(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 | -35.23%455M | -35.23%455M | 2.91%692.3M | -36.26%649M | -37.43%743.9M | -42.96%702.5M | -42.96%702.5M | -47.78%672.7M | 45.52%1.02B | 40.73%1.19B |
-Cash and cash equivalents | -35.23%455M | -35.23%455M | 2.91%692.3M | -36.26%649M | -37.43%743.9M | -42.96%702.5M | -42.96%702.5M | -47.78%672.7M | 45.52%1.02B | 40.73%1.19B |
Receivables | 31.69%256.8M | 31.69%256.8M | -12.15%232.1M | -8.34%232M | -6.56%210.7M | -6.25%195M | -6.25%195M | 42.27%264.2M | 39.45%253.1M | 74.27%225.5M |
-Accounts receivable | 31.69%256.8M | 31.69%256.8M | -11.48%232.1M | -8.99%228.7M | -6.14%209.3M | -5.29%195M | -5.29%195M | 42.19%262.2M | 41.82%251.3M | 74.35%223M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.67%100K | 66.67%500K |
-Taxes receivable | ---- | ---- | ---- | 94.12%3.3M | -17.65%1.4M | ---- | ---- | 54.55%1.7M | -57.50%1.7M | 41.67%1.7M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --300K | ---- | --300K |
Inventory | -29.17%3.4M | -29.17%3.4M | -57.63%2.5M | 21.74%2.8M | 48.28%4.3M | 37.14%4.8M | 37.14%4.8M | 195.00%5.9M | 43.75%2.3M | 81.25%2.9M |
Prepaid assets | ---- | ---- | ---- | 10.84%9.2M | 7.77%11.1M | ---- | ---- | 29.91%15.2M | -18.63%8.3M | 3.00%10.3M |
Restricted cash | 14.05%84.4M | 14.05%84.4M | --91M | --76.3M | --74M | --74M | --74M | ---- | ---- | ---- |
Other current assets | 2,196.75%353.7M | 2,196.75%353.7M | 666.67%20.7M | 100.00%4M | 1,150.00%5M | 2,980.00%15.4M | 2,980.00%15.4M | 1,250.00%2.7M | 566.67%2M | 33.33%400K |
Total current assets | 16.30%1.15B | 16.30%1.15B | 8.11%1.04B | -24.19%973.3M | -26.55%1.05B | -31.78%991.7M | -31.78%991.7M | -35.42%960.7M | 43.73%1.28B | 44.81%1.43B |
Non current assets | ||||||||||
Net PPE | 42.45%174.5M | 42.45%174.5M | 47.79%160.5M | 49.85%148.5M | 40.80%133.9M | 28.54%122.5M | 28.54%122.5M | 46.56%108.6M | 53.17%99.1M | 71.35%95.1M |
-Gross PPE | 51.12%262.2M | 51.12%262.2M | 52.65%238.9M | 50.80%216.1M | 8.64%145.9M | 35.44%173.5M | 35.44%173.5M | 48.34%156.5M | 35.44%143.3M | 46.78%134.3M |
-Accumulated depreciation | -71.96%-87.7M | -71.96%-87.7M | -63.67%-78.4M | -52.94%-67.6M | 69.39%-12M | -55.49%-51M | -55.49%-51M | -52.55%-47.9M | -7.54%-44.2M | -8.89%-39.2M |
Goodwill and other intangible assets | 40.50%1.94B | 40.50%1.94B | -0.55%1.33B | 60.52%1.36B | 57.86%1.33B | 90.28%1.38B | 90.28%1.38B | 84.46%1.34B | 19.12%846.1M | 16.83%840M |
-Goodwill | 51.20%1.11B | 51.20%1.11B | -2.82%755.4M | 20.73%757.1M | 17.54%737M | 36.69%735M | 36.69%735M | 44.59%777.3M | 19.40%627.1M | 19.43%627M |
-Other intangible assets | 28.34%830.1M | 28.34%830.1M | 2.58%576.2M | 174.47%601.1M | 176.53%589M | 243.13%646.8M | 243.13%646.8M | 198.30%561.7M | 18.31%219M | 9.79%213M |
Investments and advances | 32.06%62.2M | 32.06%62.2M | 83.13%58.6M | 75.00%56M | 75.00%56M | 54.43%47.1M | 54.43%47.1M | 8.47%32M | 8.47%32M | 100.00%32M |
Non current accounts receivable | ---- | ---- | ---- | --400K | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 417.43%56.4M | 417.43%56.4M | 33.48%60.6M | 40.78%54.2M | 35.50%50M | -70.54%10.9M | -70.54%10.9M | 24.73%45.4M | 15.62%38.5M | 15.67%36.9M |
Total non current assets | 43.03%2.23B | 43.03%2.23B | 5.66%1.61B | 59.23%1.62B | 55.97%1.57B | 75.74%1.56B | 75.74%1.56B | 75.81%1.53B | 21.23%1.02B | 22.08%1B |
Total assets | 32.65%3.39B | 32.65%3.39B | 6.61%2.65B | 12.65%2.59B | 7.52%2.61B | 9.02%2.55B | 9.02%2.55B | 5.55%2.49B | 32.84%2.3B | 34.47%2.43B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 22.74%204.6M | 22.74%204.6M | -3.15%181.3M | 19.22%207.8M | 22.72%188.5M | 22.75%166.7M | 22.75%166.7M | 34.48%187.2M | 30.56%174.3M | 51.78%153.6M |
-accounts payable | 22.74%204.6M | 22.74%204.6M | 2.37%181.3M | 21.97%189.3M | 26.58%173.8M | 37.65%166.7M | 37.65%166.7M | 40.78%177.1M | 33.33%155.2M | 56.91%137.3M |
-Total tax payable | ---- | ---- | ---- | 252.38%7.4M | 194.44%5.3M | ---- | ---- | 123.08%2.9M | 40.00%2.1M | -25.00%1.8M |
-Other payable | ---- | ---- | ---- | -34.71%11.1M | -35.17%9.4M | ---- | ---- | -40.50%7.2M | 8.97%17M | 28.32%14.5M |
Current accrued expenses | 4.88%83.9M | 4.88%83.9M | 491.94%110.1M | 118.70%26.9M | 97.67%25.5M | 298.01%80M | 298.01%80M | 28.28%18.6M | 28.13%12.3M | -8.51%12.9M |
Current debt and capital lease obligation | 47.17%7.8M | 47.17%7.8M | 45.65%6.7M | 48.78%6.1M | 31.82%5.8M | 10.42%5.3M | 10.42%5.3M | --4.6M | --4.1M | --4.4M |
-Current capital lease obligation | 47.17%7.8M | 47.17%7.8M | 45.65%6.7M | 48.78%6.1M | 31.82%5.8M | 10.42%5.3M | 10.42%5.3M | --4.6M | --4.1M | --4.4M |
Current deferred liabilities | 26.38%20.6M | 26.38%20.6M | -31.96%14.9M | -22.17%15.8M | -10.64%21M | 8.67%16.3M | 8.67%16.3M | -3.10%21.9M | 13.41%20.3M | 14.08%23.5M |
Other current liabilities | --387.5M | --387.5M | ---- | -31.88%43.8M | -34.32%42.3M | ---- | ---- | 1,421.62%56.3M | 1,686.11%64.3M | 1,977.42%64.4M |
Current liabilities | 162.54%704.4M | 162.54%704.4M | 8.45%313M | 9.12%300.4M | 9.39%283.1M | 45.97%268.3M | 45.97%268.3M | 60.33%288.6M | 67.25%275.3M | 86.19%258.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.51%1.77B | 0.51%1.77B | 0.64%1.77B | 0.61%1.76B | 0.59%1.76B | 0.20%1.76B | 0.20%1.76B | 1.09%1.76B | 56.93%1.75B | 56.98%1.75B |
-Long term debt | 0.48%1.75B | 0.48%1.75B | 0.48%1.75B | 0.47%1.75B | 0.47%1.74B | 0.20%1.74B | 0.20%1.74B | 0.17%1.74B | 55.49%1.74B | 55.49%1.74B |
-Long term capital lease obligation | 3.87%18.8M | 3.87%18.8M | 18.24%18.8M | 15.63%18.5M | 13.25%18.8M | 1.12%18.1M | 1.12%18.1M | --15.9M | --16M | --16.6M |
Non current deferred liabilities | 54.30%28.7M | 54.30%28.7M | 87.10%17.4M | 1,575.00%20.1M | 3,175.00%13.1M | 6,100.00%18.6M | 6,100.00%18.6M | --9.3M | 100.00%1.2M | -85.19%400K |
Other non current liabilities | -34.72%17.3M | -34.72%17.3M | 2.65%11.6M | 952.63%20M | 1,240.91%29.5M | 1,004.17%26.5M | 1,004.17%26.5M | 289.66%11.3M | -9.52%1.9M | 57.14%2.2M |
Total non current liabilities | 0.55%1.82B | 0.55%1.82B | 1.10%1.8B | 3.08%1.81B | 2.87%1.81B | 2.61%1.81B | 2.61%1.81B | 2.10%1.78B | 56.82%1.76B | 56.64%1.76B |
Total liabilities | 21.51%2.52B | 21.51%2.52B | 2.13%2.11B | 3.90%2.11B | 3.70%2.09B | 6.72%2.07B | 6.72%2.07B | 7.56%2.06B | 58.16%2.03B | 59.90%2.01B |
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 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 4.65%-346.7M | 4.65%-346.7M | 9.62%-355M | 8.33%-387.6M | -4.81%-348.8M | -11.77%-363.6M | -11.77%-363.6M | -24.34%-392.8M | -37.85%-422.8M | -7.39%-332.8M |
Paid-in capital | 40.32%985.9M | 40.32%985.9M | 7.60%748.9M | 15.47%733.8M | 10.70%730.2M | 13.47%702.6M | 13.47%702.6M | 13.30%696M | 5.69%635.5M | -0.14%659.6M |
Less: Treasury stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 | --28.8M | --38.3M |
Gains losses not affecting retained earnings | 69.88%14.1M | 69.88%14.1M | 1,000.00%6.3M | 2,675.00%10.3M | --10.4M | --8.3M | --8.3M | ---700K | ---400K | ---- |
Total stockholders'equity | 88.11%653.3M | 88.11%653.3M | 32.30%400.2M | 94.28%356.5M | 35.81%391.8M | 27.31%347.3M | 27.31%347.3M | 1.37%302.5M | -37.71%183.5M | -17.71%288.5M |
Noncontrolling interests | 61.37%215.1M | 61.37%215.1M | 19.02%140.8M | 46.25%122.7M | 3.78%134.6M | 5.04%133.3M | 5.04%133.3M | -13.65%118.3M | -44.66%83.9M | -34.66%129.7M |
Total equity | 80.69%868.4M | 80.69%868.4M | 28.56%541M | 79.21%479.2M | 25.87%526.4M | 20.24%480.6M | 20.24%480.6M | -3.35%420.8M | -40.07%267.4M | -23.84%418.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data