(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $27248 | |||
Short term investments | ||||
Net receivables | $9899 | $8783 | $8304 | $8929 |
Inventory | $26363 | $25710 | $26384 | $27005 |
Total current assets | $61822 | $56652 | $60764 | $63182 |
Long term investments | $10618 | |||
Property, plant & equipment | $61898 | $93434 | $77188 | $69472 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $142941 | $180424 | $166631 | $158589 |
Current liabilities | ||||
Accounts payable | $16464 | $15377 | $15653 | $14392 |
Deferred revenue | ||||
Short long term debt | $68 | |||
Total current liabilities | $36407 | $18022 | $20219 | $18795 |
Long term debt | $25330 | $25617 | $22814 | $21012 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $94211 | $83434 | $78530 | $72115 |
Shareholders' equity | ||||
Retained earnings | $27083 | $75343 | $66454 | $41826 |
Other shareholder equity | $30145 | |||
Total shareholder equity | $86474 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $26076 | $30292 | $20239.8 | |
Short term investments | ||||
Net receivables | $7736 | $9179 | $6681.6 | |
Inventory | $26519 | $25080 | $24952.4 | |
Total current assets | $60764 | $64831 | $52242.6 | |
Long term investments | $10961 | $6468 | ||
Property, plant & equipment | $77188 | $62716 | $60895.6 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $5001.68 | |||
Total investments | ||||
Total assets | $166631 | $152994 | $134103.1 | |
Current liabilities | ||||
Accounts payable | $9617 | $15162 | $4325.1 | |
Deferred revenue | $4.09 | |||
Short long term debt | $107 | $881.8 | ||
Total current liabilities | $20219 | $20541 | $17487.1 | |
Long term debt | $22814 | $20191 | $17497 | |
Total noncurrent liabilities | $2804.49 | |||
Total debt | $1273.29 | |||
Total liabilities | $78530 | $71649 | $63387.1 | |
Shareholders' equity | ||||
Retained earnings | $60966 | $27958 | $12760.1 | |
Other shareholder equity | $5786 | $30332 | $25570.4 | |
Total shareholder equity | $79937 | $68480.3 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $113684 | $60568 | $67909 | |
Cost of revenue | ||||
Gross Profit | $12866 | $10307 | $15670 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $113 | $43 | $106 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$2416 | $2804 | $3296 | |
Interest expense | $809 | $2451 | -$2918 | |
Net income | ||||
Net income | -$37772 | $7423 | $6380 | |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $113684 | $138288 | $172194 | $127392.4 |
Cost of revenue | $101013 | $83368.8 | ||
Gross Profit | $12866 | $34830 | $71181 | $44023.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $737 | |||
Total operating expenses | $113 | $218 | $117522 | $87170.4 |
Operating income | $54672 | $40222 | ||
Income from continuing operations | ||||
EBIT | $54672 | $40222 | ||
Income tax expense | -$2416 | $8924 | $13761 | $4858.2 |
Interest expense | $809 | -$2466 | -$1804 | -$2371.7 |
Net income | ||||
Net income | -$37772 | $18396 | $33054 | $29311.9 |
Income (for common shares) | $33054 | $29311.9 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$22038 | -$10379 | -$17374 | -$7524 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $12976 | -$23 | -$3497 | -$73 |
Effect of exchange rate | $1451 | $1542 | $1112 | $164 |
Change in cash and equivalents | -$516 | -$3917 | -$4216 | -$3044 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | $33054 | $29311.9 | $62.1 | |
Operating activities | ||||
Depreciation | $8293 | $8276.7 | $7797.9 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $50432 | $28847.7 | $9549 | |
Investing activities | ||||
Capital expenditures | -$12740 | -$9615.6 | -$7705.9 | |
Investments | -$2249 | $102.2 | $186.9 | |
Total cash flows from investing | -$17374 | -$14568 | -$9936.8 | -$4864.9 |
Financing activities | ||||
Dividends paid | -$18176 | -$1698.4 | -$85 | |
Sale and purchase of stock | ||||
Net borrowings | $287 | -$2159.7 | -$3158.3 | |
Total cash flows from financing | -$3497 | -$26520 | -$3942.2 | -$1554.9 |
Effect of exchange rate | $1112 | $708 | -$347.9 | -$59.3 |
Change in cash and equivalents | -$4216 | $10052 | $14620.8 | $3069.9 |
Market cap | $3.76B |
---|---|
Enterprise value | N/A |
Shares outstanding | 707.65M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 223.06% |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.70 |
Quick ratio | 0.97 |