(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 | 8.26%127.02M | 8.26%127.02M | -13.99%86.55M | -5.27%104.6M | -11.05%100.8M | -2.26%117.33M | -2.26%117.33M | 101.62%100.62M | 120.56%110.41M | 107.38%113.32M |
-Cash and cash equivalents | 8.26%127.02M | 8.26%127.02M | -13.99%86.55M | -5.27%104.6M | -11.05%100.8M | -2.26%117.33M | -2.26%117.33M | 101.62%100.62M | 120.56%110.41M | 107.38%113.32M |
Receivables | 19.16%657.67M | 19.16%657.67M | 16.50%669.43M | 5.78%600.06M | -0.08%536.15M | -5.55%551.9M | -5.55%551.9M | 44.64%574.61M | 57.71%567.25M | 73.65%536.6M |
-Accounts receivable | 24.45%71.92M | 24.45%71.92M | 23.79%72.34M | 13.26%63.34M | 8.34%56.36M | 4.40%57.79M | 4.40%57.79M | 34.36%58.44M | 39.17%55.92M | 47.22%52.02M |
-Loans receivable | 20.80%471.85M | 20.80%471.85M | 19.68%483.79M | 10.49%426.17M | 9.76%377.7M | 12.25%390.62M | 12.25%390.62M | 15.83%404.23M | 23.56%385.71M | 29.64%344.1M |
-Other receivables | 10.06%113.9M | 10.06%113.9M | 1.22%113.31M | -11.99%110.56M | -27.33%102.09M | -42.83%103.49M | -42.83%103.49M | --111.95M | --125.62M | --140.48M |
Inventory | 8.24%312.09M | 8.24%312.09M | 6.42%314.38M | 2.54%267.14M | 4.18%257.6M | 9.51%288.34M | 9.51%288.34M | 16.19%295.43M | 20.08%260.53M | 33.42%247.28M |
Other current assets | 21.22%209.83M | 21.22%209.83M | -3.60%164.28M | 23.70%173.25M | 25.85%178.38M | 7.08%173.09M | 7.08%173.09M | 1,603.85%170.42M | 1,097.20%140.05M | 1,542.59%141.74M |
Total current assets | 15.56%1.31B | 15.56%1.31B | 8.20%1.23B | 6.20%1.15B | 3.27%1.07B | 0.12%1.13B | 0.12%1.13B | 60.39%1.14B | 68.90%1.08B | 86.32%1.04B |
Non current assets | ||||||||||
Net PPE | 13.66%961.18M | 13.66%961.18M | 9.84%916.77M | 8.72%893.45M | 12.61%872.31M | 10.03%845.69M | 10.03%845.69M | 17.38%834.64M | 16.82%821.82M | 15.27%774.64M |
-Gross PPE | 14.99%1.4B | 14.99%1.4B | 9.84%916.77M | 8.72%893.45M | 12.61%872.31M | 11.76%1.22B | 11.76%1.22B | 17.38%834.64M | 16.82%821.82M | 15.27%774.64M |
-Accumulated depreciation | -18.05%-436.28M | -18.05%-436.28M | ---- | ---- | ---- | -15.91%-369.57M | -15.91%-369.57M | ---- | ---- | ---- |
Goodwill and other intangible assets | 4.90%2.01B | 4.90%2.01B | 7.27%2.01B | 1.16%1.9B | -0.42%1.91B | -0.66%1.91B | -0.66%1.91B | 70.38%1.87B | 70.98%1.88B | 81.16%1.92B |
-Goodwill | 9.25%1.73B | 9.25%1.73B | 12.45%1.71B | 5.12%1.6B | 3.25%1.59B | 2.94%1.58B | 2.94%1.58B | 50.26%1.52B | 49.63%1.52B | 58.25%1.54B |
-Other intangible assets | -15.93%277.72M | -15.93%277.72M | -15.58%291.69M | -15.59%303.64M | -15.53%315.87M | -14.90%330.34M | -14.90%330.34M | 316.18%345.51M | 331.46%359.72M | 349.28%373.93M |
Non current deferred assets | -11.75%6.51M | -11.75%6.51M | 16.59%8.05M | 24.70%7.77M | 27.05%7.53M | 31.47%7.38M | 31.47%7.38M | 26.21%6.91M | 38.81%6.23M | 53.27%5.93M |
Other non current assets | 8.78%10.24M | 8.78%10.24M | 10.12%10.06M | 14.87%9.59M | 10.65%9.2M | 10.36%9.42M | 10.36%9.42M | 8.56%9.13M | -11.28%8.35M | -11.18%8.32M |
Total non current assets | 7.54%2.98B | 7.54%2.98B | 8.09%2.94B | 3.54%2.81B | 3.41%2.8B | 2.48%2.77B | 2.48%2.77B | 49.28%2.72B | 49.52%2.72B | 55.19%2.7B |
Total assets | 9.86%4.29B | 9.86%4.29B | 8.12%4.17B | 4.29%3.96B | 3.37%3.87B | 1.78%3.9B | 1.78%3.9B | 52.40%3.86B | 54.56%3.8B | 62.73%3.74B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.40%72.59M | 17.40%72.59M | ---- | ---- | ---- | -66.66%61.83M | -66.66%61.83M | ---- | ---- | ---- |
-accounts payable | -3.34%26.5M | -3.34%26.5M | ---- | ---- | ---- | 18.81%27.42M | 18.81%27.42M | ---- | ---- | ---- |
-Total tax payable | 19.60%33.24M | 19.60%33.24M | ---- | ---- | ---- | -22.47%27.8M | -22.47%27.8M | ---- | ---- | ---- |
-Other payable | 94.00%12.85M | 94.00%12.85M | ---- | ---- | ---- | -94.77%6.62M | -94.77%6.62M | ---- | ---- | ---- |
Current accrued expenses | 13.24%44.2M | 13.24%44.2M | ---- | ---- | ---- | 54.30%39.03M | 54.30%39.03M | ---- | ---- | ---- |
Current debt and capital lease obligation | 9.70%101.96M | 9.70%101.96M | 8.37%98.75M | 5.96%96.22M | 3.53%95.34M | 2.62%92.94M | 2.62%92.94M | 1.80%91.12M | 2.00%90.8M | 6.43%92.09M |
-Current capital lease obligation | 9.70%101.96M | 9.70%101.96M | 8.37%98.75M | 5.96%96.22M | 3.53%95.34M | 2.62%92.94M | 2.62%92.94M | 1.80%91.12M | 2.00%90.8M | 6.43%92.09M |
Current deferred liabilities | 11.81%70.58M | 11.81%70.58M | 13.77%71.75M | 17.24%70.06M | 19.35%69.08M | 10.15%63.13M | 10.15%63.13M | 35.04%63.07M | 34.32%59.75M | 49.44%57.87M |
Current liabilities | 13.56%335.59M | 13.56%335.59M | -3.87%317.37M | -10.61%312.43M | -20.78%306.69M | -24.65%295.53M | -24.65%295.53M | 47.15%330.15M | 47.35%349.53M | 82.63%387.13M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 15.42%1.82B | 15.42%1.82B | 14.61%1.8B | 6.75%1.61B | 6.54%1.55B | 5.46%1.58B | 5.46%1.58B | 67.58%1.57B | 76.89%1.51B | 100.41%1.45B |
-Long term debt | 16.80%1.61B | 16.80%1.61B | 16.32%1.6B | 7.94%1.41B | 7.33%1.34B | 6.33%1.37B | 6.33%1.37B | 85.70%1.37B | 99.41%1.31B | 133.17%1.25B |
-Long term capital lease obligation | 6.09%215.49M | 6.09%215.49M | 2.71%202.52M | -1.04%197.14M | 1.57%201.87M | -0.03%203.12M | -0.03%203.12M | -0.23%197.17M | 1.54%199.21M | 6.30%198.76M |
Non current deferred liabilities | -9.87%136.77M | -9.87%136.77M | -10.02%139.71M | 16.16%140.61M | 14.95%145.69M | 20.35%151.76M | 20.35%151.76M | 98.57%155.26M | 59.46%121.05M | 73.57%126.74M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --13.95M |
Total non current liabilities | 13.20%1.96B | 13.20%1.96B | 12.40%1.94B | 7.45%1.75B | 6.28%1.69B | 5.71%1.73B | 5.71%1.73B | 69.96%1.73B | 75.46%1.63B | 99.70%1.59B |
Total liabilities | 13.25%2.29B | 13.25%2.29B | 9.79%2.26B | 4.26%2.06B | 0.98%2B | -0.16%2.03B | -0.16%2.03B | 65.84%2.06B | 69.74%1.98B | 96.11%1.98B |
Shareholders'equity | ||||||||||
Share capital | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 16.23%573K | 16.23%573K | 16.23%573K |
-common stock | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 0.00%573K | 16.23%573K | 16.23%573K | 16.23%573K |
Retained earnings | 14.84%1.22B | 14.84%1.22B | 16.93%1.16B | 17.92%1.12B | 24.15%1.09B | 22.38%1.06B | 22.38%1.06B | 17.22%995.67M | 14.97%952.01M | 8.40%880.14M |
Paid-in capital | 0.38%1.74B | 0.38%1.74B | 0.29%1.74B | 0.26%1.73B | 0.23%1.73B | 0.55%1.73B | 0.55%1.73B | 41.73%1.73B | 41.78%1.73B | 41.73%1.73B |
Less: Treasury stock | 13.69%920.19M | 13.69%920.19M | 15.57%920.19M | 22.45%911.3M | 21.05%876.08M | 23.99%809.37M | 23.99%809.37M | 21.97%796.22M | 15.94%744.22M | 18.86%723.72M |
Gains losses not affecting retained earnings | 59.62%-43.04M | 59.62%-43.04M | 49.34%-64.52M | 58.95%-49.26M | 35.52%-77.06M | 18.83%-106.57M | 18.83%-106.57M | -1.28%-127.37M | -3.63%-119.99M | 8.61%-119.51M |
Total stockholders'equity | 6.21%2B | 6.21%2B | 6.23%1.92B | 4.33%1.9B | 6.04%1.87B | 3.96%1.88B | 3.96%1.88B | 39.52%1.81B | 40.84%1.82B | 36.65%1.76B |
Total equity | 6.21%2B | 6.21%2B | 6.23%1.92B | 4.33%1.9B | 6.04%1.87B | 3.96%1.88B | 3.96%1.88B | 39.52%1.81B | 40.84%1.82B | 36.65%1.76B |
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