
IRRC Corporation 7325.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 9.425 B 18.97 % | 7.922 B 31.93 % | 6.005 B 15.49 % | 5.199 B 12.26 % | 4.631 B 11.11 % | 4.168 B |
Net income | 435.448 M 23.84 % | 351.624 M 2 092.31 % | 16.039 M -93.73 % | 255.984 M 9.71 % | 233.322 M -27.81 % | 323.208 M |
Income before tax | 688.220 M 34.46 % | 511.845 M 345.39 % | 114.921 M -71.51 % | 403.308 M 11.72 % | 360.999 M -25.55 % | 484.863 M |
Income before tax ratio | 0.07 13.02 % | 0.06 237.60 % | 0.02 -75.33 % | 0.08 -0.48 % | 0.08 -32.99 % | 0.12 |
EBITDA | 1.090 B 36.99 % | 795.493 M 93.44 % | 411.242 M -37.26 % | 655.426 M 14.55 % | 572.174 M -12.35 % | 652.811 M |
Net income ratio | 0.05 4.09 % | 0.04 1 561.72 % | 0.00 -94.57 % | 0.05 -2.27 % | 0.05 -35.03 % | 0.08 |
Ratio EBITDA | 0.12 15.14 % | 0.10 46.62 % | 0.07 -45.67 % | 0.13 2.04 % | 0.12 -21.11 % | 0.16 |
Gross profit ratio | 0.78 -0.57 % | 0.79 -5.87 % | 0.84 0.20 % | 0.83 -2.27 % | 0.85 -1.44 % | 0.87 |
Weighted average shs out dil | 8.194 M -1.12 % | 8.287 M -4.17 % | 8.647 M 0.12 % | 8.636 M -0.02 % | 8.638 M -0.17 % | 8.653 M |
Weighted average shs out | 8.194 M -1.12 % | 8.287 M -4.17 % | 8.647 M 1.14 % | 8.549 M 0.14 % | 8.538 M 0.00 % | 8.538 M |
EPS diluted | 52.65 24.29 % | 42.36 2 189.73 % | 1.85 -93.76 % | 29.64 9.74 % | 27.01 -27.68 % | 37.35 |
Earnings per share | 53.14 25.45 % | 42.36 2 189.73 % | 1.85 -93.82 % | 29.94 9.55 % | 27.33 -27.81 % | 37.86 |
Gross profit | 7.368 B 18.29 % | 6.229 B 24.19 % | 5.015 B 15.72 % | 4.334 B 9.71 % | 3.950 B 9.51 % | 3.607 B |
Income tax expense | 236.935 M 59.31 % | 148.729 M 50.41 % | 98.881 M -32.88 % | 147.323 M 15.39 % | 127.676 M -21.02 % | 161.654 M |
Cost of revenue | 2.057 B 21.47 % | 1.693 B 71.17 % | 989.096 M 14.31 % | 865.268 M 27.06 % | 680.991 M 21.38 % | 561.062 M |
General and administrative expenses | 0.000 -100.00 % | 5.101 B 25.70 % | 4.058 B 14.79 % | 3.535 B 11.97 % | 3.157 B 12.87 % | 2.797 B |
Selling and marketing expenses | 0.000 -100.00 % | 635.000 M -16.34 % | 759.000 M 113.80 % | 355.000 M -12.99 % | 408.000 M 27.10 % | 321.000 M |
Other expenses | 0.000 100.00 % | -12.529 M -450.95 % | 3.570 M -78.96 % | 16.970 M 158.93 % | 6.554 M 455.62 % | -1.843 M |
Operating expenses | 0.000 -100.00 % | 5.733 B 18.77 % | 4.828 B 23.28 % | 3.916 B 9.25 % | 3.585 B 14.59 % | 3.128 B |
Cost and expenses | 8.683 B 16.92 % | 7.426 B 27.67 % | 5.817 B 21.66 % | 4.781 B 12.09 % | 4.266 B 15.62 % | 3.689 B |
Research and development expenses | 0.000 -100.00 % | 10.000 M 42.86 % | 7.000 M -22.22 % | 9.000 M -30.77 % | 13.000 M 8.33 % | 12.000 M |
Selling general and administrative expenses | 0.000 -100.00 % | 5.736 B 19.08 % | 4.817 B 23.83 % | 3.890 B 9.12 % | 3.565 B 14.34 % | 3.118 B |
Interest income | 1.033 M 289.81 % | 265.000 K -9.25 % | 292.000 K 6.18 % | 275.000 K 0.00 % | 275.000 K -16.41 % | 329.000 K |
Interest expense | 0.000 -100.00 % | 770.000 K 874.68 % | 79.000 K -55.11 % | 176.000 K 24.82 % | 141.000 K -1.40 % | 143.000 K |
Depreciation and amortization | 348.090 M 16.00 % | 300.066 M 12.66 % | 266.351 M 12.26 % | 237.267 M 14.99 % | 206.335 M 18.78 % | 173.712 M |
Operating income | 741.623 M 49.69 % | 495.426 M 163.68 % | 187.890 M -55.07 % | 418.158 M 14.30 % | 365.837 M -23.66 % | 479.241 M |
Operating income ratio | 0.08 25.82 % | 0.06 99.86 % | 0.03 -61.09 % | 0.08 1.81 % | 0.08 -31.29 % | 0.11 |
Total other income expenses net | -53.403 M -425.25 % | 16.419 M 122.50 % | -72.969 M -391.37 % | -14.850 M -206.95 % | -4.838 M -186.05 % | 5.622 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -2.207 B -23.92 % | -1.781 B -168.74 % | -662.670 M 57.92 % | -1.575 B -8.60 % | -1.450 B 7.40 % | -1.566 B |
Total investments | 0.000 -100.00 % | 696.000 M 421.42 % | 133.481 M 20.36 % | 110.900 M 9.77 % | 101.027 M 1.00 % | 100.027 M |
Total debt | 16.000 M -82.22 % | 90.000 M 467.47 % | 15.860 M 96.00 % | 8.092 M -36.23 % | 12.689 M -97.65 % | 539.999 M |
Accumulated other comprehensive income loss | 15.000 K 0.00 % | 15.000 K -99.25 % | 2.000 M 246.02 % | 578.000 K | 0.000 -100.00 % | 3.500 B |
Retained earnings | 1.616 B 20.18 % | 1.345 B 20.06 % | 1.120 B -7.19 % | 1.207 B 14.98 % | 1.049 B 14.25 % | 918.584 M |
Common stock | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 2.21 % | 1.325 B 0.48 % | 1.319 B 0.00 % | 1.319 B |
Total equity | 3.945 B 7.26 % | 3.678 B 1.76 % | 3.614 B -4.91 % | 3.801 B 4.67 % | 3.631 B 157.16 % | 1.412 B |
Other non current liabilities | -829.608 M -124.78 % | -369.069 M -1 783.94 % | 21.917 M | 0.000 -100.00 % | 20.000 M | 0.000 |
Long term debt | 0.000 -100.00 % | 16.000 M 34.41 % | 11.904 M | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 0.000 -100.00 % | 71.003 M 223.96 % | 21.917 M 18.58 % | 18.483 M -7.59 % | 20.000 M -15.93 % | 23.789 M |
Other current liabilities | -16.000 M -101.41 % | 1.131 B 67.20 % | 676.673 M 18.34 % | 571.809 M 15.62 % | 494.578 M 44.84 % | 341.463 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 16.000 M -78.38 % | 74.000 M 1 770.58 % | 3.956 M -51.11 % | 8.092 M 76.03 % | 4.597 M | 0.000 |
Total current liabilities | 0.000 -100.00 % | 1.437 B 66.58 % | 862.724 M 13.69 % | 758.863 M 20.19 % | 631.397 M 40.55 % | 449.232 M |
Total liabilities | 2.107 B 39.72 % | 1.508 B 70.47 % | 884.641 M 13.80 % | 777.346 M 19.59 % | 650.010 M 37.42 % | 473.021 M |
Other non current assets | -1.605 B -254.99 % | -452.203 M -523.61 % | 106.749 M 3.01 % | 103.633 M 0.38 % | 103.240 M 17.43 % | 87.919 M |
Long term investments | 0.000 -100.00 % | 696.000 M 421.42 % | 133.481 M 20.36 % | 110.900 M 9.77 % | 101.027 M 1.00 % | 100.027 M |
Intangible assets | 0.000 -100.00 % | 1.006 B 63.34 % | 615.746 M 8.99 % | 564.965 M 12.40 % | 502.650 M 8.44 % | 463.523 M |
GoodWill | 1.228 B 586.02 % | 179.057 M 214.78 % | 56.883 M -15.05 % | 66.958 M -14.29 % | 78.126 M -12.51 % | 89.294 M |
Goodwill and intangible assets | 1.221 B 3.02 % | 1.185 B 76.14 % | 672.629 M 6.44 % | 631.923 M 8.81 % | 580.776 M 5.06 % | 552.817 M |
Property plant equipment net | 320.158 M -52.77 % | 677.861 M 2.77 % | 659.589 M 0.27 % | 657.828 M -1.73 % | 669.413 M 21.23 % | 552.207 M |
Total non current assets | 0.000 -100.00 % | 2.169 B 30.07 % | 1.668 B 6.35 % | 1.568 B 4.18 % | 1.505 B 12.26 % | 1.341 B |
Other current assets | -3.451 B -1 570.85 % | 234.636 M -30.57 % | 337.958 M 135.09 % | 143.759 M 2.59 % | 140.123 M 24.59 % | 112.466 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 2.223 B 18.81 % | 1.871 B 16.87 % | 1.601 B -28.32 % | 2.233 B 7.80 % | 2.072 B -1.62 % | 2.106 B |
Cash and short term investments | 2.223 B 18.81 % | 1.871 B 16.87 % | 1.601 B -28.32 % | 2.233 B 7.80 % | 2.072 B -1.62 % | 2.106 B |
Total current assets | 0.000 -100.00 % | 3.017 B 6.55 % | 2.831 B -5.94 % | 3.010 B 8.43 % | 2.776 B 5.44 % | 2.633 B |
Inventory | 0.000 | 0.000 -100.00 % | 53.500 M 1 188.54 % | 4.152 M 1 472.73 % | 264.000 K -58.62 % | 638.000 K |
Net receivables | 1.228 B 34.79 % | 911.293 M 8.62 % | 839.000 M 33.39 % | 629.000 M 11.52 % | 564.000 M 36.23 % | 414.000 M |
Tax assets | 64.502 M 3.01 % | 62.616 M -34.17 % | 95.123 M 49.29 % | 63.717 M 25.93 % | 50.599 M 6.16 % | 47.665 M |
Other assets | 6.052 B 605 178 500.00 % | 1.000 K -50.00 % | 2.000 K 300.00 % | -1.000 K -150.00 % | 2.000 K 100.00 % | 1.000 K |
Account payables | 0.000 -100.00 % | 57.000 M -48.88 % | 111.495 M 83.80 % | 60.662 M 10.65 % | 54.822 M 15.49 % | 47.469 M |
Tax payables | 0.000 -100.00 % | 174.657 M 147.39 % | 70.600 M -40.32 % | 118.300 M 52.84 % | 77.400 M 28.36 % | 60.300 M |
Deferred revenue non current | 816.700 M 170.34 % | 302.096 M 24.24 % | 243.164 M 2.21 % | 237.900 M | 0.000 -100.00 % | 474.968 M |
Minority interest | 61.270 M 34.86 % | 45.433 M 61.92 % | 28.059 M 101.26 % | -2.225 B -8.07 % | -2.059 B 1.41 % | -2.088 B |
Capital lease obligations | 0.000 | 0.000 -100.00 % | 11.904 M | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 -100.00 % | 1.120 B -7.19 % | 1.207 B 14.98 % | 1.049 B 14.25 % | 918.584 M |
Other total stockholders equity | 912.687 M -2.17 % | 932.938 M -16.06 % | 1.111 B -12.35 % | 1.268 B 0.50 % | 1.262 B -0.01 % | 1.262 B |
Deferred tax liabilities non current | 12.908 M -70.00 % | 43.025 M 261.43 % | 11.904 M 20.85 % | 9.850 M | 0.000 -100.00 % | 12.690 M |
Other liabilities | 2.107 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 6.052 B 16.70 % | 5.186 B 15.27 % | 4.499 B -1.73 % | 4.578 B 6.94 % | 4.281 B 7.74 % | 3.973 B |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 189.948 M -33.69 % | 286.461 M 403.56 % | -94.368 M -158.15 % | 162.282 M 418.63 % | -50.931 M 64.83 % | -144.798 M |
Accounts receivables | 0.000 -100.00 % | 45.330 M 117.43 % | -260.000 M -387.67 % | -53.315 M 23.26 % | -69.477 M 16.29 % | -83.000 M |
Inventory | -4.520 M -176.75 % | 5.889 M 174.17 % | -7.940 M -7 320.56 % | -107.000 K 98.31 % | -6.338 M -9.03 % | -5.813 M |
Accounts payables | 28.197 M 152.54 % | -53.672 M -205.59 % | 50.832 M 770.56 % | 5.839 M -20.59 % | 7.353 M -70.33 % | 24.785 M |
Other working capital | 166.271 M -42.24 % | 287.887 M | 0.000 -100.00 % | 215.704 M 1 130.41 % | 17.531 M 128.74 % | -61.000 M |
Other non cash items | 101.985 M 123.69 % | 45.593 M 126.63 % | 20.118 M 150.36 % | -39.949 M -188.27 % | 45.258 M 130.53 % | -148.262 M |
Net cash provided by operating activities | 1.075 B 9.32 % | 983.744 M 372.72 % | 208.101 M -66.14 % | 614.600 M 41.72 % | 433.662 M 112.73 % | 203.860 M |
Investments in property plant and equipment | -380.115 M -18.98 % | -319.475 M -7.39 % | -297.478 M 0.47 % | -298.894 M 3.60 % | -310.049 M -48.54 % | -208.736 M |
Acquisitions net | -151.609 M 52.17 % | -316.953 M | 0.000 -100.00 % | 172.000 K 1 223.08 % | 13.000 K 100.01 % | -200.000 M |
Purchases of investments | 0.000 | 0.000 100.00 % | -65.581 M -562.43 % | -9.900 M -890.00 % | -1.000 M 99.00 % | -100.000 M |
Sales maturities of investments | 100.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | -29.795 M -95.45 % | -15.244 M 73.96 % | -58.533 M -14.67 % | -51.044 M -2.87 % | -49.621 M 44.54 % | -89.474 M |
Net cash used for investing activites | -461.519 M 29.18 % | -651.672 M -54.57 % | -421.592 M -17.22 % | -359.666 M 0.27 % | -360.657 M 39.71 % | -598.210 M |
Debt repayment | -77.626 M -358.75 % | 30.000 M 808.55 % | -4.234 M 7.90 % | -4.597 M 0.00 % | -4.597 M -5.85 % | -4.343 M |
Common stock issued | 0.000 | 0.000 -100.00 % | 58.100 M 366.67 % | 12.450 M | 0.000 | 0.000 |
Common stock repurchased | -20.290 M 88.78 % | -180.913 M 4.08 % | -188.617 M | 0.000 | 0.000 | 0.000 |
Dividends paid | -164.103 M -29.58 % | -126.644 M -23.30 % | -102.711 M -0.38 % | -102.320 M 0.05 % | -102.370 M 40.01 % | -170.643 M |
Other financing activites | -999.000 -100.00 % | 215.500 M 218.51 % | -181.845 M -18 184 400.00 % | -1.000 K 99.41 % | -170.000 K -161.54 % | -65.000 K |
Net cash used provided by financing activities | -262.020 M -322.22 % | -62.057 M 85.20 % | -419.307 M -343.86 % | -94.468 M 11.83 % | -107.137 M 38.80 % | -175.051 M |
Effect of forex changes on cash | -1.000 K -200.00 % | 1.000 K -99.74 % | 384.000 K -64.01 % | 1.067 M 819.83 % | 116.000 K 11 700.00 % | -1.000 K |
Net change in cash | 351.931 M 30.34 % | 270.016 M 142.70 % | -632.414 M -491.51 % | 161.533 M 574.87 % | -34.016 M 94.03 % | -569.403 M |
Cash at beginning of period | 1.871 B 16.87 % | 1.601 B -28.32 % | 2.233 B 7.80 % | 2.072 B -1.62 % | 2.106 B -21.29 % | 2.675 B |
Cash at end of period | 2.223 B 18.81 % | 1.871 B 16.87 % | 1.601 B -28.32 % | 2.233 B 7.80 % | 2.072 B -1.62 % | 2.106 B |
Operating cash flow | 1.075 B 9.32 % | 983.744 M 372.72 % | 208.101 M -66.14 % | 614.600 M 41.72 % | 433.662 M 112.73 % | 203.860 M |
Capital expenditure | -74.289 M 76.75 % | -319.475 M -7.39 % | -297.478 M 0.47 % | -298.894 M 3.60 % | -310.049 M -48.54 % | -208.736 M |
Free CashFlow | 1.001 B 50.72 % | 664.269 M 843.22 % | -89.377 M -128.31 % | 315.706 M 155.40 % | 123.613 M 2 635.13 % | -4.876 M |
2025 | 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 | 2022-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2.638 B 14.39 % | 2.306 B 4.22 % | 2.213 B -2.34 % | 2.266 B 0.46 % | 2.256 B 7.98 % | 2.089 B 2.02 % | 2.048 B 33.86 % | 1.530 B -7.02 % | 1.645 B 11.85 % | 1.471 B -7.45 % | 1.589 B 22.30 % | 1.299 B |
Net income | 137.289 M -2.85 % | 141.322 M 221.19 % | 44.000 M -60.71 % | 112.000 M -12.77 % | 128.398 M 13.65 % | 112.979 M 17.70 % | 95.986 M 573.07 % | 14.261 M -0.49 % | 14.331 M 119.62 % | -73.058 M -357.14 % | 28.412 M -38.71 % | 46.354 M |
Income before tax | 179.239 M -24.81 % | 238.371 M 167.83 % | 89.000 M -50.28 % | 179.000 M 40.51 % | 127.395 M -30.28 % | 182.723 M 9.48 % | 166.895 M 379.14 % | 34.832 M 62.65 % | 21.415 M 142.89 % | -49.934 M -183.19 % | 60.023 M -28.04 % | 83.417 M |
Income before tax ratio | 0.07 -34.27 % | 0.10 156.99 % | 0.04 -49.09 % | 0.08 39.86 % | 0.06 -35.43 % | 0.09 7.32 % | 0.08 257.95 % | 0.02 74.93 % | 0.01 138.34 % | -0.03 -189.89 % | 0.04 -41.16 % | 0.06 |
EBITDA | 333.762 M 2.50 % | 325.628 M 97.35 % | 165.000 M -35.48 % | 255.750 M 21.35 % | 210.750 M -4.85 % | 221.500 M -4.94 % | 233.000 M 150.91 % | 92.863 M 333.64 % | 21.415 M 423.78 % | -6.614 M -105.24 % | 126.332 M 56.29 % | 80.834 M |
Net income ratio | 0.05 -15.08 % | 0.06 208.18 % | 0.02 -59.77 % | 0.05 -13.17 % | 0.06 5.25 % | 0.05 15.37 % | 0.05 402.82 % | 0.01 7.02 % | 0.01 117.54 % | -0.05 -377.84 % | 0.02 -49.88 % | 0.04 |
Ratio EBITDA | 0.13 -10.40 % | 0.14 89.36 % | 0.07 -33.94 % | 0.11 20.80 % | 0.09 -11.88 % | 0.11 -6.82 % | 0.11 87.44 % | 0.06 366.37 % | 0.01 389.48 % | 0.00 -105.66 % | 0.08 27.79 % | 0.06 |
Gross profit ratio | 0.79 -0.63 % | 0.79 3.48 % | 0.77 -1.27 % | 0.78 -1.80 % | 0.79 0.84 % | 0.78 5.94 % | 0.74 -12.25 % | 0.84 3.85 % | 0.81 -3.68 % | 0.84 1.16 % | 0.83 -2.69 % | 0.86 |
Weighted average shs out dil | 8.258 M -0.77 % | 8.323 M 1.40 % | 8.207 M 0.00 % | 8.207 M 0.00 % | 8.207 M -2.38 % | 8.408 M 1.19 % | 8.309 M -1.17 % | 8.408 M -1.58 % | 8.543 M -1.61 % | 8.683 M -0.29 % | 8.708 M 0.62 % | 8.654 M |
Weighted average shs out | 8.197 M -0.03 % | 8.199 M -0.10 % | 8.207 M 0.00 % | 8.207 M 0.00 % | 8.207 M -2.38 % | 8.408 M 1.19 % | 8.309 M -1.17 % | 8.408 M -1.58 % | 8.543 M -1.61 % | 8.683 M -0.29 % | 8.708 M 0.62 % | 8.654 M |
EPS diluted | 16.62 -2.12 % | 16.98 216.79 % | 5.36 -60.73 % | 13.65 -12.50 % | 15.60 13.54 % | 13.74 18.96 % | 11.55 579.41 % | 1.70 -3.41 % | 1.76 120.93 % | -8.41 -357.98 % | 3.26 -39.18 % | 5.36 |
Earnings per share | 16.75 -2.84 % | 17.24 221.64 % | 5.36 -60.73 % | 13.65 -12.50 % | 15.60 13.54 % | 13.74 18.96 % | 11.55 579.41 % | 1.70 -3.41 % | 1.76 120.93 % | -8.41 -357.98 % | 3.26 -39.18 % | 5.36 |
Gross profit | 2.080 B 13.68 % | 1.830 B 7.84 % | 1.697 B -3.58 % | 1.760 B -1.34 % | 1.784 B 8.88 % | 1.638 B 8.08 % | 1.516 B 17.46 % | 1.291 B -3.44 % | 1.337 B 7.74 % | 1.241 B -6.38 % | 1.325 B 19.00 % | 1.113 B |
Income tax expense | 34.824 M -61.43 % | 90.279 M 105.18 % | 44.000 M -34.33 % | 67.000 M 639.02 % | -12.430 M -117.58 % | 70.714 M 6.59 % | 66.341 M 175.23 % | 24.104 M 240.31 % | 7.083 M -69.37 % | 23.124 M -26.85 % | 31.612 M -14.71 % | 37.062 M |
Cost of revenue | 557.959 M 17.14 % | 476.308 M -7.69 % | 516.000 M 1.98 % | 506.000 M 7.29 % | 471.634 M 4.69 % | 450.515 M -15.26 % | 531.671 M 122.39 % | 239.069 M -22.53 % | 308.588 M 34.00 % | 230.297 M -12.83 % | 264.190 M 42.02 % | 186.021 M |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.015 B | 0.000 | 0.000 | 0.000 -100.00 % | 510.000 M | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 635.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 759.000 M | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 -100.00 % | 1.593 B | 0.000 | 0.000 100.00 % | -12.656 M -11 300.00 % | 113.000 K 132.56 % | -347.000 K -196.12 % | 361.000 K -15.46 % | 427.000 K -46.02 % | 791.000 K | 0.000 | 0.000 |
Operating expenses | 0.000 -100.00 % | 1.593 B -1.36 % | 1.615 B 2.28 % | 1.579 B -4.15 % | 1.647 B 11.07 % | 1.483 B 9.81 % | 1.351 B 7.85 % | 1.252 B -2.08 % | 1.279 B 2.48 % | 1.248 B -1.42 % | 1.266 B 22.91 % | 1.030 B |
Cost and expenses | 2.397 B 15.84 % | 2.069 B -2.90 % | 2.131 B 2.21 % | 2.085 B -1.60 % | 2.119 B 9.59 % | 1.934 B 2.73 % | 1.882 B 26.21 % | 1.491 B -6.06 % | 1.588 B 7.39 % | 1.478 B -3.52 % | 1.532 B 25.73 % | 1.219 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.000 M | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 0.000 | 0.000 -100.00 % | 1.615 B 2.28 % | 1.579 B -4.30 % | 1.650 B 11.26 % | 1.483 B 9.77 % | 1.351 B 7.91 % | 1.252 B -1.34 % | 1.269 B 1.68 % | 1.248 B -1.58 % | 1.268 B 22.87 % | 1.032 B |
Interest income | 18.000 K -97.85 % | 839.000 K 10 387.50 % | 8.000 K -95.24 % | 168.000 K 162.50 % | 64.000 K -7.25 % | 69.000 K 9.52 % | 63.000 K -8.70 % | 69.000 K 6.15 % | 65.000 K -26.97 % | 89.000 K 36.92 % | 65.000 K -10.96 % | 73.000 K |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 286.000 K 2.14 % | 280.000 K 37.25 % | 204.000 K | 0.000 | 0.000 -100.00 % | 79.000 K | 0.000 | 0.000 |
Depreciation and amortization | 92.418 M 4.40 % | 88.524 M 6.66 % | 83.000 M 11.04 % | 74.750 M 0.00 % | 74.750 M 12.41 % | 66.500 M -0.75 % | 67.000 M 22.62 % | 54.640 M 11 005.69 % | 492.000 K -44.09 % | 880.000 K -98.73 % | 69.315 M 12.94 % | 61.375 M |
Operating income | 241.344 M 1.79 % | 237.104 M 189.15 % | 82.000 M -54.70 % | 181.000 M 32.46 % | 136.650 M -12.02 % | 155.313 M -6.01 % | 165.240 M 332.31 % | 38.223 M -33.56 % | 57.533 M 867.72 % | -7.494 M -113.14 % | 57.017 M -29.46 % | 80.835 M |
Operating income ratio | 0.09 -11.02 % | 0.10 177.44 % | 0.04 -53.61 % | 0.08 31.85 % | 0.06 -18.52 % | 0.07 -7.87 % | 0.08 222.96 % | 0.02 -28.55 % | 0.03 786.38 % | -0.01 -114.20 % | 0.04 -42.33 % | 0.06 |
Total other income expenses net | -62.105 M -5 001.74 % | 1.267 M -81.90 % | 7.000 M 450.00 % | -2.000 M 78.39 % | -9.255 M -133.77 % | 27.409 M 1 556.13 % | 1.655 M 148.81 % | -3.391 M 90.61 % | -36.118 M 14.90 % | -42.440 M -1 511.84 % | 3.006 M 16.33 % | 2.584 M |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -2.207 B -10.54 % | -1.996 B -26.51 % | -1.578 B 2.89 % | -1.625 B 8.75 % | -1.781 B -30.11 % | -1.369 B -22.14 % | -1.121 B 2.96 % | -1.155 B 27.14 % | -1.585 B -10.30 % | -1.437 B 22.75 % | -1.860 B 10.17 % | -2.071 B |
Total investments | 0.000 -100.00 % | 623.000 M 0.48 % | 620.000 M 0.32 % | 618.000 M -11.21 % | 696.000 M 421.42 % | 133.481 M 0.00 % | 133.481 M 0.00 % | 133.481 M 0.00 % | 133.481 M 20.36 % | 110.900 M -83.76 % | 683.000 M 0.74 % | 678.000 M |
Total debt | 16.000 M -27.27 % | 22.000 M -54.17 % | 48.000 M -25.00 % | 64.000 M -28.89 % | 90.000 M -15.09 % | 106.000 M 76.67 % | 60.000 M 174.12 % | 21.888 M 38.01 % | 15.860 M | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 15.000 K 0.00 % | 15.000 K 0.00 % | 15.000 K 0.00 % | 15.000 K 0.00 % | 15.000 K | 0.000 | 0.000 -100.00 % | 1.000 M -50.00 % | 2.000 M 100.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M |
Retained earnings | 1.616 B 9.28 % | 1.479 B 10.59 % | 1.337 B 3.48 % | 1.292 B -3.91 % | 1.345 B 10.56 % | 1.216 B 10.24 % | 1.103 B 9.53 % | 1.007 B -10.06 % | 1.120 B 1.30 % | 1.106 B -6.20 % | 1.179 B 2.47 % | 1.150 B |
Common stock | 1.355 B 0.00 % | 1.355 B 0.06 % | 1.354 B -0.06 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B 0.00 % | 1.355 B |
Total equity | 3.945 B 3.80 % | 3.800 B 3.49 % | 3.672 B 1.27 % | 3.626 B -1.41 % | 3.678 B 4.12 % | 3.532 B 2.22 % | 3.455 B 0.87 % | 3.426 B -5.22 % | 3.614 B -2.03 % | 3.689 B -3.70 % | 3.831 B 0.75 % | 3.802 B |
Other non current liabilities | -829.608 M -1 236.45 % | 73.000 M 2.82 % | 71.000 M -7.79 % | 77.000 M 120.86 % | -369.069 M | 0.000 -100.00 % | 22.547 M 3.00 % | 21.890 M -0.12 % | 21.917 M -30.15 % | 31.376 M -94.47 % | 567.418 M 19.45 % | 475.043 M |
Long term debt | 0.000 | 0.000 -100.00 % | 4.000 M -60.00 % | 10.000 M -37.50 % | 16.000 M -80.95 % | 84.000 M 40.00 % | 60.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 0.000 -100.00 % | 73.000 M -2.67 % | 75.000 M -13.79 % | 87.000 M 22.53 % | 71.003 M -33.80 % | 107.260 M 29.94 % | 82.547 M 277.10 % | 21.890 M -0.12 % | 21.917 M -30.15 % | 31.376 M -95.89 % | 763.637 M 16.12 % | 657.607 M |
Other current liabilities | 2.044 B 37.90 % | 1.482 B 29.32 % | 1.146 B 0.26 % | 1.143 B 1.10 % | 1.131 B 896.99 % | 113.402 M -85.83 % | 800.046 M 12.92 % | 708.478 M 4.09 % | 680.629 M 35.55 % | 502.111 M -18.36 % | 615.000 M 7.52 % | 572.000 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 772.489 M | 0.000 | 0.000 100.00 % | -3.956 M | 0.000 | 0.000 | 0.000 |
Short term debt | 16.000 M -27.27 % | 22.000 M -50.00 % | 44.000 M -18.52 % | 54.000 M -27.03 % | 74.000 M 236.36 % | 22.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 2.060 B 28.41 % | 1.604 B 25.71 % | 1.276 B 0.16 % | 1.274 B -11.35 % | 1.437 B 32.61 % | 1.084 B 9.52 % | 989.476 M 22.54 % | 807.440 M -6.41 % | 862.724 M 35.54 % | 636.525 M -12.80 % | 730.000 M 14.24 % | 639.000 M |
Total liabilities | 2.107 B 25.66 % | 1.677 B 24.12 % | 1.351 B -0.73 % | 1.361 B -9.75 % | 1.508 B 26.63 % | 1.191 B 11.09 % | 1.072 B 29.26 % | 829.330 M -6.25 % | 884.641 M 32.45 % | 667.901 M -12.54 % | 763.637 M 16.12 % | 657.607 M |
Other non current assets | -1.605 B -8 917 972.22 % | -18.000 K -101.97 % | 913.000 K 738.46 % | -143.000 K 99.97 % | -452.203 M -518.92 % | 107.944 M 2.41 % | 105.407 M -0.66 % | 106.104 M -0.60 % | 106.749 M 2.01 % | 104.641 M 6 761.70 % | 1.525 M 19.80 % | 1.273 M |
Long term investments | 0.000 -100.00 % | 623.000 M 0.48 % | 620.000 M 0.32 % | 618.000 M -11.21 % | 696.000 M 421.42 % | 133.481 M 0.00 % | 133.481 M 0.00 % | 133.481 M 0.00 % | 133.481 M 20.36 % | 110.900 M -83.76 % | 683.000 M 0.74 % | 678.000 M |
Intangible assets | 0.000 -100.00 % | 1.073 B 2.19 % | 1.050 B 3.96 % | 1.010 B 0.42 % | 1.006 B 56.28 % | 643.567 M 1.15 % | 636.238 M 2.00 % | 623.781 M 1.30 % | 615.746 M 1.66 % | 605.710 M 1.97 % | 594.000 M 2.06 % | 582.000 M |
GoodWill | 124.910 M -25.89 % | 168.558 M -2.57 % | 173.000 M -19.53 % | 215.000 M 20.07 % | 179.057 M -58.07 % | 427.020 M -2.01 % | 435.779 M 697.57 % | 54.638 M -3.95 % | 56.883 M -3.80 % | 59.129 M -3.66 % | 61.374 M -4.35 % | 64.166 M |
Goodwill and intangible assets | 1.221 B -1.65 % | 1.241 B 1.48 % | 1.223 B -0.16 % | 1.225 B 3.39 % | 1.185 B 10.67 % | 1.071 B -0.13 % | 1.072 B 58.02 % | 678.419 M 0.86 % | 672.629 M 1.17 % | 664.839 M 1.50 % | 655.000 M 1.39 % | 646.000 M |
Property plant equipment net | 320.158 M 10.20 % | 290.512 M 2.65 % | 283.000 M -1.39 % | 287.000 M -57.66 % | 677.861 M -3.72 % | 704.052 M 0.16 % | 702.961 M 4.96 % | 669.752 M 1.54 % | 659.589 M -5.67 % | 699.235 M 162.50 % | 266.376 M 5.93 % | 251.472 M |
Total non current assets | 0.000 -100.00 % | 2.224 B 1.09 % | 2.200 B 0.32 % | 2.193 B 1.10 % | 2.169 B 3.30 % | 2.100 B -0.47 % | 2.110 B 25.00 % | 1.688 B 1.22 % | 1.668 B 0.66 % | 1.657 B -1.63 % | 1.684 B 3.19 % | 1.632 B |
Other current assets | -3.451 B -1 462.55 % | 253.287 M -2.21 % | 259.000 M 4.44 % | 248.000 M 5.70 % | 234.636 M 20.11 % | 195.344 M -25.66 % | 262.756 M -63.83 % | 726.427 M 114.95 % | 337.958 M 142.05 % | 139.621 M -30.89 % | 202.017 M 18.73 % | 170.142 M |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 333.000 M | 0.000 | 0.000 |
cash and cash equivalents | 2.223 B 10.13 % | 2.018 B 24.13 % | 1.626 B -3.73 % | 1.689 B -9.72 % | 1.871 B 26.86 % | 1.475 B 24.91 % | 1.181 B 0.33 % | 1.177 B -26.50 % | 1.601 B 11.41 % | 1.437 B -22.75 % | 1.860 B -10.17 % | 2.071 B |
Cash and short term investments | 2.223 B 10.13 % | 2.018 B 24.13 % | 1.626 B -3.73 % | 1.689 B -9.72 % | 1.871 B 26.86 % | 1.475 B 24.91 % | 1.181 B 0.33 % | 1.177 B -26.50 % | 1.601 B 11.41 % | 1.437 B -22.75 % | 1.860 B -10.17 % | 2.071 B |
Total current assets | 0.000 -100.00 % | 3.253 B 15.23 % | 2.823 B 1.04 % | 2.794 B -7.38 % | 3.017 B 15.01 % | 2.623 B 8.51 % | 2.417 B -5.83 % | 2.567 B -9.33 % | 2.831 B 4.84 % | 2.701 B -7.20 % | 2.910 B 2.90 % | 2.828 B |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.131 M 2.74 % | 4.021 M 2.16 % | 3.936 M -92.64 % | 53.500 M -86.21 % | 387.948 M | 0.000 | 0.000 |
Net receivables | 1.228 B 25.16 % | 981.420 M 4.63 % | 938.000 M 9.45 % | 857.000 M -5.96 % | 911.293 M -3.97 % | 949.000 M -2.16 % | 970.000 M 46.97 % | 660.000 M -21.33 % | 839.000 M 13.99 % | 736.000 M -13.21 % | 848.000 M 44.22 % | 588.000 M |
Tax assets | 64.502 M -7.13 % | 69.454 M -4.97 % | 73.087 M 15.75 % | 63.143 M 0.84 % | 62.616 M -25.27 % | 83.790 M -12.72 % | 96.006 M -4.11 % | 100.126 M 5.26 % | 95.123 M 23.57 % | 76.981 M -1.43 % | 78.099 M 41.34 % | 55.255 M |
Other assets | 6.052 B | 0.000 | 0.000 -100.00 % | 4.988 B 498 789 300.00 % | 1.000 K -75.00 % | 4.000 K 0.00 % | 4.000 K 33.33 % | 3.000 K 50.00 % | 2.000 K -33.33 % | 3.000 K -99.41 % | 506.000 K 678.46 % | 65.000 K |
Account payables | 0.000 -100.00 % | 100.000 M 16.28 % | 86.000 M 11.69 % | 77.000 M 33.17 % | 57.822 M -21.84 % | 73.976 M 3.04 % | 71.792 M 19.99 % | 59.830 M -46.34 % | 111.495 M 36.70 % | 81.564 M -29.07 % | 115.000 M 71.64 % | 67.000 M |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 174.657 M 71.52 % | 101.826 M -13.44 % | 117.638 M 200.62 % | 39.132 M -44.57 % | 70.600 M 33.59 % | 52.850 M | 0.000 | 0.000 |
Deferred revenue non current | 816.700 M 8.59 % | 752.107 M | 0.000 | 0.000 -100.00 % | 302.096 M 68.56 % | 179.218 M -17.90 % | 218.291 M | 0.000 -100.00 % | 243.164 M 26.03 % | 192.945 M -1.67 % | 196.219 M 7.48 % | 182.564 M |
Minority interest | 61.270 M 13.16 % | 54.144 M 15.20 % | 47.000 M 2.17 % | 46.000 M 1.25 % | 45.433 M 48.90 % | 30.512 M -3.07 % | 31.479 M 28.35 % | 24.525 M -12.59 % | 28.059 M | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 912.687 M 0.00 % | 912.688 M -2.08 % | 932.079 M 0.00 % | 932.079 M -0.09 % | 932.938 M 0.25 % | 930.575 M -3.64 % | 965.728 M -7.05 % | 1.039 B -6.52 % | 1.111 B -9.55 % | 1.229 B -5.29 % | 1.297 B 0.00 % | 1.297 B |
Deferred tax liabilities non current | 12.908 M -75.74 % | 53.211 M | 0.000 | 0.000 -100.00 % | 43.025 M 5 258.03 % | 803.000 K 100.37 % | -218.291 M | 0.000 -100.00 % | 13.806 M | 0.000 | 0.000 | 0.000 |
Other liabilities | 47.411 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -730.000 M -14.24 % | -639.000 M |
Total assets | 6.052 B 10.49 % | 5.477 B 9.04 % | 5.023 B 0.72 % | 4.987 B -3.83 % | 5.186 B 9.80 % | 4.723 B 4.32 % | 4.527 B 6.40 % | 4.255 B -5.42 % | 4.499 B 3.25 % | 4.357 B -5.17 % | 4.595 B 3.01 % | 4.460 B |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 |
2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | -142.000 M -222.73 % | -44.000 M 60.71 % | -112.000 M 12.50 % | -128.000 M -13.27 % | -113.000 M -17.71 % | -96.000 M -585.71 % | -14.000 M 6.67 % | -15.000 M -120.55 % | 73.000 M 360.71 % | -28.000 M 39.13 % | -46.000 M |
Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 |