(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 | 43.20%358M | 43.20%358M | -9.21%276M | -0.37%271M | -26.69%239M | -32.80%250M | -32.80%250M | -60.47%304M | -40.87%272M | --326M |
-Cash and cash equivalents | 43.20%358M | 43.20%358M | -9.21%276M | -0.37%271M | -26.69%239M | -32.80%250M | -32.80%250M | -60.47%304M | -40.87%272M | --326M |
Receivables | -2.66%805M | -2.66%805M | 12.82%713M | 12.94%707M | 15.13%738M | 24.74%827M | 24.74%827M | 17.04%632M | 20.85%626M | --641M |
-Accounts receivable | 2.95%698M | 2.95%698M | 14.88%664M | 14.16%629M | 16.85%638M | 31.65%678M | 31.65%678M | 14.46%578M | 13.37%551M | --546M |
-Other receivables | -28.19%107M | -28.19%107M | -9.26%49M | 4.00%78M | 5.26%100M | 0.68%149M | 0.68%149M | 54.29%54M | 134.38%75M | --95M |
Prepaid assets | -7.35%63M | -7.35%63M | 20.31%77M | 12.50%54M | 3.33%62M | 3.03%68M | 3.03%68M | -1.54%64M | -12.73%48M | --60M |
Restricted cash | -7.16%1.4B | -7.16%1.4B | -2.58%1.32B | -4.65%1.29B | -13.69%1.39B | 17.89%1.51B | 17.89%1.51B | -7.77%1.35B | 33.40%1.35B | --1.61B |
Current deferred assets | 16.28%50M | 16.28%50M | 9.30%47M | 4.55%46M | 10.00%44M | 10.26%43M | 10.26%43M | 10.26%43M | -6.38%44M | --40M |
Other current assets | -16.81%99M | -16.81%99M | -64.22%39M | -59.14%38M | 79.66%106M | 142.86%119M | 142.86%119M | 230.30%109M | 200.00%93M | --59M |
Total current assets | -1.42%2.78B | -1.42%2.78B | 1.72%2.55B | 2.09%2.49B | -5.74%2.58B | 14.05%2.82B | 14.05%2.82B | -14.00%2.51B | 14.63%2.44B | --2.73B |
Non current assets | ||||||||||
Net PPE | 8.13%439M | 8.13%439M | 12.76%433M | 14.70%437M | 16.53%423M | 14.04%406M | 14.04%406M | 5.79%384M | -18.42%381M | --363M |
-Gross PPE | 26.95%650M | 26.95%650M | 12.76%433M | 14.70%437M | 16.53%423M | 32.30%512M | 32.30%512M | 1.86%384M | -47.59%381M | --363M |
-Accumulated depreciation | -99.06%-211M | -99.06%-211M | ---- | ---- | ---- | -241.94%-106M | -241.94%-106M | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.01%7.1B | -6.01%7.1B | -3.13%7.31B | -3.11%7.39B | -3.16%7.47B | -3.29%7.55B | -3.29%7.55B | 2.58%7.55B | 96.47%7.63B | --7.72B |
-Goodwill | -3.70%3.54B | -3.70%3.54B | 1.60%3.68B | 1.57%3.68B | 1.46%3.68B | 1.13%3.68B | 1.13%3.68B | 7.99%3.62B | 61.07%3.62B | --3.63B |
-Other intangible assets | -8.21%3.55B | -8.21%3.55B | -7.49%3.63B | -7.34%3.71B | -7.26%3.79B | -7.15%3.87B | -7.15%3.87B | -1.95%3.93B | 145.23%4.01B | --4.09B |
Non current accounts receivable | -21.43%22M | -21.43%22M | -11.11%24M | -3.85%25M | -7.14%26M | -17.65%28M | -17.65%28M | -18.18%27M | -7.14%26M | --28M |
Financial assets | ---- | ---- | --44M | --45M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 18.39%412M | 18.39%412M | 11.52%368M | 12.73%363M | 19.73%358M | 25.63%348M | 25.63%348M | 26.92%330M | 22.90%322M | --299M |
Other non current assets | -58.14%36M | -58.14%36M | -83.96%17M | -75.31%20M | -24.69%61M | 95.45%86M | 95.45%86M | 292.59%106M | 161.29%81M | --81M |
Total non current assets | -4.91%8.01B | -4.91%8.01B | -2.35%8.2B | -1.86%8.28B | -1.73%8.34B | -1.17%8.42B | -1.17%8.42B | 4.40%8.4B | 80.67%8.44B | --8.49B |
Total assets | -4.03%10.78B | -4.03%10.78B | -1.41%10.75B | -0.97%10.77B | -2.71%10.92B | 2.25%11.24B | 2.25%11.24B | -0.49%10.9B | 60.02%10.88B | --11.22B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -12.60%444M | -12.60%444M | 18.32%478M | 19.20%416M | 22.88%392M | 25.12%508M | 25.12%508M | 16.09%404M | 3.87%349M | --319M |
-accounts payable | -12.60%444M | -12.60%444M | 5.94%428M | 4.87%366M | 22.88%392M | 25.12%508M | 25.12%508M | 16.09%404M | 3.87%349M | --319M |
-Total tax payable | ---- | ---- | --50M | --50M | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | ---- | --19M | ---- | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | -21.11%71M | -21.11%71M | -19.79%77M | -11.11%88M | -24.32%84M | -17.43%90M | -17.43%90M | -22.58%96M | -16.81%99M | --111M |
-Current debt | -19.35%25M | -19.35%25M | -19.35%25M | -19.35%25M | -37.50%25M | -18.42%31M | -18.42%31M | -27.91%31M | -16.22%31M | --40M |
-Current capital lease obligation | -22.03%46M | -22.03%46M | -20.00%52M | -7.35%63M | -16.90%59M | -16.90%59M | -16.90%59M | -19.75%65M | -17.07%68M | --71M |
Current deferred liabilities | 4.96%148M | 4.96%148M | 7.87%137M | 23.28%143M | -9.09%140M | -4.73%141M | -4.73%141M | 3.25%127M | -2.52%116M | --154M |
Other current liabilities | -5.28%1.52B | -5.28%1.52B | -1.90%1.39B | -5.69%1.36B | -14.25%1.52B | 10.05%1.61B | 10.05%1.61B | -8.63%1.42B | 28.89%1.44B | --1.78B |
Current liabilities | -6.86%2.19B | -6.86%2.19B | 1.86%2.08B | 1.00%2.03B | -9.36%2.14B | 10.49%2.35B | 10.49%2.35B | -4.75%2.05B | 18.50%2.01B | --2.36B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.27%2.85B | -2.27%2.85B | -2.29%2.86B | -2.21%2.88B | -1.96%2.9B | -3.00%2.91B | -3.00%2.91B | -2.79%2.93B | -30.22%2.94B | --2.96B |
-Long term debt | -0.82%2.77B | -0.82%2.77B | -0.89%2.78B | -0.89%2.78B | -0.96%2.79B | -1.34%2.79B | -1.34%2.79B | -1.34%2.8B | -30.38%2.81B | --2.82B |
-Long term capital lease obligation | -35.54%78M | -35.54%78M | -33.33%84M | -29.63%95M | -21.83%111M | -30.06%121M | -30.06%121M | -26.74%126M | -26.63%135M | --142M |
Non current deferred liabilities | -25.49%114M | -25.49%114M | 8.82%148M | 0.00%131M | 22.64%130M | 68.13%153M | 68.13%153M | 138.60%136M | 129.82%131M | --106M |
Derivative product liabilities | ---- | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | -3.31%146M | -3.31%146M | -17.36%119M | 27.69%166M | -10.36%173M | -30.09%151M | -30.09%151M | -36.56%144M | 44.44%130M | --193M |
Total non current liabilities | 1.45%3.85B | 1.45%3.85B | 1.07%3.77B | 0.40%3.79B | -1.70%3.81B | -3.48%3.8B | -3.48%3.8B | -9.63%3.73B | -14.43%3.78B | --3.88B |
Total liabilities | -1.72%6.04B | -1.72%6.04B | 1.35%5.86B | 0.61%5.82B | -4.60%5.95B | 1.42%6.15B | 1.42%6.15B | -7.96%5.78B | -5.31%5.78B | --6.24B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -218.35%-503M | -218.35%-503M | -266.67%-341M | -423.21%-293M | -111.21%-226M | -64.58%-158M | -64.58%-158M | 44.64%-93M | 63.16%-56M | ---107M |
Paid-in capital | 9.57%4.95B | 9.57%4.95B | 10.47%4.82B | 9.81%4.73B | 9.91%4.69B | 6.76%4.51B | 6.76%4.51B | 8.50%4.37B | --4.31B | --4.27B |
Less: Treasury stock | 333.33%52M | 333.33%52M | 333.33%52M | --26M | --22M | --12M | --12M | --12M | ---- | ---- |
Gains losses not affecting retained earnings | -25.26%71M | -25.26%71M | 10.34%96M | 63.93%100M | 84.09%81M | 1,087.50%95M | 1,087.50%95M | 3,000.00%87M | 654.55%61M | --44M |
Total stockholders'equity | 0.52%4.46B | 0.52%4.46B | 4.09%4.53B | 4.61%4.52B | 7.59%4.52B | 7.22%4.44B | 7.22%4.44B | 12.85%4.35B | 524.60%4.32B | --4.2B |
Noncontrolling interests | -56.92%280M | -56.92%280M | -52.84%366M | -43.65%439M | -43.08%444M | -17.51%650M | -17.51%650M | -5.94%776M | --779M | --780M |
Total equity | -6.82%4.74B | -6.82%4.74B | -4.53%4.89B | -2.77%4.95B | -0.34%4.97B | 3.27%5.09B | 3.27%5.09B | 9.53%5.12B | 637.34%5.1B | --4.98B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data