1992.T

Kanda Tsushinki Co., Ltd. 1992.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 7.180 B 0.38 % 7.152 B 19.63 % 5.979 B 0.56 % 5.945 B -9.16 % 6.545 B 10.11 % 5.944 B
Net income 431.625 M -20.83 % 545.176 M 42.05 % 383.802 M -31.83 % 563.026 M 69.66 % 331.855 M 70.18 % 195.000 M
Income before tax 614.403 M -23.64 % 804.643 M 36.36 % 590.090 M 26.60 % 466.090 M -11.59 % 527.182 M 63.21 % 323.000 M
Income before tax ratio 0.09 -23.93 % 0.11 13.98 % 0.10 25.90 % 0.08 -2.67 % 0.08 48.23 % 0.05
EBITDA 738.515 M -13.19 % 850.695 M 34.74 % 631.354 M 23.62 % 510.710 M -10.27 % 569.138 M 110.01 % 271.000 M
Net income ratio 0.06 -21.13 % 0.08 18.74 % 0.06 -32.21 % 0.09 86.77 % 0.05 54.55 % 0.03
Ratio EBITDA 0.10 -13.52 % 0.12 12.63 % 0.11 22.93 % 0.09 -1.22 % 0.09 90.73 % 0.05
Gross profit ratio 0.31 1.36 % 0.31 -0.25 % 0.31 7.65 % 0.28 2.43 % 0.28 7.21 % 0.26
Weighted average shs out dil 2.321 M -1.02 % 2.345 M -1.32 % 2.377 M -1.18 % 2.405 M -0.35 % 2.413 M 0.39 % 2.404 M
Weighted average shs out 2.321 M -1.02 % 2.345 M -1.32 % 2.377 M -1.18 % 2.405 M -0.35 % 2.413 M 0.39 % 2.404 M
EPS diluted 185.95 -19.98 % 232.39 43.90 % 161.49 -31.02 % 234.12 70.26 % 137.51 69.51 % 81.12
Earnings per share 185.95 -19.98 % 232.39 43.90 % 161.49 -31.02 % 234.12 70.26 % 137.51 69.51 % 81.12
Gross profit 2.220 B 1.75 % 2.182 B 19.34 % 1.829 B 8.25 % 1.689 B -6.96 % 1.816 B 18.05 % 1.538 B
Income tax expense 182.778 M -29.56 % 259.467 M 25.78 % 206.287 M 312.81 % -96.936 M -149.63 % 195.326 M 52.60 % 128.000 M
Cost of revenue 4.959 B -0.22 % 4.970 B 19.76 % 4.150 B -2.49 % 4.256 B -10.01 % 4.729 B 7.34 % 4.406 B
General and administrative expenses 94.000 M -6.93 % 101.000 M -9.82 % 112.000 M 0.00 % 112.000 M -0.88 % 113.000 M -3.42 % 117.000 M
Selling and marketing expenses 1.500 B 10.38 % 1.359 B 10.31 % 1.232 B 2.16 % 1.206 B 0.08 % 1.205 B 1.52 % 1.187 B
Other expenses 0.000 -100.00 % 904.000 K -1.42 % 917.000 K 4.68 % 876.000 K 104.43 % -19.767 M 71.35 % -69.000 M
Operating expenses 1.595 B 9.16 % 1.461 B 8.62 % 1.345 B 1.97 % 1.319 B 0.05 % 1.318 B 6.74 % 1.235 B
Cost and expenses 6.554 B 1.91 % 6.431 B 17.04 % 5.495 B -1.44 % 5.575 B -7.82 % 6.048 B 7.21 % 5.641 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 20.000 M 0.000
Selling general and administrative expenses 1.595 B 9.23 % 1.460 B 8.63 % 1.344 B 1.97 % 1.318 B 0.00 % 1.318 B 1.07 % 1.304 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 2.863 M 8.94 % 2.628 M 0.38 % 2.618 M 1.75 % 2.573 M 0.82 % 2.552 M -0.51 % 2.565 M
Depreciation and amortization 121.247 M 179.22 % 43.424 M 12.37 % 38.645 M -8.09 % 42.048 M 6.71 % 39.404 M 6.50 % 37.000 M
Operating income 625.591 M -13.27 % 721.307 M 49.12 % 483.705 M 30.62 % 370.312 M -25.54 % 497.303 M 112.52 % 234.000 M
Operating income ratio 0.09 -13.60 % 0.10 24.65 % 0.08 29.89 % 0.06 -18.03 % 0.08 93.01 % 0.04
Total other income expenses net -11.188 M -113.43 % 83.336 M -21.67 % 106.385 M 11.07 % 95.778 M 220.55 % 29.879 M -66.43 % 89.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -2.414 B 5.00 % -2.541 B -9.19 % -2.327 B 2.50 % -2.386 B -7.54 % -2.219 B -111.15 % -1.051 B
Total investments 2.019 B 23.79 % 1.631 B -6.12 % 1.737 B 1.01 % 1.720 B 11.53 % 1.542 B 27.96 % 1.205 B
Total debt 348.317 M -1.82 % 354.763 M -8.90 % 389.423 M -5.62 % 412.606 M -12.53 % 471.718 M 52.17 % 310.000 M
Accumulated other comprehensive income loss 926.007 M 36.18 % 680.000 M 26.87 % 536.000 M 1.71 % 527.000 M 32.08 % 399.000 M 74.24 % 229.000 M
Retained earnings 3.190 B 9.51 % 2.913 B 16.03 % 2.510 B 10.65 % 2.269 B 26.72 % 1.790 B 18.88 % 1.506 B
Common stock 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.06 % 1.310 B
Total equity 6.116 B 6.00 % 5.769 B 9.23 % 5.282 B 5.27 % 5.017 B 12.26 % 4.469 B 11.70 % 4.001 B
Other non current liabilities 1.038 B 10.63 % 938.237 M 2.82 % 912.492 M 3.97 % 877.689 M -1.79 % 893.645 M 0.000
Long term debt 148.317 M -4.17 % 154.763 M -18.30 % 189.423 M -10.90 % 212.606 M -21.75 % 271.718 M 124.92 % 120.809 M
Total non current liabilities 1.195 B 9.36 % 1.093 B -0.81 % 1.102 B 1.07 % 1.090 B -11.11 % 1.227 B 10 559.77 % 11.507 M
Other current liabilities 1.016 B 35.21 % 751.150 M 144.65 % 307.034 M -17.43 % 371.847 M 26.44 % 294.080 M -52.41 % 618.000 M
Deferred revenue 0.000 0.000 -100.00 % 381.686 M 7.75 % 354.219 M -0.96 % 357.645 M 0.000
Short term debt 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 5.26 % 190.000 M
Total current liabilities 2.175 B -16.43 % 2.603 B 17.30 % 2.219 B -1.16 % 2.245 B -7.89 % 2.437 B 46.63 % 1.662 B
Total liabilities 3.370 B -8.76 % 3.694 B 11.24 % 3.321 B -0.43 % 3.335 B -8.97 % 3.664 B 31 737.40 % 11.507 M
Other non current assets 503.098 M 42.40 % 353.293 M -0.97 % 356.754 M -4.91 % 375.160 M -11.99 % 426.286 M 23 360.98 % 1.817 M
Long term investments 2.019 B 23.79 % 1.631 B 18.09 % 1.381 B 1.68 % 1.358 B 15.06 % 1.180 B -2.06 % 1.205 B
Intangible assets 32.610 M -9.42 % 36.000 M 2.86 % 35.000 M -25.53 % 47.000 M 2.17 % 46.000 M -17.86 % 56.000 M
GoodWill 0.000 0.000 -100.00 % 848.000 K 108.87 % 406.000 K 140.24 % 169.000 K 0.000
Goodwill and intangible assets 32.610 M -9.42 % 36.000 M 0.42 % 35.848 M -24.38 % 47.406 M 2.68 % 46.169 M -17.56 % 56.000 M
Property plant equipment net 1.590 B 4.03 % 1.528 B -0.77 % 1.540 B -0.55 % 1.549 B -9.10 % 1.704 B -3.58 % 1.767 B
Total non current assets 4.172 B 13.65 % 3.671 B 5.52 % 3.479 B -0.23 % 3.487 B 3.60 % 3.366 B 10.72 % 3.040 B
Other current assets 197.205 M 14.68 % 171.966 M 12.87 % 152.363 M 3.27 % 147.532 M 0.72 % 146.471 M 59.38 % 91.903 M
Short term investments 0.000 0.000 -100.00 % 361.720 M 0.00 % 361.715 M 0.000 -100.00 % 361.710 M
cash and cash equivalents 2.762 B -4.60 % 2.895 B 6.58 % 2.716 B -2.96 % 2.799 B 4.02 % 2.691 B 97.71 % 1.361 B
Cash and short term investments 2.762 B -4.61 % 2.895 B 6.59 % 2.716 B -2.96 % 2.799 B 4.02 % 2.691 B 97.71 % 1.361 B
Total current assets 5.314 B -8.26 % 5.792 B 13.05 % 5.124 B 5.31 % 4.865 B 2.06 % 4.767 B 30.67 % 3.648 B
Inventory 130.571 M -4.89 % 137.290 M -10.66 % 153.672 M 83.50 % 83.746 M -79.74 % 413.437 M 80.54 % 229.000 M
Net receivables 2.224 B -14.04 % 2.588 B 23.15 % 2.101 B 14.51 % 1.835 B 21.03 % 1.516 B -22.89 % 1.966 B
Tax assets 27.716 M -77.39 % 122.559 M -25.76 % 165.081 M 4.78 % 157.544 M 1 588.94 % 9.328 M -8.40 % 10.183 M
Other assets 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 100.00 % 1.000 K -66.67 % 3.000 K 0.000
Account payables 959.200 M -30.81 % 1.386 B 19.29 % 1.162 B -0.46 % 1.168 B -17.78 % 1.420 B 86.87 % 759.886 M
Tax payables 0.000 -100.00 % 265.079 M 57.91 % 167.868 M 11.07 % 151.134 M -8.50 % 165.172 M 75.50 % 94.114 M
Deferred revenue non current 0.000 100.00 % -261.905 M 0.000 0.000 0.000 100.00 % -108.493 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 148.317 M -4.17 % 154.763 M -18.30 % 189.423 M -10.90 % 212.606 M -21.75 % 271.718 M 124.92 % 120.809 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 689.214 M -20.44 % 866.281 M -6.35 % 924.993 M 1.49 % 911.380 M -6.01 % 969.607 M 1.42 % 956.000 M
Deferred tax liabilities non current 8.993 M -96.57 % 261.905 M 0.000 0.000 -100.00 % 61.257 M 432.35 % 11.507 M
Other liabilities 0.000 100.00 % -1.709 M 0.000 0.000 0.000 100.00 % -1.662 B
Total assets 9.486 B 0.24 % 9.463 B 10.01 % 8.602 B 2.99 % 8.352 B 2.70 % 8.133 B 21.60 % 6.688 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 -100.00 % 3.479 M 0.000
Change in working capital -21.577 M 88.01 % -179.975 M 50.59 % -364.258 M -101.44 % -180.829 M -119.96 % 906.069 M 480.70 % -238.000 M
Accounts receivables 342.476 M 177.13 % -444.000 M -66.92 % -266.000 M 14.74 % -312.000 M -168.42 % 456.000 M 371.43 % -168.000 M
Inventory 6.718 M -58.99 % 16.381 M 123.43 % -69.925 M -121.21 % 329.691 M 279.21 % -183.968 M -1 772.44 % 11.000 M
Accounts payables -426.789 M -292.06 % 222.216 M 4 405.68 % -5.161 M 97.96 % -252.998 M -144.75 % 565.377 M 410.70 % -181.967 M
Other working capital 56.018 M 120.30 % 25.428 M 213.77 % -22.351 M -140.73 % 54.874 M -20.03 % 68.617 M 0.000
Other non cash items -59.633 M 65.11 % -170.912 M -1 141.91 % -13.762 M 95.26 % -290.509 M -377.62 % 104.644 M 150.55 % -207.000 M
Net cash provided by operating activities 471.662 M -5.13 % 497.180 M 1 039.67 % 43.625 M -67.37 % 133.710 M -90.34 % 1.385 B 750.05 % -213.000 M
Investments in property plant and equipment -114.198 M -470.99 % -20.000 M -298.33 % -5.021 M 69.00 % -16.197 M -1 828.21 % -840.000 K 97.29 % -31.000 M
Acquisitions net 20.000 M 0.000 0.000 -100.00 % 157.200 M 0.000 100.00 % -40.000 M
Purchases of investments -285.689 M 32.32 % -422.110 M 14.15 % -491.655 M -27.22 % -386.449 M 1.25 % -391.351 M 33.81 % -591.251 M
Sales maturities of investments 285.688 M -26.12 % 386.688 M -25.36 % 518.048 M 35.73 % 381.688 M -1.29 % 386.688 M -37.43 % 618.003 M
Other investing activites 13.440 M -61.85 % 35.229 M -49.60 % 69.895 M -3.14 % 72.162 M 32.16 % 54.601 M 561.99 % 8.248 M
Net cash used for investing activites -80.759 M -299.94 % -20.193 M -122.13 % 91.267 M -56.21 % 208.404 M 324.47 % 49.098 M 236.38 % -36.000 M
Debt repayment -70.237 M 12.04 % -79.848 M -4.14 % -76.671 M -3.01 % -74.429 M -31.17 % -56.744 M 0.000
Common stock issued 0.000 0.000 -100.00 % 47.000 K 0.000 0.000 0.000
Common stock repurchased -201.406 M -163.75 % -76.362 M -27 567.39 % -276.000 K 99.64 % -75.734 M -34 014.41 % -222.000 K -17.46 % -189.000 K
Dividends paid -152.859 M -7.84 % -141.746 M -0.72 % -140.731 M -68.15 % -83.695 M -75.96 % -47.566 M -0.08 % -47.527 M
Other financing activites -2.000 K -100.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K 100.00 % -48.473 M
Net cash used provided by financing activities -424.504 M -42.47 % -297.957 M -36.91 % -217.632 M 6.94 % -233.859 M -123.72 % -104.533 M -8.89 % -96.000 M
Effect of forex changes on cash -1.424 M 0.000 -100.00 % 1.000 K 0.000 0.000 0.000
Net change in cash -35.025 M -119.56 % 179.029 M 316.38 % -82.739 M -176.43 % 108.255 M -91.86 % 1.329 B 178.58 % -1.691 B
Cash at beginning of period 2.534 B 7.60 % 2.355 B -3.39 % 2.437 B 4.65 % 2.329 B 132.92 % 999.940 M -25.74 % 1.346 B
Cash at end of period 2.500 B -1.33 % 2.534 B 7.60 % 2.355 B -3.39 % 2.437 B 4.65 % 2.329 B 775.10 % -345.000 M
Operating cash flow 471.662 M -5.13 % 497.180 M 1 039.67 % 43.625 M -67.37 % 133.710 M -90.34 % 1.385 B 750.05 % -213.000 M
Capital expenditure -104.645 M -203.57 % -34.472 M -586.56 % -5.021 M 69.00 % -16.197 M -1 828.21 % -840.000 K 97.29 % -31.000 M
Free CashFlow 367.017 M -20.68 % 462.708 M 1 098.60 % 38.604 M -67.15 % 117.513 M -91.51 % 1.384 B 667.11 % -244.000 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 1.351 B -42.14 % 2.334 B 44.63 % 1.614 B -12.36 % 1.842 B 32.59 % 1.389 B -48.71 % 2.708 B 66.94 % 1.622 B -4.70 % 1.702 B 51.99 % 1.120 B -45.82 % 2.067 B 43.63 % 1.439 B 4.74 % 1.374 B
Net income 97.858 M 3.45 % 94.594 M 72.84 % 54.728 M -70.03 % 182.611 M 84.46 % 99.000 M -67.78 % 307.299 M 117.84 % 141.066 M 46.71 % 96.151 M 14 468.33 % 660.000 K -99.67 % 198.472 M 170.43 % 73.391 M -4.84 % 77.123 M
Income before tax 149.882 M 9.82 % 136.485 M 76.16 % 77.480 M -68.49 % 245.923 M 60.73 % 153.000 M -65.07 % 438.064 M 108.16 % 210.442 M 42.11 % 148.082 M 1 738.39 % 8.055 M -97.37 % 305.710 M 189.09 % 105.749 M -11.59 % 119.614 M
Income before tax ratio 0.11 89.81 % 0.06 21.80 % 0.05 -64.05 % 0.13 21.23 % 0.11 -31.90 % 0.16 24.69 % 0.13 49.12 % 0.09 1 109.57 % 0.01 -95.14 % 0.15 101.27 % 0.07 -15.59 % 0.09
EBITDA 162.208 M -32.35 % 239.760 M 172.36 % 88.032 M -66.39 % 261.904 M 75.99 % 148.819 M -67.27 % 454.618 M 115.12 % 211.329 M 42.12 % 148.698 M 740.05 % 17.701 M -94.22 % 306.128 M 165.30 % 115.388 M -11.06 % 129.736 M
Net income ratio 0.07 78.81 % 0.04 19.51 % 0.03 -65.80 % 0.10 39.12 % 0.07 -37.19 % 0.11 30.49 % 0.09 53.94 % 0.06 9 485.24 % 0.00 -99.39 % 0.10 88.28 % 0.05 -9.15 % 0.06
Ratio EBITDA 0.12 16.94 % 0.10 88.32 % 0.05 -61.65 % 0.14 32.73 % 0.11 -36.18 % 0.17 28.86 % 0.13 49.12 % 0.09 452.71 % 0.02 -89.33 % 0.15 84.71 % 0.08 -15.09 % 0.09
Gross profit ratio 0.25 -28.03 % 0.35 44.02 % 0.24 -24.02 % 0.32 6.79 % 0.30 -7.47 % 0.32 4.27 % 0.31 6.34 % 0.29 8.94 % 0.27 -19.98 % 0.34 19.80 % 0.28 -11.96 % 0.32
Weighted average shs out dil 2.279 M -0.66 % 2.294 M -0.89 % 2.315 M -0.75 % 2.333 M -0.40 % 2.342 M -0.16 % 2.346 M 0.20 % 2.341 M -0.04 % 2.342 M -0.43 % 2.352 M -1.23 % 2.381 M 0.01 % 2.381 M 0.25 % 2.375 M
Weighted average shs out 2.279 M -0.66 % 2.294 M -0.89 % 2.315 M -0.75 % 2.333 M -0.40 % 2.342 M -0.16 % 2.346 M 0.20 % 2.341 M -0.04 % 2.342 M -0.43 % 2.352 M -1.23 % 2.381 M 0.01 % 2.381 M 0.25 % 2.375 M
EPS diluted 42.93 3.92 % 41.31 74.75 % 23.64 -69.80 % 78.28 85.19 % 42.27 -67.81 % 131.30 118.00 % 60.23 46.94 % 40.99 14 539.29 % 0.28 -99.66 % 83.15 169.79 % 30.82 -5.08 % 32.47
Earnings per share 42.93 3.92 % 41.31 74.75 % 23.64 -69.80 % 78.28 85.19 % 42.27 -67.81 % 131.30 118.00 % 60.23 46.94 % 40.99 14 539.29 % 0.28 -99.66 % 83.15 169.79 % 30.82 -5.08 % 32.47
Gross profit 341.033 M -58.36 % 818.966 M 108.29 % 393.193 M -33.41 % 590.451 M 41.59 % 417.000 M -52.54 % 878.607 M 74.07 % 504.744 M 1.34 % 498.058 M 65.58 % 300.803 M -56.64 % 693.753 M 72.07 % 403.179 M -7.78 % 437.213 M
Income tax expense 52.023 M 24.18 % 41.892 M 84.12 % 22.752 M -64.06 % 63.312 M 17.24 % 54.000 M -58.70 % 130.766 M 88.49 % 69.376 M 33.59 % 51.931 M 602.34 % 7.394 M -93.10 % 107.237 M 231.41 % 32.358 M -23.85 % 42.491 M
Cost of revenue 1.010 B -33.38 % 1.515 B 24.12 % 1.221 B -2.43 % 1.251 B 28.73 % 972.000 M -46.87 % 1.829 B 63.72 % 1.117 B -7.20 % 1.204 B 47.00 % 819.107 M -40.35 % 1.373 B 32.57 % 1.036 B 10.59 % 936.664 M
General and administrative expenses 0.000 -100.00 % 94.000 M 0.000 0.000 0.000 -100.00 % 101.000 M 0.000 0.000 0.000 -100.00 % 112.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 493.000 M 0.000 0.000 0.000 -100.00 % 358.000 M 0.000 0.000 0.000 -100.00 % 295.000 M 0.000 0.000
Other expenses 0.000 100.00 % -4.000 M 0.000 0.000 0.000 -100.00 % 664.000 K 962.34 % -77.000 K -197.47 % 79.000 K 0.000 0.000 0.000 0.000
Operating expenses 345.578 M -41.20 % 587.690 M 74.35 % 337.071 M -7.11 % 362.875 M 18.20 % 307.000 M -33.21 % 459.664 M 45.96 % 314.923 M -14.21 % 367.079 M 14.99 % 319.236 M -21.56 % 406.963 M 30.20 % 312.574 M -6.90 % 335.743 M
Cost and expenses 1.355 B -35.57 % 2.103 B 34.99 % 1.558 B 196.52 % -1.614 B -226.20 % 1.279 B -44.13 % 2.289 B 59.82 % 1.432 B -8.83 % 1.571 B 38.02 % 1.138 B -36.05 % 1.780 B 32.02 % 1.348 B 5.97 % 1.272 B
Research and development expenses 0.000 -100.00 % 4.000 M 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 345.578 M -41.20 % 587.690 M 74.35 % 337.071 M -7.11 % 362.875 M 18.20 % 307.000 M -33.12 % 459.000 M 45.71 % 315.000 M -14.17 % 367.000 M 15.05 % 319.000 M -21.62 % 407.000 M 30.21 % 312.574 M -6.90 % 335.743 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 881.000 K 63.75 % 538.000 K -43.61 % 954.000 K 47.00 % 649.000 K -10.11 % 722.000 K 68.69 % 428.000 K -51.75 % 887.000 K 43.99 % 616.000 K -11.62 % 697.000 K 66.75 % 418.000 K -52.87 % 887.000 K 43.99 % 616.000 K
Depreciation and amortization 11.446 M -86.54 % 85.015 M 785.67 % 9.599 M -37.38 % 15.330 M 35.63 % 11.303 M -29.91 % 16.126 M -25.02 % 21.507 M 0.000 -100.00 % 27.185 M 40.56 % 19.341 M 121.01 % 8.751 M -7.93 % 9.505 M
Operating income -4.545 M -101.97 % 231.276 M 312.10 % 56.122 M -75.34 % 227.576 M 106.89 % 110.000 M -73.74 % 418.941 M 120.70 % 189.822 M 44.93 % 130.977 M 810.56 % -18.433 M -106.43 % 286.787 M 216.52 % 90.605 M -10.71 % 101.470 M
Operating income ratio 0.00 -103.40 % 0.10 184.94 % 0.03 -71.86 % 0.12 56.03 % 0.08 -48.81 % 0.15 32.20 % 0.12 52.07 % 0.08 567.51 % -0.02 -111.86 % 0.14 120.37 % 0.06 -14.75 % 0.07
Total other income expenses net 154.427 M 262.91 % -94.791 M -543.82 % 21.358 M 16.41 % 18.347 M -57.33 % 43.000 M 124.86 % 19.123 M -7.26 % 20.621 M 20.56 % 17.105 M -35.42 % 26.488 M 39.98 % 18.923 M 24.95 % 15.144 M -16.53 % 18.144 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 -3.325 B -37.76 % -2.414 B 4.98 % -2.540 B 2.53 % -2.606 B 3.09 % -2.689 B -5.84 % -2.541 B -10.81 % -2.293 B -2.80 % -2.230 B 18.82 % -2.747 B -18.07 % -2.327 B -6.37 % -2.188 B -12.18 % -1.950 B
Total investments 1.888 B -6.45 % 2.019 B -13.55 % 2.335 B 11.03 % 2.103 B 30.78 % 1.608 B -18.95 % 1.984 B 34.76 % 1.472 B -21.14 % 1.867 B 23.98 % 1.506 B 9.05 % 1.381 B 1.09 % 1.366 B -16.27 % 1.631 B
Total debt 354.381 M 1.74 % 348.317 M -2.16 % 356.000 M -3.52 % 369.000 M 4.53 % 353.000 M -0.50 % 354.763 M -3.75 % 368.575 M -2.32 % 377.332 M -1.74 % 384.028 M -1.39 % 389.423 M -2.54 % 399.554 M -1.97 % 407.580 M
Accumulated other comprehensive income loss 907.062 M -2.05 % 926.007 M 13.82 % 813.555 M 19.95 % 678.269 M 2.17 % 663.841 M -2.38 % 680.000 M 14.48 % 594.000 M -4.50 % 622.000 M 0.81 % 617.000 M 15.11 % 536.000 M 2.34 % 523.734 M -1.19 % 530.064 M
Retained earnings 3.128 B -1.93 % 3.190 B 3.09 % 3.094 B 1.78 % 3.040 B 6.41 % 2.857 B -1.91 % 2.913 B 11.80 % 2.605 B 5.72 % 2.464 B 4.06 % 2.368 B -5.66 % 2.510 B 8.59 % 2.312 B 3.28 % 2.238 B
Common stock 1.311 B 0.00 % 1.311 B 0.06 % 1.310 B 0.00 % 1.310 B -0.06 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B 0.00 % 1.311 B
Total equity 6.034 B -1.33 % 6.116 B 1.79 % 6.008 B 3.14 % 5.825 B 2.35 % 5.691 B -1.36 % 5.769 B 7.32 % 5.376 B 2.15 % 5.263 B 2.21 % 5.149 B -2.51 % 5.282 B 4.15 % 5.071 B 1.34 % 5.004 B
Other non current liabilities 1.040 B 0.24 % 1.038 B 12.47 % 922.904 M 0.10 % 922.000 M -0.22 % 924.000 M -1.34 % 936.528 M 1.30 % 924.504 M 0.19 % 922.784 M 0.89 % 914.609 M 0.23 % 912.492 M 0.89 % 904.410 M 1.25 % 893.268 M
Long term debt 154.381 M 4.09 % 148.317 M -4.93 % 156.000 M -7.69 % 169.000 M 10.46 % 153.000 M -1.14 % 154.763 M -8.19 % 168.575 M -4.94 % 177.332 M -3.64 % 184.028 M -2.85 % 189.423 M -5.08 % 199.554 M -3.87 % 207.580 M
Total non current liabilities 1.237 B 3.46 % 1.195 B 7.39 % 1.113 B 2.02 % 1.091 B 1.30 % 1.077 B -1.31 % 1.091 B -0.16 % 1.093 B -0.64 % 1.100 B 0.13 % 1.099 B -0.30 % 1.102 B -0.19 % 1.104 B 0.28 % 1.101 B
Other current liabilities 764.549 M -24.72 % 1.016 B 66.77 % 609.000 M -21.52 % 776.000 M 27.52 % 608.545 M 140.15 % 253.401 M -36.19 % 397.143 M 19.16 % 333.292 M -49.50 % 659.943 M -4.18 % 688.720 M 39.07 % 495.241 M -13.61 % 573.248 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 497.749 M 301.42 % 123.998 M -49.30 % 244.559 M 242.87 % 71.327 M -81.31 % 381.686 M 4 672.27 % 7.998 M -89.25 % 74.427 M
Short term debt 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M
Total current liabilities 1.834 B -15.67 % 2.175 B 19.37 % 1.822 B -2.46 % 1.868 B 2.02 % 1.831 B -29.65 % 2.603 B 52.07 % 1.711 B -0.37 % 1.718 B 5.64 % 1.626 B -26.71 % 2.219 B 43.17 % 1.550 B 0.84 % 1.537 B
Total liabilities 3.071 B -8.88 % 3.370 B 14.83 % 2.935 B -0.81 % 2.959 B 1.75 % 2.908 B -21.27 % 3.694 B 31.71 % 2.805 B -0.48 % 2.818 B 3.42 % 2.725 B -17.95 % 3.321 B 25.13 % 2.654 B 0.61 % 2.638 B
Other non current assets 510.084 M 1.39 % 503.098 M 1 183.71 % 39.191 M 26 760.54 % -147.000 K -100.03 % 443.389 M 123 951.68 % -358.000 K -100.10 % 358.400 M 369 584.54 % -97.000 K -100.03 % 351.358 M -1.51 % 356.754 M -3.00 % 367.772 M -2.38 % 376.740 M
Long term investments 1.888 B -6.45 % 2.019 B -13.55 % 2.335 B 11.03 % 2.103 B 30.78 % 1.608 B -18.95 % 1.984 B 34.76 % 1.472 B -21.14 % 1.867 B 23.98 % 1.506 B 9.05 % 1.381 B 1.09 % 1.366 B 7.58 % 1.270 B
Intangible assets 39.992 M 22.64 % 32.610 M 20.78 % 27.000 M 0.00 % 27.000 M -12.90 % 31.000 M -13.89 % 36.000 M 2.86 % 35.000 M 16.67 % 30.000 M -6.25 % 32.000 M -8.57 % 35.000 M -10.26 % 39.000 M -7.14 % 42.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 332.000 K 60.39 % 207.000 K -21.89 % 265.000 K -25.77 % 357.000 K -57.90 % 848.000 K 0.000 0.000
Goodwill and intangible assets 39.992 M 22.64 % 32.610 M 20.78 % 27.000 M 0.00 % 27.000 M -12.90 % 31.000 M -14.68 % 36.332 M 3.20 % 35.207 M 16.33 % 30.265 M -6.47 % 32.357 M -9.74 % 35.848 M -8.08 % 39.000 M -7.14 % 42.000 M
Property plant equipment net 1.579 B -0.68 % 1.590 B 4.61 % 1.520 B 0.10 % 1.518 B -0.52 % 1.526 B -0.14 % 1.528 B 0.25 % 1.525 B -0.42 % 1.531 B -0.25 % 1.535 B -0.35 % 1.540 B 0.57 % 1.532 B -0.35 % 1.537 B
Total non current assets 4.042 B -3.11 % 4.172 B 6.40 % 3.921 B 4.37 % 3.757 B 1.90 % 3.687 B 0.44 % 3.671 B 5.52 % 3.479 B -1.79 % 3.542 B -0.24 % 3.551 B 2.08 % 3.479 B 1.82 % 3.417 B 1.25 % 3.374 B
Other current assets 213.464 M 8.24 % 197.205 M -19.51 % 245.000 M -7.55 % 265.000 M 17.26 % 226.000 M 31.42 % 171.966 M 11.64 % 154.032 M -3.45 % 159.541 M 1.25 % 157.569 M 3.42 % 152.363 M 7.84 % 141.282 M -5.03 % 148.768 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 361.720 M 0.000 -100.00 % 361.688 M
cash and cash equivalents 3.679 B 33.22 % 2.762 B -4.63 % 2.896 B -2.66 % 2.975 B -2.20 % 3.042 B 5.06 % 2.895 B 8.80 % 2.661 B 2.06 % 2.608 B -16.72 % 3.131 B 15.28 % 2.716 B 4.99 % 2.587 B 9.73 % 2.358 B
Cash and short term investments 3.679 B 33.22 % 2.762 B -4.63 % 2.896 B -2.66 % 2.975 B -2.20 % 3.042 B 5.06 % 2.895 B 8.80 % 2.661 B 2.06 % 2.608 B -16.72 % 3.131 B 15.28 % 2.716 B 4.99 % 2.587 B -4.86 % 2.719 B
Total current assets 5.063 B -4.72 % 5.314 B 5.81 % 5.022 B -0.10 % 5.027 B 2.34 % 4.912 B -15.20 % 5.792 B 23.20 % 4.701 B 3.60 % 4.538 B 4.99 % 4.323 B -15.63 % 5.124 B 18.92 % 4.309 B 0.95 % 4.268 B
Inventory 147.243 M 12.77 % 130.571 M -59.32 % 321.000 M 115.44 % 149.000 M -30.37 % 214.000 M 55.87 % 137.290 M -37.27 % 218.864 M 2.30 % 213.936 M -8.43 % 233.638 M 52.04 % 153.672 M 14.58 % 134.122 M 19.67 % 112.078 M
Net receivables 1.023 B -54.00 % 2.224 B 42.58 % 1.560 B -4.76 % 1.638 B 14.55 % 1.430 B -44.74 % 2.588 B 55.20 % 1.667 B 7.08 % 1.557 B 94.61 % 800.051 M -61.92 % 2.101 B 45.32 % 1.446 B 12.29 % 1.288 B
Tax assets 24.355 M -12.13 % 27.716 M 0.000 -100.00 % 108.865 M 39.08 % 78.273 M -36.13 % 122.559 M 38.52 % 88.475 M -22.55 % 114.237 M -9.80 % 126.650 M -23.28 % 165.081 M 46.98 % 112.317 M -24.61 % 148.984 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000
Account payables 869.511 M -9.35 % 959.200 M -5.31 % 1.013 B 13.57 % 892.000 M -11.86 % 1.012 B -27.00 % 1.386 B 48.52 % 933.451 M 6.14 % 879.416 M 16.34 % 755.930 M -34.96 % 1.162 B 37.29 % 846.518 M 22.82 % 689.236 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 10.455 M -96.06 % 265.079 M 366.21 % 56.858 M -6.16 % 60.589 M 491.57 % 10.242 M -93.90 % 167.868 M 1 998.87 % 7.998 M -89.25 % 74.427 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -261.905 M 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 154.381 M 4.09 % 148.317 M -4.93 % 156.000 M -7.69 % 169.000 M 10.46 % 153.000 M -1.14 % 154.763 M -8.19 % 168.575 M -4.94 % 177.332 M -3.64 % 184.028 M -2.85 % 189.423 M -5.08 % 199.554 M -3.87 % 207.580 M
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 688.671 M -0.08 % 689.214 M -12.65 % 789.000 M -0.85 % 795.783 M -7.44 % 859.744 M -0.75 % 866.281 M -0.02 % 866.425 M -0.02 % 866.582 M 1.67 % 852.381 M -7.85 % 924.993 M -36.15 % 1.449 B -0.45 % 1.455 B
Deferred tax liabilities non current 41.829 M 365.13 % 8.993 M -72.97 % 33.270 M 0.000 0.000 -100.00 % 261.905 M 0.000 0.000 0.000 0.000 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 9.105 B -4.01 % 9.486 B 6.07 % 8.943 B 1.81 % 8.784 B 2.15 % 8.599 B -9.13 % 9.463 B 15.68 % 8.180 B 1.23 % 8.081 B 2.63 % 7.874 B -8.47 % 8.602 B 11.36 % 7.725 B 1.08 % 7.642 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 2023-03-31 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
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
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
Accounts receivables 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
Accounts payables 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
Other non cash items -97.000 M -3.19 % -94.000 M -70.91 % -55.000 M 69.95 % -183.000 M -84.85 % -99.000 M 67.86 % -308.000 M -118.44 % -141.000 M -46.88 % -96.000 M 51.52 % -198.000 M -167.57 % -74.000 M 3.90 % -77.000 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
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
Acquisitions net 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
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
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
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
Debt repayment 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
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
Dividends paid 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
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
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
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
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
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
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
Capital expenditure 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
2025 2025 2024 2024 2024 2024 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020