
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 |