
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 |