6195.T

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
Date Form 10K
2025
2024
2023
2022
2021
2020