2291.T

Fukutome Meat Packers, Ltd. 2291.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 24.621 B -2.27 % 25.193 B 1.20 % 24.895 B 1.95 % 24.420 B -3.58 % 25.326 B -1.06 % 25.597 B
Net income -640.000 M -526.67 % 150.000 M 112.56 % -1.194 B -66.30 % -718.000 M -199.17 % -240.000 M 82.91 % -1.404 B
Income before tax -614.000 M -443.02 % 179.000 M 115.34 % -1.167 B -68.64 % -692.000 M -223.36 % -214.000 M 73.93 % -821.000 M
Income before tax ratio -0.02 -450.99 % 0.01 115.16 % -0.05 -65.42 % -0.03 -235.36 % -0.01 73.66 % -0.03
EBITDA -125.000 M -118.22 % 686.000 M 207.52 % -638.000 M -616.85 % -89.000 M -122.88 % 389.000 M 319.77 % -177.000 M
Net income ratio -0.03 -536.58 % 0.01 112.41 % -0.05 -63.12 % -0.03 -210.27 % -0.01 82.72 % -0.05
Ratio EBITDA -0.01 -118.64 % 0.03 206.25 % -0.03 -603.18 % 0.00 -123.73 % 0.02 322.13 % -0.01
Gross profit ratio 0.15 -4.56 % 0.15 -2.88 % 0.16 0.49 % 0.16 -10.83 % 0.17 5.95 % 0.17
Weighted average shs out dil 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M
Weighted average shs out 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M
EPS diluted -191.81 -526.72 % 44.95 112.56 % -357.81 -66.30 % -215.16 -199.17 % -71.92 82.91 % -420.72
Earnings per share -191.81 -526.72 % 44.95 112.56 % -357.81 -66.30 % -215.16 -199.17 % -71.92 82.91 % -420.72
Gross profit 3.577 B -6.73 % 3.835 B -1.72 % 3.902 B 2.44 % 3.809 B -14.02 % 4.430 B 4.83 % 4.226 B
Income tax expense 26.000 M -10.34 % 29.000 M 11.54 % 26.000 M 0.00 % 26.000 M 4.00 % 25.000 M -95.71 % 583.000 M
Cost of revenue 21.044 B -1.47 % 21.358 B 1.74 % 20.993 B 1.85 % 20.611 B -1.36 % 20.896 B -2.22 % 21.371 B
General and administrative expenses 3.034 B -1.84 % 3.091 B -0.80 % 3.116 B 1.40 % 3.073 B -1.47 % 3.119 B -4.24 % 3.257 B
Selling and marketing expenses 1.164 B 0.09 % 1.163 B 1.04 % 1.151 B 3.88 % 1.108 B -28.70 % 1.554 B 3.26 % 1.505 B
Other expenses -219.000 M -11.17 % -197.000 M 9.63 % -218.000 M -3.81 % -210.000 M 4.11 % -219.000 M -1 468.75 % 16.000 M
Operating expenses 4.198 B -1.32 % 4.254 B -0.30 % 4.267 B 2.06 % 4.181 B -10.53 % 4.673 B -6.88 % 5.018 B
Cost and expenses 25.242 B -1.44 % 25.612 B 1.39 % 25.260 B 1.89 % 24.792 B -3.04 % 25.569 B -3.11 % 26.389 B
Research and development expenses 219.000 M 11.17 % 197.000 M -9.63 % 218.000 M 3.81 % 210.000 M -4.11 % 219.000 M -8.75 % 240.000 M
Selling general and administrative expenses 4.198 B -1.32 % 4.254 B -0.30 % 4.267 B 2.06 % 4.181 B -10.53 % 4.673 B -1.87 % 4.762 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 70.000 M 2.94 % 68.000 M 3.03 % 66.000 M -1.49 % 67.000 M 1.52 % 66.000 M -4.35 % 69.000 M
Depreciation and amortization 418.000 M -5.00 % 440.000 M -4.97 % 463.000 M -13.62 % 536.000 M 0.00 % 536.000 M -6.62 % 574.000 M
Operating income -621.000 M -48.21 % -419.000 M -14.79 % -365.000 M 1.88 % -372.000 M -53.09 % -243.000 M 54.66 % -536.000 M
Operating income ratio -0.03 -51.65 % -0.02 -13.44 % -0.01 3.75 % -0.02 -58.77 % -0.01 54.18 % -0.02
Total other income expenses net 7.000 M -98.83 % 598.000 M 174.56 % -802.000 M -150.63 % -320.000 M -1 203.45 % 29.000 M 110.21 % -284.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 3.971 B 20.88 % 3.285 B -18.06 % 4.009 B 9.15 % 3.673 B -1.45 % 3.727 B -0.21 % 3.735 B
Total investments 2.134 B 10.57 % 1.930 B -6.81 % 2.071 B -10.00 % 2.301 B -8.00 % 2.501 B 31.98 % 1.895 B
Total debt 5.841 B -2.14 % 5.969 B -5.67 % 6.328 B 4.99 % 6.027 B -5.27 % 6.362 B 3.84 % 6.127 B
Accumulated other comprehensive income loss 673.000 M 21.26 % 555.000 M -1.42 % 563.000 M -4.90 % 592.000 M -23.22 % 771.000 M 151.96 % 306.000 M
Retained earnings -2.941 B -27.81 % -2.301 B 6.12 % -2.451 B -95.14 % -1.256 B -133.46 % -538.000 M -80.54 % -298.000 M
Common stock 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B
Total equity 1.847 B -21.97 % 2.367 B 6.38 % 2.225 B -35.53 % 3.451 B -20.63 % 4.348 B 5.48 % 4.122 B
Other non current liabilities 1.478 B -16.64 % 1.773 B -3.80 % 1.843 B -2.59 % 1.892 B -4.40 % 1.979 B -7.74 % 2.145 B
Long term debt 870.000 M -48.28 % 1.682 B -17.35 % 2.035 B 7.33 % 1.896 B -13.82 % 2.200 B 52.04 % 1.447 B
Total non current liabilities 3.104 B -15.45 % 3.671 B -10.33 % 4.094 B 1.66 % 4.027 B -10.45 % 4.497 B 20.53 % 3.731 B
Other current liabilities 608.000 M -27.88 % 843.000 M 1 039.19 % 74.000 M 7 500.00 % -1.000 M -105.26 % 19.000 M -97.51 % 764.000 M
Deferred revenue 0.000 -100.00 % 30.000 M -96.17 % 784.000 M 9.34 % 717.000 M 0.70 % 712.000 M 1 555.81 % 43.000 M
Short term debt 4.973 B 16.00 % 4.287 B -0.14 % 4.293 B 3.92 % 4.131 B -0.74 % 4.162 B -11.07 % 4.680 B
Total current liabilities 7.566 B 0.49 % 7.529 B 1.92 % 7.387 B 5.92 % 6.974 B -0.49 % 7.008 B -7.85 % 7.605 B
Total liabilities 10.670 B -4.73 % 11.200 B -2.45 % 11.481 B 4.36 % 11.001 B -4.38 % 11.505 B 1.49 % 11.336 B
Other non current assets 116.000 M -7.94 % 126.000 M -94.39 % 2.244 B -3.15 % 2.317 B -9.74 % 2.567 B 1 577.78 % 153.000 M
Long term investments 2.134 B 10.57 % 1.930 B -6.81 % 2.071 B -2.82 % 2.131 B -10.50 % 2.381 B 34.14 % 1.775 B
Intangible assets 75.000 M -5.06 % 79.000 M -20.20 % 99.000 M -19.51 % 123.000 M -13.38 % 142.000 M 373.33 % 30.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 75.000 M -5.06 % 79.000 M -20.20 % 99.000 M -19.51 % 123.000 M -13.38 % 142.000 M 373.33 % 30.000 M
Property plant equipment net 4.653 B 1.84 % 4.569 B -14.47 % 5.342 B -14.20 % 6.226 B -10.88 % 6.986 B -2.06 % 7.133 B
Total non current assets 6.978 B 4.09 % 6.704 B -11.26 % 7.555 B -11.43 % 8.530 B -10.75 % 9.557 B 5.10 % 9.093 B
Other current assets 57.000 M 90.00 % 30.000 M -30.23 % 43.000 M -2.27 % 44.000 M 33.33 % 33.000 M 10.00 % 30.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 120.000 M
cash and cash equivalents 1.870 B -30.33 % 2.684 B 15.74 % 2.319 B -1.49 % 2.354 B -10.66 % 2.635 B 10.16 % 2.392 B
Cash and short term investments 1.870 B -30.33 % 2.684 B 15.74 % 2.319 B -1.49 % 2.354 B -10.66 % 2.635 B 4.90 % 2.512 B
Total current assets 5.543 B -19.23 % 6.863 B 11.65 % 6.147 B 3.87 % 5.918 B -5.91 % 6.290 B -1.24 % 6.369 B
Inventory 1.224 B -1.61 % 1.244 B 1.97 % 1.220 B 5.54 % 1.156 B -2.03 % 1.180 B -13.55 % 1.365 B
Net receivables 2.392 B -17.66 % 2.905 B 13.26 % 2.565 B 8.50 % 2.364 B -3.19 % 2.442 B -0.81 % 2.462 B
Tax assets 0.000 0.000 100.00 % -2.201 B 2.91 % -2.267 B 10.00 % -2.519 B -126 050.00 % 2.000 M
Other assets 0.000 0.000 -100.00 % 4.000 M 0.00 % 4.000 M -33.33 % 6.000 M 0.000
Account payables 1.985 B -14.22 % 2.314 B 5.66 % 2.190 B 5.29 % 2.080 B 0.29 % 2.074 B -0.05 % 2.075 B
Tax payables 0.000 -100.00 % 55.000 M 19.57 % 46.000 M -2.13 % 47.000 M 14.63 % 41.000 M -4.65 % 43.000 M
Deferred revenue non current 0.000 -100.00 % 1.751 B -2.78 % 1.801 B -2.70 % 1.851 B 0.000 -100.00 % 75.000 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 145.000 M 61.11 % 90.000 M -27.42 % 124.000 M -26.63 % 169.000 M -28.09 % 235.000 M 78.03 % 132.000 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.424 B 0.14 % 1.422 B 0.00 % 1.422 B -0.07 % 1.423 B 0.00 % 1.423 B 0.00 % 1.423 B
Deferred tax liabilities non current 282.000 M 30.56 % 216.000 M 0.00 % 216.000 M -9.62 % 239.000 M -24.84 % 318.000 M 128.78 % 139.000 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 12.521 B -7.71 % 13.567 B -1.01 % 13.706 B -5.16 % 14.452 B -8.84 % 15.853 B 2.53 % 15.462 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 28.000 M 114.51 % -193.000 M -29.53 % -149.000 M -1 164.29 % 14.000 M -12.50 % 16.000 M -96.14 % 415.000 M
Accounts receivables 531.000 M 255.72 % -341.000 M -65.53 % -206.000 M -416.92 % 65.000 M 242.11 % 19.000 M -96.11 % 489.000 M
Inventory 20.000 M 186.96 % -23.000 M 62.90 % -62.000 M -369.57 % 23.000 M -87.50 % 184.000 M 330.00 % -80.000 M
Accounts payables -396.000 M -409.38 % 128.000 M 54.22 % 83.000 M 23.88 % 67.000 M 297.06 % -34.000 M 84.82 % -224.000 M
Other working capital -127.000 M -395.35 % 43.000 M 19.44 % 36.000 M 125.53 % -141.000 M 7.84 % -153.000 M -2 650.00 % 6.000 M
Other non cash items -45.000 M 92.17 % -575.000 M -182.50 % 697.000 M 100.86 % 347.000 M 837.84 % 37.000 M -94.52 % 675.000 M
Net cash provided by operating activities -239.000 M -34.27 % -178.000 M -263.27 % -49.000 M -123.90 % 205.000 M -41.26 % 349.000 M 34.23 % 260.000 M
Investments in property plant and equipment -327.000 M 21.58 % -417.000 M -20.52 % -346.000 M 14.36 % -404.000 M -44.80 % -279.000 M 57.14 % -651.000 M
Acquisitions net 0.000 0.000 -100.00 % 72.000 M -72.83 % 265.000 M 0.000 -100.00 % 321.000 M
Purchases of investments -14.000 M -16.67 % -12.000 M 0.00 % -12.000 M 0.00 % -12.000 M 0.00 % -12.000 M -9.09 % -11.000 M
Sales maturities of investments 0.000 -100.00 % 731.000 M 0.000 0.000 0.000 0.000
Other investing activites -13.000 M -102.14 % 607.000 M 7 487.50 % 8.000 M 117.02 % -47.000 M -4 800.00 % 1.000 M 109.09 % -11.000 M
Net cash used for investing activites -354.000 M -138.94 % 909.000 M 426.98 % -278.000 M -40.40 % -198.000 M 31.72 % -290.000 M 17.61 % -352.000 M
Debt repayment -219.000 M 32.62 % -325.000 M -193.66 % 347.000 M 229.48 % -268.000 M -303.03 % 132.000 M 236.08 % -97.000 M
Common stock issued 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
Dividends paid 0.000 0.000 0.000 0.000 0.000 100.00 % -50.000 M
Other financing activites -1.000 M 97.56 % -41.000 M 25.45 % -55.000 M 20.29 % -69.000 M -1.47 % -68.000 M 36.45 % -107.000 M
Net cash used provided by financing activities -220.000 M 39.89 % -366.000 M -225.34 % 292.000 M 186.65 % -337.000 M -626.56 % 64.000 M 125.20 % -254.000 M
Effect of forex changes on cash -1.000 M 0.000 0.000 100.00 % -1.000 M 0.000 0.000
Net change in cash -814.000 M -323.01 % 365.000 M 1 142.86 % -35.000 M 89.43 % -331.000 M -369.11 % 123.000 M 103.99 % -3.084 B
Cash at beginning of period 2.514 B 16.98 % 2.149 B -1.60 % 2.184 B -13.16 % 2.515 B 5.14 % 2.392 B -12.64 % 2.738 B
Cash at end of period 1.700 B -32.38 % 2.514 B 16.98 % 2.149 B -1.60 % 2.184 B -13.16 % 2.515 B 826.88 % -346.000 M
Operating cash flow -239.000 M -34.27 % -178.000 M -263.27 % -49.000 M -123.90 % 205.000 M -41.26 % 349.000 M 34.23 % 260.000 M
Capital expenditure -305.000 M 26.86 % -417.000 M -20.52 % -346.000 M 14.36 % -404.000 M -44.80 % -279.000 M 57.14 % -651.000 M
Free CashFlow -544.000 M 8.57 % -595.000 M -50.63 % -395.000 M -98.49 % -199.000 M -384.29 % 70.000 M 117.90 % -391.000 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 5.888 B 8.08 % 5.448 B -20.59 % 6.861 B 10.27 % 6.222 B 2.17 % 6.090 B 9.12 % 5.581 B -19.57 % 6.939 B 9.24 % 6.352 B 0.49 % 6.321 B 10.66 % 5.712 B -19.21 % 7.070 B 14.35 % 6.183 B
Net income 100.000 M 131.35 % -319.000 M -1 486.96 % 23.000 M 111.73 % -196.000 M -32.43 % -148.000 M 17.78 % -180.000 M -550.00 % 40.000 M -87.77 % 327.000 M 983.78 % -37.000 M 96.51 % -1.060 B -3 044.44 % 36.000 M 132.43 % -111.000 M
Income before tax 107.000 M 134.19 % -313.000 M -1 143.33 % 30.000 M 115.87 % -189.000 M -33.10 % -142.000 M 28.64 % -199.000 M -1 147.37 % 19.000 M -94.97 % 378.000 M 2 089.47 % -19.000 M 98.20 % -1.054 B -2 495.45 % 44.000 M 140.37 % -109.000 M
Income before tax ratio 0.02 131.63 % -0.06 -1 413.93 % 0.00 114.39 % -0.03 -30.27 % -0.02 34.61 % -0.04 -1 402.22 % 0.00 -95.40 % 0.06 2 079.76 % 0.00 98.37 % -0.18 -3 064.96 % 0.01 135.30 % -0.02
EBITDA 234.000 M 230.00 % -180.000 M -236.36 % 132.000 M 833.33 % -18.000 M 69.49 % -59.000 M 3.28 % -61.000 M -144.85 % 136.000 M -73.18 % 507.000 M 25 450.00 % -2.000 M 99.78 % -910.000 M -1 616.67 % 60.000 M 445.45 % 11.000 M
Net income ratio 0.02 129.01 % -0.06 -1 846.68 % 0.00 110.64 % -0.03 -29.62 % -0.02 24.65 % -0.03 -659.50 % 0.01 -88.80 % 0.05 979.47 % -0.01 96.85 % -0.19 -3 744.47 % 0.01 128.36 % -0.02
Ratio EBITDA 0.04 220.29 % -0.03 -271.73 % 0.02 765.03 % 0.00 70.14 % -0.01 11.36 % -0.01 -155.77 % 0.02 -75.44 % 0.08 25 326.29 % 0.00 99.80 % -0.16 -1 977.25 % 0.01 377.02 % 0.00
Gross profit ratio 0.14 9.01 % 0.13 -18.37 % 0.16 17.51 % 0.14 -3.47 % 0.14 5.81 % 0.14 -15.89 % 0.16 6.48 % 0.15 -3.98 % 0.16 13.04 % 0.14 -14.44 % 0.16 3.10 % 0.16
Weighted average shs out dil 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M -0.02 % 3.337 M 0.01 % 3.337 M 0.01 % 3.336 M -0.02 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M
Weighted average shs out 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M -0.02 % 3.337 M 0.01 % 3.337 M 0.01 % 3.336 M -0.02 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M 0.00 % 3.337 M
EPS diluted 29.97 131.35 % -95.61 -1 487.66 % 6.89 111.73 % -58.73 -32.42 % -44.35 17.79 % -53.95 -549.96 % 11.99 -87.76 % 97.99 983.59 % -11.09 96.51 % -317.66 -3 044.02 % 10.79 132.44 % -33.26
Earnings per share 29.97 131.35 % -95.61 -1 487.66 % 6.89 111.73 % -58.73 -32.42 % -44.35 17.79 % -53.95 -549.96 % 11.99 -87.76 % 97.99 983.59 % -11.09 96.51 % -317.66 -3 044.02 % 10.79 132.44 % -33.26
Gross profit 853.000 M 17.82 % 724.000 M -35.18 % 1.117 B 29.58 % 862.000 M -1.37 % 874.000 M 15.46 % 757.000 M -32.35 % 1.119 B 16.32 % 962.000 M -3.51 % 997.000 M 25.09 % 797.000 M -30.88 % 1.153 B 17.89 % 978.000 M
Income tax expense 6.000 M 0.00 % 6.000 M -14.29 % 7.000 M 0.00 % 7.000 M 16.67 % 6.000 M 131.58 % -19.000 M 9.52 % -21.000 M -140.38 % 52.000 M 205.88 % 17.000 M 183.33 % 6.000 M -25.00 % 8.000 M 700.00 % 1.000 M
Cost of revenue 5.035 B 6.58 % 4.724 B -17.76 % 5.744 B 7.16 % 5.360 B 2.76 % 5.216 B 8.13 % 4.824 B -17.11 % 5.820 B 7.98 % 5.390 B 1.24 % 5.324 B 8.32 % 4.915 B -16.93 % 5.917 B 13.68 % 5.205 B
General and administrative expenses 0.000 100.00 % -147.000 M 0.000 0.000 0.000 100.00 % -158.000 M 0.000 0.000 0.000 100.00 % -141.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 1.164 B 0.000 0.000 0.000 -100.00 % 1.163 B 0.000 0.000 0.000 -100.00 % 1.151 B 0.000 0.000
Other expenses 0.000 100.00 % -219.000 M -21 800.00 % -1.000 M 0.000 -100.00 % 1.000 M 102.50 % -40.000 M 0.000 0.000 -100.00 % 18.000 M 200.00 % 6.000 M 0.000 0.000
Operating expenses 1.059 B 4.13 % 1.017 B -7.04 % 1.094 B 4.89 % 1.043 B -0.10 % 1.044 B 3.88 % 1.005 B -7.88 % 1.091 B 0.74 % 1.083 B 0.74 % 1.075 B 6.44 % 1.010 B -10.30 % 1.126 B 4.07 % 1.082 B
Cost and expenses 6.094 B 6.15 % 5.741 B -16.04 % 6.838 B 6.79 % 6.403 B 2.28 % 6.260 B 7.39 % 5.829 B -15.66 % 6.911 B 6.77 % 6.473 B 1.16 % 6.399 B 8.00 % 5.925 B -15.87 % 7.043 B 12.02 % 6.287 B
Research and development expenses 0.000 -100.00 % 219.000 M 0.000 0.000 0.000 -100.00 % 40.000 M -21.57 % 51.000 M -3.77 % 53.000 M 0.00 % 53.000 M -75.69 % 218.000 M 296.36 % 55.000 M -1.79 % 56.000 M
Selling general and administrative expenses 1.059 B 4.13 % 1.017 B -7.12 % 1.095 B 4.99 % 1.043 B 0.00 % 1.043 B 3.78 % 1.005 B -3.37 % 1.040 B 0.97 % 1.030 B -4.19 % 1.075 B 6.44 % 1.010 B -5.70 % 1.071 B 4.39 % 1.026 B
Interest income 28.000 M 0.000 -100.00 % 20.000 M 0.000 -100.00 % 23.000 M 0.000 -100.00 % 13.000 M 550.00 % 2.000 M -92.31 % 26.000 M 0.000 -100.00 % 4.000 M 100.00 % 2.000 M
Interest expense 19.000 M 0.00 % 19.000 M 5.56 % 18.000 M 5.88 % 17.000 M 6.25 % 16.000 M 0.00 % 16.000 M -11.11 % 18.000 M 5.88 % 17.000 M 0.00 % 17.000 M 0.00 % 17.000 M 0.000 -100.00 % 17.000 M
Depreciation and amortization 107.000 M -5.31 % 113.000 M 2.73 % 110.000 M 29.41 % 85.000 M -22.73 % 110.000 M -11.29 % 124.000 M 25.25 % 99.000 M -10.00 % 110.000 M 139.13 % 46.000 M 666.67 % 6.000 M -94.50 % 109.000 M -5.22 % 115.000 M
Operating income -206.000 M 29.69 % -293.000 M -1 373.91 % 23.000 M 112.71 % -181.000 M -6.47 % -170.000 M 31.45 % -248.000 M -985.71 % 28.000 M 123.33 % -120.000 M -51.90 % -79.000 M 62.91 % -213.000 M -888.89 % 27.000 M 125.96 % -104.000 M
Operating income ratio -0.03 34.95 % -0.05 -1 704.32 % 0.00 111.52 % -0.03 -4.21 % -0.03 37.18 % -0.04 -1 201.23 % 0.00 121.36 % -0.02 -51.16 % -0.01 66.48 % -0.04 -1 076.44 % 0.00 122.70 % -0.02
Total other income expenses net 313.000 M 1 665.00 % -20.000 M -385.71 % 7.000 M 187.50 % -8.000 M -128.57 % 28.000 M -42.86 % 49.000 M 644.44 % -9.000 M -101.81 % 498.000 M 730.00 % 60.000 M 107.13 % -841.000 M -5 047.06 % 17.000 M 440.00 % -5.000 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 4.072 B 2.54 % 3.971 B -9.36 % 4.381 B 23.79 % 3.539 B 0.97 % 3.505 B 6.70 % 3.285 B -8.75 % 3.600 B -1.13 % 3.641 B -3.83 % 3.786 B -5.56 % 4.009 B -13.07 % 4.612 B 13.99 % 4.046 B
Total investments 2.054 B -3.75 % 2.134 B -0.65 % 2.148 B 1.99 % 2.106 B -4.10 % 2.196 B 13.78 % 1.930 B 11.43 % 1.732 B 2.85 % 1.684 B -21.56 % 2.147 B 3.67 % 2.071 B 4.54 % 1.981 B -6.56 % 2.120 B
Total debt 5.609 B -3.97 % 5.841 B -4.45 % 6.113 B 9.67 % 5.574 B -3.73 % 5.790 B -3.00 % 5.969 B -4.76 % 6.267 B 2.99 % 6.085 B -0.51 % 6.116 B -3.35 % 6.328 B 2.26 % 6.188 B 7.96 % 5.732 B
Accumulated other comprehensive income loss 664.000 M -1.34 % 673.000 M 9.25 % 616.000 M 4.23 % 591.000 M -8.94 % 649.000 M 16.94 % 555.000 M 19.61 % 464.000 M 7.41 % 432.000 M -37.12 % 687.000 M 22.02 % 563.000 M 1.81 % 553.000 M 4.73 % 528.000 M
Retained earnings -2.841 B 3.40 % -2.941 B -12.12 % -2.623 B 0.83 % -2.645 B -7.96 % -2.450 B -6.48 % -2.301 B -8.54 % -2.120 B 1.90 % -2.161 B 13.18 % -2.489 B -1.55 % -2.451 B -76.20 % -1.391 B 2.52 % -1.427 B
Common stock 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B 0.00 % 2.691 B
Total equity 1.937 B 4.87 % 1.847 B -12.34 % 2.107 B 2.33 % 2.059 B -10.94 % 2.312 B -2.32 % 2.367 B -3.66 % 2.457 B 3.11 % 2.383 B 3.16 % 2.310 B 3.82 % 2.225 B -32.12 % 3.278 B 1.93 % 3.216 B
Other non current liabilities 1.837 B 24.29 % 1.478 B -30.84 % 2.137 B 4.86 % 2.038 B -3.04 % 2.102 B 18.56 % 1.773 B -10.73 % 1.986 B -4.75 % 2.085 B -4.14 % 2.175 B 5 078.57 % 42.000 M -98.03 % 2.132 B 0.24 % 2.127 B
Long term debt 706.000 M -47.47 % 1.344 B -1.18 % 1.360 B -4.29 % 1.421 B -7.55 % 1.537 B -8.62 % 1.682 B -1.87 % 1.714 B -4.88 % 1.802 B -3.27 % 1.863 B -8.45 % 2.035 B 26.48 % 1.609 B -2.66 % 1.653 B
Total non current liabilities 2.543 B -18.07 % 3.104 B -11.24 % 3.497 B 1.10 % 3.459 B -4.95 % 3.639 B -0.87 % 3.671 B -0.78 % 3.700 B -4.81 % 3.887 B -3.74 % 4.038 B -1.37 % 4.094 B 9.44 % 3.741 B -1.03 % 3.780 B
Other current liabilities 864.000 M -16.84 % 1.039 B 15.70 % 898.000 M 15.13 % 780.000 M -19.67 % 971.000 M 8 191.67 % -12.000 M -101.38 % 870.000 M 25.18 % 695.000 M -22.26 % 894.000 M 2 529.41 % 34.000 M -96.25 % 906.000 M 24.45 % 728.000 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 16.000 M -98.19 % 885.000 M 514.58 % 144.000 M -43.08 % 253.000 M 136.45 % 107.000 M -86.35 % 784.000 M 2 429.03 % 31.000 M -8.82 % 34.000 M
Short term debt 4.903 B 7.95 % 4.542 B -4.44 % 4.753 B 14.45 % 4.153 B -2.35 % 4.253 B -0.79 % 4.287 B -5.84 % 4.553 B 6.30 % 4.283 B 3.30 % 4.146 B -4.32 % 4.333 B -4.73 % 4.548 B 12.44 % 4.045 B
Total current liabilities 7.801 B 3.11 % 7.566 B -5.37 % 7.995 B 13.81 % 7.025 B -9.27 % 7.743 B 2.84 % 7.529 B -8.95 % 8.269 B 5.11 % 7.867 B 1.20 % 7.774 B 5.24 % 7.387 B -10.69 % 8.271 B 16.87 % 7.077 B
Total liabilities 10.344 B -3.06 % 10.670 B -7.15 % 11.492 B 9.61 % 10.484 B -7.89 % 11.382 B 1.63 % 11.200 B -6.42 % 11.969 B 1.83 % 11.754 B -0.49 % 11.812 B 2.88 % 11.481 B -4.42 % 12.012 B 10.64 % 10.857 B
Other non current assets 155.000 M 33.62 % 116.000 M 11 500.00 % 1.000 M 0.000 -100.00 % 2.000 M -99.90 % 2.098 B -1.59 % 2.132 B 13.10 % 1.885 B -19.72 % 2.348 B 11.07 % 2.114 B 906.67 % 210.000 M 0.00 % 210.000 M
Long term investments 2.054 B -3.75 % 2.134 B -0.65 % 2.148 B 1.99 % 2.106 B -4.10 % 2.196 B 13.78 % 1.930 B 11.43 % 1.732 B -8.12 % 1.885 B -19.72 % 2.348 B 6.68 % 2.201 B 11.11 % 1.981 B 1.59 % 1.950 B
Intangible assets 69.000 M -8.00 % 75.000 M -8.54 % 82.000 M 9.33 % 75.000 M 2.74 % 73.000 M -7.59 % 79.000 M -8.14 % 86.000 M -5.49 % 91.000 M -2.15 % 93.000 M -6.06 % 99.000 M -5.71 % 105.000 M -6.25 % 112.000 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 69.000 M -8.00 % 75.000 M -8.54 % 82.000 M 9.33 % 75.000 M 2.74 % 73.000 M -7.59 % 79.000 M -8.14 % 86.000 M -5.49 % 91.000 M -2.15 % 93.000 M -6.06 % 99.000 M -5.71 % 105.000 M -6.25 % 112.000 M
Property plant equipment net 4.596 B -1.23 % 4.653 B 1.97 % 4.563 B 1.18 % 4.510 B -1.51 % 4.579 B -1.46 % 4.647 B 1.35 % 4.585 B -12.87 % 5.262 B 0.50 % 5.236 B -1.98 % 5.342 B -12.45 % 6.102 B -0.15 % 6.111 B
Total non current assets 6.874 B -1.49 % 6.978 B 2.71 % 6.794 B 1.54 % 6.691 B -2.32 % 6.850 B 2.25 % 6.699 B 1.45 % 6.603 B -8.77 % 7.238 B -5.72 % 7.677 B 1.61 % 7.555 B -10.05 % 8.399 B 0.18 % 8.384 B
Other current assets 72.000 M 26.32 % 57.000 M 3.64 % 55.000 M 1.85 % 54.000 M 22.73 % 44.000 M 46.67 % 30.000 M -34.78 % 46.000 M 27.78 % 36.000 M -29.41 % 51.000 M 18.60 % 43.000 M -10.42 % 48.000 M -4.00 % 50.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -201.000 M -54.62 % -130.000 M 0.000 -100.00 % 170.000 M
cash and cash equivalents 1.537 B -17.81 % 1.870 B 7.97 % 1.732 B -14.89 % 2.035 B -10.94 % 2.285 B -14.87 % 2.684 B 0.64 % 2.667 B 9.12 % 2.444 B 4.89 % 2.330 B 0.47 % 2.319 B 47.14 % 1.576 B -6.52 % 1.686 B
Cash and short term investments 1.537 B -17.81 % 1.870 B 7.97 % 1.732 B -14.89 % 2.035 B -10.94 % 2.285 B -14.87 % 2.684 B 0.64 % 2.667 B 9.12 % 2.444 B 4.89 % 2.330 B 0.47 % 2.319 B 47.14 % 1.576 B -15.09 % 1.856 B
Total current assets 5.410 B -2.40 % 5.543 B -18.55 % 6.805 B 16.29 % 5.852 B -14.49 % 6.844 B -0.28 % 6.863 B -12.23 % 7.819 B 13.38 % 6.896 B 7.03 % 6.443 B 4.82 % 6.147 B -10.82 % 6.893 B 21.12 % 5.691 B
Inventory 1.409 B 15.11 % 1.224 B -10.92 % 1.374 B 2.00 % 1.347 B -12.30 % 1.536 B 23.47 % 1.244 B -9.06 % 1.368 B -2.70 % 1.406 B -4.55 % 1.473 B 20.74 % 1.220 B -11.85 % 1.384 B 5.33 % 1.314 B
Net receivables 2.392 B 0.00 % 2.392 B -34.36 % 3.644 B 50.83 % 2.416 B -18.90 % 2.979 B 2.55 % 2.905 B -22.28 % 3.738 B 24.19 % 3.010 B 16.26 % 2.589 B 0.94 % 2.565 B -33.98 % 3.885 B 57.22 % 2.471 B
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -2.055 B -6.37 % -1.932 B -2.49 % -1.885 B 19.72 % -2.348 B -6.68 % -2.201 B -220 200.00 % 1.000 M 0.00 % 1.000 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.000 M 25.00 % 4.000 M 33.33 % 3.000 M 50.00 % 2.000 M -50.00 % 4.000 M 0.000 0.000
Account payables 2.034 B 2.47 % 1.985 B -15.32 % 2.344 B 12.05 % 2.092 B -15.88 % 2.487 B 7.48 % 2.314 B -12.25 % 2.637 B 3.82 % 2.540 B 1.97 % 2.491 B 13.74 % 2.190 B -19.60 % 2.724 B 23.71 % 2.202 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 16.000 M -70.91 % 55.000 M -15.38 % 65.000 M -32.29 % 96.000 M 231.03 % 29.000 M -36.96 % 46.000 M 48.39 % 31.000 M -8.82 % 34.000 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.801 B 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 -100.00 % 145.000 M 0.000 0.000 0.000 -100.00 % 90.000 M 0.000 0.000 100.00 % -107.000 M -186.29 % 124.000 M 500.00 % -31.000 M 8.82 % -34.000 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 1.423 B -0.07 % 1.424 B 0.07 % 1.423 B 0.07 % 1.422 B 0.00 % 1.422 B 0.00 % 1.422 B 0.00 % 1.422 B 0.00 % 1.422 B -32.54 % 2.108 B 48.24 % 1.422 B -0.21 % 1.425 B 0.07 % 1.424 B
Deferred tax liabilities non current 0.000 -100.00 % 282.000 M 0.000 0.000 0.000 -100.00 % 216.000 M 0.000 0.000 0.000 -100.00 % 216.000 M 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 12.284 B -1.89 % 12.521 B -7.93 % 13.599 B 8.42 % 12.543 B -8.41 % 13.694 B 0.94 % 13.567 B -5.95 % 14.426 B 2.04 % 14.137 B 0.11 % 14.122 B 3.04 % 13.706 B -10.37 % 15.292 B 8.65 % 14.075 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 -100.000 M -131.35 % 319.000 M 1 486.96 % -23.000 M -111.73 % 196.000 M 32.43 % 148.000 M -17.78 % 180.000 M 550.00 % -40.000 M 87.77 % -327.000 M -983.78 % 37.000 M -96.51 % 1.060 B 3 044.44 % -36.000 M -132.43 % 111.000 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
2025
2024
2023
2022
2021
2020