
Cvent Holding Corp. CVT
Trading inactive
Finances
2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|
Revenue | 630.558 M 21.54 % | 518.811 M 4.03 % | 498.700 M -12.14 % | 567.604 M 18.25 % | 480.015 M |
Net income | -100.270 M -16.49 % | -86.079 M -2.80 % | -83.733 M 8.75 % | -91.761 M -69.80 % | -54.040 M |
Income before tax | -88.896 M -12.48 % | -79.035 M -4.17 % | -75.868 M 22.40 % | -97.774 M -31.87 % | -74.147 M |
Income before tax ratio | -0.14 7.46 % | -0.15 -0.14 % | -0.15 11.68 % | -0.17 -11.52 % | -0.15 |
EBITDA | 54.301 M -39.60 % | 89.907 M -16.31 % | 107.426 M 35.60 % | 79.220 M -1.46 % | 80.390 M |
Net income ratio | -0.16 4.16 % | -0.17 1.18 % | -0.17 -3.86 % | -0.16 -43.60 % | -0.11 |
Ratio EBITDA | 0.09 -50.31 % | 0.17 -19.55 % | 0.22 54.34 % | 0.14 -16.66 % | 0.17 |
Gross profit ratio | 0.61 -3.81 % | 0.63 -2.41 % | 0.65 3.16 % | 0.63 -4.44 % | 0.66 |
Weighted average shs out dil | 483.047 M 14.82 % | 420.693 M -12.56 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M |
Weighted average shs out | 483.047 M 14.82 % | 420.693 M -12.56 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M |
EPS diluted | -0.21 -5.00 % | -0.20 -17.65 % | -0.17 10.53 % | -0.19 -72.73 % | -0.11 |
Earnings per share | -0.21 -5.00 % | -0.20 -17.65 % | -0.17 10.53 % | -0.19 -72.73 % | -0.11 |
Gross profit | 382.704 M 16.91 % | 327.363 M 1.52 % | 322.450 M -9.36 % | 355.747 M 13.00 % | 314.834 M |
Income tax expense | 11.374 M 61.47 % | 7.044 M -10.44 % | 7.865 M 230.80 % | -6.013 M 70.09 % | -20.107 M |
Cost of revenue | 247.854 M 29.46 % | 191.448 M 8.62 % | 176.250 M -16.81 % | 211.857 M 28.26 % | 165.181 M |
General and administrative expenses | 102.544 M 16.26 % | 88.206 M 9.49 % | 80.564 M -12.45 % | 92.018 M 20.83 % | 76.155 M |
Selling and marketing expenses | 176.959 M 30.49 % | 135.616 M 5.63 % | 128.388 M -17.59 % | 155.801 M 23.13 % | 126.531 M |
Other expenses | 48.637 M -5.52 % | 51.478 M -4.39 % | 53.844 M -6.66 % | 57.685 M -4.64 % | 60.494 M |
Operating expenses | 458.760 M 23.35 % | 371.927 M 6.06 % | 350.662 M -12.67 % | 401.516 M 17.53 % | 341.627 M |
Cost and expenses | 706.614 M 25.43 % | 563.375 M 6.92 % | 526.912 M -14.10 % | 613.373 M 21.03 % | 506.808 M |
Research and development expenses | 130.620 M 35.18 % | 96.627 M 9.97 % | 87.866 M -8.48 % | 96.012 M 22.39 % | 78.447 M |
Selling general and administrative expenses | 279.503 M 24.88 % | 223.822 M 7.12 % | 208.952 M -15.68 % | 247.819 M 22.27 % | 202.686 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 9.865 M -66.07 % | 29.073 M -18.24 % | 35.557 M -25.73 % | 47.875 M 4.16 % | 45.963 M |
Depreciation and amortization | 130.113 M -1.96 % | 132.710 M -3.91 % | 138.103 M 6.96 % | 129.119 M 18.92 % | 108.574 M |
Operating income | -75.812 M -77.12 % | -42.803 M -39.53 % | -30.677 M 38.52 % | -49.899 M -86.24 % | -26.793 M |
Operating income ratio | -0.12 -45.73 % | -0.08 -34.12 % | -0.06 30.03 % | -0.09 -57.50 % | -0.06 |
Total other income expenses net | -12.840 M 62.75 % | -34.471 M 27.67 % | -47.656 M 8.36 % | -52.005 M -9.82 % | -47.354 M |
2022 | 2021 | 2020 | 2019 | 2018 |
2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|
Net debt | 139.674 M -21.48 % | 177.875 M -76.68 % | 762.835 M 1.02 % | 755.168 M |
Total investments | 40.925 M 7 506.88 % | 538.000 K | 0.000 -100.00 % | 982.000 K |
Total debt | 238.782 M -21.56 % | 304.401 M -63.24 % | 828.100 M 0.07 % | 827.483 M |
Accumulated other comprehensive income loss | -8.731 M -217.95 % | -2.746 M -3 879.71 % | -69.000 K 94.41 % | -1.234 M |
Retained earnings | -951.877 M -11.77 % | -851.607 M -11.24 % | -765.528 M -12.28 % | -681.795 M |
Common stock | 49.000 K 2.08 % | 48.000 K 4 700.00 % | 1.000 K 0.00 % | 1.000 K |
Total equity | 1.611 B -1.14 % | 1.629 B 39.17 % | 1.171 B -5.25 % | 1.236 B |
Other non current liabilities | 7.526 M -8.22 % | 8.200 M 56.52 % | 5.239 M 32.10 % | 3.966 M |
Long term debt | 227.712 M -22.31 % | 293.111 M -63.10 % | 794.270 M -1.64 % | 807.488 M |
Total non current liabilities | 253.341 M -20.33 % | 318.006 M -61.05 % | 816.459 M -1.22 % | 826.516 M |
Other current liabilities | 108.751 M 15.65 % | 94.035 M 5.35 % | 89.261 M -27.49 % | 123.097 M |
Deferred revenue | 267.882 M 11.69 % | 239.843 M 15.52 % | 207.622 M -7.78 % | 225.131 M |
Short term debt | 11.070 M -1.95 % | 11.290 M -66.63 % | 33.830 M 69.19 % | 19.995 M |
Total current liabilities | 401.727 M 12.02 % | 358.617 M 4.15 % | 344.341 M -10.03 % | 382.719 M |
Total liabilities | 655.068 M -3.19 % | 676.623 M -41.71 % | 1.161 B -4.01 % | 1.209 B |
Other non current assets | 32.094 M 20.28 % | 26.683 M 3.00 % | 25.906 M 7.87 % | 24.017 M |
Long term investments | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 269.740 M -18.32 % | 330.222 M -16.70 % | 396.446 M -15.41 % | 468.657 M |
GoodWill | 1.620 B 0.15 % | 1.618 B 0.76 % | 1.606 B -0.53 % | 1.614 B |
Goodwill and intangible assets | 1.890 B -2.98 % | 1.948 B -2.70 % | 2.002 B -3.88 % | 2.083 B |
Property plant equipment net | 35.648 M -18.43 % | 43.704 M -27.93 % | 60.637 M -26.83 % | 82.872 M |
Total non current assets | 1.960 B -3.00 % | 2.021 B -3.34 % | 2.091 B -4.62 % | 2.192 B |
Other current assets | 44.504 M -2.76 % | 45.769 M 32.99 % | 34.415 M -0.92 % | 34.736 M |
Short term investments | 40.925 M 7 506.88 % | 538.000 K | 0.000 -100.00 % | 982.000 K |
cash and cash equivalents | 99.108 M -21.67 % | 126.526 M 93.87 % | 65.265 M -9.75 % | 72.315 M |
Cash and short term investments | 140.033 M 10.21 % | 127.064 M 94.69 % | 65.265 M -10.96 % | 73.297 M |
Total current assets | 305.714 M 7.20 % | 285.187 M 18.34 % | 240.998 M -4.80 % | 253.150 M |
Inventory | 815.000 K 691.26 % | 103.000 K -49.76 % | 205.000 K -49.51 % | 406.000 K |
Net receivables | 120.362 M 7.23 % | 112.251 M -20.45 % | 141.113 M -2.49 % | 144.711 M |
Tax assets | 2.425 M 0.92 % | 2.403 M 18.03 % | 2.036 M -5.87 % | 2.163 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 2.147 M -19.74 % | 2.675 M -34.40 % | 4.078 M -30.75 % | 5.889 M |
Tax payables | 11.877 M 10.24 % | 10.774 M 12.82 % | 9.550 M 10.96 % | 8.607 M |
Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 |
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 | 2.571 B 3.53 % | 2.484 B 28.26 % | 1.936 B 0.92 % | 1.919 B |
Deferred tax liabilities non current | 18.103 M 8.43 % | 16.695 M -1.50 % | 16.950 M 12.53 % | 15.062 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 2.266 B -1.74 % | 2.306 B -1.10 % | 2.332 B -4.64 % | 2.445 B |
2022 | 2021 | 2020 | 2019 |
2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|
Deferred income tax | 1.215 M 303.86 % | -596.000 K -129.56 % | 2.016 M 116.39 % | -12.299 M 52.94 % | -26.134 M |
Stock based compensation | 65.078 M 159.73 % | 25.056 M 41.60 % | 17.695 M -6.04 % | 18.833 M 5.15 % | 17.911 M |
Change in working capital | -9.947 M -483.91 % | 2.591 M 102.85 % | -90.880 M -239.28 % | -26.786 M -12.08 % | -23.898 M |
Accounts receivables | -10.214 M -151.16 % | 19.966 M 2 440.20 % | 786.000 K 103.36 % | -23.412 M 29.32 % | -33.122 M |
Inventory | 0.000 100.00 % | -52.365 M -35.51 % | -38.642 M 10.72 % | -43.282 M -1 377.13 % | 3.389 M |
Accounts payables | 16.456 M 739.16 % | 1.961 M 105.38 % | -36.433 M -1 385.85 % | -2.452 M 32.75 % | -3.646 M |
Other working capital | -16.189 M -149.01 % | 33.029 M 299.08 % | -16.591 M -139.17 % | 42.360 M 346.79 % | 9.481 M |
Other non cash items | 37.946 M -21.78 % | 48.514 M 5.70 % | 45.898 M 48.43 % | 30.923 M 13.02 % | 27.360 M |
Net cash provided by operating activities | 124.135 M 1.59 % | 122.196 M 319.93 % | 29.099 M -39.41 % | 48.029 M -3.50 % | 49.773 M |
Investments in property plant and equipment | -57.962 M -26.96 % | -45.653 M -7.03 % | -42.653 M 34.27 % | -64.893 M -33.25 % | -48.700 M |
Acquisitions net | -3.443 M 76.49 % | -14.647 M -1 527.44 % | -900.000 K 94.62 % | -16.729 M 86.25 % | -121.689 M |
Purchases of investments | -93.231 M -160.95 % | -35.727 M -32.72 % | -26.919 M 3.03 % | -27.759 M 2.17 % | -28.375 M |
Sales maturities of investments | 48.380 M 37.49 % | 35.189 M 26.12 % | 27.901 M -21.69 % | 35.627 M 69.69 % | 20.995 M |
Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash used for investing activites | -106.256 M -74.65 % | -60.838 M -42.91 % | -42.571 M 42.28 % | -73.754 M 58.51 % | -177.769 M |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 17.059 M | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 100.00 % | -230.000 K -2 200.00 % | -10.000 K 96.05 % | -253.000 K | 0.000 |
Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other financing activites | -39.852 M -1 486.64 % | 2.874 M -48.01 % | 5.528 M -72.84 % | 20.352 M -76.39 % | 86.202 M |
Net cash used provided by financing activities | -39.852 M -1 486.64 % | 2.874 M -48.01 % | 5.528 M -72.84 % | 20.352 M -76.39 % | 86.202 M |
Effect of forex changes on cash | -4.733 M -54.02 % | -3.073 M -543.43 % | 693.000 K 171.76 % | 255.000 K -75.22 % | 1.029 M |
Net change in cash | -26.706 M -143.67 % | 61.159 M 943.46 % | -7.251 M -41.68 % | -5.118 M 87.45 % | -40.765 M |
Cash at beginning of period | 126.629 M 93.42 % | 65.470 M -9.97 % | 72.721 M -6.58 % | 77.839 M -34.37 % | 118.604 M |
Cash at end of period | 99.923 M -21.09 % | 126.629 M 93.42 % | 65.470 M -9.97 % | 72.721 M -6.58 % | 77.839 M |
Operating cash flow | 124.135 M 1.59 % | 122.196 M 319.93 % | 29.099 M -39.41 % | 48.029 M -3.50 % | 49.773 M |
Capital expenditure | -57.962 M -26.96 % | -45.653 M -7.03 % | -42.653 M 34.27 % | -64.893 M -33.25 % | -48.700 M |
Free CashFlow | 66.173 M -13.55 % | 76.543 M 664.73 % | -13.554 M 19.63 % | -16.864 M -1 671.67 % | 1.073 M |
2022 | 2021 | 2020 | 2019 | 2018 |
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 | 166.205 M -2.76 % | 170.918 M 5.95 % | 161.321 M 0.22 % | 160.962 M 17.19 % | 137.356 M -5.04 % | 144.652 M 7.90 % | 134.058 M 9.16 % | 122.814 M 4.71 % | 117.287 M 1.56 % | 115.484 M -2.55 % | 118.507 M -5.31 % | 125.158 M |
Net income | -32.643 M -70.49 % | -19.147 M -5.01 % | -18.233 M 42.12 % | -31.500 M -0.35 % | -31.389 M -45.70 % | -21.543 M 17.54 % | -26.126 M -19.59 % | -21.847 M -31.92 % | -16.561 M 0.54 % | -16.651 M -15.83 % | -14.375 M 48.66 % | -28.001 M |
Income before tax | -28.536 M -136.52 % | -12.065 M 27.17 % | -16.566 M 45.08 % | -30.166 M -0.23 % | -30.098 M -52.06 % | -19.793 M 18.07 % | -24.158 M -20.66 % | -20.022 M -32.94 % | -15.061 M -10.29 % | -13.656 M 0.52 % | -13.727 M 47.17 % | -25.983 M |
Income before tax ratio | -0.17 -143.23 % | -0.07 31.26 % | -0.10 45.21 % | -0.19 14.47 % | -0.22 -60.14 % | -0.14 24.07 % | -0.18 -10.54 % | -0.16 -26.96 % | -0.13 -8.59 % | -0.12 -2.09 % | -0.12 44.20 % | -0.21 |
EBITDA | 6.924 M -70.79 % | 23.708 M 35.59 % | 17.485 M 109.38 % | 8.351 M 75.51 % | 4.758 M -75.37 % | 19.314 M 12.98 % | 17.095 M 1 050.40 % | 1.486 M -94.32 % | 26.184 M -9.63 % | 28.975 M -7.10 % | 31.191 M 1 240.02 % | -2.736 M |
Net income ratio | -0.20 -75.32 % | -0.11 0.88 % | -0.11 42.25 % | -0.20 14.36 % | -0.23 -53.44 % | -0.15 23.58 % | -0.19 -9.56 % | -0.18 -25.98 % | -0.14 2.07 % | -0.14 -18.87 % | -0.12 45.78 % | -0.22 |
Ratio EBITDA | 0.04 -69.97 % | 0.14 27.98 % | 0.11 108.91 % | 0.05 49.77 % | 0.03 -74.06 % | 0.13 4.71 % | 0.13 953.91 % | 0.01 -94.58 % | 0.22 -11.02 % | 0.25 -4.67 % | 0.26 1 304.00 % | -0.02 |
Gross profit ratio | 0.63 0.62 % | 0.63 3.53 % | 0.61 2.82 % | 0.59 0.31 % | 0.59 -8.77 % | 0.65 4.07 % | 0.62 -0.51 % | 0.63 -0.11 % | 0.63 -1.71 % | 0.64 -3.98 % | 0.66 0.43 % | 0.66 |
Weighted average shs out dil | 488.983 M 0.66 % | 485.773 M 0.45 % | 483.592 M 0.41 % | 481.624 M 0.10 % | 481.144 M 11.03 % | 433.345 M -9.93 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M |
Weighted average shs out | 488.983 M 0.66 % | 485.773 M 0.45 % | 483.592 M 0.41 % | 481.624 M 0.10 % | 481.144 M 11.03 % | 433.345 M -9.93 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M 0.00 % | 481.122 M |
EPS diluted | -0.07 -69.54 % | -0.04 -4.51 % | -0.04 42.35 % | -0.07 -0.31 % | -0.07 -31.19 % | -0.05 8.47 % | -0.05 -19.60 % | -0.05 -31.98 % | -0.03 0.58 % | -0.03 -15.72 % | -0.03 48.63 % | -0.06 |
Earnings per share | -0.07 -69.54 % | -0.04 -4.51 % | -0.04 42.35 % | -0.07 -0.31 % | -0.07 -31.19 % | -0.05 8.47 % | -0.05 -19.60 % | -0.05 -31.98 % | -0.03 0.58 % | -0.03 -15.72 % | -0.03 48.63 % | -0.06 |
Gross profit | 105.514 M -2.15 % | 107.836 M 9.69 % | 98.310 M 3.05 % | 95.402 M 17.55 % | 81.156 M -13.37 % | 93.683 M 12.30 % | 83.423 M 8.60 % | 76.815 M 4.59 % | 73.442 M -0.17 % | 73.568 M -6.42 % | 78.619 M -4.90 % | 82.673 M |
Income tax expense | 4.107 M -42.01 % | 7.082 M 324.84 % | 1.667 M 24.96 % | 1.334 M 3.33 % | 1.291 M -26.23 % | 1.750 M -11.08 % | 1.968 M 7.84 % | 1.825 M 21.67 % | 1.500 M -49.92 % | 2.995 M 362.19 % | 648.000 K -67.89 % | 2.018 M |
Cost of revenue | 60.691 M -3.79 % | 63.082 M 0.11 % | 63.011 M -3.89 % | 65.560 M 16.65 % | 56.200 M 10.26 % | 50.969 M 0.66 % | 50.635 M 10.08 % | 45.999 M 4.91 % | 43.845 M 4.60 % | 41.916 M 5.08 % | 39.888 M -6.11 % | 42.485 M |
General and administrative expenses | 39.768 M 47.78 % | 26.911 M 9.02 % | 24.685 M -5.05 % | 25.997 M 4.19 % | 24.951 M 1.86 % | 24.495 M -3.40 % | 25.358 M 17.40 % | 21.600 M 28.92 % | 16.754 M 0.43 % | 16.683 M -17.59 % | 20.243 M -0.99 % | 20.446 M |
Selling and marketing expenses | 44.960 M -0.47 % | 45.172 M 5.37 % | 42.869 M -12.20 % | 48.826 M 21.79 % | 40.091 M 9.70 % | 36.547 M -1.65 % | 37.161 M 12.37 % | 33.070 M 14.68 % | 28.837 M -0.03 % | 28.845 M -0.55 % | 29.004 M -10.69 % | 32.474 M |
Other expenses | 11.713 M -3.62 % | 12.153 M -0.14 % | 12.170 M 0.08 % | 12.160 M 0.05 % | 12.154 M -4.73 % | 12.757 M 0.00 % | 12.757 M -1.33 % | 12.929 M -0.81 % | 13.035 M -2.93 % | 13.428 M -0.47 % | 13.491 M 0.17 % | 13.468 M |
Operating expenses | 132.414 M 14.06 % | 116.090 M 1.87 % | 113.956 M -5.12 % | 120.111 M 10.60 % | 108.602 M 10.36 % | 98.410 M -2.53 % | 100.961 M 9.44 % | 92.256 M 14.89 % | 80.300 M 3.17 % | 77.830 M -7.02 % | 83.708 M -6.22 % | 89.263 M |
Cost and expenses | 193.105 M 7.78 % | 179.172 M 1.25 % | 176.967 M -4.69 % | 185.671 M 12.66 % | 164.802 M 10.32 % | 149.379 M -1.46 % | 151.596 M 9.65 % | 138.255 M 11.37 % | 124.145 M 3.67 % | 119.746 M -3.11 % | 123.596 M -6.19 % | 131.748 M |
Research and development expenses | 35.973 M 12.93 % | 31.854 M -6.95 % | 34.232 M 3.33 % | 33.128 M 5.48 % | 31.406 M 27.61 % | 24.611 M -4.18 % | 25.685 M 4.17 % | 24.657 M 13.76 % | 21.674 M 14.84 % | 18.874 M -10.00 % | 20.970 M -8.33 % | 22.875 M |
Selling general and administrative expenses | 84.728 M 17.54 % | 72.083 M 6.70 % | 67.554 M -9.71 % | 74.823 M 15.04 % | 65.042 M 6.55 % | 61.042 M -2.36 % | 62.519 M 14.36 % | 54.670 M 19.91 % | 45.591 M 0.14 % | 45.528 M -7.55 % | 49.247 M -6.94 % | 52.920 M |
Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.281 K 151.64 % | 2.496 K | 0.000 | 0.000 | 0.000 |
Interest expense | 2.647 M -5.83 % | 2.811 M 51.37 % | 1.857 M -28.71 % | 2.605 M 0.50 % | 2.592 M -59.22 % | 6.356 M -25.08 % | 8.484 M -1.11 % | 8.579 M 13.89 % | 7.533 M -14.48 % | 8.808 M -3.20 % | 9.099 M -6.95 % | 9.779 M |
Depreciation and amortization | 32.813 M -0.45 % | 32.962 M 2.39 % | 32.194 M -1.53 % | 32.693 M 1.33 % | 32.264 M -1.49 % | 32.751 M -0.05 % | 32.769 M 153.45 % | 12.929 M -61.65 % | 33.712 M -0.33 % | 33.823 M -5.57 % | 35.819 M 165.96 % | 13.468 M |
Operating income | -25.889 M -179.76 % | -9.254 M 37.09 % | -14.709 M 39.57 % | -24.342 M 11.50 % | -27.506 M -104.70 % | -13.437 M 23.38 % | -17.538 M -13.58 % | -15.441 M -125.15 % | -6.858 M -60.91 % | -4.262 M 16.25 % | -5.089 M 22.78 % | -6.590 M |
Operating income ratio | -0.16 -187.69 % | -0.05 40.62 % | -0.09 39.71 % | -0.15 24.48 % | -0.20 -115.58 % | -0.09 28.99 % | -0.13 -4.05 % | -0.13 -115.02 % | -0.06 -58.44 % | -0.04 14.06 % | -0.04 18.44 % | -0.05 |
Total other income expenses net | -1.636 M 44.22 % | -2.933 M -218.80 % | -920.000 K 83.14 % | -5.457 M -105.77 % | -2.652 M 82.40 % | -15.066 M -127.58 % | -6.620 M -44.51 % | -4.581 M 44.15 % | -8.203 M 12.68 % | -9.394 M -8.75 % | -8.638 M 55.46 % | -19.393 M |
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 |
2023-03-31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Net debt | 73.691 M -47.24 % | 139.674 M 54.08 % | 90.653 M -26.57 % | 123.457 M 8.59 % | 113.689 M -36.08 % | 177.875 M -73.96 % | 683.175 M -3.90 % | 710.899 M 35 082.59 % | -2.032 M -100.27 % | 762.835 M |
Total investments | 53.872 M 31.64 % | 40.925 M 1 333.95 % | 2.854 M -81.55 % | 15.469 M 212.38 % | 4.952 M 820.45 % | 538.000 K -80.04 % | 2.696 M -77.67 % | 12.074 M | 0.000 | 0.000 |
Total debt | 175.911 M -26.33 % | 238.782 M 20.38 % | 198.361 M -14.25 % | 231.326 M -23.34 % | 301.759 M -0.87 % | 304.401 M -61.88 % | 798.581 M -0.91 % | 805.942 M | 0.000 -100.00 % | 828.100 M |
Accumulated other comprehensive income loss | -7.850 M 10.09 % | -8.731 M 39.21 % | -14.362 M -82.98 % | -7.849 M -200.15 % | -2.615 M 4.77 % | -2.746 M -13.71 % | -2.415 M -483.33 % | -414.000 K | 0.000 100.00 % | -69.000 K |
Retained earnings | -984.520 M -3.43 % | -951.877 M -2.05 % | -932.729 M -1.99 % | -914.496 M -3.57 % | -882.996 M -3.69 % | -851.607 M -2.60 % | -830.063 M -3.25 % | -803.937 M -9 057.56 % | -8.779 M 98.85 % | -765.528 M |
Common stock | 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 4 700.00 % | 1.000 K 0.00 % | 1.000 K -100.00 % | 276.001 M 27 599 976.50 % | 1.000 K |
Total equity | 1.599 B -0.75 % | 1.611 B 1.20 % | 1.592 B 0.13 % | 1.590 B -1.16 % | 1.608 B -1.29 % | 1.629 B 45.33 % | 1.121 B -1.73 % | 1.141 B | 0.000 -100.00 % | 1.171 B |
Other non current liabilities | 6.413 M -14.79 % | 7.526 M -7.05 % | 8.097 M 2.38 % | 7.909 M -3.96 % | 8.235 M 0.43 % | 8.200 M 7.18 % | 7.651 M 5.90 % | 7.225 M -25.21 % | 9.660 M 84.39 % | 5.239 M |
Long term debt | 164.790 M -27.63 % | 227.712 M 21.65 % | 187.191 M -14.90 % | 219.976 M -24.28 % | 290.523 M -0.88 % | 293.111 M -62.55 % | 782.576 M -0.42 % | 785.913 M | 0.000 -100.00 % | 794.270 M |
Total non current liabilities | 189.329 M -25.27 % | 253.341 M 19.50 % | 212.005 M -13.37 % | 244.733 M -22.41 % | 315.422 M -0.81 % | 318.006 M -60.66 % | 808.453 M -0.29 % | 810.765 M 8 293.01 % | 9.660 M -98.82 % | 816.459 M |
Other current liabilities | 138.622 M 27.47 % | 108.751 M -16.29 % | 129.920 M 16.60 % | 111.426 M 3.85 % | 107.294 M 14.10 % | 94.035 M -1.16 % | 95.141 M 11.32 % | 85.465 M 3 738.93 % | 2.226 M -97.51 % | 89.261 M |
Deferred revenue | 302.216 M 12.82 % | 267.882 M 8.79 % | 246.239 M -8.32 % | 268.576 M -6.58 % | 287.504 M 19.87 % | 239.843 M 5.98 % | 226.307 M -6.35 % | 241.649 M | 0.000 -100.00 % | 207.622 M |
Short term debt | 11.121 M 0.46 % | 11.070 M -0.90 % | 11.170 M -1.59 % | 11.350 M 1.01 % | 11.236 M -0.48 % | 11.290 M -29.46 % | 16.005 M -20.09 % | 20.029 M | 0.000 -100.00 % | 33.830 M |
Total current liabilities | 468.723 M 16.68 % | 401.727 M 0.07 % | 401.426 M -0.56 % | 403.697 M -3.22 % | 417.139 M 16.32 % | 358.617 M 3.87 % | 345.243 M -3.96 % | 359.485 M 16 047.41 % | 2.226 M -99.35 % | 344.341 M |
Total liabilities | 658.052 M 0.46 % | 655.068 M 6.79 % | 613.431 M -5.40 % | 648.430 M -11.48 % | 732.561 M 8.27 % | 676.623 M -41.35 % | 1.154 B -1.41 % | 1.170 B 9 745.39 % | 11.886 M -98.98 % | 1.161 B |
Other non current assets | 29.321 M -8.64 % | 32.094 M 17.00 % | 27.430 M -3.81 % | 28.516 M 4.21 % | 27.363 M 2.55 % | 26.683 M 14.66 % | 23.272 M -1.21 % | 23.556 M -91.47 % | 276.002 M 965.40 % | 25.906 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 | 253.835 M -5.90 % | 269.740 M -5.40 % | 285.134 M -5.07 % | 300.358 M -4.43 % | 314.296 M -4.82 % | 330.222 M -5.02 % | 347.679 M -4.92 % | 365.653 M | 0.000 -100.00 % | 396.446 M |
GoodWill | 1.620 B 0.00 % | 1.620 B -0.02 % | 1.621 B -0.08 % | 1.622 B 0.23 % | 1.618 B 0.01 % | 1.618 B 0.00 % | 1.618 B 0.00 % | 1.618 B | 0.000 -100.00 % | 1.606 B |
Goodwill and intangible assets | 1.874 B -0.84 % | 1.890 B -0.82 % | 1.906 B -0.86 % | 1.922 B -0.52 % | 1.932 B -0.81 % | 1.948 B -0.89 % | 1.966 B -0.91 % | 1.984 B | 0.000 -100.00 % | 2.002 B |
Property plant equipment net | 43.030 M 20.71 % | 35.648 M -2.97 % | 36.741 M -3.10 % | 37.917 M -7.41 % | 40.952 M -6.30 % | 43.704 M -3.00 % | 45.055 M -13.26 % | 51.940 M | 0.000 -100.00 % | 60.637 M |
Total non current assets | 1.949 B -0.58 % | 1.960 B -0.61 % | 1.972 B -0.95 % | 1.991 B -0.60 % | 2.003 B -0.88 % | 2.021 B -0.74 % | 2.036 B -1.21 % | 2.061 B 646.72 % | 276.002 M -86.80 % | 2.091 B |
Other current assets | 52.232 M 17.36 % | 44.504 M 1.87 % | 43.687 M -0.45 % | 43.884 M -15.47 % | 51.918 M 13.18 % | 45.872 M 20.15 % | 38.179 M 2.98 % | 37.075 M 3 353.85 % | 1.073 M -96.90 % | 34.620 M |
Short term investments | 53.872 M 31.64 % | 40.925 M 1 333.95 % | 2.854 M -81.55 % | 15.469 M 212.38 % | 4.952 M 820.45 % | 538.000 K -80.04 % | 2.696 M -77.67 % | 12.074 M | 0.000 | 0.000 |
cash and cash equivalents | 102.220 M 3.14 % | 99.108 M -7.98 % | 107.708 M -0.15 % | 107.869 M -42.64 % | 188.070 M 48.64 % | 126.526 M 9.64 % | 115.406 M 21.43 % | 95.043 M 4 576.97 % | 2.032 M -96.89 % | 65.265 M |
Cash and short term investments | 156.092 M 11.47 % | 140.033 M 26.66 % | 110.562 M -10.36 % | 123.338 M -36.10 % | 193.022 M 51.91 % | 127.064 M 7.59 % | 118.102 M 10.26 % | 107.117 M 5 171.11 % | 2.032 M -96.89 % | 65.265 M |
Total current assets | 307.877 M 0.71 % | 305.714 M 31.19 % | 233.036 M -5.71 % | 247.152 M -26.86 % | 337.922 M 18.49 % | 285.187 M 19.36 % | 238.932 M -4.51 % | 250.206 M 7 956.63 % | 3.106 M -98.71 % | 240.998 M |
Inventory | 2.535 M 211.04 % | 815.000 K -70.76 % | 2.787 M 245.78 % | 806.000 K 675.00 % | 104.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 97.018 M -19.39 % | 120.362 M 58.37 % | 76.000 M -3.95 % | 79.124 M -14.81 % | 92.878 M -17.26 % | 112.251 M 35.81 % | 82.651 M -22.04 % | 106.014 M | 0.000 -100.00 % | 141.113 M |
Tax assets | 2.440 M 0.62 % | 2.425 M 6.41 % | 2.279 M -3.76 % | 2.368 M -0.08 % | 2.370 M -1.37 % | 2.403 M 20.21 % | 1.999 M 7.01 % | 1.868 M | 0.000 -100.00 % | 2.036 M |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 2.804 M 30.60 % | 2.147 M -48.22 % | 4.146 M 53.44 % | 2.702 M 23.66 % | 2.185 M -18.32 % | 2.675 M 15.50 % | 2.316 M -64.09 % | 6.449 M | 0.000 -100.00 % | 4.078 M |
Tax payables | 13.960 M 17.54 % | 11.877 M 19.35 % | 9.951 M 3.19 % | 9.643 M 8.11 % | 8.920 M -17.21 % | 10.774 M 96.82 % | 5.474 M -7.11 % | 5.893 M | 0.000 -100.00 % | 9.550 M |
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 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 2.591 B 0.76 % | 2.571 B 1.28 % | 2.539 B 1.07 % | 2.512 B 0.72 % | 2.494 B 0.41 % | 2.484 B 27.13 % | 1.954 B 0.43 % | 1.945 B 804.81 % | -276.000 M -114.25 % | 1.936 B |
Deferred tax liabilities non current | 18.126 M 0.13 % | 18.103 M 8.29 % | 16.717 M -0.78 % | 16.848 M 1.10 % | 16.664 M -0.19 % | 16.695 M -8.40 % | 18.226 M 3.40 % | 17.627 M | 0.000 -100.00 % | 16.950 M |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total assets | 2.257 B -0.40 % | 2.266 B 2.75 % | 2.205 B -1.47 % | 2.238 B -4.39 % | 2.341 B 1.51 % | 2.306 B 1.37 % | 2.275 B -1.57 % | 2.311 B 728.05 % | 279.108 M -88.03 % | 2.332 B |
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 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 7.000 K -99.43 % | 1.223 M 4 992.00 % | -25.000 K -266.67 % | 15.000 K 650.00 % | 2.000 K 100.10 % | -1.909 M -507.91 % | 468.000 K 1.52 % | 461.000 K 20.05 % | 384.000 K -51.27 % | 788.000 K 510.85 % | 129.000 K |
Stock based compensation | 14.556 M -23.67 % | 19.070 M -1.13 % | 19.288 M 13.78 % | 16.952 M 73.55 % | 9.768 M 18.47 % | 8.245 M -1.70 % | 8.388 M 7.33 % | 7.815 M 1 185.36 % | 608.000 K -80.62 % | 3.138 M -35.68 % | 4.879 M |
Change in working capital | 70.192 M 216.31 % | -60.351 M -633.30 % | -8.230 M -354.45 % | -1.811 M -103.00 % | 60.445 M 270.45 % | -35.461 M -1 466.30 % | -2.264 M -114.63 % | 15.472 M -37.72 % | 24.844 M 144.07 % | -56.374 M -102.14 % | -27.889 M |
Accounts receivables | 23.932 M 153.87 % | -44.424 M -2 842.22 % | 1.620 M -88.11 % | 13.622 M -28.18 % | 18.968 M 158.10 % | -32.645 M -276.64 % | 18.481 M -51.80 % | 38.341 M 1 010.50 % | -4.211 M 86.68 % | -31.609 M -502.82 % | 7.847 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.472 M 73.83 % | -13.267 M 26.72 % | -18.105 M -1 146.04 % | -1.453 M 66.80 % | -4.376 M |
Accounts payables | 47.168 M 261.78 % | -29.155 M -234.44 % | 21.686 M 203.64 % | 7.142 M -57.45 % | 16.783 M 338.46 % | -7.038 M -246.99 % | 4.788 M 168.14 % | -7.027 M -162.53 % | 11.238 M 161.89 % | -18.158 M -317.54 % | 8.347 M |
Other working capital | -908.000 K -106.86 % | 13.228 M 141.95 % | -31.536 M -39.69 % | -22.575 M -191.42 % | 24.694 M 484.89 % | 4.222 M 119.14 % | -22.061 M -756.74 % | -2.575 M -107.17 % | 35.922 M 796.97 % | -5.154 M 87.02 % | -39.707 M |
Other non cash items | 7.600 M -17.61 % | 9.224 M 8.34 % | 8.514 M -25.15 % | 11.374 M 28.75 % | 8.834 M -52.39 % | 18.555 M 45.82 % | 12.725 M 41.17 % | 9.014 M 9.69 % | 8.218 M -22.07 % | 10.545 M 24.82 % | 8.448 M |
Net cash provided by operating activities | 92.525 M 643.66 % | -17.019 M -150.79 % | 33.506 M 20.86 % | 27.724 M -65.31 % | 79.924 M 12 427.27 % | 638.000 K -97.54 % | 25.960 M -41.52 % | 44.393 M -13.30 % | 51.205 M 307.05 % | -24.731 M -452.75 % | 7.011 M |
Investments in property plant and equipment | -15.081 M -8.94 % | -13.844 M 15.69 % | -16.420 M -13.77 % | -14.432 M -8.79 % | -13.266 M -5.18 % | -12.613 M -8.65 % | -11.609 M 0.68 % | -11.688 M -19.96 % | -9.743 M -9.10 % | -8.930 M 10.69 % | -9.999 M |
Acquisitions net | 12.725 M 49 042.31 % | -26.000 K -102.47 % | 1.053 M 123.56 % | -4.470 M -137.59 % | 11.891 M 180.51 % | -14.769 M -236.46 % | 10.823 M 0.74 % | 10.744 M 23.42 % | 8.705 M 6.85 % | 8.147 M -12.17 % | 9.276 M |
Purchases of investments | -56.051 M -16.61 % | -48.067 M -1 620.37 % | -2.794 M 86.78 % | -21.132 M 0.50 % | -21.238 M -394.83 % | -4.292 M -11 822.22 % | -36.000 K 99.49 % | -7.063 M 70.98 % | -24.336 M -486 620.00 % | -5.000 K 97.14 % | -175.000 K |
Sales maturities of investments | 46.127 M 733.82 % | 5.532 M -64.10 % | 15.409 M 45.16 % | 10.615 M -36.91 % | 16.824 M 160.84 % | 6.450 M -31.49 % | 9.414 M -7.79 % | 10.209 M 11.99 % | 9.116 M 458.24 % | 1.633 M -76.40 % | 6.920 M |
Other investing activites | -12.725 M | 0.000 | 0.000 | 0.000 100.00 % | -11.891 M -180.51 % | 14.769 M 238.02 % | -10.701 M 58.06 % | -25.513 M -193.08 % | -8.705 M -6.85 % | -8.147 M 12.17 % | -9.276 M |
Net cash used for investing activites | -25.005 M 55.67 % | -56.405 M -1 949.60 % | -2.752 M 90.65 % | -29.419 M -66.40 % | -17.680 M -69.11 % | -10.455 M -395.73 % | -2.109 M 90.95 % | -23.311 M 6.62 % | -24.963 M -241.87 % | -7.302 M -124.40 % | -3.254 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 |
Common stock issued | 5.127 M -69.95 % | 17.059 M 156.60 % | 6.648 M | 0.000 | 0.000 -100.00 % | 522.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -173.000 K | 0.000 | 0.000 | 0.000 100.00 % | -10.000 K | 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 |
Other financing activites | -64.873 M -215.44 % | 56.194 M 340.64 % | -23.352 M 68.10 % | -73.204 M -14 453.73 % | 510.000 K -97.66 % | 21.760 M 1 196.77 % | -1.984 M 70.98 % | -6.837 M 32.07 % | -10.065 M -314.88 % | -2.426 M 91.22 % | -27.640 M |
Net cash used provided by financing activities | -64.873 M -215.44 % | 56.194 M 340.64 % | -23.352 M 68.10 % | -73.204 M -14 453.73 % | 510.000 K -97.66 % | 21.760 M 1 196.77 % | -1.984 M 70.98 % | -6.837 M 32.07 % | -10.065 M -314.88 % | -2.426 M 91.22 % | -27.640 M |
Effect of forex changes on cash | 2.185 M -67.18 % | 6.658 M 219.28 % | -5.582 M -21.35 % | -4.600 M -280.48 % | -1.209 M -46.90 % | -823.000 K 45.35 % | -1.506 M -1 176.27 % | -118.000 K 81.15 % | -626.000 K -128.93 % | 2.164 M 18.25 % | 1.830 M |
Net change in cash | 4.832 M 145.71 % | -10.572 M -680.88 % | 1.820 M 102.29 % | -79.499 M -229.17 % | 61.545 M 453.46 % | 11.120 M -45.39 % | 20.361 M 44.13 % | 14.127 M -9.16 % | 15.551 M 148.15 % | -32.295 M -46.44 % | -22.053 M |
Cash at beginning of period | 99.923 M -9.57 % | 110.495 M 1.67 % | 108.675 M -42.25 % | 188.174 M 48.60 % | 126.629 M 9.63 % | 115.509 M 21.40 % | 95.148 M 17.44 % | 81.021 M 23.75 % | 65.470 M -33.03 % | 97.765 M -18.41 % | 119.818 M |
Cash at end of period | 104.755 M 4.84 % | 99.923 M -9.57 % | 110.495 M 1.67 % | 108.675 M -42.25 % | 188.174 M 48.60 % | 126.629 M 9.63 % | 115.509 M 21.40 % | 95.148 M 17.44 % | 81.021 M 23.75 % | 65.470 M -33.03 % | 97.765 M |
Operating cash flow | 92.525 M 643.66 % | -17.019 M -150.79 % | 33.506 M 20.86 % | 27.724 M -65.31 % | 79.924 M 12 427.27 % | 638.000 K -97.54 % | 25.960 M -41.52 % | 44.393 M -13.30 % | 51.205 M 307.05 % | -24.731 M -452.75 % | 7.011 M |
Capital expenditure | -15.081 M -8.94 % | -13.844 M 15.69 % | -16.420 M -13.77 % | -14.432 M -8.79 % | -13.266 M -5.18 % | -12.613 M -8.65 % | -11.609 M 0.68 % | -11.688 M -19.96 % | -9.743 M -9.10 % | -8.930 M 10.69 % | -9.999 M |
Free CashFlow | 77.444 M 350.93 % | -30.863 M -280.63 % | 17.086 M 28.54 % | 13.292 M -80.06 % | 66.658 M 656.64 % | -11.975 M -183.44 % | 14.351 M -56.12 % | 32.705 M -21.12 % | 41.462 M 223.18 % | -33.661 M -1 026.54 % | -2.988 M |
2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 |