6797.T

Nagoya Electric Works Co., Ltd. 6797.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 17.262 B -1.82 % 17.582 B -2.37 % 18.009 B 3.62 % 17.380 B -19.49 % 21.587 B 13.46 % 19.026 B
Net income 2.207 B 31.31 % 1.680 B 5.21 % 1.597 B -19.75 % 1.990 B -38.03 % 3.212 B 123.41 % 1.437 B
Income before tax 2.889 B 22.83 % 2.352 B 6.32 % 2.212 B -21.33 % 2.812 B -38.26 % 4.554 B 143.32 % 1.872 B
Income before tax ratio 0.17 25.11 % 0.13 8.90 % 0.12 -24.08 % 0.16 -23.31 % 0.21 114.45 % 0.10
EBITDA 3.261 B 19.16 % 2.737 B -3.93 % 2.849 B -0.25 % 2.856 B -39.07 % 4.687 B 125.48 % 2.079 B
Net income ratio 0.13 33.74 % 0.10 7.77 % 0.09 -22.55 % 0.11 -23.03 % 0.15 96.91 % 0.08
Ratio EBITDA 0.19 21.37 % 0.16 -1.60 % 0.16 -3.74 % 0.16 -24.33 % 0.22 98.73 % 0.11
Gross profit ratio 0.34 12.02 % 0.31 -3.28 % 0.32 -2.83 % 0.33 -9.07 % 0.36 44.93 % 0.25
Weighted average shs out dil 11.726 M 100.32 % 5.853 M 0.20 % 5.842 M 0.19 % 5.830 M 0.22 % 5.817 M 0.44 % 5.792 M
Weighted average shs out 11.726 M 100.32 % 5.853 M 0.20 % 5.842 M 0.19 % 5.830 M 0.22 % 5.817 M 0.44 % 5.792 M
EPS diluted 188.18 31.10 % 143.54 5.00 % 136.71 -19.90 % 170.68 -38.16 % 275.99 11.20 % 248.20
Earnings per share 188.18 31.10 % 143.54 5.00 % 136.71 -19.90 % 170.68 -38.16 % 275.99 11.20 % 248.20
Gross profit 5.908 B 9.98 % 5.372 B -5.57 % 5.689 B 0.69 % 5.650 B -26.79 % 7.717 B 64.43 % 4.693 B
Income tax expense 682.024 M 1.61 % 671.228 M 9.18 % 614.766 M -25.16 % 821.434 M -38.80 % 1.342 B 209.23 % 434.029 M
Cost of revenue 11.354 B -7.01 % 12.211 B -0.89 % 12.321 B 5.03 % 11.731 B -15.42 % 13.870 B -3.23 % 14.333 B
General and administrative expenses 140.000 M -9.68 % 155.000 M 7.64 % 144.000 M 20.00 % 120.000 M -14.29 % 140.000 M 14.99 % 121.746 M
Selling and marketing expenses 35.433 M 21.48 % 29.167 M -21.41 % 37.114 M -30.95 % 53.752 M -22.35 % 69.223 M -13.00 % 79.567 M
Other expenses 186.968 M 43.54 % 130.257 M -24.14 % 171.700 M 101.53 % 85.197 M -42.50 % 148.158 M -92.36 % 1.938 B
Operating expenses 3.156 B 4.26 % 3.027 B -5.16 % 3.192 B 5.36 % 3.029 B -6.81 % 3.251 B 8.09 % 3.007 B
Cost and expenses 14.510 B -4.78 % 15.238 B -1.77 % 15.512 B 5.10 % 14.760 B -13.79 % 17.120 B -1.27 % 17.340 B
Research and development expenses 960.713 M 4.79 % 916.769 M 24.56 % 735.984 M -9.92 % 816.999 M -6.36 % 872.521 M 0.55 % 867.745 M
Selling general and administrative expenses 2.008 B 1.42 % 1.980 B -13.31 % 2.284 B 7.38 % 2.127 B -4.62 % 2.230 B 1 007.73 % 201.313 M
Interest income 0.000 0.000 0.000 0.000 0.000 -100.00 % 25.000 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 372.425 M -4.99 % 391.981 M 11.41 % 351.822 M 49.42 % 235.458 M 6.55 % 220.982 M 6.57 % 207.360 M
Operating income 2.752 B 17.37 % 2.345 B -6.09 % 2.497 B -4.72 % 2.620 B -41.33 % 4.466 B 164.95 % 1.686 B
Operating income ratio 0.16 19.55 % 0.13 -3.81 % 0.14 -8.05 % 0.15 -27.13 % 0.21 133.52 % 0.09
Total other income expenses net 136.476 M 1 869.35 % 6.930 M 102.43 % -284.900 M -249.03 % 191.168 M 118.97 % 87.302 M -51.91 % 181.521 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.443 B 11.01 % -4.993 B -18.70 % -4.206 B 42.86 % -7.362 B -18.01 % -6.238 B -52.33 % -4.095 B
Total investments 1.133 B -6.21 % 1.208 B 29.67 % 931.690 M 11.65 % 834.477 M -19.74 % 1.040 B 7.42 % 967.857 M
Total debt 0.000 0.000 -100.00 % 442.000 K -66.67 % 1.326 M -40.00 % 2.210 M -33.65 % 3.331 M
Accumulated other comprehensive income loss 661.807 M -20.93 % 837.000 M 134.45 % 357.000 M -16.59 % 428.000 M -24.25 % 565.000 M 133.47 % 241.999 M
Retained earnings 19.807 B 9.98 % 18.011 B 7.59 % 16.739 B 8.05 % 15.492 B 12.32 % 13.793 B 27.89 % 10.785 B
Common stock 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B
Total equity 22.400 B 7.89 % 20.762 B 9.33 % 18.990 B 6.72 % 17.794 B 9.72 % 16.217 B 26.04 % 12.866 B
Other non current liabilities 121.534 M 0.37 % 121.086 M -24.52 % 160.424 M 249.42 % 45.911 M -10.13 % 51.087 M -7.00 % 54.930 M
Long term debt 0.000 0.000 0.000 -100.00 % 442.000 K -66.67 % 1.326 M 0.000
Total non current liabilities 256.500 M -42.59 % 446.819 M 87.03 % 238.903 M -27.89 % 331.321 M -8.99 % 364.054 M 72.66 % 210.848 M
Other current liabilities 2.826 B 79.15 % 1.577 B -69.96 % 5.250 B 3.06 % 5.094 B -12.90 % 5.849 B 1.53 % 5.761 B
Deferred revenue 355.488 M 0.41 % 354.038 M -4.15 % 369.348 M -35.52 % 572.794 M 64 895.70 % -884.000 K -100.36 % 245.749 M
Short term debt 0.000 0.000 -100.00 % 442.000 K -50.00 % 884.000 K 0.00 % 884.000 K -21.07 % 1.120 M
Total current liabilities 4.881 B -19.08 % 6.033 B -6.67 % 6.464 B -7.09 % 6.957 B -12.10 % 7.914 B 9.43 % 7.232 B
Total liabilities 5.138 B -20.71 % 6.480 B -3.33 % 6.703 B -4.29 % 7.003 B -12.09 % 7.967 B 7.03 % 7.443 B
Other non current assets 1.399 B 11.32 % 1.257 B -49.36 % 2.481 B 187.34 % 863.516 M 4.76 % 824.253 M 101.98 % 408.090 M
Long term investments 1.133 B -6.21 % 1.208 B 29.67 % 931.690 M 11.65 % 834.477 M -19.74 % 1.040 B 7.42 % 967.857 M
Intangible assets 110.986 M 15.32 % 96.240 M 8.06 % 89.063 M -14.50 % 104.171 M -7.55 % 112.676 M 2.43 % 110.000 M
GoodWill 0.000 0.000 -100.00 % 19.267 M -57.14 % 44.956 M -36.36 % 70.645 M -26.67 % 96.335 M
Goodwill and intangible assets 110.986 M 15.32 % 96.240 M -11.16 % 108.330 M -27.36 % 149.127 M -18.65 % 183.321 M -11.01 % 206.000 M
Property plant equipment net 5.740 B 1.03 % 5.681 B -2.79 % 5.844 B 139.75 % 2.437 B 1.10 % 2.411 B -8.71 % 2.641 B
Total non current assets 8.391 B 1.49 % 8.268 B 7.95 % 7.659 B 77.47 % 4.316 B -4.69 % 4.528 B -0.06 % 4.531 B
Other current assets 183.393 M -30.27 % 262.990 M -49.21 % 517.763 M 527.80 % 82.473 M -4.99 % 86.809 M 10.34 % 78.677 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 4.443 B -11.01 % 4.993 B 18.69 % 4.207 B -42.87 % 7.363 B 17.99 % 6.240 B 52.26 % 4.099 B
Cash and short term investments 4.443 B -11.01 % 4.993 B 18.69 % 4.207 B -42.87 % 7.363 B 17.99 % 6.240 B 52.26 % 4.099 B
Total current assets 19.147 B 0.91 % 18.974 B 5.21 % 18.034 B -11.95 % 20.482 B 4.20 % 19.656 B 24.57 % 15.779 B
Inventory 3.312 B -2.28 % 3.389 B -3.87 % 3.525 B -12.08 % 4.010 B 44.89 % 2.767 B -9.76 % 3.067 B
Net receivables 11.209 B 8.51 % 10.329 B 5.57 % 9.784 B 8.40 % 9.026 B -14.53 % 10.561 B 23.74 % 8.535 B
Tax assets 8.537 M -67.29 % 26.099 M 101.53 % -1.706 B -5 561.30 % 31.238 M -55.38 % 70.016 M -77.26 % 307.869 M
Other assets 0.000 -100.00 % 3.000 K 0.00 % 3.000 K 200.00 % 1.000 K -50.00 % 2.000 K 0.000
Account payables 1.700 B -50.76 % 3.453 B 644.75 % 463.648 M -35.39 % 717.619 M -2.31 % 734.598 M -24.98 % 979.213 M
Tax payables 0.000 -100.00 % 648.409 M 70.71 % 379.826 M -33.49 % 571.115 M -57.09 % 1.331 B 441.64 % 245.749 M
Deferred revenue non current 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
Capital lease obligations 0.000 0.000 0.000 -100.00 % 442.000 K -66.67 % 1.326 M 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 745.627 M 2.36 % 728.436 M 2.62 % 709.862 M 2.92 % 689.699 M 2.33 % 674.005 M 3.01 % 654.296 M
Deferred tax liabilities non current 134.966 M -58.57 % 325.733 M 315.06 % 78.479 M -72.46 % 284.968 M -8.56 % 311.641 M 99.87 % 155.918 M
Other liabilities 0.000 -100.00 % 3.001 K 0.000 0.000 0.000 0.000
Total assets 27.537 B 1.09 % 27.241 B 6.03 % 25.693 B 3.61 % 24.797 B 2.54 % 24.184 B 19.08 % 20.310 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 -2.019 B -175.09 % -733.851 M 52.14 % -1.533 B -12 137.64 % -12.529 M 99.42 % -2.144 B -58.47 % -1.353 B
Accounts receivables -871.356 M -53.95 % -566.000 M 41.10 % -961.000 M -161.41 % 1.565 B 164.17 % -2.439 B -290.24 % -625.000 M
Inventory 77.098 M -43.45 % 136.332 M 465.79 % 24.096 M 101.94 % -1.242 B -515.20 % 299.210 M 166.79 % -448.000 M
Accounts payables -1.634 B -2 213.52 % -70.610 M 84.55 % -456.919 M -187.14 % 524.326 M 181.94 % -639.916 M -2 089.02 % -29.233 M
Other working capital 409.060 M 275.13 % -233.573 M -68.08 % -138.966 M 83.85 % -860.216 M -235.30 % 635.774 M 327.06 % -280.000 M
Other non cash items -126.792 M 78.85 % -599.496 M -397.68 % 201.388 M 126.60 % -757.175 M -180.68 % 938.506 M 473.91 % -251.000 M
Net cash provided by operating activities 433.410 M -69.27 % 1.410 B 128.59 % 616.956 M -57.62 % 1.456 B -34.61 % 2.226 B 5 608.67 % 39.000 M
Investments in property plant and equipment -457.654 M -115.99 % -211.890 M 94.39 % -3.775 B -1 445.95 % -244.217 M 2.97 % -251.684 M -56.33 % -161.000 M
Acquisitions net -124.412 M 0.000 -100.00 % 350.825 M 0.000 -100.00 % 305.829 M 117.00 % 140.934 M
Purchases of investments -99.548 M 0.000 0.000 0.000 0.000 100.00 % -8.245 M
Sales maturities of investments 176.369 M 26 028.74 % 675.000 K 68.75 % 400.000 K -99.80 % 205.081 M 180.87 % 73.016 M 26.37 % 57.778 M
Other investing activites -58.393 M -2 389.05 % -2.346 M -615.60 % 455.000 K 123.53 % -1.934 M 73.88 % -7.404 M 89.92 % -73.467 M
Net cash used for investing activites -563.638 M -163.92 % -213.561 M 93.76 % -3.424 B -8 236.49 % -41.070 M -134.29 % 119.757 M 372.18 % -44.000 M
Debt repayment 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
Common stock repurchased 0.000 0.000 0.000 0.000 100.00 % -157.000 K -390.63 % -32.000 K
Dividends paid -409.689 M -0.21 % -408.830 M -16.85 % -349.873 M -20.18 % -291.128 M -43.37 % -203.066 M -53.18 % -132.564 M
Other financing activites 0.000 100.00 % -442.000 K 50.00 % -884.000 K 0.00 % -884.000 K 21.07 % -1.120 M 22.01 % -1.436 M
Net cash used provided by financing activities -409.689 M -0.10 % -409.272 M -16.68 % -350.757 M -20.12 % -292.012 M -42.90 % -204.343 M -52.49 % -134.000 M
Effect of forex changes on cash -9.990 M -675.02 % -1.289 M -211.31 % 1.158 M 115 900.00 % -1.000 K 0.000 0.000
Net change in cash -549.907 M -169.95 % 786.172 M 124.91 % -3.156 B -381.15 % 1.123 B -47.58 % 2.142 B 148.94 % -4.376 B
Cash at beginning of period 4.993 B 18.69 % 4.207 B -42.87 % 7.363 B 17.99 % 6.240 B 52.26 % 4.099 B -3.28 % 4.237 B
Cash at end of period 4.443 B -11.01 % 4.993 B 18.69 % 4.207 B -42.87 % 7.363 B 17.99 % 6.240 B 4 589.47 % -139.000 M
Operating cash flow 433.410 M -69.27 % 1.410 B 128.59 % 616.956 M -57.62 % 1.456 B -34.61 % 2.226 B 5 608.67 % 39.000 M
Capital expenditure -402.524 M -89.97 % -211.890 M 94.39 % -3.775 B -1 445.95 % -244.217 M 2.97 % -251.684 M -56.33 % -161.000 M
Free CashFlow 30.886 M -97.42 % 1.198 B 137.94 % -3.159 B -360.70 % 1.212 B -38.65 % 1.975 B 1 718.60 % -122.000 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 1.817 B -75.30 % 7.353 B 71.77 % 4.281 B 34.36 % 3.186 B 30.53 % 2.441 B -68.97 % 7.866 B 135.65 % 3.338 B -7.84 % 3.622 B 31.37 % 2.757 B -67.51 % 8.486 B 147.07 % 3.435 B 36.75 % 2.512 B
Net income -138.921 M -109.66 % 1.438 B 164.41 % 544.000 M 192.93 % 185.709 M 376.18 % 39.000 M -97.52 % 1.571 B 916.94 % 154.500 M 503.42 % -38.298 M -451.13 % -6.949 M -100.52 % 1.327 B 1 037.81 % 116.640 M 141.07 % -284.027 M
Income before tax -206.950 M -111.89 % 1.740 B 117.51 % 800.000 M 182.32 % 283.368 M 335.95 % 65.000 M -96.93 % 2.116 B 773.54 % 242.206 M 1 207.18 % -21.876 M -240.51 % 15.569 M -99.16 % 1.862 B 1 597.61 % 109.691 M 127.25 % -402.604 M
Income before tax ratio -0.11 -148.14 % 0.24 26.63 % 0.19 110.13 % 0.09 233.98 % 0.03 -90.10 % 0.27 270.70 % 0.07 1 301.43 % -0.01 -206.96 % 0.01 -97.43 % 0.22 587.09 % 0.03 119.92 % -0.16
EBITDA -115.807 M -106.39 % 1.813 B 133.76 % 775.750 M 98.79 % 390.238 M 205.47 % 127.750 M -93.97 % 2.119 B 835.79 % 226.435 M 191.94 % 77.562 M 903.39 % 7.730 M -99.58 % 1.826 B 1 176.34 % 143.068 M 364.94 % -54.000 M
Net income ratio -0.08 -139.10 % 0.20 53.93 % 0.13 118.03 % 0.06 264.79 % 0.02 -92.00 % 0.20 331.55 % 0.05 537.76 % -0.01 -319.52 % 0.00 -101.61 % 0.16 360.52 % 0.03 130.03 % -0.11
Ratio EBITDA -0.06 -125.85 % 0.25 36.09 % 0.18 47.96 % 0.12 134.02 % 0.05 -80.57 % 0.27 297.11 % 0.07 216.79 % 0.02 663.78 % 0.00 -98.70 % 0.22 416.59 % 0.04 293.73 % -0.02
Gross profit ratio 0.30 -18.83 % 0.37 11.77 % 0.33 2.67 % 0.32 5.41 % 0.31 -17.93 % 0.37 30.70 % 0.28 33.23 % 0.21 -17.72 % 0.26 -17.74 % 0.32 21.03 % 0.26 -6.74 % 0.28
Weighted average shs out dil 11.731 M 33.37 % 8.796 M 49.96 % 5.865 M 0.07 % 5.861 M 0.07 % 5.857 M 0.00 % 5.857 M 0.00 % 5.857 M 0.04 % 5.855 M 0.16 % 5.845 M 0.03 % 5.843 M -0.03 % 5.845 M 0.04 % 5.843 M
Weighted average shs out 11.731 M 33.37 % 8.796 M 49.96 % 5.865 M 0.07 % 5.861 M 0.07 % 5.857 M 0.00 % 5.857 M 0.00 % 5.857 M 0.04 % 5.855 M 0.16 % 5.845 M 0.03 % 5.843 M -0.03 % 5.845 M 0.04 % 5.843 M
EPS diluted -11.84 -109.66 % 122.62 164.44 % 46.37 194.04 % 15.77 136.79 % 6.66 -95.03 % 134.12 919.92 % 13.15 301.07 % -6.54 -449.58 % -1.19 -100.52 % 227.12 1 038.45 % 19.95 141.04 % -48.61
Earnings per share -11.84 -109.66 % 122.62 164.44 % 46.37 194.04 % 15.77 136.79 % 6.66 -95.03 % 134.12 919.92 % 13.15 301.07 % -6.54 -449.58 % -1.19 -100.52 % 227.12 1 038.45 % 19.95 141.04 % -48.61
Gross profit 545.117 M -79.95 % 2.719 B 91.99 % 1.416 B 37.95 % 1.026 B 37.60 % 746.000 M -74.53 % 2.929 B 208.00 % 951.000 M 22.78 % 774.586 M 8.09 % 716.614 M -73.28 % 2.682 B 199.03 % 896.746 M 27.53 % 703.138 M
Income tax expense -68.028 M -122.55 % 301.673 M 17.84 % 256.000 M 162.14 % 97.658 M 275.61 % 26.000 M -95.23 % 544.583 M 520.93 % 87.705 M 434.07 % 16.422 M -27.07 % 22.518 M -95.79 % 534.982 M 7 799.80 % -6.948 M 94.14 % -118.578 M
Cost of revenue 1.271 B -72.57 % 4.635 B 61.78 % 2.865 B 32.65 % 2.160 B 27.42 % 1.695 B -65.66 % 4.937 B 106.86 % 2.386 B -16.19 % 2.847 B 39.55 % 2.040 B -64.85 % 5.805 B 128.71 % 2.538 B 40.34 % 1.809 B
General and administrative expenses 0.000 -100.00 % 140.000 M 0.000 0.000 0.000 -100.00 % 155.000 M 0.000 0.000 0.000 -100.00 % 144.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 35.000 M 0.000 0.000 0.000 -100.00 % 29.000 M 0.000 0.000 0.000 -100.00 % 37.000 M 0.000 0.000
Other expenses 0.000 100.00 % -128.465 M -12 746.50 % -1.000 M 0.000 -100.00 % 1.000 M -99.65 % 287.563 M 5 238.09 % 5.387 M -16.12 % 6.422 M 287.61 % -3.423 M -2 023.03 % 178.000 K 0.000 0.000
Operating expenses 768.318 M -22.28 % 988.535 M 34.13 % 737.000 M 3.43 % 712.561 M -0.62 % 717.000 M -12.41 % 818.563 M 13.06 % 724.000 M -6.53 % 774.543 M 9.26 % 708.884 M -15.36 % 837.519 M 11.12 % 753.678 M -8.47 % 823.387 M
Cost and expenses 2.040 B -63.73 % 5.623 B 56.12 % 3.602 B 25.40 % 2.872 B 19.09 % 2.412 B -58.09 % 5.755 B 84.97 % 3.111 B -14.10 % 3.622 B 31.74 % 2.749 B -58.61 % 6.642 B 101.79 % 3.292 B 25.07 % 2.632 B
Research and development expenses 0.000 -100.00 % 960.000 M 0.000 0.000 0.000 -100.00 % 303.000 M 45.67 % 208.000 M -12.24 % 237.000 M 41.07 % 168.000 M -77.14 % 735.000 M 337.50 % 168.000 M -44.55 % 303.000 M
Selling general and administrative expenses 768.318 M 389.37 % 157.000 M -78.73 % 738.000 M 3.57 % 712.561 M -0.48 % 716.000 M 214.04 % 228.000 M -55.35 % 510.613 M -3.86 % 531.121 M -24.98 % 708.000 M 911.43 % 70.000 M -88.05 % 585.678 M 12.55 % 520.387 M
Interest income 0.000 0.000 0.000 0.000 -100.00 % 12.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 11.000 M 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 91.142 M -10.51 % 101.845 M 4.19 % 97.750 M 10.50 % 88.464 M -9.50 % 97.750 M 1 059.00 % 8.434 M 4 135.41 % -209.000 K -100.21 % 99.436 M 9 943 500.00 % 1.000 K 100.01 % -17.955 M -116.00 % 112.224 M 55.89 % 71.989 M
Operating income -223.201 M -112.90 % 1.730 B 154.79 % 679.000 M 116.30 % 313.923 M 982.49 % 29.000 M -98.63 % 2.111 B 832.07 % 226.435 M 526 493.02 % 43.000 K -99.44 % 7.729 M -99.58 % 1.844 B 1 188.89 % 143.068 M 218.98 % -120.249 M
Operating income ratio -0.12 -152.23 % 0.24 48.33 % 0.16 60.99 % 0.10 729.29 % 0.01 -95.57 % 0.27 295.53 % 0.07 571 321.93 % 0.00 -99.58 % 0.00 -98.71 % 0.22 421.67 % 0.04 187.00 % -0.05
Total other income expenses net 16.251 M 61.38 % 10.070 M -91.68 % 121.000 M 496.01 % -30.555 M -184.88 % 36.000 M 587.29 % 5.238 M -66.79 % 15.771 M 171.95 % -21.919 M -379.58 % 7.840 M -56.74 % 18.125 M 154.30 % -33.377 M 88.18 % -282.355 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 -5.015 B -12.88 % -4.443 B -37.21 % -3.238 B 11.13 % -3.643 B -1.29 % -3.597 B 27.96 % -4.993 B 4.83 % -5.246 B 15.45 % -6.204 B -10.05 % -5.638 B -34.03 % -4.206 B -29.54 % -3.247 B -1.15 % -3.210 B
Total investments 1.190 B 5.06 % 1.133 B -55.88 % 2.568 B 114.47 % 1.197 B -53.41 % 2.570 B 112.72 % 1.208 B 14.90 % 1.051 B 1.67 % 1.034 B 6.93 % 967.254 M 6.33 % 909.690 M 5.73 % 860.412 M 7.12 % 803.225 M
Total debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 442.000 K -99.70 % 148.528 M 7.30 % 138.420 M
Accumulated other comprehensive income loss 693.453 M 4.78 % 661.807 M -10.43 % 738.864 M -3.47 % 765.439 M -13.00 % 879.808 M 5.11 % 837.000 M 97.41 % 424.000 M 0.24 % 423.000 M 9.30 % 387.000 M 8.40 % 357.000 M -11.86 % 405.019 M 6.15 % 381.539 M
Retained earnings 19.170 B -3.22 % 19.807 B 7.84 % 18.368 B 3.04 % 17.826 B 1.06 % 17.639 B -2.06 % 18.011 B 9.56 % 16.439 B 0.95 % 16.285 B -0.23 % 16.323 B -2.49 % 16.739 B 8.61 % 15.412 B 0.76 % 15.296 B
Common stock 1.185 B 0.00 % 1.185 B 0.08 % 1.184 B -0.08 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B 0.00 % 1.185 B
Total equity 21.794 B -2.70 % 22.400 B 6.48 % 21.037 B 2.51 % 20.522 B 0.44 % 20.432 B -1.59 % 20.762 B 10.57 % 18.777 B 0.84 % 18.621 B 0.09 % 18.604 B -2.03 % 18.990 B 7.22 % 17.712 B 0.80 % 17.572 B
Other non current liabilities 140.688 M 15.76 % 121.534 M 0.21 % 121.283 M 2.40 % 118.438 M -2.44 % 121.405 M 0.26 % 121.089 M 0.10 % 120.962 M -1.52 % 122.827 M -22.65 % 158.800 M -1.01 % 160.424 M 0.45 % 159.702 M 6.47 % 150.003 M
Long term debt 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 non current liabilities 230.656 M -10.08 % 256.500 M -47.65 % 490.000 M 11.07 % 441.176 M 0.27 % 440.000 M -1.53 % 446.822 M 69.78 % 263.171 M 21.62 % 216.396 M -8.23 % 235.812 M -1.29 % 238.903 M 49.59 % 159.702 M 6.47 % 150.003 M
Other current liabilities 1.437 B -49.15 % 2.826 B 65.16 % 1.711 B 12.08 % 1.526 B 9.18 % 1.398 B -67.93 % 4.360 B 276.43 % 1.158 B -66.93 % 3.503 B -13.23 % 4.037 B -23.12 % 5.251 B 25.17 % 4.195 B 21.26 % 3.460 B
Deferred revenue 1.230 B 246.14 % 355.488 M -55.79 % 804.095 M -7.38 % 868.211 M 25.46 % 692.049 M 95.47 % 354.038 M -69.29 % 1.153 B -27.58 % 1.592 B 45.60 % 1.093 B 196.03 % 369.348 M -77.23 % 1.622 B 14.09 % 1.422 B
Short term debt 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 current liabilities 3.762 B -22.92 % 4.881 B -4.27 % 5.099 B 12.64 % 4.527 B -6.47 % 4.840 B -19.77 % 6.033 B 4.97 % 5.747 B 0.46 % 5.721 B 0.03 % 5.719 B -11.52 % 6.464 B 1.51 % 6.367 B 18.20 % 5.387 B
Total liabilities 3.993 B -22.28 % 5.138 B -8.07 % 5.589 B 12.50 % 4.968 B -5.91 % 5.280 B -18.51 % 6.480 B 7.81 % 6.010 B 1.23 % 5.937 B -0.30 % 5.955 B -11.16 % 6.703 B 2.69 % 6.527 B 17.89 % 5.537 B
Other non current assets 1.422 B 1.63 % 1.399 B 34 968 875.00 % 4.000 K -100.00 % 1.304 B 303 853.61 % 429.000 K -99.97 % 1.257 B -53.61 % 2.709 B 45.21 % 1.865 B 4.19 % 1.790 B 4.88 % 1.707 B 87.45 % 910.628 M -6.49 % 973.812 M
Long term investments 1.190 B 5.06 % 1.133 B -55.88 % 2.568 B 114.47 % 1.197 B -53.41 % 2.570 B 112.72 % 1.208 B 14.90 % 1.051 B -43.62 % 1.865 B 4.19 % 1.790 B 4.92 % 1.706 B 98.28 % 860.412 M 7.12 % 803.225 M
Intangible assets 105.194 M -5.22 % 110.986 M 12.11 % 99.000 M -1.00 % 100.000 M -2.91 % 103.000 M 7.02 % 96.240 M 31.02 % 73.457 M -10.58 % 82.148 M -7.10 % 88.422 M -0.72 % 89.063 M -1.04 % 90.000 M -8.16 % 98.000 M
GoodWill 0.000 0.000 0.000 -100.00 % 158.000 K 0.000 0.000 0.000 -100.00 % 6.422 M -50.00 % 12.844 M -33.34 % 19.267 M -25.00 % 25.689 M -20.00 % 32.111 M
Goodwill and intangible assets 105.194 M -5.22 % 110.986 M 12.11 % 99.000 M -1.16 % 100.158 M -2.76 % 103.000 M 7.02 % 96.240 M 31.02 % 73.457 M -17.06 % 88.570 M -12.54 % 101.266 M -6.52 % 108.330 M -5.80 % 115.000 M -11.54 % 130.000 M
Property plant equipment net 5.735 B -0.08 % 5.740 B -0.08 % 5.744 B 0.61 % 5.709 B 0.90 % 5.658 B -0.40 % 5.681 B -0.21 % 5.693 B -0.27 % 5.708 B -1.13 % 5.773 B -1.21 % 5.844 B -2.80 % 6.012 B 1.11 % 5.946 B
Total non current assets 8.452 B 0.73 % 8.391 B -0.24 % 8.411 B 1.21 % 8.311 B -0.25 % 8.332 B 0.78 % 8.268 B 8.13 % 7.646 B -0.20 % 7.662 B -0.04 % 7.665 B 0.08 % 7.659 B -3.03 % 7.898 B 0.57 % 7.854 B
Other current assets 340.828 M 85.85 % 183.393 M -96.68 % 5.531 B 2 093.52 % 252.152 M -95.48 % 5.583 B 2 022.89 % 262.990 M -41.18 % 447.118 M 0.14 % 446.506 M -35.63 % 693.700 M 33.98 % 517.763 M 7.46 % 481.813 M 12.64 % 427.741 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -822.746 M -3.32 % -796.310 M 0.000 0.000
cash and cash equivalents 5.015 B 12.88 % 4.443 B 37.21 % 3.238 B -11.13 % 3.643 B 1.29 % 3.597 B -27.96 % 4.993 B -4.83 % 5.246 B -15.45 % 6.204 B 10.05 % 5.638 B 34.02 % 4.207 B 23.89 % 3.396 B 1.41 % 3.348 B
Cash and short term investments 5.015 B 12.88 % 4.443 B 37.21 % 3.238 B -11.13 % 3.643 B 1.29 % 3.597 B -27.96 % 4.993 B -4.83 % 5.246 B -15.45 % 6.204 B 10.05 % 5.638 B 34.02 % 4.207 B 23.89 % 3.396 B 1.41 % 3.348 B
Total current assets 17.335 B -9.46 % 19.147 B 5.11 % 18.215 B 6.03 % 17.179 B -1.16 % 17.380 B -8.40 % 18.974 B 10.69 % 17.141 B 1.45 % 16.896 B 0.01 % 16.894 B -6.32 % 18.034 B 10.36 % 16.341 B 7.12 % 15.255 B
Inventory 4.401 B 32.90 % 3.312 B -29.85 % 4.721 B 0.55 % 4.695 B 15.90 % 4.051 B 19.54 % 3.389 B -29.77 % 4.826 B 20.32 % 4.011 B 2.02 % 3.931 B 11.51 % 3.525 B -39.58 % 5.834 B 8.29 % 5.388 B
Net receivables 7.577 B -32.40 % 11.209 B 137.22 % 4.725 B -44.98 % 8.588 B 106.99 % 4.149 B -59.83 % 10.329 B 55.98 % 6.622 B 6.22 % 6.234 B -5.99 % 6.631 B -32.22 % 9.784 B 0.000 -100.00 % 6.091 B
Tax assets 0.000 -100.00 % 8.537 M 0.000 -100.00 % 284.000 K -52.19 % 594.000 K -97.72 % 26.099 M 101.39 % -1.880 B -0.80 % -1.865 B -4.19 % -1.790 B -4.92 % -1.706 B -459 938.27 % 371.000 K 45.49 % 255.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 200.00 % 1.000 K -50.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 1.095 B -35.60 % 1.700 B -34.20 % 2.584 B 21.20 % 2.132 B -20.74 % 2.690 B 301.32 % 670.292 M -80.00 % 3.351 B 537.29 % 525.820 M 1.55 % 517.782 M 11.68 % 463.648 M -10.25 % 516.626 M 48.29 % 348.388 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 59.795 M -90.78 % 648.409 M 664.74 % 84.788 M -15.03 % 99.783 M 40.73 % 70.906 M -81.33 % 379.826 M 1 038.19 % 33.371 M -78.71 % 156.735 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 745.626 M 0.00 % 745.627 M -0.05 % 746.000 M 0.05 % 745.626 M 2.39 % 728.234 M -0.03 % 728.436 M 0.00 % 728.436 M 0.00 % 728.434 M 2.62 % 709.863 M 0.00 % 709.862 M 0.00 % 709.862 M 0.00 % 709.863 M
Deferred tax liabilities non current 89.968 M -33.34 % 134.966 M -63.34 % 368.185 M 14.08 % 322.738 M 1.76 % 317.168 M -2.63 % 325.733 M 129.05 % 142.209 M 51.98 % 93.569 M 21.50 % 77.012 M -1.87 % 78.479 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 25.787 B -6.36 % 27.537 B 3.42 % 26.626 B 4.46 % 25.489 B -0.87 % 25.712 B -5.61 % 27.241 B 9.90 % 24.787 B 0.93 % 24.558 B 0.00 % 24.559 B -4.41 % 25.693 B 6.00 % 24.239 B 4.89 % 23.109 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 138.000 M 109.60 % -1.438 B -164.34 % -544.000 M -194.05 % -185.000 M -374.36 % -39.000 M 97.52 % -1.571 B -920.13 % -154.000 M -494.87 % 39.000 M 550.00 % 6.000 M 100.45 % -1.327 B -1 034.19 % -117.000 M -141.20 % 284.000 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