(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 | 47.86%467.46M | 47.86%467.46M | 38.27%431.19M | 0.53%418.34M | -6.71%378.38M | -23.59%316.15M | -23.59%316.15M | -31.59%311.85M | 59.99%416.14M | 66.65%405.58M |
-Cash and cash equivalents | 47.86%467.46M | 47.86%467.46M | 38.27%431.19M | 0.53%418.34M | -6.71%378.38M | -23.59%316.15M | -23.59%316.15M | -31.59%311.85M | 59.99%416.14M | 66.65%405.58M |
Receivables | 14.09%207.11M | 14.09%207.11M | 2.97%134.26M | 20.78%138.77M | 13.83%141.86M | 23.54%181.54M | 23.54%181.54M | 33.55%130.39M | 15.45%114.9M | 10.20%124.63M |
-Accounts receivable | 12.98%185.28M | 12.98%185.28M | 1.61%121.86M | 20.08%124.26M | 16.18%130.64M | 22.64%163.99M | 22.64%163.99M | 35.20%119.92M | 13.01%103.48M | 4.98%112.44M |
-Taxes receivable | 47.88%16.65M | 47.88%16.65M | 18.51%12.4M | 27.10%14.51M | -7.87%11.23M | 19.93%11.26M | 19.93%11.26M | 17.20%10.47M | 43.57%11.41M | 103.59%12.19M |
-Other receivables | -17.55%5.19M | -17.55%5.19M | ---- | ---- | ---- | 63.63%6.29M | 63.63%6.29M | ---- | ---- | ---- |
Other current assets | -10.60%26.05M | -10.60%26.05M | 13.06%26.56M | 27.47%29.68M | 11.37%28.36M | 5.86%29.14M | 5.86%29.14M | -9.71%23.49M | 1.09%23.28M | 14.23%25.47M |
Total current assets | 32.99%700.62M | 32.99%700.62M | 27.11%592.01M | 5.86%586.78M | -1.27%548.6M | -10.44%526.83M | -10.44%526.83M | -19.63%465.73M | 44.86%554.31M | 46.71%555.67M |
Non current assets | ||||||||||
Net PPE | -0.78%70.56M | -0.78%70.56M | -1.77%70.3M | 7.84%69.39M | 5.08%71.56M | 3.11%71.12M | 3.11%71.12M | 2.78%71.57M | -11.86%64.35M | -6.34%68.1M |
-Gross PPE | -2.36%125.12M | -2.36%125.12M | -4.35%123.49M | 2.34%124.88M | 2.47%129.22M | 0.85%128.15M | 0.85%128.15M | 1.98%129.11M | -5.44%122.02M | -0.71%126.11M |
-Accumulated depreciation | 4.34%-54.56M | 4.34%-54.56M | 7.57%-53.2M | 3.80%-55.49M | 0.60%-57.66M | 1.84%-57.04M | 1.84%-57.04M | -0.99%-57.55M | -2.93%-57.68M | -6.83%-58.01M |
Goodwill and other intangible assets | -2.69%541.68M | -2.69%541.68M | -0.37%539.31M | 14.99%547.74M | 16.94%552.76M | 18.63%556.66M | 18.63%556.66M | 63.82%541.29M | 44.51%476.32M | 41.94%472.67M |
-Goodwill | 2.02%458.13M | 2.02%458.13M | -0.52%452.82M | 17.38%453.09M | 18.94%451.17M | 21.31%449.05M | 21.31%449.05M | 69.29%455.21M | 46.78%385.99M | 44.73%379.32M |
-Other intangible assets | -22.36%83.55M | -22.36%83.55M | 0.48%86.49M | 4.78%94.64M | 8.83%101.59M | 8.63%107.61M | 8.63%107.61M | 39.88%86.08M | 35.55%90.33M | 31.63%93.35M |
Non current deferred assets | 2.34%9.96M | 2.34%9.96M | 5.80%8.05M | 3.02%8.18M | 17.59%9.68M | 14.50%9.73M | 14.50%9.73M | -7.49%7.61M | -3.90%7.94M | -2.93%8.23M |
Other non current assets | 0.66%40.68M | 0.66%40.68M | 9.27%42.33M | 70.85%43.72M | 50.15%43.58M | 42.53%40.41M | 42.53%40.41M | 45.07%38.74M | -4.16%25.59M | 16.25%29.03M |
Total non current assets | -2.22%662.87M | -2.22%662.87M | 0.12%659.99M | 16.52%669.03M | 17.22%677.57M | 17.89%677.91M | 17.89%677.91M | 51.55%659.2M | 31.22%574.19M | 31.62%578.02M |
Total assets | 13.18%1.36B | 13.18%1.36B | 11.30%1.25B | 11.28%1.26B | 8.16%1.23B | 3.56%1.2B | 3.56%1.2B | 10.89%1.12B | 37.59%1.13B | 38.61%1.13B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.24%32.42M | -1.24%32.42M | -23.26%17.24M | 54.00%28.98M | 23.14%25.97M | 62.23%32.83M | 62.23%32.83M | 74.28%22.47M | 0.06%18.82M | -8.36%21.09M |
-accounts payable | -13.79%9M | -13.79%9M | -17.26%5.16M | -5.64%4.68M | -0.78%6.01M | 56.97%10.43M | 56.97%10.43M | 27.24%6.24M | -23.84%4.96M | -9.14%6.06M |
-Total tax payable | 4.60%23.42M | 4.60%23.42M | -25.56%12.08M | 75.36%24.29M | 32.78%19.96M | 64.80%22.39M | 64.80%22.39M | 103.12%16.23M | 12.73%13.85M | -8.04%15.03M |
Current accrued expenses | -23.77%4.75M | -23.77%4.75M | -35.36%5.97M | -24.77%5.22M | -15.69%6.49M | 2.92%6.23M | 2.92%6.23M | 34.29%9.23M | 19.77%6.94M | 10.14%7.7M |
Current debt and capital lease obligation | 768.41%90.28M | 768.41%90.28M | 805.64%90.53M | 861.71%90.72M | -61.49%90.94M | -95.04%10.4M | -95.04%10.4M | -95.17%10M | -95.39%9.43M | 16.92%236.14M |
-Current debt | --81.46M | --81.46M | --81.32M | --81.16M | -64.19%81M | ---- | ---- | ---- | ---- | 18.12%226.19M |
-Current capital lease obligation | -15.11%8.83M | -15.11%8.83M | -7.87%9.21M | 1.31%9.56M | -0.09%9.94M | 4.66%10.4M | 4.66%10.4M | -3.35%10M | -12.41%9.43M | -4.99%9.95M |
Current deferred liabilities | 17.75%136.44M | 17.75%136.44M | 18.00%112.49M | 32.65%123.54M | 18.59%116.19M | 22.47%115.88M | 22.47%115.88M | 26.87%95.33M | 13.49%93.13M | 18.45%97.98M |
Other current liabilities | -51.34%9.53M | -51.34%9.53M | 31.47%27.55M | 34.36%29.38M | -7.31%27.2M | -79.46%19.59M | -79.46%19.59M | 152.77%20.96M | 189.24%21.86M | 331.17%29.34M |
Current liabilities | 39.26%324.11M | 39.26%324.11M | 49.60%296.92M | 70.66%319.25M | -30.26%300.39M | -50.90%232.74M | -50.90%232.74M | -42.95%198.48M | -47.48%187.06M | 19.85%430.74M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -24.60%248.55M | -24.60%248.55M | -24.23%249.01M | -23.16%246.66M | 1,221.31%249.03M | 1,586.29%329.67M | 1,586.29%329.67M | 1,420.70%328.62M | 1,249.66%321.02M | -23.31%18.85M |
-Long term debt | -26.07%225.93M | -26.07%225.93M | -26.06%225.64M | -26.05%225.32M | --225.04M | --305.6M | --305.6M | --305.16M | --304.68M | ---- |
-Long term capital lease obligation | -5.98%22.63M | -5.98%22.63M | -0.40%23.37M | 30.58%21.34M | 27.28%23.99M | 23.09%24.07M | 23.09%24.07M | 8.59%23.47M | -31.30%16.34M | -22.50%18.85M |
Non current deferred liabilities | 4.18%61.47M | 4.18%61.47M | 25.64%45.8M | 26.90%44.76M | 20.31%44.73M | 108.79%59.01M | 108.79%59.01M | 109.18%36.46M | 130.46%35.27M | 116.06%37.18M |
Employee benefits | 28.86%15.82M | 28.86%15.82M | -6.61%13.52M | -10.62%13.26M | -15.88%12.89M | -18.65%12.27M | -18.65%12.27M | -4.95%14.47M | 0.05%14.83M | 5.37%15.33M |
Other non current liabilities | 68.09%2.21M | 68.09%2.21M | 11.10%12.63M | -3.97%11.67M | -1.33%12.22M | -89.40%1.32M | -89.40%1.32M | 22.57%11.37M | 21.98%12.15M | 420.86%12.39M |
Total non current liabilities | -18.45%328.05M | -18.45%328.05M | -17.90%320.96M | -17.46%316.34M | 280.79%318.87M | 434.10%402.26M | 434.10%402.26M | 515.23%390.92M | 500.02%383.27M | 42.63%83.74M |
Total liabilities | 2.70%652.16M | 2.70%652.16M | 4.83%617.87M | 11.44%635.59M | 20.37%619.27M | 15.60%635M | 15.60%635M | 43.25%589.4M | 35.77%570.34M | 23.05%514.48M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | -98.99%8K | -98.99%8K | -98.99%8K | -98.99%8K | -98.99%8K | 0.13%792K |
-common stock | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | -98.99%8K | -98.99%8K | -98.99%8K | -98.99%8K | -98.99%8K | 0.13%792K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -7.34%-130.5M | -7.34%-130.5M | -12.37%-150.18M | -45.24%-145.82M | -85.43%-123.54M | -19.09%-121.58M | -19.09%-121.58M | -32.73%-133.64M | -8.44%-100.39M | 15.60%-66.62M |
Paid-in capital | 19.80%864.14M | 19.80%864.14M | 14.09%816.55M | 14.96%790.18M | 7.90%753.18M | -0.40%721.31M | -0.40%721.31M | 0.65%715.74M | 38.63%687.34M | 44.05%698.05M |
Gains losses not affecting retained earnings | 25.64%-22.31M | 25.64%-22.31M | 30.73%-32.26M | 16.05%-24.16M | -74.90%-22.75M | -235.22%-30M | -235.22%-30M | -472.29%-46.57M | -637.00%-28.78M | -96.23%-13.01M |
Total stockholders'equity | 24.85%711.33M | 24.85%711.33M | 18.41%634.12M | 11.12%620.22M | -1.99%606.91M | -7.21%569.74M | -7.21%569.74M | -11.20%535.53M | 39.50%558.17M | 54.87%619.21M |
Total equity | 24.85%711.33M | 24.85%711.33M | 18.41%634.12M | 11.12%620.22M | -1.99%606.91M | -7.21%569.74M | -7.21%569.74M | -11.20%535.53M | 39.50%558.17M | 54.87%619.21M |
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