(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 | -11.65%355.64M | -11.65%355.64M | 20.29%439.18M | 13.86%381.02M | 25.96%388.96M | 9.04%402.56M | 9.04%402.56M | 25.22%365.11M | 32.78%334.65M | 25.52%308.79M |
-Cash and cash equivalents | -11.65%355.64M | -11.65%355.64M | 20.29%439.18M | 13.86%381.02M | 25.96%388.96M | 9.04%402.56M | 9.04%402.56M | 25.22%365.11M | 32.78%334.65M | 25.52%308.79M |
Receivables | 35.84%106.9M | 35.84%106.9M | 72.26%107.27M | 77.18%104.03M | 29.48%104.92M | -2.99%78.69M | -2.99%78.69M | -41.08%62.27M | -54.52%58.72M | -34.93%81.04M |
-Accounts receivable | 53.41%102.68M | 53.41%102.68M | 80.47%102.01M | 80.01%98.52M | 98.78%92.82M | 40.79%66.93M | 40.79%66.93M | 25.74%56.52M | -18.00%54.73M | -24.89%46.69M |
-Taxes receivable | -99.29%32K | -99.29%32K | 52.11%432K | 119.67%670K | -84.73%4.59M | -85.31%4.49M | -85.31%4.49M | -99.50%284K | -99.47%305K | -47.35%30.06M |
-Other receivables | -42.38%4.19M | -42.38%4.19M | -11.61%4.83M | 31.54%4.84M | 75.32%7.52M | 141.15%7.27M | 141.15%7.27M | 33.86%5.46M | -18.60%3.68M | -18.81%4.29M |
Prepaid assets | 6.85%9.83M | 6.85%9.83M | -14.17%12.18M | -10.42%13.1M | -1.54%15.62M | -16.27%9.2M | -16.27%9.2M | -2.66%14.19M | -4.89%14.63M | -8.91%15.86M |
Other current assets | 13.49%12.39M | 13.49%12.39M | 19.14%12.45M | 22.91%11.93M | 42.78%11.53M | 33.41%10.92M | 33.41%10.92M | 26.85%10.45M | 28.37%9.71M | 22.97%8.07M |
Total current assets | -1.66%493.05M | -1.66%493.05M | 29.23%584.14M | 26.16%526.95M | 25.92%521.02M | 6.80%501.37M | 6.80%501.37M | 7.60%452.01M | 3.38%417.69M | 4.88%413.76M |
Non current assets | ||||||||||
Net PPE | -12.54%27.89M | -12.54%27.89M | -11.08%29.13M | -4.64%32.4M | -15.90%34.43M | -22.30%31.89M | -22.30%31.89M | 27.75%32.76M | 38.98%33.97M | 51.24%40.93M |
-Gross PPE | -6.58%43.72M | -6.58%43.72M | -11.57%43.66M | -7.06%47.83M | -11.09%51.09M | -16.85%46.8M | -16.85%46.8M | 24.87%49.37M | 40.03%51.46M | 55.97%57.47M |
-Accumulated depreciation | -6.18%-15.83M | -6.18%-15.83M | 12.52%-14.54M | 11.76%-15.43M | -0.80%-16.67M | 2.17%-14.91M | 2.17%-14.91M | -19.55%-16.62M | -42.10%-17.49M | -69.07%-16.53M |
Goodwill and other intangible assets | -1.10%3.07B | -1.10%3.07B | -5.24%3.08B | -5.43%3.09B | -6.22%3.09B | -4.10%3.1B | -4.10%3.1B | -1.02%3.25B | -1.06%3.27B | -0.88%3.3B |
-Goodwill | 0.38%1.59B | 0.38%1.59B | 0.49%1.58B | 0.39%1.59B | -0.08%1.58B | 2.58%1.58B | 2.58%1.58B | 2.35%1.58B | 2.53%1.58B | 2.71%1.58B |
-Other intangible assets | -2.63%1.48B | -2.63%1.48B | -10.63%1.5B | -10.87%1.51B | -11.87%1.51B | -10.16%1.52B | -10.16%1.52B | -3.99%1.67B | -4.19%1.69B | -3.97%1.72B |
Non current deferred assets | 12.39%27.03M | 12.39%27.03M | 40.13%32.38M | 40.88%31.51M | 23.94%26.73M | 22.88%24.05M | 22.88%24.05M | 57.68%23.11M | 47.38%22.37M | 45.60%21.56M |
Other non current assets | -77.12%7.12M | -77.12%7.12M | -77.97%7.69M | -64.42%8.13M | 31.72%26.53M | 210.76%31.12M | 210.76%31.12M | 723.97%34.92M | 484.21%22.86M | 372.04%20.14M |
Total non current assets | -1.85%3.13B | -1.85%3.13B | -5.74%3.15B | -5.52%3.17B | -5.92%3.18B | -3.52%3.19B | -3.52%3.19B | 0.35%3.34B | -0.01%3.35B | 0.18%3.38B |
Total assets | -1.83%3.63B | -1.83%3.63B | -1.57%3.73B | -2.00%3.69B | -2.45%3.7B | -2.23%3.69B | -2.23%3.69B | 1.16%3.79B | 0.35%3.77B | 0.67%3.8B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 39.78%40.01M | 39.78%40.01M | -5.25%27.21M | -29.82%23.67M | -43.69%38.84M | -63.37%28.62M | -63.37%28.62M | -57.62%28.72M | -54.43%33.72M | -31.88%68.97M |
-accounts payable | 36.95%4.61M | 36.95%4.61M | -49.06%5.35M | -17.31%8.37M | 5.52%9.32M | -82.44%3.37M | -82.44%3.37M | -8.95%10.5M | -35.46%10.13M | -41.28%8.84M |
-Total tax payable | -69.02%958K | -69.02%958K | 108.17%9.04M | -52.11%4.82M | -82.01%8.03M | -92.69%3.09M | -92.69%3.09M | -89.64%4.34M | -77.13%10.06M | -39.30%44.65M |
-Due to related parties current | 158.41%22.81M | 158.41%22.81M | --0 | --2K | --8.95M | --8.83M | --8.83M | ---- | ---- | ---- |
-Other payable | -12.79%11.63M | -12.79%11.63M | -7.60%12.81M | -22.62%10.48M | -19.04%12.53M | -19.90%13.34M | -19.90%13.34M | -3.00%13.87M | -5.44%13.54M | 22.55%15.48M |
Current accrued expenses | 9.94%60.71M | 9.94%60.71M | 17.20%63.16M | 31.34%59.79M | 0.86%41.98M | 38.58%55.22M | 38.58%55.22M | 52.51%53.89M | 28.00%45.52M | 47.68%41.62M |
Current debt and capital lease obligation | -22.10%6.92M | -22.10%6.92M | -33.79%7.14M | 8.76%7.81M | 17.92%8.4M | -7.91%8.89M | -7.91%8.89M | 59.24%10.79M | 4.95%7.18M | -49.84%7.12M |
-Current debt | 0.00%5.75M | 0.00%5.75M | 0.00%5.75M | 122.18%5.75M | 122.18%5.75M | 0.00%5.75M | 0.00%5.75M | 122.18%5.75M | 0.00%2.59M | -74.11%2.59M |
-Current capital lease obligation | -62.65%1.17M | -62.65%1.17M | -72.36%1.39M | -55.11%2.06M | -41.62%2.65M | -19.57%3.14M | -19.57%3.14M | 20.33%5.04M | 7.96%4.6M | 7.93%4.53M |
Current deferred liabilities | 5.73%48.75M | 5.73%48.75M | 9.82%49.31M | 8.19%48.11M | 15.86%47.13M | 16.53%46.11M | 16.53%46.11M | 15.00%44.9M | 19.13%44.47M | 21.90%40.68M |
Other current liabilities | 21.55%88.52M | 21.55%88.52M | 3,636.34%50.07M | -41.75%47.16M | 820.54%72.22M | 730.71%72.83M | 730.71%72.83M | -85.15%1.34M | 377.75%80.96M | -67.42%7.85M |
Current liabilities | 15.70%244.91M | 15.70%244.91M | 41.00%196.88M | -11.95%186.54M | 25.46%208.56M | 20.29%211.67M | 20.29%211.67M | -11.59%139.63M | 24.12%211.86M | -17.32%166.23M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.71%628.45M | -0.71%628.45M | -1.46%629.43M | -1.22%631.08M | -1.23%632.04M | -1.86%632.97M | -1.86%632.97M | 1.77%638.76M | 2.02%638.87M | 2.37%639.94M |
-Long term debt | -0.65%615.18M | -0.65%615.18M | -0.65%616.18M | -0.30%617.19M | -0.24%618.21M | -0.64%619.22M | -0.64%619.22M | -0.12%620.24M | -0.42%619.06M | 0.03%619.7M |
-Long term capital lease obligation | -3.47%13.27M | -3.47%13.27M | -28.43%13.25M | -29.90%13.89M | -31.63%13.83M | -36.67%13.75M | -36.67%13.75M | 179.02%18.52M | 334.03%19.81M | 263.20%20.23M |
Non current deferred liabilities | -29.76%5.67M | -29.76%5.67M | -6.72%8.77M | 5.84%10.72M | -31.21%7.69M | --8.08M | --8.08M | --9.4M | --10.13M | --11.18M |
Due to related parties non current | 5.68%407.39M | 5.68%407.39M | 7.14%416.75M | 7.14%416.75M | 7.14%416.75M | -0.85%385.49M | -0.85%385.49M | --388.98M | --388.98M | --388.98M |
Other non current liabilities | 71.12%1.43M | 71.12%1.43M | -97.76%1.21M | -40.46%877K | -98.93%858K | -99.14%838K | -99.14%838K | -54.70%53.77M | -98.70%1.47M | -29.25%79.93M |
Total non current liabilities | 1.52%1.04B | 1.52%1.04B | -3.19%1.06B | 1.92%1.06B | -5.60%1.06B | -9.18%1.03B | -9.18%1.03B | -3.25%1.09B | -5.20%1.04B | 2.30%1.12B |
Total liabilities | 3.94%1.29B | 3.94%1.29B | 1.83%1.25B | -0.43%1.25B | -1.58%1.27B | -5.22%1.24B | -5.22%1.24B | -4.27%1.23B | -1.25%1.25B | -0.74%1.29B |
Shareholders'equity | ||||||||||
Share capital | 6.70%1.39M | 6.70%1.39M | 6.40%1.38M | 6.33%1.38M | 6.17%1.38M | 0.46%1.3M | 0.46%1.3M | 0.39%1.3M | 8.18%1.3M | -7.49%1.3M |
-common stock | 6.70%1.39M | 6.70%1.39M | 6.40%1.38M | 6.33%1.38M | 6.17%1.38M | 0.46%1.3M | 0.46%1.3M | 0.39%1.3M | 8.18%1.3M | -7.49%1.3M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -3.01%-144.08M | -3.01%-144.08M | -302.91%-118.06M | -229.79%-134.73M | -288.04%-141.48M | -132.63%-139.87M | -132.63%-139.87M | 31.56%-29.3M | -13.71%-40.85M | -26.40%-36.46M |
Paid-in capital | 4.76%1.77B | 4.76%1.77B | 5.35%1.75B | 7.02%1.74B | 11.84%1.79B | 6.51%1.69B | 6.51%1.69B | 12.99%1.66B | 21.08%1.62B | -29.25%1.6B |
Less: Treasury stock | --73.76M | --73.76M | --15.74M | --15.74M | ---- | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 6.11%79.03M | 6.11%79.03M | 15.85%71.91M | 6.70%78.61M | -4.13%76.51M | -5.25%74.48M | -5.25%74.48M | -64.17%62.08M | -57.95%73.67M | -55.33%79.81M |
Total stockholders'equity | 0.44%1.64B | 0.44%1.64B | -0.34%1.69B | 0.56%1.67B | 4.93%1.72B | 1.22%1.63B | 1.22%1.63B | 5.82%1.7B | 11.89%1.66B | 18.03%1.64B |
Noncontrolling interests | -14.96%702.26M | -14.96%702.26M | -8.81%790.44M | -9.23%781.03M | -17.72%712.49M | -4.16%825.76M | -4.16%825.76M | 0.60%866.82M | -14.59%860.49M | -19.97%865.94M |
Total equity | -4.74%2.34B | -4.74%2.34B | -3.21%2.48B | -2.79%2.45B | -2.89%2.44B | -0.66%2.45B | -0.66%2.45B | 4.00%2.56B | 1.17%2.52B | 1.41%2.51B |
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