(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 | 20.18%281.48M | 20.18%281.48M | -1.46%223.26M | -3.15%236.75M | 22.68%271.78M | -8.75%234.21M | -8.75%234.21M | -5.56%226.57M | 55.91%244.45M | -38.18%221.53M |
-Cash and cash equivalents | 20.42%275.58M | 20.42%275.58M | -1.78%217.52M | -3.23%231.08M | 23.27%266.2M | -8.67%228.84M | -8.67%228.84M | -5.44%221.48M | 52.30%238.79M | -39.74%215.95M |
-Short-term investments | 9.91%5.9M | 9.91%5.9M | 12.67%5.74M | 0.35%5.68M | 0.00%5.58M | -12.23%5.37M | -12.23%5.37M | -10.75%5.09M | --5.66M | --5.58M |
Receivables | -10.00%765.2M | -10.00%765.2M | -6.69%814.7M | 0.21%882.46M | -14.98%871.9M | -7.32%850.2M | -7.32%850.2M | -12.10%873.1M | 73.69%880.58M | 140.24%1.03B |
-Accounts receivable | -9.64%648.14M | -9.64%648.14M | -2.35%700.19M | 5.08%740.3M | -15.84%747.6M | -9.38%717.25M | -9.38%717.25M | -18.31%717.02M | 50.96%704.53M | 137.86%888.34M |
-Other receivables | -11.94%117.07M | -11.94%117.07M | -26.64%114.51M | -19.24%142.17M | -9.38%124.29M | 5.59%132.95M | 5.59%132.95M | 35.08%156.09M | 337.18%176.04M | 156.84%137.16M |
Inventory | -3.95%378.59M | -3.95%378.59M | -18.85%366.72M | -14.18%352.05M | -11.39%405.55M | -4.04%394.15M | -4.04%394.15M | 7.15%451.93M | 207.62%410.23M | 228.33%457.66M |
Prepaid assets | 25.98%61.72M | 25.98%61.72M | --59.71M | --53.66M | ---- | --49M | --49M | ---- | ---- | ---- |
Other current assets | 15.74%17.4M | 15.74%17.4M | -60.27%33.3M | -54.32%33.5M | -4.69%71.03M | -73.32%15.03M | -73.32%15.03M | 26.81%83.83M | 213.25%73.33M | 210.23%74.52M |
Total current assets | 19.63%1.92B | 19.63%1.92B | 17.53%1.92B | 21.82%1.96B | 13.10%2.02B | -2.18%1.61B | -2.18%1.61B | -4.99%1.64B | 96.05%1.61B | 87.87%1.78B |
Non current assets | ||||||||||
Net PPE | 1.09%1.46B | 1.09%1.46B | -17.85%1.41B | -17.43%1.45B | -19.10%1.45B | -22.11%1.44B | -22.11%1.44B | -7.65%1.72B | 416.76%1.76B | 430.85%1.79B |
-Gross PPE | 4.66%1.9B | 4.66%1.9B | -12.46%1.83B | -12.03%1.85B | -12.51%1.85B | -14.86%1.82B | -14.86%1.82B | 1.57%2.09B | 366.99%2.11B | 371.77%2.12B |
-Accumulated depreciation | -18.38%-444.78M | -18.38%-444.78M | -12.73%-414.7M | -15.30%-401.42M | -24.13%-401.11M | -32.45%-375.72M | -32.45%-375.72M | -90.39%-367.86M | -214.13%-348.15M | -191.56%-323.14M |
Goodwill and other intangible assets | 0.71%860.82M | 0.71%860.82M | 0.55%850.52M | -0.16%854.82M | -1.94%858.13M | -2.83%854.72M | -2.83%854.72M | -3.94%845.91M | 187.95%856.19M | 202.03%875.13M |
-Goodwill | 3.19%513.31M | 3.19%513.31M | 2.74%500.89M | 1.65%502.31M | -1.16%503.26M | -2.71%497.45M | -2.71%497.45M | -4.62%487.52M | 110.44%494.15M | 124.03%509.17M |
-Other intangible assets | -2.73%347.51M | -2.73%347.51M | -2.44%349.63M | -2.63%352.51M | -3.03%354.87M | -3.00%357.27M | -3.00%357.27M | -3.01%358.38M | 479.01%362.04M | 485.79%365.95M |
Investments and advances | 4.93%147.67M | 4.93%147.67M | 7.20%142.9M | 0.65%142.4M | -4.22%142M | -7.32%140.73M | -7.32%140.73M | -11.88%133.3M | -71.25%141.48M | -68.91%148.25M |
Non current deferred assets | 3.70%66.49M | 3.70%66.49M | 48.93%70.26M | 39.74%69.64M | 48.36%70.08M | 38.26%64.11M | 38.26%64.11M | 19.23%47.18M | 604.58%49.84M | 596.73%47.24M |
Other non current assets | -77.56%109.05M | -77.56%109.05M | -5.05%139.6M | 8.39%139.58M | 5.03%132.19M | 391.33%486.01M | 391.33%486.01M | 94.49%147.02M | 195.39%128.78M | --125.86M |
Total non current assets | -11.58%2.64B | -11.58%2.64B | -9.57%2.62B | -9.42%2.66B | -11.26%2.65B | -1.33%2.99B | -1.33%2.99B | -3.86%2.89B | 148.67%2.94B | 159.52%2.99B |
Total assets | -0.67%4.56B | -0.67%4.56B | 0.22%4.54B | 1.64%4.62B | -2.17%4.67B | -1.63%4.59B | -1.63%4.59B | -4.27%4.53B | 127.09%4.54B | 127.17%4.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.21%876.43M | 4.21%876.43M | -2.97%699.49M | -6.27%743.54M | -8.72%689.43M | -4.32%841.01M | -4.32%841.01M | -6.38%720.92M | 54.25%793.24M | 28.66%755.3M |
-accounts payable | 4.73%670.9M | 4.73%670.9M | -5.66%619.91M | -11.86%650.97M | -10.28%624.05M | -8.06%640.62M | -8.06%640.62M | -5.65%657.12M | 50.85%738.59M | 19.24%695.51M |
-Total tax payable | 30.88%50.71M | 30.88%50.71M | 29.44%57.58M | 35.58%60.37M | 13.19%47.03M | -14.90%38.75M | -14.90%38.75M | -39.59%44.49M | 80.78%44.53M | 1,005.40%41.55M |
-Dividends payable | 68.90%29.89M | 68.90%29.89M | 13.88%21.99M | 217.88%32.2M | 0.69%18.36M | 94.95%17.7M | 94.95%17.7M | --19.31M | --10.13M | --18.23M |
-Due to related parties current | -13.21%124.93M | -13.21%124.93M | ---- | ---- | ---- | 12.79%143.94M | 12.79%143.94M | ---- | ---- | ---- |
Current accrued expenses | -5.22%126.04M | -5.22%126.04M | -19.94%380.2M | -15.54%329.61M | -9.76%387.38M | -34.01%132.98M | -34.01%132.98M | 10.09%474.87M | 260.88%390.26M | --429.3M |
Current debt and capital lease obligation | 82.39%298.08M | 82.39%298.08M | 77.27%329.43M | 97.95%349.95M | 89.73%328.17M | 21.76%163.43M | 21.76%163.43M | 25.33%185.83M | 128.91%176.78M | 161.16%172.97M |
-Current debt | 121.04%234.43M | 121.04%234.43M | 171.71%269.73M | 185.08%288.49M | 167.82%266.95M | 73.35%106.06M | 73.35%106.06M | 24.36%99.27M | 82.34%101.2M | 125.43%99.68M |
-Current capital lease obligation | 10.95%63.65M | 10.95%63.65M | -31.03%59.7M | -18.69%61.46M | -16.48%61.22M | -21.46%57.37M | -21.46%57.37M | 26.46%86.56M | 247.85%75.59M | 232.93%73.29M |
Current deferred liabilities | -51.13%2.38M | -51.13%2.38M | ---- | ---- | ---- | 138.47%4.86M | 138.47%4.86M | ---- | ---- | ---- |
Other current liabilities | 42.67%300.13M | 42.67%300.13M | 17,267.71%295.25M | 9,778.40%302.77M | 10,175.14%312.06M | 5,498.03%210.37M | 5,498.03%210.37M | -97.40%1.7M | -93.39%3.07M | -33.56%3.04M |
Current liabilities | 17.54%1.72B | 17.54%1.72B | 22.86%1.72B | 26.19%1.74B | 25.80%1.73B | 6.52%1.46B | 6.52%1.46B | -2.48%1.4B | 83.69%1.38B | 107.78%1.38B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.54%1.13B | -17.54%1.13B | -24.54%1.12B | -19.18%1.2B | -24.07%1.28B | -14.31%1.37B | -14.31%1.37B | -5.25%1.49B | 232.24%1.48B | 151.63%1.69B |
-Long term debt | -25.04%845.01M | -25.04%845.01M | -28.84%859.68M | -21.28%930.42M | -26.94%1.01B | -13.14%1.13B | -13.14%1.13B | -4.29%1.21B | 251.80%1.18B | 149.36%1.39B |
-Long term capital lease obligation | 16.73%287.99M | 16.73%287.99M | -5.84%262.16M | -10.97%269.27M | -10.72%266.23M | -19.30%246.72M | -19.30%246.72M | -9.20%278.43M | 172.93%302.47M | 162.81%298.19M |
Non current deferred liabilities | -21.75%92.65M | -21.75%92.65M | -25.30%112.33M | -21.74%119.15M | -20.56%118.61M | -18.73%118.4M | -18.73%118.4M | 0.49%150.37M | 335.29%152.25M | 439.70%149.31M |
Employee benefits | -2.37%121.69M | -2.37%121.69M | -13.14%117.95M | -15.80%119.66M | -19.55%118.76M | -18.08%124.65M | -18.08%124.65M | -14.15%135.79M | 497.35%142.11M | 522.53%147.62M |
Other non current liabilities | 23.16%59.62M | 23.16%59.62M | -23.48%51.45M | -50.81%50.13M | -54.00%50.62M | -55.83%48.41M | -55.83%48.41M | -51.01%67.24M | 396.97%101.91M | 433.39%110.05M |
Total non current liabilities | -21.45%1.42B | -21.45%1.42B | -24.06%1.42B | -21.22%1.51B | -25.07%1.6B | -11.65%1.81B | -11.65%1.81B | -7.13%1.87B | 263.26%1.91B | 187.51%2.13B |
Total liabilities | -4.05%3.14B | -4.05%3.14B | -3.97%3.14B | -1.33%3.25B | -5.10%3.33B | -4.37%3.27B | -4.37%3.27B | -5.19%3.27B | 157.63%3.29B | 149.88%3.51B |
Shareholders'equity | ||||||||||
Share capital | 0.00%949K | 0.00%949K | 0.00%949K | -0.11%949K | -0.11%949K | -0.11%949K | -0.11%949K | 0.00%949K | -80.54%950K | -80.47%950K |
-common stock | 0.00%949K | 0.00%949K | 0.00%949K | -0.11%949K | -0.11%949K | -0.11%949K | -0.11%949K | 0.00%949K | -80.54%950K | -80.47%950K |
Retained earnings | 19.89%562.56M | 19.89%562.56M | 16.55%547.91M | 16.51%510.31M | 17.65%475.72M | 13.53%469.25M | 13.53%469.25M | 4.43%470.13M | -8.51%437.98M | -15.36%404.33M |
Paid-in capital | 0.22%796.8M | 0.22%796.8M | 0.35%796.29M | 0.19%795.06M | 0.35%794.86M | 0.36%795.06M | 0.36%795.06M | -0.07%793.52M | 299.42%793.53M | 302.61%792.06M |
Gains losses not affecting retained earnings | -6.39%-110.79M | -6.39%-110.79M | 26.71%-112.97M | 25.31%-97.61M | 0.05%-100.91M | 17.30%-104.13M | 17.30%-104.13M | -19.96%-154.14M | -16.47%-130.7M | 25.73%-100.96M |
Total stockholders'equity | 7.61%1.25B | 7.61%1.25B | 10.96%1.23B | 9.71%1.21B | 6.77%1.17B | 7.45%1.16B | 7.45%1.16B | -0.56%1.11B | 93.28%1.1B | 101.78%1.1B |
Noncontrolling interests | 8.53%171.33M | 8.53%171.33M | 12.28%164.76M | 7.54%161.92M | 0.97%166.47M | -4.22%157.86M | -4.22%157.86M | -10.20%146.74M | -1.74%150.57M | 8.24%164.87M |
Total equity | 7.72%1.42B | 7.72%1.42B | 11.12%1.4B | 9.45%1.37B | 6.01%1.34B | 5.91%1.32B | 5.91%1.32B | -1.79%1.26B | 73.15%1.25B | 81.30%1.26B |
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 |
No Data