
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 |