{ "ticker": { "uuid": "964f9b74-7503-44ab-a3e8-1c472a67027e", "symbol": "THH", "name": "TryHard Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/964f9b74-7503-44ab-a3e8-1c472a67027e/", "api_url": "https://sharemaestro.com/factors/api/tickers/964f9b74-7503-44ab-a3e8-1c472a67027e/" }, "ticker_metadata": { "id": 8535, "uuid": "964f9b74-7503-44ab-a3e8-1c472a67027e", "symbol": "THH", "name": "TryHard Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 17771400, "stock_exchange_id": 2, "industry": "Specialty Business Services", "sector": "Industrials", "description": "TryHard Holdings Limited, a lifestyle entertainment company, provides a range of services across the entertainment and hospitality sectors. The company is headquartered in Osaka, Japan.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "964f9b74-7503-44ab-a3e8-1c472a67027e", "symbol": "THH", "name": "TryHard Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/964f9b74-7503-44ab-a3e8-1c472a67027e/", "api_url": "https://sharemaestro.com/factors/api/tickers/964f9b74-7503-44ab-a3e8-1c472a67027e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.37, "quality": 0.36, "momentum": 0.36, "coverage": 0.879, "confidence": 0.66, "delta": null }, "headline_factors": { "price": 0.31, "market_cap": 15813700, "pe_ratio": 152.9874, "earnings_yield": 0.0065, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.0, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 1.7845 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.166811+00:00", "batch_id": "" }, "size": { "price_close": 0.3116, "market_cap": 15813700, "market_cap_usd": 15813700, "enterprise_value": 3367649563, "shares_outstanding": 50750000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 152.9874, "pb_ratio": 0.0029, "ptbv_ratio": 0.0029, "ps_ratio": 0.6635, "pcf_ratio": null, "pfcf_ratio": -14.9919, "ev_ebitda": null, "ev_ebit": -5482.7086, "ev_sales": 141.3006, "ev_fcf": -3192.6417, "earnings_yield": 0.0065, "fcf_yield": -0.0003, "price_to_sales": 0.6635, "price_to_book": 0.0029, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0071 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.189, "operating_margin": -0.0258, "net_margin": 0.0043, "ebitda_margin": -0.0061, "fcf_margin": -0.0443, "roe": 0.0, "roa": 0.0, "roic": -0.0, "roc_greenblatt": null, "asset_turnover": 0.0009, "cash_conversion": -10.2047, "accruals_ratio": 0.0001, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 0.1191, "earnings_stability_5y": 1.4475, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.7026, "net_debt_to_ebitda": -23197.8619, "debt_to_assets": 0.135, "interest_coverage": -0.029, "current_ratio": 0.9882, "quick_ratio": 0.9762, "net_debt": 3351835863, "local_beta": 0.0015, "volatility_252d": 1.7845, "volatility_60d": 3.8836, "max_drawdown_12m": -0.9895, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0143, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.894, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.6046, "book_value_growth_1y": 1.017, "revenue_growth": -0.0143, "earnings_growth": -0.894 }, "momentum": { "price_return_1m": -0.0356, "price_return_3m": -0.2937, "price_return_6m": -0.9832, "price_return_9m": -0.9371, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.9832, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.9894, "distance_from_52w_low": 0.0048, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 23833225, "gross_profit_ttm": 4505037, "ebit_ttm": -614231, "ebitda_ttm": -144489, "net_income_ttm": 103366, "eps_diluted_ttm": 0.002, "operating_cash_flow_ttm": -1367852, "capital_expenditure_ttm": 313036, "fcf_ttm": -1054816, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21172134, "cash_and_equivalents": 92675137, "total_current_assets": 8697646000, "total_current_liabilities": 8801388000, "net_ppe": null, "total_assets": 25509019000, "total_debt": 3444511000, "total_equity": 5424487000, "net_working_capital": 3248093863, "book_value_per_share": 106.8864, "retained_earnings": 2235124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 106.8864 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.365, "os_score": 0.24, "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.879, "signal_confidence": 0.66, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3051, "ticker_id": 8535, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.166811+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3116, "market_cap": 15813700, "market_cap_usd": 15813700, "enterprise_value": 3367649563, "shares_outstanding": 50750000, "fx_rate_to_usd": null, "pe_ratio": 152.98744268, "pb_ratio": 0.00291524, "ptbv_ratio": 0.00291524, "ps_ratio": 0.6635149, "pcf_ratio": null, "pfcf_ratio": -14.9919038, "ev_ebitda": null, "ev_ebit": -5482.70856241, "ev_sales": 141.30062394, "ev_fcf": -3192.64171476, "earnings_yield": 0.00653648, "fcf_yield": -0.00031322, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18902339, "operating_margin": -0.02577205, "net_margin": 0.00433705, "ebitda_margin": -0.0060625, "fcf_margin": -0.04425822, "roe": 1.906e-05, "roa": 4.05e-06, "roic": -2.192e-05, "roc_greenblatt": null, "asset_turnover": 0.00093431, "cash_conversion": -10.20467078, "accruals_ratio": 5.767e-05, "sbc_to_revenue": null, "debt_to_equity": 3.702568, "net_debt_to_ebitda": -23197.86186492, "debt_to_assets": 0.1350311, "interest_coverage": -0.02901129, "current_ratio": 0.988213, "quick_ratio": 0.9761791, "net_debt": 3351835863, "revenue_growth_1y": -0.01432531, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.89398523, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.60463705, "book_value_growth_1y": 1.01699474, "piotroski_f_score": 3, "altman_z_score": 0.11911631, "earnings_stability_5y": 1.447476, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0355927, "price_return_3m": -0.29374433, "price_return_6m": -0.98315676, "price_return_9m": -0.93705051, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.98942654, "distance_from_52w_low": 0.00483715, "relative_strength": null, "local_beta": 0.0015, "volatility_252d": 1.784549, "volatility_60d": 3.883585, "max_drawdown_12m": -0.98947743, "revenue_ttm": 23833225, "gross_profit_ttm": 4505037, "ebit_ttm": -614231, "ebitda_ttm": -144489, "net_income_ttm": 103366, "eps_diluted_ttm": 0.00203677, "operating_cash_flow_ttm": -1367852, "capital_expenditure_ttm": 313036, "fcf_ttm": -1054816, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21172134, "cash_and_equivalents": 92675137, "total_current_assets": 8697646000, "total_current_liabilities": 8801388000, "net_ppe": null, "total_assets": 25509019000, "total_debt": 3444511000, "total_equity": 5424487000, "net_working_capital": 3248093863, "book_value_per_share": 106.88644335, "retained_earnings": 2235124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 106.88644335, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.31, "os": 0.24, "value": 0.37, "quality": 0.36, "momentum": 0.36, "confidence": 0.66, "coverage": 0.879, "pe_ratio": 152.9874, "earnings_yield": 0.0065, "shareholder_yield": 0, "roe": 0.0, "momentum_12_1": null, "complete_fields": { "id": 3051, "ticker_id": 8535, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.166811+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3116, "market_cap": 15813700, "market_cap_usd": 15813700, "enterprise_value": 3367649563, "shares_outstanding": 50750000, "fx_rate_to_usd": null, "pe_ratio": 152.98744268, "pb_ratio": 0.00291524, "ptbv_ratio": 0.00291524, "ps_ratio": 0.6635149, "pcf_ratio": null, "pfcf_ratio": -14.9919038, "ev_ebitda": null, "ev_ebit": -5482.70856241, "ev_sales": 141.30062394, "ev_fcf": -3192.64171476, "earnings_yield": 0.00653648, "fcf_yield": -0.00031322, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18902339, "operating_margin": -0.02577205, "net_margin": 0.00433705, "ebitda_margin": -0.0060625, "fcf_margin": -0.04425822, "roe": 1.906e-05, "roa": 4.05e-06, "roic": -2.192e-05, "roc_greenblatt": null, "asset_turnover": 0.00093431, "cash_conversion": -10.20467078, "accruals_ratio": 5.767e-05, "sbc_to_revenue": null, "debt_to_equity": 3.702568, "net_debt_to_ebitda": -23197.86186492, "debt_to_assets": 0.1350311, "interest_coverage": -0.02901129, "current_ratio": 0.988213, "quick_ratio": 0.9761791, "net_debt": 3351835863, "revenue_growth_1y": -0.01432531, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.89398523, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.60463705, "book_value_growth_1y": 1.01699474, "piotroski_f_score": 3, "altman_z_score": 0.11911631, "earnings_stability_5y": 1.447476, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0355927, "price_return_3m": -0.29374433, "price_return_6m": -0.98315676, "price_return_9m": -0.93705051, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.98942654, "distance_from_52w_low": 0.00483715, "relative_strength": null, "local_beta": 0.0015, "volatility_252d": 1.784549, "volatility_60d": 3.883585, "max_drawdown_12m": -0.98947743, "revenue_ttm": 23833225, "gross_profit_ttm": 4505037, "ebit_ttm": -614231, "ebitda_ttm": -144489, "net_income_ttm": 103366, "eps_diluted_ttm": 0.00203677, "operating_cash_flow_ttm": -1367852, "capital_expenditure_ttm": 313036, "fcf_ttm": -1054816, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21172134, "cash_and_equivalents": 92675137, "total_current_assets": 8697646000, "total_current_liabilities": 8801388000, "net_ppe": null, "total_assets": 25509019000, "total_debt": 3444511000, "total_equity": 5424487000, "net_working_capital": 3248093863, "book_value_per_share": 106.88644335, "retained_earnings": 2235124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 106.88644335, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 3411651731, "cost_of_revenue": 2788436442, "gross_profit": 623215145, "ebit": 55166551, "ebitda": 272441143, "pretax_income": 47454545, "tax_provision": 32887055, "net_income": 14567490, "net_income_to_common": 14567490, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8735705, "total_current_assets": 1250978736, "total_assets": 3668951293, "short_term_debt": 495422606, "long_term_debt": null, "total_debt": 495422606, "total_liabilities": 2888749489, "total_equity": 780201804, "shares_outstanding": 50046250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -190381741, "capital_expenditure": 44419939, "free_cash_flow": -145961802, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183127, "ticker_id": 8535, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55166551", "ebitda": "272441143", "netIncome": "14567490", "grossProfit": "623215145", "depreciation": "None", "totalRevenue": "3411651731", "costOfRevenue": "2788436442", "interestIncome": "None", "incomeBeforeTax": "47454545", "interestExpense": "21172134", "operatingIncome": "-71390682", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32887055", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "694605972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2788436442", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217274592", "sellingGeneralAndAdministrative": "3275900", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15233753", "commonStock": "156781", "currentDebt": "None", "investments": "None", "totalAssets": "3668951293", "longTermDebt": "None", "shortTermDebt": "495422606", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "780038952", "totalLiabilities": "2888749489", "otherCurrentAssets": "35416663", "totalCurrentAssets": "1250978736", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "178384391", "currentNetReceivables": "1013208080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417972557", "currentAccountsPayable": "257823600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2748017686", "totalShareholderEquity": "780201804", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512306191", "totalCurrentLiabilities": "1265899912", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1622849576", "cashAndShortTermInvestments": "8735705", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8735705", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14567490", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-14427717", "operatingCashflow": "-190381741", "capitalExpenditures": "44419939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178038349", "cashflowFromInvestment": "290616608", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217274592", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3411651731, "cost_of_revenue": 2788436442, "gross_profit": 623215145, "research_and_development": null, "selling_general_admin": 3275900, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55166551, "depreciation_amortisation": 217274592, "ebitda": 272441143, "interest_expense": 21172134, "interest_income": null, "other_non_operating": null, "pretax_income": 47454545, "tax_provision": 32887055, "effective_tax_rate": null, "net_income": 14567490, "net_income_continuing_ops": null, "net_income_to_common": 14567490, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8735705, "short_term_investments": 178384391, "net_receivables": 1013208080, "inventory": 15233753, "other_current_assets": null, "total_current_assets": 1250978736, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2417972557, "total_assets": 3668951293, "short_term_debt": 495422606, "accounts_payable": 257823600, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1265899912, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1622849576, "total_liabilities": 2888749489, "total_debt": 495422606, "preferred_stock": null, "minority_interest": null, "retained_earnings": 780038952, "total_equity": 780201804, "shares_outstanding": 50046250, "operating_cash_flow": -190381741, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44419939, "acquisitions": null, "other_investing": null, "investing_cash_flow": 290616608, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178038349, "free_cash_flow": -145961802, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55166551", "ebitda": "272441143", "netIncome": "14567490", "grossProfit": "623215145", "depreciation": "None", "totalRevenue": "3411651731", "costOfRevenue": "2788436442", "interestIncome": "None", "incomeBeforeTax": "47454545", "interestExpense": "21172134", "operatingIncome": "-71390682", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32887055", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "694605972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2788436442", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217274592", "sellingGeneralAndAdministrative": "3275900", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15233753", "commonStock": "156781", "currentDebt": "None", "investments": "None", "totalAssets": "3668951293", "longTermDebt": "None", "shortTermDebt": "495422606", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "780038952", "totalLiabilities": "2888749489", "otherCurrentAssets": "35416663", "totalCurrentAssets": "1250978736", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "178384391", "currentNetReceivables": "1013208080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417972557", "currentAccountsPayable": "257823600", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2748017686", "totalShareholderEquity": "780201804", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512306191", "totalCurrentLiabilities": "1265899912", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1622849576", "cashAndShortTermInvestments": "8735705", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8735705", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14567490", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-14427717", "operatingCashflow": "-190381741", "capitalExpenditures": "44419939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178038349", "cashflowFromInvestment": "290616608", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217274592", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 3461235000, "cost_of_revenue": 2680673000, "gross_profit": 780562000, "ebit": 253209000, "ebitda": 512505000, "pretax_income": 231602000, "tax_provision": 94192000, "net_income": 137410000, "net_income_to_common": 137410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94054000, "total_current_assets": 901304000, "total_assets": 3406218000, "short_term_debt": 388289000, "long_term_debt": 763901000, "total_debt": 1152190000, "total_liabilities": 3019404000, "total_equity": 386814000, "shares_outstanding": 50046250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 142915000, "capital_expenditure": 98489000, "free_cash_flow": 241404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183132, "ticker_id": 8535, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253209000", "ebitda": "512505000", "netIncome": "137410000", "grossProfit": "780562000", "depreciation": "None", "totalRevenue": "3461235000", "costOfRevenue": "2680673000", "interestIncome": "None", "incomeBeforeTax": "231602000", "interestExpense": "21607000", "operatingIncome": "160270000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94192000", "reportedCurrency": "JPY", "netInterestIncome": "-21607000", "nonInterestIncome": "None", "operatingExpenses": "620292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259296000", "sellingGeneralAndAdministrative": "340002000", "netIncomeFromContinuingOperations": "137410000" }, "balance": { "goodwill": "None", "inventory": "289000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3406218000", "longTermDebt": "763901000", "shortTermDebt": "388289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "306814000", "totalLiabilities": "3019404000", "otherCurrentAssets": "44665000", "totalCurrentAssets": "901304000", "currentLongTermDebt": "146080000", "longTermInvestments": "2939000", "shortTermInvestments": "None", "currentNetReceivables": "762296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504914000", "currentAccountsPayable": "197418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2325502000", "totalShareholderEquity": "386814000", "capitalLeaseObligations": "1415521000", "otherCurrentLiabilities": "211920000", "totalCurrentLiabilities": "983050000", "otherNonCurrentLiabilities": "82860000", "totalNonCurrentLiabilities": "2036354000", "cashAndShortTermInvestments": "94054000", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "JPY", "changeInInventory": "10000", "operatingCashflow": "142915000", "capitalExpenditures": "98489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233204000", "cashflowFromInvestment": "114878000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3461235000, "cost_of_revenue": 2680673000, "gross_profit": 780562000, "research_and_development": null, "selling_general_admin": 340002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253209000, "depreciation_amortisation": 259296000, "ebitda": 512505000, "interest_expense": 21607000, "interest_income": null, "other_non_operating": null, "pretax_income": 231602000, "tax_provision": 94192000, "effective_tax_rate": null, "net_income": 137410000, "net_income_continuing_ops": 137410000, "net_income_to_common": 137410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94054000, "short_term_investments": null, "net_receivables": 762296000, "inventory": 289000, "other_current_assets": null, "total_current_assets": 901304000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2504914000, "total_assets": 3406218000, "short_term_debt": 388289000, "accounts_payable": 197418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983050000, "long_term_debt": 763901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2036354000, "total_liabilities": 3019404000, "total_debt": 1152190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306814000, "total_equity": 386814000, "shares_outstanding": 50046250, "operating_cash_flow": 142915000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 114878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233204000, "free_cash_flow": 241404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253209000", "ebitda": "512505000", "netIncome": "137410000", "grossProfit": "780562000", "depreciation": "None", "totalRevenue": "3461235000", "costOfRevenue": "2680673000", "interestIncome": "None", "incomeBeforeTax": "231602000", "interestExpense": "21607000", "operatingIncome": "160270000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94192000", "reportedCurrency": "JPY", "netInterestIncome": "-21607000", "nonInterestIncome": "None", "operatingExpenses": "620292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259296000", "sellingGeneralAndAdministrative": "340002000", "netIncomeFromContinuingOperations": "137410000" }, "balance": { "goodwill": "None", "inventory": "289000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3406218000", "longTermDebt": "763901000", "shortTermDebt": "388289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "306814000", "totalLiabilities": "3019404000", "otherCurrentAssets": "44665000", "totalCurrentAssets": "901304000", "currentLongTermDebt": "146080000", "longTermInvestments": "2939000", "shortTermInvestments": "None", "currentNetReceivables": "762296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504914000", "currentAccountsPayable": "197418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2325502000", "totalShareholderEquity": "386814000", "capitalLeaseObligations": "1415521000", "otherCurrentLiabilities": "211920000", "totalCurrentLiabilities": "983050000", "otherNonCurrentLiabilities": "82860000", "totalNonCurrentLiabilities": "2036354000", "cashAndShortTermInvestments": "94054000", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "JPY", "changeInInventory": "10000", "operatingCashflow": "142915000", "capitalExpenditures": "98489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233204000", "cashflowFromInvestment": "114878000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 3011638000, "cost_of_revenue": 2429833000, "gross_profit": 581805000, "ebit": 72361000, "ebitda": 300273000, "pretax_income": 51221000, "tax_provision": 18268000, "net_income": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69465000, "total_current_assets": 686902000, "total_assets": 3258259000, "short_term_debt": 357020000, "long_term_debt": 777940000, "total_debt": 1134960000, "total_liabilities": 3038855000, "total_equity": 219404000, "shares_outstanding": 50046250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313339000, "capital_expenditure": 92799000, "free_cash_flow": 406138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183135, "ticker_id": 8535, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72361000", "ebitda": "300273000", "netIncome": "32953000", "grossProfit": "581805000", "depreciation": "None", "totalRevenue": "3011638000", "costOfRevenue": "2429833000", "interestIncome": "None", "incomeBeforeTax": "51221000", "interestExpense": "21140000", "operatingIncome": "72361000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18268000", "reportedCurrency": "JPY", "netInterestIncome": "-21140000", "nonInterestIncome": "None", "operatingExpenses": "509444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2429833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227912000", "sellingGeneralAndAdministrative": "281992000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "None", "inventory": "299000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3258259000", "longTermDebt": "777940000", "shortTermDebt": "357020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "169404000", "totalLiabilities": "3038855000", "otherCurrentAssets": "55899000", "totalCurrentAssets": "686902000", "currentLongTermDebt": "111499000", "longTermInvestments": "0", "shortTermInvestments": "99870388", "currentNetReceivables": "561239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2571357000", "currentAccountsPayable": "235342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2387880000", "totalShareholderEquity": "219404000", "capitalLeaseObligations": "1498441000", "otherCurrentLiabilities": "191678000", "totalCurrentLiabilities": "916116000", "otherNonCurrentLiabilities": "76100000", "totalNonCurrentLiabilities": "2122739000", "cashAndShortTermInvestments": "69465000", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51221000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "JPY", "changeInInventory": "-117000", "operatingCashflow": "313339000", "capitalExpenditures": "92799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280921000", "cashflowFromInvestment": "-15923000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3011638000, "cost_of_revenue": 2429833000, "gross_profit": 581805000, "research_and_development": null, "selling_general_admin": 281992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72361000, "depreciation_amortisation": 227912000, "ebitda": 300273000, "interest_expense": 21140000, "interest_income": null, "other_non_operating": null, "pretax_income": 51221000, "tax_provision": 18268000, "effective_tax_rate": null, "net_income": 32953000, "net_income_continuing_ops": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69465000, "short_term_investments": 99870388, "net_receivables": 561239000, "inventory": 299000, "other_current_assets": null, "total_current_assets": 686902000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2571357000, "total_assets": 3258259000, "short_term_debt": 357020000, "accounts_payable": 235342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 916116000, "long_term_debt": 777940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2122739000, "total_liabilities": 3038855000, "total_debt": 1134960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169404000, "total_equity": 219404000, "shares_outstanding": 50046250, "operating_cash_flow": 313339000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280921000, "free_cash_flow": 406138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72361000", "ebitda": "300273000", "netIncome": "32953000", "grossProfit": "581805000", "depreciation": "None", "totalRevenue": "3011638000", "costOfRevenue": "2429833000", "interestIncome": "None", "incomeBeforeTax": "51221000", "interestExpense": "21140000", "operatingIncome": "72361000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18268000", "reportedCurrency": "JPY", "netInterestIncome": "-21140000", "nonInterestIncome": "None", "operatingExpenses": "509444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2429833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227912000", "sellingGeneralAndAdministrative": "281992000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "None", "inventory": "299000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3258259000", "longTermDebt": "777940000", "shortTermDebt": "357020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "169404000", "totalLiabilities": "3038855000", "otherCurrentAssets": "55899000", "totalCurrentAssets": "686902000", "currentLongTermDebt": "111499000", "longTermInvestments": "0", "shortTermInvestments": "99870388", "currentNetReceivables": "561239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2571357000", "currentAccountsPayable": "235342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2387880000", "totalShareholderEquity": "219404000", "capitalLeaseObligations": "1498441000", "otherCurrentLiabilities": "191678000", "totalCurrentLiabilities": "916116000", "otherNonCurrentLiabilities": "76100000", "totalNonCurrentLiabilities": "2122739000", "cashAndShortTermInvestments": "69465000", "commonStockSharesOutstanding": "50046250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51221000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "JPY", "changeInInventory": "-117000", "operatingCashflow": "313339000", "capitalExpenditures": "92799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280921000", "cashflowFromInvestment": "-15923000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 6427143, "cost_of_revenue": 5383680, "gross_profit": 1043463, "ebit": -405571, "ebitda": -279219, "pretax_income": 54006, "tax_provision": -10633, "net_income": 64639, "net_income_to_common": 64639, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92675137, "total_current_assets": 8697646000, "total_assets": 25509019000, "short_term_debt": 3444511000, "long_term_debt": null, "total_debt": 3444511000, "total_liabilities": 20084532000, "total_equity": 5424487000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1239130, "capital_expenditure": 147104, "free_cash_flow": -1092026, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183126, "ticker_id": 8535, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-405571", "ebitda": "-279219", "netIncome": "64639", "grossProfit": "1043463", "depreciation": "None", "totalRevenue": "6427143", "costOfRevenue": "5383680", "interestIncome": "None", "incomeBeforeTax": "54006", "interestExpense": "None", "operatingIncome": "198038", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10633", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "845425", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5383680", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126352", "sellingGeneralAndAdministrative": "904683", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "105915000", "commonStock": "1090050", "currentDebt": "None", "investments": "None", "totalAssets": "25509019000", "longTermDebt": "None", "shortTermDebt": "3444511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2235124000", "totalLiabilities": "20084532000", "otherCurrentAssets": "215900000", "totalCurrentAssets": "8697646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42838297", "currentNetReceivables": "8240318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16811373000", "currentAccountsPayable": "1882128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13982808000", "totalShareholderEquity": "5424487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3474749000", "totalCurrentLiabilities": "8801388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11283144000", "cashAndShortTermInvestments": "92675137", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92675137", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64639", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-8647", "operatingCashflow": "-1239130", "capitalExpenditures": "147104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "332708", "cashflowFromInvestment": "814757", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6427143, "cost_of_revenue": 5383680, "gross_profit": 1043463, "research_and_development": null, "selling_general_admin": 904683, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -405571, "depreciation_amortisation": 126352, "ebitda": -279219, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 54006, "tax_provision": -10633, "effective_tax_rate": null, "net_income": 64639, "net_income_continuing_ops": null, "net_income_to_common": 64639, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92675137, "short_term_investments": 42838297, "net_receivables": 8240318000, "inventory": 105915000, "other_current_assets": null, "total_current_assets": 8697646000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16811373000, "total_assets": 25509019000, "short_term_debt": 3444511000, "accounts_payable": 1882128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8801388000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11283144000, "total_liabilities": 20084532000, "total_debt": 3444511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2235124000, "total_equity": 5424487000, "shares_outstanding": 50750000, "operating_cash_flow": -1239130, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147104, "acquisitions": null, "other_investing": null, "investing_cash_flow": 814757, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 332708, "free_cash_flow": -1092026, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-405571", "ebitda": "-279219", "netIncome": "64639", "grossProfit": "1043463", "depreciation": "None", "totalRevenue": "6427143", "costOfRevenue": "5383680", "interestIncome": "None", "incomeBeforeTax": "54006", "interestExpense": "None", "operatingIncome": "198038", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10633", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "845425", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5383680", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126352", "sellingGeneralAndAdministrative": "904683", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "105915000", "commonStock": "1090050", "currentDebt": "None", "investments": "None", "totalAssets": "25509019000", "longTermDebt": "None", "shortTermDebt": "3444511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2235124000", "totalLiabilities": "20084532000", "otherCurrentAssets": "215900000", "totalCurrentAssets": "8697646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42838297", "currentNetReceivables": "8240318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16811373000", "currentAccountsPayable": "1882128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13982808000", "totalShareholderEquity": "5424487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3474749000", "totalCurrentLiabilities": "8801388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11283144000", "cashAndShortTermInvestments": "92675137", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92675137", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64639", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-8647", "operatingCashflow": "-1239130", "capitalExpenditures": "147104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "332708", "cashflowFromInvestment": "814757", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 6173154, "cost_of_revenue": 5170926, "gross_profit": 1002227, "ebit": -389544, "ebitda": -268185, "pretax_income": 51871, "tax_provision": -10212, "net_income": 62084, "net_income_to_common": 62084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89012777, "total_current_assets": 8353930000, "total_assets": 24500946000, "short_term_debt": 3308389000, "long_term_debt": null, "total_debt": 3308389000, "total_liabilities": 19290825000, "total_equity": 5210121000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1190162, "capital_expenditure": 141291, "free_cash_flow": -1048871, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183128, "ticker_id": 8535, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-389544", "ebitda": "-268185", "netIncome": "62084", "grossProfit": "1002227", "depreciation": "None", "totalRevenue": "6173154", "costOfRevenue": "5170926", "interestIncome": "None", "incomeBeforeTax": "51871", "interestExpense": "None", "operatingIncome": "190212", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10212", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "812016", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5170926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121359", "sellingGeneralAndAdministrative": "868931", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "101729000", "commonStock": "1046973", "currentDebt": "None", "investments": "None", "totalAssets": "24500946000", "longTermDebt": "None", "shortTermDebt": "3308389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2146796000", "totalLiabilities": "19290825000", "otherCurrentAssets": "207369000", "totalCurrentAssets": "8353930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41145402", "currentNetReceivables": "7914674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16147016000", "currentAccountsPayable": "1807750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13430231000", "totalShareholderEquity": "5210121000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3337434000", "totalCurrentLiabilities": "8453573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10837252000", "cashAndShortTermInvestments": "89012777", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89012777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62084", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-8305", "operatingCashflow": "-1190162", "capitalExpenditures": "141291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319560", "cashflowFromInvestment": "782559", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364743", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6173154, "cost_of_revenue": 5170926, "gross_profit": 1002227, "research_and_development": null, "selling_general_admin": 868931, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -389544, "depreciation_amortisation": 121359, "ebitda": -268185, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 51871, "tax_provision": -10212, "effective_tax_rate": null, "net_income": 62084, "net_income_continuing_ops": null, "net_income_to_common": 62084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89012777, "short_term_investments": 41145402, "net_receivables": 7914674000, "inventory": 101729000, "other_current_assets": null, "total_current_assets": 8353930000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16147016000, "total_assets": 24500946000, "short_term_debt": 3308389000, "accounts_payable": 1807750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8453573000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10837252000, "total_liabilities": 19290825000, "total_debt": 3308389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2146796000, "total_equity": 5210121000, "shares_outstanding": 50750000, "operating_cash_flow": -1190162, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141291, "acquisitions": null, "other_investing": null, "investing_cash_flow": 782559, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 319560, "free_cash_flow": -1048871, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-389544", "ebitda": "-268185", "netIncome": "62084", "grossProfit": "1002227", "depreciation": "None", "totalRevenue": "6173154", "costOfRevenue": "5170926", "interestIncome": "None", "incomeBeforeTax": "51871", "interestExpense": "None", "operatingIncome": "190212", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10212", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "812016", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5170926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121359", "sellingGeneralAndAdministrative": "868931", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "101729000", "commonStock": "1046973", "currentDebt": "None", "investments": "None", "totalAssets": "24500946000", "longTermDebt": "None", "shortTermDebt": "3308389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2146796000", "totalLiabilities": "19290825000", "otherCurrentAssets": "207369000", "totalCurrentAssets": "8353930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41145402", "currentNetReceivables": "7914674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16147016000", "currentAccountsPayable": "1807750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13430231000", "totalShareholderEquity": "5210121000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3337434000", "totalCurrentLiabilities": "8453573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10837252000", "cashAndShortTermInvestments": "89012777", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89012777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62084", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-8305", "operatingCashflow": "-1190162", "capitalExpenditures": "141291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319560", "cashflowFromInvestment": "782559", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364743", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 5362276, "cost_of_revenue": 4188254, "gross_profit": 1174021, "ebit": 86349, "ebitda": 192340, "pretax_income": 106983, "tax_provision": 118133, "net_income": -11150, "net_income_to_common": -11150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39753000, "total_current_assets": 781640000, "total_assets": 2635510000, "short_term_debt": 356966000, "long_term_debt": 758113000, "total_debt": 1115079000, "total_liabilities": 2252205000, "total_equity": 383305000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 506701, "capital_expenditure": 11763, "free_cash_flow": 518464, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183129, "ticker_id": 8535, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86349", "ebitda": "192340", "netIncome": "-11150", "grossProfit": "1174021", "depreciation": "None", "totalRevenue": "5362276", "costOfRevenue": "4188254", "interestIncome": "None", "incomeBeforeTax": "106983", "interestExpense": "None", "operatingIncome": "82259", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118133", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1091763", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4188254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105991", "sellingGeneralAndAdministrative": "671190", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12764000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "2635510000", "longTermDebt": "758113000", "shortTermDebt": "356966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "303305000", "totalLiabilities": "2252205000", "otherCurrentAssets": "85151000", "totalCurrentAssets": "781640000", "currentLongTermDebt": "106011000", "longTermInvestments": "9097000", "shortTermInvestments": "None", "currentNetReceivables": "643972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853870000", "currentAccountsPayable": "143657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1504393000", "totalShareholderEquity": "383305000", "capitalLeaseObligations": "640269000", "otherCurrentLiabilities": "300134000", "totalCurrentLiabilities": "1009712000", "otherNonCurrentLiabilities": "94682000", "totalNonCurrentLiabilities": "1242493000", "cashAndShortTermInvestments": "39753000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11150", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-39640", "operatingCashflow": "506701", "capitalExpenditures": "11763", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-891382", "cashflowFromInvestment": "212134", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5362276, "cost_of_revenue": 4188254, "gross_profit": 1174021, "research_and_development": null, "selling_general_admin": 671190, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86349, "depreciation_amortisation": 105991, "ebitda": 192340, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 106983, "tax_provision": 118133, "effective_tax_rate": null, "net_income": -11150, "net_income_continuing_ops": null, "net_income_to_common": -11150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39753000, "short_term_investments": null, "net_receivables": 643972000, "inventory": 12764000, "other_current_assets": null, "total_current_assets": 781640000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1853870000, "total_assets": 2635510000, "short_term_debt": 356966000, "accounts_payable": 143657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1009712000, "long_term_debt": 758113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1242493000, "total_liabilities": 2252205000, "total_debt": 1115079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 303305000, "total_equity": 383305000, "shares_outstanding": 50750000, "operating_cash_flow": 506701, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11763, "acquisitions": null, "other_investing": null, "investing_cash_flow": 212134, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -891382, "free_cash_flow": 518464, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86349", "ebitda": "192340", "netIncome": "-11150", "grossProfit": "1174021", "depreciation": "None", "totalRevenue": "5362276", "costOfRevenue": "4188254", "interestIncome": "None", "incomeBeforeTax": "106983", "interestExpense": "None", "operatingIncome": "82259", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118133", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1091763", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4188254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105991", "sellingGeneralAndAdministrative": "671190", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12764000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "2635510000", "longTermDebt": "758113000", "shortTermDebt": "356966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "303305000", "totalLiabilities": "2252205000", "otherCurrentAssets": "85151000", "totalCurrentAssets": "781640000", "currentLongTermDebt": "106011000", "longTermInvestments": "9097000", "shortTermInvestments": "None", "currentNetReceivables": "643972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853870000", "currentAccountsPayable": "143657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1504393000", "totalShareholderEquity": "383305000", "capitalLeaseObligations": "640269000", "otherCurrentLiabilities": "300134000", "totalCurrentLiabilities": "1009712000", "otherNonCurrentLiabilities": "94682000", "totalNonCurrentLiabilities": "1242493000", "cashAndShortTermInvestments": "39753000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11150", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-39640", "operatingCashflow": "506701", "capitalExpenditures": "11763", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-891382", "cashflowFromInvestment": "212134", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 5870652, "cost_of_revenue": 4585326, "gross_profit": 1285326, "ebit": 94535, "ebitda": 210575, "pretax_income": 117126, "tax_provision": 129333, "net_income": -12207, "net_income_to_common": -12207, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276590000, "total_current_assets": 5438441000, "total_assets": 18337171000, "short_term_debt": 2483673000, "long_term_debt": null, "total_debt": 2483673000, "total_liabilities": 15670238000, "total_equity": 2666933000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 554739, "capital_expenditure": 12878, "free_cash_flow": 567617, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183130, "ticker_id": 8535, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94535", "ebitda": "210575", "netIncome": "-12207", "grossProfit": "1285326", "depreciation": "None", "totalRevenue": "5870652", "costOfRevenue": "4585326", "interestIncome": "None", "incomeBeforeTax": "117126", "interestExpense": "None", "operatingIncome": "90058", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "129333", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1195268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4585326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116040", "sellingGeneralAndAdministrative": "734823", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "88808488", "commonStock": "1092363", "currentDebt": "None", "investments": "None", "totalAssets": "18337171000", "longTermDebt": "None", "shortTermDebt": "2483673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2110314000", "totalLiabilities": "15670238000", "otherCurrentAssets": "334473512", "totalCurrentAssets": "5438441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "260038000", "currentNetReceivables": "4478531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12898730000", "currentAccountsPayable": "999526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10467161000", "totalShareholderEquity": "2666933000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3542106000", "totalCurrentLiabilities": "7025305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8644933000", "cashAndShortTermInvestments": "276590000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12207", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-43398", "operatingCashflow": "554739", "capitalExpenditures": "12878", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975891", "cashflowFromInvestment": "232245", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403499", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5870652, "cost_of_revenue": 4585326, "gross_profit": 1285326, "research_and_development": null, "selling_general_admin": 734823, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94535, "depreciation_amortisation": 116040, "ebitda": 210575, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 117126, "tax_provision": 129333, "effective_tax_rate": null, "net_income": -12207, "net_income_continuing_ops": null, "net_income_to_common": -12207, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276590000, "short_term_investments": 260038000, "net_receivables": 4478531000, "inventory": 88808488, "other_current_assets": null, "total_current_assets": 5438441000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12898730000, "total_assets": 18337171000, "short_term_debt": 2483673000, "accounts_payable": 999526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7025305000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8644933000, "total_liabilities": 15670238000, "total_debt": 2483673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2110314000, "total_equity": 2666933000, "shares_outstanding": 50750000, "operating_cash_flow": 554739, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12878, "acquisitions": null, "other_investing": null, "investing_cash_flow": 232245, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -975891, "free_cash_flow": 567617, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94535", "ebitda": "210575", "netIncome": "-12207", "grossProfit": "1285326", "depreciation": "None", "totalRevenue": "5870652", "costOfRevenue": "4585326", "interestIncome": "None", "incomeBeforeTax": "117126", "interestExpense": "None", "operatingIncome": "90058", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "129333", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1195268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4585326", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116040", "sellingGeneralAndAdministrative": "734823", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "88808488", "commonStock": "1092363", "currentDebt": "None", "investments": "None", "totalAssets": "18337171000", "longTermDebt": "None", "shortTermDebt": "2483673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2110314000", "totalLiabilities": "15670238000", "otherCurrentAssets": "334473512", "totalCurrentAssets": "5438441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "260038000", "currentNetReceivables": "4478531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12898730000", "currentAccountsPayable": "999526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10467161000", "totalShareholderEquity": "2666933000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3542106000", "totalCurrentLiabilities": "7025305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8644933000", "cashAndShortTermInvestments": "276590000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12207", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-43398", "operatingCashflow": "554739", "capitalExpenditures": "12878", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975891", "cashflowFromInvestment": "232245", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403499", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 4719098, "cost_of_revenue": 3485578, "gross_profit": 1233520, "ebit": 341371, "ebitda": 450070, "pretax_income": 622076, "tax_provision": 204110, "net_income": 417965, "net_income_to_common": 417965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94054000, "total_current_assets": 901304000, "total_assets": 3406218000, "short_term_debt": 388289000, "long_term_debt": 763901000, "total_debt": 1152190000, "total_liabilities": 3019404000, "total_equity": 386814000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 119916, "capital_expenditure": 107347, "free_cash_flow": 227263, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183131, "ticker_id": 8535, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341371", "ebitda": "450070", "netIncome": "417965", "grossProfit": "1233520", "depreciation": "None", "totalRevenue": "4719098", "costOfRevenue": "3485578", "interestIncome": "None", "incomeBeforeTax": "622076", "interestExpense": "None", "operatingIncome": "498147", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "204110", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "735373", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3485578", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108699", "sellingGeneralAndAdministrative": "568498", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "289000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3406218000", "longTermDebt": "763901000", "shortTermDebt": "388289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "306814000", "totalLiabilities": "3019404000", "otherCurrentAssets": "44665000", "totalCurrentAssets": "901304000", "currentLongTermDebt": "146080000", "longTermInvestments": "2939000", "shortTermInvestments": "None", "currentNetReceivables": "762296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504914000", "currentAccountsPayable": "197418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2325502000", "totalShareholderEquity": "386814000", "capitalLeaseObligations": "1415521000", "otherCurrentLiabilities": "211920000", "totalCurrentLiabilities": "983050000", "otherNonCurrentLiabilities": "82860000", "totalNonCurrentLiabilities": "2036354000", "cashAndShortTermInvestments": "94054000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417965", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "31.08", "operatingCashflow": "119916", "capitalExpenditures": "107347", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322911", "cashflowFromInvestment": "381569", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4719098, "cost_of_revenue": 3485578, "gross_profit": 1233520, "research_and_development": null, "selling_general_admin": 568498, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341371, "depreciation_amortisation": 108699, "ebitda": 450070, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 622076, "tax_provision": 204110, "effective_tax_rate": null, "net_income": 417965, "net_income_continuing_ops": null, "net_income_to_common": 417965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94054000, "short_term_investments": null, "net_receivables": 762296000, "inventory": 289000, "other_current_assets": null, "total_current_assets": 901304000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2504914000, "total_assets": 3406218000, "short_term_debt": 388289000, "accounts_payable": 197418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983050000, "long_term_debt": 763901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2036354000, "total_liabilities": 3019404000, "total_debt": 1152190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306814000, "total_equity": 386814000, "shares_outstanding": 50750000, "operating_cash_flow": 119916, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107347, "acquisitions": null, "other_investing": null, "investing_cash_flow": 381569, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -322911, "free_cash_flow": 227263, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341371", "ebitda": "450070", "netIncome": "417965", "grossProfit": "1233520", "depreciation": "None", "totalRevenue": "4719098", "costOfRevenue": "3485578", "interestIncome": "None", "incomeBeforeTax": "622076", "interestExpense": "None", "operatingIncome": "498147", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "204110", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "735373", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3485578", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108699", "sellingGeneralAndAdministrative": "568498", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "289000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "3406218000", "longTermDebt": "763901000", "shortTermDebt": "388289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "306814000", "totalLiabilities": "3019404000", "otherCurrentAssets": "44665000", "totalCurrentAssets": "901304000", "currentLongTermDebt": "146080000", "longTermInvestments": "2939000", "shortTermInvestments": "None", "currentNetReceivables": "762296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2504914000", "currentAccountsPayable": "197418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2325502000", "totalShareholderEquity": "386814000", "capitalLeaseObligations": "1415521000", "otherCurrentLiabilities": "211920000", "totalCurrentLiabilities": "983050000", "otherNonCurrentLiabilities": "82860000", "totalNonCurrentLiabilities": "2036354000", "cashAndShortTermInvestments": "94054000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417965", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "31.08", "operatingCashflow": "119916", "capitalExpenditures": "107347", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322911", "cashflowFromInvestment": "381569", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 5015807, "cost_of_revenue": 3704730, "gross_profit": 1311076, "ebit": 362834, "ebitda": 478368, "pretax_income": 661189, "tax_provision": 216944, "net_income": 444245, "net_income_to_common": 444245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621433000, "total_current_assets": 5955097000, "total_assets": 22505570000, "short_term_debt": 2565503000, "long_term_debt": null, "total_debt": 2565503000, "total_liabilities": 19949812000, "total_equity": 2555758000, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127456, "capital_expenditure": 114096, "free_cash_flow": 241552, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183133, "ticker_id": 8535, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362834", "ebitda": "478368", "netIncome": "444245", "grossProfit": "1311076", "depreciation": "None", "totalRevenue": "5015807", "costOfRevenue": "3704730", "interestIncome": "None", "incomeBeforeTax": "661189", "interestExpense": "None", "operatingIncome": "529468", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "216944", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "781609", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3704730", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115534", "sellingGeneralAndAdministrative": "604241", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1909481", "commonStock": "1037330", "currentDebt": "None", "investments": "None", "totalAssets": "22505570000", "longTermDebt": "None", "shortTermDebt": "2565503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2027182000", "totalLiabilities": "19949812000", "otherCurrentAssets": "192844519", "totalCurrentAssets": "5955097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "102266000", "currentNetReceivables": "5036643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16550473000", "currentAccountsPayable": "1304380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15365060000", "totalShareholderEquity": "2555758000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2625326000", "totalCurrentLiabilities": "6495209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13454603000", "cashAndShortTermInvestments": "621433000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "33.04", "operatingCashflow": "127456", "capitalExpenditures": "114096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343214", "cashflowFromInvestment": "405559", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445559", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5015807, "cost_of_revenue": 3704730, "gross_profit": 1311076, "research_and_development": null, "selling_general_admin": 604241, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362834, "depreciation_amortisation": 115534, "ebitda": 478368, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 661189, "tax_provision": 216944, "effective_tax_rate": null, "net_income": 444245, "net_income_continuing_ops": null, "net_income_to_common": 444245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621433000, "short_term_investments": 102266000, "net_receivables": 5036643000, "inventory": 1909481, "other_current_assets": null, "total_current_assets": 5955097000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16550473000, "total_assets": 22505570000, "short_term_debt": 2565503000, "accounts_payable": 1304380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6495209000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13454603000, "total_liabilities": 19949812000, "total_debt": 2565503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2027182000, "total_equity": 2555758000, "shares_outstanding": 50750000, "operating_cash_flow": 127456, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114096, "acquisitions": null, "other_investing": null, "investing_cash_flow": 405559, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343214, "free_cash_flow": 241552, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362834", "ebitda": "478368", "netIncome": "444245", "grossProfit": "1311076", "depreciation": "None", "totalRevenue": "5015807", "costOfRevenue": "3704730", "interestIncome": "None", "incomeBeforeTax": "661189", "interestExpense": "None", "operatingIncome": "529468", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "216944", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "781609", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3704730", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115534", "sellingGeneralAndAdministrative": "604241", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1909481", "commonStock": "1037330", "currentDebt": "None", "investments": "None", "totalAssets": "22505570000", "longTermDebt": "None", "shortTermDebt": "2565503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2027182000", "totalLiabilities": "19949812000", "otherCurrentAssets": "192844519", "totalCurrentAssets": "5955097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "102266000", "currentNetReceivables": "5036643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16550473000", "currentAccountsPayable": "1304380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15365060000", "totalShareholderEquity": "2555758000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2625326000", "totalCurrentLiabilities": "6495209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13454603000", "cashAndShortTermInvestments": "621433000", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "33.04", "operatingCashflow": "127456", "capitalExpenditures": "114096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343214", "cashflowFromInvestment": "405559", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445559", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "income_statement": { "revenue": 6890626, "cost_of_revenue": 5628190, "gross_profit": 1262435, "ebit": 151126, "ebitda": 263329, "pretax_income": 111572, "tax_provision": 101156, "net_income": 10416, "net_income_to_common": 10416, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 50750000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 370018, "capital_expenditure": 226804, "free_cash_flow": 596822, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183134, "ticker_id": 8535, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:26.380317+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151126", "ebitda": "263329", "netIncome": "10416", "grossProfit": "1262435", "depreciation": "None", "totalRevenue": "6890626", "costOfRevenue": "5628190", "interestIncome": "None", "incomeBeforeTax": "111572", "interestExpense": "None", "operatingIncome": "134352", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101156", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128084", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5628190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112203", "sellingGeneralAndAdministrative": "686576", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10416", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "370018", "capitalExpenditures": "226804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458605", "cashflowFromInvestment": "-27963", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6890626, "cost_of_revenue": 5628190, "gross_profit": 1262435, "research_and_development": null, "selling_general_admin": 686576, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151126, "depreciation_amortisation": 112203, "ebitda": 263329, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 111572, "tax_provision": 101156, "effective_tax_rate": null, "net_income": 10416, "net_income_continuing_ops": null, "net_income_to_common": 10416, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 50750000, "operating_cash_flow": 370018, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226804, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27963, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -458605, "free_cash_flow": 596822, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151126", "ebitda": "263329", "netIncome": "10416", "grossProfit": "1262435", "depreciation": "None", "totalRevenue": "6890626", "costOfRevenue": "5628190", "interestIncome": "None", "incomeBeforeTax": "111572", "interestExpense": "None", "operatingIncome": "134352", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101156", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128084", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5628190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112203", "sellingGeneralAndAdministrative": "686576", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "50750000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10416", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "370018", "capitalExpenditures": "226804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458605", "cashflowFromInvestment": "-27963", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }