Arm Holdings plc American Depositary Shares ARM
Finances
| 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue | 4.920 B 22.79 % | 4.007 B 23.94 % | 3.233 B 20.68 % | 2.679 B -0.89 % | 2.703 B 33.35 % | 2.027 B |
| Net income | 904.000 M 14.14 % | 792.000 M 158.82 % | 306.000 M -41.60 % | 524.000 M -4.55 % | 549.000 M 41.49 % | 388.000 M |
| Income before tax | 1.157 B 60.69 % | 720.000 M 239.62 % | 212.000 M -68.41 % | 671.000 M -14.63 % | 786.000 M 12.77 % | 697.000 M |
| Income before tax ratio | 0.24 30.87 % | 0.18 174.02 % | 0.07 -73.82 % | 0.25 -13.87 % | 0.29 -15.43 % | 0.34 |
| EBITDA | 1.157 B 28.14 % | 902.900 M 141.42 % | 374.000 M -55.54 % | 841.200 M -12.60 % | 962.500 M 9.77 % | 876.800 M |
| Net income ratio | 0.18 -7.04 % | 0.20 108.83 % | 0.09 -51.61 % | 0.20 -3.70 % | 0.20 6.11 % | 0.19 |
| Ratio EBITDA | 0.24 4.36 % | 0.23 94.78 % | 0.12 -63.16 % | 0.31 -11.82 % | 0.36 -17.68 % | 0.43 |
| Gross profit ratio | 0.92 -2.51 % | 0.95 2.26 % | 0.93 0.04 % | 0.93 0.94 % | 0.92 3.97 % | 0.88 |
| Weighted average shs out dil | 1.068 B 0.47 % | 1.063 B 1.77 % | 1.044 B 1.80 % | 1.026 B 0.00 % | 1.026 B 0.00 % | 1.026 B |
| Weighted average shs out | 1.061 B 1.05 % | 1.050 B 2.20 % | 1.027 B 0.14 % | 1.026 B 0.00 % | 1.026 B 0.00 % | 1.026 B |
| EPS diluted | 0.85 13.33 % | 0.75 158.62 % | 0.29 -43.14 % | 0.51 -5.56 % | 0.54 42.11 % | 0.38 |
| Earnings per share | 0.85 13.33 % | 0.75 150.00 % | 0.30 -41.18 % | 0.51 -5.56 % | 0.54 42.11 % | 0.38 |
| Gross profit | 4.550 B 19.71 % | 3.801 B 26.74 % | 2.999 B 20.73 % | 2.484 B 0.04 % | 2.483 B 38.64 % | 1.791 B |
| Income tax expense | 253.000 M 451.39 % | -72.000 M 23.40 % | -94.000 M -163.95 % | 147.000 M 33.64 % | 110.000 M -28.10 % | 153.000 M |
| Cost of revenue | 370.000 M 79.61 % | 206.000 M -11.97 % | 234.000 M 20.00 % | 195.000 M -11.36 % | 220.000 M -6.78 % | 236.000 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 3.642 B 22.46 % | 2.974 B 2.55 % | 2.900 B 60.58 % | 1.806 B 0.17 % | 1.803 B 16.40 % | 1.549 B |
| Cost and expenses | 4.012 B 26.16 % | 3.180 B 1.47 % | 3.134 B 56.62 % | 2.001 B -1.09 % | 2.023 B 13.33 % | 1.785 B |
| Research and development expenses | 2.776 B 38.18 % | 2.009 B 3.99 % | 1.932 B 78.89 % | 1.080 B 14.29 % | 945.000 M 23.05 % | 768.000 M |
| Selling general and administrative expenses | 866.000 M -10.26 % | 965.000 M -0.31 % | 968.000 M 33.33 % | 726.000 M -15.38 % | 858.000 M 9.86 % | 781.000 M |
| Interest income | 111.000 M -4.31 % | 116.000 M 5.45 % | 110.000 M 161.90 % | 42.000 M 2 000.00 % | 2.000 M 0.00 % | 2.000 M |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 249.000 M 36.14 % | 182.900 M 12.90 % | 162.000 M -4.82 % | 170.200 M -3.57 % | 176.500 M -1.84 % | 179.800 M |
| Operating income | 908.000 M 9.79 % | 827.000 M 735.35 % | 99.000 M -85.40 % | 678.000 M -0.29 % | 680.000 M 180.99 % | 242.000 M |
| Operating income ratio | 0.18 -10.58 % | 0.21 574.00 % | 0.03 -87.90 % | 0.25 0.60 % | 0.25 110.72 % | 0.12 |
| Total other income expenses net | 249.000 M 332.71 % | -107.000 M -194.69 % | 113.000 M 1 714.29 % | -7.000 M -106.60 % | 106.000 M -76.70 % | 455.000 M |
| 2026 | 2025 | 2024 | 2023 | 2022 | 2021 |
| 2026 | 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|---|
| Net debt | -2.319 B -34.12 % | -1.729 B -1.89 % | -1.697 B -27.12 % | -1.335 B -79.68 % | -743.000 M |
| Total investments | 1.237 B -27.35 % | 1.703 B -3.98 % | 1.773 B 25.34 % | 1.415 B 1.35 % | 1.396 B |
| Total debt | 432.000 M 21.35 % | 356.000 M 57.52 % | 226.000 M 3.20 % | 219.000 M -16.09 % | 261.000 M |
| Accumulated other comprehensive income loss | 370.000 M -0.54 % | 372.000 M 0.27 % | 371.000 M -1.33 % | 376.000 M -5.76 % | 399.000 M |
| Retained earnings | 4.447 B 25.52 % | 3.543 B 28.79 % | 2.751 B 11.97 % | 2.457 B 27.11 % | 1.933 B |
| Common stock | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M |
| Total equity | 8.286 B 21.16 % | 6.839 B 29.16 % | 5.295 B 30.71 % | 4.051 B 14.18 % | 3.548 B |
| Other non current liabilities | 193.000 M 86.65 % | 103.400 M 57.86 % | 65.500 M -65.53 % | 190.000 M -28.57 % | 266.000 M |
| Long term debt | 393.000 M 24.37 % | 316.000 M 62.89 % | 194.000 M 0.52 % | 193.000 M -16.09 % | 230.000 M |
| Total non current liabilities | 1.377 B 18.30 % | 1.164 B 3.28 % | 1.127 B -22.38 % | 1.452 B -7.34 % | 1.567 B |
| Other current liabilities | 707.000 M 14.59 % | 617.000 M -44.01 % | 1.102 B 34.88 % | 817.000 M -3.20 % | 844.000 M |
| Deferred revenue | 294.000 M 40.67 % | 209.000 M 5.56 % | 198.000 M -32.42 % | 293.000 M -12.28 % | 334.000 M |
| Short term debt | 39.000 M -2.50 % | 40.000 M 25.00 % | 32.000 M 23.08 % | 26.000 M -16.13 % | 31.000 M |
| Total current liabilities | 1.040 B 11.95 % | 929.000 M -38.27 % | 1.505 B 10.42 % | 1.363 B -2.29 % | 1.395 B |
| Total liabilities | 2.417 B 15.48 % | 2.093 B -20.48 % | 2.632 B -6.50 % | 2.815 B -4.96 % | 2.962 B |
| Other non current assets | 701.000 M 176.86 % | 253.200 M -46.98 % | 477.600 M 66.35 % | 287.100 M 10.42 % | 260.000 M |
| Long term investments | 387.000 M -59.80 % | 962.800 M 24.49 % | 773.400 M 2.59 % | 753.900 M -1.45 % | 765.000 M |
| Intangible assets | 230.000 M 52.32 % | 151.000 M -0.66 % | 152.000 M 10.14 % | 138.000 M -32.68 % | 205.000 M |
| GoodWill | 1.623 B 0.19 % | 1.620 B -0.31 % | 1.625 B 0.31 % | 1.620 B -0.98 % | 1.636 B |
| Goodwill and intangible assets | 1.853 B 4.63 % | 1.771 B -0.34 % | 1.777 B 1.08 % | 1.758 B -4.51 % | 1.841 B |
| Property plant equipment net | 1.151 B 61.20 % | 714.000 M 70.00 % | 420.000 M 7.42 % | 391.000 M -6.24 % | 417.000 M |
| Total non current assets | 4.467 B 8.90 % | 4.102 B 9.97 % | 3.730 B 12.05 % | 3.329 B -2.60 % | 3.418 B |
| Other current assets | 358.000 M 234.58 % | 107.000 M -26.21 % | 145.000 M -7.64 % | 157.000 M -5.99 % | 167.000 M |
| Short term investments | 850.000 M 14.86 % | 740.000 M -26.00 % | 1.000 B 51.29 % | 661.000 M 4.75 % | 631.000 M |
| cash and cash equivalents | 2.751 B 31.94 % | 2.085 B 8.42 % | 1.923 B 23.75 % | 1.554 B 54.78 % | 1.004 B |
| Cash and short term investments | 3.601 B 27.47 % | 2.825 B -3.35 % | 2.923 B 31.96 % | 2.215 B 35.47 % | 1.635 B |
| Total current assets | 6.236 B 29.11 % | 4.830 B 15.08 % | 4.197 B 18.66 % | 3.537 B 14.39 % | 3.092 B |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 2.277 B 19.97 % | 1.898 B 68.11 % | 1.129 B -3.09 % | 1.165 B -9.69 % | 1.290 B |
| Tax assets | 375.000 M -6.48 % | 401.000 M 42.20 % | 282.000 M 102.88 % | 139.000 M 2.96 % | 135.000 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 63.000 M 142.31 % | 26.000 M -60.00 % | 65.000 M 14.04 % | 57.000 M |
| Tax payables | 0.000 | 0.000 -100.00 % | 147.000 M -9.26 % | 162.000 M 25.58 % | 129.000 M |
| Deferred revenue non current | 752.000 M 7.12 % | 702.000 M -2.09 % | 717.000 M -11.15 % | 807.000 M 1.89 % | 792.000 M |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 393.000 M 24.37 % | 316.000 M 62.89 % | 194.000 M 0.52 % | 193.000 M -16.09 % | 230.000 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 3.467 B 18.65 % | 2.922 B 34.59 % | 2.171 B 78.54 % | 1.216 B 0.16 % | 1.214 B |
| Deferred tax liabilities non current | 39.000 M -8.45 % | 42.600 M -71.69 % | 150.500 M -42.56 % | 262.000 M -6.09 % | 279.000 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 10.703 B 19.83 % | 8.932 B 12.68 % | 7.927 B 15.45 % | 6.866 B 5.47 % | 6.510 B |
| 2026 | 2025 | 2024 | 2023 | 2022 |
| 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 15.000 M 106.88 % | -218.000 M 20.15 % | -273.000 M -702.94 % | -34.000 M 55.26 % | -76.000 M -130.30 % | -33.000 M |
| Stock based compensation | 0.000 | 0.000 -100.00 % | 1.037 B 1 212.66 % | 79.000 M 203.85 % | 26.000 M -51.85 % | 54.000 M |
| Change in working capital | -602.000 M 58.91 % | -1.465 B -651.28 % | -195.000 M -167.12 % | -73.000 M 61.17 % | -188.000 M -118.61 % | 1.010 B |
| Accounts receivables | -510.000 M 31.36 % | -743.000 M -734.83 % | -89.000 M -171.20 % | 125.000 M 157.08 % | -219.000 M -1 252.63 % | 19.000 M |
| Inventory | 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 |
| Other working capital | -92.000 M 87.26 % | -722.000 M -581.13 % | -106.000 M 46.46 % | -198.000 M -738.71 % | 31.000 M -96.87 % | 991.000 M |
| Other non cash items | 958.000 M -13.31 % | 1.105 B 1 985.09 % | 53.000 M -27.40 % | 73.000 M 292.11 % | -38.000 M 90.18 % | -387.000 M |
| Net cash provided by operating activities | 1.524 B 283.88 % | 397.000 M -63.58 % | 1.090 B 47.50 % | 739.000 M 61.35 % | 458.000 M -62.85 % | 1.233 B |
| Investments in property plant and equipment | -575.000 M -140.59 % | -239.000 M -159.78 % | -92.000 M 1.08 % | -93.000 M -24.00 % | -75.000 M 54.55 % | -165.000 M |
| Acquisitions net | 127.000 M 322.81 % | -57.000 M -78.13 % | -32.000 M -113.33 % | -15.000 M -87.50 % | -8.000 M 84.00 % | -50.000 M |
| Purchases of investments | -1.151 B -69.26 % | -680.000 M 11.23 % | -766.000 M 31.05 % | -1.111 B -42.25 % | -781.000 M -232.34 % | -235.000 M |
| Sales maturities of investments | 1.235 B 31.38 % | 940.000 M 121.18 % | 425.000 M -60.68 % | 1.081 B 341.22 % | 245.000 M 122.73 % | 110.000 M |
| Other investing activites | 39.000 M 3 800.00 % | 1.000 M 101.96 % | -51.000 M | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -325.000 M -828.57 % | -35.000 M 93.22 % | -516.000 M -273.91 % | -138.000 M 77.71 % | -619.000 M -82.06 % | -340.000 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 M | 0.000 |
| Common stock issued | 74.000 M | 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -750.000 M |
| Other financing activites | -622.000 M -207.92 % | -202.000 M 2.88 % | -208.000 M -395.24 % | -42.000 M 48.78 % | -82.000 M -110.26 % | -39.000 M |
| Net cash used provided by financing activities | -548.000 M -171.29 % | -202.000 M 2.88 % | -208.000 M -395.24 % | -42.000 M -31.25 % | -32.000 M 95.94 % | -789.000 M |
| Effect of forex changes on cash | 15.000 M 650.00 % | 2.000 M -33.33 % | 3.000 M 133.33 % | -9.000 M 47.06 % | -17.000 M -1 800.00 % | 1.000 M |
| Net change in cash | 666.000 M 311.11 % | 162.000 M -56.10 % | 369.000 M -32.91 % | 550.000 M 361.90 % | -210.000 M -300.00 % | 105.000 M |
| Cash at beginning of period | 2.085 B 8.42 % | 1.923 B 23.75 % | 1.554 B 54.78 % | 1.004 B -17.30 % | 1.214 B 9.47 % | 1.109 B |
| Cash at end of period | 2.751 B 31.94 % | 2.085 B 8.42 % | 1.923 B 23.75 % | 1.554 B 54.78 % | 1.004 B -17.30 % | 1.214 B |
| Operating cash flow | 1.524 B 283.88 % | 397.000 M -63.58 % | 1.090 B 47.50 % | 739.000 M 61.35 % | 458.000 M -62.85 % | 1.233 B |
| Capital expenditure | -545.000 M -148.86 % | -219.000 M -53.15 % | -143.000 M -53.76 % | -93.000 M -24.00 % | -75.000 M 54.55 % | -165.000 M |
| Free CashFlow | 979.000 M 450.00 % | 178.000 M -81.20 % | 947.000 M 46.59 % | 646.000 M 68.67 % | 383.000 M -64.14 % | 1.068 B |
| 2026 | 2025 | 2024 | 2023 | 2022 | 2021 |
| 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.490 B 19.97 % | 1.242 B 9.43 % | 1.135 B 7.79 % | 1.053 B -15.15 % | 1.241 B 26.25 % | 983.000 M 16.47 % | 844.000 M -10.12 % | 939.000 M 1.19 % | 928.000 M 12.62 % | 824.000 M 2.23 % | 806.000 M 19.41 % | 675.000 M 6.64 % | 633.000 M -12.57 % | 724.000 M 14.92 % | 630.000 M -8.96 % | 692.000 M |
| Net income | 313.000 M 40.36 % | 223.000 M -6.30 % | 238.000 M 83.08 % | 130.000 M -38.10 % | 210.000 M -16.67 % | 252.000 M 135.51 % | 107.000 M -52.02 % | 223.000 M -0.45 % | 224.000 M 157.47 % | 87.000 M 179.09 % | -110.000 M -204.76 % | 105.000 M 3 400.00 % | 3.000 M -98.35 % | 182.000 M 59.65 % | 114.000 M -49.33 % | 225.000 M |
| Income before tax | 481.000 M 110.96 % | 228.000 M -24.50 % | 302.000 M 106.85 % | 146.000 M 1.39 % | 144.000 M -46.27 % | 268.000 M 318.75 % | 64.000 M -73.77 % | 244.000 M 320.69 % | 58.000 M -60.27 % | 146.000 M 222.69 % | -119.000 M -193.70 % | 127.000 M 2 440.00 % | 5.000 M -97.81 % | 228.000 M 50.00 % | 152.000 M -46.85 % | 286.000 M |
| Income before tax ratio | 0.32 75.85 % | 0.18 -31.01 % | 0.27 91.91 % | 0.14 19.49 % | 0.12 -57.44 % | 0.27 259.54 % | 0.08 -70.82 % | 0.26 315.76 % | 0.06 -64.73 % | 0.18 220.01 % | -0.15 -178.47 % | 0.19 2 281.96 % | 0.01 -97.49 % | 0.31 30.52 % | 0.24 -41.62 % | 0.41 |
| EBITDA | 511.000 M 75.60 % | 291.000 M -18.49 % | 357.000 M 73.30 % | 206.000 M 6.74 % | 193.000 M -38.73 % | 315.000 M 191.67 % | 108.000 M -62.37 % | 287.000 M 198.96 % | 96.000 M -48.94 % | 188.000 M 341.03 % | -78.000 M -146.43 % | 168.000 M 271.68 % | 45.200 M -83.32 % | 271.000 M 37.56 % | 197.000 M -39.94 % | 328.000 M |
| Net income ratio | 0.21 17.00 % | 0.18 -14.37 % | 0.21 69.85 % | 0.12 -27.04 % | 0.17 -33.99 % | 0.26 102.21 % | 0.13 -46.62 % | 0.24 -1.61 % | 0.24 128.62 % | 0.11 177.36 % | -0.14 -187.73 % | 0.16 3 182.22 % | 0.00 -98.11 % | 0.25 38.92 % | 0.18 -44.35 % | 0.33 |
| Ratio EBITDA | 0.34 46.37 % | 0.23 -25.51 % | 0.31 60.78 % | 0.20 25.79 % | 0.16 -51.47 % | 0.32 150.42 % | 0.13 -58.13 % | 0.31 195.46 % | 0.10 -54.66 % | 0.23 335.76 % | -0.10 -138.88 % | 0.25 248.55 % | 0.07 -80.92 % | 0.37 19.70 % | 0.31 -34.03 % | 0.47 |
| Gross profit ratio | 0.93 -1.18 % | 0.94 -3.33 % | 0.97 3.33 % | 0.94 -1.53 % | 0.96 1.06 % | 0.95 1.24 % | 0.94 -0.63 % | 0.94 0.71 % | 0.94 0.49 % | 0.93 1.45 % | 0.92 -0.67 % | 0.92 -0.20 % | 0.93 -0.50 % | 0.93 0.61 % | 0.92 -0.96 % | 0.93 |
| Weighted average shs out dil | 1.068 B -0.09 % | 1.069 B 0.00 % | 1.069 B 0.38 % | 1.065 B 0.00 % | 1.065 B 0.09 % | 1.064 B 0.09 % | 1.063 B 0.28 % | 1.060 B 0.23 % | 1.058 B 0.82 % | 1.049 B 2.30 % | 1.025 B -0.07 % | 1.026 B 0.00 % | 1.026 B -0.18 % | 1.028 B 0.18 % | 1.026 B 0.00 % | 1.026 B |
| Weighted average shs out | 1.063 B 0.09 % | 1.062 B -1.83 % | 1.082 B 2.25 % | 1.058 B 0.28 % | 1.055 B 0.29 % | 1.052 B 0.29 % | 1.049 B 0.48 % | 1.044 B 1.13 % | 1.032 B 0.53 % | 1.027 B 0.15 % | 1.025 B -0.07 % | 1.026 B 0.00 % | 1.026 B 0.08 % | 1.025 B 0.00 % | 1.025 B -0.08 % | 1.026 B |
| EPS diluted | 0.29 38.10 % | 0.21 -4.55 % | 0.22 83.33 % | 0.12 -40.00 % | 0.20 -16.67 % | 0.24 140.00 % | 0.10 -52.38 % | 0.21 0.00 % | 0.21 153.32 % | 0.08 175.36 % | -0.11 -210.00 % | 0.10 3 348.28 % | 0.00 -98.39 % | 0.18 63.64 % | 0.11 -50.00 % | 0.22 |
| Earnings per share | 0.29 38.10 % | 0.21 -4.55 % | 0.22 83.33 % | 0.12 -40.00 % | 0.20 -16.67 % | 0.24 140.00 % | 0.10 -52.38 % | 0.21 -4.55 % | 0.22 159.74 % | 0.08 177.00 % | -0.11 -210.00 % | 0.10 3 348.28 % | 0.00 -98.39 % | 0.18 63.64 % | 0.11 -50.00 % | 0.22 |
| Gross profit | 1.387 B 18.55 % | 1.170 B 5.79 % | 1.106 B 11.38 % | 993.000 M -16.45 % | 1.189 B 27.59 % | 931.500 M 17.91 % | 790.000 M -10.68 % | 884.500 M 1.90 % | 868.000 M 13.17 % | 767.000 M 3.72 % | 739.500 M 18.60 % | 623.500 M 6.42 % | 585.900 M -13.01 % | 673.500 M 15.62 % | 582.500 M -9.83 % | 646.000 M |
| Income tax expense | 168.000 M 3 260.00 % | 5.000 M -92.19 % | 64.000 M 300.00 % | 16.000 M 124.24 % | -66.000 M -512.50 % | 16.000 M 137.21 % | -43.000 M -304.76 % | 21.000 M 112.65 % | -166.000 M -381.36 % | 59.000 M 755.56 % | -9.000 M -140.91 % | 22.000 M 1 000.00 % | 2.000 M -95.65 % | 46.000 M 21.05 % | 38.000 M -37.70 % | 61.000 M |
| Cost of revenue | 103.000 M 43.06 % | 72.000 M 148.28 % | 29.000 M -51.67 % | 60.000 M 14.29 % | 52.500 M 1.94 % | 51.500 M -4.63 % | 54.000 M -0.92 % | 54.500 M -9.17 % | 60.000 M 5.26 % | 57.000 M -14.29 % | 66.500 M 29.13 % | 51.500 M 9.34 % | 47.100 M -6.73 % | 50.500 M 6.32 % | 47.500 M 3.26 % | 46.000 M |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 100.00 % | -21.000 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 |
| Operating expenses | 947.000 M -3.27 % | 979.000 M 3.82 % | 943.000 M 6.43 % | 886.000 M 13.81 % | 778.500 M 2.91 % | 756.500 M 4.20 % | 726.000 M 3.35 % | 702.500 M -17.16 % | 848.000 M 35.25 % | 627.000 M -29.98 % | 895.500 M 74.73 % | 512.500 M -19.28 % | 634.900 M 48.51 % | 427.500 M 7.55 % | 397.500 M 13.57 % | 350.000 M |
| Cost and expenses | 1.050 B -0.10 % | 1.051 B 8.13 % | 972.000 M 2.75 % | 946.000 M 13.84 % | 831.000 M 2.85 % | 808.000 M 3.59 % | 780.000 M 3.04 % | 757.000 M -16.63 % | 908.000 M 32.75 % | 684.000 M -28.90 % | 962.000 M 70.57 % | 564.000 M -17.30 % | 682.000 M 42.68 % | 478.000 M 7.42 % | 445.000 M 12.37 % | 396.000 M |
| Research and development expenses | 698.000 M -5.29 % | 737.000 M 6.66 % | 691.000 M 5.66 % | 654.000 M 19.78 % | 546.000 M 2.44 % | 533.000 M 5.13 % | 507.000 M 4.54 % | 485.000 M -17.09 % | 585.000 M 35.42 % | 432.000 M -30.99 % | 626.000 M 85.76 % | 337.000 M -11.55 % | 381.000 M 33.22 % | 286.000 M 15.32 % | 248.000 M 13.76 % | 218.000 M |
| Selling general and administrative expenses | 249.000 M -5.32 % | 263.000 M 4.37 % | 252.000 M 8.62 % | 232.000 M -0.22 % | 232.500 M 4.03 % | 223.500 M 2.05 % | 219.000 M 0.69 % | 217.500 M -17.30 % | 263.000 M 34.87 % | 195.000 M -27.64 % | 269.500 M 53.56 % | 175.500 M -30.88 % | 253.900 M 79.43 % | 141.500 M -5.35 % | 149.500 M 13.26 % | 132.000 M |
| Interest income | 28.000 M -3.45 % | 29.000 M 7.41 % | 27.000 M 0.00 % | 27.000 M 0.00 % | 27.000 M -3.57 % | 28.000 M -3.45 % | 29.000 M -9.38 % | 32.000 M 6.67 % | 30.000 M 7.14 % | 28.000 M 0.00 % | 28.000 M 16.67 % | 24.000 M 14.29 % | 21.000 M 61.54 % | 13.000 M 116.67 % | 6.000 M 200.00 % | 2.000 M |
| Interest expense | 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 |
| Depreciation and amortization | 71.000 M 12.70 % | 63.000 M 14.55 % | 55.000 M -8.33 % | 60.000 M 22.45 % | 49.000 M 4.26 % | 47.000 M 6.82 % | 44.000 M 2.33 % | 43.000 M 13.16 % | 38.000 M -9.52 % | 42.000 M 2.44 % | 41.000 M 0.00 % | 41.000 M 1.99 % | 40.200 M -6.51 % | 43.000 M -4.44 % | 45.000 M 7.14 % | 42.000 M |
| Operating income | 440.000 M 130.37 % | 191.000 M 17.18 % | 163.000 M 52.34 % | 107.000 M -73.90 % | 410.000 M 134.29 % | 175.000 M 173.44 % | 64.000 M -64.84 % | 182.000 M 810.00 % | 20.000 M -85.71 % | 140.000 M 189.74 % | -156.000 M -240.54 % | 111.000 M 326.53 % | -49.000 M -119.92 % | 246.000 M 32.97 % | 185.000 M -37.50 % | 296.000 M |
| Operating income ratio | 0.30 92.02 % | 0.15 7.08 % | 0.14 41.33 % | 0.10 -69.24 % | 0.33 85.58 % | 0.18 134.77 % | 0.08 -60.88 % | 0.19 799.34 % | 0.02 -87.32 % | 0.17 187.78 % | -0.19 -217.70 % | 0.16 312.44 % | -0.08 -122.78 % | 0.34 15.71 % | 0.29 -31.35 % | 0.43 |
| Total other income expenses net | 41.000 M 10.81 % | 37.000 M -73.38 % | 139.000 M 256.41 % | 39.000 M 114.66 % | -266.000 M -386.02 % | 93.000 M | 0.000 -100.00 % | 62.000 M 63.16 % | 38.000 M 533.33 % | 6.000 M -83.78 % | 37.000 M 131.25 % | 16.000 M -70.37 % | 54.000 M 400.00 % | -18.000 M 45.45 % | -33.000 M -230.00 % | -10.000 M |
| 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 |
| 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -2.319 B -18.98 % | -1.949 B 6.70 % | -2.089 B -33.91 % | -1.560 B 9.77 % | -1.729 B 2.04 % | -1.765 B -42.91 % | -1.235 B -1.56 % | -1.216 B 28.34 % | -1.697 B -28.08 % | -1.325 B -11.16 % | -1.192 B -16.29 % | -1.025 B 23.22 % | -1.335 B |
| Total investments | 1.237 B -12.63 % | 1.416 B -11.84 % | 1.606 B -20.06 % | 2.009 B 17.98 % | 1.703 B -5.63 % | 1.804 B -8.83 % | 1.979 B -8.50 % | 2.163 B 21.97 % | 1.773 B 8.80 % | 1.630 B -0.97 % | 1.646 B 5.56 % | 1.559 B 10.21 % | 1.415 B |
| Total debt | 432.000 M -49.65 % | 858.000 M 100.00 % | 429.000 M 8.33 % | 396.000 M 11.24 % | 356.000 M 31.37 % | 271.000 M 3.04 % | 263.000 M 5.62 % | 249.000 M 10.18 % | 226.000 M 0.00 % | 226.000 M 5.61 % | 214.000 M -4.04 % | 223.000 M 1.83 % | 219.000 M |
| Accumulated other comprehensive income loss | 370.000 M -4.88 % | 389.000 M -1.02 % | 393.000 M -4.38 % | 411.000 M 10.48 % | 372.000 M 7.83 % | 345.000 M -15.85 % | 410.000 M 10.51 % | 371.000 M 0.00 % | 371.000 M -4.38 % | 388.000 M 10.23 % | 352.000 M -7.85 % | 382.000 M 1.60 % | 376.000 M |
| Retained earnings | 4.447 B 7.57 % | 4.134 B 5.70 % | 3.911 B 6.48 % | 3.673 B 3.67 % | 3.543 B 6.30 % | 3.333 B 8.18 % | 3.081 B 3.60 % | 2.974 B 8.11 % | 2.751 B 8.86 % | 2.527 B 3.57 % | 2.440 B -4.76 % | 2.562 B 4.27 % | 2.457 B |
| Common stock | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M |
| Total equity | 8.286 B 6.26 % | 7.798 B 5.28 % | 7.407 B 5.71 % | 7.007 B 2.46 % | 6.839 B 6.54 % | 6.419 B 6.77 % | 6.012 B 6.16 % | 5.663 B 6.95 % | 5.295 B 5.82 % | 5.004 B 4.84 % | 4.773 B 13.08 % | 4.221 B 4.20 % | 4.051 B |
| Other non current liabilities | 193.000 M 196.98 % | -199.000 M -195.22 % | 209.000 M -2.79 % | 215.000 M 107.93 % | 103.400 M 4.44 % | 99.000 M -10.81 % | 111.000 M 50.00 % | 74.000 M 12.98 % | 65.500 M -17.09 % | 79.000 M 11.27 % | 71.000 M -76.01 % | 296.000 M 55.79 % | 190.000 M |
| Long term debt | 393.000 M -50.50 % | 794.000 M 112.87 % | 373.000 M 10.03 % | 339.000 M 7.28 % | 316.000 M 36.80 % | 231.000 M 0.87 % | 229.000 M 3.62 % | 221.000 M 13.92 % | 194.000 M -0.51 % | 195.000 M 2.63 % | 190.000 M -3.55 % | 197.000 M 2.07 % | 193.000 M |
| Total non current liabilities | 1.377 B 4.24 % | 1.321 B -1.64 % | 1.343 B -0.59 % | 1.351 B 16.07 % | 1.164 B -3.24 % | 1.203 B 2.38 % | 1.175 B 2.00 % | 1.152 B 2.22 % | 1.127 B -9.48 % | 1.245 B 0.24 % | 1.242 B -18.98 % | 1.533 B 5.58 % | 1.452 B |
| Other current liabilities | 707.000 M 21.06 % | 584.000 M 8.96 % | 536.000 M 69.62 % | 316.000 M -48.78 % | 617.000 M 112.76 % | 290.000 M -37.63 % | 465.000 M -28.02 % | 646.000 M -41.38 % | 1.102 B 142.73 % | 454.000 M 20.74 % | 376.000 M -4.57 % | 394.000 M -51.77 % | 817.000 M |
| Deferred revenue | 294.000 M -11.18 % | 331.000 M 9.24 % | 303.000 M 16.99 % | 259.000 M 23.92 % | 209.000 M 18.75 % | 176.000 M -19.27 % | 218.000 M 4.31 % | 209.000 M 5.56 % | 198.000 M -11.21 % | 223.000 M -22.57 % | 288.000 M -15.79 % | 342.000 M 16.72 % | 293.000 M |
| Short term debt | 39.000 M -39.06 % | 64.000 M 14.29 % | 56.000 M -1.75 % | 57.000 M 42.50 % | 40.000 M 0.00 % | 40.000 M 17.65 % | 34.000 M 21.43 % | 28.000 M -12.50 % | 32.000 M 3.23 % | 31.000 M 29.17 % | 24.000 M -7.69 % | 26.000 M 0.00 % | 26.000 M |
| Total current liabilities | 1.040 B -1.61 % | 1.057 B 10.10 % | 960.000 M -7.43 % | 1.037 B 11.63 % | 929.000 M 6.29 % | 874.000 M -2.78 % | 899.000 M -15.59 % | 1.065 B -29.24 % | 1.505 B 73.79 % | 866.000 M 8.93 % | 795.000 M -15.96 % | 946.000 M -30.59 % | 1.363 B |
| Total liabilities | 2.417 B 1.64 % | 2.378 B 3.26 % | 2.303 B -3.56 % | 2.388 B 14.09 % | 2.093 B 0.77 % | 2.077 B 0.14 % | 2.074 B -6.45 % | 2.217 B -15.77 % | 2.632 B 24.68 % | 2.111 B 3.63 % | 2.037 B -17.83 % | 2.479 B -11.94 % | 2.815 B |
| Other non current assets | 701.000 M 163.34 % | 266.200 M 42.35 % | 187.000 M 879.17 % | -24.000 M -109.48 % | 253.200 M 6.12 % | 238.600 M 17.02 % | 203.900 M -33.15 % | 305.000 M -36.14 % | 477.600 M 36.07 % | 351.000 M 66.35 % | 211.000 M -41.34 % | 359.700 M 25.29 % | 287.100 M |
| Long term investments | 387.000 M -43.16 % | 680.800 M -21.39 % | 866.000 M -18.22 % | 1.059 B 9.99 % | 962.800 M -17.67 % | 1.169 B 4.49 % | 1.119 B -3.77 % | 1.163 B 50.37 % | 773.400 M -0.85 % | 780.000 M -7.80 % | 846.000 M 11.57 % | 758.300 M 0.58 % | 753.900 M |
| Intangible assets | 230.000 M -4.17 % | 240.000 M -2.04 % | 245.000 M -6.84 % | 263.000 M 74.17 % | 151.000 M -8.48 % | 165.000 M -10.33 % | 184.000 M 15.72 % | 159.000 M 4.61 % | 152.000 M -6.75 % | 163.000 M 10.88 % | 147.000 M -13.02 % | 169.000 M 22.46 % | 138.000 M |
| GoodWill | 1.623 B -0.12 % | 1.625 B 0.00 % | 1.625 B -0.06 % | 1.626 B 0.37 % | 1.620 B 0.25 % | 1.616 B -1.52 % | 1.641 B 0.98 % | 1.625 B 0.00 % | 1.625 B -0.18 % | 1.628 B 0.80 % | 1.615 B -0.68 % | 1.626 B 0.37 % | 1.620 B |
| Goodwill and intangible assets | 1.853 B -0.64 % | 1.865 B -0.27 % | 1.870 B -1.01 % | 1.889 B 6.66 % | 1.771 B -0.56 % | 1.781 B -2.41 % | 1.825 B 2.30 % | 1.784 B 0.39 % | 1.777 B -0.78 % | 1.791 B 1.65 % | 1.762 B -1.84 % | 1.795 B 2.10 % | 1.758 B |
| Property plant equipment net | 1.151 B -3.20 % | 1.189 B 17.26 % | 1.014 B 16.15 % | 873.000 M 22.27 % | 714.000 M 19.20 % | 599.000 M 14.53 % | 523.000 M 12.72 % | 464.000 M 10.48 % | 420.000 M -1.18 % | 425.000 M 3.66 % | 410.000 M 1.74 % | 403.000 M 3.07 % | 391.000 M |
| Total non current assets | 4.467 B 0.61 % | 4.440 B 2.30 % | 4.340 B 2.79 % | 4.222 B 2.93 % | 4.102 B -1.44 % | 4.162 B 3.48 % | 4.022 B -0.45 % | 4.040 B 8.31 % | 3.730 B 6.97 % | 3.487 B 3.53 % | 3.368 B -2.74 % | 3.463 B 4.03 % | 3.329 B |
| Other current assets | 358.000 M 95.63 % | 183.000 M 34.56 % | 136.000 M 18.26 % | 115.000 M 7.48 % | 107.000 M 50.70 % | 71.000 M 0.00 % | 71.000 M -38.79 % | 116.000 M -20.00 % | 145.000 M -2.03 % | 148.000 M 8.03 % | 137.000 M 13.22 % | 121.000 M -22.93 % | 157.000 M |
| Short term investments | 850.000 M 15.65 % | 735.000 M -0.68 % | 740.000 M -22.11 % | 950.000 M 28.38 % | 740.000 M 16.54 % | 635.000 M -26.16 % | 860.000 M -14.00 % | 1.000 B 0.00 % | 1.000 B 17.65 % | 850.000 M 6.25 % | 800.000 M -0.12 % | 801.000 M 21.18 % | 661.000 M |
| cash and cash equivalents | 2.751 B -2.00 % | 2.807 B 11.48 % | 2.518 B 28.73 % | 1.956 B -6.19 % | 2.085 B 2.41 % | 2.036 B 35.91 % | 1.498 B 2.25 % | 1.465 B -23.82 % | 1.923 B 23.98 % | 1.551 B 10.31 % | 1.406 B 12.66 % | 1.248 B -19.69 % | 1.554 B |
| Cash and short term investments | 3.601 B 1.67 % | 3.542 B 8.72 % | 3.258 B 12.11 % | 2.906 B 2.87 % | 2.825 B 5.77 % | 2.671 B 13.27 % | 2.358 B -4.34 % | 2.465 B -15.67 % | 2.923 B 21.74 % | 2.401 B 8.84 % | 2.206 B 7.66 % | 2.049 B -7.49 % | 2.215 B |
| Total current assets | 6.236 B 8.72 % | 5.736 B 6.82 % | 5.370 B 3.81 % | 5.173 B 7.10 % | 4.830 B 11.44 % | 4.334 B 6.64 % | 4.064 B 5.83 % | 3.840 B -8.51 % | 4.197 B 15.68 % | 3.628 B 5.40 % | 3.442 B 6.33 % | 3.237 B -8.48 % | 3.537 B |
| 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 |
| Net receivables | 2.277 B 13.23 % | 2.011 B 1.77 % | 1.976 B -8.18 % | 2.152 B 13.38 % | 1.898 B 19.22 % | 1.592 B -2.63 % | 1.635 B 29.86 % | 1.259 B 11.51 % | 1.129 B 4.63 % | 1.079 B -1.82 % | 1.099 B 3.00 % | 1.067 B -8.41 % | 1.165 B |
| Tax assets | 375.000 M -14.58 % | 439.000 M 8.93 % | 403.000 M -5.18 % | 425.000 M 5.99 % | 401.000 M 7.22 % | 374.000 M 6.55 % | 351.000 M 8.33 % | 324.000 M 14.89 % | 282.000 M 101.43 % | 140.000 M 0.72 % | 139.000 M -5.44 % | 147.000 M 5.76 % | 139.000 M |
| Other assets | 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 |
| Account payables | 0.000 -100.00 % | 78.000 M 16.42 % | 67.000 M -5.63 % | 71.000 M 12.70 % | 63.000 M -10.00 % | 70.000 M 105.88 % | 34.000 M | 0.000 -100.00 % | 26.000 M -16.13 % | 31.000 M | 0.000 | 0.000 -100.00 % | 65.000 M |
| Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 334.000 M | 0.000 -100.00 % | 298.000 M 101.35 % | 148.000 M -18.68 % | 182.000 M 23.81 % | 147.000 M 15.75 % | 127.000 M 18.69 % | 107.000 M -41.85 % | 184.000 M 13.58 % | 162.000 M |
| Deferred revenue non current | 752.000 M 4.44 % | 720.000 M -1.91 % | 734.000 M -1.08 % | 742.000 M 5.70 % | 702.000 M -6.40 % | 750.000 M 6.53 % | 704.000 M -1.54 % | 715.000 M -0.28 % | 717.000 M -2.32 % | 734.000 M -0.81 % | 740.000 M -5.49 % | 783.000 M -2.97 % | 807.000 M |
| 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 |
| Capital lease obligations | 393.000 M -1.01 % | 397.000 M -7.46 % | 429.000 M 26.55 % | 339.000 M 7.28 % | 316.000 M 36.80 % | 231.000 M 0.87 % | 229.000 M 3.62 % | 221.000 M 13.92 % | 194.000 M -0.51 % | 195.000 M 2.63 % | 190.000 M -3.55 % | 197.000 M 2.07 % | 193.000 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 3.467 B 5.93 % | 3.273 B 5.55 % | 3.101 B 6.16 % | 2.921 B -0.03 % | 2.922 B 6.68 % | 2.739 B 8.73 % | 2.519 B 8.77 % | 2.316 B 6.68 % | 2.171 B 4.02 % | 2.087 B 5.46 % | 1.979 B 55.22 % | 1.275 B 4.85 % | 1.216 B |
| Deferred tax liabilities non current | 39.000 M 550.00 % | 6.000 M -77.78 % | 27.000 M -50.91 % | 55.000 M 29.11 % | 42.600 M -65.37 % | 123.000 M -6.11 % | 131.000 M -7.75 % | 142.000 M -5.65 % | 150.500 M -36.50 % | 237.000 M -1.66 % | 241.000 M -6.23 % | 257.000 M -1.91 % | 262.000 M |
| 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 |
| Total assets | 10.703 B 5.18 % | 10.176 B 4.80 % | 9.710 B 3.35 % | 9.395 B 5.18 % | 8.932 B 5.13 % | 8.496 B 5.07 % | 8.086 B 2.61 % | 7.880 B -0.59 % | 7.927 B 11.41 % | 7.115 B 4.48 % | 6.810 B 1.64 % | 6.700 B -2.42 % | 6.866 B |
| 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 |
| 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 70.000 M 341.38 % | -29.000 M | 0.000 100.00 % | -14.000 M 93.46 % | -214.000 M -3 157.14 % | 7.000 M 153.85 % | -13.000 M -750.00 % | 2.000 M 100.81 % | -247.000 M -2 644.44 % | -9.000 M -125.00 % | -4.000 M 69.23 % | -13.000 M -62.50 % | -8.000 M 52.94 % | -17.000 M -1 600.00 % | -1.000 M 87.50 % | -8.000 M |
| Stock based compensation | 0.000 | 0.000 -100.00 % | 265.000 M 9.96 % | 241.000 M 24.87 % | 193.000 M -14.98 % | 227.000 M 4.13 % | 218.000 M 19.78 % | 182.000 M -1.62 % | 185.000 M -7.04 % | 199.000 M -61.21 % | 513.000 M 266.43 % | 140.000 M 2 433.33 % | -6.000 M -115.79 % | 38.000 M 11.76 % | 34.000 M 161.54 % | 13.000 M |
| Change in working capital | -469.000 M -162.01 % | -179.000 M -290.43 % | 94.000 M 205.62 % | -89.000 M 69.31 % | -290.000 M -320.29 % | -69.000 M 81.84 % | -380.000 M 47.66 % | -726.000 M -260.98 % | 451.000 M 2 355.00 % | -20.000 M 91.07 % | -224.000 M 44.28 % | -402.000 M -183.58 % | 481.000 M 212.34 % | 154.000 M 190.06 % | -171.000 M 68.16 % | -537.000 M |
| Accounts receivables | -495.000 M -415.63 % | -96.000 M -157.83 % | 166.000 M 295.29 % | -85.000 M 77.45 % | -377.000 M -3 870.00 % | 10.000 M 109.01 % | -111.000 M 58.11 % | -265.000 M -96.30 % | -135.000 M -307.69 % | 65.000 M 96.97 % | 33.000 M -67.65 % | 102.000 M -63.18 % | 277.000 M 385.96 % | 57.000 M 139.58 % | -144.000 M -121.54 % | -65.000 M |
| 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 | 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 | 0.000 |
| Other working capital | 26.000 M 131.33 % | -83.000 M -15.28 % | -72.000 M -1 700.00 % | -4.000 M -104.60 % | 87.000 M 210.13 % | -79.000 M 70.63 % | -269.000 M 41.65 % | -461.000 M -178.67 % | 586.000 M 789.41 % | -85.000 M 66.93 % | -257.000 M 49.01 % | -504.000 M -347.06 % | 204.000 M 110.31 % | 97.000 M 459.26 % | -27.000 M 94.28 % | -472.000 M |
| Other non cash items | 275.000 M -4.18 % | 287.000 M 437.65 % | -85.000 M -2 225.00 % | 4.000 M -98.71 % | 310.000 M 856.10 % | -41.000 M -236.67 % | 30.000 M 314.29 % | -14.000 M -187.50 % | 16.000 M 45.45 % | 11.000 M 0.00 % | 11.000 M -26.67 % | 15.000 M 155.56 % | -27.000 M -345.45 % | 11.000 M -80.00 % | 55.000 M 61.76 % | 34.000 M |
| Net cash provided by operating activities | 260.000 M -28.77 % | 365.000 M -35.63 % | 567.000 M 70.78 % | 332.000 M 28.68 % | 258.000 M -39.01 % | 423.000 M 6 950.00 % | 6.000 M 102.07 % | -290.000 M -143.48 % | 667.000 M 115.16 % | 310.000 M 36.56 % | 227.000 M 299.12 % | -114.000 M -123.60 % | 483.000 M 17.52 % | 411.000 M 440.79 % | 76.000 M 132.90 % | -231.000 M |
| Investments in property plant and equipment | -90.000 M 51.09 % | -184.000 M -33.33 % | -138.000 M 10.39 % | -154.000 M -97.44 % | -78.000 M -23.81 % | -63.000 M -18.87 % | -53.000 M -82.76 % | -29.000 M -52.63 % | -19.000 M 62.75 % | -51.000 M -8.51 % | -47.000 M -80.77 % | -26.000 M -30.00 % | -20.000 M -53.85 % | -13.000 M 61.76 % | -34.000 M -30.77 % | -26.000 M |
| Acquisitions net | 0.000 | 0.000 -100.00 % | 127.000 M 6 450.00 % | -2.000 M | 0.000 100.00 % | -11.000 M -120.00 % | -5.000 M 86.11 % | -36.000 M | 0.000 100.00 % | -21.000 M -261.54 % | 13.000 M 218.18 % | -11.000 M 0.00 % | -11.000 M -1 000.00 % | -1.000 M -112.50 % | 8.000 M 366.67 % | -3.000 M |
| Purchases of investments | -412.000 M -24.47 % | -331.000 M -549.02 % | -51.000 M 85.63 % | -355.000 M -7.58 % | -330.000 M -13.79 % | -290.000 M -1 833.33 % | -15.000 M 70.00 % | -50.000 M 77.78 % | -225.000 M -45.16 % | -155.000 M -24.00 % | -125.000 M 51.92 % | -260.000 M -106.35 % | -126.000 M 60.63 % | -320.000 M 27.27 % | -440.000 M -95.56 % | -225.000 M |
| Sales maturities of investments | 306.000 M -41.60 % | 524.000 M 101.54 % | 260.000 M 79.31 % | 145.000 M -34.09 % | 220.000 M -57.28 % | 515.000 M 232.26 % | 155.000 M 210.00 % | 50.000 M -32.43 % | 74.000 M -29.52 % | 105.000 M -16.67 % | 126.000 M 5.00 % | 120.000 M -11.76 % | 136.000 M -59.40 % | 335.000 M 4.69 % | 320.000 M 10.34 % | 290.000 M |
| Other investing activites | -5.000 M -111.63 % | 43.000 M 2 250.00 % | -2.000 M 66.67 % | -6.000 M | 0.000 -100.00 % | 1.000 M 114.29 % | -7.000 M 22.22 % | -9.000 M | 0.000 100.00 % | -1.000 M 92.31 % | -13.000 M | 0.000 | 0.000 | 0.000 100.00 % | -8.000 M | 0.000 |
| Net cash used for investing activites | -201.000 M -486.54 % | 52.000 M -73.47 % | 196.000 M 152.69 % | -372.000 M -97.87 % | -188.000 M -223.68 % | 152.000 M 102.67 % | 75.000 M 201.35 % | -74.000 M 56.47 % | -170.000 M -38.21 % | -123.000 M -167.39 % | -46.000 M 74.01 % | -177.000 M -742.86 % | -21.000 M -2 200.00 % | 1.000 M 100.65 % | -154.000 M -527.78 % | 36.000 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.000 M 200.00 % | -4.000 M | 0.000 | 0.000 -100.00 % | 36.000 M | 0.000 |
| Common stock issued | 39.000 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 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 100.00 % | -202.000 M -137.65 % | -85.000 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 |
| 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 | 0.000 |
| Other financing activites | -144.000 M -10.77 % | -130.000 M -1 183.33 % | 12.000 M 131.58 % | -38.000 M -40.74 % | -27.000 M -3.85 % | -26.000 M 50.94 % | -53.000 M 44.79 % | -96.000 M 20.66 % | -121.000 M -152.08 % | -48.000 M -71.43 % | -28.000 M -154.55 % | -11.000 M -10.00 % | -10.000 M 16.67 % | -12.000 M 73.33 % | -45.000 M -309.09 % | -11.000 M |
| Net cash used provided by financing activities | -105.000 M 19.23 % | -130.000 M 31.58 % | -190.000 M -54.47 % | -123.000 M -355.56 % | -27.000 M -3.85 % | -26.000 M 50.94 % | -53.000 M 44.79 % | -96.000 M 20.66 % | -121.000 M -152.08 % | -48.000 M -100.00 % | -24.000 M -60.00 % | -15.000 M -50.00 % | -10.000 M 16.67 % | -12.000 M -33.33 % | -9.000 M 18.18 % | -11.000 M |
| Effect of forex changes on cash | -10.000 M -600.00 % | 2.000 M 118.18 % | -11.000 M -132.35 % | 34.000 M 466.67 % | 6.000 M 154.55 % | -11.000 M -320.00 % | 5.000 M 150.00 % | 2.000 M 150.00 % | -4.000 M -166.67 % | 6.000 M 500.00 % | 1.000 M | 0.000 -100.00 % | 1.000 M -90.91 % | 11.000 M 200.00 % | -11.000 M -10.00 % | -10.000 M |
| Net change in cash | -56.000 M -119.38 % | 289.000 M -48.58 % | 562.000 M 535.66 % | -129.000 M -363.27 % | 49.000 M -90.89 % | 538.000 M 1 530.30 % | 33.000 M 107.21 % | -458.000 M -223.12 % | 372.000 M 156.55 % | 145.000 M -8.23 % | 158.000 M 151.63 % | -306.000 M -167.55 % | 453.000 M 10.22 % | 411.000 M 519.39 % | -98.000 M 54.63 % | -216.000 M |
| Cash at beginning of period | 2.807 B 11.48 % | 2.518 B 28.73 % | 1.956 B -6.19 % | 2.085 B 2.41 % | 2.036 B 35.91 % | 1.498 B 2.25 % | 1.465 B -23.82 % | 1.923 B 23.98 % | 1.551 B 10.31 % | 1.406 B 12.66 % | 1.248 B -19.69 % | 1.554 B 41.14 % | 1.101 B 59.57 % | 690.000 M -12.44 % | 788.000 M -21.51 % | 1.004 B |
| Cash at end of period | 2.751 B -2.00 % | 2.807 B 11.48 % | 2.518 B 28.73 % | 1.956 B -6.19 % | 2.085 B 2.41 % | 2.036 B 35.91 % | 1.498 B 2.25 % | 1.465 B -23.82 % | 1.923 B 23.98 % | 1.551 B 10.31 % | 1.406 B 12.66 % | 1.248 B -19.69 % | 1.554 B 41.14 % | 1.101 B 59.57 % | 690.000 M -12.44 % | 788.000 M |
| Operating cash flow | 260.000 M -28.77 % | 365.000 M -35.63 % | 567.000 M 70.78 % | 332.000 M 28.68 % | 258.000 M -39.01 % | 423.000 M 6 950.00 % | 6.000 M 102.07 % | -290.000 M -143.48 % | 667.000 M 115.16 % | 310.000 M 36.56 % | 227.000 M 299.12 % | -114.000 M -123.60 % | 483.000 M 17.52 % | 411.000 M 440.79 % | 76.000 M 132.90 % | -231.000 M |
| Capital expenditure | -74.000 M 58.66 % | -179.000 M -29.71 % | -138.000 M 14.29 % | -161.000 M -117.57 % | -74.000 M -17.46 % | -63.000 M -5.00 % | -60.000 M -57.89 % | -38.000 M -100.00 % | -19.000 M 62.75 % | -51.000 M -8.51 % | -47.000 M -80.77 % | -26.000 M -30.00 % | -20.000 M -53.85 % | -13.000 M 61.76 % | -34.000 M -30.77 % | -26.000 M |
| Free CashFlow | 186.000 M 0.00 % | 186.000 M -56.64 % | 429.000 M 150.88 % | 171.000 M -7.07 % | 184.000 M -48.89 % | 360.000 M 766.67 % | -54.000 M 83.54 % | -328.000 M -150.62 % | 648.000 M 150.19 % | 259.000 M 43.89 % | 180.000 M 228.57 % | -140.000 M -130.24 % | 463.000 M 16.33 % | 398.000 M 847.62 % | 42.000 M 116.34 % | -257.000 M |
| 2026 | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 |