(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 | 20.79%246.15M | -2.31%290.83M | -2.31%290.83M | 4.61%274.24M | -5.73%250.06M | -24.31%203.78M | -5.42%297.7M | -5.42%297.7M | -7.80%262.15M | -10.01%265.25M |
-Cash and cash equivalents | 24.36%108.57M | 15.41%136.95M | 15.41%136.95M | 37.41%122.66M | -11.61%93.96M | -18.06%87.3M | -12.32%118.67M | -12.32%118.67M | -22.10%89.26M | -29.23%106.3M |
-Short-term investments | 18.12%137.59M | -14.05%153.88M | -14.05%153.88M | -12.32%151.58M | -1.79%156.1M | -28.41%116.48M | -0.22%179.03M | -0.22%179.03M | 1.86%172.89M | 9.97%158.94M |
Receivables | 16.28%356.92M | 19.43%329.44M | 19.43%329.44M | 18.52%321.66M | 21.37%306.17M | 20.09%306.95M | 29.16%275.85M | 29.16%275.85M | 28.89%271.4M | 25.92%252.27M |
-Accounts receivable | 15.49%335.52M | 18.86%308.11M | 18.86%308.11M | 18.09%303.38M | 21.42%288.31M | 21.41%290.51M | 33.46%259.22M | 33.46%259.22M | 33.69%256.91M | 30.39%237.45M |
-Accrued interest receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.38%645K |
-Other receivables | 30.20%21.4M | 28.28%21.33M | 28.28%21.33M | 26.14%18.28M | 26.07%17.87M | 5.02%16.44M | -14.03%16.63M | -14.03%16.63M | -18.45%14.49M | -20.31%14.17M |
Prepaid assets | 19.73%46.54M | 67.97%43.32M | 67.97%43.32M | 24.27%43M | 32.60%40.45M | 27.68%38.87M | -17.64%25.79M | -17.64%25.79M | 7.16%34.6M | 7.80%30.51M |
Restricted cash | -23.35%4.29M | -17.05%4.06M | -17.05%4.06M | -53.56%3.26M | -32.34%4.63M | -10.77%5.6M | -20.68%4.9M | -20.68%4.9M | 2.98%7.01M | 35.04%6.84M |
Current deferred assets | 46.69%2.84M | 180.39%3.3M | 180.39%3.3M | 72.39%3.09M | 60.61%2.11M | 21.87%1.93M | -20.57%1.18M | -20.57%1.18M | 11.64%1.79M | -32.04%1.32M |
Other current assets | -33.78%4.07M | -24.77%4.41M | -24.77%4.41M | 57.77%3.57M | 137.87%4.7M | 194.87%6.15M | 172.83%5.86M | 172.83%5.86M | 2.03%2.26M | -38.53%1.98M |
Total current assets | 17.39%664.72M | 10.91%679.67M | 10.91%679.67M | 12.23%651.57M | 9.30%613.18M | -1.12%566.23M | 5.99%612.79M | 5.99%612.79M | 6.49%580.58M | 3.67%561.01M |
Non current assets | ||||||||||
Net PPE | 20.79%168.42M | 19.58%165.23M | 19.58%165.23M | 8.21%153.55M | 1.00%152.11M | -13.26%139.43M | -15.07%138.18M | -15.07%138.18M | -14.12%141.9M | -11.30%150.61M |
-Gross PPE | 10.14%399.18M | 9.15%388.89M | 9.15%388.89M | 1.32%378.64M | 0.72%378.26M | -5.51%362.41M | -5.92%356.31M | -5.92%356.31M | -0.29%373.71M | 2.51%375.54M |
-Accumulated depreciation | -3.49%-230.75M | -2.54%-223.67M | -2.54%-223.67M | 2.90%-225.09M | -0.54%-226.15M | -0.08%-222.98M | -0.97%-218.13M | -0.97%-218.13M | -10.62%-231.81M | -14.43%-224.93M |
Goodwill and other intangible assets | -2.97%452.65M | -3.11%455.8M | -3.11%455.8M | -3.35%458.89M | -3.64%462.39M | -3.04%466.51M | -3.00%470.46M | -3.00%470.46M | 19.14%474.79M | 19.49%479.87M |
-Goodwill | -0.06%405.57M | 0.00%405.64M | 0.00%405.64M | -0.05%405.58M | -0.17%405.9M | 0.31%405.82M | 0.43%405.64M | 0.43%405.64M | 16.37%405.78M | 16.58%406.58M |
-Other intangible assets | -22.41%47.08M | -22.61%50.16M | -22.61%50.16M | -22.74%53.32M | -22.94%56.49M | -20.76%60.68M | -20.06%64.82M | -20.06%64.82M | 38.55%69.01M | 38.68%73.3M |
Investments and advances | -87.61%4.4M | -87.26%4.43M | -87.26%4.43M | -84.81%5.27M | -38.74%16.09M | 976.89%35.56M | 990.25%34.78M | 990.25%34.78M | 1,005.51%34.72M | 744.58%26.26M |
Non current accounts receivable | 304.22%7.28M | 266.68%6.84M | 266.68%6.84M | 945.13%8.8M | 509.89%6.11M | 46.15%1.8M | 30.62%1.86M | 30.62%1.86M | -38.58%842K | -44.54%1M |
Financial assets | 137.02%3.52M | 302.32%3.3M | 302.32%3.3M | 934.25%2.27M | 402.21%5.24M | -73.19%1.48M | -87.00%820K | -87.00%820K | -95.94%219K | -77.48%1.04M |
Non current deferred assets | 48.73%116.29M | 52.29%104.3M | 52.29%104.3M | 55.28%101.03M | 76.68%87.95M | 176.34%78.19M | 166.31%68.48M | 166.31%68.48M | 128.94%65.07M | 92.25%49.78M |
Non current prepaid assets | -3.20%12.41M | -6.03%12.12M | -6.03%12.12M | -12.40%13.1M | -16.01%13.24M | -24.78%12.82M | -19.72%12.9M | -19.72%12.9M | -5.78%14.95M | -1.31%15.77M |
Other non current assets | 48.08%9.69M | 75.85%10.29M | 75.85%10.29M | 41.82%8.01M | 14.61%6.41M | 41.54%6.55M | 33.87%5.85M | 33.87%5.85M | 13.82%5.65M | 3.90%5.59M |
Total non current assets | 4.36%774.67M | 3.95%762.3M | 3.95%762.3M | 1.73%750.93M | 2.69%749.53M | 5.76%742.34M | 4.05%733.33M | 4.05%733.33M | 18.50%738.14M | 16.20%729.92M |
Total assets | 10.00%1.44B | 7.12%1.44B | 7.12%1.44B | 6.35%1.4B | 5.56%1.36B | 2.67%1.31B | 4.93%1.35B | 4.93%1.35B | 12.90%1.32B | 10.40%1.29B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -30.36%43.29M | -13.81%26.86M | -13.81%26.86M | -22.56%34.17M | -38.00%25.27M | 82.13%62.16M | 52.39%31.16M | 52.39%31.16M | 69.37%44.13M | 23.57%40.76M |
-accounts payable | -8.60%3.09M | -35.10%5.06M | -35.10%5.06M | -9.41%3.16M | -31.03%3.02M | -29.44%3.38M | 37.93%7.79M | 37.93%7.79M | 21.03%3.49M | 12.90%4.38M |
-Total tax payable | -73.61%4.89M | -58.81%1.21M | -58.81%1.21M | -48.96%11.95M | -79.94%4.28M | 1,372.99%18.55M | 226.86%2.95M | 226.86%2.95M | 111.28%23.41M | 89.66%21.35M |
-Other payable | -12.26%35.3M | 0.79%20.59M | 0.79%20.59M | 10.66%19.07M | 19.52%17.97M | 43.30%40.24M | 46.96%20.43M | 46.96%20.43M | 42.48%17.23M | -15.79%15.03M |
Current accrued expenses | 9.34%63.07M | 24.91%68.39M | 24.91%68.39M | 13.58%59.05M | 15.08%57.74M | 20.70%57.68M | 2.75%54.75M | 2.75%54.75M | 16.82%51.99M | 3.47%50.17M |
Current debt and capital lease obligation | 45.09%78.49M | 72.93%77.78M | 72.93%77.78M | 23.38%64.01M | -17.13%44.48M | -0.64%54.1M | -83.86%44.98M | -83.86%44.98M | 54.81%51.88M | 61.51%53.68M |
-Current debt | 62.50%65M | 116.67%65M | 116.67%65M | 42.86%50M | -14.29%30M | 14.29%40M | -88.46%30M | -88.46%30M | 133.33%35M | 133.33%35M |
-Current capital lease obligation | -4.32%13.49M | -14.67%12.78M | -14.67%12.78M | -17.01%14.01M | -22.45%14.48M | -27.51%14.1M | -19.59%14.98M | -19.59%14.98M | -8.81%16.88M | 2.42%18.68M |
Current deferred liabilities | -21.31%16.94M | -34.42%12.32M | -34.42%12.32M | -28.60%13.77M | -5.71%20.76M | -4.63%21.53M | -6.09%18.78M | -6.09%18.78M | 62.47%19.28M | 83.18%22.01M |
Other current liabilities | -75.52%8.69M | 18.59%23.92M | 18.59%23.92M | 7.92%29.61M | 21.43%28.78M | 225.31%35.49M | 123.60%20.17M | 123.60%20.17M | 145.92%27.44M | 139.60%23.7M |
Current liabilities | -6.93%261.44M | 17.43%326.4M | 17.43%326.4M | 6.68%306.15M | -2.61%259.06M | 26.46%280.9M | -43.93%277.95M | -43.93%277.95M | 28.73%286.97M | 28.44%266.01M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 65.27%339.88M | -27.96%193.18M | -27.96%193.18M | -27.99%208.45M | -22.27%240.58M | -36.99%205.66M | 290.13%268.16M | 290.13%268.16M | 18.54%289.47M | 43.14%309.49M |
-Long term debt | 75.00%280M | -38.64%135M | -38.64%135M | -31.91%160M | -24.00%190M | -38.46%160M | --220M | --220M | 38.24%235M | 79.30%250M |
-Long term capital lease obligation | 31.15%59.88M | 20.81%58.18M | 20.81%58.18M | -11.07%48.45M | -14.98%50.58M | -31.25%45.66M | -29.94%48.16M | -29.94%48.16M | -26.58%54.47M | -22.52%59.49M |
Non current deferred liabilities | 170.87%12.77M | 135.92%11.69M | 135.92%11.69M | 204.34%12.27M | 123.49%8.49M | 57.36%4.72M | 152.81%4.96M | 152.81%4.96M | 185.89%4.03M | 133.58%3.8M |
Employee benefits | 24.97%17.77M | 28.38%16.67M | 28.38%16.67M | -8.93%13.21M | 38.41%15.27M | 35.20%14.22M | 35.17%12.98M | 35.17%12.98M | 138.86%14.51M | 18.18%11.03M |
Derivative product liabilities | -89.25%345K | -96.53%216K | -96.53%216K | -81.09%1.53M | -84.59%613K | 98.95%3.21M | 248.35%6.22M | 248.35%6.22M | 224.04%8.11M | 278.14%3.98M |
Other non current liabilities | 10.58%2.56M | -79.66%3.12M | -79.66%3.12M | -65.03%2.47M | -69.41%2.16M | -65.45%2.32M | 68.37%15.36M | 68.37%15.36M | 115.57%7.08M | 112.75%7.04M |
Total non current liabilities | 61.20%374.7M | -27.05%226.13M | -27.05%226.13M | -26.57%240.26M | -20.59%269.43M | -33.98%232.45M | 229.56%309.99M | 229.56%309.99M | 25.76%327.18M | 44.85%339.27M |
Total liabilities | 23.92%636.14M | -6.02%552.54M | -6.02%552.54M | -11.03%546.41M | -12.69%528.49M | -10.60%513.35M | -0.31%587.94M | -0.31%587.94M | 27.13%614.14M | 37.15%605.28M |
Shareholders'equity | ||||||||||
Share capital | 410.00%204K | 1.50%203K | 1.50%203K | 405.00%202K | 0.00%40K | 0.00%40K | 400.00%200K | 400.00%200K | 2.56%40K | 2.56%40K |
-common stock | 410.00%204K | 1.50%203K | 1.50%203K | 405.00%202K | 0.00%40K | 0.00%40K | 400.00%200K | 400.00%200K | 2.56%40K | 2.56%40K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 19.15%1.13B | 20.53%1.08B | 20.53%1.08B | 20.31%1.04B | 20.69%999.5M | 19.96%950.44M | 18.91%899.11M | 18.91%899.11M | 19.16%867.26M | 18.08%828.16M |
Paid-in capital | 9.19%502.83M | 14.18%508.03M | 14.18%508.03M | 13.89%492.58M | 12.33%472.12M | 13.16%460.53M | 12.43%444.95M | 12.43%444.95M | 12.07%432.49M | -4.27%420.31M |
Less: Treasury stock | 44.90%701.77M | 30.21%575.42M | 30.21%575.42M | 23.19%543.27M | 19.52%513.31M | 20.87%484.29M | 19.67%441.93M | 19.67%441.93M | 31.04%441M | 31.88%429.48M |
Gains losses not affecting retained earnings | 0.80%-130.44M | 11.87%-127.04M | 11.87%-127.04M | 11.28%-136.81M | 6.92%-124.15M | -33.75%-131.49M | -61.10%-144.14M | -61.10%-144.14M | -67.15%-154.2M | -53.75%-133.37M |
Total stockholders'equity | 1.01%803.26M | 17.31%889.44M | 17.31%889.44M | 21.50%856.09M | 21.67%834.21M | 13.55%795.22M | 9.38%758.18M | 9.38%758.18M | 2.86%704.58M | -5.82%685.65M |
Total equity | 1.01%803.26M | 17.31%889.44M | 17.31%889.44M | 21.50%856.09M | 21.67%834.21M | 13.55%795.22M | 9.38%758.18M | 9.38%758.18M | 2.86%704.58M | -5.82%685.65M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data