(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 | 134.67%14.07M | 134.67%14.07M | 281.05%8.6M | -90.52%1.03M | -79.00%2.13M | 20.83%6M | 20.83%6M | -68.38%2.26M | 102.00%10.83M | 45.68%10.13M |
-Cash and cash equivalents | 134.67%14.07M | 134.67%14.07M | 281.05%8.6M | -90.52%1.03M | -79.00%2.13M | 20.83%6M | 20.83%6M | -68.38%2.26M | 102.00%10.83M | 45.68%10.13M |
Receivables | 24.23%123.42M | 24.23%123.42M | 32.86%126.46M | 26.99%111.87M | 12.76%91.89M | -2.86%99.35M | -2.86%99.35M | -3.20%95.18M | -8.81%88.1M | 0.20%81.49M |
-Accounts receivable | 30.70%34.25M | 30.70%34.25M | 2.42%32.6M | -0.44%27M | -8.82%21.29M | -23.86%26.21M | -23.86%26.21M | -4.28%31.83M | -4.90%27.12M | 6.07%23.35M |
-Taxes receivable | -98.67%52K | -98.67%52K | -35.16%59K | -21.28%74K | -22.22%35K | 1,552.97%3.9M | 1,552.97%3.9M | -26.61%91K | -91.80%94K | -33.82%45K |
-Other receivables | 41.99%55.65M | 41.99%55.65M | 102.06%58.32M | 91.78%51.94M | 78.81%44.48M | 14.13%39.19M | 14.13%39.19M | -15.11%28.86M | -11.67%27.08M | -4.98%24.88M |
Inventory | 20.18%17.57M | 20.18%17.57M | 20.63%16.22M | 27.91%16.82M | 36.33%16.28M | 20.23%14.62M | 20.23%14.62M | 31.29%13.44M | 49.90%13.15M | 36.48%11.94M |
Other current assets | 161.38%50.91M | 161.38%50.91M | 91.15%38.88M | 83.86%34.53M | 12.06%22.72M | 37.03%19.48M | 37.03%19.48M | 1.32%20.34M | -17.47%18.78M | -1.83%20.28M |
Total current assets | 36.14%205.98M | 36.14%205.98M | 38.11%191.69M | 21.54%168.91M | 6.75%139.69M | 9.59%151.29M | 9.59%151.29M | -3.39%138.79M | 1.95%138.97M | 10.04%130.86M |
Non current assets | ||||||||||
Net PPE | 7.94%1.94B | 7.94%1.94B | 7.68%1.9B | 7.74%1.86B | 7.59%1.83B | 7.33%1.8B | 7.33%1.8B | 7.21%1.76B | 6.79%1.73B | 6.92%1.7B |
-Gross PPE | 6.70%2.57B | 6.70%2.57B | 6.52%2.52B | 6.60%2.48B | 6.64%2.44B | 5.94%2.41B | 5.94%2.41B | 6.03%2.37B | 5.80%2.33B | 5.94%2.29B |
-Accumulated depreciation | -3.01%-624.47M | -3.01%-624.47M | -3.13%-622.65M | -3.32%-616.72M | -3.91%-616.4M | -2.01%-606.23M | -2.01%-606.23M | -2.73%-603.75M | -3.04%-596.92M | -3.22%-593.21M |
Goodwill and other intangible assets | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M |
-Goodwill | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M | 0.00%1.12M |
Non current accounts receivable | -17.65%51.49M | -17.65%51.49M | -12.36%53.11M | -5.56%59.78M | 5.44%67.83M | -3.97%62.53M | -3.97%62.53M | -7.85%60.6M | -3.72%63.3M | -2.01%64.33M |
Other non current assets | 38.62%18.76M | 38.62%18.76M | -2.15%15.01M | -3.48%14.83M | -13.29%13.4M | -16.62%13.53M | -16.62%13.53M | 43.41%15.34M | 43.58%15.37M | 46.43%15.45M |
Total non current assets | 8.34%2.04B | 8.34%2.04B | 9.21%2.01B | 8.84%1.97B | 7.72%1.92B | 6.82%1.88B | 6.82%1.88B | 6.51%1.84B | 6.13%1.81B | 6.52%1.78B |
Total assets | 10.41%2.25B | 10.41%2.25B | 11.23%2.21B | 9.74%2.14B | 7.65%2.06B | 7.02%2.03B | 7.02%2.03B | 5.75%1.98B | 5.82%1.95B | 6.76%1.91B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.55%83.85M | -18.55%83.85M | 29.19%117.83M | 17.44%104.67M | 6.40%90.82M | 17.39%102.95M | 17.39%102.95M | 8.97%91.21M | 16.78%89.13M | 15.78%85.35M |
-accounts payable | -19.03%68.71M | -19.03%68.71M | 2.64%71.83M | -1.74%70.68M | -2.64%65.71M | 28.75%84.85M | 28.75%84.85M | 2.99%69.98M | 9.06%71.93M | 17.66%67.49M |
-Total tax payable | -16.34%15.15M | -16.34%15.15M | 116.72%46M | 97.68%34M | 40.59%25.11M | -16.95%18.11M | -16.95%18.11M | 34.82%21.22M | 65.88%17.2M | 9.17%17.86M |
Current accrued expenses | 20.93%23.35M | 20.93%23.35M | 4.42%23.77M | 13.47%20.54M | 4.83%25.8M | -7.20%19.3M | -7.20%19.3M | 3.84%22.76M | -13.75%18.1M | -3.16%24.61M |
Current debt and capital lease obligation | -82.85%44.21M | -82.85%44.21M | -83.69%39.26M | -98.98%2.29M | 417.30%177.81M | 671.34%257.79M | 671.34%257.79M | 690.62%240.79M | 9,213.90%225.86M | 1,347.89%34.37M |
-Current debt | -83.45%42.35M | -83.45%42.35M | -84.36%37.35M | -99.82%414K | 443.22%175.9M | 715.56%255.9M | 715.56%255.9M | 741.88%238.9M | 59,446.28%223.89M | 8,796.15%32.38M |
-Current capital lease obligation | -1.90%1.86M | -1.90%1.86M | 0.90%1.91M | -4.47%1.88M | -4.27%1.91M | -7.44%1.89M | -7.44%1.89M | -8.99%1.89M | -3.95%1.97M | -0.95%1.99M |
Current deferred liabilities | 49.72%1.35M | 49.72%1.35M | -52.43%596K | 81.68%585K | 166.67%560K | 251.36%903K | 251.36%903K | 125.77%1.25M | -53.20%322K | -79.98%210K |
Other current liabilities | -10.94%13.87M | -10.94%13.87M | -21.04%13.56M | -16.23%12.84M | -18.61%12.7M | 16.25%15.57M | 16.25%15.57M | 18.45%17.17M | 40.20%15.32M | 49.34%15.61M |
Current liabilities | -57.98%166.62M | -57.98%166.62M | -47.74%195.01M | -59.59%140.93M | 92.12%307.69M | 154.88%396.52M | 154.88%396.52M | 146.94%373.18M | 213.19%348.74M | 41.72%160.15M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 83.30%873.67M | 83.30%873.67M | 79.01%819.05M | 81.62%826.45M | -0.19%608.99M | -19.97%476.64M | -19.97%476.64M | -21.59%457.54M | -25.33%455.04M | 5.47%610.15M |
-Long term debt | 85.05%867.06M | 85.05%867.06M | 80.51%811.96M | 83.33%819.38M | -0.04%601.43M | -20.14%468.55M | -20.14%468.55M | -21.65%449.82M | -25.55%446.94M | 5.68%601.65M |
-Long term capital lease obligation | -18.18%6.62M | -18.18%6.62M | -8.21%7.09M | -12.56%7.08M | -11.04%7.56M | -9.30%8.09M | -9.30%8.09M | -18.15%7.72M | -10.33%8.1M | -7.23%8.5M |
Non current deferred liabilities | 7.85%162.59M | 7.85%162.59M | 9.48%157.47M | 7.65%154.43M | 3.76%149.2M | 6.59%150.76M | 6.59%150.76M | 4.45%143.83M | 5.61%143.46M | 8.04%143.8M |
Employee benefits | -2.93%32.65M | -2.93%32.65M | -42.02%34.11M | -41.78%35.96M | -43.51%34.8M | -45.19%33.64M | -45.19%33.64M | -37.19%58.84M | -36.17%61.76M | -35.97%61.59M |
Other non current liabilities | 2.91%233.25M | 2.91%233.25M | 0.96%228.26M | 0.33%226.79M | 0.19%227.06M | -0.62%226.67M | -0.62%226.67M | -1.64%226.09M | 0.51%226.05M | 1.79%226.62M |
Total non current liabilities | 40.41%1.3B | 40.41%1.3B | 37.06%1.24B | 37.16%1.24B | -4.17%1.02B | -12.38%928.3M | -12.38%928.3M | -13.48%903.89M | -15.01%906.69M | 3.49%1.07B |
Total liabilities | 10.96%1.47B | 10.96%1.47B | 12.28%1.43B | 10.29%1.38B | 8.40%1.33B | 9.04%1.32B | 9.04%1.32B | 6.79%1.28B | 6.55%1.26B | 7.27%1.23B |
Shareholders'equity | ||||||||||
Share capital | 1.16%263.18M | 1.16%263.18M | 1.10%262.88M | 0.99%262.23M | 0.97%261.79M | 0.66%260.16M | 0.66%260.16M | 0.68%260.01M | 0.60%259.66M | 0.68%259.28M |
-common stock | 1.16%263.18M | 1.16%263.18M | 1.10%262.88M | 0.99%262.23M | 0.97%261.79M | 0.66%260.16M | 0.66%260.16M | 0.68%260.01M | 0.60%259.66M | 0.68%259.28M |
Retained earnings | 14.14%512.93M | 14.14%512.93M | 14.13%508.45M | 13.41%492.84M | 9.56%469.06M | 5.12%449.39M | 5.12%449.39M | 5.90%445.49M | 7.03%434.57M | 9.26%428.14M |
Total stockholders'equity | 9.38%776.11M | 9.38%776.11M | 9.33%771.34M | 8.76%755.07M | 6.32%730.85M | 3.44%709.55M | 3.44%709.55M | 3.91%705.5M | 4.53%694.23M | 5.86%687.43M |
Total equity | 9.38%776.11M | 9.38%776.11M | 9.33%771.34M | 8.76%755.07M | 6.32%730.85M | 3.44%709.55M | 3.44%709.55M | 3.91%705.5M | 4.53%694.23M | 5.86%687.43M |
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