CVT

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