3712.T

Information Planning Co. Ltd. 3712.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 3.613 B 2.38 % 3.528 B 9.21 % 3.231 B 2.64 % 3.148 B 3.70 % 3.036 B 6.57 % 2.848 B
Net income 1.013 B 5.05 % 964.217 M 11.84 % 862.115 M -0.75 % 868.666 M 12.35 % 773.191 M 9.25 % 707.735 M
Income before tax 1.448 B 3.51 % 1.399 B 12.51 % 1.243 B -0.81 % 1.253 B 12.18 % 1.117 B 9.21 % 1.023 B
Income before tax ratio 0.40 1.10 % 0.40 3.03 % 0.38 -3.36 % 0.40 8.18 % 0.37 2.48 % 0.36
EBITDA 1.549 B 4.27 % 1.485 B 13.10 % 1.313 B -0.46 % 1.319 B 12.13 % 1.177 B 9.15 % 1.078 B
Net income ratio 0.28 2.60 % 0.27 2.41 % 0.27 -3.31 % 0.28 8.34 % 0.25 2.51 % 0.25
Ratio EBITDA 0.43 1.85 % 0.42 3.57 % 0.41 -3.03 % 0.42 8.13 % 0.39 2.41 % 0.38
Gross profit ratio 0.67 0.94 % 0.66 5.69 % 0.63 0.72 % 0.62 6.14 % 0.59 -1.39 % 0.59
Weighted average shs out dil 3.025 M -9.60 % 3.346 M -0.11 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M
Weighted average shs out 3.025 M -9.60 % 3.346 M -0.11 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M
EPS diluted 334.85 16.20 % 288.17 11.96 % 257.38 -0.75 % 259.33 12.35 % 230.82 9.25 % 211.27
Earnings per share 334.85 16.20 % 288.17 11.96 % 257.38 -0.75 % 259.33 12.35 % 230.82 9.25 % 211.27
Gross profit 2.411 B 3.35 % 2.332 B 15.42 % 2.021 B 3.38 % 1.955 B 10.06 % 1.776 B 5.09 % 1.690 B
Income tax expense 434.781 M 0.11 % 434.318 M 14.02 % 380.901 M -0.93 % 384.472 M 11.81 % 343.877 M 9.13 % 315.114 M
Cost of revenue 1.202 B 0.50 % 1.196 B -1.17 % 1.210 B 1.43 % 1.193 B -5.28 % 1.260 B 8.74 % 1.158 B
General and administrative expenses 157.000 M 66.08 % 94.535 M -27.84 % 131.000 M 68.34 % 77.818 M 16.72 % 66.671 M 0.000
Selling and marketing expenses 17.577 M 8.56 % 16.191 M 26.57 % 12.792 M 23.24 % 10.380 M 47.07 % 7.058 M 0.000
Other expenses 58.591 M -92.45 % 775.697 M 1 602.55 % 45.561 M -92.52 % 609.479 M 10.63 % 550.893 M 1 908.36 % 27.430 M
Operating expenses 982.490 M 6.94 % 918.768 M 17.97 % 778.791 M 7.04 % 727.593 M 10.36 % 659.313 M -1.47 % 669.182 M
Cost and expenses 2.184 B 3.28 % 2.115 B 6.32 % 1.989 B 3.56 % 1.921 B 0.09 % 1.919 B 5.00 % 1.828 B
Research and development expenses 62.899 M 94.46 % 32.345 M -15.39 % 38.230 M 27.79 % 29.916 M -13.76 % 34.691 M 37.73 % 25.188 M
Selling general and administrative expenses 861.000 M 677.60 % 110.726 M -84.07 % 695.000 M 688.00 % 88.198 M 19.62 % 73.729 M -88.04 % 616.564 M
Interest income 154.000 K 208.00 % 50.000 K 16.28 % 43.000 K 22.86 % 35.000 K -67.29 % 107.000 K -28.67 % 150.000 K
Interest expense 0.000 -100.00 % 291.000 K 0.000 0.000 0.000 0.000
Depreciation and amortization 101.178 M 16.90 % 86.549 M 23.13 % 70.291 M 6.03 % 66.291 M 11.11 % 59.664 M 7.94 % 55.276 M
Operating income 1.428 B 1.04 % 1.414 B 13.82 % 1.242 B 1.22 % 1.227 B 9.89 % 1.117 B 9.39 % 1.021 B
Operating income ratio 0.40 -1.31 % 0.40 4.23 % 0.38 -1.39 % 0.39 5.97 % 0.37 2.65 % 0.36
Total other income expenses net 19.282 M 227.22 % -15.157 M -1 617.22 % 999.000 K -96.16 % 26.030 M 6 489.87 % 395.000 K -80.72 % 2.049 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -2.719 B -2.38 % -2.656 B 16.55 % -3.182 B -29.40 % -2.459 B -21.81 % -2.019 B 6.19 % -2.152 B
Total investments 5.586 M -96.08 % 142.482 M 1 324.82 % 10.000 M 0.00 % 10.000 M 0.00 % 10.000 M 0.00 % 10.000 M
Total debt 0.000 0.000 -100.00 % 78.229 M 0.000 0.000 0.000
Accumulated other comprehensive income loss 146.000 K -85.40 % 1.000 M 0.000 -100.00 % 1.816 M 0.00 % 1.816 M 0.00 % 1.816 M
Retained earnings 7.111 B 11.10 % 6.401 B 11.72 % 5.730 B 11.00 % 5.162 B 13.17 % 4.561 B 12.51 % 4.054 B
Common stock 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M
Total equity 6.207 B 12.93 % 5.497 B -2.83 % 5.657 B 11.15 % 5.089 B 13.38 % 4.488 B 12.67 % 3.984 B
Other non current liabilities 144.349 M 2.14 % 141.331 M -63.63 % 388.645 M 9.30 % 355.564 M 5.25 % 337.836 M 15.04 % 293.667 M
Long term debt 0.000 0.000 -100.00 % 44.057 M 0.000 0.000 0.000
Total non current liabilities 146.982 M 1.91 % 144.231 M -67.01 % 437.256 M 22.98 % 355.564 M 5.25 % 337.836 M 15.04 % 293.667 M
Other current liabilities 747.701 M 218.36 % 234.862 M 10.62 % 212.317 M 3.34 % 205.457 M -2.99 % 211.783 M -4.50 % 221.761 M
Deferred revenue 0.000 -100.00 % 488.507 M 15.02 % 424.700 M 9.47 % 387.946 M 2.72 % 377.657 M 11.77 % 337.887 M
Short term debt 0.000 0.000 -100.00 % 34.172 M 0.000 0.000 0.000
Total current liabilities 1.167 B 7.82 % 1.082 B 3.75 % 1.043 B 6.78 % 977.168 M -5.56 % 1.035 B 15.81 % 893.464 M
Total liabilities 1.314 B 7.13 % 1.227 B -17.15 % 1.481 B 11.10 % 1.333 B -2.90 % 1.373 B 15.62 % 1.187 B
Other non current assets 235.672 M 326.69 % 55.233 M -65.69 % 160.972 M 38.28 % 116.407 M 820.21 % 12.650 M -77.90 % 57.227 M
Long term investments 5.586 M -96.08 % 142.482 M 1 324.82 % 10.000 M 0.00 % 10.000 M -82.16 % 56.042 M 460.42 % 10.000 M
Intangible assets 35.814 M 6.70 % 33.566 M -7.20 % 36.171 M 44.03 % 25.113 M 6.47 % 23.587 M 47.06 % 16.039 M
GoodWill 59.858 M -16.67 % 71.830 M -14.29 % 83.802 M 0.000 0.000 0.000
Goodwill and intangible assets 95.672 M -9.23 % 105.396 M -12.15 % 119.973 M 377.73 % 25.113 M 6.47 % 23.587 M 47.06 % 16.039 M
Property plant equipment net 3.380 B 26.73 % 2.667 B -0.61 % 2.683 B -0.94 % 2.709 B -0.34 % 2.718 B 31.99 % 2.059 B
Total non current assets 3.839 B 25.09 % 3.069 B -2.35 % 3.143 B 4.19 % 3.016 B 1.73 % 2.965 B 30.39 % 2.274 B
Other current assets 17.398 M 4.73 % 16.612 M 23.21 % 13.483 M -18.57 % 16.557 M 71.43 % 9.658 M -7.70 % 10.464 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.719 B 2.38 % 2.656 B -18.55 % 3.261 B 32.58 % 2.459 B 21.81 % 2.019 B -6.19 % 2.152 B
Cash and short term investments 2.719 B 2.38 % 2.656 B -18.55 % 3.261 B 32.58 % 2.459 B 21.81 % 2.019 B -6.19 % 2.152 B
Total current assets 3.682 B 0.76 % 3.654 B -8.51 % 3.995 B 17.30 % 3.405 B 17.60 % 2.896 B -0.03 % 2.897 B
Inventory 32.975 M 21.71 % 27.093 M -11.11 % 30.480 M 36.87 % 22.269 M -38.35 % 36.122 M -15.85 % 42.927 M
Net receivables 913.111 M -4.40 % 955.148 M 38.42 % 690.032 M -23.94 % 907.265 M 9.19 % 830.920 M 20.26 % 690.946 M
Tax assets 121.830 M 23.57 % 98.590 M -41.42 % 168.310 M 7.89 % 155.995 M 0.72 % 154.881 M 17.70 % 131.586 M
Other assets 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.000
Account payables 86.535 M -18.47 % 106.140 M 4.75 % 101.323 M 9.44 % 92.580 M -37.87 % 149.013 M 10.01 % 135.449 M
Tax payables 332.910 M 31.59 % 252.981 M -6.61 % 270.896 M -6.97 % 291.185 M -1.72 % 296.266 M 49.35 % 198.367 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 -1.231 B 0.08 % -1.232 B -208.29 % -399.644 M -0.05 % -399.452 M 0.00 % -399.452 M -0.13 % -398.916 M
Deferred tax liabilities non current 2.633 M -9.21 % 2.900 M -36.32 % 4.554 M 0.000 0.000 0.000
Other liabilities 2.001 K 0.000 0.000 0.000 0.000 0.000
Total assets 7.521 B 11.87 % 6.723 B -5.80 % 7.137 B 11.14 % 6.422 B 9.57 % 5.861 B 13.35 % 5.171 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 24.075 M 105.98 % -402.490 M -256.26 % 257.580 M 414.01 % -82.030 M -617.31 % 15.857 M -44.86 % 28.758 M
Accounts receivables 42.131 M 115.96 % -264.000 M -208.20 % 244.000 M 417.41 % -76.871 M 45.07 % -139.950 M -86.44 % -75.065 M
Inventory -5.882 M -273.66 % 3.387 M 141.62 % -8.137 M -158.74 % 13.852 M 103.59 % 6.804 M 278.40 % -3.814 M
Accounts payables -19.604 M -507.06 % 4.816 M -44.92 % 8.743 M 115.49 % -56.432 M -516.07 % 13.563 M -80.46 % 69.408 M
Other working capital 7.430 M 105.06 % -146.693 M -1 308.54 % 12.138 M -67.56 % 37.421 M -72.37 % 135.440 M 254.29 % 38.229 M
Other non cash items -367.291 M -1 238.82 % 32.252 M 334.00 % -13.783 M 70.52 % -46.750 M -426.95 % 14.299 M 148.12 % 5.763 M
Net cash provided by operating activities 1.206 B 77.16 % 680.528 M -42.14 % 1.176 B 45.88 % 806.177 M -6.59 % 863.011 M 8.21 % 797.532 M
Investments in property plant and equipment -851.000 M -1 672.92 % -48.000 M -84.42 % -26.028 M 24.61 % -34.525 M 95.25 % -726.502 M -106.06 % -352.564 M
Acquisitions net 0.000 0.000 100.00 % -41.872 M -17 546.67 % 240.000 K 0.000 0.000
Purchases of investments -8.063 M -29.88 % -6.208 M 0.000 0.000 0.000 0.000
Sales maturities of investments 34.497 M 0.000 0.000 0.000 0.000 0.000
Other investing activites -15.374 M 60.18 % -38.607 M -654.78 % -5.115 M 92.00 % -63.935 M -4 261.19 % -1.466 M -146 500.00 % -1.000 K
Net cash used for investing activites -839.940 M -804.96 % -92.815 M -27.12 % -73.015 M 25.66 % -98.220 M 86.51 % -727.968 M -106.48 % -352.565 M
Debt repayment 0.000 100.00 % -78.229 M 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 -42.000 K 99.99 % -831.399 M -432 920.31 % -192.000 K 0.000 100.00 % -535.000 K 0.000
Dividends paid -302.387 M -0.32 % -301.421 M 0.07 % -301.633 M -12.69 % -267.656 M 0.05 % -267.790 M -13.96 % -234.976 M
Other financing activites 0.000 0.000 100.00 % -1.000 K 0.000 100.00 % -1.000 K 0.000
Net cash used provided by financing activities -302.429 M 75.03 % -1.211 B -301.24 % -301.826 M -12.77 % -267.656 M 0.25 % -268.326 M -14.19 % -234.976 M
Effect of forex changes on cash 0.000 -100.00 % 18.346 M 1 834 700.00 % -1.000 K 0.000 0.000 0.000
Net change in cash 63.277 M 110.46 % -604.990 M -175.51 % 801.246 M 81.98 % 440.301 M 430.35 % -133.283 M -163.47 % 209.991 M
Cash at beginning of period 2.656 B -18.55 % 3.261 B 32.58 % 2.459 B 21.81 % 2.019 B -6.19 % 2.152 B 10.81 % 1.942 B
Cash at end of period 2.719 B 2.38 % 2.656 B -18.55 % 3.261 B 32.58 % 2.459 B 21.81 % 2.019 B -6.19 % 2.152 B
Operating cash flow 1.206 B 77.16 % 680.528 M -42.14 % 1.176 B 45.88 % 806.177 M -6.59 % 863.011 M 8.21 % 797.532 M
Capital expenditure -865.087 M -1 510.66 % -53.710 M -106.35 % -26.028 M 24.61 % -34.525 M 95.25 % -726.502 M -106.06 % -352.564 M
Free CashFlow 340.559 M -45.67 % 626.818 M -45.50 % 1.150 B 49.04 % 771.652 M 465.28 % 136.509 M -69.32 % 444.968 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 772.313 M -17.10 % 931.674 M -5.32 % 984.000 M -11.35 % 1.110 B 43.60 % 773.000 M 2.34 % 755.352 M -22.44 % 973.850 M -7.11 % 1.048 B 51.16 % 693.562 M -14.60 % 812.101 M -16.62 % 974.000 M 15.73 % 841.594 M
Net income 173.702 M -30.37 % 249.459 M -17.40 % 302.000 M -15.88 % 359.000 M 103.98 % 176.000 M 10.62 % 159.097 M -50.02 % 318.350 M 3.06 % 308.909 M 120.28 % 140.235 M -30.13 % 200.721 M -36.08 % 314.000 M 42.02 % 221.092 M
Income before tax 252.247 M -29.96 % 360.137 M -17.02 % 434.000 M -14.45 % 507.308 M 101.12 % 252.238 M 5.73 % 238.559 M -46.94 % 449.579 M 0.52 % 447.265 M 128.11 % 196.077 M -35.27 % 302.934 M -32.83 % 451.000 M 41.97 % 317.678 M
Income before tax ratio 0.33 -15.51 % 0.39 -12.36 % 0.44 -3.50 % 0.46 40.06 % 0.33 3.32 % 0.32 -31.59 % 0.46 8.21 % 0.43 50.90 % 0.28 -24.21 % 0.37 -19.44 % 0.46 22.67 % 0.38
EBITDA 276.025 M -30.16 % 395.222 M -14.32 % 461.267 M -13.30 % 532.000 M 95.41 % 272.250 M 14.12 % 238.559 M -47.25 % 452.250 M 1.11 % 447.265 M 128.09 % 196.088 M -35.30 % 303.068 M -35.45 % 469.500 M 39.97 % 335.430 M
Net income ratio 0.22 -16.00 % 0.27 -12.76 % 0.31 -5.11 % 0.32 42.05 % 0.23 8.10 % 0.21 -35.57 % 0.33 10.94 % 0.29 45.73 % 0.20 -18.19 % 0.25 -23.33 % 0.32 22.72 % 0.26
Ratio EBITDA 0.36 -15.75 % 0.42 -9.51 % 0.47 -2.19 % 0.48 36.08 % 0.35 11.52 % 0.32 -31.99 % 0.46 8.85 % 0.43 50.90 % 0.28 -24.24 % 0.37 -22.58 % 0.48 20.94 % 0.40
Gross profit ratio 0.65 1.67 % 0.64 -8.98 % 0.71 4.20 % 0.68 4.23 % 0.65 2.41 % 0.63 -8.84 % 0.70 6.35 % 0.65 5.11 % 0.62 -6.67 % 0.67 -3.49 % 0.69 12.51 % 0.61
Weighted average shs out dil 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M -9.31 % 3.335 M -0.43 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M
Weighted average shs out 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M 0.00 % 3.025 M -9.31 % 3.335 M -0.43 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M 0.00 % 3.350 M
EPS diluted 57.42 -30.37 % 82.47 -17.40 % 99.84 -15.87 % 118.68 103.71 % 58.26 10.84 % 52.56 -50.06 % 105.24 13.60 % 92.64 121.63 % 41.80 -30.34 % 60.01 -35.98 % 93.74 42.01 % 66.01
Earnings per share 57.42 -30.37 % 82.47 -17.40 % 99.84 -15.87 % 118.68 103.71 % 58.26 10.84 % 52.56 -50.06 % 105.24 13.60 % 92.64 121.63 % 41.80 -30.34 % 60.01 -35.98 % 93.74 42.01 % 66.01
Gross profit 504.062 M -15.72 % 598.104 M -13.82 % 694.000 M -7.63 % 751.314 M 49.66 % 502.000 M 4.80 % 479.010 M -29.29 % 677.457 M -1.21 % 685.772 M 58.88 % 431.632 M -20.30 % 541.541 M -19.53 % 673.000 M 30.21 % 516.850 M
Income tax expense 78.545 M -29.03 % 110.678 M -16.15 % 132.000 M -10.86 % 148.087 M 94.84 % 76.004 M -4.35 % 79.461 M -39.45 % 131.229 M -5.15 % 138.356 M 147.76 % 55.842 M -45.37 % 102.213 M -25.39 % 137.000 M 41.84 % 96.586 M
Cost of revenue 268.251 M -19.58 % 333.570 M 15.02 % 290.000 M -19.22 % 359.000 M 32.47 % 271.000 M -1.93 % 276.342 M -6.77 % 296.393 M -18.26 % 362.620 M 38.44 % 261.930 M -3.19 % 270.560 M -10.11 % 301.000 M -7.31 % 324.744 M
General and administrative expenses 0.000 0.000 0.000 -100.00 % 157.000 M 0.000 0.000 0.000 -100.00 % 133.000 M 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 -100.00 % 17.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 -100.00 % 22.066 M -37.48 % 35.294 M 0.000 0.000 100.00 % -6.000 K -100.75 % 805.000 K -39.93 % 1.340 M 0.000 0.000
Operating expenses 252.529 M 5.81 % 238.662 M -8.56 % 261.000 M 6.97 % 244.000 M -2.40 % 250.000 M 3.69 % 241.113 M -2.04 % 246.146 M 13.55 % 216.768 M -8.29 % 236.361 M -3.21 % 244.206 M 10.00 % 222.000 M 11.45 % 199.185 M
Cost and expenses 520.780 M -8.99 % 572.232 M 3.85 % 551.000 M -8.62 % 603.000 M 15.57 % 521.768 M 0.83 % 517.455 M -4.62 % 542.539 M -6.36 % 579.388 M 16.28 % 498.291 M -3.20 % 514.766 M -1.57 % 523.000 M -0.18 % 523.929 M
Research and development expenses 0.000 0.000 0.000 -100.00 % 62.000 M 270.83 % -36.294 M -278.94 % 20.283 M 19.95 % 16.910 M 203.54 % 5.571 M -52.88 % 11.822 M 60.58 % 7.362 M -3.00 % 7.590 M 90.94 % 3.975 M
Selling general and administrative expenses 252.529 M 5.81 % 238.662 M -8.56 % 261.000 M 63.19 % 159.934 M -36.28 % 251.000 M 13.66 % 220.830 M -3.67 % 229.236 M 8.54 % 211.203 M -10.88 % 237.000 M -2.87 % 244.000 M 10.41 % 221.000 M 13.21 % 195.210 M
Interest income 552.000 K -17.24 % 667.000 K 264.48 % 183.000 K 47.58 % 124.000 K 933.33 % 12.000 K 33.33 % 9.000 K 0.00 % 9.000 K -18.18 % 11.000 K -15.38 % 13.000 K -7.14 % 14.000 K 16.67 % 12.000 K -7.69 % 13.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 11.000 K -91.79 % 134.000 K -8.22 % 146.000 K 0.000
Depreciation and amortization 23.778 M -32.23 % 35.085 M 30.37 % 26.912 M 7.65 % 25.000 M 17.65 % 21.250 M 3 109.97 % 662.000 K -51.54 % 1.366 M 0.000 -100.00 % 817.000 K -39.66 % 1.354 M -92.26 % 17.500 M -1.42 % 17.752 M
Operating income 251.533 M -30.02 % 359.442 M -16.99 % 433.000 M -14.60 % 507.000 M 101.19 % 252.000 M 5.93 % 237.897 M -44.84 % 431.311 M -8.04 % 468.997 M 140.18 % 195.271 M -34.33 % 297.335 M -34.22 % 452.000 M 42.29 % 317.665 M
Operating income ratio 0.33 -15.58 % 0.39 -12.33 % 0.44 -3.66 % 0.46 40.11 % 0.33 3.51 % 0.31 -28.89 % 0.44 -1.00 % 0.45 58.89 % 0.28 -23.10 % 0.37 -21.10 % 0.46 22.95 % 0.38
Total other income expenses net 714.000 K 2.73 % 695.000 K -30.50 % 1.000 M 669.23 % 130.000 K -41.44 % 222.000 K -66.47 % 662.000 K -96.38 % 18.268 M 184.06 % -21.732 M -2 796.28 % 806.000 K -85.60 % 5.599 M 659.90 % -1.000 M -7 792.31 % 13.000 K
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 -2.825 B -9.52 % -2.580 B 11.71 % -2.922 B -7.51 % -2.718 B -2.99 % -2.639 B -11.22 % -2.373 B 22.58 % -3.065 B -15.40 % -2.656 B 21.29 % -3.374 B -2.16 % -3.303 B -2 311.07 % 149.372 M 104.69 % -3.182 B
Total investments 386.000 M -6.99 % 415.000 M 22.78 % 338.000 M 40.25 % 241.000 M -26.30 % 327.000 M -6.61 % 350.154 M 31.49 % 266.297 M 86.90 % 142.482 M -47.17 % 269.710 M -6.60 % 288.765 M -11.15 % 325.000 M 3 150.00 % 10.000 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 51.143 M -31.52 % 74.686 M -4.53 % 78.229 M
Accumulated other comprehensive income loss 266.000 K 765.00 % -40.000 K -263.64 % -11.000 K -107.53 % 146.000 K 0.000 0.000 0.000 -100.00 % 1.000 M 0.000 0.000 100.00 % -7.000 K 0.000
Retained earnings 7.504 B 0.10 % 7.496 B 3.44 % 7.247 B 1.91 % 7.111 B 5.32 % 6.752 B 0.37 % 6.727 B 2.42 % 6.568 B 2.61 % 6.401 B 5.07 % 6.092 B -0.17 % 6.103 B 3.56 % 5.893 B 2.85 % 5.730 B
Common stock 326.625 M 0.00 % 326.625 M 0.19 % 326.000 M -0.19 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.00 % 326.625 M 0.19 % 326.000 M -0.19 % 326.625 M
Total equity 6.600 B 0.12 % 6.592 B 3.94 % 6.342 B 2.19 % 6.206 B 6.14 % 5.847 B 0.42 % 5.823 B 2.81 % 5.664 B 3.04 % 5.497 B -8.68 % 6.019 B -0.17 % 6.030 B 3.60 % 5.820 B 2.89 % 5.657 B
Other non current liabilities 154.888 M 1.74 % 152.246 M 2.18 % 149.000 M 0.68 % 148.000 M 3.44 % 143.081 M 1.57 % 140.875 M 5.13 % 134.005 M -5.18 % 141.332 M 0.42 % 140.741 M 0.75 % 139.690 M 0.000 -100.00 % 388.644 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 38.013 M -6.27 % 40.554 M -7.95 % 44.057 M
Total non current liabilities 154.888 M 1.74 % 152.246 M 2.18 % 149.000 M 0.68 % 148.000 M 3.44 % 143.081 M 1.57 % 140.875 M 5.13 % 134.005 M -7.09 % 144.232 M 2.48 % 140.741 M -20.80 % 177.703 M 338.19 % 40.554 M -90.75 % 438.285 M
Other current liabilities 1.030 B 29.07 % 797.698 M 6.27 % 750.663 M -30.52 % 1.080 B 14.74 % 941.691 M 89.03 % 498.173 M -18.31 % 609.839 M 159.66 % 234.862 M -69.46 % 768.953 M 56.82 % 490.335 M 373.73 % -179.133 M -167.49 % 265.408 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 488.507 M 0.000 -100.00 % 278.236 M 2 262.23 % -12.868 M -103.03 % 424.700 M
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 13.130 M -61.53 % 34.132 M -0.12 % 34.172 M
Total current liabilities 1.080 B 25.69 % 859.466 M 8.66 % 791.000 M -32.22 % 1.167 B 17.40 % 994.000 M 24.30 % 799.654 M 2.68 % 778.790 M -28.06 % 1.082 B 33.58 % 810.382 M 13.45 % 714.319 M 1 992.81 % 34.132 M -96.73 % 1.043 B
Total liabilities 1.235 B 22.08 % 1.012 B 7.63 % 940.000 M -28.52 % 1.315 B 15.58 % 1.138 B 20.97 % 940.529 M 3.04 % 912.795 M -25.59 % 1.227 B 28.98 % 951.123 M 6.63 % 892.022 M 1 094.36 % 74.686 M -94.96 % 1.482 B
Other non current assets 607.000 K 2.19 % 594.000 K -70.30 % 2.000 M -98.37 % 123.000 M 6 050.00 % 2.000 M -99.43 % 350.154 M 31.49 % 266.297 M 382.16 % 55.230 M -79.52 % 269.710 M -6.60 % 288.765 M 28 776.50 % 1.000 M -99.46 % 183.584 M
Long term investments 386.000 M -6.99 % 415.000 M 22.78 % 338.000 M 40.25 % 241.000 M -26.30 % 327.000 M -6.57 % 350.000 M 31.58 % 266.000 M 86.69 % 142.482 M -47.03 % 269.000 M -6.60 % 288.000 M -11.38 % 325.000 M 3 150.00 % 10.000 M
Intangible assets 35.508 M -7.36 % 38.331 M 6.48 % 36.000 M 0.52 % 35.814 M 0.76 % 35.543 M 1.09 % 35.159 M 6.65 % 32.966 M -1.79 % 33.566 M 2.56 % 32.728 M -1.14 % 33.105 M 50.48 % 22.000 M 0.000
GoodWill 50.879 M -5.56 % 53.872 M -3.80 % 56.000 M -5.08 % 59.000 M -4.84 % 62.000 M -5.84 % 65.844 M -4.35 % 68.837 M -4.17 % 71.830 M -4.00 % 74.823 M -3.85 % 77.816 M -12.57 % 89.000 M -4.11 % 92.810 M
Goodwill and intangible assets 86.387 M -6.31 % 92.203 M 0.22 % 92.000 M -3.16 % 95.000 M -3.06 % 98.000 M -2.97 % 101.003 M -0.79 % 101.803 M -3.41 % 105.396 M -2.00 % 107.551 M -3.04 % 110.921 M -0.07 % 111.000 M 19.60 % 92.810 M
Property plant equipment net 3.951 B -0.53 % 3.972 B 18.15 % 3.362 B -0.53 % 3.380 B -0.53 % 3.398 B -0.11 % 3.402 B 28.21 % 2.653 B -0.51 % 2.667 B -0.58 % 2.683 B 0.37 % 2.673 B 0.00 % 2.673 B -0.39 % 2.683 B
Total non current assets 4.424 B -1.24 % 4.480 B 18.08 % 3.794 B -1.17 % 3.839 B 0.37 % 3.825 B -0.73 % 3.853 B 27.52 % 3.021 B -1.54 % 3.069 B 0.29 % 3.060 B -0.41 % 3.073 B -1.20 % 3.110 B -1.07 % 3.144 B
Other current assets 22.527 M 6.22 % 21.208 M -15.17 % 25.000 M -87.68 % 203.000 M 822.73 % 22.000 M 47.64 % 14.901 M -54.07 % 32.440 M 95.28 % 16.612 M -21.95 % 21.284 M 51.89 % 14.013 M -64.63 % 39.618 M 193.84 % 13.483 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 154.000 K -48.15 % 297.000 K 0.000 -100.00 % 710.000 K -7.19 % 765.000 K 0.000 0.000
cash and cash equivalents 2.825 B 9.52 % 2.580 B -11.71 % 2.922 B 7.51 % 2.718 B 2.99 % 2.639 B 11.22 % 2.373 B -22.58 % 3.065 B 15.40 % 2.656 B -21.29 % 3.374 B 0.60 % 3.354 B 4 590.62 % -74.686 M -102.29 % 3.261 B
Cash and short term investments 2.825 B 9.52 % 2.580 B -11.71 % 2.922 B 7.51 % 2.718 B 2.99 % 2.639 B 11.22 % 2.373 B -22.58 % 3.065 B 15.40 % 2.656 B -21.29 % 3.374 B 0.60 % 3.354 B 4 590.62 % -74.686 M -102.29 % 3.261 B
Total current assets 3.410 B 9.18 % 3.124 B -10.45 % 3.488 B -5.27 % 3.682 B 16.52 % 3.160 B 8.58 % 2.910 B -18.13 % 3.555 B -2.72 % 3.654 B -6.54 % 3.910 B 1.59 % 3.849 B 5 253.53 % -74.686 M -101.87 % 3.995 B
Inventory 29.393 M 48.13 % 19.843 M -26.51 % 27.000 M -15.63 % 32.000 M 77.78 % 18.000 M 86.32 % 9.661 M -21.77 % 12.350 M -54.42 % 27.093 M 6.93 % 25.337 M 86.48 % 13.587 M -20.08 % 17.000 M -44.23 % 30.480 M
Net receivables 533.174 M 6.03 % 502.837 M -2.17 % 514.000 M -29.49 % 729.000 M 51.56 % 481.000 M -6.23 % 512.932 M 15.15 % 445.435 M -53.36 % 955.148 M 95.15 % 489.449 M 4.69 % 467.500 M -10.07 % 519.826 M -24.67 % 690.032 M
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -350.000 M -31.58 % -266.000 M -369.80 % 98.590 M 136.65 % -269.000 M 6.60 % -288.000 M 0.000 -100.00 % 173.894 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K -66.67 % 3.000 K 200.00 % 1.000 K -50.00 % 2.000 K -100.00 % 3.996 B 0.000
Account payables 50.677 M -17.96 % 61.768 M 53.13 % 40.337 M -53.39 % 86.535 M 65.43 % 52.309 M -14.62 % 61.266 M 53.94 % 39.799 M -62.50 % 106.140 M 248.00 % 30.500 M -2.23 % 31.196 M -34.56 % 47.671 M -52.95 % 101.323 M
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 240.215 M 85.99 % 129.152 M -48.95 % 252.981 M 2 214.77 % 10.929 M -93.92 % 179.658 M 36.66 % 131.462 M -39.64 % 217.805 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 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 7.000 K 0.000
Other total stockholders equity -1.231 B 0.00 % -1.231 B -0.01 % -1.231 B 0.01 % -1.231 B 0.05 % -1.232 B -0.05 % -1.231 B 0.00 % -1.231 B 0.00 % -1.231 B -208.04 % -399.644 M 0.00 % -399.644 M 0.00 % -399.658 M 0.00 % -399.644 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.900 M 0.000 0.000 0.000 -100.00 % 5.584 M
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 7.835 B 3.04 % 7.604 B 4.42 % 7.282 B -3.18 % 7.521 B 7.67 % 6.985 B 3.28 % 6.763 B 2.84 % 6.576 B -2.18 % 6.723 B -3.54 % 6.970 B 0.70 % 6.922 B -1.56 % 7.031 B -1.50 % 7.138 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 -174.000 M 30.12 % -249.000 M 17.55 % -302.000 M 15.88 % -359.000 M -103.98 % -176.000 M -10.69 % -159.000 M 50.00 % -318.000 M -2.91 % -309.000 M -120.71 % -140.000 M 30.35 % -201.000 M 35.99 % -314.000 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
2024
2023
2022
2021
2020
2019