6074.T

JSS Corporation 6074.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 8.382 B 3.08 % 8.132 B 0.72 % 8.073 B 6.93 % 7.550 B 16.25 % 6.494 B -23.41 % 8.480 B
Net income 192.605 M -11.87 % 218.558 M -6.97 % 234.939 M 108.92 % 112.456 M 125.52 % -440.640 M -338.18 % 185.000 M
Income before tax 252.660 M -23.54 % 330.465 M -10.00 % 367.167 M 108.16 % 176.390 M 134.15 % -516.451 M -279.95 % 287.000 M
Income before tax ratio 0.03 -25.83 % 0.04 -10.64 % 0.05 94.67 % 0.02 129.38 % -0.08 -334.96 % 0.03
EBITDA 502.663 M -9.09 % 552.954 M -8.97 % 607.459 M 37.07 % 443.162 M 261.20 % -274.912 M -143.23 % 636.000 M
Net income ratio 0.02 -14.51 % 0.03 -7.64 % 0.03 95.38 % 0.01 121.95 % -0.07 -411.00 % 0.02
Ratio EBITDA 0.06 -11.81 % 0.07 -9.63 % 0.08 28.19 % 0.06 238.66 % -0.04 -156.44 % 0.08
Gross profit ratio 0.15 -12.74 % 0.17 -0.58 % 0.17 10.69 % 0.15 2.83 % 0.15 -7.35 % 0.16
Weighted average shs out dil 3.883 M 0.41 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M -0.41 % 3.883 M
Weighted average shs out 3.883 M 0.41 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M -0.41 % 3.883 M
EPS diluted 49.60 -12.01 % 56.37 -7.19 % 60.74 108.87 % 29.08 125.52 % -113.95 -339.19 % 47.64
Earnings per share 49.60 -12.01 % 56.37 -7.19 % 60.74 108.87 % 29.08 125.52 % -113.95 -339.19 % 47.64
Gross profit 1.241 B -10.05 % 1.379 B 0.14 % 1.377 B 18.36 % 1.164 B 19.54 % 973.547 M -29.04 % 1.372 B
Income tax expense 60.055 M -46.33 % 111.906 M -15.37 % 132.228 M 106.82 % 63.933 M 184.33 % -75.811 M -174.32 % 102.000 M
Cost of revenue 7.141 B 5.76 % 6.752 B 0.84 % 6.696 B 4.84 % 6.386 B 15.67 % 5.521 B -22.33 % 7.108 B
General and administrative expenses 124.000 M 3.33 % 120.000 M 7.14 % 112.000 M 14.29 % 98.000 M -3.92 % 102.000 M -10.53 % 114.000 M
Selling and marketing expenses 855.000 M -1.16 % 865.000 M 3.72 % 834.000 M 8.74 % 767.000 M -1.41 % 778.000 M -10.37 % 868.000 M
Other expenses 0.000 -100.00 % 4.444 M -25.81 % 5.990 M -35.31 % 9.260 M -23.37 % 12.084 M -87.54 % 97.000 M
Operating expenses 985.885 M -0.36 % 989.444 M 3.93 % 951.990 M 8.89 % 874.260 M -2.00 % 892.084 M -17.32 % 1.079 B
Cost and expenses 8.127 B 4.97 % 7.742 B 1.23 % 7.648 B 5.33 % 7.261 B 13.22 % 6.413 B -21.67 % 8.187 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 985.885 M 0.09 % 985.000 M 4.12 % 946.000 M 9.36 % 865.000 M -1.70 % 880.000 M -10.39 % 982.000 M
Interest income 679.000 K 48.25 % 458.000 K -8.95 % 503.000 K -9.21 % 554.000 K -84.93 % 3.677 M 387.02 % 755.000 K
Interest expense 16.279 M 217.39 % 5.129 M -29.46 % 7.271 M -15.49 % 8.604 M 20.39 % 7.147 M 15.65 % 6.180 M
Depreciation and amortization 233.724 M 7.53 % 217.359 M -6.72 % 233.020 M -9.74 % 258.168 M 10.14 % 234.395 M -8.80 % 257.000 M
Operating income 254.902 M -34.64 % 389.998 M -8.34 % 425.463 M 46.96 % 289.508 M 255.39 % 81.462 M -78.51 % 379.000 M
Operating income ratio 0.03 -36.59 % 0.05 -8.99 % 0.05 37.44 % 0.04 205.70 % 0.01 -71.93 % 0.04
Total other income expenses net -2.242 M 96.23 % -59.533 M -2.12 % -58.296 M 48.46 % -113.118 M 81.08 % -597.913 M -593.80 % -86.179 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 1.445 B 84.31 % 784.249 M -14.30 % 915.130 M -43.59 % 1.622 B -22.04 % 2.081 B 70.86 % 1.218 B
Total investments 27.188 M 1 186.70 % 2.113 M 0.00 % 2.113 M 0.00 % 2.113 M -17.27 % 2.554 M -99.62 % 676.000 M
Total debt 2.512 B 52.61 % 1.646 B -24.90 % 2.192 B -25.09 % 2.926 B -3.39 % 3.029 B 63.03 % 1.858 B
Accumulated other comprehensive income loss 2.781 M 178.10 % 1.000 M 0.00 % 1.000 M -98.55 % 68.898 M 116.87 % 31.769 M 3 076.90 % 1.000 M
Retained earnings 2.598 B 5.59 % 2.460 B 7.27 % 2.293 B 8.96 % 2.105 B 4.03 % 2.023 B -19.46 % 2.512 B
Common stock 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.22 % 330.000 M
Total equity 3.011 B 6.90 % 2.817 B 6.31 % 2.649 B 7.66 % 2.461 B 3.43 % 2.379 B -17.04 % 2.868 B
Other non current liabilities 531.263 M 47.44 % 360.334 M -0.88 % 363.519 M -1.77 % 370.053 M 2.30 % 361.734 M 18.60 % 305.000 M
Long term debt 1.937 B 61.96 % 1.196 B -26.78 % 1.633 B -25.33 % 2.187 B -3.66 % 2.270 B 70.67 % 1.330 B
Total non current liabilities 2.510 B 61.32 % 1.556 B -22.06 % 1.996 B -21.92 % 2.557 B -2.84 % 2.632 B 60.96 % 1.635 B
Other current liabilities 1.272 B 7.65 % 1.181 B 471.88 % -317.657 M -76.81 % -179.663 M -538.04 % 41.015 M -96.75 % 1.261 B
Deferred revenue 0.000 0.000 -100.00 % 1.560 B 22.48 % 1.274 B 21.93 % 1.045 B 0.000
Short term debt 587.980 M 30.46 % 450.696 M -19.40 % 559.148 M -24.39 % 739.538 M -2.59 % 759.222 M 40.34 % 541.000 M
Total current liabilities 2.000 B 1.29 % 1.974 B -16.07 % 2.352 B 5.06 % 2.239 B 10.81 % 2.020 B -8.09 % 2.198 B
Total liabilities 4.510 B 27.75 % 3.530 B -18.82 % 4.349 B -9.32 % 4.796 B 3.09 % 4.652 B 21.36 % 3.833 B
Other non current assets 898.938 M 4 043.34 % 21.696 M 2.87 % 21.090 M 136.14 % 8.931 M -22.43 % 11.514 M 135.23 % -32.685 M
Long term investments 27.188 M 1 186.70 % 2.113 M 0.00 % 2.113 M 0.00 % 2.113 M -17.27 % 2.554 M -99.62 % 676.000 M
Intangible assets 56.038 M 298.71 % 14.055 M 13.13 % 12.424 M -24.76 % 16.512 M -30.22 % 23.662 M -23.38 % 30.882 M
GoodWill 25.578 M 0.000 0.000 0.000 0.000 -100.00 % 1.803 M
Goodwill and intangible assets 81.616 M 480.69 % 14.055 M 13.13 % 12.424 M -24.76 % 16.512 M -30.22 % 23.662 M -27.61 % 32.685 M
Property plant equipment net 4.922 B -1.17 % 4.980 B -4.59 % 5.220 B -4.44 % 5.463 B -0.90 % 5.513 B 12.41 % 4.904 B
Total non current assets 6.070 B 17.47 % 5.168 B -4.55 % 5.414 B -4.67 % 5.679 B -1.47 % 5.764 B 319 606.77 % 1.803 M
Other current assets 141.767 M 52.05 % 93.235 M 8.46 % 85.965 M 25.35 % 68.578 M -39.69 % 113.717 M 34.16 % 84.765 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.067 B 23.77 % 862.113 M -32.49 % 1.277 B -2.07 % 1.304 B 37.55 % 948.026 M 48.13 % 640.000 M
Cash and short term investments 1.067 B 23.77 % 862.113 M -32.49 % 1.277 B -2.07 % 1.304 B 37.55 % 948.026 M 48.13 % 640.000 M
Total current assets 1.450 B 23.01 % 1.179 B -25.56 % 1.584 B 0.41 % 1.577 B 24.48 % 1.267 B 35.51 % 935.000 M
Inventory 133.671 M 10.73 % 120.714 M 6.78 % 113.051 M 2.79 % 109.980 M 3.50 % 106.266 M -4.26 % 111.000 M
Net receivables 107.832 M 4.74 % 102.954 M -4.44 % 107.735 M 13.86 % 94.624 M -4.42 % 99.000 M -0.24 % 99.235 M
Tax assets 140.841 M -5.90 % 149.664 M -5.61 % 158.551 M -16.09 % 188.960 M -11.71 % 214.029 M 103.84 % -5.578 B
Other assets 4.000 K 300.00 % 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K -50.00 % 4.000 K -100.00 % 5.764 B
Account payables 139.908 M -22.34 % 180.148 M 1.86 % 176.863 M -4.06 % 184.343 M 5.21 % 175.212 M -2.66 % 180.000 M
Tax payables 0.000 -100.00 % 162.002 M -56.61 % 373.358 M 69.25 % 220.598 M 0.000 -100.00 % 215.623 M
Deferred revenue non current 0.000 100.00 % -59.721 M 3.67 % -61.994 M 3.54 % -64.266 M -4.15 % -61.708 M -43.04 % -43.140 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 36.765 M 19.74 % 30.703 M 22.25 % 25.115 M -18.23 % 30.715 M -23.29 % 40.041 M -4.66 % 42.000 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 80.096 M 219.86 % 25.041 M -1.78 % 25.494 M 158.74 % -43.404 M -593.47 % -6.259 M -125.04 % 25.000 M
Deferred tax liabilities non current 42.363 M -29.07 % 59.721 M -3.67 % 61.994 M -3.54 % 64.266 M 4.15 % 61.708 M 43.04 % 43.140 M
Other liabilities 0.000 100.00 % -84.000 K 0.000 0.000 0.000 0.000
Total assets 7.521 B 18.50 % 6.347 B -9.30 % 6.998 B -3.56 % 7.257 B 3.20 % 7.031 B 4.93 % 6.701 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 -257.574 M -25.02 % -206.018 M -202.66 % 200.687 M -0.45 % 201.588 M 159.01 % -341.628 M -2 177.52 % -15.000 M
Accounts receivables -4.963 M -224.08 % 4.000 M 130.08 % -13.299 M -398.52 % 4.455 M 1 072.37 % 380.000 K -99.19 % 47.000 M
Inventory -10.292 M -34.33 % -7.662 M -149.50 % -3.071 M 17.29 % -3.713 M -175.76 % 4.901 M 135.01 % -14.000 M
Accounts payables -44.016 M -4 206.85 % -1.022 M 86.34 % -7.479 M -181.90 % 9.132 M 197.34 % -9.382 M -51.54 % -6.191 M
Other working capital -198.303 M 1.51 % -201.334 M -189.67 % 224.536 M 17.12 % 191.714 M 156.80 % -337.527 M -603.18 % -48.000 M
Other non cash items -44.701 M -656.95 % 8.026 M 289.99 % 2.058 M -98.61 % 148.196 M 35.16 % 109.642 M -45.99 % 203.000 M
Net cash provided by operating activities 124.054 M -47.86 % 237.925 M -70.37 % 802.932 M 11.53 % 719.952 M 264.53 % -437.591 M -169.46 % 630.000 M
Investments in property plant and equipment -101.042 M -53.99 % -65.618 M -99.62 % -32.872 M 85.61 % -228.387 M 40.30 % -382.578 M -26.26 % -303.000 M
Acquisitions net 136.682 M 0.000 0.000 0.000 -100.00 % 12.914 M 1 824.59 % 671.000 K
Purchases of investments -1.000 K 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
Other investing activites -18.293 M -286.25 % 9.822 M 198.76 % -9.945 M -276.96 % 5.620 M -72.50 % 20.435 M 3 145.45 % -671.000 K
Net cash used for investing activites 17.346 M 131.09 % -55.796 M -30.31 % -42.817 M 80.78 % -222.767 M 36.21 % -349.229 M -15.26 % -303.000 M
Debt repayment 226.350 M 141.05 % -551.352 M 24.33 % -728.654 M -679.79 % -93.442 M -108.06 % 1.159 B 834.33 % -157.780 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -101.650 M 0.000 0.000 100.00 % -16.000 K 0.000 100.00 % -51.336 M
Dividends paid -55.622 M -8.54 % -51.246 M -10.42 % -46.411 M -50.00 % -30.941 M 36.00 % -48.345 M 23.85 % -63.485 M
Other financing activites -10.553 M -288.85 % 5.588 M 146.28 % -12.075 M 28.08 % -16.790 M -7.30 % -15.647 M -8.67 % -14.399 M
Net cash used provided by financing activities 58.525 M 109.80 % -597.010 M 24.15 % -787.140 M -457.51 % -141.189 M -112.90 % 1.095 B 481.41 % -287.000 M
Effect of forex changes on cash 1.000 K 150.00 % -2.000 K 0.000 100.00 % -1.000 K 0.000 0.000
Net change in cash 199.926 M 148.19 % -414.883 M -1 435.18 % -27.025 M -107.59 % 355.995 M 15.65 % 307.813 M 154.91 % -560.603 M
Cash at beginning of period 862.113 M -32.49 % 1.277 B -2.07 % 1.304 B 37.55 % 948.026 M 48.08 % 640.213 M 6.60 % 600.603 M
Cash at end of period 1.067 B 23.77 % 862.113 M -32.49 % 1.277 B -2.07 % 1.304 B 37.55 % 948.026 M 2 270.07 % 40.000 M
Operating cash flow 124.054 M -47.86 % 237.925 M -70.37 % 802.932 M 11.53 % 719.952 M 264.53 % -437.591 M -169.46 % 630.000 M
Capital expenditure -54.975 M 21.28 % -69.833 M -112.44 % -32.872 M 85.61 % -228.387 M 40.30 % -382.578 M -26.26 % -303.000 M
Free CashFlow 53.727 M -68.04 % 168.092 M -78.17 % 770.060 M 56.65 % 491.565 M 159.93 % -820.169 M -350.82 % 327.000 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 2.062 B 3.60 % 1.991 B -8.81 % 2.183 B -3.06 % 2.252 B 15.13 % 1.956 B 1.34 % 1.930 B -7.17 % 2.079 B -2.88 % 2.141 B 8.06 % 1.981 B 0.46 % 1.972 B -5.53 % 2.088 B -0.20 % 2.092 B
Net income 13.576 M 234.54 % -10.091 M -119.04 % 53.000 M -55.46 % 119.000 M 296.67 % 30.000 M 264.57 % -18.229 M -122.99 % 79.274 M -24.68 % 105.251 M 101.39 % 52.262 M 216.15 % -44.995 M -133.45 % 134.528 M 34.99 % 99.656 M
Income before tax 22.749 M 165.56 % -34.699 M -143.92 % 79.000 M -50.93 % 161.000 M 250.00 % 46.000 M 248.93 % -30.887 M -125.24 % 122.375 M -23.00 % 158.920 M 98.51 % 80.057 M 252.44 % -52.518 M -126.87 % 195.429 M 30.19 % 150.116 M
Income before tax ratio 0.01 163.28 % -0.02 -148.16 % 0.04 -49.38 % 0.07 204.00 % 0.02 246.96 % -0.02 -127.19 % 0.06 -20.71 % 0.07 83.71 % 0.04 251.73 % -0.03 -128.45 % 0.09 30.44 % 0.07
EBITDA 90.731 M 201.66 % 30.077 M -77.76 % 135.250 M -39.21 % 222.500 M 126.46 % 98.250 M 416.48 % 19.023 M -89.61 % 183.004 M 14.23 % 160.209 M 96.61 % 81.484 M 1 416.55 % 5.373 M -97.89 % 254.402 M 20.70 % 210.773 M
Net income ratio 0.01 229.86 % -0.01 -120.88 % 0.02 -54.05 % 0.05 244.53 % 0.02 262.40 % -0.01 -124.77 % 0.04 -22.44 % 0.05 86.37 % 0.03 215.61 % -0.02 -135.40 % 0.06 35.26 % 0.05
Ratio EBITDA 0.04 191.18 % 0.02 -75.61 % 0.06 -37.29 % 0.10 96.70 % 0.05 409.66 % 0.01 -88.80 % 0.09 17.62 % 0.07 81.95 % 0.04 1 409.55 % 0.00 -97.76 % 0.12 20.94 % 0.10
Gross profit ratio 0.14 55.44 % 0.09 -41.92 % 0.16 -15.60 % 0.19 21.02 % 0.15 4.42 % 0.15 -18.84 % 0.18 -3.29 % 0.19 16.25 % 0.16 22.28 % 0.13 -36.45 % 0.21 14.07 % 0.18
Weighted average shs out dil 4.026 M 0.06 % 4.023 M 2.52 % 3.924 M 5.60 % 3.716 M -3.91 % 3.868 M 0.02 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M -0.02 % 3.868 M 0.00 % 3.868 M
Weighted average shs out 4.026 M 0.06 % 4.023 M 2.52 % 3.924 M 5.60 % 3.716 M -3.91 % 3.868 M 0.02 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M 0.00 % 3.867 M -0.02 % 3.868 M 0.00 % 3.868 M
EPS diluted 3.37 234.26 % -2.51 -118.58 % 13.51 -57.81 % 32.02 312.63 % 7.76 266.88 % -4.65 -122.76 % 20.43 -24.75 % 27.15 100.96 % 13.51 216.07 % -11.64 -133.47 % 34.78 34.96 % 25.77
Earnings per share 3.37 234.26 % -2.51 -118.58 % 13.51 -57.81 % 32.02 312.63 % 7.76 266.88 % -4.65 -122.76 % 20.43 -24.75 % 27.15 100.96 % 13.51 216.07 % -11.64 -133.47 % 34.78 34.96 % 25.77
Gross profit 291.722 M 61.04 % 181.149 M -47.03 % 342.000 M -18.18 % 418.000 M 39.33 % 300.000 M 5.81 % 283.516 M -24.66 % 376.311 M -6.08 % 400.663 M 25.62 % 318.952 M 22.85 % 259.630 M -39.96 % 432.452 M 13.84 % 379.867 M
Income tax expense 9.173 M 137.28 % -24.607 M -194.64 % 26.000 M -38.10 % 42.000 M 162.50 % 16.000 M 226.39 % -12.659 M -129.37 % 43.101 M -19.69 % 53.670 M 93.10 % 27.794 M 469.50 % -7.522 M -112.35 % 60.901 M 20.69 % 50.459 M
Cost of revenue 1.771 B -2.15 % 1.810 B -1.71 % 1.841 B 0.38 % 1.834 B 10.75 % 1.656 B 0.57 % 1.647 B -3.30 % 1.703 B -2.15 % 1.740 B 4.69 % 1.662 B -2.93 % 1.713 B 3.47 % 1.655 B -3.31 % 1.712 B
General and administrative expenses 0.000 -100.00 % 124.000 M 0.000 0.000 0.000 -100.00 % 120.000 M 0.000 0.000 0.000 -100.00 % 112.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 86.000 M 0.000 0.000 0.000 -100.00 % 121.000 M 0.000 0.000 0.000 -100.00 % 136.000 M 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 1.000 M 0.000 -100.00 % 1.000 M -64.48 % 2.815 M 387.87 % 577.000 K -23.88 % 758.000 K 0.000 -100.00 % 5.003 M 0.000 0.000
Operating expenses 263.367 M 20.93 % 217.786 M -16.88 % 262.000 M 3.97 % 252.000 M -1.95 % 257.000 M 5.41 % 243.815 M -5.71 % 258.577 M 6.52 % 242.758 M -0.63 % 244.294 M -3.71 % 253.713 M 6.48 % 238.266 M 3.62 % 229.945 M
Cost and expenses 2.034 B 0.33 % 2.027 B -3.60 % 2.103 B 0.81 % 2.086 B 9.04 % 1.913 B 1.19 % 1.890 B -3.62 % 1.961 B -1.09 % 1.983 B 4.01 % 1.907 B -3.03 % 1.966 B 3.85 % 1.893 B -2.49 % 1.942 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 263.367 M 20.93 % 217.786 M -16.56 % 261.000 M 3.57 % 252.000 M -1.56 % 256.000 M 6.22 % 241.000 M -6.59 % 258.000 M 6.61 % 242.000 M -0.82 % 244.000 M -1.61 % 248.000 M 4.09 % 238.266 M 3.62 % 229.945 M
Interest income 108.000 K 311.76 % -51.000 K -110.65 % 479.000 K 232.64 % 144.000 K 34.58 % 107.000 K -2.73 % 110.000 K -2.65 % 113.000 K -2.59 % 116.000 K -2.52 % 119.000 K -2.46 % 122.000 K -1.61 % 124.000 K -3.13 % 128.000 K
Interest expense 5.443 M 1.38 % 5.369 M 15.96 % 4.630 M 1.80 % 4.548 M 162.59 % 1.732 M 48.03 % 1.170 M -5.87 % 1.243 M -3.57 % 1.289 M -9.67 % 1.427 M -9.45 % 1.576 M -8.90 % 1.730 M -10.96 % 1.943 M
Depreciation and amortization 62.539 M 12.99 % 55.351 M 2.03 % 54.250 M -3.98 % 56.500 M 4.13 % 54.261 M 11.33 % 48.739 M -17.93 % 59.386 M 0.000 -100.00 % 6.245 M 48.27 % 4.212 M -92.64 % 57.244 M -2.50 % 58.714 M
Operating income 28.355 M 177.39 % -36.637 M -145.80 % 80.000 M -51.81 % 166.000 M 286.05 % 43.000 M 8.31 % 39.702 M -66.28 % 117.734 M -25.44 % 157.906 M 111.51 % 74.656 M 1 161.51 % 5.918 M -96.95 % 194.186 M 29.52 % 149.922 M
Operating income ratio 0.01 174.70 % -0.02 -150.22 % 0.04 -50.28 % 0.07 235.31 % 0.02 6.88 % 0.02 -63.67 % 0.06 -23.23 % 0.07 95.74 % 0.04 1 155.69 % 0.00 -96.77 % 0.09 29.78 % 0.07
Total other income expenses net -5.606 M -389.27 % 1.938 M 293.80 % -1.000 M 80.00 % -5.000 M -266.67 % 3.000 M 104.25 % -70.589 M -1 620.99 % 4.641 M 357.69 % 1.014 M -81.23 % 5.401 M 109.24 % -58.436 M -4 801.21 % 1.243 M 540.72 % 194.000 K
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Net debt 1.355 B -6.25 % 1.445 B 3.91 % 1.391 B 6.70 % 1.304 B -2.13 % 1.332 B 69.84 % 784.249 M -14.05 % 912.414 M -6.27 % 973.436 M -16.50 % 1.166 B 27.38 % 915.130 M -16.27 % 1.093 B -10.45 % 1.220 B
Total investments 890.000 M 3 173.50 % 27.188 M -97.43 % 1.056 B 10.81 % 953.000 M 3.25 % 923.000 M 43 581.97 % 2.113 M -99.74 % 803.000 M -4.86 % 844.000 M -0.12 % 845.000 M 39 890.53 % 2.113 M -99.74 % 813.000 M -2.40 % 833.000 M
Total debt 2.338 B -6.94 % 2.512 B -1.59 % 2.553 B -4.46 % 2.672 B -0.21 % 2.678 B 62.66 % 1.646 B -5.49 % 1.742 B -7.23 % 1.878 B -6.97 % 2.018 B -7.92 % 2.192 B -11.27 % 2.471 B -5.57 % 2.616 B
Accumulated other comprehensive income loss 3.923 M 41.06 % 2.781 M 33.51 % 2.083 M 308.30 % -1.000 M -200.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M -50.00 % 2.000 M
Retained earnings 2.571 B -1.03 % 2.598 B -0.36 % 2.607 B 0.95 % 2.582 B 4.85 % 2.463 B 0.10 % 2.461 B -0.74 % 2.479 B 2.11 % 2.428 B 4.53 % 2.322 B 1.27 % 2.293 B -1.92 % 2.338 B 5.00 % 2.227 B
Common stock 330.729 M 0.00 % 330.729 M 0.22 % 330.000 M -0.22 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M 0.00 % 330.729 M
Total equity 2.986 B -0.85 % 3.011 B -0.29 % 3.020 B 6.50 % 2.836 B 0.59 % 2.819 B 0.08 % 2.817 B -0.64 % 2.835 B 1.84 % 2.784 B 3.93 % 2.679 B 1.10 % 2.649 B -1.67 % 2.694 B 4.31 % 2.583 B
Other non current liabilities 565.062 M 6.36 % 531.263 M -22.48 % 685.351 M -0.11 % 686.112 M -6.01 % 730.000 M 102.64 % 360.250 M -4.81 % 378.444 M 1.60 % 372.467 M -1.87 % 379.572 M 4.42 % 363.519 M -5.22 % 383.552 M -0.26 % 384.554 M
Long term debt 1.704 B -12.01 % 1.937 B -4.93 % 2.037 B -3.13 % 2.103 B -2.52 % 2.157 B 80.40 % 1.196 B -10.68 % 1.339 B -7.18 % 1.442 B -3.63 % 1.496 B -8.36 % 1.633 B -6.26 % 1.742 B -8.32 % 1.900 B
Total non current liabilities 2.314 B -7.81 % 2.510 B -9.02 % 2.759 B -2.25 % 2.823 B -2.23 % 2.887 B 85.55 % 1.556 B -9.38 % 1.717 B -5.38 % 1.815 B -3.27 % 1.876 B -6.03 % 1.996 B -6.07 % 2.126 B -6.96 % 2.285 B
Other current liabilities 717.619 M -44.10 % 1.284 B 3.19 % 1.244 B 2.93 % 1.209 B -8.31 % 1.318 B 1 321.09 % -107.946 M -120.41 % 528.806 M 41.39 % 373.993 M -66.89 % 1.130 B -9.10 % 1.243 B -11.62 % 1.406 B 0.60 % 1.398 B
Deferred revenue 581.628 M 0.000 0.000 0.000 0.000 -100.00 % 1.289 B 100.32 % 643.588 M -19.92 % 803.636 M 15.12 % 698.088 M -55.26 % 1.560 B 3 440.98 % 44.064 M -34.98 % 67.767 M
Short term debt 634.132 M 10.10 % 575.980 M 11.62 % 516.000 M -9.40 % 569.564 M 9.32 % 521.000 M 15.60 % 450.696 M 11.70 % 403.496 M -7.36 % 435.570 M -16.55 % 521.976 M -6.65 % 559.148 M -23.25 % 728.558 M 1.73 % 716.134 M
Total current liabilities 2.104 B 5.23 % 2.000 B 3.28 % 1.936 B -9.61 % 2.142 B 2.58 % 2.088 B 5.77 % 1.974 B 4.97 % 1.881 B -4.65 % 1.972 B -1.01 % 1.992 B -15.29 % 2.352 B 0.21 % 2.347 B -1.89 % 2.392 B
Total liabilities 4.418 B -2.03 % 4.510 B -3.95 % 4.695 B -5.43 % 4.964 B -0.21 % 4.975 B 40.93 % 3.530 B -1.88 % 3.598 B -5.00 % 3.787 B -2.11 % 3.868 B -11.04 % 4.349 B -2.77 % 4.473 B -4.37 % 4.677 B
Other non current assets -275.000 K -100.03 % 898.938 M 89 793.80 % 1.000 M 1.21 % 988.000 K -1.20 % 1.000 M -95.39 % 21.696 M -83.81 % 133.996 M -18.14 % 163.695 M -0.24 % 164.092 M 1 135.08 % -15.853 M -101.95 % 813.556 M -2.40 % 833.594 M
Long term investments 890.000 M 3 173.50 % 27.188 M -97.43 % 1.056 B 10.81 % 953.000 M 3.25 % 923.000 M 43 581.97 % 2.113 M -99.74 % 803.000 M -4.86 % 844.000 M -0.12 % 845.000 M 2 063.56 % 39.056 M -95.20 % 813.000 M -2.40 % 833.000 M
Intangible assets 53.742 M -4.10 % 56.038 M 331.06 % 13.000 M 0.78 % 12.899 M -7.86 % 14.000 M -0.39 % 14.055 M 8.12 % 13.000 M 18.18 % 11.000 M 0.00 % 11.000 M -11.46 % 12.424 M -4.43 % 13.000 M -7.14 % 14.000 M
GoodWill 24.696 M -3.45 % 25.578 M -69.91 % 85.000 M -4.34 % 88.852 M -2.36 % 91.000 M 0.000 -100.00 % 724.000 K 177.39 % 261.000 K -68.29 % 823.000 K 0.000 0.000 0.000
Goodwill and intangible assets 78.438 M -3.89 % 81.616 M -16.72 % 98.000 M -3.69 % 101.751 M -3.09 % 105.000 M 647.07 % 14.055 M 2.41 % 13.724 M 21.87 % 11.261 M -4.75 % 11.823 M -4.84 % 12.424 M -4.43 % 13.000 M -7.14 % 14.000 M
Property plant equipment net 4.905 B -0.34 % 4.922 B -1.03 % 4.973 B -0.66 % 5.006 B -0.79 % 5.046 B 1.32 % 4.980 B -2.19 % 5.092 B -0.77 % 5.131 B -0.86 % 5.175 B -0.86 % 5.220 B 12.26 % 4.650 B -0.91 % 4.692 B
Total non current assets 6.010 B -0.99 % 6.070 B -0.94 % 6.128 B 1.09 % 6.062 B -0.22 % 6.075 B 17.55 % 5.168 B -1.37 % 5.239 B -1.26 % 5.306 B -0.85 % 5.351 B -1.16 % 5.414 B -1.15 % 5.477 B -1.15 % 5.541 B
Other current assets 145.076 M 2.33 % 141.767 M -19.45 % 176.000 M 44.64 % 121.684 M 17.00 % 104.000 M 11.55 % 93.235 M -14.02 % 108.433 M 7.67 % 100.704 M 7.71 % 93.494 M 8.76 % 85.965 M -11.29 % 96.904 M 34.07 % 72.281 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -36.943 M 0.000 0.000
cash and cash equivalents 982.889 M -7.89 % 1.067 B -8.17 % 1.162 B -15.10 % 1.369 B 1.68 % 1.346 B 56.13 % 862.113 M 3.91 % 829.654 M -8.26 % 904.327 M 6.05 % 852.733 M -33.22 % 1.277 B -7.31 % 1.378 B -1.30 % 1.396 B
Cash and short term investments 982.889 M -7.89 % 1.067 B -8.17 % 1.162 B -15.10 % 1.369 B 1.68 % 1.346 B 56.13 % 862.113 M 3.91 % 829.654 M -8.26 % 904.327 M 6.05 % 852.733 M -33.22 % 1.277 B -7.31 % 1.378 B -1.30 % 1.396 B
Total current assets 1.393 B -3.92 % 1.450 B -8.61 % 1.587 B -8.70 % 1.738 B 1.12 % 1.719 B 45.80 % 1.179 B -1.20 % 1.193 B -5.64 % 1.265 B 5.77 % 1.196 B -24.50 % 1.584 B -6.29 % 1.690 B -1.71 % 1.719 B
Inventory 136.065 M 1.79 % 133.671 M 3.62 % 129.000 M 0.96 % 127.768 M -6.74 % 137.000 M 13.49 % 120.714 M -1.46 % 122.498 M 0.82 % 121.500 M 3.07 % 117.880 M 4.27 % 113.051 M 5.86 % 106.793 M -3.64 % 110.823 M
Net receivables 129.394 M 20.00 % 107.832 M -10.14 % 120.000 M -0.15 % 120.180 M -8.95 % 132.000 M 28.21 % 102.954 M -22.44 % 132.745 M -3.93 % 138.173 M 4.99 % 131.604 M 22.16 % 107.735 M -0.87 % 108.681 M -22.65 % 140.504 M
Tax assets 137.299 M -2.51 % 140.841 M 0.000 0.000 0.000 -100.00 % 149.664 M 118.64 % -803.000 M 4.86 % -844.000 M 0.12 % -845.000 M -632.95 % 158.551 M 119.52 % -812.452 M 2.41 % -832.513 M
Other assets 0.000 0.000 0.000 -100.00 % 2.000 K 0.000 -100.00 % 1.000 K -75.00 % 4.000 K 100.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 170.787 M 22.07 % 139.908 M -20.51 % 176.000 M -15.71 % 208.810 M -10.00 % 232.000 M 28.78 % 180.148 M -2.78 % 185.296 M -2.47 % 189.990 M -8.47 % 207.561 M 17.36 % 176.863 M 5.07 % 168.334 M -20.03 % 210.492 M
Tax payables 0.000 0.000 0.000 -100.00 % 154.882 M 817.33 % 16.884 M -89.58 % 162.002 M 35.57 % 119.496 M -29.34 % 169.117 M 26.90 % 133.269 M -64.31 % 373.358 M 747.31 % 44.064 M -34.98 % 67.767 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -59.721 M 0.000 0.000 0.000 100.00 % -61.994 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 % 24.765 M 0.000 0.000 0.000 -100.00 % 30.703 M 0.000 0.000 0.000 -100.00 % 25.115 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 80.097 M 0.00 % 80.096 M 0.12 % 80.000 M 203.13 % -77.569 M -404.26 % 25.494 M 0.00 % 25.494 M 0.00 % 25.494 M 0.00 % 25.494 M 0.00 % 25.494 M 0.00 % 25.494 M 0.00 % 25.494 M 0.00 % 25.495 M
Deferred tax liabilities non current 45.155 M 6.59 % 42.363 M 17.90 % 35.930 M 6.60 % 33.706 M 0.000 -100.00 % 59.721 M 0.000 0.000 0.000 -100.00 % 61.994 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 7.404 B -1.55 % 7.521 B -2.52 % 7.715 B -1.09 % 7.800 B 0.08 % 7.794 B 22.80 % 6.347 B -1.33 % 6.433 B -2.10 % 6.571 B 0.36 % 6.547 B -6.44 % 6.998 B -2.36 % 7.167 B -1.28 % 7.260 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 -13.000 M -230.00 % 10.000 M 118.87 % -53.000 M 55.46 % -119.000 M -296.67 % -30.000 M -266.67 % 18.000 M 122.78 % -79.000 M 24.76 % -105.000 M -101.92 % -52.000 M -215.56 % 45.000 M 133.58 % -134.000 M -34.00 % -100.000 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