6286.T

Seiko Corporation 6286.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 40.100 B 11.07 % 36.103 B 4.54 % 34.535 B 9.98 % 31.401 B -0.84 % 31.667 B -4.99 % 33.328 B
Net income 1.045 B 34.06 % 779.851 M 135.36 % 331.342 M -55.87 % 750.843 M 188.64 % -847.076 M -415.65 % 268.359 M
Income before tax 1.591 B 57.22 % 1.012 B 64.17 % 616.453 M -37.66 % 988.846 M 254.84 % -638.613 M -239.39 % 458.159 M
Income before tax ratio 0.04 41.55 % 0.03 57.04 % 0.02 -43.32 % 0.03 256.15 % -0.02 -246.70 % 0.01
EBITDA 2.536 B 27.37 % 1.991 B 25.63 % 1.585 B -13.19 % 1.825 B 653.47 % 242.252 M -81.90 % 1.338 B
Net income ratio 0.03 20.70 % 0.02 125.14 % 0.01 -59.87 % 0.02 189.39 % -0.03 -432.21 % 0.01
Ratio EBITDA 0.06 14.68 % 0.06 20.17 % 0.05 -21.06 % 0.06 659.83 % 0.01 -80.95 % 0.04
Gross profit ratio 0.22 2.70 % 0.21 4.63 % 0.20 -5.11 % 0.22 3.41 % 0.21 6.49 % 0.20
Weighted average shs out dil 6.464 M -0.10 % 6.470 M 2.75 % 6.297 M -2.03 % 6.427 M -0.05 % 6.430 M 0.00 % 6.430 M
Weighted average shs out 6.464 M -0.10 % 6.470 M 2.75 % 6.297 M -2.03 % 6.427 M -0.05 % 6.430 M 0.00 % 6.430 M
EPS diluted 161.75 34.34 % 120.40 128.81 % 52.62 -54.95 % 116.81 188.67 % -131.74 -415.62 % 41.74
Earnings per share 161.75 34.34 % 120.40 128.81 % 52.62 -54.95 % 116.81 188.67 % -131.74 -415.62 % 41.74
Gross profit 8.811 B 14.07 % 7.724 B 9.38 % 7.062 B 4.36 % 6.767 B 2.54 % 6.599 B 1.18 % 6.522 B
Income tax expense 545.583 M 135.01 % 232.156 M -18.57 % 285.111 M 19.79 % 238.003 M 14.17 % 208.463 M 9.83 % 189.799 M
Cost of revenue 31.288 B 10.25 % 28.379 B 3.30 % 27.473 B 11.52 % 24.634 B -1.73 % 25.067 B -6.49 % 26.806 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -55.628 M -100.82 % 6.774 B 28 876.49 % 23.379 M 25.81 % 18.583 M 2.47 % 18.135 M 0.000
Operating expenses 7.382 B 7.90 % 6.841 B 5.03 % 6.513 B 4.93 % 6.208 B 6.64 % 5.821 B -4.92 % 6.122 B
Cost and expenses 38.670 B 9.80 % 35.220 B 3.63 % 33.987 B 10.20 % 30.842 B -0.15 % 30.889 B -6.20 % 32.929 B
Research and development expenses 55.628 M -16.97 % 67.000 M 20.84 % 55.445 M -21.44 % 70.577 M 3.36 % 68.284 M 70.80 % 39.980 M
Selling general and administrative expenses 7.382 B 0.000 -100.00 % 6.435 B 5.17 % 6.118 B 6.69 % 5.735 B -5.72 % 6.082 B
Interest income 1.244 M 121.35 % 562.000 K -65.65 % 1.636 M 15.37 % 1.418 M 2.60 % 1.382 M -1.29 % 1.400 M
Interest expense 20.306 M 9.16 % 18.602 M 20.19 % 15.477 M 5.59 % 14.657 M -6.10 % 15.609 M 51.21 % 10.323 M
Depreciation and amortization 924.223 M -3.74 % 960.085 M 0.78 % 952.673 M 15.93 % 821.791 M -5.02 % 865.257 M -0.52 % 869.798 M
Operating income 1.429 B 61.89 % 882.772 M 60.95 % 548.463 M -1.97 % 559.513 M -28.09 % 778.100 M 94.70 % 399.633 M
Operating income ratio 0.04 45.76 % 0.02 53.96 % 0.02 -10.87 % 0.02 -27.49 % 0.02 104.92 % 0.01
Total other income expenses net 161.892 M 25.27 % 129.235 M 90.08 % 67.990 M -84.16 % 429.333 M 130.30 % -1.417 B -2 520.66 % 58.526 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.228 B -20.86 % -3.499 B -11.99 % -3.124 B 16.47 % -3.740 B -18.31 % -3.161 B -52.79 % -2.069 B
Total investments 2.736 B -9.82 % 3.035 B 52.20 % 1.994 B -0.44 % 2.002 B -26.14 % 2.711 B 36.94 % 1.980 B
Total debt 2.868 B -42.45 % 4.983 B -2.93 % 5.133 B 34.38 % 3.820 B 14.84 % 3.326 B 34.87 % 2.466 B
Accumulated other comprehensive income loss 921.045 M -17.98 % 1.123 B 43.81 % 780.917 M 5.39 % 741.013 M -33.34 % 1.112 B 77.99 % 624.578 M
Retained earnings 11.774 B 8.57 % 10.845 B 6.65 % 10.169 B 2.32 % 9.938 B 8.05 % 9.198 B -9.36 % 10.148 B
Common stock 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M
Total equity 15.949 B 4.77 % 15.223 B 7.18 % 14.204 B 2.76 % 13.822 B 2.14 % 13.533 B -3.31 % 13.996 B
Other non current liabilities 692.067 M -2.17 % 707.430 M 4.84 % 674.755 M -8.58 % 738.109 M -5.71 % 782.821 M 4.07 % 752.216 M
Long term debt 707.288 M -42.49 % 1.230 B -22.51 % 1.587 B 165.73 % 597.206 M -23.34 % 779.053 M -17.38 % 942.916 M
Total non current liabilities 1.527 B -27.87 % 2.118 B -10.96 % 2.378 B 64.85 % 1.443 B -20.24 % 1.809 B -0.95 % 1.826 B
Other current liabilities 1.993 B -15.30 % 2.353 B 124.20 % 1.050 B -26.64 % 1.431 B 32.86 % 1.077 B -64.71 % 3.052 B
Deferred revenue 1.751 B 11.11 % 1.576 B -30.89 % 2.281 B -17.81 % 2.775 B 24.49 % 2.229 B 1 174.28 % 174.945 M
Short term debt 2.167 B -42.25 % 3.753 B 5.84 % 3.546 B 10.03 % 3.223 B 26.52 % 2.547 B 67.21 % 1.523 B
Total current liabilities 10.204 B -7.43 % 11.023 B 3.82 % 10.618 B -9.88 % 11.781 B 23.35 % 9.551 B 19.13 % 8.017 B
Total liabilities 11.731 B -10.72 % 13.141 B 1.11 % 12.996 B -1.72 % 13.224 B 16.41 % 11.360 B 15.40 % 9.844 B
Other non current assets 191.086 M -1.81 % 194.613 M -24.57 % 258.008 M -7.37 % 278.545 M -14.17 % 324.523 M -4.90 % 341.255 M
Long term investments 2.736 B -9.82 % 3.035 B 52.20 % 1.994 B 1.77 % 1.959 B -23.84 % 2.572 B 38.50 % 1.857 B
Intangible assets 136.854 M -24.99 % 182.458 M -18.12 % 222.843 M -13.41 % 257.367 M 25.62 % 204.870 M -94.78 % 3.926 B
GoodWill 5.118 M -80.00 % 25.594 M -44.45 % 46.070 M -30.77 % 66.546 M -23.53 % 87.022 M 0.000
Goodwill and intangible assets 141.972 M -31.76 % 208.052 M -22.63 % 268.913 M -16.98 % 323.913 M 10.97 % 291.892 M 39.99 % 208.511 M
Property plant equipment net 8.891 B 14.46 % 7.768 B -1.26 % 7.867 B 1.04 % 7.786 B 0.79 % 7.725 B -13.03 % 8.883 B
Total non current assets 12.136 B 7.19 % 11.322 B 7.96 % 10.488 B 0.62 % 10.423 B -5.19 % 10.994 B -4.07 % 11.461 B
Other current assets 612.445 M -2.43 % 627.699 M -7.33 % 677.370 M 14.56 % 591.295 M 54.77 % 382.056 M -46.04 % 708.021 M
Short term investments 0.000 0.000 0.000 -100.00 % 43.401 M 0.000 -100.00 % 122.806 M
cash and cash equivalents 7.096 B -16.33 % 8.481 B 2.71 % 8.257 B 9.22 % 7.560 B 16.53 % 6.488 B 43.05 % 4.535 B
Cash and short term investments 7.096 B -16.34 % 8.481 B 2.72 % 8.257 B 9.22 % 7.560 B 16.53 % 6.488 B 39.27 % 4.658 B
Total current assets 15.545 B -8.78 % 17.041 B 1.97 % 16.712 B 0.54 % 16.622 B 19.60 % 13.898 B 12.28 % 12.378 B
Inventory 3.383 B 23.39 % 2.742 B -13.34 % 3.164 B 23.26 % 2.567 B -27.74 % 3.553 B 15.10 % 3.087 B
Net receivables 4.453 B -14.21 % 5.190 B 12.51 % 4.613 B -21.87 % 5.904 B 69.86 % 3.476 B -11.46 % 3.926 B
Tax assets 175.568 M 49.63 % 117.333 M 17.54 % 99.822 M 32.01 % 75.615 M -5.89 % 80.344 M -52.97 % 170.853 M
Other assets 0.000 -100.00 % 3.000 K 0.00 % 3.000 K -25.00 % 4.000 K 100.00 % 2.000 K 0.000
Account payables 4.292 B 36.99 % 3.133 B -12.53 % 3.582 B -15.48 % 4.238 B 18.60 % 3.573 B 15.53 % 3.093 B
Tax payables 0.000 -100.00 % 207.215 M 30.19 % 159.162 M 38.59 % 114.844 M -7.71 % 124.442 M -28.87 % 174.945 M
Deferred revenue non current 0.000 -100.00 % 582.097 M 6.30 % 547.575 M -10.24 % 610.039 M 0.000 -100.00 % 7.901 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 34.013 M -19.84 % 42.429 M -21.81 % 54.267 M 286.32 % 14.047 M -30.40 % 20.183 M 80.12 % 11.205 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 3.154 B 0.00 % 3.154 B 0.00 % 3.154 B 3.65 % 3.043 B -2.57 % 3.123 B 0.00 % 3.123 B
Deferred tax liabilities non current 127.932 M -29.07 % 180.369 M 54.84 % 116.488 M 8.55 % 107.312 M -56.53 % 246.850 M 88.51 % 130.947 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 27.680 B -2.41 % 28.364 B 4.28 % 27.199 B 0.57 % 27.046 B 8.65 % 24.892 B 4.42 % 23.839 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 1.018 B 577.34 % -213.297 M 64.15 % -594.924 M -219.05 % 499.738 M -45.38 % 914.990 M 5 249.25 % 17.105 M
Accounts receivables 917.508 M 280.34 % -508.761 M -169.35 % 733.638 M 435.75 % -218.505 M -164.10 % 340.856 M -35.01 % 524.468 M
Inventory -352.915 M -202.75 % 343.468 M 177.01 % -445.991 M -21.47 % -367.163 M -340.47 % -83.357 M -145.25 % 184.232 M
Accounts payables 686.812 M 288.13 % -365.080 M 32.93 % -544.363 M -152.28 % 1.041 B 142.19 % 429.948 M 184.99 % -505.897 M
Other working capital -233.259 M -173.57 % 317.076 M 193.75 % -338.208 M -866.42 % 44.128 M -80.61 % 227.543 M 222.53 % -185.698 M
Other non cash items 128.531 M -14.48 % 150.288 M 47.77 % 101.703 M 131.29 % -325.068 M -123.72 % 1.371 B 2 883.85 % -49.233 M
Net cash provided by operating activities 3.116 B 85.84 % 1.677 B 112.15 % 790.452 M -54.74 % 1.746 B -30.48 % 2.512 B 127.14 % 1.106 B
Investments in property plant and equipment -2.322 B -208.48 % -752.583 M 41.78 % -1.293 B 7.72 % -1.401 B -15.47 % -1.213 B 33.06 % -1.812 B
Acquisitions net 1.373 M 0.000 -100.00 % 19.734 M -17.13 % 23.812 M 139.95 % -59.611 M -972.78 % 6.830 M
Purchases of investments -166.131 M 69.13 % -538.162 M -8 363.00 % -6.359 M -5.14 % -6.048 M 87.38 % -47.915 M -225.13 % -14.737 M
Sales maturities of investments 77.211 M -27.20 % 106.060 M 44.64 % 73.326 M -84.29 % 466.713 M 0.000 -100.00 % 64.961 M
Other investing activites -17.630 M 11.34 % -19.885 M -143.18 % -8.177 M -130.04 % 27.220 M 95.03 % 13.957 M 442.84 % -4.071 M
Net cash used for investing activites -2.427 B -101.46 % -1.205 B 0.79 % -1.214 B -36.56 % -889.088 M 31.96 % -1.307 B 25.72 % -1.759 B
Debt repayment -2.119 B -1 431.29 % -138.362 M -110.87 % 1.273 B 154.67 % 499.822 M -30.31 % 717.230 M 33.64 % 536.670 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 -100.00 % 41.000 K
Common stock repurchased 0.000 100.00 % -68.000 K -1 033.33 % -6.000 K 99.99 % -80.114 M -174 060.87 % -46.000 K 0.000
Dividends paid -116.336 M -12.38 % -103.523 M -2.66 % -100.837 M 2.05 % -102.950 M 0.06 % -103.013 M 23.68 % -134.975 M
Other financing activites 0.000 100.00 % -11.839 M -52.25 % -7.776 M -26.71 % -6.137 M 4.82 % -6.448 M -194.03 % -2.193 M
Net cash used provided by financing activities -2.235 B -780.66 % -253.792 M -121.80 % 1.164 B 274.82 % 310.621 M -48.89 % 607.723 M 52.10 % 399.543 M
Effect of forex changes on cash 160.001 M 2 650.10 % 5.818 M 582 282.38 % 999.000 0.000 0.000 0.000
Net change in cash -1.385 B -717.45 % 224.383 M -69.70 % 740.547 M -36.60 % 1.168 B -35.58 % 1.813 B 814.86 % -253.648 M
Cash at beginning of period 8.481 B 2.72 % 8.257 B 9.85 % 7.517 B 18.40 % 6.349 B 39.98 % 4.535 B -5.30 % 4.789 B
Cash at end of period 7.096 B -16.34 % 8.481 B 2.72 % 8.257 B 9.85 % 7.517 B 18.40 % 6.349 B 39.98 % 4.535 B
Operating cash flow 3.116 B 85.84 % 1.677 B 112.15 % 790.452 M -54.74 % 1.746 B -30.48 % 2.512 B 127.14 % 1.106 B
Capital expenditure -2.285 B -203.60 % -752.583 M 41.78 % -1.293 B 7.72 % -1.401 B -15.47 % -1.213 B 33.06 % -1.812 B
Free CashFlow 831.484 M -10.05 % 924.344 M 284.04 % -502.243 M -245.29 % 345.676 M -73.39 % 1.299 B 283.96 % -706.176 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 10.679 B -3.30 % 11.043 B 6.21 % 10.398 B 8.83 % 9.554 B 4.94 % 9.104 B -9.43 % 10.052 B 2.90 % 9.769 B 17.48 % 8.315 B 4.38 % 7.966 B -15.02 % 9.374 B 9.80 % 8.537 B -0.47 % 8.578 B
Net income 197.736 M -41.70 % 339.144 M 20.69 % 281.000 M 14.69 % 245.000 M 36.11 % 180.000 M -49.23 % 354.572 M 54.51 % 229.475 M 15.67 % 198.381 M 7 798.14 % -2.577 M -101.12 % 229.769 M 13.62 % 202.220 M 508.29 % -49.529 M
Income before tax 401.255 M -9.43 % 443.042 M 3.76 % 427.000 M 9.49 % 390.000 M 18.18 % 330.000 M 5.53 % 312.697 M -5.78 % 331.887 M 15.86 % 286.460 M 253.82 % 80.963 M -76.82 % 349.334 M 70.57 % 204.801 M 7 621.15 % -2.723 M
Income before tax ratio 0.04 -6.34 % 0.04 -2.31 % 0.04 0.60 % 0.04 12.62 % 0.04 16.53 % 0.03 -8.44 % 0.03 -1.38 % 0.03 238.96 % 0.01 -72.73 % 0.04 55.35 % 0.02 7 656.62 % 0.00
EBITDA 640.903 M -6.23 % 683.459 M 3.47 % 660.542 M 10.09 % 600.000 M 8.97 % 550.601 M -5.82 % 584.653 M 73.69 % 336.603 M -35.26 % 519.940 M 508.14 % 85.497 M -75.82 % 353.607 M 69.27 % 208.900 M 23 371.91 % 890.000 K
Net income ratio 0.02 -39.71 % 0.03 13.64 % 0.03 5.38 % 0.03 29.70 % 0.02 -43.95 % 0.04 50.16 % 0.02 -1.53 % 0.02 7 474.89 % 0.00 -101.32 % 0.02 3.48 % 0.02 510.21 % -0.01
Ratio EBITDA 0.06 -3.03 % 0.06 -2.58 % 0.06 1.15 % 0.06 3.84 % 0.06 3.99 % 0.06 68.79 % 0.03 -44.89 % 0.06 482.60 % 0.01 -71.55 % 0.04 54.16 % 0.02 23 482.59 % 0.00
Gross profit ratio 0.22 4.52 % 0.21 -2.58 % 0.21 -6.52 % 0.23 -0.24 % 0.23 4.72 % 0.22 5.66 % 0.21 -7.73 % 0.22 10.56 % 0.20 -4.10 % 0.21 7.80 % 0.20 -3.68 % 0.20
Weighted average shs out dil 6.459 M -0.04 % 6.461 M -0.03 % 6.463 M -0.02 % 6.464 M -0.02 % 6.466 M -0.11 % 6.473 M 0.00 % 6.473 M 0.00 % 6.473 M 0.00 % 6.473 M 2.80 % 6.297 M 0.02 % 6.296 M 0.00 % 6.296 M
Weighted average shs out 6.459 M -0.04 % 6.461 M -0.03 % 6.463 M -0.02 % 6.464 M -0.02 % 6.466 M -0.11 % 6.473 M 0.00 % 6.473 M 0.00 % 6.473 M 0.00 % 6.473 M 2.80 % 6.297 M 0.02 % 6.296 M 0.00 % 6.296 M
EPS diluted 30.62 -41.64 % 52.47 20.68 % 43.48 14.72 % 37.90 36.14 % 27.84 -49.18 % 54.78 54.53 % 35.45 16.46 % 30.44 7 710.00 % -0.40 -101.10 % 36.49 13.61 % 32.12 508.13 % -7.87
Earnings per share 30.62 -41.64 % 52.47 20.68 % 43.48 14.72 % 37.90 36.14 % 27.84 -49.18 % 54.78 54.53 % 35.45 16.46 % 30.44 7 710.00 % -0.40 -101.10 % 36.49 13.61 % 32.12 508.13 % -7.87
Gross profit 2.329 B 1.08 % 2.304 B 3.47 % 2.227 B 1.74 % 2.189 B 4.69 % 2.091 B -5.16 % 2.205 B 8.73 % 2.028 B 8.39 % 1.871 B 15.41 % 1.621 B -18.50 % 1.989 B 18.36 % 1.680 B -4.14 % 1.753 B
Income tax expense 203.518 M 95.88 % 103.899 M -28.84 % 146.000 M 0.69 % 145.000 M -3.33 % 150.000 M 458.21 % -41.875 M -140.89 % 102.413 M 16.28 % 88.077 M 5.43 % 83.541 M -30.13 % 119.565 M 4 534.30 % 2.580 M -94.49 % 46.806 M
Cost of revenue 8.350 B -4.45 % 8.739 B 6.95 % 8.171 B 10.94 % 7.365 B 5.02 % 7.013 B -10.63 % 7.848 B 1.38 % 7.741 B 20.11 % 6.445 B 1.57 % 6.345 B -14.08 % 7.385 B 7.70 % 6.857 B 0.47 % 6.825 B
General and administrative 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 and marketing 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
Other expenses 0.000 100.00 % -55.000 M 0.000 -100.00 % 1.000 M 0.000 100.00 % -1.000 K 0.000 0.000 0.000 100.00 % -230.000 K 0.000 0.000
Operating expenses 1.982 B 3.32 % 1.919 B 3.99 % 1.845 B 1.99 % 1.809 B -0.06 % 1.810 B 1.53 % 1.783 B 0.46 % 1.775 B 7.05 % 1.658 B 1.93 % 1.626 B -1.81 % 1.656 B 1.30 % 1.635 B 2.25 % 1.599 B
Cost and expenses 10.332 B -3.05 % 10.658 B 6.41 % 10.016 B 9.18 % 9.174 B 3.98 % 8.823 B -8.38 % 9.630 B 1.21 % 9.516 B 17.44 % 8.102 B 1.64 % 7.972 B -11.83 % 9.041 B 6.47 % 8.492 B 0.81 % 8.424 B
Research and development expenses 0.000 -100.00 % 55.000 M 0.000 0.000 0.000 -100.00 % 30.955 M 99.71 % 15.500 M 28.43 % 12.069 M 31.21 % 9.198 M 0.000 -100.00 % 7.529 M -53.64 % 16.241 M
Selling general and administrative expenses 1.982 B 3.32 % 1.919 B 3.99 % 1.845 B 2.05 % 1.808 B -0.11 % 1.810 B 3.32 % 1.752 B -0.41 % 1.759 B 6.89 % 1.646 B 1.76 % 1.617 B 0.000 -100.00 % 1.628 B 2.83 % 1.583 B
Interest income 53.000 K -93.87 % 865.000 K 731.73 % 104.000 K -42.86 % 182.000 K 95.70 % 93.000 K 190.63 % 32.000 K -81.18 % 170.000 K -48.95 % 333.000 K 1 133.33 % 27.000 K -96.94 % 883.000 K 3 170.37 % 27.000 K -96.16 % 704.000 K
Interest expense 4.021 M -1.16 % 4.068 M -24.51 % 5.389 M -0.63 % 5.423 M -0.06 % 5.426 M 9.73 % 4.945 M 4.86 % 4.716 M 7.01 % 4.407 M -2.80 % 4.534 M 6.11 % 4.273 M 4.24 % 4.099 M 13.45 % 3.613 M
Depreciation and amortization 235.625 M -8.31 % 256.967 M 12.50 % 228.406 M 4.29 % 219.000 M 2.34 % 213.989 M -19.86 % 267.016 M 0.000 -100.00 % 229.073 M 214.62 % 72.809 M 2 398.59 % 2.914 M -98.81 % 245.558 M 6.22 % 231.179 M
Operating income 346.858 M -10.08 % 385.728 M 0.98 % 382.000 M 0.53 % 380.000 M 35.23 % 281.000 M -33.42 % 422.031 M 66.70 % 253.163 M 18.86 % 212.996 M 4 031.27 % -5.418 M -101.63 % 332.659 M 634.14 % 45.313 M -70.54 % 153.822 M
Operating income ratio 0.03 -7.01 % 0.03 -4.92 % 0.04 -7.63 % 0.04 28.86 % 0.03 -26.48 % 0.04 62.00 % 0.03 1.18 % 0.03 3 866.19 % 0.00 -101.92 % 0.04 568.62 % 0.01 -70.40 % 0.02
Total other income expenses net 54.397 M -5.09 % 57.314 M 27.36 % 45.000 M 350.00 % 10.000 M -79.59 % 49.000 M 144.82 % -109.334 M -238.88 % 78.724 M 7.16 % 73.463 M -14.95 % 86.381 M 418.03 % 16.675 M -89.54 % 159.488 M 201.88 % -156.545 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 -3.776 B 10.69 % -4.228 B -17.00 % -3.614 B -19.00 % -3.037 B -21.72 % -2.495 B 28.69 % -3.499 B -16.91 % -2.993 B 20.00 % -3.741 B 4.86 % -3.932 B -25.85 % -3.124 B -116.36 % -1.444 B 38.10 % -2.333 B
Total investments 2.706 B -1.11 % 2.736 B -10.72 % 3.065 B 2.44 % 2.992 B -12.03 % 3.401 B 12.08 % 3.035 B 38.27 % 2.195 B -3.57 % 2.276 B 4.01 % 2.188 B 9.75 % 1.994 B -1.47 % 2.024 B 4.53 % 1.936 B
Total debt 2.730 B -4.81 % 2.868 B -29.35 % 4.059 B -2.85 % 4.178 B -12.94 % 4.799 B -3.69 % 4.983 B 3.95 % 4.793 B -1.89 % 4.886 B -1.16 % 4.943 B -3.70 % 5.133 B 9.98 % 4.667 B -0.62 % 4.696 B
Accumulated other comprehensive income loss 900.942 M -2.18 % 921.045 M -0.43 % 925.000 M 2.78 % 900.000 M -23.34 % 1.174 B 4.43 % 1.124 B 24.91 % 900.000 M -5.74 % 954.823 M 4.40 % 914.574 M 17.12 % 780.917 M -2.45 % 800.499 M 7.90 % 741.915 M
Retained earnings 11.907 B 1.13 % 11.774 B 2.97 % 11.435 B 1.93 % 11.218 B 2.22 % 10.974 B 1.19 % 10.845 B 3.38 % 10.491 B 1.72 % 10.313 B 1.96 % 10.115 B -0.53 % 10.169 B 2.31 % 9.939 B 1.55 % 9.787 B
Common stock 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M
Total equity 16.062 B 0.71 % 15.949 B 2.15 % 15.614 B 1.57 % 15.372 B -0.19 % 15.402 B 1.18 % 15.223 B 3.97 % 14.642 B 0.84 % 14.520 B 1.67 % 14.282 B 0.55 % 14.204 B 2.31 % 13.882 B 1.54 % 13.672 B
Other non current liabilities 724.672 M 4.71 % 692.067 M -13.81 % 803.000 M 3.75 % 774.000 M -13.52 % 895.000 M 26.51 % 707.433 M -25.74 % 952.587 M -5.19 % 1.005 B 10.63 % 908.233 M 614.13 % 127.180 M -84.75 % 833.731 M 3.83 % 802.987 M
Long term debt 589.638 M -16.63 % 707.288 M -19.07 % 874.000 M -10.45 % 976.000 M -10.21 % 1.087 B -11.55 % 1.229 B -8.75 % 1.347 B -5.09 % 1.419 B -1.49 % 1.441 B -9.22 % 1.587 B 34.38 % 1.181 B -6.27 % 1.260 B
Total non current liabilities 1.314 B -13.94 % 1.527 B -8.93 % 1.677 B -4.17 % 1.750 B -11.71 % 1.982 B -6.40 % 2.118 B -7.91 % 2.299 B -5.13 % 2.424 B 3.20 % 2.349 B -1.24 % 2.378 B 18.04 % 2.015 B -2.34 % 2.063 B
Other current liabilities 3.341 B 67.03 % 2.000 B -47.56 % 3.815 B -7.86 % 4.140 B 48.35 % 2.791 B 81.71 % 1.536 B -48.82 % 3.001 B 9.24 % 2.747 B -21.78 % 3.512 B 96.39 % 1.788 B -45.67 % 3.292 B 6.29 % 3.097 B
Deferred revenue 0.000 -100.00 % 1.751 B 0.000 0.000 0.000 -100.00 % 2.394 B 444.68 % 439.504 M -36.00 % 686.675 M 85.01 % 371.149 M -83.73 % 2.281 B 5 791.24 % 38.719 M -44.43 % 69.674 M
Short term debt 2.140 B -0.94 % 2.160 B -32.17 % 3.185 B -0.53 % 3.202 B -13.74 % 3.712 B -1.09 % 3.753 B 8.89 % 3.447 B -0.58 % 3.467 B -1.02 % 3.503 B -1.20 % 3.545 B 1.69 % 3.486 B 1.45 % 3.436 B
Total current liabilities 9.802 B -3.94 % 10.204 B -4.76 % 10.714 B 3.18 % 10.384 B 3.81 % 10.003 B -9.25 % 11.023 B 0.42 % 10.977 B 4.64 % 10.490 B 5.52 % 9.942 B -6.36 % 10.618 B 9.08 % 9.734 B -9.84 % 10.797 B
Total liabilities 11.116 B -5.24 % 11.731 B -5.32 % 12.391 B 2.12 % 12.134 B 1.24 % 11.985 B -8.79 % 13.141 B -1.03 % 13.277 B 2.81 % 12.914 B 5.07 % 12.291 B -5.42 % 12.996 B 10.61 % 11.749 B -8.64 % 12.859 B
Other non current assets 360.627 M 88.72 % 191.086 M 12 141.26 % 1.561 M 56.10 % 1.000 M 31.06 % 763.000 K -99.61 % 194.613 M -36.46 % 306.290 M -88.56 % 2.677 B 5.59 % 2.535 B 882.58 % 258.008 M -58.18 % 616.984 M -4.21 % 644.086 M
Long term investments 2.706 B -1.11 % 2.736 B -10.72 % 3.065 B 2.44 % 2.992 B -12.03 % 3.401 B 12.08 % 3.035 B 38.27 % 2.195 B -3.57 % 2.276 B 4.01 % 2.188 B 9.75 % 1.994 B -1.47 % 2.024 B 4.53 % 1.936 B
Intangible assets 122.872 M -10.22 % 136.854 M -5.62 % 145.000 M -12.12 % 165.000 M -11.29 % 186.000 M 1.94 % 182.458 M -14.79 % 214.119 M -8.10 % 233.000 M -93.88 % 3.806 B 1 608.04 % 222.843 M 0.000 0.000
GoodWill 0.000 -100.00 % 5.118 M 0.000 0.000 0.000 -100.00 % 25.594 M 0.000 0.000 0.000 -100.00 % 46.070 M 0.000 0.000
Goodwill and intangible assets 122.872 M -13.45 % 141.972 M -2.09 % 145.000 M -12.12 % 165.000 M -11.29 % 186.000 M -10.60 % 208.052 M -2.83 % 214.119 M -8.24 % 233.345 M -5.08 % 245.844 M -8.58 % 268.913 M 0.000 0.000
Property plant equipment net 8.975 B 0.95 % 8.891 B 6.47 % 8.350 B 3.10 % 8.099 B 1.96 % 7.943 B 2.26 % 7.768 B -0.61 % 7.815 B 1.04 % 7.735 B -0.47 % 7.772 B -1.21 % 7.867 B 0.43 % 7.834 B 0.24 % 7.815 B
Total non current assets 12.165 B 0.24 % 12.136 B 4.96 % 11.562 B 2.71 % 11.257 B -2.38 % 11.531 B 1.84 % 11.322 B 7.52 % 10.530 B -1.08 % 10.645 B 0.88 % 10.553 B 0.62 % 10.488 B 0.13 % 10.474 B 0.77 % 10.395 B
Other current assets 550.098 M -10.18 % 612.445 M 13.84 % 538.000 M 0.56 % 535.000 M -1.47 % 543.000 M -13.49 % 627.699 M -56.27 % 1.436 B 137.98 % 603.199 M -1.49 % 612.310 M -49.61 % 1.215 B 58.48 % 766.692 M 22.95 % 623.558 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 6.506 B -8.31 % 7.096 B -7.52 % 7.673 B 6.35 % 7.215 B -1.08 % 7.294 B -14.00 % 8.481 B 8.93 % 7.786 B -9.74 % 8.627 B -2.80 % 8.875 B 7.48 % 8.257 B 35.12 % 6.111 B -13.06 % 7.029 B
Cash and short term investments 6.506 B -8.31 % 7.096 B -7.52 % 7.673 B 6.35 % 7.215 B -1.08 % 7.294 B -14.00 % 8.481 B 8.93 % 7.786 B -9.74 % 8.627 B -2.80 % 8.875 B 7.48 % 8.257 B 35.12 % 6.111 B -13.06 % 7.029 B
Total current assets 15.014 B -3.42 % 15.545 B -5.46 % 16.443 B 1.19 % 16.249 B 2.48 % 15.856 B -6.96 % 17.041 B -1.99 % 17.388 B 3.57 % 16.789 B 4.80 % 16.020 B -4.14 % 16.712 B 10.26 % 15.157 B -6.07 % 16.137 B
Inventory 3.051 B -9.83 % 3.383 B 6.43 % 3.179 B -3.37 % 3.290 B 15.28 % 2.854 B 4.08 % 2.742 B -20.20 % 3.436 B 13.92 % 3.016 B 10.61 % 2.727 B -13.83 % 3.164 B 2.96 % 3.073 B 15.33 % 2.665 B
Net receivables 4.907 B 10.19 % 4.453 B -11.88 % 5.053 B -2.99 % 5.209 B 0.85 % 5.165 B -0.48 % 5.190 B 9.72 % 4.730 B 4.12 % 4.543 B 19.36 % 3.806 B 0.000 -100.00 % 5.206 B -10.54 % 5.819 B
Tax assets 0.000 -100.00 % 175.568 M 0.000 0.000 0.000 -100.00 % 117.333 M 0.000 100.00 % -2.276 B -4.01 % -2.188 B -2 292.02 % 99.822 M 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 50.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K -66.67 % 3.000 K 0.000 0.000
Account payables 4.321 B 0.67 % 4.292 B 15.56 % 3.714 B 22.10 % 3.042 B -9.69 % 3.368 B 7.51 % 3.133 B -21.25 % 3.979 B 15.03 % 3.459 B 20.89 % 2.861 B -20.12 % 3.582 B 22.77 % 2.917 B -30.43 % 4.194 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 132.039 M -36.28 % 207.215 M 85.86 % 111.491 M -14.93 % 131.059 M 98.15 % 66.140 M -58.44 % 159.162 M 311.07 % 38.719 M -44.43 % 69.674 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 547.575 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 % 27.013 M 0.000 0.000 0.000 -100.00 % 42.429 M 0.000 0.000 0.000 -100.00 % 53.429 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 3.154 B 0.00 % 3.154 B -0.01 % 3.154 B 0.00 % 3.154 B 0.00 % 3.154 B 0.01 % 3.154 B 0.09 % 3.151 B -0.05 % 3.152 B -0.03 % 3.153 B -0.02 % 3.154 B 3.65 % 3.043 B 0.00 % 3.043 B
Deferred tax liabilities non current 0.000 -100.00 % 127.932 M 0.000 0.000 0.000 -100.00 % 180.369 M 0.000 0.000 0.000 -100.00 % 116.488 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 27.178 B -1.81 % 27.680 B -1.16 % 28.005 B 1.81 % 27.506 B 0.43 % 27.387 B -3.44 % 28.364 B 1.59 % 27.919 B 1.77 % 27.434 B 3.24 % 26.573 B -2.30 % 27.199 B 6.12 % 25.631 B -3.39 % 26.531 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
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 -197.000 M 41.89 % -339.000 M -20.64 % -281.000 M -14.69 % -245.000 M -36.11 % -180.000 M 49.15 % -354.000 M -53.91 % -230.000 M -16.75 % -197.000 M -9 950.00 % 2.000 M 100.87 % -230.000 M -14.43 % -201.000 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 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2025
2024
2023
2022
2021
2020