3426.T

Atom Livin Tech Co., Ltd. 3426.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 10.297 B 1.32 % 10.162 B -2.43 % 10.416 B 4.25 % 9.991 B 3.78 % 9.627 B -7.38 % 10.394 B
Net income 390.857 M 53.46 % 254.702 M -26.57 % 346.863 M -15.84 % 412.135 M -6.58 % 441.171 M -8.62 % 482.770 M
Income before tax 560.494 M 50.70 % 371.930 M -8.69 % 407.305 M -32.84 % 606.441 M -6.59 % 649.251 M -8.01 % 705.754 M
Income before tax ratio 0.05 48.73 % 0.04 -6.41 % 0.04 -35.58 % 0.06 -9.99 % 0.07 -0.68 % 0.07
EBITDA 738.161 M 43.05 % 516.000 M -8.50 % 563.908 M -29.77 % 802.915 M -3.21 % 829.534 M -7.95 % 901.151 M
Net income ratio 0.04 51.45 % 0.03 -24.74 % 0.03 -19.27 % 0.04 -9.98 % 0.05 -1.34 % 0.05
Ratio EBITDA 0.07 41.19 % 0.05 -6.22 % 0.05 -32.63 % 0.08 -6.73 % 0.09 -0.62 % 0.09
Gross profit ratio 0.25 -0.26 % 0.25 -1.41 % 0.25 -8.50 % 0.28 -2.88 % 0.28 -0.10 % 0.28
Weighted average shs out dil 3.990 M 0.02 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M
Weighted average shs out 3.990 M 0.02 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M
EPS diluted 97.97 53.85 % 63.68 -26.75 % 86.94 -15.84 % 103.30 -6.58 % 110.57 -8.62 % 121.00
Earnings per share 97.97 53.85 % 63.68 -26.75 % 86.94 -15.84 % 103.30 -6.58 % 110.57 -8.62 % 121.00
Gross profit 2.556 B 1.06 % 2.529 B -3.81 % 2.629 B -4.61 % 2.757 B 0.78 % 2.735 B -7.47 % 2.956 B
Income tax expense 169.636 M 44.71 % 117.227 M 93.95 % 60.442 M -68.89 % 194.306 M -6.62 % 208.079 M -6.68 % 222.983 M
Cost of revenue 7.741 B 1.41 % 7.633 B -1.96 % 7.786 B 7.63 % 7.234 B 4.96 % 6.892 B -7.34 % 7.438 B
General and administrative expenses 0.000 -100.00 % 272.202 M -84.81 % 1.792 B 4.31 % 1.718 B 1.96 % 1.685 B -6.96 % 1.811 B
Selling and marketing expenses 0.000 -100.00 % 1.741 B 535.33 % 274.000 M 1.11 % 271.000 M 7.97 % 251.000 M -8.06 % 273.000 M
Other expenses 0.000 -100.00 % 87.713 M -8.97 % 96.360 M 3.21 % 93.365 M 25.51 % 74.390 M -20.79 % 93.920 M
Operating expenses 2.041 B -7.07 % 2.196 B -2.63 % 2.255 B 3.48 % 2.179 B 3.56 % 2.104 B -7.50 % 2.275 B
Cost and expenses 9.782 B -0.48 % 9.829 B -2.11 % 10.041 B 6.67 % 9.414 B 4.63 % 8.997 B -7.38 % 9.713 B
Research and development expenses 0.000 -100.00 % 95.000 M 2.42 % 92.756 M -4.29 % 96.916 M 3.10 % 94.000 M -3.09 % 97.000 M
Selling general and administrative expenses 2.041 B 1.37 % 2.013 B -2.57 % 2.066 B 3.87 % 1.989 B 2.74 % 1.936 B -7.10 % 2.084 B
Interest income 34.481 M 43.68 % 23.998 M 31.23 % 18.287 M 21.48 % 15.054 M -1.99 % 15.360 M 17.79 % 13.040 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 177.667 M -3.69 % 184.483 M -2.71 % 189.626 M -3.49 % 196.476 M 8.98 % 180.283 M -7.74 % 195.397 M
Operating income 515.478 M 54.57 % 333.501 M -10.89 % 374.278 M -35.17 % 577.302 M -8.47 % 630.742 M -7.37 % 680.890 M
Operating income ratio 0.05 52.55 % 0.03 -8.68 % 0.04 -37.81 % 0.06 -11.80 % 0.07 0.01 % 0.07
Total other income expenses net 45.016 M 17.14 % 38.429 M 16.36 % 33.027 M 13.34 % 29.139 M 57.43 % 18.509 M -25.56 % 24.864 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -3.424 B -69.98 % -2.015 B -33.95 % -1.504 B 34.32 % -2.290 B 9.41 % -2.528 B 43.27 % -4.456 B
Total investments 2.500 B -1.67 % 2.543 B 3.67 % 2.453 B 5.70 % 2.321 B -1.29 % 2.351 B 7.62 % 2.184 B
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 185.739 M 828.69 % 20.000 M -99.68 % 6.170 B 0.33 % 6.150 B -0.41 % 6.175 B 22 771.50 % 27.000 M
Retained earnings 3.735 B 5.94 % 3.526 B 4.70 % 3.368 B 6.83 % 3.152 B 9.77 % 2.872 B 10.05 % 2.610 B
Common stock 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M
Total equity 10.430 B 2.76 % 10.150 B 1.03 % 10.047 B 2.40 % 9.812 B 2.67 % 9.557 B 3.40 % 9.242 B
Other non current liabilities 217.536 M -2.45 % 223.000 M 18.91 % 187.533 M -49.76 % 373.238 M 3.63 % 360.158 M -3.50 % 373.212 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 217.536 M -2.45 % 223.000 M 18.91 % 187.533 M -49.76 % 373.238 M 3.63 % 360.158 M -3.50 % 373.212 M
Other current liabilities 368.806 M 78.13 % 207.042 M -89.34 % 1.942 B 1.16 % 1.920 B 13.68 % 1.689 B -2.09 % 1.725 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 960.326 M -65.88 % 2.815 B 6.39 % 2.646 B -2.14 % 2.704 B 8.27 % 2.497 B 3.77 % 2.406 B
Total liabilities 1.178 B -61.22 % 3.037 B 7.20 % 2.833 B -7.92 % 3.077 B 7.69 % 2.857 B 2.80 % 2.780 B
Other non current assets 56.375 M -98.22 % 3.163 B -9.96 % 3.513 B 24.71 % 2.817 B 21.57 % 2.317 B 42 736.18 % -5.434 M
Long term investments 2.500 B 548.76 % -557.161 M 46.79 % -1.047 B -118.44 % -479.401 M -1 040.65 % 50.965 M -97.68 % 2.200 B
Intangible assets 2.337 B 2 236.69 % 100.028 M 258.30 % 27.917 M -10.86 % 31.317 M -12.31 % 35.715 M 9.01 % 32.764 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 355.769 M 255.67 % 100.028 M 258.30 % 27.917 M -10.86 % 31.317 M -12.31 % 35.715 M 9.01 % 32.764 M
Property plant equipment net 2.362 B -1.51 % 2.398 B 0.06 % 2.397 B -1.73 % 2.439 B -2.54 % 2.502 B -1.26 % 2.534 B
Total non current assets 5.324 B 2.98 % 5.170 B 4.64 % 4.940 B 1.36 % 4.874 B -1.78 % 4.963 B 2.75 % 4.830 B
Other current assets 67.371 M 8.09 % 62.327 M -39.68 % 103.335 M 36.22 % 75.861 M 140.49 % 31.545 M -13.79 % 36.592 M
Short term investments 0.000 -100.00 % 3.100 B -11.43 % 3.500 B 25.00 % 2.800 B 21.74 % 2.300 B 0.000
cash and cash equivalents 3.424 B 69.98 % 2.015 B 33.95 % 1.504 B -34.32 % 2.290 B -9.41 % 2.528 B -43.27 % 4.456 B
Cash and short term investments 3.424 B -33.05 % 5.115 B 2.21 % 5.004 B -1.69 % 5.090 B 5.43 % 4.828 B 8.35 % 4.456 B
Total current assets 6.284 B -21.62 % 8.018 B 0.99 % 7.940 B -0.93 % 8.014 B 7.55 % 7.451 B 3.61 % 7.192 B
Inventory 455.313 M -1.95 % 464.345 M -0.63 % 467.291 M -15.81 % 555.071 M 27.47 % 435.462 M -16.82 % 523.492 M
Net receivables 2.337 B -1.66 % 2.377 B 0.50 % 2.365 B 3.12 % 2.293 B 6.34 % 2.157 B -0.90 % 2.176 B
Tax assets 49.373 M -25.06 % 65.882 M 30.18 % 50.610 M -24.45 % 66.993 M 17.81 % 56.863 M -16.18 % 67.836 M
Other assets 0.000 -100.00 % 1.000 K -66.67 % 3.000 K 0.00 % 3.000 K -25.00 % 4.000 K 0.00 % 4.000 K
Account payables 591.520 M -76.17 % 2.482 B 273.57 % 664.461 M 0.11 % 663.743 M 4.04 % 637.980 M 18.29 % 539.350 M
Tax payables 0.000 -100.00 % 125.514 M 221.67 % 39.019 M -67.47 % 119.944 M -29.52 % 170.188 M 19.85 % 142.002 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 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 5.699 B 0.000 0.000 0.000 0.000
Other total stockholders equity 6.209 B 2 876.29 % 208.602 M -0.03 % 208.660 M 0.00 % 208.660 M -0.01 % 208.691 M 0.00 % 208.691 M
Deferred tax liabilities non current 0.000 0.000 -100.00 % 60.594 M 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -650.000 K 0.000 0.000 0.000 0.000
Total assets 11.608 B -11.98 % 13.188 B 2.39 % 12.880 B -0.07 % 12.888 B 3.82 % 12.414 B 3.26 % 12.022 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 -1.727 B -1 844.08 % -88.848 M 36.13 % -139.106 M -238.26 % -41.124 M -122.70 % 181.201 M 1 542.45 % -12.562 M
Accounts receivables 39.453 M 490.97 % -10.091 M 86.33 % -73.803 M 45.73 % -136.000 M -772.67 % 20.218 M -92.22 % 260.000 M
Inventory 9.032 M 206.69 % 2.945 M -96.65 % 87.780 M 173.39 % -119.610 M -235.87 % 88.030 M 266.14 % -52.986 M
Accounts payables -1.723 B -2 147.38 % -76.688 M -272.98 % 44.333 M -80.02 % 221.942 M 213.05 % 70.896 M 134.72 % -204.171 M
Other working capital -52.291 M -942.90 % -5.014 M 97.46 % -197.416 M -2 809.17 % -6.786 M -429.90 % 2.057 M 0.000
Other non cash items 4.196 M -94.24 % 72.908 M 153.49 % -136.294 M -525.86 % -21.777 M -318.38 % 9.972 M 125.82 % -38.621 M
Net cash provided by operating activities -1.155 B -313.62 % 540.473 M 107.69 % 260.226 M -52.30 % 545.575 M -32.85 % 812.456 M 29.58 % 626.984 M
Investments in property plant and equipment -489.650 M -247.27 % -141.000 M -23.68 % -114.000 M 21.72 % -145.627 M 2.32 % -149.089 M 46.06 % -276.407 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -5.603 B -1 290.33 % -402.999 M 33.17 % -602.999 M -19.82 % -503.249 M -147.18 % -203.599 M 66.27 % -603.599 M
Sales maturities of investments 3.900 B 1 200.00 % 300.000 M -40.52 % 504.368 M 0.87 % 500.000 M 842.92 % 53.027 M -73.49 % 200.000 M
Other investing activites 297.768 M 750.39 % -45.783 M -1 791.08 % -2.421 M 6.56 % -2.591 M 59.15 % -6.342 M 32.68 % -9.420 M
Net cash used for investing activites -1.895 B -553.90 % -289.782 M -34.75 % -215.052 M -41.98 % -151.467 M 50.50 % -306.003 M 55.61 % -689.426 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 0.000 100.00 % -58.000 K 0.000 100.00 % -30.000 K 0.000 0.000
Dividends paid -139.688 M 0.00 % -139.688 M -6.17 % -131.568 M 0.13 % -131.743 M 2.88 % -135.651 M 2.84 % -139.623 M
Other financing activites 0.000 0.000 0.000 100.00 % -1.000 K 0.000 0.000
Net cash used provided by financing activities -139.688 M 0.04 % -139.746 M -6.22 % -131.568 M 0.16 % -131.774 M 2.86 % -135.651 M 2.84 % -139.623 M
Effect of forex changes on cash 2.899 B 972 886.24 % -298.000 K -168.19 % 437.000 K 452.42 % -124.000 K -110.07 % 1.231 M 1 809.72 % -72.000 K
Net change in cash -290.220 M -362.30 % 110.646 M 228.72 % -85.956 M -132.78 % 262.208 M -29.52 % 372.033 M 284.05 % -202.139 M
Cash at beginning of period 3.715 B -25.77 % 5.004 B -1.69 % 5.090 B 5.43 % 4.828 B 8.35 % 4.456 B -4.34 % 4.658 B
Cash at end of period 3.424 B -33.05 % 5.115 B 2.21 % 5.004 B -1.69 % 5.090 B 5.43 % 4.828 B 8.35 % 4.456 B
Operating cash flow -1.155 B -313.62 % 540.473 M 107.69 % 260.226 M -52.30 % 545.575 M -32.85 % 812.456 M 29.58 % 626.984 M
Capital expenditure -233.174 M -26.66 % -184.093 M -53.32 % -120.071 M 17.55 % -145.627 M 2.32 % -149.089 M 46.06 % -276.407 M
Free CashFlow -1.388 B -489.40 % 356.380 M 154.28 % 140.155 M -64.96 % 399.948 M -39.71 % 663.367 M 89.22 % 350.577 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 2.508 B -0.29 % 2.515 B -11.96 % 2.857 B 18.23 % 2.416 B -0.07 % 2.418 B -1.72 % 2.460 B -13.50 % 2.845 B 16.62 % 2.439 B -3.68 % 2.532 B -2.79 % 2.605 B -6.72 % 2.793 B 12.34 % 2.486 B
Net income 74.249 M -16.53 % 88.955 M -44.05 % 159.000 M 132.12 % 68.498 M 86.61 % 36.706 M -41.54 % 62.786 M -40.50 % 105.530 M 112.42 % 49.680 M 18.53 % 41.914 M -36.72 % 66.238 M -56.75 % 153.165 M 79.04 % 85.546 M
Income before tax 103.416 M -14.99 % 121.654 M -48.88 % 238.000 M 144.33 % 97.410 M 66.23 % 58.598 M -13.49 % 67.736 M -58.10 % 161.650 M 92.56 % 83.946 M 52.49 % 55.049 M -39.78 % 91.413 M -49.80 % 182.104 M 131.28 % 78.739 M
Income before tax ratio 0.04 -14.74 % 0.05 -41.94 % 0.08 106.66 % 0.04 66.35 % 0.02 -11.98 % 0.03 -51.56 % 0.06 65.12 % 0.03 58.32 % 0.02 -38.05 % 0.04 -46.19 % 0.07 105.86 % 0.03
EBITDA 155.632 M -7.66 % 168.538 M -34.93 % 259.000 M 93.27 % 134.009 M 11.94 % 119.712 M 105.08 % 58.374 M -69.36 % 190.500 M 155.63 % 74.521 M 73.32 % 42.996 M -48.27 % 83.114 M -53.25 % 177.776 M 152.54 % 70.396 M
Net income ratio 0.03 -16.29 % 0.04 -36.45 % 0.06 96.33 % 0.03 86.75 % 0.02 -40.52 % 0.03 -31.22 % 0.04 82.14 % 0.02 23.06 % 0.02 -34.91 % 0.03 -53.64 % 0.05 59.37 % 0.03
Ratio EBITDA 0.06 -7.39 % 0.07 -26.09 % 0.09 63.47 % 0.06 12.02 % 0.05 108.66 % 0.02 -64.57 % 0.07 119.20 % 0.03 79.94 % 0.02 -46.78 % 0.03 -49.88 % 0.06 124.79 % 0.03
Gross profit ratio 0.25 2.35 % 0.24 -9.61 % 0.27 8.41 % 0.25 -2.84 % 0.25 2.58 % 0.25 2.08 % 0.24 -2.52 % 0.25 0.65 % 0.25 0.65 % 0.25 1.70 % 0.24 -0.44 % 0.24
Weighted average shs out dil 3.990 M 0.00 % 3.990 M 0.00 % 3.990 M 0.00 % 3.990 M -0.12 % 3.994 M 0.14 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M -0.02 % 3.990 M 0.02 % 3.989 M
Weighted average shs out 3.990 M 0.00 % 3.990 M 0.00 % 3.990 M 0.00 % 3.990 M -0.12 % 3.994 M 0.14 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M 0.00 % 3.989 M -0.02 % 3.990 M 0.02 % 3.989 M
EPS diluted 18.61 -16.55 % 22.30 -44.04 % 39.85 132.09 % 17.17 85.02 % 9.28 -41.04 % 15.74 -40.76 % 26.57 113.41 % 12.45 18.23 % 10.53 -36.37 % 16.55 -56.89 % 38.39 78.97 % 21.45
Earnings per share 18.61 -16.55 % 22.30 -44.04 % 39.85 132.09 % 17.17 85.02 % 9.28 -41.04 % 15.74 -40.76 % 26.57 113.41 % 12.45 18.23 % 10.53 -36.37 % 16.55 -56.89 % 38.39 78.97 % 21.45
Gross profit 622.885 M 2.05 % 610.368 M -20.42 % 767.000 M 28.17 % 598.420 M -2.91 % 616.371 M 0.82 % 611.354 M -11.71 % 692.404 M 13.68 % 609.089 M -3.05 % 628.263 M -2.15 % 642.095 M -5.13 % 676.807 M 11.85 % 605.089 M
Income tax expense 29.167 M -10.80 % 32.698 M -58.61 % 79.000 M 173.25 % 28.911 M 32.06 % 21.892 M 342.35 % 4.949 M -91.18 % 56.120 M 63.78 % 34.266 M 160.86 % 13.136 M -47.82 % 25.174 M -13.01 % 28.938 M 525.18 % -6.806 M
Cost of revenue 1.885 B -1.04 % 1.905 B -8.85 % 2.090 B 14.96 % 1.818 B 0.90 % 1.802 B -2.56 % 1.849 B -14.08 % 2.152 B 17.60 % 1.830 B -3.89 % 1.904 B -3.00 % 1.963 B -7.23 % 2.116 B 12.50 % 1.881 B
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 114.000 M 0.000 0.000 0.000 -100.00 % 123.000 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 272.000 M 0.000 0.000 0.000 -100.00 % 274.000 M 0.000 0.000 0.000
Other expenses 0.000 0.000 100.00 % -2.000 M 0.000 -100.00 % 87.679 M 480.88 % -23.020 M 2.10 % -23.513 M -9.70 % -21.433 M -4 499.36 % -466.000 K -115.23 % 3.059 M 0.000 0.000
Operating expenses 536.264 M 8.24 % 495.455 M -9.09 % 545.000 M 7.47 % 507.138 M -10.82 % 568.679 M 2.84 % 552.980 M 2.50 % 539.487 M 0.92 % 534.567 M -8.66 % 585.267 M 4.70 % 558.981 M 12.01 % 499.031 M -6.67 % 534.693 M
Cost and expenses 2.421 B 0.87 % 2.400 B -8.90 % 2.635 B 13.32 % 2.325 B -1.91 % 2.371 B -1.31 % 2.402 B -10.76 % 2.692 B 13.83 % 2.365 B -5.01 % 2.489 B -1.29 % 2.522 B -3.56 % 2.615 B 8.26 % 2.415 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 95.000 M 313.04 % 23.000 M 0.00 % 23.000 M 4.55 % 22.000 M -76.09 % 92.000 M 283.33 % 24.000 M 14.29 % 21.000 M -12.50 % 24.000 M
Selling general and administrative expenses 536.264 M 8.24 % 495.455 M -9.42 % 547.000 M 7.86 % 507.138 M 31.38 % 386.000 M -30.20 % 553.000 M 2.41 % 540.000 M 1.12 % 534.000 M 34.51 % 397.000 M -28.98 % 559.000 M 16.94 % 478.031 M -6.40 % 510.693 M
Interest income 10.088 M 21.06 % 8.333 M -5.09 % 8.780 M 20.60 % 7.280 M 10.57 % 6.584 M 13.38 % 5.807 M -2.93 % 5.982 M 6.35 % 5.625 M 10.32 % 5.099 M 3.68 % 4.918 M 13.34 % 4.339 M 10.38 % 3.931 M
Interest expense 0.000 0.000 100.00 % -3.220 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 52.215 M 11.37 % 46.886 M 20.22 % 39.000 M 6.56 % 36.599 M -40.11 % 61.112 M 6 111 300.00 % -1.000 K -100.00 % 38.500 M 3 849 900.00 % 1.000 K -66.67 % 3.000 K 200.00 % 1.000 K -100.00 % 41.188 M 14.55 % 35.956 M
Operating income 86.621 M -24.62 % 114.913 M -48.24 % 222.000 M 143.20 % 91.282 M 91.42 % 47.688 M -18.31 % 58.375 M -61.83 % 152.918 M 105.20 % 74.520 M 73.33 % 42.993 M -48.27 % 83.113 M -53.25 % 177.776 M 152.54 % 70.396 M
Operating income ratio 0.03 -24.40 % 0.05 -41.21 % 0.08 105.70 % 0.04 91.55 % 0.02 -16.88 % 0.02 -55.87 % 0.05 75.96 % 0.03 79.95 % 0.02 -46.79 % 0.03 -49.88 % 0.06 124.79 % 0.03
Total other income expenses net 16.795 M 149.15 % 6.741 M -57.87 % 16.000 M 161.10 % 6.128 M -43.83 % 10.910 M 16.55 % 9.361 M 7.20 % 8.732 M -7.36 % 9.426 M -21.82 % 12.057 M 45.28 % 8.299 M 91.75 % 4.328 M -48.12 % 8.343 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 -3.424 B -2.63 % -3.337 B 11.75 % -3.781 B 25.01 % -5.042 B -150.29 % -2.015 B -50.02 % -1.343 B -7.69 % -1.247 B 1.08 % -1.261 B 16.18 % -1.504 B -0.32 % -1.499 B -13.67 % -1.319 B 29.92 % -1.882 B
Total investments 2.500 B 7.01 % 2.336 B -12.06 % 2.657 B 0.82 % 2.635 B 3.64 % 2.543 B 3.14 % 2.466 B 1.16 % 2.437 B -7.82 % 2.644 B 7.79 % 2.453 B -6.57 % 2.625 B -54.81 % 5.809 B 7.30 % 5.414 B
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 185.739 M 1 476.46 % 11.782 M 17.82 % 10.000 M -23.21 % 13.023 M -91.78 % 158.339 M 352.40 % 35.000 M 118.75 % 16.000 M -27.27 % 22.000 M -29.03 % 31.000 M 138.46 % 13.000 M 624.64 % 1.794 M -74.58 % 7.058 M
Retained earnings 3.735 B -61.88 % 9.799 B 0.20 % 9.779 B 1.65 % 9.620 B 172.85 % 3.526 B -63.21 % 9.585 B -0.07 % 9.592 B 1.11 % 9.487 B 178.13 % 3.411 B -63.96 % 9.465 B 0.00 % 9.464 B 1.64 % 9.311 B
Common stock 300.745 M 0.00 % 300.745 M 0.25 % 300.000 M -0.25 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M 0.00 % 300.745 M
Total equity 10.430 B 1.07 % 10.320 B 0.21 % 10.298 B 1.53 % 10.143 B -0.07 % 10.150 B 0.20 % 10.130 B 0.12 % 10.118 B 0.99 % 10.019 B -0.28 % 10.047 B 0.60 % 9.987 B 0.11 % 9.976 B 1.50 % 9.828 B
Other non current liabilities 217.536 M 1.99 % 213.298 M 1.09 % 211.000 M 1.53 % 207.829 M -6.53 % 222.350 M 3.20 % 215.449 M 11.42 % 193.361 M 2.23 % 189.151 M 49.01 % 126.939 M -30.50 % 182.635 M 0.28 % 182.120 M 2.39 % 177.870 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 217.536 M 1.99 % 213.298 M 1.09 % 211.000 M 1.53 % 207.829 M -6.53 % 222.350 M 3.20 % 215.449 M 11.42 % 193.361 M 2.23 % 189.151 M 0.86 % 187.533 M 2.68 % 182.635 M 0.28 % 182.120 M 2.39 % 177.870 M
Other current liabilities 368.806 M -8.83 % 404.518 M -21.14 % 512.958 M 42.68 % 359.518 M -82.59 % 2.065 B -8.42 % 2.255 B 5.56 % 2.136 B 7.39 % 1.989 B 2.41 % 1.942 B -10.30 % 2.165 B 8.44 % 1.997 B -8.95 % 2.193 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 960.326 M -4.55 % 1.006 B -45.68 % 1.852 B -36.16 % 2.901 B 3.07 % 2.815 B -7.99 % 3.059 B 1.36 % 3.018 B 8.18 % 2.790 B 5.45 % 2.646 B -8.31 % 2.885 B 4.52 % 2.761 B -6.86 % 2.964 B
Total liabilities 1.178 B -3.40 % 1.219 B -40.89 % 2.063 B -33.65 % 3.109 B 2.37 % 3.037 B -7.25 % 3.275 B 1.97 % 3.211 B 7.80 % 2.979 B 5.15 % 2.833 B -7.65 % 3.068 B 4.26 % 2.943 B -6.34 % 3.142 B
Other non current assets 56.375 M -60.79 % 143.769 M 14 276.90 % 1.000 M -99.25 % 133.810 M -95.70 % 3.109 B 2 294.33 % 129.850 M 7.23 % 121.096 M -9.22 % 133.398 M -96.20 % 3.513 B 2 475.78 % 136.367 M 6.34 % 128.231 M -10.88 % 143.884 M
Long term investments 2.500 B 7.01 % 2.336 B -4.94 % 2.458 B -6.73 % 2.635 B 573.00 % -557.161 M 61.16 % -1.434 B 1.94 % -1.463 B -70.89 % -855.997 M 18.26 % -1.047 B -82.20 % -574.731 M -120.46 % 2.809 B 11.74 % 2.514 B
Intangible assets 2.337 B 643.21 % 314.494 M 23.82 % 254.000 M 56.53 % 162.274 M 62.23 % 100.028 M 47.10 % 68.000 M 195.65 % 23.000 M -8.00 % 25.000 M -10.45 % 27.917 M -3.73 % 29.000 M -3.33 % 30.000 M 3.45 % 29.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 687.000 K 15.27 % 596.000 K -34.43 % 909.000 K 0.000 -100.00 % 925.000 K 0.000 0.000
Goodwill and intangible assets 355.769 M 13.12 % 314.494 M 23.82 % 254.000 M 56.53 % 162.274 M 62.23 % 100.028 M 45.63 % 68.687 M 191.10 % 23.596 M -8.93 % 25.909 M -7.19 % 27.917 M -6.71 % 29.925 M -0.25 % 30.000 M 3.45 % 29.000 M
Property plant equipment net 2.362 B 0.23 % 2.356 B -0.99 % 2.380 B -0.17 % 2.384 B -2.76 % 2.452 B 6.37 % 2.305 B -1.10 % 2.330 B -0.99 % 2.354 B -1.78 % 2.397 B 1.16 % 2.369 B -0.83 % 2.389 B -1.27 % 2.420 B
Total non current assets 5.324 B 3.35 % 5.151 B 1.14 % 5.093 B -4.19 % 5.316 B 2.83 % 5.170 B 4.04 % 4.969 B 1.15 % 4.912 B -4.75 % 5.157 B 4.39 % 4.940 B -4.27 % 5.161 B -3.65 % 5.356 B 4.89 % 5.107 B
Other current assets 67.371 M 19.25 % 56.497 M -25.66 % 76.000 M 24.86 % 60.867 M -2.34 % 62.327 M -8.72 % 68.282 M 3.87 % 65.737 M -31.98 % 96.649 M 59.63 % 60.545 M -37.57 % 96.980 M 52.97 % 63.399 M -16.61 % 76.028 M
Short term investments 0.000 0.000 -100.00 % 199.000 M 0.000 -100.00 % 3.100 B -20.51 % 3.900 B 0.00 % 3.900 B 11.43 % 3.500 B 0.00 % 3.500 B 9.38 % 3.200 B 6.67 % 3.000 B 3.45 % 2.900 B
cash and cash equivalents 3.424 B 2.63 % 3.337 B -11.75 % 3.781 B -25.01 % 5.042 B 150.29 % 2.015 B 50.02 % 1.343 B 7.69 % 1.247 B -1.08 % 1.261 B -16.18 % 1.504 B 0.32 % 1.499 B 13.67 % 1.319 B -29.92 % 1.882 B
Cash and short term investments 3.424 B 2.63 % 3.337 B -16.16 % 3.980 B -21.07 % 5.042 B -1.41 % 5.115 B -2.45 % 5.243 B 1.86 % 5.147 B 8.12 % 4.761 B -4.86 % 5.004 B 6.49 % 4.699 B 8.81 % 4.319 B -9.69 % 4.782 B
Total current assets 6.284 B -1.62 % 6.388 B -12.11 % 7.268 B -8.42 % 7.936 B -1.02 % 8.018 B -4.95 % 8.436 B 0.22 % 8.417 B 7.36 % 7.841 B -1.25 % 7.940 B 0.57 % 7.894 B 4.40 % 7.562 B -3.83 % 7.863 B
Inventory 455.313 M -23.37 % 594.148 M 23.78 % 480.000 M -15.03 % 564.892 M 21.65 % 464.345 M -23.22 % 604.812 M 28.50 % 470.676 M -15.11 % 554.445 M 18.65 % 467.291 M -24.13 % 615.919 M 12.20 % 548.956 M -22.63 % 709.539 M
Net receivables 2.337 B -2.64 % 2.401 B -12.12 % 2.732 B 20.45 % 2.268 B -4.57 % 2.377 B -5.69 % 2.520 B -7.83 % 2.734 B 12.56 % 2.429 B 0.88 % 2.408 B -3.00 % 2.482 B -5.64 % 2.631 B 14.62 % 2.295 B
Tax assets 49.373 M 0.000 100.00 % -33.000 K -113.81 % 239.000 K -99.64 % 65.882 M -98.31 % 3.900 B 0.00 % 3.900 B 11.43 % 3.500 B 6 815.63 % 50.610 M -98.42 % 3.200 B 4 571 328.57 % 70.000 K -69.03 % 226.000 K
Other assets 0.000 0.000 0.000 0.000 -100.00 % 1.000 K -80.00 % 5.000 K 66.67 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 0.000 0.000
Account payables 591.520 M -1.67 % 601.550 M -58.36 % 1.445 B -43.16 % 2.542 B 306.99 % 624.518 M -12.04 % 709.970 M -8.93 % 779.607 M 4.71 % 744.504 M 12.05 % 664.461 M -7.18 % 715.892 M -3.30 % 740.286 M -3.41 % 766.418 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 125.514 M 32.62 % 94.641 M -7.69 % 102.528 M 81.77 % 56.405 M 44.56 % 39.019 M 785.19 % 4.408 M -81.40 % 23.693 M 407.24 % 4.671 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 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 -100.00 % 5.699 B 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 6.209 B 2 876.31 % 208.601 M -0.19 % 209.000 M 0.19 % 208.602 M 0.00 % 208.602 M -0.41 % 209.463 M 0.38 % 208.660 M 0.00 % 208.660 M 0.00 % 208.660 M 0.00 % 208.660 M 0.00 % 208.659 M 0.00 % 208.660 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 -100.00 % 56.621 M 0.000 0.000 0.000 -100.00 % 60.594 M 0.000 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 11.608 B 0.60 % 11.539 B -6.65 % 12.361 B -6.72 % 13.252 B 0.49 % 13.188 B -1.62 % 13.405 B 0.56 % 13.330 B 2.55 % 12.998 B 0.91 % 12.880 B -1.34 % 13.055 B 1.06 % 12.918 B -0.40 % 12.970 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
2025-03-31 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
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 -89.000 M 44.03 % -159.000 M -133.82 % -68.000 M -83.78 % -37.000 M 40.32 % -62.000 M 41.51 % -106.000 M -116.33 % -49.000 M -16.67 % -42.000 M 36.36 % -66.000 M 56.86 % -153.000 M -80.00 % -85.000 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 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020