3317.T

Flying Garden Co., Ltd. 3317.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 8.266 B 6.17 % 7.785 B 7.59 % 7.236 B 11.48 % 6.491 B 8.30 % 5.993 B -14.76 % 7.031 B
Net income 352.141 M -11.18 % 396.459 M 35.90 % 291.722 M -15.45 % 345.027 M 208.84 % 111.718 M 22.77 % 91.000 M
Income before tax 555.181 M 0.27 % 553.666 M 19.13 % 464.747 M -14.78 % 545.369 M 167.97 % 203.517 M 16.30 % 175.000 M
Income before tax ratio 0.07 -5.55 % 0.07 10.73 % 0.06 -23.56 % 0.08 147.43 % 0.03 36.43 % 0.02
EBITDA 814.120 M 8.24 % 752.142 M 16.99 % 642.925 M -8.51 % 702.689 M 86.95 % 375.865 M 30.06 % 289.000 M
Net income ratio 0.04 -16.34 % 0.05 26.32 % 0.04 -24.16 % 0.05 185.16 % 0.02 44.02 % 0.01
Ratio EBITDA 0.10 1.95 % 0.10 8.74 % 0.09 -17.93 % 0.11 72.62 % 0.06 52.58 % 0.04
Gross profit ratio 0.65 -6.44 % 0.69 -2.04 % 0.71 -1.36 % 0.72 1.28 % 0.71 3.55 % 0.68
Weighted average shs out dil 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.891 M 0.00 % 2.891 M 0.00 % 2.891 M
Weighted average shs out 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.891 M 0.00 % 2.891 M 0.00 % 2.891 M
EPS diluted 121.84 -55.59 % 274.33 35.91 % 201.85 -15.45 % 238.73 517.67 % 38.65 22.78 % 31.48
Earnings per share 121.84 -55.59 % 274.33 35.91 % 201.85 -15.45 % 238.73 517.67 % 38.65 22.78 % 31.48
Gross profit 5.355 B -0.67 % 5.391 B 5.40 % 5.115 B 9.96 % 4.651 B 9.69 % 4.241 B -11.73 % 4.804 B
Income tax expense 203.040 M 29.16 % 157.206 M -9.14 % 173.024 M -13.64 % 200.341 M 118.24 % 91.798 M 9.28 % 84.000 M
Cost of revenue 2.911 B 21.58 % 2.394 B 12.87 % 2.121 B 15.32 % 1.839 B 4.95 % 1.753 B -21.30 % 2.227 B
General and administrative expenses 933.697 M 7.45 % 868.969 M -0.80 % 875.943 M 18.67 % 738.133 M 18.36 % 623.627 M -19.67 % 776.329 M
Selling and marketing expenses 45.019 M 3.71 % 43.409 M 19.49 % 36.328 M -9.60 % 40.185 M 32.20 % 30.397 M -34.51 % 46.413 M
Other expenses 4.190 M -97.57 % 172.490 M 2.76 % 167.855 M 20.17 % 139.679 M -8.46 % 152.593 M -95.99 % 3.806 B
Operating expenses 4.796 B -0.92 % 4.840 B 3.74 % 4.666 B 5.52 % 4.422 B 8.09 % 4.091 B -11.63 % 4.629 B
Cost and expenses 7.707 B 6.52 % 7.235 B 6.60 % 6.787 B 8.40 % 6.261 B 7.15 % 5.843 B -14.77 % 6.856 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 4.792 B 2.65 % 4.668 B 3.78 % 4.498 B 5.04 % 4.282 B 8.74 % 3.938 B 378.64 % 822.742 M
Interest income 247.000 K -27.35 % 340.000 K -29.17 % 480.000 K -22.08 % 616.000 K -20.41 % 774.000 K -20.94 % 979.000 K
Interest expense 0.000 -100.00 % 3.000 K -62.50 % 8.000 K -55.56 % 18.000 K -98.33 % 1.081 M 32.80 % 814.000 K
Depreciation and amortization 258.937 M 30.46 % 198.475 M 11.40 % 178.170 M 13.27 % 157.302 M -8.15 % 171.267 M -5.90 % 182.000 M
Operating income 558.739 M 1.49 % 550.528 M 22.61 % 449.025 M 95.41 % 229.783 M 53.25 % 149.944 M 40.13 % 107.000 M
Operating income ratio 0.07 -4.41 % 0.07 13.96 % 0.06 75.29 % 0.04 41.50 % 0.03 64.40 % 0.02
Total other income expenses net -3.558 M -213.38 % 3.138 M -80.04 % 15.722 M -95.02 % 315.586 M 495.45 % 53.000 M 0.000
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -1.550 B 3.05 % -1.599 B -18.78 % -1.346 B -0.49 % -1.340 B -91.12 % -701.050 M -973.60 % 80.248 M
Total investments 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M -42.62 % 550.245 M 0.00 % 550.245 M -12.52 % 629.000 M
Total debt 0.000 0.000 0.000 0.000 -100.00 % 4.356 M -89.14 % 40.124 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 1.000 M 0.000 -100.00 % 1.000 M 0.000
Retained earnings 2.189 B 16.42 % 1.881 B 23.70 % 1.520 B 19.53 % 1.272 B 33.07 % 955.890 M 9.49 % 873.000 M
Common stock 50.000 M 0.00 % 50.000 M -91.38 % 579.900 M 0.00 % 579.900 M 0.00 % 579.900 M 0.16 % 579.000 M
Total equity 3.259 B 10.47 % 2.950 B 13.91 % 2.590 B 10.61 % 2.342 B 15.60 % 2.026 B 4.31 % 1.942 B
Other non current liabilities 594.217 M 8.60 % 547.154 M 3.68 % 527.748 M 2.88 % 512.951 M 0.97 % 508.046 M 479 388.68 % -106.000 K
Long term debt 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.356 M
Total non current liabilities 594.217 M 8.60 % 547.154 M 3.68 % 527.750 M 2.88 % 512.984 M 0.96 % 508.111 M 11 564.62 % 4.356 M
Other current liabilities 695.384 M 20.06 % 579.210 M 31.92 % 439.060 M -29.84 % 625.813 M 482.08 % -163.790 M -124.99 % 655.553 M
Deferred revenue 3.588 M -8.09 % 3.904 M -18.43 % 4.786 M -16.15 % 5.708 M -98.90 % 517.779 M 433.55 % -155.232 M
Short term debt 0.000 0.000 0.000 0.000 -100.00 % 4.356 M 100.62 % -706.304 M
Total current liabilities 959.832 M 0.29 % 957.047 M 10.82 % 863.569 M -18.94 % 1.065 B 55.54 % 684.887 M 1 814.80 % 35.768 M
Total liabilities 1.554 B 3.31 % 1.504 B 8.11 % 1.391 B -11.85 % 1.578 B 32.30 % 1.193 B 2 873.28 % 40.124 M
Other non current assets 211.697 M -6.40 % 226.162 M -11.55 % 255.687 M -2.33 % 261.782 M -8.73 % 286.808 M 2 883.73 % -10.303 M
Long term investments 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M -49.80 % 629.000 M
Intangible assets 170.591 M 3.62 % 164.635 M 9.87 % 149.841 M -8.26 % 163.328 M -9.18 % 179.843 M -0.09 % 180.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 170.591 M 3.62 % 164.635 M 9.87 % 149.841 M -8.26 % 163.328 M -9.18 % 179.843 M -0.09 % 180.000 M
Property plant equipment net 1.922 B 24.37 % 1.545 B 14.29 % 1.352 B -1.49 % 1.372 B 2.83 % 1.335 B -10.24 % 1.487 B
Total non current assets 2.886 B 14.88 % 2.512 B 8.87 % 2.308 B -0.73 % 2.324 B 1.03 % 2.301 B -7.30 % 2.482 B
Other current assets 83.913 M -1.88 % 85.521 M -3.87 % 88.960 M 38.41 % 64.275 M 9.39 % 58.758 M 147.31 % -124.201 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 234.500 M
cash and cash equivalents 1.550 B -3.03 % 1.599 B 18.76 % 1.346 B 0.49 % 1.340 B 89.94 % 705.406 M 1 858.06 % -40.124 M
Cash and short term investments 1.550 B -3.05 % 1.599 B 18.78 % 1.346 B 0.49 % 1.340 B 89.94 % 705.406 M 1 858.06 % -40.124 M
Total current assets 1.927 B -0.79 % 1.942 B 16.03 % 1.674 B 4.91 % 1.596 B 73.85 % 917.850 M 2 387.53 % -40.124 M
Inventory 52.265 M 16.22 % 44.971 M -12.71 % 51.518 M 35.15 % 38.119 M 23.52 % 30.860 M -22.85 % 40.000 M
Net receivables 240.427 M 13.12 % 212.544 M 13.63 % 187.052 M 21.93 % 153.414 M 24.90 % 122.826 M 45.87 % 84.201 M
Tax assets 266.130 M 2.23 % 260.313 M 11.16 % 234.176 M 10.92 % 211.124 M 14.87 % 183.795 M -6.37 % 196.303 M
Other assets 5.000 K 150.00 % 2.000 K -50.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K -100.00 % 758.124 M
Account payables 260.860 M 16.89 % 223.159 M 2.09 % 218.594 M 29.36 % 168.981 M 8.32 % 156.007 M -18.49 % 191.387 M
Tax payables 0.000 -100.00 % 150.774 M -25.04 % 201.129 M -24.05 % 264.802 M 55.28 % 170.535 M 238.60 % 50.364 M
Deferred revenue non current 0.000 0.000 -100.00 % 2.000 K -93.94 % 33.000 K -49.23 % 65.000 K -38.68 % 106.000 K
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 0.000 100.00 % -742.072 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.020 B 0.00 % 1.020 B 108.13 % 489.909 M 0.00 % 489.910 M -0.01 % 489.942 M -0.01 % 490.000 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.253 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 4.813 B 8.05 % 4.455 B 11.88 % 3.982 B 1.57 % 3.920 B 21.79 % 3.219 B 0.59 % 3.200 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 -10.329 M -116.19 % 63.797 M 277.10 % -36.023 M -142.11 % 85.548 M 176.70 % -111.533 M 45.59 % -205.000 M
Accounts receivables -27.883 M -11.53 % -25.000 M 25.68 % -33.638 M -9.97 % -30.587 M 20.81 % -38.624 M -451.77 % -7.000 M
Inventory -7.292 M -211.40 % 6.546 M 148.86 % -13.398 M -84.60 % -7.258 M -175.50 % 9.613 M 340.33 % -4.000 M
Accounts payables 37.700 M 726.03 % 4.564 M -90.80 % 49.613 M 282.40 % 12.974 M 136.67 % -35.380 M -16.77 % -30.299 M
Other working capital -12.854 M -116.55 % 77.687 M 301.26 % -38.600 M -134.96 % 110.419 M 334.23 % -47.142 M 75.70 % -194.000 M
Other non cash items 80.593 M 146.79 % -172.236 M -943.54 % -16.505 M -110.13 % 162.963 M 267.14 % 44.387 M -75.48 % 181.000 M
Net cash provided by operating activities 681.342 M 5.66 % 644.848 M 54.77 % 416.642 M -44.51 % 750.813 M 144.06 % 307.638 M 23.55 % 249.000 M
Investments in property plant and equipment -690.123 M -89.33 % -364.499 M 8.15 % -396.829 M -308.75 % -97.083 M -11.59 % -87.003 M 69.69 % -287.000 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -310.000 M 0.00 % -310.000 M 0.00 % -310.000 M 0.00 % -310.000 M 0.00 % -310.000 M 0.00 % -310.000 M
Sales maturities of investments 190.000 M -38.71 % 310.000 M 0.00 % 310.000 M 0.00 % 310.000 M 0.00 % 310.000 M -19.99 % 387.461 M
Other investing activites 3.336 M -62.22 % 8.830 M -70.64 % 30.073 M 114.04 % 14.050 M -42.00 % 24.225 M 199.04 % -24.461 M
Net cash used for investing activites -806.787 M -126.84 % -355.669 M 3.02 % -366.756 M -341.70 % -83.033 M -32.26 % -62.778 M 73.17 % -234.000 M
Debt repayment 0.000 0.000 0.000 100.00 % -4.000 M 88.57 % -35.000 M 37.50 % -56.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 100.00 % -152.000 K 0.000 100.00 % -32.000 K 0.000 0.000
Dividends paid -43.381 M -20.01 % -36.149 M 16.49 % -43.285 M -49.45 % -28.963 M -0.09 % -28.937 M 33.42 % -43.459 M
Other financing activites 0.000 100.00 % -1.000 K 0.000 100.00 % -356.000 K 53.65 % -768.000 K -41.96 % -541.000 K
Net cash used provided by financing activities -43.381 M -19.50 % -36.302 M 16.13 % -43.285 M -29.79 % -33.351 M 48.46 % -64.705 M 35.30 % -100.000 M
Effect of forex changes on cash 1.000 K 0.000 100.00 % -1.000 K 0.000 0.000 0.000
Net change in cash -168.825 M -166.76 % 252.877 M 3 731.47 % 6.600 M -98.96 % 634.429 M 252.16 % 180.155 M 139.11 % -460.621 M
Cash at beginning of period 1.365 B 22.74 % 1.112 B 0.60 % 1.105 B 134.73 % 470.905 M 61.96 % 290.750 M -22.59 % 375.621 M
Cash at end of period 1.196 B -12.37 % 1.365 B 22.74 % 1.112 B 0.60 % 1.105 B 134.73 % 470.905 M 654.01 % -85.000 M
Operating cash flow 681.342 M 5.66 % 644.848 M 54.77 % 416.642 M -44.51 % 750.813 M 144.06 % 307.638 M 23.55 % 249.000 M
Capital expenditure -667.783 M -83.21 % -364.499 M 8.15 % -396.829 M -308.75 % -97.083 M -11.59 % -87.003 M 69.69 % -287.000 M
Free CashFlow 13.559 M -95.16 % 280.349 M 1 314.98 % 19.813 M -96.97 % 653.730 M 196.29 % 220.635 M 680.62 % -38.000 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 2.147 B -2.01 % 2.191 B 6.86 % 2.050 B -2.46 % 2.102 B 9.32 % 1.922 B -2.82 % 1.978 B 2.00 % 1.939 B -2.95 % 1.998 B 6.90 % 1.869 B -1.17 % 1.891 B 3.17 % 1.833 B 3.22 % 1.776 B
Net income 80.171 M -26.64 % 109.289 M 36.61 % 80.000 M -18.47 % 98.127 M 52.84 % 64.201 M 40.43 % 45.719 M -45.72 % 84.226 M -31.75 % 123.406 M -13.77 % 143.108 M 1 320.23 % -11.728 M -114.15 % 82.862 M 27.83 % 64.822 M
Income before tax 132.330 M -12.31 % 150.915 M 13.47 % 133.000 M -17.14 % 160.508 M 45.80 % 110.091 M 76.76 % 62.284 M -49.09 % 122.342 M -38.17 % 197.865 M 15.59 % 171.175 M 3 135.56 % -5.639 M -104.32 % 130.682 M 24.80 % 104.712 M
Income before tax ratio 0.06 -10.52 % 0.07 6.18 % 0.06 -15.05 % 0.08 33.36 % 0.06 81.89 % 0.03 -50.09 % 0.06 -36.29 % 0.10 8.13 % 0.09 3 171.43 % 0.00 -104.18 % 0.07 20.90 % 0.06
EBITDA 197.310 M -10.70 % 220.948 M 30.16 % 169.750 M -21.23 % 215.500 M 25.04 % 172.350 M 43.40 % 120.188 M -1.76 % 122.343 M -38.17 % 197.866 M 15.59 % 171.176 M 308.32 % 41.922 M -76.33 % 177.111 M 19.14 % 148.663 M
Net income ratio 0.04 -25.14 % 0.05 27.84 % 0.04 -16.42 % 0.05 39.81 % 0.03 44.50 % 0.02 -46.78 % 0.04 -29.68 % 0.06 -19.34 % 0.08 1 334.65 % -0.01 -113.72 % 0.05 23.84 % 0.04
Ratio EBITDA 0.09 -8.87 % 0.10 21.80 % 0.08 -19.25 % 0.10 14.37 % 0.09 47.57 % 0.06 -3.69 % 0.06 -36.29 % 0.10 8.13 % 0.09 313.15 % 0.02 -77.06 % 0.10 15.41 % 0.08
Gross profit ratio 0.66 3.68 % 0.64 -3.90 % 0.67 -2.02 % 0.68 -1.13 % 0.69 -0.30 % 0.69 0.01 % 0.69 -0.49 % 0.69 -0.58 % 0.70 -0.11 % 0.70 -0.14 % 0.70 -1.60 % 0.71
Weighted average shs out dil 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M
Weighted average shs out 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M 0.00 % 2.890 M
EPS diluted 27.74 -26.63 % 37.81 36.60 % 27.68 -18.47 % 33.95 52.86 % 22.21 39.51 % 15.92 -45.22 % 29.06 -31.71 % 42.56 -14.05 % 49.51 1 320.96 % -4.06 -114.15 % 28.67 27.83 % 22.43
Earnings per share 27.74 -26.63 % 37.81 36.60 % 27.68 -18.47 % 33.95 52.86 % 22.21 39.51 % 15.92 -45.22 % 29.06 -31.71 % 42.56 -14.05 % 49.51 1 320.96 % -4.06 -114.15 % 28.67 27.83 % 22.43
Gross profit 1.425 B 1.59 % 1.403 B 2.69 % 1.366 B -4.42 % 1.429 B 8.09 % 1.322 B -3.11 % 1.365 B 2.02 % 1.338 B -3.42 % 1.385 B 6.28 % 1.303 B -1.28 % 1.320 B 3.03 % 1.281 B 1.57 % 1.262 B
Income tax expense 52.158 M 25.30 % 41.627 M -21.46 % 53.000 M -15.04 % 62.382 M 35.94 % 45.889 M 177.04 % 16.564 M -56.54 % 38.116 M -48.81 % 74.459 M 165.29 % 28.067 M 360.95 % 6.089 M -87.27 % 47.819 M 19.87 % 39.891 M
Cost of revenue 721.476 M -8.43 % 787.855 M 15.18 % 684.000 M 1.72 % 672.418 M 12.07 % 600.000 M -2.20 % 613.503 M 1.97 % 601.646 M -1.87 % 613.139 M 8.34 % 565.918 M -0.91 % 571.092 M 3.50 % 551.801 M 7.28 % 514.354 M
General and administrative expenses 0.000 -100.00 % 114.000 M 0.000 0.000 0.000 -100.00 % 107.000 M 0.000 0.000 0.000 -100.00 % 106.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 44.000 M 0.000 0.000 0.000 -100.00 % 43.000 M 0.000 0.000 0.000 -100.00 % 36.000 M 0.000 0.000
Other expenses 0.000 -100.00 % 170.774 M 17 177.40 % -1.000 M 0.000 -100.00 % 577.000 K -99.66 % 171.548 M 154 447.75 % 111.000 K -76.18 % 466.000 K -88.70 % 4.125 M -50.25 % 8.291 M 0.000 0.000
Operating expenses 1.297 B 5.97 % 1.224 B -1.70 % 1.245 B -2.41 % 1.276 B 4.77 % 1.218 B -5.51 % 1.289 B 5.35 % 1.223 B 2.57 % 1.192 B 4.94 % 1.136 B -7.56 % 1.229 B 6.28 % 1.157 B -1.56 % 1.175 B
Cost and expenses 2.018 B 0.33 % 2.012 B 4.28 % 1.929 B -0.98 % 1.948 B 7.17 % 1.818 B -4.43 % 1.902 B 4.24 % 1.825 B 1.06 % 1.806 B 6.07 % 1.702 B -5.45 % 1.800 B 5.38 % 1.709 B 1.13 % 1.689 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 1.297 B 23.16 % 1.053 B -15.49 % 1.246 B -2.33 % 1.276 B 4.82 % 1.217 B 8.95 % 1.117 B -8.67 % 1.223 B 2.60 % 1.192 B 4.93 % 1.136 B 6.97 % 1.062 B -8.19 % 1.157 B -1.56 % 1.175 B
Interest income 88.000 K 109.52 % 42.000 K -42.47 % 73.000 K 7.35 % 68.000 K 6.25 % 64.000 K -24.71 % 85.000 K -1.16 % 86.000 K 1.18 % 85.000 K 1.19 % 84.000 K -29.41 % 119.000 K -2.46 % 122.000 K 1.67 % 120.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K
Depreciation and amortization 64.980 M -6.01 % 69.138 M 38.97 % 49.750 M -19.11 % 61.500 M -1.22 % 62.258 M 7.52 % 57.903 M 0.000 0.000 -100.00 % 4.210 M -49.94 % 8.410 M -81.89 % 46.428 M 5.64 % 43.951 M
Operating income 128.264 M -28.35 % 179.023 M 47.95 % 121.000 M -21.18 % 153.512 M 46.64 % 104.688 M 37.41 % 76.188 M -33.56 % 114.677 M -40.49 % 192.697 M 15.41 % 166.966 M 83.63 % 90.925 M -27.12 % 124.765 M 44.09 % 86.591 M
Operating income ratio 0.06 -26.88 % 0.08 38.45 % 0.06 -19.19 % 0.07 34.13 % 0.05 41.40 % 0.04 -34.87 % 0.06 -38.68 % 0.10 7.96 % 0.09 85.80 % 0.05 -29.36 % 0.07 39.58 % 0.05
Total other income expenses net 4.066 M 114.47 % -28.108 M -334.23 % 12.000 M 71.53 % 6.996 M 29.48 % 5.403 M 138.86 % -13.904 M -281.40 % 7.665 M 48.32 % 5.168 M 22.78 % 4.209 M 104.36 % -96.564 M -1 731.70 % 5.918 M -67.34 % 18.121 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 -1.537 B 0.88 % -1.550 B -8.88 % -1.424 B 10.06 % -1.583 B -1.60 % -1.558 B 2.57 % -1.599 B -4.01 % -1.538 B -0.01 % -1.538 B -8.24 % -1.421 B -5.51 % -1.346 B -11.06 % -1.212 B -23.77 % -979.488 M
Total investments 315.745 M 0.00 % 315.745 M -58.56 % 762.000 M 141.33 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M -42.30 % 547.245 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 0.000 0.000 100.00 % -1.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 M 0.00 % 1.000 M 0.000 -100.00 % 1.000 M
Retained earnings 2.226 B 1.68 % 2.189 B 5.25 % 2.080 B 4.03 % 2.000 B 5.16 % 1.902 B 1.11 % 1.881 B 2.49 % 1.835 B 4.81 % 1.751 B 7.58 % 1.627 B 7.04 % 1.520 B -0.77 % 1.532 B 5.72 % 1.449 B
Common stock 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M 0.00 % 50.000 M -91.38 % 579.900 M 0.00 % 579.900 M 0.00 % 579.900 M 0.00 % 579.900 M
Total equity 3.296 B 1.13 % 3.259 B 3.50 % 3.149 B 2.60 % 3.069 B 3.30 % 2.971 B 0.71 % 2.950 B 1.57 % 2.905 B 2.98 % 2.821 B 4.58 % 2.697 B 4.13 % 2.590 B -0.45 % 2.602 B 3.29 % 2.519 B
Other non current liabilities 599.544 M 0.90 % 594.217 M 4.80 % 567.000 M 1.62 % 557.945 M 1.11 % 551.842 M 0.86 % 547.154 M 2.75 % 532.497 M 0.76 % 528.506 M 0.79 % 524.369 M -0.64 % 527.748 M 0.62 % 524.503 M 0.41 % 522.386 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 599.544 M 0.90 % 594.217 M 4.80 % 567.000 M 1.62 % 557.945 M 1.11 % 551.842 M 0.86 % 547.154 M 2.75 % 532.497 M 0.76 % 528.506 M 0.79 % 524.369 M -0.64 % 527.750 M 0.62 % 524.503 M 0.41 % 522.386 M
Other current liabilities 749.962 M 7.85 % 695.384 M 6.00 % 656.000 M -16.07 % 781.607 M 20.49 % 648.692 M 12.00 % 579.210 M -5.23 % 611.177 M 11.84 % 546.457 M -4.29 % 570.946 M 30.04 % 439.060 M -15.06 % 516.905 M 2.97 % 501.979 M
Deferred revenue 0.000 -100.00 % 3.588 M 0.000 0.000 0.000 -100.00 % 3.904 M 0.000 0.000 0.000 -100.00 % 4.786 M 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 972.417 M 1.31 % 959.832 M 1.03 % 950.000 M -3.94 % 988.999 M 13.77 % 869.276 M -9.17 % 957.047 M 6.40 % 899.521 M 2.66 % 876.179 M 7.81 % 812.674 M -5.89 % 863.569 M 7.91 % 800.297 M -0.45 % 803.937 M
Total liabilities 1.572 B 1.15 % 1.554 B 2.44 % 1.517 B -1.94 % 1.547 B 8.85 % 1.421 B -5.52 % 1.504 B 5.04 % 1.432 B 1.95 % 1.405 B 5.06 % 1.337 B -3.90 % 1.391 B 5.02 % 1.325 B -0.11 % 1.326 B
Other non current assets 458.111 M 116.40 % 211.697 M 9 453.11 % 2.216 M -99.53 % 467.597 M -26.10 % 632.781 M 179.79 % 226.162 M -82.63 % 1.302 B 58.02 % 824.100 M -1.69 % 838.309 M 45 534.68 % 1.837 M -99.60 % 464.100 M -4.16 % 484.244 M
Long term investments 315.745 M 0.00 % 315.745 M -58.56 % 762.000 M 141.33 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M 0.00 % 315.745 M -61.68 % 824.000 M -1.67 % 838.000 M 47.12 % 569.595 M 80.40 % 315.745 M 0.00 % 315.745 M
Intangible assets 166.976 M -2.12 % 170.591 M -0.24 % 171.000 M -2.29 % 175.000 M 4.95 % 166.753 M 1.29 % 164.635 M 0.39 % 164.000 M 12.33 % 146.000 M 0.00 % 146.000 M -2.56 % 149.841 M -2.06 % 153.000 M -2.55 % 157.000 M
GoodWill 0.000 0.000 0.000 -100.00 % 374.000 K 0.000 0.000 -100.00 % 387.000 K -28.60 % 542.000 K -16.36 % 648.000 K 0.000 0.000 0.000
Goodwill and intangible assets 166.976 M -2.12 % 170.591 M -0.24 % 171.000 M -2.49 % 175.374 M 5.17 % 166.753 M 1.29 % 164.635 M 0.15 % 164.387 M 12.18 % 146.542 M -0.07 % 146.648 M -2.13 % 149.841 M -2.06 % 153.000 M -2.55 % 157.000 M
Property plant equipment net 2.063 B 7.34 % 1.922 B -0.15 % 1.925 B 9.99 % 1.750 B 10.93 % 1.578 B 2.08 % 1.545 B 5.05 % 1.471 B 4.18 % 1.412 B 3.86 % 1.359 B 0.55 % 1.352 B -5.17 % 1.426 B 1.15 % 1.410 B
Total non current assets 3.004 B 4.08 % 2.886 B 0.91 % 2.860 B 5.58 % 2.709 B 7.24 % 2.526 B 0.55 % 2.512 B 2.77 % 2.444 B 2.60 % 2.383 B 1.63 % 2.344 B 1.60 % 2.308 B -2.20 % 2.360 B -0.30 % 2.367 B
Other current assets 84.885 M 1.16 % 83.913 M 7.58 % 78.000 M -9.97 % 86.640 M -6.07 % 92.238 M 7.85 % 85.521 M 5.38 % 81.153 M -7.43 % 87.668 M 8.88 % 80.521 M -9.49 % 88.960 M 9.21 % 81.456 M -3.25 % 84.188 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -522.255 M -105.73 % -253.850 M 0.000 -100.00 % 231.500 M
cash and cash equivalents 1.537 B -0.88 % 1.550 B 8.88 % 1.424 B -10.06 % 1.583 B 1.60 % 1.558 B -2.57 % 1.599 B 4.01 % 1.538 B 0.01 % 1.538 B 8.24 % 1.421 B 5.51 % 1.346 B 11.06 % 1.212 B 23.77 % 979.488 M
Cash and short term investments 1.537 B -0.88 % 1.550 B 8.88 % 1.424 B -10.06 % 1.583 B 1.60 % 1.558 B -2.57 % 1.599 B 4.01 % 1.538 B 0.01 % 1.538 B 8.24 % 1.421 B 5.51 % 1.346 B 11.06 % 1.212 B 0.11 % 1.211 B
Total current assets 1.864 B -3.27 % 1.927 B 6.70 % 1.806 B -5.31 % 1.907 B 2.20 % 1.866 B -3.92 % 1.942 B 2.65 % 1.892 B 2.69 % 1.843 B 9.05 % 1.690 B 0.95 % 1.674 B 6.81 % 1.567 B 5.99 % 1.479 B
Inventory 47.305 M -9.49 % 52.265 M -37.78 % 84.000 M 92.06 % 43.736 M -4.58 % 45.836 M 1.92 % 44.971 M -38.79 % 73.474 M 47.51 % 49.811 M 4.67 % 47.589 M -7.63 % 51.518 M -38.07 % 83.192 M 99.13 % 41.778 M
Net receivables 194.994 M -18.90 % 240.427 M 9.29 % 220.000 M 13.58 % 193.702 M 13.99 % 169.929 M -20.05 % 212.544 M 6.33 % 199.884 M 19.26 % 167.601 M 18.78 % 141.102 M -24.57 % 187.052 M -1.68 % 190.253 M 34.27 % 141.697 M
Tax assets 0.000 -100.00 % 266.130 M 0.000 -100.00 % 236.000 K 100.14 % -166.753 M -164.06 % 260.313 M 132.18 % -809.000 M 1.82 % -824.000 M 1.67 % -838.000 M -457.85 % 234.176 M 27 811.32 % 839.000 K 811.97 % 91.999 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K -50.00 % 4.000 K 0.000 0.000
Account payables 222.455 M -14.72 % 260.860 M -11.27 % 294.000 M 41.76 % 207.392 M 10.40 % 187.851 M -15.82 % 223.159 M -7.25 % 240.592 M 24.09 % 193.883 M 8.41 % 178.837 M -18.19 % 218.594 M -8.91 % 239.972 M 44.90 % 165.616 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 32.733 M -78.29 % 150.774 M 215.74 % 47.752 M -64.85 % 135.839 M 115.99 % 62.891 M -68.73 % 201.129 M 363.22 % 43.420 M -68.15 % 136.342 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 % 2.000 K 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 1.020 B 0.00 % 1.020 B 0.00 % 1.020 B 0.00 % 1.020 B 0.00 % 1.020 B 0.00 % 1.020 B 0.00 % 1.020 B -0.02 % 1.020 B 108.16 % 489.910 M 0.00 % 489.910 M 0.00 % 489.910 M 0.00 % 489.909 M
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 % 12.291 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 4.868 B 1.14 % 4.813 B 3.15 % 4.666 B 1.08 % 4.616 B 5.10 % 4.392 B -1.40 % 4.455 B 2.72 % 4.337 B 2.64 % 4.225 B 4.74 % 4.034 B 1.32 % 3.982 B 1.40 % 3.927 B 2.12 % 3.845 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
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
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
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
Accounts receivables 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
Accounts payables 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
Other non cash items -80.000 M 27.27 % -110.000 M -37.50 % -80.000 M 18.37 % -98.000 M -53.13 % -64.000 M -39.13 % -46.000 M 45.24 % -84.000 M 31.71 % -123.000 M 13.99 % -143.000 M -1 291.67 % 12.000 M 114.46 % -83.000 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
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
Acquisitions net 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
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
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
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
Debt repayment 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
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
Dividends paid 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
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
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
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
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
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
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
Capital expenditure 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
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2025
2024
2023
2022
2021
2020