(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 | 97.37%53.56M | 97.37%53.56M | -7.16%50.59M | -8.49%43.15M | 152.13%89.6M | -60.96%27.13M | -60.96%27.13M | 9.39%54.49M | -44.47%47.15M | -31.21%35.54M |
-Cash and cash equivalents | 97.37%53.56M | 97.37%53.56M | -7.16%50.59M | -8.49%43.15M | 152.13%89.6M | -60.96%27.13M | -60.96%27.13M | 9.39%54.49M | -44.47%47.15M | -31.21%35.54M |
Receivables | -28.53%215.58M | -28.53%215.58M | -9.74%226.15M | -16.12%218.31M | 4.83%227.12M | 46.85%301.62M | 46.85%301.62M | 30.67%250.55M | 47.75%260.26M | 39.68%216.66M |
-Accounts receivable | -28.53%215.58M | -28.53%215.58M | -9.74%226.15M | -16.12%218.31M | 4.83%227.12M | 46.85%301.62M | 46.85%301.62M | 30.67%250.55M | 47.75%260.26M | 39.68%216.66M |
Inventory | -13.55%49.94M | -13.55%49.94M | -8.39%50.68M | 6.75%57.65M | 16.11%57.73M | 17.40%57.76M | 17.40%57.76M | 8.84%55.32M | 21.36%54.01M | 15.48%49.72M |
Other current assets | -16.68%26.63M | -16.68%26.63M | 28.53%36.35M | 15.02%32.39M | 14.78%33.56M | 11.18%31.96M | 11.18%31.96M | 41.35%28.28M | 0.81%28.16M | -17.31%29.23M |
Total current assets | -17.39%345.7M | -17.39%345.7M | -6.40%363.76M | -9.77%351.5M | 23.21%408.01M | 18.60%418.48M | 18.60%418.48M | 24.41%388.64M | 16.82%389.57M | 16.12%331.15M |
Non current assets | ||||||||||
Net PPE | 16.09%2.87B | 16.09%2.87B | 16.98%2.81B | 17.35%2.74B | 16.83%2.62B | 12.95%2.48B | 12.95%2.48B | 9.26%2.4B | 8.03%2.33B | 9.34%2.24B |
-Gross PPE | 12.96%4.67B | 12.96%4.67B | 15.84%4.63B | 16.30%4.52B | 14.77%4.35B | 12.58%4.14B | 12.58%4.14B | 10.00%3.99B | 10.07%3.89B | 12.84%3.79B |
-Accumulated depreciation | -8.31%-1.8B | -8.31%-1.8B | -14.11%-1.82B | -14.73%-1.78B | -11.78%-1.73B | -12.02%-1.66B | -12.02%-1.66B | -11.13%-1.59B | -13.28%-1.55B | -18.33%-1.55B |
Goodwill and other intangible assets | -2.07%482.43M | -2.07%482.43M | -2.06%484.98M | -2.12%487.53M | -2.29%490.09M | -2.47%492.64M | -2.47%492.64M | -2.59%495.2M | -2.53%498.07M | -2.35%501.6M |
Financial assets | -23.46%60.96M | -23.46%60.96M | -24.10%64.87M | -24.30%69.11M | -23.98%73.83M | -22.60%79.65M | -22.60%79.65M | -21.38%85.47M | -20.28%91.29M | -19.28%97.12M |
Other non current assets | -3.65%118.17M | -3.65%118.17M | -20.07%123.77M | -28.23%104.64M | -3.62%110.35M | 7.70%122.65M | 7.70%122.65M | 62.73%154.84M | 60.79%145.8M | 47.64%114.5M |
Total non current assets | 11.51%3.54B | 11.51%3.54B | 11.03%3.48B | 10.78%3.4B | 11.45%3.29B | 8.82%3.17B | 8.82%3.17B | 7.79%3.14B | 6.69%3.07B | 7.00%2.96B |
Total assets | 8.14%3.88B | 8.14%3.88B | 9.10%3.85B | 8.47%3.75B | 12.64%3.7B | 9.87%3.59B | 9.87%3.59B | 9.40%3.53B | 7.75%3.46B | 7.85%3.29B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.96%227.65M | 17.96%227.65M | 46.04%272.31M | 38.40%269.81M | 16.58%218.22M | 10.76%192.99M | 10.76%192.99M | 23.43%186.46M | 13.16%194.95M | 28.11%187.18M |
-accounts payable | 17.96%227.65M | 17.96%227.65M | 46.04%272.31M | 38.40%269.81M | 16.58%218.22M | 10.76%192.99M | 10.76%192.99M | 23.43%186.46M | 13.16%194.95M | 28.11%187.18M |
Current accrued expenses | -2.22%67.43M | -2.22%67.43M | -2.05%71.58M | -15.40%62.57M | 13.63%71.64M | -3.68%68.96M | -3.68%68.96M | -1.85%73.08M | -4.07%73.96M | -0.96%63.05M |
Current debt and capital lease obligation | 212.57%74.88M | 212.57%74.88M | -1.48%22.18M | 6.08%22.42M | 18.98%23.17M | 23.41%23.96M | 23.41%23.96M | 25.67%22.52M | 20.67%21.13M | 11.90%19.47M |
-Current debt | 8,461.82%54.71M | 8,461.82%54.71M | 1.73%648K | 1.74%645K | 1.74%642K | 1.75%639K | 1.75%639K | 1.92%637K | 1.93%634K | 1.94%631K |
-Current capital lease obligation | -13.51%20.17M | -13.51%20.17M | -1.58%21.53M | 6.22%21.77M | 19.55%22.52M | 24.13%23.32M | 24.13%23.32M | 26.53%21.88M | 21.36%20.5M | 12.27%18.84M |
Current deferred liabilities | 40.29%30.23M | 40.29%30.23M | -26.10%27.56M | 0.94%38.65M | -29.32%33.78M | -54.53%21.55M | -54.53%21.55M | -12.06%37.29M | -44.48%38.29M | -5.27%47.8M |
Current liabilities | 30.16%400.19M | 30.16%400.19M | 23.26%393.62M | 19.83%393.45M | 9.23%346.81M | -1.65%307.46M | -1.65%307.46M | 11.72%319.35M | -2.24%328.34M | 14.36%317.5M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 14.96%1.74B | 14.96%1.74B | 22.72%1.73B | 10.81%1.55B | 20.81%1.59B | 12.86%1.52B | 12.86%1.52B | -0.24%1.41B | -2.94%1.4B | -14.84%1.32B |
-Long term debt | 16.61%1.71B | 16.61%1.71B | 23.53%1.69B | 11.47%1.51B | 21.31%1.54B | 12.75%1.46B | 12.75%1.46B | 0.03%1.37B | -2.83%1.36B | -14.96%1.27B |
-Long term capital lease obligation | -32.16%34.99M | -32.16%34.99M | -4.54%38.74M | -9.64%40.03M | 5.89%44.73M | 16.19%51.58M | 16.19%51.58M | -8.73%40.58M | -6.12%44.31M | -10.73%42.24M |
Non current deferred liabilities | 11.78%285.25M | 11.78%285.25M | 10.57%279.78M | 12.60%272.21M | 14.91%260.99M | 17.44%255.18M | 17.44%255.18M | 28.10%253.04M | 35.28%241.75M | 47.24%227.13M |
Employee benefits | -45.19%19.37M | -45.19%19.37M | 56.35%31.49M | 60.06%32.61M | 63.42%33.7M | 65.60%35.33M | 65.60%35.33M | -10.00%20.14M | -20.49%20.38M | -31.39%20.62M |
Derivative product liabilities | 148.78%1.73M | 148.78%1.73M | 153.99%1.82M | 107.05%1.76M | 52.58%1.51M | -24.04%695K | -24.04%695K | -99.02%715K | -98.65%851K | -98.98%989K |
Other non current liabilities | 2.28%64.29M | 2.28%64.29M | 8.01%61.36M | 1.81%54.57M | 9.30%56.02M | 26.58%62.86M | 26.58%62.86M | 18.63%56.81M | 13.59%53.6M | 13.97%51.25M |
Total non current liabilities | 13.01%2.11B | 13.01%2.11B | 20.92%2.1B | 11.41%1.92B | 20.18%1.94B | 14.56%1.87B | 14.56%1.87B | -0.75%1.74B | -2.30%1.72B | -13.63%1.62B |
Total liabilities | 15.43%2.51B | 15.43%2.51B | 21.28%2.5B | 12.76%2.31B | 18.38%2.29B | 11.95%2.18B | 11.95%2.18B | 1.00%2.06B | -2.29%2.05B | -10.01%1.93B |
Shareholders'equity | ||||||||||
Share capital | -9.82%652K | -9.82%652K | -12.23%653K | -4.84%708K | -3.77%715K | -2.43%723K | -2.43%723K | 0.27%744K | 0.27%744K | 22.61%743K |
-common stock | -9.82%652K | -9.82%652K | -12.23%653K | -4.84%708K | -3.77%715K | -2.43%723K | -2.43%723K | 0.27%744K | 0.27%744K | 22.61%743K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 11.41%589.21M | 11.41%589.21M | 24.27%604.22M | 34.89%587.05M | 44.44%549.02M | 70.92%528.88M | 70.92%528.88M | 83.55%486.23M | 117.34%435.19M | 215.96%380.1M |
Paid-in capital | -15.21%836.27M | -15.21%836.27M | -19.60%835.63M | -8.26%951.46M | -6.86%964.03M | -8.19%986.3M | -8.19%986.3M | 4.81%1.04B | 4.80%1.04B | 20.90%1.04B |
Gains losses not affecting retained earnings | 44.46%-57.43M | 44.46%-57.43M | -51.86%-92.33M | -55.92%-96.01M | -61.25%-99.7M | -66.56%-103.4M | -66.56%-103.4M | 18.35%-60.8M | 18.83%-61.58M | 19.97%-61.83M |
Total stockholders'equity | -3.10%1.37B | -3.10%1.37B | -8.01%1.35B | 2.25%1.44B | 4.43%1.41B | 6.82%1.41B | 6.82%1.41B | 23.90%1.47B | 26.62%1.41B | 50.49%1.35B |
Total equity | -3.10%1.37B | -3.10%1.37B | -8.01%1.35B | 2.25%1.44B | 4.43%1.41B | 6.82%1.41B | 6.82%1.41B | 23.90%1.47B | 26.62%1.41B | 50.49%1.35B |
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