(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 | 3.01%281.3M | 3.01%281.3M | -7.53%248.6M | 10.96%290.24M | 20.29%268.14M | 82.15%273.07M | 82.15%273.07M | 65.98%268.85M | 78.34%261.57M | 144.48%222.9M |
-Cash and cash equivalents | -26.99%199.37M | -26.99%199.37M | -37.67%167.59M | -27.54%189.54M | -13.49%192.83M | 82.15%273.07M | 82.15%273.07M | 65.98%268.85M | 78.34%261.57M | 144.48%222.9M |
-Short-term investments | --81.93M | --81.93M | --81.01M | --100.7M | --75.31M | --0 | --0 | ---- | ---- | ---- |
Receivables | -18.44%160.38M | -18.44%160.38M | 7.88%158.98M | -16.84%124.17M | -2.20%185.61M | 69.92%196.64M | 69.92%196.64M | 42.13%147.37M | 29.50%149.32M | 14.17%189.79M |
-Accounts receivable | -6.65%147.61M | -6.65%147.61M | 38.50%147.66M | -17.13%113.83M | -16.27%149.4M | 51.90%158.13M | 51.90%158.13M | 20.48%106.62M | 37.74%137.35M | 43.18%178.45M |
-Other receivables | -66.86%12.77M | -66.86%12.77M | -72.23%11.32M | -13.59%10.35M | 219.25%36.21M | 231.16%38.52M | 231.16%38.52M | 168.22%40.75M | -23.19%11.98M | -72.74%11.34M |
Inventory | 32.98%88.15M | 32.98%88.15M | 31.26%98.39M | 42.71%97.68M | 62.65%95.64M | 5.43%66.29M | 5.43%66.29M | 33.81%74.96M | 15.42%68.44M | 6.50%58.8M |
Prepaid assets | ---- | ---- | ---- | ---- | -27.09%16.81M | ---- | ---- | -15.28%21.18M | -3.36%18.37M | -3.25%23.05M |
Restricted cash | ---- | ---- | 0.81%46.31M | 5.88%45.55M | 35.28%45.8M | ---- | ---- | 22.32%45.94M | 35.86%43.03M | 11,072.94%33.85M |
Other current assets | 13.91%71.17M | 13.91%71.17M | --27.12M | --20.78M | ---- | --62.48M | --62.48M | ---- | ---- | ---- |
Total current assets | 0.42%601.01M | 0.42%601.01M | 3.78%579.39M | 6.97%578.42M | 15.82%611.99M | 54.91%598.48M | 54.91%598.48M | 45.30%558.3M | 45.38%540.73M | 56.91%528.39M |
Non current assets | ||||||||||
Net PPE | -3.14%1.92B | -3.14%1.92B | -2.14%1.93B | -1.77%1.95B | -1.71%1.96B | -1.03%1.98B | -1.03%1.98B | -2.79%1.97B | -2.66%1.98B | -3.38%1.99B |
-Gross PPE | 2.55%5.57B | 2.55%5.57B | 3.05%5.54B | 2.69%5.5B | 2.72%5.46B | 2.95%5.43B | 2.95%5.43B | 2.30%5.37B | 2.91%5.36B | 2.63%5.32B |
-Accumulated depreciation | -5.82%-3.65B | -5.82%-3.65B | -6.06%-3.6B | -5.31%-3.55B | -5.38%-3.5B | -5.39%-3.45B | -5.39%-3.45B | -5.51%-3.4B | -6.49%-3.37B | -6.61%-3.32B |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -60.40%44.11M | -8.76%63.55M | -1.30%61.45M |
Defined pension benefit | 22.56%47.25M | 22.56%47.25M | -11.49%47.92M | -8.72%44.8M | -5.31%41.67M | -1.02%38.55M | -1.02%38.55M | --54.14M | --49.08M | --44.01M |
Other non current assets | 24.59%108.97M | 24.59%108.97M | 9.67%99.71M | 27.72%106.62M | -6.12%83.04M | -3.58%87.47M | -3.58%87.47M | 45.22%90.92M | 6.50%83.48M | 49.58%88.45M |
Total non current assets | -1.51%2.07B | -1.51%2.07B | -3.88%2.08B | -3.66%2.1B | -4.72%2.08B | -3.72%2.11B | -3.72%2.11B | -1.88%2.16B | -0.28%2.18B | 0.13%2.19B |
Total assets | -1.09%2.68B | -1.09%2.68B | -2.31%2.66B | -1.55%2.68B | -0.72%2.7B | 5.08%2.7B | 5.08%2.7B | 5.12%2.72B | 6.35%2.72B | 7.71%2.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.21%149.52M | 6.21%149.52M | 18.40%157.47M | 7.61%133.92M | 50.63%172.65M | 65.57%140.78M | 65.57%140.78M | 60.40%133M | 71.32%124.45M | 42.12%114.62M |
-accounts payable | 5.38%137.24M | 5.38%137.24M | 6.28%132.38M | 6.10%122.02M | 10.13%120.54M | 70.11%130.23M | 70.11%130.23M | 58.88%124.55M | 68.94%115M | 45.20%109.45M |
-Total tax payable | 16.35%12.28M | 16.35%12.28M | 197.04%25.09M | 26.10%11.91M | 908.36%52.11M | 24.51%10.55M | 24.51%10.55M | 86.61%8.45M | 106.86%9.44M | -1.88%5.17M |
Current accrued expenses | 6.15%122.06M | 6.15%122.06M | 1.44%126.59M | 1.33%123.58M | -8.58%111.18M | -6.05%114.99M | -6.05%114.99M | 4.15%124.8M | -17.61%121.96M | -20.34%121.62M |
Current provisions | -3.62%28.57M | -3.62%28.57M | 19.08%32.97M | 19.08%32.97M | 8.19%29.64M | 8.19%29.64M | 8.19%29.64M | 9.15%27.69M | 6.42%27.69M | 33.09%27.4M |
Current debt and capital lease obligation | -52.99%15.88M | -52.99%15.88M | -36.87%20.48M | -28.45%23.96M | -58.35%29.4M | -47.25%33.77M | -47.25%33.77M | -40.35%32.44M | -43.65%33.48M | 1.43%70.59M |
-Current debt | -61.50%11.11M | -61.50%11.11M | 252.82%15.62M | 367.63%19.18M | -37.13%24.58M | -49.69%28.85M | -49.69%28.85M | -83.99%4.43M | -86.93%4.1M | -21.90%39.1M |
-Current capital lease obligation | -3.11%4.77M | -3.11%4.77M | -82.67%4.85M | -83.75%4.78M | -84.70%4.82M | -26.34%4.92M | -26.34%4.92M | 4.81%28.01M | 4.82%29.38M | 61.19%31.5M |
Current deferred liabilities | 885.20%9.52M | 885.20%9.52M | ---- | ---- | ---- | --966K | --966K | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | -70.99%15.14M | -70.99%15.14M | -36.51%91.49M | 937.10%174.93M | --200.19M |
Current liabilities | -1.13%443.72M | -1.13%443.72M | -11.82%454.15M | -28.23%413.73M | -29.48%442.47M | 0.80%448.8M | 0.80%448.8M | -0.13%515.01M | 55.70%576.5M | 69.03%627.42M |
Non current liabilities | ||||||||||
Long term provisions | -4.16%212.62M | -4.16%212.62M | 2.65%221.01M | 3.63%223.78M | 4.61%221.17M | 5.29%221.86M | 5.29%221.86M | 0.07%215.3M | 0.47%215.94M | -7.24%211.43M |
Long term debt and capital lease obligation | -46.96%196.45M | -46.96%196.45M | -54.83%200.06M | -54.18%227.25M | -51.52%276.77M | -39.27%370.41M | -39.27%370.41M | -32.02%442.87M | -25.57%496.01M | -7.58%570.95M |
-Long term debt | -46.83%181.89M | -46.83%181.89M | -55.66%183.42M | -55.09%207.46M | -52.71%252.98M | -39.77%342.11M | -39.77%342.11M | -30.79%413.65M | -24.19%461.96M | -2.82%534.9M |
-Long term capital lease obligation | -48.52%14.57M | -48.52%14.57M | -43.07%16.64M | -41.89%19.79M | -34.00%23.8M | -32.42%28.3M | -32.42%28.3M | -45.68%29.23M | -40.35%34.06M | -46.44%36.05M |
Non current deferred liabilities | 65.28%36.22M | 65.28%36.22M | --21.08M | --21.35M | --21.7M | --21.91M | --21.91M | ---- | ---- | ---- |
Employee benefits | -4.46%422.8M | -4.46%422.8M | -27.48%434.55M | -27.94%436.85M | -28.10%440.49M | -28.31%442.52M | -28.31%442.52M | -11.28%599.19M | -12.07%606.26M | -12.99%612.65M |
Other non current liabilities | -40.27%19.74M | -40.27%19.74M | -40.59%19.88M | -28.34%20.19M | -51.01%11.81M | 88.48%33.05M | 88.48%33.05M | -29.52%33.47M | 16.99%28.18M | 45.73%24.1M |
Total non current liabilities | -18.53%887.84M | -18.53%887.84M | -30.54%896.57M | -30.97%929.42M | -31.51%971.95M | -25.13%1.09B | -25.13%1.09B | -18.79%1.29B | -15.58%1.35B | -9.40%1.42B |
Total liabilities | -13.45%1.33B | -13.45%1.33B | -25.20%1.35B | -30.15%1.34B | -30.89%1.41B | -19.05%1.54B | -19.05%1.54B | -14.22%1.81B | -2.15%1.92B | 5.63%2.05B |
Shareholders'equity | ||||||||||
Share capital | -13.83%299K | -13.83%299K | -10.60%312K | -6.30%327K | -2.59%339K | 0.58%347K | 0.58%347K | 1.16%349K | 1.16%349K | 1.16%348K |
-common stock | -13.83%299K | -13.83%299K | -10.60%312K | -6.30%327K | -2.59%339K | 0.58%347K | 0.58%347K | 1.16%349K | 1.16%349K | 1.16%348K |
Retained earnings | 41.18%944.34M | 41.18%944.34M | 71.79%891.8M | 121.15%890.79M | 194.75%815.02M | 138.07%668.88M | 138.07%668.88M | 217.23%519.11M | 45.19%402.8M | 1.19%276.51M |
Paid-in capital | -15.22%547.86M | -15.22%547.86M | -12.11%569.07M | -7.84%595.57M | -4.53%615.87M | -0.11%646.24M | -0.11%646.24M | 0.39%647.45M | 0.50%646.22M | 0.47%645.07M |
Gains losses not affecting retained earnings | 0.39%-149.06M | 0.39%-149.06M | 39.16%-152.39M | 39.83%-151.48M | 40.70%-150.33M | 41.42%-149.64M | 41.42%-149.64M | 22.77%-250.46M | 23.26%-251.77M | 23.77%-253.52M |
Total stockholders'equity | 15.24%1.34B | 15.24%1.34B | 42.81%1.31B | 67.40%1.34B | 91.63%1.28B | 73.28%1.17B | 73.28%1.17B | 89.12%916.45M | 34.56%797.59M | 14.64%668.41M |
Total equity | 15.24%1.34B | 15.24%1.34B | 42.81%1.31B | 67.40%1.34B | 91.63%1.28B | 73.28%1.17B | 73.28%1.17B | 89.12%916.45M | 34.56%797.59M | 14.64%668.41M |
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