
The Sukhjit Starch & Chemicals Limited SUKHJITS.BO
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 14.979 B 8.91 % | 13.753 B -4.92 % | 14.466 B 24.81 % | 11.590 B 65.86 % | 6.988 B -12.56 % | 7.992 B 7.83 % | 7.411 B 5.71 % | 7.011 B 7.27 % | 6.536 B 15.40 % | 5.664 B 6.24 % | 5.331 B 4.87 % | 5.084 B 20.39 % | 4.223 B 17.76 % | 3.586 B 3.81 % | 3.454 B 29.09 % | 2.676 B 26.49 % | 2.116 B 12.46 % | 1.881 B 12.35 % | 1.674 B 31.36 % | 1.275 B 34.24 % | 949.526 M |
Net income | 399.511 M -20.04 % | 499.620 M -21.15 % | 633.632 M -13.02 % | 728.451 M 248.42 % | 209.075 M -36.89 % | 331.305 M -19.56 % | 411.844 M 81.67 % | 226.702 M 25.98 % | 179.954 M -19.91 % | 224.678 M -1.95 % | 229.152 M 44.58 % | 158.500 M -23.80 % | 208.018 M -0.25 % | 208.533 M -44.86 % | 378.186 M 163.72 % | 143.404 M 31.62 % | 108.953 M -43.76 % | 193.725 M -1.12 % | 195.924 M 226.80 % | 59.951 M 135.81 % | 25.424 M |
Income before tax | 539.564 M -22.77 % | 698.619 M -18.98 % | 862.300 M -15.41 % | 1.019 B 261.72 % | 281.822 M -13.78 % | 326.877 M -50.20 % | 656.384 M 83.26 % | 358.174 M 32.22 % | 270.895 M -22.60 % | 350.002 M 2.35 % | 341.979 M 46.55 % | 233.348 M -14.40 % | 272.602 M 4.27 % | 261.429 M -46.09 % | 484.924 M 159.58 % | 186.809 M 35.92 % | 137.443 M -37.57 % | 220.171 M -6.81 % | 236.255 M 210.89 % | 75.992 M 112.30 % | 35.794 M |
Income before tax ratio | 0.04 -29.09 % | 0.05 -14.79 % | 0.06 -32.23 % | 0.09 118.09 % | 0.04 -1.40 % | 0.04 -53.82 % | 0.09 73.37 % | 0.05 23.26 % | 0.04 -32.93 % | 0.06 -3.66 % | 0.06 39.74 % | 0.05 -28.90 % | 0.06 -11.45 % | 0.07 -48.07 % | 0.14 101.09 % | 0.07 7.46 % | 0.06 -44.49 % | 0.12 -17.05 % | 0.14 136.68 % | 0.06 58.15 % | 0.04 |
EBITDA | 1.199 B -12.91 % | 1.377 B -7.67 % | 1.492 B -6.94 % | 1.603 B 120.38 % | 727.261 M 21.54 % | 598.350 M -35.82 % | 932.231 M 34.97 % | 690.715 M 32.44 % | 521.549 M -16.22 % | 622.492 M -4.95 % | 654.937 M 31.57 % | 497.769 M -1.18 % | 503.721 M 11.85 % | 450.351 M -28.14 % | 626.745 M 94.34 % | 322.506 M 29.86 % | 248.355 M -19.87 % | 309.959 M 1.72 % | 304.732 M 119.14 % | 139.061 M 53.35 % | 90.682 M |
Net income ratio | 0.03 -26.58 % | 0.04 -17.07 % | 0.04 -30.31 % | 0.06 110.07 % | 0.03 -27.83 % | 0.04 -25.40 % | 0.06 71.86 % | 0.03 17.44 % | 0.03 -30.59 % | 0.04 -7.71 % | 0.04 37.86 % | 0.03 -36.71 % | 0.05 -15.29 % | 0.06 -46.89 % | 0.11 104.30 % | 0.05 4.06 % | 0.05 -49.99 % | 0.10 -11.99 % | 0.12 148.79 % | 0.05 75.66 % | 0.03 |
Ratio EBITDA | 0.08 -20.04 % | 0.10 -2.89 % | 0.10 -25.44 % | 0.14 32.87 % | 0.10 39.01 % | 0.07 -40.48 % | 0.13 27.68 % | 0.10 23.46 % | 0.08 -27.39 % | 0.11 -10.54 % | 0.12 25.46 % | 0.10 -17.92 % | 0.12 -5.02 % | 0.13 -30.78 % | 0.18 50.55 % | 0.12 2.67 % | 0.12 -28.75 % | 0.16 -9.47 % | 0.18 66.83 % | 0.11 14.24 % | 0.10 |
Gross profit ratio | 0.09 -50.66 % | 0.18 -44.06 % | 0.32 40.57 % | 0.22 14.42 % | 0.20 21.64 % | 0.16 -28.88 % | 0.23 17.50 % | 0.19 17.91 % | 0.16 -16.43 % | 0.20 -5.47 % | 0.21 16.21 % | 0.18 -9.62 % | 0.20 -41.86 % | 0.34 29.31 % | 0.26 27.46 % | 0.21 -3.73 % | 0.21 -18.53 % | 0.26 -5.02 % | 0.28 253.94 % | 0.08 69.46 % | 0.05 |
Weighted average shs out dil | 31.244 M 100.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 5.84 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.01 % | 14.758 M -0.01 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M -50.00 % | 29.519 M 0.00 % | 29.519 M |
Weighted average shs out | 31.244 M 100.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 5.84 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.01 % | 14.758 M -0.01 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M -50.00 % | 29.519 M 0.00 % | 29.519 M |
EPS diluted | 12.79 -20.01 % | 15.99 -21.15 % | 20.28 -13.04 % | 23.32 228.91 % | 7.09 -68.42 % | 22.45 -19.53 % | 27.90 81.64 % | 15.36 23.47 % | 12.44 -18.27 % | 15.22 -2.00 % | 15.53 44.60 % | 10.74 -23.83 % | 14.10 -0.14 % | 14.12 -44.91 % | 25.63 163.68 % | 9.72 31.71 % | 7.38 -43.79 % | 13.13 -1.06 % | 13.27 553.69 % | 2.03 136.05 % | 0.86 |
Earnings per share | 12.79 -20.01 % | 15.99 -21.15 % | 20.28 -13.04 % | 23.32 228.91 % | 7.09 -68.42 % | 22.45 -19.53 % | 27.90 81.64 % | 15.36 23.47 % | 12.44 -18.27 % | 15.22 -2.00 % | 15.53 44.60 % | 10.74 -23.83 % | 14.10 -0.14 % | 14.12 -44.91 % | 25.63 163.68 % | 9.72 31.71 % | 7.38 -43.79 % | 13.13 -1.06 % | 13.27 553.69 % | 2.03 136.05 % | 0.86 |
Gross profit | 1.307 B -46.27 % | 2.432 B -46.82 % | 4.572 B 75.46 % | 2.606 B 89.78 % | 1.373 B 6.36 % | 1.291 B -23.31 % | 1.683 B 24.20 % | 1.355 B 26.48 % | 1.072 B -3.56 % | 1.111 B 0.42 % | 1.106 B 21.87 % | 907.902 M 8.81 % | 834.430 M -31.54 % | 1.219 B 34.24 % | 907.920 M 64.53 % | 551.815 M 21.77 % | 453.176 M -8.38 % | 494.637 M 6.71 % | 463.513 M 364.93 % | 99.696 M 127.48 % | 43.825 M |
Income tax expense | 140.007 M -29.66 % | 199.043 M -12.93 % | 228.600 M -21.44 % | 290.976 M 299.80 % | 72.781 M 1 723.85 % | -4.482 M -101.83 % | 244.535 M 85.96 % | 131.499 M 44.54 % | 90.978 M -27.42 % | 125.356 M 11.11 % | 112.821 M 50.72 % | 74.855 M 15.88 % | 64.598 M 21.64 % | 53.108 M -50.24 % | 106.738 M 145.92 % | 43.404 M 52.35 % | 28.489 M 7.73 % | 26.446 M -34.43 % | 40.331 M 148.95 % | 16.201 M 43.88 % | 11.260 M |
Cost of revenue | 13.673 B 20.77 % | 11.322 B 14.44 % | 9.893 B 10.12 % | 8.984 B 60.01 % | 5.615 B -16.21 % | 6.701 B 16.99 % | 5.728 B 1.27 % | 5.656 B 3.50 % | 5.464 B 20.02 % | 4.553 B 7.76 % | 4.225 B 1.18 % | 4.176 B 23.24 % | 3.388 B 43.14 % | 2.367 B -7.04 % | 2.546 B 19.88 % | 2.124 B 27.77 % | 1.662 B 19.90 % | 1.386 B 14.51 % | 1.211 B 3.05 % | 1.175 B 29.73 % | 905.700 M |
General and administrative expenses | 176.248 M 2.60 % | 171.790 M -71.80 % | 609.239 M 11.52 % | 546.316 M 136.92 % | 230.594 M 13.71 % | 202.798 M -9.76 % | 224.733 M 21.43 % | 185.075 M 83.35 % | 100.939 M 593.31 % | 14.559 M -95.16 % | 300.865 M 86.63 % | 161.207 M 1 022.30 % | 14.364 M -97.55 % | 585.533 M 422.72 % | 112.016 M 28.23 % | 87.354 M 18.10 % | 73.969 M -1.12 % | 74.807 M 13.54 % | 65.885 M | 0.000 | 0.000 |
Selling and marketing expenses | 341.241 M 5.13 % | 324.594 M 31 942.87 % | 1.013 M -15.44 % | 1.198 M -97.75 % | 53.241 M -7.98 % | 57.859 M 2.74 % | 56.317 M -8.57 % | 61.599 M -7.98 % | 66.938 M -5.35 % | 70.724 M 3 145.71 % | 2.179 M | 0.000 -100.00 % | 48.216 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 7.005 M -99.30 % | 996.917 M 969.29 % | -114.682 M -113.87 % | 826.769 M 26.14 % | 655.455 M 7.61 % | 609.123 M 5 022.12 % | 11.892 M -98.11 % | 629.816 M 26 285.25 % | 2.387 M 5.29 % | 2.267 M -1.99 % | 2.313 M -5.59 % | 2.450 M -99.32 % | 359.622 M 39.07 % | 258.582 M 7.76 % | 239.957 M 16.67 % | 205.670 M 10.29 % | 186.477 M 23.45 % | 151.060 M 19.07 % | 126.863 M 5 398.15 % | 2.307 M | 0.000 |
Operating expenses | 530.279 M -64.64 % | 1.500 B 198.89 % | 501.785 M -63.61 % | 1.379 B 45.72 % | 946.320 M 7.94 % | 876.740 M -2.24 % | 896.793 M 2.32 % | 876.490 M 27.14 % | 689.372 M 8.70 % | 634.223 M 5.00 % | 604.040 M 11.26 % | 542.923 M 28.59 % | 422.202 M -49.98 % | 844.115 M 139.82 % | 351.973 M 20.12 % | 293.024 M 12.51 % | 260.446 M 15.31 % | 225.866 M 17.18 % | 192.748 M 8 253.57 % | 2.307 M | 0.000 |
Cost and expenses | 14.203 B 10.78 % | 12.822 B -3.97 % | 13.351 B 28.84 % | 10.363 B 57.95 % | 6.561 B -13.41 % | 7.577 B 14.38 % | 6.625 B 1.41 % | 6.532 B 6.15 % | 6.154 B 18.64 % | 5.187 B 7.42 % | 4.829 B 2.34 % | 4.719 B 23.84 % | 3.810 B 18.66 % | 3.211 B 10.80 % | 2.898 B 19.91 % | 2.417 B 25.70 % | 1.923 B 19.26 % | 1.612 B 14.88 % | 1.404 B 219.22 % | -1.177 B -28.81 % | -913.951 M |
Research and development expenses | 6.526 M 0.63 % | 6.485 M 4.34 % | 6.215 M 33.43 % | 4.658 M -33.74 % | 7.030 M 1.01 % | 6.960 M 1.24 % | 6.875 M 1.25 % | 6.790 M 2.49 % | 6.625 M 4.76 % | 6.324 M | 0.000 -100.00 % | 5.408 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 516.748 M 4.10 % | 496.384 M -18.66 % | 610.252 M 11.46 % | 547.514 M 92.90 % | 283.835 M 8.89 % | 260.657 M -7.26 % | 281.050 M 13.94 % | 246.674 M 46.94 % | 167.877 M 96.85 % | 85.283 M -71.86 % | 303.044 M 87.98 % | 161.207 M 157.60 % | 62.580 M -89.31 % | 585.533 M 422.72 % | 112.016 M 28.23 % | 87.354 M 18.10 % | 73.969 M -1.12 % | 74.807 M 13.54 % | 65.885 M | 0.000 | 0.000 |
Interest income | 20.844 M 4.64 % | 19.919 M 172.83 % | 7.301 M -25.95 % | 9.860 M 0.00 % | 9.860 M -35.66 % | 15.326 M 32.85 % | 11.536 M -15.68 % | 13.682 M -10.04 % | 15.209 M -34.64 % | 23.268 M 178.56 % | 8.353 M 0.00 % | 8.353 M 13.93 % | 7.332 M 11.19 % | 6.594 M 5 887 400.00 % | 112.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.565 M -44.14 % | 4.592 M |
Interest expense | 300.751 M -8.91 % | 330.153 M 16.74 % | 282.800 M 25.30 % | 225.694 M 0.00 % | 225.694 M 20.36 % | 187.508 M 17.19 % | 160.001 M -5.73 % | 169.724 M 31.53 % | 129.034 M -13.77 % | 149.641 M -9.84 % | 165.973 M 0.00 % | 165.973 M 17.71 % | 141.007 M 24.48 % | 113.278 M 59.49 % | 71.023 M -1.33 % | 71.983 M 30.20 % | 55.287 M 13.76 % | 48.600 M 40.83 % | 34.510 M 10.53 % | 31.222 M 16.66 % | 26.764 M |
Depreciation and amortization | 359.033 M 3.07 % | 348.327 M -2.25 % | 356.352 M 1.70 % | 350.384 M 59.45 % | 219.745 M 52.50 % | 144.096 M 11.89 % | 128.786 M -12.66 % | 147.458 M 23.92 % | 118.994 M -2.68 % | 122.273 M -8.85 % | 134.144 M 8.51 % | 123.622 M 37.19 % | 90.112 M 19.13 % | 75.644 M 6.84 % | 70.798 M 11.12 % | 63.714 M 14.54 % | 55.625 M 35.05 % | 41.187 M 21.26 % | 33.966 M 6.65 % | 31.847 M 13.24 % | 28.124 M |
Operating income | 776.363 M -18.06 % | 947.489 M -75.36 % | 3.845 B 210.77 % | 1.237 B 183.81 % | 435.895 M -4.04 % | 454.254 M -42.25 % | 786.586 M 58.13 % | 497.417 M 25.87 % | 395.198 M 13.65 % | 347.735 M 2.38 % | 339.666 M 47.11 % | 230.898 M -15.30 % | 272.603 M -27.25 % | 374.707 M -32.60 % | 555.947 M 114.82 % | 258.792 M 34.28 % | 192.730 M -28.29 % | 268.772 M -0.74 % | 270.766 M 178.03 % | 97.389 M 173.76 % | 35.574 M |
Operating income ratio | 0.05 -24.77 % | 0.07 -74.08 % | 0.27 148.98 % | 0.11 71.12 % | 0.06 9.74 % | 0.06 -46.44 % | 0.11 49.60 % | 0.07 17.34 % | 0.06 -1.51 % | 0.06 -3.64 % | 0.06 40.27 % | 0.05 -29.64 % | 0.06 -38.22 % | 0.10 -35.08 % | 0.16 66.42 % | 0.10 6.16 % | 0.09 -36.24 % | 0.14 -11.65 % | 0.16 111.66 % | 0.08 103.94 % | 0.04 |
Total other income expenses net | -236.799 M 4.85 % | -248.870 M 91.66 % | -2.982 B -1 269.92 % | -217.700 M -41.30 % | -154.073 M -76.26 % | -87.411 M 32.87 % | -130.203 M -7.89 % | -120.686 M -14.65 % | -105.262 M 17.08 % | -126.950 M 89.39 % | -1.197 B -809.40 % | -131.631 M 7.61 % | -142.478 M -25.78 % | -113.278 M -59.49 % | -71.023 M 1.33 % | -71.983 M -30.20 % | -55.287 M -13.76 % | -48.600 M -40.83 % | -34.510 M -61.29 % | -21.397 M -9 837.60 % | 219.733 K |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 2.947 B -9.52 % | 3.257 B -1.50 % | 3.307 B 18.76 % | 2.784 B -7.94 % | 3.024 B -10.86 % | 3.393 B 96.19 % | 1.729 B 24.61 % | 1.388 B 21.72 % | 1.140 B 4.27 % | 1.094 B -16.49 % | 1.310 B -13.89 % | 1.521 B 6.72 % | 1.425 B 164.39 % | 538.979 M -32.62 % | 799.934 M 12.52 % | 710.932 M 34.60 % | 528.171 M 5.97 % | 498.417 M 10.86 % | 449.610 M 36.63 % | 329.068 M -4.85 % | 345.834 M |
Total investments | 855.865 M -25.43 % | 1.148 B 6.76 % | 1.075 B 13.49 % | 947.238 M 11 840 375.00 % | 8.000 K 0.00 % | 8.000 K -99.92 % | 10.061 M -1.48 % | 10.212 M 2.04 % | 10.008 M -13.19 % | 11.529 M 0.00 % | 11.529 M -56.55 % | 26.535 M -36.15 % | 41.557 M 31.69 % | 31.557 M -80.02 % | 157.945 M 131.81 % | 68.135 M -24.86 % | 90.678 M 15.87 % | 78.261 M -12.08 % | 89.009 M 113.30 % | 41.729 M 37.42 % | 30.367 M |
Total debt | 2.986 B -11.72 % | 3.382 B 1.80 % | 3.323 B 15.42 % | 2.879 B -7.83 % | 3.123 B -11.00 % | 3.509 B 88.32 % | 1.863 B 19.93 % | 1.554 B 29.30 % | 1.202 B -5.38 % | 1.270 B -16.25 % | 1.516 B -5.82 % | 1.610 B 10.37 % | 1.459 B 162.33 % | 556.102 M -34.80 % | 852.873 M 16.52 % | 731.923 M 28.79 % | 568.293 M -1.10 % | 574.633 M 7.70 % | 533.573 M 62.15 % | 329.068 M -4.85 % | 345.834 M |
Accumulated other comprehensive income loss | 4.895 B 7 372.34 % | 65.508 M -98.44 % | 4.194 B 14.18 % | 3.673 B 23.71 % | 2.969 B 9.24 % | 2.718 B 9.32 % | 2.486 B 10.32 % | 2.254 B 6.82 % | 2.110 B 6.03 % | 1.990 B 4 649.30 % | 41.895 M -20.02 % | 52.381 M 0.00 % | 52.381 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 377.966 M 13.06 % | 334.303 M |
Retained earnings | 129.503 M 331.79 % | 29.992 M -45.81 % | 55.347 M 18.54 % | 46.692 M -77.78 % | 210.116 M -25.12 % | 280.616 M 44.31 % | 194.456 M 25.76 % | 154.627 M 131.28 % | 66.858 M 113.51 % | 31.314 M -38.66 % | 51.047 M 73.59 % | 29.406 M -42.48 % | 51.126 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock | 156.220 M 0.00 % | 156.220 M 0.01 % | 156.200 M -0.01 % | 156.220 M 5.84 % | 147.596 M 0.00 % | 147.596 M 0.00 % | 147.596 M 100.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M 100.00 % | 36.899 M 0.00 % | 36.899 M |
Total equity | 5.431 B 8.05 % | 5.027 B 7.97 % | 4.655 B 12.83 % | 4.126 B 24.02 % | 3.327 B 5.74 % | 3.146 B 11.23 % | 2.828 B 5.27 % | 2.687 B 17.53 % | 2.286 B 6.30 % | 2.151 B 9.43 % | 1.965 B 11.58 % | 1.761 B 7.85 % | 1.633 B 11.23 % | 1.468 B 13.18 % | 1.297 B 31.74 % | 984.748 M 10.30 % | 892.757 M 11.65 % | 799.638 M 23.29 % | 648.569 M 39.85 % | 463.746 M 9.84 % | 422.185 M |
Other non current liabilities | 207.040 M 16.86 % | 177.170 M 7.20 % | 165.275 M -4.17 % | 172.468 M -53.26 % | 368.979 M 45.62 % | 253.391 M 196.38 % | 85.495 M -37.40 % | 136.576 M 5.90 % | 128.973 M -44.96 % | 234.320 M 31 184.38 % | 749.000 K 23.19 % | 608.000 K 18.98 % | 511.000 K -82.65 % | 2.946 M 143.41 % | 1.210 M -16.95 % | 1.457 M -13.17 % | 1.678 M -19.20 % | 2.077 M -27.64 % | 2.871 M -84.15 % | 18.112 M -72.30 % | 65.383 M |
Long term debt | 967.790 M -2.75 % | 995.189 M -19.48 % | 1.236 B -14.95 % | 1.453 B -26.70 % | 1.982 B -2.88 % | 2.041 B 29.21 % | 1.580 B 222.76 % | 489.449 M 4.15 % | 469.959 M -15.85 % | 558.472 M -11.13 % | 628.389 M -12.49 % | 718.078 M -3.03 % | 740.534 M 33.17 % | 556.102 M -34.80 % | 852.873 M 16.52 % | 731.923 M 28.79 % | 568.293 M -1.10 % | 574.633 M 7.70 % | 533.573 M 241.44 % | 156.274 M -1.02 % | 157.885 M |
Total non current liabilities | 1.783 B -4.25 % | 1.863 B -7.74 % | 2.019 B -8.43 % | 2.205 B -24.69 % | 2.927 B 1.88 % | 2.873 B 42.62 % | 2.015 B 103.80 % | 988.577 M 15.57 % | 855.405 M 8.56 % | 787.984 M -4.44 % | 824.639 M -5.28 % | 870.609 M 3.23 % | 843.352 M 33.54 % | 631.515 M -31.86 % | 926.774 M 16.19 % | 797.633 M 27.21 % | 627.012 M -0.44 % | 629.806 M 6.60 % | 590.819 M 159.65 % | 227.545 M 1.92 % | 223.267 M |
Other current liabilities | 197.304 M -30.34 % | 283.253 M 554.51 % | 43.277 M -86.11 % | 311.529 M 558.60 % | 47.302 M -97.36 % | 1.793 B 821.58 % | 194.535 M 12.80 % | 172.464 M -17.77 % | 209.729 M 1 905.36 % | -11.617 M -105.84 % | 199.041 M 49.63 % | 133.018 M -17.23 % | 160.716 M -76.53 % | 684.680 M 122.15 % | 308.204 M 7.53 % | 286.622 M 19.54 % | 239.778 M -17.34 % | 290.074 M 23.99 % | 233.952 M 128.98 % | 102.171 M 78.43 % | 57.261 M |
Deferred revenue | 0.000 | 0.000 | 0.000 100.00 % | -264.286 M | 0.000 100.00 % | -1.606 B -2 265.43 % | 74.153 M | 0.000 | 0.000 | 0.000 -100.00 % | 44.277 M 46.52 % | 30.219 M -30.00 % | 43.170 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 2.018 B -15.45 % | 2.387 B 14.08 % | 2.093 B 46.81 % | 1.425 B 24.94 % | 1.141 B -21.94 % | 1.462 B 278.67 % | 385.966 M -62.30 % | 1.024 B 72.71 % | 592.719 M -18.97 % | 731.508 M -28.41 % | 1.022 B 0.98 % | 1.012 B 18.58 % | 853.313 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 172.795 M -8.06 % | 187.949 M |
Total current liabilities | 2.991 B -10.11 % | 3.328 B 16.42 % | 2.858 B 32.52 % | 2.157 B 25.54 % | 1.718 B -13.12 % | 1.978 B 82.68 % | 1.083 B -27.90 % | 1.501 B 49.20 % | 1.006 B -9.53 % | 1.112 B -17.61 % | 1.350 B -0.54 % | 1.357 B 13.67 % | 1.194 B 38.99 % | 859.104 M 178.75 % | 308.204 M 7.53 % | 286.622 M 19.54 % | 239.778 M -17.34 % | 290.074 M 23.99 % | 233.952 M -27.35 % | 322.010 M 0.22 % | 321.297 M |
Total liabilities | 4.869 B -6.19 % | 5.190 B 6.42 % | 4.877 B 11.82 % | 4.362 B -6.11 % | 4.646 B -4.23 % | 4.851 B 56.62 % | 3.097 B 24.39 % | 2.490 B 33.75 % | 1.862 B -2.03 % | 1.900 B -12.62 % | 2.175 B -2.39 % | 2.228 B 9.35 % | 2.037 B 36.68 % | 1.491 B 20.70 % | 1.235 B 13.90 % | 1.084 B 25.09 % | 866.790 M -5.77 % | 919.880 M 11.53 % | 824.771 M 50.08 % | 549.555 M 0.92 % | 544.564 M |
Other non current assets | 39.473 M 9.83 % | 35.939 M 119.15 % | -187.644 M -5.26 % | -178.269 M -250.30 % | 118.608 M 9.06 % | 108.755 M 2 718 775.00 % | 4.000 K 300.00 % | 1.000 K -50.00 % | 2.000 K -99.99 % | 21.885 M 9.12 % | 20.055 M -23.42 % | 26.190 M -0.83 % | 26.410 M 8.71 % | 24.293 M -83.97 % | 151.510 M 140.54 % | 62.987 M -27.09 % | 86.388 M 15.45 % | 74.829 M -15.93 % | 89.009 M 170 476.54 % | 52.181 K -25.00 % | 69.575 K |
Long term investments | 210.654 M -1.31 % | 213.461 M -1.70 % | 217.152 M 4.36 % | 208.077 M 339.44 % | -86.900 M 20.09 % | -108.748 M 85.45 % | -747.183 M -64.74 % | -453.555 M -60.38 % | -282.800 M -65.11 % | -171.279 M -140.29 % | -71.279 M 13.67 % | -82.567 M -50.00 % | -55.045 M 27.70 % | -76.130 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 41.729 M 37.42 % | 30.367 M |
Intangible assets | 346.000 K 120.38 % | 157.000 K -47.67 % | 300.000 K -26.47 % | 408.000 K -23.16 % | 531.000 K -31.48 % | 775.000 K 3.06 % | 752.000 K 50.10 % | 501.000 K -26.32 % | 680.000 K -26.25 % | 922.000 K 27.35 % | 724.000 K -11.81 % | 821.000 K -25.97 % | 1.109 M 12.36 % | 987.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -65.000 K 0.00 % | -65.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 346.000 K 120.38 % | 157.000 K -47.67 % | 300.000 K -26.47 % | 408.000 K -23.16 % | 531.000 K -31.48 % | 775.000 K 3.06 % | 752.000 K 50.10 % | 501.000 K -26.32 % | 680.000 K -26.25 % | 922.000 K 39.91 % | 659.000 K -12.83 % | 756.000 K -31.83 % | 1.109 M 12.36 % | 987.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 5.641 B 0.53 % | 5.611 B 1.30 % | 5.539 B -0.46 % | 5.564 B -1.10 % | 5.626 B 10.15 % | 5.107 B 45.66 % | 3.506 B 46.24 % | 2.398 B -1.45 % | 2.433 B 5.07 % | 2.316 B 3.50 % | 2.237 B 6.37 % | 2.103 B 6.45 % | 1.976 B 17.24 % | 1.685 B 34.82 % | 1.250 B 24.16 % | 1.007 B 5.85 % | 951.119 M 10.94 % | 857.299 M 12.37 % | 762.925 M 56.85 % | 486.405 M 7.69 % | 451.661 M |
Total non current assets | 6.115 B 4.35 % | 5.860 B 1.29 % | 5.786 B -0.29 % | 5.802 B -1.09 % | 5.866 B 9.75 % | 5.345 B 42.51 % | 3.751 B 40.77 % | 2.664 B 7.95 % | 2.468 B 3.33 % | 2.389 B 4.62 % | 2.283 B 5.11 % | 2.172 B 5.49 % | 2.059 B 17.22 % | 1.757 B 25.35 % | 1.401 B 31.01 % | 1.070 B 3.10 % | 1.038 B 11.31 % | 932.127 M 9.41 % | 851.933 M 61.29 % | 528.186 M 9.56 % | 482.098 M |
Other current assets | 48.178 M -39.02 % | 79.002 M -0.16 % | 79.132 M 32.48 % | 59.730 M -29.29 % | 84.470 M 17.69 % | 71.774 M -44.30 % | 128.851 M -42.96 % | 225.901 M 39.35 % | 162.106 M 18.22 % | 137.128 M -24.42 % | 181.430 M 29.85 % | 139.720 M 17.92 % | 118.491 M 177.00 % | 42.777 M 54.04 % | 27.770 M 5.67 % | 26.281 M 9.19 % | 24.068 M -10.50 % | 26.892 M 255.11 % | 7.573 M -79.28 % | 36.549 M -17.30 % | 44.193 M |
Short term investments | 645.211 M -30.94 % | 934.271 M 8.90 % | 857.912 M 16.07 % | 739.161 M 750.51 % | 86.908 M -20.09 % | 108.756 M -85.64 % | 757.244 M 63.28 % | 463.767 M 58.39 % | 292.808 M 60.17 % | 182.808 M 120.76 % | 82.808 M -24.10 % | 109.102 M 12.94 % | 96.602 M -10.29 % | 107.687 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 39.262 M -68.67 % | 125.325 M 688.21 % | 15.900 M -83.15 % | 94.342 M -4.60 % | 98.896 M -15.06 % | 116.425 M -13.16 % | 134.069 M -19.22 % | 165.961 M 169.82 % | 61.508 M -65.14 % | 176.420 M -14.75 % | 206.953 M 131.27 % | 89.486 M 164.43 % | 33.841 M 97.63 % | 17.123 M -67.65 % | 52.938 M 152.20 % | 20.991 M -47.68 % | 40.122 M -47.36 % | 76.215 M -9.23 % | 83.963 M | 0.000 | 0.000 |
Cash and short term investments | 684.473 M -28.21 % | 953.435 M 9.12 % | 873.781 M 15.98 % | 753.398 M 305.48 % | 185.804 M -17.49 % | 225.181 M -74.74 % | 891.313 M 41.54 % | 629.728 M 77.73 % | 354.316 M -1.37 % | 359.228 M 23.97 % | 289.761 M 45.91 % | 198.588 M 52.24 % | 130.443 M 4.51 % | 124.810 M 135.76 % | 52.938 M 152.20 % | 20.991 M -47.68 % | 40.122 M -47.36 % | 76.215 M -9.23 % | 83.963 M 161.32 % | 32.130 M 49.80 % | 21.448 M |
Total current assets | 4.409 B 1.20 % | 4.357 B 16.27 % | 3.747 B 39.53 % | 2.685 B 27.50 % | 2.106 B -20.58 % | 2.652 B 21.94 % | 2.175 B -13.43 % | 2.512 B 49.58 % | 1.680 B 1.04 % | 1.662 B -10.48 % | 1.857 B 2.20 % | 1.817 B 12.77 % | 1.611 B 34.03 % | 1.202 B 6.30 % | 1.131 B 13.16 % | 999.288 M 38.40 % | 722.039 M -8.30 % | 787.391 M 26.71 % | 621.407 M 28.09 % | 485.115 M 0.10 % | 484.651 M |
Inventory | 2.276 B -1.66 % | 2.315 B 29.35 % | 1.789 B 65.20 % | 1.083 B 6.64 % | 1.016 B -33.28 % | 1.522 B 183.68 % | 536.656 M -41.95 % | 924.526 M 69.07 % | 546.827 M -4.57 % | 573.027 M -28.48 % | 801.162 M -14.04 % | 932.045 M 10.21 % | 845.684 M 34.50 % | 628.777 M -1.18 % | 636.310 M 4.33 % | 609.888 M 62.73 % | 374.785 M -5.34 % | 395.942 M 44.78 % | 273.485 M 29.12 % | 211.800 M 0.07 % | 211.647 M |
Net receivables | 1.400 B 38.67 % | 1.010 B 0.50 % | 1.005 B 27.32 % | 789.189 M -3.79 % | 820.253 M -1.50 % | 832.719 M 18.74 % | 701.289 M -19.48 % | 870.957 M 29.61 % | 672.002 M 14.29 % | 587.967 M 3.28 % | 569.277 M 5.57 % | 539.233 M -10.42 % | 601.931 M 43.22 % | 420.271 M 1.57 % | 413.790 M 20.95 % | 342.129 M 20.87 % | 283.065 M -1.83 % | 288.342 M 12.48 % | 256.352 M 25.27 % | 204.636 M -1.31 % | 207.363 M |
Tax assets | 223.885 M | 0.000 -100.00 % | 217.192 M 4.43 % | 207.982 M 0.03 % | 207.917 M -12.22 % | 236.868 M -76.10 % | 990.892 M 37.65 % | 719.840 M 126.85 % | 317.313 M 43.27 % | 221.478 M 129.56 % | 96.478 M -22.59 % | 124.640 M 12.28 % | 111.009 M -9.35 % | 122.462 M | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 775.642 M 47.21 % | 526.910 M -8.92 % | 578.540 M 7.07 % | 540.344 M 16.72 % | 462.928 M 63.03 % | 283.947 M 59.63 % | 177.873 M -23.50 % | 232.512 M 23.05 % | 188.963 M -10.84 % | 211.937 M 64.06 % | 129.186 M -14.96 % | 151.919 M -3.62 % | 157.627 M -9.63 % | 174.424 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 47.044 M -38.17 % | 76.087 M |
Tax payables | 0.000 -100.00 % | 130.416 M -9.48 % | 144.070 M 0.00 % | 144.070 M 114.75 % | 67.087 M 49.14 % | 44.984 M -39.34 % | 74.153 M 1.89 % | 72.779 M 387.63 % | 14.925 M -91.73 % | 180.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 318.383 M -4.38 % | 332.974 M 1.95 % | 326.600 M -4.02 % | 340.279 M -3.87 % | 353.994 M -3.73 % | 367.709 M 29.58 % | 283.773 M 597.97 % | 40.657 M -22.78 % | 52.654 M -79.27 % | 253.956 M -16.88 % | 305.516 M 14.61 % | 266.569 M 96.42 % | 135.714 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 197.000 K 29.61 % | 152.000 K 52.00 % | 100.000 K 19.05 % | 84.000 K 18.31 % | 71.000 K -32.38 % | 105.000 K 114.29 % | 49.000 K 8.89 % | 45.000 K -37.50 % | 72.000 K -33.33 % | 108.000 K 3.85 % | 104.000 K -88.47 % | 902.000 K -0.77 % | 909.000 K -6.67 % | 974.000 K -19.52 % | 1.210 M -16.95 % | 1.457 M -13.17 % | 1.678 M -19.20 % | 2.077 M -27.64 % | 2.871 M -12.15 % | 3.268 M -20.06 % | 4.088 M |
Capital lease obligations | 144.586 M 5.15 % | 137.503 M 1.35 % | 135.666 M 19.48 % | 113.545 M 5.63 % | 107.496 M 5.09 % | 102.293 M 0.00 % | 102.293 M 351.60 % | -40.657 M | 0.000 | 0.000 | 0.000 100.00 % | -30.219 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 250.084 M -94.76 % | 4.775 B 1 809.25 % | 250.084 M 0.00 % | 250.084 M | 0.000 | 0.000 | 0.000 -100.00 % | 162.715 M 328.33 % | -71.263 M -917.80 % | 8.714 M -99.52 % | 1.798 B 12.06 % | 1.605 B 6.48 % | 1.507 B 11.06 % | 1.357 B 11.04 % | 1.222 B 34.39 % | 909.493 M 11.28 % | 817.280 M 12.92 % | 723.763 M 26.55 % | 571.900 M 1 153.79 % | 45.614 M -2.73 % | 46.895 M |
Deferred tax liabilities non current | 608.562 M 70.34 % | 357.257 M 22.77 % | 291.000 M 21.85 % | 238.824 M 7.56 % | 222.029 M 5.14 % | 211.176 M -33.12 % | 315.756 M 12.27 % | 281.238 M 14.39 % | 245.851 M 7.42 % | 228.872 M 17.07 % | 195.501 M 28.68 % | 151.923 M 48.50 % | 102.307 M 41.18 % | 72.467 M -0.31 % | 72.691 M 13.13 % | 64.253 M 12.64 % | 57.041 M 7.43 % | 53.096 M -2.35 % | 54.376 M 2.29 % | 53.159 M | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 10.300 B 0.81 % | 10.217 B 7.18 % | 9.533 B 12.31 % | 8.488 B 6.46 % | 7.972 B -0.31 % | 7.997 B 34.96 % | 5.926 B 14.47 % | 5.177 B 24.81 % | 4.148 B 2.39 % | 4.051 B -2.15 % | 4.140 B 3.78 % | 3.989 B 8.68 % | 3.670 B 24.05 % | 2.959 B 16.85 % | 2.532 B 22.39 % | 2.069 B 17.59 % | 1.760 B 2.33 % | 1.720 B 16.71 % | 1.473 B 45.40 % | 1.013 B 4.82 % | 966.749 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Change in working capital | -316.314 M 9.69 % | -350.271 M 59.59 % | -866.900 M -931.89 % | 104.208 M -81.52 % | 563.991 M 154.12 % | -1.042 B -306.15 % | 505.537 M 204.13 % | -485.495 M -1 831.40 % | -25.137 M -107.69 % | 326.788 M 585.90 % | 47.644 M 146.48 % | -102.508 M 61.96 % | -269.503 M -2 162.79 % | 13.065 M 118.28 % | -71.479 M 74.00 % | -274.934 M -3 610.81 % | -7.409 M 94.66 % | -138.827 M -74.92 % | -79.364 M | 0.000 |
Accounts receivables | -384.760 M -261.28 % | -106.500 M 51.75 % | -220.723 M -708.24 % | 36.289 M 934.81 % | -4.347 M 96.82 % | -136.640 M -184.75 % | 161.229 M 174.56 % | -216.242 M -405.32 % | -42.793 M -868.28 % | 5.570 M 106.74 % | -82.624 M -229.10 % | -25.106 M 79.00 % | -119.543 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 35.553 M 107.10 % | -500.900 M 29.08 % | -706.300 M -947.41 % | -67.433 M -113.31 % | 506.649 M 151.42 % | -985.227 M -354.01 % | 387.870 M 202.69 % | -377.699 M -1 541.65 % | 26.199 M -88.52 % | 228.135 M 74.30 % | 130.883 M 251.56 % | -86.360 M 60.19 % | -216.908 M -2 979.44 % | 7.533 M 128.51 % | -26.422 M 88.76 % | -235.103 M -1 211.23 % | 21.157 M 117.28 % | -122.457 M -98.52 % | -61.685 M | 0.000 |
Accounts payables | 20.999 M -87.83 % | 172.500 M 351.58 % | 38.199 M -50.66 % | 77.415 M 122.57 % | 34.782 M -68.31 % | 109.741 M 321.50 % | -49.545 M -193.26 % | 53.127 M 453.99 % | -15.008 M -116.97 % | 88.452 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 11.894 M -85.95 % | 84.629 M 286.01 % | 21.924 M -62.16 % | 57.937 M 115.32 % | 26.907 M 189.55 % | -30.047 M -602.21 % | 5.983 M 105.55 % | -107.796 M -109.98 % | -51.336 M -152.04 % | 98.653 M 218.52 % | -83.239 M -415.48 % | -16.148 M 69.30 % | -52.595 M -1 050.74 % | 5.532 M 112.28 % | -45.057 M -13.12 % | -39.831 M -39.43 % | -28.566 M -74.50 % | -16.370 M 7.40 % | -17.679 M | 0.000 |
Other non cash items | -24.686 M -130.57 % | 80.742 M 39.21 % | 58.000 M 282.42 % | -31.794 M -132.58 % | 97.579 M 369.31 % | -36.233 M -12.09 % | -32.326 M -140.02 % | 80.779 M 109.18 % | 38.617 M -38.11 % | 62.400 M -74.06 % | 240.539 M 336.79 % | 55.070 M -17.34 % | 66.625 M 147.02 % | 26.972 M 188.81 % | -30.369 M -177.29 % | 39.294 M 38.11 % | 28.452 M 74.64 % | 16.292 M 65.35 % | 9.853 M -13.09 % | 11.337 M |
Net cash provided by operating activities | 417.544 M -46.29 % | 777.417 M 89.71 % | 409.800 M -71.59 % | 1.442 B 23.99 % | 1.163 B 291.48 % | -607.433 M -148.27 % | 1.258 B 1 146.96 % | 100.916 M -74.97 % | 403.171 M -53.20 % | 861.463 M 32.23 % | 651.479 M 110.47 % | 309.532 M 93.66 % | 159.836 M -57.62 % | 377.110 M -16.91 % | 453.874 M 2 949.61 % | 14.883 M -93.05 % | 214.111 M 54.23 % | 138.823 M -30.83 % | 200.710 M 94.61 % | 103.136 M |
Investments in property plant and equipment | -398.395 M 6.36 % | -425.463 M -15.43 % | -368.600 M -20.09 % | -306.945 M 58.96 % | -747.832 M 54.42 % | -1.641 B -36.43 % | -1.203 B -269.72 % | -325.243 M -88.72 % | -172.337 M 14.59 % | -201.766 M 29.75 % | -287.207 M -4.09 % | -275.922 M 30.58 % | -397.468 M 29.40 % | -562.987 M -78.35 % | -315.665 M -164.39 % | -119.395 M 21.08 % | -151.287 M -10.66 % | -136.713 M 59.58 % | -338.220 M -426.52 % | -64.237 M |
Acquisitions net | 55.845 M 126 820.45 % | 44.000 K 238.46 % | 13.000 K 0.00 % | 13.000 K -61.76 % | 34.000 K 161.82 % | -55.000 K -1 475.00 % | 4.000 K 114.81 % | -27.000 K 25.00 % | -36.000 K -1 000.00 % | 4.000 K 100.50 % | -798.000 K -11 300.00 % | -7.000 K 89.06 % | -64.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 100.00 % | -124.953 M 81.06 % | -659.799 M -1 174.97 % | -51.750 M 91.83 % | -633.194 M -129.82 % | -275.516 M -84.52 % | -149.312 M -5.77 % | -141.164 M -15.87 % | -121.830 M | 0.000 | 0.000 | 0.000 -100.00 % | 14.408 M 116.28 % | -88.523 M | 0.000 100.00 % | -12.417 M | 0.000 100.00 % | -47.280 M | 0.000 |
Sales maturities of investments | 309.338 M | 0.000 -100.00 % | 124.953 M 102.94 % | 61.571 M 0.00 % | 61.571 M -90.28 % | 633.249 M 112.56 % | 297.911 M 45.88 % | 204.218 M | 0.000 | 0.000 -100.00 % | 43.169 M 4 123.97 % | 1.022 M -5.81 % | 1.085 M | 0.000 | 0.000 -100.00 % | 23.401 M | 0.000 -100.00 % | 11.606 M | 0.000 | 0.000 |
Other investing activites | 0.000 -100.00 % | 33.330 M 155.17 % | -60.413 M -202.57 % | 58.900 M 0.00 % | 58.900 M -91.80 % | 718.219 M 360.68 % | -275.516 M -84.52 % | -149.312 M -644.06 % | 27.444 M 128.77 % | -95.396 M -496.71 % | 24.047 M -57.88 % | 57.085 M 194.40 % | 19.390 M 90.55 % | 10.176 M 23.68 % | 8.228 M 112.66 % | 3.869 M -61.58 % | 10.069 M -28.59 % | 14.100 M -84.49 % | 90.898 M 10 022.28 % | 897.999 K |
Net cash used for investing activites | -33.212 M 91.53 % | -392.089 M 8.60 % | -429.000 M 49.31 % | -846.260 M -24.62 % | -679.077 M 26.38 % | -922.389 M 36.63 % | -1.456 B -246.84 % | -419.676 M -46.69 % | -286.093 M 3.72 % | -297.158 M -35.08 % | -219.991 M -1.00 % | -217.815 M 42.22 % | -376.993 M 29.98 % | -538.403 M -35.97 % | -395.960 M -329.81 % | -92.125 M 40.04 % | -153.635 M -38.40 % | -111.007 M 62.32 % | -294.602 M -365.12 % | -63.339 M |
Debt repayment | -373.464 M -683.17 % | 64.040 M -84.77 % | 420.549 M 195.54 % | -440.180 M -71.11 % | -257.257 M -132.01 % | 803.610 M 151.01 % | 320.148 M -34.48 % | 488.642 M 653.63 % | -88.262 M 75.50 % | -360.196 M -227.44 % | -110.003 M -1 375.36 % | -7.456 M -101.82 % | 410.667 M 51.67 % | 270.758 M 368.33 % | -100.905 M -83.45 % | -55.005 M -679.92 % | 9.485 M 129.25 % | -32.424 M -125.66 % | 126.378 M | 0.000 |
Common stock issued | 0.000 | 0.000 -100.00 % | 258.708 M 0.00 % | 258.708 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 | 0.000 |
Common stock repurchased | 0.000 | 0.000 -100.00 % | 171.991 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 | 0.000 | 0.000 |
Dividends paid | -1.150 M 99.06 % | -122.916 M 2.24 % | -125.732 M 33.66 % | -189.530 M -534.24 % | -29.883 M -2 912.40 % | -992.000 K 99.19 % | -122.835 M -177.01 % | -44.343 M -1 343.93 % | -3.071 M 96.39 % | -85.001 M -178.74 % | -30.495 M 28.02 % | -42.363 M -10.49 % | -38.342 M -12.91 % | -33.958 M 56.04 % | -77.245 M -124.02 % | -34.482 M 3.82 % | -35.853 M -24.21 % | -28.865 M -88.89 % | -15.281 M -21.07 % | -12.622 M |
Other financing activites | -6.509 M 97.81 % | -296.940 M -9.69 % | -270.717 M -19.68 % | -226.210 M -5.04 % | -215.360 M -130.37 % | 709.161 M 3 645.81 % | -20.000 M -1.40 % | -19.724 M 83.33 % | -118.334 M 20.92 % | -149.641 M 13.76 % | -173.522 M -1 362.25 % | 13.747 M 109.93 % | -138.449 M -24.37 % | -111.323 M -150.18 % | 221.856 M 50.31 % | 147.599 M 310.25 % | -70.202 M -372.88 % | 25.726 M -61.95 % | 67.608 M 509.92 % | -16.493 M |
Net cash used provided by financing activities | -381.123 M -7.11 % | -355.816 M -1 576.41 % | 24.100 M 104.04 % | -597.212 M -18.85 % | -502.500 M -133.24 % | 1.512 B 752.60 % | 177.313 M -58.24 % | 424.575 M 292.67 % | -220.367 M 62.95 % | -594.838 M -89.43 % | -314.020 M -770.56 % | -36.071 M -115.42 % | 233.876 M 86.39 % | 125.477 M 583.22 % | -25.967 M -144.68 % | 58.112 M 160.18 % | -96.570 M -171.55 % | -35.563 M -124.40 % | 145.724 M 600.51 % | -29.115 M |
Effect of forex changes on cash | -13.388 M | 0.000 100.00 % | -82.000 K -8 300.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -1.000 K 0.00 % | -1.000 K 0.00 % | -1.000 K 0.00 % | -1.000 K 0.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.682 M |
Net change in cash | -10.179 M -134.49 % | 29.511 M 512.64 % | 4.817 M 482.00 % | -1.261 M 93.16 % | -18.440 M -2.20 % | -18.043 M 9.45 % | -19.926 M -118.83 % | 105.815 M 202.44 % | -103.290 M -238.28 % | -30.534 M -125.99 % | 117.467 M 111.10 % | 55.645 M 232.84 % | 16.718 M 146.68 % | -35.816 M -212.11 % | 31.947 M 267.00 % | -19.130 M 47.00 % | -36.094 M -365.91 % | -7.747 M -114.95 % | 51.832 M | 0.000 |
Cash at beginning of period | 49.441 M -60.79 % | 126.091 M 4.04 % | 121.200 M -1.09 % | 122.534 M -13.08 % | 140.974 M -11.35 % | 159.017 M -11.14 % | 178.943 M 144.69 % | 73.130 M -58.55 % | 176.420 M -14.75 % | 206.954 M 131.27 % | 89.486 M 164.43 % | 33.841 M 97.63 % | 17.123 M -67.66 % | 52.939 M 152.20 % | 20.991 M -47.68 % | 40.121 M -47.36 % | 76.215 M -9.23 % | 83.962 M 161.32 % | 32.130 M | 0.000 |
Cash at end of period | 39.262 M -74.77 % | 155.602 M 23.40 % | 126.100 M 3.98 % | 121.273 M -1.03 % | 122.534 M -13.08 % | 140.974 M -11.35 % | 159.017 M -11.14 % | 178.945 M 144.69 % | 73.130 M -58.55 % | 176.420 M -14.75 % | 206.953 M 131.27 % | 89.486 M 164.43 % | 33.841 M 97.63 % | 17.123 M -67.65 % | 52.938 M 152.19 % | 20.991 M -47.68 % | 40.121 M -47.36 % | 76.215 M -9.23 % | 83.962 M | 0.000 |
Operating cash flow | 417.544 M -46.29 % | 777.417 M 89.71 % | 409.800 M -71.59 % | 1.442 B 23.99 % | 1.163 B 291.48 % | -607.433 M -148.27 % | 1.258 B 1 146.96 % | 100.916 M -74.97 % | 403.171 M -53.20 % | 861.463 M 32.23 % | 651.479 M 110.47 % | 309.532 M 93.66 % | 159.836 M -57.62 % | 377.110 M -16.91 % | 453.874 M 2 949.61 % | 14.883 M -93.05 % | 214.111 M 54.23 % | 138.823 M -30.83 % | 200.710 M 94.61 % | 103.136 M |
Capital expenditure | -398.395 M 6.36 % | -425.463 M -15.43 % | -368.600 M -20.09 % | -306.945 M 58.96 % | -747.832 M 54.42 % | -1.641 B -36.43 % | -1.203 B -269.72 % | -325.243 M -88.72 % | -172.337 M 14.59 % | -201.766 M 29.75 % | -287.207 M -4.09 % | -275.922 M 30.58 % | -397.468 M 29.40 % | -562.987 M -78.35 % | -315.665 M -164.39 % | -119.395 M 21.08 % | -151.287 M -10.66 % | -136.713 M 59.58 % | -338.220 M -426.52 % | -64.237 M |
Free CashFlow | 19.149 M -94.56 % | 351.954 M 754.26 % | 41.200 M -96.37 % | 1.135 B 173.36 % | 415.305 M 118.47 % | -2.248 B -4 123.20 % | 55.877 M 124.91 % | -224.327 M -197.18 % | 230.834 M -65.01 % | 659.697 M 81.10 % | 364.272 M 983.82 % | 33.610 M 114.14 % | -237.632 M -27.84 % | -185.877 M -234.49 % | 138.209 M 232.24 % | -104.512 M -266.36 % | 62.824 M 2 877.44 % | 2.110 M 101.53 % | -137.510 M -453.51 % | 38.899 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3.691 B 2.61 % | 3.598 B -4.13 % | 3.753 B 2.03 % | 3.678 B -6.91 % | 3.951 B 6.82 % | 3.699 B 2.36 % | 3.614 B 12.50 % | 3.212 B -0.51 % | 3.229 B -17.48 % | 3.913 B 12.89 % | 3.466 B -0.10 % | 3.469 B -4.10 % | 3.618 B 3.64 % | 3.491 B 9.54 % | 3.187 B 14.53 % | 2.782 B 30.61 % | 2.130 B -8.89 % | 2.338 B 31.12 % | 1.783 B 10.30 % | 1.617 B 29.38 % | 1.250 B -30.29 % | 1.792 B -26.51 % | 2.439 B 31.03 % | 1.861 B -1.99 % | 1.899 B -2.22 % | 1.942 B -1.85 % | 1.979 B 12.84 % | 1.754 B -0.11 % | 1.755 B 46.35 % | 1.199 B 2.61 % | 1.169 B 21.02 % | 965.875 M 8.72 % | 888.400 M |
Net income | 50.100 M 78.93 % | 28.000 M -74.03 % | 107.800 M -14.10 % | 125.500 M -9.19 % | 138.200 M 16.31 % | 118.820 M -25.83 % | 160.200 M 40.65 % | 113.900 M 6.75 % | 106.700 M -27.87 % | 147.931 M 10.81 % | 133.500 M -16.87 % | 160.600 M -16.18 % | 191.600 M -2.82 % | 197.151 M -25.69 % | 265.300 M 56.52 % | 169.500 M 75.65 % | 96.500 M 8.70 % | 88.775 M -14.14 % | 103.400 M 250.51 % | 29.500 M 334.13 % | -12.600 M -126.92 % | 46.804 M -23.15 % | 60.900 M -53.05 % | 129.700 M 38.13 % | 93.900 M -34.36 % | 143.044 M -0.59 % | 143.900 M 135.52 % | 61.100 M -2.16 % | 62.450 M 87.44 % | 33.318 M -53.73 % | 72.000 M 0.19 % | 71.863 M 133.54 % | 30.771 M |
Income before tax | 60.200 M 36.82 % | 44.000 M -69.30 % | 143.300 M -14.45 % | 167.500 M -9.31 % | 184.700 M -4.21 % | 192.819 M -8.27 % | 210.200 M 35.26 % | 155.400 M 10.84 % | 140.200 M -35.27 % | 216.600 M 23.42 % | 175.500 M -18.22 % | 214.600 M -16.04 % | 255.600 M -27.62 % | 353.113 M 12.89 % | 312.800 M 37.80 % | 227.000 M 79.45 % | 126.500 M 1.18 % | 125.022 M -6.28 % | 133.400 M 231.84 % | 40.200 M 339.29 % | -16.800 M -125.46 % | 65.977 M -17.43 % | 79.900 M 92.07 % | 41.600 M -70.16 % | 139.400 M -45.88 % | 257.584 M 23.01 % | 209.400 M 129.86 % | 91.100 M -3.80 % | 94.700 M 82.46 % | 51.902 M -42.33 % | 90.000 M -2.03 % | 91.863 M 136.94 % | 38.771 M |
Income before tax ratio | 0.02 33.34 % | 0.01 -67.97 % | 0.04 -16.15 % | 0.05 -2.58 % | 0.05 -10.32 % | 0.05 -10.39 % | 0.06 20.23 % | 0.05 11.41 % | 0.04 -21.56 % | 0.06 9.33 % | 0.05 -18.14 % | 0.06 -12.45 % | 0.07 -30.16 % | 0.10 3.05 % | 0.10 20.32 % | 0.08 37.40 % | 0.06 11.06 % | 0.05 -28.52 % | 0.07 200.84 % | 0.02 284.95 % | -0.01 -136.53 % | 0.04 12.35 % | 0.03 46.58 % | 0.02 -69.55 % | 0.07 -44.65 % | 0.13 25.33 % | 0.11 103.70 % | 0.05 -3.70 % | 0.05 24.67 % | 0.04 -43.80 % | 0.08 -19.04 % | 0.10 117.93 % | 0.04 |
EBITDA | 223.400 M 11.78 % | 199.848 M -35.55 % | 310.100 M -9.57 % | 342.900 M -1.04 % | 346.500 M -3.08 % | 357.513 M -7.31 % | 385.700 M 19.34 % | 323.200 M 5.55 % | 306.200 M -20.53 % | 385.300 M 15.98 % | 332.200 M -12.07 % | 377.800 M -6.97 % | 406.100 M -15.87 % | 482.694 M 4.07 % | 463.800 M 21.03 % | 383.200 M 42.83 % | 268.300 M -7.71 % | 290.717 M 17.32 % | 247.800 M 104.96 % | 120.900 M 89.50 % | 63.800 M -36.55 % | 100.552 M -36.28 % | 157.800 M 24.94 % | 126.300 M -40.76 % | 213.200 M -30.16 % | 305.259 M 6.38 % | 286.965 M 62.99 % | 176.065 M 0.95 % | 174.415 M 56.51 % | 111.440 M -30.70 % | 160.800 M 9.35 % | 147.049 M 77.22 % | 82.976 M |
Net income ratio | 0.01 74.38 % | 0.01 -72.91 % | 0.03 -15.81 % | 0.03 -2.44 % | 0.03 8.89 % | 0.03 -27.54 % | 0.04 25.02 % | 0.04 7.29 % | 0.03 -12.59 % | 0.04 -1.84 % | 0.04 -16.80 % | 0.05 -12.59 % | 0.05 -6.23 % | 0.06 -32.16 % | 0.08 36.67 % | 0.06 34.49 % | 0.05 19.31 % | 0.04 -34.52 % | 0.06 217.76 % | 0.02 280.96 % | -0.01 -138.62 % | 0.03 4.57 % | 0.02 -64.17 % | 0.07 40.92 % | 0.05 -32.86 % | 0.07 1.28 % | 0.07 108.71 % | 0.03 -2.06 % | 0.04 28.07 % | 0.03 -54.90 % | 0.06 -17.21 % | 0.07 114.81 % | 0.03 |
Ratio EBITDA | 0.06 8.94 % | 0.06 -32.78 % | 0.08 -11.36 % | 0.09 6.31 % | 0.09 -9.27 % | 0.10 -9.45 % | 0.11 6.08 % | 0.10 6.09 % | 0.09 -3.69 % | 0.10 2.75 % | 0.10 -11.99 % | 0.11 -2.99 % | 0.11 -18.83 % | 0.14 -4.99 % | 0.15 5.68 % | 0.14 9.36 % | 0.13 1.29 % | 0.12 -10.52 % | 0.14 85.81 % | 0.07 46.47 % | 0.05 -8.99 % | 0.06 -13.30 % | 0.06 -4.65 % | 0.07 -39.56 % | 0.11 -28.57 % | 0.16 8.38 % | 0.15 44.44 % | 0.10 1.06 % | 0.10 6.94 % | 0.09 -32.46 % | 0.14 -9.64 % | 0.15 63.00 % | 0.09 |
Gross profit ratio | 0.17 2.80 % | 0.17 -39.88 % | 0.28 25.73 % | 0.22 11.72 % | 0.20 195.97 % | -0.21 -163.80 % | 0.32 0.81 % | 0.32 2.87 % | 0.31 6.17 % | 0.29 -8.73 % | 0.32 -4.94 % | 0.34 1.17 % | 0.33 1 101.96 % | -0.03 -109.78 % | 0.34 2.78 % | 0.33 -1.75 % | 0.34 76.08 % | 0.19 -24.88 % | 0.25 41.08 % | 0.18 25.30 % | 0.14 -3.85 % | 0.15 5.66 % | 0.14 -7.34 % | 0.15 -25.86 % | 0.21 -14.81 % | 0.24 -3.38 % | 0.25 22.05 % | 0.21 -2.19 % | 0.21 47.71 % | 0.14 -35.59 % | 0.22 -11.61 % | 0.25 34.78 % | 0.19 |
Weighted average shs out dil | 31.244 M 0.00 % | 31.244 M -0.01 % | 31.246 M -0.04 % | 31.258 M 100.09 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 5.84 % | 14.760 M -5.52 % | 15.623 M 0.05 % | 15.615 M 0.00 % | 15.615 M 4.79 % | 14.902 M 0.93 % | 14.765 M 0.06 % | 14.755 M 0.00 % | 14.755 M 0.03 % | 14.750 M 0.00 % | 14.750 M -0.50 % | 14.824 M 0.00 % | 14.824 M 0.53 % | 14.746 M -0.07 % | 14.755 M -0.06 % | 14.764 M 0.00 % | 14.764 M 0.04 % | 14.759 M 0.00 % | 14.758 M -0.03 % | 14.764 M 0.02 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M |
Weighted average shs out | 31.244 M 0.00 % | 31.244 M -0.01 % | 31.246 M -0.04 % | 31.258 M 100.09 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 0.00 % | 15.622 M 5.84 % | 14.760 M -5.52 % | 15.623 M 0.05 % | 15.615 M 0.00 % | 15.615 M 5.78 % | 14.762 M 0.01 % | 14.760 M 0.03 % | 14.755 M 0.03 % | 14.751 M 0.00 % | 14.750 M 0.00 % | 14.750 M -0.50 % | 14.824 M 0.36 % | 14.770 M 0.16 % | 14.746 M -0.07 % | 14.755 M -0.06 % | 14.764 M 0.06 % | 14.755 M -0.03 % | 14.759 M 0.00 % | 14.758 M -0.03 % | 14.764 M 0.03 % | 14.759 M -0.01 % | 14.760 M 0.00 % | 14.760 M 0.00 % | 14.760 M |
EPS diluted | 1.60 77.78 % | 0.90 -73.91 % | 3.45 -14.18 % | 4.02 -9.26 % | 4.43 16.58 % | 3.80 -25.93 % | 5.13 40.55 % | 3.65 -46.56 % | 6.83 -27.88 % | 9.47 4.76 % | 9.04 -12.06 % | 10.28 -16.22 % | 12.27 -2.85 % | 12.63 -29.04 % | 17.80 55.05 % | 11.48 75.54 % | 6.54 8.64 % | 6.02 -14.12 % | 7.01 250.50 % | 2.00 335.29 % | -0.85 -126.90 % | 3.16 -23.49 % | 4.13 -53.01 % | 8.79 38.21 % | 6.36 -34.37 % | 9.69 -0.62 % | 9.75 135.51 % | 4.14 -2.13 % | 4.23 87.17 % | 2.26 -53.69 % | 4.88 0.21 % | 4.87 133.01 % | 2.09 |
Earnings per share | 1.60 77.78 % | 0.90 -73.91 % | 3.45 -14.18 % | 4.02 -9.26 % | 4.43 16.27 % | 3.81 -25.73 % | 5.13 40.55 % | 3.65 -46.56 % | 6.83 -27.88 % | 9.47 4.76 % | 9.04 -12.06 % | 10.28 -16.22 % | 12.27 -2.85 % | 12.63 -29.72 % | 17.97 56.53 % | 11.48 75.54 % | 6.54 8.64 % | 6.02 -14.12 % | 7.01 250.50 % | 2.00 335.29 % | -0.85 -126.90 % | 3.16 -23.49 % | 4.13 -53.01 % | 8.79 38.21 % | 6.36 -34.37 % | 9.69 -0.62 % | 9.75 135.51 % | 4.14 -2.13 % | 4.23 87.17 % | 2.26 -53.69 % | 4.88 0.21 % | 4.87 133.01 % | 2.09 |
Gross profit | 631.600 M 5.48 % | 598.800 M -42.37 % | 1.039 B 28.27 % | 810.000 M 3.99 % | 778.900 M 202.51 % | -759.823 M -165.31 % | 1.163 B 13.41 % | 1.026 B 2.34 % | 1.002 B -12.39 % | 1.144 B 3.03 % | 1.111 B -5.03 % | 1.169 B -2.99 % | 1.205 B 1 138.46 % | -116.066 M -110.71 % | 1.084 B 17.71 % | 920.700 M 28.32 % | 717.500 M 60.43 % | 447.248 M -1.51 % | 454.100 M 55.62 % | 291.800 M 62.11 % | 180.000 M -32.97 % | 268.528 M -22.35 % | 345.800 M 21.42 % | 284.800 M -27.33 % | 391.900 M -16.70 % | 470.479 M -5.16 % | 496.100 M 37.73 % | 360.200 M -2.29 % | 368.650 M 116.18 % | 170.530 M -33.90 % | 258.000 M 6.97 % | 241.198 M 46.53 % | 164.601 M |
Income tax expense | 10.100 M -36.88 % | 16.000 M -54.93 % | 35.500 M -15.48 % | 42.000 M -9.68 % | 46.500 M -37.20 % | 74.043 M 48.09 % | 50.000 M 20.48 % | 41.500 M 23.88 % | 33.500 M -51.17 % | 68.600 M 63.33 % | 42.000 M -22.22 % | 54.000 M -15.63 % | 64.000 M -58.97 % | 155.976 M 228.37 % | 47.500 M -17.39 % | 57.500 M 91.67 % | 30.000 M -17.31 % | 36.281 M 20.94 % | 30.000 M 180.37 % | 10.700 M 154.76 % | 4.200 M -78.03 % | 19.118 M 0.62 % | 19.000 M 121.57 % | -88.100 M -293.63 % | 45.500 M -60.27 % | 114.535 M 74.86 % | 65.500 M 118.33 % | 30.000 M -6.98 % | 32.250 M 73.41 % | 18.598 M 3.32 % | 18.000 M -10.00 % | 20.000 M 150.00 % | 8.000 M |
Cost of revenue | 3.060 B 2.03 % | 2.999 B 10.51 % | 2.714 B -5.39 % | 2.868 B -9.59 % | 3.172 B -28.85 % | 4.459 B 81.98 % | 2.450 B 12.08 % | 2.186 B -1.79 % | 2.226 B -19.59 % | 2.769 B 17.53 % | 2.356 B 2.41 % | 2.300 B -4.66 % | 2.413 B -33.11 % | 3.607 B 71.53 % | 2.103 B 12.95 % | 1.862 B 31.77 % | 1.413 B -25.29 % | 1.891 B 42.26 % | 1.329 B 0.32 % | 1.325 B 23.87 % | 1.070 B -29.81 % | 1.524 B -27.19 % | 2.093 B 32.77 % | 1.577 B 4.60 % | 1.507 B 2.41 % | 1.472 B -0.74 % | 1.483 B 6.41 % | 1.393 B 0.47 % | 1.387 B 34.78 % | 1.029 B 12.96 % | 910.900 M 25.70 % | 724.677 M 0.12 % | 723.799 M |
General and administrative expenses | 0.000 -100.00 % | 163.396 M | 0.000 | 0.000 | 0.000 -100.00 % | 180.384 M | 0.000 | 0.000 | 0.000 -100.00 % | 616.987 M | 0.000 | 0.000 | 0.000 -100.00 % | 448.902 M | 0.000 | 0.000 | 0.000 -100.00 % | 135.279 M | 0.000 | 0.000 | 0.000 -100.00 % | 107.019 M | 0.000 | 0.000 | 0.000 -100.00 % | 115.522 M | 0.000 | 0.000 | 0.000 100.00 % | -116.036 M -345.32 % | 47.300 M 2.43 % | 46.176 M 20.33 % | 38.373 M |
Selling and marketing expenses | 0.000 -100.00 % | 1.328 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.433 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.013 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.198 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.046 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.865 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.437 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 0.000 -100.00 % | 354.850 M -57.46 % | 834.200 M | 0.000 | 0.000 100.00 % | -1.197 B -572.16 % | 253.500 M | 0.000 -100.00 % | 24.400 M -97.15 % | 856.900 M -2.37 % | 877.700 M -0.96 % | 886.200 M -0.85 % | 893.800 M 271.47 % | -521.259 M -172.97 % | 714.300 M 5 437.21 % | 12.900 M 15.18 % | 11.200 M -11.86 % | 12.707 M 111.78 % | 6.000 M -53.13 % | 12.800 M 77.78 % | 7.200 M 116.96 % | -42.460 M -431.72 % | 12.800 M -63.22 % | 34.800 M 54.67 % | 22.500 M 239.68 % | -16.108 M -314.77 % | 7.500 M -25.74 % | 10.100 M | 0.000 -100.00 % | 147.022 M 84.01 % | 79.900 M 15.01 % | 69.473 M 12.50 % | 61.752 M |
Operating expenses | 531.700 M 1.06 % | 526.100 M -36.93 % | 834.200 M 43.93 % | 579.600 M 9.59 % | 528.900 M 152.44 % | -1.009 B -214.06 % | 884.300 M 525.39 % | 141.400 M -82.47 % | 806.500 M -5.88 % | 856.900 M -2.37 % | 877.700 M -0.96 % | 886.200 M -0.85 % | 893.800 M 271.47 % | -521.259 M -172.97 % | 714.300 M 11.54 % | 640.400 M 17.40 % | 545.500 M 85.09 % | 294.720 M 9.40 % | 269.400 M 21.74 % | 221.300 M 37.54 % | 160.900 M -9.47 % | 177.740 M -25.54 % | 238.700 M 6.51 % | 224.100 M -6.31 % | 239.200 M 32.09 % | 181.093 M -28.56 % | 253.500 M 9.69 % | 231.100 M 0.00 % | 231.100 M 191.79 % | 79.202 M -37.73 % | 127.200 M 9.99 % | 115.649 M 15.50 % | 100.125 M |
Cost and expenses | 3.591 B 1.89 % | 3.525 B -0.65 % | 3.548 B 2.90 % | 3.448 B -6.85 % | 3.701 B 7.64 % | 3.439 B 3.12 % | 3.335 B 11.01 % | 3.004 B -0.95 % | 3.033 B -16.35 % | 3.625 B 12.13 % | 3.233 B 1.48 % | 3.186 B -3.63 % | 3.306 B 7.16 % | 3.085 B 9.53 % | 2.817 B 12.59 % | 2.502 B 27.76 % | 1.958 B -10.40 % | 2.186 B 36.72 % | 1.599 B 3.39 % | 1.546 B 25.66 % | 1.231 B -27.69 % | 1.702 B -27.02 % | 2.332 B 29.50 % | 1.801 B 3.11 % | 1.746 B 5.66 % | 1.653 B -4.80 % | 1.736 B 6.88 % | 1.624 B 0.40 % | 1.618 B 46.00 % | 1.108 B 6.74 % | 1.038 B 23.54 % | 840.326 M 1.99 % | 823.924 M |
Research and development expenses | 0.000 -100.00 % | 6.526 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.485 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.215 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.658 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 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 531.700 M 222.78 % | 164.724 M | 0.000 -100.00 % | 579.600 M 9.59 % | 528.900 M 190.90 % | 181.817 M -71.18 % | 630.800 M 346.11 % | 141.400 M -75.52 % | 577.700 M -6.52 % | 618.000 M -2.00 % | 630.600 M -2.08 % | 644.000 M -2.37 % | 659.600 M 46.55 % | 450.100 M -7.52 % | 486.700 M 17.87 % | 412.900 M 23.25 % | 335.000 M 145.74 % | 136.325 M 25.41 % | 108.700 M 6.36 % | 102.200 M 21.23 % | 84.300 M -22.58 % | 108.884 M -3.13 % | 112.400 M -2.77 % | 115.600 M 3.68 % | 111.500 M -4.67 % | 116.959 M 1.70 % | 115.000 M 1.59 % | 113.200 M 1.66 % | 111.350 M 264.18 % | -67.820 M -243.38 % | 47.300 M 2.43 % | 46.176 M 20.33 % | 38.373 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.433 M | 0.000 | 0.000 | 0.000 -100.00 % | 75.146 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.193 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.816 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.828 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.295 M | 0.000 | 0.000 -100.00 % | 42.850 M | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 72.700 M 22.60 % | 59.300 M -24.55 % | 78.600 M -10.99 % | 88.300 M 18.36 % | 74.600 M -6.24 % | 79.567 M -5.73 % | 84.400 M 3.30 % | 81.700 M 2.13 % | 80.000 M 0.50 % | 79.600 M 16.03 % | 68.600 M -6.92 % | 73.700 M 21.02 % | 60.900 M 28.92 % | 47.240 M -25.61 % | 63.500 M -4.08 % | 66.200 M 16.75 % | 56.700 M -27.45 % | 78.150 M 36.39 % | 57.300 M 32.95 % | 43.100 M 0.00 % | 43.100 M -25.44 % | 57.808 M 44.52 % | 40.000 M -25.79 % | 53.900 M 50.56 % | 35.800 M 6.54 % | 33.601 M -17.44 % | 40.700 M -15.38 % | 48.100 M | 0.000 | 0.000 -100.00 % | 40.800 M 21.12 % | 33.686 M 31.05 % | 25.705 M |
Depreciation and amortization | 90.500 M -6.25 % | 96.533 M 9.45 % | 88.200 M 1.26 % | 87.100 M -0.11 % | 87.200 M 2.44 % | 85.127 M -6.56 % | 91.100 M 5.81 % | 86.100 M 0.12 % | 86.000 M -3.48 % | 89.100 M 1.14 % | 88.100 M -1.56 % | 89.500 M -0.11 % | 89.600 M 2.05 % | 87.800 M 0.34 % | 87.500 M -2.78 % | 90.000 M 5.76 % | 85.100 M -2.79 % | 87.545 M 53.32 % | 57.100 M 51.86 % | 37.600 M 0.27 % | 37.500 M -7.17 % | 40.396 M 6.59 % | 37.900 M 23.05 % | 30.800 M -18.95 % | 38.000 M 60.43 % | 23.686 M -40.79 % | 40.000 M 29.45 % | 30.900 M -16.18 % | 36.865 M 83.30 % | 20.112 M -32.96 % | 30.000 M 39.53 % | 21.500 M 16.22 % | 18.500 M |
Operating income | 99.900 M 37.41 % | 72.700 M -64.50 % | 204.800 M -11.11 % | 230.400 M -7.84 % | 250.000 M 0.49 % | 248.791 M -10.86 % | 279.100 M 39.97 % | 199.398 M -9.45 % | 220.200 M -25.66 % | 296.200 M 21.34 % | 244.100 M -15.33 % | 288.300 M -8.91 % | 316.500 M -19.86 % | 394.910 M 4.95 % | 376.300 M 28.34 % | 293.200 M 60.04 % | 183.200 M -9.83 % | 203.172 M 6.54 % | 190.700 M 128.93 % | 83.300 M 216.73 % | 26.300 M -56.28 % | 60.156 M -49.83 % | 119.900 M 25.55 % | 95.500 M -45.49 % | 175.200 M -37.78 % | 281.573 M 12.58 % | 250.100 M 79.67 % | 139.200 M 1.20 % | 137.550 M 50.61 % | 91.328 M -30.18 % | 130.800 M 4.18 % | 125.549 M 94.72 % | 64.476 M |
Operating income ratio | 0.03 33.92 % | 0.02 -62.97 % | 0.05 -12.88 % | 0.06 -0.99 % | 0.06 -5.93 % | 0.07 -12.92 % | 0.08 24.42 % | 0.06 -8.98 % | 0.07 -9.91 % | 0.08 7.49 % | 0.07 -15.25 % | 0.08 -5.01 % | 0.09 -22.67 % | 0.11 -4.20 % | 0.12 12.06 % | 0.11 22.54 % | 0.09 -1.03 % | 0.09 -18.74 % | 0.11 107.54 % | 0.05 144.81 % | 0.02 -37.29 % | 0.03 -31.73 % | 0.05 -4.18 % | 0.05 -44.39 % | 0.09 -36.36 % | 0.14 14.70 % | 0.13 59.22 % | 0.08 1.31 % | 0.08 2.91 % | 0.08 -31.96 % | 0.11 -13.91 % | 0.13 79.10 % | 0.07 |
Total other income expenses net | -39.700 M -38.33 % | -28.700 M 53.33 % | -61.500 M 2.23 % | -62.900 M 3.68 % | -65.300 M -16.67 % | -55.972 M 18.76 % | -68.900 M -56.60 % | -43.998 M 45.00 % | -80.000 M -14.65 % | -69.776 M -21.77 % | -57.300 M 16.35 % | -68.500 M -22.54 % | -55.900 M -7.33 % | -52.080 M 8.15 % | -56.700 M -6.38 % | -53.300 M -17.14 % | -45.500 M -65.42 % | -27.506 M 46.38 % | -51.300 M -69.31 % | -30.300 M 29.70 % | -43.100 M -73.71 % | -24.811 M 8.78 % | -27.200 M -42.41 % | -19.100 M -43.61 % | -13.300 M 58.18 % | -31.802 M 21.86 % | -40.700 M 15.38 % | -48.100 M -12.25 % | -42.850 M -8.68 % | -39.426 M 3.37 % | -40.800 M -21.12 % | -33.686 M -31.05 % | -25.705 M |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-06-30 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2013-03-31 | 2012-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 0.000 -100.00 % | 2.947 B | 0.000 -100.00 % | 3.452 B | 0.000 -100.00 % | 3.257 B 297.74 % | 818.900 M -77.89 % | 3.704 B 323.89 % | 873.781 M -73.57 % | 3.307 B 314.62 % | 797.500 M -79.24 % | 3.842 B 409.94 % | 753.398 M -72.94 % | 2.784 B 880.35 % | 284.000 M -90.38 % | 2.953 B 1 489.02 % | 185.806 M -93.86 % | 3.024 B 1 311.27 % | 214.300 M -93.61 % | 3.354 B 1 389.29 % | 225.181 M -93.36 % | 3.393 B 595.38 % | 487.900 M -84.18 % | 3.085 B 246.10 % | 891.313 M -48.46 % | 1.729 B 174.62 % | 629.728 M -54.20 % | 1.375 B 23.95 % | 1.109 B -0.39 % | 1.114 B -22.84 % | 1.443 B 1.28 % | 1.425 B 16.11 % | 1.227 B |
Total investments | 0.000 -100.00 % | 855.865 M | 0.000 -100.00 % | 926.400 M | 0.000 -100.00 % | 1.148 B -29.92 % | 1.638 B 87.63 % | 872.900 M -50.05 % | 1.748 B 1 747 462.00 % | 100.000 K -99.99 % | 1.595 B 1 594 900.00 % | 100.000 K -99.99 % | 1.507 B 18 834 850.00 % | 8.000 K -100.00 % | 568.000 M 567 900.00 % | 100.000 K -99.97 % | 371.612 M 4 645 050.00 % | 8.000 K -100.00 % | 428.600 M 428 500.00 % | 100.000 K -99.98 % | 450.362 M 5 629 425.00 % | 8.000 K -100.00 % | 975.800 M 9 561.39 % | 10.100 M -99.43 % | 1.783 B 17 618.18 % | 10.061 M -99.20 % | 1.259 B 12 233.10 % | 10.212 M -96.63 % | 302.900 M 55.86 % | 194.337 M 106.00 % | 94.337 M 127.01 % | 41.557 M -77.54 % | 185.032 M |
Total debt | 0.000 -100.00 % | 2.986 B | 0.000 -100.00 % | 3.605 B | 0.000 -100.00 % | 3.382 B | 0.000 -100.00 % | 3.720 B | 0.000 -100.00 % | 3.323 B | 0.000 -100.00 % | 3.866 B | 0.000 -100.00 % | 2.879 B | 0.000 -100.00 % | 2.967 B | 0.000 -100.00 % | 3.123 B | 0.000 -100.00 % | 3.367 B | 0.000 -100.00 % | 3.509 B | 0.000 -100.00 % | 3.147 B | 0.000 -100.00 % | 1.863 B | 0.000 -100.00 % | 1.554 B 31.42 % | 1.182 B -8.35 % | 1.290 B -21.83 % | 1.650 B 13.12 % | 1.459 B 9.72 % | 1.330 B |
Accumulated other comprehensive income loss | 5.431 B 10.95 % | 4.895 B -7.83 % | 5.311 B 3.03 % | 5.155 B 2.55 % | 5.026 B 9.51 % | 4.590 B -5.94 % | 4.880 B | 0.000 -100.00 % | 4.655 B 11.01 % | 4.194 B -6.43 % | 4.482 B 3.61 % | 4.326 B 4.85 % | 4.126 B 12.33 % | 3.673 B 2.36 % | 3.588 B 4.29 % | 3.440 B 3.42 % | 3.327 B 7 399.00 % | 44.362 M -98.60 % | 3.171 B 4.88 % | 3.023 B -3.91 % | 3.146 B 7 185.84 % | 43.180 M -98.59 % | 3.057 B 5.07 % | 2.909 B 2.86 % | 2.828 B 4 495.21 % | 61.550 M -97.57 % | 2.533 B 37 371.70 % | 6.759 M | 0.000 -100.00 % | 1.990 B 11.17 % | 1.790 B | 0.000 | 0.000 |
Retained earnings | 0.000 -100.00 % | 129.503 M | 0.000 | 0.000 | 0.000 -100.00 % | 29.992 M | 0.000 | 0.000 | 0.000 -100.00 % | 55.347 M | 0.000 | 0.000 | 0.000 -100.00 % | 46.692 M | 0.000 | 0.000 | 0.000 -100.00 % | 210.116 M | 0.000 | 0.000 | 0.000 -100.00 % | 280.616 M | 0.000 | 0.000 | 0.000 -100.00 % | 194.456 M | 0.000 -100.00 % | 154.627 M 131.28 % | 66.858 M 113.51 % | 31.314 M -38.66 % | 51.047 M -0.15 % | 51.126 M | 0.000 |
Common stock | 0.000 -100.00 % | 156.220 M | 0.000 -100.00 % | 156.200 M | 0.000 -100.00 % | 156.200 M | 0.000 -100.00 % | 156.200 M | 0.000 -100.00 % | 156.200 M | 0.000 -100.00 % | 156.200 M | 0.000 -100.00 % | 156.220 M | 0.000 -100.00 % | 147.600 M | 0.000 -100.00 % | 147.596 M | 0.000 -100.00 % | 147.600 M | 0.000 -100.00 % | 147.596 M | 0.000 -100.00 % | 147.600 M | 0.000 -100.00 % | 147.596 M | 0.000 -100.00 % | 73.798 M 0.00 % | 73.800 M 0.00 % | 73.798 M 0.00 % | 73.798 M 0.00 % | 73.798 M -50.00 % | 147.596 M |
Total equity | 5.431 B 0.00 % | 5.431 B 2.26 % | 5.311 B 0.00 % | 5.311 B 5.65 % | 5.027 B 0.00 % | 5.027 B 3.00 % | 4.880 B 0.00 % | 4.880 B 4.82 % | 4.655 B 0.00 % | 4.655 B 3.87 % | 4.482 B 0.00 % | 4.482 B 8.63 % | 4.126 B 0.00 % | 4.126 B 14.99 % | 3.588 B 0.00 % | 3.588 B 7.86 % | 3.327 B 0.00 % | 3.327 B 4.93 % | 3.171 B 0.00 % | 3.171 B 0.78 % | 3.146 B 0.00 % | 3.146 B 2.93 % | 3.057 B 0.00 % | 3.057 B 8.07 % | 2.828 B 0.00 % | 2.828 B 11.67 % | 2.533 B 1.68 % | 2.491 B 8.96 % | 2.286 B 6.30 % | 2.151 B 11.81 % | 1.923 B 17.78 % | 1.633 B -49.37 % | 3.225 B |
Other non current liabilities | -5.431 B -2 723.16 % | 207.040 M 103.90 % | -5.311 B -3 352.17 % | 163.300 M 103.25 % | -5.027 B -2 937.16 % | 177.170 M 103.63 % | -4.880 B -3 157.64 % | 159.600 M | 0.000 -100.00 % | 782.806 M | 0.000 -100.00 % | 177.500 M | 0.000 -100.00 % | 172.468 M | 0.000 -100.00 % | 291.300 M | 0.000 -100.00 % | 368.979 M | 0.000 -100.00 % | 744.700 M | 0.000 -100.00 % | 246.860 M | 0.000 -100.00 % | 553.200 M | 0.000 -100.00 % | 787.317 M | 0.000 -100.00 % | 177.233 M | 0.000 -100.00 % | 639.999 K -14.55 % | 749.000 K 46.58 % | 511.000 K | 0.000 |
Long term debt | 0.000 -100.00 % | 967.790 M | 0.000 -100.00 % | 933.300 M | 0.000 -100.00 % | 995.189 M | 0.000 -100.00 % | 1.139 B | 0.000 -100.00 % | 1.236 B | 0.000 -100.00 % | 1.368 B | 0.000 -100.00 % | 1.453 B | 0.000 -100.00 % | 1.690 B | 0.000 -100.00 % | 1.982 B | 0.000 -100.00 % | 2.040 B | 0.000 -100.00 % | 2.048 B | 0.000 -100.00 % | 1.549 B | 0.000 -100.00 % | 1.227 B | 0.000 -100.00 % | 489.449 M -19.71 % | 609.600 M 9.15 % | 558.472 M -11.13 % | 628.389 M -15.14 % | 740.534 M -44.30 % | 1.330 B |
Total non current liabilities | -5.431 B -404.53 % | 1.783 B 133.58 % | -5.311 B -393.50 % | 1.810 B 136.00 % | -5.027 B -369.87 % | 1.863 B 138.17 % | -4.880 B -351.42 % | 1.941 B | 0.000 -100.00 % | 2.019 B | 0.000 -100.00 % | 2.121 B | 0.000 -100.00 % | 2.205 B | 0.000 -100.00 % | 2.557 B | 0.000 -100.00 % | 2.927 B | 0.000 -100.00 % | 2.998 B | 0.000 -100.00 % | 2.873 B | 0.000 -100.00 % | 2.331 B | 0.000 -100.00 % | 2.015 B | 0.000 -100.00 % | 988.577 M 15.56 % | 855.500 M 8.57 % | 787.984 M -4.44 % | 824.639 M -2.22 % | 843.352 M -43.24 % | 1.486 B |
Other current liabilities | 0.000 -100.00 % | 197.304 M | 0.000 -100.00 % | 161.300 M | 0.000 -100.00 % | 56.146 M | 0.000 -100.00 % | 157.800 M | 0.000 -100.00 % | 282.806 M | 0.000 -100.00 % | 158.500 M | 0.000 -100.00 % | 291.174 M | 0.000 -100.00 % | 407.400 M | 0.000 -100.00 % | 47.302 M | 0.000 -100.00 % | 350.900 M | 0.000 -100.00 % | 187.060 M | 0.000 -100.00 % | 130.900 M | 0.000 -100.00 % | 194.537 M | 0.000 -100.00 % | 324.215 M 172.91 % | 118.800 M -48.69 % | 231.528 M 98.13 % | 116.854 M -39.98 % | 194.683 M -90.98 % | 2.157 B |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.170 M | 0.000 |
Short term debt | 0.000 -100.00 % | 2.018 B | 0.000 -100.00 % | 2.672 B | 0.000 -100.00 % | 2.387 B | 0.000 -100.00 % | 2.581 B | 0.000 -100.00 % | 2.093 B | 0.000 -100.00 % | 2.498 B | 0.000 -100.00 % | 1.425 B | 0.000 -100.00 % | 1.277 B | 0.000 -100.00 % | 1.141 B | 0.000 -100.00 % | 1.327 B | 0.000 -100.00 % | 1.462 B | 0.000 -100.00 % | 1.598 B | 0.000 -100.00 % | 635.966 M | 0.000 -100.00 % | 1.024 B 78.75 % | 572.700 M -21.71 % | 731.508 M -28.41 % | 1.022 B 42.25 % | 718.313 M | 0.000 |
Total current liabilities | 0.000 -100.00 % | 2.991 B | 0.000 -100.00 % | 3.395 B | 0.000 -100.00 % | 3.328 B | 0.000 -100.00 % | 3.452 B | 0.000 -100.00 % | 2.858 B | 0.000 -100.00 % | 3.273 B | 0.000 -100.00 % | 2.157 B | 0.000 -100.00 % | 2.121 B | 0.000 -100.00 % | 1.718 B | 0.000 -100.00 % | 2.058 B | 0.000 -100.00 % | 1.978 B | 0.000 -100.00 % | 2.185 B | 0.000 -100.00 % | 1.083 B | 0.000 -100.00 % | 1.716 B 70.51 % | 1.006 B -22.16 % | 1.293 B -12.24 % | 1.473 B 23.37 % | 1.194 B -44.65 % | 2.157 B |
Total liabilities | -5.431 B -211.54 % | 4.869 B 191.68 % | -5.311 B -202.04 % | 5.205 B 203.55 % | -5.027 B -196.84 % | 5.190 B 206.36 % | -4.880 B -190.49 % | 5.393 B | 0.000 -100.00 % | 4.877 B | 0.000 -100.00 % | 5.394 B | 0.000 -100.00 % | 4.362 B | 0.000 -100.00 % | 4.677 B | 0.000 -100.00 % | 4.646 B | 0.000 -100.00 % | 5.056 B | 0.000 -100.00 % | 4.851 B | 0.000 -100.00 % | 4.516 B | 0.000 -100.00 % | 3.097 B | 0.000 -100.00 % | 2.704 B 45.26 % | 1.862 B -2.03 % | 1.900 B -17.30 % | 2.298 B 12.78 % | 2.037 B -44.08 % | 3.643 B |
Other non current assets | 0.000 -100.00 % | 39.473 M | 0.000 -100.00 % | 39.300 M 104.12 % | -953.435 M -176.98 % | 1.239 B 251.25 % | -818.900 M -385.99 % | -168.500 M 80.72 % | -873.781 M -454.19 % | 246.700 M 130.93 % | -797.500 M -178.32 % | 1.018 B 235.16 % | -753.398 M -184.01 % | 896.838 M 415.79 % | -284.000 M -219.68 % | 237.300 M 227.71 % | -185.806 M -177.54 % | 239.625 M 211.82 % | -214.300 M -190.77 % | 236.100 M 204.85 % | -225.181 M -22 518 000.00 % | -1.000 K 100.00 % | -487.900 M -1 887.18 % | 27.300 M 103.06 % | -891.313 M -22 282 925.00 % | 4.000 K 100.00 % | -629.728 M -185.15 % | 739.510 M 698.74 % | 92.585 M 224.65 % | 28.518 M 42.20 % | 20.055 M -24.06 % | 26.410 M -91.61 % | 314.712 M |
Long term investments | 0.000 -100.00 % | 210.654 M | 0.000 -100.00 % | 220.400 M | 0.000 -100.00 % | 213.461 M | 0.000 -100.00 % | 203.700 M | 0.000 100.00 % | -885.300 M | 0.000 100.00 % | -773.300 M | 0.000 100.00 % | -659.048 M | 0.000 100.00 % | -269.300 M | 0.000 100.00 % | -86.900 M | 0.000 100.00 % | -201.100 M | 0.000 100.00 % | -108.748 M | 0.000 100.00 % | -415.500 M | 0.000 100.00 % | -747.183 M | 0.000 100.00 % | -453.555 M -4 590.64 % | 10.100 M -12.39 % | 11.529 M 0.00 % | 11.529 M 120.94 % | -55.045 M -101.01 % | -27.384 M |
Intangible assets | 0.000 -100.00 % | 346.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 200.000 K | 0.000 -100.00 % | 300.000 K | 0.000 -100.00 % | 300.000 K | 0.000 -100.00 % | 408.000 K | 0.000 -100.00 % | 500.000 K | 0.000 -100.00 % | 531.000 K | 0.000 -100.00 % | 700.000 K | 0.000 -100.00 % | 775.000 K | 0.000 -100.00 % | 700.000 K | 0.000 -100.00 % | 752.000 K | 0.000 -100.00 % | 436.000 K -29.11 % | 615.000 K -99.90 % | 624.660 M 94 689.07 % | 659.000 K -99.89 % | 624.307 M | 0.000 |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 0.000 -100.00 % | 346.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 200.000 K | 0.000 -100.00 % | 300.000 K | 0.000 -100.00 % | 300.000 K | 0.000 -100.00 % | 408.000 K | 0.000 -100.00 % | 500.000 K | 0.000 -100.00 % | 531.000 K | 0.000 -100.00 % | 700.000 K | 0.000 -100.00 % | 775.000 K | 0.000 -100.00 % | 700.000 K | 0.000 -100.00 % | 752.000 K | 0.000 -100.00 % | 436.000 K -29.11 % | 615.000 K -33.30 % | 922.000 K 39.91 % | 659.000 K -40.58 % | 1.109 M | 0.000 |
Property plant equipment net | 0.000 -100.00 % | 5.641 B | 0.000 -100.00 % | 5.593 B | 0.000 -100.00 % | 4.408 B | 0.000 -100.00 % | 5.539 B | 0.000 -100.00 % | 5.539 B | 0.000 -100.00 % | 5.477 B | 0.000 -100.00 % | 5.564 B | 0.000 -100.00 % | 5.538 B | 0.000 -100.00 % | 5.626 B | 0.000 -100.00 % | 5.237 B | 0.000 -100.00 % | 5.107 B | 0.000 -100.00 % | 4.324 B | 0.000 -100.00 % | 3.506 B | 0.000 -100.00 % | 2.398 B 1.38 % | 2.365 B 0.45 % | 2.354 B 4.59 % | 2.251 B 13.93 % | 1.976 B -44.94 % | 3.588 B |
Total non current assets | 0.000 -100.00 % | 6.115 B | 0.000 -100.00 % | 5.853 B 713.85 % | -953.435 M -116.27 % | 5.860 B 815.61 % | -818.900 M -114.17 % | 5.778 B 761.29 % | -873.781 M -115.10 % | 5.786 B 825.45 % | -797.500 M -113.94 % | 5.723 B 859.56 % | -753.398 M -112.98 % | 5.802 B 2 143.03 % | -284.000 M -104.92 % | 5.776 B 3 208.40 % | -185.806 M -103.17 % | 5.866 B 2 837.32 % | -214.300 M -103.92 % | 5.473 B 2 530.67 % | -225.181 M -104.21 % | 5.345 B 1 195.51 % | -487.900 M -110.68 % | 4.570 B 612.76 % | -891.313 M -123.76 % | 3.751 B 695.61 % | -629.728 M -123.46 % | 2.684 B 8.74 % | 2.468 B 3.05 % | 2.395 B 4.91 % | 2.283 B 10.87 % | 2.059 B -46.87 % | 3.875 B |
Other current assets | -654.479 M -1 458.46 % | 48.178 M 105.61 % | -859.200 M -401.05 % | 285.400 M | 0.000 -100.00 % | 88.719 M | 0.000 -100.00 % | 244.900 M | 0.000 -100.00 % | 274.461 M | 0.000 -100.00 % | 134.400 M | 0.000 -100.00 % | 172.188 M | 0.000 -100.00 % | 164.000 M | 0.000 -100.00 % | 58.668 M | 0.000 -100.00 % | 307.900 M | 0.000 -100.00 % | 46.254 M | 0.000 -100.00 % | 179.500 M | 0.000 -100.00 % | 128.851 M | 0.000 -100.00 % | 269.018 M 73.11 % | 155.400 M -43.35 % | 274.303 M 6.51 % | 257.547 M 2 287.79 % | 10.786 M -81.38 % | 57.930 M |
Short term investments | 0.000 -100.00 % | 645.211 M | 0.000 -100.00 % | 706.000 M | 0.000 -100.00 % | 934.271 M -42.96 % | 1.638 B 144.74 % | 669.200 M -61.71 % | 1.748 B 97.38 % | 885.400 M -44.49 % | 1.595 B 106.23 % | 773.400 M -48.67 % | 1.507 B 128.63 % | 659.056 M 16.03 % | 568.000 M 110.84 % | 269.400 M -27.51 % | 371.612 M 327.59 % | 86.908 M -79.72 % | 428.600 M 113.02 % | 201.200 M -55.32 % | 450.362 M 314.10 % | 108.756 M -88.85 % | 975.800 M 129.28 % | 425.600 M -76.13 % | 1.783 B 135.41 % | 757.244 M -39.88 % | 1.259 B 171.57 % | 463.767 M 58.39 % | 292.800 M 60.17 % | 182.808 M 120.76 % | 82.808 M -14.28 % | 96.602 M -54.52 % | 212.416 M |
cash and cash equivalents | 0.000 -100.00 % | 39.262 M | 0.000 -100.00 % | 153.200 M | 0.000 -100.00 % | 125.325 M 115.30 % | -818.900 M -647.03 % | 149.700 M 117.13 % | -873.781 M -5 595.48 % | 15.900 M 101.99 % | -797.500 M -3 409.13 % | 24.100 M 103.20 % | -753.398 M -898.58 % | 94.342 M 133.22 % | -284.000 M -2 045.21 % | 14.600 M 107.86 % | -185.806 M -287.88 % | 98.896 M 146.15 % | -214.300 M -1 735.88 % | 13.100 M 105.82 % | -225.181 M -293.41 % | 116.425 M 123.86 % | -487.900 M -883.15 % | 62.300 M 106.99 % | -891.313 M -764.82 % | 134.069 M 121.29 % | -629.728 M -451.92 % | 178.943 M 144.79 % | 73.100 M -58.56 % | 176.420 M -14.75 % | 206.953 M 511.55 % | 33.841 M -66.90 % | 102.236 M |
Cash and short term investments | 654.479 M -4.38 % | 684.473 M -20.34 % | 859.200 M 0.00 % | 859.200 M -9.88 % | 953.435 M 0.00 % | 953.435 M 16.43 % | 818.900 M 0.00 % | 818.900 M -6.28 % | 873.781 M -3.05 % | 901.300 M 13.02 % | 797.500 M 0.00 % | 797.500 M 5.85 % | 753.398 M 0.00 % | 753.398 M 165.28 % | 284.000 M 0.00 % | 284.000 M 52.85 % | 185.806 M 0.00 % | 185.804 M -13.30 % | 214.300 M 0.00 % | 214.300 M -4.83 % | 225.181 M 0.00 % | 225.181 M -53.85 % | 487.900 M 0.00 % | 487.900 M -45.26 % | 891.313 M 0.00 % | 891.313 M 41.54 % | 629.728 M -2.02 % | 642.710 M 75.65 % | 365.900 M 1.86 % | 359.228 M 23.97 % | 289.761 M 122.14 % | 130.443 M -58.54 % | 314.652 M |
Total current assets | 0.000 -100.00 % | 4.409 B | 0.000 -100.00 % | 4.663 B 389.06 % | 953.435 M -78.12 % | 4.357 B 432.03 % | 818.900 M -81.78 % | 4.495 B 414.40 % | 873.781 M -76.68 % | 3.747 B 369.86 % | 797.500 M -80.80 % | 4.154 B 451.30 % | 753.398 M -71.95 % | 2.685 B 845.60 % | 284.000 M -88.59 % | 2.490 B 1 239.84 % | 185.806 M -91.18 % | 2.106 B 882.86 % | 214.300 M -92.22 % | 2.753 B 1 122.66 % | 225.181 M -91.51 % | 2.652 B 443.57 % | 487.900 M -83.75 % | 3.002 B 236.85 % | 891.313 M -59.02 % | 2.175 B 245.38 % | 629.728 M -76.74 % | 2.707 B 61.18 % | 1.680 B -8.53 % | 1.836 B -7.26 % | 1.980 B 22.88 % | 1.611 B -46.16 % | 2.993 B |
Inventory | 0.000 -100.00 % | 2.276 B | 0.000 -100.00 % | 2.655 B | 0.000 -100.00 % | 2.305 B | 0.000 -100.00 % | 2.629 B | 0.000 -100.00 % | 1.789 B | 0.000 -100.00 % | 2.532 B | 0.000 -100.00 % | 1.083 B | 0.000 -100.00 % | 1.481 B | 0.000 -100.00 % | 1.016 B | 0.000 -100.00 % | 1.688 B | 0.000 -100.00 % | 1.522 B | 0.000 -100.00 % | 1.799 B | 0.000 -100.00 % | 536.656 M | 0.000 -100.00 % | 924.526 M 69.08 % | 546.800 M -5.40 % | 578.002 M -29.21 % | 816.462 M -3.46 % | 845.684 M -46.91 % | 1.593 B |
Net receivables | 0.000 -100.00 % | 1.400 B | 0.000 -100.00 % | 863.800 M | 0.000 -100.00 % | 1.010 B | 0.000 -100.00 % | 802.400 M | 0.000 -100.00 % | 1.005 B | 0.000 -100.00 % | 803.900 M | 0.000 -100.00 % | 789.189 M | 0.000 -100.00 % | 700.800 M | 0.000 -100.00 % | 820.253 M | 0.000 -100.00 % | 802.100 M | 0.000 -100.00 % | 832.719 M | 0.000 -100.00 % | 708.900 M | 0.000 -100.00 % | 616.878 M | 0.000 -100.00 % | 870.957 M | 0.000 -100.00 % | 624.660 M 1.38 % | 616.161 M -1.30 % | 624.307 M -39.23 % | 1.027 B |
Tax assets | 0.000 -100.00 % | 223.885 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 203.600 M | 0.000 -100.00 % | 885.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 269.300 M | 0.000 -100.00 % | 86.900 M | 0.000 -100.00 % | 201.100 M | 0.000 -100.00 % | 345.624 M | 0.000 -100.00 % | 633.500 M | 0.000 -100.00 % | 990.892 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 111.009 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 775.642 M | 0.000 -100.00 % | 562.000 M | 0.000 -100.00 % | 754.017 M | 0.000 -100.00 % | 712.700 M | 0.000 -100.00 % | 345.057 M | 0.000 -100.00 % | 565.200 M | 0.000 -100.00 % | 296.414 M | 0.000 -100.00 % | 419.500 M | 0.000 -100.00 % | 462.928 M | 0.000 -100.00 % | 379.900 M | 0.000 -100.00 % | 283.947 M | 0.000 -100.00 % | 455.800 M | 0.000 -100.00 % | 177.873 M | 0.000 -100.00 % | 367.946 M 16.88 % | 314.800 M -4.55 % | 329.792 M 61.59 % | 204.096 M -14.20 % | 237.866 M | 0.000 |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 130.416 M | 0.000 | 0.000 | 0.000 -100.00 % | 138.116 M | 0.000 -100.00 % | 51.200 M | 0.000 -100.00 % | 144.070 M | 0.000 -100.00 % | 16.500 M | 0.000 -100.00 % | 67.087 M | 0.000 | 0.000 | 0.000 -100.00 % | 44.984 M | 0.000 | 0.000 | 0.000 -100.00 % | 74.153 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 130.378 M | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 -100.00 % | 325.700 M | 0.000 -100.00 % | 333.000 M | 0.000 -100.00 % | 340.300 M | 0.000 -100.00 % | 326.600 M | 0.000 -100.00 % | 333.400 M | 0.000 -100.00 % | 340.279 M | 0.000 -100.00 % | 347.200 M | 0.000 -100.00 % | 353.994 M | 0.000 | 0.000 | 0.000 -100.00 % | 367.709 M | 0.000 | 0.000 | 0.000 -100.00 % | 283.773 M | 0.000 -100.00 % | 40.657 M | 0.000 | 0.000 | 0.000 -100.00 % | 135.714 M | 0.000 |
Minority interest | 0.000 -100.00 % | 197.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 200.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 71.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 105.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 49.000 K | 0.000 -100.00 % | 45.000 K -37.50 % | 72.000 K -33.33 % | 108.000 K 3.85 % | 104.000 K -88.56 % | 909.000 K | 0.000 |
Capital lease obligations | 0.000 -100.00 % | 144.586 M | 0.000 -100.00 % | 140.800 M | 0.000 -100.00 % | 137.503 M | 0.000 -100.00 % | 136.700 M | 0.000 -100.00 % | 135.666 M | 0.000 -100.00 % | 118.700 M | 0.000 -100.00 % | 113.545 M | 0.000 -100.00 % | 113.100 M | 0.000 -100.00 % | 107.496 M | 0.000 | 0.000 | 0.000 -100.00 % | 108.824 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -40.657 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 197.000 K -99.92 % | 250.084 M 249 984.00 % | 100.000 K -100.00 % | 5.155 B 3 391 018.42 % | 152.000 K -99.94 % | 250.084 M 249 984.00 % | 100.000 K -100.00 % | 4.724 B 4 414 572.90 % | 107.000 K -99.96 % | 250.084 M 249 984.00 % | 100.000 K | 0.000 -100.00 % | 84.000 K -99.97 % | 250.084 M 249 984.00 % | 100.000 K | 0.000 -100.00 % | 71.000 K | 0.000 -100.00 % | 100.000 K | 0.000 -100.00 % | 105.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 49.000 K 101.05 % | -4.687 M -10 515.56 % | 45.000 K -100.00 % | 2.256 B 5.14 % | 2.145 B 24 519.49 % | 8.714 M 0.00 % | 8.714 M -99.42 % | 1.507 B -51.03 % | 3.078 B |
Deferred tax liabilities non current | 0.000 -100.00 % | 608.562 M | 0.000 -100.00 % | 387.200 M | 0.000 -100.00 % | 357.257 M | 0.000 -100.00 % | 302.300 M | 0.000 -100.00 % | 291.000 M | 0.000 -100.00 % | 242.100 M | 0.000 -100.00 % | 238.824 M | 0.000 -100.00 % | 228.000 M | 0.000 -100.00 % | 222.029 M | 0.000 -100.00 % | 213.800 M | 0.000 -100.00 % | 211.176 M | 0.000 -100.00 % | 229.000 M | 0.000 -100.00 % | 315.756 M | 0.000 -100.00 % | 281.238 M 14.37 % | 245.900 M 7.44 % | 228.872 M 17.07 % | 195.501 M 91.09 % | 102.307 M -34.57 % | 156.356 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 10.300 B | 0.000 -100.00 % | 10.516 B | 0.000 -100.00 % | 10.217 B | 0.000 -100.00 % | 10.273 B | 0.000 -100.00 % | 9.533 B | 0.000 -100.00 % | 9.876 B | 0.000 -100.00 % | 8.488 B | 0.000 -100.00 % | 8.265 B | 0.000 -100.00 % | 7.972 B | 0.000 -100.00 % | 8.227 B | 0.000 -100.00 % | 7.997 B | 0.000 -100.00 % | 7.573 B | 0.000 -100.00 % | 5.926 B | 0.000 -100.00 % | 5.391 B 29.98 % | 4.148 B -1.97 % | 4.231 B -0.74 % | 4.263 B 16.15 % | 3.670 B -46.56 % | 6.868 B |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-06-30 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2013-03-31 | 2012-09-30 |
2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 100.00 % | -824.000 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 | 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 -100.00 % | 15.100 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 | 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 | 0.000 100.00 % | -839.100 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -50.100 M -78.86 % | -28.011 M 74.02 % | -107.800 M 14.10 % | -125.500 M 9.19 % | -138.200 M -16.31 % | -118.820 M -71.95 % | -69.100 M -116.89 % | 409.200 M 483.51 % | -106.700 M 27.87 % | -147.931 M -10.81 % | -133.500 M 16.87 % | -160.600 M 16.18 % | -191.600 M 2.82 % | -197.151 M 25.69 % | -265.300 M -56.52 % | -169.500 M -75.65 % | -96.500 M -8.70 % | -88.775 M 14.14 % | -103.400 M -250.51 % | -29.500 M -334.13 % | 12.600 M 126.92 % | -46.805 M 23.14 % | -60.900 M 53.05 % | -129.700 M -38.13 % | -93.900 M 36.24 % | -147.269 M -2.34 % | -143.900 M -135.52 % | -61.100 M 2.16 % | -62.450 M |
Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.200 M 184.82 % | -214.800 M -224.88 % | 172.000 M -3.48 % | 178.200 M 1.14 % | 176.200 M -1.56 % | 179.000 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 | 0.000 | 0.000 |
Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -632.200 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 631.400 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 | 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 | 0.000 100.00 % | -800.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 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 -100.00 % | 239.200 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 | 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 -100.00 % | 239.200 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 | 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 -100.00 % | 126.100 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.200 M 21.71 % | 149.700 M -12.97 % | 172.000 M -3.48 % | 178.200 M 1.14 % | 176.200 M -1.56 % | 179.000 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 | 0.000 | 0.000 |
Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 331.900 M 121.71 % | 149.700 M -30.48 % | 215.341 M 396.85 % | 43.341 M 132.14 % | -134.859 M -203.66 % | 130.100 M 366.05 % | -48.900 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 | 0.000 | 0.000 |
Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 155.602 M -53.12 % | 331.900 M 121.71 % | 149.700 M -30.48 % | 215.341 M 396.85 % | 43.341 M -85.85 % | 306.300 M 135.43 % | 130.100 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 | 0.000 | 0.000 |
Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.200 M 184.82 % | -214.800 M -224.88 % | 172.000 M -3.48 % | 178.200 M 1.14 % | 176.200 M -1.56 % | 179.000 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 | 0.000 | 0.000 |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -632.200 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.200 M 121.51 % | -847.000 M -592.44 % | 172.000 M -3.48 % | 178.200 M 1.14 % | 176.200 M -1.56 % | 179.000 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 | 0.000 | 0.000 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 |