(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 | -17.76%66.16M | -17.76%66.16M | 3.66%88.1M | -46.26%89.32M | -48.76%144.41M | 88.82%80.45M | 88.82%80.45M | -62.19%84.98M | 84.11%166.19M | 1,374.01%281.8M |
-Cash and cash equivalents | -17.76%66.16M | -17.76%66.16M | 3.66%88.1M | -46.26%89.32M | -48.76%144.41M | 88.82%80.45M | 88.82%80.45M | -62.19%84.98M | 84.11%166.19M | 1,374.01%281.8M |
Receivables | 1.40%1.89B | 1.40%1.89B | -15.63%2.05B | -29.30%2.06B | -36.44%1.75B | -14.03%1.87B | -14.03%1.87B | 5.75%2.43B | 25.73%2.91B | 49.16%2.75B |
-Accounts receivable | -0.77%1.44B | -0.77%1.44B | -15.94%1.62B | -32.78%1.62B | -37.57%1.43B | -15.25%1.45B | -15.25%1.45B | -9.81%1.92B | 10.72%2.41B | 30.91%2.29B |
-Other receivables | 8.91%455.99M | 8.91%455.99M | -14.46%435.42M | -12.53%436.41M | -30.84%320.72M | -9.51%418.67M | -9.51%418.67M | 204.25%509.04M | 263.36%498.91M | 378.90%463.74M |
Inventory | -13.88%1.23B | -13.88%1.23B | -24.30%1.33B | -34.04%1.36B | -38.93%1.34B | -12.30%1.43B | -12.30%1.43B | 8.80%1.76B | -0.44%2.07B | 37.99%2.19B |
Other current assets | -8.69%113.4M | -8.69%113.4M | -29.05%100.97M | -29.10%98.58M | -25.52%116.06M | -2.94%124.2M | -2.94%124.2M | 61.05%142.32M | -68.28%139.04M | 30.45%155.82M |
Total current assets | -5.63%3.3B | -5.63%3.3B | -19.14%3.57B | -31.68%3.61B | -37.78%3.35B | -11.86%3.5B | -11.86%3.5B | 4.46%4.42B | 7.37%5.28B | 50.67%5.38B |
Non current assets | ||||||||||
Net PPE | 12.31%2.31B | 12.31%2.31B | 13.10%2.25B | 13.44%2.16B | 14.04%2.09B | 11.40%2.05B | 11.40%2.05B | 11.83%1.99B | 10.03%1.9B | 5.33%1.83B |
-Gross PPE | 14.77%3.32B | 14.77%3.32B | 13.10%2.25B | 13.44%2.16B | 14.04%2.09B | 14.95%2.89B | 14.95%2.89B | -17.31%1.99B | -17.84%1.9B | -20.20%1.83B |
-Accumulated depreciation | -20.80%-1.01B | -20.80%-1.01B | ---- | ---- | ---- | -24.71%-837.75M | -24.71%-837.75M | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.06%4.85B | -3.06%4.85B | -4.34%4.87B | 0.86%4.91B | 3.75%4.99B | 2.75%5.01B | 2.75%5.01B | 6.70%5.09B | 23.06%4.87B | 19.06%4.81B |
-Goodwill | 2.88%3.56B | 2.88%3.56B | 1.96%3.52B | 4.90%3.5B | 6.89%3.5B | 5.71%3.46B | 5.71%3.46B | 9.92%3.45B | 31.59%3.34B | 28.90%3.27B |
-Other intangible assets | -16.30%1.3B | -16.30%1.3B | -17.62%1.35B | -7.94%1.41B | -2.90%1.49B | -3.27%1.55B | -3.27%1.55B | 0.49%1.64B | 7.84%1.53B | 2.43%1.54B |
Other non current assets | 4.42%37.99M | 4.42%37.99M | 13.93%40.12M | 64.16%55.46M | 67.06%50.94M | 24.59%36.38M | 24.59%36.38M | 35.48%35.22M | 50.90%33.79M | 0.03%30.49M |
Total non current assets | 1.43%7.2B | 1.43%7.2B | 0.63%7.16B | 4.69%7.13B | 6.87%7.13B | 5.21%7.1B | 5.21%7.1B | 8.20%7.12B | 19.22%6.81B | 14.85%6.67B |
Total assets | -0.90%10.5B | -0.90%10.5B | -6.94%10.74B | -11.19%10.73B | -13.06%10.48B | -1.11%10.6B | -1.11%10.6B | 6.74%11.54B | 13.74%12.09B | 28.48%12.05B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.76%940.49M | 6.76%940.49M | -5.99%1.12B | -20.40%1.13B | -42.61%1.05B | -24.99%880.92M | -24.99%880.92M | 1.50%1.19B | -4.96%1.42B | 42.75%1.84B |
-accounts payable | 9.70%881.38M | 9.70%881.38M | -5.14%1.03B | -16.08%1.06B | -39.94%938.94M | -26.51%803.48M | -26.51%803.48M | 8.31%1.09B | -4.02%1.27B | 39.11%1.56B |
-Total tax payable | -23.67%59.11M | -23.67%59.11M | -15.09%86.99M | -55.55%69.2M | -57.90%114.72M | -4.46%77.44M | -4.46%77.44M | -39.12%102.45M | -12.02%155.67M | 67.99%272.48M |
Current accrued expenses | -2.38%568.43M | -2.38%568.43M | -19.90%537.22M | -33.58%446.56M | -8.82%389.76M | 2.20%582.32M | 2.20%582.32M | 28.45%670.71M | 55.13%672.34M | 57.32%427.48M |
Current provisions | 13.55%89.99M | 13.55%89.99M | 13.02%87.7M | 9.02%83.86M | 22.82%88.94M | 16.44%79.25M | 16.44%79.25M | 4.82%77.6M | 6.37%76.92M | -1.90%72.41M |
Current debt and capital lease obligation | -4.90%101.87M | -4.90%101.87M | -2.58%102.11M | 4.65%104.01M | 7.66%105.38M | 6.75%107.11M | 6.75%107.11M | 6.44%104.81M | -2.99%99.39M | -9.74%97.88M |
-Current debt | -42.58%3.65M | -42.58%3.65M | 1.56%3.9M | 49.53%4.31M | 52.02%4.43M | 73.63%6.36M | 73.63%6.36M | 0.47%3.84M | -74.51%2.89M | -79.38%2.91M |
-Current capital lease obligation | -2.52%98.22M | -2.52%98.22M | -2.73%98.21M | 3.30%99.69M | 6.29%100.95M | 4.22%100.76M | 4.22%100.76M | 6.68%100.97M | 5.89%96.5M | 0.69%94.97M |
Current deferred liabilities | -15.80%162.66M | -15.80%162.66M | -27.82%180.58M | -26.55%190.26M | -22.16%194.2M | -10.61%193.18M | -10.61%193.18M | 50.95%250.17M | 73.60%259.03M | 105.85%249.48M |
Current liabilities | 1.12%1.86B | 1.12%1.86B | -11.64%2.03B | -22.66%1.96B | -31.72%1.83B | -13.43%1.84B | -13.43%1.84B | 12.81%2.29B | 12.25%2.53B | 44.16%2.68B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 6.78%3.61B | 6.78%3.61B | 6.36%3.81B | 3.17%4.08B | -4.26%3.6B | 2.45%3.38B | 2.45%3.38B | 28.94%3.58B | 65.34%3.95B | 86.54%3.76B |
-Long term debt | 6.70%3.18B | 6.70%3.18B | 7.13%3.4B | 3.32%3.67B | -5.81%3.19B | 1.77%2.98B | 1.77%2.98B | 30.99%3.17B | 73.81%3.55B | 104.55%3.39B |
-Long term capital lease obligation | 7.32%434.08M | 7.32%434.08M | 0.47%416.86M | 1.80%409.23M | 10.17%403.81M | 7.77%404.46M | 7.77%404.46M | 15.17%414.91M | 15.57%402M | 2.80%366.52M |
Non current deferred liabilities | -38.00%167.2M | -38.00%167.2M | -35.41%196.97M | -31.73%231.76M | -30.03%248.19M | -25.53%269.66M | -25.53%269.66M | -7.87%304.94M | -6.23%339.49M | -9.18%354.72M |
Other non current liabilities | -9.34%124.97M | -9.34%124.97M | -7.60%120.21M | -2.43%123.81M | 18.56%141.32M | 15.24%137.85M | 15.24%137.85M | -8.14%130.09M | -7.51%126.89M | -7.71%119.2M |
Total non current liabilities | 3.00%3.9B | 3.00%3.9B | 2.74%4.13B | 0.33%4.44B | -5.77%3.99B | 0.18%3.79B | 0.18%3.79B | 23.58%4.02B | 52.92%4.42B | 66.99%4.23B |
Total liabilities | 2.39%5.77B | 2.39%5.77B | -2.49%6.16B | -8.04%6.39B | -15.84%5.82B | -4.72%5.63B | -4.72%5.63B | 19.44%6.31B | 35.11%6.95B | 57.32%6.92B |
Shareholders'equity | ||||||||||
Share capital | -12.24%1.22M | -12.24%1.22M | -17.18%1.23M | -21.97%1.25M | -25.49%1.32M | -22.75%1.39M | -22.75%1.39M | -24.10%1.49M | -22.68%1.6M | -14.50%1.77M |
-common stock | -12.24%1.22M | -12.24%1.22M | -17.18%1.23M | -21.97%1.25M | -25.49%1.32M | -22.75%1.39M | -22.75%1.39M | -24.10%1.49M | -22.68%1.6M | -14.50%1.77M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -34.59%460.18M | -34.59%460.18M | -67.19%318.34M | -89.69%91.76M | -54.15%409.76M | 30.28%703.51M | 30.28%703.51M | -23.43%970.26M | -27.74%890.38M | 21.60%893.74M |
Paid-in capital | 0.31%4.27B | 0.31%4.27B | 0.19%4.26B | 0.11%4.25B | 0.13%4.25B | -0.07%4.26B | -0.07%4.26B | -0.03%4.25B | -0.09%4.24B | -0.15%4.24B |
Total stockholders'equity | -4.64%4.73B | -4.64%4.73B | -12.32%4.58B | -15.46%4.34B | -9.32%4.66B | 3.33%4.96B | 3.33%4.96B | -5.41%5.22B | -6.31%5.14B | 3.05%5.14B |
Total equity | -4.64%4.73B | -4.64%4.73B | -12.32%4.58B | -15.46%4.34B | -9.32%4.66B | 3.33%4.96B | 3.33%4.96B | -5.41%5.22B | -6.31%5.14B | 3.05%5.14B |
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 | -- | -- | -- | -- |
No Data