688553.SS

Sichuan Huiyu Pharmaceutical Co., Ltd. 688553.SS

Finances

2024 2023 2022 2021 2020 2019 2018 2017
Revenue 1.094 B 18.05 % 927.075 M -37.92 % 1.493 B -18.12 % 1.824 B 33.69 % 1.364 B 92.93 % 707.076 M 1 201.68 % 54.320 M 288.45 % 13.984 M
Net income 325.390 M 132.78 % 139.786 M -43.86 % 248.991 M -44.15 % 445.859 M 29.87 % 343.324 M 94.03 % 176.944 M 904.12 % -22.005 M 74.03 % -84.718 M
Income before tax 349.699 M 164.61 % 132.154 M -44.56 % 238.391 M -50.10 % 477.700 M 20.49 % 396.457 M 98.07 % 200.164 M 380.61 % -71.331 M 15.80 % -84.718 M
Income before tax ratio 0.32 124.16 % 0.14 -10.71 % 0.16 -39.05 % 0.26 -9.87 % 0.29 2.66 % 0.28 121.56 % -1.31 78.32 % -6.06
EBITDA 137.493 M 110.88 % 65.199 M -64.64 % 184.381 M -60.68 % 468.911 M 16.51 % 402.471 M 79.18 % 224.623 M 761.49 % -33.957 M -41.68 % -23.967 M
Net income ratio 0.30 97.19 % 0.15 -9.57 % 0.17 -31.80 % 0.24 -2.86 % 0.25 0.57 % 0.25 161.78 % -0.41 93.31 % -6.06
Ratio EBITDA 0.13 78.64 % 0.07 -43.04 % 0.12 -51.98 % 0.26 -12.85 % 0.30 -7.13 % 0.32 150.82 % -0.63 63.53 % -1.71
Gross profit ratio 0.83 -3.29 % 0.86 -2.57 % 0.88 -3.59 % 0.91 0.09 % 0.91 -1.87 % 0.93 21.02 % 0.77 527.26 % 0.12
Weighted average shs out dil 422.585 M -0.24 % 423.593 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 17.21 % 361.394 M 0.00 % 361.394 M
Weighted average shs out 422.585 M -0.24 % 423.593 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 17.21 % 361.394 M 0.00 % 361.394 M
EPS diluted 0.77 133.33 % 0.33 -44.07 % 0.59 -50.83 % 1.20 48.15 % 0.81 93.92 % 0.42 785.88 % -0.06 73.52 % -0.23
Earnings per share 0.77 133.33 % 0.33 -44.07 % 0.59 -50.83 % 1.20 48.15 % 0.81 93.92 % 0.42 785.88 % -0.06 73.52 % -0.23
Gross profit 906.798 M 14.16 % 794.322 M -39.51 % 1.313 B -21.06 % 1.664 B 33.80 % 1.243 B 89.32 % 656.704 M 1 475.26 % 41.689 M 2 336.61 % 1.711 M
Income tax expense 33.802 M 570.76 % -7.180 M 32.26 % -10.599 M -133.29 % 31.841 M -41.72 % 54.633 M 134.94 % 23.254 M 147.14 % -49.326 M 0.000
Cost of revenue 187.584 M 41.30 % 132.753 M -26.30 % 180.115 M 12.44 % 160.191 M 32.48 % 120.914 M 140.04 % 50.373 M 298.78 % 12.632 M 2.92 % 12.273 M
General and administrative expenses 80.469 M 5.24 % 76.461 M 6.54 % 71.769 M 0.29 % 71.565 M 13.13 % 63.256 M 24.19 % 50.934 M 94.82 % 26.144 M 462.15 % 4.651 M
Selling and marketing expenses 431.090 M 19.38 % 361.121 M -51.14 % 739.055 M -17.95 % 900.755 M 27.09 % 708.726 M 109.60 % 338.129 M 1 041.50 % 29.621 M 914.75 % 2.919 M
Other expenses -280.917 M -159.18 % -108.386 M -21.36 % -89.313 M -149.86 % -35.745 M -130.98 % -15.475 M -227.20 % 12.166 M -29.87 % 17.348 M -69.17 % 56.275 M
Operating expenses 558.366 M -16.66 % 669.953 M -37.84 % 1.078 B -9.04 % 1.185 B 40.16 % 845.281 M 85.03 % 456.844 M 306.94 % 112.264 M 30.56 % 85.987 M
Cost and expenses 745.950 M -7.07 % 802.707 M -36.18 % 1.258 B -6.48 % 1.345 B 39.20 % 966.195 M 90.49 % 507.217 M 306.11 % 124.895 M 27.11 % 98.260 M
Research and development expenses 327.725 M -3.82 % 340.758 M -4.33 % 356.194 M 43.50 % 248.212 M 179.60 % 88.774 M 59.62 % 55.615 M 42.06 % 39.150 M 76.81 % 22.142 M
Selling general and administrative expenses 511.559 M 16.91 % 437.582 M -46.03 % 810.823 M -16.61 % 972.320 M 25.95 % 771.983 M 98.42 % 389.063 M 597.68 % 55.765 M 636.68 % 7.570 M
Interest income 36.416 M -20.04 % 45.543 M -5.68 % 48.284 M 559.63 % 7.320 M 2 515.65 % 279.847 K -86.30 % 2.043 M 818.25 % 222.485 K 765.77 % 25.698 K
Interest expense 13.515 M 91.27 % 7.066 M 498.97 % 1.180 M -6.34 % 1.260 M -37.39 % 2.012 M -86.13 % 14.508 M -41.80 % 24.928 M -27.12 % 34.207 M
Depreciation and amortization 76.510 M 30.10 % 58.811 M 23.25 % 47.717 M 34.70 % 35.426 M 43.14 % 24.750 M 34.35 % 18.422 M -16.24 % 21.993 M -17.15 % 26.544 M
Operating income 348.432 M 180.16 % 124.368 M -47.18 % 235.448 M -50.82 % 478.755 M 20.29 % 398.002 M 99.14 % 199.860 M 383.19 % -70.575 M 16.26 % -84.276 M
Operating income ratio 0.32 137.33 % 0.13 -14.92 % 0.16 -39.94 % 0.26 -10.02 % 0.29 3.22 % 0.28 121.76 % -1.30 78.44 % -6.03
Total other income expenses net 1.266 M -83.73 % 7.786 M 164.55 % 2.943 M 378.77 % -1.056 M 31.68 % -1.545 M -608.49 % 303.918 K 140.21 % -755.809 K -70.92 % -442.210 K
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Net debt -1.748 B -29.13 % -1.354 B -17.64 % -1.151 B 10.51 % -1.286 B -256.66 % -360.540 M -77.48 % -203.140 M -227.62 % 159.174 M -30.88 % 230.275 M
Total investments 165.739 M -83.41 % 999.259 M 906.18 % 99.312 M 82.88 % 54.304 M -76.18 % 228.000 M 28.09 % 178.000 M 0.000 0.000
Total debt 580.281 M 35.33 % 428.781 M 678.37 % 55.087 M 175.49 % 19.996 M 82.07 % 10.983 M -80.39 % 56.002 M -72.67 % 204.890 M -12.77 % 234.895 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 92.285 M 39.73 % 66.045 M 17.05 % 56.424 M -86.14 % 407.090 M 889.85 % 41.126 M 0.000
Retained earnings 953.607 M 25.99 % 756.916 M 3.70 % 729.897 M 22.35 % 596.559 M 209.96 % 192.462 M 244.78 % -132.934 M 57.10 % -309.879 M -7.64 % -287.874 M
Common stock 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 17.67 % 360.000 M 167.61 % 134.526 M 13.96 % 118.048 M 7.32 % 110.000 M
Total equity 3.973 B 5.27 % 3.774 B 1.52 % 3.718 B 4.48 % 3.558 B 373.53 % 751.485 M 83.90 % 408.647 M 371.16 % -150.704 M 18.68 % -185.324 M
Other non current liabilities 0.000 -100.00 % 24.305 M 0.000 -100.00 % 50.018 M 0.00 % 50.018 M -28.65 % 70.099 M 40.20 % 50.000 M 0.00 % 50.000 M
Long term debt 0.000 -100.00 % 2.048 M -55.66 % 4.620 M 41.03 % 3.276 M 0.000 0.000 -100.00 % 124.890 M 0.000
Total non current liabilities 55.498 M 73.99 % 31.897 M -0.45 % 32.042 M -58.97 % 78.100 M 21.77 % 64.137 M -8.50 % 70.099 M -62.61 % 187.468 M 208.18 % 60.830 M
Other current liabilities 353.015 M 15.09 % 306.722 M -19.94 % 383.101 M 3.95 % 368.529 M 10.59 % 333.250 M 404.24 % 66.089 M -67.26 % 201.835 M -13.69 % 233.860 M
Deferred revenue 0.000 0.000 -100.00 % 36.869 M -91.12 % 415.354 M 1 749.60 % 22.456 M -91.10 % 252.344 M 6 795.62 % 3.659 M -96.40 % 101.618 M
Short term debt 580.281 M 35.98 % 426.732 M 847.48 % 45.039 M 229.61 % 13.664 M 237.18 % 4.052 M -89.88 % 40.063 M -49.92 % 80.000 M -23.73 % 104.895 M
Total current liabilities 1.137 B 29.28 % 879.325 M 67.05 % 526.394 M 6.79 % 492.909 M 24.12 % 397.120 M 4.17 % 381.236 M 26.01 % 302.551 M -16.22 % 361.107 M
Total liabilities 1.192 B 30.84 % 911.222 M 63.17 % 558.435 M -2.20 % 571.008 M 23.79 % 461.258 M 2.20 % 451.335 M -7.89 % 490.019 M 16.14 % 421.937 M
Other non current assets 716.914 M 35 796.73 % 1.997 M -99.86 % 1.463 B -16.70 % 1.757 B 2 089.98 % 80.223 M 1 453.22 % 5.165 M -35.41 % 7.996 M 1 094.29 % 669.550 K
Long term investments -522.854 M -348.73 % 210.207 M 116.47 % -1.277 B 20.60 % -1.608 B 0.000 0.000 0.000 0.000
Intangible assets 86.270 M 10.53 % 78.052 M 22.89 % 63.514 M -0.77 % 64.008 M 76.67 % 36.230 M 132.79 % 15.564 M -2.36 % 15.939 M -25.91 % 21.514 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 86.270 M 10.53 % 78.052 M 22.89 % 63.514 M -0.77 % 64.008 M 76.67 % 36.230 M 132.79 % 15.564 M -2.36 % 15.939 M -25.91 % 21.514 M
Property plant equipment net 1.516 B 3.06 % 1.471 B 30.99 % 1.123 B 67.04 % 672.478 M 103.98 % 329.683 M 27.21 % 259.169 M 56.30 % 165.817 M -4.27 % 173.217 M
Total non current assets 1.821 B 0.32 % 1.815 B 29.37 % 1.403 B 56.61 % 896.050 M 98.25 % 451.977 M 47.72 % 305.969 M 27.98 % 239.079 M 22.35 % 195.400 M
Other current assets 109.516 M 22.28 % 89.563 M 8.38 % 82.638 M 28.34 % 64.389 M 20.50 % 53.435 M 19.95 % 44.547 M 60.19 % 27.809 M 21.52 % 22.885 M
Short term investments 688.592 M -12.73 % 789.052 M -42.65 % 1.376 B -17.22 % 1.662 B 629.02 % 228.000 M 28.09 % 178.000 M 0.000 0.000
cash and cash equivalents 2.328 B 30.62 % 1.782 B 47.82 % 1.206 B -7.66 % 1.306 B 251.49 % 371.522 M 43.37 % 259.142 M 466.86 % 45.716 M 889.51 % 4.620 M
Cash and short term investments 3.017 B 17.32 % 2.572 B -0.40 % 2.582 B -13.01 % 2.968 B 395.07 % 599.522 M 37.15 % 437.142 M 856.22 % 45.716 M 889.51 % 4.620 M
Total current assets 3.344 B 16.52 % 2.870 B -0.11 % 2.873 B -11.14 % 3.233 B 325.03 % 760.765 M 37.32 % 554.013 M 452.71 % 100.236 M 143.22 % 41.213 M
Inventory 159.919 M 4.44 % 153.115 M -7.75 % 165.982 M -7.20 % 178.867 M 89.01 % 94.632 M 87.07 % 50.587 M 106.64 % 24.481 M 97.33 % 12.406 M
Net receivables 58.077 M 3.81 % 55.946 M 8.11 % 51.750 M 133.49 % 22.163 M -14.80 % 26.013 M -53.43 % 55.859 M 1 260.12 % 4.107 M 215.50 % 1.302 M
Tax assets 24.469 M -54.52 % 53.807 M 81.60 % 29.629 M 180.80 % 10.552 M 80.63 % 5.842 M -77.59 % 26.072 M -47.14 % 49.326 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 197.033 M 47.16 % 133.894 M 40.17 % 95.522 M 61.23 % 59.246 M 100.80 % 29.506 M 73.52 % 17.004 M 26.92 % 13.397 M -31.38 % 19.523 M
Tax payables 6.420 M -46.40 % 11.977 M 338.31 % 2.732 M -82.73 % 15.821 M -53.96 % 34.365 M 499.07 % 5.736 M 56.76 % 3.659 M 29.34 % 2.829 M
Deferred revenue non current 48.980 M 0.000 -100.00 % 22.154 M -8.48 % 24.206 M 71.44 % 14.119 M 13.71 % 12.417 M -1.28 % 12.578 M 16.14 % 10.830 M
Minority interest -5.664 M -247.92 % 3.829 M 0.000 0.000 0.000 100.00 % -35.220 K 0.000 0.000
Capital lease obligations 0.000 -100.00 % 2.048 M -55.66 % 4.620 M 41.03 % 3.276 M 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
Other total stockholders equity 2.602 B 0.45 % 2.590 B 0.62 % 2.574 B 1.04 % 2.548 B 1 123.94 % 208.159 M -50.00 % 416.341 M 734.36 % 49.900 M 769.81 % -7.450 M
Deferred tax liabilities non current 6.518 M 17.56 % 5.544 M 5.23 % 5.268 M 778.03 % 600.014 K 108.66 % -6.930 M 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 5.166 B 10.24 % 4.686 B 9.57 % 4.277 B 3.56 % 4.130 B 240.51 % 1.213 B 41.02 % 859.982 M 153.45 % 339.315 M 43.41 % 236.613 M
2024 2023 2022 2021 2020 2019 2018 2017
2024 2023 2022 2021 2020 2019 2018 2017
Deferred income tax 0.000 100.00 % -23.902 M -65.89 % -14.409 M -250.57 % -4.110 M -120.32 % 20.230 M -13.00 % 23.254 M 147.14 % -49.326 M 0.000
Stock based compensation 0.000 0.000 -100.00 % 477.732 K -88.38 % 4.110 M 120.32 % -20.230 M -253.01 % 13.222 M 0.000 0.000
Change in working capital 42.209 M 138.43 % -109.846 M -48.00 % -74.221 M -79.00 % -41.464 M -245.55 % 28.488 M -75.56 % 116.575 M 14.14 % 102.133 M 962.39 % 9.613 M
Accounts receivables -20.265 M 15.33 % -23.936 M 42.47 % -41.608 M -74.41 % -23.857 M -85.02 % -12.894 M 62.28 % -34.183 M -337.92 % 14.368 M 0.000
Inventory -12.876 M -221.94 % 10.560 M 17.96 % 8.952 M 110.29 % -87.038 M -78.66 % -48.718 M -97.42 % -24.677 M -140.50 % -10.261 M -77.64 % -5.776 M
Accounts payables 73.373 M 201.11 % -72.568 M -167.22 % -27.156 M -136.93 % 73.541 M 5.25 % 69.870 M -54.09 % 152.180 M 3.28 % 147.352 M 0.000
Other working capital 1.978 M 108.27 % -23.902 M -65.89 % -14.409 M -250.57 % -4.110 M -120.32 % 20.230 M -13.00 % 23.254 M -79.31 % 112.393 M 630.32 % 15.390 M
Other non cash items -194.988 M -6 440.51 % -2.981 M 85.01 % -19.892 M -2 462.86 % 841.863 K 111.83 % -7.114 M 67.90 % -22.160 M -182.26 % 26.939 M -23.89 % 35.397 M
Net cash provided by operating activities 242.956 M 262.98 % 66.933 M -65.51 % 194.060 M -56.52 % 446.363 M 15.06 % 387.948 M 18.92 % 326.221 M 152.77 % 129.060 M 1 080.42 % -13.164 M
Investments in property plant and equipment -128.180 M 56.80 % -296.720 M 35.72 % -461.613 M -6.50 % -433.453 M -173.92 % -158.240 M -43.85 % -110.003 M -377.47 % -23.039 M -226.88 % -7.048 M
Acquisitions net 0.000 -100.00 % 1.039 M 0.000 -100.00 % 1.916 K 0.000 -100.00 % 110.003 M 376.85 % 23.069 M 0.000
Purchases of investments -1.200 B 66.93 % -3.629 B 27.03 % -4.973 B 13.36 % -5.740 B -27.11 % -4.516 B -506.80 % -744.230 M -1 820.84 % -38.745 M 0.000
Sales maturities of investments 1.599 B -61.23 % 4.123 B -21.59 % 5.259 B 22.25 % 4.301 B -3.32 % 4.449 B 673.31 % 575.333 M 1 747.94 % 31.134 M 0.000
Other investing activites 98.994 K -99.72 % 34.856 M 797.12 % -5.000 M 0.000 100.00 % -970.640 K 99.12 % -110.003 M -377.47 % -23.039 M -551.81 % 5.099 M
Net cash used for investing activites 270.457 M 15.90 % 233.348 M 228.90 % -181.034 M 90.33 % -1.872 B -728.06 % -226.086 M 18.94 % -278.900 M -810.84 % -30.620 M -1 471.29 % -1.949 M
Debt repayment 58.500 M -77.63 % 261.500 M 1 536.95 % -18.198 M -229.49 % 14.054 M 135.13 % -40.000 M 75.74 % -164.890 M -449.55 % -30.005 M 0.000
Common stock issued 0.000 0.000 0.000 100.00 % -19.234 M 0.000 0.000 0.000 0.000
Common stock repurchased -30.021 M 0.000 0.000 -100.00 % 19.234 M 0.000 0.000 0.000 0.000
Dividends paid -98.136 M 1.38 % -99.509 M -11.33 % -89.380 M -12 848.50 % -690.270 K 63.18 % -1.875 M 86.75 % -14.147 M 71.04 % -48.857 M -394.49 % -9.880 M
Other financing activites -16.643 M 58.07 % -39.693 M -623.12 % 7.588 M -99.67 % 2.334 B 31 567.37 % -7.417 M -102.15 % 344.867 M 1 501.49 % 21.534 M 64.32 % 13.105 M
Net cash used provided by financing activities -86.299 M -170.56 % 122.298 M 222.31 % -99.990 M -104.26 % 2.347 B 4 861.99 % -49.291 M -129.72 % 165.830 M 389.27 % -57.327 M -1 877.74 % 3.225 M
Effect of forex changes on cash 66.510 K -95.95 % 1.641 M 1 119.53 % -160.953 K -283.04 % -42.020 K 77.99 % -190.873 K -169.25 % 275.609 K 1 702.85 % -17.195 K -305.02 % 8.387 K
Net change in cash 427.180 M 0.70 % 424.219 M 586.91 % -87.125 M -109.46 % 921.447 M 719.94 % 112.380 M -47.34 % 213.427 M 419.34 % 41.096 M 445.94 % -11.879 M
Cash at beginning of period 1.630 B 35.18 % 1.206 B -6.74 % 1.293 B 248.02 % 371.522 M 43.37 % 259.142 M 466.86 % 45.716 M 889.51 % 4.620 M -72.00 % 16.500 M
Cash at end of period 2.057 B 26.21 % 1.630 B 35.18 % 1.206 B -6.74 % 1.293 B 248.02 % 371.522 M 43.37 % 259.142 M 466.86 % 45.716 M 889.51 % 4.620 M
Operating cash flow 242.956 M 262.98 % 66.933 M -65.51 % 194.060 M -56.52 % 446.363 M 15.06 % 387.948 M 18.92 % 326.221 M 152.77 % 129.060 M 1 080.42 % -13.164 M
Capital expenditure -128.180 M 56.80 % -296.720 M 35.72 % -461.613 M -6.50 % -433.453 M -173.92 % -158.240 M -43.85 % -110.003 M -377.47 % -23.039 M -226.88 % -7.048 M
Free CashFlow 114.775 M 149.95 % -229.787 M 14.12 % -267.553 M -2 172.45 % 12.910 M -94.38 % 229.708 M 6.24 % 216.218 M 103.94 % 106.021 M 624.55 % -20.212 M
2024 2023 2022 2021 2020 2019 2018 2017
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
Revenue 214.066 M -10.45 % 239.053 M -1.44 % 242.538 M -24.12 % 319.642 M 10.37 % 289.598 M 19.37 % 242.604 M -9.46 % 267.938 M 28.47 % 208.562 M -2.02 % 212.855 M -10.46 % 237.720 M -12.97 % 273.151 M -29.39 % 386.864 M 5.47 % 366.787 M -21.37 % 466.466 M 8.05 % 431.724 M -14.80 % 506.720 M 10.63 % 458.036 M 7.21 % 427.252 M 9.76 % 389.274 M -8.92 % 427.379 M 28.89 % 331.578 M 30.51 % 254.071 M
Net income -55.094 M -114.99 % -25.626 M -126.14 % 98.038 M -39.53 % 162.139 M 763.47 % 18.778 M -59.56 % 46.436 M -8.67 % 50.846 M 151.24 % 20.238 M -33.22 % 30.307 M -21.07 % 38.395 M 181.74 % 13.628 M -79.24 % 65.660 M 30.00 % 50.509 M -57.62 % 119.193 M 102.74 % 58.791 M -54.58 % 129.448 M 5.28 % 122.958 M -8.69 % 134.662 M 78.10 % 75.612 M -28.37 % 105.566 M 19.06 % 88.665 M 21.41 % 73.032 M
Income before tax -61.871 M -43.44 % -43.134 M -143.29 % 99.646 M -44.24 % 178.719 M 433.01 % 33.530 M -11.30 % 37.803 M -35.88 % 58.956 M 326.14 % 13.835 M -46.54 % 25.879 M -22.71 % 33.485 M 1 439.21 % -2.500 M -103.69 % 67.710 M 40.03 % 48.354 M -61.26 % 124.828 M 113.60 % 58.441 M -58.13 % 139.565 M 7.67 % 129.617 M -13.63 % 150.076 M 50.91 % 99.448 M 0.00 % 99.448 M -10.02 % 110.522 M 26.98 % 87.038 M
Income before tax ratio -0.29 -60.18 % -0.18 -143.92 % 0.41 -26.52 % 0.56 382.91 % 0.12 -25.70 % 0.16 -29.18 % 0.22 231.71 % 0.07 -45.44 % 0.12 -13.69 % 0.14 1 638.82 % -0.01 -105.23 % 0.18 32.76 % 0.13 -50.74 % 0.27 97.69 % 0.14 -50.85 % 0.28 -2.67 % 0.28 -19.44 % 0.35 37.49 % 0.26 9.79 % 0.23 -30.19 % 0.33 -2.70 % 0.34
EBITDA -16.490 M -133.49 % 49.238 M 428.80 % -14.975 M -123.24 % 64.438 M 27.27 % 50.632 M 42.32 % 35.577 M 393.67 % 7.207 M 97.23 % 3.654 M -85.65 % 25.469 M 11.60 % 22.821 M 170.65 % -32.300 M -154.16 % 59.633 M 85.28 % 32.185 M -72.49 % 116.981 M 250.61 % 33.365 M -76.44 % 141.644 M 6.51 % 132.981 M -14.03 % 154.675 M 62.44 % 95.222 M 1.69 % 93.640 M -17.30 % 113.232 M 18.40 % 95.632 M
Net income ratio -0.26 -140.08 % -0.11 -126.52 % 0.40 -20.31 % 0.51 682.31 % 0.06 -66.12 % 0.19 0.86 % 0.19 95.56 % 0.10 -31.85 % 0.14 -11.84 % 0.16 223.74 % 0.05 -70.60 % 0.17 23.25 % 0.14 -46.11 % 0.26 87.64 % 0.14 -46.69 % 0.26 -4.84 % 0.27 -14.83 % 0.32 62.26 % 0.19 -21.36 % 0.25 -7.63 % 0.27 -6.97 % 0.29
Ratio EBITDA -0.08 -137.40 % 0.21 433.59 % -0.06 -130.63 % 0.20 15.31 % 0.17 19.22 % 0.15 445.22 % 0.03 53.52 % 0.02 -85.36 % 0.12 24.64 % 0.10 181.19 % -0.12 -176.71 % 0.15 75.67 % 0.09 -65.01 % 0.25 224.50 % 0.08 -72.35 % 0.28 -3.72 % 0.29 -19.80 % 0.36 48.00 % 0.24 11.64 % 0.22 -35.84 % 0.34 -9.27 % 0.38
Gross profit ratio 0.75 -10.61 % 0.84 2.19 % 0.82 -3.37 % 0.85 4.01 % 0.81 -2.15 % 0.83 -3.16 % 0.86 -0.97 % 0.87 3.37 % 0.84 -2.41 % 0.86 -0.08 % 0.86 -3.09 % 0.89 2.55 % 0.87 -3.07 % 0.89 2.70 % 0.87 -7.82 % 0.94 2.12 % 0.92 2.20 % 0.90 11.10 % 0.81 -12.15 % 0.93 938.58 % -0.11 -111.88 % 0.93
Weighted average shs out dil 427.108 M 0.00 % 427.108 M 0.53 % 424.846 M 0.29 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M -0.49 % 425.691 M 0.00 % 425.691 M 0.00 % 425.691 M 0.00 % 425.691 M 16.96 % 363.950 M 0.00 % 363.950 M 0.00 % 363.950 M 0.00 % 363.950 M 0.00 % 363.950 M -0.33 % 365.160 M 0.00 % 365.160 M
Weighted average shs out 427.108 M 0.00 % 427.108 M 0.53 % 424.846 M 0.29 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 2.73 % 412.359 M -2.47 % 422.823 M -0.18 % 423.600 M 3.06 % 411.008 M 14.30 % 359.577 M 2.25 % 351.660 M -3.38 % 363.950 M 1.03 % 360.256 M 0.07 % 360.001 M 1.27 % 355.489 M -2.65 % 365.160 M
EPS diluted -0.13 -116.67 % -0.06 -125.97 % 0.23 -39.66 % 0.38 764.11 % 0.04 -59.73 % 0.11 -8.33 % 0.12 151.05 % 0.05 -33.24 % 0.07 -20.97 % 0.09 181.37 % 0.03 -79.23 % 0.16 30.03 % 0.12 -57.43 % 0.28 101.73 % 0.14 -61.44 % 0.36 5.88 % 0.34 -8.11 % 0.37 48.00 % 0.25 -13.79 % 0.29 20.83 % 0.24 20.00 % 0.20
Earnings per share -0.13 -116.67 % -0.06 -125.97 % 0.23 -39.66 % 0.38 764.11 % 0.04 -59.73 % 0.11 -8.33 % 0.12 151.05 % 0.05 -33.24 % 0.07 -20.97 % 0.09 181.37 % 0.03 -79.88 % 0.16 34.23 % 0.12 -57.43 % 0.28 100.00 % 0.14 -61.11 % 0.36 2.86 % 0.35 -5.41 % 0.37 76.19 % 0.21 -16.00 % 0.25 4.17 % 0.24 20.00 % 0.20
Gross profit 160.003 M -19.96 % 199.894 M 0.72 % 198.469 M -26.68 % 270.676 M 14.80 % 235.784 M 16.80 % 201.869 M -12.32 % 230.235 M 27.23 % 180.961 M 1.29 % 178.661 M -12.62 % 204.465 M -13.04 % 235.117 M -31.57 % 343.598 M 8.17 % 317.651 M -23.79 % 416.786 M 10.97 % 375.593 M -21.46 % 478.248 M 12.97 % 423.335 M 9.57 % 386.366 M 21.94 % 316.846 M -19.98 % 395.981 M 1 180.86 % -36.636 M -115.50 % 236.289 M
Income tax expense -4.961 M 69.84 % -16.449 M -464.34 % 4.515 M -77.60 % 20.159 M 24.40 % 16.204 M 329.00 % -7.076 M -184.58 % 8.367 M 232.26 % -6.326 M -46.75 % -4.311 M 12.22 % -4.911 M 69.55 % -16.128 M -886.91 % 2.050 M 195.11 % -2.155 M -138.25 % 5.634 M 1 708.33 % -350.318 K -103.46 % 10.117 M 51.93 % 6.659 M -56.80 % 15.415 M 64.25 % 9.385 M 0.00 % 9.385 M -56.33 % 21.491 M 49.54 % 14.372 M
Cost of revenue 54.064 M 38.06 % 39.159 M -11.14 % 44.069 M -10.00 % 48.965 M -9.01 % 53.815 M 32.11 % 40.735 M 8.04 % 37.704 M 36.60 % 27.601 M -19.28 % 34.193 M 2.82 % 33.255 M -12.57 % 38.034 M -12.09 % 43.266 M -11.95 % 49.136 M -1.09 % 49.680 M -11.49 % 56.132 M 97.14 % 28.473 M -17.95 % 34.701 M -15.13 % 40.886 M -69.15 % 132.541 M 322.13 % 31.398 M -91.47 % 368.214 M 1 970.68 % 17.782 M
General and administrative expenses 19.443 M -12.17 % 22.138 M -12.27 % 25.236 M 40.91 % 17.909 M 3.86 % 17.244 M -14.12 % 20.080 M -16.94 % 24.176 M 45.45 % 16.621 M -5.83 % 17.650 M -2.03 % 18.015 M -22.91 % 23.367 M 33.02 % 17.567 M 11.51 % 15.753 M 4.45 % 15.082 M -52.44 % 31.713 M 158.75 % 12.256 M -13.44 % 14.159 M 5.39 % 13.435 M -57.52 % 31.628 M 0.00 % 31.628 M 80.88 % 17.486 M 0.00 % 17.486 M
Selling and marketing expenses 79.953 M -14.54 % 93.561 M -10.40 % 104.426 M -14.18 % 121.674 M 10.43 % 110.186 M 16.23 % 94.804 M -7.07 % 102.022 M 21.94 % 83.668 M 6.49 % 78.571 M -18.88 % 96.860 M -33.57 % 145.813 M -22.42 % 187.943 M 5.93 % 177.429 M -22.14 % 227.869 M -1.99 % 232.488 M -14.06 % 270.532 M 25.45 % 215.656 M 18.44 % 182.079 M -48.62 % 354.363 M 0.00 % 354.363 M 203.09 % 116.917 M 0.00 % 116.917 M
Other expenses 35.572 M -46.23 % 66.158 M 147.97 % -137.909 M -9.86 % -125.535 M -1 724.97 % -6.879 M 35.08 % -10.595 M 73.98 % -40.726 M -114.90 % -18.951 M 28.98 % -26.683 M -21.14 % -22.026 M 4.51 % -23.066 M -13.37 % -20.345 M 24.03 % -26.781 M -40.07 % -19.120 M 30.37 % -27.460 M -772.89 % -3.146 M -65.52 % -1.901 M 41.32 % -3.239 M 98.34 % -195.189 M 28.45 % -272.820 M 7.79 % -295.860 M -121 010.35 % 244.694 K
Operating expenses 222.531 M -8.69 % 243.714 M 158.02 % 94.454 M 3.46 % 91.292 M -54.99 % 202.824 M 19.45 % 169.796 M 0.34 % 169.226 M -0.34 % 169.799 M 10.30 % 153.940 M -13.02 % 176.988 M -26.43 % 240.579 M -12.89 % 276.189 M 2.61 % 269.173 M -7.74 % 291.764 M -7.72 % 316.165 M -6.65 % 338.674 M 15.29 % 293.753 M 24.37 % 236.195 M 0.43 % 235.189 M 49.27 % 157.559 M 206.42 % -148.053 M -200.00 % 148.053 M
Cost and expenses 276.594 M -2.22 % 282.873 M 104.21 % 138.523 M -1.24 % 140.257 M -45.35 % 256.638 M 21.90 % 210.531 M 1.74 % 206.929 M 4.83 % 197.401 M 4.93 % 188.134 M -10.52 % 210.243 M -24.54 % 278.613 M -12.78 % 319.454 M 0.36 % 318.309 M -6.78 % 341.444 M -8.29 % 372.297 M 1.40 % 367.147 M 11.78 % 328.453 M 18.54 % 277.081 M -4.49 % 290.100 M 0.00 % 290.100 M 31.77 % 220.161 M 32.76 % 165.835 M
Research and development expenses 87.562 M 41.56 % 61.857 M -39.77 % 102.702 M 32.96 % 77.244 M -6.11 % 82.272 M 25.59 % 65.507 M -21.79 % 83.754 M -5.32 % 88.462 M 4.81 % 84.402 M 0.31 % 84.139 M -10.93 % 94.464 M 3.78 % 91.024 M -11.43 % 102.772 M 51.28 % 67.933 M -14.47 % 79.423 M 34.54 % 59.031 M -10.34 % 65.838 M 49.91 % 43.919 M -1.05 % 44.387 M 0.00 % 44.387 M 231.11 % 13.405 M 0.00 % 13.405 M
Selling general and administrative expenses 99.396 M -14.09 % 115.699 M -10.77 % 129.661 M -7.11 % 139.583 M 9.54 % 127.430 M 10.92 % 114.884 M -8.96 % 126.197 M 25.83 % 100.289 M 4.23 % 96.221 M -16.24 % 114.875 M -32.10 % 169.180 M -17.68 % 205.510 M 6.38 % 193.183 M -20.48 % 242.951 M -8.04 % 264.202 M -6.57 % 282.789 M 23.05 % 229.815 M 17.54 % 195.515 M -49.35 % 385.991 M 0.00 % 385.991 M 187.19 % 134.402 M 0.00 % 134.402 M
Interest income 16.192 M 76.32 % 9.184 M -75.96 % 38.196 M 462.79 % 6.787 M -16.08 % 8.087 M -35.66 % 12.570 M -78.71 % 59.039 M 768.66 % 6.797 M -54.49 % 14.936 M -21.54 % 19.035 M -66.76 % 57.260 M 322.58 % 13.550 M -43.54 % 23.999 M 26.75 % 18.934 M 175.80 % 6.865 M 682.88 % 876.927 K 134.50 % -2.542 M -219.93 % 2.119 M 7 638.77 % 27.388 K -23.32 % 35.719 K -12.21 % 40.689 K -76.89 % 176.049 K
Interest expense 3.473 M 93.24 % 1.797 M -25.58 % 2.415 M -19.30 % 2.992 M -4.04 % 3.118 M -19.60 % 3.878 M 106.00 % 1.883 M 146.17 % 764.744 K -65.13 % 2.193 M 17.85 % 1.861 M 236.91 % 552.360 K 70.69 % 323.596 K 129.20 % 141.182 K -13.14 % 162.541 K -41.00 % 275.484 K 4.68 % 263.168 K -42.36 % 456.539 K 72.69 % 264.374 K 68.21 % 157.171 K -58.95 % 382.880 K 5.29 % 363.638 K 0.000
Depreciation and amortization 22.395 M 17.08 % 19.128 M 0.00 % 19.128 M 33.27 % 14.353 M -19.86 % 17.910 M 21.81 % 14.703 M 0.00 % 14.703 M 23.25 % 11.929 M -16.00 % 14.201 M 19.05 % 11.929 M 0.00 % 11.929 M 34.70 % 8.856 M -13.11 % 10.192 M 15.09 % 8.856 M 0.00 % 8.856 M 43.14 % 6.187 M -22.16 % 7.949 M 28.48 % 6.187 M 0.00 % 6.187 M 34.35 % 4.605 M 0.00 % 4.605 M 0.00 % 4.605 M
Operating income -62.528 M -42.69 % -43.820 M -142.13 % 104.015 M -42.02 % 179.385 M 444.25 % 32.960 M 2.77 % 32.073 M -47.43 % 61.009 M 446.61 % 11.161 M -54.85 % 24.721 M -10.03 % 27.477 M 603.10 % -5.462 M -108.10 % 67.410 M 39.05 % 48.478 M -61.22 % 125.022 M 110.38 % 59.428 M -57.42 % 139.574 M 7.71 % 129.583 M -13.71 % 150.171 M 51.42 % 99.175 M 0.00 % 99.175 M -10.99 % 111.417 M 26.27 % 88.236 M
Operating income ratio -0.29 -59.35 % -0.18 -142.74 % 0.43 -23.58 % 0.56 393.09 % 0.11 -13.91 % 0.13 -41.94 % 0.23 325.48 % 0.05 -53.92 % 0.12 0.48 % 0.12 678.09 % -0.02 -111.47 % 0.17 31.84 % 0.13 -50.69 % 0.27 94.71 % 0.14 -50.03 % 0.28 -2.64 % 0.28 -19.51 % 0.35 37.96 % 0.25 9.79 % 0.23 -30.94 % 0.34 -3.24 % 0.35
Total other income expenses net 657.336 K -4.16 % 685.839 K 115.70 % -4.368 M -556.63 % -665.283 K -216.72 % 569.992 K -90.05 % 5.730 M 379.12 % -2.053 M -176.79 % 2.673 M 130.89 % 1.158 M -80.73 % 6.008 M 102.88 % 2.961 M 886.60 % 300.144 K 342.98 % -123.528 K 36.56 % -194.714 K 80.27 % -986.921 K -11 512.20 % -8.499 K -124.53 % 34.649 K 136.47 % -95.000 K -134.71 % 273.700 K 0.00 % 273.700 K 130.59 % -894.653 K 25.33 % -1.198 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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
Net debt -1.581 B -0.61 % -1.571 B 10.11 % -1.748 B -12.66 % -1.552 B -4.83 % -1.480 B -5.93 % -1.397 B -3.72 % -1.347 B 13.98 % -1.566 B -5.16 % -1.489 B -30.46 % -1.141 B 0.81 % -1.151 B 22.86 % -1.492 B -12.73 % -1.323 B -8.33 % -1.222 B 5.00 % -1.286 B -183.64 % -453.349 M -156.27 % -176.902 M -123.66 % -79.093 M 78.71 % -371.522 M 0.00 % -371.522 M -30.27 % -285.203 M -165.24 % 437.142 M
Total investments 154.365 M -3.03 % 159.194 M -3.95 % 165.739 M -54.39 % 363.394 M 46.62 % 247.845 M -72.50 % 901.364 M -9.80 % 999.259 M 827.67 % 107.718 M -0.23 % 107.963 M 0.37 % 107.568 M 8.31 % 99.312 M 2.21 % 97.161 M 5.00 % 92.532 M 9.76 % 84.304 M 55.24 % 54.304 M 1.51 % 53.494 M -0.49 % 53.758 M 0.13 % 53.686 M -76.45 % 228.000 M 0.00 % 228.000 M 26.67 % 180.000 M -79.41 % 874.285 M
Total debt 508.666 M 23.96 % 410.340 M -29.29 % 580.281 M -14.07 % 675.310 M 21.99 % 553.589 M -2.93 % 570.276 M 30.95 % 435.505 M 108.74 % 208.631 M 236.84 % 61.937 M -43.40 % 109.426 M 98.64 % 55.087 M 10.54 % 49.832 M 0.17 % 49.750 M 153.15 % 19.652 M -1.72 % 19.996 M 106.42 % 9.687 M -10.55 % 10.830 M 0.20 % 10.809 M 0.000 0.000 -100.00 % 5.006 M 0.000
Accumulated other comprehensive income loss 0.000 -100.00 % 2.631 B 0.000 0.000 -100.00 % 107.992 M -95.83 % 2.590 B 2 302.32 % 107.819 M -95.80 % 2.565 B 2 654.08 % 93.149 M -96.37 % 2.565 B 2 679.05 % 92.285 M -96.37 % 2.539 B 3 733.56 % 66.242 M -97.39 % 2.538 B 3 743.58 % 66.045 M 0.000 0.000 100.00 % -9.193 M -0.62 % -9.137 M 0.00 % -9.137 M 0.000 -100.00 % 408.682 M
Retained earnings 677.666 M -26.97 % 927.980 M -2.69 % 953.607 M 6.61 % 894.460 M 22.14 % 732.321 M -8.84 % 803.352 M 6.13 % 756.916 M 5.23 % 719.328 M 2.89 % 699.090 M -9.01 % 768.292 M 5.26 % 729.897 M -1.70 % 742.542 M 9.70 % 676.882 M -5.43 % 715.753 M 19.98 % 596.559 M 2.94 % 579.530 M 28.76 % 450.082 M 37.59 % 327.124 M 69.97 % 192.462 M -14.49 % 225.082 M 412.67 % 43.904 M 0.000
Common stock 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 0.00 % 423.600 M 17.67 % 360.000 M 0.00 % 360.000 M 0.00 % 360.000 M 0.00 % 360.000 M 0.00 % 360.000 M 0.00 % 360.000 M 0.000
Total equity 3.692 B -6.44 % 3.946 B -0.69 % 3.973 B 2.48 % 3.877 B 4.31 % 3.717 B -2.68 % 3.819 B 1.19 % 3.774 B 1.78 % 3.708 B 0.55 % 3.688 B -1.81 % 3.757 B 1.03 % 3.718 B 0.34 % 3.706 B 1.83 % 3.639 B -1.06 % 3.678 B 3.35 % 3.558 B 212.41 % 1.139 B 12.83 % 1.010 B 13.91 % 886.282 M 17.94 % 751.485 M 0.00 % 751.485 M 31.51 % 571.439 M 39.84 % 408.647 M
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 50.018 M -0.03 % 50.033 M 0.03 % 50.018 M -21.20 % 63.472 M -1.04 % 64.137 M 0.000 -100.00 % 50.018 M 0.000
Long term debt 0.000 0.000 0.000 -100.00 % 11.220 K -98.48 % 737.609 K -35.94 % 1.151 M -43.79 % 2.048 M -45.93 % 3.789 M 9.38 % 3.464 M -34.08 % 5.255 M 13.75 % 4.620 M 5 169.10 % 87.672 K -94.69 % 1.650 M -29.54 % 2.342 M -28.50 % 3.276 M 13.66 % 2.882 M -28.40 % 4.025 M -41.95 % 6.933 M 0.000 0.000 0.000 0.000
Total non current liabilities 78.120 M -0.80 % 78.751 M 41.90 % 55.498 M 24.73 % 44.496 M 60.09 % 27.794 M -5.10 % 29.288 M 285.76 % 7.592 M -77.63 % 33.936 M 16.84 % 29.043 M -8.55 % 31.760 M -0.88 % 32.042 M 35.50 % 23.647 M -5.09 % 24.915 M -5.79 % 26.447 M -66.14 % 78.100 M 5.74 % 73.858 M -2.37 % 75.651 M 7.45 % 70.405 M 9.77 % 64.137 M 0.000 -100.00 % 61.530 M 0.000
Other current liabilities 388.359 M 11.22 % 349.194 M -1.08 % 353.015 M 8.35 % 325.822 M 11 183.59 % -2.940 M -101.19 % 247.279 M -20.45 % 310.828 M 11.98 % 277.586 M -6.87 % 298.069 M 6.30 % 280.405 M -26.81 % 383.101 M 1.29 % 378.218 M -22.73 % 489.502 M 25.91 % 388.781 M 5.50 % 368.529 M -10.78 % 413.079 M 2.27 % 403.926 M 1 153.79 % -38.331 M -111.50 % 333.250 M -9.35 % 367.615 M 21.09 % 303.589 M 0.000
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 291.707 M 976.74 % 27.092 M 0.22 % 27.032 M -91.26 % 309.234 M -4.02 % 322.200 M 1 091.16 % 27.049 M -26.63 % 36.869 M 24.28 % 29.666 M 0.000 -100.00 % 40.140 M -90.34 % 415.354 M -5.54 % 439.698 M 5.13 % 418.230 M 7.31 % 389.745 M 0.000 0.000 -100.00 % 324.861 M 0.000
Short term debt 508.666 M 23.96 % 410.340 M -29.29 % 580.281 M -14.07 % 675.299 M 22.71 % 550.307 M -2.14 % 562.315 M 31.77 % 426.732 M 111.63 % 201.645 M 269.47 % 54.576 M -45.20 % 99.588 M 121.12 % 45.039 M -0.02 % 45.045 M 0.09 % 45.004 M 237.56 % 13.332 M -2.43 % 13.664 M 1 264.76 % 1.001 M 0.00 % 1.001 M 0.02 % 1.001 M -75.30 % 4.052 M 0.000 -100.00 % 5.006 M 0.000
Total current liabilities 1.066 B 15.24 % 924.602 M -18.66 % 1.137 B 0.83 % 1.127 B 16.64 % 966.549 M 0.66 % 960.221 M 9.20 % 879.325 M 9.97 % 799.581 M 22.60 % 652.174 M 12.93 % 577.501 M 9.71 % 526.394 M -6.83 % 564.967 M -11.39 % 637.579 M 21.32 % 525.543 M 6.62 % 492.909 M 2.81 % 479.451 M 2.87 % 466.076 M 9.68 % 424.934 M 7.00 % 397.120 M 0.00 % 397.120 M 13.74 % 349.155 M 0.000
Total liabilities 1.144 B 13.98 % 1.003 B -15.84 % 1.192 B 1.74 % 1.172 B 17.85 % 994.343 M 0.49 % 989.510 M 11.57 % 886.917 M 6.41 % 833.517 M 22.36 % 681.217 M 11.81 % 609.262 M 9.10 % 558.435 M -5.13 % 588.615 M -11.15 % 662.494 M 20.02 % 551.990 M -3.33 % 571.008 M 3.20 % 553.310 M 2.14 % 541.728 M 9.37 % 495.339 M 7.39 % 461.258 M 16.15 % 397.120 M -3.30 % 410.685 M 0.000
Other non current assets 182.967 M -76.97 % 794.566 M 10.83 % 716.914 M 33.94 % 535.233 M 3.10 % 519.120 M 897.78 % 52.027 M 2 505.07 % 1.997 M -99.79 % 929.824 M -4.48 % 973.389 M -29.84 % 1.387 B -5.20 % 1.463 B 9.46 % 1.337 B -15.13 % 1.575 B -10.81 % 1.766 B 0.53 % 1.757 B 557.89 % 267.047 M -47.14 % 505.198 M -19.90 % 630.698 M 686.18 % 80.223 M -6.79 % 86.065 M 91.74 % 44.887 M 110.27 % -437.142 M
Long term investments 0.000 100.00 % -604.093 M -15.54 % -522.854 M -307.84 % -128.200 M 40.02 % -213.749 M -201.69 % 210.207 M 0.00 % 210.207 M 128.83 % -729.188 M 7.57 % -788.942 M 33.97 % -1.195 B 6.41 % -1.277 B -14.60 % -1.114 B 20.01 % -1.393 B 13.12 % -1.603 B 0.31 % -1.608 B -1 566.06 % -96.506 M 73.28 % -361.242 M 22.53 % -466.314 M 0.000 0.000 0.000 0.000
Intangible assets 100.112 M 9.76 % 91.214 M 5.73 % 86.270 M 2.72 % 83.983 M -4.79 % 88.210 M 11.20 % 79.327 M 1.63 % 78.052 M 18.14 % 66.070 M 5.41 % 62.682 M -0.45 % 62.966 M -0.86 % 63.514 M -0.31 % 63.709 M -0.17 % 63.818 M -0.42 % 64.090 M 0.13 % 64.008 M 9.32 % 58.553 M -0.74 % 58.989 M -0.73 % 59.425 M 64.02 % 36.230 M 0.00 % 36.230 M 2.40 % 35.380 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 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 100.112 M 9.76 % 91.214 M 5.73 % 86.270 M 2.72 % 83.983 M -4.79 % 88.210 M 11.20 % 79.327 M 1.63 % 78.052 M 18.14 % 66.070 M 5.41 % 62.682 M -0.45 % 62.966 M -0.86 % 63.514 M -0.31 % 63.709 M -0.17 % 63.818 M -0.42 % 64.090 M 0.13 % 64.008 M 9.32 % 58.553 M -0.74 % 58.989 M -0.73 % 59.425 M 64.02 % 36.230 M 0.00 % 36.230 M 2.40 % 35.380 M 0.000
Property plant equipment net 1.457 B -1.33 % 1.477 B -2.61 % 1.516 B 4.60 % 1.450 B 0.72 % 1.439 B 0.42 % 1.433 B -2.58 % 1.471 B 11.17 % 1.324 B 2.00 % 1.298 B 6.69 % 1.216 B 8.28 % 1.123 B 15.60 % 971.701 M 7.05 % 907.714 M 18.88 % 763.575 M 13.55 % 672.478 M 24.45 % 540.350 M 16.31 % 464.585 M 28.81 % 360.666 M 9.40 % 329.683 M 0.00 % 329.683 M 15.18 % 286.244 M 0.000
Total non current assets 1.785 B -0.70 % 1.798 B -1.28 % 1.821 B -8.46 % 1.990 B 5.73 % 1.882 B 2.43 % 1.837 B 1.19 % 1.815 B 10.69 % 1.640 B 3.37 % 1.587 B 5.32 % 1.507 B 7.36 % 1.403 B 10.03 % 1.275 B 9.36 % 1.166 B 16.91 % 997.546 M 11.33 % 896.050 M 15.30 % 777.141 M 15.00 % 675.774 M 14.48 % 590.289 M 30.60 % 451.977 M 0.00 % 451.977 M 20.06 % 376.469 M 186.12 % -437.142 M
Other current assets 153.917 M 15.91 % 132.788 M 21.25 % 109.516 M -2.31 % 112.104 M -3.78 % 116.504 M 15.53 % 100.842 M 12.59 % 89.563 M 39.61 % 64.151 M -25.74 % 86.393 M 26.65 % 68.215 M -17.45 % 82.638 M 63.14 % 50.653 M -18.80 % 62.381 M -7.03 % 67.097 M 4.21 % 64.389 M -22.68 % 83.277 M -3.15 % 85.984 M 21.52 % 70.754 M 8.05 % 65.484 M 22.55 % 53.435 M 197.62 % 17.954 M 0.000
Short term investments 523.968 M -31.35 % 763.288 M 10.85 % 688.592 M 40.07 % 491.594 M 6.50 % 461.594 M -33.21 % 691.157 M -12.41 % 789.052 M -5.72 % 836.905 M -6.69 % 896.905 M -31.13 % 1.302 B -5.35 % 1.376 B 13.60 % 1.211 B -18.45 % 1.485 B -11.97 % 1.687 B 1.50 % 1.662 B 1 008.10 % 150.000 M -63.86 % 415.000 M -20.19 % 520.000 M 128.07 % 228.000 M 0.00 % 228.000 M 26.67 % 180.000 M -79.41 % 874.285 M
cash and cash equivalents 2.089 B 5.44 % 1.982 B -14.89 % 2.328 B 4.55 % 2.227 B 9.50 % 2.034 B 3.37 % 1.967 B 10.37 % 1.782 B 0.45 % 1.774 B 14.41 % 1.551 B 24.00 % 1.251 B 3.73 % 1.206 B -21.78 % 1.542 B 12.28 % 1.373 B 10.62 % 1.241 B -4.95 % 1.306 B 182.03 % 463.036 M 146.65 % 187.732 M 108.82 % 89.901 M -75.80 % 371.522 M 0.00 % 371.522 M 28.02 % 290.209 M 166.39 % -437.142 M
Cash and short term investments 2.613 B -4.79 % 2.745 B -9.01 % 3.017 B 10.98 % 2.718 B 8.95 % 2.495 B -6.14 % 2.659 B 3.38 % 2.572 B -1.53 % 2.611 B 6.68 % 2.448 B -4.12 % 2.553 B -1.11 % 2.582 B -6.22 % 2.753 B -3.69 % 2.858 B -2.40 % 2.928 B -1.33 % 2.968 B 384.15 % 613.036 M 1.71 % 602.733 M -1.18 % 609.901 M 1.73 % 599.522 M 0.00 % 599.522 M 27.50 % 470.209 M 7.56 % 437.142 M
Total current assets 3.050 B -3.21 % 3.152 B -5.77 % 3.344 B 9.31 % 3.060 B 8.13 % 2.830 B -4.79 % 2.972 B 3.54 % 2.870 B -1.09 % 2.902 B 4.27 % 2.783 B -2.67 % 2.859 B -0.49 % 2.873 B -4.82 % 3.019 B -3.72 % 3.135 B -3.00 % 3.232 B -0.04 % 3.233 B 253.29 % 915.233 M 4.54 % 875.493 M 10.64 % 791.332 M 4.02 % 760.765 M 0.00 % 760.765 M 25.61 % 605.655 M 38.55 % 437.142 M
Inventory 218.135 M 7.59 % 202.749 M 26.78 % 159.919 M -3.38 % 165.520 M 2.36 % 161.705 M -1.83 % 164.727 M 7.58 % 153.115 M 1.81 % 150.399 M 0.37 % 149.846 M -1.93 % 152.792 M -7.95 % 165.982 M -3.30 % 171.649 M -12.49 % 196.137 M -2.61 % 201.390 M 12.59 % 178.867 M 21.81 % 146.844 M 23.05 % 119.341 M 23.72 % 96.457 M 1.93 % 94.632 M 0.00 % 94.632 M 5.71 % 89.520 M 0.000
Net receivables 64.805 M -8.76 % 71.028 M 22.30 % 58.077 M -8.57 % 63.517 M 1.24 % 62.741 M 31.39 % 47.751 M -24.89 % 63.577 M -16.21 % 75.879 M -41.00 % 128.606 M 36.32 % 94.342 M 82.30 % 51.750 M 18.57 % 43.644 M 18.74 % 36.755 M 3.88 % 35.382 M 59.64 % 22.163 M -69.25 % 72.076 M 6.88 % 67.436 M 129.27 % 29.413 M 13.07 % 26.013 M 97.43 % 13.176 M -52.90 % 27.972 M 0.000
Tax assets 45.033 M 14.45 % 39.347 M 60.80 % 24.469 M -49.91 % 48.851 M 0.20 % 48.755 M -21.42 % 62.046 M 15.31 % 53.807 M 7.72 % 49.950 M 19.00 % 41.974 M 20.87 % 34.727 M 17.21 % 29.629 M 75.15 % 16.916 M 41.41 % 11.962 M 83.43 % 6.521 M -38.20 % 10.552 M 37.09 % 7.697 M -6.65 % 8.245 M 41.79 % 5.815 M -0.46 % 5.842 M 0.000 -100.00 % 9.959 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 155.647 M -2.86 % 160.230 M -18.68 % 197.033 M 69.04 % 116.563 M -3.82 % 121.194 M 3.61 % 116.969 M -9.88 % 129.788 M -54.42 % 284.726 M 5.12 % 270.847 M 61.96 % 167.227 M 75.07 % 95.522 M 0.90 % 94.671 M -0.28 % 94.939 M 25.32 % 75.755 M 27.87 % 59.246 M 85.94 % 31.863 M -20.69 % 40.175 M 32.07 % 30.419 M 3.10 % 29.506 M 0.00 % 29.506 M 65.13 % 17.868 M 0.000
Tax payables 12.851 M 165.64 % 4.838 M -24.64 % 6.420 M -33.82 % 9.700 M 54.47 % 6.280 M -4.37 % 6.567 M -45.17 % 11.977 M 92.12 % 6.234 M 7.98 % 5.773 M 78.59 % 3.233 M 18.30 % 2.732 M -84.27 % 17.367 M 113.52 % 8.134 M 7.95 % 7.535 M -52.37 % 15.821 M -52.79 % 33.509 M 59.76 % 20.974 M -50.18 % 42.100 M 22.51 % 34.365 M 0.000 -100.00 % 22.691 M 0.000
Deferred revenue non current 74.528 M 0.89 % 73.868 M 50.81 % 48.980 M 130.89 % 21.213 M -4.18 % 22.140 M -4.27 % 23.128 M -4.84 % 24.305 M -3.39 % 25.157 M 22.74 % 20.497 M -3.91 % 21.330 M -3.72 % 22.154 M -3.51 % 22.959 M 1.30 % 22.665 M -3.57 % 23.505 M -2.89 % 24.206 M 15.58 % 20.943 M -3.08 % 21.608 M 60.61 % 13.454 M -4.71 % 14.119 M 0.000 -100.00 % 11.512 M 0.000
Minority interest -8.539 M -27.01 % -6.723 M -18.70 % -5.664 M -105.38 % -2.758 M -436.07 % 820.621 K -63.89 % 2.272 M -40.65 % 3.829 M 2 218.22 % 165.171 K -31.91 % 242.571 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -384.547 K 0.000
Capital lease obligations 0.000 0.000 0.000 -100.00 % 11.220 K -98.48 % 737.609 K -35.94 % 1.151 M -43.79 % 2.048 M -45.93 % 3.789 M 9.38 % 3.464 M -34.08 % 5.255 M 13.75 % 4.620 M 5 169.10 % 87.672 K -94.69 % 1.650 M -29.54 % 2.342 M -28.50 % 3.276 M 13.66 % 2.882 M -28.40 % 4.025 M -41.95 % 6.933 M 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 0.000 0.000 0.000 0.000 0.000 -100.00 % 9.193 M 0.62 % 9.137 M 0.000 0.000 0.000
Other total stockholders equity 2.599 B 8 758.57 % -30.021 M -101.15 % 2.602 B 1.55 % 2.562 B -0.28 % 2.569 B 0.000 -100.00 % 2.599 B 0.000 -100.00 % 2.565 B 0.000 -100.00 % 2.574 B 0.000 -100.00 % 2.548 B 0.000 -100.00 % 2.548 B 1 176.84 % 199.535 M 0.04 % 199.458 M 26.76 % 157.345 M -24.41 % 208.159 M 18.58 % 175.539 M 4.54 % 167.920 M 476 887.29 % -35.219 K
Deferred tax liabilities non current 3.592 M -26.42 % 4.882 M -25.09 % 6.518 M -71.99 % 23.271 M 373.34 % 4.916 M -1.85 % 5.009 M -9.65 % 5.544 M 11.10 % 4.990 M -1.82 % 5.083 M -1.79 % 5.176 M -1.76 % 5.268 M 778.03 % 600.014 K 0.00 % 600.014 K 0.00 % 600.014 K 0.00 % 600.014 K 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 4.836 B -2.30 % 4.949 B -4.19 % 5.166 B 2.31 % 5.049 B 7.17 % 4.711 B -2.03 % 4.809 B 2.63 % 4.686 B 3.16 % 4.542 B 3.95 % 4.370 B 0.09 % 4.366 B 2.09 % 4.277 B -0.41 % 4.294 B -0.17 % 4.302 B 1.69 % 4.230 B 2.43 % 4.130 B 144.01 % 1.692 B 9.10 % 1.551 B 12.28 % 1.382 B 13.93 % 1.213 B 0.00 % 1.213 B 23.48 % 982.124 M 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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
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 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 30.954 M -15.18 % 36.495 M 316.69 % -16.842 M 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 -100.00 % 2.457 M 0.000 -100.00 % 1.755 M 0.000 0.000 0.000 -100.00 % 477.732 K 231.90 % -362.206 K -200.00 % 362.206 K 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 0.000 100.00 % -14.154 M 0.000 100.00 % -9.471 M -117.64 % 53.694 M 200.00 % -53.694 M 0.000 100.00 % -32.656 M -322.51 % 14.676 M 200.00 % -14.676 M 0.000 100.00 % -100.061 M -244.05 % 69.461 M 200.00 % -69.461 M 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 100.00 % -5.564 M 0.000 100.00 % -23.936 M -134.28 % 69.830 M 200.00 % -69.830 M 0.000 100.00 % -41.608 M -1 631.61 % -2.403 M -200.00 % 2.403 M 0.000 100.00 % -23.857 M -153.31 % 44.752 M 200.00 % -44.752 M 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 100.00 % -8.590 M 0.000 -100.00 % 10.560 M 165.44 % -16.136 M -200.00 % 16.136 M 0.000 -100.00 % 8.952 M -47.58 % 17.079 M 200.00 % -17.079 M 0.000 100.00 % -87.038 M -452.26 % 24.708 M 200.00 % -24.708 M 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 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 -100.00 % 3.905 M 0.000 0.000 0.000 100.00 % -1.574 M 0.000 0.000 0.000 -100.00 % 10.834 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -29.628 M -205.11 % 28.188 M 0.000 100.00 % -33.569 M -195.77 % 35.052 M 214.37 % -30.647 M -211.00 % 27.609 M 132.84 % -84.062 M -160.91 % 138.019 M 980.03 % -15.684 M -15.08 % -13.628 M 79.24 % -65.660 M -437.57 % 19.451 M 116.32 % -119.193 M -102.74 % -58.791 M 54.58 % -129.448 M -5.28 % -122.958 M 8.69 % -134.662 M -78.10 % -75.612 M 28.37 % -105.566 M -18.46 % -89.114 M -22.02 % -73.032 M
Net cash provided by operating activities -29.628 M -1 256.46 % 2.562 M 0.000 -100.00 % 128.570 M 266.82 % 35.050 M 121.99 % 15.789 M -74.47 % 61.847 M 250.08 % -41.208 M -131.62 % 130.315 M 239.40 % 38.395 M 181.74 % 13.628 M -79.24 % 65.660 M 30.00 % 50.509 M 0.000 -100.00 % 93.697 M -32.48 % 138.777 M 94.88 % 71.212 M -50.09 % 142.678 M 266.09 % 38.974 M -78.24 % 179.095 M 63.60 % 109.473 M 81.23 % 60.406 M
Investments in property plant and equipment -13.126 M 65.99 % -38.596 M -122.04 % -17.383 M 34.81 % -26.666 M -13.64 % -23.465 M 61.32 % -60.668 M -17.78 % -51.508 M 16.80 % -61.906 M 30.33 % -88.850 M 5.94 % -94.456 M 24.09 % -124.439 M -2.82 % -121.021 M 20.27 % -151.779 M -135.77 % -64.375 M 38.85 % -105.269 M 21.05 % -133.345 M -62.26 % -82.182 M 27.05 % -112.657 M -100.99 % -56.052 M -57.86 % -35.508 M -64.73 % -21.555 M 52.23 % -45.125 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 80.000 K 1 279.31 % 5.800 K 0.000 -100.00 % 1.036 M 0.000 -100.00 % 670.000 -73.11 % 2.491 K 136.26 % -6.871 K -219.06 % 5.771 K 0.000 0.000 -100.00 % 1.827 K -100.00 % 133.345 M 62.26 % 82.182 M -27.05 % 112.657 M 100.99 % 56.052 M 57.86 % 35.508 M 64.73 % 21.555 M -52.23 % 45.125 M
Purchases of investments -43.000 M 77.37 % -190.000 M 23.07 % -246.979 M 11.79 % -280.000 M 20.66 % -352.931 M -10.25 % -320.105 M 71.62 % -1.128 B -110.84 % -535.000 M 7.60 % -579.000 M 58.26 % -1.387 B 7.59 % -1.501 B -43.38 % -1.047 B 15.79 % -1.243 B -5.17 % -1.182 B 36.35 % -1.857 B -62.95 % -1.140 B 13.34 % -1.315 B 7.95 % -1.429 B -47.19 % -970.500 M 29.16 % -1.370 B -8.51 % -1.263 B -38.28 % -913.000 M
Sales maturities of investments 224.603 M 446.47 % 41.100 M -89.73 % 400.391 M 55.93 % 256.771 M -50.72 % 521.042 M 24.65 % 418.000 M -61.50 % 1.086 B 80.42 % 601.797 M -39.09 % 987.985 M -32.70 % 1.468 B 9.15 % 1.345 B 1.14 % 1.330 B -8.27 % 1.450 B 27.81 % 1.134 B 222.52 % 351.676 M -75.05 % 1.410 B -1.00 % 1.424 B 27.60 % 1.116 B -15.71 % 1.324 B 35.56 % 976.717 M -29.53 % 1.386 B 81.79 % 762.413 M
Other investing activites 20.000 K 0.000 -100.00 % 13.195 K 100.19 % -6.771 M -116 836.00 % 5.800 K -99.99 % 100.246 M 474.57 % -26.763 M -140.07 % 66.797 M 0.000 0.000 100.00 % -5.000 M 0.000 -100.00 % 206.500 M 18 772 663.82 % 1.100 K -39.81 % 1.827 K 100.00 % -133.345 M -62.26 % -82.182 M 27.05 % -112.657 M -97.56 % -57.023 M -65.11 % -34.537 M -53.32 % -22.525 M 50.08 % -45.125 M
Net cash used for investing activites 168.497 M 189.87 % -187.496 M -237.82 % 136.042 M 340.42 % -56.586 M -139.12 % 144.653 M 288.56 % 37.227 M 140.14 % -92.737 M -1 996.11 % 4.891 M -98.47 % 320.136 M 2 487.60 % -13.408 M 95.30 % -285.499 M -276.35 % 161.894 M 195.85 % 54.722 M 148.79 % -112.151 M 93.04 % -1.611 B -1 276.89 % 136.851 M 410.59 % 26.802 M 106.30 % -425.184 M -243.41 % 296.471 M 169.30 % -427.820 M -523.69 % 100.975 M 151.59 % -195.712 M
Debt repayment 148.046 M 229.98 % -113.900 M -20.44 % -94.566 M -1 088.54 % 9.566 M 0.000 -100.00 % 165.500 M 0.000 -100.00 % 267.000 M 693.33 % -45.000 M -139.30 % 114.500 M 0.000 0.000 0.000 100.00 % -50.000 M -483.03 % 13.054 M 0.000 0.000 0.000 100.00 % -5.000 M 0.000 0.000 100.00 % -35.000 M
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 0.000 0.000 100.00 % -19.234 M 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 0.000 100.00 % -1.000 M 0.000 0.000 0.000 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 -191.271 M -10 041.82 % -1.886 M 41.36 % -3.216 M -17.81 % -2.730 M 96.96 % -89.793 M -3 646.17 % -2.397 M 97.59 % -99.509 M 0.00 % -99.509 M 0.00 % -99.509 M -31 048.50 % -319.466 K 82.30 % -1.805 M 98.03 % -91.794 M -1 137 256.49 % -8.071 K 95.03 % -162.542 K 4.62 % -170.410 K 14.00 % -198.141 K -22.58 % -161.641 K -0.98 % -160.079 K 12.90 % -183.792 K 7.97 % -199.701 K 6.13 % -212.742 K 83.36 % -1.278 M
Other financing activites 11.082 M -80.96 % 58.204 M 369.18 % -21.623 M -3 541.52 % -593.781 K 96.10 % -15.229 M 51.22 % -31.218 M 73.34 % -117.081 M 0.000 -100.00 % 1.000 M 0.000 100.00 % -4.322 M 0.000 -100.00 % 44.491 M 27 272.23 % 162.541 K -99.99 % 2.334 B 0.000 -100.00 % 1.100 M 1 200.00 % -100.000 K -0.51 % -99.495 K -19 614.54 % -504.680 0.000 100.00 % -7.317 M
Net cash used provided by financing activities -32.143 M 44.18 % -57.582 M 51.78 % -119.405 M -2 012.70 % 6.243 M 105.94 % -105.022 M -179.63 % 131.885 M 214.54 % -115.147 M -143.19 % 266.589 M 284.72 % -144.324 M -226.40 % 114.181 M 4 637.61 % -2.516 M 97.26 % -91.794 M -306.36 % 44.483 M 188.68 % -50.163 M -102.14 % 2.347 B 1 184 495.96 % -198.141 K -121.12 % 938.359 K 460.80 % -260.079 K 95.08 % -5.283 M -2 538.93 % -200.206 K 5.89 % -212.742 K 99.51 % -43.595 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.641 M 124.14 % -6.797 M -13.49 % -5.989 M 93.64 % -94.169 M -53.19 % -61.472 M -287.15 % 32.846 M 283.78 % -17.873 M -118.29 % 97.692 M 162 578.27 % 60.052 K 147.72 % -125.852 K -484.83 % -21.520 K -147.51 % 45.298 K -46.29 % 84.343 K 1 124.10 % -8.236 K -107.05 % 116.770 K 130.43 % -383.751 K
Net change in cash 110.686 M 145.64 % -242.516 M -348.95 % 97.414 M 24.53 % 78.227 M 17.39 % 66.638 M -63.96 % 184.901 M 2 206.91 % 8.015 M -96.41 % 223.476 M -25.54 % 300.138 M 566.99 % 44.999 M 113.40 % -335.860 M -299.20 % 168.606 M 27.89 % 131.841 M 304.02 % -64.622 M -107.79 % 829.934 M 201.46 % 275.304 M 178.28 % 98.931 M 134.99 % -282.721 M -185.61 % 330.246 M 232.66 % -248.933 M -218.34 % 210.352 M 217.33 % -179.285 M
Cash at beginning of period 1.815 B -11.79 % 2.057 B 4.97 % 1.960 B 4.16 % 1.882 B 3.67 % 1.815 B 1.82 % 1.782 B 0.45 % 1.774 B 14.41 % 1.551 B 23.99 % 1.251 B 3.73 % 1.206 B -21.78 % 1.542 B 12.28 % 1.373 B 10.62 % 1.241 B -4.95 % 1.306 B 182.03 % 463.036 M 146.65 % 187.732 M 111.41 % 88.801 M -76.10 % 371.522 M 800.09 % 41.276 M -85.78 % 290.209 M 263.41 % 79.857 M -69.18 % 259.142 M
Cash at end of period 1.925 B 6.10 % 1.815 B -11.79 % 2.057 B 4.97 % 1.960 B 4.16 % 1.882 B -4.36 % 1.967 B 10.37 % 1.782 B 0.45 % 1.774 B 14.41 % 1.551 B 23.99 % 1.251 B 3.73 % 1.206 B -21.78 % 1.542 B 12.28 % 1.373 B 10.62 % 1.241 B -4.00 % 1.293 B 179.24 % 463.036 M 146.65 % 187.732 M 111.41 % 88.801 M -76.10 % 371.522 M 800.09 % 41.276 M -85.78 % 290.209 M 263.41 % 79.857 M
Operating cash flow -29.628 M -1 256.46 % 2.562 M 0.000 -100.00 % 128.570 M 266.82 % 35.050 M 121.99 % 15.789 M -74.47 % 61.847 M 250.08 % -41.208 M -131.62 % 130.315 M 239.40 % 38.395 M 181.74 % 13.628 M -79.24 % 65.660 M 30.00 % 50.509 M 0.000 -100.00 % 93.697 M -32.48 % 138.777 M 94.88 % 71.212 M -50.09 % 142.678 M 266.09 % 38.974 M -78.24 % 179.095 M 63.60 % 109.473 M 81.23 % 60.406 M
Capital expenditure -13.126 M 65.99 % -38.596 M -122.04 % -17.383 M 34.81 % -26.666 M -13.64 % -23.465 M 61.32 % -60.668 M -17.78 % -51.508 M 16.80 % -61.906 M 30.33 % -88.850 M 5.94 % -94.456 M 24.09 % -124.439 M -2.82 % -121.021 M 20.27 % -151.779 M -135.77 % -64.375 M 38.85 % -105.269 M 21.05 % -133.345 M -62.26 % -82.182 M 27.05 % -112.657 M -100.99 % -56.052 M -57.86 % -35.508 M -64.73 % -21.555 M 52.23 % -45.125 M
Free CashFlow -42.753 M -18.65 % -36.034 M -156.90 % 63.328 M -37.86 % 101.904 M 779.62 % 11.585 M 125.81 % -44.879 M -534.07 % 10.339 M 110.03 % -103.114 M -348.68 % 41.465 M 173.96 % -56.061 M 49.41 % -110.811 M -100.16 % -55.361 M 45.33 % -101.270 M -57.31 % -64.375 M -456.28 % -11.572 M -313.05 % 5.432 M 149.51 % -10.971 M -136.54 % 30.021 M 275.78 % -17.078 M -111.89 % 143.587 M 63.32 % 87.918 M 475.33 % 15.281 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020
Date Form 10K
2024
2023
2022
2021
2020
2019
2018
2017