(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -24.89%335M | -2.74%320M | -41.28%303M | -41.28%303M | --312M | --446M | --329M | -11.64%516M | --516M | --584M |
-Cash and cash equivalents | -24.89%335M | -2.74%320M | -41.28%303M | -41.28%303M | --312M | --446M | --329M | -11.64%516M | --516M | --584M |
Receivables | 34.20%1.03B | 60.88%991M | 89.59%838M | 89.59%838M | --873M | --766M | --616M | 92.17%442M | --442M | --230M |
-Accounts receivable | 38.52%953M | 65.12%928M | 100.79%765M | 100.79%765M | --781M | --688M | --562M | 164.58%381M | --381M | --144M |
-Taxes receivable | -17.78%37M | -22.22%35M | -13.95%37M | -13.95%37M | --44M | --45M | --45M | -39.44%43M | --43M | --71M |
-Related party accounts receivable | 15.15%38M | 211.11%28M | 100.00%36M | 100.00%36M | --48M | --33M | --9M | 20.00%18M | --18M | --15M |
Prepaid assets | 72.22%124M | 87.84%139M | 27.40%93M | 27.40%93M | --113M | --72M | --74M | 32.73%73M | --73M | --55M |
Current deferred assets | ---- | ---- | --0 | --0 | --0 | --0 | --24M | --21M | --21M | --0 |
Total current assets | 15.81%1.49B | 39.02%1.45B | 17.30%1.23B | 17.30%1.23B | --1.3B | --1.28B | --1.04B | 21.06%1.05B | --1.05B | --869M |
Non current assets | ||||||||||
Net PPE | 8.14%279M | 7.87%288M | 0.36%276M | 0.36%276M | --270M | --258M | --267M | 10.44%275M | --275M | --249M |
-Gross PPE | 14.17%588M | 17.23%585M | 11.72%553M | 11.72%553M | --542M | --515M | --499M | 16.47%495M | --495M | --425M |
-Accumulated depreciation | -20.23%-309M | -28.02%-297M | -25.91%-277M | -25.91%-277M | ---272M | ---257M | ---232M | -25.00%-220M | ---220M | ---176M |
Goodwill and other intangible assets | -9.53%1.8B | -12.11%1.81B | -13.31%1.82B | -13.31%1.82B | --1.8B | --1.99B | --2.06B | 52.91%2.1B | --2.1B | --1.38B |
-Goodwill | -8.00%1.21B | -11.00%1.2B | -12.52%1.19B | -12.52%1.19B | --1.15B | --1.31B | --1.35B | 32.10%1.36B | --1.36B | --1.03B |
-Other intangible assets | -12.46%597M | -14.21%616M | -14.75%636M | -14.75%636M | --647M | --682M | --718M | 114.37%746M | --746M | --348M |
Investments and advances | -7.14%13M | -12.50%14M | -17.65%14M | -17.65%14M | --13M | --14M | --16M | -26.09%17M | --17M | --23M |
Related parties assets | 15.15%38M | 211.11%28M | 100.00%36M | 100.00%36M | --48M | --33M | --9M | 20.00%18M | --18M | --15M |
Financial assets | ---- | ---- | --10M | --10M | ---- | ---- | ---- | --0 | --0 | ---- |
Non current deferred assets | 27.34%340M | 13.00%339M | 18.09%333M | 18.09%333M | --279M | --267M | --300M | 29.95%282M | --282M | --217M |
Other non current assets | 67.65%57M | -4.35%44M | -9.76%37M | -9.76%37M | --45M | --34M | --46M | 70.83%41M | --41M | --24M |
Total non current assets | -2.88%2.49B | -7.20%2.5B | -8.28%2.49B | -8.28%2.49B | --2.4B | --2.57B | --2.69B | 43.94%2.72B | --2.72B | --1.89B |
Total assets | 3.35%3.98B | 5.70%3.95B | -1.14%3.73B | -1.14%3.73B | --3.7B | --3.85B | --3.74B | 36.73%3.77B | --3.77B | --2.76B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 30.45%467M | 26.67%456M | 57.28%324M | 57.28%324M | --427M | --358M | --360M | 38.26%206M | --206M | --149M |
-accounts payable | 40.88%386M | 21.11%350M | 84.67%253M | 84.67%253M | --339M | --274M | --289M | 42.71%137M | --137M | --96M |
-Total tax payable | -11.76%15M | -12.50%14M | 0.00%13M | 0.00%13M | --13M | --17M | --16M | -69.77%13M | --13M | --43M |
-Due to related parties current | 30.00%52M | 107.32%85M | 17.07%48M | 17.07%48M | --66M | --40M | --41M | 485.71%41M | --41M | --7M |
-Other payable | -48.15%14M | -50.00%7M | -33.33%10M | -33.33%10M | --9M | --27M | --14M | 400.00%15M | --15M | --3M |
Current accrued expenses | 6.08%349M | -5.46%329M | -14.49%354M | -14.49%354M | --319M | --329M | --348M | 20.70%414M | --414M | --343M |
Current debt and capital lease obligation | 4.55%23M | -8.70%21M | -16.67%20M | -16.67%20M | --21M | --22M | --23M | -11.11%24M | --24M | --27M |
-Current debt | 100.00%6M | 33.33%4M | 0.00%3M | 0.00%3M | --3M | --3M | --3M | -57.14%3M | --3M | --7M |
-Current capital lease obligation | -10.53%17M | -15.00%17M | -19.05%17M | -19.05%17M | --18M | --19M | --20M | 5.00%21M | --21M | --20M |
Current deferred liabilities | 1.47%69M | 8.57%76M | -2.60%75M | -2.60%75M | --68M | --68M | --70M | 50.98%77M | --77M | --51M |
Current liabilities | 16.86%908M | 10.11%882M | 7.21%773M | 7.21%773M | --835M | --777M | --801M | 26.49%721M | --721M | --570M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 11.37%1.41B | 31.44%1.41B | 18.41%1.28B | 18.41%1.28B | --1.27B | --1.27B | --1.08B | 60.15%1.08B | --1.08B | --675M |
-Long term debt | 11.08%1.35B | 32.45%1.35B | 19.51%1.22B | 19.51%1.22B | --1.22B | --1.22B | --1.02B | 65.32%1.02B | --1.02B | --617M |
-Long term capital lease obligation | 18.37%58M | 12.73%62M | 0.00%61M | 0.00%61M | --53M | --49M | --55M | 5.17%61M | --61M | --58M |
Non current deferred liabilities | -83.48%19M | -83.19%20M | -79.83%24M | -79.83%24M | --11M | --115M | --119M | 19.00%119M | --119M | --100M |
Employee benefits | -47.86%146M | -54.11%145M | -55.86%147M | -55.86%147M | --253M | --280M | --316M | -19.37%333M | --333M | --413M |
Derivative product liabilities | -12.40%106M | --87M | --90M | --90M | --127M | --121M | ---- | --0 | --0 | ---- |
Other non current liabilities | 104.00%51M | 92.31%50M | 86.96%43M | 86.96%43M | --34M | --25M | --26M | 43.75%23M | --23M | --16M |
Total non current liabilities | -4.15%1.73B | 11.65%1.72B | 1.80%1.58B | 1.80%1.58B | --1.7B | --1.81B | --1.54B | 29.24%1.56B | --1.56B | --1.2B |
Total liabilities | 2.17%2.64B | 11.13%2.6B | 3.51%2.36B | 3.51%2.36B | --2.53B | --2.59B | --2.34B | 28.35%2.28B | --2.28B | --1.77B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --165M | --160M | --160M | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | --0 | --165M | --160M | --160M | --0 |
Retained earnings | -49.22%-191M | 84.69%-177M | 83.57%-175M | 83.57%-175M | ---148M | ---128M | ---1.16B | -79.90%-1.07B | ---1.07B | ---592M |
Paid-in capital | 52.87%373M | -86.47%346M | -86.95%334M | -86.95%334M | --259M | --244M | --2.56B | 46.12%2.56B | --2.56B | --1.75B |
Gains losses not affecting retained earnings | 83.33%-5M | 95.86%-7M | 95.68%-7M | 95.68%-7M | ---35M | ---30M | ---169M | 9.50%-162M | ---162M | ---179M |
Total stockholders'equity | 105.81%177M | -88.41%162M | -89.82%152M | -89.82%152M | --76M | --86M | --1.4B | 52.19%1.49B | --1.49B | --981M |
Noncontrolling interests | -1.53%1.16B | 118,900.00%1.19B | 121,800.00%1.22B | 121,800.00%1.22B | --1.09B | --1.18B | --1M | -66.67%1M | --1M | --3M |
Total equity | 5.77%1.34B | -3.36%1.35B | -8.23%1.37B | -8.23%1.37B | --1.17B | --1.27B | --1.4B | 51.83%1.49B | --1.49B | --984M |
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