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 |