6233.TWO

Prolific Technology Inc. 6233.TWO

Finances

2024 2023 2022 2021 2020 2019
Revenue 417.225 M 15.73 % 360.522 M -17.75 % 438.323 M -2.26 % 448.446 M 19.95 % 373.854 M 2.38 % 365.148 M
Net income 28.663 M 891.11 % 2.892 M -92.78 % 40.041 M -33.37 % 60.093 M 579.71 % 8.841 M 165.50 % 3.330 M
Income before tax 31.663 M 994.85 % 2.892 M -92.78 % 40.041 M -33.37 % 60.093 M 579.71 % 8.841 M 166.13 % 3.322 M
Income before tax ratio 0.08 846.05 % 0.01 -91.22 % 0.09 -31.83 % 0.13 466.65 % 0.02 159.94 % 0.01
EBITDA 46.770 M 258.61 % 13.042 M -76.64 % 55.835 M -24.30 % 73.756 M 217.26 % 23.248 M 22.53 % 18.974 M
Net income ratio 0.07 756.42 % 0.01 -91.22 % 0.09 -31.83 % 0.13 466.65 % 0.02 159.31 % 0.01
Ratio EBITDA 0.11 209.87 % 0.04 -71.60 % 0.13 -22.55 % 0.16 164.49 % 0.06 19.67 % 0.05
Gross profit ratio 0.40 4.70 % 0.38 -4.22 % 0.40 -12.80 % 0.46 -2.73 % 0.47 4.61 % 0.45
Weighted average shs out dil 80.239 M -0.28 % 80.468 M 0.80 % 79.832 M 0.07 % 79.775 M -0.71 % 80.346 M -2.46 % 82.369 M
Weighted average shs out 80.110 M 0.63 % 79.610 M 0.00 % 79.610 M 0.00 % 79.610 M -0.92 % 80.346 M -2.46 % 82.369 M
EPS diluted 0.36 902.79 % 0.04 -92.82 % 0.50 -33.33 % 0.75 581.82 % 0.11 172.28 % 0.04
Earnings per share 0.36 891.74 % 0.04 -92.74 % 0.50 -33.33 % 0.75 581.82 % 0.11 172.28 % 0.04
Gross profit 167.718 M 21.17 % 138.421 M -21.22 % 175.702 M -14.77 % 206.145 M 16.68 % 176.671 M 7.10 % 164.958 M
Income tax expense 3.000 M 0.000 0.000 0.000 0.000 -100.00 % 15.698 M
Cost of revenue 249.507 M 12.34 % 222.101 M -15.43 % 262.621 M 8.39 % 242.301 M 22.88 % 197.183 M -1.50 % 200.190 M
General and administrative expenses 58.514 M 1.20 % 57.822 M -7.42 % 62.454 M 11.03 % 56.252 M 2.35 % 54.961 M 0.000
Selling and marketing expenses 17.831 M 14.36 % 15.592 M -11.27 % 17.573 M -3.25 % 18.164 M 2.55 % 17.713 M 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 181.445 M 12.53 % 161.246 M -8.74 % 176.689 M 9.39 % 161.526 M -11.71 % 182.946 M 3.58 % 176.624 M
Cost and expenses 430.952 M 9.63 % 393.111 M -10.52 % 439.310 M 8.79 % 403.827 M 6.23 % 380.129 M 0.88 % 376.814 M
Research and development expenses 105.100 M 7.68 % 97.606 M 0.98 % 96.662 M 10.97 % 87.110 M -21.00 % 110.272 M -1.50 % 111.953 M
Selling general and administrative expenses 76.345 M 3.99 % 73.414 M -8.26 % 80.027 M 7.54 % 74.416 M 2.40 % 72.674 M 12.37 % 64.671 M
Interest income 6.434 M 10.15 % 5.841 M 53.19 % 3.813 M 95.04 % 1.955 M -25.72 % 2.632 M -30.59 % 3.792 M
Interest expense 621.000 K -2.05 % 634.000 K 0.63 % 630.000 K -1.72 % 641.000 K -2.73 % 659.000 K -8.22 % 718.000 K
Depreciation and amortization 14.486 M 28.39 % 11.283 M -33.35 % 16.930 M 14.48 % 14.788 M 7.08 % 13.810 M -7.53 % 14.934 M
Operating income -13.727 M 57.88 % -32.589 M -180.18 % 40.647 M -33.01 % 60.678 M 542.91 % 9.438 M 180.90 % -11.666 M
Operating income ratio -0.03 63.60 % -0.09 -197.48 % 0.09 -31.46 % 0.14 435.97 % 0.03 179.02 % -0.03
Total other income expenses net 45.390 M 27.93 % 35.481 M -13.47 % 41.004 M 165.95 % 15.418 M 2.42 % 15.054 M 0.39 % 14.996 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -436.616 M 1.91 % -445.125 M 12.08 % -506.288 M -8.86 % -465.061 M -15.02 % -404.314 M 0.000
Total investments 425.693 M 29.71 % 328.187 M 46.07 % 224.684 M 2.41 % 219.407 M 31.74 % 166.543 M 349.04 % 37.089 M
Total debt 34.875 M -2.94 % 35.932 M -2.82 % 36.973 M -2.26 % 37.829 M -2.59 % 38.833 M 0.000
Accumulated other comprehensive income loss 0.000 -100.00 % 180.819 M 131.18 % 78.215 M 0.000 -100.00 % 47.824 M 0.000
Retained earnings 32.361 M 3 527.91 % 892.000 K -97.92 % 42.805 M 122.95 % -186.499 M 24.29 % -246.327 M 0.000
Common stock 802.379 M 0.79 % 796.099 M 0.00 % 796.099 M 0.00 % 796.099 M 0.00 % 796.099 M 0.000
Total equity 1.220 B 11.79 % 1.092 B 4.35 % 1.046 B 5.76 % 989.238 M 10.16 % 898.003 M 0.000
Other non current liabilities 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 14.91 % 2.508 M 0.00 % 2.508 M -43.64 % 4.450 M
Long term debt 33.800 M -3.08 % 34.874 M -2.94 % 35.932 M -2.39 % 36.810 M -2.70 % 37.830 M -2.58 % 38.833 M
Total non current liabilities 36.682 M -2.84 % 37.756 M -2.73 % 38.814 M -1.28 % 39.318 M -2.53 % 40.338 M 0.000
Other current liabilities 61.337 M 40.90 % 43.531 M -12.55 % 49.776 M 16.70 % 42.652 M -5.92 % 45.338 M -7.65 % 49.093 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 2.150 M 103.21 % 1.058 M 1.63 % 1.041 M 2.16 % 1.019 M 1.60 % 1.003 M 1.62 % 987.000 K
Total current liabilities 96.928 M 39.32 % 69.573 M -25.31 % 93.143 M 1.25 % 91.996 M 11.69 % 82.366 M 0.000
Total liabilities 133.610 M 24.49 % 107.329 M -18.66 % 131.957 M 0.49 % 131.314 M 7.02 % 122.704 M 0.000
Other non current assets 146.415 M 83.91 % 79.611 M 538.63 % 12.466 M -8.89 % 13.682 M -88.55 % 119.472 M 0.000
Long term investments 362.858 M 10.56 % 328.187 M 11.19 % 295.166 M 1.20 % 291.655 M 123.46 % 130.520 M 0.000
Intangible assets 20.882 M 323.48 % 4.931 M -27.76 % 6.826 M -88.54 % 59.555 M 602.22 % 8.481 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 20.882 M 323.48 % 4.931 M -27.76 % 6.826 M 33.61 % 5.109 M -39.76 % 8.481 M 0.000
Property plant equipment net 128.498 M 1.37 % 126.764 M -4.27 % 132.421 M -2.40 % 135.673 M 0.53 % 134.953 M 0.000
Total non current assets 668.835 M 21.02 % 552.675 M 20.13 % 460.061 M 0.17 % 459.301 M 12.96 % 406.608 M 0.000
Other current assets 10.526 M 119.29 % 4.800 M -5.57 % 5.083 M 13.21 % 4.490 M -6.46 % 4.800 M -29.70 % 6.828 M
Short term investments 62.835 M 68.64 % 37.260 M 0.000 100.00 % -72.248 M -300.56 % 36.023 M -2.87 % 37.089 M
cash and cash equivalents 471.491 M -1.99 % 481.057 M -11.45 % 543.261 M 8.03 % 502.890 M 13.48 % 443.147 M 0.000
Cash and short term investments 534.326 M 1.96 % 524.049 M -4.74 % 550.144 M 9.40 % 502.890 M 4.95 % 479.170 M 1 191.95 % 37.089 M
Total current assets 685.180 M 6.00 % 646.372 M -9.99 % 718.096 M 8.60 % 661.251 M 7.68 % 614.099 M 1 555.74 % 37.089 M
Inventory 75.174 M 1.03 % 74.406 M -35.60 % 115.536 M 31.72 % 87.716 M 42.55 % 61.534 M 0.000
Net receivables 65.154 M 51.11 % 43.117 M -9.45 % 47.616 M -20.05 % 59.555 M -4.22 % 62.179 M 4.52 % 59.490 M
Tax assets 10.182 M -22.76 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 33.441 M 33.85 % 24.984 M -40.97 % 42.326 M -12.41 % 48.325 M 34.14 % 36.025 M 21.48 % 29.655 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 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
Capital lease obligations 34.875 M -2.94 % 35.932 M -2.82 % 36.973 M -2.26 % 37.829 M -2.59 % 38.833 M -2.48 % 39.820 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 385.003 M 237.99 % 113.908 M -45.05 % 207.296 M -30.99 % 300.407 M 0.00 % 300.407 M 0.24 % 299.690 M
Deferred tax liabilities non current 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
Total assets 1.354 B 12.92 % 1.199 B 1.77 % 1.178 B 5.14 % 1.121 B 9.78 % 1.021 B 0.000
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 2.013 M -65.15 % 5.776 M -34.95 % 8.880 M 50.00 % 5.920 M 0.000
Change in working capital -35.159 M -202.70 % 34.233 M 249.63 % -22.879 M -219.02 % 19.223 M 675.54 % -3.340 M
Accounts receivables -22.063 M -589.31 % 4.509 M 0.000 0.000 0.000
Inventory -656.000 K -101.91 % 34.355 M 190.22 % -38.079 M -36.83 % -27.829 M -415.93 % -5.394 M
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital 4.103 M 188.60 % -4.631 M 0.000 0.000 0.000
Other non cash items -742.000 K 98.46 % -48.182 M -573.86 % 10.168 M 3 856.42 % 257.000 K 110.48 % -2.453 M
Net cash provided by operating activities 14.027 M 133.71 % 6.002 M -88.71 % 53.140 M -47.72 % 101.639 M 446.18 % 18.609 M
Investments in property plant and equipment -11.819 M -1 666.67 % -669.000 K 88.53 % -5.834 M 55.61 % -13.142 M -177.49 % -4.736 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 100.00 % -30.660 M 0.000 100.00 % -27.750 M 8.44 % -30.308 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites -7.524 M -308.25 % -1.843 M 68.82 % -5.911 M 0.000 0.000
Net cash used for investing activites -19.343 M 41.69 % -33.172 M -182.44 % -11.745 M 71.28 % -40.892 M -16.69 % -35.044 M
Debt repayment -1.057 M 0.000 0.000 0.000 0.000
Common stock issued 13.584 M 199.80 % 4.531 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 100.00 % -26.873 M
Dividends paid -16.777 M 56.45 % -38.524 M 0.000 0.000 0.000
Other financing activites 0.000 100.00 % -1.041 M -1.66 % -1.024 M -1.99 % -1.004 M -1.72 % -987.000 K
Net cash used provided by financing activities -4.250 M 87.87 % -35.034 M -3 321.29 % -1.024 M -1.99 % -1.004 M 96.40 % -27.860 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -9.566 M 84.62 % -62.204 M -254.08 % 40.371 M -32.43 % 59.743 M 234.88 % -44.295 M
Cash at beginning of period 481.057 M -11.45 % 543.261 M 8.03 % 502.890 M 13.48 % 443.147 M -9.09 % 487.442 M
Cash at end of period 471.491 M -1.99 % 481.057 M -11.45 % 543.261 M 8.03 % 502.890 M 13.48 % 443.147 M
Operating cash flow 14.027 M 133.71 % 6.002 M -88.71 % 53.140 M -47.72 % 101.639 M 446.18 % 18.609 M
Capital expenditure -19.343 M -670.02 % -2.512 M 78.61 % -11.745 M 10.63 % -13.142 M -177.49 % -4.736 M
Free CashFlow -5.316 M -252.32 % 3.490 M -91.57 % 41.395 M -53.22 % 88.497 M 537.91 % 13.873 M
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
Revenue 102.800 M 9.80 % 93.621 M -12.83 % 107.406 M -7.64 % 116.295 M 7.25 % 108.429 M 27.42 % 85.095 M -3.91 % 88.559 M 9.05 % 81.209 M -23.46 % 106.104 M 25.34 % 84.650 M -22.23 % 108.851 M
Net income -7.135 M -37.69 % -5.182 M -713.98 % 844.000 K -96.08 % 21.558 M 128.78 % 9.423 M 398.01 % -3.162 M 2.77 % -3.252 M -130.02 % 10.832 M 1 276.37 % 787.000 K 114.37 % -5.475 M -208.80 % -1.773 M
Income before tax -7.135 M -37.69 % -5.182 M -234.81 % 3.844 M -82.17 % 21.558 M 128.78 % 9.423 M 398.01 % -3.162 M 2.77 % -3.252 M -130.02 % 10.832 M 1 276.37 % 787.000 K 114.37 % -5.475 M -208.80 % -1.773 M
Income before tax ratio -0.07 -25.39 % -0.06 -254.66 % 0.04 -80.69 % 0.19 113.31 % 0.09 333.88 % -0.04 -1.19 % -0.04 -127.53 % 0.13 1 698.30 % 0.01 111.47 % -0.06 -297.08 % -0.02
EBITDA -1.279 M -355.29 % 501.000 K -94.55 % 9.193 M -63.33 % 25.069 M 94.73 % 12.874 M 3 617.49 % -366.000 K 60.56 % -928.000 K -107.02 % 13.218 M 239.88 % 3.889 M 244.20 % -2.697 M -289.40 % 1.424 M
Net income ratio -0.07 -25.39 % -0.06 -804.39 % 0.01 -95.76 % 0.19 113.31 % 0.09 333.88 % -0.04 -1.19 % -0.04 -127.53 % 0.13 1 698.30 % 0.01 111.47 % -0.06 -297.08 % -0.02
Ratio EBITDA -0.01 -332.49 % 0.01 -93.75 % 0.09 -60.29 % 0.22 81.55 % 0.12 2 860.52 % 0.00 58.95 % -0.01 -106.44 % 0.16 344.07 % 0.04 215.04 % -0.03 -343.54 % 0.01
Gross profit ratio 0.40 1.43 % 0.40 5.88 % 0.38 -11.54 % 0.42 3.55 % 0.41 3.42 % 0.40 -3.72 % 0.41 1.22 % 0.41 14.41 % 0.36 -3.97 % 0.37 3.90 % 0.36
Weighted average shs out dil 79.278 M -8.21 % 86.367 M 7.61 % 80.262 M 0.52 % 79.844 M 1.68 % 78.525 M -2.85 % 80.827 M 0.22 % 80.648 M 4.23 % 77.371 M -1.69 % 78.700 M -1.14 % 79.610 M 0.00 % 79.610 M
Weighted average shs out 79.278 M -8.21 % 86.367 M 7.61 % 80.262 M 0.52 % 79.844 M 1.68 % 78.525 M -1.67 % 79.857 M 0.15 % 79.734 M 3.05 % 77.371 M -1.69 % 78.700 M -1.14 % 79.610 M 0.00 % 79.610 M
EPS diluted -0.09 -50.00 % -0.06 -671.43 % 0.01 -96.11 % 0.27 125.00 % 0.12 406.91 % -0.04 2.98 % -0.04 -128.79 % 0.14 1 300.00 % 0.01 114.53 % -0.07 -208.52 % -0.02
Earnings per share -0.09 -50.00 % -0.06 -671.43 % 0.01 -96.11 % 0.27 125.00 % 0.12 403.03 % -0.04 2.94 % -0.04 -129.14 % 0.14 1 300.00 % 0.01 114.53 % -0.07 -208.52 % -0.02
Gross profit 41.417 M 11.38 % 37.186 M -7.71 % 40.294 M -18.30 % 49.320 M 11.07 % 44.406 M 31.78 % 33.698 M -7.48 % 36.424 M 10.38 % 33.000 M -12.44 % 37.687 M 20.37 % 31.310 M -19.20 % 38.749 M
Income tax expense 0.000 0.000 -100.00 % 3.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cost of revenue 61.383 M 8.77 % 56.435 M -15.91 % 67.112 M 0.20 % 66.975 M 4.61 % 64.023 M 24.57 % 51.397 M -1.42 % 52.135 M 8.14 % 48.209 M -29.54 % 68.417 M 28.27 % 53.340 M -23.91 % 70.102 M
General and administrative expenses 16.332 M 2.56 % 15.924 M 15.73 % 13.760 M -16.65 % 16.509 M 16.80 % 14.135 M 0.18 % 14.110 M 5.41 % 13.386 M -9.02 % 14.713 M -7.07 % 15.833 M 13.99 % 13.890 M 0.000
Selling and marketing expenses 4.122 M -6.95 % 4.430 M 3.89 % 4.264 M -1.34 % 4.322 M -2.24 % 4.421 M -8.35 % 4.824 M 27.59 % 3.781 M 8.28 % 3.492 M -16.18 % 4.166 M 0.31 % 4.153 M 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 279.000 K 0.000 0.000 0.000 0.000
Operating expenses 48.706 M -0.71 % 49.054 M 7.88 % 45.471 M -2.34 % 46.560 M 5.14 % 44.283 M -1.88 % 45.131 M 8.70 % 41.518 M -3.66 % 43.095 M -4.07 % 44.922 M 8.28 % 41.485 M -0.30 % 41.611 M
Cost and expenses 110.089 M 4.36 % 105.489 M -6.30 % 112.583 M -0.85 % 113.544 M 4.84 % 108.306 M 12.20 % 96.528 M 3.07 % 93.653 M 2.57 % 91.304 M -19.44 % 113.339 M 19.52 % 94.825 M -15.12 % 111.713 M
Research and development expenses 28.252 M -1.56 % 28.700 M 4.57 % 27.447 M 6.68 % 25.729 M 0.01 % 25.727 M -1.79 % 26.197 M 7.58 % 24.351 M -2.17 % 24.890 M -0.13 % 24.923 M 6.32 % 23.442 M -7.22 % 25.267 M
Selling general and administrative expenses 20.454 M 0.49 % 20.354 M 12.93 % 18.024 M -13.48 % 20.831 M 12.26 % 18.556 M -2.00 % 18.934 M 10.29 % 17.167 M -5.70 % 18.205 M -8.97 % 19.999 M 10.84 % 18.043 M 10.40 % 16.344 M
Interest income 1.755 M 17.39 % 1.495 M -18.57 % 1.836 M 30.03 % 1.412 M -23.39 % 1.843 M 37.23 % 1.343 M -20.30 % 1.685 M 27.55 % 1.321 M -15.86 % 1.570 M 24.11 % 1.265 M -16.67 % 1.518 M
Interest expense 147.000 K -0.68 % 148.000 K -3.90 % 154.000 K 0.00 % 154.000 K -1.28 % 156.000 K -0.64 % 157.000 K 0.00 % 157.000 K -0.63 % 158.000 K -0.63 % 159.000 K -0.63 % 160.000 K 2.56 % 156.000 K
Depreciation and amortization 5.709 M 3.14 % 5.535 M 6.54 % 5.195 M 54.75 % 3.357 M -10.17 % 3.737 M 21.33 % 3.080 M 18.05 % 2.609 M -2.28 % 2.670 M -9.31 % 2.944 M -3.79 % 3.060 M 0.62 % 3.041 M
Operating income -7.289 M 38.58 % -11.868 M -129.24 % -5.177 M -288.19 % 2.751 M -71.29 % 9.581 M 419.05 % -3.003 M 4.06 % -3.130 M -128.39 % 11.024 M 1 066.56 % 945.000 K 117.75 % -5.323 M -85.99 % -2.862 M
Operating income ratio -0.07 44.07 % -0.13 -163.00 % -0.05 -303.76 % 0.02 -73.23 % 0.09 350.39 % -0.04 0.15 % -0.04 -126.04 % 0.14 1 424.18 % 0.01 114.16 % -0.06 -139.16 % -0.03
Total other income expenses net 154.000 K -97.70 % 6.686 M -25.88 % 9.021 M -52.03 % 18.807 M 102.18 % 9.302 M 12.44 % 8.273 M 357.83 % 1.807 M 1 041.15 % -192.000 K -102.39 % 8.021 M 5 376.97 % -152.000 K -113.96 % 1.089 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
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
Net debt -430.945 M 1.62 % -438.023 M -0.32 % -436.616 M 4.11 % -455.311 M -0.24 % -454.207 M -0.56 % -451.670 M -1.47 % -445.125 M -3.87 % -428.530 M 9.53 % -473.687 M -1.20 % -468.073 M 13.67 % -542.220 M
Total investments 409.625 M -6.05 % 435.998 M 2.42 % 425.693 M -8.61 % 465.774 M -13.47 % 538.258 M 5.88 % 508.388 M 54.91 % 328.187 M -5.44 % 347.050 M -5.67 % 367.912 M 2.25 % 359.828 M 19.24 % 301.766 M
Total debt 33.010 M -0.77 % 33.267 M -4.61 % 34.875 M -0.76 % 35.141 M -0.75 % 35.405 M -0.74 % 35.669 M -0.73 % 35.932 M -0.72 % 36.194 M -0.72 % 36.455 M -0.71 % 36.714 M 3 426.80 % 1.041 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 -100.00 % 290.052 M -25.30 % 388.268 M 14.30 % 339.682 M 87.86 % 180.819 M 6.41 % 169.920 M 0.000 0.000 -100.00 % 93.388 M
Retained earnings -12.317 M -532.94 % -1.946 M -106.01 % 32.361 M 16.33 % 27.819 M 344.32 % 6.261 M 303.74 % -3.073 M -444.51 % 892.000 K -85.48 % 6.144 M 231.06 % -4.688 M -292.63 % -1.194 M -102.79 % 42.805 M
Common stock 810.819 M 0.00 % 810.819 M 1.05 % 802.379 M 0.03 % 802.109 M 0.17 % 800.759 M 0.38 % 797.729 M 0.20 % 796.099 M 0.00 % 796.099 M 0.00 % 796.099 M 0.00 % 796.099 M 0.00 % 796.099 M
Total equity 1.167 B -2.64 % 1.198 B -1.80 % 1.220 B -2.81 % 1.256 B -3.77 % 1.305 B 3.45 % 1.261 B 15.54 % 1.092 B -1.67 % 1.110 B -0.80 % 1.119 B 0.93 % 1.109 B 5.99 % 1.046 B
Other non current liabilities 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M 0.00 % 2.882 M
Long term debt 31.968 M -0.81 % 32.230 M -4.64 % 33.800 M -0.79 % 34.070 M -0.78 % 34.339 M -0.77 % 34.607 M -0.77 % 34.874 M -0.76 % 35.141 M -0.75 % 35.406 M -0.74 % 35.669 M -0.73 % 35.932 M
Total non current liabilities 34.850 M -0.75 % 35.112 M -4.28 % 36.682 M -0.73 % 36.952 M -0.72 % 37.221 M -0.71 % 37.489 M -0.71 % 37.756 M -0.70 % 38.023 M -0.69 % 38.288 M -0.68 % 38.551 M -0.68 % 38.814 M
Other current liabilities 87.019 M 9.63 % 79.373 M 29.40 % 61.337 M 41.64 % 43.305 M -18.12 % 52.888 M 2.50 % 51.599 M 18.53 % 43.531 M 11.49 % 39.046 M -49.75 % 77.706 M 8.11 % 71.876 M 44.40 % 49.776 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.042 M -49.76 % 2.074 M -3.53 % 2.150 M 0.37 % 2.142 M 100.94 % 1.066 M 0.38 % 1.062 M 0.38 % 1.058 M 0.47 % 1.053 M 0.38 % 1.049 M 0.38 % 1.045 M 0.38 % 1.041 M
Total current liabilities 119.466 M 3.94 % 114.937 M 18.58 % 96.928 M 20.92 % 80.162 M -19.58 % 99.682 M 8.82 % 91.603 M 31.66 % 69.573 M -1.20 % 70.418 M -42.45 % 122.359 M 19.85 % 102.096 M 9.61 % 93.143 M
Total liabilities 154.316 M 2.84 % 150.049 M 12.30 % 133.610 M 14.09 % 117.114 M -14.45 % 136.903 M 6.05 % 129.092 M 20.28 % 107.329 M -1.03 % 108.441 M -32.50 % 160.647 M 14.22 % 140.647 M 6.59 % 131.957 M
Other non current assets 492.367 M 492.23 % 83.138 M -43.22 % 146.415 M 24.30 % 117.793 M -0.26 % 118.096 M -0.25 % 118.396 M 1.30 % 116.871 M -1.71 % 118.900 M 10.90 % 107.214 M 756.89 % 12.512 M 0.37 % 12.466 M
Long term investments 0.000 -100.00 % 435.998 M 20.16 % 362.858 M -15.25 % 428.127 M -14.50 % 500.749 M 6.31 % 471.006 M 61.90 % 290.927 M -6.13 % 309.909 M -9.61 % 342.854 M -20.24 % 429.868 M 45.64 % 295.166 M
Intangible assets 54.290 M 189.10 % 18.779 M -10.07 % 20.882 M 582.64 % 3.059 M -16.78 % 3.676 M -14.55 % 4.302 M -12.76 % 4.931 M 64.75 % 2.993 M -93.28 % 44.563 M 4.93 % 42.469 M 522.17 % 6.826 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 16.680 M -11.18 % 18.779 M -10.07 % 20.882 M 582.64 % 3.059 M -16.78 % 3.676 M -14.55 % 4.302 M -12.76 % 4.931 M 64.75 % 2.993 M 7.16 % 2.793 M -52.45 % 5.874 M -13.95 % 6.826 M
Property plant equipment net 125.591 M 0.93 % 124.431 M -3.17 % 128.498 M -0.10 % 128.622 M -1.46 % 130.532 M 0.81 % 129.479 M 2.14 % 126.764 M -1.18 % 128.275 M -0.87 % 129.395 M -1.09 % 130.816 M -1.21 % 132.421 M
Total non current assets 644.820 M -4.12 % 672.528 M 0.55 % 668.835 M -3.18 % 690.783 M -9.85 % 766.235 M 4.06 % 736.365 M 33.24 % 552.675 M -3.59 % 573.259 M -3.72 % 595.438 M 0.54 % 592.252 M 28.73 % 460.061 M
Other current assets 10.673 M 4.70 % 10.194 M -3.15 % 10.526 M 8.06 % 9.741 M 4.12 % 9.356 M 94.92 % 4.800 M 0.00 % 4.800 M -27.27 % 6.600 M 39.71 % 4.724 M 35.47 % 3.487 M -27.35 % 4.800 M
Short term investments 75.340 M 19.45 % 63.074 M 0.38 % 62.835 M 66.91 % 37.647 M 0.37 % 37.509 M 0.34 % 37.382 M 0.33 % 37.260 M 0.32 % 37.141 M 48.22 % 25.058 M 135.78 % -70.040 M -1 161.21 % 6.600 M
cash and cash equivalents 463.955 M -1.56 % 471.290 M -0.04 % 471.491 M -3.87 % 490.452 M 0.17 % 489.612 M 0.47 % 487.339 M 1.31 % 481.057 M 3.51 % 464.724 M -8.90 % 510.142 M 1.06 % 504.787 M -7.08 % 543.261 M
Cash and short term investments 539.295 M 0.92 % 534.364 M 0.01 % 534.326 M 1.18 % 528.099 M 0.19 % 527.121 M -0.29 % 528.639 M 0.88 % 524.049 M 4.42 % 501.865 M -6.23 % 535.200 M 6.02 % 504.787 M -8.20 % 549.861 M
Total current assets 676.286 M 0.05 % 675.952 M -1.35 % 685.180 M 0.46 % 682.030 M 0.95 % 675.596 M 3.29 % 654.087 M 1.19 % 646.372 M 0.15 % 645.427 M -5.70 % 684.429 M 4.13 % 657.299 M -8.47 % 718.096 M
Inventory 72.028 M -8.96 % 79.116 M 5.24 % 75.174 M -5.04 % 79.163 M 3.88 % 76.204 M 5.35 % 72.331 M -2.79 % 74.406 M -19.71 % 92.671 M -0.72 % 93.342 M -6.62 % 99.956 M -13.48 % 115.536 M
Net receivables 54.290 M 3.85 % 52.278 M -19.76 % 65.154 M 0.20 % 65.027 M 3.36 % 62.915 M 30.21 % 48.317 M 12.06 % 43.117 M 7.28 % 40.191 M -9.81 % 44.563 M 4.93 % 42.469 M -10.81 % 47.616 M
Tax assets 10.182 M 0.00 % 10.182 M 0.00 % 10.182 M -22.76 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M 0.00 % 13.182 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 31.405 M -6.23 % 33.490 M 0.15 % 33.441 M -3.67 % 34.715 M -24.08 % 45.728 M 17.43 % 38.942 M 55.87 % 24.984 M -17.60 % 30.319 M -30.47 % 43.604 M 49.46 % 29.175 M -31.07 % 42.326 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 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
Capital lease obligations 33.010 M -0.77 % 33.267 M -4.61 % 34.875 M -0.76 % 35.141 M -0.75 % 35.405 M -0.74 % 35.669 M -0.73 % 35.932 M -0.72 % 36.194 M -0.72 % 36.455 M -0.71 % 36.714 M -0.70 % 36.973 M
Preferred stock 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 368.288 M -5.46 % 389.558 M 1.18 % 385.003 M 193.11 % 131.349 M 19.80 % 109.640 M -76.08 % 458.281 M 239.83 % 134.857 M -56.22 % 308.002 M -6.04 % 327.809 M 187.78 % 113.908 M 0.00 % 113.908 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 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.321 B -2.03 % 1.348 B -0.41 % 1.354 B -1.37 % 1.373 B -4.79 % 1.442 B 3.70 % 1.390 B 15.96 % 1.199 B -1.61 % 1.219 B -4.78 % 1.280 B 2.43 % 1.250 B 6.06 % 1.178 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
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
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 1.867 M -7.94 % 2.028 M 727.76 % 245.000 K -15.52 % 290.000 K -44.34 % 521.000 K -45.56 % 957.000 K -9.38 % 1.056 M 818.26 % 115.000 K -27.22 % 158.000 K -92.88 % 2.220 M
Change in working capital -5.157 M -111.70 % -2.436 M 86.40 % -17.913 M -116.29 % -8.282 M -23.67 % -6.697 M -195.41 % -2.267 M -117.92 % 12.653 M 159.97 % -21.099 M -3 814.47 % -539.000 K 95.15 % -11.124 M
Accounts receivables -2.012 M -115.60 % 12.901 M 9 315.00 % -140.000 K 93.40 % -2.121 M 85.47 % -14.600 M 0.000 0.000 -100.00 % 4.338 M 0.000 0.000
Inventory 7.090 M 268.65 % -4.204 M -203.70 % 4.054 M 237.01 % -2.959 M 20.18 % -3.707 M -289.52 % 1.956 M -88.41 % 16.876 M 3 986.20 % 413.000 K -92.24 % 5.319 M -54.72 % 11.747 M
Accounts payables 0.000 0.000 100.00 % -1.274 M 88.43 % -11.013 M -262.29 % 6.786 M 0.000 0.000 0.000 0.000 0.000
Other working capital -10.235 M 8.07 % -11.133 M -350.35 % 4.447 M -43.07 % 7.811 M 61.92 % 4.824 M 392.75 % 979.000 K 173.50 % -1.332 M 94.85 % -25.850 M -586.59 % -3.765 M 0.000
Other non cash items -1.726 M -1 654.95 % 111.000 K -53.94 % 241.000 K 255.48 % -155.000 K 56.82 % -359.000 K -1 182.14 % -28.000 K -102.39 % 1.174 M 541.53 % 183.000 K -82.39 % 1.039 M -61.36 % 2.689 M
Net cash provided by operating activities -6.442 M -11 603.57 % 56.000 K 100.67 % -8.388 M -148.74 % 17.210 M 159.77 % 6.625 M 566.55 % -1.420 M -109.97 % 14.240 M 323.97 % -6.358 M -212.04 % 5.675 M 175.12 % -7.555 M
Investments in property plant and equipment -636.000 K 0.000 100.00 % -2.783 M -278.13 % -736.000 K 90.61 % -7.842 M -1 612.23 % -458.000 K -37.54 % -333.000 K -21.09 % -275.000 K -350.82 % -61.000 K 0.000
Acquisitions net 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 0.000 100.00 % -30.660 M
Sales maturities of investments 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 0.000 100.00 % -7.524 M 0.000 0.000 0.000 100.00 % -1.843 M 0.000 0.000 0.000
Net cash used for investing activites -636.000 K 0.000 100.00 % -10.307 M -1 300.41 % -736.000 K 90.61 % -7.842 M -1 612.23 % -458.000 K 78.95 % -2.176 M -691.27 % -275.000 K -350.82 % -61.000 K 99.80 % -30.660 M
Debt repayment 0.000 100.00 % -257.000 K 3.38 % -266.000 K -0.76 % -264.000 K 0.000 0.000 0.000 100.00 % -261.000 K 0.000 0.000
Common stock issued 0.000 0.000 0.000 -100.00 % 1.407 M -62.52 % 3.754 M -55.43 % 8.423 M 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
Dividends paid 0.000 0.000 0.000 100.00 % -16.777 M 0.000 0.000 0.000 100.00 % -38.524 M 0.000 0.000
Other financing activites -257.000 K 0.000 0.000 0.000 100.00 % -264.000 K -0.38 % -263.000 K -106.16 % 4.269 M 111.01 % -38.785 M -14 874.90 % -259.000 K 0.00 % -259.000 K
Net cash used provided by financing activities -257.000 K 0.00 % -257.000 K 3.38 % -266.000 K 98.30 % -15.634 M -547.97 % 3.490 M -57.23 % 8.160 M 91.15 % 4.269 M 111.01 % -38.785 M -14 874.90 % -259.000 K 0.00 % -259.000 K
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
Net change in cash -7.335 M -3 549.25 % -201.000 K 98.94 % -18.961 M -2 357.26 % 840.000 K -63.04 % 2.273 M -63.82 % 6.282 M -61.54 % 16.333 M 135.96 % -45.418 M -948.14 % 5.355 M 113.92 % -38.474 M
Cash at beginning of period 471.290 M -0.04 % 471.491 M -3.87 % 490.452 M 0.17 % 489.612 M 0.47 % 487.339 M 1.31 % 481.057 M 3.51 % 464.724 M -8.90 % 510.142 M 1.06 % 504.787 M -7.08 % 543.261 M
Cash at end of period 463.955 M -1.56 % 471.290 M -0.04 % 471.491 M -3.87 % 490.452 M 0.17 % 489.612 M 0.47 % 487.339 M 1.31 % 481.057 M 3.51 % 464.724 M -8.90 % 510.142 M 1.06 % 504.787 M
Operating cash flow -6.442 M -11 603.57 % 56.000 K 100.67 % -8.388 M -148.74 % 17.210 M 159.77 % 6.625 M 566.55 % -1.420 M -109.97 % 14.240 M 323.97 % -6.358 M -212.04 % 5.675 M 175.12 % -7.555 M
Capital expenditure -636.000 K 0.000 100.00 % -10.307 M -1 300.41 % -736.000 K 90.61 % -7.842 M -1 612.23 % -458.000 K 78.95 % -2.176 M -691.27 % -275.000 K -350.82 % -61.000 K 0.000
Free CashFlow -7.078 M -12 739.29 % 56.000 K 100.30 % -18.695 M -213.48 % 16.474 M 1 453.66 % -1.217 M 35.20 % -1.878 M -115.57 % 12.064 M 281.88 % -6.633 M -218.15 % 5.614 M 174.31 % -7.555 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023
Date Form 10K
2024
2023
2022
2021
2020
2019