9012.T

Chichibu Railway Co., Ltd. 9012.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 5.276 B 7.40 % 4.913 B 4.79 % 4.688 B 7.72 % 4.352 B 10.65 % 3.933 B -27.82 % 5.449 B
Net income 115.591 M 24.87 % 92.571 M 101.83 % -5.046 B -10 474.37 % -47.722 M 91.02 % -531.341 M -139.34 % -222.000 M
Income before tax 140.206 M 36.45 % 102.752 M 101.66 % -6.205 B -3 895.53 % -155.288 M 81.26 % -828.577 M -1 086.40 % 84.000 M
Income before tax ratio 0.03 27.06 % 0.02 101.58 % -1.32 -3 609.09 % -0.04 83.06 % -0.21 -1 466.52 % 0.02
EBITDA 396.383 M -4.38 % 414.551 M 107.23 % -5.733 B -2 735.09 % 217.546 M 145.98 % -473.121 M -186.81 % 545.000 M
Net income ratio 0.02 16.27 % 0.02 101.75 % -1.08 -9 716.28 % -0.01 91.88 % -0.14 -231.58 % -0.04
Ratio EBITDA 0.08 -10.97 % 0.08 106.90 % -1.22 -2 546.18 % 0.05 141.56 % -0.12 -220.26 % 0.10
Gross profit ratio 0.30 9.62 % 0.27 29.22 % 0.21 -6.56 % 0.23 48.03 % 0.15 -48.59 % 0.30
Weighted average shs out dil 1.485 M 0.03 % 1.485 M -0.03 % 1.486 M 0.03 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M
Weighted average shs out 1.485 M 0.03 % 1.485 M -0.03 % 1.486 M 0.03 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M
EPS diluted 77.82 24.87 % 62.32 101.83 % -3 397.03 -10 469.48 % -32.14 91.02 % -357.81 -139.35 % -149.49
Earnings per share 77.82 24.87 % 62.32 101.83 % -3 397.03 -10 469.48 % -32.14 91.02 % -357.81 -139.35 % -149.49
Gross profit 1.574 B 17.72 % 1.337 B 35.41 % 987.416 M 0.65 % 981.000 M 63.79 % 598.923 M -62.89 % 1.614 B
Income tax expense 24.475 M 147.25 % 9.899 M 100.85 % -1.158 B -980.93 % -107.157 M 63.77 % -295.784 M -196.66 % 306.000 M
Cost of revenue 3.702 B 3.53 % 3.576 B -3.37 % 3.701 B 9.79 % 3.371 B 1.10 % 3.334 B -13.05 % 3.835 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 -100.00 % 1.320 B 2 072.02 % 60.786 M -7.43 % 65.665 M -0.45 % 65.963 M -61.65 % 172.000 M
Operating expenses 1.269 B -3.88 % 1.320 B -2.11 % 1.349 B 6.32 % 1.269 B 2.48 % 1.238 B -18.02 % 1.510 B
Cost and expenses 4.971 B 1.52 % 4.897 B -3.02 % 5.050 B 8.84 % 4.639 B 1.47 % 4.572 B -14.46 % 5.345 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 1.269 B 126 904 900.00 % -1.000 K -100.00 % 1.288 B 7.07 % 1.203 B 2.65 % 1.172 B -12.41 % 1.338 B
Interest income 477.000 K 5 200.00 % 9.000 K -25.00 % 12.000 K -14.29 % 14.000 K -72.55 % 51.000 K -5.56 % 54.000 K
Interest expense 55.549 M 56.49 % 35.496 M 14.33 % 31.047 M 15.36 % 26.913 M 4.49 % 25.756 M -11.42 % 29.076 M
Depreciation and amortization 200.627 M -27.39 % 276.303 M -37.35 % 440.994 M 27.48 % 345.923 M 4.92 % 329.702 M -3.88 % 343.000 M
Operating income 304.971 M 1 705.10 % 16.895 M 104.68 % -361.371 M -25.80 % -287.247 M 55.05 % -639.040 M -416.36 % 202.000 M
Operating income ratio 0.06 1 580.80 % 0.00 104.46 % -0.08 -16.79 % -0.07 59.38 % -0.16 -538.27 % 0.04
Total other income expenses net -164.765 M -291.91 % 85.857 M 101.47 % -5.843 B -4 528.05 % 131.959 M 169.62 % -189.537 M 0.000
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 4.449 B -2.74 % 4.574 B -2.47 % 4.689 B -0.58 % 4.717 B 45.77 % 3.236 B -9.57 % 3.578 B
Total investments 111.793 M 12.65 % 99.241 M -76.37 % 420.026 M 20.25 % 349.290 M -27.25 % 480.135 M 49.40 % 321.375 M
Total debt 5.526 B -0.53 % 5.556 B 1.01 % 5.500 B 0.62 % 5.466 B 21.36 % 4.504 B 6.63 % 4.224 B
Accumulated other comprehensive income loss 72.015 M -98.98 % 7.057 B -2.90 % 7.268 B -26.39 % 9.874 B -1.05 % 9.979 B -0.57 % 10.036 B
Retained earnings -2.761 B 4.02 % -2.877 B 3.70 % -2.987 B -405.51 % -590.981 M -9.70 % -538.724 M -204.80 % -176.745 M
Common stock 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M
Total equity 5.004 B 1.50 % 4.929 B -2.01 % 5.030 B -49.87 % 10.034 B -1.55 % 10.192 B -3.95 % 10.611 B
Other non current liabilities 1.354 B 501.47 % 225.154 M -85.41 % 1.543 B 751.64 % 181.174 M -89.35 % 1.701 B -32.79 % 2.531 B
Long term debt 3.367 B -1.85 % 3.430 B 0.06 % 3.428 B 1.85 % 3.366 B 37.80 % 2.443 B 18.37 % 2.063 B
Total non current liabilities 7.907 B -1.45 % 8.024 B -1.70 % 8.162 B -12.83 % 9.364 B 8.61 % 8.621 B -7.58 % 9.328 B
Other current liabilities 1.158 B 16.98 % 989.831 M 77.57 % 557.424 M -57.90 % 1.324 B 43.19 % 924.629 M 0.96 % 915.878 M
Deferred revenue 109.513 M 23.74 % 88.502 M -87.78 % 724.201 M 29.31 % 560.069 M -46.35 % 1.044 B 2 176.37 % 45.859 M
Short term debt 2.194 B 0.85 % 2.175 B 4.64 % 2.079 B -1.51 % 2.111 B 2.37 % 2.062 B -4.58 % 2.161 B
Total current liabilities 3.989 B 13.97 % 3.500 B -6.96 % 3.762 B -12.63 % 4.306 B -7.14 % 4.637 B 32.46 % 3.500 B
Total liabilities 11.896 B 3.23 % 11.524 B -3.36 % 11.924 B -12.77 % 13.669 B 3.10 % 13.258 B 3.35 % 12.828 B
Other non current assets 44.477 M 18.98 % 37.381 M -9.20 % 41.168 M 34.39 % 30.634 M -87.63 % 247.569 M 784.08 % 28.003 M
Long term investments 111.793 M 12.65 % 99.241 M -76.37 % 420.026 M 20.25 % 349.290 M -27.25 % 480.135 M 49.40 % 321.375 M
Intangible assets 14.596 M 178.07 % 5.249 M 31.23 % 4.000 M -94.03 % 67.000 M 91.43 % 35.000 M 34.62 % 26.000 M
GoodWill 0.000 0.000 -100.00 % 234.000 K -41.21 % 398.000 K -46.79 % 748.000 K 0.000
Goodwill and intangible assets 14.596 M 178.07 % 5.249 M 23.97 % 4.234 M -93.72 % 67.398 M 88.54 % 35.748 M 37.49 % 26.000 M
Property plant equipment net 14.681 B 1.67 % 14.440 B -3.07 % 14.898 B -27.87 % 20.654 B 1.89 % 20.272 B -2.29 % 20.748 B
Total non current assets 14.869 B 1.88 % 14.595 B -5.06 % 15.372 B -27.49 % 21.199 B 0.70 % 21.052 B -0.39 % 21.134 B
Other current assets 216.386 M -20.39 % 271.817 M 46.96 % 184.955 M -85.01 % 1.234 B 188.63 % 427.472 M -57.64 % 1.009 B
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.078 B 9.78 % 981.760 M 21.09 % 810.758 M 8.20 % 749.342 M -40.93 % 1.268 B 96.35 % 646.051 M
Cash and short term investments 1.078 B 9.78 % 981.760 M 21.09 % 810.758 M 8.20 % 749.342 M -40.93 % 1.268 B 96.35 % 646.051 M
Total current assets 2.031 B 9.30 % 1.858 B 17.43 % 1.582 B -36.82 % 2.504 B 4.43 % 2.398 B 4.00 % 2.306 B
Inventory 304.572 M 8.79 % 279.970 M -4.18 % 292.181 M 7.77 % 271.117 M 0.79 % 268.989 M -7.49 % 290.776 M
Net receivables 432.073 M 33.15 % 324.512 M 10.25 % 294.337 M 17.68 % 250.115 M -42.27 % 433.275 M 20.34 % 360.046 M
Tax assets 17.002 M 30.42 % 13.036 M 52.79 % 8.532 M -91.22 % 97.223 M 484.27 % 16.640 M 56.44 % 10.637 M
Other assets 0.000 0.000 -100.00 % 3.000 K 50.00 % 2.000 K -33.33 % 3.000 K 0.000
Account payables 527.812 M 200.00 % 175.936 M -9.68 % 194.790 M -31.80 % 285.636 M -24.58 % 378.740 M 14.11 % 331.899 M
Tax payables 0.000 -100.00 % 70.671 M -65.85 % 206.935 M 717.86 % 25.302 M -88.88 % 227.533 M 396.16 % 45.859 M
Deferred revenue non current 0.000 -100.00 % 1.270 B 0.000 -100.00 % 1.390 B 0.000 0.000
Minority interest 0.000 -100.00 % 11.092 M -0.44 % 11.141 M 0.25 % 11.113 M -3.89 % 11.563 M -1.26 % 11.711 M
Capital lease obligations 33.978 M -31.57 % 49.654 M 0.000 -100.00 % 10.185 M 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 6.943 B 54 138.40 % -12.848 M -0.01 % -12.847 M -1.29 % -12.684 M -1.38 % -12.511 M -32.90 % -9.414 M
Deferred tax liabilities non current 3.187 B 2.86 % 3.098 B -2.92 % 3.191 B -27.90 % 4.426 B -1.15 % 4.478 B -5.40 % 4.734 B
Other liabilities 0.000 100.00 % -3.000 K 0.000 0.000 0.000 0.000
Total assets 16.900 B 2.71 % 16.453 B -2.96 % 16.954 B -28.47 % 23.703 B 1.08 % 23.450 B 0.04 % 23.440 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 76.009 M 337.16 % -32.049 M -162.22 % -12.222 M 98.92 % -1.133 B -463.66 % 311.577 M -45.09 % 567.458 M
Accounts receivables -132.258 M -326.64 % -31.000 M 29.37 % -43.891 M -123.98 % 183.000 M 331.82 % -78.939 M -65.55 % -47.682 M
Inventory -24.201 M -298.21 % 12.210 M 157.97 % -21.062 M -904.87 % -2.096 M -109.62 % 21.786 M 214.52 % -19.023 M
Accounts payables 351.876 M 1 966.32 % -18.854 M 79.25 % -90.846 M 2.42 % -93.103 M -298.77 % 46.840 M -72.45 % 170.006 M
Other working capital -119.408 M -2 234.19 % 5.595 M -96.10 % 143.577 M 111.76 % -1.221 B -479.43 % 321.890 M -30.65 % 464.157 M
Other non cash items 146.046 M 148.27 % -302.548 M -104.95 % 6.109 B 5 453.65 % 110.003 M -69.02 % 355.133 M 231.43 % -270.197 M
Net cash provided by operating activities 538.273 M 1 470.32 % 34.278 M -89.72 % 333.376 M 146.04 % -724.164 M -255.60 % 465.412 M 11.31 % 418.108 M
Investments in property plant and equipment -654.350 M 11.45 % -739.000 M 34.08 % -1.121 B -16.29 % -964.000 M -130.62 % -418.000 M 43.07 % -734.221 M
Acquisitions net 0.000 -100.00 % 75.732 M 5 703.22 % 1.305 M 2 111.86 % 59.000 K -99.80 % 29.404 M -62.77 % 78.986 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 238.861 M -54.78 % 528.184 M 0.000 0.000 0.000 0.000
Other investing activites 9.422 M -93.92 % 155.042 M -81.09 % 820.023 M 292.41 % 208.971 M -21.36 % 265.747 M 53.09 % 173.589 M
Net cash used for investing activites -406.067 M -2 134.61 % 19.958 M 106.66 % -299.672 M 60.31 % -754.970 M -514.55 % -122.849 M 74.49 % -481.646 M
Debt repayment -29.273 M -152.88 % 55.354 M 63.02 % 33.956 M -96.47 % 961.914 M 243.49 % 280.040 M 335.33 % -119.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -396.000 K 0.000 100.00 % -163.000 K 5.23 % -172.000 K -8.86 % -158.000 K 79.56 % -773.000 K
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -6.547 M -110.66 % 61.410 M 1 109.87 % -6.081 M -245.32 % -1.761 M -176 000.00 % -1.000 K -100.05 % 1.971 M
Net cash used provided by financing activities -36.216 M -131.02 % 116.764 M 321.35 % 27.712 M -97.11 % 959.981 M 243.00 % 279.881 M 337.59 % -117.802 M
Effect of forex changes on cash 0.000 -100.00 % 2.000 K 0.000 0.000 0.000 0.000
Net change in cash 95.990 M -43.87 % 171.002 M 178.43 % 61.416 M 111.83 % -519.153 M -183.41 % 622.444 M 443.25 % -181.341 M
Cash at beginning of period 981.760 M 21.09 % 810.758 M 8.20 % 749.342 M -40.93 % 1.268 B 96.35 % 646.051 M -21.92 % 827.392 M
Cash at end of period 1.078 B 9.78 % 981.760 M 21.09 % 810.758 M 8.20 % 749.342 M -40.93 % 1.268 B 96.35 % 646.051 M
Operating cash flow 538.273 M 1 470.32 % 34.278 M -89.72 % 333.376 M 146.04 % -724.164 M -255.60 % 465.412 M 11.31 % 418.108 M
Capital expenditure -654.350 M 11.45 % -739.000 M 34.08 % -1.121 B -16.29 % -964.000 M -130.62 % -418.000 M 43.07 % -734.221 M
Free CashFlow -116.077 M 83.53 % -704.722 M 10.53 % -787.624 M 53.34 % -1.688 B -3 660.63 % 47.412 M 115.00 % -316.113 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 1.322 B 1.72 % 1.300 B -7.23 % 1.401 B 8.52 % 1.291 B 0.55 % 1.284 B 16.27 % 1.104 B -20.61 % 1.391 B 15.19 % 1.208 B -0.18 % 1.210 B 8.67 % 1.113 B -13.16 % 1.282 B 12.42 % 1.141 B
Net income 75.981 M 226.26 % -60.178 M -140.12 % 150.000 M 372.73 % -55.000 M -168.75 % 80.000 M 133.20 % -240.990 M -344.37 % 98.616 M 141.01 % -240.440 M -150.58 % 475.385 M 110.06 % -4.727 B -3 689.70 % -124.743 M 3.46 % -129.218 M
Income before tax 78.439 M 272.17 % -45.560 M -129.58 % 154.000 M 390.57 % -53.000 M -163.86 % 83.000 M 130.04 % -276.312 M -368.61 % 102.868 M 148.71 % -211.166 M -143.33 % 487.362 M 108.04 % -6.060 B -38 572.48 % 15.751 M 115.82 % -99.540 M
Income before tax ratio 0.06 269.25 % -0.04 -131.89 % 0.11 367.75 % -0.04 -163.51 % 0.06 125.84 % -0.25 -438.36 % 0.07 142.29 % -0.17 -143.41 % 0.40 107.40 % -5.44 -44 401.36 % 0.01 114.08 % -0.09
EBITDA 135.135 M 554.22 % 20.656 M -91.32 % 238.000 M 852.00 % 25.000 M -82.45 % 142.468 M 172.42 % -196.719 M -275.29 % 112.222 M 155.20 % -203.311 M -6 884.23 % -2.911 M 99.95 % -5.937 B -4 521.34 % 134.280 M 738.62 % 16.012 M
Net income ratio 0.06 224.12 % -0.05 -143.25 % 0.11 351.31 % -0.04 -168.38 % 0.06 128.55 % -0.22 -407.83 % 0.07 135.61 % -0.20 -150.67 % 0.39 109.25 % -4.25 -4 263.87 % -0.10 14.13 % -0.11
Ratio EBITDA 0.10 543.14 % 0.02 -90.64 % 0.17 777.25 % 0.02 -82.55 % 0.11 162.29 % -0.18 -320.81 % 0.08 147.92 % -0.17 -6 897.02 % 0.00 99.95 % -5.33 -5 191.21 % 0.10 645.99 % 0.01
Gross profit ratio 0.31 14.83 % 0.27 -21.69 % 0.35 49.00 % 0.23 -29.79 % 0.33 126.18 % 0.15 -52.59 % 0.31 -9.54 % 0.34 27.15 % 0.27 78.95 % 0.15 -37.83 % 0.24 7.63 % 0.23
Weighted average shs out dil 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M 0.06 % 1.484 M -0.07 % 1.486 M 0.03 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M -0.02 % 1.485 M -0.01 % 1.485 M 0.00 % 1.485 M
Weighted average shs out 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M 0.06 % 1.484 M -0.07 % 1.486 M 0.03 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M 0.00 % 1.485 M -0.02 % 1.485 M -0.01 % 1.485 M 0.00 % 1.485 M
EPS diluted 51.15 226.61 % -40.40 -140.03 % 100.92 372.39 % -37.05 -168.80 % 53.85 133.18 % -162.28 -343.41 % 66.67 141.18 % -161.91 -150.60 % 320.01 110.05 % -3 182.88 -3 690.05 % -83.98 3.46 % -86.99
Earnings per share 51.15 226.61 % -40.40 -140.03 % 100.92 372.39 % -37.05 -168.80 % 53.85 133.18 % -162.28 -343.41 % 66.67 141.18 % -161.91 -150.60 % 320.01 110.05 % -3 182.88 -3 690.05 % -83.98 3.46 % -86.99
Gross profit 414.570 M 16.81 % 354.910 M -27.35 % 488.550 M 61.70 % 302.132 M -29.41 % 428.000 M 162.97 % 162.754 M -62.36 % 432.418 M 4.19 % 415.010 M 26.92 % 326.996 M 94.46 % 168.155 M -46.01 % 311.462 M 21.00 % 257.410 M
Income tax expense 2.457 M -83.18 % 14.605 M 265.13 % 4.000 M 100.00 % 2.000 M -33.33 % 3.000 M 108.49 % -35.331 M -952.58 % 4.144 M -85.85 % 29.284 M 148.13 % 11.802 M 100.89 % -1.332 B -1 048.37 % 140.498 M 373.07 % 29.699 M
Cost of revenue 907.496 M -3.94 % 944.762 M 3.59 % 912.000 M -7.79 % 989.000 M 15.54 % 856.000 M -9.09 % 941.583 M -1.78 % 958.689 M 20.94 % 792.695 M -10.22 % 882.921 M -6.60 % 945.268 M -2.62 % 970.653 M 9.92 % 883.094 M
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 0.000 -100.00 % 1.000 M 0.000 -100.00 % 55.264 M 6 146.39 % -914.000 K -1 484.85 % 66.000 K 0.000 -100.00 % 11.090 M 0.000 0.000
Operating expenses 325.181 M 7.76 % 301.775 M -5.70 % 320.000 M -1.84 % 326.000 M 1.24 % 322.000 M 12.48 % 286.264 M -11.67 % 324.086 M -8.21 % 353.066 M -1.06 % 356.866 M 6.60 % 334.778 M 8.10 % 309.680 M -16.32 % 370.081 M
Cost and expenses 1.233 B -1.11 % 1.247 B 1.18 % 1.232 B -6.31 % 1.315 B 11.63 % 1.178 B -4.06 % 1.228 B -4.28 % 1.283 B 11.96 % 1.146 B -7.58 % 1.240 B -3.15 % 1.280 B -0.02 % 1.280 B 2.17 % 1.253 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 325.181 M 7.76 % 301.775 M -5.70 % 320.000 M -1.54 % 325.000 M 0.93 % 322.000 M 39.39 % 231.000 M -28.92 % 325.000 M -7.93 % 353.000 M -0.84 % 356.000 M 29.93 % 274.000 M -11.52 % 309.680 M -16.32 % 370.081 M
Interest income 17.000 K -95.92 % 417.000 K 0.000 0.000 0.000 -100.00 % 5.000 K 0.000 -100.00 % 4.000 K 0.000 -100.00 % 6.000 K 0.000 -100.00 % 6.000 K
Interest expense 15.712 M -0.79 % 15.837 M 11.25 % 14.236 M 4.54 % 13.618 M 14.84 % 11.858 M 14.39 % 10.366 M 10.82 % 9.354 M 19.08 % 7.855 M -0.83 % 7.921 M -0.23 % 7.939 M 0.68 % 7.885 M 0.01 % 7.884 M
Depreciation and amortization 40.984 M -18.65 % 50.377 M -26.99 % 69.000 M 43.75 % 48.000 M 2.54 % 46.812 M -32.16 % 69.000 M 0.000 0.000 -100.00 % 26.959 M 142.98 % 11.095 M -89.97 % 110.645 M 2.76 % 107.671 M
Operating income 89.389 M 68.23 % 53.135 M -68.56 % 169.000 M 804.17 % -24.000 M -122.64 % 106.000 M 185.82 % -123.510 M -214.01 % 108.332 M 74.89 % 61.943 M 307.38 % -29.870 M 82.07 % -166.625 M -9 450.45 % 1.782 M 101.58 % -112.671 M
Operating income ratio 0.07 65.38 % 0.04 -66.11 % 0.12 748.88 % -0.02 -122.52 % 0.08 173.81 % -0.11 -243.62 % 0.08 51.83 % 0.05 307.76 % -0.02 83.50 % -0.15 -10 867.11 % 0.00 101.41 % -0.10
Total other income expenses net -10.950 M 88.91 % -98.695 M -557.97 % -15.000 M 48.28 % -29.000 M -26.09 % -23.000 M 84.95 % -152.802 M -2 696.52 % -5.464 M 98.00 % -273.109 M -152.80 % 517.232 M 108.78 % -5.893 B -42 287.53 % 13.969 M 43.14 % 9.759 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 4.661 B 4.77 % 4.449 B -5.09 % 4.687 B 2.90 % 4.555 B -2.21 % 4.658 B 1.84 % 4.574 B 6.19 % 4.307 B 1.57 % 4.241 B -4.55 % 4.443 B -5.26 % 4.689 B -1.71 % 4.771 B 2.00 % 4.678 B
Total investments 108.080 M -3.32 % 111.793 M -20.15 % 140.000 M 44.39 % 96.961 M -10.81 % 108.709 M 9.54 % 99.241 M 24.03 % 80.013 M -4.94 % 84.167 M 0.74 % 83.551 M -80.11 % 420.026 M 17.24 % 358.269 M 1.78 % 352.012 M
Total debt 5.554 B 0.49 % 5.526 B -6.81 % 5.930 B 6.03 % 5.593 B 3.25 % 5.417 B -2.49 % 5.556 B 4.35 % 5.324 B 3.58 % 5.140 B -0.75 % 5.179 B -5.84 % 5.500 B -4.39 % 5.753 B -0.40 % 5.776 B
Accumulated other comprehensive income loss 69.271 M -3.81 % 72.015 M 84.53 % 39.027 M 25.07 % 31.203 M -99.56 % 7.064 B 0.000 -100.00 % 15.456 M 12.33 % 13.760 M -99.80 % 7.055 B -2.93 % 7.268 B 3 683.70 % 192.087 M 3.29 % 185.971 M
Retained earnings -2.685 B 2.75 % -2.761 B -2.23 % -2.701 B 5.27 % -2.851 B -1.98 % -2.796 B 2.81 % -2.877 B -8.40 % -2.654 B 3.58 % -2.753 B -9.57 % -2.512 B 15.91 % -2.987 B -228.33 % -909.895 M -15.89 % -785.153 M
Common stock 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M 0.00 % 750.000 M
Total equity 5.077 B 1.46 % 5.004 B -2.12 % 5.112 B 3.19 % 4.954 B -1.26 % 5.017 B 1.78 % 4.929 B -4.36 % 5.154 B 1.98 % 5.054 B -4.49 % 5.291 B 5.19 % 5.030 B -48.27 % 9.724 B -1.21 % 9.843 B
Other non current liabilities 1.358 B 0.25 % 1.354 B -6.01 % 1.441 B -0.48 % 1.448 B -6.94 % 1.556 B 590.96 % 225.154 M -86.03 % 1.612 B 0.91 % 1.597 B 915.69 % 157.258 M 1.55 % 154.863 M -90.22 % 1.583 B 0.84 % 1.570 B
Long term debt 3.365 B -0.04 % 3.367 B -8.81 % 3.692 B 7.23 % 3.443 B 6.56 % 3.231 B -5.80 % 3.430 B 4.62 % 3.279 B 6.08 % 3.091 B -2.67 % 3.176 B -7.71 % 3.441 B -4.26 % 3.594 B -2.26 % 3.677 B
Total non current liabilities 7.908 B 0.01 % 7.907 B -3.99 % 8.236 B 3.10 % 7.988 B 1.25 % 7.889 B -1.68 % 8.024 B 0.34 % 7.996 B 2.63 % 7.792 B -0.32 % 7.817 B -4.23 % 8.162 B -15.66 % 9.677 B 0.05 % 9.673 B
Other current liabilities 1.011 B -12.72 % 1.158 B 19.00 % 973.022 M 3.44 % 940.655 M 0.09 % 939.803 M 26.98 % 740.146 M 120.62 % 335.484 M -40.27 % 561.622 M -30.38 % 806.651 M -32.97 % 1.203 B 8.65 % 1.108 B -12.74 % 1.269 B
Deferred revenue 124.100 M 13.32 % 109.513 M 0.000 -100.00 % 118.345 M 0.000 -100.00 % 338.187 M -43.21 % 595.496 M -7.75 % 645.505 M 20.67 % 534.948 M -26.13 % 724.201 M 695.88 % 90.994 M -2.49 % 93.317 M
Short term debt 2.188 B -0.25 % 2.194 B -1.98 % 2.238 B 4.09 % 2.150 B -1.65 % 2.186 B 0.50 % 2.175 B 6.33 % 2.046 B -0.19 % 2.049 B 2.29 % 2.004 B -3.61 % 2.079 B -3.72 % 2.159 B 2.87 % 2.099 B
Total current liabilities 3.438 B -13.81 % 3.989 B 21.06 % 3.295 B -2.20 % 3.369 B 3.12 % 3.267 B -6.66 % 3.500 B 3.26 % 3.390 B -9.19 % 3.733 B 13.88 % 3.278 B -12.87 % 3.762 B 6.94 % 3.518 B 0.82 % 3.489 B
Total liabilities 11.346 B -4.62 % 11.896 B 3.17 % 11.531 B 1.53 % 11.357 B 1.80 % 11.156 B -3.19 % 11.524 B 1.21 % 11.386 B -1.20 % 11.524 B 3.87 % 11.094 B -6.96 % 11.924 B -9.63 % 13.195 B 0.25 % 13.162 B
Other non current assets 31.626 M -28.89 % 44.477 M 161.63 % 17.000 M -50.85 % 34.588 M -4.74 % 36.310 M -2.86 % 37.378 M -14.70 % 43.821 M 9.33 % 40.083 M 37.68 % 29.113 M -29.28 % 41.168 M -1.08 % 41.617 M 35.17 % 30.788 M
Long term investments 108.080 M -3.32 % 111.793 M -20.15 % 140.000 M 44.39 % 96.961 M -10.81 % 108.709 M 9.54 % 99.241 M 24.03 % 80.013 M -4.94 % 84.167 M 0.74 % 83.551 M -80.11 % 420.026 M 17.24 % 358.269 M 1.78 % 352.012 M
Intangible assets 15.154 M 3.82 % 14.596 M -47.87 % 28.000 M -9.68 % 31.000 M 567.24 % 4.646 M -7.08 % 5.000 M -90.38 % 52.000 M 13.04 % 46.000 M 206.67 % 15.000 M 275.00 % 4.000 M -96.80 % 125.000 M -3.10 % 129.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 -100.00 % 249.000 K 43.93 % 173.000 K -81.34 % 927.000 K 39.19 % 666.000 K 184.62 % 234.000 K 0.000 0.000
Goodwill and intangible assets 15.154 M 3.82 % 14.596 M -47.87 % 28.000 M -9.68 % 31.000 M 567.24 % 4.646 M -11.49 % 5.249 M -89.94 % 52.173 M 11.18 % 46.927 M 199.55 % 15.666 M 270.00 % 4.234 M -96.61 % 125.000 M -3.10 % 129.000 M
Property plant equipment net 14.682 B 0.00 % 14.681 B 1.47 % 14.468 B -0.27 % 14.507 B 0.52 % 14.432 B -0.05 % 14.440 B -0.38 % 14.496 B -0.87 % 14.623 B -1.48 % 14.843 B -0.37 % 14.898 B -27.33 % 20.501 B -0.13 % 20.528 B
Total non current assets 14.853 B -0.11 % 14.869 B 1.47 % 14.653 B -0.20 % 14.682 B 0.60 % 14.595 B 0.00 % 14.595 B -0.61 % 14.685 B -0.83 % 14.808 B -1.18 % 14.985 B -2.52 % 15.372 B -26.92 % 21.035 B -0.39 % 21.117 B
Other current assets 54.656 M -74.74 % 216.386 M 273.08 % 58.000 M -27.50 % 80.000 M -20.00 % 100.000 M -63.21 % 271.817 M 110.25 % 129.281 M 63.12 % 79.254 M 23.87 % 63.980 M -65.41 % 184.955 M -8.83 % 202.858 M -3.53 % 210.280 M
Short term 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
cash and cash equivalents 892.818 M -17.16 % 1.078 B -13.29 % 1.243 B 19.75 % 1.038 B 36.76 % 759.000 M -22.69 % 981.760 M -3.45 % 1.017 B 13.04 % 899.586 M 22.13 % 736.564 M -9.15 % 810.758 M -17.41 % 981.693 M -10.61 % 1.098 B
Cash and short term investments 892.818 M -17.16 % 1.078 B -13.29 % 1.243 B 19.75 % 1.038 B 36.76 % 759.000 M -22.69 % 981.760 M -3.45 % 1.017 B 13.04 % 899.586 M 22.13 % 736.564 M -9.15 % 810.758 M -17.41 % 981.693 M -10.61 % 1.098 B
Total current assets 1.570 B -22.69 % 2.031 B 2.05 % 1.990 B 22.16 % 1.629 B 3.23 % 1.578 B -15.07 % 1.858 B 0.19 % 1.855 B 4.79 % 1.770 B 26.37 % 1.401 B -11.48 % 1.582 B -16.06 % 1.885 B -0.14 % 1.888 B
Inventory 304.585 M 0.00 % 304.572 M 5.75 % 288.000 M 1.41 % 284.000 M -1.05 % 287.000 M 2.51 % 279.970 M -2.17 % 286.182 M -2.93 % 294.819 M 0.73 % 292.696 M 0.18 % 292.181 M 6.80 % 273.571 M -1.99 % 279.131 M
Net receivables 318.016 M -26.40 % 432.073 M 7.75 % 401.000 M 76.65 % 227.000 M -47.45 % 432.000 M 33.12 % 324.512 M -23.15 % 422.282 M -14.90 % 496.228 M 61.44 % 307.369 M 4.43 % 294.337 M -31.05 % 426.887 M 42.25 % 300.103 M
Tax assets 16.380 M -3.66 % 17.002 M 0.000 -100.00 % 12.718 M 0.40 % 12.667 M -2.83 % 13.036 M -0.52 % 13.104 M -3.97 % 13.646 M -0.11 % 13.661 M 60.11 % 8.532 M 1.96 % 8.368 M -89.23 % 77.679 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K 50.00 % 2.000 K 0.00 % 2.000 K -33.33 % 3.000 K 0.00 % 3.000 K 0.000 0.000
Account payables 115.181 M -78.18 % 527.812 M 528.51 % 83.978 M -47.51 % 160.000 M 21.44 % 131.752 M -25.11 % 175.936 M 34.27 % 131.036 M -35.03 % 201.676 M 56.72 % 128.684 M -33.94 % 194.790 M 35.97 % 143.262 M 45.94 % 98.166 M
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 9.445 M -86.64 % 70.671 M -74.94 % 281.960 M 2.74 % 274.440 M 15.37 % 237.882 M 14.95 % 206.935 M 1 117.77 % 16.993 M -26.12 % 23.000 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.270 B 0.000 -100.00 % 1.327 B -3.90 % 1.381 B 0.42 % 1.375 B 0.000 0.000
Minority interest 0.000 0.000 -100.00 % 11.221 M 1.02 % 11.108 M -0.39 % 11.152 M 0.54 % 11.092 M -0.48 % 11.145 M 0.12 % 11.132 M -0.16 % 11.150 M 0.08 % 11.141 M 0.42 % 11.094 M -0.03 % 11.097 M
Capital lease obligations 0.000 -100.00 % 33.978 M 0.000 0.000 0.000 -100.00 % 49.654 M 0.000 0.000 0.000 -100.00 % 12.883 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 -100.00 % 8.944 B 0.00 % 8.944 B
Other total stockholders equity 6.943 B 0.00 % 6.943 B -1.00 % 7.013 B 0.00 % 7.013 B 54 549.60 % -12.880 M -100.18 % 7.045 B 0.20 % 7.031 B 0.00 % 7.031 B -0.16 % 7.042 B -2.95 % 7.257 B -25.04 % 9.681 B 0.00 % 9.681 B
Deferred tax liabilities non current 3.185 B -0.05 % 3.187 B 2.70 % 3.103 B 0.17 % 3.097 B -0.13 % 3.102 B 0.12 % 3.098 B -0.25 % 3.106 B 0.07 % 3.104 B 0.02 % 3.103 B -2.77 % 3.191 B -29.09 % 4.500 B 1.68 % 4.426 B
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 16.423 B -2.82 % 16.900 B 1.54 % 16.643 B 2.04 % 16.311 B 0.85 % 16.173 B -1.70 % 16.453 B -0.52 % 16.540 B -0.23 % 16.578 B 1.17 % 16.386 B -3.35 % 16.954 B -26.03 % 22.920 B -0.37 % 23.005 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 -75.000 M -225.00 % 60.000 M 140.00 % -150.000 M -372.73 % 55.000 M 168.75 % -80.000 M -133.20 % 241.000 M 343.43 % -99.000 M -141.08 % 241.000 M 150.74 % -475.000 M -110.05 % 4.728 B 3 712.90 % 124.000 M -4.62 % 130.000 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