8138.T

Sankyo Kasei Corporation 8138.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 27.118 B 3.40 % 26.227 B -1.91 % 26.739 B 10.31 % 24.240 B 12.15 % 21.613 B -11.26 % 24.356 B
Net income 629.354 M 81.55 % 346.665 M 14.13 % 303.736 M 385.73 % 62.532 M -18.14 % 76.392 M 991.31 % 7.000 M
Income before tax 941.047 M 130.01 % 409.130 M -14.60 % 479.082 M 129.52 % 208.736 M 41.87 % 147.136 M 33.76 % 110.000 M
Income before tax ratio 0.03 122.46 % 0.02 -12.94 % 0.02 108.07 % 0.01 26.49 % 0.01 50.74 % 0.00
EBITDA 1.050 B 90.10 % 552.505 M -7.60 % 597.957 M 51.51 % 394.663 M 11.84 % 352.896 M 34.18 % 263.000 M
Net income ratio 0.02 75.58 % 0.01 16.36 % 0.01 340.34 % 0.00 -27.01 % 0.00 1 129.81 % 0.00
Ratio EBITDA 0.04 83.85 % 0.02 -5.80 % 0.02 37.35 % 0.02 -0.28 % 0.02 51.21 % 0.01
Gross profit ratio 0.09 1.05 % 0.09 4.52 % 0.09 1.70 % 0.09 -6.34 % 0.09 3.45 % 0.09
Weighted average shs out dil 1.265 M -5.13 % 1.333 M -0.10 % 1.334 M 0.02 % 1.334 M 0.00 % 1.334 M 0.45 % 1.328 M
Weighted average shs out 1.265 M -5.13 % 1.333 M -0.10 % 1.334 M 0.02 % 1.334 M 0.00 % 1.334 M 0.45 % 1.328 M
EPS diluted 497.66 91.73 % 259.56 14.03 % 227.63 385.87 % 46.85 -18.14 % 57.23 985.96 % 5.27
Earnings per share 497.66 91.73 % 259.56 14.03 % 227.63 385.87 % 46.85 -18.14 % 57.23 985.96 % 5.27
Gross profit 2.567 B 4.48 % 2.457 B 2.52 % 2.396 B 12.19 % 2.136 B 5.04 % 2.033 B -8.20 % 2.215 B
Income tax expense 311.692 M 357.79 % 68.086 M -62.68 % 182.449 M 20.27 % 151.705 M 96.13 % 77.351 M -29.04 % 109.000 M
Cost of revenue 24.551 B 3.28 % 23.771 B -2.35 % 24.342 B 10.13 % 22.104 B 12.89 % 19.580 B -11.57 % 22.141 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 -100.00 % 916.000 K 1 479.31 % 58.000 K -83.93 % 361.000 K -99.07 % 39.000 M
Operating expenses 2.103 B 1.35 % 2.075 B 0.91 % 2.056 B 5.54 % 1.948 B -1.33 % 1.974 B -10.05 % 2.195 B
Cost and expenses 26.654 B 3.13 % 25.845 B -2.10 % 26.398 B 9.76 % 24.052 B 11.59 % 21.554 B -11.43 % 24.336 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 2.103 B 1.35 % 2.075 B 0.95 % 2.055 B 5.49 % 1.948 B -1.32 % 1.974 B -8.44 % 2.156 B
Interest income 10.879 M 8.63 % 10.015 M 15.04 % 8.706 M -7.53 % 9.415 M 18.55 % 7.942 M -6.76 % 8.518 M
Interest expense 2.161 M -70.61 % 7.352 M 118.29 % 3.368 M 793.37 % 377.000 K -26.08 % 510.000 K -22.02 % 654.000 K
Depreciation and amortization 107.077 M -21.28 % 136.025 M 17.76 % 115.508 M -37.75 % 185.550 M -9.60 % 205.249 M 0.61 % 204.000 M
Operating income 464.076 M 21.48 % 382.028 M 12.29 % 340.208 M 81.16 % 187.796 M 218.73 % 58.921 M -0.13 % 59.000 M
Operating income ratio 0.02 17.49 % 0.01 14.48 % 0.01 64.23 % 0.01 184.19 % 0.00 12.54 % 0.00
Total other income expenses net 476.971 M 1 659.91 % 27.102 M -80.48 % 138.874 M 563.20 % 20.940 M -76.26 % 88.215 M 72.97 % 51.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt -749.080 M 69.36 % -2.445 B -79.02 % -1.366 B -30.74 % -1.045 B 34.22 % -1.588 B -60.10 % -992.000 M
Total investments 3.525 B -18.43 % 4.322 B 27.84 % 3.381 B -0.16 % 3.386 B -19.29 % 4.196 B 7 647.38 % 54.154 M
Total debt 720.000 M 6 592.07 % 10.759 M -95.23 % 225.569 M 58.32 % 142.475 M 37.79 % 103.400 M -45.00 % 188.000 M
Accumulated other comprehensive income loss 1.546 B -10.58 % 1.729 B 56.90 % 1.102 B 12.68 % 978.000 M -30.83 % 1.414 B 0.71 % 1.404 B
Retained earnings 4.784 B -16.33 % 5.717 B 4.06 % 5.494 B 3.53 % 5.307 B -0.95 % 5.358 B -0.67 % 5.394 B
Common stock 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.03 % 1.716 B
Total equity 8.712 B -14.24 % 10.159 B 9.05 % 9.316 B 3.39 % 9.010 B -5.18 % 9.503 B -0.36 % 9.537 B
Other non current liabilities 394.053 M 0.11 % 393.627 M 0.71 % 390.836 M 6.26 % 367.810 M -0.98 % 371.452 M 12.14 % 331.236 M
Long term debt 0.000 -100.00 % 304.000 K -99.55 % 66.873 M 1.28 % 66.029 M -12.24 % 75.234 M -52.61 % 158.759 M
Total non current liabilities 987.717 M -7.15 % 1.064 B 23.25 % 863.161 M 6.92 % 807.310 M -20.21 % 1.012 B -7.44 % 1.093 B
Other current liabilities 665.844 M -66.64 % 1.996 B 17.57 % 1.698 B 796.85 % 189.300 M -4.68 % 198.593 M -50.11 % 398.074 M
Deferred revenue 0.000 0.000 -100.00 % 203.087 M 8.11 % 187.854 M 29.98 % 144.521 M 0.000
Short term debt 720.000 M 6 786.66 % 10.455 M -93.41 % 158.696 M 107.59 % 76.446 M 171.41 % 28.166 M -6.31 % 30.064 M
Total current liabilities 6.479 B -2.47 % 6.642 B 6.69 % 6.226 B 6.33 % 5.855 B 18.16 % 4.955 B -5.38 % 5.237 B
Total liabilities 7.466 B -3.11 % 7.706 B 8.71 % 7.089 B 6.41 % 6.662 B 11.65 % 5.967 B -5.74 % 6.330 B
Other non current assets 130.529 M 4.73 % 124.639 M -43.23 % 219.558 M 69.11 % 129.828 M -3.02 % 133.867 M 12 552.84 % 1.058 M
Long term investments 3.425 B -20.75 % 4.322 B 31.29 % 3.292 B -1.63 % 3.346 B -19.48 % 4.156 B 0.69 % 4.127 B
Intangible assets 80.472 M -28.86 % 113.120 M -19.43 % 140.393 M 38.53 % 101.348 M -0.79 % 102.158 M -41.62 % 175.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 80.472 M -28.86 % 113.120 M -19.43 % 140.393 M 38.53 % 101.348 M -0.79 % 102.158 M -41.62 % 175.000 M
Property plant equipment net 1.568 B -4.04 % 1.634 B -9.83 % 1.813 B -2.13 % 1.852 B -8.64 % 2.027 B -1.60 % 2.060 B
Total non current assets 5.204 B -16.09 % 6.202 B 13.31 % 5.474 B 0.61 % 5.441 B -15.31 % 6.424 B 0.92 % 6.366 B
Other current assets 91.837 M -21.59 % 117.121 M 7.00 % 109.459 M -25.37 % 146.676 M 214.04 % 46.706 M 100.58 % -8.123 B
Short term investments 100.000 M 0.000 -100.00 % 88.886 M 122.22 % 40.000 M 0.000 -100.00 % 54.154 M
cash and cash equivalents 1.469 B -40.16 % 2.455 B 54.28 % 1.591 B 34.05 % 1.187 B -29.82 % 1.692 B 43.35 % 1.180 B
Cash and short term investments 1.569 B -36.10 % 2.456 B 46.15 % 1.680 B 41.54 % 1.187 B -29.82 % 1.692 B 3 023.65 % 54.154 M
Total current assets 10.974 B -5.91 % 11.663 B 6.70 % 10.931 B 6.83 % 10.232 B 13.11 % 9.046 B 16 603.36 % 54.154 M
Inventory 1.132 B 13.98 % 993.503 M 1.00 % 983.658 M 23.80 % 794.524 M 31.95 % 602.128 M -24.73 % 800.000 M
Net receivables 8.181 B 1.04 % 8.097 B -0.74 % 8.157 B 0.67 % 8.103 B 20.85 % 6.705 B -8.43 % 7.323 B
Tax assets 0.000 -100.00 % 8.803 M -11.50 % 9.947 M -16.02 % 11.845 M 104.65 % 5.788 M 96.74 % 2.942 M
Other assets 1.000 K -66.67 % 3.000 K 200.00 % 1.000 K -75.00 % 4.000 K 100.00 % 2.000 K -100.00 % 9.447 B
Account payables 5.093 B 10.44 % 4.611 B 13.80 % 4.052 B -23.46 % 5.294 B 17.25 % 4.515 B -5.78 % 4.792 B
Tax payables 0.000 -100.00 % 24.762 M -78.31 % 114.143 M 6.39 % 107.283 M 55.77 % 68.871 M 308.44 % 16.862 M
Deferred revenue non current 0.000 -100.00 % 374.235 M 0.78 % 371.337 M 6.62 % 348.296 M 0.000 100.00 % -603.005 M
Minority interest 0.000 0.000 -100.00 % 5.241 M -53.36 % 11.238 M -32.99 % 16.771 M -30.12 % 24.000 M
Capital lease obligations 0.000 -100.00 % 304.000 K -99.46 % 56.418 M 84.51 % 30.578 M 70.28 % 17.957 M -75.51 % 73.316 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 665.486 M -33.18 % 996.006 M -0.08 % 996.853 M -0.12 % 998.084 M -0.09 % 998.949 M -0.01 % 999.000 M
Deferred tax liabilities non current 593.664 M -11.38 % 669.896 M 65.22 % 405.452 M 8.56 % 373.471 M -33.90 % 565.049 M -6.29 % 603.005 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 16.178 B -9.44 % 17.865 B 8.90 % 16.405 B 4.67 % 15.673 B 1.31 % 15.470 B -2.50 % 15.867 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 -1.417 B -308.83 % 678.592 M 255.19 % 191.049 M 121.56 % -886.078 M -233.03 % 666.094 M -39.88 % 1.108 B
Accounts receivables -56.668 M -238.21 % 41.000 M 249.00 % -27.516 M 98.00 % -1.377 B -325.00 % 612.000 M -44.11 % 1.095 B
Inventory -132.397 M -312.35 % -32.108 M 82.35 % -181.900 M 3.38 % -188.268 M -195.83 % 196.456 M 28.40 % 153.000 M
Accounts payables -1.145 B -266.78 % 686.331 M 175.00 % 249.579 M -67.56 % 769.445 M 0.000 100.00 % -1.255 B
Other working capital -83.351 M -401.18 % -16.631 M -111.02 % 150.886 M 268.19 % -89.713 M 37.03 % -142.466 M 0.000
Other non cash items 14.315 M 140.33 % -35.496 M -1 778.10 % -1.890 M 81.68 % -10.316 M 88.95 % -93.336 M 92.56 % -1.254 B
Net cash provided by operating activities -666.345 M -156.08 % 1.188 B 95.54 % 607.667 M 221.02 % -502.108 M -154.27 % 925.143 M 1 323.30 % 65.000 M
Investments in property plant and equipment -10.500 M 83.42 % -63.324 M 56.00 % -143.928 M -27.65 % -112.754 M 30.52 % -162.294 M -212.10 % -52.000 M
Acquisitions net 0.000 100.00 % -162.125 M -1 194.70 % 14.810 M 169.27 % 5.500 M 0.000 -100.00 % 57.000 K
Purchases of investments -24.612 M 89.00 % -223.683 M -886.78 % -22.668 M -11.21 % -20.383 M 82.85 % -118.864 M 55.12 % -264.823 M
Sales maturities of investments 882.007 M 263.93 % 242.354 M 0.000 -100.00 % 258.858 M 229.50 % 78.561 M 57.12 % 50.000 M
Other investing activites 0.000 100.00 % -1.000 K 0.00 % -1.000 K 50.00 % -2.000 K -100.00 % -1.000 K 99.92 % -1.234 M
Net cash used for investing activites 846.895 M 509.57 % -206.779 M -36.23 % -151.787 M -215.67 % 131.219 M 164.77 % -202.598 M 24.40 % -268.000 M
Debt repayment 706.489 M 3 202.99 % -22.768 M -171.39 % 31.893 M 204.36 % -30.561 M -1.65 % -30.064 M 26.05 % -40.654 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 -100.00 % 96.150 M
Common stock repurchased -1.806 B -189 807.68 % -951.000 K 22.81 % -1.232 M -42.43 % -865.000 K -165.34 % -326.000 K 67.72 % -1.010 M
Dividends paid -119.931 M 2.81 % -123.395 M -9.06 % -113.140 M -0.22 % -112.887 M 0.18 % -113.094 M -1.31 % -111.632 M
Other financing activites 0.000 0.000 100.00 % -1.000 K 50.00 % -2.000 K 100.00 % -56.582 M -3.15 % -54.854 M
Net cash used provided by financing activities -1.219 B -728.92 % -147.114 M -78.36 % -82.480 M 42.85 % -144.315 M 27.87 % -200.066 M -78.63 % -112.000 M
Effect of forex changes on cash 52.341 M 74.48 % 29.999 M -2.56 % 30.787 M 186.92 % 10.730 M 191.40 % -11.739 M -190.30 % 13.000 M
Net change in cash -986.574 M -214.14 % 864.357 M 113.85 % 404.187 M 180.12 % -504.474 M -198.77 % 510.739 M 129.27 % -1.745 B
Cash at beginning of period 2.416 B 55.72 % 1.551 B 35.24 % 1.147 B -30.54 % 1.652 B 44.77 % 1.141 B -20.93 % 1.443 B
Cash at end of period 1.429 B -40.84 % 2.416 B 55.72 % 1.551 B 35.24 % 1.147 B -30.54 % 1.652 B 646.88 % -302.000 M
Operating cash flow -666.345 M -156.08 % 1.188 B 95.54 % 607.667 M 221.02 % -502.108 M -154.27 % 925.143 M 1 323.30 % 65.000 M
Capital expenditure -10.500 M 83.42 % -63.324 M 56.00 % -143.928 M -27.65 % -112.754 M 30.52 % -162.294 M -212.10 % -52.000 M
Free CashFlow -676.845 M -160.17 % 1.125 B 142.58 % 463.739 M 175.42 % -614.862 M -180.60 % 762.849 M 5 768.07 % 13.000 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 6.857 B -4.64 % 7.191 B 1.79 % 7.064 B 9.52 % 6.450 B 0.59 % 6.412 B -2.46 % 6.574 B -5.61 % 6.964 B 12.14 % 6.210 B -4.15 % 6.479 B -8.08 % 7.049 B 0.57 % 7.009 B 7.23 % 6.536 B
Net income 389.930 M 7.93 % 361.296 M 167.63 % 135.000 M 122.72 % 60.614 M -15.81 % 72.000 M -23.21 % 93.763 M -30.68 % 135.262 M 112.08 % 63.780 M 18.42 % 53.860 M -37.56 % 86.253 M 6.15 % 81.254 M 11.84 % 72.651 M
Income before tax 564.314 M 9.08 % 517.351 M 146.36 % 210.000 M 117.29 % 96.645 M -16.69 % 116.000 M 623.37 % 16.036 M -91.94 % 198.958 M 88.03 % 105.811 M 19.80 % 88.325 M -25.22 % 118.119 M -9.79 % 130.944 M 1.04 % 129.598 M
Income before tax ratio 0.08 14.38 % 0.07 142.02 % 0.03 98.40 % 0.01 -17.17 % 0.02 641.62 % 0.00 -91.46 % 0.03 67.68 % 0.02 24.98 % 0.01 -18.65 % 0.02 -10.30 % 0.02 -5.78 % 0.02
EBITDA 591.163 M 8.21 % 546.288 M 144.97 % 223.000 M 26.71 % 175.998 M 67.62 % 105.000 M 92.57 % 54.526 M -72.82 % 200.625 M 86.12 % 107.792 M 21.65 % 88.609 M -42.19 % 153.276 M -5.58 % 162.342 M 7.97 % 150.359 M
Net income ratio 0.06 13.17 % 0.05 162.91 % 0.02 103.36 % 0.01 -16.31 % 0.01 -21.27 % 0.01 -26.56 % 0.02 89.12 % 0.01 23.54 % 0.01 -32.07 % 0.01 5.55 % 0.01 4.30 % 0.01
Ratio EBITDA 0.09 13.47 % 0.08 140.66 % 0.03 15.69 % 0.03 66.63 % 0.02 97.43 % 0.01 -71.21 % 0.03 65.97 % 0.02 26.91 % 0.01 -37.11 % 0.02 -6.12 % 0.02 0.69 % 0.02
Gross profit ratio 0.10 3.93 % 0.09 -7.25 % 0.10 13.04 % 0.09 -3.21 % 0.09 -2.98 % 0.10 -1.09 % 0.10 4.01 % 0.09 3.67 % 0.09 0.84 % 0.09 0.64 % 0.09 -3.24 % 0.09
Weighted average shs out dil 903.540 K -28.55 % 1.265 M -5.18 % 1.334 M 0.00 % 1.334 M -0.01 % 1.334 M 0.06 % 1.333 M 0.15 % 1.331 M -0.22 % 1.334 M -0.01 % 1.334 M 0.01 % 1.334 M -0.02 % 1.334 M -0.01 % 1.334 M
Weighted average shs out 903.540 K -28.55 % 1.265 M -5.18 % 1.334 M 0.00 % 1.334 M -0.01 % 1.334 M 0.06 % 1.333 M 0.15 % 1.331 M -0.22 % 1.334 M -0.01 % 1.334 M 0.01 % 1.334 M -0.02 % 1.334 M -0.01 % 1.334 M
EPS diluted 431.56 45.46 % 296.68 193.42 % 101.11 122.46 % 45.45 -15.80 % 53.98 -23.45 % 70.52 -30.47 % 101.43 111.40 % 47.98 18.85 % 40.37 -37.38 % 64.47 5.86 % 60.90 11.85 % 54.45
Earnings per share 431.56 45.46 % 296.68 193.42 % 101.11 122.46 % 45.45 -15.80 % 53.98 -23.45 % 70.52 -30.47 % 101.43 111.40 % 47.98 18.85 % 40.37 -37.38 % 64.47 5.86 % 60.90 11.85 % 54.45
Gross profit 669.969 M -0.89 % 676.002 M -5.59 % 716.000 M 23.81 % 578.320 M -2.64 % 594.000 M -5.37 % 627.699 M -6.64 % 672.339 M 16.64 % 576.436 M -0.63 % 580.078 M -7.31 % 625.817 M 1.21 % 618.347 M 3.75 % 595.974 M
Income tax expense 174.384 M 11.75 % 156.054 M 108.07 % 75.000 M 108.15 % 36.032 M -18.11 % 44.000 M 157.67 % -76.299 M -217.38 % 65.001 M 48.90 % 43.653 M 22.17 % 35.731 M 5.42 % 33.893 M -34.36 % 51.637 M -11.98 % 58.664 M
Cost of revenue 6.187 B -5.02 % 6.515 B 2.63 % 6.348 B 8.11 % 5.872 B 0.92 % 5.818 B -2.15 % 5.946 B -5.50 % 6.292 B 11.68 % 5.634 B -4.49 % 5.899 B -8.16 % 6.423 B 0.51 % 6.390 B 7.58 % 5.940 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 100.00 % -1.000 M 0.000 -100.00 % 1.000 M 335.29 % -425.000 K -158.06 % 732.000 K 224.70 % -587.000 K -115.40 % 3.811 M 0.000 0.000 0.000
Operating expenses 540.441 M -0.60 % 543.719 M 3.37 % 526.000 M 3.54 % 508.030 M -3.05 % 524.000 M 2.23 % 512.575 M -1.19 % 518.732 M 1.63 % 510.413 M -4.20 % 532.803 M -0.85 % 537.392 M 3.66 % 518.401 M 3.33 % 501.680 M
Cost and expenses 6.728 B -4.68 % 7.058 B 2.68 % 6.874 B 7.75 % 6.380 B 0.59 % 6.342 B -1.81 % 6.459 B -5.17 % 6.811 B 10.85 % 6.144 B -4.47 % 6.432 B -7.59 % 6.960 B 0.74 % 6.909 B 7.25 % 6.442 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 540.441 M -0.60 % 543.719 M 3.17 % 527.000 M 3.73 % 508.030 M -2.86 % 523.000 M 1.95 % 513.000 M -0.97 % 518.000 M 1.37 % 511.000 M -3.95 % 532.000 M -0.93 % 537.000 M 3.59 % 518.401 M 3.33 % 501.680 M
Interest income 379.000 K -82.08 % 2.115 M -27.89 % 2.933 M -14.24 % 3.420 M 41.85 % 2.411 M -10.90 % 2.706 M 2.04 % 2.652 M 10.45 % 2.401 M 6.43 % 2.256 M 4.44 % 2.160 M -0.32 % 2.167 M -4.12 % 2.260 M
Interest expense 2.903 M 36.87 % 2.121 M 0.000 -100.00 % 1.000 K -97.44 % 39.000 K -98.22 % 2.195 M 31.67 % 1.667 M -15.85 % 1.981 M 31.28 % 1.509 M 11.37 % 1.355 M -28.57 % 1.897 M 0.000
Depreciation and amortization 23.944 M -10.71 % 26.816 M -21.13 % 34.000 M 177.30 % 12.261 M -63.94 % 34.000 M -6.33 % 36.296 M 0.000 0.000 -100.00 % 41.336 M 33.13 % 31.049 M 5.24 % 29.502 M 42.11 % 20.760 M
Operating income 129.528 M -2.08 % 132.283 M -30.38 % 190.000 M 170.31 % 70.290 M 0.41 % 70.000 M -39.20 % 115.124 M -25.05 % 153.606 M 132.65 % 66.025 M 39.67 % 47.273 M -46.54 % 88.425 M -11.53 % 99.946 M 5.99 % 94.294 M
Operating income ratio 0.02 2.68 % 0.02 -31.60 % 0.03 146.81 % 0.01 -0.18 % 0.01 -37.66 % 0.02 -20.60 % 0.02 107.46 % 0.01 45.71 % 0.01 -41.84 % 0.01 -12.03 % 0.01 -1.16 % 0.01
Total other income expenses net 434.786 M 12.91 % 385.068 M 1 825.34 % 20.000 M -24.11 % 26.355 M -42.71 % 46.000 M 146.42 % -99.088 M -318.49 % 45.352 M 13.99 % 39.786 M -3.08 % 41.050 M 38.24 % 29.694 M -4.21 % 30.998 M -12.20 % 35.304 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 -1.136 B -51.72 % -749.080 M 66.87 % -2.261 B -23.46 % -1.831 B 19.96 % -2.288 B 6.42 % -2.445 B -5.59 % -2.316 B -2.32 % -2.263 B -40.52 % -1.610 B -17.92 % -1.366 B 21.87 % -1.748 B -79.09 % -976.029 M
Total investments 2.706 B -23.22 % 3.525 B -19.25 % 4.365 B -4.55 % 4.573 B -0.91 % 4.615 B 6.79 % 4.322 B 4.10 % 4.151 B 4.32 % 3.979 B 8.76 % 3.659 B 8.23 % 3.381 B 3 786.34 % 86.985 M -97.51 % 3.496 B
Total debt 0.000 -100.00 % 720.000 M 0.000 -100.00 % 753.627 M 1.96 % 739.139 M 6 769.96 % 10.759 M -93.27 % 159.854 M -3.15 % 165.053 M -0.60 % 166.052 M -26.39 % 225.569 M 28.90 % 175.000 M -4.58 % 183.399 M
Accumulated other comprehensive income loss 1.295 B -16.24 % 1.546 B -15.45 % 1.829 B -3.11 % 1.887 B 3.14 % 1.830 B 5.83 % 1.729 B 0.000 0.000 -100.00 % 1.315 B 19.33 % 1.102 B 2.32 % 1.077 B -2.50 % 1.105 B
Retained earnings 5.132 B 7.29 % 4.784 B -18.44 % 5.865 B 1.29 % 5.791 B 1.06 % 5.730 B 0.22 % 5.717 B 1.67 % 5.624 B 1.36 % 5.548 B 1.16 % 5.485 B -0.17 % 5.494 B 1.61 % 5.407 B 0.38 % 5.386 B
Common stock 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.00 % 1.717 B 0.03 % 1.716 B -0.03 % 1.717 B
Total equity 8.734 B 0.26 % 8.712 B -16.56 % 10.442 B 0.15 % 10.426 B 1.15 % 10.307 B 1.46 % 10.159 B 1.99 % 9.961 B 2.05 % 9.761 B 2.57 % 9.517 B 2.16 % 9.316 B 1.21 % 9.204 B -0.47 % 9.247 B
Other non current liabilities 866.635 M 119.93 % 394.053 M -64.57 % 1.112 B -1.15 % 1.125 B 1.74 % 1.106 B 180.98 % 393.628 M -63.11 % 1.067 B 4.95 % 1.017 B 6.88 % 951.286 M 4 778.64 % 19.499 M -97.68 % 841.000 M 1.70 % 826.918 M
Long term debt 0.000 0.000 0.000 0.000 0.000 -100.00 % 304.000 K 0.000 0.000 -100.00 % 4.206 M -93.71 % 66.873 M 317.96 % 16.000 M -30.29 % 22.953 M
Total non current liabilities 866.635 M -12.26 % 987.717 M -11.20 % 1.112 B -1.15 % 1.125 B 1.74 % 1.106 B 3.96 % 1.064 B -0.31 % 1.067 B 4.95 % 1.017 B 6.41 % 955.492 M 10.70 % 863.161 M 0.72 % 857.000 M 0.84 % 849.871 M
Other current liabilities 496.648 M -25.41 % 665.844 M 46.17 % 455.542 M 13.44 % 401.579 M 22.28 % 328.420 M 19.81 % 274.116 M -16.17 % 327.009 M -83.14 % 1.940 B 7.06 % 1.812 B -4.66 % 1.901 B 395.59 % 383.546 M -77.71 % 1.721 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 116.075 M 22.66 % 94.628 M -44.49 % 170.479 M 167.19 % 63.804 M -68.58 % 203.087 M 0.000 -100.00 % 97.001 M
Short term debt 0.000 -100.00 % 720.000 M 0.000 0.000 -100.00 % 4.206 M -59.77 % 10.455 M -93.46 % 159.854 M -3.15 % 165.053 M 1.98 % 161.846 M 1.98 % 158.696 M -0.19 % 159.000 M -0.90 % 160.446 M
Total current liabilities 5.268 B -18.68 % 6.479 B -6.80 % 6.951 B 31.52 % 5.285 B -17.42 % 6.400 B -3.65 % 6.642 B -6.05 % 7.070 B 4.93 % 6.738 B 14.18 % 5.901 B -5.21 % 6.226 B -14.52 % 7.283 B 27.64 % 5.706 B
Total liabilities 6.135 B -17.83 % 7.466 B -7.40 % 8.063 B 25.79 % 6.410 B -14.60 % 7.506 B -2.60 % 7.706 B -5.30 % 8.137 B 4.93 % 7.755 B 13.10 % 6.857 B -3.27 % 7.089 B -12.91 % 8.140 B 24.17 % 6.556 B
Other non current assets 126.023 M -3.45 % 130.529 M -6.00 % 138.855 M -0.34 % 139.332 M 14 353.53 % 964.000 K -99.23 % 124.636 M -97.19 % 4.433 B 7.59 % 4.121 B 2 833.79 % 140.456 M -36.03 % 219.558 M 10 877.90 % 2.000 M -98.60 % 143.322 M
Long term investments 2.706 B -20.98 % 3.425 B -19.70 % 4.265 B -5.91 % 4.533 B -1.77 % 4.615 B 6.79 % 4.322 B 4.10 % 4.151 B 0.76 % 4.120 B 15.77 % 3.559 B 8.12 % 3.292 B -5.00 % 3.465 B -0.88 % 3.496 B
Intangible assets 74.097 M -7.92 % 80.472 M -10.51 % 89.920 M -7.87 % 97.606 M -7.04 % 105.000 M -7.18 % 113.120 M -5.73 % 120.000 M -6.25 % 128.000 M -5.88 % 136.000 M -3.13 % 140.393 M -4.49 % 147.000 M 32.43 % 111.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 901.000 K 38.40 % 651.000 K 69.09 % 385.000 K 0.000 0.000 0.000
Goodwill and intangible assets 74.097 M -7.92 % 80.472 M -10.51 % 89.920 M -7.87 % 97.606 M -7.04 % 105.000 M -7.18 % 113.120 M -6.44 % 120.901 M -6.02 % 128.651 M -5.67 % 136.385 M -2.85 % 140.393 M -4.49 % 147.000 M 32.43 % 111.000 M
Property plant equipment net 1.558 B -0.65 % 1.568 B -1.14 % 1.586 B -1.00 % 1.603 B -0.88 % 1.617 B -1.08 % 1.634 B -9.35 % 1.803 B 0.40 % 1.796 B -0.22 % 1.800 B -0.71 % 1.813 B -1.33 % 1.837 B 0.09 % 1.835 B
Total non current assets 4.464 B -14.21 % 5.204 B -14.41 % 6.080 B -4.59 % 6.373 B 0.55 % 6.338 B 2.19 % 6.202 B -0.23 % 6.216 B 2.84 % 6.045 B 5.40 % 5.735 B 4.77 % 5.474 B 0.42 % 5.451 B -2.41 % 5.586 B
Other current assets 122.970 M 33.90 % 91.837 M -81.51 % 496.606 M 330.17 % 115.445 M -19.27 % 143.000 M 22.10 % 117.121 M -30.38 % 168.217 M -5.78 % 178.540 M 14.02 % 156.586 M 43.05 % 109.459 M -21.78 % 139.930 M -55.62 % 315.311 M
Short term investments 0.000 -100.00 % 100.000 M 0.00 % 100.000 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 100.028 M 12.54 % 88.886 M 2.19 % 86.985 M 0.000
cash and cash equivalents 1.136 B -22.64 % 1.469 B -35.02 % 2.261 B 23.46 % 1.831 B -20.10 % 2.292 B -6.66 % 2.456 B -0.80 % 2.475 B 1.95 % 2.428 B 36.67 % 1.777 B 11.64 % 1.591 B -17.25 % 1.923 B 65.86 % 1.159 B
Cash and short term investments 1.136 B -27.57 % 1.569 B -33.54 % 2.361 B 28.92 % 1.831 B -20.10 % 2.292 B -6.66 % 2.456 B -0.80 % 2.475 B 1.95 % 2.428 B 29.39 % 1.877 B 11.69 % 1.680 B 1 831.58 % 86.985 M -92.50 % 1.159 B
Total current assets 10.405 B -5.19 % 10.974 B -11.67 % 12.425 B 18.74 % 10.463 B -8.82 % 11.475 B -1.61 % 11.663 B -1.84 % 11.882 B 3.58 % 11.471 B 7.83 % 10.638 B -2.68 % 10.931 B 12 466.14 % 86.985 M -99.15 % 10.217 B
Inventory 1.102 B -2.72 % 1.132 B 15.45 % 980.831 M -12.12 % 1.116 B 6.40 % 1.049 B 5.59 % 993.503 M -6.04 % 1.057 B 8.29 % 976.462 M 6.83 % 914.021 M -7.08 % 983.658 M 4.31 % 943.000 M 8.82 % 866.600 M
Net receivables 8.044 B -1.67 % 8.181 B -4.72 % 8.586 B 16.02 % 7.401 B -7.39 % 7.991 B -1.30 % 8.097 B -1.03 % 8.181 B 3.72 % 7.888 B 2.56 % 7.691 B -5.72 % 8.157 B -7.32 % 8.802 B 11.76 % 7.876 B
Tax assets 0.000 0.000 0.000 0.000 -100.00 % 341.000 K -96.13 % 8.803 M 100.21 % -4.292 B -4.17 % -4.120 B -4 218.85 % 100.028 M 905.61 % 9.947 M 0.000 -100.00 % 494.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 200.00 % 1.000 K -50.00 % 2.000 K 100.00 % 1.000 K 0.00 % 1.000 K -100.00 % 11.806 B 0.000
Account payables 4.772 B -6.30 % 5.093 B -21.60 % 6.495 B 33.01 % 4.883 B -18.74 % 6.010 B -3.33 % 6.217 B -3.34 % 6.432 B 46.94 % 4.377 B 12.61 % 3.887 B -4.07 % 4.052 B -39.26 % 6.671 B 78.95 % 3.728 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 57.374 M 131.70 % 24.762 M -56.25 % 56.594 M -33.39 % 84.957 M 112.62 % 39.958 M -64.99 % 114.143 M 64.34 % 69.454 M -28.40 % 97.001 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 371.337 M 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.323 M -49.13 % 2.601 M -36.48 % 4.095 M -21.87 % 5.241 M -25.13 % 7.000 M -25.15 % 9.352 M
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 -100.00 % 304.000 K 0.000 0.000 0.000 -100.00 % 56.418 M 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 590.278 M -11.30 % 665.486 M -35.45 % 1.031 B 0.00 % 1.031 B -0.03 % 1.031 B 3.55 % 995.900 M -61.98 % 2.619 B 5.06 % 2.493 B 7.87 % 2.311 B 10.08 % 2.100 B 110.61 % 997.000 M -3.22 % 1.030 B
Deferred tax liabilities non current 0.000 -100.00 % 593.664 M 0.000 0.000 0.000 -100.00 % 669.896 M 0.000 0.000 0.000 -100.00 % 405.452 M 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 14.869 B -8.09 % 16.178 B -12.57 % 18.505 B 9.91 % 16.836 B -5.49 % 17.813 B -0.29 % 17.865 B -1.29 % 18.098 B 3.33 % 17.516 B 6.98 % 16.374 B -0.19 % 16.405 B -5.42 % 17.344 B 9.75 % 15.803 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 -389.000 M -7.76 % -361.000 M -167.41 % -135.000 M -121.31 % -61.000 M 15.28 % -72.000 M 23.40 % -94.000 M 30.37 % -135.000 M -110.94 % -64.000 M -20.75 % -53.000 M 38.37 % -86.000 M -6.17 % -81.000 M -10.96 % -73.000 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