6072.T

Jibannet Holdings Co., Ltd. 6072.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 1.878 B 0.03 % 1.877 B -18.67 % 2.308 B 4.12 % 2.217 B 11.42 % 1.990 B -17.02 % 2.398 B
Net income 74.227 M 177.88 % -95.308 M -230.05 % 73.284 M 257.13 % -46.639 M -37.40 % -33.943 M 68.57 % -108.000 M
Income before tax 88.682 M 233.31 % -66.522 M -167.32 % 98.817 M 422.89 % -30.604 M -132.45 % 94.323 M 204.80 % -90.000 M
Income before tax ratio 0.05 233.27 % -0.04 -182.77 % 0.04 410.11 % -0.01 -129.12 % 0.05 226.30 % -0.04
EBITDA 121.031 M 436.54 % -35.963 M -129.00 % 124.002 M 8 157.31 % -1.539 M -101.21 % 127.671 M 720.36 % -20.580 M
Net income ratio 0.04 177.86 % -0.05 -259.91 % 0.03 250.91 % -0.02 -23.32 % -0.02 62.12 % -0.05
Ratio EBITDA 0.06 436.43 % -0.02 -135.66 % 0.05 7 838.34 % 0.00 -101.08 % 0.06 847.63 % -0.01
Gross profit ratio 0.49 13.66 % 0.43 7.07 % 0.40 13.36 % 0.36 -13.42 % 0.41 1.09 % 0.41
Weighted average shs out dil 22.782 M -0.69 % 22.941 M 0.50 % 22.826 M -0.03 % 22.833 M 0.33 % 22.759 M -0.11 % 22.783 M
Weighted average shs out 22.782 M -0.69 % 22.941 M 0.50 % 22.826 M -0.03 % 22.833 M 0.33 % 22.759 M -0.11 % 22.783 M
EPS diluted 3.26 178.55 % -4.15 -229.28 % 3.21 257.35 % -2.04 -36.91 % -1.49 68.57 % -4.74
Earnings per share 3.26 178.55 % -4.15 -229.28 % 3.21 257.35 % -2.04 -36.91 % -1.49 68.57 % -4.74
Gross profit 920.026 M 13.69 % 809.219 M -12.92 % 929.332 M 18.04 % 787.331 M -3.53 % 816.177 M -16.12 % 973.000 M
Income tax expense 14.454 M -49.79 % 28.786 M 12.74 % 25.532 M 59.23 % 16.035 M -87.50 % 128.267 M 612.59 % 18.000 M
Cost of revenue 957.933 M -10.32 % 1.068 B -22.54 % 1.379 B -3.54 % 1.430 B 21.82 % 1.174 B -17.64 % 1.425 B
General and administrative expenses 105.000 M -9.48 % 116.000 M 6.42 % 109.000 M -15.50 % 129.000 M 55.42 % 83.000 M -8.79 % 91.000 M
Selling and marketing expenses 705.000 M -4.73 % 740.000 M 4.37 % 709.000 M 3.35 % 686.000 M 6.69 % 643.000 M 3 115.00 % 20.000 M
Other expenses 0.000 -100.00 % 1.957 M -28.94 % 2.754 M 33.69 % 2.060 M -10.00 % 2.289 M -98.46 % 149.000 M
Operating expenses 810.582 M -5.52 % 857.957 M 4.53 % 820.754 M 0.45 % 817.060 M 12.19 % 728.289 M -31.55 % 1.064 B
Cost and expenses 1.769 B -8.13 % 1.925 B -12.49 % 2.200 B -2.09 % 2.247 B 18.13 % 1.902 B -23.59 % 2.489 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 810.582 M -5.31 % 856.000 M 4.65 % 818.000 M 0.37 % 815.000 M 12.26 % 726.000 M -20.66 % 915.000 M
Interest income 568.000 K 336.92 % 130.000 K -72.04 % 465.000 K -59.42 % 1.146 M -17.02 % 1.381 M 583.66 % 202.000 K
Interest expense 411.000 K 513.43 % 67.000 K 0.000 0.000 0.000 -100.00 % 56.000 K
Depreciation and amortization 31.935 M 4.74 % 30.489 M 21.06 % 25.184 M -13.36 % 29.067 M -12.84 % 33.350 M -50.96 % 68.000 M
Operating income 109.444 M 324.56 % -48.738 M -144.89 % 108.577 M 465.22 % -29.729 M -133.83 % 87.888 M 125.35 % 39.000 M
Operating income ratio 0.06 324.48 % -0.03 -155.19 % 0.05 450.76 % -0.01 -130.36 % 0.04 171.59 % 0.02
Total other income expenses net -20.762 M -16.75 % -17.784 M -82.21 % -9.760 M -1 015.43 % -875.000 K -113.60 % 6.435 M 105.00 % -128.595 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -775.838 M 10.63 % -868.110 M 4.80 % -911.881 M -20.29 % -758.046 M -93.94 % -390.865 M 17.35 % -472.920 M
Total investments 6.409 M -19.86 % 7.997 M 5.06 % 7.612 M -20.97 % 9.632 M 701.33 % 1.202 M -99.52 % 251.590 M
Total debt 45.842 M -52.17 % 95.834 M -40.10 % 160.000 M 0.00 % 160.000 M 0.00 % 160.000 M 199 900.00 % 80.000 K
Accumulated other comprehensive income loss 14.216 M -7.11 % 15.304 M 26.14 % 12.133 M 304.43 % 3.000 M 175.00 % -4.000 M -300.00 % -1.000 M
Retained earnings 833.096 M 9.78 % 758.868 M -11.71 % 859.524 M 9.32 % 786.240 M -5.60 % 832.879 M -3.82 % 866.000 M
Common stock 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.24 % 490.000 M
Total equity 1.193 B -5.04 % 1.256 B -4.96 % 1.322 B 6.59 % 1.240 B -2.96 % 1.278 B -1.76 % 1.301 B
Other non current liabilities 2.000 M -96.67 % 60.000 M 8.73 % 55.184 M 122.31 % 24.823 M 148.21 % 10.001 M 0.000
Long term debt 0.000 -100.00 % 45.842 M -70.58 % 155.834 M -2.60 % 160.000 M 0.00 % 160.000 M 592 492.59 % 27.000 K
Total non current liabilities 2.000 M -98.11 % 105.842 M -49.84 % 211.018 M 14.17 % 184.823 M 8.68 % 170.060 M 607 257.14 % 28.000 K
Other current liabilities 151.382 M 15.49 % 131.083 M -4.03 % 136.587 M 3.13 % 132.444 M -21.56 % 168.851 M -35.31 % 261.000 M
Deferred revenue 0.000 0.000 -100.00 % 32.471 M -63.53 % 89.036 M 2 773.98 % 3.098 M -94.09 % 52.386 M
Short term debt 45.842 M -8.30 % 49.992 M 1 100.00 % 4.166 M 0.000 0.000 100.00 % -78.979 M
Total current liabilities 289.378 M 21.41 % 238.344 M -19.66 % 296.683 M -11.51 % 335.283 M 24.58 % 269.138 M -22.66 % 348.000 M
Total liabilities 291.378 M -15.34 % 344.186 M -32.21 % 507.701 M -2.39 % 520.106 M 18.42 % 439.198 M 1 568 464.29 % 28.000 K
Other non current assets 29.542 M -27.10 % 40.526 M 39.84 % 28.981 M -23.38 % 37.824 M -88.75 % 336.272 M 560.64 % 50.901 M
Long term investments 6.409 M -19.86 % 7.997 M 5.06 % 7.612 M -20.97 % 9.632 M 103.78 % -254.918 M -642.38 % 47.000 M
Intangible assets 38.919 M -15.99 % 46.329 M 0.46 % 46.119 M 13.14 % 40.761 M 25.55 % 32.465 M -20.82 % 41.000 M
GoodWill 0.000 0.000 -100.00 % 1.689 M -54.55 % 3.716 M -35.30 % 5.743 M -17.96 % 7.000 M
Goodwill and intangible assets 38.919 M -15.99 % 46.329 M -3.09 % 47.808 M 7.49 % 44.477 M 16.41 % 38.208 M -20.40 % 48.000 M
Property plant equipment net 18.015 M -38.75 % 29.411 M 20.72 % 24.363 M 0.86 % 24.156 M -0.33 % 24.235 M -10.24 % 27.000 M
Total non current assets 96.278 M -23.78 % 126.317 M -5.90 % 134.236 M 13.54 % 118.228 M -17.85 % 143.923 M -25.04 % 192.000 M
Other current assets 68.592 M -24.96 % 91.410 M -44.69 % 165.263 M -36.71 % 261.137 M 10.90 % 235.462 M 141.84 % -562.749 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 256.120 M 1.80 % 251.590 M
cash and cash equivalents 821.680 M -14.76 % 963.944 M -10.07 % 1.072 B 16.76 % 918.046 M 66.66 % 550.865 M 16.46 % 473.000 M
Cash and short term investments 821.680 M -14.76 % 963.944 M -10.07 % 1.072 B 16.76 % 918.046 M 13.76 % 806.985 M 220.75 % 251.590 M
Total current assets 1.388 B -5.84 % 1.474 B -13.04 % 1.695 B 3.25 % 1.642 B 4.37 % 1.573 B 525.37 % 251.590 M
Inventory 14.770 M 15.90 % 12.744 M -0.11 % 12.758 M -89.85 % 125.682 M 39.91 % 89.830 M 72.75 % 52.000 M
Net receivables 483.095 M 18.94 % 406.167 M -8.83 % 445.499 M 32.10 % 337.244 M -23.54 % 441.087 M -13.64 % 510.749 M
Tax assets 3.393 M 65.19 % 2.054 M -91.94 % 25.472 M 1 090.84 % 2.139 M 1 597.62 % 126.000 K -99.34 % 19.099 M
Other assets 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K -100.00 % 1.218 B
Account payables 92.154 M 60.91 % 57.269 M -33.28 % 85.840 M -13.99 % 99.803 M 18.46 % 84.252 M -4.19 % 87.936 M
Tax payables 0.000 0.000 -100.00 % 37.619 M 168.71 % 14.000 M 8.22 % 12.937 M -49.58 % 25.657 M
Deferred revenue non current 0.000 100.00 % -499.000 K 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 100.00 % -79.005 M
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 4.000 M 0.000
Other total stockholders equity -145.438 M -1 527.55 % -8.936 M 68.92 % -28.749 M 22.65 % -37.169 M 19.11 % -45.950 M 18.27 % -56.225 M
Deferred tax liabilities non current 0.000 -100.00 % 499.000 K 0.000 0.000 -100.00 % 59.000 K -97.67 % 2.534 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -348.000 M
Total assets 1.484 B -7.26 % 1.601 B -12.52 % 1.830 B 3.94 % 1.760 B 2.51 % 1.717 B 3.33 % 1.662 B
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 19.121 M 298.77 % 4.795 M 0.000 -100.00 % 241.000 K 0.000
Change in working capital -94.157 M -257.10 % 59.935 M 45.35 % 41.235 M -63.10 % 111.758 M 300.42 % -55.761 M -54.89 % -36.000 M
Accounts receivables -55.957 M -205.30 % 53.141 M 142.02 % -126.460 M -253.56 % 82.353 M -9.95 % 91.452 M 1 243.15 % -8.000 M
Inventory -1.962 M -116.86 % 11.635 M -88.51 % 101.280 M 394.94 % -34.339 M 12.19 % -39.104 M -1 855.20 % -2.000 M
Accounts payables 34.755 M 221.50 % -28.605 M -104.35 % -13.998 M -190.14 % 15.530 M 521.90 % -3.681 M 63.93 % -10.205 M
Other working capital -70.993 M -398.74 % 23.764 M -70.45 % 80.413 M 66.78 % 48.214 M 146.17 % -104.428 M -301.65 % -26.000 M
Other non cash items 55.334 M 216.95 % -47.313 M -2 085.44 % 2.383 M 162.27 % -3.827 M -27.52 % -3.001 M -101.83 % 164.000 M
Net cash provided by operating activities 67.339 M 1 669.67 % -4.290 M -102.93 % 146.597 M 37.79 % 106.394 M 282.90 % -58.171 M -166.10 % 88.000 M
Investments in property plant and equipment -28.511 M 30.05 % -40.757 M -352.86 % -9.000 M 0.00 % -9.000 M 64.08 % -25.059 M -150.59 % -10.000 M
Acquisitions net 0.000 0.000 -100.00 % 736.000 K 0.000 -100.00 % 4.000 K -75.00 % 16.000 K
Purchases of investments 0.000 0.000 0.000 100.00 % -2.046 M -489.63 % -347.000 K 99.87 % -257.543 M
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 263.162 M 0.000 0.000
Other investing activites 3.096 M 1 679.31 % 174.000 K -98.19 % 9.631 M 170.61 % 3.559 M 136.32 % 1.506 M 103.82 % -39.473 M
Net cash used for investing activites -25.415 M 37.38 % -40.583 M -3 068.76 % 1.367 M -99.47 % 255.675 M 1 169.95 % -23.896 M 92.22 % -307.000 M
Debt repayment -49.992 M 22.09 % -64.166 M 0.000 0.000 -100.00 % 160.000 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 -100.00 % 1.520 M 0.000
Common stock repurchased -137.444 M 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -24.000 K -33.33 % -18.000 K 79.31 % -87.000 K 99.81 % -45.387 M
Other financing activites 0.000 0.000 0.000 0.000 100.00 % -81.000 K 97.76 % -3.613 M
Net cash used provided by financing activities -187.436 M -192.11 % -64.166 M -267 258.33 % -24.000 K -33.33 % -18.000 K -100.01 % 161.352 M 429.29 % -49.000 M
Effect of forex changes on cash 3.248 M 194.47 % 1.103 M -81.29 % 5.894 M 14.94 % 5.128 M 458.60 % -1.430 M 0.000
Net change in cash -142.264 M -31.80 % -107.937 M -170.16 % 153.835 M -58.10 % 367.181 M 371.63 % 77.854 M 107.71 % -1.010 B
Cash at beginning of period 963.944 M -10.07 % 1.072 B 16.76 % 918.046 M 66.66 % 550.865 M 16.46 % 473.011 M -36.29 % 742.408 M
Cash at end of period 821.680 M -14.76 % 963.944 M -10.07 % 1.072 B 16.76 % 918.046 M 66.66 % 550.865 M 305.55 % -268.000 M
Operating cash flow 67.339 M 1 669.67 % -4.290 M -102.93 % 146.597 M 37.79 % 106.394 M 282.90 % -58.171 M -166.10 % 88.000 M
Capital expenditure -12.048 M 70.44 % -40.757 M -43.72 % -28.358 M 3.28 % -29.319 M -17.00 % -25.059 M -150.59 % -10.000 M
Free CashFlow 55.291 M 222.74 % -45.047 M -138.10 % 118.239 M 53.41 % 77.075 M 192.60 % -83.230 M -206.71 % 78.000 M
2025 2024 2023 2022 2021 2020
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 725.804 M 40.92 % 515.037 M 9.35 % 471.000 M 1.95 % 462.000 M 7.69 % 429.000 M -3.53 % 444.713 M -3.28 % 459.771 M -0.51 % 462.133 M -9.52 % 510.736 M -8.42 % 557.672 M -1.47 % 565.991 M -4.77 % 594.319 M
Net income -22.131 M -128.91 % 76.558 M 1 056.98 % -8.000 M -180.00 % 10.000 M 350.00 % -4.000 M 82.55 % -22.920 M -88.27 % -12.174 M 66.16 % -35.976 M -48.43 % -24.238 M -140.23 % 60.252 M 220.54 % 18.797 M 406.09 % -6.141 M
Income before tax -19.149 M -123.44 % 81.702 M 2 142.55 % -4.000 M -128.57 % 14.000 M 566.67 % -3.000 M 86.02 % -21.458 M -116.25 % -9.923 M 11.51 % -11.214 M 53.13 % -23.927 M -139.25 % 60.967 M 87.80 % 32.464 M 3 079.63 % 1.021 M
Income before tax ratio -0.03 -116.63 % 0.16 1 967.91 % -0.01 -128.03 % 0.03 533.33 % -0.01 85.51 % -0.05 -123.57 % -0.02 11.06 % -0.02 48.20 % -0.05 -142.85 % 0.11 90.60 % 0.06 3 238.77 % 0.00
EBITDA 4.424 M -95.17 % 91.677 M 33 116.30 % 276.000 K -98.95 % 26.400 M 885.81 % 2.678 M 124.53 % -10.918 M -91.85 % -5.691 M 16.17 % -6.789 M 59.25 % -16.659 M -125.20 % 66.107 M 99.45 % 33.144 M 339.87 % 7.535 M
Net income ratio -0.03 -120.51 % 0.15 975.15 % -0.02 -178.47 % 0.02 332.14 % -0.01 81.91 % -0.05 -94.64 % -0.03 65.99 % -0.08 -64.04 % -0.05 -143.92 % 0.11 225.32 % 0.03 421.41 % -0.01
Ratio EBITDA 0.01 -96.58 % 0.18 30 276.22 % 0.00 -98.97 % 0.06 815.40 % 0.01 125.43 % -0.02 -98.34 % -0.01 15.74 % -0.01 54.96 % -0.03 -127.52 % 0.12 102.43 % 0.06 361.88 % 0.01
Gross profit ratio 0.40 -34.32 % 0.61 40.09 % 0.44 -2.27 % 0.45 -0.64 % 0.45 5.17 % 0.43 -3.62 % 0.44 -3.46 % 0.46 14.83 % 0.40 -15.80 % 0.47 17.44 % 0.40 12.39 % 0.36
Weighted average shs out dil 22.129 M -2.01 % 22.582 M -0.51 % 22.698 M -0.63 % 22.841 M -0.71 % 23.005 M -0.01 % 23.007 M -0.01 % 23.008 M 0.35 % 22.927 M 0.46 % 22.822 M 0.00 % 22.822 M -0.01 % 22.825 M 0.00 % 22.825 M
Weighted average shs out 22.129 M -2.01 % 22.582 M -0.51 % 22.698 M -0.63 % 22.841 M -0.71 % 23.005 M -0.01 % 23.007 M -0.01 % 23.008 M 0.35 % 22.927 M 0.46 % 22.822 M 0.00 % 22.822 M -0.01 % 22.825 M 0.00 % 22.825 M
EPS diluted -1.00 -129.67 % 3.37 1 062.86 % -0.35 -179.55 % 0.44 358.82 % -0.17 83.00 % -1.00 -92.31 % -0.52 66.88 % -1.57 -48.11 % -1.06 -140.30 % 2.63 220.73 % 0.82 403.70 % -0.27
Earnings per share -1.00 -129.67 % 3.37 1 062.86 % -0.35 -179.55 % 0.44 358.82 % -0.17 83.00 % -1.00 -92.31 % -0.52 66.88 % -1.57 -48.11 % -1.06 -140.30 % 2.63 220.73 % 0.82 403.70 % -0.27
Gross profit 291.028 M -7.44 % 314.414 M 53.19 % 205.248 M -0.37 % 206.000 M 7.00 % 192.520 M 1.45 % 189.760 M -6.78 % 203.552 M -3.96 % 211.934 M 3.90 % 203.973 M -22.89 % 264.509 M 15.71 % 228.593 M 7.04 % 213.565 M
Income tax expense 2.982 M -42.01 % 5.142 M 28.55 % 4.000 M 0.00 % 4.000 M 300.00 % 1.000 M -31.60 % 1.462 M -35.08 % 2.252 M -90.91 % 24.762 M 7 887.74 % 310.000 K -56.64 % 715.000 K -94.77 % 13.666 M 90.81 % 7.162 M
Cost of revenue 434.776 M 116.71 % 200.623 M -24.29 % 265.000 M 3.52 % 256.000 M 8.47 % 236.000 M -7.43 % 254.953 M -0.49 % 256.219 M 2.41 % 250.199 M -18.44 % 306.763 M 4.64 % 293.163 M -13.11 % 337.398 M -11.39 % 380.754 M
General and administrative expenses 0.000 -100.00 % 105.000 M 0.000 0.000 0.000 -100.00 % 116.000 M 0.000 0.000 0.000 -100.00 % 109.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 108.000 M 0.000 0.000 0.000 -100.00 % 84.000 M 0.000 0.000 0.000 -100.00 % 87.000 M 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.043 M 341.95 % 236.000 K -31.99 % 347.000 K 215.45 % 110.000 K -90.20 % 1.123 M 0.000 0.000
Operating expenses 307.730 M 44.40 % 213.107 M 3.95 % 205.000 M 5.67 % 194.000 M -2.02 % 198.000 M -1.51 % 201.043 M -5.27 % 212.236 M -4.12 % 221.347 M -0.89 % 223.331 M 12.56 % 198.402 M 1.51 % 195.450 M -6.48 % 208.984 M
Cost and expenses 742.506 M 79.47 % 413.730 M -11.97 % 470.000 M 4.44 % 450.000 M 3.69 % 434.000 M -4.82 % 455.996 M -2.66 % 468.455 M -0.66 % 471.546 M -11.04 % 530.094 M 7.84 % 491.565 M -7.75 % 532.848 M -9.65 % 589.738 M
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 0.000
Selling general and administrative expenses 307.730 M 44.40 % 213.107 M 3.95 % 205.000 M 5.67 % 194.000 M -2.02 % 198.000 M -1.00 % 200.000 M -5.66 % 212.000 M -4.07 % 221.000 M -0.90 % 223.000 M 13.78 % 196.000 M 0.28 % 195.450 M -6.48 % 208.984 M
Interest income 23.000 K -94.43 % 413.000 K 1 429.63 % 27.000 K -71.58 % 95.000 K 187.88 % 33.000 K 17.86 % 28.000 K 16.67 % 24.000 K -44.19 % 43.000 K 22.86 % 35.000 K -38.60 % 57.000 K -38.71 % 93.000 K -32.12 % 137.000 K
Interest expense 227.000 K 198.68 % 76.000 K -18.28 % 93.000 K -18.42 % 114.000 K -10.94 % 128.000 K 91.04 % 67.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 23.345 M 135.88 % 9.897 M 95.40 % 5.065 M -52.66 % 10.699 M 70.53 % 6.274 M -40.46 % 10.538 M 149.07 % 4.231 M 61.37 % 2.622 M -2.89 % 2.700 M 1 724.32 % 148.000 K -97.61 % 6.186 M -5.02 % 6.513 M
Operating income -16.702 M -116.49 % 101.307 M 10 030.70 % 1.000 M -91.67 % 12.000 M 340.00 % -5.000 M 55.69 % -11.283 M -29.91 % -8.685 M 7.71 % -9.411 M 51.39 % -19.359 M -129.28 % 66.107 M 99.46 % 33.143 M 623.49 % 4.581 M
Operating income ratio -0.02 -111.70 % 0.20 9 164.50 % 0.00 -91.83 % 0.03 322.86 % -0.01 54.06 % -0.03 -34.31 % -0.02 7.24 % -0.02 46.27 % -0.04 -131.98 % 0.12 102.44 % 0.06 659.70 % 0.01
Total other income expenses net -2.447 M 87.52 % -19.605 M -292.10 % -5.000 M -350.00 % 2.000 M 0.00 % 2.000 M 119.66 % -10.175 M -721.89 % -1.238 M 31.34 % -1.803 M 60.53 % -4.568 M 11.13 % -5.140 M -657.00 % -679.000 K 80.93 % -3.560 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 2022-09-30
Net debt -417.210 M 46.22 % -775.838 M 7.42 % -838.000 M 5.20 % -884.000 M -1.96 % -867.000 M 0.13 % -868.110 M -5.88 % -819.916 M 7.53 % -886.671 M -6.21 % -834.867 M 8.45 % -911.881 M 2.58 % -936.000 M -18.04 % -792.981 M
Total investments 7.010 M 9.38 % 6.409 M 8.10 % 5.929 M -16.25 % 7.079 M -6.09 % 7.538 M -5.74 % 7.997 M 41.24 % 5.662 M -10.52 % 6.328 M -8.88 % 6.945 M -8.76 % 7.612 M 26 148.28 % 29.000 K -99.16 % 3.439 M
Total debt 83.344 M 81.81 % 45.842 M -19.58 % 57.000 M -19.53 % 70.838 M -15.00 % 83.336 M -13.04 % 95.834 M -40.10 % 160.000 M 0.00 % 160.000 M 0.00 % 160.000 M 0.00 % 160.000 M 0.00 % 160.000 M 0.00 % 160.000 M
Accumulated other comprehensive income loss 14.902 M 4.83 % 14.216 M -5.23 % 15.000 M 15.38 % 13.000 M -13.33 % 15.000 M -6.25 % 16.000 M 6.67 % 15.000 M 0.000 -100.00 % 12.991 M 8.26 % 12.000 M -33.33 % 18.000 M 17.57 % 15.310 M
Retained earnings 812.621 M -2.46 % 833.096 M 10.20 % 756.000 M -1.18 % 765.000 M 1.46 % 753.999 M -0.64 % 758.868 M -3.59 % 787.135 M -1.52 % 799.310 M -4.31 % 835.286 M -2.82 % 859.524 M 7.57 % 799.000 M 2.37 % 780.474 M
Common stock 491.162 M 0.00 % 491.162 M 0.03 % 491.000 M -0.03 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.00 % 491.162 M 0.03 % 491.000 M -0.03 % 491.162 M
Total equity 1.160 B -2.79 % 1.193 B -0.83 % 1.203 B -0.58 % 1.210 B -3.20 % 1.250 B -0.51 % 1.256 B -1.74 % 1.279 B -1.08 % 1.293 B -0.46 % 1.299 B -1.77 % 1.322 B 4.34 % 1.267 B 1.68 % 1.246 B
Other non current liabilities 311.386 M 15 469.30 % 2.000 M -97.56 % 82.000 M 9.33 % 75.001 M 7.14 % 70.000 M 16.67 % 60.000 M 6.56 % 56.305 M 11.30 % 50.587 M -16.22 % 60.380 M 9.41 % 55.185 M -28.20 % 76.860 M 34.36 % 57.206 M
Long term debt 0.000 0.000 -100.00 % 8.000 M -61.62 % 20.846 M -36.83 % 33.000 M -28.01 % 45.842 M -52.17 % 95.840 M -17.26 % 115.838 M -14.72 % 135.836 M -12.83 % 155.834 M -2.60 % 160.000 M 0.00 % 160.000 M
Total non current liabilities 311.386 M 15 469.30 % 2.000 M -97.78 % 90.000 M -6.10 % 95.847 M -6.94 % 103.000 M -2.69 % 105.842 M -30.43 % 152.145 M -8.58 % 166.425 M -15.18 % 196.216 M -7.02 % 211.019 M 21 101 800.00 % 1.000 K -100.00 % 217.206 M
Other current liabilities 199.462 M 31.76 % 151.382 M 32.61 % 114.153 M 1.92 % 112.008 M 2.32 % 109.464 M 75.72 % 62.294 M -11.07 % 70.046 M 7.78 % 64.987 M -55.41 % 145.750 M -13.79 % 169.058 M 14.14 % 148.112 M 14.40 % 129.467 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 68.789 M 61.61 % 42.565 M -44.26 % 76.357 M 27 565.58 % 276.000 K -99.75 % 111.683 M 415.10 % 21.682 M -61.20 % 55.884 M
Short term debt 83.344 M 81.81 % 45.842 M -6.44 % 49.000 M -1.98 % 49.992 M 0.00 % 49.992 M 0.00 % 49.992 M -22.08 % 64.160 M 45.28 % 44.162 M 82.76 % 24.164 M 480.03 % 4.166 M 0.000 0.000
Total current liabilities 398.507 M 37.71 % 289.378 M 23.67 % 234.000 M 1.30 % 231.000 M 3.59 % 223.000 M -6.44 % 238.344 M 0.74 % 236.592 M -7.91 % 256.904 M -3.21 % 265.416 M -10.54 % 296.683 M 5.58 % 281.000 M 3.20 % 272.288 M
Total liabilities 709.893 M 143.63 % 291.378 M -10.07 % 324.000 M -1.22 % 328.000 M 0.61 % 326.000 M -5.28 % 344.186 M -11.46 % 388.737 M -8.17 % 423.329 M -8.30 % 461.634 M -9.07 % 507.702 M 50 770 100.00 % 1.000 K -100.00 % 489.494 M
Other non current assets 31.324 M 6.03 % 29.542 M -12.98 % 33.950 M -8.19 % 36.980 M -3.72 % 38.408 M -5.23 % 40.526 M -6.06 % 43.142 M -3.53 % 44.722 M 10.49 % 40.475 M 39.66 % 28.981 M 322.40 % 6.861 M -79.95 % 34.211 M
Long term investments 7.010 M 9.38 % 6.409 M 8.10 % 5.929 M -16.25 % 7.079 M -6.09 % 7.538 M -5.74 % 7.997 M 41.24 % 5.662 M -10.52 % 6.328 M -4.19 % 6.605 M -13.23 % 7.612 M -74.63 % 30.000 M 772.35 % 3.439 M
Intangible assets 67.553 M 73.57 % 38.919 M -9.49 % 43.000 M -7.18 % 46.326 M -5.46 % 49.000 M 5.77 % 46.329 M -8.27 % 50.506 M -3.09 % 52.115 M -6.60 % 55.798 M 20.99 % 46.119 M 31.77 % 35.000 M -7.89 % 38.000 M
GoodWill 552.135 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 168.000 K -75.11 % 675.000 K -42.89 % 1.182 M -30.02 % 1.689 M -15.55 % 2.000 M -25.98 % 2.702 M
Goodwill and intangible assets 619.688 M 1 492.25 % 38.919 M -9.49 % 43.000 M -7.18 % 46.326 M -5.46 % 49.000 M 5.77 % 46.329 M -8.57 % 50.674 M -4.01 % 52.790 M -7.35 % 56.980 M 19.19 % 47.808 M 29.21 % 37.000 M -7.50 % 40.000 M
Property plant equipment net 30.613 M 69.93 % 18.015 M -40.08 % 30.067 M -4.73 % 31.561 M 12.72 % 28.000 M -4.80 % 29.411 M -9.77 % 32.594 M 6.82 % 30.513 M 9.00 % 27.993 M 14.90 % 24.363 M -6.30 % 26.000 M 13.11 % 22.987 M
Total non current assets 692.028 M 618.78 % 96.278 M -16.28 % 115.000 M -7.26 % 124.000 M -0.80 % 125.000 M -1.04 % 126.317 M -6.85 % 135.601 M -1.65 % 137.882 M -12.66 % 157.865 M 17.60 % 134.236 M 31.60 % 102.000 M -0.76 % 102.776 M
Other current assets 98.516 M 43.63 % 68.592 M -18.34 % 84.002 M 4.10 % 80.692 M 9.76 % 73.515 M -19.58 % 91.410 M -12.93 % 104.986 M -4.25 % 109.644 M 17.47 % 93.336 M -36.64 % 147.304 M -49.90 % 294.000 M 95.02 % 150.753 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -29.971 M 0.000
cash and cash equivalents 500.554 M -39.08 % 821.680 M -8.19 % 895.000 M -6.09 % 953.000 M 0.42 % 949.000 M -1.55 % 963.944 M -1.63 % 979.916 M -6.38 % 1.047 B 5.21 % 994.867 M -7.18 % 1.072 B -2.20 % 1.096 B 15.01 % 952.981 M
Cash and short term investments 500.554 M -39.08 % 821.680 M -8.19 % 895.000 M -6.09 % 953.000 M 0.42 % 949.000 M -1.55 % 963.944 M -1.63 % 979.916 M -6.38 % 1.047 B 5.21 % 994.867 M -7.18 % 1.072 B -2.20 % 1.096 B 15.01 % 952.981 M
Total current assets 1.178 B -15.17 % 1.388 B -1.69 % 1.412 B -0.14 % 1.414 B -2.55 % 1.451 B -1.58 % 1.474 B -3.75 % 1.532 B -2.93 % 1.578 B -1.51 % 1.602 B -5.49 % 1.695 B 0.68 % 1.684 B 3.14 % 1.633 B
Inventory 10.289 M -30.34 % 14.770 M 9.81 % 13.451 M 10.48 % 12.175 M -11.76 % 13.797 M 8.26 % 12.744 M -10.87 % 14.298 M 8.44 % 13.185 M -33.68 % 19.882 M 55.84 % 12.758 M -65.52 % 37.000 M 6.15 % 34.855 M
Net receivables 568.265 M 17.63 % 483.095 M 15.15 % 419.547 M 13.97 % 368.133 M -11.23 % 414.688 M 2.10 % 406.167 M -6.10 % 432.566 M 5.87 % 408.574 M -17.33 % 494.239 M 6.64 % 463.458 M 80.33 % 257.000 M -48.00 % 494.195 M
Tax assets 3.393 M 0.00 % 3.393 M 65.19 % 2.054 M 0.00 % 2.054 M 0.00 % 2.054 M 0.00 % 2.054 M -41.80 % 3.529 M 0.00 % 3.529 M -86.15 % 25.472 M 0.00 % 25.472 M 1 090.84 % 2.139 M 0.00 % 2.139 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000
Account payables 115.701 M 25.55 % 92.154 M 30.07 % 70.847 M 2.68 % 69.000 M 15.00 % 60.000 M 4.77 % 57.269 M -4.27 % 59.821 M -4.49 % 62.630 M -31.59 % 91.548 M 6.65 % 85.840 M -4.50 % 89.885 M 25.61 % 71.556 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 3.544 M 0.000 0.000 -100.00 % 8.768 M 180.13 % 3.130 M -91.68 % 37.619 M 76.44 % 21.321 M 38.62 % 15.381 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -499.000 K 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 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 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
Other total stockholders equity -158.927 M -9.27 % -145.438 M -145.52 % -59.237 M -0.01 % -59.233 M -482.94 % -10.161 M -13.71 % -8.936 M 37.44 % -14.284 M -762.22 % 2.157 M 105.28 % -40.881 M 0.00 % -40.882 M 0.29 % -41.000 M -0.29 % -40.881 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 499.000 K 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 0.000 100.00 % -281.000 M 0.000
Total assets 1.870 B 25.95 % 1.484 B -2.79 % 1.527 B -0.72 % 1.538 B -2.41 % 1.576 B -1.54 % 1.601 B -4.01 % 1.667 B -2.83 % 1.716 B -2.51 % 1.760 B -3.80 % 1.830 B 2.44 % 1.786 B 2.91 % 1.736 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
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 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000
Other working capital 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 non cash items 22.000 M 128.95 % -76.000 M -1 050.00 % 8.000 M 180.00 % -10.000 M -350.00 % 4.000 M -82.61 % 23.000 M 91.67 % 12.000 M -66.67 % 36.000 M 50.00 % 24.000 M 140.00 % -60.000 M -233.33 % -18.000 M -460.00 % 5.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 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 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
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 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020