(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 | 66.69%77.13M | 66.69%77.13M | -49.30%56.14M | -62.02%45.13M | -15.09%101.4M | -69.08%46.27M | -69.08%46.27M | -67.11%110.74M | -33.32%118.81M | -9.62%119.43M |
-Cash and cash equivalents | 66.69%77.13M | 66.69%77.13M | -49.30%56.14M | -62.02%45.13M | -15.09%101.4M | -69.08%46.27M | -69.08%46.27M | -67.11%110.74M | -33.32%118.81M | -9.62%119.43M |
Receivables | 8.29%388.91M | 8.29%388.91M | 3.46%370.74M | 2.92%365.71M | -4.51%353.23M | -0.21%359.15M | -0.21%359.15M | 3.12%358.34M | 17.61%355.35M | 41.85%369.9M |
-Accounts receivable | 8.29%388.91M | 8.29%388.91M | 3.46%370.74M | 2.92%365.71M | -4.51%353.23M | -0.21%359.15M | -0.21%359.15M | 3.12%358.34M | 17.61%355.35M | 41.85%369.9M |
Inventory | -11.05%113.64M | -11.05%113.64M | -7.20%116.33M | 11.89%114.88M | 36.51%136.02M | 3.78%127.75M | 3.78%127.75M | 25.51%125.36M | 25.97%102.68M | 31.99%99.64M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.82%37.49M | -2.27%28.39M | -25.89%26.03M |
Other current assets | 32.99%69.34M | 32.99%69.34M | --41.85M | --42.57M | --56.08M | 39.25%52.14M | 39.25%52.14M | ---- | ---- | ---- |
Total current assets | 10.89%649.02M | 10.89%649.02M | -7.42%585.07M | -6.10%568.29M | 5.16%646.73M | -12.65%585.31M | -12.65%585.31M | -23.26%631.93M | 2.43%605.22M | 22.14%614.99M |
Non current assets | ||||||||||
Net PPE | 2.50%637.53M | 2.50%637.53M | 3.31%621.59M | 7.87%636.97M | 11.82%633.85M | 13.85%622.01M | 13.85%622.01M | 22.73%601.69M | 91.06%590.52M | 89.88%566.86M |
-Gross PPE | 6.90%1.07B | 6.90%1.07B | 10.89%1.06B | 19.95%1.08B | 21.90%1.04B | 30.89%1.01B | 30.89%1.01B | 44.05%959.84M | 103.78%904.29M | 113.69%855.55M |
-Accumulated depreciation | -14.04%-436.98M | -14.04%-436.98M | -23.62%-442.76M | -42.70%-447.73M | -41.70%-409.07M | -72.92%-383.19M | -72.92%-383.19M | -103.40%-358.15M | -132.96%-313.77M | -183.52%-288.69M |
Goodwill and other intangible assets | -23.00%2.86B | -23.00%2.86B | -14.08%3.18B | -0.09%3.7B | -0.25%3.7B | -0.18%3.71B | -0.18%3.71B | 3.52%3.7B | 6.74%3.7B | 9.45%3.71B |
-Goodwill | -23.14%2.72B | -23.14%2.72B | -13.72%3.04B | 1.04%3.55B | 0.86%3.55B | 0.93%3.55B | 0.93%3.55B | 4.84%3.52B | 8.80%3.52B | 11.87%3.52B |
-Other intangible assets | -20.04%130.16M | -20.04%130.16M | -21.44%135.73M | -21.88%142.77M | -20.58%152.77M | -19.51%162.77M | -19.51%162.77M | -17.69%172.77M | -21.77%182.77M | -21.56%192.37M |
Non current deferred assets | 22.74%345.85M | 22.74%345.85M | 11.46%318.92M | -4.01%280.49M | -4.94%285.06M | -7.37%281.79M | -7.37%281.79M | -2.61%286.14M | -3.73%292.22M | -3.73%299.89M |
Other non current assets | -5.74%21.13M | -5.74%21.13M | 10.03%22.5M | 41.48%22.18M | 29.63%19.67M | 48.46%22.42M | 48.46%22.42M | 69.72%20.45M | -18.97%15.67M | -21.01%15.17M |
Total non current assets | -16.72%3.86B | -16.72%3.86B | -10.11%4.14B | 0.83%4.63B | 1.03%4.64B | 1.18%4.63B | 1.18%4.63B | 5.44%4.61B | 12.20%4.6B | 14.26%4.59B |
Total assets | -13.62%4.51B | -13.62%4.51B | -9.79%4.73B | 0.02%5.2B | 1.52%5.28B | -0.59%5.22B | -0.59%5.22B | 0.89%5.24B | 10.97%5.2B | 15.14%5.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.33%257.87M | -3.33%257.87M | -12.33%251.13M | 5.76%272.08M | 30.14%347.28M | -9.24%266.75M | -9.24%266.75M | 9.88%286.46M | -9.05%257.27M | 3.71%266.84M |
-accounts payable | -4.94%211.5M | -4.94%211.5M | -13.90%205.1M | 14.17%226.53M | 41.93%302.05M | -10.29%222.51M | -10.29%222.51M | 12.69%238.2M | -23.86%198.41M | -7.13%212.82M |
-Other payable | 4.78%46.36M | 4.78%46.36M | -4.61%46.03M | -22.62%45.55M | -16.29%45.22M | -3.57%44.24M | -3.57%44.24M | -2.16%48.25M | 163.89%58.86M | 91.95%54.02M |
Current accrued expenses | 89.58%134.13M | 89.58%134.13M | 4.73%63.32M | 13.73%65.62M | 9.88%54.07M | 9.73%70.75M | 9.73%70.75M | 17.04%60.46M | -14.93%57.7M | 1.19%49.21M |
Current debt and capital lease obligation | 36.52%91.76M | 36.52%91.76M | 21.51%74.68M | 25.25%73.83M | 21.37%71.96M | 0.52%67.21M | 0.52%67.21M | -15.44%61.46M | -51.15%58.94M | 57.42%59.29M |
-Current debt | 52.48%53.37M | 52.48%53.37M | 33.33%40M | 60.00%40M | 100.00%40M | 75.00%35M | 75.00%35M | 50.00%30M | -74.16%25M | 14.29%20M |
-Current capital lease obligation | 19.19%38.39M | 19.19%38.39M | 10.23%34.68M | -0.35%33.83M | -18.66%31.96M | -31.26%32.21M | -31.26%32.21M | -40.28%31.46M | 41.91%33.94M | 94.87%39.29M |
Current deferred liabilities | 21.90%38.57M | 21.90%38.57M | 51.81%47.98M | 10.62%34.75M | 5.87%32.41M | 0.86%31.64M | 0.86%31.64M | 42.03%31.61M | 26.29%31.41M | 21.63%30.61M |
Other current liabilities | -26.12%14.68M | -26.12%14.68M | -58.91%11.07M | -61.15%11.71M | -50.10%18.76M | -54.01%19.86M | -54.01%19.86M | -71.58%26.94M | -72.52%30.13M | -73.96%37.6M |
Current liabilities | 17.71%537M | 17.71%537M | -4.01%448.19M | 5.17%457.98M | 18.24%524.48M | -8.72%456.21M | -8.72%456.21M | -7.00%466.93M | -28.13%435.46M | -13.56%443.56M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.60%2.2B | -2.60%2.2B | -1.67%2.23B | -1.82%2.24B | -1.01%2.27B | -1.83%2.26B | -1.83%2.26B | -1.86%2.27B | 28.41%2.28B | 31.24%2.3B |
-Long term debt | -2.72%2.09B | -2.72%2.09B | -1.63%2.13B | -1.63%2.14B | -0.47%2.17B | -1.39%2.15B | -1.39%2.15B | -1.16%2.16B | 22.21%2.17B | 24.64%2.18B |
-Long term capital lease obligation | -0.06%108.28M | -0.06%108.28M | -2.48%101.28M | -5.64%103.88M | -11.13%102.58M | -9.85%108.34M | -9.85%108.34M | -14.46%103.86M | --110.09M | --115.42M |
Derivative product liabilities | --0 | --0 | -82.82%6.62M | -59.30%15.78M | -46.57%16.59M | -33.34%38.5M | -33.34%38.5M | -31.89%38.52M | -47.11%38.76M | -71.96%31.05M |
Other non current liabilities | -1.12%302.09M | -1.12%302.09M | -1.32%302.59M | -2.08%302.68M | -3.53%302.89M | -5.27%305.5M | -5.27%305.5M | -7.07%306.64M | -8.59%309.1M | -11.53%313.96M |
Total non current liabilities | -3.86%2.5B | -3.86%2.5B | -2.83%2.54B | -2.70%2.56B | -1.84%2.59B | -2.92%2.61B | -2.92%2.61B | -3.12%2.61B | 20.16%2.63B | 19.22%2.64B |
Total liabilities | -0.65%3.04B | -0.65%3.04B | -3.01%2.99B | -1.58%3.02B | 1.05%3.12B | -3.83%3.06B | -3.83%3.06B | -3.73%3.08B | 9.69%3.06B | 13.06%3.08B |
Shareholders'equity | ||||||||||
Share capital | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K |
-common stock | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K | 0.00%13K |
-Preferred stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
Retained earnings | -2,581.84%-652.6M | -2,581.84%-652.6M | -1,478.31%-398.1M | 338.67%55.98M | 3,404.64%42M | 161.12%26.3M | 161.12%26.3M | 143.79%28.88M | 110.29%12.76M | 99.37%-1.27M |
Paid-in capital | 0.93%2.15B | 0.93%2.15B | 0.89%2.15B | 1.00%2.14B | 1.05%2.14B | 1.09%2.13B | 1.09%2.13B | 3.36%2.13B | 5.09%2.12B | 5.97%2.11B |
Less: Treasury stock | 209.23%43.27M | 209.23%43.27M | 65.92%23.22M | 587.88%23.22M | --23.22M | --13.99M | --13.99M | --13.99M | --3.38M | ---- |
Gains losses not affecting retained earnings | -49.89%4.36M | -49.89%4.36M | -35.29%8.41M | 59.29%8.34M | 61.58%5.89M | 469.29%8.69M | 469.29%8.69M | 1,155.56%12.99M | 379.90%5.24M | 243.75%3.64M |
Total stockholders'equity | -32.20%1.46B | -32.20%1.46B | -19.58%1.73B | 2.24%2.18B | 2.10%2.16B | 4.33%2.15B | 4.33%2.15B | 8.25%2.15B | 12.87%2.13B | 18.29%2.12B |
Noncontrolling interests | 24.47%8.22M | 24.47%8.22M | 30.52%7.29M | 36.94%6.13M | 43.80%7.57M | 37.99%6.6M | 37.99%6.6M | 31.24%5.58M | 9.75%4.48M | 25.34%5.26M |
Total equity | -32.03%1.47B | -32.03%1.47B | -19.45%1.74B | 2.31%2.19B | 2.21%2.17B | 4.41%2.16B | 4.41%2.16B | 8.30%2.16B | 12.86%2.14B | 18.31%2.12B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data