
Sankyo Kasei Corporation 8138.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 27.118 B 3.40 % | 26.227 B -1.91 % | 26.739 B 10.31 % | 24.240 B 12.15 % | 21.613 B -11.26 % | 24.356 B |
Net income | 629.354 M 81.55 % | 346.665 M 14.13 % | 303.736 M 385.73 % | 62.532 M -18.14 % | 76.392 M 991.31 % | 7.000 M |
Income before tax | 941.047 M 130.01 % | 409.130 M -14.60 % | 479.082 M 129.52 % | 208.736 M 41.87 % | 147.136 M 33.76 % | 110.000 M |
Income before tax ratio | 0.03 122.46 % | 0.02 -12.94 % | 0.02 108.07 % | 0.01 26.49 % | 0.01 50.74 % | 0.00 |
EBITDA | 1.050 B 90.10 % | 552.505 M -7.60 % | 597.957 M 51.51 % | 394.663 M 11.84 % | 352.896 M 34.18 % | 263.000 M |
Net income ratio | 0.02 75.58 % | 0.01 16.36 % | 0.01 340.34 % | 0.00 -27.01 % | 0.00 1 129.81 % | 0.00 |
Ratio EBITDA | 0.04 83.85 % | 0.02 -5.80 % | 0.02 37.35 % | 0.02 -0.28 % | 0.02 51.21 % | 0.01 |
Gross profit ratio | 0.09 1.05 % | 0.09 4.52 % | 0.09 1.70 % | 0.09 -6.34 % | 0.09 3.45 % | 0.09 |
Weighted average shs out dil | 1.265 M -5.13 % | 1.333 M -0.10 % | 1.334 M 0.02 % | 1.334 M 0.00 % | 1.334 M 0.45 % | 1.328 M |
Weighted average shs out | 1.265 M -5.13 % | 1.333 M -0.10 % | 1.334 M 0.02 % | 1.334 M 0.00 % | 1.334 M 0.45 % | 1.328 M |
EPS diluted | 497.66 91.73 % | 259.56 14.03 % | 227.63 385.87 % | 46.85 -18.14 % | 57.23 985.96 % | 5.27 |
Earnings per share | 497.66 91.73 % | 259.56 14.03 % | 227.63 385.87 % | 46.85 -18.14 % | 57.23 985.96 % | 5.27 |
Gross profit | 2.567 B 4.48 % | 2.457 B 2.52 % | 2.396 B 12.19 % | 2.136 B 5.04 % | 2.033 B -8.20 % | 2.215 B |
Income tax expense | 311.692 M 357.79 % | 68.086 M -62.68 % | 182.449 M 20.27 % | 151.705 M 96.13 % | 77.351 M -29.04 % | 109.000 M |
Cost of revenue | 24.551 B 3.28 % | 23.771 B -2.35 % | 24.342 B 10.13 % | 22.104 B 12.89 % | 19.580 B -11.57 % | 22.141 B |
General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 -100.00 % | 916.000 K 1 479.31 % | 58.000 K -83.93 % | 361.000 K -99.07 % | 39.000 M |
Operating expenses | 2.103 B 1.35 % | 2.075 B 0.91 % | 2.056 B 5.54 % | 1.948 B -1.33 % | 1.974 B -10.05 % | 2.195 B |
Cost and expenses | 26.654 B 3.13 % | 25.845 B -2.10 % | 26.398 B 9.76 % | 24.052 B 11.59 % | 21.554 B -11.43 % | 24.336 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 2.103 B 1.35 % | 2.075 B 0.95 % | 2.055 B 5.49 % | 1.948 B -1.32 % | 1.974 B -8.44 % | 2.156 B |
Interest income | 10.879 M 8.63 % | 10.015 M 15.04 % | 8.706 M -7.53 % | 9.415 M 18.55 % | 7.942 M -6.76 % | 8.518 M |
Interest expense | 2.161 M -70.61 % | 7.352 M 118.29 % | 3.368 M 793.37 % | 377.000 K -26.08 % | 510.000 K -22.02 % | 654.000 K |
Depreciation and amortization | 107.077 M -21.28 % | 136.025 M 17.76 % | 115.508 M -37.75 % | 185.550 M -9.60 % | 205.249 M 0.61 % | 204.000 M |
Operating income | 464.076 M 21.48 % | 382.028 M 12.29 % | 340.208 M 81.16 % | 187.796 M 218.73 % | 58.921 M -0.13 % | 59.000 M |
Operating income ratio | 0.02 17.49 % | 0.01 14.48 % | 0.01 64.23 % | 0.01 184.19 % | 0.00 12.54 % | 0.00 |
Total other income expenses net | 476.971 M 1 659.91 % | 27.102 M -80.48 % | 138.874 M 563.20 % | 20.940 M -76.26 % | 88.215 M 72.97 % | 51.000 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -749.080 M 69.36 % | -2.445 B -79.02 % | -1.366 B -30.74 % | -1.045 B 34.22 % | -1.588 B -60.10 % | -992.000 M |
Total investments | 3.525 B -18.43 % | 4.322 B 27.84 % | 3.381 B -0.16 % | 3.386 B -19.29 % | 4.196 B 7 647.38 % | 54.154 M |
Total debt | 720.000 M 6 592.07 % | 10.759 M -95.23 % | 225.569 M 58.32 % | 142.475 M 37.79 % | 103.400 M -45.00 % | 188.000 M |
Accumulated other comprehensive income loss | 1.546 B -10.58 % | 1.729 B 56.90 % | 1.102 B 12.68 % | 978.000 M -30.83 % | 1.414 B 0.71 % | 1.404 B |
Retained earnings | 4.784 B -16.33 % | 5.717 B 4.06 % | 5.494 B 3.53 % | 5.307 B -0.95 % | 5.358 B -0.67 % | 5.394 B |
Common stock | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.03 % | 1.716 B |
Total equity | 8.712 B -14.24 % | 10.159 B 9.05 % | 9.316 B 3.39 % | 9.010 B -5.18 % | 9.503 B -0.36 % | 9.537 B |
Other non current liabilities | 394.053 M 0.11 % | 393.627 M 0.71 % | 390.836 M 6.26 % | 367.810 M -0.98 % | 371.452 M 12.14 % | 331.236 M |
Long term debt | 0.000 -100.00 % | 304.000 K -99.55 % | 66.873 M 1.28 % | 66.029 M -12.24 % | 75.234 M -52.61 % | 158.759 M |
Total non current liabilities | 987.717 M -7.15 % | 1.064 B 23.25 % | 863.161 M 6.92 % | 807.310 M -20.21 % | 1.012 B -7.44 % | 1.093 B |
Other current liabilities | 665.844 M -66.64 % | 1.996 B 17.57 % | 1.698 B 796.85 % | 189.300 M -4.68 % | 198.593 M -50.11 % | 398.074 M |
Deferred revenue | 0.000 | 0.000 -100.00 % | 203.087 M 8.11 % | 187.854 M 29.98 % | 144.521 M | 0.000 |
Short term debt | 720.000 M 6 786.66 % | 10.455 M -93.41 % | 158.696 M 107.59 % | 76.446 M 171.41 % | 28.166 M -6.31 % | 30.064 M |
Total current liabilities | 6.479 B -2.47 % | 6.642 B 6.69 % | 6.226 B 6.33 % | 5.855 B 18.16 % | 4.955 B -5.38 % | 5.237 B |
Total liabilities | 7.466 B -3.11 % | 7.706 B 8.71 % | 7.089 B 6.41 % | 6.662 B 11.65 % | 5.967 B -5.74 % | 6.330 B |
Other non current assets | 130.529 M 4.73 % | 124.639 M -43.23 % | 219.558 M 69.11 % | 129.828 M -3.02 % | 133.867 M 12 552.84 % | 1.058 M |
Long term investments | 3.425 B -20.75 % | 4.322 B 31.29 % | 3.292 B -1.63 % | 3.346 B -19.48 % | 4.156 B 0.69 % | 4.127 B |
Intangible assets | 80.472 M -28.86 % | 113.120 M -19.43 % | 140.393 M 38.53 % | 101.348 M -0.79 % | 102.158 M -41.62 % | 175.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 80.472 M -28.86 % | 113.120 M -19.43 % | 140.393 M 38.53 % | 101.348 M -0.79 % | 102.158 M -41.62 % | 175.000 M |
Property plant equipment net | 1.568 B -4.04 % | 1.634 B -9.83 % | 1.813 B -2.13 % | 1.852 B -8.64 % | 2.027 B -1.60 % | 2.060 B |
Total non current assets | 5.204 B -16.09 % | 6.202 B 13.31 % | 5.474 B 0.61 % | 5.441 B -15.31 % | 6.424 B 0.92 % | 6.366 B |
Other current assets | 91.837 M -21.59 % | 117.121 M 7.00 % | 109.459 M -25.37 % | 146.676 M 214.04 % | 46.706 M 100.58 % | -8.123 B |
Short term investments | 100.000 M | 0.000 -100.00 % | 88.886 M 122.22 % | 40.000 M | 0.000 -100.00 % | 54.154 M |
cash and cash equivalents | 1.469 B -40.16 % | 2.455 B 54.28 % | 1.591 B 34.05 % | 1.187 B -29.82 % | 1.692 B 43.35 % | 1.180 B |
Cash and short term investments | 1.569 B -36.10 % | 2.456 B 46.15 % | 1.680 B 41.54 % | 1.187 B -29.82 % | 1.692 B 3 023.65 % | 54.154 M |
Total current assets | 10.974 B -5.91 % | 11.663 B 6.70 % | 10.931 B 6.83 % | 10.232 B 13.11 % | 9.046 B 16 603.36 % | 54.154 M |
Inventory | 1.132 B 13.98 % | 993.503 M 1.00 % | 983.658 M 23.80 % | 794.524 M 31.95 % | 602.128 M -24.73 % | 800.000 M |
Net receivables | 8.181 B 1.04 % | 8.097 B -0.74 % | 8.157 B 0.67 % | 8.103 B 20.85 % | 6.705 B -8.43 % | 7.323 B |
Tax assets | 0.000 -100.00 % | 8.803 M -11.50 % | 9.947 M -16.02 % | 11.845 M 104.65 % | 5.788 M 96.74 % | 2.942 M |
Other assets | 1.000 K -66.67 % | 3.000 K 200.00 % | 1.000 K -75.00 % | 4.000 K 100.00 % | 2.000 K -100.00 % | 9.447 B |
Account payables | 5.093 B 10.44 % | 4.611 B 13.80 % | 4.052 B -23.46 % | 5.294 B 17.25 % | 4.515 B -5.78 % | 4.792 B |
Tax payables | 0.000 -100.00 % | 24.762 M -78.31 % | 114.143 M 6.39 % | 107.283 M 55.77 % | 68.871 M 308.44 % | 16.862 M |
Deferred revenue non current | 0.000 -100.00 % | 374.235 M 0.78 % | 371.337 M 6.62 % | 348.296 M | 0.000 100.00 % | -603.005 M |
Minority interest | 0.000 | 0.000 -100.00 % | 5.241 M -53.36 % | 11.238 M -32.99 % | 16.771 M -30.12 % | 24.000 M |
Capital lease obligations | 0.000 -100.00 % | 304.000 K -99.46 % | 56.418 M 84.51 % | 30.578 M 70.28 % | 17.957 M -75.51 % | 73.316 M |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 665.486 M -33.18 % | 996.006 M -0.08 % | 996.853 M -0.12 % | 998.084 M -0.09 % | 998.949 M -0.01 % | 999.000 M |
Deferred tax liabilities non current | 593.664 M -11.38 % | 669.896 M 65.22 % | 405.452 M 8.56 % | 373.471 M -33.90 % | 565.049 M -6.29 % | 603.005 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 16.178 B -9.44 % | 17.865 B 8.90 % | 16.405 B 4.67 % | 15.673 B 1.31 % | 15.470 B -2.50 % | 15.867 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 | -1.417 B -308.83 % | 678.592 M 255.19 % | 191.049 M 121.56 % | -886.078 M -233.03 % | 666.094 M -39.88 % | 1.108 B |
Accounts receivables | -56.668 M -238.21 % | 41.000 M 249.00 % | -27.516 M 98.00 % | -1.377 B -325.00 % | 612.000 M -44.11 % | 1.095 B |
Inventory | -132.397 M -312.35 % | -32.108 M 82.35 % | -181.900 M 3.38 % | -188.268 M -195.83 % | 196.456 M 28.40 % | 153.000 M |
Accounts payables | -1.145 B -266.78 % | 686.331 M 175.00 % | 249.579 M -67.56 % | 769.445 M | 0.000 100.00 % | -1.255 B |
Other working capital | -83.351 M -401.18 % | -16.631 M -111.02 % | 150.886 M 268.19 % | -89.713 M 37.03 % | -142.466 M | 0.000 |
Other non cash items | 14.315 M 140.33 % | -35.496 M -1 778.10 % | -1.890 M 81.68 % | -10.316 M 88.95 % | -93.336 M 92.56 % | -1.254 B |
Net cash provided by operating activities | -666.345 M -156.08 % | 1.188 B 95.54 % | 607.667 M 221.02 % | -502.108 M -154.27 % | 925.143 M 1 323.30 % | 65.000 M |
Investments in property plant and equipment | -10.500 M 83.42 % | -63.324 M 56.00 % | -143.928 M -27.65 % | -112.754 M 30.52 % | -162.294 M -212.10 % | -52.000 M |
Acquisitions net | 0.000 100.00 % | -162.125 M -1 194.70 % | 14.810 M 169.27 % | 5.500 M | 0.000 -100.00 % | 57.000 K |
Purchases of investments | -24.612 M 89.00 % | -223.683 M -886.78 % | -22.668 M -11.21 % | -20.383 M 82.85 % | -118.864 M 55.12 % | -264.823 M |
Sales maturities of investments | 882.007 M 263.93 % | 242.354 M | 0.000 -100.00 % | 258.858 M 229.50 % | 78.561 M 57.12 % | 50.000 M |
Other investing activites | 0.000 100.00 % | -1.000 K 0.00 % | -1.000 K 50.00 % | -2.000 K -100.00 % | -1.000 K 99.92 % | -1.234 M |
Net cash used for investing activites | 846.895 M 509.57 % | -206.779 M -36.23 % | -151.787 M -215.67 % | 131.219 M 164.77 % | -202.598 M 24.40 % | -268.000 M |
Debt repayment | 706.489 M 3 202.99 % | -22.768 M -171.39 % | 31.893 M 204.36 % | -30.561 M -1.65 % | -30.064 M 26.05 % | -40.654 M |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 96.150 M |
Common stock repurchased | -1.806 B -189 807.68 % | -951.000 K 22.81 % | -1.232 M -42.43 % | -865.000 K -165.34 % | -326.000 K 67.72 % | -1.010 M |
Dividends paid | -119.931 M 2.81 % | -123.395 M -9.06 % | -113.140 M -0.22 % | -112.887 M 0.18 % | -113.094 M -1.31 % | -111.632 M |
Other financing activites | 0.000 | 0.000 100.00 % | -1.000 K 50.00 % | -2.000 K 100.00 % | -56.582 M -3.15 % | -54.854 M |
Net cash used provided by financing activities | -1.219 B -728.92 % | -147.114 M -78.36 % | -82.480 M 42.85 % | -144.315 M 27.87 % | -200.066 M -78.63 % | -112.000 M |
Effect of forex changes on cash | 52.341 M 74.48 % | 29.999 M -2.56 % | 30.787 M 186.92 % | 10.730 M 191.40 % | -11.739 M -190.30 % | 13.000 M |
Net change in cash | -986.574 M -214.14 % | 864.357 M 113.85 % | 404.187 M 180.12 % | -504.474 M -198.77 % | 510.739 M 129.27 % | -1.745 B |
Cash at beginning of period | 2.416 B 55.72 % | 1.551 B 35.24 % | 1.147 B -30.54 % | 1.652 B 44.77 % | 1.141 B -20.93 % | 1.443 B |
Cash at end of period | 1.429 B -40.84 % | 2.416 B 55.72 % | 1.551 B 35.24 % | 1.147 B -30.54 % | 1.652 B 646.88 % | -302.000 M |
Operating cash flow | -666.345 M -156.08 % | 1.188 B 95.54 % | 607.667 M 221.02 % | -502.108 M -154.27 % | 925.143 M 1 323.30 % | 65.000 M |
Capital expenditure | -10.500 M 83.42 % | -63.324 M 56.00 % | -143.928 M -27.65 % | -112.754 M 30.52 % | -162.294 M -212.10 % | -52.000 M |
Free CashFlow | -676.845 M -160.17 % | 1.125 B 142.58 % | 463.739 M 175.42 % | -614.862 M -180.60 % | 762.849 M 5 768.07 % | 13.000 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 | 6.857 B -4.64 % | 7.191 B 1.79 % | 7.064 B 9.52 % | 6.450 B 0.59 % | 6.412 B -2.46 % | 6.574 B -5.61 % | 6.964 B 12.14 % | 6.210 B -4.15 % | 6.479 B -8.08 % | 7.049 B 0.57 % | 7.009 B 7.23 % | 6.536 B |
Net income | 389.930 M 7.93 % | 361.296 M 167.63 % | 135.000 M 122.72 % | 60.614 M -15.81 % | 72.000 M -23.21 % | 93.763 M -30.68 % | 135.262 M 112.08 % | 63.780 M 18.42 % | 53.860 M -37.56 % | 86.253 M 6.15 % | 81.254 M 11.84 % | 72.651 M |
Income before tax | 564.314 M 9.08 % | 517.351 M 146.36 % | 210.000 M 117.29 % | 96.645 M -16.69 % | 116.000 M 623.37 % | 16.036 M -91.94 % | 198.958 M 88.03 % | 105.811 M 19.80 % | 88.325 M -25.22 % | 118.119 M -9.79 % | 130.944 M 1.04 % | 129.598 M |
Income before tax ratio | 0.08 14.38 % | 0.07 142.02 % | 0.03 98.40 % | 0.01 -17.17 % | 0.02 641.62 % | 0.00 -91.46 % | 0.03 67.68 % | 0.02 24.98 % | 0.01 -18.65 % | 0.02 -10.30 % | 0.02 -5.78 % | 0.02 |
EBITDA | 591.163 M 8.21 % | 546.288 M 144.97 % | 223.000 M 26.71 % | 175.998 M 67.62 % | 105.000 M 92.57 % | 54.526 M -72.82 % | 200.625 M 86.12 % | 107.792 M 21.65 % | 88.609 M -42.19 % | 153.276 M -5.58 % | 162.342 M 7.97 % | 150.359 M |
Net income ratio | 0.06 13.17 % | 0.05 162.91 % | 0.02 103.36 % | 0.01 -16.31 % | 0.01 -21.27 % | 0.01 -26.56 % | 0.02 89.12 % | 0.01 23.54 % | 0.01 -32.07 % | 0.01 5.55 % | 0.01 4.30 % | 0.01 |
Ratio EBITDA | 0.09 13.47 % | 0.08 140.66 % | 0.03 15.69 % | 0.03 66.63 % | 0.02 97.43 % | 0.01 -71.21 % | 0.03 65.97 % | 0.02 26.91 % | 0.01 -37.11 % | 0.02 -6.12 % | 0.02 0.69 % | 0.02 |
Gross profit ratio | 0.10 3.93 % | 0.09 -7.25 % | 0.10 13.04 % | 0.09 -3.21 % | 0.09 -2.98 % | 0.10 -1.09 % | 0.10 4.01 % | 0.09 3.67 % | 0.09 0.84 % | 0.09 0.64 % | 0.09 -3.24 % | 0.09 |
Weighted average shs out dil | 903.540 K -28.55 % | 1.265 M -5.18 % | 1.334 M 0.00 % | 1.334 M -0.01 % | 1.334 M 0.06 % | 1.333 M 0.15 % | 1.331 M -0.22 % | 1.334 M -0.01 % | 1.334 M 0.01 % | 1.334 M -0.02 % | 1.334 M -0.01 % | 1.334 M |
Weighted average shs out | 903.540 K -28.55 % | 1.265 M -5.18 % | 1.334 M 0.00 % | 1.334 M -0.01 % | 1.334 M 0.06 % | 1.333 M 0.15 % | 1.331 M -0.22 % | 1.334 M -0.01 % | 1.334 M 0.01 % | 1.334 M -0.02 % | 1.334 M -0.01 % | 1.334 M |
EPS diluted | 431.56 45.46 % | 296.68 193.42 % | 101.11 122.46 % | 45.45 -15.80 % | 53.98 -23.45 % | 70.52 -30.47 % | 101.43 111.40 % | 47.98 18.85 % | 40.37 -37.38 % | 64.47 5.86 % | 60.90 11.85 % | 54.45 |
Earnings per share | 431.56 45.46 % | 296.68 193.42 % | 101.11 122.46 % | 45.45 -15.80 % | 53.98 -23.45 % | 70.52 -30.47 % | 101.43 111.40 % | 47.98 18.85 % | 40.37 -37.38 % | 64.47 5.86 % | 60.90 11.85 % | 54.45 |
Gross profit | 669.969 M -0.89 % | 676.002 M -5.59 % | 716.000 M 23.81 % | 578.320 M -2.64 % | 594.000 M -5.37 % | 627.699 M -6.64 % | 672.339 M 16.64 % | 576.436 M -0.63 % | 580.078 M -7.31 % | 625.817 M 1.21 % | 618.347 M 3.75 % | 595.974 M |
Income tax expense | 174.384 M 11.75 % | 156.054 M 108.07 % | 75.000 M 108.15 % | 36.032 M -18.11 % | 44.000 M 157.67 % | -76.299 M -217.38 % | 65.001 M 48.90 % | 43.653 M 22.17 % | 35.731 M 5.42 % | 33.893 M -34.36 % | 51.637 M -11.98 % | 58.664 M |
Cost of revenue | 6.187 B -5.02 % | 6.515 B 2.63 % | 6.348 B 8.11 % | 5.872 B 0.92 % | 5.818 B -2.15 % | 5.946 B -5.50 % | 6.292 B 11.68 % | 5.634 B -4.49 % | 5.899 B -8.16 % | 6.423 B 0.51 % | 6.390 B 7.58 % | 5.940 B |
General and administrative 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 |
Selling and marketing 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 |
Other expenses | 0.000 | 0.000 100.00 % | -1.000 M | 0.000 -100.00 % | 1.000 M 335.29 % | -425.000 K -158.06 % | 732.000 K 224.70 % | -587.000 K -115.40 % | 3.811 M | 0.000 | 0.000 | 0.000 |
Operating expenses | 540.441 M -0.60 % | 543.719 M 3.37 % | 526.000 M 3.54 % | 508.030 M -3.05 % | 524.000 M 2.23 % | 512.575 M -1.19 % | 518.732 M 1.63 % | 510.413 M -4.20 % | 532.803 M -0.85 % | 537.392 M 3.66 % | 518.401 M 3.33 % | 501.680 M |
Cost and expenses | 6.728 B -4.68 % | 7.058 B 2.68 % | 6.874 B 7.75 % | 6.380 B 0.59 % | 6.342 B -1.81 % | 6.459 B -5.17 % | 6.811 B 10.85 % | 6.144 B -4.47 % | 6.432 B -7.59 % | 6.960 B 0.74 % | 6.909 B 7.25 % | 6.442 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 |
Selling general and administrative expenses | 540.441 M -0.60 % | 543.719 M 3.17 % | 527.000 M 3.73 % | 508.030 M -2.86 % | 523.000 M 1.95 % | 513.000 M -0.97 % | 518.000 M 1.37 % | 511.000 M -3.95 % | 532.000 M -0.93 % | 537.000 M 3.59 % | 518.401 M 3.33 % | 501.680 M |
Interest income | 379.000 K -82.08 % | 2.115 M -27.89 % | 2.933 M -14.24 % | 3.420 M 41.85 % | 2.411 M -10.90 % | 2.706 M 2.04 % | 2.652 M 10.45 % | 2.401 M 6.43 % | 2.256 M 4.44 % | 2.160 M -0.32 % | 2.167 M -4.12 % | 2.260 M |
Interest expense | 2.903 M 36.87 % | 2.121 M | 0.000 -100.00 % | 1.000 K -97.44 % | 39.000 K -98.22 % | 2.195 M 31.67 % | 1.667 M -15.85 % | 1.981 M 31.28 % | 1.509 M 11.37 % | 1.355 M -28.57 % | 1.897 M | 0.000 |
Depreciation and amortization | 23.944 M -10.71 % | 26.816 M -21.13 % | 34.000 M 177.30 % | 12.261 M -63.94 % | 34.000 M -6.33 % | 36.296 M | 0.000 | 0.000 -100.00 % | 41.336 M 33.13 % | 31.049 M 5.24 % | 29.502 M 42.11 % | 20.760 M |
Operating income | 129.528 M -2.08 % | 132.283 M -30.38 % | 190.000 M 170.31 % | 70.290 M 0.41 % | 70.000 M -39.20 % | 115.124 M -25.05 % | 153.606 M 132.65 % | 66.025 M 39.67 % | 47.273 M -46.54 % | 88.425 M -11.53 % | 99.946 M 5.99 % | 94.294 M |
Operating income ratio | 0.02 2.68 % | 0.02 -31.60 % | 0.03 146.81 % | 0.01 -0.18 % | 0.01 -37.66 % | 0.02 -20.60 % | 0.02 107.46 % | 0.01 45.71 % | 0.01 -41.84 % | 0.01 -12.03 % | 0.01 -1.16 % | 0.01 |
Total other income expenses net | 434.786 M 12.91 % | 385.068 M 1 825.34 % | 20.000 M -24.11 % | 26.355 M -42.71 % | 46.000 M 146.42 % | -99.088 M -318.49 % | 45.352 M 13.99 % | 39.786 M -3.08 % | 41.050 M 38.24 % | 29.694 M -4.21 % | 30.998 M -12.20 % | 35.304 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 | -1.136 B -51.72 % | -749.080 M 66.87 % | -2.261 B -23.46 % | -1.831 B 19.96 % | -2.288 B 6.42 % | -2.445 B -5.59 % | -2.316 B -2.32 % | -2.263 B -40.52 % | -1.610 B -17.92 % | -1.366 B 21.87 % | -1.748 B -79.09 % | -976.029 M |
Total investments | 2.706 B -23.22 % | 3.525 B -19.25 % | 4.365 B -4.55 % | 4.573 B -0.91 % | 4.615 B 6.79 % | 4.322 B 4.10 % | 4.151 B 4.32 % | 3.979 B 8.76 % | 3.659 B 8.23 % | 3.381 B 3 786.34 % | 86.985 M -97.51 % | 3.496 B |
Total debt | 0.000 -100.00 % | 720.000 M | 0.000 -100.00 % | 753.627 M 1.96 % | 739.139 M 6 769.96 % | 10.759 M -93.27 % | 159.854 M -3.15 % | 165.053 M -0.60 % | 166.052 M -26.39 % | 225.569 M 28.90 % | 175.000 M -4.58 % | 183.399 M |
Accumulated other comprehensive income loss | 1.295 B -16.24 % | 1.546 B -15.45 % | 1.829 B -3.11 % | 1.887 B 3.14 % | 1.830 B 5.83 % | 1.729 B | 0.000 | 0.000 -100.00 % | 1.315 B 19.33 % | 1.102 B 2.32 % | 1.077 B -2.50 % | 1.105 B |
Retained earnings | 5.132 B 7.29 % | 4.784 B -18.44 % | 5.865 B 1.29 % | 5.791 B 1.06 % | 5.730 B 0.22 % | 5.717 B 1.67 % | 5.624 B 1.36 % | 5.548 B 1.16 % | 5.485 B -0.17 % | 5.494 B 1.61 % | 5.407 B 0.38 % | 5.386 B |
Common stock | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.00 % | 1.717 B 0.03 % | 1.716 B -0.03 % | 1.717 B |
Total equity | 8.734 B 0.26 % | 8.712 B -16.56 % | 10.442 B 0.15 % | 10.426 B 1.15 % | 10.307 B 1.46 % | 10.159 B 1.99 % | 9.961 B 2.05 % | 9.761 B 2.57 % | 9.517 B 2.16 % | 9.316 B 1.21 % | 9.204 B -0.47 % | 9.247 B |
Other non current liabilities | 866.635 M 119.93 % | 394.053 M -64.57 % | 1.112 B -1.15 % | 1.125 B 1.74 % | 1.106 B 180.98 % | 393.628 M -63.11 % | 1.067 B 4.95 % | 1.017 B 6.88 % | 951.286 M 4 778.64 % | 19.499 M -97.68 % | 841.000 M 1.70 % | 826.918 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 304.000 K | 0.000 | 0.000 -100.00 % | 4.206 M -93.71 % | 66.873 M 317.96 % | 16.000 M -30.29 % | 22.953 M |
Total non current liabilities | 866.635 M -12.26 % | 987.717 M -11.20 % | 1.112 B -1.15 % | 1.125 B 1.74 % | 1.106 B 3.96 % | 1.064 B -0.31 % | 1.067 B 4.95 % | 1.017 B 6.41 % | 955.492 M 10.70 % | 863.161 M 0.72 % | 857.000 M 0.84 % | 849.871 M |
Other current liabilities | 496.648 M -25.41 % | 665.844 M 46.17 % | 455.542 M 13.44 % | 401.579 M 22.28 % | 328.420 M 19.81 % | 274.116 M -16.17 % | 327.009 M -83.14 % | 1.940 B 7.06 % | 1.812 B -4.66 % | 1.901 B 395.59 % | 383.546 M -77.71 % | 1.721 B |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 116.075 M 22.66 % | 94.628 M -44.49 % | 170.479 M 167.19 % | 63.804 M -68.58 % | 203.087 M | 0.000 -100.00 % | 97.001 M |
Short term debt | 0.000 -100.00 % | 720.000 M | 0.000 | 0.000 -100.00 % | 4.206 M -59.77 % | 10.455 M -93.46 % | 159.854 M -3.15 % | 165.053 M 1.98 % | 161.846 M 1.98 % | 158.696 M -0.19 % | 159.000 M -0.90 % | 160.446 M |
Total current liabilities | 5.268 B -18.68 % | 6.479 B -6.80 % | 6.951 B 31.52 % | 5.285 B -17.42 % | 6.400 B -3.65 % | 6.642 B -6.05 % | 7.070 B 4.93 % | 6.738 B 14.18 % | 5.901 B -5.21 % | 6.226 B -14.52 % | 7.283 B 27.64 % | 5.706 B |
Total liabilities | 6.135 B -17.83 % | 7.466 B -7.40 % | 8.063 B 25.79 % | 6.410 B -14.60 % | 7.506 B -2.60 % | 7.706 B -5.30 % | 8.137 B 4.93 % | 7.755 B 13.10 % | 6.857 B -3.27 % | 7.089 B -12.91 % | 8.140 B 24.17 % | 6.556 B |
Other non current assets | 126.023 M -3.45 % | 130.529 M -6.00 % | 138.855 M -0.34 % | 139.332 M 14 353.53 % | 964.000 K -99.23 % | 124.636 M -97.19 % | 4.433 B 7.59 % | 4.121 B 2 833.79 % | 140.456 M -36.03 % | 219.558 M 10 877.90 % | 2.000 M -98.60 % | 143.322 M |
Long term investments | 2.706 B -20.98 % | 3.425 B -19.70 % | 4.265 B -5.91 % | 4.533 B -1.77 % | 4.615 B 6.79 % | 4.322 B 4.10 % | 4.151 B 0.76 % | 4.120 B 15.77 % | 3.559 B 8.12 % | 3.292 B -5.00 % | 3.465 B -0.88 % | 3.496 B |
Intangible assets | 74.097 M -7.92 % | 80.472 M -10.51 % | 89.920 M -7.87 % | 97.606 M -7.04 % | 105.000 M -7.18 % | 113.120 M -5.73 % | 120.000 M -6.25 % | 128.000 M -5.88 % | 136.000 M -3.13 % | 140.393 M -4.49 % | 147.000 M 32.43 % | 111.000 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 901.000 K 38.40 % | 651.000 K 69.09 % | 385.000 K | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 74.097 M -7.92 % | 80.472 M -10.51 % | 89.920 M -7.87 % | 97.606 M -7.04 % | 105.000 M -7.18 % | 113.120 M -6.44 % | 120.901 M -6.02 % | 128.651 M -5.67 % | 136.385 M -2.85 % | 140.393 M -4.49 % | 147.000 M 32.43 % | 111.000 M |
Property plant equipment net | 1.558 B -0.65 % | 1.568 B -1.14 % | 1.586 B -1.00 % | 1.603 B -0.88 % | 1.617 B -1.08 % | 1.634 B -9.35 % | 1.803 B 0.40 % | 1.796 B -0.22 % | 1.800 B -0.71 % | 1.813 B -1.33 % | 1.837 B 0.09 % | 1.835 B |
Total non current assets | 4.464 B -14.21 % | 5.204 B -14.41 % | 6.080 B -4.59 % | 6.373 B 0.55 % | 6.338 B 2.19 % | 6.202 B -0.23 % | 6.216 B 2.84 % | 6.045 B 5.40 % | 5.735 B 4.77 % | 5.474 B 0.42 % | 5.451 B -2.41 % | 5.586 B |
Other current assets | 122.970 M 33.90 % | 91.837 M -81.51 % | 496.606 M 330.17 % | 115.445 M -19.27 % | 143.000 M 22.10 % | 117.121 M -30.38 % | 168.217 M -5.78 % | 178.540 M 14.02 % | 156.586 M 43.05 % | 109.459 M -21.78 % | 139.930 M -55.62 % | 315.311 M |
Short term investments | 0.000 -100.00 % | 100.000 M 0.00 % | 100.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.028 M 12.54 % | 88.886 M 2.19 % | 86.985 M | 0.000 |
cash and cash equivalents | 1.136 B -22.64 % | 1.469 B -35.02 % | 2.261 B 23.46 % | 1.831 B -20.10 % | 2.292 B -6.66 % | 2.456 B -0.80 % | 2.475 B 1.95 % | 2.428 B 36.67 % | 1.777 B 11.64 % | 1.591 B -17.25 % | 1.923 B 65.86 % | 1.159 B |
Cash and short term investments | 1.136 B -27.57 % | 1.569 B -33.54 % | 2.361 B 28.92 % | 1.831 B -20.10 % | 2.292 B -6.66 % | 2.456 B -0.80 % | 2.475 B 1.95 % | 2.428 B 29.39 % | 1.877 B 11.69 % | 1.680 B 1 831.58 % | 86.985 M -92.50 % | 1.159 B |
Total current assets | 10.405 B -5.19 % | 10.974 B -11.67 % | 12.425 B 18.74 % | 10.463 B -8.82 % | 11.475 B -1.61 % | 11.663 B -1.84 % | 11.882 B 3.58 % | 11.471 B 7.83 % | 10.638 B -2.68 % | 10.931 B 12 466.14 % | 86.985 M -99.15 % | 10.217 B |
Inventory | 1.102 B -2.72 % | 1.132 B 15.45 % | 980.831 M -12.12 % | 1.116 B 6.40 % | 1.049 B 5.59 % | 993.503 M -6.04 % | 1.057 B 8.29 % | 976.462 M 6.83 % | 914.021 M -7.08 % | 983.658 M 4.31 % | 943.000 M 8.82 % | 866.600 M |
Net receivables | 8.044 B -1.67 % | 8.181 B -4.72 % | 8.586 B 16.02 % | 7.401 B -7.39 % | 7.991 B -1.30 % | 8.097 B -1.03 % | 8.181 B 3.72 % | 7.888 B 2.56 % | 7.691 B -5.72 % | 8.157 B -7.32 % | 8.802 B 11.76 % | 7.876 B |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 341.000 K -96.13 % | 8.803 M 100.21 % | -4.292 B -4.17 % | -4.120 B -4 218.85 % | 100.028 M 905.61 % | 9.947 M | 0.000 -100.00 % | 494.000 K |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K 200.00 % | 1.000 K -50.00 % | 2.000 K 100.00 % | 1.000 K 0.00 % | 1.000 K -100.00 % | 11.806 B | 0.000 |
Account payables | 4.772 B -6.30 % | 5.093 B -21.60 % | 6.495 B 33.01 % | 4.883 B -18.74 % | 6.010 B -3.33 % | 6.217 B -3.34 % | 6.432 B 46.94 % | 4.377 B 12.61 % | 3.887 B -4.07 % | 4.052 B -39.26 % | 6.671 B 78.95 % | 3.728 B |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.374 M 131.70 % | 24.762 M -56.25 % | 56.594 M -33.39 % | 84.957 M 112.62 % | 39.958 M -64.99 % | 114.143 M 64.34 % | 69.454 M -28.40 % | 97.001 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 % | 371.337 M | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.323 M -49.13 % | 2.601 M -36.48 % | 4.095 M -21.87 % | 5.241 M -25.13 % | 7.000 M -25.15 % | 9.352 M |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 304.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 56.418 M | 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 | 590.278 M -11.30 % | 665.486 M -35.45 % | 1.031 B 0.00 % | 1.031 B -0.03 % | 1.031 B 3.55 % | 995.900 M -61.98 % | 2.619 B 5.06 % | 2.493 B 7.87 % | 2.311 B 10.08 % | 2.100 B 110.61 % | 997.000 M -3.22 % | 1.030 B |
Deferred tax liabilities non current | 0.000 -100.00 % | 593.664 M | 0.000 | 0.000 | 0.000 -100.00 % | 669.896 M | 0.000 | 0.000 | 0.000 -100.00 % | 405.452 M | 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 |
Total assets | 14.869 B -8.09 % | 16.178 B -12.57 % | 18.505 B 9.91 % | 16.836 B -5.49 % | 17.813 B -0.29 % | 17.865 B -1.29 % | 18.098 B 3.33 % | 17.516 B 6.98 % | 16.374 B -0.19 % | 16.405 B -5.42 % | 17.344 B 9.75 % | 15.803 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 |
2025-06-30 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
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 |
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 |
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 |
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 |
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 |
Other non cash items | -389.000 M -7.76 % | -361.000 M -167.41 % | -135.000 M -121.31 % | -61.000 M 15.28 % | -72.000 M 23.40 % | -94.000 M 30.37 % | -135.000 M -110.94 % | -64.000 M -20.75 % | -53.000 M 38.37 % | -86.000 M -6.17 % | -81.000 M -10.96 % | -73.000 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 | 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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 | 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 | 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 | 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 | 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 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 |