(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -27.92%25.3M | -27.92%25.3M | -61.19%25.1M | -63.48%26.9M | 143.94%69.9M | 550.00%35.1M | 550.00%35.1M | --64.68M | --73.65M | --28.65M |
-Cash and cash equivalents | -27.92%25.3M | -27.92%25.3M | -61.19%25.1M | -63.48%26.9M | 143.94%69.9M | 550.00%35.1M | 550.00%35.1M | --64.68M | --73.65M | --28.65M |
Receivables | -34.36%352.9M | -34.36%352.9M | -33.02%338.8M | 3.92%466.2M | 97.67%597.5M | 223.66%537.6M | 223.66%537.6M | --505.85M | --448.63M | --302.27M |
-Accounts receivable | -35.37%346.1M | -35.37%346.1M | -33.72%332.3M | 3.48%460.5M | 98.45%593.1M | 231.37%535.5M | 231.37%535.5M | --501.34M | --445M | --298.87M |
-Related party accounts receivable | 223.81%6.8M | 223.81%6.8M | 44.12%6.5M | 56.72%5.7M | 29.56%4.4M | -53.33%2.1M | -53.33%2.1M | --4.51M | --3.64M | --3.4M |
Inventory | -5.17%236.6M | -5.17%236.6M | 13.86%271.9M | 58.44%304.8M | 103.46%283.1M | 237.16%249.5M | 237.16%249.5M | --238.79M | --192.38M | --139.14M |
Other current assets | -46.06%23.3M | -46.06%23.3M | 70.76%42.8M | 60.36%31M | 130.16%43.1M | 596.77%43.2M | 596.77%43.2M | --25.07M | --19.33M | --18.73M |
Total current assets | -26.27%638.1M | -26.27%638.1M | -18.85%678.6M | 12.65%828.9M | 103.28%993.6M | 243.82%865.4M | 243.82%865.4M | --836.19M | --735.8M | --488.79M |
Non current assets | ||||||||||
Net PPE | 23.65%1.87B | 23.65%1.87B | 115.55%1.94B | 170.31%2.01B | 188.96%2.02B | 315.21%1.51B | 315.21%1.51B | --899.78M | --744.91M | --698.82M |
-Gross PPE | 29.20%2.88B | 29.20%2.88B | 92.66%2.95B | 123.08%2.93B | 135.08%2.83B | 168.92%2.23B | 168.92%2.23B | --1.53B | --1.31B | --1.21B |
-Accumulated depreciation | -40.87%-1.01B | -40.87%-1.01B | -60.10%-1.01B | -61.02%-912.9M | -60.78%-814.9M | -54.41%-717.1M | -54.41%-717.1M | ---632.8M | ---566.96M | ---506.83M |
Goodwill and other intangible assets | 12.58%499.4M | 12.58%499.4M | 281.50%505.5M | 363.46%512.5M | 1,739.89%527.7M | 1,495.68%443.6M | 1,495.68%443.6M | --132.5M | --110.58M | --28.68M |
-Goodwill | 35.51%325.9M | 35.51%325.9M | 231.24%323.2M | 290.33%321.4M | --327.7M | --240.5M | --240.5M | --97.57M | --82.34M | ---- |
-Other intangible assets | -14.57%173.5M | -14.57%173.5M | 421.90%182.3M | 576.68%191.1M | 597.33%200M | 630.58%203.1M | 630.58%203.1M | --34.93M | --28.24M | --28.68M |
Investments and advances | -50.68%28.9M | -50.68%28.9M | -24.59%42.8M | -2.72%48.4M | -32.31%53M | 1,295.24%58.6M | 1,295.24%58.6M | --56.75M | --49.75M | --78.3M |
Related parties assets | 223.81%6.8M | 223.81%6.8M | 44.12%6.5M | 56.72%5.7M | 29.56%4.4M | -53.33%2.1M | -53.33%2.1M | --4.51M | --3.64M | --3.4M |
Non current deferred assets | -25.00%300K | -25.00%300K | --0 | --0 | --400K | --400K | --400K | --2.03M | --3.32M | ---- |
Other non current assets | -32.86%37.8M | -32.86%37.8M | 7.06%55.7M | 146.02%47.4M | 139.87%46.3M | 227.33%56.3M | 227.33%56.3M | --52.03M | --19.27M | --19.3M |
Total non current assets | 17.62%2.43B | 17.62%2.43B | 122.51%2.54B | 182.59%2.62B | 220.77%2.65B | 401.14%2.07B | 401.14%2.07B | --1.14B | --927.83M | --825.1M |
Total assets | 4.67%3.07B | 4.67%3.07B | 62.79%3.22B | 107.43%3.45B | 177.06%3.64B | 341.41%2.93B | 341.41%2.93B | --1.98B | --1.66B | --1.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.71%373.8M | -2.71%373.8M | 31.68%396.1M | 111.84%532.1M | 149.27%587.3M | 134.27%384.2M | 134.27%384.2M | --300.8M | --251.18M | --235.61M |
-accounts payable | -6.01%319M | -6.01%319M | 62.79%341.1M | 137.61%425.1M | 138.37%515M | 148.28%339.4M | 148.28%339.4M | --209.54M | --178.91M | --216.05M |
-Total tax payable | 22.60%25.5M | 22.60%25.5M | -46.59%30.1M | 7.21%37.2M | --32.2M | 246.67%20.8M | 246.67%20.8M | --56.35M | --34.7M | ---- |
-Due to related parties current | 22.08%29.3M | 22.08%29.3M | -28.68%24.9M | 85.75%69.8M | 105.08%40.1M | 12.68%24M | 12.68%24M | --34.91M | --37.58M | --19.55M |
Current accrued expenses | -24.06%38.2M | -24.06%38.2M | -47.46%56.8M | -39.16%59.3M | -33.06%60.3M | 498.81%50.3M | 498.81%50.3M | --108.11M | --97.47M | --90.08M |
Current debt and capital lease obligation | -7.76%150.9M | -7.76%150.9M | 119.49%153.8M | 149.63%151M | 215.05%176.4M | 414.47%163.6M | 414.47%163.6M | --70.07M | --60.49M | --55.99M |
-Current debt | -0.94%126.4M | -0.94%126.4M | 102.84%122.8M | 122.88%114.4M | 192.73%139.4M | 301.26%127.6M | 301.26%127.6M | --60.54M | --51.33M | --47.62M |
-Current capital lease obligation | -31.94%24.5M | -31.94%24.5M | 225.22%31M | 299.56%36.6M | 342.00%37M | --36M | --36M | --9.53M | --9.16M | --8.37M |
Current deferred liabilities | 30.59%50.8M | 30.59%50.8M | ---- | ---- | ---- | --38.9M | --38.9M | ---- | ---- | ---- |
Other current liabilities | 72.60%12.6M | 72.60%12.6M | 94.26%70.8M | 325.64%67.4M | 103.19%73.4M | -78.78%7.3M | -78.78%7.3M | --36.45M | --15.84M | --36.12M |
Current liabilities | -5.12%648.9M | -5.12%648.9M | 29.03%703.6M | 85.31%837.8M | 123.82%935.1M | 177.22%683.9M | 177.22%683.9M | --545.29M | --452.11M | --417.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 14.92%1.01B | 14.92%1.01B | 79.78%1B | 123.42%1.12B | 82.70%1.19B | 225.72%878.8M | 225.72%878.8M | --557.41M | --503.36M | --648.82M |
-Long term debt | 18.09%942.1M | 18.09%942.1M | 92.95%934.3M | 146.47%1.05B | 91.82%1.11B | 195.70%797.8M | 195.70%797.8M | --484.23M | --427.96M | --578M |
-Long term capital lease obligation | -16.30%67.8M | -16.30%67.8M | -7.35%67.8M | -7.42%69.8M | 8.31%76.7M | --81M | --81M | --73.18M | --75.4M | --70.82M |
Non current deferred liabilities | ---- | ---- | --79.4M | --77.6M | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | --58.7M | --58.7M | --57.5M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 312.38%83.3M | 312.38%83.3M | 334.18%75.2M | --84.7M | 7,006.43%64.1M | --20.2M | --20.2M | --17.32M | ---- | --902K |
Total non current liabilities | 28.13%1.15B | 28.13%1.15B | 111.27%1.21B | 155.66%1.29B | 92.31%1.25B | 233.21%899M | 233.21%899M | --574.73M | --503.36M | --649.72M |
Total liabilities | 13.77%1.8B | 13.77%1.8B | 71.23%1.92B | 122.37%2.12B | 104.64%2.18B | 206.47%1.58B | 206.47%1.58B | --1.12B | --955.47M | --1.07B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.5M | 0.00%1.5M | 5.41%1.5M | 5.41%1.5M | --1.5M | --1.5M | --1.5M | --1.42M | --1.42M | ---- |
-common stock | 0.00%1.5M | 0.00%1.5M | 5.41%1.5M | 5.41%1.5M | --1.5M | --1.5M | --1.5M | --1.42M | --1.42M | ---- |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 98.65%-16M | 98.65%-16M | 108.92%77.5M | 107.84%110.6M | --113.5M | ---1.19B | ---1.19B | ---868.41M | ---1.41B | ---- |
Paid-in capital | --1.23B | --1.23B | --1.17B | --1.17B | --4.8M | --0 | --0 | --0 | --0 | ---- |
Gains losses not affecting retained earnings | --300K | --300K | -2,322.22%-200K | -455.56%-200K | 317.39%100K | --0 | --0 | --9K | ---36K | ---46K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --244.99M |
Total stockholders'equity | 202.26%1.21B | 202.26%1.21B | 244.19%1.25B | 190.73%1.28B | -51.05%119.9M | -905.17%-1.18B | -905.17%-1.18B | ---866.98M | ---1.41B | --244.95M |
Noncontrolling interests | -97.68%58.7M | -97.68%58.7M | -96.86%54.2M | -97.77%47.3M | 93,904.22%1.34B | 253,410.00%2.54B | 253,410.00%2.54B | --1.73B | --2.12B | --1.42M |
Total equity | -5.98%1.27B | -5.98%1.27B | 51.79%1.3B | 87.26%1.33B | 490.87%1.46B | 812.02%1.35B | 812.02%1.35B | --859.27M | --708.16M | --246.37M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data