BRDS

Bird Global, Inc. BRDS

Trading inactive

Finances

2022 2021 2020 2019
Revenue 244.660 M 19.26 % 205.142 M 127.67 % 90.105 M -40.14 % 150.524 M
Net income -358.741 M -82.72 % -196.333 M 5.94 % -208.733 M 46.13 % -387.482 M
Income before tax -356.731 M -81.89 % -196.124 M 6.01 % -208.669 M 46.11 % -387.206 M
Income before tax ratio -1.46 -52.51 % -0.96 58.72 % -2.32 9.97 % -2.57
EBITDA -68.423 M 56.43 % -157.050 M 19.30 % -194.598 M 26.65 % -265.298 M
Net income ratio -1.47 -53.21 % -0.96 58.69 % -2.32 10.01 % -2.57
Ratio EBITDA -0.28 63.47 % -0.77 64.55 % -2.16 -22.54 % -1.76
Gross profit ratio 0.14 -26.15 % 0.19 166.86 % -0.29 68.13 % -0.90
Weighted average shs out dil 272.624 M 2 400.00 % 10.905 M -0.63 % 10.974 M 0.00 % 10.974 M
Weighted average shs out 272.624 M 2 400.00 % 10.905 M -0.63 % 10.974 M 0.00 % 10.974 M
EPS diluted -1.32 92.67 % -18.00 5.36 % -19.02 46.13 % -35.31
Earnings per share -1.32 92.67 % -18.00 5.36 % -19.02 46.13 % -35.31
Gross profit 34.705 M -11.93 % 39.406 M 252.22 % -25.887 M 80.92 % -135.675 M
Income tax expense 2.010 M 861.72 % 209.000 K 226.56 % 64.000 K -76.81 % 276.000 K
Cost of revenue 209.955 M 26.68 % 165.736 M 42.89 % 115.992 M -59.47 % 286.199 M
General and administrative expenses 233.810 M 11.34 % 209.998 M 36.03 % 154.372 M -19.62 % 192.063 M
Selling and marketing expenses 16.318 M -8.87 % 17.906 M -2.71 % 18.404 M 10.49 % 16.656 M
Other expenses 0.000 0.000 0.000 0.000
Operating expenses 290.239 M 11.92 % 259.330 M 25.19 % 207.152 M -16.99 % 249.555 M
Cost and expenses 500.194 M 17.67 % 425.066 M 31.54 % 323.144 M -39.68 % 535.754 M
Research and development expenses 40.111 M 27.64 % 31.426 M -8.58 % 34.376 M -15.82 % 40.836 M
Selling general and administrative expenses 250.128 M 9.75 % 227.904 M 31.91 % 172.776 M -17.22 % 208.719 M
Interest income 0.000 0.000 0.000 0.000
Interest expense 10.773 M 77.39 % 6.073 M -7.45 % 6.562 M 32.43 % 4.955 M
Depreciation and amortization 187.111 M 129.68 % 81.465 M 505.46 % 13.455 M -88.78 % 119.932 M
Operating income -255.534 M -16.19 % -219.924 M -5.71 % -208.053 M 45.99 % -385.230 M
Operating income ratio -1.04 2.58 % -1.07 53.57 % -2.31 9.78 % -2.56
Total other income expenses net -101.197 M -358.95 % 39.079 M 6 443.99 % -616.000 K 68.83 % -1.976 M
2022 2021 2020 2019
2022 2021 2020
Net debt 44.936 M 156.55 % -79.462 M -472.58 % -13.878 M
Total investments 0.000 0.000 0.000
Total debt 78.405 M 59.70 % 49.094 M 67.67 % 29.280 M
Accumulated other comprehensive income loss -7.621 M -201.10 % 7.538 M -22.23 % 9.693 M
Retained earnings -1.540 B -32.51 % -1.162 B -20.27 % -966.210 M
Common stock 30.000 K 11.11 % 27.000 K 0.000
Total equity 25.110 M -92.17 % 320.825 M 137.14 % -863.863 M
Other non current liabilities 9.723 M -93.18 % 142.478 M -86.49 % 1.054 B
Long term debt 56.205 M 0.000 0.000
Total non current liabilities 65.928 M -53.73 % 142.478 M -86.49 % 1.054 B
Other current liabilities 44.363 M 154.62 % 17.423 M -26.64 % 23.750 M
Deferred revenue 47.820 M 10.32 % 43.345 M -8.55 % 47.396 M
Short term debt 22.200 M -54.78 % 49.094 M 67.67 % 29.280 M
Total current liabilities 134.618 M 0.49 % 133.958 M 18.93 % 112.638 M
Total liabilities 200.546 M -27.45 % 276.436 M -76.31 % 1.167 B
Other non current assets 11.388 M 20.75 % 9.431 M 90.76 % 4.944 M
Long term investments 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000
GoodWill 0.000 -100.00 % 121.169 M -7.68 % 131.255 M
Goodwill and intangible assets 0.000 -100.00 % 121.169 M -7.68 % 131.255 M
Property plant equipment net 149.483 M -37.07 % 237.546 M 141.05 % 98.547 M
Total non current assets 160.871 M -56.30 % 368.146 M 56.83 % 234.746 M
Other current assets 15.844 M -75.21 % 63.920 M 271.37 % 17.212 M
Short term investments 0.000 0.000 0.000
cash and cash equivalents 33.469 M -73.97 % 128.556 M 197.87 % 43.158 M
Cash and short term investments 33.469 M -73.97 % 128.556 M 197.87 % 43.158 M
Total current assets 64.785 M -71.72 % 229.115 M 234.56 % 68.483 M
Inventory 1.535 M -94.56 % 28.242 M 437.33 % 5.256 M
Net receivables 13.937 M 65.98 % 8.397 M 193.91 % 2.857 M
Tax assets 0.000 0.000 0.000
Other assets 0.000 0.000 0.000
Account payables 20.235 M 304.54 % 5.002 M -59.04 % 12.212 M
Tax payables 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 597.261 M 0.000
Other total stockholders equity 1.573 B 5.23 % 1.494 B 1 512.88 % 92.654 M
Deferred tax liabilities non current 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000
Total assets 225.656 M -62.22 % 597.261 M 96.97 % 303.229 M
2022 2021 2020
2022 2021 2020 2019
Deferred income tax 0.000 100.00 % -32.585 M -7 137.80 % 463.000 K -87.31 % 3.649 M
Stock based compensation 95.335 M 10.05 % 86.631 M 1 303.16 % 6.174 M -79.91 % 30.738 M
Change in working capital 41.926 M 183.43 % -50.252 M -3 038.71 % 1.710 M -78.63 % 8.001 M
Accounts receivables 3.623 M 143.28 % -8.372 M -1 164.65 % -662.000 K 85.46 % -4.553 M
Inventory 15.916 M 270.57 % -9.331 M -935.63 % -901.000 K 79.34 % -4.361 M
Accounts payables 15.010 M 300.53 % -7.485 M 50.42 % -15.096 M 2.69 % -15.514 M
Other working capital 7.377 M 129.43 % -25.064 M -236.45 % 18.369 M -43.36 % 32.429 M
Other non cash items 102.936 M 1 004.46 % 9.320 M -47.46 % 17.740 M -5.46 % 18.764 M
Net cash provided by operating activities -56.831 M 56.82 % -131.627 M 12.34 % -150.151 M 28.29 % -209.377 M
Investments in property plant and equipment -89.413 M 58.55 % -215.698 M -1 644.85 % -12.362 M 88.61 % -108.560 M
Acquisitions net 0.000 0.000 -100.00 % 68.664 M 40 254.39 % -171.000 K
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000
Net cash used for investing activites -89.413 M 58.55 % -215.698 M -483.11 % 56.302 M 151.78 % -108.731 M
Debt repayment 0.000 0.000 0.000 0.000
Common stock issued 1.055 M 149.41 % 423.000 K -54.66 % 933.000 K -23.46 % 1.219 M
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites 19.585 M -95.58 % 443.372 M 1 291.36 % 31.866 M -90.00 % 318.612 M
Net cash used provided by financing activities 19.585 M -95.58 % 443.371 M 1 291.36 % 31.866 M -90.00 % 318.612 M
Effect of forex changes on cash 5.802 M -42.49 % 10.088 M 381.00 % -3.590 M -242.23 % -1.049 M
Net change in cash -120.856 M -213.87 % 106.134 M 261.86 % -65.573 M -11 931.74 % -545.000 K
Cash at beginning of period 159.901 M 197.40 % 53.767 M -54.95 % 119.340 M -0.45 % 119.885 M
Cash at end of period 39.045 M -75.58 % 159.901 M 197.40 % 53.767 M -54.95 % 119.340 M
Operating cash flow -56.831 M 56.82 % -131.627 M 12.34 % -150.151 M 28.29 % -209.377 M
Capital expenditure -89.413 M 58.55 % -215.698 M -1 644.85 % -12.362 M 88.61 % -108.560 M
Free CashFlow -146.244 M 57.89 % -347.325 M -113.72 % -162.513 M 48.89 % -317.937 M
2022 2021 2020 2019
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Revenue 54.330 M 12.41 % 48.334 M 63.64 % 29.537 M -57.60 % 69.661 M -4.39 % 72.859 M -4.96 % 76.662 M 101.86 % 37.978 M -29.70 % 54.022 M -17.41 % 65.406 M 17.52 % 55.654 M 129.53 % 24.247 M 24.84 % 19.422 M -51.67 % 40.185 M
Net income -19.812 M -112.80 % -9.310 M 78.99 % -44.318 M -21.73 % -36.407 M -272.79 % -9.766 M 96.85 % -310.419 M -3 098.93 % 10.351 M 126.15 % -39.579 M -7.35 % -36.868 M 25.18 % -49.276 M 35.85 % -76.812 M -72.07 % -44.639 M -1.93 % -43.795 M
Income before tax -16.561 M -61.32 % -10.266 M 76.35 % -43.410 M -24.34 % -34.912 M -272.32 % -9.377 M 96.98 % -310.335 M -3 087.44 % 10.388 M 126.31 % -39.480 M -7.03 % -36.888 M 24.97 % -49.166 M 35.98 % -76.792 M -71.71 % -44.722 M -2.26 % -43.735 M
Income before tax ratio -0.30 -43.52 % -0.21 85.55 % -1.47 -193.25 % -0.50 -289.41 % -0.13 96.82 % -4.05 -1 579.96 % 0.27 137.43 % -0.73 -29.58 % -0.56 36.16 % -0.88 72.11 % -3.17 -37.54 % -2.30 -111.57 % -1.09
EBITDA -4.627 M 72.35 % -16.733 M 52.82 % -35.469 M -217.62 % -11.167 M -546.24 % -1.728 M 99.48 % -331.243 M -1 655.06 % 21.301 M 126.15 % -81.447 M -206.54 % -26.570 M 20.74 % -33.523 M 51.51 % -69.133 M -91.31 % -36.136 M 14.41 % -42.220 M
Net income ratio -0.36 -89.32 % -0.19 87.16 % -1.50 -187.09 % -0.52 -289.91 % -0.13 96.69 % -4.05 -1 585.65 % 0.27 137.20 % -0.73 -29.98 % -0.56 36.34 % -0.89 72.05 % -3.17 -37.83 % -2.30 -110.89 % -1.09
Ratio EBITDA -0.09 75.40 % -0.35 71.17 % -1.20 -649.09 % -0.16 -575.91 % -0.02 99.45 % -4.32 -870.37 % 0.56 137.20 % -1.51 -271.13 % -0.41 32.56 % -0.60 78.87 % -2.85 -53.24 % -1.86 -77.09 % -1.05
Gross profit ratio 0.35 -11.55 % 0.40 132.54 % 0.17 -59.22 % 0.42 11.01 % 0.38 318.49 % -0.17 -293.14 % 0.09 -40.36 % 0.15 -26.58 % 0.21 12.87 % 0.18 616.64 % 0.03 111.71 % -0.22 -907.52 % 0.03
Weighted average shs out dil 13.485 M 5.53 % 12.779 M 1.02 % 12.650 M -95.36 % 272.624 M -2.95 % 280.906 M 3.27 % 272.017 M -3.18 % 280.949 M 2 476.34 % 10.905 M -0.63 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M
Weighted average shs out 13.485 M 5.53 % 12.779 M 1.02 % 12.650 M -95.36 % 272.624 M -2.95 % 280.906 M 3.27 % 272.017 M -3.18 % 280.949 M 2 476.34 % 10.905 M -0.63 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M 0.00 % 10.974 M
EPS diluted -1.47 -101.37 % -0.73 79.14 % -3.50 -2 592.31 % -0.13 -273.56 % -0.03 96.95 % -1.14 -3 197.83 % 0.04 101.01 % -3.63 -8.04 % -3.36 25.17 % -4.49 35.86 % -7.00 -72.09 % -4.07 -1.95 % -3.99
Earnings per share -1.47 -101.37 % -0.73 79.14 % -3.50 -2 592.31 % -0.13 -273.56 % -0.03 96.95 % -1.14 -3 197.83 % 0.04 101.01 % -3.63 -8.04 % -3.36 25.17 % -4.49 35.86 % -7.00 -72.09 % -4.07 -1.95 % -3.99
Gross profit 19.239 M -0.57 % 19.350 M 280.53 % 5.085 M -82.71 % 29.411 M 6.13 % 27.711 M 307.65 % -13.345 M -489.86 % 3.423 M -58.07 % 8.164 M -39.36 % 13.463 M 32.65 % 10.149 M 1 544.89 % 617.000 K 114.62 % -4.219 M -490.29 % 1.081 M
Income tax expense 3.251 M 440.06 % -956.000 K -205.29 % 908.000 K -39.26 % 1.495 M 284.32 % 389.000 K 363.10 % 84.000 K 127.03 % 37.000 K -62.63 % 99.000 K 595.00 % -20.000 K -118.18 % 110.000 K 450.00 % 20.000 K 124.10 % -83.000 K -238.33 % 60.000 K
Cost of revenue 35.091 M 21.07 % 28.984 M 18.53 % 24.452 M -39.25 % 40.250 M -10.85 % 45.148 M -49.84 % 90.007 M 160.47 % 34.555 M -24.65 % 45.858 M -11.71 % 51.943 M 14.15 % 45.505 M 92.57 % 23.630 M -0.05 % 23.641 M -39.54 % 39.104 M
General and administrative expenses 31.390 M 3.18 % 30.424 M -3.84 % 31.640 M -33.93 % 47.891 M 183.78 % 16.876 M -80.00 % 84.393 M -0.30 % 84.650 M -27.78 % 117.206 M 280.08 % 30.837 M -2.92 % 31.765 M 8.12 % 29.379 M -14.09 % 34.197 M -3.35 % 35.381 M
Selling and marketing expenses 963.000 K -18.67 % 1.184 M -38.81 % 1.935 M -29.15 % 2.731 M -14.04 % 3.177 M -40.72 % 5.359 M 6.10 % 5.051 M -28.11 % 7.026 M 107.13 % 3.392 M -14.80 % 3.981 M 13.52 % 3.507 M -26.49 % 4.771 M 11.39 % 4.283 M
Other expenses 86.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 33.765 M -4.46 % 35.342 M -12.85 % 40.554 M -30.69 % 58.510 M 98.75 % 29.439 M -71.16 % 102.076 M 1.86 % 100.214 M -26.62 % 136.562 M 241.12 % 40.033 M -4.09 % 41.739 M 3.87 % 40.185 M -10.86 % 45.079 M -1.62 % 45.821 M
Cost and expenses 68.856 M 7.04 % 64.326 M -1.05 % 65.006 M -34.18 % 98.760 M 32.41 % 74.587 M -61.17 % 192.083 M 42.53 % 134.769 M -26.12 % 182.420 M 98.33 % 91.976 M 5.42 % 87.244 M 36.71 % 63.815 M -7.14 % 68.720 M -19.08 % 84.925 M
Research and development expenses 1.412 M -62.19 % 3.734 M -46.50 % 6.979 M -11.52 % 7.888 M -15.96 % 9.386 M -23.84 % 12.324 M 17.23 % 10.513 M -14.74 % 12.330 M 112.44 % 5.804 M -3.15 % 5.993 M -17.89 % 7.299 M 19.44 % 6.111 M -0.75 % 6.157 M
Selling general and administrative expenses 32.353 M 2.36 % 31.608 M -5.86 % 33.575 M -33.68 % 50.622 M 152.44 % 20.053 M -77.66 % 89.752 M 0.06 % 89.701 M -27.80 % 124.232 M 262.94 % 34.229 M -4.24 % 35.746 M 8.70 % 32.886 M -15.61 % 38.968 M -1.75 % 39.664 M
Interest income 6.000 K -94.29 % 105.000 K 1 400.00 % 7.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 2.020 M 6.04 % 1.905 M -3.25 % 1.969 M -34.30 % 2.997 M -20.40 % 3.765 M 44.25 % 2.610 M 86.30 % 1.401 M 31.92 % 1.062 M 226.77 % 325.000 K -89.56 % 3.114 M 98.09 % 1.572 M 1.03 % 1.556 M 2.71 % 1.515 M
Depreciation and amortization 9.807 M 21.89 % 8.046 M 89.18 % 4.253 M -76.28 % 17.932 M 47.76 % 12.136 M -95.31 % 258.657 M 2 619.27 % 9.512 M -34.43 % 14.507 M -21.45 % 18.469 M 47.41 % 12.529 M 105.83 % 6.087 M -17.51 % 7.379 M 192.82 % 2.520 M
Operating income -14.633 M 12.55 % -16.733 M 52.82 % -35.469 M -21.89 % -29.099 M -418.51 % -5.612 M 98.31 % -331.243 M -2 909.76 % 11.789 M 109.18 % -128.398 M -383.24 % -26.570 M 15.89 % -31.590 M 20.16 % -39.568 M 19.16 % -48.949 M -9.41 % -44.740 M
Operating income ratio -0.27 22.20 % -0.35 71.17 % -1.20 -187.47 % -0.42 -442.32 % -0.08 98.22 % -4.32 -1 491.94 % 0.31 113.06 % -2.38 -485.08 % -0.41 28.43 % -0.57 65.22 % -1.63 35.25 % -2.52 -126.37 % -1.11
Total other income expenses net -1.928 M -129.81 % 6.467 M 181.44 % -7.941 M -36.61 % -5.813 M 24.00 % -7.649 M -136.58 % 20.908 M 1 592.36 % -1.401 M -101.69 % 82.716 M 901.67 % -10.318 M 41.29 % -17.576 M 52.78 % -37.224 M -980.62 % 4.227 M 320.60 % 1.005 M
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2020-12-31
Net debt 92.056 M 2.06 % 90.196 M -4.40 % 94.350 M 109.97 % 44.936 M -30.98 % 65.105 M -3.76 % 67.646 M 101.44 % 33.581 M 142.26 % -79.462 M -190.08 % -27.393 M -97.38 % -13.878 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 102.291 M 5.45 % 97.002 M -9.51 % 107.191 M 36.71 % 78.405 M -24.34 % 103.634 M -16.95 % 124.786 M 81.89 % 68.607 M 39.75 % 49.094 M 335.46 % 11.274 M -61.50 % 29.280 M
Accumulated other comprehensive income loss -8.328 M -16.13 % -7.171 M -0.15 % -7.160 M 6.05 % -7.621 M 34.74 % -11.678 M -37.42 % -8.498 M -377.26 % 3.065 M -59.34 % 7.538 M -22.85 % 9.770 M 0.79 % 9.693 M
Retained earnings -1.613 B -1.24 % -1.594 B -0.59 % -1.584 B -2.88 % -1.540 B -2.42 % -1.503 B -2.83 % -1.462 B -26.95 % -1.152 B 0.89 % -1.162 B -3.53 % -1.122 B -16.17 % -966.210 M
Common stock 32.000 K 0.00 % 32.000 K 0.00 % 32.000 K 6.67 % 30.000 K 3.45 % 29.000 K 3.57 % 28.000 K 3.70 % 27.000 K 0.00 % 27.000 K -100.00 % 1.044 B 0.000
Total equity -25.162 M -130.32 % -10.925 M -44.32 % -7.570 M -130.15 % 25.110 M -42.50 % 43.673 M -54.21 % 95.379 M -74.48 % 373.673 M 16.47 % 320.825 M 131.19 % -1.029 B -19.07 % -863.863 M
Other non current liabilities 8.984 M 20.49 % 7.456 M -22.78 % 9.655 M -0.70 % 9.723 M -19.44 % 12.069 M 106.70 % 5.839 M -82.45 % 33.269 M -76.65 % 142.478 M -89.26 % 1.327 B 25.82 % 1.054 B
Long term debt 83.160 M 9.44 % 75.988 M -13.35 % 87.691 M 56.02 % 56.205 M 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 92.144 M 10.43 % 83.444 M -14.28 % 97.346 M 47.66 % 65.928 M 446.26 % 12.069 M 106.70 % 5.839 M -82.45 % 33.269 M -76.65 % 142.478 M -89.26 % 1.327 B 25.82 % 1.054 B
Other current liabilities 57.973 M 57.32 % 36.850 M -6.34 % 39.346 M -11.31 % 44.363 M 0.72 % 44.047 M -13.39 % 50.858 M 25.73 % 40.449 M 10.77 % 36.517 M 20.21 % 30.377 M 27.90 % 23.750 M
Deferred revenue 48.736 M 12.92 % 43.161 M -3.51 % 44.732 M -6.46 % 47.820 M -35.90 % 74.608 M 98.55 % 37.576 M -12.12 % 42.757 M -1.36 % 43.345 M -4.38 % 45.332 M -4.35 % 47.396 M
Short term debt 19.131 M -8.96 % 21.014 M 7.76 % 19.500 M -12.16 % 22.200 M -78.58 % 103.634 M -16.95 % 124.786 M 81.89 % 68.607 M 39.75 % 49.094 M 335.46 % 11.274 M -61.50 % 29.280 M
Total current liabilities 155.455 M 26.91 % 122.494 M -1.20 % 123.981 M -7.90 % 134.618 M -43.50 % 238.276 M 3.55 % 230.101 M 43.72 % 160.107 M 19.52 % 133.958 M 38.64 % 96.620 M -14.22 % 112.638 M
Total liabilities 247.599 M 20.23 % 205.938 M -6.95 % 221.327 M 10.36 % 200.546 M -19.89 % 250.345 M 6.11 % 235.940 M 22.01 % 193.376 M -30.05 % 276.436 M -80.58 % 1.423 B 21.96 % 1.167 B
Other non current assets 13.465 M 33.93 % 10.054 M -7.75 % 10.899 M -4.29 % 11.388 M 45.50 % 7.827 M -19.23 % 9.691 M 4.58 % 9.267 M -1.74 % 9.431 M 13.52 % 8.308 M 68.04 % 4.944 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 29.815 M -0.89 % 30.083 M 2.19 % 29.437 M 0.000 0.000 0.000 -100.00 % 118.911 M -1.86 % 121.169 M -2.33 % 124.059 M -5.48 % 131.255 M
Goodwill and intangible assets 29.815 M -0.89 % 30.083 M 2.19 % 29.437 M 0.000 0.000 0.000 -100.00 % 118.911 M -1.86 % 121.169 M -2.33 % 124.059 M -5.48 % 131.255 M
Property plant equipment net 150.240 M 15.86 % 129.672 M -7.00 % 139.432 M -6.72 % 149.483 M -11.57 % 169.043 M -6.13 % 180.086 M -35.41 % 278.812 M 17.37 % 237.546 M 45.07 % 163.749 M 66.16 % 98.547 M
Total non current assets 193.520 M 13.96 % 169.809 M -5.54 % 179.768 M 11.75 % 160.871 M -9.05 % 176.870 M -6.80 % 189.777 M -53.37 % 406.990 M 10.55 % 368.146 M 24.32 % 296.116 M 26.14 % 234.746 M
Other current assets 13.292 M -5.37 % 14.046 M -14.32 % 16.393 M 3.47 % 15.844 M -74.93 % 63.204 M 127.15 % 27.825 M -52.07 % 58.052 M -9.18 % 63.920 M 52.98 % 41.782 M 142.75 % 17.212 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 10.235 M 50.38 % 6.806 M -47.00 % 12.841 M -61.63 % 33.469 M -13.13 % 38.529 M -32.57 % 57.140 M 63.14 % 35.026 M -72.75 % 128.556 M 232.47 % 38.667 M -10.41 % 43.158 M
Cash and short term investments 10.235 M 50.38 % 6.806 M -47.00 % 12.841 M -61.63 % 33.469 M -13.13 % 38.529 M -32.57 % 57.140 M 63.14 % 35.026 M -72.75 % 128.556 M 232.47 % 38.667 M -10.41 % 43.158 M
Total current assets 28.917 M 14.73 % 25.204 M -25.85 % 33.989 M -47.54 % 64.785 M -44.70 % 117.148 M -17.23 % 141.542 M -11.57 % 160.059 M -30.14 % 229.115 M 132.23 % 98.657 M 44.06 % 68.483 M
Inventory 1.842 M 24.71 % 1.477 M 8.52 % 1.361 M -11.34 % 1.535 M -29.16 % 2.167 M -60.42 % 5.475 M -76.46 % 23.262 M -17.63 % 28.242 M 59.24 % 17.735 M 237.42 % 5.256 M
Net receivables 3.548 M 23.41 % 2.875 M -15.29 % 3.394 M -75.65 % 13.937 M 5.20 % 13.248 M 181.63 % 4.704 M -52.41 % 9.885 M 17.72 % 8.397 M 1 675.26 % 473.000 K -83.44 % 2.857 M
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 29.615 M 37.94 % 21.469 M 5.22 % 20.403 M 0.83 % 20.235 M 26.57 % 15.987 M -5.30 % 16.881 M 103.53 % 8.294 M 65.81 % 5.002 M -48.10 % 9.637 M -21.09 % 12.212 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 567.049 M -5.06 % 597.261 M 351.08 % 132.407 M 0.000
Other total stockholders equity 1.596 B 0.42 % 1.590 B 0.38 % 1.584 B 0.71 % 1.573 B 0.88 % 1.559 B -0.46 % 1.566 B 2.87 % 1.522 B 3.18 % 1.475 B 17.01 % 1.261 B 1 260.76 % 92.654 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 222.437 M 14.06 % 195.013 M -8.77 % 213.757 M -5.27 % 225.656 M -23.25 % 294.018 M -11.26 % 331.319 M -41.57 % 567.049 M -5.06 % 597.261 M 51.29 % 394.773 M 30.19 % 303.229 M
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2020-12-31
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31
Deferred income tax -797.000 K 89.48 % -7.574 M 0.000 0.000 0.000 0.000 0.000 100.00 % -90.097 M -1 379.97 % 7.039 M -61.88 % 18.467 M -42.30 % 32.006 M 5 608.78 % -581.000 K
Stock based compensation 4.235 M -28.47 % 5.921 M -18.67 % 7.280 M -45.25 % 13.297 M 228.90 % -10.316 M -123.63 % 43.650 M -10.38 % 48.704 M -40.85 % 82.335 M 5 288.42 % 1.528 M 19.10 % 1.283 M -13.60 % 1.485 M 4.58 % 1.420 M
Change in working capital 10.171 M 1 719.50 % 559.000 K 114.15 % -3.951 M -118.54 % 21.306 M 52.87 % 13.937 M 12.61 % 12.376 M 317.39 % -5.693 M 84.31 % -36.275 M -62.21 % -22.363 M -339.20 % 9.349 M 1 070.82 % -963.000 K 93.07 % -13.896 M
Accounts receivables 354.000 K 208.92 % -325.000 K -116.78 % 1.937 M -67.45 % 5.950 M 638.95 % -1.104 M -486.01 % 286.000 K 118.95 % -1.509 M 83.70 % -9.258 M -6 707.35 % -136.000 K -117.46 % 779.000 K 220.58 % 243.000 K 207.52 % -226.000 K
Inventory 518.000 K -42.12 % 895.000 K 89.22 % 473.000 K -61.54 % 1.230 M -82.33 % 6.961 M 58.13 % 4.402 M 32.47 % 3.323 M 562.81 % -718.000 K 94.33 % -12.657 M -1 330.03 % 1.029 M -65.87 % 3.015 M 742.86 % -469.000 K
Accounts payables 4.297 M 302.72 % 1.067 M 1 247.31 % -93.000 K -102.07 % 4.496 M 498.58 % -1.128 M -113.57 % 8.313 M 149.71 % 3.329 M 164.59 % -5.154 M -356.93 % 2.006 M 205.25 % -1.906 M 21.60 % -2.431 M 71.51 % -8.532 M
Other working capital 5.002 M 564.01 % -1.078 M 82.80 % -6.268 M -165.09 % 9.630 M 4.58 % 9.208 M 1 573.28 % -625.000 K 94.23 % -10.836 M 48.75 % -21.145 M -82.66 % -11.576 M -222.54 % 9.447 M 627.77 % -1.790 M 61.66 % -4.669 M
Other non cash items 3.381 M 556.50 % 515.000 K -94.34 % 9.095 M 129.46 % -30.872 M -452.94 % 8.747 M -96.21 % 230.500 M 318.61 % -105.439 M -2 849.39 % 3.835 M -26.80 % 5.239 M 424.60 % -1.614 M -186.77 % 1.860 M -78.24 % 8.549 M
Net cash provided by operating activities 6.985 M 479.00 % -1.843 M 91.49 % -21.669 M -81.66 % -11.928 M -632.98 % 2.238 M 148.91 % -4.576 M 89.25 % -42.565 M 34.79 % -65.274 M -214.51 % -20.754 M -124.08 % -9.262 M 74.51 % -36.337 M 13.00 % -41.768 M
Investments in property plant and equipment -99.000 K -134.86 % 284.000 K 107.88 % -3.602 M -37.11 % -2.627 M 24.36 % -3.473 M 82.37 % -19.698 M 69.04 % -63.615 M 36.53 % -100.228 M -127.32 % -44.091 M 25.52 % -59.196 M -385.89 % -12.183 M -414.97 % 3.868 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -6.635 M -3 434.17 % 199.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -6.734 M -1 494.20 % 483.000 K 113.41 % -3.602 M -37.11 % -2.627 M 24.36 % -3.473 M 82.37 % -19.698 M 69.04 % -63.615 M 36.53 % -100.228 M -127.32 % -44.091 M 25.52 % -59.196 M -385.89 % -12.183 M -414.97 % 3.868 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 6.000 K -86.67 % 45.000 K -78.05 % 205.000 K -69.99 % 683.000 K 499.12 % 114.000 K 28.09 % 89.000 K -47.34 % 169.000 K 533.33 % -39.000 K -533.33 % 9.000 K -50.00 % 18.000 K -95.86 % 435.000 K 83.54 % 237.000 K
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 2.923 M 163.64 % -4.593 M -208.66 % 4.227 M 112.80 % -33.026 M -68.94 % -19.549 M -135.85 % 54.531 M 209.33 % 17.629 M -93.19 % 258.753 M 19 081.10 % 1.349 M 127.27 % -4.947 M -102.63 % 188.216 M 88 264.32 % 213.000 K
Net cash used provided by financing activities 2.923 M 163.64 % -4.593 M -208.66 % 4.227 M 112.80 % -33.026 M -68.94 % -19.549 M -135.85 % 54.531 M 209.33 % 17.629 M -93.19 % 258.753 M 19 081.10 % 1.349 M 127.27 % -4.947 M -102.63 % 188.216 M 88 264.32 % 213.000 K
Effect of forex changes on cash -1.159 M -93.49 % -599.000 K -303.05 % 295.000 K 127.14 % -1.087 M -132.05 % 3.392 M -24.62 % 4.500 M 548.65 % -1.003 M -126.29 % 3.815 M 56.29 % 2.441 M 259.75 % -1.528 M -128.51 % 5.360 M 293.08 % -2.776 M
Net change in cash 2.015 M 130.75 % -6.552 M 68.42 % -20.749 M 57.37 % -48.667 M -179.82 % -17.392 M -150.04 % 34.757 M 138.81 % -89.554 M -192.26 % 97.066 M 258.98 % -61.055 M 18.52 % -74.933 M -151.66 % 145.056 M 458.49 % -40.463 M
Cash at beginning of period 11.744 M -35.81 % 18.296 M -53.14 % 39.045 M -55.48 % 87.712 M -16.55 % 105.104 M 49.41 % 70.347 M -56.01 % 159.901 M 154.48 % 62.835 M -49.28 % 123.890 M -37.69 % 198.823 M 269.79 % 53.767 M -42.94 % 94.230 M
Cash at end of period 13.759 M 17.16 % 11.744 M -35.81 % 18.296 M -53.14 % 39.045 M -55.48 % 87.712 M -16.55 % 105.104 M 49.41 % 70.347 M -56.01 % 159.901 M 154.48 % 62.835 M -49.28 % 123.890 M -37.69 % 198.823 M 269.79 % 53.767 M
Operating cash flow 6.985 M 479.00 % -1.843 M 91.49 % -21.669 M -81.66 % -11.928 M -632.98 % 2.238 M 148.91 % -4.576 M 89.25 % -42.565 M 34.79 % -65.274 M -214.51 % -20.754 M -124.08 % -9.262 M 74.51 % -36.337 M 13.00 % -41.768 M
Capital expenditure -99.000 K -134.86 % 284.000 K 107.88 % -3.602 M -37.11 % -2.627 M 24.36 % -3.473 M 82.37 % -19.698 M 69.04 % -63.615 M 36.53 % -100.228 M -127.32 % -44.091 M 25.52 % -59.196 M -385.89 % -12.183 M -414.97 % 3.868 M
Free CashFlow 6.886 M 541.69 % -1.559 M 93.83 % -25.271 M -73.62 % -14.555 M -1 078.54 % -1.235 M 94.91 % -24.274 M 77.14 % -106.180 M 35.84 % -165.502 M -155.23 % -64.845 M 5.28 % -68.458 M -41.09 % -48.520 M -28.02 % -37.900 M
2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020