2415.T

Human Holdings Co., Ltd. 2415.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 100.329 B 4.62 % 95.896 B 4.72 % 91.575 B 6.12 % 86.293 B 0.56 % 85.811 B -0.21 % 85.989 B
Net income 2.607 B 20.83 % 2.158 B 48.56 % 1.452 B -11.82 % 1.647 B 14.38 % 1.440 B 69.80 % 848.000 M
Income before tax 3.634 B 14.43 % 3.175 B 33.45 % 2.379 B -10.64 % 2.663 B -5.16 % 2.808 B 53.51 % 1.829 B
Income before tax ratio 0.04 9.38 % 0.03 27.44 % 0.03 -15.79 % 0.03 -5.69 % 0.03 53.82 % 0.02
EBITDA 4.601 B 11.60 % 4.123 B 24.33 % 3.316 B -8.92 % 3.641 B -3.97 % 3.791 B 27.43 % 2.975 B
Net income ratio 0.03 15.49 % 0.02 41.87 % 0.02 -16.91 % 0.02 13.75 % 0.02 70.15 % 0.01
Ratio EBITDA 0.05 6.67 % 0.04 18.72 % 0.04 -14.17 % 0.04 -4.50 % 0.04 27.69 % 0.03
Gross profit ratio 0.25 -1.45 % 0.26 3.06 % 0.25 -1.55 % 0.25 -5.16 % 0.27 -2.35 % 0.27
Weighted average shs out dil 10.378 M -2.74 % 10.670 M -1.91 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M
Weighted average shs out 10.378 M -2.74 % 10.670 M -1.91 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M
EPS diluted 251.21 24.24 % 202.20 51.45 % 133.51 -11.82 % 151.41 14.39 % 132.36 69.78 % 77.96
Earnings per share 251.21 24.24 % 202.20 51.45 % 133.51 -11.82 % 151.41 14.39 % 132.36 69.78 % 77.96
Gross profit 25.345 B 3.10 % 24.582 B 7.92 % 22.779 B 4.48 % 21.802 B -4.63 % 22.861 B -2.55 % 23.459 B
Income tax expense 1.027 B 0.86 % 1.018 B 9.78 % 927.135 M -8.72 % 1.016 B -25.74 % 1.368 B 39.43 % 981.000 M
Cost of revenue 74.984 B 5.15 % 71.313 B 3.66 % 68.796 B 6.68 % 64.491 B 2.45 % 62.951 B 0.67 % 62.530 B
General and administrative expenses 19.745 B 4.96 % 18.812 B 6.48 % 17.667 B 7.46 % 16.441 B -5.50 % 17.397 B -4.93 % 18.300 B
Selling and marketing expenses 2.204 B 2.75 % 2.145 B -15.92 % 2.551 B 4.72 % 2.436 B 5.36 % 2.312 B -11.92 % 2.625 B
Other expenses 0.000 -100.00 % 476.051 M 55.26 % 306.607 M -31.93 % 450.443 M 0.27 % 449.239 M -36.10 % 703.000 M
Operating expenses 21.948 B 2.40 % 21.433 B 4.43 % 20.525 B 6.19 % 19.327 B -4.12 % 20.158 B -6.80 % 21.628 B
Cost and expenses 96.932 B 4.51 % 92.746 B 3.83 % 89.321 B 6.56 % 83.818 B 0.85 % 83.109 B -1.25 % 84.158 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 21.948 B 4.73 % 20.957 B 3.66 % 20.218 B 7.10 % 18.877 B -4.22 % 19.709 B -5.81 % 20.925 B
Interest income 15.726 M 51.58 % 10.375 M -10.79 % 11.630 M 24.36 % 9.352 M 4.18 % 8.977 M -19.83 % 11.198 M
Interest expense 49.872 M 36.80 % 36.456 M 25.37 % 29.078 M 40.42 % 20.708 M 17.74 % 17.588 M 27.01 % 13.848 M
Depreciation and amortization 917.239 M 0.70 % 910.866 M 0.37 % 907.529 M -5.20 % 957.289 M -0.88 % 965.804 M -0.74 % 973.000 M
Operating income 3.397 B 7.85 % 3.149 B 39.72 % 2.254 B -8.91 % 2.474 B -8.44 % 2.703 B 35.00 % 2.002 B
Operating income ratio 0.03 3.09 % 0.03 33.43 % 0.02 -14.17 % 0.03 -8.95 % 0.03 35.28 % 0.02
Total other income expenses net 228.876 M 773.84 % 26.192 M -79.13 % 125.523 M -33.31 % 188.212 M 79.30 % 104.971 M 160.81 % -172.635 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -18.032 B 2.68 % -18.528 B -16.54 % -15.899 B -8.51 % -14.652 B -1.80 % -14.393 B -6.36 % -13.532 B
Total investments 481.693 M -7.94 % 523.242 M 29.58 % 403.813 M -40.30 % 676.414 M 83.39 % 368.849 M -47.74 % 705.738 M
Total debt 9.805 B -7.68 % 10.620 B -5.77 % 11.271 B 3.93 % 10.844 B 28.25 % 8.456 B 27.99 % 6.607 B
Accumulated other comprehensive income loss 18.706 M 35.17 % 13.839 M 176.78 % 5.000 M 119.23 % -26.000 M -52.94 % -17.000 M -195.29 % -5.757 M
Retained earnings 16.043 B 13.90 % 14.084 B 10.51 % 12.744 B 9.67 % 11.620 B 11.32 % 10.438 B 12.41 % 9.286 B
Common stock 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B
Total equity 18.096 B 12.17 % 16.133 B 9.63 % 14.716 B 8.00 % 13.626 B 9.42 % 12.453 B 9.98 % 11.324 B
Other non current liabilities 1.498 B 4.06 % 1.439 B 3.31 % 1.393 B 10.94 % 1.256 B 9.51 % 1.147 B 4.91 % 1.093 B
Long term debt 6.731 B -6.94 % 7.234 B -8.87 % 7.938 B 4.01 % 7.632 B 39.85 % 5.457 B 35.28 % 4.034 B
Total non current liabilities 8.229 B -5.12 % 8.673 B -7.05 % 9.331 B 4.99 % 8.888 B 34.58 % 6.604 B 28.81 % 5.127 B
Other current liabilities 11.361 B 5.12 % 10.808 B 2 928.03 % -382.167 M -439.20 % 112.668 M 114.86 % -758.121 M -103.81 % 19.897 B
Deferred revenue 9.864 B -1.18 % 9.982 B -49.07 % 19.599 B 3.25 % 18.983 B -1.68 % 19.306 B 3 796.89 % 495.426 M
Short term debt 3.073 B -9.24 % 3.387 B 1.62 % 3.332 B 3.74 % 3.212 B 7.14 % 2.998 B 16.56 % 2.573 B
Total current liabilities 24.419 B -7.43 % 26.379 B 7.02 % 24.647 B 3.53 % 23.808 B -1.34 % 24.130 B 1.80 % 23.704 B
Total liabilities 32.648 B -6.86 % 35.051 B 3.16 % 33.979 B 3.92 % 32.695 B 6.38 % 30.734 B 6.60 % 28.831 B
Other non current assets 3.081 B 2.22 % 3.014 B 4.30 % 2.890 B -0.55 % 2.906 B -4.10 % 3.030 B 2.59 % 2.953 B
Long term investments 481.693 M -7.94 % 523.242 M 29.58 % 403.813 M -40.30 % 676.414 M 83.39 % 368.849 M -47.74 % 705.738 M
Intangible assets 1.686 B 10.57 % 1.525 B 17.82 % 1.294 B 10.09 % 1.176 B 0.95 % 1.165 B -17.52 % 1.412 B
GoodWill 52.419 M 73.42 % 30.227 M -42.74 % 52.786 M 513.51 % 8.604 M -68.80 % 27.574 M -47.01 % 52.034 M
Goodwill and intangible assets 1.739 B 11.79 % 1.555 B 15.44 % 1.347 B 13.75 % 1.184 B -0.66 % 1.192 B -18.57 % 1.464 B
Property plant equipment net 3.185 B 4.51 % 3.048 B 1.28 % 3.009 B -6.74 % 3.226 B 0.01 % 3.226 B 0.62 % 3.206 B
Total non current assets 9.153 B 4.54 % 8.756 B 6.73 % 8.204 B -4.35 % 8.577 B 3.26 % 8.307 B -5.18 % 8.761 B
Other current assets 1.316 B 10.02 % 1.196 B -13.81 % 1.387 B 33.92 % 1.036 B 2.52 % 1.010 B 22.01 % 828.128 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 27.837 B -4.50 % 29.148 B 7.28 % 27.170 B 6.56 % 25.496 B 11.59 % 22.849 B 13.46 % 20.139 B
Cash and short term investments 27.837 B -4.50 % 29.148 B 7.28 % 27.170 B 6.56 % 25.496 B 11.59 % 22.849 B 13.46 % 20.139 B
Total current assets 41.590 B -1.97 % 42.428 B 4.78 % 40.491 B 7.28 % 37.744 B 8.21 % 34.881 B 11.11 % 31.394 B
Inventory 612.603 M -4.85 % 643.826 M -25.57 % 865.065 M 18.49 % 730.051 M 4.22 % 700.522 M 4.48 % 670.500 M
Net receivables 11.825 B 3.37 % 11.440 B 3.35 % 11.069 B 5.61 % 10.481 B 1.56 % 10.321 B 5.79 % 9.756 B
Tax assets 666.774 M 8.30 % 615.684 M 11.08 % 554.278 M -5.14 % 584.325 M 19.37 % 489.522 M 13.52 % 431.215 M
Other assets 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 0.000
Account payables 120.054 M -39.28 % 197.708 M -42.58 % 344.320 M 48.39 % 232.033 M -30.43 % 333.537 M 37.28 % 242.956 M
Tax payables 0.000 -100.00 % 2.005 B 14.30 % 1.754 B 38.35 % 1.268 B -43.66 % 2.250 B 354.14 % 495.426 M
Deferred revenue non current 0.000 100.00 % -76.251 M -14.47 % -66.612 M 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 -100.00 % 26.000 M 52.94 % 17.000 M 0.000
Other total stockholders equity 734.678 M -0.01 % 734.737 M 10.01 % 667.903 M -5.30 % 705.307 M -1.32 % 714.764 M -3.81 % 743.106 M
Deferred tax liabilities non current 0.000 -100.00 % 76.251 M 14.47 % 66.612 M 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -688.000 K 0.000 0.000 0.000 0.000
Total assets 50.744 B -0.86 % 51.184 B 5.11 % 48.695 B 5.12 % 46.321 B 7.26 % 43.187 B 7.55 % 40.154 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 -1.879 B -251.45 % 1.241 B 2 099.48 % -62.063 M 63.67 % -170.840 M 83.86 % -1.059 B -406.51 % -209.000 M
Accounts receivables -385.673 M -3.95 % -371.000 M 31.93 % -545.000 M -244.94 % -158.000 M 70.36 % -533.000 M -105.79 % -259.000 M
Inventory 31.229 M -85.89 % 221.380 M 264.63 % -134.470 M -407.26 % -26.509 M -3.64 % -25.578 M 36.06 % -40.000 M
Accounts payables -77.653 M 47.03 % -146.611 M -230.57 % 112.287 M 210.62 % -101.504 M -212.06 % 90.580 M 638.21 % -16.830 M
Other working capital -1.447 B -194.16 % 1.537 B 204.17 % 505.363 M 336.56 % 115.761 M 119.62 % -590.133 M -755.70 % 90.000 M
Other non cash items -121.735 M 82.74 % -705.254 M -406.61 % 230.018 M 137.96 % -605.881 M -186.57 % 699.870 M 430.13 % -212.000 M
Net cash provided by operating activities 1.523 B -67.05 % 4.622 B 82.87 % 2.527 B 38.37 % 1.827 B -10.73 % 2.046 B 46.15 % 1.400 B
Investments in property plant and equipment -1.481 B -103.13 % -729.000 M 39.66 % -1.208 B -5.86 % -1.141 B -4.59 % -1.091 B -83.41 % -595.000 M
Acquisitions net -15.783 M -114.49 % 108.896 M 519.91 % -25.933 M 0.000 100.00 % -10.000 M 70.06 % -33.399 M
Purchases of investments -12.514 M 95.72 % -292.562 M -158.40 % -113.222 M 56.23 % -258.677 M 0.000 100.00 % -104.338 M
Sales maturities of investments 0.000 -100.00 % 72.596 M -62.22 % 192.145 M 0.000 0.000 0.000
Other investing activites 131.103 M 133.30 % -393.734 M -413.21 % 125.708 M -2.22 % 128.556 M 63.75 % 78.507 M 116.08 % -488.263 M
Net cash used for investing activites -1.378 B -11.69 % -1.234 B -19.84 % -1.030 B 19.03 % -1.271 B -24.32 % -1.023 B 16.24 % -1.221 B
Debt repayment -815.413 M -25.40 % -650.232 M -248.82 % 436.924 M -81.70 % 2.388 B 29.15 % 1.849 B 1 811.78 % -108.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -60.000 K 99.99 % -482.063 M 0.000 0.000 0.000 0.000
Dividends paid -648.625 M -120.84 % -293.705 M 11.47 % -331.769 M -15.09 % -288.267 M -65.63 % -174.048 M 28.89 % -244.755 M
Other financing activites 0.000 100.00 % -1.000 K 100.00 % -220.000 M 0.000 100.00 % -41.000 K -100.21 % 19.755 M
Net cash used provided by financing activities -1.464 B -2.67 % -1.426 B -1 141.67 % -114.845 M -105.47 % 2.099 B 25.36 % 1.675 B 602.89 % -333.000 M
Effect of forex changes on cash 7.594 M -54.28 % 16.611 M -94.28 % 290.162 M 4 318.70 % -6.878 M -2 755.60 % 259.000 K 112.95 % -2.000 M
Net change in cash -1.311 B -166.28 % 1.979 B 18.26 % 1.673 B -36.80 % 2.648 B -2.30 % 2.710 B 113.25 % -20.451 B
Cash at beginning of period 29.148 B 7.28 % 27.170 B 6.56 % 25.496 B 11.59 % 22.849 B 13.46 % 20.139 B -0.77 % 20.295 B
Cash at end of period 27.837 B -4.50 % 29.148 B 7.28 % 27.170 B 6.56 % 25.496 B 11.59 % 22.849 B 14 746.63 % -156.000 M
Operating cash flow 1.523 B -67.05 % 4.622 B 82.87 % 2.527 B 38.37 % 1.827 B -10.73 % 2.046 B 46.15 % 1.400 B
Capital expenditure -964.701 M 31.40 % -1.406 B -16.38 % -1.208 B -5.86 % -1.141 B -4.59 % -1.091 B -83.41 % -595.000 M
Free CashFlow 558.419 M -82.63 % 3.216 B 143.76 % 1.319 B 92.53 % 685.221 M -28.23 % 954.798 M 18.61 % 805.000 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 25.626 B 0.91 % 25.394 B -1.48 % 25.776 B 5.16 % 24.512 B -0.54 % 24.646 B 0.89 % 24.428 B 0.97 % 24.193 B 3.20 % 23.443 B -1.63 % 23.832 B 0.86 % 23.630 B 2.72 % 23.003 B 2.89 % 22.356 B
Net income 407.000 M -64.81 % 1.157 B 36.83 % 845.339 M 143.61 % 347.000 M 34.50 % 258.000 M -73.15 % 961.068 M 61.95 % 593.432 M 57.77 % 376.141 M 65.77 % 226.911 M -62.05 % 597.921 M 103.51 % 293.801 M 62.32 % 181.004 M
Income before tax 753.000 M -36.91 % 1.194 B -4.06 % 1.244 B 97.79 % 629.000 M 10.93 % 567.000 M -48.88 % 1.109 B 6.98 % 1.037 B 84.23 % 562.833 M 20.67 % 466.434 M -50.03 % 933.394 M 71.34 % 544.752 M 112.67 % 256.149 M
Income before tax ratio 0.03 -37.48 % 0.05 -2.62 % 0.05 88.09 % 0.03 11.54 % 0.02 -49.34 % 0.05 5.95 % 0.04 78.51 % 0.02 22.67 % 0.02 -50.45 % 0.04 66.80 % 0.02 106.69 % 0.01
EBITDA 875.000 M -40.07 % 1.460 B -10.15 % 1.625 B 116.50 % 750.500 M -1.96 % 765.500 M -35.83 % 1.193 B 13.97 % 1.047 B 30.59 % 801.500 M 50.85 % 531.311 M -50.39 % 1.071 B 93.59 % 553.177 M 15.02 % 480.933 M
Net income ratio 0.02 -65.13 % 0.05 38.89 % 0.03 131.66 % 0.01 35.23 % 0.01 -73.39 % 0.04 60.39 % 0.02 52.88 % 0.02 68.52 % 0.01 -62.37 % 0.03 98.12 % 0.01 57.75 % 0.01
Ratio EBITDA 0.03 -40.61 % 0.06 -8.80 % 0.06 105.88 % 0.03 -1.42 % 0.03 -36.39 % 0.05 12.87 % 0.04 26.54 % 0.03 53.36 % 0.02 -50.81 % 0.05 88.46 % 0.02 11.79 % 0.02
Gross profit ratio 0.26 -0.42 % 0.26 -1.24 % 0.26 4.10 % 0.25 -0.28 % 0.25 -3.41 % 0.26 0.58 % 0.26 3.45 % 0.25 0.20 % 0.25 -2.00 % 0.26 4.96 % 0.24 -0.19 % 0.24
Weighted average shs out dil 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M -0.02 % 10.380 M -1.57 % 10.545 M -3.06 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M
Weighted average shs out 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M 0.00 % 10.378 M -0.02 % 10.380 M -1.57 % 10.545 M -3.06 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M 0.00 % 10.878 M
EPS diluted 39.22 -64.81 % 111.45 36.82 % 81.46 143.60 % 33.44 34.51 % 24.86 -73.15 % 92.58 64.65 % 56.23 62.23 % 34.66 66.16 % 20.86 -62.05 % 54.97 103.52 % 27.01 62.32 % 16.64
Earnings per share 39.22 -64.81 % 111.45 36.82 % 81.46 143.60 % 33.44 34.51 % 24.86 -73.15 % 92.58 64.65 % 56.23 62.23 % 34.66 66.16 % 20.86 -62.05 % 54.97 103.52 % 27.01 62.32 % 16.64
Gross profit 6.617 B 0.49 % 6.585 B -2.71 % 6.768 B 9.47 % 6.183 B -0.82 % 6.234 B -2.55 % 6.397 B 1.55 % 6.299 B 6.76 % 5.900 B -1.44 % 5.986 B -1.16 % 6.056 B 7.82 % 5.617 B 2.70 % 5.469 B
Income tax expense 346.000 M 838.59 % 36.864 M -90.76 % 398.778 M 41.41 % 282.000 M -8.74 % 309.000 M 108.54 % 148.171 M -66.59 % 443.453 M 137.53 % 186.692 M -22.06 % 239.522 M -28.60 % 335.473 M 33.68 % 250.950 M 233.95 % 75.146 M
Cost of revenue 19.009 B 1.06 % 18.810 B -1.04 % 19.008 B 3.73 % 18.324 B -0.48 % 18.412 B 2.11 % 18.031 B 0.77 % 17.894 B 2.00 % 17.543 B -1.70 % 17.846 B 1.55 % 17.573 B 1.08 % 17.386 B 2.96 % 16.887 B
General and administrative expenses 0.000 -100.00 % 2.792 B 0.000 0.000 0.000 -100.00 % 2.625 B 0.000 0.000 0.000 -100.00 % 2.248 B 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 2.204 B 0.000 0.000 0.000 -100.00 % 2.145 B 0.000 0.000 0.000 -100.00 % 2.551 B 0.000 0.000
Other expenses 0.000 100.00 % -11.407 M -71.33 % -6.658 M -232.90 % -2.000 M 33.33 % -3.000 M -100.59 % 509.537 M 11 047.17 % 4.571 M 118.29 % 2.094 M 0.000 -100.00 % 123.963 M 0.000 0.000
Operating expenses 5.971 B 10.23 % 5.417 B -3.28 % 5.601 B -0.84 % 5.648 B -0.79 % 5.693 B 7.83 % 5.280 B -0.55 % 5.309 B -0.39 % 5.329 B -3.39 % 5.516 B 6.86 % 5.162 B 3.20 % 5.002 B -5.35 % 5.285 B
Cost and expenses 24.980 B 3.11 % 24.227 B -1.55 % 24.609 B 2.66 % 23.972 B -0.55 % 24.105 B 3.41 % 23.311 B 0.47 % 23.202 B 1.45 % 22.872 B -2.10 % 23.362 B 2.76 % 22.735 B 1.55 % 22.388 B 0.98 % 22.171 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 5.971 B 9.99 % 5.428 B -3.19 % 5.607 B -0.76 % 5.650 B -0.81 % 5.696 B 19.41 % 4.770 B -10.07 % 5.304 B -0.43 % 5.327 B -4.12 % 5.556 B 15.77 % 4.799 B -4.06 % 5.002 B -5.35 % 5.285 B
Interest income 3.813 M -53.94 % 8.279 M 201.27 % 2.748 M -0.87 % 2.772 M 43.85 % 1.927 M -9.15 % 2.121 M 3.41 % 2.051 M -30.02 % 2.931 M -10.42 % 3.272 M 9.10 % 2.999 M 9.61 % 2.736 M -8.74 % 2.998 M
Interest expense 13.346 M 8.36 % 12.316 M -7.95 % 13.380 M -4.18 % 13.964 M 36.74 % 10.212 M 8.56 % 9.407 M -3.73 % 9.771 M 3.47 % 9.443 M 20.52 % 7.835 M -2.17 % 8.009 M -4.94 % 8.425 M 14.72 % 7.344 M
Depreciation and amortization 229.000 M -7.79 % 248.356 M 8.51 % 228.883 M 7.71 % 212.500 M -6.59 % 227.500 M 201.60 % 75.430 M 0.000 -100.00 % 229.500 M 276.62 % 60.936 M -65.44 % 176.335 M -21.11 % 223.524 M 2.80 % 217.438 M
Operating income 646.000 M -44.68 % 1.168 B 1.75 % 1.148 B 112.54 % 540.000 M -0.18 % 541.000 M -51.59 % 1.117 B 12.82 % 990.461 M 73.48 % 570.928 M 21.38 % 470.375 M -47.42 % 894.555 M 45.44 % 615.062 M 232.65 % 184.896 M
Operating income ratio 0.03 -45.18 % 0.05 3.28 % 0.04 102.12 % 0.02 0.36 % 0.02 -52.01 % 0.05 11.73 % 0.04 68.10 % 0.02 23.39 % 0.02 -47.86 % 0.04 41.58 % 0.03 223.30 % 0.01
Total other income expenses net 107.000 M 314.83 % 25.794 M -66.36 % 76.675 M -13.85 % 89.000 M 242.31 % 26.000 M 417.23 % -8.196 M -117.65 % 46.424 M 673.49 % -8.095 M -105.40 % -3.941 M -110.15 % 38.839 M 155.24 % -70.310 M -198.68 % 71.253 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 -17.646 B 2.14 % -18.032 B 1.82 % -18.367 B -12.33 % -16.351 B 5.02 % -17.215 B 7.09 % -18.528 B -3.70 % -17.867 B -1.23 % -17.650 B -21.48 % -14.529 B 8.62 % -15.899 B 0.83 % -16.032 B -12.51 % -14.249 B
Total investments 4.028 B 736.22 % 481.693 M 0.000 -100.00 % 4.180 B 2.85 % 4.064 B 676.70 % 523.242 M -86.44 % 3.858 B -9.05 % 4.242 B 11.63 % 3.800 B 1 128.44 % 309.335 M -92.43 % 4.086 B -2.04 % 4.171 B
Total debt 11.350 B 15.76 % 9.805 B -8.87 % 10.759 B -8.19 % 11.718 B -5.39 % 12.386 B 16.63 % 10.620 B -8.01 % 11.545 B -5.94 % 12.274 B 4.76 % 11.716 B 3.95 % 11.271 B -5.37 % 11.911 B -6.58 % 12.750 B
Accumulated other comprehensive income loss 19.000 M 1.57 % 18.706 M 18.69 % 15.761 M -26.40 % 21.414 M 24.28 % 17.230 M 14.87 % 15.000 M 7.14 % 14.000 M -6.67 % 15.000 M 87.50 % 8.000 M 60.00 % 5.000 M 9.60 % 4.562 M 109.76 % -46.747 M
Retained earnings 15.666 B -2.35 % 16.043 B 7.77 % 14.886 B 6.02 % 14.041 B 2.53 % 13.694 B -2.77 % 14.084 B 7.32 % 13.123 B 0.53 % 13.054 B 2.97 % 12.678 B -0.52 % 12.744 B 4.95 % 12.143 B 2.48 % 11.849 B
Common stock 1.299 B -0.07 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B 0.00 % 1.300 B
Total equity 17.718 B -2.09 % 18.096 B 6.85 % 16.936 B 5.22 % 16.097 B 2.23 % 15.746 B -2.40 % 16.133 B 6.34 % 15.171 B 0.90 % 15.036 B 2.61 % 14.653 B -0.43 % 14.716 B 3.78 % 14.180 B 2.49 % 13.835 B
Other non current liabilities 1.524 B 1.75 % 1.498 B 3.54 % 1.447 B 1.06 % 1.431 B 2.02 % 1.403 B -2.47 % 1.439 B 0.84 % 1.427 B 0.68 % 1.417 B 0.89 % 1.405 B 0.82 % 1.393 B 4.07 % 1.339 B 2.58 % 1.305 B
Long term debt 8.084 B 20.09 % 6.731 B -9.40 % 7.430 B -8.62 % 8.131 B -5.40 % 8.595 B 18.82 % 7.234 B -10.09 % 8.045 B -7.44 % 8.693 B 6.01 % 8.200 B 3.30 % 7.938 B -6.37 % 8.478 B -8.56 % 9.271 B
Total non current liabilities 9.608 B 16.76 % 8.229 B -7.29 % 8.877 B -7.17 % 9.562 B -4.36 % 9.998 B 15.29 % 8.672 B -8.44 % 9.472 B -6.31 % 10.110 B 5.26 % 9.605 B 2.93 % 9.331 B -4.94 % 9.816 B -7.18 % 10.576 B
Other current liabilities 20.083 B 76.77 % 11.361 B -47.18 % 21.511 B 114.30 % 10.038 B -17.31 % 12.139 B 2 330.49 % -544.240 M -114.13 % 3.850 B 55.00 % 2.484 B -75.12 % 9.986 B 12.12 % 8.906 B -28.54 % 12.462 B 31.60 % 9.470 B
Deferred revenue 0.000 -100.00 % 9.864 B 0.000 -100.00 % 9.286 B 3.31 % 8.988 B -57.87 % 21.334 B 23.12 % 17.327 B -8.12 % 18.859 B 17.85 % 16.003 B -18.35 % 19.599 B 135.25 % 8.331 B -9.59 % 9.215 B
Short term debt 3.266 B 6.26 % 3.073 B -7.67 % 3.329 B -7.20 % 3.587 B -5.38 % 3.791 B 11.94 % 3.387 B -3.23 % 3.500 B -2.28 % 3.581 B 1.87 % 3.516 B 5.50 % 3.332 B -2.92 % 3.433 B -1.32 % 3.479 B
Total current liabilities 23.459 B -3.93 % 24.419 B -2.71 % 25.099 B 5.93 % 23.694 B -6.26 % 25.277 B -4.18 % 26.379 B 4.68 % 25.199 B -2.01 % 25.715 B 12.72 % 22.812 B -7.45 % 24.647 B 0.34 % 24.564 B 8.19 % 22.704 B
Total liabilities 33.067 B 1.28 % 32.648 B -3.91 % 33.976 B 2.16 % 33.256 B -5.72 % 35.275 B 0.64 % 35.051 B 1.10 % 34.671 B -3.22 % 35.824 B 10.51 % 32.417 B -4.60 % 33.979 B -1.17 % 34.380 B 3.30 % 33.281 B
Other non current assets 1.000 M -99.97 % 3.081 B -22.61 % 3.981 B 309 233.33 % 1.287 M -35.65 % 2.000 M -99.93 % 3.014 B -21.88 % 3.858 B -9.05 % 4.242 B 11.62 % 3.801 B 762.53 % 440.642 M -89.22 % 4.087 B -2.04 % 4.172 B
Long term investments 4.028 B 736.22 % 481.693 M 0.000 -100.00 % 4.180 B 2.85 % 4.064 B 676.70 % 523.242 M -86.44 % 3.858 B -9.05 % 4.242 B 11.63 % 3.800 B 33.20 % 2.853 B -30.18 % 4.086 B -2.04 % 4.171 B
Intangible assets 1.613 B -4.34 % 1.686 B -0.83 % 1.700 B 7.33 % 1.584 B 1.94 % 1.554 B 1.90 % 1.525 B 3.46 % 1.474 B 2.36 % 1.440 B 3.14 % 1.396 B 7.87 % 1.294 B 4.72 % 1.236 B -1.83 % 1.259 B
GoodWill 59.000 M 12.55 % 52.419 M -37.22 % 83.498 M 316.41 % 20.052 M -19.79 % 25.000 M -17.29 % 30.227 M -15.72 % 35.867 M -13.59 % 41.507 M -11.96 % 47.146 M -10.68 % 52.786 M 820.74 % 5.733 M -12.90 % 6.582 M
Goodwill and intangible assets 1.672 B -3.83 % 1.739 B -2.53 % 1.784 B 11.19 % 1.604 B 1.60 % 1.579 B 1.53 % 1.555 B 3.00 % 1.510 B 1.91 % 1.482 B 2.65 % 1.443 B 7.14 % 1.347 B 8.55 % 1.241 B -1.90 % 1.265 B
Property plant equipment net 3.200 B 0.46 % 3.185 B -1.94 % 3.248 B 1.83 % 3.190 B 4.15 % 3.063 B 0.50 % 3.048 B 4.95 % 2.904 B 0.94 % 2.877 B -2.20 % 2.942 B -2.24 % 3.009 B -3.06 % 3.104 B -0.19 % 3.110 B
Total non current assets 8.901 B -2.76 % 9.153 B 1.55 % 9.013 B 0.42 % 8.976 B 3.07 % 8.708 B -0.55 % 8.756 B 5.85 % 8.272 B -3.82 % 8.601 B 5.07 % 8.186 B -0.22 % 8.204 B -2.71 % 8.432 B -1.35 % 8.548 B
Other current assets 1.444 B 9.77 % 1.316 B 35.82 % 968.568 M -5.00 % 1.020 B -18.76 % 1.255 B 4.96 % 1.196 B 27.09 % 940.832 M -6.27 % 1.004 B -30.55 % 1.445 B 4.19 % 1.387 B 26.20 % 1.099 B 11.68 % 984.332 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -2.544 B 0.000 0.000
cash and cash equivalents 28.996 B 4.16 % 27.837 B -4.42 % 29.125 B 3.76 % 28.069 B -5.18 % 29.601 B 1.55 % 29.148 B -0.90 % 29.412 B -1.71 % 29.924 B 14.02 % 26.245 B -3.40 % 27.170 B -2.76 % 27.942 B 3.49 % 26.999 B
Cash and short term investments 28.996 B 4.16 % 27.837 B -4.42 % 29.125 B 3.76 % 28.069 B -5.18 % 29.601 B 1.55 % 29.148 B -0.90 % 29.412 B -1.71 % 29.924 B 14.02 % 26.245 B -3.40 % 27.170 B -2.76 % 27.942 B 3.49 % 26.999 B
Total current assets 41.884 B 0.71 % 41.590 B -0.74 % 41.899 B 3.77 % 40.378 B -4.57 % 42.313 B -0.27 % 42.428 B 2.06 % 41.570 B -1.63 % 42.259 B 8.68 % 38.884 B -3.97 % 40.491 B 0.90 % 40.128 B 4.04 % 38.568 B
Inventory 567.000 M -7.44 % 612.603 M -13.69 % 709.801 M 8.17 % 656.206 M -2.64 % 674.000 M 4.69 % 643.826 M -2.47 % 660.125 M -1.55 % 670.550 M 3.25 % 649.465 M -24.92 % 865.065 M 15.97 % 745.970 M 10.91 % 672.590 M
Net receivables 10.877 B -8.02 % 11.825 B 6.58 % 11.095 B 4.35 % 10.633 B -1.39 % 10.783 B -5.74 % 11.440 B 8.36 % 10.557 B -0.98 % 10.661 B 1.11 % 10.544 B -4.74 % 11.069 B 7.04 % 10.341 B 4.33 % 9.912 B
Tax assets 0.000 -100.00 % 666.774 M 0.000 0.000 0.000 -100.00 % 615.684 M 115.96 % -3.858 B 9.05 % -4.242 B -11.63 % -3.800 B -785.58 % 554.278 M 113.57 % -4.085 B 2.03 % -4.170 B
Other assets 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 -100.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K 0.000 0.000
Account payables 110.000 M -8.37 % 120.054 M -53.71 % 259.365 M 91.67 % 135.320 M -33.67 % 204.000 M 3.18 % 197.708 M -7.73 % 214.279 M -14.61 % 250.948 M 53.56 % 163.424 M -52.54 % 344.320 M 23.54 % 278.714 M 52.77 % 182.435 M
Tax payables 0.000 0.000 0.000 -100.00 % 648.198 M 319.88 % 154.376 M -92.30 % 2.005 B 552.74 % 307.116 M -43.08 % 539.573 M 205.29 % 176.744 M -89.92 % 1.754 B 2 870.85 % 59.034 M -83.53 % 358.414 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -76.251 M 0.000 0.000 0.000 100.00 % -66.612 M 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 734.000 M -0.09 % 734.678 M 0.00 % 734.677 M 0.00 % 734.677 M -0.01 % 734.738 M 0.00 % 734.737 M 0.00 % 734.737 M 10.01 % 667.903 M 0.00 % 667.903 M 0.00 % 667.903 M -9.43 % 737.421 M 0.62 % 732.857 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 76.251 M 0.000 0.000 0.000 -100.00 % 66.612 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 50.785 B 0.08 % 50.744 B -0.33 % 50.912 B 3.16 % 49.353 B -3.27 % 51.021 B -0.32 % 51.184 B 2.69 % 49.842 B -2.00 % 50.860 B 8.05 % 47.070 B -3.34 % 48.695 B 0.28 % 48.561 B 3.07 % 47.116 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 -407.000 M 64.81 % -1.157 B -36.83 % -845.339 M -143.61 % -347.000 M -34.50 % -258.000 M 73.15 % -961.000 M -62.06 % -593.000 M -57.29 % -377.000 M -66.81 % -226.000 M 62.21 % -598.000 M -103.40 % -294.000 M -62.43 % -181.000 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