6838.T

Tamagawa Holdings Co., Ltd. 6838.T

Finances

2024 2024 2023 2022 2021 2020
Revenue 4.737 B 14.04 % 4.154 B 26.09 % 3.294 B -47.17 % 6.236 B -7.51 % 6.742 B 6.48 % 6.332 B
Net income -168.000 M 62.11 % -443.350 M 8.17 % -482.787 M -424.68 % 148.697 M 64.79 % 90.232 M -79.45 % 439.000 M
Income before tax -72.333 M 77.51 % -321.618 M 29.42 % -455.667 M -248.85 % 306.128 M 134.70 % 130.436 M -76.33 % 551.000 M
Income before tax ratio -0.02 80.28 % -0.08 44.02 % -0.14 -381.76 % 0.05 153.75 % 0.02 -77.77 % 0.09
EBITDA 289.524 M 2 211.57 % 12.525 M 106.32 % -198.219 M -138.58 % 513.850 M -10.05 % 571.255 M -51.34 % 1.174 B
Net income ratio -0.04 66.77 % -0.11 27.17 % -0.15 -714.59 % 0.02 78.17 % 0.01 -80.70 % 0.07
Ratio EBITDA 0.06 1 926.92 % 0.00 105.01 % -0.06 -173.02 % 0.08 -2.75 % 0.08 -54.30 % 0.19
Gross profit ratio 0.28 5.42 % 0.26 -2.43 % 0.27 1.06 % 0.27 22.41 % 0.22 -30.22 % 0.31
Weighted average shs out dil 6.429 M 2.98 % 6.243 M 4.50 % 5.974 M -2.14 % 6.104 M 6.21 % 5.747 M 9.91 % 5.229 M
Weighted average shs out 6.429 M 2.98 % 6.243 M 4.50 % 5.974 M 3.26 % 5.785 M 6.57 % 5.428 M 19.11 % 4.557 M
EPS diluted -26.13 63.21 % -71.02 12.13 % -80.82 -431.77 % 24.36 55.16 % 15.70 -81.30 % 83.96
Earnings per share -26.13 63.21 % -71.02 12.13 % -80.82 -414.47 % 25.70 54.63 % 16.62 -82.75 % 96.33
Gross profit 1.316 B 20.22 % 1.095 B 23.03 % 889.744 M -46.61 % 1.666 B 13.22 % 1.472 B -25.70 % 1.981 B
Income tax expense 97.000 M -21.42 % 123.448 M 385.94 % 25.404 M -83.86 % 157.430 M 291.59 % 40.203 M -64.10 % 112.000 M
Cost of revenue 3.421 B 11.83 % 3.059 B 27.22 % 2.405 B -47.38 % 4.570 B -13.30 % 5.270 B 21.13 % 4.351 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -143.667 M -5.55 % -136.112 M -14 894.78 % 920.000 K 81.82 % 506.000 K -49.04 % 993.000 K 101.07 % -93.000 M
Operating expenses 1.315 B 0.36 % 1.310 B -1.29 % 1.327 B 3.07 % 1.287 B 2.15 % 1.260 B -0.05 % 1.261 B
Cost and expenses 4.736 B 8.39 % 4.369 B 17.08 % 3.732 B -36.29 % 5.857 B -10.32 % 6.531 B 16.37 % 5.612 B
Research and development expenses 246.000 M 79.56 % 137.000 M -31.16 % 199.000 M 27.56 % 156.000 M -27.44 % 215.000 M 20.79 % 178.000 M
Selling general and administrative expenses 1.212 B -7.38 % 1.309 B 16.14 % 1.127 B -0.35 % 1.131 B 8.29 % 1.044 B -11.19 % 1.176 B
Interest income 624.000 K -57.72 % 1.476 M -69.06 % 4.770 M 15.27 % 4.138 M 200.95 % 1.375 M -57.38 % 3.226 M
Interest expense 57.336 M 39.67 % 41.052 M 35.40 % 30.319 M 22.01 % 24.850 M -81.42 % 133.714 M -22.63 % 172.830 M
Depreciation and amortization 295.516 M 0.86 % 293.000 M 29.07 % 227.000 M 24.13 % 182.870 M -40.45 % 307.105 M -16.77 % 369.000 M
Operating income 1.333 M 100.62 % -215.253 M 50.77 % -437.218 M -215.36 % 379.011 M 79.14 % 211.567 M -73.72 % 805.000 M
Operating income ratio 0.00 100.54 % -0.05 60.95 % -0.13 -318.36 % 0.06 93.69 % 0.03 -75.32 % 0.13
Total other income expenses net -73.667 M 30.74 % -106.365 M -476.54 % -18.449 M 74.69 % -72.883 M 10.17 % -81.131 M 67.98 % -253.391 M
2024 2024 2023 2022 2021 2020
2024 2024 2023 2022 2021 2020
Net debt 1.907 B -5.05 % 2.008 B 70.97 % 1.175 B 224.67 % -942.282 M 13.54 % -1.090 B -166.18 % 1.647 B
Total investments 610.000 M 88.94 % 322.859 M -20.58 % 406.543 M 0.60 % 404.131 M -13.58 % 467.627 M 33.99 % 348.989 M
Total debt 3.643 B 13.17 % 3.219 B 44.36 % 2.230 B 99.39 % 1.118 B -17.67 % 1.358 B -62.39 % 3.612 B
Accumulated other comprehensive income loss 5.000 M -93.32 % 74.859 M 74.09 % 43.000 M -30.44 % 61.819 M 341.56 % 14.000 M 206.37 % -13.162 M
Retained earnings 233.000 M -32.90 % 347.267 M -56.08 % 790.618 M -37.91 % 1.273 B 13.22 % 1.125 B 8.72 % 1.034 B
Common stock 2.700 B -0.01 % 2.700 B 6.52 % 2.535 B 2.01 % 2.485 B 2.53 % 2.424 B 23.55 % 1.962 B
Total equity 4.684 B -4.18 % 4.889 B -2.27 % 5.002 B -8.09 % 5.443 B 5.42 % 5.163 B 24.20 % 4.157 B
Other non current liabilities 473.000 M 3.74 % 455.928 M 3.30 % 441.375 M 2.19 % 431.905 M -6.24 % 460.643 M 0.000
Long term debt 2.773 B 11.34 % 2.491 B 58.10 % 1.575 B 125.42 % 698.829 M -28.68 % 979.893 M -67.53 % 3.017 B
Total non current liabilities 3.246 B 10.12 % 2.948 B 46.16 % 2.017 B 78.35 % 1.131 B -21.75 % 1.445 B -56.28 % 3.305 B
Other current liabilities 516.373 M 6.04 % 486.964 M 855.09 % 50.986 M -39.74 % 84.609 M -74.85 % 336.457 M -58.15 % 804.023 M
Deferred revenue 41.777 M 92.14 % 21.743 M -92.72 % 298.736 M -42.08 % 515.733 M 0.75 % 511.879 M 429.63 % 96.648 M
Short term debt 878.350 M 20.58 % 728.441 M 11.31 % 654.452 M 56.94 % 417.000 M 10.17 % 378.519 M -32.85 % 563.719 M
Total current liabilities 1.912 B 10.02 % 1.738 B 7.45 % 1.617 B -9.45 % 1.786 B 0.40 % 1.779 B -9.30 % 1.962 B
Total liabilities 5.158 B 10.08 % 4.686 B 28.93 % 3.634 B 24.59 % 2.917 B -9.53 % 3.224 B -38.78 % 5.266 B
Other non current assets 88.694 M -64.52 % 249.968 M -12.68 % 286.270 M 67.44 % 170.964 M -8.80 % 187.467 M -60.96 % 480.137 M
Long term investments 610.000 M 88.94 % 322.857 M -20.58 % 406.541 M 8.59 % 374.367 M -2.61 % 384.383 M 291.47 % 98.189 M
Intangible assets 34.000 M -11.46 % 38.400 M -25.47 % 51.520 M -10.11 % 57.317 M 7.95 % 53.098 M 4.11 % 51.000 M
GoodWill 5.000 M -9.73 % 5.539 M 0.00 % 5.539 M 0.00 % 5.539 M -85.59 % 38.437 M -1.54 % 39.039 M
Goodwill and intangible assets 39.000 M -11.24 % 43.939 M -22.99 % 57.059 M -9.22 % 62.856 M -31.33 % 91.535 M 1.71 % 90.000 M
Property plant equipment net 3.624 B 342.72 % 818.639 M -7.92 % 889.085 M 6.82 % 832.302 M 4.77 % 794.435 M -2.11 % 811.592 M
Total non current assets 4.362 B 200.17 % 1.453 B -16.87 % 1.748 B 12.85 % 1.549 B -6.48 % 1.656 B -0.30 % 1.661 B
Other current assets 197.357 M 4.53 % 188.808 M -56.89 % 437.943 M 90.49 % 229.901 M -16.32 % 274.749 M 0.84 % 272.461 M
Short term investments 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000 -100.00 % 250.800 M
cash and cash equivalents 1.736 B 43.40 % 1.211 B 14.74 % 1.055 B -48.80 % 2.061 B -15.83 % 2.448 B 24.60 % 1.965 B
Cash and short term investments 1.736 B 43.40 % 1.211 B 14.74 % 1.055 B -48.80 % 2.061 B -15.83 % 2.448 B 10.50 % 2.216 B
Total current assets 5.480 B -32.52 % 8.121 B 17.89 % 6.888 B 1.14 % 6.810 B 1.18 % 6.731 B -13.29 % 7.762 B
Inventory 2.257 B -54.60 % 4.970 B 22.66 % 4.052 B 72.99 % 2.342 B -1.91 % 2.388 B -38.77 % 3.900 B
Net receivables 1.290 B -26.33 % 1.751 B 30.38 % 1.343 B -38.32 % 2.177 B 34.44 % 1.620 B 17.90 % 1.374 B
Tax assets 0.000 -100.00 % 17.751 M -83.72 % 109.069 M 0.56 % 108.460 M -45.33 % 198.395 M 9.39 % 181.357 M
Other assets 0.000 0.000 -100.00 % 3.000 K -40.00 % 5.000 K 66.67 % 3.000 K 0.000
Account payables 475.500 M 1.78 % 467.184 M -21.08 % 591.995 M -15.54 % 700.884 M 42.44 % 492.050 M 22.86 % 400.496 M
Tax payables 0.000 -100.00 % 33.612 M 57.99 % 21.275 M -68.68 % 67.927 M 13.00 % 60.113 M -37.80 % 96.648 M
Deferred revenue non current 0.000 0.000 100.00 % -10.944 M 0.000 0.000 -100.00 % 2.290 B
Minority interest 0.000 0.000 -100.00 % 1.716 M 0.000 0.000 0.000
Capital lease obligations 17.000 M 92.13 % 8.848 M -35.09 % 13.632 M -25.52 % 18.302 M -95.80 % 435.647 M -82.31 % 2.463 B
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.746 B -1.13 % 1.766 B 8.29 % 1.631 B 0.54 % 1.622 B 1.33 % 1.601 B 36.38 % 1.174 B
Deferred tax liabilities non current 0.000 -100.00 % 1.130 M -89.67 % 10.944 M 0.000 -100.00 % 4.454 M 1 245.62 % 331.000 K
Other liabilities 0.000 -100.00 % 5.000 K 0.000 0.000 0.000 0.000
Total assets 9.842 B 2.80 % 9.574 B 10.86 % 8.636 B 3.31 % 8.359 B -0.33 % 8.387 B -11.00 % 9.423 B
2024 2024 2023 2022 2021 2020
2024 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 153.929 M 112.94 % -1.190 B 10.43 % -1.328 B -147.48 % -536.615 M -151.54 % 1.041 B 49.08 % 698.346 M
Accounts receivables 450.048 M 217.20 % -384.000 M -146.10 % 833.000 M 246.91 % -567.000 M -130.49 % -246.000 M -272.27 % 142.798 M
Inventory -81.123 M 91.93 % -1.006 B 44.59 % -1.815 B -11 468.78 % -15.688 M -101.19 % 1.323 B 81.10 % 730.715 M
Accounts payables 20.571 M 113.94 % -147.555 M -32.58 % -111.295 M -154.11 % 205.694 M 124.92 % 91.451 M 189.62 % -102.047 M
Other working capital -235.567 M -167.75 % 347.697 M 254.69 % -224.765 M -92.11 % -117.000 M 8.25 % -127.527 M -74.41 % -73.120 M
Other non cash items -23.631 M -127.73 % 85.209 M 128.39 % -300.139 M -258.85 % 188.947 M 192.81 % -203.576 M -2 245.62 % -8.679 M
Net cash provided by operating activities 257.814 M 122.76 % -1.133 B 39.87 % -1.884 B -11 115.18 % -16.798 M -101.36 % 1.235 B -17.64 % 1.499 B
Investments in property plant and equipment -135.429 M -102.51 % -66.875 M 66.54 % -199.844 M -85.94 % -107.479 M -76.20 % -61.000 M 37.48 % -97.573 M
Acquisitions net 0.000 0.000 -100.00 % 45.000 M 0.000 0.000 -100.00 % 205.132 M
Purchases of investments 0.000 0.000 100.00 % -224.269 M -1 901.69 % -11.204 M 94.48 % -203.144 M -499.78 % -33.870 M
Sales maturities of investments 0.000 0.000 -100.00 % 47.707 M -4.64 % 50.030 M 257.23 % 14.005 M -79.15 % 67.156 M
Other investing activites 38.371 M -41.88 % 66.016 M 13.85 % 57.985 M 159.66 % -97.194 M -135.47 % 273.986 M 3 240.60 % -8.724 M
Net cash used for investing activites -97.058 M -11 198.95 % -859.000 K 99.69 % -273.421 M -64.86 % -165.847 M -795.46 % 23.847 M -81.95 % 132.121 M
Debt repayment 410.800 M -58.67 % 993.954 M -7.38 % 1.073 B 452.99 % -304.026 M -286.40 % 163.100 M 1 129.18 % 13.269 M
Common stock issued 0.000 -100.00 % 330.550 M 231.48 % 99.718 M -18.18 % 121.876 M -85.13 % 819.848 M 115.63 % 380.219 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -32.571 M -8.87 % -29.917 M 26.44 % -40.670 M -3.29 % -39.374 M -34.42 % -29.291 M -35.79 % -21.571 M
Other financing activites 13.341 M 166.65 % -20.016 M -211.47 % 17.957 M -65.08 % 51.426 M 102.83 % -1.816 B -71.19 % -1.061 B
Net cash used provided by financing activities 391.570 M -69.28 % 1.275 B 10.81 % 1.150 B 776.20 % -170.098 M 80.28 % -862.485 M -25.18 % -688.991 M
Effect of forex changes on cash 128.816 M 781.64 % 14.611 M -53.43 % 31.376 M 68.75 % 18.593 M 347.59 % 4.154 M 203.85 % -4.000 M
Net change in cash 681.142 M 338.02 % 155.503 M 115.94 % -975.773 M -192.02 % -334.151 M -183.51 % 400.124 M -57.35 % 938.198 M
Cash at beginning of period 1.055 B 0.00 % 1.055 B -48.05 % 2.031 B -14.13 % 2.365 B 20.36 % 1.965 B 91.38 % 1.027 B
Cash at end of period 1.736 B 43.42 % 1.211 B 14.74 % 1.055 B -48.05 % 2.031 B -14.13 % 2.365 B 20.36 % 1.965 B
Operating cash flow 440.572 M 138.89 % -1.133 B 39.87 % -1.884 B -11 115.18 % -16.798 M -101.36 % 1.235 B -17.64 % 1.499 B
Capital expenditure -135.429 M -85.59 % -72.973 M 67.45 % -224.213 M -108.61 % -107.479 M -27.98 % -83.978 M 13.93 % -97.573 M
Free CashFlow 305.143 M 125.31 % -1.206 B 42.80 % -2.108 B -1 596.32 % -124.277 M -110.80 % 1.151 B -17.90 % 1.402 B
2024 2024 2023 2022 2021 2020
2025-07-31 2025-04-30 2025-01-31 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 1.472 B 5.13 % 1.400 B 25.08 % 1.119 B 15.15 % 972.000 M -44.14 % 1.740 B 80.76 % 962.733 M 14.74 % 839.045 M 37.10 % 612.001 M -55.85 % 1.386 B 66.45 % 832.705 M 35.24 % 615.711 M
Net income -2.477 M -101.92 % 128.776 M 115.19 % 59.843 M 414.96 % -19.000 M 61.47 % -49.314 M -484.15 % -8.442 M 94.83 % -163.241 M 26.58 % -222.353 M -883.30 % -22.613 M 81.81 % -124.305 M 27.59 % -171.666 M
Income before tax -1.300 M -100.76 % 171.706 M 112.00 % 80.995 M 639.97 % -15.000 M -134.38 % 43.635 M 2 272.76 % 1.839 M 101.14 % -160.793 M 22.06 % -206.299 M -2 609.11 % -7.615 M 93.68 % -120.540 M 28.81 % -169.317 M
Income before tax ratio 0.00 -100.72 % 0.12 69.49 % 0.07 568.92 % -0.02 -161.54 % 0.03 1 212.68 % 0.00 101.00 % -0.19 43.15 % -0.34 -6 035.47 % -0.01 96.20 % -0.14 47.36 % -0.27
EBITDA 52.354 M -81.15 % 277.682 M 58.57 % 175.119 M 212.05 % 56.118 M -60.06 % 140.500 M 964.31 % 13.201 M 108.65 % -152.554 M 20.20 % -191.172 M -1 412.20 % -12.642 M 71.84 % -44.892 M 59.02 % -109.544 M
Net income ratio 0.00 -101.83 % 0.09 72.04 % 0.05 373.52 % -0.02 31.02 % -0.03 -223.17 % -0.01 95.49 % -0.19 46.45 % -0.36 -2 126.93 % -0.02 89.07 % -0.15 46.46 % -0.28
Ratio EBITDA 0.04 -82.07 % 0.20 26.78 % 0.16 171.00 % 0.06 -28.49 % 0.08 488.81 % 0.01 107.54 % -0.18 41.79 % -0.31 -3 324.75 % -0.01 83.08 % -0.05 69.70 % -0.18
Gross profit ratio 0.23 -18.49 % 0.29 -25.48 % 0.38 22.27 % 0.31 40.09 % 0.22 -33.66 % 0.34 4.88 % 0.32 79.65 % 0.18 -30.35 % 0.26 -12.84 % 0.30 4.22 % 0.28
Weighted average shs out dil 6.523 M -0.51 % 6.557 M 0.98 % 6.493 M 0.00 % 6.493 M 2.09 % 6.361 M 0.91 % 6.304 M 0.46 % 6.275 M 4.02 % 6.032 M 0.34 % 6.012 M -0.01 % 6.012 M 0.13 % 6.004 M
Weighted average shs out 6.523 M 0.19 % 6.511 M 0.27 % 6.493 M 0.00 % 6.493 M 2.09 % 6.361 M 0.91 % 6.304 M 0.46 % 6.275 M 4.02 % 6.032 M 0.34 % 6.012 M -0.01 % 6.012 M 0.13 % 6.004 M
EPS diluted -0.38 -101.93 % 19.64 113.02 % 9.22 414.68 % -2.93 61.95 % -7.70 -474.63 % -1.34 94.85 % -26.01 29.44 % -36.86 -880.32 % -3.76 81.81 % -20.67 27.70 % -28.59
Earnings per share -0.38 -101.92 % 19.78 114.53 % 9.22 414.68 % -2.93 61.95 % -7.70 -474.63 % -1.34 94.85 % -26.01 29.44 % -36.86 -880.32 % -3.76 81.81 % -20.67 27.70 % -28.59
Gross profit 343.002 M -14.31 % 400.281 M -6.79 % 429.429 M 40.80 % 305.000 M -21.75 % 389.774 M 19.91 % 325.060 M 20.34 % 270.126 M 146.30 % 109.675 M -69.25 % 356.640 M 45.07 % 245.836 M 40.95 % 174.413 M
Income tax expense 1.176 M -97.26 % 42.931 M 102.97 % 21.151 M 428.78 % 4.000 M -95.83 % 95.888 M 957.67 % 9.066 M 182.17 % 3.213 M -78.97 % 15.281 M 10.43 % 13.838 M 331.09 % 3.210 M 36.65 % 2.349 M
Cost of revenue 1.129 B 12.91 % 999.668 M 44.91 % 689.834 M 3.42 % 667.000 M -50.61 % 1.350 B 111.77 % 637.673 M 12.09 % 568.919 M 13.26 % 502.326 M -51.20 % 1.029 B 75.40 % 586.869 M 32.99 % 441.298 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 100.00 % -1.104 M 0.000 0.000 0.000 -100.00 % 9.959 M 136.84 % -27.030 M 0.000 0.000
Operating expenses 329.283 M -4.51 % 344.825 M 5.73 % 326.142 M 2.56 % 318.000 M -9.35 % 350.795 M 12.97 % 310.519 M -5.04 % 326.995 M 1.68 % 321.579 M 1.53 % 316.746 M -8.13 % 344.772 M 1.77 % 338.788 M
Cost and expenses 1.458 B 8.44 % 1.344 B 32.34 % 1.016 B 3.14 % 985.000 M -42.10 % 1.701 B 79.42 % 948.192 M 5.84 % 895.914 M 8.74 % 823.905 M -38.79 % 1.346 B 44.49 % 931.641 M 19.43 % 780.086 M
Research and development expenses 40.000 M 11.11 % 36.000 M -2.70 % 37.000 M -22.92 % 48.000 M 77.78 % 27.000 M -10.00 % 30.000 M -33.33 % 45.000 M 28.57 % 35.000 M -82.41 % 199.000 M 184.29 % 70.000 M 34.62 % 52.000 M
Selling general and administrative expenses 289.283 M -6.33 % 308.825 M 6.81 % 289.142 M 6.65 % 271.104 M -16.27 % 323.795 M 15.43 % 280.519 M -0.52 % 281.995 M -12.15 % 321.000 M 1.58 % 316.000 M 15.00 % 274.772 M -4.19 % 286.788 M
Interest income 0.000 -100.00 % 387.000 K 112.64 % 182.000 K 911.11 % 18.000 K 104.08 % -441.000 K -137.09 % 1.189 M 1 598.57 % 70.000 K -89.36 % 658.000 K 42.42 % 462.000 K -74.25 % 1.794 M -7.72 % 1.944 M
Interest expense 14.989 M -2.38 % 15.354 M 7.01 % 14.348 M 28.75 % 11.144 M -19.71 % 13.880 M 22.16 % 11.362 M 37.91 % 8.239 M 8.82 % 7.571 M -38.22 % 12.254 M 141.17 % 5.081 M -33.21 % 7.607 M
Depreciation and amortization 38.666 M -57.33 % 90.623 M 13.60 % 79.774 M 32.18 % 60.351 M -27.27 % 82.985 M 46.23 % 56.750 M 0.000 -100.00 % 20.732 M 139.46 % -52.536 M -174.45 % 70.568 M 28.70 % 54.831 M
Operating income 13.719 M -75.26 % 55.456 M -46.31 % 103.287 M 894.52 % -13.000 M -133.35 % 38.979 M 168.06 % 14.541 M 125.57 % -56.869 M 73.16 % -211.904 M -631.17 % 39.894 M 140.32 % -98.936 M 39.81 % -164.375 M
Operating income ratio 0.01 -76.47 % 0.04 -57.07 % 0.09 789.98 % -0.01 -159.71 % 0.02 48.30 % 0.02 122.28 % -0.07 80.42 % -0.35 -1 302.96 % 0.03 124.23 % -0.12 55.50 % -0.27
Total other income expenses net -15.019 M -112.92 % 116.250 M 621.49 % -22.292 M -1 014.60 % -2.000 M -133.33 % 6.000 M 147.24 % -12.702 M 87.78 % -103.924 M -1 954.13 % 5.605 M 111.80 % -47.509 M -119.91 % -21.604 M -337.15 % -4.942 M
2025-07-31 2025-04-30 2025-01-31 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-07-31 2025-04-30 2025-01-31 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 2.450 B 7.71 % 2.275 B -7.23 % 2.452 B 11.72 % 2.195 B 9.29 % 2.008 B -12.10 % 2.285 B 12.67 % 2.028 B 69.03 % 1.200 B 2.13 % 1.175 B 22.86 % 956.165 M 120.77 % 433.104 M
Total investments 444.042 M 43.35 % 309.771 M -34.71 % 474.455 M -36.82 % 751.000 M 45.26 % 517.000 M -4.96 % 544.000 M 85.37 % 293.475 M -19.14 % 362.963 M 1.80 % 356.541 M -39.14 % 585.844 M 3.95 % 563.566 M
Total debt 3.752 B -2.25 % 3.838 B 3.84 % 3.696 B 15.98 % 3.187 B -0.99 % 3.219 B -8.37 % 3.513 B 11.23 % 3.158 B 37.46 % 2.298 B 3.04 % 2.230 B 20.74 % 1.847 B 10.14 % 1.677 B
Accumulated other comprehensive income loss 180.673 M 109.52 % 86.230 M -66.49 % 257.346 M 43.77 % 179.000 M 145.21 % 73.000 M -2.67 % 75.000 M -35.90 % 117.000 M 50.00 % 78.000 M 81.40 % 43.000 M -25.68 % 57.859 M -31.19 % 84.080 M
Retained earnings 419.716 M -0.59 % 422.194 M 43.89 % 293.417 M -10.27 % 327.000 M -5.84 % 347.267 M -12.43 % 396.581 M -2.08 % 405.023 M -28.73 % 568.264 M -28.12 % 790.618 M -2.78 % 813.230 M -13.26 % 937.537 M
Common stock 2.711 B 0.00 % 2.711 B 0.39 % 2.700 B 0.01 % 2.700 B -0.01 % 2.700 B 2.45 % 2.636 B 0.00 % 2.636 B 2.02 % 2.584 B 1.92 % 2.535 B 0.00 % 2.535 B 0.00 % 2.535 B
Total equity 5.049 B 1.86 % 4.957 B -0.43 % 4.978 B 0.53 % 4.952 B 1.30 % 4.889 B 1.62 % 4.811 B -1.04 % 4.861 B -0.42 % 4.882 B -2.41 % 5.002 B -0.70 % 5.038 B -2.89 % 5.188 B
Other non current liabilities 458.464 M -0.14 % 459.121 M -3.41 % 475.354 M 2.89 % 462.000 M 1.33 % 455.933 M 1.09 % 450.999 M -0.69 % 454.140 M -1.49 % 461.018 M 4.45 % 441.375 M 1.83 % 433.463 M 0.59 % 430.908 M
Long term debt 2.965 B -2.38 % 3.037 B 4.03 % 2.919 B 19.55 % 2.442 B -1.91 % 2.490 B -3.77 % 2.587 B 16.34 % 2.224 B 43.42 % 1.550 B -1.58 % 1.575 B 6.74 % 1.476 B 13.49 % 1.300 B
Total non current liabilities 3.444 B -2.05 % 3.516 B 2.00 % 3.447 B 18.71 % 2.904 B -1.48 % 2.948 B -2.98 % 3.038 B 13.45 % 2.678 B 33.13 % 2.011 B -0.26 % 2.017 B 5.62 % 1.909 B 10.28 % 1.731 B
Other current liabilities 557.108 M 20.82 % 461.104 M 36.40 % 338.042 M -30.60 % 487.107 M 409.24 % 95.654 M 101.04 % 47.580 M -4.50 % 49.824 M -84.96 % 331.271 M 17.38 % 282.212 M 1.30 % 278.601 M 31.53 % 211.808 M
Deferred revenue 30.318 M -27.43 % 41.777 M -77.12 % 182.625 M 380.96 % 37.971 M -90.81 % 413.053 M 25.82 % 328.301 M 21.96 % 269.191 M -11.56 % 304.369 M 1.89 % 298.736 M 1 094.18 % 25.016 M -17.50 % 30.324 M
Short term debt 787.282 M -2.49 % 807.361 M 3.91 % 776.963 M 4.29 % 745.000 M 2.27 % 728.441 M -21.32 % 925.843 M -0.93 % 934.506 M 25.09 % 747.074 M 14.15 % 654.452 M 76.44 % 370.917 M -1.43 % 376.311 M
Total current liabilities 2.097 B 2.39 % 2.048 B 6.35 % 1.926 B 14.48 % 1.682 B -3.22 % 1.738 B -5.49 % 1.839 B 6.82 % 1.721 B 3.14 % 1.669 B 3.19 % 1.617 B 27.42 % 1.269 B 1.82 % 1.247 B
Total liabilities 5.541 B -0.42 % 5.564 B 3.56 % 5.373 B 17.16 % 4.586 B -2.12 % 4.686 B -3.92 % 4.877 B 10.86 % 4.399 B 19.53 % 3.681 B 1.28 % 3.634 B 14.33 % 3.179 B 6.74 % 2.978 B
Other non current assets 373.393 M -3.23 % 385.837 M -4.27 % 403.050 M 447.36 % 73.635 M 31.91 % 55.822 M -1.65 % 56.757 M -80.09 % 285.070 M -0.05 % 285.219 M 0.57 % 283.615 M 22.17 % 232.147 M -4.59 % 243.317 M
Long term investments 444.042 M 48.13 % 299.771 M -36.82 % 474.455 M -36.82 % 751.000 M 45.26 % 517.000 M -4.96 % 544.000 M 55.76 % 349.264 M -15.91 % 415.352 M 1.50 % 409.196 M -30.15 % 585.844 M 3.95 % 563.564 M
Intangible assets 24.016 M -8.57 % 26.268 M -13.91 % 30.513 M -15.24 % 36.000 M -6.25 % 38.400 M -6.27 % 40.967 M -8.92 % 44.979 M -6.97 % 48.348 M -6.16 % 51.520 M -8.00 % 56.000 M -1.75 % 57.000 M
GoodWill 5.333 M -1.28 % 5.402 M -1.24 % 5.470 M 9.40 % 5.000 M -9.73 % 5.539 M 3.86 % 5.333 M -1.28 % 5.402 M -1.24 % 5.470 M -1.25 % 5.539 M 3.86 % 5.333 M -1.28 % 5.402 M
Goodwill and intangible assets 29.349 M -7.33 % 31.670 M -11.99 % 35.983 M -12.24 % 41.000 M -6.69 % 43.939 M -5.10 % 46.300 M -8.10 % 50.381 M -6.39 % 53.818 M -5.68 % 57.059 M -6.46 % 61.000 M -1.61 % 62.000 M
Property plant equipment net 3.689 B 0.51 % 3.671 B -0.85 % 3.702 B 345.33 % 831.365 M 1.55 % 818.639 M -2.77 % 841.961 M -3.99 % 876.997 M -1.02 % 886.063 M -0.34 % 889.085 M -3.45 % 920.837 M 6.81 % 862.149 M
Total non current assets 4.585 B 3.34 % 4.436 B -4.89 % 4.664 B 174.84 % 1.697 B 16.78 % 1.453 B -8.13 % 1.582 B -4.39 % 1.654 B -4.65 % 1.735 B -0.75 % 1.748 B -8.47 % 1.910 B 3.63 % 1.843 B
Other current assets 234.668 M 30.13 % 180.337 M -11.31 % 203.332 M -19.85 % 253.692 M 34.37 % 188.808 M -26.81 % 257.956 M -30.18 % 369.447 M -6.71 % 396.040 M -9.57 % 437.943 M -0.65 % 440.820 M 7.15 % 411.390 M
Short term investments 0.000 -100.00 % 10.000 M 0.000 0.000 0.000 0.000 0.000 100.00 % -52.389 M 0.51 % -52.655 M 0.000 -100.00 % 2.000 K
cash and cash equivalents 1.302 B -16.74 % 1.563 B 25.66 % 1.244 B 25.41 % 992.000 M -18.06 % 1.211 B -1.42 % 1.228 B 8.65 % 1.130 B 2.95 % 1.098 B 4.05 % 1.055 B 18.46 % 890.619 M -28.38 % 1.244 B
Cash and short term investments 1.302 B -17.27 % 1.573 B 26.46 % 1.244 B 25.41 % 992.000 M -18.06 % 1.211 B -1.42 % 1.228 B 8.65 % 1.130 B 2.95 % 1.098 B 4.05 % 1.055 B 18.46 % 890.619 M -28.38 % 1.244 B
Total current assets 6.005 B -1.31 % 6.085 B 6.99 % 5.687 B -27.47 % 7.841 B -3.45 % 8.121 B 0.18 % 8.106 B 6.57 % 7.606 B 11.41 % 6.827 B -0.88 % 6.888 B 9.22 % 6.307 B -0.25 % 6.323 B
Inventory 2.611 B -0.59 % 2.626 B 2.86 % 2.553 B -49.15 % 5.021 B 1.02 % 4.970 B -7.03 % 5.347 B 5.50 % 5.068 B 14.15 % 4.440 B 9.56 % 4.052 B 1.88 % 3.977 B 8.42 % 3.668 B
Net receivables 1.858 B 8.99 % 1.705 B 1.09 % 1.686 B 7.11 % 1.574 B -10.10 % 1.751 B 37.50 % 1.274 B 22.58 % 1.039 B 16.23 % 893.954 M -33.44 % 1.343 B 34.59 % 997.910 M -0.15 % 999.440 M
Tax assets 48.273 M 0.00 % 48.273 M 0.00 % 48.273 M 0.000 -100.00 % 17.751 M -80.84 % 92.665 M 0.14 % 92.539 M -2.04 % 94.462 M -13.39 % 109.069 M -0.71 % 109.852 M -1.72 % 111.769 M
Other assets 0.000 0.000 0.000 0.000 -100.00 % 3.000 K -25.00 % 4.000 K 0.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 722.155 M -2.11 % 737.732 M 17.48 % 627.984 M 57.89 % 397.727 M -14.87 % 467.184 M -9.06 % 513.751 M 12.81 % 455.421 M -17.83 % 554.234 M -6.38 % 591.995 M 0.84 % 587.065 M -4.73 % 616.187 M
Tax payables 0.000 0.000 0.000 -100.00 % 14.195 M -57.77 % 33.612 M 43.69 % 23.392 M 87.50 % 12.476 M 135.71 % 5.293 M -75.12 % 21.275 M 171.82 % 7.827 M -35.22 % 12.082 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -10.944 M 0.000 0.000
Minority interest 0.000 0.000 0.000 -100.00 % 130.000 K 0.000 -100.00 % 2.939 M 70.48 % 1.724 M -30.74 % 2.489 M 45.05 % 1.716 M 209.19 % 555.000 K 0.000
Capital lease obligations 8.724 M -43.66 % 15.484 M 49.57 % 10.352 M -30.99 % 15.000 M 89.90 % 7.899 M -21.66 % 10.083 M -10.83 % 11.307 M -8.98 % 12.423 M -8.87 % 13.632 M -8.68 % 14.928 M -6.83 % 16.022 M
Preferred stock 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 1.737 B 0.00 % 1.737 B 0.60 % 1.727 B -1.09 % 1.746 B -1.13 % 1.766 B 3.79 % 1.702 B 0.00 % 1.702 B 3.16 % 1.649 B 1.14 % 1.631 B -3.43 % 1.689 B 3.55 % 1.631 B
Deferred tax liabilities non current 20.946 M 3.76 % 20.186 M -61.53 % 52.476 M 0.000 -100.00 % 1.130 M 0.000 0.000 0.000 -100.00 % 10.944 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
Total assets 10.590 B 0.65 % 10.521 B 1.64 % 10.351 B 8.52 % 9.538 B -0.38 % 9.574 B -1.17 % 9.688 B 4.61 % 9.261 B 8.16 % 8.562 B -0.86 % 8.636 B 5.11 % 8.216 B 0.62 % 8.166 B
2025-07-31 2025-04-30 2025-01-31 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
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
Stock based compensation 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
Accounts receivables 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
Accounts payables 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
Other non cash items 19.000 M -61.22 % 49.000 M 444.44 % 9.000 M -94.48 % 163.000 M -26.58 % 222.000 M 909.09 % 22.000 M -82.40 % 125.000 M -26.90 % 171.000 M
Net cash provided by operating activities 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
Acquisitions net 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
Sales maturities of investments 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
Net cash used for investing activites 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
Common stock issued 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
Dividends paid 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
Net cash used provided by financing activities 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
Net change in cash 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
Cash at end of period 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
Capital expenditure 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
2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2024
2024
2023
2022
2021
2020