Rite Aid Corporation RADCQ
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 24.092 B -1.94 % | 24.568 B 2.18 % | 24.043 B 9.64 % | 21.928 B 1.33 % | 21.640 B 0.51 % | 21.529 B -6.10 % | 22.928 B -25.41 % | 30.737 B |
| Net income | -719.188 M -37.68 % | -522.372 M -474.61 % | -90.909 M 79.90 % | -452.174 M 43.25 % | -796.832 M 32.78 % | -1.185 B -29 346.53 % | 4.053 M -97.55 % | 165.465 M |
| Income before tax | -725.655 M -37.92 % | -526.152 M -337.63 % | -120.227 M -47.32 % | -81.612 M 86.16 % | -589.477 M -1 253.72 % | -43.545 M -189.75 % | 48.518 M -82.57 % | 278.404 M |
| Income before tax ratio | -0.03 -40.64 % | -0.02 -328.28 % | -0.01 -34.36 % | 0.00 86.34 % | -0.03 -1 246.80 % | 0.00 -195.58 % | 0.00 -76.64 % | 0.01 |
| EBITDA | 340.944 M -26.90 % | 466.435 M 1.66 % | 458.813 M -19.98 % | 573.341 M 14 926.51 % | -3.867 M -100.75 % | 514.900 M -25.92 % | 695.084 M -48.49 % | 1.350 B |
| Net income ratio | -0.03 -40.40 % | -0.02 -462.33 % | 0.00 81.66 % | -0.02 44.00 % | -0.04 33.12 % | -0.06 -31 246.46 % | 0.00 -96.72 % | 0.01 |
| Ratio EBITDA | 0.01 -25.46 % | 0.02 -0.51 % | 0.02 -27.01 % | 0.03 14 731.22 % | 0.00 -100.75 % | 0.02 -21.11 % | 0.03 -30.95 % | 0.04 |
| Gross profit ratio | 0.20 -4.06 % | 0.21 11.95 % | 0.19 -8.91 % | 0.20 -5.69 % | 0.22 -2.67 % | 0.22 0.51 % | 0.22 -13.24 % | 0.25 |
| Weighted average shs out dil | 54.680 M 1.16 % | 54.055 M 0.75 % | 53.653 M 0.80 % | 53.228 M 0.71 % | 52.854 M 0.71 % | 52.481 M -1.06 % | 53.041 M 1.77 % | 52.118 M |
| Weighted average shs out | 54.680 M 1.16 % | 54.055 M 0.75 % | 53.653 M 0.80 % | 53.228 M 0.71 % | 52.854 M 0.71 % | 52.481 M 0.50 % | 52.221 M 1.96 % | 51.219 M |
| EPS diluted | -13.15 -36.13 % | -9.66 -471.60 % | -1.69 80.12 % | -8.50 43.63 % | -15.08 33.24 % | -22.59 -29 668.06 % | 0.08 -97.59 % | 3.17 |
| Earnings per share | -13.15 -36.13 % | -9.66 -471.60 % | -1.69 80.12 % | -8.50 43.63 % | -15.08 33.24 % | -22.59 -29 210.82 % | 0.08 -97.60 % | 3.23 |
| Gross profit | 4.804 B -5.92 % | 5.106 B 14.39 % | 4.464 B -0.12 % | 4.469 B -4.43 % | 4.676 B -2.17 % | 4.780 B -5.62 % | 5.065 B -35.29 % | 7.826 B |
| Income tax expense | -6.467 M -71.08 % | -3.780 M 81.25 % | -20.157 M -105.20 % | 387.607 M 400.29 % | 77.477 M -74.68 % | 305.987 M 588.57 % | 44.438 M -60.65 % | 112.939 M |
| Cost of revenue | 19.288 B -0.89 % | 19.462 B -0.60 % | 19.579 B 12.14 % | 17.459 B 2.92 % | 16.963 B 1.28 % | 16.749 B -6.24 % | 17.863 B -22.03 % | 22.910 B |
| General and administrative expenses | 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 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 4.740 B -3.97 % | 4.936 B 13.93 % | 4.332 B 2.56 % | 4.224 B -8.01 % | 4.592 B -1.27 % | 4.651 B -2.63 % | 4.777 B -31.62 % | 6.986 B |
| Cost and expenses | 24.028 B -1.52 % | 24.398 B 2.03 % | 23.912 B 10.28 % | 21.683 B 0.59 % | 21.556 B 0.73 % | 21.400 B -5.48 % | 22.640 B -24.27 % | 29.896 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 4.740 B -3.97 % | 4.936 B 13.93 % | 4.332 B 2.56 % | 4.224 B -8.01 % | 4.592 B -1.27 % | 4.651 B -2.63 % | 4.777 B -31.62 % | 6.986 B |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 223.000 K 72.87 % | 129.000 K | 0.000 |
| Interest expense | 224.399 M 17.12 % | 191.601 M -4.86 % | 201.388 M -12.31 % | 229.657 M 0.85 % | 227.728 M 12.19 % | 202.991 M 1.40 % | 200.194 M -55.49 % | 449.770 M |
| Depreciation and amortization | 276.583 M -6.46 % | 295.686 M -9.61 % | 327.124 M -0.35 % | 328.277 M -8.27 % | 357.882 M -7.30 % | 386.057 M -5.23 % | 407.366 M -20.00 % | 509.212 M |
| Operating income | 64.361 M -62.31 % | 170.749 M 29.66 % | 131.689 M -46.26 % | 245.064 M 191.82 % | 83.977 M -34.82 % | 128.843 M -55.22 % | 287.718 M -65.76 % | 840.311 M |
| Operating income ratio | 0.00 -61.56 % | 0.01 26.89 % | 0.01 -50.99 % | 0.01 187.98 % | 0.00 -35.16 % | 0.01 -52.31 % | 0.01 -54.10 % | 0.03 |
| Total other income expenses net | -766.882 M -17.98 % | -649.998 M -158.02 % | -251.916 M 22.89 % | -326.676 M 51.49 % | -673.454 M -290.66 % | -172.388 M 27.93 % | -239.194 M 7.72 % | -259.208 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Net debt | 5.662 B -3.81 % | 5.886 B -6.14 % | 6.271 B 3.02 % | 6.088 B 81.70 % | 3.350 B 13.79 % | 2.944 B -3.32 % | 3.045 B -55.67 % | 6.870 B |
| Total investments | 7.457 M 0.69 % | 7.406 M 5.18 % | 7.041 M 0.27 % | 7.022 M -2.35 % | 7.191 M -1.25 % | 7.282 M 5.94 % | 6.874 M -99.32 % | 1.004 B |
| Total debt | 5.820 B -1.80 % | 5.926 B -7.87 % | 6.432 B 2.00 % | 6.306 B 80.44 % | 3.495 B 3.04 % | 3.392 B 3.06 % | 3.291 B -52.95 % | 6.994 B |
| Accumulated other comprehensive income loss | -14.852 M 3.79 % | -15.437 M 35.82 % | -24.054 M 50.81 % | -48.898 M -57.44 % | -31.059 M 10.10 % | -34.549 M 18.36 % | -42.317 M 11.44 % | -47.781 M |
| Retained earnings | -6.554 B -12.33 % | -5.835 B -9.82 % | -5.313 B -1.74 % | -5.222 B -10.80 % | -4.713 B -10.06 % | -4.282 B 18.23 % | -5.237 B 0.08 % | -5.241 B |
| Common stock | 56.629 M 1.57 % | 55.752 M 1.10 % | 55.143 M 0.78 % | 54.716 M 1.30 % | 54.016 M -94.94 % | 1.067 B 1.29 % | 1.054 B 0.57 % | 1.048 B |
| Total equity | -594.233 M -613.03 % | 115.828 M -81.17 % | 615.154 M -8.80 % | 674.527 M -43.16 % | 1.187 B -25.88 % | 1.601 B 160.72 % | 614.070 M 5.61 % | 581.428 M |
| Other non current liabilities | 97.577 M -91.74 % | 1.181 B -11.02 % | 1.327 B 4.48 % | 1.271 B 170.20 % | 470.215 M -12.85 % | 539.563 M -88.49 % | 4.688 B 560.59 % | 709.661 M |
| Long term debt | 5.311 B -0.64 % | 5.345 B -9.55 % | 5.909 B 1.76 % | 5.807 B 66.93 % | 3.479 B 3.20 % | 3.371 B 2.99 % | 3.273 B -53.02 % | 6.967 B |
| Total non current liabilities | 6.339 B -2.87 % | 6.526 B -9.82 % | 7.237 B 2.25 % | 7.077 B 78.65 % | 3.962 B 0.95 % | 3.924 B -50.79 % | 7.974 B 3.58 % | 7.699 B |
| Other current liabilities | 637.609 M -9.63 % | 705.564 M 24.11 % | 568.516 M -19.54 % | 706.565 M -2.91 % | 727.731 M -55.79 % | 1.646 B 33.58 % | 1.232 B -3.07 % | 1.271 B |
| Deferred revenue | 2.030 M | 0.000 -100.00 % | 3.754 M -92.87 % | 52.668 M 3.19 % | 51.042 M 2.01 % | 50.036 M 6.77 % | 46.864 M -47.03 % | 88.470 M |
| Short term debt | 508.735 M -12.47 % | 581.195 M 11.09 % | 523.161 M 4.84 % | 499.001 M 2 997.27 % | 16.111 M -61.11 % | 41.432 M 133.96 % | 17.709 M -34.04 % | 26.848 M |
| Total current liabilities | 2.713 B -7.37 % | 2.929 B 12.53 % | 2.603 B -5.91 % | 2.766 B 13.23 % | 2.443 B -29.47 % | 3.464 B 15.27 % | 3.005 B 0.28 % | 2.997 B |
| Total liabilities | 9.052 B -4.26 % | 9.455 B -3.91 % | 9.840 B -0.04 % | 9.844 B 53.70 % | 6.405 B -13.31 % | 7.388 B -32.71 % | 10.980 B 2.66 % | 10.696 B |
| Other non current assets | 43.465 M -45.08 % | 79.137 M -36.69 % | 124.994 M -11.54 % | 141.305 M -78.48 % | 656.723 M -17.95 % | 800.369 M -27.12 % | 1.098 B 413.43 % | 213.890 M |
| Long term investments | 7.457 M 0.69 % | 7.406 M 5.18 % | 7.041 M 0.27 % | 7.022 M -2.35 % | 7.191 M -1.25 % | 7.282 M -98.98 % | 715.406 M -28.77 % | 1.004 B |
| Intangible assets | 250.112 M -14.11 % | 291.196 M -14.48 % | 340.519 M -5.28 % | 359.491 M | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 507.936 M -42.22 % | 879.136 M -20.67 % | 1.108 B 0.00 % | 1.108 B 0.00 % | 1.108 B -22.02 % | 1.421 B -15.55 % | 1.683 B -1.79 % | 1.713 B |
| Goodwill and intangible assets | 758.048 M -35.23 % | 1.170 B -19.21 % | 1.449 B -1.29 % | 1.468 B 32.44 % | 1.108 B -22.02 % | 1.421 B -15.55 % | 1.683 B -1.79 % | 1.713 B |
| Property plant equipment net | 3.405 B -10.46 % | 3.803 B -8.25 % | 4.145 B 0.62 % | 4.119 B 214.79 % | 1.309 B -8.58 % | 1.431 B -6.24 % | 1.526 B -32.32 % | 2.255 B |
| Total non current assets | 5.157 B -15.76 % | 6.122 B -10.76 % | 6.860 B 0.61 % | 6.818 B 95.37 % | 3.490 B -17.97 % | 4.254 B -34.84 % | 6.528 B -2.94 % | 6.726 B |
| Other current assets | 93.194 M -56.35 % | 213.498 M 99.64 % | 106.941 M -76.54 % | 455.866 M 53.64 % | 296.713 M -62.93 % | 800.499 M -36.43 % | 1.259 B 882.65 % | 128.144 M |
| Short term investments | 7.457 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.874 M | 0.000 |
| cash and cash equivalents | 157.151 M 295.64 % | 39.721 M -75.31 % | 160.902 M -26.25 % | 218.180 M 51.14 % | 144.353 M -67.73 % | 447.334 M 82.28 % | 245.410 M 97.16 % | 124.471 M |
| Cash and short term investments | 157.151 M 295.64 % | 39.721 M -75.31 % | 160.902 M -26.25 % | 218.180 M 51.14 % | 144.353 M -67.73 % | 447.334 M 77.31 % | 252.284 M 102.68 % | 124.471 M |
| Total current assets | 3.301 B -4.30 % | 3.449 B -4.06 % | 3.595 B -2.85 % | 3.701 B -9.78 % | 4.102 B -13.38 % | 4.735 B -6.51 % | 5.065 B 11.31 % | 4.551 B |
| Inventory | 1.901 B -2.99 % | 1.959 B 5.07 % | 1.865 B -2.95 % | 1.922 B 2.65 % | 1.872 B 4.02 % | 1.800 B 0.56 % | 1.790 B -33.65 % | 2.697 B |
| Net receivables | 1.150 B -14.41 % | 1.343 B -8.13 % | 1.462 B 13.65 % | 1.287 B -28.06 % | 1.789 B -4.30 % | 1.869 B 5.53 % | 1.771 B 10.63 % | 1.601 B |
| Tax assets | 942.696 M -11.23 % | 1.062 B -6.37 % | 1.134 B 4.76 % | 1.083 B 164.68 % | 409.084 M -31.13 % | 594.019 M -60.55 % | 1.506 B -2.18 % | 1.539 B |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 1.495 B -4.88 % | 1.571 B 9.31 % | 1.437 B -3.14 % | 1.484 B -8.31 % | 1.619 B -1.98 % | 1.651 B 2.32 % | 1.614 B 4.61 % | 1.543 B |
| Tax payables | 86.920 M 15.79 % | 75.068 M 1.65 % | 73.848 M -3.86 % | 76.816 M -4.82 % | 80.708 M -35.58 % | 125.289 M -11.41 % | 141.420 M -9.35 % | 155.999 M |
| Deferred revenue non current | 2.386 B -8.67 % | 2.612 B -8.23 % | 2.846 B 4.26 % | 2.730 B 21 430.79 % | 12.678 M -8.23 % | 13.815 M 3.17 % | 13.391 M -38.40 % | 21.738 M |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 2.888 B -9.40 % | 3.188 B -5.21 % | 3.363 B 4.44 % | 3.220 B 13 280.29 % | 24.064 M -53.22 % | 51.446 M -6.16 % | 54.823 M 3.64 % | 52.895 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 5.966 B 0.65 % | 5.927 B 0.51 % | 5.897 B 0.11 % | 5.891 B 0.24 % | 5.877 B 0.21 % | 5.865 B 21.17 % | 4.840 B 0.36 % | 4.823 B |
| Deferred tax liabilities non current | 930.328 M -10.71 % | 1.042 B -6.91 % | 1.119 B 4.99 % | 1.066 B 4 330.20 % | 24.064 M -21.81 % | 30.775 M -17.28 % | 37.204 M -29.66 % | 52.895 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 8.458 B -11.63 % | 9.571 B -8.45 % | 10.455 B -0.61 % | 10.518 B 38.56 % | 7.591 B -15.55 % | 8.989 B -22.46 % | 11.594 B 2.81 % | 11.277 B |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 7.703 M 214.82 % | -6.709 M 36.90 % | -10.633 M -102.76 % | 385.904 M 303.50 % | 95.638 M -63.27 % | 260.411 M 643.22 % | 35.038 M -55.92 % | 79.488 M |
| Stock based compensation | 11.537 M -11.59 % | 13.050 M 0.36 % | 13.003 M -19.17 % | 16.087 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -100.478 M -159.41 % | 169.122 M 538.95 % | -38.529 M -111.92 % | 323.235 M 174.57 % | -433.470 M -462.57 % | -77.052 M 76.06 % | -321.804 M -343.65 % | 132.079 M |
| Accounts receivables | 151.610 M 180.31 % | 54.086 M 129.65 % | -182.404 M -137.49 % | 486.563 M 741.53 % | -75.844 M 78.30 % | -349.481 M -118.99 % | -159.590 M -154.72 % | 291.659 M |
| Inventory | 5.158 M 105.31 % | -97.112 M -154.78 % | 177.263 M 1 070.75 % | 15.141 M 133.91 % | -44.645 M -337.03 % | 18.835 M 138.14 % | -49.381 M -127.14 % | 181.958 M |
| Accounts payables | -96.570 M -169.36 % | 139.228 M 493.61 % | -35.372 M 61.58 % | -92.062 M -173.11 % | 125.925 M -40.46 % | 211.511 M 434.90 % | 39.542 M 286.63 % | -21.187 M |
| Other working capital | -160.676 M -320.35 % | 72.920 M 3 575.40 % | 1.984 M 102.30 % | -86.407 M 80.31 % | -438.906 M -1 142.95 % | 42.083 M 127.62 % | -152.375 M 52.43 % | -320.351 M |
| Other non cash items | 975.909 M 3.96 % | 938.715 M 50.91 % | 622.048 M 228.13 % | 189.572 M -83.20 % | 1.129 B -4.59 % | 1.183 B 13.46 % | 1.043 B 53.95 % | 677.152 M |
| Net cash provided by operating activities | -52.439 M -113.83 % | 379.272 M 260.60 % | 105.179 M -79.41 % | 510.857 M 323.41 % | -228.665 M -144.71 % | 511.470 M 179.45 % | 183.027 M -81.65 % | 997.402 M |
| Investments in property plant and equipment | -247.685 M -12.22 % | -220.713 M 1.88 % | -224.941 M -4.92 % | -214.386 M 12.38 % | -244.689 M -13.93 % | -214.764 M 26.90 % | -293.797 M 56.15 % | -669.995 M |
| Acquisitions net | 142.926 M 87.56 % | 76.204 M -26.09 % | 103.106 M 59.76 % | 64.537 M 48.19 % | 43.550 M 57.87 % | 27.586 M 63.70 % | 16.852 M 100.97 % | -1.732 B |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 |
| Other investing activites | 69.582 M 566.75 % | 10.436 M -57.61 % | 24.621 M -37.62 % | 39.471 M -94.09 % | 667.327 M 479.20 % | 115.216 M 180.64 % | -142.875 M | 0.000 |
| Net cash used for investing activites | -104.759 M 21.86 % | -134.073 M -37.92 % | -97.214 M 11.93 % | -110.378 M -123.68 % | 466.188 M 747.83 % | -71.962 M 82.86 % | -419.820 M 82.52 % | -2.402 B |
| Debt repayment | 263.059 M 178.28 % | -336.036 M -3 798.78 % | -8.619 M 97.40 % | -331.103 M -137.43 % | 884.630 M 421.82 % | -274.882 M -187.71 % | 313.412 M -79.21 % | 1.508 B |
| Common stock issued | 0.000 | 0.000 -100.00 % | 53.000 K | 0.000 -100.00 % | 2.294 M -60.42 % | 5.796 M -16.62 % | 6.951 M -38.90 % | 11.376 M |
| Common stock repurchased | -2.662 M -2.86 % | -2.588 M | 0.000 100.00 % | -1.921 M | 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 |
| Other financing activites | 11.569 M 138.13 % | -30.344 M 46.46 % | -56.677 M -1 373.35 % | 4.451 M 100.31 % | -1.427 B -4 631.23 % | 31.502 M -15.70 % | 37.369 M 135.30 % | -105.854 M |
| Net cash used provided by financing activities | 274.628 M 174.96 % | -366.380 M -461.56 % | -65.243 M 80.03 % | -326.652 M 39.57 % | -540.504 M -127.50 % | -237.584 M -166.41 % | 357.732 M -74.68 % | 1.413 B |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 117.430 M 196.90 % | -121.181 M -111.57 % | -57.278 M -177.58 % | 73.827 M 124.37 % | -302.981 M -250.05 % | 201.924 M 66.96 % | 120.939 M 1 310.86 % | 8.572 M |
| Cash at beginning of period | 39.721 M -75.31 % | 160.902 M -26.25 % | 218.180 M 51.14 % | 144.353 M -67.73 % | 447.334 M 82.28 % | 245.410 M 97.16 % | 124.471 M 7.40 % | 115.899 M |
| Cash at end of period | 157.151 M 295.64 % | 39.721 M -75.31 % | 160.902 M -26.25 % | 218.180 M 51.14 % | 144.353 M -67.73 % | 447.334 M 82.28 % | 245.410 M 97.16 % | 124.471 M |
| Operating cash flow | -52.439 M -113.83 % | 379.272 M 260.60 % | 105.179 M -79.41 % | 510.857 M 323.41 % | -228.665 M -144.71 % | 511.470 M 179.45 % | 183.027 M -81.65 % | 997.402 M |
| Capital expenditure | -247.685 M -12.22 % | -220.713 M 1.88 % | -224.941 M -4.92 % | -214.386 M 12.38 % | -244.689 M -13.93 % | -214.764 M 26.90 % | -293.797 M 56.15 % | -669.995 M |
| Free CashFlow | -300.124 M -289.28 % | 158.559 M 232.40 % | -119.762 M -140.40 % | 296.471 M 162.63 % | -473.354 M -259.54 % | 296.706 M 367.86 % | -110.770 M -133.83 % | 327.407 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.646 B -0.13 % | 5.653 B -7.22 % | 6.093 B 0.16 % | 6.083 B 3.09 % | 5.901 B -1.89 % | 6.015 B -0.84 % | 6.065 B -2.62 % | 6.229 B 1.90 % | 6.113 B |
| Net income | -1.010 B -229.56 % | -306.409 M -26.98 % | -241.311 M -259.39 % | -67.144 M 79.73 % | -331.290 M -200.65 % | -110.191 M 71.68 % | -389.062 M -978.99 % | -36.058 M 64.05 % | -100.301 M |
| Income before tax | -1.007 B -230.40 % | -304.916 M -16.06 % | -262.732 M -288.35 % | -67.654 M 78.81 % | -319.323 M -199.29 % | -106.694 M 73.04 % | -395.757 M -962.92 % | -37.233 M 61.61 % | -96.991 M |
| Income before tax ratio | -0.18 -230.82 % | -0.05 -25.08 % | -0.04 -287.74 % | -0.01 79.45 % | -0.05 -205.05 % | -0.02 72.81 % | -0.07 -991.57 % | -0.01 62.33 % | -0.02 |
| EBITDA | -3.091 M -103.94 % | 78.378 M -8.96 % | 86.089 M -16.14 % | 102.661 M 39.65 % | 73.511 M -18.13 % | 89.790 M 19.04 % | 75.431 M -48.24 % | 145.735 M 45.13 % | 100.417 M |
| Net income ratio | -0.18 -229.97 % | -0.05 -36.85 % | -0.04 -258.83 % | -0.01 80.34 % | -0.06 -206.43 % | -0.02 71.44 % | -0.06 -1 008.07 % | -0.01 64.72 % | -0.02 |
| Ratio EBITDA | 0.00 -103.95 % | 0.01 -1.88 % | 0.01 -16.27 % | 0.02 35.47 % | 0.01 -16.56 % | 0.01 20.04 % | 0.01 -46.85 % | 0.02 42.43 % | 0.02 |
| Gross profit ratio | 0.19 -6.92 % | 0.21 6.46 % | 0.20 -1.04 % | 0.20 1.14 % | 0.20 -1.67 % | 0.20 1.93 % | 0.20 -8.88 % | 0.21 5.11 % | 0.20 |
| Weighted average shs out dil | 55.306 M 0.23 % | 55.179 M 0.34 % | 54.993 M 0.37 % | 54.792 M 0.45 % | 54.548 M 0.37 % | 54.348 M 0.26 % | 54.208 M 0.07 % | 54.168 M 0.33 % | 53.989 M |
| Weighted average shs out | 55.306 M 0.23 % | 55.179 M 0.34 % | 54.993 M 0.37 % | 54.792 M 0.45 % | 54.548 M 0.37 % | 54.348 M 0.26 % | 54.208 M 0.07 % | 54.168 M 0.33 % | 53.989 M |
| EPS diluted | -18.26 -229.01 % | -5.55 -26.42 % | -4.39 -256.91 % | -1.23 79.74 % | -6.07 -199.01 % | -2.03 71.73 % | -7.18 -971.64 % | -0.67 63.98 % | -1.86 |
| Earnings per share | -18.26 -229.01 % | -5.55 -26.42 % | -4.39 -256.91 % | -1.23 79.74 % | -6.07 -199.01 % | -2.03 71.73 % | -7.18 -971.64 % | -0.67 63.98 % | -1.86 |
| Gross profit | 1.096 B -7.04 % | 1.179 B -1.22 % | 1.193 B -0.89 % | 1.204 B 4.27 % | 1.154 B -3.53 % | 1.197 B 1.07 % | 1.184 B -11.27 % | 1.334 B 7.10 % | 1.246 B |
| Income tax expense | 2.338 M 56.60 % | 1.493 M 106.97 % | -21.421 M -4 100.20 % | -510.000 K -104.26 % | 11.967 M 242.21 % | 3.497 M 152.23 % | -6.695 M -469.79 % | -1.175 M -135.50 % | 3.310 M |
| Cost of revenue | 4.550 B 1.70 % | 4.475 B -8.68 % | 4.900 B 0.41 % | 4.880 B 2.80 % | 4.747 B -1.48 % | 4.818 B -1.30 % | 4.881 B -0.27 % | 4.894 B 0.56 % | 4.867 B |
| General and administrative expenses | 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 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 1.168 B 0.14 % | 1.166 B -0.80 % | 1.175 B 0.42 % | 1.171 B 1.83 % | 1.150 B -2.33 % | 1.177 B -0.39 % | 1.182 B -6.35 % | 1.262 B 3.47 % | 1.219 B |
| Cost and expenses | 5.718 B 1.37 % | 5.641 B -7.15 % | 6.075 B 0.41 % | 6.050 B 2.61 % | 5.896 B -1.65 % | 5.995 B -1.12 % | 6.063 B -1.51 % | 6.156 B 1.14 % | 6.086 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 1.168 B 0.14 % | 1.166 B -0.80 % | 1.175 B 0.42 % | 1.171 B 1.83 % | 1.150 B -2.33 % | 1.177 B -0.39 % | 1.182 B -6.35 % | 1.262 B 3.47 % | 1.219 B |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 72.658 M 11.40 % | 65.220 M -1.67 % | 66.331 M 15.53 % | 57.416 M 9.30 % | 52.533 M 9.17 % | 48.119 M 4.39 % | 46.094 M -3.56 % | 47.794 M -1.64 % | 48.592 M |
| Depreciation and amortization | 69.029 M 4.76 % | 65.895 M -3.73 % | 68.450 M -1.51 % | 69.496 M 1.36 % | 68.564 M -2.15 % | 70.073 M -4.00 % | 72.995 M 0.03 % | 72.973 M -1.20 % | 73.859 M |
| Operating income | -72.120 M -677.75 % | 12.483 M -29.23 % | 17.639 M -46.81 % | 33.165 M 570.41 % | 4.947 M -74.91 % | 19.717 M 709.40 % | 2.436 M -96.65 % | 72.762 M 173.97 % | 26.558 M |
| Operating income ratio | -0.01 -678.47 % | 0.00 -23.73 % | 0.00 -46.90 % | 0.01 550.32 % | 0.00 -74.43 % | 0.00 716.24 % | 0.00 -96.56 % | 0.01 168.88 % | 0.00 |
| Total other income expenses net | -945.572 M -313.77 % | -228.528 M -5.98 % | -215.637 M -113.89 % | -100.819 M 68.91 % | -324.270 M -199.86 % | -108.140 M 72.50 % | -393.229 M -257.50 % | -109.995 M 10.97 % | -123.549 M |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | |
|---|---|---|---|---|---|---|---|---|---|
| Net debt | 6.488 B 7.34 % | 6.045 B 6.75 % | 5.662 B -7.12 % | 6.096 B -2.67 % | 6.264 B 2.84 % | 6.091 B 3.47 % | 5.886 B -5.79 % | 6.248 B 0.16 % | 6.238 B |
| Total investments | 4.189 M -9.72 % | 4.640 M -37.78 % | 7.457 M -3.11 % | 7.696 M 4.48 % | 7.366 M 2.50 % | 7.186 M -2.97 % | 7.406 M -1.58 % | 7.525 M 7.15 % | 7.023 M |
| Total debt | 6.581 B 6.49 % | 6.180 B 6.20 % | 5.820 B -6.13 % | 6.199 B -1.76 % | 6.311 B 2.66 % | 6.147 B 3.73 % | 5.926 B -7.45 % | 6.403 B 0.29 % | 6.385 B |
| Accumulated other comprehensive income loss | -14.852 M 0.00 % | -14.852 M 0.00 % | -14.852 M 3.79 % | -15.437 M 0.00 % | -15.437 M 0.00 % | -15.437 M 0.00 % | -15.437 M 34.75 % | -23.658 M 0.52 % | -23.781 M |
| Retained earnings | -7.870 B -14.72 % | -6.860 B -4.68 % | -6.554 B -3.05 % | -6.360 B -1.07 % | -6.293 B -5.56 % | -5.962 B -1.88 % | -5.852 B -7.12 % | -5.463 B -0.66 % | -5.426 B |
| Common stock | 56.486 M -0.39 % | 56.708 M 0.14 % | 56.629 M 0.18 % | 56.526 M -0.10 % | 56.580 M 1.72 % | 55.623 M -0.23 % | 55.752 M -0.02 % | 55.761 M 0.05 % | 55.732 M |
| Total equity | -1.908 B -112.12 % | -899.596 M -51.39 % | -594.233 M -47.18 % | -403.734 M -20.02 % | -336.398 M -3 916.21 % | -8.376 M -108.46 % | 99.033 M -79.02 % | 472.029 M -6.58 % | 505.285 M |
| Other non current liabilities | 147.869 M 37.95 % | 107.188 M 9.85 % | 97.577 M -38.84 % | 159.549 M 5.23 % | 151.616 M -6.67 % | 162.457 M -86.39 % | 1.194 B 488.90 % | 202.734 M -2.86 % | 208.695 M |
| Long term debt | 2.386 B -58.04 % | 5.685 B 7.05 % | 5.311 B -5.67 % | 5.630 B -1.80 % | 5.733 B 2.98 % | 5.567 B 4.16 % | 5.345 B -9.02 % | 5.875 B 0.28 % | 5.858 B |
| Total non current liabilities | 2.534 B -56.26 % | 5.793 B -8.62 % | 6.339 B 9.49 % | 5.789 B -1.62 % | 5.885 B 2.70 % | 5.730 B -12.37 % | 6.539 B 7.59 % | 6.078 B 0.17 % | 6.067 B |
| Other current liabilities | 894.079 M 15.80 % | 772.058 M 21.09 % | 637.609 M -20.25 % | 799.555 M 9.59 % | 729.561 M -7.37 % | 787.591 M 0.89 % | 780.632 M -10.60 % | 873.201 M 17.77 % | 741.436 M |
| Deferred revenue | 2.560 M 38.15 % | 1.853 M -8.72 % | 2.030 M 75.45 % | 1.157 M -76.50 % | 4.923 M -11.73 % | 5.577 M | 0.000 -100.00 % | 2.321 M -50.41 % | 4.680 M |
| Short term debt | 4.196 B 747.98 % | 494.772 M -2.74 % | 508.735 M -10.69 % | 569.597 M -1.37 % | 577.533 M -0.32 % | 579.408 M -0.31 % | 581.195 M 9.99 % | 528.391 M 0.43 % | 526.128 M |
| Total current liabilities | 6.501 B 135.75 % | 2.757 B 1.63 % | 2.713 B -3.93 % | 2.824 B 0.19 % | 2.819 B -0.33 % | 2.828 B -3.57 % | 2.933 B -0.55 % | 2.949 B 5.67 % | 2.791 B |
| Total liabilities | 9.034 B 5.66 % | 8.550 B -5.54 % | 9.052 B 5.09 % | 8.614 B -1.03 % | 8.704 B 1.70 % | 8.558 B -9.65 % | 9.472 B 4.93 % | 9.027 B 1.91 % | 8.858 B |
| Other non current assets | 49.690 M 50.68 % | 32.978 M -24.13 % | 43.465 M -28.05 % | 60.411 M -24.03 % | 79.519 M -78.24 % | 365.430 M -1.32 % | 370.333 M -3.07 % | 382.059 M -4.90 % | 401.748 M |
| Long term investments | 4.189 M -9.72 % | 4.640 M -37.78 % | 7.457 M -3.11 % | 7.696 M 4.48 % | 7.366 M 2.50 % | 7.186 M -2.97 % | 7.406 M -1.58 % | 7.525 M 7.15 % | 7.023 M |
| Intangible assets | 201.572 M -17.69 % | 244.883 M -2.09 % | 250.112 M -3.79 % | 259.954 M -3.02 % | 268.040 M | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 90.436 M -74.63 % | 356.436 M -29.83 % | 507.936 M -18.98 % | 626.936 M 0.00 % | 626.936 M -28.69 % | 879.136 M 0.00 % | 879.136 M -20.67 % | 1.108 B 0.00 % | 1.108 B |
| Goodwill and intangible assets | 292.008 M -51.44 % | 601.319 M -20.68 % | 758.048 M -14.53 % | 886.890 M -0.90 % | 894.976 M 1.80 % | 879.136 M 0.00 % | 879.136 M -20.67 % | 1.108 B 0.00 % | 1.108 B |
| Property plant equipment net | 3.029 B -9.57 % | 3.350 B -1.62 % | 3.405 B -4.42 % | 3.563 B -1.87 % | 3.630 B -2.10 % | 3.709 B -2.48 % | 3.803 B -3.25 % | 3.930 B -1.71 % | 3.999 B |
| Total non current assets | 3.387 B -15.34 % | 4.001 B -22.41 % | 5.157 B 13.79 % | 4.532 B -2.05 % | 4.626 B -7.11 % | 4.980 B -18.64 % | 6.122 B 12.46 % | 5.443 B -1.59 % | 5.531 B |
| Other current assets | 179.099 M 4.63 % | 171.175 M 83.68 % | 93.194 M -61.12 % | 239.672 M 15.84 % | 206.904 M 16.42 % | 177.720 M -16.76 % | 213.498 M 0.08 % | 213.332 M -10.85 % | 239.302 M |
| Short term investments | 4.189 M -9.72 % | 4.640 M -37.78 % | 7.457 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 92.926 M -31.43 % | 135.527 M -13.76 % | 157.151 M 52.49 % | 103.054 M 120.16 % | 46.808 M -16.50 % | 56.060 M 41.13 % | 39.721 M -74.42 % | 155.289 M 5.95 % | 146.564 M |
| Cash and short term investments | 92.926 M -31.43 % | 135.527 M -13.76 % | 157.151 M 52.49 % | 103.054 M 120.16 % | 46.808 M -16.50 % | 56.060 M 41.13 % | 39.721 M -74.42 % | 155.289 M 5.95 % | 146.564 M |
| Total current assets | 3.739 B 2.44 % | 3.649 B 10.55 % | 3.301 B -10.25 % | 3.678 B -1.67 % | 3.741 B 4.80 % | 3.569 B 3.48 % | 3.449 B -14.96 % | 4.056 B 5.82 % | 3.833 B |
| Inventory | 1.994 B 2.23 % | 1.950 B 2.61 % | 1.901 B -4.07 % | 1.981 B -2.22 % | 2.026 B 2.61 % | 1.975 B 0.78 % | 1.959 B 0.49 % | 1.950 B 3.06 % | 1.892 B |
| Net receivables | 1.473 B 5.77 % | 1.392 B 21.08 % | 1.150 B -21.98 % | 1.474 B -5.78 % | 1.564 B 7.91 % | 1.450 B 7.91 % | 1.343 B -27.15 % | 1.844 B 10.94 % | 1.662 B |
| Tax assets | 12.368 M 0.00 % | 12.368 M -98.69 % | 942.696 M 6 663.50 % | 13.938 M 0.00 % | 13.938 M -30.56 % | 20.071 M -98.11 % | 1.062 B 6 997.01 % | 14.964 M 0.00 % | 14.964 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 1.428 B -5.14 % | 1.506 B 0.74 % | 1.495 B 2.72 % | 1.455 B -3.75 % | 1.512 B 3.45 % | 1.461 B -7.00 % | 1.571 B 1.52 % | 1.548 B 1.59 % | 1.524 B |
| Tax payables | 0.000 | 0.000 -100.00 % | 86.920 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 -100.00 % | 2.386 B | 0.000 | 0.000 | 0.000 -100.00 % | 2.612 B | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 2.808 B -1.34 % | 2.846 B -1.45 % | 2.888 B -3.87 % | 3.004 B -2.54 % | 3.082 B -1.06 % | 3.115 B -2.26 % | 3.188 B -1.32 % | 3.230 B -1.22 % | 3.270 B |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 5.978 B 0.20 % | 5.967 B 0.02 % | 5.966 B 0.85 % | 5.915 B 0.00 % | 5.916 B 0.04 % | 5.913 B 0.05 % | 5.910 B 0.13 % | 5.902 B 0.04 % | 5.900 B |
| Deferred tax liabilities non current | 0.000 | 0.000 -100.00 % | 930.328 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.042 B | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 7.126 B -6.86 % | 7.650 B -9.54 % | 8.458 B 3.02 % | 8.210 B -1.88 % | 8.367 B -2.14 % | 8.550 B -10.67 % | 9.571 B 0.76 % | 9.499 B 1.45 % | 9.364 B |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | |
|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 -100.00 % | 1.570 M | 0.000 -100.00 % | 6.133 M | 0.000 100.00 % | -5.107 M -218.79 % | -1.602 M | 0.000 |
| Stock based compensation | 1.068 M -1.20 % | 1.081 M -62.75 % | 2.902 M 412.72 % | 566.000 K -88.05 % | 4.735 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -56.391 M 81.67 % | -307.608 M -223.05 % | 249.979 M 190.95 % | 85.919 M 147.79 % | -179.785 M 29.93 % | -256.591 M -188.45 % | 290.096 M 407.45 % | -94.356 M -496.52 % | 23.796 M |
| Accounts receivables | -57.135 M 76.85 % | -246.838 M -181.94 % | 301.242 M 385.55 % | 62.041 M 157.87 % | -107.215 M -2.64 % | -104.458 M -123.10 % | 452.165 M 344.12 % | -185.224 M -192.30 % | -63.368 M |
| Inventory | -50.960 M 10.86 % | -57.169 M -208.01 % | 52.929 M 78.61 % | 29.634 M 148.12 % | -61.578 M -289.07 % | -15.827 M -58.87 % | -9.962 M 85.36 % | -68.054 M -119.43 % | -31.014 M |
| Accounts payables | -54.857 M -366.84 % | 20.558 M 710.97 % | 2.535 M 104.55 % | -55.762 M -159.18 % | 94.229 M 168.49 % | -137.572 M -1 504.94 % | 9.792 M -74.31 % | 38.112 M -6.58 % | 40.797 M |
| Other working capital | 106.561 M 541.08 % | -24.159 M 77.36 % | -106.727 M -313.43 % | 50.006 M 147.52 % | -105.221 M -8 411.30 % | 1.266 M 100.78 % | -161.899 M -234.01 % | 120.810 M 56.12 % | 77.381 M |
| Other non cash items | 857.543 M 45.14 % | 590.823 M 1 941.66 % | -32.081 M -121.76 % | 147.417 M -67.16 % | 448.846 M 1.44 % | 442.475 M 552.76 % | 67.785 M -83.75 % | 417.117 M 81.61 % | 229.672 M |
| Net cash provided by operating activities | -440.623 M -18.28 % | -372.538 M -239.83 % | 266.413 M 100.90 % | 132.609 M 166.56 % | -199.224 M 21.02 % | -252.237 M -173.60 % | 342.712 M 11 380.84 % | -3.038 M -111.81 % | 25.723 M |
| Investments in property plant and equipment | -44.583 M 6.15 % | -47.503 M 5.34 % | -50.185 M 16.22 % | -59.901 M -14.81 % | -52.175 M 38.92 % | -85.424 M -66.12 % | -51.423 M -3.98 % | -49.455 M 10.46 % | -55.235 M |
| Acquisitions net | 26.422 M 223.92 % | 8.157 M -77.34 % | 36.002 M 80.60 % | 19.935 M -64.50 % | 56.150 M 82.07 % | 30.839 M 7.86 % | 28.593 M -0.55 % | 28.750 M 220.98 % | 8.957 M |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 |
| Other investing activites | 20.968 M 157.06 % | 8.157 M -56.03 % | 18.552 M 85.02 % | 10.027 M -81.10 % | 53.042 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.436 M |
| Net cash used for investing activites | -18.161 M 53.84 % | -39.346 M -177.42 % | -14.183 M 64.51 % | -39.966 M -1 105.43 % | 3.975 M 107.28 % | -54.585 M -139.09 % | -22.830 M -10.26 % | -20.705 M 42.23 % | -35.842 M |
| Debt repayment | 436.031 M 9.28 % | 398.991 M 277.43 % | -224.873 M -506.83 % | -37.057 M -115.77 % | 234.966 M -18.98 % | 290.023 M 165.61 % | -442.016 M -1 002.66 % | 48.968 M -55.46 % | 109.953 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 K |
| Common stock repurchased | -181.000 K -293.48 % | -46.000 K 91.73 % | -556.000 K -539.08 % | -87.000 K 94.07 % | -1.466 M | 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 |
| Other financing activites | -19.848 M -127.33 % | -8.731 M -132.65 % | 26.740 M 3 951.52 % | 660.000 K 101.35 % | -48.969 M -247.77 % | 33.138 M 404.69 % | 6.566 M 139.79 % | -16.500 M 77.00 % | -71.750 M |
| Net cash used provided by financing activities | 416.183 M 6.64 % | 390.260 M 296.97 % | -198.133 M -444.37 % | -36.397 M -119.57 % | 185.997 M -42.44 % | 323.161 M 174.21 % | -435.450 M -1 441.17 % | 32.468 M -15.01 % | 38.203 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -42.601 M -97.01 % | -21.624 M -139.97 % | 54.097 M -3.82 % | 56.246 M 707.93 % | -9.252 M -156.63 % | 16.339 M 114.14 % | -115.568 M -1 424.56 % | 8.725 M -68.93 % | 28.084 M |
| Cash at beginning of period | 135.527 M -13.76 % | 157.151 M 52.49 % | 103.054 M 120.16 % | 46.808 M -16.50 % | 56.060 M 41.13 % | 39.721 M -74.42 % | 155.289 M 5.95 % | 146.564 M 23.70 % | 118.480 M |
| Cash at end of period | 92.926 M -31.43 % | 135.527 M -13.76 % | 157.151 M 52.49 % | 103.054 M 120.16 % | 46.808 M -16.50 % | 56.060 M 41.13 % | 39.721 M -74.42 % | 155.289 M 5.95 % | 146.564 M |
| Operating cash flow | -440.623 M -18.28 % | -372.538 M -239.83 % | 266.413 M 100.90 % | 132.609 M 166.56 % | -199.224 M 21.02 % | -252.237 M -173.60 % | 342.712 M 11 380.84 % | -3.038 M -111.81 % | 25.723 M |
| Capital expenditure | -44.583 M 6.15 % | -47.503 M 5.34 % | -50.185 M 16.22 % | -59.901 M -14.81 % | -52.175 M 38.92 % | -85.424 M -66.12 % | -51.423 M -3.98 % | -49.455 M 10.46 % | -55.235 M |
| Free CashFlow | -485.206 M -15.51 % | -420.041 M -294.26 % | 216.228 M 197.39 % | 72.708 M 128.92 % | -251.399 M 25.55 % | -337.661 M -215.92 % | 291.289 M 654.91 % | -52.493 M -77.87 % | -29.512 M |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 |