
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 |