
Instacart (Maplebear Inc.) CART
Finances
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Revenue | 3.378 B 11.05 % | 3.042 B 19.25 % | 2.551 B 39.09 % | 1.834 B 24.17 % | 1.477 B 590.19 % | 214.000 M |
Net income | 457.000 M 128.18 % | -1.622 B -478.97 % | 428.000 M 686.30 % | -73.000 M -4.29 % | -70.000 M 86.82 % | -531.000 M |
Income before tax | 552.000 M 126.78 % | -2.061 B -3 002.82 % | 71.000 M 198.61 % | -72.000 M -2.86 % | -70.000 M 86.82 % | -531.000 M |
Income before tax ratio | 0.16 124.12 % | -0.68 -2 534.28 % | 0.03 170.89 % | -0.04 17.16 % | -0.05 98.09 % | -2.48 |
EBITDA | 556.000 M 126.67 % | -2.085 B -2 012.84 % | 109.000 M 342.22 % | -45.000 M 10.00 % | -50.000 M 90.93 % | -551.000 M |
Net income ratio | 0.14 125.37 % | -0.53 -417.80 % | 0.17 521.51 % | -0.04 16.01 % | -0.05 98.09 % | -2.48 |
Ratio EBITDA | 0.16 124.01 % | -0.69 -1 704.10 % | 0.04 274.14 % | -0.02 27.52 % | -0.03 98.69 % | -2.57 |
Gross profit ratio | 0.75 0.49 % | 0.75 4.33 % | 0.72 7.37 % | 0.67 12.33 % | 0.60 807.54 % | -0.08 |
Weighted average shs out dil | 289.158 M 121.38 % | 130.616 M -52.79 % | 276.653 M 0.00 % | 276.653 M 0.00 % | 276.653 M 405.67 % | 54.711 M |
Weighted average shs out | 264.640 M 102.61 % | 130.616 M -52.79 % | 276.653 M 0.00 % | 276.653 M 0.00 % | 276.653 M 405.67 % | 54.711 M |
EPS diluted | 1.58 112.71 % | -12.43 -4 539.29 % | 0.28 207.69 % | -0.26 -4.00 % | -0.25 97.43 % | -9.71 |
Earnings per share | 1.69 113.60 % | -12.43 -4 539.29 % | 0.28 207.69 % | -0.26 -4.00 % | -0.25 97.43 % | -9.71 |
Gross profit | 2.542 B 11.59 % | 2.278 B 24.41 % | 1.831 B 49.35 % | 1.226 B 39.48 % | 879.000 M 4 983.33 % | -18.000 M |
Income tax expense | 95.000 M 121.64 % | -439.000 M -22.97 % | -357.000 M -35 800.00 % | 1.000 M | 0.000 | 0.000 |
Cost of revenue | 836.000 M 9.42 % | 764.000 M 6.11 % | 720.000 M 18.42 % | 608.000 M 1.67 % | 598.000 M 157.76 % | 232.000 M |
General and administrative expenses | 363.000 M -54.79 % | 803.000 M 136.87 % | 339.000 M 17.71 % | 288.000 M 3.60 % | 278.000 M 110.61 % | 132.000 M |
Selling and marketing expenses | 808.000 M -15.92 % | 961.000 M 45.61 % | 660.000 M 67.51 % | 394.000 M 149.37 % | 158.000 M 75.56 % | 90.000 M |
Other expenses | 0.000 -100.00 % | 6.000 M -97.62 % | 252.000 M 2 420.00 % | 10.000 M -96.91 % | 324.000 M | 0.000 |
Operating expenses | 1.775 B -59.84 % | 4.420 B 149.86 % | 1.769 B 34.83 % | 1.312 B 37.53 % | 954.000 M 77.32 % | 538.000 M |
Cost and expenses | 2.859 B -44.85 % | 5.184 B 108.28 % | 2.489 B 33.75 % | 1.861 B 19.91 % | 1.552 B 101.56 % | 770.000 M |
Research and development expenses | 604.000 M -73.88 % | 2.312 B 346.33 % | 518.000 M 40.76 % | 368.000 M 89.69 % | 194.000 M 52.76 % | 127.000 M |
Selling general and administrative expenses | 1.171 B -44.29 % | 2.102 B 110.41 % | 999.000 M 6.96 % | 934.000 M 114.22 % | 436.000 M 6.08 % | 411.000 M |
Interest income | 66.000 M -18.52 % | 81.000 M 376.47 % | 17.000 M 750.00 % | 2.000 M -60.00 % | 5.000 M -80.00 % | 25.000 M |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 67.000 M 17.54 % | 57.000 M 21.28 % | 47.000 M 74.07 % | 27.000 M 35.00 % | 20.000 M 300.00 % | 5.000 M |
Operating income | 489.000 M 122.83 % | -2.142 B -3 554.84 % | 62.000 M 329.63 % | -27.000 M -400.00 % | 9.000 M 101.62 % | -556.000 M |
Operating income ratio | 0.14 120.56 % | -0.70 -2 997.20 % | 0.02 265.09 % | -0.01 -341.60 % | 0.01 100.23 % | -2.60 |
Total other income expenses net | 63.000 M -22.22 % | 81.000 M 800.00 % | 9.000 M 120.00 % | -45.000 M 43.04 % | -79.000 M -416.00 % | 25.000 M |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Net debt | -1.404 B 33.05 % | -2.097 B -44.02 % | -1.456 B -33.33 % | -1.092 B 6.35 % | -1.166 B |
Total investments | 91.000 M 85.71 % | 49.000 M -79.32 % | 237.000 M -50.21 % | 476.000 M 114.41 % | 222.000 M |
Total debt | 26.000 M -35.00 % | 40.000 M -18.37 % | 49.000 M -9.26 % | 54.000 M 5.88 % | 51.000 M |
Accumulated other comprehensive income loss | -9.000 M -400.00 % | 3.000 M 160.00 % | -5.000 M -400.00 % | -1.000 M | 0.000 |
Retained earnings | -3.585 B -36.05 % | -2.635 B -169.70 % | -977.000 M 30.46 % | -1.405 B -5.48 % | -1.332 B |
Common stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total equity | 3.093 B -21.24 % | 3.927 B 6 235.94 % | -64.000 M 88.83 % | -573.000 M -136.36 % | 1.576 B |
Other non current liabilities | 211.000 M 427.50 % | 40.000 M -50.00 % | 80.000 M 3.90 % | 77.000 M 24.19 % | 62.000 M |
Long term debt | 13.000 M -51.85 % | 27.000 M -25.00 % | 36.000 M -16.28 % | 43.000 M -15.69 % | 51.000 M |
Total non current liabilities | 224.000 M 234.33 % | 67.000 M -42.24 % | 116.000 M -3.33 % | 120.000 M 6.19 % | 113.000 M |
Other current liabilities | 469.000 M 16.38 % | 403.000 M -12.39 % | 460.000 M 33.33 % | 345.000 M -10.16 % | 384.000 M |
Deferred revenue | 200.000 M 1.52 % | 197.000 M 10.06 % | 179.000 M 20.95 % | 148.000 M | 0.000 |
Short term debt | 13.000 M -50.00 % | 26.000 M 0.00 % | 26.000 M 18.18 % | 22.000 M | 0.000 |
Total current liabilities | 798.000 M 8.87 % | 733.000 M -7.80 % | 795.000 M 34.29 % | 592.000 M 45.45 % | 407.000 M |
Total liabilities | 1.022 B 27.75 % | 800.000 M -12.18 % | 911.000 M 27.95 % | 712.000 M 36.92 % | 520.000 M |
Other non current assets | 57.000 M 375.00 % | 12.000 M -61.29 % | 31.000 M -8.82 % | 34.000 M 78.95 % | 19.000 M |
Long term investments | 0.000 -100.00 % | 19.000 M -32.14 % | 28.000 M -78.13 % | 128.000 M 814.29 % | 14.000 M |
Intangible assets | 52.000 M -32.47 % | 77.000 M -25.24 % | 103.000 M 51.47 % | 68.000 M 871.43 % | 7.000 M |
GoodWill | 317.000 M -0.31 % | 318.000 M 0.32 % | 317.000 M 20.53 % | 263.000 M 2 290.91 % | 11.000 M |
Goodwill and intangible assets | 369.000 M -6.58 % | 395.000 M -5.95 % | 420.000 M 26.89 % | 331.000 M 1 738.89 % | 18.000 M |
Property plant equipment net | 221.000 M 33.13 % | 166.000 M 110.13 % | 79.000 M 8.22 % | 73.000 M 0.00 % | 73.000 M |
Total non current assets | 1.418 B -0.28 % | 1.422 B 53.07 % | 929.000 M 64.13 % | 566.000 M 356.45 % | 124.000 M |
Other current assets | 162.000 M -39.10 % | 266.000 M 144.04 % | 109.000 M 60.29 % | 68.000 M 151.85 % | 27.000 M |
Short term investments | 91.000 M 85.71 % | 49.000 M -76.56 % | 209.000 M -39.94 % | 348.000 M 67.31 % | 208.000 M |
cash and cash equivalents | 1.430 B -33.08 % | 2.137 B 41.99 % | 1.505 B 31.33 % | 1.146 B -5.83 % | 1.217 B |
Cash and short term investments | 1.521 B -30.42 % | 2.186 B 27.54 % | 1.714 B 14.73 % | 1.494 B 4.84 % | 1.425 B |
Total current assets | 2.697 B -18.40 % | 3.305 B 20.62 % | 2.740 B 14.41 % | 2.395 B 21.45 % | 1.972 B |
Inventory | 0.000 | 0.000 -100.00 % | 75.000 M 7 400.00 % | 1.000 M | 0.000 |
Net receivables | 1.014 B 18.87 % | 853.000 M 1.31 % | 842.000 M 1.20 % | 832.000 M 60.00 % | 520.000 M |
Tax assets | 771.000 M -7.11 % | 830.000 M 123.72 % | 371.000 M | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 80.000 M 11.11 % | 72.000 M -18.18 % | 88.000 M 46.67 % | 60.000 M 160.87 % | 23.000 M |
Tax payables | 36.000 M 2.86 % | 35.000 M -16.67 % | 42.000 M 147.06 % | 17.000 M | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 13.000 M -67.50 % | 40.000 M -18.37 % | 49.000 M -9.26 % | 54.000 M | 0.000 |
Preferred stock | 186.000 M 5.08 % | 177.000 M -93.73 % | 2.822 B 0.00 % | 2.822 B 10.36 % | 2.557 B |
Other total stockholders equity | 6.687 B -47.61 % | 12.764 B 770.38 % | -1.904 B 4.27 % | -1.989 B -666.67 % | 351.000 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.115 B -12.95 % | 4.727 B 28.84 % | 3.669 B 23.91 % | 2.961 B 41.27 % | 2.096 B |
2024 | 2023 | 2022 | 2021 | 2020 |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|---|
Deferred income tax | 59.000 M 112.85 % | -459.000 M -23.06 % | -373.000 M -18 550.00 % | -2.000 M -122.22 % | 9.000 M | 0.000 |
Stock based compensation | 300.000 M -89.11 % | 2.756 B 8 251.52 % | 33.000 M 50.00 % | 22.000 M -65.63 % | 64.000 M 48.84 % | 43.000 M |
Change in working capital | -219.000 M -32.73 % | -165.000 M -233.06 % | 124.000 M 164.58 % | -192.000 M -36.17 % | -141.000 M -840.00 % | -15.000 M |
Accounts receivables | -185.000 M -460.61 % | -33.000 M -57.14 % | -21.000 M 93.40 % | -318.000 M 21.48 % | -405.000 M -553.23 % | -62.000 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | 8.000 M 150.00 % | -16.000 M -164.00 % | 25.000 M -30.56 % | 36.000 M 350.00 % | 8.000 M | 0.000 |
Other working capital | -42.000 M 63.79 % | -116.000 M -196.67 % | 120.000 M 33.33 % | 90.000 M -64.84 % | 256.000 M 444.68 % | 47.000 M |
Other non cash items | 23.000 M 21.05 % | 19.000 M 5.56 % | 18.000 M 28.57 % | 14.000 M -48.15 % | 27.000 M 285.71 % | 7.000 M |
Net cash provided by operating activities | 687.000 M 17.24 % | 586.000 M 111.55 % | 277.000 M 235.78 % | -204.000 M -124.18 % | -91.000 M 81.47 % | -491.000 M |
Investments in property plant and equipment | -64.000 M -18.52 % | -54.000 M -107.69 % | -26.000 M -18.18 % | -22.000 M -214.29 % | -7.000 M 56.25 % | -16.000 M |
Acquisitions net | 0.000 | 0.000 100.00 % | -93.000 M -72.22 % | -54.000 M 82.47 % | -308.000 M | 0.000 |
Purchases of investments | -110.000 M 0.00 % | -110.000 M 30.38 % | -158.000 M 74.64 % | -623.000 M -100.97 % | -310.000 M | 0.000 |
Sales maturities of investments | 70.000 M -76.74 % | 301.000 M -23.60 % | 394.000 M 6.78 % | 369.000 M -40.29 % | 618.000 M | 0.000 |
Other investing activites | -3.000 M -50.00 % | -2.000 M | 0.000 | 0.000 -100.00 % | 308.000 M -5.52 % | 326.000 M |
Net cash used for investing activites | -107.000 M -179.26 % | 135.000 M 15.38 % | 117.000 M 135.45 % | -330.000 M -209.63 % | 301.000 M -2.90 % | 310.000 M |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 -100.00 % | 401.000 M 718.37 % | 49.000 M -60.80 % | 125.000 M | 0.000 | 0.000 |
Common stock repurchased | -1.402 B -3 794.44 % | -36.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -11.000 M 97.22 % | -395.000 M -13 066.67 % | -3.000 M -100.88 % | 339.000 M -49.48 % | 671.000 M 67 200.00 % | -1.000 M |
Net cash used provided by financing activities | -1.413 B -4 610.00 % | -30.000 M -165.22 % | 46.000 M -90.09 % | 464.000 M -30.85 % | 671.000 M 67 200.00 % | -1.000 M |
Effect of forex changes on cash | -11.000 M -466.67 % | 3.000 M 150.00 % | -6.000 M -500.00 % | -1.000 M -200.00 % | 1.000 M -99.81 % | 536.000 M |
Net change in cash | -844.000 M -221.61 % | 694.000 M 59.91 % | 434.000 M 711.27 % | -71.000 M -108.05 % | 882.000 M 149.15 % | 354.000 M |
Cash at beginning of period | 2.293 B 43.40 % | 1.599 B 37.25 % | 1.165 B -5.74 % | 1.236 B 249.15 % | 354.000 M | 0.000 |
Cash at end of period | 1.449 B -36.81 % | 2.293 B 43.40 % | 1.599 B 37.25 % | 1.165 B -5.74 % | 1.236 B 249.15 % | 354.000 M |
Operating cash flow | 687.000 M 17.24 % | 586.000 M 111.55 % | 277.000 M 235.78 % | -204.000 M -124.18 % | -91.000 M 81.47 % | -491.000 M |
Capital expenditure | -64.000 M -14.29 % | -56.000 M -115.38 % | -26.000 M -18.18 % | -22.000 M -214.29 % | -7.000 M 56.25 % | -16.000 M |
Free CashFlow | 623.000 M 17.55 % | 530.000 M 111.16 % | 251.000 M 211.06 % | -226.000 M -130.61 % | -98.000 M 80.67 % | -507.000 M |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 914.000 M 1.90 % | 897.000 M 1.59 % | 883.000 M 3.64 % | 852.000 M 3.52 % | 823.000 M 0.37 % | 820.000 M 2.12 % | 803.000 M 5.10 % | 764.000 M 6.70 % | 716.000 M -5.67 % | 759.000 M 0.26 % | 757.000 M 13.32 % | 668.000 M 7.57 % | 621.000 M 22.97 % | 505.000 M 6.32 % | 475.000 M 0.00 % | 475.000 M 6.98 % | 444.000 M 0.45 % | 442.000 M |
Net income | 116.000 M 9.43 % | 106.000 M -28.38 % | 148.000 M 25.42 % | 118.000 M 93.44 % | 61.000 M -53.08 % | 130.000 M -3.70 % | 135.000 M 106.75 % | -1.999 B -1 853.51 % | 114.000 M -10.94 % | 128.000 M -72.53 % | 466.000 M 1 194.44 % | 36.000 M 350.00 % | 8.000 M 109.76 % | -82.000 M -97.59 % | -41.500 M 0.00 % | -41.500 M -248.21 % | 28.000 M 460.00 % | 5.000 M |
Income before tax | 142.000 M 14.52 % | 124.000 M -25.30 % | 166.000 M 8.50 % | 153.000 M 125.00 % | 68.000 M -58.79 % | 165.000 M 129.17 % | 72.000 M 102.95 % | -2.439 B -1 817.61 % | 142.000 M -13.41 % | 164.000 M 47.75 % | 111.000 M 236.36 % | 33.000 M 312.50 % | 8.000 M 109.88 % | -81.000 M -95.18 % | -41.500 M 0.00 % | -41.500 M -243.10 % | 29.000 M 427.27 % | 5.500 M |
Income before tax ratio | 0.16 12.39 % | 0.14 -26.47 % | 0.19 4.69 % | 0.18 117.34 % | 0.08 -58.94 % | 0.20 124.42 % | 0.09 102.81 % | -3.19 -1 709.69 % | 0.20 -8.21 % | 0.22 47.36 % | 0.15 196.82 % | 0.05 283.48 % | 0.01 108.03 % | -0.16 -83.59 % | -0.09 0.00 % | -0.09 -233.76 % | 0.07 424.90 % | 0.01 |
EBITDA | 164.000 M 24.24 % | 132.000 M -28.65 % | 185.000 M 18.59 % | 156.000 M 132.84 % | 67.000 M -62.78 % | 180.000 M 205.08 % | 59.000 M 102.42 % | -2.442 B -1 655.41 % | 157.000 M -11.80 % | 178.000 M 53.45 % | 116.000 M 157.78 % | 45.000 M 136.84 % | 19.000 M 126.76 % | -71.000 M -82.05 % | -39.000 M 0.00 % | -39.000 M -223.81 % | 31.500 M 320.00 % | 7.500 M |
Net income ratio | 0.13 7.40 % | 0.12 -29.50 % | 0.17 21.02 % | 0.14 86.86 % | 0.07 -53.25 % | 0.16 -5.70 % | 0.17 106.43 % | -2.62 -1 743.34 % | 0.16 -5.59 % | 0.17 -72.60 % | 0.62 1 042.26 % | 0.05 318.34 % | 0.01 107.93 % | -0.16 -85.85 % | -0.09 0.00 % | -0.09 -238.54 % | 0.06 457.48 % | 0.01 |
Ratio EBITDA | 0.18 21.93 % | 0.15 -29.76 % | 0.21 14.43 % | 0.18 124.91 % | 0.08 -62.91 % | 0.22 198.76 % | 0.07 102.30 % | -3.20 -1 557.69 % | 0.22 -6.50 % | 0.23 53.04 % | 0.15 127.47 % | 0.07 120.18 % | 0.03 121.76 % | -0.14 -71.24 % | -0.08 0.00 % | -0.08 -215.73 % | 0.07 318.11 % | 0.02 |
Gross profit ratio | 0.74 -0.84 % | 0.75 -0.52 % | 0.75 -0.05 % | 0.75 -0.61 % | 0.76 1.10 % | 0.75 -1.11 % | 0.76 3.11 % | 0.73 -0.24 % | 0.74 -4.01 % | 0.77 0.60 % | 0.76 4.98 % | 0.73 3.41 % | 0.70 7.77 % | 0.65 -4.34 % | 0.68 0.00 % | 0.68 -0.20 % | 0.68 4.19 % | 0.65 |
Weighted average shs out dil | 281.293 M 1.48 % | 277.193 M -4.14 % | 289.158 M 2.90 % | 281.003 M -1.84 % | 286.256 M 7.72 % | 265.729 M -4.77 % | 279.046 M -0.37 % | 280.087 M 1.24 % | 276.653 M 0.00 % | 276.653 M 0.00 % | 276.653 M 0.07 % | 276.459 M -0.07 % | 276.653 M 287.61 % | 71.375 M 5.21 % | 67.838 M 0.00 % | 67.838 M 6.15 % | 63.910 M 0.00 % | 63.910 M |
Weighted average shs out | 262.588 M 0.06 % | 262.432 M -0.83 % | 264.640 M 1.92 % | 259.660 M -2.22 % | 265.542 M -0.07 % | 265.729 M -4.77 % | 279.046 M -0.37 % | 280.087 M 1.24 % | 276.653 M 0.00 % | 276.653 M 0.00 % | 276.653 M 0.07 % | 276.459 M -0.07 % | 276.653 M 287.99 % | 71.304 M 6.10 % | 67.207 M 0.00 % | 67.207 M 5.16 % | 63.910 M 0.00 % | 63.910 M |
EPS diluted | 0.41 7.89 % | 0.38 -26.92 % | 0.52 23.81 % | 0.42 110.00 % | 0.20 -58.33 % | 0.48 0.00 % | 0.48 106.72 % | -7.14 -9 081.13 % | 0.08 -82.72 % | 0.46 9.52 % | 0.42 223.08 % | 0.13 349.83 % | 0.03 102.51 % | -1.15 -88.52 % | -0.61 0.00 % | -0.61 -238.64 % | 0.44 462.66 % | 0.08 |
Earnings per share | 0.44 10.00 % | 0.40 -28.57 % | 0.56 24.44 % | 0.45 104.55 % | 0.22 -55.10 % | 0.49 2.08 % | 0.48 106.72 % | -7.14 -9 081.13 % | 0.08 -82.72 % | 0.46 9.52 % | 0.42 223.08 % | 0.13 349.83 % | 0.03 102.51 % | -1.15 -85.48 % | -0.62 0.00 % | -0.62 -240.91 % | 0.44 462.66 % | 0.08 |
Gross profit | 678.000 M 1.04 % | 671.000 M 1.05 % | 664.000 M 3.59 % | 641.000 M 2.89 % | 623.000 M 1.47 % | 614.000 M 0.99 % | 608.000 M 8.38 % | 561.000 M 6.45 % | 527.000 M -9.45 % | 582.000 M 0.87 % | 577.000 M 18.97 % | 485.000 M 11.24 % | 436.000 M 32.52 % | 329.000 M 1.70 % | 323.500 M 0.00 % | 323.500 M 6.77 % | 303.000 M 4.66 % | 289.500 M |
Income tax expense | 26.000 M 44.44 % | 18.000 M 0.00 % | 18.000 M -48.57 % | 35.000 M 400.00 % | 7.000 M -80.00 % | 35.000 M 155.56 % | -63.000 M 85.68 % | -440.000 M -1 671.43 % | 28.000 M -22.22 % | 36.000 M 110.14 % | -355.000 M -11 733.33 % | -3.000 M | 0.000 -100.00 % | 1.000 M | 0.000 | 0.000 -100.00 % | 1.000 M 100.00 % | 500.000 K |
Cost of revenue | 236.000 M 4.42 % | 226.000 M 3.20 % | 219.000 M 3.79 % | 211.000 M 5.50 % | 200.000 M -2.91 % | 206.000 M 5.64 % | 195.000 M -3.94 % | 203.000 M 7.41 % | 189.000 M 6.78 % | 177.000 M -1.67 % | 180.000 M -1.64 % | 183.000 M -1.08 % | 185.000 M 5.11 % | 176.000 M 16.17 % | 151.500 M 0.00 % | 151.500 M 7.45 % | 141.000 M -7.54 % | 152.500 M |
General and administrative expenses | 106.000 M -15.87 % | 126.000 M 70.27 % | 74.000 M -3.90 % | 77.000 M -32.46 % | 114.000 M 16.33 % | 98.000 M -8.41 % | 107.000 M -81.16 % | 568.000 M 1 013.73 % | 51.000 M -33.77 % | 77.000 M -14.44 % | 90.000 M -6.25 % | 96.000 M 24.68 % | 77.000 M 1.32 % | 76.000 M -16.48 % | 91.000 M 0.00 % | 91.000 M 34.81 % | 67.500 M -7.53 % | 73.000 M |
Selling and marketing expenses | 217.000 M 0.46 % | 216.000 M 3.85 % | 208.000 M -2.35 % | 213.000 M 4.93 % | 203.000 M 10.33 % | 184.000 M 2.79 % | 179.000 M -60.66 % | 455.000 M 174.10 % | 166.000 M 3.11 % | 161.000 M -6.40 % | 172.000 M 0.00 % | 172.000 M 2.99 % | 167.000 M 12.08 % | 149.000 M 15.95 % | 128.500 M 0.00 % | 128.500 M 58.64 % | 81.000 M -11.96 % | 92.000 M |
Other expenses | 0.000 -100.00 % | 75.000 M 20.97 % | 62.000 M -3.13 % | 64.000 M -7.25 % | 69.000 M 392.86 % | 14.000 M -80.56 % | 72.000 M -50.34 % | 145.000 M 137.70 % | 61.000 M -8.96 % | 67.000 M 3.08 % | 65.000 M 4.84 % | 62.000 M | 0.000 | 0.000 -100.00 % | 9.000 M 0.00 % | 9.000 M 1 700.00 % | 500.000 K | 0.000 |
Operating expenses | 489.000 M -12.83 % | 561.000 M 10.22 % | 509.000 M 1.19 % | 503.000 M -11.91 % | 571.000 M 21.49 % | 470.000 M -16.37 % | 562.000 M -81.38 % | 3.018 B 639.71 % | 408.000 M -5.56 % | 432.000 M -9.05 % | 475.000 M 3.94 % | 457.000 M 8.55 % | 421.000 M 2.68 % | 410.000 M 12.18 % | 365.500 M 0.00 % | 365.500 M 33.15 % | 274.500 M -3.51 % | 284.500 M |
Cost and expenses | 785.000 M -0.25 % | 787.000 M 8.10 % | 728.000 M 1.96 % | 714.000 M -7.39 % | 771.000 M 14.05 % | 676.000 M -10.46 % | 755.000 M -76.56 % | 3.221 B 428.90 % | 609.000 M 0.33 % | 607.000 M -7.33 % | 655.000 M 7.38 % | 610.000 M 0.66 % | 606.000 M 3.41 % | 586.000 M 13.35 % | 517.000 M 0.00 % | 517.000 M 24.43 % | 415.500 M -4.92 % | 437.000 M |
Research and development expenses | 166.000 M 15.28 % | 144.000 M -12.73 % | 165.000 M 10.74 % | 149.000 M -19.46 % | 185.000 M 60.87 % | 115.000 M -43.63 % | 204.000 M -88.97 % | 1.850 B 1 323.08 % | 130.000 M 2.36 % | 127.000 M -14.19 % | 148.000 M 16.54 % | 127.000 M -0.78 % | 128.000 M 12.28 % | 114.000 M 17.53 % | 97.000 M 0.00 % | 97.000 M 11.49 % | 87.000 M 15.23 % | 75.500 M |
Selling general and administrative expenses | 323.000 M -5.56 % | 342.000 M 21.28 % | 282.000 M -2.76 % | 290.000 M -8.52 % | 317.000 M -7.04 % | 341.000 M 19.23 % | 286.000 M -72.04 % | 1.023 B 371.43 % | 217.000 M -8.82 % | 238.000 M -9.16 % | 262.000 M -2.24 % | 268.000 M -8.53 % | 293.000 M -1.01 % | 296.000 M 14.07 % | 259.500 M 0.00 % | 259.500 M 38.77 % | 187.000 M -10.53 % | 209.000 M |
Interest income | 15.000 M 7.14 % | 14.000 M 16.67 % | 12.000 M -20.00 % | 15.000 M -11.76 % | 17.000 M -22.73 % | 22.000 M -8.33 % | 24.000 M 4.35 % | 23.000 M 15.00 % | 20.000 M 42.86 % | 14.000 M 40.00 % | 10.000 M 100.00 % | 5.000 M 150.00 % | 2.000 M | 0.000 -100.00 % | 500.000 K 0.00 % | 500.000 K 0.00 % | 500.000 K 0.00 % | 500.000 K |
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 | 0.000 | 0.000 |
Depreciation and amortization | 23.000 M 4.55 % | 22.000 M 15.79 % | 19.000 M 5.56 % | 18.000 M 20.00 % | 15.000 M 0.00 % | 15.000 M 15.38 % | 13.000 M -13.33 % | 15.000 M 0.00 % | 15.000 M 7.14 % | 14.000 M 0.00 % | 14.000 M 16.67 % | 12.000 M 9.09 % | 11.000 M 10.00 % | 10.000 M 150.00 % | 4.000 M 0.00 % | 4.000 M 60.00 % | 2.500 M 0.00 % | 2.500 M |
Operating income | 124.000 M 12.73 % | 110.000 M -29.03 % | 155.000 M 12.32 % | 138.000 M 165.38 % | 52.000 M -63.89 % | 144.000 M 213.04 % | 46.000 M 101.87 % | -2.457 B -2 164.71 % | 119.000 M -20.67 % | 150.000 M 47.06 % | 102.000 M 75.86 % | 58.000 M 286.67 % | 15.000 M 118.52 % | -81.000 M -102.50 % | -40.000 M 6.98 % | -43.000 M -248.28 % | 29.000 M 480.00 % | 5.000 M |
Operating income ratio | 0.14 10.63 % | 0.12 -30.14 % | 0.18 8.38 % | 0.16 156.35 % | 0.06 -64.02 % | 0.18 206.55 % | 0.06 101.78 % | -3.22 -2 034.99 % | 0.17 -15.90 % | 0.20 46.67 % | 0.13 55.19 % | 0.09 259.46 % | 0.02 115.06 % | -0.16 -90.47 % | -0.08 6.98 % | -0.09 -238.60 % | 0.07 477.39 % | 0.01 |
Total other income expenses net | 18.000 M 28.57 % | 14.000 M 27.27 % | 11.000 M -26.67 % | 15.000 M -6.25 % | 16.000 M -23.81 % | 21.000 M -19.23 % | 26.000 M 44.44 % | 18.000 M -21.74 % | 23.000 M 64.29 % | 14.000 M 55.56 % | 9.000 M 136.00 % | -25.000 M -257.14 % | -7.000 M | 0.000 100.00 % | -1.500 M -200.00 % | 1.500 M | 0.000 -100.00 % | 500.000 K |
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 |
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 | 2021-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -1.574 B -2.47 % | -1.536 B -22.68 % | -1.252 B 10.19 % | -1.394 B 8.89 % | -1.530 B -3.52 % | -1.478 B 33.84 % | -2.234 B -13.57 % | -1.967 B -9.58 % | -1.795 B -9.12 % | -1.645 B -12.98 % | -1.456 B 3.26 % | -1.505 B -10.34 % | -1.364 B -191.30 % | 1.494 B 235.45 % | -1.103 B 0.00 % | -1.103 B -177.40 % | 1.425 B |
Total investments | 124.000 M 72.22 % | 72.000 M -20.88 % | 91.000 M 355.00 % | 20.000 M 122.22 % | 9.000 M -76.92 % | 39.000 M -42.65 % | 68.000 M 21.43 % | 56.000 M -56.59 % | 129.000 M -37.68 % | 207.000 M -12.66 % | 237.000 M 0.00 % | 237.000 M -39.23 % | 390.000 M -86.95 % | 2.988 B 527.73 % | 476.000 M 0.00 % | 476.000 M -83.30 % | 2.850 B |
Total debt | 37.000 M 68.18 % | 22.000 M -15.38 % | 26.000 M -7.14 % | 28.000 M -12.50 % | 32.000 M -11.11 % | 36.000 M -10.00 % | 40.000 M -6.98 % | 43.000 M 0.00 % | 43.000 M -6.52 % | 46.000 M -6.12 % | 49.000 M | 0.000 -100.00 % | 42.000 M | 0.000 -100.00 % | 43.000 M 0.00 % | 43.000 M | 0.000 |
Accumulated other comprehensive income loss | -1.000 M 88.89 % | -9.000 M 0.00 % | -9.000 M | 0.000 100.00 % | -2.000 M 0.00 % | -2.000 M -166.67 % | 3.000 M 250.00 % | -2.000 M 0.00 % | -2.000 M 50.00 % | -4.000 M 20.00 % | -5.000 M | 0.000 100.00 % | -5.000 M 99.13 % | -573.000 M -57 200.00 % | -1.000 M 0.00 % | -1.000 M 99.90 % | -981.000 M |
Retained earnings | -3.568 B 0.14 % | -3.573 B 0.33 % | -3.585 B 3.84 % | -3.728 B -7.00 % | -3.484 B -8.20 % | -3.220 B -22.20 % | -2.635 B 3.62 % | -2.734 B -271.97 % | -735.000 M 13.43 % | -849.000 M 13.10 % | -977.000 M 0.00 % | -977.000 M 33.94 % | -1.479 B | 0.000 100.00 % | -1.405 B 0.00 % | -1.405 B | 0.000 |
Common 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 |
Total equity | 3.299 B 3.87 % | 3.176 B 2.68 % | 3.093 B 7.69 % | 2.872 B -10.84 % | 3.221 B -2.98 % | 3.320 B -15.46 % | 3.927 B 7.32 % | 3.659 B 1 815.71 % | 191.000 M -93.40 % | 2.892 B 4 618.75 % | -64.000 M -102.32 % | 2.758 B 24.29 % | 2.219 B -1.33 % | 2.249 B 0.00 % | 2.249 B 0.00 % | 2.249 B 42.70 % | 1.576 B |
Other non current liabilities | 37.000 M -83.18 % | 220.000 M 4.27 % | 211.000 M 520.59 % | 34.000 M -8.11 % | 37.000 M -2.63 % | 38.000 M -5.00 % | 40.000 M -18.37 % | 49.000 M -20.97 % | 62.000 M -23.46 % | 81.000 M 1.25 % | 80.000 M | 0.000 -100.00 % | 76.000 M | 0.000 -100.00 % | 77.000 M 0.00 % | 77.000 M | 0.000 |
Long term debt | 68.000 M 655.56 % | 9.000 M -30.77 % | 13.000 M -18.75 % | 16.000 M -15.79 % | 19.000 M -17.39 % | 23.000 M -14.81 % | 27.000 M -10.00 % | 30.000 M 0.00 % | 30.000 M -54.55 % | 66.000 M 83.33 % | 36.000 M | 0.000 -100.00 % | 42.000 M | 0.000 -100.00 % | 43.000 M 0.00 % | 43.000 M | 0.000 |
Total non current liabilities | 71.000 M -69.00 % | 229.000 M 2.23 % | 224.000 M 348.00 % | 50.000 M -10.71 % | 56.000 M -8.20 % | 61.000 M -8.96 % | 67.000 M -15.19 % | 79.000 M -14.13 % | 92.000 M -19.30 % | 114.000 M -1.72 % | 116.000 M | 0.000 -100.00 % | 118.000 M | 0.000 -100.00 % | 120.000 M 0.00 % | 120.000 M | 0.000 |
Other current liabilities | 579.000 M 9.25 % | 530.000 M 18.83 % | 446.000 M -7.66 % | 483.000 M 16.11 % | 416.000 M 4.00 % | 400.000 M -0.74 % | 403.000 M 10.71 % | 364.000 M -2.67 % | 374.000 M -10.95 % | 420.000 M -11.21 % | 473.000 M -33.10 % | 707.000 M 10.12 % | 642.000 M | 0.000 -100.00 % | 532.000 M 0.00 % | 532.000 M | 0.000 |
Deferred revenue | 220.000 M 1.38 % | 217.000 M 3.33 % | 210.000 M 0.48 % | 209.000 M -2.34 % | 214.000 M 0.94 % | 212.000 M 7.61 % | 197.000 M -1.99 % | 201.000 M 1.52 % | 198.000 M 0.51 % | 197.000 M 10.06 % | 179.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 3.000 M -88.46 % | 26.000 M 0.00 % | 26.000 M 8.33 % | 24.000 M -7.69 % | 26.000 M 0.00 % | 26.000 M 0.00 % | 26.000 M 0.00 % | 26.000 M 100.00 % | 13.000 M 0.00 % | 13.000 M 0.00 % | 13.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 871.000 M -1.80 % | 887.000 M 11.15 % | 798.000 M -2.68 % | 820.000 M 9.33 % | 750.000 M 4.75 % | 716.000 M -2.32 % | 733.000 M 7.32 % | 683.000 M 0.15 % | 682.000 M -3.81 % | 709.000 M -10.82 % | 795.000 M 0.00 % | 795.000 M 14.72 % | 693.000 M | 0.000 -100.00 % | 592.000 M 0.00 % | 592.000 M | 0.000 |
Total liabilities | 942.000 M -15.59 % | 1.116 B 9.20 % | 1.022 B -3.04 % | 1.054 B 30.77 % | 806.000 M 3.73 % | 777.000 M -2.88 % | 800.000 M 4.99 % | 762.000 M -78.81 % | 3.596 B 336.94 % | 823.000 M -77.95 % | 3.733 B 309.77 % | 911.000 M 12.33 % | 811.000 M | 0.000 -100.00 % | 712.000 M 0.00 % | 712.000 M | 0.000 |
Other non current assets | 26.000 M -40.91 % | 44.000 M -22.81 % | 57.000 M 11.76 % | 51.000 M -12.07 % | 58.000 M 346.15 % | 13.000 M 8.33 % | 12.000 M -62.50 % | 32.000 M -13.51 % | 37.000 M 311.11 % | 9.000 M -70.97 % | 31.000 M | 0.000 -100.00 % | 30.000 M 102.01 % | -1.494 B -4 494.12 % | 34.000 M 0.00 % | 34.000 M 102.39 % | -1.425 B |
Long term investments | 15.000 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.000 M 0.00 % | 19.000 M | 0.000 -100.00 % | 4.000 M -89.74 % | 39.000 M 39.29 % | 28.000 M 0.00 % | 28.000 M -33.33 % | 42.000 M | 0.000 -100.00 % | 128.000 M 0.00 % | 128.000 M | 0.000 |
Intangible assets | 81.000 M 72.34 % | 47.000 M -9.62 % | 52.000 M -10.34 % | 58.000 M -9.38 % | 64.000 M -8.57 % | 70.000 M -9.09 % | 77.000 M -6.10 % | 82.000 M -6.82 % | 88.000 M -7.37 % | 95.000 M -7.77 % | 103.000 M 0.00 % | 103.000 M 71.67 % | 60.000 M | 0.000 -100.00 % | 68.000 M 0.00 % | 68.000 M | 0.000 |
GoodWill | 392.000 M 23.66 % | 317.000 M 0.00 % | 317.000 M -0.31 % | 318.000 M 0.00 % | 318.000 M 0.00 % | 318.000 M 0.00 % | 318.000 M 0.00 % | 318.000 M 0.00 % | 318.000 M 0.32 % | 317.000 M 0.00 % | 317.000 M 0.00 % | 317.000 M 20.53 % | 263.000 M | 0.000 -100.00 % | 263.000 M 0.00 % | 263.000 M | 0.000 |
Goodwill and intangible assets | 473.000 M 29.95 % | 364.000 M -1.36 % | 369.000 M -1.86 % | 376.000 M -1.57 % | 382.000 M -1.55 % | 388.000 M -1.77 % | 395.000 M -1.25 % | 400.000 M -1.48 % | 406.000 M -1.46 % | 412.000 M -1.90 % | 420.000 M 0.00 % | 420.000 M 30.03 % | 323.000 M | 0.000 -100.00 % | 331.000 M 0.00 % | 331.000 M | 0.000 |
Property plant equipment net | 254.000 M 9.96 % | 231.000 M 4.52 % | 221.000 M 2.79 % | 215.000 M 7.50 % | 200.000 M 10.50 % | 181.000 M 9.04 % | 166.000 M 17.73 % | 141.000 M 53.26 % | 92.000 M 15.00 % | 80.000 M 1.27 % | 79.000 M 0.00 % | 79.000 M -3.66 % | 82.000 M | 0.000 -100.00 % | 73.000 M 0.00 % | 73.000 M | 0.000 |
Total non current assets | 1.543 B 8.74 % | 1.419 B 0.07 % | 1.418 B 0.07 % | 1.417 B -1.73 % | 1.442 B 3.74 % | 1.390 B -2.25 % | 1.422 B 5.49 % | 1.348 B 51.29 % | 891.000 M -1.55 % | 905.000 M -2.58 % | 929.000 M 76.28 % | 527.000 M 10.48 % | 477.000 M 131.93 % | -1.494 B -363.96 % | 566.000 M 0.00 % | 566.000 M 139.72 % | -1.425 B |
Other current assets | 127.000 M -52.79 % | 269.000 M -14.33 % | 314.000 M 166.10 % | 118.000 M -6.35 % | 126.000 M -50.78 % | 256.000 M 98.45 % | 129.000 M 41.76 % | 91.000 M -2.15 % | 93.000 M -8.82 % | 102.000 M -6.42 % | 109.000 M -40.76 % | 184.000 M 95.74 % | 94.000 M | 0.000 -100.00 % | 69.000 M 0.00 % | 69.000 M | 0.000 |
Short term investments | 109.000 M 51.39 % | 72.000 M -20.88 % | 91.000 M 355.00 % | 20.000 M 122.22 % | 9.000 M -55.00 % | 20.000 M -59.18 % | 49.000 M -12.50 % | 56.000 M -55.20 % | 125.000 M -25.60 % | 168.000 M -19.62 % | 209.000 M 0.00 % | 209.000 M -39.94 % | 348.000 M -88.35 % | 2.988 B 758.62 % | 348.000 M 0.00 % | 348.000 M -87.79 % | 2.850 B |
cash and cash equivalents | 1.611 B 3.40 % | 1.558 B 21.91 % | 1.278 B -10.13 % | 1.422 B -8.96 % | 1.562 B 3.17 % | 1.514 B -33.42 % | 2.274 B 13.13 % | 2.010 B 9.36 % | 1.838 B 8.69 % | 1.691 B 12.36 % | 1.505 B 0.00 % | 1.505 B 7.04 % | 1.406 B 194.11 % | -1.494 B -230.37 % | 1.146 B 0.00 % | 1.146 B 180.42 % | -1.425 B |
Cash and short term investments | 1.720 B 5.52 % | 1.630 B 19.07 % | 1.369 B -5.06 % | 1.442 B -8.21 % | 1.571 B 2.41 % | 1.534 B -33.96 % | 2.323 B 12.44 % | 2.066 B 5.25 % | 1.963 B 5.59 % | 1.859 B 8.46 % | 1.714 B 0.00 % | 1.714 B -2.28 % | 1.754 B 17.40 % | 1.494 B 0.00 % | 1.494 B 0.00 % | 1.494 B 4.84 % | 1.425 B |
Total current assets | 2.890 B 0.59 % | 2.873 B 6.53 % | 2.697 B 7.49 % | 2.509 B -2.94 % | 2.585 B -4.51 % | 2.707 B -18.09 % | 3.305 B 7.55 % | 3.073 B 6.11 % | 2.896 B 3.06 % | 2.810 B 2.55 % | 2.740 B 0.00 % | 2.740 B 7.32 % | 2.553 B 70.88 % | 1.494 B -37.62 % | 2.395 B 0.00 % | 2.395 B 68.07 % | 1.425 B |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 75.000 M 0.00 % | 75.000 M | 0.000 -100.00 % | 75.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 1.043 B 7.08 % | 974.000 M -3.94 % | 1.014 B 6.85 % | 949.000 M 6.87 % | 888.000 M -3.16 % | 917.000 M 7.50 % | 853.000 M 1.43 % | 841.000 M 9.93 % | 765.000 M -9.89 % | 849.000 M 0.83 % | 842.000 M 0.00 % | 842.000 M 19.43 % | 705.000 M | 0.000 -100.00 % | 832.000 M 0.00 % | 832.000 M | 0.000 |
Tax assets | 775.000 M -0.64 % | 780.000 M 1.17 % | 771.000 M -0.52 % | 775.000 M -3.37 % | 802.000 M 1.65 % | 789.000 M -4.94 % | 830.000 M 7.10 % | 775.000 M 120.17 % | 352.000 M -3.56 % | 365.000 M -1.62 % | 371.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 402.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 69.000 M -10.39 % | 77.000 M -3.75 % | 80.000 M 15.94 % | 69.000 M 21.05 % | 57.000 M 16.33 % | 49.000 M -31.94 % | 72.000 M 26.32 % | 57.000 M 21.28 % | 47.000 M 38.24 % | 34.000 M -61.36 % | 88.000 M 0.00 % | 88.000 M 72.55 % | 51.000 M | 0.000 -100.00 % | 60.000 M 0.00 % | 60.000 M | 0.000 |
Tax payables | 0.000 -100.00 % | 37.000 M 2.78 % | 36.000 M 2.86 % | 35.000 M -5.41 % | 37.000 M 27.59 % | 29.000 M -17.14 % | 35.000 M 0.00 % | 35.000 M -30.00 % | 50.000 M 11.11 % | 45.000 M 7.14 % | 42.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 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 |
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 |
Capital lease obligations | 34.000 M 54.55 % | 22.000 M -15.38 % | 26.000 M -7.14 % | 28.000 M -12.50 % | 32.000 M -11.11 % | 36.000 M -10.00 % | 40.000 M -6.98 % | 43.000 M 0.00 % | 43.000 M 30.30 % | 33.000 M -32.65 % | 49.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 191.000 M | 0.000 | 0.000 -100.00 % | 184.000 M 1.10 % | 182.000 M 1.68 % | 179.000 M 1.13 % | 177.000 M 1.14 % | 175.000 M -93.80 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 0.00 % | 2.822 B 10.36 % | 2.557 B |
Other total stockholders equity | 6.868 B 1.63 % | 6.758 B 1.06 % | 6.687 B 1.32 % | 6.600 B 1.15 % | 6.525 B 2.55 % | 6.363 B -0.30 % | 6.382 B 2.60 % | 6.220 B 428.41 % | -1.894 B -305.20 % | 923.000 M 148.48 % | -1.904 B -308.54 % | 913.000 M 3.63 % | 881.000 M | 0.000 -100.00 % | 833.000 M 0.00 % | 833.000 M | 0.000 |
Deferred tax liabilities non current | 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 liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 184.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 4.433 B 3.29 % | 4.292 B 4.30 % | 4.115 B 4.81 % | 3.926 B -2.51 % | 4.027 B -1.71 % | 4.097 B -13.33 % | 4.727 B 6.92 % | 4.421 B 16.74 % | 3.787 B 1.94 % | 3.715 B 1.25 % | 3.669 B 0.00 % | 3.669 B 21.09 % | 3.030 B | 0.000 -100.00 % | 2.961 B 0.00 % | 2.961 B | 0.000 |
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 | 2021-03-31 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 1.000 M 150.00 % | -2.000 M -150.00 % | 4.000 M -85.71 % | 28.000 M 300.00 % | -14.000 M -134.15 % | 41.000 M 163.08 % | -65.000 M 84.22 % | -412.000 M -3 533.33 % | 12.000 M 100.00 % | 6.000 M 101.61 % | -373.000 M | 0.000 -100.00 % | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 106.000 M 60.61 % | 66.000 M -23.26 % | 86.000 M 24.64 % | 69.000 M -49.26 % | 136.000 M 1 411.11 % | 9.000 M -93.66 % | 142.000 M -94.55 % | 2.605 B 65 025.00 % | 4.000 M -20.00 % | 5.000 M -50.00 % | 10.000 M 0.00 % | 10.000 M 66.67 % | 6.000 M -14.29 % | 7.000 M 40.00 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M -16.67 % | 6.000 M |
Change in working capital | -49.000 M -151.04 % | 96.000 M 188.07 % | -109.000 M -109.62 % | -52.000 M -226.83 % | 41.000 M 141.41 % | -99.000 M -2 575.00 % | 4.000 M 103.60 % | -111.000 M -458.06 % | 31.000 M 134.83 % | -89.000 M -20.27 % | -74.000 M -229.82 % | 57.000 M 35.71 % | 42.000 M -54.84 % | 93.000 M 247.62 % | -63.000 M 0.00 % | -63.000 M 15.44 % | -74.500 M 0.00 % | -74.500 M |
Accounts receivables | -67.000 M -286.11 % | 36.000 M 149.32 % | -73.000 M -15.87 % | -63.000 M -362.50 % | 24.000 M 132.88 % | -73.000 M -356.25 % | -16.000 M 81.40 % | -86.000 M -207.50 % | 80.000 M 827.27 % | -11.000 M 92.31 % | -143.000 M | 0.000 100.00 % | -7.000 M -105.43 % | 129.000 M 217.27 % | -110.000 M 0.00 % | -110.000 M -124.49 % | -49.000 M 0.00 % | -49.000 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -37.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | -9.000 M -200.00 % | -3.000 M -127.27 % | 11.000 M -15.38 % | 13.000 M 44.44 % | 9.000 M 136.00 % | -25.000 M -266.67 % | 15.000 M 50.00 % | 10.000 M -23.08 % | 13.000 M 124.07 % | -54.000 M -316.00 % | 25.000 M | 0.000 | 0.000 100.00 % | -9.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 27.000 M -57.14 % | 63.000 M 234.04 % | -47.000 M -2 250.00 % | -2.000 M -125.00 % | 8.000 M 900.00 % | -1.000 M -120.00 % | 5.000 M 150.00 % | 2.000 M 103.23 % | -62.000 M -158.33 % | -24.000 M -154.55 % | 44.000 M -22.81 % | 57.000 M 16.33 % | 49.000 M 281.48 % | -27.000 M -157.45 % | 47.000 M 0.00 % | 47.000 M 284.31 % | -25.500 M 0.00 % | -25.500 M |
Other non cash items | 6.000 M -40.00 % | 10.000 M 100.00 % | 5.000 M 25.00 % | 4.000 M -20.00 % | 5.000 M -44.44 % | 9.000 M 125.00 % | 4.000 M -69.23 % | 13.000 M 425.00 % | -4.000 M -166.67 % | 6.000 M 0.00 % | 6.000 M -60.00 % | 15.000 M 1 400.00 % | 1.000 M -50.00 % | 2.000 M -93.85 % | 32.500 M 0.00 % | 32.500 M 690.91 % | -5.500 M -133.33 % | 16.500 M |
Net cash provided by operating activities | 203.000 M -31.88 % | 298.000 M 94.77 % | 153.000 M -17.30 % | 185.000 M -24.18 % | 244.000 M 132.38 % | 105.000 M -54.94 % | 233.000 M 109.91 % | 111.000 M -35.47 % | 172.000 M 145.71 % | 70.000 M 42.86 % | 49.000 M -62.02 % | 129.000 M 86.96 % | 69.000 M 130.00 % | 30.000 M 150.00 % | -60.000 M 0.00 % | -60.000 M -42.86 % | -42.000 M 0.00 % | -42.000 M |
Investments in property plant and equipment | -16.000 M 11.11 % | -18.000 M -50.00 % | -12.000 M 14.29 % | -14.000 M 41.67 % | -24.000 M -60.00 % | -15.000 M 16.67 % | -18.000 M -12.50 % | -16.000 M -23.08 % | -13.000 M -44.44 % | -9.000 M -200.00 % | -3.000 M 62.50 % | -8.000 M 11.11 % | -9.000 M -50.00 % | -6.000 M -100.00 % | -3.000 M 0.00 % | -3.000 M 14.29 % | -3.500 M 0.00 % | -3.500 M |
Acquisitions net | -105.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.000 M 93.15 % | -73.000 M -21.67 % | -60.000 M | 0.000 | 0.000 100.00 % | -93.000 M -102.17 % | -46.000 M | 0.000 100.00 % | -27.000 M 0.00 % | -27.000 M | 0.000 | 0.000 |
Purchases of investments | -82.000 M -32.26 % | -62.000 M 27.06 % | -85.000 M -240.00 % | -25.000 M -400.00 % | -5.000 M | 0.000 100.00 % | -20.000 M -100.00 % | -10.000 M 87.50 % | -80.000 M | 0.000 | 0.000 100.00 % | -6.000 M 93.75 % | -96.000 M -71.43 % | -56.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 46.000 M -43.21 % | 81.000 M 406.25 % | 16.000 M 60.00 % | 10.000 M -37.50 % | 16.000 M -42.86 % | 28.000 M 3.70 % | 27.000 M -67.47 % | 83.000 M -40.71 % | 140.000 M 174.51 % | 51.000 M 2.00 % | 50.000 M -54.13 % | 109.000 M -24.31 % | 144.000 M 58.24 % | 91.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 M | 0.000 | 0.000 -100.00 % | 5.000 M -93.15 % | 73.000 M 21.67 % | 60.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 46.000 M | 0.000 100.00 % | -63.000 M 0.00 % | -63.000 M 8.03 % | -68.500 M 0.00 % | -68.500 M |
Net cash used for investing activites | -157.000 M -15 800.00 % | 1.000 M 101.23 % | -81.000 M -211.54 % | -26.000 M -100.00 % | -13.000 M -200.00 % | 13.000 M 218.18 % | -11.000 M -119.30 % | 57.000 M 21.28 % | 47.000 M 11.90 % | 42.000 M -10.64 % | 47.000 M 2 250.00 % | 2.000 M -94.87 % | 39.000 M 34.48 % | 29.000 M 131.18 % | -93.000 M 0.00 % | -93.000 M -29.17 % | -72.000 M 0.00 % | -72.000 M |
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 | 0.000 | 0.000 | 0.000 |
Common stock issued | 2.000 M -50.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 401.000 M | 0.000 | 0.000 -100.00 % | 14.000 M | 0.000 | 0.000 -100.00 % | 35.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -121.000 M -35.96 % | -89.000 M -1 680.00 % | -5.000 M 98.60 % | -357.000 M -9.85 % | -325.000 M 54.55 % | -715.000 M -1 886.11 % | -36.000 M | 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 | 0.000 | 0.000 |
Other financing activites | -10.000 M -125.64 % | 39.000 M 175.00 % | -52.000 M -192.86 % | 56.000 M 180.00 % | 20.000 M 157.14 % | -35.000 M | 0.000 100.00 % | -394.000 M | 0.000 100.00 % | -1.000 M 66.67 % | -3.000 M 94.83 % | -58.000 M -2 033.33 % | 3.000 M -94.55 % | 55.000 M 3 766.67 % | -1.500 M 0.00 % | -1.500 M -100.64 % | 233.500 M 0.00 % | 233.500 M |
Net cash used provided by financing activities | -129.000 M -180.43 % | -46.000 M 19.30 % | -57.000 M 81.06 % | -301.000 M 1.31 % | -305.000 M 59.33 % | -750.000 M -1 983.33 % | -36.000 M -614.29 % | 7.000 M | 0.000 100.00 % | -1.000 M -109.09 % | 11.000 M 118.97 % | -58.000 M -2 033.33 % | 3.000 M -96.67 % | 90.000 M 6 100.00 % | -1.500 M 0.00 % | -1.500 M -100.64 % | 233.500 M 0.00 % | 233.500 M |
Effect of forex changes on cash | 6.000 M 500.00 % | 1.000 M 114.29 % | -7.000 M -450.00 % | 2.000 M 200.00 % | -2.000 M 50.00 % | -4.000 M -233.33 % | 3.000 M 200.00 % | -3.000 M -200.00 % | 3.000 M | 0.000 -100.00 % | 1.000 M 114.29 % | -7.000 M -250.00 % | -2.000 M -200.00 % | 2.000 M 233.33 % | -1.500 M 0.00 % | -1.500 M -250.00 % | 1.000 M 0.00 % | 1.000 M |
Net change in cash | -77.000 M -130.31 % | 254.000 M 3 075.00 % | 8.000 M 105.71 % | -140.000 M -84.21 % | -76.000 M 88.05 % | -636.000 M -436.51 % | 189.000 M 9.88 % | 172.000 M -22.52 % | 222.000 M 100.00 % | 111.000 M 2.78 % | 108.000 M 63.64 % | 66.000 M -39.45 % | 109.000 M -27.81 % | 151.000 M 196.79 % | -156.000 M 0.00 % | -156.000 M -229.46 % | 120.500 M 0.00 % | 120.500 M |
Cash at beginning of period | 1.703 B 17.53 % | 1.449 B 0.56 % | 1.441 B -8.86 % | 1.581 B -3.48 % | 1.638 B -27.97 % | 2.274 B 9.06 % | 2.085 B 7.92 % | 1.932 B 14.25 % | 1.691 B 7.03 % | 1.580 B 5.97 % | 1.491 B 4.63 % | 1.425 B 8.28 % | 1.316 B 12.96 % | 1.165 B -11.81 % | 1.321 B | 0.000 | 0.000 | 0.000 |
Cash at end of period | 1.625 B -4.58 % | 1.703 B 17.53 % | 1.449 B 0.56 % | 1.441 B -7.75 % | 1.562 B -4.64 % | 1.638 B -27.97 % | 2.274 B 8.08 % | 2.104 B 9.98 % | 1.913 B 13.13 % | 1.691 B 5.75 % | 1.599 B 7.24 % | 1.491 B 4.63 % | 1.425 B 8.28 % | 1.316 B 12.96 % | 1.165 B 846.79 % | -156.000 M -229.46 % | 120.500 M 0.00 % | 120.500 M |
Operating cash flow | 203.000 M -31.88 % | 298.000 M 94.77 % | 153.000 M -17.30 % | 185.000 M -24.18 % | 244.000 M 132.38 % | 105.000 M -54.94 % | 233.000 M 109.91 % | 111.000 M -35.47 % | 172.000 M 145.71 % | 70.000 M 42.86 % | 49.000 M -62.02 % | 129.000 M 86.96 % | 69.000 M 130.00 % | 30.000 M 150.00 % | -60.000 M 0.00 % | -60.000 M -42.86 % | -42.000 M 0.00 % | -42.000 M |
Capital expenditure | -16.000 M 11.11 % | -18.000 M -50.00 % | -12.000 M 14.29 % | -14.000 M 39.13 % | -23.000 M -53.33 % | -15.000 M 16.67 % | -18.000 M -12.50 % | -16.000 M -23.08 % | -13.000 M -44.44 % | -9.000 M -200.00 % | -3.000 M 62.50 % | -8.000 M 11.11 % | -9.000 M -50.00 % | -6.000 M -100.00 % | -3.000 M 0.00 % | -3.000 M 14.29 % | -3.500 M 0.00 % | -3.500 M |
Free CashFlow | 187.000 M -33.21 % | 280.000 M 98.58 % | 141.000 M -17.54 % | 171.000 M -22.62 % | 221.000 M 145.56 % | 90.000 M -58.14 % | 215.000 M 126.32 % | 95.000 M -40.25 % | 159.000 M 160.66 % | 61.000 M 32.61 % | 46.000 M -61.98 % | 121.000 M 101.67 % | 60.000 M 150.00 % | 24.000 M 138.10 % | -63.000 M 0.00 % | -63.000 M -38.46 % | -45.500 M 0.00 % | -45.500 M |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |
Date | Form 10K |
---|---|
2024 | https://www.sec.gov/Archives/edgar/data/1579091/000157909125000015/cart-20241231.htm |
2023 | https://www.sec.gov/Archives/edgar/data/1579091/000157909124000027/cart-20231231.htm |
2022 | |
2021 | |
2020 | |
2019 |