7810.T

Crossfor Co.,Ltd. 7810.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 3.757 B 10.05 % 3.414 B 13.57 % 3.006 B -2.97 % 3.098 B 10.20 % 2.812 B 20.96 % 2.324 B
Net income 22.000 M -22.51 % 28.391 M 110.42 % -272.400 M -222.97 % 221.512 M 294.91 % -113.649 M 81.42 % -611.832 M
Income before tax 21.000 M -28.08 % 29.201 M 113.40 % -217.983 M -304.21 % 106.746 M 185.28 % -125.170 M 78.28 % -576.165 M
Income before tax ratio 0.01 -34.65 % 0.01 111.80 % -0.07 -310.47 % 0.03 177.39 % -0.04 82.04 % -0.25
EBITDA 171.000 M -0.92 % 172.590 M 264.87 % -104.681 M -140.70 % 257.228 M 17 554.63 % 1.457 M 100.34 % -426.316 M
Net income ratio 0.01 -29.59 % 0.01 109.18 % -0.09 -226.74 % 0.07 276.88 % -0.04 84.64 % -0.26
Ratio EBITDA 0.05 -9.97 % 0.05 245.18 % -0.03 -141.94 % 0.08 15 921.24 % 0.00 100.28 % -0.18
Gross profit ratio 0.32 -5.41 % 0.33 14.81 % 0.29 -14.24 % 0.34 0.13 % 0.34 4.42 % 0.32
Weighted average shs out dil 17.044 M 0.33 % 16.987 M 0.36 % 16.927 M -0.05 % 16.935 M 0.94 % 16.778 M 0.32 % 16.724 M
Weighted average shs out 17.044 M 0.56 % 16.949 M 0.13 % 16.927 M 0.40 % 16.859 M 0.49 % 16.778 M 0.32 % 16.724 M
EPS diluted 1.29 -22.75 % 1.67 110.38 % -16.09 -223.01 % 13.08 293.21 % -6.77 81.49 % -36.58
Earnings per share 1.29 -23.21 % 1.68 110.44 % -16.09 -222.45 % 13.14 294.09 % -6.77 81.49 % -36.58
Gross profit 1.187 B 4.09 % 1.140 B 30.39 % 874.554 M -16.79 % 1.051 B 10.34 % 952.525 M 26.31 % 754.130 M
Income tax expense 3.000 M 270.37 % 810.000 K -98.51 % 54.416 M 147.42 % -114.765 M -896.22 % -11.520 M -132.30 % 35.666 M
Cost of revenue 2.570 B 13.03 % 2.274 B 6.67 % 2.132 B 4.12 % 2.047 B 10.12 % 1.859 B 18.40 % 1.570 B
General and administrative expenses 0.000 -100.00 % 129.000 M -9.79 % 143.000 M -12.80 % 164.000 M 10.07 % 149.000 M 2.05 % 146.000 M
Selling and marketing expenses 0.000 -100.00 % 1.027 B 9.84 % 935.000 M 11.05 % 842.000 M -11.09 % 947.000 M -7.34 % 1.022 B
Other expenses 1.000 M 103.16 % -31.618 M 30.10 % -45.231 M -80.35 % -25.079 M 38.01 % -40.455 M -352.36 % -8.943 M
Operating expenses 1.132 B -2.14 % 1.157 B 7.28 % 1.078 B 7.12 % 1.007 B -7.69 % 1.091 B -6.64 % 1.168 B
Cost and expenses 3.702 B 7.96 % 3.429 B 6.83 % 3.210 B 5.11 % 3.054 B 3.54 % 2.950 B 7.72 % 2.738 B
Research and development expenses 0.000 -100.00 % 32.427 M -28.83 % 45.562 M 76.94 % 25.750 M -26.43 % 35.000 M 288.89 % 9.000 M
Selling general and administrative expenses 1.131 B -2.16 % 1.156 B 7.24 % 1.078 B 7.16 % 1.006 B -8.21 % 1.096 B -6.16 % 1.168 B
Interest income 1.387 M 30.85 % 1.060 M 315.69 % 255.000 K 244.59 % 74.000 K 10.45 % 67.000 K -64.92 % 191.000 K
Interest expense 37.580 M 29.32 % 29.059 M 18.61 % 24.499 M 7.17 % 22.859 M 36.95 % 16.692 M 27.65 % 13.076 M
Depreciation and amortization 115.000 M 0.59 % 114.331 M 28.75 % 88.804 M -30.42 % 127.625 M 16.09 % 109.935 M -19.62 % 136.773 M
Operating income 55.000 M 433.80 % -16.477 M 91.91 % -203.777 M -559.54 % 44.344 M 132.13 % -138.020 M 66.66 % -413.928 M
Operating income ratio 0.01 403.32 % 0.00 92.88 % -0.07 -573.62 % 0.01 129.16 % -0.05 72.43 % -0.18
Total other income expenses net -34.000 M -174.43 % 45.678 M 421.54 % -14.206 M -122.77 % 62.402 M 385.62 % 12.850 M 107.92 % -162.237 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 2.356 B 5.52 % 2.233 B -16.92 % 2.687 B 29.55 % 2.074 B 18.12 % 1.756 B -1.27 % 1.779 B
Total investments 91.000 M -32.59 % 135.000 M 558.06 % 20.515 M 19.48 % 17.170 M 8.95 % 15.759 M 7 819.10 % 199.000 K
Total debt 2.985 B -6.46 % 3.191 B -2.83 % 3.284 B 16.88 % 2.810 B 8.92 % 2.580 B -17.47 % 3.126 B
Accumulated other comprehensive income loss -3.000 M -37.61 % -2.180 M -106.41 % 34.000 M -2.86 % 35.000 M 0.000 -100.00 % 32.000 M
Retained earnings 311.000 M 5.36 % 295.184 M 5.61 % 279.503 M -54.26 % 611.008 M 56.44 % 390.568 M -22.54 % 504.217 M
Common stock 713.000 M 0.12 % 712.158 M 0.23 % 710.508 M 0.85 % 704.508 M 1.35 % 695.136 M 1.72 % 683.400 M
Total equity 1.807 B 0.92 % 1.791 B -0.94 % 1.808 B -15.10 % 2.129 B 12.89 % 1.886 B -4.56 % 1.976 B
Other non current liabilities 1.000 M -74.97 % 3.995 M 299.10 % 1.001 M -0.20 % 1.003 M 0.20 % 1.001 M 0.00 % 1.001 M
Long term debt 1.501 B -20.05 % 1.878 B -14.49 % 2.196 B 23.35 % 1.780 B 29.05 % 1.379 B -16.27 % 1.647 B
Total non current liabilities 1.502 B -20.17 % 1.882 B -14.46 % 2.200 B 23.51 % 1.781 B 29.02 % 1.380 B -16.25 % 1.648 B
Other current liabilities 115.000 M 24.85 % 92.107 M 39.99 % 65.795 M 35.77 % 48.459 M -50.32 % 97.544 M 131.27 % 42.178 M
Deferred revenue 0.000 0.000 -100.00 % 7.422 M -34.20 % 11.279 M 48.70 % 7.585 M 41.75 % 5.351 M
Short term debt 1.484 B 12.96 % 1.314 B 20.66 % 1.089 B 5.69 % 1.030 B -14.21 % 1.201 B -18.80 % 1.479 B
Total current liabilities 1.748 B 13.07 % 1.546 B 23.44 % 1.252 B -1.79 % 1.275 B -8.03 % 1.387 B -12.06 % 1.577 B
Total liabilities 3.250 B -5.18 % 3.428 B -0.71 % 3.452 B 12.95 % 3.056 B 10.45 % 2.767 B -14.21 % 3.225 B
Other non current assets 8.000 M -94.29 % 140.027 M -19.51 % 173.966 M 3.36 % 168.303 M 51.06 % 111.417 M -14.78 % 130.735 M
Long term investments 91.000 M 1 550.94 % 5.512 M -35.27 % 8.515 M 12.48 % 7.570 M -11.56 % 8.559 M 26.63 % 6.759 M
Intangible assets 163.000 M -18.50 % 200.000 M -7.41 % 216.000 M 84.62 % 117.000 M 62.50 % 72.000 M 26.32 % 57.000 M
GoodWill 0.000 0.000 -100.00 % 844.000 K 54.01 % 548.000 K 5 380.00 % 10.000 K -98.91 % 918.000 K
Goodwill and intangible assets 163.000 M -18.50 % 200.000 M -7.77 % 216.844 M 84.47 % 117.548 M 63.24 % 72.010 M 24.33 % 57.918 M
Property plant equipment net 1.208 B -4.82 % 1.269 B -4.24 % 1.325 B -3.04 % 1.367 B -3.79 % 1.421 B 2.64 % 1.384 B
Total non current assets 1.470 B -8.96 % 1.615 B -6.37 % 1.725 B 0.99 % 1.708 B 2.81 % 1.661 B 3.00 % 1.613 B
Other current assets 114.000 M -6.53 % 121.969 M -26.77 % 166.553 M 0.84 % 165.172 M 225.10 % 50.807 M -81.81 % 279.337 M
Short term investments 0.000 -100.00 % 129.488 M 0.000 0.000 -100.00 % 7.200 M 0.000
cash and cash equivalents 629.000 M -34.34 % 958.000 M 60.51 % 596.844 M -18.86 % 735.596 M -10.69 % 823.673 M -38.86 % 1.347 B
Cash and short term investments 629.000 M -34.38 % 958.540 M 60.60 % 596.844 M -18.86 % 735.596 M -10.69 % 823.673 M -38.86 % 1.347 B
Total current assets 3.587 B -0.45 % 3.603 B 1.93 % 3.535 B 1.65 % 3.478 B 16.24 % 2.992 B -16.63 % 3.589 B
Inventory 2.121 B 6.86 % 1.985 B -13.80 % 2.303 B 14.34 % 2.014 B 20.43 % 1.672 B -14.77 % 1.962 B
Net receivables 723.000 M 34.36 % 538.117 M 14.74 % 469.000 M -16.70 % 563.000 M 26.52 % 445.000 M 0.000
Tax assets 0.000 -100.00 % 70.000 K 337.50 % 16.000 K -99.97 % 47.549 M -1.93 % 48.485 M 46.30 % 33.141 M
Other assets 0.000 -100.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K
Account payables 149.000 M 13.85 % 130.870 M 57.65 % 83.015 M -52.30 % 174.041 M 138.26 % 73.046 M 62.05 % 45.077 M
Tax payables 0.000 -100.00 % 9.253 M 24.67 % 7.422 M -34.20 % 11.279 M 48.70 % 7.585 M 41.75 % 5.351 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 786.000 M 0.07 % 785.448 M 0.21 % 783.797 M 0.77 % 777.799 M -2.82 % 800.380 M 5.77 % 756.688 M
Deferred tax liabilities non current 93.000 K 40.91 % 66.000 K -97.79 % 2.990 M 6 853.49 % 43.000 K -72.78 % 158.000 K 315.79 % 38.000 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 5.057 B -3.09 % 5.218 B -0.79 % 5.260 B 1.43 % 5.185 B 11.44 % 4.653 B -10.54 % 5.201 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 -100.00 % 4.285 M
Change in working capital -284.000 M -185.28 % 333.033 M 226.39 % -263.502 M 51.61 % -544.507 M -497.45 % 137.000 M -73.90 % 524.988 M
Accounts receivables -184.000 M -411.11 % -36.000 M -136.36 % 99.000 M 179.84 % -124.000 M 38.00 % -200.000 M -173.26 % 273.000 M
Inventory -139.000 M -143.57 % 319.000 M 210.41 % -288.916 M 15.06 % -340.157 M -217.36 % 289.852 M 9.62 % 264.424 M
Accounts payables 0.000 -100.00 % 47.855 M 152.57 % -91.025 M -190.13 % 100.995 M 0.000 100.00 % -33.443 M
Other working capital 39.000 M 1 690.63 % 2.178 M -87.19 % 17.006 M 109.40 % -180.963 M -477.01 % 48.000 M 0.000
Other non cash items 21.188 M 187.84 % 7.361 M -81.92 % 40.720 M 177.64 % -52.445 M -223.57 % 42.443 M -8.40 % 46.335 M
Net cash provided by operating activities -125.812 M -126.04 % 483.116 M 218.88 % -406.378 M -63.65 % -248.327 M -240.79 % 176.378 M 29.48 % 136.216 M
Investments in property plant and equipment -9.000 M 25.00 % -12.000 M 92.54 % -160.882 M -27.43 % -126.252 M 14.94 % -148.430 M -57.70 % -94.123 M
Acquisitions net 0.000 -100.00 % 58.000 K 0.000 -100.00 % 6.076 M 0.000 -100.00 % 568.000 K
Purchases of investments 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
Other investing activites -7.337 M 87.90 % -60.632 M -1 367.38 % -4.132 M -129.94 % -1.797 M 88.42 % -15.521 M -36.57 % -11.365 M
Net cash used for investing activites -16.337 M 77.49 % -72.574 M 56.02 % -165.014 M -35.29 % -121.973 M 25.60 % -163.951 M -56.26 % -104.920 M
Debt repayment -384.000 M -312.50 % -93.092 M -119.63 % 474.289 M 106.13 % 230.089 M 142.14 % -546.030 M -188.71 % 615.508 M
Common stock issued 2.200 M -33.33 % 3.300 M 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 -5.000 M 58.33 % -12.000 M 79.57 % -58.737 M -2 936 750.00 % -2.000 K 97.94 % -97.000 K 98.07 % -5.038 M
Other financing activites 173.630 M 6 194.42 % -2.849 M -284 800.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K 0.00 % -1.000 K
Net cash used provided by financing activities -213.170 M -103.72 % -104.641 M -125.18 % 415.551 M 80.61 % 230.086 M 142.13 % -546.128 M -189.46 % 610.469 M
Effect of forex changes on cash 75.527 M 305.21 % 18.639 M 26.89 % 14.689 M -70.47 % 49.738 M 514.88 % 8.089 M 200.14 % -8.078 M
Net change in cash -279.792 M -186.21 % 324.541 M 329.92 % -141.152 M -56.01 % -90.477 M 82.79 % -525.612 M -182.95 % 633.687 M
Cash at beginning of period 909.385 M 55.49 % 584.844 M -19.44 % 725.996 M -11.08 % 816.473 M -39.16 % 1.342 B 89.45 % 708.398 M
Cash at end of period 629.593 M -30.77 % 909.385 M 55.49 % 584.844 M -19.44 % 725.996 M -11.08 % 816.473 M -39.16 % 1.342 B
Operating cash flow -125.000 M -125.87 % 483.116 M 218.88 % -406.378 M -63.65 % -248.327 M -240.79 % 176.378 M 29.48 % 136.216 M
Capital expenditure -9.000 M 25.95 % -12.154 M 92.45 % -160.882 M -27.43 % -126.252 M 14.94 % -148.430 M -57.70 % -94.123 M
Free CashFlow -134.000 M -128.45 % 471.000 M 183.03 % -567.260 M -51.44 % -374.579 M -1 440.27 % 27.948 M -33.60 % 42.093 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 1.070 B 24.09 % 862.254 M -8.93 % 946.824 M 7.96 % 877.000 M 0.01 % 876.901 M -2.75 % 901.682 M 7.61 % 837.902 M 5.07 % 797.497 M 1.28 % 787.409 M 10.07 % 715.377 M -4.55 % 749.495 M -0.58 % 753.840 M
Net income 34.000 M 212.74 % -30.157 M -351.75 % 11.979 M 139.58 % 5.000 M 204.01 % -4.807 M -106.99 % 68.726 M 250.42 % -45.688 M -549.69 % 10.160 M 116.93 % -60.012 M 35.32 % -92.787 M -2.11 % -90.871 M -216.29 % -28.730 M
Income before tax 33.000 M 206.95 % -30.855 M -351.71 % 12.258 M 104.64 % 5.990 M 258.84 % -3.771 M -105.42 % 69.549 M 255.66 % -44.681 M -651.35 % 8.104 M 113.79 % -58.750 M -23.67 % -47.504 M 46.68 % -89.090 M -293.52 % -22.639 M
Income before tax ratio 0.03 186.19 % -0.04 -376.40 % 0.01 89.55 % 0.01 258.83 % 0.00 -105.58 % 0.08 244.65 % -0.05 -624.76 % 0.01 113.62 % -0.07 -12.36 % -0.07 44.14 % -0.12 -295.81 % -0.03
EBITDA 53.750 M 561.38 % 8.127 M -83.67 % 49.776 M 48.59 % 33.500 M -11.98 % 38.058 M -65.18 % 109.295 M 1 853.49 % -6.233 M -119.81 % 31.470 M 160.80 % -51.764 M -24.99 % -41.416 M 32.41 % -61.278 M -1 650.95 % 3.951 M
Net income ratio 0.03 190.85 % -0.03 -376.44 % 0.01 121.91 % 0.01 204.00 % -0.01 -107.19 % 0.08 239.78 % -0.05 -528.00 % 0.01 116.72 % -0.08 41.24 % -0.13 -6.98 % -0.12 -218.13 % -0.04
Ratio EBITDA 0.05 432.97 % 0.01 -82.07 % 0.05 37.63 % 0.04 -11.99 % 0.04 -64.19 % 0.12 1 729.46 % -0.01 -118.85 % 0.04 160.03 % -0.07 -13.55 % -0.06 29.19 % -0.08 -1 659.94 % 0.01
Gross profit ratio 0.28 -9.69 % 0.31 -1.18 % 0.32 -11.95 % 0.36 23.23 % 0.29 -21.73 % 0.37 15.01 % 0.32 -6.98 % 0.35 19.63 % 0.29 2.07 % 0.29 3.35 % 0.28 -11.39 % 0.31
Weighted average shs out dil 17.047 M 0.00 % 17.047 M 0.00 % 17.047 M 0.07 % 17.035 M 0.47 % 16.955 M 0.05 % 16.947 M 0.00 % 16.947 M 0.00 % 16.947 M 0.00 % 16.947 M 0.00 % 16.947 M 0.15 % 16.922 M 0.21 % 16.887 M
Weighted average shs out 17.047 M 0.00 % 17.047 M 0.00 % 17.047 M 0.07 % 17.035 M 0.47 % 16.955 M 0.05 % 16.947 M 0.48 % 16.865 M -0.48 % 16.947 M 0.00 % 16.947 M 0.00 % 16.947 M 0.15 % 16.922 M 0.21 % 16.887 M
EPS diluted 1.99 212.43 % -1.77 -352.86 % 0.70 141.38 % 0.29 203.57 % -0.28 -106.98 % 4.01 250.75 % -2.66 -543.33 % 0.60 116.95 % -3.54 35.40 % -5.48 -2.05 % -5.37 -215.88 % -1.70
Earnings per share 1.99 212.43 % -1.77 -352.86 % 0.70 141.38 % 0.29 203.57 % -0.28 -106.98 % 4.01 250.75 % -2.66 -543.33 % 0.60 116.95 % -3.54 35.40 % -5.48 -2.05 % -5.37 -215.88 % -1.70
Gross profit 302.000 M 12.07 % 269.475 M -10.01 % 299.438 M -4.94 % 315.000 M 23.24 % 255.592 M -23.89 % 335.798 M 23.76 % 271.331 M -2.27 % 277.623 M 21.16 % 229.138 M 12.34 % 203.964 M -1.35 % 206.759 M -11.90 % 234.693 M
Income tax expense 1.000 M 19.47 % 837.000 K 3.85 % 806.000 K -1.71 % 820.000 K -20.85 % 1.036 M 26.03 % 822.000 K -18.45 % 1.008 M 149.03 % -2.056 M -263.05 % 1.261 M -97.22 % 45.283 M 2 442.56 % 1.781 M -70.76 % 6.091 M
Cost of revenue 768.000 M 29.56 % 592.779 M -8.43 % 647.386 M 15.19 % 562.000 M -9.55 % 621.309 M 9.79 % 565.884 M -0.12 % 566.571 M 8.98 % 519.874 M -6.88 % 558.271 M 9.16 % 511.413 M -5.77 % 542.736 M 4.54 % 519.147 M
General and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 129.000 M 0.000 0.000 0.000 -100.00 % 143.000 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 -100.00 % 151.000 M 0.000 0.000 0.000 -100.00 % 129.000 M 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 100.00 % -9.801 M 0.000 0.000 0.000 100.00 % -22.286 M -9 033.61 % -244.000 K 0.000 0.000
Operating expenses 277.000 M 4.56 % 264.921 M -5.21 % 279.478 M -9.85 % 310.000 M 10.73 % 279.960 M -2.28 % 286.497 M -5.46 % 303.056 M 5.48 % 287.308 M 5.86 % 271.405 M 5.64 % 256.919 M -3.39 % 265.936 M -6.38 % 284.071 M
Cost and expenses 1.045 B 21.84 % 857.700 M -7.46 % 926.864 M 6.29 % 872.000 M -3.25 % 901.269 M 5.74 % 852.381 M -1.98 % 869.627 M 7.74 % 807.182 M -2.71 % 829.676 M 7.98 % 768.332 M -4.99 % 808.672 M 0.68 % 803.218 M
Research and development expenses 0.000 0.000 0.000 0.000 -100.00 % 9.761 M 23.81 % 7.884 M 18.88 % 6.632 M -18.63 % 8.150 M -81.89 % 45.000 M 1 863.35 % 2.292 M -26.98 % 3.139 M 283.74 % 818.000 K
Selling general and administrative expenses 277.000 M 4.56 % 264.921 M -5.21 % 279.478 M -9.85 % 310.000 M 10.71 % 280.000 M 0.50 % 278.613 M -6.01 % 296.424 M 6.19 % 279.158 M 2.63 % 272.000 M 6.25 % 256.000 M -2.59 % 262.797 M -7.22 % 283.253 M
Interest income 0.000 0.000 0.000 -100.00 % 275.000 K -74.06 % 1.060 M 0.000 0.000 0.000 -100.00 % 255.000 K 0.000 0.000 0.000
Interest expense 10.215 M 0.18 % 10.197 M 14.66 % 8.893 M 7.47 % 8.275 M 3.66 % 7.983 M 2.85 % 7.762 M 0.86 % 7.696 M 36.99 % 5.618 M -19.58 % 6.986 M 14.75 % 6.088 M 6.19 % 5.733 M 0.72 % 5.692 M
Depreciation and amortization 28.750 M -0.14 % 28.789 M 0.58 % 28.624 M 0.44 % 28.500 M -15.80 % 33.848 M 5.83 % 31.983 M 4.00 % 30.752 M 73.27 % 17.748 M 286.78 % -9.502 M -277.28 % 5.360 M -75.73 % 22.081 M 5.67 % 20.896 M
Operating income 25.000 M 448.97 % 4.554 M -77.18 % 19.960 M 251.35 % 5.681 M 123.32 % -24.366 M -149.42 % 49.299 M 255.39 % -31.725 M -227.57 % -9.685 M 77.09 % -42.267 M 20.18 % -52.955 M 10.51 % -59.177 M -19.84 % -49.378 M
Operating income ratio 0.02 342.38 % 0.01 -74.95 % 0.02 225.44 % 0.01 123.31 % -0.03 -150.82 % 0.05 244.40 % -0.04 -211.77 % -0.01 77.38 % -0.05 27.48 % -0.07 6.25 % -0.08 -20.54 % -0.07
Total other income expenses net 8.000 M 122.59 % -35.409 M -359.74 % -7.702 M -2 592.56 % 309.000 K -98.50 % 20.595 M 1.70 % 20.250 M 256.30 % -12.956 M -172.83 % 17.789 M 207.92 % -16.483 M -402.38 % 5.451 M 118.22 % -29.913 M -211.87 % 26.739 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 2.356 B 4.75 % 2.249 B 3.18 % 2.180 B -11.60 % 2.466 B 10.45 % 2.233 B -9.14 % 2.457 B -0.69 % 2.474 B -9.66 % 2.739 B 1.91 % 2.687 B -1.91 % 2.740 B 14.91 % 2.384 B 10.23 % 2.163 B
Total investments 91.000 M 2 172.16 % 4.005 M -94.41 % 71.618 M -48.10 % 138.000 M 2.22 % 135.000 M -14.56 % 158.000 M 526.81 % 25.207 M -85.51 % 174.000 M 31 536.36 % 550.000 K -99.67 % 168.000 M 2 235.28 % 7.194 M -7.38 % 7.767 M
Total debt 2.985 B -5.58 % 3.162 B 6.82 % 2.960 B -2.57 % 3.038 B -4.80 % 3.191 B 0.34 % 3.180 B 2.71 % 3.097 B -6.21 % 3.302 B 0.53 % 3.284 B 3.36 % 3.177 B 10.71 % 2.870 B 6.56 % 2.693 B
Accumulated other comprehensive income loss -3.000 M 51.78 % -6.222 M -232.37 % -1.872 M 0.000 100.00 % -2.180 M -106.41 % 34.000 M 0.000 -100.00 % 33.000 M -2.94 % 34.000 M -2.86 % 35.000 M -2.37 % 35.851 M -0.39 % 35.991 M
Retained earnings 311.000 M 12.55 % 276.325 M -9.84 % 306.483 M 4.25 % 294.000 M -0.40 % 295.184 M -1.60 % 299.992 M 29.72 % 231.264 M -16.50 % 276.954 M -0.91 % 279.503 M -17.68 % 339.515 M -21.46 % 432.302 M -17.37 % 523.173 M
Common stock 713.000 M -0.04 % 713.258 M 0.00 % 713.258 M 0.04 % 713.000 M 0.12 % 712.158 M 0.23 % 710.508 M 0.00 % 710.508 M 0.00 % 710.508 M 0.00 % 710.508 M 0.00 % 710.508 M 0.00 % 710.508 M 0.85 % 704.508 M
Total equity 1.807 B 1.96 % 1.772 B -2.01 % 1.809 B 0.64 % 1.797 B 0.36 % 1.791 B -2.03 % 1.828 B 3.83 % 1.760 B -2.41 % 1.804 B -0.22 % 1.808 B -3.29 % 1.869 B -4.76 % 1.962 B -3.87 % 2.041 B
Other non current liabilities 1.000 M -4.76 % 1.050 M -29.58 % 1.491 M -50.30 % 3.000 M -24.91 % 3.995 M -26.35 % 5.424 M 397.16 % 1.091 M 7.38 % 1.016 M 1.50 % 1.001 M -72.78 % 3.678 M 265.24 % 1.007 M -1.27 % 1.020 M
Long term debt 1.501 B -9.76 % 1.663 B 0.09 % 1.662 B -5.04 % 1.750 B -6.79 % 1.878 B 2.55 % 1.831 B -6.26 % 1.953 B -10.78 % 2.189 B -0.30 % 2.196 B 5.79 % 2.075 B 12.42 % 1.846 B 8.33 % 1.704 B
Total non current liabilities 1.502 B -9.75 % 1.664 B 0.06 % 1.663 B -5.12 % 1.753 B -6.83 % 1.882 B 2.46 % 1.836 B -6.03 % 1.954 B -10.77 % 2.190 B -0.43 % 2.200 B 5.80 % 2.079 B 12.55 % 1.847 B 8.32 % 1.705 B
Other current liabilities 115.000 M 34.73 % 85.354 M 7.08 % 79.707 M -18.90 % 98.288 M 6.71 % 92.107 M 60.81 % 57.278 M -19.57 % 71.218 M -6.62 % 76.267 M 4.17 % 73.217 M -23.88 % 96.192 M 33.31 % 72.158 M -22.38 % 92.966 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 19.988 M 125.32 % 8.871 M -40.55 % 14.922 M 101.05 % 7.422 M -56.44 % 17.040 M 166.88 % 6.385 M 76.43 % 3.619 M
Short term debt 1.484 B -0.95 % 1.498 B 15.42 % 1.298 B 0.78 % 1.288 B -1.96 % 1.314 B -2.65 % 1.349 B 18.02 % 1.143 B 2.77 % 1.113 B 2.20 % 1.089 B -1.21 % 1.102 B 7.62 % 1.024 B 3.52 % 989.178 M
Total current liabilities 1.748 B 3.74 % 1.685 B 12.05 % 1.504 B -3.73 % 1.562 B 1.04 % 1.546 B -4.17 % 1.613 B 19.92 % 1.345 B -1.48 % 1.365 B 9.02 % 1.252 B -5.01 % 1.318 B 6.22 % 1.241 B -6.59 % 1.329 B
Total liabilities 3.250 B -2.97 % 3.349 B 5.76 % 3.167 B -4.46 % 3.315 B -3.28 % 3.428 B -0.64 % 3.449 B 4.55 % 3.299 B -7.20 % 3.555 B 3.00 % 3.452 B 1.60 % 3.397 B 10.01 % 3.088 B 1.79 % 3.034 B
Other non current assets 8.000 M -91.65 % 95.817 M -23.00 % 124.437 M 1 144.37 % 10.000 M -5.11 % 10.539 M -93.73 % 168.162 M -49.87 % 335.439 M 79.20 % 187.185 M 11.23 % 168.289 M -7.75 % 182.433 M -15.28 % 215.348 M 0.83 % 213.583 M
Long term investments 91.000 M 2 172.16 % 4.005 M 10.06 % 3.639 M -97.36 % 138.000 M 2.22 % 135.000 M -14.56 % 158.000 M 3 655.65 % 4.207 M -97.58 % 174.000 M 1 126.04 % 14.192 M -91.55 % 168.000 M 2 235.28 % 7.194 M -7.38 % 7.767 M
Intangible assets 163.000 M -4.72 % 171.076 M -4.91 % 179.916 M -6.29 % 192.000 M -4.00 % 200.000 M -4.31 % 209.000 M 0.97 % 207.000 M -10.39 % 231.000 M 6.94 % 216.000 M 5.37 % 205.000 M 13.26 % 181.000 M 11.73 % 162.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 379.000 K -36.52 % 597.000 K 277.85 % 158.000 K -81.28 % 844.000 K 143.93 % 346.000 K 0.000 0.000
Goodwill and intangible assets 163.000 M -4.72 % 171.076 M -4.91 % 179.916 M -6.29 % 192.000 M -4.00 % 200.000 M -4.48 % 209.379 M 0.86 % 207.597 M -10.19 % 231.158 M 6.60 % 216.844 M 5.60 % 205.346 M 13.45 % 181.000 M 11.73 % 162.000 M
Property plant equipment net 1.208 B -1.62 % 1.228 B -1.25 % 1.243 B -1.19 % 1.258 B -0.85 % 1.269 B -1.54 % 1.289 B -0.13 % 1.291 B -1.38 % 1.309 B -1.25 % 1.325 B -0.87 % 1.337 B -0.82 % 1.348 B -0.81 % 1.359 B
Total non current assets 1.470 B -1.92 % 1.499 B -3.39 % 1.551 B -2.92 % 1.598 B -1.04 % 1.615 B -3.11 % 1.667 B -0.44 % 1.674 B -3.08 % 1.727 B 0.14 % 1.725 B 0.00 % 1.725 B -1.57 % 1.752 B 0.54 % 1.743 B
Other current assets 114.000 M 25.96 % 90.508 M 18.02 % 76.689 M -49.21 % 151.000 M 23.68 % 122.086 M -11.30 % 137.632 M 26.28 % 108.987 M -38.93 % 178.459 M 7.37 % 166.217 M 0.73 % 165.020 M 55.90 % 105.847 M -40.86 % 178.968 M
Short term investments 0.000 0.000 -100.00 % 67.979 M 0.000 0.000 0.000 0.000 0.000 100.00 % -13.642 M 0.000 0.000 0.000
cash and cash equivalents 629.000 M -31.06 % 912.386 M 16.98 % 779.952 M 36.36 % 572.000 M -40.33 % 958.540 M 32.55 % 723.177 M 16.22 % 622.240 M 10.54 % 562.907 M -5.69 % 596.844 M 36.40 % 437.562 M -9.94 % 485.845 M -8.39 % 530.331 M
Cash and short term investments 629.000 M -31.06 % 912.386 M 7.60 % 847.931 M 48.24 % 572.000 M -40.33 % 958.540 M 32.55 % 723.177 M 16.22 % 622.240 M 10.54 % 562.907 M -5.69 % 596.844 M 36.40 % 437.562 M -9.94 % 485.845 M -8.39 % 530.331 M
Total current assets 3.587 B -0.99 % 3.623 B 5.80 % 3.424 B -2.56 % 3.514 B -2.48 % 3.603 B -0.20 % 3.611 B 6.64 % 3.386 B -6.78 % 3.632 B 2.75 % 3.535 B -0.19 % 3.542 B 7.38 % 3.299 B -1.02 % 3.333 B
Inventory 2.121 B 6.41 % 1.993 B 6.45 % 1.872 B -12.51 % 2.140 B 7.82 % 1.985 B -7.79 % 2.153 B 1.22 % 2.127 B -11.06 % 2.391 B 3.84 % 2.303 B -8.60 % 2.519 B 9.66 % 2.297 B 9.30 % 2.102 B
Net receivables 723.000 M 15.36 % 626.734 M -0.07 % 627.151 M -3.66 % 651.000 M 21.00 % 538.000 M -9.93 % 597.297 M 13.14 % 527.943 M 5.68 % 499.574 M 0.000 -100.00 % 420.015 M 2.56 % 409.516 M -21.45 % 521.376 M
Tax assets 0.000 0.000 0.000 100.00 % -389.000 K -655.71 % 70.000 K 100.04 % -158.000 M 3.66 % -164.000 M 5.75 % -174.000 M -1 087 600.00 % 16.000 K 100.01 % -168.000 M -26 268.22 % 642.000 K 57.35 % 408.000 K
Other assets 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 100.00 % 1.000 K -50.00 % 2.000 K -33.33 % 3.000 K 50.00 % 2.000 K 0.000 0.000
Account payables 149.000 M 46.95 % 101.394 M -19.52 % 125.992 M -28.30 % 175.712 M 34.26 % 130.870 M -27.61 % 180.794 M 56.61 % 115.444 M -27.15 % 158.460 M 90.88 % 83.015 M -28.26 % 115.719 M -16.51 % 138.600 M -42.96 % 242.993 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 9.253 M 64.73 % 5.617 M -9.62 % 6.215 M 104.91 % 3.033 M -59.14 % 7.422 M 67.65 % 4.427 M -30.67 % 6.385 M 76.43 % 3.619 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 -100.00 % 2.328 M -43.15 % 4.095 M 2.38 % 4.000 M 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 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 786.000 M -0.07 % 786.548 M 0.00 % 786.548 M 0.07 % 786.000 M 0.07 % 785.448 M 0.21 % 783.797 M -4.24 % 818.516 M 4.43 % 783.797 M 0.00 % 783.797 M 0.00 % 783.798 M 0.00 % 783.799 M 0.77 % 777.799 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 -100.00 % 66.000 K 0.000 0.000 0.000 -100.00 % 2.990 M 0.000 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 5.057 B -1.26 % 5.122 B 2.94 % 4.976 B -2.67 % 5.112 B -2.03 % 5.218 B -1.12 % 5.277 B 4.30 % 5.060 B -5.59 % 5.359 B 1.89 % 5.260 B -0.13 % 5.267 B 4.27 % 5.051 B -0.49 % 5.075 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 -34.000 M -217.24 % 29.000 M 341.67 % -12.000 M -140.00 % -5.000 M -200.00 % 5.000 M 107.35 % -68.000 M -251.11 % 45.000 M 550.00 % -10.000 M -116.67 % 60.000 M -35.48 % 93.000 M 2.20 % 91.000 M 225.00 % 28.000 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