
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 |