6227.T

AIMECHATEC, Ltd. 6227.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 21.006 B 36.21 % 15.422 B -0.26 % 15.461 B 5.29 % 14.684 B -8.82 % 16.105 B 10.91 % 14.521 B
Net income 337.742 M 202.28 % 111.732 M -90.63 % 1.193 B 149.42 % 478.326 M -31.34 % 696.685 M 139.09 % 291.396 M
Income before tax 352.760 M 117.16 % 162.440 M -87.58 % 1.308 B 92.66 % 679.012 M -30.82 % 981.521 M 133.71 % 419.981 M
Income before tax ratio 0.02 59.43 % 0.01 -87.55 % 0.08 82.98 % 0.05 -24.13 % 0.06 110.72 % 0.03
EBITDA 856.680 M 87.13 % 457.804 M -71.63 % 1.614 B 60.75 % 1.004 B -20.54 % 1.263 B 100.36 % 630.568 M
Net income ratio 0.02 121.92 % 0.01 -90.61 % 0.08 136.88 % 0.03 -24.70 % 0.04 115.57 % 0.02
Ratio EBITDA 0.04 37.38 % 0.03 -71.56 % 0.10 52.67 % 0.07 -12.84 % 0.08 80.66 % 0.04
Gross profit ratio 0.26 22.85 % 0.21 2.23 % 0.21 3.59 % 0.20 -1.26 % 0.20 6.78 % 0.19
Weighted average shs out dil 6.231 M 6.58 % 5.846 M 2.98 % 5.677 M 0.07 % 5.673 M 0.77 % 5.630 M 0.00 % 5.630 M
Weighted average shs out 6.183 M 6.45 % 5.808 M 3.17 % 5.630 M 0.00 % 5.630 M 0.00 % 5.630 M 0.00 % 5.630 M
EPS diluted 54.20 183.62 % 19.11 -90.91 % 210.14 149.25 % 84.31 -31.87 % 123.75 139.08 % 51.76
Earnings per share 54.62 183.45 % 19.27 -90.91 % 211.91 149.42 % 84.96 -31.35 % 123.75 139.08 % 51.76
Gross profit 5.416 B 67.33 % 3.237 B 1.96 % 3.174 B 9.08 % 2.910 B -9.97 % 3.233 B 18.43 % 2.730 B
Income tax expense 15.018 M -70.38 % 50.707 M -55.96 % 115.151 M -42.62 % 200.685 M -29.54 % 284.835 M 121.52 % 128.584 M
Cost of revenue 15.589 B 27.94 % 12.185 B -0.83 % 12.287 B 4.36 % 11.774 B -8.53 % 12.872 B 9.17 % 11.792 B
General and administrative expenses 0.000 -100.00 % 1.484 B 31.91 % 1.125 B 27.12 % 885.000 M 6.63 % 830.000 M 0.000
Selling and marketing expenses 0.000 -100.00 % 1.097 B -17.15 % 1.324 B 12.20 % 1.180 B -7.23 % 1.272 B 0.000
Other expenses 0.000 -100.00 % 514.000 K 20.09 % 428.000 K -56.24 % 978.000 K 186.80 % 341.000 K 100.22 % -155.087 M
Operating expenses 3.321 B 11.61 % 2.976 B 14.73 % 2.593 B 19.24 % 2.175 B -2.13 % 2.222 B -1.74 % 2.262 B
Cost and expenses 18.910 B 24.74 % 15.160 B 1.88 % 14.880 B 6.68 % 13.949 B -7.59 % 15.095 B 7.41 % 14.053 B
Research and development expenses 0.000 -100.00 % 394.000 M 173.61 % 144.000 M 32.11 % 109.000 M -9.17 % 120.000 M -22.98 % 155.801 M
Selling general and administrative expenses 3.321 B 28.67 % 2.581 B 5.39 % 2.449 B 18.60 % 2.065 B -1.76 % 2.102 B -7.03 % 2.261 B
Interest income 10.219 M 35.67 % 7.532 M 24.17 % 6.066 M 3.57 % 5.857 M 29.32 % 4.529 M 30.59 % 3.468 M
Interest expense 89.409 M 73.79 % 51.446 M 61.22 % 31.911 M 16.82 % 27.316 M -18.85 % 33.663 M -26.70 % 45.926 M
Depreciation and amortization 414.506 M 69.94 % 243.915 M -10.91 % 273.779 M -8.02 % 297.658 M 19.90 % 248.250 M 50.77 % 164.659 M
Operating income 2.095 B 701.84 % 261.313 M -55.03 % 581.063 M -20.98 % 735.374 M -27.23 % 1.010 B 115.87 % 468.104 M
Operating income ratio 0.10 488.69 % 0.02 -54.91 % 0.04 -24.96 % 0.05 -20.18 % 0.06 94.64 % 0.03
Total other income expenses net -1.743 B -1 662.42 % -98.873 M -113.60 % 727.139 M 1 390.12 % -56.362 M -94.65 % -28.956 M 39.83 % -48.123 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 4.788 B 40.38 % 3.411 B 12.33 % 3.036 B 248.57 % 871.084 M -33.07 % 1.301 B -44.57 % 2.348 B
Total investments 0.000 -100.00 % 110.000 M 4.76 % 105.000 M 950.00 % 10.000 M -41.18 % 17.000 M -29.17 % 24.000 M
Total debt 8.435 B 34.23 % 6.284 B 9.29 % 5.750 B 74.17 % 3.301 B -3.16 % 3.409 B -29.26 % 4.820 B
Accumulated other comprehensive income loss 214.463 M -41.40 % 366.000 M 190.48 % 126.000 M 0.80 % 125.000 M 0.000 100.00 % -30.000 M
Retained earnings 4.111 B 1.45 % 4.053 B -3.38 % 4.194 B 28.87 % 3.255 B 16.69 % 2.789 B 33.29 % 2.093 B
Common stock 1.621 B 7.29 % 1.511 B 235.68 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M
Total equity 10.861 B -0.86 % 10.956 B 21.91 % 8.987 B 11.69 % 8.046 B 7.00 % 7.520 B 11.78 % 6.728 B
Other non current liabilities 249.927 M 24.24 % 201.163 M -59.49 % 496.542 M -9.94 % 551.370 M -1.30 % 558.647 M -12.68 % 639.776 M
Long term debt 3.458 B 931.43 % 335.304 M -30.77 % 484.302 M 0.000 -100.00 % 1.475 M -84.02 % 9.233 M
Total non current liabilities 3.708 B 349.07 % 825.792 M -36.08 % 1.292 B 134.30 % 551.370 M -1.56 % 560.122 M -13.70 % 649.009 M
Other current liabilities 2.155 B 43.49 % 1.502 B -36.31 % 2.358 B -6.82 % 2.531 B 20.14 % 2.107 B -27.30 % 2.898 B
Deferred revenue 0.000 0.000 -100.00 % 1.641 B 20.41 % 1.363 B 8.31 % 1.258 B -48.57 % 2.446 B
Short term debt 4.977 B -16.34 % 5.949 B 12.97 % 5.266 B 59.50 % 3.301 B -3.12 % 3.408 B -29.16 % 4.810 B
Total current liabilities 12.804 B 16.48 % 10.993 B -7.28 % 11.855 B 15.79 % 10.238 B 12.18 % 9.127 B -27.99 % 12.673 B
Total liabilities 16.512 B 39.71 % 11.819 B -10.11 % 13.147 B 21.85 % 10.790 B 11.39 % 9.687 B -27.29 % 13.322 B
Other non current assets 76.253 M 16 512.85 % 459.000 K -99.57 % 105.672 M 55 516.84 % 190.000 K 159.94 % -317.000 K -185.22 % 372.000 K
Long term investments 0.000 -100.00 % 110.000 M 4.76 % 105.000 M 950.00 % 10.000 M -41.18 % 17.000 M -29.17 % 24.000 M
Intangible assets 17.958 M -19.74 % 22.374 M -19.81 % 27.902 M 30.83 % 21.327 M -55.02 % 47.415 M -43.83 % 84.420 M
GoodWill 192.036 M 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 209.994 M 838.56 % 22.374 M -19.81 % 27.902 M 30.83 % 21.327 M -55.02 % 47.415 M -43.83 % 84.420 M
Property plant equipment net 3.163 B 13.24 % 2.793 B 30.33 % 2.143 B -6.56 % 2.293 B 2.71 % 2.233 B 20.32 % 1.856 B
Total non current assets 3.724 B 27.30 % 2.926 B 28.52 % 2.276 B -9.61 % 2.519 B 2.39 % 2.460 B 13.55 % 2.166 B
Other current assets 80.571 M 0.10 % 80.493 M 1.96 % 78.943 M -17.34 % 95.504 M 26.77 % 75.338 M -99.16 % 8.997 B
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 3.647 B 26.93 % 2.874 B 5.89 % 2.714 B 11.66 % 2.430 B 15.31 % 2.108 B -14.72 % 2.472 B
Cash and short term investments 3.647 B 26.93 % 2.874 B 5.89 % 2.714 B 11.66 % 2.430 B 15.31 % 2.108 B -14.72 % 2.472 B
Total current assets 23.649 B 19.15 % 19.849 B -0.05 % 19.858 B 21.69 % 16.318 B 10.65 % 14.747 B -17.54 % 17.884 B
Inventory 8.351 B 16.13 % 7.191 B 0.14 % 7.181 B 71.78 % 4.180 B 9.14 % 3.830 B -40.30 % 6.415 B
Net receivables 11.571 B 19.24 % 9.703 B -1.83 % 9.884 B 2.83 % 9.612 B 10.05 % 8.734 B 0.000
Tax assets 275.529 M 0.000 100.00 % -105.000 M -154.24 % 193.590 M 18.91 % 162.798 M -19.23 % 201.561 M
Other assets 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K 0.000
Account payables 5.672 B 70.57 % 3.325 B 34.77 % 2.467 B -13.79 % 2.862 B 33.62 % 2.142 B -11.87 % 2.431 B
Tax payables 0.000 -100.00 % 216.600 M 75.69 % 123.284 M -32.06 % 181.458 M -14.49 % 212.210 M 140.24 % 88.331 M
Deferred revenue non current 0.000 0.000 -100.00 % 496.539 M 0.000 100.00 % -195.951 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 27.175 M -54.18 % 59.302 M -21.11 % 75.171 M 4 996.34 % 1.475 M -84.02 % 9.232 M -53.13 % 19.695 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 -100.00 % 30.000 M
Other total stockholders equity 4.915 B -2.25 % 5.028 B 19.28 % 4.215 B 0.00 % 4.215 B -1.53 % 4.281 B 1.55 % 4.215 B
Deferred tax liabilities non current 0.000 -100.00 % 289.325 M -6.97 % 311.015 M 79.06 % 173.697 M -11.36 % 195.951 M 0.000
Other liabilities 0.000 -100.00 % 4.001 K 0.000 0.000 0.000 0.000
Total assets 27.374 B 20.19 % 22.774 B 2.89 % 22.134 B 17.51 % 18.836 B 9.47 % 17.207 B -14.18 % 20.050 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 -683.168 M 53.49 % -1.469 B -18.90 % -1.235 B -4 582.48 % -26.380 M -105.32 % 496.313 M 118.71 % -2.652 B
Accounts receivables -1.809 B -1 596.96 % 120.812 M -89.61 % 1.163 B 232.96 % -874.673 M -562.14 % 189.267 M -53.33 % 405.526 M
Inventory -1.164 B -22 447.34 % -5.161 M 99.11 % -583.041 M -73.40 % -336.235 M -112.96 % 2.595 B 760.71 % -392.774 M
Accounts payables 2.337 B 249.74 % -1.561 B -8.37 % -1.440 B -230.82 % 1.101 B 0.000 100.00 % -1.052 B
Other working capital -48.247 M -105.40 % -23.489 M 93.73 % -374.809 M -549.06 % 83.465 M 103.65 % -2.288 B -41.71 % -1.615 B
Other non cash items 1.458 B 8 219.05 % -17.952 M 98.06 % -923.808 M -1 704.70 % -51.189 M -130.24 % 169.263 M 187.28 % -193.940 M
Net cash provided by operating activities 1.527 B 234.97 % -1.131 B -63.38 % -692.268 M -199.17 % 698.089 M -56.64 % 1.610 B 167.36 % -2.390 B
Investments in property plant and equipment -1.064 B -20.10 % -886.000 M -155.15 % -347.245 M -2.10 % -340.114 M 40.92 % -575.709 M 4.59 % -603.410 M
Acquisitions net 0.000 0.000 100.00 % -682.178 M 0.000 0.000 0.000
Purchases of investments 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
Other investing activites -1.419 B -36 821.24 % -3.842 M 96.19 % -100.886 M -593 547.06 % 17.000 K -96.08 % 434.000 K 209.05 % -398.000 K
Net cash used for investing activites -2.483 B -178.99 % -889.842 M 21.27 % -1.130 B -232.35 % -340.097 M 40.88 % -575.275 M 4.73 % -603.808 M
Debt repayment 2.079 B 277.91 % 550.000 M -76.78 % 2.368 B 2 297.78 % -107.757 M 92.36 % -1.410 B -156.65 % 2.490 B
Common stock issued 219.520 M -89.99 % 2.193 B 0.000 0.000 0.000 0.000
Common stock repurchased -244.809 M 30.27 % -351.087 M 0.000 100.00 % -30.000 K 0.000 0.000
Dividends paid -278.877 M -10.18 % -253.108 M -0.16 % -252.699 M 0.000 0.000 0.000
Other financing activites -2.000 K 99.98 % -8.472 M -423 500.00 % -2.000 K 0.000 0.000 100.00 % -1.000 K
Net cash used provided by financing activities 1.774 B -16.72 % 2.131 B 0.71 % 2.116 B 2 062.73 % -107.787 M 92.36 % -1.410 B -156.65 % 2.490 B
Effect of forex changes on cash -44.479 M -188.89 % 50.040 M 624.69 % -9.537 M -113.17 % 72.431 M 500.04 % 12.071 M 187.35 % -13.819 M
Net change in cash 773.905 M 384.53 % 159.724 M -43.65 % 283.448 M -12.15 % 322.636 M 188.68 % -363.839 M 29.74 % -517.859 M
Cash at beginning of period 2.874 B 5.89 % 2.714 B 11.66 % 2.430 B 15.31 % 2.108 B -14.72 % 2.472 B -17.32 % 2.989 B
Cash at end of period 3.647 B 26.93 % 2.874 B 5.89 % 2.714 B 11.66 % 2.430 B 15.31 % 2.108 B -14.72 % 2.472 B
Operating cash flow 1.527 B 234.97 % -1.131 B -63.38 % -692.268 M -199.17 % 698.089 M -56.64 % 1.610 B 167.36 % -2.390 B
Capital expenditure -1.060 B -19.08 % -890.329 M -156.40 % -347.245 M -2.10 % -340.114 M 40.92 % -575.709 M 4.59 % -603.410 M
Free CashFlow 466.383 M 123.07 % -2.021 B -94.45 % -1.040 B -390.39 % 357.975 M -65.38 % 1.034 B 134.55 % -2.993 B
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 10.397 B 195.61 % 3.517 B -37.16 % 5.597 B 274.63 % 1.494 B -77.25 % 6.568 B 83.94 % 3.571 B -8.58 % 3.906 B 183.49 % 1.378 B -82.08 % 7.690 B 199.03 % 2.572 B -33.99 % 3.896 B 198.72 % 1.304 B
Net income 1.109 B 23 830.57 % -4.674 M 96.95 % -153.000 M 75.04 % -613.000 M -228.30 % 477.781 M 749.73 % -73.535 M -172.74 % 101.098 M 125.68 % -393.612 M -165.23 % 603.402 M -25.51 % 810.079 M 343.15 % 182.800 M 145.33 % -403.230 M
Income before tax 1.465 B 75 216.41 % -1.950 M 99.10 % -216.553 M 75.72 % -892.000 M -229.84 % 686.982 M 855.59 % -90.920 M -172.29 % 125.766 M 122.48 % -559.388 M -178.31 % 714.339 M -19.87 % 891.453 M 226.69 % 272.877 M 147.83 % -570.467 M
Income before tax ratio 0.14 25 510.49 % 0.00 98.57 % -0.04 93.52 % -0.60 -670.80 % 0.10 510.78 % -0.03 -179.08 % 0.03 107.93 % -0.41 -537.09 % 0.09 -73.20 % 0.35 394.93 % 0.07 116.01 % -0.44
EBITDA 1.595 B 1 312.63 % 112.895 M 192.61 % -121.907 M 84.85 % -804.538 M -204.68 % 768.592 M 4 877.72 % -16.087 M -111.63 % 138.349 M 125.25 % -547.902 M -169.02 % 793.799 M -11.78 % 899.764 M 160.90 % 344.864 M 170.42 % -489.709 M
Net income ratio 0.11 8 127.61 % 0.00 95.14 % -0.03 93.34 % -0.41 -664.02 % 0.07 453.23 % -0.02 -179.56 % 0.03 109.06 % -0.29 -464.10 % 0.08 -75.09 % 0.32 571.37 % 0.05 115.18 % -0.31
Ratio EBITDA 0.15 377.87 % 0.03 247.37 % -0.02 95.96 % -0.54 -560.17 % 0.12 2 697.44 % 0.00 -112.72 % 0.04 108.91 % -0.40 -485.26 % 0.10 -70.50 % 0.35 295.27 % 0.09 123.58 % -0.38
Gross profit ratio 0.28 16.83 % 0.24 -13.99 % 0.28 213.64 % 0.09 -63.21 % 0.24 23.84 % 0.19 -13.40 % 0.22 234.33 % 0.07 -71.21 % 0.23 70.11 % 0.14 -39.71 % 0.23 97.36 % 0.11
Weighted average shs out dil 6.211 M 0.32 % 6.191 M 0.72 % 6.147 M -0.92 % 6.204 M -4.66 % 6.507 M 15.58 % 5.630 M 0.79 % 5.586 M -0.79 % 5.630 M -0.80 % 5.675 M 0.02 % 5.674 M 0.79 % 5.630 M 0.00 % 5.630 M
Weighted average shs out 6.187 M -0.07 % 6.191 M 0.72 % 6.147 M -0.92 % 6.204 M -4.51 % 6.497 M 15.40 % 5.630 M 0.79 % 5.586 M -0.79 % 5.630 M 0.00 % 5.630 M 0.00 % 5.630 M 0.00 % 5.630 M 0.00 % 5.630 M
EPS diluted 178.57 23 909.33 % -0.75 96.99 % -24.89 74.81 % -98.81 -234.58 % 73.42 661.74 % -13.07 -172.29 % 18.08 125.86 % -69.91 -165.75 % 106.32 -25.53 % 142.76 339.67 % 32.47 145.34 % -71.62
Earnings per share 179.26 24 001.33 % -0.75 96.99 % -24.89 74.81 % -98.81 -227.43 % 77.54 693.27 % -13.07 -172.29 % 18.08 125.86 % -69.91 -165.23 % 107.18 -25.51 % 143.89 343.15 % 32.47 145.34 % -71.62
Gross profit 2.895 B 245.37 % 838.348 M -45.95 % 1.551 B 1 075.00 % 132.000 M -91.63 % 1.577 B 127.79 % 692.477 M -20.83 % 874.682 M 847.79 % 92.286 M -94.84 % 1.789 B 408.68 % 351.703 M -60.21 % 883.822 M 489.54 % 149.918 M
Income tax expense 355.603 M 12 959.24 % 2.723 M 104.29 % -63.476 M 77.32 % -279.832 M -233.76 % 209.199 M 1 303.40 % -17.384 M -170.47 % 24.668 M 114.88 % -165.776 M -249.43 % 110.937 M 36.33 % 81.373 M -9.66 % 90.077 M 153.86 % -167.236 M
Cost of revenue 7.502 B 180.04 % 2.679 B -33.79 % 4.046 B 197.06 % 1.362 B -72.71 % 4.990 B 73.39 % 2.878 B -5.04 % 3.031 B 135.80 % 1.285 B -78.22 % 5.901 B 165.81 % 2.220 B -26.30 % 3.012 B 160.94 % 1.154 B
General and administrative expenses 0.000 0.000 0.000 0.000 100.00 % -312.529 M 0.000 0.000 0.000 100.00 % -750.000 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 1.097 B 0.000 0.000 0.000 -100.00 % 1.324 B 0.000 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 1.000 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -4.272 M 0.000 0.000
Operating expenses 988.004 M 34.08 % 736.888 M -15.88 % 876.000 M 21.50 % 721.000 M -16.60 % 864.471 M 14.56 % 754.587 M 4.98 % 718.777 M 12.72 % 637.679 M -11.22 % 718.244 M 16.50 % 616.526 M 3.32 % 596.701 M -9.86 % 661.957 M
Cost and expenses 8.490 B 148.55 % 3.416 B -30.60 % 4.922 B 136.29 % 2.083 B -64.43 % 5.856 B 61.20 % 3.633 B -3.12 % 3.750 B 94.98 % 1.923 B -70.95 % 6.619 B 133.36 % 2.836 B -21.40 % 3.609 B 98.69 % 1.816 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 80.000 M -37.98 % 129.000 M 18.35 % 109.000 M 43.42 % 76.000 M -47.22 % 144.000 M 300.00 % 36.000 M 20.00 % 30.000 M 25.00 % 24.000 M
Selling general and administrative expenses 988.004 M 34.08 % 736.888 M -15.78 % 875.000 M 21.36 % 721.000 M -8.09 % 784.471 M 25.40 % 625.587 M 2.59 % 609.777 M 8.56 % 561.679 M -2.15 % 574.000 M -6.97 % 617.000 M 8.88 % 566.701 M -11.17 % 637.957 M
Interest income 1.096 M -20.52 % 1.379 M -52.12 % 2.880 M -33.33 % 4.320 M 192.68 % 1.476 M 1 361.39 % 101.000 K -94.73 % 1.916 M -52.56 % 4.039 M 128.58 % 1.767 M 418.18 % 341.000 K -82.85 % 1.988 M 0.91 % 1.970 M
Interest expense 34.582 M 44.43 % 23.943 M 41.84 % 16.880 M 20.54 % 14.004 M 2.17 % 13.706 M 0.26 % 13.671 M 8.65 % 12.583 M 9.55 % 11.486 M 13.53 % 10.117 M 21.73 % 8.311 M 20.52 % 6.896 M 4.69 % 6.587 M
Depreciation and amortization 95.432 M 4.98 % 90.901 M 16.89 % 77.769 M 3.74 % 74.962 M 10.40 % 67.903 M 11.02 % 61.162 M 0.000 100.00 % -2.509 M 80.52 % -12.878 M -101.11 % 1.165 B 1 689.20 % 65.090 M -12.24 % 74.169 M
Operating income 1.907 B 1 779.97 % 101.460 M -84.97 % 675.000 M 214.60 % -589.000 M -182.62 % 712.911 M 1 247.82 % -62.110 M -139.84 % 155.905 M 128.59 % -545.393 M -150.93 % 1.071 B 504.35 % -264.824 M -192.23 % 287.121 M 156.07 % -512.039 M
Operating income ratio 0.18 535.96 % 0.03 -76.08 % 0.12 130.59 % -0.39 -463.20 % 0.11 724.02 % -0.02 -143.58 % 0.04 110.08 % -0.40 -384.29 % 0.14 235.22 % -0.10 -239.74 % 0.07 118.77 % -0.39
Total other income expenses net -442.645 M -328.05 % -103.410 M 88.40 % -891.553 M -194.24 % -303.000 M -1 068.62 % -25.928 M 10.00 % -28.810 M 4.41 % -30.139 M -115.36 % -13.995 M 96.07 % -356.466 M -130.83 % 1.156 B 8 217.64 % -14.244 M 75.62 % -58.428 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 4.788 B -28.78 % 6.722 B 118.32 % 3.079 B -27.24 % 4.232 B 24.08 % 3.411 B -29.49 % 4.838 B -25.73 % 6.513 B 58.39 % 4.112 B 35.43 % 3.036 B -22.75 % 3.930 B 50.94 % 2.604 B 84.05 % 1.415 B
Total investments 0.000 -100.00 % 86.000 M -8.51 % 94.000 M -7.84 % 102.000 M -7.27 % 110.000 M 11.11 % 99.000 M -1.98 % 101.000 M -1.94 % 103.000 M -1.90 % 105.000 M 1 650.00 % 6.000 M 0.00 % 6.000 M -14.29 % 7.000 M
Total debt 8.435 B -10.75 % 9.452 B 38.81 % 6.809 B -3.09 % 7.026 B 11.80 % 6.284 B -18.39 % 7.701 B -8.51 % 8.417 B 21.40 % 6.934 B 20.58 % 5.750 B -3.96 % 5.988 B 27.39 % 4.700 B 6.80 % 4.401 B
Accumulated other comprehensive income loss 214.463 M -25.78 % 288.974 M -12.96 % 332.000 M 6.75 % 311.000 M -15.03 % 366.000 M 148.98 % 147.000 M 21.49 % 121.000 M -12.32 % 138.000 M 9.52 % 126.000 M 29.90 % 97.000 M 11.49 % 87.000 M -30.38 % 124.963 M
Retained earnings 4.111 B 36.95 % 3.002 B -0.13 % 3.006 B -4.84 % 3.159 B -22.05 % 4.053 B 13.36 % 3.575 B -2.02 % 3.649 B 2.85 % 3.547 B -15.42 % 4.194 B 16.80 % 3.591 B 29.17 % 2.780 B 7.00 % 2.598 B
Common stock 1.621 B 0.00 % 1.621 B 0.04 % 1.620 B 7.28 % 1.510 B -0.04 % 1.511 B 39.20 % 1.085 B 141.15 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M 0.00 % 450.000 M
Total equity 10.861 B 10.53 % 9.826 B -0.46 % 9.872 B -1.35 % 10.007 B -8.66 % 10.956 B 16.43 % 9.409 B 14.92 % 8.188 B -1.96 % 8.352 B -7.07 % 8.987 B 7.58 % 8.353 B 10.90 % 7.532 B 1.95 % 7.388 B
Other non current liabilities 249.927 M 38.17 % 180.881 M 15.95 % 156.000 M -14.93 % 183.372 M -8.84 % 201.163 M -57.31 % 471.199 M -1.21 % 476.964 M -2.13 % 487.347 M 16 244 800.00 % 3.000 K 0.00 % 3.000 K -100.00 % 532.766 M -3.90 % 554.395 M
Long term debt 3.458 B -1.71 % 3.519 B 1 253.35 % 260.000 M -6.14 % 277.000 M -17.39 % 335.304 M -4.69 % 351.816 M -14.15 % 409.819 M -3.87 % 426.315 M -11.97 % 484.302 M 10.70 % 437.500 M 0.000 0.000
Total non current liabilities 3.708 B 0.24 % 3.700 B 789.33 % 416.000 M -10.92 % 467.000 M -43.45 % 825.792 M -17.85 % 1.005 B -7.73 % 1.090 B 2.81 % 1.060 B -17.97 % 1.292 B 4.29 % 1.239 B 132.51 % 532.766 M -3.90 % 554.395 M
Other current liabilities 2.155 B 7.85 % 1.998 B -43.80 % 3.556 B 101.79 % 1.762 B 17.31 % 1.502 B -1.41 % 1.524 B -2.28 % 1.559 B -23.09 % 2.027 B -49.31 % 3.999 B -23.28 % 5.212 B 40.01 % 3.723 B -10.02 % 4.137 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.459 B 21.10 % 1.205 B -34.74 % 1.846 B 12.52 % 1.641 B -34.87 % 2.519 B 0.000 -100.00 % 18.749 M
Short term debt 4.977 B -16.34 % 5.949 B -9.16 % 6.549 B -2.96 % 6.749 B 13.45 % 5.949 B -19.05 % 7.349 B -8.22 % 8.007 B 23.05 % 6.507 B 23.58 % 5.266 B -5.12 % 5.550 B 18.09 % 4.700 B 6.77 % 4.402 B
Total current liabilities 12.804 B 6.39 % 12.035 B -10.51 % 13.448 B 21.65 % 11.055 B 0.57 % 10.993 B -9.70 % 12.173 B -2.36 % 12.468 B 0.75 % 12.375 B 4.38 % 11.855 B -15.96 % 14.108 B 29.62 % 10.884 B 0.44 % 10.836 B
Total liabilities 16.512 B 4.95 % 15.734 B 13.49 % 13.864 B 20.33 % 11.522 B -2.51 % 11.819 B -10.32 % 13.179 B -2.79 % 13.557 B 0.91 % 13.435 B 2.19 % 13.147 B -14.33 % 15.346 B 41.00 % 10.884 B -4.45 % 11.391 B
Other non current assets 76.253 M 71 836.79 % 106.000 K -99.84 % 66.000 M 6 500.00 % 1.000 M 117.86 % 459.000 K -99.54 % 99.990 M -1.29 % 101.300 M -1.92 % 103.285 M -2.26 % 105.672 M 1 571.23 % 6.323 M 100.26 % -2.398 B -261 320.04 % 918.000 K
Long term investments 0.000 -100.00 % 86.000 M -8.51 % 94.000 M -7.84 % 102.000 M -7.27 % 110.000 M 11.11 % 99.000 M -1.98 % 101.000 M -1.94 % 103.000 M -1.90 % 105.000 M 1 650.00 % 6.000 M 0.00 % 6.000 M -14.29 % 7.000 M
Intangible assets 17.958 M 4.54 % 17.178 M -9.59 % 19.000 M -5.00 % 20.000 M -10.61 % 22.374 M -8.68 % 24.500 M -9.09 % 26.951 M -7.17 % 29.033 M 4.05 % 27.902 M -7.15 % 30.050 M 50.25 % 20.000 M -4.76 % 21.000 M
GoodWill 192.036 M -5.08 % 202.323 M -4.56 % 212.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 209.994 M -4.33 % 219.501 M -4.98 % 231.000 M 1 055.00 % 20.000 M -10.61 % 22.374 M -8.68 % 24.500 M -9.09 % 26.951 M -7.17 % 29.033 M 4.05 % 27.902 M -7.15 % 30.050 M 50.25 % 20.000 M -4.76 % 21.000 M
Property plant equipment net 3.163 B -10.00 % 3.514 B 24.26 % 2.828 B 1.76 % 2.779 B -0.50 % 2.793 B 8.20 % 2.581 B 5.68 % 2.442 B 7.28 % 2.277 B 6.24 % 2.143 B -9.26 % 2.362 B -0.44 % 2.372 B 2.29 % 2.319 B
Total non current assets 3.724 B -5.22 % 3.929 B 22.07 % 3.219 B 10.92 % 2.902 B -0.81 % 2.926 B 8.14 % 2.706 B 5.25 % 2.571 B 6.71 % 2.409 B 5.82 % 2.276 B -5.07 % 2.398 B 780.70 % 272.280 M -89.97 % 2.716 B
Other current assets 80.571 M 41.75 % 56.841 M -35.18 % 87.687 M -74.66 % 346.000 M 329.85 % 80.493 M -71.03 % 277.846 M 241.56 % 81.347 M 2.11 % 79.668 M 0.92 % 78.943 M 81.40 % 43.518 M -87.95 % 361.000 M 294.14 % 91.592 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 3.647 B 33.62 % 2.730 B -26.82 % 3.730 B 33.50 % 2.794 B -2.77 % 2.874 B 0.36 % 2.863 B 50.40 % 1.904 B -32.53 % 2.821 B 3.97 % 2.714 B 31.93 % 2.057 B -1.86 % 2.096 B -29.81 % 2.986 B
Cash and short term investments 3.647 B 33.62 % 2.730 B -26.82 % 3.730 B 33.50 % 2.794 B -2.77 % 2.874 B 0.36 % 2.863 B 50.40 % 1.904 B -32.53 % 2.821 B 3.97 % 2.714 B 31.93 % 2.057 B -1.86 % 2.096 B -29.81 % 2.986 B
Total current assets 23.649 B 9.33 % 21.631 B 5.43 % 20.517 B 10.15 % 18.627 B -6.15 % 19.849 B -0.17 % 19.882 B 3.69 % 19.174 B -1.05 % 19.377 B -2.42 % 19.858 B -6.78 % 21.302 B 30.86 % 16.278 B 1.34 % 16.063 B
Inventory 8.351 B -16.98 % 10.059 B 19.83 % 8.394 B -2.29 % 8.591 B 19.47 % 7.191 B -16.79 % 8.641 B -1.68 % 8.789 B 0.21 % 8.770 B 22.13 % 7.181 B -24.87 % 9.559 B 61.03 % 5.936 B 4.04 % 5.705 B
Net receivables 11.571 B 31.69 % 8.786 B 5.79 % 8.305 B 20.44 % 6.896 B -28.93 % 9.703 B 19.80 % 8.100 B -3.58 % 8.400 B 9.01 % 7.706 B 0.000 0.000 -100.00 % 7.885 B 0.000
Tax assets 275.529 M 151.24 % 109.667 M 0.000 0.000 0.000 100.00 % -99.000 M 1.98 % -101.000 M 1.94 % -103.000 M 1.90 % -105.000 M -1 650.00 % -6.000 M -102.20 % 272.280 M -26.02 % 368.059 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.000 -100.00 % 2.400 B 0.000
Account payables 5.672 B 38.77 % 4.087 B 22.25 % 3.343 B 31.42 % 2.544 B -23.50 % 3.325 B 81.82 % 1.829 B 9.27 % 1.674 B -15.50 % 1.981 B -19.72 % 2.467 B -25.90 % 3.330 B 37.13 % 2.428 B 6.58 % 2.278 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 216.600 M 1 581.68 % 12.880 M -43.18 % 22.667 M 65.37 % 13.707 M -88.88 % 123.284 M 685.35 % 15.698 M -52.47 % 33.028 M 76.16 % 18.749 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 471.196 M -1.21 % 476.962 M -2.13 % 487.344 M -1.85 % 496.539 M -6.54 % 531.261 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 27.175 M -42.45 % 47.219 M -7.41 % 51.000 M -7.27 % 55.000 M -7.25 % 59.302 M -6.29 % 63.282 M -5.90 % 67.252 M -5.57 % 71.216 M -5.26 % 75.171 M 0.000 0.000 -100.00 % 923.000 K
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 4.915 B 0.00 % 4.915 B 0.01 % 4.914 B -2.25 % 5.027 B -0.02 % 5.028 B 9.24 % 4.602 B 16.01 % 3.967 B -5.88 % 4.215 B -0.01 % 4.215 B -2.25 % 4.312 B 2.31 % 4.215 B 0.00 % 4.215 B
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 5.025 M -98.26 % 289.325 M 58.74 % 182.266 M -10.10 % 202.746 M 38.76 % 146.114 M -53.02 % 311.015 M 15.21 % 269.946 M 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 4.001 K 0.000 0.000 0.000 0.000 0.000 100.00 % -532.766 M 0.000
Total assets 27.374 B 7.09 % 25.561 B 7.69 % 23.736 B 10.25 % 21.529 B -5.47 % 22.774 B 0.82 % 22.588 B 3.88 % 21.745 B -0.19 % 21.786 B -1.57 % 22.134 B -6.61 % 23.700 B 25.06 % 18.950 B 0.91 % 18.779 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
2025-03-31 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 5.000 M -96.73 % 153.000 M -75.04 % 613.000 M 228.51 % -477.000 M -744.59 % 74.000 M 173.27 % -101.000 M -125.70 % 393.000 M 165.07 % -604.000 M 25.34 % -809.000 M -342.08 % -183.000 M -145.41 % 403.000 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