SQSP

Squarespace, Inc. SQSP

Trading inactive

Finances

2023 2022 2021 2020 2019
Revenue 1.012 B 16.77 % 866.972 M 10.58 % 784.038 M 26.22 % 621.149 M 28.14 % 484.751 M
Net income -7.081 M 97.19 % -252.221 M -1.23 % -249.149 M -914.53 % 30.588 M -47.40 % 58.152 M
Income before tax 50.322 M 122.37 % -224.991 M 8.29 % -245.324 M -1 190.38 % 22.499 M -64.89 % 64.075 M
Income before tax ratio 0.05 119.15 % -0.26 17.06 % -0.31 -963.84 % 0.04 -72.60 % 0.13
EBITDA 131.017 M 175.76 % -172.940 M 14.18 % -201.523 M -425.44 % 61.923 M -22.26 % 79.649 M
Net income ratio -0.01 97.60 % -0.29 8.45 % -0.32 -745.31 % 0.05 -58.95 % 0.12
Ratio EBITDA 0.13 164.88 % -0.20 22.39 % -0.26 -357.83 % 0.10 -39.33 % 0.16
Gross profit ratio 0.76 -7.51 % 0.82 -1.74 % 0.84 -0.38 % 0.84 1.28 % 0.83
Weighted average shs out dil 135.531 M -2.08 % 138.409 M -0.55 % 139.171 M 2.27 % 136.077 M 0.00 % 136.077 M
Weighted average shs out 135.531 M -2.08 % 138.409 M -0.55 % 139.171 M 2.27 % 136.077 M 0.00 % 136.077 M
EPS diluted -0.05 97.13 % -1.82 -1.68 % -1.79 3.76 % -1.86 2.11 % -1.90
Earnings per share -0.05 97.13 % -1.82 -1.68 % -1.79 3.76 % -1.86 2.11 % -1.90
Gross profit 771.484 M 8.00 % 714.317 M 8.66 % 657.407 M 25.74 % 522.812 M 29.78 % 402.841 M
Income tax expense 57.403 M 110.81 % 27.230 M 611.90 % 3.825 M 147.29 % -8.089 M -236.57 % 5.923 M
Cost of revenue 240.852 M 57.78 % 152.655 M 20.55 % 126.631 M 28.77 % 98.337 M 20.05 % 81.910 M
General and administrative expenses 129.326 M -14.70 % 151.620 M -58.79 % 367.945 M 573.31 % 54.647 M 10.22 % 49.578 M
Selling and marketing expenses 349.574 M 8.55 % 322.051 M -5.27 % 339.965 M 30.74 % 260.039 M 41.11 % 184.278 M
Other expenses 3.362 M -33.16 % 5.030 M -24.14 % 6.631 M 0.000 0.000
Operating expenses 687.756 M -1.88 % 700.968 M -21.97 % 898.281 M 86.14 % 482.592 M 41.31 % 341.501 M
Cost and expenses 928.608 M 8.78 % 853.623 M -16.71 % 1.025 B 76.43 % 580.929 M 37.20 % 423.411 M
Research and development expenses 237.446 M 4.47 % 227.297 M 19.40 % 190.371 M 13.38 % 167.906 M 55.98 % 107.645 M
Selling general and administrative expenses 478.900 M 1.10 % 473.671 M -33.09 % 707.910 M 124.96 % 314.686 M 34.56 % 233.856 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 36.768 M 101.94 % 18.207 M 64.31 % 11.081 M 10.34 % 10.043 M 829.91 % 1.080 M
Depreciation and amortization 43.927 M 29.79 % 33.844 M 3.44 % 32.720 M 50.76 % 21.703 M 18.54 % 18.309 M
Operating income 83.728 M 355.56 % 18.379 M 107.63 % -240.874 M -698.89 % 40.220 M -34.43 % 61.340 M
Operating income ratio 0.08 290.15 % 0.02 106.90 % -0.31 -574.47 % 0.06 -48.83 % 0.13
Total other income expenses net -33.406 M -153.52 % -13.177 M -196.11 % -4.450 M 74.89 % -17.721 M -747.93 % 2.735 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt 384.862 M -12.25 % 438.571 M 35.62 % 323.386 M -32.83 % 481.447 M 58.10 % 304.530 M
Total investments 0.000 -100.00 % 31.757 M 0.96 % 31.456 M -16.03 % 37.462 M -51.21 % 76.784 M
Total debt 679.147 M 6.85 % 635.608 M 20.69 % 526.633 M -2.36 % 539.338 M 54.90 % 348.179 M
Accumulated other comprehensive income loss -843.000 K 49.37 % -1.665 M -700.48 % -208.000 K -108.47 % 2.455 M 2 373.15 % -108.000 K
Retained earnings -1.184 B -0.60 % -1.177 B -27.27 % -924.855 M -36.87 % -675.706 M -78.67 % -378.182 M
Common stock 14.000 K 7.69 % 13.000 K -7.14 % 14.000 K 600.00 % 2.000 K 0.00 % 2.000 K
Total equity -260.352 M 14.07 % -302.991 M -2 147.87 % -13.479 M 97.97 % -664.206 M -76.14 % -377.092 M
Other non current liabilities 13.764 M 14.52 % 12.019 M -63.32 % 32.770 M -79.06 % 156.508 M 3.87 % 150.679 M
Long term debt 617.530 M 5.86 % 583.336 M 13.70 % 513.047 M -2.42 % 525.752 M 54.89 % 339.429 M
Total non current liabilities 667.868 M 12.18 % 595.355 M 9.08 % 545.817 M -20.00 % 682.260 M 39.21 % 490.108 M
Other current liabilities 216.513 M 271.98 % 58.205 M -20.84 % 73.528 M 113.04 % 34.513 M -4.37 % 36.092 M
Deferred revenue 333.191 M 23.55 % 269.689 M 15.25 % 233.999 M 11.22 % 210.392 M 27.95 % 164.428 M
Short term debt 74.257 M 16.42 % 63.786 M 369.50 % 13.586 M 0.91 % 13.463 M 53.86 % 8.750 M
Total current liabilities 549.778 M 25.48 % 438.153 M 19.32 % 367.211 M 27.19 % 288.712 M 29.05 % 223.713 M
Total liabilities 1.218 B 17.82 % 1.034 B 13.20 % 913.028 M -5.97 % 970.972 M 36.02 % 713.821 M
Other non current assets 11.028 M 8.83 % 10.133 M 13.36 % 8.939 M 19.95 % 7.452 M 187.83 % 2.589 M
Long term investments 0.000 0.000 100.00 % -22.359 M 0.000 0.000
Intangible assets 190.103 M 344.08 % 42.808 M -28.82 % 60.138 M 218.73 % 18.868 M -27.94 % 26.185 M
GoodWill 210.438 M 0.00 % 210.438 M -51.69 % 435.601 M 423.74 % 83.171 M 0.00 % 83.171 M
Goodwill and intangible assets 400.541 M 58.16 % 253.246 M -48.92 % 495.739 M 385.83 % 102.039 M -6.69 % 109.356 M
Property plant equipment net 135.975 M -1.79 % 138.457 M 162.04 % 52.839 M 7.29 % 49.249 M -18.11 % 60.137 M
Total non current assets 583.079 M 44.82 % 402.624 M -27.78 % 557.517 M 234.82 % 166.513 M -4.84 % 174.978 M
Other current assets 91.619 M 3.70 % 88.351 M -11.08 % 99.360 M 165.78 % 37.384 M 507.08 % 6.158 M
Short term investments 0.000 -100.00 % 31.757 M 0.96 % 31.456 M -16.03 % 37.462 M -51.21 % 76.784 M
cash and cash equivalents 294.285 M 49.36 % 197.037 M -3.06 % 203.247 M 251.09 % 57.891 M 32.63 % 43.649 M
Cash and short term investments 294.285 M 28.62 % 228.794 M -2.52 % 234.703 M 146.14 % 95.353 M -20.82 % 120.433 M
Total current assets 374.215 M 14.13 % 327.893 M -4.13 % 342.032 M 143.87 % 140.253 M -13.29 % 161.751 M
Inventory 0.000 -100.00 % 35.583 M 16.92 % 30.433 M -4.06 % 31.721 M 3.71 % 30.587 M
Net receivables 39.855 M 73.22 % 23.008 M 53.56 % 14.983 M 71.69 % 8.727 M 90.84 % 4.573 M
Tax assets 35.535 M 4 409.52 % 788.000 K -96.48 % 22.359 M 187.65 % 7.773 M 168.40 % 2.896 M
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 12.863 M -0.95 % 12.987 M -51.05 % 26.533 M 58.33 % 16.758 M 423.03 % 3.204 M
Tax payables 38.174 M 14.00 % 33.486 M 71.15 % 19.565 M 45.32 % 13.463 M 19.79 % 11.239 M
Deferred revenue non current 97.714 M 12 300.25 % 788.000 K 103.52 % -22.359 M -166.59 % -8.387 M 4.66 % -8.797 M
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 110.354 M -9.31 % 121.683 M 0.000 -100.00 % 13.463 M 0.000
Preferred stock 921.759 M 0.000 0.000 -100.00 % 131.390 M 3.83 % 126.546 M
Other total stockholders equity 924.634 M 5.58 % 875.737 M -3.93 % 911.570 M 793.79 % -131.390 M -3.83 % -126.546 M
Deferred tax liabilities non current 36.574 M 4 541.37 % 788.000 K -96.48 % 22.359 M 166.59 % 8.387 M -4.66 % 8.797 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 957.294 M 31.04 % 730.517 M -18.79 % 899.549 M 193.24 % 306.766 M -8.90 % 336.729 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 251.000 K -68.15 % 788.000 K -75.34 % 3.196 M 165.87 % -4.852 M -20.76 % -4.018 M
Stock based compensation 107.749 M 5.09 % 102.533 M -66.70 % 307.924 M 885.23 % 31.254 M 73.87 % 17.975 M
Change in working capital 87.726 M 64.65 % 53.280 M 95.27 % 27.285 M -60.40 % 68.900 M 463.60 % 12.225 M
Accounts receivables -15.678 M -187.09 % -5.461 M -866.99 % 712.000 K 124.25 % -2.936 M -2 107.52 % -133.000 K
Inventory 0.000 0.000 100.00 % -712.000 K 97.37 % -27.115 M -51.40 % -17.910 M
Accounts payables 33.519 M 1 613.27 % -2.215 M -115.25 % 14.525 M -46.43 % 27.115 M 2 647.21 % 987.000 K
Other working capital 69.885 M 14.65 % 60.956 M 377.71 % 12.760 M -82.24 % 71.836 M 145.33 % 29.281 M
Other non cash items -1.455 M -100.64 % 228.222 M 19 224.47 % 1.181 M -51.54 % 2.437 M 886.13 % -310.000 K
Net cash provided by operating activities 231.117 M 40.74 % 164.219 M 33.34 % 123.157 M -17.91 % 150.030 M 46.61 % 102.333 M
Investments in property plant and equipment -16.998 M -47.26 % -11.543 M -4.74 % -11.021 M -133.89 % -4.712 M 42.66 % -8.217 M
Acquisitions net -176.721 M -36 313.32 % 488.000 K 100.24 % -202.170 M 0.000 100.00 % -95.744 M
Purchases of investments -7.824 M 71.74 % -27.681 M 3.53 % -28.694 M 73.91 % -109.966 M 24.60 % -145.850 M
Sales maturities of investments 39.664 M 45.86 % 27.193 M -20.38 % 34.155 M -77.04 % 148.762 M -14.79 % 174.583 M
Other investing activites 0.000 100.00 % -488.000 K -108.94 % 5.461 M 2 967.98 % 178.000 K 287.37 % -95.000 K
Net cash used for investing activites -161.879 M -1 245.52 % -12.031 M 94.21 % -207.730 M -706.30 % 34.262 M 145.49 % -75.323 M
Debt repayment 54.577 M 501.72 % -13.586 M 0.00 % -13.586 M -107.12 % 190.762 M -45.27 % 348.544 M
Common stock issued 0.000 0.000 -100.00 % 304.409 M 53.15 % 198.760 M 19 197.09 % 1.030 M
Common stock repurchased -25.989 M 78.38 % -120.193 M 0.000 100.00 % -20.161 M 54.66 % -44.463 M
Dividends paid 0.000 0.000 100.00 % -367.000 K 99.89 % -327.745 M 0.000
Other financing activites -36.775 M -92.97 % -19.057 M 35.93 % -29.743 M -98.29 % -15.000 M 95.71 % -349.908 M
Net cash used provided by financing activities -8.187 M 94.64 % -152.836 M -158.62 % 260.713 M 252.72 % -170.709 M -272.51 % -45.827 M
Effect of forex changes on cash 614.000 K 249.03 % -412.000 K -17.38 % -351.000 K -153.26 % 659.000 K 485.38 % -171.000 K
Net change in cash 61.665 M 5 917.45 % -1.060 M -100.60 % 175.789 M 1 134.30 % 14.242 M 175.01 % -18.988 M
Cash at beginning of period 232.620 M -0.45 % 233.680 M 303.66 % 57.891 M 32.63 % 43.649 M -30.31 % 62.637 M
Cash at end of period 294.285 M 26.51 % 232.620 M -0.45 % 233.680 M 303.66 % 57.891 M 32.63 % 43.649 M
Operating cash flow 231.117 M 40.74 % 164.219 M 33.34 % 123.157 M -17.91 % 150.030 M 46.61 % 102.333 M
Capital expenditure -16.998 M -47.26 % -11.543 M -4.74 % -11.021 M -133.89 % -4.712 M 42.66 % -8.217 M
Free CashFlow 214.119 M 40.24 % 152.676 M 36.15 % 112.136 M -22.83 % 145.318 M 54.40 % 94.116 M
2023 2022 2021 2020 2019
2024-06-30 2024-03-31 2023-12-31 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
Revenue 296.769 M 5.56 % 281.148 M 3.85 % 270.718 M 5.31 % 257.061 M 3.85 % 247.529 M 4.43 % 237.028 M 3.59 % 228.812 M 5.11 % 217.696 M 2.35 % 212.702 M 2.38 % 207.762 M 0.16 % 207.420 M 3.21 % 200.962 M 2.53 % 196.010 M 9.11 % 179.646 M 4.26 % 172.300 M 6.14 % 162.335 M 8.48 % 149.640 M 9.33 % 136.874 M
Net income 6.133 M 4 159.03 % 144.000 K -97.26 % 5.256 M 131.86 % -16.499 M -550.79 % 3.660 M 629.08 % 502.000 K 100.21 % -233.962 M -2 415.31 % 10.105 M -84.33 % 64.496 M 169.46 % -92.860 M -469.34 % -16.310 M -674.50 % 2.839 M 101.21 % -234.532 M -20 365.27 % -1.146 M -126.92 % 4.257 M -76.25 % 17.924 M -3.32 % 18.539 M 282.97 % -10.132 M
Income before tax 11.167 M 154.12 % -20.632 M -779.35 % 3.037 M -87.68 % 24.652 M -18.02 % 30.071 M 504.29 % -7.438 M 96.53 % -214.178 M -1 700.49 % 13.382 M 12.98 % 11.845 M 132.87 % -36.040 M -78 247.83 % -46.000 K -100.70 % 6.595 M 102.69 % -244.945 M -3 435.58 % -6.928 M 13.17 % -7.979 M -136.53 % 21.841 M -4.67 % 22.911 M 260.51 % -14.274 M
Income before tax ratio 0.04 151.28 % -0.07 -754.15 % 0.01 -88.30 % 0.10 -21.06 % 0.12 487.14 % -0.03 96.65 % -0.94 -1 622.74 % 0.06 10.38 % 0.06 132.10 % -0.17 -78 118.87 % 0.00 -100.68 % 0.03 102.63 % -1.25 -3 140.41 % -0.04 16.72 % -0.05 -134.42 % 0.13 -12.13 % 0.15 246.82 % -0.10
EBITDA 39.537 M 369.50 % 8.421 M -77.16 % 36.870 M -15.94 % 43.859 M -3.43 % 45.419 M 511.21 % 7.431 M 103.73 % -199.135 M -808.29 % 28.115 M 20.74 % 23.285 M 192.38 % -25.205 M -323.63 % 11.271 M -23.11 % 14.659 M 106.25 % -234.392 M -4 944.81 % 4.838 M 858.31 % -638.000 K -102.16 % 29.472 M -8.58 % 32.237 M 685.38 % -5.507 M
Net income ratio 0.02 3 934.85 % 0.00 -97.36 % 0.02 130.25 % -0.06 -534.08 % 0.01 598.15 % 0.00 100.21 % -1.02 -2 302.83 % 0.05 -84.69 % 0.30 167.84 % -0.45 -468.41 % -0.08 -656.61 % 0.01 101.18 % -1.20 -18 656.72 % -0.01 -125.82 % 0.02 -77.62 % 0.11 -10.88 % 0.12 267.36 % -0.07
Ratio EBITDA 0.13 344.79 % 0.03 -78.01 % 0.14 -20.18 % 0.17 -7.02 % 0.18 485.28 % 0.03 103.60 % -0.87 -773.88 % 0.13 17.97 % 0.11 190.24 % -0.12 -323.26 % 0.05 -25.51 % 0.07 106.10 % -1.20 -4 540.34 % 0.03 827.30 % 0.00 -102.04 % 0.18 -15.73 % 0.22 635.44 % -0.04
Gross profit ratio 0.71 -0.04 % 0.71 -4.04 % 0.74 -7.01 % 0.80 -3.26 % 0.83 0.83 % 0.82 -0.72 % 0.82 0.42 % 0.82 -0.58 % 0.83 0.30 % 0.82 -1.58 % 0.84 0.04 % 0.84 0.27 % 0.83 -1.56 % 0.85 -0.08 % 0.85 -0.08 % 0.85 0.97 % 0.84 1.73 % 0.83
Weighted average shs out dil 142.143 M 1.21 % 140.447 M 0.76 % 139.387 M 2.69 % 135.737 M -2.19 % 138.772 M 1.16 % 137.182 M 0.62 % 136.340 M -2.38 % 139.668 M -1.73 % 142.133 M 1.94 % 139.423 M 73.83 % 80.207 M -44.01 % 143.252 M 96.50 % 72.901 M 283.44 % 19.012 M -86.03 % 136.077 M 615.73 % 19.012 M 0.00 % 19.012 M -86.03 % 136.077 M
Weighted average shs out 137.761 M 0.60 % 136.937 M 0.58 % 136.153 M 0.31 % 135.737 M 0.32 % 135.302 M 0.29 % 134.918 M -1.04 % 136.340 M -1.08 % 137.833 M -1.61 % 140.082 M 1.07 % 138.597 M 83.38 % 75.581 M -45.48 % 138.626 M 90.33 % 72.836 M 283.10 % 19.012 M -86.03 % 136.077 M 615.73 % 19.012 M 0.00 % 19.012 M -86.03 % 136.077 M
EPS diluted 0.04 4 210.00 % 0.00 -97.35 % 0.04 131.42 % -0.12 -554.55 % 0.03 613.51 % 0.00 100.22 % -1.72 -2 475.69 % 0.07 -83.91 % 0.45 167.16 % -0.67 -235.00 % -0.20 -1 100.00 % 0.02 100.62 % -3.22 -5 239.97 % -0.06 -294.52 % 0.03 -80.63 % 0.16 0.00 % 0.16 314.77 % -0.07
Earnings per share 0.04 4 350.00 % 0.00 -97.41 % 0.04 132.17 % -0.12 -544.44 % 0.03 629.73 % 0.00 100.22 % -1.72 -2 446.52 % 0.07 -84.07 % 0.46 168.66 % -0.67 -204.55 % -0.22 -1 200.00 % 0.02 100.62 % -3.22 -5 239.97 % -0.06 -294.52 % 0.03 -80.63 % 0.16 0.00 % 0.16 314.77 % -0.07
Gross profit 211.419 M 5.51 % 200.374 M -0.35 % 201.068 M -2.07 % 205.308 M 0.46 % 204.362 M 5.30 % 194.078 M 2.85 % 188.706 M 5.55 % 178.789 M 1.75 % 175.709 M 2.69 % 171.113 M -1.41 % 173.566 M 3.26 % 168.094 M 2.80 % 163.509 M 7.40 % 152.238 M 4.18 % 146.129 M 6.06 % 137.785 M 9.53 % 125.795 M 11.22 % 113.103 M
Income tax expense 5.034 M 124.23 % -20.776 M -836.28 % -2.219 M -105.39 % 41.151 M 55.81 % 26.411 M 432.63 % -7.940 M -140.13 % 19.784 M 503.72 % 3.277 M 106.22 % -52.651 M -192.66 % 56.820 M 249.36 % 16.264 M 333.01 % 3.756 M 136.07 % -10.413 M -80.09 % -5.782 M 52.75 % -12.236 M -412.38 % 3.917 M -10.41 % 4.372 M 205.55 % -4.142 M
Cost of revenue 85.350 M 5.67 % 80.774 M 15.97 % 69.650 M 34.58 % 51.753 M 19.89 % 43.167 M 0.51 % 42.950 M 7.09 % 40.106 M 3.08 % 38.907 M 5.17 % 36.993 M 0.94 % 36.649 M 8.26 % 33.854 M 3.00 % 32.868 M 1.13 % 32.501 M 18.58 % 27.408 M 4.73 % 26.171 M 6.60 % 24.550 M 2.96 % 23.845 M 0.31 % 23.771 M
General and administrative expenses 38.873 M 26.12 % 30.823 M 3.01 % 29.922 M -17.24 % 36.155 M 16.97 % 30.909 M -4.42 % 32.340 M -14.76 % 37.942 M -1.47 % 38.507 M -1.74 % 39.190 M 8.92 % 35.981 M 13.84 % 31.608 M -1.51 % 32.091 M -88.73 % 284.730 M 1 358.96 % 19.516 M 14.28 % 17.077 M 42.77 % 11.961 M 1.17 % 11.823 M -14.24 % 13.786 M
Selling and marketing expenses 88.282 M -24.89 % 117.533 M 28.43 % 91.513 M 12.96 % 81.016 M 7.49 % 75.373 M -25.87 % 101.672 M 53.69 % 66.154 M -10.90 % 74.248 M 8.01 % 68.743 M -39.11 % 112.906 M 24.13 % 90.960 M 13.35 % 80.249 M 13.37 % 70.784 M -27.75 % 97.972 M 33.21 % 73.549 M 23.29 % 59.656 M 16.39 % 51.254 M -32.19 % 75.580 M
Other expenses 4.454 M 0.000 0.000 0.000 0.000 100.00 % -840.000 K 0.000 0.000 0.000 -100.00 % 1.511 M 0.000 0.000 100.00 % -1.201 M 0.000 0.000 0.000 0.000 -100.00 % 1.205 M
Operating expenses 194.549 M -9.60 % 215.202 M 17.50 % 183.150 M 3.09 % 177.662 M 5.94 % 167.694 M -12.92 % 192.582 M 19.67 % 160.924 M -3.68 % 167.067 M 0.18 % 166.762 M -19.13 % 206.215 M 19.03 % 173.247 M 7.53 % 161.109 M -60.16 % 404.426 M 153.56 % 159.499 M 7.74 % 148.035 M 34.58 % 109.996 M 10.98 % 99.109 M -21.00 % 125.452 M
Cost and expenses 279.899 M -5.43 % 295.976 M 17.08 % 252.800 M 10.19 % 229.415 M 8.80 % 210.861 M -10.47 % 235.532 M 17.16 % 201.030 M -2.40 % 205.974 M 1.09 % 203.755 M -16.10 % 242.864 M 17.27 % 207.101 M 6.77 % 193.977 M -55.60 % 436.927 M 133.77 % 186.907 M 7.29 % 174.206 M 29.48 % 134.546 M 9.43 % 122.954 M -17.60 % 149.223 M
Research and development expenses 69.805 M 4.43 % 66.846 M 8.31 % 61.715 M 2.02 % 60.491 M -1.50 % 61.412 M 4.85 % 58.570 M 3.07 % 56.828 M 4.63 % 54.312 M -7.68 % 58.829 M 2.62 % 57.328 M 13.12 % 50.679 M 3.92 % 48.769 M -0.29 % 48.912 M 16.43 % 42.011 M -26.82 % 57.409 M 49.58 % 38.379 M 6.51 % 36.032 M -0.15 % 36.086 M
Selling general and administrative expenses 127.155 M -14.29 % 148.356 M 22.17 % 121.435 M 3.64 % 117.171 M 10.25 % 106.282 M -20.69 % 134.012 M 28.74 % 104.096 M -7.68 % 112.755 M 4.47 % 107.933 M -27.51 % 148.887 M 21.47 % 122.568 M 9.10 % 112.340 M -68.40 % 355.514 M 202.60 % 117.488 M 29.64 % 90.626 M 26.54 % 71.617 M 13.54 % 63.077 M -29.42 % 89.366 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 0.000 0.000 0.000
Interest expense 10.157 M -2.16 % 10.381 M -3.14 % 10.718 M 14.99 % 9.321 M 7.94 % 8.635 M 6.68 % 8.094 M 11.95 % 7.230 M 38.80 % 5.209 M 56.94 % 3.319 M 35.52 % 2.449 M -2.16 % 2.503 M 0.48 % 2.491 M -11.89 % 2.827 M -13.28 % 3.260 M 63.24 % 1.997 M -18.82 % 2.460 M 0.16 % 2.456 M -21.53 % 3.130 M
Depreciation and amortization 18.213 M -2.46 % 18.672 M -1.48 % 18.952 M 91.71 % 9.886 M 47.27 % 6.713 M -0.92 % 6.775 M -13.29 % 7.813 M -17.97 % 9.524 M 17.28 % 8.121 M -3.16 % 8.386 M -4.86 % 8.814 M 14.86 % 7.674 M -0.67 % 7.726 M -9.17 % 8.506 M 59.17 % 5.344 M 3.35 % 5.171 M -6.85 % 5.551 M -1.53 % 5.637 M
Operating income 16.870 M 213.77 % -14.828 M -182.75 % 17.918 M -35.19 % 27.646 M -24.60 % 36.668 M 5 489.63 % 656.000 K -93.67 % 10.371 M -44.21 % 18.591 M 107.79 % 8.947 M 125.49 % -35.102 M -11 103.76 % 319.000 K -95.43 % 6.985 M 102.90 % -240.917 M -3 217.96 % -7.261 M -280.95 % -1.906 M -106.86 % 27.789 M 4.13 % 26.686 M 316.10 % -12.349 M
Operating income ratio 0.06 207.78 % -0.05 -179.68 % 0.07 -38.46 % 0.11 -27.40 % 0.15 5 252.50 % 0.00 -93.89 % 0.05 -46.93 % 0.09 103.02 % 0.04 124.90 % -0.17 -11 085.65 % 0.00 -95.58 % 0.03 102.83 % -1.23 -2 940.96 % -0.04 -265.38 % -0.01 -106.46 % 0.17 -4.01 % 0.18 297.66 % -0.09
Total other income expenses net -5.703 M 1.74 % -5.804 M 61.00 % -14.881 M -397.03 % -2.994 M 54.62 % -6.597 M 26.16 % -8.934 M 46.81 % -16.797 M -1 111.87 % 1.660 M -42.72 % 2.898 M 408.96 % -938.000 K -156.99 % -365.000 K 6.41 % -390.000 K 90.32 % -4.028 M -1 309.61 % 333.000 K 105.48 % -6.073 M -2.10 % -5.948 M -57.56 % -3.775 M -96.10 % -1.925 M
2024-06-30 2024-03-31 2023-12-31 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
2024-06-30 2024-03-31 2023-12-31 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 2020-03-31
Net debt 357.747 M -6.68 % 383.344 M -0.39 % 384.862 M -19.36 % 477.289 M 42.00 % 336.108 M -12.39 % 383.628 M -12.53 % 438.571 M -2.88 % 451.557 M 1.33 % 445.623 M 5.02 % 424.327 M 31.21 % 323.386 M -1.89 % 329.630 M -11.59 % 372.844 M 5.67 % 352.823 M -26.72 % 481.447 M 299.76 % 120.433 M
Total investments 52.041 M 10.77 % 46.981 M 0.000 100.00 % -978.000 K -7.24 % -912.000 K 0.000 -100.00 % 31.757 M 14.45 % 27.748 M -13.73 % 32.163 M 15.32 % 27.891 M -11.33 % 31.456 M -1.39 % 31.900 M -12.80 % 36.582 M 16.13 % 31.500 M -15.91 % 37.462 M -84.45 % 240.866 M
Total debt 628.110 M -5.41 % 664.027 M -2.23 % 679.147 M -2.11 % 693.753 M 13.71 % 610.112 M -2.06 % 622.955 M -1.99 % 635.608 M -2.52 % 652.037 M -1.31 % 660.715 M 0.90 % 654.819 M 24.34 % 526.633 M -0.60 % 529.810 M -0.60 % 532.986 M -0.59 % 536.162 M -0.59 % 539.338 M 0.000
Accumulated other comprehensive income loss -1.280 M -54.96 % -826.000 K 2.02 % -843.000 K 76.78 % -3.631 M -144.18 % -1.487 M -24.85 % -1.191 M 28.47 % -1.665 M 70.33 % -5.611 M -69.98 % -3.301 M -178.10 % -1.187 M -470.67 % -208.000 K -121.36 % 974.000 K -47.91 % 1.870 M 65.78 % 1.128 M -54.05 % 2.455 M 100.65 % -377.092 M
Retained earnings -1.178 B 0.52 % -1.184 B 0.01 % -1.184 B 0.44 % -1.189 B -1.41 % -1.173 B 0.31 % -1.177 B 0.04 % -1.177 B -24.81 % -943.114 M 1.06 % -953.219 M 6.34 % -1.018 B -10.04 % -924.855 M -1.80 % -908.545 M 0.31 % -911.384 M -34.65 % -676.853 M -0.17 % -675.706 M 0.000
Common stock 14.000 K 0.00 % 14.000 K 0.00 % 14.000 K 7.69 % 13.000 K 0.00 % 13.000 K 0.00 % 13.000 K 0.00 % 13.000 K -7.14 % 14.000 K 0.00 % 14.000 K 0.00 % 14.000 K 0.00 % 14.000 K 0.00 % 14.000 K 0.00 % 14.000 K 250.00 % 4.000 K 100.00 % 2.000 K 0.000
Total equity -242.869 M 8.79 % -266.273 M -2.27 % -260.352 M 9.59 % -287.962 M 1.11 % -291.196 M 8.53 % -318.335 M -5.06 % -302.991 M -387.84 % -62.109 M -47.58 % -42.086 M 53.08 % -89.689 M -565.40 % -13.479 M 15.17 % -15.890 M 58.35 % -38.150 M 78.55 % -177.896 M 73.22 % -664.206 M -165.10 % -250.546 M
Other non current liabilities 95.685 M 528.27 % 15.230 M 10.65 % 13.764 M -1.84 % 14.022 M 6.19 % 13.205 M 4.49 % 12.638 M 12.53 % 11.231 M 3 054.78 % 356.000 K -0.28 % 357.000 K -88.73 % 3.167 M -90.34 % 32.770 M -1.01 % 33.106 M 31.28 % 25.218 M 4 387.19 % 562.000 K -99.64 % 156.508 M 0.000
Long term debt 559.689 M -6.43 % 598.150 M -3.14 % 617.530 M -2.36 % 632.424 M 13.49 % 557.250 M -2.30 % 570.376 M -2.22 % 583.336 M -2.30 % 597.070 M -2.52 % 612.485 M -1.97 % 624.783 M 21.78 % 513.047 M -0.62 % 516.224 M -0.61 % 519.400 M -0.61 % 522.576 M -0.60 % 525.752 M 0.000
Total non current liabilities 656.538 M 7.04 % 613.380 M -8.16 % 667.868 M 3.16 % 647.424 M 13.31 % 571.367 M -2.14 % 583.864 M -1.93 % 595.355 M -0.35 % 597.426 M -2.52 % 612.842 M -2.41 % 627.950 M 15.05 % 545.817 M -0.84 % 550.425 M 1.07 % 544.618 M -21.24 % 691.469 M 1.35 % 682.260 M 0.000
Other current liabilities 126.441 M -51.59 % 261.191 M 20.64 % 216.513 M -9.73 % 239.839 M 35.76 % 176.665 M -9.72 % 195.687 M 16.52 % 167.939 M 122.02 % 75.642 M 8.82 % 69.510 M -68.06 % 217.613 M 195.96 % 73.528 M -7.90 % 79.836 M 7.98 % 73.935 M 15.56 % 63.981 M -73.88 % 244.905 M 0.000
Deferred revenue 397.923 M 5.79 % 376.134 M 12.89 % 333.191 M 5.57 % 315.603 M 2.25 % 308.662 M 2.80 % 300.245 M 11.33 % 269.689 M 3.25 % 261.192 M 1.20 % 258.099 M 1.56 % 254.140 M 8.61 % 233.999 M -3.02 % 241.289 M 1.01 % 238.888 M 4.89 % 227.751 M 8.25 % 210.392 M 0.000
Short term debt 79.702 M 20.99 % 65.877 M -11.29 % 74.257 M 0.78 % 73.681 M 13.41 % 64.966 M 0.88 % 64.400 M 23.20 % 52.272 M -4.90 % 54.967 M 13.97 % 48.230 M 20.16 % 40.139 M 244.85 % -27.710 M -303.96 % 13.586 M 0.00 % 13.586 M 0.00 % 13.586 M 0.00 % 13.586 M 0.000
Total current liabilities 587.210 M -4.87 % 617.262 M 12.27 % 549.778 M 0.80 % 545.434 M 12.17 % 486.241 M -0.54 % 488.872 M 11.58 % 438.153 M 2.49 % 427.497 M 0.93 % 423.547 M -6.33 % 452.153 M 23.13 % 367.211 M -1.09 % 371.269 M 2.91 % 360.764 M 0.52 % 358.891 M 24.31 % 288.712 M 0.000
Total liabilities 1.244 B 1.06 % 1.231 B 1.07 % 1.218 B 2.08 % 1.193 B 12.79 % 1.058 B -1.41 % 1.073 B 3.80 % 1.034 B 0.84 % 1.025 B -1.11 % 1.036 B -4.05 % 1.080 B 18.30 % 913.028 M -0.94 % 921.694 M 1.80 % 905.382 M -13.80 % 1.050 B 8.18 % 970.972 M 0.000
Other non current assets 106.089 M 780.85 % 12.044 M 9.21 % 11.028 M -3.53 % 11.432 M -7.63 % 12.376 M 9.51 % 11.301 M 3.48 % 10.921 M 5.05 % 10.396 M 9.01 % 9.537 M -0.30 % 9.566 M 171.28 % -13.420 M -275.98 % 7.626 M 1.34 % 7.525 M -5.04 % 7.924 M 6.33 % 7.452 M 106.19 % -120.433 M
Long term investments -1.164 M -5.82 % -1.100 M 0.000 100.00 % -978.000 K -7.24 % -912.000 K 0.000 100.00 % -22.151 M 0.000 0.000 0.000 100.00 % -22.359 M 0.000 0.000 0.000 0.000 0.000
Intangible assets 140.839 M -19.62 % 175.225 M -7.83 % 190.103 M -7.33 % 205.147 M 484.16 % 35.118 M -9.92 % 38.985 M -8.93 % 42.808 M -8.49 % 46.778 M -8.50 % 51.122 M -7.88 % 55.494 M -7.72 % 60.138 M -38.50 % 97.786 M -4.45 % 102.342 M -4.22 % 106.849 M 466.30 % 18.868 M 0.000
GoodWill 196.522 M -6.61 % 210.438 M 0.00 % 210.438 M 0.00 % 210.438 M 0.00 % 210.438 M 0.00 % 210.438 M 0.00 % 210.438 M -51.69 % 435.601 M 0.00 % 435.601 M 0.00 % 435.601 M 0.00 % 435.601 M 3.52 % 420.800 M -0.07 % 421.076 M -0.27 % 422.198 M 407.63 % 83.171 M 0.000
Goodwill and intangible assets 337.361 M -12.52 % 385.663 M -3.71 % 400.541 M -3.62 % 415.585 M 69.24 % 245.556 M -1.55 % 249.423 M -1.51 % 253.246 M -47.50 % 482.379 M -0.89 % 486.723 M -0.89 % 491.095 M -0.94 % 495.739 M -4.41 % 518.586 M -0.92 % 523.418 M -1.06 % 529.047 M 418.48 % 102.039 M 0.000
Property plant equipment net 110.625 M -17.50 % 134.084 M -1.39 % 135.975 M -0.79 % 137.055 M 0.69 % 136.121 M -0.18 % 136.362 M -1.51 % 138.457 M -1.99 % 141.272 M -5.21 % 149.044 M -2.24 % 152.452 M 188.52 % 52.839 M 8.32 % 48.781 M 6.09 % 45.979 M -1.87 % 46.855 M -4.86 % 49.249 M 0.000
Total non current assets 554.075 M 4.19 % 531.791 M -8.80 % 583.079 M 3.37 % 564.072 M 43.15 % 394.053 M -0.98 % 397.936 M -1.16 % 402.624 M -36.50 % 634.047 M -1.74 % 645.304 M -1.20 % 653.113 M 17.15 % 557.517 M -3.18 % 575.820 M -1.36 % 583.745 M -0.16 % 584.664 M 251.12 % 166.513 M 238.26 % -120.433 M
Other current assets 83.016 M -27.49 % 114.495 M 24.97 % 91.619 M -6.58 % 98.069 M 14.60 % 85.577 M -16.44 % 102.410 M 15.91 % 88.351 M 0.86 % 87.597 M -2.92 % 90.234 M 33.17 % 67.760 M -31.80 % 99.360 M 27.61 % 77.860 M 2.25 % 76.147 M 24.21 % 61.307 M 63.99 % 37.384 M 0.000
Short term investments 52.041 M 10.77 % 46.981 M 0.000 0.000 0.000 0.000 -100.00 % 31.757 M 14.45 % 27.748 M -13.73 % 32.163 M 15.32 % 27.891 M -11.33 % 31.456 M -1.39 % 31.900 M -12.80 % 36.582 M 16.13 % 31.500 M -15.91 % 37.462 M -84.45 % 240.866 M
cash and cash equivalents 270.363 M -3.68 % 280.683 M -4.62 % 294.285 M 35.95 % 216.464 M -21.00 % 274.004 M 14.49 % 239.327 M 21.46 % 197.037 M -1.72 % 200.480 M -6.79 % 215.092 M -6.68 % 230.492 M 13.40 % 203.247 M 1.53 % 200.180 M 25.00 % 160.142 M -12.65 % 183.339 M 216.70 % 57.891 M 148.07 % -120.433 M
Cash and short term investments 322.404 M -1.61 % 327.664 M 11.34 % 294.285 M 35.95 % 216.464 M -21.00 % 274.004 M 14.49 % 239.327 M 4.60 % 228.794 M 0.25 % 228.228 M -7.70 % 247.255 M -4.31 % 258.383 M 10.09 % 234.703 M 1.13 % 232.080 M 17.97 % 196.724 M -8.43 % 214.839 M 125.31 % 95.353 M -20.82 % 120.433 M
Total current assets 446.804 M 3.03 % 433.678 M 15.89 % 374.215 M 9.80 % 340.824 M -8.47 % 372.359 M 4.46 % 356.465 M 8.71 % 327.893 M -0.27 % 328.767 M -5.80 % 348.999 M 3.47 % 337.301 M -1.38 % 342.032 M 3.65 % 329.984 M 16.40 % 283.487 M -1.50 % 287.800 M 105.20 % 140.253 M 16.46 % 120.433 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 35.583 M 0.000 0.000 0.000 -100.00 % 85.815 M 0.000 0.000 0.000 0.000 0.000
Net receivables 49.801 M 11.69 % 44.587 M 11.87 % 39.855 M 51.59 % 26.291 M 105.75 % 12.778 M -13.24 % 14.728 M -35.99 % 23.008 M 77.78 % 12.942 M 12.44 % 11.510 M 3.15 % 11.158 M -25.53 % 14.983 M -25.25 % 20.044 M 88.81 % 10.616 M -8.91 % 11.654 M 55.06 % 7.516 M 0.000
Tax assets 1.164 M 5.82 % 1.100 M -96.90 % 35.535 M 3 533.44 % 978.000 K 7.24 % 912.000 K 7.29 % 850.000 K -96.16 % 22.151 M 0.000 0.000 0.000 -100.00 % 22.359 M 2 603.63 % 827.000 K -87.88 % 6.823 M 714.20 % 838.000 K -89.22 % 7.773 M 0.000
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 0.000 0.000
Account payables 21.933 M 2.56 % 21.386 M 66.26 % 12.863 M 21.80 % 10.561 M 120.85 % 4.782 M -16.66 % 5.738 M -55.82 % 12.987 M 22.09 % 10.637 M -54.21 % 23.230 M 18.27 % 19.641 M -25.98 % 26.533 M 41.58 % 18.741 M 25.82 % 14.895 M -58.18 % 35.620 M 112.56 % 16.758 M 0.000
Tax payables 22.931 M -42.20 % 39.676 M 3.93 % 38.174 M -19.29 % 47.295 M 35.53 % 34.897 M -5.58 % 36.958 M 10.37 % 33.486 M 33.63 % 25.059 M 2.37 % 24.478 M -54.96 % 54.349 M 177.79 % 19.565 M 9.81 % 17.817 M -8.44 % 19.460 M 8.39 % 17.953 M 33.35 % 13.463 M 0.000
Deferred revenue non current 71.843 M -23.83 % 94.317 M -3.48 % 97.714 M 0.000 0.000 0.000 -100.00 % 788.000 K 0.000 0.000 0.000 100.00 % -22.359 M -168.68 % 32.557 M 0.000 -100.00 % 157.305 M 0.000 0.000
Minority interest 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
Capital lease obligations 83.124 M -22.41 % 107.136 M -2.92 % 110.354 M -2.40 % 113.062 M -2.64 % 116.124 M -2.41 % 118.993 M -2.21 % 121.683 M -1.68 % 123.765 M -4.40 % 129.460 M -1.45 % 131.361 M 418.10 % -41.296 M 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 -100.00 % 131.390 M 3.83 % 126.546 M
Other total stockholders equity 936.277 M 1.93 % 918.552 M -0.66 % 924.634 M 2.16 % 905.069 M 2.48 % 883.192 M 2.77 % 859.417 M -1.86 % 875.737 M -1.23 % 886.602 M -3.04 % 914.420 M -1.59 % 929.199 M 1.93 % 911.570 M 2.23 % 891.667 M 2.33 % 871.350 M 138.42 % 365.466 M 378.15 % -131.390 M 0.000
Deferred tax liabilities non current 1.164 M 5.82 % 1.100 M -96.99 % 36.574 M 3 639.67 % 978.000 K 7.24 % 912.000 K 7.29 % 850.000 K 7.87 % 788.000 K 0.000 0.000 0.000 -100.00 % 22.359 M 1 941.92 % 1.095 M 0.000 -100.00 % 11.026 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 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.001 B 3.67 % 965.469 M 0.85 % 957.294 M 5.79 % 904.896 M 18.07 % 766.412 M 1.59 % 754.401 M 3.27 % 730.517 M -24.13 % 962.814 M -3.17 % 994.303 M 0.39 % 990.414 M 10.10 % 899.549 M -0.69 % 905.804 M 4.45 % 867.232 M -0.60 % 872.464 M 184.41 % 306.766 M 0.000
2024-06-30 2024-03-31 2023-12-31 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 2020-03-31
2024-06-30 2024-03-31 2023-12-31 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
Deferred income tax 63.000 K 1.61 % 62.000 K 1.64 % 61.000 K -7.58 % 66.000 K 6.45 % 62.000 K 0.00 % 62.000 K -92.13 % 788.000 K 0.000 0.000 -100.00 % 56.820 M 235.20 % 16.951 M 425.45 % 3.226 M 119.00 % -16.981 M 0.000 100.00 % -4.852 M 0.000 0.000 0.000
Stock based compensation 32.798 M 16.44 % 28.167 M 1.22 % 27.827 M -1.73 % 28.317 M -3.94 % 29.479 M 33.23 % 22.126 M -19.49 % 27.482 M 14.06 % 24.094 M -10.30 % 26.860 M 11.47 % 24.097 M 1.14 % 23.825 M 0.38 % 23.734 M -90.53 % 250.513 M 2 442.76 % 9.852 M 16.85 % 8.431 M 10.17 % 7.653 M 5.30 % 7.268 M -8.02 % 7.902 M
Change in working capital 4.137 M -89.28 % 38.591 M 313.49 % 9.333 M -70.26 % 31.380 M 152.74 % 12.416 M -64.11 % 34.597 M 196.06 % 11.686 M 569.88 % -2.487 M 96.07 % -63.305 M -158.95 % 107.386 M 677.34 % -18.600 M -260.83 % 11.565 M 587.17 % 1.683 M -94.84 % 32.637 M 555.82 % -7.160 M -151.37 % 13.939 M -6.44 % 14.899 M -68.45 % 47.222 M
Accounts receivables -11.105 M -141.83 % -4.592 M -1.44 % -4.527 M 66.50 % -13.515 M -792.01 % 1.953 M 375.18 % 411.000 K 110.93 % -3.760 M -168.96 % -1.398 M -311.18 % -340.000 K 75.02 % -1.361 M -195.98 % 1.418 M 1 925.71 % 70.000 K -88.35 % 601.000 K 185.13 % -706.000 K -194.26 % 749.000 K -21.24 % 951.000 K 120.02 % -4.751 M -4 231.30 % 115.000 K
Inventory 0.000 0.000 100.00 % -11.562 M -185.55 % 13.515 M 792.01 % -1.953 M 0.000 0.000 -100.00 % 1.398 M 0.000 0.000 100.00 % -19.699 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 10.157 M -48.25 % 19.627 M 285.84 % -10.561 M -130.83 % 34.258 M 579.94 % -7.138 M -142.09 % 16.960 M 305.60 % -8.249 M -155.70 % -3.226 M 90.21 % -32.960 M -178.07 % 42.220 M 540.86 % 6.588 M 79.17 % 3.677 M 122.00 % -16.711 M -179.69 % 20.971 M 0.000 -100.00 % 7.048 M 0.000 0.000
Other working capital 5.085 M -78.41 % 23.556 M -3.54 % 24.421 M 948.54 % -2.878 M -114.72 % 19.554 M 13.51 % 17.226 M -27.30 % 23.695 M 3 106.36 % 739.000 K 102.46 % -30.005 M -145.10 % 66.527 M 1 063.18 % -6.907 M -187.56 % 7.888 M 368.69 % 1.683 M -94.95 % 33.343 M 565.68 % -7.160 M -203.90 % 6.891 M -53.75 % 14.899 M -68.37 % 47.107 M
Other non cash items -715.000 K -101.43 % 50.059 M 14 866.67 % -339.000 K 22.43 % -437.000 K -42.81 % -306.000 K 17.96 % -373.000 K -100.17 % 225.264 M 12 290.76 % 1.818 M 229.95 % 551.000 K 100.98 % -56.231 M -18 239.03 % 310.000 K 1.31 % 306.000 K 8.13 % 283.000 K 0.35 % 282.000 K 16.05 % 243.000 K 46.39 % 166.000 K -11.70 % 188.000 K -89.78 % 1.840 M
Net cash provided by operating activities 60.629 M -28.86 % 85.219 M 39.50 % 61.090 M 14.56 % 53.325 M 1.48 % 52.547 M -18.09 % 64.155 M 64.07 % 39.102 M -5.63 % 41.434 M 13.79 % 36.413 M -22.97 % 47.270 M 215.34 % 14.990 M -69.62 % 49.344 M 467.69 % 8.692 M -82.66 % 50.131 M 700.43 % 6.263 M -86.04 % 44.853 M -3.43 % 46.445 M -11.48 % 52.469 M
Investments in property plant and equipment -2.689 M 20.56 % -3.385 M 12.24 % -3.857 M 35.44 % -5.974 M -45.99 % -4.092 M -33.07 % -3.075 M -14.27 % -2.691 M 13.67 % -3.117 M -31.19 % -2.376 M 29.26 % -3.359 M 21.46 % -4.277 M 1.20 % -4.329 M -146.25 % -1.758 M -167.58 % -657.000 K 38.83 % -1.074 M 24.37 % -1.420 M -50.42 % -944.000 K 25.90 % -1.274 M
Acquisitions net 0.000 0.000 100.00 % -176.721 M 0.00 % -176.721 M 0.000 100.00 % -31.840 M -941.44 % 3.784 M 186.55 % -4.372 M -199.61 % 4.389 M 0.000 0.000 -100.00 % 345.000 K 121.40 % -1.612 M 99.20 % -200.903 M 0.000 0.000 0.000 0.000
Purchases of investments -5.825 M 87.61 % -47.031 M 0.000 0.000 0.000 100.00 % -7.824 M 5.01 % -8.237 M -239.25 % -2.428 M 81.31 % -12.989 M -222.55 % -4.027 M 51.53 % -8.309 M -33.93 % -6.204 M 52.22 % -12.984 M -984.71 % -1.197 M 93.73 % -19.106 M 64.76 % -54.224 M -216.38 % -17.139 M 12.09 % -19.497 M
Sales maturities of investments 1.000 M 0.000 0.000 0.000 0.000 -100.00 % 39.664 M 790.73 % 4.453 M -34.51 % 6.800 M -20.93 % 8.600 M 17.17 % 7.340 M -14.15 % 8.550 M -20.83 % 10.800 M 40.26 % 7.700 M 8.37 % 7.105 M -90.94 % 78.414 M 228.66 % 23.859 M 74.87 % 13.644 M -58.46 % 32.845 M
Other investing activites 0.000 100.00 % -47.031 M -126.61 % 176.721 M 0.000 0.000 -100.00 % 31.840 M 941.44 % -3.784 M -186.55 % 4.372 M 199.61 % -4.389 M -232.48 % 3.313 M 1 274.69 % 241.000 K -94.76 % 4.596 M 186.98 % -5.284 M -189.44 % 5.908 M 590 700.00 % 1.000 K -99.56 % 226.000 K 22 700.00 % -1.000 K 97.92 % -48.000 K
Net cash used for investing activites -7.514 M 85.10 % -50.416 M -1 207.13 % -3.857 M 97.89 % -182.695 M -4 364.69 % -4.092 M -114.23 % 28.765 M 544.25 % -6.475 M -615.94 % 1.255 M 118.55 % -6.765 M -14 606.52 % -46.000 K 98.86 % -4.036 M -759.48 % 612.000 K 107.07 % -8.654 M 95.58 % -195.652 M -435.97 % 58.235 M 284.53 % -31.559 M -610.79 % -4.440 M -136.92 % 12.026 M
Debt repayment -12.244 M 0.00 % -12.244 M 0.00 % -12.244 M -114.14 % 86.563 M 949.49 % -10.190 M -0.01 % -10.189 M -199.94 % -3.397 M -0.03 % -3.396 M 0.03 % -3.397 M -0.03 % -3.396 M 0.03 % -3.397 M -0.03 % -3.396 M 0.03 % -3.397 M -0.03 % -3.396 M 0.000 100.00 % -2.188 M -0.05 % -2.187 M 0.05 % -2.188 M
Common stock issued 0.000 0.000 0.000 100.00 % -7.931 M -5.52 % -7.516 M 0.000 0.000 0.000 0.000 100.00 % -6.415 M -121.07 % 30.441 M 204.08 % -29.247 M -279.71 % 16.275 M -94.65 % 304.409 M 0.000 0.000 0.000 0.000
Common stock repurchased -4.147 M 65.91 % -12.164 M -1 720.96 % -668.000 K 91.64 % -7.988 M -5.69 % -7.558 M 70.15 % -25.321 M 26.85 % -34.613 M 31.29 % -50.378 M -43.11 % -35.202 M -365.88 % -7.556 M -63.34 % -4.626 M -11.69 % -4.142 M 66.38 % -12.319 M 8.18 % -13.416 M -125.25 % -5.956 M -75.95 % -3.385 M 0.000 100.00 % -5.544 M
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -367.000 K 0.000 100.00 % -367.000 K 0.000 100.00 % -327.745 M 0.000 0.000 0.000
Other financing activites -11.524 M 51.03 % -23.531 M -193.29 % -8.023 M 0.000 -100.00 % 42.000 K 100.33 % -12.668 M -226.41 % -3.881 M -92.41 % -2.017 M 70.09 % -6.744 M -5.13 % -6.415 M -73.61 % -3.695 M -686.51 % 630.000 K 106.66 % -9.460 M 25.56 % -12.709 M -106.42 % 197.992 M 140 319.86 % 141.000 K 100.55 % -25.580 M -6 709.82 % 387.000 K
Net cash used provided by financing activities -27.915 M 41.77 % -47.939 M -128.99 % -20.935 M -126.62 % 78.632 M 544.10 % -17.706 M 63.25 % -48.178 M -15.01 % -41.891 M 24.91 % -55.791 M -23.04 % -45.343 M -362.16 % -9.811 M -31.53 % -7.459 M -7.98 % -6.908 M 47.76 % -13.224 M -104.59 % 288.304 M 312.44 % -135.709 M -2 398.32 % -5.432 M 75.56 % -22.223 M -202.56 % -7.345 M
Effect of forex changes on cash -47.000 K 89.91 % -466.000 K -154.69 % 852.000 K 311.41 % -403.000 K -1 443.33 % 30.000 K -77.78 % 135.000 K -76.44 % 573.000 K 248.83 % -385.000 K -0.52 % -383.000 K -76.50 % -217.000 K -13.02 % -192.000 K -58.68 % -121.000 K -142.31 % 286.000 K 188.27 % -324.000 K -205.88 % 306.000 K -9.73 % 339.000 K 235.64 % 101.000 K 216.09 % -87.000 K
Net change in cash -10.320 M 24.13 % -13.602 M -136.61 % 37.150 M 172.64 % -51.141 M -266.16 % 30.779 M -31.41 % 44.877 M 616.36 % -8.691 M 35.56 % -13.487 M 16.12 % -16.078 M -143.23 % 37.196 M 1 026.13 % 3.303 M -92.31 % 42.927 M 432.77 % -12.900 M -109.06 % 142.459 M 300.92 % -70.905 M -964.59 % 8.201 M -58.75 % 19.883 M -65.16 % 57.063 M
Cash at beginning of period 280.683 M -4.62 % 294.285 M 14.45 % 257.135 M -16.59 % 308.276 M 11.09 % 277.497 M 19.29 % 232.620 M -3.60 % 241.311 M -5.29 % 254.798 M -5.94 % 270.876 M 15.92 % 233.680 M 1.43 % 230.377 M 22.90 % 187.450 M -6.44 % 200.350 M 246.08 % 57.891 M -55.05 % 128.796 M 6.80 % 120.595 M 19.74 % 100.712 M 130.73 % 43.649 M
Cash at end of period 270.363 M -3.68 % 280.683 M -4.62 % 294.285 M 14.45 % 257.135 M -16.59 % 308.276 M 11.09 % 277.497 M 19.29 % 232.620 M -3.60 % 241.311 M -5.29 % 254.798 M -5.94 % 270.876 M 15.92 % 233.680 M 1.43 % 230.377 M 22.90 % 187.450 M -6.44 % 200.350 M 246.08 % 57.891 M -55.05 % 128.796 M 6.80 % 120.595 M 19.74 % 100.712 M
Operating cash flow 60.629 M -28.86 % 85.219 M 39.50 % 61.090 M 14.56 % 53.325 M 1.48 % 52.547 M -18.09 % 64.155 M 64.07 % 39.102 M -5.63 % 41.434 M 13.79 % 36.413 M -22.97 % 47.270 M 215.34 % 14.990 M -69.62 % 49.344 M 467.69 % 8.692 M -82.66 % 50.131 M 700.43 % 6.263 M -86.04 % 44.853 M -3.43 % 46.445 M -11.48 % 52.469 M
Capital expenditure -2.689 M 20.56 % -3.385 M 12.24 % -3.857 M 35.44 % -5.974 M -45.99 % -4.092 M -33.07 % -3.075 M -14.27 % -2.691 M 13.67 % -3.117 M -31.19 % -2.376 M 29.26 % -3.359 M 21.46 % -4.277 M 1.20 % -4.329 M -146.25 % -1.758 M -167.58 % -657.000 K 38.83 % -1.074 M 24.37 % -1.420 M -50.42 % -944.000 K 25.90 % -1.274 M
Free CashFlow 57.940 M -29.20 % 81.834 M 42.98 % 57.233 M 20.87 % 47.351 M -2.28 % 48.455 M -20.67 % 61.080 M 67.75 % 36.411 M -4.97 % 38.317 M 12.57 % 34.037 M -22.49 % 43.911 M 309.89 % 10.713 M -76.20 % 45.015 M 549.19 % 6.934 M -85.98 % 49.474 M 853.44 % 5.189 M -88.05 % 43.433 M -4.54 % 45.501 M -11.12 % 51.195 M
2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021 2021 2020 2020 2020 2020