7983.T

Miroku Corporation 7983.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 10.918 B -8.15 % 11.887 B 3.63 % 11.471 B -15.98 % 13.653 B 0.13 % 13.636 B -11.27 % 15.368 B
Net income -2.294 B -576.67 % 481.294 M -6.01 % 512.045 M 68.75 % 303.430 M -31.16 % 440.800 M -53.05 % 938.895 M
Income before tax -1.940 B -343.93 % 795.415 M -1.67 % 808.948 M 51.04 % 535.572 M -20.03 % 669.748 M -51.69 % 1.386 B
Income before tax ratio -0.18 -365.58 % 0.07 -5.12 % 0.07 79.77 % 0.04 -20.14 % 0.05 -45.56 % 0.09
EBITDA -982.670 M -162.66 % 1.568 B 1.03 % 1.552 B 21.97 % 1.273 B -6.14 % 1.356 B -31.59 % 1.982 B
Net income ratio -0.21 -618.98 % 0.04 -9.30 % 0.04 100.85 % 0.02 -31.25 % 0.03 -47.09 % 0.06
Ratio EBITDA -0.09 -168.22 % 0.13 -2.51 % 0.14 45.17 % 0.09 -6.26 % 0.10 -22.90 % 0.13
Gross profit ratio 0.07 -55.24 % 0.16 -2.68 % 0.16 41.60 % 0.11 -7.60 % 0.12 -20.57 % 0.16
Weighted average shs out dil 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 1.30 % 2.912 M
Weighted average shs out 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M 1.30 % 2.912 M
EPS diluted -777.57 -576.60 % 163.15 -5.99 % 173.55 68.76 % 102.84 -31.16 % 149.39 -53.67 % 322.42
Earnings per share -777.57 -576.60 % 163.15 -5.99 % 173.55 68.76 % 102.84 -31.16 % 149.39 -53.67 % 322.42
Gross profit 767.956 M -58.89 % 1.868 B 0.85 % 1.852 B 18.97 % 1.557 B -7.48 % 1.683 B -29.53 % 2.388 B
Income tax expense 353.932 M 12.67 % 314.120 M 5.80 % 296.902 M 27.90 % 232.142 M 1.40 % 228.948 M -48.85 % 447.593 M
Cost of revenue 10.150 B 1.31 % 10.019 B 4.16 % 9.619 B -20.48 % 12.096 B 1.20 % 11.953 B -7.91 % 12.980 B
General and administrative expenses 131.000 M -2.24 % 134.000 M -2.90 % 138.000 M -3.50 % 143.000 M 8.33 % 132.000 M 7.32 % 123.000 M
Selling and marketing expenses 183.000 M -9.85 % 203.000 M 33.55 % 152.000 M -2.56 % 156.000 M -84.21 % 988.000 M -11.47 % 1.116 B
Other expenses 724.000 K 30.69 % 554.000 K 0.000 -100.00 % 199.000 K 101.05 % -18.953 M -8.78 % -17.424 M
Operating expenses 1.287 B -2.07 % 1.314 B 10.22 % 1.192 B 3.69 % 1.150 B 2.60 % 1.121 B -9.53 % 1.239 B
Cost and expenses 11.438 B 0.92 % 11.334 B 4.83 % 10.811 B -18.38 % 13.246 B 1.32 % 13.074 B -8.06 % 14.219 B
Research and development expenses 21.000 M -12.50 % 24.000 M 61.90 % 14.824 M -65.53 % 43.000 M 116.53 % 19.859 M 13.90 % 17.436 M
Selling general and administrative expenses 1.265 B -1.89 % 1.290 B 9.52 % 1.178 B 6.40 % 1.107 B -1.18 % 1.120 B -9.60 % 1.239 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 12.609 M 473.92 % 2.197 M 139.32 % 918.000 K 51.74 % 605.000 K 23.72 % 489.000 K -79.56 % 2.392 M
Depreciation and amortization 942.969 M 22.81 % 767.827 M 3.40 % 742.565 M 0.81 % 736.626 M 7.40 % 685.851 M 15.55 % 593.535 M
Operating income -519.127 M -193.73 % 553.825 M -16.08 % 659.943 M 62.12 % 407.066 M -27.58 % 562.118 M -51.08 % 1.149 B
Operating income ratio -0.05 -202.05 % 0.05 -19.02 % 0.06 92.96 % 0.03 -27.68 % 0.04 -44.87 % 0.07
Total other income expenses net -1.421 B -688.24 % 241.590 M 62.14 % 149.005 M 15.95 % 128.506 M 19.40 % 107.630 M -54.65 % 237.342 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 4.180 B 532.96 % 660.447 M 159.24 % -1.115 B 57.51 % -2.624 B -10.08 % -2.384 B -1.39 % -2.351 B
Total investments 4.309 B 18.19 % 3.646 B 20.00 % 3.038 B 1.95 % 2.980 B 11.77 % 2.666 B -3.66 % 2.767 B
Total debt 5.480 B 167.32 % 2.050 B 192.86 % 700.000 M 40.00 % 500.000 M 0.00 % 500.000 M 0.00 % 500.000 M
Accumulated other comprehensive income loss 1.501 B 36.95 % 1.096 B 37.69 % 796.000 M 13.23 % 703.000 M 45.55 % 483.000 M -5.30 % 510.033 M
Retained earnings 10.434 B -18.70 % 12.834 B 2.90 % 12.472 B 3.28 % 12.076 B 1.41 % 11.908 B 2.50 % 11.617 B
Common stock 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M
Total equity 13.320 B -13.02 % 15.314 B 4.50 % 14.655 B 3.46 % 14.165 B 2.81 % 13.778 B 1.95 % 13.514 B
Other non current liabilities 864.691 M -4.34 % 903.885 M 7.05 % 844.355 M -13.33 % 974.181 M 2.05 % 954.619 M 17.63 % 811.543 M
Long term debt 3.980 B 218.40 % 1.250 B 78.57 % 700.000 M 133.33 % 300.000 M 50.00 % 200.000 M -50.00 % 400.000 M
Total non current liabilities 5.500 B 108.93 % 2.633 B 38.48 % 1.901 B 19.26 % 1.594 B 14.81 % 1.388 B -4.74 % 1.457 B
Other current liabilities 1.080 B 14.16 % 946.016 M -25.94 % 1.277 B 74.32 % 732.790 M -2.71 % 753.187 M -9.06 % 828.190 M
Deferred revenue 0.000 -100.00 % 129.558 M 0.000 -100.00 % 293.002 M 32.33 % 221.421 M 18.98 % 186.097 M
Short term debt 1.500 B 87.50 % 800.000 M 0.000 -100.00 % 200.000 M -33.33 % 300.000 M 200.00 % 100.000 M
Total current liabilities 3.799 B 28.45 % 2.958 B 8.89 % 2.716 B 7.11 % 2.536 B 6.61 % 2.379 B -0.23 % 2.384 B
Total liabilities 9.299 B 66.35 % 5.590 B 21.07 % 4.617 B 11.80 % 4.130 B 9.64 % 3.767 B -1.94 % 3.842 B
Other non current assets 138.714 M -8.49 % 151.580 M -0.50 % 152.336 M -0.58 % 153.227 M -29.34 % 216.850 M -3.93 % 225.712 M
Long term investments 4.309 B 18.19 % 3.646 B 20.00 % 3.038 B 1.95 % 2.980 B 11.77 % 2.666 B -3.66 % 2.767 B
Intangible assets 94.909 M 18.64 % 80.000 M -8.05 % 87.000 M 2.35 % 85.000 M -4.49 % 89.000 M 41.27 % 63.000 M
GoodWill 0.000 0.000 -100.00 % 430.000 K 63.50 % 263.000 K -71.29 % 916.000 K 0.000
Goodwill and intangible assets 94.909 M 18.64 % 80.000 M -8.50 % 87.430 M 2.54 % 85.263 M -5.17 % 89.916 M 42.72 % 63.000 M
Property plant equipment net 7.410 B 14.69 % 6.461 B 2.80 % 6.285 B 19.14 % 5.275 B 0.88 % 5.230 B 9.18 % 4.790 B
Total non current assets 12.129 B 12.69 % 10.763 B 7.13 % 10.047 B 12.60 % 8.922 B 3.52 % 8.619 B 4.68 % 8.234 B
Other current assets 574.266 M 59.68 % 359.638 M -22.23 % 462.462 M 18.04 % 391.773 M 6.64 % 367.380 M 37.36 % 267.451 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.300 B -6.47 % 1.390 B -23.44 % 1.815 B -41.91 % 3.124 B 8.33 % 2.884 B 1.15 % 2.851 B
Cash and short term investments 1.300 B -6.47 % 1.390 B -23.44 % 1.815 B -41.91 % 3.124 B 8.33 % 2.884 B 1.15 % 2.851 B
Total current assets 10.490 B 3.44 % 10.141 B 9.93 % 9.225 B -1.57 % 9.372 B 5.00 % 8.926 B -2.15 % 9.122 B
Inventory 6.482 B 14.04 % 5.684 B 11.77 % 5.086 B 15.36 % 4.409 B 6.31 % 4.147 B 5.29 % 3.939 B
Net receivables 2.134 B -21.18 % 2.708 B 45.41 % 1.862 B 28.64 % 1.448 B -5.22 % 1.527 B -26.02 % 2.064 B
Tax assets 176.691 M -58.39 % 424.653 M -12.22 % 483.768 M 12.96 % 428.264 M 2.76 % 416.775 M 7.54 % 387.568 M
Other assets 2.000 K 0.000 -100.00 % 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K 0.000
Account payables 1.175 B 16.88 % 1.006 B -16.28 % 1.201 B 1.00 % 1.189 B 16.10 % 1.024 B -5.50 % 1.084 B
Tax payables 43.946 M -42.66 % 76.640 M -67.78 % 237.890 M 96.66 % 120.967 M 51.63 % 79.780 M -57.13 % 186.097 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 521.785 M -0.11 % 522.375 M -0.02 % 522.504 M -0.04 % 522.712 M -0.06 % 523.050 M -0.09 % 523.517 M
Deferred tax liabilities non current 655.471 M 36.95 % 478.637 M 34.22 % 356.611 M 11.50 % 319.820 M 36.85 % 233.705 M -4.95 % 245.883 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 22.620 B 8.21 % 20.905 B 8.47 % 19.272 B 5.34 % 18.295 B 4.27 % 17.545 B 1.09 % 17.356 B
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
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 -405.528 M 72.76 % -1.489 B -27.04 % -1.172 B -139 573.42 % -839.000 K -100.37 % 228.144 M 440.51 % -67.000 M
Accounts receivables 573.662 M 167.89 % -845.000 M -104.11 % -414.000 M -619.15 % 79.746 M -85.15 % 537.000 M 754.88 % -82.000 M
Inventory -797.981 M -33.34 % -598.465 M 11.51 % -676.300 M -158.47 % -261.660 M -25.69 % -208.184 M -362.63 % -45.000 M
Accounts payables 169.721 M 186.81 % -195.518 M -1 743.56 % 11.896 M -92.78 % 164.722 M 376.64 % -59.543 M -193.48 % 63.697 M
Other working capital -350.930 M -333.60 % 150.225 M 261.08 % -93.261 M -670.30 % 16.353 M 139.59 % -41.311 M 0.000
Other non cash items 1.361 B 656.89 % -244.363 M -20.50 % -202.797 M -307.07 % 97.936 M 160.12 % -162.897 M -350.61 % 65.000 M
Net cash provided by operating activities -41.983 M 91.33 % -484.000 M -373.67 % 176.856 M -84.44 % 1.137 B -4.57 % 1.191 B -22.10 % 1.529 B
Investments in property plant and equipment -3.406 B -210.49 % -1.097 B 32.33 % -1.621 B -107.19 % -782.392 M 22.92 % -1.015 B -63.18 % -622.000 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -5.000 M 95.00 % -100.000 M 0.000 0.000 0.000 0.000
Sales maturities of investments 32.029 M 166.84 % 12.003 M -18.81 % 14.783 M 489.43 % 2.508 M 0.000 -100.00 % 48.564 M
Other investing activites 18.572 M 2.65 % 18.092 M -35.96 % 28.252 M 139.75 % 11.784 M 4.69 % 11.256 M 19.29 % 9.436 M
Net cash used for investing activites -3.361 B -187.99 % -1.167 B 26.05 % -1.578 B -105.44 % -768.100 M 23.48 % -1.004 B -77.97 % -564.000 M
Debt repayment 3.428 B 153.89 % 1.350 B 575.00 % 200.000 M 0.000 0.000 100.00 % -300.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 -100.00 % 83.858 M
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -105.056 M 12.50 % -120.068 M 0.00 % -120.074 M 11.12 % -135.091 M 10.01 % -150.111 M -1.55 % -147.823 M
Other financing activites -13.202 M -199.64 % -4.406 M 72.84 % -16.220 M -1 616.40 % -945.000 K 1.05 % -955.000 K 53.07 % -2.035 M
Net cash used provided by financing activities 3.309 B 170.03 % 1.226 B 1 823.72 % 63.706 M 146.83 % -136.036 M 9.95 % -151.066 M 58.73 % -366.000 M
Effect of forex changes on cash 3.346 M 234.60 % 1.000 M -96.45 % 28.158 M 265.26 % 7.709 M 317.40 % -3.546 M -18.20 % -3.000 M
Net change in cash -89.915 M 78.86 % -425.351 M 67.51 % -1.309 B -644.84 % 240.297 M 633.96 % 32.740 M 101.97 % -1.661 B
Cash at beginning of period 1.390 B -23.44 % 1.815 B -41.91 % 3.124 B 8.33 % 2.884 B 1.15 % 2.851 B 26.33 % 2.257 B
Cash at end of period 1.300 B -6.47 % 1.390 B -23.44 % 1.815 B -41.91 % 3.124 B 8.33 % 2.884 B 383.87 % 596.000 M
Operating cash flow -41.983 M 91.34 % -484.975 M -374.22 % 176.856 M -84.44 % 1.137 B -4.57 % 1.191 B -22.10 % 1.529 B
Capital expenditure -3.463 B -208.71 % -1.122 B 32.12 % -1.653 B -105.04 % -806.023 M 24.37 % -1.066 B -71.34 % -622.000 M
Free CashFlow -3.505 B -118.15 % -1.607 B -8.88 % -1.476 B -546.27 % 330.700 M 163.84 % 125.341 M -86.18 % 907.000 M
2024 2023 2022 2021 2020 2019
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 3.175 B -5.09 % 3.345 B 12.98 % 2.961 B 2.80 % 2.880 B 9.64 % 2.627 B -5.27 % 2.773 B 5.08 % 2.639 B -15.68 % 3.130 B 11.87 % 2.798 B -9.33 % 3.086 B 7.36 % 2.874 B -10.98 % 3.228 B
Net income 169.000 M 88.07 % 89.859 M -12.20 % 102.347 M 104.44 % -2.304 B -14 297.88 % -16.000 M 73.70 % -60.845 M -170.27 % 86.590 M 212.06 % -77.269 M -161.85 % 124.929 M -37.84 % 200.967 M -13.38 % 232.000 M 5 376.32 % -4.397 M
Income before tax 141.000 M -3.80 % 146.563 M 9.72 % 133.574 M 106.50 % -2.056 B -10 920.84 % 19.000 M 143.63 % -43.553 M -130.83 % 141.251 M 493.42 % -35.903 M -120.16 % 178.054 M -41.28 % 303.216 M -13.12 % 349.000 M 2 099.26 % 15.869 M
Income before tax ratio 0.04 1.36 % 0.04 -2.88 % 0.05 106.32 % -0.71 -9 969.30 % 0.01 146.05 % -0.02 -129.34 % 0.05 566.56 % -0.01 -118.03 % 0.06 -35.23 % 0.10 -19.08 % 0.12 2 370.53 % 0.00
EBITDA 291.500 M -10.92 % 327.243 M 27.17 % 257.323 M 114.48 % -1.778 B -1 797.03 % 104.750 M -45.65 % 192.741 M -42.24 % 333.697 M 190.80 % 114.750 M -35.75 % 178.606 M -41.20 % 303.731 M -13.32 % 350.424 M 59.99 % 219.035 M
Net income ratio 0.05 98.16 % 0.03 -22.29 % 0.03 104.32 % -0.80 -13 031.80 % -0.01 72.24 % -0.02 -166.87 % 0.03 232.89 % -0.02 -155.29 % 0.04 -31.44 % 0.07 -19.32 % 0.08 6 027.14 % 0.00
Ratio EBITDA 0.09 -6.15 % 0.10 12.56 % 0.09 114.08 % -0.62 -1 647.80 % 0.04 -42.63 % 0.07 -45.03 % 0.13 244.86 % 0.04 -42.57 % 0.06 -35.14 % 0.10 -19.27 % 0.12 79.72 % 0.07
Gross profit ratio 0.12 2.76 % 0.12 -5.64 % 0.12 512.64 % -0.03 -133.23 % 0.09 7.21 % 0.08 -43.72 % 0.15 72.03 % 0.09 -43.42 % 0.15 -18.06 % 0.19 -11.77 % 0.21 115.92 % 0.10
Weighted average shs out dil 2.951 M 0.05 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M -0.02 % 2.950 M 0.01 % 2.950 M -0.01 % 2.950 M 0.01 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M -0.01 % 2.950 M 0.00 % 2.950 M
Weighted average shs out 2.951 M 0.05 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M -0.02 % 2.950 M 0.01 % 2.950 M -0.01 % 2.950 M 0.01 % 2.950 M 0.00 % 2.950 M 0.00 % 2.950 M -0.01 % 2.950 M 0.00 % 2.950 M
EPS diluted 57.27 88.02 % 30.46 -12.22 % 34.70 104.44 % -780.93 -14 308.30 % -5.42 73.73 % -20.63 -170.29 % 29.35 212.07 % -26.19 -161.81 % 42.37 -37.82 % 68.14 -13.35 % 78.64 5 377.85 % -1.49
Earnings per share 57.27 88.02 % 30.46 -12.22 % 34.70 104.44 % -780.93 -14 308.30 % -5.42 73.73 % -20.63 -170.29 % 29.35 212.07 % -26.19 -161.81 % 42.37 -37.82 % 68.14 -13.35 % 78.64 5 377.85 % -1.49
Gross profit 376.000 M -2.47 % 385.520 M 6.61 % 361.609 M 524.19 % -85.246 M -136.43 % 234.000 M 1.56 % 230.401 M -40.86 % 389.590 M 45.06 % 268.572 M -36.71 % 424.357 M -25.71 % 571.209 M -5.27 % 603.000 M 92.22 % 313.711 M
Income tax expense -28.427 M -150.13 % 56.704 M 81.59 % 31.226 M -87.39 % 247.702 M 607.72 % 35.000 M 102.41 % 17.292 M -68.36 % 54.660 M 32.14 % 41.366 M -22.13 % 53.125 M -48.04 % 102.248 M -12.61 % 117.000 M 477.32 % 20.266 M
Cost of revenue 2.799 B -5.43 % 2.960 B 13.87 % 2.599 B -12.35 % 2.966 B 23.92 % 2.393 B -5.88 % 2.543 B 13.04 % 2.249 B -21.38 % 2.861 B 20.55 % 2.373 B -5.61 % 2.514 B 10.71 % 2.271 B -22.09 % 2.915 B
General and administrative expenses 0.000 0.000 0.000 -100.00 % 131.000 M 0.000 0.000 0.000 -100.00 % 134.000 M 0.000 0.000 0.000 -100.00 % 138.000 M
Selling and marketing expenses 0.000 0.000 0.000 -100.00 % 183.000 M 0.000 0.000 0.000 -100.00 % 203.000 M 0.000 0.000 0.000 -100.00 % 152.000 M
Other expenses 0.000 0.000 0.000 100.00 % -21.000 M -2 000.00 % -1.000 M 0.000 0.000 -100.00 % 525.000 K -86.48 % 3.882 M -80.46 % 19.870 M 0.000 0.000
Operating expenses 320.000 M 9.10 % 293.303 M -13.80 % 340.264 M -3.31 % 351.926 M 9.98 % 320.000 M 5.00 % 304.770 M -1.47 % 309.323 M -10.57 % 345.882 M 9.28 % 316.522 M -2.72 % 325.382 M 19.19 % 273.000 M -16.55 % 327.140 M
Cost and expenses 3.119 B -4.12 % 3.253 B 10.66 % 2.940 B 188.61 % -3.317 B -222.28 % 2.713 B -4.72 % 2.847 B 11.28 % 2.559 B -20.21 % 3.207 B 19.22 % 2.690 B -5.28 % 2.840 B 11.62 % 2.544 B -21.53 % 3.242 B
Research and development expenses 0.000 0.000 0.000 -100.00 % 21.000 M 0.000 -100.00 % 3.906 M -8.18 % 4.254 M -49.10 % 8.357 M 48.78 % 5.617 M -16.92 % 6.761 M 77.04 % 3.819 M 102.71 % 1.884 M
Selling general and administrative expenses 320.000 M 9.10 % 293.303 M -13.80 % 340.264 M -3.31 % 351.926 M 9.63 % 321.000 M 6.69 % 300.864 M -1.38 % 305.069 M -9.48 % 337.000 M 6.31 % 317.000 M -2.46 % 325.000 M -0.31 % 326.000 M 0.23 % 325.256 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 15.356 M 10.39 % 13.911 M 66.66 % 8.347 M 19.57 % 6.981 M 162.15 % 2.663 M 36.77 % 1.947 M 91.26 % 1.018 M 35.01 % 754.000 K 36.59 % 552.000 K 7.18 % 515.000 K 36.97 % 376.000 K 43.51 % 262.000 K
Depreciation and amortization 235.500 M 41.21 % 166.768 M 44.51 % 115.402 M -57.47 % 271.335 M 41.50 % 191.750 M -17.87 % 233.459 M 21.75 % 191.750 M 0.00 % 191.750 M 227.77 % 58.502 M 40.86 % 41.531 M -77.61 % 185.500 M -8.58 % 202.903 M
Operating income 56.000 M -39.27 % 92.217 M 332.03 % 21.345 M 104.88 % -437.172 M -408.34 % -86.000 M -15.64 % -74.369 M -192.65 % 80.266 M 203.82 % -77.310 M -171.69 % 107.834 M -56.13 % 245.828 M -11.25 % 277.000 M 2 162.70 % -13.429 M
Operating income ratio 0.02 -36.02 % 0.03 282.40 % 0.01 104.75 % -0.15 -363.64 % -0.03 -22.07 % -0.03 -188.17 % 0.03 223.12 % -0.02 -164.09 % 0.04 -51.62 % 0.08 -17.34 % 0.10 2 417.13 % 0.00
Total other income expenses net 85.000 M 56.41 % 54.346 M -51.58 % 112.229 M 106.93 % -1.619 B -1 641.70 % 105.000 M 240.73 % 30.816 M -49.47 % 60.984 M 47.28 % 41.407 M -41.03 % 70.219 M 22.36 % 57.389 M -19.76 % 71.526 M 144.13 % 29.298 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 5.252 B 0.11 % 5.246 B 21.07 % 4.333 B 3.66 % 4.180 B 16.64 % 3.584 B 96.62 % 1.823 B -9.75 % 2.020 B 205.82 % 660.447 M 968.91 % 61.787 M 114.57 % -424.144 M -155.43 % -166.052 M 85.11 % -1.115 B
Total investments 4.810 B 21.65 % 3.954 B -2.11 % 4.039 B -6.25 % 4.309 B -11.43 % 4.865 B 18.39 % 4.109 B 2.37 % 4.014 B 10.10 % 3.646 B -0.61 % 3.668 B 5.68 % 3.471 B 7.66 % 3.224 B 6.11 % 3.038 B
Total debt 6.810 B -0.73 % 6.860 B 16.27 % 5.900 B 7.66 % 5.480 B 17.09 % 4.680 B 40.96 % 3.320 B 3.11 % 3.220 B 57.07 % 2.050 B 70.83 % 1.200 B 0.00 % 1.200 B 0.00 % 1.200 B 71.43 % 700.000 M
Accumulated other comprehensive income loss 1.562 B 28.51 % 1.215 B -6.95 % 1.306 B -12.99 % 1.501 B -0.65 % 1.511 B 6.18 % 1.423 B 4.94 % 1.356 B 23.72 % 1.096 B -1.97 % 1.118 B 12.36 % 995.000 M 10.04 % 904.210 M 13.46 % 796.964 M
Retained earnings 10.774 B 1.45 % 10.620 B 0.85 % 10.531 B 0.92 % 10.434 B -18.08 % 12.737 B -0.37 % 12.784 B -0.47 % 12.845 B 0.09 % 12.834 B -0.60 % 12.911 B 0.51 % 12.846 B 1.59 % 12.645 B 1.38 % 12.472 B
Common stock 863.000 M -0.01 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.01 % 863.000 M -0.01 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M 0.00 % 863.126 M
Total equity 13.720 B 3.78 % 13.221 B -0.01 % 13.222 B -0.74 % 13.320 B -14.79 % 15.633 B 0.26 % 15.593 B 0.04 % 15.587 B 1.78 % 15.314 B -0.65 % 15.414 B 1.23 % 15.226 B 1.95 % 14.935 B 1.91 % 14.655 B
Other non current liabilities 1.690 B 18.31 % 1.428 B -0.90 % 1.441 B 66.70 % 864.686 M -44.11 % 1.547 B 2.78 % 1.505 B 2.91 % 1.463 B 61.80 % 903.888 M -34.70 % 1.384 B 4.54 % 1.324 B 6.37 % 1.245 B 47.43 % 844.351 M
Long term debt 5.150 B -0.96 % 5.200 B 30.65 % 3.980 B 0.00 % 3.980 B 0.00 % 3.980 B 36.30 % 2.920 B 20.66 % 2.420 B 93.60 % 1.250 B 38.89 % 900.000 M 0.00 % 900.000 M -25.00 % 1.200 B 71.43 % 700.000 M
Total non current liabilities 6.840 B 3.19 % 6.628 B 22.26 % 5.421 B -1.43 % 5.500 B -0.49 % 5.527 B 24.90 % 4.425 B 13.98 % 3.883 B 47.48 % 2.633 B 15.25 % 2.284 B 2.70 % 2.224 B -9.03 % 2.445 B 28.61 % 1.901 B
Other current liabilities 1.257 B -8.98 % 1.381 B -24.23 % 1.823 B 80.16 % 1.012 B 3.74 % 975.175 M 63.23 % 597.406 M -25.92 % 806.420 M 21.33 % 664.626 M -34.31 % 1.012 B -1.69 % 1.029 B 35.36 % 760.294 M -40.48 % 1.277 B
Deferred revenue 0.000 0.000 0.000 -100.00 % 112.194 M 0.000 -100.00 % 396.417 M 43.60 % 276.062 M -32.82 % 410.948 M 25.32 % 327.915 M -47.75 % 627.601 M 0.000 0.000
Short term debt 1.660 B 0.00 % 1.660 B -13.54 % 1.920 B 28.00 % 1.500 B 114.29 % 700.000 M 75.00 % 400.000 M -50.00 % 800.000 M 0.00 % 800.000 M 166.67 % 300.000 M 0.00 % 300.000 M 0.000 0.000
Total current liabilities 4.165 B -1.32 % 4.221 B -15.33 % 4.985 B 31.20 % 3.799 B 33.36 % 2.849 B 3.01 % 2.766 B -8.09 % 3.009 B 1.74 % 2.958 B 15.66 % 2.557 B -11.03 % 2.875 B 34.71 % 2.134 B -21.45 % 2.716 B
Total liabilities 11.005 B 1.44 % 10.849 B 4.25 % 10.406 B 11.90 % 9.299 B 11.03 % 8.376 B 16.48 % 7.191 B 4.34 % 6.892 B 23.28 % 5.590 B 15.46 % 4.842 B -5.04 % 5.099 B 11.36 % 4.579 B -0.84 % 4.617 B
Other non current assets 2.000 M -99.37 % 317.460 M -1.40 % 321.983 M 132.12 % 138.714 M -75.70 % 570.873 M -89.16 % 5.268 B 1.87 % 5.171 B 3 331.56 % 150.687 M -96.50 % 4.301 B 4.85 % 4.102 B 547.37 % 633.657 M 314.79 % 152.767 M
Long term investments 4.810 B 21.65 % 3.954 B -2.11 % 4.039 B -6.25 % 4.309 B 0.34 % 4.294 B 4.50 % 4.109 B 2.37 % 4.014 B 10.10 % 3.646 B -15.23 % 4.301 B 4.85 % 4.102 B 27.24 % 3.224 B 6.11 % 3.038 B
Intangible assets 280.000 M -1.33 % 283.763 M 191.60 % 97.314 M 2.53 % 94.909 M 4.30 % 91.000 M 26.39 % 72.000 M -10.00 % 80.000 M 0.00 % 80.000 M -5.88 % 85.000 M 14.86 % 74.000 M -7.50 % 80.000 M -8.05 % 87.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 383.000 K -58.41 % 921.000 K 3.25 % 892.000 K 62.77 % 548.000 K 113.23 % 257.000 K 0.000 0.000
Goodwill and intangible assets 280.000 M -1.33 % 283.763 M 191.60 % 97.314 M 2.53 % 94.909 M 4.30 % 91.000 M 25.72 % 72.383 M -10.55 % 80.921 M 0.04 % 80.892 M -5.44 % 85.548 M 15.21 % 74.257 M -7.18 % 80.000 M -8.05 % 87.000 M
Property plant equipment net 9.066 B 4.55 % 8.671 B 1.15 % 8.572 B 15.68 % 7.410 B -18.09 % 9.047 B 14.64 % 7.892 B -0.15 % 7.904 B 22.32 % 6.461 B 2.63 % 6.295 B 1.82 % 6.183 B -0.38 % 6.207 B -1.25 % 6.285 B
Total non current assets 14.158 B 7.04 % 13.226 B 1.50 % 13.031 B 7.43 % 12.129 B -13.38 % 14.003 B 10.67 % 12.653 B 0.60 % 12.577 B 16.86 % 10.763 B 0.76 % 10.682 B 3.11 % 10.359 B 2.12 % 10.145 B 0.97 % 10.047 B
Other current assets 471.000 M -38.32 % 763.582 M 106.36 % 370.029 M -35.57 % 574.305 M 7.75 % 533.000 M 51.30 % 352.271 M -19.71 % 438.731 M 21.99 % 359.638 M -6.54 % 384.812 M -5.80 % 408.503 M -2.85 % 420.470 M -9.08 % 462.462 M
Short term investments 0.000 0.000 0.000 0.000 -100.00 % 570.873 M 0.000 0.000 0.000 100.00 % -633.041 M -0.28 % -631.290 M 0.000 0.000
cash and cash equivalents 1.558 B -3.44 % 1.614 B 3.00 % 1.567 B 20.54 % 1.300 B 18.58 % 1.096 B -26.80 % 1.497 B 24.74 % 1.200 B -13.63 % 1.390 B 22.08 % 1.138 B -29.92 % 1.624 B 18.89 % 1.366 B -24.73 % 1.815 B
Cash and short term investments 1.558 B -3.44 % 1.614 B 3.00 % 1.567 B 20.54 % 1.300 B 18.58 % 1.096 B -26.80 % 1.497 B 24.74 % 1.200 B -13.63 % 1.390 B 22.08 % 1.138 B -29.92 % 1.624 B 18.89 % 1.366 B -24.73 % 1.815 B
Total current assets 10.567 B -2.55 % 10.843 B 2.32 % 10.597 B 1.02 % 10.490 B 4.84 % 10.006 B -1.23 % 10.131 B 2.31 % 9.902 B -2.36 % 10.141 B 5.93 % 9.574 B -3.93 % 9.966 B 6.37 % 9.369 B 1.55 % 9.225 B
Inventory 6.335 B 0.37 % 6.311 B -7.05 % 6.790 B 4.74 % 6.482 B -1.99 % 6.614 B 4.25 % 6.344 B 3.09 % 6.154 B 8.27 % 5.684 B -6.02 % 6.049 B 5.17 % 5.751 B 1.94 % 5.642 B 10.93 % 5.086 B
Net receivables 2.203 B 2.23 % 2.155 B 15.20 % 1.871 B -12.35 % 2.134 B 21.05 % 1.763 B -8.98 % 1.937 B -8.13 % 2.108 B -22.14 % 2.708 B 35.25 % 2.002 B -8.24 % 2.182 B 12.46 % 1.940 B 4.19 % 1.862 B
Tax assets 0.000 0.000 0.000 -100.00 % 176.691 M 0.000 100.00 % -4.688 B -2.09 % -4.592 B -1 181.35 % 424.653 M 109.87 % -4.301 B -4.85 % -4.102 B -636 068.99 % 645.000 K -99.87 % 483.768 M
Other assets 0.000 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 0.00 % 2.000 K 0.000 0.000
Account payables 1.248 B 5.79 % 1.180 B -5.04 % 1.242 B 5.68 % 1.175 B 0.14 % 1.174 B -10.07 % 1.305 B 21.12 % 1.078 B 7.15 % 1.006 B -13.62 % 1.164 B -13.01 % 1.339 B 5.57 % 1.268 B 5.55 % 1.201 B
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 66.780 M 35.43 % 49.311 M -35.66 % 76.640 M -5.90 % 81.448 M -60.63 % 206.901 M 95.68 % 105.736 M -55.55 % 237.890 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 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 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 521.000 M -0.12 % 521.646 M -0.02 % 521.770 M 0.00 % 521.785 M -0.04 % 522.000 M -0.04 % 522.185 M -0.03 % 522.346 M -0.01 % 522.373 M -0.01 % 522.410 M -65.57 % 1.517 B 6.36 % 1.427 B 173.04 % 522.504 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 655.471 M 0.000 0.000 0.000 -100.00 % 478.637 M 0.000 0.000 0.000 -100.00 % 356.611 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 24.725 B 2.72 % 24.070 B 1.87 % 23.628 B 4.46 % 22.620 B -5.79 % 24.009 B 5.38 % 22.784 B 1.36 % 22.479 B 7.53 % 20.905 B 3.20 % 20.256 B -0.34 % 20.325 B 4.16 % 19.513 B 1.25 % 19.272 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 -169.000 M -87.78 % -90.000 M 11.76 % -102.000 M -104.43 % 2.303 B 14 293.75 % 16.000 M -73.77 % 61.000 M 170.93 % -86.000 M -211.69 % 77.000 M 161.60 % -125.000 M 37.81 % -201.000 M 13.36 % -232.000 M -5 900.00 % 4.000 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
2024
2023
2022
2021
2020
2019