
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 |