(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 25.39%3.17B | 25.39%3.17B | 24.95%2.45B | 23.17%2.53B | 23.17%2.53B | 37.16%1.96B | 58.30%2.05B | --2.05B | 10.95%1.43B | 30.54%1.3B |
-Cash and cash equivalents | 27.79%3.14B | 27.79%3.14B | 28.88%2.41B | 22.47%2.46B | 22.47%2.46B | 31.50%1.87B | 56.67%2.01B | --2.01B | 11.01%1.42B | 34.56%1.28B |
-Short-term investments | -62.69%25M | -62.69%25M | -56.67%39M | 55.81%67M | 55.81%67M | 1,185.71%90M | 207.14%43M | --43M | 0.00%7M | -65.00%14M |
-Accounts receivable | 3.14%427M | 3.14%427M | 15.47%657M | 0.49%414M | 0.49%414M | -0.18%569M | 12.26%412M | --412M | 12.20%570M | -18.26%367M |
-Taxes receivable | 9.68%102M | 9.68%102M | 40.51%111M | -4.12%93M | -4.12%93M | -28.18%79M | -11.82%97M | --97M | 15.79%110M | -5.17%110M |
-Other receivables | 14.29%8M | 14.29%8M | 50.00%6M | 133.33%7M | 133.33%7M | -42.86%4M | -66.67%3M | --3M | -70.83%7M | -76.92%9M |
Inventory | -9.02%444M | -9.02%444M | 12.44%479M | 3.17%488M | 3.17%488M | -5.12%426M | 8.99%473M | --473M | 2.28%449M | -0.91%434M |
Prepaid assets | 53.19%72M | 53.19%72M | -21.31%48M | -2.08%47M | -2.08%47M | 1.67%61M | 0.00%48M | --48M | 3.45%60M | 0.00%48M |
Other current assets | 21.43%17M | 21.43%17M | -64.44%16M | -68.89%14M | -68.89%14M | 40.63%45M | 45.16%45M | --45M | 88.24%32M | 158.33%31M |
Total current assets | 18.11%4.26B | 18.11%4.26B | 19.37%3.78B | 14.08%3.61B | 14.08%3.61B | 16.84%3.17B | 35.55%3.16B | --3.16B | 10.96%2.71B | 10.63%2.33B |
Non current assets | ||||||||||
Net PPE | -6.13%2.99B | -6.13%2.99B | -9.88%2.99B | -12.42%3.18B | -12.42%3.18B | -9.29%3.32B | -2.26%3.63B | --3.63B | 5.75%3.66B | 2.14%3.72B |
-Gross PPE | 0.64%6.95B | 0.64%6.95B | -9.88%2.99B | -5.70%6.91B | -5.70%6.91B | -9.29%3.32B | 4.53%7.32B | --7.32B | 5.75%3.66B | 9.81%7.01B |
-Accumulated depreciation | -6.42%-3.96B | -6.42%-3.96B | ---- | -0.92%-3.72B | -0.92%-3.72B | ---- | -12.19%-3.69B | ---3.69B | ---- | -19.99%-3.29B |
Goodwill and other intangible assets | -2.83%8.22B | -2.83%8.22B | -4.47%8.04B | -6.64%8.46B | -6.64%8.46B | -8.79%8.42B | -3.45%9.06B | --9.06B | 7.37%9.23B | 5.69%9.38B |
-Goodwill | -2.85%6.44B | -2.85%6.44B | -4.62%6.3B | -6.76%6.62B | -6.76%6.62B | -8.78%6.61B | -3.35%7.1B | --7.1B | 7.75%7.24B | 6.20%7.35B |
-Other intangible assets | -2.73%1.78B | -2.73%1.78B | -3.92%1.74B | -6.20%1.83B | -6.20%1.83B | -8.82%1.81B | -3.84%1.95B | --1.95B | 5.98%1.99B | 3.89%2.03B |
Non current prepaid assets | 5.13%41M | 5.13%41M | ---- | -2.50%39M | -2.50%39M | ---- | 5.26%40M | --40M | ---- | -2.56%38M |
Other non current assets | 10.00%11M | 10.00%11M | 10.00%11M | 0.00%10M | 0.00%10M | --10M | --10M | --10M | ---- | ---- |
Total non current assets | -3.35%11.98B | -3.35%11.98B | -5.61%11.8B | -7.98%12.39B | -7.98%12.39B | -8.43%12.5B | -2.84%13.46B | --13.46B | 6.92%13.65B | 4.98%13.86B |
Total assets | 1.49%16.23B | 1.49%16.23B | -0.56%15.58B | -3.78%16B | -3.78%16B | -4.24%15.67B | 2.69%16.63B | --16.63B | 7.57%16.36B | 5.76%16.19B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.73%2.76B | 1.73%2.76B | 4.63%2.96B | -6.29%2.71B | -6.29%2.71B | -6.23%2.83B | 1.69%2.89B | --2.89B | 7.36%3.02B | 4.33%2.84B |
-accounts payable | 2.73%2B | 2.73%2B | 4.07%2.07B | -6.63%1.94B | -6.63%1.94B | -4.97%1.99B | 5.69%2.08B | --2.08B | 27.17%2.09B | 2.07%1.97B |
-Total tax payable | -2.90%468M | -2.90%468M | -0.35%576M | -11.23%482M | -11.23%482M | -6.77%578M | 13.13%543M | --543M | -16.33%620M | 9.84%480M |
-Other payable | 2.82%292M | 2.82%292M | 19.62%317M | 6.37%284M | 6.37%284M | -13.68%265M | -32.23%267M | --267M | -27.93%307M | 9.75%394M |
Current provisions | 545.45%71M | 545.45%71M | -54.55%10M | -57.69%11M | -57.69%11M | 0.00%22M | 52.94%26M | --26M | 0.00%22M | 30.77%17M |
Current debt and capital lease obligation | 61.22%237M | 61.22%237M | 27.68%226M | -2.00%147M | -2.00%147M | -23.04%177M | -24.24%150M | --150M | -69.82%230M | -30.53%198M |
-Current debt | 82.00%182M | 82.00%182M | 24.14%180M | -15.25%100M | -15.25%100M | -27.50%145M | -30.18%118M | --118M | -72.83%200M | -35.74%169M |
-Current capital lease obligation | 17.02%55M | 17.02%55M | 43.75%46M | 46.88%47M | 46.88%47M | 6.67%32M | 10.34%32M | --32M | 15.38%30M | 31.82%29M |
Current liabilities | 5.30%4.65B | 5.30%4.65B | 2.00%4.44B | -5.88%4.42B | -5.88%4.42B | -8.09%4.35B | 1.16%4.69B | --4.69B | -5.51%4.74B | 3.20%4.64B |
Non current liabilities | ||||||||||
Long term provisions | -4.00%96M | -4.00%96M | -23.39%95M | -24.24%100M | -24.24%100M | -6.06%124M | 0.76%132M | --132M | 6.45%132M | -3.68%131M |
Long term debt and capital lease obligation | 22.08%94M | 22.08%94M | 17.65%80M | 45.28%77M | 45.28%77M | 41.67%68M | 43.24%53M | --53M | 77.78%48M | 32.14%37M |
-Long term capital lease obligation | 22.08%94M | 22.08%94M | 17.65%80M | 45.28%77M | 45.28%77M | 41.67%68M | 43.24%53M | --53M | 77.78%48M | 32.14%37M |
Other non current liabilities | -33.33%2M | -33.33%2M | -96.88%2M | -25.00%3M | -25.00%3M | 100.00%64M | -85.19%4M | --4M | -38.46%32M | -84.39%27M |
Total non current liabilities | -1.74%735M | -1.74%735M | -7.82%695M | -12.10%748M | -12.10%748M | -6.91%754M | 5.19%851M | --851M | 8.00%810M | -13.10%809M |
Total liabilities | 4.28%5.38B | 4.28%5.38B | 0.55%5.13B | -6.84%5.16B | -6.84%5.16B | -7.92%5.11B | 1.76%5.54B | --5.54B | -3.75%5.55B | 0.41%5.45B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 8.07%4.67B | 8.07%4.67B | 9.24%4.4B | 13.89%4.32B | 13.89%4.32B | 20.49%4.03B | 18.45%3.8B | --3.8B | 16.81%3.34B | 6.30%3.2B |
Paid-in capital | 0.00%43.59B | 0.00%43.59B | 0.00%43.59B | 0.00%43.59B | 0.00%43.59B | 0.00%43.59B | 0.00%43.59B | --43.59B | 0.00%43.59B | 0.00%43.59B |
Less: Treasury stock | 1,483.33%95M | 1,483.33%95M | --14M | --6M | --6M | ---- | --0 | --0 | ---- | ---- |
Total stockholders'equity | 0.20%10.79B | 0.20%10.79B | -1.06%10.37B | -2.26%10.76B | -2.26%10.76B | -2.43%10.48B | 3.07%11.01B | --11.01B | 14.21%10.74B | 8.63%10.69B |
Noncontrolling interests | -5.80%65M | -5.80%65M | -4.94%77M | -1.43%69M | -1.43%69M | 9.46%81M | 20.69%70M | --70M | 72.09%74M | 20.83%58M |
Total equity | 0.16%10.85B | 0.16%10.85B | -1.09%10.45B | -2.26%10.83B | -2.26%10.83B | -2.35%10.56B | 3.16%11.08B | --11.08B | 14.47%10.81B | 8.69%10.74B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data