1787.T

Nakabohtec Corrosion Protecting Co.,Ltd. 1787.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 14.726 B 6.86 % 13.780 B -2.67 % 14.158 B 9.67 % 12.910 B -0.80 % 13.014 B 18.10 % 11.019 B
Net income 1.047 B 25.43 % 834.899 M -7.16 % 899.246 M 17.73 % 763.789 M -15.27 % 901.473 M 93.45 % 466.000 M
Income before tax 1.498 B 24.37 % 1.204 B -6.16 % 1.283 B 17.13 % 1.096 B -16.03 % 1.305 B 96.51 % 664.000 M
Income before tax ratio 0.10 16.38 % 0.09 -3.58 % 0.09 6.80 % 0.08 -15.35 % 0.10 66.39 % 0.06
EBITDA 1.623 B 25.68 % 1.291 B -10.16 % 1.437 B 23.74 % 1.161 B -14.48 % 1.358 B 93.71 % 701.000 M
Net income ratio 0.07 17.38 % 0.06 -4.61 % 0.06 7.35 % 0.06 -14.59 % 0.07 63.80 % 0.04
Ratio EBITDA 0.11 17.61 % 0.09 -7.69 % 0.10 12.82 % 0.09 -13.79 % 0.10 64.02 % 0.06
Gross profit ratio 0.26 4.99 % 0.24 1.46 % 0.24 1.13 % 0.24 -5.31 % 0.25 9.82 % 0.23
Weighted average shs out dil 2.461 M -0.04 % 2.462 M -0.07 % 2.464 M 0.72 % 2.446 M -0.73 % 2.464 M -1.95 % 2.513 M
Weighted average shs out 2.461 M -0.04 % 2.462 M -0.07 % 2.464 M 0.72 % 2.446 M -0.73 % 2.464 M -1.95 % 2.513 M
EPS diluted 425.54 25.62 % 338.75 -7.19 % 365.00 16.92 % 312.19 -14.66 % 365.80 97.26 % 185.44
Earnings per share 425.54 25.62 % 338.75 -7.19 % 365.00 16.92 % 312.19 -14.66 % 365.80 97.26 % 185.44
Gross profit 3.785 B 12.19 % 3.373 B -1.24 % 3.416 B 10.91 % 3.080 B -6.06 % 3.279 B 29.70 % 2.528 B
Income tax expense 450.635 M 21.96 % 369.480 M -3.82 % 384.162 M 15.74 % 331.921 M -17.71 % 403.356 M 103.72 % 198.000 M
Cost of revenue 10.996 B 5.66 % 10.407 B -3.12 % 10.742 B 9.29 % 9.830 B 0.98 % 9.735 B 14.65 % 8.491 B
General and administrative expenses 157.000 M -6.86 % 168.569 M -4.76 % 177.000 M 9.26 % 162.000 M 5.88 % 153.000 M 4.79 % 146.000 M
Selling and marketing expenses 39.920 M 52.08 % 26.249 M -23.06 % 34.117 M 55.52 % 21.938 M -7.64 % 23.753 M 39.72 % 17.000 M
Other expenses -69.802 M -8.78 % -64.166 M -36.67 % -46.950 M 24.32 % -62.039 M -6.35 % -58.333 M 26.16 % -79.000 M
Operating expenses 2.327 B 5.94 % 2.197 B 1.28 % 2.169 B 7.54 % 2.017 B 0.66 % 2.004 B 5.90 % 1.892 B
Cost and expenses 13.268 B 5.27 % 12.604 B -2.38 % 12.912 B 8.99 % 11.847 B 0.92 % 11.738 B 13.05 % 10.383 B
Research and development expenses 201.495 M 8.33 % 186.000 M -7.46 % 201.000 M 24.07 % 162.000 M 5.88 % 153.000 M 1.32 % 151.000 M
Selling general and administrative expenses 2.196 B 5.81 % 2.075 B 2.98 % 2.015 B 5.11 % 1.917 B 0.42 % 1.909 B 4.89 % 1.820 B
Interest income 14.530 M 115.23 % 6.751 M 57.07 % 4.298 M -56.52 % 9.886 M -27.98 % 13.727 M -32.45 % 20.320 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 124.678 M 9.26 % 114.115 M -22.57 % 147.384 M 49.93 % 98.303 M 18.80 % 82.746 M 3.43 % 80.000 M
Operating income 1.457 B 23.88 % 1.177 B -5.64 % 1.247 B 17.29 % 1.063 B -16.64 % 1.275 B 105.34 % 621.000 M
Operating income ratio 0.10 15.93 % 0.09 -3.05 % 0.09 6.95 % 0.08 -15.97 % 0.10 73.86 % 0.06
Total other income expenses net 40.390 M 44.89 % 27.877 M -23.82 % 36.592 M 11.86 % 32.713 M 10.16 % 29.695 M -30.94 % 43.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -1.279 B -27.21 % -1.005 B 30.76 % -1.452 B -58.99 % -913.259 M -60.45 % -569.202 M 3.20 % -588.000 M
Total investments 3.032 B 587.39 % 441.104 M 40.89 % 313.095 M -0.91 % 315.960 M -0.93 % 318.926 M -90.98 % 3.537 B
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 374.825 M 87.41 % 200.000 M 69.49 % 118.000 M -87.37 % 934.503 M -0.92 % 943.180 M 1 373.72 % 64.000 M
Retained earnings 6.481 B 7.58 % 6.024 B -9.32 % 6.643 B 21.67 % 5.460 B -1.33 % 5.534 B -4.28 % 5.781 B
Common stock 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.04 % 866.000 M
Total equity 8.731 B 5.21 % 8.298 B 3.61 % 8.009 B 4.80 % 7.642 B 2.53 % 7.454 B 4.67 % 7.121 B
Other non current liabilities 905.526 M -11.74 % 1.026 B -5.36 % 1.084 B 2.90 % 1.054 B -2.02 % 1.075 B 0.000
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 905.526 M -11.74 % 1.026 B -5.36 % 1.084 B 2.90 % 1.054 B -2.02 % 1.075 B 21 054.46 % 5.083 M
Other current liabilities 1.400 B 72.24 % 813.112 M 3.00 % 789.464 M -1.98 % 805.425 M -15.27 % 950.584 M 12.53 % 844.711 M
Deferred revenue 275.845 M 237.36 % 81.765 M -56.44 % 187.720 M 108.39 % 90.083 M 214.05 % 28.684 M -28.80 % 40.289 M
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.510 B 25.14 % 2.006 B -13.77 % 2.326 B 7.45 % 2.165 B -20.50 % 2.723 B 12.38 % 2.423 B
Total liabilities 3.416 B 12.72 % 3.030 B -11.14 % 3.410 B 5.96 % 3.218 B -15.27 % 3.798 B 74 624.00 % 5.083 M
Other non current assets 170.725 M -23.47 % 223.078 M -20.85 % 281.849 M -18.11 % 344.201 M 206.03 % 112.474 M 371.66 % -41.402 M
Long term investments 394.880 M -10.48 % 441.104 M 40.89 % 313.095 M -0.91 % 315.960 M -0.93 % 318.926 M -8.35 % 348.000 M
Intangible assets 21.610 M -13.56 % 25.000 M 8.70 % 23.000 M -17.86 % 28.000 M 12.00 % 25.000 M 13.64 % 22.000 M
GoodWill 0.000 0.000 -100.00 % 33.000 K -91.95 % 410.000 K 45.39 % 282.000 K 0.000
Goodwill and intangible assets 21.610 M -13.56 % 25.000 M 8.54 % 23.033 M -18.93 % 28.410 M 12.37 % 25.282 M 14.92 % 22.000 M
Property plant equipment net 723.816 M 0.47 % 720.462 M -3.84 % 749.236 M 10.44 % 678.417 M 3.04 % 658.422 M 7.06 % 615.000 M
Total non current assets 1.780 B -5.04 % 1.875 B -1.76 % 1.908 B 0.12 % 1.906 B 11.56 % 1.709 B 16.63 % 1.465 B
Other current assets 111.932 M -2.44 % 114.731 M -3.28 % 118.627 M -33.00 % 177.058 M 203.83 % 58.275 M -7.50 % 63.000 M
Short term investments 2.637 B -9.79 % 2.924 B 48.70 % 1.966 B -18.49 % 2.412 B -1.63 % 2.452 B -23.11 % 3.189 B
cash and cash equivalents 1.279 B 27.26 % 1.005 B -30.78 % 1.452 B 58.99 % 913.259 M 60.45 % 569.202 M -3.20 % 588.000 M
Cash and short term investments 3.916 B -0.31 % 3.929 B 14.97 % 3.417 B 2.77 % 3.325 B 10.06 % 3.021 B -20.02 % 3.777 B
Total current assets 10.366 B 9.65 % 9.453 B -0.60 % 9.511 B 6.22 % 8.954 B -6.17 % 9.543 B 4.74 % 9.111 B
Inventory 1.007 B 15.22 % 873.607 M 10.86 % 788.054 M 4.70 % 752.681 M 38.72 % 542.604 M 17.96 % 460.000 M
Net receivables 5.331 B 17.52 % 4.536 B -12.54 % 5.187 B 10.38 % 4.699 B -20.64 % 5.921 B 23.08 % 4.811 B
Tax assets 469.336 M 0.88 % 465.243 M -14.04 % 541.242 M 0.40 % 539.085 M -9.17 % 593.529 M 13.83 % 521.402 M
Other assets 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 0.000
Account payables 833.746 M 36.40 % 611.272 M -21.89 % 782.575 M -14.49 % 915.222 M -8.80 % 1.003 B -22.99 % 1.303 B
Tax payables 0.000 -100.00 % 499.647 M -11.78 % 566.354 M 59.98 % 354.009 M -52.17 % 740.191 M 215.06 % 234.940 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 -100.00 % 750.996 M 0.000 0.000 0.000 0.000
Other total stockholders equity 1.008 B 164.81 % 380.829 M 0.00 % 380.828 M -0.06 % 381.064 M 245.22 % 110.384 M -73.08 % 410.000 M
Deferred tax liabilities non current 103.429 M -5.91 % 109.930 M 48.45 % 74.050 M 3.50 % 71.543 M 0.000 -100.00 % 43.176 M
Other liabilities 0.000 100.00 % -1.591 M 0.000 0.000 0.000 100.00 % -2.423 B
Total assets 12.146 B 7.22 % 11.328 B -0.80 % 11.419 B 5.15 % 10.860 B -3.48 % 11.252 B 6.39 % 10.576 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 -604.647 M -352.08 % 239.867 M 170.29 % -341.260 M -150.38 % 677.346 M 180.54 % -841.000 M -902.62 % -83.880 M
Accounts receivables -794.788 M -222.28 % 650.000 M 233.47 % -487.000 M -139.85 % 1.222 B 210.09 % -1.110 B -1 335.87 % 89.815 M
Inventory -132.944 M -55.40 % -85.552 M -141.86 % -35.373 M 83.16 % -210.077 M -155.85 % -82.111 M -142.87 % -33.809 M
Accounts payables 222.473 M 229.87 % -171.302 M -29.14 % -132.647 M -50.29 % -88.260 M 0.000 100.00 % -91.918 M
Other working capital 100.612 M 165.64 % -153.279 M -148.74 % 314.452 M 227.65 % -246.342 M -170.18 % 351.000 M 831.74 % -47.968 M
Other non cash items 125.253 M 222.85 % 38.796 M -67.01 % 117.612 M 156.03 % -209.899 M -40.01 % -149.920 M -221.88 % -46.576 M
Net cash provided by operating activities 692.496 M -43.59 % 1.228 B 49.22 % 822.736 M -38.08 % 1.329 B 18 621.75 % -7.174 M -101.72 % 416.546 M
Investments in property plant and equipment -125.746 M -79.64 % -70.000 M 62.09 % -184.662 M -67.86 % -110.009 M 3.71 % -114.250 M 12.28 % -130.240 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -11.979 M -22.91 % -9.746 M 9.46 % -10.764 M -12.83 % -9.540 M -14.64 % -8.322 M -2.29 % -8.136 M
Sales maturities of investments 23.524 M 0.000 0.000 0.000 0.000 0.000
Other investing activites 1.000 K 100.01 % -9.610 M -195.10 % 10.105 M 109.65 % -104.695 M -10 469 400.00 % -1.000 K 0.000
Net cash used for investing activites -114.200 M -27.80 % -89.356 M 51.78 % -185.321 M 17.36 % -224.244 M -82.95 % -122.573 M 11.42 % -138.376 M
Debt repayment 0.000 100.00 % -907.000 K 58.34 % -2.177 M 0.00 % -2.177 M 0.00 % -2.177 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -599.000 K 0.000 100.00 % -236.000 K 47.44 % -449.000 K 99.85 % -300.524 M -97.47 % -152.191 M
Dividends paid -590.041 M 5.93 % -627.245 M -15.73 % -542.006 M 32.07 % -797.943 M -146.02 % -324.343 M -2.76 % -315.642 M
Other financing activites 0.000 0.000 0.000 0.000 100.00 % -1.000 K 99.96 % -2.817 M
Net cash used provided by financing activities -590.640 M 5.97 % -628.152 M -15.38 % -544.419 M 32.00 % -800.569 M -27.67 % -627.045 M -33.23 % -470.650 M
Effect of forex changes on cash -1.000 K 0.000 100.00 % -1.000 K 0.000 100.00 % -2.000 K 0.000
Net change in cash -12.345 M -102.42 % 510.169 M 448.60 % 92.995 M -69.40 % 303.937 M 140.16 % -756.794 M -293.18 % -192.480 M
Cash at beginning of period 3.929 B 14.92 % 3.418 B 2.80 % 3.325 B 10.06 % 3.021 B -20.03 % 3.778 B -4.85 % 3.971 B
Cash at end of period 3.916 B -0.31 % 3.929 B 14.92 % 3.418 B 2.80 % 3.325 B 10.06 % 3.021 B -20.03 % 3.778 B
Operating cash flow 692.496 M -43.59 % 1.228 B 49.22 % 822.736 M -38.08 % 1.329 B 18 621.75 % -7.174 M -101.72 % 416.546 M
Capital expenditure -121.590 M -52.73 % -79.609 M 56.89 % -184.662 M -67.86 % -110.009 M 3.71 % -114.250 M 12.28 % -130.240 M
Free CashFlow 570.906 M -50.27 % 1.148 B 79.93 % 638.074 M -47.64 % 1.219 B 1 103.71 % -121.424 M -142.41 % 286.306 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 1.727 B -70.21 % 5.798 B 55.86 % 3.720 B 5.15 % 3.538 B 111.98 % 1.669 B -69.54 % 5.479 B 62.72 % 3.367 B 13.09 % 2.978 B 52.22 % 1.956 B -65.08 % 5.602 B 59.07 % 3.522 B 8.86 % 3.235 B
Net income -254.671 M -141.00 % 621.094 M 56.84 % 396.000 M 48.07 % 267.438 M 213.32 % -236.000 M -146.06 % 512.373 M 38.20 % 370.738 M 475.74 % 64.393 M 157.18 % -112.605 M -115.11 % 745.034 M 143.83 % 305.553 M 524.98 % 48.890 M
Income before tax -355.708 M -140.75 % 873.002 M 53.70 % 568.000 M 46.81 % 386.899 M 217.60 % -329.000 M -145.53 % 722.605 M 34.54 % 537.110 M 440.94 % 99.292 M 164.21 % -154.627 M -114.78 % 1.046 B 138.78 % 438.128 M 478.83 % 75.692 M
Income before tax ratio -0.21 -236.77 % 0.15 -1.39 % 0.15 39.62 % 0.11 155.48 % -0.20 -249.47 % 0.13 -17.32 % 0.16 378.34 % 0.03 142.19 % -0.08 -142.33 % 0.19 50.11 % 0.12 431.71 % 0.02
EBITDA -326.310 M -133.16 % 984.036 M 83.78 % 535.444 M 28.24 % 417.546 M 232.77 % -314.500 M -143.80 % 718.027 M 35.38 % 530.368 M 319.05 % 126.563 M 198.17 % -128.921 M -112.67 % 1.017 B 135.76 % 431.445 M 295.82 % 109.000 M
Net income ratio -0.15 -237.64 % 0.11 0.63 % 0.11 40.83 % 0.08 153.46 % -0.14 -251.21 % 0.09 -15.07 % 0.11 409.12 % 0.02 137.57 % -0.06 -143.28 % 0.13 53.28 % 0.09 474.11 % 0.02
Ratio EBITDA -0.19 -211.31 % 0.17 17.91 % 0.14 21.96 % 0.12 162.63 % -0.19 -243.80 % 0.13 -16.80 % 0.16 270.56 % 0.04 164.49 % -0.07 -136.30 % 0.18 48.21 % 0.12 263.60 % 0.03
Gross profit ratio 0.15 -42.92 % 0.27 -10.39 % 0.30 14.89 % 0.26 89.76 % 0.14 -43.23 % 0.24 -23.89 % 0.31 49.48 % 0.21 10.21 % 0.19 -33.22 % 0.29 5.21 % 0.27 40.17 % 0.19
Weighted average shs out dil 2.460 M -0.01 % 2.461 M -0.01 % 2.461 M 0.00 % 2.461 M -0.01 % 2.461 M -0.04 % 2.462 M 0.00 % 2.462 M 0.00 % 2.462 M 0.00 % 2.462 M -0.03 % 2.463 M -0.03 % 2.464 M 0.00 % 2.464 M
Weighted average shs out 2.460 M -0.01 % 2.461 M -0.01 % 2.461 M 0.00 % 2.461 M -0.01 % 2.461 M -0.04 % 2.462 M 0.00 % 2.462 M 0.00 % 2.462 M 0.00 % 2.462 M -0.03 % 2.463 M -0.03 % 2.464 M 0.00 % 2.464 M
EPS diluted -103.51 -141.02 % 252.37 56.84 % 160.91 48.07 % 108.67 213.33 % -95.89 -146.11 % 207.96 38.38 % 150.28 474.68 % 26.15 157.17 % -45.74 -115.12 % 302.51 143.90 % 124.03 524.84 % 19.85
Earnings per share -103.51 -141.02 % 252.37 56.84 % 160.91 48.07 % 108.67 213.33 % -95.89 -146.11 % 207.96 38.38 % 150.28 474.68 % 26.15 157.17 % -45.74 -115.12 % 302.51 143.90 % 124.03 524.84 % 19.85
Gross profit 261.971 M -83.00 % 1.541 B 39.67 % 1.103 B 20.80 % 913.105 M 302.25 % 227.000 M -82.71 % 1.313 B 23.84 % 1.060 B 69.04 % 627.018 M 67.76 % 373.766 M -76.68 % 1.603 B 67.36 % 957.775 M 52.59 % 627.663 M
Income tax expense -101.037 M -140.11 % 251.907 M 46.46 % 172.000 M 43.98 % 119.460 M 28.45 % 93.000 M -55.76 % 210.232 M 26.36 % 166.370 M 376.70 % 34.900 M 183.05 % -42.022 M -113.95 % 301.149 M 127.16 % 132.574 M 394.66 % 26.801 M
Cost of revenue 1.465 B -65.58 % 4.257 B 62.69 % 2.617 B -0.30 % 2.625 B 82.03 % 1.442 B -65.39 % 4.167 B 80.58 % 2.307 B -1.84 % 2.351 B 48.55 % 1.582 B -60.43 % 3.999 B 55.98 % 2.564 B -1.67 % 2.607 B
General and administrative expenses 0.000 -100.00 % 157.000 M 0.000 0.000 0.000 -100.00 % 159.000 M 0.000 0.000 0.000 -100.00 % 177.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 39.000 M 0.000 0.000 0.000 -100.00 % 25.000 M 0.000 0.000 0.000 -100.00 % 33.000 M 0.000 0.000
Other expenses 0.000 100.00 % -4.000 M 0.000 -100.00 % 805.000 K 180.50 % -1.000 M -9 900.00 % -10.000 K 0.000 0.000 -100.00 % 3.027 M 193.88 % 1.030 M 0.000 0.000
Operating expenses 634.194 M 5.78 % 599.564 M 10.01 % 545.000 M 0.74 % 541.000 M -4.92 % 569.000 M -4.30 % 594.586 M 12.28 % 529.571 M -1.46 % 537.438 M 0.41 % 535.228 M -6.57 % 572.843 M 8.84 % 526.330 M -5.99 % 559.869 M
Cost and expenses 2.100 B -56.77 % 4.857 B 53.61 % 3.162 B -0.10 % 3.165 B 57.39 % 2.011 B -57.76 % 4.761 B 67.83 % 2.837 B -1.77 % 2.888 B 36.38 % 2.118 B -53.68 % 4.572 B 47.95 % 3.090 B -2.43 % 3.167 B
Research and development expenses 0.000 -100.00 % 4.000 M 0.000 0.000 0.000 -100.00 % 52.000 M 26.83 % 41.000 M -16.33 % 49.000 M 11.36 % 44.000 M -78.11 % 201.000 M 310.20 % 49.000 M -5.77 % 52.000 M
Selling general and administrative expenses 634.194 M 5.78 % 599.564 M 10.01 % 545.000 M 0.89 % 540.195 M -5.23 % 570.000 M 5.05 % 542.596 M 11.06 % 488.571 M 0.03 % 488.438 M -8.70 % 535.000 M 27.68 % 419.000 M -12.22 % 477.330 M -6.01 % 507.869 M
Interest income 7.917 M 131.09 % 3.426 M 9.04 % 3.142 M -22.19 % 4.038 M 2.91 % 3.924 M 159.18 % 1.514 M -1.82 % 1.542 M -12.59 % 1.764 M -8.65 % 1.931 M 110.58 % 917.000 K -7.19 % 988.000 K -11.79 % 1.120 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 29.400 M -14.97 % 34.577 M 11.70 % 30.955 M 1.01 % 30.646 M 7.53 % 28.500 M 316 566.67 % 9.000 K -94.61 % 167.000 K -99.39 % 27.271 M -25.79 % 36.750 M 383.70 % -12.954 M -140.88 % 31.689 M -29.87 % 45.188 M
Operating income -372.223 M -139.56 % 940.993 M 68.64 % 558.000 M 49.63 % 372.910 M 209.04 % -342.000 M -147.63 % 718.018 M 35.38 % 530.367 M 492.06 % 89.580 M 155.48 % -161.462 M -115.67 % 1.030 B 138.76 % 431.445 M 536.41 % 67.794 M
Operating income ratio -0.22 -232.78 % 0.16 8.20 % 0.15 42.31 % 0.11 151.44 % -0.20 -256.37 % 0.13 -16.80 % 0.16 423.55 % 0.03 136.45 % -0.08 -144.89 % 0.18 50.09 % 0.12 484.60 % 0.02
Total other income expenses net 16.515 M 124.29 % -67.991 M -779.91 % 10.000 M -28.52 % 13.989 M 7.61 % 13.000 M 183.41 % 4.587 M -31.97 % 6.743 M -30.57 % 9.712 M 42.09 % 6.835 M -57.44 % 16.059 M 140.26 % 6.684 M -15.37 % 7.898 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 -4.644 B -263.09 % -1.279 B -90.60 % -671.000 M -9.45 % -613.045 M 3.76 % -637.000 M 36.64 % -1.005 B -63.31 % -615.647 M 25.54 % -826.817 M -4.13 % -793.986 M 45.32 % -1.452 B 38.46 % -2.359 B -179.85 % -843.036 M
Total investments 4.251 B 40.20 % 3.032 B 14.90 % 2.639 B -11.47 % 2.981 B -33.15 % 4.459 B 910.87 % 441.104 M -85.48 % 3.038 B -9.45 % 3.355 B -16.06 % 3.997 B 1 176.61 % 313.095 M -85.85 % 2.212 B 37.01 % 1.614 B
Total 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
Accumulated other comprehensive income loss 209.027 M -44.23 % 374.825 M 110.58 % 178.000 M -0.17 % 178.304 M -2.03 % 182.000 M -9.00 % 200.000 M 25.00 % 160.000 M -1.84 % 163.000 M 8.67 % 150.000 M 27.12 % 118.000 M -4.76 % 123.902 M -7.64 % 134.146 M
Retained earnings 6.314 B -2.58 % 6.481 B -3.05 % 6.685 B 6.28 % 6.290 B 4.45 % 6.022 B -0.03 % 6.024 B -4.95 % 6.338 B 6.21 % 5.967 B 1.09 % 5.903 B -1.86 % 6.015 B 1.97 % 5.898 B 5.46 % 5.593 B
Common stock 866.350 M 0.00 % 866.350 M 0.04 % 866.000 M -0.04 % 866.350 M 0.04 % 866.000 M -0.04 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M 0.00 % 866.350 M
Total equity 7.770 B -11.01 % 8.731 B 7.65 % 8.110 B 5.12 % 7.715 B 3.55 % 7.451 B -10.21 % 8.298 B 7.15 % 7.744 B 4.97 % 7.378 B 1.05 % 7.301 B -8.84 % 8.009 B 10.17 % 7.270 B 4.23 % 6.974 B
Other non current liabilities 799.743 M -11.68 % 905.526 M -6.55 % 969.000 M -6.04 % 1.031 B 0.22 % 1.029 B 0.45 % 1.024 B 0.16 % 1.023 B -2.47 % 1.049 B 0.77 % 1.041 B -4.00 % 1.084 B -3.22 % 1.120 B 1.20 % 1.107 B
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 799.743 M -11.68 % 905.526 M -6.55 % 969.000 M -6.04 % 1.031 B 0.22 % 1.029 B 0.45 % 1.024 B 0.16 % 1.023 B -2.47 % 1.049 B 0.77 % 1.041 B -4.00 % 1.084 B -3.22 % 1.120 B 1.20 % 1.107 B
Other current liabilities 901.856 M -35.60 % 1.400 B 69.51 % 826.168 M 20.62 % 684.944 M -12.36 % 781.523 M -3.88 % 813.112 M 2.80 % 790.948 M 12.65 % 702.129 M -14.21 % 818.453 M 3.67 % 789.464 M 7.10 % 737.138 M 3.89 % 709.520 M
Deferred revenue 227.099 M -17.67 % 275.845 M -12.94 % 316.832 M 113.88 % 148.132 M 45.98 % 101.477 M 24.11 % 81.765 M -82.24 % 460.328 M 125.88 % 203.794 M 2.30 % 199.204 M 6.12 % 187.720 M -60.31 % 472.910 M 249.30 % 135.388 M
Short 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 current liabilities 1.630 B -35.06 % 2.510 B 22.62 % 2.047 B 26.99 % 1.612 B 4.88 % 1.537 B -23.37 % 2.006 B -5.67 % 2.126 B 30.85 % 1.625 B 1.14 % 1.607 B -30.93 % 2.326 B 16.02 % 2.005 B 19.43 % 1.679 B
Total liabilities 2.430 B -28.87 % 3.416 B 13.25 % 3.016 B 14.10 % 2.643 B 3.01 % 2.566 B -15.32 % 3.030 B -3.78 % 3.149 B 17.78 % 2.674 B 0.99 % 2.647 B -22.37 % 3.410 B 9.12 % 3.125 B 12.19 % 2.786 B
Other non current assets -133.000 K -100.08 % 170.725 M 387 911.36 % 44.000 K -99.99 % 614.471 M 325 016.93 % 189.000 K -99.92 % 223.069 M 76 032.76 % 293.000 K 29.65 % 226.000 K 1 041.67 % -24.000 K -100.01 % 161.930 M 210 198.70 % 77.000 K -92.97 % 1.095 M
Long term investments 606.000 M 53.46 % 394.880 M -34.73 % 605.000 M 775 541.03 % 78.000 K -99.99 % 632.000 M 43.28 % 441.104 M -28.51 % 617.000 M -2.83 % 635.000 M 0.95 % 629.000 M 45.26 % 433.014 M -33.07 % 647.000 M -3.86 % 673.000 M
Intangible assets 19.000 M -12.08 % 21.610 M -1.77 % 22.000 M -3.69 % 22.842 M -4.83 % 24.000 M -4.00 % 25.000 M 47.06 % 17.000 M -10.53 % 19.000 M -9.52 % 21.000 M -8.70 % 23.000 M -8.00 % 25.000 M 4.17 % 24.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 9.000 K -96.55 % 261.000 K 63.13 % 160.000 K 171.19 % 59.000 K 78.79 % 33.000 K 0.000 0.000
Goodwill and intangible assets 19.000 M -12.08 % 21.610 M -1.77 % 22.000 M -3.69 % 22.842 M -4.83 % 24.000 M -4.03 % 25.009 M 44.89 % 17.261 M -9.91 % 19.160 M -9.02 % 21.059 M -8.57 % 23.033 M -7.87 % 25.000 M 4.17 % 24.000 M
Property plant equipment net 762.316 M 5.32 % 723.816 M -0.16 % 725.000 M -3.46 % 751.000 M -1.44 % 762.000 M 5.77 % 720.462 M -0.89 % 726.929 M -1.36 % 736.972 M -1.08 % 745.002 M -0.57 % 749.236 M -2.80 % 770.789 M -2.86 % 793.503 M
Total non current assets 1.948 B 9.40 % 1.780 B -2.55 % 1.827 B -1.95 % 1.863 B -6.31 % 1.989 B 6.09 % 1.875 B -0.53 % 1.885 B -2.31 % 1.929 B -1.99 % 1.969 B 3.15 % 1.908 B -3.37 % 1.975 B -4.94 % 2.078 B
Other current assets 138.219 M 23.48 % 111.932 M -62.44 % 298.000 M -4.96 % 313.542 M 82.29 % 172.000 M 49.26 % 115.239 M -63.69 % 317.375 M 16.40 % 272.655 M 67.70 % 162.585 M -92.20 % 2.084 B 16.06 % 1.795 B -6.31 % 1.916 B
Short term investments 3.645 B 38.21 % 2.637 B 29.66 % 2.034 B -31.77 % 2.981 B -22.11 % 3.827 B 30.93 % 2.923 B 20.74 % 2.421 B -10.99 % 2.720 B -19.24 % 3.368 B 2 908.56 % -119.919 M -107.66 % 1.565 B -3.06 % 1.614 B
cash and cash equivalents 4.644 B 263.09 % 1.279 B 90.60 % 671.000 M 9.45 % 613.045 M -3.76 % 637.000 M -36.64 % 1.005 B 63.31 % 615.647 M -25.54 % 826.817 M 4.13 % 793.986 M -45.32 % 1.452 B -38.46 % 2.359 B 179.85 % 843.036 M
Cash and short term investments 4.644 B 18.58 % 3.916 B 44.77 % 2.705 B -24.74 % 3.594 B -19.49 % 4.464 B 13.65 % 3.928 B 29.38 % 3.036 B -14.38 % 3.546 B 346.61 % 793.986 M -45.32 % 1.452 B -38.46 % 2.359 B -4.00 % 2.458 B
Total current assets 8.252 B -20.40 % 10.366 B 11.47 % 9.299 B 9.46 % 8.495 B 5.82 % 8.028 B -15.08 % 9.453 B 4.94 % 9.008 B 10.91 % 8.122 B 1.79 % 7.980 B -16.10 % 9.511 B 12.96 % 8.420 B 9.60 % 7.682 B
Inventory 1.557 B 54.71 % 1.007 B -53.25 % 2.153 B 34.47 % 1.601 B 8.84 % 1.471 B 68.38 % 873.607 M -62.26 % 2.315 B 59.74 % 1.449 B 8.38 % 1.337 B 69.69 % 788.054 M -59.85 % 1.963 B 35.04 % 1.453 B
Net receivables 1.913 B -64.12 % 5.331 B 28.68 % 4.143 B 38.72 % 2.987 B 55.47 % 1.921 B -57.65 % 4.536 B 35.82 % 3.340 B 17.03 % 2.854 B 23.16 % 2.317 B -55.32 % 5.187 B 34.11 % 3.868 B 11.48 % 3.469 B
Tax assets 560.480 M 19.42 % 469.336 M -1.18 % 474.956 M -0.02 % 475.032 M -16.78 % 570.811 M 22.69 % 465.243 M -11.10 % 523.338 M -2.74 % 538.070 M -6.18 % 573.520 M 5.96 % 541.242 M 1.70 % 532.196 M -9.21 % 586.197 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K -33.33 % 3.000 K 0.000 -100.00 % 1.000 K -50.00 % 2.000 K 0.000 0.000
Account payables 500.972 M -39.91 % 833.746 M -7.77 % 904.000 M 16.07 % 778.860 M 19.09 % 654.000 M 6.99 % 611.272 M -30.15 % 875.104 M 21.69 % 719.102 M 22.08 % 589.019 M -24.73 % 782.575 M -1.55 % 794.931 M -4.66 % 833.822 M
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 499.647 M 0.000 0.000 0.000 -100.00 % 566.354 M 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 750.996 M 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 380.229 M -62.30 % 1.008 B 164.69 % 381.000 M 0.10 % 380.609 M -0.10 % 381.000 M 0.04 % 380.829 M 0.00 % 380.828 M 0.00 % 380.828 M 0.00 % 380.828 M 202.22 % -372.557 M -197.79 % 380.970 M -26.04 % 515.117 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 % 74.050 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 0.000 0.000
Total assets 10.199 B -16.03 % 12.146 B 9.17 % 11.126 B 7.41 % 10.359 B 3.41 % 10.017 B -11.57 % 11.328 B 3.99 % 10.893 B 8.37 % 10.051 B 1.04 % 9.948 B -12.88 % 11.419 B 9.86 % 10.395 B 6.50 % 9.760 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 254.000 M 140.90 % -621.000 M -56.82 % -396.000 M -48.87 % -266.000 M -212.71 % 236.000 M 146.09 % -512.000 M -38.38 % -370.000 M -478.13 % -64.000 M -157.14 % 112.000 M 115.03 % -745.000 M -144.26 % -305.000 M -522.45 % -49.000 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