(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 | 11.60%282.8M | 11.60%282.8M | 22.16%275.1M | -30.62%220M | -22.73%301.2M | -11.34%253.4M | -11.34%253.4M | -6.71%225.2M | 11.19%317.1M | -4.23%389.8M |
-Cash and cash equivalents | 12.89%282.8M | 12.89%282.8M | 22.21%275.1M | -30.58%220M | -22.39%301.2M | -11.08%250.5M | -11.08%250.5M | -6.09%225.1M | 11.12%316.9M | -4.64%388.1M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | -29.27%2.9M | -29.27%2.9M | -94.12%100K | --200K | --1.7M |
-Accounts receivable | -3.15%245.6M | -3.15%245.6M | 11.53%316.3M | 42.61%311.6M | 16.32%252.3M | -16.88%253.6M | -16.88%253.6M | 3.73%283.6M | -5.62%218.5M | -24.71%216.9M |
-Taxes receivable | -41.43%57.4M | -41.43%57.4M | -81.72%11.3M | -28.77%45.8M | -10.26%55.1M | -18.20%98M | -18.20%98M | -20.26%61.8M | -25.23%64.3M | -26.20%61.4M |
-Other receivables | 7.04%74.5M | 7.04%74.5M | ---- | ---- | ---- | 8.07%69.6M | 8.07%69.6M | ---- | ---- | ---- |
Inventory | -17.22%212.9M | -17.22%212.9M | -1.94%237.5M | 12.57%271.4M | 36.55%292.9M | 30.36%257.2M | 30.36%257.2M | 12.34%242.2M | 5.38%241.1M | 3.22%214.5M |
Prepaid assets | 1.74%11.7M | 1.74%11.7M | ---- | ---- | ---- | -49.12%11.5M | -49.12%11.5M | ---- | ---- | ---- |
Restricted cash | -4.20%54.7M | -4.20%54.7M | ---- | ---- | ---- | 19.71%57.1M | 19.71%57.1M | ---- | ---- | ---- |
Current deferred assets | 106.67%34.1M | 106.67%34.1M | ---- | ---- | ---- | --16.5M | --16.5M | ---- | ---- | ---- |
Other current assets | ---- | ---- | 63.16%136.4M | 20.38%134.1M | -3.42%113.1M | ---- | ---- | -1.99%83.6M | 17.63%111.4M | 32.77%117.1M |
Total current assets | -4.25%973.7M | -4.25%973.7M | 8.95%976.6M | 3.20%982.9M | 1.49%1.01B | -2.47%1.02B | -2.47%1.02B | -13.05%896.4M | -10.28%952.4M | -16.31%999.7M |
Non current assets | ||||||||||
Net PPE | 23.21%206M | 23.21%206M | 21.20%180.1M | 19.66%185M | -12.29%179.1M | -21.17%167.2M | -21.17%167.2M | -32.82%148.6M | -32.19%154.6M | -17.53%204.2M |
-Gross PPE | 9.03%777.3M | 9.03%777.3M | ---- | ---- | ---- | -11.00%712.9M | -11.00%712.9M | ---- | ---- | ---- |
-Accumulated depreciation | -4.69%-571.3M | -4.69%-571.3M | ---- | ---- | ---- | 7.34%-545.7M | 7.34%-545.7M | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.92%1.68B | 1.92%1.68B | 1.73%1.7B | 1.95%1.69B | 3.42%1.67B | 2.45%1.64B | 2.45%1.64B | -11.34%1.67B | -10.38%1.65B | -11.50%1.61B |
-Goodwill | 0.56%1.1B | 0.56%1.1B | -0.74%1.09B | 0.51%1.09B | 0.83%1.09B | 0.54%1.09B | 0.54%1.09B | -7.45%1.1B | -8.34%1.09B | -8.78%1.08B |
-Other intangible assets | 4.60%579.7M | 4.60%579.7M | 6.53%603.9M | 4.73%591.4M | 8.67%578.9M | 6.43%554.2M | 6.43%554.2M | -18.03%566.9M | -14.07%564.7M | -16.56%532.7M |
Other non current assets | -16.87%6.9M | -16.87%6.9M | -52.08%11.5M | 283.87%11.9M | 241.18%11.6M | --8.3M | --8.3M | --24M | --3.1M | --3.4M |
Total non current assets | 3.76%1.94B | 3.76%1.94B | 2.88%1.94B | 2.92%1.93B | 3.60%1.95B | -0.50%1.87B | -0.50%1.87B | -11.18%1.89B | -10.61%1.87B | -10.20%1.89B |
Total assets | 0.94%2.92B | 0.94%2.92B | 4.84%2.92B | 3.01%2.91B | 2.87%2.97B | -1.20%2.89B | -1.20%2.89B | -11.79%2.78B | -10.50%2.83B | -12.41%2.88B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.01%120.1M | -23.01%120.1M | -18.37%116.9M | 13.18%136.5M | 18.23%121.3M | 6.19%156M | 6.19%156M | 17.76%143.2M | -17.28%120.6M | -35.71%102.6M |
-accounts payable | -6.09%86.4M | -6.09%86.4M | -22.07%89M | 22.53%111.5M | 34.51%99M | 20.42%92M | 20.42%92M | 31.72%114.2M | -9.45%91M | -34.58%73.6M |
-Total tax payable | -47.34%33.7M | -47.34%33.7M | -3.79%27.9M | -15.54%25M | -23.10%22.3M | -9.22%64M | -9.22%64M | -16.91%29M | -34.66%29.6M | -38.43%29M |
Current provisions | -50.57%8.7M | -50.57%8.7M | -11.73%15.8M | -10.56%16.1M | 1.14%17.8M | -3.30%17.6M | -3.30%17.6M | -4.28%17.9M | -13.46%18M | -46.01%17.6M |
Current debt and capital lease obligation | -3.97%58M | -3.97%58M | 27.96%96.1M | 26.92%72.6M | -18.82%90.6M | -33.11%60.4M | -33.11%60.4M | -13.68%75.1M | -13.73%57.2M | 35.60%111.6M |
-Current debt | -8.44%20.6M | -8.44%20.6M | 27.96%96.1M | 26.92%72.6M | --90.6M | 9.76%22.5M | 9.76%22.5M | --75.1M | --57.2M | --0 |
-Current capital lease obligation | -1.32%37.4M | -1.32%37.4M | ---- | ---- | ---- | -45.70%37.9M | -45.70%37.9M | ---- | ---- | ---- |
Other current liabilities | -18.87%54.6M | -18.87%54.6M | 20.10%239M | -2.20%226.6M | 14.97%277.2M | 21.92%67.3M | 21.92%67.3M | -45.16%199M | -25.43%231.7M | -25.45%241.1M |
Current liabilities | -0.72%550.3M | -0.72%550.3M | 5.66%565.6M | 2.66%544.5M | 4.24%603M | -5.28%554.3M | -5.28%554.3M | -26.16%535.3M | -22.25%530.4M | -22.48%578.5M |
Non current liabilities | ||||||||||
Long term provisions | 5.24%30.1M | 5.24%30.1M | 19.16%31.1M | 7.86%30.2M | -4.47%29.9M | -6.54%28.6M | -6.54%28.6M | -40.55%26.1M | -38.60%28M | -29.19%31.3M |
Long term debt and capital lease obligation | 4.54%1.24B | 4.54%1.24B | 5.44%1.19B | 3.54%1.21B | 0.28%1.21B | -2.41%1.19B | -2.41%1.19B | -11.07%1.13B | -9.30%1.17B | -8.39%1.2B |
-Long term debt | 3.83%1.18B | 3.83%1.18B | 5.44%1.19B | 3.54%1.21B | 0.28%1.21B | -2.67%1.13B | -2.67%1.13B | -11.07%1.13B | -9.30%1.17B | -8.39%1.2B |
-Long term capital lease obligation | 19.34%65.4M | 19.34%65.4M | ---- | ---- | ---- | 3.40%54.8M | 3.40%54.8M | ---- | ---- | ---- |
Other non current liabilities | -76.63%4.3M | -76.63%4.3M | -62.32%7.8M | -56.13%11.1M | -51.64%14.7M | -43.90%18.4M | -43.90%18.4M | -40.86%20.7M | -36.27%25.3M | -29.14%30.4M |
Total non current liabilities | 2.01%1.3B | 2.01%1.3B | 3.60%1.26B | 1.38%1.29B | 0.70%1.32B | -4.25%1.28B | -4.25%1.28B | -13.19%1.22B | -11.50%1.27B | -10.12%1.31B |
Total liabilities | 1.19%1.85B | 1.19%1.85B | 4.23%1.83B | 1.76%1.83B | 1.78%1.93B | -4.57%1.83B | -4.57%1.83B | -17.61%1.75B | -14.96%1.8B | -14.30%1.89B |
Shareholders'equity | ||||||||||
Share capital | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M |
-common stock | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M | 0.00%8.7M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 54.10%917.2M | 50.07%917.5M | 198.77%552.8M |
Paid-in capital | 0.08%118.7M | 0.08%118.7M | 0.17%118.7M | 0.08%118.7M | -74.45%118.7M | -74.45%118.6M | -74.45%118.6M | -74.47%118.5M | -74.45%118.6M | -72.46%464.6M |
Less: Treasury stock | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M | 0.00%20.1M |
Other equity interest | 58.82%-1.4M | 58.82%-1.4M | -33.33%-3.2M | 16.13%-2.6M | 33.33%-3.4M | -325.00%-3.4M | -325.00%-3.4M | -1,300.00%-2.4M | -3,000.00%-3.1M | -363.64%-5.1M |
Total stockholders'equity | 0.34%1.02B | 0.34%1.02B | 5.71%1.05B | 5.48%1.04B | 5.50%1B | 5.88%1.02B | 5.88%1.02B | 1.01%992.9M | -1.07%983.9M | -8.62%949.1M |
Noncontrolling interests | 5.06%41.5M | 5.06%41.5M | 10.24%40.9M | -1.00%39.7M | -7.46%39.7M | -9.61%39.5M | -9.61%39.5M | -16.25%37.1M | -8.45%40.1M | -7.74%42.9M |
Total equity | 0.52%1.06B | 0.52%1.06B | 5.87%1.09B | 5.22%1.08B | 4.94%1.04B | 5.21%1.06B | 5.21%1.06B | 0.26%1.03B | -1.38%1.02B | -8.58%992M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data