5966.T

Kyoto Tool Co., Ltd. 5966.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 9.046 B 7.33 % 8.429 B 0.38 % 8.396 B 5.74 % 7.940 B 8.47 % 7.320 B -11.33 % 8.256 B
Net income 544.801 M -15.61 % 645.588 M 8.69 % 593.970 M 17.52 % 505.420 M 48.24 % 340.943 M -41.42 % 582.000 M
Income before tax 808.496 M -16.12 % 963.891 M 16.61 % 826.567 M 10.90 % 745.342 M 47.38 % 505.730 M -38.48 % 822.000 M
Income before tax ratio 0.09 -21.85 % 0.11 16.17 % 0.10 4.87 % 0.09 35.87 % 0.07 -30.61 % 0.10
EBITDA 1.292 B -7.18 % 1.392 B 16.97 % 1.190 B 4.34 % 1.141 B 23.60 % 922.834 M -15.72 % 1.095 B
Net income ratio 0.06 -21.37 % 0.08 8.28 % 0.07 11.14 % 0.06 36.66 % 0.05 -33.93 % 0.07
Ratio EBITDA 0.14 -13.52 % 0.17 16.53 % 0.14 -1.32 % 0.14 13.95 % 0.13 -4.95 % 0.13
Gross profit ratio 0.37 -6.13 % 0.40 2.57 % 0.39 -0.07 % 0.39 7.06 % 0.36 -3.72 % 0.38
Weighted average shs out dil 2.426 M -0.64 % 2.441 M 0.26 % 2.435 M 0.26 % 2.429 M 0.55 % 2.415 M 0.83 % 2.396 M
Weighted average shs out 2.426 M -0.64 % 2.441 M 0.26 % 2.435 M 0.26 % 2.429 M 0.55 % 2.415 M 0.83 % 2.396 M
EPS diluted 224.26 -5.99 % 238.56 -2.20 % 243.92 17.21 % 208.11 47.44 % 141.15 -41.90 % 242.94
Earnings per share 224.26 -5.99 % 238.56 -2.20 % 243.92 17.21 % 208.11 47.44 % 141.15 -41.90 % 242.94
Gross profit 3.367 B 0.75 % 3.342 B 2.96 % 3.246 B 5.67 % 3.072 B 16.13 % 2.645 B -14.63 % 3.098 B
Income tax expense 263.694 M -17.16 % 318.302 M 36.85 % 232.596 M -3.05 % 239.921 M 45.59 % 164.787 M -33.82 % 249.000 M
Cost of revenue 5.679 B 11.65 % 5.087 B -1.24 % 5.151 B 5.79 % 4.869 B 4.14 % 4.676 B -9.35 % 5.158 B
General and administrative expenses 0.000 -100.00 % 2.064 B -2.09 % 2.108 B 4.72 % 2.013 B 8.17 % 1.861 B -11.63 % 2.106 B
Selling and marketing expenses 0.000 -100.00 % 367.000 M 7.00 % 343.000 M 5.54 % 325.000 M 11.30 % 292.000 M -10.15 % 325.000 M
Other expenses 2.520 B 1 291.50 % -211.472 M 6.49 % -226.157 M -30.37 % -173.475 M 2.22 % -177.409 M 43.32 % -313.000 M
Operating expenses 2.520 B 3.63 % 2.432 B -0.83 % 2.452 B 4.85 % 2.339 B 8.59 % 2.154 B -6.20 % 2.296 B
Cost and expenses 8.199 B 9.05 % 7.518 B -1.11 % 7.603 B 5.48 % 7.207 B 5.54 % 6.829 B -8.38 % 7.454 B
Research and development expenses 0.000 -100.00 % 212.000 M -6.61 % 227.000 M 30.46 % 174.000 M -2.25 % 178.000 M 0.00 % 178.000 M
Selling general and administrative expenses 0.000 -100.00 % 2.431 B -0.82 % 2.451 B 4.83 % 2.338 B 8.59 % 2.153 B -11.44 % 2.431 B
Interest income 3.547 M 866.49 % 367.000 K 0.27 % 366.000 K -0.54 % 368.000 K -22.53 % 475.000 K -60.52 % 1.203 M
Interest expense 7.322 M 56.49 % 4.679 M -3.01 % 4.824 M -0.25 % 4.836 M -0.02 % 4.837 M -0.37 % 4.855 M
Depreciation and amortization 476.394 M 12.45 % 423.640 M 18.34 % 358.000 M -8.31 % 390.460 M -5.29 % 412.267 M -3.68 % 428.000 M
Operating income 847.176 M -6.92 % 910.205 M 14.66 % 793.830 M 8.30 % 733.009 M 49.21 % 491.254 M -26.35 % 667.000 M
Operating income ratio 0.09 -13.28 % 0.11 14.22 % 0.09 2.42 % 0.09 37.56 % 0.07 -16.94 % 0.08
Total other income expenses net -38.680 M -172.05 % 53.686 M 63.99 % 32.737 M 165.44 % 12.333 M -14.80 % 14.476 M -90.70 % 155.609 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -2.136 B 15.35 % -2.523 B -5.92 % -2.382 B 14.63 % -2.791 B -25.64 % -2.221 B -18.59 % -1.873 B
Total investments 1.840 B -19.93 % 2.298 B 91.39 % 1.201 B 4.04 % 1.154 B 8.69 % 1.062 B 12.58 % 943.000 M
Total debt 900.000 M 0.00 % 900.000 M -2.59 % 923.897 M -0.39 % 927.526 M -0.76 % 934.607 M 0.93 % 926.000 M
Accumulated other comprehensive income loss 1.039 B -26.26 % 1.409 B 116.77 % 650.000 M 6.38 % 611.000 M 11.70 % 547.000 M 66.77 % 328.000 M
Retained earnings 7.736 B 3.52 % 7.473 B 6.78 % 6.998 B 6.44 % 6.575 B 5.17 % 6.251 B 2.84 % 6.079 B
Common stock 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.01 % 1.032 B
Total equity 12.254 B -1.43 % 12.432 B 11.18 % 11.182 B 4.45 % 10.706 B 3.88 % 10.306 B 4.53 % 9.860 B
Other non current liabilities 900.664 M -8.44 % 983.717 M 254.14 % 277.773 M -72.59 % 1.013 B -1.33 % 1.027 B 0.000
Long term debt 39.999 M 207.12 % 13.024 M -45.50 % 23.897 M -13.18 % 27.526 M -20.46 % 34.607 M 28.96 % 26.835 M
Total non current liabilities 1.132 B -17.81 % 1.377 B 31.76 % 1.045 B -0.95 % 1.055 B -2.55 % 1.083 B 3 935.00 % 26.835 M
Other current liabilities 1.455 B 344.69 % 327.272 M 400.37 % 65.406 M 248.53 % -44.035 M -125.48 % 172.805 M -84.07 % 1.085 B
Deferred revenue 0.000 -100.00 % 968.667 M -4.52 % 1.015 B -8.66 % 1.111 B 52.36 % 729.038 M 0.000
Short term debt 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M
Total current liabilities 2.904 B 3.47 % 2.806 B 12.40 % 2.497 B -2.23 % 2.554 B 20.11 % 2.126 B -15.19 % 2.507 B
Total liabilities 4.035 B -3.54 % 4.183 B 18.11 % 3.542 B -1.85 % 3.609 B 12.46 % 3.209 B 11 858.19 % 26.835 M
Other non current assets 167.796 M 12.18 % 149.572 M -19.37 % 185.511 M -87.18 % 1.447 B 661.14 % 190.140 M 103.61 % -5.260 B
Long term investments 1.723 B -25.02 % 2.298 B 92.51 % 1.194 B 4.07 % 1.147 B 19.27 % 961.613 M 1.97 % 943.000 M
Intangible assets 227.312 M -10.61 % 254.293 M 2.12 % 249.003 M 20.39 % 206.830 M -17.89 % 251.898 M -14.61 % 295.000 M
GoodWill 39.656 M -25.00 % 52.875 M -20.00 % 66.094 M 0.000 0.000 0.000
Goodwill and intangible assets 266.968 M -13.09 % 307.168 M -2.52 % 315.097 M 52.35 % 206.830 M -17.89 % 251.898 M -14.61 % 295.000 M
Property plant equipment net 4.573 B 14.01 % 4.011 B 6.49 % 3.767 B -3.51 % 3.904 B 1.50 % 3.846 B -4.38 % 4.022 B
Total non current assets 6.731 B -0.51 % 6.765 B 23.86 % 5.462 B 1.01 % 5.408 B 1.09 % 5.349 B 6 496.67 % 81.092 M
Other current assets 1.019 B 467.49 % 179.641 M 89.82 % 94.638 M 26.56 % 74.778 M 25.26 % 59.700 M 2.81 % 58.071 M
Short term investments 117.000 M 1 571.43 % 7.000 M 0.00 % 7.000 M 0.00 % 7.000 M -93.00 % 100.000 M 1 328.57 % 7.000 M
cash and cash equivalents 3.036 B -11.31 % 3.423 B 3.55 % 3.306 B -11.08 % 3.718 B 17.82 % 3.156 B 12.75 % 2.799 B
Cash and short term investments 3.036 B -11.31 % 3.423 B 3.55 % 3.306 B -11.08 % 3.718 B 14.20 % 3.256 B 16.32 % 2.799 B
Total current assets 9.558 B -2.96 % 9.850 B 6.35 % 9.262 B 3.98 % 8.907 B 9.08 % 8.166 B 1.17 % 8.071 B
Inventory 3.668 B 0.05 % 3.666 B 6.71 % 3.436 B 23.82 % 2.775 B 4.17 % 2.664 B -6.08 % 2.836 B
Net receivables 1.835 B -28.92 % 2.581 B 6.41 % 2.425 B 3.66 % 2.340 B 6.99 % 2.187 B -8.04 % 2.378 B
Tax assets 715.000 K 0.000 -100.00 % 1.253 M 100.10 % -1.297 B -1 397.00 % 100.000 M 23.32 % 81.092 M
Other assets 3.000 K 200.00 % 1.000 K -66.67 % 3.000 K 200.00 % 1.000 K -50.00 % 2.000 K -100.00 % 5.261 B
Account payables 380.051 M -4.03 % 396.000 M 3.01 % 384.430 M 5.39 % 364.756 M 33.33 % 273.574 M -19.60 % 340.263 M
Tax payables 168.358 M -21.52 % 214.532 M 61.90 % 132.505 M -40.37 % 222.210 M 337.66 % 50.772 M -72.06 % 181.708 M
Deferred revenue non current 0.000 0.000 -100.00 % 698.499 M -9.21 % 769.347 M 0.000 100.00 % -165.398 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 39.999 M 207.12 % 13.024 M -45.50 % 23.897 M -13.18 % 27.526 M -20.46 % 34.607 M 28.96 % 26.835 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.446 B -2.80 % 2.516 B 0.58 % 2.502 B 0.58 % 2.488 B 0.50 % 2.475 B 2.24 % 2.421 B
Deferred tax liabilities non current 191.081 M -49.75 % 380.224 M 746.99 % 44.891 M 212.22 % 14.378 M -32.40 % 21.270 M -88.94 % 192.233 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 100.00 % -2.507 B
Total assets 16.289 B -1.96 % 16.615 B 12.85 % 14.724 B 2.86 % 14.315 B 5.92 % 13.515 B 0.76 % 13.413 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 138.442 M 121.28 % -650.544 M 0.54 % -654.092 M -1 550.58 % -39.628 M -135.35 % 112.101 M 55.70 % 72.000 M
Accounts receivables -104.706 M 32.45 % -155.000 M -122.42 % -69.688 M 54.45 % -152.976 M -180.09 % 191.000 M 322.09 % -86.000 M
Inventory -76.922 M 67.30 % -235.263 M 61.71 % -614.495 M -453.89 % -110.941 M -164.21 % 172.769 M 124.38 % 77.000 M
Accounts payables 51.334 M 165.88 % -77.922 M -238.95 % 56.081 M -43.07 % 98.509 M 232.65 % -74.264 M -792.83 % 10.719 M
Other working capital 268.736 M 247.37 % -182.359 M -601.65 % -25.990 M -120.66 % 125.780 M 170.81 % -177.629 M -319.30 % 81.000 M
Other non cash items -349.621 M -63.85 % -213.378 M -106.65 % -103.256 M -164.59 % 159.866 M 291.95 % -83.284 M 19.92 % -104.000 M
Net cash provided by operating activities 1.074 B 113.37 % 503.226 M 159.86 % 193.652 M -81.13 % 1.026 B 29.93 % 789.817 M -19.24 % 978.000 M
Investments in property plant and equipment -1.190 B -484.62 % -203.605 M 25.34 % -272.727 M 32.85 % -406.176 M -119.58 % -184.979 M 57.77 % -438.000 M
Acquisitions net 0.000 0.000 100.00 % -154.785 M -309 670.00 % 50.000 K 0.000 -100.00 % 161.124 M
Purchases of investments -141.428 M -314.77 % -34.098 M -2.99 % -33.109 M 7.63 % -35.842 M 74.15 % -138.663 M -238.78 % -40.930 M
Sales maturities of investments 78.972 M 132.30 % 33.995 M -7.70 % 36.830 M -78.57 % 171.828 M 149.41 % 68.894 M -7.56 % 74.525 M
Other investing activites 0.000 0.000 100.00 % -2.000 K 0.000 0.000 100.00 % -45.719 M
Net cash used for investing activites -1.253 B -514.98 % -203.708 M 51.93 % -423.793 M -56.88 % -270.140 M -6.04 % -254.748 M 11.85 % -289.000 M
Debt repayment -14.225 M -24.52 % -11.424 M 0.22 % -11.449 M 1.11 % -11.577 M -8.68 % -10.652 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -85.250 M -68 650.00 % -124.000 K -4 033.33 % -3.000 K 96.34 % -82.000 K 0.000 100.00 % -44.000 K
Dividends paid -218.809 M -28.14 % -170.756 M -0.26 % -170.306 M 6.42 % -181.999 M -7.97 % -168.563 M -8.25 % -155.718 M
Other financing activites 0.000 100.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K 0.000 100.00 % -10.282 M
Net cash used provided by financing activities -318.284 M -74.59 % -182.305 M -0.30 % -181.759 M 6.14 % -193.659 M -8.06 % -179.215 M -7.96 % -166.000 M
Effect of forex changes on cash -1.000 K -200.00 % 1.000 K 200.00 % -1.000 K 0.000 100.00 % -1.000 K 99.85 % -679.000 K
Net change in cash -497.340 M -524.30 % 117.214 M 128.46 % -411.901 M -173.23 % 562.439 M 58.05 % 355.853 M -31.87 % 522.321 M
Cash at beginning of period 3.416 B 3.55 % 3.299 B -11.10 % 3.711 B 17.86 % 3.149 B 12.74 % 2.793 B 634.01 % -523.000 M
Cash at end of period 2.919 B -14.56 % 3.416 B 3.55 % 3.299 B -11.10 % 3.711 B 17.86 % 3.149 B 463 832.11 % -679.000 K
Operating cash flow 1.074 B 113.37 % 503.226 M 159.86 % 193.652 M -81.13 % 1.026 B 29.93 % 789.817 M -19.24 % 978.000 M
Capital expenditure -1.162 B -472.41 % -203.000 M 9.78 % -225.000 M 43.18 % -396.000 M -115.22 % -184.000 M 57.99 % -438.000 M
Free CashFlow 1.074 B 257.63 % 300.226 M 1 057.72 % -31.348 M -104.97 % 630.238 M 4.03 % 605.817 M 12.19 % 540.000 M
2025 2024 2023 2022 2021 2020
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 2.986 B 47.24 % 2.028 B -3.01 % 2.091 B 7.73 % 1.941 B -27.94 % 2.693 B 38.06 % 1.951 B 9.71 % 1.778 B -11.35 % 2.006 B -19.04 % 2.478 B 17.43 % 2.110 B 12.52 % 1.875 B
Net income 202.000 M 87.04 % 108.000 M -38.98 % 177.000 M 124.05 % 79.000 M -72.80 % 290.449 M 154.06 % 114.321 M 15.89 % 98.642 M -30.62 % 142.176 M -7.02 % 152.909 M -14.42 % 178.684 M 41.04 % 126.689 M
Income before tax 308.000 M 133.33 % 132.000 M -52.17 % 276.000 M 144.25 % 113.000 M -74.93 % 450.788 M 206.25 % 147.195 M -2.59 % 151.101 M -29.66 % 214.807 M 4.22 % 206.102 M -13.85 % 239.232 M 28.39 % 186.336 M
Income before tax ratio 0.10 58.47 % 0.07 -50.69 % 0.13 126.73 % 0.06 -65.22 % 0.17 121.83 % 0.08 -11.21 % 0.08 -20.65 % 0.11 28.74 % 0.08 -26.63 % 0.11 14.11 % 0.10
EBITDA 543.500 M 155.46 % 212.750 M -46.01 % 394.084 M 72.50 % 228.454 M -60.22 % 574.290 M 287.05 % 148.378 M -39.17 % 243.904 M 12.94 % 215.963 M 4.01 % 207.637 M -36.56 % 327.271 M 19.94 % 272.871 M
Net income ratio 0.07 27.03 % 0.05 -37.09 % 0.08 107.98 % 0.04 -62.26 % 0.11 84.03 % 0.06 5.63 % 0.06 -21.74 % 0.07 14.85 % 0.06 -27.12 % 0.08 25.35 % 0.07
Ratio EBITDA 0.18 73.50 % 0.10 -44.34 % 0.19 60.13 % 0.12 -44.80 % 0.21 180.36 % 0.08 -44.55 % 0.14 27.40 % 0.11 28.48 % 0.08 -45.97 % 0.16 6.59 % 0.15
Gross profit ratio 0.37 6.40 % 0.35 -14.86 % 0.41 9.77 % 0.37 -11.46 % 0.42 17.12 % 0.36 -11.55 % 0.41 3.68 % 0.39 7.12 % 0.37 -3.93 % 0.38 -11.03 % 0.43
Weighted average shs out dil 2.417 M -0.01 % 2.417 M -0.43 % 2.427 M -0.63 % 2.443 M -0.01 % 2.443 M -0.01 % 2.443 M -0.01 % 2.443 M 0.28 % 2.436 M -0.01 % 2.437 M -0.01 % 2.437 M 0.00 % 2.437 M
Weighted average shs out 2.417 M -0.01 % 2.417 M -0.43 % 2.427 M -0.63 % 2.443 M -0.01 % 2.443 M -0.01 % 2.443 M -0.01 % 2.443 M 0.28 % 2.436 M -0.01 % 2.437 M -0.01 % 2.437 M 0.00 % 2.437 M
EPS diluted 83.59 87.04 % 44.69 -36.56 % 70.45 117.84 % 32.34 -72.76 % 118.71 184.34 % 41.75 3.42 % 40.37 -30.83 % 58.36 -6.44 % 62.38 -14.92 % 73.32 41.03 % 51.99
Earnings per share 83.59 87.04 % 44.69 -36.56 % 70.45 117.84 % 32.34 -72.76 % 118.71 184.34 % 41.75 3.42 % 40.37 -30.83 % 58.36 -6.44 % 62.38 -14.92 % 73.32 41.03 % 51.99
Gross profit 1.106 B 56.66 % 706.000 M -17.43 % 855.000 M 18.26 % 723.000 M -36.19 % 1.133 B 61.69 % 700.791 M -2.96 % 722.144 M -8.09 % 785.718 M -13.28 % 906.000 M 12.82 % 803.076 M 0.10 % 802.241 M
Income tax expense 106.000 M 341.67 % 24.000 M -75.76 % 99.000 M 191.18 % 34.000 M -78.79 % 160.339 M 387.74 % 32.874 M -37.33 % 52.459 M -27.77 % 72.630 M 36.54 % 53.192 M -12.15 % 60.549 M 1.51 % 59.646 M
Cost of revenue 1.880 B 42.21 % 1.322 B 6.96 % 1.236 B 1.48 % 1.218 B -21.94 % 1.560 B 24.81 % 1.250 B 18.38 % 1.056 B -13.45 % 1.220 B -22.37 % 1.572 B 20.26 % 1.307 B 21.79 % 1.073 B
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 319.000 M 0.000 0.000 0.000 -100.00 % 357.000 M 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 367.000 M 0.000 0.000 0.000 -100.00 % 343.000 M 0.000 0.000
Other expenses 1.000 M 0.00 % 1.000 M 0.000 0.000 100.00 % -71.507 M 0.000 0.000 -100.00 % 411.000 K -26.61 % 560.000 K 0.000 0.000
Operating expenses 686.000 M 14.33 % 600.000 M 0.17 % 599.000 M -5.82 % 636.000 M -7.36 % 686.493 M 18.92 % 577.270 M 0.57 % 573.989 M -3.33 % 593.776 M -15.16 % 699.909 M 19.97 % 583.392 M -4.82 % 612.917 M
Cost and expenses 2.566 B 33.51 % 1.922 B 4.74 % 1.835 B -1.02 % 1.854 B -17.48 % 2.247 B 22.95 % 1.827 B 12.11 % 1.630 B -10.14 % 1.814 B -20.15 % 2.272 B 20.17 % 1.890 B 12.12 % 1.686 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 72.000 M 75.61 % 41.000 M -16.33 % 49.000 M -2.00 % 50.000 M -77.97 % 227.000 M 260.32 % 63.000 M 1.61 % 62.000 M
Selling general and administrative expenses 685.000 M 14.36 % 599.000 M 0.00 % 599.000 M -5.82 % 636.000 M -7.29 % 686.000 M 27.92 % 536.270 M 2.15 % 524.989 M -11.47 % 593.000 M -15.29 % 700.000 M 34.51 % 520.392 M -5.54 % 550.917 M
Interest income 0.000 0.000 0.000 0.000 -100.00 % 367.000 K 0.000 0.000 0.000 -100.00 % 366.000 K 0.000 0.000
Interest expense 2.333 M 23.31 % 1.892 M 15.44 % 1.639 M 12.41 % 1.458 M 22.42 % 1.191 M 0.68 % 1.183 M 2.96 % 1.149 M -0.61 % 1.156 M -0.86 % 1.166 M -3.95 % 1.214 M -1.22 % 1.229 M
Depreciation and amortization 122.500 M 15.84 % 105.750 M -9.91 % 117.379 M 4.01 % 112.857 M -7.73 % 122.309 M 0.000 -100.00 % 91.500 M 278.82 % 24.154 M 1 463.37 % 1.545 M -98.22 % 86.825 M 1.78 % 85.305 M
Operating income 420.000 M 296.23 % 106.000 M -58.59 % 256.000 M 194.25 % 87.000 M -80.52 % 446.587 M 261.54 % 123.523 M -16.63 % 148.154 M -22.81 % 191.941 M -6.87 % 206.092 M -6.19 % 219.684 M 16.04 % 189.324 M
Operating income ratio 0.14 169.10 % 0.05 -57.31 % 0.12 173.14 % 0.04 -72.97 % 0.17 161.88 % 0.06 -24.01 % 0.08 -12.93 % 0.10 15.04 % 0.08 -20.11 % 0.10 3.13 % 0.10
Total other income expenses net -112.000 M -530.77 % 26.000 M 36.84 % 19.000 M -26.92 % 26.000 M 518.90 % 4.201 M -82.25 % 23.672 M 703.26 % 2.947 M -87.11 % 22.866 M 207 772.73 % 11.000 K -99.94 % 19.548 M 754.22 % -2.988 M
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
2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Net debt -2.136 B 14.14 % -2.488 B 1.43 % -2.524 B 6.17 % -2.690 B -6.60 % -2.523 B -13.66 % -2.220 B 5.12 % -2.340 B -1.48 % -2.306 B 4.18 % -2.406 B -13.75 % -2.115 B 12.37 % -2.414 B
Total investments 1.840 B -10.91 % 2.065 B 3.93 % 1.987 B -15.37 % 2.348 B 2.19 % 2.298 B 33.71 % 1.718 B 12.11 % 1.533 B 6.77 % 1.436 B 20.28 % 1.194 B 8.69 % 1.098 B 2.22 % 1.074 B
Total debt 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M -24.68 % 1.195 B 2.45 % 1.166 B
Accumulated other comprehensive income loss 1.039 B -8.94 % 1.141 B 4.87 % 1.088 B -18.75 % 1.339 B -4.97 % 1.409 B 40.06 % 1.006 B 14.32 % 880.000 M 7.84 % 816.000 M 25.54 % 650.000 M 13.27 % 573.843 M 3.74 % 553.179 M
Retained earnings 7.736 B 1.54 % 7.619 B 0.16 % 7.607 B 2.37 % 7.431 B -0.57 % 7.473 B 4.04 % 7.183 B 0.57 % 7.142 B 1.40 % 7.043 B 0.64 % 6.998 B 2.23 % 6.846 B 1.57 % 6.740 B
Common stock 1.032 B 0.01 % 1.032 B 0.00 % 1.032 B -0.01 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B 0.00 % 1.032 B
Total equity 12.254 B 0.13 % 12.238 B 0.53 % 12.173 B -1.19 % 12.319 B -0.91 % 12.432 B 5.91 % 11.738 B 1.45 % 11.571 B 1.56 % 11.392 B 1.88 % 11.182 B 2.09 % 10.953 B 1.17 % 10.827 B
Other non current liabilities 940.666 M -27.19 % 1.292 B 3.69 % 1.246 B -7.77 % 1.351 B 37.18 % 984.822 M -19.72 % 1.227 B 5.83 % 1.159 B 2.52 % 1.131 B 307.05 % 277.773 M -73.56 % 1.051 B 3.13 % 1.019 B
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 23.897 M 0.000 0.000
Total non current liabilities 1.132 B -12.40 % 1.292 B 3.69 % 1.246 B -7.77 % 1.351 B -1.89 % 1.377 B 12.25 % 1.227 B 5.83 % 1.159 B 2.52 % 1.131 B 8.19 % 1.045 B -0.53 % 1.051 B 3.13 % 1.019 B
Other current liabilities 1.455 B 86.61 % 779.890 M -16.73 % 936.545 M -20.71 % 1.181 B 260.90 % 327.272 M 31.04 % 249.748 M 333.73 % 57.582 M -93.75 % 920.727 M -14.75 % 1.080 B 30.79 % 825.727 M 6.20 % 777.538 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 968.667 M 72.85 % 560.421 M -26.72 % 764.719 M 3.28 % 740.435 M -27.02 % 1.015 B 4 232.79 % 23.416 M -81.57 % 127.044 M
Short term debt 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M 0.00 % 900.000 M
Total current liabilities 2.904 B 34.43 % 2.160 B -1.37 % 2.190 B -12.89 % 2.514 B -10.42 % 2.806 B 38.44 % 2.027 B -3.84 % 2.108 B -3.37 % 2.182 B -12.62 % 2.497 B 18.93 % 2.099 B -0.50 % 2.110 B
Total liabilities 4.035 B 16.90 % 3.452 B 0.47 % 3.436 B -11.10 % 3.865 B -7.61 % 4.183 B 28.57 % 3.254 B -0.41 % 3.267 B -1.36 % 3.312 B -6.48 % 3.542 B 12.44 % 3.150 B 0.68 % 3.129 B
Other non current assets 167.796 M 9 582.40 % 1.733 M 75.76 % 986.000 K 393.45 % -336.000 K -100.01 % 2.597 B 25.89 % 2.063 B 20.56 % 1.711 B 5.69 % 1.619 B 772.53 % 185.511 M 12.75 % 164.535 M -0.39 % 165.174 M
Long term investments 1.723 B -16.57 % 2.065 B 3.93 % 1.987 B -15.37 % 2.348 B 2.19 % 2.298 B 33.71 % 1.718 B 0.49 % 1.710 B 5.69 % 1.618 B 35.56 % 1.194 B 8.69 % 1.098 B 2.89 % 1.067 B
Intangible assets 227.312 M -2.02 % 232.000 M -6.07 % 247.000 M 3.12 % 239.533 M -5.80 % 254.293 M -3.78 % 264.296 M -1.99 % 269.662 M -2.08 % 275.395 M 10.60 % 249.003 M 29.02 % 193.000 M 1.05 % 191.000 M
GoodWill 39.656 M -5.58 % 42.000 M -8.70 % 46.000 M -6.12 % 49.000 M -7.33 % 52.875 M -5.88 % 56.180 M -5.55 % 59.484 M -5.26 % 62.789 M -5.00 % 66.094 M 0.000 0.000
Goodwill and intangible assets 266.968 M -2.57 % 274.000 M -6.48 % 293.000 M 1.38 % 289.000 M -5.91 % 307.168 M -4.15 % 320.476 M -2.63 % 329.146 M -2.67 % 338.184 M 7.33 % 315.097 M 63.26 % 193.000 M 1.05 % 191.000 M
Property plant equipment net 4.573 B 16.14 % 3.937 B -1.45 % 3.995 B -0.21 % 4.003 B -0.19 % 4.011 B 6.49 % 3.767 B 1.20 % 3.722 B -0.59 % 3.744 B -0.60 % 3.767 B -1.23 % 3.814 B -0.40 % 3.829 B
Total non current assets 6.731 B 7.22 % 6.278 B 0.03 % 6.276 B -5.48 % 6.640 B -1.85 % 6.765 B 13.17 % 5.978 B 3.75 % 5.762 B 1.07 % 5.701 B 4.37 % 5.462 B 3.65 % 5.270 B 0.31 % 5.253 B
Other current assets 1.019 B 466.36 % 180.000 M -15.09 % 212.000 M -1.85 % 216.000 M 20.24 % 179.641 M 10.70 % 162.279 M -4.97 % 170.774 M -0.04 % 170.836 M 80.52 % 94.638 M -7.15 % 101.926 M -32.01 % 149.908 M
Short term investments 117.000 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -182.450 M -2 706.43 % 7.000 M 0.000 -100.00 % 7.000 M
cash and cash equivalents 3.036 B -10.39 % 3.388 B -1.05 % 3.424 B -4.62 % 3.590 B 4.86 % 3.423 B 9.72 % 3.120 B -3.70 % 3.240 B 1.07 % 3.206 B -3.04 % 3.306 B -0.12 % 3.310 B -7.54 % 3.580 B
Cash and short term investments 3.036 B -10.39 % 3.388 B -1.05 % 3.424 B -4.62 % 3.590 B 4.86 % 3.423 B 9.72 % 3.120 B -3.70 % 3.240 B 1.07 % 3.206 B -3.04 % 3.306 B -0.12 % 3.310 B -7.72 % 3.587 B
Total current assets 9.558 B 1.55 % 9.412 B 0.85 % 9.333 B -2.21 % 9.544 B -3.11 % 9.850 B 9.27 % 9.014 B -0.69 % 9.076 B 0.80 % 9.004 B -2.78 % 9.262 B 4.85 % 8.834 B 1.51 % 8.703 B
Inventory 3.668 B -6.96 % 3.942 B 5.49 % 3.737 B 0.40 % 3.722 B 1.53 % 3.666 B -6.29 % 3.912 B -0.10 % 3.916 B 6.22 % 3.687 B 7.32 % 3.436 B -0.75 % 3.461 B 7.88 % 3.208 B
Net receivables 1.835 B -3.55 % 1.902 B -2.96 % 1.960 B -2.78 % 2.016 B -21.89 % 2.581 B 41.85 % 1.819 B 4.00 % 1.749 B -9.85 % 1.941 B -19.99 % 2.425 B 23.73 % 1.960 B 11.55 % 1.757 B
Tax assets 715.000 K 0.000 0.000 0.000 100.00 % -2.447 B -29.47 % -1.890 B -10.53 % -1.710 B -5.69 % -1.618 B -129 230.09 % 1.253 M 161.59 % 479.000 K -42.63 % 835.000 K
Other assets 3.000 K 0.000 0.000 0.000 -100.00 % 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 380.051 M -20.84 % 480.110 M 35.83 % 353.455 M -10.93 % 396.808 M 0.20 % 396.000 M 27.77 % 309.926 M 15.29 % 268.830 M -8.55 % 293.978 M -23.53 % 384.430 M 9.75 % 350.269 M 14.66 % 305.481 M
Tax payables 168.358 M 0.000 0.000 -100.00 % 36.069 M -83.19 % 214.532 M 2 930.11 % 7.080 M -93.95 % 117.006 M 74.61 % 67.009 M -49.43 % 132.505 M 465.87 % 23.416 M -81.57 % 127.044 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 698.499 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
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 23.897 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
Other total stockholders equity 2.446 B 0.01 % 2.446 B -0.01 % 2.446 B -2.80 % 2.516 B 0.00 % 2.516 B 0.00 % 2.516 B 0.00 % 2.516 B 0.58 % 2.502 B 0.00 % 2.502 B 0.00 % 2.502 B 0.00 % 2.502 B
Deferred tax liabilities non current 191.081 M 0.000 0.000 0.000 -100.00 % 380.224 M 0.000 0.000 0.000 -100.00 % 44.891 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
Total assets 16.289 B 3.82 % 15.690 B 0.52 % 15.609 B -3.55 % 16.184 B -2.60 % 16.615 B 10.83 % 14.992 B 1.04 % 14.838 B 0.90 % 14.705 B -0.13 % 14.724 B 4.40 % 14.103 B 1.06 % 13.956 B
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
2025-03-31 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
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -202.000 M -87.04 % -108.000 M 38.98 % -177.000 M -124.05 % -79.000 M 72.76 % -290.000 M -152.17 % -115.000 M -17.35 % -98.000 M 30.99 % -142.000 M 6.58 % -152.000 M 15.08 % -179.000 M -40.94 % -127.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020