7726.T

Kuroda Precision Industries Ltd. 7726.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 17.284 B -6.59 % 18.504 B -18.65 % 22.747 B 26.07 % 18.043 B 35.77 % 13.289 B -11.89 % 15.083 B
Net income 172.588 M -65.37 % 498.444 M -45.03 % 906.708 M 60.83 % 563.753 M 344.97 % 126.694 M -4.02 % 132.000 M
Income before tax 402.182 M 238.80 % 118.707 M -92.43 % 1.569 B 51.19 % 1.038 B 321.45 % 246.253 M 8.01 % 228.000 M
Income before tax ratio 0.02 262.72 % 0.01 -90.70 % 0.07 19.93 % 0.06 210.42 % 0.02 22.58 % 0.02
EBITDA 1.559 B 28.72 % 1.211 B -54.52 % 2.662 B 31.84 % 2.019 B 73.07 % 1.167 B -0.55 % 1.173 B
Net income ratio 0.01 -62.93 % 0.03 -32.42 % 0.04 27.58 % 0.03 227.74 % 0.01 8.93 % 0.01
Ratio EBITDA 0.09 37.81 % 0.07 -44.09 % 0.12 4.58 % 0.11 27.47 % 0.09 12.87 % 0.08
Gross profit ratio 0.24 -1.15 % 0.24 0.34 % 0.24 -12.14 % 0.27 8.01 % 0.25 -1.67 % 0.26
Weighted average shs out dil 5.709 M 0.23 % 5.696 M 0.22 % 5.683 M 0.16 % 5.674 M 0.22 % 5.661 M 0.46 % 5.636 M
Weighted average shs out 5.709 M 0.23 % 5.696 M 0.22 % 5.683 M 0.16 % 5.674 M 0.22 % 5.661 M 0.46 % 5.636 M
EPS diluted 30.23 -65.42 % 87.43 -45.20 % 159.54 60.57 % 99.36 344.17 % 22.37 -4.48 % 23.42
Earnings per share 30.23 -65.42 % 87.43 -45.20 % 159.54 60.57 % 99.36 344.17 % 22.37 -4.48 % 23.42
Gross profit 4.097 B -7.67 % 4.437 B -18.37 % 5.436 B 10.76 % 4.908 B 46.65 % 3.347 B -13.36 % 3.863 B
Income tax expense 242.311 M 168.68 % -352.787 M -154.52 % 647.047 M 40.69 % 459.903 M 292.44 % 117.190 M 86.02 % 63.000 M
Cost of revenue 13.187 B -6.26 % 14.067 B -18.74 % 17.310 B 31.79 % 13.135 B 32.11 % 9.943 B -11.38 % 11.220 B
General and administrative expenses 3.061 B -2.30 % 3.133 B -4.63 % 3.285 B 15.95 % 2.833 B 16.92 % 2.423 B -15.75 % 2.876 B
Selling and marketing expenses 469.000 M 5.87 % 443.000 M -26.17 % 600.000 M 36.99 % 438.000 M 64.04 % 267.000 M -20.54 % 336.000 M
Other expenses -255.506 M -25 960.93 % 988.000 K 174.44 % 360.000 K -61.00 % 923.000 K 235.64 % 275.000 K -99.72 % 99.000 M
Operating expenses 3.785 B -1.78 % 3.854 B -7.16 % 4.151 B 16.19 % 3.573 B 19.72 % 2.984 B -17.63 % 3.623 B
Cost and expenses 16.973 B -5.29 % 17.921 B -16.50 % 21.462 B 28.45 % 16.708 B 29.25 % 12.927 B -12.91 % 14.843 B
Research and development expenses 255.506 M -8.09 % 278.000 M 4.51 % 266.000 M -11.63 % 301.000 M 2.38 % 294.000 M -5.77 % 312.000 M
Selling general and administrative expenses 3.785 B 5.89 % 3.575 B -7.98 % 3.885 B 18.77 % 3.271 B 21.60 % 2.690 B -16.25 % 3.212 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 146.892 M 72.95 % 84.935 M 24.90 % 68.001 M 18.08 % 57.590 M 10.31 % 52.206 M -7.98 % 56.733 M
Depreciation and amortization 1.009 B 0.49 % 1.005 B 1.88 % 985.984 M 7.07 % 920.844 M 10.14 % 836.031 M 0.24 % 834.000 M
Operating income 311.596 M -46.57 % 583.235 M -54.60 % 1.285 B -3.76 % 1.335 B 268.30 % 362.472 M 6.92 % 339.000 M
Operating income ratio 0.02 -42.80 % 0.03 -44.19 % 0.06 -23.66 % 0.07 171.27 % 0.03 21.35 % 0.02
Total other income expenses net 90.586 M 119.50 % -464.528 M -263.33 % 284.407 M 195.72 % -297.129 M -155.66 % -116.219 M -6.73 % -108.887 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 4.262 B 28.17 % 3.325 B 123.42 % 1.488 B 35.58 % 1.098 B -53.87 % 2.380 B 27.21 % 1.871 B
Total investments 2.368 B -10.29 % 2.639 B 43.28 % 1.842 B 3.56 % 1.779 B -3.61 % 1.845 B 38.78 % 1.330 B
Total debt 7.552 B 14.75 % 6.582 B 19.63 % 5.502 B 37.64 % 3.997 B -11.91 % 4.537 B 11.05 % 4.086 B
Accumulated other comprehensive income loss 1.795 B -34.21 % 2.728 B 34.72 % 2.025 B 6.30 % 1.905 B -1.91 % 1.942 B 29.29 % 1.502 B
Retained earnings 5.298 B -0.50 % 5.325 B 5.36 % 5.054 B 17.83 % 4.289 B 13.22 % 3.788 B 1.12 % 3.746 B
Common stock 1.942 B 0.55 % 1.931 B 0.53 % 1.921 B 0.47 % 1.912 B 0.46 % 1.903 B 0.58 % 1.892 B
Total equity 11.582 B -0.98 % 11.697 B 9.01 % 10.730 B 9.42 % 9.806 B 5.37 % 9.307 B 5.54 % 8.818 B
Other non current liabilities 1.873 B -3.61 % 1.944 B 2.19 % 1.902 B 4.93 % 1.813 B -3.72 % 1.883 B 0.58 % 1.872 B
Long term debt 3.865 B 4.43 % 3.701 B 32.72 % 2.788 B 1.48 % 2.748 B 17.85 % 2.332 B 15.39 % 2.021 B
Total non current liabilities 6.107 B 1.72 % 6.004 B 18.91 % 5.049 B 2.64 % 4.919 B 7.57 % 4.573 B 2.83 % 4.447 B
Other current liabilities 2.212 B 30.90 % 1.690 B -56.20 % 3.857 B 531.96 % 610.354 M -15.26 % 720.305 M -72.84 % 2.652 B
Deferred revenue 0.000 0.000 -100.00 % 829.684 M -7.58 % 897.729 M 221.06 % 279.617 M 0.000
Short term debt 3.688 B 28.05 % 2.880 B 6.14 % 2.713 B 117.19 % 1.249 B -43.36 % 2.206 B 6.81 % 2.065 B
Total current liabilities 8.470 B 3.49 % 8.184 B -14.96 % 9.623 B 31.43 % 7.322 B 26.69 % 5.779 B 0.18 % 5.769 B
Total liabilities 14.577 B 2.75 % 14.187 B -3.31 % 14.673 B 19.86 % 12.241 B 18.25 % 10.352 B 1.34 % 10.216 B
Other non current assets 253.180 M 44.44 % 175.286 M 10.60 % 158.492 M -5.18 % 167.145 M -4.28 % 174.618 M -17.94 % 212.800 M
Long term investments 2.368 B -10.29 % 2.639 B 47.52 % 1.789 B 3.67 % 1.726 B -5.40 % 1.824 B 39.87 % 1.304 B
Intangible assets 167.828 M -1.80 % 170.911 M 10.04 % 155.318 M -5.67 % 164.655 M -5.14 % 173.575 M -4.63 % 182.000 M
GoodWill 0.000 0.000 -100.00 % 744.260 M 1.39 % 734.079 M -8.38 % 801.248 M -1.10 % 810.189 M
Goodwill and intangible assets 167.828 M -1.80 % 170.911 M -81.00 % 899.578 M 0.09 % 898.734 M -7.81 % 974.823 M -1.73 % 992.000 M
Property plant equipment net 9.335 B 11.22 % 8.393 B 14.33 % 7.342 B 9.08 % 6.731 B -2.01 % 6.869 B 2.64 % 6.692 B
Total non current assets 13.105 B 6.54 % 12.301 B 14.95 % 10.701 B 7.17 % 9.985 B -2.08 % 10.197 B 2.57 % 9.941 B
Other current assets 707.685 M 7.45 % 658.640 M -36.52 % 1.037 B 65.95 % 625.183 M 115.27 % 290.421 M -34.45 % 443.049 M
Short term investments 0.000 0.000 -100.00 % 53.000 M 0.00 % 53.000 M 0.000 -100.00 % 25.448 M
cash and cash equivalents 3.290 B 1.06 % 3.256 B -18.87 % 4.013 B 38.42 % 2.899 B 34.39 % 2.157 B -2.59 % 2.215 B
Cash and short term investments 3.290 B 1.04 % 3.256 B -18.86 % 4.013 B 38.42 % 2.899 B 34.39 % 2.157 B -3.70 % 2.240 B
Total current assets 13.054 B -3.90 % 13.584 B -7.60 % 14.702 B 21.88 % 12.063 B 27.48 % 9.462 B 4.06 % 9.093 B
Inventory 4.578 B -7.72 % 4.960 B -0.90 % 5.006 B 17.99 % 4.242 B 24.87 % 3.398 B -2.71 % 3.492 B
Net receivables 4.479 B -4.88 % 4.708 B 1.36 % 4.645 B 8.14 % 4.296 B 18.77 % 3.617 B 23.97 % 2.918 B
Tax assets 981.358 M 6.47 % 921.726 M 79.96 % 512.172 M 10.75 % 462.457 M 30.60 % 354.093 M -52.11 % 739.461 M
Other assets 0.000 -100.00 % 4.000 K 300.00 % 1.000 K -66.67 % 3.000 K 0.00 % 3.000 K 0.000
Account payables 2.571 B -25.14 % 3.434 B 94.07 % 1.769 B -56.55 % 4.072 B 64.06 % 2.482 B 136.02 % 1.052 B
Tax payables 0.000 -100.00 % 180.499 M -60.22 % 453.797 M -7.93 % 492.859 M 436.95 % 91.789 M 0.000
Deferred revenue non current 0.000 -100.00 % 1.466 B -1.78 % 1.492 B 2.90 % 1.450 B 0.000 -100.00 % 174.761 M
Minority interest 196.632 M 4.37 % 188.392 M -12.24 % 214.671 M 10.77 % 193.793 M 10.48 % 175.415 M -8.86 % 192.460 M
Capital lease obligations 1.265 B 8.27 % 1.169 B 58.51 % 737.286 M 3.09 % 715.179 M 266.03 % 195.388 M -19.94 % 244.055 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.351 B 54.04 % 1.526 B 0.67 % 1.516 B 0.59 % 1.507 B 0.57 % 1.499 B 0.89 % 1.486 B
Deferred tax liabilities non current 369.190 M 2.91 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M -35.32 % 554.617 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 26.160 B 1.06 % 25.885 B 1.90 % 25.403 B 15.22 % 22.048 B 12.15 % 19.659 B 3.28 % 19.034 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 193.387 M 123.42 % -825.635 M 30.85 % -1.194 B -3 824.40 % -30.425 M 94.17 % -522.000 M -205.24 % 496.000 M
Accounts receivables 209.884 M 314.80 % 50.599 M 118.27 % -277.000 M 57.19 % -647.000 M -2.86 % -629.000 M -179.12 % 795.000 M
Inventory 411.911 M 169.82 % 152.664 M 123.49 % -650.020 M 17.03 % -783.423 M -833.10 % 106.864 M 272.36 % -62.000 M
Accounts payables -860.037 M 43.14 % -1.512 B 0.000 -100.00 % 1.534 B 0.000 100.00 % -556.373 M
Other working capital 431.629 M -10.64 % 483.000 M 280.90 % -267.000 M -99.25 % -134.000 M 0.000 0.000
Other non cash items -148.914 M -214.36 % 130.213 M -80.00 % 651.218 M -6.58 % 697.060 M 2 498.86 % -29.058 M 97.17 % -1.026 B
Net cash provided by operating activities 1.227 B 186.68 % 427.824 M -68.29 % 1.349 B -37.26 % 2.150 B 304.81 % 531.226 M 21.84 % 436.000 M
Investments in property plant and equipment -1.656 B -18.58 % -1.396 B 1.55 % -1.418 B -100.40 % -707.634 M 21.44 % -900.769 M 29.30 % -1.274 B
Acquisitions net -4.631 M 0.000 100.00 % -90.000 M -68 281.82 % 132.000 K 0.000 -100.00 % 1.540 M
Purchases of investments -84.895 M -255.63 % -23.872 M 84.53 % -154.299 M -187.01 % -53.760 M -104.25 % -26.321 M 0.26 % -26.390 M
Sales maturities of investments 147.749 M 26.69 % 116.627 M -46.73 % 218.928 M 808.57 % 24.096 M -19.40 % 29.897 M -71.15 % 103.622 M
Other investing activites -50.737 M -561.33 % -7.672 M -156.02 % 13.696 M -33.95 % 20.736 M 110.92 % 9.831 M -84.45 % 63.228 M
Net cash used for investing activites -1.648 B -25.71 % -1.311 B 8.30 % -1.430 B -99.57 % -716.430 M 19.26 % -887.362 M 21.61 % -1.132 B
Debt repayment 634.546 M 3.49 % 613.146 M -57.90 % 1.456 B 311.03 % -690.070 M -242.33 % 484.842 M 17.74 % 411.797 M
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 0.000
Dividends paid -199.473 M 12.29 % -227.418 M -60.28 % -141.889 M -150.33 % -56.681 M 33.02 % -84.618 M 39.79 % -140.527 M
Other financing activites 33.080 M 119.34 % -171.050 M -3.50 % -165.262 M -11 789.35 % -1.390 M 98.37 % -85.187 M -6 607.64 % -1.270 M
Net cash used provided by financing activities 468.153 M 118.07 % 214.678 M -81.32 % 1.149 B 253.59 % -748.141 M -337.48 % 315.037 M 16.68 % 270.000 M
Effect of forex changes on cash 5.824 M 109.97 % -58.398 M -228.39 % 45.485 M 89.47 % 24.006 M 164.29 % -37.338 M -319.64 % 17.000 M
Net change in cash 57.014 M 107.84 % -726.993 M -165.26 % 1.114 B 56.92 % 709.915 M 1 005.08 % -78.437 M 97.41 % -3.032 B
Cash at beginning of period 3.233 B -18.36 % 3.960 B 39.14 % 2.846 B 33.23 % 2.136 B -3.54 % 2.215 B -15.56 % 2.623 B
Cash at end of period 3.290 B 1.76 % 3.233 B -18.36 % 3.960 B 39.14 % 2.846 B 33.23 % 2.136 B 622.37 % -409.000 M
Operating cash flow 1.227 B 186.68 % 427.824 M -68.29 % 1.349 B -37.26 % 2.150 B 304.81 % 531.226 M 21.84 % 436.000 M
Capital expenditure -1.656 B -18.58 % -1.396 B 1.55 % -1.418 B -100.40 % -707.634 M 21.44 % -900.769 M 29.30 % -1.274 B
Free CashFlow -429.096 M 55.69 % -968.356 M -1 305.10 % -68.917 M -104.78 % 1.443 B 490.44 % -369.543 M 55.90 % -838.000 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 3.584 B -22.29 % 4.612 B 18.59 % 3.889 B -16.65 % 4.666 B 13.33 % 4.117 B -18.75 % 5.067 B 12.72 % 4.495 B 1.36 % 4.435 B -1.62 % 4.508 B -27.93 % 6.254 B 6.83 % 5.854 B -0.50 % 5.884 B
Net income -171.065 M -494.24 % -28.787 M -259.84 % -8.000 M -180.00 % 10.000 M -94.97 % 199.000 M 12.97 % 176.151 M 370.28 % 37.457 M -70.48 % 126.901 M -19.65 % 157.935 M 2.02 % 154.813 M 63.81 % 94.510 M -73.05 % 350.750 M
Income before tax -225.062 M -936.15 % -21.721 M -186.88 % 25.000 M -30.56 % 36.000 M -90.06 % 362.000 M 181.08 % -446.472 M -498.91 % 111.924 M -59.12 % 273.812 M 52.59 % 179.443 M -43.90 % 319.850 M 54.88 % 206.510 M -63.42 % 564.497 M
Income before tax ratio -0.06 -1 233.41 % 0.00 -173.27 % 0.01 -16.68 % 0.01 -91.23 % 0.09 199.79 % -0.09 -453.89 % 0.02 -59.67 % 0.06 55.10 % 0.04 -22.16 % 0.05 44.98 % 0.04 -63.23 % 0.10
EBITDA 89.527 M -70.05 % 298.907 M -5.42 % 316.050 M 2.55 % 308.188 M -50.69 % 625.053 M 540.27 % -141.971 M -135.81 % 396.457 M 33.78 % 296.352 M 51.89 % 195.105 M -18.87 % 240.489 M -49.97 % 480.656 M -41.68 % 824.142 M
Net income ratio -0.05 -664.73 % -0.01 -203.44 % 0.00 -195.98 % 0.00 -95.57 % 0.05 39.04 % 0.03 317.21 % 0.01 -70.88 % 0.03 -18.33 % 0.04 41.55 % 0.02 53.33 % 0.02 -72.92 % 0.06
Ratio EBITDA 0.02 -61.46 % 0.06 -20.25 % 0.08 23.04 % 0.07 -56.50 % 0.15 641.84 % -0.03 -131.77 % 0.09 31.98 % 0.07 54.39 % 0.04 12.57 % 0.04 -53.17 % 0.08 -41.38 % 0.14
Gross profit ratio 0.19 -12.11 % 0.22 3.54 % 0.21 -13.38 % 0.24 -10.98 % 0.27 38.26 % 0.20 -24.91 % 0.26 -4.34 % 0.28 21.53 % 0.23 -4.09 % 0.24 3.53 % 0.23 -1.56 % 0.23
Weighted average shs out dil 5.712 M 0.00 % 5.712 M 0.00 % 5.712 M 0.00 % 5.712 M 0.23 % 5.699 M -0.03 % 5.701 M 0.06 % 5.698 M -0.02 % 5.699 M 0.25 % 5.685 M -0.02 % 5.686 M 0.01 % 5.685 M 0.00 % 5.686 M
Weighted average shs out 5.712 M 0.00 % 5.712 M 0.00 % 5.712 M 0.00 % 5.712 M 0.23 % 5.699 M -0.03 % 5.701 M 0.06 % 5.698 M -0.02 % 5.699 M 0.25 % 5.685 M -0.02 % 5.686 M 0.01 % 5.685 M 0.00 % 5.686 M
EPS diluted -29.95 -494.25 % -5.04 -260.00 % -1.40 -180.00 % 1.75 -94.99 % 34.92 13.12 % 30.87 369.86 % 6.57 -70.51 % 22.28 -19.77 % 27.77 1.87 % 27.26 64.02 % 16.62 -73.06 % 61.69
Earnings per share -29.95 -494.25 % -5.04 -260.00 % -1.40 -180.00 % 1.75 -94.99 % 34.92 13.12 % 30.87 369.86 % 6.57 -70.51 % 22.28 -19.77 % 27.77 1.87 % 27.26 64.02 % 16.62 -73.06 % 61.69
Gross profit 689.012 M -31.70 % 1.009 B 22.79 % 821.631 M -27.80 % 1.138 B 0.89 % 1.128 B 12.34 % 1.004 B -15.36 % 1.186 B -3.04 % 1.224 B 19.56 % 1.023 B -30.88 % 1.480 B 10.60 % 1.339 B -2.06 % 1.367 B
Income tax expense -60.153 M -916.85 % 7.364 M -75.45 % 30.000 M 3.45 % 29.000 M -83.43 % 175.000 M 130.13 % -580.897 M -1 054.34 % 60.869 M -52.61 % 128.453 M 231.17 % 38.788 M -73.84 % 148.274 M 41.30 % 104.936 M -53.27 % 224.556 M
Cost of revenue 2.895 B -19.66 % 3.603 B 17.44 % 3.068 B -13.04 % 3.528 B 18.03 % 2.989 B -26.43 % 4.063 B 22.79 % 3.309 B 3.04 % 3.211 B -7.84 % 3.484 B -27.01 % 4.774 B 5.72 % 4.516 B -0.03 % 4.517 B
General and administrative expenses 0.000 -100.00 % 249.000 M 0.000 0.000 0.000 -100.00 % 264.000 M 0.000 0.000 0.000 -100.00 % 305.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 469.000 M 0.000 0.000 0.000 -100.00 % 443.000 M 0.000 0.000 0.000 -100.00 % 600.000 M 0.000 0.000
Other expenses 0.000 100.00 % -255.000 M 0.000 0.000 0.000 100.00 % -778.000 K 0.000 0.000 100.00 % -2.999 M 0.000 0.000 0.000
Operating expenses 880.095 M -9.50 % 972.497 M 2.15 % 952.000 M 1.49 % 938.000 M 1.74 % 922.000 M -6.32 % 984.222 M 5.28 % 934.871 M -6.41 % 998.930 M 6.73 % 935.983 M -20.09 % 1.171 B 14.03 % 1.027 B 1.76 % 1.009 B
Cost and expenses 3.775 B -17.50 % 4.576 B 13.82 % 4.020 B -9.99 % 4.466 B 14.19 % 3.911 B -22.51 % 5.047 B 18.93 % 4.244 B 0.80 % 4.210 B -4.76 % 4.420 B -25.65 % 5.945 B 7.26 % 5.543 B 0.29 % 5.527 B
Research and development expenses 0.000 -100.00 % 255.000 M 0.000 0.000 0.000 -100.00 % 278.000 M 321.21 % 66.000 M -9.59 % 73.000 M 8.96 % 67.000 M -74.81 % 266.000 M 303.03 % 66.000 M -3.09 % 68.103 M
Selling general and administrative expenses 880.095 M -9.50 % 972.497 M 2.15 % 952.000 M 1.49 % 938.000 M 1.74 % 922.000 M 30.41 % 707.000 M -18.63 % 868.871 M -6.16 % 925.930 M -0.97 % 935.000 M 3.31 % 905.000 M -5.84 % 961.150 M 2.11 % 941.313 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 36.039 M -45.07 % 65.613 M 105.05 % 31.998 M 19.77 % 26.717 M 18.41 % 22.564 M -1.99 % 23.021 M -2.91 % 23.712 M 5.20 % 22.540 M 43.92 % 15.662 M -22.71 % 20.265 M 24.67 % 16.255 M 5.18 % 15.454 M
Depreciation and amortization 278.548 M 4.98 % 265.336 M 2.97 % 257.686 M 4.50 % 246.578 M 2.81 % 239.844 M -14.79 % 281.482 M 9.00 % 258.241 M 0.000 -100.00 % 99.656 M 245.06 % -68.702 M -127.04 % 254.100 M 4.06 % 244.189 M
Operating income -191.083 M -625.68 % 36.350 M 127.75 % -131.000 M -165.50 % 200.000 M -2.91 % 206.000 M 935.49 % 19.894 M -92.09 % 251.431 M 11.96 % 224.575 M 157.14 % 87.335 M -71.75 % 309.191 M -0.70 % 311.385 M -12.83 % 357.214 M
Operating income ratio -0.05 -776.49 % 0.01 123.40 % -0.03 -178.59 % 0.04 -14.34 % 0.05 1 174.39 % 0.00 -92.98 % 0.06 10.45 % 0.05 161.37 % 0.02 -60.81 % 0.05 -7.06 % 0.05 -12.39 % 0.06
Total other income expenses net -33.979 M 41.49 % -58.071 M -137.23 % 156.000 M 195.12 % -164.000 M -205.13 % 156.000 M 133.45 % -466.366 M -234.30 % -139.507 M -383.34 % 49.237 M -46.54 % 92.107 M 764.12 % 10.659 M 110.16 % -104.875 M -150.60 % 207.283 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 5.234 B 22.82 % 4.262 B 20.32 % 3.542 B 42.82 % 2.480 B -39.33 % 4.088 B 22.94 % 3.325 B -22.23 % 4.276 B 24.35 % 3.438 B 64.70 % 2.088 B 40.27 % 1.488 B -41.07 % 2.526 B 49.33 % 1.691 B
Total investments 2.476 B 4.58 % 2.368 B -0.89 % 2.389 B 11.71 % 2.139 B -20.37 % 2.686 B 1.76 % 2.639 B 19.99 % 2.200 B -0.82 % 2.218 B 4.47 % 2.123 B 18.66 % 1.789 B 1.73 % 1.759 B 8.86 % 1.616 B
Total debt 8.651 B 14.54 % 7.552 B 3.94 % 7.266 B 25.08 % 5.809 B -20.93 % 7.347 B 11.63 % 6.582 B -11.27 % 7.418 B 17.80 % 6.297 B 18.30 % 5.323 B -3.25 % 5.502 B -3.79 % 5.718 B 51.74 % 3.769 B
Accumulated other comprehensive income loss 1.811 B 0.93 % 1.795 B 3.85 % 1.728 B -31.39 % 2.519 B -9.00 % 2.768 B 44.75 % 1.912 B 0.000 0.000 -100.00 % 2.200 B 8.64 % 2.025 B 59.74 % 1.268 B 9.43 % 1.158 B
Retained earnings 5.013 B -5.39 % 5.298 B -0.53 % 5.326 B -0.15 % 5.334 B 0.17 % 5.325 B 0.00 % 5.325 B 3.42 % 5.149 B 0.73 % 5.111 B 2.55 % 4.984 B -1.37 % 5.054 B 3.16 % 4.899 B 1.97 % 4.805 B
Common stock 1.942 B 0.00 % 1.942 B 0.03 % 1.941 B 0.00 % 1.941 B 0.52 % 1.931 B 0.00 % 1.931 B 0.00 % 1.931 B 0.00 % 1.931 B 0.53 % 1.921 B 0.00 % 1.921 B 0.00 % 1.921 B 0.00 % 1.921 B
Total equity 11.289 B -2.53 % 11.582 B 0.27 % 11.551 B 0.37 % 11.508 B -1.87 % 11.727 B 0.25 % 11.697 B 3.17 % 11.337 B 1.46 % 11.175 B 3.31 % 10.817 B 0.81 % 10.730 B 1.04 % 10.620 B 2.03 % 10.408 B
Other non current liabilities 1.995 B 6.48 % 1.873 B -1.84 % 1.909 B 0.59 % 1.897 B -1.83 % 1.933 B -0.56 % 1.944 B -1.15 % 1.966 B 2.36 % 1.921 B 379.84 % 400.302 M -2.30 % 409.717 M -78.45 % 1.901 B 2.33 % 1.858 B
Long term debt 5.528 B 43.04 % 3.865 B 31.63 % 2.936 B -4.95 % 3.089 B -9.04 % 3.396 B -8.24 % 3.701 B -1.26 % 3.748 B 55.81 % 2.406 B -7.13 % 2.590 B -7.11 % 2.788 B 28.92 % 2.163 B -9.52 % 2.390 B
Total non current liabilities 7.892 B 29.22 % 6.107 B 17.31 % 5.206 B -2.64 % 5.347 B -6.01 % 5.689 B -5.23 % 6.003 B -1.15 % 6.073 B 29.62 % 4.685 B -3.82 % 4.871 B -3.53 % 5.049 B 14.16 % 4.423 B -4.00 % 4.607 B
Other current liabilities 2.249 B 1.67 % 2.212 B 14.42 % 1.933 B -13.47 % 2.234 B 24.97 % 1.788 B 55.15 % 1.152 B -32.49 % 1.707 B -54.35 % 3.738 B -24.75 % 4.968 B 5.99 % 4.687 B 0.12 % 4.681 B 0.08 % 4.678 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 536.470 M 188.79 % 185.762 M -61.53 % 482.920 M -25.93 % 651.971 M -21.42 % 829.684 M 239.06 % 244.702 M -43.58 % 433.686 M
Short term debt 3.485 B -5.50 % 3.688 B -14.84 % 4.330 B 59.19 % 2.720 B -31.16 % 3.951 B 37.15 % 2.881 B -21.49 % 3.669 B -5.70 % 3.891 B 42.40 % 2.733 B 0.72 % 2.713 B -23.69 % 3.555 B 158.00 % 1.378 B
Total current liabilities 8.559 B 1.05 % 8.470 B -5.12 % 8.927 B 22.62 % 7.280 B -17.97 % 8.875 B 8.44 % 8.184 B -12.15 % 9.316 B -1.21 % 9.430 B 1.31 % 9.309 B -3.27 % 9.623 B -5.63 % 10.198 B 24.35 % 8.201 B
Total liabilities 16.451 B 12.85 % 14.577 B 3.14 % 14.133 B 11.93 % 12.627 B -13.30 % 14.564 B 2.66 % 14.187 B -7.81 % 15.389 B 9.02 % 14.115 B -0.46 % 14.180 B -3.36 % 14.673 B 0.35 % 14.621 B 14.15 % 12.808 B
Other non current assets 239.688 M -5.33 % 253.180 M 13.79 % 222.491 M -1.18 % 225.151 M 35.92 % 165.654 M -5.50 % 175.286 M -6.74 % 187.964 M 1.06 % 185.994 M 7.48 % 173.045 M 9.18 % 158.492 M -41.95 % 273.029 M 65.69 % 164.782 M
Long term investments 2.476 B 4.58 % 2.368 B -0.89 % 2.389 B 12.82 % 2.118 B -21.15 % 2.686 B 1.76 % 2.639 B 19.99 % 2.200 B 1.61 % 2.165 B 1.97 % 2.123 B 18.66 % 1.789 B 1.73 % 1.759 B 12.56 % 1.563 B
Intangible assets 164.412 M -2.04 % 167.828 M 1.10 % 166.000 M -2.35 % 170.000 M -9.57 % 188.000 M 10.00 % 170.911 M 2.46 % 166.815 M 6.84 % 156.140 M -0.28 % 156.577 M 0.81 % 155.318 M -2.32 % 159.000 M -1.85 % 162.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 767.806 M -1.63 % 780.537 M 3.74 % 752.368 M 1.09 % 744.260 M -1.74 % 757.429 M 0.66 % 752.440 M
Goodwill and intangible assets 164.412 M -2.04 % 167.828 M 1.10 % 166.000 M -2.35 % 170.000 M -9.57 % 188.000 M 10.00 % 170.911 M -81.71 % 934.621 M -0.22 % 936.677 M 3.05 % 908.945 M 1.04 % 899.578 M -1.79 % 916.000 M 0.22 % 914.000 M
Property plant equipment net 10.539 B 12.90 % 9.335 B 5.53 % 8.846 B 5.37 % 8.395 B -0.54 % 8.441 B 0.57 % 8.393 B 0.46 % 8.354 B 6.38 % 7.853 B 3.21 % 7.609 B 3.65 % 7.342 B 5.30 % 6.972 B 1.99 % 6.836 B
Total non current assets 14.404 B 9.91 % 13.105 B 4.33 % 12.562 B 5.05 % 11.958 B -3.87 % 12.440 B 1.13 % 12.301 B 2.43 % 12.009 B 4.17 % 11.529 B 2.10 % 11.292 B 5.52 % 10.701 B 3.17 % 10.373 B 3.76 % 9.997 B
Other current assets 1.473 B 108.13 % 707.685 M 19.95 % 590.000 M 35.01 % 437.000 M -40.71 % 737.000 M 11.90 % 658.640 M 1.91 % 646.287 M 42.86 % 452.403 M -57.95 % 1.076 B 3.71 % 1.037 B 18.01 % 879.112 M 15.03 % 764.278 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 53.000 M 0.000 -100.00 % 53.000 M
cash and cash equivalents 3.416 B 3.82 % 3.290 B -11.64 % 3.724 B 11.87 % 3.329 B 2.15 % 3.259 B 0.08 % 3.256 B 3.65 % 3.142 B 9.91 % 2.858 B -11.64 % 3.235 B -19.39 % 4.013 B 25.71 % 3.193 B 53.70 % 2.077 B
Cash and short term investments 3.416 B 3.82 % 3.290 B -11.64 % 3.724 B 11.87 % 3.329 B 2.15 % 3.259 B 0.08 % 3.256 B 3.65 % 3.142 B 9.91 % 2.858 B -11.64 % 3.235 B -19.39 % 4.013 B 25.71 % 3.193 B 49.87 % 2.130 B
Total current assets 13.336 B 2.16 % 13.054 B -0.52 % 13.122 B 7.76 % 12.177 B -12.09 % 13.851 B 1.97 % 13.584 B -7.70 % 14.717 B 6.95 % 13.761 B 0.41 % 13.705 B -6.78 % 14.702 B -1.12 % 14.868 B 12.47 % 13.219 B
Inventory 4.917 B 7.41 % 4.578 B -4.55 % 4.796 B 3.01 % 4.656 B -8.54 % 5.091 B 2.63 % 4.960 B -15.64 % 5.880 B 0.08 % 5.875 B 2.01 % 5.759 B 15.06 % 5.006 B -11.93 % 5.684 B 2.89 % 5.524 B
Net receivables 3.530 B -21.18 % 4.479 B 11.63 % 4.012 B 6.84 % 3.755 B -21.18 % 4.764 B 1.18 % 4.708 B -6.74 % 5.049 B 10.36 % 4.575 B 25.88 % 3.634 B -21.76 % 4.645 B -9.14 % 5.113 B 6.49 % 4.801 B
Tax assets 984.167 M 0.29 % 981.358 M 4.58 % 938.353 M -10.64 % 1.050 B 9.44 % 959.493 M 4.10 % 921.726 M 177.30 % 332.399 M -14.29 % 387.821 M -18.78 % 477.475 M -6.77 % 512.172 M 13.09 % 452.891 M -12.78 % 519.265 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.000 K 300.00 % 1.000 K 0.000 -100.00 % 3.000 K 200.00 % 1.000 K 0.000 0.000
Account payables 2.826 B 9.92 % 2.571 B -3.50 % 2.664 B 14.53 % 2.326 B -20.64 % 2.931 B -14.65 % 3.434 B -7.94 % 3.730 B 217.44 % 1.175 B -22.95 % 1.525 B -13.82 % 1.769 B 3.07 % 1.717 B 0.31 % 1.712 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 205.335 M 13.76 % 180.499 M 658.37 % 23.801 M -83.32 % 142.702 M 71.30 % 83.307 M -81.64 % 453.797 M 85.45 % 244.702 M -43.58 % 433.686 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.516 B -0.37 % 1.522 B 1.99 % 1.492 B 139.51 % 623.075 M -1.94 % 635.395 M
Minority interest 172.941 M -12.05 % 196.632 M 1.36 % 194.000 M 16.17 % 167.000 M -5.11 % 176.000 M -6.58 % 188.392 M -19.48 % 233.960 M 7.85 % 216.932 M 10.51 % 196.296 M -8.56 % 214.671 M 6.62 % 201.340 M 4.08 % 193.439 M
Capital lease obligations 2.163 B 70.95 % 1.265 B 3.12 % 1.227 B 15.10 % 1.066 B -4.14 % 1.112 B -4.85 % 1.169 B 8.37 % 1.078 B 26.25 % 854.221 M 3.73 % 823.538 M 11.70 % 737.286 M -6.52 % 788.752 M -1.18 % 798.145 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.351 B -0.04 % 2.351 B -0.45 % 2.362 B 0.04 % 2.361 B 54.62 % 1.527 B -34.77 % 2.341 B -41.83 % 4.024 B 2.77 % 3.915 B 5.38 % 3.716 B 4.93 % 3.541 B 51.93 % 2.331 B -0.01 % 2.331 B
Deferred tax liabilities non current 369.190 M 0.00 % 369.190 M 2.91 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M 0.00 % 358.749 M
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 27.740 B 6.04 % 26.160 B 1.85 % 25.684 B 6.42 % 24.135 B -8.20 % 26.291 B 1.57 % 25.885 B -3.15 % 26.726 B 5.68 % 25.290 B 1.17 % 24.997 B -1.60 % 25.403 B 0.64 % 25.240 B 8.72 % 23.216 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 171.000 M 489.66 % 29.000 M 262.50 % 8.000 M 180.00 % -10.000 M 94.97 % -199.000 M -13.07 % -176.000 M -363.16 % -38.000 M 70.08 % -127.000 M 19.11 % -157.000 M -1.29 % -155.000 M -64.89 % -94.000 M 73.22 % -351.000 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