
Kyodo Paper Holdings 9849.T
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Revenue | 16.888 B 0.98 % | 16.725 B -1.75 % | 17.024 B 20.86 % | 14.086 B 6.51 % | 13.225 B -16.02 % | 15.748 B |
Net income | 28.016 M -52.36 % | 58.808 M -41.91 % | 101.229 M -41.05 % | 171.726 M 336.16 % | 39.372 M -61.77 % | 103.000 M |
Income before tax | 66.316 M -42.18 % | 114.702 M -35.09 % | 176.702 M -7.72 % | 191.481 M 93.26 % | 99.078 M -45.56 % | 182.000 M |
Income before tax ratio | 0.00 -42.74 % | 0.01 -33.93 % | 0.01 -23.64 % | 0.01 81.45 % | 0.01 -35.18 % | 0.01 |
EBITDA | 183.733 M -12.92 % | 211.000 M -21.27 % | 267.990 M -7.20 % | 288.797 M 38.68 % | 208.251 M -20.82 % | 263.000 M |
Net income ratio | 0.00 -52.82 % | 0.00 -40.87 % | 0.01 -51.23 % | 0.01 309.51 % | 0.00 -54.48 % | 0.01 |
Ratio EBITDA | 0.01 -13.76 % | 0.01 -19.86 % | 0.02 -23.22 % | 0.02 30.20 % | 0.02 -5.71 % | 0.02 |
Gross profit ratio | 0.11 -12.17 % | 0.13 -0.77 % | 0.13 6.03 % | 0.12 -1.24 % | 0.13 -6.30 % | 0.13 |
Weighted average shs out dil | 675.978 K 0.34 % | 673.710 K 0.62 % | 669.573 K 0.00 % | 669.577 K 0.00 % | 669.582 K 0.32 % | 667.465 K |
Weighted average shs out | 675.978 K 0.34 % | 673.710 K 0.62 % | 669.573 K 0.00 % | 669.577 K 0.00 % | 669.582 K 0.32 % | 667.465 K |
EPS diluted | 41.45 -52.51 % | 87.29 -42.26 % | 151.18 -41.05 % | 256.47 336.17 % | 58.80 -61.90 % | 154.32 |
Earnings per share | 41.45 -52.51 % | 87.29 -42.26 % | 151.18 -41.05 % | 256.47 336.17 % | 58.80 -61.90 % | 154.32 |
Gross profit | 1.933 B -11.31 % | 2.180 B -2.51 % | 2.236 B 28.14 % | 1.745 B 5.19 % | 1.659 B -21.31 % | 2.108 B |
Income tax expense | 38.299 M -31.48 % | 55.892 M -25.94 % | 75.471 M 282.11 % | 19.751 M -66.92 % | 59.703 M -24.43 % | 79.000 M |
Cost of revenue | 14.955 B 2.82 % | 14.546 B -1.64 % | 14.788 B 19.83 % | 12.341 B 6.70 % | 11.566 B -15.20 % | 13.640 B |
General and administrative expenses | 1.533 B 298.65 % | 384.547 M -76.26 % | 1.620 B 21.62 % | 1.332 B 4.39 % | 1.276 B -16.98 % | 1.537 B |
Selling and marketing expenses | 410.000 M -74.83 % | 1.629 B 315.51 % | 392.000 M 12.64 % | 348.000 M 5.14 % | 331.000 M -10.30 % | 369.000 M |
Other expenses | -76.000 K -100.11 % | 71.791 M 2.11 % | 70.306 M 17.68 % | 59.745 M 26.65 % | 47.174 M 20.96 % | 39.000 M |
Operating expenses | 1.943 B -6.81 % | 2.085 B 0.14 % | 2.082 B 19.69 % | 1.740 B 5.17 % | 1.654 B -14.95 % | 1.945 B |
Cost and expenses | 16.898 B 1.61 % | 16.631 B -1.42 % | 16.870 B 19.81 % | 14.081 B 6.51 % | 13.220 B -15.17 % | 15.585 B |
Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 1.943 B -3.48 % | 2.013 B 0.07 % | 2.012 B 19.76 % | 1.680 B 4.54 % | 1.607 B -15.69 % | 1.906 B |
Interest income | 157.000 K 823.53 % | 17.000 K -22.73 % | 22.000 K 1 000.00 % | 2.000 K -60.00 % | 5.000 K -61.54 % | 13.000 K |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 117.417 M 0.13 % | 117.266 M 2.30 % | 114.628 M 17.79 % | 97.315 M -10.86 % | 109.175 M 0.16 % | 109.000 M |
Operating income | -10.120 M -110.72 % | 94.395 M -38.45 % | 153.359 M 1 705.07 % | 8.496 M 88.67 % | 4.503 M -97.08 % | 154.000 M |
Operating income ratio | 0.00 -110.62 % | 0.01 -37.35 % | 0.01 1 393.56 % | 0.00 77.14 % | 0.00 -96.52 % | 0.01 |
Total other income expenses net | 76.436 M 276.40 % | 20.307 M -13.01 % | 23.343 M -87.49 % | 186.544 M 97.24 % | 94.575 M 237.77 % | 28.000 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|---|
Net debt | -807.832 M 24.04 % | -1.063 B -22.33 % | -869.377 M -11.20 % | -781.812 M 49.11 % | -1.536 B -108.80 % | -735.821 M |
Total investments | 801.377 M -12.84 % | 919.403 M 28.66 % | 714.609 M 19.86 % | 596.227 M 5.68 % | 564.175 M -2.46 % | 578.394 M |
Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 54.910 M -58.40 % | 132.000 M 243.66 % | 38.410 M 203.81 % | -37.000 M 59.78 % | -92.000 M 4.28 % | -96.116 M |
Retained earnings | 889.448 M -0.65 % | 895.232 M 2.91 % | 869.900 M 8.45 % | 802.150 M 20.82 % | 663.901 M 0.90 % | 658.008 M |
Common stock | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M -95.80 % | 2.381 B 0.00 % | 2.381 B |
Total equity | 3.899 B -2.09 % | 3.982 B 3.88 % | 3.834 B 3.85 % | 3.691 B 5.56 % | 3.497 B 0.27 % | 3.487 B |
Other non current liabilities | 316.087 M -1.09 % | 319.581 M -1.00 % | 322.797 M -11.85 % | 366.191 M 5.62 % | 346.691 M -3.14 % | 357.937 M |
Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 405.810 M 16.01 % | 349.796 M 8.36 % | 322.797 M -23.94 % | 424.407 M 21.98 % | 347.921 M -3.16 % | 359.284 M |
Other current liabilities | 132.920 M -46.64 % | 249.094 M 2.28 % | 243.535 M 85.84 % | 131.042 M -40.40 % | 219.853 M -43.61 % | 389.865 M |
Deferred revenue | 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 |
Total current liabilities | 5.306 B -6.02 % | 5.646 B -6.56 % | 6.043 B 8.37 % | 5.576 B 21.04 % | 4.607 B -7.14 % | 4.961 B |
Total liabilities | 5.622 B -6.23 % | 5.996 B -5.80 % | 6.365 B 6.08 % | 6.000 B 21.10 % | 4.955 B -6.88 % | 5.321 B |
Other non current assets | 70.418 M -22.69 % | 91.080 M 16.95 % | 77.879 M 0.57 % | 77.438 M 5.37 % | 73.493 M -11.05 % | 82.621 M |
Long term investments | 801.377 M -12.84 % | 919.403 M 28.66 % | 714.609 M 19.86 % | 596.227 M 5.68 % | 564.175 M -2.46 % | 578.394 M |
Intangible assets | 37.332 M -27.12 % | 51.222 M -22.85 % | 66.392 M -14.82 % | 77.947 M 475.42 % | 13.546 M 35.46 % | 10.000 M |
GoodWill | 119.571 M -25.00 % | 159.428 M -20.00 % | 199.285 M -16.67 % | 239.142 M -14.29 % | 278.999 M -12.50 % | 318.856 M |
Goodwill and intangible assets | 156.903 M -25.51 % | 210.650 M -20.71 % | 265.677 M -16.21 % | 317.089 M 8.39 % | 292.545 M -10.81 % | 328.000 M |
Property plant equipment net | 1.690 B -1.07 % | 1.709 B -1.83 % | 1.741 B -3.15 % | 1.797 B 33.08 % | 1.350 B -33.92 % | 2.044 B |
Total non current assets | 2.736 B -7.14 % | 2.947 B 3.87 % | 2.837 B -2.24 % | 2.902 B 21.41 % | 2.390 B -24.37 % | 3.160 B |
Other current assets | 53.172 M -95.43 % | 1.163 B 2 647.53 % | 42.317 M -38.48 % | 68.784 M 36.73 % | 50.307 M -98.68 % | 3.820 B |
Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 807.832 M -24.04 % | 1.063 B 22.33 % | 869.377 M 11.20 % | 781.812 M -49.11 % | 1.536 B 108.80 % | 735.821 M |
Cash and short term investments | 807.832 M -24.04 % | 1.063 B 22.33 % | 869.377 M 11.20 % | 781.812 M -49.11 % | 1.536 B 108.80 % | 735.821 M |
Total current assets | 6.785 B -3.50 % | 7.031 B -4.49 % | 7.362 B 8.42 % | 6.790 B 12.02 % | 6.062 B 7.33 % | 5.648 B |
Inventory | 1.351 B -4.80 % | 1.419 B -10.90 % | 1.593 B 27.78 % | 1.246 B 41.08 % | 883.370 M -19.12 % | 1.092 B |
Net receivables | 4.573 B 35.05 % | 3.386 B -30.29 % | 4.858 B 3.51 % | 4.693 B 30.67 % | 3.592 B | 0.000 |
Tax assets | 17.406 M 2.21 % | 17.030 M -55.54 % | 38.303 M -66.44 % | 114.140 M 4.14 % | 109.602 M -14.04 % | 127.506 M |
Other assets | 0.000 -100.00 % | 2.000 K -50.00 % | 4.000 K 300.00 % | 1.000 K -66.67 % | 3.000 K | 0.000 |
Account payables | 5.173 B -4.14 % | 5.397 B -6.93 % | 5.799 B 6.50 % | 5.445 B 24.12 % | 4.387 B -4.03 % | 4.571 B |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 778.000 K 0.00 % | 778.000 K 0.26 % | 776.000 K 0.13 % | 775.000 K 0.39 % | 772.000 K 0.26 % | 770.000 K |
Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 37.000 M -59.78 % | 92.000 M | 0.000 |
Other total stockholders equity | 2.854 B 0.00 % | 2.854 B 1.04 % | 2.825 B 1.29 % | 2.789 B 517.90 % | 451.294 M -17.01 % | 543.768 M |
Deferred tax liabilities non current | 89.723 M 196.95 % | 30.215 M -62.31 % | 80.170 M 37.71 % | 58.216 M 4 633.01 % | 1.230 M -8.69 % | 1.347 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 9.521 B -4.58 % | 9.978 B -2.16 % | 10.199 B 5.23 % | 9.692 B 14.67 % | 8.452 B -4.04 % | 8.808 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 -100.00 % | 6.593 M 98.70 % | 3.318 M | 0.000 | 0.000 | 0.000 |
Change in working capital | -339.641 M -305.87 % | 164.982 M 233.90 % | -123.215 M 72.82 % | -453.380 M -784.79 % | 66.207 M -83.15 % | 393.000 M |
Accounts receivables | -71.264 M -120.04 % | 355.654 M 316.31 % | -164.416 M -240.60 % | -48.272 M -125.24 % | 191.231 M -78.22 % | 878.000 M |
Inventory | 68.112 M -60.77 % | 173.643 M 150.15 % | -346.224 M -58.21 % | -218.840 M -204.77 % | 208.867 M 170.80 % | -295.000 M |
Accounts payables | -224.270 M 44.12 % | -401.369 M -213.45 % | 353.798 M 2 288.53 % | -16.166 M 95.36 % | -348.326 M 40.38 % | -584.261 M |
Other working capital | -112.219 M -402.85 % | 37.054 M 10.19 % | 33.627 M 119.77 % | -170.102 M -1 278.40 % | 14.435 M | 0.000 |
Other non cash items | -63.557 M 9.50 % | -70.231 M -203.58 % | 67.805 M 148.37 % | -140.177 M -20.75 % | -116.090 M 75.46 % | -473.000 M |
Net cash provided by operating activities | -257.765 M -177.33 % | 333.312 M 103.82 % | 163.536 M 150.28 % | -325.242 M -430.89 % | 98.292 M -25.54 % | 132.000 M |
Investments in property plant and equipment | -30.548 M 13.98 % | -35.511 M -176.26 % | -12.854 M 87.65 % | -104.049 M -48.82 % | -69.917 M -168.91 % | -26.000 M |
Acquisitions net | 1.171 M | 0.000 | 0.000 100.00 % | -138.780 M -118.53 % | 748.820 M | 0.000 |
Purchases of investments | -58.881 M 10.75 % | -65.971 M -175.10 % | -23.981 M -26.54 % | -18.951 M 44.98 % | -34.445 M -81.38 % | -18.990 M |
Sales maturities of investments | 125.618 M 15 602.25 % | 800.000 K 86.48 % | 429.000 K -91.82 % | 5.242 M -94.39 % | 93.422 M | 0.000 |
Other investing activites | 6.483 M 1 566.58 % | 389.000 K 221.49 % | 121.000 K 167.22 % | -180.000 K 90.82 % | -1.960 M 75.53 % | -8.010 M |
Net cash used for investing activites | 43.843 M 143.71 % | -100.293 M -176.40 % | -36.285 M 85.87 % | -256.718 M -134.88 % | 735.920 M 1 488.53 % | -53.000 M |
Debt repayment | -12.166 M -26.36 % | -9.628 M 7.57 % | -10.416 M 92.76 % | -143.780 M -2 978.14 % | -4.671 M | 0.000 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | -129.000 K 27.53 % | -178.000 K 10.55 % | -199.000 K | 0.000 100.00 % | -53.000 K 93.46 % | -811.000 K |
Dividends paid | -29.443 M -1.19 % | -29.096 M -0.09 % | -29.070 M -0.78 % | -28.846 M 0.22 % | -28.909 M -0.84 % | -28.669 M |
Other financing activites | 0.000 | 0.000 100.00 % | -1.000 K 0.00 % | -1.000 K 0.00 % | -1.000 K 99.96 % | -2.520 M |
Net cash used provided by financing activities | -41.738 M -7.29 % | -38.902 M 1.98 % | -39.686 M 77.01 % | -172.627 M -413.25 % | -33.634 M -5.11 % | -32.000 M |
Effect of forex changes on cash | -999.000 0.10 % | -1.000 K | 0.000 100.00 % | -1.000 K -200.00 % | 1.000 K | 0.000 |
Net change in cash | -255.661 M -231.71 % | 194.116 M 121.68 % | 87.565 M 111.60 % | -754.588 M -194.26 % | 800.579 M 224.77 % | -641.640 M |
Cash at beginning of period | 1.063 B 22.33 % | 869.377 M 11.20 % | 781.812 M -49.11 % | 1.536 B 108.80 % | 735.821 M 6.85 % | 688.640 M |
Cash at end of period | 807.832 M -24.04 % | 1.063 B 22.33 % | 869.377 M 11.20 % | 781.812 M -49.11 % | 1.536 B 3 168.94 % | 47.000 M |
Operating cash flow | -257.765 M -177.33 % | 333.312 M 103.82 % | 163.536 M 150.28 % | -325.242 M -430.89 % | 98.292 M -25.54 % | 132.000 M |
Capital expenditure | -25.378 M 28.53 % | -35.511 M -176.26 % | -12.854 M 87.65 % | -104.049 M -48.82 % | -69.917 M -168.91 % | -26.000 M |
Free CashFlow | -283.143 M -195.08 % | 297.801 M 97.64 % | 150.682 M 135.10 % | -429.291 M -1 612.92 % | 28.375 M -73.23 % | 106.000 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 | 4.260 B -2.34 % | 4.362 B -0.87 % | 4.400 B 10.18 % | 3.993 B -3.38 % | 4.133 B -2.01 % | 4.218 B -0.09 % | 4.222 B 6.15 % | 3.977 B -7.69 % | 4.309 B -10.83 % | 4.832 B 14.77 % | 4.210 B 6.46 % | 3.955 B |
Net income | 7.614 M -83.96 % | 47.458 M 289.83 % | -25.000 M -218.46 % | 21.104 M 250.74 % | -14.000 M -395.36 % | 4.740 M 1 454.29 % | -350.000 K -102.32 % | 15.063 M -61.73 % | 39.355 M -53.62 % | 84.847 M 8 251.08 % | 1.016 M -68.74 % | 3.250 M |
Income before tax | 20.362 M -65.54 % | 59.081 M 410.95 % | -19.000 M -155.50 % | 34.235 M 527.94 % | -8.000 M -167.46 % | 11.859 M -1.68 % | 12.062 M -60.75 % | 30.733 M -48.82 % | 60.048 M -57.86 % | 142.507 M 1 826.03 % | 7.399 M -47.23 % | 14.022 M |
Income before tax ratio | 0.00 -64.71 % | 0.01 413.67 % | 0.00 -150.37 % | 0.01 542.90 % | 0.00 -168.84 % | 0.00 -1.59 % | 0.00 -63.03 % | 0.01 -44.55 % | 0.01 -52.74 % | 0.03 1 578.12 % | 0.00 -50.44 % | 0.00 |
EBITDA | 49.895 M -44.14 % | 89.316 M 812.69 % | 9.786 M -84.53 % | 63.270 M 627.25 % | -12.000 M -152.89 % | 22.687 M 342.93 % | 5.122 M -82.65 % | 29.526 M -31.64 % | 43.192 M -68.68 % | 137.921 M 288.39 % | 35.511 M -15.69 % | 42.119 M |
Net income ratio | 0.00 -83.57 % | 0.01 291.49 % | -0.01 -207.51 % | 0.01 256.01 % | 0.00 -401.42 % | 0.00 1 455.54 % | 0.00 -102.19 % | 0.00 -58.54 % | 0.01 -47.98 % | 0.02 7 176.16 % | 0.00 -70.64 % | 0.00 |
Ratio EBITDA | 0.01 -42.80 % | 0.02 820.66 % | 0.00 -85.96 % | 0.02 645.68 % | 0.00 -153.98 % | 0.01 343.34 % | 0.00 -83.66 % | 0.01 -25.94 % | 0.01 -64.88 % | 0.03 238.40 % | 0.01 -20.81 % | 0.01 |
Gross profit ratio | 0.12 -5.54 % | 0.12 9.92 % | 0.11 -10.51 % | 0.13 9.17 % | 0.11 -7.85 % | 0.12 1.89 % | 0.12 -11.08 % | 0.14 -0.13 % | 0.14 -1.83 % | 0.14 12.55 % | 0.12 -7.16 % | 0.13 |
Weighted average shs out dil | 675.971 K 0.00 % | 675.972 K 0.00 % | 675.972 K 0.01 % | 675.927 K -0.01 % | 675.996 K 0.00 % | 675.990 K 0.01 % | 675.952 K 0.38 % | 673.364 K 0.57 % | 669.534 K 0.00 % | 669.554 K 0.00 % | 669.577 K 0.00 % | 669.577 K |
Weighted average shs out | 675.971 K 0.00 % | 675.972 K 0.00 % | 675.972 K 0.01 % | 675.927 K -0.01 % | 675.996 K 0.00 % | 675.990 K 0.01 % | 675.952 K 0.38 % | 673.364 K 0.57 % | 669.534 K 0.00 % | 669.554 K 0.00 % | 669.577 K 0.00 % | 669.577 K |
EPS diluted | 11.26 -83.96 % | 70.21 289.86 % | -36.98 -218.41 % | 31.23 250.80 % | -20.71 -395.44 % | 7.01 1 448.08 % | -0.52 -102.33 % | 22.28 -62.10 % | 58.78 -53.61 % | 126.72 8 236.84 % | 1.52 -68.66 % | 4.85 |
Earnings per share | 11.26 -83.96 % | 70.21 289.86 % | -36.98 -218.41 % | 31.23 250.80 % | -20.71 -395.44 % | 7.01 1 448.08 % | -0.52 -102.33 % | 22.28 -62.10 % | 58.78 -53.61 % | 126.72 8 236.84 % | 1.52 -68.66 % | 4.85 |
Gross profit | 495.593 M -7.76 % | 537.258 M 8.97 % | 493.026 M -1.39 % | 500.000 M 5.49 % | 474.000 M -9.70 % | 524.910 M 1.79 % | 515.671 M -5.61 % | 546.317 M -7.81 % | 592.626 M -12.47 % | 677.052 M 29.18 % | 524.134 M -1.16 % | 530.312 M |
Income tax expense | 12.741 M 9.88 % | 11.595 M 93.25 % | 6.000 M -59.19 % | 14.704 M 145.07 % | 6.000 M -15.37 % | 7.090 M -42.83 % | 12.401 M -21.08 % | 15.714 M -24.04 % | 20.687 M -64.11 % | 57.633 M 804.61 % | 6.371 M -41.09 % | 10.814 M |
Cost of revenue | 3.764 B -1.58 % | 3.825 B -2.11 % | 3.907 B 11.65 % | 3.499 B -4.37 % | 3.659 B -0.92 % | 3.693 B -0.36 % | 3.706 B 8.02 % | 3.431 B -7.67 % | 3.716 B -10.57 % | 4.155 B 12.73 % | 3.686 B 7.64 % | 3.424 B |
General and administrative expenses | 0.000 -100.00 % | 5.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 54.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 78.000 M | 0.000 | 0.000 |
Selling and marketing expenses | 0.000 -100.00 % | 410.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 384.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 392.000 M | 0.000 | 0.000 |
Other expenses | -2.000 K -100.00 % | 71.450 M 310.15 % | -34.000 M | 0.000 | 0.000 -100.00 % | 70.315 M 310.43 % | -33.415 M -198.89 % | 33.791 M 3 052.15 % | 1.072 M -68.76 % | 3.431 M 49 114.29 % | -7.000 K 95.57 % | -158.000 K |
Operating expenses | 493.260 M 1.40 % | 486.450 M -6.81 % | 522.000 M 6.32 % | 490.965 M -4.67 % | 515.000 M 1.32 % | 508.315 M -0.44 % | 510.585 M -1.20 % | 516.791 M -5.94 % | 549.434 M 1.91 % | 539.130 M 2.96 % | 523.617 M 1.14 % | 517.699 M |
Cost and expenses | 4.257 B -1.25 % | 4.311 B -2.66 % | 4.429 B 11.00 % | 3.990 B -4.40 % | 4.174 B -0.65 % | 4.201 B -0.37 % | 4.217 B 6.82 % | 3.948 B -7.45 % | 4.265 B -9.13 % | 4.694 B 11.51 % | 4.210 B 6.79 % | 3.942 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 | 493.262 M 18.86 % | 415.000 M -25.36 % | 556.000 M 13.25 % | 490.965 M -4.67 % | 515.000 M 17.58 % | 438.000 M -19.49 % | 544.000 M 12.63 % | 483.000 M -12.02 % | 549.000 M 16.81 % | 470.000 M -10.24 % | 523.610 M 1.17 % | 517.541 M |
Interest income | 58.000 K -36.26 % | 91.000 K 167.65 % | 34.000 K 36.00 % | 25.000 K 257.14 % | 7.000 K 75.00 % | 4.000 K 0.00 % | 4.000 K -20.00 % | 5.000 K 25.00 % | 4.000 K -69.23 % | 13.000 K 116.67 % | 6.000 K 100.00 % | 3.000 K |
Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 29.534 M -2.36 % | 30.248 M 0.66 % | 30.050 M 5.52 % | 28.479 M -1.80 % | 29.000 M 375.88 % | 6.094 M 16 827.78 % | 36.000 K 143.37 % | -83.000 K -8 400.00 % | 1.000 K 100.09 % | -1.157 M -104.12 % | 28.109 M 0.04 % | 28.099 M |
Operating income | 2.333 M -95.41 % | 50.808 M 275.20 % | -29.000 M -419.66 % | 9.072 M 122.13 % | -41.000 M -347.09 % | 16.593 M 226.25 % | 5.086 M -82.77 % | 29.525 M -31.64 % | 43.191 M -68.68 % | 137.918 M 26 576.60 % | 517.000 K -95.90 % | 12.613 M |
Operating income ratio | 0.00 -95.30 % | 0.01 276.73 % | -0.01 -390.13 % | 0.00 122.90 % | -0.01 -352.16 % | 0.00 226.55 % | 0.00 -83.77 % | 0.01 -25.94 % | 0.01 -64.88 % | 0.03 23 142.87 % | 0.00 -96.15 % | 0.00 |
Total other income expenses net | 18.029 M 117.93 % | 8.273 M -17.27 % | 10.000 M -60.26 % | 25.163 M -23.75 % | 33.000 M 797.08 % | -4.734 M -167.86 % | 6.976 M 477.48 % | 1.208 M -92.83 % | 16.838 M 266.92 % | 4.589 M -33.32 % | 6.882 M 388.43 % | 1.409 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 | -939.410 M -16.29 % | -807.832 M 33.02 % | -1.206 B -20.34 % | -1.002 B 16.42 % | -1.199 B -12.74 % | -1.063 B 10.94 % | -1.194 B 10.41 % | -1.333 B -61.72 % | -824.206 M 5.20 % | -869.377 M 30.95 % | -1.259 B -25.66 % | -1.002 B |
Total investments | 798.129 M -0.41 % | 801.377 M -7.19 % | 863.430 M 6.10 % | 813.805 M -8.66 % | 891.000 M -3.09 % | 919.403 M 13.44 % | 810.478 M 3.67 % | 781.771 M 6.73 % | 732.453 M 2.50 % | 714.609 M -8.03 % | 777.000 M 18.46 % | 655.910 M |
Total 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 |
Accumulated other comprehensive income loss | 63.040 M 14.81 % | 54.910 M -41.59 % | 94.000 M -0.62 % | 94.583 M 13.96 % | 83.000 M -37.12 % | 132.000 M 46.67 % | 90.000 M 9.76 % | 82.000 M 64.00 % | 50.000 M 31.58 % | 38.000 M -17.39 % | 46.000 M 383.40 % | 9.516 M |
Retained earnings | 863.264 M -2.94 % | 889.448 M 5.76 % | 841.000 M -3.14 % | 868.306 M 2.52 % | 847.000 M -5.39 % | 895.232 M 0.53 % | 890.491 M -0.04 % | 890.842 M 1.72 % | 875.779 M 0.68 % | 869.900 M 10.82 % | 785.000 M 0.12 % | 784.037 M |
Common stock | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M |
Total equity | 3.881 B -0.46 % | 3.899 B 0.26 % | 3.889 B -0.73 % | 3.918 B 0.84 % | 3.885 B -2.45 % | 3.982 B 1.18 % | 3.936 B 0.19 % | 3.928 B 1.99 % | 3.852 B 0.48 % | 3.834 B 2.05 % | 3.757 B 1.01 % | 3.719 B |
Other non current liabilities | 312.675 M -1.08 % | 316.087 M 1.18 % | 312.409 M 2.66 % | 304.318 M -2.82 % | 313.161 M -2.01 % | 319.583 M 0.25 % | 318.781 M -0.44 % | 320.192 M -0.54 % | 321.915 M 32.68 % | 242.627 M -28.82 % | 340.873 M -3.15 % | 351.974 M |
Long 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 non current liabilities | 319.584 M 1.11 % | 316.087 M -6.50 % | 338.059 M 3.07 % | 327.981 M 1.23 % | 324.009 M -7.37 % | 349.798 M 9.73 % | 318.781 M -0.44 % | 320.192 M -0.54 % | 321.915 M -0.27 % | 322.797 M -5.30 % | 340.873 M -3.15 % | 351.974 M |
Other current liabilities | 151.107 M 13.68 % | 132.920 M -5.06 % | 140.000 M 11.06 % | 126.062 M -36.33 % | 198.000 M -20.51 % | 249.094 M 25.31 % | 198.775 M -27.63 % | 274.662 M -36.04 % | 429.413 M 6.07 % | 404.847 M 31.20 % | 308.584 M 7.35 % | 287.468 M |
Deferred revenue | 0.000 | 0.000 | 0.000 | 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 | 5.336 B 0.55 % | 5.306 B -9.49 % | 5.863 B 19.48 % | 4.907 B -11.84 % | 5.566 B -1.42 % | 5.646 B 1.06 % | 5.587 B -0.71 % | 5.627 B -3.53 % | 5.832 B -3.48 % | 6.043 B 0.91 % | 5.988 B 15.38 % | 5.190 B |
Total liabilities | 5.655 B 0.58 % | 5.622 B -9.36 % | 6.203 B 18.49 % | 5.235 B -11.15 % | 5.892 B -1.73 % | 5.996 B 1.53 % | 5.906 B -0.69 % | 5.947 B -3.37 % | 6.154 B -3.31 % | 6.365 B 6.30 % | 5.988 B 8.05 % | 5.542 B |
Other non current assets | 67.778 M -3.75 % | 70.418 M -0.90 % | 71.055 M -4.58 % | 74.469 M 3 522.03 % | 2.056 M -97.74 % | 91.080 M -2.61 % | 93.520 M -2.75 % | 96.164 M 23.52 % | 77.855 M -0.23 % | 78.037 M 13 104.23 % | 591.000 K -99.25 % | 78.722 M |
Long term investments | 798.129 M -0.41 % | 801.377 M -7.19 % | 863.430 M 6.10 % | 813.805 M -8.66 % | 891.000 M -3.09 % | 919.403 M 13.44 % | 810.478 M 3.67 % | 781.771 M 6.73 % | 732.453 M 2.50 % | 714.609 M -8.03 % | 777.000 M 18.46 % | 655.910 M |
Intangible assets | 32.432 M -13.13 % | 37.332 M -8.95 % | 41.000 M -1.80 % | 41.752 M -9.23 % | 46.000 M -10.19 % | 51.222 M -9.02 % | 56.301 M -8.27 % | 61.380 M -5.81 % | 65.164 M -1.85 % | 66.392 M -5.15 % | 70.000 M -6.67 % | 75.000 M |
GoodWill | 109.606 M -8.33 % | 119.571 M -7.31 % | 129.000 M -7.53 % | 139.499 M -6.38 % | 149.000 M -6.54 % | 159.428 M -5.88 % | 169.392 M -5.56 % | 179.356 M -5.26 % | 189.321 M -5.00 % | 199.285 M -4.65 % | 209.000 M -4.66 % | 219.213 M |
Goodwill and intangible assets | 142.038 M -9.47 % | 156.903 M -7.70 % | 170.000 M -6.21 % | 181.251 M -7.05 % | 195.000 M -7.43 % | 210.650 M -6.67 % | 225.693 M -6.25 % | 240.736 M -5.40 % | 254.485 M -4.21 % | 265.677 M -4.78 % | 279.000 M -5.10 % | 294.000 M |
Property plant equipment net | 1.676 B -0.86 % | 1.690 B 0.14 % | 1.688 B 0.36 % | 1.682 B -0.83 % | 1.696 B -0.75 % | 1.709 B -0.83 % | 1.723 B -0.81 % | 1.737 B 0.53 % | 1.728 B -0.72 % | 1.741 B -0.65 % | 1.752 B -0.78 % | 1.766 B |
Total non current assets | 2.700 B -1.32 % | 2.736 B -2.51 % | 2.807 B 1.45 % | 2.767 B -1.29 % | 2.803 B -4.88 % | 2.947 B 3.14 % | 2.857 B -0.96 % | 2.885 B 1.48 % | 2.843 B 0.20 % | 2.837 B -0.76 % | 2.859 B 0.28 % | 2.851 B |
Other current assets | 56.610 M 6.47 % | 53.172 M -85.23 % | 360.000 M 511.79 % | 58.844 M 28.05 % | 45.953 M -2.40 % | 47.082 M -6.10 % | 50.142 M -17.81 % | 61.007 M 58.37 % | 38.522 M -8.97 % | 42.317 M -91.45 % | 495.000 M 1 062.38 % | 42.585 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 | 939.410 M 16.29 % | 807.832 M -33.02 % | 1.206 B 20.34 % | 1.002 B -16.42 % | 1.199 B 12.74 % | 1.063 B -10.94 % | 1.194 B -10.41 % | 1.333 B 61.72 % | 824.206 M -5.20 % | 869.377 M -30.95 % | 1.259 B 25.66 % | 1.002 B |
Cash and short term investments | 939.410 M 16.29 % | 807.832 M -33.02 % | 1.206 B 20.34 % | 1.002 B -16.42 % | 1.199 B 12.74 % | 1.063 B -10.94 % | 1.194 B -10.41 % | 1.333 B 61.72 % | 824.206 M -5.20 % | 869.377 M -30.95 % | 1.259 B 25.66 % | 1.002 B |
Total current assets | 6.836 B 0.75 % | 6.785 B -6.86 % | 7.285 B 14.08 % | 6.386 B -8.42 % | 6.973 B -0.83 % | 7.031 B 0.68 % | 6.984 B -0.09 % | 6.990 B -2.41 % | 7.163 B -2.70 % | 7.362 B 1.87 % | 7.227 B 12.75 % | 6.410 B |
Inventory | 1.366 B 1.12 % | 1.351 B 3.43 % | 1.306 B 0.74 % | 1.296 B -2.67 % | 1.332 B -6.12 % | 1.419 B -2.01 % | 1.448 B -8.83 % | 1.588 B 1.33 % | 1.567 B -1.59 % | 1.593 B 4.29 % | 1.527 B 8.53 % | 1.407 B |
Net receivables | 4.474 B -2.17 % | 4.573 B 3.63 % | 4.413 B 9.54 % | 4.029 B -8.36 % | 4.396 B -2.35 % | 4.502 B 4.89 % | 4.292 B 7.08 % | 4.008 B | 0.000 | 0.000 | 0.000 | 0.000 |
Tax assets | 16.631 M -4.45 % | 17.406 M 19.73 % | 14.538 M -4.52 % | 15.227 M -19.62 % | 18.944 M 11.24 % | 17.030 M 277.69 % | 4.509 M -84.51 % | 29.113 M -41.90 % | 50.108 M 30.82 % | 38.303 M -24.02 % | 50.409 M -10.97 % | 56.620 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K -50.00 % | 4.000 K 33.33 % | 3.000 K 0.00 % | 3.000 K -25.00 % | 4.000 K | 0.000 | 0.000 |
Account payables | 5.184 B 0.21 % | 5.173 B -9.60 % | 5.723 B 19.70 % | 4.781 B -10.93 % | 5.368 B -0.54 % | 5.397 B 0.17 % | 5.388 B 0.67 % | 5.352 B -0.94 % | 5.403 B -4.16 % | 5.638 B -0.73 % | 5.679 B 15.85 % | 4.902 B |
Tax 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 |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 785.000 K 0.90 % | 778.000 K 3.60 % | 751.000 K 1.62 % | 739.000 K -5.62 % | 783.000 K 0.64 % | 778.000 K 3.87 % | 749.000 K 1.49 % | 738.000 K -5.63 % | 782.000 K 0.77 % | 776.000 K 3.60 % | 749.000 K 1.63 % | 737.000 K |
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 -100.00 % | 2.854 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 2.854 B 0.00 % | 2.854 B 0.02 % | 2.853 B 285 334 100.00 % | 1.000 K -100.00 % | 2.854 B 0.00 % | 2.854 B 0.00 % | 2.854 B 0.00 % | 2.854 B 1.05 % | 2.825 B 0.00 % | 2.825 B -0.02 % | 2.825 B 0.01 % | 2.825 B |
Deferred tax liabilities non current | 6.909 M | 0.000 -100.00 % | 25.650 M 8.40 % | 23.663 M 118.13 % | 10.848 M -64.10 % | 30.215 M | 0.000 | 0.000 | 0.000 -100.00 % | 80.170 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 | 0.000 100.00 % | -340.873 M | 0.000 |
Total assets | 9.536 B 0.15 % | 9.521 B -5.65 % | 10.092 B 10.26 % | 9.153 B -6.38 % | 9.776 B -2.03 % | 9.978 B 1.39 % | 9.841 B -0.34 % | 9.875 B -1.31 % | 10.006 B -1.89 % | 10.199 B 1.12 % | 10.086 B 8.91 % | 9.261 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 | 2023-09-30 | 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 |
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 |
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 |
Accounts receivables | 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 |
Accounts payables | 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 |
Other non cash items | -7.000 M 85.11 % | -47.000 M -288.00 % | 25.000 M 225.00 % | -20.000 M -242.86 % | 14.000 M 450.00 % | -4.000 M 73.33 % | -15.000 M 61.54 % | -39.000 M 54.12 % | -85.000 M -8 400.00 % | -1.000 M 66.67 % | -3.000 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 |
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 |
Acquisitions net | 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 |
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 |
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 |
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 |
Debt repayment | 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 |
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 |
Dividends paid | 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 |
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 |
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 |
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 |
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 |
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 |
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 |
Capital expenditure | 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 |
2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2022 | 2022 |