2349.T

Nippon Information Development Co., Ltd. 2349.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 24.969 B 10.62 % 22.571 B 10.38 % 20.449 B 12.04 % 18.252 B 3.21 % 17.685 B -1.84 % 18.017 B
Net income 2.367 B 12.29 % 2.108 B -4.63 % 2.210 B 35.48 % 1.632 B 19.64 % 1.364 B 7.72 % 1.266 B
Income before tax 3.338 B 6.99 % 3.119 B -1.87 % 3.179 B 31.15 % 2.424 B 23.53 % 1.962 B -1.60 % 1.994 B
Income before tax ratio 0.13 -3.28 % 0.14 -11.09 % 0.16 17.06 % 0.13 19.70 % 0.11 0.25 % 0.11
EBITDA 3.501 B 6.82 % 3.278 B -0.92 % 3.308 B 29.99 % 2.545 B 21.57 % 2.093 B 2.26 % 2.047 B
Net income ratio 0.09 1.51 % 0.09 -13.60 % 0.11 20.92 % 0.09 15.92 % 0.08 9.74 % 0.07
Ratio EBITDA 0.14 -3.43 % 0.15 -10.24 % 0.16 16.02 % 0.14 17.80 % 0.12 4.18 % 0.11
Gross profit ratio 0.23 -2.54 % 0.23 -0.69 % 0.24 -2.06 % 0.24 8.97 % 0.22 -0.74 % 0.22
Weighted average shs out dil 10.926 M -0.58 % 10.989 M -1.05 % 11.106 M -0.85 % 11.201 M -1.36 % 11.356 M 0.00 % 11.356 M
Weighted average shs out 10.926 M -0.58 % 10.989 M -1.05 % 11.106 M -0.85 % 11.201 M -1.36 % 11.356 M 0.00 % 11.356 M
EPS diluted 216.66 12.94 % 191.83 -3.62 % 199.03 36.64 % 145.66 21.29 % 120.09 7.71 % 111.49
Earnings per share 216.66 12.94 % 191.83 -3.62 % 199.03 36.64 % 145.66 21.29 % 120.09 7.71 % 111.49
Gross profit 5.682 B 7.81 % 5.270 B 9.62 % 4.808 B 9.74 % 4.381 B 12.47 % 3.895 B -2.57 % 3.998 B
Income tax expense 970.338 M -4.07 % 1.011 B 4.44 % 968.475 M 22.24 % 792.276 M 32.42 % 598.320 M -17.81 % 728.000 M
Cost of revenue 19.287 B 11.48 % 17.301 B 10.61 % 15.642 B 12.77 % 13.871 B 0.59 % 13.789 B -1.64 % 14.019 B
General and administrative expenses 338.000 M 4.64 % 323.000 M 10.62 % 292.000 M 1.74 % 287.000 M -4.97 % 302.000 M -4.13 % 315.000 M
Selling and marketing expenses 2.266 B 6.04 % 2.137 B 8.42 % 1.971 B 5.51 % 1.868 B 8.48 % 1.722 B -1.15 % 1.742 B
Other expenses 1.466 M 101.21 % -120.755 M -25.21 % -96.439 M 7.21 % -103.928 M -1.74 % -102.155 M -185.13 % 120.000 M
Operating expenses 2.606 B 5.93 % 2.460 B 8.71 % 2.263 B 5.01 % 2.155 B 6.43 % 2.025 B -11.07 % 2.277 B
Cost and expenses 21.893 B 10.78 % 19.762 B 10.37 % 17.905 B 11.72 % 16.026 B 1.34 % 15.814 B -2.96 % 16.296 B
Research and development expenses 0.000 -100.00 % 121.000 M 25.39 % 96.497 M -7.21 % 104.000 M 0.97 % 103.000 M 3.00 % 100.000 M
Selling general and administrative expenses 2.605 B 5.88 % 2.460 B 8.71 % 2.263 B 5.01 % 2.155 B 6.47 % 2.024 B -1.60 % 2.057 B
Interest income 3.597 M -48.87 % 7.035 M -37.24 % 11.210 M -0.89 % 11.311 M 22.43 % 9.239 M -0.04 % 9.243 M
Interest expense 1.294 M 7.83 % 1.200 M -6.25 % 1.280 M 40.97 % 908.000 K -4.72 % 953.000 K -35.17 % 1.470 M
Depreciation and amortization 162.470 M 3.55 % 156.900 M 22.56 % 128.015 M 6.53 % 120.170 M -7.73 % 130.243 M 22.87 % 106.000 M
Operating income 3.076 B 9.46 % 2.810 B 10.42 % 2.545 B 14.31 % 2.226 B 19.00 % 1.871 B -3.63 % 1.941 B
Operating income ratio 0.12 -1.05 % 0.12 0.04 % 0.12 2.03 % 0.12 15.30 % 0.11 -1.82 % 0.11
Total other income expenses net 260.391 M -15.92 % 309.699 M -51.17 % 634.275 M 220.71 % 197.774 M 116.23 % 91.464 M 58.13 % 57.840 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -16.202 B -14.30 % -14.175 B -8.82 % -13.026 B -10.13 % -11.828 B -6.47 % -11.110 B -25.95 % -8.821 B
Total investments 5.114 B -6.24 % 5.455 B 9.25 % 4.993 B 8.02 % 4.622 B 4.10 % 4.440 B 5.91 % 4.192 B
Total debt 10.128 M -40.48 % 17.017 M -26.91 % 23.283 M 38.42 % 16.821 M -21.04 % 21.302 M -27.44 % 29.357 M
Accumulated other comprehensive income loss 611.506 M -29.14 % 863.000 M 44.80 % 596.000 M -19.57 % 741.000 M -11.04 % 833.000 M 129.10 % 363.599 M
Retained earnings 21.652 B 10.58 % 19.580 B 10.24 % 17.760 B 12.37 % 15.805 B 9.58 % 14.424 B 8.37 % 13.310 B
Common stock 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M
Total equity 21.530 B 9.23 % 19.710 B 10.04 % 17.911 B 11.24 % 16.101 B 6.13 % 15.171 B 11.65 % 13.588 B
Other non current liabilities 3.211 B 1.09 % 3.176 B 2.25 % 3.106 B 3.47 % 3.002 B -0.16 % 3.007 B 2.68 % 2.929 B
Long term debt 1.924 M -81.00 % 10.128 M -36.70 % 16.001 M 92.92 % 8.294 M 0.000 0.000
Total non current liabilities 3.211 B 1.09 % 3.176 B 2.25 % 3.106 B 3.47 % 3.002 B -0.16 % 3.007 B -4.27 % 3.141 B
Other current liabilities 2.737 B 52.98 % 1.789 B 16.97 % 1.530 B -4.29 % 1.598 B 9.91 % 1.454 B 6.87 % 1.361 B
Deferred revenue 0.000 -100.00 % 6.613 M 472.55 % 1.155 M 68.86 % 684.000 K 109.08 % -7.532 M -102.10 % 358.432 M
Short term debt 8.204 M 19.09 % 6.889 M -5.40 % 7.282 M -14.60 % 8.527 M 13.21 % 7.532 M -20.75 % 9.504 M
Total current liabilities 3.493 B 4.45 % 3.344 B 11.38 % 3.003 B 7.19 % 2.801 B 12.16 % 2.497 B -1.19 % 2.527 B
Total liabilities 6.704 B 2.84 % 6.518 B 6.71 % 6.109 B 5.27 % 5.803 B 5.43 % 5.504 B -2.90 % 5.668 B
Other non current assets 626.121 M 18.52 % 528.268 M 3.87 % 508.592 M 3.80 % 489.966 M 8.71 % 450.689 M -20.71 % 568.401 M
Long term investments 5.114 B -6.24 % 5.455 B 9.25 % 4.993 B 9.48 % 4.561 B 4.15 % 4.379 B 7.41 % 4.077 B
Intangible assets 75.321 M -29.31 % 106.558 M -7.16 % 114.773 M -28.97 % 161.591 M -13.76 % 187.375 M -4.89 % 197.000 M
GoodWill 133.815 M -26.67 % 182.475 M -21.05 % 231.135 M 0.000 0.000 0.000
Goodwill and intangible assets 209.136 M -27.64 % 289.033 M -16.44 % 345.908 M 114.06 % 161.591 M -13.76 % 187.375 M -4.89 % 197.000 M
Property plant equipment net 420.536 M 40.72 % 298.844 M -9.12 % 328.817 M -6.53 % 351.770 M -8.61 % 384.906 M -7.32 % 415.299 M
Total non current assets 7.464 B 0.12 % 7.455 B 4.35 % 7.145 B 11.02 % 6.436 B 3.42 % 6.223 B -3.77 % 6.467 B
Other current assets 210.839 M 7.98 % 195.252 M 20.58 % 161.931 M 99.30 % 81.251 M -49.34 % 160.397 M -12.01 % 182.290 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 61.601 M -46.79 % 115.761 M
cash and cash equivalents 16.202 B 14.17 % 14.191 B 8.75 % 13.049 B 10.17 % 11.845 B 6.41 % 11.131 B 25.78 % 8.850 B
Cash and short term investments 16.202 B 14.16 % 14.192 B 8.75 % 13.049 B 10.17 % 11.845 B 6.41 % 11.131 B 24.15 % 8.966 B
Total current assets 20.769 B 10.63 % 18.773 B 11.24 % 16.875 B 9.09 % 15.469 B 7.03 % 14.453 B 13.00 % 12.790 B
Inventory 197.148 M -0.92 % 198.969 M 34.94 % 147.453 M -41.98 % 254.149 M 119.84 % 115.604 M -16.69 % 138.756 M
Net receivables 4.159 B -0.66 % 4.187 B 19.06 % 3.516 B 6.94 % 3.288 B 7.97 % 3.045 B -13.06 % 3.503 B
Tax assets 1.094 B 23.70 % 884.568 M -8.66 % 968.446 M 11.09 % 871.742 M 6.14 % 821.323 M -32.09 % 1.209 B
Other assets 0.000 -100.00 % 4.000 K 100.00 % 2.000 K -33.33 % 3.000 K -25.00 % 4.000 K 0.000
Account payables 747.614 M 9.31 % 683.941 M 16.44 % 587.392 M 25.12 % 469.479 M 23.28 % 380.833 M -13.55 % 440.525 M
Tax payables 0.000 -100.00 % 857.565 M -2.23 % 877.169 M 21.12 % 724.186 M 9.32 % 662.467 M 84.82 % 358.432 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 1.924 M -81.00 % 10.128 M -36.70 % 16.001 M 92.92 % 8.294 M 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -1.387 B -0.07 % -1.386 B -26.11 % -1.099 B -0.01 % -1.099 B -48.77 % -738.730 M -0.01 % -738.657 M
Deferred tax liabilities non current 330.091 M -16.14 % 393.619 M 36.26 % 288.867 M -21.54 % 368.158 M 0.000 -100.00 % 212.381 M
Other liabilities 0.000 100.00 % -1.823 M 0.000 0.000 0.000 0.000
Total assets 28.233 B 7.64 % 26.228 B 9.19 % 24.020 B 9.66 % 21.904 B 5.94 % 20.676 B 7.37 % 19.257 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 254.829 M 166.16 % -385.157 M -330.74 % 166.923 M 156.81 % -293.830 M -151.80 % 567.262 M 206.20 % -534.141 M
Accounts receivables 27.457 M 104.21 % -652.000 M -334.67 % -150.000 M 38.02 % -242.000 M -152.95 % 457.000 M 218.60 % -385.345 M
Inventory 1.741 M 103.39 % -51.381 M -145.52 % 112.880 M 181.48 % -138.533 M -695.58 % 23.260 M 247.03 % -15.820 M
Accounts payables 63.672 M -19.10 % 78.700 M 10.05 % 71.515 M -19.32 % 88.645 M 248.50 % -59.692 M -227.35 % 46.873 M
Other working capital 161.959 M -32.38 % 239.524 M 80.64 % 132.601 M 11 452.83 % -1.168 M -100.80 % 146.591 M 181.51 % -179.849 M
Other non cash items -15.661 M 98.50 % -1.044 B -149.72 % -418.223 M -316.65 % 193.041 M 204.39 % 63.419 M -76.20 % 266.457 M
Net cash provided by operating activities 2.769 B 49.92 % 1.847 B -11.50 % 2.087 B 26.44 % 1.650 B -22.30 % 2.124 B 92.19 % 1.105 B
Investments in property plant and equipment -220.552 M -1 060.80 % -19.000 M 49.58 % -37.682 M 43.53 % -66.734 M -17.08 % -57.000 M 78.65 % -266.940 M
Acquisitions net 0.000 0.000 100.00 % -849.459 M -85 045.90 % 1.000 M 0.000 -100.00 % 4.533 M
Purchases of investments -610.171 M 40.60 % -1.027 B 19.32 % -1.273 B -106.78 % -615.786 M -54.14 % -399.503 M 63.47 % -1.094 B
Sales maturities of investments 419.250 M -57.20 % 979.619 M 3.83 % 943.497 M 122.14 % 424.734 M -47.66 % 811.462 M 56.33 % 519.064 M
Other investing activites -95.368 M -72.77 % -55.200 M -2 300.08 % 2.509 M 104.04 % -62.142 M -14 521.65 % -425.000 K 99.05 % -44.792 M
Net cash used for investing activites -506.841 M -315.82 % -121.890 M 89.96 % -1.214 B -280.80 % -318.928 M -189.96 % 354.534 M 140.21 % -881.669 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 -178.000 K 99.94 % -287.820 M -202 590.14 % -142.000 K 99.96 % -360.250 M -507 294.37 % -71.000 K 0.000
Dividends paid -295.191 M -2.38 % -288.339 M -13.03 % -255.104 M -2.14 % -249.762 M -0.23 % -249.196 M -4.57 % -238.297 M
Other financing activites -6.890 M -7.05 % -6.436 M 48.88 % -12.589 M -63.88 % -7.682 M 19.18 % -9.505 M 21.90 % -12.171 M
Net cash used provided by financing activities -302.259 M 48.12 % -582.595 M -117.52 % -267.835 M 56.64 % -617.694 M -138.70 % -258.772 M -3.32 % -250.468 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 1.960 B 71.55 % 1.142 B 89.00 % 604.413 M -15.32 % 713.759 M -67.84 % 2.220 B 8 308.90 % -27.040 M
Cash at beginning of period 13.530 B 9.22 % 12.388 B 5.13 % 11.783 B 6.45 % 11.070 B 25.08 % 8.850 B -0.30 % 8.877 B
Cash at end of period 15.490 B 14.48 % 13.530 B 9.22 % 12.388 B 5.13 % 11.783 B 6.45 % 11.070 B 25.08 % 8.850 B
Operating cash flow 2.769 B 49.92 % 1.847 B -11.50 % 2.087 B 26.44 % 1.650 B -22.30 % 2.124 B 92.19 % 1.105 B
Capital expenditure -201.614 M -242.08 % -58.938 M -56.41 % -37.682 M 43.53 % -66.734 M 39.10 % -109.581 M 58.95 % -266.940 M
Free CashFlow 2.567 B 43.59 % 1.788 B -12.74 % 2.049 B 29.39 % 1.584 B -21.38 % 2.014 B 140.33 % 838.156 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 6.018 B -12.76 % 6.898 B 13.57 % 6.074 B -4.93 % 6.389 B 13.95 % 5.607 B -13.48 % 6.480 B 17.04 % 5.537 B -0.06 % 5.540 B 10.49 % 5.014 B -14.16 % 5.841 B 13.85 % 5.130 B 5.18 % 4.878 B
Net income 421.728 M -29.45 % 597.799 M -6.45 % 639.000 M -5.58 % 676.783 M 49.40 % 453.000 M -29.58 % 643.267 M 19.42 % 538.667 M -0.85 % 543.277 M 41.92 % 382.799 M -42.90 % 670.397 M 27.68 % 525.040 M -19.08 % 648.802 M
Income before tax 623.795 M -5.67 % 661.275 M -31.12 % 960.000 M -4.85 % 1.009 B 42.91 % 706.000 M -23.55 % 923.459 M 14.59 % 805.909 M -0.77 % 812.189 M 40.53 % 577.935 M -35.88 % 901.327 M 15.92 % 777.537 M -18.43 % 953.259 M
Income before tax ratio 0.10 8.13 % 0.10 -39.35 % 0.16 0.09 % 0.16 25.41 % 0.13 -11.64 % 0.14 -2.10 % 0.15 -0.71 % 0.15 27.19 % 0.12 -25.31 % 0.15 1.82 % 0.15 -22.45 % 0.20
EBITDA 662.774 M -5.89 % 704.281 M -29.78 % 1.003 B -4.25 % 1.047 B 40.30 % 746.563 M -22.48 % 963.075 M 19.45 % 806.260 M -0.76 % 812.398 M 31.69 % 616.919 M -31.58 % 901.649 M 15.90 % 777.925 M -18.42 % 953.522 M
Net income ratio 0.07 -19.14 % 0.09 -17.63 % 0.11 -0.68 % 0.11 31.11 % 0.08 -18.61 % 0.10 2.03 % 0.10 -0.79 % 0.10 28.44 % 0.08 -33.48 % 0.11 12.15 % 0.10 -23.06 % 0.13
Ratio EBITDA 0.11 7.87 % 0.10 -38.17 % 0.17 0.72 % 0.16 23.12 % 0.13 -10.41 % 0.15 2.06 % 0.15 -0.69 % 0.15 19.18 % 0.12 -20.30 % 0.15 1.80 % 0.15 -22.43 % 0.20
Gross profit ratio 0.21 6.82 % 0.20 -20.14 % 0.25 2.61 % 0.24 13.38 % 0.22 -5.13 % 0.23 -6.59 % 0.24 2.52 % 0.24 5.24 % 0.23 -3.53 % 0.23 -5.99 % 0.25 8.74 % 0.23
Weighted average shs out dil 10.926 M 0.00 % 10.926 M -0.01 % 10.927 M 0.01 % 10.926 M 0.00 % 10.926 M -0.01 % 10.926 M 0.00 % 10.926 M -0.66 % 10.999 M -0.95 % 11.105 M -0.02 % 11.108 M 0.02 % 11.106 M 0.00 % 11.106 M
Weighted average shs out 10.926 M 0.00 % 10.926 M -0.01 % 10.927 M 0.01 % 10.926 M 0.00 % 10.926 M -0.01 % 10.926 M 0.00 % 10.926 M -0.66 % 10.999 M -0.95 % 11.105 M -0.02 % 11.108 M 0.02 % 11.106 M 0.00 % 11.106 M
EPS diluted 38.60 -29.47 % 54.73 -6.41 % 58.48 -5.59 % 61.94 49.40 % 41.46 -29.66 % 58.94 19.70 % 49.24 -0.44 % 49.46 43.49 % 34.47 -42.94 % 60.41 27.77 % 47.28 -19.07 % 58.42
Earnings per share 38.60 -29.47 % 54.73 -6.41 % 58.48 -5.59 % 61.94 49.40 % 41.46 -29.66 % 58.94 19.70 % 49.24 -0.44 % 49.46 43.49 % 34.47 -42.94 % 60.41 27.77 % 47.28 -19.07 % 58.42
Gross profit 1.289 B -6.81 % 1.383 B -9.30 % 1.525 B -2.45 % 1.563 B 29.20 % 1.210 B -17.91 % 1.474 B 9.32 % 1.348 B 2.46 % 1.316 B 16.28 % 1.132 B -17.19 % 1.367 B 7.03 % 1.277 B 14.38 % 1.116 B
Income tax expense 202.066 M 218.33 % 63.477 M -80.23 % 321.000 M -3.36 % 332.169 M 31.29 % 253.000 M -9.71 % 280.193 M 4.85 % 267.241 M -0.62 % 268.913 M 37.81 % 195.135 M -15.50 % 230.931 M -8.54 % 252.497 M -17.07 % 304.456 M
Cost of revenue 4.729 B -14.25 % 5.515 B 21.24 % 4.549 B -5.74 % 4.826 B 9.76 % 4.397 B -12.17 % 5.006 B 19.52 % 4.188 B -0.85 % 4.224 B 8.81 % 3.882 B -13.23 % 4.474 B 16.11 % 3.854 B 2.45 % 3.761 B
General and administrative expenses 0.000 -100.00 % 338.000 M 0.000 0.000 0.000 -100.00 % 323.000 M 0.000 0.000 0.000 -100.00 % 292.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 357.000 M 0.000 0.000 0.000 -100.00 % 308.000 M 0.000 0.000 0.000 -100.00 % 321.000 M 0.000 0.000
Other expenses 1.332 M 101.31 % -101.688 M 0.000 0.000 100.00 % -993.000 K 96.16 % -25.841 M 0.000 0.000 -100.00 % 30.229 M 351.99 % 6.688 M 0.000 0.000
Operating expenses 733.201 M 5.43 % 695.442 M 5.85 % 657.000 M 8.42 % 605.996 M -6.19 % 646.000 M 2.35 % 631.159 M 3.97 % 607.048 M 1.96 % 595.380 M -4.99 % 626.656 M 2.31 % 612.495 M 11.25 % 550.533 M 0.34 % 548.692 M
Cost and expenses 5.462 B -12.05 % 6.211 B 19.30 % 5.206 B -4.16 % 5.432 B 7.71 % 5.043 B -10.54 % 5.637 B 17.55 % 4.796 B -0.50 % 4.820 B 6.89 % 4.509 B -11.36 % 5.087 B 15.50 % 4.404 B 2.18 % 4.310 B
Research and development expenses 0.000 -100.00 % 101.952 M 0.000 0.000 0.000 -100.00 % 26.000 M 4.00 % 25.000 M -26.47 % 34.000 M -5.56 % 36.000 M -62.50 % 96.000 M 317.39 % 23.000 M 9.52 % 21.000 M
Selling general and administrative expenses 731.869 M 5.28 % 695.178 M 5.81 % 657.000 M 8.42 % 605.996 M -6.34 % 646.993 M 2.53 % 631.000 M 8.41 % 582.048 M 3.68 % 561.380 M -10.32 % 626.000 M 2.12 % 613.000 M 16.20 % 527.533 M -0.03 % 527.692 M
Interest income 1.391 M 259.43 % 387.000 K -77.46 % 1.717 M 2 252.05 % 73.000 K -94.86 % 1.420 M 35 400.00 % 4.000 K -99.72 % 1.416 M -65.98 % 4.162 M 186.44 % 1.453 M -62.14 % 3.838 M 134.02 % 1.640 M -60.33 % 4.134 M
Interest expense 333.000 K -13.73 % 386.000 K 7.52 % 359.000 K 69.34 % 212.000 K -37.09 % 337.000 K 13.47 % 297.000 K -15.38 % 351.000 K 67.94 % 209.000 K -39.07 % 343.000 K 6.52 % 322.000 K -17.01 % 388.000 K 47.53 % 263.000 K
Depreciation and amortization 38.645 M -9.33 % 42.620 M 2.02 % 41.775 M 9.10 % 38.290 M -3.76 % 39.785 M 1.19 % 39.319 M 0.000 0.000 -100.00 % 74.501 M 74.69 % 42.648 M 40.72 % 30.308 M 4.58 % 28.982 M
Operating income 555.734 M -19.19 % 687.686 M -20.77 % 868.000 M -9.33 % 957.311 M 69.74 % 564.000 M -33.09 % 842.882 M 13.71 % 741.270 M 2.87 % 720.588 M 42.68 % 505.053 M -33.02 % 754.087 M 3.83 % 726.240 M 27.95 % 567.603 M
Operating income ratio 0.09 -7.37 % 0.10 -30.24 % 0.14 -4.62 % 0.15 48.95 % 0.10 -22.67 % 0.13 -2.85 % 0.13 2.93 % 0.13 29.13 % 0.10 -21.98 % 0.13 -8.80 % 0.14 21.65 % 0.12
Total other income expenses net 68.061 M 357.70 % -26.411 M -128.71 % 92.000 M 78.15 % 51.642 M -63.63 % 142.000 M 76.23 % 80.577 M 24.66 % 64.639 M -29.44 % 91.603 M 25.69 % 72.882 M -51.11 % 149.081 M 190.63 % 51.296 M -86.70 % 385.656 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 -16.636 B -2.68 % -16.202 B -4.41 % -15.518 B -2.65 % -15.117 B -1.80 % -14.850 B -4.76 % -14.175 B -6.18 % -13.350 B 0.19 % -13.375 B -1.75 % -13.145 B -0.91 % -13.026 B -1 909.20 % 720.000 M 105.80 % -12.411 B
Total investments 5.251 B 2.67 % 5.114 B 1.40 % 5.043 B -0.03 % 5.045 B -15.03 % 5.937 B 8.84 % 5.455 B 1.72 % 5.363 B 2.65 % 5.224 B -0.77 % 5.265 B 5.44 % 4.993 B -6.29 % 5.328 B 11.01 % 4.800 B
Total debt 360.542 M 3 459.85 % 10.128 M -97.19 % 360.000 M 24 356.52 % 1.472 M -99.59 % 360.000 M 2 015.53 % 17.017 M -95.27 % 360.000 M 14 887.51 % 2.402 M -99.33 % 360.000 M 1 446.19 % 23.283 M -93.53 % 360.000 M 0.000
Accumulated other comprehensive income loss 670.162 M 9.59 % 611.506 M -4.32 % 639.137 M -0.35 % 641.370 M -22.35 % 826.000 M -4.29 % 863.000 M 28.04 % 674.000 M -12.69 % 772.000 M 6.48 % 725.000 M 21.64 % 596.000 M -7.88 % 647.000 M -7.92 % 702.686 M
Retained earnings 21.768 B 0.53 % 21.652 B 2.84 % 21.053 B 3.13 % 20.415 B 3.43 % 19.737 B 0.80 % 19.580 B 3.40 % 18.936 B 2.93 % 18.398 B 3.04 % 17.854 B 0.53 % 17.760 B 3.93 % 17.089 B 3.16 % 16.565 B
Common stock 653.352 M 0.00 % 653.352 M 0.05 % 653.000 M -0.05 % 653.352 M 0.05 % 653.000 M -0.05 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.00 % 653.352 M 0.05 % 653.000 M -0.05 % 653.352 M
Total equity 21.704 B 0.81 % 21.530 B 2.72 % 20.959 B 3.13 % 20.322 B 2.49 % 19.829 B 0.60 % 19.710 B 4.41 % 18.877 B 2.40 % 18.435 B 1.66 % 18.134 B 1.24 % 17.911 B 3.59 % 17.290 B 2.78 % 16.822 B
Other non current liabilities 3.248 B 1.17 % 3.211 B -0.48 % 3.226 B 0.88 % 3.198 B -0.38 % 3.210 B 1.13 % 3.174 B -0.37 % 3.186 B 0.49 % 3.170 B 0.70 % 3.148 B 11.75 % 2.817 B -7.85 % 3.057 B 1.30 % 3.018 B
Long term debt 542.000 K 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 3.249 B 1.18 % 3.211 B -0.48 % 3.226 B 0.88 % 3.198 B -0.38 % 3.210 B 1.13 % 3.174 B -0.37 % 3.186 B 0.49 % 3.170 B 0.70 % 3.148 B 1.36 % 3.106 B 1.60 % 3.057 B 1.30 % 3.018 B
Other current liabilities 2.376 B -13.18 % 2.737 B 27.79 % 2.142 B -15.57 % 2.537 B 42.17 % 1.784 B -0.27 % 1.789 B 6 649.47 % 26.509 M -98.50 % 1.772 B 15.79 % 1.530 B -0.42 % 1.537 B -2.65 % 1.579 B -6.87 % 1.695 B
Deferred revenue 0.000 0.000 -100.00 % 55.000 K 0.000 -100.00 % 251.271 M 3 699.65 % 6.613 M -99.54 % 1.426 B 0.000 -100.00 % 1.435 B 124 174.11 % 1.155 M 100.66 % -174.000 M 0.000
Short term debt 360.000 M 4 288.10 % 8.204 M -97.72 % 360.000 M 0.000 -100.00 % 360.000 M 5 125.72 % 6.889 M -98.09 % 360.000 M 0.000 -100.00 % 360.000 M 0.000 -100.00 % 360.000 M 0.000
Total current liabilities 3.641 B 4.23 % 3.493 B 7.81 % 3.240 B -0.68 % 3.262 B -5.11 % 3.438 B 2.80 % 3.344 B 14.90 % 2.911 B -5.73 % 3.087 B -0.34 % 3.098 B 3.17 % 3.003 B 734.05 % 360.000 M -86.38 % 2.643 B
Total liabilities 6.889 B 2.77 % 6.704 B 3.67 % 6.466 B 0.09 % 6.460 B -2.83 % 6.648 B 1.99 % 6.518 B 6.92 % 6.097 B -2.58 % 6.258 B 0.19 % 6.246 B 2.25 % 6.109 B 1 596.88 % 360.000 M -93.64 % 5.661 B
Other non current assets 635.751 M 1.54 % 626.121 M 0.00 % 626.103 M 4.48 % 599.231 M 34 220.22 % 1.746 M -99.67 % 528.268 M 0.09 % 527.784 M 233.43 % 158.287 M 1.50 % 155.952 M 0.96 % 154.465 M 140.84 % -378.238 M -176.89 % 491.928 M
Long term investments 5.251 B 2.67 % 5.114 B 1.40 % 5.043 B -0.03 % 5.045 B -15.03 % 5.937 B 8.84 % 5.455 B 1.72 % 5.363 B -3.90 % 5.580 B -0.68 % 5.619 B 5.08 % 5.347 B 0.36 % 5.328 B 12.44 % 4.738 B
Intangible assets 81.816 M 8.62 % 75.321 M -8.15 % 82.000 M -7.68 % 88.817 M -7.48 % 96.000 M -9.91 % 106.558 M -0.42 % 107.004 M -66.87 % 323.000 M 0.31 % 322.000 M 180.55 % 114.773 M -14.96 % 134.957 M -8.19 % 147.000 M
GoodWill 121.650 M -9.09 % 133.815 M -7.71 % 145.000 M -8.31 % 158.145 M -6.97 % 170.000 M -6.84 % 182.475 M -6.25 % 194.640 M 20 829.03 % 930.000 K 307.89 % 228.000 K -99.90 % 231.135 M -4.99 % 243.281 M 0.000
Goodwill and intangible assets 203.466 M -2.71 % 209.136 M -7.87 % 227.000 M -8.08 % 246.962 M -7.16 % 266.000 M -7.97 % 289.033 M -4.18 % 301.644 M -6.88 % 323.930 M 0.53 % 322.228 M -6.85 % 345.908 M -8.55 % 378.238 M 157.30 % 147.000 M
Property plant equipment net 529.777 M 25.98 % 420.536 M 2.82 % 409.000 M 49.51 % 273.554 M -3.68 % 284.000 M -4.97 % 298.844 M 2.95 % 290.279 M -3.89 % 302.016 M -3.88 % 314.209 M -4.44 % 328.817 M -2.14 % 336.000 M -1.59 % 341.414 M
Total non current assets 7.685 B 2.96 % 7.464 B 2.23 % 7.301 B 2.07 % 7.153 B -3.26 % 7.394 B -0.82 % 7.455 B 0.50 % 7.418 B 2.23 % 7.256 B -0.89 % 7.321 B 2.47 % 7.145 B 1 788.93 % 378.238 M -94.28 % 6.611 B
Other current assets 234.244 M 11.10 % 210.839 M -43.63 % 374.000 M 61.27 % 231.912 M -2.97 % 239.000 M 22.41 % 195.252 M 13.10 % 172.638 M -7.20 % 186.033 M -28.68 % 260.856 M 61.09 % 161.931 M 20.82 % 134.022 M 44.28 % 92.892 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -354.157 M -0.01 % -354.127 M 0.000 -100.00 % 61.218 M
cash and cash equivalents 16.996 B 4.90 % 16.202 B 2.04 % 15.878 B 5.03 % 15.117 B -0.61 % 15.210 B 7.17 % 14.192 B 3.52 % 13.710 B 2.48 % 13.378 B -0.94 % 13.505 B 3.49 % 13.049 B 3 724.86 % -360.000 M -102.90 % 12.411 B
Cash and short term investments 16.996 B 4.90 % 16.202 B 2.04 % 15.878 B 5.03 % 15.117 B -0.61 % 15.210 B 7.17 % 14.192 B 3.52 % 13.710 B 2.48 % 13.378 B -0.94 % 13.505 B 3.49 % 13.049 B 3 724.86 % -360.000 M -102.89 % 12.472 B
Total current assets 20.908 B 0.67 % 20.769 B 3.21 % 20.124 B 2.52 % 19.629 B 2.86 % 19.083 B 1.65 % 18.773 B 6.93 % 17.556 B 0.68 % 17.437 B 2.22 % 17.059 B 1.09 % 16.875 B 4 787.59 % -360.000 M -102.27 % 15.871 B
Inventory 433.537 M 119.90 % 197.148 M -64.22 % 551.000 M 68.62 % 326.769 M -31.06 % 474.000 M 138.23 % 198.969 M -67.75 % 616.965 M 36.51 % 451.952 M 1.25 % 446.383 M 202.73 % 147.453 M -64.89 % 420.000 M -9.37 % 463.398 M
Net receivables 3.244 B -22.00 % 4.159 B 25.25 % 3.321 B -16.00 % 3.953 B 25.11 % 3.160 B -24.53 % 4.187 B 36.98 % 3.057 B -10.66 % 3.421 B 20.17 % 2.847 B -19.03 % 3.516 B 19.01 % 2.955 B 3.94 % 2.843 B
Tax assets 1.065 B -2.67 % 1.094 B 9.90 % 995.687 M 0.68 % 988.962 M 9.25 % 905.254 M 2.34 % 884.568 M -5.47 % 935.761 M 5.00 % 891.227 M -2.06 % 909.980 M -6.04 % 968.446 M 118.32 % -5.286 B -692.23 % 892.516 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K -100.00 % 23.096 B 0.000
Account payables 904.182 M 20.94 % 747.614 M 1.30 % 738.000 M 1.76 % 725.215 M -8.32 % 791.000 M 15.65 % 683.941 M 5.00 % 651.372 M 3.68 % 628.266 M -9.88 % 697.114 M 18.68 % 587.392 M 9.95 % 534.214 M 6.90 % 499.712 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 251.271 M -70.70 % 857.565 M 92.07 % 446.482 M -35.00 % 686.894 M 34.63 % 510.214 M -41.83 % 877.169 M 198.98 % 293.388 M -34.45 % 447.567 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 542.000 K 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 -1.387 B 0.00 % -1.387 B 0.05 % -1.388 B -0.05 % -1.387 B -0.01 % -1.387 B 0.00 % -1.387 B 0.00 % -1.387 B 0.00 % -1.387 B -26.19 % -1.099 B 0.00 % -1.099 B -0.01 % -1.099 B 0.00 % -1.099 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 288.867 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 0.000 100.00 % -3.057 B 0.000
Total assets 28.593 B 1.28 % 28.233 B 2.95 % 27.425 B 2.40 % 26.782 B 1.15 % 26.477 B 0.95 % 26.228 B 5.02 % 24.974 B 1.14 % 24.693 B 1.28 % 24.380 B 1.50 % 24.020 B 3.92 % 23.114 B 2.81 % 22.482 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 -421.000 M 29.60 % -598.000 M 6.42 % -639.000 M 5.61 % -677.000 M -49.45 % -453.000 M 29.66 % -644.000 M -19.70 % -538.000 M 1.10 % -544.000 M -42.41 % -382.000 M 43.07 % -671.000 M -27.81 % -525.000 M 18.98 % -648.000 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