6522.T

Asterisk Inc. 6522.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 1.578 B -10.31 % 1.760 B -26.90 % 2.407 B 34.27 % 1.793 B 28.23 % 1.398 B 22.22 % 1.144 B
Net income -389.744 M -129.17 % -170.071 M -152.73 % 322.542 M 85.52 % 173.856 M 152.07 % 68.970 M -2.86 % 71.000 M
Income before tax -280.986 M -58.26 % -177.545 M -137.40 % 474.706 M 78.18 % 266.413 M 151.40 % 105.970 M 55.84 % 68.000 M
Income before tax ratio -0.18 -76.45 % -0.10 -151.16 % 0.20 32.70 % 0.15 96.05 % 0.08 27.51 % 0.06
EBITDA -210.923 M -65.23 % -127.652 M -125.88 % 493.299 M 58.27 % 311.686 M 124.02 % 139.131 M 70.30 % 81.696 M
Net income ratio -0.25 -155.50 % -0.10 -172.13 % 0.13 38.17 % 0.10 96.57 % 0.05 -20.52 % 0.06
Ratio EBITDA -0.13 -84.22 % -0.07 -135.40 % 0.20 17.87 % 0.17 74.70 % 0.10 39.35 % 0.07
Gross profit ratio 0.34 5.09 % 0.32 -28.75 % 0.45 -3.30 % 0.47 0.38 % 0.47 -4.62 % 0.49
Weighted average shs out dil 7.110 M 0.37 % 7.084 M -1.03 % 7.158 M 39.81 % 5.120 M -21.47 % 6.520 M 27.34 % 5.120 M
Weighted average shs out 7.110 M 0.37 % 7.084 M 2.83 % 6.889 M 34.56 % 5.120 M 0.00 % 5.120 M 0.00 % 5.120 M
EPS diluted -54.81 -128.28 % -24.01 -153.28 % 45.06 32.69 % 33.96 220.98 % 10.58 -23.72 % 13.87
Earnings per share -54.81 -128.28 % -24.01 -151.28 % 46.82 37.87 % 33.96 152.12 % 13.47 -2.88 % 13.87
Gross profit 533.673 M -5.74 % 566.160 M -47.92 % 1.087 B 29.84 % 837.235 M 28.72 % 650.443 M 16.57 % 558.000 M
Income tax expense 108.757 M 1 555.33 % -7.473 M -104.91 % 152.164 M 64.40 % 92.556 M 150.16 % 36.999 M 1 133.30 % 3.000 M
Cost of revenue 1.045 B -12.47 % 1.194 B -9.59 % 1.320 B 38.16 % 955.677 M 27.81 % 747.712 M 27.60 % 586.000 M
General and administrative expenses 695.000 M -0.43 % 698.000 M 12.22 % 622.000 M 7.99 % 576.000 M 0.000 0.000
Selling and marketing expenses 66.000 M -4.35 % 69.000 M 18.97 % 58.000 M 75.76 % 33.000 M 0.000 0.000
Other expenses -35.000 K 99.83 % -20.762 M 0.62 % -20.892 M 22.61 % -26.995 M -864.51 % 3.531 M 109.44 % -37.416 M
Operating expenses 758.519 M 0.04 % 758.238 M 10.40 % 686.823 M 12.49 % 610.585 M 13.45 % 538.212 M 10.74 % 486.000 M
Cost and expenses 1.802 B -7.68 % 1.952 B -2.75 % 2.007 B 28.15 % 1.566 B 21.80 % 1.286 B 19.96 % 1.072 B
Research and development expenses 0.000 -100.00 % 12.000 M -56.70 % 27.715 M -3.03 % 28.580 M 107.51 % 13.773 M -56.16 % 31.416 M
Selling general and administrative expenses 758.554 M -1.10 % 767.000 M 12.79 % 680.000 M 11.66 % 609.000 M 16.91 % 520.908 M 5.88 % 492.000 M
Interest income 108.000 K -51.35 % 222.000 K 81.97 % 122.000 K 388.00 % 25.000 K -69.51 % 82.000 K 192.86 % 28.000 K
Interest expense 3.175 M 253.96 % 897.000 K 3 800.00 % 23.000 K -99.46 % 4.261 M -18.43 % 5.224 M 12.39 % 4.648 M
Depreciation and amortization 66.887 M 36.52 % 48.996 M 163.84 % 18.570 M -54.72 % 41.013 M 46.81 % 27.936 M 142.33 % -66.000 M
Operating income -224.846 M -17.06 % -192.078 M -148.00 % 400.204 M 76.57 % 226.649 M 101.95 % 112.230 M 70.05 % 66.000 M
Operating income ratio -0.14 -30.51 % -0.11 -165.65 % 0.17 31.50 % 0.13 57.49 % 0.08 39.13 % 0.06
Total other income expenses net -56.140 M -486.29 % 14.533 M -80.49 % 74.502 M 87.36 % 39.764 M 735.21 % -6.260 M -332.97 % 2.687 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 289.379 M 38.93 % 208.285 M 122.25 % -936.086 M -728.62 % 148.911 M -36.26 % 233.627 M 30.63 % 178.841 M
Total investments 101.250 M -50.67 % 205.250 M 97.36 % 104.000 M 17 233.33 % 600.000 K 0.00 % 600.000 K -95.71 % 14.000 M
Total debt 756.670 M 64.49 % 460.000 M 0.000 -100.00 % 498.232 M 3.47 % 481.516 M 33.75 % 360.000 M
Accumulated other comprehensive income loss -4.650 M -193.00 % 5.000 M 150.00 % 2.000 M -47.71 % 3.825 M 282.50 % 1.000 M 0.00 % 1.000 M
Retained earnings -58.182 M -117.55 % 331.562 M -33.90 % 501.633 M 180.10 % 179.091 M 3 321.69 % 5.234 M 108.31 % -63.000 M
Common stock 806.087 M 0.14 % 804.937 M 1.97 % 789.412 M 426.27 % 150.000 M 0.00 % 150.000 M 0.00 % 150.000 M
Total equity 1.539 B -20.45 % 1.935 B -6.63 % 2.072 B 338.18 % 472.916 M 59.38 % 296.713 M 30.14 % 228.000 M
Other non current liabilities 3.984 M 142.19 % 1.645 M -0.06 % 1.646 M 0.06 % 1.645 M 0.00 % 1.645 M 0.000
Long term debt 70.012 M 0.000 0.000 -100.00 % 80.477 M -33.84 % 121.632 M 32.65 % 91.697 M
Total non current liabilities 85.813 M 5 116.60 % 1.645 M -0.06 % 1.646 M -98.00 % 82.122 M -33.38 % 123.277 M 34.44 % 91.697 M
Other current liabilities 153.970 M 10.44 % 139.413 M 24.55 % 111.937 M 644.36 % 15.038 M 63.01 % 9.225 M -90.81 % 100.399 M
Deferred revenue 33.735 M 3.88 % 32.474 M -39.44 % 53.619 M -74.46 % 209.931 M 115.71 % 97.320 M 0.000
Short term debt 686.658 M 49.27 % 460.000 M 0.000 -100.00 % 417.755 M 16.08 % 359.884 M 33.15 % 270.277 M
Total current liabilities 1.032 B 31.86 % 782.750 M 75.63 % 445.689 M -51.80 % 924.681 M 45.27 % 636.525 M 52.64 % 417.000 M
Total liabilities 1.118 B 42.52 % 784.395 M 75.35 % 447.335 M -55.57 % 1.007 B 32.51 % 759.802 M 728.60 % 91.697 M
Other non current assets 37.365 M 11.10 % 33.631 M 211.60 % 10.793 M -11.04 % 12.133 M -6.71 % 13.006 M 647.39 % -2.376 M
Long term investments 101.250 M -50.67 % 205.250 M 97.36 % 104.000 M 0.000 0.000 -100.00 % 14.000 M
Intangible assets 31.000 M -13.89 % 36.000 M 111.76 % 17.000 M 41.67 % 12.000 M -42.86 % 21.000 M 16.67 % 18.000 M
GoodWill 522.000 K -19.57 % 649.000 K 9.44 % 593.000 K -9.19 % 653.000 K 284.12 % 170.000 K 0.000
Goodwill and intangible assets 31.000 M -15.41 % 36.649 M 108.32 % 17.593 M 39.04 % 12.653 M -40.23 % 21.170 M 17.61 % 18.000 M
Property plant equipment net 955.419 M -3.64 % 991.490 M 44.71 % 685.177 M 125.93 % 303.274 M 830.80 % 32.582 M 443.03 % 6.000 M
Total non current assets 1.125 B -15.68 % 1.334 B 53.99 % 866.477 M 125.79 % 383.750 M 325.70 % 90.145 M 30.64 % 69.000 M
Other current assets 65.583 M -65.42 % 189.644 M 168.15 % 70.724 M 79.22 % 39.463 M -34.30 % 60.062 M 113.29 % -451.844 M
Short term investments 0.000 0.000 0.000 0.000 0.000 -100.00 % 6.301 M
cash and cash equivalents 467.291 M 85.64 % 251.715 M -73.11 % 936.086 M 167.97 % 349.321 M 40.92 % 247.889 M 36.84 % 181.159 M
Cash and short term investments 467.291 M 85.64 % 251.715 M -73.11 % 936.086 M 167.97 % 349.321 M 40.92 % 247.889 M 36.84 % 181.159 M
Total current assets 1.532 B 10.63 % 1.385 B -16.21 % 1.653 B 50.83 % 1.096 B 13.41 % 966.370 M 433.44 % 181.159 M
Inventory 613.734 M -9.70 % 679.675 M 112.07 % 320.495 M -41.06 % 543.801 M 70.43 % 319.070 M 45.69 % 219.000 M
Net receivables 385.594 M 46.06 % 264.000 M -18.96 % 325.770 M 99.39 % 163.384 M -51.85 % 339.349 M 45.74 % 232.844 M
Tax assets 0.000 -100.00 % 67.243 M 37.47 % 48.914 M -12.17 % 55.690 M 138.12 % 23.387 M -29.93 % 33.376 M
Other assets 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.000 0.000 -100.00 % 488.841 M
Account payables 99.828 M -22.89 % 129.468 M -20.70 % 163.265 M 0.24 % 162.873 M 13.90 % 143.002 M 216.94 % 45.120 M
Tax payables 57.933 M 170.78 % 21.395 M -81.69 % 116.868 M -1.86 % 119.084 M 339.52 % 27.094 M 2 150.33 % 1.204 M
Deferred revenue non current 0.000 0.000 0.000 100.00 % -3.729 M 44.69 % -6.742 M -107.65 % 88.176 M
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 0.000
Preferred stock 4.650 M 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 791.393 M -0.45 % 794.937 M 1.99 % 779.412 M 456.72 % 140.000 M 0.00 % 140.001 M 0.00 % 140.000 M
Deferred tax liabilities non current 11.817 M 127.60 % 5.192 M 38.31 % 3.754 M 0.67 % 3.729 M -44.69 % 6.742 M 91.48 % 3.521 M
Other liabilities 1.001 K 0.000 0.000 0.000 0.000 100.00 % -417.000 M
Total assets 2.657 B -2.28 % 2.719 B 7.93 % 2.520 B 70.27 % 1.480 B 40.06 % 1.057 B 42.97 % 739.000 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
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 -28.560 M 92.82 % -397.998 M -1 229.54 % -29.935 M -137.42 % 80.000 M 168.42 % -116.917 M -596.89 % -16.777 M
Accounts receivables -115.358 M -281.48 % 63.566 M 139.98 % -159.000 M -188.83 % 179.000 M 266.34 % -107.611 M -7 142.60 % 1.528 M
Inventory 71.615 M 120.01 % -357.834 M -220.25 % 297.585 M 233.07 % -223.638 M -123.80 % -99.928 M -311.07 % 47.343 M
Accounts payables -46.243 M -4.89 % -44.088 M 43.92 % -78.623 M 0.000 -100.00 % 98.615 M 302.25 % -48.759 M
Other working capital 61.426 M 202.99 % -59.642 M 33.20 % -89.279 M -172.00 % 124.000 M 1 604.12 % -8.244 M 51.19 % -16.889 M
Other non cash items 276.524 M 271.81 % -160.951 M -1 419.98 % -10.589 M -112.26 % 86.366 M 1 487.41 % -6.225 M 86.53 % -46.218 M
Net cash provided by operating activities -74.149 M 89.21 % -687.498 M -329.13 % 300.046 M -21.12 % 380.379 M 3 433.81 % 10.764 M -34.23 % 16.365 M
Investments in property plant and equipment -28.231 M 92.48 % -375.218 M 7.22 % -404.418 M -33.22 % -303.580 M -384.39 % -62.673 M -113.26 % -29.388 M
Acquisitions net 500.000 K 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 100.00 % -101.250 M 2.64 % -104.000 M 0.000 100.00 % -2.000 M 20.00 % -2.500 M
Sales maturities of investments 0.000 0.000 -100.00 % 600.000 K 0.000 -100.00 % 7.701 M 220.88 % 2.400 M
Other investing activites 63.000 K 100.43 % -14.575 M -34.33 % -10.850 M -20 765.38 % -52.000 K -115.76 % 330.000 K 105.30 % -6.224 M
Net cash used for investing activites -27.668 M 94.37 % -491.043 M 5.33 % -518.668 M -70.82 % -303.632 M -436.05 % -56.642 M -58.61 % -35.712 M
Debt repayment 296.670 M -35.51 % 460.000 M 192.33 % -498.232 M -3 080.57 % 16.716 M -86.02 % 119.542 M 203.18 % 39.430 M
Common stock issued 2.300 M -92.59 % 31.050 M -97.57 % 1.279 B 0.000 0.000 0.000
Common stock repurchased -44.000 K 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.000 K 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 298.925 M -39.13 % 491.050 M -37.09 % 780.593 M 4 569.74 % 16.716 M -86.02 % 119.542 M 203.18 % 39.430 M
Effect of forex changes on cash 18.468 M 491.73 % 3.121 M -87.71 % 25.394 M 218.66 % 7.969 M 997.41 % -888.000 K 0.000
Net change in cash 215.576 M 131.50 % -684.371 M -216.52 % 587.365 M 479.07 % 101.432 M 39.38 % 72.775 M 262.37 % 20.083 M
Cash at beginning of period 251.715 M -73.11 % 936.086 M 168.43 % 348.721 M 41.02 % 247.289 M 41.70 % 174.514 M 13.00 % 154.431 M
Cash at end of period 467.291 M 85.64 % 251.715 M -73.11 % 936.086 M 168.43 % 348.721 M 41.02 % 247.289 M 41.70 % 174.514 M
Operating cash flow -74.149 M 89.21 % -687.498 M -329.13 % 300.046 M -21.12 % 380.379 M 3 433.81 % 10.764 M -34.23 % 16.365 M
Capital expenditure -25.429 M 93.22 % -375.218 M 7.22 % -404.418 M -33.22 % -303.580 M -384.39 % -62.673 M -113.26 % -29.388 M
Free CashFlow -99.578 M 90.63 % -1.063 B -918.20 % -104.372 M -235.90 % 76.799 M 247.95 % -51.909 M -298.59 % -13.023 M
2024 2023 2022 2021 2020 2019
2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
Revenue 429.768 M -11.22 % 484.088 M 23.81 % 391.000 M -16.94 % 470.731 M 4.85 % 448.939 M 22.85 % 365.442 M 24.58 % 293.346 M -44.88 % 532.205 M 48.46 % 358.488 M -35.10 % 552.392 M 74.81 % 316.000 M -45.98 % 585.000 M
Net income -43.653 M -221.30 % 35.989 M 161.00 % -59.000 M -231.33 % -17.807 M 89.80 % -174.601 M -46.64 % -119.070 M -52.14 % -78.266 M -198.58 % -26.213 M 80.07 % -131.509 M -675.81 % 22.839 M 165.25 % -35.000 M -128.23 % 124.000 M
Income before tax -43.668 M -222.26 % 35.718 M 164.94 % -55.000 M -445.11 % 15.937 M 109.06 % -175.811 M -498.95 % -29.353 M 68.01 % -91.759 M -73.38 % -52.925 M 48.70 % -103.159 M -719.31 % 16.657 M 145.02 % -37.000 M -124.34 % 152.000 M
Income before tax ratio -0.10 -237.71 % 0.07 152.45 % -0.14 -515.48 % 0.03 108.65 % -0.39 -387.56 % -0.08 74.32 % -0.31 -214.55 % -0.10 65.44 % -0.29 -1 054.30 % 0.03 125.75 % -0.12 -145.06 % 0.26
EBITDA 0.000 -100.00 % 50.837 M 284.86 % -27.500 M -186.28 % 31.873 M 120.21 % -157.712 M -919.67 % -15.467 M 83.02 % -91.070 M -172.29 % -33.446 M 61.60 % -87.098 M -388.26 % 30.215 M 188.39 % -34.184 M -121.77 % 157.012 M
Net income ratio -0.10 -236.63 % 0.07 149.27 % -0.15 -298.89 % -0.04 90.27 % -0.39 -19.36 % -0.33 -22.12 % -0.27 -441.70 % -0.05 86.57 % -0.37 -987.26 % 0.04 137.33 % -0.11 -152.25 % 0.21
Ratio EBITDA 0.00 -100.00 % 0.11 249.31 % -0.07 -203.87 % 0.07 119.27 % -0.35 -730.02 % -0.04 86.37 % -0.31 -394.00 % -0.06 74.13 % -0.24 -544.18 % 0.05 150.56 % -0.11 -140.30 % 0.27
Gross profit ratio 0.37 -15.58 % 0.44 25.35 % 0.35 -24.01 % 0.46 72.58 % 0.27 -31.44 % 0.39 110.52 % 0.19 -39.45 % 0.31 15.60 % 0.26 -30.31 % 0.38 22.35 % 0.31 -41.10 % 0.53
Weighted average shs out dil 7.615 M 0.81 % 7.553 M 6.19 % 7.113 M 0.00 % 7.113 M 0.05 % 7.109 M 0.00 % 7.109 M 0.00 % 7.109 M 0.07 % 7.104 M 0.05 % 7.101 M 0.35 % 7.076 M 0.29 % 7.055 M -3.22 % 7.290 M
Weighted average shs out 7.615 M 0.81 % 7.553 M 6.19 % 7.113 M 0.00 % 7.113 M 0.05 % 7.109 M 0.00 % 7.109 M 0.00 % 7.109 M 0.07 % 7.104 M 0.05 % 7.101 M 0.35 % 7.076 M 0.29 % 7.055 M -3.34 % 7.299 M
EPS diluted -5.73 -220.38 % 4.76 157.42 % -8.29 -231.60 % -2.50 89.82 % -24.56 -46.63 % -16.75 -52.13 % -11.01 -198.37 % -3.69 80.08 % -18.52 -669.85 % 3.25 165.52 % -4.96 -129.16 % 17.01
Earnings per share -5.73 -220.38 % 4.76 157.42 % -8.29 -231.60 % -2.50 89.82 % -24.56 -46.63 % -16.75 -52.13 % -11.01 -198.37 % -3.69 80.08 % -18.52 -669.85 % 3.25 165.52 % -4.96 -129.19 % 16.99
Gross profit 159.334 M -25.06 % 212.606 M 55.19 % 137.000 M -36.88 % 217.044 M 80.96 % 119.939 M -15.77 % 142.395 M 162.26 % 54.295 M -66.63 % 162.690 M 71.62 % 94.796 M -54.77 % 209.608 M 113.89 % 98.000 M -68.18 % 308.000 M
Income tax expense 15.000 K 105.54 % -271.000 K -106.78 % 4.000 M -88.15 % 33.744 M 2 886.46 % -1.211 M -101.35 % 89.717 M 764.92 % -13.493 M 49.49 % -26.711 M -194.22 % 28.350 M 558.52 % -6.183 M -409.15 % 2.000 M -92.86 % 28.000 M
Cost of revenue 270.434 M -0.39 % 271.482 M 6.88 % 254.000 M 0.12 % 253.687 M -22.89 % 329.000 M 47.50 % 223.047 M -6.69 % 239.051 M -35.31 % 369.515 M 40.13 % 263.692 M -23.07 % 342.784 M 57.24 % 218.000 M -21.30 % 277.000 M
General and administrative expenses 0.000 0.000 0.000 -100.00 % 141.000 M 0.000 0.000 0.000 -100.00 % 142.000 M 0.000 0.000 0.000 -100.00 % 111.000 M
Selling and marketing expenses 0.000 0.000 0.000 -100.00 % 66.000 M 0.000 0.000 0.000 -100.00 % 69.000 M 0.000 0.000 0.000 -100.00 % 58.000 M
Other expenses 0.000 0.000 0.000 100.00 % -4.000 M -432.62 % -751.000 K -155.30 % 1.358 M 180.69 % -1.683 M 87.98 % -13.998 M -11 480.49 % 123.000 K 0.000 -100.00 % 12.553 M 308.87 % -6.010 M
Operating expenses 190.013 M 3.05 % 184.398 M 1.88 % 181.000 M -10.84 % 203.000 M 2.83 % 197.408 M 7.45 % 183.715 M 5.68 % 173.848 M -13.81 % 201.694 M -3.88 % 209.827 M 7.02 % 196.055 M 45.23 % 135.000 M -13.46 % 156.000 M
Cost and expenses 460.447 M 1.00 % 455.880 M 4.80 % 435.000 M -4.73 % 456.617 M -13.26 % 526.408 M 29.41 % 406.762 M -1.49 % 412.899 M -27.71 % 571.209 M 20.63 % 473.519 M -12.12 % 538.839 M 52.65 % 353.000 M -18.48 % 433.000 M
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 1.159 M -1.53 % 1.177 M -53.50 % 2.531 M -46.06 % 4.692 M 60.91 % 2.916 M 49.16 % 1.955 M -42.30 % 3.388 M -87.45 % 27.000 M
Selling general and administrative expenses 190.013 M 3.05 % 184.398 M 1.88 % 181.000 M -12.56 % 207.000 M 5.08 % 197.000 M 8.73 % 181.180 M 4.73 % 173.000 M -18.01 % 211.000 M 0.48 % 210.000 M 7.14 % 196.000 M 30.67 % 150.000 M -11.24 % 169.000 M
Interest income 45.000 K -76.80 % 194.000 K 6 366.67 % 3.000 K -85.71 % 21.000 K 110.00 % 10.000 K -70.59 % 34.000 K -20.93 % 43.000 K 4.88 % 41.000 K 5.13 % 39.000 K -71.11 % 135.000 K 1 828.57 % 7.000 K -69.57 % 23.000 K
Interest expense 1.414 M -13.94 % 1.643 M -3.86 % 1.709 M 116.33 % 790.000 K -23.30 % 1.030 M 54.65 % 666.000 K -3.34 % 689.000 K 79.90 % 383.000 K -11.75 % 434.000 K 442.50 % 80.000 K 0.000 0.000
Depreciation and amortization 30.679 M 127.62 % 13.478 M -18.32 % 16.500 M -11.40 % 18.624 M 9.10 % 17.070 M 29.13 % 13.219 M 0.000 -100.00 % 19.096 M 53.22 % 12.463 M -25.08 % 16.635 M 269.67 % 4.500 M 0.00 % 4.500 M
Operating income -30.679 M -208.76 % 28.208 M 164.11 % -44.000 M -411.75 % 14.114 M 118.22 % -77.469 M -87.49 % -41.319 M 65.44 % -119.553 M -206.51 % -39.004 M 66.09 % -115.030 M -948.80 % 13.552 M 126.06 % -52.000 M -139.10 % 133.000 M
Operating income ratio -0.07 -222.51 % 0.06 151.78 % -0.11 -475.32 % 0.03 117.38 % -0.17 -52.62 % -0.11 72.26 % -0.41 -456.10 % -0.07 77.16 % -0.32 -1 407.92 % 0.02 114.91 % -0.16 -172.38 % 0.23
Total other income expenses net -12.989 M -272.96 % 7.510 M 168.27 % -11.000 M -703.40 % 1.823 M 101.85 % -98.342 M -921.85 % 11.966 M -56.95 % 27.794 M 299.66 % -13.921 M -217.27 % 11.871 M 282.32 % 3.105 M -78.73 % 14.596 M -21.96 % 18.703 M
2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
Net debt -257.500 M -621.89 % 49.340 M -77.26 % 217.000 M -25.01 % 289.379 M -21.33 % 367.830 M 5.63 % 348.240 M -18.36 % 426.539 M 104.79 % 208.285 M 2.87 % 202.469 M 207.67 % -188.046 M 70.81 % -644.256 M 31.17 % -936.000 M
Total investments 101.250 M 0.00 % 101.250 M -25.00 % 135.000 M 33.33 % 101.250 M 0.00 % 101.250 M -50.67 % 205.250 M 0.00 % 205.250 M 0.00 % 205.250 M 0.00 % 205.250 M 0.00 % 205.250 M 0.00 % 205.250 M 78.48 % 115.000 M
Total debt 726.676 M -0.46 % 730.008 M -2.80 % 751.000 M -0.75 % 756.670 M -0.44 % 760.002 M 14.29 % 665.000 M 0.76 % 660.000 M 43.48 % 460.000 M -8.00 % 500.000 M 2 400.00 % 20.000 M 0.000 0.000
Accumulated other comprehensive income loss 25.425 M 34.31 % 18.930 M -17.70 % 23.000 M 594.62 % -4.650 M -172.95 % 6.374 M -53.31 % 13.652 M 51.69 % 9.000 M 80.00 % 5.000 M 0.00 % 5.000 M 66.67 % 3.000 M -50.84 % 6.103 M 205.15 % 2.000 M
Retained earnings -125.023 M -53.65 % -81.370 M 30.45 % -117.000 M -101.09 % -58.182 M -44.10 % -40.375 M -130.08 % 134.225 M -47.01 % 253.295 M -23.61 % 331.562 M -7.33 % 357.775 M -26.88 % 489.284 M 4.90 % 466.445 M -6.90 % 501.000 M
Common stock 983.510 M 6.02 % 927.692 M 15.10 % 806.000 M -0.01 % 806.087 M 0.14 % 804.937 M 0.00 % 804.937 M 0.00 % 804.937 M 0.00 % 804.937 M 0.14 % 803.787 M 0.50 % 799.762 M 1.31 % 789.412 M 0.05 % 789.000 M
Total equity 1.857 B 4.18 % 1.783 B 18.23 % 1.508 B -2.03 % 1.539 B -1.69 % 1.566 B -10.41 % 1.748 B -6.09 % 1.861 B -3.81 % 1.935 B -1.20 % 1.958 B -5.89 % 2.081 B 1.95 % 2.041 B -1.43 % 2.071 B
Other non current liabilities 15.628 M 296.65 % 3.940 M -76.82 % 17.000 M 326.71 % 3.984 M 142.48 % 1.643 M -0.12 % 1.645 M -0.06 % 1.646 M 0.06 % 1.645 M 0.00 % 1.645 M -0.06 % 1.646 M 0.18 % 1.643 M 143.77 % -3.754 M
Long term debt 55.018 M -8.33 % 60.016 M -7.67 % 65.000 M -7.16 % 70.012 M -6.66 % 75.010 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 70.646 M -6.77 % 75.773 M -7.59 % 82.000 M -4.44 % 85.813 M 11.95 % 76.653 M 4 559.76 % 1.645 M -0.06 % 1.646 M 0.06 % 1.645 M 0.00 % 1.645 M -0.06 % 1.646 M 0.18 % 1.643 M -69.56 % 5.397 M
Other current liabilities 232.292 M 8.88 % 213.350 M 1.71 % 209.760 M 36.23 % 153.970 M 8.61 % 141.763 M 178.18 % 50.960 M -50.87 % 103.726 M -25.60 % 139.413 M -11.02 % 156.680 M -5.54 % 165.864 M 5.77 % 156.818 M 40.96 % 111.248 M
Deferred revenue 0.000 0.000 0.000 -100.00 % 33.735 M -8.23 % 36.759 M -63.46 % 100.596 M 97.08 % 51.044 M 57.18 % 32.474 M -68.98 % 104.697 M 44.32 % 72.547 M 0.000 -100.00 % 53.619 M
Short term debt 671.658 M 0.25 % 669.992 M -2.33 % 686.000 M -0.10 % 686.658 M 0.24 % 684.992 M 3.01 % 665.000 M 0.76 % 660.000 M 43.48 % 460.000 M -8.00 % 500.000 M 2 400.00 % 20.000 M 0.000 0.000
Total current liabilities 960.122 M -1.99 % 979.638 M -4.33 % 1.024 B -0.79 % 1.032 B 0.98 % 1.022 B 8.84 % 939.092 M 2.43 % 916.840 M 17.13 % 782.750 M -4.69 % 821.226 M 124.66 % 365.535 M 34.11 % 272.558 M -38.75 % 445.000 M
Total liabilities 1.031 B -2.33 % 1.055 B -4.57 % 1.106 B -1.07 % 1.118 B 1.74 % 1.099 B 16.80 % 940.737 M 2.42 % 918.486 M 17.09 % 784.395 M -4.68 % 822.871 M 124.11 % 367.181 M 33.91 % 274.201 M -38.38 % 445.000 M
Other non current assets 33.348 M -0.94 % 33.664 M 1 022.13 % 3.000 M -91.63 % 35.828 M 19.40 % 30.007 M -88.77 % 267.262 M -32.76 % 397.471 M 1 081.86 % 33.631 M -87.75 % 274.493 M -3.05 % 283.126 M 368.15 % 60.478 M 1 748.80 % -3.668 M
Long term investments 101.250 M 0.00 % 101.250 M -25.00 % 135.000 M 33.33 % 101.250 M 0.00 % 101.250 M -50.67 % 205.250 M 0.00 % 205.250 M 0.00 % 205.250 M -25.09 % 274.000 M -3.18 % 283.000 M 37.88 % 205.250 M 78.48 % 115.000 M
Intangible assets 28.400 M 4.25 % 27.243 M -6.06 % 29.000 M -6.45 % 31.000 M 3.33 % 30.000 M -26.83 % 41.000 M 2.50 % 40.000 M 11.11 % 36.000 M -2.70 % 37.000 M 8.82 % 34.000 M 21.43 % 28.000 M 64.71 % 17.000 M
GoodWill 0.000 0.000 0.000 -100.00 % 522.000 K 89.82 % 275.000 K -22.32 % 354.000 K -56.88 % 821.000 K 26.50 % 649.000 K 536.27 % 102.000 K -84.71 % 667.000 K 0.000 0.000
Goodwill and intangible assets 28.400 M 4.25 % 27.243 M -6.06 % 29.000 M -8.00 % 31.522 M 4.12 % 30.275 M -26.79 % 41.354 M 1.31 % 40.821 M 11.38 % 36.649 M -1.22 % 37.102 M 7.02 % 34.667 M 23.81 % 28.000 M 64.71 % 17.000 M
Property plant equipment net 936.230 M -0.53 % 941.215 M -0.40 % 945.000 M -1.09 % 955.419 M -0.86 % 963.665 M -0.64 % 969.899 M -1.33 % 982.944 M -0.86 % 991.490 M 2.51 % 967.254 M 1.13 % 956.431 M 39.27 % 686.760 M 0.26 % 685.000 M
Total non current assets 1.099 B -0.47 % 1.104 B -0.68 % 1.112 B -1.16 % 1.125 B -0.04 % 1.125 B -9.80 % 1.248 B -5.86 % 1.325 B -0.66 % 1.334 B 4.33 % 1.279 B 0.36 % 1.274 B 29.90 % 980.920 M 13.27 % 866.000 M
Other current assets 85.382 M 0.78 % 84.721 M 26.45 % 67.000 M 2.16 % 65.583 M -14.05 % 76.302 M 9.72 % 69.544 M -62.96 % 187.732 M -1.01 % 189.644 M -26.13 % 256.729 M 248.55 % 73.656 M 24.24 % 59.287 M -16.77 % 71.230 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -68.750 M 11.58 % -77.750 M 0.000 0.000
cash and cash equivalents 984.176 M 44.59 % 680.668 M 27.47 % 534.000 M 14.28 % 467.291 M 19.15 % 392.172 M 23.81 % 316.760 M 35.68 % 233.461 M -7.25 % 251.715 M -15.40 % 297.531 M 43.01 % 208.046 M -67.71 % 644.256 M -31.17 % 936.000 M
Cash and short term investments 984.176 M 44.59 % 680.668 M 27.47 % 534.000 M 14.28 % 467.291 M 19.15 % 392.172 M 23.81 % 316.760 M 35.68 % 233.461 M -7.25 % 251.715 M -15.40 % 297.531 M 43.01 % 208.046 M -67.71 % 644.256 M -31.17 % 936.000 M
Total current assets 1.789 B 3.17 % 1.734 B 15.44 % 1.502 B -1.97 % 1.532 B -0.45 % 1.539 B 6.83 % 1.441 B -0.92 % 1.454 B 4.99 % 1.385 B -7.82 % 1.502 B 27.97 % 1.174 B -12.03 % 1.335 B -19.26 % 1.653 B
Inventory 533.569 M -17.31 % 645.260 M -2.08 % 659.000 M 7.38 % 613.734 M -13.06 % 705.914 M -10.35 % 787.419 M -4.43 % 823.953 M 21.23 % 679.675 M 1.11 % 672.195 M 46.95 % 457.436 M 17.83 % 388.204 M 21.31 % 320.000 M
Net receivables 185.791 M -42.53 % 323.278 M 33.59 % 242.000 M -37.24 % 385.594 M 5.72 % 364.739 M 36.61 % 267.000 M 27.75 % 209.000 M -20.83 % 264.000 M -4.35 % 276.001 M -36.54 % 434.910 M 79.04 % 242.908 M -25.44 % 325.770 M
Tax assets 0.000 -100.00 % 1.015 M 0.000 -100.00 % 1.015 M 266.43 % 277.000 K 100.12 % -236.000 M 21.59 % -301.000 M -547.63 % 67.243 M 124.54 % -274.000 M 3.18 % -283.000 M -65 609.26 % 432.000 K -99.18 % 52.668 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 -100.00 % 1.000 K 0.000 0.000
Account payables 56.172 M -41.67 % 96.296 M -24.91 % 128.240 M 28.46 % 99.828 M -18.07 % 121.845 M 36.49 % 89.268 M -7.98 % 97.006 M -25.07 % 129.468 M -2.63 % 132.968 M -19.73 % 165.647 M 70.38 % 97.220 M -40.45 % 163.265 M
Tax payables 0.000 0.000 0.000 -100.00 % 57.933 M 57.60 % 36.759 M 10.49 % 33.268 M 556.95 % 5.064 M -76.33 % 21.395 M -32.25 % 31.578 M 125.17 % 14.024 M -24.28 % 18.520 M -84.15 % 116.868 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 -100.00 % 4.650 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 973.466 M 6.08 % 917.648 M 15.28 % 796.000 M 0.58 % 791.393 M -0.44 % 794.893 M -0.01 % 794.937 M 0.00 % 794.937 M 0.00 % 794.937 M -0.24 % 796.872 M 0.61 % 792.046 M 1.62 % 779.414 M -0.07 % 779.955 M
Deferred tax liabilities non current 0.000 -100.00 % 11.817 M 0.000 -100.00 % 11.817 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.754 M
Other liabilities 0.000 0.000 0.000 -100.00 % 1.001 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.397 M
Total assets 2.888 B 1.76 % 2.838 B 8.58 % 2.614 B -1.63 % 2.657 B -0.28 % 2.665 B -0.89 % 2.688 B -3.28 % 2.780 B 2.22 % 2.719 B -2.23 % 2.781 B 13.60 % 2.448 B 5.73 % 2.316 B -8.08 % 2.519 B
2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
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 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 43.653 M 221.26 % -36.000 M -161.02 % 59.000 M 227.78 % 18.000 M -89.66 % 174.000 M 46.22 % 119.000 M 52.56 % 78.000 M 188.89 % 27.000 M -79.39 % 131.000 M 669.57 % -23.000 M -165.71 % 35.000 M 128.23 % -124.000 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
2024
2023
2022
2021
2020
2019