6951.TW

Chin Hsin Environ Engineering Co., Ltd. 6951.TW

Finances

2024 2023 2022 2021 2020
Revenue 698.725 M 43.33 % 487.477 M 8.95 % 447.413 M 79.01 % 249.931 M 18.16 % 211.517 M
Net income 210.742 M 101.60 % 104.533 M 20.55 % 86.710 M 150.28 % 34.645 M -2.53 % 35.543 M
Income before tax 263.794 M 100.52 % 131.552 M 18.06 % 111.431 M 114.27 % 52.004 M 16.94 % 44.471 M
Income before tax ratio 0.38 39.90 % 0.27 8.35 % 0.25 19.70 % 0.21 -1.03 % 0.21
EBITDA 321.825 M 83.38 % 175.501 M 17.22 % 149.721 M 96.70 % 76.115 M 10.13 % 69.114 M
Net income ratio 0.30 40.65 % 0.21 10.65 % 0.19 39.81 % 0.14 -17.51 % 0.17
Ratio EBITDA 0.46 27.93 % 0.36 7.58 % 0.33 9.88 % 0.30 -6.80 % 0.33
Gross profit ratio 0.58 9.54 % 0.53 9.44 % 0.48 19.11 % 0.40 7.94 % 0.37
Weighted average shs out dil 46.165 M 14.82 % 40.205 M 22.30 % 32.875 M -9.78 % 36.438 M -8.91 % 40.000 M
Weighted average shs out 45.882 M 14.56 % 40.051 M 22.02 % 32.822 M -9.86 % 36.411 M -8.97 % 40.000 M
EPS diluted 4.84 86.15 % 2.60 -1.52 % 2.64 177.89 % 0.95 6.74 % 0.89
Earnings per share 4.87 86.59 % 2.61 -1.14 % 2.64 177.89 % 0.95 6.74 % 0.89
Gross profit 402.304 M 57.01 % 256.221 M 19.24 % 214.884 M 113.23 % 100.775 M 27.54 % 79.013 M
Income tax expense 53.821 M 90.65 % 28.230 M 14.17 % 24.727 M 167.72 % 9.236 M 3.45 % 8.928 M
Cost of revenue 296.421 M 28.18 % 231.256 M -0.55 % 232.529 M 55.90 % 149.156 M 12.57 % 132.504 M
General and administrative expenses 81.789 M 25.85 % 64.990 M 43.82 % 45.188 M 198.27 % 15.150 M 0.000
Selling and marketing expenses 64.786 M 9.91 % 58.942 M 4.00 % 56.677 M 70.36 % 33.268 M 15.23 % 28.871 M
Other expenses 0.000 0.000 100.00 % -454.000 K 0.000 -100.00 % 661.000 K
Operating expenses 151.087 M 20.88 % 124.992 M 22.70 % 101.865 M 110.39 % 48.418 M 42.38 % 34.006 M
Cost and expenses 447.508 M 25.62 % 356.248 M 6.54 % 334.394 M 69.25 % 197.574 M 18.66 % 166.510 M
Research and development expenses 4.512 M 309.07 % 1.103 M 0.000 0.000 0.000
Selling general and administrative expenses 146.575 M 18.27 % 123.932 M 21.66 % 101.865 M 110.39 % 48.418 M 67.70 % 28.871 M
Interest income 5.217 M 70.55 % 3.059 M 117.10 % 1.409 M 899.29 % 141.000 K -5.37 % 149.000 K
Interest expense 2.426 M -1.42 % 2.461 M -0.28 % 2.468 M 106.35 % 1.196 M -11.14 % 1.346 M
Depreciation and amortization 55.605 M 25.60 % 44.272 M 23.85 % 35.747 M 56.00 % 22.915 M -1.64 % 23.297 M
Operating income 251.217 M 91.43 % 131.229 M 15.14 % 113.974 M 117.62 % 52.374 M 16.37 % 45.007 M
Operating income ratio 0.36 33.56 % 0.27 5.68 % 0.25 21.56 % 0.21 -1.52 % 0.21
Total other income expenses net 12.577 M 3 793.81 % 323.000 K 120.34 % -1.588 M -329.19 % -370.000 K 30.97 % -536.000 K
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Net debt -233.444 M -2.25 % -228.301 M 2.47 % -234.090 M -104.51 % -114.463 M -1 275.55 % 9.737 M
Total investments 21.088 M 45.89 % 14.455 M 21.58 % 11.889 M 87.73 % 6.333 M 46.22 % 4.331 M
Total debt 94.820 M 8.75 % 87.190 M -2.23 % 89.182 M -4.82 % 93.703 M 0.66 % 93.084 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000
Retained earnings 224.985 M 83.76 % 122.431 M 41.45 % 86.553 M 182.69 % 30.618 M -3.42 % 31.703 M
Common stock 460.000 M 15.00 % 400.000 M 0.00 % 400.000 M 33.33 % 300.000 M 400.00 % 60.000 M
Total equity 1.077 B 65.01 % 652.573 M 9.27 % 597.233 M 54.04 % 387.718 M 99.73 % 194.121 M
Other non current liabilities 29.457 M -38.05 % 47.549 M -24.00 % 62.565 M 2 177.58 % 2.747 M -76.83 % 11.854 M
Long term debt 24.789 M 36.50 % 18.160 M -11.44 % 20.507 M -56.42 % 47.052 M 18.76 % 39.620 M
Total non current liabilities 56.530 M -21.68 % 72.180 M -20.37 % 90.646 M 82.02 % 49.799 M -3.25 % 51.474 M
Other current liabilities 290.220 M 4.12 % 278.730 M 5.32 % 264.650 M 33.37 % 198.438 M 6.81 % 185.782 M
Deferred revenue 0.000 0.000 -100.00 % 275.949 M 44.14 % 191.448 M 5.83 % 180.899 M
Short term debt 70.031 M 1.45 % 69.030 M 0.52 % 68.675 M 47.21 % 46.651 M -14.70 % 54.689 M
Total current liabilities 410.066 M 9.67 % 373.920 M 2.84 % 363.597 M 40.12 % 259.483 M 3.80 % 249.980 M
Total liabilities 466.596 M 4.59 % 446.100 M -1.79 % 454.243 M 46.87 % 309.282 M 2.60 % 301.454 M
Other non current assets 407.052 M 1 191.37 % 31.521 M 50.71 % 20.915 M -57.87 % 49.644 M 179.42 % 17.767 M
Long term investments -267.547 M -2 929.69 % 9.455 M 37.25 % 6.889 M 416.80 % 1.333 M 116.81 % -7.932 M
Intangible assets 70.712 M -7.89 % 76.769 M -50.60 % 155.393 M 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 70.712 M -7.89 % 76.769 M -5.10 % 80.891 M 42 699.47 % 189.000 K 64.35 % 115.000 K
Property plant equipment net 491.176 M 9.14 % 450.045 M 1.06 % 445.303 M 48.47 % 299.926 M 4.24 % 287.730 M
Total non current assets 702.560 M 23.46 % 569.050 M 2.55 % 554.884 M 57.65 % 351.981 M 17.46 % 299.664 M
Other current assets 11.976 M -11.23 % 13.491 M -88.06 % 112.954 M 977.60 % 10.482 M 14.87 % 9.125 M
Short term investments 288.635 M 5 672.70 % 5.000 M 0.00 % 5.000 M 0.00 % 5.000 M -59.23 % 12.263 M
cash and cash equivalents 328.264 M 4.05 % 315.491 M -2.41 % 323.272 M 55.30 % 208.166 M 149.76 % 83.347 M
Cash and short term investments 616.899 M 92.49 % 320.491 M -2.37 % 328.272 M 54.00 % 213.166 M 122.95 % 95.610 M
Total current assets 840.847 M 58.76 % 529.623 M 6.65 % 496.592 M 43.93 % 345.019 M 76.11 % 195.911 M
Inventory 18.043 M -3.86 % 18.768 M 48.40 % 12.647 M 0.000 0.000
Net receivables 193.929 M 9.64 % 176.873 M 13.82 % 155.393 M 0.000 0.000
Tax assets 1.167 M -7.38 % 1.260 M 42.21 % 886.000 K -0.34 % 889.000 K -55.19 % 1.984 M
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 10.631 M 11.02 % 9.576 M -13.02 % 11.009 M 7.26 % 10.264 M 135.20 % 4.364 M
Tax payables 39.184 M 136.28 % 16.584 M -13.91 % 19.263 M 366.42 % 4.130 M -19.73 % 5.145 M
Deferred revenue non current 2.284 M -64.70 % 6.471 M -14.56 % 7.574 M 197.37 % 2.547 M -33.46 % 3.828 M
Minority interest 0.000 -100.00 % 8.777 M -12.12 % 9.988 M -0.06 % 9.994 M -90.24 % 102.418 M
Capital lease obligations 31.051 M 136.94 % 13.105 M -11.01 % 14.726 M 25.66 % 11.719 M 1 291.81 % 842.000 K
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 391.826 M 222.85 % 121.365 M 20.53 % 100.692 M 194.90 % 34.144 M -66.66 % 102.418 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 -100.00 % 494.000 K
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 1.543 B 40.48 % 1.099 B 4.49 % 1.051 B 50.86 % 697.000 M 40.64 % 495.575 M
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 3.735 M -68.92 % 12.018 M 3 165.76 % 368.000 K -92.23 % 4.739 M 0.000
Change in working capital -287.337 M -1 607.19 % -16.831 M -149.97 % 33.683 M 226.32 % -26.664 M -719.37 % 4.305 M
Accounts receivables -17.027 M 49.70 % -33.848 M 0.000 0.000 -100.00 % 12.582 M
Inventory -329.000 K 94.76 % -6.276 M 50.38 % -12.647 M 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital -269.981 M -1 259.06 % 23.293 M 0.000 0.000 100.00 % -8.277 M
Other non cash items -38.718 M -870.38 % -3.990 M -476.77 % 1.059 M 0.38 % 1.055 M 111.74 % -8.984 M
Net cash provided by operating activities -2.921 M -102.05 % 142.547 M -17.36 % 172.499 M 299.29 % 43.201 M -31.52 % 63.089 M
Investments in property plant and equipment -50.555 M 4.93 % -53.179 M 15.32 % -62.801 M -529.96 % -9.969 M -0.72 % -9.898 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments -10.817 M -241.66 % -3.166 M 78.08 % -14.444 M -87.54 % -7.702 M 48.63 % -14.994 M
Sales maturities of investments 989.000 K 64.83 % 600.000 K -93.25 % 8.888 M -31.44 % 12.963 M -21.21 % 16.453 M
Other investing activites -113.228 M -255.70 % -31.832 M 63.20 % -86.509 M -74.64 % -49.535 M -1 875.45 % 2.790 M
Net cash used for investing activites -173.611 M -98.24 % -87.577 M 43.35 % -154.601 M -185.64 % -54.124 M -858.12 % -5.649 M
Debt repayment -15.407 M -566.68 % -2.311 M 92.98 % -32.923 M -603.78 % -4.678 M 42.92 % -8.195 M
Common stock issued 309.530 M 0.000 -100.00 % 150.000 M -10.17 % 166.980 M 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid -94.000 M -56.67 % -60.000 M -117.73 % -27.557 M -47.04 % -18.741 M 29.90 % -26.736 M
Other financing activites -10.818 M -2 358.64 % -440.000 K -105.72 % 7.688 M 198.32 % -7.819 M 48.16 % -15.084 M
Net cash used provided by financing activities 189.305 M 401.68 % -62.751 M -164.55 % 97.208 M -28.39 % 135.742 M 461.42 % -37.558 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash 12.773 M 264.16 % -7.781 M -106.76 % 115.106 M -7.78 % 124.819 M 527.80 % 19.882 M
Cash at beginning of period 315.491 M -2.41 % 323.272 M 55.30 % 208.166 M 149.76 % 83.347 M 31.33 % 63.465 M
Cash at end of period 328.264 M 4.05 % 315.491 M -2.41 % 323.272 M 55.30 % 208.166 M 149.76 % 83.347 M
Operating cash flow -2.921 M -102.05 % 142.547 M -17.36 % 172.499 M 299.29 % 43.201 M -31.52 % 63.089 M
Capital expenditure -66.810 M 3.16 % -68.991 M -9.86 % -62.801 M -529.96 % -9.969 M 0.83 % -10.052 M
Free CashFlow -69.731 M -194.80 % 73.556 M -32.95 % 109.698 M 230.10 % 33.232 M -37.34 % 53.037 M
2024 2023 2022 2021 2020
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
Revenue 188.000 M 8.86 % 172.693 M -14.38 % 201.705 M -3.25 % 208.488 M 32.17 % 157.748 M 20.62 % 130.784 M -2.53 % 134.178 M 7.83 % 124.437 M 3.61 % 120.102 M 10.43 % 108.760 M -3.29 % 112.458 M
Net income 58.976 M 14.37 % 51.568 M -21.51 % 65.699 M -12.15 % 74.787 M 82.67 % 40.942 M 39.67 % 29.314 M -24.72 % 38.940 M 55.19 % 25.092 M 57.03 % 15.979 M -34.84 % 24.522 M 24.96 % 19.624 M
Income before tax 73.141 M 13.26 % 64.578 M -21.64 % 82.413 M -11.41 % 93.028 M 80.82 % 51.447 M 39.40 % 36.906 M -24.54 % 48.905 M 55.28 % 31.495 M 55.09 % 20.307 M -34.16 % 30.845 M 21.85 % 25.314 M
Income before tax ratio 0.39 4.04 % 0.37 -8.48 % 0.41 -8.43 % 0.45 36.82 % 0.33 15.57 % 0.28 -22.58 % 0.36 44.01 % 0.25 49.69 % 0.17 -40.38 % 0.28 25.99 % 0.23
EBITDA 89.356 M 10.94 % 80.544 M -17.61 % 97.761 M -9.66 % 108.217 M 63.77 % 66.080 M 32.76 % 49.775 M -18.55 % 61.113 M 37.78 % 44.355 M 36.60 % 32.471 M -24.22 % 42.848 M 24.20 % 34.498 M
Net income ratio 0.31 5.05 % 0.30 -8.32 % 0.33 -9.20 % 0.36 38.21 % 0.26 15.79 % 0.22 -22.77 % 0.29 43.92 % 0.20 51.56 % 0.13 -40.99 % 0.23 29.21 % 0.17
Ratio EBITDA 0.48 1.91 % 0.47 -3.77 % 0.48 -6.62 % 0.52 23.91 % 0.42 10.07 % 0.38 -16.44 % 0.46 27.78 % 0.36 31.84 % 0.27 -31.37 % 0.39 28.43 % 0.31
Gross profit ratio 0.58 0.05 % 0.58 -4.65 % 0.61 1.51 % 0.60 8.44 % 0.55 7.99 % 0.51 -14.99 % 0.60 21.25 % 0.50 0.29 % 0.50 -0.04 % 0.50 5.66 % 0.47
Weighted average shs out dil 46.075 M 0.07 % 46.043 M -0.26 % 46.165 M 0.00 % 46.165 M 11.63 % 41.356 M 3.10 % 40.114 M -0.03 % 40.128 M 0.75 % 39.829 M -0.30 % 39.948 M -0.34 % 40.084 M 12.24 % 35.712 M
Weighted average shs out 46.075 M 0.07 % 46.043 M 0.35 % 45.882 M 0.00 % 45.882 M 12.06 % 40.942 M 2.36 % 40.000 M 0.00 % 40.000 M 0.43 % 39.829 M -0.30 % 39.948 M -0.13 % 40.000 M 12.22 % 35.644 M
EPS diluted 1.28 14.29 % 1.12 -21.13 % 1.42 -12.35 % 1.62 63.64 % 0.99 35.62 % 0.73 -24.74 % 0.97 53.97 % 0.63 57.50 % 0.40 -34.43 % 0.61 10.91 % 0.55
Earnings per share 1.28 14.29 % 1.12 -21.68 % 1.43 -12.27 % 1.63 63.00 % 1.00 36.99 % 0.73 -24.74 % 0.97 53.97 % 0.63 57.50 % 0.40 -34.43 % 0.61 10.91 % 0.55
Gross profit 109.251 M 8.92 % 100.305 M -18.37 % 122.871 M -1.80 % 125.118 M 43.32 % 87.297 M 30.26 % 67.018 M -17.14 % 80.883 M 30.74 % 61.866 M 3.91 % 59.537 M 10.39 % 53.935 M 2.18 % 52.784 M
Income tax expense 14.165 M 8.88 % 13.010 M -22.54 % 16.795 M -9.34 % 18.525 M 72.89 % 10.715 M 37.62 % 7.786 M -24.02 % 10.248 M 51.37 % 6.770 M 48.37 % 4.563 M -31.37 % 6.649 M 16.80 % 5.693 M
Cost of revenue 78.749 M 8.79 % 72.388 M -8.18 % 78.834 M -5.44 % 83.370 M 18.34 % 70.451 M 10.48 % 63.766 M 19.65 % 53.295 M -14.82 % 62.571 M 3.31 % 60.565 M 10.47 % 54.825 M -8.13 % 59.674 M
General and administrative expenses 21.780 M 2.51 % 21.247 M -9.69 % 23.528 M 7.85 % 21.815 M 5.16 % 20.745 M 32.13 % 15.701 M -11.49 % 17.739 M 14.14 % 15.541 M -27.52 % 21.443 M 108.85 % 10.267 M -12.49 % 11.733 M
Selling and marketing expenses 14.983 M -1.96 % 15.283 M -18.82 % 18.826 M 18.11 % 15.939 M 2.72 % 15.517 M 6.98 % 14.504 M 11.67 % 12.988 M -10.02 % 14.434 M -20.28 % 18.105 M 34.96 % 13.415 M -13.26 % 15.467 M
Other expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.000 K 101.92 % -521.000 K 0.000 -100.00 % 81.000 K 0.000 0.000
Operating expenses 37.650 M 3.07 % 36.530 M -16.40 % 43.698 M 8.72 % 40.192 M 8.88 % 36.913 M 21.89 % 30.284 M -4.86 % 31.830 M 6.19 % 29.975 M -24.21 % 39.548 M 67.00 % 23.682 M -13.01 % 27.225 M
Cost and expenses 116.399 M 6.87 % 108.918 M -11.11 % 122.532 M -0.83 % 123.562 M 15.09 % 107.364 M 14.16 % 94.050 M 10.48 % 85.125 M -8.02 % 92.546 M -7.56 % 100.113 M 27.52 % 78.507 M -9.66 % 86.899 M
Research and development expenses 887.000 K 0.000 -100.00 % 1.344 M -44.87 % 2.438 M 274.50 % 651.000 K 724.05 % 79.000 K 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 36.763 M 0.64 % 36.530 M -13.75 % 42.354 M 12.18 % 37.754 M 4.11 % 36.262 M 20.05 % 30.205 M -1.70 % 30.727 M 2.51 % 29.975 M -24.21 % 39.548 M 67.00 % 23.682 M -13.01 % 27.225 M
Interest income 706.000 K 150.35 % 282.000 K -82.06 % 1.572 M -6.76 % 1.686 M 41.09 % 1.195 M 56.41 % 764.000 K -16.32 % 913.000 K 44.01 % 634.000 K -26.45 % 862.000 K 32.62 % 650.000 K -6.61 % 696.000 K
Interest expense 340.000 K -19.43 % 422.000 K -25.57 % 567.000 K -15.75 % 673.000 K 8.90 % 618.000 K 8.80 % 568.000 K -4.38 % 594.000 K -8.62 % 650.000 K 6.38 % 611.000 K 0.83 % 606.000 K -0.98 % 612.000 K
Depreciation and amortization 15.875 M 2.13 % 15.544 M 5.16 % 14.781 M 1.83 % 14.516 M 3.38 % 14.041 M 14.46 % 12.267 M 5.13 % 11.668 M -4.34 % 12.197 M 5.70 % 11.539 M 1.10 % 11.413 M 27.68 % 8.939 M
Operating income 71.601 M 12.27 % 63.775 M -19.45 % 79.173 M -6.77 % 84.926 M 68.47 % 50.410 M 34.40 % 37.508 M -24.14 % 49.445 M 53.76 % 32.158 M 53.63 % 20.932 M -33.41 % 31.435 M 22.99 % 25.559 M
Operating income ratio 0.38 3.13 % 0.37 -5.92 % 0.39 -3.64 % 0.41 27.47 % 0.32 11.43 % 0.29 -22.17 % 0.37 42.59 % 0.26 48.28 % 0.17 -39.70 % 0.29 27.17 % 0.23
Total other income expenses net 1.540 M 91.78 % 803.000 K -75.22 % 3.240 M -60.01 % 8.102 M 681.29 % 1.037 M 403.40 % 206.000 K 239.19 % -148.000 K 62.63 % -396.000 K -219.28 % 332.000 K -42.36 % 576.000 K 334.62 % -245.500 K
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 -217.150 M -154.55 % -85.306 M 63.46 % -233.444 M 51.54 % -481.738 M -7.18 % -449.464 M -97.36 % -227.740 M 0.25 % -228.301 M -22.75 % -185.995 M -19.42 % -155.750 M 0.000 100.00 % -234.090 M
Total investments 14.906 M -51.07 % 30.463 M 44.46 % 21.088 M 40.61 % 14.998 M 4.40 % 14.366 M 0.00 % 14.366 M -0.62 % 14.455 M 21.34 % 11.913 M 0.20 % 11.889 M 0.000 -100.00 % 11.889 M
Total debt 102.124 M 43.90 % 70.969 M -25.15 % 94.820 M -16.19 % 113.142 M -10.51 % 126.436 M 23.34 % 102.514 M 17.58 % 87.190 M -9.48 % 96.321 M -9.26 % 106.150 M 0.000 -100.00 % 89.182 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 587.245 M 0.000
Retained earnings 140.028 M -49.37 % 276.553 M 22.92 % 224.985 M 41.25 % 159.286 M 33.15 % 119.630 M -21.16 % 151.745 M 23.94 % 122.431 M 46.64 % 83.491 M 42.97 % 58.399 M 0.000 -100.00 % 86.553 M
Common stock 460.000 M 0.00 % 460.000 M 0.00 % 460.000 M 0.00 % 460.000 M 0.00 % 460.000 M 15.00 % 400.000 M 0.00 % 400.000 M 0.00 % 400.000 M 0.00 % 400.000 M 0.000 -100.00 % 400.000 M
Total equity 1.013 B -10.26 % 1.128 B 4.79 % 1.077 B 5.97 % 1.016 B 7.91 % 941.690 M 38.14 % 681.693 M 4.46 % 652.573 M 6.30 % 613.916 M 4.20 % 589.191 M -1.35 % 597.233 M 0.00 % 597.233 M
Other non current liabilities 23.531 M -12.43 % 26.871 M -8.78 % 29.457 M -14.28 % 34.364 M -6.78 % 36.865 M -10.18 % 41.043 M -13.68 % 47.549 M 24.95 % 38.053 M -39.08 % 62.461 M 110.46 % -597.233 M -1 054.58 % 62.565 M
Long term debt 13.587 M -0.83 % 13.701 M -44.73 % 24.789 M 3.91 % 23.856 M -28.21 % 33.229 M -0.68 % 33.455 M 84.22 % 18.160 M -39.57 % 30.053 M 55.39 % 19.340 M 0.000 -100.00 % 20.507 M
Total non current liabilities 40.161 M -6.52 % 42.961 M -24.00 % 56.530 M -7.24 % 60.941 M -17.11 % 73.520 M -7.11 % 79.148 M 9.65 % 72.180 M -4.23 % 75.368 M -7.86 % 81.801 M 113.70 % -597.233 M -758.86 % 90.646 M
Other current liabilities 474.349 M 62.47 % 291.962 M 0.60 % 290.220 M 10.66 % 262.254 M -7.70 % 284.122 M 7.03 % 265.464 M -4.76 % 278.730 M 2.91 % 270.840 M 18.43 % 228.699 M 0.000 -100.00 % 264.650 M
Deferred revenue 0.000 0.000 0.000 0.000 100.00 % -19.399 M -106.90 % 281.299 M -2.29 % 287.901 M 6.02 % 271.565 M 15.70 % 234.714 M 0.000 -100.00 % 275.949 M
Short term debt 88.537 M 54.60 % 57.268 M -18.22 % 70.031 M -21.57 % 89.286 M -4.21 % 93.207 M 34.97 % 69.059 M 0.04 % 69.030 M -11.34 % 77.855 M -10.32 % 86.810 M 0.000 -100.00 % 68.675 M
Total current liabilities 601.110 M 46.58 % 410.082 M 0.00 % 410.066 M 5.56 % 388.465 M -5.93 % 412.940 M 12.35 % 367.564 M -1.70 % 373.920 M 2.32 % 365.447 M 6.13 % 344.352 M 0.000 -100.00 % 363.597 M
Total liabilities 641.271 M 41.55 % 453.043 M -2.90 % 466.596 M 3.83 % 449.406 M -7.62 % 486.460 M 8.90 % 446.712 M 0.14 % 446.100 M 1.20 % 440.815 M 3.44 % 426.153 M 171.35 % -597.233 M -231.48 % 454.243 M
Other non current assets 87.722 M 83.19 % 47.886 M -88.24 % 407.052 M 1 165.67 % 32.161 M -20.98 % 40.700 M 6.77 % 38.121 M 20.94 % 31.521 M 5.06 % 30.004 M 29.75 % 23.124 M 107.04 % -328.272 M -1 669.55 % 20.915 M
Long term investments 0.000 -100.00 % 16.347 M 106.11 % -267.547 M -3 039.11 % 9.103 M 7.46 % 8.471 M 0.00 % 8.471 M -10.41 % 9.455 M 36.77 % 6.913 M 0.35 % 6.889 M 0.000 -100.00 % 6.889 M
Intangible assets 186.029 M 168.34 % 69.325 M -1.96 % 70.712 M -2.32 % 72.389 M -2.18 % 74.001 M -1.94 % 75.463 M -60.35 % 190.315 M 673.67 % -33.175 M -177.21 % 42.968 M 0.000 -100.00 % 155.393 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 67.650 M -2.42 % 69.325 M -1.96 % 70.712 M -2.32 % 72.389 M -2.18 % 74.001 M -1.94 % 75.463 M -1.70 % 76.769 M -2.11 % 78.427 M -1.99 % 80.020 M 0.000 -100.00 % 80.891 M
Property plant equipment net 773.961 M 0.73 % 768.344 M 56.43 % 491.176 M -0.99 % 496.070 M -0.10 % 496.582 M 1.71 % 488.240 M 8.49 % 450.045 M -1.51 % 456.937 M -1.79 % 465.263 M 0.000 -100.00 % 445.303 M
Total non current assets 930.928 M 3.06 % 903.265 M 28.57 % 702.560 M 15.03 % 610.771 M -1.45 % 619.754 M 1.37 % 611.381 M 7.44 % 569.050 M -0.98 % 574.694 M -0.54 % 577.843 M 276.03 % -328.272 M -159.16 % 554.884 M
Other current assets 17.413 M 28.24 % 13.578 M 13.38 % 11.976 M -20.56 % 15.075 M -89.27 % 140.519 M 26.90 % 110.731 M -19.32 % 137.255 M -21.32 % 174.443 M 56.08 % 111.763 M 0.000 -100.00 % 112.954 M
Short term investments 180.503 M -38.95 % 295.642 M 2.43 % 288.635 M 4 796.27 % 5.895 M 17.90 % 5.000 M -15.18 % 5.895 M 17.90 % 5.000 M 0.00 % 5.000 M 0.00 % 5.000 M 0.000 -100.00 % 5.000 M
cash and cash equivalents 319.274 M 104.30 % 156.275 M -52.39 % 328.264 M -44.82 % 594.880 M 3.30 % 575.900 M 74.38 % 330.254 M 4.68 % 315.491 M 11.75 % 282.316 M 7.80 % 261.900 M 0.000 -100.00 % 323.272 M
Cash and short term investments 499.777 M 10.59 % 451.917 M -26.74 % 616.899 M 2.68 % 600.775 M 3.42 % 580.900 M 72.81 % 336.149 M 4.89 % 320.491 M 11.55 % 287.316 M 7.65 % 266.900 M -18.70 % 328.272 M 0.00 % 328.272 M
Total current assets 722.898 M 6.60 % 678.157 M -19.35 % 840.847 M -1.64 % 854.828 M 5.74 % 808.396 M 56.36 % 517.024 M -2.38 % 529.623 M 10.33 % 480.037 M 9.72 % 437.501 M 33.27 % 328.272 M -33.90 % 496.592 M
Inventory 19.679 M 5.20 % 18.707 M 3.68 % 18.043 M 1.37 % 17.800 M -6.94 % 19.128 M 8.00 % 17.711 M -5.63 % 18.768 M 2.68 % 18.278 M 15.17 % 15.870 M 0.000 -100.00 % 12.647 M
Net receivables 186.029 M -4.09 % 193.955 M 0.01 % 193.929 M -12.32 % 221.178 M 225.99 % 67.849 M 29.40 % 52.433 M -72.45 % 190.315 M 673.67 % -33.175 M -177.21 % 42.968 M 0.000 -100.00 % 155.393 M
Tax assets 1.595 M 17.02 % 1.363 M 16.80 % 1.167 M 11.35 % 1.048 M 112.37 % -8.471 M -880.02 % 1.086 M -13.81 % 1.260 M -47.78 % 2.413 M -5.26 % 2.547 M 0.000 -100.00 % 886.000 K
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 10.110 M 19.48 % 8.462 M -20.40 % 10.631 M -27.35 % 14.633 M -15.51 % 17.319 M 95.81 % 8.845 M -7.63 % 9.576 M 5.93 % 9.040 M -43.47 % 15.992 M 0.000 -100.00 % 11.009 M
Tax payables 28.114 M -46.34 % 52.390 M 33.70 % 39.184 M 75.78 % 22.292 M 21.87 % 18.292 M -24.40 % 24.196 M 45.90 % 16.584 M 115.04 % 7.712 M -39.99 % 12.851 M 0.000 -100.00 % 19.263 M
Deferred revenue non current 3.043 M 27.38 % 2.389 M 4.60 % 2.284 M -16.06 % 2.721 M -20.58 % 3.426 M -26.32 % 4.650 M -28.14 % 6.471 M -10.89 % 7.262 M 14.89 % 6.321 M 0.000 -100.00 % 7.574 M
Minority interest 0.000 0.000 0.000 -100.00 % 8.092 M -3.39 % 8.376 M -2.41 % 8.583 M -2.21 % 8.777 M -3.12 % 9.060 M -3.89 % 9.427 M 0.000 -100.00 % 9.988 M
Capital lease obligations 17.708 M -0.53 % 17.803 M -42.67 % 31.051 M 3.57 % 29.982 M -9.09 % 32.981 M -0.07 % 33.003 M 151.84 % 13.105 M -0.92 % 13.227 M -4.97 % 13.919 M 0.000 -100.00 % 14.726 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 412.527 M 5.28 % 391.826 M 0.00 % 391.826 M 0.77 % 388.815 M 9.93 % 353.684 M 191.42 % 121.365 M 0.00 % 121.365 M 0.00 % 121.365 M 25.52 % 96.687 M 868.03 % 9.988 M -90.08 % 100.692 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.654 B 4.58 % 1.581 B 2.46 % 1.543 B 5.31 % 1.466 B 2.62 % 1.428 B 26.56 % 1.128 B 2.71 % 1.099 B 4.17 % 1.055 B 3.88 % 1.015 B 0.000 -100.00 % 1.051 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 121.851 M 187 563.08 % -65.000 K 99.97 % -221.563 M -288.19 % -57.076 M -237.31 % -16.921 M -353.76 % 6.668 M 248.08 % -4.503 M -129.02 % 15.516 M 164.05 % -24.223 M -76.86 % -13.696 M
Accounts receivables 8.058 M 3 388.98 % -245.000 K -100.90 % 27.156 M 189.09 % -30.480 M -69.43 % -17.990 M -163.75 % 28.221 M 0.000 0.000 0.000 0.000
Inventory -972.000 K -46.39 % -664.000 K -173.25 % -243.000 K -118.30 % 1.328 M 193.72 % -1.417 M -47 333.33 % 3.000 K 100.61 % -490.000 K -119.29 % 2.540 M 580.15 % -529.000 K 93.22 % -7.797 M
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 114.765 M 13 497.75 % 844.000 K 100.34 % -248.476 M -789.83 % -27.924 M -1 223.25 % 2.486 M 111.53 % -21.556 M 0.000 -100.00 % 19.192 M 0.000 0.000
Other non cash items -39.786 M -3 725.58 % -1.040 M -2 463.64 % 44.000 K 100.20 % -21.615 M -1 505.87 % -1.346 M -22 333.33 % -6.000 K 98.12 % -319.000 K 97.32 % -11.923 M -63.19 % -7.306 M -40 488.89 % -18.000 K
Net cash provided by operating activities 171.081 M 116.51 % 79.017 M 163.56 % -124.325 M -530.89 % 28.853 M -21.42 % 36.716 M -34.24 % 55.835 M -1.30 % 56.569 M -1.38 % 57.360 M 17 994.64 % 317.000 K -98.88 % 28.301 M
Investments in property plant and equipment -10.681 M 95.06 % -216.214 M -2 365.66 % -8.769 M 28.20 % -12.213 M 43.15 % -21.483 M -165.55 % -8.090 M 20.86 % -10.222 M 36.62 % -16.129 M -16.15 % -13.886 M 33.88 % -21.001 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -15.000 K 99.50 % -2.980 M 64.48 % -8.390 M -1 227.53 % -632.000 K 0.000 100.00 % -1.795 M 29.39 % -2.542 M -10 491.67 % -24.000 K 96.00 % -600.000 K 0.000
Sales maturities of investments 1.600 M -11.11 % 1.800 M 0.000 0.000 0.000 -100.00 % 989.000 K 0.000 0.000 -100.00 % 600.000 K 0.000
Other investing activites -28.591 M -27.80 % -22.372 M 76.68 % -95.947 M -788.93 % 13.927 M 389.90 % -4.804 M 78.33 % -22.165 M -1 361.11 % -1.517 M 86.12 % -10.927 M -68.13 % -6.499 M -21.96 % -5.329 M
Net cash used for investing activites -37.687 M 84.28 % -239.766 M -111.98 % -113.106 M -10 553.42 % 1.082 M 104.12 % -26.287 M 25.53 % -35.300 M -151.55 % -14.033 M 48.18 % -27.080 M -32.84 % -20.385 M 21.83 % -26.079 M
Debt repayment 29.000 M 390.00 % -10.000 M 58.33 % -24.000 M -240.14 % -7.056 M -135.59 % 19.824 M 574.83 % -4.175 M 54.49 % -9.174 M -0.02 % -9.172 M -138.49 % 23.829 M 486.02 % -6.173 M
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 0.000 0.000 0.000 0.000 0.000 100.00 % -60.000 M 0.000
Other financing activites 605.000 K 148.79 % -1.240 M 76.08 % -5.185 M -32.98 % -3.899 M -101.81 % 215.393 M 13 587.35 % -1.597 M -754.01 % -187.000 K 72.98 % -692.000 K 98.86 % -60.451 M -8 169.63 % -731.000 K
Net cash used provided by financing activities 29.605 M 363.39 % -11.240 M 61.49 % -29.185 M -166.41 % -10.955 M -104.66 % 235.217 M 4 175.14 % -5.772 M 38.34 % -9.361 M 5.10 % -9.864 M 73.07 % -36.622 M -430.45 % -6.904 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 162.999 M 194.77 % -171.989 M 35.49 % -266.616 M -1 504.72 % 18.980 M -92.27 % 245.646 M 1 563.93 % 14.763 M -55.50 % 33.175 M 62.50 % 20.416 M 136.01 % -56.690 M -1 110.81 % -4.682 M
Cash at beginning of period 156.275 M -52.39 % 328.264 M -44.82 % 594.880 M 3.30 % 575.900 M 74.38 % 330.254 M 4.68 % 315.491 M 11.75 % 282.316 M 7.80 % 261.900 M -17.79 % 318.590 M -1.45 % 323.272 M
Cash at end of period 319.274 M 104.30 % 156.275 M -52.39 % 328.264 M -44.82 % 594.880 M 3.30 % 575.900 M 74.38 % 330.254 M 4.68 % 315.491 M 11.75 % 282.316 M 7.80 % 261.900 M -17.79 % 318.590 M
Operating cash flow 171.081 M 116.51 % 79.017 M 163.56 % -124.325 M -530.89 % 28.853 M -21.42 % 36.716 M -34.24 % 55.835 M -1.30 % 56.569 M -1.38 % 57.360 M 17 994.64 % 317.000 K -98.88 % 28.301 M
Capital expenditure -14.247 M 93.53 % -220.034 M -1 632.96 % -12.697 M 21.73 % -16.222 M 36.54 % -25.562 M -107.33 % -12.329 M -20.61 % -10.222 M 48.97 % -20.032 M -12.95 % -17.736 M 15.55 % -21.001 M
Free CashFlow 156.834 M 211.22 % -141.017 M -2.92 % -137.022 M -1 184.81 % 12.631 M 13.24 % 11.154 M -74.36 % 43.506 M -6.13 % 46.347 M 24.16 % 37.328 M 314.29 % -17.419 M -338.62 % 7.300 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023
Date Form 10K
2024
2023
2022
2021
2020