(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 | -22.10%149.29M | -22.10%149.29M | -10.95%127.32M | -11.27%166.24M | -26.91%125.69M | -10.12%191.63M | -10.12%191.63M | -67.25%142.97M | -5.31%187.35M | -32.79%171.97M |
-Cash and cash equivalents | -22.10%149.29M | -22.10%149.29M | -10.95%127.32M | -11.27%166.24M | -26.91%125.69M | -10.12%191.63M | -10.12%191.63M | -67.25%142.97M | -5.31%187.35M | -32.79%171.97M |
Receivables | 0.62%331.23M | 0.62%331.23M | -1.42%417.67M | -0.57%439.92M | 8.79%453.52M | 51.57%329.19M | 51.57%329.19M | 71.15%423.68M | 77.66%442.46M | 65.13%416.89M |
-Accounts receivable | 3.43%305.75M | 3.43%305.75M | -1.62%391.21M | -3.28%409.59M | 11.50%418.96M | 61.85%295.59M | 61.85%295.59M | 73.42%397.66M | 81.55%423.49M | 64.29%375.75M |
-Taxes receivable | -70.09%4.41M | -70.09%4.41M | 23.66%3.05M | 4.86%2.33M | -87.43%3.08M | -33.85%14.75M | -33.85%14.75M | 96.33%2.46M | 64.42%2.22M | 540.63%24.54M |
-Other receivables | 11.83%21.07M | 11.83%21.07M | -0.60%23.42M | 67.19%27.99M | 89.66%31.48M | 53.79%18.84M | 53.79%18.84M | 38.67%23.56M | 15.96%16.74M | -16.64%16.6M |
Inventory | -18.34%385.05M | -18.34%385.05M | -24.06%390.16M | -13.01%436.27M | 16.81%476.11M | 120.85%471.55M | 120.85%471.55M | 141.77%513.75M | 139.86%501.53M | 107.45%407.59M |
Restricted cash | 0.00%2K | 0.00%2K | 0.00%2K | -93.75%2K | -94.12%2K | -96.92%2K | -96.92%2K | -99.86%2K | -97.82%32K | -97.69%34K |
Other current assets | 34.29%45.13M | 34.29%45.13M | 2.93%44.02M | 59.16%58.79M | 41.08%59.34M | 48.66%33.61M | 48.66%33.61M | 94.41%42.77M | 75.48%36.94M | 101.21%42.06M |
Total current assets | -11.24%910.7M | -11.24%910.7M | -12.82%979.18M | -5.74%1.1B | 7.33%1.11B | 53.92%1.03B | 53.92%1.03B | 22.08%1.12B | 72.19%1.17B | 42.82%1.04B |
Non current assets | ||||||||||
Net PPE | 24.75%525.76M | 24.75%525.76M | 30.28%536.67M | 17.42%441.92M | 26.54%424.47M | 56.57%421.43M | 56.57%421.43M | 57.06%411.92M | 49.15%376.36M | 34.22%335.45M |
-Gross PPE | 24.62%646.27M | 24.62%646.27M | 30.30%655.37M | 18.71%552.43M | 25.53%528.56M | 46.94%518.57M | 46.94%518.57M | 43.35%502.96M | 37.81%465.36M | 26.30%421.06M |
-Accumulated depreciation | -24.06%-120.51M | -24.06%-120.51M | -30.39%-118.7M | -24.16%-110.51M | -21.60%-104.09M | -15.99%-97.14M | -15.99%-97.14M | -2.76%-91.04M | -4.29%-89.01M | -2.60%-85.6M |
Goodwill and other intangible assets | -0.43%2.5B | -0.43%2.5B | -0.45%2.51B | -0.43%2.51B | -1.10%2.51B | 8,172.42%2.51B | 8,172.42%2.51B | 7,466.61%2.52B | 7,013.59%2.52B | 6,871.27%2.54B |
-Goodwill | -0.45%711.59M | -0.45%711.59M | -0.35%711.89M | -0.36%711.57M | 10.75%711.56M | 44,575.88%714.81M | 44,575.88%714.81M | 43,726.99%714.38M | 42,688.68%714.14M | 38,813.81%642.47M |
-Other intangible assets | -0.42%1.79B | -0.42%1.79B | -0.49%1.79B | -0.45%1.8B | -5.12%1.8B | 6,150.15%1.8B | 6,150.15%1.8B | 5,598.22%1.8B | 5,248.39%1.8B | 5,354.17%1.9B |
Non current deferred assets | 26.44%667.97M | 26.44%667.97M | 9.50%527.68M | 5.06%539.55M | -2.60%533.48M | -6.86%528.28M | -6.86%528.28M | -6.96%481.9M | -0.40%513.58M | 62.73%547.73M |
Other non current assets | 216.77%35.25M | 216.77%35.25M | 249.70%32.25M | 27.58%13M | 19.58%12.54M | -5.12%11.13M | -5.12%11.13M | -20.13%9.22M | -14.34%10.19M | -14.05%10.49M |
Total non current assets | 7.40%3.73B | 7.40%3.73B | 5.33%3.6B | 2.44%3.5B | 1.42%3.48B | 295.65%3.48B | 295.65%3.48B | 314.54%3.42B | 319.28%3.42B | 440.37%3.43B |
Total assets | 3.16%4.64B | 3.16%4.64B | 0.84%4.58B | 0.36%4.6B | 2.80%4.6B | 191.37%4.5B | 191.37%4.5B | 160.34%4.54B | 207.04%4.59B | 228.16%4.47B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.22%365.75M | 2.22%365.75M | 20.21%357.64M | 22.28%388.89M | 25.95%375.88M | 79.90%357.81M | 79.90%357.81M | 70.60%297.5M | 53.68%318.04M | 60.59%298.44M |
-accounts payable | 13.07%260.98M | 13.07%260.98M | 10.41%209.89M | 16.25%261.91M | 14.52%232.38M | 42.35%230.82M | 42.35%230.82M | 42.45%190.1M | 35.06%225.3M | 42.96%202.92M |
-Total tax payable | -22.96%89.72M | -22.96%89.72M | 37.23%135.45M | 38.43%117.09M | 54.74%134.75M | 297.09%116.46M | 297.09%116.46M | 182.57%98.7M | 166.31%84.59M | 128.57%87.08M |
-Other payable | 42.98%15.05M | 42.98%15.05M | 41.36%12.3M | 21.34%9.89M | 3.70%8.75M | 41.79%10.53M | 41.79%10.53M | 44.89%8.7M | -2.59%8.15M | 45.56%8.43M |
Current accrued expenses | 15.70%114.05M | 15.70%114.05M | -1.93%105.73M | -20.68%92.07M | -1.64%85.64M | 72.76%98.57M | 72.76%98.57M | 62.43%107.82M | 81.04%116.06M | 103.66%87.06M |
Current debt and capital lease obligation | 4.62%85.6M | 4.62%85.6M | 8.00%81.11M | 3.01%77.66M | 21.38%90.53M | 90.58%81.82M | 90.58%81.82M | 65.98%75.1M | 64.86%75.39M | 54.33%74.59M |
-Current debt | -4.24%23.33M | -4.24%23.33M | 0.00%20M | -21.27%20M | 30.97%32.97M | --24.36M | --24.36M | --20M | --25.4M | --25.17M |
-Current capital lease obligation | 8.37%62.27M | 8.37%62.27M | 10.91%61.11M | 15.35%57.66M | 16.49%57.56M | 33.83%57.46M | 33.83%57.46M | 21.78%55.1M | 9.31%49.98M | 2.24%49.41M |
Other current liabilities | 31.63%62.66M | 31.63%62.66M | 14.61%43.25M | 58.85%62.61M | 38.86%40.57M | 80.24%47.6M | 80.24%47.6M | 123.85%37.74M | 58.29%39.41M | 50.88%29.21M |
Current liabilities | 8.89%698.3M | 8.89%698.3M | 13.43%647.88M | 10.59%665.94M | 19.51%634.37M | 65.17%641.27M | 65.17%641.27M | 63.09%571.16M | 58.08%602.14M | 62.94%530.79M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -23.97%1.91B | -23.97%1.91B | -21.82%2.21B | -25.31%2.21B | -18.87%2.46B | 172.98%2.51B | 172.98%2.51B | 234.33%2.82B | 439.43%2.96B | 498.18%3.03B |
-Long term debt | -28.59%1.64B | -28.59%1.64B | -26.08%1.92B | -26.83%2.01B | -21.08%2.25B | 197.91%2.3B | 197.91%2.3B | 278.42%2.6B | 610.05%2.74B | 735.89%2.85B |
-Long term capital lease obligation | 25.40%269.77M | 25.40%269.77M | 27.29%286.91M | -6.20%204.09M | 15.88%209.82M | 44.15%215.12M | 44.15%215.12M | 42.77%225.4M | 33.86%217.59M | 9.20%181.07M |
Non current deferred liabilities | -95.72%12.91M | -95.72%12.91M | -4.32%299.3M | -3.49%301.9M | -8.48%301.97M | 171,507.95%302.03M | 171,507.95%302.03M | --312.81M | --312.82M | --329.95M |
Other non current liabilities | 7.29%2.77M | 7.29%2.77M | -4.59%2.35M | -5.20%2.44M | 12.69%2.53M | 8.73%2.58M | 8.73%2.58M | -41.38%2.46M | -38.82%2.58M | -51.74%2.25M |
Total non current liabilities | -18.11%2.49B | -18.11%2.49B | -18.20%2.73B | -21.33%2.75B | -16.65%2.99B | 166.25%3.04B | 166.25%3.04B | 220.65%3.34B | 363.13%3.49B | 405.49%3.59B |
Total liabilities | -13.41%3.19B | -13.41%3.19B | -13.58%3.38B | -16.64%3.41B | -11.99%3.63B | 140.62%3.68B | 140.62%3.68B | 181.01%3.91B | 260.75%4.09B | 297.79%4.12B |
Shareholders'equity | ||||||||||
Share capital | 0.00%110K | 0.00%110K | 0.92%110K | 0.92%110K | 0.92%110K | 3.77%110K | 3.77%110K | 2.83%109K | 2.83%109K | 2.83%109K |
-common stock | 0.00%110K | 0.00%110K | 0.92%110K | 0.92%110K | 0.92%110K | 3.77%110K | 3.77%110K | 2.83%109K | 2.83%109K | 2.83%109K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Retained earnings | 43.57%2.61B | 43.57%2.61B | 40.25%2.36B | 44.25%2.18B | 45.64%1.97B | 42.23%1.82B | 42.23%1.82B | 49.57%1.68B | 55.78%1.51B | 107.41%1.35B |
Paid-in capital | 3.64%826.69M | 3.64%826.69M | 3.71%821.12M | 3.78%813.47M | 3.94%805.08M | 60.80%797.61M | 60.80%797.61M | 46.36%791.75M | 47.80%783.86M | 47.45%774.56M |
Less: Treasury stock | 11.40%1.89B | 11.40%1.89B | 9.91%1.86B | 0.97%1.71B | 0.92%1.71B | 0.67%1.7B | 0.67%1.7B | 37.17%1.7B | 56.72%1.69B | 115.62%1.69B |
Gains losses not affecting retained earnings | 7.46%-95.77M | 7.46%-95.77M | 21.40%-115.58M | 13.62%-97.9M | -14.42%-99.53M | -34.69%-103.49M | -34.69%-103.49M | -92.47%-147.06M | -78.38%-113.34M | -29.87%-86.99M |
Total stockholders'equity | 77.76%1.45B | 77.76%1.45B | 90.27%1.2B | 141.82%1.19B | 177.37%968.5M | 5,708.34%817.93M | 5,708.34%817.93M | 78.78%630.8M | 37.13%491.97M | 7.03%349.17M |
Total equity | 77.76%1.45B | 77.76%1.45B | 90.27%1.2B | 141.82%1.19B | 177.37%968.5M | 5,708.34%817.93M | 5,708.34%817.93M | 78.78%630.8M | 37.13%491.97M | 7.03%349.17M |
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