
Chunghwa Precision Test Tech. Co., Ltd. 6510.TWO
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 3.605 B 24.97 % | 2.884 B -34.27 % | 4.389 B 3.48 % | 4.241 B 0.78 % | 4.208 B 24.25 % | 3.387 B |
Net income | 509.712 M 1 463.49 % | 32.601 M -95.77 % | 770.620 M -13.58 % | 891.760 M -4.49 % | 933.693 M 49.35 % | 625.164 M |
Income before tax | 552.798 M 2 730.24 % | -21.017 M -102.31 % | 910.226 M -15.97 % | 1.083 B -7.31 % | 1.169 B 48.15 % | 788.899 M |
Income before tax ratio | 0.15 2 204.71 % | -0.01 -103.51 % | 0.21 -18.80 % | 0.26 -8.03 % | 0.28 19.23 % | 0.23 |
EBITDA | 1.006 B 129.84 % | 437.902 M -67.55 % | 1.349 B -8.09 % | 1.468 B -4.35 % | 1.535 B 38.98 % | 1.104 B |
Net income ratio | 0.14 1 151.09 % | 0.01 -93.56 % | 0.18 -16.49 % | 0.21 -5.23 % | 0.22 20.20 % | 0.18 |
Ratio EBITDA | 0.28 83.92 % | 0.15 -50.62 % | 0.31 -11.18 % | 0.35 -5.09 % | 0.36 11.85 % | 0.33 |
Gross profit ratio | 0.53 10.84 % | 0.48 -7.48 % | 0.52 -3.51 % | 0.54 -0.23 % | 0.54 1.92 % | 0.53 |
Weighted average shs out dil | 32.863 M 0.17 % | 32.808 M -0.60 % | 33.006 M 0.15 % | 32.955 M -0.05 % | 32.970 M 0.24 % | 32.890 M |
Weighted average shs out | 32.789 M -0.43 % | 32.930 M 0.43 % | 32.789 M 0.00 % | 32.789 M 0.00 % | 32.789 M -0.30 % | 32.886 M |
EPS diluted | 15.51 1 466.67 % | 0.99 -95.76 % | 23.35 -13.71 % | 27.06 -4.45 % | 28.32 48.97 % | 19.01 |
Earnings per share | 15.55 1 470.71 % | 0.99 -95.79 % | 23.50 -13.60 % | 27.20 -4.49 % | 28.48 49.34 % | 19.07 |
Gross profit | 1.927 B 38.51 % | 1.391 B -39.19 % | 2.288 B -0.15 % | 2.291 B 0.56 % | 2.279 B 26.64 % | 1.799 B |
Income tax expense | 67.927 M 387.68 % | -23.612 M -115.37 % | 153.660 M -19.77 % | 191.515 M -18.52 % | 235.037 M 43.55 % | 163.735 M |
Cost of revenue | 1.678 B 12.35 % | 1.493 B -28.92 % | 2.101 B 7.75 % | 1.950 B 1.05 % | 1.929 B 21.55 % | 1.587 B |
General and administrative expenses | 287.792 M 11.33 % | 258.515 M -6.27 % | 275.814 M 15.93 % | 237.920 M 4.50 % | 227.669 M 16.53 % | 195.379 M |
Selling and marketing expenses | 276.600 M 25.59 % | 220.248 M 15.25 % | 191.105 M -0.52 % | 192.105 M 3.67 % | 185.308 M 13.85 % | 162.760 M |
Other expenses | 706.000 K | 0.000 | 0.000 100.00 % | -3.037 M | 0.000 -100.00 % | 626.000 K |
Operating expenses | 1.438 B -0.40 % | 1.444 B 1.58 % | 1.421 B 17.43 % | 1.210 B 10.83 % | 1.092 B 17.54 % | 929.154 M |
Cost and expenses | 3.116 B 6.08 % | 2.937 B -16.61 % | 3.522 B 11.46 % | 3.160 B 4.58 % | 3.022 B 20.07 % | 2.517 B |
Research and development expenses | 872.934 M -9.55 % | 965.095 M 1.12 % | 954.442 M 22.23 % | 780.888 M 16.31 % | 671.394 M 17.71 % | 570.389 M |
Selling general and administrative expenses | 564.392 M 17.89 % | 478.763 M 2.54 % | 466.919 M 8.58 % | 430.025 M 4.13 % | 412.977 M 15.31 % | 358.139 M |
Interest income | 28.375 M 9.69 % | 25.868 M 100.89 % | 12.877 M 100.02 % | 6.438 M -8.24 % | 7.016 M -45.51 % | 12.875 M |
Interest expense | 1.145 M -13.91 % | 1.330 M -17.75 % | 1.617 M 67.74 % | 964.000 K -23.97 % | 1.268 M 27.69 % | 993.000 K |
Depreciation and amortization | 452.540 M -1.10 % | 457.589 M 4.61 % | 437.420 M 13.98 % | 383.762 M 5.22 % | 364.739 M 56.12 % | 233.631 M |
Operating income | 488.851 M 1 027.22 % | -52.722 M -105.78 % | 911.843 M -15.90 % | 1.084 B -7.33 % | 1.170 B 34.48 % | 870.023 M |
Operating income ratio | 0.14 841.96 % | -0.02 -108.80 % | 0.21 -18.73 % | 0.26 -8.05 % | 0.28 8.23 % | 0.26 |
Total other income expenses net | 63.947 M 101.69 % | 31.705 M -27.76 % | 43.891 M 4 653.01 % | -964.000 K 23.97 % | -1.268 M 98.44 % | -81.124 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Net debt | -3.064 B -15.46 % | -2.653 B 11.03 % | -2.982 B -0.56 % | -2.966 B -4.78 % | -2.831 B | 0.000 |
Total investments | 162.006 M 59.11 % | 101.818 M -21.60 % | 129.871 M 53.79 % | 84.448 M 34.04 % | 63.001 M | 0.000 |
Total debt | 29.350 M -26.06 % | 39.694 M -1.56 % | 40.324 M -14.13 % | 46.962 M 75.95 % | 26.690 M | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 3.160 B -3.43 % | 3.272 B 5.87 % | 3.090 B 8.14 % | 2.858 B 16.51 % | 2.453 B | 0.000 |
Common stock | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M | 0.000 |
Total equity | 8.058 B 6.39 % | 7.574 B -4.85 % | 7.959 B 5.49 % | 7.545 B 7.03 % | 7.050 B | 0.000 |
Other non current liabilities | 1.732 M -1.76 % | 1.763 M 12.01 % | 1.574 M | 0.000 | 0.000 | 0.000 |
Long term debt | 17.990 M -17.41 % | 21.783 M -10.73 % | 24.401 M -19.65 % | 30.370 M 143.82 % | 12.456 M -43.39 % | 22.003 M |
Total non current liabilities | 21.470 M -8.82 % | 23.546 M -9.35 % | 25.975 M -18.79 % | 31.986 M 156.79 % | 12.456 M | 0.000 |
Other current liabilities | 573.323 M 35.77 % | 422.274 M -32.88 % | 629.133 M -2.43 % | 644.800 M -11.91 % | 731.966 M -26.07 % | 990.040 M |
Deferred revenue | 0.000 -100.00 % | 12.738 M -98.23 % | 718.879 M -5.89 % | 763.899 M -14.44 % | 892.862 M | 0.000 |
Short term debt | 11.360 M -36.58 % | 17.911 M 118.51 % | -96.774 M -764.61 % | 14.561 M 2.30 % | 14.234 M -6.25 % | 15.183 M |
Total current liabilities | 1.079 B 59.78 % | 675.326 M -35.78 % | 1.052 B -8.03 % | 1.143 B 6.60 % | 1.073 B | 0.000 |
Total liabilities | 1.101 B 57.47 % | 698.872 M -35.14 % | 1.078 B -8.32 % | 1.175 B 8.33 % | 1.085 B | 0.000 |
Other non current assets | 8.431 M 7.28 % | 7.859 M 12.87 % | 6.963 M 5.15 % | 6.622 M 19.60 % | 5.537 M | 0.000 |
Long term investments | 0.000 -100.00 % | 1.269 M | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 25.406 M -34.60 % | 38.848 M -95.00 % | 776.344 M -27.51 % | 1.071 B 33.74 % | 800.785 M | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 25.406 M -34.60 % | 38.848 M -36.94 % | 61.609 M 32.58 % | 46.470 M 0.06 % | 46.440 M | 0.000 |
Property plant equipment net | 4.118 B -6.55 % | 4.407 B -2.63 % | 4.526 B 13.81 % | 3.977 B 1.41 % | 3.922 B | 0.000 |
Total non current assets | 4.222 B -6.15 % | 4.499 B -2.84 % | 4.631 B 13.96 % | 4.064 B 1.27 % | 4.013 B | 0.000 |
Other current assets | 62.601 M 21.24 % | 51.632 M 30.43 % | 39.585 M 5.30 % | 37.594 M -2.71 % | 38.642 M 29.81 % | 29.769 M |
Short term investments | 162.006 M 59.11 % | 101.818 M -21.60 % | 129.871 M 53.79 % | 84.448 M 34.04 % | 63.001 M | 0.000 |
cash and cash equivalents | 3.093 B 14.84 % | 2.693 B -10.90 % | 3.023 B 0.33 % | 3.013 B 5.44 % | 2.857 B | 0.000 |
Cash and short term investments | 3.255 B 16.46 % | 2.795 B -11.34 % | 3.153 B 1.78 % | 3.097 B 6.06 % | 2.920 B | 0.000 |
Total current assets | 4.936 B 30.82 % | 3.773 B -14.36 % | 4.406 B -5.39 % | 4.657 B 12.97 % | 4.122 B | 0.000 |
Inventory | 570.604 M 74.81 % | 326.422 M -25.79 % | 439.833 M -2.82 % | 452.582 M 24.62 % | 363.157 M | 0.000 |
Net receivables | 1.048 B 74.59 % | 600.157 M -22.69 % | 776.344 M -27.51 % | 1.071 B 33.74 % | 800.785 M -11.82 % | 908.155 M |
Tax assets | 70.062 M 53.74 % | 45.572 M 25.26 % | 36.383 M 7.62 % | 33.808 M -13.47 % | 39.073 M | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 379.852 M 101.86 % | 188.177 M -35.95 % | 293.791 M -16.18 % | 350.509 M 125.53 % | 155.415 M -44.96 % | 282.374 M |
Tax payables | 114.520 M 234.60 % | 34.226 M -66.39 % | 101.830 M -21.31 % | 129.409 M -24.29 % | 170.923 M | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 20.786 M -54.44 % | 45.627 M -39.67 % | 75.633 M | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 29.350 M -26.06 % | 39.694 M -1.56 % | 40.324 M -14.13 % | 46.962 M 75.95 % | 26.690 M -28.23 % | 37.186 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 4.550 B 15.82 % | 3.928 B 0.00 % | 3.928 B 0.06 % | 3.926 B 0.00 % | 3.926 B -6.73 % | 4.209 B |
Deferred tax liabilities non current | 1.748 M | 0.000 | 0.000 -100.00 % | 1.616 M | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 9.158 B 10.71 % | 8.272 B -8.46 % | 9.037 B 3.63 % | 8.721 B 7.20 % | 8.135 B | 0.000 |
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 | -382.270 M -836.41 % | -40.823 M -116.59 % | 246.100 M 252.90 % | -160.950 M -290.05 % | 84.687 M 115.91 % | -532.293 M |
Accounts receivables | -447.740 M -356.63 % | 174.472 M | 0.000 | 0.000 | 0.000 100.00 % | -369.333 M |
Inventory | -278.943 M -369.88 % | 103.358 M 1 129.43 % | 8.407 M 108.84 % | -95.065 M -255.78 % | 61.024 M 132.58 % | -187.285 M |
Accounts payables | 191.675 M 281.49 % | -105.614 M | 0.000 | 0.000 | 0.000 -100.00 % | 98.456 M |
Other working capital | 152.738 M 171.69 % | -213.039 M | 0.000 | 0.000 | 0.000 -100.00 % | 24.325 M |
Other non cash items | -7.247 M 89.72 % | -70.506 M -526.16 % | -11.260 M -268.16 % | 6.696 M 216.49 % | -5.748 M -104.35 % | 132.052 M |
Net cash provided by operating activities | 615.821 M 89.34 % | 325.243 M -76.78 % | 1.401 B 28.56 % | 1.090 B -26.52 % | 1.483 B 192.39 % | 507.144 M |
Investments in property plant and equipment | -146.314 M 48.33 % | -283.145 M 71.08 % | -978.978 M -91.14 % | -512.182 M 6.03 % | -545.065 M 60.89 % | -1.394 B |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 95.000 K |
Purchases of investments | -84.623 M -914.91 % | -8.338 M 80.93 % | -43.717 M -100.67 % | -21.785 M -14 046.10 % | -154.000 K 97.89 % | -7.295 M |
Sales maturities of investments | 25.000 M -31.60 % | 36.549 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 17.791 M 61.77 % | 10.998 M 3 325.22 % | -341.000 K 11.43 % | -385.000 K -107.46 % | 5.159 M 116.17 % | -31.907 M |
Net cash used for investing activites | -188.146 M 22.87 % | -243.936 M 75.86 % | -1.011 B -94.82 % | -518.789 M 2.63 % | -532.820 M 62.63 % | -1.426 B |
Debt repayment | -26.239 M | 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 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -16.394 M 95.74 % | -385.271 M 13.60 % | -445.931 M -13.33 % | -393.468 M -20.00 % | -327.890 M 0.00 % | -327.890 M |
Other financing activites | -31.000 K 99.87 % | -23.249 M -140.03 % | 58.086 M 387.63 % | -20.195 M 4.95 % | -21.246 M 1.47 % | -21.562 M |
Net cash used provided by financing activities | -42.664 M 89.56 % | -408.520 M -5.33 % | -387.845 M 6.24 % | -413.663 M -18.48 % | -349.136 M 0.09 % | -349.452 M |
Effect of forex changes on cash | 14.779 M 731.58 % | -2.340 M -131.22 % | 7.496 M 548.59 % | -1.671 M -227.95 % | 1.306 M 127.12 % | -4.815 M |
Net change in cash | 399.790 M 221.31 % | -329.553 M -3 448.10 % | 9.843 M -93.67 % | 155.522 M -74.17 % | 602.184 M 147.31 % | -1.273 B |
Cash at beginning of period | 2.693 B -10.90 % | 3.023 B 0.33 % | 3.013 B 5.44 % | 2.857 B 26.70 % | 2.255 B -36.08 % | 3.528 B |
Cash at end of period | 3.093 B 14.84 % | 2.693 B -10.90 % | 3.023 B 0.33 % | 3.013 B 5.44 % | 2.857 B 26.70 % | 2.255 B |
Operating cash flow | 615.821 M 89.34 % | 325.243 M -76.78 % | 1.401 B 28.56 % | 1.090 B -26.52 % | 1.483 B 192.39 % | 507.144 M |
Capital expenditure | -161.159 M 45.77 % | -297.191 M 69.64 % | -978.978 M -91.14 % | -512.182 M 6.03 % | -545.065 M 60.89 % | -1.394 B |
Free CashFlow | 454.662 M 1 520.78 % | 28.052 M -93.35 % | 421.895 M -26.94 % | 577.463 M -38.42 % | 937.769 M 205.77 % | -886.609 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.216 B 5.50 % | 1.152 B -10.62 % | 1.289 B 40.60 % | 916.956 M 26.86 % | 722.818 M 6.98 % | 675.652 M -12.53 % | 772.452 M 11.57 % | 692.371 M -6.98 % | 744.321 M 10.22 % | 675.298 M -41.06 % | 1.146 B |
Net income | 215.613 M -2.51 % | 221.173 M -31.32 % | 322.040 M 201.85 % | 106.690 M 59.28 % | 66.981 M 378.40 % | 14.001 M -19.83 % | 17.465 M 60.20 % | 10.902 M -68.87 % | 35.023 M 213.75 % | -30.789 M -117.30 % | 177.988 M |
Income before tax | 261.813 M -2.20 % | 267.700 M -29.30 % | 378.624 M 204.76 % | 124.236 M 206.28 % | 40.563 M 332.67 % | 9.375 M -9.17 % | 10.321 M 253.94 % | 2.916 M -89.72 % | 28.377 M 145.31 % | -62.631 M -135.34 % | 177.204 M |
Income before tax ratio | 0.22 -7.30 % | 0.23 -20.90 % | 0.29 116.76 % | 0.14 141.43 % | 0.06 304.44 % | 0.01 3.85 % | 0.01 217.25 % | 0.00 -88.95 % | 0.04 141.11 % | -0.09 -159.97 % | 0.15 |
EBITDA | 365.353 M -4.03 % | 380.704 M -22.23 % | 489.518 M 107.10 % | 236.373 M 54.49 % | 153.006 M 19.92 % | 127.586 M -1.20 % | 129.136 M 9.17 % | 118.287 M -16.17 % | 141.099 M 185.74 % | 49.380 M -82.36 % | 279.983 M |
Net income ratio | 0.18 -7.59 % | 0.19 -23.16 % | 0.25 114.68 % | 0.12 25.56 % | 0.09 347.18 % | 0.02 -8.35 % | 0.02 43.59 % | 0.02 -66.54 % | 0.05 203.20 % | -0.05 -129.35 % | 0.16 |
Ratio EBITDA | 0.30 -9.03 % | 0.33 -12.99 % | 0.38 47.29 % | 0.26 21.78 % | 0.21 12.10 % | 0.19 12.95 % | 0.17 -2.15 % | 0.17 -9.88 % | 0.19 159.24 % | 0.07 -70.07 % | 0.24 |
Gross profit ratio | 0.56 3.84 % | 0.54 -3.49 % | 0.56 5.21 % | 0.53 1.00 % | 0.52 3.10 % | 0.51 2.09 % | 0.50 2.05 % | 0.49 1.62 % | 0.48 4.50 % | 0.46 -9.99 % | 0.51 |
Weighted average shs out dil | 32.918 M 0.17 % | 32.864 M -0.06 % | 32.883 M 0.17 % | 32.828 M -0.02 % | 32.834 M 0.12 % | 32.793 M -0.02 % | 32.801 M -0.71 % | 33.036 M 0.93 % | 32.732 M -0.17 % | 32.789 M -0.67 % | 33.009 M |
Weighted average shs out | 32.818 M 0.16 % | 32.766 M -0.07 % | 32.789 M -0.12 % | 32.828 M -0.02 % | 32.834 M 0.14 % | 32.789 M 0.00 % | 32.789 M -0.75 % | 33.036 M 0.93 % | 32.732 M -0.17 % | 32.789 M -0.70 % | 33.022 M |
EPS diluted | 6.55 -2.67 % | 6.73 -31.40 % | 9.81 201.85 % | 3.25 59.31 % | 2.04 374.42 % | 0.43 -18.87 % | 0.53 60.61 % | 0.33 -69.16 % | 1.07 213.83 % | -0.94 -117.44 % | 5.39 |
Earnings per share | 6.57 -2.67 % | 6.75 -31.19 % | 9.81 201.85 % | 3.25 59.31 % | 2.04 374.42 % | 0.43 -18.87 % | 0.53 60.61 % | 0.33 -69.16 % | 1.07 213.83 % | -0.94 -117.31 % | 5.43 |
Gross profit | 678.941 M 9.55 % | 619.755 M -13.74 % | 718.438 M 47.93 % | 485.676 M 28.12 % | 379.072 M 10.29 % | 343.697 M -10.71 % | 384.903 M 13.85 % | 338.085 M -5.47 % | 357.645 M 15.18 % | 310.503 M -46.95 % | 585.287 M |
Income tax expense | 48.694 M -2.21 % | 49.796 M -13.21 % | 57.375 M 124.08 % | 25.605 M 248.45 % | -17.248 M -885.79 % | 2.195 M 98.82 % | 1.104 M 364.75 % | -417.000 K -143.66 % | 955.000 K 103.78 % | -25.254 M -563.97 % | 5.443 M |
Cost of revenue | 536.794 M 0.78 % | 532.619 M -6.69 % | 570.810 M 32.35 % | 431.280 M 25.46 % | 343.746 M 3.55 % | 331.955 M -14.35 % | 387.549 M 9.39 % | 354.286 M -8.38 % | 386.676 M 6.00 % | 364.795 M -34.92 % | 560.519 M |
General and administrative expenses | 80.632 M 3.41 % | 77.973 M -0.27 % | 78.187 M 8.43 % | 72.109 M 4.00 % | 69.334 M 1.72 % | 68.162 M 2.02 % | 66.815 M 0.68 % | 66.366 M 3.68 % | 64.013 M 4.39 % | 61.321 M -13.26 % | 70.697 M |
Selling and marketing expenses | 66.462 M -14.89 % | 78.092 M 5.01 % | 74.369 M 1.37 % | 73.365 M 12.22 % | 65.375 M 2.97 % | 63.491 M 3.91 % | 61.100 M 5.29 % | 58.030 M 11.81 % | 51.900 M 5.45 % | 49.218 M -13.75 % | 57.062 M |
Other expenses | 0.000 | 0.000 -100.00 % | 500.000 K 85.19 % | 270.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.282 M | 0.000 |
Operating expenses | 365.047 M -1.26 % | 369.705 M 1.29 % | 365.000 M 0.18 % | 364.345 M 3.30 % | 352.708 M -0.92 % | 355.979 M -3.63 % | 369.391 M 3.96 % | 355.331 M 3.14 % | 344.501 M -8.04 % | 374.635 M -6.61 % | 401.150 M |
Cost and expenses | 901.841 M -0.05 % | 902.324 M -3.58 % | 935.810 M 17.62 % | 795.625 M 14.24 % | 696.454 M 1.24 % | 687.934 M -9.12 % | 756.940 M 6.67 % | 709.617 M -2.95 % | 731.177 M -1.12 % | 739.430 M -23.11 % | 961.669 M |
Research and development expenses | 217.953 M 2.02 % | 213.640 M 0.80 % | 211.944 M -3.05 % | 218.601 M 0.25 % | 218.063 M -2.79 % | 224.326 M -7.10 % | 241.476 M 4.56 % | 230.935 M 1.03 % | 228.588 M -13.45 % | 264.096 M -3.40 % | 273.391 M |
Selling general and administrative expenses | 147.094 M -5.75 % | 156.065 M 2.30 % | 152.556 M 4.87 % | 145.474 M 7.99 % | 134.709 M 2.32 % | 131.653 M 2.92 % | 127.915 M 2.83 % | 124.396 M 7.32 % | 115.913 M 4.86 % | 110.539 M -13.48 % | 127.759 M |
Interest income | 13.254 M 86.41 % | 7.110 M -31.66 % | 10.404 M 84.89 % | 5.627 M -32.76 % | 8.369 M 110.54 % | 3.975 M -51.42 % | 8.182 M 108.94 % | 3.916 M -54.61 % | 8.627 M 67.74 % | 5.143 M -6.69 % | 5.512 M |
Interest expense | 215.000 K -18.56 % | 264.000 K -4.35 % | 276.000 K 4.55 % | 264.000 K -8.33 % | 288.000 K -9.15 % | 317.000 K -9.94 % | 352.000 K 17.73 % | 299.000 K -6.27 % | 319.000 K -11.39 % | 360.000 K -4.51 % | 377.000 K |
Depreciation and amortization | 103.325 M -8.35 % | 112.740 M 1.92 % | 110.618 M -1.12 % | 111.873 M -0.25 % | 112.155 M -4.87 % | 117.894 M -0.48 % | 118.463 M 2.95 % | 115.072 M 2.37 % | 112.403 M 0.67 % | 111.651 M 16.49 % | 95.846 M |
Operating income | 313.894 M 25.53 % | 250.050 M -29.25 % | 353.438 M 191.30 % | 121.331 M 197.01 % | 40.851 M 321.49 % | 9.692 M -9.19 % | 10.673 M 231.98 % | 3.215 M -88.80 % | 28.696 M 146.08 % | -62.271 M -133.82 % | 184.137 M |
Operating income ratio | 0.26 18.99 % | 0.22 -20.85 % | 0.27 107.18 % | 0.13 134.13 % | 0.06 293.99 % | 0.01 3.82 % | 0.01 197.56 % | 0.00 -87.96 % | 0.04 141.81 % | -0.09 -157.38 % | 0.16 |
Total other income expenses net | -52.081 M -395.08 % | 17.650 M -29.92 % | 25.186 M 766.99 % | 2.905 M 1 108.68 % | -288.000 K -101.33 % | 21.657 M 517.20 % | -5.191 M -125.75 % | 20.162 M 32.36 % | 15.233 M 914.86 % | 1.501 M 121.65 % | -6.933 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 | -3.800 B -4.87 % | -3.624 B -18.28 % | -3.064 B -6.09 % | -2.888 B -1.51 % | -2.845 B -9.74 % | -2.592 B 2.30 % | -2.653 B -8.23 % | -2.452 B 14.85 % | -2.879 B 2.32 % | -2.947 B | 0.000 |
Total investments | 161.190 M -0.64 % | 162.222 M 0.13 % | 162.006 M 98.59 % | 81.580 M -6.54 % | 87.292 M 0.26 % | 87.064 M -14.49 % | 101.818 M -18.29 % | 124.616 M -4.02 % | 129.832 M -0.11 % | 129.970 M | 0.000 |
Total debt | 23.117 M -21.19 % | 29.333 M -0.06 % | 29.350 M -8.09 % | 31.933 M 1.74 % | 31.386 M -16.32 % | 37.506 M -5.51 % | 39.694 M 25.55 % | 31.616 M -7.78 % | 34.284 M -9.75 % | 37.987 M | 0.000 |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.948 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | 3.290 B -2.69 % | 3.381 B 7.00 % | 3.160 B 11.35 % | 2.838 B 3.91 % | 2.731 B 1.76 % | 2.684 B 0.52 % | 2.670 B 0.66 % | 2.652 B 0.41 % | 2.641 B -13.67 % | 3.060 B | 0.000 |
Common stock | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M 0.00 % | 327.890 M | 0.000 |
Total equity | 8.204 B -0.91 % | 8.280 B 2.75 % | 8.058 B 4.23 % | 7.731 B 1.24 % | 7.636 B 0.59 % | 7.592 B 0.24 % | 7.574 B -0.03 % | 7.576 B 0.19 % | 7.561 B -4.55 % | 7.922 B | 0.000 |
Other non current liabilities | 1.496 M -9.72 % | 1.657 M -4.33 % | 1.732 M -2.75 % | 1.781 M -0.11 % | 1.783 M -0.34 % | 1.789 M 1.47 % | 1.763 M -0.51 % | 1.772 M 5.98 % | 1.672 M 3.15 % | 1.621 M 2.99 % | 1.574 M |
Long term debt | 11.266 M -26.59 % | 15.347 M -14.69 % | 17.990 M -10.15 % | 20.023 M 18.91 % | 16.839 M -14.18 % | 19.621 M -9.93 % | 21.783 M 20.95 % | 18.010 M -2.79 % | 18.527 M -12.29 % | 21.124 M -13.43 % | 24.401 M |
Total non current liabilities | 14.510 M -22.62 % | 18.752 M -12.66 % | 21.470 M -1.53 % | 21.804 M 17.09 % | 18.622 M -13.02 % | 21.410 M -9.07 % | 23.546 M 19.03 % | 19.782 M -2.06 % | 20.199 M -11.19 % | 22.745 M | 0.000 |
Other current liabilities | 882.010 M 52.93 % | 576.755 M 0.60 % | 573.323 M 35.95 % | 421.710 M 5.56 % | 399.487 M 8.53 % | 368.076 M -12.83 % | 422.274 M 29 879.55 % | -1.418 M 83.08 % | -8.379 M 86.84 % | -63.670 M -108.58 % | 741.830 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.287 M 1.43 % | 394.647 M -11.36 % | 445.210 M -0.47 % | 447.298 M -49.91 % | 892.913 M 78.23 % | 500.996 M | 0.000 |
Short term debt | 11.851 M -15.27 % | 13.986 M 23.12 % | 11.360 M -52.31 % | 23.820 M 368.12 % | -8.884 M 57.79 % | -21.047 M 27.56 % | -29.053 M 93.66 % | -458.079 M 49.27 % | -902.983 M -60.33 % | -563.187 M -3 636.94 % | 15.923 M |
Total current liabilities | 1.295 B 16.30 % | 1.113 B 3.18 % | 1.079 B 62.62 % | 663.537 M 3.40 % | 641.688 M 8.43 % | 591.800 M -12.37 % | 675.326 M 3.13 % | 654.810 M -39.57 % | 1.084 B 57.07 % | 689.858 M | 0.000 |
Total liabilities | 1.309 B 15.66 % | 1.132 B 2.87 % | 1.101 B 60.58 % | 685.341 M 3.79 % | 660.310 M 7.68 % | 613.210 M -12.26 % | 698.872 M 3.60 % | 674.592 M -38.88 % | 1.104 B 54.89 % | 712.603 M | 0.000 |
Other non current assets | 17.172 M 67.19 % | 10.271 M 21.82 % | 8.431 M 2.50 % | 8.225 M 9.45 % | 7.515 M 7.83 % | 6.969 M -11.32 % | 7.859 M -51.29 % | 16.134 M -33.84 % | 24.386 M 35.92 % | 17.941 M | 0.000 |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 698.718 M 3 126.59 % | 21.655 M -14.76 % | 25.406 M -15.65 % | 30.119 M -15.32 % | 35.569 M -94.82 % | 686.506 M 13.95 % | 602.437 M -11.19 % | 678.323 M 16.28 % | 583.353 M 30.10 % | 448.371 M | 0.000 |
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 | 18.223 M -15.85 % | 21.655 M -14.76 % | 25.406 M -15.65 % | 30.119 M -15.32 % | 35.569 M -7.05 % | 38.266 M -1.50 % | 38.848 M -15.25 % | 45.838 M -10.47 % | 51.196 M -11.41 % | 57.791 M | 0.000 |
Property plant equipment net | 3.979 B -1.42 % | 4.036 B -2.00 % | 4.118 B -1.14 % | 4.166 B -1.72 % | 4.239 B -1.99 % | 4.325 B -1.86 % | 4.407 B -0.65 % | 4.436 B -0.56 % | 4.461 B -0.85 % | 4.499 B | 0.000 |
Total non current assets | 4.084 B -1.32 % | 4.138 B -1.99 % | 4.222 B -0.65 % | 4.250 B -1.80 % | 4.328 B -1.99 % | 4.416 B -1.85 % | 4.499 B -0.77 % | 4.534 B -0.84 % | 4.573 B -0.84 % | 4.611 B | 0.000 |
Other current assets | 57.890 M -14.02 % | 67.330 M 7.55 % | 62.601 M -7.09 % | 67.379 M 18.09 % | 57.056 M -12.60 % | 65.279 M 26.43 % | 51.632 M -24.81 % | 68.670 M -0.63 % | 69.105 M 22.02 % | 56.632 M 43.06 % | 39.585 M |
Short term investments | 161.190 M -0.64 % | 162.222 M 0.13 % | 162.006 M 98.59 % | 81.580 M -6.54 % | 87.292 M 0.26 % | 87.064 M -14.49 % | 101.818 M -18.29 % | 124.616 M -4.02 % | 129.832 M -0.11 % | 129.970 M | 0.000 |
cash and cash equivalents | 3.823 B 4.67 % | 3.653 B 18.11 % | 3.093 B 5.93 % | 2.920 B 1.51 % | 2.876 B 9.37 % | 2.630 B -2.35 % | 2.693 B 8.45 % | 2.483 B -14.76 % | 2.913 B -2.41 % | 2.985 B | 0.000 |
Cash and short term investments | 3.985 B 4.44 % | 3.815 B 17.21 % | 3.255 B 8.45 % | 3.001 B 1.27 % | 2.964 B 9.08 % | 2.717 B -2.79 % | 2.795 B 7.18 % | 2.608 B -14.30 % | 3.043 B -2.31 % | 3.115 B | 0.000 |
Total current assets | 5.430 B 2.97 % | 5.273 B 6.84 % | 4.936 B 18.47 % | 4.167 B 4.99 % | 3.969 B 4.74 % | 3.789 B 0.41 % | 3.773 B 1.53 % | 3.716 B -9.19 % | 4.092 B 1.72 % | 4.023 B | 0.000 |
Inventory | 689.031 M 6.18 % | 648.897 M 13.72 % | 570.604 M 38.73 % | 411.305 M 3.58 % | 397.088 M 22.23 % | 324.874 M -0.47 % | 326.422 M -10.79 % | 365.919 M -8.86 % | 401.484 M -2.06 % | 409.929 M | 0.000 |
Net receivables | 698.718 M -5.84 % | 742.057 M -29.18 % | 1.048 B 52.64 % | 686.457 M 24.65 % | 550.728 M -19.78 % | 686.506 M 13.95 % | 602.437 M -11.19 % | 678.323 M 16.28 % | 583.353 M 30.10 % | 448.371 M -42.07 % | 774.006 M |
Tax assets | 69.536 M -0.85 % | 70.135 M 0.10 % | 70.062 M 53.56 % | 45.625 M -0.02 % | 45.636 M 0.03 % | 45.623 M 0.11 % | 45.572 M 25.22 % | 36.394 M 0.07 % | 36.369 M -0.04 % | 36.385 M | 0.000 |
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 | 293.650 M -18.11 % | 358.574 M -5.60 % | 379.852 M 109.31 % | 181.480 M -11.14 % | 204.223 M 22.36 % | 166.907 M -11.30 % | 188.177 M 10.09 % | 170.937 M 8.59 % | 157.412 M 0.51 % | 156.615 M -46.69 % | 293.791 M |
Tax payables | 107.383 M -34.55 % | 164.070 M 43.27 % | 114.520 M 213.52 % | 36.527 M 227.16 % | 11.165 M -69.20 % | 36.255 M 5.93 % | 34.226 M 40.35 % | 24.387 M -5.58 % | 25.827 M -67.33 % | 79.054 M | 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 | 15.023 M -14.24 % | 17.517 M -15.73 % | 20.786 M -3.67 % | 21.577 M -27.19 % | 29.636 M -23.63 % | 38.806 M -14.95 % | 45.627 M -15.31 % | 53.875 M -12.32 % | 61.444 M -11.01 % | 69.045 M | 0.000 |
Capital lease obligations | 23.117 M -21.19 % | 29.333 M -0.06 % | 29.350 M -8.09 % | 31.933 M 1.74 % | 31.386 M -16.32 % | 37.506 M -5.51 % | 39.694 M 25.55 % | 31.616 M -7.78 % | 34.284 M -9.75 % | 37.987 M -5.80 % | 40.324 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 | 4.572 B 0.40 % | 4.553 B 0.08 % | 4.550 B 0.12 % | 4.544 B 15.74 % | 3.926 B -0.06 % | 3.928 B 0.00 % | 3.928 B 0.00 % | 3.928 B 0.00 % | 3.928 B 0.00 % | 3.928 B 0.00 % | 3.928 B |
Deferred tax liabilities non current | 1.748 M 0.00 % | 1.748 M 0.00 % | 1.748 M | 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 | 9.514 B 1.09 % | 9.412 B 2.77 % | 9.158 B 8.81 % | 8.416 B 1.45 % | 8.296 B 1.12 % | 8.205 B -0.82 % | 8.272 B 0.27 % | 8.250 B -4.78 % | 8.665 B 0.35 % | 8.634 B | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 25.788 M -87.18 % | 201.191 M 206.83 % | -188.336 M -22.39 % | -153.888 M -221.67 % | 126.481 M 175.95 % | -166.527 M -236.85 % | 121.689 M 209.26 % | -111.371 M -41.54 % | -78.686 M -385.66 % | 27.545 M |
Accounts receivables | 43.346 M -85.83 % | 305.828 M 184.63 % | -361.384 M -161.84 % | -138.018 M -203.35 % | 133.541 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | -11.994 M 86.47 % | -88.641 M 47.53 % | -168.939 M -567.80 % | -25.298 M 65.35 % | -73.009 M -524.17 % | -11.697 M -143.85 % | 26.672 M -7.55 % | 28.849 M 191.20 % | 9.907 M -73.88 % | 37.930 M |
Accounts payables | 0.000 100.00 % | -21.278 M -110.73 % | 198.372 M 972.23 % | -22.743 M -160.95 % | 37.316 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | -5.564 M -205.34 % | 5.282 M -96.32 % | 143.615 M 346.41 % | 32.171 M 12.36 % | 28.633 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -141.084 M -20 197.44 % | 702.000 K 161.58 % | -1.140 M -121.34 % | 5.341 M 166.09 % | -8.081 M -120.91 % | -3.658 M 53.28 % | -7.830 M -116.48 % | -3.617 M 56.46 % | -8.308 M -73.70 % | -4.783 M |
Net cash provided by operating activities | 249.842 M -57.10 % | 582.333 M 94.26 % | 299.766 M 242.35 % | 87.562 M -66.85 % | 264.150 M 840.81 % | -35.657 M -113.71 % | 259.991 M 3 549.00 % | 7.125 M 1 299.49 % | -594.000 K -101.01 % | 58.721 M |
Investments in property plant and equipment | -57.434 M -168.21 % | -21.414 M 62.73 % | -57.451 M -116.14 % | -26.580 M -38.44 % | -19.200 M 64.51 % | -54.095 M 21.87 % | -69.239 M 6.13 % | -73.759 M -9.17 % | -67.566 M 22.00 % | -86.627 M |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 64.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | -80.000 K 17.53 % | -97.000 K 99.88 % | -80.110 M -1 758.70 % | -4.310 M -4 004.76 % | -105.000 K -7.14 % | -98.000 K 35.10 % | -151.000 K 98.10 % | -7.930 M -5 331.51 % | -146.000 K -31.53 % | -111.000 K |
Sales maturities of investments | 0.000 | 0.000 | 0.000 -100.00 % | 9.800 M | 0.000 -100.00 % | 15.200 M -31.61 % | 22.225 M 55.16 % | 14.324 M | 0.000 | 0.000 |
Other investing activites | 14.976 M 214.75 % | 4.758 M -66.19 % | 14.074 M 432.70 % | 2.642 M 412.29 % | -846.000 K -195.06 % | 890.000 K -89.24 % | 8.275 M 0.28 % | 8.252 M 228.04 % | -6.445 M 41.29 % | -10.978 M |
Net cash used for investing activites | -42.538 M -153.91 % | -16.753 M 86.43 % | -123.487 M -569.38 % | -18.448 M -53.59 % | -12.011 M 64.88 % | -34.200 M -11.78 % | -30.596 M 44.62 % | -55.248 M 15.45 % | -65.340 M 29.55 % | -92.752 M |
Debt repayment | 0.000 100.00 % | -10.085 M -65.71 % | -6.086 M 11.80 % | -6.900 M -4.20 % | -6.622 M | 0.000 100.00 % | -6.638 M -12.74 % | -5.888 M | 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 |
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 % | -16.394 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -6.536 M -8 614.67 % | -75.000 K -53.06 % | -49.000 K -2 350.00 % | -2.000 K 66.67 % | -6.000 K 99.91 % | -6.605 M -73 288.89 % | -9.000 K -109.00 % | 100.000 K 101.88 % | -5.324 M 3.02 % | -5.490 M |
Net cash used provided by financing activities | -6.536 M 35.67 % | -10.160 M -65.61 % | -6.135 M 73.67 % | -23.296 M -251.48 % | -6.628 M -0.35 % | -6.605 M 0.63 % | -6.647 M 98.30 % | -391.059 M -7 245.21 % | -5.324 M 3.02 % | -5.490 M |
Effect of forex changes on cash | -30.339 M -762.42 % | 4.580 M 52.56 % | 3.002 M 226.45 % | -2.374 M -346.27 % | 964.000 K -92.69 % | 13.187 M 203.07 % | -12.794 M -240.47 % | 9.108 M 1 449.33 % | -675.000 K -133.40 % | 2.021 M |
Net change in cash | 170.429 M -69.57 % | 560.000 M 223.43 % | 173.146 M 298.55 % | 43.444 M -82.37 % | 246.475 M 489.53 % | -63.275 M -130.14 % | 209.954 M 148.82 % | -430.074 M -497.88 % | -71.933 M -91.82 % | -37.500 M |
Cash at beginning of period | 3.653 B 18.11 % | 3.093 B 5.93 % | 2.920 B 1.51 % | 2.876 B 9.37 % | 2.630 B -2.35 % | 2.693 B 8.45 % | 2.483 B -14.76 % | 2.913 B -2.41 % | 2.985 B -1.24 % | 3.023 B |
Cash at end of period | 3.823 B 4.67 % | 3.653 B 18.11 % | 3.093 B 5.93 % | 2.920 B 1.51 % | 2.876 B 9.37 % | 2.630 B -2.35 % | 2.693 B 8.45 % | 2.483 B -14.76 % | 2.913 B -2.41 % | 2.985 B |
Operating cash flow | 249.842 M -57.10 % | 582.333 M 94.26 % | 299.766 M 242.35 % | 87.562 M -66.85 % | 264.150 M 840.81 % | -35.657 M -113.71 % | 259.991 M 3 549.00 % | 7.125 M 1 299.49 % | -594.000 K -101.01 % | 58.721 M |
Capital expenditure | -58.468 M -146.19 % | -23.749 M 59.82 % | -59.108 M -105.55 % | -28.756 M -49.77 % | -19.200 M 64.51 % | -54.095 M 21.87 % | -69.239 M 6.13 % | -73.759 M -9.17 % | -67.566 M 22.00 % | -86.627 M |
Free CashFlow | 191.374 M -65.74 % | 558.584 M 132.11 % | 240.658 M 309.24 % | 58.806 M -75.99 % | 244.950 M 372.92 % | -89.752 M -147.05 % | 190.752 M 386.27 % | -66.634 M 2.24 % | -68.160 M -144.25 % | -27.906 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 |