(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 | -25.85%969.3M | -25.85%969.3M | -27.02%988.5M | -3.59%1.08B | 8.37%892.2M | 36.99%1.31B | 36.99%1.31B | 130.75%1.35B | 104.40%1.12B | 41.90%823.3M |
-Cash and cash equivalents | -25.85%969.3M | -25.85%969.3M | -27.02%988.5M | -3.59%1.08B | 8.37%892.2M | 36.99%1.31B | 36.99%1.31B | 130.75%1.35B | 104.40%1.12B | 41.90%823.3M |
Receivables | -16.28%389.7M | -16.28%389.7M | -18.29%348.4M | -38.63%325.5M | 10.44%394.7M | 32.81%465.5M | 32.81%465.5M | 54.49%426.4M | 111.57%530.4M | 112.99%357.4M |
-Accounts receivable | -22.58%322.3M | -22.58%322.3M | -24.02%294.1M | -47.49%278.5M | 9.21%353.2M | 35.60%416.3M | 35.60%416.3M | 63.20%387.1M | 144.09%530.4M | 146.49%323.4M |
-Other receivables | 36.99%67.4M | 36.99%67.4M | 38.17%54.3M | --47M | 22.06%41.5M | 13.10%49.2M | 13.10%49.2M | 1.29%39.3M | ---- | -7.10%34M |
Inventory | 18.81%351.8M | 18.81%351.8M | 26.89%352M | 23.72%312.9M | 23.19%331.5M | 30.61%296.1M | 30.61%296.1M | 23.56%277.4M | 8.77%252.9M | 11.47%269.1M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -43.22%24.7M |
Other current assets | 1.75%308.9M | 1.75%308.9M | -20.18%244.1M | -29.39%244.3M | -21.61%260.1M | 12.36%303.6M | 12.36%303.6M | 36.64%305.8M | 53.50%346M | 38.71%331.8M |
Total current assets | -14.87%2.02B | -14.87%2.02B | -18.24%1.93B | -12.75%1.96B | 4.00%1.88B | 31.68%2.37B | 31.68%2.37B | 80.29%2.36B | 77.10%2.25B | 41.99%1.81B |
Non current assets | ||||||||||
Net PPE | 0.49%2.91B | 0.49%2.91B | -0.18%2.84B | -1.60%2.85B | -2.24%2.87B | -3.15%2.89B | -3.15%2.89B | -4.81%2.85B | -5.17%2.89B | -4.42%2.94B |
-Gross PPE | 6.27%4.97B | 6.27%4.97B | 6.59%4.85B | 5.78%4.78B | 5.46%4.73B | 4.75%4.68B | 4.75%4.68B | 1.41%4.55B | 0.16%4.52B | 0.68%4.49B |
-Accumulated depreciation | -15.63%-2.07B | -15.63%-2.07B | -17.89%-2.01B | -18.91%-1.93B | -20.03%-1.86B | -20.70%-1.79B | -20.70%-1.79B | -13.83%-1.71B | -11.31%-1.63B | -11.98%-1.55B |
Non current deferred assets | --0 | --0 | --2.5M | --19M | --28.5M | --74.7M | --74.7M | ---- | ---- | ---- |
Other non current assets | 281.45%1.04B | 281.45%1.04B | 329.05%945.2M | 536.43%999.2M | 408.10%1.02B | 67.72%271.7M | 67.72%271.7M | 56.46%220.3M | 18.76%157M | 41.69%201.2M |
Total non current assets | 21.74%3.94B | 21.74%3.94B | 23.55%3.79B | 26.72%3.86B | 24.98%3.92B | 2.87%3.24B | 2.87%3.24B | -2.05%3.07B | -4.18%3.05B | -2.39%3.14B |
Total assets | 6.26%5.96B | 6.26%5.96B | 5.36%5.72B | 9.97%5.83B | 17.32%5.8B | 13.35%5.61B | 13.35%5.61B | 22.25%5.43B | 19.01%5.3B | 10.20%4.94B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 59.07%455.9M | 59.07%455.9M | ---- | ---- | ---- | -4.69%286.6M | -4.69%286.6M | ---- | ---- | ---- |
-accounts payable | 14.58%275.8M | 14.58%275.8M | ---- | ---- | ---- | 19.34%240.7M | 19.34%240.7M | ---- | ---- | ---- |
-Total tax payable | 292.37%180.1M | 292.37%180.1M | ---- | ---- | ---- | -53.64%45.9M | -53.64%45.9M | ---- | ---- | ---- |
Current accrued expenses | -9.11%424.2M | -9.11%424.2M | ---- | ---- | ---- | 14.67%466.7M | 14.67%466.7M | ---- | ---- | ---- |
Current provisions | -35.63%54.2M | -35.63%54.2M | ---- | ---- | ---- | 29.54%84.2M | 29.54%84.2M | ---- | ---- | ---- |
Current debt and capital lease obligation | 2.67%30.8M | 2.67%30.8M | -97.68%12.7M | -92.68%13M | -30.89%13.2M | -60.53%30M | -60.53%30M | 614.90%546.9M | 57.68%177.7M | -78.90%19.1M |
-Current debt | 2.27%13.5M | 2.27%13.5M | -97.68%12.7M | -92.68%13M | -30.89%13.2M | -77.85%13.2M | -77.85%13.2M | 1,142.95%546.9M | 125.79%177.7M | -69.92%19.1M |
-Current capital lease obligation | 2.98%17.3M | 2.98%17.3M | ---- | ---- | ---- | 2.44%16.8M | 2.44%16.8M | ---- | ---- | ---- |
Other current liabilities | -87.59%5.2M | -87.59%5.2M | ---- | ---- | ---- | -43.76%41.9M | -43.76%41.9M | ---- | ---- | ---- |
Current liabilities | 6.56%979M | 6.56%979M | -36.31%839.5M | -8.47%905.1M | 6.01%866.4M | -1.40%918.7M | -1.40%918.7M | 60.51%1.32B | 22.84%988.9M | 3.32%817.3M |
Non current liabilities | ||||||||||
Long term provisions | -2.58%648.6M | -2.58%648.6M | 1.35%669.7M | 1.42%669.4M | 1.33%668.3M | 1.68%665.8M | 1.68%665.8M | 2.94%660.8M | -0.68%660M | 0.14%659.5M |
Long term debt and capital lease obligation | 11.10%368.4M | 11.10%368.4M | 2.06%342.5M | -62.71%333.2M | -70.16%329.3M | -70.00%331.6M | -70.00%331.6M | -74.19%335.6M | -34.24%893.6M | -23.83%1.1B |
-Long term debt | 0.03%320.7M | 0.03%320.7M | -0.43%320.9M | -63.01%321.5M | -70.12%322.4M | -70.27%320.6M | -70.27%320.6M | -74.29%322.3M | -33.50%869.2M | -22.92%1.08B |
-Long term capital lease obligation | 333.64%47.7M | 333.64%47.7M | 62.41%21.6M | -52.05%11.7M | -71.95%6.9M | -59.56%11M | -59.56%11M | -71.40%13.3M | -52.90%24.4M | -49.69%24.6M |
Non current deferred liabilities | 40.20%28.6M | 40.20%28.6M | -18.37%20M | -22.78%20M | -3.35%20.2M | -25.27%20.4M | -25.27%20.4M | 88.46%24.5M | -24.27%25.9M | -39.60%20.9M |
Employee benefits | -5.18%148.4M | -5.18%148.4M | -26.14%150.6M | -26.02%153M | -25.76%155.6M | -26.21%156.5M | -26.21%156.5M | -49.30%203.9M | -49.05%206.8M | -48.98%209.6M |
Other non current liabilities | -18.57%181.6M | -18.57%181.6M | -17.41%187.4M | -3.11%224.1M | -2.37%230.4M | 12.80%223M | 12.80%223M | 2.39%226.9M | -0.77%231.3M | -5.98%236M |
Total non current liabilities | -1.55%1.38B | -1.55%1.38B | -5.61%1.37B | -30.63%1.4B | -37.04%1.4B | -36.41%1.4B | -36.41%1.4B | -43.71%1.45B | -25.18%2.02B | -20.48%2.23B |
Total liabilities | 1.67%2.35B | 1.67%2.35B | -20.22%2.21B | -23.34%2.3B | -25.49%2.27B | -25.98%2.32B | -25.98%2.32B | -18.54%2.77B | -14.14%3.01B | -15.24%3.05B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 5.56%1.9M | 5.56%1.9M | 18.75%1.9M | 26.67%1.9M | 35.71%1.9M |
-common stock | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 0.00%1.9M | 5.56%1.9M | 5.56%1.9M | 18.75%1.9M | 26.67%1.9M | 35.71%1.9M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 189.84%1.11B | 189.84%1.11B | 475.09%930.6M | 231.69%820.7M | 163.17%652.4M | 142.04%383.9M | 142.04%383.9M | 82.60%-248.1M | 54.91%-623.2M | 23.70%-1.03B |
Paid-in capital | 0.18%3.98B | 0.18%3.98B | 0.18%3.98B | 0.16%3.98B | 0.20%3.98B | 6.15%3.98B | 6.15%3.98B | 10.24%3.97B | 14.70%3.97B | 17.92%3.97B |
Less: Treasury stock | 26.75%1.74B | 26.75%1.74B | 20.60%1.66B | 14.53%1.57B | 1.01%1.39B | 0.19%1.37B | 0.19%1.37B | 0.20%1.37B | 0.20%1.37B | 0.20%1.37B |
Gains losses not affecting retained earnings | -21.81%189.6M | -21.81%189.6M | -21.70%200.6M | -20.19%215.1M | -20.08%228.9M | -18.60%242.5M | -18.60%242.5M | 49.30%256.2M | 46.95%269.5M | 47.17%286.4M |
Total stockholders'equity | 9.77%3.55B | 9.77%3.55B | 32.45%3.46B | 53.22%3.44B | 87.54%3.47B | 83.41%3.23B | 83.41%3.23B | 165.93%2.61B | 150.78%2.25B | 120.70%1.85B |
Noncontrolling interests | -4.72%60.5M | -4.72%60.5M | 7.80%53.9M | 73.89%78.6M | 24.72%55M | 7.63%63.5M | 7.63%63.5M | -17.22%50M | -18.26%45.2M | -15.19%44.1M |
Total equity | 9.49%3.61B | 9.49%3.61B | 31.99%3.51B | 53.63%3.52B | 86.08%3.53B | 80.95%3.29B | 80.95%3.29B | 155.32%2.66B | 140.95%2.29B | 112.78%1.9B |
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