7325.T

IRRC Corporation 7325.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 9.425 B 18.97 % 7.922 B 31.93 % 6.005 B 15.49 % 5.199 B 12.26 % 4.631 B 11.11 % 4.168 B
Net income 435.448 M 23.84 % 351.624 M 2 092.31 % 16.039 M -93.73 % 255.984 M 9.71 % 233.322 M -27.81 % 323.208 M
Income before tax 688.220 M 34.46 % 511.845 M 345.39 % 114.921 M -71.51 % 403.308 M 11.72 % 360.999 M -25.55 % 484.863 M
Income before tax ratio 0.07 13.02 % 0.06 237.60 % 0.02 -75.33 % 0.08 -0.48 % 0.08 -32.99 % 0.12
EBITDA 1.090 B 36.99 % 795.493 M 93.44 % 411.242 M -37.26 % 655.426 M 14.55 % 572.174 M -12.35 % 652.811 M
Net income ratio 0.05 4.09 % 0.04 1 561.72 % 0.00 -94.57 % 0.05 -2.27 % 0.05 -35.03 % 0.08
Ratio EBITDA 0.12 15.14 % 0.10 46.62 % 0.07 -45.67 % 0.13 2.04 % 0.12 -21.11 % 0.16
Gross profit ratio 0.78 -0.57 % 0.79 -5.87 % 0.84 0.20 % 0.83 -2.27 % 0.85 -1.44 % 0.87
Weighted average shs out dil 8.194 M -1.12 % 8.287 M -4.17 % 8.647 M 0.12 % 8.636 M -0.02 % 8.638 M -0.17 % 8.653 M
Weighted average shs out 8.194 M -1.12 % 8.287 M -4.17 % 8.647 M 1.14 % 8.549 M 0.14 % 8.538 M 0.00 % 8.538 M
EPS diluted 52.65 24.29 % 42.36 2 189.73 % 1.85 -93.76 % 29.64 9.74 % 27.01 -27.68 % 37.35
Earnings per share 53.14 25.45 % 42.36 2 189.73 % 1.85 -93.82 % 29.94 9.55 % 27.33 -27.81 % 37.86
Gross profit 7.368 B 18.29 % 6.229 B 24.19 % 5.015 B 15.72 % 4.334 B 9.71 % 3.950 B 9.51 % 3.607 B
Income tax expense 236.935 M 59.31 % 148.729 M 50.41 % 98.881 M -32.88 % 147.323 M 15.39 % 127.676 M -21.02 % 161.654 M
Cost of revenue 2.057 B 21.47 % 1.693 B 71.17 % 989.096 M 14.31 % 865.268 M 27.06 % 680.991 M 21.38 % 561.062 M
General and administrative expenses 0.000 -100.00 % 5.101 B 25.70 % 4.058 B 14.79 % 3.535 B 11.97 % 3.157 B 12.87 % 2.797 B
Selling and marketing expenses 0.000 -100.00 % 635.000 M -16.34 % 759.000 M 113.80 % 355.000 M -12.99 % 408.000 M 27.10 % 321.000 M
Other expenses 0.000 100.00 % -12.529 M -450.95 % 3.570 M -78.96 % 16.970 M 158.93 % 6.554 M 455.62 % -1.843 M
Operating expenses 0.000 -100.00 % 5.733 B 18.77 % 4.828 B 23.28 % 3.916 B 9.25 % 3.585 B 14.59 % 3.128 B
Cost and expenses 8.683 B 16.92 % 7.426 B 27.67 % 5.817 B 21.66 % 4.781 B 12.09 % 4.266 B 15.62 % 3.689 B
Research and development expenses 0.000 -100.00 % 10.000 M 42.86 % 7.000 M -22.22 % 9.000 M -30.77 % 13.000 M 8.33 % 12.000 M
Selling general and administrative expenses 0.000 -100.00 % 5.736 B 19.08 % 4.817 B 23.83 % 3.890 B 9.12 % 3.565 B 14.34 % 3.118 B
Interest income 1.033 M 289.81 % 265.000 K -9.25 % 292.000 K 6.18 % 275.000 K 0.00 % 275.000 K -16.41 % 329.000 K
Interest expense 0.000 -100.00 % 770.000 K 874.68 % 79.000 K -55.11 % 176.000 K 24.82 % 141.000 K -1.40 % 143.000 K
Depreciation and amortization 348.090 M 16.00 % 300.066 M 12.66 % 266.351 M 12.26 % 237.267 M 14.99 % 206.335 M 18.78 % 173.712 M
Operating income 741.623 M 49.69 % 495.426 M 163.68 % 187.890 M -55.07 % 418.158 M 14.30 % 365.837 M -23.66 % 479.241 M
Operating income ratio 0.08 25.82 % 0.06 99.86 % 0.03 -61.09 % 0.08 1.81 % 0.08 -31.29 % 0.11
Total other income expenses net -53.403 M -425.25 % 16.419 M 122.50 % -72.969 M -391.37 % -14.850 M -206.95 % -4.838 M -186.05 % 5.622 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -2.207 B -23.92 % -1.781 B -168.74 % -662.670 M 57.92 % -1.575 B -8.60 % -1.450 B 7.40 % -1.566 B
Total investments 0.000 -100.00 % 696.000 M 421.42 % 133.481 M 20.36 % 110.900 M 9.77 % 101.027 M 1.00 % 100.027 M
Total debt 16.000 M -82.22 % 90.000 M 467.47 % 15.860 M 96.00 % 8.092 M -36.23 % 12.689 M -97.65 % 539.999 M
Accumulated other comprehensive income loss 15.000 K 0.00 % 15.000 K -99.25 % 2.000 M 246.02 % 578.000 K 0.000 -100.00 % 3.500 B
Retained earnings 1.616 B 20.18 % 1.345 B 20.06 % 1.120 B -7.19 % 1.207 B 14.98 % 1.049 B 14.25 % 918.584 M
Common stock 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 2.21 % 1.325 B 0.48 % 1.319 B 0.00 % 1.319 B
Total equity 3.945 B 7.26 % 3.678 B 1.76 % 3.614 B -4.91 % 3.801 B 4.67 % 3.631 B 157.16 % 1.412 B
Other non current liabilities -829.608 M -124.78 % -369.069 M -1 783.94 % 21.917 M 0.000 -100.00 % 20.000 M 0.000
Long term debt 0.000 -100.00 % 16.000 M 34.41 % 11.904 M 0.000 0.000 0.000
Total non current liabilities 0.000 -100.00 % 71.003 M 223.96 % 21.917 M 18.58 % 18.483 M -7.59 % 20.000 M -15.93 % 23.789 M
Other current liabilities -16.000 M -101.41 % 1.131 B 67.20 % 676.673 M 18.34 % 571.809 M 15.62 % 494.578 M 44.84 % 341.463 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 16.000 M -78.38 % 74.000 M 1 770.58 % 3.956 M -51.11 % 8.092 M 76.03 % 4.597 M 0.000
Total current liabilities 0.000 -100.00 % 1.437 B 66.58 % 862.724 M 13.69 % 758.863 M 20.19 % 631.397 M 40.55 % 449.232 M
Total liabilities 2.107 B 39.72 % 1.508 B 70.47 % 884.641 M 13.80 % 777.346 M 19.59 % 650.010 M 37.42 % 473.021 M
Other non current assets -1.605 B -254.99 % -452.203 M -523.61 % 106.749 M 3.01 % 103.633 M 0.38 % 103.240 M 17.43 % 87.919 M
Long term investments 0.000 -100.00 % 696.000 M 421.42 % 133.481 M 20.36 % 110.900 M 9.77 % 101.027 M 1.00 % 100.027 M
Intangible assets 0.000 -100.00 % 1.006 B 63.34 % 615.746 M 8.99 % 564.965 M 12.40 % 502.650 M 8.44 % 463.523 M
GoodWill 1.228 B 586.02 % 179.057 M 214.78 % 56.883 M -15.05 % 66.958 M -14.29 % 78.126 M -12.51 % 89.294 M
Goodwill and intangible assets 1.221 B 3.02 % 1.185 B 76.14 % 672.629 M 6.44 % 631.923 M 8.81 % 580.776 M 5.06 % 552.817 M
Property plant equipment net 320.158 M -52.77 % 677.861 M 2.77 % 659.589 M 0.27 % 657.828 M -1.73 % 669.413 M 21.23 % 552.207 M
Total non current assets 0.000 -100.00 % 2.169 B 30.07 % 1.668 B 6.35 % 1.568 B 4.18 % 1.505 B 12.26 % 1.341 B
Other current assets -3.451 B -1 570.85 % 234.636 M -30.57 % 337.958 M 135.09 % 143.759 M 2.59 % 140.123 M 24.59 % 112.466 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 2.223 B 18.81 % 1.871 B 16.87 % 1.601 B -28.32 % 2.233 B 7.80 % 2.072 B -1.62 % 2.106 B
Cash and short term investments 2.223 B 18.81 % 1.871 B 16.87 % 1.601 B -28.32 % 2.233 B 7.80 % 2.072 B -1.62 % 2.106 B
Total current assets 0.000 -100.00 % 3.017 B 6.55 % 2.831 B -5.94 % 3.010 B 8.43 % 2.776 B 5.44 % 2.633 B
Inventory 0.000 0.000 -100.00 % 53.500 M 1 188.54 % 4.152 M 1 472.73 % 264.000 K -58.62 % 638.000 K
Net receivables 1.228 B 34.79 % 911.293 M 8.62 % 839.000 M 33.39 % 629.000 M 11.52 % 564.000 M 36.23 % 414.000 M
Tax assets 64.502 M 3.01 % 62.616 M -34.17 % 95.123 M 49.29 % 63.717 M 25.93 % 50.599 M 6.16 % 47.665 M
Other assets 6.052 B 605 178 500.00 % 1.000 K -50.00 % 2.000 K 300.00 % -1.000 K -150.00 % 2.000 K 100.00 % 1.000 K
Account payables 0.000 -100.00 % 57.000 M -48.88 % 111.495 M 83.80 % 60.662 M 10.65 % 54.822 M 15.49 % 47.469 M
Tax payables 0.000 -100.00 % 174.657 M 147.39 % 70.600 M -40.32 % 118.300 M 52.84 % 77.400 M 28.36 % 60.300 M
Deferred revenue non current 816.700 M 170.34 % 302.096 M 24.24 % 243.164 M 2.21 % 237.900 M 0.000 -100.00 % 474.968 M
Minority interest 61.270 M 34.86 % 45.433 M 61.92 % 28.059 M 101.26 % -2.225 B -8.07 % -2.059 B 1.41 % -2.088 B
Capital lease obligations 0.000 0.000 -100.00 % 11.904 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 -100.00 % 1.120 B -7.19 % 1.207 B 14.98 % 1.049 B 14.25 % 918.584 M
Other total stockholders equity 912.687 M -2.17 % 932.938 M -16.06 % 1.111 B -12.35 % 1.268 B 0.50 % 1.262 B -0.01 % 1.262 B
Deferred tax liabilities non current 12.908 M -70.00 % 43.025 M 261.43 % 11.904 M 20.85 % 9.850 M 0.000 -100.00 % 12.690 M
Other liabilities 2.107 B 0.000 0.000 0.000 0.000 0.000
Total assets 6.052 B 16.70 % 5.186 B 15.27 % 4.499 B -1.73 % 4.578 B 6.94 % 4.281 B 7.74 % 3.973 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 189.948 M -33.69 % 286.461 M 403.56 % -94.368 M -158.15 % 162.282 M 418.63 % -50.931 M 64.83 % -144.798 M
Accounts receivables 0.000 -100.00 % 45.330 M 117.43 % -260.000 M -387.67 % -53.315 M 23.26 % -69.477 M 16.29 % -83.000 M
Inventory -4.520 M -176.75 % 5.889 M 174.17 % -7.940 M -7 320.56 % -107.000 K 98.31 % -6.338 M -9.03 % -5.813 M
Accounts payables 28.197 M 152.54 % -53.672 M -205.59 % 50.832 M 770.56 % 5.839 M -20.59 % 7.353 M -70.33 % 24.785 M
Other working capital 166.271 M -42.24 % 287.887 M 0.000 -100.00 % 215.704 M 1 130.41 % 17.531 M 128.74 % -61.000 M
Other non cash items 101.985 M 123.69 % 45.593 M 126.63 % 20.118 M 150.36 % -39.949 M -188.27 % 45.258 M 130.53 % -148.262 M
Net cash provided by operating activities 1.075 B 9.32 % 983.744 M 372.72 % 208.101 M -66.14 % 614.600 M 41.72 % 433.662 M 112.73 % 203.860 M
Investments in property plant and equipment -380.115 M -18.98 % -319.475 M -7.39 % -297.478 M 0.47 % -298.894 M 3.60 % -310.049 M -48.54 % -208.736 M
Acquisitions net -151.609 M 52.17 % -316.953 M 0.000 -100.00 % 172.000 K 1 223.08 % 13.000 K 100.01 % -200.000 M
Purchases of investments 0.000 0.000 100.00 % -65.581 M -562.43 % -9.900 M -890.00 % -1.000 M 99.00 % -100.000 M
Sales maturities of investments 100.000 M 0.000 0.000 0.000 0.000 0.000
Other investing activites -29.795 M -95.45 % -15.244 M 73.96 % -58.533 M -14.67 % -51.044 M -2.87 % -49.621 M 44.54 % -89.474 M
Net cash used for investing activites -461.519 M 29.18 % -651.672 M -54.57 % -421.592 M -17.22 % -359.666 M 0.27 % -360.657 M 39.71 % -598.210 M
Debt repayment -77.626 M -358.75 % 30.000 M 808.55 % -4.234 M 7.90 % -4.597 M 0.00 % -4.597 M -5.85 % -4.343 M
Common stock issued 0.000 0.000 -100.00 % 58.100 M 366.67 % 12.450 M 0.000 0.000
Common stock repurchased -20.290 M 88.78 % -180.913 M 4.08 % -188.617 M 0.000 0.000 0.000
Dividends paid -164.103 M -29.58 % -126.644 M -23.30 % -102.711 M -0.38 % -102.320 M 0.05 % -102.370 M 40.01 % -170.643 M
Other financing activites -999.000 -100.00 % 215.500 M 218.51 % -181.845 M -18 184 400.00 % -1.000 K 99.41 % -170.000 K -161.54 % -65.000 K
Net cash used provided by financing activities -262.020 M -322.22 % -62.057 M 85.20 % -419.307 M -343.86 % -94.468 M 11.83 % -107.137 M 38.80 % -175.051 M
Effect of forex changes on cash -1.000 K -200.00 % 1.000 K -99.74 % 384.000 K -64.01 % 1.067 M 819.83 % 116.000 K 11 700.00 % -1.000 K
Net change in cash 351.931 M 30.34 % 270.016 M 142.70 % -632.414 M -491.51 % 161.533 M 574.87 % -34.016 M 94.03 % -569.403 M
Cash at beginning of period 1.871 B 16.87 % 1.601 B -28.32 % 2.233 B 7.80 % 2.072 B -1.62 % 2.106 B -21.29 % 2.675 B
Cash at end of period 2.223 B 18.81 % 1.871 B 16.87 % 1.601 B -28.32 % 2.233 B 7.80 % 2.072 B -1.62 % 2.106 B
Operating cash flow 1.075 B 9.32 % 983.744 M 372.72 % 208.101 M -66.14 % 614.600 M 41.72 % 433.662 M 112.73 % 203.860 M
Capital expenditure -74.289 M 76.75 % -319.475 M -7.39 % -297.478 M 0.47 % -298.894 M 3.60 % -310.049 M -48.54 % -208.736 M
Free CashFlow 1.001 B 50.72 % 664.269 M 843.22 % -89.377 M -128.31 % 315.706 M 155.40 % 123.613 M 2 635.13 % -4.876 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 2.638 B 14.39 % 2.306 B 4.22 % 2.213 B -2.34 % 2.266 B 0.46 % 2.256 B 7.98 % 2.089 B 2.02 % 2.048 B 33.86 % 1.530 B -7.02 % 1.645 B 11.85 % 1.471 B -7.45 % 1.589 B 22.30 % 1.299 B
Net income 137.289 M -2.85 % 141.322 M 221.19 % 44.000 M -60.71 % 112.000 M -12.77 % 128.398 M 13.65 % 112.979 M 17.70 % 95.986 M 573.07 % 14.261 M -0.49 % 14.331 M 119.62 % -73.058 M -357.14 % 28.412 M -38.71 % 46.354 M
Income before tax 179.239 M -24.81 % 238.371 M 167.83 % 89.000 M -50.28 % 179.000 M 40.51 % 127.395 M -30.28 % 182.723 M 9.48 % 166.895 M 379.14 % 34.832 M 62.65 % 21.415 M 142.89 % -49.934 M -183.19 % 60.023 M -28.04 % 83.417 M
Income before tax ratio 0.07 -34.27 % 0.10 156.99 % 0.04 -49.09 % 0.08 39.86 % 0.06 -35.43 % 0.09 7.32 % 0.08 257.95 % 0.02 74.93 % 0.01 138.34 % -0.03 -189.89 % 0.04 -41.16 % 0.06
EBITDA 333.762 M 2.50 % 325.628 M 97.35 % 165.000 M -35.48 % 255.750 M 21.35 % 210.750 M -4.85 % 221.500 M -4.94 % 233.000 M 150.91 % 92.863 M 333.64 % 21.415 M 423.78 % -6.614 M -105.24 % 126.332 M 56.29 % 80.834 M
Net income ratio 0.05 -15.08 % 0.06 208.18 % 0.02 -59.77 % 0.05 -13.17 % 0.06 5.25 % 0.05 15.37 % 0.05 402.82 % 0.01 7.02 % 0.01 117.54 % -0.05 -377.84 % 0.02 -49.88 % 0.04
Ratio EBITDA 0.13 -10.40 % 0.14 89.36 % 0.07 -33.94 % 0.11 20.80 % 0.09 -11.88 % 0.11 -6.82 % 0.11 87.44 % 0.06 366.37 % 0.01 389.48 % 0.00 -105.66 % 0.08 27.79 % 0.06
Gross profit ratio 0.79 -0.63 % 0.79 3.48 % 0.77 -1.27 % 0.78 -1.80 % 0.79 0.84 % 0.78 5.94 % 0.74 -12.25 % 0.84 3.85 % 0.81 -3.68 % 0.84 1.16 % 0.83 -2.69 % 0.86
Weighted average shs out dil 8.258 M -0.77 % 8.323 M 1.40 % 8.207 M 0.00 % 8.207 M 0.00 % 8.207 M -2.38 % 8.408 M 1.19 % 8.309 M -1.17 % 8.408 M -1.58 % 8.543 M -1.61 % 8.683 M -0.29 % 8.708 M 0.62 % 8.654 M
Weighted average shs out 8.197 M -0.03 % 8.199 M -0.10 % 8.207 M 0.00 % 8.207 M 0.00 % 8.207 M -2.38 % 8.408 M 1.19 % 8.309 M -1.17 % 8.408 M -1.58 % 8.543 M -1.61 % 8.683 M -0.29 % 8.708 M 0.62 % 8.654 M
EPS diluted 16.62 -2.12 % 16.98 216.79 % 5.36 -60.73 % 13.65 -12.50 % 15.60 13.54 % 13.74 18.96 % 11.55 579.41 % 1.70 -3.41 % 1.76 120.93 % -8.41 -357.98 % 3.26 -39.18 % 5.36
Earnings per share 16.75 -2.84 % 17.24 221.64 % 5.36 -60.73 % 13.65 -12.50 % 15.60 13.54 % 13.74 18.96 % 11.55 579.41 % 1.70 -3.41 % 1.76 120.93 % -8.41 -357.98 % 3.26 -39.18 % 5.36
Gross profit 2.080 B 13.68 % 1.830 B 7.84 % 1.697 B -3.58 % 1.760 B -1.34 % 1.784 B 8.88 % 1.638 B 8.08 % 1.516 B 17.46 % 1.291 B -3.44 % 1.337 B 7.74 % 1.241 B -6.38 % 1.325 B 19.00 % 1.113 B
Income tax expense 34.824 M -61.43 % 90.279 M 105.18 % 44.000 M -34.33 % 67.000 M 639.02 % -12.430 M -117.58 % 70.714 M 6.59 % 66.341 M 175.23 % 24.104 M 240.31 % 7.083 M -69.37 % 23.124 M -26.85 % 31.612 M -14.71 % 37.062 M
Cost of revenue 557.959 M 17.14 % 476.308 M -7.69 % 516.000 M 1.98 % 506.000 M 7.29 % 471.634 M 4.69 % 450.515 M -15.26 % 531.671 M 122.39 % 239.069 M -22.53 % 308.588 M 34.00 % 230.297 M -12.83 % 264.190 M 42.02 % 186.021 M
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 1.015 B 0.000 0.000 0.000 -100.00 % 510.000 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 635.000 M 0.000 0.000 0.000 -100.00 % 759.000 M 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 1.593 B 0.000 0.000 100.00 % -12.656 M -11 300.00 % 113.000 K 132.56 % -347.000 K -196.12 % 361.000 K -15.46 % 427.000 K -46.02 % 791.000 K 0.000 0.000
Operating expenses 0.000 -100.00 % 1.593 B -1.36 % 1.615 B 2.28 % 1.579 B -4.15 % 1.647 B 11.07 % 1.483 B 9.81 % 1.351 B 7.85 % 1.252 B -2.08 % 1.279 B 2.48 % 1.248 B -1.42 % 1.266 B 22.91 % 1.030 B
Cost and expenses 2.397 B 15.84 % 2.069 B -2.90 % 2.131 B 2.21 % 2.085 B -1.60 % 2.119 B 9.59 % 1.934 B 2.73 % 1.882 B 26.21 % 1.491 B -6.06 % 1.588 B 7.39 % 1.478 B -3.52 % 1.532 B 25.73 % 1.219 B
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 10.000 M 0.000 0.000 0.000 -100.00 % 7.000 M 0.000 0.000 0.000
Selling general and administrative expenses 0.000 0.000 -100.00 % 1.615 B 2.28 % 1.579 B -4.30 % 1.650 B 11.26 % 1.483 B 9.77 % 1.351 B 7.91 % 1.252 B -1.34 % 1.269 B 1.68 % 1.248 B -1.58 % 1.268 B 22.87 % 1.032 B
Interest income 18.000 K -97.85 % 839.000 K 10 387.50 % 8.000 K -95.24 % 168.000 K 162.50 % 64.000 K -7.25 % 69.000 K 9.52 % 63.000 K -8.70 % 69.000 K 6.15 % 65.000 K -26.97 % 89.000 K 36.92 % 65.000 K -10.96 % 73.000 K
Interest expense 0.000 0.000 0.000 0.000 -100.00 % 286.000 K 2.14 % 280.000 K 37.25 % 204.000 K 0.000 0.000 -100.00 % 79.000 K 0.000 0.000
Depreciation and amortization 92.418 M 4.40 % 88.524 M 6.66 % 83.000 M 11.04 % 74.750 M 0.00 % 74.750 M 12.41 % 66.500 M -0.75 % 67.000 M 22.62 % 54.640 M 11 005.69 % 492.000 K -44.09 % 880.000 K -98.73 % 69.315 M 12.94 % 61.375 M
Operating income 241.344 M 1.79 % 237.104 M 189.15 % 82.000 M -54.70 % 181.000 M 32.46 % 136.650 M -12.02 % 155.313 M -6.01 % 165.240 M 332.31 % 38.223 M -33.56 % 57.533 M 867.72 % -7.494 M -113.14 % 57.017 M -29.46 % 80.835 M
Operating income ratio 0.09 -11.02 % 0.10 177.44 % 0.04 -53.61 % 0.08 31.85 % 0.06 -18.52 % 0.07 -7.87 % 0.08 222.96 % 0.02 -28.55 % 0.03 786.38 % -0.01 -114.20 % 0.04 -42.33 % 0.06
Total other income expenses net -62.105 M -5 001.74 % 1.267 M -81.90 % 7.000 M 450.00 % -2.000 M 78.39 % -9.255 M -133.77 % 27.409 M 1 556.13 % 1.655 M 148.81 % -3.391 M 90.61 % -36.118 M 14.90 % -42.440 M -1 511.84 % 3.006 M 16.33 % 2.584 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 -2.207 B -10.54 % -1.996 B -26.51 % -1.578 B 2.89 % -1.625 B 8.75 % -1.781 B -30.11 % -1.369 B -22.14 % -1.121 B 2.96 % -1.155 B 27.14 % -1.585 B -10.30 % -1.437 B 22.75 % -1.860 B 10.17 % -2.071 B
Total investments 0.000 -100.00 % 623.000 M 0.48 % 620.000 M 0.32 % 618.000 M -11.21 % 696.000 M 421.42 % 133.481 M 0.00 % 133.481 M 0.00 % 133.481 M 0.00 % 133.481 M 20.36 % 110.900 M -83.76 % 683.000 M 0.74 % 678.000 M
Total debt 16.000 M -27.27 % 22.000 M -54.17 % 48.000 M -25.00 % 64.000 M -28.89 % 90.000 M -15.09 % 106.000 M 76.67 % 60.000 M 174.12 % 21.888 M 38.01 % 15.860 M 0.000 0.000 0.000
Accumulated other comprehensive income loss 15.000 K 0.00 % 15.000 K 0.00 % 15.000 K 0.00 % 15.000 K 0.00 % 15.000 K 0.000 0.000 -100.00 % 1.000 M -50.00 % 2.000 M 100.00 % 1.000 M 0.00 % 1.000 M 0.00 % 1.000 M
Retained earnings 1.616 B 9.28 % 1.479 B 10.59 % 1.337 B 3.48 % 1.292 B -3.91 % 1.345 B 10.56 % 1.216 B 10.24 % 1.103 B 9.53 % 1.007 B -10.06 % 1.120 B 1.30 % 1.106 B -6.20 % 1.179 B 2.47 % 1.150 B
Common stock 1.355 B 0.00 % 1.355 B 0.06 % 1.354 B -0.06 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B 0.00 % 1.355 B
Total equity 3.945 B 3.80 % 3.800 B 3.49 % 3.672 B 1.27 % 3.626 B -1.41 % 3.678 B 4.12 % 3.532 B 2.22 % 3.455 B 0.87 % 3.426 B -5.22 % 3.614 B -2.03 % 3.689 B -3.70 % 3.831 B 0.75 % 3.802 B
Other non current liabilities -829.608 M -1 236.45 % 73.000 M 2.82 % 71.000 M -7.79 % 77.000 M 120.86 % -369.069 M 0.000 -100.00 % 22.547 M 3.00 % 21.890 M -0.12 % 21.917 M -30.15 % 31.376 M -94.47 % 567.418 M 19.45 % 475.043 M
Long term debt 0.000 0.000 -100.00 % 4.000 M -60.00 % 10.000 M -37.50 % 16.000 M -80.95 % 84.000 M 40.00 % 60.000 M 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 -100.00 % 73.000 M -2.67 % 75.000 M -13.79 % 87.000 M 22.53 % 71.003 M -33.80 % 107.260 M 29.94 % 82.547 M 277.10 % 21.890 M -0.12 % 21.917 M -30.15 % 31.376 M -95.89 % 763.637 M 16.12 % 657.607 M
Other current liabilities 2.044 B 37.90 % 1.482 B 29.32 % 1.146 B 0.26 % 1.143 B 1.10 % 1.131 B 896.99 % 113.402 M -85.83 % 800.046 M 12.92 % 708.478 M 4.09 % 680.629 M 35.55 % 502.111 M -18.36 % 615.000 M 7.52 % 572.000 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 772.489 M 0.000 0.000 100.00 % -3.956 M 0.000 0.000 0.000
Short term debt 16.000 M -27.27 % 22.000 M -50.00 % 44.000 M -18.52 % 54.000 M -27.03 % 74.000 M 236.36 % 22.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 2.060 B 28.41 % 1.604 B 25.71 % 1.276 B 0.16 % 1.274 B -11.35 % 1.437 B 32.61 % 1.084 B 9.52 % 989.476 M 22.54 % 807.440 M -6.41 % 862.724 M 35.54 % 636.525 M -12.80 % 730.000 M 14.24 % 639.000 M
Total liabilities 2.107 B 25.66 % 1.677 B 24.12 % 1.351 B -0.73 % 1.361 B -9.75 % 1.508 B 26.63 % 1.191 B 11.09 % 1.072 B 29.26 % 829.330 M -6.25 % 884.641 M 32.45 % 667.901 M -12.54 % 763.637 M 16.12 % 657.607 M
Other non current assets -1.605 B -8 917 972.22 % -18.000 K -101.97 % 913.000 K 738.46 % -143.000 K 99.97 % -452.203 M -518.92 % 107.944 M 2.41 % 105.407 M -0.66 % 106.104 M -0.60 % 106.749 M 2.01 % 104.641 M 6 761.70 % 1.525 M 19.80 % 1.273 M
Long term investments 0.000 -100.00 % 623.000 M 0.48 % 620.000 M 0.32 % 618.000 M -11.21 % 696.000 M 421.42 % 133.481 M 0.00 % 133.481 M 0.00 % 133.481 M 0.00 % 133.481 M 20.36 % 110.900 M -83.76 % 683.000 M 0.74 % 678.000 M
Intangible assets 0.000 -100.00 % 1.073 B 2.19 % 1.050 B 3.96 % 1.010 B 0.42 % 1.006 B 56.28 % 643.567 M 1.15 % 636.238 M 2.00 % 623.781 M 1.30 % 615.746 M 1.66 % 605.710 M 1.97 % 594.000 M 2.06 % 582.000 M
GoodWill 124.910 M -25.89 % 168.558 M -2.57 % 173.000 M -19.53 % 215.000 M 20.07 % 179.057 M -58.07 % 427.020 M -2.01 % 435.779 M 697.57 % 54.638 M -3.95 % 56.883 M -3.80 % 59.129 M -3.66 % 61.374 M -4.35 % 64.166 M
Goodwill and intangible assets 1.221 B -1.65 % 1.241 B 1.48 % 1.223 B -0.16 % 1.225 B 3.39 % 1.185 B 10.67 % 1.071 B -0.13 % 1.072 B 58.02 % 678.419 M 0.86 % 672.629 M 1.17 % 664.839 M 1.50 % 655.000 M 1.39 % 646.000 M
Property plant equipment net 320.158 M 10.20 % 290.512 M 2.65 % 283.000 M -1.39 % 287.000 M -57.66 % 677.861 M -3.72 % 704.052 M 0.16 % 702.961 M 4.96 % 669.752 M 1.54 % 659.589 M -5.67 % 699.235 M 162.50 % 266.376 M 5.93 % 251.472 M
Total non current assets 0.000 -100.00 % 2.224 B 1.09 % 2.200 B 0.32 % 2.193 B 1.10 % 2.169 B 3.30 % 2.100 B -0.47 % 2.110 B 25.00 % 1.688 B 1.22 % 1.668 B 0.66 % 1.657 B -1.63 % 1.684 B 3.19 % 1.632 B
Other current assets -3.451 B -1 462.55 % 253.287 M -2.21 % 259.000 M 4.44 % 248.000 M 5.70 % 234.636 M 20.11 % 195.344 M -25.66 % 262.756 M -63.83 % 726.427 M 114.95 % 337.958 M 142.05 % 139.621 M -30.89 % 202.017 M 18.73 % 170.142 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 333.000 M 0.000 0.000
cash and cash equivalents 2.223 B 10.13 % 2.018 B 24.13 % 1.626 B -3.73 % 1.689 B -9.72 % 1.871 B 26.86 % 1.475 B 24.91 % 1.181 B 0.33 % 1.177 B -26.50 % 1.601 B 11.41 % 1.437 B -22.75 % 1.860 B -10.17 % 2.071 B
Cash and short term investments 2.223 B 10.13 % 2.018 B 24.13 % 1.626 B -3.73 % 1.689 B -9.72 % 1.871 B 26.86 % 1.475 B 24.91 % 1.181 B 0.33 % 1.177 B -26.50 % 1.601 B 11.41 % 1.437 B -22.75 % 1.860 B -10.17 % 2.071 B
Total current assets 0.000 -100.00 % 3.253 B 15.23 % 2.823 B 1.04 % 2.794 B -7.38 % 3.017 B 15.01 % 2.623 B 8.51 % 2.417 B -5.83 % 2.567 B -9.33 % 2.831 B 4.84 % 2.701 B -7.20 % 2.910 B 2.90 % 2.828 B
Inventory 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.131 M 2.74 % 4.021 M 2.16 % 3.936 M -92.64 % 53.500 M -86.21 % 387.948 M 0.000 0.000
Net receivables 1.228 B 25.16 % 981.420 M 4.63 % 938.000 M 9.45 % 857.000 M -5.96 % 911.293 M -3.97 % 949.000 M -2.16 % 970.000 M 46.97 % 660.000 M -21.33 % 839.000 M 13.99 % 736.000 M -13.21 % 848.000 M 44.22 % 588.000 M
Tax assets 64.502 M -7.13 % 69.454 M -4.97 % 73.087 M 15.75 % 63.143 M 0.84 % 62.616 M -25.27 % 83.790 M -12.72 % 96.006 M -4.11 % 100.126 M 5.26 % 95.123 M 23.57 % 76.981 M -1.43 % 78.099 M 41.34 % 55.255 M
Other assets 6.052 B 0.000 0.000 -100.00 % 4.988 B 498 789 300.00 % 1.000 K -75.00 % 4.000 K 0.00 % 4.000 K 33.33 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K -99.41 % 506.000 K 678.46 % 65.000 K
Account payables 0.000 -100.00 % 100.000 M 16.28 % 86.000 M 11.69 % 77.000 M 33.17 % 57.822 M -21.84 % 73.976 M 3.04 % 71.792 M 19.99 % 59.830 M -46.34 % 111.495 M 36.70 % 81.564 M -29.07 % 115.000 M 71.64 % 67.000 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 174.657 M 71.52 % 101.826 M -13.44 % 117.638 M 200.62 % 39.132 M -44.57 % 70.600 M 33.59 % 52.850 M 0.000 0.000
Deferred revenue non current 816.700 M 8.59 % 752.107 M 0.000 0.000 -100.00 % 302.096 M 68.56 % 179.218 M -17.90 % 218.291 M 0.000 -100.00 % 243.164 M 26.03 % 192.945 M -1.67 % 196.219 M 7.48 % 182.564 M
Minority interest 61.270 M 13.16 % 54.144 M 15.20 % 47.000 M 2.17 % 46.000 M 1.25 % 45.433 M 48.90 % 30.512 M -3.07 % 31.479 M 28.35 % 24.525 M -12.59 % 28.059 M 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 912.687 M 0.00 % 912.688 M -2.08 % 932.079 M 0.00 % 932.079 M -0.09 % 932.938 M 0.25 % 930.575 M -3.64 % 965.728 M -7.05 % 1.039 B -6.52 % 1.111 B -9.55 % 1.229 B -5.29 % 1.297 B 0.00 % 1.297 B
Deferred tax liabilities non current 12.908 M -75.74 % 53.211 M 0.000 0.000 -100.00 % 43.025 M 5 258.03 % 803.000 K 100.37 % -218.291 M 0.000 -100.00 % 13.806 M 0.000 0.000 0.000
Other liabilities 47.411 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -730.000 M -14.24 % -639.000 M
Total assets 6.052 B 10.49 % 5.477 B 9.04 % 5.023 B 0.72 % 4.987 B -3.83 % 5.186 B 9.80 % 4.723 B 4.32 % 4.527 B 6.40 % 4.255 B -5.42 % 4.499 B 3.25 % 4.357 B -5.17 % 4.595 B 3.01 % 4.460 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
2025-03-31 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
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
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
Accounts receivables 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
Accounts payables 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
Other non cash items -142.000 M -222.73 % -44.000 M 60.71 % -112.000 M 12.50 % -128.000 M -13.27 % -113.000 M -17.71 % -96.000 M -585.71 % -14.000 M 6.67 % -15.000 M -120.55 % 73.000 M 360.71 % -28.000 M 39.13 % -46.000 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
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
Acquisitions net 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
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
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
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
Debt repayment 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
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
Dividends paid 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
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
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
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
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
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
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
Capital expenditure 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
2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020