Acquired by Advent International in May 2023
Company logo

MAXR - Maxar Technologies Inc.

NYSE -> Technology -> Communication Equipment
Westminster, United States
Type: Equity

MAXR price evolution
MAXR
(in millions $) 31 Mar 2023 31 Jan 2023 30 Sep 2022 30 Jun 2022
Current assets
Cash $26 $52 $28 $15
Short term investments
Net receivables $418 $380 $426 $406
Inventory $45 $46 $39 $37
Total current assets $628 $608 $589 $547
Long term investments
Property, plant & equipment $1244 $1227 $1172 $1133
Goodwill & intangible assets $2371 $2367 $2339 $2361
Total noncurrent assets $4012 $3998 $3968 $3963
Total investments
Total assets $4640 $4606 $4557 $4510
Current liabilities
Accounts payable $92 $87 $91 $77
Deferred revenue $387 $364 $245 $224
Short long term debt $56 $56 $55 $61
Total current liabilities $779 $736 $599 $546
Long term debt $2324 $2172 $2308 $2321
Total noncurrent liabilities $2498 $2482 $2497 $2518
Total debt $2380 $2361 $2363 $2382
Total liabilities $3277 $3219 $3096 $3064
Shareholders' equity
Retained earnings -$887 -$873 -$763 -$758
Other shareholder equity -$24 -$16.01 -$32 -$42
Total shareholder equity $1362 $1387 $1461 $1446
(in millions $) 31 Jan 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $52 $47 $27 $59
Short term investments
Net receivables $380 $386 $351 $781
Inventory $46 $39 $31 $20
Total current assets $608 $529 $468 $1261
Long term investments
Property, plant & equipment $1227 $1085 $1046 $934
Goodwill & intangible assets $2367 $2414 $2522 $2446
Total noncurrent assets $3998 $3969 $4015 $3896
Total investments
Total assets $4606 $4498 $4483 $5157
Current liabilities
Accounts payable $87 $75 $115 $153
Deferred revenue $364 $289 $279 $275
Short long term debt $56 $66 $49 $70
Total current liabilities $736 $622 $663 $996
Long term debt $2173 $2200 $2572 $3088
Total noncurrent liabilities $2482 $2413 $2884 $3399
Total debt $2361 $2266 $2621 $3158
Total liabilities $3219 $3035 $3547 $4395
Shareholders' equity
Retained earnings -$873 -$720 -$763 -$1082
Other shareholder equity -$16.01 -$53 -$120 $59
Total shareholder equity $1387 $1462 $935 $761
(in millions $) 31 Mar 2023 31 Dec 2022 30 Sep 2022 30 Jun 2022
Revenue
Total revenue $419 $326 $436 $438
Cost of revenue $256 $264 $220 $220
Gross Profit $163 $62 $216 $218
Operating activities
Research & development
Selling, general & administrative $117 $111 $110 $106
Total operating expenses $148 $146 $185 $171
Operating income $15 -$84 $31 $47
Income from continuing operations
EBIT $15 -$84 $31 $47
Income tax expense -$4 $5 $1
Interest expense $29 $29 $30 $76
Net income
Net income -$14 -$109 -$4 -$30
Income (for common shares) -$14 -$109 -$4 -$30
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $1605 $1770 $1723 $1666
Cost of revenue $924 $984 $993 $975
Gross Profit $681 $786 $730 $691
Operating activities
Research & development
Selling, general & administrative $431 $369 $332 $325
Total operating expenses $671 $602 $624 $395
Operating income $10 $184 $106 $296
Income from continuing operations
EBIT $10 $184 $456 $333
Income tax expense $2 -$13 -$22 $5
Interest expense $158 $151 $175 $219
Net income
Net income -$150 $46 $303 $109
Income (for common shares) -$150 $46 $303 $109
(in millions $) 31 Mar 2023 31 Dec 2022 30 Sep 2022 30 Jun 2022
Net income -$14 -$109 -$4 -$30
Operating activities
Depreciation $39 $40 $64 $67
Business acquisitions & disposals -$8
Stock-based compensation $9 $13 $10 $10
Total cash flows from operations $44 $134 $124 $19
Investing activities
Capital expenditures -$57 -$93 -$75 -$87
Investments $2
Total cash flows from investing -$57 -$99 -$75 -$87
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings $10 -$10 -$37 $69
Total cash flows from financing -$2 -$10 -$37 $61
Effect of exchange rate
Change in cash and equivalents -$15 $25 $12 -$7
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income -$150 $46 $303 $109
Operating activities
Depreciation $239 $290 $348 $376
Business acquisitions & disposals -$8 -$100 $308
Stock-based compensation $48 $45 $43 $20
Total cash flows from operations $325 $281 $189 $317
Investing activities
Capital expenditures -$319 -$234 -$308 -$314
Investments
Total cash flows from investing -$327 -$234 $317 -$13
Financing activities
Dividends paid -$2
Sale and purchase of stock $380
Net borrowings $17 -$407 -$558 -$179
Total cash flows from financing $7 -$31 -$579 -$238
Effect of exchange rate -$5
Change in cash and equivalents $5 $16 -$73 $66
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $1.62B
EBITDA $219.00M
EBIT $9.00M
Net Income -$157.00M
Revenue Q/Q 3.46%
Revenue Y/Y -9.20%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA -3.43%
ROE -11.10%
Debt/Equity 2.32
Net debt/EBITDA 14.84
Current ratio 0.81
Quick ratio 0.75