YELLQ

Yellow Corporation YELLQ

Finances

2022 2021 2020 2019 2018 2017 2016
Revenue 5.245 B 2.40 % 5.122 B 13.47 % 4.514 B -7.34 % 4.871 B -4.34 % 5.092 B 4.11 % 4.891 B 4.12 % 4.698 B
Net income 21.800 M 119.98 % -109.100 M -103.93 % -53.500 M 48.56 % -104.000 M -614.85 % 20.200 M 287.04 % -10.800 M -150.23 % 21.500 M
Income before tax 26.500 M 125.00 % -106.000 M -45.01 % -73.100 M 32.50 % -108.300 M -446.01 % 31.300 M 272.93 % -18.100 M -173.58 % 24.600 M
Income before tax ratio 0.01 124.41 % -0.02 -27.79 % -0.02 27.16 % -0.02 -461.69 % 0.01 266.10 % 0.00 -170.67 % 0.01
EBITDA 332.800 M 76.74 % 188.300 M -4.75 % 197.700 M 27.30 % 155.300 M -45.47 % 284.800 M 22.55 % 232.400 M -19.25 % 287.800 M
Net income ratio 0.00 119.51 % -0.02 -79.71 % -0.01 44.48 % -0.02 -638.19 % 0.00 279.65 % 0.00 -148.25 % 0.00
Ratio EBITDA 0.06 72.60 % 0.04 -16.06 % 0.04 37.38 % 0.03 -43.00 % 0.06 17.71 % 0.05 -22.44 % 0.06
Gross profit ratio 0.09 338.10 % 0.02 720.68 % 0.00 12.96 % 0.00 -90.84 % 0.02 -0.95 % 0.02 -68.58 % 0.08
Weighted average shs out dil 52.233 M 2.98 % 50.720 M 21.65 % 41.694 M 25.39 % 33.252 M -1.79 % 33.859 M 3.59 % 32.685 M -1.07 % 33.040 M
Weighted average shs out 51.346 M 1.23 % 50.720 M 21.65 % 41.694 M 25.39 % 33.252 M 0.82 % 32.983 M 0.91 % 32.685 M 0.83 % 32.416 M
EPS diluted 0.42 119.53 % -2.15 -67.97 % -1.28 59.11 % -3.13 -621.67 % 0.60 281.82 % -0.33 -150.77 % 0.65
Earnings per share 0.42 119.53 % -2.15 -67.97 % -1.28 59.11 % -3.13 -613.11 % 0.61 284.85 % -0.33 -150.00 % 0.66
Gross profit 467.900 M 348.61 % 104.300 M 831.25 % 11.200 M 4.67 % 10.700 M -91.24 % 122.100 M 3.13 % 118.400 M -67.28 % 361.900 M
Income tax expense 4.700 M 51.61 % 3.100 M 115.82 % -19.600 M -355.81 % -4.300 M -138.74 % 11.100 M 252.05 % -7.300 M -335.48 % 3.100 M
Cost of revenue 4.777 B -4.80 % 5.018 B 11.44 % 4.503 B -7.37 % 4.861 B -2.20 % 4.970 B 4.13 % 4.773 B 10.08 % 4.336 B
General and administrative expenses 10.500 M -82.29 % 59.300 M 1 041.27 % -6.300 M -303.23 % 3.100 M 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 259.600 M 10.33 % 235.300 M 17.30 % 200.600 M -16.83 % 241.200 M 0.000 0.000 0.000
Operating expenses 270.100 M -8.32 % 294.600 M 51.62 % 194.300 M -20.47 % 244.300 M 0.000 0.000 -100.00 % 252.200 M
Cost and expenses 5.047 B 0.59 % 5.018 B 11.44 % 4.503 B -7.37 % 4.861 B -2.20 % 4.970 B 4.13 % 4.773 B 4.03 % 4.588 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 10.500 M -82.29 % 59.300 M 1 041.27 % -6.300 M -303.23 % 3.100 M 0.000 0.000 -100.00 % 252.200 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 162.900 M 8.10 % 150.700 M 10.89 % 135.900 M 22.21 % 111.200 M 5.10 % 105.800 M 2.92 % 102.800 M -0.58 % 103.400 M
Depreciation and amortization 143.400 M -0.14 % 143.600 M 6.45 % 134.900 M -11.48 % 152.400 M 3.18 % 147.700 M 0.00 % 147.700 M -7.57 % 159.800 M
Operating income 197.800 M 90.93 % 103.600 M 825.00 % 11.200 M 4.67 % 10.700 M -91.24 % 122.100 M 3.13 % 118.400 M 7.93 % 109.700 M
Operating income ratio 0.04 86.45 % 0.02 715.18 % 0.00 12.96 % 0.00 -90.84 % 0.02 -0.95 % 0.02 3.66 % 0.02
Total other income expenses net -171.300 M 18.27 % -209.600 M -148.64 % -84.300 M 29.16 % -119.000 M -6.63 % -111.600 M 18.24 % -136.500 M -60.40 % -85.100 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Net debt 1.451 B 1.08 % 1.435 B 38.76 % 1.034 B -7.96 % 1.124 B 73.58 % 647.300 M -20.53 % 814.500 M 11.01 % 733.700 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.300 M
Total debt 1.686 B -3.67 % 1.750 B 15.72 % 1.512 B 22.66 % 1.233 B 40.91 % 874.900 M -3.44 % 906.100 M -9.13 % 997.100 M
Accumulated other comprehensive income loss -229.500 M -24.32 % -184.600 M -24.06 % -148.800 M 59.71 % -369.300 M -11.13 % -332.300 M 6.60 % -355.800 M 16.32 % -425.200 M
Retained earnings -2.453 B 0.88 % -2.475 B -4.61 % -2.366 B -2.31 % -2.312 B -4.71 % -2.208 B 0.91 % -2.229 B -0.49 % -2.218 B
Common stock 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 66.67 % 300.000 K 0.00 % 300.000 K 0.00 % 300.000 K 0.00 % 300.000 K
Total equity -381.500 M -4.95 % -363.500 M -62.79 % -223.300 M 49.39 % -441.200 M -44.42 % -305.500 M 13.58 % -353.500 M 15.06 % -416.200 M
Other non current liabilities 383.000 M 5.25 % 363.900 M 15.74 % 314.400 M 0.000 -100.00 % 474.200 M -34.37 % 722.500 M 14.63 % 630.300 M
Long term debt 1.561 B -2.52 % 1.601 B 14.86 % 1.394 B 25.85 % 1.108 B 29.68 % 854.200 M -2.43 % 875.500 M -11.60 % 990.400 M
Total non current liabilities 1.944 B -1.08 % 1.965 B 15.02 % 1.708 B -8.12 % 1.859 B 24.97 % 1.488 B -7.08 % 1.601 B -1.43 % 1.624 B
Other current liabilities 375.600 M -24.41 % 496.900 M 18.88 % 418.000 M 16.05 % 360.200 M -0.83 % 363.200 M 14.21 % 318.000 M -9.01 % 349.500 M
Deferred revenue 0.000 0.000 -100.00 % 1.900 M 18.75 % 1.600 M -94.75 % 30.500 M 29.24 % 23.600 M -5.22 % 24.900 M
Short term debt 124.900 M -16.06 % 148.800 M 25.89 % 118.200 M -5.36 % 124.900 M 503.38 % 20.700 M -32.35 % 30.600 M 13.75 % 26.900 M
Total current liabilities 717.000 M -13.00 % 824.100 M 17.61 % 700.700 M 7.47 % 652.000 M 10.06 % 592.400 M 8.86 % 544.200 M -3.15 % 561.900 M
Total liabilities 2.661 B -4.60 % 2.789 B 15.77 % 2.409 B -4.07 % 2.511 B 20.72 % 2.080 B -3.03 % 2.145 B -1.87 % 2.186 B
Other non current assets 56.200 M -11.64 % 63.600 M -37.52 % 101.800 M 145.30 % 41.500 M -35.56 % 64.400 M -11.42 % 72.700 M 34.13 % 54.200 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.300 M
Intangible assets 0.000 0.000 -100.00 % 13.100 M -12.67 % 15.000 M 0.000 0.000 -100.00 % 27.200 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 -100.00 % 13.100 M -12.67 % 15.000 M 0.000 0.000 -100.00 % 27.200 M
Property plant equipment net 1.309 B -0.64 % 1.317 B 26.62 % 1.040 B -10.04 % 1.156 B 45.25 % 796.100 M -2.04 % 812.700 M -6.65 % 870.600 M
Total non current assets 1.365 B -1.22 % 1.382 B 19.56 % 1.156 B -20.38 % 1.452 B 42.61 % 1.018 B -6.74 % 1.092 B 10.36 % 989.200 M
Other current assets 79.300 M 22.00 % 65.000 M 38.89 % 46.800 M 4.93 % 44.600 M -24.02 % 58.700 M -51.16 % 120.200 M -38.49 % 195.400 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 235.100 M -25.32 % 314.800 M -34.14 % 478.000 M 337.73 % 109.200 M -52.02 % 227.600 M 148.47 % 91.600 M -65.22 % 263.400 M
Cash and short term investments 235.100 M -25.32 % 314.800 M -34.14 % 478.000 M 337.73 % 109.200 M -52.02 % 227.600 M 148.47 % 91.600 M -65.22 % 263.400 M
Total current assets 914.100 M -12.40 % 1.044 B 1.33 % 1.030 B 66.58 % 618.200 M -18.29 % 756.600 M 8.07 % 700.100 M -10.34 % 780.800 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 599.700 M -9.64 % 663.700 M 31.43 % 505.000 M 8.74 % 464.400 M -1.25 % 470.300 M -3.94 % 489.600 M 6.95 % 457.800 M
Tax assets 300.000 K -78.57 % 1.400 M 55.56 % 900.000 K -99.62 % 239.100 M 51.71 % 157.600 M -23.61 % 206.300 M 728.51 % 24.900 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 188.600 M 5.72 % 178.400 M 11.01 % 160.700 M -1.83 % 163.700 M -8.03 % 178.000 M 3.49 % 172.000 M 7.10 % 160.600 M
Tax payables 27.900 M -61.68 % 72.800 M 3 731.58 % 1.900 M 18.75 % 1.600 M -94.75 % 30.500 M 29.24 % 23.600 M -5.22 % 24.900 M
Deferred revenue non current 0.000 0.000 0.000 -100.00 % 478.200 M 101.60 % 237.200 M -2.59 % 243.500 M -5.80 % 258.500 M
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 361.500 M 81.02 % 199.700 M -61.03 % 512.500 M -14.82 % 601.700 M 148.43 % 242.200 M -4.87 % 254.600 M -8.65 % 278.700 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.301 B 0.22 % 2.296 B 0.21 % 2.291 B 2.26 % 2.240 B 0.24 % 2.235 B 0.19 % 2.231 B 0.18 % 2.227 B
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 238.500 M 49.62 % 159.400 M -23.88 % 209.400 M 5 716.67 % 3.600 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 2.279 B -6.03 % 2.426 B 10.97 % 2.186 B 5.59 % 2.070 B 16.65 % 1.775 B -0.95 % 1.792 B 1.23 % 1.770 B
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Deferred income tax -400.000 K 20.00 % -500.000 K 96.64 % -14.900 M -396.67 % -3.000 M -172.73 % -1.100 M 91.67 % -13.200 M -3 200.00 % -400.000 K
Stock based compensation 13.500 M -16.15 % 16.100 M -26.15 % 21.800 M 17.20 % 18.600 M 0.000 0.000 0.000
Change in working capital -63.200 M 53.90 % -137.100 M -1 169.44 % -10.800 M 84.42 % -69.300 M -262.30 % 42.700 M 140.59 % -105.200 M -17.41 % -89.600 M
Accounts receivables 64.000 M 140.33 % -158.700 M -292.82 % -40.400 M -669.01 % 7.100 M -57.23 % 16.600 M 143.01 % -38.600 M -83.81 % -21.000 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 7.800 M -53.57 % 16.800 M 566.67 % -3.600 M 75.68 % -14.800 M -342.62 % 6.100 M -44.04 % 10.900 M 1 090.91 % -1.100 M
Other working capital -135.000 M -2 912.50 % 4.800 M -85.54 % 33.200 M 153.90 % -61.600 M -408.00 % 20.000 M 125.81 % -77.500 M -14.81 % -67.500 M
Other non cash items 4.500 M 112.47 % -36.100 M -180.22 % 45.000 M 67.91 % 26.800 M -90.69 % 288.000 M -17.90 % 350.800 M -0.45 % 352.400 M
Net cash provided by operating activities 119.600 M 1 072.55 % 10.200 M -91.67 % 122.500 M 469.77 % 21.500 M -90.44 % 224.800 M 386.58 % 46.200 M -54.71 % 102.000 M
Investments in property plant and equipment -191.800 M 61.45 % -497.600 M -253.91 % -140.600 M 1.82 % -143.200 M 1.51 % -145.400 M -40.76 % -103.300 M -2.68 % -100.600 M
Acquisitions net 45.700 M 1 169.44 % 3.600 M -93.58 % 56.100 M 116.60 % 25.900 M -28.85 % 36.400 M 313.64 % 8.800 M -74.93 % 35.100 M
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -128.900 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 126.700 M
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -146.100 M 70.43 % -494.000 M -484.62 % -84.500 M 27.96 % -117.300 M -7.61 % -109.000 M -15.34 % -94.500 M -39.59 % -67.700 M
Debt repayment -48.400 M -115.06 % 321.400 M -3.02 % 331.400 M 1 627.19 % -21.700 M 31.97 % -31.900 M 59.77 % -79.300 M -12.16 % -70.700 M
Common stock issued 0.000 0.000 0.000 0.000 100.00 % -2.000 M 16.67 % -2.400 M 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 -900.000 K -12.50 % -800.000 K -33.33 % -600.000 K 33.33 % -900.000 K 55.00 % -2.000 M 88.17 % -16.900 M -2 314.29 % -700.000 K
Net cash used provided by financing activities -49.300 M -115.38 % 320.600 M -3.08 % 330.800 M 1 563.72 % -22.600 M 33.33 % -33.900 M 58.51 % -81.700 M -14.43 % -71.400 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -75.800 M 53.55 % -163.200 M -144.25 % 368.800 M 411.49 % -118.400 M -187.06 % 136.000 M 179.16 % -171.800 M -363.07 % -37.100 M
Cash at beginning of period 314.800 M -34.14 % 478.000 M 337.73 % 109.200 M -52.02 % 227.600 M 148.47 % 91.600 M -65.22 % 263.400 M -12.35 % 300.500 M
Cash at end of period 239.000 M -24.08 % 314.800 M -34.14 % 478.000 M 337.73 % 109.200 M -52.02 % 227.600 M 148.47 % 91.600 M -65.22 % 263.400 M
Operating cash flow 119.600 M 1 072.55 % 10.200 M -91.67 % 122.500 M 469.77 % 21.500 M -90.44 % 224.800 M 386.58 % 46.200 M -54.71 % 102.000 M
Capital expenditure -191.800 M 61.45 % -497.600 M -253.91 % -140.600 M 1.82 % -143.200 M 1.51 % -145.400 M -40.76 % -103.300 M -2.68 % -100.600 M
Free CashFlow -72.200 M 85.19 % -487.400 M -2 592.82 % -18.100 M 85.13 % -121.700 M -253.27 % 79.400 M 239.05 % -57.100 M -4 178.57 % 1.400 M
2022 2021 2020 2019 2018 2017 2016
2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Revenue 1.127 B -2.74 % 1.159 B -3.47 % 1.200 B -11.78 % 1.360 B -4.45 % 1.424 B 12.96 % 1.260 B -3.71 % 1.309 B 0.58 % 1.301 B
Net income -14.700 M 73.08 % -54.600 M -252.26 % -15.500 M -422.92 % 4.800 M -92.00 % 60.000 M 318.18 % -27.500 M 38.48 % -44.700 M -638.55 % 8.300 M
Income before tax -10.600 M 81.34 % -56.800 M -347.24 % -12.700 M -322.81 % 5.700 M -90.78 % 61.800 M 318.37 % -28.300 M 33.88 % -42.800 M -615.66 % 8.300 M
Income before tax ratio -0.01 80.81 % -0.05 -363.30 % -0.01 -352.55 % 0.00 -90.35 % 0.04 293.33 % -0.02 31.33 % -0.03 -612.71 % 0.01
EBITDA 92.400 M 269.60 % 25.000 M -63.98 % 69.400 M -16.39 % 83.000 M -38.65 % 135.300 M 200.00 % 45.100 M 35.84 % 33.200 M -60.80 % 84.700 M
Net income ratio -0.01 72.32 % -0.05 -264.91 % -0.01 -466.02 % 0.00 -91.63 % 0.04 293.16 % -0.02 36.11 % -0.03 -635.47 % 0.01
Ratio EBITDA 0.08 280.03 % 0.02 -62.68 % 0.06 -5.22 % 0.06 -35.80 % 0.10 165.59 % 0.04 41.07 % 0.03 -61.03 % 0.07
Gross profit ratio 0.02 383.29 % -0.01 -183.90 % 0.01 -71.43 % 0.04 -47.67 % 0.07 2 196.99 % 0.00 -93.01 % 0.04 12.52 % 0.04
Weighted average shs out dil 52.010 M 0.54 % 51.729 M 0.45 % 51.498 M -1.62 % 52.346 M 0.40 % 52.135 M 2.04 % 51.091 M 0.38 % 50.898 M -1.78 % 51.818 M
Weighted average shs out 52.010 M 0.54 % 51.729 M 0.45 % 51.498 M 0.10 % 51.448 M 0.21 % 51.342 M 0.49 % 51.091 M 0.38 % 50.898 M 0.06 % 50.868 M
EPS diluted -0.28 73.58 % -1.06 -253.33 % -0.30 -427.15 % 0.09 -92.03 % 1.15 312.96 % -0.54 38.64 % -0.88 -650.00 % 0.16
Earnings per share -0.28 73.58 % -1.06 -253.33 % -0.30 -421.54 % 0.09 -92.03 % 1.17 316.67 % -0.54 38.64 % -0.88 -650.00 % 0.16
Gross profit 27.000 M 375.51 % -9.800 M -180.99 % 12.100 M -74.79 % 48.000 M -50.00 % 96.000 M 2 494.59 % 3.700 M -93.27 % 55.000 M 13.17 % 48.600 M
Income tax expense 4.100 M 286.36 % -2.200 M -178.57 % 2.800 M 211.11 % 900.000 K -50.00 % 1.800 M 325.00 % -800.000 K -142.11 % 1.900 M 0.000
Cost of revenue 1.100 B -5.87 % 1.168 B -1.66 % 1.188 B -9.47 % 1.312 B -1.15 % 1.328 B 5.65 % 1.257 B 0.22 % 1.254 B 0.09 % 1.253 B
General and administrative expenses 1.100 M -8.33 % 1.200 M -84.42 % 7.700 M 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -13.000 M -6 600.00 % 200.000 K -66.67 % 600.000 K 0.000 0.000 0.000 0.000 0.000
Operating expenses -11.900 M -117.20 % 69.200 M -18.11 % 84.500 M 0.000 0.000 0.000 0.000 0.000
Cost and expenses 1.088 B -6.89 % 1.168 B -1.66 % 1.188 B -9.47 % 1.312 B -1.15 % 1.328 B 5.65 % 1.257 B 0.22 % 1.254 B 0.09 % 1.253 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 1.100 M -8.33 % 1.200 M -84.42 % 7.700 M 0.000 0.000 0.000 0.000 0.000
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 48.300 M 3.87 % 46.500 M 1.31 % 45.900 M 11.14 % 41.300 M 8.68 % 38.000 M 0.80 % 37.700 M -2.08 % 38.500 M -0.26 % 38.600 M
Depreciation and amortization 54.700 M 54.96 % 35.300 M -2.49 % 36.200 M 0.56 % 36.000 M 1.41 % 35.500 M -0.56 % 35.700 M -4.80 % 37.500 M -0.79 % 37.800 M
Operating income 38.900 M 496.94 % -9.800 M -180.99 % 12.100 M -74.79 % 48.000 M -50.00 % 96.000 M 2 494.59 % 3.700 M -93.27 % 55.000 M 13.17 % 48.600 M
Operating income ratio 0.03 508.14 % -0.01 -183.90 % 0.01 -71.43 % 0.04 -47.67 % 0.07 2 196.99 % 0.00 -93.01 % 0.04 12.52 % 0.04
Total other income expenses net -49.500 M -5.32 % -47.000 M 11.32 % -53.000 M -25.30 % -42.300 M -23.68 % -34.200 M -6.88 % -32.000 M 67.28 % -97.800 M -142.68 % -40.300 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
2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Net debt 1.477 B 1.02 % 1.462 B 0.81 % 1.451 B 2.91 % 1.410 B -1.92 % 1.437 B -3.21 % 1.485 B -10.26 % 1.655 B 19.64 % 1.383 B
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 1.610 B -0.46 % 1.617 B -4.08 % 1.686 B -0.95 % 1.702 B -0.62 % 1.712 B -0.84 % 1.727 B -12.31 % 1.969 B 12.46 % 1.751 B
Accumulated other comprehensive income loss -229.700 M 1.03 % -232.100 M -1.13 % -229.500 M -15.79 % -198.200 M -9.62 % -180.800 M 0.82 % -182.300 M 1.25 % -184.600 M -8.14 % -170.700 M
Retained earnings -2.523 B -0.59 % -2.508 B -2.23 % -2.453 B -0.64 % -2.438 B 0.20 % -2.443 B 2.40 % -2.503 B -1.11 % -2.475 B -1.84 % -2.430 B
Common stock 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K 0.00 % 500.000 K
Total equity -447.800 M -2.57 % -436.600 M -14.44 % -381.500 M -13.58 % -335.900 M -3.64 % -324.100 M 16.23 % -386.900 M -6.44 % -363.500 M -18.71 % -306.200 M
Other non current liabilities 386.100 M -0.39 % 387.600 M 1.20 % 383.000 M 3.99 % 368.300 M 3.34 % 356.400 M -1.22 % 360.800 M 149.86 % 144.400 M -58.33 % 346.500 M
Long term debt 292.200 M -81.29 % 1.562 B 0.06 % 1.561 B -0.88 % 1.575 B -0.30 % 1.580 B -0.38 % 1.586 B -12.91 % 1.821 B 9.73 % 1.659 B
Total non current liabilities 678.800 M -65.18 % 1.949 B 0.28 % 1.944 B 0.04 % 1.943 B 0.37 % 1.936 B -0.54 % 1.946 B -0.95 % 1.965 B -2.02 % 2.006 B
Other current liabilities 392.600 M 4.75 % 374.800 M -0.21 % 375.600 M -26.06 % 508.000 M -2.23 % 519.600 M 5.12 % 494.300 M -0.52 % 496.900 M 4.63 % 474.900 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.318 B 2 278.16 % 55.400 M -55.64 % 124.900 M -1.73 % 127.100 M -4.36 % 132.900 M -5.94 % 141.300 M -5.04 % 148.800 M 61.56 % 92.100 M
Total current liabilities 1.917 B 199.70 % 639.500 M -10.81 % 717.000 M -15.03 % 843.800 M -5.41 % 892.100 M 5.42 % 846.200 M 2.68 % 824.100 M 7.95 % 763.400 M
Total liabilities 2.595 B 0.25 % 2.589 B -2.71 % 2.661 B -4.52 % 2.787 B -1.46 % 2.828 B 1.27 % 2.793 B 0.13 % 2.789 B 0.73 % 2.769 B
Other non current assets 66.200 M 11.82 % 59.200 M 5.34 % 56.200 M -11.77 % 63.700 M -1.09 % 64.400 M 0.94 % 63.800 M 0.31 % 63.600 M -25.18 % 85.000 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 1.263 B -1.88 % 1.287 B -1.66 % 1.309 B -0.65 % 1.317 B 2.08 % 1.290 B -0.98 % 1.303 B -1.06 % 1.317 B 1.10 % 1.303 B
Total non current assets 1.329 B -1.30 % 1.347 B -1.37 % 1.365 B -1.23 % 1.382 B 1.92 % 1.356 B -0.89 % 1.368 B -1.00 % 1.382 B -0.55 % 1.390 B
Other current assets 151.100 M 191.70 % 51.800 M -34.68 % 79.300 M 2.19 % 77.600 M -20.08 % 97.100 M 55.86 % 62.300 M -9.84 % 69.100 M -7.00 % 74.300 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 132.400 M -14.41 % 154.700 M -34.20 % 235.100 M -19.54 % 292.200 M 6.18 % 275.200 M 13.67 % 242.100 M -23.09 % 314.800 M -14.50 % 368.200 M
Cash and short term investments 132.400 M -14.41 % 154.700 M -34.20 % 235.100 M -19.54 % 292.200 M 6.18 % 275.200 M 13.67 % 242.100 M -23.09 % 314.800 M -14.50 % 368.200 M
Total current assets 818.600 M 1.60 % 805.700 M -11.86 % 914.100 M -14.47 % 1.069 B -6.89 % 1.148 B 10.64 % 1.037 B -0.58 % 1.044 B -2.76 % 1.073 B
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 535.100 M -10.70 % 599.200 M -0.08 % 599.700 M -15.13 % 706.600 M -9.86 % 783.900 M 5.75 % 741.300 M 11.69 % 663.700 M 3.59 % 640.700 M
Tax assets 0.000 -100.00 % 300.000 K 0.00 % 300.000 K -76.92 % 1.300 M -7.14 % 1.400 M 0.00 % 1.400 M 0.00 % 1.400 M -26.32 % 1.900 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 175.700 M -0.40 % 176.400 M -6.47 % 188.600 M -9.63 % 208.700 M -12.90 % 239.600 M 13.77 % 210.600 M 18.05 % 178.400 M -9.16 % 196.400 M
Tax payables 30.800 M -6.38 % 32.900 M 17.92 % 27.900 M 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current -100.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 342.600 M -2.50 % 351.400 M -2.79 % 361.500 M 1.37 % 356.600 M -78.34 % 1.646 B 315.97 % 395.800 M -5.58 % 419.200 M -1.87 % 427.200 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 2.304 B 0.05 % 2.303 B 0.09 % 2.301 B 0.05 % 2.300 B 0.03 % 2.299 B 0.06 % 2.297 B 0.08 % 2.296 B 0.06 % 2.294 B
Deferred tax liabilities non current 500.000 K 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 0.000
Total assets 2.148 B -0.21 % 2.152 B -5.58 % 2.279 B -7.00 % 2.451 B -2.12 % 2.504 B 4.08 % 2.406 B -0.82 % 2.426 B -1.51 % 2.463 B
2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Deferred income tax 1.000 M 0.000 100.00 % -400.000 K 0.000 0.000 0.000 -100.00 % 500.000 K 0.000
Stock based compensation 2.800 M -31.71 % 4.100 M 36.67 % 3.000 M 0.000 0.000 0.000 0.000 0.000
Change in working capital 33.600 M 100.00 % 16.800 M 225.37 % -13.400 M -142.41 % 31.600 M 193.22 % -33.900 M 28.63 % -47.500 M 27.92 % -65.900 M -63.52 % -40.300 M
Accounts receivables 64.200 M 12 740.00 % 500.000 K -99.53 % 106.900 M 37.76 % 77.600 M 280.47 % -43.000 M 44.52 % -77.500 M -236.96 % -23.000 M -219.44 % -7.200 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -20.000 M -81.82 % -11.000 M -3.77 % -10.600 M 60.00 % -26.500 M -401.14 % 8.800 M -75.62 % 36.100 M 411.21 % -11.600 M 25.64 % -15.600 M
Other working capital -10.600 M -138.83 % 27.300 M 124.89 % -109.700 M -462.56 % -19.500 M -6 600.00 % 300.000 K 104.92 % -6.100 M 80.51 % -31.300 M -78.86 % -17.500 M
Other non cash items -63.400 M -165.90 % 96.200 M 396.00 % -32.500 M -197.89 % 33.200 M -70.80 % 113.700 M -4.13 % 118.600 M -35.23 % 183.100 M 59.77 % 114.600 M
Net cash provided by operating activities -4.900 M -138.89 % 12.600 M 841.18 % -1.700 M -102.01 % 84.700 M 20.83 % 70.100 M 309.25 % -33.500 M -3 822.22 % 900.000 K -95.91 % 22.000 M
Investments in property plant and equipment -16.000 M 45.95 % -29.600 M 42.07 % -51.100 M 24.96 % -68.100 M -88.12 % -36.200 M 0.55 % -36.400 M 33.46 % -54.700 M 43.43 % -96.700 M
Acquisitions net 0.000 -100.00 % 2.400 M -92.59 % 32.400 M 730.77 % 3.900 M 39.29 % 2.800 M -57.58 % 6.600 M 164.00 % 2.500 M 400.00 % 500.000 K
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 1.100 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -14.900 M 45.22 % -27.200 M -45.45 % -18.700 M 70.87 % -64.200 M -92.22 % -33.400 M -12.08 % -29.800 M 42.91 % -52.200 M 45.74 % -96.200 M
Debt repayment -2.400 M 96.55 % -69.500 M -112.54 % -32.700 M -890.91 % -3.300 M 5.71 % -3.500 M 60.67 % -8.900 M -345.00 % -2.000 M -110.99 % 18.200 M
Common stock issued 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
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -100.000 K 50.00 % -200.000 K -100.00 % -99.999 K 50.00 % -200.000 K -100.00 % -100.000 K 80.00 % -500.000 K -400.00 % -100.000 K 0.00 % -100.000 K
Net cash used provided by financing activities -2.500 M 96.41 % -69.700 M -112.50 % -32.800 M -837.14 % -3.500 M 2.78 % -3.600 M 61.70 % -9.400 M -347.62 % -2.100 M -111.60 % 18.100 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -22.300 M 73.55 % -84.300 M -58.46 % -53.200 M -412.94 % 17.000 M -48.64 % 33.100 M 145.53 % -72.700 M -36.14 % -53.400 M 4.81 % -56.100 M
Cash at beginning of period 154.700 M -35.27 % 239.000 M -18.21 % 292.200 M 6.18 % 275.200 M 13.67 % 242.100 M -23.09 % 314.800 M -14.50 % 368.200 M -13.22 % 424.300 M
Cash at end of period 132.400 M -14.41 % 154.700 M -35.27 % 239.000 M -18.21 % 292.200 M 6.18 % 275.200 M 13.67 % 242.100 M -23.09 % 314.800 M -14.50 % 368.200 M
Operating cash flow -4.900 M -138.89 % 12.600 M 841.18 % -1.700 M -102.01 % 84.700 M 20.83 % 70.100 M 309.25 % -33.500 M -3 822.22 % 900.000 K -95.91 % 22.000 M
Capital expenditure -16.000 M 45.95 % -29.600 M 42.07 % -51.100 M 24.96 % -68.100 M -88.12 % -36.200 M 0.55 % -36.400 M 33.46 % -54.700 M 43.43 % -96.700 M
Free CashFlow -20.900 M -22.94 % -17.000 M 67.80 % -52.800 M -418.07 % 16.600 M -51.03 % 33.900 M 148.50 % -69.900 M -29.93 % -53.800 M 27.98 % -74.700 M
2023 2023 2022 2022 2022 2022 2021 2021