M 4.80 % -430.066 M -73.49 % -247.891 M 28.56 % -347.016 M 8.88 % -380.835 M -59.12 % -239.343 M 21.68 % -305.591 M -7.95 % -283.078 M -52.82 % -185.235 M -50.30 % -123.246 M -40.27 % -87.865 M -291.06 % -22.468 M 62.19 % -59.422 M 27.94 % -82.467 M -67.89 % -49.120 M
Acquisitions net 0.000 0.000 0.000 0.000 -100.00 % 91.935 K -67.46 % 282.563 K -59.65 % 700.296 K 183.63 % 246.907 K -57.31 % 578.392 K 1 943.72 % 28.301 K 100.01 % -274.653 M 0.000 100.00 % -6.701 M 0.000 100.00 % -43.876 K -100.02 % 185.250 M 49.92 % 123.565 M 50 004.62 % 246.614 K -98.91 % 22.575 M -62.61 % 60.371 M -26.84 % 82.520 M 67.50 % 49.267 M
Purchases of investments -630.000 M -530.00 % -100.000 M 0.000 0.000 100.00 % -4.101 M 0.000 0.000 100.00 % -3.000 M 0.00 % -3.000 M 49.56 % -5.948 M -296.54 % -1.500 M 50.00 % -3.000 M 50.00 % -6.000 M 0.000 100.00 % -2.804 M 80.42 % -14.321 M 92.05 % -180.131 M -22.06 % -147.575 M 8.50 % -161.280 M -245.45 % -46.687 M 73.48 % -176.062 M -152.24 % -69.800 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -246.907 K 57.31 % -578.392 K -1 943.72 % -28.301 K -100.01 % 274.653 M 0.000 -100.00 % 12.701 M 9 685.27 % 129.792 K -99.71 % 44.220 M 77.60 % 24.899 M -86.02 % 178.084 M -23.95 % 234.172 M -14.15 % 272.756 M 794.05 % 30.508 M -84.08 % 191.573 M 323.11 % 45.277 M
Other investing activites 602.209 M 235 449.92 % 255.661 K -92.53 % 3.425 M 3 177.45 % 104.492 K 102.61 % -4.009 M -1 518.92 % 282.563 K -59.65 % 700.297 K 183.63 % 246.907 K -57.31 % 578.392 K 1 943.72 % 28.301 K 100.01 % -274.383 M -9 046.09 % -3.000 M 48.54 % -5.830 M 0.000 -100.00 % 3.676 M 101.98 % -185.235 M -49.88 % -123.593 M -35 679.34 % 347.373 K 100.81 % -42.635 M 28.25 % -59.422 M 27.94 % -82.467 M -67.89 % -49.120 M
Net cash used for investing activites -146.903 M 41.84 % -252.562 M 2.48 % -258.984 M -70.46 % -151.929 M 35.37 % -235.065 M 24.26 % -310.377 M 9.88 % -344.422 M 16.44 % -412.171 M 4.70 % -432.488 M -70.40 % -253.811 M 59.25 % -622.899 M -62.28 % -383.835 M -56.56 % -245.173 M 19.74 % -305.461 M -28.35 % -237.986 M -36.27 % -174.643 M -39.36 % -125.321 M -18 472.41 % -674.769 K -100.98 % 68.948 M 192.36 % -74.651 M -11.58 % -66.902 M 8.97 % -73.495 M
Debt repayment -895.093 M -183.71 % -315.497 M -112.29 % -148.619 M -303.70 % 72.960 M -43.30 % 128.670 M -0.83 % 129.752 M 171.01 % 47.877 M 78.65 % 26.800 M -90.36 % 277.930 M -24.72 % 369.200 M -42.79 % 645.344 M 652.03 % 85.814 M -34.03 % 130.078 M -67.63 % 401.814 M 177.95 % 144.563 M 158.72 % -246.200 M -1 858.57 % 14.000 M -68.29 % 44.150 M 158.64 % -75.290 M -1 421.01 % -4.950 M -131.33 % 15.800 M -88.23 % 134.270 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 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 0.000 100.00 % -67.756 M 0.000 100.00 % -574.547 K 0.000 100.00 % -2.777 M 0.000 0.000 0.000 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 -124.518 M -634.81 % -16.946 M 13.15 % -19.511 M 73.72 % -74.253 M -384.32 % -15.331 M 6.26 % -16.354 M 75.84 % -67.702 M -432.73 % -12.709 M 83.96 % -79.228 M -637.71 % -10.740 M 84.07 % -67.438 M -1 317.20 % -4.759 M 93.87 % -77.672 M -1 606.70 % -4.551 M -52.57 % -2.983 M 28.38 % -4.165 M -35.53 % -3.073 M 16.84 % -3.695 M 9.44 % -4.080 M 10.29 % -4.548 M 4.45 % -4.760 M -15.91 % -4.107 M
Other financing activites -183.920 M -109.81 % 1.875 B 3 374.73 % 53.954 M 84.35 % 29.267 M -53.06 % 62.351 M -61.99 % 164.038 M 202.64 % 54.203 M -75.01 % 216.858 M 2 402.40 % 8.666 M 412.11 % -2.777 M -109.99 % 27.792 M 0.000 100.00 % -39.807 K 0.000 -100.00 % 65.221 M -84.04 % 408.701 M 196 840.68 % -207.736 K 82.47 % -1.185 M 17.29 % -1.433 M 0.000 100.00 % -1.012 M -34.15 % -754.717 K
Net cash used provided by financing activities -1.204 B -178.03 % 1.542 B 947.75 % -181.932 M -750.34 % 27.975 M -84.08 % 175.689 M -36.67 % 277.436 M 223.38 % 85.794 M -62.85 % 230.949 M 11.37 % 207.368 M -41.70 % 355.684 M -45.95 % 658.066 M 711.87 % 81.055 M 78.67 % 45.366 M -88.58 % 397.262 M 92.10 % 206.801 M 30.61 % 158.336 M 1 377.14 % 10.719 M -72.70 % 39.270 M 148.60 % -80.803 M -750.71 % -9.498 M -194.72 % 10.027 M -92.25 % 129.409 M
Effect of forex changes on cash 600.452 K -86.14 % 4.333 M -53.45 % 9.308 M 563.45 % -2.008 M -129.15 % 6.890 M 25.95 % 5.470 M 793.98 % 611.877 K -59.29 % 1.503 M -90.17 % 15.294 M 417.09 % -4.823 M 42.77 % -8.427 M -143.69 % 19.288 M 40.74 % 13.704 M 2 338.82 % -612.106 K 87.99 % -5.098 M -1 030.46 % 547.928 K 116.89 % -3.245 M -863.92 % 424.767 K 102.71 % -15.680 M -30.13 % -12.049 M -1 200.29 % -926.659 K -115.64 % 5.924 M
Net change in cash -1.038 B -178.69 % 1.319 B 1 217.93 % -117.999 M -446.02 % 34.102 M 247.12 % 9.824 M 167.20 % -14.618 M -206.76 % 13.693 M -71.64 % 48.285 M 400.65 % -16.060 M 78.95 % -76.296 M -156.19 % 135.782 M 256.49 % -86.766 M -750.17 % -10.206 M -119.86 % 51.387 M 314.40 % -23.967 M -145.66 % 52.488 M 234.52 % -39.019 M -165.63 % 59.458 M 416.43 % -18.790 M 77.79 % -84.587 M -280.41 % 46.885 M 3 979.39 % -1.209 M
Cash at beginning of period 1.410 B 1 448.42 % 91.076 M -56.44 % 209.075 M 19.49 % 174.973 M -32.58 % 259.508 M 77.66 % 146.071 M 10.34 % 132.378 M 57.42 % 84.094 M -16.04 % 100.154 M -43.24 % 176.450 M 376.94 % 36.996 M -70.11 % 123.762 M -7.62 % 133.968 M 62.23 % 82.581 M -22.49 % 106.549 M 97.09 % 54.061 M -41.92 % 93.080 M 176.84 % 33.623 M -35.85 % 52.413 M -61.74 % 137.000 M 52.03 % 90.115 M -1.32 % 91.324 M
Cash at end of period 372.138 M -73.61 % 1.410 B 1 448.42 % 91.076 M -56.44 % 209.075 M -22.37 % 269.333 M 104.89 % 131.453 M -10.01 % 146.071 M 10.34 % 132.378 M 57.42 % 84.094 M -16.04 % 100.154 M -42.03 % 172.778 M 367.02 % 36.996 M -70.11 % 123.762 M -7.62 % 133.968 M 62.23 % 82.581 M -22.49 % 106.549 M 97.09 % 54.061 M -41.92 % 93.080 M 176.83 % 33.623 M -35.85 % 52.413 M -61.74 % 137.000 M 52.03 % 90.115 M
Operating cash flow 311.742 M 1 144.04 % 25.059 M -92.01 % 313.609 M 95.93 % 160.064 M 66.72 % 96.006 M 646.98 % 12.853 M -95.27 % 271.710 M 19.17 % 228.003 M 17.67 % 193.766 M 563.14 % 29.220 M -59.63 % 72.375 M -20.12 % 90.608 M 40.27 % 64.594 M 262.29 % -39.802 M -423.19 % 12.316 M -81.95 % 68.246 M -13.42 % 78.827 M 285.69 % 20.438 M 133.70 % 8.745 M -24.69 % 11.612 M -88.91 % 104.687 M 266.05 % -63.046 M
Capital expenditure -119.112 M 22.06 % -152.818 M 41.76 % -262.409 M -72.60 % -152.033 M 34.20 % -231.056 M 25.62 % -310.659 M 9.99 % -345.123 M 15.70 % -409.418 M 4.80 % -430.066 M -73.49 % -247.891 M 28.56 % -347.016 M 8.88 % -380.835 M -59.12 % -239.343 M 21.68 % -305.591 M -7.95 % -283.078 M -52.82 % -185.235 M -50.30 % -123.246 M -40.27 % -87.865 M -291.06 % -22.468 M 62.19 % -59.422 M 27.94 % -82.467 M -67.89 % -49.120 M
Free CashFlow 192.630 M 250.78 % -127.759 M -349.53 % 51.200 M 537.55 % 8.031 M 105.95 % -135.049 M 54.65 % -297.807 M -305.66 % -73.413 M 59.53 % -181.415 M 23.23 % -236.301 M -8.06 % -218.672 M 20.38 % -274.641 M 5.37 % -290.227 M -66.08 % -174.748 M 49.41 % -345.394 M -27.56 % -270.762 M -131.44 % -116.989 M -163.38 % -44.418 M 34.12 % -67.427 M -391.34 % -13.723 M 71.30 % -47.810 M -315.17 % 22.220 M 119.81 % -112.166 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017