(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 | 160.67%35M | 160.67%35M | -39.92%8.63M | -27.36%15.7M | -94.80%10.6M | -39.43%13.43M | -39.43%13.43M | -25.29%14.36M | -44.61%21.62M | 840.54%203.6M |
-Cash and cash equivalents | 160.67%35M | 160.67%35M | -39.92%8.63M | -27.36%15.7M | -94.80%10.6M | -39.43%13.43M | -39.43%13.43M | -25.29%14.36M | -44.61%21.62M | 840.54%203.6M |
Receivables | -14.14%245.98M | -14.14%245.98M | -12.99%164.06M | -15.82%164.91M | 7.36%244.38M | 23.14%286.49M | 23.14%286.49M | 11.01%188.55M | 25.76%195.91M | 15.26%227.63M |
-Accounts receivable | -15.25%216.74M | -15.25%216.74M | -20.03%131.9M | -14.74%141.64M | 12.09%216.57M | 25.96%255.75M | 25.96%255.75M | 26.19%164.93M | 27.95%166.12M | 26.17%193.2M |
-Taxes receivable | -4.90%29.23M | -4.90%29.23M | 36.14%32.16M | -21.89%23.26M | -19.22%27.82M | 3.80%30.74M | 3.80%30.74M | -39.67%23.62M | 14.80%29.79M | -22.40%34.43M |
Inventory | 48.58%159.98M | 48.58%159.98M | 17.60%145.17M | 9.47%115.81M | 33.21%101.78M | 27.07%107.67M | 27.07%107.67M | 41.56%123.45M | 27.80%105.79M | 20.97%76.4M |
Prepaid assets | 74.67%52.75M | 74.67%52.75M | 134.71%51.19M | 81.71%48.04M | 47.06%47.25M | 23.84%30.2M | 23.84%30.2M | 17.76%21.81M | 17.79%26.44M | 23.64%32.13M |
Other current assets | -21.72%156.3M | -21.72%156.3M | 179.71%176.18M | 256.89%172.59M | 475.35%216.45M | 319.34%199.67M | 319.34%199.67M | 23.81%62.99M | 31.28%48.36M | 1.73%37.62M |
Total current assets | -8.31%661.84M | -8.31%661.84M | 18.04%547.22M | 26.38%526.94M | 10.00%655.7M | 66.13%721.8M | 66.13%721.8M | 30.13%463.6M | 15.20%416.96M | 70.27%596.08M |
Non current assets | ||||||||||
Net PPE | 4.65%5.84B | 4.65%5.84B | 4.49%5.76B | 4.46%5.69B | 4.02%5.61B | 4.09%5.58B | 4.09%5.58B | 3.97%5.51B | 3.97%5.44B | 4.38%5.39B |
-Gross PPE | 3.27%8.12B | 3.27%8.12B | 3.71%8.04B | 3.60%7.93B | 3.44%7.82B | 4.71%7.86B | 4.71%7.86B | 4.72%7.76B | 4.88%7.66B | 5.02%7.56B |
-Accumulated depreciation | 0.10%-2.28B | 0.10%-2.28B | -1.79%-2.28B | -1.51%-2.25B | -2.01%-2.21B | -6.27%-2.28B | -6.27%-2.28B | -6.60%-2.24B | -7.18%-2.21B | -6.65%-2.17B |
Goodwill and other intangible assets | 2.15%71.87M | 2.15%71.87M | 0.86%68.72M | 2.97%70.2M | 7.13%70.12M | 15.55%70.36M | 15.55%70.36M | 29.97%68.14M | 30.03%68.17M | 24.85%65.46M |
-Goodwill | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M | 0.00%52.43M |
-Other intangible assets | 8.43%19.45M | 8.43%19.45M | 3.71%16.29M | 12.86%17.77M | 35.81%17.7M | 111.88%17.94M | 111.88%17.94M | --15.71M | --15.75M | --13.03M |
Investments and advances | 3.48%164.9M | 3.48%164.9M | 33.20%166.42M | 30.54%161.22M | 55.48%162.23M | 55.31%159.36M | 55.31%159.36M | 31.45%124.94M | 51.60%123.5M | 43.57%104.34M |
Long-term notes receivables | -14.85%15.29M | -14.85%15.29M | 5.68%18.23M | 8.31%18.47M | 19.53%18.27M | 20.10%17.95M | 20.10%17.95M | 16.90%17.25M | 15.17%17.05M | 4.24%15.29M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --12.74M | --11.17M | ---- |
Non current deferred assets | 3.35%7.79M | 3.35%7.79M | 2.02%7.76M | -7.08%7.43M | -15.92%7.44M | -20.73%7.54M | -20.73%7.54M | -23.27%7.61M | -17.25%7.99M | -6.61%8.84M |
Defined pension benefit | 146.58%33M | 146.58%33M | --22.27M | --19.14M | --16.01M | --13.38M | --13.38M | ---- | ---- | ---- |
Other non current assets | 3.48%15.75M | 3.48%15.75M | 107.64%22.92M | 103.92%19.96M | 5.30%18.98M | 36.52%15.22M | 36.52%15.22M | -53.72%11.04M | -50.44%9.79M | -41.70%18.02M |
Total non current assets | 5.15%7.04B | 5.15%7.04B | 5.02%6.92B | 4.96%6.84B | 4.63%6.74B | 4.31%6.7B | 4.31%6.7B | 3.40%6.59B | 3.76%6.52B | 6.46%6.44B |
Total assets | 3.84%7.7B | 3.84%7.7B | 5.87%7.47B | 6.25%7.37B | 5.09%7.39B | 8.23%7.42B | 8.23%7.42B | 4.82%7.06B | 4.38%6.94B | 9.95%7.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -27.46%175.19M | -27.46%175.19M | -11.87%135.04M | -16.54%134.43M | -8.87%150.06M | 38.17%241.52M | 38.17%241.52M | 5.11%153.23M | 10.20%161.07M | 9.98%164.67M |
-accounts payable | -29.41%143.26M | -29.41%143.26M | -6.50%105.32M | -14.61%103.59M | 0.09%112.23M | 52.49%202.95M | 52.49%202.95M | 9.55%112.65M | 16.60%121.32M | 20.44%112.13M |
-Total tax payable | -17.22%31.93M | -17.22%31.93M | -26.76%29.72M | -22.43%30.84M | -28.00%37.83M | -7.52%38.57M | -7.52%38.57M | -5.51%40.58M | -5.61%39.75M | -7.21%52.55M |
Current accrued expenses | 12.83%23.54M | 12.83%23.54M | 21.78%42.61M | 33.64%27.11M | 8.33%34.31M | 18.96%20.86M | 18.96%20.86M | 19.51%34.99M | 22.23%20.28M | 9.52%31.67M |
Current debt and capital lease obligation | -23.61%364M | -23.61%364M | -21.31%221.5M | 27.66%210M | -2.20%244.5M | -11.99%476.5M | -11.99%476.5M | -37.32%281.5M | -69.87%164.5M | 29.53%250M |
-Current debt | -23.61%364M | -23.61%364M | -21.31%221.5M | 27.66%210M | -2.20%244.5M | -10.77%476.5M | -10.77%476.5M | -37.32%281.5M | -69.87%164.5M | 29.53%250M |
Current deferred liabilities | --0 | --0 | --0 | --0 | --0 | 859.39%8.48M | 859.39%8.48M | --29.08M | --18.82M | ---- |
Other current liabilities | -3.45%166.32M | -3.45%166.32M | -3.30%138.75M | -14.42%123.35M | -14.96%130.04M | 25.58%172.26M | 25.58%172.26M | 5.68%143.49M | 1.70%144.14M | 86.81%152.92M |
Current liabilities | -19.63%775.21M | -19.63%775.21M | -14.85%583.46M | -2.21%541.16M | -5.82%604.59M | 5.63%964.53M | 5.63%964.53M | -14.26%685.2M | -37.95%553.4M | 30.26%641.93M |
Non current liabilities | ||||||||||
Long term provisions | 14.41%18.06M | 14.41%18.06M | 0.92%16.02M | -2.30%15.95M | -5.91%15.88M | -7.93%15.78M | -7.93%15.78M | -3.33%15.88M | -2.46%16.32M | -1.45%16.88M |
Long term debt and capital lease obligation | 9.44%2.67B | 9.44%2.67B | 10.05%2.69B | 9.73%2.69B | 9.44%2.69B | 18.32%2.44B | 18.32%2.44B | 18.28%2.44B | 27.19%2.45B | 12.90%2.46B |
-Long term debt | 10.05%2.57B | 10.05%2.57B | 10.69%2.58B | 10.36%2.58B | 10.05%2.58B | 19.62%2.33B | 19.62%2.33B | 19.62%2.33B | 29.20%2.34B | 13.85%2.35B |
-Long term capital lease obligation | -3.86%102.65M | -3.86%102.65M | -3.58%107.03M | -3.53%107.33M | -3.47%107.69M | -4.49%106.78M | -4.49%106.78M | -4.29%111.01M | -4.16%111.26M | -4.09%111.56M |
Non current deferred liabilities | 6.08%746.55M | 6.08%746.55M | 8.57%754.64M | 6.64%732.19M | 6.95%722.86M | 4.73%703.78M | 4.73%703.78M | 4.73%695.04M | 5.70%686.62M | 6.04%675.91M |
Employee benefits | -4.34%89.83M | -4.34%89.83M | -19.71%92.23M | -27.65%92.74M | -33.66%93.25M | -38.81%93.9M | -38.81%93.9M | -35.23%114.87M | -32.14%128.19M | -29.60%140.58M |
Derivative product liabilities | 126.84%17.9M | 126.84%17.9M | 200.34%14.04M | 124.02%6.04M | 40.34%5.06M | 74.41%7.89M | 74.41%7.89M | -16.25%4.67M | -39.04%2.7M | -59.74%3.61M |
Other non current liabilities | 161.08%43.38M | 161.08%43.38M | 187.26%47.24M | 211.36%48.91M | 137.11%37.51M | 8.28%16.62M | 8.28%16.62M | 5.82%16.45M | 0.04%15.71M | 8.93%15.82M |
Total non current liabilities | 7.86%4.44B | 7.86%4.44B | 8.24%4.48B | 6.82%4.43B | 5.85%4.4B | 8.78%4.12B | 8.78%4.12B | 7.96%4.14B | 12.55%4.15B | 8.41%4.16B |
Total liabilities | 2.65%5.22B | 2.65%5.22B | 4.96%5.06B | 5.76%4.97B | 4.29%5.01B | 8.17%5.08B | 8.17%5.08B | 4.13%4.82B | 2.71%4.7B | 10.89%4.8B |
Shareholders'equity | ||||||||||
Share capital | 7.81%1.64B | 7.81%1.64B | 9.49%1.62B | 10.08%1.59B | 9.67%1.56B | 10.51%1.53B | 10.51%1.53B | 9.52%1.48B | 10.72%1.44B | 10.30%1.42B |
-common stock | 7.81%1.64B | 7.81%1.64B | 9.49%1.62B | 10.08%1.59B | 9.67%1.56B | 10.51%1.53B | 10.51%1.53B | 9.52%1.48B | 10.72%1.44B | 10.30%1.42B |
Retained earnings | 3.67%841.35M | 3.67%841.35M | 3.47%793.22M | 1.13%814.01M | 0.74%831.74M | 3.30%811.54M | 3.30%811.54M | 0.20%766.62M | 3.15%804.88M | 3.64%825.64M |
Gains losses not affecting retained earnings | 82.65%-357K | 82.65%-357K | 79.31%-2.11M | 80.03%-2.1M | 80.71%-2.08M | 81.36%-2.06M | 81.36%-2.06M | 24.04%-10.22M | 23.74%-10.49M | 23.47%-10.76M |
Total stockholders'equity | 6.45%2.49B | 6.45%2.49B | 7.83%2.41B | 7.28%2.4B | 6.81%2.39B | 8.35%2.33B | 8.35%2.33B | 6.34%2.23B | 8.09%2.24B | 7.96%2.23B |
Total equity | 6.45%2.49B | 6.45%2.49B | 7.83%2.41B | 7.28%2.4B | 6.81%2.39B | 8.35%2.33B | 8.35%2.33B | 6.34%2.23B | 8.09%2.24B | 7.96%2.23B |
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