9849.T

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
Date Form 10K
2025
2024
2023
2022
2021
2020