6943.T

NKK Switches Co., Ltd. 6943.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 7.564 B -19.88 % 9.441 B -8.59 % 10.329 B 15.55 % 8.939 B 30.87 % 6.830 B -6.00 % 7.266 B
Net income -404.091 M -203.81 % 389.264 M -52.89 % 826.275 M 42.19 % 581.115 M 834.13 % 62.209 M 182.95 % -75.000 M
Income before tax -304.277 M -153.73 % 566.334 M -48.23 % 1.094 B 63.15 % 670.503 M 884.66 % 68.095 M 54.76 % 44.000 M
Income before tax ratio -0.04 -167.06 % 0.06 -43.36 % 0.11 41.19 % 0.08 652.39 % 0.01 64.63 % 0.01
EBITDA 234.960 M -76.24 % 989.056 M -31.06 % 1.435 B 51.05 % 949.832 M 125.79 % 420.663 M -11.63 % 476.000 M
Net income ratio -0.05 -229.57 % 0.04 -48.46 % 0.08 23.06 % 0.07 613.78 % 0.01 188.24 % -0.01
Ratio EBITDA 0.03 -70.35 % 0.10 -24.58 % 0.14 30.72 % 0.11 72.53 % 0.06 -5.99 % 0.07
Gross profit ratio 0.40 -2.14 % 0.41 0.59 % 0.40 -4.83 % 0.42 5.95 % 0.40 0.07 % 0.40
Weighted average shs out dil 822.762 K -0.01 % 822.848 K -0.01 % 822.924 K 0.00 % 822.942 K 0.00 % 822.950 K 0.00 % 822.968 K
Weighted average shs out 822.762 K -0.01 % 822.848 K -0.01 % 822.924 K 0.00 % 822.942 K 0.00 % 822.950 K 0.00 % 822.968 K
EPS diluted -491.14 -203.89 % 472.75 -52.92 % 1 004.07 42.19 % 706.14 834.17 % 75.59 182.95 % -91.13
Earnings per share -491.14 -203.89 % 472.75 -52.92 % 1 004.07 42.19 % 706.14 834.17 % 75.59 182.95 % -91.13
Gross profit 3.002 B -21.59 % 3.829 B -8.05 % 4.164 B 9.97 % 3.786 B 38.66 % 2.731 B -5.93 % 2.903 B
Income tax expense 100.106 M -43.41 % 176.908 M -33.61 % 266.469 M 197.91 % 89.446 M 1 453.96 % 5.756 M -95.16 % 119.000 M
Cost of revenue 4.562 B -18.71 % 5.612 B -8.96 % 6.165 B 19.64 % 5.152 B 25.68 % 4.100 B -6.04 % 4.363 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 0.000 -100.00 % 172.206 M 50.23 % 114.625 M -6.69 % 122.840 M -32.62 % 182.318 M 188.94 % -205.000 M
Operating expenses 3.455 B -0.13 % 3.459 B 5.62 % 3.275 B 9.66 % 2.986 B 9.81 % 2.719 B -5.67 % 2.883 B
Cost and expenses 8.017 B -11.63 % 9.072 B -3.89 % 9.440 B 15.98 % 8.139 B 19.35 % 6.819 B -5.89 % 7.246 B
Research and development expenses 0.000 -100.00 % 355.000 M 0.57 % 353.000 M -7.11 % 380.000 M 0.53 % 378.000 M -20.42 % 475.000 M
Selling general and administrative expenses 3.455 B 17.83 % 2.932 B 4.44 % 2.807 B 13.04 % 2.484 B 15.02 % 2.159 B -17.37 % 2.613 B
Interest income 7.639 M 0.21 % 7.623 M 70.46 % 4.472 M 149.97 % 1.789 M -11.65 % 2.025 M -33.06 % 3.025 M
Interest expense 6.823 M 2.23 % 6.674 M 53.74 % 4.341 M 4.78 % 4.143 M 82.67 % 2.268 M -48.49 % 4.403 M
Depreciation and amortization 532.416 M 27.97 % 416.049 M 23.66 % 336.457 M 22.27 % 275.185 M -21.44 % 350.303 M -10.18 % 390.000 M
Operating income -452.477 M -222.32 % 369.916 M -58.39 % 889.089 M 11.12 % 800.104 M 7 036.14 % 11.212 M -86.96 % 86.000 M
Operating income ratio -0.06 -252.67 % 0.04 -54.48 % 0.09 -3.83 % 0.09 5 352.81 % 0.00 -86.13 % 0.01
Total other income expenses net 148.200 M -24.55 % 196.418 M -4.10 % 204.806 M 258.03 % -129.601 M -327.84 % 56.883 M 236.08 % -41.800 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -4.435 B 2.22 % -4.535 B 13.86 % -5.265 B -0.10 % -5.260 B -0.64 % -5.227 B -6.88 % -4.890 B
Total investments 1.634 B -3.11 % 1.687 B 2.03 % 1.653 B 36.72 % 1.209 B -7.45 % 1.306 B 28.92 % 1.013 B
Total debt 254.347 M -16.74 % 305.485 M 147.67 % 123.344 M -20.95 % 156.040 M -6.73 % 167.296 M -13.94 % 194.401 M
Accumulated other comprehensive income loss 1.777 B -4.45 % 1.860 B 55.26 % 1.198 B 49.75 % 800.000 M 60.64 % 498.000 M 264.86 % 136.491 M
Retained earnings 9.301 B -4.97 % 9.788 B 3.01 % 9.501 B 7.99 % 8.799 B 5.12 % 8.370 B -0.14 % 8.382 B
Common stock 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M
Total equity 12.702 B -4.29 % 13.272 B 7.70 % 12.323 B 9.80 % 11.223 B 6.96 % 10.493 B 3.46 % 10.142 B
Other non current liabilities 294.754 M 6.84 % 275.871 M -1.39 % 279.772 M 6.56 % 262.558 M -20.48 % 330.175 M -13.13 % 380.071 M
Long term debt 192.493 M -21.00 % 243.674 M 131.27 % 105.364 M -8.07 % 114.615 M -14.76 % 134.466 M -14.89 % 158.000 M
Total non current liabilities 757.585 M 1.38 % 747.255 M 34.98 % 553.596 M 14.53 % 483.356 M -19.02 % 596.877 M -0.02 % 596.997 M
Other current liabilities 703.611 M -17.10 % 848.729 M 12 384.40 % -6.909 M -115.15 % 45.598 M 1 213.68 % 3.471 M -99.35 % 530.071 M
Deferred revenue 0.000 0.000 -100.00 % 877.824 M 27.56 % 688.177 M 52.22 % 452.090 M 2 291.76 % 18.902 M
Short term debt 61.854 M 0.07 % 61.811 M 243.78 % 17.980 M -78.19 % 82.425 M 27.14 % 64.830 M 80.93 % 35.832 M
Total current liabilities 1.515 B -0.10 % 1.516 B -38.78 % 2.476 B 4.60 % 2.367 B 37.19 % 1.726 B 11.70 % 1.545 B
Total liabilities 2.272 B 0.39 % 2.263 B -25.30 % 3.030 B 6.29 % 2.851 B 22.74 % 2.323 B 8.43 % 2.142 B
Other non current assets 171.121 M 41.17 % 121.212 M 6.03 % 114.319 M -35.84 % 178.185 M 10.15 % 161.771 M 65.55 % 97.719 M
Long term investments 1.634 B -3.11 % 1.687 B 2.03 % 1.653 B 36.72 % 1.209 B -7.45 % 1.306 B 28.92 % 1.013 B
Intangible assets 509.332 M 100.75 % 253.712 M 355.84 % 55.658 M -2.72 % 57.217 M -37.60 % 91.697 M -18.85 % 113.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 509.332 M 100.75 % 253.712 M 355.84 % 55.658 M -2.72 % 57.217 M -37.60 % 91.697 M -18.85 % 113.000 M
Property plant equipment net 3.170 B -5.65 % 3.360 B 46.94 % 2.287 B 11.71 % 2.047 B -4.87 % 2.152 B -7.26 % 2.321 B
Total non current assets 5.561 B 1.05 % 5.503 B 31.44 % 4.187 B 18.48 % 3.534 B -5.59 % 3.743 B 4.86 % 3.570 B
Other current assets 457.851 M -4.77 % 480.760 M -13.80 % 557.719 M 51.02 % 369.311 M 44.32 % 255.903 M 13.95 % 224.574 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 4.689 B -3.13 % 4.841 B -10.17 % 5.388 B -0.51 % 5.416 B 0.41 % 5.394 B 6.09 % 5.084 B
Cash and short term investments 4.689 B -3.13 % 4.841 B -10.17 % 5.388 B -0.51 % 5.416 B 0.41 % 5.394 B 6.09 % 5.084 B
Total current assets 9.414 B -6.16 % 10.032 B -10.16 % 11.167 B 5.94 % 10.540 B 16.18 % 9.073 B 4.11 % 8.715 B
Inventory 3.001 B -8.66 % 3.286 B -8.64 % 3.596 B 17.24 % 3.067 B 35.30 % 2.267 B 9.47 % 2.071 B
Net receivables 1.266 B -11.18 % 1.425 B -12.24 % 1.624 B -3.76 % 1.688 B 46.00 % 1.156 B -13.39 % 1.335 B
Tax assets 76.178 M -6.71 % 81.661 M 5.88 % 77.128 M 83.01 % 42.145 M 34.71 % 31.285 M 25.40 % 24.949 M
Other assets 0.000 0.000 -100.00 % 4.000 K 100.00 % 2.000 K 0.00 % 2.000 K 0.000
Account payables 749.141 M 32.85 % 563.888 M -61.49 % 1.464 B -2.69 % 1.505 B 27.25 % 1.183 B 25.64 % 941.275 M
Tax payables 0.000 -100.00 % 41.746 M -66.11 % 123.186 M 165.67 % 46.368 M 104.39 % 22.686 M 20.02 % 18.902 M
Deferred revenue non current 0.000 -100.00 % 275.366 M -1.39 % 279.237 M 6.56 % 262.050 M 0.000 -100.00 % 569.000 K
Minority interest 1.613 M -15.37 % 1.906 M 9.29 % 1.744 M 193.60 % 594.000 K -8.90 % 652.000 K 24.90 % 522.000 K
Capital lease obligations 254.347 M -16.74 % 305.485 M 147.67 % 123.344 M -20.74 % 155.615 M -6.52 % 166.466 M -14.37 % 194.401 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 670.396 M -0.01 % 670.488 M -0.10 % 671.191 M -0.02 % 671.352 M -0.02 % 671.467 M -0.01 % 671.535 M
Deferred tax liabilities non current 270.338 M 18.72 % 227.710 M 35.17 % 168.460 M 58.65 % 106.183 M -19.70 % 132.236 M 128.83 % 57.788 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 14.975 B -3.61 % 15.535 B 1.19 % 15.353 B 9.09 % 14.074 B 9.82 % 12.816 B 4.33 % 12.284 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 531.731 M 767.21 % -79.695 M 85.28 % -541.556 M 41.19 % -920.801 M -507.24 % 226.108 M 154.05 % 89.000 M
Accounts receivables 130.827 M -58.47 % 315.000 M 119.13 % 143.748 M 131.11 % -462.000 M -316.90 % 213.000 M 263.85 % -130.000 M
Inventory 257.517 M -53.21 % 550.350 M 218.62 % -463.957 M 32.68 % -689.167 M -506.29 % -113.670 M -127.86 % 408.000 M
Accounts payables 196.553 M 119.36 % -1.015 B -967.76 % -95.102 M -146.56 % 204.270 M -7.58 % 221.020 M 329.05 % -96.496 M
Other working capital -53.166 M -175.50 % 70.416 M 155.78 % -126.245 M -155.61 % 227.000 M 338.95 % -95.000 M 0.000
Other non cash items -8.595 M 97.14 % -300.339 M -4 325.21 % -6.787 M -102.66 % 254.796 M 570.45 % -54.160 M -238.50 % -16.000 M
Net cash provided by operating activities 651.461 M 53.18 % 425.279 M -30.75 % 614.114 M 222.91 % 190.180 M -67.45 % 584.251 M 50.58 % 388.000 M
Investments in property plant and equipment -710.376 M 47.80 % -1.361 B -167.27 % -509.148 M -130.04 % -221.334 M -76.81 % -125.184 M 58.69 % -303.000 M
Acquisitions net 725.000 K 0.000 0.000 -100.00 % 39.698 M 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 144.070 M -48.66 % 280.640 M 0.000 0.000 0.000 -100.00 % 60.779 M
Other investing activites -76.723 M -433.61 % 22.998 M 123.73 % -96.934 M -816.81 % -10.573 M 83.30 % -63.318 M -359.53 % -13.779 M
Net cash used for investing activites -642.304 M 39.24 % -1.057 B -74.42 % -606.082 M -215.32 % -192.209 M -1.97 % -188.502 M 26.37 % -256.000 M
Debt repayment -63.492 M -59.49 % -39.809 M 8.18 % -43.357 M -12.53 % -38.529 M -5.99 % -36.351 M -111.09 % -17.221 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -93.000 K 86.75 % -702.000 K -336.02 % -161.000 K -40.00 % -115.000 K -71.64 % -67.000 K 0.000
Dividends paid -82.193 M 20.45 % -103.317 M 16.13 % -123.180 M -25.05 % -98.501 M -33.36 % -73.862 M -0.08 % -73.800 M
Other financing activites 0.000 0.000 100.00 % -1.000 K 0.00 % -1.000 K 50.00 % -2.000 K -109.52 % 21.000 K
Net cash used provided by financing activities -145.778 M -1.36 % -143.828 M 13.72 % -166.699 M -21.55 % -137.146 M -24.36 % -110.282 M -21.19 % -91.000 M
Effect of forex changes on cash -15.130 M -106.64 % 227.822 M 73.70 % 131.155 M -18.72 % 161.361 M 573.66 % 23.953 M 164.74 % -37.000 M
Net change in cash -151.751 M 72.30 % -547.871 M -1 891.39 % -27.512 M -224.01 % 22.186 M -92.83 % 309.420 M 106.09 % -5.077 B
Cash at beginning of period 4.841 B -10.17 % 5.388 B -0.51 % 5.416 B 0.41 % 5.394 B 6.09 % 5.084 B 0.07 % 5.081 B
Cash at end of period 4.689 B -3.13 % 4.841 B -10.17 % 5.388 B -0.51 % 5.416 B 0.41 % 5.394 B 134 745.58 % 4.000 M
Operating cash flow 651.461 M 53.18 % 425.279 M -30.75 % 614.114 M 222.91 % 190.180 M -67.45 % 584.251 M 50.58 % 388.000 M
Capital expenditure -432.520 M 68.22 % -1.361 B -167.27 % -509.148 M -130.04 % -221.334 M -76.81 % -125.184 M 58.69 % -303.000 M
Free CashFlow 218.941 M 123.40 % -935.502 M -991.24 % 104.966 M 436.93 % -31.154 M -106.79 % 459.067 M 440.08 % 85.000 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 1.825 B -4.26 % 1.906 B 12.65 % 1.692 B -14.55 % 1.980 B -0.30 % 1.986 B -7.14 % 2.139 B -4.05 % 2.229 B -10.51 % 2.491 B -3.57 % 2.583 B 3.36 % 2.499 B -5.83 % 2.654 B 0.17 % 2.649 B
Net income -12.336 M 95.71 % -287.637 M -72.24 % -167.000 M -795.83 % 24.000 M -11.11 % 27.000 M -53.73 % 58.356 M 22.20 % 47.754 M -56.73 % 110.354 M -36.14 % 172.800 M 321.25 % -78.101 M -130.10 % 259.434 M -8.63 % 283.934 M
Income before tax 1.995 M 100.79 % -251.504 M -68.79 % -149.000 M -361.40 % 57.000 M 46.15 % 39.000 M -44.21 % 69.906 M 18.46 % 59.012 M -68.24 % 185.804 M -26.15 % 251.612 M 11 295.47 % 2.208 M -99.34 % 336.927 M -12.00 % 382.882 M
Income before tax ratio 0.00 100.83 % -0.13 -49.84 % -0.09 -405.90 % 0.03 46.60 % 0.02 -39.92 % 0.03 23.46 % 0.03 -64.51 % 0.07 -23.42 % 0.10 10 925.45 % 0.00 -99.30 % 0.13 -12.15 % 0.14
EBITDA 103.178 M 219.29 % -86.491 M -206.19 % 81.451 M -38.29 % 132.000 M 22.22 % 108.000 M -53.21 % 230.838 M 55.13 % 148.805 M -20.57 % 187.331 M -25.86 % 252.684 M 7 629.70 % 3.269 M -99.03 % 338.028 M -28.22 % 470.898 M
Net income ratio -0.01 95.52 % -0.15 -52.90 % -0.10 -914.27 % 0.01 -10.84 % 0.01 -50.17 % 0.03 27.36 % 0.02 -51.65 % 0.04 -33.78 % 0.07 314.07 % -0.03 -131.97 % 0.10 -8.78 % 0.11
Ratio EBITDA 0.06 224.60 % -0.05 -194.26 % 0.05 -27.79 % 0.07 22.59 % 0.05 -49.61 % 0.11 61.67 % 0.07 -11.24 % 0.08 -23.12 % 0.10 7 378.71 % 0.00 -98.97 % 0.13 -28.34 % 0.18
Gross profit ratio 0.39 16.95 % 0.34 -11.25 % 0.38 -13.08 % 0.44 1.05 % 0.43 8.06 % 0.40 -2.01 % 0.41 1.52 % 0.40 -2.95 % 0.41 13.47 % 0.36 -14.33 % 0.43 2.59 % 0.41
Weighted average shs out dil 822.751 K 0.00 % 822.753 K 0.00 % 822.766 K 0.00 % 822.771 K 0.00 % 822.771 K 0.00 % 822.791 K 0.00 % 822.825 K -0.01 % 822.877 K 0.00 % 822.899 K 0.00 % 822.915 K 0.00 % 822.919 K 0.00 % 822.928 K
Weighted average shs out 822.751 K 0.00 % 822.753 K 0.00 % 822.766 K 0.00 % 822.771 K 0.00 % 822.771 K 0.00 % 822.791 K 0.00 % 822.825 K -0.01 % 822.877 K 0.00 % 822.899 K 0.00 % 822.915 K 0.00 % 822.919 K 0.00 % 822.928 K
EPS diluted -14.99 95.72 % -350.04 -72.45 % -202.98 -795.85 % 29.17 -11.12 % 32.82 -53.73 % 70.93 22.21 % 58.04 -56.72 % 134.11 -36.14 % 209.99 321.25 % -94.91 -130.11 % 315.26 -8.63 % 345.03
Earnings per share -14.99 95.72 % -350.04 -72.45 % -202.98 -795.85 % 29.17 -11.12 % 32.82 -53.73 % 70.93 22.21 % 58.04 -56.72 % 134.11 -36.14 % 209.99 321.25 % -94.91 -130.11 % 315.26 -8.63 % 345.03
Gross profit 717.578 M 11.97 % 640.851 M -0.02 % 641.000 M -25.72 % 863.000 M 0.74 % 856.659 M 0.34 % 853.724 M -5.98 % 908.003 M -9.15 % 999.405 M -6.41 % 1.068 B 17.27 % 910.586 M -19.33 % 1.129 B 2.76 % 1.098 B
Income tax expense 14.349 M -60.52 % 36.344 M 101.91 % 18.000 M -45.45 % 33.000 M 175.00 % 12.000 M 3.34 % 11.612 M 1.41 % 11.450 M -84.78 % 75.250 M -4.26 % 78.596 M -1.79 % 80.027 M 3.95 % 76.987 M -21.92 % 98.606 M
Cost of revenue 1.107 B -12.48 % 1.265 B 20.38 % 1.051 B -5.91 % 1.117 B -1.06 % 1.129 B -12.15 % 1.285 B -2.72 % 1.321 B -11.42 % 1.491 B -1.56 % 1.515 B -4.62 % 1.588 B 4.17 % 1.525 B -1.67 % 1.551 B
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 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 0.000
Other expenses 0.000 100.00 % -356.000 M 0.000 100.00 % -1.000 M -200.00 % 1.000 M 0.000 0.000 0.000 -100.00 % 9.691 M 149.38 % 3.886 M 0.000 0.000
Operating expenses 772.783 M -15.80 % 917.815 M 10.45 % 831.000 M -2.35 % 851.000 M -0.35 % 854.000 M -5.52 % 903.880 M 4.56 % 864.422 M 3.91 % 831.931 M -3.14 % 858.869 M -7.08 % 924.319 M 13.87 % 811.714 M 2.53 % 791.708 M
Cost and expenses 1.880 B -13.88 % 2.183 B 15.99 % 1.882 B -4.37 % 1.968 B -0.76 % 1.983 B -9.41 % 2.189 B 0.16 % 2.185 B -5.93 % 2.323 B -2.13 % 2.374 B -5.53 % 2.513 B 7.54 % 2.337 B -0.25 % 2.343 B
Research and development expenses 0.000 -100.00 % 356.000 M 0.000 0.000 0.000 -100.00 % 93.000 M 9.41 % 85.000 M -11.46 % 96.000 M 18.52 % 81.000 M -77.05 % 353.000 M 305.75 % 87.000 M 2.35 % 85.000 M
Selling general and administrative expenses 772.783 M -15.80 % 917.815 M 10.45 % 831.000 M -2.46 % 852.000 M -0.12 % 853.000 M 5.19 % 810.880 M 4.04 % 779.422 M 5.91 % 735.931 M -14.23 % 858.000 M 5.93 % 810.000 M 11.77 % 724.714 M 2.55 % 706.708 M
Interest income 0.000 -100.00 % 7.639 M 0.000 0.000 0.000 -100.00 % 7.623 M 0.000 0.000 0.000 -100.00 % 4.472 M 0.000 0.000
Interest expense 1.475 M -12.36 % 1.683 M 2.75 % 1.638 M -2.85 % 1.686 M -7.16 % 1.816 M -28.02 % 2.523 M 61.83 % 1.559 M 2.10 % 1.527 M 43.38 % 1.065 M 0.38 % 1.061 M -3.63 % 1.101 M 0.36 % 1.097 M
Depreciation and amortization 99.708 M -38.95 % 163.333 M 13.36 % 144.083 M 19.08 % 121.000 M 16.35 % 104.000 M -34.35 % 158.409 M 79.53 % 88.234 M 0.000 -100.00 % 43.667 M 202.38 % 14.441 M -80.64 % 74.583 M -14.19 % 86.918 M
Operating income -55.205 M 80.07 % -276.964 M -45.77 % -190.000 M -1 683.33 % 12.000 M 300.00 % 3.000 M 105.98 % -50.156 M -215.09 % 43.581 M -73.98 % 167.474 M -19.88 % 209.017 M 1 622.12 % -13.732 M -104.33 % 317.002 M 3.37 % 306.672 M
Operating income ratio -0.03 79.18 % -0.15 -29.40 % -0.11 -1 952.84 % 0.01 301.21 % 0.00 106.44 % -0.02 -219.94 % 0.02 -70.92 % 0.07 -16.91 % 0.08 1 572.69 % -0.01 -104.60 % 0.12 3.20 % 0.12
Total other income expenses net 57.200 M 124.67 % 25.460 M -37.90 % 41.000 M -8.89 % 45.000 M 25.00 % 36.000 M -70.02 % 120.062 M 678.06 % 15.431 M -15.82 % 18.330 M -56.97 % 42.594 M 167.21 % 15.940 M -20.00 % 19.924 M -73.86 % 76.210 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 -3.950 B 10.93 % -4.435 B 13.64 % -5.135 B 3.22 % -5.306 B -12.29 % -4.725 B -4.19 % -4.535 B -14.54 % -3.959 B 5.06 % -4.170 B 7.07 % -4.487 B 14.77 % -5.265 B 1.94 % -5.369 B 4.67 % -5.632 B
Total investments 1.847 B 13.03 % 1.634 B -12.38 % 1.865 B 11.01 % 1.680 B -12.04 % 1.910 B 13.25 % 1.687 B -12.41 % 1.925 B -4.74 % 2.021 B 3.58 % 1.951 B 37.11 % 1.423 B -16.48 % 1.704 B 5.12 % 1.621 B
Total debt 438.452 M 72.38 % 254.347 M -44.33 % 456.864 M 9.68 % 416.558 M -12.67 % 477.004 M 56.15 % 305.485 M -34.58 % 466.964 M -1.16 % 472.446 M 51.33 % 312.192 M 153.11 % 123.344 M -34.66 % 188.782 M 26.62 % 149.090 M
Accumulated other comprehensive income loss 1.572 B -11.56 % 1.777 B -11.32 % 2.004 B 28.21 % 1.563 B -27.92 % 2.168 B 16.58 % 1.860 B 21.41 % 1.532 B -14.89 % 1.800 B 10.70 % 1.626 B 35.73 % 1.198 B 9.68 % 1.092 B -19.07 % 1.350 B
Retained earnings 9.256 B -0.49 % 9.301 B -3.00 % 9.589 B -1.97 % 9.782 B 0.26 % 9.757 B -0.32 % 9.788 B 0.60 % 9.730 B 0.07 % 9.723 B 1.15 % 9.613 B 1.17 % 9.501 B -0.82 % 9.580 B 2.11 % 9.382 B
Common stock 951.799 M 0.00 % 951.799 M 0.08 % 951.000 M 0.00 % 951.000 M -0.08 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M 0.00 % 951.799 M
Total equity 12.452 B -1.97 % 12.702 B -3.89 % 13.216 B 1.91 % 12.968 B -4.29 % 13.549 B 2.09 % 13.272 B 3.00 % 12.885 B -1.99 % 13.147 B 2.21 % 12.863 B 4.38 % 12.323 B 0.22 % 12.296 B -0.48 % 12.356 B
Other non current liabilities 305.175 M 3.54 % 294.754 M -60.44 % 745.000 M 4.93 % 710.000 M -8.03 % 772.000 M 179.84 % 275.872 M -63.67 % 759.378 M -1.93 % 774.321 M 26.91 % 610.139 M 113 944.67 % 535.000 K -99.89 % 473.935 M 8.80 % 435.594 M
Long term debt 438.452 M 127.78 % 192.493 M 0.000 0.000 0.000 -100.00 % 243.674 M 0.000 0.000 0.000 -100.00 % 105.364 M 0.000 0.000
Total non current liabilities 743.627 M -1.84 % 757.585 M 1.69 % 745.000 M 4.93 % 710.000 M -8.03 % 772.000 M 3.31 % 747.256 M -1.60 % 759.378 M -1.93 % 774.321 M 26.91 % 610.139 M 10.21 % 553.596 M 16.81 % 473.935 M 8.80 % 435.594 M
Other current liabilities 748.510 M 6.38 % 703.611 M -1.46 % 714.000 M 2.88 % 694.000 M -21.75 % 886.917 M 5 649.87 % 15.425 M -98.07 % 799.435 M -6.59 % 855.799 M -5.57 % 906.300 M 4.06 % 870.915 M 14.97 % 757.503 M -1.33 % 767.696 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 772.304 M 0.000 0.000 0.000 -100.00 % 877.824 M 0.000 0.000
Short term debt 0.000 -100.00 % 61.854 M 0.000 0.000 0.000 -100.00 % 122.811 M 0.000 0.000 0.000 -100.00 % 17.980 M 0.000 0.000
Total current liabilities 1.486 B -1.91 % 1.515 B 9.91 % 1.378 B 7.66 % 1.280 B -9.54 % 1.415 B -6.67 % 1.516 B 2.92 % 1.473 B -14.31 % 1.719 B -28.59 % 2.408 B -2.78 % 2.476 B 6.53 % 2.325 B -1.25 % 2.354 B
Total liabilities 2.229 B -1.89 % 2.272 B 7.03 % 2.123 B 6.68 % 1.990 B -9.01 % 2.187 B -3.38 % 2.263 B 1.38 % 2.233 B -10.47 % 2.493 B -17.37 % 3.018 B -0.41 % 3.030 B 8.27 % 2.799 B 0.32 % 2.790 B
Other non current assets 237.000 K -99.86 % 171.121 M 17 012.10 % 1.000 M -50.00 % 2.000 M 100.00 % 1.000 M -99.17 % 121.209 M -93.71 % 1.925 B -4.74 % 2.021 B 3.58 % 1.951 B 1 272.02 % 142.228 M -91.66 % 1.705 B 5.15 % 1.621 B
Long term investments 1.847 B 13.03 % 1.634 B -12.38 % 1.865 B 11.01 % 1.680 B -12.04 % 1.910 B 13.25 % 1.687 B -12.39 % 1.925 B -4.75 % 2.021 B 3.59 % 1.951 B 20.05 % 1.625 B -4.63 % 1.704 B 5.12 % 1.621 B
Intangible assets 514.316 M 0.98 % 509.332 M 20.41 % 423.000 M 20.86 % 350.000 M 35.14 % 259.000 M 2.08 % 253.712 M 45.81 % 174.000 M 234.62 % 52.000 M 4.00 % 50.000 M -10.17 % 55.658 M 21.00 % 46.000 M -11.54 % 52.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 488.000 K 11.42 % 438.000 K -40.57 % 737.000 K 0.000 0.000 0.000
Goodwill and intangible assets 514.316 M 0.98 % 509.332 M 20.41 % 423.000 M 20.86 % 350.000 M 35.14 % 259.000 M 2.08 % 253.712 M 45.40 % 174.488 M 232.75 % 52.438 M 3.35 % 50.737 M -8.84 % 55.658 M 21.00 % 46.000 M -11.54 % 52.000 M
Property plant equipment net 3.120 B -1.58 % 3.170 B -2.61 % 3.255 B 0.56 % 3.237 B -3.20 % 3.344 B -0.48 % 3.360 B 1.37 % 3.315 B 1.22 % 3.275 B 8.74 % 3.012 B 31.71 % 2.287 B 7.94 % 2.119 B -0.66 % 2.133 B
Total non current assets 5.482 B -1.42 % 5.561 B 0.30 % 5.544 B 5.22 % 5.269 B -4.44 % 5.514 B 0.20 % 5.503 B 1.63 % 5.415 B 1.24 % 5.349 B 6.67 % 5.014 B 19.75 % 4.187 B 8.20 % 3.870 B 1.67 % 3.806 B
Other current assets 511.019 M 11.61 % 457.851 M 5.98 % 432.000 M 20.67 % 358.000 M -30.75 % 517.000 M 7.54 % 480.760 M 11.35 % 431.765 M 34.82 % 320.253 M -44.20 % 573.910 M 2.90 % 557.719 M 26.71 % 440.170 M 44.55 % 304.502 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 484.000 K 136.10 % 205.000 K -49.13 % 403.000 K 100.20 % -201.931 M 0.000 0.000
cash and cash equivalents 4.388 B -6.41 % 4.689 B -8.69 % 5.135 B -3.22 % 5.306 B 2.00 % 5.202 B 7.47 % 4.841 B 9.36 % 4.426 B -4.66 % 4.643 B -3.27 % 4.800 B -10.93 % 5.388 B -3.05 % 5.558 B -3.86 % 5.782 B
Cash and short term investments 4.388 B -6.41 % 4.689 B -8.69 % 5.135 B -3.22 % 5.306 B 2.00 % 5.202 B 7.47 % 4.841 B 9.36 % 4.426 B -4.66 % 4.643 B -3.27 % 4.800 B -10.93 % 5.388 B -3.05 % 5.558 B -3.86 % 5.782 B
Total current assets 9.199 B -2.28 % 9.414 B -3.89 % 9.795 B 1.09 % 9.689 B -5.21 % 10.222 B 1.89 % 10.032 B 3.39 % 9.703 B -5.72 % 10.292 B -5.29 % 10.867 B -2.69 % 11.167 B -0.53 % 11.226 B -1.00 % 11.339 B
Inventory 3.047 B 1.53 % 3.001 B -4.73 % 3.150 B 7.77 % 2.923 B -9.14 % 3.217 B -2.09 % 3.286 B -4.99 % 3.458 B -6.77 % 3.709 B -1.95 % 3.783 B 5.20 % 3.596 B -0.08 % 3.599 B 1.00 % 3.564 B
Net receivables 1.253 B -1.01 % 1.266 B 17.45 % 1.078 B -2.18 % 1.102 B -14.31 % 1.286 B -9.78 % 1.425 B 2.77 % 1.387 B -14.35 % 1.619 B -5.29 % 1.710 B 5.27 % 1.624 B -0.24 % 1.628 B -3.65 % 1.690 B
Tax assets 0.000 -100.00 % 76.178 M 0.000 0.000 0.000 -100.00 % 81.661 M 104.24 % -1.925 B 4.75 % -2.021 B -3.59 % -1.951 B -2 629.56 % 77.128 M 104.53 % -1.704 B -5.12 % -1.621 B
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 100.00 % 1.000 K -75.00 % 4.000 K 0.000 0.000
Account payables 737.214 M -1.59 % 749.141 M 12.82 % 664.000 M 13.31 % 586.000 M 14.23 % 513.000 M -9.02 % 563.888 M -14.88 % 662.477 M -15.80 % 786.774 M -46.01 % 1.457 B -0.48 % 1.464 B -1.63 % 1.489 B 1.21 % 1.471 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 15.083 M -63.87 % 41.746 M 270.94 % 11.254 M -85.31 % 76.594 M 74.30 % 43.944 M -64.33 % 123.186 M 56.62 % 78.653 M -32.08 % 115.810 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 279.237 M 0.000 0.000
Minority interest 1.595 M -1.12 % 1.613 M 61.30 % 1.000 M 0.00 % 1.000 M -49.21 % 1.969 M 3.31 % 1.906 M -3.10 % 1.967 M -8.94 % 2.160 M 10.26 % 1.959 M 12.33 % 1.744 M 19.29 % 1.462 M 52.93 % 956.000 K
Capital lease obligations 438.452 M 127.78 % 192.493 M 0.000 0.000 0.000 -100.00 % 304.674 M 0.000 0.000 0.000 -100.00 % 123.344 M 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 670.394 M 0.00 % 670.396 M 0.05 % 670.091 M -0.01 % 670.183 M -0.05 % 670.489 M 0.00 % 670.487 M -0.04 % 670.743 M -0.02 % 670.891 M -70.79 % 2.297 B 22.92 % 1.868 B 178.32 % 671.304 M -0.01 % 671.352 M
Deferred tax liabilities non current 0.000 -100.00 % 270.338 M 0.000 0.000 0.000 -100.00 % 227.710 M 0.000 0.000 0.000 -100.00 % 168.460 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 14.681 B -1.96 % 14.975 B -2.38 % 15.339 B 2.55 % 14.958 B -4.94 % 15.736 B 1.29 % 15.535 B 2.76 % 15.118 B -3.34 % 15.640 B -1.51 % 15.881 B 3.43 % 15.353 B 1.71 % 15.095 B -0.33 % 15.146 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 12.000 M -95.83 % 288.000 M 72.46 % 167.000 M 795.83 % -24.000 M 11.11 % -27.000 M 54.24 % -59.000 M -25.53 % -47.000 M 57.66 % -111.000 M 35.47 % -172.000 M -320.51 % 78.000 M 130.00 % -260.000 M 8.13 % -283.000 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