(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.91%200M | 21.39%210M | 21.39%210M | -11.47%193M | 19.70%158M | -17.78%222M | -1.70%173M | -1.70%173M | -46.96%218M | -54.48%132M |
-Cash and cash equivalents | -6.74%180M | 26.76%180M | 26.76%180M | -7.02%159M | 19.70%158M | 20.63%193M | 20.34%142M | 20.34%142M | -47.06%171M | -54.48%132M |
-Short-term investments | -31.03%20M | -3.23%30M | -3.23%30M | -27.66%34M | ---- | -73.64%29M | -46.55%31M | -46.55%31M | -46.59%47M | ---- |
Receivables | -14.94%655M | -9.23%482M | -9.23%482M | -21.90%642M | -25.82%747M | -16.94%770M | -21.22%531M | -21.22%531M | 19.30%822M | 55.40%1.01B |
-Accounts receivable | -14.94%655M | -16.99%386M | -16.99%386M | -21.90%642M | -27.90%664M | -16.94%770M | -22.89%465M | -22.89%465M | 19.30%822M | 57.17%921M |
-Taxes receivable | ---- | 31.48%71M | 31.48%71M | ---- | -9.86%64M | ---- | -10.00%54M | -10.00%54M | ---- | 42.00%71M |
-Other receivables | ---- | 108.33%25M | 108.33%25M | ---- | 26.67%19M | ---- | 9.09%12M | 9.09%12M | ---- | 25.00%15M |
Inventory | -11.47%1.09B | -16.82%1.1B | -16.82%1.1B | -17.79%1.14B | -15.51%1.15B | -6.75%1.23B | 25.71%1.32B | 25.71%1.32B | 47.91%1.38B | 69.58%1.36B |
Prepaid assets | ---- | 0.00%8M | 0.00%8M | ---- | -10.00%18M | ---- | -11.11%8M | -11.11%8M | ---- | -4.76%20M |
Restricted cash | ---- | -8.33%22M | -8.33%22M | ---- | -16.67%20M | ---- | -17.24%24M | -17.24%24M | ---- | --24M |
Total current assets | -12.52%1.94B | -12.08%1.82B | -12.08%1.82B | -18.61%1.97B | -16.61%2.16B | -11.69%2.22B | 6.81%2.07B | 6.81%2.07B | 19.07%2.42B | 41.94%2.59B |
Non current assets | ||||||||||
Net PPE | 2.50%2.05B | 1.49%2.05B | 1.49%2.05B | -1.80%2.02B | -0.05%1.99B | 2.99%2B | 3.54%2.02B | 3.54%2.02B | 8.43%2.06B | 5.22%1.99B |
-Gross PPE | ---- | 5.17%4.13B | 5.17%4.13B | ---- | 3.79%3.97B | ---- | 9.67%3.92B | 9.67%3.92B | ---- | 12.90%3.82B |
-Accumulated depreciation | ---- | -9.08%-2.08B | -9.08%-2.08B | ---- | -7.98%-1.98B | ---- | -17.00%-1.91B | -17.00%-1.91B | ---- | -22.65%-1.83B |
Goodwill and other intangible assets | -0.58%517M | -4.32%509M | -4.32%509M | -8.12%532M | -5.11%520M | 0.58%520M | 4.52%532M | 4.52%532M | 15.11%579M | 12.07%548M |
-Goodwill | 0.64%472M | -3.35%462M | -3.35%462M | -7.66%482M | -4.28%470M | 1.96%469M | 5.99%478M | 5.99%478M | 18.37%522M | 14.19%491M |
-Other intangible assets | -11.76%45M | -12.96%47M | -12.96%47M | -12.28%50M | -12.28%50M | -10.53%51M | -6.90%54M | -6.90%54M | -8.06%57M | -3.39%57M |
Investments and advances | -80.00%1M | -75.00%2M | -75.00%2M | -83.33%3M | ---- | -68.75%5M | -33.33%8M | -33.33%8M | 20.00%18M | ---- |
Non current accounts receivable | -30.43%32M | -27.91%31M | -27.91%31M | -24.53%40M | -40.68%35M | -20.69%46M | -20.37%43M | -20.37%43M | -25.35%53M | -14.49%59M |
Financial assets | ---- | ---- | ---- | ---- | -71.43%4M | ---- | ---- | ---- | ---- | -12.50%14M |
Non current deferred assets | -6.17%228M | -7.01%252M | -7.01%252M | -17.09%228M | 91.94%238M | 95.97%243M | 67.28%271M | 67.28%271M | 83.33%275M | -23.46%124M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1M |
Total non current assets | 0.50%2.83B | -1.04%2.84B | -1.04%2.84B | -5.33%2.82B | 1.82%2.79B | 5.91%2.82B | 6.89%2.87B | 6.89%2.87B | 13.13%2.98B | 4.14%2.74B |
Total assets | -5.24%4.77B | -5.67%4.66B | -5.67%4.66B | -11.29%4.8B | -7.13%4.95B | -2.65%5.04B | 6.86%4.94B | 6.86%4.94B | 15.71%5.41B | 19.62%5.33B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -11.66%1.38B | -18.17%1.01B | -18.17%1.01B | -20.13%1.37B | -20.24%1.24B | -11.61%1.56B | 7.31%1.23B | 7.31%1.23B | 26.22%1.71B | 48.05%1.56B |
-accounts payable | -11.79%1.36B | -19.39%931M | -19.39%931M | -19.88%1.35B | -21.21%1.13B | -10.39%1.54B | 8.45%1.16B | 8.45%1.16B | 26.88%1.69B | 51.37%1.44B |
-Total tax payable | 0.00%17M | 3.03%34M | 3.03%34M | -37.50%15M | -31.94%49M | -60.47%17M | -34.00%33M | -34.00%33M | -7.69%24M | 38.46%72M |
-Other payable | ---- | -2.22%44M | -2.22%44M | ---- | 28.26%59M | ---- | 32.35%45M | 32.35%45M | ---- | -6.12%46M |
Current provisions | 5.26%20M | -14.29%18M | -14.29%18M | -4.55%21M | -9.09%20M | -9.52%19M | 5.00%21M | 5.00%21M | 15.79%22M | 10.00%22M |
Current debt and capital lease obligation | -76.26%52M | -63.51%54M | -63.51%54M | -64.94%54M | -5.74%197M | -13.78%219M | -42.64%148M | -42.64%148M | -41.22%154M | -20.23%209M |
-Current debt | -76.26%52M | -63.51%54M | -63.51%54M | -64.94%54M | -5.74%197M | -13.78%219M | -42.64%148M | -42.64%148M | -41.22%154M | -20.23%209M |
Current deferred liabilities | ---- | 12.73%62M | 12.73%62M | ---- | -28.00%54M | ---- | -28.57%55M | -28.57%55M | ---- | 20.97%75M |
Other current liabilities | -20.45%35M | -33.33%34M | -33.33%34M | -47.13%46M | -30.93%67M | 83.33%44M | 104.00%51M | 104.00%51M | 222.22%87M | 273.08%97M |
Current liabilities | -19.37%1.49B | -18.50%1.39B | -18.50%1.39B | -24.63%1.49B | -17.62%1.76B | -10.75%1.84B | -0.64%1.7B | -0.64%1.7B | 18.67%1.98B | 34.93%2.14B |
Non current liabilities | ||||||||||
Long term provisions | -5.56%85M | -1.11%89M | -1.11%89M | -9.28%88M | -7.29%89M | -6.25%90M | -7.22%90M | -7.22%90M | 1.04%97M | 1.05%96M |
Long term debt and capital lease obligation | -2.61%1.83B | -4.93%1.81B | -4.93%1.81B | -7.94%1.86B | -6.05%1.83B | -0.21%1.88B | 1.98%1.91B | 1.98%1.91B | -0.25%2.02B | -2.31%1.95B |
-Long term debt | -2.61%1.83B | -4.93%1.81B | -4.93%1.81B | -7.94%1.86B | -6.05%1.83B | -0.21%1.88B | 1.98%1.91B | 1.98%1.91B | -0.25%2.02B | -2.31%1.95B |
Non current deferred liabilities | 25.00%5M | 0.00%28M | 0.00%28M | -20.00%4M | -87.50%4M | -69.23%4M | 55.56%28M | 55.56%28M | -61.54%5M | 113.33%32M |
Employee benefits | -2.25%391M | 1.99%411M | 1.99%411M | -18.00%369M | -15.12%393M | -23.81%400M | -32.72%403M | -32.72%403M | -22.28%450M | -20.31%463M |
Derivative product liabilities | ---- | ---- | ---- | ---- | -38.89%11M | ---- | ---- | ---- | ---- | 80.00%18M |
Other non current liabilities | -58.33%5M | -42.86%8M | -42.86%8M | -50.00%14M | ---- | 71.43%12M | 133.33%14M | 133.33%14M | 250.00%28M | ---- |
Total non current liabilities | -2.14%2.38B | -3.10%2.41B | -3.10%2.41B | -9.15%2.39B | -7.97%2.38B | -5.19%2.43B | -5.08%2.49B | -5.08%2.49B | -4.22%2.64B | -5.10%2.59B |
Total liabilities | -9.58%3.86B | -9.36%3.8B | -9.36%3.8B | -15.78%3.88B | -12.34%4.14B | -7.67%4.27B | -3.32%4.19B | -3.32%4.19B | 4.41%4.61B | 9.63%4.73B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
Retained earnings | -9.66%290M | 36.36%420M | 36.36%420M | -23.92%264M | 127.67%362M | 205.71%321M | 306.71%308M | 306.71%308M | 285.56%347M | 153.90%159M |
Paid-in capital | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M | 0.00%420M |
Less: Treasury stock | --6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | --183M | ---- | ---- | --202M | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 19.62%890M | 15.32%843M | 15.32%843M | 15.45%889M | 34.88%785M | 40.91%744M | 166.79%731M | 166.79%731M | 226.27%770M | 354.69%582M |
Noncontrolling interests | -4.76%20M | 0.00%21M | 0.00%21M | -4.35%22M | 0.00%21M | 10.53%21M | 23.53%21M | 23.53%21M | 27.78%23M | 31.25%21M |
Total equity | 18.95%910M | 14.89%864M | 14.89%864M | 14.88%911M | 33.67%806M | 39.85%765M | 158.42%752M | 158.42%752M | 212.20%793M | 318.75%603M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data