(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 | -32.46%23.1M | -32.46%23.1M | 8.33%11.7M | 8.99%19.4M | 176.92%28.8M | -37.25%34.2M | -37.25%34.2M | -91.21%10.8M | -55.39%17.8M | -72.99%10.4M |
-Cash and cash equivalents | -32.46%23.1M | -32.46%23.1M | 8.33%11.7M | 8.99%19.4M | 176.92%28.8M | -37.25%34.2M | -37.25%34.2M | -91.21%10.8M | -55.39%17.8M | -72.99%10.4M |
Receivables | -7.16%151.8M | -7.16%151.8M | -10.01%189.7M | -11.08%243.1M | -8.73%199.7M | -17.88%163.5M | -17.88%163.5M | -13.75%210.8M | 2.78%273.4M | -7.01%218.8M |
-Accounts receivable | -7.16%151.8M | -7.16%151.8M | -10.01%189.7M | -11.08%243.1M | -8.73%199.7M | -17.88%163.5M | -17.88%163.5M | -13.75%210.8M | 2.78%273.4M | -7.01%218.8M |
Prepaid assets | 8.20%13.2M | 8.20%13.2M | ---- | ---- | ---- | --12.2M | --12.2M | ---- | ---- | ---- |
Other current assets | 11.95%17.8M | 11.95%17.8M | -5.82%25.9M | 13.60%30.9M | 8.95%35.3M | -11.17%15.9M | -11.17%15.9M | 38.19%27.5M | 88.89%27.2M | 42.11%32.4M |
Total current assets | -8.71%208.5M | -8.71%208.5M | -8.66%229.9M | -7.04%296M | 0.83%266.4M | -18.34%228.4M | -18.34%228.4M | -36.26%251.7M | -3.54%318.4M | -14.39%264.2M |
Non current assets | ||||||||||
Net PPE | -41.26%29.9M | -41.26%29.9M | -28.84%38.5M | -30.03%43.1M | -24.21%48.2M | -16.97%50.9M | -16.97%50.9M | -14.67%54.1M | -8.33%61.6M | 4.43%63.6M |
-Gross PPE | -15.01%102.5M | -15.01%102.5M | -10.97%112M | -13.97%115.2M | -12.18%119M | -8.77%120.6M | -8.77%120.6M | -18.21%125.8M | -14.66%133.9M | -17.63%135.5M |
-Accumulated depreciation | -4.16%-72.6M | -4.16%-72.6M | -2.51%-73.5M | 0.28%-72.1M | 1.53%-70.8M | 1.69%-69.7M | 1.69%-69.7M | 20.69%-71.7M | 19.40%-72.3M | 30.60%-71.9M |
Goodwill and other intangible assets | 0.86%493.4M | 0.86%493.4M | 1.76%498M | 1.62%495.2M | 1.69%493.1M | 1.41%489.2M | 1.41%489.2M | 3.25%489.4M | 3.39%487.3M | 3.08%484.9M |
-Goodwill | 0.00%405.8M | 0.00%405.8M | -0.78%405.8M | -0.88%406M | -1.00%405.8M | -1.02%405.8M | -1.02%405.8M | -0.22%409M | -0.12%409.6M | -0.02%409.9M |
-Other intangible assets | 5.04%87.6M | 5.04%87.6M | 14.68%92.2M | 14.80%89.2M | 16.40%87.3M | 15.19%83.4M | 15.19%83.4M | 25.43%80.4M | 26.96%77.7M | 24.17%75M |
Non current deferred assets | 37.13%45.8M | 37.13%45.8M | 41.97%43.3M | 20.19%38.7M | 14.20%36.2M | 5.36%33.4M | 5.36%33.4M | 13.81%30.5M | 13.38%32.2M | 3.93%31.7M |
Other non current assets | 10.98%29.3M | 10.98%29.3M | 17.93%29.6M | 13.62%29.2M | 0.74%27.4M | -6.38%26.4M | -6.38%26.4M | -29.10%25.1M | -25.51%25.7M | -8.11%27.2M |
Total non current assets | -0.25%598.4M | -0.25%598.4M | 1.72%609.4M | -0.10%606.2M | -0.41%604.9M | -0.61%599.9M | -0.61%599.9M | -0.08%599.1M | 0.90%606.8M | 2.71%607.4M |
Total assets | -2.58%806.9M | -2.58%806.9M | -1.35%839.3M | -2.49%902.2M | -0.03%871.3M | -6.23%828.3M | -6.23%828.3M | -14.45%850.8M | -0.68%925.2M | -3.17%871.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -31.10%33.9M | -31.10%33.9M | -11.64%37.2M | -14.99%51.6M | -2.19%53.6M | 35.54%49.2M | 35.54%49.2M | -14.08%42.1M | 1.68%60.7M | -8.36%54.8M |
-accounts payable | -31.10%33.9M | -31.10%33.9M | -11.64%37.2M | -14.99%51.6M | -2.19%53.6M | 35.54%49.2M | 35.54%49.2M | -14.08%42.1M | 1.68%60.7M | -8.36%54.8M |
Current accrued expenses | -3.45%67.2M | -3.45%67.2M | -11.09%145.1M | -9.93%142.4M | 1.93%132.2M | -19.26%69.6M | -19.26%69.6M | -22.40%163.2M | -0.19%158.1M | -28.34%129.7M |
Current debt and capital lease obligation | -14.11%14M | -14.11%14M | -12.65%14.5M | -14.20%15.1M | -14.05%15.9M | -8.94%16.3M | -8.94%16.3M | -72.01%16.6M | -7.85%17.6M | --18.5M |
-Current capital lease obligation | -14.11%14M | -14.11%14M | -12.65%14.5M | -14.20%15.1M | -14.05%15.9M | -8.94%16.3M | -8.94%16.3M | -11.70%16.6M | -7.85%17.6M | --18.5M |
Current deferred liabilities | 1.52%46.8M | 1.52%46.8M | ---- | ---- | ---- | 28.06%46.1M | 28.06%46.1M | ---- | ---- | ---- |
Current liabilities | -10.32%201.6M | -10.32%201.6M | -11.31%196.8M | -11.55%209.1M | -0.64%201.7M | -14.00%224.8M | -14.00%224.8M | -30.35%221.9M | -0.34%236.4M | -15.70%203M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -30.87%136.6M | -30.87%136.6M | -17.79%183.5M | -10.77%241M | 10.66%259.6M | 20.93%197.6M | 20.93%197.6M | -3.88%223.2M | -5.66%270.1M | -21.62%234.6M |
-Long term debt | -26.42%124.5M | -26.42%124.5M | -13.46%165.9M | -6.11%219.8M | 20.97%234.8M | 36.45%169.2M | 36.45%169.2M | 0.63%191.7M | -2.82%234.1M | -23.19%194.1M |
-Long term capital lease obligation | -57.39%12.1M | -57.39%12.1M | -44.13%17.6M | -41.11%21.2M | -38.77%24.8M | -27.92%28.4M | -27.92%28.4M | -24.46%31.5M | -20.70%36M | -13.09%40.5M |
Non current deferred liabilities | -3.68%13.1M | -3.68%13.1M | -23.78%14.1M | -22.99%14.4M | -28.21%14M | -31.31%13.6M | -31.31%13.6M | -7.50%18.5M | -9.66%18.7M | -2.50%19.5M |
Employee benefits | -19.81%34.4M | -19.81%34.4M | 11.88%40.5M | 9.26%41.3M | 7.12%42.1M | 5.67%42.9M | 5.67%42.9M | -17.73%36.2M | -18.53%37.8M | -19.30%39.3M |
Other non current liabilities | -4.52%19M | -4.52%19M | -2.05%19.1M | -1.92%20.4M | -0.47%21.2M | -5.69%19.9M | -5.69%19.9M | -6.25%19.5M | -2.35%20.8M | 39.22%21.3M |
Total non current liabilities | -25.88%203.1M | -25.88%203.1M | -13.52%257.2M | -8.72%317.1M | 7.05%336.9M | 11.88%274M | 11.88%274M | -6.18%297.4M | -7.29%347.4M | -17.90%314.7M |
Total liabilities | -18.87%404.7M | -18.87%404.7M | -12.57%454M | -9.87%526.2M | 4.04%538.6M | -1.48%498.8M | -1.48%498.8M | -18.30%519.3M | -4.59%583.8M | -17.05%517.7M |
Shareholders'equity | ||||||||||
Share capital | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K |
-common stock | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K | 0.00%400K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 23.23%436.1M | 23.23%436.1M | 24.05%425.5M | 25.82%407.4M | 33.08%369.7M | 40.77%353.9M | 40.77%353.9M | 51.90%343M | 76.36%323.8M | 97.44%277.8M |
Paid-in capital | 9.10%305.7M | 9.10%305.7M | 8.96%299.3M | 8.18%292.3M | 8.02%285.6M | 7.52%280.2M | 7.52%280.2M | 7.68%274.7M | 8.25%270.2M | 9.30%264.4M |
Less: Treasury stock | 18.17%262.1M | 18.17%262.1M | 23.65%257.2M | 37.98%242.3M | 116.11%240.1M | 288.44%221.8M | 288.44%221.8M | 379.26%208M | 400.28%175.6M | 301.08%111.1M |
Gains losses not affecting retained earnings | 6.37%-77.9M | 6.37%-77.9M | -5.22%-82.7M | -5.68%-81.8M | -6.83%-82.9M | -6.26%-83.2M | -6.26%-83.2M | 0.51%-78.6M | 1.90%-77.4M | 2.14%-77.6M |
Total stockholders'equity | 22.06%402.2M | 22.06%402.2M | 16.23%385.3M | 10.13%376M | -5.99%332.7M | -12.60%329.5M | -12.60%329.5M | -7.63%331.5M | 6.82%341.4M | 28.22%353.9M |
Total equity | 22.06%402.2M | 22.06%402.2M | 16.23%385.3M | 10.13%376M | -5.99%332.7M | -12.60%329.5M | -12.60%329.5M | -7.63%331.5M | 6.82%341.4M | 28.22%353.9M |
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