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 |