
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 |