CANO

Cano Health, Inc. CANO

Trading inactive

Finances

2022 2021 2020 2019
Revenue 2.739 B 70.19 % 1.609 B 93.53 % 831.576 M 130.11 % 361.384 M
Net income -428.389 M -266.97 % -116.737 M -64.27 % -71.064 M -139.33 % -29.693 M
Income before tax -426.232 M -265.17 % -116.723 M -65.77 % -70.413 M -255.98 % -19.780 M
Income before tax ratio -0.16 -114.57 % -0.07 14.35 % -0.08 -54.70 % -0.05
EBITDA 970.000 K 102.17 % -44.617 M -1 304.42 % -3.177 M -118.02 % 17.633 M
Net income ratio -0.16 -115.63 % -0.07 15.12 % -0.09 -4.01 % -0.08
Ratio EBITDA 0.00 101.28 % -0.03 -625.68 % 0.00 -107.83 % 0.05
Gross profit ratio 0.15 24.53 % 0.12 -37.78 % 0.20 -6.40 % 0.21
Weighted average shs out dil 4.890 M 2.80 % 4.757 M 186.15 % 1.662 M 0.00 % 1.662 M
Weighted average shs out 4.890 M 2.80 % 4.757 M 186.15 % 1.662 M 0.00 % 1.662 M
EPS diluted -87.60 -256.97 % -24.54 42.60 % -42.75 -139.36 % -17.86
Earnings per share -87.60 -256.97 % -24.54 42.60 % -42.75 -139.36 % -17.86
Gross profit 421.693 M 111.94 % 198.969 M 20.42 % 165.231 M 115.39 % 76.712 M
Income tax expense 2.157 M 15 307.14 % 14.000 K -97.85 % 651.000 K -93.43 % 9.913 M
Cost of revenue 2.317 B 64.30 % 1.410 B 111.66 % 666.345 M 134.07 % 284.672 M
General and administrative expenses 394.243 M 56.36 % 252.133 M 142.52 % 103.962 M 75.77 % 59.148 M
Selling and marketing expenses 28.200 M 0.000 0.000 0.000
Other expenses 90.640 M 83.33 % 49.441 M 167.26 % 18.499 M 171.17 % 6.822 M
Operating expenses 513.083 M 70.14 % 301.574 M 146.26 % 122.461 M 85.63 % 65.970 M
Cost and expenses 2.830 B 65.32 % 1.712 B 117.03 % 788.806 M 124.96 % 350.642 M
Research and development expenses 0.000 0.000 0.000 0.000
Selling general and administrative expenses 422.443 M 67.55 % 252.133 M 142.52 % 103.962 M 75.77 % 59.148 M
Interest income 14.000 K 250.00 % 4.000 K -98.75 % 320.000 K 0.31 % 319.000 K
Interest expense 62.495 M 21.84 % 51.291 M 50.85 % 34.002 M 234.57 % 10.163 M
Depreciation and amortization 90.640 M 83.49 % 49.397 M 167.03 % 18.499 M 171.17 % 6.822 M
Operating income -89.670 M 12.61 % -102.605 M -340.63 % 42.640 M 294.41 % 10.811 M
Operating income ratio -0.03 48.65 % -0.06 -224.34 % 0.05 71.40 % 0.03
Total other income expenses net -336.562 M -2 283.92 % -14.118 M 87.51 % -113.053 M -1 020.00 % -10.094 M
2022 2021 2020 2019
2022 2021 2020 2019
Net debt 1.172 B 29.96 % 902.114 M 109.12 % 431.381 M 1 577.74 % -29.192 M
Total investments 0.000 0.000 -100.00 % 690.307 M 0.000
Total debt 1.200 B 12.62 % 1.065 B 129.00 % 465.188 M 0.000
Accumulated other comprehensive income loss 538.663 M 35.52 % 397.491 M 152.23 % 157.591 M 0.000
Retained earnings -286.032 M -263.17 % -78.760 M 26.96 % -107.832 M -330.62 % -25.041 M
Common stock 49.000 K 2.08 % 48.000 K -99.99 % 660.203 M 435.70 % 123.242 M
Total equity 494.275 M -38.10 % 798.568 M 1 509.21 % 49.625 M -49.60 % 98.463 M
Other non current liabilities 228.408 M 63.96 % 139.309 M 292.53 % 35.490 M 126.70 % -132.946 M
Long term debt 997.806 M -4.09 % 1.040 B 127.35 % 457.618 M 244.21 % 132.946 M
Total non current liabilities 1.226 B 3.57 % 1.184 B 138.03 % 497.385 M 274.13 % 132.946 M
Other current liabilities 70.507 M 12.14 % 62.876 M 118.08 % 28.832 M -60.79 % 73.527 M
Deferred revenue 2.699 M 48.71 % 1.815 M 83.70 % 988.000 K 0.000
Short term debt 32.198 M 36.59 % 23.573 M 293.54 % 5.990 M 0.000
Total current liabilities 208.438 M 29.44 % 161.036 M 139.71 % 67.180 M -22.02 % 86.150 M
Total liabilities 1.435 B 6.67 % 1.345 B 138.23 % 564.565 M 148.04 % 227.615 M
Other non current assets 4.824 M -64.48 % 13.582 M 211.37 % 4.362 M 101.84 % -236.855 M
Long term investments 0.000 0.000 -100.00 % 134.000 K 0.000
Intangible assets 793.763 M -3.86 % 825.621 M 264.75 % 226.355 M 199.31 % 75.626 M
GoodWill 480.375 M -37.59 % 769.667 M 228.46 % 234.328 M 64.93 % 142.076 M
Goodwill and intangible assets 1.274 B -20.13 % 1.595 B 246.29 % 460.683 M 111.61 % 217.702 M
Property plant equipment net 309.217 M 42.21 % 217.434 M 470.30 % 38.126 M 99.06 % 19.153 M
Total non current assets 1.588 B -13.04 % 1.826 B 262.96 % 503.171 M 112.44 % 236.855 M
Other current assets 79.603 M 307.70 % 19.525 M 118.47 % 8.937 M 136.12 % 3.785 M
Short term investments 0.000 0.000 -100.00 % 690.307 M 0.000
cash and cash equivalents 27.329 M -83.25 % 163.170 M 382.65 % 33.807 M 15.81 % 29.192 M
Cash and short term investments 27.329 M -83.25 % 163.170 M 382.65 % 33.807 M 15.81 % 29.192 M
Total current assets 340.748 M 7.41 % 317.235 M 185.75 % 111.019 M 33.96 % 82.877 M
Inventory 0.000 -100.00 % 1.107 M 20.07 % 922.000 K 42.72 % 646.000 K
Net receivables 233.816 M 75.23 % 133.433 M 98.11 % 67.353 M 36.75 % 49.254 M
Tax assets 0.000 0.000 100.00 % -134.000 K 0.000
Other assets 0.000 0.000 0.000 -100.00 % 6.346 M
Account payables 105.733 M 30.81 % 80.829 M 157.66 % 31.370 M 0.000
Tax payables 0.000 0.000 0.000 0.000
Deferred revenue non current 3.762 M -11.36 % 4.244 M -0.77 % 4.277 M 0.000
Minority interest 239.269 M -50.14 % 479.837 M 0.000 -100.00 % 392.000 K
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 538.614 M 35.52 % 397.443 M 296 699.25 % -134.000 K -3.08 % -130.000 K
Deferred tax liabilities non current -3.762 M -104.67 % 80.623 M 476.87 % 13.976 M 0.000
Other liabilities 0.000 0.000 0.000 -100.00 % 8.519 M
Total assets 1.929 B -10.01 % 2.144 B 249.00 % 614.190 M 88.36 % 326.078 M
2022 2021 2020 2019
2022 2021 2020 2019
Deferred income tax 0.000 100.00 % -69.799 M -290.85 % 36.572 M 0.000
Stock based compensation 57.657 M 106.04 % 27.983 M 5 199.81 % 528.000 K 190.11 % 182.000 K
Change in working capital -123.231 M -827.53 % -13.286 M -2 311.25 % -551.000 K 90.93 % -6.073 M
Accounts receivables -106.743 M -605.27 % -15.135 M 50.06 % -30.309 M -71.82 % -17.640 M
Inventory 0.000 100.00 % -185.000 K 32.73 % -275.000 K 26.27 % -373.000 K
Accounts payables 32.612 M -3.29 % 33.723 M 23.41 % 27.325 M 164.52 % 10.330 M
Other working capital -49.100 M -54.94 % -31.689 M -1 270.20 % 2.708 M 68.20 % 1.610 M
Other non cash items 256.986 M 4 292.95 % -6.129 M -190.38 % 6.781 M 100.38 % 3.384 M
Net cash provided by operating activities -146.337 M -13.86 % -128.527 M -1 291.74 % -9.235 M 40.28 % -15.465 M
Investments in property plant and equipment -49.529 M -44.17 % -34.354 M -184.58 % -12.072 M -29.67 % -9.310 M
Acquisitions net -5.796 M 99.46 % -1.070 B -415.50 % -207.625 M -149.09 % -83.355 M
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 -8.830 M 66.79 % -26.587 M 45.37 % -48.669 M -2 687.40 % 1.881 M
Net cash used for investing activites -64.155 M 94.33 % -1.131 B -321.53 % -268.366 M -195.61 % -90.784 M
Debt repayment 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000
Common stock repurchased -878.000 K 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -106.143 M -9 010.99 % -1.165 M
Other financing activites 74.651 M -94.63 % 1.389 B 257.69 % 388.359 M 191.55 % 133.203 M
Net cash used provided by financing activities 74.651 M -94.63 % 1.389 B 392.23 % 282.216 M 113.74 % 132.038 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000
Net change in cash -135.841 M -205.01 % 129.363 M 2 703.10 % 4.615 M -82.10 % 25.789 M
Cash at beginning of period 163.170 M 382.65 % 33.807 M 15.81 % 29.192 M 757.83 % 3.403 M
Cash at end of period 27.329 M -83.25 % 163.170 M 382.65 % 33.807 M 15.81 % 29.192 M
Operating cash flow -146.337 M -13.86 % -128.527 M -1 291.74 % -9.235 M 40.28 % -15.465 M
Capital expenditure -49.529 M -44.17 % -34.354 M -184.58 % -12.072 M -29.67 % -9.310 M
Free CashFlow -195.866 M -20.25 % -162.881 M -664.45 % -21.307 M 14.00 % -24.775 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 2020-06-30
Revenue 788.073 M 2.78 % 766.746 M -11.55 % 866.909 M 27.42 % 680.373 M 2.31 % 665.028 M -3.53 % 689.373 M -2.12 % 704.337 M 43.08 % 492.255 M -6.56 % 526.798 M 33.99 % 393.163 M 40.35 % 280.135 M 6.95 % 261.939 M -0.45 % 263.133 M 53.69 % 171.206 M
Net income -260.487 M -85.07 % -140.753 M -400.01 % -28.150 M 90.67 % -301.725 M -169.37 % -112.011 M -669.10 % -14.564 M -17 034.12 % -85.000 K -112.86 % 661.000 K 104.52 % -14.637 M -254.40 % 9.480 M 190.54 % -10.470 M 77.62 % -46.775 M -320.75 % -11.117 M -1.19 % -10.986 M
Income before tax -491.842 M -80.42 % -272.617 M -349.97 % -60.585 M 79.82 % -300.209 M -165.06 % -113.259 M -723.40 % -13.755 M -1 482.41 % 995.000 K -22.20 % 1.279 M 103.17 % -40.336 M -1 479.48 % 2.924 M 129.97 % -9.756 M 78.98 % -46.418 M -330.15 % -10.791 M 1.94 % -11.005 M
Income before tax ratio -0.62 -75.53 % -0.36 -408.76 % -0.07 84.16 % -0.44 -159.09 % -0.17 -753.55 % -0.02 -1 512.42 % 0.00 -45.63 % 0.00 103.39 % -0.08 -1 129.54 % 0.01 121.36 % -0.03 80.35 % -0.18 -332.12 % -0.04 36.20 % -0.06
EBITDA -263.538 M -19.98 % -219.644 M -3 634.81 % -5.881 M -611.99 % -826.000 K 99.21 % -104.367 M -892.36 % -10.517 M -193.11 % 11.295 M 156.28 % -20.069 M -114.16 % -9.371 M -911.34 % 1.155 M 168.56 % -1.685 M -110.96 % 15.367 M 6 603.12 % -236.302 K -201.04 % -78.496 K
Net income ratio -0.33 -80.06 % -0.18 -465.33 % -0.03 92.68 % -0.44 -163.30 % -0.17 -697.25 % -0.02 -17 406.04 % 0.00 -108.99 % 0.00 104.83 % -0.03 -215.23 % 0.02 164.51 % -0.04 79.07 % -0.18 -322.67 % -0.04 34.16 % -0.06
Ratio EBITDA -0.33 -16.74 % -0.29 -4 122.70 % -0.01 -458.78 % 0.00 99.23 % -0.16 -928.69 % -0.02 -195.13 % 0.02 139.33 % -0.04 -129.19 % -0.02 -705.53 % 0.00 148.85 % -0.01 -110.25 % 0.06 6 632.76 % 0.00 -95.87 % 0.00
Gross profit ratio 0.02 125.46 % -0.08 -174.80 % 0.10 -33.88 % 0.16 -6.28 % 0.17 21.25 % 0.14 -9.64 % 0.15 7.34 % 0.14 -16.26 % 0.17 16.39 % 0.15 -19.26 % 0.18 -3.67 % 0.19 5.18 % 0.18 -16.30 % 0.21
Weighted average shs out dil 5.278 M 0.00 % 5.278 M 4.85 % 5.034 M 2.95 % 4.890 M 0.00 % 4.890 M 3.04 % 4.746 M 1.38 % 4.681 M 163.51 % 1.776 M 3.97 % 1.709 M 1.18 % 1.689 M 1.59 % 1.662 M 0.00 % 1.662 M 0.00 % 1.662 M 0.00 % 1.662 M
Weighted average shs out 5.278 M 0.00 % 5.278 M 4.85 % 5.034 M 2.95 % 4.890 M 0.00 % 4.890 M 3.04 % 4.746 M 1.38 % 4.681 M 163.51 % 1.776 M 3.97 % 1.709 M 2.24 % 1.671 M 0.54 % 1.662 M 0.00 % 1.662 M 0.00 % 1.662 M 0.00 % 1.662 M
EPS diluted -49.35 -85.04 % -26.67 -377.10 % -5.59 90.94 % -61.70 -169.31 % -22.91 -646.25 % -3.07 -16 768.13 % -0.02 -104.92 % 0.37 104.32 % -8.57 -252.76 % 5.61 189.05 % -6.30 77.61 % -28.14 -320.57 % -6.69 -1.21 % -6.61
Earnings per share -49.35 -85.04 % -26.67 -377.10 % -5.59 90.94 % -61.70 -169.31 % -22.91 -646.25 % -3.07 -16 768.13 % -0.02 -104.92 % 0.37 104.32 % -8.57 -251.15 % 5.67 190.00 % -6.30 77.61 % -28.14 -320.57 % -6.69 -1.21 % -6.61
Gross profit 15.604 M 126.16 % -59.640 M -166.16 % 90.151 M -15.75 % 107.001 M -4.12 % 111.596 M 16.97 % 95.409 M -11.56 % 107.881 M 53.58 % 70.244 M -21.75 % 89.774 M 55.95 % 57.565 M 13.31 % 50.802 M 3.02 % 49.314 M 4.70 % 47.099 M 28.64 % 36.612 M
Income tax expense -145.000 K 92.25 % -1.872 M 94.23 % -32.435 M -2 239.51 % 1.516 M 221.47 % -1.248 M -254.26 % 809.000 K -25.09 % 1.080 M 39.18 % 776.000 K 41.86 % 547.000 K 127.04 % -2.023 M -383.33 % 714.000 K 100.00 % 357.000 K 9.51 % 326.000 K 1 815.79 % -19.000 K
Cost of revenue 772.469 M -6.52 % 826.386 M 6.39 % 776.758 M 35.47 % 573.372 M 3.60 % 553.432 M -6.82 % 593.964 M -0.42 % 596.456 M 41.34 % 422.011 M -3.44 % 437.024 M 30.22 % 335.598 M 46.34 % 229.333 M 7.86 % 212.625 M -1.58 % 216.034 M 60.51 % 134.594 M
General and administrative expenses 0.000 0.000 -100.00 % 96.473 M -0.12 % 96.587 M -13.58 % 111.765 M 0.000 -100.00 % 96.587 M -38.68 % 157.509 M 107.45 % 75.926 M 63.02 % 46.574 M 31.99 % 35.286 M 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 -100.00 % 11.240 M 0.000 0.000 0.000 100.00 % -64.162 M 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -900.000 K -168.03 % 1.323 M -95.14 % 27.221 M 3.03 % 26.421 M 4.25 % 25.343 M 27.76 % 19.836 M 4.20 % 19.036 M 317 166.67 % 6.000 K 120.69 % -29.000 K -16.00 % -25.000 K -100.43 % 5.846 M 2 048.67 % -300.000 K -105.58 % 5.379 M 3 686.00 % -150.000 K
Operating expenses 107.561 M -42.99 % 188.669 M 52.53 % 123.694 M -7.86 % 134.248 M -2.09 % 137.108 M 8.80 % 126.015 M 8.99 % 115.623 M 3.20 % 112.042 M 20.63 % 92.881 M 70.36 % 54.519 M 32.55 % 41.132 M 4.17 % 39.486 M 20.49 % 32.770 M 26.84 % 25.836 M
Cost and expenses 880.030 M -13.30 % 1.015 B 12.73 % 900.452 M 27.25 % 707.620 M 2.47 % 690.540 M -4.09 % 719.979 M 1.11 % 712.079 M 33.33 % 534.053 M 0.78 % 529.905 M 35.83 % 390.117 M 44.24 % 270.465 M 7.28 % 252.111 M 1.33 % 248.804 M 55.09 % 160.430 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 80.821 M -18.71 % 99.418 M 3.05 % 96.473 M -10.53 % 107.827 M -3.52 % 111.765 M 5.26 % 106.179 M 9.93 % 96.587 M 3.47 % 93.347 M 22.94 % 75.926 M 63.02 % 46.574 M 31.99 % 35.286 M 4.62 % 33.728 M 23.14 % 27.391 M 25.31 % 21.859 M
Interest income 258.000 K 186.67 % 90.000 K 900.00 % 9.000 K 28.57 % 7.000 K 75.00 % 4.000 K 100.00 % 2.000 K 100.00 % 1.000 K 0.000 -100.00 % 1.000 K 0.00 % 1.000 K 0.00 % 1.000 K -98.77 % 81.000 K 1.25 % 80.000 K 1.27 % 79.000 K
Interest expense 29.646 M 10.95 % 26.719 M 13.67 % 23.505 M 19.76 % 19.627 M 19.31 % 16.451 M 25.26 % 13.134 M -1.13 % 13.284 M -11.01 % 14.928 M -6.83 % 16.023 M 64.95 % 9.714 M -8.58 % 10.626 M -13.43 % 12.274 M -0.58 % 12.346 M 115.95 % 5.717 M
Depreciation and amortization 26.740 M -1.88 % 27.252 M -1.48 % 27.662 M 4.70 % 26.421 M 4.25 % 25.343 M 26.15 % 20.089 M 5.53 % 19.036 M 1.82 % 18.695 M 10.26 % 16.955 M 113.40 % 7.945 M 35.90 % 5.846 M 1.53 % 5.758 M 7.05 % 5.379 M 35.25 % 3.977 M
Operating income -466.919 M -90.09 % -245.634 M -632.30 % -33.543 M -26.97 % -26.418 M -5.03 % -25.154 M 17.81 % -30.606 M -295.38 % -7.741 M 81.68 % -42.258 M -338.59 % -9.635 M 27.71 % -13.328 M -1 633.72 % 869.000 K 126.11 % -3.328 M -150.33 % 6.613 M 234.66 % -4.911 M
Operating income ratio -0.59 -84.94 % -0.32 -727.96 % -0.04 0.35 % -0.04 -2.66 % -0.04 14.80 % -0.04 -303.96 % -0.01 87.20 % -0.09 -369.37 % -0.02 46.05 % -0.03 -1 192.80 % 0.00 124.42 % -0.01 -150.55 % 0.03 187.61 % -0.03
Total other income expenses net -24.923 M 7.63 % -26.983 M 0.22 % -27.042 M 93.32 % -404.662 M -394.61 % -81.814 M -585.51 % 16.851 M 35.34 % 12.451 M -71.10 % 43.077 M 240.31 % -30.701 M -288.91 % 16.252 M 252.96 % -10.625 M 87.66 % -86.100 M -394.71 % -17.404 M -59.28 % -10.927 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 2020-06-30
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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30
Net debt 1.200 B -0.31 % 1.204 B 2.65 % 1.173 B 0.03 % 1.172 B 7.87 % 1.087 B 2.92 % 1.056 B 8.52 % 973.176 M 7.88 % 902.114 M 25.60 % 718.223 M 232.66 % 215.901 M -52.89 % 458.254 M 6.23 % 431.381 M 25 850.02 % -1.675 M 21.74 % -2.141 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 690.374 M 0.01 % 690.307 M 0.02 % 690.192 M 0.02 % 690.055 M
Total debt 1.241 B 0.80 % 1.232 B 1.15 % 1.218 B 1.49 % 1.200 B 7.99 % 1.111 B 0.64 % 1.104 B 1.63 % 1.086 B 1.97 % 1.065 B 14.90 % 927.136 M 73.24 % 535.178 M 15.13 % 464.856 M -0.07 % 465.188 M 0.000 0.000
Accumulated other comprehensive income loss 593.324 M -1.38 % 601.642 M 1.11 % 595.046 M 10.47 % 538.663 M -1.01 % 544.155 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings -715.422 M -57.26 % -454.935 M -44.80 % -314.182 M -9.84 % -286.032 M -107.78 % -137.661 M -65.00 % -83.433 M -6.83 % -78.100 M 0.84 % -78.760 M -49.88 % -52.547 M 48.43 % -101.885 M 7.70 % -110.383 M -2.37 % -107.832 M -81 960.18 % -131.406 K -304.70 % -32.470 K
Common stock 53.000 K 0.00 % 53.000 K 1.92 % 52.000 K 6.12 % 49.000 K 0.00 % 49.000 K 0.00 % 49.000 K 2.08 % 48.000 K 0.00 % 48.000 K 0.00 % 48.000 K 0.00 % 48.000 K -99.97 % 157.662 M 0.000 -100.00 % 662.947 M -0.01 % 663.046 M
Total equity -259.101 M -209.89 % 235.773 M -53.26 % 504.401 M 2.05 % 494.275 M -36.88 % 783.034 M -6.89 % 840.997 M 0.38 % 837.777 M 4.91 % 798.568 M -6.93 % 858.013 M -3.42 % 888.351 M 1 784.34 % 47.144 M -5.00 % 49.625 M 892.50 % 5.000 M 0.00 % 5.000 M
Other non current liabilities 6.029 M -97.16 % 212.383 M -1.51 % 215.644 M -5.59 % 228.408 M -27.06 % 313.150 M 28.62 % 243.463 M -6.21 % 259.593 M 86.34 % 139.309 M 132 575.24 % 105.000 K -99.93 % 145.182 M 144.32 % -327.557 M -5 492.57 % -5.857 M -124.25 % 24.150 M 0.00 % 24.150 M
Long term debt 1.099 B 19.17 % 922.232 M -8.73 % 1.010 B 1.26 % 997.806 M 9.12 % 914.394 M -0.05 % 914.890 M -0.09 % 915.738 M -11.98 % 1.040 B 13.39 % 917.565 M 73.65 % 528.388 M 15.18 % 458.764 M -0.09 % 459.198 M 0.000 0.000
Total non current liabilities 1.105 B -2.60 % 1.135 B -7.46 % 1.226 B -0.01 % 1.226 B -0.11 % 1.228 B 5.97 % 1.158 B -1.44 % 1.175 B -0.73 % 1.184 B 3.63 % 1.142 B 68.46 % 678.193 M 40.55 % 482.526 M -2.99 % 497.385 M 1 959.57 % 24.150 M 0.00 % 24.150 M
Other current liabilities 87.666 M 17.65 % 74.516 M 14.51 % 65.074 M -7.71 % 70.507 M 66.78 % 42.275 M -3.71 % 43.905 M 12.54 % 39.014 M -37.95 % 62.876 M 18.43 % 53.093 M 39.35 % 38.101 M -4.26 % 39.795 M 38.02 % 28.832 M 103 366.59 % 27.866 K -91.50 % 327.867 K
Deferred revenue 47.396 M 1.91 % 46.506 M 0.000 -100.00 % 2.699 M 0.000 0.000 0.000 -100.00 % 1.815 M 0.00 % 1.815 M 38.23 % 1.313 M 0.00 % 1.313 M 32.89 % 988.000 K 0.000 0.000
Short term debt 142.327 M 3.44 % 137.597 M 309.39 % 33.610 M 4.39 % 32.198 M -2.39 % 32.985 M 14.81 % 28.731 M 9.35 % 26.275 M 11.46 % 23.573 M 194.22 % 8.012 M 18.00 % 6.790 M 11.46 % 6.092 M 1.70 % 5.990 M 0.000 0.000
Total current liabilities 365.934 M 8.61 % 336.934 M 57.51 % 213.912 M 2.63 % 208.438 M 12.33 % 185.561 M 30.63 % 142.055 M -10.46 % 158.657 M -1.48 % 161.036 M 15.38 % 139.574 M 50.62 % 92.669 M 6.43 % 87.070 M 29.61 % 67.180 M 240 982.32 % 27.866 K -91.50 % 327.867 K
Total liabilities 1.471 B -0.04 % 1.472 B 2.19 % 1.440 B 0.37 % 1.435 B 1.52 % 1.413 B 8.67 % 1.300 B -2.52 % 1.334 B -0.82 % 1.345 B 4.91 % 1.282 B 66.32 % 770.862 M 35.33 % 569.596 M 0.89 % 564.565 M 2 235.05 % 24.178 M -1.23 % 24.478 M
Other non current assets 5.283 M -1.40 % 5.358 M -91.99 % 66.886 M 1 286.53 % 4.824 M -50.53 % 9.751 M 54.12 % 6.327 M -61.89 % 16.602 M 22.24 % 13.582 M 188.79 % 4.703 M 1.05 % 4.654 M -38.13 % 7.522 M 72.44 % 4.362 M -99.37 % 690.192 M 0.02 % 690.055 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 729.182 M -2.99 % 751.674 M -2.71 % 772.641 M -2.66 % 793.763 M -0.35 % 796.581 M 0.09 % 795.860 M -1.87 % 811.049 M -1.76 % 825.621 M -1.78 % 840.592 M 42.59 % 589.500 M 164.55 % 222.829 M -1.56 % 226.355 M 0.000 0.000
GoodWill 88.918 M -81.48 % 480.044 M -0.07 % 480.375 M 0.00 % 480.375 M -39.03 % 787.885 M 1.38 % 777.163 M 0.58 % 772.704 M 0.39 % 769.667 M 0.54 % 765.511 M 40.12 % 546.312 M 132.35 % 235.127 M 0.34 % 234.328 M 0.000 0.000
Goodwill and intangible assets 818.100 M -33.58 % 1.232 B -1.70 % 1.253 B -1.66 % 1.274 B -19.59 % 1.584 B 0.73 % 1.573 B -0.68 % 1.584 B -0.72 % 1.595 B -0.67 % 1.606 B 41.41 % 1.136 B 148.02 % 457.956 M -0.59 % 460.683 M 0.000 0.000
Property plant equipment net 243.824 M -19.77 % 303.911 M -2.21 % 310.787 M 0.51 % 309.217 M 4.13 % 296.955 M 8.08 % 274.752 M 10.89 % 247.775 M 13.95 % 217.434 M 238.91 % 64.156 M 38.39 % 46.358 M 15.18 % 40.247 M 5.56 % 38.126 M 0.000 0.000
Total non current assets 1.067 B -30.75 % 1.541 B -5.50 % 1.631 B 2.68 % 1.588 B -16.02 % 1.891 B 2.00 % 1.854 B 0.32 % 1.848 B 1.20 % 1.826 B 9.04 % 1.675 B 41.13 % 1.187 B 134.68 % 505.725 M 0.51 % 503.171 M -27.10 % 690.192 M 0.02 % 690.055 M
Other current assets 15.894 M -49.46 % 31.450 M 18.34 % 26.577 M -66.61 % 79.603 M 0.98 % 78.833 M 104.94 % 38.466 M 103.97 % 18.859 M -3.41 % 19.525 M -36.58 % 30.788 M 53.14 % 20.105 M 30.70 % 15.383 M 72.13 % 8.937 M 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 690.374 M 0.01 % 690.307 M 0.02 % 690.192 M 0.02 % 690.055 M
cash and cash equivalents 41.331 M 49.10 % 27.721 M -38.24 % 44.888 M 64.25 % 27.329 M 13.41 % 24.097 M -49.64 % 47.847 M -57.68 % 113.052 M -30.72 % 163.170 M -21.90 % 208.913 M -34.57 % 319.277 M 4 736.06 % 6.602 M -80.47 % 33.807 M 1 918.01 % 1.675 M -21.74 % 2.141 M
Cash and short term investments 41.331 M 49.10 % 27.721 M -38.24 % 44.888 M 64.25 % 27.329 M 13.41 % 24.097 M -49.64 % 47.847 M -57.68 % 113.052 M -30.72 % 163.170 M -21.90 % 208.913 M -34.57 % 319.277 M 4 736.06 % 6.602 M -80.47 % 33.807 M -95.11 % 691.867 M -0.05 % 692.195 M
Total current assets 144.724 M -12.99 % 166.335 M -46.97 % 313.687 M -7.94 % 340.748 M 11.73 % 304.967 M 6.15 % 287.303 M -11.23 % 323.635 M 2.02 % 317.235 M -31.80 % 465.122 M -1.54 % 472.389 M 325.52 % 111.015 M 0.00 % 111.019 M 5 649.98 % 1.931 M -21.74 % 2.467 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.107 M -37.70 % 1.777 M 51.11 % 1.176 M 14.96 % 1.023 M 10.95 % 922.000 K 0.000 0.000
Net receivables 87.499 M -18.35 % 107.164 M -55.76 % 242.222 M 3.60 % 233.816 M 15.73 % 202.037 M 0.52 % 200.990 M 4.83 % 191.724 M 43.69 % 133.433 M -40.34 % 223.644 M 69.64 % 131.831 M 49.80 % 88.007 M 30.67 % 67.353 M 0.000 0.000
Tax assets 0.000 0.000 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 assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 135.941 M 8.91 % 124.821 M 8.33 % 115.228 M 8.98 % 105.733 M -4.14 % 110.301 M 58.89 % 69.419 M -25.65 % 93.368 M 15.51 % 80.829 M 5.45 % 76.654 M 64.97 % 46.465 M 16.54 % 39.870 M 27.10 % 31.370 M 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 -100.00 % 3.762 M 0.000 0.000 0.000 -100.00 % 4.244 M -9.66 % 4.698 M 1.62 % 4.623 M -6.62 % 4.951 M 15.76 % 4.277 M 0.000 0.000
Minority interest -137.003 M -253.82 % 89.066 M -60.16 % 223.537 M -6.58 % 239.269 M -36.46 % 376.540 M -12.18 % 428.739 M -5.06 % 451.567 M -5.89 % 479.837 M -12.35 % 547.452 M -8.82 % 600.432 M 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 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 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 total stockholders equity 593.271 M -1.38 % 601.589 M 1.11 % 594.994 M 10.47 % 538.614 M -1.01 % 544.106 M 9.78 % 495.642 M 6.76 % 464.262 M 16.81 % 397.443 M 9.47 % 363.060 M -6.85 % 389.756 M 288 808.15 % -135.000 K -100.09 % 157.457 M 123.94 % -657.816 M 0.03 % -658.013 M
Deferred tax liabilities non current 0.000 0.000 0.000 100.00 % -3.762 M 0.000 0.000 0.000 -100.00 % 80.623 M -44.03 % 144.050 M 11.92 % 128.711 M 3 476.30 % 3.599 M -74.25 % 13.976 M 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.212 B -29.02 % 1.707 B -12.19 % 1.944 B 0.80 % 1.929 B -12.17 % 2.196 B 2.56 % 2.141 B -1.40 % 2.172 B 1.32 % 2.144 B 0.16 % 2.140 B 28.98 % 1.659 B 169.03 % 616.740 M 0.42 % 614.190 M -11.26 % 692.123 M -0.06 % 692.522 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 2020-06-30
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 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30
Deferred income tax 350.102 M 18 802.03 % -1.872 M 0.000 0.000 0.000 -100.00 % 809.000 K 0.000 100.00 % -58.459 M -10 787.20 % 547.000 K 127.04 % -2.023 M 0.000 -100.00 % 30.597 M 439.72 % 5.669 M 29 936.84 % -19.000 K
Stock based compensation -4.083 M -302.43 % 2.017 M -78.43 % 9.351 M -27.07 % 12.822 M -3.12 % 13.235 M -25.58 % 17.784 M 28.72 % 13.816 M -12.75 % 15.835 M 77.74 % 8.909 M 181.22 % 3.168 M 4 361.97 % 71.000 K -79.77 % 351.000 K 440.00 % 65.000 K 14.04 % 57.000 K
Change in working capital 58.158 M -64.71 % 164.804 M 5 049.07 % -3.330 M 92.65 % -45.287 M -4 132.43 % -1.070 M 96.93 % -34.846 M 17.09 % -42.028 M -162.86 % 66.864 M 324.95 % -29.724 M 17.01 % -35.817 M -145.17 % -14.609 M -177.10 % 18.947 M 300.07 % -9.470 M 0.000
Accounts receivables 19.665 M -85.44 % 135.058 M 1 706.69 % -8.406 M 72.73 % -30.830 M -268.96 % -8.356 M 9.82 % -9.266 M 84.10 % -58.291 M -172.09 % 80.856 M 297.12 % -41.018 M 6.22 % -43.740 M -289.39 % -11.233 M -477.33 % 2.977 M 119.23 % -15.480 M 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 671.000 K 211.46 % -602.000 K -293.46 % -153.000 K -51.49 % -101.000 K -148.33 % 209.000 K 199.05 % -211.000 K 0.000
Accounts payables 18.020 M 7.61 % 16.746 M 45.07 % 11.543 M 596.62 % 1.657 M -95.89 % 40.317 M 308.12 % -19.372 M -293.53 % 10.010 M 183.60 % -11.973 M -209.43 % 10.941 M 53.34 % 7.135 M 76.87 % 4.034 M -60.52 % 10.217 M 72.67 % 5.917 M 0.000
Other working capital 20.473 M 57.48 % 13.000 M 514.41 % -3.137 M 80.53 % -16.114 M 51.22 % -33.031 M -432.07 % -6.208 M -199.28 % 6.253 M 332.45 % -2.690 M -381.68 % 955.000 K 1.49 % 941.000 K 112.87 % -7.309 M -231.84 % 5.544 M 1 723.68 % 304.000 K 0.000
Other non cash items 21.069 M -66.59 % 63.059 M 3 064.69 % -2.127 M -100.87 % 245.590 M 238.66 % 72.518 M 313.36 % -33.989 M -21.64 % -27.942 M -190.16 % -9.630 M -203.83 % 9.275 M 151.26 % -18.093 M -836.99 % 2.455 M -16.21 % 2.930 M 86.15 % 1.574 M -77.42 % 6.971 M
Net cash provided by operating activities -39.711 M -156.45 % -15.485 M 47.46 % -29.470 M 52.60 % -62.179 M -3 032.44 % -1.985 M 95.59 % -44.970 M -20.88 % -37.203 M -0.47 % -37.029 M -6.05 % -34.918 M 12.43 % -39.873 M -138.66 % -16.707 M -241.49 % 11.808 M 249.47 % -7.900 M -13.33 % -6.971 M
Investments in property plant and equipment -6.869 M -10.97 % -6.190 M -21.85 % -5.080 M 51.47 % -10.468 M 43.81 % -18.630 M -47.21 % -12.655 M -62.74 % -7.776 M 30.15 % -11.133 M 28.13 % -15.491 M -204.64 % -5.085 M -92.25 % -2.645 M -0.57 % -2.630 M 51.93 % -5.471 M 0.000
Acquisitions net 0.000 0.000 0.000 100.00 % -801.000 K 0.000 100.00 % -1.500 M 57.08 % -3.495 M -112.33 % -1.646 M 99.64 % -451.085 M 26.85 % -616.678 M -68 572.38 % -898.000 K 60.96 % -2.300 M 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 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 0.000 0.000
Other investing activites 33.416 M 1 728.46 % -2.052 M 53.14 % -4.379 M 7.48 % -4.733 M -1 793.20 % -250.000 K 84.95 % -1.661 M 24.02 % -2.186 M 10.37 % -2.439 M -1 218.38 % -185.000 K 98.96 % -17.807 M -189.26 % -6.156 M 37.70 % -9.882 M -358.14 % -2.157 M 0.000
Net cash used for investing activites 26.547 M 422.09 % -8.242 M 12.87 % -9.459 M 40.89 % -16.002 M 15.24 % -18.880 M -19.37 % -15.816 M -17.53 % -13.457 M 11.57 % -15.218 M 96.74 % -466.761 M 27.02 % -639.570 M -6 494.18 % -9.699 M 34.52 % -14.812 M -94.18 % -7.628 M 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000
Other financing activites 26.774 M 308.14 % 6.560 M -88.39 % 56.488 M -30.62 % 81.413 M 2 921.94 % -2.885 M 34.71 % -4.419 M -915.31 % 542.000 K -91.67 % 6.504 M -98.34 % 391.315 M -60.57 % 992.475 M 35 319.13 % -2.818 M -130.02 % 9.388 M -70.88 % 32.235 M 0.000
Net cash used provided by financing activities 26.774 M 308.14 % 6.560 M -88.39 % 56.488 M -30.62 % 81.413 M 2 921.94 % -2.885 M 34.71 % -4.419 M -915.31 % 542.000 K -91.67 % 6.504 M -98.34 % 391.315 M -60.56 % 992.118 M 124 269.96 % -799.000 K -108.51 % 9.388 M -70.88 % 32.235 M 0.000
Effect of forex changes on cash 0.000 100.00 % -226.182 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 13.610 M 179.28 % -17.167 M -197.77 % 17.559 M 443.29 % 3.232 M 113.61 % -23.750 M 63.58 % -65.205 M -30.10 % -50.118 M -9.56 % -45.743 M 58.55 % -110.364 M -135.30 % 312.675 M 1 249.33 % -27.205 M -526.14 % 6.384 M -61.79 % 16.707 M 339.66 % -6.971 M
Cash at beginning of period 27.721 M -38.24 % 44.888 M 64.25 % 27.329 M 13.41 % 24.097 M -49.64 % 47.847 M -57.68 % 113.052 M -30.72 % 163.170 M -21.90 % 208.913 M -34.57 % 319.277 M 4 736.06 % 6.602 M -80.47 % 33.807 M 23.28 % 27.423 M 155.91 % 10.716 M 0.000
Cash at end of period 41.331 M 49.10 % 27.721 M -38.24 % 44.888 M 64.25 % 27.329 M 13.41 % 24.097 M -49.64 % 47.847 M -57.68 % 113.052 M -30.72 % 163.170 M -21.90 % 208.913 M -34.57 % 319.277 M 4 736.06 % 6.602 M -80.47 % 33.807 M 23.28 % 27.423 M 493.39 % -6.971 M
Operating cash flow -39.711 M -156.45 % -15.485 M 47.46 % -29.470 M 52.60 % -62.179 M -3 032.44 % -1.985 M 95.59 % -44.970 M -20.88 % -37.203 M -0.47 % -37.029 M -6.05 % -34.918 M 12.43 % -39.873 M -138.66 % -16.707 M -241.49 % 11.808 M 249.47 % -7.900 M -13.33 % -6.971 M
Capital expenditure -6.869 M -10.97 % -6.190 M -21.85 % -5.080 M 51.47 % -10.468 M 43.81 % -18.630 M -47.21 % -12.655 M -62.74 % -7.776 M 30.15 % -11.133 M 28.13 % -15.491 M -204.64 % -5.085 M -92.25 % -2.645 M -0.57 % -2.630 M 51.93 % -5.471 M 0.000
Free CashFlow -46.580 M -114.90 % -21.675 M 37.26 % -34.550 M 52.44 % -72.647 M -252.40 % -20.615 M 64.23 % -57.625 M -28.12 % -44.979 M 6.61 % -48.162 M 4.46 % -50.409 M -12.12 % -44.958 M -132.32 % -19.352 M -310.85 % 9.178 M 168.64 % -13.371 M -91.81 % -6.971 M
2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020