4247.T

POVAL KOGYO Co., Ltd. 4247.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 3.378 B -5.90 % 3.590 B 0.66 % 3.566 B 2.62 % 3.475 B 6.85 % 3.252 B -6.14 % 3.465 B
Net income 80.502 M -56.64 % 185.677 M -27.51 % 256.158 M -8.46 % 279.844 M 32.15 % 211.758 M -41.18 % 360.000 M
Income before tax 142.528 M -51.80 % 295.712 M -24.39 % 391.083 M 0.91 % 387.544 M 15.75 % 334.824 M -34.99 % 515.000 M
Income before tax ratio 0.04 -48.78 % 0.08 -24.88 % 0.11 -1.67 % 0.11 8.33 % 0.10 -30.74 % 0.15
EBITDA 287.090 M -32.08 % 422.714 M -21.28 % 536.965 M 4.65 % 513.109 M 11.59 % 459.835 M -20.17 % 576.000 M
Net income ratio 0.02 -53.93 % 0.05 -27.99 % 0.07 -10.81 % 0.08 23.68 % 0.07 -37.33 % 0.10
Ratio EBITDA 0.08 -27.83 % 0.12 -21.79 % 0.15 1.97 % 0.15 4.44 % 0.14 -14.95 % 0.17
Gross profit ratio 0.35 -0.17 % 0.35 -3.90 % 0.37 -1.04 % 0.37 -0.88 % 0.37 -7.95 % 0.41
Weighted average shs out dil 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M
Weighted average shs out 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M
EPS diluted 30.56 -56.48 % 70.22 -27.78 % 97.23 -8.46 % 106.22 32.15 % 80.38 -41.17 % 136.64
Earnings per share 30.56 -56.48 % 70.22 -27.78 % 97.23 -8.46 % 106.22 32.15 % 80.38 -41.17 % 136.64
Gross profit 1.186 B -6.06 % 1.263 B -3.27 % 1.306 B 1.56 % 1.286 B 5.91 % 1.214 B -13.60 % 1.405 B
Income tax expense 72.970 M -33.65 % 109.980 M -18.06 % 134.215 M 23.60 % 108.591 M -9.89 % 120.514 M -22.25 % 155.000 M
Cost of revenue 2.192 B -5.81 % 2.327 B 2.93 % 2.261 B 3.25 % 2.189 B 7.40 % 2.039 B -1.04 % 2.060 B
General and administrative expenses 75.000 M -1.32 % 76.000 M 0.00 % 76.000 M 5.56 % 72.000 M -5.26 % 76.000 M -6.17 % 81.000 M
Selling and marketing expenses 872.000 M 0.35 % 869.000 M 0.93 % 861.000 M 2.14 % 843.000 M 3.44 % 815.000 M -6.86 % 875.000 M
Other expenses -21.000 M 4.30 % -21.943 M -1.42 % -21.636 M -10.33 % -19.610 M 5.86 % -20.831 M 71.46 % -73.000 M
Operating expenses 947.775 M 0.29 % 945.057 M 0.82 % 937.359 M 2.40 % 915.390 M 2.73 % 891.037 M -1.98 % 909.000 M
Cost and expenses 3.139 B -4.05 % 3.272 B 2.31 % 3.198 B 3.00 % 3.105 B 5.98 % 2.930 B -1.33 % 2.969 B
Research and development expenses 21.000 M -4.55 % 22.000 M 0.02 % 21.995 M 9.98 % 20.000 M -4.16 % 20.868 M -19.74 % 26.000 M
Selling general and administrative expenses 947.775 M 0.29 % 945.000 M 0.85 % 937.000 M 2.40 % 915.000 M 2.69 % 891.000 M -6.80 % 956.000 M
Interest income 380.000 K -7.77 % 412.000 K 13.50 % 363.000 K 39.62 % 260.000 K 4.00 % 250.000 K -53.96 % 543.000 K
Interest expense 533.000 K 398.13 % 107.000 K 64.62 % 65.000 K 4.84 % 62.000 K -24.39 % 82.000 K -53.41 % 176.000 K
Depreciation and amortization 144.030 M 13.51 % 126.893 M -12.98 % 145.817 M 16.18 % 125.505 M 0.46 % 124.929 M -1.63 % 127.000 M
Operating income 238.594 M -24.93 % 317.829 M -13.69 % 368.259 M -0.53 % 370.236 M 14.67 % 322.857 M -28.09 % 449.000 M
Operating income ratio 0.07 -20.23 % 0.09 -14.26 % 0.10 -3.08 % 0.11 7.33 % 0.10 -23.39 % 0.13
Total other income expenses net -96.066 M -334.35 % -22.117 M -196.90 % 22.824 M 31.87 % 17.308 M 44.63 % 11.967 M -81.87 % 66.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -805.602 M 1.08 % -814.418 M 32.01 % -1.198 B 1.49 % -1.216 B -7.47 % -1.131 B 15.75 % -1.343 B
Total investments 699.240 M -5.36 % 738.819 M 3.33 % 715.000 M -6.17 % 762.000 M -4.02 % 793.948 M 43.57 % 553.000 M
Total debt 220.000 M 1 000.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M
Accumulated other comprehensive income loss 372.062 M 5.10 % 354.000 M 35.63 % 261.000 M 11.06 % 235.000 M 0.00 % 235.000 M 102.59 % 116.000 M
Retained earnings 4.879 B -0.37 % 4.898 B 1.86 % 4.808 B 3.41 % 4.650 B 4.45 % 4.451 B 3.09 % 4.318 B
Common stock 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.34 % 179.000 M
Total equity 5.718 B -0.16 % 5.727 B 3.31 % 5.543 B 3.47 % 5.357 B 3.86 % 5.158 B 5.21 % 4.903 B
Other non current liabilities 487.757 M 2.49 % 475.913 M 5.84 % 449.672 M 11.32 % 403.961 M 2.50 % 394.097 M 7.60 % 366.270 M
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 487.757 M 2.49 % 475.913 M 5.84 % 449.672 M 11.32 % 403.961 M 2.50 % 394.097 M -7.32 % 425.227 M
Other current liabilities 389.161 M 51.34 % 257.147 M 121.07 % 116.318 M -15.56 % 137.755 M 26.23 % 109.134 M -77.40 % 483.000 M
Deferred revenue 42.314 M 115.61 % 19.625 M -87.19 % 153.158 M -15.35 % 180.927 M 29.68 % 139.514 M 0.000
Short term debt 220.000 M 1 000.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M
Total current liabilities 946.955 M 40.39 % 674.518 M 2.18 % 660.111 M -12.70 % 756.168 M 11.94 % 675.488 M -22.09 % 867.000 M
Total liabilities 1.435 B 24.71 % 1.150 B 3.66 % 1.110 B -4.34 % 1.160 B 8.47 % 1.070 B 23.37 % 867.000 M
Other non current assets 15.236 M -1.98 % 15.543 M -29.21 % 21.956 M 9.73 % 20.010 M -22.22 % 25.727 M 163.01 % -40.830 M
Long term investments 699.240 M -5.36 % 738.819 M 3.61 % 713.072 M -6.40 % 761.831 M -4.05 % 793.948 M 43.57 % 553.000 M
Intangible assets 22.715 M 258.62 % 6.334 M -15.42 % 7.489 M 32.50 % 5.652 M 11.06 % 5.089 M -18.96 % 6.280 M
GoodWill 0.000 0.000 0.000 -100.00 % 5.103 M -73.40 % 19.181 M -44.48 % 34.550 M
Goodwill and intangible assets 22.715 M 258.62 % 6.334 M -15.42 % 7.489 M -30.37 % 10.755 M -55.69 % 24.270 M -40.56 % 40.830 M
Property plant equipment net 3.250 B 4.35 % 3.114 B 22.41 % 2.544 B 1.75 % 2.500 B 2.93 % 2.429 B 10.16 % 2.205 B
Total non current assets 4.139 B 3.54 % 3.997 B 17.13 % 3.413 B 0.09 % 3.409 B 1.49 % 3.359 B 9 623.17 % 34.550 M
Other current assets 52.801 M -30.48 % 75.953 M 95.63 % 38.824 M 1.21 % 38.360 M -32.77 % 57.058 M 97.13 % 28.944 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 302.000 K
cash and cash equivalents 1.026 B 22.91 % 834.418 M -31.48 % 1.218 B -1.47 % 1.236 B 7.34 % 1.151 B -15.52 % 1.363 B
Cash and short term investments 1.026 B 22.91 % 834.418 M -31.48 % 1.218 B -1.47 % 1.236 B 7.34 % 1.151 B -15.52 % 1.363 B
Total current assets 3.014 B 4.64 % 2.880 B -11.12 % 3.241 B 4.27 % 3.108 B 8.35 % 2.868 B -10.61 % 3.209 B
Inventory 1.097 B -2.92 % 1.131 B 2.01 % 1.108 B 14.89 % 964.667 M 1.52 % 950.262 M -3.33 % 983.000 M
Net receivables 838.058 M -0.15 % 839.303 M -4.15 % 875.634 M 0.77 % 868.951 M 22.44 % 709.671 M -14.91 % 834.056 M
Tax assets 151.817 M 24.23 % 122.211 M -2.83 % 125.767 M 7.96 % 116.499 M 34.93 % 86.341 M 103.17 % -2.723 B
Other assets 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K 0.00 % 2.000 K -100.00 % 2.893 B
Account payables 295.480 M -9.68 % 327.142 M 12.04 % 291.978 M -14.04 % 339.664 M -0.70 % 342.063 M 33.96 % 255.347 M
Tax payables 0.000 -100.00 % 50.604 M -35.66 % 78.657 M 1.07 % 77.822 M 20.14 % 64.777 M -40.38 % 108.653 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 11.597 M -44.38 % 20.852 M 5.36 % 19.792 M 6.73 % 18.544 M 3.87 % 17.853 M 19.02 % 15.000 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 0.000 0.000
Other total stockholders equity 275.149 M 0.00 % 275.147 M 0.00 % 275.147 M 0.00 % 275.147 M 0.00 % 275.147 M 0.05 % 275.000 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 87.923 M 0.000 -100.00 % 58.957 M
Other liabilities 0.000 -100.00 % 5.000 K 0.000 0.000 0.000 100.00 % -425.227 M
Total assets 7.153 B 4.00 % 6.877 B 3.37 % 6.653 B 2.08 % 6.517 B 4.65 % 6.228 B 1.48 % 6.137 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 175.221 M 41.82 % 123.552 M 168.48 % -180.430 M -82.45 % -98.895 M -258.16 % 62.528 M 229.09 % 19.000 M
Accounts receivables 9.752 M -77.32 % 43.000 M 2 721.52 % 1.524 M 101.16 % -131.000 M -496.97 % 33.000 M -70.80 % 113.000 M
Inventory 58.591 M 1 705.67 % -3.649 M 97.12 % -126.685 M -43 285.27 % -292.000 K -100.92 % 31.754 M 146.70 % -68.000 M
Accounts payables -33.999 M -202.76 % 33.085 M 166.72 % -49.588 M -1 067.88 % -4.246 M 0.000 100.00 % -29.471 M
Other working capital 140.877 M 175.60 % 51.116 M 999.77 % -5.681 M -115.50 % 36.660 M 1 738.80 % -2.237 M 0.000
Other non cash items 83.321 M 315.01 % 20.077 M 343.80 % -8.235 M -204.25 % 7.899 M 111.63 % -67.943 M -749.29 % -8.000 M
Net cash provided by operating activities 483.074 M 5.89 % 456.199 M 114.03 % 213.152 M -32.01 % 313.509 M -5.15 % 330.514 M -33.63 % 498.000 M
Investments in property plant and equipment -514.635 M 34.26 % -782.819 M -361.26 % -169.713 M -11.11 % -152.746 M 58.64 % -369.269 M -653.61 % -49.000 M
Acquisitions net 120.381 M 0.000 -100.00 % 1.956 M 427.22 % 371.000 K -6.55 % 397.000 K 101.07 % -37.095 M
Purchases of investments 0.000 0.000 0.000 0.000 100.00 % -93.860 M 0.000
Sales maturities of investments 6.376 M -60.57 % 16.172 M -31.41 % 23.577 M 20.54 % 19.559 M 1 130.13 % 1.590 M -98.05 % 81.656 M
Other investing activites 1.737 M 10.29 % 1.575 M 37.80 % 1.143 M 108.33 % -13.717 M -1 548.68 % -832.000 K -157.82 % 1.439 M
Net cash used for investing activites -386.141 M 49.53 % -765.072 M -434.88 % -143.037 M 2.39 % -146.533 M 68.28 % -461.974 M -15 299.13 % -3.000 M
Debt repayment 200.000 M 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 0.000 0.000 0.000 100.00 % -98.000 K -345.45 % -22.000 K
Dividends paid -98.796 M -2.43 % -96.449 M 0.63 % -97.063 M -18.84 % -81.674 M -3.34 % -79.038 M 20.00 % -98.794 M
Other financing activites -1.000 K 99.78 % -451.000 K 43.41 % -797.000 K 0.000 100.00 % -1.000 K -100.13 % 794.000 K
Net cash used provided by financing activities 101.203 M 204.44 % -96.900 M 0.98 % -97.860 M -19.82 % -81.674 M -3.21 % -79.137 M 19.25 % -98.000 M
Effect of forex changes on cash -6.952 M -131.12 % 22.336 M 132.13 % 9.622 M 1 361.07 % -763.000 K 40.94 % -1.292 M 78.47 % -6.000 M
Net change in cash 191.184 M 149.86 % -383.437 M -2 015.75 % -18.123 M -121.44 % 84.538 M 139.90 % -211.890 M 63.67 % -583.168 M
Cash at beginning of period 834.418 M -31.48 % 1.218 B -1.47 % 1.236 B 7.34 % 1.151 B -15.54 % 1.363 B 39.95 % 974.168 M
Cash at end of period 1.026 B 22.91 % 834.418 M -31.48 % 1.218 B -1.47 % 1.236 B 7.34 % 1.151 B 194.49 % 391.000 M
Operating cash flow 483.074 M 5.89 % 456.199 M 114.03 % 213.152 M -32.01 % 313.509 M -5.15 % 330.514 M -33.63 % 498.000 M
Capital expenditure -509.227 M 34.95 % -782.819 M -361.26 % -169.713 M -11.11 % -152.746 M 58.64 % -369.269 M -653.61 % -49.000 M
Free CashFlow -26.153 M 91.99 % -326.620 M -851.90 % 43.439 M -72.98 % 160.763 M 514.82 % -38.755 M -108.63 % 449.000 M
2025 2024 2023 2022 2021 2020
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 888.000 M 2.38 % 867.365 M -1.32 % 879.000 M 6.42 % 826.000 M 2.61 % 805.000 M -9.40 % 888.536 M 9.03 % 814.916 M -17.48 % 987.521 M 9.88 % 898.737 M -2.64 % 923.086 M 11.36 % 828.898 M -5.90 % 880.849 M
Net income 47.000 M 237.46 % -34.193 M -156.05 % 61.000 M 19.61 % 51.000 M 1 903.14 % 2.546 M -85.04 % 17.018 M -72.73 % 62.409 M -37.27 % 99.494 M 1 372.68 % 6.756 M -88.48 % 58.671 M -6.91 % 63.024 M 11.75 % 56.399 M
Income before tax 138.000 M 496.56 % -34.799 M -137.83 % 92.000 M 22.67 % 75.000 M 626.25 % 10.327 M -73.90 % 39.569 M -57.18 % 92.402 M -33.96 % 139.911 M 487.12 % 23.830 M -74.88 % 94.857 M -1.25 % 96.056 M 13.04 % 84.973 M
Income before tax ratio 0.16 487.35 % -0.04 -138.33 % 0.10 15.27 % 0.09 607.79 % 0.01 -71.19 % 0.04 -60.73 % 0.11 -19.97 % 0.14 434.34 % 0.03 -74.20 % 0.10 -11.32 % 0.12 20.13 % 0.10
EBITDA 133.000 M 1 909.97 % 6.617 M -94.92 % 130.366 M 21.22 % 107.549 M 152.71 % 42.558 M -45.55 % 78.155 M -36.63 % 123.334 M -11.95 % 140.065 M 169.32 % 52.006 M -45.65 % 95.695 M -24.65 % 126.995 M 8.10 % 117.478 M
Net income ratio 0.05 234.26 % -0.04 -156.81 % 0.07 12.40 % 0.06 1 852.21 % 0.00 -83.49 % 0.02 -74.99 % 0.08 -23.99 % 0.10 1 240.27 % 0.01 -88.17 % 0.06 -16.41 % 0.08 18.75 % 0.06
Ratio EBITDA 0.15 1 863.27 % 0.01 -94.86 % 0.15 13.91 % 0.13 146.29 % 0.05 -39.90 % 0.09 -41.88 % 0.15 6.71 % 0.14 145.11 % 0.06 -44.18 % 0.10 -32.34 % 0.15 14.88 % 0.13
Gross profit ratio 0.40 21.08 % 0.33 -8.94 % 0.36 -1.49 % 0.36 3.44 % 0.35 9.19 % 0.32 -13.85 % 0.38 -0.59 % 0.38 13.93 % 0.33 -11.92 % 0.38 1.81 % 0.37 6.44 % 0.35
Weighted average shs out dil 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M
Weighted average shs out 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M 0.00 % 2.635 M
EPS diluted 17.84 237.44 % -12.98 -156.07 % 23.15 19.58 % 19.36 1 895.88 % 0.97 -84.96 % 6.45 -72.59 % 23.53 -38.01 % 37.96 1 382.81 % 2.56 -88.57 % 22.39 -6.40 % 23.92 11.72 % 21.41
Earnings per share 17.84 237.44 % -12.98 -156.07 % 23.15 19.58 % 19.36 1 895.88 % 0.97 -84.96 % 6.45 -72.59 % 23.53 -38.01 % 37.96 1 382.81 % 2.56 -88.57 % 22.39 -6.40 % 23.92 11.72 % 21.41
Gross profit 352.000 M 23.96 % 283.954 M -10.14 % 316.000 M 4.83 % 301.435 M 6.14 % 284.000 M -1.07 % 287.085 M -6.07 % 305.627 M -17.97 % 372.568 M 25.19 % 297.607 M -14.24 % 347.036 M 13.37 % 306.097 M 0.17 % 305.592 M
Income tax expense 90.000 M 1 040.68 % 7.890 M -75.34 % 32.000 M 28.00 % 25.000 M 209.41 % 8.080 M -64.41 % 22.700 M -23.48 % 29.667 M -26.45 % 40.338 M 133.51 % 17.275 M -52.93 % 36.697 M 12.54 % 32.607 M 14.03 % 28.596 M
Cost of revenue 536.000 M -8.13 % 583.411 M 3.63 % 563.000 M 7.24 % 525.000 M 0.77 % 521.000 M -13.38 % 601.451 M 18.10 % 509.289 M -17.18 % 614.953 M 2.30 % 601.130 M 4.35 % 576.050 M 10.19 % 522.801 M -9.12 % 575.257 M
General and administrative expenses 0.000 -100.00 % 75.000 M 0.000 0.000 0.000 -100.00 % 76.000 M 0.000 0.000 0.000 -100.00 % 76.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 168.000 M 0.000 0.000 0.000 -100.00 % 155.000 M 0.000 0.000 0.000 -100.00 % 175.000 M 0.000 0.000
Other expenses 0.000 100.00 % -21.000 M 0.000 0.000 0.000 100.00 % -4.216 M 0.000 0.000 -100.00 % 900.000 K -9.18 % 991.000 K 0.000 0.000
Operating expenses 255.000 M 4.92 % 243.031 M 1.69 % 239.000 M 4.82 % 228.000 M -3.80 % 237.000 M 2.69 % 230.784 M -1.15 % 233.476 M -1.92 % 238.049 M -1.94 % 242.748 M -3.36 % 251.186 M 11.71 % 224.863 M -0.07 % 225.027 M
Cost and expenses 791.000 M -4.29 % 826.442 M 3.05 % 802.000 M 6.51 % 753.000 M -0.66 % 758.000 M -8.92 % 832.235 M 12.05 % 742.765 M -12.92 % 853.002 M 1.08 % 843.878 M 2.01 % 827.236 M 10.64 % 747.664 M -6.58 % 800.284 M
Research and development expenses 0.000 -100.00 % 21.000 M 0.000 0.000 0.000 -100.00 % 4.000 M -33.33 % 6.000 M -14.29 % 7.000 M 40.00 % 5.000 M -76.19 % 21.000 M 320.00 % 5.000 M -16.67 % 6.000 M
Selling general and administrative expenses 255.000 M 4.92 % 243.031 M 1.69 % 239.000 M 4.82 % 228.000 M -3.80 % 237.000 M 2.60 % 231.000 M 1.55 % 227.476 M -1.55 % 231.049 M -4.53 % 242.000 M -3.59 % 251.000 M 14.16 % 219.863 M 0.38 % 219.027 M
Interest income 30.000 K -83.15 % 178.000 K 334.15 % 41.000 K -67.20 % 125.000 K 247.22 % 36.000 K -69.75 % 119.000 K 95.08 % 61.000 K -65.34 % 176.000 K 214.29 % 56.000 K -65.00 % 160.000 K 158.06 % 62.000 K -37.37 % 99.000 K
Interest expense 434.000 K 4.08 % 417.000 K 504.35 % 69.000 K 155.56 % 27.000 K 35.00 % 20.000 K -67.74 % 62.000 K 77.14 % 35.000 K 0.000 -100.00 % 16.000 K 23.08 % 13.000 K -23.53 % 17.000 K -5.56 % 18.000 K
Depreciation and amortization 36.000 M -12.20 % 41.000 M 7.77 % 38.045 M 14.57 % 33.208 M 4.50 % 31.777 M -17.51 % 38.523 M 24.68 % 30.897 M 0.000 -100.00 % 1.004 M 743.59 % -156.000 K -100.50 % 30.922 M -4.82 % 32.487 M
Operating income 97.000 M 137.03 % 40.923 M -47.30 % 77.654 M 6.38 % 73.000 M 54.23 % 47.333 M -15.93 % 56.301 M -21.97 % 72.152 M -46.36 % 134.519 M 145.22 % 54.857 M -42.77 % 95.851 M 17.99 % 81.234 M 0.83 % 80.565 M
Operating income ratio 0.11 131.52 % 0.05 -46.59 % 0.09 -0.04 % 0.09 50.31 % 0.06 -7.20 % 0.06 -28.43 % 0.09 -35.00 % 0.14 123.17 % 0.06 -41.22 % 0.10 5.95 % 0.10 7.15 % 0.09
Total other income expenses net 41.000 M 154.15 % -75.722 M -604.81 % 15.000 M 650.00 % 2.000 M 0.000 100.00 % -16.732 M -182.62 % 20.251 M 275.57 % 5.392 M 117.38 % -31.027 M -3 021.43 % -994.000 K -106.71 % 14.822 M 236.25 % 4.408 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 -536.000 M 33.47 % -805.602 M -126.29 % -356.000 M 52.72 % -753.000 M -3.86 % -725.000 M 10.98 % -814.418 M 21.68 % -1.040 B 5.44 % -1.100 B -13.46 % -969.142 M 19.09 % -1.198 B 8.28 % -1.306 B -2.18 % -1.278 B
Total investments 824.000 M 17.84 % 699.240 M -17.15 % 844.000 M -1.97 % 861.000 M 0.23 % 859.000 M 16.27 % 738.819 M 4.71 % 705.600 M -1.70 % 717.831 M 1.05 % 710.354 M 2.49 % 693.072 M -20.61 % 873.000 M 24.03 % 703.868 M
Total debt 220.000 M 0.00 % 220.000 M 0.00 % 220.000 M 1 000.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M
Accumulated other comprehensive income loss 339.000 M -8.89 % 372.062 M 7.46 % 346.244 M -6.89 % 371.884 M 3.80 % 358.274 M 1.21 % 354.000 M 4.73 % 338.000 M 0.00 % 338.000 M 10.10 % 307.000 M 17.62 % 261.000 M -10.00 % 290.000 M 3.16 % 281.111 M
Retained earnings 4.877 B -0.05 % 4.879 B -0.68 % 4.913 B 0.22 % 4.902 B 1.05 % 4.851 B -0.96 % 4.898 B 0.35 % 4.881 B 0.28 % 4.867 B 2.09 % 4.768 B -0.85 % 4.808 B 1.25 % 4.749 B 0.32 % 4.734 B
Common stock 179.000 M -0.34 % 179.605 M 0.00 % 179.605 M 0.34 % 179.000 M -0.34 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.00 % 179.605 M 0.34 % 179.000 M -0.34 % 179.605 M
Total equity 5.681 B -0.65 % 5.718 B -0.25 % 5.732 B -0.30 % 5.749 B 1.14 % 5.684 B -0.75 % 5.727 B 0.58 % 5.694 B 0.23 % 5.681 B 2.38 % 5.549 B 0.10 % 5.543 B 0.51 % 5.515 B 0.43 % 5.492 B
Other non current liabilities 275.000 M -43.62 % 487.757 M -0.05 % 488.000 M -2.01 % 498.000 M 3.32 % 482.000 M 1.28 % 475.918 M 2.34 % 465.036 M 1.43 % 458.483 M 0.49 % 456.269 M 1.47 % 449.672 M 7.15 % 419.655 M 0.30 % 418.389 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 275.000 M -43.62 % 487.757 M -0.05 % 488.000 M -1.63 % 496.079 M 2.92 % 482.000 M 1.28 % 475.918 M 2.34 % 465.036 M 1.43 % 458.483 M 0.49 % 456.269 M 1.47 % 449.672 M 7.15 % 419.655 M 0.30 % 418.389 M
Other current liabilities 424.000 M 8.95 % 389.161 M 13.46 % 343.000 M 3.31 % 332.000 M -29.59 % 471.516 M 246.42 % 136.110 M -33.06 % 203.340 M 52.61 % 133.243 M -59.56 % 329.455 M 22.62 % 268.689 M -12.19 % 306.000 M 16.83 % 261.920 M
Deferred revenue 0.000 -100.00 % 42.314 M 0.000 0.000 0.000 -100.00 % 140.662 M 85.01 % 76.029 M -47.11 % 143.739 M 8.22 % 132.826 M -13.28 % 153.158 M 0.000 -100.00 % 71.904 M
Short term debt 220.000 M 0.00 % 220.000 M 0.00 % 220.000 M 1 000.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M 0.00 % 20.000 M
Total current liabilities 897.000 M -5.28 % 946.955 M 19.57 % 792.000 M 32.44 % 598.000 M -24.69 % 794.000 M 17.71 % 674.518 M -1.49 % 684.726 M 3.31 % 662.764 M -2.14 % 677.285 M 2.60 % 660.111 M -9.57 % 730.000 M 3.42 % 705.827 M
Total liabilities 1.172 B -18.31 % 1.435 B 12.09 % 1.280 B 16.96 % 1.094 B -14.23 % 1.276 B 10.91 % 1.150 B 0.06 % 1.150 B 2.54 % 1.121 B -1.09 % 1.134 B 2.14 % 1.110 B 52.03 % 730.000 M -35.07 % 1.124 B
Other non current assets 1.000 M -93.44 % 15.236 M 970.70 % 1.423 M 21.83 % 1.168 M 317.14 % 280.000 K -98.12 % 14.904 M -98.54 % 1.019 B 16.67 % 873.645 M 0.08 % 872.905 M 3 875.70 % 21.956 M 405.07 % -7.197 M -104.23 % 170.284 M
Long term investments 824.000 M 17.84 % 699.240 M -17.15 % 844.000 M -1.97 % 861.000 M 0.23 % 859.000 M 16.17 % 739.456 M 4.80 % 705.600 M -19.18 % 873.000 M 0.11 % 872.000 M 22.29 % 713.072 M -18.32 % 873.000 M 24.03 % 703.868 M
Intangible assets 25.000 M 10.06 % 22.715 M 26.19 % 18.000 M -5.26 % 19.000 M 5.56 % 18.000 M 184.18 % 6.334 M 5.57 % 6.000 M -14.29 % 7.000 M 0.00 % 7.000 M -6.53 % 7.489 M 4.06 % 7.197 M 2.81 % 7.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 773.000 K 5 421.43 % 14.000 K -91.62 % 167.000 K 0.000 0.000 0.000
Goodwill and intangible assets 25.000 M 10.06 % 22.715 M 26.19 % 18.000 M -5.26 % 19.000 M 5.56 % 18.000 M 184.18 % 6.334 M -6.48 % 6.773 M -3.44 % 7.014 M -2.13 % 7.167 M -4.30 % 7.489 M 4.06 % 7.197 M 2.81 % 7.000 M
Property plant equipment net 3.232 B -0.54 % 3.250 B -6.07 % 3.460 B 7.35 % 3.223 B -0.37 % 3.235 B 3.87 % 3.114 B 10.48 % 2.819 B 4.07 % 2.709 B 0.48 % 2.696 B 5.95 % 2.544 B 0.76 % 2.525 B -0.65 % 2.541 B
Total non current assets 4.082 B -1.37 % 4.139 B -4.26 % 4.323 B 5.34 % 4.104 B -0.19 % 4.112 B 2.87 % 3.997 B 8.37 % 3.689 B 2.77 % 3.589 B 0.38 % 3.576 B 4.78 % 3.413 B 47 315.73 % 7.197 M -99.79 % 3.423 B
Other current assets 55.000 M 4.16 % 52.801 M 88.58 % 28.000 M -26.32 % 38.000 M -66.67 % 114.000 M 50.09 % 75.953 M 193.24 % 25.901 M -27.36 % 35.655 M -33.09 % 53.286 M 37.25 % 38.824 M -20.94 % 49.106 M 0.45 % 48.884 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -161.646 M -708.23 % -20.000 M 0.000 0.000
cash and cash equivalents 756.000 M -26.29 % 1.026 B 78.06 % 576.000 M -25.49 % 773.000 M 3.76 % 745.000 M -10.72 % 834.418 M -21.27 % 1.060 B -5.34 % 1.120 B 13.19 % 989.142 M -18.78 % 1.218 B -8.16 % 1.326 B 2.15 % 1.298 B
Cash and short term investments 756.000 M -26.29 % 1.026 B 78.06 % 576.000 M -25.49 % 773.000 M 3.76 % 745.000 M -10.72 % 834.418 M -21.27 % 1.060 B -5.34 % 1.120 B 13.19 % 989.142 M -18.78 % 1.218 B -8.16 % 1.326 B 2.15 % 1.298 B
Total current assets 2.771 B -8.06 % 3.014 B 12.08 % 2.689 B -1.90 % 2.741 B -3.76 % 2.848 B -1.12 % 2.880 B -8.72 % 3.155 B -1.79 % 3.213 B 3.42 % 3.107 B -4.13 % 3.241 B -0.57 % 3.259 B 2.08 % 3.193 B
Inventory 1.082 B -1.41 % 1.097 B -0.86 % 1.107 B -1.34 % 1.122 B -1.32 % 1.137 B 0.57 % 1.131 B -1.07 % 1.143 B 6.87 % 1.069 B -2.87 % 1.101 B -0.68 % 1.108 B 0.30 % 1.105 B 6.23 % 1.040 B
Net receivables 878.000 M 4.77 % 838.058 M -14.31 % 978.000 M 21.04 % 808.000 M -5.16 % 852.000 M 1.51 % 839.303 M -9.46 % 926.959 M -6.23 % 988.568 M 2.61 % 963.435 M 10.03 % 875.634 M 12.42 % 778.894 M -3.30 % 805.510 M
Tax assets 0.000 -100.00 % 151.817 M 0.000 0.000 0.000 -100.00 % 122.211 M 114.18 % -862.000 M 1.26 % -873.000 M -0.11 % -872.000 M -793.35 % 125.767 M 103.71 % -3.391 B -569 982.86 % 595.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K -50.00 % 2.000 K -100.00 % 3.400 B 0.000
Account payables 253.000 M -14.38 % 295.480 M 29.03 % 229.000 M -6.91 % 246.000 M -15.75 % 292.000 M -10.74 % 327.142 M -9.11 % 359.922 M 18.17 % 304.572 M -0.19 % 305.162 M 4.52 % 291.978 M -19.84 % 364.229 M 3.47 % 352.003 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 10.484 M -79.28 % 50.604 M 98.95 % 25.435 M -58.45 % 61.210 M 170.03 % 22.668 M -71.18 % 78.657 M 97.77 % 39.771 M -44.69 % 71.904 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 11.000 M -5.15 % 11.597 M -35.57 % 18.000 M -14.29 % 21.000 M 5.00 % 20.000 M -4.09 % 20.852 M -2.34 % 21.352 M 3.97 % 20.536 M 2.91 % 19.955 M 0.82 % 19.792 M -10.04 % 22.000 M 0.94 % 21.795 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 274.814 M -0.12 % 275.149 M 0.00 % 275.149 M 0.00 % 275.147 M 0.00 % 275.147 M 0.00 % 275.147 M 0.00 % 275.147 M 0.00 % 275.150 M -52.70 % 581.657 M 8.59 % 535.657 M 94.78 % 275.000 M -0.05 % 275.150 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 % -419.655 M 0.000
Total assets 6.853 B -4.19 % 7.153 B 2.01 % 7.012 B 2.44 % 6.845 B -1.65 % 6.960 B 1.20 % 6.877 B 0.49 % 6.844 B 0.61 % 6.802 B 1.79 % 6.682 B 0.44 % 6.653 B -0.19 % 6.666 B 0.76 % 6.616 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 -47.000 M -238.24 % 34.000 M 155.74 % -61.000 M -19.61 % -51.000 M -2 450.00 % -2.000 M 88.24 % -17.000 M 72.58 % -62.000 M 38.00 % -100.000 M -1 566.67 % -6.000 M 89.83 % -59.000 M 6.35 % -63.000 M -12.50 % -56.000 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