(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -24.68%112.29M | 4.77%126.48M | 4.77%126.48M | 78.09%171.35M | 42.23%164.68M | 20.66%149.09M | -26.67%120.72M | -26.67%120.72M | -42.74%96.22M | -27.54%115.78M |
-Cash and cash equivalents | -24.68%112.29M | 4.77%126.48M | 4.77%126.48M | 78.09%171.35M | 42.23%164.68M | 20.66%149.09M | -26.67%120.72M | -26.67%120.72M | -42.74%96.22M | -27.54%115.78M |
Receivables | -17.98%649.42M | -18.79%717.04M | -18.79%717.04M | -0.67%827.85M | 1.42%816.35M | 1.93%791.77M | 9.23%882.99M | 9.23%882.99M | 18.37%833.43M | 25.54%804.91M |
-Accounts receivable | -17.98%649.42M | -19.07%703.25M | -19.07%703.25M | -0.67%827.85M | 1.42%816.35M | 1.93%791.77M | 8.94%869M | 8.94%869M | 18.37%833.43M | 25.54%804.91M |
-Taxes receivable | ---- | -60.88%2.89M | -60.88%2.89M | ---- | ---- | ---- | 48.65%7.39M | 48.65%7.39M | ---- | ---- |
-Other receivables | ---- | 65.02%10.9M | 65.02%10.9M | ---- | ---- | ---- | 14.91%6.6M | 14.91%6.6M | ---- | ---- |
Inventory | ---- | -62.02%29.73M | -62.02%29.73M | ---- | ---- | ---- | 10.71%78.27M | 10.71%78.27M | ---- | ---- |
Prepaid assets | ---- | -5.97%43.77M | -5.97%43.77M | ---- | ---- | ---- | 13.07%46.55M | 13.07%46.55M | ---- | ---- |
Restricted cash | -20.14%15.71M | -8.16%16.36M | -8.16%16.36M | -10.03%16.27M | -2.29%17.47M | 13.20%19.68M | 11.25%17.82M | 11.25%17.82M | 10.38%18.08M | 2.89%17.88M |
Other current assets | -29.57%93.85M | 23.84%7.07M | 23.84%7.07M | -33.65%103.13M | -22.12%121.64M | -29.76%133.25M | 67.10%5.71M | 67.10%5.71M | -7.25%155.43M | 41.51%156.18M |
Total current assets | -14.78%932.13M | -12.53%1.01B | -12.53%1.01B | 1.40%1.12B | 2.32%1.12B | -1.23%1.09B | 4.77%1.16B | 4.77%1.16B | 4.45%1.1B | 17.88%1.09B |
Non current assets | ||||||||||
Net PPE | 16.13%82.97M | -17.32%109.68M | -17.32%109.68M | 13.05%78.1M | 11.19%76.08M | 6.70%71.45M | 19.30%132.64M | 19.30%132.64M | 6.15%69.08M | 8.37%68.42M |
-Gross PPE | ---- | -12.83%242.45M | -12.83%242.45M | ---- | ---- | ---- | 11.83%278.14M | 11.83%278.14M | ---- | ---- |
-Accumulated depreciation | ---- | 8.74%-132.78M | 8.74%-132.78M | ---- | ---- | ---- | -5.79%-145.5M | -5.79%-145.5M | ---- | ---- |
Goodwill and other intangible assets | -13.70%2.36B | -12.56%2.44B | -12.56%2.44B | -40.23%2.63B | -39.70%2.68B | -38.54%2.73B | -38.01%2.79B | -38.01%2.79B | -3.20%4.4B | -2.16%4.45B |
-Goodwill | -6.31%833.49M | -3.67%855.39M | -3.67%855.39M | -60.52%886.83M | -60.39%890.29M | -59.64%889.63M | -59.75%887.95M | -59.75%887.95M | 1.95%2.25B | 3.04%2.25B |
-Other intangible assets | -17.27%1.52B | -16.73%1.58B | -16.73%1.58B | -19.04%1.74B | -18.58%1.79B | -17.75%1.84B | -17.05%1.9B | -17.05%1.9B | -8.06%2.15B | -6.95%2.2B |
Investments and advances | 68.90%220.45M | 63.25%211.39M | 63.25%211.39M | 1.74%126.99M | 4.11%130.36M | 2.86%130.52M | 3.46%129.49M | 3.46%129.49M | 2.44%124.82M | 6.92%125.21M |
Non current accounts receivable | ---- | 11.80%3.94M | 11.80%3.94M | ---- | ---- | ---- | -12.05%3.53M | -12.05%3.53M | ---- | ---- |
Financial assets | ---- | -99.86%65K | -99.86%65K | ---- | ---- | ---- | 367.27%47.49M | 367.27%47.49M | ---- | ---- |
Non current prepaid assets | ---- | -20.76%3.64M | -20.76%3.64M | ---- | ---- | ---- | -5.39%4.6M | -5.39%4.6M | ---- | ---- |
Other non current assets | -62.11%42.68M | 40.85%3.05M | 40.85%3.05M | -11.85%106.35M | 5.60%114.25M | 16.62%112.65M | 103.19%2.16M | 103.19%2.16M | 76.83%120.64M | 63.68%108.19M |
Total non current assets | -11.25%2.7B | -10.89%2.77B | -10.89%2.77B | -37.61%2.94B | -36.78%3B | -35.66%3.04B | -34.62%3.11B | -34.62%3.11B | -1.80%4.71B | -0.89%4.75B |
Total assets | -12.18%3.63B | -11.33%3.78B | -11.33%3.78B | -30.21%4.06B | -29.46%4.12B | -29.13%4.14B | -27.19%4.26B | -27.19%4.26B | -0.67%5.81B | 2.16%5.84B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.75%190.89M | -28.55%192.02M | -28.55%192.02M | -6.43%250.48M | -12.83%218.45M | -5.96%206.93M | -4.94%268.75M | -4.94%268.75M | 9.44%267.68M | 21.39%250.59M |
-accounts payable | -7.75%190.89M | -30.75%181.08M | -30.75%181.08M | -6.43%250.48M | -12.83%218.45M | -5.96%206.93M | -5.73%261.46M | -5.73%261.46M | 9.44%267.68M | 21.39%250.59M |
-Total tax payable | ---- | 50.26%10.95M | 50.26%10.95M | ---- | ---- | ---- | 36.01%7.29M | 36.01%7.29M | ---- | ---- |
Current accrued expenses | 47.58%237.22M | 15.40%253.4M | 15.40%253.4M | 11.09%179.12M | 10.87%156.45M | -49.29%160.74M | -3.98%219.58M | -3.98%219.58M | -48.63%161.25M | -43.15%141.12M |
Current provisions | ---- | -0.09%12.93M | -0.09%12.93M | ---- | ---- | ---- | 81.42%12.94M | 81.42%12.94M | ---- | ---- |
Current debt and capital lease obligation | -12.04%13.28M | -19.09%28.78M | -19.09%28.78M | -2.18%14.38M | -74.03%15.52M | 0.92%15.09M | 2.19%35.58M | 2.19%35.58M | 9.99%14.7M | 349.33%59.78M |
-Current debt | -12.04%13.28M | -2.94%13.58M | -2.94%13.58M | -2.18%14.38M | -74.03%15.52M | 0.92%15.09M | -2.82%13.99M | -2.82%13.99M | 9.99%14.7M | 349.33%59.78M |
-Current capital lease obligation | ---- | -29.56%15.2M | -29.56%15.2M | ---- | ---- | ---- | 5.73%21.58M | 5.73%21.58M | ---- | ---- |
Current deferred liabilities | -51.48%23.39M | -26.76%39.44M | -26.76%39.44M | 7.14%50.83M | 3.26%50.08M | -8.24%48.22M | -15.98%53.85M | -15.98%53.85M | -15.66%47.44M | -9.98%48.5M |
Other current liabilities | --12.15M | --5.86M | --5.86M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -10.18%476.93M | -9.89%541.3M | -9.89%541.3M | 5.47%633.91M | -5.17%595.52M | -12.16%531.01M | -6.94%600.7M | -6.94%600.7M | -4.31%601.01M | 20.34%627.99M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -11.04%1.8B | -9.18%1.89B | -9.18%1.89B | -5.66%1.91B | -2.95%1.97B | -0.44%2.02B | 0.48%2.08B | 0.48%2.08B | -0.07%2.02B | -0.06%2.03B |
-Long term debt | -11.04%1.8B | -8.41%1.85B | -8.41%1.85B | -5.66%1.91B | -2.95%1.97B | -0.44%2.02B | -0.30%2.02B | -0.30%2.02B | -0.07%2.02B | -0.06%2.03B |
-Long term capital lease obligation | ---- | -37.13%35.44M | -37.13%35.44M | ---- | ---- | ---- | 39.38%56.37M | 39.38%56.37M | ---- | ---- |
Non current deferred liabilities | -27.79%203.4M | -31.43%204.25M | -31.43%204.25M | -47.44%240.06M | -44.13%264.98M | -42.50%281.67M | -38.35%297.87M | -38.35%297.87M | -3.94%456.76M | -1.84%474.25M |
Employee benefits | ---- | 8.18%35.03M | 8.18%35.03M | ---- | ---- | ---- | 3.11%32.38M | 3.11%32.38M | ---- | ---- |
Derivative product liabilities | ---- | -30.01%667K | -30.01%667K | ---- | ---- | ---- | -95.71%953K | -95.71%953K | -95.48%733K | -90.70%1.83M |
Other non current liabilities | -34.64%73.68M | -73.49%5.78M | -73.49%5.78M | -14.61%93.44M | -14.95%94.99M | 6.74%112.73M | 7.03%21.81M | 7.03%21.81M | -26.05%109.42M | -16.12%111.7M |
Total non current liabilities | -14.10%2.07B | -12.26%2.13B | -12.26%2.13B | -13.43%2.24B | -11.00%2.33B | -8.24%2.41B | -7.40%2.43B | -7.40%2.43B | -2.78%2.59B | -1.85%2.61B |
Total liabilities | -13.39%2.55B | -11.79%2.68B | -11.79%2.68B | -9.87%2.88B | -9.87%2.92B | -8.97%2.94B | -7.31%3.03B | -7.31%3.03B | -3.07%3.19B | 1.78%3.24B |
Shareholders'equity | ||||||||||
Share capital | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K |
-common stock | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K | 0.00%32K |
-Preferred stock | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Retained earnings | -1.10%-2.32B | -3.01%-2.31B | -3.01%-2.31B | -182.77%-2.33B | -172.83%-2.3B | -170.72%-2.29B | -159.30%-2.25B | -159.30%-2.25B | 7.69%-823.21M | 7.74%-844.27M |
Paid-in capital | 0.86%3.45B | 1.19%3.45B | 1.19%3.45B | 1.17%3.44B | 1.08%3.43B | 1.13%3.42B | 1.05%3.41B | 1.05%3.41B | 1.01%3.4B | 0.88%3.39B |
Less: Treasury stock | 143.80%30.64M | 50.78%18.95M | 50.78%18.95M | 0.00%12.57M | 0.00%12.57M | 0.00%12.57M | 0.00%12.57M | 0.00%12.57M | --12.57M | --12.57M |
Gains losses not affecting retained earnings | 61.55%-6.66M | 79.07%-3.95M | 79.07%-3.95M | 35.58%-19.31M | 16.86%-13.6M | -460.68%-17.33M | -320.83%-18.85M | -320.83%-18.85M | -740.90%-29.98M | -1,358.29%-16.36M |
Other equity interest | -2.62%-6.54M | -0.38%-6.39M | -0.38%-6.39M | -0.38%-6.38M | -0.38%-6.38M | -0.38%-6.37M | -0.36%-6.36M | -0.36%-6.36M | -0.36%-6.36M | -0.36%-6.35M |
Total stockholders'equity | -0.31%1.08B | -1.66%1.11B | -1.66%1.11B | -57.56%1.07B | -56.54%1.09B | -56.70%1.09B | -54.74%1.12B | -54.74%1.12B | 2.59%2.53B | 2.98%2.51B |
Noncontrolling interests | -99.16%906K | -101.22%-1.29M | -101.22%-1.29M | 13.54%107.77M | 19.61%109.87M | 13.07%107.28M | 6.58%105.49M | 6.58%105.49M | -1.54%94.92M | -6.02%91.86M |
Total equity | -9.19%1.08B | -10.20%1.1B | -10.20%1.1B | -54.98%1.18B | -53.85%1.2B | -54.16%1.19B | -52.39%1.23B | -52.39%1.23B | 2.43%2.62B | 2.63%2.6B |
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