9441.T

Bell-Park Co.,Ltd. 9441.T

Finances

2024 2023 2022 2021 2020 2019
Revenue 116.038 B 0.48 % 115.485 B 12.36 % 102.779 B -4.20 % 107.282 B 8.54 % 98.843 B -4.32 % 103.303 B
Net income 3.177 B 33.43 % 2.381 B -5.58 % 2.522 B -23.05 % 3.277 B -9.47 % 3.620 B 19.09 % 3.040 B
Income before tax 4.464 B 30.48 % 3.421 B -9.66 % 3.787 B -18.98 % 4.674 B -13.04 % 5.374 B 23.83 % 4.340 B
Income before tax ratio 0.04 29.86 % 0.03 -19.60 % 0.04 -15.43 % 0.04 -19.88 % 0.05 29.42 % 0.04
EBITDA 4.588 B 19.85 % 3.828 B -10.20 % 4.263 B -17.41 % 5.161 B -12.19 % 5.878 B 23.03 % 4.778 B
Net income ratio 0.03 32.80 % 0.02 -15.96 % 0.02 -19.68 % 0.03 -16.59 % 0.04 24.46 % 0.03
Ratio EBITDA 0.04 19.28 % 0.03 -20.08 % 0.04 -13.79 % 0.05 -19.10 % 0.06 28.58 % 0.05
Gross profit ratio 0.23 7.66 % 0.22 -6.33 % 0.23 -3.19 % 0.24 -3.58 % 0.25 5.31 % 0.23
Weighted average shs out dil 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.240 M 0.00 % 19.241 M
Weighted average shs out 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.240 M 0.00 % 19.241 M
EPS diluted 165.12 33.42 % 123.76 -5.58 % 131.07 -23.05 % 170.34 -9.47 % 188.16 19.09 % 158.00
Earnings per share 165.12 33.42 % 123.76 -5.58 % 131.07 -23.05 % 170.34 -9.47 % 188.16 19.09 % 158.00
Gross profit 26.911 B 8.18 % 24.876 B 5.25 % 23.636 B -7.25 % 25.484 B 4.66 % 24.350 B 0.76 % 24.165 B
Income tax expense 1.286 B 23.73 % 1.040 B -17.82 % 1.265 B -9.41 % 1.396 B -20.40 % 1.754 B 34.94 % 1.300 B
Cost of revenue 89.127 B -1.64 % 90.609 B 14.49 % 79.143 B -3.25 % 81.798 B 9.81 % 74.493 B -5.87 % 79.138 B
General and administrative expenses 19.936 B 4.10 % 19.151 B 4.06 % 18.404 B -1.87 % 18.755 B 7.07 % 17.517 B 4.90 % 16.699 B
Selling and marketing expenses 2.429 B 28.04 % 1.897 B 34.25 % 1.413 B -21.76 % 1.806 B 26.65 % 1.426 B -49.40 % 2.818 B
Other expenses 282.559 M -4.90 % 297.108 M 4.50 % 284.311 M 15.99 % 245.107 M -30.79 % 354.152 M 15.74 % 306.000 M
Operating expenses 22.648 B 6.10 % 21.345 B 6.19 % 20.101 B -3.39 % 20.806 B 7.82 % 19.297 B -2.65 % 19.823 B
Cost and expenses 111.775 B -0.16 % 111.954 B 12.81 % 99.244 B -3.27 % 102.604 B 9.40 % 93.790 B -5.22 % 98.961 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 22.365 B 6.26 % 21.048 B 6.21 % 19.817 B -3.62 % 20.561 B 8.54 % 18.943 B -2.94 % 19.517 B
Interest income 1.651 M 1 776.14 % 88.000 K -94.24 % 1.529 M 108.03 % 735.000 K 31.96 % 557.000 K 66.27 % 335.000 K
Interest expense 407.000 K 43.31 % 284.000 K 1 134.78 % 23.000 K -98.61 % 1.657 M -78.18 % 7.594 M -9.88 % 8.427 M
Depreciation and amortization 324.952 M -20.13 % 406.847 M -14.54 % 476.062 M -2.05 % 486.024 M -2.04 % 496.161 M 16.47 % 426.000 M
Operating income 4.264 B 20.75 % 3.531 B -0.10 % 3.535 B -24.44 % 4.678 B -7.42 % 5.053 B 16.10 % 4.352 B
Operating income ratio 0.04 20.17 % 0.03 -11.09 % 0.03 -21.13 % 0.04 -14.70 % 0.05 21.34 % 0.04
Total other income expenses net 199.878 M 281.15 % -110.336 M -143.75 % 252.201 M 6 457.47 % -3.967 M -101.23 % 321.801 M 1 031.95 % -34.530 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -20.137 B -2.57 % -19.632 B -11.44 % -17.617 B 3.82 % -18.317 B -7.57 % -17.028 B -4.27 % -16.331 B
Total investments 6.266 B 170.25 % 2.319 B 604.95 % 328.901 M -54.54 % 723.494 M 3.95 % 696.010 M -67.38 % 2.134 B
Total debt 70.000 M -22.22 % 90.000 M 0.000 -100.00 % 14.802 M -99.70 % 5.015 B 0.02 % 5.014 B
Accumulated other comprehensive income loss -63.108 M -285.61 % 34.000 M 41.67 % 24.000 M -20.00 % 30.000 M -52.38 % 63.000 M 23 945.80 % 262.000 K
Retained earnings 31.821 B 7.94 % 29.480 B 5.64 % 27.907 B 5.98 % 26.331 B 8.86 % 24.189 B 12.62 % 21.479 B
Common stock 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.03 % 1.148 B
Total equity 34.167 B 7.03 % 31.924 B 5.22 % 30.341 B 5.46 % 28.771 B 7.91 % 26.662 B 11.61 % 23.888 B
Other non current liabilities 650.410 M -4.63 % 682.000 M 1.46 % 672.205 M -14.76 % 788.580 M 8.01 % 730.068 M 0.000
Long term debt 70.000 M -22.22 % 90.000 M 0.000 0.000 0.000 -100.00 % 5.015 B
Total non current liabilities 720.410 M -6.68 % 772.000 M 14.85 % 672.205 M -14.76 % 788.580 M 8.01 % 730.068 M -85.44 % 5.015 B
Other current liabilities 4.332 B 11.48 % 3.886 B 32.32 % 2.937 B 366.30 % 629.854 M 461.14 % -174.409 M -104.92 % 3.548 B
Deferred revenue 0.000 0.000 0.000 -100.00 % 2.513 B -17.34 % 3.040 B 0.000
Short term debt 0.000 0.000 0.000 -100.00 % 14.802 M -99.70 % 5.015 B 0.000
Total current liabilities 15.776 B 6.31 % 14.841 B 17.68 % 12.611 B -8.66 % 13.807 B -27.26 % 18.980 B 35.75 % 13.982 B
Total liabilities 16.497 B 5.67 % 15.611 B 17.52 % 13.284 B -8.99 % 14.596 B -25.95 % 19.710 B 293.04 % 5.015 B
Other non current assets 2.673 M -98.30 % 157.016 M 7.94 % 145.460 M -11.01 % 163.458 M 16.36 % 140.471 M -67.37 % 430.477 M
Long term investments 6.266 B 170.25 % 2.319 B 604.95 % 328.901 M -54.54 % 723.494 M 3.95 % 696.010 M -67.38 % 2.134 B
Intangible assets 37.000 M -15.94 % 44.015 M -33.21 % 65.902 M -29.21 % 93.093 M -23.75 % 122.090 M 69.57 % 72.000 M
GoodWill 31.000 M -58.39 % 74.494 M -60.50 % 188.608 M -56.78 % 436.410 M 24.48 % 350.578 M -30.02 % 501.000 M
Goodwill and intangible assets 68.000 M -42.62 % 118.509 M -53.44 % 254.510 M -51.93 % 529.503 M 12.02 % 472.668 M -17.51 % 573.000 M
Property plant equipment net 1.726 B -57.88 % 4.098 B -4.14 % 4.275 B -1.32 % 4.333 B 4.72 % 4.138 B 132.45 % 1.780 B
Total non current assets 8.983 B 21.17 % 7.413 B 30.59 % 5.677 B -10.83 % 6.366 B 6.97 % 5.952 B 8.51 % 5.485 B
Other current assets 399.045 M -21.17 % 506.183 M 35.63 % 373.219 M -14.53 % 436.658 M 17.23 % 372.476 M -18.67 % 458.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 20.207 B 2.46 % 19.722 B 11.95 % 17.617 B -3.90 % 18.332 B -16.84 % 22.043 B 3.27 % 21.345 B
Cash and short term investments 20.207 B 2.46 % 19.722 B 11.95 % 17.617 B -3.90 % 18.332 B -16.84 % 22.043 B 3.27 % 21.345 B
Total current assets 41.681 B 3.89 % 40.122 B 5.73 % 37.948 B 2.56 % 37.000 B -8.46 % 40.420 B 6.13 % 38.087 B
Inventory 7.259 B 1.43 % 7.157 B -19.79 % 8.924 B 28.71 % 6.933 B 10.93 % 6.250 B 17.57 % 5.316 B
Net receivables 13.815 B 8.47 % 12.736 B 15.42 % 11.034 B -2.34 % 11.299 B -3.88 % 11.755 B 7.17 % 10.968 B
Tax assets 920.361 M 27.63 % 721.114 M 7.24 % 672.427 M 8.94 % 617.254 M 22.21 % 505.056 M -11.01 % 567.523 M
Other assets 4.000 K 0.00 % 4.000 K 100.00 % 2.000 K 100.00 % 1.000 K -66.67 % 3.000 K 0.000
Account payables 10.524 B 1.12 % 10.408 B 15.52 % 9.009 B -9.31 % 9.934 B 1.08 % 9.828 B 4.51 % 9.404 B
Tax payables 920.187 M 68.30 % 546.754 M -17.78 % 664.993 M -7.01 % 715.148 M -43.79 % 1.272 B 23.56 % 1.030 B
Deferred revenue non current 0.000 100.00 % -78.939 M 0.000 0.000 0.000 -100.00 % 4.950 B
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 1.261 B 0.05 % 1.261 B 0.00 % 1.261 B -0.01 % 1.261 B 0.00 % 1.261 B 0.02 % 1.261 B
Deferred tax liabilities non current 80.930 M 2.52 % 78.939 M -9.89 % 87.604 M 2.47 % 85.495 M 0.000 -100.00 % 64.588 M
Other liabilities 0.000 100.00 % -1.090 M 0.000 0.000 0.000 100.00 % -13.982 B
Total assets 50.664 B 6.58 % 47.535 B 8.96 % 43.624 B 0.59 % 43.367 B -6.48 % 46.372 B 6.43 % 43.572 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 -926.000 M -139.43 % 2.348 B 179.38 % -2.958 B -767.59 % 443.152 M 122.88 % -1.937 B -153.78 % 3.601 B
Accounts receivables -947.000 M 48.34 % -1.833 B -818.82 % 255.000 M -49.60 % 506.000 M 176.55 % -661.000 M -503.05 % 164.000 M
Inventory -90.000 M -105.09 % 1.767 B 193.93 % -1.881 B -222.92 % -582.434 M 34.84 % -893.812 M -128.17 % 3.173 B
Accounts payables 0.000 -100.00 % 1.398 B 251.16 % -925.007 M -967.87 % 106.583 M 0.000 100.00 % -159.836 M
Other working capital 111.000 M -89.08 % 1.017 B 349.13 % -408.106 M -198.91 % 412.610 M 208.17 % -381.456 M -244.49 % 264.000 M
Other non cash items 834.734 M 181.48 % -1.024 B -3 051.55 % 34.709 M 106.52 % -532.732 M -316.48 % 246.090 M -83.78 % 1.517 B
Net cash provided by operating activities 3.411 B -33.79 % 5.152 B 6 923.86 % 73.346 M -98.00 % 3.673 B 51.44 % 2.426 B -71.74 % 8.584 B
Investments in property plant and equipment -96.000 M 62.93 % -259.000 M -12.12 % -231.000 M 44.30 % -414.728 M -2.24 % -405.653 M -14.27 % -355.000 M
Acquisitions net -84.297 M -44.23 % -58.445 M 82.46 % -333.132 M 29.44 % -472.143 M -171.96 % -173.606 M 79.78 % -858.504 M
Purchases of investments -2.048 B 6.91 % -2.200 B 0.000 100.00 % -110.000 M 0.000 100.00 % -19.960 M
Sales maturities of investments 65.200 M 0.000 -100.00 % 146.539 M 0.000 0.000 0.000
Other investing activites 93.978 M -50.56 % 190.098 M -67.76 % 589.684 M 332.88 % -253.218 M -6.02 % -238.846 M 39.77 % -396.536 M
Net cash used for investing activites -2.069 B 11.10 % -2.327 B -1 452.39 % 172.091 M 113.77 % -1.250 B -52.80 % -818.105 M 49.81 % -1.630 B
Debt repayment -20.000 M -122.22 % 90.000 M 708.03 % -14.802 M 99.70 % -5.014 B 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -49.000 K 0.000 100.00 % -140.000 K 0.000 0.000 100.00 % -366.000 K
Dividends paid -837.153 M -3.52 % -808.651 M 14.47 % -945.438 M 16.68 % -1.135 B -24.61 % -910.555 M -89.41 % -480.739 M
Other financing activites -1.000 K 0.000 100.00 % -1.000 K -100.01 % 14.000 M 0.000 100.00 % -261.000 K
Net cash used provided by financing activities -857.203 M -19.28 % -718.651 M 25.17 % -960.381 M 84.35 % -6.135 B -573.73 % -910.555 M -89.30 % -481.000 M
Effect of forex changes on cash -1.000 K 0.00 % -1.000 K -200.00 % 1.000 K 200.00 % -1.000 K 0.00 % -1.000 K 0.000
Net change in cash 484.791 M -76.98 % 2.106 B 394.53 % -714.943 M 80.74 % -3.711 B -632.46 % 697.019 M 108.30 % -8.400 B
Cash at beginning of period 19.722 B 11.95 % 17.617 B -3.90 % 18.332 B -16.84 % 22.043 B 3.27 % 21.346 B 43.53 % 14.873 B
Cash at end of period 20.207 B 2.46 % 19.722 B 11.95 % 17.617 B -3.90 % 18.332 B -16.84 % 22.043 B 240.54 % 6.473 B
Operating cash flow 3.411 B -33.79 % 5.152 B 6 923.86 % 73.346 M -98.00 % 3.673 B 51.44 % 2.426 B -71.74 % 8.584 B
Capital expenditure -112.120 M 58.08 % -267.488 M -12.96 % -236.790 M 42.90 % -414.728 M -2.24 % -405.653 M -14.27 % -355.000 M
Free CashFlow 3.315 B -32.13 % 4.884 B 3 088.32 % -163.444 M -105.02 % 3.259 B 61.32 % 2.020 B -75.45 % 8.229 B
2024 2023 2022 2021 2020 2019
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 29.981 B -12.46 % 34.250 B 12.56 % 30.428 B 6.83 % 28.483 B 7.33 % 26.537 B -13.25 % 30.591 B 2.35 % 29.890 B 7.63 % 27.772 B 9.19 % 25.435 B -21.47 % 32.389 B 21.53 % 26.650 B 9.71 % 24.292 B
Net income 841.761 M -51.08 % 1.721 B 186.28 % 601.000 M 4.16 % 577.000 M -2.88 % 594.114 M -57.73 % 1.406 B 466.29 % 248.206 M -41.33 % 423.072 M 4.51 % 404.802 M -68.99 % 1.305 B 363.12 % 281.831 M -38.95 % 461.603 M
Income before tax 1.260 B -49.88 % 2.513 B 304.74 % 621.000 M -29.19 % 877.000 M -2.49 % 899.427 M -56.49 % 2.067 B 808.63 % 227.509 M -64.96 % 649.274 M 3.68 % 626.237 M -67.35 % 1.918 B 328.64 % 447.413 M -36.21 % 701.411 M
Income before tax ratio 0.04 -42.75 % 0.07 259.58 % 0.02 -33.72 % 0.03 -9.16 % 0.03 -49.84 % 0.07 787.80 % 0.01 -67.44 % 0.02 -5.04 % 0.02 -58.42 % 0.06 252.70 % 0.02 -41.86 % 0.03
EBITDA 1.324 B -48.65 % 2.578 B 267.42 % 701.753 M -28.41 % 980.250 M -0.01 % 980.387 M -54.41 % 2.150 B 558.27 % 326.644 M -49.70 % 649.398 M 3.69 % 626.278 M -66.09 % 1.847 B 225.44 % 567.427 M -31.22 % 824.934 M
Net income ratio 0.03 -44.11 % 0.05 154.34 % 0.02 -2.50 % 0.02 -9.52 % 0.02 -51.27 % 0.05 453.31 % 0.01 -45.49 % 0.02 -4.28 % 0.02 -60.51 % 0.04 281.06 % 0.01 -44.35 % 0.02
Ratio EBITDA 0.04 -41.34 % 0.08 226.42 % 0.02 -32.99 % 0.03 -6.85 % 0.04 -47.44 % 0.07 543.18 % 0.01 -53.26 % 0.02 -5.03 % 0.02 -56.81 % 0.06 167.78 % 0.02 -37.30 % 0.03
Gross profit ratio 0.25 6.07 % 0.24 9.90 % 0.22 -6.69 % 0.23 -6.09 % 0.25 4.58 % 0.24 22.11 % 0.19 -13.32 % 0.22 -3.13 % 0.23 5.14 % 0.22 3.82 % 0.21 -10.78 % 0.24
Weighted average shs out dil 19.123 M -0.61 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M
Weighted average shs out 19.123 M -0.61 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M 0.00 % 19.241 M
EPS diluted 44.02 -50.77 % 89.42 186.24 % 31.24 4.17 % 29.99 -2.88 % 30.88 -57.73 % 73.05 466.72 % 12.89 -41.36 % 21.98 4.42 % 21.05 -68.97 % 67.84 363.07 % 14.65 -38.93 % 23.99
Earnings per share 44.02 -50.77 % 89.42 186.24 % 31.24 4.17 % 29.99 -2.88 % 30.88 -57.73 % 73.05 466.72 % 12.89 -41.36 % 21.98 4.42 % 21.05 -68.97 % 67.84 363.07 % 14.65 -38.93 % 23.99
Gross profit 7.548 B -7.15 % 8.129 B 23.71 % 6.571 B -0.32 % 6.592 B 0.80 % 6.540 B -9.28 % 7.209 B 24.98 % 5.768 B -6.71 % 6.183 B 5.77 % 5.846 B -17.43 % 7.080 B 26.17 % 5.611 B -2.12 % 5.732 B
Income tax expense 417.945 M -47.29 % 792.911 M 3 864.56 % 20.000 M -93.33 % 300.000 M -1.74 % 305.313 M -53.86 % 661.640 M 3 296.64 % -20.698 M -109.15 % 226.203 M 2.15 % 221.434 M -63.85 % 612.600 M 269.97 % 165.582 M -30.95 % 239.808 M
Cost of revenue 22.433 B -14.12 % 26.121 B 9.49 % 23.857 B 8.98 % 21.891 B 9.47 % 19.997 B -14.48 % 23.382 B -3.07 % 24.122 B 11.73 % 21.589 B 10.20 % 19.590 B -22.60 % 25.309 B 20.30 % 21.039 B 13.36 % 18.560 B
General and administrative expenses 4.285 B 0.000 -100.00 % 3.185 B -32.28 % 4.703 B 0.88 % 4.662 B -36.88 % 7.386 B 132.48 % 3.177 B -31.90 % 4.665 B 6.02 % 4.400 B 0.000 -100.00 % 3.423 B -25.44 % 4.591 B
Selling and marketing expenses 2.016 B 0.000 -100.00 % 2.429 B 140.50 % 1.010 B 0.00 % 1.010 B 150.00 % -2.020 B -206.48 % 1.897 B 127.73 % 833.000 M 0.00 % 833.000 M 0.000 -100.00 % 1.413 B 166.60 % 530.000 M
Other expenses 0.000 0.000 -100.00 % 282.000 M 28 100.00 % 1.000 M 297.24 % -507.000 K -159.09 % 858.000 K -99.72 % 302.483 M 458 207.58 % 66.000 K -97.51 % 2.651 M -44.55 % 4.781 M 0.000 0.000
Operating expenses 6.241 B 10.01 % 5.673 B -3.78 % 5.896 B 3.19 % 5.714 B 0.75 % 5.671 B 5.68 % 5.367 B -0.18 % 5.376 B -2.21 % 5.498 B 5.07 % 5.233 B -0.10 % 5.238 B 3.37 % 5.067 B 0.77 % 5.028 B
Cost and expenses 28.674 B -9.81 % 31.795 B 6.86 % 29.753 B 7.78 % 27.605 B 7.54 % 25.668 B -10.72 % 28.749 B -2.54 % 29.498 B 8.90 % 27.087 B 9.12 % 24.822 B -18.74 % 30.547 B 17.01 % 26.106 B 10.67 % 23.588 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 6.241 B 10.01 % 5.673 B 1.06 % 5.614 B -1.73 % 5.713 B 0.72 % 5.672 B 5.70 % 5.366 B 5.75 % 5.074 B -7.71 % 5.498 B 5.06 % 5.233 B -0.19 % 5.243 B 8.42 % 4.836 B -5.57 % 5.121 B
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 88.000 K 0.000 0.000 0.000 -100.00 % 2.000 M -95.00 % 40.000 M
Interest expense 80.000 K -4.76 % 84.000 K -9.68 % 93.000 K -6.06 % 99.000 K -5.71 % 105.000 K -4.55 % 110.000 K -7.56 % 119.000 K -4.03 % 124.000 K 202.44 % 41.000 K 0.000 -100.00 % 471.000 K 0.000
Depreciation and amortization 64.242 M -0.90 % 64.823 M -19.84 % 80.868 M -20.13 % 101.250 M 25.22 % 80.857 M -2.44 % 82.881 M -16.30 % 99.016 M 0.000 -100.00 % 2.652 M -44.52 % 4.780 M -96.02 % 120.016 M -2.84 % 123.523 M
Operating income 1.307 B -46.78 % 2.455 B 263.77 % 675.000 M -23.12 % 878.000 M 1.11 % 868.327 M -52.86 % 1.842 B 370.42 % 391.562 M -42.83 % 684.861 M 11.75 % 612.872 M -66.73 % 1.842 B 238.47 % 544.184 M -22.72 % 704.196 M
Operating income ratio 0.04 -39.20 % 0.07 223.18 % 0.02 -28.03 % 0.03 -5.80 % 0.03 -45.66 % 0.06 359.64 % 0.01 -46.88 % 0.02 2.35 % 0.02 -57.63 % 0.06 178.50 % 0.02 -29.56 % 0.03
Total other income expenses net -47.139 M -181.28 % 57.996 M 207.40 % -54.000 M -5 300.00 % -1.000 M -103.22 % 31.100 M -86.19 % 225.229 M 237.29 % -164.053 M -360.99 % -35.587 M -366.27 % 13.365 M -82.40 % 75.939 M 178.47 % -96.771 M -3 374.72 % -2.785 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 -12.255 B 36.15 % -19.193 B 4.69 % -20.137 B 11.83 % -22.840 B -5.80 % -21.589 B -15.66 % -18.665 B 4.93 % -19.632 B 13.01 % -22.570 B -8.48 % -20.806 B -37.15 % -15.170 B 13.88 % -17.616 B 1.07 % -17.807 B
Total investments 3.973 B -45.55 % 7.297 B 16.45 % 6.266 B 15.57 % 5.422 B 2.30 % 5.300 B -2.30 % 5.425 B 133.98 % 2.319 B -33.83 % 3.504 B 5.42 % 3.324 B -0.48 % 3.340 B 2 010.29 % 158.272 M -95.30 % 3.370 B
Total debt 60.000 M -7.69 % 65.000 M -7.14 % 70.000 M -6.67 % 75.000 M -6.25 % 80.000 M -5.88 % 85.000 M -5.56 % 90.000 M -5.26 % 95.000 M -5.00 % 100.000 M 0.000 0.000 0.000
Accumulated other comprehensive income loss -127.967 M -47.29 % -86.882 M -40.13 % -62.000 M -195.24 % -21.000 M -151.86 % -8.338 M -125.27 % 33.000 M -2.94 % 34.000 M 0.00 % 34.000 M 9.68 % 31.000 M -3.13 % 32.000 M 33.33 % 24.000 M -31.00 % 34.782 M
Retained earnings 33.845 B 2.55 % 33.003 B 3.72 % 31.820 B 1.92 % 31.220 B 0.50 % 31.067 B 1.95 % 30.472 B 3.36 % 29.480 B 0.85 % 29.232 B 0.03 % 29.223 B 1.40 % 28.818 B 3.26 % 27.907 B 1.02 % 27.625 B
Common stock 1.148 B 0.00 % 1.148 B 0.03 % 1.148 B -0.03 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.00 % 1.148 B 0.03 % 1.148 B -0.03 % 1.148 B
Total equity 25.829 B -26.88 % 35.325 B 3.39 % 34.167 B 1.66 % 33.608 B 0.42 % 33.467 B 1.68 % 32.915 B 3.11 % 31.924 B 0.78 % 31.676 B 0.04 % 31.663 B 1.29 % 31.260 B 3.03 % 30.340 B 0.90 % 30.070 B
Other non current liabilities 657.779 M 0.16 % 656.723 M 1.03 % 650.000 M -4.41 % 680.000 M 0.16 % 678.941 M 1.82 % 666.827 M -2.07 % 680.910 M -1.51 % 691.321 M 1.53 % 680.903 M 0.95 % 674.518 M 0.34 % 672.202 M 0.86 % 666.468 M
Long term debt 60.000 M -7.69 % 65.000 M -7.14 % 70.000 M -6.67 % 75.000 M -6.25 % 80.000 M -5.88 % 85.000 M -5.56 % 90.000 M -5.26 % 95.000 M -5.00 % 100.000 M 0.000 0.000 0.000
Total non current liabilities 717.779 M -0.55 % 721.723 M -9.94 % 801.337 M 6.14 % 755.000 M -0.52 % 758.941 M 0.95 % 751.827 M -2.48 % 770.910 M -1.96 % 786.321 M 0.69 % 780.903 M 15.77 % 674.518 M -11.22 % 759.806 M 14.00 % 666.468 M
Other current liabilities 5.692 B -9.71 % 6.304 B 21.17 % 5.203 B -1.76 % 5.296 B 35.29 % 3.915 B -12.81 % 4.490 B 15.54 % 3.886 B -9.04 % 4.272 B 26.83 % 3.369 B -9.72 % 3.731 B 27.06 % 2.937 B -3.08 % 3.030 B
Deferred revenue 0.000 0.000 -100.00 % 49.221 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 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 current liabilities 13.120 B -29.15 % 18.517 B 17.38 % 15.776 B -0.21 % 15.809 B 35.89 % 11.633 B -29.94 % 16.605 B 11.89 % 14.841 B -3.46 % 15.372 B 41.57 % 10.858 B -29.90 % 15.489 B 22.82 % 12.611 B 0.52 % 12.546 B
Total liabilities 13.838 B -28.07 % 19.239 B 16.05 % 16.578 B 0.08 % 16.564 B 33.66 % 12.392 B -28.60 % 17.357 B 11.18 % 15.611 B -3.39 % 16.158 B 38.83 % 11.639 B -27.99 % 16.163 B 28.17 % 12.611 B -4.55 % 13.213 B
Other non current assets 3.177 B 346 750.44 % 916.000 K -99.90 % 922.002 M 107 109.53 % 860.000 K 5.39 % 816.000 K -99.98 % 3.325 B 2 017.59 % 157.016 M -88.32 % 1.345 B 14.69 % 1.173 B -4.77 % 1.231 B 126.18 % -4.703 B -239.54 % 3.370 B
Long term investments 3.973 B -45.55 % 7.297 B 16.45 % 6.266 B 15.57 % 5.422 B 2.30 % 5.300 B -2.30 % 5.425 B 133.98 % 2.319 B -33.83 % 3.504 B 5.42 % 3.324 B -0.48 % 3.340 B 43.41 % 2.329 B -30.89 % 3.370 B
Intangible assets 32.098 M -13.23 % 36.993 M -0.02 % 37.000 M -11.31 % 41.719 M -6.55 % 44.642 M -9.17 % 49.150 M 11.67 % 44.015 M -12.24 % 50.152 M -12.75 % 57.484 M -6.59 % 61.542 M -6.75 % 66.000 M -5.71 % 70.000 M
GoodWill 21.924 M -17.58 % 26.599 M -14.20 % 31.000 M -18.42 % 38.000 M -22.27 % 48.885 M -18.34 % 59.866 M -19.64 % 74.494 M -31.88 % 109.354 M -17.85 % 133.117 M -15.80 % 158.091 M -15.91 % 188.000 M -43.56 % 333.090 M
Goodwill and intangible assets 54.022 M -15.05 % 63.592 M -6.48 % 68.000 M -15.00 % 80.000 M -14.46 % 93.527 M -14.21 % 109.016 M -8.01 % 118.509 M -25.70 % 159.506 M -16.31 % 190.601 M -13.22 % 219.633 M -13.53 % 254.000 M -36.97 % 403.000 M
Property plant equipment net 1.697 B -1.43 % 1.722 B -0.30 % 1.727 B -8.09 % 1.879 B -3.06 % 1.938 B -51.75 % 4.017 B -1.98 % 4.098 B -5.21 % 4.323 B -0.41 % 4.341 B 2.72 % 4.226 B 99.36 % 2.120 B -3.53 % 2.198 B
Total non current assets 8.901 B -2.00 % 9.083 B 1.12 % 8.983 B 21.69 % 7.382 B 0.67 % 7.333 B -1.59 % 7.451 B 0.51 % 7.413 B 27.21 % 5.828 B 2.16 % 5.704 B 0.48 % 5.677 B 744.30 % 672.427 M -88.74 % 5.971 B
Other current assets 612.516 M 8.08 % 566.710 M 6.73 % 531.000 M -10.46 % 593.000 M 20.94 % 490.338 M -24.59 % 650.242 M 70.95 % 380.367 M -29.14 % 536.812 M 17.28 % 457.721 M -41.45 % 781.762 M 54.50 % 506.000 M -53.24 % 1.082 B
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -2.171 B 0.000
cash and cash equivalents 12.315 B -36.05 % 19.258 B -4.70 % 20.207 B -11.82 % 22.915 B 5.75 % 21.669 B 15.56 % 18.750 B -4.93 % 19.722 B -12.98 % 22.665 B 8.41 % 20.906 B 37.81 % 15.170 B -13.88 % 17.616 B -1.07 % 17.807 B
Cash and short term investments 12.315 B -36.05 % 19.258 B -4.70 % 20.207 B -11.82 % 22.915 B 5.75 % 21.669 B 15.56 % 18.750 B -4.93 % 19.722 B -12.98 % 22.665 B 8.41 % 20.906 B 37.81 % 15.170 B -13.88 % 17.616 B -1.07 % 17.807 B
Total current assets 30.765 B -32.35 % 45.481 B 9.12 % 41.680 B -2.60 % 42.791 B 11.07 % 38.527 B -10.03 % 42.821 B 6.73 % 40.122 B -4.49 % 42.007 B 11.73 % 37.598 B -9.94 % 41.746 B 10.01 % 37.947 B 1.70 % 37.311 B
Inventory 5.700 B -11.78 % 6.462 B -10.98 % 7.259 B 23.64 % 5.871 B 9.81 % 5.346 B -21.54 % 6.814 B -4.80 % 7.157 B 25.97 % 5.682 B -6.60 % 6.083 B -27.26 % 8.363 B -6.28 % 8.923 B 27.69 % 6.988 B
Net receivables 12.137 B -36.76 % 19.194 B 40.28 % 13.683 B 2.02 % 13.412 B 21.69 % 11.022 B -33.63 % 16.606 B 29.11 % 12.862 B -1.99 % 13.124 B 29.29 % 10.151 B -41.77 % 17.432 B 59.90 % 10.902 B -4.65 % 11.434 B
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -5.425 B -852.31 % 721.114 M 120.58 % -3.504 B -5.42 % -3.324 B 0.48 % -3.340 B -596.71 % 672.427 M 119.96 % -3.370 B
Other assets 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K -50.00 % 4.000 K 300.00 % 1.000 K -50.00 % 2.000 K 0.00 % 2.000 K -100.00 % 5.005 B 0.000
Account payables 7.429 B -39.18 % 12.213 B 16.05 % 10.524 B 0.10 % 10.513 B 59.42 % 6.595 B -41.42 % 11.257 B 8.17 % 10.408 B -0.23 % 10.432 B 59.64 % 6.535 B -40.21 % 10.930 B 21.31 % 9.009 B 0.00 % 9.009 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 1.124 B 31.10 % 857.514 M 56.84 % 546.754 M -18.11 % 667.697 M -30.10 % 955.157 M 15.36 % 828.010 M 24.51 % 664.993 M 31.08 % 507.311 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -78.939 M 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 -9.036 B -816.71 % 1.261 B -0.02 % 1.261 B 0.02 % 1.261 B 0.00 % 1.261 B 0.00 % 1.261 B 0.00 % 1.261 B 0.00 % 1.261 B 0.00 % 1.261 B 0.00 % 1.261 B -0.01 % 1.261 B 0.00 % 1.261 B
Deferred tax liabilities non current 0.000 0.000 -100.00 % 80.930 M 0.000 0.000 0.000 -100.00 % 78.939 M 0.000 0.000 0.000 -100.00 % 87.604 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -759.806 M 0.000
Total assets 39.667 B -27.30 % 54.564 B 7.70 % 50.663 B 0.98 % 50.172 B 9.40 % 45.860 B -8.78 % 50.272 B 5.76 % 47.535 B -0.63 % 47.834 B 10.47 % 43.302 B -8.69 % 47.424 B 8.71 % 43.624 B 0.79 % 43.282 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 -842.000 M 51.05 % -1.720 B -186.19 % -601.000 M -4.16 % -577.000 M 2.86 % -594.000 M 57.72 % -1.405 B -466.53 % -248.000 M 41.37 % -423.000 M -4.44 % -405.000 M 68.97 % -1.305 B -364.41 % -281.000 M 39.18 % -462.000 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
2024
2023
2022
2021
2020
2019