3566.T

Uniform Next Co., Ltd. 3566.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 8.394 B 12.62 % 7.453 B 17.69 % 6.333 B 23.81 % 5.115 B 2.95 % 4.968 B 5.40 % 4.714 B
Net income 325.008 M -8.26 % 354.257 M 28.13 % 276.475 M 18.54 % 233.224 M 4.20 % 223.832 M -7.12 % 241.000 M
Income before tax 467.490 M -9.05 % 514.005 M 25.37 % 409.980 M 15.12 % 356.123 M 4.41 % 341.066 M -7.32 % 368.000 M
Income before tax ratio 0.06 -19.24 % 0.07 6.53 % 0.06 -7.02 % 0.07 1.42 % 0.07 -12.07 % 0.08
EBITDA 571.090 M -3.55 % 592.095 M 23.15 % 480.791 M 12.58 % 427.068 M 2.90 % 415.039 M 0.01 % 415.000 M
Net income ratio 0.04 -18.53 % 0.05 8.87 % 0.04 -4.25 % 0.05 1.21 % 0.05 -11.88 % 0.05
Ratio EBITDA 0.07 -14.35 % 0.08 4.64 % 0.08 -9.07 % 0.08 -0.05 % 0.08 -5.11 % 0.09
Gross profit ratio 0.37 -1.28 % 0.37 0.45 % 0.37 -0.43 % 0.37 -0.89 % 0.38 -0.62 % 0.38
Weighted average shs out dil 10.003 M -0.72 % 10.076 M 0.22 % 10.054 M 0.09 % 10.044 M 0.33 % 10.011 M 0.15 % 9.997 M
Weighted average shs out 10.002 M 0.12 % 9.990 M 0.05 % 9.985 M 0.21 % 9.965 M 0.24 % 9.941 M 0.71 % 9.871 M
EPS diluted 32.49 -7.59 % 35.16 27.85 % 27.50 18.43 % 23.22 3.85 % 22.36 -7.26 % 24.11
Earnings per share 32.49 -8.38 % 35.46 28.06 % 27.69 18.33 % 23.40 3.91 % 22.52 -7.78 % 24.42
Gross profit 3.088 B 11.17 % 2.777 B 18.22 % 2.349 B 23.28 % 1.906 B 2.03 % 1.868 B 4.75 % 1.783 B
Income tax expense 142.482 M -10.81 % 159.748 M 19.66 % 133.505 M 8.63 % 122.899 M 4.83 % 117.234 M -7.69 % 127.000 M
Cost of revenue 5.306 B 13.47 % 4.676 B 17.38 % 3.984 B 24.13 % 3.209 B 3.50 % 3.101 B 5.79 % 2.931 B
General and administrative expenses 1.308 B 20.22 % 1.088 B 10.68 % 983.000 M 13.38 % 867.000 M 8.38 % 800.000 M 9.14 % 733.000 M
Selling and marketing expenses 1.242 B 10.60 % 1.123 B 24.50 % 902.000 M 45.48 % 620.000 M -8.82 % 680.000 M 7.42 % 633.000 M
Other expenses 90.000 M 31.50 % 68.441 M 9.53 % 62.484 M -2.61 % 64.157 M -2.26 % 65.640 M 36.75 % 48.000 M
Operating expenses 2.640 B 15.79 % 2.280 B 17.07 % 1.947 B 25.55 % 1.551 B 0.36 % 1.546 B 9.31 % 1.414 B
Cost and expenses 7.946 B 14.24 % 6.955 B 17.27 % 5.931 B 24.59 % 4.761 B 2.46 % 4.646 B 6.94 % 4.345 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 2.550 B 15.31 % 2.212 B 17.32 % 1.885 B 26.77 % 1.487 B 0.47 % 1.480 B 8.35 % 1.366 B
Interest income 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.000 -100.00 % 430.000 K
Interest expense 2.754 M 22 850.00 % 12.000 K -95.24 % 252.000 K -59.02 % 615.000 K -37.50 % 984.000 K -26.79 % 1.344 M
Depreciation and amortization 100.845 M 29.16 % 78.078 M 10.66 % 70.558 M 0.32 % 70.331 M -3.64 % 72.991 M 35.17 % 54.000 M
Operating income 447.264 M -10.17 % 497.924 M 23.91 % 401.841 M 13.36 % 354.491 M 10.09 % 322.008 M -10.80 % 361.000 M
Operating income ratio 0.05 -20.24 % 0.07 5.29 % 0.06 -8.44 % 0.07 6.93 % 0.06 -15.37 % 0.08
Total other income expenses net 20.226 M 26.41 % 16.000 M 96.58 % 8.139 M 398.71 % 1.632 M -91.44 % 19.058 M 172.26 % 7.000 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -1.950 B -52.86 % -1.276 B 34.07 % -1.935 B -23.36 % -1.569 B -15.17 % -1.362 B -26.24 % -1.079 B
Total investments 5.000 M 0.00 % 5.000 M 28.44 % 3.893 M 12 876.67 % 30.000 K 0.00 % 30.000 K -99.84 % 19.000 M
Total debt 408.326 M 0.000 -100.00 % 26.704 M -78.38 % 123.496 M -45.94 % 228.448 M -31.19 % 332.000 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 -100.00 % 1.000 M -50.00 % 2.000 M
Retained earnings 2.617 B 12.22 % 2.332 B 16.44 % 2.003 B 14.37 % 1.751 B 13.50 % 1.543 B 14.88 % 1.343 B
Common stock 368.751 M 3.00 % 358.007 M 0.00 % 358.007 M 0.79 % 355.201 M 1.81 % 348.899 M 0.84 % 346.000 M
Total equity 3.359 B 10.04 % 3.052 B 12.09 % 2.723 B 10.43 % 2.466 B 9.84 % 2.245 B 9.98 % 2.041 B
Other non current liabilities 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -99.99 % 15.493 M 15.48 % 13.416 M 0.000
Long term debt 308.318 M 0.000 0.000 -100.00 % 26.704 M -78.38 % 123.496 M -45.94 % 228.448 M
Total non current liabilities 308.318 M 15 415 800.00 % 2.000 K 0.00 % 2.000 K -100.00 % 42.197 M -69.18 % 136.912 M -40.07 % 228.450 M
Other current liabilities 298.687 M -11.83 % 338.751 M 398.99 % -113.297 M -29.19 % -87.699 M -2.14 % -85.863 M -129.18 % 294.212 M
Deferred revenue 29.334 M 77.34 % 16.541 M -96.01 % 414.144 M 22.32 % 338.566 M 14.07 % 296.802 M 0.000
Short term debt 100.008 M 0.000 -100.00 % 26.704 M -72.41 % 96.792 M -7.77 % 104.952 M 0.92 % 104.000 M
Total current liabilities 1.280 B 25.82 % 1.017 B 2.92 % 988.469 M 9.12 % 905.834 M 7.84 % 840.016 M -1.52 % 853.000 M
Total liabilities 1.588 B 56.12 % 1.017 B 2.92 % 988.471 M 4.27 % 948.031 M -2.96 % 976.928 M 327.63 % 228.450 M
Other non current assets 22.240 M -0.05 % 22.252 M 40.21 % 15.871 M -28.07 % 22.063 M 22.98 % 17.940 M 3 220.00 % -575.000 K
Long term investments 5.000 M 0.00 % 5.000 M 28.44 % 3.893 M 12 876.67 % 30.000 K 0.00 % 30.000 K -99.84 % 19.000 M
Intangible assets 10.000 M -71.75 % 35.404 M -42.14 % 61.189 M -28.92 % 86.080 M -18.40 % 105.485 M -16.94 % 127.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 10.000 M -71.75 % 35.404 M -42.14 % 61.189 M -28.92 % 86.080 M -18.40 % 105.485 M -16.94 % 127.000 M
Property plant equipment net 1.591 B -3.80 % 1.653 B 75.53 % 941.914 M -3.07 % 971.759 M -2.95 % 1.001 B -9.63 % 1.108 B
Total non current assets 1.661 B -4.89 % 1.746 B 66.10 % 1.051 B -4.85 % 1.105 B -3.81 % 1.149 B -10.12 % 1.278 B
Other current assets 17.907 M 79.41 % 9.981 M -17.93 % 12.162 M 11.79 % 10.879 M 100.76 % 5.419 M -56.81 % 12.548 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.359 B 84.86 % 1.276 B -34.97 % 1.962 B 15.93 % 1.692 B 6.39 % 1.591 B 12.73 % 1.411 B
Cash and short term investments 2.359 B 84.86 % 1.276 B -34.97 % 1.962 B 15.93 % 1.692 B 6.39 % 1.591 B 12.73 % 1.411 B
Total current assets 3.286 B 41.44 % 2.323 B -12.66 % 2.660 B 15.21 % 2.309 B 11.38 % 2.073 B 11.33 % 1.862 B
Inventory 571.460 M -16.97 % 688.231 M 66.86 % 412.461 M 0.66 % 409.740 M 33.08 % 307.894 M 2.63 % 300.000 M
Net receivables 338.000 M -3.17 % 349.082 M 27.64 % 273.486 M 39.60 % 195.904 M 15.88 % 169.051 M 22.10 % 138.452 M
Tax assets 33.205 M 9.50 % 30.323 M 6.49 % 28.476 M 13.96 % 24.988 M 4.60 % 23.888 M -2.80 % 24.575 M
Other assets 3.000 K 0.000 -100.00 % 4.000 K 33.33 % 3.000 K 50.00 % 2.000 K 0.000
Account payables 638.000 M 13.85 % 560.389 M 4.29 % 537.328 M 16.01 % 463.164 M 6.83 % 433.552 M 14.39 % 379.000 M
Tax payables 213.895 M 110.47 % 101.625 M -17.77 % 123.590 M 30.08 % 95.011 M 4.90 % 90.573 M 19.51 % 75.788 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 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 372.792 M 2.96 % 362.066 M 0.00 % 362.065 M 0.78 % 359.259 M 1.79 % 352.957 M 1.30 % 348.442 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 100.00 % -2.000 K 0.000 0.000 0.000 100.00 % -853.000 M
Total assets 4.947 B 21.56 % 4.069 B 9.65 % 3.711 B 8.72 % 3.414 B 5.96 % 3.222 B 2.60 % 3.140 B
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
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 334.446 M 207.69 % -310.554 M -660.87 % 55.370 M 202.99 % -53.765 M -393.39 % -10.897 M 27.35 % -15.000 M
Accounts receivables -47.377 M -178.69 % -17.000 M 78.10 % -77.613 M -187.98 % -26.951 M 11.78 % -30.550 M -3 155.00 % 1.000 M
Inventory 116.770 M 142.34 % -275.770 M -10 034.88 % -2.721 M 97.33 % -101.845 M -1 305.73 % -7.245 M 88.31 % -62.000 M
Accounts payables 78.372 M 239.85 % 23.061 M -68.91 % 74.164 M 150.45 % 29.612 M -46.62 % 55.477 M 255.42 % -35.694 M
Other working capital 186.681 M 557.05 % -40.845 M -166.37 % 61.540 M 35.49 % 45.419 M 258.92 % -28.579 M -162.13 % 46.000 M
Other non cash items -31.411 M 78.54 % -146.340 M -2 439.19 % 6.256 M 43.82 % 4.350 M 149.06 % -8.867 M -116.12 % 55.000 M
Net cash provided by operating activities 728.888 M 439.16 % 135.189 M -66.88 % 408.184 M 60.76 % 253.916 M -8.08 % 276.227 M -17.54 % 335.000 M
Investments in property plant and equipment -11.000 M 98.56 % -763.000 M -3 882.46 % -19.159 M 10.32 % -21.363 M 48.98 % -41.870 M 30.22 % -60.000 M
Acquisitions net 0.000 0.000 -100.00 % 3.336 M 12 255.56 % 27.000 K 0.000 -100.00 % 51.618 M
Purchases of investments 0.000 100.00 % -5.000 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -3.534 M -134.19 % -1.509 M -47.08 % -1.026 M 7.57 % -1.110 M -101.48 % 74.903 M 186.48 % -86.618 M
Net cash used for investing activites -14.534 M 98.11 % -769.509 M -4 467.09 % -16.849 M 24.94 % -22.446 M -167.95 % 33.033 M 134.77 % -95.000 M
Debt repayment 408.326 M 1 670.48 % -26.000 M 72.92 % -96.000 M 7.69 % -104.000 M 0.91 % -104.952 M 0.00 % -104.952 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 -100.00 % 9.280 M
Common stock repurchased 0.000 0.000 0.000 0.000 100.00 % -53.000 K 0.000
Dividends paid -39.941 M -59.90 % -24.978 M -0.17 % -24.935 M -0.26 % -24.870 M -0.16 % -24.830 M -0.94 % -24.598 M
Other financing activites -1.000 K 99.86 % -704.000 K 11.11 % -792.000 K 16.81 % -952.000 K -95 100.00 % -1.000 K -100.37 % 270.000 K
Net cash used provided by financing activities 368.384 M 812.79 % -51.682 M 57.54 % -121.727 M 6.24 % -129.822 M 0.01 % -129.836 M -8.20 % -120.000 M
Effect of forex changes on cash 0.000 100.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K -150.00 % 2.000 K 0.000
Net change in cash 1.083 B 257.83 % -686.003 M -354.45 % 269.607 M 165.24 % 101.647 M -43.35 % 179.426 M 115.32 % -1.172 B
Cash at beginning of period 1.276 B -34.97 % 1.962 B 15.93 % 1.692 B 6.39 % 1.591 B 12.71 % 1.411 B 9.26 % 1.292 B
Cash at end of period 2.359 B 84.86 % 1.276 B -34.97 % 1.962 B 15.93 % 1.692 B 6.39 % 1.591 B 1 225.49 % 120.000 M
Operating cash flow 728.000 M 438.51 % 135.189 M -66.88 % 408.184 M 60.76 % 253.916 M -8.08 % 276.227 M -17.54 % 335.000 M
Capital expenditure -11.000 M 98.56 % -764.156 M -3 888.50 % -19.159 M 10.32 % -21.363 M 48.98 % -41.870 M 30.22 % -60.000 M
Free CashFlow 717.000 M 214.00 % -628.967 M -261.68 % 389.025 M 67.28 % 232.553 M -0.77 % 234.357 M -14.78 % 275.000 M
2024 2023 2022 2021 2020 2019
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 2.966 B 72.85 % 1.716 B -19.10 % 2.121 B 2.20 % 2.075 B -21.88 % 2.657 B 72.40 % 1.541 B -19.94 % 1.925 B 6.69 % 1.804 B -21.37 % 2.294 B 60.32 % 1.431 B -16.13 % 1.706 B 11.71 % 1.527 B
Net income 209.486 M 22 944.71 % -917.000 K -100.76 % 121.000 M 125.48 % 53.664 M -63.08 % 145.363 M 2 492.06 % 5.608 M -95.88 % 136.262 M 167.74 % 50.894 M -62.90 % 137.187 M 358.60 % 29.914 M -75.28 % 121.000 M 95.34 % 61.943 M
Income before tax 323.753 M 54 588.01 % 592.000 K -99.60 % 149.000 M 74.72 % 85.278 M -62.00 % 224.387 M 2 207.32 % 9.725 M -94.46 % 175.479 M 115.96 % 81.255 M -61.52 % 211.172 M 358.08 % 46.099 M -72.88 % 170.000 M 74.09 % 97.653 M
Income before tax ratio 0.11 31 539.77 % 0.00 -99.51 % 0.07 70.96 % 0.04 -51.35 % 0.08 1 238.34 % 0.01 -93.08 % 0.09 102.41 % 0.05 -51.07 % 0.09 185.72 % 0.03 -67.67 % 0.10 55.83 % 0.06
EBITDA 344.246 M 1 407.07 % 22.842 M -86.91 % 174.435 M 56.61 % 111.380 M -55.49 % 250.242 M 614.30 % 35.033 M -82.54 % 200.661 M 146.95 % 81.255 M -61.52 % 211.172 M 357.96 % 46.111 M -72.87 % 169.994 M 47.07 % 115.584 M
Net income ratio 0.07 13 316.82 % 0.00 -100.94 % 0.06 120.62 % 0.03 -52.74 % 0.05 1 403.51 % 0.00 -94.86 % 0.07 150.94 % 0.03 -52.82 % 0.06 186.05 % 0.02 -70.52 % 0.07 74.86 % 0.04
Ratio EBITDA 0.12 771.92 % 0.01 -83.81 % 0.08 53.24 % 0.05 -43.03 % 0.09 314.33 % 0.02 -78.19 % 0.10 131.46 % 0.05 -51.07 % 0.09 185.65 % 0.03 -67.66 % 0.10 31.65 % 0.08
Gross profit ratio 0.37 0.62 % 0.36 -4.20 % 0.38 4.69 % 0.36 -0.37 % 0.36 0.77 % 0.36 -4.16 % 0.38 1.71 % 0.37 -1.30 % 0.38 3.97 % 0.36 -3.53 % 0.38 0.61 % 0.37
Weighted average shs out dil 10.102 M 0.00 % 10.102 M 0.83 % 10.018 M -1.41 % 10.161 M 1.05 % 10.055 M 0.72 % 9.984 M -1.89 % 10.176 M 1.85 % 9.991 M -1.48 % 10.141 M 0.69 % 10.072 M 0.17 % 10.055 M -0.01 % 10.056 M
Weighted average shs out 10.102 M 0.00 % 10.102 M 0.83 % 10.018 M 0.17 % 10.002 M 0.13 % 9.989 M 0.05 % 9.984 M -1.89 % 10.176 M 1.85 % 9.991 M -1.48 % 10.141 M 1.50 % 9.991 M 0.03 % 9.988 M -0.03 % 9.991 M
EPS diluted 20.74 22 941.41 % -0.09 -100.75 % 12.06 128.41 % 5.28 -63.49 % 14.46 2 482.14 % 0.56 -95.84 % 13.46 162.89 % 5.12 -62.38 % 13.61 358.25 % 2.97 -75.31 % 12.03 95.29 % 6.16
Earnings per share 20.74 22 941.41 % -0.09 -100.75 % 12.06 124.58 % 5.37 -63.09 % 14.55 2 498.21 % 0.56 -95.87 % 13.57 166.60 % 5.09 -63.14 % 13.81 361.87 % 2.99 -75.31 % 12.11 95.32 % 6.20
Gross profit 1.088 B 73.93 % 625.390 M -22.50 % 807.000 M 6.99 % 754.268 M -22.17 % 969.132 M 73.73 % 557.849 M -23.26 % 726.956 M 8.52 % 669.912 M -22.39 % 863.190 M 66.69 % 517.833 M -19.09 % 640.000 M 12.40 % 569.398 M
Income tax expense 114.266 M 7 467.28 % 1.510 M -94.61 % 28.000 M -11.43 % 31.614 M -59.99 % 79.025 M 1 819.95 % 4.116 M -89.50 % 39.217 M 29.17 % 30.361 M -58.96 % 73.986 M 357.16 % 16.184 M -66.97 % 49.000 M 37.22 % 35.709 M
Cost of revenue 1.878 B 72.23 % 1.090 B -17.01 % 1.314 B -0.54 % 1.321 B -21.71 % 1.687 B 71.65 % 983.064 M -17.92 % 1.198 B 5.62 % 1.134 B -20.75 % 1.431 B 56.71 % 913.035 M -14.35 % 1.066 B 11.30 % 957.729 M
General and administrative expenses 0.000 0.000 100.00 % -670.000 M 0.000 0.000 0.000 100.00 % -638.000 M 0.000 0.000 0.000 100.00 % -492.000 M 0.000
Selling and marketing expenses 0.000 0.000 -100.00 % 1.242 B 0.000 0.000 0.000 -100.00 % 1.123 B 0.000 0.000 0.000 -100.00 % 902.000 M 0.000
Other expenses 0.000 0.000 -100.00 % 90.000 M 0.000 0.000 -100.00 % 427.000 K -99.38 % 68.807 M 27 404.37 % -252.000 K 0.000 -100.00 % 2.132 M 0.000 0.000
Operating expenses 806.707 M 28.76 % 626.507 M -5.36 % 662.000 M -1.31 % 670.804 M -11.33 % 756.481 M 37.19 % 551.427 M -0.43 % 553.807 M -6.41 % 591.748 M -10.42 % 660.557 M 39.40 % 473.854 M 0.82 % 470.000 M -0.72 % 473.403 M
Cost and expenses 2.685 B 56.37 % 1.717 B -13.11 % 1.976 B -0.80 % 1.992 B -18.50 % 2.444 B 59.26 % 1.534 B -12.39 % 1.751 B 1.49 % 1.726 B -17.49 % 2.091 B 50.80 % 1.387 B -9.71 % 1.536 B 7.33 % 1.431 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 806.707 M 28.76 % 626.507 M 9.53 % 572.000 M -14.73 % 670.804 M -11.33 % 756.481 M 37.29 % 551.000 M 13.61 % 485.000 M -18.07 % 592.000 M -10.44 % 661.000 M 39.75 % 473.000 M 15.37 % 410.000 M -13.39 % 473.403 M
Interest income 0.000 0.000 0.000 -100.00 % 11.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K
Interest expense 597.000 K -6.43 % 638.000 K -6.04 % 679.000 K -5.69 % 720.000 K -4.26 % 752.000 K 24.71 % 603.000 K 0.000 0.000 0.000 -100.00 % 12.000 K -62.50 % 32.000 K -38.46 % 52.000 K
Depreciation and amortization 20.086 M -7.07 % 21.614 M -15.75 % 25.654 M 1.07 % 25.383 M 1.12 % 25.103 M 1.61 % 24.705 M -1.89 % 25.182 M 0.000 -100.00 % 8.539 M 300.33 % 2.133 M -87.81 % 17.500 M -2.13 % 17.881 M
Operating income 281.003 M 25 256.94 % -1.117 M -100.77 % 145.000 M 73.73 % 83.464 M -60.75 % 212.651 M 3 211.81 % 6.421 M -96.29 % 173.150 M 121.52 % 78.163 M -61.43 % 202.633 M 360.76 % 43.978 M -73.82 % 168.000 M 75.01 % 95.995 M
Operating income ratio 0.09 14 654.56 % 0.00 -100.95 % 0.07 69.99 % 0.04 -49.76 % 0.08 1 820.99 % 0.00 -95.37 % 0.09 107.62 % 0.04 -50.94 % 0.09 187.39 % 0.03 -68.79 % 0.10 56.66 % 0.06
Total other income expenses net 42.750 M 2 401.46 % 1.709 M -57.28 % 4.000 M 120.51 % 1.814 M -84.54 % 11.736 M 255.31 % 3.303 M 41.76 % 2.330 M -24.64 % 3.092 M -63.79 % 8.539 M 302.59 % 2.121 M 8.94 % 1.947 M 17.43 % 1.658 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 -1.918 B -20.41 % -1.593 B 18.29 % -1.950 B -9.70 % -1.778 B -17.36 % -1.515 B -33.30 % -1.136 B 10.95 % -1.276 B 16.79 % -1.533 B -7.11 % -1.432 B 7.04 % -1.540 B 20.42 % -1.935 B -11.23 % -1.740 B
Total investments 62.000 M -3.13 % 64.000 M 146.15 % 26.000 M -56.67 % 60.000 M 7.78 % 55.671 M -10.21 % 62.000 M 1 140.00 % 5.000 M -91.43 % 58.321 M 20.28 % 48.486 M -4.31 % 50.668 M 153.34 % 20.000 M -60.78 % 51.000 M
Total debt 358.322 M -6.52 % 383.324 M -6.05 % 408.000 M -5.77 % 433.000 M -5.53 % 458.330 M -5.17 % 483.332 M 0.000 0.000 0.000 -100.00 % 6.706 M -74.21 % 26.000 M -44.33 % 46.702 M
Accumulated other comprehensive income loss 3.684 M 300.00 % 921.000 K -99.73 % 338.751 M 16 837.55 % 2.000 M 100.00 % 1.000 M 0.000 -100.00 % 328.007 M 0.000 0.000 0.000 0.000 0.000
Retained earnings 2.790 B 8.12 % 2.581 B -1.38 % 2.617 B 4.85 % 2.496 B 2.17 % 2.443 B 6.33 % 2.298 B -1.47 % 2.332 B 6.21 % 2.196 B 2.37 % 2.145 B 6.83 % 2.008 B 0.28 % 2.002 B 6.40 % 1.882 B
Common stock 371.460 M 0.73 % 368.751 M 0.20 % 368.000 M 1.38 % 363.000 M -0.17 % 363.631 M 1.57 % 358.007 M 0.00 % 358.007 M 0.00 % 358.007 M 0.00 % 358.007 M 0.00 % 358.007 M 0.00 % 358.000 M 0.00 % 358.007 M
Total equity 3.541 B 6.55 % 3.323 B -1.03 % 3.358 B 4.03 % 3.228 B 1.69 % 3.174 B 5.19 % 3.018 B -1.12 % 3.052 B 4.67 % 2.916 B 1.78 % 2.865 B 5.03 % 2.728 B 0.21 % 2.722 B 4.63 % 2.602 B
Other non current liabilities 0.000 0.000 -100.00 % 1.000 M 0.000 -100.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K 100.00 % 1.000 K 0.000 -100.00 % 1.000 K -50.00 % 2.000 K 0.000
Long term debt 258.314 M -8.82 % 283.316 M -8.01 % 308.000 M -7.60 % 333.320 M -6.98 % 358.322 M -6.52 % 383.324 M 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 258.314 M -8.82 % 283.316 M -8.31 % 309.000 M -7.30 % 333.320 M -6.98 % 358.322 M -6.52 % 383.325 M 19 166 150.00 % 2.000 K 100.00 % 1.000 K 0.000 -100.00 % 1.000 K -50.00 % 2.000 K 0.000
Other current liabilities 568.483 M 47.83 % 384.540 M -24.85 % 511.666 M 3.48 % 494.475 M 15.77 % 427.110 M 36.31 % 313.337 M -7.50 % 338.751 M -49.70 % 673.499 M -8.75 % 738.109 M 20.27 % 613.703 M 85.75 % 330.391 M -43.19 % 581.542 M
Deferred revenue 32.623 M 8.52 % 30.063 M 2.49 % 29.334 M 2.61 % 28.588 M 1.93 % 28.047 M -70.51 % 95.100 M 474.94 % 16.541 M 1.14 % 16.354 M -1.53 % 16.608 M -82.30 % 93.854 M 713.86 % 11.532 M 3.62 % 11.129 M
Short term debt 100.008 M 0.00 % 100.008 M 0.01 % 100.000 M -0.01 % 100.008 M 0.00 % 100.008 M 0.00 % 100.008 M 0.000 0.000 0.000 -100.00 % 251.567 M 475.83 % -66.937 M -125.86 % 258.825 M
Total current liabilities 1.852 B 40.47 % 1.318 B 3.08 % 1.279 B 2.04 % 1.253 B -15.56 % 1.484 B 14.93 % 1.292 B 26.96 % 1.017 B -13.32 % 1.174 B -16.83 % 1.411 B 22.12 % 1.155 B 16.95 % 988.000 M -3.74 % 1.026 B
Total liabilities 2.110 B 31.75 % 1.602 B 0.86 % 1.588 B 0.07 % 1.587 B -13.89 % 1.843 B 10.02 % 1.675 B 64.64 % 1.017 B -13.32 % 1.174 B -16.83 % 1.411 B 22.12 % 1.155 B 57 773 600.00 % 2.000 K -100.00 % 1.026 B
Other non current assets 122.000 K -84.79 % 801.999 K -97.71 % 35.000 M 4 127.05 % 828.000 K -98.51 % 55.484 M -10.96 % 62.312 M 180.07 % 22.249 M -61.85 % 58.321 M 20.28 % 48.486 M -4.31 % 50.668 M 105.04 % -1.006 B -2 042.30 % 51.801 M
Long term investments 62.000 M -3.13 % 64.000 M 146.15 % 26.000 M -56.67 % 60.000 M 9.09 % 55.000 M -11.29 % 62.000 M 1 140.00 % 5.000 M -91.38 % 58.000 M 20.83 % 48.000 M -4.00 % 50.000 M 150.00 % 20.000 M -60.78 % 51.000 M
Intangible assets 8.844 M 13.88 % 7.766 M -22.34 % 10.000 M -43.08 % 17.569 M -24.23 % 23.187 M -22.65 % 29.976 M -15.33 % 35.404 M -15.02 % 41.660 M -12.49 % 47.604 M -12.48 % 54.393 M -10.83 % 61.000 M -10.29 % 68.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 8.844 M 13.88 % 7.766 M -22.34 % 10.000 M -43.08 % 17.569 M -24.23 % 23.187 M -22.65 % 29.976 M -15.33 % 35.404 M -15.02 % 41.660 M -12.49 % 47.604 M -12.48 % 54.393 M -10.83 % 61.000 M -10.29 % 68.000 M
Property plant equipment net 1.583 B -1.19 % 1.602 B 0.75 % 1.590 B -1.06 % 1.607 B -1.03 % 1.624 B -0.87 % 1.638 B -0.93 % 1.653 B 12.07 % 1.475 B -0.47 % 1.482 B 20.77 % 1.227 B 30.43 % 941.000 M -1.50 % 955.302 M
Total non current assets 1.654 B -1.24 % 1.674 B 0.81 % 1.661 B -1.45 % 1.685 B -1.01 % 1.703 B -1.60 % 1.730 B -0.92 % 1.746 B 10.86 % 1.575 B -0.20 % 1.578 B 18.46 % 1.332 B 2 904.49 % 44.347 M -95.88 % 1.075 B
Other current assets 40.797 M 112.87 % 19.165 M 6.47 % 18.000 M -31.56 % 26.299 M -22.45 % 33.914 M -56.93 % 78.749 M 688.99 % 9.981 M -14.31 % 11.648 M -52.90 % 24.728 M 159.58 % 9.526 M -26.72 % 13.000 M -16.53 % 15.574 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 671.000 K 0.000 0.000 -100.00 % 321.000 K -33.95 % 486.000 K -27.25 % 668.000 K 0.000 0.000
cash and cash equivalents 2.277 B 15.19 % 1.977 B -16.17 % 2.358 B 6.65 % 2.211 B 12.06 % 1.973 B 21.82 % 1.619 B 26.94 % 1.276 B -16.79 % 1.533 B 7.11 % 1.432 B -7.44 % 1.547 B -21.13 % 1.961 B 9.78 % 1.786 B
Cash and short term investments 2.277 B 15.19 % 1.977 B -16.17 % 2.358 B 6.65 % 2.211 B 12.06 % 1.973 B 21.82 % 1.619 B 26.94 % 1.276 B -16.79 % 1.533 B 7.11 % 1.432 B -7.44 % 1.547 B -21.13 % 1.961 B 9.78 % 1.786 B
Total current assets 3.997 B 22.98 % 3.251 B -1.05 % 3.285 B 4.97 % 3.129 B -5.58 % 3.315 B 11.88 % 2.963 B 27.52 % 2.323 B -7.60 % 2.514 B -6.80 % 2.698 B 5.76 % 2.551 B -4.07 % 2.659 B 4.16 % 2.553 B
Inventory 1.007 B 31.74 % 764.128 M 33.82 % 571.000 M 0.52 % 568.072 M -25.74 % 765.026 M -9.31 % 843.528 M 22.56 % 688.231 M 3.68 % 663.821 M -12.92 % 762.277 M 37.01 % 556.383 M 35.04 % 412.000 M -13.34 % 475.440 M
Net receivables 673.198 M 37.20 % 490.674 M 45.17 % 338.000 M 4.25 % 324.223 M -40.26 % 542.721 M 28.99 % 420.743 M 20.53 % 349.082 M 14.30 % 305.402 M -36.26 % 479.109 M 9.32 % 438.257 M 60.25 % 273.486 M -0.75 % 275.554 M
Tax assets 0.000 0.000 0.000 0.000 100.00 % -54.811 M 11.60 % -62.000 M -304.47 % 30.323 M 152.28 % -58.000 M -20.83 % -48.000 M 4.00 % -50.000 M -275.59 % 28.476 M 155.85 % -50.983 M
Other assets 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K -100.00 % 1.008 B 0.000
Account payables 1.151 B 43.17 % 803.784 M 25.98 % 638.000 M 1.20 % 630.419 M -24.86 % 839.000 M 8.82 % 771.000 M 37.58 % 560.389 M 33.44 % 419.949 M -24.45 % 555.887 M 11.16 % 500.090 M -7.05 % 538.000 M 51.67 % 354.725 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 90.226 M 642.66 % 12.149 M -88.05 % 101.625 M 59.31 % 63.792 M -36.53 % 100.514 M 338.18 % 22.939 M -72.05 % 82.077 M 154.23 % 32.284 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 -100.00 % 244.861 M 363.47 % -92.937 M -143.81 % 212.123 M
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 375.519 M 0.73 % 372.811 M 994.57 % 34.060 M -90.71 % 366.791 M -0.24 % 367.690 M 1.55 % 362.066 M 963.09 % 34.058 M -90.59 % 362.066 M 0.00 % 362.066 M 0.00 % 362.066 M 0.02 % 362.000 M -0.02 % 362.066 M
Deferred tax liabilities 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
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -988.000 M 0.000
Total assets 5.651 B 14.74 % 4.925 B -0.42 % 4.946 B 2.72 % 4.815 B -4.03 % 5.017 B 6.91 % 4.693 B 15.32 % 4.069 B -0.49 % 4.089 B -4.36 % 4.276 B 10.12 % 3.883 B 4.64 % 3.711 B 2.29 % 3.628 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 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 -208.000 M -71.90 % -121.000 M -124.07 % -54.000 M 62.76 % -145.000 M -2 800.00 % -5.000 M 96.35 % -137.000 M -174.00 % -50.000 M 63.77 % -138.000 M -375.86 % -29.000 M 76.03 % -121.000 M -95.16 % -62.000 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
2024
2023
2022
2021
2020
2019