
Sobal Corporation 2186.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 8.683 B 6.28 % | 8.170 B 0.13 % | 8.159 B -0.06 % | 8.164 B 8.39 % | 7.532 B -9.73 % | 8.344 B |
Net income | 432.188 M -15.84 % | 513.556 M -24.83 % | 683.224 M 52.79 % | 447.158 M 18.12 % | 378.563 M -13.21 % | 436.182 M |
Income before tax | 692.412 M 0.15 % | 691.363 M -31.41 % | 1.008 B 58.00 % | 637.920 M 14.45 % | 557.403 M -13.96 % | 647.818 M |
Income before tax ratio | 0.08 -5.76 % | 0.08 -31.49 % | 0.12 58.09 % | 0.08 5.59 % | 0.07 -4.68 % | 0.08 |
EBITDA | 734.813 M 3.99 % | 706.614 M -30.81 % | 1.021 B 56.33 % | 653.272 M 12.75 % | 579.394 M -15.80 % | 688.119 M |
Net income ratio | 0.05 -20.82 % | 0.06 -24.93 % | 0.08 52.88 % | 0.05 8.98 % | 0.05 -3.85 % | 0.05 |
Ratio EBITDA | 0.08 -2.15 % | 0.09 -30.90 % | 0.13 56.42 % | 0.08 4.02 % | 0.08 -6.72 % | 0.08 |
Gross profit ratio | 0.19 -3.61 % | 0.20 -0.75 % | 0.20 4.37 % | 0.19 22.02 % | 0.16 -18.54 % | 0.19 |
Weighted average shs out dil | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M -0.85 % | 7.934 M |
Weighted average shs out | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M -0.85 % | 7.934 M |
EPS diluted | 54.94 -15.84 % | 65.28 -24.83 % | 86.84 52.78 % | 56.84 18.12 % | 48.12 -12.46 % | 54.97 |
Earnings per share | 54.94 -15.84 % | 65.28 -24.83 % | 86.84 52.78 % | 56.84 18.12 % | 48.12 -12.46 % | 54.97 |
Gross profit | 1.653 B 2.44 % | 1.614 B -0.62 % | 1.624 B 4.31 % | 1.557 B 32.26 % | 1.177 B -26.47 % | 1.601 B |
Income tax expense | 260.224 M 46.35 % | 177.806 M -45.23 % | 324.667 M 70.19 % | 190.762 M 6.67 % | 178.839 M -15.50 % | 211.635 M |
Cost of revenue | 7.029 B 7.22 % | 6.556 B 0.32 % | 6.535 B -1.09 % | 6.607 B 3.97 % | 6.355 B -5.76 % | 6.743 B |
General and administrative expenses | 77.000 M 4.05 % | 74.000 M -2.63 % | 76.000 M -8.43 % | 83.000 M -16.16 % | 99.000 M -33.56 % | 149.000 M |
Selling and marketing expenses | 963.000 M 10.94 % | 868.000 M -3.98 % | 904.000 M 3.91 % | 870.000 M 5.33 % | 826.000 M 0.98 % | 818.000 M |
Other expenses | 0.000 | 0.000 -100.00 % | 496.000 K 72.82 % | 287.000 K 5.13 % | 273.000 K | 0.000 |
Operating expenses | 1.041 B 10.41 % | 942.793 M -3.85 % | 980.496 M 2.85 % | 953.287 M 3.03 % | 925.273 M -4.32 % | 967.083 M |
Cost and expenses | 8.070 B 7.62 % | 7.499 B -0.22 % | 7.516 B -0.59 % | 7.560 B 3.85 % | 7.280 B -5.58 % | 7.710 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.041 B 10.41 % | 942.793 M -3.80 % | 980.000 M 2.83 % | 953.000 M 3.03 % | 925.000 M -4.35 % | 967.083 M |
Interest income | 1.485 M 5 611.54 % | 26.000 K 8.33 % | 24.000 K 26.32 % | 19.000 K -5.00 % | 20.000 K -16.67 % | 24.000 K |
Interest expense | 0.000 -100.00 % | 32.000 K | 0.000 -100.00 % | 122.000 K -3.17 % | 126.000 K -38.24 % | 204.000 K |
Depreciation and amortization | 42.400 M 178.01 % | 15.251 M 14.06 % | 13.371 M -12.21 % | 15.230 M -30.34 % | 21.863 M -45.47 % | 40.096 M |
Operating income | 612.243 M -8.75 % | 670.966 M 4.28 % | 643.410 M 6.62 % | 603.467 M 139.72 % | 251.741 M -60.28 % | 633.733 M |
Operating income ratio | 0.07 -14.14 % | 0.08 4.15 % | 0.08 6.68 % | 0.07 121.16 % | 0.03 -55.99 % | 0.08 |
Total other income expenses net | 80.169 M 293.04 % | 20.397 M -94.40 % | 364.482 M 957.91 % | 34.453 M -88.73 % | 305.662 M 2 070.12 % | 14.085 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -3.501 B -32.34 % | -2.645 B 6.37 % | -2.825 B -30.69 % | -2.162 B -8.51 % | -1.992 B -6.08 % | -1.878 B |
Total investments | 23.842 M -94.67 % | 447.000 M -0.89 % | 451.000 M 0.00 % | 451.000 M -0.66 % | 454.000 M -0.22 % | 455.000 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 14.486 M -2.17 % | 14.807 M 13.90 % | 13.000 M -7.14 % | 14.000 M 100.00 % | 7.000 M | 0.000 |
Retained earnings | 4.331 B 4.15 % | 4.158 B 6.50 % | 3.904 B 13.92 % | 3.427 B 6.05 % | 3.232 B 4.38 % | 3.096 B |
Common stock | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.12 % | 214.000 M |
Total equity | 4.337 B 4.14 % | 4.165 B 6.49 % | 3.911 B 13.89 % | 3.434 B 6.27 % | 3.231 B 4.64 % | 3.088 B |
Other non current liabilities | 118.533 M 1.54 % | 116.741 M -1.25 % | 118.222 M -16.42 % | 141.456 M 3.04 % | 137.287 M -26.56 % | 186.950 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 125.202 M -8.78 % | 137.256 M -5.58 % | 145.362 M -7.74 % | 157.561 M -3.92 % | 163.990 M -23.15 % | 213.401 M |
Other current liabilities | 1.216 B 89.63 % | 641.199 M -13.57 % | 741.883 M 8.20 % | 685.632 M 0.21 % | 684.221 M -19.40 % | 848.942 M |
Deferred revenue | 0.000 -100.00 % | 13.166 M | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 1.226 B 53.90 % | 796.522 M -29.23 % | 1.125 B 6.37 % | 1.058 B 19.11 % | 888.403 M -13.33 % | 1.025 B |
Total liabilities | 1.344 B 43.97 % | 933.779 M -26.52 % | 1.271 B 4.54 % | 1.216 B 15.52 % | 1.052 B 2.67 % | 1.025 B |
Other non current assets | 168.081 M 25 251.58 % | 663.000 K 182.77 % | -801.000 K -318.85 % | 366.000 K 511.24 % | -89.000 K 99.48 % | -17.115 M |
Long term investments | 23.842 M -83.78 % | 147.000 M -2.65 % | 151.000 M 0.00 % | 151.000 M -1.95 % | 154.000 M -0.65 % | 155.000 M |
Intangible assets | 1.248 M -62.23 % | 3.304 M -29.19 % | 4.666 M -31.76 % | 6.838 M -24.64 % | 9.074 M -16.25 % | 10.835 M |
GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.280 M |
Goodwill and intangible assets | 1.248 M -62.23 % | 3.304 M -29.19 % | 4.666 M -31.76 % | 6.838 M -24.64 % | 9.074 M -46.98 % | 17.115 M |
Property plant equipment net | 166.919 M -63.60 % | 458.574 M -2.82 % | 471.877 M -9.18 % | 519.582 M -1.21 % | 525.932 M -0.58 % | 529.000 M |
Total non current assets | 529.656 M -28.51 % | 740.844 M -6.42 % | 791.630 M -3.59 % | 821.078 M 2.89 % | 798.010 M 12 607.17 % | 6.280 M |
Other current assets | 60.076 M -46.15 % | 111.560 M 53.30 % | 72.771 M -2.96 % | 74.992 M 9.49 % | 68.491 M -2.20 % | 70.033 M |
Short term investments | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M 0.00 % | 300.000 M |
cash and cash equivalents | 3.501 B 32.36 % | 2.645 B -6.38 % | 2.825 B 30.69 % | 2.162 B 8.51 % | 1.992 B 6.08 % | 1.878 B |
Cash and short term investments | 3.801 B 29.07 % | 2.945 B -5.76 % | 3.125 B 26.98 % | 2.461 B 7.37 % | 2.292 B 5.23 % | 2.178 B |
Total current assets | 5.152 B 18.22 % | 4.358 B -0.74 % | 4.390 B 14.67 % | 3.828 B 9.84 % | 3.486 B 0.05 % | 3.484 B |
Inventory | 78.346 M -29.60 % | 111.280 M 13.69 % | 97.881 M -67.20 % | 298.384 M 4.37 % | 285.896 M 23.23 % | 232.000 M |
Net receivables | 1.212 B 1.89 % | 1.190 B 8.71 % | 1.094 B 10.09 % | 994.104 M 18.45 % | 839.235 M -16.41 % | 1.004 B |
Tax assets | 169.566 M 29.14 % | 131.303 M -20.37 % | 164.888 M 15.07 % | 143.292 M 31.35 % | 109.093 M 116.10 % | -677.720 M |
Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 K 0.00 % | 3.000 K -100.00 % | 836.720 M |
Account payables | 9.974 M -16.38 % | 11.928 M -10.94 % | 13.393 M 195.13 % | 4.538 M -62.30 % | 12.038 M 45.00 % | 8.302 M |
Tax payables | 0.000 -100.00 % | 130.229 M -64.82 % | 370.220 M 0.61 % | 367.972 M 91.51 % | 192.144 M 14.54 % | 167.756 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -222.610 M -0.01 % | -222.589 M 0.00 % | -222.589 M 0.00 % | -222.589 M -0.01 % | -222.563 M -0.25 % | -222.000 M |
Deferred tax liabilities non current | 6.669 M -67.49 % | 20.515 M -24.41 % | 27.140 M 68.52 % | 16.105 M -39.69 % | 26.703 M 0.95 % | 26.451 M |
Other liabilities | 0.000 -100.00 % | 1.001 K | 0.000 | 0.000 | 0.000 100.00 % | -213.401 M |
Total assets | 5.681 B 11.43 % | 5.098 B -1.61 % | 5.182 B 11.45 % | 4.650 B 8.54 % | 4.284 B -1.00 % | 4.327 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 | 196.447 M 213.71 % | -172.759 M -227.63 % | 135.354 M 242.41 % | -95.043 M 30.63 % | -137.000 M -157.08 % | 240.000 M |
Accounts receivables | -22.666 M 76.14 % | -95.000 M -171.43 % | 133.000 M 185.36 % | -155.802 M -194.43 % | 165.000 M 17.86 % | 140.000 M |
Inventory | 32.934 M 345.79 % | -13.399 M -357.23 % | 5.209 M 141.71 % | -12.488 M 76.57 % | -53.293 M -304.97 % | 26.000 M |
Accounts payables | -1.953 M -33.31 % | -1.465 M -116.54 % | 8.855 M 218.07 % | -7.500 M | 0.000 100.00 % | -18.533 M |
Other working capital | 188.132 M 399.12 % | -62.895 M -430.80 % | -11.849 M -114.67 % | 80.747 M 132.43 % | -249.000 M -436.49 % | 74.000 M |
Other non cash items | 173.070 M 166.69 % | -259.505 M 15.27 % | -306.264 M -581.00 % | 63.672 M -40.26 % | 106.576 M -45.06 % | 194.000 M |
Net cash provided by operating activities | 844.105 M 779.40 % | 95.987 M -81.73 % | 525.461 M 21.96 % | 430.859 M 16.63 % | 369.439 M -59.36 % | 909.000 M |
Investments in property plant and equipment | -18.111 M -6.54 % | -17.000 M -75.08 % | -9.710 M 11.66 % | -10.992 M 17.86 % | -13.382 M -234.55 % | -4.000 M |
Acquisitions net | 514.040 M | 0.000 -100.00 % | 411.533 M 253 932.72 % | 162.000 K | 0.000 | 0.000 |
Purchases of investments | -202.240 M | 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 |
Other investing activites | -23.016 M -8 488.06 % | -268.000 K 80.34 % | -1.363 M -1 295.61 % | 114.000 K 1 528.57 % | 7.000 K 100.04 % | -17.000 M |
Net cash used for investing activites | 270.673 M 1 667.48 % | -17.268 M -104.31 % | 400.460 M 3 837.03 % | -10.716 M 19.88 % | -13.375 M 36.31 % | -21.000 M |
Debt repayment | 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 |
Common stock repurchased | -20.000 K | 0.000 | 0.000 100.00 % | -26.000 K | 0.000 100.00 % | -341.671 M |
Dividends paid | -259.116 M -0.19 % | -258.633 M 1.43 % | -262.372 M -4.73 % | -250.523 M -3.18 % | -242.808 M -4.84 % | -231.592 M |
Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 263.000 K |
Net cash used provided by financing activities | -259.136 M -0.19 % | -258.633 M 1.43 % | -262.372 M -4.72 % | -250.549 M -3.19 % | -242.808 M 57.63 % | -573.000 M |
Effect of forex changes on cash | 0.000 100.00 % | -1.000 K -200.00 % | 1.000 K 200.00 % | -1.000 K 0.00 % | -1.000 K | 0.000 |
Net change in cash | 855.642 M 575.58 % | -179.915 M -127.11 % | 663.550 M 291.26 % | 169.593 M 49.74 % | 113.255 M 107.31 % | -1.548 B |
Cash at beginning of period | 2.945 B -5.76 % | 3.125 B 26.95 % | 2.462 B 7.40 % | 2.292 B 5.20 % | 2.179 B 16.93 % | 1.863 B |
Cash at end of period | 3.801 B 29.05 % | 2.945 B -5.76 % | 3.125 B 26.95 % | 2.462 B 7.40 % | 2.292 B 627.67 % | 315.000 M |
Operating cash flow | 844.105 M 779.40 % | 95.987 M -81.73 % | 525.461 M 21.96 % | 430.859 M 16.63 % | 369.439 M -59.36 % | 909.000 M |
Capital expenditure | -18.111 M -4.88 % | -17.268 M -77.84 % | -9.710 M 11.66 % | -10.992 M 17.86 % | -13.382 M -234.55 % | -4.000 M |
Free CashFlow | 825.994 M 949.29 % | 78.719 M -84.74 % | 515.751 M 22.84 % | 419.867 M 17.92 % | 356.057 M -60.66 % | 905.000 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-28 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2.197 B -0.23 % | 2.202 B -1.91 % | 2.245 B 5.93 % | 2.119 B 0.14 % | 2.116 B -0.23 % | 2.121 B 5.47 % | 2.011 B -1.97 % | 2.052 B 3.34 % | 1.985 B -3.47 % | 2.057 B 8.12 % | 1.902 B -9.93 % | 2.112 B |
Net income | 110.971 M 268.21 % | 30.138 M -82.68 % | 174.000 M 42.42 % | 122.171 M 15.21 % | 106.045 M -32.55 % | 157.231 M 16.06 % | 135.470 M 7.95 % | 125.491 M 31.59 % | 95.364 M 40.65 % | 67.802 M 2.50 % | 66.149 M -83.71 % | 406.000 M |
Income before tax | 167.070 M 62.99 % | 102.502 M -59.49 % | 253.000 M 42.65 % | 177.360 M 11.58 % | 158.948 M 0.36 % | 158.372 M -21.37 % | 201.408 M 9.78 % | 183.459 M 23.86 % | 148.124 M 258.65 % | 41.300 M -69.99 % | 137.603 M -77.52 % | 612.000 M |
Income before tax ratio | 0.08 63.36 % | 0.05 -58.70 % | 0.11 34.67 % | 0.08 11.43 % | 0.08 0.59 % | 0.07 -25.44 % | 0.10 11.99 % | 0.09 19.85 % | 0.07 271.54 % | 0.02 -72.24 % | 0.07 -75.04 % | 0.29 |
EBITDA | 170.000 M 151.71 % | 67.539 M -72.52 % | 245.750 M 39.99 % | 175.547 M 8.27 % | 162.134 M 2.38 % | 158.372 M -22.81 % | 205.175 M 10.01 % | 186.500 M 26.64 % | 147.263 M -63.73 % | 405.985 M 170.75 % | 149.951 M -37.52 % | 240.000 M |
Net income ratio | 0.05 269.05 % | 0.01 -82.34 % | 0.08 34.46 % | 0.06 15.05 % | 0.05 -32.40 % | 0.07 10.05 % | 0.07 10.12 % | 0.06 27.34 % | 0.05 45.70 % | 0.03 -5.20 % | 0.03 -81.91 % | 0.19 |
Ratio EBITDA | 0.08 152.28 % | 0.03 -71.98 % | 0.11 32.16 % | 0.08 8.12 % | 0.08 2.61 % | 0.07 -26.81 % | 0.10 12.22 % | 0.09 22.55 % | 0.07 -62.42 % | 0.20 150.41 % | 0.08 -30.63 % | 0.11 |
Gross profit ratio | 0.21 52.76 % | 0.14 -37.16 % | 0.22 9.26 % | 0.20 -7.23 % | 0.21 22.64 % | 0.17 -15.65 % | 0.21 1.63 % | 0.20 -2.98 % | 0.21 51.56 % | 0.14 -30.22 % | 0.20 -13.97 % | 0.23 |
Weighted average shs out dil | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M |
Weighted average shs out | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M 0.00 % | 7.867 M |
EPS diluted | 14.11 268.41 % | 3.83 -82.69 % | 22.12 42.62 % | 15.51 15.06 % | 13.48 -32.46 % | 19.96 15.44 % | 17.29 8.81 % | 15.89 31.11 % | 12.12 40.28 % | 8.64 2.73 % | 8.41 -83.70 % | 51.61 |
Earnings per share | 14.11 268.41 % | 3.83 -82.69 % | 22.12 42.62 % | 15.51 15.06 % | 13.48 -32.46 % | 19.96 15.44 % | 17.29 8.81 % | 15.89 31.11 % | 12.12 40.28 % | 8.64 2.73 % | 8.41 -83.70 % | 51.61 |
Gross profit | 455.679 M 52.42 % | 298.970 M -38.36 % | 485.000 M 15.73 % | 419.061 M -7.10 % | 451.100 M 22.37 % | 368.651 M -11.03 % | 414.376 M -0.37 % | 415.908 M 0.26 % | 414.825 M 46.30 % | 283.535 M -24.55 % | 375.806 M -22.51 % | 485.000 M |
Income tax expense | 56.099 M -22.48 % | 72.365 M -8.40 % | 79.000 M 43.15 % | 55.188 M 4.32 % | 52.903 M 4 540.61 % | 1.140 M -98.27 % | 65.939 M 13.75 % | 57.967 M 9.87 % | 52.760 M 299.08 % | -26.502 M -137.09 % | 71.453 M -65.31 % | 206.000 M |
Cost of revenue | 1.741 B -8.50 % | 1.903 B 8.13 % | 1.760 B 3.51 % | 1.700 B 2.10 % | 1.665 B -4.98 % | 1.753 B 9.75 % | 1.597 B -2.37 % | 1.636 B 4.15 % | 1.571 B -11.43 % | 1.773 B 16.16 % | 1.526 B -6.18 % | 1.627 B |
General and administrative expenses | 0.000 -100.00 % | 77.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 74.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 76.000 M | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 -100.00 % | 185.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 143.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 168.000 M | 0.000 | 0.000 |
Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 661.000 K 219.10 % | -555.000 K -540.48 % | 126.000 K -82.81 % | 733.000 K | 0.000 | 0.000 | 0.000 |
Operating expenses | 289.895 M 10.29 % | 262.837 M 8.16 % | 243.000 M -0.21 % | 243.514 M -16.66 % | 292.187 M 34.24 % | 217.661 M -3.02 % | 224.445 M -3.72 % | 233.126 M -12.87 % | 267.561 M 9.61 % | 244.109 M 8.08 % | 225.855 M 77.84 % | 127.000 M |
Cost and expenses | 2.031 B -6.22 % | 2.166 B 8.14 % | 2.003 B 3.04 % | 1.944 B -0.70 % | 1.958 B -0.64 % | 1.970 B 8.17 % | 1.821 B -2.54 % | 1.869 B 1.68 % | 1.838 B -8.88 % | 2.017 B 15.12 % | 1.752 B -0.10 % | 1.754 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 | 289.895 M 10.29 % | 262.837 M 8.16 % | 243.000 M -0.21 % | 243.514 M -16.66 % | 292.187 M 34.65 % | 217.000 M -3.56 % | 225.000 M -3.43 % | 233.000 M -12.73 % | 267.000 M 9.43 % | 244.000 M 8.03 % | 225.855 M -8.93 % | 248.000 M |
Interest income | 30.000 K -97.60 % | 1.250 M 17 757.14 % | 7.000 K -96.93 % | 228.000 K | 0.000 -100.00 % | 13.000 K | 0.000 -100.00 % | 13.000 K | 0.000 -100.00 % | 13.000 K | 0.000 -100.00 % | 11.000 K |
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 | 2.929 M -83.91 % | 18.209 M 385.57 % | 3.750 M 375 100.00 % | -1.000 K -100.03 % | 3.185 M -56.85 % | 7.382 M 96.02 % | 3.766 M 7.60 % | 3.500 M 2 834.38 % | -128.000 K -100.03 % | 366.561 M 10 799.82 % | 3.363 M 12.10 % | 3.000 M |
Operating income | 165.784 M 358.82 % | 36.133 M -85.07 % | 242.000 M 37.85 % | 175.548 M 10.47 % | 158.913 M 5.25 % | 150.990 M -20.50 % | 189.931 M 3.91 % | 182.782 M 24.12 % | 147.263 M 273.54 % | 39.424 M -73.71 % | 149.951 M -36.73 % | 237.000 M |
Operating income ratio | 0.08 359.86 % | 0.02 -84.78 % | 0.11 30.14 % | 0.08 10.32 % | 0.08 5.49 % | 0.07 -24.62 % | 0.09 6.00 % | 0.09 20.11 % | 0.07 286.96 % | 0.02 -75.68 % | 0.08 -29.75 % | 0.11 |
Total other income expenses net | 1.286 M -98.06 % | 66.369 M 503.35 % | 11.000 M 507.06 % | 1.812 M 5 077.14 % | 35.000 K -99.53 % | 7.382 M -35.68 % | 11.477 M 1 595.27 % | 677.000 K -21.37 % | 861.000 K -54.06 % | 1.874 M 115.18 % | -12.348 M -103.29 % | 374.885 M |
2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-28 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 |
2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-28 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | -3.638 B -3.90 % | -3.501 B -24.99 % | -2.801 B 2.32 % | -2.867 B 0.72 % | -2.888 B -9.18 % | -2.645 B -10.38 % | -2.397 B 7.34 % | -2.586 B 6.23 % | -2.758 B 2.38 % | -2.825 B -10.32 % | -2.561 B 5.15 % | -2.700 B |
Total investments | 360.000 M 1 409.94 % | 23.842 M -95.25 % | 502.000 M 4.55 % | 480.146 M -0.04 % | 480.354 M 7.46 % | 447.000 M 42.63 % | 313.396 M -0.19 % | 314.008 M -0.21 % | 314.658 M -30.23 % | 451.000 M 63.72 % | 275.465 M -0.19 % | 276.000 M |
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 | 14.486 M 0.00 % | 14.486 M 3.47 % | 14.000 M -5.45 % | 14.807 M 0.00 % | 14.807 M 13.90 % | 13.000 M -7.14 % | 14.000 M 7.69 % | 13.000 M -7.14 % | 14.000 M 7.69 % | 13.000 M -13.33 % | 15.000 M 7.14 % | 14.000 M |
Retained earnings | 4.312 B -0.43 % | 4.331 B 0.72 % | 4.300 B 1.03 % | 4.256 B 2.94 % | 4.134 B -0.57 % | 4.158 B 3.93 % | 4.001 B 0.14 % | 3.995 B 3.24 % | 3.870 B -0.88 % | 3.904 B 1.78 % | 3.836 B -1.64 % | 3.900 B |
Common stock | 214.265 M 0.00 % | 214.265 M 0.12 % | 214.000 M -0.12 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.00 % | 214.265 M 0.12 % | 214.000 M 0.00 % | 214.000 M |
Total equity | 4.318 B -0.43 % | 4.337 B 0.72 % | 4.306 B 1.01 % | 4.263 B 2.95 % | 4.141 B -0.57 % | 4.165 B 3.92 % | 4.007 B 0.14 % | 4.002 B 3.24 % | 3.876 B -0.88 % | 3.911 B 1.77 % | 3.843 B -1.61 % | 3.906 B |
Other non current liabilities | 119.345 M 0.69 % | 118.533 M 0.45 % | 118.000 M -5.66 % | 125.074 M 1.96 % | 122.674 M 5.08 % | 116.742 M -22.08 % | 149.824 M 1.42 % | 147.733 M 0.19 % | 147.453 M 24.73 % | 118.222 M -28.46 % | 165.258 M 13.03 % | 146.201 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 119.345 M 0.69 % | 118.533 M 0.45 % | 118.000 M -5.66 % | 125.074 M 1.96 % | 122.674 M -10.62 % | 137.257 M -8.39 % | 149.824 M 1.42 % | 147.733 M 0.19 % | 147.453 M 1.44 % | 145.362 M -12.04 % | 165.258 M 13.03 % | 146.201 M |
Other current liabilities | 1.332 B 9.58 % | 1.216 B 20.35 % | 1.010 B 14.06 % | 885.742 M -19.24 % | 1.097 B 71.05 % | 641.199 M -0.86 % | 646.757 M -6.45 % | 691.352 M -30.91 % | 1.001 B 34.88 % | 741.883 M 16.77 % | 635.326 M -6.32 % | 678.175 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.166 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 1.347 B 9.91 % | 1.226 B 20.54 % | 1.017 B -0.46 % | 1.022 B -12.82 % | 1.172 B 47.13 % | 796.522 M 19.41 % | 667.041 M -21.87 % | 853.738 M -20.65 % | 1.076 B -4.40 % | 1.125 B 26.60 % | 889.000 M -11.54 % | 1.005 B |
Total liabilities | 1.467 B 9.10 % | 1.344 B 18.45 % | 1.135 B -1.03 % | 1.147 B -11.42 % | 1.295 B 38.64 % | 933.779 M 14.31 % | 816.865 M -18.43 % | 1.001 B -18.14 % | 1.223 B -3.73 % | 1.271 B 42.95 % | 889.000 M -11.54 % | 1.005 B |
Other non current assets | 969.000 K -99.42 % | 168.081 M 16 708.10 % | 1.000 M 580.27 % | 147.000 K -99.97 % | 479.398 M 72 316.62 % | 662.000 K -99.79 % | 313.396 M -0.19 % | 314.008 M -0.21 % | 314.658 M 39 383.15 % | -801.000 K -180.10 % | 1.000 M -99.64 % | 276.246 M |
Long term investments | 360.000 M 1 409.94 % | 23.842 M -95.25 % | 502.000 M 4.58 % | 480.000 M 0.00 % | 480.000 M 226.53 % | 147.000 M -53.04 % | 313.000 M -0.32 % | 314.000 M 0.00 % | 314.000 M 107.95 % | 151.000 M -45.09 % | 275.000 M -0.36 % | 276.000 M |
Intangible assets | 1.210 M -3.04 % | 1.248 M -37.60 % | 2.000 M -23.87 % | 2.627 M -11.13 % | 2.956 M -10.53 % | 3.304 M -9.50 % | 3.651 M -1.83 % | 3.719 M -9.78 % | 4.122 M -11.66 % | 4.666 M -6.68 % | 5.000 M 0.00 % | 5.000 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 | 1.210 M -3.04 % | 1.248 M -37.60 % | 2.000 M -23.87 % | 2.627 M -11.13 % | 2.956 M -10.53 % | 3.304 M -9.50 % | 3.651 M -1.83 % | 3.719 M -9.78 % | 4.122 M -11.66 % | 4.666 M -6.68 % | 5.000 M 0.00 % | 5.000 M |
Property plant equipment net | 164.663 M -1.35 % | 166.919 M -62.32 % | 443.000 M -2.58 % | 454.717 M -0.22 % | 455.736 M -0.62 % | 458.574 M -0.74 % | 461.992 M -0.67 % | 465.103 M -0.72 % | 468.490 M -0.72 % | 471.877 M -3.50 % | 489.000 M -4.86 % | 514.000 M |
Total non current assets | 526.842 M -0.53 % | 529.656 M -44.13 % | 948.000 M 1.12 % | 937.491 M -0.17 % | 939.047 M 26.75 % | 740.843 M -4.90 % | 779.039 M -0.48 % | 782.830 M -0.56 % | 787.270 M -0.55 % | 791.630 M 2.81 % | 770.000 M -3.27 % | 796.000 M |
Other current assets | 353.277 M -1.88 % | 360.043 M 1.71 % | 354.000 M -2.64 % | 363.610 M -7.85 % | 394.590 M 253.70 % | 111.560 M -69.35 % | 363.986 M 7.45 % | 338.755 M -5.09 % | 356.939 M -4.17 % | 372.465 M 3.34 % | 360.422 M 0.12 % | 360.000 M |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 146.000 K -58.76 % | 354.000 K -99.88 % | 300.000 M 75 657.58 % | 396.000 K 4 850.00 % | 8.000 K -98.78 % | 658.000 K -99.78 % | 300.000 M 64 416.13 % | 465.000 K | 0.000 |
cash and cash equivalents | 3.638 B 3.90 % | 3.501 B 24.99 % | 2.801 B -2.32 % | 2.867 B -0.72 % | 2.888 B 9.18 % | 2.645 B 10.38 % | 2.397 B -7.34 % | 2.586 B -6.23 % | 2.758 B -2.38 % | 2.825 B 10.32 % | 2.561 B -5.15 % | 2.700 B |
Cash and short term investments | 3.638 B 3.90 % | 3.501 B 24.99 % | 2.801 B -2.32 % | 2.867 B -0.72 % | 2.888 B -1.92 % | 2.945 B 22.88 % | 2.397 B -7.34 % | 2.586 B -6.23 % | 2.758 B -2.38 % | 2.825 B 10.32 % | 2.561 B -5.15 % | 2.700 B |
Total current assets | 5.258 B 2.06 % | 5.152 B 14.66 % | 4.493 B 0.46 % | 4.472 B -0.54 % | 4.496 B 3.19 % | 4.358 B 7.72 % | 4.045 B -4.15 % | 4.220 B -2.13 % | 4.312 B -1.77 % | 4.390 B 6.37 % | 4.127 B -3.17 % | 4.262 B |
Inventory | 75.997 M -3.00 % | 78.346 M 5.87 % | 74.000 M -28.73 % | 103.833 M -11.84 % | 117.779 M 5.84 % | 111.280 M 2.13 % | 108.957 M 4.02 % | 104.747 M -4.20 % | 109.335 M 11.70 % | 97.881 M -31.55 % | 143.000 M 30.00 % | 110.000 M |
Net receivables | 1.191 B -1.74 % | 1.212 B -4.10 % | 1.264 B 11.12 % | 1.137 B 3.81 % | 1.096 B -7.90 % | 1.190 B 1.20 % | 1.176 B -1.24 % | 1.190 B 9.42 % | 1.088 B -0.59 % | 1.094 B 3.06 % | 1.062 B -2.76 % | 1.092 B |
Tax assets | 0.000 -100.00 % | 169.566 M | 0.000 | 0.000 100.00 % | -479.043 M -464.84 % | 131.303 M 141.95 % | -313.000 M 0.32 % | -314.000 M 0.00 % | -314.000 M -290.43 % | 164.888 M | 0.000 100.00 % | -275.246 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K -50.00 % | 2.000 K | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 |
Account payables | 14.988 M 50.27 % | 9.974 M 48.27 % | 6.727 M -9.61 % | 7.442 M -38.78 % | 12.157 M 1.92 % | 11.928 M 58.89 % | 7.507 M -77.28 % | 33.042 M 164.44 % | 12.495 M -6.70 % | 13.393 M 8.27 % | 12.370 M -29.54 % | 17.557 M |
Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 128.539 M 104.00 % | 63.008 M -51.62 % | 130.229 M 919.25 % | 12.777 M -90.12 % | 129.344 M 105.78 % | 62.855 M -83.02 % | 370.220 M 53.42 % | 241.304 M -21.98 % | 309.268 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | -222.610 M 0.00 % | -222.610 M -0.27 % | -222.000 M 0.00 % | -222.006 M 0.26 % | -222.590 M 0.00 % | -222.589 M 0.00 % | -222.589 M 0.00 % | -222.589 M 0.00 % | -222.589 M 0.00 % | -222.589 M -0.27 % | -222.000 M 0.00 % | -222.000 M |
Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.515 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.140 M | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -165.258 M -13.03 % | -146.201 M |
Total assets | 5.785 B 1.82 % | 5.681 B 4.42 % | 5.441 B 0.58 % | 5.410 B -0.47 % | 5.436 B 6.61 % | 5.098 B 5.68 % | 4.824 B -3.58 % | 5.003 B -1.89 % | 5.100 B -1.58 % | 5.182 B 5.81 % | 4.897 B -3.18 % | 5.058 B |
2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-28 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 |
2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-28 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | -110.000 M -266.67 % | -30.000 M 82.76 % | -174.000 M -42.62 % | -122.000 M -15.09 % | -106.000 M 32.48 % | -157.000 M -15.44 % | -136.000 M -8.80 % | -125.000 M -31.58 % | -95.000 M -39.71 % | -68.000 M -3.03 % | -66.000 M 83.74 % | -406.000 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 |