7695.T

Koukandekirukun, Inc. 7695.T

Finances

2025 2024 2023 2022 2021 2020 2019
Revenue 10.293 B 36.06 % 7.565 B 25.21 % 6.042 B 25.68 % 4.807 B 1.82 % 4.721 B 17.79 % 4.008 B 16.98 % 3.427 B
Net income 90.800 M -60.53 % 230.028 M 24.31 % 185.037 M 179.90 % 66.108 M -67.84 % 205.549 M 53.92 % 133.542 M 198.36 % -135.769 M
Income before tax 174.747 M -47.97 % 335.847 M 11.10 % 302.303 M 194.84 % 102.532 M -59.88 % 255.547 M 50.03 % 170.331 M 311.31 % -80.608 M
Income before tax ratio 0.02 -61.76 % 0.04 -11.27 % 0.05 134.60 % 0.02 -60.60 % 0.05 27.37 % 0.04 280.64 % -0.02
EBITDA 220.460 M -40.15 % 368.353 M 10.22 % 334.207 M 161.05 % 128.024 M -53.09 % 272.892 M 45.16 % 187.994 M 408.57 % -60.924 M
Net income ratio 0.01 -70.99 % 0.03 -0.72 % 0.03 122.72 % 0.01 -68.41 % 0.04 30.67 % 0.03 184.08 % -0.04
Ratio EBITDA 0.02 -56.01 % 0.05 -11.97 % 0.06 107.72 % 0.03 -53.93 % 0.06 23.24 % 0.05 363.79 % -0.02
Gross profit ratio 0.23 -5.43 % 0.24 6.65 % 0.23 -6.53 % 0.24 -2.53 % 0.25 10.45 % 0.23 9.84 % 0.21
Weighted average shs out dil 2.330 M 0.86 % 2.310 M -0.10 % 2.312 M 0.08 % 2.310 M 2.76 % 2.249 M 3.62 % 2.170 M 0.00 % 2.170 M
Weighted average shs out 2.295 M 0.94 % 2.273 M 0.62 % 2.259 M 0.41 % 2.250 M 0.05 % 2.249 M 3.62 % 2.170 M 0.00 % 2.170 M
EPS diluted 38.97 -60.87 % 99.58 24.44 % 80.02 179.69 % 28.61 -68.70 % 91.42 48.55 % 61.54 198.35 % -62.57
Earnings per share 39.57 -60.90 % 101.20 23.55 % 81.91 178.80 % 29.38 -67.86 % 91.42 48.55 % 61.54 198.35 % -62.57
Gross profit 2.371 B 28.67 % 1.843 B 33.54 % 1.380 B 17.47 % 1.175 B -0.75 % 1.184 B 30.10 % 909.898 M 28.49 % 708.130 M
Income tax expense 83.946 M -20.67 % 105.819 M -9.76 % 117.266 M 221.95 % 36.424 M -27.15 % 49.998 M 35.91 % 36.788 M -33.31 % 55.161 M
Cost of revenue 7.957 B 39.07 % 5.722 B 22.75 % 4.662 B 28.33 % 3.633 B 2.69 % 3.538 B 14.17 % 3.098 B 13.98 % 2.718 B
General and administrative expenses 1.521 B 39.80 % 1.088 B 25.06 % 870.000 M 11.68 % 779.000 M 1 498.47 % 48.734 M 39.54 % 34.925 M -0.79 % 35.203 M
Selling and marketing expenses 636.453 M 58.08 % 402.616 M 120.76 % 182.377 M -32.56 % 270.431 M 23.06 % 219.760 M 69.70 % 129.502 M -36.01 % 202.392 M
Other expenses 52.656 M 114.20 % 24.583 M -7.79 % 26.659 M 19.66 % 22.279 M -96.61 % 657.778 M 12.42 % 585.131 M 18 094.37 % 3.216 M
Operating expenses 2.208 B 45.79 % 1.515 B 40.41 % 1.079 B 0.69 % 1.071 B 15.65 % 926.272 M 23.58 % 749.558 M -7.11 % 806.913 M
Cost and expenses 10.130 B 39.97 % 7.237 B 26.07 % 5.740 B 22.03 % 4.704 B 5.38 % 4.464 B 16.01 % 3.848 B 9.15 % 3.525 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 2.155 B 44.66 % 1.490 B 41.63 % 1.052 B 0.29 % 1.049 B 290.70 % 268.494 M 63.29 % 164.427 M -30.80 % 237.595 M
Interest income 501.000 K 518.52 % 81.000 K 912.50 % 8.000 K -11.11 % 9.000 K 80.00 % 5.000 K 66.67 % 3.000 K -25.00 % 4.000 K
Interest expense 2.972 M 110.04 % 1.415 M 34.63 % 1.051 M -15.04 % 1.237 M -31.51 % 1.806 M 3.73 % 1.741 M -39.25 % 2.866 M
Depreciation and amortization 42.740 M 37.47 % 31.091 M 0.78 % 30.850 M 27.20 % 24.253 M 56.09 % 15.538 M -5.14 % 16.380 M -2.60 % 16.818 M
Operating income 163.298 M -50.32 % 328.675 M 9.01 % 301.515 M 190.93 % 103.638 M -59.75 % 257.515 M 60.61 % 160.337 M 262.31 % -98.785 M
Operating income ratio 0.02 -63.48 % 0.04 -12.94 % 0.05 131.49 % 0.02 -60.48 % 0.05 36.35 % 0.04 238.75 % -0.03
Total other income expenses net 11.449 M 59.63 % 7.172 M 810.15 % 788.000 K 171.25 % -1.106 M 43.80 % -1.968 M -119.69 % 9.994 M -45.02 % 18.177 M
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Net debt -241.671 M 39.88 % -401.949 M 55.04 % -893.952 M -40.74 % -635.177 M 19.50 % -789.059 M -250.30 % -225.254 M -110.04 % -107.242 M
Total investments 350.955 M 1.95 % 344.252 M 1 520.24 % 21.247 M 8.07 % 19.660 M -2.79 % 20.224 M -0.58 % 20.343 M -7.66 % 22.031 M
Total debt 590.983 M 3.06 % 573.416 M 140.29 % 238.632 M 127.07 % 105.091 M -33.77 % 158.667 M 32.68 % 119.590 M -43.11 % 210.200 M
Accumulated other comprehensive income loss 7.380 M 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 912.188 M 11.05 % 821.387 M 38.90 % 591.359 M 45.54 % 406.322 M 16.94 % 347.474 M 144.83 % 141.924 M 1 593.20 % 8.382 M
Common stock 425.954 M 58.43 % 268.858 M 0.17 % 268.389 M 2.65 % 261.459 M 0.30 % 260.667 M 130.17 % 113.250 M 0.00 % 113.250 M
Total equity 1.691 B 32.25 % 1.278 B 22.04 % 1.047 B 23.39 % 848.884 M 7.62 % 788.808 M 173.49 % 288.424 M 86.22 % 154.882 M
Other non current liabilities 180.168 M 39.31 % 129.325 M 0.000 0.000 -100.00 % 2.000 K 0.000 0.000
Long term debt 221.144 M -40.02 % 368.675 M 142.51 % 152.026 M 178.16 % 54.655 M -47.99 % 105.091 M 72.20 % 61.030 M -48.97 % 119.590 M
Total non current liabilities 401.312 M -19.42 % 498.000 M 227.58 % 152.026 M 178.16 % 54.655 M -47.99 % 105.093 M 72.20 % 61.030 M -48.97 % 119.590 M
Other current liabilities 525.295 M 71.20 % 306.838 M 70.91 % 179.532 M 39.80 % 128.419 M 272.53 % -74.434 M -3.36 % -72.017 M -173.00 % 98.657 M
Deferred revenue 277.420 M 34.90 % 205.652 M 65.57 % 124.210 M 150.99 % 49.488 M -78.07 % 225.668 M 34.12 % 168.255 M 89.10 % 88.976 M
Short term debt 369.839 M 80.64 % 204.741 M 136.41 % 86.606 M 71.71 % 50.436 M -5.86 % 53.576 M -8.51 % 58.560 M -35.37 % 90.610 M
Total current liabilities 1.884 B 33.58 % 1.410 B 39.00 % 1.015 B 74.87 % 580.178 M -7.48 % 627.052 M 23.90 % 506.079 M 7.60 % 470.342 M
Total liabilities 2.285 B 19.75 % 1.908 B 63.57 % 1.167 B 83.76 % 634.833 M -13.29 % 732.145 M 29.10 % 567.109 M -3.87 % 589.932 M
Other non current assets 330.220 M 12.86 % 292.605 M 859.90 % 30.483 M 12 707.98 % 238.000 K 25.26 % 190.000 K -43.62 % 337.000 K 4.01 % 324.000 K
Long term investments 350.955 M 1.95 % 344.252 M 1 520.24 % 21.247 M 8.07 % 19.660 M -2.79 % 20.224 M -0.58 % 20.343 M -7.66 % 22.031 M
Intangible assets 561.920 M 187.54 % 195.426 M 166.81 % 73.246 M 25.64 % 58.299 M 65.70 % 35.184 M 59.44 % 22.067 M -29.50 % 31.302 M
GoodWill 413.967 M 68.05 % 246.341 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 975.887 M 120.91 % 441.767 M 503.13 % 73.246 M 25.64 % 58.299 M 65.70 % 35.184 M 59.44 % 22.067 M -29.50 % 31.302 M
Property plant equipment net 139.982 M 7.68 % 130.000 M -34.44 % 198.291 M 33.77 % 148.235 M 116.34 % 68.518 M 13.90 % 60.155 M -0.48 % 60.445 M
Total non current assets 1.855 B 49.75 % 1.238 B 256.69 % 347.220 M 46.46 % 237.072 M 63.97 % 144.583 M 26.66 % 114.149 M -7.06 % 122.824 M
Other current assets 118.636 M 40.84 % 84.235 M 58.67 % 53.089 M 44.11 % 36.840 M 15.94 % 31.774 M 4.07 % 30.530 M -0.73 % 30.753 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 832.654 M -14.63 % 975.365 M -13.88 % 1.133 B 53.00 % 740.268 M -21.89 % 947.726 M 174.83 % 344.844 M 8.63 % 317.442 M
Cash and short term investments 832.654 M -14.63 % 975.365 M -13.88 % 1.133 B 53.00 % 740.268 M -21.89 % 947.726 M 174.83 % 344.844 M 8.63 % 317.442 M
Total current assets 2.121 B 6.09 % 1.999 B 7.09 % 1.867 B 49.75 % 1.247 B -9.43 % 1.376 B 85.65 % 741.381 M 19.20 % 621.988 M
Inventory 365.846 M 10.51 % 331.042 M 6.78 % 310.013 M 53.57 % 201.871 M 55.41 % 129.896 M -27.82 % 179.949 M 53.49 % 117.239 M
Net receivables 803.890 M 32.10 % 608.555 M 63.97 % 371.149 M 38.66 % 267.663 M 0.26 % 266.972 M 43.49 % 186.058 M 18.85 % 156.554 M
Tax assets 57.648 M 93.02 % 29.866 M 24.69 % 23.953 M 125.12 % 10.640 M -48.01 % 20.467 M 81.98 % 11.247 M 28.95 % 8.722 M
Other assets 4.000 K 100.01 % -51.226 M -1 707 633.33 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K
Account payables 711.238 M 8.53 % 655.355 M 43.38 % 457.065 M 30.32 % 350.738 M 4.89 % 334.401 M 23.85 % 270.010 M -2.27 % 276.272 M
Tax payables 0.000 -100.00 % 37.627 M -77.49 % 167.139 M 15 136.01 % 1.097 M -98.75 % 87.841 M 8.08 % 81.271 M 1 592.09 % 4.803 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 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
Other total stockholders equity 345.090 M 83.50 % 188.058 M 0.17 % 187.732 M 3.66 % 181.103 M 0.24 % 180.667 M 443.36 % 33.250 M 0.00 % 33.250 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -55.000 K 0.000 0.000 0.000 0.000 0.000
Total assets 3.976 B 24.77 % 3.186 B 43.92 % 2.214 B 49.22 % 1.484 B -2.45 % 1.521 B 77.78 % 855.533 M 14.87 % 744.814 M
2025 2024 2023 2022 2021 2020 2019
2025 2024 2023 2022 2021 2020 2019
Deferred income tax 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
Change in working capital -79.287 M -134.60 % -33.797 M 15.34 % -39.922 M 64.50 % -112.455 M -249.29 % 75.328 M 217.59 % -64.060 M -39.27 % -45.997 M
Accounts receivables -148.149 M -7.97 % -137.207 M -22.51 % -112.000 M -1 500.00 % 8.000 M 109.89 % -80.913 M -174.25 % -29.503 M -350.63 % -6.547 M
Inventory -34.803 M -65.50 % -21.029 M 80.55 % -108.141 M -50.25 % -71.975 M -243.80 % 50.052 M 182.37 % -60.768 M -218.26 % -19.094 M
Accounts payables 35.266 M -70.35 % 118.961 M 11.88 % 106.326 M 550.83 % 16.337 M -74.63 % 64.390 M 1 128.43 % -6.261 M -129.57 % 21.172 M
Other working capital 68.399 M 1 148.61 % 5.478 M -92.59 % 73.893 M 214.00 % -64.817 M -255.07 % 41.799 M 28.72 % 32.472 M 178.19 % -41.528 M
Other non cash items -2.536 M 98.62 % -184.041 M -632.90 % 34.536 M 214.56 % -30.146 M 1.41 % -30.576 M -2 585.85 % 1.230 M -16.33 % 1.470 M
Net cash provided by operating activities 51.717 M -65.31 % 149.100 M -54.51 % 327.767 M 2 172.38 % -15.816 M -105.01 % 315.500 M 155.62 % 123.423 M 213.95 % -108.317 M
Investments in property plant and equipment -377.355 M -105.40 % -183.716 M -136.00 % -77.845 M 1.57 % -79.089 M -174.10 % -28.854 M -465.88 % -5.099 M 75.31 % -20.656 M
Acquisitions net -183.699 M 54.23 % -401.380 M 0.000 0.000 0.000 -100.00 % 25.000 K -99.30 % 3.550 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 100.00 % -25.000 K 99.78 % -11.361 M
Sales maturities of investments 35.051 M 0.000 0.000 0.000 0.000 -100.00 % 3.380 M -86.14 % 24.394 M
Other investing activites -236.000 K 91.05 % -2.638 M 43.94 % -4.706 M 92.18 % -60.204 M -1 198.06 % -4.638 M -25.62 % -3.692 M 26.41 % -5.017 M
Net cash used for investing activites -526.239 M 10.46 % -587.734 M -611.96 % -82.551 M 40.74 % -139.293 M -315.90 % -33.492 M -518.96 % -5.411 M 40.47 % -9.090 M
Debt repayment 17.567 M -93.74 % 280.620 M 110.14 % 133.541 M 349.26 % -53.576 M -237.10 % 39.077 M 143.13 % -90.610 M -17.66 % -77.011 M
Common stock issued 314.193 M 33 431.80 % 937.000 K -93.24 % 13.860 M 775.00 % 1.584 M -99.44 % 281.796 M 0.000 0.000
Common stock repurchased -64.000 K 54.93 % -142.000 K 52.82 % -301.000 K 15.45 % -356.000 K 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 115.000 K 11 600.00 % -1.000 K 0.00 % -1.000 K 0.000 0.000 0.000 -100.00 % 1.000 K
Net cash used provided by financing activities 331.811 M 17.91 % 281.414 M 91.31 % 147.099 M 381.00 % -52.348 M -116.31 % 320.873 M 454.13 % -90.610 M -17.66 % -77.010 M
Effect of forex changes on cash 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 200.00 % -1.000 K -200.00 % 1.000 K 0.000 100.00 % -2.000 K
Net change in cash -142.711 M 9.23 % -157.219 M -140.07 % 392.316 M 289.11 % -207.458 M -134.41 % 602.882 M 2 100.14 % 27.402 M 114.09 % -194.419 M
Cash at beginning of period 975.365 M -13.88 % 1.133 B 53.00 % 740.268 M -21.89 % 947.726 M 174.83 % 344.844 M 8.63 % 317.442 M -37.98 % 511.861 M
Cash at end of period 832.654 M -14.63 % 975.365 M -13.88 % 1.133 B 53.00 % 740.268 M -21.89 % 947.726 M 174.83 % 344.844 M 8.63 % 317.442 M
Operating cash flow 51.717 M -65.31 % 149.100 M -54.51 % 327.767 M 2 172.38 % -15.816 M -105.01 % 315.500 M 155.62 % 123.423 M 213.95 % -108.317 M
Capital expenditure -377.355 M -105.40 % -183.716 M -136.00 % -77.845 M 1.57 % -79.089 M -174.10 % -28.854 M -465.88 % -5.099 M 75.31 % -20.656 M
Free CashFlow -325.638 M -840.72 % -34.616 M -113.85 % 249.922 M 363.34 % -94.905 M -133.11 % 286.646 M 142.26 % 118.324 M 191.74 % -128.973 M
2025 2024 2023 2022 2021 2020 2019
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31
Revenue 2.549 B -4.28 % 2.663 B -8.09 % 2.897 B 14.28 % 2.535 B 15.33 % 2.198 B -3.70 % 2.283 B 16.21 % 1.964 B 16.08 % 1.692 B 4.04 % 1.626 B 4.26 % 1.560 B -3.63 % 1.619 B 6.36 % 1.522 B 13.43 % 1.342 B 15.36 % 1.163 B -4.93 % 1.223 B -2.56 % 1.255 B 7.69 % 1.166 B -5.41 % 1.232 B -5.69 % 1.307 B
Net income -88.960 M -3 510.39 % -2.464 M -102.00 % 123.000 M 1 125.00 % -12.000 M 33.33 % -18.000 M -115.95 % 112.838 M 71.49 % 65.799 M 667.04 % -11.604 M -118.42 % 62.995 M 108.79 % 30.172 M -27.23 % 41.460 M -41.05 % 70.334 M 63.30 % 43.071 M 68.10 % 25.623 M 298.99 % 6.422 M -28.19 % 8.943 M -64.40 % 25.120 M -4.31 % 26.252 M -68.37 % 82.985 M
Income before tax -128.856 M -725.76 % 20.592 M -88.37 % 177.000 M 6 000.00 % -3.000 M 84.88 % -19.845 M -112.93 % 153.441 M 47.27 % 104.190 M 762.41 % -15.729 M -116.74 % 93.945 M 69.46 % 55.438 M -15.05 % 65.262 M -40.57 % 109.821 M 52.99 % 71.782 M 97.56 % 36.335 M 227.70 % 11.088 M -27.15 % 15.221 M -61.84 % 39.888 M -2.05 % 40.721 M -55.17 % 90.827 M
Income before tax ratio -0.05 -753.71 % 0.01 -87.34 % 0.06 5 262.75 % 0.00 86.89 % -0.01 -113.43 % 0.07 26.73 % 0.05 670.64 % -0.01 -116.09 % 0.06 62.53 % 0.04 -11.86 % 0.04 -44.13 % 0.07 34.88 % 0.05 71.25 % 0.03 244.70 % 0.01 -25.24 % 0.01 -64.57 % 0.03 3.56 % 0.03 -52.46 % 0.07
EBITDA -99.434 M -387.66 % 34.566 M -80.55 % 177.750 M 1 445.65 % 11.500 M 442.67 % -3.356 M -102.06 % 162.917 M 45.41 % 112.036 M 1 472.49 % -8.163 M -108.04 % 101.563 M 60.17 % 63.409 M -13.81 % 73.567 M -37.74 % 118.155 M 49.42 % 79.076 M 81.31 % 43.613 M 136.59 % 18.434 M -13.36 % 21.276 M -52.40 % 44.701 M -21.65 % 57.056 M -37.49 % 91.273 M
Net income ratio -0.03 -3 671.69 % 0.00 -102.18 % 0.04 996.92 % 0.00 42.20 % -0.01 -116.57 % 0.05 47.57 % 0.03 588.48 % -0.01 -117.71 % 0.04 100.25 % 0.02 -24.49 % 0.03 -44.58 % 0.05 43.97 % 0.03 45.71 % 0.02 319.69 % 0.01 -26.31 % 0.01 -66.94 % 0.02 1.16 % 0.02 -66.46 % 0.06
Ratio EBITDA -0.04 -400.52 % 0.01 -78.84 % 0.06 1 252.51 % 0.00 397.12 % 0.00 -102.14 % 0.07 25.13 % 0.06 1 282.34 % 0.00 -107.73 % 0.06 53.62 % 0.04 -10.56 % 0.05 -41.46 % 0.08 31.73 % 0.06 57.17 % 0.04 148.87 % 0.02 -11.09 % 0.02 -55.80 % 0.04 -17.17 % 0.05 -33.72 % 0.07
Gross profit ratio 0.20 -9.50 % 0.23 -7.00 % 0.24 8.27 % 0.22 -0.53 % 0.23 -10.33 % 0.25 2.10 % 0.25 4.08 % 0.24 0.31 % 0.24 8.76 % 0.22 -0.23 % 0.22 -10.04 % 0.24 0.97 % 0.24 0.57 % 0.24 -2.07 % 0.24 -0.42 % 0.24 -3.10 % 0.25 0.61 % 0.25 -2.61 % 0.26
Weighted average shs out dil 2.377 M 0.92 % 2.355 M 2.37 % 2.301 M 1.17 % 2.274 M 0.00 % 2.274 M 0.00 % 2.274 M -1.55 % 2.310 M 1.57 % 2.274 M -1.63 % 2.312 M -0.06 % 2.313 M -0.05 % 2.315 M 0.04 % 2.314 M 0.18 % 2.309 M -0.04 % 2.310 M 0.13 % 2.307 M -0.20 % 2.312 M -0.05 % 2.313 M 0.00 % 2.313 M 0.00 % 2.313 M
Weighted average shs out 2.377 M 0.92 % 2.355 M 3.57 % 2.274 M 0.00 % 2.274 M 0.00 % 2.274 M 0.00 % 2.274 M 0.00 % 2.274 M 0.00 % 2.274 M 0.20 % 2.270 M 0.27 % 2.263 M 0.02 % 2.263 M 0.25 % 2.257 M 0.24 % 2.252 M 0.10 % 2.250 M 0.00 % 2.250 M 0.00 % 2.250 M 0.03 % 2.249 M 0.00 % 2.249 M 0.00 % 2.249 M
EPS diluted -37.42 -2 846.46 % -1.27 -102.38 % 53.43 1 111.93 % -5.28 33.25 % -7.91 -115.94 % 49.62 74.17 % 28.49 658.63 % -5.10 -118.72 % 27.25 108.97 % 13.04 -27.19 % 17.91 -41.09 % 30.40 63.00 % 18.65 68.17 % 11.09 297.49 % 2.79 -27.91 % 3.87 -64.36 % 10.86 -4.32 % 11.35 -68.37 % 35.88
Earnings per share -37.42 -2 846.46 % -1.27 -102.35 % 54.09 1 124.43 % -5.28 33.25 % -7.91 -115.94 % 49.62 71.52 % 28.93 667.25 % -5.10 -118.37 % 27.76 108.25 % 13.33 -27.24 % 18.32 -41.21 % 31.16 62.97 % 19.12 67.87 % 11.39 298.25 % 2.86 -27.96 % 3.97 -64.46 % 11.17 -4.28 % 11.67 -68.37 % 36.90
Gross profit 521.302 M -13.37 % 601.753 M -14.52 % 704.000 M 23.73 % 569.000 M 14.72 % 496.000 M -13.65 % 574.418 M 18.65 % 484.130 M 20.82 % 400.714 M 4.35 % 383.996 M 13.40 % 338.617 M -3.85 % 352.163 M -4.32 % 368.047 M 14.53 % 321.351 M 16.02 % 276.977 M -6.90 % 297.510 M -2.97 % 306.611 M 4.35 % 293.823 M -4.84 % 308.760 M -8.16 % 336.185 M
Income tax expense -39.895 M -273.04 % 23.055 M -57.31 % 54.000 M 500.00 % 9.000 M 526.74 % -2.109 M -105.19 % 40.603 M 5.76 % 38.392 M 1 030.49 % -4.126 M -113.33 % 30.950 M 22.50 % 25.266 M 6.15 % 23.803 M -39.72 % 39.486 M 37.53 % 28.711 M 168.00 % 10.713 M 129.60 % 4.666 M -25.67 % 6.277 M -57.50 % 14.768 M 2.07 % 14.469 M 84.51 % 7.842 M
Cost of revenue 2.027 B -1.62 % 2.061 B -6.02 % 2.193 B 11.55 % 1.966 B 15.51 % 1.702 B -0.36 % 1.708 B 15.41 % 1.480 B 14.61 % 1.291 B 3.94 % 1.242 B 1.73 % 1.221 B -3.56 % 1.266 B 9.76 % 1.154 B 13.08 % 1.020 B 15.16 % 886.005 M -4.30 % 925.825 M -2.42 % 948.803 M 8.82 % 871.933 M -5.61 % 923.708 M -4.84 % 970.683 M
General and administrative expenses 0.000 100.00 % -104.000 M -147.49 % 219.000 M -0.45 % 220.000 M -81.45 % 1.186 B 4 627.74 % 25.086 M -85.67 % 175.098 M -16.76 % 210.341 M 0.000 -100.00 % 100.866 M -50.11 % 202.173 M 12.89 % 179.085 M 0.000 100.00 % -51.000 M -134.69 % 147.000 M 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 636.000 M 92.15 % 331.000 M 0.00 % 331.000 M 150.03 % -661.547 M -264.56 % 402.000 M 96.10 % 205.000 M 0.00 % 205.000 M 0.000 -100.00 % 182.000 M 127.50 % 80.000 M 0.00 % 80.000 M 0.000 -100.00 % 270.000 M 82.43 % 148.000 M 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 50.489 M 436.59 % -15.000 M -200.00 % 15.000 M 0.000 0.000 0.000 100.00 % -3.000 K -103.37 % 89.000 K 354.29 % -35.000 K -120.00 % 175.000 K 35.66 % 129.000 K 207.14 % 42.000 K 320.00 % 10.000 K -96.95 % 328.000 K 36.10 % 241.000 K -50.61 % 488.000 K 0.000 -100.00 % 1.750 M
Operating expenses 652.393 M 12.00 % 582.489 M 8.88 % 535.000 M -5.48 % 566.000 M 8.02 % 524.000 M 22.69 % 427.086 M 12.36 % 380.098 M -8.48 % 415.338 M 42.21 % 292.057 M 3.25 % 282.864 M 0.24 % 282.177 M 8.91 % 259.081 M 1.79 % 254.537 M 5.88 % 240.393 M -16.08 % 286.459 M -1.34 % 290.362 M 14.29 % 254.065 M -0.63 % 255.684 M 3.61 % 246.782 M
Cost and expenses 2.680 B 1.38 % 2.643 B -3.10 % 2.728 B 7.74 % 2.532 B 13.75 % 2.226 B 4.25 % 2.135 B 14.79 % 1.860 B 8.99 % 1.707 B 11.22 % 1.534 B 2.02 % 1.504 B -2.87 % 1.549 B 9.61 % 1.413 B 10.82 % 1.275 B 13.18 % 1.126 B -7.08 % 1.212 B -2.17 % 1.239 B 10.05 % 1.126 B -4.53 % 1.179 B -3.13 % 1.217 B
Research and development expenses 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
Selling general and administrative expenses 652.393 M 22.63 % 532.000 M -3.27 % 550.000 M -0.18 % 551.000 M 5.15 % 524.000 M 22.69 % 427.086 M 12.36 % 380.098 M -8.49 % 415.341 M 42.24 % 292.000 M 3.23 % 282.866 M 0.25 % 282.173 M 8.91 % 259.085 M 2.00 % 254.000 M 15.98 % 219.000 M -25.76 % 295.000 M 1.60 % 290.364 M 14.29 % 254.065 M -0.63 % 255.686 M 0.000
Interest income 51.000 K -87.44 % 406.000 K 4 975.00 % 8.000 K -89.74 % 78.000 K 766.67 % 9.000 K -88.16 % 76.000 K 0.000 -100.00 % 5.000 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 5.000 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 3.000 K 0.000
Interest expense 1.845 M 132.37 % 794.000 K 7.15 % 741.000 K -1.07 % 749.000 K 8.87 % 688.000 K 56.36 % 440.000 K 25.36 % 351.000 K 39.29 % 252.000 K -32.26 % 372.000 K -16.78 % 447.000 K 164.50 % 169.000 K -16.34 % 202.000 K -13.30 % 233.000 K -10.38 % 260.000 K -10.96 % 292.000 K -10.70 % 327.000 K -8.66 % 358.000 K -12.04 % 407.000 K -8.74 % 446.000 K
Depreciation and amortization 27.580 M 111.32 % 13.051 M 68.40 % 7.750 M -18.42 % 9.500 M -23.63 % 12.439 M 37.68 % 9.035 M 20.50 % 7.498 M 2.53 % 7.313 M 0.94 % 7.245 M -3.70 % 7.523 M -7.53 % 8.136 M 0.06 % 8.131 M 15.17 % 7.060 M 0.61 % 7.017 M -0.51 % 7.053 M 23.13 % 5.728 M 28.57 % 4.455 M 3.36 % 4.310 M 130.85 % 1.867 M
Operating income -131.091 M -780.50 % 19.264 M -88.60 % 169.000 M 5 533.33 % 3.000 M 110.73 % -27.966 M -118.98 % 147.332 M 41.62 % 104.032 M 811.18 % -14.628 M -115.91 % 91.938 M 64.91 % 55.749 M -20.35 % 69.991 M -35.77 % 108.962 M 63.09 % 66.813 M 82.64 % 36.581 M 230.96 % 11.053 M -31.97 % 16.247 M -59.13 % 39.757 M -25.09 % 53.074 M -40.64 % 89.406 M
Operating income ratio -0.05 -810.90 % 0.01 -87.60 % 0.06 4 829.41 % 0.00 109.30 % -0.01 -119.71 % 0.06 21.87 % 0.05 712.65 % -0.01 -115.29 % 0.06 58.17 % 0.04 -17.35 % 0.04 -39.61 % 0.07 43.78 % 0.05 58.32 % 0.03 248.14 % 0.01 -30.19 % 0.01 -62.05 % 0.03 -20.80 % 0.04 -37.05 % 0.07
Total other income expenses net 2.235 M 68.30 % 1.328 M -83.40 % 8.000 M 233.33 % -6.000 M -173.88 % 8.121 M 32.94 % 6.109 M 3 766.46 % 158.000 K 114.35 % -1.101 M -154.86 % 2.007 M 745.34 % -311.000 K 93.42 % -4.729 M -650.52 % 859.000 K -82.71 % 4.969 M 2 119.92 % -246.000 K -802.86 % 35.000 K 103.41 % -1.026 M -883.21 % 131.000 K 101.06 % -12.353 M -21.14 % -10.197 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
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
Net debt -148.374 M 38.60 % -241.671 M -334.63 % 103.000 M 2 160.00 % -5.000 M 98.63 % -366.000 M 8.94 % -401.949 M 51.30 % -825.301 M -4.19 % -792.146 M 8.40 % -864.827 M 3.26 % -893.952 M -22.07 % -732.350 M -19.75 % -611.578 M 5.86 % -649.651 M -2.28 % -635.177 M 0.41 % -637.780 M 6.68 % -683.435 M 7.66 % -740.139 M 6.20 % -789.059 M -18.32 % -666.911 M -82.15 % -366.138 M
Total investments 301.919 M -13.97 % 350.955 M -0.62 % 353.154 M 0.49 % 351.425 M 12.54 % 312.270 M -9.29 % 344.252 M 1 413.13 % 22.751 M 0.99 % 22.529 M -4.28 % 23.537 M 10.78 % 21.247 M 0.79 % 21.081 M -18.34 % 25.815 M 4.01 % 24.820 M 26.25 % 19.660 M 0.00 % 19.660 M 0.00 % 19.660 M -2.79 % 20.224 M 0.00 % 20.224 M 0.00 % 20.224 M 0.00 % 20.224 M
Total debt 550.170 M -6.91 % 590.983 M -7.37 % 638.000 M 34.88 % 473.000 M -10.25 % 527.000 M -8.09 % 573.416 M 152.04 % 227.512 M -8.37 % 248.287 M -5.01 % 261.370 M 9.53 % 238.632 M -10.71 % 267.264 M 234.61 % 79.873 M -13.63 % 92.482 M -12.00 % 105.091 M -10.71 % 117.700 M -9.68 % 130.309 M -8.82 % 142.918 M -9.93 % 158.667 M -12.48 % 181.286 M -8.86 % 198.905 M
Accumulated other comprehensive income loss 11.811 M 60.04 % 7.380 M 269.00 % 2.000 M 100.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.000 -100.00 % 1.000 M 0.000 0.000 0.000 -100.00 % 1.000 M 0.000 0.000 -100.00 % 441.334 M 0.000 0.000
Retained earnings 823.227 M -9.75 % 912.188 M -0.20 % 914.000 M 15.70 % 790.000 M -1.50 % 802.000 M -2.36 % 821.387 M 15.93 % 708.549 M 10.24 % 642.751 M -1.77 % 654.355 M 10.65 % 591.359 M 5.38 % 561.187 M 7.98 % 519.727 M 15.65 % 449.393 M 10.60 % 406.322 M 6.73 % 380.699 M 1.72 % 374.277 M 2.45 % 365.333 M 5.14 % 347.474 M 12.23 % 309.604 M 29.96 % 238.236 M
Common stock 427.142 M 0.28 % 425.954 M 58.94 % 268.000 M 0.00 % 268.000 M -0.32 % 268.858 M 0.00 % 268.858 M 0.00 % 268.858 M 0.00 % 268.858 M 0.00 % 268.858 M 0.17 % 268.389 M 0.17 % 267.944 M 0.24 % 267.300 M 1.50 % 263.340 M 0.72 % 261.459 M 0.02 % 261.410 M 0.02 % 261.360 M 0.00 % 261.360 M 0.27 % 260.667 M 23.63 % 210.840 M 86.17 % 113.250 M
Total equity 1.608 B -4.86 % 1.691 B 23.22 % 1.372 B 10.02 % 1.247 B -0.95 % 1.259 B -1.51 % 1.278 B 9.68 % 1.165 B 5.98 % 1.100 B -1.04 % 1.111 B 6.09 % 1.047 B 3.06 % 1.016 B 4.39 % 973.670 M 8.72 % 895.581 M 5.50 % 848.884 M 3.12 % 823.163 M 0.77 % 816.843 M 1.11 % 807.899 M 2.42 % 788.808 M 21.12 % 651.284 M 69.28 % 384.736 M
Other non current liabilities 181.301 M 0.63 % 180.168 M -1.01 % 182.000 M 2.26 % 177.983 M 35.86 % 131.000 M 1.34 % 129.269 M 0.000 0.000 0.000 0.000 100.00 % -1.000 K -200.00 % 1.000 K 0.00 % 1.000 K 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K -50.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K
Long term debt 201.392 M -8.93 % 221.144 M -7.86 % 240.000 M -15.49 % 284.000 M -11.25 % 320.000 M -13.20 % 368.675 M 155.29 % 144.412 M -8.31 % 157.495 M -15.31 % 185.962 M 22.32 % 152.026 M -12.70 % 174.148 M 375.20 % 36.647 M -14.27 % 42.746 M -21.79 % 54.655 M -18.75 % 67.264 M -15.79 % 79.873 M -13.63 % 92.482 M -12.00 % 105.091 M -10.71 % 117.700 M -9.68 % 130.309 M
Total non current liabilities 382.693 M -4.64 % 401.312 M -4.90 % 422.000 M -8.86 % 463.000 M 2.66 % 451.000 M -17.88 % 549.170 M 280.28 % 144.412 M -8.31 % 157.495 M -15.31 % 185.962 M 22.32 % 152.026 M -12.70 % 174.147 M 375.19 % 36.648 M -14.27 % 42.747 M -21.79 % 54.655 M -18.75 % 67.264 M -15.79 % 79.874 M -13.63 % 92.483 M -12.00 % 105.093 M -10.71 % 117.701 M -9.68 % 130.310 M
Other current liabilities 525.405 M 0.02 % 525.295 M 25.07 % 420.009 M 24.24 % 338.053 M -6.28 % 360.714 M 17.56 % 306.838 M 30.09 % 235.868 M 665.68 % -41.696 M -122.63 % 184.250 M 2.63 % 179.532 M -33.90 % 271.602 M 28.66 % 211.100 M 4.32 % 202.364 M 57.58 % 128.419 M -25.75 % 172.948 M 7.19 % 161.344 M -2.65 % 165.731 M 9.59 % 151.234 M 2.55 % 147.473 M 11.88 % 131.815 M
Deferred revenue 297.547 M 7.26 % 277.420 M 5.57 % 262.795 M 10.00 % 238.915 M 12.13 % 213.063 M 3.60 % 205.652 M 15.60 % 177.893 M -54.75 % 393.172 M 2.80 % 382.445 M -17.18 % 461.751 M 0.000 0.000 0.000 -100.00 % 119.889 M 2.92 % 116.492 M -26.15 % 157.740 M -10.23 % 175.720 M -22.13 % 225.668 M 26.52 % 178.372 M 3.74 % 171.946 M
Short term debt 348.778 M -5.69 % 369.839 M -7.08 % 398.000 M 110.58 % 189.000 M -8.70 % 207.000 M 1.10 % 204.741 M 146.38 % 83.100 M -8.47 % 90.792 M 20.40 % 75.408 M -12.93 % 86.606 M -6.99 % 93.116 M 115.42 % 43.226 M -13.09 % 49.736 M -1.39 % 50.436 M 0.00 % 50.436 M 0.00 % 50.436 M 0.00 % 50.436 M -5.86 % 53.576 M -15.74 % 63.586 M -7.30 % 68.596 M
Total current liabilities 1.844 B -2.14 % 1.884 B 0.26 % 1.879 B 23.29 % 1.524 B 9.01 % 1.398 B -0.87 % 1.410 B 32.87 % 1.061 B 9.73 % 967.220 M 15.94 % 834.259 M -17.77 % 1.015 B 15.81 % 876.081 M 14.77 % 763.310 M 7.26 % 711.617 M 22.65 % 580.178 M 5.82 % 548.252 M -7.11 % 590.245 M 5.00 % 562.112 M -10.36 % 627.052 M -3.77 % 651.628 M 10.22 % 591.216 M
Total liabilities 2.226 B -2.58 % 2.285 B -0.69 % 2.301 B 15.80 % 1.987 B 7.46 % 1.849 B -5.63 % 1.959 B 62.50 % 1.206 B 7.21 % 1.125 B 10.24 % 1.020 B -12.55 % 1.167 B 11.08 % 1.050 B 31.29 % 799.958 M 6.04 % 754.364 M 18.83 % 634.833 M 3.14 % 615.516 M -8.15 % 670.119 M 2.37 % 654.595 M -10.59 % 732.145 M -4.83 % 769.329 M 6.63 % 721.526 M
Other non current assets 350.608 M 6.17 % 330.220 M 7.64 % 306.769 M 8.24 % 283.428 M 7.95 % 262.551 M 9.22 % 240.394 M 16.74 % 205.914 M 5 047.85 % 4.000 M -92.17 % 51.083 M 67.58 % 30.483 M 1 047.27 % 2.657 M 35.01 % 1.968 M -8.17 % 2.143 M 800.42 % 238.000 K -15.90 % 283.000 K -13.72 % 328.000 K 597.87 % 47.000 K -75.26 % 190.000 K -42.77 % 332.000 K -30.11 % 475.000 K
Long term investments 301.919 M -13.97 % 350.955 M -0.62 % 353.154 M 0.49 % 351.425 M 12.54 % 312.270 M -9.29 % 344.252 M 1 413.13 % 22.751 M -75.27 % 92.004 M 290.89 % 23.537 M 10.78 % 21.247 M 0.79 % 21.081 M -18.34 % 25.815 M 4.01 % 24.820 M 26.25 % 19.660 M 0.00 % 19.660 M 0.00 % 19.660 M -3.36 % 20.344 M 0.59 % 20.224 M 0.00 % 20.224 M -0.53 % 20.332 M
Intangible assets 633.030 M 12.65 % 561.920 M 28.88 % 435.991 M 45.33 % 300.000 M 22.95 % 244.000 M 24.86 % 195.426 M 12.24 % 174.109 M 32.35 % 131.551 M 32.00 % 99.662 M 36.06 % 73.246 M 19.18 % 61.460 M 7.79 % 57.018 M -1.06 % 57.630 M -1.15 % 58.299 M -4.47 % 61.029 M 0.70 % 60.607 M 55.04 % 39.092 M 11.11 % 35.184 M 5.26 % 33.426 M 1.28 % 33.003 M
GoodWill 399.935 M -3.39 % 413.967 M -3.05 % 427.000 M -3.39 % 442.000 M 84.17 % 240.000 M -2.57 % 246.341 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
Goodwill and intangible assets 1.033 B 5.85 % 975.887 M 13.08 % 863.000 M 16.31 % 742.000 M 53.31 % 484.000 M 9.56 % 441.767 M 153.73 % 174.109 M 32.35 % 131.551 M 32.00 % 99.662 M 36.06 % 73.246 M 19.18 % 61.460 M 7.79 % 57.018 M -1.06 % 57.630 M -1.15 % 58.299 M -4.47 % 61.029 M 0.70 % 60.607 M 55.04 % 39.092 M 11.11 % 35.184 M 5.26 % 33.426 M 1.28 % 33.003 M
Property plant equipment net 137.211 M -1.98 % 139.982 M -3.16 % 144.544 M -0.73 % 145.614 M 7.57 % 135.368 M 3.35 % 130.985 M 31.04 % 99.955 M -53.54 % 215.150 M 4.84 % 205.221 M 3.49 % 198.291 M 4.69 % 189.403 M 0.91 % 187.689 M 27.46 % 147.249 M -0.67 % 148.235 M -5.84 % 157.432 M 22.12 % 128.917 M 92.79 % 66.870 M -2.41 % 68.518 M -0.75 % 69.039 M 8.61 % 63.565 M
Total non current assets 1.921 B 3.59 % 1.855 B 7.64 % 1.723 B 9.19 % 1.578 B 28.29 % 1.230 B -0.69 % 1.238 B 133.91 % 529.467 M 12.79 % 469.443 M 15.56 % 406.241 M 17.00 % 347.220 M 21.73 % 285.241 M 0.75 % 283.130 M 16.76 % 242.482 M 2.28 % 237.072 M -9.02 % 260.568 M 12.47 % 231.676 M 55.99 % 148.517 M 2.72 % 144.583 M 7.68 % 134.268 M 4.39 % 128.622 M
Other current assets 138.272 M 16.55 % 118.636 M -22.96 % 154.000 M 33.91 % 115.000 M 10.76 % 103.825 M 23.26 % 84.235 M 17.96 % 71.408 M -4.83 % 75.032 M 64.78 % 45.535 M -14.23 % 53.089 M -19.09 % 65.614 M -4.47 % 68.686 M 161.13 % 26.303 M -28.60 % 36.840 M -13.75 % 42.712 M -26.32 % 57.966 M 73.15 % 33.477 M 5.36 % 31.774 M -15.27 % 37.502 M -26.51 % 51.030 M
Short term investments 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 % -120.000 K 0.000 0.000 100.00 % -108.000 K
cash and cash equivalents 698.544 M -16.11 % 832.654 M 55.64 % 535.000 M 11.92 % 478.000 M -46.47 % 893.000 M -8.44 % 975.365 M -7.36 % 1.053 B 1.19 % 1.040 B -7.62 % 1.126 B -0.56 % 1.133 B 13.30 % 999.614 M 44.57 % 691.451 M -6.83 % 742.133 M 0.25 % 740.268 M -2.01 % 755.480 M -7.16 % 813.744 M -7.85 % 883.057 M -6.82 % 947.726 M 11.73 % 848.197 M 50.11 % 565.043 M
Cash and short term investments 698.544 M -16.11 % 832.654 M 55.64 % 535.000 M 11.92 % 478.000 M -46.47 % 893.000 M -8.44 % 975.365 M -7.36 % 1.053 B 1.19 % 1.040 B -7.62 % 1.126 B -0.56 % 1.133 B 13.30 % 999.614 M 44.57 % 691.451 M -6.83 % 742.133 M 0.25 % 740.268 M -2.01 % 755.480 M -7.16 % 813.744 M -7.85 % 883.057 M -6.82 % 947.726 M 11.73 % 848.197 M 50.11 % 565.043 M
Total current assets 1.914 B -9.78 % 2.121 B 8.77 % 1.950 B 17.75 % 1.656 B -11.82 % 1.878 B -6.06 % 1.999 B 8.55 % 1.842 B 4.95 % 1.755 B 1.72 % 1.725 B -7.58 % 1.867 B 4.80 % 1.781 B 19.52 % 1.490 B 5.90 % 1.407 B 12.90 % 1.247 B 5.82 % 1.178 B -6.15 % 1.255 B -4.47 % 1.314 B -4.53 % 1.376 B 7.00 % 1.286 B 31.58 % 977.637 M
Inventory 379.842 M 3.83 % 365.846 M -3.22 % 378.000 M 10.20 % 343.000 M 32.34 % 259.175 M -21.71 % 331.042 M 8.49 % 305.138 M 13.69 % 268.393 M 15.60 % 232.168 M -25.11 % 310.013 M -21.97 % 397.276 M -4.41 % 415.585 M 23.54 % 336.406 M 66.64 % 201.871 M 30.51 % 154.677 M 1.62 % 152.210 M 22.70 % 124.048 M -4.50 % 129.896 M -20.06 % 162.492 M -2.56 % 166.758 M
Net receivables 696.850 M -13.32 % 803.890 M -8.96 % 883.000 M 22.64 % 720.000 M 15.76 % 622.000 M 2.21 % 608.555 M 47.57 % 412.396 M 11.13 % 371.081 M 15.48 % 321.349 M -13.42 % 371.149 M 16.38 % 318.898 M 1.31 % 314.773 M 4.02 % 302.619 M 13.06 % 267.663 M 18.83 % 225.240 M -2.65 % 231.363 M -15.37 % 273.392 M 2.40 % 266.972 M 12.10 % 238.151 M 22.25 % 194.806 M
Tax assets 98.501 M 70.87 % 57.648 M 3.81 % 55.533 M 0.00 % 55.533 M 55.07 % 35.811 M -55.84 % 81.092 M 203.28 % 26.738 M 0.00 % 26.738 M 0.00 % 26.738 M 11.63 % 23.953 M 125.12 % 10.640 M 0.00 % 10.640 M 0.00 % 10.640 M 0.00 % 10.640 M -51.99 % 22.164 M 0.00 % 22.164 M 0.00 % 22.164 M 8.29 % 20.467 M 81.98 % 11.247 M 0.00 % 11.247 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K
Account payables 671.829 M -5.54 % 711.238 M -10.89 % 798.196 M 5.30 % 758.032 M 23.88 % 611.923 M -6.63 % 655.355 M 17.53 % 557.620 M 18.75 % 469.584 M 29.15 % 363.588 M -20.45 % 457.065 M 13.83 % 401.532 M -5.27 % 423.851 M 2.39 % 413.939 M 18.02 % 350.738 M 8.29 % 323.875 M -6.41 % 346.047 M 13.01 % 306.215 M -8.43 % 334.401 M -13.97 % 388.681 M 15.31 % 337.078 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 5.300 M -85.91 % 37.627 M 448.26 % 6.863 M -87.60 % 55.368 M -25.93 % 74.753 M -55.27 % 167.139 M 52.18 % 109.831 M 29.01 % 85.133 M 86.79 % 45.578 M 4 054.79 % 1.097 M 10.47 % 993.000 K -96.94 % 32.418 M -18.40 % 39.730 M -54.77 % 87.841 M 69.29 % 51.888 M -3.42 % 53.727 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 142.008 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 346.278 M 0.34 % 345.090 M 84.41 % 187.135 M 0.00 % 187.135 M -0.49 % 188.058 M 0.00 % 188.058 M 0.00 % 188.058 M 0.00 % 188.058 M 0.00 % 188.058 M 0.17 % 187.732 M 0.24 % 187.287 M 0.35 % 186.643 M 2.08 % 182.848 M 0.96 % 181.103 M 0.03 % 181.054 M -0.08 % 181.206 M 0.00 % 181.206 M 169.52 % -260.667 M -299.23 % 130.840 M 293.50 % 33.250 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 51.226 M 0.000 0.000 0.000 -100.00 % 9.992 M 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 3.835 B -3.55 % 3.976 B 8.24 % 3.673 B 13.57 % 3.234 B 4.05 % 3.108 B -4.01 % 3.238 B 36.54 % 2.371 B 6.60 % 2.224 B 4.36 % 2.131 B -3.73 % 2.214 B 7.13 % 2.067 B 16.52 % 1.774 B 7.50 % 1.650 B 11.20 % 1.484 B 3.13 % 1.439 B -3.25 % 1.487 B 1.67 % 1.462 B -3.84 % 1.521 B 7.06 % 1.421 B 28.42 % 1.106 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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
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 2022-06-30 2022-03-31 2021-12-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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 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 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 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
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 0.000 0.000 0.000 0.000
Other non cash items 88.000 M 2 833.33 % 3.000 M 102.44 % -123.000 M -1 125.00 % 12.000 M -33.33 % 18.000 M 115.93 % -113.000 M -93.16 % -58.502 M -419.46 % 18.313 M 129.54 % -62.000 M -100.00 % -31.000 M 24.39 % -41.000 M 41.43 % -70.000 M -62.79 % -43.000 M -65.38 % -26.000 M -333.33 % -6.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.996 M 2.53 % 14.626 M 0.94 % 14.490 M -3.70 % 15.046 M -7.53 % 16.272 M 0.06 % 16.262 M 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 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 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 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 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 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 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 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 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 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 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 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 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 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.380 M 114.43 % -85.764 M -1 242.79 % -6.387 M -104.80 % 132.970 M -56.85 % 308.163 M 708.03 % -50.682 M 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.053 B 1.19 % 1.040 B -7.62 % 1.126 B -0.56 % 1.133 B 13.30 % 999.614 M 44.57 % 691.451 M -6.83 % 742.133 M 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 -100.00 % 975.365 M -7.36 % 1.053 B 1.19 % 1.040 B -7.62 % 1.126 B -0.56 % 1.133 B 13.30 % 999.614 M 44.57 % 691.451 M 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.996 M 2.53 % 14.626 M 0.94 % 14.490 M -3.70 % 15.046 M -7.53 % 16.272 M 0.06 % 16.262 M 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 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.996 M 2.53 % 14.626 M 0.94 % 14.490 M -3.70 % 15.046 M -7.53 % 16.272 M 0.06 % 16.262 M 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021
Date Form 10K
2025
2024
2023
2022
2021
2020
2019