(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 | 2.48%100.07M | 2.48%100.07M | 6.61%99.59M | -12.62%112.17M | -54.53%63.83M | -27.03%97.65M | -27.03%97.65M | -52.41%93.42M | -30.82%128.37M | -21.55%140.37M |
-Cash and cash equivalents | 2.48%100.07M | 2.48%100.07M | 6.61%99.59M | -12.62%112.17M | -54.53%63.83M | -27.03%97.65M | -27.03%97.65M | -52.41%93.42M | -30.82%128.37M | -21.55%140.37M |
Receivables | 21.43%429.53M | 21.43%429.53M | 43.10%515.9M | 22.18%408.89M | 24.89%420.43M | 16.19%353.74M | 16.19%353.74M | 18.03%360.51M | -1.23%334.67M | 12.52%336.63M |
-Accounts receivable | 12.10%361.45M | 12.10%361.45M | 14.77%362.67M | 15.16%345.84M | 15.85%346.41M | 14.61%322.44M | 14.61%322.44M | 11.99%316M | 4.81%300.31M | 8.33%299.02M |
-Taxes receivable | 115.29%12.42M | 115.29%12.42M | 521.71%102.37M | 261.67%39.49M | 341.37%45.25M | 278.66%5.77M | 278.66%5.77M | 107.05%16.47M | -70.25%10.92M | 95.07%10.25M |
-Other receivables | 118.04%55.66M | 118.04%55.66M | 81.38%50.87M | 0.52%23.57M | 5.19%28.78M | 18.23%25.53M | 18.23%25.53M | 83.04%28.05M | 50.09%23.44M | 52.98%27.36M |
Inventory | 4.19%5.3M | 4.19%5.3M | 12.79%5.48M | 11.73%5.44M | 10.80%5.28M | 6.29%5.09M | 6.29%5.09M | 12.31%4.85M | 4.29%4.87M | 4.13%4.77M |
Prepaid assets | 23.13%48.09M | 23.13%48.09M | 12.41%50.08M | 22.15%38.88M | 25.32%37.81M | 13.88%39.05M | 13.88%39.05M | 9.57%44.55M | 11.86%31.83M | 10.79%30.17M |
Other current assets | -32.77%1.52M | -32.77%1.52M | -55.37%1.91M | -54.67%1.88M | -38.48%2.1M | 19.69%2.26M | 19.69%2.26M | 49.46%4.27M | 82.20%4.15M | 155.62%3.41M |
Total current assets | 17.76%596M | 17.76%596M | 34.85%703.48M | 11.72%578.76M | 1.45%537.79M | 2.24%506.13M | 2.24%506.13M | -8.02%521.66M | -10.01%518.03M | 0.35%530.1M |
Non current assets | ||||||||||
Net PPE | 14.23%2.38B | 14.23%2.38B | 10.91%2.27B | 10.37%2.2B | 10.14%2.13B | 9.57%2.09B | 9.57%2.09B | 15.63%2.04B | 13.80%1.99B | 10.52%1.94B |
-Gross PPE | 14.87%3.15B | 14.87%3.15B | 12.34%3B | 12.48%2.92B | 12.55%2.82B | 12.18%2.74B | 12.18%2.74B | 17.05%2.67B | 15.56%2.59B | 12.64%2.5B |
-Accumulated depreciation | -16.87%-767.35M | -16.87%-767.35M | -17.01%-733.19M | -19.53%-714.53M | -20.73%-687.49M | -21.33%-656.57M | -21.33%-656.57M | -21.92%-626.6M | -21.89%-597.76M | -20.53%-569.46M |
Goodwill and other intangible assets | 0.02%2.3B | 0.02%2.3B | 0.70%2.3B | 0.83%2.29B | 1.24%2.3B | 1.27%2.3B | 1.27%2.3B | 5.11%2.28B | 4.77%2.28B | 4.47%2.27B |
-Goodwill | 0.14%2.23B | 0.14%2.23B | 0.82%2.23B | 0.79%2.22B | 1.01%2.22B | 1.04%2.22B | 1.04%2.22B | 4.96%2.21B | 4.84%2.21B | 4.53%2.2B |
-Other intangible assets | -3.63%73.28M | -3.63%73.28M | -2.78%73.81M | 1.98%71.61M | 8.43%76.25M | 8.41%76.04M | 8.41%76.04M | 9.45%75.92M | 2.56%70.21M | 2.47%70.32M |
Non current deferred assets | 125.69%6.66M | 125.69%6.66M | -4.46%2.85M | -4.31%2.89M | -4.23%2.92M | -4.22%2.95M | -4.22%2.95M | -4.15%2.98M | -4.13%3.02M | -4.09%3.05M |
Other non current assets | -21.73%72.55M | -21.73%72.55M | -19.53%72.43M | -20.58%72.5M | -23.34%73.18M | -2.39%92.7M | -2.39%92.7M | 7.93%90.01M | 51.38%91.28M | 35.05%95.46M |
Total non current assets | 6.27%4.76B | 6.27%4.76B | 5.01%4.64B | 4.74%4.57B | 4.69%4.51B | 4.88%4.48B | 4.88%4.48B | 9.78%4.42B | 9.43%4.36B | 7.65%4.3B |
Total assets | 7.44%5.36B | 7.44%5.36B | 8.16%5.35B | 5.48%5.15B | 4.34%5.04B | 4.61%4.99B | 4.61%4.99B | 7.58%4.94B | 6.98%4.88B | 6.80%4.83B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 33.92%172.49M | 33.92%172.49M | 29.26%182.78M | 27.46%184.56M | 21.63%153M | 8.26%128.81M | 8.26%128.81M | 29.60%141.41M | 51.47%144.8M | 21.27%125.79M |
-accounts payable | 49.09%156.13M | 49.09%156.13M | 29.15%149.87M | 33.56%148.9M | 20.65%125.73M | 6.24%104.72M | 6.24%104.72M | 35.06%116.05M | 27.81%111.48M | 13.88%104.21M |
-Total tax payable | -31.41%7.1M | -31.41%7.1M | -2.94%12.38M | -52.75%10.44M | 2.30%8.45M | -25.64%10.35M | -25.64%10.35M | -32.78%12.76M | 163.86%22.1M | -32.43%8.26M |
-Other payable | -32.56%9.27M | -32.56%9.27M | 62.81%20.53M | 124.71%25.22M | 41.30%18.82M | 111.78%13.74M | 111.78%13.74M | 199.48%12.61M | --11.22M | --13.32M |
Current accrued expenses | 220.65%654.65M | 220.65%654.65M | 209.60%625.73M | -15.98%192.55M | -18.87%171.38M | -3.96%204.16M | -3.96%204.16M | -9.88%202.11M | 2.37%229.19M | 8.08%211.26M |
Current debt and capital lease obligation | 15.96%56.48M | 15.96%56.48M | 12.05%53.8M | 8.22%51.32M | 2.63%48.66M | 13.44%48.7M | 13.44%48.7M | 29.79%48.01M | -26.36%47.42M | -24.30%47.41M |
-Current debt | 37.50%29.22M | 37.50%29.22M | 25.00%26.56M | 12.50%23.91M | 0.00%21.25M | 14.28%21.25M | 14.28%21.25M | 33.33%21.25M | 60.00%21.25M | 78.41%21.25M |
-Current capital lease obligation | -0.71%27.26M | -0.71%27.26M | 1.76%27.23M | 4.75%27.41M | 4.76%27.41M | 12.80%27.45M | 12.80%27.45M | 27.11%26.76M | -48.80%26.17M | -48.42%26.16M |
Current deferred liabilities | -67.46%2.17M | -67.46%2.17M | -72.76%2.59M | -79.99%4.05M | -80.62%5.1M | -78.09%6.65M | -78.09%6.65M | -71.18%9.49M | -51.03%20.25M | -46.49%26.3M |
Current liabilities | 128.10%885.78M | 128.10%885.78M | 115.68%864.89M | -2.08%432.48M | -7.94%378.13M | -4.08%388.33M | -4.08%388.33M | -0.57%401.01M | 3.87%441.65M | -0.06%410.75M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.54%1.44B | -2.54%1.44B | -2.80%1.45B | -1.33%1.48B | -4.42%1.51B | -7.18%1.48B | -7.18%1.48B | -0.44%1.5B | -1.90%1.5B | 1.05%1.58B |
-Long term debt | -1.61%1.34B | -1.61%1.34B | -2.13%1.35B | -0.85%1.37B | -4.38%1.4B | -7.72%1.36B | -7.72%1.36B | -2.41%1.38B | -4.10%1.38B | -1.37%1.46B |
-Long term capital lease obligation | -13.42%100.81M | -13.42%100.81M | -10.73%104.87M | -6.98%110.87M | -4.95%114.59M | -0.35%116.43M | -0.35%116.43M | 30.60%117.47M | 33.75%119.18M | 43.98%120.56M |
Non current deferred liabilities | -97.91%1.93M | -97.91%1.93M | -25.41%70.45M | 12.87%92.87M | 19.54%92.77M | 24.50%92.59M | 24.50%92.59M | 28.20%94.45M | 12.49%82.28M | 13.00%77.6M |
Other non current liabilities | 12.06%140.11M | 12.06%140.11M | 22.69%145.91M | 11.20%130.03M | 10.14%128.93M | 13.15%125.03M | 13.15%125.03M | 0.88%118.92M | -1.21%116.94M | -6.06%117.06M |
Total non current liabilities | -6.66%1.59B | -6.66%1.59B | -2.28%1.67B | 0.21%1.71B | -2.42%1.74B | -4.59%1.7B | -4.59%1.7B | -2.67%1.71B | -4.47%1.7B | -2.14%1.78B |
Total liabilities | 18.41%2.47B | 18.41%2.47B | 20.13%2.54B | -0.26%2.14B | -3.45%2.11B | -4.50%2.09B | -4.50%2.09B | -2.27%2.11B | -2.87%2.14B | -1.75%2.19B |
Shareholders'equity | ||||||||||
Share capital | 1.56%913K | 1.56%913K | 1.45%912K | 1.45%911K | 1.45%910K | 1.01%899K | 1.01%899K | 1.01%899K | 1.01%898K | 1.13%897K |
-common stock | 1.56%913K | 1.56%913K | 1.45%912K | 1.45%911K | 1.45%910K | 1.01%899K | 1.01%899K | 1.01%899K | 1.01%898K | 1.13%897K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -14.13%131.72M | -14.13%131.72M | -19.80%73.99M | 1,278.23%291.7M | --219.4M | 228.09%153.39M | 228.09%153.39M | 148.55%92.26M | 108.26%21.17M | ---- |
Paid-in capital | -0.34%2.65B | -0.34%2.65B | -0.49%2.64B | -0.48%2.63B | -0.50%2.62B | 0.84%2.66B | 0.84%2.66B | 1.03%2.65B | 1.12%2.64B | 1.34%2.63B |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---58.91M |
Total stockholders'equity | -1.09%2.78B | -1.09%2.78B | -1.14%2.71B | 9.69%2.92B | 10.30%2.84B | 11.73%2.81B | 11.73%2.81B | 12.70%2.74B | 13.00%2.66B | 12.03%2.57B |
Noncontrolling interests | 19.75%105.69M | 19.75%105.69M | 10.59%97.58M | 20.02%90.58M | 28.66%90.46M | 34.97%88.26M | 34.97%88.26M | --88.24M | --75.48M | --70.3M |
Total equity | -0.46%2.89B | -0.46%2.89B | -0.77%2.81B | 9.97%3.01B | 10.78%2.93B | 12.32%2.9B | 12.32%2.9B | 16.33%2.83B | 16.21%2.74B | 15.09%2.64B |
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 | -- | -- | -- | -- |
No Data