2195.T

Amita Holdings Co.,Ltd. 2195.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 4.931 B 8.71 % 4.536 B -5.98 % 4.825 B -6.46 % 5.158 B 11.92 % 4.608 B -2.86 % 4.744 B
Net income 423.184 M 37.24 % 308.345 M -41.96 % 531.242 M -16.05 % 632.836 M 62.82 % 388.679 M 139.93 % 162.000 M
Income before tax 500.446 M -0.62 % 503.570 M -29.29 % 712.138 M 21.58 % 585.738 M 84.50 % 317.474 M 29.05 % 246.000 M
Income before tax ratio 0.10 -8.58 % 0.11 -24.79 % 0.15 29.97 % 0.11 64.84 % 0.07 32.86 % 0.05
EBITDA 660.870 M -0.98 % 667.439 M -23.14 % 868.412 M 15.32 % 753.071 M 41.75 % 531.251 M 35.87 % 391.000 M
Net income ratio 0.09 26.25 % 0.07 -38.27 % 0.11 -10.26 % 0.12 45.47 % 0.08 146.99 % 0.03
Ratio EBITDA 0.13 -8.91 % 0.15 -18.26 % 0.18 23.27 % 0.15 26.65 % 0.12 39.87 % 0.08
Gross profit ratio 0.45 -4.20 % 0.47 6.38 % 0.44 14.17 % 0.39 1.00 % 0.38 9.99 % 0.35
Weighted average shs out dil 17.552 M 0.00 % 17.552 M -0.15 % 17.579 M 0.23 % 17.538 M 0.00 % 17.538 M 0.00 % 17.538 M
Weighted average shs out 17.552 M 0.00 % 17.552 M 0.08 % 17.538 M 0.00 % 17.538 M 0.00 % 17.538 M 0.00 % 17.538 M
EPS diluted 24.11 37.22 % 17.57 -41.86 % 30.22 -16.24 % 36.08 62.82 % 22.16 139.83 % 9.24
Earnings per share 24.11 37.22 % 17.57 -41.99 % 30.29 -16.05 % 36.08 62.82 % 22.16 139.83 % 9.24
Gross profit 2.226 B 4.14 % 2.138 B 0.02 % 2.138 B 6.80 % 2.002 B 13.05 % 1.770 B 6.85 % 1.657 B
Income tax expense 77.601 M -60.25 % 195.225 M 7.92 % 180.896 M 484.09 % -47.097 M 33.86 % -71.205 M -184.77 % 84.000 M
Cost of revenue 2.705 B 12.78 % 2.399 B -10.74 % 2.687 B -14.86 % 3.156 B 11.22 % 2.838 B -8.07 % 3.087 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 1.000 K 0.000 -100.00 % 814.000 K 69.94 % 479.000 K -30.78 % 692.000 K 102.47 % -28.000 M
Operating expenses 1.753 B 5.23 % 1.666 B 9.03 % 1.528 B 5.99 % 1.441 B -2.65 % 1.481 B 6.37 % 1.392 B
Cost and expenses 4.458 B 9.69 % 4.064 B -3.58 % 4.215 B -8.32 % 4.598 B 6.47 % 4.318 B -3.58 % 4.479 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 1.753 B 5.23 % 1.666 B 9.09 % 1.527 B 5.97 % 1.441 B -2.64 % 1.480 B 4.23 % 1.420 B
Interest income 243.000 K 100.83 % 121.000 K 8.04 % 112.000 K 3.70 % 108.000 K -8.47 % 118.000 K -25.32 % 158.000 K
Interest expense 27.961 M 48.30 % 18.854 M 13.99 % 16.540 M -29.61 % 23.497 M 42.25 % 16.518 M -15.47 % 19.542 M
Depreciation and amortization 187.389 M 29.22 % 145.013 M 3.78 % 139.734 M -2.85 % 143.833 M -6.98 % 154.633 M 0.41 % 154.000 M
Operating income 473.480 M 0.28 % 472.160 M -22.56 % 609.728 M 8.88 % 560.023 M 93.26 % 289.773 M 22.27 % 237.000 M
Operating income ratio 0.10 -7.75 % 0.10 -17.64 % 0.13 16.39 % 0.11 72.67 % 0.06 25.87 % 0.05
Total other income expenses net 26.966 M -14.15 % 31.410 M -69.33 % 102.410 M 298.25 % 25.715 M -7.17 % 27.701 M 177.01 % 10.000 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -724.240 M 1.47 % -735.062 M -50.21 % -489.354 M -5 516.20 % 9.035 M -98.76 % 729.895 M -11.07 % 820.749 M
Total investments 449.552 M 40.44 % 320.101 M 13.62 % 281.722 M 68.57 % 167.124 M 56.89 % 106.520 M -54.67 % 235.000 M
Total debt 2.005 B -4.27 % 2.095 B 62.33 % 1.290 B -7.81 % 1.400 B -28.80 % 1.966 B 12.90 % 1.741 B
Accumulated other comprehensive income loss 97.957 M 99.94 % 48.993 M 8.87 % 45.000 M 462.50 % 8.000 M 260.00 % -5.000 M -150.00 % -2.000 M
Retained earnings 1.834 B 23.84 % 1.481 B 20.87 % 1.225 B 68.06 % 728.972 M 658.28 % 96.135 M 132.92 % -292.000 M
Common stock 483.560 M 0.00 % 483.560 M 0.60 % 480.680 M 1.21 % 474.920 M 0.00 % 474.920 M 0.19 % 474.000 M
Total equity 2.734 B 20.63 % 2.266 B 13.25 % 2.001 B 37.53 % 1.455 B 79.84 % 809.086 M 90.82 % 424.000 M
Other non current liabilities 491.783 M 7.79 % 456.261 M 1.34 % 450.215 M 4.02 % 432.807 M -3.80 % 449.889 M -2.41 % 461.000 M
Long term debt 1.711 B -5.83 % 1.817 B 64.61 % 1.104 B -10.06 % 1.227 B -11.41 % 1.386 B 32.21 % 1.048 B
Total non current liabilities 2.203 B -3.10 % 2.274 B 46.28 % 1.554 B -6.39 % 1.660 B -9.55 % 1.835 B 21.64 % 1.509 B
Other current liabilities 973.906 M 2.85 % 946.902 M 403.55 % 188.046 M -30.84 % 271.909 M 10.18 % 246.787 M -66.38 % 733.990 M
Deferred revenue 0.000 -100.00 % 675.000 K -99.86 % 499.898 M 3.02 % 485.244 M -4.68 % 509.068 M 0.000
Short term debt 293.787 M 5.98 % 277.222 M 48.83 % 186.267 M 8.22 % 172.121 M -70.33 % 580.048 M -19.88 % 724.000 M
Total current liabilities 1.658 B 1.35 % 1.636 B 28.92 % 1.269 B -3.28 % 1.312 B -21.28 % 1.667 B -11.95 % 1.893 B
Total liabilities 3.861 B -1.24 % 3.910 B 38.48 % 2.823 B -5.01 % 2.972 B -15.13 % 3.502 B 2.95 % 3.402 B
Other non current assets 154.955 M -1.19 % 156.822 M 1.91 % 153.885 M 10.80 % 138.888 M 3.51 % 134.178 M 2 378.06 % -5.890 M
Long term investments 449.552 M 40.44 % 320.101 M 13.62 % 281.722 M 68.57 % 167.124 M 56.89 % 106.520 M -54.67 % 235.000 M
Intangible assets 76.170 M -13.44 % 88.000 M 144.44 % 36.000 M 44.00 % 25.000 M -19.35 % 31.000 M -29.55 % 44.000 M
GoodWill 0.000 0.000 -100.00 % 966.000 K 7.33 % 900.000 K 30.81 % 688.000 K 0.000
Goodwill and intangible assets 76.170 M -13.44 % 88.000 M 138.06 % 36.966 M 42.73 % 25.900 M -18.27 % 31.688 M -27.98 % 44.000 M
Property plant equipment net 1.917 B 11.34 % 1.722 B 11.29 % 1.547 B -5.31 % 1.634 B -7.29 % 1.762 B -2.96 % 1.816 B
Total non current assets 2.742 B 17.30 % 2.337 B 13.76 % 2.055 B -1.26 % 2.081 B 0.10 % 2.079 B -2.13 % 2.124 B
Other current assets 263.810 M 10.99 % 237.689 M 30.05 % 182.761 M -1.83 % 186.175 M -22.90 % 241.477 M 131.08 % -777.039 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.729 B -3.54 % 2.830 B 59.00 % 1.780 B 27.98 % 1.391 B 12.53 % 1.236 B 34.28 % 920.251 M
Cash and short term investments 2.729 B -3.54 % 2.830 B 59.00 % 1.780 B 27.98 % 1.391 B 12.53 % 1.236 B 34.28 % 920.251 M
Total current assets 3.853 B 0.39 % 3.838 B 38.59 % 2.770 B 18.03 % 2.346 B 5.10 % 2.233 B 142.60 % 920.251 M
Inventory 133.189 M 112.17 % 62.774 M 0.71 % 62.331 M -6.52 % 66.678 M 4.46 % 63.833 M 38.77 % 46.000 M
Net receivables 726.843 M 2.61 % 708.362 M -4.91 % 744.902 M 5.95 % 703.044 M 1.67 % 691.470 M -5.41 % 731.039 M
Tax assets 144.045 M 183.97 % 50.726 M 44.37 % 35.136 M -69.50 % 115.214 M 160.97 % 44.149 M 26.54 % 34.890 M
Other assets 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K -100.00 % 781.749 M
Account payables 288.399 M 10.92 % 260.000 M -11.35 % 293.290 M -17.05 % 353.579 M 8.10 % 327.072 M -15.92 % 389.000 M
Tax payables 101.865 M -32.60 % 151.146 M 48.91 % 101.504 M 248.12 % 29.158 M 681.72 % 3.730 M -91.89 % 46.010 M
Deferred revenue non current 0.000 100.00 % -5.374 M 17.95 % -6.550 M 0.000 100.00 % -6.676 M 1.10 % -6.750 M
Minority interest 65.616 M 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 16.386 M -20.86 % 20.706 M -45.10 % 37.717 M -23.94 % 49.591 M -24.45 % 65.644 M -11.29 % 74.000 M
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 5.000 M 0.000
Other total stockholders equity 252.844 M 0.00 % 252.843 M 1.15 % 249.963 M 2.31 % 244.309 M 2.64 % 238.031 M -2.38 % 243.827 M
Deferred tax liabilities non current 0.000 -100.00 % 5.374 M -17.95 % 6.550 M 0.000 -100.00 % 6.676 M -1.10 % 6.750 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 6.595 B 6.79 % 6.176 B 28.01 % 4.824 B 8.97 % 4.427 B 2.69 % 4.311 B 12.68 % 3.826 B
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
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 -341.000 K -100.16 % 217.554 M 290.91 % -113.956 M -288.52 % 60.448 M 178.56 % 21.700 M -82.24 % 122.218 M
Accounts receivables -18.480 M -150.48 % 36.609 M 187.46 % -41.857 M -259.94 % -11.629 M -129.39 % 39.570 M 140.86 % -96.850 M
Inventory -70.415 M -15 831.00 % -442.000 K -110.17 % 4.347 M 252.79 % -2.845 M 83.27 % -17.009 M -210.67 % 15.369 M
Accounts payables 27.557 M 184.93 % -32.448 M 46.18 % -60.289 M -327.45 % 26.507 M 142.20 % -62.819 M -271.97 % 36.528 M
Other working capital 60.997 M -71.47 % 213.835 M 0.000 -100.00 % 48.415 M -21.86 % 61.958 M -62.94 % 167.171 M
Other non cash items -135.588 M 3.61 % -140.664 M -596.96 % 28.305 M -23.38 % 36.943 M 121.40 % -172.645 M -1 868.81 % -8.769 M
Net cash provided by operating activities 474.644 M -34.57 % 725.473 M 23.99 % 585.083 M -33.00 % 873.224 M 122.94 % 391.688 M -8.92 % 430.071 M
Investments in property plant and equipment -413.604 M -26.87 % -326.000 M -218.48 % -102.362 M -39.38 % -73.442 M 7.85 % -79.696 M 51.55 % -164.488 M
Acquisitions net 0.000 -100.00 % 250.000 K -99.57 % 58.383 M 861.35 % 6.073 M -66.06 % 17.895 M 0.000
Purchases of investments 0.000 100.00 % -27.835 M -11.34 % -25.000 M 0.000 0.000 0.000
Sales maturities of investments 1.000 M 0.000 -100.00 % 7.059 M 885.89 % 716.000 K -96.64 % 21.280 M 0.000
Other investing activites -101.882 M -16.51 % -87.448 M -1 004.00 % -7.921 M -8.27 % -7.316 M -168.51 % 10.679 M 788.08 % -1.552 M
Net cash used for investing activites -514.486 M -16.65 % -441.033 M -531.48 % -69.841 M 5.58 % -73.969 M -147.87 % -29.842 M 82.03 % -166.040 M
Debt repayment -85.082 M -110.36 % 821.248 M 942.84 % -97.438 M 82.28 % -550.000 M -373.19 % 201.328 M 328.20 % -88.223 M
Common stock issued -6.034 M -205.03 % 5.745 M -50.00 % 11.490 M 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -70.106 M -30.99 % -53.522 M -58.16 % -33.841 M 0.000 0.000 0.000
Other financing activites 52.229 M 374.30 % -19.041 M 14.91 % -22.377 M 77.52 % -99.522 M 4.78 % -104.520 M -63.40 % -63.964 M
Net cash used provided by financing activities -108.993 M -114.45 % 754.430 M 630.67 % -142.166 M 78.11 % -649.522 M -770.94 % 96.808 M 163.61 % -152.187 M
Effect of forex changes on cash 48.610 M 349.88 % 10.805 M -32.48 % 16.002 M 215.43 % 5.073 M 482.29 % -1.327 M 0.000
Net change in cash -100.224 M -109.55 % 1.050 B 169.86 % 389.077 M 151.33 % 154.807 M -66.15 % 457.328 M 311.88 % 111.034 M
Cash at beginning of period 2.830 B 59.00 % 1.780 B 27.98 % 1.391 B 12.53 % 1.236 B 58.75 % 778.421 M 16.64 % 667.387 M
Cash at end of period 2.729 B -3.54 % 2.830 B 59.00 % 1.780 B 27.98 % 1.391 B 12.53 % 1.236 B 58.75 % 778.421 M
Operating cash flow 474.644 M -34.57 % 725.473 M 23.99 % 585.083 M -33.00 % 873.224 M 122.94 % 391.688 M -8.92 % 430.071 M
Capital expenditure -413.604 M -3.89 % -398.124 M -288.94 % -102.362 M -39.38 % -73.442 M 9.58 % -81.226 M 50.62 % -164.488 M
Free CashFlow 61.040 M -81.35 % 327.349 M -32.19 % 482.721 M -39.64 % 799.782 M 157.61 % 310.462 M 16.90 % 265.583 M
2024 2023 2022 2021 2020 2019
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 1.141 B -4.15 % 1.190 B -17.32 % 1.440 B 21.42 % 1.186 B 0.53 % 1.179 B 4.69 % 1.127 B -12.95 % 1.294 B 23.77 % 1.046 B -7.31 % 1.128 B 5.59 % 1.068 B -18.59 % 1.312 B 14.97 % 1.141 B
Net income 62.000 M -4.40 % 64.852 M -55.57 % 145.965 M 130.89 % 63.218 M 6.69 % 59.255 M -61.83 % 155.220 M -5.10 % 163.561 M 14 988.65 % 1.084 M -98.69 % 82.739 M 35.72 % 60.961 M -52.59 % 128.571 M -27.54 % 177.428 M
Income before tax 115.000 M 13.80 % 101.056 M -31.40 % 147.321 M 32.57 % 111.125 M -6.96 % 119.435 M -3.01 % 123.144 M -46.47 % 230.033 M 222.29 % 71.375 M -39.10 % 117.194 M 37.93 % 84.968 M -52.62 % 179.315 M -19.94 % 223.976 M
Income before tax ratio 0.10 18.73 % 0.08 -17.04 % 0.10 9.18 % 0.09 -7.45 % 0.10 -7.36 % 0.11 -38.50 % 0.18 160.40 % 0.07 -34.30 % 0.10 30.63 % 0.08 -41.79 % 0.14 -30.37 % 0.20
EBITDA 158.500 M 1.03 % 156.889 M -23.97 % 206.348 M 37.39 % 150.194 M -12.45 % 171.558 M 1.31 % 169.345 M -28.09 % 235.491 M 109.98 % 112.151 M -7.81 % 121.657 M 36.86 % 88.889 M -59.60 % 220.000 M -16.43 % 263.256 M
Net income ratio 0.05 -0.26 % 0.05 -46.26 % 0.10 90.16 % 0.05 6.12 % 0.05 -63.54 % 0.14 9.02 % 0.13 12 091.31 % 0.00 -98.59 % 0.07 28.54 % 0.06 -41.76 % 0.10 -36.97 % 0.16
Ratio EBITDA 0.14 5.40 % 0.13 -8.04 % 0.14 13.15 % 0.13 -12.92 % 0.15 -3.23 % 0.15 -17.39 % 0.18 69.66 % 0.11 -0.55 % 0.11 29.62 % 0.08 -50.37 % 0.17 -27.31 % 0.23
Gross profit ratio 0.47 1.47 % 0.46 11.48 % 0.42 -9.41 % 0.46 -1.12 % 0.46 -3.03 % 0.48 -6.40 % 0.51 13.87 % 0.45 -2.24 % 0.46 0.05 % 0.46 2.25 % 0.45 -4.84 % 0.47
Weighted average shs out dil 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.01 % 17.551 M -0.86 % 17.704 M 0.95 % 17.538 M
Weighted average shs out 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.00 % 17.552 M 0.01 % 17.551 M 0.06 % 17.540 M 0.02 % 17.538 M
EPS diluted 3.53 -4.34 % 3.69 -55.65 % 8.32 131.11 % 3.60 6.51 % 3.38 -61.76 % 8.84 -5.35 % 9.34 15 013.27 % 0.06 -98.69 % 4.73 36.31 % 3.47 -52.20 % 7.26 -28.26 % 10.12
Earnings per share 3.53 -4.34 % 3.69 -55.65 % 8.32 131.11 % 3.60 6.51 % 3.38 -61.76 % 8.84 -5.35 % 9.34 15 013.27 % 0.06 -98.69 % 4.73 36.31 % 3.47 -52.66 % 7.33 -27.57 % 10.12
Gross profit 536.000 M -2.74 % 551.093 M -7.82 % 597.870 M 9.99 % 543.572 M -0.59 % 546.780 M 1.51 % 538.632 M -18.53 % 661.118 M 40.93 % 469.123 M -9.38 % 517.677 M 5.64 % 490.036 M -16.76 % 588.705 M 9.41 % 538.061 M
Income tax expense 53.000 M 43.46 % 36.944 M 2 080.87 % 1.694 M -96.46 % 47.907 M -20.39 % 60.179 M 287.62 % -32.075 M -148.25 % 66.472 M -5.43 % 70.291 M 104.00 % 34.456 M 43.53 % 24.006 M -52.69 % 50.744 M 9.01 % 46.548 M
Cost of revenue 605.000 M -5.37 % 639.305 M -24.06 % 841.861 M 31.10 % 642.173 M 1.50 % 632.663 M 7.60 % 587.977 M -7.13 % 633.118 M 9.80 % 576.592 M -5.55 % 610.455 M 5.55 % 578.380 M -20.08 % 723.714 M 19.93 % 603.434 M
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 1.000 M 0.000 0.000 100.00 % -999.000 K 0.000 -100.00 % 724.000 K 12.07 % 646.000 K 212.15 % -576.000 K 0.000 -100.00 % 3.136 M 0.000 0.000
Operating expenses 425.000 M -5.76 % 450.978 M 6.03 % 425.333 M -0.77 % 428.629 M -6.77 % 459.774 M 4.80 % 438.724 M 6.06 % 413.646 M -2.54 % 424.424 M 1.34 % 418.808 M 2.42 % 408.915 M 1.09 % 404.490 M 5.75 % 382.495 M
Cost and expenses 1.030 B -5.53 % 1.090 B -13.96 % 1.267 B 18.34 % 1.071 B -1.98 % 1.092 B 6.40 % 1.027 B -1.92 % 1.047 B 4.57 % 1.001 B -2.74 % 1.029 B 4.25 % 987.295 M -12.49 % 1.128 B 14.43 % 985.929 M
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 424.000 M -5.98 % 450.978 M 6.03 % 425.333 M -1.00 % 429.628 M -6.56 % 459.774 M 4.97 % 438.000 M 6.05 % 413.000 M -2.82 % 425.000 M 1.43 % 419.000 M 2.70 % 408.000 M 0.87 % 404.490 M 5.75 % 382.495 M
Interest income 723.000 K 55.15 % 466.000 K 1 009.52 % 42.000 K -68.89 % 135.000 K 419.23 % 26.000 K -35.00 % 40.000 K 48.15 % 27.000 K -27.03 % 37.000 K 37.04 % 27.000 K -10.00 % 30.000 K 11.11 % 27.000 K -12.90 % 31.000 K
Interest expense 9.392 M 3.36 % 9.087 M 21.53 % 7.477 M -1.67 % 7.604 M 3.91 % 7.318 M 31.57 % 5.562 M 1.91 % 5.458 M 8.90 % 5.012 M 12.30 % 4.463 M 13.82 % 3.921 M -2.27 % 4.012 M -0.96 % 4.051 M
Depreciation and amortization 46.500 M -0.53 % 46.746 M -9.32 % 51.549 M 42.20 % 36.250 M -19.09 % 44.804 M 10.25 % 40.640 M 0.000 -100.00 % 35.764 M 33.54 % 26.781 M 347.77 % 5.981 M -83.69 % 36.674 M 4.10 % 35.230 M
Operating income 111.000 M 10.87 % 100.115 M -41.97 % 172.537 M 50.11 % 114.943 M 32.11 % 87.006 M -12.91 % 99.907 M -59.63 % 247.472 M 453.64 % 44.699 M -54.79 % 98.869 M 21.88 % 81.120 M -55.96 % 184.215 M 18.42 % 155.566 M
Operating income ratio 0.10 15.67 % 0.08 -29.82 % 0.12 23.63 % 0.10 31.41 % 0.07 -16.81 % 0.09 -53.62 % 0.19 347.33 % 0.04 -51.23 % 0.09 15.43 % 0.08 -45.91 % 0.14 2.99 % 0.14
Total other income expenses net 4.000 M 325.08 % 941.000 K 103.73 % -25.216 M -560.45 % -3.818 M -111.77 % 32.429 M 39.56 % 23.237 M 233.25 % -17.439 M -165.37 % 26.676 M 45.57 % 18.325 M 376.22 % 3.848 M 178.53 % -4.900 M -107.16 % 68.410 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 -856.705 M -30.52 % -656.403 M 9.37 % -724.240 M -63.27 % -443.588 M 30.00 % -633.669 M -0.38 % -631.242 M 14.12 % -735.062 M -52.82 % -481.000 M 11.51 % -543.583 M -32.57 % -410.021 M 18.97 % -506.000 M 3.32 % -523.377 M
Total investments 729.890 M -2.27 % 746.881 M 66.14 % 449.552 M -37.07 % 714.393 M 2.05 % 700.038 M 7.22 % 652.891 M 103.96 % 320.101 M -32.87 % 476.841 M -7.43 % 515.106 M 15.62 % 445.500 M 2.41 % 435.000 M -2.03 % 444.000 M
Total debt 2.860 B 45.01 % 1.972 B -1.65 % 2.005 B -2.45 % 2.055 B -4.05 % 2.142 B -3.02 % 2.209 B 5.46 % 2.095 B 27.48 % 1.643 B -2.23 % 1.681 B 33.11 % 1.263 B -0.82 % 1.273 B 2.87 % 1.238 B
Accumulated other comprehensive income loss 72.000 M -22.23 % 92.577 M -5.49 % 97.957 M 31.63 % 74.421 M 1.95 % 73.000 M 58.70 % 46.000 M -6.12 % 49.000 M 2.08 % 48.000 M 33.33 % 36.000 M -10.00 % 40.000 M -11.11 % 45.000 M 34.40 % 33.482 M
Retained earnings 1.890 B 3.39 % 1.828 B -0.29 % 1.834 B 8.65 % 1.688 B 3.86 % 1.625 B 3.78 % 1.566 B 5.74 % 1.481 B 12.42 % 1.317 B 0.08 % 1.316 B 6.71 % 1.233 B 0.69 % 1.225 B 11.71 % 1.097 B
Common stock 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.00 % 483.560 M 0.74 % 480.000 M 1.07 % 474.920 M
Total equity 2.758 B 1.50 % 2.718 B -0.59 % 2.734 B 7.47 % 2.544 B 4.46 % 2.435 B 3.72 % 2.348 B 3.59 % 2.266 B 7.79 % 2.102 B 0.66 % 2.089 B 3.91 % 2.010 B 0.50 % 2.000 B 8.15 % 1.849 B
Other non current liabilities 504.831 M 0.44 % 502.603 M 2.20 % 491.783 M -3.18 % 507.922 M 1.46 % 500.623 M 3.98 % 481.439 M 5.52 % 456.266 M -6.13 % 486.079 M 1.55 % 478.674 M 2.06 % 469.013 M 3.87 % 451.550 M -5.04 % 475.503 M
Long term debt 2.478 B 48.48 % 1.669 B -2.48 % 1.711 B -3.24 % 1.769 B -4.67 % 1.855 B -3.47 % 1.922 B 5.76 % 1.817 B 29.23 % 1.406 B -4.69 % 1.475 B 35.05 % 1.093 B -0.99 % 1.103 B 1.47 % 1.088 B
Total non current liabilities 2.983 B 37.36 % 2.171 B -1.43 % 2.203 B -3.23 % 2.277 B -3.37 % 2.356 B -1.98 % 2.403 B 5.71 % 2.274 B 20.15 % 1.892 B -3.16 % 1.954 B 25.14 % 1.562 B 0.42 % 1.555 B -0.51 % 1.563 B
Other current liabilities 1.004 B 0.69 % 996.689 M -7.35 % 1.076 B -2.15 % 1.099 B -8.52 % 1.202 B 16.29 % 1.033 B 228.22 % 314.870 M -53.22 % 673.076 M -8.08 % 732.210 M -2.25 % 749.094 M 8.84 % 688.229 M -13.25 % 793.347 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 110.946 M -82.44 % 631.865 M 487.70 % 107.515 M -37.64 % 172.415 M 166.73 % 64.640 M 0.000 -100.00 % 34.692 M
Short term debt 381.604 M 25.88 % 303.148 M 3.19 % 293.787 M 2.45 % 286.748 M 0.00 % 286.748 M 0.00 % 286.748 M 3.44 % 277.222 M 17.09 % 236.756 M 15.45 % 205.067 M 20.63 % 170.000 M -8.73 % 186.267 M 24.18 % 150.000 M
Total current liabilities 1.707 B 9.51 % 1.558 B -6.00 % 1.658 B 1.46 % 1.634 B -12.58 % 1.869 B 4.24 % 1.793 B 9.61 % 1.636 B 25.66 % 1.302 B 0.83 % 1.291 B 9.76 % 1.176 B -7.31 % 1.269 B 1.12 % 1.255 B
Total liabilities 4.690 B 25.73 % 3.730 B -3.40 % 3.861 B -1.27 % 3.911 B -7.44 % 4.225 B 0.68 % 4.197 B 7.35 % 3.910 B 22.39 % 3.194 B -1.57 % 3.245 B 18.53 % 2.738 B -3.05 % 2.824 B 0.21 % 2.818 B
Other non current assets 890.000 K 44 400.00 % 2.000 K -100.00 % 299.000 M 29 899 900.00 % 1.000 K -99.79 % 485.000 K -99.93 % 652.891 M 303.56 % 161.783 M -66.07 % 476.841 M -7.43 % 515.106 M 15.62 % 445.500 M 123.91 % -1.863 B -519.24 % 444.399 M
Long term investments 729.000 M -2.39 % 746.881 M 66.14 % 449.552 M -37.07 % 714.393 M 2.06 % 700.000 M 7.36 % 652.000 M 103.69 % 320.101 M -32.75 % 476.000 M -7.57 % 515.000 M 15.73 % 445.000 M 2.30 % 435.000 M -2.03 % 444.000 M
Intangible assets 65.000 M -7.98 % 70.633 M -7.27 % 76.170 M -6.67 % 81.611 M 0.75 % 81.000 M -3.57 % 84.000 M -4.55 % 88.000 M -3.30 % 91.000 M 21.33 % 75.000 M 66.67 % 45.000 M 25.00 % 36.000 M 5.88 % 34.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 929.000 K 124.94 % 413.000 K -9.83 % 458.000 K 1.10 % 453.000 K -41.62 % 776.000 K 0.000 0.000
Goodwill and intangible assets 65.097 M -7.84 % 70.633 M -7.27 % 76.170 M -6.67 % 81.611 M 0.75 % 81.000 M -4.63 % 84.929 M -3.94 % 88.413 M -3.33 % 91.458 M 21.21 % 75.453 M 64.83 % 45.776 M 27.16 % 36.000 M 5.88 % 34.000 M
Property plant equipment net 1.985 B 2.89 % 1.929 B 0.62 % 1.917 B -4.78 % 2.013 B 1.65 % 1.981 B 8.73 % 1.822 B 5.80 % 1.722 B 2.38 % 1.682 B -0.06 % 1.683 B -0.56 % 1.692 B 9.46 % 1.546 B -1.60 % 1.571 B
Total non current assets 2.780 B 1.21 % 2.746 B 0.17 % 2.742 B -2.41 % 2.809 B 1.71 % 2.762 B 7.92 % 2.559 B 9.50 % 2.337 B 3.88 % 2.250 B -1.02 % 2.273 B 4.11 % 2.184 B 1 055.16 % 189.021 M -90.78 % 2.050 B
Other current assets 224.166 M -22.69 % 289.976 M 9.92 % 263.810 M -15.95 % 313.870 M 9.60 % 286.389 M 14.95 % 249.139 M 4.82 % 237.689 M 2.86 % 231.079 M 82.42 % 126.672 M -21.29 % 160.935 M -12.40 % 183.725 M 19.23 % 154.095 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 38.000 K -95.74 % 891.000 K 0.000 -100.00 % 841.000 K 693.40 % 106.000 K -78.80 % 500.000 K 0.000 0.000
cash and cash equivalents 3.716 B 41.39 % 2.628 B -3.70 % 2.729 B 9.22 % 2.499 B -9.97 % 2.776 B -2.26 % 2.840 B 0.37 % 2.830 B 33.22 % 2.124 B -4.50 % 2.224 B 32.98 % 1.673 B -5.99 % 1.779 B 1.03 % 1.761 B
Cash and short term investments 3.716 B 41.39 % 2.628 B -3.70 % 2.729 B 9.22 % 2.499 B -9.97 % 2.776 B -2.26 % 2.840 B 0.37 % 2.830 B 33.22 % 2.124 B -4.50 % 2.224 B 32.98 % 1.673 B -5.99 % 1.779 B 1.03 % 1.761 B
Total current assets 4.668 B 26.13 % 3.701 B -3.94 % 3.853 B 5.70 % 3.645 B -6.49 % 3.898 B -2.17 % 3.985 B 3.82 % 3.838 B 25.99 % 3.047 B -0.46 % 3.061 B 19.35 % 2.564 B -7.39 % 2.769 B 5.81 % 2.617 B
Inventory 157.132 M 11.74 % 140.628 M 5.59 % 133.189 M -34.83 % 204.362 M 9.95 % 185.864 M 14.85 % 161.825 M 157.79 % 62.774 M -9.78 % 69.577 M 11.34 % 62.489 M 10.96 % 56.315 M -9.17 % 62.000 M -25.79 % 83.543 M
Net receivables 570.621 M -11.14 % 642.162 M -11.65 % 726.843 M 15.73 % 628.030 M -3.41 % 650.217 M -11.40 % 733.864 M 3.60 % 708.362 M 13.88 % 622.012 M -3.92 % 647.364 M -4.03 % 674.524 M -9.45 % 744.902 M 20.44 % 618.501 M
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -652.000 M -1 537.64 % 45.352 M 109.53 % -476.000 M 7.57 % -515.000 M -15.73 % -445.000 M -1 366.51 % 35.136 M 107.93 % -443.271 M
Other assets 1.000 K 0.000 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K -100.00 % 1.866 B 0.000
Account payables 216.283 M -16.38 % 258.648 M -10.32 % 288.399 M 16.30 % 247.976 M -0.06 % 248.116 M -19.87 % 309.638 M 18.71 % 260.842 M 16.79 % 223.346 M -16.22 % 266.583 M 14.11 % 233.612 M -20.27 % 293.000 M 5.80 % 276.946 M
Tax payables 105.276 M 0.000 0.000 0.000 -100.00 % 132.637 M 153.25 % 52.373 M -65.35 % 151.146 M 147.08 % 61.172 M -29.89 % 87.251 M 270.40 % 23.556 M -76.79 % 101.504 M 192.59 % 34.692 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.374 M 0.000 0.000 0.000 100.00 % -6.550 M 0.000
Minority interest 59.247 M -1.53 % 60.165 M -8.31 % 65.616 M 45.43 % 45.120 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 -100.00 % 16.386 M 0.000 0.000 0.000 -100.00 % 20.706 M 0.000 0.000 0.000 -100.00 % 37.717 M 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 252.844 M 0.00 % 252.843 M 0.00 % 252.841 M 0.00 % 252.841 M -0.23 % 253.412 M 0.23 % 252.841 M 0.00 % 252.841 M 0.00 % 252.844 M 0.00 % 252.841 M 0.00 % 252.841 M 1.14 % 250.000 M 2.35 % 244.251 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.374 M 0.000 0.000 0.000 -100.00 % 6.550 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 3.001 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 7.448 B 15.51 % 6.448 B -2.23 % 6.595 B 2.17 % 6.455 B -3.09 % 6.660 B 1.77 % 6.544 B 5.97 % 6.176 B 16.60 % 5.297 B -0.70 % 5.334 B 12.34 % 4.748 B -1.58 % 4.824 B 3.36 % 4.667 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -62.000 M 4.40 % -64.852 M 55.57 % -145.966 M -130.89 % -63.218 M -7.15 % -59.000 M 61.94 % -155.000 M 5.49 % -164.000 M -16 300.00 % -1.000 M 98.80 % -83.000 M -38.33 % -60.000 M 53.49 % -129.000 M 27.12 % -177.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019