6307.T

Sansei Co.,Ltd. 6307.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 5.782 B 2.56 % 5.637 B 5.37 % 5.350 B 19.03 % 4.495 B -15.83 % 5.340 B -6.54 % 5.714 B
Net income 346.003 M 6.00 % 326.404 M -6.87 % 350.491 M 62.76 % 215.344 M -38.34 % 349.251 M -24.08 % 460.000 M
Income before tax 502.259 M 19.01 % 422.040 M -9.34 % 465.538 M 31.48 % 354.071 M -40.39 % 593.942 M -10.82 % 666.000 M
Income before tax ratio 0.09 16.04 % 0.07 -13.96 % 0.09 10.46 % 0.08 -29.17 % 0.11 -4.58 % 0.12
EBITDA 595.791 M 19.74 % 497.573 M -8.72 % 545.087 M 26.46 % 431.021 M -36.49 % 678.676 M -11.86 % 770.000 M
Net income ratio 0.06 3.36 % 0.06 -11.62 % 0.07 36.73 % 0.05 -26.74 % 0.07 -18.76 % 0.08
Ratio EBITDA 0.10 16.75 % 0.09 -13.37 % 0.10 6.24 % 0.10 -24.54 % 0.13 -5.69 % 0.13
Gross profit ratio 0.23 1.62 % 0.23 -6.27 % 0.25 -4.13 % 0.26 -8.85 % 0.28 0.22 % 0.28
Weighted average shs out dil 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M
Weighted average shs out 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M
EPS diluted 44.52 6.13 % 41.95 -6.98 % 45.10 62.76 % 27.71 -38.34 % 44.94 -24.08 % 59.19
Earnings per share 44.52 6.13 % 41.95 -6.98 % 45.10 62.76 % 27.71 -38.34 % 44.94 -24.08 % 59.19
Gross profit 1.354 B 4.22 % 1.299 B -1.23 % 1.315 B 14.11 % 1.152 B -23.29 % 1.502 B -6.34 % 1.604 B
Income tax expense 156.255 M 63.39 % 95.636 M -16.87 % 115.046 M -17.07 % 138.726 M -43.31 % 244.690 M 18.78 % 206.000 M
Cost of revenue 4.428 B 2.06 % 4.339 B 7.52 % 4.035 B 20.73 % 3.342 B -12.92 % 3.838 B -6.62 % 4.110 B
General and administrative expenses 149.000 M 10.37 % 135.000 M -4.26 % 141.000 M -14.55 % 165.000 M 16.20 % 142.000 M 2.90 % 138.000 M
Selling and marketing expenses 746.000 M 0.81 % 740.000 M 3.06 % 718.000 M 5.12 % 683.000 M -9.30 % 753.000 M -4.20 % 786.000 M
Other expenses -5.783 M -593.41 % -834.000 K -151.10 % 1.632 M 122.41 % -7.282 M 3.00 % -7.507 M -350.23 % 3.000 M
Operating expenses 898.722 M 2.34 % 878.166 M 1.83 % 862.391 M 1.40 % 850.523 M -5.31 % 898.223 M -3.62 % 932.000 M
Cost and expenses 5.327 B 2.10 % 5.217 B 6.53 % 4.897 B 16.81 % 4.193 B -11.47 % 4.736 B -6.07 % 5.042 B
Research and development expenses 5.783 M 44.58 % 4.000 M 127.40 % 1.759 M -82.06 % 9.805 M -8.62 % 10.730 M 114.60 % 5.000 M
Selling general and administrative expenses 898.722 M 2.71 % 875.000 M 1.86 % 859.000 M 1.30 % 848.000 M -5.25 % 895.000 M -3.14 % 924.000 M
Interest income 187.000 K 15.43 % 162.000 K -55.74 % 366.000 K -21.12 % 464.000 K -3.33 % 480.000 K -0.83 % 484.000 K
Interest expense 5.394 M 30.07 % 4.147 M -3.78 % 4.310 M -6.63 % 4.616 M -18.05 % 5.633 M -29.06 % 7.940 M
Depreciation and amortization 88.141 M 23.47 % 71.386 M -5.12 % 75.240 M 4.02 % 72.333 M -8.55 % 79.099 M -15.85 % 94.000 M
Operating income 454.983 M 8.15 % 420.685 M -7.07 % 452.690 M 49.93 % 301.936 M -50.02 % 604.068 M -10.64 % 676.000 M
Operating income ratio 0.08 5.46 % 0.07 -11.81 % 0.08 25.96 % 0.07 -40.61 % 0.11 -4.38 % 0.12
Total other income expenses net 47.276 M 3 389.00 % 1.355 M -89.45 % 12.848 M -75.36 % 52.135 M 614.86 % -10.126 M -15.55 % -8.763 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -729.649 M 43.71 % -1.296 B 5.15 % -1.367 B -109.59 % -652.020 M 32.93 % -972.087 M -139.06 % -406.634 M
Total investments 251.380 M -54.52 % 552.669 M 8.66 % 508.608 M -21.45 % 647.500 M 15.12 % 562.480 M 148.23 % 226.593 M
Total debt 355.162 M -4.99 % 373.832 M -6.14 % 398.307 M -16.17 % 475.144 M 13.49 % 418.648 M -45.76 % 771.897 M
Accumulated other comprehensive income loss 0.000 -100.00 % 26.061 M 272.30 % 7.000 M 75.00 % 4.000 M 100.00 % 2.000 M 174.74 % -2.676 M
Retained earnings 4.101 B 5.93 % 3.872 B 5.95 % 3.654 B 7.08 % 3.413 B 3.26 % 3.305 B 8.12 % 3.057 B
Common stock 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M
Total equity 4.677 B 4.55 % 4.474 B 5.57 % 4.238 B 6.13 % 3.993 B 2.80 % 3.884 B 7.00 % 3.630 B
Other non current liabilities 363.270 M 1.10 % 359.309 M -0.59 % 361.448 M -0.32 % 362.608 M 7.33 % 337.855 M 7.80 % 313.406 M
Long term debt 114.823 M -49.00 % 225.162 M -32.41 % 333.137 M 163.06 % 126.640 M -48.34 % 245.144 M -37.77 % 393.902 M
Total non current liabilities 478.093 M -18.20 % 584.471 M -15.85 % 694.585 M 41.97 % 489.248 M -16.08 % 582.999 M -17.57 % 707.308 M
Other current liabilities 756.940 M 17.13 % 646.243 M 181.27 % 229.759 M 22.87 % 187.000 M 42.67 % 131.070 M -78.70 % 615.484 M
Deferred revenue 0.000 0.000 -100.00 % 520.505 M 45.86 % 356.845 M -31.77 % 523.017 M 413.81 % 101.791 M
Short term debt 240.339 M 61.66 % 148.670 M 128.13 % 65.170 M -81.30 % 348.504 M 100.86 % 173.504 M -54.10 % 377.995 M
Total current liabilities 1.247 B -30.06 % 1.783 B 13.44 % 1.571 B 7.73 % 1.459 B -14.75 % 1.711 B -8.27 % 1.865 B
Total liabilities 1.725 B -27.13 % 2.367 B 4.46 % 2.266 B 16.33 % 1.948 B -15.09 % 2.294 B -10.83 % 2.573 B
Other non current assets 109.815 M 10.58 % 99.304 M -2.80 % 102.163 M 5.28 % 97.043 M -2.34 % 99.365 M -70.75 % 339.701 M
Long term investments 251.380 M -54.52 % 552.669 M 8.66 % 508.608 M -21.45 % 647.500 M 16.13 % 557.580 M 151.51 % 221.693 M
Intangible assets 29.984 M -0.05 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M -3.23 % 31.000 M 0.00 % 31.000 M
GoodWill 0.000 0.000 -100.00 % 533.000 K -39.22 % 877.000 K 126.61 % 387.000 K 0.000
Goodwill and intangible assets 29.984 M -0.05 % 30.000 M -1.75 % 30.533 M -1.11 % 30.877 M -1.62 % 31.387 M 1.25 % 31.000 M
Property plant equipment net 2.428 B 2.81 % 2.361 B 0.38 % 2.352 B -0.17 % 2.357 B -1.86 % 2.401 B -1.37 % 2.435 B
Total non current assets 2.932 B -6.94 % 3.150 B 1.67 % 3.099 B -3.03 % 3.196 B 0.57 % 3.178 B 2.22 % 3.108 B
Other current assets 38.323 M -3.54 % 39.731 M 20.88 % 32.867 M -55.76 % 74.297 M 94.48 % 38.203 M 23.70 % 30.884 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.900 M
cash and cash equivalents 1.085 B -35.04 % 1.670 B -5.37 % 1.765 B 56.57 % 1.127 B -18.95 % 1.391 B 18.01 % 1.179 B
Cash and short term investments 1.085 B -35.04 % 1.670 B -5.37 % 1.765 B 56.57 % 1.127 B -18.95 % 1.391 B 17.52 % 1.183 B
Total current assets 3.470 B -5.97 % 3.691 B 8.39 % 3.405 B 24.03 % 2.745 B -8.51 % 3.001 B -3.02 % 3.094 B
Inventory 66.253 M 15.81 % 57.209 M -29.90 % 81.606 M 31.65 % 61.986 M -20.65 % 78.113 M -27.70 % 108.038 M
Net receivables 2.281 B 18.57 % 1.924 B 26.08 % 1.526 B 2.95 % 1.482 B -0.79 % 1.494 B -15.70 % 1.772 B
Tax assets 112.960 M 5.48 % 107.089 M 2.07 % 104.918 M 65.08 % 63.554 M -27.70 % 87.899 M 8.24 % 81.211 M
Other assets 0.000 -100.00 % 4.000 K 33.33 % 3.000 K -25.00 % 4.000 K 33.33 % 3.000 K 0.000
Account payables 249.461 M -73.74 % 949.835 M 47.85 % 642.433 M 15.61 % 555.688 M -19.50 % 690.305 M 3.29 % 668.343 M
Tax payables 0.000 -100.00 % 37.938 M -66.60 % 113.588 M 963.26 % 10.683 M -94.47 % 193.191 M 89.79 % 101.791 M
Deferred revenue non current 0.000 100.00 % -10.782 M -320.19 % -2.566 M -112.24 % -1.209 M -60.34 % -754.000 K 0.000
Minority interest 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 -100.00 % 5.254 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -314.573 M 0.00 % -314.574 M 0.00 % -314.572 M 0.00 % -314.573 M 0.00 % -314.573 M 0.00 % -314.574 M
Deferred tax liabilities non current 0.000 -100.00 % 10.782 M 320.19 % 2.566 M 112.24 % 1.209 M 60.34 % 754.000 K 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 6.402 B -6.42 % 6.841 B 5.19 % 6.504 B 9.47 % 5.941 B -3.84 % 6.178 B -0.39 % 6.203 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 -927.334 M -586.30 % -135.121 M -146.93 % 287.903 M 191.48 % -314.712 M -271.46 % 183.550 M -72.93 % 678.000 M
Accounts receivables -322.946 M 24.90 % -430.000 M -2 935.65 % -14.165 M 52.78 % -30.000 M -109.04 % 332.000 M -23.33 % 433.000 M
Inventory -9.044 M -137.07 % 24.396 M 224.34 % -19.620 M -174.21 % -7.155 M -123.91 % 29.925 M -82.29 % 169.000 M
Accounts payables -686.751 M -321.43 % 310.137 M 348.75 % 69.111 M 150.99 % -135.528 M -724.38 % 21.706 M 106.72 % -322.937 M
Other working capital 91.407 M 330.51 % -39.654 M -115.70 % 252.577 M 277.87 % -142.000 M 29.00 % -200.000 M -363.16 % 76.000 M
Other non cash items 27.215 M 111.48 % -237.114 M -504.33 % 58.643 M 139.15 % -149.774 M -228.21 % 116.819 M 143.11 % -271.000 M
Net cash provided by operating activities -465.975 M -484.50 % 121.191 M -84.30 % 771.786 M 535.66 % -177.153 M -124.32 % 728.468 M -24.20 % 961.000 M
Investments in property plant and equipment -152.047 M -83.59 % -82.818 M -74.72 % -47.400 M -35.82 % -34.899 M 52.30 % -73.160 M -109.03 % -35.000 M
Acquisitions net 1.669 M 6 576.00 % 25.000 K -90.81 % 272.000 K 156.60 % 106.000 K -75.74 % 437.000 K -97.09 % 15.000 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 166.519 M 0.000 -100.00 % 100.000 M 3 414.94 % 2.845 M 0.000 0.000
Other investing activites 1.000 K 0.000 0.000 -100.00 % 4.252 M 551.15 % 653.000 K 165.30 % -1.000 M
Net cash used for investing activites 16.142 M 119.50 % -82.793 M -256.59 % 52.872 M 290.90 % -27.696 M 61.57 % -72.070 M -243.19 % -21.000 M
Debt repayment -18.670 M 23.72 % -24.475 M 68.15 % -76.837 M -236.00 % 56.496 M 116.34 % -345.754 M -49.35 % -231.504 M
Common stock issued 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
Dividends paid -116.543 M -7.12 % -108.799 M -0.05 % -108.745 M -0.10 % -108.637 M -7.45 % -101.107 M -8.28 % -93.376 M
Other financing activites -199.000 K -19 800.00 % -1.000 K 99.93 % -1.440 M 54.13 % -3.139 M -40.07 % -2.241 M -5.71 % -2.120 M
Net cash used provided by financing activities -135.412 M -1.60 % -133.275 M 28.74 % -187.022 M -238.32 % -55.280 M 87.69 % -449.102 M -37.34 % -327.000 M
Effect of forex changes on cash -11.000 K -112.50 % 88.000 K 60.00 % 55.000 K -5.17 % 58.000 K 544.44 % 9.000 K 0.000
Net change in cash -585.256 M -517.44 % -94.788 M -114.86 % 637.691 M 345.20 % -260.071 M -225.45 % 207.304 M 341.17 % 46.990 M
Cash at beginning of period 1.669 B -5.38 % 1.763 B 56.65 % 1.126 B -18.77 % 1.386 B 17.59 % 1.179 B 108.22 % 566.010 M
Cash at end of period 1.085 B -34.99 % 1.669 B -5.38 % 1.763 B 56.65 % 1.126 B -18.77 % 1.386 B 126.07 % 613.000 M
Operating cash flow -465.975 M -484.50 % 121.191 M -84.30 % 771.786 M 535.66 % -177.153 M -124.32 % 728.468 M -24.20 % 961.000 M
Capital expenditure -152.047 M -83.59 % -82.818 M -74.72 % -47.400 M -35.82 % -34.899 M 52.30 % -73.160 M -109.03 % -35.000 M
Free CashFlow -618.022 M -1 710.56 % 38.373 M -94.70 % 724.386 M 441.61 % -212.052 M -132.36 % 655.308 M -29.23 % 926.000 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 1.083 B -44.84 % 1.964 B 20.61 % 1.628 B 35.24 % 1.204 B 22.09 % 986.000 M -49.99 % 1.972 B 28.61 % 1.533 B 45.35 % 1.055 B -2.18 % 1.078 B -37.78 % 1.733 B 6.90 % 1.621 B 45.93 % 1.111 B
Net income -23.472 M -108.13 % 288.885 M 70.94 % 169.000 M 1 007.48 % -18.623 M 80.19 % -94.000 M -146.22 % 203.376 M 74.75 % 116.383 M 346.25 % 26.080 M 234.19 % -19.435 M -107.76 % 250.450 M 84.08 % 136.057 M 8 804.25 % 1.528 M
Income before tax -50.047 M -112.69 % 394.482 M 70.04 % 232.000 M 5 593.72 % -4.223 M 96.48 % -120.000 M -144.72 % 268.335 M 74.15 % 154.083 M 548.44 % 23.762 M 198.43 % -24.140 M -107.11 % 339.549 M 85.89 % 182.662 M 1 907.05 % 9.101 M
Income before tax ratio -0.05 -123.00 % 0.20 40.98 % 0.14 4 162.13 % 0.00 97.12 % -0.12 -189.42 % 0.14 35.40 % 0.10 346.11 % 0.02 200.63 % -0.02 -111.43 % 0.20 73.89 % 0.11 1 275.37 % 0.01
EBITDA -27.098 M -107.23 % 374.643 M 50.01 % 249.750 M 274.73 % 66.648 M 169.97 % -95.250 M -135.36 % 269.342 M 73.62 % 155.131 M 266.60 % 42.316 M 283.03 % -23.120 M -106.77 % 341.407 M 85.75 % 183.800 M 1 726.67 % 10.062 M
Net income ratio -0.02 -114.73 % 0.15 41.73 % 0.10 771.00 % -0.02 83.77 % -0.10 -192.42 % 0.10 35.87 % 0.08 207.01 % 0.02 237.19 % -0.02 -112.47 % 0.14 72.19 % 0.08 6 001.79 % 0.00
Ratio EBITDA -0.03 -113.11 % 0.19 24.38 % 0.15 177.08 % 0.06 157.31 % -0.10 -170.71 % 0.14 34.99 % 0.10 152.21 % 0.04 287.11 % -0.02 -110.88 % 0.20 73.76 % 0.11 1 151.76 % 0.01
Gross profit ratio 0.16 -47.02 % 0.30 6.39 % 0.28 59.51 % 0.18 78.88 % 0.10 -61.35 % 0.25 5.26 % 0.24 9.62 % 0.22 22.76 % 0.18 -46.30 % 0.33 43.83 % 0.23 18.70 % 0.20
Weighted average shs out dil 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M
Weighted average shs out 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M 0.00 % 7.772 M
EPS diluted -3.02 -108.12 % 37.19 70.99 % 21.75 1 006.25 % -2.40 80.15 % -12.09 -146.29 % 26.12 73.55 % 15.05 367.39 % 3.22 228.80 % -2.50 -107.77 % 32.17 83.72 % 17.51 8 655.00 % 0.20
Earnings per share -3.02 -108.12 % 37.19 70.99 % 21.75 1 006.25 % -2.40 80.15 % -12.09 -146.29 % 26.12 73.55 % 15.05 367.39 % 3.22 228.80 % -2.50 -107.77 % 32.17 83.72 % 17.51 8 655.00 % 0.20
Gross profit 171.351 M -70.78 % 586.401 M 28.32 % 457.000 M 115.73 % 211.838 M 118.39 % 97.000 M -80.67 % 501.819 M 35.38 % 370.674 M 59.34 % 232.633 M 20.08 % 193.725 M -66.58 % 579.729 M 53.75 % 377.048 M 73.22 % 217.671 M
Income tax expense -26.575 M -125.17 % 105.596 M 67.61 % 63.000 M 378.43 % 13.168 M 151.62 % -25.509 M -139.27 % 64.960 M 72.31 % 37.700 M 1 725.00 % -2.320 M 50.68 % -4.704 M -105.28 % 89.098 M 91.18 % 46.605 M 515.49 % 7.572 M
Cost of revenue 911.658 M -33.80 % 1.377 B 17.60 % 1.171 B 18.05 % 991.927 M 11.58 % 889.000 M -39.51 % 1.470 B 26.46 % 1.162 B 41.40 % 822.002 M -7.06 % 884.444 M -23.29 % 1.153 B -7.30 % 1.244 B 39.28 % 893.060 M
General and administrative expenses 0.000 -100.00 % 149.000 M 0.000 0.000 0.000 -100.00 % 135.000 M 0.000 0.000 0.000 -100.00 % 141.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 93.000 M 0.000 0.000 0.000 -100.00 % 95.000 M 0.000 0.000 0.000 -100.00 % 94.000 M 0.000 0.000
Other expenses 0.000 100.00 % -5.000 M -600.00 % 1.000 M 0.000 100.00 % -1.000 M 13.12 % -1.151 M 0.000 100.00 % -85.000 K -106.42 % 1.324 M 559.72 % -288.000 K 0.000 0.000
Operating expenses 223.369 M -8.87 % 245.104 M 8.45 % 226.000 M 4.01 % 217.292 M 3.97 % 209.000 M -10.24 % 232.849 M 7.00 % 217.612 M 4.16 % 208.915 M -4.51 % 218.790 M -8.09 % 238.042 M 15.14 % 206.745 M -0.53 % 207.854 M
Cost and expenses 1.135 B -30.03 % 1.622 B 16.12 % 1.397 B 15.53 % 1.209 B 10.13 % 1.098 B -35.51 % 1.703 B 23.39 % 1.380 B 33.85 % 1.031 B -6.56 % 1.103 B -20.69 % 1.391 B -4.10 % 1.451 B 31.76 % 1.101 B
Research and development expenses 0.000 -100.00 % 5.000 M 0.000 0.000 0.000 -100.00 % 4.000 M 300.00 % 1.000 M 0.000 0.000 -100.00 % 1.000 M 0.000 0.000
Selling general and administrative expenses 223.369 M -8.87 % 245.104 M 8.94 % 225.000 M 3.55 % 217.292 M 3.47 % 210.000 M -8.70 % 230.000 M 6.18 % 216.612 M 3.64 % 209.000 M -4.13 % 218.000 M -7.23 % 235.000 M 13.67 % 206.745 M -0.53 % 207.854 M
Interest income 0.000 -100.00 % 135.000 K 0.000 -100.00 % 28.000 K 16.67 % 24.000 K -40.00 % 40.000 K 0.00 % 40.000 K -6.98 % 43.000 K 10.26 % 39.000 K 457.14 % 7.000 K -93.81 % 113.000 K -88.70 % 1.000 M
Interest expense 1.195 M -29.21 % 1.688 M 0.36 % 1.682 M 61.11 % 1.044 M 6.53 % 980.000 K -2.68 % 1.007 M -3.91 % 1.048 M -2.24 % 1.072 M 5.10 % 1.020 M -10.68 % 1.142 M 0.35 % 1.138 M 18.42 % 961.000 K
Depreciation and amortization 21.755 M -15.17 % 25.645 M 44.48 % 17.750 M -34.25 % 26.996 M 52.09 % 17.750 M 3 821.17 % -477.000 K 0.000 -100.00 % 17.482 M 798.36 % 1.946 M 797.49 % -279.000 K -101.46 % 19.073 M 3.55 % 18.419 M
Operating income -52.018 M -115.24 % 341.297 M 47.75 % 231.000 M 4 447.01 % -5.314 M 95.26 % -112.000 M -141.64 % 268.971 M 75.73 % 153.062 M 545.34 % 23.718 M 194.62 % -25.066 M -107.34 % 341.686 M 100.63 % 170.303 M 1 634.78 % 9.817 M
Operating income ratio -0.05 -127.63 % 0.17 22.50 % 0.14 3 314.24 % 0.00 96.11 % -0.11 -183.26 % 0.14 36.63 % 0.10 343.98 % 0.02 196.73 % -0.02 -111.79 % 0.20 87.68 % 0.11 1 088.78 % 0.01
Total other income expenses net 1.971 M -96.29 % 53.185 M 5 218.50 % 1.000 M -8.34 % 1.091 M 113.64 % -8.000 M -1 157.86 % -636.000 K -162.29 % 1.021 M 2 220.45 % 44.000 K -95.25 % 926.000 K 143.33 % -2.137 M -117.29 % 12.359 M 1 826.12 % -716.000 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 -976.386 M -33.82 % -729.649 M -87.09 % -390.000 M 48.82 % -762.068 M 38.14 % -1.232 B 4.96 % -1.296 B -46.22 % -886.519 M 26.44 % -1.205 B 17.58 % -1.462 B -6.99 % -1.367 B -140.98 % -567.082 M 37.41 % -905.967 M
Total investments 255.329 M 1.57 % 251.380 M -19.10 % 310.747 M 4.40 % 297.637 M -26.14 % 403.000 M -27.08 % 552.669 M 3.08 % 536.175 M 0.45 % 533.763 M 2.71 % 519.695 M 2.18 % 508.608 M -15.98 % 605.307 M 1.99 % 593.516 M
Total debt 454.661 M 28.02 % 355.162 M -46.43 % 663.000 M 81.89 % 364.497 M -22.78 % 472.000 M 26.26 % 373.832 M -2.31 % 382.666 M -0.13 % 383.167 M -21.79 % 489.931 M 23.00 % 398.307 M -4.03 % 415.016 M -1.98 % 423.392 M
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 30.000 M 25.00 % 24.000 M -22.58 % 31.000 M 24.00 % 25.000 M 39.97 % 17.861 M -5.99 % 19.000 M 58.33 % 12.000 M 71.43 % 7.000 M -17.21 % 8.455 M 105.57 % 4.113 M
Retained earnings 3.961 B -3.41 % 4.101 B 7.59 % 3.812 B 4.67 % 3.642 B -0.52 % 3.661 B -5.45 % 3.872 B 5.54 % 3.669 B 3.28 % 3.552 B 0.74 % 3.526 B -3.51 % 3.654 B 7.36 % 3.404 B 4.16 % 3.268 B
Common stock 890.437 M 0.00 % 890.437 M 0.05 % 890.000 M 0.00 % 890.000 M 0.00 % 890.000 M -0.05 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M 0.00 % 890.437 M
Total equity 4.537 B -2.99 % 4.677 B 5.87 % 4.418 B 4.12 % 4.243 B -0.58 % 4.268 B -4.60 % 4.474 B 4.96 % 4.262 B 2.78 % 4.147 B 0.80 % 4.114 B -2.91 % 4.238 B 6.25 % 3.988 B 3.65 % 3.848 B
Other non current liabilities 374.032 M 2.96 % 363.270 M 0.91 % 360.000 M 0.33 % 358.833 M 3.71 % 346.000 M -3.70 % 359.309 M -1.90 % 366.270 M 0.08 % 365.988 M -5.04 % 385.417 M 6.63 % 361.448 M -0.32 % 362.602 M 2.69 % 353.105 M
Long term debt 114.322 M -0.44 % 114.823 M -0.15 % 115.000 M -0.71 % 115.825 M -48.29 % 224.000 M -0.52 % 225.162 M -3.78 % 233.996 M -0.21 % 234.497 M -29.42 % 332.261 M -0.26 % 333.137 M -2.69 % 342.346 M -0.26 % 343.222 M
Total non current liabilities 488.354 M 2.15 % 478.093 M 0.65 % 475.000 M 0.07 % 474.656 M -16.73 % 570.000 M -2.48 % 584.471 M -2.63 % 600.266 M -0.04 % 600.485 M -16.33 % 717.678 M 3.32 % 694.585 M -1.47 % 704.948 M 1.24 % 696.327 M
Other current liabilities 709.758 M -6.23 % 756.940 M 7.06 % 707.000 M -2.54 % 725.409 M 0.24 % 723.678 M 187.47 % 251.740 M 3.68 % 242.805 M 15.28 % 210.622 M -69.84 % 698.455 M -2.72 % 717.972 M 17.75 % 609.759 M 1.92 % 598.274 M
Deferred revenue 0.000 0.000 0.000 -100.00 % 31.951 M 125.63 % 14.161 M -96.41 % 394.503 M 18.27 % 333.569 M -13.38 % 385.091 M 21.69 % 316.465 M -39.20 % 520.505 M 10 014.75 % 5.146 M -58.23 % 12.319 M
Short term debt 340.339 M 41.61 % 240.339 M -56.14 % 548.000 M 120.97 % 248.000 M 0.00 % 248.000 M 66.81 % 148.670 M 0.00 % 148.670 M 0.00 % 148.670 M -5.71 % 157.670 M 141.94 % 65.170 M -10.32 % 72.670 M -9.36 % 80.170 M
Total current liabilities 1.231 B -1.24 % 1.247 B -12.20 % 1.420 B 21.02 % 1.173 B -21.88 % 1.502 B -15.75 % 1.783 B 18.68 % 1.502 B 10.27 % 1.362 B -12.45 % 1.556 B -0.98 % 1.571 B 19.61 % 1.314 B 0.34 % 1.309 B
Total liabilities 1.720 B -0.30 % 1.725 B -8.98 % 1.895 B 14.99 % 1.648 B -20.46 % 2.072 B -12.47 % 2.367 B 12.59 % 2.102 B 7.12 % 1.963 B -13.68 % 2.274 B 0.34 % 2.266 B 12.25 % 2.019 B 0.65 % 2.006 B
Other non current assets 109.284 M -0.48 % 109.815 M 1.48 % 108.211 M -6.37 % 115.579 M 19 690.92 % 584.000 K -99.41 % 99.116 M -0.79 % 99.902 M -0.76 % 100.666 M -0.29 % 100.962 M -1.18 % 102.163 M -1.25 % 103.460 M -1.01 % 104.519 M
Long term investments 255.329 M 1.57 % 251.380 M -19.10 % 310.747 M 4.40 % 297.637 M -26.14 % 403.000 M -27.08 % 552.669 M 3.08 % 536.175 M 0.45 % 533.763 M 2.71 % 519.695 M 2.18 % 508.608 M -15.98 % 605.307 M 2.02 % 593.316 M
Intangible assets 29.933 M -0.17 % 29.984 M -0.05 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M 0.00 % 30.000 M
GoodWill 0.000 0.000 0.000 -100.00 % 86.000 K 0.000 -100.00 % 188.000 K -31.39 % 274.000 K -23.89 % 360.000 K -19.46 % 447.000 K -16.14 % 533.000 K 0.000 0.000
Goodwill and intangible assets 29.933 M -0.17 % 29.984 M -0.05 % 30.000 M -0.29 % 30.086 M 0.29 % 30.000 M -0.62 % 30.188 M -0.28 % 30.274 M -0.28 % 30.360 M -0.29 % 30.447 M -0.28 % 30.533 M 1.78 % 30.000 M 0.00 % 30.000 M
Property plant equipment net 2.434 B 0.26 % 2.428 B 0.16 % 2.424 B 1.81 % 2.381 B 0.76 % 2.363 B 0.07 % 2.361 B 0.15 % 2.358 B 0.89 % 2.337 B -0.13 % 2.340 B -0.54 % 2.352 B 0.45 % 2.342 B -0.52 % 2.354 B
Total non current assets 2.970 B 1.30 % 2.932 B -1.28 % 2.970 B 0.03 % 2.969 B 1.06 % 2.938 B -6.74 % 3.150 B 1.23 % 3.112 B -0.25 % 3.120 B 0.22 % 3.113 B 0.47 % 3.099 B -1.61 % 3.149 B -0.64 % 3.170 B
Other current assets 51.062 M 33.24 % 38.323 M -72.82 % 141.000 M 71.26 % 82.329 M -60.80 % 210.000 M 428.55 % 39.731 M -73.41 % 149.397 M 185.41 % 52.344 M 3.36 % 50.640 M 54.08 % 32.867 M -54.71 % 72.570 M 58.10 % 45.901 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.400 M 0.000 -100.00 % 200.000 K
cash and cash equivalents 1.431 B 31.92 % 1.085 B 3.02 % 1.053 B 4.18 % 1.011 B -40.68 % 1.704 B 2.03 % 1.670 B 31.59 % 1.269 B -20.09 % 1.588 B -18.63 % 1.952 B 10.60 % 1.765 B 79.70 % 982.098 M -26.12 % 1.329 B
Cash and short term investments 1.431 B 31.92 % 1.085 B 3.02 % 1.053 B 4.18 % 1.011 B -40.68 % 1.704 B 2.03 % 1.670 B 31.59 % 1.269 B -20.09 % 1.588 B -18.63 % 1.952 B 10.60 % 1.765 B 79.70 % 982.098 M -26.13 % 1.330 B
Total current assets 3.287 B -5.28 % 3.470 B 3.81 % 3.343 B 14.40 % 2.922 B -14.11 % 3.402 B -7.82 % 3.691 B 13.47 % 3.253 B 8.78 % 2.990 B -8.70 % 3.275 B -3.82 % 3.405 B 19.16 % 2.858 B 6.48 % 2.684 B
Inventory 182.401 M 175.31 % 66.253 M -71.19 % 230.000 M 2.99 % 223.318 M 40.45 % 159.000 M 177.93 % 57.209 M -78.86 % 270.584 M 6.68 % 253.641 M 80.78 % 140.302 M 71.93 % 81.606 M -54.86 % 180.768 M -36.75 % 285.778 M
Net receivables 1.622 B -28.87 % 2.281 B 18.86 % 1.919 B 19.51 % 1.606 B 20.82 % 1.329 B -30.91 % 1.924 B 23.04 % 1.563 B 42.68 % 1.096 B -3.19 % 1.132 B -25.81 % 1.526 B -5.94 % 1.622 B 58.65 % 1.022 B
Tax assets 141.421 M 25.20 % 112.960 M 16.40 % 97.042 M -33.03 % 144.912 M 2.47 % 141.416 M 32.05 % 107.089 M 21.67 % 88.014 M -25.57 % 118.250 M -3.24 % 122.210 M 16.48 % 104.918 M 52.50 % 68.797 M -21.72 % 87.883 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.000 K 0.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 181.177 M -27.37 % 249.461 M 51.19 % 165.000 M -1.79 % 168.000 M -66.53 % 502.000 M -47.15 % 949.835 M 24.05 % 765.713 M 28.10 % 597.751 M -12.22 % 680.945 M 5.99 % 642.433 M 2.59 % 626.232 M 1.23 % 618.635 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 14.161 M -62.67 % 37.938 M 233.29 % 11.383 M -43.46 % 20.131 M 6.01 % 18.989 M -83.28 % 113.588 M 2 107.31 % 5.146 M -58.23 % 12.319 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 100.00 % -10.782 M 0.000 0.000 0.000 100.00 % -2.566 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 -314.574 M 0.00 % -314.573 M 0.00 % -314.588 M 0.00 % -314.588 M -0.19 % -314.000 M 0.18 % -314.573 M 0.00 % -314.574 M 0.00 % -314.573 M 0.00 % -314.574 M 0.00 % -314.574 M 0.00 % -314.573 M 0.00 % -314.572 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 10.782 M 0.000 0.000 0.000 -100.00 % 2.566 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 6.257 B -2.27 % 6.402 B 1.41 % 6.313 B 7.16 % 5.891 B -7.08 % 6.340 B -7.33 % 6.841 B 7.48 % 6.365 B 4.17 % 6.110 B -4.35 % 6.388 B -1.78 % 6.504 B 8.27 % 6.007 B 2.62 % 5.854 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 23.000 M 107.96 % -289.000 M -71.01 % -169.000 M -1 038.89 % 18.000 M -80.85 % 94.000 M 146.31 % -203.000 M -73.50 % -117.000 M -368.00 % -25.000 M -231.58 % 19.000 M 107.60 % -250.000 M -83.82 % -136.000 M -13 500.00 % -1.000 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