(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -21.91%460.22M | -21.91%460.22M | --764.19M | -14.28%789.61M | 2.36%589.32M | 2.36%589.32M | --847.05M | -26.64%921.15M | -27.01%575.76M | -27.01%575.76M |
-Cash and cash equivalents | -31.03%271.33M | -31.03%271.33M | --594.62M | -18.42%602.86M | 6.80%393.43M | 6.80%393.43M | --668.25M | -30.21%739M | -37.42%368.38M | -37.42%368.38M |
-Short-term investments | -3.58%188.89M | -3.58%188.89M | --169.57M | 2.53%186.75M | -5.54%195.89M | -5.54%195.89M | --178.8M | -7.42%182.15M | 3.65%207.38M | 3.65%207.38M |
Receivables | 45.23%273.77M | 45.23%273.77M | --264.32M | -3.85%268.05M | -36.70%188.51M | -36.70%188.51M | --271.99M | 12.16%278.8M | -6.84%297.8M | -6.84%297.8M |
-Accounts receivable | 70.08%213.35M | 70.08%213.35M | --225.14M | 21.06%268.05M | -44.82%125.44M | -44.82%125.44M | --209.4M | 12.46%221.43M | -11.91%227.34M | -11.91%227.34M |
-Taxes receivable | -18.71%37.13M | -18.71%37.13M | --33.72M | ---- | -23.03%45.68M | -23.03%45.68M | --50.09M | 13.83%50.6M | 17.15%59.35M | 17.15%59.35M |
-Other receivables | 33.91%23.29M | 33.91%23.29M | --5.46M | ---- | 56.55%17.39M | 56.55%17.39M | --12.49M | -6.20%6.77M | 1.81%11.11M | 1.81%11.11M |
Inventory | -13.45%29.87M | -13.45%29.87M | --27.71M | 3.73%35.21M | 16.22%34.51M | 16.22%34.51M | --33.01M | 34.56%33.94M | 23.94%29.69M | 23.94%29.69M |
Prepaid assets | 7.53%12.72M | 7.53%12.72M | --23.64M | ---- | 26.60%11.83M | 26.60%11.83M | --22.93M | -10.71%24.21M | -22.63%9.34M | -22.63%9.34M |
Restricted cash | -14.74%176.97M | -14.74%176.97M | ---- | ---- | -18.38%207.56M | -18.38%207.56M | ---- | ---- | -9.11%254.31M | -9.11%254.31M |
Total current assets | -4.80%982.18M | -4.80%982.18M | --1.08B | -13.30%1.09B | -11.58%1.03B | -11.58%1.03B | --1.18B | -23.54%1.26B | -18.07%1.17B | -18.07%1.17B |
Non current assets | ||||||||||
Net PPE | ---- | ---- | --866.97M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Gross PPE | ---- | ---- | --1.12B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Accumulated depreciation | ---- | ---- | ---249.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.73%7.2B | -3.73%7.2B | --5.59B | -6.29%7.43B | -6.71%7.48B | -6.71%7.48B | --7.64B | -0.69%7.93B | -1.64%8.02B | -1.64%8.02B |
-Other intangible assets | -3.73%7.2B | -3.73%7.2B | --5.59B | -6.29%7.43B | -6.71%7.48B | -6.71%7.48B | --7.64B | -0.69%7.93B | -1.64%8.02B | -1.64%8.02B |
Investments and advances | -11.43%230.31M | -11.43%230.31M | --987.71M | 38.41%416.58M | -11.73%260.03M | -11.73%260.03M | --291.53M | 53.39%300.99M | 152.61%294.58M | 152.61%294.58M |
Non current accounts receivable | -7.59%79.88M | -7.59%79.88M | --75.34M | ---- | 0.73%86.43M | 0.73%86.43M | --71.38M | --70.88M | -3.22%85.8M | -3.22%85.8M |
Financial assets | -36.86%56.71M | -36.86%56.71M | --110.34M | ---- | 731.00%89.81M | 731.00%89.81M | --48.37M | --32.1M | 883.35%10.81M | 883.35%10.81M |
Non current deferred assets | 7.58%161M | 7.58%161M | --151.87M | 2.82%163.54M | -13.13%149.66M | -13.13%149.66M | --135.92M | 8.44%159.05M | 13.12%172.27M | 13.12%172.27M |
Total non current assets | -4.18%7.73B | -4.18%7.73B | --7.78B | -5.67%8.01B | -6.01%8.07B | -6.01%8.07B | --8.19B | 1.98%8.49B | 0.83%8.59B | 0.83%8.59B |
Total assets | -4.25%8.71B | -4.25%8.71B | --8.86B | -6.66%9.11B | -6.68%9.1B | -6.68%9.1B | --9.37B | -2.24%9.76B | -1.88%9.75B | -1.88%9.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.83%156.99M | 2.83%156.99M | --173.55M | 8.60%165.4M | 3.53%152.67M | 3.53%152.67M | --195.51M | 17.88%152.3M | 0.42%147.46M | 0.42%147.46M |
-accounts payable | -8.52%77.27M | -8.52%77.27M | --76.81M | 60.99%134.01M | 6.85%84.47M | 6.85%84.47M | --106.31M | 55.33%83.24M | 53.73%79.05M | 53.73%79.05M |
-Total tax payable | 25.66%44.66M | 25.66%44.66M | --42.36M | -1.77%31.39M | 4.23%35.54M | 4.23%35.54M | --41.48M | -17.47%31.96M | -37.67%34.1M | -37.67%34.1M |
-Other payable | 7.37%35.07M | 7.37%35.07M | --54.38M | ---- | -4.82%32.66M | -4.82%32.66M | --47.72M | 0.58%37.1M | -15.73%34.31M | -15.73%34.31M |
Current accrued expenses | 4.52%12.48M | 4.52%12.48M | ---- | ---- | --11.94M | --11.94M | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | 22.78%421.41M | 22.78%421.41M | --440.16M | -10.98%380.76M | -49.26%343.23M | -49.26%343.23M | --373.55M | -39.41%427.72M | 101.31%676.4M | 101.31%676.4M |
-Current debt | 22.78%421.41M | 22.78%421.41M | --440.16M | -10.98%380.76M | -49.26%343.23M | -49.26%343.23M | --373.55M | -39.41%427.72M | 101.31%676.4M | 101.31%676.4M |
Current deferred liabilities | 51.36%16.91M | 51.36%16.91M | --5.34M | ---- | 1,960.70%11.17M | 1,960.70%11.17M | --641K | 199.40%2.01M | 30.29%542K | 30.29%542K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- |
Current liabilities | 17.11%607.78M | 17.11%607.78M | --619.05M | -6.16%546.16M | -37.05%519M | -37.05%519M | --569.7M | -35.90%582.02M | 70.59%824.41M | 70.59%824.41M |
Non current liabilities | ||||||||||
Long term provisions | 10.44%155.28M | 10.44%155.28M | --146.35M | ---- | 12.84%140.6M | 12.84%140.6M | ---- | ---- | --124.59M | --124.59M |
Long term debt and capital lease obligation | -4.25%5.07B | -4.25%5.07B | --5.1B | -6.57%5.29B | -2.79%5.29B | -2.79%5.29B | --5.36B | 3.77%5.67B | -7.69%5.44B | -7.69%5.44B |
-Long term debt | -4.67%4.98B | -4.67%4.98B | --5.02B | -6.57%5.29B | -2.90%5.23B | -2.90%5.23B | --5.36B | 3.77%5.67B | -8.69%5.38B | -8.69%5.38B |
-Long term capital lease obligation | 30.58%82.37M | 30.58%82.37M | --80.79M | ---- | 6.51%63.08M | 6.51%63.08M | ---- | ---- | --59.22M | --59.22M |
Non current deferred liabilities | -6.95%1.12B | -6.95%1.12B | --1.16B | -77.44%283.74M | -5.58%1.21B | -5.58%1.21B | --1.24B | -1.70%1.26B | -0.80%1.28B | -0.80%1.28B |
Non current accrued expenses | 7.55%98.82M | 7.55%98.82M | --99.99M | ---- | 22.85%91.88M | 22.85%91.88M | ---- | ---- | --74.8M | --74.8M |
Derivative product liabilities | 77.82%29.96M | 77.82%29.96M | --6.45M | -82.68%26.3M | -92.46%16.85M | -92.46%16.85M | --93.51M | -47.25%151.86M | -31.91%223.45M | -31.91%223.45M |
Other non current liabilities | -1.93%44.49M | -1.93%44.49M | --42.28M | 321.45%1.25B | 31.19%45.37M | 31.19%45.37M | --311.37M | 59.24%295.75M | -82.80%34.58M | -82.80%34.58M |
Total non current liabilities | -4.05%6.52B | -4.05%6.52B | --6.55B | -7.07%6.85B | -5.38%6.79B | -5.38%6.79B | --7B | 2.19%7.37B | -6.94%7.18B | -6.94%7.18B |
Total liabilities | -2.55%7.13B | -2.55%7.13B | --7.17B | -7.01%7.4B | -8.64%7.31B | -8.64%7.31B | --7.57B | -2.07%7.95B | -2.37%8B | -2.37%8B |
Shareholders'equity | ||||||||||
Share capital | 0.09%11.62M | 0.09%11.62M | --11.62M | 1.80%11.62M | 3.26%11.61M | 3.26%11.61M | --11.52M | 2.98%11.41M | 5.37%11.24M | 5.37%11.24M |
-common stock | 0.09%11.62M | 0.09%11.62M | --11.62M | 1.80%11.62M | 3.26%11.61M | 3.26%11.61M | --11.52M | 2.98%11.41M | 5.37%11.24M | 5.37%11.24M |
Retained earnings | 11.58%-351.52M | 11.58%-351.52M | ---349.55M | 0.13%-407.74M | 0.29%-397.54M | 0.29%-397.54M | ---390.32M | -6.49%-408.27M | -6.75%-398.7M | -6.75%-398.7M |
Paid-in capital | -25.34%736.59M | -25.34%736.59M | --736.59M | 6.75%986.59M | 13.14%986.59M | 13.14%986.59M | --959.25M | -8.65%924.24M | -13.81%872.01M | -13.81%872.01M |
Gains losses not affecting retained earnings | 2.76%1.03B | 2.76%1.03B | --1.11B | -12.29%935.99M | -5.54%999.21M | -5.54%999.21M | --1.02B | 7.50%1.07B | 20.42%1.06B | 20.42%1.06B |
Total stockholders'equity | -11.03%1.42B | -11.03%1.42B | --1.51B | -4.27%1.53B | 3.73%1.6B | 3.73%1.6B | --1.6B | -2.30%1.59B | 0.98%1.54B | 0.98%1.54B |
Noncontrolling interests | -12.60%165.33M | -12.60%165.33M | --183.57M | -11.83%183.37M | -8.26%189.18M | -8.26%189.18M | --192.46M | -7.88%207.98M | -3.42%206.21M | -3.42%206.21M |
Total equity | -11.19%1.59B | -11.19%1.59B | --1.69B | -5.14%1.71B | 2.31%1.79B | 2.31%1.79B | --1.8B | -2.98%1.8B | 0.44%1.75B | 0.44%1.75B |
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 | -- | -- | -- | Unqualified Opinion | -- |
No Data