8039.T

Tsukiji Uoichiba Company, Limited 8039.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 62.414 B 6.33 % 58.701 B 1.24 % 57.981 B 5.39 % 55.018 B -17.42 % 66.621 B -7.03 % 71.658 B
Net income 287.000 M 40.69 % 204.000 M -8.52 % 223.000 M -15.53 % 264.000 M -49.03 % 518.000 M 175.07 % -690.000 M
Income before tax 407.000 M 124.86 % 181.000 M -39.06 % 297.000 M 3.85 % 286.000 M -55.66 % 645.000 M 195.70 % -674.000 M
Income before tax ratio 0.01 111.48 % 0.00 -39.80 % 0.01 -1.46 % 0.01 -46.31 % 0.01 202.93 % -0.01
EBITDA 797.000 M 39.34 % 572.000 M -10.90 % 642.000 M -1.38 % 651.000 M -36.11 % 1.019 B 457.54 % -285.000 M
Net income ratio 0.00 32.32 % 0.00 -9.64 % 0.00 -19.85 % 0.00 -38.29 % 0.01 180.75 % -0.01
Ratio EBITDA 0.01 31.05 % 0.01 -12.00 % 0.01 -6.42 % 0.01 -22.64 % 0.02 484.58 % 0.00
Gross profit ratio 0.07 7.25 % 0.06 -1.04 % 0.06 -6.58 % 0.07 16.15 % 0.06 25.21 % 0.05
Weighted average shs out dil 2.237 M -0.11 % 2.240 M 0.29 % 2.234 M -0.51 % 2.245 M 0.04 % 2.244 M 0.00 % 2.244 M
Weighted average shs out 2.237 M -0.11 % 2.240 M 0.29 % 2.234 M -0.51 % 2.245 M 0.04 % 2.244 M 0.00 % 2.244 M
EPS diluted 128.27 40.85 % 91.07 -9.09 % 100.18 -14.99 % 117.84 -49.04 % 231.22 175.20 % -307.49
Earnings per share 128.27 40.85 % 91.07 -9.09 % 100.18 -14.99 % 117.84 -49.04 % 231.22 175.20 % -307.49
Gross profit 4.201 B 14.03 % 3.684 B 0.19 % 3.677 B -1.55 % 3.735 B -4.08 % 3.894 B 16.41 % 3.345 B
Income tax expense 120.000 M 645.45 % -22.000 M -130.14 % 73.000 M 231.82 % 22.000 M -82.54 % 126.000 M 687.50 % 16.000 M
Cost of revenue 58.213 B 5.81 % 55.017 B 1.31 % 54.304 B 5.89 % 51.283 B -18.24 % 62.727 B -8.18 % 68.313 B
General and administrative expenses 3.364 B 6.15 % 3.169 B 5.39 % 3.007 B 0.03 % 3.006 B 1.49 % 2.962 B -9.42 % 3.270 B
Selling and marketing expenses 484.000 M 17.19 % 413.000 M -2.59 % 424.000 M -18.93 % 523.000 M -26.03 % 707.000 M 5.05 % 673.000 M
Other expenses 0.000 -100.00 % 67.000 M 8.06 % 62.000 M -4.62 % 65.000 M -29.35 % 92.000 M 0.00 % 92.000 M
Operating expenses 3.897 B 6.80 % 3.649 B 4.47 % 3.493 B -2.81 % 3.594 B -4.44 % 3.761 B -6.79 % 4.035 B
Cost and expenses 62.110 B 5.87 % 58.666 B 1.50 % 57.797 B 5.32 % 54.877 B -17.46 % 66.488 B -8.10 % 72.348 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 3.897 B 8.79 % 3.582 B 4.40 % 3.431 B -2.78 % 3.529 B -3.82 % 3.669 B -6.95 % 3.943 B
Interest income 1.000 M 0.000 0.000 0.000 -100.00 % 3.000 M 50.00 % 2.000 M
Interest expense 29.000 M 16.00 % 25.000 M 0.00 % 25.000 M 0.00 % 25.000 M -3.85 % 26.000 M -13.33 % 30.000 M
Depreciation and amortization 360.000 M -1.37 % 365.000 M 14.06 % 320.000 M -6.16 % 341.000 M -1.16 % 345.000 M -4.43 % 361.000 M
Operating income 302.000 M 762.86 % 35.000 M -80.87 % 183.000 M 29.79 % 141.000 M 6.82 % 132.000 M 118.64 % -708.000 M
Operating income ratio 0.00 711.53 % 0.00 -81.11 % 0.00 23.15 % 0.00 29.35 % 0.00 120.05 % -0.01
Total other income expenses net 105.000 M -28.08 % 146.000 M 29.20 % 113.000 M -22.07 % 145.000 M -71.73 % 513.000 M 3 106.25 % 16.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 4.104 B 31.96 % 3.110 B -26.04 % 4.205 B 7.88 % 3.898 B -2.43 % 3.995 B -19.91 % 4.988 B
Total investments 2.360 B 5.31 % 2.241 B 0.04 % 2.240 B 13.19 % 1.979 B -17.09 % 2.387 B 17.41 % 2.033 B
Total debt 4.960 B 10.30 % 4.497 B -13.97 % 5.227 B 1.51 % 5.149 B -3.31 % 5.325 B -6.86 % 5.717 B
Accumulated other comprehensive income loss 582.000 M -5.21 % 614.000 M 16.73 % 526.000 M 63.86 % 321.000 M -8.55 % 351.000 M 43.27 % 245.000 M
Retained earnings 2.985 B 7.57 % 2.775 B 4.72 % 2.650 B 5.87 % 2.503 B 7.29 % 2.333 B 23.96 % 1.882 B
Common stock 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.39 % 2.037 B 0.00 % 2.037 B
Total equity 6.537 B 1.92 % 6.414 B 3.79 % 6.180 B 6.33 % 5.812 B 1.98 % 5.699 B 10.81 % 5.143 B
Other non current liabilities 1.252 B 1.05 % 1.239 B 2.82 % 1.205 B -0.82 % 1.215 B 183.22 % 429.000 M -63.74 % 1.183 B
Long term debt 2.608 B -14.35 % 3.045 B -12.35 % 3.474 B -11.24 % 3.914 B -10.37 % 4.367 B -9.47 % 4.824 B
Total non current liabilities 4.128 B -9.09 % 4.541 B -8.74 % 4.976 B -7.04 % 5.353 B -7.48 % 5.786 B -6.89 % 6.214 B
Other current liabilities 773.000 M 11.87 % 691.000 M 846.58 % 73.000 M 25.86 % 58.000 M 231.82 % -44.000 M -106.39 % 689.000 M
Deferred revenue 0.000 0.000 -100.00 % 747.000 M 22.86 % 608.000 M -14.25 % 709.000 M 4 331.25 % 16.000 M
Short term debt 2.365 B 62.88 % 1.452 B -17.17 % 1.753 B 41.94 % 1.235 B 28.91 % 958.000 M 7.28 % 893.000 M
Total current liabilities 5.931 B -4.75 % 6.227 B 8.94 % 5.716 B 22.92 % 4.650 B 14.22 % 4.071 B 6.60 % 3.819 B
Total liabilities 10.059 B -6.58 % 10.768 B 0.71 % 10.692 B 6.89 % 10.003 B 1.48 % 9.857 B -1.75 % 10.033 B
Other non current assets 343.000 M -12.50 % 392.000 M -86.71 % 2.949 B 13.55 % 2.597 B -2.33 % 2.659 B 801.36 % 295.000 M
Long term investments 2.360 B 5.31 % 2.241 B 0.04 % 2.240 B 13.19 % 1.979 B -17.09 % 2.387 B 17.41 % 2.033 B
Intangible assets 250.000 M -8.76 % 274.000 M -2.84 % 282.000 M -7.84 % 306.000 M 61.05 % 190.000 M 68.14 % 113.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 250.000 M -8.76 % 274.000 M -2.84 % 282.000 M -7.84 % 306.000 M 61.05 % 190.000 M 68.14 % 113.000 M
Property plant equipment net 6.474 B -0.99 % 6.539 B -2.65 % 6.717 B 3.74 % 6.475 B 2.88 % 6.294 B -10.18 % 7.007 B
Total non current assets 9.427 B -0.20 % 9.446 B -1.82 % 9.621 B 5.80 % 9.094 B -1.52 % 9.234 B -2.30 % 9.451 B
Other current assets 811.000 M 10.49 % 734.000 M -4.92 % 772.000 M 45.11 % 532.000 M 22.02 % 436.000 M 79.42 % 243.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 856.000 M -38.28 % 1.387 B 35.71 % 1.022 B -18.31 % 1.251 B -5.94 % 1.330 B 82.44 % 729.000 M
Cash and short term investments 856.000 M -38.28 % 1.387 B 35.71 % 1.022 B -18.31 % 1.251 B -5.94 % 1.330 B 82.44 % 729.000 M
Total current assets 7.175 B -7.25 % 7.736 B 6.73 % 7.248 B 7.89 % 6.718 B 6.31 % 6.319 B 10.28 % 5.730 B
Inventory 1.993 B 9.45 % 1.821 B -15.22 % 2.148 B 21.77 % 1.764 B 42.49 % 1.238 B -31.26 % 1.801 B
Net receivables 3.515 B -7.35 % 3.794 B 14.76 % 3.306 B 4.26 % 3.171 B -4.34 % 3.315 B 12.11 % 2.957 B
Tax assets 0.000 0.000 100.00 % -2.567 B -13.43 % -2.263 B 1.44 % -2.296 B -76 633.33 % 3.000 M
Other assets 0.000 0.000 -100.00 % 3.000 M 0.00 % 3.000 M 0.00 % 3.000 M 0.000
Account payables 2.793 B -28.00 % 3.879 B 25.74 % 3.085 B 15.20 % 2.678 B 19.13 % 2.248 B 1.95 % 2.205 B
Tax payables 0.000 -100.00 % 205.000 M 253.45 % 58.000 M -18.31 % 71.000 M -64.50 % 200.000 M 1 150.00 % 16.000 M
Deferred revenue non current 0.000 -100.00 % 2.000 M -99.74 % 774.000 M 1.31 % 764.000 M 1.46 % 753.000 M 1 536.96 % 46.000 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 41.000 M 7.89 % 38.000 M 31.03 % 29.000 M -14.71 % 34.000 M -33.33 % 51.000 M -36.25 % 80.000 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 925.000 M -5.80 % 982.000 M 2.40 % 959.000 M 1.59 % 944.000 M -3.48 % 978.000 M 0.00 % 978.000 M
Deferred tax liabilities non current 268.000 M 4.28 % 257.000 M -13.47 % 297.000 M 32.59 % 224.000 M -5.49 % 237.000 M 14.49 % 207.000 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 16.602 B -3.38 % 17.182 B 1.84 % 16.872 B 6.68 % 15.815 B 1.66 % 15.556 B 2.47 % 15.181 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 -1.066 B -227.97 % 833.000 M 317.49 % -383.000 M -235.96 % -114.000 M -2 750.00 % -4.000 M -100.42 % 944.000 M
Accounts receivables 278.000 M 161.64 % -451.000 M -241.67 % -132.000 M -181.99 % 161.000 M 142.48 % -379.000 M -150.20 % 755.000 M
Inventory -171.000 M -152.29 % 327.000 M 185.38 % -383.000 M -10.37 % -347.000 M -161.63 % 563.000 M -55.18 % 1.256 B
Accounts payables -1.086 B -236.95 % 793.000 M 94.84 % 407.000 M 30.45 % 312.000 M 642.86 % 42.000 M 103.03 % -1.385 B
Other working capital -87.000 M -153.05 % 164.000 M 159.64 % -275.000 M -14.58 % -240.000 M -4.35 % -230.000 M -172.33 % 318.000 M
Other non cash items -30.000 M 82.04 % -167.000 M -279.55 % -44.000 M 79.91 % -219.000 M 54.38 % -480.000 M -6 957.14 % 7.000 M
Net cash provided by operating activities -449.000 M -137.45 % 1.199 B 738.46 % 143.000 M -47.43 % 272.000 M -28.23 % 379.000 M -39.07 % 622.000 M
Investments in property plant and equipment -234.000 M -14.15 % -205.000 M 63.91 % -568.000 M -76.95 % -321.000 M -69.84 % -189.000 M -65.79 % -114.000 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 109.000 M -88.67 % 962.000 M 0.000
Purchases of investments -125.000 M -6 150.00 % -2.000 M 92.00 % -25.000 M -66.67 % -15.000 M 80.77 % -78.000 M 53.85 % -169.000 M
Sales maturities of investments 25.000 M -88.53 % 218.000 M 45.33 % 150.000 M -6.25 % 160.000 M 344.44 % 36.000 M 0.000
Other investing activites -20.000 M -66.67 % -12.000 M -114.12 % 85.000 M 1 044.44 % -9.000 M 80.43 % -46.000 M -253.33 % 30.000 M
Net cash used for investing activites -354.000 M -35 300.00 % -1.000 M 99.72 % -358.000 M -371.05 % -76.000 M -111.09 % 685.000 M 370.75 % -253.000 M
Debt repayment 461.000 M 162.38 % -739.000 M -990.36 % 83.000 M 151.88 % -160.000 M 55.80 % -362.000 M -43.65 % -252.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -95.000 M 0.000 0.000 100.00 % -42.000 M 0.000 0.000
Dividends paid -78.000 M 0.00 % -78.000 M -1.30 % -77.000 M 1.28 % -78.000 M -16.42 % -67.000 M 0.00 % -67.000 M
Other financing activites -16.000 M 0.00 % -16.000 M 20.00 % -20.000 M 31.03 % -29.000 M 17.14 % -35.000 M 16.67 % -42.000 M
Net cash used provided by financing activities 272.000 M 132.65 % -833.000 M -5 850.00 % -14.000 M 95.47 % -309.000 M 33.41 % -464.000 M -28.53 % -361.000 M
Effect of forex changes on cash 0.000 0.000 0.000 -100.00 % 34.000 M 3 300.00 % 1.000 M 0.000
Net change in cash -531.000 M -245.48 % 365.000 M 259.39 % -229.000 M -189.87 % -79.000 M -113.14 % 601.000 M 8 485.71 % 7.000 M
Cash at beginning of period 1.387 B 35.71 % 1.022 B -18.31 % 1.251 B -5.94 % 1.330 B 82.44 % 729.000 M 0.97 % 722.000 M
Cash at end of period 856.000 M -38.28 % 1.387 B 35.71 % 1.022 B -18.31 % 1.251 B -5.94 % 1.330 B 82.44 % 729.000 M
Operating cash flow -449.000 M -137.45 % 1.199 B 738.46 % 143.000 M -47.43 % 272.000 M -28.23 % 379.000 M -39.07 % 622.000 M
Capital expenditure -234.000 M -14.15 % -205.000 M 63.91 % -568.000 M -76.95 % -321.000 M -69.84 % -189.000 M -65.79 % -114.000 M
Free CashFlow -683.000 M -168.71 % 994.000 M 333.88 % -425.000 M -767.35 % -49.000 M -125.79 % 190.000 M -62.60 % 508.000 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 14.580 B 1.74 % 14.331 B -23.82 % 18.811 B 24.85 % 15.067 B 6.07 % 14.205 B 4.97 % 13.532 B -22.68 % 17.502 B 24.51 % 14.057 B 3.28 % 13.610 B -0.31 % 13.653 B -19.01 % 16.858 B 24.02 % 13.593 B
Net income 140.000 M 766.67 % -21.000 M -108.97 % 234.000 M 23 500.00 % -1.000 M -101.33 % 75.000 M 240.91 % 22.000 M -86.34 % 161.000 M 351.56 % -64.000 M -175.29 % 85.000 M 249.12 % -57.000 M -134.76 % 164.000 M 203.70 % 54.000 M
Income before tax 176.000 M 551.85 % 27.000 M -90.36 % 280.000 M 3 900.00 % 7.000 M -92.47 % 93.000 M 565.00 % -20.000 M -110.75 % 186.000 M 410.00 % -60.000 M -180.00 % 75.000 M 278.57 % -42.000 M -121.76 % 193.000 M 175.71 % 70.000 M
Income before tax ratio 0.01 540.72 % 0.00 -87.34 % 0.01 3 103.87 % 0.00 -92.90 % 0.01 542.97 % 0.00 -113.91 % 0.01 348.98 % 0.00 -177.46 % 0.01 279.14 % 0.00 -126.87 % 0.01 122.31 % 0.01
EBITDA 278.000 M 137.61 % 117.000 M -57.95 % 278.250 M 189.84 % 96.000 M -48.94 % 188.000 M 147.37 % 76.000 M -71.64 % 268.000 M 688.24 % 34.000 M -72.53 % 123.750 M 453.57 % -35.000 M -112.46 % 281.000 M 81.29 % 155.000 M
Net income ratio 0.01 755.28 % 0.00 -111.78 % 0.01 18 842.64 % 0.00 -101.26 % 0.01 224.76 % 0.00 -82.33 % 0.01 302.05 % 0.00 -172.90 % 0.01 249.59 % 0.00 -142.91 % 0.01 144.88 % 0.00
Ratio EBITDA 0.02 133.55 % 0.01 -44.81 % 0.01 132.16 % 0.01 -51.86 % 0.01 135.65 % 0.01 -63.32 % 0.02 533.08 % 0.00 -73.40 % 0.01 454.69 % 0.00 -115.38 % 0.02 46.18 % 0.01
Gross profit ratio 0.08 9.32 % 0.07 12.73 % 0.06 -2.42 % 0.06 -11.21 % 0.07 5.95 % 0.07 23.60 % 0.06 -8.99 % 0.06 -10.98 % 0.07 15.59 % 0.06 -8.97 % 0.07 1.81 % 0.06
Weighted average shs out dil 2.219 M -0.09 % 2.220 M -0.85 % 2.239 M -0.31 % 2.246 M 0.12 % 2.244 M 0.03 % 2.243 M 0.09 % 2.241 M 0.00 % 2.241 M 0.27 % 2.235 M -0.04 % 2.236 M 0.01 % 2.236 M 0.00 % 2.236 M
Weighted average shs out 2.219 M -0.09 % 2.220 M -0.85 % 2.239 M -0.31 % 2.246 M 0.12 % 2.244 M 0.03 % 2.243 M 0.09 % 2.241 M 0.00 % 2.241 M 0.27 % 2.235 M -0.04 % 2.236 M 0.01 % 2.236 M 0.00 % 2.236 M
EPS diluted 63.10 767.02 % -9.46 -109.05 % 104.49 23 847.73 % -0.44 -101.32 % 33.43 240.77 % 9.81 -86.34 % 71.84 351.54 % -28.56 -175.12 % 38.02 249.16 % -25.49 -134.75 % 73.35 203.73 % 24.15
Earnings per share 63.10 767.02 % -9.46 -109.05 % 104.49 23 847.73 % -0.44 -101.32 % 33.43 240.77 % 9.81 -86.34 % 71.84 351.54 % -28.56 -175.12 % 38.02 249.16 % -25.49 -134.75 % 73.35 203.73 % 24.15
Gross profit 1.130 B 11.22 % 1.016 B -14.12 % 1.183 B 21.83 % 971.000 M -5.82 % 1.031 B 11.22 % 927.000 M -4.43 % 970.000 M 13.32 % 856.000 M -8.06 % 931.000 M 15.22 % 808.000 M -26.28 % 1.096 B 26.27 % 868.000 M
Income tax expense 35.000 M -27.08 % 48.000 M 2.13 % 47.000 M 487.50 % 8.000 M -52.94 % 17.000 M 142.50 % -40.000 M -266.67 % 24.000 M 700.00 % 3.000 M 133.33 % -9.000 M -164.29 % 14.000 M -51.72 % 29.000 M 81.25 % 16.000 M
Cost of revenue 13.450 B 1.01 % 13.315 B -24.47 % 17.628 B 25.06 % 14.096 B 7.00 % 13.174 B 4.51 % 12.605 B -23.75 % 16.532 B 25.23 % 13.201 B 4.12 % 12.679 B -1.29 % 12.845 B -18.51 % 15.762 B 23.87 % 12.725 B
General and administrative expenses 0.000 -100.00 % 424.000 M 0.000 0.000 0.000 -100.00 % 418.000 M 0.000 0.000 0.000 -100.00 % 359.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 484.000 M 0.000 0.000 0.000 -100.00 % 413.000 M 0.000 0.000 0.000 -100.00 % 424.000 M 0.000 0.000
Other expenses 0.000 0.000 100.00 % -3.000 M 25.00 % -4.000 M 0.000 -100.00 % 66.000 M 0.000 0.000 -100.00 % 5.000 M 150.00 % 2.000 M 0.000 0.000
Operating expenses 1.003 B 3.40 % 970.000 M -2.32 % 993.000 M 3.44 % 960.000 M -2.04 % 980.000 M 9.25 % 897.000 M -5.08 % 945.000 M 3.62 % 912.000 M 2.01 % 894.000 M 5.80 % 845.000 M -7.14 % 910.000 M 5.20 % 865.000 M
Cost and expenses 14.453 B 1.18 % 14.285 B -23.29 % 18.621 B 23.68 % 15.056 B 6.37 % 14.154 B 4.83 % 13.502 B -22.74 % 17.477 B 23.84 % 14.113 B 3.98 % 13.573 B -0.85 % 13.690 B -17.89 % 16.672 B 22.68 % 13.590 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 1.003 B 3.40 % 970.000 M -2.61 % 996.000 M 3.32 % 964.000 M -1.63 % 980.000 M 17.93 % 831.000 M -12.06 % 945.000 M 3.62 % 912.000 M 2.01 % 894.000 M 14.18 % 783.000 M -13.96 % 910.000 M 5.20 % 865.000 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 9.000 M 12.50 % 8.000 M 0.00 % 8.000 M 14.29 % 7.000 M 16.67 % 6.000 M 0.00 % 6.000 M -14.29 % 7.000 M 16.67 % 6.000 M 0.00 % 6.000 M -14.29 % 7.000 M 16.67 % 6.000 M -14.29 % 7.000 M
Depreciation and amortization 92.000 M 1.10 % 91.000 M -0.27 % 91.250 M 2.53 % 89.000 M 1.14 % 88.000 M -1.12 % 89.000 M 17.11 % 76.000 M -13.64 % 88.000 M 95.56 % 45.000 M 1 400.00 % 3.000 M -96.30 % 81.000 M 2.53 % 79.000 M
Operating income 127.000 M 176.09 % 46.000 M -75.79 % 190.000 M 1 627.27 % 11.000 M -78.43 % 51.000 M 70.00 % 30.000 M 25.00 % 24.000 M 143.64 % -55.000 M -252.78 % 36.000 M 194.74 % -38.000 M -120.43 % 186.000 M 6 100.00 % 3.000 M
Operating income ratio 0.01 171.37 % 0.00 -68.22 % 0.01 1 283.49 % 0.00 -79.67 % 0.00 61.95 % 0.00 61.67 % 0.00 135.05 % 0.00 -247.92 % 0.00 195.04 % 0.00 -125.23 % 0.01 4 899.21 % 0.00
Total other income expenses net 49.000 M 357.89 % -19.000 M -121.11 % 90.000 M 2 350.00 % -4.000 M -109.52 % 42.000 M 184.00 % -50.000 M -131.06 % 161.000 M 3 320.00 % -5.000 M -112.82 % 39.000 M 1 075.00 % -4.000 M -157.14 % 7.000 M -89.55 % 67.000 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 5.543 B 35.06 % 4.104 B -14.98 % 4.827 B -0.33 % 4.843 B 1.53 % 4.770 B 53.38 % 3.110 B -37.61 % 4.985 B 3.57 % 4.813 B -5.20 % 5.077 B 20.74 % 4.205 B -25.72 % 5.661 B 22.27 % 4.630 B
Total investments 2.416 B 2.37 % 2.360 B -9.44 % 2.606 B 4.91 % 2.484 B 13.89 % 2.181 B -2.68 % 2.241 B 11.49 % 2.010 B -9.01 % 2.209 B 3.32 % 2.138 B -2.73 % 2.198 B -2.66 % 2.258 B 7.01 % 2.110 B
Total debt 6.609 B 33.25 % 4.960 B -17.73 % 6.029 B 8.85 % 5.539 B -6.89 % 5.949 B 32.29 % 4.497 B -25.89 % 6.068 B 3.23 % 5.878 B -2.65 % 6.038 B 15.52 % 5.227 B -18.43 % 6.408 B 16.13 % 5.518 B
Accumulated other comprehensive income loss 652.000 M 12.03 % 582.000 M -1.02 % 588.000 M 18.31 % 497.000 M -15.33 % 587.000 M -4.40 % 614.000 M 0.000 0.000 -100.00 % 498.000 M -5.32 % 526.000 M -3.66 % 546.000 M 26.10 % 433.000 M
Retained earnings 3.048 B 2.11 % 2.985 B -0.67 % 3.005 B 8.44 % 2.771 B -0.07 % 2.773 B -0.07 % 2.775 B 0.76 % 2.754 B 6.21 % 2.593 B -2.37 % 2.656 B 0.23 % 2.650 B -2.07 % 2.706 B 6.45 % 2.542 B
Common stock 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B 0.00 % 2.045 B
Total equity 6.670 B 2.03 % 6.537 B -0.40 % 6.563 B 3.62 % 6.334 B -1.15 % 6.408 B -0.09 % 6.414 B 2.80 % 6.239 B 0.95 % 6.180 B 0.37 % 6.157 B -0.37 % 6.180 B -1.55 % 6.277 B 4.60 % 6.001 B
Other non current liabilities 1.313 B 4.87 % 1.252 B -2.49 % 1.284 B 0.31 % 1.280 B 0.71 % 1.271 B 2.58 % 1.239 B -3.05 % 1.278 B 163.51 % 485.000 M 3.19 % 470.000 M 9.05 % 431.000 M -64.93 % 1.229 B 1.49 % 1.211 B
Long term debt 2.470 B -5.29 % 2.608 B -3.05 % 2.690 B -3.93 % 2.800 B -3.78 % 2.910 B -4.43 % 3.045 B -2.68 % 3.129 B -3.40 % 3.239 B -2.94 % 3.337 B -3.94 % 3.474 B -2.66 % 3.569 B -2.99 % 3.679 B
Total non current liabilities 4.075 B -1.28 % 4.128 B -2.25 % 4.223 B -1.52 % 4.288 B -3.14 % 4.427 B -2.51 % 4.541 B -1.54 % 4.612 B -2.95 % 4.752 B -1.55 % 4.827 B -2.99 % 4.976 B -2.58 % 5.108 B -1.14 % 5.167 B
Other current liabilities 830.000 M 7.37 % 773.000 M 1.05 % 765.000 M -2.67 % 786.000 M 1.29 % 776.000 M 1 293.85 % -65.000 M -108.86 % 734.000 M 8.58 % 676.000 M -11.17 % 761.000 M -7.20 % 820.000 M 20.59 % 680.000 M -7.23 % 733.000 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 21.000 M -97.22 % 756.000 M 1 081.25 % 64.000 M -33.33 % 96.000 M -23.81 % 126.000 M -83.13 % 747.000 M 1 815.38 % 39.000 M 5.41 % 37.000 M
Short term debt 4.139 B 75.01 % 2.365 B -29.17 % 3.339 B 21.91 % 2.739 B -9.87 % 3.039 B 109.30 % 1.452 B -50.60 % 2.939 B 11.37 % 2.639 B -2.30 % 2.701 B 54.08 % 1.753 B -37.39 % 2.800 B 52.26 % 1.839 B
Total current liabilities 7.705 B 29.91 % 5.931 B -31.39 % 8.644 B 31.45 % 6.576 B -8.05 % 7.152 B 14.85 % 6.227 B -18.82 % 7.671 B 15.21 % 6.658 B 9.76 % 6.066 B 6.12 % 5.716 B -23.67 % 7.489 B 28.32 % 5.836 B
Total liabilities 11.780 B 17.11 % 10.059 B -21.82 % 12.867 B 18.44 % 10.864 B -6.21 % 11.583 B 7.57 % 10.768 B -12.33 % 12.283 B 7.65 % 11.410 B 4.75 % 10.893 B 1.88 % 10.692 B -15.12 % 12.597 B 14.49 % 11.003 B
Other non current assets 409.000 M 19.24 % 343.000 M 17 050.00 % 2.000 M 100.00 % 1.000 M -99.78 % 452.000 M -84.78 % 2.969 B 3.77 % 2.861 B 8.54 % 2.636 B 2.97 % 2.560 B -2.36 % 2.622 B 604.84 % 372.000 M 11.71 % 333.000 M
Long term investments 2.416 B 2.37 % 2.360 B -9.44 % 2.606 B 4.91 % 2.484 B 13.89 % 2.181 B -2.68 % 2.241 B 11.49 % 2.010 B -23.72 % 2.635 B 3.17 % 2.554 B -0.51 % 2.567 B 13.68 % 2.258 B 7.01 % 2.110 B
Intangible assets 247.000 M -1.20 % 250.000 M -2.72 % 257.000 M -2.28 % 263.000 M -2.59 % 270.000 M -1.46 % 274.000 M -3.18 % 283.000 M -1.05 % 286.000 M 1.06 % 283.000 M 0.35 % 282.000 M -2.42 % 289.000 M -2.69 % 297.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 247.000 M -1.20 % 250.000 M -2.72 % 257.000 M -2.28 % 263.000 M -2.59 % 270.000 M -1.46 % 274.000 M -3.18 % 283.000 M -1.05 % 286.000 M 1.06 % 283.000 M 0.35 % 282.000 M -2.42 % 289.000 M -2.69 % 297.000 M
Property plant equipment net 6.464 B -0.15 % 6.474 B -0.09 % 6.480 B -0.63 % 6.521 B -0.12 % 6.529 B -0.15 % 6.539 B -0.53 % 6.574 B -0.99 % 6.640 B -0.48 % 6.672 B -0.67 % 6.717 B 1.33 % 6.629 B -0.39 % 6.655 B
Total non current assets 9.536 B 1.16 % 9.427 B 0.88 % 9.345 B 0.82 % 9.269 B -1.73 % 9.432 B -0.13 % 9.444 B 1.64 % 9.292 B -2.82 % 9.562 B 0.49 % 9.515 B -1.10 % 9.621 B 0.73 % 9.551 B 1.63 % 9.398 B
Other current assets 860.000 M 6.04 % 811.000 M -31.10 % 1.177 B 48.61 % 792.000 M 2.86 % 770.000 M 4.90 % 734.000 M -25.25 % 982.000 M 39.09 % 706.000 M 12.42 % 628.000 M -18.65 % 772.000 M -2.40 % 791.000 M 1.54 % 779.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -416.000 M -12.74 % -369.000 M 0.000 0.000
cash and cash equivalents 1.066 B 24.53 % 856.000 M -28.79 % 1.202 B 72.70 % 696.000 M -40.97 % 1.179 B -15.00 % 1.387 B 28.07 % 1.083 B 1.69 % 1.065 B 10.82 % 961.000 M -5.97 % 1.022 B 36.81 % 747.000 M -15.88 % 888.000 M
Cash and short term investments 1.066 B 24.53 % 856.000 M -28.79 % 1.202 B 72.70 % 696.000 M -40.97 % 1.179 B -15.00 % 1.387 B 28.07 % 1.083 B 1.69 % 1.065 B 10.82 % 961.000 M -5.97 % 1.022 B 36.81 % 747.000 M -15.88 % 888.000 M
Total current assets 8.917 B 24.28 % 7.175 B -28.85 % 10.085 B 27.19 % 7.929 B -7.35 % 8.558 B 10.63 % 7.736 B -16.16 % 9.227 B 14.95 % 8.027 B 6.57 % 7.532 B 3.92 % 7.248 B -22.29 % 9.327 B 22.56 % 7.610 B
Inventory 3.366 B 68.89 % 1.993 B -14.43 % 2.329 B -7.87 % 2.528 B -13.63 % 2.927 B 60.74 % 1.821 B -11.60 % 2.060 B -11.55 % 2.329 B -12.38 % 2.658 B 23.74 % 2.148 B -25.91 % 2.899 B 21.76 % 2.381 B
Net receivables 3.625 B 3.13 % 3.515 B -34.63 % 5.377 B 37.41 % 3.913 B 6.27 % 3.682 B -2.95 % 3.794 B -25.64 % 5.102 B 29.92 % 3.927 B 19.54 % 3.285 B -0.64 % 3.306 B -32.39 % 4.890 B 37.28 % 3.562 B
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -2.579 B -5.87 % -2.436 B 7.55 % -2.635 B -3.17 % -2.554 B 0.51 % -2.567 B -85 666.67 % 3.000 M 0.00 % 3.000 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 M -33.33 % 3.000 M 200.00 % 1.000 M -66.67 % 3.000 M 0.00 % 3.000 M 0.000 0.000
Account payables 2.736 B -2.04 % 2.793 B -38.48 % 4.540 B 48.80 % 3.051 B -7.41 % 3.295 B -15.06 % 3.879 B -0.56 % 3.901 B 21.38 % 3.214 B 24.19 % 2.588 B -16.11 % 3.085 B -20.73 % 3.892 B 20.61 % 3.227 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 21.000 M -89.76 % 205.000 M 521.21 % 33.000 M 0.00 % 33.000 M 106.25 % 16.000 M -72.41 % 58.000 M 48.72 % 39.000 M 5.41 % 37.000 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 783.000 M 0.26 % 781.000 M 0.90 % 774.000 M 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 -100.00 % 41.000 M 0.000 0.000 0.000 -100.00 % 38.000 M 0.000 0.000 0.000 -100.00 % 29.000 M 174.36 % -39.000 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 925.000 M 0.00 % 925.000 M 0.00 % 925.000 M -9.40 % 1.021 B 1.79 % 1.003 B 2.14 % 982.000 M -31.81 % 1.440 B -6.61 % 1.542 B 5.91 % 1.456 B -1.95 % 1.485 B 51.53 % 980.000 M -0.10 % 981.000 M
Deferred tax liabilities non current 292.000 M 8.96 % 268.000 M 8.94 % 246.000 M 19.42 % 206.000 M -16.26 % 246.000 M -4.28 % 257.000 M 25.37 % 205.000 M -16.33 % 245.000 M 2.51 % 239.000 M -19.53 % 297.000 M -4.19 % 310.000 M 11.91 % 277.000 M
Other liabilities 0.000 0.000 0.000 0.000 -100.00 % 4.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 18.453 B 11.15 % 16.602 B -14.55 % 19.430 B 12.98 % 17.198 B -4.40 % 17.990 B 4.70 % 17.182 B -7.23 % 18.522 B 5.30 % 17.590 B 3.17 % 17.050 B 1.06 % 16.872 B -10.63 % 18.878 B 10.99 % 17.008 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 -140.000 M -766.67 % 21.000 M 108.97 % -234.000 M -23 500.00 % 1.000 M 101.33 % -75.000 M -240.91 % -22.000 M 86.34 % -161.000 M -351.56 % 64.000 M 175.29 % -85.000 M -249.12 % 57.000 M 134.76 % -164.000 M -203.70 % -54.000 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 -100.00 % 856.000 M 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