6265.T

CONVUM Ltd. 6265.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 1.850 B -3.85 % 1.924 B -19.18 % 2.381 B -3.61 % 2.470 B 13.11 % 2.183 B -4.84 % 2.295 B
Net income 248.000 M 4.43 % 237.481 M -48.24 % 458.791 M 13.90 % 402.793 M 64.45 % 244.931 M 65.66 % 147.850 M
Income before tax 345.000 M -1.30 % 349.544 M -46.38 % 651.931 M 15.25 % 565.691 M 58.73 % 356.396 M 59.84 % 222.970 M
Income before tax ratio 0.19 2.65 % 0.18 -33.66 % 0.27 19.56 % 0.23 40.32 % 0.16 67.98 % 0.10
EBITDA 502.575 M -3.46 % 520.596 M -38.40 % 845.070 M 15.93 % 728.978 M 31.91 % 552.635 M 38.18 % 399.929 M
Net income ratio 0.13 8.61 % 0.12 -35.95 % 0.19 18.17 % 0.16 45.39 % 0.11 74.09 % 0.06
Ratio EBITDA 0.27 0.40 % 0.27 -23.78 % 0.35 20.27 % 0.30 16.62 % 0.25 45.22 % 0.17
Gross profit ratio 0.51 -0.72 % 0.51 -8.19 % 0.56 2.60 % 0.54 -3.47 % 0.56 11.44 % 0.50
Weighted average shs out dil 1.557 M 0.03 % 1.556 M -0.04 % 1.557 M 0.04 % 1.556 M -0.01 % 1.556 M 0.86 % 1.543 M
Weighted average shs out 1.557 M 0.03 % 1.556 M -0.04 % 1.557 M 0.04 % 1.556 M 0.06 % 1.555 M 1.44 % 1.533 M
EPS diluted 159.33 4.40 % 152.62 -48.22 % 294.75 13.90 % 258.77 64.41 % 157.39 64.26 % 95.82
Earnings per share 159.33 4.40 % 152.62 -48.22 % 294.75 13.90 % 258.77 64.39 % 157.41 63.22 % 96.44
Gross profit 939.000 M -4.54 % 983.637 M -25.80 % 1.326 B -1.11 % 1.341 B 9.19 % 1.228 B 6.04 % 1.158 B
Income tax expense 104.000 M -7.74 % 112.719 M -40.40 % 189.114 M 19.76 % 157.906 M 42.51 % 110.800 M 55.12 % 71.427 M
Cost of revenue 911.000 M -3.13 % 940.415 M -10.86 % 1.055 B -6.58 % 1.129 B 18.16 % 955.740 M -15.93 % 1.137 B
General and administrative expenses 65.000 M -8.45 % 71.000 M 2.90 % 69.000 M -2.82 % 71.000 M -21.98 % 91.000 M 2.25 % 89.000 M
Selling and marketing expenses 490.000 M -6.49 % 524.000 M -7.75 % 568.000 M -10.97 % 638.000 M -6.18 % 680.000 M -6.72 % 729.000 M
Other expenses 0.000 -100.00 % 897.000 K 62.21 % 553.000 K -19.74 % 689.000 K 34.57 % 512.000 K 0.000
Operating expenses 636.000 M -4.19 % 663.807 M -6.71 % 711.553 M -10.35 % 793.689 M -10.57 % 887.512 M -6.80 % 952.239 M
Cost and expenses 1.547 B -3.57 % 1.604 B -9.19 % 1.767 B -8.14 % 1.923 B 4.33 % 1.843 B -11.77 % 2.089 B
Research and development expenses 81.000 M 19.12 % 68.000 M -8.11 % 74.000 M -11.90 % 84.000 M -27.59 % 116.000 M -13.70 % 134.421 M
Selling general and administrative expenses 555.000 M -6.71 % 594.910 M -6.61 % 637.000 M -10.16 % 709.000 M -8.04 % 771.000 M -5.72 % 817.818 M
Interest income 7.418 M -18.56 % 9.108 M 260.43 % 2.527 M 15.92 % 2.180 M -22.86 % 2.826 M 15.07 % 2.456 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 198.967 M -0.90 % 200.766 M 3.95 % 193.142 M 18.29 % 163.285 M -16.79 % 196.235 M 0.94 % 194.403 M
Operating income 303.000 M -5.26 % 319.829 M -47.91 % 614.000 M 12.28 % 546.846 M 60.73 % 340.226 M 65.54 % 205.526 M
Operating income ratio 0.16 -1.47 % 0.17 -35.55 % 0.26 16.49 % 0.22 42.10 % 0.16 73.97 % 0.09
Total other income expenses net 42.000 M 41.34 % 29.715 M -21.39 % 37.799 M 100.58 % 18.845 M 16.54 % 16.170 M -7.30 % 17.444 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -2.801 B -9.17 % -2.566 B -8.66 % -2.361 B -20.49 % -1.960 B 2.28 % -2.006 B -23.12 % -1.629 B
Total investments 579.744 M 9.64 % 528.747 M 10.25 % 479.582 M -6.45 % 512.649 M 5.74 % 484.807 M -2.30 % 496.231 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 285.000 M 5.95 % 269.000 M 69.18 % 159.000 M -1.24 % 161.000 M 21.97 % 132.000 M -11.35 % 148.900 M
Retained earnings 4.000 B 4.42 % 3.831 B 3.91 % 3.686 B 11.53 % 3.305 B 11.19 % 2.973 B 6.56 % 2.790 B
Common stock 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M
Total equity 5.970 B 3.16 % 5.787 B 4.70 % 5.527 B 7.52 % 5.141 B 7.70 % 4.773 B 4.18 % 4.581 B
Other non current liabilities 86.302 M 3.42 % 83.447 M -16.83 % 100.328 M -33.58 % 151.055 M -4.59 % 158.328 M 4.79 % 151.092 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 156.849 M 1.97 % 153.814 M 19.93 % 128.249 M -16.12 % 152.889 M -3.45 % 158.352 M 4.21 % 151.954 M
Other current liabilities 116.824 M 12.61 % 103.744 M -42.11 % 179.200 M -25.24 % 239.701 M 34.82 % 177.793 M -26.83 % 242.987 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 234.138 M 46.66 % 159.649 M -47.57 % 304.500 M -23.88 % 400.006 M 28.94 % 310.216 M 3.20 % 300.585 M
Total liabilities 390.987 M 24.73 % 313.465 M -27.56 % 432.749 M -21.73 % 552.895 M 18.00 % 468.568 M 3.54 % 452.539 M
Other non current assets 118.477 M 41.39 % 83.792 M -0.82 % 84.488 M -0.38 % 84.812 M -1.30 % 85.925 M 38.51 % 62.036 M
Long term investments 579.744 M 9.64 % 528.747 M 50.60 % 351.083 M -10.92 % 394.138 M 6.85 % 368.854 M -3.19 % 381.009 M
Intangible assets 79.000 M -19.66 % 98.333 M -20.52 % 123.721 M -7.67 % 134.000 M 97.06 % 68.000 M -33.33 % 102.000 M
GoodWill 0.000 0.000 0.000 -100.00 % 964.000 K 288.71 % 248.000 K 0.000
Goodwill and intangible assets 79.000 M -19.66 % 98.333 M -20.52 % 123.721 M -8.33 % 134.964 M 97.76 % 68.248 M -33.09 % 102.000 M
Property plant equipment net 1.923 B -0.51 % 1.933 B -4.09 % 2.015 B -3.17 % 2.081 B 21.73 % 1.710 B -2.04 % 1.745 B
Total non current assets 2.703 B 2.11 % 2.648 B 2.14 % 2.592 B -4.02 % 2.701 B 20.65 % 2.239 B -2.29 % 2.291 B
Other current assets 45.387 M 8.99 % 41.642 M 49.12 % 27.925 M -36.68 % 44.100 M 58.55 % 27.815 M -27.60 % 38.420 M
Short term investments 0.000 0.000 -100.00 % 128.499 M 8.43 % 118.511 M 0.000 -100.00 % 115.222 M
cash and cash equivalents 2.801 B 9.20 % 2.565 B 8.63 % 2.361 B 20.49 % 1.960 B -2.28 % 2.006 B 23.12 % 1.629 B
Cash and short term investments 2.801 B 9.17 % 2.566 B 8.66 % 2.361 B 20.49 % 1.960 B -2.28 % 2.006 B 14.98 % 1.744 B
Total current assets 3.657 B 5.92 % 3.453 B 2.53 % 3.368 B 12.53 % 2.993 B -0.34 % 3.003 B 9.47 % 2.743 B
Inventory 349.767 M 0.71 % 347.287 M -17.58 % 421.339 M 2.61 % 410.611 M -5.56 % 434.808 M 9.83 % 395.903 M
Net receivables 461.000 M -7.41 % 497.910 M -10.62 % 557.082 M -3.62 % 578.006 M 8.09 % 534.724 M -5.29 % 564.618 M
Tax assets 3.265 M -16.45 % 3.908 M -77.92 % 17.697 M 211.29 % 5.685 M -1.30 % 5.760 M 1 149.46 % 461.000 K
Other assets 2.000 K 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 0.000
Account payables 45.539 M 107.57 % 21.939 M -34.19 % 33.337 M -26.34 % 45.259 M 1.73 % 44.488 M 59.01 % 27.978 M
Tax payables 71.775 M 111.31 % 33.966 M -63.07 % 91.963 M -20.06 % 115.046 M 30.83 % 87.935 M 196.88 % 29.620 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 41.911 M -8.39 % 45.749 M 14.18 % 40.069 M 23.38 % 32.476 M 17.82 % 27.564 M -2.86 % 28.377 M
Capital lease obligations 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
Other total stockholders equity 892.215 M -0.11 % 893.176 M 0.00 % 893.175 M -0.01 % 893.238 M 0.00 % 893.236 M 3.11 % 866.328 M
Deferred tax liabilities non current 70.546 M 0.25 % 70.367 M 152.02 % 27.921 M 1 422.41 % 1.834 M 7 541.67 % 24.000 K -97.22 % 862.000 K
Other liabilities 0.000 -100.00 % 2.000 K 0.000 0.000 0.000 0.000
Total assets 6.361 B 4.27 % 6.100 B 2.36 % 5.960 B 4.68 % 5.693 B 8.62 % 5.241 B 4.12 % 5.034 B
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
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 0.000
Change in working capital -9.000 M -116.07 % 56.000 M 102.93 % 27.596 M 144.34 % -62.231 M -531.86 % 14.410 M -94.72 % 273.000 M
Accounts receivables 36.000 M -13.12 % 41.436 M 46.45 % 28.293 M 173.01 % -38.753 M -229.18 % 30.000 M -80.52 % 154.000 M
Inventory -4.000 M -106.00 % 66.619 M 30 885.58 % 215.000 K -99.27 % 29.385 M 175.79 % -38.772 M -130.06 % 129.000 M
Accounts payables 0.000 100.00 % -6.979 M 63.19 % -18.959 M -449.06 % -3.453 M 0.000 100.00 % -12.902 M
Other working capital -41.000 M 9.22 % -45.165 M -350.26 % 18.047 M 136.52 % -49.410 M -314.15 % 23.073 M 0.000
Other non cash items 43.561 M 129.89 % -145.744 M -7 803.69 % -1.844 M -104.64 % 39.728 M -26.51 % 54.060 M 350.50 % 12.000 M
Net cash provided by operating activities 481.528 M 4.55 % 460.566 M -31.96 % 676.894 M 24.71 % 542.782 M 6.70 % 508.705 M -18.74 % 626.000 M
Investments in property plant and equipment -157.000 M 0.79 % -158.255 M 26.79 % -216.171 M 58.62 % -522.403 M -161.42 % -199.834 M -54.91 % -129.000 M
Acquisitions net 0.000 100.00 % -16.298 M 0.000 -100.00 % 958.000 K 12.44 % 852.000 K 97.22 % 432.000 K
Purchases of investments -174.477 M -25.43 % -139.098 M -1.41 % -137.160 M -7.19 % -127.955 M -5.21 % -121.621 M 3.43 % -125.944 M
Sales maturities of investments 146.152 M 14.15 % 128.038 M -0.82 % 129.103 M 10.07 % 117.293 M 6.41 % 110.229 M -3.72 % 114.492 M
Other investing activites -4.178 M -417 700.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K 0.000 100.00 % -12.980 M
Net cash used for investing activites -189.503 M -2.10 % -185.614 M 17.22 % -224.229 M 57.86 % -532.108 M -152.93 % -210.374 M -37.50 % -153.000 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 -100.00 % 26.812 M 8.25 % 24.769 M
Common stock repurchased 0.000 0.000 100.00 % -62.000 K 0.000 100.00 % -161.000 K 0.000
Dividends paid -75.956 M 18.12 % -92.763 M -19.64 % -77.532 M -11.09 % -69.792 M -13.11 % -61.705 M 19.80 % -76.942 M
Other financing activites 0.000 0.000 0.000 0.000 -100.00 % 1.000 K -99.42 % 173.000 K
Net cash used provided by financing activities -75.956 M 18.12 % -92.763 M -19.55 % -77.594 M -11.18 % -69.792 M -99.10 % -35.053 M 32.59 % -52.000 M
Effect of forex changes on cash 10.398 M -43.13 % 18.285 M 11.38 % 16.417 M 51.43 % 10.841 M 508.94 % -2.651 M 33.73 % -4.000 M
Net change in cash 226.467 M 12.97 % 200.474 M -48.79 % 391.487 M 910.92 % -48.277 M -118.52 % 260.625 M 132.77 % -795.207 M
Cash at beginning of period 2.433 B 8.98 % 2.233 B 21.26 % 1.841 B -2.55 % 1.890 B 16.00 % 1.629 B 34.38 % 1.212 B
Cash at end of period 2.660 B 9.31 % 2.433 B 8.98 % 2.233 B 21.26 % 1.841 B -2.55 % 1.890 B 353.13 % 417.000 M
Operating cash flow 481.528 M 4.55 % 460.566 M -31.96 % 676.894 M 24.71 % 542.782 M 6.70 % 508.705 M -18.74 % 626.000 M
Capital expenditure -163.603 M -3.38 % -158.255 M 26.79 % -216.171 M 58.62 % -522.403 M -161.42 % -199.834 M -54.91 % -129.000 M
Free CashFlow 317.925 M 5.16 % 302.311 M -34.38 % 460.723 M 2 160.77 % 20.379 M -93.40 % 308.871 M -37.85 % 497.000 M
2024 2023 2022 2021 2020 2019
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 494.525 M 1.78 % 485.870 M 2.94 % 472.000 M 0.64 % 469.000 M -2.59 % 481.472 M 12.55 % 427.779 M -12.17 % 487.033 M 3.63 % 469.992 M 1.41 % 463.455 M -7.97 % 503.572 M -4.32 % 526.286 M -12.22 % 599.579 M
Net income 53.787 M -21.26 % 68.312 M 3.50 % 66.000 M 3.13 % 64.000 M -9.18 % 70.471 M 46.26 % 48.182 M -15.11 % 56.759 M -0.31 % 56.934 M -11.79 % 64.541 M 8.94 % 59.247 M -31.62 % 86.649 M -30.10 % 123.966 M
Income before tax 79.163 M -19.43 % 98.248 M 16.96 % 84.000 M -5.62 % 89.000 M -10.04 % 98.938 M 33.40 % 74.168 M 8.83 % 68.150 M -26.69 % 92.961 M -5.48 % 98.346 M 9.17 % 90.087 M -32.05 % 132.583 M -22.87 % 171.890 M
Income before tax ratio 0.16 -20.84 % 0.20 13.62 % 0.18 -6.22 % 0.19 -7.65 % 0.21 18.52 % 0.17 23.91 % 0.14 -29.25 % 0.20 -6.79 % 0.21 18.62 % 0.18 -28.99 % 0.25 -12.13 % 0.29
EBITDA 127.240 M -12.21 % 144.935 M 1.97 % 142.129 M 2.72 % 138.360 M -4.45 % 144.798 M 22.45 % 118.250 M -6.15 % 126.000 M -13.04 % 144.891 M 81.10 % 80.006 M -11.97 % 90.888 M -50.58 % 183.895 M 14.57 % 160.515 M
Net income ratio 0.11 -22.64 % 0.14 0.55 % 0.14 2.47 % 0.14 -6.77 % 0.15 29.95 % 0.11 -3.35 % 0.12 -3.80 % 0.12 -13.01 % 0.14 18.37 % 0.12 -28.54 % 0.16 -20.37 % 0.21
Ratio EBITDA 0.26 -13.75 % 0.30 -0.94 % 0.30 2.07 % 0.30 -1.91 % 0.30 8.80 % 0.28 6.85 % 0.26 -16.08 % 0.31 78.58 % 0.17 -4.35 % 0.18 -48.35 % 0.35 30.52 % 0.27
Gross profit ratio 0.51 -3.60 % 0.53 7.02 % 0.49 -3.51 % 0.51 -0.73 % 0.51 0.23 % 0.51 2.25 % 0.50 2.35 % 0.49 -9.19 % 0.54 4.25 % 0.52 -10.88 % 0.58 3.81 % 0.56
Weighted average shs out dil 1.535 M -1.38 % 1.557 M 0.00 % 1.557 M 0.00 % 1.557 M 0.04 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M -0.04 % 1.557 M 0.00 % 1.557 M 0.00 % 1.557 M
Weighted average shs out 1.535 M -1.38 % 1.557 M 0.00 % 1.557 M 0.00 % 1.557 M 0.04 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M 0.00 % 1.556 M -0.04 % 1.557 M 0.00 % 1.557 M 0.00 % 1.557 M
EPS diluted 35.04 -20.16 % 43.89 3.51 % 42.40 3.19 % 41.09 -9.27 % 45.29 46.33 % 30.95 -15.51 % 36.63 0.00 % 36.63 -10.94 % 41.13 8.07 % 38.06 -31.63 % 55.67 -30.10 % 79.64
Earnings per share 35.04 -20.16 % 43.89 3.51 % 42.40 3.19 % 41.09 -9.27 % 45.29 46.33 % 30.95 -15.51 % 36.63 0.00 % 36.63 -10.94 % 41.13 8.07 % 38.06 -31.63 % 55.67 -30.10 % 79.64
Gross profit 250.765 M -1.89 % 255.587 M 10.17 % 232.000 M -2.89 % 238.901 M -3.30 % 247.054 M 12.81 % 219.000 M -10.19 % 243.849 M 6.06 % 229.921 M -7.91 % 249.659 M -4.05 % 260.208 M -14.73 % 305.148 M -8.88 % 334.876 M
Income tax expense 25.106 M -15.74 % 29.796 M 56.82 % 19.000 M -26.92 % 26.000 M -15.80 % 30.879 M 6.33 % 29.041 M 168.50 % 10.816 M -70.63 % 36.826 M 5.87 % 34.783 M 14.82 % 30.294 M -35.07 % 46.656 M 6.96 % 43.621 M
Cost of revenue 243.760 M 5.85 % 230.283 M -4.05 % 240.000 M 4.80 % 229.000 M -2.31 % 234.418 M 12.83 % 207.763 M -14.57 % 243.184 M 1.30 % 240.071 M 12.29 % 213.796 M -12.15 % 243.364 M 10.05 % 221.138 M -16.46 % 264.703 M
General and administrative expenses 0.000 0.000 -100.00 % 65.000 M 0.000 0.000 0.000 -100.00 % 71.000 M 0.000 0.000 0.000 -100.00 % 69.000 M 0.000
Selling and marketing expenses 0.000 0.000 -100.00 % 17.000 M 0.000 0.000 0.000 -100.00 % 27.000 M 0.000 0.000 0.000 -100.00 % 34.000 M 0.000
Other expenses 0.000 0.000 0.000 -100.00 % 39.902 M 0.000 0.000 -100.00 % 64.000 K 0.000 -100.00 % 3.301 M 42.84 % 2.311 M 0.000 0.000
Operating expenses 177.503 M 6.03 % 167.406 M 2.70 % 163.000 M 2.52 % 159.000 M -2.60 % 163.251 M 8.85 % 149.981 M -9.68 % 166.064 M 5.67 % 157.151 M -7.37 % 169.653 M -0.75 % 170.939 M -3.29 % 176.763 M 0.29 % 176.256 M
Cost and expenses 421.263 M 5.93 % 397.689 M -1.32 % 403.000 M 3.87 % 388.000 M -2.43 % 397.669 M 11.39 % 357.000 M -12.77 % 409.248 M 3.03 % 397.222 M 3.59 % 383.449 M -7.45 % 414.303 M 4.12 % 397.901 M -9.76 % 440.959 M
Research and development expenses 0.000 0.000 -100.00 % 81.000 M 298.03 % -40.902 M -284.03 % 22.226 M 19.01 % 18.676 M -72.54 % 68.000 M 299.62 % 17.016 M 4.94 % 16.215 M -11.52 % 18.327 M -45.90 % 33.875 M 5 226.26 % 636.000 K
Selling general and administrative expenses 177.503 M 6.03 % 167.406 M 104.15 % 82.000 M -48.75 % 160.000 M 13.46 % 141.025 M 7.40 % 131.305 M 33.98 % 98.000 M -30.07 % 140.135 M -17.57 % 170.000 M 0.00 % 170.000 M 65.05 % 103.000 M -41.35 % 175.620 M
Interest income 116.000 K -90.06 % 1.167 M -12.78 % 1.338 M -77.49 % 5.945 M 5 845.00 % 100.000 K 185.71 % 35.000 K -97.90 % 1.667 M -77.05 % 7.265 M 7 796.74 % 92.000 K 9.52 % 84.000 K -91.42 % 979.000 K 178.92 % 351.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 48.314 M 3.49 % 46.685 M -21.26 % 59.287 M 19.20 % 49.738 M 8.84 % 45.697 M 3.66 % 44.082 M -11.84 % 50.000 M -3.71 % 51.928 M 2 445.49 % 2.040 M 25.93 % 1.620 M -96.84 % 51.313 M 3.89 % 49.392 M
Operating income 73.262 M -16.92 % 88.181 M 27.80 % 69.000 M -14.81 % 81.000 M -3.34 % 83.803 M 19.66 % 70.034 M -9.97 % 77.786 M 6.89 % 72.769 M -9.05 % 80.006 M -10.38 % 89.268 M -30.47 % 128.385 M -19.06 % 158.620 M
Operating income ratio 0.15 -18.37 % 0.18 24.15 % 0.15 -15.36 % 0.17 -0.77 % 0.17 6.32 % 0.16 2.51 % 0.16 3.15 % 0.15 -10.31 % 0.17 -2.62 % 0.18 -27.33 % 0.24 -7.79 % 0.26
Total other income expenses net 5.901 M -41.38 % 10.067 M -32.89 % 15.000 M 87.50 % 8.000 M -47.14 % 15.135 M 266.11 % 4.134 M 142.90 % -9.636 M -147.72 % 20.192 M 10.10 % 18.340 M 2 139.32 % 819.000 K -80.49 % 4.198 M -63.09 % 11.375 M
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Net debt -2.744 B 3.21 % -2.835 B -1.23 % -2.801 B -3.09 % -2.717 B -2.18 % -2.659 B 0.87 % -2.683 B -4.55 % -2.566 B -2.99 % -2.491 B -0.10 % -2.489 B -4.12 % -2.390 B -1.25 % -2.361 B -6.39 % -2.219 B
Total investments 671.970 M 22.60 % 548.096 M -5.46 % 579.744 M -1.46 % 588.323 M -23.48 % 768.801 M 44.77 % 531.046 M 0.43 % 528.747 M 16.71 % 453.044 M 4.55 % 433.342 M 16.27 % 372.719 M -14.51 % 436.000 M 30.35 % 334.478 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 234.805 M -10.43 % 262.144 M -8.02 % 285.000 M -4.68 % 299.000 M -14.10 % 348.067 M 25.10 % 278.231 M 3.43 % 269.000 M 8.03 % 249.000 M 3.32 % 241.000 M 41.76 % 170.000 M 6.92 % 159.000 M 6.98 % 148.627 M
Retained earnings 4.084 B 1.33 % 4.030 B 0.75 % 4.000 B 1.65 % 3.935 B 0.63 % 3.910 B 1.84 % 3.840 B 0.24 % 3.831 B 1.50 % 3.774 B 0.48 % 3.756 B 1.75 % 3.691 B 0.14 % 3.686 B 2.40 % 3.600 B
Common stock 748.125 M 0.00 % 748.125 M 0.02 % 748.000 M -0.02 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.00 % 748.125 M 0.02 % 748.000 M -0.02 % 748.125 M
Total equity 5.928 B -0.81 % 5.977 B 0.16 % 5.967 B 0.86 % 5.916 B -0.43 % 5.941 B 2.38 % 5.803 B 0.28 % 5.787 B 1.37 % 5.709 B 0.45 % 5.683 B 2.45 % 5.547 B 0.38 % 5.526 B 1.76 % 5.431 B
Other non current liabilities 87.299 M -0.63 % 87.854 M 1.80 % 86.302 M 1.56 % 84.980 M -1.75 % 86.492 M 1.88 % 84.892 M 1.73 % 83.449 M -12.52 % 95.397 M -2.54 % 97.886 M -6.10 % 104.243 M 3.90 % 100.326 M -5.65 % 106.336 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 140.497 M -3.03 % 144.892 M -7.62 % 156.848 M -3.77 % 162.988 M -9.79 % 180.671 M 18.04 % 153.065 M -0.49 % 153.816 M 8.30 % 142.022 M 2.21 % 138.948 M 6.78 % 130.120 M 1.46 % 128.247 M -3.70 % 133.170 M
Other current liabilities 214.510 M 17.71 % 182.234 M -3.58 % 189.000 M 20.62 % 156.688 M -18.75 % 192.848 M 51.66 % 127.154 M 22.57 % 103.744 M -16.97 % 124.941 M 22.65 % 101.870 M -27.03 % 139.600 M -21.88 % 178.700 M -7.47 % 193.117 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 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 254.840 M 16.83 % 218.121 M -6.79 % 234.000 M 18.78 % 197.000 M -31.94 % 289.461 M 49.63 % 193.450 M 21.17 % 159.649 M -11.29 % 179.966 M -4.84 % 189.126 M -12.18 % 215.366 M -29.16 % 304.000 M 4.96 % 289.642 M
Total liabilities 395.337 M 8.90 % 363.013 M -7.63 % 393.000 M 8.56 % 362.000 M -23.00 % 470.132 M 35.67 % 346.518 M 10.54 % 313.465 M -2.65 % 321.988 M -1.86 % 328.074 M -5.04 % 345.486 M 13.65 % 304.000 M -28.10 % 422.812 M
Other non current assets 119.042 M 1.02 % 117.842 M -0.03 % 117.880 M -1.16 % 119.263 M 23.24 % 96.774 M 14.64 % 84.414 M 0.75 % 83.789 M -0.78 % 84.447 M 0.66 % 83.894 M -0.31 % 84.153 M 168.02 % -123.721 M -243.57 % 86.174 M
Long term investments 523.483 M -4.49 % 548.096 M -5.46 % 579.744 M -1.46 % 588.323 M -4.49 % 615.952 M 15.99 % 531.046 M 0.43 % 528.747 M 16.71 % 453.044 M 4.55 % 433.342 M 16.27 % 372.719 M -14.51 % 436.000 M 30.35 % 334.478 M
Intangible assets 66.444 M -8.87 % 72.913 M -7.71 % 79.000 M -4.82 % 83.000 M -7.75 % 89.975 M -5.29 % 95.000 M -3.39 % 98.333 M -4.53 % 103.000 M -6.36 % 110.000 M -5.17 % 116.000 M -6.24 % 123.721 M -4.83 % 130.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 534.000 K 0.000 -100.00 % 774.000 K 98.97 % 389.000 K -31.75 % 570.000 K 0.000 0.000
Goodwill and intangible assets 66.444 M -8.87 % 72.913 M -7.71 % 79.000 M -4.82 % 83.000 M -7.75 % 89.975 M -5.82 % 95.534 M -2.85 % 98.333 M -5.24 % 103.774 M -5.99 % 110.389 M -5.30 % 116.570 M -5.78 % 123.721 M -4.83 % 130.000 M
Property plant equipment net 1.887 B -1.92 % 1.924 B 0.05 % 1.923 B -1.05 % 1.943 B 0.51 % 1.934 B 1.83 % 1.899 B -1.76 % 1.933 B -0.45 % 1.942 B -2.01 % 1.982 B -1.63 % 2.014 B -0.03 % 2.015 B -1.00 % 2.035 B
Total non current assets 2.601 B -2.45 % 2.666 B -1.37 % 2.703 B -1.28 % 2.738 B -0.05 % 2.739 B 4.80 % 2.614 B -1.28 % 2.648 B 2.28 % 2.589 B -0.92 % 2.613 B 0.56 % 2.598 B 2 000.10 % 123.721 M -95.29 % 2.628 B
Other current assets 23.339 M -43.67 % 41.430 M -9.93 % 46.000 M 17.95 % 39.000 M 42.89 % 27.294 M -16.13 % 32.544 M -21.85 % 41.642 M -0.46 % 41.834 M 82.25 % 22.954 M 3.70 % 22.134 M -22.42 % 28.529 M -12.31 % 32.534 M
Short term investments 148.487 M 0.000 0.000 0.000 -100.00 % 152.849 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 128.499 M 0.000
cash and cash equivalents 2.744 B -3.21 % 2.835 B 1.23 % 2.801 B 3.09 % 2.717 B 2.18 % 2.659 B -0.87 % 2.683 B 4.55 % 2.566 B 2.99 % 2.491 B 0.10 % 2.489 B 4.12 % 2.390 B 1.25 % 2.361 B 6.39 % 2.219 B
Cash and short term investments 2.893 B 2.02 % 2.835 B 1.23 % 2.801 B 3.09 % 2.717 B -3.38 % 2.812 B 4.82 % 2.683 B 4.55 % 2.566 B 2.99 % 2.491 B 0.10 % 2.489 B 4.12 % 2.390 B 1.25 % 2.361 B 6.39 % 2.219 B
Total current assets 3.723 B 1.33 % 3.674 B 0.46 % 3.657 B 3.31 % 3.540 B -3.60 % 3.672 B 3.86 % 3.536 B 2.41 % 3.453 B 0.31 % 3.442 B 1.29 % 3.398 B 3.16 % 3.294 B -2.16 % 3.367 B 4.39 % 3.225 B
Inventory 354.610 M -3.20 % 366.320 M 4.96 % 349.000 M 1.16 % 345.000 M 3.66 % 332.819 M -4.87 % 349.863 M 0.74 % 347.287 M -13.76 % 402.703 M -4.46 % 421.509 M 2.02 % 413.169 M -1.86 % 421.000 M 0.25 % 419.966 M
Net receivables 451.851 M 4.96 % 430.511 M -6.61 % 461.000 M 5.01 % 439.000 M -12.21 % 500.080 M 6.20 % 470.865 M -5.43 % 497.910 M -1.66 % 506.290 M 8.86 % 465.073 M -0.75 % 468.589 M -15.87 % 557.000 M 0.58 % 553.805 M
Tax assets 4.469 M 47.93 % 3.021 M -7.47 % 3.265 M -17.36 % 3.951 M 26.88 % 3.114 M -23.75 % 4.084 M 4.50 % 3.908 M -31.32 % 5.690 M 62.94 % 3.492 M -66.58 % 10.450 M 100.45 % -2.327 B -5 628.50 % 42.096 M
Other assets 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 0.000 -100.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K -100.00 % 2.468 B 0.000
Account payables 40.330 M 12.38 % 35.887 M -20.25 % 45.000 M 11.63 % 40.312 M 28.85 % 31.285 M 5.07 % 29.775 M 35.72 % 21.939 M -32.98 % 32.735 M 51.99 % 21.537 M -46.41 % 40.186 M 20.54 % 33.337 M -12.15 % 37.947 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 65.328 M 78.88 % 36.521 M 7.52 % 33.966 M 52.38 % 22.290 M -66.08 % 65.719 M 84.71 % 35.580 M -61.31 % 91.963 M 56.99 % 58.578 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 0.000 0.000
Minority interest 40.423 M -6.24 % 43.111 M 5.15 % 41.000 M 0.00 % 41.000 M -1.92 % 41.803 M -4.72 % 43.876 M -4.09 % 45.749 M 2.31 % 44.717 M -1.29 % 45.300 M 1.80 % 44.500 M 11.25 % 40.000 M -2.35 % 40.962 M
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 820.729 M -8.11 % 893.174 M 0.11 % 892.215 M -0.11 % 893.174 M -28.04 % 1.241 B 38.97 % 893.176 M 0.00 % 893.176 M 0.00 % 893.174 M -21.23 % 1.134 B 26.95 % 893.175 M 0.02 % 893.000 M -0.02 % 893.175 M
Deferred tax liabilities non current 53.198 M -6.73 % 57.038 M -19.15 % 70.546 M -9.57 % 78.008 M -17.17 % 94.179 M 38.14 % 68.176 M -3.11 % 70.367 M 50.92 % 46.625 M 13.55 % 41.062 M 58.68 % 25.877 M -7.32 % 27.921 M 4.05 % 26.834 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -128.247 M 0.000
Total assets 6.323 B -0.26 % 6.340 B -0.32 % 6.360 B 1.31 % 6.278 B -2.08 % 6.412 B 4.26 % 6.150 B 0.81 % 6.100 B 1.15 % 6.031 B 0.33 % 6.011 B 2.01 % 5.893 B -1.12 % 5.959 B 1.80 % 5.853 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 -54.000 M 20.59 % -68.000 M -3.03 % -66.000 M -3.13 % -64.000 M 8.57 % -70.000 M -45.83 % -48.000 M 15.79 % -57.000 M 0.00 % -57.000 M 10.94 % -64.000 M -8.47 % -59.000 M 31.40 % -86.000 M 30.65 % -124.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019