7040.T

Sun-Life Holding Co.,Ltd. 7040.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 13.856 B 2.62 % 13.502 B 7.16 % 12.600 B 13.97 % 11.055 B 7.10 % 10.322 B -12.81 % 11.839 B
Net income 835.464 M -25.14 % 1.116 B 212.52 % 357.120 M -12.08 % 406.179 M 200.23 % 135.290 M 110.77 % -1.256 B
Income before tax 1.336 B -25.51 % 1.794 B 753.12 % 210.261 M -41.45 % 359.106 M 47.99 % 242.663 M 143.10 % -563.000 M
Income before tax ratio 0.10 -27.41 % 0.13 696.13 % 0.02 -48.63 % 0.03 38.17 % 0.02 149.44 % -0.05
EBITDA 2.027 B 4.54 % 1.939 B 23.42 % 1.571 B 41.64 % 1.109 B 37.47 % 806.884 M -24.73 % 1.072 B
Net income ratio 0.06 -27.06 % 0.08 191.65 % 0.03 -22.86 % 0.04 180.32 % 0.01 112.35 % -0.11
Ratio EBITDA 0.15 1.87 % 0.14 15.18 % 0.12 24.27 % 0.10 28.35 % 0.08 -13.67 % 0.09
Gross profit ratio 0.26 0.99 % 0.25 5.94 % 0.24 5.59 % 0.23 10.27 % 0.20 0.22 % 0.20
Weighted average shs out dil 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M -3.71 % 6.359 M
Weighted average shs out 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M -3.71 % 6.359 M
EPS diluted 136.44 -25.14 % 182.26 212.52 % 58.32 -12.08 % 66.33 200.27 % 22.09 111.18 % -197.51
Earnings per share 136.44 -25.14 % 182.26 212.52 % 58.32 -12.08 % 66.33 200.27 % 22.09 111.18 % -197.51
Gross profit 3.536 B 3.64 % 3.412 B 13.53 % 3.005 B 20.35 % 2.497 B 18.10 % 2.115 B -12.62 % 2.420 B
Income tax expense 500.734 M -26.11 % 677.643 M 561.43 % -146.857 M -211.86 % -47.090 M -143.87 % 107.348 M -84.51 % 693.000 M
Cost of revenue 10.320 B 2.28 % 10.090 B 5.16 % 9.595 B 12.12 % 8.558 B 4.27 % 8.207 B -12.86 % 9.419 B
General and administrative expenses 180.000 M 38.46 % 130.000 M -15.03 % 153.000 M -8.93 % 168.000 M 17.48 % 143.000 M -11.18 % 161.000 M
Selling and marketing expenses 83.000 M 3.75 % 80.000 M -5.88 % 85.000 M -23.42 % 111.000 M 5.71 % 105.000 M -2.78 % 108.000 M
Other expenses 159.307 M -18.55 % 195.579 M -3.95 % 203.630 M -5.21 % 214.827 M -4.87 % 225.819 M -77.77 % 1.016 B
Operating expenses 2.231 B 2.34 % 2.180 B 1.77 % 2.142 B -0.06 % 2.143 B 3.98 % 2.061 B -31.53 % 3.010 B
Cost and expenses 12.561 B 2.38 % 12.269 B 4.54 % 11.736 B 9.68 % 10.701 B 4.21 % 10.268 B -17.38 % 12.429 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 2.071 B 4.40 % 1.984 B 2.37 % 1.938 B 0.52 % 1.928 B 5.07 % 1.835 B -7.97 % 1.994 B
Interest income 17.307 M 78.75 % 9.682 M 18.51 % 8.170 M -37.13 % 12.996 M -3.77 % 13.505 M 0.66 % 13.417 M
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 690.823 M -2.90 % 711.426 M 0.59 % 707.226 M -6.29 % 754.673 M 0.21 % 753.119 M 8.99 % 691.000 M
Operating income 1.305 B 5.89 % 1.233 B 42.70 % 863.845 M 143.67 % 354.519 M 559.39 % 53.765 M -85.89 % 381.000 M
Operating income ratio 0.09 3.19 % 0.09 33.17 % 0.07 113.79 % 0.03 515.65 % 0.01 -83.81 % 0.03
Total other income expenses net 41.319 M -92.64 % 561.038 M 185.84 % -653.584 M -14 348.62 % 4.587 M -97.57 % 188.898 M 120.00 % -944.523 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -10.674 B -0.91 % -10.578 B -11.31 % -9.504 B -5.67 % -8.994 B -1.06 % -8.900 B 7.02 % -9.572 B
Total investments 4.266 B 14.85 % 3.714 B 0.82 % 3.684 B 9.97 % 3.350 B -6.57 % 3.585 B 18.46 % 3.027 B
Total debt 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 31.319 M -52.55 % 66.000 M 34.69 % 49.000 M 58.06 % 31.000 M -35.42 % 48.000 M 87.44 % 25.608 M
Retained earnings 6.395 B 10.99 % 5.762 B 18.85 % 4.848 B 3.44 % 4.687 B 4.28 % 4.495 B -1.33 % 4.555 B
Common stock 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M
Total equity 6.604 B 9.97 % 6.005 B 18.37 % 5.073 B 3.63 % 4.896 B 3.71 % 4.720 B -0.80 % 4.758 B
Other non current liabilities 26.208 B 4 232.45 % 604.933 M -13.11 % 696.235 M -21.01 % 881.468 M 2.35 % 861.253 M -96.90 % 27.780 B
Long term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 27.082 B -1.11 % 27.385 B -1.08 % 27.684 B -2.13 % 28.286 B -0.75 % 28.501 B -0.44 % 28.628 B
Other current liabilities 1.849 B 32.39 % 1.397 B -9.97 % 1.551 B 0.83 % 1.539 B 30.41 % 1.180 B 2.10 % 1.155 B
Deferred revenue 0.000 -100.00 % 207.286 M 102.98 % 102.123 M 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.471 B 1.10 % 2.444 B 2.27 % 2.390 B 13.52 % 2.105 B 23.58 % 1.704 B -8.71 % 1.866 B
Total liabilities 29.554 B -0.93 % 29.830 B -0.81 % 30.074 B -1.04 % 30.392 B 0.62 % 30.205 B -0.95 % 30.494 B
Other non current assets 2.889 B -3.02 % 2.979 B 746.52 % 351.859 M -91.51 % 4.145 B 1 020.96 % 369.785 M -90.98 % 4.101 B
Long term investments 4.266 B 14.85 % 3.714 B 0.82 % 3.684 B 34.47 % 2.739 B -23.59 % 3.585 B 32.00 % 2.716 B
Intangible assets 98.338 M -20.30 % 123.387 M 18.72 % 103.927 M -50.05 % 208.080 M -8.55 % 227.534 M -5.98 % 242.000 M
GoodWill 679.930 M -19.51 % 844.790 M -15.87 % 1.004 B -13.69 % 1.163 B -18.76 % 1.432 B -10.83 % 1.606 B
Goodwill and intangible assets 778.268 M -19.62 % 968.177 M -12.62 % 1.108 B -19.21 % 1.371 B -17.36 % 1.660 B -10.19 % 1.848 B
Property plant equipment net 15.191 B 0.22 % 15.158 B -15.63 % 17.966 B 16.87 % 15.373 B -15.24 % 18.137 B 19.76 % 15.145 B
Total non current assets 23.934 B 0.32 % 23.857 B -2.16 % 24.383 B -1.02 % 24.635 B 0.60 % 24.488 B 0.27 % 24.422 B
Other current assets 679.913 M 27.15 % 534.727 M -6.58 % 572.394 M 37.26 % 417.028 M 29.40 % 322.283 M -61.99 % 847.896 M
Short term investments 317.000 K 2.59 % 309.000 K 18.39 % 261.000 K -99.96 % 610.544 M 287 892.45 % 212.000 K -99.93 % 310.540 M
cash and cash equivalents 10.674 B 0.92 % 10.577 B 11.30 % 9.504 B 5.67 % 8.994 B 1.06 % 8.900 B -7.02 % 9.572 B
Cash and short term investments 10.675 B 0.91 % 10.578 B 11.31 % 9.504 B -0.42 % 9.544 B 0.98 % 9.451 B -4.36 % 9.882 B
Total current assets 12.224 B 2.05 % 11.978 B 11.27 % 10.765 B 1.06 % 10.653 B 2.07 % 10.437 B -3.63 % 10.830 B
Inventory 96.342 M -2.91 % 99.232 M 0.62 % 98.619 M 4.28 % 94.573 M 1.35 % 93.315 M -4.65 % 97.863 M
Net receivables 772.776 M 0.91 % 765.834 M 29.74 % 590.305 M -1.11 % 596.945 M 4.65 % 570.420 M 22 278.19 % 2.549 M
Tax assets 810.120 M -21.99 % 1.038 B -18.45 % 1.273 B 26.56 % 1.006 B 36.71 % 735.950 M 20.34 % 611.556 M
Other assets 0.000 0.000 -100.00 % 6.000 K 500.00 % 1.000 K -66.67 % 3.000 K 0.000
Account payables 622.238 M 2.82 % 605.174 M 4.66 % 578.247 M 29.84 % 445.359 M 7.44 % 414.531 M -16.14 % 494.308 M
Tax payables 0.000 -100.00 % 235.281 M 48.54 % 158.392 M 30.28 % 121.582 M 11.13 % 109.402 M -49.47 % 216.494 M
Deferred revenue non current 0.000 -100.00 % 25.928 B -1.24 % 26.254 B -1.15 % 26.559 B -0.85 % 26.788 B 0.000
Minority interest 1.212 M 0.25 % 1.209 M 4.49 % 1.157 M -0.17 % 1.159 M 1.49 % 1.142 M 2.24 % 1.117 M
Capital lease obligations 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
Other total stockholders equity 76.218 M 0.00 % 76.218 M 0.00 % 76.220 M 0.00 % 76.220 M 0.00 % 76.219 M 0.00 % 76.219 M
Deferred tax liabilities non current 873.884 M 2.48 % 852.709 M 16.24 % 733.597 M -13.24 % 845.594 M -0.74 % 851.926 M 0.46 % 848.013 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 36.158 B 0.90 % 35.835 B 1.96 % 35.148 B -0.40 % 35.287 B 1.04 % 34.925 B -0.93 % 35.252 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 -81.506 M 47.22 % -154.435 M 50.79 % -313.817 M -377.43 % -65.731 M 71.43 % -230.072 M 48.76 % -449.000 M
Accounts receivables -12.171 M 90.42 % -127.000 M -160.70 % -48.715 M -342.90 % -10.999 M 45.63 % -20.229 M 63.88 % -56.000 M
Inventory 2.889 M 572.06 % -612.000 K 84.87 % -4.046 M -221.62 % -1.258 M -127.66 % 4.548 M -62.10 % 12.000 M
Accounts payables 17.064 M -36.63 % 26.926 M -79.74 % 132.887 M 331.07 % 30.827 M 138.64 % -79.776 M 44.02 % -142.502 M
Other working capital -89.288 M -66.12 % -53.749 M 86.36 % -393.943 M -367.31 % -84.301 M 37.38 % -134.615 M 66.76 % -405.000 M
Other non cash items -81.922 M 88.14 % -690.697 M -2 996.46 % -22.306 M 86.57 % -166.128 M 42.00 % -286.413 M -118.14 % 1.579 B
Net cash provided by operating activities 1.363 B -17.90 % 1.660 B 128.00 % 728.103 M -21.61 % 928.814 M 149.93 % 371.634 M -34.22 % 565.000 M
Investments in property plant and equipment -527.742 M 7.38 % -569.822 M 3.67 % -591.503 M -6.26 % -556.636 M 37.79 % -894.831 M 21.16 % -1.135 B
Acquisitions net 818.000 K 0.000 0.000 -100.00 % 43.700 M 15 966.18 % 272.000 K 100.02 % -1.206 B
Purchases of investments -2.085 B -6 849.33 % -30.000 M 93.48 % -460.000 M 60.10 % -1.153 B -668.63 % -150.000 M -499 900.00 % -30.000 K
Sales maturities of investments 0.000 -100.00 % 830.012 M 38.34 % 600.000 M -25.00 % 800.000 M 403.24 % 158.970 M 82.47 % 87.120 M
Other investing activites 1.543 B 6 076.95 % -25.821 M 59.73 % -64.122 M 19.20 % -79.362 M -250.59 % -22.637 M 60.19 % -56.863 M
Net cash used for investing activites -1.068 B -622.79 % 204.369 M 139.64 % -515.625 M 45.45 % -945.238 M -4.08 % -908.226 M 60.70 % -2.311 B
Debt repayment 0.000 100.00 % -288.000 M -2 300.00 % -12.000 M -108.00 % 150.000 M 0.00 % 150.000 M 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 0.000 100.00 % -343.800 M
Dividends paid -198.270 M 1.96 % -202.229 M -3.64 % -195.121 M 0.00 % -195.115 M 0.25 % -195.603 M 13.51 % -226.156 M
Other financing activites -1.000 K 0.000 0.000 0.000 0.000 100.00 % -27.044 M
Net cash used provided by financing activities -198.271 M 59.56 % -490.229 M -136.69 % -207.121 M -359.10 % -45.115 M 1.07 % -45.603 M 92.36 % -597.000 M
Effect of forex changes on cash -2.493 M -162.91 % 3.963 M 351.88 % 877.000 K -79.30 % 4.237 M 51.16 % 2.803 M 0.000
Net change in cash 93.680 M -93.20 % 1.378 B 22 010.93 % 6.233 M 110.88 % -57.302 M 90.11 % -579.392 M 95.94 % -14.258 B
Cash at beginning of period 10.319 B 15.41 % 8.941 B 0.07 % 8.935 B -0.64 % 8.992 B -6.05 % 9.572 B -19.67 % 11.915 B
Cash at end of period 10.413 B 0.91 % 10.319 B 15.41 % 8.941 B 0.07 % 8.935 B -0.64 % 8.992 B 483.79 % -2.343 B
Operating cash flow 1.363 B -17.90 % 1.660 B 128.00 % 728.103 M -21.61 % 928.814 M 149.93 % 371.634 M -34.22 % 565.000 M
Capital expenditure -527.742 M 7.38 % -569.822 M 3.67 % -591.503 M -6.26 % -556.636 M 37.79 % -894.831 M 21.16 % -1.135 B
Free CashFlow 835.117 M -23.40 % 1.090 B 698.13 % 136.600 M -63.30 % 372.178 M 171.14 % -523.197 M 8.21 % -570.000 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 3.350 B -11.62 % 3.791 B 7.29 % 3.533 B 7.91 % 3.274 B 0.49 % 3.258 B -7.87 % 3.536 B -1.16 % 3.578 B 8.71 % 3.291 B 6.29 % 3.097 B -10.24 % 3.450 B 6.69 % 3.234 B 9.37 % 2.957 B
Net income 163.000 M -50.12 % 326.775 M 65.88 % 197.000 M 33.11 % 148.000 M -9.20 % 163.000 M -71.13 % 564.606 M 119.85 % 256.816 M 16.00 % 221.390 M 202.16 % 73.270 M -72.50 % 266.424 M 22.88 % 216.810 M 101.23 % 107.744 M
Income before tax 272.000 M -49.57 % 539.393 M 72.88 % 312.000 M 20.46 % 259.000 M 14.48 % 226.237 M -75.17 % 911.054 M 131.69 % 393.218 M 16.13 % 338.591 M 124.36 % 150.914 M 373.22 % -55.235 M -118.74 % 294.769 M 107.69 % 141.930 M
Income before tax ratio 0.08 -42.94 % 0.14 61.14 % 0.09 11.63 % 0.08 13.92 % 0.07 -73.05 % 0.26 134.41 % 0.11 6.83 % 0.10 111.09 % 0.05 404.39 % -0.02 -117.56 % 0.09 89.90 % 0.05
EBITDA 428.500 M -38.32 % 694.677 M 42.78 % 486.527 M 13.94 % 427.000 M 6.02 % 402.750 M 373.96 % -147.011 M -135.41 % 415.180 M 38.72 % 299.298 M 67.86 % 178.301 M -73.69 % 677.773 M 150.44 % 270.630 M 115.82 % 125.396 M
Net income ratio 0.05 -43.56 % 0.09 54.61 % 0.06 23.35 % 0.05 -9.65 % 0.05 -68.66 % 0.16 122.43 % 0.07 6.71 % 0.07 184.29 % 0.02 -69.36 % 0.08 15.18 % 0.07 83.99 % 0.04
Ratio EBITDA 0.13 -30.21 % 0.18 33.08 % 0.14 5.59 % 0.13 5.50 % 0.12 397.36 % -0.04 -135.82 % 0.12 27.60 % 0.09 57.93 % 0.06 -70.69 % 0.20 134.75 % 0.08 97.33 % 0.04
Gross profit ratio 0.24 -16.22 % 0.29 19.09 % 0.24 1.61 % 0.24 -0.62 % 0.24 -11.41 % 0.27 2.56 % 0.26 5.62 % 0.25 10.14 % 0.23 -11.89 % 0.26 12.14 % 0.23 12.93 % 0.20
Weighted average shs out dil 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M -0.03 % 6.125 M
Weighted average shs out 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M 0.00 % 6.123 M -0.03 % 6.125 M
EPS diluted 26.62 -50.15 % 53.40 65.99 % 32.17 33.10 % 24.17 -9.20 % 26.62 -71.15 % 92.27 119.85 % 41.97 16.29 % 36.09 201.76 % 11.96 -72.57 % 43.60 23.13 % 35.41 101.31 % 17.59
Earnings per share 26.62 -50.15 % 53.40 65.99 % 32.17 33.10 % 24.17 -9.20 % 26.62 -71.15 % 92.27 119.85 % 41.97 16.29 % 36.09 201.76 % 11.96 -72.57 % 43.60 23.13 % 35.41 101.31 % 17.59
Gross profit 806.000 M -25.96 % 1.089 B 27.77 % 852.000 M 9.65 % 777.000 M -0.13 % 778.000 M -18.39 % 953.282 M 1.37 % 940.409 M 14.82 % 818.999 M 17.06 % 699.628 M -20.91 % 884.588 M 19.64 % 739.377 M 23.51 % 598.655 M
Income tax expense 109.000 M -48.73 % 212.617 M 84.88 % 115.000 M 3.60 % 111.000 M 79.03 % 62.000 M -82.10 % 346.411 M 153.97 % 136.398 M 16.38 % 117.196 M 50.95 % 77.638 M 124.14 % -321.642 M -512.60 % 77.954 M 128.07 % 34.180 M
Cost of revenue 2.544 B -5.84 % 2.702 B 0.78 % 2.681 B 7.37 % 2.497 B 0.69 % 2.480 B -3.99 % 2.583 B -2.06 % 2.637 B 6.68 % 2.472 B 3.14 % 2.397 B -6.56 % 2.565 B 2.85 % 2.494 B 5.78 % 2.358 B
General and administrative expenses 0.000 -100.00 % 180.000 M 0.000 0.000 0.000 -100.00 % 130.000 M 0.000 0.000 0.000 -100.00 % 153.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 83.000 M 0.000 0.000 0.000 -100.00 % 80.000 M 0.000 0.000 0.000 -100.00 % 85.000 M 0.000 0.000
Other expenses 1.000 M -84.64 % 6.509 M 0.000 100.00 % -34.211 M -3 521.10 % 1.000 M -99.50 % 198.991 M 35 370.77 % 561.000 K -19.97 % 701.000 K -94.38 % 12.483 M -64.85 % 35.516 M 0.000 100.00 % -9.433 M
Operating expenses 551.000 M -4.14 % 574.809 M 4.70 % 549.000 M 13.01 % 485.789 M -12.31 % 554.000 M -6.42 % 591.991 M 8.31 % 546.561 M 5.17 % 519.701 M -0.31 % 521.326 M -12.09 % 593.008 M 25.62 % 472.077 M -2.20 % 482.691 M
Cost and expenses 3.095 B -5.55 % 3.277 B 1.45 % 3.230 B 7.10 % 3.016 B -0.59 % 3.034 B -4.44 % 3.175 B -0.28 % 3.184 B 6.42 % 2.992 B 2.52 % 2.918 B -7.60 % 3.158 B 6.47 % 2.966 B 4.42 % 2.841 B
Research and development 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 general and administrative expenses 550.000 M -3.22 % 568.300 M 3.52 % 549.000 M 5.58 % 520.000 M -5.97 % 553.000 M 40.71 % 393.000 M -28.02 % 546.000 M 5.20 % 519.000 M -1.52 % 527.000 M 35.13 % 390.000 M -16.80 % 468.747 M -0.95 % 473.258 M
Interest income 7.884 M 115.82 % 3.653 M -35.39 % 5.654 M -20.80 % 7.139 M 729.15 % 861.000 K -66.50 % 2.570 M 8.35 % 2.372 M -0.71 % 2.389 M 1.62 % 2.351 M -12.34 % 2.682 M 42.74 % 1.879 M 11.51 % 1.685 M
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 172.500 M -1.32 % 174.811 M -0.09 % 174.967 M 2.92 % 170.000 M -4.36 % 177.750 M 134.97 % -508.303 M -2 482.93 % 21.331 M 0.000 -100.00 % 43.112 M -88.84 % 386.193 M 115.55 % 179.168 M 6.55 % 168.154 M
Operating income 255.000 M -50.37 % 513.795 M 69.57 % 303.000 M 20.34 % 251.787 M 9.27 % 230.416 M -36.22 % 361.292 M -8.27 % 393.849 M 31.59 % 299.297 M 67.86 % 178.301 M -38.85 % 291.580 M 9.08 % 267.300 M 130.50 % 115.964 M
Operating income ratio 0.08 -43.84 % 0.14 58.05 % 0.09 11.52 % 0.08 8.74 % 0.07 -30.78 % 0.10 -7.19 % 0.11 21.05 % 0.09 57.93 % 0.06 -31.87 % 0.08 2.25 % 0.08 110.76 % 0.04
Total other income expenses net 17.000 M -33.59 % 25.598 M 184.42 % 9.000 M 800.00 % 1.000 M 123.93 % -4.179 M -100.76 % 549.762 M 87 225.52 % -631.000 K -101.61 % 39.294 M 243.48 % -27.387 M 92.10 % -346.815 M -1 362.57 % 27.469 M 5.79 % 25.966 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 -9.974 B 6.56 % -10.674 B -3.81 % -10.283 B -18.17 % -8.702 B 16.24 % -10.389 B 1.79 % -10.578 B -10.73 % -9.553 B -2.21 % -9.347 B -1.35 % -9.222 B 2.96 % -9.504 B -3.15 % -9.213 B -6.17 % -8.677 B
Total investments 8.460 B 98.32 % 4.266 B -46.18 % 7.926 B -14.87 % 9.310 B 19.53 % 7.789 B 109.71 % 3.714 B 0.54 % 3.694 B 0.57 % 3.673 B -0.65 % 3.698 B 0.37 % 3.684 B 50.30 % 2.451 B -16.30 % 2.928 B
Total debt 0.000 0.000 0.000 -100.00 % 1.046 B 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 43.000 M 37.30 % 31.319 M -39.77 % 52.000 M -18.75 % 64.000 M -24.71 % 85.000 M 28.79 % 66.000 M 17.86 % 56.000 M 27.27 % 44.000 M -27.87 % 61.000 M 24.49 % 49.000 M 1 339.91 % 3.403 M -83.83 % 21.041 M
Retained earnings 6.454 B 0.92 % 6.395 B 5.39 % 6.068 B 1.66 % 5.969 B 2.54 % 5.821 B 1.03 % 5.762 B 10.86 % 5.197 B 3.15 % 5.038 B 4.60 % 4.817 B -0.64 % 4.848 B 5.82 % 4.581 B 2.66 % 4.463 B
Common stock 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M 0.00 % 100.000 M
Total equity 6.674 B 1.06 % 6.604 B 4.88 % 6.297 B 1.40 % 6.210 B 2.09 % 6.083 B 1.30 % 6.005 B 10.58 % 5.431 B 3.23 % 5.261 B 4.05 % 5.056 B -0.34 % 5.073 B 6.53 % 4.762 B 2.17 % 4.661 B
Other non current liabilities 26.998 B 3.01 % 26.208 B -3.77 % 27.235 B 0.35 % 27.139 B -0.20 % 27.193 B 4 395.21 % 604.933 M -97.80 % 27.510 B -0.23 % 27.573 B 1 818.62 % 1.437 B 106.41 % 696.235 M -97.51 % 27.921 B -0.24 % 27.988 B
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 26.998 B -0.31 % 27.082 B -0.56 % 27.235 B 0.35 % 27.139 B -0.20 % 27.193 B -0.70 % 27.385 B -0.45 % 27.509 B -0.22 % 27.571 B -0.18 % 27.621 B -0.23 % 27.684 B -0.85 % 27.921 B -0.24 % 27.988 B
Other current liabilities 1.862 B 0.70 % 1.849 B 10.92 % 1.667 B 6.25 % 1.569 B -7.50 % 1.696 B 21.45 % 1.397 B -3.23 % 1.443 B 1.05 % 1.428 B -13.44 % 1.650 B 6.37 % 1.551 B -0.66 % 1.562 B 2.48 % 1.524 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 207.286 M 0.000 0.000 0.000 -100.00 % 102.123 M 0.000 0.000
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 2.387 B -3.41 % 2.471 B 8.29 % 2.282 B 10.03 % 2.074 B -8.92 % 2.277 B -6.85 % 2.444 B 12.04 % 2.182 B 2.87 % 2.121 B -4.35 % 2.217 B -7.24 % 2.390 B 9.30 % 2.187 B 4.05 % 2.102 B
Total liabilities 29.385 B -0.57 % 29.554 B 0.12 % 29.517 B 1.04 % 29.213 B -0.87 % 29.470 B -1.21 % 29.830 B 0.47 % 29.691 B 0.00 % 29.692 B -0.49 % 29.838 B -0.78 % 30.074 B -0.11 % 30.108 B 0.06 % 30.090 B
Other non current assets 2.000 M -99.93 % 2.889 B 247 435.30 % 1.167 M -52.01 % 2.432 M 93.63 % 1.256 M -99.63 % 337.728 M -91.95 % 4.194 B -2.05 % 4.282 B -0.42 % 4.300 B 1 122.07 % 351.859 M -93.32 % 5.265 B -0.29 % 5.281 B
Long term investments 8.207 B 92.40 % 4.266 B -45.83 % 7.874 B -14.98 % 9.261 B 19.71 % 7.736 B 108.30 % 3.714 B 0.54 % 3.694 B 0.57 % 3.673 B -0.65 % 3.697 B 0.37 % 3.684 B 50.29 % 2.451 B 5.75 % 2.318 B
Intangible assets 157.000 M 59.65 % 98.338 M -3.49 % 101.895 M -2.96 % 105.000 M -8.68 % 114.985 M -6.81 % 123.387 M -0.98 % 124.607 M 8.21 % 115.155 M 11.86 % 102.950 M -0.94 % 103.927 M -49.79 % 207.000 M -1.43 % 210.000 M
GoodWill 640.000 M -5.87 % 679.930 M -6.22 % 725.000 M -5.23 % 765.000 M -4.85 % 804.000 M -4.83 % 844.790 M -4.54 % 884.951 M -4.27 % 924.443 M -4.13 % 964.269 M -3.97 % 1.004 B -3.91 % 1.045 B -3.64 % 1.084 B
Goodwill and intangible assets 797.000 M 2.41 % 778.268 M -5.92 % 827.206 M -4.92 % 870.000 M -5.33 % 919.000 M -5.08 % 968.177 M -4.10 % 1.010 B -2.89 % 1.040 B -2.59 % 1.067 B -3.68 % 1.108 B -11.43 % 1.251 B -3.32 % 1.294 B
Property plant equipment net 15.284 B 0.61 % 15.191 B 0.05 % 15.184 B -0.10 % 15.200 B 0.45 % 15.132 B -14.98 % 17.799 B 16.62 % 15.261 B 0.14 % 15.240 B -0.12 % 15.259 B -15.07 % 17.966 B 16.46 % 15.427 B 0.27 % 15.386 B
Total non current assets 24.290 B 1.49 % 23.934 B 0.20 % 23.886 B -5.71 % 25.333 B 6.49 % 23.788 B -0.29 % 23.857 B -1.25 % 24.159 B -0.31 % 24.235 B -0.36 % 24.324 B -0.24 % 24.383 B -0.05 % 24.395 B 0.48 % 24.279 B
Other current assets 727.000 M 6.93 % 679.913 M -5.44 % 719.000 M 39.34 % 516.000 M -4.97 % 543.000 M -7.69 % 588.263 M -0.79 % 592.951 M 7.78 % 550.167 M -13.35 % 634.905 M 21.05 % 524.479 M -3.50 % 543.511 M -46.85 % 1.023 B
Short term investments 253.000 M 79 710.73 % 317.000 K -99.39 % 52.000 M 6.12 % 49.000 M -7.55 % 53.000 M 17 052.10 % 309.000 K 7.67 % 287.000 K -4.01 % 299.000 K 4.18 % 287.000 K 9.96 % 261.000 K -99.44 % 47.000 M -92.30 % 610.544 M
cash and cash equivalents 9.974 B -6.56 % 10.674 B 3.81 % 10.283 B 18.17 % 8.702 B -16.24 % 10.389 B -1.79 % 10.578 B 10.73 % 9.553 B 2.21 % 9.347 B 1.35 % 9.222 B -2.96 % 9.504 B 3.15 % 9.213 B 6.17 % 8.677 B
Cash and short term investments 10.227 B -4.20 % 10.675 B 3.29 % 10.335 B 18.10 % 8.751 B -16.19 % 10.442 B -1.29 % 10.578 B 10.73 % 9.554 B 2.21 % 9.347 B 1.35 % 9.223 B -2.96 % 9.504 B 3.16 % 9.213 B -0.81 % 9.288 B
Total current assets 11.769 B -3.72 % 12.224 B 2.48 % 11.928 B 18.22 % 10.090 B -14.24 % 11.765 B -1.78 % 11.978 B 9.27 % 10.962 B 2.29 % 10.717 B 1.39 % 10.571 B -1.81 % 10.765 B 2.77 % 10.475 B 0.02 % 10.472 B
Inventory 99.000 M 2.76 % 96.342 M -8.25 % 105.000 M 9.38 % 96.000 M -2.04 % 98.000 M -1.24 % 99.232 M -10.37 % 110.715 M 5.64 % 104.807 M -6.36 % 111.921 M 13.49 % 98.619 M -6.11 % 105.042 M 4.08 % 100.920 M
Net receivables 716.000 M -7.35 % 772.776 M 0.49 % 769.000 M 5.78 % 727.000 M 6.60 % 682.000 M -4.25 % 712.298 M 1.01 % 705.161 M -1.41 % 715.273 M 18.94 % 601.375 M 1.88 % 590.305 M -3.75 % 613.304 M -0.34 % 615.392 M
Tax assets 0.000 -100.00 % 810.120 M 0.000 0.000 0.000 -100.00 % 1.038 B 361 726.13 % 287.000 K -4.01 % 299.000 K 4.18 % 287.000 K -99.98 % 1.273 B 143 133.30 % 889.000 K 288.21 % 229.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K -66.67 % 6.000 K 0.000 0.000
Account payables 525.000 M -15.63 % 622.238 M 1.18 % 615.000 M 21.78 % 505.000 M -6.31 % 539.000 M -10.93 % 605.174 M -5.68 % 641.625 M 14.18 % 561.934 M 7.98 % 520.422 M -10.00 % 578.247 M 3.02 % 561.276 M 19.62 % 469.224 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 41.796 M -82.24 % 235.281 M 143.19 % 96.748 M -25.83 % 130.442 M 179.94 % 46.596 M -70.58 % 158.392 M 147.89 % 63.895 M -41.19 % 108.652 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 25.928 B 0.000 -100.00 % 26.131 B -0.20 % 26.184 B -0.27 % 26.254 B 0.000 0.000
Minority interest 1.000 M -17.49 % 1.212 M 21.20 % 1.000 M 0.00 % 1.000 M -16.67 % 1.200 M -0.74 % 1.209 M 3.16 % 1.172 M 0.34 % 1.168 M 0.52 % 1.162 M 0.43 % 1.157 M -1.45 % 1.174 M 0.43 % 1.169 M
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 76.000 M -0.29 % 76.218 M 1.21 % 75.304 M 0.00 % 75.304 M -1.20 % 76.218 M 0.00 % 76.218 M 0.00 % 76.219 M 0.00 % 76.220 M 0.00 % 76.218 M 0.00 % 76.218 M 0.00 % 76.220 M 0.00 % 76.220 M
Deferred tax liabilities non current 0.000 -100.00 % 873.884 M 0.000 0.000 0.000 -100.00 % 852.709 M 0.000 0.000 0.000 -100.00 % 733.597 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 36.059 B -0.27 % 36.158 B 0.96 % 35.814 B 1.10 % 35.423 B -0.37 % 35.553 B -0.79 % 35.835 B 2.03 % 35.122 B 0.48 % 34.953 B 0.17 % 34.894 B -0.72 % 35.148 B 0.80 % 34.870 B 0.34 % 34.751 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 -163.000 M 50.15 % -327.000 M -65.99 % -197.000 M -33.11 % -148.000 M 9.20 % -163.000 M 71.15 % -565.000 M -119.84 % -257.000 M -16.29 % -221.000 M -202.74 % -73.000 M 72.66 % -267.000 M -23.61 % -216.000 M -101.87 % -107.000 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