1450.T

Tanaken 1450.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 12.286 B 15.08 % 10.676 B -5.07 % 11.246 B 14.47 % 9.824 B 9.02 % 9.011 B 35.27 % 6.662 B
Net income 1.576 B 44.58 % 1.090 B 0.32 % 1.087 B 12.34 % 967.393 M -1.51 % 982.268 M 78.27 % 551.000 M
Income before tax 2.337 B 41.79 % 1.649 B 3.01 % 1.600 B 11.58 % 1.434 B -1.69 % 1.459 B 75.56 % 831.000 M
Income before tax ratio 0.19 23.22 % 0.15 8.50 % 0.14 -2.52 % 0.15 -9.82 % 0.16 29.79 % 0.12
EBITDA 2.390 B 40.38 % 1.702 B 4.17 % 1.634 B 11.29 % 1.469 B -1.36 % 1.489 B 81.34 % 821.000 M
Net income ratio 0.13 25.64 % 0.10 5.67 % 0.10 -1.86 % 0.10 -9.66 % 0.11 31.79 % 0.08
Ratio EBITDA 0.19 21.99 % 0.16 9.72 % 0.15 -2.78 % 0.15 -9.52 % 0.17 34.06 % 0.12
Gross profit ratio 0.27 13.73 % 0.23 13.03 % 0.21 -4.73 % 0.22 -5.70 % 0.23 9.14 % 0.21
Weighted average shs out dil 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.700 M
Weighted average shs out 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.700 M
EPS diluted 181.21 44.59 % 125.33 0.32 % 124.93 12.34 % 111.21 -50.75 % 225.83 256.14 % 63.41
Earnings per share 181.21 44.59 % 125.33 0.32 % 124.93 12.34 % 111.21 -50.75 % 225.83 256.14 % 63.41
Gross profit 3.275 B 30.88 % 2.502 B 7.30 % 2.332 B 9.06 % 2.138 B 2.80 % 2.080 B 47.62 % 1.409 B
Income tax expense 761.185 M 36.34 % 558.283 M 8.69 % 513.624 M 10.01 % 466.871 M -2.05 % 476.629 M 70.22 % 280.000 M
Cost of revenue 9.011 B 10.24 % 8.174 B -8.30 % 8.914 B 15.98 % 7.686 B 10.89 % 6.931 B 31.95 % 5.253 B
General and administrative expenses 104.000 M 186.14 % 36.346 M -52.80 % 77.000 M -30.00 % 110.000 M 3.77 % 106.000 M -27.40 % 146.000 M
Selling and marketing expenses 842.000 M 3.32 % 814.906 M 21.45 % 671.000 M 14.51 % 586.000 M 12.91 % 519.000 M 15.85 % 448.000 M
Other expenses 0.000 -100.00 % 42.838 M 81.14 % 23.649 M -2.13 % 24.164 M 14.07 % 21.183 M 311.83 % -10.000 M
Operating expenses 946.524 M 5.86 % 894.090 M 15.87 % 771.649 M 7.15 % 720.164 M 11.45 % 646.183 M 10.65 % 584.000 M
Cost and expenses 9.958 B 9.81 % 9.068 B -6.37 % 9.685 B 15.21 % 8.406 B 10.94 % 7.578 B 29.82 % 5.837 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 946.524 M 11.19 % 851.252 M 13.80 % 748.000 M 7.47 % 696.000 M 11.36 % 625.000 M 5.22 % 594.000 M
Interest income 10.124 M 7.83 % 9.389 M 0.42 % 9.350 M 26.11 % 7.414 M -9.13 % 8.159 M 3.44 % 7.888 M
Interest expense 1.100 M -13.79 % 1.276 M -42.18 % 2.207 M -14.22 % 2.573 M 27.00 % 2.026 M 12.31 % 1.804 M
Depreciation and amortization 51.369 M -2.43 % 52.648 M 65.76 % 31.762 M 0.10 % 31.731 M 13.91 % 27.857 M 11.43 % 25.000 M
Operating income 2.328 B 44.78 % 1.608 B 3.03 % 1.561 B 10.07 % 1.418 B -1.09 % 1.434 B 80.13 % 796.000 M
Operating income ratio 0.19 25.81 % 0.15 8.53 % 0.14 -3.85 % 0.14 -9.28 % 0.16 33.17 % 0.12
Total other income expenses net 9.115 M -77.40 % 40.323 M 2.14 % 39.478 M 145.27 % 16.096 M -35.75 % 25.051 M -27.88 % 34.735 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.116 B -71.42 % -2.401 B -5.21 % -2.282 B 23.31 % -2.976 B -110.91 % -1.411 B 2.37 % -1.445 B
Total investments 241.968 M 8.87 % 222.249 M -41.78 % 381.731 M 7.54 % 354.973 M -1.94 % 361.985 M 16.64 % 310.342 M
Total debt 0.000 0.000 0.000 0.000 -100.00 % 300.000 M 0.000
Accumulated other comprehensive income loss 98.275 M 22.84 % 80.000 M 60.00 % 50.000 M 19.05 % 42.000 M 0.000 -100.00 % 41.342 M
Retained earnings 7.579 B 19.12 % 6.363 B 13.21 % 5.621 B 15.86 % 4.851 B 16.07 % 4.180 B 24.42 % 3.360 B
Common stock 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M
Total equity 8.223 B 17.64 % 6.990 B 12.43 % 6.217 B 14.30 % 5.439 B 13.75 % 4.782 B 21.14 % 3.947 B
Other non current liabilities 115.298 M 18.75 % 97.094 M 24.45 % 78.020 M -22.29 % 100.398 M 18.14 % 84.979 M 4.60 % 81.245 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 115.298 M 18.75 % 97.094 M 24.45 % 78.020 M -22.29 % 100.398 M 18.14 % 84.979 M -9.78 % 94.194 M
Other current liabilities 839.667 M 325.16 % 197.495 M 11.08 % 177.797 M 38.23 % 128.628 M 129.42 % -437.220 M -382.75 % 154.630 M
Deferred revenue 674.648 M 6 169.38 % 10.761 M -74.95 % 42.955 M 1 087.91 % 3.616 M -99.38 % 582.315 M 24 924.28 % 2.327 M
Short term debt 0.000 0.000 0.000 0.000 -100.00 % 300.000 M 0.000
Total current liabilities 3.045 B 49.84 % 2.032 B 17.96 % 1.723 B 14.03 % 1.511 B -29.50 % 2.143 B 79.84 % 1.192 B
Total liabilities 3.160 B 48.42 % 2.129 B 18.24 % 1.801 B 11.77 % 1.611 B -27.68 % 2.228 B 73.27 % 1.286 B
Other non current assets 145.465 M 40.51 % 103.530 M -12.99 % 118.988 M 323.25 % 28.113 M 8.01 % 26.028 M -5.24 % 27.467 M
Long term investments 241.968 M 8.87 % 222.249 M 10.50 % 201.132 M 15.34 % 174.376 M -3.87 % 181.391 M 39.79 % 129.759 M
Intangible assets 21.496 M -29.71 % 30.582 M -17.31 % 36.983 M 40.21 % 26.376 M 6.75 % 24.708 M 147.08 % 10.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 21.496 M -29.71 % 30.582 M -17.31 % 36.983 M 40.21 % 26.376 M 6.75 % 24.708 M 147.08 % 10.000 M
Property plant equipment net 975.422 M -0.70 % 982.311 M 4.50 % 939.994 M 1.93 % 922.207 M -0.72 % 928.870 M 0.91 % 920.536 M
Total non current assets 1.434 B 3.59 % 1.384 B 4.19 % 1.329 B 11.98 % 1.186 B -0.57 % 1.193 B 5.53 % 1.131 B
Other current assets 224.191 M -18.20 % 274.083 M -10.57 % 306.477 M 33.01 % 230.425 M 29.15 % 178.419 M 24.30 % 143.539 M
Short term investments 0.000 0.000 -100.00 % 180.599 M 0.00 % 180.597 M 0.000 -100.00 % 180.583 M
cash and cash equivalents 4.116 B 71.43 % 2.401 B 5.20 % 2.282 B -23.31 % 2.976 B 73.93 % 1.711 B 18.38 % 1.445 B
Cash and short term investments 4.116 B 71.42 % 2.401 B 5.21 % 2.282 B -23.31 % 2.976 B 73.93 % 1.711 B 5.23 % 1.626 B
Total current assets 9.949 B 28.63 % 7.735 B 15.63 % 6.689 B 14.07 % 5.864 B 0.82 % 5.816 B 41.79 % 4.102 B
Inventory 56.526 M 47.04 % 38.443 M 17.36 % 32.757 M -17.95 % 39.925 M -9.11 % 43.928 M 91.47 % 22.943 M
Net receivables 5.553 B 10.58 % 5.021 B 23.45 % 4.068 B 55.40 % 2.618 B -32.59 % 3.883 B 68.11 % 2.310 B
Tax assets 49.484 M 8.67 % 45.537 M 44.70 % 31.470 M -10.90 % 35.321 M 9.86 % 32.151 M -25.00 % 42.867 M
Other assets 0.000 -100.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.000
Account payables 1.531 B 5.42 % 1.452 B 27.62 % 1.138 B 4.65 % 1.087 B -10.24 % 1.211 B 44.09 % 840.565 M
Tax payables 0.000 -100.00 % 371.956 M 2.11 % 364.284 M 25.02 % 291.372 M -40.13 % 486.652 M 150.81 % 194.034 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 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
Other total stockholders equity 248.290 M -0.07 % 248.469 M 0.00 % 248.469 M -0.03 % 248.540 M -18.40 % 304.568 M 22.36 % 248.918 M
Deferred tax liabilities non current 40.066 M 11.36 % 35.978 M 60.61 % 22.401 M 20.72 % 18.556 M 0.000 -100.00 % 12.949 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 11.383 B 24.82 % 9.119 B 13.74 % 8.018 B 13.72 % 7.050 B 0.58 % 7.009 B 33.95 % 5.233 B
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 350.250 M 155.58 % -630.179 M 55.09 % -1.403 B -234.43 % 1.044 B 190.58 % -1.152 B -287.98 % -297.000 M
Accounts receivables -531.125 M 44.27 % -953.000 M 34.28 % -1.450 B -214.62 % 1.265 B 180.42 % -1.573 B -426.09 % -299.000 M
Inventory -18.082 M -218.01 % -5.686 M -179.32 % 7.168 M 79.07 % 4.003 M 119.08 % -20.984 M -204.92 % 20.000 M
Accounts payables 78.651 M -74.97 % 314.213 M 521.63 % 50.547 M 140.76 % -123.997 M -133.46 % 370.581 M 34.97 % 274.575 M
Other working capital 820.806 M 5 642.31 % 14.294 M 234.95 % -10.592 M 89.58 % -101.671 M -242.57 % 71.315 M 496.19 % -18.000 M
Other non cash items 163.723 M 129.23 % -560.172 M -987.58 % 63.112 M 145.12 % -139.886 M -184.20 % 166.133 M -65.68 % 484.000 M
Net cash provided by operating activities 2.142 B 319.26 % 510.813 M 329.89 % -222.200 M -111.68 % 1.903 B 7 931.71 % 23.688 M -96.90 % 763.000 M
Investments in property plant and equipment -27.270 M 74.82 % -108.307 M -120.85 % -49.041 M -82.05 % -26.938 M 48.60 % -52.412 M -74.71 % -30.000 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -242.389 M 0.74 % -244.199 M 0.46 % -245.326 M -0.44 % -244.257 M 0.01 % -244.285 M -0.18 % -243.854 M
Sales maturities of investments 231.128 M -13.97 % 268.652 M 16.24 % 231.122 M 0.00 % 231.118 M -0.13 % 231.419 M -4.22 % 241.611 M
Other investing activites -39.756 M -199.59 % 39.918 M 143.88 % -90.962 M -4 785.18 % -1.862 M -326.25 % 823.000 K -90.02 % 8.243 M
Net cash used for investing activites -78.287 M -78.18 % -43.936 M 71.51 % -154.207 M -267.69 % -41.939 M 34.93 % -64.455 M -168.56 % -24.000 M
Debt repayment 0.000 0.000 0.000 100.00 % -300.000 M -200.00 % 300.000 M 470.94 % -80.876 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -179.000 K 0.000 100.00 % -71.000 K 0.000 100.00 % -377.000 K -58.40 % -238.000 K
Dividends paid -348.263 M -0.07 % -348.021 M -9.69 % -317.291 M -7.35 % -295.555 M -70.10 % -173.753 M 0.08 % -173.895 M
Other financing activites 0.000 0.000 100.00 % -1.000 K 0.000 100.00 % -1.000 K -111.11 % 9.000 K
Net cash used provided by financing activities -348.442 M -0.12 % -348.021 M -9.66 % -317.363 M 46.71 % -595.555 M -573.15 % 125.869 M 149.36 % -255.000 M
Effect of forex changes on cash 0.000 0.000 100.00 % -1.000 K 0.000 0.000 0.000
Net change in cash 1.715 B 1 342.83 % 118.856 M 117.13 % -693.771 M -154.84 % 1.265 B 1 386.52 % 85.102 M 117.80 % -478.102 M
Cash at beginning of period 2.221 B 5.66 % 2.102 B -24.82 % 2.796 B 82.66 % 1.530 B 5.89 % 1.445 B 50.23 % 962.102 M
Cash at end of period 3.936 B 77.23 % 2.221 B 5.66 % 2.102 B -24.82 % 2.796 B 82.66 % 1.530 B 216.21 % 484.000 M
Operating cash flow 2.142 B 319.26 % 510.813 M 329.89 % -222.200 M -111.68 % 1.903 B 7 931.71 % 23.688 M -96.90 % 763.000 M
Capital expenditure -26.556 M 75.48 % -108.307 M -120.85 % -49.041 M -82.05 % -26.938 M 48.60 % -52.412 M -74.71 % -30.000 M
Free CashFlow 2.115 B 425.48 % 402.506 M 248.39 % -271.241 M -114.46 % 1.876 B 6 629.78 % -28.724 M -103.92 % 733.000 M
2025 2024 2023 2022 2021 2020
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 3.380 B -3.61 % 3.506 B 11.66 % 3.140 B 2.82 % 3.054 B 18.14 % 2.585 B -17.61 % 3.138 B 0.01 % 3.137 B 48.29 % 2.116 B -7.45 % 2.286 B 10.07 % 2.077 B -34.01 % 3.147 B -8.73 % 3.448 B
Net income 311.594 M -37.19 % 496.062 M 24.33 % 399.000 M 4.45 % 382.000 M 27.76 % 299.000 M -40.32 % 500.981 M 92.46 % 260.303 M 85.26 % 140.507 M -25.44 % 188.441 M 148.08 % 75.961 M -77.79 % 341.965 M -10.60 % 382.490 M
Income before tax 499.339 M -17.37 % 604.302 M -5.73 % 641.000 M 4.74 % 612.000 M 27.77 % 479.000 M -30.11 % 685.348 M 64.76 % 415.963 M 82.59 % 227.810 M -28.67 % 319.395 M 1 163.30 % -30.038 M -105.46 % 550.383 M -11.18 % 619.655 M
Income before tax ratio 0.15 -14.27 % 0.17 -15.57 % 0.20 1.87 % 0.20 8.15 % 0.19 -15.17 % 0.22 64.74 % 0.13 23.13 % 0.11 -22.93 % 0.14 1 066.02 % -0.01 -108.27 % 0.17 -2.68 % 0.18
EBITDA 511.976 M -12.28 % 583.618 M -10.79 % 654.194 M 4.85 % 623.950 M 26.05 % 495.000 M -28.25 % 689.856 M 65.85 % 415.963 M 81.12 % 229.663 M -30.42 % 330.093 M 1 794.52 % -19.480 M -103.49 % 558.957 M -9.85 % 620.000 M
Net income ratio 0.09 -34.83 % 0.14 11.34 % 0.13 1.59 % 0.13 8.14 % 0.12 -27.56 % 0.16 92.44 % 0.08 24.93 % 0.07 -19.43 % 0.08 125.38 % 0.04 -66.34 % 0.11 -2.04 % 0.11
Ratio EBITDA 0.15 -8.99 % 0.17 -20.10 % 0.21 1.98 % 0.20 6.69 % 0.19 -12.91 % 0.22 65.83 % 0.13 22.14 % 0.11 -24.82 % 0.14 1 639.49 % -0.01 -105.28 % 0.18 -1.22 % 0.18
Gross profit ratio 0.22 -11.46 % 0.25 -8.67 % 0.28 2.60 % 0.27 -1.69 % 0.27 -7.60 % 0.30 51.82 % 0.19 -5.57 % 0.21 -10.74 % 0.23 175.75 % 0.08 -62.89 % 0.23 0.07 % 0.23
Weighted average shs out dil 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M
Weighted average shs out 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M 0.00 % 8.699 M
EPS diluted 35.82 -37.19 % 57.03 24.33 % 45.87 4.63 % 43.84 27.18 % 34.47 -40.15 % 57.59 92.48 % 29.92 85.26 % 16.15 -25.45 % 21.66 148.08 % 8.73 -77.79 % 39.31 -10.59 % 43.97
Earnings per share 35.82 -37.19 % 57.03 24.33 % 45.87 4.63 % 43.84 27.18 % 34.47 -40.15 % 57.59 92.48 % 29.92 85.26 % 16.15 -25.45 % 21.66 148.08 % 8.73 -77.79 % 39.31 -10.59 % 43.97
Gross profit 752.841 M -14.66 % 882.125 M 1.98 % 865.000 M 5.49 % 820.000 M 16.15 % 706.000 M -23.87 % 927.360 M 51.83 % 610.779 M 40.03 % 436.172 M -17.39 % 527.977 M 203.52 % 173.951 M -75.51 % 710.231 M -8.67 % 777.643 M
Income tax expense 187.745 M 73.45 % 108.240 M -55.27 % 242.000 M 5.22 % 230.000 M 27.78 % 180.000 M -2.37 % 184.366 M 18.44 % 155.660 M 78.30 % 87.303 M -33.33 % 130.954 M 223.54 % -106.000 M -150.86 % 208.418 M -12.12 % 237.166 M
Cost of revenue 2.627 B 0.10 % 2.624 B 15.34 % 2.275 B 1.84 % 2.234 B 18.89 % 1.879 B -14.99 % 2.210 B -12.52 % 2.526 B 50.43 % 1.679 B -4.47 % 1.758 B -7.61 % 1.903 B -21.91 % 2.437 B -8.75 % 2.670 B
General and administrative expenses 0.000 -100.00 % 104.000 M 0.000 0.000 0.000 -100.00 % 95.000 M 0.000 0.000 0.000 -100.00 % 77.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 175.000 M 0.000 0.000 0.000 -100.00 % 103.000 M 0.000 0.000 0.000 -100.00 % 124.000 M 0.000 0.000
Other expenses 0.000 -100.00 % 34.946 M 0.000 0.000 0.000 -100.00 % 41.959 M 9 342.07 % -454.000 K -226.46 % 359.000 K 0.000 -100.00 % 21.333 M 0.000 0.000
Operating expenses 258.591 M -17.63 % 313.946 M 36.50 % 230.000 M 7.98 % 213.000 M -4.91 % 224.000 M -6.65 % 239.959 M 10.81 % 216.546 M 1.49 % 213.359 M -4.85 % 224.226 M 0.19 % 223.797 M 33.81 % 167.256 M 1.73 % 164.404 M
Cost and expenses 2.885 B -1.79 % 2.938 B 17.28 % 2.505 B 2.37 % 2.447 B 16.36 % 2.103 B -14.17 % 2.450 B -10.68 % 2.743 B 44.92 % 1.893 B -4.51 % 1.982 B -6.79 % 2.127 B -18.33 % 2.604 B -8.14 % 2.835 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 258.591 M -7.32 % 279.000 M 21.30 % 230.000 M 7.98 % 213.000 M -4.91 % 224.000 M 13.13 % 198.000 M -8.76 % 217.000 M 1.88 % 213.000 M -4.91 % 224.000 M 11.44 % 201.000 M 20.18 % 167.256 M 1.73 % 164.404 M
Interest income 2.070 M 6 172.72 % 33.000 K -99.31 % 4.816 M 50.27 % 3.205 M 54.83 % 2.070 M 1 012.90 % 186.000 K -95.93 % 4.574 M 64.00 % 2.789 M 51.58 % 1.840 M 1 021.95 % 164.000 K -96.21 % 4.323 M 54.84 % 2.792 M
Interest expense 0.000 0.000 0.000 0.000 0.000 -100.00 % 475.000 K 0.000 -100.00 % 775.000 K 2 880.77 % 26.000 K -98.46 % 1.688 M 225.24 % 519.000 K 0.000
Depreciation and amortization 12.637 M -6.34 % 13.492 M 3.78 % 13.000 M 2.84 % 12.641 M 2.81 % 12.296 M 399.84 % 2.460 M 0.000 0.000 -100.00 % 15.881 M -26.13 % 21.499 M 166.97 % 8.053 M 5.35 % 7.644 M
Operating income 494.250 M -13.01 % 568.179 M -10.52 % 635.000 M 4.61 % 607.000 M 25.93 % 482.000 M -29.88 % 687.396 M 74.36 % 394.234 M 76.94 % 222.812 M -26.65 % 303.751 M 709.34 % -49.849 M -109.18 % 542.975 M -11.46 % 613.239 M
Operating income ratio 0.15 -9.75 % 0.16 -19.87 % 0.20 1.75 % 0.20 6.59 % 0.19 -14.89 % 0.22 74.34 % 0.13 19.32 % 0.11 -20.74 % 0.13 653.59 % -0.02 -113.91 % 0.17 -2.99 % 0.18
Total other income expenses net 5.089 M -85.91 % 36.123 M 502.05 % 6.000 M 20.00 % 5.000 M 266.67 % -3.000 M -46.48 % -2.048 M -109.43 % 21.729 M 334.84 % 4.997 M -68.06 % 15.644 M -21.03 % 19.811 M 167.43 % 7.408 M 15.46 % 6.416 M
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Net debt -5.019 B -21.93 % -4.116 B -7.11 % -3.843 B -21.50 % -3.163 B 4.38 % -3.308 B -37.76 % -2.401 B 15.67 % -2.847 B 0.83 % -2.871 B -200.87 % -954.294 M 58.19 % -2.282 B -226.80 % 1.800 B 240.86 % -1.278 B
Total investments 267.987 M 10.75 % 241.968 M -2.76 % 248.828 M -38.72 % 406.034 M 93.49 % 209.844 M -5.58 % 222.249 M 4.19 % 213.305 M -50.88 % 434.281 M 85.10 % 234.614 M 16.65 % 201.132 M -35.12 % 310.000 M -17.35 % 375.086 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 400.000 M 0.000 -100.00 % 900.000 M 0.000
Accumulated other comprehensive income loss 103.066 M 4.88 % 98.275 M 6.82 % 92.000 M 17.95 % 78.000 M 9.86 % 71.000 M -11.25 % 80.000 M 6.67 % 75.000 M -8.54 % 82.000 M 15.49 % 71.000 M 42.00 % 50.000 M 11.11 % 45.000 M -11.82 % 51.032 M
Retained earnings 7.425 B -2.04 % 7.579 B 6.83 % 7.095 B 5.96 % 6.696 B 6.05 % 6.314 B -0.77 % 6.363 B 8.55 % 5.862 B 4.65 % 5.602 B 2.57 % 5.461 B -2.84 % 5.621 B 1.38 % 5.544 B 6.56 % 5.203 B
Common stock 297.156 M 0.00 % 297.156 M 0.05 % 297.000 M 0.00 % 297.000 M -0.05 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.00 % 297.156 M 0.05 % 297.000 M -0.05 % 297.156 M
Total equity 8.073 B -1.82 % 8.223 B 6.34 % 7.733 B 5.64 % 7.320 B 5.61 % 6.931 B -0.85 % 6.990 B 7.81 % 6.484 B 4.08 % 6.230 B 2.47 % 6.079 B -2.22 % 6.217 B 1.34 % 6.135 B 5.79 % 5.799 B
Other non current liabilities 128.811 M 11.72 % 115.298 M -1.45 % 117.000 M 12.81 % 103.710 M 3.16 % 100.530 M 3.54 % 97.094 M 4.38 % 93.018 M 5.08 % 88.523 M 6.17 % 83.381 M 49.91 % 55.619 M 0.000 -100.00 % 77.851 M
Long term debt 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 non current liabilities 128.811 M 11.72 % 115.298 M -1.45 % 117.000 M 12.81 % 103.710 M 3.16 % 100.530 M 3.54 % 97.094 M 4.38 % 93.018 M 5.08 % 88.523 M 6.17 % 83.381 M 6.87 % 78.020 M -4.30 % 81.522 M 4.72 % 77.851 M
Other current liabilities 474.352 M -43.51 % 839.667 M 41.29 % 594.274 M -0.99 % 600.228 M 115.95 % 277.943 M 40.73 % 197.495 M 47.05 % 134.309 M -8.92 % 147.469 M -46.38 % 275.037 M 54.69 % 177.797 M 108.75 % -2.032 B -1 199.73 % 184.807 M
Deferred revenue 432.353 M -35.91 % 674.648 M 343.67 % 152.060 M 8.37 % 140.312 M 266.88 % 38.245 M 255.40 % 10.761 M 1 405.03 % 715.000 K -98.84 % 61.410 M -80.01 % 307.180 M 615.12 % 42.955 M 106.79 % -633.000 M -1 557.55 % 43.429 M
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 400.000 M 0.000 100.00 % -1.347 B 0.000
Total current liabilities 2.524 B -17.10 % 3.045 B 44.44 % 2.108 B 14.13 % 1.847 B 13.38 % 1.629 B -19.84 % 2.032 B 26.05 % 1.612 B 2.72 % 1.569 B -20.91 % 1.984 B 15.18 % 1.723 B 91.41 % 900.000 M -57.68 % 2.127 B
Total liabilities 2.653 B -16.05 % 3.160 B 42.03 % 2.225 B 13.99 % 1.952 B 12.85 % 1.730 B -18.76 % 2.129 B 24.87 % 1.705 B 2.85 % 1.658 B -19.81 % 2.068 B 14.82 % 1.801 B 100.08 % 900.000 M -59.17 % 2.204 B
Other non current assets 145.262 M -0.14 % 145.465 M 0.85 % 144.242 M -0.95 % 145.621 M 38.94 % 104.812 M 1.24 % 103.530 M -12.47 % 118.278 M -0.47 % 118.831 M -0.68 % 119.647 M 0.55 % 118.988 M 15 293.01 % 773.000 K -97.43 % 30.052 M
Long term investments 267.987 M 10.75 % 241.968 M -2.76 % 248.828 M 10.38 % 225.432 M 7.43 % 209.844 M -5.58 % 222.249 M 4.19 % 213.305 M -15.92 % 253.681 M 8.13 % 234.614 M 16.65 % 201.132 M -35.12 % 310.000 M 59.39 % 194.489 M
Intangible assets 19.195 M -10.70 % 21.496 M -10.43 % 24.000 M -4.00 % 25.000 M -10.71 % 28.000 M -8.44 % 30.582 M -7.46 % 33.046 M -5.63 % 35.018 M 0.33 % 34.903 M -5.62 % 36.983 M 42.24 % 26.000 M 0.00 % 26.000 M
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
Goodwill and intangible assets 19.195 M -10.70 % 21.496 M -10.43 % 24.000 M -4.00 % 25.000 M -10.71 % 28.000 M -8.44 % 30.582 M -7.46 % 33.046 M -5.63 % 35.018 M 0.33 % 34.903 M -5.62 % 36.983 M 42.24 % 26.000 M 0.00 % 26.000 M
Property plant equipment net 968.713 M -0.69 % 975.422 M 0.53 % 970.236 M -0.65 % 976.623 M -0.48 % 981.313 M -0.10 % 982.311 M -1.08 % 993.083 M -2.19 % 1.015 B -0.95 % 1.025 B 9.05 % 939.994 M 3.30 % 910.000 M -0.47 % 914.259 M
Total non current assets 1.436 B 0.13 % 1.434 B 2.05 % 1.405 B 0.00 % 1.405 B 2.76 % 1.367 B -1.22 % 1.384 B 1.15 % 1.368 B -5.29 % 1.445 B 0.22 % 1.442 B 8.52 % 1.329 B 4.28 % 1.274 B 6.47 % 1.197 B
Other current assets 231.851 M 3.42 % 224.191 M -4.19 % 234.000 M 26.49 % 185.000 M 12.90 % 163.867 M -40.21 % 274.083 M 5.06 % 260.870 M 15.37 % 226.124 M -8.29 % 246.562 M -19.55 % 306.477 M -19.30 % 379.781 M 5.16 % 361.148 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 180.599 M 0.000 -100.00 % 180.597 M
cash and cash equivalents 5.019 B 21.93 % 4.116 B 7.11 % 3.843 B 21.50 % 3.163 B -4.38 % 3.308 B 37.76 % 2.401 B -15.67 % 2.847 B -0.83 % 2.871 B 112.00 % 1.354 B -40.66 % 2.282 B 353.60 % -900.000 M -170.43 % 1.278 B
Cash and short term investments 5.019 B 21.93 % 4.116 B 7.11 % 3.843 B 21.50 % 3.163 B -4.40 % 3.308 B 37.78 % 2.401 B -15.67 % 2.847 B -0.83 % 2.871 B 112.00 % 1.354 B -40.66 % 2.282 B 353.60 % -900.000 M -161.71 % 1.458 B
Total current assets 9.290 B -6.62 % 9.949 B 16.33 % 8.553 B 8.72 % 7.867 B 7.86 % 7.294 B -5.70 % 7.735 B 13.41 % 6.821 B 5.87 % 6.443 B -3.91 % 6.705 B 0.23 % 6.689 B 843.26 % -900.000 M -113.22 % 6.807 B
Inventory 32.913 M -41.77 % 56.526 M 37.87 % 41.000 M 78.26 % 23.000 M -35.87 % 35.866 M -6.70 % 38.443 M -38.50 % 62.513 M -24.25 % 82.523 M 100.71 % 41.115 M 25.52 % 32.757 M -31.76 % 48.000 M 36.99 % 35.039 M
Net receivables 4.007 B -27.84 % 5.553 B 25.20 % 4.435 B -1.36 % 4.496 B 18.76 % 3.786 B -24.61 % 5.021 B 37.57 % 3.650 B 11.87 % 3.263 B -35.56 % 5.063 B 24.47 % 4.068 B -36.34 % 6.390 B 29.02 % 4.953 B
Tax assets 34.550 M -30.18 % 49.484 M 179.67 % 17.694 M -45.26 % 32.324 M -25.33 % 43.289 M -4.94 % 45.537 M 323.88 % 10.743 M -51.37 % 22.091 M -19.83 % 27.554 M -12.44 % 31.470 M 15.58 % 27.227 M -14.28 % 31.761 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K -100.00 % 8.990 B 0.000
Account payables 1.618 B 5.68 % 1.531 B 12.40 % 1.362 B 23.07 % 1.106 B -2.08 % 1.130 B -22.17 % 1.452 B 5.23 % 1.380 B 21.66 % 1.134 B 0.68 % 1.126 B -0.98 % 1.138 B -25.83 % 1.534 B 4.51 % 1.468 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 182.812 M -50.85 % 371.956 M 282.05 % 97.358 M -57.01 % 226.463 M 24.41 % 182.034 M -50.03 % 364.284 M -7.74 % 394.828 M -8.34 % 430.751 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -2.247 B 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 248.290 M 0.00 % 248.290 M 0.03 % 248.217 M 0.00 % 248.217 M -0.10 % 248.469 M 0.00 % 248.469 M 0.00 % 248.469 M 0.00 % 248.469 M 0.00 % 248.469 M 0.00 % 248.469 M 0.17 % 248.054 M -0.17 % 248.468 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 22.401 M 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -81.522 M 0.000
Total assets 10.726 B -5.77 % 11.383 B 14.31 % 9.958 B 7.40 % 9.272 B 7.04 % 8.662 B -5.02 % 9.119 B 11.36 % 8.189 B 3.82 % 7.888 B -3.18 % 8.147 B 1.61 % 8.018 B -14.38 % 9.364 B 16.99 % 8.004 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -311.000 M 37.30 % -496.000 M -24.31 % -399.000 M -4.45 % -382.000 M -27.76 % -299.000 M 40.32 % -501.000 M -91.95 % -261.000 M -86.43 % -140.000 M 25.53 % -188.000 M -147.37 % -76.000 M 77.78 % -342.000 M 10.47 % -382.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020