3437.T

Tokuden Co., Ltd. 3437.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 10.540 B 9.93 % 9.588 B -1.15 % 9.699 B 12.55 % 8.617 B 3.64 % 8.315 B -21.88 % 10.643 B
Net income 467.391 M 23.13 % 379.596 M -45.50 % 696.512 M 43.31 % 486.020 M 21.55 % 399.849 M -35.19 % 617.000 M
Income before tax 609.935 M 22.31 % 498.668 M -46.81 % 937.518 M 36.35 % 687.590 M 19.16 % 577.045 M -34.28 % 878.000 M
Income before tax ratio 0.06 11.26 % 0.05 -46.19 % 0.10 21.14 % 0.08 14.97 % 0.07 -15.87 % 0.08
EBITDA 998.588 M 32.41 % 754.165 M -29.21 % 1.065 B 34.17 % 794.029 M 12.94 % 703.045 M -30.87 % 1.017 B
Net income ratio 0.04 12.00 % 0.04 -44.86 % 0.07 27.32 % 0.06 17.28 % 0.05 -17.05 % 0.06
Ratio EBITDA 0.09 20.45 % 0.08 -28.38 % 0.11 19.20 % 0.09 8.97 % 0.08 -11.51 % 0.10
Gross profit ratio 0.27 -4.46 % 0.28 -3.16 % 0.29 2.56 % 0.28 4.00 % 0.27 -1.12 % 0.27
Weighted average shs out dil 1.581 M 0.00 % 1.581 M -0.01 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M
Weighted average shs out 1.581 M 0.00 % 1.581 M -0.01 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M
EPS diluted 295.64 23.32 % 239.73 -45.58 % 440.53 43.31 % 307.40 21.55 % 252.89 -35.20 % 390.24
Earnings per share 295.64 23.32 % 239.73 -45.58 % 440.53 43.31 % 307.40 21.55 % 252.89 -35.20 % 390.24
Gross profit 2.805 B 5.03 % 2.671 B -4.28 % 2.790 B 15.43 % 2.417 B 7.79 % 2.243 B -22.75 % 2.903 B
Income tax expense 145.653 M 28.46 % 113.388 M -51.28 % 232.724 M 18.59 % 196.240 M 10.62 % 177.397 M -31.51 % 259.000 M
Cost of revenue 7.735 B 11.83 % 6.917 B 0.11 % 6.909 B 11.43 % 6.200 B 2.11 % 6.072 B -21.55 % 7.740 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -83.788 M 0.000 0.000 0.000 0.000 100.00 % -63.000 M
Operating expenses 2.169 B -0.28 % 2.176 B 9.82 % 1.981 B 9.92 % 1.802 B 2.05 % 1.766 B -12.92 % 2.028 B
Cost and expenses 9.904 B 8.93 % 9.092 B 2.27 % 8.890 B 11.09 % 8.003 B 2.10 % 7.838 B -19.76 % 9.768 B
Research and development expenses 83.788 M 25.06 % 67.000 M 18.80 % 56.396 M -0.95 % 56.938 M -5.77 % 60.423 M -11.14 % 68.000 M
Selling general and administrative expenses 2.169 B 2.89 % 2.109 B 9.55 % 1.925 B 10.27 % 1.745 B 2.33 % 1.706 B -15.69 % 2.023 B
Interest income 642.000 K 122.15 % 289.000 K -22.10 % 371.000 K -6.78 % 398.000 K -21.03 % 504.000 K 19.71 % 421.000 K
Interest expense 6.145 M 97.33 % 3.114 M 69.15 % 1.841 M 417.13 % 356.000 K 29.45 % 275.000 K -60.66 % 699.000 K
Depreciation and amortization 382.508 M 51.56 % 252.383 M 100.33 % 125.983 M 18.76 % 106.083 M -15.62 % 125.725 M -8.23 % 137.000 M
Operating income 635.830 M 28.37 % 495.298 M -38.79 % 809.150 M 31.61 % 614.823 M 29.04 % 476.470 M -45.86 % 880.000 M
Operating income ratio 0.06 16.77 % 0.05 -38.07 % 0.08 16.93 % 0.07 24.50 % 0.06 -30.69 % 0.08
Total other income expenses net -25.895 M -868.40 % 3.370 M -97.37 % 128.368 M 76.41 % 72.767 M -27.65 % 100.575 M 0.000
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -419.184 M 62.08 % -1.105 B 38.84 % -1.807 B 43.99 % -3.226 B -28.83 % -2.504 B -50.48 % -1.664 B
Total investments 200.812 M 15.63 % 173.671 M 42.81 % 121.613 M -79.45 % 591.840 M -23.93 % 778.022 M 74.35 % 446.243 M
Total debt 1.285 B 45.19 % 884.700 M 33.06 % 664.900 M 411.46 % 130.000 M 116.67 % 60.000 M -25.77 % 80.831 M
Accumulated other comprehensive income loss 164.586 M 91.09 % 86.128 M 110.07 % 41.000 M 1 266.67 % 3.000 M 114.29 % -21.000 M 67.17 % -63.966 M
Retained earnings 6.595 B 5.08 % 6.277 B 4.42 % 6.011 B 11.91 % 5.371 B 8.68 % 4.942 B 7.40 % 4.602 B
Common stock 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M
Total equity 7.655 B 5.45 % 7.259 B 4.63 % 6.938 B 10.97 % 6.252 B 8.01 % 5.789 B 7.11 % 5.404 B
Other non current liabilities 549.996 M -12.63 % 629.500 M -2.98 % 648.824 M -9.70 % 718.481 M -1.40 % 728.704 M -1.94 % 743.087 M
Long term debt 684.300 M -12.77 % 784.500 M 31.92 % 594.700 M 0.000 0.000 0.000
Total non current liabilities 1.234 B -12.71 % 1.414 B 13.71 % 1.244 B 73.08 % 718.481 M -1.40 % 728.704 M -1.94 % 743.087 M
Other current liabilities 1.033 B 45.67 % 708.802 M 275.16 % 188.933 M 2 668.65 % 6.824 M -96.67 % 204.896 M -67.58 % 632.023 M
Deferred revenue 0.000 0.000 -100.00 % 488.104 M 2.54 % 475.998 M 153.98 % 187.418 M 9.60 % 171.007 M
Short term debt 600.200 M 499.00 % 100.200 M 42.74 % 70.200 M -46.00 % 130.000 M 116.67 % 60.000 M 0.00 % 60.000 M
Total current liabilities 3.022 B 4.08 % 2.903 B 4.96 % 2.766 B 3.33 % 2.677 B 36.70 % 1.958 B -38.95 % 3.208 B
Total liabilities 4.256 B -1.39 % 4.316 B 7.64 % 4.010 B 18.09 % 3.395 B 26.36 % 2.687 B -31.99 % 3.951 B
Other non current assets 61.851 M -2.77 % 63.610 M 76.42 % 36.056 M -11.56 % 40.768 M -14.88 % 47.897 M -2.93 % 49.341 M
Long term investments 200.812 M 15.63 % 173.671 M 42.81 % 121.613 M 32.42 % 91.840 M 17.71 % 78.022 M 68.72 % 46.243 M
Intangible assets 45.668 M 90.28 % 24.000 M -7.69 % 26.000 M 0.00 % 26.000 M -21.21 % 33.000 M -19.51 % 41.000 M
GoodWill 0.000 0.000 -100.00 % 442.000 K 52.41 % 290.000 K 40.10 % 207.000 K 0.000
Goodwill and intangible assets 45.668 M 90.28 % 24.000 M -9.24 % 26.442 M 0.58 % 26.290 M -20.83 % 33.207 M -19.01 % 41.000 M
Property plant equipment net 3.652 B -3.75 % 3.795 B 25.70 % 3.019 B 110.89 % 1.431 B -1.40 % 1.452 B -3.25 % 1.501 B
Total non current assets 4.301 B -2.11 % 4.394 B 23.95 % 3.545 B 86.94 % 1.896 B 1.79 % 1.863 B -5.09 % 1.963 B
Other current assets 41.842 M -83.44 % 252.645 M 713.30 % 31.064 M -42.94 % 54.439 M -32.08 % 80.146 M 32.88 % 60.316 M
Short term investments 0.000 0.000 0.000 -100.00 % 500.000 M 0.000 -100.00 % 400.000 M
cash and cash equivalents 1.704 B -14.39 % 1.990 B -19.50 % 2.472 B -26.35 % 3.356 B 30.88 % 2.564 B 46.95 % 1.745 B
Cash and short term investments 1.704 B -14.39 % 1.990 B -19.50 % 2.472 B -26.35 % 3.356 B 30.88 % 2.564 B 19.55 % 2.145 B
Total current assets 7.610 B 5.96 % 7.182 B -2.99 % 7.403 B -4.50 % 7.752 B 17.22 % 6.613 B -10.55 % 7.393 B
Inventory 1.338 B 17.89 % 1.135 B 5.64 % 1.075 B 26.57 % 849.032 M -6.16 % 904.805 M -23.79 % 1.187 B
Net receivables 4.526 B 18.99 % 3.804 B -0.56 % 3.825 B 9.55 % 3.492 B 13.98 % 3.064 B -23.41 % 4.000 B
Tax assets 340.514 M 0.80 % 337.802 M -1.17 % 341.785 M 11.76 % 305.813 M 21.43 % 251.842 M -22.66 % 325.614 M
Other assets 0.000 -100.00 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000
Account payables 1.389 B -33.12 % 2.077 B 11.97 % 1.855 B 0.44 % 1.847 B 24.00 % 1.490 B -31.48 % 2.174 B
Tax payables 0.000 -100.00 % 17.111 M -89.55 % 163.718 M -24.56 % 217.019 M 1 221.03 % 16.428 M -90.39 % 171.007 M
Deferred revenue non current 0.000 100.00 % -47.199 M -44.94 % -32.564 M 0.000 0.000 0.000
Minority interest 55.829 M -3.10 % 57.615 M 18.89 % 48.460 M 23.64 % 39.196 M 31.90 % 29.716 M 8.54 % 27.377 M
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 -100.00 % 21.000 M 0.000
Other total stockholders equity 354.240 M 0.00 % 354.238 M -0.03 % 354.347 M -0.05 % 354.539 M 6.80 % 331.954 M -6.37 % 354.539 M
Deferred tax liabilities non current 0.000 -100.00 % 47.199 M 44.94 % 32.564 M 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -1.289 M 0.000 0.000 0.000 0.000
Total assets 11.911 B 2.90 % 11.576 B 5.73 % 10.948 B 13.47 % 9.648 B 13.83 % 8.476 B -9.40 % 9.356 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 -1.043 B -1 477.52 % 75.709 M 117.73 % -426.966 M -473.44 % 114.332 M -47.72 % 218.686 M 500.23 % -54.640 M
Accounts receivables -720.507 M -4 338.28 % 17.000 M 106.88 % -247.000 M 28.20 % -344.000 M -136.63 % 939.000 M 6 914.72 % -13.779 M
Inventory -203.047 M -240.56 % -59.622 M 73.56 % -225.511 M -636.00 % -30.640 M -110.83 % 282.852 M 622.08 % -54.178 M
Accounts payables -607.415 M -568.77 % 129.576 M 2 866.94 % -4.683 M -101.32 % 353.727 M 154.26 % -651.853 M -874.75 % -66.874 M
Other working capital 488.059 M 4 440.23 % -11.245 M -124.54 % 45.828 M -64.54 % 129.248 M 136.71 % -352.049 M -539.01 % 80.191 M
Other non cash items 85.032 M 116.41 % -518.152 M -67.18 % -309.944 M -299.02 % 155.734 M 252.34 % -102.229 M -430.67 % -19.264 M
Net cash provided by operating activities -107.979 M -134.99 % 308.608 M 262.76 % 85.073 M -90.13 % 862.149 M 34.46 % 641.182 M -5.89 % 681.314 M
Investments in property plant and equipment -366.013 M 58.63 % -884.677 M 44.32 % -1.589 B -1 851.85 % -81.404 M 49.04 % -159.739 M -47.23 % -108.496 M
Acquisitions net 4.356 M 0.000 -100.00 % 150.264 M 42 832.57 % 350.000 K -74.30 % 1.362 M 2 170.00 % 60.000 K
Purchases of investments -5.576 M -7.89 % -5.168 M 10.18 % -5.754 M 98.86 % -504.004 M 28.21 % -702.060 M -74.51 % -402.308 M
Sales maturities of investments 0.000 0.000 -100.00 % 500.000 M -28.57 % 700.000 M 75.00 % 400.000 M 0.00 % 400.000 M
Other investing activites -62.571 M -1 127.60 % -5.097 M -8 120.97 % -62.000 K -101.57 % 3.940 M 251.16 % 1.122 M 723.33 % -180.000 K
Net cash used for investing activites -429.804 M 51.97 % -894.942 M 5.24 % -944.435 M -894.43 % 118.882 M 125.88 % -459.315 M -314.08 % -110.924 M
Debt repayment 397.835 M 81.00 % 219.800 M -58.91 % 534.900 M 719.34 % 65.284 M 1 484.31 % -4.716 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -147.822 M -30.26 % -113.483 M -100.05 % -56.728 M -0.04 % -56.706 M 4.50 % -59.380 M 0.22 % -59.513 M
Other financing activites -1.000 K 99.98 % -4.827 M 1.69 % -4.910 M -245 400.00 % -2.000 K -100.00 % -1.000 K 99.98 % -4.717 M
Net cash used provided by financing activities 250.012 M 146.34 % 101.490 M -78.56 % 473.262 M 5 418.45 % 8.576 M 113.38 % -64.097 M 0.21 % -64.230 M
Effect of forex changes on cash 1.449 M -46.85 % 2.726 M 47.51 % 1.848 M -21.99 % 2.369 M 56.16 % 1.517 M 251.70 % -1.000 M
Net change in cash -286.322 M 40.61 % -482.117 M -25.47 % -384.251 M -138.74 % 991.978 M 731.58 % 119.288 M -76.37 % 504.876 M
Cash at beginning of period 1.990 B -19.50 % 2.472 B -13.45 % 2.856 B 53.21 % 1.864 B 6.84 % 1.745 B 40.71 % 1.240 B
Cash at end of period 1.704 B -14.39 % 1.990 B -19.50 % 2.472 B -13.45 % 2.856 B 53.21 % 1.864 B 6.84 % 1.745 B
Operating cash flow -107.979 M -134.99 % 308.608 M 262.76 % 85.073 M -90.13 % 862.149 M 34.46 % 641.182 M -5.89 % 681.314 M
Capital expenditure -336.481 M 61.97 % -884.677 M 44.32 % -1.589 B -1 851.85 % -81.404 M 49.04 % -159.739 M -47.23 % -108.496 M
Free CashFlow -444.460 M 22.85 % -576.069 M 61.69 % -1.504 B -292.61 % 780.745 M 62.17 % 481.443 M -15.95 % 572.818 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 2.720 B -2.76 % 2.797 B 0.91 % 2.772 B 7.19 % 2.586 B 8.47 % 2.384 B 0.73 % 2.367 B -1.04 % 2.391 B -3.24 % 2.471 B 4.82 % 2.358 B 0.57 % 2.344 B 1.75 % 2.304 B -17.00 % 2.776 B
Net income 129.000 M 61.63 % 79.810 M -32.93 % 119.000 M -30.41 % 171.000 M 75.24 % 97.581 M 448.12 % 17.803 M 289.39 % 4.572 M -97.81 % 208.881 M 40.81 % 148.340 M 35.10 % 109.797 M -10.85 % 123.156 M -48.26 % 238.016 M
Income before tax 189.000 M 256.45 % 53.023 M -68.81 % 170.000 M -29.46 % 241.000 M 65.17 % 145.912 M 784.52 % -21.316 M -637.60 % 3.965 M -98.67 % 299.033 M 37.81 % 216.986 M 152.40 % 85.970 M -51.68 % 177.936 M -48.23 % 343.712 M
Income before tax ratio 0.07 266.58 % 0.02 -69.09 % 0.06 -34.19 % 0.09 52.27 % 0.06 779.56 % -0.01 -643.23 % 0.00 -98.63 % 0.12 31.48 % 0.09 150.97 % 0.04 -52.52 % 0.08 -37.63 % 0.12
EBITDA 274.500 M 75.79 % 156.151 M -32.11 % 230.000 M -29.88 % 328.000 M 46.43 % 224.000 M 187.98 % 77.782 M -22.74 % 100.671 M -66.42 % 299.754 M 37.67 % 217.726 M 151.05 % 86.725 M -51.49 % 178.778 M -48.00 % 343.834 M
Net income ratio 0.05 66.23 % 0.03 -33.54 % 0.04 -35.08 % 0.07 61.55 % 0.04 444.14 % 0.01 293.47 % 0.00 -97.74 % 0.08 34.34 % 0.06 34.34 % 0.05 -12.38 % 0.05 -37.66 % 0.09
Ratio EBITDA 0.10 80.79 % 0.06 -32.72 % 0.08 -34.58 % 0.13 34.99 % 0.09 185.90 % 0.03 -21.93 % 0.04 -65.29 % 0.12 31.35 % 0.09 149.63 % 0.04 -52.32 % 0.08 -37.35 % 0.12
Gross profit ratio 0.27 13.83 % 0.24 -10.95 % 0.27 -4.92 % 0.28 0.47 % 0.28 12.57 % 0.25 -7.28 % 0.27 -9.97 % 0.30 0.05 % 0.30 8.08 % 0.28 -6.00 % 0.29 2.24 % 0.29
Weighted average shs out dil 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M -0.01 % 1.581 M
Weighted average shs out 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M 0.00 % 1.581 M -0.01 % 1.581 M
EPS diluted 81.60 61.26 % 50.60 -32.78 % 75.27 -30.41 % 108.16 75.33 % 61.69 441.62 % 11.39 294.12 % 2.89 -97.81 % 132.20 40.89 % 93.83 34.85 % 69.58 -10.68 % 77.90 -48.25 % 150.54
Earnings per share 81.60 61.26 % 50.60 -32.78 % 75.27 -30.41 % 108.16 75.33 % 61.69 441.62 % 11.39 294.12 % 2.89 -97.81 % 132.20 40.89 % 93.83 34.85 % 69.58 -10.68 % 77.90 -48.25 % 150.54
Gross profit 738.000 M 10.68 % 666.775 M -10.14 % 742.000 M 1.92 % 728.000 M 8.98 % 668.000 M 13.39 % 589.097 M -8.24 % 642.002 M -12.89 % 736.984 M 4.87 % 702.741 M 8.69 % 646.546 M -4.35 % 675.975 M -15.14 % 796.599 M
Income tax expense 60.000 M 413.92 % -19.113 M -139.82 % 48.000 M -30.43 % 69.000 M 46.81 % 47.000 M 210.44 % -42.558 M -2 663.51 % -1.540 M -101.72 % 89.552 M 31.82 % 67.934 M 382.54 % -24.044 M -145.28 % 53.098 M -47.83 % 101.772 M
Cost of revenue 1.982 B -6.97 % 2.131 B 4.95 % 2.030 B 9.26 % 1.858 B 8.28 % 1.716 B -3.47 % 1.778 B 1.61 % 1.749 B 0.87 % 1.734 B 4.80 % 1.655 B -2.52 % 1.698 B 4.28 % 1.628 B -17.75 % 1.980 B
General and administrative 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 and marketing 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
Other expenses 1.000 M 101.20 % -83.000 M -8 400.00 % 1.000 M 200.00 % -1.000 M -200.00 % 1.000 M 0.000 0.000 0.000 -100.00 % 288.000 K -43.42 % 509.000 K 0.000 0.000
Operating expenses 560.000 M -5.82 % 594.628 M 3.23 % 576.000 M 17.31 % 491.000 M -3.35 % 508.000 M -14.25 % 592.439 M -7.74 % 642.110 M 41.47 % 453.879 M -6.82 % 487.097 M -13.29 % 561.777 M 11.20 % 505.173 M 10.95 % 455.325 M
Cost and expenses 2.542 B -6.72 % 2.725 B 4.57 % 2.606 B 10.94 % 2.349 B 5.62 % 2.224 B -6.16 % 2.370 B -0.90 % 2.392 B 9.29 % 2.188 B 2.15 % 2.142 B -5.20 % 2.260 B 5.92 % 2.133 B -12.38 % 2.435 B
Research and development expenses 0.000 -100.00 % 83.000 M 0.000 0.000 0.000 -100.00 % 22.000 M 10.00 % 20.000 M 53.85 % 13.000 M 8.33 % 12.000 M -78.57 % 56.000 M 273.33 % 15.000 M -11.76 % 17.000 M
Selling general and administrative expenses 559.000 M -5.99 % 594.628 M 3.41 % 575.000 M 16.87 % 492.000 M -2.96 % 507.000 M -11.12 % 570.439 M -8.31 % 622.110 M 41.11 % 440.879 M -9.47 % 487.000 M -13.35 % 562.000 M 14.65 % 490.173 M 11.83 % 438.325 M
Interest income 253.000 K 7.20 % 236.000 K -2.07 % 241.000 K 338.18 % 55.000 K -50.00 % 110.000 K 292.86 % 28.000 K -65.00 % 80.000 K 21.21 % 66.000 K -42.61 % 115.000 K 57.53 % 73.000 K -36.52 % 115.000 K 43.75 % 80.000 K
Interest expense 2.304 M 10.56 % 2.084 M 21.02 % 1.722 M 32.06 % 1.304 M 25.99 % 1.035 M 17.48 % 881.000 K 14.12 % 772.000 K 7.07 % 721.000 K -2.57 % 740.000 K -1.99 % 755.000 K -10.33 % 842.000 K 590.16 % 122.000 K
Depreciation and amortization 95.500 M -5.49 % 101.045 M 60.39 % 63.000 M -31.52 % 92.000 M 46.03 % 63.000 M -35.86 % 98.218 M 2.38 % 95.934 M 0.000 -100.00 % 1.506 M 90.87 % 789.000 K -97.31 % 29.316 M 6.73 % 27.468 M
Operating income 178.000 M 146.72 % 72.147 M -56.54 % 166.000 M -29.96 % 237.000 M 48.13 % 160.000 M 4 887.55 % -3.342 M -2 994.44 % -108.000 K -100.04 % 283.105 M 31.28 % 215.643 M 154.39 % 84.769 M -50.37 % 170.802 M -49.95 % 341.274 M
Operating income ratio 0.07 153.73 % 0.03 -56.93 % 0.06 -34.66 % 0.09 36.55 % 0.07 4 852.84 % 0.00 -3 026.84 % 0.00 -100.04 % 0.11 25.25 % 0.09 152.95 % 0.04 -51.22 % 0.07 -39.70 % 0.12
Total other income expenses net 11.000 M 157.52 % -19.124 M -578.10 % 4.000 M 0.00 % 4.000 M 127.08 % -14.771 M 17.82 % -17.974 M -541.30 % 4.073 M -74.43 % 15.928 M 1 086.89 % 1.342 M 11.74 % 1.201 M -83.17 % 7.134 M 192.50 % 2.439 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 -361.000 M 13.88 % -419.184 M 2.97 % -432.000 M 16.12 % -515.000 M 65.30 % -1.484 B -34.26 % -1.105 B -3.34 % -1.070 B 45.84 % -1.975 B 2.58 % -2.027 B -12.18 % -1.807 B 23.97 % -2.377 B 8.74 % -2.605 B
Total investments 641.000 M 219.20 % 200.812 M -63.22 % 546.000 M 3.41 % 528.000 M -12.73 % 605.000 M 248.36 % 173.671 M -61.49 % 450.996 M -4.30 % 471.263 M -10.65 % 527.449 M 333.71 % 121.613 M -71.91 % 433.000 M 2.61 % 422.000 M
Total debt 1.259 B -1.99 % 1.285 B -1.87 % 1.309 B -1.87 % 1.334 B 55.30 % 859.000 M -2.90 % 884.700 M -2.75 % 909.750 M 44.45 % 629.800 M -2.71 % 647.350 M -2.64 % 664.900 M -2.51 % 682.000 M -18.99 % 841.873 M
Accumulated other comprehensive income loss 164.000 M -0.36 % 164.586 M 64.59 % 100.000 M 17.23 % 85.303 M -11.20 % 96.067 M 10.42 % 87.000 M 50.00 % 58.000 M 0.000 -100.00 % 49.000 M 19.51 % 41.000 M 24.24 % 33.000 M 344.09 % 7.431 M
Retained earnings 6.644 B 0.74 % 6.595 B 1.23 % 6.515 B 0.70 % 6.469 B 2.72 % 6.298 B 0.34 % 6.277 B 0.28 % 6.259 B -1.03 % 6.324 B 3.42 % 6.115 B 1.73 % 6.011 B 1.86 % 5.901 B 1.63 % 5.806 B
Common stock 484.000 M -0.17 % 484.812 M 0.17 % 484.000 M 0.00 % 484.000 M -0.17 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.00 % 484.812 M 0.17 % 484.000 M -0.17 % 484.812 M
Total equity 7.701 B 0.60 % 7.655 B 1.81 % 7.519 B 0.89 % 7.453 B 2.18 % 7.294 B 0.48 % 7.259 B 0.71 % 7.208 B -0.99 % 7.281 B 3.23 % 7.053 B 1.66 % 6.938 B 1.75 % 6.819 B 1.76 % 6.701 B
Other non current liabilities 552.000 M 0.36 % 549.996 M -14.86 % 646.000 M 1.10 % 639.000 M 1.11 % 632.000 M 0.60 % 628.211 M -3.92 % 653.815 M 1.21 % 646.004 M 0.88 % 640.362 M -1.30 % 648.824 M -5.14 % 684.000 M -6.22 % 729.377 M
Long term debt 659.000 M -3.70 % 684.300 M -3.48 % 709.000 M -3.41 % 734.000 M -3.29 % 759.000 M -3.25 % 784.500 M -3.09 % 809.550 M 44.67 % 559.600 M -3.04 % 577.150 M -2.95 % 594.700 M -2.83 % 612.000 M -2.83 % 629.800 M
Total non current liabilities 1.211 B -1.89 % 1.234 B -8.91 % 1.355 B -1.31 % 1.373 B -1.29 % 1.391 B -1.54 % 1.413 B -3.46 % 1.463 B 21.38 % 1.206 B -0.98 % 1.218 B -2.09 % 1.244 B -4.05 % 1.296 B -4.65 % 1.359 B
Other current liabilities 929.000 M -10.03 % 1.033 B 45.02 % 712.000 M 27.37 % 559.000 M -24.41 % 739.564 M 103.70 % 363.070 M -14.72 % 425.730 M 65.31 % 257.532 M -67.01 % 780.657 M 15.30 % 677.037 M 8.19 % 625.800 M 58.77 % 394.145 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 345.732 M 177.36 % 124.651 M -58.95 % 303.622 M 57.97 % 192.199 M -60.62 % 488.104 M 0.000 -100.00 % 209.053 M
Short term debt 600.000 M -0.03 % 600.200 M 0.03 % 600.000 M 0.00 % 600.000 M 500.00 % 100.000 M -0.20 % 100.200 M 0.00 % 100.200 M 42.74 % 70.200 M 0.00 % 70.200 M 0.00 % 70.200 M 0.00 % 70.200 M -26.26 % 95.200 M
Total current liabilities 2.865 B -5.19 % 3.022 B 11.55 % 2.709 B 11.30 % 2.434 B -19.14 % 3.010 B 3.67 % 2.903 B 11.66 % 2.600 B -3.69 % 2.700 B -6.09 % 2.875 B 3.93 % 2.766 B 5.78 % 2.615 B -12.41 % 2.985 B
Total liabilities 4.076 B -4.24 % 4.256 B 4.73 % 4.064 B 6.75 % 3.807 B -13.50 % 4.401 B 1.97 % 4.316 B 6.21 % 4.064 B 4.05 % 3.905 B -4.57 % 4.093 B 2.07 % 4.010 B 2.52 % 3.911 B -9.98 % 4.345 B
Other non current assets 2.000 M -96.77 % 61.851 M 9 117.73 % 671.000 K -32.90 % 1.000 M -50.00 % 2.000 M -96.85 % 63.549 M -85.91 % 450.996 M -4.30 % 471.263 M -10.65 % 527.449 M 1 362.86 % 36.056 M 1 702.80 % 2.000 M -99.53 % 422.926 M
Long term investments 641.000 M 219.20 % 200.812 M -63.22 % 546.000 M 3.41 % 528.000 M -12.73 % 605.000 M 248.36 % 173.671 M -61.41 % 450.000 M -4.46 % 471.000 M -10.63 % 527.000 M 333.34 % 121.613 M -71.91 % 433.000 M 2.61 % 422.000 M
Intangible assets 43.000 M -5.84 % 45.668 M -2.83 % 47.000 M 135.00 % 20.000 M -4.76 % 21.000 M -12.50 % 24.000 M 4.35 % 23.000 M 9.52 % 21.000 M -12.50 % 24.000 M -7.69 % 26.000 M -10.34 % 29.000 M 31.82 % 22.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 61.000 K -53.08 % 130.000 K -84.81 % 856.000 K 474.50 % 149.000 K -66.29 % 442.000 K 0.000 0.000
Goodwill and intangible assets 43.000 M -5.84 % 45.668 M -2.83 % 47.000 M 135.00 % 20.000 M -4.76 % 21.000 M -12.72 % 24.061 M 4.03 % 23.130 M 5.83 % 21.856 M -9.50 % 24.149 M -8.67 % 26.442 M -8.82 % 29.000 M 31.82 % 22.000 M
Property plant equipment net 3.649 B -0.09 % 3.652 B -0.16 % 3.658 B -0.60 % 3.680 B -1.21 % 3.725 B -1.84 % 3.795 B 0.47 % 3.777 B 21.77 % 3.102 B 3.11 % 3.008 B -0.35 % 3.019 B 33.69 % 2.258 B -0.61 % 2.272 B
Total non current assets 4.335 B 0.79 % 4.301 B 1.16 % 4.252 B 0.54 % 4.229 B -2.85 % 4.353 B -0.93 % 4.394 B 3.36 % 4.251 B 18.26 % 3.595 B 0.98 % 3.560 B 0.42 % 3.545 B 30.22 % 2.722 B 0.17 % 2.717 B
Other current assets 83.000 M 98.37 % 41.842 M -16.32 % 50.000 M -51.46 % 103.000 M 58.46 % 65.000 M -74.27 % 252.645 M 1.18 % 249.710 M 183.22 % 88.167 M 65.01 % 53.432 M 72.01 % 31.064 M -47.29 % 58.931 M -10.04 % 65.507 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 996.000 K 278.71 % 263.000 K -41.43 % 449.000 K 0.000 0.000 0.000
cash and cash equivalents 1.620 B -4.91 % 1.704 B -2.14 % 1.741 B -5.84 % 1.849 B -21.08 % 2.343 B 17.74 % 1.990 B 0.54 % 1.979 B -24.01 % 2.605 B -2.62 % 2.675 B 8.19 % 2.472 B -19.19 % 3.059 B -11.25 % 3.447 B
Cash and short term investments 1.620 B -4.91 % 1.704 B -2.14 % 1.741 B -5.84 % 1.849 B -21.08 % 2.343 B 17.74 % 1.990 B 0.54 % 1.979 B -24.01 % 2.605 B -2.62 % 2.675 B 8.19 % 2.472 B -19.19 % 3.059 B -11.25 % 3.447 B
Total current assets 7.442 B -2.21 % 7.610 B 3.79 % 7.332 B 4.28 % 7.031 B -4.24 % 7.342 B 2.23 % 7.182 B 2.29 % 7.021 B -7.51 % 7.591 B 0.07 % 7.586 B 2.47 % 7.403 B -7.55 % 8.008 B -3.84 % 8.328 B
Inventory 1.321 B -1.29 % 1.338 B 1.23 % 1.322 B 9.35 % 1.209 B 0.58 % 1.202 B 5.89 % 1.135 B 6.90 % 1.062 B 0.49 % 1.057 B -5.87 % 1.123 B 4.47 % 1.075 B 9.54 % 981.000 M 4.10 % 942.405 M
Net receivables 4.418 B -2.39 % 4.526 B 7.28 % 4.219 B 9.02 % 3.870 B 3.70 % 3.732 B -1.89 % 3.804 B 1.98 % 3.730 B -2.91 % 3.842 B 2.85 % 3.735 B -2.36 % 3.825 B -2.14 % 3.909 B 0.92 % 3.873 B
Tax assets 0.000 -100.00 % 340.514 M 0.000 0.000 0.000 -100.00 % 337.802 M 175.07 % -450.000 M 4.46 % -471.000 M 10.63 % -527.000 M -254.19 % 341.785 M 0.000 100.00 % -421.294 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000
Account payables 1.336 B -3.83 % 1.389 B -0.55 % 1.397 B 9.57 % 1.275 B -39.11 % 2.094 B 0.80 % 2.077 B 6.55 % 1.950 B 0.17 % 1.946 B 1.21 % 1.923 B 3.66 % 1.855 B 2.70 % 1.807 B -21.01 % 2.287 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 76.436 M 346.71 % 17.111 M 0.000 -100.00 % 122.105 M 20.92 % 100.980 M -38.32 % 163.718 M 45.57 % 112.470 M -46.20 % 209.053 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -47.199 M 0.000 0.000 0.000 100.00 % -32.564 M 0.000 0.000
Minority interest 55.000 M -1.48 % 55.829 M -15.41 % 66.000 M 10.00 % 60.000 M -1.64 % 61.000 M 5.88 % 57.615 M 9.70 % 52.519 M 0.53 % 52.242 M 2.97 % 50.736 M 4.70 % 48.460 M 3.11 % 47.000 M -1.41 % 47.670 M
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 354.000 M -0.07 % 354.240 M 0.23 % 353.427 M 0.00 % 353.427 M -0.23 % 354.238 M 0.00 % 354.238 M 0.00 % 354.238 M -15.61 % 419.772 M 18.50 % 354.238 M -0.03 % 354.347 M 0.10 % 354.000 M -2.20 % 361.973 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 47.199 M 0.000 0.000 0.000 -100.00 % 32.564 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 11.777 B -1.13 % 11.911 B 2.83 % 11.583 B 2.87 % 11.260 B -3.72 % 11.695 B 1.03 % 11.576 B 2.69 % 11.272 B 0.77 % 11.186 B 0.36 % 11.146 B 1.81 % 10.948 B 2.03 % 10.730 B -2.86 % 11.045 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 -129.000 M -61.25 % -80.000 M 32.77 % -119.000 M 30.41 % -171.000 M -76.29 % -97.000 M -438.89 % -18.000 M -350.00 % -4.000 M 98.09 % -209.000 M -41.22 % -148.000 M -34.55 % -110.000 M 10.57 % -123.000 M 48.32 % -238.000 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