QFUEL.OL

Quantafuel ASA QFUEL.OL

Trading inactive

Finances

2022 2021 2020 2019 2018 2017 2016
Revenue 53.443 M 935.52 % 5.161 M -38.46 % 8.387 M 1 587.53 % 497.000 K 385.90 % 102.285 K -95.32 % 2.187 M 109.93 % 1.042 M
Net income -384.438 M -9 800.54 % -3.883 M 99.23 % -502.313 M -400.31 % -100.400 M 53.78 % -217.208 M -538.24 % -34.032 M -23.63 % -27.527 M
Income before tax -377.730 M -5 895.18 % 6.518 M 101.39 % -470.611 M -577.37 % -69.476 M 68.24 % -218.779 M -541.47 % -34.106 M -23.90 % -27.527 M
Income before tax ratio -7.07 -659.64 % 1.26 102.25 % -56.11 59.86 % -139.79 93.46 % -2 138.91 -13 618.57 % -15.59 40.98 % -26.42
EBITDA -308.152 M -979.48 % 35.038 M 129.11 % -120.349 M -99.52 % -60.318 M 71.86 % -214.372 M -575.56 % -31.732 M -20.48 % -26.338 M
Net income ratio -7.19 -856.10 % -0.75 98.74 % -59.89 70.35 % -202.01 90.49 % -2 123.56 -13 549.60 % -15.56 41.11 % -26.42
Ratio EBITDA -5.77 -184.93 % 6.79 147.31 % -14.35 88.18 % -121.36 94.21 % -2 095.83 -14 347.72 % -14.51 42.61 % -25.28
Gross profit ratio -0.73 92.56 % -9.82 -1 183.57 % -0.77 -4.20 % -0.73 99.96 % -1 638.43 -229 628.10 % -0.71 -171.32 % 1.00
Weighted average shs out dil 172.361 M 17.16 % 147.117 M 16.60 % 126.170 M 12.98 % 111.675 M 0.00 % 111.675 M 0.00 % 111.675 M 0.00 % 111.675 M
Weighted average shs out 172.361 M 22.99 % 140.138 M 11.07 % 126.170 M 12.98 % 111.675 M 0.00 % 111.675 M 0.00 % 111.675 M 0.00 % 111.675 M
EPS diluted -2.23 -8 346.97 % -0.03 99.34 % -3.98 -342.22 % -0.90 53.85 % -1.95 -550.00 % -0.30 -20.00 % -0.25
Earnings per share -2.23 -8 346.97 % -0.03 99.34 % -3.98 -342.22 % -0.90 53.85 % -1.95 -550.00 % -0.30 -20.00 % -0.25
Gross profit -39.061 M 22.95 % -50.693 M -689.86 % -6.418 M -1 658.36 % -365.000 K 99.78 % -167.587 M -10 641.87 % -1.560 M -249.72 % 1.042 M
Income tax expense 6.708 M -35.51 % 10.401 M -67.19 % 31.702 M 2.52 % 30.924 M 3 766.97 % -843.313 K -2 069.52 % -38.871 K -136.93 % -16.406 K
Cost of revenue 92.504 M 65.62 % 55.854 M 277.26 % 14.805 M 1 617.52 % 862.000 K -99.49 % 167.689 M 4 374.55 % 3.748 M 0.000
General and administrative expenses 0.000 0.000 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 0.000
Other expenses 253.547 M 94.83 % 130.137 M 8.19 % 120.283 M 134.74 % 51.241 M 43.12 % 35.803 M 28.88 % 27.780 M 0.94 % 27.521 M
Operating expenses 256.508 M 83.03 % 140.145 M 15.54 % 121.297 M 136.72 % 51.241 M 43.12 % 35.803 M 28.88 % 27.780 M 0.94 % 27.521 M
Cost and expenses 349.012 M 78.07 % 195.999 M 44.01 % 136.102 M 161.22 % 52.103 M -74.40 % 203.492 M 545.45 % 31.527 M 14.56 % 27.521 M
Research and development expenses 2.961 M -70.41 % 10.008 M 886.98 % 1.014 M 0.000 0.000 0.000 0.000
Selling general and administrative expenses 14.806 M 137.69 % 6.229 M 8.29 % 5.752 M 4.45 % 5.507 M 0.000 0.000 0.000
Interest income 10.439 M -94.94 % 206.314 M 32 963.14 % 624.000 K -7.56 % 675.000 K 197.79 % 226.672 K 561.20 % 34.282 K 17.64 % 29.141 K
Interest expense 15.426 M 82.36 % 8.459 M -97.52 % 341.371 M 5 779.62 % 5.806 M 52.37 % 3.810 M 144.99 % 1.555 M 50.85 % 1.031 M
Depreciation and amortization 88.809 M 342.69 % 20.061 M 172.38 % 7.365 M 189.66 % -8.214 M -1 477.89 % 596.127 K -27.14 % 818.196 K 420.04 % 157.334 K
Operating income -396.961 M -2 750.47 % 14.977 M 111.73 % -127.714 M -145.11 % -52.104 M 74.38 % -203.390 M -593.22 % -29.340 M -10.80 % -26.479 M
Operating income ratio -7.43 -355.96 % 2.90 119.06 % -15.23 85.47 % -104.84 94.73 % -1 988.47 -14 725.34 % -13.41 47.22 % -25.41
Total other income expenses net -82.162 M -142.48 % 193.403 M 156.40 % -342.897 M -1 873.85 % -17.372 M -12.89 % -15.389 M -222.88 % -4.766 M -355.00 % -1.047 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Net debt 75.729 M 198.17 % -77.143 M 12.09 % -87.748 M -700.77 % 14.606 M 117.09 % -85.449 M -312.96 % -20.692 M -173.64 % -7.562 M
Total investments 161.148 M -6.20 % 171.806 M 0.000 -100.00 % 3.232 M 0.000 0.000 0.000
Total debt 193.840 M -5.15 % 204.375 M -66.08 % 602.566 M 267.43 % 163.993 M 14 976 429.68 % 1.095 K 70.56 % 642.000 0.000
Accumulated other comprehensive income loss 2.320 B 21.58 % 1.908 B 38.78 % 1.375 B 176.08 % 497.986 M 113 364.61 % -439.666 K -24.20 % -354.002 K 0.000
Retained earnings -1.241 B -47.86 % -839.493 M -4.60 % -802.593 M -179.97 % -286.676 M -6.11 % -270.178 M -413.77 % -52.588 M -58.56 % -33.166 M
Common stock 1.658 M 11.28 % 1.490 M 9.72 % 1.358 M 1 112.50 % 112.000 K 54.10 % 72.679 K 78.99 % 40.604 K 6.42 % 38.156 K
Total equity 1.078 B 0.93 % 1.068 B 63.38 % 653.987 M 135.17 % 278.090 M 917.68 % -34.010 M -220.21 % -10.621 M -237.13 % 7.745 M
Other non current liabilities 4.938 M 493 900.00 % -1.000 K -100.01 % 9.045 M 0.000 -100.00 % 13.059 M -3.73 % 13.566 M 1 961.68 % 657.985 K
Long term debt 165.745 M -7.39 % 178.972 M -69.70 % 590.652 M 272.46 % 158.581 M 14 482 183.11 % 1.095 K 70.56 % 642.000 0.000
Total non current liabilities 298.828 M -1.61 % 303.711 M -56.96 % 705.712 M 216.10 % 223.258 M 1 609.41 % 13.060 M -3.73 % 13.566 M 1 961.78 % 657.985 K
Other current liabilities 44.477 M 348.96 % -17.865 M 52.46 % -37.580 M -621.37 % 7.208 M -95.45 % 158.446 M 235.77 % 47.189 M 310.48 % 11.496 M
Deferred revenue 0.000 -100.00 % 58.135 M -18.69 % 71.494 M 505.27 % 11.812 M 0.000 0.000 0.000
Short term debt 28.095 M 10.60 % 25.403 M 113.22 % 11.914 M 120.14 % 5.412 M 0.000 0.000 0.000
Total current liabilities 104.315 M -18.49 % 127.981 M -6.82 % 137.347 M 43.48 % 95.725 M -45.93 % 177.054 M 202.78 % 58.477 M 318.85 % 13.961 M
Total liabilities 403.143 M -6.61 % 431.692 M -48.79 % 843.059 M 164.30 % 318.983 M 67.78 % 190.115 M 163.89 % 72.043 M 392.80 % 14.619 M
Other non current assets 222.337 M 22 233 600.00 % 1.000 K -99.99 % 7.855 M 785 400.00 % 1.000 K -99.97 % 3.262 M 0.000 0.000
Long term investments 161.148 M -10.20 % 179.458 M 0.000 -100.00 % 3.232 M 0.000 0.000 0.000
Intangible assets 195.161 M 499.81 % 32.537 M 6.39 % 30.583 M 52.61 % 20.040 M 117.62 % 9.209 M 1 541.74 % 560.920 K -50.28 % 1.128 M
GoodWill 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 249.246 M 187.74 % 86.622 M 2.31 % 84.668 M 322.50 % 20.040 M 117.62 % 9.209 M 1 541.74 % 560.920 K -50.28 % 1.128 M
Property plant equipment net 657.662 M -23.91 % 864.272 M 26.64 % 682.446 M 69.19 % 403.349 M 941.37 % 38.732 M 53.08 % 25.303 M 1 322.75 % 1.778 M
Total non current assets 1.309 B 13.70 % 1.152 B 46.12 % 788.129 M 83.35 % 429.839 M 739.48 % 51.203 M 97.97 % 25.864 M 789.86 % 2.907 M
Other current assets -1.000 K 0.00 % -1.000 K -100.02 % 4.874 M 133.99 % 2.083 M -89.29 % 19.452 M 0.000 -100.00 % 11.896 M
Short term investments 0.000 100.00 % -7.652 M 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 118.111 M -58.04 % 281.518 M -59.22 % 690.314 M 362.10 % 149.387 M 74.82 % 85.451 M 312.95 % 20.693 M 173.65 % 7.562 M
Cash and short term investments 118.111 M -58.04 % 281.518 M -59.22 % 690.314 M 362.10 % 149.387 M 74.82 % 85.451 M 312.95 % 20.693 M 173.65 % 7.562 M
Total current assets 172.235 M -50.58 % 348.518 M -50.84 % 708.917 M 323.91 % 167.234 M 59.42 % 104.902 M 195.02 % 35.558 M 82.74 % 19.458 M
Inventory 14.873 M 157.18 % 5.783 M 79.76 % 3.217 M 151.52 % 1.279 M 0.000 0.000 0.000
Net receivables 39.252 M -35.88 % 61.218 M 482.36 % 10.512 M -27.43 % 14.485 M 0.000 0.000 0.000
Tax assets 18.982 M -10.88 % 21.300 M 61.85 % 13.160 M 309.08 % 3.217 M 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 29.050 M -34.63 % 44.442 M -17.61 % 53.938 M -9.32 % 59.481 M 219.65 % 18.608 M 64.85 % 11.288 M 357.88 % 2.465 M
Tax payables 2.693 M -84.93 % 17.866 M -52.46 % 37.581 M 218.16 % 11.812 M 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 -100.00 % 81.726 M 22.38 % 66.780 M 9 084.90 % 727.063 K 0.000 -100.00 % 5.718 K
Capital lease obligations 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
Other total stockholders equity -1.658 M -11.28 % -1.490 M -9.72 % -1.358 M -1 112.50 % -112.000 K -100.05 % 235.808 M 457.73 % 42.280 M 3.46 % 40.867 M
Deferred tax liabilities non current 128.145 M 2.73 % 124.740 M 17.66 % 106.015 M 63.91 % 64.677 M 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.482 B -1.24 % 1.500 B 0.21 % 1.497 B 150.73 % 597.073 M 282.48 % 156.105 M 154.15 % 61.422 M 174.64 % 22.365 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Deferred income tax 0.000 100.00 % -1.000 K 0.00 % -1.000 K 0.000 0.000 0.000 0.000
Stock based compensation 8.764 M -23.15 % 11.404 M 125.42 % 5.059 M -23.31 % 6.597 M 0.000 0.000 0.000
Change in working capital -116.970 M -128.58 % -51.172 M -264.82 % 31.048 M -59.02 % 75.771 M 3 486.71 % -2.237 M -127.33 % 8.185 M 198.67 % -8.296 M
Accounts receivables -12.113 M 0.000 0.000 -100.00 % 40.873 M 0.000 0.000 0.000
Inventory -9.090 M -254.39 % -2.565 M 20.27 % -3.217 M 0.000 0.000 0.000 0.000
Accounts payables -15.392 M 0.000 0.000 -100.00 % 34.898 M 0.000 0.000 0.000
Other working capital -80.375 M -65.36 % -48.607 M -241.86 % 34.265 M 0.000 0.000 0.000 0.000
Other non cash items 76.712 M 138.87 % -197.357 M -157.56 % 342.897 M 1 873.85 % 17.372 M -79.69 % 85.525 M 167.46 % 31.976 M 191.93 % 10.953 M
Net cash provided by operating activities -355.072 M -68.64 % -210.547 M -154.54 % -82.717 M -3 172.70 % 2.692 M 102.00 % -134.895 M -2 062.45 % 6.874 M 127.82 % -24.712 M
Investments in property plant and equipment -79.925 M 59.28 % -196.260 M 4.93 % -206.441 M 24.88 % -274.829 M -1 156.14 % -21.879 M 12.52 % -25.009 M 0.000
Acquisitions net 73.069 M 0.000 0.000 0.000 0.000 0.000 100.00 % -5.030 M
Purchases of investments 0.000 100.00 % -4.260 M 57.40 % -10.000 M 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 3.904 M -21.87 % 4.997 M 224.86 % -4.002 M -692.89 % 675.000 K 0.000 -100.00 % 705.268 K 0.000
Net cash used for investing activites -2.952 M 98.49 % -195.523 M 11.30 % -220.443 M 19.59 % -274.154 M -1 153.05 % -21.879 M 9.98 % -24.304 M -383.16 % -5.030 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 404.544 M 12 714.19 % 3.157 M -99.62 % 826.438 M 245.98 % 238.866 M 34.72 % 177.305 M 898.59 % 17.755 M -56.56 % 40.875 M
Common stock repurchased 0.000 0.000 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
Other financing activites 194.788 M 15 683.04 % -1.250 M -100.15 % 844.717 M 151.35 % 336.075 M 48.93 % 225.656 M 620.46 % 31.321 M -7.08 % 33.709 M
Net cash used provided by financing activities 194.788 M 15 683.04 % -1.250 M -100.15 % 844.717 M 151.35 % 336.075 M 51.74 % 221.487 M 607.15 % 31.321 M -7.08 % 33.709 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 100.00 % -6.604 M 18.67 % -8.121 M 0.000
Net change in cash -163.236 M 59.92 % -407.320 M -175.21 % 541.557 M 738.15 % 64.613 M -0.15 % 64.713 M 365.86 % 13.891 M 250.21 % 3.967 M
Cash at beginning of period 284.903 M -58.84 % 692.223 M 359.44 % 150.666 M 75.09 % 86.053 M 303.25 % 21.340 M 186.49 % 7.449 M 170.38 % 2.755 M
Cash at end of period 121.667 M -57.30 % 284.903 M -58.84 % 692.223 M 359.44 % 150.666 M 75.09 % 86.053 M 303.25 % 21.340 M 217.49 % 6.721 M
Operating cash flow -355.072 M -68.64 % -210.547 M -154.54 % -82.717 M -3 172.70 % 2.692 M 102.00 % -134.895 M -2 062.45 % 6.874 M 127.82 % -24.712 M
Capital expenditure -79.925 M 59.28 % -196.260 M 4.93 % -206.441 M 24.88 % -274.829 M -1 156.14 % -21.879 M 12.52 % -25.009 M 0.000
Free CashFlow -434.997 M -6.93 % -406.807 M -40.69 % -289.158 M -6.25 % -272.137 M -73.59 % -156.774 M -764.48 % -18.135 M 26.61 % -24.712 M
2022 2021 2020 2019 2018 2017 2016
2023-09-30 2023-06-30 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 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
Revenue 18.418 M 1.94 % 18.067 M -20.08 % 22.607 M 2.90 % 21.970 M 48.50 % 14.795 M 130.13 % 6.429 M -37.27 % 10.249 M 574.72 % 1.519 M 9.12 % 1.392 M 190.61 % 479.000 K -72.95 % 1.771 M -23.53 % 2.316 M -61.82 % 6.066 M 121 220.00 % 5.000 K 0.000 0.000 0.000 0.000
Net income -112.046 M -12.92 % -99.222 M -156.99 % -38.610 M 77.13 % -168.859 M -125.08 % -75.022 M -7.47 % -69.809 M 1.29 % -70.722 M 18.02 % -86.264 M -295.89 % -21.790 M -141.17 % -9.035 M -107.76 % 116.460 M 522.25 % -27.581 M 92.01 % -345.151 M -234.69 % -103.125 M -186.02 % -36.055 M 43.27 % -63.552 M -77.99 % -35.705 M -18.30 % -30.183 M
Income before tax -113.610 M -15.72 % -98.173 M -174.93 % -35.709 M 78.23 % -164.021 M -118.59 % -75.035 M -8.49 % -69.162 M 0.50 % -69.512 M 12.10 % -79.085 M -257.17 % -22.142 M -144.20 % -9.067 M -107.76 % 116.812 M 587.08 % -23.982 M 92.93 % -339.034 M -259.42 % -94.329 M -611.06 % -13.266 M -169.35 % 19.129 M 153.58 % -35.705 M -155.04 % -14.000 M
Income before tax ratio -6.17 -13.52 % -5.43 -244.01 % -1.58 78.84 % -7.47 -47.20 % -5.07 52.86 % -10.76 -58.62 % -6.78 86.97 % -52.06 -227.31 % -15.91 15.97 % -18.93 -128.70 % 65.96 736.97 % -10.35 81.47 % -55.89 99.70 % -18 865.80 0.00 0.00 0.00 0.00
EBITDA -61.278 M 20.30 % -76.882 M -39.68 % -55.042 M 63.19 % -149.526 M -194.69 % -50.740 M 8.69 % -55.569 M -6.22 % -52.317 M 24.79 % -69.565 M -365.22 % -14.953 M -489.16 % -2.538 M -102.06 % 123.028 M 299.76 % -61.588 M -113.73 % -28.816 M -6.17 % -27.141 M -867.94 % -2.804 M -157.27 % 4.896 M 122.43 % -21.827 M -96.66 % -11.099 M
Net income ratio -6.08 -10.77 % -5.49 -221.56 % -1.71 77.78 % -7.69 -51.57 % -5.07 53.30 % -10.86 -57.36 % -6.90 87.85 % -56.79 -262.79 % -15.65 17.01 % -18.86 -128.68 % 65.76 652.19 % -11.91 79.07 % -56.90 99.72 % -20 625.00 0.00 0.00 0.00 0.00
Ratio EBITDA -3.33 21.81 % -4.26 -74.78 % -2.43 64.23 % -6.81 -98.45 % -3.43 60.32 % -8.64 -69.33 % -5.10 88.85 % -45.80 -326.33 % -10.74 -102.74 % -5.30 -107.63 % 69.47 361.23 % -26.59 -459.79 % -4.75 99.91 % -5 428.20 0.00 0.00 0.00 0.00
Gross profit ratio -0.33 -33.84 % -0.24 -675.87 % -0.03 -123.07 % 0.14 127.23 % -0.50 84.53 % -3.25 -141.66 % -1.34 92.49 % -17.89 -113.41 % -8.38 53.81 % -18.15 -915.70 % -1.79 5.10 % -1.88 -20 492.12 % 0.01 100.01 % -144.40 0.00 0.00 0.00 0.00
Weighted average shs out dil 160.066 M -3.21 % 165.370 M -14.34 % 193.045 M 0.57 % 191.954 M 27.93 % 150.044 M -14.03 % 174.523 M 23.39 % 141.444 M 0.00 % 141.444 M 29.82 % 108.950 M -21.47 % 138.741 M -4.69 % 145.575 M 8.20 % 134.544 M 16.94 % 115.050 M 2.75 % 111.972 M 0.18 % 111.775 M 0.09 % 111.675 M 0.00 % 111.675 M 0.00 % 111.675 M
Weighted average shs out 160.066 M -3.21 % 165.370 M -14.34 % 193.045 M 0.57 % 191.954 M 27.93 % 150.044 M -9.52 % 165.829 M 17.24 % 141.444 M 0.00 % 141.444 M 29.82 % 108.950 M -21.47 % 138.741 M 0.01 % 138.730 M 3.11 % 134.544 M 16.94 % 115.050 M 2.75 % 111.972 M 0.18 % 111.775 M 0.09 % 111.675 M 0.00 % 111.675 M 20.65 % 92.561 M
EPS diluted -0.70 -16.67 % -0.60 -200.00 % -0.20 77.27 % -0.88 -76.00 % -0.50 -25.00 % -0.40 20.00 % -0.50 18.03 % -0.61 -205.00 % -0.20 -207.22 % -0.07 -116.28 % 0.40 300.00 % -0.20 93.33 % -3.00 -226.09 % -0.92 -187.50 % -0.32 43.86 % -0.57 -78.13 % -0.32 -18.52 % -0.27
Earnings per share -0.70 -16.67 % -0.60 -200.00 % -0.20 77.27 % -0.88 -76.00 % -0.50 -25.00 % -0.40 20.00 % -0.50 18.03 % -0.61 -205.00 % -0.20 -207.22 % -0.07 -108.14 % 0.80 500.00 % -0.20 93.33 % -3.00 -226.09 % -0.92 -187.50 % -0.32 43.86 % -0.57 -78.13 % -0.32 3.03 % -0.33
Gross profit -6.032 M -36.44 % -4.421 M -520.06 % -713.000 K -123.74 % 3.003 M 140.43 % -7.428 M 64.41 % -20.869 M -51.59 % -13.767 M 49.33 % -27.170 M -132.88 % -11.667 M -34.23 % -8.692 M -174.72 % -3.164 M 27.43 % -4.360 M -7 885.71 % 56.000 K 107.76 % -722.000 K 48.13 % -1.392 M -292.27 % 724.000 K 147.07 % -1.538 M -7 223.81 % -21.000 K
Income tax expense -1.564 M -249.09 % 1.049 M -63.84 % 2.901 M -40.04 % 4.838 M 37 315.38 % -13.000 K -102.01 % 647.000 K -46.53 % 1.210 M -81.42 % 6.512 M 49 992.31 % 13.000 K -91.93 % 161.000 K -95.67 % 3.715 M -8.11 % 4.043 M -50.85 % 8.226 M 26.53 % 6.501 M -49.73 % 12.932 M -58.18 % 30.924 M 0.000 -100.00 % 9.262 M
Cost of revenue 24.450 M 8.72 % 22.488 M -3.57 % 23.320 M 22.95 % 18.967 M -14.65 % 22.223 M -18.59 % 27.298 M 13.67 % 24.016 M -16.29 % 28.689 M 119.69 % 13.059 M 42.39 % 9.171 M 85.84 % 4.935 M -26.08 % 6.676 M 11.08 % 6.010 M 726.69 % 727.000 K -47.77 % 1.392 M 292.27 % -724.000 K -147.07 % 1.538 M 7 223.81 % 21.000 K
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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 expenses 0.000 0.000 -100.00 % 67.077 M -1.56 % 68.141 M -8.51 % 74.481 M 26.25 % 58.994 M 7.47 % 54.892 M 13.88 % 48.201 M 44.23 % 33.420 M 27.46 % 26.220 M -18.83 % 32.304 M -28.36 % 45.093 M 48.74 % 30.316 M 9.10 % 27.788 M 53.52 % 18.100 M 244.90 % -12.491 M -161.41 % 20.340 M 71.91 % 11.832 M
Operating expenses 80.621 M 0.38 % 80.314 M 19.73 % 67.077 M -1.56 % 68.141 M -8.51 % 74.481 M 26.25 % 58.994 M 7.47 % 54.892 M 13.88 % 48.201 M 44.23 % 33.420 M 27.46 % 26.220 M -18.83 % 32.304 M -28.36 % 45.093 M 48.74 % 30.316 M 9.10 % 27.788 M 53.52 % 18.100 M 244.90 % -12.491 M -161.41 % 20.340 M 71.91 % 11.832 M
Cost and expenses 105.071 M 2.21 % 102.802 M 13.72 % 90.397 M 3.78 % 87.108 M -9.92 % 96.704 M 12.07 % 86.292 M 9.36 % 78.908 M 2.62 % 76.890 M 65.43 % 46.479 M 31.33 % 35.391 M -4.96 % 37.239 M -28.07 % 51.769 M 42.51 % 36.326 M 27.39 % 28.515 M 46.29 % 19.492 M 247.50 % -13.215 M -160.40 % 21.878 M 84.58 % 11.853 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest income 15.557 M 5 120.47 % 298.000 K -99.09 % 32.720 M 637.44 % 4.437 M -66.26 % 13.149 M -18.52 % 16.137 M 115 164.29 % 14.000 K -98.23 % 790.000 K -97.05 % 26.754 M 2.15 % 26.190 M -82.94 % 153.514 M 922.20 % 15.018 M 300 260.00 % 5.000 K -92.19 % 64.000 K -99.59 % 15.573 M 0.000 0.000 0.000
Interest expense 38.769 M 476.66 % 6.723 M 0.000 -100.00 % 3.188 M -7.33 % 3.440 M -22.63 % 4.446 M 29.55 % 3.432 M -16.96 % 4.133 M 17.92 % 3.505 M 7.45 % 3.262 M 12.41 % 2.902 M -93.19 % 42.639 M -86.19 % 308.780 M 368.68 % 65.883 M 604.86 % 9.347 M 0.000 0.000 -100.00 % 2.147 M
Depreciation and amortization 13.563 M -6.90 % 14.568 M 8.82 % 13.387 M 115.86 % -84.388 M -348.16 % 34.005 M 34.50 % 25.283 M 83.52 % 13.777 M 40.64 % 9.796 M 165.91 % 3.684 M 12.76 % 3.267 M -1.42 % 3.314 M -34.15 % 5.033 M 250.00 % 1.438 M 10.19 % 1.305 M 17.04 % 1.115 M 4.50 % 1.067 M 1 992.16 % 51.000 K -93.24 % 754.000 K
Operating income -90.399 M 1.47 % -91.747 M -34.08 % -68.429 M -5.05 % -65.138 M 23.14 % -84.745 M -4.81 % -80.852 M -22.33 % -66.094 M 12.69 % -75.698 M -66.77 % -45.391 M -41.87 % -31.995 M 5.34 % -33.800 M 31.65 % -49.453 M -63.43 % -30.259 M -6.13 % -28.510 M -46.27 % -19.492 M -247.50 % 13.215 M 160.41 % -21.877 M -84.57 % -11.853 M
Operating income ratio -4.91 3.35 % -5.08 -67.77 % -3.03 -2.09 % -2.96 48.24 % -5.73 54.45 % -12.58 -95.01 % -6.45 87.06 % -49.83 -52.83 % -32.61 51.18 % -66.80 -249.98 % -19.09 10.62 % -21.35 -328.06 % -4.99 99.91 % -5 702.00 0.00 0.00 0.00 0.00
Total other income expenses net -23.211 M -261.20 % -6.426 M -119.26 % 33.359 M 133.74 % -98.883 M -1 118.36 % 9.710 M -23.42 % 12.679 M 470.95 % -3.418 M -370.63 % 1.263 M -94.57 % 23.249 M 1.40 % 22.928 M -84.94 % 152.280 M 497.86 % 25.471 M 108.25 % -308.775 M -369.13 % -65.819 M -1 157.16 % 6.226 M 5.28 % 5.914 M 142.77 % -13.828 M -544.06 % -2.147 M
2023-09-30 2023-06-30 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 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
2023-09-30 2023-06-30 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 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30
Net debt 411.869 M 33.76 % 307.927 M 130.19 % 133.773 M 76.65 % 75.729 M 267.25 % -45.279 M 82.76 % -262.586 M 29.34 % -371.594 M -381.70 % -77.143 M 67.56 % -237.779 M -187.35 % -82.749 M 40.42 % -138.886 M -58.28 % -87.748 M 55.36 % -196.549 M -182.35 % 238.681 M 139.32 % 99.733 M 582.82 % 14.606 M 161.83 % -23.624 M
Total investments 80.195 M -6.17 % 85.472 M -49.81 % 170.282 M 5.67 % 161.148 M -39.44 % 266.110 M 53.48 % 173.381 M -0.57 % 174.371 M 1.49 % 171.806 M -4.48 % 179.866 M 1.94 % 176.436 M 1.68 % 173.519 M 0.000 -100.00 % 10.000 M 0.000 0.000 -100.00 % 3.232 M 0.000
Total debt 534.938 M 48.66 % 359.835 M 52.84 % 235.440 M 21.46 % 193.840 M -3.72 % 201.325 M -2.14 % 205.730 M -0.07 % 205.883 M 0.74 % 204.375 M 44.58 % 141.354 M -65.71 % 412.218 M -6.04 % 438.711 M -27.19 % 602.566 M 4.99 % 573.908 M 116.27 % 265.361 M 43.49 % 184.937 M 12.77 % 163.993 M 876.38 % 16.796 M
Accumulated other comprehensive income loss 2.308 B 0.00 % 2.308 B -0.58 % 2.322 B 0.08 % 2.320 B 0.74 % 2.303 B 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -7.064 M 0.000 0.000 0.000 100.00 % -4.667 M 0.000
Retained earnings -1.491 B -7.84 % -1.383 B -7.86 % -1.282 B -3.28 % -1.241 B -17.35 % -1.058 B -7.82 % -981.052 M -7.65 % -911.319 M -8.56 % -839.493 M -10.68 % -758.454 M -3.39 % -733.619 M -5.97 % -692.306 M 13.74 % -802.593 M -2.83 % -780.467 M -84.40 % -423.245 M -32.58 % -319.247 M -11.36 % -286.676 M 20.20 % -359.254 M
Common stock 1.658 M 0.00 % 1.658 M 0.00 % 1.658 M 0.00 % 1.658 M 0.00 % 1.658 M 0.00 % 1.658 M 0.48 % 1.650 M 10.74 % 1.490 M 0.07 % 1.489 M 7.35 % 1.387 M 0.00 % 1.387 M 2.14 % 1.358 M 0.97 % 1.345 M 1 100.89 % 112.000 K 0.00 % 112.000 K 0.00 % 112.000 K -99.97 % 439.340 M
Total equity 816.781 M -11.72 % 925.178 M -10.94 % 1.039 B -3.68 % 1.078 B -13.37 % 1.245 B -5.63 % 1.319 B -4.84 % 1.386 B 29.75 % 1.068 B -6.97 % 1.148 B 23.09 % 933.071 M -0.72 % 939.859 M 43.71 % 653.987 M 3.39 % 632.523 M 306.24 % 155.700 M -39.30 % 256.524 M -7.76 % 278.090 M 209.50 % 89.852 M
Other non current liabilities 32.151 M 681.50 % 4.114 M -9.10 % 4.526 M -8.34 % 4.938 M 493 900.00 % -1.000 K 0.000 0.000 100.00 % -1.000 K -200.00 % 1.000 K -99.99 % 9.044 M -0.01 % 9.045 M 0.00 % 9.045 M 0.000 100.00 % -1.000 K 0.000 0.000 100.00 % -1.000 K
Long term debt 89.016 M -7.29 % 96.018 M -33.85 % 145.155 M -12.42 % 165.745 M -4.32 % 173.234 M -2.73 % 178.089 M -0.52 % 179.014 M 0.02 % 178.972 M 36.58 % 131.036 M -67.27 % 400.340 M -5.99 % 425.852 M -27.90 % 590.652 M 4.86 % 563.273 M 119.77 % 256.306 M 44.96 % 176.816 M 11.50 % 158.581 M 844.16 % 16.796 M
Total non current liabilities 251.697 M 8.38 % 232.227 M -17.28 % 280.727 M -6.06 % 298.828 M -0.34 % 299.843 M -1.59 % 304.686 M -0.09 % 304.964 M 0.41 % 303.711 M 26.05 % 240.941 M -53.60 % 519.275 M -4.65 % 544.627 M -22.83 % 705.712 M 7.64 % 655.609 M 92.59 % 340.415 M 33.80 % 254.425 M 13.96 % 223.258 M 1 229.31 % 16.795 M
Other current liabilities 37.898 M -27.42 % 52.216 M 29.65 % 40.275 M -9.45 % 44.477 M 31.19 % 33.902 M 66.25 % 20.392 M -52.15 % 42.616 M 338.54 % -17.865 M -132.30 % 55.315 M 11.71 % 49.515 M -12.55 % 56.623 M 250.67 % -37.580 M -184.24 % 44.610 M 29.71 % 34.392 M 8.24 % 31.773 M 340.80 % 7.208 M -92.37 % 94.447 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 58.135 M 0.000 0.000 0.000 -100.00 % 71.494 M 0.000 0.000 0.000 -100.00 % 11.812 M 0.000
Short term debt 445.922 M 69.03 % 263.817 M 192.20 % 90.285 M 221.36 % 28.095 M 0.01 % 28.091 M 1.63 % 27.641 M 2.87 % 26.869 M 5.77 % 25.403 M 146.20 % 10.318 M -13.13 % 11.878 M -7.63 % 12.859 M 7.93 % 11.914 M 12.03 % 10.635 M 17.45 % 9.055 M 11.50 % 8.121 M 50.06 % 5.412 M 0.000
Total current liabilities 511.693 M 53.94 % 332.394 M 66.05 % 200.183 M 91.90 % 104.315 M 13.78 % 91.680 M -4.88 % 96.381 M 13.25 % 85.106 M -33.50 % 127.981 M 18.78 % 107.742 M 10.01 % 97.938 M 11.66 % 87.710 M -36.14 % 137.347 M 45.60 % 94.329 M 15.95 % 81.352 M -26.02 % 109.961 M 14.87 % 95.725 M -36.21 % 150.061 M
Total liabilities 763.390 M 35.20 % 564.621 M 17.41 % 480.910 M 19.29 % 403.143 M 2.97 % 391.523 M -2.38 % 401.067 M 2.82 % 390.070 M -9.64 % 431.692 M 23.81 % 348.683 M -43.51 % 617.213 M -2.39 % 632.337 M -24.99 % 843.059 M 12.42 % 749.938 M 77.81 % 421.767 M 15.75 % 364.386 M 14.23 % 318.983 M 91.17 % 166.856 M
Other non current assets -1.000 K 0.00 % -1.000 K -100.00 % 275.951 M 24.11 % 222.337 M 85.13 % 120.095 M 129.73 % -403.930 M -322.00 % 181.949 M 18 194 800.00 % 1.000 K -100.00 % 179.866 M 17 986 700.00 % -1.000 K 99.68 % -316.000 K -104.02 % 7.855 M -49.91 % 15.682 M 179.24 % 5.616 M 48.81 % 3.774 M 377 300.00 % 1.000 K -99.97 % 3.244 M
Long term investments 499.308 M 8.49 % 460.214 M 170.27 % 170.282 M 5.67 % 161.148 M -39.44 % 266.110 M 0.000 0.000 -100.00 % 179.458 M 0.000 -100.00 % 184.172 M 1.66 % 181.159 M 0.000 0.000 0.000 0.000 -100.00 % 3.232 M 0.000
Intangible assets 194.366 M -0.14 % 194.632 M -0.15 % 194.920 M -0.12 % 195.161 M -0.10 % 195.354 M -0.14 % 195.622 M 506.30 % 32.265 M -0.84 % 32.537 M -0.21 % 32.604 M 0.22 % 32.534 M 6.46 % 30.560 M -0.08 % 30.583 M 51.31 % 20.212 M -0.09 % 20.230 M 0.32 % 20.166 M 0.63 % 20.040 M 11.39 % 17.991 M
GoodWill 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.00 % 54.085 M 0.000 0.000 0.000 0.000 -100.00 % 163.920 M
Goodwill and intangible assets 248.451 M -0.11 % 248.717 M -0.12 % 249.005 M -0.10 % 249.246 M -0.08 % 249.439 M -0.11 % 249.707 M 189.18 % 86.350 M -0.31 % 86.622 M -0.08 % 86.689 M 0.08 % 86.619 M 2.33 % 84.645 M -0.03 % 84.668 M 318.90 % 20.212 M -0.09 % 20.230 M 0.32 % 20.166 M 0.63 % 20.040 M -88.98 % 181.911 M
Property plant equipment net 651.495 M -1.75 % 663.127 M -0.30 % 665.108 M 1.13 % 657.662 M -0.26 % 659.404 M -50.86 % 1.342 B 53.80 % 872.568 M 0.96 % 864.272 M 6.65 % 810.406 M 9.53 % 739.871 M 4.65 % 706.990 M 3.60 % 682.446 M 21.87 % 559.991 M 9.06 % 513.453 M 3.70 % 495.136 M 22.76 % 403.349 M 2 118.52 % 18.181 M
Total non current assets 1.420 B 1.89 % 1.393 B 0.89 % 1.381 B 5.46 % 1.309 B -0.63 % 1.318 B 8.91 % 1.210 B 4.15 % 1.162 B 0.86 % 1.152 B 5.67 % 1.090 B 6.48 % 1.024 B 3.89 % 985.212 M 25.01 % 788.129 M 31.46 % 599.518 M 10.44 % 542.867 M 3.83 % 522.832 M 21.63 % 429.839 M 111.39 % 203.336 M
Other current assets 0.000 0.000 -100.00 % 1.000 K 200.00 % -1.000 K -100.00 % 43.065 M 52.01 % 28.330 M 6.08 % 26.706 M -38.20 % 43.217 M 75.10 % 24.681 M 2 468 000.00 % 1.000 K -99.98 % 5.945 M -61.36 % 15.386 M 1 538 700.00 % -1.000 K -100.01 % 7.920 M -38.48 % 12.874 M -27.86 % 17.847 M 37.79 % 12.952 M
Short term investments -419.113 M -11.84 % -374.742 M 0.000 0.000 0.000 0.000 0.000 100.00 % -7.652 M 0.000 100.00 % -7.736 M -1.26 % -7.640 M 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 123.069 M 137.09 % 51.908 M -48.94 % 101.667 M -13.92 % 118.111 M -52.10 % 246.604 M -47.34 % 468.316 M -18.90 % 577.477 M 105.13 % 281.518 M -25.75 % 379.133 M -23.40 % 494.967 M -14.31 % 577.597 M -16.33 % 690.314 M -10.40 % 770.457 M 2 787.77 % 26.680 M -68.69 % 85.204 M -42.96 % 149.387 M 269.59 % 40.420 M
Cash and short term investments 123.069 M 137.09 % 51.908 M -48.94 % 101.667 M -13.92 % 118.111 M -52.10 % 246.604 M -47.34 % 468.316 M -18.90 % 577.477 M 105.13 % 281.518 M -25.75 % 379.133 M -23.40 % 494.967 M -14.31 % 577.597 M -16.33 % 690.314 M -10.40 % 770.457 M 2 787.77 % 26.680 M -68.69 % 85.204 M -42.96 % 149.387 M 269.59 % 40.420 M
Total current assets 160.657 M 66.24 % 96.642 M -30.38 % 138.812 M -19.41 % 172.235 M -45.98 % 318.845 M -37.54 % 510.457 M -16.98 % 614.843 M 76.42 % 348.518 M -14.44 % 407.314 M -22.67 % 526.728 M -10.27 % 586.984 M -17.20 % 708.917 M -9.45 % 782.943 M 2 162.84 % 34.600 M -64.72 % 98.078 M -41.35 % 167.234 M 213.34 % 53.372 M
Inventory 10.822 M -24.00 % 14.240 M 5.92 % 13.444 M -9.61 % 14.873 M 4.92 % 14.176 M 194.66 % 4.811 M 3.24 % 4.660 M -19.42 % 5.783 M 65.23 % 3.500 M -14.70 % 4.103 M 19.20 % 3.442 M 6.99 % 3.217 M 0.000 0.000 0.000 0.000 0.000
Net receivables 26.766 M -12.23 % 30.494 M 28.67 % 23.700 M -39.62 % 39.252 M 161.68 % 15.000 M 66.67 % 9.000 M 50.00 % 6.000 M -66.67 % 18.000 M 0.000 -100.00 % 27.657 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 20.261 M -3.98 % 21.100 M 2.74 % 20.538 M 8.20 % 18.982 M -15.89 % 22.569 M 2.31 % 22.060 M 6.55 % 20.704 M -2.80 % 21.300 M 65.26 % 12.889 M -0.05 % 12.895 M 1.26 % 12.734 M -3.24 % 13.160 M 262.24 % 3.633 M 1.82 % 3.568 M -5.01 % 3.756 M 16.75 % 3.217 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.000 K 0.000 100.00 % -1.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 27.873 M 70.36 % 16.361 M -76.48 % 69.556 M 139.44 % 29.050 M -0.65 % 29.239 M -38.96 % 47.903 M 215.42 % 15.187 M -65.83 % 44.442 M 5.54 % 42.109 M 15.23 % 36.545 M 100.49 % 18.228 M -66.21 % 53.938 M 38.01 % 39.084 M 3.11 % 37.905 M -45.90 % 70.067 M 17.80 % 59.481 M 6.95 % 55.614 M
Tax payables 0.000 0.000 -100.00 % 67.000 K -97.51 % 2.693 M 501.12 % 448.000 K 0.67 % 445.000 K 2.53 % 434.000 K -97.57 % 17.866 M 0.000 0.000 0.000 -100.00 % 37.581 M 0.000 0.000 0.000 -100.00 % 11.812 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 100.00 % -738.000 K -97.86 % -373.000 K -100.44 % 85.092 M 4.12 % 81.726 M -8.25 % 89.073 M 12.85 % 78.932 M 2.99 % 76.637 M 14.76 % 66.780 M 583.80 % 9.766 M
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -1.658 M 0.00 % -1.658 M 30.74 % -2.394 M -44.39 % -1.658 M 0.00 % -1.658 M -100.07 % 2.299 B 0.11 % 2.296 B 20.43 % 1.906 B 0.02 % 1.906 B 14.44 % 1.666 B 7.76 % 1.546 B 11.96 % 1.381 B 4.38 % 1.323 B 164.57 % 499.901 M 0.18 % 499.022 M -0.70 % 502.541 M 0.000
Deferred tax liabilities non current 130.530 M -1.18 % 132.095 M 0.80 % 131.046 M 2.26 % 128.145 M 1.21 % 126.610 M 0.01 % 126.597 M 0.51 % 125.950 M 0.97 % 124.740 M 13.50 % 109.904 M 0.01 % 109.891 M 0.15 % 109.730 M 3.50 % 106.015 M 14.81 % 92.336 M 9.78 % 84.110 M 8.38 % 77.609 M 19.99 % 64.677 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 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 assets 1.580 B 6.07 % 1.490 B -1.97 % 1.520 B 2.57 % 1.482 B -9.46 % 1.636 B -4.87 % 1.720 B -3.16 % 1.776 B 18.41 % 1.500 B 0.20 % 1.497 B -3.43 % 1.550 B -1.39 % 1.572 B 5.02 % 1.497 B 8.29 % 1.382 B 139.40 % 577.467 M -7.00 % 620.910 M 3.99 % 597.073 M 132.59 % 256.708 M
2023-09-30 2023-06-30 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 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30
2023-09-30 2023-06-30 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 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30
Deferred income tax 0.000 -100.00 % 7.013 M 0.000 0.000 0.000 0.000 100.00 % -1.000 K 99.67 % -304.000 K 0.000 100.00 % -1.000 K -200.00 % 1.000 K 150.00 % -2.000 K -300.00 % 1.000 K 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 5.436 M 202.50 % 1.797 M 74.98 % 1.027 M -58.84 % 2.495 M -4.00 % 2.599 M -1.66 % 2.643 M -10.38 % 2.949 M -3.88 % 3.068 M 2.61 % 2.990 M 24.74 % 2.397 M 0.21 % 2.392 M 117.45 % 1.100 M 25.14 % 879.000 K 27.76 % 688.000 K 102.58 % -26.662 M 0.000 -100.00 % 45.000 K
Change in working capital 15.468 M 140.44 % -38.253 M -184.64 % 45.194 M 172.01 % -62.758 M -143.68 % -25.754 M -445.88 % 7.446 M 142.63 % -17.468 M -35.23 % -12.917 M -187.81 % 14.710 M 229.52 % -11.357 M 73.76 % -43.275 M -205.07 % 41.187 M 5 442.02 % -771.000 K 97.85 % -35.868 M -190.96 % 39.432 M -41.38 % 67.264 M 8 126.73 % -838.000 K 90.68 % -8.990 M
Accounts receivables 1.993 M -12.82 % 2.286 M -87.45 % 18.217 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 3.418 M 529.40 % -796.000 K -155.74 % 1.428 M 304.88 % -697.000 K 92.56 % -9.365 M -6 101.99 % -151.000 K -113.45 % 1.123 M 149.21 % -2.282 M -478.44 % 603.000 K 191.23 % -661.000 K -193.78 % -225.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 11.511 M 121.64 % -53.195 M -231.33 % 40.506 M 0.000 0.000 0.000 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 working capital -1.454 M -110.81 % 13.452 M 189.94 % -14.957 M 75.90 % -62.061 M -278.67 % -16.389 M -315.73 % 7.597 M 140.86 % -18.591 M -74.81 % -10.635 M -175.39 % 14.107 M 231.89 % -10.696 M 75.15 % -43.050 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 26.956 M 319.48 % 6.426 M 120.03 % -32.081 M -153.48 % 59.991 M 772.98 % 6.872 M -20.26 % 8.618 M 910.32 % 853.000 K -77.03 % 3.713 M 116.18 % -22.947 M 11.21 % -25.845 M 82.84 % -150.611 M -491.26 % -25.473 M -108.25 % 308.776 M 369.13 % 65.819 M 1 157.16 % -6.226 M 21.11 % -7.892 M -124.19 % 32.629 M 1 419.75 % 2.147 M
Net cash provided by operating activities -56.059 M 47.58 % -106.932 M -1 228.18 % -8.051 M 94.82 % -155.374 M -120.18 % -70.567 M -70.65 % -41.352 M 40.69 % -69.722 M 7.71 % -75.544 M -219.74 % -23.627 M 40.95 % -40.012 M 43.93 % -71.363 M -8 365.36 % -843.000 K 97.04 % -28.491 M 54.19 % -62.194 M -805.87 % 8.811 M 193.22 % -9.452 M -163.43 % -3.588 M 82.10 % -20.044 M
Investments in property plant and equipment -5.313 M -61.88 % -3.282 M -18.87 % -2.761 M 93.41 % -41.869 M 49.31 % -82.599 M -130.03 % -35.908 M -194.59 % -12.189 M 73.66 % -46.268 M 42.65 % -80.683 M -120.05 % -36.665 M -12.32 % -32.644 M 46.76 % -61.313 M -27.40 % -48.125 M -89.40 % -25.409 M 64.67 % -71.910 M 16.20 % -85.809 M -29.34 % -66.345 M -33.69 % -49.627 M
Acquisitions net 0.000 0.000 -100.00 % 150.000 K -99.79 % 73.069 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -1.750 M 0.000 0.000 100.00 % -46.389 M 0.000 0.000 100.00 % -5.000 M -399.76 % 1.668 M 0.000 100.00 % -409.000 K 92.59 % -5.519 M 0.000 100.00 % -10.000 M 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 -100.00 % 50.000 M 0.000 100.00 % -26.680 M -184.22 % 31.680 M 0.000 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 investing activites 24.000 K -91.55 % 284.000 K 2 266.67 % 12.000 K -99.99 % 162.240 M 1 792.29 % -9.587 M 50.25 % -19.272 M -54 962.86 % -35.000 K -100.70 % 5.003 M 5 479.57 % -93.000 K 95.35 % -2.000 M 0.000 100.00 % -7.061 M -2 445.85 % 301.000 K 122.50 % -1.338 M -10.85 % -1.207 M 93.98 % -20.061 M 0.000 -100.00 % 2.611 M
Net cash used for investing activites -7.039 M -114.98 % 47.002 M 1 908.46 % -2.599 M -102.16 % 120.371 M 298.94 % -60.506 M -9.65 % -55.180 M -220.37 % -17.224 M 56.50 % -39.597 M 50.92 % -80.675 M -117.52 % -37.088 M 2.82 % -38.163 M 39.70 % -63.284 M -10.21 % -57.421 M -114.68 % -26.747 M 63.36 % -72.991 M 23.16 % -94.996 M -43.18 % -66.345 M -41.11 % -47.016 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 -100.00 % 17.496 M 0.000 0.000 -100.00 % 387.048 M 37 116.15 % 1.040 M 364.29 % 224.000 K 215.49 % 71.000 K -96.10 % 1.822 M 141.17 % -4.426 M -100.53 % 830.404 M 0.000 -100.00 % 460.000 K -99.48 % 88.866 M 200.88 % 29.535 M 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 134.259 M 1 219.89 % 10.172 M 208.79 % -9.350 M 89.60 % -89.935 M 0.78 % -90.639 M -617.71 % -12.629 M -103.33 % 379.520 M 1 714.93 % 20.911 M 281.33 % -11.532 M -108.54 % -5.530 M -8.45 % -5.099 M 63.85 % -14.107 M -101.70 % 829.689 M 2 627.71 % 30.417 M 2 472.62 % -1.282 M -100.60 % 214.705 M 1 559.88 % 12.935 M 1 315.70 % -1.064 M
Net cash used provided by financing activities 134.259 M 1 219.76 % 10.173 M 208.80 % -9.350 M 89.60 % -89.935 M 0.78 % -90.639 M -617.71 % -12.629 M -103.33 % 379.520 M 1 714.93 % 20.911 M 281.33 % -11.532 M -108.54 % -5.530 M -8.45 % -5.099 M 63.85 % -14.107 M -101.70 % 829.689 M 2 627.71 % 30.417 M 2 472.62 % -1.282 M -100.60 % 214.705 M 1 559.88 % 12.935 M 1 315.70 % -1.064 M
Effect of forex changes on cash 0.000 100.00 % -2.000 K 0.000 -100.00 % 1.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -140.000 K 0.000
Net change in cash 71.161 M 243.01 % -49.759 M -148.80 % -20.000 M 83.99 % -124.937 M 43.65 % -221.712 M -103.11 % -109.161 M -137.31 % 292.574 M 410.49 % -94.230 M 18.65 % -115.834 M -40.18 % -82.630 M 27.91 % -114.626 M -46.52 % -78.234 M -110.52 % 743.777 M 1 370.89 % -58.524 M 10.60 % -65.462 M -159.37 % 110.257 M 292.97 % -57.138 M 16.13 % -68.124 M
Cash at beginning of period 51.908 M -48.94 % 101.667 M -16.44 % 121.667 M -50.66 % 246.604 M -47.34 % 468.316 M -18.90 % 577.477 M 102.69 % 284.903 M -24.85 % 379.133 M -23.40 % 494.967 M -14.31 % 577.597 M -16.56 % 692.223 M -10.15 % 770.457 M 2 787.77 % 26.680 M -68.69 % 85.204 M -43.45 % 150.666 M 272.85 % 40.409 M -58.58 % 97.558 M -41.12 % 165.682 M
Cash at end of period 123.069 M 137.09 % 51.908 M -48.94 % 101.667 M -16.44 % 121.667 M -50.66 % 246.604 M -47.34 % 468.316 M -18.90 % 577.477 M 102.69 % 284.903 M -24.85 % 379.133 M -23.40 % 494.967 M -14.31 % 577.597 M -16.56 % 692.223 M -10.15 % 770.457 M 2 787.77 % 26.680 M -68.69 % 85.204 M -43.45 % 150.666 M 272.75 % 40.420 M -58.57 % 97.558 M
Operating cash flow -56.059 M 47.58 % -106.932 M -1 228.18 % -8.051 M 94.82 % -155.374 M -120.18 % -70.567 M -70.65 % -41.352 M 40.69 % -69.722 M 7.71 % -75.544 M -219.74 % -23.627 M 40.95 % -40.012 M 43.93 % -71.363 M -8 365.36 % -843.000 K 97.04 % -28.491 M 54.19 % -62.194 M -805.87 % 8.811 M 193.22 % -9.452 M -163.43 % -3.588 M 82.10 % -20.044 M
Capital expenditure -5.313 M -61.88 % -3.282 M -18.87 % -2.761 M 93.41 % -41.869 M 49.31 % -82.599 M -130.03 % -35.908 M -194.59 % -12.189 M 73.66 % -46.268 M 42.65 % -80.683 M -120.05 % -36.665 M -12.32 % -32.644 M 46.76 % -61.313 M -27.40 % -48.125 M -89.40 % -25.409 M 64.67 % -71.910 M 16.20 % -85.809 M -29.34 % -66.345 M -33.69 % -49.627 M
Free CashFlow -61.372 M 44.32 % -110.214 M -919.37 % -10.812 M 94.52 % -197.243 M -28.78 % -153.166 M -98.25 % -77.260 M 5.68 % -81.911 M 32.76 % -121.812 M -16.78 % -104.310 M -36.04 % -76.677 M 26.28 % -104.007 M -67.33 % -62.156 M 18.87 % -76.616 M 12.54 % -87.603 M -38.83 % -63.099 M 33.76 % -95.261 M -36.22 % -69.933 M -0.38 % -69.671 M
2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020 2019 2019 2019