4596.T

Kubota Pharmaceutical Holdings Co., Ltd. 4596.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 27.189 M -31.83 % 39.887 M 383.24 % 8.254 M 0.000 -100.00 % 37.786 M 0.000
Net income -1.333 B 10.52 % -1.490 B 26.11 % -2.016 B 22.95 % -2.616 B -7.34 % -2.437 B 20.49 % -3.066 B
Income before tax -1.333 B 10.52 % -1.490 B 26.11 % -2.016 B 22.95 % -2.616 B -7.34 % -2.437 B 21.51 % -3.105 B
Income before tax ratio -49.02 -31.27 % -37.35 84.71 % -244.23 0.00 100.00 % -64.51 0.00
EBITDA -1.223 B 12.20 % -1.393 B 28.39 % -1.945 B 23.38 % -2.539 B -6.88 % -2.376 B 21.71 % -3.034 B
Net income ratio -49.02 -31.27 % -37.35 84.71 % -244.23 0.00 100.00 % -64.51 0.00
Ratio EBITDA -44.98 -28.80 % -34.93 85.18 % -235.69 0.00 100.00 % -62.87 0.00
Gross profit ratio -19.19 -1 196.45 % -1.48 78.39 % -6.85 0.00 -100.00 % 1.00 0.00
Weighted average shs out dil 56.357 M 1.37 % 55.594 M 12.84 % 49.266 M 8.19 % 45.536 M 6.30 % 42.836 M 0.00 % 42.836 M
Weighted average shs out 56.357 M 1.37 % 55.594 M 12.84 % 49.266 M 8.19 % 45.536 M 6.30 % 42.836 M 0.00 % 42.836 M
EPS diluted -23.65 11.72 % -26.79 34.53 % -40.92 28.79 % -57.46 -0.98 % -56.90 20.50 % -71.57
Earnings per share -23.65 11.72 % -26.79 34.53 % -40.92 28.79 % -57.46 -0.98 % -56.90 20.50 % -71.57
Gross profit -521.803 M -783.72 % -59.046 M -4.43 % -56.541 M 4.55 % -59.238 M -256.77 % 37.786 M 182.23 % -45.949 M
Income tax expense 0.000 0.000 0.000 0.000 0.000 100.00 % -39.673 M
Cost of revenue 548.992 M 454.91 % 98.933 M 1 599.59 % 5.821 M -90.17 % 59.238 M 0.000 -100.00 % 45.949 M
General and administrative expenses 710.515 M 12.27 % 632.836 M 5.25 % 601.293 M -0.43 % 603.905 M -0.39 % 606.272 M 13.94 % 532.076 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -487.459 M -458.22 % -87.324 M -48.07 % -58.974 M 1.50 % -59.874 M -4.53 % -57.279 M 0.000
Operating expenses 766.891 M -42.53 % 1.334 B -35.07 % 2.055 B -20.49 % 2.585 B 2.49 % 2.522 B -23.31 % 3.288 B
Cost and expenses 1.316 B -8.20 % 1.433 B -32.35 % 2.119 B -19.86 % 2.644 B 4.84 % 2.522 B -23.31 % 3.288 B
Research and development expenses 543.835 M -31.05 % 788.789 M -47.86 % 1.513 B -25.86 % 2.041 B 3.44 % 1.973 B -28.43 % 2.756 B
Selling general and administrative expenses 710.515 M 12.25 % 633.000 M 5.27 % 601.293 M -0.43 % 603.905 M -0.39 % 606.272 M 13.94 % 532.076 M
Interest income 5.727 M -58.82 % 13.907 M -24.68 % 18.463 M 64.26 % 11.240 M -83.42 % 67.795 M -68.92 % 218.119 M
Interest expense 7.402 M -21.04 % 9.374 M -18.93 % 11.563 M -36.36 % 18.168 M 10.77 % 16.402 M -33.91 % 24.816 M
Depreciation and amortization 65.646 M -24.68 % 87.160 M 47.79 % 58.974 M -0.45 % 59.238 M 30.54 % 45.380 M -1.24 % 45.949 M
Operating income -1.232 B 11.57 % -1.394 B 34.01 % -2.112 B 20.15 % -2.645 B -6.46 % -2.484 B 24.46 % -3.288 B
Operating income ratio -45.32 -29.73 % -34.94 86.34 % -255.84 0.00 100.00 % -65.74 0.00
Total other income expenses net -100.534 M -4.62 % -96.091 M -200.09 % 96.000 M 242.86 % 28.000 M -39.94 % 46.620 M -74.55 % 183.164 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -1.444 B 45.00 % -2.625 B 29.17 % -3.706 B -7.28 % -3.454 B -73.75 % -1.988 B 46.86 % -3.741 B
Total investments 10.000 M -41.18 % 17.000 M -50.00 % 34.000 M -92.25 % 438.582 M 1 878.54 % 22.167 M -95.46 % 487.741 M
Total debt 11.040 M -92.23 % 142.000 M -4.05 % 148.000 M -25.63 % 199.000 M -63.53 % 545.592 M 20.95 % 451.089 M
Accumulated other comprehensive income loss -1.455 B 0.49 % -1.462 B 0.09 % -1.463 B 16.22 % -1.747 B 18.02 % -2.131 B -17.38 % -1.815 B
Retained earnings -25.057 B 2.39 % -25.670 B -6.16 % -24.181 B -9.10 % -22.165 B -13.38 % -19.548 B -14.24 % -17.111 B
Common stock 33.964 M -98.41 % 2.141 B 3.60 % 2.067 B 57.90 % 1.309 B 13.95 % 1.149 B 36.32 % 842.595 M
Total equity 1.390 B -47.50 % 2.647 B -32.98 % 3.950 B -4.90 % 4.153 B -30.70 % 5.993 B -25.80 % 8.077 B
Other non current liabilities 0.000 0.000 100.00 % -109.393 M 0.000 0.000 0.000
Long term debt 889.000 K -98.98 % 87.000 M -60.24 % 218.786 M 59.36 % 137.290 M -23.56 % 179.611 M 27.97 % 140.354 M
Total non current liabilities 889.000 K -98.98 % 87.000 M -20.47 % 109.393 M -20.32 % 137.290 M -28.57 % 192.206 M 21.60 % 158.069 M
Other current liabilities 112.967 M -41.10 % 191.794 M 17.45 % 163.302 M 133.16 % 70.039 M -2.80 % 72.058 M 90.64 % 37.798 M
Deferred revenue 0.000 0.000 -100.00 % 76.247 M 551.85 % 11.697 M 0.000 -100.00 % 65.196 M
Short term debt 10.151 M -81.94 % 56.206 M -28.26 % 78.350 M -79.68 % 385.532 M 5.34 % 365.981 M 17.78 % 310.735 M
Total current liabilities 151.263 M -46.36 % 282.000 M -21.85 % 360.827 M -33.47 % 542.353 M 7.05 % 506.651 M 0.24 % 505.440 M
Total liabilities 152.152 M -58.77 % 369.000 M -21.53 % 470.220 M -30.81 % 679.643 M -2.75 % 698.857 M 5.33 % 663.509 M
Other non current assets 614.000 K -38.60 % 1.000 M 1 308.45 % 71.000 K -91.79 % 865.000 K -99.98 % 3.815 B 0.39 % 3.800 B
Long term investments 10.000 M -41.18 % 17.000 M -50.00 % 34.000 M 142.86 % 14.000 M 100.37 % -3.761 B -14.29 % -3.291 B
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 -100.00 % 129.000 M -36.72 % 203.849 M 5.94 % 192.427 M -12.62 % 220.228 M 314.15 % 53.176 M
Total non current assets 10.614 M -92.78 % 147.000 M -38.21 % 237.920 M 14.78 % 207.292 M -24.60 % 274.913 M -51.18 % 563.143 M
Other current assets 61.312 M -3.00 % 63.207 M -47.44 % 120.254 M -81.45 % 648.272 M -83.31 % 3.884 B 1 777.82 % 206.837 M
Short term investments 0.000 0.000 0.000 -100.00 % 438.582 M -88.41 % 3.783 B 0.12 % 3.778 B
cash and cash equivalents 1.455 B -47.42 % 2.767 B -31.66 % 4.049 B 1.80 % 3.977 B 56.97 % 2.534 B -39.56 % 4.192 B
Cash and short term investments 1.455 B -47.42 % 2.767 B -31.66 % 4.049 B 1.81 % 3.977 B 57.01 % 2.533 B -68.22 % 7.971 B
Total current assets 1.531 B -46.63 % 2.869 B -31.39 % 4.182 B -9.59 % 4.625 B -27.92 % 6.417 B -21.53 % 8.177 B
Inventory 10.073 M -72.02 % 36.000 M 384.33 % 7.433 M 19 660.53 % -38.000 K 99.40 % -6.306 M 66.12 % -18.611 M
Net receivables 5.000 M 79.02 % 2.793 M -46.07 % 5.179 M 13 528.95 % 38.000 K -99.40 % 6.306 M -66.12 % 18.611 M
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 28.145 M -17.22 % 34.000 M -20.80 % 42.928 M -42.83 % 75.085 M 9.43 % 68.612 M -25.19 % 91.711 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 -100.00 % 12.595 M -28.90 % 17.715 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 11.040 M -92.23 % 142.000 M -4.42 % 148.568 M -25.57 % 199.602 M -37.51 % 319.395 M 17.22 % 272.479 M
Preferred stock 0.000 0.000 -100.00 % 1.463 B -16.22 % 1.747 B -18.02 % 2.131 B 17.38 % 1.815 B
Other total stockholders equity 27.867 B 0.83 % 27.638 B 6.04 % 26.063 B 4.22 % 25.009 B 2.53 % 24.393 B -6.76 % 26.161 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 100.00 % -17.715 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.542 B -48.88 % 3.016 B -31.76 % 4.420 B -8.54 % 4.833 B -27.79 % 6.692 B -23.44 % 8.741 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 28.330 M 0.000 -100.00 % 29.765 M -60.64 % 75.614 M 0.000 100.00 % -8.231 M
Change in working capital -53.614 M 27.13 % -73.579 M 46.46 % -137.434 M -493.67 % -23.150 M -115.91 % 145.497 M 232.64 % -109.696 M
Accounts receivables -2.653 M -268.77 % 1.572 M 145.75 % -3.436 M 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -10.022 M 13.99 % -11.652 M 71.42 % -40.764 M -2 221.41 % -1.756 M 91.11 % -19.750 M -126.19 % 75.398 M
Other working capital -50.961 M 19.75 % -63.499 M 31.89 % -93.234 M -335.80 % -21.394 M -112.95 % 165.247 M 189.28 % -185.094 M
Other non cash items 93.283 M -33.85 % 141.021 M 738.28 % -22.094 M -150.10 % -8.834 M -309.55 % -2.157 M 99.23 % -280.903 M
Net cash provided by operating activities -1.199 B 10.17 % -1.335 B 36.02 % -2.087 B 16.98 % -2.514 B -11.78 % -2.249 B 34.22 % -3.418 B
Investments in property plant and equipment -49.735 M 24.64 % -66.000 M -13.84 % -57.976 M -569.01 % -8.666 M 35.41 % -13.417 M 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 -100.00 % 8.246 M
Purchases of investments 0.000 0.000 100.00 % -581.342 M -47.41 % -394.378 M 90.72 % -4.250 B 17.14 % -5.128 B
Sales maturities of investments 0.000 0.000 -100.00 % 1.103 B -71.09 % 3.813 B -13.42 % 4.404 B -53.13 % 9.397 B
Other investing activites 6.678 M -68.20 % 21.000 M -49.95 % 41.957 M -72.50 % 152.585 M -23.36 % 199.099 M -37.25 % 317.290 M
Net cash used for investing activites -43.057 M 4.32 % -45.000 M -108.91 % 505.159 M -85.82 % 3.563 B 946.60 % 340.394 M -92.59 % 4.594 B
Debt repayment -137.186 M 0.000 0.000 0.000 0.000 0.000
Common stock issued 48.913 M -67.03 % 148.368 M -90.21 % 1.515 B 373.56 % 319.898 M -46.43 % 597.202 M -9.75 % 661.701 M
Common stock repurchased 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
Other financing activites 0.000 100.00 % -51.787 M 23.97 % -68.116 M 54.12 % -148.474 M -3.52 % -143.423 M 27.85 % -198.798 M
Net cash used provided by financing activities -88.273 M -191.40 % 96.581 M -93.32 % 1.447 B 743.98 % 171.424 M -62.22 % 453.779 M -1.97 % 462.903 M
Effect of forex changes on cash 17.806 M 493.53 % 3.000 M -98.55 % 206.406 M -7.49 % 223.106 M 209.34 % -204.050 M -564.87 % -30.690 M
Net change in cash -1.313 B -2.45 % -1.281 B -1 888.14 % 71.657 M -95.04 % 1.444 B 187.03 % -1.659 B -203.18 % 1.607 B
Cash at beginning of period 2.768 B -31.65 % 4.049 B 1.80 % 3.977 B 56.97 % 2.534 B -39.56 % 4.192 B 62.19 % 2.585 B
Cash at end of period 1.455 B -47.43 % 2.768 B -31.65 % 4.049 B 1.80 % 3.977 B 56.97 % 2.534 B -39.56 % 4.192 B
Operating cash flow -1.195 B 10.48 % -1.335 B 36.02 % -2.087 B 16.98 % -2.514 B -11.78 % -2.249 B 34.22 % -3.418 B
Capital expenditure -49.735 M 24.97 % -66.287 M -14.34 % -57.976 M -569.01 % -8.666 M 35.41 % -13.417 M 0.000
Free CashFlow -1.245 B 11.15 % -1.401 B 34.68 % -2.145 B 14.97 % -2.522 B -11.50 % -2.262 B 33.83 % -3.418 B
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 5.532 M -23.64 % 7.245 M -27.77 % 10.030 M 36.02 % 7.374 M 55.27 % 4.749 M -5.70 % 5.036 M -45.97 % 9.320 M -30.11 % 13.335 M 10.64 % 12.053 M 132.73 % 5.179 M -3.83 % 5.385 M 87.70 % 2.869 M
Net income -191.234 M 26.04 % -258.576 M 22.39 % -333.164 M -0.73 % -330.753 M -1.40 % -326.193 M 4.83 % -342.744 M 25.90 % -462.516 M -63.78 % -282.395 M 5.98 % -300.356 M 32.40 % -444.334 M -32.62 % -335.037 M 30.78 % -484.032 M
Income before tax -191.234 M 26.04 % -258.576 M 22.39 % -333.164 M -0.73 % -330.753 M -1.40 % -326.193 M 4.83 % -342.744 M 25.90 % -462.516 M -63.78 % -282.395 M 5.98 % -300.356 M 32.40 % -444.334 M -32.62 % -335.037 M 30.78 % -484.032 M
Income before tax ratio -34.57 3.14 % -35.69 -7.45 % -33.22 25.94 % -44.85 34.70 % -68.69 -0.92 % -68.06 -37.14 % -49.63 -134.34 % -21.18 15.02 % -24.92 70.95 % -85.80 -37.90 % -62.22 63.12 % -168.71
EBITDA -190.972 M 26.05 % -258.239 M 17.86 % -314.395 M -0.68 % -312.278 M -1.69 % -307.082 M 5.82 % -326.051 M 25.36 % -436.847 M -69.37 % -257.929 M 6.28 % -275.200 M 34.95 % -423.091 M -33.96 % -315.840 M 32.30 % -466.496 M
Net income ratio -34.57 3.14 % -35.69 -7.45 % -33.22 25.94 % -44.85 34.70 % -68.69 -0.92 % -68.06 -37.14 % -49.63 -134.34 % -21.18 15.02 % -24.92 70.95 % -85.80 -37.90 % -62.22 63.12 % -168.71
Ratio EBITDA -34.52 3.15 % -35.64 -13.71 % -31.35 25.98 % -42.35 34.51 % -64.66 0.13 % -64.74 -38.13 % -46.87 -142.33 % -19.34 15.29 % -22.83 72.05 % -81.69 -39.29 % -58.65 63.93 % -162.60
Gross profit ratio 0.31 -64.64 % 0.89 101.66 % -53.35 -7 163.57 % 0.76 -2.83 % 0.78 -1.98 % 0.79 109.23 % -8.59 -1 256.32 % 0.74 12.62 % 0.66 8.71 % 0.61 48.77 % 0.41 108.07 % -5.05
Weighted average shs out dil 59.401 M 3.25 % 57.529 M 1.74 % 56.548 M 0.29 % 56.384 M 0.15 % 56.298 M 0.25 % 56.160 M 0.17 % 56.063 M 0.46 % 55.806 M 0.43 % 55.569 M 1.18 % 54.922 M 5.43 % 52.094 M 1.72 % 51.214 M
Weighted average shs out 59.401 M 3.25 % 57.529 M 1.74 % 56.548 M 0.29 % 56.384 M 0.08 % 56.337 M 0.32 % 56.160 M 0.17 % 56.063 M 0.46 % 55.806 M 0.43 % 55.569 M 1.18 % 54.922 M 5.43 % 52.094 M 1.72 % 51.214 M
EPS diluted -3.22 28.29 % -4.49 23.77 % -5.89 -0.34 % -5.87 -1.38 % -5.79 5.08 % -6.10 26.06 % -8.25 -63.04 % -5.06 6.47 % -5.41 33.13 % -8.09 -25.82 % -6.43 31.96 % -9.45
Earnings per share -3.22 28.29 % -4.49 23.77 % -5.89 -0.34 % -5.87 -1.38 % -5.79 5.08 % -6.10 26.06 % -8.25 -63.04 % -5.06 6.47 % -5.41 33.13 % -8.09 -25.82 % -6.43 31.96 % -9.45
Gross profit 1.736 M -73.00 % 6.430 M 101.20 % -535.056 M -9 707.76 % 5.569 M 50.88 % 3.691 M -7.56 % 3.993 M 104.99 % -80.041 M -908.17 % 9.904 M 24.59 % 7.949 M 152.99 % 3.142 M 43.08 % 2.196 M 115.14 % -14.502 M
Income tax expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.396 M 100.08 % -4.024 B 0.000
Cost of revenue 3.796 M 365.77 % 815.000 K -99.85 % 545.087 M 30 098.73 % 1.805 M 70.60 % 1.058 M 1.44 % 1.043 M -98.83 % 89.361 M 2 504.52 % 3.431 M -16.40 % 4.104 M 101.47 % 2.037 M -36.12 % 3.189 M -81.64 % 17.371 M
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 201.078 M 13.77 % 176.736 M 7.14 % 164.959 M 12.10 % 147.158 M -1.19 % 148.937 M -13.30 % 171.782 M -4.51 % 179.902 M 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 0.000 0.000 -100.00 % 16.974 M 0.000 100.00 % -17.110 M 0.000 100.00 % -63.668 M 0.000 -100.00 % 1.118 M 253.15 % -730.000 K 0.000 0.000
Operating expenses 187.466 M -21.52 % 238.859 M -16.35 % 285.530 M -0.02 % 285.591 M -11.95 % 324.362 M -4.99 % 341.407 M 20.67 % 282.934 M -3.49 % 293.155 M -5.40 % 309.874 M -30.91 % 448.502 M 15.90 % 386.966 M -28.36 % 540.169 M
Cost and expenses 191.262 M -20.20 % 239.674 M -16.38 % 286.625 M -0.27 % 287.396 M -16.10 % 342.530 M 0.02 % 342.450 M -8.02 % 372.295 M 25.53 % 296.586 M -5.54 % 313.978 M -30.31 % 450.539 M 15.48 % 390.155 M -30.02 % 557.540 M
Research and development expenses 72.521 M 2.06 % 71.058 M -43.06 % 124.798 M 9.50 % 113.972 M -18.82 % 140.394 M -14.74 % 164.671 M -19.73 % 205.134 M 40.51 % 145.997 M -9.28 % 160.937 M -41.84 % 276.720 M 33.64 % 207.064 M -49.16 % 407.262 M
Selling general and administrative expenses 114.945 M -31.50 % 167.801 M 16.72 % 143.758 M -16.23 % 171.619 M -14.65 % 201.078 M 13.77 % 176.736 M 24.93 % 141.468 M -3.87 % 147.158 M -1.19 % 148.937 M -13.30 % 171.782 M -4.51 % 179.902 M 35.36 % 132.907 M
Interest income 23.000 K -97.30 % 853.000 K 111.66 % 403.000 K -56.76 % 932.000 K -53.26 % 1.994 M -16.85 % 2.398 M -33.59 % 3.611 M 9.76 % 3.290 M 14.20 % 2.881 M -30.17 % 4.126 M -47.90 % 7.919 M 15.20 % 6.874 M
Interest expense 262.000 K -22.26 % 337.000 K -76.68 % 1.445 M -22.93 % 1.875 M -6.30 % 2.001 M -3.84 % 2.081 M -4.41 % 2.177 M -9.18 % 2.397 M -1.36 % 2.430 M 2.53 % 2.370 M -7.17 % 2.553 M -8.72 % 2.797 M
Depreciation and amortization 0.000 -100.00 % 16.411 M -5.27 % 17.324 M 4.36 % 16.600 M -2.98 % 17.110 M 17.10 % 14.612 M -37.80 % 23.492 M 6.45 % 22.069 M -2.89 % 22.726 M 20.42 % 18.873 M 13.39 % 16.644 M 12.92 % 14.739 M
Operating income -185.730 M 20.09 % -232.429 M 16.12 % -277.102 M 1.04 % -280.022 M 17.10 % -337.781 M -0.11 % -337.414 M 7.04 % -362.975 M -28.15 % -283.251 M 6.18 % -301.925 M 32.21 % -445.360 M -112.07 % 3.691 B 765.49 % -554.671 M
Operating income ratio -33.57 -4.65 % -32.08 -16.12 % -27.63 27.25 % -37.97 46.61 % -71.13 -6.16 % -67.00 -72.03 % -38.95 -83.35 % -21.24 15.20 % -25.05 70.87 % -85.99 -112.55 % 685.47 454.56 % -193.33
Total other income expenses net -5.504 M 78.95 % -26.147 M 53.36 % -56.062 M -10.51 % -50.731 M -537.79 % 11.588 M 317.41 % -5.330 M 94.65 % -99.541 M -11 728.62 % 856.000 K -45.44 % 1.569 M 52.92 % 1.026 M -97.95 % 49.963 M -29.27 % 70.639 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 -1.113 B 9.74 % -1.233 B 14.60 % -1.444 B 13.84 % -1.676 B 13.29 % -1.933 B 12.35 % -2.205 B 15.99 % -2.625 B 8.74 % -2.876 B 7.55 % -3.111 B 7.75 % -3.373 B 8.99 % -3.706 B 12.01 % -4.212 B
Total investments 0.000 0.000 -100.00 % 10.000 M 0.000 -100.00 % 18.000 M 0.00 % 18.000 M 5.88 % 17.000 M -5.56 % 18.000 M 0.000 0.000 0.000 0.000
Total debt 26.858 M -13.37 % 31.002 M 180.82 % 11.040 M -82.83 % 64.288 M -50.68 % 130.340 M -47.62 % 248.854 M 74.20 % 142.853 M -44.00 % 255.104 M -15.80 % 302.971 M -11.60 % 342.709 M -0.09 % 343.015 M 113.05 % 161.001 M
Accumulated other comprehensive income loss -1.455 B 0.07 % -1.456 B -0.07 % -1.455 B 0.33 % -1.460 B -0.94 % -1.446 B 0.54 % -1.454 B 0.59 % -1.462 B -2.38 % -1.428 B 0.81 % -1.440 B 1.59 % -1.463 B 0.00 % -1.463 B -7.72 % -1.359 B
Retained earnings -25.506 B -0.76 % -25.315 B -1.03 % -25.057 B -1.35 % -24.723 B -1.36 % -24.393 B 6.23 % -26.013 B -1.34 % -25.670 B -1.83 % -25.208 B -1.13 % -24.925 B -1.22 % -24.625 B -1.84 % -24.181 B -1.41 % -23.846 B
Common stock 104.261 M 44.88 % 71.963 M 111.88 % 33.964 M 38.10 % 24.594 M 25.72 % 19.562 M -99.09 % 2.151 B 0.45 % 2.141 B 0.00 % 2.141 B 0.84 % 2.123 B 1.20 % 2.098 B 1.51 % 2.067 B 7.83 % 1.917 B
Total equity 1.087 B -10.32 % 1.212 B -12.81 % 1.390 B -18.04 % 1.696 B -16.43 % 2.029 B -13.32 % 2.341 B -11.57 % 2.647 B -15.67 % 3.139 B -6.70 % 3.364 B -6.10 % 3.582 B -9.30 % 3.950 B -3.27 % 4.083 B
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -100.984 M 7.69 % -109.393 M 0.000
Long term debt 14.100 M -3.52 % 14.615 M 1 543.98 % 889.000 K -76.46 % 3.777 M -94.14 % 64.443 M -11.59 % 72.890 M -16.40 % 87.194 M -18.90 % 107.510 M -5.06 % 113.238 M -43.93 % 201.968 M -7.69 % 218.786 M 85.01 % 118.259 M
Total non current liabilities 14.100 M -3.52 % 14.615 M 1 543.98 % 889.000 K -76.46 % 3.777 M -94.14 % 64.443 M -11.59 % 72.890 M -16.40 % 87.194 M -18.90 % 107.510 M -5.06 % 113.238 M 12.13 % 100.984 M -7.69 % 109.393 M -7.50 % 118.259 M
Other current liabilities 98.081 M 11.20 % 88.206 M -21.92 % 112.967 M -24.47 % 149.571 M 68.02 % 89.020 M 691.36 % 11.249 M -93.83 % 182.361 M 1 844.98 % 9.376 M -28.94 % 13.194 M -10.87 % 14.803 M 84.35 % 8.030 M -97.94 % 389.918 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 51.324 M 396.03 % 10.347 M -80.15 % 52.131 M -4.27 % 54.459 M 51.07 % 36.049 M -52.72 % 76.247 M 0.000
Short term debt 12.758 M -61.07 % 32.774 M 222.86 % 10.151 M -83.22 % 60.511 M -54.09 % 131.794 M -25.10 % 175.964 M 213.07 % 56.206 M -61.92 % 147.594 M -22.21 % 189.733 M -21.51 % 241.725 M 3.47 % 233.622 M 446.59 % 42.742 M
Total current liabilities 111.869 M -10.38 % 124.823 M -17.48 % 151.263 M -32.49 % 224.059 M -10.18 % 249.456 M -10.76 % 279.531 M -1.20 % 282.914 M 7.07 % 264.221 M -11.54 % 298.682 M -12.67 % 342.015 M -5.21 % 360.827 M -28.45 % 504.276 M
Total liabilities 125.969 M -9.66 % 139.438 M -8.36 % 152.152 M -33.22 % 227.836 M -27.42 % 313.899 M -10.93 % 352.421 M -4.78 % 370.108 M -0.44 % 371.731 M -9.76 % 411.920 M -7.02 % 442.999 M -5.79 % 470.220 M -24.47 % 622.535 M
Other non current assets 10.436 M 18.34 % 8.819 M 1 336.32 % 614.000 K -59.04 % 1.499 M 233.11 % 450.000 K 126.13 % 199.000 K -78.87 % 942.000 K 359.51 % 205.000 K -98.81 % 17.228 M 2.00 % 16.891 M -50.42 % 34.071 M 260.31 % 9.456 M
Long term investments 0.000 0.000 -100.00 % 10.000 M 0.000 -100.00 % 18.000 M 0.00 % 18.000 M 5.88 % 17.000 M -5.56 % 18.000 M 0.000 0.000 0.000 0.000
Intangible assets 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 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 0.000 0.000 -100.00 % 55.435 M -60.25 % 139.449 M 17.44 % 118.744 M -8.28 % 129.457 M -41.13 % 219.916 M 1.45 % 216.773 M 12.52 % 192.652 M -5.49 % 203.849 M 4.14 % 195.751 M
Total non current assets 10.436 M 18.34 % 8.819 M -16.91 % 10.614 M -81.36 % 56.934 M -63.94 % 157.899 M 15.30 % 136.943 M -7.09 % 147.399 M -38.10 % 238.121 M 1.76 % 234.001 M 11.67 % 209.543 M -11.93 % 237.920 M 15.94 % 205.207 M
Other current assets 58.162 M -7.48 % 62.864 M -12.53 % 71.872 M 10.94 % 64.782 M 6.99 % 60.550 M 16.35 % 52.040 M -18.63 % 63.953 M -47.58 % 122.009 M 3.64 % 117.719 M 28.94 % 91.300 M -24.08 % 120.254 M 5.84 % 113.619 M
Short term 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
cash and cash equivalents 1.140 B -9.83 % 1.264 B -13.11 % 1.455 B -16.39 % 1.740 B -15.65 % 2.063 B -15.92 % 2.454 B -11.34 % 2.768 B -11.62 % 3.131 B -8.28 % 3.414 B -8.11 % 3.715 B -8.24 % 4.049 B -7.40 % 4.373 B
Cash and short term investments 1.140 B -9.83 % 1.264 B -13.11 % 1.455 B -16.39 % 1.740 B -15.65 % 2.063 B -15.92 % 2.454 B -11.34 % 2.768 B -11.62 % 3.131 B -8.28 % 3.414 B -8.11 % 3.715 B -8.24 % 4.049 B -7.40 % 4.373 B
Total current assets 1.202 B -10.44 % 1.342 B -12.95 % 1.542 B -17.39 % 1.867 B -14.57 % 2.185 B -14.52 % 2.556 B -10.92 % 2.869 B -12.31 % 3.272 B -7.61 % 3.542 B -7.18 % 3.816 B -8.75 % 4.182 B -7.08 % 4.500 B
Inventory 3.224 M -67.65 % 9.966 M -1.06 % 10.073 M -83.34 % 60.463 M -1.36 % 61.298 M 25.04 % 49.023 M 33.04 % 36.849 M 151.44 % 14.655 M 80.44 % 8.122 M 8.58 % 7.480 M 0.63 % 7.433 M -28.71 % 10.426 M
Net receivables 996.000 K -81.29 % 5.324 M 5.34 % 5.054 M 333.45 % 1.166 M 0.000 -100.00 % 1.211 M 21.10 % 1.000 M -75.83 % 4.138 M 122.47 % 1.860 M 6.59 % 1.745 M -66.31 % 5.179 M 39.48 % 3.713 M
Tax assets 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 assets 0.000 0.000 100.00 % -10.614 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 1.030 M -73.20 % 3.843 M -86.35 % 28.145 M 101.37 % 13.977 M -51.20 % 28.642 M -30.13 % 40.994 M 20.57 % 34.000 M -38.32 % 55.120 M 33.48 % 41.296 M -16.47 % 49.438 M 15.16 % 42.928 M -40.06 % 71.616 M
Tax 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
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 14.100 M -54.52 % 31.002 M 180.82 % 11.040 M -82.83 % 64.288 M -50.68 % 130.340 M -5.28 % 137.612 M -3.22 % 142.194 M -13.99 % 165.325 M 1.11 % 163.515 M 19.16 % 137.220 M -7.64 % 148.568 M -7.72 % 161.001 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.454 B 0.000 -100.00 % 1.428 B -0.81 % 1.440 B -1.59 % 1.463 B 0.00 % 1.463 B 0.000
Other total stockholders equity 27.944 B 0.12 % 27.911 B 0.16 % 27.867 B 0.05 % 27.854 B 0.02 % 27.848 B 6.28 % 26.203 B -5.19 % 27.638 B 5.47 % 26.205 B -5.08 % 27.606 B 0.12 % 27.573 B 0.17 % 27.527 B 0.57 % 27.371 B
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 0.000 0.000
Total assets 1.213 B -10.25 % 1.351 B -12.37 % 1.542 B -19.84 % 1.923 B -17.90 % 2.343 B -13.01 % 2.693 B -10.73 % 3.017 B -14.06 % 3.510 B -7.03 % 3.776 B -6.20 % 4.025 B -8.92 % 4.420 B -6.07 % 4.706 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 -100.00 % 7.102 M 24.79 % 5.691 M -16.21 % 6.792 M -22.33 % 8.745 M 0.000 -100.00 % 9.965 M 18.03 % 8.443 M -44.47 % 15.205 M -10.18 % 16.928 M 0.000
Change in working capital 4.233 M 111.86 % -35.685 M -1 637.34 % -2.054 M -115.40 % 13.338 M 123.94 % -55.720 M -183.61 % -19.647 M -154.14 % 36.288 M 164.90 % -55.917 M 34.76 % -85.714 M -369.85 % 31.764 M 132.24 % -98.533 M -190.17 % -33.957 M
Accounts receivables 4.154 M 783.22 % -608.000 K 83.04 % -3.584 M -197.43 % -1.205 M -196.48 % 1.249 M 40.81 % 887.000 K -55.72 % 2.003 M 192.95 % -2.155 M -6 630.30 % 33.000 K -98.05 % 1.691 M 510.47 % 277.000 K 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 -2.688 M 88.39 % -23.149 M 0.000 100.00 % -11.785 M 18.78 % -14.510 M -459.07 % 4.041 M 122.13 % -18.263 M -250.26 % 12.154 M 203.46 % -11.748 M -289.33 % 6.205 M 125.29 % -24.535 M -333.05 % 10.528 M
Other working capital 2.767 M 123.20 % -11.928 M -879.61 % 1.530 M -89.48 % 14.543 M 134.25 % -42.459 M -72.77 % -24.575 M -146.77 % 52.548 M 179.72 % -65.916 M 10.92 % -73.999 M -410.03 % 23.868 M 132.13 % -74.275 M -82.17 % -40.772 M
Other non cash items 6.749 M -79.35 % 32.690 M -47.84 % 62.673 M 57.29 % 39.846 M 1 926.12 % -2.182 M -168.08 % 3.205 M -97.31 % 119.309 M 3 773.31 % -3.248 M -618.58 % -452.000 K 74.26 % -1.756 M 67.28 % -5.366 M -139.17 % 13.699 M
Net cash provided by operating activities -180.252 M 31.09 % -261.571 M -5.42 % -248.119 M 2.80 % -255.278 M 29.09 % -360.000 M -7.20 % -335.829 M -18.49 % -283.427 M 8.43 % -309.527 M 12.98 % -355.693 M 7.03 % -382.597 M 6.24 % -408.074 M 19.75 % -508.501 M
Investments in property plant and equipment -4.223 M 0.000 100.00 % -14.334 M -209.59 % -4.630 M 84.13 % -29.180 M -1 734.07 % -1.591 M 96.19 % -41.809 M -286.65 % -10.813 M -45.69 % -7.422 M -18.89 % -6.243 M 88.92 % -56.330 M -625 788.89 % -9.000 K
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 -100.00 % 347.189 M
Other investing activites 0.000 -100.00 % 5.117 M 4 594.50 % 109.000 K -92.81 % 1.515 M -33.99 % 2.295 M -16.82 % 2.759 M -78.18 % 12.642 M 489.10 % -3.249 M -237.32 % 2.366 M 0.000 100.00 % -12.357 M -149.97 % 24.729 M
Net cash used for investing activites -4.223 M -182.53 % 5.117 M 135.97 % -14.225 M -356.66 % -3.115 M 88.41 % -26.885 M -2 401.80 % 1.168 M 104.00 % -29.167 M -107.42 % -14.062 M -181.24 % -5.000 M -246.50 % -1.443 M 97.63 % -60.925 M -117.52 % 347.647 M
Debt repayment 0.000 100.00 % -5.962 M 89.76 % -58.197 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 64.471 M -15.02 % 75.868 M 305.43 % 18.713 M 67.84 % 11.149 M 0.000 -100.00 % 19.051 M 0.000 -100.00 % 35.590 M -29.07 % 50.177 M -19.85 % 62.601 M -79.09 % 299.349 M -50.74 % 607.663 M
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 -3.162 M 0.000 0.000 100.00 % -48.797 M -213.57 % -15.562 M -6.37 % -14.630 M -2.06 % -14.335 M -36.94 % -10.468 M 29.16 % -14.777 M -21.05 % -12.207 M 7.48 % -13.194 M -17.53 % -11.226 M
Net cash used provided by financing activities 61.309 M -12.30 % 69.906 M 277.05 % -39.484 M -4.88 % -37.648 M -141.92 % -15.562 M -452.00 % 4.421 M 130.84 % -14.335 M -157.06 % 25.122 M -29.03 % 35.400 M -29.75 % 50.394 M -82.39 % 286.155 M -52.02 % 596.437 M
Effect of forex changes on cash -1.139 M 73.11 % -4.236 M -125.48 % 16.625 M 161.79 % -26.905 M -330.71 % 11.662 M -28.99 % 16.424 M 145.62 % -36.000 M -329.83 % 15.664 M -35.33 % 24.221 M 345 914.29 % 7.000 K 100.00 % -140.833 M 0.000
Net change in cash -124.305 M 34.85 % -190.784 M 33.11 % -285.203 M 11.69 % -322.946 M 17.36 % -390.766 M -24.52 % -313.816 M 13.73 % -363.760 M -28.63 % -282.803 M 6.09 % -301.128 M 9.74 % -333.639 M -3.08 % -323.677 M -162.10 % 521.246 M
Cash at beginning of period 1.264 B -13.11 % 1.455 B -16.39 % 1.740 B -15.65 % 2.063 B -15.92 % 2.454 B -11.34 % 2.768 B -11.62 % 3.131 B -8.28 % 3.414 B -8.11 % 3.715 B -8.24 % 4.049 B -7.40 % 4.373 B 13.53 % 3.851 B
Cash at end of period 1.140 B -9.83 % 1.264 B -13.11 % 1.455 B -16.39 % 1.740 B -15.65 % 2.063 B -15.92 % 2.454 B -11.34 % 2.768 B -11.62 % 3.131 B -8.28 % 3.414 B -8.11 % 3.715 B -8.24 % 4.049 B -7.40 % 4.373 B
Operating cash flow -180.252 M 31.09 % -261.571 M -5.42 % -248.119 M 2.80 % -255.278 M 29.09 % -360.000 M -7.46 % -335.000 M -18.20 % -283.427 M 8.43 % -309.527 M 13.05 % -356.000 M 6.95 % -382.597 M 6.24 % -408.074 M 19.75 % -508.501 M
Capital expenditure -4.223 M 0.000 100.00 % -14.334 M -209.59 % -4.630 M 84.13 % -29.180 M -1 734.07 % -1.591 M 96.19 % -41.809 M -286.65 % -10.813 M -45.69 % -7.422 M -18.89 % -6.243 M 88.92 % -56.330 M -625 788.89 % -9.000 K
Free CashFlow -184.475 M 29.47 % -261.571 M 0.34 % -262.453 M -0.98 % -259.908 M 33.21 % -389.161 M -15.33 % -337.420 M -3.75 % -325.236 M -1.53 % -320.340 M 11.78 % -363.115 M 6.62 % -388.840 M 16.27 % -464.404 M 8.67 % -508.510 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2023
2022
2021
2020
2019