(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 | -31.32%87.7M | -31.32%87.7M | -8.46%107.1M | -23.19%81.8M | -8.25%95.7M | 7.76%127.7M | 7.76%127.7M | 19.63%117M | 6.61%106.5M | 4.20%104.3M |
-Cash and cash equivalents | -31.32%87.7M | -31.32%87.7M | -8.46%107.1M | -23.19%81.8M | -8.25%95.7M | 7.76%127.7M | 7.76%127.7M | 19.63%117M | 6.61%106.5M | 4.20%104.3M |
Receivables | -14.95%142.8M | -14.95%142.8M | -0.68%145.2M | 4.75%152.3M | -11.70%142.7M | 27.97%167.9M | 27.97%167.9M | 13.25%146.2M | -11.93%145.4M | -1.64%161.6M |
-Accounts receivable | -17.34%128.7M | -17.34%128.7M | -1.43%138M | 1.38%139.4M | -11.84%131M | 31.73%155.7M | 31.73%155.7M | 19.15%140M | 28.87%137.5M | 41.12%148.6M |
-Taxes receivable | 15.57%14.1M | 15.57%14.1M | 6.56%13M | 63.29%12.9M | -10.00%11.7M | -6.15%12.2M | -6.15%12.2M | 5.17%12.2M | -86.47%7.9M | -77.97%13M |
-Recievables adjustments allowances | ---- | ---- | 3.33%-5.8M | ---- | ---- | ---- | ---- | ---6M | ---- | ---- |
Inventory | 23.36%163.2M | 23.36%163.2M | -19.11%156.6M | -12.25%148.3M | 26.90%200M | -16.95%132.3M | -16.95%132.3M | 22.22%193.6M | 5.82%169M | -4.60%157.6M |
Other current assets | 107.19%28.8M | 107.19%28.8M | 3.03%13.6M | -2.47%15.8M | -1.91%15.4M | -25.27%13.9M | -25.27%13.9M | -32.99%13.2M | -13.83%16.2M | -14.21%15.7M |
Total current assets | -21.97%487M | -21.97%487M | 11.62%524.6M | 15.97%506.9M | 3.32%453.8M | 45.95%624.1M | 45.95%624.1M | 16.05%470M | -1.44%437.1M | -1.94%439.2M |
Non current assets | ||||||||||
Net PPE | -1.44%144M | -1.44%144M | -26.54%143.9M | -23.46%151.7M | -5.52%191.8M | -29.32%146.1M | -29.32%146.1M | -7.20%195.9M | -7.73%198.2M | -7.09%203M |
-Gross PPE | 6.38%266.9M | 6.38%266.9M | -24.02%262.2M | -22.36%267.3M | 2.64%353.7M | -26.83%250.9M | -26.83%250.9M | 2.86%345.1M | 2.01%344.3M | 2.26%344.6M |
-Accumulated depreciation | -17.27%-122.9M | -17.27%-122.9M | 20.71%-118.3M | 20.88%-115.6M | -14.34%-161.9M | 23.05%-104.8M | 23.05%-104.8M | -19.94%-149.2M | -19.07%-146.1M | -19.49%-141.6M |
Goodwill and other intangible assets | 4.13%1.04B | 4.13%1.04B | -4.49%1.03B | -9.61%985.2M | -2.79%1.07B | 5.48%994.5M | 5.48%994.5M | 14.28%1.08B | 14.47%1.09B | 14.80%1.1B |
-Goodwill | 4.71%796.1M | 4.71%796.1M | -3.90%791.5M | -7.56%762.6M | -0.54%821.5M | -5.15%760.3M | -5.15%760.3M | 2.72%823.6M | 2.79%825M | 2.98%826M |
-Other intangible assets | 2.26%239.5M | 2.26%239.5M | -6.38%242.2M | -15.97%222.6M | -9.63%245M | 65.86%234.2M | 65.86%234.2M | 78.05%258.7M | 77.19%264.9M | 76.50%271.1M |
Non current deferred assets | 41.30%6.5M | 41.30%6.5M | -60.55%4.3M | -60.36%4.4M | -60.18%4.5M | -54.00%4.6M | -54.00%4.6M | -53.81%10.9M | -82.07%11.1M | -26.62%11.3M |
Other non current assets | 9.66%19.3M | 9.66%19.3M | 14.29%18.4M | 12.12%18.5M | 16.98%18.6M | 6.67%17.6M | 6.67%17.6M | 45.05%16.1M | 50.00%16.5M | 40.71%15.9M |
Total non current assets | 3.66%1.21B | 3.66%1.21B | -8.04%1.2B | -11.85%1.16B | -3.46%1.28B | -1.12%1.16B | -1.12%1.16B | 9.41%1.31B | 6.12%1.32B | 10.53%1.33B |
Total assets | -5.29%1.69B | -5.29%1.69B | -2.83%1.72B | -4.91%1.67B | -1.79%1.73B | 11.43%1.79B | 11.43%1.79B | 11.10%1.78B | 4.13%1.75B | 7.14%1.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.07%73M | -18.07%73M | -13.99%62.1M | 2.59%71.2M | 20.90%80.4M | 50.00%89.1M | 50.00%89.1M | 27.34%72.2M | 2.81%69.4M | 6.23%66.5M |
-accounts payable | -17.08%56.3M | -17.08%56.3M | -16.91%52.1M | 1.87%65.4M | -6.58%59.6M | 20.39%67.9M | 20.39%67.9M | 14.21%62.7M | -1.98%64.2M | 7.77%63.8M |
-Total tax payable | -21.23%16.7M | -21.23%16.7M | 5.26%10M | 11.54%5.8M | 670.37%20.8M | 606.67%21.2M | 606.67%21.2M | 427.78%9.5M | 160.00%5.2M | -20.59%2.7M |
Current accrued expenses | -0.13%76.5M | -0.13%76.5M | 23.69%87.2M | 5.35%66.9M | -16.83%59.8M | 17.67%76.6M | 17.67%76.6M | 21.97%70.5M | -16.34%63.5M | -6.50%71.9M |
Current debt and capital lease obligation | 17.58%21.4M | 17.58%21.4M | -3.57%18.9M | 8.24%19.7M | 26.21%18.3M | 23.81%18.2M | 23.81%18.2M | 33.33%19.6M | 22.15%18.2M | -3.97%14.5M |
-Current debt | 38.71%8.6M | 38.71%8.6M | 0.00%6.2M | 31.91%6.2M | --6.2M | --6.2M | --6.2M | --6.2M | --4.7M | ---- |
-Current capital lease obligation | 6.67%12.8M | 6.67%12.8M | -5.22%12.7M | 0.00%13.5M | -16.55%12.1M | -18.37%12M | -18.37%12M | -8.84%13.4M | -9.40%13.5M | -3.97%14.5M |
Other current liabilities | 797.18%63.7M | 797.18%63.7M | --2.5M | --2.7M | ---- | --7.1M | --7.1M | ---- | ---- | ---- |
Current liabilities | 22.83%234.6M | 22.83%234.6M | 5.18%170.7M | 6.22%160.5M | 3.66%158.5M | 37.21%191M | 37.21%191M | 25.62%162.3M | -4.55%151.1M | -1.10%152.9M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -27.47%187.7M | -27.47%187.7M | 1.12%287.8M | -18.60%234.2M | -19.46%237.1M | 49.77%258.8M | 49.77%258.8M | 48.93%284.6M | 35.39%287.7M | 30.79%294.4M |
-Long term debt | -29.56%159.4M | -29.56%159.4M | 4.24%258.3M | -18.45%203.3M | -19.54%204.7M | 74.08%226.3M | 74.08%226.3M | 70.90%247.8M | 51.09%249.3M | 45.37%254.4M |
-Long term capital lease obligation | -12.92%28.3M | -12.92%28.3M | -19.84%29.5M | -19.53%30.9M | -19.00%32.4M | -24.07%32.5M | -24.07%32.5M | -20.17%36.8M | -19.16%38.4M | -20.16%40M |
Non current deferred liabilities | -6.30%23.8M | -6.30%23.8M | -22.43%28.7M | -37.18%21.8M | -27.67%25.1M | 113.45%25.4M | 113.45%25.4M | 560.71%37M | 519.64%34.7M | 519.64%34.7M |
Employee benefits | 22.92%5.9M | 22.92%5.9M | 39.53%6M | 38.10%5.8M | 20.00%5.4M | 9.09%4.8M | 9.09%4.8M | -14.00%4.3M | -20.75%4.2M | -19.64%4.5M |
Other non current liabilities | -73.89%4.1M | -73.89%4.1M | -59.15%9.6M | -59.15%9.6M | -57.02%10.1M | 234.04%15.7M | 234.04%15.7M | 400.00%23.5M | 379.59%23.5M | 379.59%23.5M |
Total non current liabilities | -27.31%221.5M | -27.31%221.5M | -4.95%332.1M | -22.48%271.4M | -22.23%277.7M | 57.22%304.7M | 57.22%304.7M | 68.96%349.4M | 53.08%350.1M | 47.81%357.1M |
Total liabilities | -7.99%456.1M | -7.99%456.1M | -1.74%502.8M | -13.83%431.9M | -14.47%436.2M | 48.86%495.7M | 48.86%495.7M | 52.29%511.7M | 29.51%501.2M | 28.72%510M |
Shareholders'equity | ||||||||||
Share capital | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K |
-common stock | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -24.42%-314.9M | -24.42%-314.9M | -20.52%-325.4M | -9.76%-321.7M | 16.72%-253.6M | 16.63%-253.1M | 16.63%-253.1M | 15.70%-270M | -2.77%-293.1M | 5.76%-304.5M |
Paid-in capital | 1.04%1.66B | 1.04%1.66B | 1.06%1.66B | 1.07%1.65B | 1.08%1.65B | 1.08%1.65B | 1.08%1.65B | 1.02%1.64B | 0.99%1.64B | 0.99%1.63B |
Less: Treasury stock | 28.59%85.9M | 28.59%85.9M | 20.03%79.7M | 27.26%70.5M | 66.83%67.9M | 213.62%66.8M | 213.62%66.8M | 538.46%66.4M | 437.86%55.4M | 315.31%40.7M |
Gains losses not affecting retained earnings | 24.58%-27M | 24.58%-27M | 23.08%-33M | 24.87%-28.4M | 2.49%-31.3M | -5.92%-35.8M | -5.92%-35.8M | -27.68%-42.9M | -26.00%-37.8M | 0.62%-32.1M |
Total stockholders'equity | -4.25%1.24B | -4.25%1.24B | -3.28%1.22B | -1.34%1.23B | 3.36%1.3B | 1.62%1.29B | 1.62%1.29B | 0.13%1.26B | -3.45%1.25B | 0.31%1.26B |
Total equity | -4.25%1.24B | -4.25%1.24B | -3.28%1.22B | -1.34%1.23B | 3.36%1.3B | 1.62%1.29B | 1.62%1.29B | 0.13%1.26B | -3.45%1.25B | 0.31%1.26B |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data