(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 | -2.27%822.2M | -2.27%822.2M | -21.85%901.7M | -33.99%821.6M | 1.28%865M | -1.77%841.3M | -1.77%841.3M | 38.91%1.15B | 49.41%1.24B | 7.64%854.1M |
-Cash and cash equivalents | -2.27%822.2M | -2.27%822.2M | -21.85%901.7M | -33.99%821.6M | 1.28%865M | -1.77%841.3M | -1.77%841.3M | 38.91%1.15B | 49.41%1.24B | 7.64%854.1M |
Receivables | -36.33%799.2M | -36.33%799.2M | 11.58%1.18B | -23.30%1.01B | -38.02%871.7M | 60.89%1.26B | 60.89%1.26B | 4.16%1.05B | 35.77%1.32B | 60.03%1.41B |
-Accounts receivable | -36.51%783.7M | -36.51%783.7M | 12.69%1.17B | -23.94%1B | -39.66%847.8M | 58.95%1.23B | 58.95%1.23B | 2.72%1.04B | 59.68%1.32B | 95.08%1.41B |
-Taxes receivable | -25.84%15.5M | -25.84%15.5M | -48.44%9.9M | 506.25%9.7M | 1,493.33%23.9M | 480.56%20.9M | 480.56%20.9M | 326.67%19.2M | -98.91%1.6M | -99.05%1.5M |
Inventory | -35.34%981.9M | -35.34%981.9M | -27.84%1.18B | -29.32%1.28B | -19.06%1.31B | 20.45%1.52B | 20.45%1.52B | 49.52%1.63B | 75.13%1.81B | 56.99%1.62B |
Prepaid assets | 5.29%47.8M | 5.29%47.8M | -56.59%42.5M | -20.65%49.2M | -62.00%68.9M | 1.11%45.4M | 1.11%45.4M | 409.90%97.9M | 150.00%62M | 516.67%181.3M |
Other current assets | 128.57%9.6M | 128.57%9.6M | 27.12%7.5M | -71.81%4.2M | -37.50%6M | -52.81%4.2M | -52.81%4.2M | -48.70%5.9M | -57.06%14.9M | -50.77%9.6M |
Total current assets | -28.27%2.67B | -28.27%2.67B | -17.28%3.33B | -29.87%3.2B | -23.98%3.19B | 23.08%3.72B | 23.08%3.72B | 33.78%4.03B | 53.89%4.56B | 44.24%4.19B |
Non current assets | ||||||||||
Net PPE | 1.27%2.99B | 1.27%2.99B | 4.68%3B | 6.59%3.04B | 24.04%3.06B | 17.49%2.96B | 17.49%2.96B | 15.10%2.86B | 12.64%2.85B | -2.83%2.47B |
-Gross PPE | 6.85%4.84B | 6.85%4.84B | 8.86%4.76B | 10.44%4.75B | 21.69%4.71B | 17.50%4.53B | 17.50%4.53B | 16.13%4.38B | 13.14%4.3B | 3.09%3.87B |
-Accumulated depreciation | -17.35%-1.85B | -17.35%-1.85B | -16.77%-1.77B | -18.03%-1.71B | -17.54%-1.65B | -17.52%-1.57B | -17.52%-1.57B | -18.12%-1.51B | -14.12%-1.45B | -15.51%-1.4B |
Goodwill and other intangible assets | -3.24%1.03B | -3.24%1.03B | -1.85%1.04B | -1.54%1.05B | 26.59%1.05B | 27.33%1.06B | 27.33%1.06B | 27.61%1.06B | 27.58%1.07B | -0.42%833.1M |
-Goodwill | -2.00%729.4M | -2.00%729.4M | 0.07%744.3M | 0.58%744.3M | 2.04%744.3M | 2.00%744.3M | 2.00%744.3M | 1.93%743.8M | 1.41%740M | -0.04%729.4M |
-Other intangible assets | -6.15%296.2M | -6.15%296.2M | -6.30%300.4M | -6.35%305.1M | 199.23%310.3M | 207.30%315.6M | 207.30%315.6M | 207.09%320.6M | 208.23%325.8M | -2.99%103.7M |
Investments and advances | 0.28%360.7M | 0.28%360.7M | 2.94%371.2M | 2.57%363.7M | 1.84%354.2M | 4.53%359.7M | 4.53%359.7M | 1.75%360.6M | -1.72%354.6M | -3.44%347.8M |
Other non current assets | 25.60%126.1M | 25.60%126.1M | 53.83%124.6M | 26.53%121.6M | 23.02%127.2M | -0.10%100.4M | -0.10%100.4M | 0.62%81M | -3.90%96.1M | 4.66%103.4M |
Total non current assets | 0.67%4.51B | 0.67%4.51B | 3.85%4.54B | 4.72%4.57B | 22.52%4.6B | 18.01%4.48B | 18.01%4.48B | 16.31%4.37B | 14.12%4.37B | -2.17%3.75B |
Total assets | -12.46%7.17B | -12.46%7.17B | -6.29%7.87B | -12.94%7.77B | -2.01%7.79B | 20.26%8.19B | 20.26%8.19B | 24.09%8.4B | 31.47%8.92B | 17.83%7.95B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.17%1.98B | 6.17%1.98B | -3.96%2.15B | -18.41%2.12B | -28.22%1.92B | 2.52%1.87B | 2.52%1.87B | 25.61%2.24B | 47.19%2.6B | 83.96%2.68B |
-accounts payable | 3.94%1.81B | 3.94%1.81B | -6.67%2.01B | -18.76%1.99B | -29.59%1.79B | 2.97%1.75B | 2.97%1.75B | 27.64%2.15B | 48.10%2.45B | 88.25%2.55B |
-Total tax payable | 38.62%166.9M | 38.62%166.9M | 60.44%145.2M | -12.71%132.5M | -1.16%127.6M | -3.53%120.4M | -3.53%120.4M | -8.77%90.5M | 33.86%151.8M | 26.94%129.1M |
Current accrued expenses | -16.61%291.2M | -16.61%291.2M | -16.78%317.9M | 5.15%373.7M | 10.48%402.7M | 18.78%349.2M | 18.78%349.2M | 0.69%382M | -10.00%355.4M | 16.68%364.5M |
Current debt and capital lease obligation | -20.06%99.2M | -20.06%99.2M | -29.80%79.4M | -19.21%99.7M | -23.38%102.9M | -15.06%124.1M | -15.06%124.1M | 6.00%113.1M | 35.31%123.4M | 120.53%134.3M |
-Current debt | -40.27%44.5M | -40.27%44.5M | -53.17%29.5M | -31.25%49.5M | -39.71%49.5M | -19.20%74.5M | -19.20%74.5M | -0.63%63M | 55.17%72M | 512.69%82.1M |
-Current capital lease obligation | 10.28%54.7M | 10.28%54.7M | -0.40%49.9M | -2.33%50.2M | 2.30%53.4M | -7.98%49.6M | -7.98%49.6M | 15.70%50.1M | 14.73%51.4M | 9.89%52.2M |
Current deferred liabilities | -64.13%16M | -64.13%16M | -62.80%13.8M | 150.00%20M | -39.29%32.6M | 0.00%44.6M | 0.00%44.6M | 187.60%37.1M | -83.37%8M | 11.64%53.7M |
Other current liabilities | -57.65%297.5M | -57.65%297.5M | -58.39%439.6M | -73.83%298.6M | -61.84%410M | -14.53%702.5M | -14.53%702.5M | 112.47%1.06B | 132.98%1.14B | 72.00%1.07B |
Current liabilities | -13.00%2.69B | -13.00%2.69B | -21.59%3B | -31.08%2.91B | -33.32%2.87B | -1.29%3.09B | -1.29%3.09B | 37.74%3.83B | 51.51%4.23B | 72.07%4.3B |
Non current liabilities | ||||||||||
Long term provisions | 0.59%154.2M | 0.59%154.2M | 0.72%154.5M | 0.20%154.1M | 3.99%153.6M | 3.72%153.3M | 3.72%153.3M | 4.00%153.4M | 4.20%153.8M | 2.00%147.7M |
Long term debt and capital lease obligation | -14.03%2.67B | -14.03%2.67B | -2.90%2.72B | -0.10%2.87B | 25.32%2.85B | 36.17%3.1B | 36.17%3.1B | 22.45%2.8B | 24.02%2.88B | -8.41%2.27B |
-Long term debt | -14.23%2.56B | -14.23%2.56B | -2.33%2.61B | 0.57%2.76B | 27.92%2.73B | 40.14%2.98B | 40.14%2.98B | 23.71%2.67B | 24.92%2.75B | -9.50%2.13B |
-Long term capital lease obligation | -9.15%111.2M | -9.15%111.2M | -15.17%106.8M | -14.03%113.4M | -13.83%121.5M | -19.47%122.4M | -19.47%122.4M | 0.72%125.9M | 7.76%131.9M | 11.99%141M |
Non current deferred liabilities | -0.90%264.1M | -0.90%264.1M | -1.74%304.2M | -6.53%280.7M | 29.77%283.8M | 24.24%266.5M | 24.24%266.5M | 52.14%309.6M | 48.44%300.3M | -15.40%218.7M |
Other non current liabilities | -14.22%442.2M | -14.22%442.2M | 2,041.20%535.3M | 1,727.27%482.4M | 1,599.33%508.1M | 1,521.07%515.5M | 1,521.07%515.5M | -93.32%25M | -92.95%26.4M | -90.94%29.9M |
Total non current liabilities | -12.63%3.53B | -12.63%3.53B | 12.93%3.71B | 12.92%3.79B | 42.15%3.79B | 51.09%4.04B | 51.09%4.04B | 9.14%3.28B | 10.29%3.36B | -16.98%2.67B |
Total liabilities | -12.79%6.21B | -12.79%6.21B | -5.65%6.71B | -11.61%6.71B | -4.44%6.66B | 22.85%7.12B | 22.85%7.12B | 22.88%7.11B | 30.01%7.59B | 21.99%6.97B |
Shareholders'equity | ||||||||||
Share capital | -11.11%800K | -11.11%800K | -11.11%800K | -11.11%800K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-common stock | -11.11%800K | -11.11%800K | -11.11%800K | -11.11%800K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -15.34%430M | -15.34%430M | -15.29%619.9M | -31.20%518.1M | 42.40%557.2M | 32.02%507.9M | 32.02%507.9M | 103.22%731.8M | 120.18%753M | -7.54%391.3M |
Paid-in capital | -1.81%1.11B | -1.81%1.11B | -0.83%1.12B | -3.22%1.12B | -1.28%1.14B | -6.00%1.13B | -6.00%1.13B | -6.13%1.13B | -2.81%1.16B | -2.74%1.16B |
Less: Treasury stock | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M | 0.00%694.1M |
Gains losses not affecting retained earnings | 7.69%-4.8M | 7.69%-4.8M | -32.50%-5.3M | -35.90%-5.3M | -33.33%-5.2M | -36.84%-5.2M | -36.84%-5.2M | 45.95%-4M | 47.30%-3.9M | 47.30%-3.9M |
Total stockholders'equity | -10.40%845.5M | -10.40%845.5M | -10.57%1.04B | -22.53%941.3M | 17.62%1B | 5.52%943.6M | 5.52%943.6M | 35.12%1.16B | 45.68%1.22B | -6.69%850.2M |
Noncontrolling interests | -9.29%114.2M | -9.29%114.2M | -2.77%119.3M | -0.65%121.6M | -0.16%124.3M | 5.09%125.9M | 5.09%125.9M | 3.20%122.7M | 3.38%122.4M | 5.78%124.5M |
Total equity | -10.27%959.7M | -10.27%959.7M | -9.82%1.16B | -20.52%1.06B | 15.35%1.12B | 5.47%1.07B | 5.47%1.07B | 31.24%1.28B | 40.42%1.34B | -5.27%974.7M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data