(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 | 18.68%896M | 18.68%896M | 72.15%544M | -48.33%541M | 97.57%488M | 87.34%755M | 87.34%755M | 6.40%316M | 420.90%1.05B | -33.24%247M |
-Cash and cash equivalents | 22.12%530M | 22.12%530M | 72.15%544M | -48.33%541M | 97.57%488M | 7.69%434M | 7.69%434M | 6.40%316M | 420.90%1.05B | -33.24%247M |
-Short-term investments | 14.02%366M | 14.02%366M | ---- | ---- | ---- | --321M | --321M | ---- | ---- | ---- |
Receivables | 5.14%266M | 5.14%266M | -11.42%318M | -20.56%340M | 64.42%342M | 22.82%253M | 22.82%253M | 101.69%359M | 131.35%428M | 76.27%208M |
-Accounts receivable | 5.14%266M | 5.14%266M | -11.42%318M | -21.73%335M | 64.42%342M | 22.82%253M | 22.82%253M | 101.69%359M | 131.35%428M | 76.27%208M |
-Related party accounts receivable | ---- | ---- | --0 | --5M | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -38.70%1.15B | -38.70%1.15B | -57.90%1.09B | -54.55%1.3B | -55.05%1.49B | -40.43%1.88B | -40.43%1.88B | 12.78%2.58B | 45.14%2.87B | 129.60%3.3B |
Restricted cash | -67.01%64M | -67.01%64M | -55.28%72M | -9.33%136M | -30.17%206M | -16.74%194M | -16.74%194M | 50.47%161M | 37.61%150M | 555.56%295M |
Other current assets | -24.18%138M | -24.18%138M | -9.46%517M | -18.59%495M | -21.51%489M | -66.61%182M | -66.61%182M | 25.49%571M | 75.22%608M | 129.04%623M |
Total current assets | -27.71%3.32B | -27.71%3.32B | -28.71%3.19B | -28.76%3.91B | -8.95%4.62B | -6.09%4.59B | -6.09%4.59B | 21.11%4.47B | 69.21%5.49B | 92.92%5.07B |
Non current assets | ||||||||||
Net PPE | -9.07%3.44B | -9.07%3.44B | -12.23%3.52B | -7.78%3.62B | 59.33%3.71B | 95.96%3.78B | 95.96%3.78B | 150.00%4.02B | 210.62%3.92B | 104.83%2.33B |
-Gross PPE | -3.04%4.21B | -3.04%4.21B | -6.04%4.23B | -1.45%4.27B | 62.08%4.33B | 95.41%4.34B | 95.41%4.34B | 141.45%4.5B | 190.60%4.33B | 99.93%2.67B |
-Accumulated depreciation | -37.41%-775M | -37.41%-775M | -44.88%-707M | -59.02%-652M | -81.07%-612M | -91.84%-564M | -91.84%-564M | -88.42%-488M | -79.82%-410M | -71.57%-338M |
Goodwill and other intangible assets | -25.71%52M | -25.71%52M | -93.93%56M | -93.43%61M | 400.00%65M | 438.46%70M | 438.46%70M | 6,492.86%923M | 6,535.71%929M | -7.14%13M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 9,311.11%847M | 9,311.11%847M | 0.00%9M |
-Other intangible assets | -25.71%52M | -25.71%52M | -26.32%56M | -25.61%61M | 1,525.00%65M | 1,650.00%70M | 1,650.00%70M | 1,420.00%76M | 1,540.00%82M | -20.00%4M |
Non current accounts receivable | ---- | ---- | ---- | --2M | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | --0 | --5M | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 2.76%261M | 2.76%261M | 21.03%259M | 59.88%259M | 46.78%251M | 40.33%254M | 40.33%254M | 328.00%214M | 170.00%162M | 338.46%171M |
Total non current assets | -8.63%3.75B | -8.63%3.75B | -25.49%3.84B | -21.43%3.94B | 60.24%4.03B | 93.31%4.1B | 93.31%4.1B | 208.50%5.15B | 275.07%5.01B | 111.17%2.52B |
Total assets | -18.71%7.07B | -18.71%7.07B | -26.98%7.03B | -25.26%7.85B | 13.99%8.65B | 23.99%8.7B | 23.99%8.7B | 79.50%9.62B | 129.25%10.5B | 98.61%7.59B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.97%311M | 0.97%311M | -2.12%369M | -14.21%338M | 33.33%344M | 26.75%308M | 26.75%308M | 12.20%377M | 43.80%394M | 1.98%258M |
-accounts payable | 3.70%224M | 3.70%224M | -14.38%250M | -15.31%249M | 62.99%251M | 89.47%216M | 89.47%216M | 46.00%292M | 90.91%294M | 7.69%154M |
-Total tax payable | 5.26%80M | 5.26%80M | 38.82%118M | -17.00%83M | -23.08%80M | -25.49%76M | -25.49%76M | -37.50%85M | -16.67%100M | -5.45%104M |
-Due to related parties current | -56.25%7M | -56.25%7M | --1M | --6M | --13M | -40.74%16M | -40.74%16M | ---- | ---- | ---- |
Current accrued expenses | -51.09%157M | -51.09%157M | -66.09%157M | -23.41%301M | 13.06%355M | 10.69%321M | 10.69%321M | 108.56%463M | 160.26%393M | 149.21%314M |
Current provisions | -5.00%57M | -5.00%57M | 3.45%60M | 1.75%58M | 11.11%60M | 36.36%60M | 36.36%60M | 28.89%58M | 50.00%57M | 50.00%54M |
Current debt and capital lease obligation | -50.61%857M | -50.61%857M | -19.80%632M | 2.48%1.36B | -35.76%1.9B | -21.32%1.74B | -21.32%1.74B | 48.96%788M | 77.10%1.33B | 1,451.83%2.96B |
-Current debt | -50.61%857M | -50.61%857M | -20.18%629M | 2.26%1.36B | -35.76%1.9B | -21.32%1.74B | -21.32%1.74B | 48.96%788M | 77.10%1.33B | 1,451.83%2.96B |
-Current capital lease obligation | ---- | ---- | --3M | --3M | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | 30.43%30M | 30.43%30M | -6.06%31M | 5.41%39M | -8.11%34M | -32.35%23M | -32.35%23M | 3.13%33M | 60.87%37M | 117.65%37M |
Other current liabilities | 3.75%83M | 3.75%83M | 1.23%82M | 35.09%77M | 182.76%82M | 175.86%80M | 175.86%80M | 153.13%81M | 137.50%57M | 38.10%29M |
Current liabilities | -40.74%1.54B | -40.74%1.54B | -25.72%1.4B | -7.98%2.18B | -23.82%2.85B | -10.31%2.59B | -10.31%2.59B | 48.93%1.88B | 77.64%2.37B | 437.50%3.74B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.40%5.85B | -17.40%5.85B | -21.00%5.76B | -3.27%7.01B | 87.39%7.05B | 98.40%7.08B | 98.40%7.08B | 114.90%7.29B | 192.49%7.25B | 56.60%3.76B |
-Long term debt | -17.61%5.42B | -17.61%5.42B | -19.82%5.31B | -0.95%6.54B | 99.42%6.55B | 104.93%6.57B | 104.93%6.57B | 111.10%6.62B | 183.84%6.61B | 45.79%3.29B |
-Long term capital lease obligation | -14.60%433M | -14.60%433M | -32.74%450M | -27.19%466M | 4.01%493M | 40.44%507M | 40.44%507M | 161.33%669M | 326.67%640M | 222.45%474M |
Due to related parties non current | ---- | ---- | --11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | -10.26%70M | -10.26%70M | -21.43%66M | 172.00%68M | 125.00%72M | 151.61%78M | 151.61%78M | 8,300.00%84M | 2,400.00%25M | 3,100.00%32M |
Total non current liabilities | -17.32%5.92B | -17.32%5.92B | -20.86%5.83B | -2.67%7.08B | 87.71%7.12B | 98.86%7.16B | 98.86%7.16B | 117.31%7.37B | 193.38%7.27B | 57.87%3.79B |
Total liabilities | -23.55%7.46B | -23.55%7.46B | -21.84%7.23B | -3.97%9.26B | 32.32%9.97B | 50.25%9.75B | 50.25%9.75B | 98.77%9.25B | 152.90%9.64B | 143.16%7.53B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 21.68%-1.63B | 21.68%-1.63B | -19.06%-1.51B | -132.42%-2.29B | -198.53%-2.24B | -324.54%-2.08B | -324.54%-2.08B | -217.50%-1.27B | -168.21%-987M | -92.05%-749M |
Paid-in capital | 19.96%1.87B | 19.96%1.87B | 19.88%1.85B | 4.65%1.6B | 90.11%1.58B | 95.97%1.56B | 95.97%1.56B | 96.69%1.54B | 97.92%1.53B | 9.80%829M |
Total stockholders'equity | 146.91%243M | 146.91%243M | 23.72%339M | -229.31%-697M | -925.00%-660M | -269.28%-518M | -269.28%-518M | -28.83%274M | 33.75%539M | -78.08%80M |
Noncontrolling interests | -17.20%-627M | -17.20%-627M | -641.00%-541M | -318.15%-709M | -2,264.29%-662M | -344.29%-535M | -344.29%-535M | -69.04%100M | -11.44%325M | -107.87%-28M |
Total equity | 63.53%-384M | 63.53%-384M | -154.01%-202M | -262.73%-1.41B | -2,642.31%-1.32B | -300.57%-1.05B | -300.57%-1.05B | -47.18%374M | 12.21%864M | -92.79%52M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data