
Hope, Inc. 6195.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 3.141 B 22.99 % | 2.554 B 18.38 % | 2.157 B -95.46 % | 47.507 B 37.24 % | 34.616 B 140.25 % | 14.408 B |
Net income | 358.008 M 36.71 % | 261.865 M -94.79 % | 5.029 B 119.11 % | -26.308 B -276.96 % | -6.979 B -1 149.46 % | 665.005 M |
Income before tax | 409.246 M 79.35 % | 228.187 M -95.44 % | 5.007 B 119.05 % | -26.284 B -278.97 % | -6.936 B -819.52 % | 963.924 M |
Income before tax ratio | 0.13 45.83 % | 0.09 -96.15 % | 2.32 519.51 % | -0.55 -176.13 % | -0.20 -399.48 % | 0.07 |
EBITDA | 430.992 M 73.64 % | 248.212 M -95.07 % | 5.035 B 119.23 % | -26.185 B -279.11 % | -6.907 B -801.51 % | 984.586 M |
Net income ratio | 0.11 11.16 % | 0.10 -95.60 % | 2.33 520.95 % | -0.55 -174.67 % | -0.20 -536.81 % | 0.05 |
Ratio EBITDA | 0.14 41.19 % | 0.10 -95.84 % | 2.33 523.49 % | -0.55 -176.23 % | -0.20 -391.98 % | 0.07 |
Gross profit ratio | 0.60 6.63 % | 0.56 1.31 % | 0.56 225.30 % | -0.44 -162.80 % | -0.17 -207.52 % | 0.16 |
Weighted average shs out dil | 16.016 M -2.59 % | 16.441 M 30.69 % | 12.581 M 24.51 % | 10.104 M 60.58 % | 6.293 M 3.45 % | 6.083 M |
Weighted average shs out | 16.013 M -2.54 % | 16.431 M 30.76 % | 12.566 M 24.36 % | 10.104 M 60.58 % | 6.293 M 11.63 % | 5.637 M |
EPS diluted | 22.35 40.83 % | 15.87 -96.03 % | 399.71 115.35 % | -2 603.64 -134.75 % | -1 109.09 -1 114.44 % | 109.33 |
Earnings per share | 22.36 40.81 % | 15.88 -96.03 % | 400.18 115.37 % | -2 603.64 -134.75 % | -1 109.09 -1 040.15 % | 117.97 |
Gross profit | 1.885 B 31.14 % | 1.438 B 19.93 % | 1.199 B 105.69 % | -21.070 B -260.67 % | -5.842 B -358.32 % | 2.262 B |
Income tax expense | 51.238 M 252.15 % | -33.677 M -55.19 % | -21.701 M -191.01 % | 23.844 M -44.96 % | 43.323 M -85.51 % | 298.919 M |
Cost of revenue | 1.255 B 12.48 % | 1.116 B 16.44 % | 958.467 M -98.60 % | 68.577 B 69.50 % | 40.457 B 233.08 % | 12.146 B |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 -100.00 % | 21.976 M 25.46 % | 17.516 M -46.95 % | 33.017 M -25.92 % | 44.572 M | 0.000 |
Operating expenses | 1.594 B 31.72 % | 1.210 B 18.91 % | 1.018 B -10.12 % | 1.132 B 7.45 % | 1.054 B -15.10 % | 1.241 B |
Cost and expenses | 2.849 B 22.54 % | 2.325 B 17.66 % | 1.976 B -97.17 % | 69.709 B 67.93 % | 41.511 B 210.08 % | 13.387 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.594 B 34.15 % | 1.188 B 18.80 % | 1.000 B -9.01 % | 1.099 B 8.92 % | 1.009 B -18.69 % | 1.241 B |
Interest income | 467.000 K 2 818.75 % | 16.000 K 6.67 % | 15.000 K -25.00 % | 19.999 K -9.10 % | 22.000 K 120.00 % | 10.000 K |
Interest expense | 357.000 K -78.85 % | 1.688 M -85.49 % | 11.637 M -85.87 % | 82.362 M 636.96 % | 11.176 M 40.74 % | 7.941 M |
Depreciation and amortization | 21.387 M 16.63 % | 18.337 M 9.69 % | 16.717 M -1.84 % | 17.031 M -2.82 % | 17.524 M 37.77 % | 12.720 M |
Operating income | 291.629 M 27.88 % | 228.052 M 25.83 % | 181.243 M 100.82 % | -22.202 B -221.98 % | -6.895 B -775.64 % | 1.021 B |
Operating income ratio | 0.09 3.98 % | 0.09 6.29 % | 0.08 117.98 % | -0.47 -134.61 % | -0.20 -381.22 % | 0.07 |
Total other income expenses net | 117.617 M 87 023.70 % | 135.000 K -100.00 % | 4.826 B 218.21 % | -4.082 B -10 053.29 % | -40.206 M 29.04 % | -56.658 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -837.889 M -1.73 % | -823.609 M -15.70 % | -711.866 M -201.95 % | 698.281 M 2 191.85 % | -33.381 M -111.37 % | 293.690 M |
Total investments | 5.792 M -65.89 % | 16.981 M -1.01 % | 17.155 M -0.69 % | 17.275 M -96.28 % | 464.000 M 3 105.31 % | 14.476 M |
Total debt | 139.720 M -30.00 % | 199.593 M -74.97 % | 797.298 M -50.31 % | 1.604 B -15.54 % | 1.900 B 19.13 % | 1.595 B |
Accumulated other comprehensive income loss | 920.000 K -73.22 % | 3.436 M -38.99 % | 5.632 M -57.69 % | 13.312 M | 0.000 -100.00 % | 11.122 M |
Retained earnings | 621.871 M 135.68 % | 263.863 M 150.15 % | -526.121 M 95.19 % | -10.932 B -72.61 % | -6.333 B -961.16 % | 735.427 M |
Common stock | 11.812 M 10.21 % | 10.718 M -64.78 % | 30.430 M -98.88 % | 2.717 B 38.63 % | 1.960 B 521.83 % | 315.149 M |
Total equity | 1.150 B 14.67 % | 1.003 B 35.19 % | 742.060 M 113.25 % | -5.602 B -124.24 % | -2.498 B -298.31 % | 1.260 B |
Other non current liabilities | 1.000 K -50.00 % | 2.000 K 0.00 % | 2.000 K -100.00 % | 4.847 B 242 326 300.00 % | 2.000 K 100.00 % | 1.000 K |
Long term debt | 30.112 M | 0.000 -100.00 % | 199.593 M -83.90 % | 1.240 B 112.75 % | 582.658 M -24.78 % | 774.610 M |
Total non current liabilities | 30.112 M 1 505 499.95 % | 2.000 K -100.00 % | 199.593 M -96.72 % | 6.086 B 944.17 % | 582.881 M -24.75 % | 774.611 M |
Other current liabilities | 514.756 M 2 644.05 % | 18.759 M -43.44 % | 33.168 M -85.55 % | 229.601 M 794.98 % | -33.037 M -103.60 % | 917.758 M |
Deferred revenue | 33.832 M -90.43 % | 353.551 M 23.48 % | 286.334 M 314.02 % | 69.160 M -73.75 % | 263.442 M -57.13 % | 614.444 M |
Short term debt | 109.608 M -45.08 % | 199.593 M -66.61 % | 597.705 M 63.84 % | 364.801 M -72.30 % | 1.317 B 1 442.35 % | -98.108 M |
Total current liabilities | 965.159 M -1.65 % | 981.311 M -29.76 % | 1.397 B 47.22 % | 949.041 M -92.63 % | 12.880 B 187.17 % | 4.485 B |
Total liabilities | 995.271 M 1.42 % | 981.313 M -38.54 % | 1.597 B -77.30 % | 7.035 B -47.74 % | 13.463 B 155.96 % | 5.260 B |
Other non current assets | 56.453 M 5.80 % | 53.360 M 36.39 % | 39.124 M 3.38 % | 37.844 M -91.86 % | 464.745 M 5 163 733.33 % | 9.000 K |
Long term investments | 5.792 M -2.88 % | 5.964 M -2.83 % | 6.138 M -1.92 % | 6.258 M -98.65 % | 464.000 M 3 105.31 % | 14.476 M |
Intangible assets | 23.140 M 134.19 % | 9.881 M -45.46 % | 18.118 M -24.51 % | 24.000 M -71.39 % | 83.881 M 3.56 % | 80.997 M |
GoodWill | 80.292 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 103.432 M 946.78 % | 9.881 M -45.46 % | 18.118 M -24.51 % | 24.000 M -71.39 % | 83.881 M 3.56 % | 80.997 M |
Property plant equipment net | 38.093 M 65.62 % | 23.000 M 64.29 % | 14.000 M -17.05 % | 16.878 M -10.76 % | 18.913 M -97.13 % | 658.449 M |
Total non current assets | 340.718 M 63.25 % | 208.705 M 86.50 % | 111.906 M 30.35 % | 85.848 M -84.87 % | 567.539 M -26.22 % | 769.265 M |
Other current assets | 72.049 M 7.38 % | 67.098 M -30.34 % | 96.328 M 119.41 % | 43.903 M -93.71 % | 697.744 M 101.14 % | 346.903 M |
Short term investments | 0.000 -100.00 % | 11.017 M 0.00 % | 11.017 M 0.00 % | 11.017 M | 0.000 -100.00 % | 11.015 M |
cash and cash equivalents | 977.609 M -4.44 % | 1.023 B -32.21 % | 1.509 B 66.54 % | 906.115 M -53.12 % | 1.933 B 48.59 % | 1.301 B |
Cash and short term investments | 977.609 M -4.46 % | 1.023 B -32.20 % | 1.509 B 64.55 % | 917.132 M -52.55 % | 1.933 B 48.59 % | 1.301 B |
Total current assets | 1.805 B 1.64 % | 1.776 B -20.26 % | 2.227 B 65.31 % | 1.347 B -87.04 % | 10.397 B 80.81 % | 5.750 B |
Inventory | 253.138 M -22.39 % | 326.176 M -22.36 % | 420.093 M 91.63 % | 219.221 M -48.95 % | 429.407 M -10.10 % | 477.631 M |
Net receivables | 502.080 M 39.74 % | 359.295 M 78.49 % | 201.302 M 20.68 % | 166.805 M -97.73 % | 7.337 B 102.40 % | 3.625 B |
Tax assets | 136.948 M 17.55 % | 116.500 M 237.43 % | 34.526 M 3 877.65 % | 868.000 K 100.19 % | -464.000 M -3 125.96 % | 15.334 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K |
Account payables | 306.963 M -16.97 % | 369.708 M -20.86 % | 467.155 M 82.23 % | 256.359 M -97.73 % | 11.290 B 310.94 % | 2.747 B |
Tax payables | 0.000 -100.00 % | 39.700 M 210.71 % | 12.777 M -56.12 % | 29.120 M -31.06 % | 42.242 M -86.09 % | 303.616 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | -5.207 M | 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 % | -918.060 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 520.927 M -28.16 % | 725.146 M -41.15 % | 1.232 B -52.59 % | 2.599 B 38.61 % | 1.875 B 846.45 % | 198.122 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 -100.00 % | 163.000 K -26.24 % | 221.000 K | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 2.146 B 8.12 % | 1.984 B -15.15 % | 2.339 B 63.22 % | 1.433 B -86.93 % | 10.965 B 68.18 % | 6.520 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 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.300 M |
Change in working capital | -39.421 M 48.08 % | -75.923 M 13.69 % | -87.963 M -100.45 % | 19.760 B 596.87 % | -3.977 B -216.37 % | -1.257 B |
Accounts receivables | -147.574 M 6.60 % | -158.000 M -49.65 % | -105.579 M 87.41 % | -838.431 M 77.38 % | -3.707 B -45.26 % | -2.552 B |
Inventory | 73.038 M -22.23 % | 93.916 M 146.75 % | -200.871 M -195.57 % | 210.186 M 153.24 % | 83.000 M -45.39 % | 152.000 M |
Accounts payables | -62.745 M 35.61 % | -97.446 M -146.23 % | 210.795 M -98.80 % | 17.502 B | 0.000 -100.00 % | 1.377 B |
Other working capital | 97.860 M 14.31 % | 85.607 M 1 012.94 % | 7.692 M -99.73 % | 2.886 B 917.68 % | -353.000 M -324.63 % | -83.131 M |
Other non cash items | -110.107 M -85.11 % | -59.483 M 98.77 % | -4.843 B -171.25 % | 6.797 B -16.00 % | 8.092 B 5 049.54 % | 157.133 M |
Net cash provided by operating activities | 229.867 M 59.71 % | 143.931 M 54.68 % | 93.053 M -65.04 % | 266.149 M 109.35 % | -2.847 B -2 292.79 % | -118.996 M |
Investments in property plant and equipment | -36.345 M -120.37 % | -16.493 M -154.56 % | -6.479 M 76.43 % | -27.485 M -31.53 % | -20.896 M 89.97 % | -208.243 M |
Acquisitions net | -45.251 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -11.017 K 99.90 % | -11.017 M 0.00 % | -11.017 M 0.00 % | -11.017 M 2.49 % | -11.298 M 24.64 % | -14.992 M |
Sales maturities of investments | 113.789 M 932.85 % | 11.017 M 0.00 % | 11.017 M -19.21 % | 13.637 M -62.16 % | 36.042 M 214.91 % | 11.445 M |
Other investing activites | -2.561 M 83.13 % | -15.179 M -403.28 % | 5.005 M 21 660.87 % | 23.000 K -84.87 % | 152.000 K -76.51 % | 647.000 K |
Net cash used for investing activites | 29.621 M 193.52 % | -31.672 M -2 048.71 % | -1.474 M 94.07 % | -24.842 M -721.05 % | 4.000 M 101.89 % | -211.143 M |
Debt repayment | -99.593 M 83.34 % | -597.705 M 25.16 % | -798.598 M -170.51 % | -295.214 M -196.78 % | 305.048 M -71.52 % | 1.071 B |
Common stock issued | -174.000 K -4 450.00 % | 4.000 K -100.00 % | 1.316 B -11.06 % | 1.480 B -54.86 % | 3.278 B 2 317.19 % | 135.602 M |
Common stock repurchased | -205.313 M -39 383.27 % | -520.000 K 96.93 % | -16.940 M | 0.000 100.00 % | -43.857 M 37.87 % | -70.585 M |
Dividends paid | 0.000 | 0.000 100.00 % | -9.000 K | 0.000 100.00 % | -89.492 M | 0.000 |
Other financing activites | -1.000 K | 0.000 100.00 % | -1.000 K 99.99 % | -8.083 M -131.19 % | 25.919 M 2 592 000.00 % | -1.000 K |
Net cash used provided by financing activities | -305.081 M 49.00 % | -598.221 M -219.54 % | 500.453 M -57.45 % | 1.176 B -66.15 % | 3.475 B 205.87 % | 1.136 B |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 100.00 % | -1.801 B | 0.000 | 0.000 |
Net change in cash | -45.593 M 90.62 % | -485.962 M -182.08 % | 592.032 M 254.28 % | -383.742 M -160.71 % | 632.118 M -21.58 % | 806.097 M |
Cash at beginning of period | 1.012 B -32.44 % | 1.498 B 65.34 % | 906.115 M -29.75 % | 1.290 B 0.00 % | 1.290 B 166.63 % | 483.759 M |
Cash at end of period | 966.592 M -4.50 % | 1.012 B -32.44 % | 1.498 B 65.34 % | 906.115 M -52.85 % | 1.922 B 49.01 % | 1.290 B |
Operating cash flow | 229.867 M 59.71 % | 143.931 M 54.68 % | 93.053 M -65.04 % | 266.149 M 109.35 % | -2.847 B -2 292.79 % | -118.996 M |
Capital expenditure | -29.899 M -81.28 % | -16.493 M -154.56 % | -6.479 M 76.43 % | -27.485 M -31.53 % | -20.896 M 89.97 % | -208.243 M |
Free CashFlow | 199.968 M 56.91 % | 127.438 M 47.20 % | 86.574 M -63.73 % | 238.664 M 108.32 % | -2.868 B -776.49 % | -327.239 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 | 715.730 M -32.05 % | 1.053 B 35.21 % | 779.000 M 15.58 % | 674.000 M 6.31 % | 634.000 M -14.24 % | 739.281 M 21.30 % | 609.484 M 3.77 % | 587.330 M -4.90 % | 617.604 M 22.80 % | 502.946 M 5.44 % | 476.995 M 7.18 % | 445.045 M |
Net income | -18.481 M -115.20 % | 121.580 M -34.63 % | 186.000 M 287.50 % | 48.000 M 2 300.00 % | 2.000 M -98.33 % | 119.527 M 219.98 % | 37.354 M 6.28 % | 35.148 M -49.67 % | 69.836 M 390.46 % | -24.043 M -199.86 % | 24.076 M -99.51 % | 4.864 B |
Income before tax | 4.828 M -96.34 % | 131.937 M -37.47 % | 211.000 M 283.64 % | 55.000 M 450.00 % | 10.000 M -74.78 % | 39.650 M -14.29 % | 46.260 M 1.24 % | 45.694 M -52.69 % | 96.583 M 206.70 % | -90.516 M -367.25 % | 33.870 M -99.30 % | 4.854 B |
Income before tax ratio | 0.01 -94.61 % | 0.13 -53.75 % | 0.27 231.93 % | 0.08 417.36 % | 0.02 -70.59 % | 0.05 -29.34 % | 0.08 -2.44 % | 0.08 -50.25 % | 0.16 186.89 % | -0.18 -353.46 % | 0.07 -99.35 % | 10.91 |
EBITDA | 12.406 M -90.95 % | 137.058 M -37.40 % | 218.934 M 274.25 % | 58.500 M 254.55 % | 16.500 M -63.47 % | 45.168 M -3.02 % | 46.573 M 1.09 % | 46.073 M -52.69 % | 97.388 M 210.97 % | -87.760 M -314.57 % | 40.900 M -99.16 % | 4.861 B |
Net income ratio | -0.03 -122.37 % | 0.12 -51.66 % | 0.24 235.27 % | 0.07 2 157.57 % | 0.00 -98.05 % | 0.16 163.80 % | 0.06 2.41 % | 0.06 -47.08 % | 0.11 336.54 % | -0.05 -194.71 % | 0.05 -99.54 % | 10.93 |
Ratio EBITDA | 0.02 -86.68 % | 0.13 -53.70 % | 0.28 223.80 % | 0.09 233.50 % | 0.03 -57.40 % | 0.06 -20.04 % | 0.08 -2.59 % | 0.08 -50.25 % | 0.16 190.37 % | -0.17 -303.50 % | 0.09 -99.21 % | 10.92 |
Gross profit ratio | 0.58 -14.70 % | 0.67 11.62 % | 0.60 12.05 % | 0.54 0.62 % | 0.54 -12.57 % | 0.61 15.43 % | 0.53 -3.87 % | 0.55 1.59 % | 0.54 -7.08 % | 0.59 15.07 % | 0.51 0.64 % | 0.51 |
Weighted average shs out dil | 15.246 M -2.50 % | 15.637 M -1.46 % | 15.869 M -1.70 % | 16.143 M -1.77 % | 16.434 M -0.05 % | 16.441 M 0.00 % | 16.441 M 0.00 % | 16.441 M 0.07 % | 16.429 M 3.72 % | 15.839 M 33.55 % | 11.860 M 4.79 % | 11.318 M |
Weighted average shs out | 15.246 M -2.50 % | 15.637 M -1.64 % | 15.897 M -1.46 % | 16.132 M -1.84 % | 16.434 M 0.00 % | 16.434 M -1.83 % | 16.740 M 1.89 % | 16.429 M 0.00 % | 16.429 M 4.13 % | 15.778 M 33.03 % | 11.860 M 4.79 % | 11.318 M |
EPS diluted | -1.21 -115.51 % | 7.80 -33.45 % | 11.72 294.61 % | 2.97 2 375.00 % | 0.12 -98.34 % | 7.24 218.94 % | 2.27 6.57 % | 2.13 -49.88 % | 4.25 379.61 % | -1.52 -174.88 % | 2.03 -99.53 % | 429.76 |
Earnings per share | -1.21 -115.49 % | 7.81 -33.25 % | 11.70 292.62 % | 2.98 2 383.33 % | 0.12 -98.34 % | 7.24 220.35 % | 2.26 6.10 % | 2.13 -49.88 % | 4.25 379.61 % | -1.52 -174.88 % | 2.03 -99.53 % | 429.76 |
Gross profit | 412.004 M -42.04 % | 710.838 M 50.92 % | 471.000 M 29.50 % | 363.703 M 6.97 % | 340.000 M -25.02 % | 453.450 M 40.01 % | 323.873 M -0.24 % | 324.653 M -3.39 % | 336.052 M 14.10 % | 294.521 M 21.33 % | 242.735 M 7.87 % | 225.034 M |
Income tax expense | 24.109 M 132.78 % | 10.357 M -58.57 % | 25.000 M 257.14 % | 7.000 M -12.50 % | 8.000 M 110.02 % | -79.875 M -996.97 % | 8.905 M -15.57 % | 10.547 M -60.57 % | 26.746 M 140.24 % | -66.473 M -778.71 % | 9.794 M 195.66 % | -10.238 M |
Cost of revenue | 303.726 M -11.31 % | 342.468 M 11.19 % | 308.000 M -0.96 % | 311.000 M 5.78 % | 294.000 M 2.86 % | 285.831 M 0.08 % | 285.611 M 8.73 % | 262.677 M -6.70 % | 281.552 M 35.09 % | 208.425 M -11.03 % | 234.260 M 6.48 % | 220.011 M |
General and administrative 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 and marketing 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 |
Other expenses | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 -100.00 % | 1.000 M -95.35 % | 21.513 M 5 046.65 % | 418.000 K 181.17 % | -515.000 K -157.61 % | 894.000 K 117.85 % | -5.008 M | 0.000 | 0.000 |
Operating expenses | 408.001 M -29.72 % | 580.574 M 55.23 % | 374.000 M 20.65 % | 310.000 M -5.78 % | 329.000 M -20.63 % | 414.513 M 49.42 % | 277.418 M -0.38 % | 278.485 M 16.25 % | 239.560 M -35.17 % | 369.520 M 76.17 % | 209.749 M -2.51 % | 215.150 M |
Cost and expenses | 711.727 M -22.89 % | 923.042 M 35.34 % | 682.000 M 9.82 % | 621.000 M -0.32 % | 623.000 M -11.04 % | 700.344 M 24.39 % | 563.029 M 4.04 % | 541.162 M 3.85 % | 521.112 M -9.83 % | 577.945 M 30.17 % | 444.009 M 2.03 % | 435.161 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 | 408.001 M -29.72 % | 580.574 M 54.82 % | 375.000 M 20.97 % | 310.000 M -5.49 % | 328.000 M -16.54 % | 393.000 M 41.88 % | 277.000 M -0.72 % | 279.000 M 16.74 % | 239.000 M -32.29 % | 353.000 M 68.30 % | 209.749 M -2.51 % | 215.150 M |
Interest income | 12.000 K -96.93 % | 391.000 K 39 000.00 % | 1.000 K -98.63 % | 73.000 K 3 550.00 % | 2.000 K -66.67 % | 6.000 K 500.00 % | 1.000 K -87.50 % | 8.000 K 700.00 % | 1.000 K -87.50 % | 8.000 K 300.00 % | 2.000 K -60.00 % | 5.000 K |
Interest expense | 451.000 K 1 309.38 % | 32.000 K -62.35 % | 85.000 K -13.27 % | 98.000 K -30.99 % | 142.000 K -25.65 % | 191.000 K -38.98 % | 313.000 K -17.41 % | 379.000 K -52.92 % | 805.000 K -70.79 % | 2.756 M -3.33 % | 2.851 M -5.72 % | 3.024 M |
Depreciation and amortization | 7.125 M 47.64 % | 4.826 M -26.44 % | 6.561 M 19.29 % | 5.500 M 22.22 % | 4.500 M -15.54 % | 5.328 M 4 377.31 % | 119.000 K 223.96 % | -96.000 K -110.70 % | 897.000 K 104.24 % | -21.169 M -606.31 % | 4.181 M 0.36 % | 4.166 M |
Operating income | 4.003 M -96.93 % | 130.264 M 34.29 % | 97.000 M 83.02 % | 53.000 M 381.82 % | 11.000 M -71.75 % | 38.938 M -16.18 % | 46.454 M 0.62 % | 46.169 M -52.15 % | 96.491 M 228.65 % | -75.001 M -327.37 % | 32.986 M 233.73 % | 9.884 M |
Operating income ratio | 0.01 -95.48 % | 0.12 -0.68 % | 0.12 58.35 % | 0.08 353.22 % | 0.02 -67.06 % | 0.05 -30.90 % | 0.08 -3.04 % | 0.08 -49.69 % | 0.16 204.77 % | -0.15 -315.64 % | 0.07 211.38 % | 0.02 |
Total other income expenses net | 825.000 K -50.69 % | 1.673 M -98.53 % | 114.000 M 5 600.00 % | 2.000 M 300.00 % | -1.000 M -240.25 % | 713.000 K 467.53 % | -194.000 K 59.16 % | -475.000 K -621.98 % | 91.000 K 100.59 % | -15.515 M -1 857.08 % | 883.000 K -99.98 % | 4.844 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -610.822 M 27.10 % | -837.889 M 2.46 % | -859.000 M -19.64 % | -718.000 M 2.97 % | -740.000 M 10.15 % | -823.609 M 3.30 % | -851.707 M -7.87 % | -789.573 M -19.02 % | -663.387 M 6.81 % | -711.866 M -153.61 % | 1.328 B 167.53 % | 496.305 M |
Total investments | 238.000 M 4 009.12 % | 5.792 M -96.78 % | 180.000 M 7.78 % | 167.000 M 0.60 % | 166.000 M 877.56 % | 16.981 M -81.54 % | 92.000 M 735.07 % | 11.017 M -84.48 % | 71.000 M 1 056.73 % | 6.138 M -85.73 % | 43.000 M 290.31 % | 11.017 M |
Total debt | 337.161 M 141.31 % | 139.720 M 39.72 % | 100.000 M -54.34 % | 219.000 M 32.73 % | 165.000 M -17.33 % | 199.593 M -27.18 % | 274.109 M -13.97 % | 318.608 M -8.52 % | 348.274 M -56.32 % | 797.298 M -46.35 % | 1.486 B -1.89 % | 1.515 B |
Accumulated other comprehensive income loss | 1.012 M 10.00 % | 920.000 K -1.50 % | 934.000 K -5.47 % | 988.000 K -67.07 % | 3.000 M 0.00 % | 3.000 M 0.00 % | 3.000 M -25.00 % | 4.000 M 33.33 % | 3.000 M -25.00 % | 4.000 M -55.56 % | 9.000 M -21.65 % | 11.487 M |
Retained earnings | 603.390 M -2.97 % | 621.871 M 24.37 % | 500.000 M 59.24 % | 314.000 M 18.05 % | 266.000 M 0.81 % | 263.863 M 82.81 % | 144.336 M 34.92 % | 106.982 M 123.45 % | -456.285 M 13.27 % | -526.121 M -4.80 % | -502.000 M 4.59 % | -526.154 M |
Common stock | 11.812 M 0.00 % | 11.812 M 7.38 % | 11.000 M 0.00 % | 11.000 M 10.00 % | 10.000 M -6.70 % | 10.718 M 0.29 % | 10.687 M 6.87 % | 10.000 M -67.14 % | 30.430 M 0.00 % | 30.430 M -85.78 % | 214.000 M 126.51 % | 94.478 M |
Total equity | 1.075 B -6.51 % | 1.150 B 6.02 % | 1.085 B 13.26 % | 958.000 M -4.68 % | 1.005 B 0.18 % | 1.003 B 13.52 % | 883.665 M 4.43 % | 846.201 M 4.31 % | 811.260 M 9.33 % | 742.059 M 611.76 % | -145.000 M 64.34 % | -406.612 M |
Other non current liabilities | 2.000 M 199 900.00 % | 1.000 K -99.90 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 49 900.00 % | 2.000 K -33.33 % | 3.000 K 200.00 % | 1.000 K -50.00 % | 2.000 K 0.00 % | 2.000 K -99.73 % | 742.000 K | 0.000 |
Long term debt | 94.469 M 213.73 % | 30.112 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 M -16.03 % | 119.093 M -27.86 % | 165.093 M -17.29 % | 199.593 M -42.65 % | 348.000 M -13.06 % | 400.271 M |
Total non current liabilities | 94.469 M 213.73 % | 30.112 M 2 911.20 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 49 900.00 % | 2.000 K -100.00 % | 100.003 M -16.03 % | 119.094 M -27.86 % | 165.095 M -17.29 % | 199.595 M 178 109.82 % | 112.000 K -99.97 % | 400.354 M |
Other current liabilities | 217.090 M -57.83 % | 514.756 M 99.12 % | 258.515 M 38.38 % | 186.822 M -30.79 % | 269.932 M -23.05 % | 350.805 M 243.50 % | 102.128 M -1.27 % | 103.443 M -27.15 % | 141.992 M -48.02 % | 273.178 M 46.29 % | 186.740 M 50.74 % | 123.886 M |
Deferred revenue | 94.911 M 180.54 % | 33.832 M -35.54 % | 52.485 M -30.19 % | 75.178 M | 0.000 -100.00 % | 21.505 M -86.51 % | 159.413 M 1.49 % | 157.070 M 39.42 % | 112.657 M -60.66 % | 286.334 M 383.18 % | 59.260 M 0.08 % | 59.211 M |
Short term debt | 242.692 M 121.42 % | 109.608 M 9.61 % | 100.000 M -54.34 % | 219.000 M 32.73 % | 165.000 M -17.33 % | 199.593 M 14.64 % | 174.109 M -12.73 % | 199.515 M 8.92 % | 183.181 M -69.35 % | 597.705 M -47.48 % | 1.138 B 2.12 % | 1.114 B |
Total current liabilities | 1.102 B 14.14 % | 965.159 M 27.84 % | 755.000 M -20.27 % | 947.000 M -13.91 % | 1.100 B 12.09 % | 981.311 M 17.23 % | 837.076 M -12.32 % | 954.669 M -7.86 % | 1.036 B -25.84 % | 1.397 B -13.54 % | 1.616 B -1.89 % | 1.647 B |
Total liabilities | 1.196 B 20.17 % | 995.271 M 31.65 % | 756.000 M -20.25 % | 948.000 M -13.90 % | 1.101 B 12.20 % | 981.313 M 4.72 % | 937.079 M -12.73 % | 1.074 B -10.61 % | 1.201 B -24.77 % | 1.597 B 1 425 555.36 % | 112.000 K -99.99 % | 2.048 B |
Other non current assets | 104.999 K -99.81 % | 56.453 M 5 545.30 % | 1.000 M 234.45 % | 299.000 K -85.05 % | 2.000 M -96.19 % | 52.445 M -43.15 % | 92.245 M -29.22 % | 130.329 M 81.11 % | 71.961 M 85.55 % | 38.782 M 1 192.73 % | 3.000 M -93.85 % | 48.795 M |
Long term investments | 238.000 M 4 009.12 % | 5.792 M -96.78 % | 180.000 M 7.78 % | 167.000 M 0.60 % | 166.000 M 2 683.37 % | 5.964 M -93.52 % | 92.000 M | 0.000 -100.00 % | 71.000 M 1 056.73 % | 6.138 M -85.73 % | 43.000 M -10.42 % | 48.000 M |
Intangible assets | 21.320 M -7.87 % | 23.140 M 230.57 % | 7.000 M 35.16 % | 5.179 M -26.01 % | 7.000 M -29.16 % | 9.881 M -1.19 % | 10.000 M -23.08 % | 13.000 M -13.33 % | 15.000 M -17.21 % | 18.118 M -9.41 % | 20.000 M -9.09 % | 22.000 M |
GoodWill | 76.946 M -4.17 % | 80.292 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 936.000 K 183.64 % | 330.000 K -54.42 % | 724.000 K | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 98.266 M -4.99 % | 103.432 M 1 377.60 % | 7.000 M 35.16 % | 5.179 M -26.01 % | 7.000 M -29.16 % | 9.881 M -9.65 % | 10.936 M -17.96 % | 13.330 M -15.23 % | 15.724 M -13.21 % | 18.118 M -9.41 % | 20.000 M -9.09 % | 22.000 M |
Property plant equipment net | 39.572 M 3.88 % | 38.093 M 19.04 % | 32.000 M -5.88 % | 34.000 M 0.00 % | 34.000 M 42.18 % | 23.913 M 34.33 % | 17.802 M 2.97 % | 17.289 M 8.74 % | 15.900 M 10.86 % | 14.342 M 19.52 % | 12.000 M -18.67 % | 14.755 M |
Total non current assets | 375.943 M 10.34 % | 340.718 M 54.87 % | 220.000 M 6.55 % | 206.478 M -1.21 % | 209.000 M 0.14 % | 208.703 M 72.51 % | 120.983 M 26.09 % | 95.948 M -7.37 % | 103.585 M -7.44 % | 111.906 M 43.47 % | 78.000 M -9.78 % | 86.457 M |
Other current assets | 107.473 M 49.17 % | 72.049 M 24.22 % | 58.000 M -27.50 % | 80.000 M -27.93 % | 111.000 M 65.43 % | 67.098 M 5.93 % | 63.340 M -41.18 % | 107.687 M 9.62 % | 98.236 M 1.98 % | 96.328 M 35.53 % | 71.077 M -12.39 % | 81.133 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.017 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.017 M | 0.000 -100.00 % | 11.017 M |
cash and cash equivalents | 947.983 M -3.03 % | 977.609 M 1.94 % | 959.000 M 2.35 % | 937.000 M 3.54 % | 905.000 M -11.55 % | 1.023 B -9.11 % | 1.126 B 1.59 % | 1.108 B 9.54 % | 1.012 B -32.97 % | 1.509 B 853.67 % | 158.248 M -84.46 % | 1.018 B |
Cash and short term investments | 947.983 M -3.03 % | 977.609 M 1.94 % | 959.000 M 2.35 % | 937.000 M 3.54 % | 905.000 M -11.55 % | 1.023 B -9.11 % | 1.126 B 1.59 % | 1.108 B 9.54 % | 1.012 B -32.97 % | 1.509 B 853.67 % | 158.248 M -84.63 % | 1.029 B |
Total current assets | 1.896 B 5.03 % | 1.805 B 11.34 % | 1.621 B -4.65 % | 1.700 B -10.38 % | 1.897 B 6.83 % | 1.776 B 4.47 % | 1.700 B -6.81 % | 1.824 B -4.45 % | 1.909 B -14.28 % | 2.227 B 1 307.21 % | 158.248 M -89.82 % | 1.554 B |
Inventory | 500.708 M 97.80 % | 253.138 M -13.01 % | 291.000 M -32.64 % | 432.000 M -26.41 % | 587.000 M 79.96 % | 326.176 M 12.95 % | 288.785 M -30.16 % | 413.469 M -24.07 % | 544.507 M 29.62 % | 420.093 M 112.17 % | 198.000 M -28.40 % | 276.550 M |
Net receivables | 339.421 M -32.40 % | 502.080 M 60.41 % | 313.000 M 24.70 % | 251.000 M -14.63 % | 294.000 M -18.17 % | 359.295 M 61.98 % | 221.819 M 13.94 % | 194.678 M -23.51 % | 254.528 M 26.44 % | 201.302 M 39.87 % | 143.923 M -14.06 % | 167.466 M |
Tax assets | 0.000 -100.00 % | 136.948 M | 0.000 | 0.000 | 0.000 -100.00 % | 116.500 M 226.63 % | -92.000 M -41.54 % | -65.000 M 8.45 % | -71.000 M -305.64 % | 34.526 M | 0.000 100.00 % | -47.093 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K | 0.000 -100.00 % | 1.584 B | 0.000 |
Account payables | 546.902 M 78.17 % | 306.963 M -10.77 % | 344.000 M -26.18 % | 466.000 M -29.81 % | 663.944 M 79.59 % | 369.708 M 6.83 % | 346.082 M -22.67 % | 447.549 M -25.20 % | 598.333 M 28.08 % | 467.155 M 150.37 % | 186.587 M -40.60 % | 314.131 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.124 M -97.17 % | 39.700 M -28.27 % | 55.344 M 17.52 % | 47.092 M 98.62 % | 23.709 M 85.56 % | 12.777 M -71.86 % | 45.413 M 27.50 % | 35.619 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -347.888 M | 0.000 |
Minority interest | -6.007 M -15.36 % | -5.207 M | 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 | 465.256 M -10.69 % | 520.927 M -9.09 % | 573.007 M -9.48 % | 633.000 M -12.81 % | 726.002 M 0.12 % | 725.147 M 0.00 % | 725.119 M 0.10 % | 724.430 M -41.20 % | 1.232 B 0.00 % | 1.232 B 760.62 % | 143.166 M 471.20 % | 25.064 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 112.000 K 34.94 % | 83.000 K |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.616 B | 0.000 |
Total assets | 2.272 B 5.87 % | 2.146 B 16.55 % | 1.841 B -3.41 % | 1.906 B -9.50 % | 2.106 B 6.12 % | 1.984 B 8.99 % | 1.821 B -5.17 % | 1.920 B -4.60 % | 2.013 B -13.95 % | 2.339 B 28.51 % | 1.820 B 10.91 % | 1.641 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 | 18.000 M 114.75 % | -122.000 M 34.41 % | -186.000 M -287.50 % | -48.000 M -2 300.00 % | -2.000 M 98.32 % | -119.000 M -213.16 % | -38.000 M -8.57 % | -35.000 M 49.28 % | -69.000 M -387.50 % | 24.000 M 200.00 % | -24.000 M 99.51 % | -4.864 B |
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 |