4707.T

KITAC Corporation 4707.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 3.343 B 16.01 % 2.882 B 6.66 % 2.702 B 6.14 % 2.545 B -10.32 % 2.838 B 4.13 % 2.726 B
Net income 279.542 M 61.27 % 173.343 M 91.37 % 90.580 M 190.99 % 31.128 M -82.64 % 179.324 M -6.41 % 191.611 M
Income before tax 393.318 M 112.05 % 185.484 M 37.75 % 134.653 M 165.55 % 50.708 M -80.94 % 265.994 M -0.94 % 268.515 M
Income before tax ratio 0.12 82.78 % 0.06 29.15 % 0.05 150.17 % 0.02 -78.74 % 0.09 -4.87 % 0.10
EBITDA 527.795 M 71.44 % 307.860 M 16.53 % 264.196 M 38.54 % 190.701 M -52.77 % 403.786 M 2.23 % 394.983 M
Net income ratio 0.08 39.01 % 0.06 79.42 % 0.03 174.15 % 0.01 -80.64 % 0.06 -10.12 % 0.07
Ratio EBITDA 0.16 47.78 % 0.11 9.25 % 0.10 30.52 % 0.07 -47.33 % 0.14 -1.82 % 0.14
Gross profit ratio 0.33 10.04 % 0.30 3.42 % 0.29 2.08 % 0.28 -12.72 % 0.33 -1.54 % 0.33
Weighted average shs out dil 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M
Weighted average shs out 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M
EPS diluted 49.91 61.26 % 30.95 91.40 % 16.17 190.83 % 5.56 -82.64 % 32.02 -6.40 % 34.21
Earnings per share 49.91 61.26 % 30.95 91.40 % 16.17 190.83 % 5.56 -82.64 % 32.02 -6.40 % 34.21
Gross profit 1.106 B 27.66 % 866.073 M 10.30 % 785.181 M 8.35 % 724.669 M -21.73 % 925.862 M 2.52 % 903.105 M
Income tax expense 113.775 M 837.11 % 12.141 M -72.45 % 44.073 M 125.09 % 19.580 M -77.41 % 86.670 M 12.70 % 76.904 M
Cost of revenue 2.237 B 16.82 % 1.915 B -0.07 % 1.916 B 5.27 % 1.821 B -4.80 % 1.912 B 4.92 % 1.823 B
General and administrative expenses 115.988 M 11.40 % 104.118 M 1.36 % 102.719 M -2.32 % 105.162 M 1.90 % 103.205 M 0.000
Selling and marketing expenses 6.747 M -2.67 % 6.932 M 19.74 % 5.789 M -5.95 % 6.155 M 22.68 % 5.017 M 0.000
Other expenses 586.186 M 933.02 % 56.745 M -1.85 % 57.814 M -1.62 % 58.764 M -89.91 % 582.348 M 1 856.35 % 29.767 M
Operating expenses 742.890 M 0.16 % 741.721 M 4.74 % 708.143 M -3.31 % 732.352 M 5.61 % 693.471 M 5.73 % 655.893 M
Cost and expenses 2.980 B 9.77 % 2.715 B 3.44 % 2.625 B 2.81 % 2.553 B -2.03 % 2.606 B 5.14 % 2.479 B
Research and development expenses 33.969 M 47.85 % 22.976 M 60.35 % 14.329 M -13.62 % 16.588 M 471.80 % 2.901 M 0.000
Selling general and administrative expenses 122.735 M -81.46 % 662.000 M 4.09 % 636.000 M -3.20 % 657.000 M 507.09 % 108.222 M -82.72 % 626.126 M
Interest income 15.000 K -97.24 % 543.000 K 69.16 % 321.000 K 77.35 % 181.000 K 311.36 % 44.000 K 76.00 % 25.000 K
Interest expense 12.551 M -1.99 % 12.806 M -4.11 % 13.355 M -5.91 % 14.194 M -37.57 % 22.735 M -25.33 % 30.448 M
Depreciation and amortization 121.926 M 11.28 % 109.571 M -5.69 % 116.187 M -7.64 % 125.799 M 9.34 % 115.056 M 19.83 % 96.020 M
Operating income 362.706 M 117.72 % 166.592 M 116.27 % 77.029 M 1 101.68 % -7.690 M -103.31 % 232.383 M -6.00 % 247.212 M
Operating income ratio 0.11 87.67 % 0.06 102.77 % 0.03 1 043.69 % 0.00 -103.69 % 0.08 -9.72 % 0.09
Total other income expenses net 30.612 M 62.04 % 18.892 M -67.22 % 57.624 M -1.33 % 58.398 M 73.75 % 33.611 M 57.78 % 21.303 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 1.694 B -14.33 % 1.977 B 5.59 % 1.872 B 20.37 % 1.555 B -6.06 % 1.656 B 6.95 % 1.548 B
Total investments 236.146 M 8.66 % 217.329 M -3.20 % 224.506 M -4.67 % 235.504 M 13.20 % 208.050 M -13.69 % 241.046 M
Total debt 1.908 B -9.77 % 2.114 B 3.40 % 2.045 B 11.57 % 1.833 B 0.73 % 1.819 B -8.94 % 1.998 B
Accumulated other comprehensive income loss 47.717 M 46.83 % 32.498 M 382.81 % 6.731 M -15.86 % 8.000 M -99.17 % 969.181 M -1.21 % 981.097 M
Retained earnings 2.570 B 10.85 % 2.319 B 6.69 % 2.173 B 10.18 % 1.973 B 97.64 % 998.107 M 17.96 % 846.161 M
Common stock 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M
Total equity 3.294 B 8.81 % 3.027 B 5.99 % 2.856 B 7.53 % 2.656 B 0.49 % 2.643 B 5.59 % 2.503 B
Other non current liabilities 187.598 M -45.93 % 346.935 M -1.67 % 352.822 M 1.90 % 346.227 M 4.88 % 330.124 M 5.45 % 313.057 M
Long term debt 373.914 M -35.54 % 580.065 M -45.51 % 1.064 B -19.15 % 1.317 B -12.68 % 1.508 B 11.04 % 1.358 B
Total non current liabilities 575.796 M -37.89 % 927.000 M -34.59 % 1.417 B -14.76 % 1.663 B -9.52 % 1.838 B 9.52 % 1.678 B
Other current liabilities 441.643 M 95.43 % 225.986 M 294.67 % -116.085 M -150.27 % 230.913 M -3.14 % 238.399 M -25.53 % 320.148 M
Deferred revenue 0.000 -100.00 % 19.390 M -94.60 % 358.903 M 24.73 % 287.735 M 45.02 % 198.408 M -0.68 % 199.758 M
Short term debt 1.534 B -0.02 % 1.534 B 56.50 % 980.263 M 89.95 % 516.065 M 65.62 % 311.595 M -51.32 % 640.080 M
Total current liabilities 2.210 B 8.90 % 2.029 B 35.90 % 1.493 B 31.64 % 1.134 B 23.40 % 919.181 M -28.40 % 1.284 B
Total liabilities 2.771 B -6.25 % 2.956 B 1.57 % 2.910 B 4.06 % 2.797 B 1.45 % 2.757 B -6.92 % 2.962 B
Other non current assets 26.247 M -58.16 % 62.726 M -2.18 % 64.122 M 8.03 % 59.355 M 43.99 % 41.223 M 18.20 % 34.875 M
Long term investments 236.142 M 8.66 % 217.329 M -3.20 % 224.506 M -5.07 % 236.502 M 13.68 % 208.050 M -2.98 % 214.446 M
Intangible assets 85.041 M -1.14 % 86.022 M 180.24 % 30.696 M -30.92 % 44.437 M -45.29 % 81.229 M 91.68 % 42.378 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 85.041 M -1.14 % 86.022 M 180.24 % 30.696 M -30.92 % 44.437 M -45.29 % 81.229 M 91.68 % 42.378 M
Property plant equipment net 4.104 B -0.45 % 4.123 B -0.08 % 4.126 B 3.18 % 3.999 B 1.81 % 3.928 B -1.35 % 3.982 B
Total non current assets 4.533 B -1.61 % 4.607 B 1.86 % 4.523 B 2.57 % 4.410 B 1.79 % 4.332 B -0.65 % 4.360 B
Other current assets 26.148 M -32.51 % 38.746 M 37.55 % 28.169 M -45.94 % 52.109 M 105.31 % 25.381 M 13.36 % 22.390 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 26.600 M
cash and cash equivalents 213.963 M 56.04 % 137.125 M -20.41 % 172.286 M -37.83 % 277.102 M 69.59 % 163.393 M -63.65 % 449.495 M
Cash and short term investments 213.963 M 56.04 % 137.125 M -20.41 % 172.286 M -37.83 % 277.102 M 69.59 % 163.393 M -65.68 % 476.095 M
Total current assets 1.532 B 11.35 % 1.376 B 10.68 % 1.243 B 19.18 % 1.043 B -2.31 % 1.068 B -3.33 % 1.105 B
Inventory 18.952 M 171.36 % 6.984 M 40.78 % 4.961 M -99.20 % 619.183 M 17.61 % 526.479 M 13.25 % 464.878 M
Net receivables 1.273 B 6.70 % 1.193 B 14.97 % 1.038 B 995.32 % 94.746 M -73.12 % 352.508 M 149.64 % 141.209 M
Tax assets 81.224 M -31.16 % 117.983 M 52.58 % 77.325 M 10.39 % 70.044 M -4.50 % 73.343 M -15.29 % 86.584 M
Other assets 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K -50.00 % 4.000 K 0.000
Account payables 140.848 M -23.27 % 183.556 M 24.53 % 147.403 M 74.36 % 84.539 M -10.32 % 94.271 M 27.38 % 74.008 M
Tax payables 93.557 M 41.39 % 66.171 M -46.08 % 122.713 M 716.24 % 15.034 M -80.35 % 76.508 M 53.57 % 49.821 M
Deferred revenue non current 0.000 100.00 % -8.136 M -41.15 % -5.764 M 18.37 % -7.061 M -2.11 % -6.915 M -111.98 % 57.712 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 56.034 M -29.24 % 79.193 M 32.62 % 59.715 M -40.79 % 100.850 M -15.42 % 119.239 M 53.28 % 77.792 M
Preferred stock 0.000 0.000 -100.00 % 188.944 M 0.000 0.000 0.000
Other total stockholders equity 195.675 M 0.00 % 195.675 M 0.00 % 195.675 M 0.00 % 195.675 M 0.00 % 195.675 M 0.00 % 195.677 M
Deferred tax liabilities non current 14.286 M 75.59 % 8.136 M 41.15 % 5.764 M -18.37 % 7.061 M 2.11 % 6.915 M -5.64 % 7.328 M
Other liabilities -14.284 M -9 486.58 % -149.000 K 0.000 0.000 0.000 0.000
Total assets 6.065 B 1.37 % 5.983 B 3.76 % 5.766 B 5.75 % 5.453 B 0.98 % 5.400 B -1.19 % 5.465 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 -130.142 M 22.99 % -169.000 M 47.31 % -320.714 M -240.69 % 227.966 M 189.46 % -254.811 M -223.56 % 206.221 M
Accounts receivables -79.985 M 44.45 % -144.000 M 84.76 % -945.000 M -456.12 % 265.361 M 223.60 % -214.686 M -333.56 % 91.918 M
Inventory -11.967 M -491.55 % -2.023 M -100.33 % 614.222 M 850.42 % -81.850 M -32.87 % -61.600 M -209.73 % 56.136 M
Accounts payables -56.170 M -255.37 % 36.153 M -42.49 % 62.863 M 745.94 % -9.732 M -148.03 % 20.262 M 213.91 % -17.787 M
Other working capital 17.980 M 130.41 % -59.130 M -21.27 % -48.760 M -189.98 % 54.187 M 4 367.19 % 1.213 M -98.40 % 75.954 M
Other non cash items -46.114 M 20.18 % -57.770 M -442.99 % 16.843 M 122.96 % -73.356 M -1 279.17 % 6.221 M 132.00 % -19.441 M
Net cash provided by operating activities 338.988 M 503.78 % 56.144 M 205.87 % -53.031 M -117.03 % 311.409 M 580.08 % 45.790 M -90.35 % 474.411 M
Investments in property plant and equipment -38.409 M 61.72 % -100.337 M 58.32 % -240.703 M -151.94 % -95.541 M -47.99 % -64.557 M -49.98 % -43.043 M
Acquisitions net 0.000 0.000 0.000 100.00 % -36.513 M -712.33 % 5.963 M 0.000
Purchases of investments 0.000 0.000 100.00 % -1.000 M 96.70 % -30.300 M -142.79 % -12.480 M 0.000
Sales maturities of investments 58.699 M 92.45 % 30.501 M 251.15 % 8.686 M 23.19 % 7.051 M -73.49 % 26.600 M 68.37 % 15.799 M
Other investing activites -36.612 M -3 761.20 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M -0.10 % 1.001 M
Net cash used for investing activites -16.322 M 76.29 % -68.836 M 70.33 % -232.017 M -50.36 % -154.303 M -254.93 % -43.474 M -65.66 % -26.243 M
Debt repayment -183.300 M -466.60 % 50.000 M -75.99 % 208.221 M 630.60 % 28.500 M 112.60 % -226.133 M -361.58 % -48.991 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -27.989 M 0.01 % -27.993 M -0.02 % -27.987 M -0.18 % -27.938 M -0.04 % -27.926 M 28.74 % -39.190 M
Other financing activites -34.538 M 22.34 % -44.476 M -2 223 700.00 % -2.000 K 100.00 % -43.958 M -27.94 % -34.359 M 0.000
Net cash used provided by financing activities -245.827 M -994.07 % -22.469 M -112.47 % 180.232 M 515.32 % -43.396 M 84.95 % -288.418 M -227.07 % -88.181 M
Effect of forex changes on cash -1.000 K 0.000 0.000 100.00 % -1.000 K 0.000 0.000
Net change in cash 76.838 M 318.53 % -35.161 M 66.45 % -104.816 M -192.18 % 113.709 M 139.74 % -286.102 M -179.48 % 359.986 M
Cash at beginning of period 137.125 M -20.41 % 172.286 M -37.83 % 277.102 M 69.59 % 163.393 M -63.65 % 449.495 M 402.18 % 89.509 M
Cash at end of period 213.963 M 56.04 % 137.125 M -20.41 % 172.286 M -37.83 % 277.102 M 69.59 % 163.393 M -63.65 % 449.495 M
Operating cash flow 338.988 M 503.78 % 56.144 M 205.87 % -53.031 M -117.03 % 311.409 M 580.08 % 45.790 M -90.35 % 474.411 M
Capital expenditure -75.021 M 25.23 % -100.337 M 58.32 % -240.703 M -151.94 % -95.541 M -47.99 % -64.557 M -49.98 % -43.043 M
Free CashFlow 263.967 M 697.31 % -44.193 M 84.95 % -293.734 M -236.07 % 215.868 M 1 250.25 % -18.767 M -104.35 % 431.368 M
2024 2023 2022 2021 2020 2019
2025-07-20 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
Revenue 790.000 M -17.47 % 957.255 M 19.38 % 801.856 M -21.04 % 1.015 B 46.74 % 692.000 M -18.42 % 848.282 M 7.82 % 786.771 M -2.90 % 810.300 M 46.85 % 551.791 M -19.97 % 689.506 M -5.42 % 729.000 M -9.31 % 803.856 M
Net income -27.000 M -114.15 % 190.785 M 286.35 % 49.381 M -43.39 % 87.231 M 315.39 % 21.000 M -75.66 % 86.279 M 1.35 % 85.130 M -27.55 % 117.500 M 543.20 % -26.512 M -147.97 % 55.265 M 104.69 % 27.000 M -68.95 % 86.965 M
Income before tax -29.754 M -110.83 % 274.684 M 273.23 % 73.597 M -33.31 % 110.353 M 234.40 % 33.000 M -73.79 % 125.925 M 1.40 % 124.192 M 24.97 % 99.380 M 391.04 % -34.147 M -143.22 % 79.014 M 92.72 % 41.000 M -64.83 % 116.564 M
Income before tax ratio -0.04 -113.13 % 0.29 212.64 % 0.09 -15.54 % 0.11 127.88 % 0.05 -67.88 % 0.15 -5.96 % 0.16 28.70 % 0.12 298.19 % -0.06 -154.00 % 0.11 103.76 % 0.06 -61.21 % 0.15
EBITDA 3.250 M -98.98 % 319.525 M 189.70 % 110.296 M -24.04 % 145.197 M 279.60 % 38.250 M -76.06 % 159.753 M 25.23 % 127.567 M 24.77 % 102.240 M 321.77 % -46.101 M -155.75 % 82.686 M 84.27 % 44.872 M -69.78 % 148.485 M
Net income ratio -0.03 -117.15 % 0.20 223.63 % 0.06 -28.31 % 0.09 183.07 % 0.03 -70.16 % 0.10 -6.00 % 0.11 -25.38 % 0.15 401.80 % -0.05 -159.95 % 0.08 116.41 % 0.04 -65.77 % 0.11
Ratio EBITDA 0.00 -98.77 % 0.33 142.67 % 0.14 -3.80 % 0.14 158.68 % 0.06 -70.65 % 0.19 16.15 % 0.16 28.50 % 0.13 251.02 % -0.08 -169.67 % 0.12 94.83 % 0.06 -66.68 % 0.18
Gross profit ratio 0.24 -34.93 % 0.37 15.76 % 0.32 0.27 % 0.32 17.83 % 0.27 -22.14 % 0.35 -5.49 % 0.37 11.46 % 0.33 41.16 % 0.24 -38.14 % 0.38 37.63 % 0.28 -21.80 % 0.35
Weighted average shs out dil 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M
Weighted average shs out 5.601 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M 0.00 % 5.600 M
EPS diluted -4.82 -114.15 % 34.07 286.28 % 8.82 -43.39 % 15.58 315.47 % 3.75 -75.59 % 15.36 1.05 % 15.20 -27.86 % 21.07 545.45 % -4.73 -148.17 % 9.82 103.73 % 4.82 -68.96 % 15.53
Earnings per share -4.82 -114.15 % 34.07 286.28 % 8.82 -43.39 % 15.58 315.47 % 3.75 -75.59 % 15.36 1.05 % 15.20 -27.86 % 21.07 545.45 % -4.73 -148.17 % 9.82 103.73 % 4.82 -68.96 % 15.53
Gross profit 192.000 M -46.30 % 357.547 M 38.19 % 258.730 M -20.83 % 326.785 M 72.90 % 189.000 M -36.48 % 297.565 M 1.90 % 292.024 M 8.23 % 269.824 M 107.29 % 130.170 M -50.50 % 262.958 M 30.18 % 202.000 M -29.08 % 284.830 M
Income tax expense -3.515 M -104.19 % 83.898 M 246.46 % 24.216 M 4.74 % 23.121 M 92.68 % 12.000 M -69.73 % 39.645 M 1.49 % 39.062 M 315.57 % -18.120 M -137.36 % -7.634 M -132.15 % 23.748 M 69.63 % 14.000 M -52.70 % 29.600 M
Cost of revenue 598.000 M -0.28 % 599.708 M 10.42 % 543.126 M -21.14 % 688.689 M 36.92 % 503.000 M -8.66 % 550.717 M 11.31 % 494.747 M -8.46 % 540.476 M 28.19 % 421.621 M -1.16 % 426.548 M -19.06 % 527.000 M 1.54 % 519.026 M
General and administrative expenses 0.000 0.000 0.000 -100.00 % 74.000 M 0.000 0.000 0.000 -100.00 % 88.000 M 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 -100.00 % 6.000 M 0.000 0.000 0.000 -100.00 % 6.000 M 0.000 0.000 0.000 0.000
Other expenses 1.000 M 0.000 0.000 -100.00 % 59.521 M 6 052.10 % -1.000 M 0.000 0.000 -100.00 % 70.847 M 467.96 % 12.474 M -22.33 % 16.061 M 0.000 0.000
Operating expenses 220.000 M -6.49 % 235.269 M 25.82 % 186.994 M -12.01 % 212.521 M 20.07 % 177.000 M -3.62 % 183.640 M 8.47 % 169.307 M -11.59 % 191.503 M 0.34 % 190.850 M 3.47 % 184.442 M 14.56 % 161.000 M -9.54 % 177.973 M
Cost and expenses 818.000 M -2.03 % 834.977 M 14.36 % 730.120 M 181.02 % -901.210 M -232.53 % 680.000 M -7.40 % 734.357 M 10.59 % 664.054 M -9.28 % 731.979 M 19.51 % 612.471 M 0.24 % 610.990 M -11.19 % 688.000 M -1.29 % 696.999 M
Research and development expenses 0.000 0.000 0.000 -100.00 % 33.000 M 0.000 -100.00 % 7.425 M 12.93 % 6.575 M -24.04 % 8.656 M 60.12 % 5.406 M -13.38 % 6.241 M 133.48 % 2.673 M 51.53 % 1.764 M
Selling general and administrative expenses 219.000 M -6.92 % 235.269 M 25.82 % 186.994 M 55.83 % 120.000 M -32.58 % 178.000 M 1.01 % 176.215 M 8.29 % 162.732 M 45.30 % 112.000 M -41.36 % 191.000 M 3.24 % 185.000 M 6.32 % 174.000 M -1.26 % 176.217 M
Interest income 0.000 0.000 0.000 -100.00 % 15.000 K 0.000 0.000 0.000 0.000 -100.00 % 383.000 K 350.59 % 85.000 K 13.33 % 75.000 K 0.00 % 75.000 K
Interest expense 4.406 M -21.66 % 5.624 M 48.74 % 3.781 M 32.81 % 2.847 M 5.41 % 2.701 M -25.55 % 3.628 M 7.50 % 3.375 M 18.01 % 2.860 M 8.37 % 2.639 M -28.13 % 3.672 M 1.02 % 3.635 M 13.59 % 3.200 M
Depreciation and amortization 30.250 M -22.87 % 39.218 M 19.14 % 32.918 M 2.88 % 31.997 M 17.42 % 27.250 M -9.77 % 30.201 M 0.000 0.000 -100.00 % 14.578 M 249.51 % 4.171 M -85.62 % 29.000 M 0.97 % 28.720 M
Operating income -27.737 M -122.68 % 122.278 M 70.46 % 71.736 M -37.22 % 114.264 M 852.20 % 12.000 M -89.47 % 113.925 M -7.16 % 122.715 M 56.70 % 78.311 M 229.06 % -60.679 M -177.28 % 78.515 M 180.41 % 28.000 M -73.79 % 106.847 M
Operating income ratio -0.04 -127.49 % 0.13 42.78 % 0.09 -20.49 % 0.11 548.88 % 0.02 -87.09 % 0.13 -13.89 % 0.16 61.39 % 0.10 187.88 % -0.11 -196.57 % 0.11 196.47 % 0.04 -71.10 % 0.13
Total other income expenses net -2.017 M -101.32 % 152.406 M 8 089.47 % 1.861 M 147.58 % -3.911 M -118.62 % 21.000 M 75.00 % 12.000 M 713.56 % 1.475 M -93.00 % 21.069 M -20.59 % 26.532 M 5 217.03 % 499.000 K -96.10 % 12.794 M 21.11 % 10.564 M
2025-07-20 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
2025-07-20 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
Net debt 1.557 B -18.74 % 1.916 B -16.13 % 2.284 B 34.87 % 1.694 B 30.59 % 1.297 B -18.78 % 1.597 B -23.91 % 2.099 B 6.15 % 1.977 B 29.75 % 1.524 B 1.75 % 1.497 B -32.67 % 2.224 B 22.69 % 1.813 B
Total investments 306.000 M 19.83 % 255.369 M 0.79 % 253.366 M 7.29 % 236.146 M -13.82 % 274.000 M 20.46 % 227.463 M 4.27 % 218.140 M 0.37 % 217.329 M 1.72 % 213.649 M -8.99 % 234.752 M -20.42 % 295.000 M 31.40 % 224.506 M
Total debt 1.792 B -21.86 % 2.293 B -11.00 % 2.577 B 35.07 % 1.908 B 10.59 % 1.725 B -26.65 % 2.352 B -5.05 % 2.477 B 17.14 % 2.114 B 18.44 % 1.785 B -2.72 % 1.835 B -23.06 % 2.385 B 20.15 % 1.985 B
Accumulated other comprehensive income loss 83.000 M 36.91 % 60.624 M 1.57 % 59.684 M 25.08 % 47.717 M -9.97 % 53.000 M 35.90 % 39.000 M 14.71 % 34.000 M 0.000 -100.00 % 29.000 M 20.83 % 24.000 M 100.00 % 12.000 M 78.28 % 6.731 M
Retained earnings 2.756 B -0.95 % 2.783 B 7.36 % 2.592 B 0.83 % 2.570 B 3.52 % 2.483 B 0.84 % 2.462 B 3.63 % 2.376 B 2.46 % 2.319 B 5.34 % 2.201 B -1.19 % 2.228 B 2.57 % 2.172 B -0.07 % 2.173 B
Common stock 479.000 M -0.18 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.18 % 479.000 M -0.18 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.00 % 479.885 M 0.18 % 479.000 M -0.18 % 479.885 M
Total equity 3.514 B -0.13 % 3.519 B 5.76 % 3.327 B 1.01 % 3.294 B 2.57 % 3.211 B 1.05 % 3.178 B 3.01 % 3.085 B 1.91 % 3.027 B 4.15 % 2.906 B -0.71 % 2.927 B 2.38 % 2.859 B 0.11 % 2.856 B
Other non current liabilities 219.000 M 4.95 % 208.670 M 1.65 % 205.276 M 9.42 % 187.596 M -8.93 % 206.000 M -2.98 % 212.321 M -3.52 % 220.076 M -36.54 % 346.786 M -12.14 % 394.725 M -1.74 % 401.712 M 10.06 % 365.000 M 3.45 % 352.822 M
Long term debt 420.000 M -12.21 % 478.419 M 49.86 % 319.250 M -14.62 % 373.914 M -12.23 % 426.000 M -15.09 % 501.720 M -42.77 % 876.710 M 51.14 % 580.065 M -0.84 % 585.000 M -7.87 % 635.000 M -7.30 % 685.000 M -35.65 % 1.064 B
Total non current liabilities 639.000 M -7.00 % 687.089 M 30.99 % 524.526 M -8.90 % 575.796 M -8.89 % 632.000 M -11.49 % 714.041 M -34.90 % 1.097 B 18.33 % 926.851 M -5.40 % 979.725 M -5.50 % 1.037 B -1.27 % 1.050 B -25.91 % 1.417 B
Other current liabilities 540.000 M 4.57 % 516.390 M 89.70 % 272.220 M -35.75 % 423.720 M 13.80 % 372.340 M 39.98 % 265.992 M -30.29 % 381.565 M 68.84 % 225.986 M -39.69 % 374.682 M 2.39 % 365.951 M 27.43 % 287.187 M 35.88 % 211.347 M
Deferred revenue 0.000 -100.00 % 53.067 M -41.12 % 90.130 M -19.15 % 111.480 M -3.69 % 115.751 M -24.09 % 152.480 M 103.98 % 74.754 M 285.53 % 19.390 M -76.63 % 82.986 M -24.94 % 110.560 M 247.53 % 31.813 M 1.09 % 31.471 M
Short term debt 1.372 B -24.41 % 1.815 B -19.60 % 2.257 B 47.18 % 1.534 B 18.08 % 1.299 B -29.78 % 1.850 B 15.63 % 1.600 B 4.29 % 1.534 B 27.84 % 1.200 B 0.00 % 1.200 B -28.07 % 1.668 B 70.18 % 980.263 M
Total current liabilities 2.021 B -18.30 % 2.474 B -8.59 % 2.706 B 22.45 % 2.210 B 17.73 % 1.877 B -21.54 % 2.392 B 11.36 % 2.148 B 5.86 % 2.029 B 23.75 % 1.640 B -1.87 % 1.671 B -21.25 % 2.122 B 42.11 % 1.493 B
Total liabilities 2.660 B -15.84 % 3.161 B -2.16 % 3.231 B 15.97 % 2.786 B 11.03 % 2.509 B -19.23 % 3.106 B -4.27 % 3.245 B 9.77 % 2.956 B 12.85 % 2.619 B -3.26 % 2.708 B -14.64 % 3.172 B 8.99 % 2.910 B
Other non current assets 47.000 M 78.49 % 26.332 M -0.12 % 26.363 M 0.44 % 26.247 M -51.39 % 54.000 M 121.02 % 24.432 M -61.62 % 63.661 M 1.49 % 62.726 M 2.82 % 61.004 M 1.25 % 60.252 M 25 415.97 % -238.000 K -100.37 % 64.122 M
Long term investments 306.000 M 19.83 % 255.369 M 0.79 % 253.366 M 7.29 % 236.146 M -13.82 % 274.000 M 20.46 % 227.463 M 4.27 % 218.140 M 0.37 % 217.329 M 1.72 % 213.649 M -8.99 % 234.752 M -20.42 % 295.000 M 31.40 % 224.506 M
Intangible assets 60.000 M -13.97 % 69.743 M -10.82 % 78.202 M -8.04 % 85.041 M -7.56 % 92.000 M -9.80 % 102.000 M -1.92 % 104.000 M 20.90 % 86.022 M -7.50 % 93.000 M -5.10 % 98.000 M 108.51 % 47.000 M 53.11 % 30.696 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 178.000 K -70.96 % 613.000 K 0.000 -100.00 % 203.000 K 113.68 % 95.000 K 0.000 0.000
Goodwill and intangible assets 60.000 M -13.97 % 69.743 M -10.82 % 78.202 M -8.04 % 85.041 M -7.56 % 92.000 M -9.96 % 102.178 M -2.33 % 104.613 M 21.61 % 86.022 M -7.70 % 93.203 M -4.99 % 98.095 M 108.71 % 47.000 M 53.11 % 30.696 M
Property plant equipment net 4.289 B -0.43 % 4.308 B -0.18 % 4.316 B 5.15 % 4.104 B 0.30 % 4.092 B -0.43 % 4.110 B 0.04 % 4.108 B -0.36 % 4.123 B -0.25 % 4.133 B -0.37 % 4.149 B -0.37 % 4.164 B 0.91 % 4.126 B
Total non current assets 4.702 B -0.60 % 4.730 B 0.10 % 4.726 B 3.93 % 4.547 B 0.78 % 4.512 B -0.48 % 4.534 B -1.06 % 4.582 B -0.54 % 4.607 B 1.10 % 4.557 B -1.06 % 4.606 B 0.81 % 4.569 B 1.02 % 4.523 B
Other current assets 56.000 M 8.14 % 51.787 M 14.89 % 45.077 M 55.29 % 29.028 M 32.16 % 21.965 M 0.74 % 21.804 M -46.91 % 41.071 M -20.32 % 51.545 M -37.01 % 81.835 M 95.83 % 41.788 M 6.45 % 39.257 M 39.36 % 28.169 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 235.000 M -37.72 % 377.351 M 29.10 % 292.292 M 36.61 % 213.963 M -50.01 % 428.000 M -43.29 % 754.767 M 99.67 % 378.014 M 175.67 % 137.125 M -47.51 % 261.236 M -22.60 % 337.507 M 109.63 % 161.000 M -6.55 % 172.286 M
Cash and short term investments 235.000 M -37.72 % 377.351 M 29.10 % 292.292 M 36.61 % 213.963 M -50.01 % 428.000 M -43.29 % 754.767 M 99.67 % 378.014 M 175.67 % 137.125 M -47.51 % 261.236 M -22.60 % 337.507 M 109.63 % 161.000 M -6.55 % 172.286 M
Total current assets 1.472 B -24.48 % 1.949 B 6.41 % 1.832 B 19.55 % 1.532 B 26.83 % 1.208 B -30.97 % 1.750 B 0.14 % 1.748 B 27.00 % 1.376 B 42.03 % 968.787 M -5.84 % 1.029 B -29.62 % 1.462 B 17.60 % 1.243 B
Inventory 19.000 M 55.15 % 12.246 M -40.91 % 20.726 M 9.36 % 18.952 M 11.25 % 17.035 M 34.52 % 12.664 M -8.42 % 13.829 M 98.01 % 6.984 M 15.11 % 6.067 M 46.05 % 4.154 M 3.85 % 4.000 M -19.37 % 4.961 M
Net receivables 1.162 B -22.93 % 1.508 B 2.31 % 1.474 B 16.02 % 1.270 B 71.42 % 741.000 M -22.88 % 960.801 M -26.91 % 1.315 B 11.38 % 1.180 B 90.48 % 619.649 M -4.00 % 645.445 M -48.68 % 1.258 B 21.20 % 1.038 B
Tax assets 0.000 -100.00 % 71.269 M 36.20 % 52.325 M -45.22 % 95.510 M 0.000 -100.00 % 70.216 M -20.13 % 87.908 M -25.49 % 117.983 M 112.04 % 55.643 M -13.25 % 64.139 M 1.42 % 63.238 M -18.22 % 77.325 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 100.00 % 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K 0.000 -100.00 % 3.000 K
Account payables 109.000 M 22.22 % 89.183 M 3.45 % 86.208 M -38.79 % 140.848 M 74.20 % 80.854 M -1.26 % 81.888 M 1.61 % 80.594 M -56.09 % 183.556 M 212.66 % 58.707 M 12.46 % 52.203 M -47.27 % 98.993 M -32.84 % 147.403 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 9.055 M -78.45 % 42.009 M 270.16 % 11.349 M -82.85 % 66.171 M 944.53 % 6.335 M -82.45 % 36.088 M 800.62 % 4.007 M -96.73 % 122.713 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -8.136 M 0.000 0.000 0.000 -100.00 % 23.688 M
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 -100.00 % 22.174 M 0.000 0.000 0.000 -100.00 % 79.193 M 0.000 0.000 100.00 % -31.813 M -153.27 % 59.715 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 -100.00 % 188.944 M
Other total stockholders equity 196.000 M 0.17 % 195.675 M 0.00 % 195.676 M 0.00 % 195.674 M -0.17 % 196.000 M 0.17 % 195.675 M 0.00 % 195.675 M -14.24 % 228.173 M 16.61 % 195.675 M 0.00 % 195.675 M -0.17 % 196.000 M 0.17 % 195.675 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 14.286 M 0.000 0.000 0.000 -100.00 % 8.136 M 0.000 0.000 0.000 -100.00 % 5.764 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 6.174 B -7.57 % 6.679 B 1.86 % 6.558 B 7.87 % 6.079 B 6.28 % 5.720 B -8.97 % 6.284 B -0.72 % 6.330 B 5.80 % 5.983 B 8.28 % 5.526 B -1.94 % 5.635 B -6.57 % 6.031 B 4.59 % 5.766 B
2025-07-20 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
2025-07-20 2025-04-20 2025-01-20 2024-10-20 2024-07-20 2024-04-20 2024-01-20 2023-10-31 2023-07-20 2023-04-20 2023-01-20 2022-10-31
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 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 27.000 M 114.14 % -191.000 M -289.80 % -49.000 M 43.68 % -87.000 M -314.29 % -21.000 M 75.58 % -86.000 M -1.18 % -85.000 M 27.97 % -118.000 M -537.04 % 27.000 M 149.09 % -55.000 M -103.70 % -27.000 M 68.97 % -87.000 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 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2024
2023
2022
2021
2020
2019