(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 | -39.60%195.57M | -39.60%195.57M | 80.83%448.73M | 77.29%403.58M | 73.07%338.35M | 77.38%323.79M | 77.38%323.79M | 54.65%248.15M | 289.09%227.64M | --195.5M |
-Cash and cash equivalents | -39.60%195.57M | -39.60%195.57M | 80.83%448.73M | 77.29%403.58M | 73.07%338.35M | 77.38%323.79M | 77.38%323.79M | 54.65%248.15M | 289.09%227.64M | --195.5M |
Receivables | 1.07%104.16M | 1.07%104.16M | 18.95%118.21M | 20.69%102.05M | 9.84%94.71M | 17.87%103.06M | 17.87%103.06M | 4.40%99.37M | 1.80%84.56M | --86.23M |
-Accounts receivable | 4.08%102.37M | 4.08%102.37M | 19.97%117.8M | 16.09%96.14M | 20.23%92.27M | 24.82%98.35M | 24.82%98.35M | 19.22%98.19M | 1.22%82.82M | --76.75M |
-Taxes receivable | -55.22%1.8M | -55.22%1.8M | 473.24%407K | 8,111.27%5.83M | 3,161.97%2.32M | 1,162.58%4.02M | 1,162.58%4.02M | -98.97%71K | -94.29%71K | --71K |
-Other receivables | ---- | ---- | ---- | -95.15%81K | -98.68%124K | -91.71%690K | -91.71%690K | -81.21%1.11M | --1.67M | --9.41M |
Prepaid assets | -11.19%21.66M | -11.19%21.66M | -5.83%20.2M | 10.55%19.32M | 7.44%24.23M | -8.10%24.39M | -8.10%24.39M | -2.82%21.45M | --17.48M | --22.56M |
Current deferred assets | 8.12%17.9M | 8.12%17.9M | 7.64%16.99M | 5.31%16.87M | 10.83%17.34M | 9.87%16.56M | 9.87%16.56M | 14.13%15.79M | 26.34%16.02M | --15.65M |
Other current assets | -5.09%10.7M | -5.09%10.7M | -15.21%9.61M | -14.40%9.84M | -13.60%10.41M | -0.37%11.28M | -0.37%11.28M | 36.83%11.34M | -65.73%11.49M | --12.05M |
Total current assets | -26.94%350M | -26.94%350M | 54.95%613.75M | 54.44%551.66M | 46.11%485.04M | 48.36%479.07M | 48.36%479.07M | 32.10%396.1M | 90.22%357.19M | --331.97M |
Non current assets | ||||||||||
Net PPE | 6.44%190.87M | 6.44%190.87M | 3.74%189.25M | 4.48%185.19M | 4.79%182.85M | 3.60%179.32M | 3.60%179.32M | 14.17%182.43M | 17.77%177.24M | --174.49M |
-Gross PPE | 13.48%315.87M | 13.48%315.87M | 13.24%312.41M | 13.54%300.43M | 13.23%289.7M | 9.29%278.35M | 9.29%278.35M | 17.54%275.88M | 75.82%264.6M | --255.84M |
-Accumulated depreciation | -26.22%-125M | -26.22%-125M | -31.80%-123.16M | -31.92%-115.24M | -31.35%-106.85M | -21.34%-99.03M | -21.34%-99.03M | -24.75%-93.44M | ---87.36M | ---81.35M |
Goodwill and other intangible assets | -6.93%2.43B | -6.93%2.43B | -6.85%2.46B | -6.79%2.48B | -3.66%2.59B | -2.47%2.61B | -2.47%2.61B | -2.47%2.64B | -2.45%2.66B | --2.69B |
-Goodwill | -5.18%1.42B | -5.18%1.42B | -5.12%1.42B | -5.12%1.42B | 0.06%1.5B | 1.93%1.5B | 1.93%1.5B | 1.87%1.49B | 1.87%1.49B | --1.49B |
-Other intangible assets | -9.28%1.02B | -9.28%1.02B | -9.10%1.04B | -8.93%1.06B | -8.31%1.09B | -7.78%1.12B | -7.78%1.12B | -7.62%1.14B | -7.46%1.17B | --1.19B |
Investments and advances | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | 0.00%10.23M | --10.23M |
Non current deferred assets | 6.80%23.97M | 6.80%23.97M | 0.69%21.4M | -4.47%21.46M | -7.09%22.34M | -10.27%22.45M | -10.27%22.45M | -3.14%21.26M | 35.44%22.46M | --24.05M |
Other non current assets | -5.91%43.2M | -5.91%43.2M | -0.25%49.88M | 45.70%52.07M | 41.33%51.77M | 75.47%45.91M | 75.47%45.91M | 131.65%50M | 114.21%35.74M | --36.63M |
Total non current assets | -5.95%2.7B | -5.95%2.7B | -5.99%2.73B | -5.42%2.75B | -2.61%2.86B | -1.47%2.87B | -1.47%2.87B | -0.57%2.9B | -0.52%2.91B | --2.93B |
Total assets | -8.95%3.05B | -8.95%3.05B | 1.33%3.34B | 1.13%3.3B | 2.34%3.34B | 3.50%3.35B | 3.50%3.35B | 2.48%3.3B | 4.96%3.27B | --3.26B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -26.19%22.98M | -26.19%22.98M | -9.62%30.74M | -34.72%25.36M | -50.56%23.36M | 38.65%31.14M | 38.65%31.14M | 32.62%34.02M | 83.92%38.84M | --47.25M |
-accounts payable | -40.85%16.32M | -40.85%16.32M | 25.08%18.24M | 24.33%19.08M | -6.73%15.8M | 113.65%27.6M | 113.65%27.6M | -9.35%14.58M | -8.77%15.35M | --16.94M |
-Total tax payable | 88.21%6.66M | 88.21%6.66M | -35.64%12.51M | -73.30%6.27M | -75.04%7.57M | -62.92%3.54M | -62.92%3.54M | 103.20%19.44M | 447.24%23.49M | --30.32M |
Current accrued expenses | -9.61%11.35M | -9.61%11.35M | 10.33%16.12M | -24.45%12.62M | 21.77%15.23M | 0.88%12.55M | 0.88%12.55M | -30.98%14.61M | -71.39%16.7M | --12.51M |
Current debt and capital lease obligation | 9.67%14.79M | 9.67%14.79M | 27.03%14.88M | 23.99%15.05M | 7.19%14.82M | -16.00%13.48M | -16.00%13.48M | -30.51%11.71M | -48.11%12.14M | --13.82M |
-Current debt | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | -42.22%8M | --8M |
-Current capital lease obligation | 23.78%6.79M | 23.78%6.79M | 85.27%6.88M | 70.39%7.05M | 17.08%6.82M | -31.89%5.48M | -31.89%5.48M | -58.07%3.71M | -56.66%4.14M | --5.82M |
Current deferred liabilities | 23.63%43.57M | 23.63%43.57M | 24.65%41.89M | 20.32%40.06M | 20.59%40.27M | 13.52%35.24M | 13.52%35.24M | 14.35%33.6M | 15.52%33.3M | --33.4M |
Other current liabilities | 6.43%3.06M | 6.43%3.06M | 6.39%3.01M | 6.42%2.97M | 6.41%2.92M | 6.40%2.88M | 6.40%2.88M | 6.43%2.83M | -80.92%2.79M | --2.75M |
Current liabilities | 0.89%152.91M | 0.89%152.91M | 3.43%148.55M | -6.67%135.38M | -13.66%124.78M | 10.92%151.57M | 10.92%151.57M | -6.69%143.62M | -0.87%145.06M | --144.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.22%818.3M | -1.22%818.3M | -1.57%820.81M | -1.20%823.22M | -1.15%825.79M | -1.00%828.38M | -1.00%828.38M | 0.37%833.88M | -37.87%833.23M | --835.37M |
-Long term debt | -0.86%767.5M | -0.86%767.5M | -0.86%769.14M | -0.85%770.79M | -0.84%772.46M | -0.83%774.13M | -0.83%774.13M | -0.57%775.77M | -40.19%777.38M | --779M |
-Long term capital lease obligation | -6.36%50.8M | -6.36%50.8M | -11.09%51.67M | -6.12%52.43M | -5.41%53.33M | -3.36%54.25M | -3.36%54.25M | 14.96%58.11M | 35.10%55.85M | --56.38M |
Non current deferred liabilities | -19.02%196.74M | -19.02%196.74M | -9.68%202.06M | -6.06%219.05M | -7.68%236.09M | -12.40%242.94M | -12.40%242.94M | -14.20%223.71M | -25.09%233.17M | --255.71M |
Derivative product liabilities | 41.47%51.5M | 41.47%51.5M | 109.62%81.81M | 41.30%55.59M | -41.65%35.21M | -41.73%36.41M | -41.73%36.41M | -54.27%39.03M | --39.34M | --60.34M |
Other non current liabilities | -10.49%28.8M | -10.49%28.8M | -10.03%29.58M | -11.81%29.66M | -14.81%30.83M | -14.98%32.17M | -14.98%32.17M | -9.27%32.88M | -28.01%33.63M | --36.19M |
Total non current liabilities | -3.56%1.1B | -3.56%1.1B | 0.42%1.13B | -1.04%1.13B | -5.03%1.13B | -6.13%1.14B | -6.13%1.14B | -7.97%1.13B | -33.50%1.14B | --1.19B |
Total liabilities | -3.04%1.25B | -3.04%1.25B | 0.76%1.28B | -1.68%1.26B | -5.96%1.25B | -4.41%1.29B | -4.41%1.29B | -7.82%1.27B | -30.93%1.28B | --1.33B |
Shareholders'equity | ||||||||||
Share capital | -3.23%60K | -3.23%60K | 1.61%63K | 1.61%63K | 3.28%63K | 1.64%62K | 1.64%62K | 3.33%62K | 6,100.00%62K | --61K |
-common stock | -3.23%60K | -3.23%60K | 1.61%63K | 1.61%63K | 3.28%63K | 1.64%62K | 1.64%62K | 3.33%62K | 6,100.00%62K | --61K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -59.12%-1.13B | -59.12%-1.13B | -16.26%-824.31M | -11.73%-803.11M | 3.90%-705.76M | 5.15%-707.95M | 5.15%-707.95M | -2.98%-709.02M | -171.06%-718.81M | ---734.38M |
Paid-in capital | 5.65%2.91B | 5.65%2.91B | 5.45%2.87B | 5.32%2.83B | 4.82%2.78B | 5.16%2.75B | 5.16%2.75B | 7.72%2.72B | 77.07%2.69B | --2.65B |
Gains losses not affecting retained earnings | -21.38%-1.07M | -21.38%-1.07M | -3.49%-1.16M | -86.37%-1.14M | -177.78%-850K | -180.63%-884K | -180.63%-884K | -287.20%-1.12M | -103.00%-609K | ---306K |
Total stockholders'equity | -12.86%1.78B | -12.86%1.78B | 1.63%2.04B | 2.95%2.03B | 8.13%2.07B | 9.24%2.05B | 9.24%2.05B | 9.45%2.01B | 57.15%1.97B | --1.92B |
Noncontrolling interests | 16.96%16.58M | 16.96%16.58M | 9.34%15.5M | 2.22%14.49M | 0.00%14.18M | 0.00%14.18M | 0.00%14.18M | --14.18M | --14.18M | --14.18M |
Total equity | -12.65%1.8B | -12.65%1.8B | 1.69%2.06B | 2.95%2.04B | 8.07%2.09B | 9.17%2.06B | 9.17%2.06B | 10.22%2.02B | 58.28%1.98B | --1.93B |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data