1960.T

Sanyo Engineering & Construction Inc. 1960.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 67.859 B 33.76 % 50.732 B 30.94 % 38.745 B -2.82 % 39.870 B -4.29 % 41.657 B -10.99 % 46.802 B
Net income 1.748 B 346.56 % -708.968 M -248.01 % 479.000 M 1 620.35 % -31.506 M -109.90 % 318.183 M -68.43 % 1.008 B
Income before tax 2.588 B 1 004.90 % -286.000 M -128.99 % 986.610 M 198.46 % 330.563 M -57.78 % 783.014 M -56.98 % 1.820 B
Income before tax ratio 0.04 776.51 % -0.01 -122.14 % 0.03 207.13 % 0.01 -55.89 % 0.02 -51.66 % 0.04
EBITDA 3.433 B 612.32 % 481.944 M -72.09 % 1.727 B 51.57 % 1.139 B -22.10 % 1.462 B -40.98 % 2.478 B
Net income ratio 0.03 284.33 % -0.01 -213.04 % 0.01 1 664.48 % 0.00 -110.35 % 0.01 -64.54 % 0.02
Ratio EBITDA 0.05 432.54 % 0.01 -78.68 % 0.04 55.97 % 0.03 -18.61 % 0.04 -33.69 % 0.05
Gross profit ratio 0.11 18.01 % 0.10 -10.03 % 0.11 -5.87 % 0.11 13.66 % 0.10 -10.61 % 0.11
Weighted average shs out dil 15.355 M -3.28 % 15.876 M -2.67 % 16.311 M -0.73 % 16.431 M -1.26 % 16.640 M -1.52 % 16.896 M
Weighted average shs out 15.355 M -3.28 % 15.876 M -2.67 % 16.311 M -0.73 % 16.431 M -1.26 % 16.640 M -1.52 % 16.896 M
EPS diluted 113.84 354.90 % -44.66 -252.06 % 29.37 1 629.69 % -1.92 -110.04 % 19.12 -67.95 % 59.66
Earnings per share 113.84 354.90 % -44.66 -252.06 % 29.37 1 629.69 % -1.92 -110.04 % 19.12 -67.95 % 59.66
Gross profit 7.780 B 57.84 % 4.929 B 17.80 % 4.184 B -8.53 % 4.574 B 8.78 % 4.205 B -20.44 % 5.285 B
Income tax expense 786.000 M 98.99 % 395.000 M -23.60 % 517.000 M 28.93 % 400.983 M -7.34 % 432.741 M -44.02 % 773.000 M
Cost of revenue 60.079 B 31.17 % 45.803 B 32.53 % 34.561 B -2.08 % 35.296 B -5.76 % 37.452 B -9.79 % 41.517 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 332.775 M 38 821.05 % 855.000 K 214.34 % 272.000 K -60.00 % 680.000 K 100.07 % -989.000 M
Operating expenses 5.656 B -8.83 % 6.204 B 23.69 % 5.016 B 4.47 % 4.801 B 10.20 % 4.357 B 21.46 % 3.587 B
Cost and expenses 65.735 B 26.40 % 52.007 B 31.41 % 39.577 B -1.30 % 40.097 B -4.09 % 41.809 B -7.31 % 45.104 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 5.656 B -3.67 % 5.871 B 17.07 % 5.015 B 4.46 % 4.801 B 10.22 % 4.356 B -4.81 % 4.576 B
Interest income 23.000 M -11.23 % 25.911 M 194.68 % 8.793 M 128.57 % 3.847 M -69.27 % 12.520 M -47.69 % 23.935 M
Interest expense 60.000 M 21.04 % 49.570 M 439.27 % 9.192 M -7.59 % 9.947 M -23.91 % 13.073 M 26.31 % 10.350 M
Depreciation and amortization 783.000 M 8.96 % 718.622 M -1.68 % 730.911 M -8.49 % 798.733 M 19.88 % 666.286 M 3.30 % 645.000 M
Operating income 2.124 B 266.46 % -1.276 B -53.39 % -831.888 M -266.10 % -227.230 M -49.59 % -151.906 M -121.43 % 709.000 M
Operating income ratio 0.03 224.45 % -0.03 -17.15 % -0.02 -276.73 % -0.01 -56.29 % 0.00 -124.07 % 0.02
Total other income expenses net 464.000 M -53.13 % 990.000 M -45.56 % 1.818 B 226.02 % 557.793 M -40.34 % 934.920 M -15.85 % 1.111 B
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -6.060 B 27.22 % -8.327 B 21.43 % -10.598 B -27.96 % -8.283 B -35.58 % -6.109 B 14.63 % -7.156 B
Total investments 8.798 B -11.76 % 9.970 B 14.85 % 8.681 B -14.91 % 10.202 B -1.27 % 10.334 B 3.66 % 9.969 B
Total debt 3.051 B 97.91 % 1.542 B 267.61 % 419.351 M -32.61 % 622.236 M 16.62 % 533.562 M 40.41 % 380.000 M
Accumulated other comprehensive income loss 2.412 B 19.94 % 2.011 B 45.20 % 1.385 B -31.20 % 2.013 B 22.52 % 1.643 B 91.27 % 859.000 M
Retained earnings 27.255 B 4.14 % 26.173 B -6.39 % 27.960 B 1.14 % 27.644 B -1.83 % 28.160 B -1.03 % 28.453 B
Common stock 1.190 B -0.02 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.02 % 1.190 B
Total equity 30.589 B 5.12 % 29.099 B -2.97 % 29.988 B -2.11 % 30.633 B -0.52 % 30.795 B 2.08 % 30.166 B
Other non current liabilities 964.000 M 7.00 % 900.917 M 64.33 % 548.243 M 42.67 % 384.270 M -48.93 % 752.439 M 0.000
Long term debt 29.000 M 0.000 0.000 -100.00 % 218.796 M -17.99 % 266.796 M -21.62 % 340.398 M
Total non current liabilities 1.457 B 12.50 % 1.295 B 55.67 % 832.000 M -42.50 % 1.447 B -15.36 % 1.709 B 402.20 % 340.398 M
Other current liabilities 4.033 B -27.12 % 5.534 B 18.81 % 4.658 B 271.41 % 1.254 B -35.12 % 1.933 B -47.43 % 3.677 B
Deferred revenue 3.332 B 28.06 % 2.602 B 5.67 % 2.462 B -22.41 % 3.173 B 38.83 % 2.286 B 2.85 % 2.222 B
Short term debt 3.051 B 97.99 % 1.541 B 267.47 % 419.351 M 3.94 % 403.440 M 51.23 % 266.766 M 566.92 % 40.000 M
Total current liabilities 26.990 B 45.31 % 18.574 B 25.38 % 14.815 B 10.75 % 13.377 B 8.28 % 12.354 B -13.86 % 14.342 B
Total liabilities 28.447 B 43.17 % 19.869 B 26.99 % 15.647 B 5.55 % 14.824 B 5.40 % 14.064 B 4 031.58 % 340.398 M
Other non current assets 1.565 B 120 392.08 % -1.301 M -100.13 % 969.315 M -1.64 % 985.443 M 17.96 % 835.398 M 171.32 % -1.171 B
Long term investments 8.798 B -11.76 % 9.970 B 16.43 % 8.563 B -15.18 % 10.096 B 0.90 % 10.005 B 0.37 % 9.969 B
Intangible assets 433.000 M -31.52 % 632.301 M -24.05 % 832.515 M -13.20 % 959.133 M -15.88 % 1.140 B 36.90 % 832.929 M
GoodWill 0.000 0.000 0.000 -100.00 % 37.604 M -80.00 % 188.022 M -44.44 % 338.440 M
Goodwill and intangible assets 433.000 M -31.52 % 632.301 M -24.05 % 832.515 M -16.48 % 996.737 M -24.96 % 1.328 B 13.40 % 1.171 B
Property plant equipment net 8.365 B 3.22 % 8.104 B 9.88 % 7.375 B 3.47 % 7.128 B -0.13 % 7.137 B -5.12 % 7.522 B
Total non current assets 19.197 B 2.53 % 18.723 B 5.22 % 17.794 B -7.92 % 19.324 B -1.99 % 19.716 B 5 725.53 % 338.440 M
Other current assets 2.099 B -22.00 % 2.691 B 168.26 % 1.003 B -53.25 % 2.146 B 44.95 % 1.480 B 26.44 % 1.171 B
Short term investments 0.000 0.000 -100.00 % 118.392 M 0.000 0.000 -100.00 % 770.900 M
cash and cash equivalents 9.111 B -7.67 % 9.868 B -10.44 % 11.018 B 23.73 % 8.905 B 34.06 % 6.642 B -11.86 % 7.536 B
Cash and short term investments 9.111 B -7.68 % 9.868 B -10.43 % 11.018 B 23.73 % 8.905 B 34.06 % 6.642 B -11.86 % 7.536 B
Total current assets 39.842 B 30.93 % 30.430 B 9.05 % 27.905 B 6.78 % 26.134 B 3.94 % 25.143 B -6.20 % 26.804 B
Inventory 0.000 -100.00 % 228.803 M -75.83 % 946.687 M 30.06 % 727.909 M 40.49 % 518.112 M 39.28 % 372.000 M
Net receivables 28.632 B 62.29 % 17.642 B 18.11 % 14.937 B 4.05 % 14.355 B -13.01 % 16.502 B -6.90 % 17.725 B
Tax assets 36.000 M 100.00 % 18.000 M -66.80 % 54.216 M -54.12 % 118.176 M -71.19 % 410.177 M 102.39 % -17.153 B
Other assets 3.000 M 0.00 % 3.000 M 74 900.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K -100.00 % 18.771 B
Account payables 16.574 B 88.46 % 8.794 B 27.00 % 6.925 B -18.31 % 8.477 B 10.16 % 7.695 B -5.31 % 8.127 B
Tax payables 0.000 -100.00 % 103.107 M -70.60 % 350.728 M 409.48 % 68.840 M -60.34 % 173.591 M -37.01 % 275.567 M
Deferred revenue non current 0.000 0.000 0.000 -100.00 % 153.006 M 0.000 -100.00 % 13.353 M
Minority interest 122.000 M 88.12 % 64.851 M 47.39 % 44.000 M -38.34 % 71.360 M -30.72 % 103.000 M 43.06 % 72.000 M
Capital lease obligations 29.000 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
Other total stockholders equity -390.000 M 0.45 % -391.773 M 33.78 % -591.647 M -25.39 % -471.854 M -55.78 % -302.896 M 25.82 % -408.332 M
Deferred tax liabilities non current 464.000 M 17.70 % 394.218 M 22.00 % 323.138 M -53.23 % 690.863 M 0.09 % 690.247 M 111.06 % 327.045 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -14.342 B
Total assets 59.039 B 20.57 % 48.968 B 7.15 % 45.699 B 0.53 % 45.457 B 1.33 % 44.859 B -2.30 % 45.913 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 -4.467 B -1 591.21 % -264.131 M -122.60 % 1.169 B -42.90 % 2.047 B 240.20 % -1.460 B -40.38 % -1.040 B
Accounts receivables -9.761 B -181.30 % -3.470 B -1 304.86 % -247.000 M -109.88 % 2.501 B 140.48 % 1.040 B 270.77 % -609.000 M
Inventory 123.000 M -83.15 % 729.806 M 1 359.61 % 50.000 M 148.42 % -103.270 M 29.16 % -145.769 M -355.53 % -32.000 M
Accounts payables 3.966 B 59.70 % 2.483 B 542.83 % 386.318 M -33.38 % 579.893 M 121.79 % -2.662 B -560.05 % -403.265 M
Other working capital 1.205 B 16 611.37 % -7.298 M -100.75 % 975.549 M 204.80 % -930.848 M -402.91 % 307.298 M 0.000
Other non cash items 383.000 M 151.40 % -745.152 M 14.05 % -866.920 M -1 587.81 % 58.268 M 107.31 % -797.003 M 25.16 % -1.065 B
Net cash provided by operating activities -1.553 B -135.20 % -660.289 M -143.68 % 1.512 B -47.37 % 2.872 B 317.06 % -1.323 B -192.77 % -452.000 M
Investments in property plant and equipment -517.000 M 64.34 % -1.450 B -97.87 % -732.801 M -69.76 % -431.673 M 57.75 % -1.022 B -4.79 % -975.000 M
Acquisitions net 42.000 M 13.51 % 37.000 M 304.46 % 9.148 M 213.39 % 2.919 M -99.57 % 685.585 M 205.04 % -652.707 M
Purchases of investments -614.000 M -52.22 % -403.372 M -79.57 % -224.628 M 5.27 % -237.132 M 0.000 100.00 % -1.011 B
Sales maturities of investments 497.000 M -43.12 % 873.783 M -46.42 % 1.631 B 378.40 % 340.899 M -77.15 % 1.492 B -21.06 % 1.890 B
Other investing activites 1.000 M -84.82 % 6.589 M 154.90 % -12.001 M 57.19 % -28.031 M -120.08 % 139.628 M 18.26 % 118.069 M
Net cash used for investing activites -591.000 M 36.86 % -936.000 M -239.58 % 670.572 M 289.95 % -353.018 M -127.26 % 1.295 B 305.26 % -631.000 M
Debt repayment 1.473 B 27.38 % 1.156 B 590.56 % -235.725 M -453.27 % 66.726 M -49.99 % 133.422 M 185.75 % -155.602 M
Common stock issued 0.000 0.000 0.000 -100.00 % 19.000 K 0.000 0.000
Common stock repurchased 0.000 100.00 % -621.637 M -418.93 % -119.792 M 29.11 % -168.977 M -61.06 % -104.915 M 68.93 % -337.678 M
Dividends paid -460.000 M 4.84 % -483.374 M -194.31 % -164.240 M 45.01 % -298.672 M 25.62 % -401.574 M 2.83 % -413.283 M
Other financing activites -1.000 M -107.33 % 13.635 M 156.75 % -24.028 M -5.53 % -22.768 M -2 276 700.00 % -1.000 K 99.98 % -5.437 M
Net cash used provided by financing activities 1.012 B 1 456.92 % 65.000 M 111.95 % -543.785 M -28.35 % -423.672 M -13.56 % -373.068 M 59.09 % -912.000 M
Effect of forex changes on cash 426.000 M 169.94 % 157.812 M -65.88 % 462.508 M 18.98 % 388.715 M 879.50 % -49.867 M -2 593.35 % 2.000 M
Net change in cash -706.050 M 48.59 % -1.373 B -165.37 % 2.101 B -15.43 % 2.484 B 650.79 % -451.054 M 95.65 % -10.380 B
Cash at beginning of period 9.526 B -12.60 % 10.899 B 23.88 % 8.798 B 39.35 % 6.314 B -6.67 % 6.765 B -19.34 % 8.387 B
Cash at end of period 8.819 B -7.42 % 9.526 B -12.60 % 10.899 B 23.88 % 8.798 B 39.35 % 6.314 B 416.81 % -1.993 B
Operating cash flow -1.553 B -135.20 % -660.289 M -143.68 % 1.512 B -47.37 % 2.872 B 317.06 % -1.323 B -192.77 % -452.000 M
Capital expenditure -417.000 M 71.26 % -1.451 B -97.98 % -732.801 M -69.76 % -431.673 M 57.75 % -1.022 B -4.79 % -975.000 M
Free CashFlow -1.970 B 6.68 % -2.111 B -371.05 % 778.850 M -68.09 % 2.441 B 204.08 % -2.345 B -64.33 % -1.427 B
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 13.969 B -31.21 % 20.306 B 2.36 % 19.838 B 40.11 % 14.159 B 4.45 % 13.556 B -16.10 % 16.158 B 35.60 % 11.916 B 0.20 % 11.893 B 7.43 % 11.070 B -14.88 % 13.006 B 33.11 % 9.771 B 25.29 % 7.799 B
Net income 269.000 M 4.89 % 256.469 M -76.47 % 1.090 B 4 854.55 % 22.000 M -94.20 % 379.000 M 286.73 % 98.000 M 120.88 % -469.286 M -375.66 % 170.239 M 131.95 % -532.803 M -159.13 % 901.142 M 1 099.08 % 75.153 M 122.00 % -341.622 M
Income before tax 504.000 M 61.35 % 312.369 M -79.16 % 1.499 B 524.58 % 240.000 M -55.14 % 535.000 M -24.75 % 711.000 M 205.80 % -671.993 M -454.85 % 189.373 M 139.86 % -475.152 M -130.43 % 1.562 B 1 729.47 % 85.360 M 120.23 % -422.007 M
Income before tax ratio 0.04 134.54 % 0.02 -79.64 % 0.08 345.78 % 0.02 -57.05 % 0.04 -10.31 % 0.04 178.03 % -0.06 -454.16 % 0.02 137.10 % -0.04 -135.75 % 0.12 1 274.39 % 0.01 116.14 % -0.05
EBITDA 718.000 M 28.81 % 557.427 M -67.54 % 1.717 B 209.16 % 555.500 M -22.55 % 717.269 M -18.76 % 882.847 M 295.78 % -450.941 M -236.03 % 331.508 M 210.19 % -300.863 M -117.23 % 1.746 B 557.73 % 265.523 M 206.88 % -248.433 M
Net income ratio 0.02 52.46 % 0.01 -77.01 % 0.05 3 436.21 % 0.00 -94.44 % 0.03 360.97 % 0.01 115.40 % -0.04 -375.12 % 0.01 129.74 % -0.05 -169.46 % 0.07 800.81 % 0.01 117.56 % -0.04
Ratio EBITDA 0.05 87.23 % 0.03 -68.29 % 0.09 120.66 % 0.04 -25.85 % 0.05 -3.16 % 0.05 244.38 % -0.04 -235.76 % 0.03 202.56 % -0.03 -120.24 % 0.13 394.13 % 0.03 185.31 % -0.03
Gross profit ratio 0.11 -5.78 % 0.11 -1.40 % 0.12 0.97 % 0.12 4.50 % 0.11 -26.31 % 0.15 335.08 % 0.03 -65.55 % 0.10 20.80 % 0.08 -41.87 % 0.14 14.21 % 0.12 79.74 % 0.07
Weighted average shs out dil 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.354 M -3.29 % 15.876 M -1.61 % 16.137 M 0.00 % 16.137 M -0.78 % 16.263 M -0.39 % 16.327 M 0.00 % 16.327 M
Weighted average shs out 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.355 M 0.00 % 15.354 M -3.29 % 15.876 M -1.61 % 16.137 M 0.00 % 16.137 M -0.78 % 16.263 M -0.39 % 16.327 M 0.00 % 16.327 M
EPS diluted 17.45 4.24 % 16.74 -76.42 % 70.99 4 864.34 % 1.43 -94.21 % 24.68 286.83 % 6.38 121.58 % -29.56 -380.46 % 10.54 131.92 % -33.02 -159.67 % 55.34 1 103.04 % 4.60 121.99 % -20.92
Earnings per share 17.45 4.24 % 16.74 -76.42 % 70.99 4 864.34 % 1.43 -94.21 % 24.68 286.83 % 6.38 121.58 % -29.56 -380.46 % 10.54 131.92 % -33.02 -159.67 % 55.34 1 103.04 % 4.60 121.99 % -20.92
Gross profit 1.513 B -35.18 % 2.334 B 0.92 % 2.313 B 41.47 % 1.635 B 9.15 % 1.498 B -38.18 % 2.423 B 489.96 % 410.704 M -65.48 % 1.190 B 29.78 % 916.748 M -50.52 % 1.853 B 52.03 % 1.219 B 125.19 % 541.143 M
Income tax expense 228.000 M 399.59 % 45.637 M -88.33 % 391.000 M 93.56 % 202.000 M 37.41 % 147.000 M -75.70 % 605.000 M 357.93 % -234.559 M -6 136.00 % 3.886 M -83.39 % 23.393 M -96.32 % 636.290 M 5 136.95 % 12.150 M 114.97 % -81.180 M
Cost of revenue 12.456 B -30.69 % 17.971 B 2.55 % 17.525 B 39.93 % 12.524 B 3.86 % 12.058 B -12.21 % 13.735 B 19.38 % 11.505 B 7.50 % 10.703 B 5.41 % 10.153 B -8.96 % 11.153 B 30.41 % 8.552 B 17.84 % 7.257 B
General and administrative 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 and marketing 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
Other expenses 0.000 0.000 0.000 -100.00 % 1.000 M 0.000 -100.00 % 303.832 M 77 410.94 % -393.000 K -20.18 % -327.000 K 0.000 0.000 0.000 0.000
Operating expenses 1.240 B -38.09 % 2.003 B 68.74 % 1.187 B -6.17 % 1.265 B 5.24 % 1.202 B -44.56 % 2.168 B 79.68 % 1.207 B -5.04 % 1.271 B -16.94 % 1.530 B 7.54 % 1.423 B 22.30 % 1.163 B -8.26 % 1.268 B
Cost and expenses 13.696 B -31.43 % 19.974 B 6.75 % 18.712 B 35.70 % 13.789 B 3.99 % 13.260 B -16.62 % 15.903 B 25.10 % 12.712 B 6.17 % 11.974 B 2.49 % 11.683 B -7.10 % 12.576 B 29.44 % 9.715 B 13.96 % 8.525 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 1.240 B -38.09 % 2.003 B 68.74 % 1.187 B -6.09 % 1.264 B 5.16 % 1.202 B -35.52 % 1.864 B 54.45 % 1.207 B -5.04 % 1.271 B -16.87 % 1.529 B 7.52 % 1.422 B 22.25 % 1.163 B -8.26 % 1.268 B
Interest income 2.000 M -79.64 % 9.821 M 819.57 % 1.068 M -78.07 % 4.869 M -32.77 % 7.242 M -3.05 % 7.470 M 34.21 % 5.566 M -16.11 % 6.635 M 6.33 % 6.240 M 47.38 % 4.234 M 66.56 % 2.542 M 85.41 % 1.371 M
Interest expense 21.000 M -19.80 % 26.186 M 20.06 % 21.810 M 175.31 % 7.922 M 94.07 % 4.082 M -77.13 % 17.851 M 79.05 % 9.970 M -32.97 % 14.874 M 116.35 % 6.875 M 392.83 % 1.395 M 31.23 % 1.063 M -36.61 % 1.677 M
Depreciation and amortization 193.000 M -11.01 % 216.872 M 10.52 % 196.231 M 6.36 % 184.500 M 4.48 % 176.581 M -8.73 % 193.472 M 5.01 % 184.242 M 6.19 % 173.496 M 7.42 % 161.513 M 194.17 % -171.520 M -195.77 % 179.101 M 4.19 % 171.897 M
Operating income 273.000 M -17.61 % 331.370 M -70.57 % 1.126 B 204.32 % 370.000 M 25.00 % 296.000 M 16.08 % 255.000 M 133.16 % -769.063 M -849.99 % -80.955 M 86.79 % -613.030 M -242.52 % 430.130 M 676.04 % 55.426 M 107.63 % -726.725 M
Operating income ratio 0.02 19.76 % 0.02 -71.25 % 0.06 117.21 % 0.03 19.68 % 0.02 38.36 % 0.02 124.45 % -0.06 -848.12 % -0.01 87.71 % -0.06 -267.44 % 0.03 483.01 % 0.01 106.09 % -0.09
Total other income expenses net 231.000 M 1 315.73 % -19.001 M -105.09 % 373.000 M 386.92 % -130.000 M -154.39 % 239.000 M -47.59 % 456.000 M 268.01 % 123.910 M -54.16 % 270.328 M 96.06 % 137.878 M -87.81 % 1.132 B 3 679.99 % 29.934 M -90.18 % 304.719 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 -5.037 B 16.88 % -6.060 B -9.86 % -5.516 B 14.85 % -6.478 B 33.97 % -9.811 B -17.82 % -8.327 B -31.04 % -6.354 B 31.51 % -9.278 B 8.62 % -10.154 B 4.19 % -10.598 B -25.01 % -8.478 B -7.86 % -7.860 B
Total investments 9.217 B 4.76 % 8.798 B -14.16 % 10.249 B 3.57 % 9.896 B 14.02 % 8.679 B -12.95 % 9.970 B 10.46 % 9.026 B 161.06 % 3.457 B 3.55 % 3.339 B 6.06 % 3.148 B -71.60 % 11.085 B 14.05 % 9.719 B
Total debt 3.363 B 10.23 % 3.051 B -9.06 % 3.355 B 26.13 % 2.660 B 807.85 % 293.000 M -80.99 % 1.542 B -6.40 % 1.647 B 129.25 % 718.462 M -20.08 % 898.934 M 114.36 % 419.351 M 88.90 % 222.000 M -5.45 % 234.796 M
Accumulated other comprehensive income loss 2.064 B -14.43 % 2.412 B 10.49 % 2.183 B -4.55 % 2.287 B 3.34 % 2.213 B 10.04 % 2.011 B -1.47 % 2.041 B 8.16 % 1.887 B 14.29 % 1.651 B 18.18 % 1.397 B -42.51 % 2.430 B 17.29 % 2.072 B
Retained earnings 26.909 B -1.27 % 27.255 B 0.95 % 26.998 B 4.21 % 25.908 B 0.08 % 25.886 B -0.31 % 25.967 B -2.40 % 26.606 B -1.72 % 27.072 B -0.05 % 27.086 B -3.62 % 28.103 B 3.31 % 27.202 B 0.28 % 27.127 B
Common stock 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B -0.02 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.00 % 1.190 B 0.02 % 1.190 B -0.02 % 1.190 B
Total equity 29.906 B -2.23 % 30.589 B 1.66 % 30.089 B 3.46 % 29.082 B 0.38 % 28.972 B 0.45 % 28.841 B 0.32 % 28.748 B -3.79 % 29.879 B 1.48 % 29.444 B -2.42 % 30.175 B -0.81 % 30.422 B 1.46 % 29.983 B
Other non current liabilities 336.000 M -65.15 % 964.000 M 447.01 % 176.230 M -78.28 % 811.361 M 346.23 % 181.827 M -79.82 % 900.917 M 346.94 % 201.576 M -72.16 % 723.969 M -3.93 % 753.592 M 34.72 % 559.371 M 0.41 % 557.106 M -0.23 % 558.413 M
Long term debt 652.000 M 2 148.28 % 29.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 182.796 M -6.16 % 194.796 M
Total non current liabilities 1.567 B 7.55 % 1.457 B 6.74 % 1.365 B 1.71 % 1.342 B -0.74 % 1.352 B 4.39 % 1.295 B 34.07 % 966.000 M -6.43 % 1.032 B -4.82 % 1.085 B 22.90 % 882.509 M 382.78 % 182.796 M -82.97 % 1.073 B
Other current liabilities 2.740 B -32.06 % 4.033 B -12.04 % 4.585 B -21.01 % 5.805 B 102.37 % 2.868 B -64.75 % 8.136 B 228.61 % 2.476 B -32.64 % 3.676 B -47.19 % 6.960 B 55.24 % 4.484 B 32.72 % 3.378 B 36.22 % 2.480 B
Deferred revenue 2.911 B -12.64 % 3.332 B 0.000 -100.00 % 2.126 B -0.85 % 2.144 B 0.000 -100.00 % 2.518 B -28.84 % 3.538 B 2.15 % 3.464 B -6.90 % 3.720 B 42.19 % 2.617 B -0.65 % 2.634 B
Short term debt 2.711 B -11.14 % 3.051 B -9.06 % 3.355 B 26.13 % 2.660 B 807.85 % 293.000 M -80.99 % 1.541 B -6.44 % 1.647 B 129.25 % 718.462 M -20.08 % 898.934 M -65.50 % 2.606 B 45.84 % 1.787 B 64.74 % 1.084 B
Total current liabilities 19.404 B -28.11 % 26.990 B 23.38 % 21.875 B 19.48 % 18.309 B 7.26 % 17.069 B -8.10 % 18.574 B 21.48 % 15.290 B 7.87 % 14.174 B 1.14 % 14.014 B -4.28 % 14.641 B 33.38 % 10.977 B 12.17 % 9.786 B
Total liabilities 20.971 B -26.28 % 28.447 B 22.41 % 23.240 B 18.26 % 19.651 B 6.68 % 18.421 B -7.29 % 19.869 B 22.23 % 16.256 B 8.47 % 14.986 B -0.74 % 15.098 B -2.74 % 15.523 B 8 392.05 % 182.796 M -98.32 % 10.860 B
Other non current assets 1.559 B -0.38 % 1.565 B 160 908.23 % 972.000 K 3.18 % 942.000 K -99.94 % 1.460 B 7 511.34 % -19.701 M -101.78 % 1.107 B 3.59 % 1.068 B 5.89 % 1.009 B 180.61 % 359.488 M 23 786.25 % 1.505 M -99.85 % 1.010 B
Long term investments 9.217 B 4.76 % 8.798 B -14.16 % 10.249 B 3.57 % 9.896 B 14.02 % 8.679 B -12.95 % 9.970 B 10.83 % 8.996 B 1.65 % 8.850 B 1.69 % 8.703 B -5.12 % 9.173 B -17.25 % 11.085 B 15.39 % 9.607 B
Intangible assets 376.000 M -13.16 % 433.000 M -11.27 % 488.000 M -12.39 % 557.000 M -9.72 % 617.000 M -2.42 % 632.301 M -9.91 % 701.817 M -7.44 % 758.195 M -3.34 % 784.412 M -5.78 % 832.515 M -6.77 % 893.000 M -6.49 % 955.000 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 376.000 M -13.16 % 433.000 M -11.27 % 488.000 M -12.39 % 557.000 M -9.72 % 617.000 M -2.42 % 632.301 M -9.91 % 701.817 M -7.44 % 758.195 M -3.34 % 784.412 M -5.78 % 832.515 M -6.77 % 893.000 M -6.49 % 955.000 M
Property plant equipment net 8.264 B -1.21 % 8.365 B 2.10 % 8.193 B -1.05 % 8.280 B 1.93 % 8.123 B 2.35 % 7.937 B 7.05 % 7.414 B -0.50 % 7.452 B 3.48 % 7.201 B -2.36 % 7.375 B 2.16 % 7.219 B 0.22 % 7.203 B
Total non current assets 19.494 B 1.55 % 19.197 B 1.33 % 18.945 B 1.05 % 18.748 B -0.79 % 18.898 B 1.94 % 18.538 B 1.44 % 18.275 B 0.49 % 18.186 B 2.41 % 17.758 B -0.20 % 17.794 B -7.89 % 19.319 B 2.24 % 18.896 B
Other current assets 2.638 B 25.68 % 2.099 B 32.01 % 1.590 B -2.51 % 1.631 B 2.51 % 1.591 B -40.88 % 2.691 B 29.17 % 2.083 B 21.97 % 1.708 B 20.33 % 1.419 B 16.76 % 1.216 B 3.04 % 1.180 B 9.76 % 1.075 B
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.364 B 10.96 % -6.025 B 0.000 -100.00 % 112.391 M
cash and cash equivalents 8.400 B -7.80 % 9.111 B 2.71 % 8.871 B -2.92 % 9.138 B -9.56 % 10.104 B 2.39 % 9.868 B 23.33 % 8.002 B -19.96 % 9.997 B -9.56 % 11.053 B 0.32 % 11.018 B 26.64 % 8.700 B 7.47 % 8.095 B
Cash and short term investments 8.400 B -7.80 % 9.111 B 2.71 % 8.871 B -2.92 % 9.138 B -9.56 % 10.104 B 2.39 % 9.868 B 23.33 % 8.002 B -19.96 % 9.997 B -9.56 % 11.053 B 0.32 % 11.018 B 26.64 % 8.700 B 6.00 % 8.207 B
Total current assets 31.385 B -21.23 % 39.842 B 15.87 % 34.384 B 14.67 % 29.985 B 5.23 % 28.495 B -6.36 % 30.430 B 13.32 % 26.852 B 0.65 % 26.680 B -0.39 % 26.784 B -4.02 % 27.905 B 20.12 % 23.230 B 5.85 % 21.947 B
Inventory 247.000 M 0.000 -100.00 % 97.000 M -54.25 % 212.000 M -26.13 % 287.000 M 25.44 % 228.803 M -47.48 % 435.626 M -16.38 % 520.975 M -23.83 % 683.981 M -27.75 % 946.687 M -22.02 % 1.214 B 22.53 % 990.752 M
Net receivables 20.100 B -29.80 % 28.632 B 20.17 % 23.826 B 25.37 % 19.004 B 15.09 % 16.513 B -6.40 % 17.642 B 8.02 % 16.332 B 12.99 % 14.454 B 6.07 % 13.627 B -7.45 % 14.724 B 21.33 % 12.136 B 3.96 % 11.674 B
Tax assets 78.000 M 116.67 % 36.000 M 162.26 % 13.727 M -0.04 % 13.732 M -25.28 % 18.378 M -1.03 % 18.570 M -67.28 % 56.762 M -1.93 % 57.880 M -5.45 % 61.217 M 12.91 % 54.216 M -55.01 % 120.495 M -0.57 % 121.180 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K -25.00 % 4.000 K 100.00 % 2.000 K -50.00 % 4.000 K 0.000 0.000
Account payables 11.042 B -33.38 % 16.574 B 18.94 % 13.935 B 80.54 % 7.719 B -34.39 % 11.764 B 33.77 % 8.794 B 2.38 % 8.590 B 39.34 % 6.165 B 0.92 % 6.108 B -11.79 % 6.925 B 41.88 % 4.881 B 6.75 % 4.572 B
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 103.107 M 74.66 % 59.033 M -23.17 % 76.839 M 66.43 % 46.168 M -86.84 % 350.728 M 460.47 % 62.577 M 2.52 % 61.040 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -226.287 M 0.000
Minority interest 132.000 M 8.20 % 122.000 M 11.93 % 109.000 M 23.86 % 88.000 M 18.92 % 74.000 M 15.63 % 64.000 M 15.74 % 55.298 M 123.81 % 24.708 M 225.11 % 7.600 M -89.83 % 74.728 M 5.25 % 71.000 M 7.24 % 66.208 M
Capital lease obligations 652.000 M 2 148.28 % 29.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.186 B 25.17 % 1.747 B 67.22 % 1.044 B
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 -389.000 M 0.26 % -390.000 M 0.46 % -391.805 M -0.21 % -391.000 M 0.20 % -391.772 M 0.00 % -391.773 M 65.76 % -1.144 B -119.21 % -521.980 M -145.02 % 1.160 B 43.64 % 807.223 M -58.79 % 1.959 B 515.07 % -471.887 M
Deferred tax liabilities non current 579.000 M 24.78 % 464.000 M -11.98 % 527.164 M -0.41 % 529.335 M 4.10 % 508.493 M 28.99 % 394.218 M 923.15 % 38.530 M -87.51 % 308.441 M -6.83 % 331.053 M 2.45 % 323.138 M -21.01 % 409.083 M 27.88 % 319.884 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -10.977 B 0.000
Total assets 50.879 B -13.82 % 59.039 B 10.71 % 53.329 B 9.43 % 48.733 B 2.83 % 47.393 B -3.22 % 48.968 B 8.51 % 45.127 B 0.58 % 44.865 B 0.73 % 44.542 B -2.53 % 45.699 B 7.40 % 42.549 B 4.18 % 40.843 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
Deferred income tax 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
Change in working capital 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
Inventory 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
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -268.000 M -4.28 % -257.000 M 76.42 % -1.090 B -4 854.55 % -22.000 M 94.20 % -379.000 M -286.73 % -98.000 M -121.08 % 465.000 M 425.17 % -143.000 M -126.14 % 547.000 M 161.60 % -888.000 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
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
Acquisitions net 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
Sales maturities of investments 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
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
Debt repayment 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
Common stock repurchased 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
Other financing activites 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
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
Net change in cash 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
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
Operating cash flow 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
Free CashFlow 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
Date Form 10K
2025
2024
2023
2022
2021
2020