TRILOGY INTERNATIONAL PARTNERS INC.

EDGAR

175 filing records in this dataset, filed from 2017-01-06 to 2024-02-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 U002

2023 Q3 · U002

Exact inputs and evidence

Operating cash flow

-795 thousand U002

2023 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -9324000 U002 Source
  • Operating Cash Flow: -8529000 U002 Source

Free cash flow

-795 thousand U002

2023 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -9324000 U002 Source
  • Operating Cash Flow: -8529000 U002 Source
  • Capital Expenditure: 0 U002 Source
  • Capital Expenditure: 0 U002 Source
Cash and cash equivalents
9.31 million U002 Source
Exact value

9308000 U002

Long-term debt including current maturities
561 million USD Source
Exact value

561166000 USD

Shares outstanding
88.6 million U001 Source
Exact value

88627593 U001

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-02-21.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 3 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2022-12-31
  • Total assets: 2 of 11 periods available· newest 2022-12-31
  • Total liabilities: 2 of 11 periods available· newest 2022-12-31
  • Current assets: 2 of 11 periods available· newest 2022-12-31
  • Current liabilities: 2 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2019-12-31
  • Shares outstanding: Multiple units; comparison withheld· newest 2022-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -63.5%

    Prior period

    U002 653.56 million

    –

    Current period

    U002 238.52 million

    –

    Exact inputs and evidence

    238517000 − 653564000 = -415047000 U002

    653564000 U002 · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    238517000 U002 · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +U002 578.15 million

    Prior period

    −U002 144.69 million

    –

    Current period

    U002 433.46 million

    –

    Exact inputs and evidence

    433461000 − -144689000 = 578150000 U002

    -144689000 U002 · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    433461000 U002 · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -117.6%

    Prior period

    U002 48.7 million

    –

    Current period

    −U002 8.59 million

    –

    Exact inputs and evidence

    -8590000 − 48702000 = -57292000 U002

    48702000 U002 · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -8590000 U002 · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -65.1%

    Prior period

    U002 92.84 million

    –

    Current period

    U002 32.43 million

    –

    Exact inputs and evidence

    32429000 − 92838000 = -60409000 U002

    92838000 U002 · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    32429000 U002 · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue U002 238.52 million 100% of revenue
  • Operating costs Derived −U002 225.88 million −95% of revenue
  • Operating income U002 464.4 million 195% of revenue
  • Tax, interest and other Derived U002 30.94 million 13% of revenue
  • Net income U002 433.46 million 182% of revenue

Cash

  • Operating cash flow −U002 8.59 million −3.6% of revenue
  • Capital expenditure U002 32.43 million 14% of revenue
  • Free cash flow Derived −U002 41.02 million −17% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 101% of revenue.
  • 2021 Operating loss: operating costs were 118% of revenue.
  • 2022 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31610299000 615717000 Derived -5418000 42369000 Derived -47787000 -36455000 Derived
Source
2021 2021-01-01 – 2021-12-31653564000 773421000 Derived -119857000 24832000 Derived -144689000 -44136000 Derived
Source
2022 2022-01-01 – 2022-12-31238517000 -225881000 Derived 464398000 30937000 Derived 433461000 -41019000 Derived
Source

Amounts are exact, in U002.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U002 238.5M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.705.8M529.4M352.9M176.5M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U002)Source evidence
2020Revenue610299000
2021Revenue653564000
2022Revenue238517000

Revenue growth

Change in revenue from the same financial period one year earlier.

-63.5% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.13%-8%-28%-49%-69%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year7.1%
2022Year over year-63.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 194.7% 2022
Net margin 181.7% 2022
Free cash flow margin -17.2% 2022
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.212%149%86%23%-39%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-0.9%
2021Operating margin-18.3%
2022Operating margin194.7%
2020Net margin-7.8%
2021Net margin-22.1%
2022Net margin181.7%
2020Free cash flow margin-6%
2021Free cash flow margin-6.8%
2022Free cash flow margin-17.2%

Operating cash flow

Cash generated by the company’s normal business operations.

U002 -8.6M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.53.3M36.7M20.1M3.4M-13.2M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U002)Source evidence
2020Operating cash flow40876000
2021Operating cash flow48702000
2022Operating cash flow-8590000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

U002 -41M 2022
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.5M-9.3M-22.1M-34.9M-47.7M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U002)Source evidence
2020Free cash flow-36455000
2021Free cash flow-44136000
2022Free cash flow-41019000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

18.7% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.141%106%71%35%0%2020-12-3120212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020-12-31Liabilities / assetsNot reportedNo source recorded
2021Liabilities / assets130.6%
2022Liabilities / assets18.7%

Current assets to current liabilities

Current assets divided by current liabilities.

5.4× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.83×4.37×2.91×1.46×0.00×2020-12-3120212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded
2021Current assets / current liabilities0.89×
2022Current assets / current liabilities5.4×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
−U002 47.79 million
Exact value

Exact value: -47787000 U002

2020-01-01 – 2020-12-31: -47787000 U002 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U002 40.88 million
Exact value

Exact value: 40876000 U002

2020-01-01 – 2020-12-31: 40876000 U002 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U002 77.33 million
Exact value

Exact value: 77331000 U002

2020-01-01 – 2020-12-31: 77331000 U002 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U002 36.46 million
Calculation and evidence

40876000 − 77331000 U002

Exact free cash flow: -36455000 U002

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−U002 144.69 million
Exact value

Exact value: -144689000 U002

2021-01-01 – 2021-12-31: -144689000 U002 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U002 48.7 million
Exact value

Exact value: 48702000 U002

2021-01-01 – 2021-12-31: 48702000 U002 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U002 92.84 million
Exact value

Exact value: 92838000 U002

2021-01-01 – 2021-12-31: 92838000 U002 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U002 44.14 million
Calculation and evidence

48702000 − 92838000 U002

Exact free cash flow: -44136000 U002

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
U002 433.46 million
Exact value

Exact value: 433461000 U002

2022-01-01 – 2022-12-31: 433461000 U002 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U002 8.59 million
Exact value

Exact value: -8590000 U002

2022-01-01 – 2022-12-31: -8590000 U002 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U002 32.43 million
Exact value

Exact value: 32429000 U002

2022-01-01 – 2022-12-31: 32429000 U002 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U002 41.02 million
Calculation and evidence

-8590000 − 32429000 U002

Exact free cash flow: -41019000 U002

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

175 filings · 1,084 latest values · 1,084 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001689382, 1689382, CK0001689382, CK0001689382 , edgar:1689382

Also known as Alignvest Acquisition Corp, TRILOGY INTERNATIONAL PARTNERS INC., Trilogy International Partners Inc.