CZOO

Cazoo Group Ltd CZOO

Trading inactive

Finances

2022 2021 2020 2019 2018
Revenue 1.249 B 122.57 % 561.177 M 283.81 % 146.212 M 13 944.46 % 1.041 M 0.000
Net income -518.000 M -12.11 % -462.047 M -418.41 % -89.127 M -446.58 % -16.307 M -2 174.48 % -716.933 K
Income before tax -525.000 M -13.83 % -461.207 M -412.45 % -90.001 M -465.94 % -15.903 M -2 118.18 % -716.933 K
Income before tax ratio -0.42 48.86 % -0.82 -33.52 % -0.62 95.97 % -15.28 0.00
EBITDA -279.261 M -0.86 % -276.884 M -259.57 % -77.005 M -420.03 % -14.808 M -932.72 % -1.434 M
Net income ratio -0.41 49.63 % -0.82 -35.07 % -0.61 96.11 % -15.66 0.00
Ratio EBITDA -0.22 54.68 % -0.49 6.32 % -0.53 96.30 % -14.22 0.00
Gross profit ratio 0.02 -55.07 % 0.04 311.23 % -0.02 98.05 % -0.91 0.00
Weighted average shs out dil 38.081 M 14.02 % 33.399 M -94.83 % 646.485 M 0.00 % 646.485 M 0.00 % 646.485 M
Weighted average shs out 38.069 M 14.00 % 33.394 M -94.79 % 640.980 M -0.85 % 646.485 M 0.00 % 646.485 M
EPS diluted -13.60 1.73 % -13.84 -10 135.93 % -0.14 -435.91 % -0.03 -2 193.63 % 0.00
Earnings per share -13.61 1.66 % -13.84 -10 135.93 % -0.14 -435.91 % -0.03 -2 193.63 % 0.00
Gross profit 21.000 M -0.01 % 21.002 M 910.71 % -2.591 M -173.49 % -947.230 K 0.000
Income tax expense -7.000 M -933.25 % 840.086 K 196.18 % -873.444 K -316.37 % 403.679 K 0.000
Cost of revenue 1.228 B 127.33 % 540.175 M 263.01 % 148.803 M 7 383.93 % 1.988 M 0.000
General and administrative expenses 530.000 M 168.46 % 197.420 M 417.06 % 38.181 M 304.97 % 9.428 M 0.000
Selling and marketing expenses 159.000 M 57.72 % 100.810 M 107.87 % 48.497 M 819.49 % 5.274 M 0.000
Other expenses -41.705 M -80.88 % -23.056 M -301.48 % -5.743 M 0.000 0.000
Operating expenses 689.000 M 131.03 % 298.231 M 244.07 % 86.678 M 489.55 % 14.702 M 2 150.74 % -716.933 K
Cost and expenses 1.917 B 128.65 % 838.406 M 256.04 % 235.481 M 1 310.85 % 16.691 M 2 428.07 % -716.933 K
Research and development expenses 41.705 M 80.88 % 23.056 M 301.48 % 5.743 M 0.000 0.000
Selling general and administrative expenses 689.000 M 131.03 % 298.231 M 244.07 % 86.678 M 489.55 % 14.702 M 0.000
Interest income 2.111 M 978.47 % 195.740 K -55.32 % 438.074 K 191.09 % 150.494 K 0.000
Interest expense 51.000 M 1 114.16 % 4.200 M 259.01 % 1.170 M 189.83 % 403.679 K 0.000
Depreciation and amortization 575.000 M 559.36 % -125.173 M -1 120.63 % 12.264 M 1 356.77 % 841.884 K 217.43 % -716.933 K
Operating income -669.000 M -141.32 % -277.228 M -210.55 % -89.269 M -470.42 % -15.650 M -2 082.86 % -716.933 K
Operating income ratio -0.54 -8.42 % -0.49 19.09 % -0.61 95.94 % -15.03 0.00
Total other income expenses net 143.482 M 178.14 % -183.618 M -24 987.00 % -731.927 K -189.09 % -253.185 K 0.000
2022 2021 2020 2019 2018
2022 2021 2020 2019 2018
Net debt 403.000 M 228.57 % 122.653 M 229.26 % -94.892 M -2 916.36 % 3.369 M 112.77 % -26.394 M
Total investments 0.000 0.000 0.000 0.000 0.000
Total debt 649.000 M 127.89 % 284.789 M 128.53 % 124.618 M 267.11 % 33.945 M 0.000
Accumulated other comprehensive income loss 5.000 M 397.59 % -1.680 M -101.03 % 163.376 M 0.000 0.000
Retained earnings -1.279 B -146.35 % -519.173 M -392.82 % -105.347 M -563.18 % -15.885 M -8 772.54 % -179.037 K
Common stock 1.347 B 21.10 % 1.112 B 0.000 0.000 0.000
Total equity 73.000 M -87.66 % 591.421 M 98.53 % 297.907 M 429.48 % 56.264 M 79.45 % 31.353 M
Other non current liabilities 325.805 M 786.19 % 36.765 M 1 112.81 % 3.031 M 520.34 % 488.664 K 357.58 % 106.794 K
Long term debt 0.000 -100.00 % 117.349 M 198.36 % 39.331 M 919.48 % 3.858 M 0.000
Total non current liabilities 450.000 M 171.91 % 165.497 M 290.67 % 42.363 M 874.60 % 4.347 M 3 970.11 % 106.794 K
Other current liabilities 41.473 M 1 278.50 % -3.519 M -129.78 % 11.816 M 601.04 % 1.686 M 23 750.59 % 7.067 K
Deferred revenue 19.374 M 191.52 % 6.646 M -18.61 % 8.166 M 2 295.85 % 340.826 K 0.000
Short term debt 207.981 M 23.79 % 168.017 M 97.00 % 85.287 M 183.46 % 30.087 M 0.000
Total current liabilities 342.000 M 45.91 % 234.384 M 99.73 % 117.348 M 246.52 % 33.865 M 29 642.22 % 113.861 K
Total liabilities 792.000 M 98.06 % 399.881 M 150.38 % 159.711 M 317.97 % 38.211 M 33 459.71 % 113.861 K
Other non current assets 6.000 M -28.58 % 8.401 M 24.08 % 6.770 M 92.45 % 3.518 M -29.44 % 4.986 M
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 16.369 M -54.34 % 35.850 M 902.57 % 3.576 M 26.70 % 2.822 M 14 276.31 % 19.631 K
GoodWill -369.000 K -100.20 % 183.844 M 798.77 % 20.455 M 0.000 0.000
Goodwill and intangible assets 16.000 M -92.73 % 220.103 M 815.91 % 24.031 M 751.49 % 2.822 M 14 276.31 % 19.631 K
Property plant equipment net 242.000 M 5.52 % 229.343 M 196.08 % 77.460 M 894.99 % 7.785 M 0.000
Total non current assets 264.000 M -42.34 % 457.847 M 322.91 % 108.261 M 666.44 % 14.125 M 182.21 % 5.005 M
Other current assets 65.508 M 0.000 0.000 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 246.000 M 51.72 % 162.137 M -26.14 % 219.509 M 617.91 % 30.576 M 15.85 % 26.394 M
Cash and short term investments 246.000 M 51.72 % 162.137 M -26.14 % 219.509 M 617.91 % 30.576 M 15.85 % 26.394 M
Total current assets 601.000 M 12.66 % 533.455 M 52.70 % 349.356 M 334.79 % 80.350 M 203.87 % 26.443 M
Inventory 233.000 M -17.70 % 283.109 M 173.84 % 103.384 M 171.78 % 38.040 M 0.000
Net receivables 56.000 M -14.41 % 65.429 M 147.25 % 26.463 M 125.52 % 11.734 M 24 002.17 % 48.685 K
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 -100.00 % 20.417 K
Account payables 18.141 M -72.67 % 66.367 M 481.21 % 11.419 M 590.88 % 1.653 M 1 447.64 % 106.794 K
Tax payables 5.494 M -42.21 % 9.506 M 397.71 % 1.910 M 511.22 % 312.497 K 0.000
Deferred revenue non current 28.655 M 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 0.000 -100.00 % 5.619 M -97.66 % 239.877 M 232.48 % 72.149 M 128.81 % 31.532 M
Deferred tax liabilities non current 0.000 -100.00 % 5.881 M 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 100.00 % -106.794 K
Total assets 865.000 M -12.74 % 991.301 M 116.62 % 457.617 M 384.38 % 94.475 M 200.22 % 31.468 M
2022 2021 2020 2019 2018
2022 2021 2020 2019 2018
Deferred income tax -10.000 M -1 290.35 % 840.086 K 196.18 % -873.444 K -762.18 % 131.904 K 0.000
Stock based compensation 44.496 M 20.73 % 36.855 M 987.72 % 3.388 M 1 823.35 % 176.167 K 0.000
Change in working capital 122.000 M 143.35 % -281.429 M -895.72 % -28.264 M 37.40 % -45.153 M -22 900.51 % -196.312 K
Accounts receivables 19.837 M 0.000 0.000 0.000 100.00 % -196.312 K
Inventory 165.213 M 189.39 % -184.819 M -454.74 % -33.316 M 12.42 % -38.040 M 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital -63.050 M 34.74 % -96.610 M -2 012.20 % 5.052 M 171.03 % -7.113 M 0.000
Other non cash items -82.000 M -144.57 % 183.979 M 8 935.25 % 2.036 M 704.25 % 253.185 K -44.60 % 457.015 K
Net cash provided by operating activities -250.000 M 46.48 % -467.088 M -347.20 % -104.447 M -74.65 % -59.803 M -13 008.07 % -456.230 K
Investments in property plant and equipment -43.000 M -16.33 % -36.964 M -107.03 % -17.855 M -255.96 % -5.016 M 0.000
Acquisitions net -49.000 M 69.46 % -160.456 M -976.89 % -14.900 M 0.000 0.000
Purchases of investments -33.209 M 0.000 0.000 0.000 0.000
Sales maturities of investments -54.242 M 0.000 0.000 0.000 0.000
Other investing activites 103.452 M 0.000 0.000 0.000 100.00 % -80.096 K
Net cash used for investing activites -76.000 M 61.50 % -197.420 M -502.72 % -32.755 M -553.02 % -5.016 M -6 162.39 % -80.096 K
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 -100.00 % 314.467 M 610.45 % 44.263 M 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites 380.328 M -38.90 % 622.504 M 91.20 % 325.578 M 351.85 % 72.054 M -32.10 % 106.111 M
Net cash used provided by financing activities 380.000 M -38.96 % 622.504 M 91.20 % 325.578 M 351.85 % 72.054 M -32.10 % 106.111 M
Effect of forex changes on cash 11.000 M 1 409.39 % -840.086 K 0.000 0.000 100.00 % -0.500
Net change in cash 65.000 M 251.71 % -42.844 M -122.74 % 188.376 M 2 503.60 % 7.235 M -93.15 % 105.575 M
Cash at beginning of period 193.000 M -5.84 % 204.981 M 558.40 % 31.133 M 33.38 % 23.341 M 0.000
Cash at end of period 258.000 M 59.13 % 162.137 M -26.14 % 219.509 M 617.91 % 30.576 M -71.04 % 105.575 M
Operating cash flow -250.000 M 46.48 % -467.088 M -347.20 % -104.447 M -74.65 % -59.803 M -13 008.07 % -456.230 K
Capital expenditure -43.000 M -16.33 % -36.964 M -107.03 % -17.855 M -255.96 % -5.016 M 0.000
Free CashFlow -293.000 M 41.87 % -504.052 M -312.14 % -122.302 M -88.68 % -64.819 M -14 107.49 % -456.230 K
2022 2021 2020 2019 2018
2023-09-30 2023-06-30 2023-04-27 2022-10-27 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-06-30 2020-03-31
Revenue 179.954 M 6.49 % 168.993 M 5 281 036 587.50 % 3.200 -78.26 % 14.720 -100.00 % 315.873 M 0.49 % 314.319 M 58.93 % 197.775 M -5.21 % 208.646 M 67.23 % 124.764 M 0.90 % 123.654 M 523.94 % 19.818 M -1.14 % 20.048 M
Net income 0.000 0.000 0.000 0.000 100.00 % -131.400 M -0.49 % -130.754 M 36.79 % -206.861 M 5.75 % -219.481 M -327.61 % -51.327 M -0.90 % -50.871 M -233.27 % -15.264 M 1.14 % -15.440 M
Income before tax 0.000 0.000 100.00 % -13.621 M 0.000 100.00 % -126.437 M -0.49 % -125.816 M 37.87 % -202.500 M 7.40 % -218.675 M -297.52 % -55.010 M -0.90 % -54.521 M -257.18 % -15.264 M 1.14 % -15.440 M
Income before tax ratio 0.00 0.00 100.00 % -4 256 592.50 0.00 100.00 % -0.40 0.00 % -0.40 60.91 % -1.02 2.31 % -1.05 -137.70 % -0.44 0.00 % -0.44 42.75 % -0.77 0.00 % -0.77
EBITDA 11.442 M 44.73 % 7.906 M 70 527 244.25 % 11.210 29.45 % 8.660 100.00 % -133.999 M -0.49 % -133.341 M 58.73 % -323.099 M -298.57 % -81.064 M -97.04 % -41.140 M -0.90 % -40.775 M -195.32 % -13.807 M 1.14 % -13.966 M
Net income ratio 0.00 0.00 0.00 0.00 100.00 % -0.42 0.00 % -0.42 60.23 % -1.05 0.57 % -1.05 -155.70 % -0.41 0.00 % -0.41 46.59 % -0.77 0.00 % -0.77
Ratio EBITDA 0.06 35.91 % 0.05 -98.66 % 3.50 495.45 % 0.59 238.68 % -0.42 0.00 % -0.42 74.03 % -1.63 -320.48 % -0.39 -17.83 % -0.33 0.00 % -0.33 52.67 % -0.70 0.00 % -0.70
Gross profit ratio 0.06 35.91 % 0.05 100.00 % -49 518 135.94 -8 416 939 603.34 % 0.59 11 283.31 % 0.01 0.01 % 0.01 -80.31 % 0.03 -18.67 % 0.03 -29.49 % 0.05 0.00 % 0.05 227.40 % -0.04 0.00 % -0.04
Weighted average shs out dil 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 14.02 % 33.399 M 0.00 % 33.399 M 0.00 % 33.399 M 0.00 % 33.399 M -94.83 % 646.485 M 0.00 % 646.485 M
Weighted average shs out 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 0.00 % 38.081 M 0.30 % 37.965 M 0.00 % 37.965 M 13.67 % 33.399 M 0.00 % 33.399 M 0.00 % 33.399 M 0.00 % 33.399 M -94.83 % 646.485 M 0.00 % 646.485 M
EPS diluted 0.00 0.00 0.00 0.00 100.00 % -3.45 -0.58 % -3.43 44.59 % -6.19 5.78 % -6.57 -326.62 % -1.54 -1.32 % -1.52 -6 340.68 % -0.02 1.26 % -0.02
Earnings per share 0.00 0.00 0.00 0.00 100.00 % -3.46 -0.58 % -3.44 44.43 % -6.19 5.78 % -6.57 -326.62 % -1.54 -1.32 % -1.52 -6 340.68 % -0.02 1.26 % -0.02
Gross profit 11.442 M 44.73 % 7.906 M 104.99 % -158.458 M -1 829 769 557.27 % 8.660 -100.00 % 1.633 M 0.51 % 1.624 M -68.71 % 5.190 M -22.91 % 6.733 M 17.92 % 5.710 M 0.90 % 5.659 M 894.86 % -711.920 K 1.14 % -720.138 K
Income tax expense 0.000 0.000 100.00 % -13.621 M 0.000 -100.00 % 4.963 M 0.50 % 4.938 M 13.23 % 4.361 M 440.67 % 806.642 K 121.90 % -3.683 M -0.91 % -3.649 M 0.000 0.000
Cost of revenue 168.512 M 4.61 % 161.087 M 1.66 % 158.458 M 2 614 819 008.91 % 6.060 -100.00 % 314.240 M 0.49 % 312.695 M 62.37 % 192.585 M -4.62 % 201.913 M 69.60 % 119.054 M 0.90 % 117.996 M 474.74 % 20.530 M -1.14 % 20.768 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.954 M 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -65.225 M 0.000 0.000 0.000 0.000 0.000
Other expenses -1.640 -169.20 % 2.370 -100.00 % 158.458 M 0.000 -100.00 % 19.178 M 0.49 % 19.085 M 115.96 % -119.596 M 3.60 % -124.063 M -2 181.84 % -5.437 M -0.89 % -5.389 M 0.000 0.000
Operating expenses -1.640 -169.20 % 2.370 -100.00 % 158.458 M 0.000 100.00 % -116.985 M -0.49 % -116.409 M 43.71 % -206.812 M 7.46 % -223.489 M -273.09 % -59.902 M -0.90 % -59.369 M -314.24 % -14.332 M 1.14 % -14.498 M
Cost and expenses 168.512 M 4.61 % 161.087 M 2 011 074 519.48 % -8.010 -232.18 % 6.060 -100.00 % 197.256 M 0.49 % 196.286 M 1 479.68 % -14.227 M 34.06 % -21.576 M -136.48 % 59.153 M 0.90 % 58.626 M 845.85 % 6.198 M -1.14 % 6.270 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.923 M 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 0.000 0.000 0.000 -100.00 % 136.163 M 0.49 % 135.494 M 62.67 % 83.293 M -16.23 % 99.427 M 82.55 % 54.465 M 0.90 % 53.981 M 276.64 % 14.332 M -1.14 % 14.498 M
Interest income 0.000 0.000 0.000 0.000 -100.00 % 9.797 M 0.00 % 9.797 M 1 018.38 % 876.000 K -54.56 % 1.928 M 137.00 % 813.500 K 0.00 % 813.500 K 268.10 % 221.000 K 0.00 % 221.000 K
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization -32.539 K -100.33 % 9.853 M -1.41 % 9.994 M 42 531.09 % 23.442 K -99.33 % 3.524 M 0.50 % 3.506 M 102.59 % -135.234 M 0.34 % -135.693 M -939.63 % -13.052 M -0.90 % -12.936 M -944.86 % -1.238 M 1.19 % -1.253 M
Operating income 11.442 M 44.73 % 7.906 M 70 527 244.25 % 11.210 29.45 % 8.660 100.00 % -122.400 M -0.49 % -121.797 M -276.91 % 68.846 M 131.76 % -216.757 M -299.98 % -54.192 M -0.90 % -53.711 M -257.00 % -15.045 M 1.14 % -15.219 M
Operating income ratio 0.06 35.91 % 0.05 -98.66 % 3.50 495.45 % 0.59 251.82 % -0.39 0.00 % -0.39 -211.32 % 0.35 133.51 % -1.04 -139.17 % -0.43 0.00 % -0.43 42.78 % -0.76 0.00 % -0.76
Total other income expenses net -11.442 M -44.73 % -7.906 M 41.96 % -13.621 M 0.000 100.00 % -4.038 M -0.49 % -4.018 M 96.76 % -124.168 M 1.03 % -125.467 M -15 245.39 % -817.617 K -0.91 % -810.259 K -269.27 % -219.422 K 0.81 % -221.209 K
2023-09-30 2023-06-30 2023-04-27 2022-10-27 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-06-30 2020-03-31
2023-06-30 2023-04-27 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
Net debt 341.320 M 31.83 % 258.918 M -35.75 % 403.000 M 7.69 % 374.222 M 2.81 % 363.981 M 190.61 % -401.691 M -375.13 % 146.000 M 176.21 % -191.567 M -261.07 % 118.934 M 297.80 % -60.128 M 42.88 % -105.273 M 56.91 % -244.285 M
Total 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
Total debt 535.898 M 29.22 % 414.724 M -36.10 % 649.000 M 4.66 % 620.101 M -18.96 % 765.179 M 0.000 -100.00 % 339.000 M 0.000 -100.00 % 179.281 M 0.000 -100.00 % 138.251 M 0.000
Accumulated other comprehensive income loss 423.719 M 24.88 % 339.289 M 6 685.78 % 5.000 M -98.83 % 425.706 M 0.57 % 423.288 M 0.000 100.00 % -2.000 M 0.000 -100.00 % 246.674 M 0.000 -100.00 % 181.250 M 0.000
Retained earnings -1.427 B -24.88 % -1.143 B 10.64 % -1.279 B -0.02 % -1.279 B -54.91 % -825.503 M 0.12 % -826.517 M -33.74 % -618.000 M -1.67 % -607.838 M -194.38 % -206.480 M -0.36 % -205.731 M -76.03 % -116.872 M 0.31 % -117.237 M
Common stock 55.000 K 24.88 % 44.041 K -100.00 % 1.347 B 2 448 990.91 % 55.000 K 0.00 % 55.000 K 0.22 % 54.878 K -100.00 % 1.324 B 2 424 275.60 % 54.612 K 0.000 0.000 0.000 0.000
Total equity -77.933 M -24.88 % -62.404 M -185.49 % 73.000 M 0.55 % 72.599 M -86.13 % 523.477 M -0.12 % 524.120 M -26.39 % 711.996 M 0.74 % 706.770 M 129.51 % 307.941 M 0.90 % 305.204 M -7.95 % 331.578 M 0.01 % 331.530 M
Other non current liabilities 5.752 M 24.88 % 4.606 M -48.82 % 9.000 M -2.88 % 9.267 M -39.46 % 15.306 M 105.75 % -266.040 M -698.52 % 44.450 M 276.41 % 11.809 M 183.66 % 4.163 M 102.98 % -139.683 M -4 253.51 % 3.363 M 103.37 % -99.688 M
Long term debt 432.541 M 24.88 % 346.353 M -21.46 % 441.000 M 0.06 % 440.716 M -15.20 % 519.697 M 23.24 % 421.692 M 203.38 % 139.000 M 105.20 % 67.737 M 39.73 % 48.478 M 154.21 % -89.420 M -304.93 % 43.634 M 180.91 % -53.932 M
Total non current liabilities 438.293 M 24.88 % 350.959 M -22.01 % 450.000 M 0.00 % 449.983 M -15.89 % 535.003 M 243.72 % 155.652 M -20.99 % 197.000 M 147.66 % 79.546 M 51.11 % 52.641 M -63.40 % 143.831 M 206.04 % 46.997 M -54.40 % 103.061 M
Other current liabilities 27.408 M -16.80 % 32.944 M -20.57 % 41.473 M -71.36 % 144.796 M 401.56 % 28.869 M -88.55 % 252.223 M 2 328.91 % -11.316 M -104.56 % 248.050 M 258.50 % 69.191 M -5.94 % 73.562 M 253.97 % 20.782 M -29.32 % 29.401 M
Deferred revenue -9.564 M 0.000 -100.00 % 19.374 M 0.000 0.000 0.000 -100.00 % 7.911 M 0.000 -100.00 % 13.678 M 0.000 -100.00 % 9.059 M 0.000
Short term debt 85.385 M 24.88 % 68.371 M -67.13 % 207.981 M 15.94 % 179.385 M -19.57 % 223.045 M 0.000 -100.00 % 200.000 M 0.000 -100.00 % 116.678 M 0.82 % 115.734 M 22.32 % 94.617 M 7.43 % 88.077 M
Total current liabilities 167.983 M 24.88 % 134.511 M -60.67 % 342.000 M -0.09 % 342.322 M -12.69 % 392.069 M -0.12 % 392.550 M 40.70 % 279.000 M 0.68 % 277.113 M 29.48 % 214.020 M 0.36 % 213.244 M 63.80 % 130.186 M -0.31 % 130.593 M
Total liabilities 606.276 M 24.88 % 485.469 M -38.70 % 792.000 M -0.04 % 792.305 M -14.54 % 927.072 M -0.12 % 928.211 M 95.00 % 476.000 M 2.03 % 466.513 M 74.95 % 266.661 M 0.36 % 265.694 M 49.95 % 177.183 M -0.31 % 177.736 M
Other non current assets 6.018 M 24.88 % 4.819 M -19.69 % 6.000 M -73.70 % 22.813 M 127.18 % 10.042 M 102.06 % -488.373 M -4 983.73 % 10.000 M 102.29 % -437.062 M -5 030.20 % 8.865 M 102.71 % -327.612 M -4 461.76 % 7.511 M 107.70 % -97.537 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
Intangible assets 16.980 M 24.88 % 13.597 M -16.94 % 16.369 M 29 130.36 % 56.000 K -99.83 % 33.490 M 884.29 % 3.402 M -92.03 % 42.674 M 109 001.60 % 39.114 K -99.90 % 38.412 M 0.90 % 38.071 M 859.68 % 3.967 M 9 349.74 % 41.980 K
GoodWill 0.000 0.000 100.00 % -369.000 K 0.000 -100.00 % 161.867 M -0.12 % 162.066 M -25.94 % 218.840 M 0.55 % 217.633 M 85.30 % 117.448 M 0.90 % 116.405 M 412.95 % 22.693 M -0.31 % 22.764 M
Goodwill and intangible assets 16.980 M 24.88 % 13.597 M -15.02 % 16.000 M 28 471.43 % 56.000 K -99.97 % 195.357 M 18.06 % 165.468 M -36.84 % 262.000 M 20.36 % 217.672 M 40.40 % 155.037 M 0.36 % 154.475 M 479.43 % 26.660 M 16.90 % 22.806 M
Property plant equipment net 149.579 M 24.88 % 119.774 M -50.51 % 242.000 M 0.20 % 241.527 M -33.40 % 362.642 M -0.12 % 363.088 M 33.00 % 273.000 M 0.48 % 271.703 M 48.77 % 182.631 M 0.36 % 181.969 M 111.75 % 85.934 M -0.31 % 86.203 M
Total non current assets 172.577 M 24.88 % 138.189 M -47.66 % 264.000 M -0.15 % 264.396 M -53.45 % 568.041 M 1 313.64 % 40.183 M -92.63 % 545.000 M 941.81 % 52.313 M -84.90 % 346.533 M 3 823.33 % 8.833 M -92.65 % 120.105 M 946.98 % 11.472 M
Other current assets 0.000 0.000 -100.00 % 65.805 M 0.00 % 65.805 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 724.000 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 0.000 0.000
cash and cash equivalents 194.578 M 24.88 % 155.806 M -36.66 % 246.000 M 0.05 % 245.879 M -38.71 % 401.198 M -0.12 % 401.691 M 108.13 % 193.000 M 0.75 % 191.567 M 217.44 % 60.347 M 0.36 % 60.128 M -75.31 % 243.524 M -0.31 % 244.285 M
Cash and short term investments 194.578 M 24.88 % 155.806 M -36.66 % 246.000 M 0.05 % 245.879 M -38.71 % 401.198 M -0.12 % 401.691 M 108.13 % 193.000 M 0.75 % 191.567 M 217.44 % 60.347 M 0.36 % 60.128 M -75.31 % 243.524 M -0.31 % 244.285 M
Total current assets 355.766 M 24.88 % 284.876 M -52.60 % 601.000 M 0.08 % 600.508 M -31.95 % 882.508 M -0.12 % 883.592 M 39.15 % 635.000 M 0.54 % 631.596 M 178.92 % 226.442 M 0.36 % 225.621 M -41.79 % 387.576 M -0.31 % 388.786 M
Inventory 130.119 M 24.88 % 104.191 M -55.28 % 233.000 M 0.19 % 232.565 M -37.89 % 374.462 M -0.12 % 374.922 M 11.25 % 337.000 M -7.05 % 362.574 M 184.77 % 127.322 M 0.36 % 126.860 M 10.61 % 114.694 M -0.31 % 115.052 M
Net receivables 31.069 M 24.88 % 24.878 M -55.78 % 56.259 M 0.00 % 56.259 M -47.35 % 106.848 M -0.12 % 106.979 M 1.89 % 105.000 M 35.56 % 77.455 M 99.76 % 38.773 M 0.36 % 38.632 M 31.59 % 29.358 M -0.31 % 29.449 M
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
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 528.556 M 0.000 -100.00 % 489.374 M 0.000 -100.00 % 336.444 M 0.000 -100.00 % 109.008 M
Account payables 55.190 M 24.88 % 44.193 M 143.61 % 18.141 M 0.00 % 18.141 M -87.06 % 140.155 M 0.000 -100.00 % 79.000 M 0.000 -100.00 % 24.036 M 0.000 -100.00 % 12.668 M 4 506.55 % 275.000 K
Tax payables 0.000 0.000 -100.00 % 5.494 M 0.000 0.000 0.000 -100.00 % 11.316 M 0.000 -100.00 % 4.115 M 0.000 -100.00 % 2.119 M 0.000
Deferred revenue non current 0.000 0.000 -100.00 % 28.655 M 0.07 % 28.634 M 26.84 % 22.576 M 0.49 % 22.465 M 19.11 % 18.861 M 0.74 % 18.723 M 31.85 % 14.200 M 0.90 % 14.074 M 114.48 % 6.562 M 0.02 % 6.561 M
Minority interest 0.000 0.000 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 0.000 100.00 % -91.190 M 0.000 100.00 % -56.064 M
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
Other total stockholders equity 925.637 M 24.88 % 741.195 M 0.000 -100.00 % 925.637 M 0.00 % 925.637 M -31.46 % 1.351 B 0.000 -100.00 % 1.318 B 395.24 % 266.120 M -47.92 % 510.935 M 91.99 % 266.120 M -40.70 % 448.767 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 323.218 M 219 775.97 % 147.000 K 0.000 -100.00 % 7.000 M -68.40 % 22.149 M -83.08 % 130.899 M -51.10 % 267.670 M 177.37 % 96.503 M -50.27 % 194.056 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 -100.00 % 380.009 M 0.000 -100.00 % 109.854 M 0.000 100.00 % -91.381 M 0.000 100.00 % -55.917 M
Total assets 528.343 M 24.88 % 423.065 M -51.09 % 865.000 M 0.01 % 864.904 M -40.37 % 1.451 B -0.12 % 1.452 B 23.08 % 1.180 B 0.57 % 1.173 B 104.77 % 572.975 M 0.36 % 570.898 M 12.45 % 507.681 M -0.31 % 509.266 M
2023-06-30 2023-04-27 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
2023-06-30 2023-03-31 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-06-30 2020-03-31
Deferred income tax -82.729 M 0.00 % -82.729 M -731.77 % 13.095 M 0.49 % 13.030 M 291.39 % 3.329 M -97.16 % 117.076 M 6 050.86 % 1.903 M 0.90 % 1.887 M -72.17 % 6.780 M -1.15 % 6.858 M
Stock based compensation 940.500 K 0.00 % 940.500 K -94.64 % 17.548 M -0.12 % 17.569 M 12.48 % 15.620 M 0.74 % 15.506 M 143.13 % 6.377 M 0.89 % 6.321 M 3 807.50 % 161.763 K -1.30 % 163.887 K
Change in working capital 82.521 M 0.00 % 82.521 M 281.14 % -45.557 M -6.51 % -42.771 M 73.01 % -158.479 M -35.36 % -117.076 M -6 050.85 % -1.903 M -0.90 % -1.887 M 72.17 % -6.780 M 1.15 % -6.858 M
Accounts receivables 13.492 M 0.00 % 13.492 M 228.57 % -10.494 M 0.12 % -10.507 M -23.40 % -8.515 M 0.000 -100.00 % 4.276 M 0.89 % 4.238 M 180.82 % -5.245 M 1.14 % -5.305 M
Inventory 68.297 M 0.00 % 68.297 M 1 781.14 % -4.063 M 0.13 % -4.068 M 96.55 % -117.942 M -0.74 % -117.076 M -1 794.52 % -6.180 M -0.89 % -6.125 M -298.98 % -1.535 M 1.17 % -1.553 M
Accounts payables 0.000 0.000 -100.00 % 28.335 M 0.000 -100.00 % 8.515 M 0.000 0.000 0.000 0.000 0.000
Other working capital 732.000 K 0.00 % 732.000 K 102.36 % -31.001 M -9.95 % -28.196 M 30.44 % -40.537 M -134.62 % 117.076 M 6 050.86 % 1.903 M 0.90 % 1.887 M -72.17 % 6.780 M -1.15 % 6.858 M
Other non cash items 1.889 M 0.00 % 1.889 M -92.47 % 25.100 M 142.52 % 10.350 M -88.61 % 90.889 M 242.49 % -63.788 M -775.51 % 9.443 M 0.89 % 9.360 M 669.85 % -1.642 M 1.24 % -1.663 M
Net cash provided by operating activities 22.639 M 0.00 % 22.639 M 121.16 % -106.989 M 0.12 % -107.120 M 57.32 % -250.961 M -0.74 % -249.119 M -793.16 % -27.892 M -0.90 % -27.644 M -78.27 % -15.507 M 1.14 % -15.686 M
Investments in property plant and equipment -468.000 K 0.00 % -468.000 K 94.99 % -9.339 M 0.12 % -9.350 M -457.63 % 2.614 M 0.75 % 2.595 M 114.88 % -17.434 M -0.89 % -17.280 M -6 030.15 % -281.885 K 1.09 % -284.987 K
Acquisitions net 0.000 0.000 100.00 % -17.061 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 100.00 % -17.166 M -0.49 % -17.082 M 69.34 % -55.722 M -0.74 % -55.313 M -38.08 % -40.059 M -0.90 % -39.703 M 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
Other investing activites 8.314 M 0.00 % 8.314 M 414.29 % 1.617 M -0.10 % 1.618 M 134.18 % -4.734 M -0.76 % -4.698 M -94.30 % -2.418 M -0.91 % -2.396 M -602.36 % -341.145 K 1.04 % -344.730 K
Net cash used for investing activites 7.846 M 0.00 % 7.846 M 131.66 % -24.783 M 0.12 % -24.813 M 57.10 % -57.841 M -0.74 % -57.416 M 4.16 % -59.911 M -0.90 % -59.379 M -9 430.64 % -623.030 K 1.06 % -629.717 K
Debt repayment 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
Common stock repurchased 0.000 0.000 0.000 0.000 100.00 % -771.204 K 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
Other financing activites -61.079 M 0.00 % -61.079 M -126.27 % 232.504 M -0.12 % 232.789 M -38.00 % 375.451 M 0.74 % 372.695 M 8 825.72 % -4.271 M -0.89 % -4.233 M -107.06 % 59.947 M -1.14 % 60.640 M
Net cash used provided by financing activities -61.079 M 0.00 % -61.079 M -126.27 % 232.504 M -0.12 % 232.789 M -38.00 % 375.451 M 0.74 % 372.695 M 8 825.72 % -4.271 M -0.89 % -4.233 M -107.06 % 59.947 M -1.14 % 60.640 M
Effect of forex changes on cash -1.277 M 0.00 % -1.277 M -135.95 % 3.553 M -0.13 % 3.557 M 1 019.85 % -386.713 K 0.000 0.000 0.000 0.000 0.000
Net change in cash -31.872 M 0.00 % -31.872 M -107.94 % 401.198 M 284.24 % 104.412 M 57.57 % 66.263 M 0.16 % 66.160 M 171.86 % -92.074 M -0.90 % -91.256 M -308.27 % 43.817 M -1.14 % 44.324 M
Cash at beginning of period 0.000 0.000 -100.00 % 0.326 44.99 % 0.225 0.000 -100.00 % 61.606 M -59.67 % 152.742 M 0.000 -100.00 % 78.089 M 0.000
Cash at end of period -31.872 M 0.00 % -31.872 M -107.94 % 401.198 M 284.24 % 104.412 M 57.57 % 66.263 M -48.14 % 127.766 M 110.60 % 60.668 M 166.48 % -91.256 M -174.86 % 121.906 M 175.03 % 44.324 M
Operating cash flow 22.639 M 0.00 % 22.639 M 121.16 % -106.989 M 0.12 % -107.120 M 57.32 % -250.961 M -0.74 % -249.119 M -793.16 % -27.892 M -0.90 % -27.644 M -78.27 % -15.507 M 1.14 % -15.686 M
Capital expenditure -468.000 K 0.00 % -468.000 K 94.99 % -9.339 M 0.12 % -9.350 M -457.63 % 2.614 M 0.75 % 2.595 M 114.88 % -17.434 M -0.89 % -17.280 M -6 030.15 % -281.885 K 1.09 % -284.987 K
Free CashFlow 22.171 M 0.00 % 22.171 M 119.06 % -116.328 M 0.12 % -116.470 M 53.10 % -248.346 M -0.74 % -246.524 M -443.89 % -45.326 M -0.90 % -44.924 M -184.53 % -15.789 M 1.14 % -15.971 M
2023 2023 2022 2022 2021 2021 2021 2021 2020 2020