7674.T

NATTY SWANKY holdings Co.,Ltd. 7674.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 7.196 B 1.91 % 7.061 B 20.77 % 5.847 B -5.49 % 6.186 B 43.18 % 4.321 B 1.53 % 4.256 B
Net income -268.000 M -208.13 % 247.860 M 165.31 % -379.495 M -199.09 % 382.990 M 2 810.03 % 13.161 M 108.24 % -159.633 M
Income before tax -216.000 M -160.21 % 358.746 M 185.91 % -417.590 M -174.70 % 559.033 M 347.16 % 125.019 M 166.22 % -188.802 M
Income before tax ratio -0.03 -159.08 % 0.05 171.13 % -0.07 -179.04 % 0.09 212.31 % 0.03 165.22 % -0.04
EBITDA 220.000 M -61.74 % 574.992 M 417.26 % -181.238 M -123.59 % 768.130 M 173.27 % 281.084 M 413 258.82 % 68.000 K
Net income ratio -0.04 -206.10 % 0.04 154.08 % -0.06 -204.84 % 0.06 1 932.48 % 0.00 108.12 % -0.04
Ratio EBITDA 0.03 -62.46 % 0.08 362.69 % -0.03 -124.97 % 0.12 90.87 % 0.07 407 044.17 % 0.00
Gross profit ratio 0.72 -2.53 % 0.74 3.60 % 0.71 1.91 % 0.70 -2.22 % 0.71 1.88 % 0.70
Weighted average shs out dil 2.446 M 8.31 % 2.259 M 4.20 % 2.168 M -1.15 % 2.193 M 0.14 % 2.190 M 3.94 % 2.107 M
Weighted average shs out 2.446 M 8.80 % 2.248 M 3.72 % 2.168 M 0.62 % 2.154 M 1.44 % 2.124 M 0.79 % 2.107 M
EPS diluted -109.56 -199.84 % 109.74 162.68 % -175.07 -200.25 % 174.64 2 805.82 % 6.01 107.93 % -75.77
Earnings per share -109.56 -199.38 % 110.24 162.97 % -175.07 -198.47 % 177.79 2 767.58 % 6.20 108.18 % -75.77
Gross profit 5.168 B -0.67 % 5.203 B 25.12 % 4.158 B -3.68 % 4.317 B 40.00 % 3.084 B 3.43 % 2.982 B
Income tax expense 52.000 M -53.10 % 110.886 M 391.09 % -38.094 M -121.64 % 176.044 M 57.38 % 111.858 M 483.48 % -29.169 M
Cost of revenue 2.028 B 9.14 % 1.858 B 10.07 % 1.688 B -9.67 % 1.869 B 51.10 % 1.237 B -2.94 % 1.274 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 229.000 M 7.08 % 213.865 M -7.27 % 230.634 M 0.000 -100.00 % 3.206 B 2 202.93 % 139.229 M
Operating expenses 5.166 B 8.41 % 4.765 B 11.12 % 4.289 B 10.04 % 3.898 B 21.56 % 3.206 B 7.88 % 2.972 B
Cost and expenses 7.194 B 8.61 % 6.624 B 10.83 % 5.977 B 3.65 % 5.766 B 29.78 % 4.443 B 4.64 % 4.246 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 4.937 B 8.47 % 4.552 B 12.16 % 4.058 B 4.12 % 3.898 B 0.000 -100.00 % 2.833 B
Interest income 0.000 -100.00 % 551.000 K 0.000 0.000 0.000 0.000
Interest expense 8.358 M -2.26 % 8.551 M -11.08 % 9.616 M -4.59 % 10.078 M 1.09 % 9.970 M 7.56 % 9.269 M
Depreciation and amortization 217.000 M 4.83 % 207.000 M -8.41 % 226.000 M 13.56 % 199.012 M 36.22 % 146.095 M 0.27 % 145.698 M
Operating income 2.000 M -99.54 % 437.506 M 436.12 % -130.165 M -131.00 % 419.932 M 443.08 % -122.400 M -1 380.07 % 9.562 M
Operating income ratio 0.00 -99.55 % 0.06 378.31 % -0.02 -132.80 % 0.07 339.62 % -0.03 -1 360.82 % 0.00
Total other income expenses net -218.000 M -176.79 % -78.760 M 72.60 % -287.425 M -306.63 % 139.101 M -43.78 % 247.419 M 224.73 % -198.364 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -242.000 M 79.60 % -1.186 B -615.46 % 230.091 M 154.23 % -424.314 M -2.26 % -414.920 M -81.23 % -228.952 M
Total investments 519.000 M 3 376.92 % 14.927 M -18.38 % 18.289 M -24.20 % 24.127 M 2 025.73 % 1.135 M 5 575.00 % 20.000 K
Total debt 913.000 M -4.48 % 955.786 M -24.47 % 1.265 B -18.71 % 1.557 B 23.16 % 1.264 B 8.38 % 1.166 B
Accumulated other comprehensive income loss 1.000 M -82.82 % 5.821 M 0.000 -100.00 % 11.331 M 0.000 0.000
Retained earnings -41.000 M -116.32 % 251.247 M 1 658.69 % 14.286 M -96.47 % 404.573 M 84.40 % 219.399 M 1.21 % 216.772 M
Common stock 1.163 B 0.06 % 1.162 B 50.74 % 771.044 M 0.60 % 766.422 M 0.18 % 765.009 M 0.15 % 763.845 M
Total equity 2.273 B -11.47 % 2.567 B 65.03 % 1.556 B -19.59 % 1.935 B 11.02 % 1.743 B 0.69 % 1.731 B
Other non current liabilities 201.928 M 11.96 % 180.355 M -9.14 % 198.503 M 56.56 % 126.788 M 40.01 % 90.559 M -7.41 % 97.803 M
Long term debt 499.000 M -17.93 % 608.009 M -30.40 % 873.537 M 22.52 % 712.953 M -21.44 % 907.556 M 17.00 % 775.663 M
Total non current liabilities 702.000 M -11.14 % 790.000 M -26.59 % 1.076 B 26.87 % 848.251 M -15.01 % 998.115 M 14.27 % 873.466 M
Other current liabilities 481.261 M 22.40 % 393.188 M 355.28 % -154.022 M -142.98 % 358.387 M 551.30 % -79.412 M -96.91 % -40.330 M
Deferred revenue 17.708 M -51.13 % 36.237 M -93.40 % 549.237 M 1 990.26 % 26.276 M -93.43 % 399.919 M 45.19 % 275.441 M
Short term debt 414.000 M 19.04 % 347.777 M -11.26 % 391.908 M -53.55 % 843.757 M 136.76 % 356.377 M -8.75 % 390.563 M
Total current liabilities 1.133 B -7.19 % 1.221 B 6.01 % 1.152 B -21.42 % 1.466 B 45.53 % 1.007 B 25.43 % 802.880 M
Total liabilities 1.835 B -8.71 % 2.010 B -9.78 % 2.228 B -3.72 % 2.314 B 15.39 % 2.005 B 19.61 % 1.676 B
Other non current assets 100.207 M -79.72 % 494.000 M -0.58 % 496.899 M 0.89 % 492.498 M 12.27 % 438.692 M 7.46 % 408.225 M
Long term investments 519.000 M 3 376.92 % 14.927 M -18.38 % 18.289 M 25.05 % 14.625 M 0.000 -100.00 % 20.000 K
Intangible assets 18.000 M -7.63 % 19.487 M 82.57 % 10.674 M -41.57 % 18.269 M -12.19 % 20.806 M 320.83 % 4.944 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 18.000 M -7.63 % 19.487 M 82.57 % 10.674 M -41.58 % 18.271 M -12.18 % 20.806 M 320.83 % 4.944 M
Property plant equipment net 1.601 B 19.91 % 1.335 B -7.06 % 1.436 B 6.96 % 1.343 B 8.05 % 1.243 B 3.11 % 1.205 B
Total non current assets 2.238 B 13.18 % 1.977 B -4.93 % 2.080 B 7.11 % 1.942 B 9.99 % 1.765 B 2.45 % 1.723 B
Other current assets 286.000 M 63.96 % 174.435 M -29.43 % 247.182 M 30.38 % 189.579 M 18.01 % 160.648 M -24.47 % 212.700 M
Short term investments 0.000 0.000 0.000 -100.00 % 9.502 M 0.000 -100.00 % 14.605 M
cash and cash equivalents 1.155 B -46.07 % 2.142 B 106.87 % 1.035 B -47.74 % 1.981 B 18.00 % 1.679 B 20.33 % 1.395 B
Cash and short term investments 1.155 B -46.07 % 2.142 B 106.87 % 1.035 B -47.99 % 1.991 B 18.56 % 1.679 B 20.33 % 1.395 B
Total current assets 1.870 B -28.06 % 2.599 B 52.58 % 1.704 B -26.15 % 2.307 B 16.36 % 1.982 B 17.73 % 1.684 B
Inventory 87.000 M 91.86 % 45.346 M 16.64 % 38.877 M 17.00 % 33.229 M 5.89 % 31.382 M 13.96 % 27.538 M
Net receivables 342.000 M 43.93 % 237.616 M -37.82 % 382.143 M 309.59 % 93.298 M -16.27 % 111.430 M 130.15 % 48.416 M
Tax assets 0.000 -100.00 % 113.914 M -3.09 % 117.549 M 60.16 % 73.396 M 16.51 % 62.994 M -39.77 % 104.588 M
Other assets 0.000 -100.00 % 3.000 K 0.00 % 3.000 K 0.000 -100.00 % 2.000 K -33.33 % 3.000 K
Account payables 220.031 M 37.56 % 159.954 M -13.57 % 185.060 M 57.76 % 117.304 M -47.26 % 222.409 M 107.56 % 107.156 M
Tax payables 0.000 -100.00 % 283.619 M 58.08 % 179.411 M 49.76 % 119.802 M 11.19 % 107.749 M 53.82 % 70.050 M
Deferred revenue non current 0.000 100.00 % -25.742 M 0.000 0.000 0.000 100.00 % -11.820 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.946 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.149 B 0.10 % 1.148 B 49.03 % 770.362 M 2.40 % 752.285 M -0.78 % 758.190 M 1.08 % 750.114 M
Deferred tax liabilities non current 0.000 -100.00 % 25.742 M 522.99 % 4.132 M -51.45 % 8.510 M 0.000 -100.00 % 11.820 M
Other liabilities 0.000 100.00 % -775.000 K 0.000 0.000 0.000 0.000
Total assets 4.108 B -10.24 % 4.577 B 20.96 % 3.783 B -10.94 % 4.248 B 13.36 % 3.748 B 10.00 % 3.407 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 -100.00 % 997.000 K 0.000 0.000 -100.00 % 7.239 M 0.000
Change in working capital -213.000 M -258.17 % 134.663 M 237.38 % -98.025 M -11.26 % -88.103 M -186.11 % 102.311 M 167.41 % -151.770 M
Accounts receivables -140.000 M -185.71 % -49.000 M 80.24 % -247.939 M -1 467.49 % 18.131 M 124.29 % -74.629 M -171.30 % -27.508 M
Inventory -42.000 M -549.25 % -6.469 M -14.54 % -5.648 M -205.96 % -1.846 M 51.96 % -3.843 M -26.08 % -3.048 M
Accounts payables 0.000 100.00 % -25.105 M -137.05 % 67.755 M 164.46 % -105.104 M 0.000 100.00 % -35.951 M
Other working capital -31.000 M -114.40 % 215.237 M 145.13 % 87.807 M 12 163.55 % 716.000 K -99.60 % 180.783 M 294.40 % -92.997 M
Other non cash items 54.766 M -70.10 % 183.149 M 312.06 % -86.368 M 47.23 % -163.673 M -198.83 % 165.615 M 502.59 % 27.484 M
Net cash provided by operating activities -209.000 M -124.38 % 857.206 M 651.64 % -155.393 M -147.06 % 330.225 M -39.55 % 546.279 M 495.22 % -138.221 M
Investments in property plant and equipment -692.879 M -342.25 % -156.671 M 62.75 % -420.560 M -77.02 % -237.572 M 15.73 % -281.919 M 44.04 % -503.803 M
Acquisitions net 0.000 0.000 -100.00 % 9.000 M -18.85 % 11.091 M 0.000 -100.00 % 9.475 M
Purchases of investments 0.000 0.000 0.000 100.00 % -20.639 M -26.57 % -16.307 M -7.25 % -15.205 M
Sales maturities of investments 0.000 0.000 -100.00 % 9.502 M 35.67 % 7.004 M -53.63 % 15.105 M 8.64 % 13.904 M
Other investing activites -17.121 M 54.88 % -37.943 M 57.32 % -88.903 M -55.87 % -57.038 M 18.48 % -69.970 M 20.10 % -87.573 M
Net cash used for investing activites -710.000 M -264.82 % -194.614 M 60.36 % -490.961 M -65.22 % -297.154 M 15.84 % -353.091 M 39.46 % -583.202 M
Debt repayment -85.000 M 72.55 % -309.658 M -6.31 % -291.265 M -199.48 % 292.778 M 190.88 % 100.652 M 149.00 % -205.416 M
Common stock issued 163.000 K -99.98 % 764.533 M 41 884.24 % 1.821 M -35.56 % 2.826 M 21.39 % 2.328 M 0.000
Common stock repurchased 0.000 0.000 100.00 % -100.000 K -25.00 % -80.000 K 75.46 % -326.000 K 1.51 % -331.000 K
Dividends paid -24.000 M -118.02 % -11.008 M -2.22 % -10.769 M -1.44 % -10.616 M -1.85 % -10.423 M 66.98 % -31.568 M
Other financing activites 43.043 M 0.000 0.000 100.00 % -2.000 K 99.93 % -2.947 M -98 133.33 % -3.000 K
Net cash used provided by financing activities -65.794 M -114.82 % 443.867 M 247.80 % -300.313 M -205.41 % 284.906 M 219.10 % 89.284 M 137.62 % -237.318 M
Effect of forex changes on cash -999.000 -200.00 % 999.000 -99.90 % 997.000 K -99.65 % 282.474 M 0.000 0.000
Net change in cash -985.994 M -189.11 % 1.106 B 217.00 % -945.669 M -257.49 % 600.451 M 112.57 % 282.473 M 129.46 % -958.742 M
Cash at beginning of period 2.142 B 106.87 % 1.035 B -47.74 % 1.981 B 43.49 % 1.381 B 0.00 % 1.381 B -40.98 % 2.339 B
Cash at end of period 1.156 B -46.04 % 2.142 B 106.87 % 1.035 B -47.74 % 1.981 B 19.12 % 1.663 B 20.46 % 1.381 B
Operating cash flow -209.000 M -124.38 % 857.206 M 651.64 % -155.393 M -147.06 % 330.225 M -39.55 % 546.279 M 495.22 % -138.221 M
Capital expenditure -651.000 M -315.52 % -156.671 M 62.75 % -420.560 M -77.02 % -237.572 M 15.73 % -281.919 M 44.04 % -503.803 M
Free CashFlow -860.000 M -222.76 % 700.535 M 221.63 % -575.953 M -721.62 % 92.653 M -64.95 % 264.360 M 141.18 % -642.024 M
2025 2024 2023 2022 2021 2020
2025-07-31 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
Revenue 1.836 B -0.82 % 1.851 B -7.35 % 1.998 B 19.21 % 1.676 B -4.13 % 1.748 B -1.49 % 1.775 B -4.55 % 1.859 B 9.82 % 1.693 B -6.52 % 1.811 B 6.70 % 1.697 B 6.24 % 1.598 B 14.30 % 1.398 B
Net income -329.000 M -252.55 % -93.320 M 60.46 % -236.000 M -381.63 % -49.000 M -48.56 % -32.983 M -165.58 % 50.295 M -24.90 % 66.973 M 76.33 % 37.982 M -56.55 % 87.416 M 57.54 % 55.489 M 128.16 % -197.045 M -25.93 % -156.466 M
Income before tax -246.000 M -189.05 % -85.107 M 59.28 % -209.000 M -184.47 % -73.471 M -163.75 % -27.856 M -129.53 % 94.327 M 54.05 % 61.230 M -20.27 % 76.792 M -43.63 % 136.223 M 61.21 % 84.501 M 156.76 % -148.883 M 37.91 % -239.783 M
Income before tax ratio -0.13 -191.45 % -0.05 56.05 % -0.10 -138.62 % -0.04 -175.12 % -0.02 -129.98 % 0.05 61.41 % 0.03 -27.40 % 0.05 -39.70 % 0.08 51.09 % 0.05 153.42 % -0.09 45.68 % -0.17
EBITDA -114.000 M -281.08 % -29.915 M -159.53 % 50.250 M 271.79 % -29.250 M -269.72 % 17.234 M -87.60 % 138.971 M 27.04 % 109.391 M 38.56 % 78.946 M -42.94 % 138.346 M 59.51 % 86.730 M 190.18 % -96.174 M 48.07 % -185.192 M
Net income ratio -0.18 -255.48 % -0.05 57.32 % -0.12 -304.01 % -0.03 -54.96 % -0.02 -166.57 % 0.03 -21.32 % 0.04 60.55 % 0.02 -53.52 % 0.05 47.65 % 0.03 126.51 % -0.12 -10.18 % -0.11
Ratio EBITDA -0.06 -284.24 % -0.02 -164.25 % 0.03 244.11 % -0.02 -277.04 % 0.01 -87.41 % 0.08 33.10 % 0.06 26.17 % 0.05 -38.96 % 0.08 49.50 % 0.05 184.88 % -0.06 54.56 % -0.13
Gross profit ratio 0.68 -1.58 % 0.69 -0.92 % 0.69 -2.14 % 0.71 -3.81 % 0.74 0.09 % 0.74 -0.42 % 0.74 0.49 % 0.74 -0.80 % 0.74 1.60 % 0.73 2.80 % 0.71 1.33 % 0.70
Weighted average shs out dil 2.447 M 0.01 % 2.447 M 0.00 % 2.447 M 0.00 % 2.447 M 0.02 % 2.446 M -0.15 % 2.450 M -1.09 % 2.477 M 13.03 % 2.191 M -0.59 % 2.204 M 0.46 % 2.194 M 0.71 % 2.179 M 0.27 % 2.173 M
Weighted average shs out 2.447 M 0.01 % 2.447 M 0.00 % 2.447 M 0.65 % 2.431 M -0.62 % 2.446 M 0.04 % 2.445 M -0.01 % 2.445 M 8.92 % 2.245 M 2.34 % 2.194 M 0.58 % 2.181 M 0.10 % 2.179 M 0.27 % 2.173 M
EPS diluted -134.45 -252.52 % -38.14 60.46 % -96.46 -381.58 % -20.03 -48.48 % -13.49 -165.71 % 20.53 -25.07 % 27.40 58.11 % 17.33 -56.30 % 39.66 56.82 % 25.29 127.96 % -90.44 -25.59 % -72.01
Earnings per share -134.45 -252.52 % -38.14 60.46 % -96.46 -378.47 % -20.16 -49.44 % -13.49 -165.58 % 20.57 -25.23 % 27.51 58.65 % 17.34 -56.44 % 39.81 56.49 % 25.44 128.13 % -90.44 -25.59 % -72.01
Gross profit 1.242 B -2.39 % 1.272 B -8.20 % 1.386 B 16.67 % 1.188 B -7.79 % 1.288 B -1.40 % 1.307 B -4.96 % 1.375 B 10.37 % 1.246 B -7.26 % 1.343 B 8.41 % 1.239 B 9.21 % 1.135 B 15.82 % 979.642 M
Income tax expense 83.000 M 910.72 % 8.212 M -69.59 % 27.000 M 12.50 % 24.000 M 368.02 % 5.128 M -88.35 % 44.031 M 866.69 % -5.743 M -114.80 % 38.810 M -20.48 % 48.807 M 68.23 % 29.012 M -39.76 % 48.163 M 157.81 % -83.318 M
Cost of revenue 594.000 M 2.62 % 578.850 M -5.42 % 612.000 M 25.41 % 488.000 M 6.11 % 459.879 M -1.75 % 468.056 M -3.41 % 484.587 M 8.32 % 447.370 M -4.38 % 467.854 M 2.08 % 458.307 M -1.03 % 463.096 M 10.73 % 418.219 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 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 0.000 -100.00 % 229.000 M 0.000 0.000 -100.00 % 266.000 K -99.88 % 213.088 M 50 356.60 % -424.000 K -133.62 % 1.261 M -26.60 % 1.718 M 0.000 0.000
Operating expenses 1.415 B 4.24 % 1.357 B -2.41 % 1.391 B 9.61 % 1.269 B -0.95 % 1.281 B 4.57 % 1.225 B -1.99 % 1.250 B 8.37 % 1.154 B -4.48 % 1.208 B 4.64 % 1.154 B 1.02 % 1.142 B 8.43 % 1.054 B
Cost and expenses 2.009 B 3.76 % 1.936 B -3.33 % 2.003 B 14.00 % 1.757 B 0.91 % 1.741 B 2.82 % 1.693 B -2.38 % 1.735 B 8.35 % 1.601 B -4.45 % 1.676 B 3.91 % 1.612 B 0.43 % 1.606 B 9.08 % 1.472 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 1.415 B 4.24 % 1.357 B 16.82 % 1.162 B -8.43 % 1.269 B -0.95 % 1.281 B 4.59 % 1.225 B 18.13 % 1.037 B -10.14 % 1.154 B -4.39 % 1.207 B 4.59 % 1.154 B 1.01 % 1.142 B 8.43 % 1.054 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.484 M 0.000 0.000 0.000
Interest expense 3.578 M 10.88 % 3.227 M 28.16 % 2.518 M 21.94 % 2.065 M 16.01 % 1.780 M -10.78 % 1.995 M -2.44 % 2.045 M -5.06 % 2.154 M 1.46 % 2.123 M -4.76 % 2.229 M -5.11 % 2.349 M 4.21 % 2.254 M
Depreciation and amortization 59.000 M 13.54 % 51.966 M -4.21 % 54.250 M 4.83 % 51.750 M 19.49 % 43.309 M 1.55 % 42.649 M -7.52 % 46.116 M 0.000 -100.00 % 2.746 M 59.93 % 1.717 M -96.59 % 50.358 M -3.78 % 52.337 M
Operating income -173.000 M -103.40 % -85.054 M -1 601.08 % -5.000 M 93.87 % -81.518 M -1 246.69 % 7.109 M -91.27 % 81.409 M -34.74 % 124.750 M 35.39 % 92.143 M -32.05 % 135.600 M 59.51 % 85.013 M 1 182.28 % -7.855 M 89.39 % -74.014 M
Operating income ratio -0.09 -105.09 % -0.05 -1 735.94 % 0.00 94.85 % -0.05 -1 296.09 % 0.00 -91.14 % 0.05 -31.63 % 0.07 23.28 % 0.05 -27.31 % 0.07 49.49 % 0.05 1 118.69 % 0.00 90.71 % -0.05
Total other income expenses net -73.000 M -137 635.85 % -53.000 K 99.97 % -204.000 M -2 635.11 % 8.047 M 123.01 % -34.965 M -370.67 % 12.918 M 120.34 % -63.520 M -313.78 % -15.351 M -2 564.04 % 623.000 K 221.68 % -512.000 K 99.64 % -141.028 M 14.92 % -165.769 M
2025-07-31 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
2025-07-31 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
Net debt -27.000 M 88.90 % -243.234 M -0.51 % -242.000 M 62.48 % -645.000 M 35.73 % -1.004 B 7.46 % -1.084 B 8.57 % -1.186 B -26.82 % -935.207 M -456.08 % -168.178 M -161.94 % 271.534 M -73.74 % 1.034 B 694.46 % 130.140 M
Total investments 524.000 M -14.52 % 613.000 M 18.11 % 519.000 M -21.36 % 660.000 M 2 819.06 % 22.610 M 50.25 % 15.048 M 0.81 % 14.927 M 8.81 % 13.718 M -1.63 % 13.946 M -3.67 % 14.478 M -97.19 % 515.000 M 2 931.91 % 16.986 M
Total debt 976.000 M -9.16 % 1.074 B 17.68 % 913.000 M 1.44 % 900.000 M -2.28 % 920.953 M 7.17 % 859.361 M -10.09 % 955.786 M -6.84 % 1.026 B -4.51 % 1.074 B -9.85 % 1.192 B -5.71 % 1.264 B 3.86 % 1.217 B
Accumulated other comprehensive income loss 1.647 M 0.00 % 1.647 M 64.70 % 1.000 M 0.00 % 1.000 M -90.72 % 10.773 M 169.33 % 4.000 M -20.00 % 5.000 M 25.00 % 4.000 M -55.56 % 9.000 M 12.50 % 8.000 M -33.33 % 12.000 M -21.24 % 15.236 M
Retained earnings -488.000 M -206.27 % -159.334 M -288.62 % -41.000 M -121.13 % 194.000 M -20.53 % 244.118 M -11.90 % 277.101 M 10.29 % 251.247 M 36.34 % 184.274 M 25.96 % 146.292 M 148.47 % 58.876 M 320.54 % 14.000 M -93.38 % 211.331 M
Common stock 1.163 B -0.04 % 1.163 B 0.04 % 1.163 B 0.00 % 1.163 B -0.04 % 1.163 B 0.04 % 1.163 B 0.06 % 1.162 B 4.56 % 1.112 B 44.03 % 771.799 M 0.02 % 771.619 M 0.08 % 771.000 M 0.21 % 769.361 M
Total equity 1.825 B -15.31 % 2.155 B -5.19 % 2.273 B -9.37 % 2.508 B -2.32 % 2.567 B -1.01 % 2.594 B 1.02 % 2.567 B 7.06 % 2.398 B 42.30 % 1.685 B 5.51 % 1.597 B 2.78 % 1.554 B -11.26 % 1.751 B
Other non current liabilities 194.000 M -3.12 % 200.256 M -1.35 % 203.000 M 9.14 % 186.000 M -0.53 % 186.995 M -2.10 % 191.011 M 5.91 % 180.355 M -7.97 % 195.969 M -1.60 % 199.163 M 0.71 % 197.766 M -0.64 % 199.040 M -7.71 % 215.660 M
Long term debt 359.000 M -12.78 % 411.599 M -17.52 % 499.000 M -0.20 % 500.000 M -11.11 % 562.521 M 5.80 % 531.703 M -12.55 % 608.009 M -8.57 % 665.002 M -5.55 % 704.097 M -10.51 % 786.784 M -9.88 % 873.000 M -1.91 % 890.035 M
Total non current liabilities 553.000 M -9.62 % 611.855 M -12.84 % 702.000 M 2.33 % 686.000 M -8.47 % 749.516 M 3.71 % 722.714 M -8.33 % 788.364 M -8.43 % 860.971 M -4.68 % 903.260 M -8.26 % 984.550 M 23 727.44 % 4.132 M -99.63 % 1.106 B
Other current liabilities 529.000 M -3.89 % 550.436 M 10.31 % 499.000 M -18.00 % 608.530 M 24.79 % 487.630 M 17.17 % 416.163 M 275.25 % -237.467 M -163.83 % 372.044 M -26.09 % 503.360 M 4.69 % 480.803 M -10.59 % 537.759 M 9.53 % 490.961 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 76.384 M -88.55 % 666.892 M 347.54 % 149.012 M 28.70 % 115.780 M 116.78 % 53.408 M 43.41 % 37.241 M 429.74 % 7.030 M
Short term debt 617.000 M -6.92 % 662.860 M 60.11 % 414.000 M 3.50 % 400.000 M 11.60 % 358.432 M 9.39 % 327.658 M -5.79 % 347.777 M -3.65 % 360.949 M -2.53 % 370.316 M -8.57 % 405.039 M 14.50 % 353.759 M 8.18 % 327.002 M
Total current liabilities 1.428 B -5.64 % 1.513 B 33.57 % 1.133 B -10.86 % 1.271 B 12.95 % 1.125 B 6.14 % 1.060 B -13.16 % 1.221 B 3.59 % 1.178 B 3.95 % 1.134 B 2.68 % 1.104 B -4.08 % 1.151 B 10.66 % 1.040 B
Total liabilities 1.981 B -6.79 % 2.125 B 15.81 % 1.835 B -6.23 % 1.957 B 4.39 % 1.875 B 5.15 % 1.783 B -11.26 % 2.009 B -1.49 % 2.039 B 0.12 % 2.037 B -2.48 % 2.089 B 50 448.06 % 4.132 M -99.81 % 2.146 B
Other non current assets 1.000 M 104.50 % 489.000 K -99.51 % 100.207 M 9 920.70 % 1.000 M -99.85 % 648.520 M -48.09 % 1.249 B 152.89 % 494.000 M -60.04 % 1.236 B 99.63 % 619.298 M -1.37 % 627.891 M 132.18 % -1.951 B -384.22 % 686.436 M
Long term investments 524.000 M -14.52 % 613.000 M 18.11 % 519.000 M -21.36 % 660.000 M 2 819.06 % 22.610 M 50.25 % 15.048 M 0.81 % 14.927 M 8.81 % 13.718 M -97.78 % 619.000 M -1.28 % 627.000 M 21.75 % 515.000 M 2 931.91 % 16.986 M
Intangible assets 15.000 M -16.59 % 17.984 M -0.09 % 18.000 M -5.26 % 19.000 M -9.00 % 20.878 M -5.10 % 22.000 M 12.90 % 19.487 M 94.87 % 10.000 M 25.00 % 8.000 M -11.11 % 9.000 M -15.68 % 10.674 M -28.84 % 15.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 636.000 K 0.000 -100.00 % 894.000 K 69.96 % 526.000 K -12.33 % 600.000 K 0.000 0.000
Goodwill and intangible assets 15.000 M -16.59 % 17.984 M -0.09 % 18.000 M -5.26 % 19.000 M -9.00 % 20.878 M -7.77 % 22.636 M 16.16 % 19.487 M 78.88 % 10.894 M 27.77 % 8.526 M -11.19 % 9.600 M -10.06 % 10.674 M -28.84 % 15.000 M
Property plant equipment net 1.574 B -1.35 % 1.596 B -0.33 % 1.601 B -5.50 % 1.694 B 25.53 % 1.349 B 4.07 % 1.297 B -2.88 % 1.335 B -3.03 % 1.377 B -0.96 % 1.390 B -0.28 % 1.394 B -2.93 % 1.436 B -3.82 % 1.493 B
Total non current assets 2.114 B -5.07 % 2.227 B -0.49 % 2.238 B -5.73 % 2.374 B 16.29 % 2.041 B 4.60 % 1.952 B -1.30 % 1.977 B -1.75 % 2.013 B -0.26 % 2.018 B -0.66 % 2.031 B 1 484.29 % 128.223 M -94.20 % 2.211 B
Other current assets 242.000 M -10.81 % 271.346 M -5.12 % 286.000 M 11.72 % 256.000 M 22.54 % 208.919 M -0.96 % 210.951 M 20.93 % 174.435 M -23.70 % 228.630 M 5.07 % 217.597 M -55.79 % 492.203 M 99.13 % 247.182 M -40.43 % 414.978 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -605.054 M 1.22 % -612.522 M 0.000 0.000
cash and cash equivalents 1.003 B -23.88 % 1.318 B 14.09 % 1.155 B -25.24 % 1.545 B -19.72 % 1.924 B -0.99 % 1.944 B -9.25 % 2.142 B 9.21 % 1.961 B 57.83 % 1.243 B 35.02 % 920.289 M 299.97 % 230.091 M -78.83 % 1.087 B
Cash and short term investments 1.003 B -23.88 % 1.318 B 14.09 % 1.155 B -25.24 % 1.545 B -19.72 % 1.924 B -0.99 % 1.944 B -9.25 % 2.142 B 9.21 % 1.961 B 57.83 % 1.243 B 35.02 % 920.289 M 299.97 % 230.091 M -78.83 % 1.087 B
Total current assets 1.692 B -17.59 % 2.053 B 9.79 % 1.870 B -10.57 % 2.091 B -12.90 % 2.401 B -1.00 % 2.425 B -6.70 % 2.599 B 7.19 % 2.425 B 42.29 % 1.704 B 3.01 % 1.654 B 619.04 % 230.091 M -86.35 % 1.686 B
Inventory 153.000 M 61.08 % 94.983 M 9.18 % 87.000 M 74.00 % 50.000 M 9.05 % 45.851 M -0.59 % 46.123 M 1.71 % 45.346 M 10.70 % 40.963 M 0.27 % 40.854 M -9.79 % 45.288 M 19.18 % 38.000 M 11.24 % 34.160 M
Net receivables 294.000 M -20.35 % 369.129 M 7.93 % 342.000 M 42.50 % 240.000 M 8.31 % 221.580 M -1.14 % 224.134 M -5.67 % 237.616 M 22.44 % 194.070 M -4.46 % 203.127 M 3.28 % 196.668 M 28.54 % 153.000 M 2.34 % 149.496 M
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -632.000 M -654.80 % 113.914 M 118.23 % -625.000 M -0.97 % -619.000 M 1.28 % -627.000 M -633.39 % 117.549 M 230 388.24 % 51.000 K
Other assets 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 0.000 -100.00 % 2.000 K 100.00 % 1.000 K -100.00 % 3.425 B 0.000
Account payables 282.000 M -6.01 % 300.045 M 36.38 % 220.000 M -16.18 % 262.470 M 19.95 % 218.813 M 13.64 % 192.541 M 20.37 % 159.954 M -7.49 % 172.907 M -2.13 % 176.679 M -5.43 % 186.827 M 9.81 % 170.136 M -20.91 % 215.129 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 60.380 M 27.33 % 47.420 M -83.28 % 283.619 M 129.49 % 123.586 M 48.32 % 83.322 M 165.13 % 31.427 M 111.43 % 14.864 M 111.44 % 7.030 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -25.742 M 0.000 0.000 0.000 100.00 % -868.868 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -37.241 M 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 1.149 B 0.00 % 1.149 B 0.00 % 1.149 B 0.00 % 1.149 B 0.00 % 1.149 B 0.04 % 1.149 B 0.06 % 1.148 B 4.62 % 1.097 B 43.06 % 767.072 M 0.04 % 766.738 M 1.29 % 757.000 M 0.24 % 755.223 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 25.742 M 0.000 0.000 0.000 -100.00 % 4.132 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 3.001 K 0.000 0.000 0.000 0.000 0.000 100.00 % -1.151 B 0.000
Total assets 3.806 B -11.08 % 4.280 B 4.19 % 4.108 B -8.00 % 4.465 B 0.51 % 4.442 B 1.50 % 4.377 B -4.37 % 4.577 B 3.13 % 4.437 B 19.22 % 3.722 B 0.98 % 3.686 B -2.57 % 3.783 B -2.92 % 3.897 B
2025-07-31 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
2025-07-31 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31 2022-10-31
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 329.000 M 253.76 % 93.000 M -60.59 % 236.000 M 381.63 % 49.000 M 48.48 % 33.000 M 166.00 % -50.000 M 25.37 % -67.000 M -76.32 % -38.000 M 56.32 % -87.000 M -58.18 % -55.000 M -127.92 % 197.000 M 25.48 % 157.000 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 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2025
2024
2023
2022
2021
2020