6712.TWO

Ever Supreme Bio Technology Co., Ltd 6712.TWO

Finances

2024 2023 2022 2021 2020 2019
Revenue 933.813 M 23.13 % 758.391 M 20.86 % 627.512 M 42.99 % 438.841 M 521.61 % 70.597 M 552.53 % 10.819 M
Net income 367.251 M -31.91 % 539.397 M 168.74 % 200.714 M -45.69 % 369.601 M 445.97 % -106.829 M -13.38 % -94.219 M
Income before tax 460.744 M -26.05 % 623.014 M 135.90 % 264.103 M -33.45 % 396.821 M 388.81 % -137.398 M -14.86 % -119.620 M
Income before tax ratio 0.49 -39.94 % 0.82 95.19 % 0.42 -53.46 % 0.90 146.46 % -1.95 82.40 % -11.06
EBITDA 491.759 M -24.98 % 655.522 M 118.39 % 300.161 M -30.72 % 433.262 M 513.84 % -104.694 M -2.11 % -102.527 M
Net income ratio 0.39 -44.70 % 0.71 122.36 % 0.32 -62.02 % 0.84 155.66 % -1.51 82.62 % -8.71
Ratio EBITDA 0.53 -39.07 % 0.86 80.70 % 0.48 -51.55 % 0.99 166.57 % -1.48 84.35 % -9.48
Gross profit ratio 0.71 10.58 % 0.64 -3.25 % 0.66 18.10 % 0.56 320.07 % -0.25 -221.36 % 0.21
Weighted average shs out dil 80.720 M -1.82 % 82.216 M 9.07 % 75.377 M 0.15 % 75.265 M 11.01 % 67.801 M -9.01 % 74.512 M
Weighted average shs out 80.673 M -1.52 % 81.917 M 9.36 % 74.906 M 0.44 % 74.575 M 9.99 % 67.801 M -9.01 % 74.512 M
EPS diluted 4.14 -36.89 % 6.56 146.62 % 2.66 -45.82 % 4.91 410.76 % -1.58 -25.40 % -1.26
Earnings per share 4.14 -37.08 % 6.58 145.52 % 2.68 -45.97 % 4.96 413.92 % -1.58 -25.40 % -1.26
Gross profit 660.040 M 36.16 % 484.754 M 16.93 % 414.557 M 68.88 % 245.480 M 1 467.96 % -17.945 M -891.92 % 2.266 M
Income tax expense 93.493 M 11.81 % 83.617 M 31.91 % 63.389 M 132.88 % 27.220 M 189.04 % -30.569 M -220.35 % 25.401 M
Cost of revenue 273.773 M 0.05 % 273.637 M 28.50 % 212.955 M 10.13 % 193.361 M 118.38 % 88.542 M 935.22 % 8.553 M
General and administrative expenses 33.583 M 3.22 % 32.536 M 16.19 % 28.002 M -14.43 % 32.724 M 30.00 % 25.173 M -38.74 % 41.095 M
Selling and marketing expenses 13.600 M -11.54 % 15.374 M 27.38 % 12.069 M -2.77 % 12.413 M 161.88 % 4.740 M 120.36 % 2.151 M
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 194.403 M 32.23 % 147.022 M 12.43 % 130.762 M 1.15 % 129.278 M -7.10 % 139.161 M 1.02 % 137.753 M
Cost and expenses 468.176 M 11.30 % 420.659 M 22.39 % 343.717 M 6.53 % 322.639 M 41.69 % 227.703 M 55.63 % 146.306 M
Research and development expenses 147.220 M 48.54 % 99.112 M 9.29 % 90.691 M 7.78 % 84.141 M -22.98 % 109.248 M 15.60 % 94.507 M
Selling general and administrative expenses 47.183 M -1.52 % 47.910 M 19.56 % 40.071 M -11.22 % 45.137 M 50.89 % 29.913 M -30.83 % 43.246 M
Interest income 10.888 M -23.20 % 14.178 M 43.57 % 9.875 M 243.24 % 2.877 M -21.09 % 3.646 M -44.05 % 6.516 M
Interest expense 125.000 K -37.81 % 201.000 K -60.59 % 510.000 K -17.48 % 618.000 K -20.57 % 778.000 K 33.68 % 582.000 K
Depreciation and amortization 30.890 M -4.39 % 32.307 M -9.12 % 35.548 M -0.77 % 35.823 M 12.21 % 31.926 M 164.31 % 12.079 M
Operating income 421.192 M 24.71 % 337.732 M 27.63 % 264.613 M -33.42 % 397.439 M 390.91 % -136.620 M -0.84 % -135.487 M
Operating income ratio 0.45 1.28 % 0.45 5.61 % 0.42 -53.44 % 0.91 146.80 % -1.94 84.55 % -12.52
Total other income expenses net 39.552 M -86.14 % 285.282 M 1 548.72 % -19.692 M -107.02 % 280.619 M 1 323.88 % 19.708 M 24.21 % 15.867 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -298.831 M 9.59 % -330.542 M 1.54 % -335.709 M 44.67 % -606.686 M -2 263.31 % -25.671 M 7.93 % -27.882 M
Total investments 796.158 M 68.92 % 471.312 M 25.23 % 376.370 M 12.93 % 333.274 M 196.21 % 112.512 M -82.96 % 660.304 M
Total debt 2.844 M -51.78 % 5.898 M -66.98 % 17.863 M -48.10 % 34.418 M -20.35 % 43.209 M 950.55 % 4.113 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 40.000 K 0.000 0.000 0.000
Retained earnings 377.615 M 16.67 % 323.667 M 35.71 % 238.505 M 246.97 % 68.740 M 122.85 % -300.861 M -55.06 % -194.032 M
Common stock 806.726 M 10.00 % 733.387 M 7.62 % 681.443 M 10.23 % 618.180 M 3.88 % 595.070 M 6.26 % 560.000 M
Total equity 1.794 B -2.64 % 1.843 B 2.83 % 1.792 B -5.57 % 1.898 B 143.07 % 780.760 M -7.70 % 845.913 M
Other non current liabilities 777.000 K -4.78 % 816.000 K 7.79 % 757.000 K -61.28 % 1.955 M -49.30 % 3.856 M 2.44 % 3.764 M
Long term debt 1.136 M 125.84 % 503.000 K -96.24 % 13.361 M -40.75 % 22.549 M -32.37 % 33.342 M 4.97 % 31.763 M
Total non current liabilities 12.730 M 865.13 % 1.319 M -92.55 % 17.710 M -37.47 % 28.324 M -23.95 % 37.244 M 3.71 % 35.912 M
Other current liabilities 40.053 M 9.86 % 36.458 M -47.31 % 69.196 M 90.18 % 36.384 M 16 438.18 % 220.000 K -99.07 % 23.665 M
Deferred revenue 194.128 M 59.58 % 121.648 M 35.33 % 89.892 M 41.46 % 63.546 M 152.22 % 25.195 M 913.48 % 2.486 M
Short term debt 1.708 M -68.34 % 5.395 M 19.84 % 4.502 M 1 397.41 % -347.000 K 97.74 % -15.328 M -472.67 % 4.113 M
Total current liabilities 329.087 M 42.07 % 231.640 M 41.47 % 163.740 M 69.67 % 96.505 M 139.35 % 40.320 M 39.35 % 28.934 M
Total liabilities 341.817 M 46.73 % 232.959 M 28.39 % 181.450 M 45.36 % 124.829 M 60.94 % 77.564 M 19.61 % 64.846 M
Other non current assets 683.735 M 43.08 % 477.879 M 1 093.59 % 40.037 M -94.37 % 710.821 M 102.18 % 351.579 M 1 886.55 % 17.698 M
Long term investments 159.658 M -66.12 % 471.312 M 0.000 100.00 % -369.326 M -58.11 % -233.588 M -337.86 % 98.204 M
Intangible assets 10.147 M -4.75 % 10.653 M -10.83 % 11.947 M -64.51 % 33.663 M 90.11 % 17.707 M 93.18 % 9.166 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 10.147 M -4.75 % 10.653 M -10.83 % 11.947 M 7.22 % 11.142 M 12.56 % 9.899 M 8.00 % 9.166 M
Property plant equipment net 48.583 M -25.04 % 64.811 M -27.86 % 89.837 M -28.14 % 125.011 M -27.00 % 171.242 M 58.56 % 108.001 M
Total non current assets 912.848 M 64.46 % 555.053 M 7.11 % 518.191 M -6.77 % 555.843 M 46.39 % 379.693 M 33.98 % 283.400 M
Other current assets 3.492 M -77.68 % 15.648 M 33.27 % 11.742 M -64.02 % 32.633 M 155.66 % 12.764 M -3.30 % 13.199 M
Short term investments 636.500 M -36.26 % 998.600 M 9.02 % 915.993 M 30.37 % 702.600 M 103.00 % 346.100 M -38.43 % 562.100 M
cash and cash equivalents 301.675 M -10.33 % 336.440 M -4.85 % 353.572 M -44.85 % 641.104 M 830.75 % 68.880 M 115.28 % 31.995 M
Cash and short term investments 938.175 M -29.73 % 1.335 B 5.16 % 1.270 B -5.52 % 1.344 B 223.80 % 414.980 M -30.15 % 594.095 M
Total current assets 1.223 B -19.57 % 1.521 B 4.50 % 1.455 B -0.77 % 1.467 B 206.45 % 478.631 M -23.71 % 627.359 M
Inventory 80.038 M 15.85 % 69.086 M -21.76 % 88.303 M 55.54 % 56.772 M 59.97 % 35.489 M 140.44 % 14.760 M
Net receivables 201.543 M 99.36 % 101.093 M 17.80 % 85.819 M 154.94 % 33.663 M 90.11 % 17.707 M 213.45 % 5.649 M
Tax assets 10.725 M 527.19 % 1.710 M -94.36 % 30.320 M -61.23 % 78.195 M -2.94 % 80.561 M 60.06 % 50.331 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 25.132 M 7.71 % 23.334 M -19.75 % 29.077 M 93.91 % 14.995 M 197.64 % 5.038 M 335.81 % 1.156 M
Tax payables 68.066 M 45.56 % 46.760 M 346.65 % 10.469 M -50.24 % 21.041 M 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 2.844 M -51.78 % 5.898 M -66.98 % 17.863 M -48.10 % 34.418 M -20.35 % 43.209 M 20.44 % 35.876 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 479.945 M
Other total stockholders equity 609.938 M -22.39 % 785.907 M -9.90 % 872.222 M -27.97 % 1.211 B 148.87 % 486.551 M 1.38 % 479.945 M
Deferred tax liabilities non current 10.817 M 0.000 -100.00 % 3.592 M -5.97 % 3.820 M 8 204.35 % 46.000 K -88.05 % 385.000 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 2.136 B 2.90 % 2.076 B 5.18 % 1.974 B -2.42 % 2.023 B 135.65 % 858.324 M -5.76 % 910.759 M
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 -100.00 % 793.000 K -62.94 % 2.140 M -49.27 % 4.218 M -52.09 % 8.804 M
Change in working capital -21.743 M -176.82 % 28.304 M 3.30 % 27.399 M 204.80 % -26.145 M 8.72 % -28.644 M -37.18 % -20.881 M
Accounts receivables -100.556 M -566.91 % -15.078 M 0.000 0.000 0.000 100.00 % -5.352 M
Inventory -10.952 M -156.99 % 19.217 M 160.95 % -31.531 M -48.15 % -21.283 M -2.67 % -20.729 M -40.44 % -14.760 M
Accounts payables 1.798 M 131.31 % -5.743 M 0.000 0.000 0.000 -100.00 % 1.156 M
Other working capital 87.967 M 194.13 % 29.908 M 0.000 0.000 0.000 100.00 % -6.121 M
Other non cash items -29.555 M 83.42 % -178.268 M -1 801.12 % -9.377 M -236.94 % -2.783 M 80.25 % -14.094 M 55.45 % -31.635 M
Net cash provided by operating activities 440.336 M 4.41 % 421.740 M 32.12 % 319.201 M 135.25 % 135.688 M 197.99 % -138.472 M -14.04 % -121.420 M
Investments in property plant and equipment -4.850 M 16.82 % -5.831 M -4.22 % -5.595 M -20.30 % -4.651 M 92.35 % -60.819 M -1 033.84 % -5.364 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -432.060 M -270.23 % -116.701 M 61.31 % -301.593 M 44.33 % -541.705 M 0.000 100.00 % -54.000 M
Sales maturities of investments 454.821 M 151.27 % 181.009 M 708.08 % 22.400 M -90.07 % 225.497 M 4.40 % 216.000 M -2.70 % 222.000 M
Other investing activites -41.374 M -1 425.24 % 3.122 M 223.94 % -2.519 M 37.99 % -4.062 M -19 442.86 % 21.000 K -99.99 % 145.994 M
Net cash used for investing activites -23.463 M -138.09 % 61.599 M 121.44 % -287.307 M 3.21 % -296.826 M -302.24 % 146.766 M 4.36 % 140.630 M
Debt repayment -11.585 M 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 -100.00 % 3.935 M 66.24 % 2.367 M -99.68 % 744.939 M 1 888.73 % 37.458 M 0.000
Common stock repurchased 0.000 100.00 % -356.354 M 0.000 0.000 0.000 0.000
Dividends paid -440.033 M -222.87 % -136.289 M 55.96 % -309.490 M 0.000 0.000 0.000
Other financing activites -20.000 K 99.83 % -11.763 M 4.39 % -12.303 M -6.27 % -11.577 M -140.49 % 28.591 M 3 974.12 % -738.000 K
Net cash used provided by financing activities -451.638 M 9.76 % -500.471 M -56.68 % -319.426 M -143.56 % 733.362 M 2 465.01 % 28.591 M 3 974.12 % -738.000 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -34.765 M -102.92 % -17.132 M 94.04 % -287.532 M -150.25 % 572.224 M 1 451.37 % 36.885 M 99.68 % 18.472 M
Cash at beginning of period 336.440 M -4.85 % 353.572 M -44.85 % 641.104 M 830.75 % 68.880 M 115.28 % 31.995 M 136.60 % 13.523 M
Cash at end of period 301.675 M -10.33 % 336.440 M -4.85 % 353.572 M -44.85 % 641.104 M 830.75 % 68.880 M 115.28 % 31.995 M
Operating cash flow 440.336 M 4.41 % 421.740 M 32.12 % 319.201 M 135.25 % 135.688 M 197.99 % -138.472 M -14.04 % -121.420 M
Capital expenditure -5.556 M 4.72 % -5.831 M -4.22 % -5.595 M -20.30 % -4.651 M 92.35 % -60.819 M -1 033.84 % -5.364 M
Free CashFlow 434.780 M 4.54 % 415.909 M 32.62 % 313.606 M 139.33 % 131.037 M 165.75 % -199.291 M -57.19 % -126.784 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 220.989 M 24.20 % 177.924 M -48.27 % 343.924 M 38.61 % 248.126 M 39.06 % 178.428 M 9.24 % 163.335 M -35.94 % 254.972 M 12.40 % 226.835 M 42.04 % 159.701 M 36.63 % 116.883 M -34.97 % 179.744 M
Net income 89.808 M 1.41 % 88.562 M -58.03 % 211.018 M 1 038.67 % 18.532 M -83.96 % 115.516 M 420.69 % 22.185 M -77.38 % 98.097 M -64.32 % 274.910 M 441.93 % 50.728 M -56.14 % 115.662 M -11.15 % 130.174 M
Income before tax 110.584 M 7.62 % 102.753 M -59.38 % 252.940 M 554.88 % 38.624 M -70.63 % 131.496 M 248.94 % 37.684 M -70.33 % 127.013 M -58.55 % 306.407 M 346.10 % 68.685 M -43.19 % 120.909 M -24.24 % 159.605 M
Income before tax ratio 0.50 -13.35 % 0.58 -21.48 % 0.74 372.47 % 0.16 -78.88 % 0.74 219.43 % 0.23 -53.68 % 0.50 -63.12 % 1.35 214.08 % 0.43 -58.42 % 1.03 16.50 % 0.89
EBITDA 116.694 M 7.10 % 108.955 M -47.74 % 208.492 M 346.57 % 46.687 M -66.36 % 138.776 M 203.55 % 45.718 M -66.07 % 134.734 M -57.10 % 314.092 M 310.08 % 76.592 M -41.13 % 130.104 M 25.22 % 103.904 M
Net income ratio 0.41 -18.35 % 0.50 -18.87 % 0.61 721.50 % 0.07 -88.46 % 0.65 376.65 % 0.14 -64.70 % 0.38 -68.25 % 1.21 281.54 % 0.32 -67.90 % 0.99 36.64 % 0.72
Ratio EBITDA 0.53 -13.77 % 0.61 1.01 % 0.61 222.18 % 0.19 -75.81 % 0.78 177.87 % 0.28 -47.03 % 0.53 -61.84 % 1.38 188.72 % 0.48 -56.91 % 1.11 92.56 % 0.58
Gross profit ratio 0.72 1.42 % 0.71 2.48 % 0.70 -2.44 % 0.71 9.55 % 0.65 -16.15 % 0.78 15.88 % 0.67 -6.39 % 0.72 16.59 % 0.61 35.57 % 0.45 -36.36 % 0.71
Weighted average shs out dil 88.047 M 8.37 % 81.250 M 0.71 % 80.673 M 0.12 % 80.574 M -0.26 % 80.780 M 9.24 % 73.950 M -1.03 % 74.723 M 0.03 % 74.704 M -1.33 % 75.713 M 0.16 % 75.596 M -8.90 % 82.981 M
Weighted average shs out 88.047 M 8.37 % 81.250 M 0.71 % 80.673 M 0.12 % 80.574 M -0.26 % 80.780 M 9.24 % 73.950 M -0.58 % 74.385 M 0.11 % 74.300 M -0.40 % 74.600 M -0.67 % 75.105 M -9.84 % 83.302 M
EPS diluted 1.02 -6.42 % 1.09 -58.40 % 2.62 1 039.13 % 0.23 -83.92 % 1.43 376.67 % 0.30 -77.10 % 1.31 -64.40 % 3.68 449.25 % 0.67 -56.21 % 1.53 -1.92 % 1.56
Earnings per share 1.02 -6.42 % 1.09 -58.40 % 2.62 1 039.13 % 0.23 -83.92 % 1.43 376.67 % 0.30 -77.27 % 1.32 -64.32 % 3.70 444.12 % 0.68 -55.84 % 1.54 -2.53 % 1.58
Gross profit 160.014 M 25.97 % 127.023 M -46.98 % 239.595 M 35.23 % 177.180 M 52.34 % 116.302 M -8.40 % 126.963 M -25.77 % 171.039 M 5.22 % 162.555 M 65.60 % 98.164 M 85.23 % 52.996 M -58.62 % 128.059 M
Income tax expense 20.776 M 46.40 % 14.191 M -66.15 % 41.922 M 108.65 % 20.092 M 25.73 % 15.980 M 3.10 % 15.499 M -46.40 % 28.916 M -8.19 % 31.497 M 75.40 % 17.957 M 242.23 % 5.247 M -82.17 % 29.431 M
Cost of revenue 60.975 M 19.79 % 50.901 M -51.21 % 104.329 M 47.05 % 70.946 M 14.20 % 62.126 M 70.81 % 36.372 M -56.67 % 83.933 M 30.57 % 64.280 M 4.46 % 61.537 M -3.68 % 63.887 M 23.61 % 51.685 M
General and administrative expenses 6.140 M -23.59 % 8.036 M -27.00 % 11.008 M 46.36 % 7.521 M -5.86 % 7.989 M 13.08 % 7.065 M -17.72 % 8.587 M -11.76 % 9.731 M 28.99 % 7.544 M 13.04 % 6.674 M -1.17 % 6.753 M
Selling and marketing expenses 3.532 M 11.63 % 3.164 M -1.37 % 3.208 M -12.04 % 3.647 M 12.95 % 3.229 M -8.16 % 3.516 M -6.29 % 3.752 M -20.05 % 4.693 M 18.00 % 3.977 M 34.72 % 2.952 M 8.85 % 2.712 M
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 55.861 M -7.82 % 60.602 M -5.32 % 64.006 M 5.44 % 60.706 M 58.70 % 38.251 M 21.66 % 31.440 M -15.37 % 37.152 M -17.16 % 44.848 M 24.51 % 36.019 M 24.19 % 29.003 M -3.23 % 29.970 M
Cost and expenses 116.836 M 4.78 % 111.503 M -33.76 % 168.335 M 27.86 % 131.652 M 31.16 % 100.377 M 48.02 % 67.812 M -44.00 % 121.085 M 10.96 % 109.128 M 11.86 % 97.556 M 5.02 % 92.890 M 13.76 % 81.655 M
Research and development expenses 46.189 M -6.50 % 49.402 M -0.78 % 49.790 M 0.51 % 49.538 M 83.25 % 27.033 M 29.60 % 20.859 M -15.94 % 24.813 M -18.44 % 30.424 M 24.19 % 24.498 M 26.43 % 19.377 M -5.50 % 20.505 M
Selling general and administrative expenses 9.672 M -13.64 % 11.200 M -21.22 % 14.216 M 27.29 % 11.168 M -0.45 % 11.218 M 6.02 % 10.581 M -14.25 % 12.339 M -14.46 % 14.424 M 25.20 % 11.521 M 19.69 % 9.626 M 1.70 % 9.465 M
Interest income 16.606 M 526.17 % 2.652 M 2.59 % 2.585 M 82.56 % 1.416 M -47.34 % 2.689 M -35.95 % 4.198 M 299.43 % 1.051 M -28.01 % 1.460 M -83.54 % 8.868 M 216.83 % 2.799 M -44.62 % 5.054 M
Interest expense 387.000 K 100.52 % 193.000 K 1 035.29 % 17.000 K -39.29 % 28.000 K -17.65 % 34.000 K -26.09 % 46.000 K 35.29 % 34.000 K -19.05 % 42.000 K -27.59 % 58.000 K -13.43 % 67.000 K -39.64 % 111.000 K
Depreciation and amortization 5.723 M -4.76 % 6.009 M -24.42 % 7.951 M 3.19 % 7.705 M 1.43 % 7.596 M -0.55 % 7.638 M -0.64 % 7.687 M 0.58 % 7.643 M -2.62 % 7.849 M -14.01 % 9.128 M 56.97 % 5.815 M
Operating income 104.153 M 56.81 % 66.421 M -62.17 % 175.589 M 85.86 % 94.472 M -27.98 % 131.180 M 244.49 % 38.080 M -70.03 % 127.047 M -58.54 % 306.449 M 345.79 % 68.743 M -43.18 % 120.976 M 23.33 % 98.089 M
Operating income ratio 0.47 26.25 % 0.37 -26.88 % 0.51 34.09 % 0.38 -48.21 % 0.74 215.35 % 0.23 -53.21 % 0.50 -63.12 % 1.35 213.85 % 0.43 -58.41 % 1.04 89.66 % 0.55
Total other income expenses net 6.431 M -82.30 % 36.332 M -52.75 % 76.892 M 237.68 % -55.848 M -205.19 % 53.095 M 253.51 % -34.587 M -403.16 % -6.874 M -103.64 % 188.700 M 2 785.32 % 6.540 M -93.25 % 96.916 M 57.55 % 61.516 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 -94.835 M 69.05 % -306.401 M -2.53 % -298.831 M 33.33 % -448.235 M -74.59 % -256.742 M 72.51 % -933.820 M -182.51 % -330.542 M -8.82 % -303.741 M 65.42 % -878.393 M 2.20 % -898.180 M -157.31 % -349.070 M
Total investments 994.723 M -24.36 % 1.315 B 65.18 % 796.158 M -5.70 % 844.326 M 3.59 % 815.040 M 88.50 % 432.383 M -8.26 % 471.312 M -22.24 % 606.141 M 25.08 % 484.617 M 2.84 % 471.248 M -63.54 % 1.292 B
Total debt 44.103 M -5.74 % 46.788 M 1 545.15 % 2.844 M -50.07 % 5.696 M -33.26 % 8.534 M -11.67 % 9.662 M 63.82 % 5.898 M -33.78 % 8.907 M -24.63 % 11.817 M -20.09 % 14.787 M 228.45 % 4.502 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 -100.00 % 61.509 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 40.000 K
Retained earnings -126.100 M -190.11 % 139.934 M -62.94 % 377.615 M 126.66 % 166.597 M 12.52 % 148.065 M -57.19 % 345.852 M 6.85 % 323.667 M -37.34 % 516.571 M 92.32 % 268.606 M -24.16 % 354.167 M 48.49 % 238.505 M
Common stock 875.970 M 7.40 % 815.606 M 1.10 % 806.726 M 0.00 % 806.726 M 0.00 % 806.726 M 10.00 % 733.387 M 0.00 % 733.387 M -2.47 % 751.987 M 0.00 % 751.987 M 10.35 % 681.443 M 0.01 % 681.403 M
Total equity 1.240 B 7.64 % 1.152 B -35.77 % 1.794 B 13.44 % 1.582 B 2.66 % 1.541 B -17.40 % 1.865 B 1.20 % 1.843 B 5.63 % 1.745 B -4.46 % 1.826 B -4.28 % 1.908 B 6.45 % 1.792 B
Other non current liabilities 18.375 M -0.88 % 18.538 M 2 285.84 % 777.000 K -96.62 % 23.009 M -3.52 % 23.848 M 0.55 % 23.718 M 2 806.62 % 816.000 K 0.00 % 816.000 K 7.79 % 757.000 K 0.00 % 757.000 K 0.00 % 757.000 K
Long term debt 33.580 M -7.16 % 36.170 M 3 083.98 % 1.136 M -25.80 % 1.531 M -16.88 % 1.842 M 401.91 % 367.000 K -27.04 % 503.000 K -74.18 % 1.948 M -69.57 % 6.402 M -52.11 % 13.368 M 0.05 % 13.361 M
Total non current liabilities 60.149 M -7.48 % 65.013 M 410.71 % 12.730 M -48.13 % 24.540 M -4.48 % 25.690 M 6.66 % 24.085 M 1 726.00 % 1.319 M -52.28 % 2.764 M -71.68 % 9.759 M -44.69 % 17.645 M -0.37 % 17.710 M
Other current liabilities 278.594 M -60.38 % 703.147 M 1 655.54 % 40.053 M 0.26 % 39.949 M -57.82 % 94.709 M 263.65 % 26.044 M -24.52 % 34.503 M 16.60 % 29.592 M 37.04 % 21.594 M -17.14 % 26.061 M -35.28 % 40.269 M
Deferred revenue 0.000 0.000 -100.00 % 194.128 M 23.11 % 157.689 M 0.000 -100.00 % 217.035 M 7.13 % 202.596 M 20.52 % 168.100 M 8.62 % 154.763 M -0.40 % 155.379 M 72.85 % 89.892 M
Short term debt 10.523 M -0.89 % 10.618 M 521.66 % 1.708 M -58.99 % 4.165 M -37.76 % 6.692 M -28.00 % 9.295 M 108.00 % -116.253 M -6.52 % -109.137 M 9.02 % -119.958 M -8 553.70 % 1.419 M 101.66 % -85.390 M
Total current liabilities 365.118 M -55.27 % 816.340 M 148.06 % 329.087 M 19.66 % 275.026 M 16.70 % 235.679 M -4.16 % 245.915 M 6.16 % 231.640 M 20.18 % 192.751 M 10.12 % 175.031 M -6.42 % 187.047 M 14.23 % 163.740 M
Total liabilities 425.267 M -51.75 % 881.353 M 157.84 % 341.817 M 14.10 % 299.566 M 14.61 % 261.369 M -3.20 % 270.000 M 15.90 % 232.959 M 19.15 % 195.515 M 5.80 % 184.790 M -9.72 % 204.692 M 12.81 % 181.450 M
Other non current assets 1.042 B 2 084.80 % 47.685 M -93.03 % 683.735 M 193.18 % 233.216 M 380.16 % 48.570 M -90.01 % 486.167 M -51.63 % 1.005 B 39.94 % 718.277 M 100.45 % 358.339 M -21.81 % 458.289 M 4 616.36 % 9.717 M
Long term investments 0.000 -100.00 % 854.579 M 435.26 % 159.658 M -75.80 % 659.826 M -19.04 % 815.040 M 1 826.16 % -47.217 M 91.05 % -527.288 M -409.66 % -103.459 M -176.06 % 136.017 M 500.57 % 22.648 M -93.98 % 376.370 M
Intangible assets 121.020 M 1 125.89 % 9.872 M -2.71 % 10.147 M -2.82 % 10.441 M 3.49 % 10.089 M -79.68 % 49.652 M -50.66 % 100.629 M -19.17 % 124.502 M 68.71 % 73.797 M 49.96 % 49.211 M 311.91 % 11.947 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 13.940 M 41.21 % 9.872 M -2.71 % 10.147 M -2.82 % 10.441 M 3.49 % 10.089 M -2.55 % 10.353 M -2.82 % 10.653 M -2.85 % 10.965 M -2.89 % 11.291 M -2.86 % 11.623 M -2.71 % 11.947 M
Property plant equipment net 84.610 M -5.52 % 89.554 M 84.33 % 48.583 M -12.62 % 55.597 M -8.84 % 60.988 M -4.79 % 64.059 M -1.16 % 64.811 M -8.55 % 70.871 M -8.06 % 77.085 M -8.57 % 84.308 M -6.15 % 89.837 M
Total non current assets 1.151 B 13.76 % 1.012 B 10.88 % 912.848 M -5.91 % 970.218 M 3.06 % 941.375 M 81.04 % 519.968 M -6.32 % 555.053 M -21.08 % 703.313 M 17.80 % 597.025 M -0.82 % 601.981 M 16.17 % 518.191 M
Other current assets 4.706 M -49.60 % 9.338 M 167.41 % 3.492 M -49.64 % 6.934 M -31.09 % 10.062 M -80.61 % 51.896 M 222.10 % 16.112 M 18.86 % 13.555 M -28.36 % 18.921 M 10.96 % 17.052 M 35.11 % 12.621 M
Short term investments 144.500 M -68.62 % 460.500 M -27.65 % 636.500 M 244.99 % 184.500 M -52.02 % 384.500 M -19.83 % 479.600 M -51.97 % 998.600 M 40.73 % 709.600 M 103.56 % 348.600 M -22.29 % 448.600 M -51.03 % 915.993 M
cash and cash equivalents 138.938 M -60.66 % 353.189 M 17.08 % 301.675 M -33.54 % 453.931 M 71.12 % 265.276 M -71.88 % 943.482 M 180.43 % 336.440 M 7.61 % 312.648 M -64.88 % 890.210 M -2.49 % 912.967 M 158.21 % 353.572 M
Cash and short term investments 283.438 M -65.17 % 813.689 M -13.27 % 938.175 M 46.95 % 638.431 M -1.75 % 649.776 M -54.34 % 1.423 B 6.59 % 1.335 B 30.60 % 1.022 B -17.48 % 1.239 B -9.02 % 1.362 B 7.25 % 1.270 B
Total current assets 514.357 M -49.66 % 1.022 B -16.48 % 1.223 B 34.28 % 910.991 M 5.85 % 860.624 M -46.72 % 1.615 B 6.20 % 1.521 B 22.95 % 1.237 B -12.52 % 1.414 B -6.39 % 1.511 B 3.79 % 1.455 B
Inventory 105.193 M 26.88 % 82.905 M 3.58 % 80.038 M -25.75 % 107.793 M 3.11 % 104.538 M 13.81 % 91.854 M 32.96 % 69.086 M -9.88 % 76.659 M -7.02 % 82.443 M -3.30 % 85.256 M -3.45 % 88.303 M
Net receivables 121.020 M 4.56 % 115.745 M -42.57 % 201.543 M 27.69 % 157.833 M 63.38 % 96.606 M 94.57 % 49.652 M -50.66 % 100.629 M -19.17 % 124.502 M 68.71 % 73.797 M 49.96 % 49.211 M -42.06 % 84.940 M
Tax assets 11.011 M 5.23 % 10.464 M -2.43 % 10.725 M -3.71 % 11.138 M 66.54 % 6.688 M 1.24 % 6.606 M 286.32 % 1.710 M -74.32 % 6.659 M -53.41 % 14.293 M -43.09 % 25.113 M -17.17 % 30.320 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 37.944 M 90.58 % 19.910 M -20.78 % 25.132 M -25.79 % 33.867 M 27.90 % 26.479 M 37.63 % 19.239 M -17.55 % 23.334 M 35.52 % 17.218 M 18.91 % 14.480 M -51.55 % 29.888 M 2.79 % 29.077 M
Tax payables 38.057 M -53.96 % 82.665 M 21.45 % 68.066 M 72.95 % 39.356 M 0.74 % 39.068 M -41.82 % 67.145 M 43.59 % 46.760 M 104.32 % 22.886 M 180.16 % 8.169 M -22.80 % 10.581 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 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 44.103 M -5.74 % 46.788 M 1 545.15 % 2.844 M -50.07 % 5.696 M -33.26 % 8.534 M -10.42 % 9.527 M 61.53 % 5.898 M -33.78 % 8.907 M -24.63 % 11.817 M -20.06 % 14.782 M -17.25 % 17.863 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 872.222 M
Other total stockholders equity 490.601 M 149.11 % 196.938 M -67.71 % 609.938 M 0.27 % 608.320 M 4.71 % 580.947 M -26.08 % 785.907 M 0.00 % 785.907 M 65.04 % 476.204 M -40.89 % 805.613 M -7.64 % 872.222 M 0.00 % 872.222 M
Deferred tax liabilities non current 8.194 M -20.49 % 10.305 M -4.73 % 10.817 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.600 M -26.14 % 3.520 M -2.00 % 3.592 M
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 1.666 B -18.10 % 2.034 B -4.79 % 2.136 B 13.55 % 1.881 B 4.40 % 1.802 B -15.60 % 2.135 B 2.85 % 2.076 B 6.99 % 1.940 B -3.52 % 2.011 B -4.81 % 2.113 B 7.04 % 1.974 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 2022-12-31
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
Stock based compensation 15.599 M 0.00 % 15.599 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -17.723 M -113.29 % 133.319 M 625.19 % 18.384 M 184.36 % -21.792 M -630.54 % -2.983 M 80.51 % -15.302 M -133.83 % 45.234 M 205.40 % -42.915 M -17.68 % -36.467 M -158.39 % 62.457 M 0.000
Accounts receivables -1.369 M -101.59 % 86.103 M 296.99 % -43.710 M 28.61 % -61.227 M -27.82 % -47.902 M 0.000 -100.00 % 23.873 M 0.000 0.000 0.000 0.000
Inventory -22.288 M -677.40 % -2.867 M -110.33 % 27.755 M 952.69 % -3.255 M 74.34 % -12.684 M 44.29 % -22.768 M -400.65 % 7.573 M 30.93 % 5.784 M 105.62 % 2.813 M -7.68 % 3.047 M 0.000
Accounts payables 0.000 0.000 100.00 % -8.735 M -218.23 % 7.388 M 3.26 % 7.155 M 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 5.934 M -88.15 % 50.083 M 16.27 % 43.074 M 22.02 % 35.302 M -29.95 % 50.398 M 0.000 -100.00 % 13.788 M 1 983.61 % -732.000 K 93.98 % -12.156 M 0.000 0.000
Other non cash items -55.148 M -89.20 % -29.148 M 55.12 % -64.942 M -214.02 % 56.957 M 185.56 % -66.569 M -455.03 % 18.750 M 70.95 % 10.968 M 106.83 % -160.499 M -1 708.37 % 9.979 M 438.96 % -2.944 M 0.000
Net cash provided by operating activities 59.035 M -74.17 % 228.532 M 6.62 % 214.333 M 163.00 % 81.494 M 52.30 % 53.510 M -41.20 % 90.999 M -52.33 % 190.902 M 122.81 % 85.678 M 71.22 % 50.041 M -47.39 % 95.119 M 0.000
Investments in property plant and equipment -479.000 K -574.65 % -71.000 K 91.72 % -857.000 K 73.30 % -3.210 M -309.96 % -783.000 K 0.000 100.00 % -1.314 M -18.91 % -1.105 M 66.20 % -3.269 M -2 186.01 % -143.000 K 84.82 % -942.000 K
Acquisitions net 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 -164.060 M -173.43 % -60.000 M 0.000 100.00 % -90.900 M 73.36 % -341.160 M 0.000 100.00 % -82.607 M 0.000 100.00 % -34.094 M 0.000 100.00 % -54.393 M
Sales maturities of investments 316.001 M 52.46 % 207.264 M 157.69 % -359.279 M -279.64 % 200.000 M 110.30 % 95.100 M -81.68 % 519.000 M 729.92 % -82.391 M 72.90 % -303.993 M -403.99 % 100.000 M -78.60 % 467.393 M 0.000
Other investing activites -3.781 M -714.87 % -464.000 K 87.18 % -3.620 M -184.60 % 4.279 M 110.18 % -42.033 M 0.000 -100.00 % 2.110 M 98.49 % 1.063 M 2 184.31 % -51.000 K 0.000 100.00 % -596.000 K
Net cash used for investing activites 147.681 M 0.65 % 146.729 M 140.34 % -363.756 M -430.18 % 110.169 M 138.14 % -288.876 M -155.66 % 519.000 M 416.07 % -164.202 M 45.99 % -304.035 M -585.79 % 62.586 M -86.61 % 467.250 M 0.000
Debt repayment 0.000 100.00 % -2.674 M 6.24 % -2.852 M -0.49 % -2.838 M 3.40 % -2.938 M 0.000 0.000 0.000 100.00 % -3.030 M 0.000 100.00 % -2.793 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.935 M 0.000 -100.00 % 66.000 K
Common stock repurchased -10.582 M 96.88 % -338.834 M 0.000 0.000 0.000 0.000 0.000 100.00 % -356.354 M 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 100.00 % -1.000 K 100.00 % -440.032 M 0.000 0.000 0.000 100.00 % -136.289 M 0.000 0.000
Other financing activites -410.385 M -2 410.60 % 17.761 M 93 378.95 % 19.000 K 111.24 % -169.000 K -230.00 % 130.000 K 104.40 % -2.957 M -1.69 % -2.908 M -2.00 % -2.851 M 97.95 % -139.319 M -4 584.57 % -2.974 M -394.84 % -601.000 K
Net cash used provided by financing activities -420.967 M -30.03 % -323.747 M -11 327.71 % -2.833 M 5.82 % -3.008 M 99.32 % -442.840 M -14 875.99 % -2.957 M -1.69 % -2.908 M 99.19 % -359.205 M -165.32 % -135.384 M -4 452.25 % -2.974 M 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
Net change in cash -214.251 M -515.91 % 51.514 M 133.83 % -152.256 M -180.71 % 188.655 M 127.82 % -678.206 M -211.72 % 607.042 M 2 451.45 % 23.792 M 104.12 % -577.562 M -2 437.95 % -22.757 M -104.07 % 559.395 M 0.000
Cash at beginning of period 353.189 M 17.08 % 301.675 M -33.54 % 453.931 M 71.12 % 265.276 M -71.88 % 943.482 M 180.43 % 336.440 M 7.61 % 312.648 M -64.88 % 890.210 M -2.49 % 912.967 M 158.21 % 353.572 M 0.000
Cash at end of period 138.938 M -60.66 % 353.189 M 17.08 % 301.675 M -33.54 % 453.931 M 71.12 % 265.276 M -71.88 % 943.482 M 180.43 % 336.440 M 7.61 % 312.648 M -64.88 % 890.210 M -2.49 % 912.967 M 0.000
Operating cash flow 59.035 M -74.17 % 228.532 M 6.62 % 214.333 M 163.00 % 81.494 M 52.30 % 53.510 M -41.20 % 90.999 M -52.33 % 190.902 M 122.81 % 85.678 M 71.22 % 50.041 M -47.39 % 95.119 M 0.000
Capital expenditure -4.847 M -5 536.05 % -86.000 K 90.06 % -865.000 K 77.69 % -3.878 M -395.27 % -783.000 K 0.000 100.00 % -1.314 M -18.91 % -1.105 M 66.20 % -3.269 M -2 186.01 % -143.000 K 84.82 % -942.000 K
Free CashFlow 54.188 M -76.28 % 228.446 M 7.02 % 213.468 M 175.03 % 77.616 M 47.20 % 52.727 M -42.06 % 90.999 M -52.00 % 189.588 M 124.17 % 84.573 M 80.82 % 46.772 M -50.75 % 94.976 M 10 182.38 % -942.000 K
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2024
2023
2022
2021
2020
2019