(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 | 2.03%352M | 2.03%352M | -19.78%369M | -27.61%367M | -7.02%318M | -45.92%345M | -45.92%345M | 1.55%460M | -12.59%507M | -33.59%342M |
-Cash and cash equivalents | 2.03%352M | 2.03%352M | -19.78%369M | -27.61%367M | -7.02%318M | -45.92%345M | -45.92%345M | 1.55%460M | -12.59%507M | -33.59%342M |
Receivables | 0.80%1.01B | 0.80%1.01B | 10.41%1.14B | 8.60%1.23B | 6.04%1.26B | -2.53%1B | -2.53%1B | -4.99%1.03B | -3.92%1.13B | 5.30%1.19B |
-Accounts receivable | 5.65%842M | 5.65%842M | 13.31%911M | 9.17%1B | 8.02%1.05B | -4.32%797M | -4.32%797M | -12.99%804M | -14.15%916M | -5.35%973M |
-Other receivables | -18.05%168M | -18.05%168M | 0.00%224M | 6.13%225M | -2.74%213M | 5.13%205M | 5.13%205M | 41.77%224M | 98.13%212M | 110.58%219M |
Inventory | 12.81%1.74B | 12.81%1.74B | 26.12%1.69B | 26.69%1.69B | 18.66%1.6B | 12.18%1.54B | 12.18%1.54B | -3.11%1.34B | -8.00%1.33B | -5.55%1.35B |
Other current assets | -21.32%310M | -21.32%310M | 13.80%371M | 9.47%370M | 17.46%370M | 66.24%394M | 66.24%394M | 34.71%326M | 48.90%338M | 15.38%315M |
Total current assets | 3.90%3.41B | 3.90%3.41B | 13.03%3.57B | 10.43%3.65B | 11.08%3.55B | 0.15%3.28B | 0.15%3.28B | -0.19%3.15B | -3.61%3.31B | -4.49%3.19B |
Non current assets | ||||||||||
Net PPE | 2.70%1.03B | 2.70%1.03B | 5.98%992M | 4.79%1.01B | 1.32%1B | -5.31%999M | -5.31%999M | -10.09%936M | -6.97%961M | -22.34%987M |
-Gross PPE | 6.91%1.84B | 6.91%1.84B | ---- | ---- | 5.25%1.74B | -17.84%1.72B | -17.84%1.72B | -21.95%1.63B | -20.99%1.65B | -28.91%1.66B |
-Accumulated depreciation | -12.72%-815M | -12.72%-815M | ---- | ---- | -11.04%-744M | 30.55%-723M | 30.55%-723M | 33.71%-696M | 34.72%-688M | 36.79%-670M |
Goodwill and other intangible assets | -11.51%9.59B | -11.51%9.59B | -10.54%9.38B | -2.18%10.72B | -5.72%10.85B | -7.86%10.84B | -7.86%10.84B | -12.70%10.48B | -8.65%10.96B | -4.46%11.51B |
-Goodwill | -15.00%5.09B | -15.00%5.09B | -14.24%4.9B | 2.41%6.04B | -0.90%6.06B | -2.90%5.99B | -2.90%5.99B | -7.67%5.72B | -5.47%5.9B | 1.66%6.12B |
-Other intangible assets | -7.19%4.49B | -7.19%4.49B | -6.11%4.48B | -7.53%4.68B | -11.20%4.79B | -13.33%4.84B | -13.33%4.84B | -18.05%4.77B | -12.09%5.06B | -10.56%5.4B |
Other non current assets | -9.79%341M | -9.79%341M | 9.04%410M | 11.44%419M | -33.99%369M | -3.08%378M | -3.08%378M | 5.32%376M | 0.27%376M | 72.00%559M |
Total non current assets | -10.29%10.96B | -10.29%10.96B | -8.61%10.78B | -1.22%12.14B | -6.40%12.22B | -7.51%12.21B | -7.51%12.21B | -12.02%11.79B | -8.27%12.29B | -4.30%13.06B |
Total assets | -7.29%14.36B | -7.29%14.36B | -4.04%14.34B | 1.25%15.8B | -2.97%15.77B | -5.99%15.49B | -5.99%15.49B | -9.76%14.95B | -7.32%15.6B | -4.34%16.25B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -30.77%270M | -30.77%270M | -15.43%296M | -8.29%354M | -5.22%381M | -6.25%390M | -6.25%390M | -19.72%350M | -23.72%386M | -2.19%402M |
-accounts payable | -30.77%270M | -30.77%270M | -15.43%296M | -8.29%354M | -5.22%381M | -6.25%390M | -6.25%390M | -19.72%350M | -23.72%386M | -2.19%402M |
Current debt and capital lease obligation | -90.21%38M | -90.21%38M | -90.10%39M | -30.36%39M | 524.59%381M | 31.97%388M | 31.97%388M | 545.90%394M | -89.91%56M | -89.92%61M |
-Current debt | -90.21%38M | -90.21%38M | -90.10%39M | -30.36%39M | 524.59%381M | 31.97%388M | 31.97%388M | 545.90%394M | -89.91%56M | -89.92%61M |
Current deferred liabilities | 13.27%367M | 13.27%367M | 19.46%356M | 16.90%332M | 11.53%329M | 1.57%324M | 1.57%324M | -5.70%298M | -6.27%284M | -10.88%295M |
Other current liabilities | -9.91%409M | -9.91%409M | 31.95%574M | 12.02%559M | -13.93%377M | 4.85%454M | 4.85%454M | 11.54%435M | -0.60%499M | -23.56%438M |
Current liabilities | -27.09%1.24B | -27.09%1.24B | -21.57%1.27B | -4.04%1.28B | 20.73%1.58B | 3.34%1.7B | 3.34%1.7B | 18.43%1.61B | -32.76%1.34B | -35.74%1.31B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.29%5.74B | 5.29%5.74B | 6.59%5.87B | 0.27%6.02B | -7.15%5.64B | -9.58%5.45B | -9.58%5.45B | -12.21%5.51B | 8.39%6.01B | 9.31%6.07B |
-Long term debt | 5.29%5.74B | 5.29%5.74B | 6.59%5.87B | 0.27%6.02B | -7.15%5.64B | -9.58%5.45B | -9.58%5.45B | -12.21%5.51B | 8.39%6.01B | 9.31%6.07B |
Non current deferred liabilities | -14.35%567M | -14.35%567M | 4.05%643M | 6.13%658M | -11.24%663M | -13.46%662M | -13.46%662M | -14.88%618M | -19.17%620M | -9.78%747M |
Employee benefits | 14.29%184M | 14.29%184M | ---- | ---- | -39.26%164M | -40.59%161M | -40.59%161M | -20.53%240M | -19.87%254M | -14.56%270M |
Other non current liabilities | 79.48%411M | 79.48%411M | 92.00%432M | 69.83%411M | 1.24%245M | -12.60%229M | -12.60%229M | 2.27%225M | 2.11%242M | -2.02%242M |
Total non current liabilities | 6.12%6.9B | 6.12%6.9B | 5.39%6.95B | -0.44%7.09B | -8.47%6.71B | -11.24%6.5B | -11.24%6.5B | -12.38%6.59B | 3.79%7.12B | 5.54%7.33B |
Total liabilities | -0.77%8.14B | -0.77%8.14B | 0.09%8.21B | -1.00%8.38B | -4.05%8.29B | -8.56%8.2B | -8.56%8.2B | -7.66%8.2B | -4.43%8.46B | -3.81%8.64B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -116.46%-2.29B | -116.46%-2.29B | -120.88%-2.15B | -13.87%-1.05B | -5.88%-954M | -7.97%-1.06B | -7.97%-1.06B | -14.08%-972M | -23.40%-923M | -67.47%-901M |
Paid-in capital | 0.45%8.78B | 0.45%8.78B | 0.45%8.76B | 0.46%8.75B | 0.52%8.74B | 0.48%8.74B | 0.48%8.74B | 0.51%8.72B | 0.57%8.71B | 0.60%8.7B |
Gains losses not affecting retained earnings | 32.14%-266M | 32.14%-266M | 52.14%-482M | 56.70%-281M | -66.67%-310M | -87.56%-392M | -87.56%-392M | -589.73%-1.01B | -1,098.46%-649M | -82.35%-186M |
Total stockholders'equity | -14.62%6.22B | -14.62%6.22B | -9.06%6.13B | 3.92%7.42B | -1.73%7.48B | -2.92%7.29B | -2.92%7.29B | -12.20%6.75B | -10.53%7.14B | -4.93%7.61B |
Total equity | -14.62%6.22B | -14.62%6.22B | -9.06%6.13B | 3.92%7.42B | -1.73%7.48B | -2.92%7.29B | -2.92%7.29B | -12.20%6.75B | -10.53%7.14B | -4.93%7.61B |
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