(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 | -39.35%586.9M | -39.35%586.9M | -16.03%746.4M | -18.41%905M | -22.85%813.4M | 5.78%967.7M | 5.78%967.7M | 16.90%888.9M | 33.18%1.11B | 21.44%1.05B |
-Cash and cash equivalents | -45.62%517.2M | -45.62%517.2M | -24.91%625.1M | -23.00%844.5M | -22.64%809.7M | 4.95%951.1M | 4.95%951.1M | 9.49%832.5M | 31.69%1.1B | 20.55%1.05B |
-Short-term investments | 319.88%69.7M | 319.88%69.7M | 115.07%121.3M | 387.90%60.5M | -51.95%3.7M | 93.02%16.6M | 93.02%16.6M | --56.4M | --12.4M | --7.7M |
-Accounts receivable | 556.82%28.9M | 556.82%28.9M | 182.35%9.6M | -13.82%10.6M | 217.14%11.1M | 12.82%4.4M | 12.82%4.4M | -1.05%3.4M | 166.29%12.3M | 9.61%3.5M |
-Taxes receivable | 42.98%101.8M | 42.98%101.8M | 5.86%68.7M | 14.21%64.3M | 23.77%80.2M | 19.26%71.2M | 19.26%71.2M | -16.97%64.9M | -30.82%56.3M | -21.39%64.8M |
-Other receivables | 53.98%27.1M | 53.98%27.1M | 319.51%154.8M | 440.73%177.9M | -46.84%20.2M | -45.85%17.6M | -45.85%17.6M | -18.47%36.9M | -21.36%32.9M | 53.37%38M |
Inventory | -29.87%224.9M | -29.87%224.9M | -4.19%285.9M | -12.92%281M | -1.30%326.3M | 3.02%320.7M | 3.02%320.7M | -16.00%298.4M | -7.66%322.7M | -6.89%330.6M |
Prepaid assets | --0 | --0 | --0 | -63.75%2.9M | -32.35%6.9M | 57.47%13.7M | 57.47%13.7M | --16.3M | --8M | -73.30%10.2M |
Current deferred assets | --111.4M | --111.4M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | -23.29%39.2M | -23.29%39.2M | -3.70%46.9M | 9.63%41M | 35.40%58.9M | 45.58%51.1M | 45.58%51.1M | 11.63%48.7M | -7.19%37.4M | 1,068.10%43.5M |
Total current assets | -22.55%1.12B | -22.55%1.12B | -3.33%1.31B | -6.09%1.48B | -14.75%1.32B | 5.89%1.45B | 5.89%1.45B | 5.55%1.36B | 16.91%1.58B | 12.31%1.54B |
Non current assets | ||||||||||
Net PPE | -7.97%4.16B | -7.97%4.16B | -14.43%4.18B | -15.75%4.11B | -5.86%4.59B | -9.30%4.52B | -9.30%4.52B | -2.25%4.89B | -3.12%4.88B | -4.15%4.88B |
-Gross PPE | -12.78%5.94B | -12.78%5.94B | -14.19%5.7B | -15.31%5.5B | 10.35%7.01B | 1.60%6.81B | 1.60%6.81B | 5.57%6.64B | 5.64%6.49B | 5.52%6.36B |
-Accumulated depreciation | 22.27%-1.78B | 22.27%-1.78B | 13.51%-1.52B | 13.97%-1.38B | -63.88%-2.42B | -33.10%-2.29B | -33.10%-2.29B | -35.84%-1.76B | -45.56%-1.61B | -58.23%-1.48B |
Goodwill and other intangible assets | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | -48.74%134.4M | -48.74%134.4M | -53.55%134.4M |
-Goodwill | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | 0.00%134.4M | -48.74%134.4M | -48.74%134.4M | -53.55%134.4M |
Other non current assets | 41.00%323.6M | 41.00%323.6M | 5.08%229.7M | 5.35%220.7M | 21.40%233.7M | 23.85%229.5M | 23.85%229.5M | 40.11%218.6M | 42.83%209.5M | 44.43%192.5M |
Total non current assets | -4.63%4.74B | -4.63%4.74B | -12.59%4.66B | -13.22%4.61B | -4.64%5.05B | -8.08%4.97B | -8.08%4.97B | -3.25%5.33B | -3.96%5.32B | -5.65%5.29B |
Total assets | -8.67%5.86B | -8.67%5.86B | -10.71%5.97B | -11.59%6.1B | -6.92%6.36B | -5.26%6.41B | -5.26%6.41B | -1.58%6.69B | 0.14%6.9B | -2.12%6.84B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -4.75%573.1M | -4.75%573.1M | -8.64%469.4M | 10.44%625.1M | 14.74%608.9M | 15.64%601.7M | 15.64%601.7M | -2.40%513.8M | -4.57%566M | -19.04%530.7M |
-accounts payable | 11.34%280.9M | 11.34%280.9M | -5.39%228.1M | -14.22%237.7M | 16.60%277.5M | 1.86%252.3M | 1.86%252.3M | -1.81%241.1M | -3.89%277.1M | -13.27%238M |
-Total tax payable | -32.74%166.2M | -32.74%166.2M | -19.15%154.5M | 19.16%243.8M | 23.04%259.5M | 45.95%247.1M | 45.95%247.1M | -5.88%191.1M | -6.63%204.6M | -27.83%210.9M |
-Dividends payable | 340.30%29.5M | 340.30%29.5M | --7.6M | --62.9M | ---- | --6.7M | --6.7M | ---- | ---- | ---- |
-Other payable | 0.94%96.5M | 0.94%96.5M | -2.94%79.2M | -4.27%80.7M | -12.10%71.9M | -7.45%95.6M | -7.45%95.6M | 4.80%81.6M | -1.62%84.3M | -7.97%81.8M |
Current debt and capital lease obligation | -93.57%22.8M | -93.57%22.8M | -92.14%27.8M | -97.05%10.8M | -95.55%17.2M | 2,363.89%354.8M | 2,363.89%354.8M | 2,141.03%353.5M | 2,174.19%366.6M | 2,346.82%386.5M |
-Current debt | -97.47%8.5M | -97.47%8.5M | -95.62%14.7M | --0 | --0 | --336.6M | --336.6M | --335.4M | --347.8M | --374.4M |
-Current capital lease obligation | -21.43%14.3M | -21.43%14.3M | -27.62%13.1M | -42.55%10.8M | 42.15%17.2M | 26.39%18.2M | 26.39%18.2M | 14.75%18.1M | 16.63%18.8M | -23.40%12.1M |
Current liabilities | -41.34%613.4M | -41.34%613.4M | -47.11%503.7M | -36.18%649.4M | -35.91%690.3M | 84.38%1.05B | 84.38%1.05B | 64.93%952.4M | 58.84%1.02B | 57.62%1.08B |
Non current liabilities | ||||||||||
Long term provisions | -30.24%115.1M | -30.24%115.1M | -10.83%131.7M | -10.87%131.2M | 13.09%165.9M | 1.29%165M | 1.29%165M | 14.93%147.7M | 14.85%147.2M | 14.67%146.7M |
Long term debt and capital lease obligation | 110.41%1.09B | 110.41%1.09B | 105.41%1.08B | 80.09%1.02B | 52.11%878.3M | -41.16%517M | -41.16%517M | -40.65%527.1M | -41.09%568.1M | -46.17%577.4M |
-Long term debt | 117.15%1.06B | 117.15%1.06B | 115.03%1.06B | 86.90%1B | 57.45%854M | -42.02%488.1M | -42.02%488.1M | -41.85%494.5M | -42.21%537.3M | -48.09%542.4M |
-Long term capital lease obligation | -3.46%27.9M | -3.46%27.9M | -40.49%19.4M | -38.64%18.9M | -30.57%24.3M | -21.25%28.9M | -21.25%28.9M | -13.65%32.6M | -10.99%30.8M | 25.88%35M |
Total non current liabilities | 32.38%1.7B | 32.38%1.7B | 25.66%1.71B | 16.80%1.65B | 13.06%1.65B | -29.50%1.28B | -29.50%1.28B | -21.89%1.36B | -21.70%1.41B | -22.88%1.46B |
Total liabilities | -0.74%2.31B | -0.74%2.31B | -4.32%2.21B | -5.38%2.3B | -7.71%2.34B | -2.42%2.33B | -2.42%2.33B | -0.26%2.31B | -0.59%2.43B | -1.55%2.54B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.36%2.5M | -0.24%2.5M | -99.95%2.5M |
-common stock | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.00%2.5M | 0.36%2.5M | -0.24%2.5M | -99.95%2.5M |
Retained earnings | -15.21%2.58B | -15.21%2.58B | -16.80%2.77B | -16.88%2.83B | -8.55%2.94B | -8.71%3.04B | -8.71%3.04B | 441.04%3.33B | 445.19%3.4B | 413.37%3.22B |
Paid-in capital | 96.91%51M | 96.91%51M | 120.43%50.7M | 128.38%50.7M | 147.32%50.7M | 475.56%25.9M | 475.56%25.9M | 376.29%23M | 2,577.93%22.2M | --20.5M |
Other equity interest | 1.99%97.3M | 1.99%97.3M | ---- | ---- | ---- | --95.4M | --95.4M | ---- | 1.68%85.2M | ---- |
Total stockholders'equity | -11.89%3.23B | -11.89%3.23B | -13.31%3.41B | -13.50%3.47B | -6.38%3.58B | -6.65%3.66B | -6.65%3.66B | -3.13%3.94B | -1.05%4.01B | -4.64%3.82B |
Noncontrolling interests | -24.30%322.8M | -24.30%322.8M | -21.08%345.2M | -27.81%331.3M | -7.07%443M | -8.14%426.4M | -8.14%426.4M | 6.23%437.4M | 16.83%458.9M | 19.63%476.7M |
Total equity | -13.19%3.55B | -13.19%3.55B | -14.09%3.76B | -14.97%3.8B | -6.46%4.02B | -6.80%4.09B | -6.80%4.09B | -2.27%4.37B | 0.54%4.47B | -2.45%4.3B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data