(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 | -43.73%91.82M | -43.73%91.82M | -40.25%118.11M | -54.56%85.02M | -52.26%115.81M | -45.49%163.18M | -45.49%163.18M | -37.68%197.68M | -43.94%187.12M | -22.88%242.6M |
-Cash and cash equivalents | -43.73%91.82M | -43.73%91.82M | -40.25%118.11M | -54.56%85.02M | -52.26%115.81M | -45.49%163.18M | -45.49%163.18M | -37.68%197.68M | -43.94%187.12M | -22.88%242.6M |
Receivables | 38.74%62.68M | 38.74%62.68M | -29.96%43.76M | -21.18%50.96M | -27.58%49M | -27.99%45.18M | -27.99%45.18M | 5.88%62.47M | 30.16%64.65M | 80.56%67.66M |
-Accounts receivable | 35.06%60M | 35.06%60M | -40.46%38.06M | -10.29%62.24M | -29.04%45.77M | -26.04%44.42M | -26.04%44.42M | 24.80%63.93M | 47.87%69.37M | 95.19%64.51M |
-Notes receivable | --7.02M | --7.02M | --5.69M | --4.29M | 31.15%3.23M | --0 | --0 | --0 | --0 | -33.87%2.46M |
-Other receivables | -50.42%2.38M | -50.42%2.38M | ---- | ---- | ---- | -17.13%4.8M | -17.13%4.8M | 4.26%5.77M | -43.38%1.56M | 280.26%6.74M |
-Recievables adjustments allowances | -66.18%-6.72M | -66.18%-6.72M | ---- | -147.76%-15.56M | ---- | 25.53%-4.04M | 25.53%-4.04M | ---7.23M | ---6.28M | -463.50%-6.05M |
Inventory | -8.04%215.91M | -8.04%215.91M | -57.63%219.87M | -16.11%244.72M | -7.35%261.31M | -49.43%234.78M | -49.43%234.78M | 21.49%518.98M | -20.93%291.71M | -0.59%282.05M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.25%31.6M | ---- | ---- |
Other current assets | 5.42%30.4M | 5.42%30.4M | --36.21M | -15.44%34.99M | -34.61%29.12M | -19.15%28.84M | -19.15%28.84M | ---- | --41.38M | --44.53M |
Total current assets | -35.84%418.6M | -35.84%418.6M | -47.51%483.79M | -33.83%463.43M | -18.39%599.41M | -30.79%652.43M | -30.79%652.43M | 1.68%921.73M | -13.06%700.34M | 2.09%734.48M |
Non current assets | ||||||||||
Net PPE | -4.29%833.27M | -4.29%833.27M | 7.89%836.01M | 17.36%886.61M | 18.61%888.49M | 30.95%870.59M | 30.95%870.59M | 26.93%774.84M | 27.58%755.45M | 42.90%749.09M |
-Gross PPE | 5.72%1.1B | 5.72%1.1B | 15.88%1.01B | 16.33%1.05B | 25.59%1.09B | 42.76%1.04B | 42.76%1.04B | 30.55%867.48M | 41.19%901.72M | 53.55%869.18M |
-Accumulated depreciation | -57.61%-264.57M | -57.61%-264.57M | -82.65%-169.19M | -11.00%-162.36M | -69.11%-203.08M | -168.18%-167.86M | -168.18%-167.86M | -71.45%-92.63M | -214.31%-146.27M | -186.93%-120.09M |
Goodwill and other intangible assets | -2.14%1.8B | -2.14%1.8B | 1.71%1.86B | 3.00%1.9B | -2.26%1.82B | 13.80%1.84B | 13.80%1.84B | 12.21%1.83B | 8.68%1.85B | 49.22%1.87B |
-Goodwill | 0.24%626.63M | 0.24%626.63M | -0.95%667.26M | 2.09%676.17M | -5.83%626.69M | 3.24%625.13M | 3.24%625.13M | 31.41%673.64M | 13.56%662.33M | 41.65%665.51M |
-Other intangible assets | -3.37%1.17B | -3.37%1.17B | 3.26%1.19B | 3.51%1.23B | -0.27%1.2B | 20.13%1.21B | 20.13%1.21B | 3.37%1.15B | 6.13%1.19B | 53.78%1.2B |
Investments and advances | -11.44%2.48M | -11.44%2.48M | -25.80%2.5M | -35.82%2.34M | -34.80%2.68M | -36.45%2.8M | -36.45%2.8M | -54.23%3.37M | -84.48%3.65M | -74.74%4.11M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Non current accounts receivable | -9.39%30.17M | -9.39%30.17M | --35.12M | ---- | ---- | --33.3M | --33.3M | ---- | ---- | ---- |
Non current deferred assets | -73.21%419K | -73.21%419K | -51.40%1.69M | -52.20%1.29M | -45.34%1.24M | -39.68%1.56M | -39.68%1.56M | 807.59%3.47M | -56.89%2.7M | -58.83%2.28M |
Other non current assets | -18.68%12.57M | -18.68%12.57M | -41.02%11.18M | -11.26%46.79M | -11.03%46.69M | -29.88%15.46M | -29.88%15.46M | -17.18%18.95M | 113.39%52.73M | 70.77%52.47M |
Total non current assets | -3.05%2.68B | -3.05%2.68B | 4.46%2.74B | 6.69%2.84B | 3.33%2.76B | 19.56%2.76B | 19.56%2.76B | 15.75%2.63B | 13.32%2.66B | 36.33%2.67B |
Total assets | -9.31%3.1B | -9.31%3.1B | -9.05%3.23B | -1.75%3.3B | -1.35%3.36B | 4.97%3.41B | 4.97%3.41B | 11.73%3.55B | 6.58%3.36B | 27.14%3.41B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 15.09%346.26M | 15.09%346.26M | 22.38%301.06M | 40.86%279.27M | 9.09%274.79M | 80.41%300.87M | 80.41%300.87M | 28.86%246.01M | 86.44%198.26M | 69.29%251.9M |
-accounts payable | -1.82%79.32M | -1.82%79.32M | -19.07%63.72M | -6.19%69.36M | 3.74%72.49M | 202.00%80.79M | 202.00%80.79M | 29.59%78.74M | 72.13%73.94M | 80.80%69.88M |
-Total tax payable | 32.77%211.44M | 32.77%211.44M | 41.89%237.33M | 68.84%209.91M | 11.14%202.3M | 13.74%159.25M | 13.74%159.25M | 28.53%167.27M | 96.14%124.32M | 65.25%182.02M |
-Other payable | -8.76%55.5M | -8.76%55.5M | ---- | ---- | ---- | --60.83M | --60.83M | ---- | ---- | ---- |
Current accrued expenses | -1.76%31.56M | -1.76%31.56M | 5.90%100.97M | 18.89%105.46M | 17.10%111.33M | -63.33%32.12M | -63.33%32.12M | 18.22%95.34M | 48.66%88.71M | 74.87%95.07M |
Current debt and capital lease obligation | -15.96%64.9M | -15.96%64.9M | 240.07%88.74M | 221.45%74.16M | 308.77%94.32M | 263.49%77.22M | 263.49%77.22M | 32.63%26.09M | 15.25%23.07M | 12.15%23.07M |
-Current debt | -23.91%39.48M | -23.91%39.48M | 3,108.51%62.25M | 2,281.82%48.47M | 3,411.97%69.85M | 2,538.96%51.88M | 2,538.96%51.88M | 12.01%1.94M | 19.28%2.04M | -52.56%1.99M |
-Current capital lease obligation | 0.32%25.42M | 0.32%25.42M | 9.68%26.49M | 22.13%25.69M | 16.04%24.47M | 31.44%25.34M | 31.44%25.34M | 34.62%24.15M | 14.88%21.04M | 28.71%21.09M |
Current deferred liabilities | -7.62%23.21M | -7.62%23.21M | --24.01M | --24.01M | --23.05M | --25.12M | --25.12M | ---- | ---- | ---- |
Other current liabilities | -54.32%28.11M | -54.32%28.11M | -40.35%41.44M | -55.30%32.97M | -38.92%41.25M | 54.61%61.53M | 54.61%61.53M | 57.96%69.48M | 151.58%73.75M | 374.68%67.54M |
Current liabilities | -0.57%494.03M | -0.57%494.03M | 27.30%556.21M | 34.42%515.88M | 24.49%544.74M | 57.54%496.87M | 57.54%496.87M | 30.34%436.92M | 78.22%383.79M | 83.88%437.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.86%818.65M | -3.86%818.65M | -20.41%793.94M | 0.15%802.68M | -0.06%800.13M | 16.26%851.51M | 16.26%851.51M | 57.95%997.58M | 27.29%801.48M | 32.05%800.6M |
-Long term debt | -3.94%548.29M | -3.94%548.29M | -12.53%522.38M | -13.44%525.6M | -13.40%523.94M | 31.48%570.79M | 31.48%570.79M | 75.51%597.18M | 80.47%607.19M | 80.43%605.02M |
-Long term capital lease obligation | -3.69%270.36M | -3.69%270.36M | -32.18%271.56M | 42.61%277.08M | 41.21%276.19M | -5.89%280.72M | -5.89%280.72M | 37.44%400.4M | -33.73%194.3M | -27.82%195.58M |
Non current deferred liabilities | -7.90%318.5M | -7.90%318.5M | 5.70%351.26M | 22.17%358.43M | 16.31%342.94M | 15.53%345.83M | 15.53%345.83M | 9.50%332.31M | -13.80%293.39M | 32.47%294.84M |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -48.32%58.24M | ---- | ---- |
Other non current liabilities | -4.47%214.97M | -4.47%214.97M | 1,401.02%205.49M | 15.39%322.27M | 32.38%322.38M | 548.20%225.02M | 548.20%225.02M | -54.38%13.69M | 741.14%279.29M | 4,126.52%243.53M |
Total non current liabilities | -5.64%1.43B | -5.64%1.43B | 4.03%1.46B | 7.95%1.48B | 9.45%1.47B | 33.22%1.52B | 33.22%1.52B | 30.07%1.4B | 21.36%1.37B | 59.92%1.34B |
Total liabilities | -4.39%1.93B | -4.39%1.93B | 9.56%2.01B | 13.73%2B | 13.15%2.01B | 38.50%2.01B | 38.50%2.01B | 30.13%1.84B | 30.45%1.76B | 65.22%1.78B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 1.79%2.24B | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 1.79%2.24B | --0 | --0 |
Retained earnings | -32.71%-1.14B | -32.71%-1.14B | -175.51%-1.08B | -79.86%-985.18M | -73.77%-913.94M | -185.53%-859.55M | -185.53%-859.55M | -41.91%-391.11M | -150.01%-547.76M | -148.26%-525.95M |
Paid-in capital | 1.91%2.2B | 1.91%2.2B | --2.19B | 5.70%2.19B | 5.25%2.17B | --2.16B | --2.16B | ---- | --2.07B | --2.06B |
Less: Treasury stock | -79.84%1.05M | -79.84%1.05M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M | 0.00%5.21M |
Gains losses not affecting retained earnings | 36.14%-11.88M | 36.14%-11.88M | 90.14%-19.15M | 33.45%-13.86M | -48.34%-15.1M | 88.99%-18.59M | 88.99%-18.59M | -13.83%-194.26M | 91.22%-20.83M | 94.87%-10.18M |
Total stockholders'equity | -17.90%1.05B | -17.90%1.05B | -33.73%1.09B | -20.93%1.18B | -18.78%1.23B | -26.91%1.28B | -26.91%1.28B | -5.71%1.65B | -17.30%1.49B | -5.58%1.52B |
Noncontrolling interests | -0.38%120.65M | -0.38%120.65M | 99.54%119.29M | 11.09%123.3M | 4.47%120.72M | 152.07%121.11M | 152.07%121.11M | 352.02%59.78M | 8,431.13%110.99M | 19,327.95%115.56M |
Total equity | -16.39%1.17B | -16.39%1.17B | -29.07%1.21B | -18.71%1.3B | -17.13%1.35B | -22.13%1.4B | -22.13%1.4B | -3.02%1.71B | -11.22%1.6B | 1.65%1.63B |
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