MAZDALTD.BO

Mazda Limited MAZDALTD.BO

Trading inactive

Finances

2023 2022 2021 2020 2019
Revenue 1.907 B 15.98 % 1.645 B 8.06 % 1.522 B -15.10 % 1.792 B 29.85 % 1.380 B
Net income 266.264 M 25.34 % 212.440 M 30.10 % 163.289 M -1.90 % 166.452 M 18.07 % 140.974 M
Income before tax 357.223 M 29.20 % 276.496 M 25.16 % 220.907 M -1.49 % 224.255 M 21.00 % 185.336 M
Income before tax ratio 0.19 11.40 % 0.17 15.83 % 0.15 16.02 % 0.13 -6.81 % 0.13
EBITDA 372.621 M 35.79 % 274.418 M 15.21 % 238.196 M -4.77 % 250.137 M 35.48 % 184.632 M
Net income ratio 0.14 8.07 % 0.13 20.40 % 0.11 15.54 % 0.09 -9.07 % 0.10
Ratio EBITDA 0.20 17.08 % 0.17 6.61 % 0.16 12.16 % 0.14 4.34 % 0.13
Gross profit ratio 0.26 6.27 % 0.24 12.64 % 0.22 5.40 % 0.20 -1.91 % 0.21
Weighted average shs out dil 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M -0.24 % 4.014 M -5.72 % 4.258 M
Weighted average shs out 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M -0.24 % 4.014 M -5.72 % 4.258 M
EPS diluted 66.48 25.34 % 53.04 30.10 % 40.77 -1.66 % 41.46 25.22 % 33.11
Earnings per share 66.48 25.34 % 53.04 30.10 % 40.77 -1.66 % 41.46 25.22 % 33.11
Gross profit 491.250 M 23.25 % 398.585 M 21.72 % 327.454 M -10.51 % 365.904 M 27.37 % 287.287 M
Income tax expense 90.959 M 42.00 % 64.056 M 11.17 % 57.618 M -0.32 % 57.804 M 30.30 % 44.362 M
Cost of revenue 1.416 B 13.65 % 1.246 B 4.32 % 1.194 B -16.27 % 1.427 B 30.50 % 1.093 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000
Operating expenses 149.582 M 0.96 % 148.153 M 21.49 % 121.946 M -18.88 % 150.335 M 13.82 % 132.077 M
Cost and expenses 1.566 B 12.30 % 1.394 B 5.91 % 1.316 B -16.52 % 1.577 B 28.70 % 1.225 B
Research and development expenses 0.000 0.000 0.000 -100.00 % 18.663 M 2.76 % 18.163 M
Selling general and administrative expenses 149.582 M 0.96 % 148.153 M 21.49 % 121.946 M -7.39 % 131.671 M 15.59 % 113.914 M
Interest income 154.000 K -62.16 % 407.000 K -17.07 % 490.747 K -7.50 % 530.540 K -5.07 % 558.848 K
Interest expense 6.294 M -6.23 % 6.712 M 1.86 % 6.590 M -30.11 % 9.429 M 24.95 % 7.546 M
Depreciation and amortization -30.953 M -29.05 % -23.986 M 26.62 % -32.688 M 5.44 % -34.567 M -17.49 % -29.421 M
Operating income 341.668 M 36.43 % 250.432 M 21.86 % 205.507 M -4.67 % 215.570 M 38.89 % 155.210 M
Operating income ratio 0.18 17.64 % 0.15 12.77 % 0.14 12.28 % 0.12 6.96 % 0.11
Total other income expenses net 15.555 M -40.32 % 26.064 M 69.25 % 15.400 M 77.30 % 8.686 M -71.17 % 30.126 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt -72.023 M -57.03 % -45.867 M 25.35 % -61.445 M 25.60 % -82.591 M -192.29 % -28.256 M
Total investments 462.386 M 35.25 % 341.870 M -13.79 % 396.554 M 41.88 % 279.498 M -40.99 % 473.616 M
Total debt 8.608 M 450.38 % 1.564 M -87.93 % 12.961 M -0.17 % 12.983 M -27.53 % 17.914 M
Accumulated other comprehensive income loss 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M -44.82 % 72.580 M
Retained earnings 1.771 B 13.87 % 1.555 B 11.62 % 1.394 B 12.61 % 1.237 B 7.28 % 1.153 B
Common stock 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M -5.94 % 42.580 M
Total equity 1.859 B 13.34 % 1.640 B 11.26 % 1.474 B 11.84 % 1.318 B -1.88 % 1.344 B
Other non current liabilities 10.706 M 148.17 % 4.314 M 55.98 % 2.766 M -27.64 % 3.822 M 0.000
Long term debt 0.000 0.000 -100.00 % 4.868 M -5.98 % 5.178 M 21.04 % 4.278 M
Total non current liabilities 42.846 M 67.58 % 25.567 M -6.32 % 27.293 M -14.85 % 32.051 M -7.66 % 34.710 M
Other current liabilities 39.312 M -6.81 % 42.185 M 8.49 % 38.883 M 2.17 % 38.058 M -7.32 % 41.062 M
Deferred revenue 112.590 M 108.36 % 54.036 M -16.31 % 64.564 M -29.67 % 91.806 M 38.68 % 66.199 M
Short term debt 4.304 M 450.38 % 782.000 K -85.32 % 5.327 M 7.53 % 4.954 M -63.67 % 13.635 M
Total current liabilities 341.033 M 34.79 % 253.004 M 10.32 % 229.332 M -29.19 % 323.889 M -8.43 % 353.706 M
Total liabilities 383.879 M 37.80 % 278.571 M 8.55 % 256.624 M -27.90 % 355.940 M -8.36 % 388.416 M
Other non current assets 15.321 M -28.21 % 21.340 M 3.98 % 20.522 M 69.22 % 12.128 M -40.15 % 20.263 M
Long term investments 44.663 M -2.22 % 45.677 M -25.57 % 61.369 M -25.08 % 81.908 M 97.37 % 41.499 M
Intangible assets 2.520 M 33.97 % 1.881 M -68.84 % 6.036 M -63.91 % 16.728 M -41.02 % 28.361 M
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.520 M 33.97 % 1.881 M -68.84 % 6.036 M -63.91 % 16.728 M -41.02 % 28.361 M
Property plant equipment net 730.866 M 1.49 % 720.117 M 18.63 % 607.016 M 14.78 % 528.858 M 28.79 % 410.646 M
Total non current assets 793.432 M 0.55 % 789.064 M 13.47 % 695.388 M 8.25 % 642.395 M 28.04 % 501.725 M
Other current assets 31.186 M 102.97 % 15.365 M 60.83 % 9.554 M 19.78 % 7.976 M -82.05 % 44.436 M
Short term investments 417.723 M 41.03 % 296.193 M -11.63 % 335.185 M 69.64 % 197.590 M -54.27 % 432.117 M
cash and cash equivalents 80.631 M 70.00 % 47.431 M -36.25 % 74.406 M -22.15 % 95.574 M 107.00 % 46.170 M
Cash and short term investments 498.354 M 45.03 % 343.624 M -16.11 % 409.592 M 39.71 % 293.164 M -38.71 % 478.287 M
Total current assets 1.449 B 28.30 % 1.130 B 9.10 % 1.036 B 0.36 % 1.032 B -16.13 % 1.230 B
Inventory 548.115 M 54.77 % 354.155 M 17.93 % 300.299 M -24.32 % 396.784 M -1.42 % 402.492 M
Net receivables 371.816 M -10.76 % 416.643 M 31.82 % 316.074 M -5.33 % 333.883 M 9.46 % 305.014 M
Tax assets 62.000 K 26.53 % 49.000 K -88.99 % 445.192 K -83.95 % 2.773 M 190.13 % 955.764 K
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 184.827 M 18.48 % 156.001 M 29.40 % 120.558 M -35.83 % 187.884 M -19.30 % 232.810 M
Tax payables 0.000 0.000 0.000 -100.00 % 1.187 M 0.000
Deferred revenue non current 0.000 0.000 0.000 -100.00 % 2.850 M 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 7.698 M 63.93 % 4.696 M 595.36 % 675.334 K -10.32 % 753.078 K -99.00 % 74.989 M
Deferred tax liabilities non current 32.140 M 51.23 % 21.253 M 8.11 % 19.658 M -2.68 % 20.200 M -33.62 % 30.432 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 2.243 B 16.89 % 1.919 B 10.86 % 1.731 B 3.39 % 1.674 B -3.33 % 1.732 B
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital -75.152 M 47.44 % -142.979 M -652.40 % 25.883 M 51.42 % 17.094 M 108.88 % -192.591 M
Accounts receivables 46.078 M 150.43 % -91.364 M -592.53 % 18.550 M 151.30 % -36.160 M 32.87 % -53.870 M
Inventory -182.494 M -213.28 % -58.252 M -162.72 % 92.876 M 1 602.24 % -6.182 M 96.55 % -179.028 M
Accounts payables 28.614 M -19.26 % 35.441 M 152.64 % -67.326 M -47.80 % -45.552 M -148.03 % 94.831 M
Other working capital 32.650 M 213.35 % -28.804 M -58.12 % -18.216 M -117.35 % 104.989 M 292.55 % -54.525 M
Other non cash items 69.836 M 115.38 % 32.425 M -12.66 % 37.126 M -42.94 % 65.067 M 184.72 % 22.853 M
Net cash provided by operating activities 229.995 M 195.24 % 77.900 M -59.76 % 193.610 M -9.55 % 214.045 M 467.87 % -58.186 M
Investments in property plant and equipment -46.014 M 70.96 % -158.468 M -59.32 % -99.465 M 22.10 % -127.682 M -90.44 % -67.047 M
Acquisitions net 7.000 K 0.00 % 7.000 K -98.84 % 603.754 K 814.78 % 66.000 K -77.44 % 292.513 K
Purchases of investments -176.300 M -47.59 % -119.449 M 37.13 % -190.000 M -18.75 % -160.000 M 15.86 % -190.152 M
Sales maturities of investments 74.981 M -67.07 % 227.712 M 150.17 % 91.022 M -71.93 % 324.314 M -8.61 % 354.869 M
Other investing activites 1.101 M 298.91 % 276.000 K 0.000 0.000 0.000
Net cash used for investing activites -146.225 M -192.91 % -49.922 M 74.77 % -197.840 M -639.10 % 36.698 M -62.54 % 97.962 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 100.00 % -110.656 M -5 874.80 % -1.852 M
Dividends paid -48.461 M -10.00 % -44.055 M -340.00 % -10.013 M 87.43 % -79.666 M -91.60 % -41.579 M
Other financing activites -1.750 M 83.71 % -10.740 M -148.65 % -4.319 M 96.54 % -124.861 M -968.62 % -11.684 M
Net cash used provided by financing activities -50.211 M 8.37 % -54.795 M -282.33 % -14.332 M 92.99 % -204.527 M -283.99 % -53.264 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash 33.559 M 225.14 % -26.817 M -44.48 % -18.562 M -140.16 % 46.216 M 442.66 % -13.487 M
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000
Cash at end of period 33.559 M 225.14 % -26.817 M -44.48 % -18.562 M -140.16 % 46.216 M 442.66 % -13.487 M
Operating cash flow 229.995 M 195.24 % 77.900 M -59.76 % 193.610 M -9.55 % 214.045 M 467.87 % -58.186 M
Capital expenditure -46.014 M 70.96 % -158.468 M -59.32 % -99.465 M 22.10 % -127.682 M -90.44 % -67.047 M
Free CashFlow 183.981 M 328.35 % -80.568 M -185.58 % 94.145 M 9.01 % 86.363 M 168.96 % -125.233 M
2023 2022 2021 2020 2019
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 627.138 M 22.50 % 511.947 M -23.48 % 669.024 M 54.47 % 433.104 M -16.35 % 517.743 M
Net income 61.914 M -19.56 % 76.969 M -27.57 % 106.263 M 60.79 % 66.090 M 69.66 % 38.954 M
Income before tax 83.385 M -13.71 % 96.636 M -33.94 % 146.285 M 69.84 % 86.130 M 60.58 % 53.637 M
Income before tax ratio 0.13 -29.56 % 0.19 -13.67 % 0.22 9.95 % 0.20 91.96 % 0.10
EBITDA 84.398 M -6.24 % 90.016 M -40.48 % 151.239 M 75.70 % 86.080 M 49.52 % 57.572 M
Net income ratio 0.10 -34.33 % 0.15 -5.34 % 0.16 4.09 % 0.15 102.82 % 0.08
Ratio EBITDA 0.13 -23.46 % 0.18 -22.22 % 0.23 13.74 % 0.20 78.74 % 0.11
Gross profit ratio 0.25 -2.68 % 0.26 -20.95 % 0.33 10.50 % 0.29 57.55 % 0.19
Weighted average shs out dil 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M
Weighted average shs out 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M 0.00 % 4.005 M
EPS diluted 15.46 -19.56 % 19.22 -27.55 % 26.53 60.79 % 16.50 69.58 % 9.73
Earnings per share 15.46 -19.56 % 19.22 -27.55 % 26.53 60.79 % 16.50 69.58 % 9.73
Gross profit 157.255 M 19.22 % 131.907 M -39.51 % 218.074 M 70.69 % 127.759 M 31.80 % 96.936 M
Income tax expense 21.471 M 9.17 % 19.667 M -50.86 % 40.022 M 99.71 % 20.040 M 36.48 % 14.683 M
Cost of revenue 469.883 M 23.64 % 380.040 M -15.72 % 450.950 M 47.69 % 305.345 M -27.44 % 420.807 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000
Operating expenses 82.826 M 59.60 % 51.897 M -32.00 % 76.321 M 50.21 % 50.810 M 6.50 % 47.707 M
Cost and expenses 552.709 M 27.96 % 431.937 M -18.08 % 527.271 M 48.05 % 356.155 M -23.98 % 468.514 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 82.826 M 59.60 % 51.897 M -32.00 % 76.321 M 50.21 % 50.810 M 6.50 % 47.707 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 997.000 K -48.13 % 1.922 M 20.28 % 1.598 M 57.59 % 1.014 M -47.32 % 1.925 M
Depreciation and amortization 122.085 K 193.59 % 41.584 K -24.23 % 54.880 K 102.65 % 27.081 K -68.53 % 86.065 K
Operating income 74.429 M -6.98 % 80.010 M -43.56 % 141.753 M 84.22 % 76.949 M 56.31 % 49.229 M
Operating income ratio 0.12 -24.06 % 0.16 -26.24 % 0.21 19.26 % 0.18 86.85 % 0.10
Total other income expenses net 8.956 M -46.13 % 16.626 M 266.86 % 4.532 M -50.64 % 9.181 M 108.28 % 4.408 M
2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2023-09-30 2023-03-31 2022-09-30
Net debt -98.336 M -36.53 % -72.023 M 54.78 % -159.264 M
Total investments 616.062 M 33.24 % 462.386 M 33.47 % 346.439 M
Total debt 1.603 M -81.38 % 8.608 M 270.40 % 2.324 M
Accumulated other comprehensive income loss 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M
Retained earnings 0.000 -100.00 % 1.771 B 0.000
Common stock 40.050 M 0.00 % 40.050 M 0.00 % 40.050 M
Total equity 1.939 B 4.31 % 1.859 B 10.28 % 1.686 B
Other non current liabilities 2.074 M -80.63 % 10.706 M 443.45 % 1.970 M
Long term debt 0.000 0.000 0.000
Total non current liabilities 36.057 M -15.85 % 42.846 M 61.24 % 26.572 M
Other current liabilities 213.862 M 444.01 % 39.312 M -78.12 % 179.652 M
Deferred revenue 0.000 -100.00 % 112.590 M 0.000
Short term debt 1.603 M -62.76 % 4.304 M 515.74 % 699.000 K
Total current liabilities 372.276 M 9.16 % 341.033 M -9.79 % 378.059 M
Total liabilities 408.333 M 6.37 % 383.879 M -5.13 % 404.631 M
Other non current assets 605.000 K -96.05 % 15.321 M -33.80 % 23.142 M
Long term investments 54.756 M 22.60 % 44.663 M -25.73 % 60.135 M
Intangible assets 2.508 M -0.48 % 2.520 M 53.66 % 1.640 M
GoodWill 0.000 0.000 0.000
Goodwill and intangible assets 2.508 M -0.48 % 2.520 M 53.66 % 1.640 M
Property plant equipment net 721.786 M -1.24 % 730.866 M 0.22 % 729.281 M
Total non current assets 779.654 M -1.74 % 793.432 M -2.55 % 814.198 M
Other current assets 38.374 M 23.05 % 31.186 M 1.85 % 30.621 M
Short term investments 561.306 M 34.37 % 417.723 M 45.90 % 286.304 M
cash and cash equivalents 99.939 M 23.95 % 80.631 M -50.10 % 161.588 M
Cash and short term investments 661.245 M 32.69 % 498.354 M 11.27 % 447.892 M
Total current assets 1.568 B 8.17 % 1.449 B 13.59 % 1.276 B
Inventory 510.764 M -6.81 % 548.115 M 13.96 % 480.959 M
Net receivables 357.528 M -3.84 % 371.816 M 17.43 % 316.634 M
Tax assets -1.000 K -101.61 % 62.000 K 0.000
Other assets 0.000 0.000 0.000
Account payables 0.000 0.000 0.000
Tax payables 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000
Other total stockholders equity 1.859 B 24 050.86 % 7.698 M -99.52 % 1.606 B
Deferred tax liabilities non current 33.983 M 5.73 % 32.140 M 30.64 % 24.602 M
Other liabilities 0.000 0.000 0.000
Total assets 2.348 B 4.67 % 2.243 B 7.30 % 2.090 B
2023-09-30 2023-03-31 2022-09-30
Deferred income tax
Stock based compensation
Change in working capital
Accounts receivables
Inventory
Accounts payables
Other working capital
Other non cash items
Net cash provided by operating activities
Investments in property plant and equipment
Acquisitions net
Purchases of investments
Sales maturities of investments
Other investing activites
Net cash used for investing activites
Debt repayment
Common stock issued
Common stock repurchased
Dividends paid
Other financing activites
Net cash used provided by financing activities
Effect of forex changes on cash
Net change in cash
Cash at beginning of period
Cash at end of period
Operating cash flow
Capital expenditure
Free CashFlow
Date Form 10K
2023
2022
2021
2020
2019