RADI

Radius Global Infrastructure, Inc. RADI

Trading inactive

Finances

2022 2021 2020 2019
Revenue 135.456 M 30.74 % 103.609 M 64.66 % 62.923 M 12.96 % 55.706 M
Net income -64.028 M 8.07 % -69.652 M 63.71 % -191.942 M -331.86 % -44.445 M
Income before tax -67.976 M 2.86 % -69.979 M 63.00 % -189.117 M -350.53 % -41.977 M
Income before tax ratio -0.50 25.70 % -0.68 77.53 % -3.01 -298.85 % -0.75
EBITDA 15.391 M 37.81 % 11.168 M 109.24 % -120.911 M -776.20 % 17.881 M
Net income ratio -0.47 29.69 % -0.67 77.96 % -3.05 -282.33 % -0.80
Ratio EBITDA 0.11 5.41 % 0.11 105.61 % -1.92 -698.64 % 0.32
Gross profit ratio 0.95 -2.79 % 0.98 -1.44 % 0.99 -0.40 % 0.99
Weighted average shs out dil 93.757 M 31.90 % 71.083 M 19.51 % 59.480 M 1.81 % 58.425 M
Weighted average shs out 93.757 M 31.90 % 71.083 M 19.51 % 59.480 M 1.81 % 58.425 M
EPS diluted -0.68 30.61 % -0.98 69.66 % -3.23 -325.00 % -0.76
Earnings per share -0.68 30.61 % -0.98 69.66 % -3.23 -325.00 % -0.76
Gross profit 128.507 M 27.09 % 101.116 M 62.29 % 62.304 M 12.50 % 55.380 M
Income tax expense -3.948 M -1 107.34 % -327.000 K -111.58 % 2.825 M 14.47 % 2.468 M
Cost of revenue 6.949 M 178.74 % 2.493 M 302.75 % 619.000 K 89.88 % 326.000 K
General and administrative expenses 117.561 M 32.16 % 88.956 M 46.88 % 60.565 M 60.75 % 37.676 M
Selling and marketing expenses 0.000 0.000 0.000 0.000
Other expenses 79.321 M 23.09 % 64.440 M -49.81 % 128.401 M 571.13 % 19.132 M
Operating expenses 196.882 M 28.35 % 153.396 M -18.82 % 188.966 M 232.64 % 56.808 M
Cost and expenses 203.831 M 30.75 % 155.889 M -17.77 % 189.585 M 231.83 % 57.134 M
Research and development expenses 0.000 0.000 0.000 0.000
Selling general and administrative expenses 117.561 M 32.16 % 88.956 M 46.88 % 60.565 M 60.75 % 37.676 M
Interest income 0.000 0.000 0.000 0.000
Interest expense 67.167 M 41.81 % 47.365 M 87.95 % 25.201 M -21.34 % 32.038 M
Depreciation and amortization 79.321 M 23.09 % 64.440 M 49.84 % 43.005 M 124.78 % 19.132 M
Operating income -63.930 M -20.01 % -53.272 M 57.94 % -126.662 M -10 024.86 % -1.251 M
Operating income ratio -0.47 8.21 % -0.51 74.46 % -2.01 -8 863.58 % -0.02
Total other income expenses net -2.600 M 84.44 % -16.707 M -369.25 % 6.205 M 115.24 % -40.726 M
2022 2021 2020 2019
2022 2021 2020 2019
Net debt 1.318 B 54.79 % 851.412 M 28.53 % 662.422 M 25.68 % 527.063 M
Total investments 265.434 M -77.39 % 1.174 B 0.000 0.000
Total debt 1.542 B 17.94 % 1.308 B 71.52 % 762.318 M 29.22 % 589.955 M
Accumulated other comprehensive income loss -85.936 M -209.30 % -27.784 M -276.20 % 15.768 M 161.90 % -25.472 M
Retained earnings -338.819 M -21.82 % -278.132 M -30.43 % -213.237 M -2.08 % -208.883 M
Common stock 10.000 K 11.11 % 9.000 K 0.000 -100.00 % 119.019 M
Total equity 682.794 M -12.87 % 783.658 M 47.29 % 532.068 M 561.32 % -115.336 M
Other non current liabilities 14.956 M -17.44 % 18.115 M -11.71 % 20.517 M 46.62 % 13.993 M
Long term debt 1.526 B 17.63 % 1.297 B 72.38 % 752.398 M 40.77 % 534.498 M
Total non current liabilities 1.672 B 21.37 % 1.377 B 65.94 % 830.052 M 51.33 % 548.491 M
Other current liabilities 42.382 M 57.25 % 26.952 M 1 414.73 % -2.050 M -109.17 % 22.364 M
Deferred revenue 26.551 M 8.44 % 24.485 M 25.01 % 19.587 M 41.36 % 13.856 M
Short term debt 16.566 M 56.77 % 10.567 M 6.52 % 9.920 M -82.11 % 55.457 M
Total current liabilities 98.882 M 30.32 % 75.875 M 14.77 % 66.110 M -33.66 % 99.654 M
Total liabilities 1.771 B 21.84 % 1.453 B 62.17 % 896.162 M 38.27 % 648.145 M
Other non current assets 1.452 B 690.37 % 183.663 M 49.07 % 123.204 M 518.93 % 19.906 M
Long term investments 226.229 M -80.73 % 1.174 B 0.000 0.000
Intangible assets 12.121 M 53.16 % 7.914 M -99.08 % 857.409 M 145.32 % 349.510 M
GoodWill 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.000
Goodwill and intangible assets 92.630 M 4.76 % 88.423 M -90.57 % 937.918 M 168.35 % 349.510 M
Property plant equipment net 380.293 M 25.24 % 303.654 M 26.92 % 239.244 M 193.22 % 81.593 M
Total non current assets 2.151 B 22.91 % 1.750 B 34.46 % 1.302 B 187.95 % 452.000 M
Other current assets 28.773 M 26.36 % 22.770 M 20.06 % 18.966 M 0.000
Short term investments 39.205 M 0.000 0.000 0.000
cash and cash equivalents 224.258 M -50.84 % 456.146 M 356.62 % 99.896 M 58.84 % 62.892 M
Cash and short term investments 263.463 M -42.24 % 456.146 M 356.62 % 99.896 M 58.84 % 62.892 M
Total current assets 302.407 M -37.88 % 486.849 M 284.28 % 126.691 M 56.78 % 80.809 M
Inventory 1.971 M 0.000 0.000 0.000
Net receivables 8.200 M 3.37 % 7.933 M 1.33 % 7.829 M 3.31 % 7.578 M
Tax assets 306.000 K 91.25 % 160.000 K -86.36 % 1.173 M 18.37 % 991.000 K
Other assets 0.000 0.000 0.000 0.000
Account payables 3.318 M 75.46 % 1.891 M -93.87 % 30.854 M 1 760.92 % 1.658 M
Tax payables 10.065 M -15.98 % 11.980 M 53.61 % 7.799 M 23.42 % 6.319 M
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 47.484 M -6.57 % 50.825 M -8.56 % 55.582 M 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 1.060 B 2.05 % 1.039 B 54.13 % 673.955 M 0.000
Deferred tax liabilities non current 131.229 M 110.65 % 62.296 M 9.03 % 57.137 M 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 2.453 B 9.68 % 2.237 B 56.62 % 1.428 B 168.06 % 532.809 M
2022 2021 2020 2019
2022 2021 2020 2019
Deferred income tax -11.232 M -235.28 % -3.350 M -487.72 % -570.000 K 0.00 % -570.000 K
Stock based compensation 20.989 M 32.82 % 15.802 M 280.88 % -8.736 M -192.45 % 9.449 M
Change in working capital 17.110 M 246.43 % 4.939 M -43.46 % 8.736 M 80.94 % 4.828 M
Accounts receivables -1.408 M 28.20 % -1.961 M 21.31 % -2.492 M 0.00 % -2.492 M
Inventory 0.000 100.00 % -6.485 M 0.000 100.00 % -6.428 M
Accounts payables 22.035 M 206.00 % 7.201 M -35.87 % 11.228 M 0.00 % 11.228 M
Other working capital -3.517 M -156.87 % 6.184 M 170.79 % -8.736 M -446.67 % 2.520 M
Other non cash items -55.239 M -107.10 % -26.673 M -238.25 % 19.294 M 284.57 % 5.017 M
Net cash provided by operating activities -13.079 M 9.76 % -14.494 M -119.97 % -6.589 M 0.00 % -6.589 M
Investments in property plant and equipment -549.000 K 99.88 % -470.712 M -148 389.59 % -317.000 K 99.60 % -78.369 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 4.457 M
Purchases of investments -39.003 M 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites -533.064 M 0.000 100.00 % -73.595 M 0.000
Net cash used for investing activites -572.616 M -21.65 % -470.712 M -536.85 % -73.912 M 0.00 % -73.912 M
Debt repayment 0.000 0.000 0.000 0.000
Common stock issued 327.000 K -99.83 % 191.461 M 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites 287.583 M -68.15 % 902.793 M 1 427.62 % 59.098 M 0.00 % 59.098 M
Net cash used provided by financing activities 287.583 M -68.15 % 902.793 M 1 427.62 % 59.098 M 0.00 % 59.098 M
Effect of forex changes on cash -19.798 M -2 251.31 % -842.000 K 57.15 % -1.965 M 0.00 % -1.965 M
Net change in cash -317.910 M -176.28 % 416.745 M 1 883.40 % -23.368 M 0.00 % -23.368 M
Cash at beginning of period 632.193 M 193.43 % 215.448 M 112.44 % 101.414 M 0.00 % 101.414 M
Cash at end of period 314.283 M -50.29 % 632.193 M 710.03 % 78.046 M 0.00 % 78.046 M
Operating cash flow -13.079 M 9.76 % -14.494 M -119.97 % -6.589 M 0.00 % -6.589 M
Capital expenditure -549.000 K 99.88 % -470.712 M -148 389.59 % -317.000 K 99.60 % -78.369 M
Free CashFlow -13.628 M 97.19 % -485.206 M -6 925.86 % -6.906 M 91.87 % -84.958 M
2022 2021 2020 2019
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 2019-12-31 2019-09-30
Revenue 42.475 M 3.06 % 41.214 M 11.41 % 36.994 M 4.81 % 35.295 M 8.37 % 32.568 M 6.43 % 30.599 M 5.51 % 29.000 M 5.59 % 27.464 M 9.97 % 24.973 M 12.63 % 22.172 M -64.76 % 62.923 M 252.29 % 17.861 M 10.38 % 16.181 M 9.58 % 14.767 M 5.46 % 14.002 M
Net income -41.856 M 12.46 % -47.812 M 55.71 % -107.940 M -558.40 % 23.547 M 6.23 % 22.167 M 599.59 % -4.437 M 69.05 % -14.337 M -69.53 % -8.457 M 75.50 % -34.522 M -355.50 % -7.579 M 96.05 % -191.942 M -398.30 % -38.519 M -50.77 % -25.548 M 15.93 % -30.388 M -2 758.62 % 1.143 M
Income before tax -43.459 M 12.02 % -49.396 M 55.97 % -112.185 M -486.25 % 29.045 M 26.42 % 22.975 M 394.14 % -7.811 M 62.59 % -20.878 M -131.95 % -9.001 M 71.14 % -31.193 M -250.21 % -8.907 M 95.29 % -189.117 M -392.02 % -38.437 M -40.75 % -27.309 M 9.43 % -30.153 M -1 342.40 % 2.427 M
Income before tax ratio -1.02 14.63 % -1.20 60.48 % -3.03 -468.51 % 0.82 16.65 % 0.71 376.35 % -0.26 64.54 % -0.72 -119.67 % -0.33 73.76 % -1.25 -210.93 % -0.40 86.63 % -3.01 -39.66 % -2.15 -27.51 % -1.69 17.35 % -2.04 -1 278.04 % 0.17
EBITDA 12.930 M 63.90 % 7.889 M 8.50 % 7.271 M 87.74 % 3.873 M 472.93 % 676.000 K -81.07 % 3.571 M -27.23 % 4.907 M 22.58 % 4.003 M 98.36 % 2.018 M 740.83 % 240.000 K 100.20 % -120.911 M -35 146.67 % 345.000 K 104.63 % -7.456 M -296.57 % 3.793 M -9.54 % 4.193 M
Net income ratio -0.99 15.06 % -1.16 60.24 % -2.92 -537.35 % 0.67 -1.98 % 0.68 569.39 % -0.15 70.67 % -0.49 -60.55 % -0.31 77.72 % -1.38 -304.41 % -0.34 88.79 % -3.05 -41.45 % -2.16 -36.59 % -1.58 23.27 % -2.06 -2 620.89 % 0.08
Ratio EBITDA 0.30 59.03 % 0.19 -2.61 % 0.20 79.11 % 0.11 428.66 % 0.02 -82.21 % 0.12 -31.03 % 0.17 16.09 % 0.15 80.37 % 0.08 646.52 % 0.01 100.56 % -1.92 -10 048.17 % 0.02 104.19 % -0.46 -279.39 % 0.26 -14.23 % 0.30
Gross profit ratio 0.94 -1.16 % 0.95 1.93 % 0.94 -1.63 % 0.95 1.46 % 0.94 -3.57 % 0.97 1.22 % 0.96 -1.96 % 0.98 0.06 % 0.98 -0.73 % 0.99 -0.35 % 0.99 0.14 % 0.99 -0.48 % 0.99 0.98 % 0.98 -1.51 % 1.00
Weighted average shs out dil 98.316 M 2.60 % 95.822 M 2.20 % 93.757 M -16.42 % 112.179 M 19.97 % 93.506 M 1.52 % 92.105 M 14.62 % 80.357 M 6.30 % 75.595 M 10.00 % 68.724 M 15.54 % 59.480 M 0.00 % 59.480 M 1.81 % 58.425 M 0.00 % 58.425 M 0.00 % 58.425 M 0.00 % 58.425 M
Weighted average shs out 98.316 M 2.60 % 95.822 M 2.20 % 93.757 M -16.42 % 112.179 M 19.97 % 93.506 M 1.52 % 92.105 M 14.62 % 80.357 M 6.30 % 75.595 M 10.00 % 68.724 M 15.54 % 59.480 M 0.00 % 59.480 M 1.81 % 58.425 M 0.00 % 58.425 M 0.00 % 58.425 M 0.00 % 58.425 M
EPS diluted -0.43 14.00 % -0.50 56.52 % -1.15 -600.00 % 0.23 -4.17 % 0.24 597.93 % -0.05 73.22 % -0.18 -63.64 % -0.11 78.00 % -0.50 -284.62 % -0.13 95.98 % -3.23 -389.39 % -0.66 -50.00 % -0.44 15.38 % -0.52 -2 753.06 % 0.02
Earnings per share -0.43 14.00 % -0.50 56.52 % -1.15 -579.17 % 0.24 0.00 % 0.24 597.93 % -0.05 73.22 % -0.18 -63.64 % -0.11 78.00 % -0.50 -284.62 % -0.13 95.98 % -3.23 -389.39 % -0.66 -50.00 % -0.44 15.38 % -0.52 -2 753.06 % 0.02
Gross profit 40.054 M 1.86 % 39.322 M 13.56 % 34.626 M 3.11 % 33.582 M 9.96 % 30.541 M 2.63 % 29.758 M 6.80 % 27.864 M 3.53 % 26.915 M 10.04 % 24.460 M 11.81 % 21.877 M -64.89 % 62.304 M 252.78 % 17.661 M 9.85 % 16.077 M 10.65 % 14.529 M 3.87 % 13.988 M
Income tax expense -201.000 K 87.31 % -1.584 M 62.69 % -4.245 M -205.07 % 4.040 M 800.17 % -577.000 K 81.78 % -3.166 M 44.03 % -5.657 M -6 048.91 % -92.000 K -101.50 % 6.144 M 950.97 % -722.000 K -125.56 % 2.825 M -18.23 % 3.455 M 681.67 % 442.000 K 88.09 % 235.000 K -81.70 % 1.284 M
Cost of revenue 2.421 M 27.96 % 1.892 M -20.10 % 2.368 M 38.24 % 1.713 M -15.49 % 2.027 M 141.02 % 841.000 K -25.97 % 1.136 M 106.92 % 549.000 K 7.02 % 513.000 K 73.90 % 295.000 K -52.34 % 619.000 K 209.50 % 200.000 K 92.31 % 104.000 K -56.30 % 238.000 K 1 600.00 % 14.000 K
General and administrative expenses 30.875 M -10.89 % 34.648 M 6.08 % 32.663 M 5.64 % 30.918 M 15.79 % 26.701 M -2.12 % 27.279 M 14.15 % 23.898 M 4.55 % 22.858 M 0.66 % 22.708 M 16.50 % 19.492 M -67.82 % 60.565 M 230.90 % 18.303 M -22.95 % 23.755 M 77.95 % 13.349 M 71.93 % 7.764 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 128.401 M 0.000 0.000 0.000 0.000
Other expenses 3.751 M -83.75 % 23.085 M 14.28 % 20.201 M -4.01 % 21.045 M 8.91 % 19.324 M 1 669.60 % 1.092 M 16.05 % 941.000 K 1 842.59 % -54.000 K -120.30 % 266.000 K 112.40 % -2.145 M 0.000 -100.00 % 987.000 K 344.59 % 222.000 K -91.50 % 2.613 M 228.66 % -2.031 M
Operating expenses 54.825 M -5.04 % 57.733 M 9.21 % 52.864 M 1.73 % 51.963 M 12.90 % 46.025 M -0.01 % 46.030 M 9.97 % 41.855 M 5.47 % 39.686 M 3.66 % 38.283 M 14.03 % 33.572 M -82.23 % 188.966 M 530.18 % 29.986 M -15.46 % 35.469 M 94.80 % 18.208 M 41.94 % 12.828 M
Cost and expenses 57.246 M -3.99 % 59.625 M 7.95 % 55.232 M 2.90 % 53.676 M 11.70 % 48.052 M 2.52 % 46.871 M 9.03 % 42.991 M 6.85 % 40.235 M 3.71 % 38.796 M 14.55 % 33.867 M -82.14 % 189.585 M 528.06 % 30.186 M -15.14 % 35.573 M 92.85 % 18.446 M 43.64 % 12.842 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
Selling general and administrative expenses 30.875 M -10.89 % 34.648 M 6.08 % 32.663 M 5.64 % 30.918 M 15.79 % 26.701 M -2.12 % 27.279 M 14.15 % 23.898 M 4.55 % 22.858 M 0.66 % 22.708 M 16.50 % 19.492 M -89.68 % 188.966 M 932.43 % 18.303 M -22.95 % 23.755 M 77.95 % 13.349 M 71.93 % 7.764 M
Interest income 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 expense 18.957 M 7.28 % 17.671 M 0.49 % 17.584 M 4.85 % 16.771 M 0.34 % 16.714 M 3.83 % 16.098 M 16.81 % 13.781 M 11.77 % 12.330 M 0.51 % 12.267 M 36.50 % 8.987 M -64.34 % 25.201 M 236.06 % 7.499 M 29.56 % 5.788 M -29.57 % 8.218 M -0.36 % 8.248 M
Depreciation and amortization 23.950 M 3.75 % 23.085 M 14.28 % 20.201 M -4.01 % 21.045 M 8.91 % 19.324 M 3.06 % 18.751 M 4.42 % 17.957 M 6.71 % 16.828 M 8.04 % 15.575 M 10.62 % 14.080 M -67.26 % 43.005 M 268.10 % 11.683 M -0.26 % 11.714 M 141.08 % 4.859 M -4.05 % 5.064 M
Operating income -16.271 M -7.07 % -15.196 M -17.53 % -12.930 M 24.70 % -17.172 M 7.92 % -18.648 M -9.46 % -17.037 M -19.90 % -14.209 M -8.00 % -13.157 M 15.28 % -15.530 M -25.42 % -12.382 M 90.22 % -126.662 M -818.71 % -13.787 M 29.18 % -19.468 M -295.53 % -4.922 M -574.18 % 1.038 M
Operating income ratio -0.38 -3.90 % -0.37 -5.49 % -0.35 28.16 % -0.49 15.03 % -0.57 -2.84 % -0.56 -13.64 % -0.49 -2.28 % -0.48 22.96 % -0.62 -11.36 % -0.56 72.26 % -2.01 -160.78 % -0.77 35.84 % -1.20 -260.97 % -0.33 -549.62 % 0.07
Total other income expenses net -27.188 M 14.58 % -31.827 M 64.64 % -89.997 M -293.88 % 46.419 M 23.11 % 37.704 M 308.67 % 9.226 M 238.34 % -6.669 M -260.47 % 4.156 M 126.53 % -15.663 M -550.73 % 3.475 M 105.56 % -62.455 M -153.37 % -24.650 M -214.37 % -7.841 M 68.92 % -25.231 M -1 916.49 % 1.389 M
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 2019-12-31 2019-09-30
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 2019-12-31
Net debt 1.448 B 6.46 % 1.360 B 3.20 % 1.318 B 26.12 % 1.045 B 1.71 % 1.027 B 6.58 % 964.002 M 13.22 % 851.412 M 8.48 % 784.845 M 22.99 % 638.122 M -15.26 % 753.018 M 17.94 % 638.497 M 14.50 % 557.616 M -12.67 % 638.497 M 21.14 % 527.063 M
Total investments 304.743 M 29.73 % 234.908 M -11.50 % 265.434 M 0.000 0.000 -100.00 % 1.223 B 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 1.730 B 11.04 % 1.558 B 1.02 % 1.542 B 6.43 % 1.449 B -4.41 % 1.516 B -0.91 % 1.530 B 16.99 % 1.308 B 12.83 % 1.159 B 25.98 % 919.931 M 9.52 % 839.995 M 13.76 % 738.393 M 1.60 % 726.751 M -1.58 % 738.393 M 25.16 % 589.955 M
Accumulated other comprehensive income loss -51.324 M 20.58 % -64.622 M 24.80 % -85.936 M 50.81 % -174.689 M -65.19 % -105.752 M -147.63 % -42.706 M -53.71 % -27.784 M -80.61 % -15.383 M -351.36 % 6.120 M 317.46 % 1.466 M -90.70 % 15.768 M 421.80 % -4.900 M -131.08 % 15.768 M 161.90 % -25.472 M
Retained earnings -426.260 M -10.89 % -384.404 M -13.45 % -338.819 M -43.05 % -236.855 M 9.04 % -260.402 M 7.84 % -282.569 M -1.60 % -278.132 M -5.43 % -263.795 M -3.31 % -255.338 M -15.63 % -220.816 M -3.55 % -213.237 M -22.89 % -173.523 M 0.000 100.00 % -208.883 M
Common stock 10.000 K 0.00 % 10.000 K 0.00 % 10.000 K 0.00 % 10.000 K 0.00 % 10.000 K 11.11 % 9.000 K 0.00 % 9.000 K 12.50 % 8.000 K 0.00 % 8.000 K 0.000 0.000 0.000 0.000 -100.00 % 119.019 M
Total equity 637.166 M -3.71 % 661.684 M -3.09 % 682.794 M -1.96 % 696.455 M -5.24 % 734.945 M -4.40 % 768.771 M -1.90 % 783.658 M 26.68 % 618.617 M -8.80 % 678.324 M 32.05 % 513.684 M 0.000 -100.00 % 549.130 M 3.21 % 532.068 M 561.32 % -115.336 M
Other non current liabilities 13.570 M -13.35 % 15.661 M 4.71 % 14.956 M -8.27 % 16.304 M 20.26 % 13.557 M -7.81 % 14.706 M -18.82 % 18.115 M -18.12 % 22.123 M 0.54 % 22.004 M 9.56 % 20.084 M 130.74 % 8.704 M -50.36 % 17.536 M -82.74 % 101.579 M 625.93 % 13.993 M
Long term debt 1.716 B 11.15 % 1.544 B 1.18 % 1.526 B 6.49 % 1.433 B -4.70 % 1.503 B -0.85 % 1.516 B 16.90 % 1.297 B 13.04 % 1.147 B 26.36 % 908.005 M 9.62 % 828.328 M 13.71 % 728.473 M 1.54 % 717.450 M -1.51 % 728.473 M 36.29 % 534.498 M
Total non current liabilities 1.876 B 10.80 % 1.693 B 1.30 % 1.672 B 10.22 % 1.517 B -4.63 % 1.590 B -1.05 % 1.607 B 16.70 % 1.377 B 12.31 % 1.226 B 23.82 % 990.457 M 9.64 % 903.412 M 22.55 % 737.177 M -7.05 % 793.107 M -4.45 % 830.052 M 51.33 % 548.491 M
Other current liabilities 45.243 M 28.81 % 35.125 M -17.12 % 42.382 M 19.12 % 35.580 M 12.90 % 31.514 M 22.12 % 25.806 M -4.25 % 26.952 M 11.35 % 24.204 M -6.22 % 25.810 M -7.26 % 27.830 M 9.84 % 25.336 M 3.77 % 24.416 M -56.55 % 56.190 M 151.25 % 22.364 M
Deferred revenue 33.781 M -0.46 % 33.938 M 27.82 % 26.551 M 11.09 % 23.901 M -4.56 % 25.044 M -11.32 % 28.241 M 15.34 % 24.485 M 4.14 % 23.511 M -1.44 % 23.855 M 2.49 % 23.276 M 0.000 -100.00 % 17.008 M 0.000 -100.00 % 13.856 M
Short term debt 14.296 M -0.67 % 14.392 M -13.12 % 16.566 M 1.28 % 16.356 M 29.57 % 12.623 M -6.72 % 13.533 M 28.07 % 10.567 M -8.46 % 11.544 M -3.20 % 11.926 M 2.22 % 11.667 M 17.61 % 9.920 M 6.66 % 9.301 M -6.24 % 9.920 M -82.11 % 55.457 M
Total current liabilities 109.068 M 12.42 % 97.015 M -1.89 % 98.882 M 9.99 % 89.898 M 3.90 % 86.525 M 0.02 % 86.507 M 14.01 % 75.875 M 4.92 % 72.320 M -0.36 % 72.580 M -1.06 % 73.361 M 10.97 % 66.110 M 8.66 % 60.843 M -7.97 % 66.110 M -33.66 % 99.654 M
Total liabilities 1.985 B 10.89 % 1.790 B 1.12 % 1.771 B 10.21 % 1.607 B -4.19 % 1.677 B -1.00 % 1.694 B 16.56 % 1.453 B 11.90 % 1.299 B 22.17 % 1.063 B 8.83 % 976.773 M 9.00 % 896.162 M 4.94 % 853.950 M -4.71 % 896.162 M 38.27 % 648.145 M
Other non current assets 1.439 B -1.72 % 1.465 B 0.90 % 1.452 B 0.61 % 1.443 B -2.63 % 1.482 B 539.58 % 231.669 M -82.94 % 1.358 B 2 729.38 % 47.991 M -95.50 % 1.066 B 3.51 % 1.030 B 0.000 -100.00 % 158.800 M -83.71 % 974.733 M 4 796.68 % 19.906 M
Long term investments 284.829 M 42.20 % 200.296 M -11.46 % 226.229 M 0.000 0.000 -100.00 % 1.223 B 0.000 0.000 -100.00 % 1.004 B 9.96 % 913.320 M 0.000 0.000 0.000 0.000
Intangible assets 12.239 M 3.62 % 11.811 M -2.56 % 12.121 M 40.52 % 8.626 M -1.50 % 8.757 M 8.18 % 8.095 M 2.29 % 7.914 M 6.27 % 7.447 M 6.78 % 6.974 M 10.82 % 6.293 M 7.02 % 5.880 M -99.23 % 765.515 M 12 918.96 % 5.880 M -98.32 % 349.510 M
GoodWill 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M 0.00 % 80.509 M -9.71 % 89.164 M 10.75 % 80.509 M 0.000
Goodwill and intangible assets 92.748 M 0.46 % 92.320 M -0.33 % 92.630 M 3.92 % 89.135 M -0.15 % 89.266 M 0.75 % 88.604 M 0.20 % 88.423 M 0.53 % 87.956 M 0.54 % 87.483 M 0.78 % 86.802 M 0.48 % 86.389 M -89.89 % 854.679 M 889.34 % 86.389 M -75.28 % 349.510 M
Property plant equipment net 459.623 M 10.15 % 417.272 M 9.72 % 380.293 M 15.21 % 330.073 M 2.90 % 320.768 M 0.23 % 320.046 M 5.40 % 303.654 M -77.93 % 1.376 B 393.60 % 278.695 M 8.53 % 256.788 M 18 480.90 % 1.382 M -99.32 % 201.810 M -15.65 % 239.244 M 193.22 % 81.593 M
Total non current assets 2.278 B 4.69 % 2.176 B 1.17 % 2.151 B 15.51 % 1.862 B -1.59 % 1.892 B 1.53 % 1.864 B 6.49 % 1.750 B 15.75 % 1.512 B 5.52 % 1.433 B 4.23 % 1.375 B 1 466.13 % 87.771 M -92.78 % 1.215 B -6.63 % 1.302 B 187.95 % 452.000 M
Other current assets 31.908 M 7.26 % 29.747 M 3.39 % 28.773 M -3.26 % 29.743 M 28.41 % 23.163 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 18.966 M 0.000 -100.00 % 18.966 M 0.000
Short term investments 19.914 M -42.47 % 34.612 M -11.72 % 39.205 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 282.012 M 42.52 % 197.879 M -11.76 % 224.258 M -44.49 % 403.966 M -17.30 % 488.479 M -13.66 % 565.739 M 24.03 % 456.146 M 21.95 % 374.039 M 32.73 % 281.809 M 224.00 % 86.977 M -12.93 % 99.896 M -40.94 % 169.135 M 69.31 % 99.896 M 58.84 % 62.892 M
Cash and short term investments 301.926 M 29.87 % 232.491 M -11.76 % 263.463 M -34.78 % 403.966 M -17.30 % 488.479 M -13.66 % 565.739 M 24.03 % 456.146 M 21.95 % 374.039 M 32.73 % 281.809 M 224.00 % 86.977 M -12.93 % 99.896 M -40.94 % 169.135 M 69.31 % 99.896 M 58.84 % 62.892 M
Total current assets 344.330 M 24.77 % 275.972 M -8.74 % 302.407 M -31.42 % 440.951 M -15.14 % 519.631 M -13.25 % 598.974 M 23.03 % 486.849 M 20.08 % 405.454 M 31.41 % 308.541 M 166.34 % 115.845 M -8.56 % 126.691 M -32.54 % 187.791 M 48.23 % 126.691 M 56.78 % 80.809 M
Inventory 0.000 -100.00 % 2.417 M 22.63 % 1.971 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 10.496 M -7.25 % 11.317 M 38.01 % 8.200 M 13.23 % 7.242 M -9.35 % 7.989 M -18.04 % 9.747 M 22.87 % 7.933 M 3.28 % 7.681 M 14.76 % 6.693 M -14.35 % 7.814 M -0.19 % 7.829 M 58.64 % 4.935 M -36.97 % 7.829 M 3.31 % 7.578 M
Tax assets 1.636 M 0.00 % 1.636 M 434.64 % 306.000 K 47.83 % 207.000 K -64.12 % 577.000 K -32.36 % 853.000 K 433.13 % 160.000 K -48.39 % 310.000 K -48.76 % 605.000 K -46.70 % 1.135 M 0.000 0.000 -100.00 % 1.173 M 18.37 % 991.000 K
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 4.273 M 60.04 % 2.670 M -19.53 % 3.318 M 119.59 % 1.511 M -68.42 % 4.784 M 26.33 % 3.787 M 100.26 % 1.891 M -28.53 % 2.646 M 44.75 % 1.828 M 2.81 % 1.778 M -94.24 % 30.854 M 1 580.50 % 1.836 M 0.000 -100.00 % 1.658 M
Tax payables 11.475 M 5.37 % 10.890 M 8.20 % 10.065 M -19.80 % 12.550 M -0.08 % 12.560 M -17.04 % 15.140 M 26.38 % 11.980 M 15.03 % 10.415 M 13.69 % 9.161 M 3.98 % 8.810 M 0.000 -100.00 % 8.282 M 0.000 -100.00 % 6.319 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -57.137 M 0.000 0.000 0.000
Minority interest 26.355 M -5.05 % 27.757 M -41.54 % 47.484 M -11.18 % 53.460 M 2.80 % 52.002 M 2.74 % 50.617 M -0.41 % 50.825 M -1.71 % 51.709 M -0.87 % 52.161 M -5.12 % 54.976 M 0.000 -100.00 % 57.846 M 4.07 % 55.582 M 0.000
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
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
Other total stockholders equity 1.088 B 0.50 % 1.083 B 2.16 % 1.060 B 0.52 % 1.055 B 0.52 % 1.049 B 0.54 % 1.043 B 0.45 % 1.039 B 22.77 % 846.078 M -3.35 % 875.373 M 29.10 % 678.058 M 0.61 % 673.955 M 0.63 % 669.707 M 45.36 % 460.718 M 0.000
Deferred tax liabilities non current 147.073 M 9.56 % 134.238 M 2.29 % 131.229 M 93.33 % 67.878 M -7.85 % 73.660 M -3.75 % 76.527 M 22.84 % 62.296 M 9.39 % 56.948 M -5.79 % 60.448 M 9.91 % 55.000 M -3.74 % 57.137 M -1.69 % 58.121 M 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 92.875 M 0.000 0.000 0.000
Total assets 2.623 B 6.95 % 2.452 B -0.05 % 2.453 B 6.53 % 2.303 B -4.51 % 2.412 B -2.06 % 2.463 B 10.09 % 2.237 B 16.67 % 1.917 B 10.11 % 1.741 B 16.83 % 1.490 B 594.97 % 214.462 M -84.71 % 1.403 B -1.76 % 1.428 B 168.06 % 532.809 M
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 2019-12-31
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 2019-12-31
Deferred income tax -2.186 M 36.56 % -3.446 M -3.36 % -3.334 M -46.74 % -2.272 M -38.54 % -1.640 M 58.86 % -3.986 M 27.79 % -5.520 M -330.24 % -1.283 M -123.93 % 5.362 M 380.88 % -1.909 M -234.91 % -570.000 K
Stock based compensation 5.389 M 3.95 % 5.184 M -6.19 % 5.526 M 2.81 % 5.375 M -2.20 % 5.496 M 19.69 % 4.592 M 15.41 % 3.979 M 2.60 % 3.878 M 0.94 % 3.842 M -6.36 % 4.103 M -80.52 % 21.065 M
Change in working capital 14.142 M 506.43 % 2.332 M -68.98 % 7.518 M 143.85 % 3.083 M -22.62 % 3.984 M 57.78 % 2.525 M 181.49 % 897.000 K 119.57 % -4.584 M -276.17 % 2.602 M -56.81 % 6.024 M 43.87 % 4.187 M
Accounts receivables 558.000 K 120.00 % -2.790 M -150.22 % -1.115 M -289.63 % 588.000 K -28.81 % 826.000 K 148.39 % -1.707 M -43.08 % -1.193 M -12.12 % -1.064 M -338.03 % 447.000 K 396.03 % -151.000 K 90.56 % -1.600 M
Inventory 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.563 M 162.65 % -2.495 M 27.87 % -3.459 M -356.79 % 1.347 M 171.73 % -1.878 M 67.32 % -5.746 M
Accounts payables 12.656 M 473.22 % -3.391 M -167.55 % 5.020 M -56.47 % 11.532 M 69.79 % 6.792 M 618.87 % -1.309 M -139.69 % 3.298 M 1 065.37 % 283.000 K 160.99 % -464.000 K -111.36 % 4.084 M -58.27 % 9.786 M
Other working capital 928.000 K -89.10 % 8.513 M 135.62 % 3.613 M 139.98 % -9.037 M -148.68 % -3.634 M -191.35 % 3.978 M 429.30 % -1.208 M 68.24 % -3.803 M -245.21 % 2.619 M 25.25 % 2.091 M 152.29 % -3.999 M
Other non cash items 16.095 M -13.65 % 18.640 M -77.78 % 83.889 M 237.57 % -60.979 M -8.40 % -56.253 M -156.91 % -21.896 M -411.47 % -4.281 M 71.47 % -15.006 M -344.92 % 6.127 M 145.34 % -13.513 M -159.95 % 22.540 M
Net cash provided by operating activities 14.132 M 800.64 % -2.017 M -134.42 % 5.860 M 167.03 % -8.743 M -57.90 % -5.537 M -18.85 % -4.659 M -112.84 % -2.189 M 75.88 % -9.076 M -137.03 % -3.829 M -738.17 % 600.000 K -4.46 % 628.000 K
Investments in property plant and equipment -150.657 M -243.03 % -43.919 M -113.00 % 337.968 M 529.98 % -78.601 M 57.88 % -186.593 M -154.48 % -73.323 M 36.86 % -116.122 M 11.37 % -131.013 M -10.50 % -118.565 M -12.91 % -105.012 M -262.74 % -28.950 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 4.457 M
Purchases of investments 0.000 0.000 100.00 % -39.003 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 15.000 M 200.00 % 5.000 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 46.326 M 2 049.75 % -2.376 M 99.55 % -522.652 M -4 358.20 % 12.274 M 154.10 % -22.686 M 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -89.331 M -116.32 % -41.295 M 81.54 % -223.687 M -237.25 % -66.327 M 68.31 % -209.279 M -185.42 % -73.323 M 36.86 % -116.122 M 11.37 % -131.013 M -10.50 % -118.565 M -12.91 % -105.012 M -328.74 % -24.493 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
Common stock issued 0.000 -100.00 % 204.000 K -37.61 % 327.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 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
Other financing activites 150.547 M 1 484.85 % -10.871 M -118.38 % -4.978 M -91.83 % -2.595 M -101.58 % 164.054 M -32.90 % 244.475 M -27.23 % 335.940 M 54.14 % 217.947 M -16.59 % 261.281 M 198.18 % 87.625 M 68.21 % 52.093 M
Net cash used provided by financing activities 150.547 M 1 484.85 % -10.871 M -118.38 % -4.978 M -91.83 % -2.595 M -105.12 % 50.681 M -79.27 % 244.475 M -27.23 % 335.940 M 54.14 % 217.947 M -16.59 % 261.281 M 198.18 % 87.625 M 68.21 % 52.093 M
Effect of forex changes on cash 1.356 M -24.29 % 1.791 M -91.22 % 20.393 M 197.19 % -20.983 M -64.16 % -12.782 M -98.91 % -6.426 M -1 715.25 % -354.000 K -240.48 % 252.000 K -78.77 % 1.187 M 161.60 % -1.927 M 38.32 % -3.124 M
Net change in cash 76.704 M 246.40 % -52.392 M 74.12 % -202.412 M -105.19 % -98.648 M 44.24 % -176.917 M -210.53 % 160.067 M -26.33 % 217.275 M 178.17 % 78.110 M -44.24 % 140.074 M 848.50 % -18.714 M -174.55 % 25.104 M
Cash at beginning of period 261.891 M -16.67 % 314.283 M -39.17 % 516.695 M -16.03 % 615.343 M -22.33 % 792.260 M 25.32 % 632.193 M 52.37 % 414.918 M 23.19 % 336.808 M 71.20 % 196.734 M -8.69 % 215.448 M 306.95 % 52.942 M
Cash at end of period 338.595 M 29.29 % 261.891 M -16.67 % 314.283 M -39.17 % 516.695 M -16.03 % 615.343 M -22.33 % 792.260 M 25.32 % 632.193 M 52.37 % 414.918 M 23.19 % 336.808 M 71.20 % 196.734 M 152.07 % 78.046 M
Operating cash flow 14.132 M 800.64 % -2.017 M -134.42 % 5.860 M 167.03 % -8.743 M -57.90 % -5.537 M -18.85 % -4.659 M -112.84 % -2.189 M 75.88 % -9.076 M -137.03 % -3.829 M -738.17 % 600.000 K -4.46 % 628.000 K
Capital expenditure -150.657 M -243.03 % -43.919 M -113.00 % 337.968 M 529.98 % -78.601 M 57.88 % -186.593 M -154.48 % -73.323 M 36.86 % -116.122 M 11.37 % -131.013 M -10.50 % -118.565 M -12.91 % -105.012 M -262.74 % -28.950 M
Free CashFlow -136.525 M -197.21 % -45.936 M -113.36 % 343.828 M 493.65 % -87.344 M 54.54 % -192.130 M -146.38 % -77.982 M 34.09 % -118.311 M 15.55 % -140.089 M -14.46 % -122.394 M -17.22 % -104.412 M -268.66 % -28.322 M
2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2019