/

Company exports

Pro company pages include CSV downloads for statements, ratios, chart data, and transcript indexes.

CSV downloads

Integration·009150.KS

Samsung Electro-Mechanics Co., Ltd.

KSC · KR

Electronic components manufacturer with package substrate, MLCC, and camera module businesses.

AI relevance

FC-BGA and package substrate capacity supports high-performance processors and AI accelerators.

Integration Materials PCB Packaging

Price

$2270000.00

Change

+70000.00 (+3.18%)

Market cap

$165.01T

52w range

$129200–$2417000

Exchange

KSC

Country

Jason's Chips

Subscribe or sign in with your Substack email for charts, exports, estimates, transcripts, filings, earnings, and news.

Subscribe to Jason's Chips Sign in

Price chart

009150.KS market performance

Daily close for Samsung Electro-Mechanics Co., Ltd.

Latest close: $2,270,000
Range move: +$2,139,700 (+1642.1%)
Range high: $2,270,000
Range low: $130,300
Latest volume: 1.8M
Source: FMP EOD

Downloads

Exports

Download statements, ratios, chart data, and transcript indexes.

CSV

Income statement

12 annual rows

Revenue, gross profit, R&D, operating income, EBITDA, net income, and EPS.

Annual

Balance sheet

12 annual rows

Cash, receivables, inventory, PP&E, assets, debt, liabilities, and equity.

Annual

Cash flow

12 annual rows

Operating cash flow, capital expenditures, and free cash flow.

Annual

Key metrics

12 annual rows

Enterprise value, valuation multiples, returns, yields, and cash conversion.

Annual

Ratios

12 annual rows

Margins, liquidity ratios, valuation ratios, leverage, and per-share metrics.

Annual

Chart data

1223 rows

Five years of daily close and volume data powering the company chart.

Download

Transcript list

0 rows

Available earnings-call transcript dates by fiscal year and quarter.

Download

Street

Analyst expectations

Consensus target

Target range

-- - --

Rating mix

Next FY revenue

$13.68T

2026-12-31

Next FY EPS

$17911.03

$15545.32 - $20639.24

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-31	$13.68T	$13.08T - $14.73T	$17911.03	$15545.32 - $20639.24	$2.62T	$1.43T	$1.35T	$347.76B	25 rev / 18 EPS
2027-12-31	$17.05T	$14.10T - $20.46T	$32255.93	$20926.15 - $53507.62	$3.27T	$1.79T	$2.44T	$433.44B	26 rev / 18 EPS
2028-12-31	$21.20T	$18.75T - $24.26T	$46563.73	$39579.08 - $55306.63	$4.06T	$2.22T	$3.52T	$538.83B	12 rev / 9 EPS
2029-12-31	$28.90T	$25.57T - $33.08T	$0.00	$0.00 - $0.00	$5.54T	$3.03T	$0	$734.68B	25 rev / 10 EPS
2030-12-31	$32.54T	$28.78T - $37.24T	$0.00	$0.00 - $0.00	$6.24T	$3.41T	$0	$827.02B	15 rev / 8 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-06-30	$3.28T	$3.22T - $3.44T	$4138.02	$3799.93 - $4441.27	$629.21B	$344.23B	$321.11B	$83.43B	20 rev / 4 EPS
2026-09-30	$3.54T	$3.36T - $3.93T	$5690.98	$5255.31 - $6224.70	$678.20B	$371.03B	$441.63B	$89.92B	20 rev / 4 EPS
2026-12-31	$3.58T	$3.46T - $3.87T	$6176.84	$5894.40 - $6816.82	$686.58B	$375.62B	$479.33B	$91.03B	11 rev / 2 EPS
2027-03-31	$3.99T	$3.85T - $4.31T	$7315.48	$6980.97 - $8073.44	$765.29B	$418.68B	$567.69B	$101.47B	11 rev / 2 EPS
2027-06-30	$3.99T	$3.85T - $4.30T	$8101.36	$7730.91 - $8940.74	$764.26B	$418.12B	$628.67B	$101.34B	10 rev / 1 EPS
2027-09-30	$4.39T	$4.23T - $4.73T	$9706.07	$9262.25 - $10711.72	$840.68B	$459.93B	$753.20B	$111.47B	10 rev / 1 EPS
2027-12-31	$4.44T	$4.28T - $4.79T	$10288.62	$9818.16 - $11354.62	$850.41B	$465.25B	$798.41B	$112.76B	11 rev / 2 EPS
2028-03-31	$5.03T	$4.86T - $5.44T	$9343.47	$8916.23 - $10311.55	$965.09B	$527.99B	$725.06B	$127.96B	10 rev / 3 EPS

Price target history

No price target summary on file.

Latest grade actions

No grade actions on file.

Historical rating snapshots

Date	Strong buy	Buy	Hold
2026-06-01	10	16	1
2026-05-01	10	16	1
2026-04-01	10	17	1
2026-03-01	10	17	1
2026-02-01	10	17	1
2026-01-01	10	17	2
2025-12-01	10	15	2
2025-11-01	11	15	2

FinancialsFY 2025

Financials

Revenue

$11.31T

Gross margin

19.7%

Operating income

$913.33B

Free cash flow

$213.63B

Cash + ST investments

$2.72T

Net debt

-$424.01B

ROE

7.4%

ROIC

5.8%

EV / sales

1.7x

EV / EBITDA

10.2x

R&D / revenue

5.8%

Current ratio

1.9x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$11.31T	$2.23T	19.7%	$658.67B	$913.33B	$1.84T	$706.11B	$9346.64
FY 2024	$10.29T	$1.96T	19.0%	$580.40B	$735.01B	$1.71T	$679.13B	$8989.47
FY 2023	$8.91T	$1.72T	19.3%	$509.23B	$660.54B	$1.47T	$422.96B	$5597.00
FY 2022	$9.42T	$2.26T	24.0%	$518.37B	$1.18T	$2.11T	$980.55B	$12979.00
FY 2021	$9.68T	$2.55T	26.3%	$526.15B	$1.49T	$2.33T	$892.45B	$11813.00
FY 2020	$7.75T	$1.97T	25.4%	$433.93B	$912.74B	$1.75T	$603.96B	$7994.49
FY 2019	$8.04T	$2.05T	25.5%	$484.19B	$733.97B	$1.53T	$514.30B	$6807.61
FY 2018	$8.19T	$2.39T	29.1%	$460.58B	$1.02T	$1.78T	$656.24B	$9027.49
FY 2017	$6.84T	$1.41T	20.6%	$321.41B	$306.20B	$950.22B	$161.74B	$2139.00
FY 2016	$6.03T	$1.03T	17.0%	$288.53B	$24.40B	$631.05B	$14.71B	$193.00
FY 2015	$6.18T	$1.31T	21.2%	$303.95B	$301.33B	$795.62B	$11.19B	$146.00
FY 2014	$7.14T	$1.10T	15.4%	$361.34B	$1.68B	$1.51T	$502.70B	$6481.00

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$1.41T	$1.25T	$213.63B
FY 2024	$1.43T	$775.99B	$603.18B
FY 2023	$1.18T	$1.26T	-$76.49B
FY 2022	$1.58T	$1.35T	$230.26B
FY 2021	$1.73T	$875.12B	$856.13B
FY 2020	$1.59T	$783.19B	$804.88B
FY 2019	$1.02T	$1.57T	-$552.65B
FY 2018	$1.56T	$1.21T	$350.93B
FY 2017	$717.68B	$1.54T	-$826.45B
FY 2016	$679.64B	$1.06T	-$379.38B
FY 2015	$537.12B	$1.21T	-$668.46B
FY 2014	$372.64B	$880.83B	-$508.18B

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$2.72T	$1.87T	$2.41T	$6.22T	$14.60T	$2.28T	-$424.01B	$4.80T	$9.54T
FY 2024	$2.03T	$1.49T	$2.25T	$6.05T	$12.79T	$1.64T	-$377.32B	$3.78T	$8.79T
FY 2023	$1.73T	$1.13T	$2.12T	$5.71T	$11.66T	$1.60T	-$72.68B	$3.63T	$7.85T
FY 2022	$1.74T	$1.07T	$1.90T	$5.35T	$11.00T	$1.51T	-$171.83B	$3.30T	$7.54T
FY 2021	$1.24T	$1.32T	$1.82T	$4.76T	$9.94T	$1.08T	-$102.66B	$3.07T	$6.72T
FY 2020	$1.53T	$1.02T	$1.34T	$4.52T	$9.23T	$1.91T	$426.92B	$3.32T	$5.77T
FY 2019	$859.39B	$1.13T	$1.27T	$4.59T	$8.67T	$2.01T	$1.21T	$3.24T	$5.29T
FY 2018	$1.25T	$1.09T	$1.12T	$4.56T	$8.64T	$2.45T	$1.45T	$3.70T	$4.82T
FY 2017	$567.70B	$950.41B	$918.89B	$4.15T	$7.77T	$2.57T	$2.12T	$3.44T	$4.23T
FY 2016	$1.11T	$784.67B	$827.16B	$3.71T	$7.66T	$2.44T	$1.65T	$3.33T	$4.24T
FY 2015	$1.13T	$825.50B	$678.98B	$3.30T	$7.27T	$2.04T	$1.01T	$2.95T	$4.22T
FY 2014	$1.48T	$999.12B	$841.20B	$2.93T	$7.72T	$1.71T	$1.03T	$3.08T	$4.55T

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	19.7%	8.1%	6.2%	1.9x	1.2x	7.4%	5.8%	1.7x	10.2x	1.1%	5.8%	132d
FY 2024	19.0%	7.1%	6.6%	1.9x	1.2x	7.7%	5.4%	0.9x	5.2x	6.4%	5.6%	129d
FY 2023	19.3%	7.4%	4.7%	1.8x	1.1x	5.4%	5.6%	1.3x	8.1x	-0.6%	5.7%	124d
FY 2022	24.0%	12.6%	10.4%	1.9x	1.2x	13.0%	10.6%	1.0x	4.7x	2.3%	5.5%	119d
FY 2021	26.3%	15.4%	9.2%	2.1x	1.2x	13.3%	13.3%	1.5x	6.4x	5.7%	5.4%	113d
FY 2020	25.4%	11.8%	7.8%	2.2x	1.5x	10.5%	9.1%	1.8x	7.9x	6.0%	5.6%	101d
FY 2019	25.5%	9.1%	6.4%	1.9x	1.2x	9.7%	8.7%	1.3x	7.0x	-5.9%	6.0%	113d
FY 2018	29.1%	12.4%	8.0%	1.4x	1.0x	13.6%	10.1%	1.1x	4.9x	4.8%	5.6%	101d
FY 2017	20.6%	4.5%	2.4%	1.0x	0.6x	3.8%	3.1%	1.4x	10.3x	-10.8%	4.7%	94d
FY 2016	17.0%	0.4%	0.2%	1.4x	1.0x	0.3%	0.3%	0.9x	8.7x	-9.9%	4.8%	79d
FY 2015	21.2%	4.9%	0.2%	1.5x	1.2x	0.3%	4.1%	0.9x	7.0x	-14.6%	4.9%	79d
FY 2014	15.4%	0.0%	7.0%	1.7x	1.3x	11.0%	0.0%	0.7x	3.5x	-12.0%	5.1%	78d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+9.9%	+13.9%	+13.5%	+24.3%	+4.0%	+4.0%	-64.6%	-44.2%	+34.2%	+7.2%	+14.1%	+39.2%
FY 2024	+15.5%	+13.9%	+14.0%	+11.3%	+60.6%	+60.6%	+888.6%	+34.2%	+17.3%	+6.2%	+9.7%	+2.5%
FY 2023	-5.5%	-24.0%	-1.8%	-44.2%	-56.9%	-56.9%	-133.2%	+6.6%	-0.5%	+11.5%	+6.0%	+6.1%
FY 2022	-2.6%	-11.2%	-1.5%	-20.4%	+9.9%	+9.9%	-73.1%	-53.7%	+39.5%	+4.6%	+10.6%	+39.0%
FY 2021	+24.8%	+29.4%	+21.3%	+62.9%	+47.8%	+47.8%	+6.4%	-11.7%	-18.8%	+35.9%	+7.8%	-43.2%
FY 2020	-3.6%	-4.0%	-10.4%	+24.4%	+17.4%	+17.4%	+245.6%	+50.2%	+78.4%	+5.2%	+6.4%	-5.2%
FY 2019	-1.9%	-14.1%	+5.1%	-27.9%	-21.6%	-24.6%	-257.5%	-30.3%	-31.0%	+14.0%	+0.3%	-18.0%
FY 2018	+19.8%	+69.5%	+43.3%	+232.5%	+305.7%	+322.0%	+142.5%	+21.8%	+119.5%	+21.4%	+11.3%	-4.5%
FY 2017	+13.4%	+37.2%	+11.4%	+1155.0%	+999.7%	+1008.3%	-117.8%	-45.8%	-48.7%	+11.1%	+1.4%	+5.1%
FY 2016	-2.3%	-21.7%	-5.1%	-91.9%	+31.5%	+32.2%	+43.2%	+12.2%	-1.8%	+21.8%	+5.4%	+19.7%
FY 2015	-13.5%	+19.6%	-15.9%	+17881.4%	-97.8%	-97.7%	-31.5%	-36.9%	-23.8%	-19.3%	-5.8%	+19.2%
FY 2014	-13.5%	-29.1%	+7.6%	-99.6%	+52.2%	+52.2%	-537.6%	+10.5%	+91.6%	-5.3%	+7.4%	+6.7%

Segments

Revenue Mix

Revenue segmentation data unavailable.

Transcripts

No transcripts on file.

Events

Next earnings

2026-07-29EPS est $4138.02

Analyst expectations

Consensus target

Target range

-- - --

Rating mix

Next FY revenue

$13.68T

2026-12-31

Next FY EPS

$17911.03

$15545.32 - $20639.24

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-31	$13.68T	$13.08T - $14.73T	$17911.03	$15545.32 - $20639.24	$2.62T	$1.43T	$1.35T	$347.76B	25 rev / 18 EPS
2027-12-31	$17.05T	$14.10T - $20.46T	$32255.93	$20926.15 - $53507.62	$3.27T	$1.79T	$2.44T	$433.44B	26 rev / 18 EPS
2028-12-31	$21.20T	$18.75T - $24.26T	$46563.73	$39579.08 - $55306.63	$4.06T	$2.22T	$3.52T	$538.83B	12 rev / 9 EPS
2029-12-31	$28.90T	$25.57T - $33.08T	$0.00	$0.00 - $0.00	$5.54T	$3.03T	$0	$734.68B	25 rev / 10 EPS
2030-12-31	$32.54T	$28.78T - $37.24T	$0.00	$0.00 - $0.00	$6.24T	$3.41T	$0	$827.02B	15 rev / 8 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-06-30	$3.28T	$3.22T - $3.44T	$4138.02	$3799.93 - $4441.27	$629.21B	$344.23B	$321.11B	$83.43B	20 rev / 4 EPS
2026-09-30	$3.54T	$3.36T - $3.93T	$5690.98	$5255.31 - $6224.70	$678.20B	$371.03B	$441.63B	$89.92B	20 rev / 4 EPS
2026-12-31	$3.58T	$3.46T - $3.87T	$6176.84	$5894.40 - $6816.82	$686.58B	$375.62B	$479.33B	$91.03B	11 rev / 2 EPS
2027-03-31	$3.99T	$3.85T - $4.31T	$7315.48	$6980.97 - $8073.44	$765.29B	$418.68B	$567.69B	$101.47B	11 rev / 2 EPS
2027-06-30	$3.99T	$3.85T - $4.30T	$8101.36	$7730.91 - $8940.74	$764.26B	$418.12B	$628.67B	$101.34B	10 rev / 1 EPS
2027-09-30	$4.39T	$4.23T - $4.73T	$9706.07	$9262.25 - $10711.72	$840.68B	$459.93B	$753.20B	$111.47B	10 rev / 1 EPS
2027-12-31	$4.44T	$4.28T - $4.79T	$10288.62	$9818.16 - $11354.62	$850.41B	$465.25B	$798.41B	$112.76B	11 rev / 2 EPS
2028-03-31	$5.03T	$4.86T - $5.44T	$9343.47	$8916.23 - $10311.55	$965.09B	$527.99B	$725.06B	$127.96B	10 rev / 3 EPS

Price target history

No price target summary on file.

Latest grade actions

No grade actions on file.

Historical rating snapshots

Date	Strong buy	Buy	Hold
2026-06-01	10	16	1
2026-05-01	10	16	1
2026-04-01	10	17	1
2026-03-01	10	17	1
2026-02-01	10	17	1
2026-01-01	10	17	2
2025-12-01	10	15	2
2025-11-01	11	15	2

Financials

Revenue

$11.31T

Gross margin

19.7%

Operating income

$913.33B

Free cash flow

$213.63B

Cash + ST investments

$2.72T

Net debt

-$424.01B

ROE

7.4%

ROIC

5.8%

EV / sales

1.7x

EV / EBITDA

10.2x

R&D / revenue

5.8%

Current ratio

1.9x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$11.31T	$2.23T	19.7%	$658.67B	$913.33B	$1.84T	$706.11B	$9346.64
FY 2024	$10.29T	$1.96T	19.0%	$580.40B	$735.01B	$1.71T	$679.13B	$8989.47
FY 2023	$8.91T	$1.72T	19.3%	$509.23B	$660.54B	$1.47T	$422.96B	$5597.00
FY 2022	$9.42T	$2.26T	24.0%	$518.37B	$1.18T	$2.11T	$980.55B	$12979.00
FY 2021	$9.68T	$2.55T	26.3%	$526.15B	$1.49T	$2.33T	$892.45B	$11813.00
FY 2020	$7.75T	$1.97T	25.4%	$433.93B	$912.74B	$1.75T	$603.96B	$7994.49
FY 2019	$8.04T	$2.05T	25.5%	$484.19B	$733.97B	$1.53T	$514.30B	$6807.61
FY 2018	$8.19T	$2.39T	29.1%	$460.58B	$1.02T	$1.78T	$656.24B	$9027.49
FY 2017	$6.84T	$1.41T	20.6%	$321.41B	$306.20B	$950.22B	$161.74B	$2139.00
FY 2016	$6.03T	$1.03T	17.0%	$288.53B	$24.40B	$631.05B	$14.71B	$193.00
FY 2015	$6.18T	$1.31T	21.2%	$303.95B	$301.33B	$795.62B	$11.19B	$146.00
FY 2014	$7.14T	$1.10T	15.4%	$361.34B	$1.68B	$1.51T	$502.70B	$6481.00

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$1.41T	$1.25T	$213.63B
FY 2024	$1.43T	$775.99B	$603.18B
FY 2023	$1.18T	$1.26T	-$76.49B
FY 2022	$1.58T	$1.35T	$230.26B
FY 2021	$1.73T	$875.12B	$856.13B
FY 2020	$1.59T	$783.19B	$804.88B
FY 2019	$1.02T	$1.57T	-$552.65B
FY 2018	$1.56T	$1.21T	$350.93B
FY 2017	$717.68B	$1.54T	-$826.45B
FY 2016	$679.64B	$1.06T	-$379.38B
FY 2015	$537.12B	$1.21T	-$668.46B
FY 2014	$372.64B	$880.83B	-$508.18B

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$2.72T	$1.87T	$2.41T	$6.22T	$14.60T	$2.28T	-$424.01B	$4.80T	$9.54T
FY 2024	$2.03T	$1.49T	$2.25T	$6.05T	$12.79T	$1.64T	-$377.32B	$3.78T	$8.79T
FY 2023	$1.73T	$1.13T	$2.12T	$5.71T	$11.66T	$1.60T	-$72.68B	$3.63T	$7.85T
FY 2022	$1.74T	$1.07T	$1.90T	$5.35T	$11.00T	$1.51T	-$171.83B	$3.30T	$7.54T
FY 2021	$1.24T	$1.32T	$1.82T	$4.76T	$9.94T	$1.08T	-$102.66B	$3.07T	$6.72T
FY 2020	$1.53T	$1.02T	$1.34T	$4.52T	$9.23T	$1.91T	$426.92B	$3.32T	$5.77T
FY 2019	$859.39B	$1.13T	$1.27T	$4.59T	$8.67T	$2.01T	$1.21T	$3.24T	$5.29T
FY 2018	$1.25T	$1.09T	$1.12T	$4.56T	$8.64T	$2.45T	$1.45T	$3.70T	$4.82T
FY 2017	$567.70B	$950.41B	$918.89B	$4.15T	$7.77T	$2.57T	$2.12T	$3.44T	$4.23T
FY 2016	$1.11T	$784.67B	$827.16B	$3.71T	$7.66T	$2.44T	$1.65T	$3.33T	$4.24T
FY 2015	$1.13T	$825.50B	$678.98B	$3.30T	$7.27T	$2.04T	$1.01T	$2.95T	$4.22T
FY 2014	$1.48T	$999.12B	$841.20B	$2.93T	$7.72T	$1.71T	$1.03T	$3.08T	$4.55T

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	19.7%	8.1%	6.2%	1.9x	1.2x	7.4%	5.8%	1.7x	10.2x	1.1%	5.8%	132d
FY 2024	19.0%	7.1%	6.6%	1.9x	1.2x	7.7%	5.4%	0.9x	5.2x	6.4%	5.6%	129d
FY 2023	19.3%	7.4%	4.7%	1.8x	1.1x	5.4%	5.6%	1.3x	8.1x	-0.6%	5.7%	124d
FY 2022	24.0%	12.6%	10.4%	1.9x	1.2x	13.0%	10.6%	1.0x	4.7x	2.3%	5.5%	119d
FY 2021	26.3%	15.4%	9.2%	2.1x	1.2x	13.3%	13.3%	1.5x	6.4x	5.7%	5.4%	113d
FY 2020	25.4%	11.8%	7.8%	2.2x	1.5x	10.5%	9.1%	1.8x	7.9x	6.0%	5.6%	101d
FY 2019	25.5%	9.1%	6.4%	1.9x	1.2x	9.7%	8.7%	1.3x	7.0x	-5.9%	6.0%	113d
FY 2018	29.1%	12.4%	8.0%	1.4x	1.0x	13.6%	10.1%	1.1x	4.9x	4.8%	5.6%	101d
FY 2017	20.6%	4.5%	2.4%	1.0x	0.6x	3.8%	3.1%	1.4x	10.3x	-10.8%	4.7%	94d
FY 2016	17.0%	0.4%	0.2%	1.4x	1.0x	0.3%	0.3%	0.9x	8.7x	-9.9%	4.8%	79d
FY 2015	21.2%	4.9%	0.2%	1.5x	1.2x	0.3%	4.1%	0.9x	7.0x	-14.6%	4.9%	79d
FY 2014	15.4%	0.0%	7.0%	1.7x	1.3x	11.0%	0.0%	0.7x	3.5x	-12.0%	5.1%	78d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+9.9%	+13.9%	+13.5%	+24.3%	+4.0%	+4.0%	-64.6%	-44.2%	+34.2%	+7.2%	+14.1%	+39.2%
FY 2024	+15.5%	+13.9%	+14.0%	+11.3%	+60.6%	+60.6%	+888.6%	+34.2%	+17.3%	+6.2%	+9.7%	+2.5%
FY 2023	-5.5%	-24.0%	-1.8%	-44.2%	-56.9%	-56.9%	-133.2%	+6.6%	-0.5%	+11.5%	+6.0%	+6.1%
FY 2022	-2.6%	-11.2%	-1.5%	-20.4%	+9.9%	+9.9%	-73.1%	-53.7%	+39.5%	+4.6%	+10.6%	+39.0%
FY 2021	+24.8%	+29.4%	+21.3%	+62.9%	+47.8%	+47.8%	+6.4%	-11.7%	-18.8%	+35.9%	+7.8%	-43.2%
FY 2020	-3.6%	-4.0%	-10.4%	+24.4%	+17.4%	+17.4%	+245.6%	+50.2%	+78.4%	+5.2%	+6.4%	-5.2%
FY 2019	-1.9%	-14.1%	+5.1%	-27.9%	-21.6%	-24.6%	-257.5%	-30.3%	-31.0%	+14.0%	+0.3%	-18.0%
FY 2018	+19.8%	+69.5%	+43.3%	+232.5%	+305.7%	+322.0%	+142.5%	+21.8%	+119.5%	+21.4%	+11.3%	-4.5%
FY 2017	+13.4%	+37.2%	+11.4%	+1155.0%	+999.7%	+1008.3%	-117.8%	-45.8%	-48.7%	+11.1%	+1.4%	+5.1%
FY 2016	-2.3%	-21.7%	-5.1%	-91.9%	+31.5%	+32.2%	+43.2%	+12.2%	-1.8%	+21.8%	+5.4%	+19.7%
FY 2015	-13.5%	+19.6%	-15.9%	+17881.4%	-97.8%	-97.7%	-31.5%	-36.9%	-23.8%	-19.3%	-5.8%	+19.2%
FY 2014	-13.5%	-29.1%	+7.6%	-99.6%	+52.2%	+52.2%	-537.6%	+10.5%	+91.6%	-5.3%	+7.4%	+6.7%