5268.T

Asahi Concrete Works Co., Ltd. 5268.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 7.222 B 2.12 % 7.072 B 7.40 % 6.584 B 1.81 % 6.467 B -23.17 % 8.418 B -14.12 % 9.802 B
Net income 411.747 M 21.96 % 337.608 M 8.35 % 311.581 M 0.55 % 309.867 M -24.44 % 410.099 M 7.64 % 381.000 M
Income before tax 601.714 M 20.33 % 500.067 M 9.65 % 456.048 M -2.80 % 469.166 M -23.79 % 615.624 M 6.51 % 578.000 M
Income before tax ratio 0.08 17.83 % 0.07 2.10 % 0.07 -4.52 % 0.07 -0.81 % 0.07 24.03 % 0.06
EBITDA 838.168 M 13.45 % 738.828 M 6.39 % 694.447 M 0.52 % 690.831 M -18.05 % 842.942 M 5.10 % 802.000 M
Net income ratio 0.06 19.43 % 0.05 0.89 % 0.05 -1.23 % 0.05 -1.66 % 0.05 25.34 % 0.04
Ratio EBITDA 0.12 11.09 % 0.10 -0.94 % 0.11 -1.26 % 0.11 6.67 % 0.10 22.39 % 0.08
Gross profit ratio 0.21 9.48 % 0.19 -2.63 % 0.20 -1.47 % 0.20 14.67 % 0.18 9.02 % 0.16
Weighted average shs out dil 13.154 M 0.05 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M
Weighted average shs out 13.154 M 0.05 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M
EPS diluted 31.30 22.12 % 25.63 8.14 % 23.70 0.55 % 23.57 -24.43 % 31.19 7.63 % 28.98
Earnings per share 31.30 22.12 % 25.63 8.14 % 23.70 0.55 % 23.57 -24.43 % 31.19 7.63 % 28.98
Gross profit 1.524 B 11.80 % 1.363 B 4.58 % 1.303 B 0.31 % 1.299 B -11.90 % 1.475 B -6.38 % 1.575 B
Income tax expense 189.966 M 16.93 % 162.458 M 12.45 % 144.467 M -9.31 % 159.298 M -22.49 % 205.524 M 4.33 % 197.000 M
Cost of revenue 5.698 B -0.19 % 5.709 B 8.10 % 5.281 B 2.19 % 5.168 B -25.56 % 6.943 B -15.61 % 8.227 B
General and administrative expenses 139.000 M 14.88 % 121.000 M -18.79 % 149.000 M -1.97 % 152.000 M -5.59 % 161.000 M 2.55 % 157.000 M
Selling and marketing expenses 824.000 M 0.12 % 823.000 M 3.13 % 798.000 M 2.84 % 776.000 M -2.51 % 796.000 M -5.35 % 841.000 M
Other expenses -4.148 M -279.96 % 2.305 M -33.55 % 3.469 M 10.69 % 3.134 M -13.52 % 3.624 M -89.02 % 33.000 M
Operating expenses 968.035 M 1.87 % 950.305 M -0.75 % 957.469 M 2.61 % 933.134 M -3.44 % 966.368 M -6.63 % 1.035 B
Cost and expenses 6.666 B 0.11 % 6.659 B 6.74 % 6.239 B 2.25 % 6.101 B -22.86 % 7.909 B -14.60 % 9.262 B
Research and development expenses 4.148 M 3.70 % 4.000 M -42.86 % 7.000 M 250.00 % 2.000 M -65.18 % 5.744 M 43.60 % 4.000 M
Selling general and administrative expenses 968.035 M 2.55 % 944.000 M -0.32 % 947.000 M 2.05 % 928.000 M -3.03 % 957.000 M -4.11 % 998.000 M
Interest income 162.000 K 217.65 % 51.000 K -3.77 % 53.000 K -14.52 % 62.000 K -75.59 % 254.000 K -5.58 % 269.000 K
Interest expense 5.487 M 53.23 % 3.581 M 1.94 % 3.513 M -72.63 % 12.834 M -0.24 % 12.865 M -1.86 % 13.109 M
Depreciation and amortization 230.966 M -1.79 % 235.178 M 0.12 % 234.885 M 12.48 % 208.831 M -2.62 % 214.453 M -8.35 % 234.000 M
Operating income 555.479 M 34.68 % 412.457 M 19.34 % 345.610 M -5.55 % 365.934 M -27.99 % 508.151 M -10.54 % 568.000 M
Operating income ratio 0.08 31.88 % 0.06 11.12 % 0.05 -7.23 % 0.06 -6.27 % 0.06 4.18 % 0.06
Total other income expenses net 46.235 M -47.23 % 87.610 M -20.67 % 110.438 M 6.98 % 103.232 M -3.95 % 107.473 M 974.73 % 10.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.602 B -5.33 % -4.369 B -4.86 % -4.166 B -5.53 % -3.948 B 2.86 % -4.064 B -16.92 % -3.476 B
Total investments 4.141 B 69.92 % 2.437 B 4.24 % 2.338 B -46.56 % 4.375 B -1.57 % 4.445 B 120.25 % 2.018 B
Total debt 678.060 M -3.74 % 704.415 M -2.30 % 721.000 M -2.98 % 743.134 M -29.96 % 1.061 B 0.01 % 1.061 B
Accumulated other comprehensive income loss 2.084 B -63.42 % 5.696 B 5.93 % 5.377 B 0.90 % 5.329 B -2.68 % 5.475 B 4 877.70 % 110.000 M
Retained earnings 3.356 B 5.59 % 3.179 B 5.60 % 3.010 B 4.97 % 2.867 B 5.17 % 2.726 B -63.87 % 7.547 B
Common stock 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.07 % 1.204 B
Total equity 12.126 B 11.73 % 10.853 B 4.70 % 10.366 B 1.87 % 10.175 B -0.05 % 10.181 B 5.66 % 9.635 B
Other non current liabilities 128.626 M 1.31 % 126.969 M 1.74 % 124.799 M 6.17 % 117.549 M -5.83 % 124.833 M -0.07 % 124.921 M
Long term debt 505.748 M 0.88 % 501.355 M -0.61 % 504.439 M -3.18 % 521.000 M 1 216.92 % 39.562 M -95.41 % 861.079 M
Total non current liabilities 1.388 B 58.90 % 873.278 M 20.13 % 726.970 M 1.48 % 716.339 M 136.66 % 302.691 M -69.30 % 986.000 M
Other current liabilities 420.466 M 84.37 % 228.058 M 20.07 % 189.941 M -7.65 % 205.684 M 229.60 % -158.711 M -148.24 % 328.997 M
Deferred revenue 42.272 M -40.76 % 71.354 M 204.23 % 23.454 M 124.12 % 10.465 M -97.25 % 380.895 M 0.000
Short term debt 174.312 M -14.16 % 203.060 M -6.23 % 216.561 M -2.51 % 222.134 M -78.25 % 1.022 B 357.03 % 223.511 M
Total current liabilities 2.394 B -11.00 % 2.690 B 12.68 % 2.387 B -12.73 % 2.736 B -25.28 % 3.661 B 7.24 % 3.414 B
Total liabilities 3.782 B 6.13 % 3.563 B 14.41 % 3.114 B -9.78 % 3.452 B -12.92 % 3.964 B -9.91 % 4.400 B
Other non current assets 296.408 M 8.21 % 273.927 M -88.34 % 2.349 B 0.23 % 2.344 B -1.07 % 2.369 B 152.44 % -4.518 B
Long term investments 4.141 B 69.71 % 2.440 B 4.37 % 2.338 B 23.72 % 1.890 B -3.56 % 1.960 B -2.89 % 2.018 B
Intangible assets 71.834 M 0.45 % 71.511 M -5.00 % 75.277 M -2.74 % 77.400 M -4.29 % 80.872 M -3.72 % 84.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 71.834 M 0.45 % 71.511 M -5.00 % 75.277 M -2.74 % 77.400 M -4.29 % 80.872 M -3.72 % 84.000 M
Property plant equipment net 2.393 B 0.06 % 2.391 B -0.46 % 2.402 B -0.79 % 2.422 B 0.80 % 2.402 B -0.56 % 2.416 B
Total non current assets 6.902 B 33.33 % 5.177 B 7.25 % 4.827 B 4.42 % 4.623 B -0.61 % 4.651 B 65 160.05 % 7.127 M
Other current assets 37.190 M 0.81 % 36.893 M -43.94 % 65.814 M 98.47 % 33.161 M 25.95 % 26.328 M -67.09 % 80.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.485 B
cash and cash equivalents 5.280 B 4.07 % 5.073 B 3.80 % 4.887 B 4.18 % 4.691 B -8.47 % 5.125 B 12.97 % 4.537 B
Cash and short term investments 5.280 B 4.07 % 5.073 B 3.80 % 4.887 B 4.18 % 4.691 B -8.47 % 5.125 B 12.97 % 4.537 B
Total current assets 9.006 B -2.53 % 9.239 B 6.77 % 8.653 B -3.90 % 9.004 B -5.15 % 9.493 B -0.09 % 9.502 B
Inventory 1.139 B 3.03 % 1.106 B 2.29 % 1.081 B 46.82 % 736.194 M 0.96 % 729.162 M -6.16 % 777.000 M
Net receivables 2.550 B -15.67 % 3.023 B 15.44 % 2.619 B -26.09 % 3.544 B -1.91 % 3.613 B -12.06 % 4.108 B
Tax assets 0.000 0.000 100.00 % -2.338 B -10.81 % -2.110 B 2.36 % -2.161 B -30 421.31 % 7.127 M
Other assets 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K -100.00 % 4.526 B
Account payables 1.757 B -14.17 % 2.047 B 10.13 % 1.859 B -16.34 % 2.222 B -1.11 % 2.247 B -18.12 % 2.744 B
Tax payables 0.000 -100.00 % 140.441 M 42.48 % 98.566 M 30.68 % 75.423 M -55.84 % 170.800 M 45.37 % 117.492 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 7.748 M 75.49 % 4.415 M -78.98 % 21.000 M -51.31 % 43.134 M -29.38 % 61.078 M -27.80 % 84.590 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 5.482 B 608.43 % 773.776 M -0.01 % 773.843 M 0.00 % 773.843 M 0.00 % 773.843 M -0.02 % 774.000 M
Deferred tax liabilities non current 753.304 M 207.53 % 244.954 M 150.64 % 97.732 M 25.64 % 77.790 M -43.75 % 138.296 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 15.908 B 10.35 % 14.416 B 6.95 % 13.480 B -1.08 % 13.627 B -3.66 % 14.144 B 0.78 % 14.035 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 198.726 M 265.00 % -120.438 M -166.03 % 182.412 M 337.20 % -76.903 M -258.44 % 48.538 M -94.57 % 894.000 M
Accounts receivables 456.453 M 220.44 % -379.000 M -142.11 % 900.000 M 889.01 % 91.000 M -83.27 % 544.000 M -43.69 % 966.000 M
Inventory -33.500 M -35.07 % -24.802 M 92.81 % -344.712 M -4 802.05 % -7.032 M -115.21 % 46.245 M -50.27 % 93.000 M
Accounts payables -274.936 M -248.21 % 185.500 M 152.59 % -352.726 M -771.10 % -40.492 M 91.62 % -482.973 M 50.50 % -975.759 M
Other working capital 50.709 M -48.18 % 97.864 M 582.49 % -20.283 M 83.19 % -120.659 M -104.58 % -58.979 M 0.000
Other non cash items 41.990 M 120.99 % -200.022 M -1 798.27 % 11.778 M 122.26 % -52.904 M -105.56 % -25.736 M 96.84 % -815.000 M
Net cash provided by operating activities 883.429 M 112.98 % 414.785 M -43.95 % 740.075 M 90.73 % 388.024 M -40.05 % 647.255 M -6.74 % 694.000 M
Investments in property plant and equipment -305.734 M -50.49 % -203.165 M 18.91 % -250.528 M -29.92 % -192.839 M 14.32 % -225.081 M 14.42 % -263.000 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -2.585 B -4.02 % -2.485 B 8.45 % -2.714 B 0.30 % -2.723 B -9.57 % -2.485 B 10.59 % -2.779 B
Sales maturities of investments 2.485 B -6.06 % 2.645 B 1.21 % 2.614 B 0.86 % 2.592 B -8.95 % 2.846 B 14.50 % 2.486 B
Other investing activites -765.000 K -245.16 % 527.000 K 163.80 % -826.000 K -142.80 % 1.930 M 367.31 % 413.000 K 0.49 % 411.000 K
Net cash used for investing activites -406.369 M -860.34 % -42.315 M 87.98 % -352.052 M -9.30 % -322.101 M -335.46 % 136.798 M 124.60 % -556.000 M
Debt repayment -34.222 M -106.36 % -16.584 M 25.07 % -22.134 M 92.81 % -308.000 M -1 210.03 % -23.511 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 100.00 % -66.000 K 0.000 0.000 100.00 % -59.000 K 19.18 % -73.000 K
Dividends paid -236.468 M -39.16 % -169.921 M -0.14 % -169.689 M 0.51 % -170.564 M 1.14 % -172.536 M -10.07 % -156.748 M
Other financing activites -1.000 K 0.000 100.00 % -1.000 K 100.00 % -21.379 M -2 137 800.00 % -1.000 K 99.99 % -17.179 M
Net cash used provided by financing activities -270.691 M -45.09 % -186.571 M 2.74 % -191.824 M 61.63 % -499.943 M -154.93 % -196.107 M -12.71 % -174.000 M
Effect of forex changes on cash 0.000 100.00 % -1.000 K 0.000 0.000 0.000 0.000
Net change in cash 206.369 M 11.01 % 185.898 M -5.25 % 196.199 M 145.21 % -434.020 M -173.82 % 587.946 M 127.67 % -2.125 B
Cash at beginning of period 2.588 B 7.74 % 2.402 B 8.89 % 2.206 B -16.44 % 2.640 B 28.65 % 2.052 B -1.74 % 2.089 B
Cash at end of period 2.795 B 7.97 % 2.588 B 7.74 % 2.402 B 8.89 % 2.206 B -16.44 % 2.640 B 7 434.04 % -36.000 M
Operating cash flow 883.429 M 112.98 % 414.785 M -43.95 % 740.075 M 90.73 % 388.024 M -40.05 % 647.255 M -6.74 % 694.000 M
Capital expenditure -303.886 M -49.58 % -203.165 M 18.91 % -250.528 M -29.92 % -192.839 M 14.32 % -225.081 M 14.42 % -263.000 M
Free CashFlow 579.543 M 173.86 % 211.620 M -56.77 % 489.547 M 150.81 % 195.185 M -53.77 % 422.174 M -2.05 % 431.000 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 1.533 B -28.47 % 2.143 B 19.73 % 1.790 B 4.56 % 1.712 B 8.63 % 1.576 B -24.50 % 2.087 B 20.91 % 1.726 B -5.96 % 1.836 B 29.09 % 1.422 B -25.03 % 1.897 B 12.52 % 1.686 B 11.65 % 1.510 B
Net income 84.378 M 331.97 % -36.374 M -121.52 % 169.000 M 14.97 % 147.000 M 11.36 % 132.000 M 170.42 % 48.813 M -18.36 % 59.788 M -64.52 % 168.492 M 178.43 % 60.515 M -3.97 % 63.017 M -42.05 % 108.749 M 118.75 % 49.713 M
Income before tax 115.981 M 365.15 % -43.742 M -117.78 % 246.000 M 11.31 % 221.000 M 24.16 % 178.000 M 134.18 % 76.011 M -16.74 % 91.297 M -61.77 % 238.838 M 154.30 % 93.921 M -8.98 % 103.189 M -36.73 % 163.082 M 109.43 % 77.869 M
Income before tax ratio 0.08 470.70 % -0.02 -114.85 % 0.14 6.46 % 0.13 14.29 % 0.11 210.17 % 0.04 -31.14 % 0.05 -59.35 % 0.13 96.99 % 0.07 21.40 % 0.05 -43.77 % 0.10 87.58 % 0.05
EBITDA 160.010 M 648.69 % 21.372 M -91.81 % 261.000 M -5.78 % 277.000 M 51.37 % 183.000 M 29.07 % 141.781 M 54.44 % 91.805 M -61.64 % 239.345 M 61.54 % 148.160 M 42.91 % 103.674 M -54.02 % 225.453 M 66.17 % 135.677 M
Net income ratio 0.06 424.32 % -0.02 -117.98 % 0.09 9.96 % 0.09 2.52 % 0.08 258.18 % 0.02 -32.48 % 0.03 -62.27 % 0.09 115.68 % 0.04 28.09 % 0.03 -48.50 % 0.06 95.93 % 0.03
Ratio EBITDA 0.10 946.73 % 0.01 -93.16 % 0.15 -9.88 % 0.16 39.34 % 0.12 70.96 % 0.07 27.73 % 0.05 -59.21 % 0.13 25.14 % 0.10 90.62 % 0.05 -59.13 % 0.13 48.83 % 0.09
Gross profit ratio 0.19 42.10 % 0.13 -44.72 % 0.24 -9.78 % 0.27 22.51 % 0.22 28.32 % 0.17 -4.43 % 0.18 -23.17 % 0.23 21.28 % 0.19 4.97 % 0.18 -16.41 % 0.22 7.30 % 0.20
Weighted average shs out dil 13.158 M 0.00 % 13.157 M 0.00 % 13.158 M 0.04 % 13.153 M 0.04 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M
Weighted average shs out 13.158 M 0.00 % 13.157 M 0.00 % 13.158 M 0.04 % 13.153 M 0.04 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M 0.00 % 13.147 M
EPS diluted 6.41 332.25 % -2.76 -121.50 % 12.84 14.85 % 11.18 11.35 % 10.04 169.17 % 3.73 -16.93 % 4.49 -65.06 % 12.85 179.35 % 4.60 -3.97 % 4.79 -42.08 % 8.27 118.78 % 3.78
Earnings per share 6.41 332.25 % -2.76 -121.50 % 12.84 14.85 % 11.18 11.35 % 10.04 169.17 % 3.73 -16.93 % 4.49 -65.06 % 12.85 179.35 % 4.60 -3.97 % 4.79 -42.08 % 8.27 118.78 % 3.78
Gross profit 291.271 M 1.64 % 286.567 M -33.82 % 433.000 M -5.66 % 459.000 M 33.08 % 344.904 M -3.12 % 355.997 M 15.55 % 308.082 M -27.74 % 426.362 M 56.57 % 272.321 M -21.30 % 346.027 M -5.94 % 367.871 M 19.80 % 307.059 M
Income tax expense 31.603 M 528.92 % -7.368 M -109.57 % 77.000 M 4.05 % 74.000 M 60.87 % 46.000 M 69.13 % 27.198 M -13.68 % 31.508 M -55.21 % 70.347 M 110.59 % 33.405 M -16.85 % 40.172 M -26.06 % 54.334 M 92.98 % 28.155 M
Cost of revenue 1.242 B -33.12 % 1.857 B 36.82 % 1.357 B 8.30 % 1.253 B 1.79 % 1.231 B -28.90 % 1.731 B 22.07 % 1.418 B 0.63 % 1.409 B 22.58 % 1.150 B -25.86 % 1.551 B 17.68 % 1.318 B 9.57 % 1.203 B
General and administrative expenses 0.000 -100.00 % 139.000 M 0.000 0.000 0.000 -100.00 % 121.000 M 0.000 0.000 0.000 -100.00 % 149.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 137.000 M 0.000 0.000 0.000 -100.00 % 134.000 M 0.000 0.000 0.000 -100.00 % 104.000 M 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 1.000 M 200.00 % -1.000 M -200.00 % 1.000 M -28.01 % 1.389 M 58.20 % 878.000 K 201.39 % -866.000 K 0.000 -100.00 % 22.644 M 0.000 0.000
Operating expenses 227.033 M -19.14 % 280.786 M 21.03 % 232.000 M -0.85 % 234.000 M 5.41 % 222.000 M -14.74 % 260.389 M 12.78 % 230.878 M 2.10 % 226.134 M -2.91 % 232.904 M -11.54 % 263.273 M 8.58 % 242.464 M 6.52 % 227.625 M
Cost and expenses 1.469 B -31.29 % 2.137 B 34.51 % 1.589 B 6.86 % 1.487 B 2.34 % 1.453 B -27.05 % 1.992 B 20.77 % 1.649 B 0.84 % 1.636 B 18.29 % 1.383 B -23.78 % 1.814 B 16.26 % 1.560 B 9.08 % 1.430 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.000 M 0.000 0.000 0.000 -100.00 % 7.000 M 0.000 0.000
Selling general and administrative expenses 227.033 M -19.14 % 280.786 M 21.55 % 231.000 M -1.70 % 235.000 M 6.33 % 221.000 M -13.33 % 255.000 M 10.87 % 230.000 M 1.32 % 227.000 M -2.16 % 232.000 M -8.30 % 253.000 M 4.35 % 242.464 M 6.52 % 227.625 M
Interest income 346.000 K 195.73 % 117.000 K 0.000 -100.00 % 17.000 K -39.29 % 28.000 K 211.11 % 9.000 K 0.000 -100.00 % 14.000 K -50.00 % 28.000 K 211.11 % 9.000 K -99.85 % 6.000 M 42 757.14 % 14.000 K
Interest expense 2.022 M 20.00 % 1.685 M 18.16 % 1.426 M 17.37 % 1.215 M 4.65 % 1.161 M 28.71 % 902.000 K 0.78 % 895.000 K 0.11 % 894.000 K 0.45 % 890.000 K 2.06 % 872.000 K 76.16 % 495.000 K -43.88 % 882.000 K
Depreciation and amortization 42.005 M -35.80 % 65.428 M 8.56 % 60.269 M 13.72 % 53.000 M -10.17 % 59.000 M -9.04 % 64.866 M 0.000 0.000 -100.00 % 47.901 M 109.20 % 22.897 M -62.76 % 61.488 M 8.01 % 56.927 M
Operating income 64.238 M 1 011.19 % 5.781 M -97.12 % 201.000 M -10.67 % 225.000 M 82.93 % 123.000 M 28.65 % 95.610 M 23.84 % 77.202 M -61.44 % 200.229 M 407.99 % 39.416 M -52.37 % 82.755 M -34.01 % 125.407 M 57.88 % 79.434 M
Operating income ratio 0.04 1 453.54 % 0.00 -97.60 % 0.11 -14.56 % 0.13 68.40 % 0.08 70.40 % 0.05 2.43 % 0.04 -59.00 % 0.11 293.51 % 0.03 -36.47 % 0.04 -41.36 % 0.07 41.40 % 0.05
Total other income expenses net 51.743 M 204.48 % -49.523 M -210.05 % 45.000 M 1 225.00 % -4.000 M -107.27 % 55.000 M 380.63 % -19.599 M -239.05 % 14.095 M -63.49 % 38.609 M -29.16 % 54.505 M 166.74 % 20.434 M -45.76 % 37.675 M 2 507.35 % -1.565 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 -4.133 B 10.19 % -4.602 B -13.54 % -4.053 B 3.68 % -4.208 B 4.34 % -4.399 B -0.69 % -4.369 B -10.62 % -3.949 B 3.54 % -4.094 B 3.13 % -4.226 B -1.44 % -4.166 B 3.77 % -4.330 B -134.23 % -1.848 B
Total investments 4.402 B 6.29 % 4.141 B 17.12 % 3.536 B 4.21 % 3.393 B 6.40 % 3.189 B -35.25 % 4.925 B 111.32 % 2.331 B 0.19 % 2.326 B 3.03 % 2.258 B 7.83 % 2.094 B 24.01 % 1.689 B -60.41 % 4.265 B
Total debt 670.000 M -1.19 % 678.060 M 1.20 % 670.000 M 0.00 % 670.000 M 0.00 % 670.000 M -4.89 % 704.415 M 0.63 % 700.000 M 0.00 % 700.000 M 0.00 % 700.000 M -2.91 % 721.000 M 3.00 % 700.000 M 0.00 % 700.000 M
Accumulated other comprehensive income loss 1.942 B -6.78 % 2.084 B 83.42 % 1.136 B 9.13 % 1.041 B 7.10 % 972.000 M -82.93 % 5.696 B 904.55 % 567.000 M 0.53 % 564.000 M 29.66 % 435.000 M 35.51 % 321.000 M 61.09 % 199.272 M 1.94 % 195.475 M
Retained earnings 8.269 B 146.38 % 3.356 B -60.25 % 8.444 B 2.04 % 8.275 B 1.81 % 8.128 B 155.70 % 3.179 B -61.16 % 8.184 B 0.74 % 8.125 B 2.12 % 7.956 B 140.27 % 3.311 B -58.63 % 8.004 B 1.38 % 7.895 B
Common stock 1.205 B 0.00 % 1.205 B 0.07 % 1.204 B 0.00 % 1.204 B 0.00 % 1.204 B -0.07 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B 0.00 % 1.205 B
Total equity 12.198 B 0.59 % 12.126 B 4.85 % 11.566 B 2.34 % 11.302 B 2.02 % 11.078 B 2.07 % 10.853 B 1.15 % 10.729 B 0.59 % 10.666 B 2.86 % 10.370 B 0.04 % 10.366 B 1.81 % 10.182 B 1.12 % 10.069 B
Other non current liabilities 1.016 B 689.86 % 128.626 M -79.45 % 626.000 M 9.82 % 570.000 M 2.89 % 554.000 M 336.33 % 126.969 M -64.65 % 359.218 M 3.41 % 347.379 M 12.08 % 309.940 M 608.90 % 43.721 M -78.02 % 198.940 M 5.16 % 189.177 M
Long term debt 500.000 M -1.14 % 505.748 M 1.15 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M -0.27 % 501.355 M 0.27 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M -0.88 % 504.439 M 0.89 % 500.000 M 0.00 % 500.000 M
Total non current liabilities 1.516 B 9.25 % 1.388 B 23.24 % 1.126 B 5.23 % 1.070 B 1.52 % 1.054 B 20.69 % 873.278 M 1.64 % 859.218 M 1.40 % 847.379 M 4.62 % 809.940 M 11.41 % 726.970 M 4.01 % 698.940 M 1.42 % 689.177 M
Other current liabilities 321.439 M -23.91 % 422.466 M 38.06 % 306.000 M -18.62 % 376.000 M 9.12 % 344.579 M 364.36 % -130.346 M -208.63 % 119.989 M -86.02 % 858.505 M -28.07 % 1.193 B 528.33 % 189.941 M -80.93 % 996.155 M 0.12 % 994.927 M
Deferred revenue 0.000 -100.00 % 42.272 M 0.000 0.000 0.000 -100.00 % 429.630 M 490.56 % 72.750 M -55.34 % 162.903 M 367.84 % 34.820 M -88.37 % 299.279 M 1 133.43 % 24.264 M -55.27 % 54.246 M
Short term debt 170.000 M -1.34 % 172.312 M 1.36 % 170.000 M 0.00 % 170.000 M 0.00 % 170.000 M -16.28 % 203.060 M 1.53 % 200.000 M 0.00 % 200.000 M 0.00 % 200.000 M -7.65 % 216.561 M 8.28 % 200.000 M 0.00 % 200.000 M
Total current liabilities 1.896 B -20.81 % 2.394 B 19.22 % 2.008 B -5.90 % 2.134 B -13.71 % 2.473 B -8.06 % 2.690 B 20.23 % 2.237 B 5.41 % 2.122 B -3.68 % 2.204 B -7.70 % 2.387 B 14.83 % 2.079 B 4.00 % 1.999 B
Total liabilities 3.412 B -9.78 % 3.782 B 20.66 % 3.134 B -2.18 % 3.204 B -9.16 % 3.527 B -1.02 % 3.563 B 15.07 % 3.096 B 4.27 % 2.970 B -1.45 % 3.013 B -3.24 % 3.114 B 12.11 % 2.778 B 3.34 % 2.688 B
Other non current assets 301.843 M 1.83 % 296.408 M 6 897.36 % 4.236 M 7.10 % 3.955 M -16.89 % 4.759 M -99.84 % 2.980 B 3.79 % 2.871 B 10.77 % 2.592 B 2.88 % 2.519 B 7.24 % 2.349 B 853.27 % 246.423 M 1.56 % 242.649 M
Long term investments 4.402 B 6.29 % 4.141 B 17.12 % 3.536 B 4.21 % 3.393 B 6.40 % 3.189 B 30.69 % 2.440 B 4.70 % 2.331 B -9.87 % 2.586 B 2.90 % 2.513 B 7.49 % 2.338 B 38.46 % 1.689 B -5.15 % 1.780 B
Intangible assets 84.570 M 17.73 % 71.834 M 2.62 % 70.000 M 0.00 % 70.000 M 0.00 % 70.000 M -2.11 % 71.511 M -0.68 % 72.000 M -1.37 % 73.000 M -1.35 % 74.000 M -1.70 % 75.277 M -0.95 % 76.000 M 1.33 % 75.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 453.000 K 14.97 % 394.000 K 17.61 % 335.000 K 0.000 0.000 0.000
Goodwill and intangible assets 84.570 M 17.73 % 71.834 M 2.62 % 70.000 M 0.00 % 70.000 M 0.00 % 70.000 M -2.11 % 71.511 M -1.30 % 72.453 M -1.28 % 73.394 M -1.27 % 74.335 M -1.25 % 75.277 M -0.95 % 76.000 M 1.33 % 75.000 M
Property plant equipment net 2.398 B 0.20 % 2.393 B -1.88 % 2.439 B -0.54 % 2.452 B 0.52 % 2.439 B 2.00 % 2.391 B 0.04 % 2.390 B 0.01 % 2.390 B -1.07 % 2.416 B 0.57 % 2.402 B -0.36 % 2.411 B -1.35 % 2.444 B
Total non current assets 7.186 B 4.11 % 6.902 B 14.11 % 6.049 B 2.20 % 5.919 B 3.79 % 5.703 B 10.16 % 5.177 B 2.18 % 5.067 B 0.22 % 5.055 B 0.91 % 5.010 B 3.79 % 4.827 B 9.15 % 4.422 B -2.65 % 4.543 B
Other current assets 67.395 M 81.22 % 37.190 M -45.31 % 68.000 M -29.17 % 96.000 M -14.29 % 112.000 M 203.58 % 36.893 M -59.55 % 91.212 M -1.32 % 92.436 M 22.15 % 75.673 M 136.67 % 31.974 M -60.96 % 81.907 M -11.98 % 93.050 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -255.193 M -4.53 % -244.131 M 0.000 -100.00 % 2.485 B
cash and cash equivalents 4.803 B -9.03 % 5.280 B 11.79 % 4.723 B -3.18 % 4.878 B -3.77 % 5.069 B -0.09 % 5.073 B 9.12 % 4.649 B -3.02 % 4.794 B -2.68 % 4.926 B 0.80 % 4.887 B -2.83 % 5.030 B 97.36 % 2.548 B
Cash and short term investments 4.803 B -9.03 % 5.280 B 11.79 % 4.723 B -3.18 % 4.878 B -3.77 % 5.069 B -0.09 % 5.073 B 9.12 % 4.649 B -3.02 % 4.794 B -2.68 % 4.926 B 0.80 % 4.887 B -2.83 % 5.030 B -0.07 % 5.033 B
Total current assets 8.424 B -6.46 % 9.006 B 4.10 % 8.651 B 0.75 % 8.587 B -3.54 % 8.902 B -3.65 % 9.239 B 5.48 % 8.759 B 2.08 % 8.581 B 2.47 % 8.374 B -3.23 % 8.653 B 1.36 % 8.537 B 3.93 % 8.214 B
Inventory 1.192 B 4.60 % 1.139 B 2.63 % 1.110 B -5.29 % 1.172 B -0.26 % 1.175 B 6.27 % 1.106 B -3.62 % 1.147 B 2.84 % 1.116 B -1.95 % 1.138 B 5.25 % 1.081 B 9.38 % 988.223 M 7.29 % 921.058 M
Net receivables 2.362 B -7.37 % 2.550 B -7.29 % 2.750 B 12.66 % 2.441 B -4.12 % 2.546 B -15.79 % 3.023 B 5.30 % 2.871 B 11.35 % 2.579 B 15.42 % 2.234 B -15.79 % 2.653 B 8.85 % 2.437 B 12.49 % 2.167 B
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -2.706 B -4.16 % -2.598 B -0.46 % -2.586 B -2.90 % -2.513 B -7.49 % -2.338 B -1 053 253.15 % 222.000 K -66.77 % 668.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 0.00 % 3.000 K -25.00 % 4.000 K 100.00 % 2.000 K -33.33 % 3.000 K 0.000 0.000
Account payables 1.404 B -20.07 % 1.757 B 14.68 % 1.532 B -3.53 % 1.588 B -18.15 % 1.940 B -5.22 % 2.047 B 12.73 % 1.816 B 125.04 % 806.955 M -0.36 % 809.869 M -56.43 % 1.859 B 116.50 % 858.553 M 14.50 % 749.817 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 18.232 M -87.02 % 140.441 M 393.23 % 28.474 M -69.71 % 93.994 M 40 766.96 % 230.000 K -99.77 % 98.566 M 306.22 % 24.264 M -55.27 % 54.246 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 81.078 M 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 -100.00 % 5.748 M 0.000 0.000 0.000 -100.00 % 4.415 M 0.000 0.000 0.000 -100.00 % 21.000 M 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 781.642 M -85.74 % 5.482 B 600.98 % 782.000 M 0.00 % 782.000 M 1.03 % 774.000 M 0.03 % 773.776 M -0.01 % 773.843 M 0.00 % 773.843 M 0.00 % 773.843 M 0.00 % 773.843 M 0.00 % 773.843 M 0.00 % 773.843 M
Deferred tax liabilities non current 0.000 -100.00 % 753.304 M 0.000 0.000 0.000 -100.00 % 244.954 M 0.000 0.000 0.000 -100.00 % 97.732 M 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 15.610 B -1.88 % 15.908 B 8.22 % 14.700 B 1.34 % 14.506 B -0.68 % 14.605 B 1.31 % 14.416 B 4.27 % 13.826 B 1.39 % 13.636 B 1.89 % 13.383 B -0.72 % 13.480 B 4.02 % 12.959 B 1.59 % 12.757 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 -84.000 M -327.03 % 37.000 M 121.89 % -169.000 M -14.97 % -147.000 M -11.36 % -132.000 M -169.39 % -49.000 M 16.95 % -59.000 M 65.09 % -169.000 M -181.67 % -60.000 M 4.76 % -63.000 M 42.20 % -109.000 M -122.45 % -49.000 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