Venator Materials PLC VNTRF
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|
| Revenue | 2.173 B -1.76 % | 2.212 B 14.14 % | 1.938 B -9.01 % | 2.130 B -5.96 % | 2.265 B 2.54 % | 2.209 B 3.27 % | 2.139 B |
| Net income | -188.000 M -144.16 % | -77.000 M 31.25 % | -112.000 M 36.00 % | -175.000 M -7.36 % | -163.000 M -221.64 % | 134.000 M 254.02 % | -87.000 M |
| Income before tax | -118.000 M -12.38 % | -105.000 M -12.90 % | -93.000 M -365.00 % | -20.000 M 87.88 % | -165.000 M -188.71 % | 186.000 M 272.22 % | -108.000 M |
| Income before tax ratio | -0.05 -14.40 % | -0.05 1.08 % | -0.05 -411.07 % | -0.01 87.11 % | -0.07 -186.52 % | 0.08 266.76 % | -0.05 |
| EBITDA | 65.000 M -23.53 % | 85.000 M 0.00 % | 85.000 M -40.56 % | 143.000 M 615.00 % | 20.000 M -95.16 % | 413.000 M 535.38 % | 65.000 M |
| Net income ratio | -0.09 -148.54 % | -0.03 39.77 % | -0.06 29.66 % | -0.08 -14.17 % | -0.07 -218.63 % | 0.06 249.14 % | -0.04 |
| Ratio EBITDA | 0.03 -22.16 % | 0.04 -12.39 % | 0.04 -34.67 % | 0.07 660.32 % | 0.01 -95.28 % | 0.19 515.25 % | 0.03 |
| Gross profit ratio | 0.04 -54.93 % | 0.09 5.14 % | 0.08 -26.11 % | 0.11 -28.51 % | 0.16 15.47 % | 0.14 90.48 % | 0.07 |
| Weighted average shs out dil | 784.596 0.65 % | 779.506 0.47 % | 775.870 0.19 % | 774.416 0.09 % | 773.689 0.09 % | 772.962 0.00 % | 772.962 |
| Weighted average shs out | 784.596 0.65 % | 779.506 0.47 % | 775.870 0.19 % | 774.416 0.09 % | 773.689 0.09 % | 772.962 0.00 % | 772.962 |
| EPS diluted | -239 613.75 -142.57 % | -98 780.51 31.57 % | -144 354.04 36.12 % | -225 976.76 -7.26 % | -210 679.03 -221.53 % | 173 359.00 254.02 % | -112 554.10 |
| Earnings per share | -239 613.75 -142.57 % | -98 780.51 31.57 % | -144 354.04 36.12 % | -225 976.76 -7.26 % | -210 679.03 -221.53 % | 173 359.00 254.02 % | -112 554.10 |
| Gross profit | 85.000 M -55.73 % | 192.000 M 20.00 % | 160.000 M -32.77 % | 238.000 M -32.77 % | 354.000 M 18.39 % | 299.000 M 96.71 % | 152.000 M |
| Income tax expense | 63.000 M 303.23 % | -31.000 M -358.33 % | 12.000 M -92.00 % | 150.000 M 1 975.00 % | -8.000 M -116.00 % | 50.000 M 317.39 % | -23.000 M |
| Cost of revenue | 2.088 B 3.37 % | 2.020 B 13.61 % | 1.778 B -6.03 % | 1.892 B -0.99 % | 1.911 B 0.05 % | 1.910 B -3.88 % | 1.987 B |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 88.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 234.000 M 50.97 % | 155.000 M -0.64 % | 156.000 M -14.29 % | 182.000 M -14.15 % | 212.000 M -1.85 % | 216.000 M -4.00 % | 225.000 M |
| Cost and expenses | 2.322 B 6.76 % | 2.175 B 12.46 % | 1.934 B -6.75 % | 2.074 B -2.31 % | 2.123 B -0.14 % | 2.126 B -3.89 % | 2.212 B |
| Research and development expenses | 12.000 M -20.00 % | 15.000 M 15.38 % | 13.000 M -13.33 % | 15.000 M -11.76 % | 17.000 M 6.25 % | 16.000 M 6.67 % | 15.000 M |
| Selling general and administrative expenses | 134.000 M -4.29 % | 140.000 M -2.10 % | 143.000 M -14.37 % | 167.000 M -14.36 % | 195.000 M -2.50 % | 200.000 M -4.76 % | 210.000 M |
| Interest income | 15.000 M 25.00 % | 12.000 M 0.00 % | 12.000 M 0.00 % | 12.000 M -7.69 % | 13.000 M -78.33 % | 60.000 M 300.00 % | 15.000 M |
| Interest expense | 76.000 M 7.04 % | 71.000 M 10.94 % | 64.000 M 20.75 % | 53.000 M 0.00 % | 53.000 M -47.00 % | 100.000 M 69.49 % | 59.000 M |
| Depreciation and amortization | 107.000 M -10.08 % | 119.000 M 4.39 % | 114.000 M 3.64 % | 110.000 M -16.67 % | 132.000 M 3.94 % | 127.000 M 11.40 % | 114.000 M |
| Operating income | -149.000 M -502.70 % | 37.000 M 825.00 % | 4.000 M -92.86 % | 56.000 M -60.56 % | 142.000 M 71.08 % | 83.000 M 213.70 % | -73.000 M |
| Operating income ratio | -0.07 -509.93 % | 0.02 710.42 % | 0.00 -92.15 % | 0.03 -58.06 % | 0.06 66.85 % | 0.04 210.10 % | -0.03 |
| Total other income expenses net | 31.000 M 121.83 % | -142.000 M -46.39 % | -97.000 M -27.63 % | -76.000 M 75.24 % | -307.000 M -398.06 % | 103.000 M 319.15 % | -47.000 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|
| Net debt | 958.000 M 12.31 % | 853.000 M 6.89 % | 798.000 M 7.84 % | 740.000 M 26.93 % | 583.000 M 12.33 % | 519.000 M -40.75 % | 876.000 M |
| Total investments | 114.000 M 12.87 % | 101.000 M -2.88 % | 104.000 M 13.04 % | 92.000 M -1.08 % | 93.000 M -2.11 % | 95.000 M -36.24 % | 149.000 M |
| Total debt | 1.072 B 6.24 % | 1.009 B -0.88 % | 1.018 B 28.05 % | 795.000 M 6.28 % | 748.000 M -1.19 % | 757.000 M -16.35 % | 905.000 M |
| Accumulated other comprehensive income loss | -391.000 M -24.52 % | -314.000 M 4.56 % | -329.000 M 14.55 % | -385.000 M -3.22 % | -373.000 M -31.80 % | -283.000 M 33.10 % | -423.000 M |
| Retained earnings | -648.000 M -40.87 % | -460.000 M -20.10 % | -383.000 M -41.33 % | -271.000 M -182.29 % | -96.000 M -243.28 % | 67.000 M | 0.000 |
| Common stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 588.000 M |
| Total equity | 310.000 M -45.42 % | 568.000 M -8.97 % | 624.000 M -7.28 % | 673.000 M -21.29 % | 855.000 M -22.62 % | 1.105 B 524.29 % | 177.000 M |
| Other non current liabilities | 202.000 M -29.12 % | 285.000 M -15.68 % | 338.000 M 0.00 % | 338.000 M -5.06 % | 356.000 M 4.71 % | 340.000 M -15.42 % | 402.000 M |
| Long term debt | 28.000 M -97.19 % | 998.000 M -0.20 % | 1.000 B 30.55 % | 766.000 M 4.79 % | 731.000 M -1.62 % | 743.000 M -16.98 % | 895.000 M |
| Total non current liabilities | 230.000 M -82.07 % | 1.283 B -4.11 % | 1.338 B 21.20 % | 1.104 B 1.56 % | 1.087 B 0.37 % | 1.083 B -17.27 % | 1.309 B |
| Other current liabilities | 230.000 M 61.97 % | 142.000 M 32.71 % | 107.000 M -14.40 % | 125.000 M -19.35 % | 155.000 M -12.43 % | 177.000 M 4.73 % | 169.000 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 69.000 M 1 625.00 % | 4.000 M |
| Short term debt | 1.044 B 9 390.91 % | 11.000 M -57.69 % | 26.000 M -10.34 % | 29.000 M 262.50 % | 8.000 M -42.86 % | 14.000 M 40.00 % | 10.000 M |
| Total current liabilities | 1.529 B 198.05 % | 513.000 M 29.87 % | 395.000 M -19.06 % | 488.000 M -10.13 % | 543.000 M -17.60 % | 659.000 M -43.91 % | 1.175 B |
| Total liabilities | 1.759 B -2.06 % | 1.796 B 3.64 % | 1.733 B 8.86 % | 1.592 B -2.33 % | 1.630 B -6.43 % | 1.742 B -29.87 % | 2.484 B |
| Other non current assets | 152.000 M -26.92 % | 208.000 M 29.19 % | 161.000 M 46.36 % | 110.000 M 39.24 % | 79.000 M 61.22 % | 49.000 M -47.31 % | 93.000 M |
| Long term investments | 114.000 M 12.87 % | 101.000 M -2.88 % | 104.000 M 13.04 % | 92.000 M -1.08 % | 93.000 M -2.11 % | 95.000 M -36.24 % | 149.000 M |
| Intangible assets | 2.000 M -81.82 % | 11.000 M -35.29 % | 17.000 M -19.05 % | 21.000 M 31.25 % | 16.000 M -20.00 % | 20.000 M -95.92 % | 490.000 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.000 M -81.82 % | 11.000 M -35.29 % | 17.000 M -19.05 % | 21.000 M 31.25 % | 16.000 M -20.00 % | 20.000 M -13.04 % | 23.000 M |
| Property plant equipment net | 657.000 M -25.17 % | 878.000 M -10.86 % | 985.000 M -4.55 % | 1.032 B 3.82 % | 994.000 M -27.29 % | 1.367 B 16.04 % | 1.178 B |
| Total non current assets | 936.000 M -26.59 % | 1.275 B -1.92 % | 1.300 B 0.93 % | 1.288 B -5.29 % | 1.360 B -18.95 % | 1.678 B 7.43 % | 1.562 B |
| Other current assets | 273.000 M 225.00 % | 84.000 M 15.07 % | 73.000 M -17.05 % | 88.000 M 23.94 % | 71.000 M -16.47 % | 85.000 M -44.81 % | 154.000 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 114.000 M -26.92 % | 156.000 M -29.09 % | 220.000 M 300.00 % | 55.000 M -66.67 % | 165.000 M -30.67 % | 238.000 M 720.69 % | 29.000 M |
| Cash and short term investments | 114.000 M -26.92 % | 156.000 M -29.09 % | 220.000 M 300.00 % | 55.000 M -66.67 % | 165.000 M -30.67 % | 238.000 M 720.69 % | 29.000 M |
| Total current assets | 1.133 B 4.04 % | 1.089 B 3.03 % | 1.057 B 8.19 % | 977.000 M -13.16 % | 1.125 B -3.76 % | 1.169 B 6.37 % | 1.099 B |
| Inventory | 499.000 M 4.39 % | 478.000 M 8.64 % | 440.000 M -14.23 % | 513.000 M -4.65 % | 538.000 M 18.50 % | 454.000 M 6.57 % | 426.000 M |
| Net receivables | 247.000 M -33.42 % | 371.000 M 14.51 % | 324.000 M 0.93 % | 321.000 M -8.55 % | 351.000 M -10.46 % | 392.000 M -20.00 % | 490.000 M |
| Tax assets | 11.000 M -85.71 % | 77.000 M 133.33 % | 33.000 M 0.00 % | 33.000 M -81.46 % | 178.000 M 6.59 % | 167.000 M 17.61 % | 142.000 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 255.000 M -29.17 % | 360.000 M 37.40 % | 262.000 M -21.56 % | 334.000 M -12.11 % | 380.000 M -1.30 % | 385.000 M -61.19 % | 992.000 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.000 M 250.00 % | 4.000 M |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 4.000 M -20.00 % | 5.000 M -16.67 % | 6.000 M -14.29 % | 7.000 M -12.50 % | 8.000 M -20.00 % | 10.000 M -16.67 % | 12.000 M |
| Capital lease obligations | 24.000 M -41.46 % | 41.000 M -16.33 % | 49.000 M 8.89 % | 45.000 M | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.345 B 0.60 % | 1.337 B 0.53 % | 1.330 B 0.61 % | 1.322 B 0.46 % | 1.316 B 0.38 % | 1.311 B | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.000 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 2.069 B -12.48 % | 2.364 B 0.30 % | 2.357 B 4.06 % | 2.265 B -8.85 % | 2.485 B -12.72 % | 2.847 B 6.99 % | 2.661 B |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|
| Deferred income tax | 59.000 M 234.09 % | -44.000 M -2 300.00 % | 2.000 M -98.60 % | 143.000 M 852.63 % | -19.000 M -200.00 % | 19.000 M 235.71 % | -14.000 M |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -169.000 M -604.17 % | -24.000 M -71.43 % | -14.000 M 79.10 % | -67.000 M 75.09 % | -269.000 M -4 383.33 % | -6.000 M -114.63 % | 41.000 M |
| Accounts receivables | 69.000 M 206.15 % | -65.000 M -564.29 % | 14.000 M -36.36 % | 22.000 M -12.00 % | 25.000 M 204.17 % | -24.000 M -100.00 % | -12.000 M |
| Inventory | -172.000 M -186.67 % | -60.000 M -158.82 % | 102.000 M 385.71 % | 21.000 M 120.39 % | -103.000 M -1 387.50 % | 8.000 M -92.45 % | 106.000 M |
| Accounts payables | -32.000 M -126.67 % | 120.000 M 255.84 % | -77.000 M -165.52 % | -29.000 M -7.41 % | -27.000 M -152.94 % | 51.000 M 200.00 % | 17.000 M |
| Other working capital | -34.000 M -78.95 % | -19.000 M 64.15 % | -53.000 M 34.57 % | -81.000 M 50.61 % | -164.000 M -300.00 % | -41.000 M 41.43 % | -70.000 M |
| Other non cash items | 69.000 M 64.29 % | 42.000 M 13.51 % | 37.000 M 68.18 % | 22.000 M -97.73 % | 970.000 M 233.33 % | 291.000 M 73.21 % | 168.000 M |
| Net cash provided by operating activities | -115.000 M -818.75 % | 16.000 M -52.94 % | 34.000 M 3.03 % | 33.000 M -88.30 % | 282.000 M -16.57 % | 338.000 M 248.45 % | 97.000 M |
| Investments in property plant and equipment | -69.000 M 5.48 % | -73.000 M -5.80 % | -69.000 M 54.61 % | -152.000 M 53.37 % | -326.000 M -65.48 % | -197.000 M -91.26 % | -103.000 M |
| Acquisitions net | 56.000 M 460.00 % | 10.000 M 66.67 % | 6.000 M 166.67 % | -9.000 M -1 000.00 % | 1.000 M | 0.000 -100.00 % | 9.000 M |
| Purchases of investments | -69.000 M -176.00 % | -25.000 M 45.65 % | -46.000 M 8.00 % | -50.000 M -66.67 % | -30.000 M 40.00 % | -50.000 M -72.41 % | -29.000 M |
| Sales maturities of investments | 58.000 M 107.14 % | 28.000 M -15.15 % | 33.000 M -19.51 % | 41.000 M 20.59 % | 34.000 M -22.73 % | 44.000 M 37.50 % | 32.000 M |
| Other investing activites | 0.000 | 0.000 -100.00 % | 12.000 M -40.00 % | 20.000 M | 0.000 -100.00 % | 191.000 M 807.41 % | -27.000 M |
| Net cash used for investing activites | -24.000 M 60.00 % | -60.000 M 6.25 % | -64.000 M 57.33 % | -150.000 M 53.27 % | -321.000 M -2 575.00 % | -12.000 M 89.83 % | -118.000 M |
| Debt repayment | 84.000 M 1 300.00 % | -7.000 M -103.30 % | 212.000 M 21 300.00 % | -1.000 M 90.00 % | -10.000 M -101.61 % | 621.000 M 1 250.00 % | 46.000 M |
| Common stock issued | 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 16.000 M 245.45 % | -11.000 M 45.00 % | -20.000 M -350.00 % | 8.000 M 200.00 % | -8.000 M 98.92 % | -744.000 M -4 550.00 % | -16.000 M |
| Net cash used provided by financing activities | 100.000 M 655.56 % | -18.000 M -109.38 % | 192.000 M 2 642.86 % | 7.000 M 138.89 % | -18.000 M 85.37 % | -123.000 M -510.00 % | 30.000 M |
| Effect of forex changes on cash | -3.000 M -50.00 % | -2.000 M -166.67 % | 3.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -42.000 M 34.38 % | -64.000 M -138.79 % | 165.000 M 250.00 % | -110.000 M -50.68 % | -73.000 M -134.93 % | 209.000 M 2 222.22 % | 9.000 M |
| Cash at beginning of period | 156.000 M -29.09 % | 220.000 M 300.00 % | 55.000 M -66.67 % | 165.000 M -30.67 % | 238.000 M 720.69 % | 29.000 M 45.00 % | 20.000 M |
| Cash at end of period | 114.000 M -26.92 % | 156.000 M -29.09 % | 220.000 M 300.00 % | 55.000 M -66.67 % | 165.000 M -30.67 % | 238.000 M 720.69 % | 29.000 M |
| Operating cash flow | -115.000 M -818.75 % | 16.000 M -52.94 % | 34.000 M 3.03 % | 33.000 M -88.30 % | 282.000 M -16.57 % | 338.000 M 248.45 % | 97.000 M |
| Capital expenditure | -69.000 M 5.48 % | -73.000 M -5.80 % | -69.000 M 54.61 % | -152.000 M 53.37 % | -326.000 M -65.48 % | -197.000 M -91.26 % | -103.000 M |
| Free CashFlow | -184.000 M -222.81 % | -57.000 M -62.86 % | -35.000 M 70.59 % | -119.000 M -170.45 % | -44.000 M -131.21 % | 141.000 M 2 450.00 % | -6.000 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | |
|---|---|---|---|---|---|---|---|
| Revenue | 438.000 M 19.67 % | 366.000 M -27.67 % | 506.000 M -21.18 % | 642.000 M -2.58 % | 659.000 M 23.18 % | 535.000 M -3.95 % | 557.000 M |
| Net income | -170.000 M 25.44 % | -228.000 M -356.00 % | -50.000 M -153.76 % | 93.000 M 3 200.00 % | -3.000 M -121.43 % | 14.000 M 129.79 % | -47.000 M |
| Income before tax | -167.000 M 7.73 % | -181.000 M -311.36 % | -44.000 M -140.37 % | 109.000 M 5 550.00 % | -2.000 M 93.33 % | -30.000 M 30.23 % | -43.000 M |
| Income before tax ratio | -0.38 22.90 % | -0.49 -468.72 % | -0.09 -151.22 % | 0.17 5 694.31 % | 0.00 94.59 % | -0.06 27.36 % | -0.08 |
| EBITDA | -87.000 M 36.50 % | -137.000 M -4 666.67 % | 3.000 M -98.03 % | 152.000 M 223.40 % | 47.000 M 213.33 % | 15.000 M 1 400.00 % | 1.000 M |
| Net income ratio | -0.39 37.70 % | -0.62 -530.43 % | -0.10 -168.21 % | 0.14 3 282.09 % | 0.00 -117.40 % | 0.03 131.01 % | -0.08 |
| Ratio EBITDA | -0.20 46.94 % | -0.37 -6 413.48 % | 0.01 -97.50 % | 0.24 231.97 % | 0.07 154.38 % | 0.03 1 461.68 % | 0.00 |
| Gross profit ratio | -0.21 -70.84 % | -0.12 -3 010.66 % | 0.00 -103.68 % | 0.11 12.42 % | 0.10 16.24 % | 0.08 -0.41 % | 0.08 |
| Weighted average shs out dil | 792.000 0.85 % | 785.323 0.00 % | 785.323 0.09 % | 784.596 0.28 % | 782.415 -0.09 % | 783.142 0.37 % | 780.233 |
| Weighted average shs out | 792.000 0.85 % | 785.323 0.00 % | 785.323 0.09 % | 784.596 0.28 % | 782.415 0.28 % | 780.233 0.00 % | 780.233 |
| EPS diluted | -214 646.46 26.07 % | -290 326.33 -356.00 % | -63 668.06 -153.71 % | 118 532.00 3 191.38 % | -3 834.28 -121.45 % | 17 876.00 129.68 % | -60 238.41 |
| Earnings per share | -214 646.46 26.07 % | -290 326.33 -356.00 % | -63 668.06 -153.71 % | 118 532.00 3 191.38 % | -3 834.28 -121.37 % | 17 943.00 129.79 % | -60 238.41 |
| Gross profit | -92.000 M -104.44 % | -45.000 M -2 150.00 % | -2.000 M -102.90 % | 69.000 M 9.52 % | 63.000 M 43.18 % | 44.000 M -4.35 % | 46.000 M |
| Income tax expense | 1.000 M -97.78 % | 45.000 M 1 025.00 % | 4.000 M -71.43 % | 14.000 M | 0.000 100.00 % | -45.000 M -1 225.00 % | 4.000 M |
| Cost of revenue | 530.000 M 28.95 % | 411.000 M -19.09 % | 508.000 M -11.34 % | 573.000 M -3.86 % | 596.000 M 21.38 % | 491.000 M -3.91 % | 511.000 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 43.000 M 26.47 % | 34.000 M -5.56 % | 36.000 M -2.70 % | 37.000 M -5.13 % | 39.000 M -26.42 % | 53.000 M 26.19 % | 42.000 M |
| Cost and expenses | 573.000 M 28.76 % | 445.000 M -18.20 % | 544.000 M -10.82 % | 610.000 M -3.94 % | 635.000 M 16.73 % | 544.000 M -1.63 % | 553.000 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 43.000 M 26.47 % | 34.000 M -5.56 % | 36.000 M -2.70 % | 37.000 M -5.13 % | 39.000 M -26.42 % | 53.000 M 26.19 % | 42.000 M |
| Interest income | 3.000 M -25.00 % | 4.000 M 0.00 % | 4.000 M 0.00 % | 4.000 M 33.33 % | 3.000 M | 0.000 | 0.000 |
| Interest expense | 24.000 M 14.29 % | 21.000 M 5.00 % | 20.000 M 17.65 % | 17.000 M -5.56 % | 18.000 M 20.00 % | 15.000 M 0.00 % | 15.000 M |
| Depreciation and amortization | 56.000 M 143.48 % | 23.000 M -14.81 % | 27.000 M 3.85 % | 26.000 M -16.13 % | 31.000 M 3.33 % | 30.000 M 3.45 % | 29.000 M |
| Operating income | -135.000 M -70.89 % | -79.000 M -107.89 % | -38.000 M -218.75 % | 32.000 M 33.33 % | 24.000 M 366.67 % | -9.000 M -325.00 % | 4.000 M |
| Operating income ratio | -0.31 -42.80 % | -0.22 -187.42 % | -0.08 -250.67 % | 0.05 36.86 % | 0.04 316.49 % | -0.02 -334.25 % | 0.01 |
| Total other income expenses net | -32.000 M 68.63 % | -102.000 M -628.57 % | -14.000 M -118.18 % | 77.000 M 396.15 % | -26.000 M -100.00 % | -13.000 M 72.34 % | -47.000 M |
| 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 |
| 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | |
|---|---|---|---|---|---|---|---|
| Net debt | 963.000 M 0.52 % | 958.000 M 0.63 % | 952.000 M 6.49 % | 894.000 M -6.97 % | 961.000 M 12.66 % | 853.000 M 7.57 % | 793.000 M |
| Total investments | 115.000 M 0.88 % | 114.000 M 1.79 % | 112.000 M 4.67 % | 107.000 M 0.00 % | 107.000 M 5.94 % | 101.000 M | 0.000 |
| Total debt | 1.067 B -0.47 % | 1.072 B 7.52 % | 997.000 M -0.60 % | 1.003 B -0.40 % | 1.007 B -0.20 % | 1.009 B 5.77 % | 954.000 M |
| Accumulated other comprehensive income loss | -370.000 M 5.37 % | -391.000 M 22.11 % | -502.000 M -26.13 % | -398.000 M -19.16 % | -334.000 M -6.37 % | -314.000 M | 0.000 |
| Retained earnings | -818.000 M -26.23 % | -648.000 M -54.29 % | -420.000 M -13.51 % | -370.000 M 20.09 % | -463.000 M -0.65 % | -460.000 M | 0.000 |
| Common stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total equity | 164.000 M -47.10 % | 310.000 M -27.06 % | 425.000 M -26.34 % | 577.000 M 5.68 % | 546.000 M -3.87 % | 568.000 M 9.02 % | 521.000 M |
| Other non current liabilities | 215.000 M 6.44 % | 202.000 M -22.90 % | 262.000 M -0.38 % | 263.000 M -6.07 % | 280.000 M -1.75 % | 285.000 M -19.03 % | 352.000 M |
| Long term debt | 22.000 M -21.43 % | 28.000 M -97.11 % | 968.000 M -2.52 % | 993.000 M -0.30 % | 996.000 M -0.20 % | 998.000 M 2.04 % | 978.000 M |
| Total non current liabilities | 237.000 M 3.04 % | 230.000 M -81.30 % | 1.230 B -2.07 % | 1.256 B -1.57 % | 1.276 B -0.55 % | 1.283 B -3.53 % | 1.330 B |
| Other current liabilities | 175.000 M -23.91 % | 230.000 M 112.96 % | 108.000 M -10.00 % | 120.000 M 13.21 % | 106.000 M -25.35 % | 142.000 M 18.33 % | 120.000 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 1.045 B 0.10 % | 1.044 B 3 500.00 % | 29.000 M 190.00 % | 10.000 M -9.09 % | 11.000 M 0.00 % | 11.000 M -8.33 % | 12.000 M |
| Total current liabilities | 1.464 B -4.25 % | 1.529 B 212.68 % | 489.000 M -11.73 % | 554.000 M 6.95 % | 518.000 M 0.97 % | 513.000 M 13.75 % | 451.000 M |
| Total liabilities | 1.701 B -3.30 % | 1.759 B 2.33 % | 1.719 B -5.03 % | 1.810 B 0.89 % | 1.794 B -0.11 % | 1.796 B 0.84 % | 1.781 B |
| Other non current assets | 152.000 M 0.00 % | 152.000 M -13.14 % | 175.000 M -13.37 % | 202.000 M -4.72 % | 212.000 M -3.20 % | 219.000 M -42.37 % | 380.000 M |
| Long term investments | 115.000 M 0.88 % | 114.000 M 1.79 % | 112.000 M 4.67 % | 107.000 M 0.00 % | 107.000 M 5.94 % | 101.000 M | 0.000 |
| Intangible assets | 2.000 M 0.00 % | 2.000 M -33.33 % | 3.000 M -25.00 % | 4.000 M -33.33 % | 6.000 M -45.45 % | 11.000 M | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.000 M 0.00 % | 2.000 M -33.33 % | 3.000 M -25.00 % | 4.000 M -33.33 % | 6.000 M -45.45 % | 11.000 M | 0.000 |
| Property plant equipment net | 616.000 M -6.24 % | 657.000 M -8.37 % | 717.000 M -9.58 % | 793.000 M -6.15 % | 845.000 M -3.76 % | 878.000 M 1.04 % | 869.000 M |
| Total non current assets | 897.000 M -4.17 % | 936.000 M -11.86 % | 1.062 B -9.00 % | 1.167 B -6.11 % | 1.243 B -2.51 % | 1.275 B 2.08 % | 1.249 B |
| Other current assets | 72.000 M -73.63 % | 273.000 M 170.30 % | 101.000 M 16.09 % | 87.000 M -2.25 % | 89.000 M 5.95 % | 84.000 M 5.00 % | 80.000 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 104.000 M -8.77 % | 114.000 M 153.33 % | 45.000 M -58.72 % | 109.000 M 136.96 % | 46.000 M -70.51 % | 156.000 M -3.11 % | 161.000 M |
| Cash and short term investments | 104.000 M -8.77 % | 114.000 M 153.33 % | 45.000 M -58.72 % | 109.000 M 136.96 % | 46.000 M -70.51 % | 156.000 M -3.11 % | 161.000 M |
| Total current assets | 968.000 M -14.56 % | 1.133 B 4.71 % | 1.082 B -11.31 % | 1.220 B 11.21 % | 1.097 B 0.73 % | 1.089 B 3.42 % | 1.053 B |
| Inventory | 473.000 M -5.21 % | 499.000 M -16.28 % | 596.000 M 8.17 % | 551.000 M 16.49 % | 473.000 M -1.05 % | 478.000 M 14.35 % | 418.000 M |
| Net receivables | 319.000 M 29.15 % | 247.000 M -27.35 % | 340.000 M -28.12 % | 473.000 M -3.27 % | 489.000 M 31.81 % | 371.000 M -5.84 % | 394.000 M |
| Tax assets | 12.000 M 9.09 % | 11.000 M -80.00 % | 55.000 M -15.38 % | 65.000 M -17.72 % | 79.000 M 2.60 % | 77.000 M | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 244.000 M -4.31 % | 255.000 M -27.56 % | 352.000 M -16.98 % | 424.000 M 5.74 % | 401.000 M 11.39 % | 360.000 M 12.85 % | 319.000 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 6.000 M 50.00 % | 4.000 M -20.00 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M 0.00 % | 5.000 M | 0.000 |
| Capital lease obligations | 19.000 M -20.83 % | 24.000 M -7.69 % | 26.000 M -10.34 % | 29.000 M -9.38 % | 32.000 M -21.95 % | 41.000 M 13.89 % | 36.000 M |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.346 B 0.07 % | 1.345 B 0.22 % | 1.342 B 0.15 % | 1.340 B 0.15 % | 1.338 B 0.07 % | 1.337 B 0.15 % | 1.335 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.865 B -9.86 % | 2.069 B -3.50 % | 2.144 B -10.18 % | 2.387 B 2.01 % | 2.340 B -1.02 % | 2.364 B 2.69 % | 2.302 B |
| 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 |
| 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | |
|---|---|---|---|---|---|---|---|
| Deferred income tax | -1.000 M -102.13 % | 47.000 M 840.00 % | 5.000 M -50.00 % | 10.000 M 433.33 % | -3.000 M 93.18 % | -44.000 M -1 366.67 % | -3.000 M |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -6.000 M -111.11 % | 54.000 M 184.38 % | -64.000 M -39.13 % | -46.000 M 59.29 % | -113.000 M -564.71 % | -17.000 M -150.00 % | 34.000 M |
| Accounts receivables | -67.000 M -183.75 % | 80.000 M -28.57 % | 112.000 M 11 300.00 % | -1.000 M 99.18 % | -122.000 M -971.43 % | 14.000 M 600.00 % | 2.000 M |
| Inventory | 37.000 M 42.31 % | 26.000 M 127.66 % | -94.000 M 8.74 % | -103.000 M -10 200.00 % | -1.000 M 98.53 % | -68.000 M -1 260.00 % | -5.000 M |
| Accounts payables | -19.000 M 72.86 % | -70.000 M -45.83 % | -48.000 M -196.00 % | 50.000 M 38.89 % | 36.000 M -35.71 % | 56.000 M 194.74 % | 19.000 M |
| Other working capital | 43.000 M 138.89 % | 18.000 M 152.94 % | -34.000 M -525.00 % | 8.000 M 130.77 % | -26.000 M -4.00 % | -25.000 M -256.25 % | 16.000 M |
| Other non cash items | 1.000 M -97.62 % | 42.000 M -69.12 % | 136.000 M 41.67 % | 96.000 M -36.42 % | 151.000 M 69.66 % | 89.000 M 147.22 % | 36.000 M |
| Net cash provided by operating activities | -120.000 M -66.67 % | -72.000 M -140.00 % | -30.000 M -141.10 % | 73.000 M 184.88 % | -86.000 M -714.29 % | 14.000 M 100.00 % | 7.000 M |
| Investments in property plant and equipment | 0.000 100.00 % | -21.000 M -16.67 % | -18.000 M -100.00 % | -9.000 M 57.14 % | -21.000 M 19.23 % | -26.000 M -30.00 % | -20.000 M |
| Acquisitions net | 129.000 M 138.89 % | 54.000 M 2 600.00 % | 2.000 M | 0.000 | 0.000 -100.00 % | 10.000 M 266.67 % | -6.000 M |
| Purchases of investments | 0.000 100.00 % | -16.000 M 23.81 % | -21.000 M -40.00 % | -15.000 M 11.76 % | -17.000 M 32.00 % | -25.000 M -256.25 % | 16.000 M |
| Sales maturities of investments | 12.000 M -79.31 % | 58.000 M 323.08 % | -26.000 M -388.89 % | 9.000 M -47.06 % | 17.000 M -39.29 % | 28.000 M 275.00 % | -16.000 M |
| Other investing activites | -30.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 111.000 M 48.00 % | 75.000 M 219.05 % | -63.000 M -320.00 % | -15.000 M 28.57 % | -21.000 M -61.54 % | -13.000 M 50.00 % | -26.000 M |
| Debt repayment | -1.000 M -101.52 % | 66.000 M 266.67 % | 18.000 M 1 700.00 % | 1.000 M 200.00 % | -1.000 M 0.00 % | -1.000 M 50.00 % | -2.000 M |
| Common stock issued | 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -1.000 M 66.67 % | -3.000 M -121.43 % | 14.000 M 100.00 % | 7.000 M 450.00 % | -2.000 M 75.00 % | -8.000 M -900.00 % | 1.000 M |
| Net cash used provided by financing activities | -2.000 M -103.17 % | 63.000 M 96.88 % | 32.000 M 300.00 % | 8.000 M 366.67 % | -3.000 M 50.00 % | -6.000 M -500.00 % | -1.000 M |
| Effect of forex changes on cash | 1.000 M -66.67 % | 3.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -10.000 M -114.49 % | 69.000 M 207.81 % | -64.000 M -201.59 % | 63.000 M 157.27 % | -110.000 M -2 100.00 % | -5.000 M 75.00 % | -20.000 M |
| Cash at beginning of period | 114.000 M 153.33 % | 45.000 M -58.72 % | 109.000 M 136.96 % | 46.000 M -70.51 % | 156.000 M -3.11 % | 161.000 M -11.05 % | 181.000 M |
| Cash at end of period | 104.000 M -8.77 % | 114.000 M 153.33 % | 45.000 M -58.72 % | 109.000 M 136.96 % | 46.000 M -70.51 % | 156.000 M -3.11 % | 161.000 M |
| Operating cash flow | -120.000 M -66.67 % | -72.000 M -140.00 % | -30.000 M -141.10 % | 73.000 M 184.88 % | -86.000 M -714.29 % | 14.000 M 100.00 % | 7.000 M |
| Capital expenditure | -17.000 M 19.05 % | -21.000 M -16.67 % | -18.000 M -100.00 % | -9.000 M 57.14 % | -21.000 M 19.23 % | -26.000 M -30.00 % | -20.000 M |
| Free CashFlow | -137.000 M -47.31 % | -93.000 M -93.75 % | -48.000 M -175.00 % | 64.000 M 159.81 % | -107.000 M -791.67 % | -12.000 M 7.69 % | -13.000 M |
| 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 |