(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -8.05%160M | 52.61%467M | 52.61%467M | -25.40%47M | -49.28%35M | 53.98%174M | 27.50%306M | 27.50%306M | -19.23%63M | -24.18%69M |
-Cash and cash equivalents | -8.05%160M | 52.61%467M | 52.61%467M | -25.40%47M | -49.28%35M | 53.98%174M | 27.50%306M | 27.50%306M | -19.23%63M | -24.18%69M |
Receivables | 6.57%1.2B | 2.02%1.06B | 2.02%1.06B | 16.44%1.26B | 21.72%1.22B | 18.15%1.13B | 15.46%1.04B | 15.46%1.04B | 22.51%1.08B | 16.16%999M |
-Accounts receivable | 22.78%194M | -9.04%151M | -9.04%151M | 17.65%200M | 58.40%198M | 21.54%158M | 6.41%166M | 6.41%166M | 77.08%170M | 19.05%125M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other receivables | 3.93%1.01B | 4.13%908M | 4.13%908M | 16.21%1.06B | 16.48%1.02B | 17.62%968M | 17.36%872M | 17.36%872M | 15.86%913M | 15.76%874M |
Inventory | -6.04%342M | 3.13%329M | 3.13%329M | 55.69%383M | 51.81%378M | 57.58%364M | 55.61%319M | 55.61%319M | 14.42%246M | -3.11%249M |
Prepaid assets | 21.05%23M | 5.00%21M | 5.00%21M | --17M | 0.00%17M | 5.56%19M | -13.04%20M | -13.04%20M | ---- | -32.00%17M |
Other current assets | 62.07%47M | 75.00%42M | 75.00%42M | -17.95%32M | 75.86%51M | 16.00%29M | 9.09%24M | 9.09%24M | 116.67%39M | -29.27%29M |
Total current assets | 3.50%1.77B | 12.36%1.92B | 12.36%1.92B | 21.59%1.74B | 10.41%1.7B | 12.85%1.71B | 22.89%1.71B | 22.89%1.71B | 16.82%1.43B | 20.64%1.54B |
Non current assets | ||||||||||
Net PPE | 1.24%407M | -0.50%402M | -0.50%402M | 10.22%399M | 10.74%402M | 9.54%402M | 10.99%404M | 10.99%404M | 1.69%362M | 1.68%363M |
-Gross PPE | 4.57%893M | 3.19%873M | 3.19%873M | 6.40%881M | 6.36%870M | 5.43%854M | 5.62%846M | 5.62%846M | 5.75%828M | 6.23%818M |
-Accumulated depreciation | -7.52%-486M | -6.56%-471M | -6.56%-471M | -3.43%-482M | -2.86%-468M | -2.03%-452M | -1.14%-442M | -1.14%-442M | -9.13%-466M | -10.17%-455M |
Goodwill and other intangible assets | -1.35%1.38B | -1.35%1.39B | -1.35%1.39B | 39.62%1.39B | 39.84%1.4B | 39.74%1.4B | 25.38%1.41B | 25.38%1.41B | -11.38%997M | -10.16%999M |
-Goodwill | 0.16%1.24B | 0.16%1.24B | 0.16%1.24B | 29.83%1.24B | 29.83%1.24B | 29.56%1.24B | 15.41%1.24B | 15.41%1.24B | -11.11%952M | -9.93%952M |
-Other intangible assets | -12.57%146M | -12.21%151M | -12.21%151M | 246.67%156M | 242.55%161M | 234.00%167M | 230.77%172M | 230.77%172M | -16.67%45M | -14.55%47M |
Non current deferred assets | 70.83%123M | 86.36%123M | 86.36%123M | 77.55%87M | 47.83%68M | 50.00%72M | 17.86%66M | 17.86%66M | -9.26%49M | -28.13%46M |
Other non current assets | 3.26%95M | -3.26%89M | -3.26%89M | 3.26%95M | 0.00%98M | -5.15%92M | -32.85%92M | -32.85%92M | -26.98%92M | -25.76%98M |
Total non current assets | 2.03%2.01B | 1.68%2B | 1.68%2B | 31.53%1.97B | 30.48%1.97B | 29.88%1.97B | 17.26%1.97B | 17.26%1.97B | -9.69%1.5B | -9.55%1.51B |
Total assets | 2.72%3.78B | 6.64%3.92B | 6.64%3.92B | 26.68%3.71B | 20.34%3.66B | 21.36%3.68B | 19.81%3.68B | 19.81%3.68B | 1.56%2.93B | 3.54%3.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.49%272M | -9.02%444M | -9.02%444M | -11.29%330M | 0.34%292M | 8.06%268M | 1.88%488M | 1.88%488M | 30.53%372M | -4.90%291M |
-accounts payable | -14.73%220M | -12.91%398M | -12.91%398M | 15.09%328M | -0.34%290M | 4.03%258M | -4.59%457M | -4.59%457M | 0.00%285M | -4.90%291M |
-Total tax payable | 420.00%52M | 48.39%46M | 48.39%46M | -97.70%2M | --2M | --10M | --31M | --31M | --87M | ---- |
Current accrued expenses | 7.55%57M | 15.87%73M | 15.87%73M | 1.59%64M | 15.22%53M | -1.85%53M | -10.00%63M | -10.00%63M | -4.55%63M | -28.13%46M |
Current provisions | -15.69%43M | -33.33%36M | -33.33%36M | -25.45%41M | -19.30%46M | -12.07%51M | 12.50%54M | 12.50%54M | 61.76%55M | 54.05%57M |
Current debt and capital lease obligation | -80.51%54M | 48.15%80M | 48.15%80M | 68.48%155M | -1.23%160M | 30.66%277M | -16.92%54M | -16.92%54M | -37.41%92M | -23.58%162M |
-Current debt | -88.00%30M | 96.55%57M | 96.55%57M | 97.01%132M | -2.86%136M | 34.41%250M | -29.27%29M | -29.27%29M | -45.97%67M | -25.53%140M |
-Current capital lease obligation | -11.11%24M | -8.00%23M | -8.00%23M | -8.00%23M | 9.09%24M | 3.85%27M | 4.17%25M | 4.17%25M | 8.70%25M | -8.33%22M |
Current deferred liabilities | 46.15%361M | 43.78%335M | 43.78%335M | 32.31%258M | 87.18%292M | 43.60%247M | 33.91%233M | 33.91%233M | 21.88%195M | 6.12%156M |
Other current liabilities | -16.67%50M | -36.49%47M | -36.49%47M | -40.30%40M | -71.77%35M | -45.45%60M | -6.33%74M | -6.33%74M | -5.63%67M | 90.77%124M |
Current liabilities | -11.48%902M | 3.45%1.08B | 3.45%1.08B | 4.28%951M | 3.51%943M | 10.40%1.02B | 5.36%1.04B | 5.36%1.04B | 9.62%912M | -0.11%911M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.47%430M | -3.70%417M | -3.70%417M | -6.81%383M | 3.11%431M | 2.64%428M | 1.88%433M | 1.88%433M | -6.80%411M | -6.49%418M |
-Long term debt | -1.11%356M | -4.38%349M | -4.38%349M | 0.29%351M | 2.00%357M | 1.69%360M | 3.69%365M | 3.69%365M | -5.91%350M | -6.17%350M |
-Long term capital lease obligation | 8.82%74M | 0.00%68M | 0.00%68M | -47.54%32M | 8.82%74M | 7.94%68M | -6.85%68M | -6.85%68M | -11.59%61M | -8.11%68M |
Non current deferred liabilities | -33.33%4M | --4M | --4M | --8M | --8M | --6M | --0 | --0 | ---- | ---- |
Employee benefits | -16.67%35M | -20.00%36M | -20.00%36M | -37.50%35M | -24.07%41M | -25.00%42M | -26.23%45M | -26.23%45M | -18.84%56M | -21.74%54M |
Other non current liabilities | -5.00%19M | 177.78%25M | 177.78%25M | 57.14%22M | 1,000.00%22M | 900.00%20M | 800.00%9M | 800.00%9M | 0.00%14M | -81.82%2M |
Total non current liabilities | 0.96%524M | 1.97%518M | 1.97%518M | 8.11%520M | 11.81%530M | 9.26%519M | 4.31%508M | 4.31%508M | -8.21%481M | -10.06%474M |
Total liabilities | -7.28%1.43B | 2.97%1.6B | 2.97%1.6B | 5.60%1.47B | 6.35%1.47B | 10.01%1.54B | 5.01%1.55B | 5.01%1.55B | 2.73%1.39B | -3.75%1.39B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 200.00%3M | 200.00%3M | 200.00%3M | 50.00%3M | 50.00%3M | 0.00%1M | 0.00%1M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 200.00%3M | 200.00%3M | 200.00%3M | 50.00%3M | 50.00%3M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 6.25%-2.78B | 5.65%-2.81B | 5.65%-2.81B | 5.23%-2.88B | -0.17%-2.93B | -0.51%-2.96B | 0.30%-2.97B | 0.30%-2.97B | 0.07%-3.04B | 5.01%-2.92B |
Paid-in capital | 0.49%5.18B | 0.54%5.18B | 0.54%5.18B | 11.50%5.17B | 11.37%5.16B | 11.18%5.15B | 11.12%5.15B | 11.12%5.15B | 0.00%4.63B | 0.00%4.63B |
Gains losses not affecting retained earnings | 4.08%-47M | 4.08%-47M | 4.08%-47M | 17.54%-47M | 12.96%-47M | 5.77%-49M | 15.52%-49M | 15.52%-49M | 9.52%-57M | 6.90%-54M |
Total stockholders'equity | 9.89%2.36B | 9.31%2.33B | 9.31%2.33B | 45.77%2.24B | 32.03%2.19B | 31.07%2.14B | 33.52%2.13B | 33.52%2.13B | 0.52%1.54B | 10.53%1.66B |
Total equity | 9.89%2.36B | 9.31%2.33B | 9.31%2.33B | 45.77%2.24B | 32.03%2.19B | 31.07%2.14B | 33.52%2.13B | 33.52%2.13B | 0.52%1.54B | 10.53%1.66B |
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