(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 | -12.02%716.12M | -12.02%716.12M | -7.65%750.98M | -12.79%677.01M | -44.15%737.66M | -38.45%813.95M | -38.45%813.95M | -54.94%813.21M | -58.95%776.31M | -51.30%1.32B |
-Cash and cash equivalents | -16.18%682.26M | -16.18%682.26M | -12.52%711.4M | -14.79%661.45M | -45.33%722M | -38.45%813.95M | -38.45%813.95M | -54.94%813.21M | -58.95%776.31M | -51.30%1.32B |
-Short-term investments | --33.86M | --33.86M | --39.58M | --15.56M | --15.66M | --0 | --0 | ---- | ---- | ---- |
Receivables | 49.77%68.17M | 49.77%68.17M | -7.65%57.17M | -13.59%57.07M | -19.52%52.7M | -25.53%45.51M | -25.53%45.51M | -13.83%61.9M | 16.24%66.04M | -7.45%65.49M |
-Accounts receivable | 23.47%33.96M | 23.47%33.96M | -1.54%29.83M | -27.24%21.59M | 3.90%29.37M | -23.26%27.51M | -23.26%27.51M | -27.82%30.29M | -1.05%29.68M | -27.19%28.27M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -27.17%721K | 5.40%644K | --0 |
-Other receivables | 89.95%34.21M | 89.95%34.21M | -11.48%27.34M | -0.69%35.47M | -37.31%23.33M | -24.71%18.01M | -24.71%18.01M | 6.97%30.89M | 36.29%35.72M | 16.53%37.22M |
Prepaid assets | 45.12%41.97M | 45.12%41.97M | 43.14%8.83M | 103.88%4.04M | 45.62%4.53M | 40.12%28.92M | 40.12%28.92M | 70.09%6.17M | -5.48%1.98M | -43.55%3.11M |
Restricted cash | -28.15%4.24M | -28.15%4.24M | -31.15%4.04M | -35.20%4M | -32.09%4.01M | 77.66%5.9M | 77.66%5.9M | 41.25%5.86M | 46.77%6.17M | 20.39%5.9M |
Other current assets | 41.27%807.41M | 41.27%807.41M | 51.72%718.91M | 3.53%580.73M | -3.41%546.85M | 42.26%571.55M | 42.26%571.55M | -8.06%473.84M | 25.78%560.95M | 16.45%566.17M |
Total current assets | 11.74%1.64B | 11.74%1.64B | 13.15%1.54B | -6.28%1.32B | -31.39%1.35B | -18.98%1.47B | -18.98%1.47B | -43.29%1.36B | -41.19%1.41B | -40.19%1.96B |
Non current assets | ||||||||||
Net PPE | 9.60%184.72M | 9.60%184.72M | 13.46%180.56M | 20.62%178.27M | 16.11%173.72M | 15.19%168.54M | 15.19%168.54M | 10.83%159.14M | 3.47%147.8M | 4.07%149.61M |
-Gross PPE | 14.45%447.83M | 14.45%447.83M | 13.46%180.56M | 20.62%178.27M | 16.11%173.72M | 3.62%391.28M | 3.62%391.28M | 10.83%159.14M | 3.47%147.8M | 4.07%149.61M |
-Accumulated depreciation | -18.13%-263.11M | -18.13%-263.11M | ---- | ---- | ---- | 3.70%-222.74M | 3.70%-222.74M | ---- | ---- | ---- |
Goodwill and other intangible assets | -5.53%420.48M | -5.53%420.48M | -5.31%425.86M | -5.39%431.15M | -4.62%438.85M | -4.68%445.08M | -4.68%445.08M | -5.19%449.71M | -4.44%455.72M | -5.00%460.13M |
-Goodwill | 0.00%301.79M | 0.00%301.79M | ---- | ---- | ---- | 0.00%301.79M | 0.00%301.79M | ---- | ---- | ---- |
-Other intangible assets | -17.17%118.69M | -17.17%118.69M | ---- | ---- | ---- | -13.24%143.29M | -13.24%143.29M | ---- | ---- | ---- |
Investments and advances | -6.79%2.2B | -6.79%2.2B | -10.80%2.14B | -5.12%2.27B | 8.52%2.35B | 11.73%2.36B | 11.73%2.36B | 101.46%2.39B | 119.29%2.39B | 117.71%2.17B |
Long-term notes receivables | 42.54%30.53M | 42.54%30.53M | 34.17%27.64M | 42.04%29.97M | 28.55%31.71M | 11.16%21.42M | 11.16%21.42M | -26.84%20.6M | -22.88%21.1M | -5.47%24.66M |
Non current deferred assets | -9.89%118.69M | -9.89%118.69M | 17.30%133.76M | 49.57%120.63M | 96.68%118.35M | 312.86%131.71M | 312.86%131.71M | 337.53%114.03M | 208.00%80.66M | 86.68%60.17M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 48.09%194.27M | 60.39%199.79M | 176.66%203.67M |
Other non current assets | 14.91%221.66M | 14.91%221.66M | --220.57M | --221.18M | --224.2M | 41.42%192.9M | 41.42%192.9M | ---- | ---- | ---- |
Total non current assets | -4.34%3.18B | -4.34%3.18B | -6.24%3.12B | -1.41%3.25B | 8.91%3.34B | 13.96%3.32B | 13.96%3.32B | 67.28%3.33B | 74.57%3.3B | 74.64%3.07B |
Total assets | 0.58%4.82B | 0.58%4.82B | -0.62%4.66B | -2.87%4.57B | -6.81%4.69B | 1.35%4.79B | 1.35%4.79B | 6.86%4.69B | 9.78%4.71B | -0.14%5.03B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.39%126.36M | 0.39%126.36M | -8.52%113.71M | 20.52%120.09M | 70.94%133.34M | 141.31%125.86M | 141.31%125.86M | 131.65%124.3M | 98.00%99.64M | 3.04%78M |
-accounts payable | 5.25%119.87M | 5.25%119.87M | -5.34%109.4M | 21.80%106.14M | 68.34%112.12M | 121.78%113.89M | 121.78%113.89M | 175.46%115.57M | 123.25%87.14M | 18.56%66.61M |
-Total tax payable | -46.21%6.26M | -46.21%6.26M | -46.96%4.31M | 15.29%13.96M | 94.33%21.22M | 3,900.34%11.64M | 3,900.34%11.64M | -27.95%8.12M | 12.14%12.11M | -43.27%10.92M |
-Other payable | -31.40%225K | -31.40%225K | ---- | ---- | ---- | -36.06%328K | -36.06%328K | 40.64%616K | -20.48%396K | 72.92%479K |
Current accrued expenses | -7.45%91.24M | -7.45%91.24M | -3.54%88.22M | -6.00%91.93M | -17.66%89.92M | -23.16%98.58M | -23.16%98.58M | -24.08%91.45M | -18.79%97.8M | -23.73%109.2M |
Current debt and capital lease obligation | 1,932.49%64.37M | 1,932.49%64.37M | 11.41%3.5M | -27.58%3.29M | -39.28%3.54M | -54.22%3.17M | -54.22%3.17M | -58.16%3.15M | -38.05%4.54M | -30.74%5.83M |
-Current debt | --61M | --61M | --192K | --137K | --334K | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 6.38%3.37M | 6.38%3.37M | 5.31%3.31M | -30.59%3.15M | -45.01%3.21M | -54.22%3.17M | -54.22%3.17M | -58.16%3.15M | -38.05%4.54M | -30.74%5.83M |
Current deferred liabilities | 31.80%320.62M | 31.80%320.62M | 100.80%368.42M | 23.51%244.06M | -8.24%215.4M | 58.87%243.27M | 58.87%243.27M | 33.83%183.47M | 35.44%197.6M | 55.55%234.75M |
Other current liabilities | -4.02%3.35B | -4.02%3.35B | -7.36%3.24B | -3.69%3.27B | -6.45%3.37B | 5.70%3.49B | 5.70%3.49B | 17.76%3.5B | 17.91%3.39B | -0.07%3.61B |
Current liabilities | -0.21%3.95B | -0.21%3.95B | -2.20%3.82B | -1.72%3.73B | -5.41%3.82B | 8.75%3.96B | 8.75%3.96B | 18.58%3.9B | 18.46%3.79B | 1.18%4.03B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -93.32%2.69M | -93.32%2.69M | 413.46%30.52M | -45.13%3.4M | -39.32%4.46M | 390.28%40.25M | 390.28%40.25M | -35.45%5.94M | -45.39%6.19M | -49.61%7.36M |
-Long term debt | ---- | ---- | --27M | ---- | ---- | --35M | --35M | ---- | ---- | ---- |
-Long term capital lease obligation | -48.79%2.69M | -48.79%2.69M | -40.78%3.52M | -45.13%3.4M | -39.32%4.46M | -36.08%5.25M | -36.08%5.25M | -35.45%5.94M | -45.39%6.19M | -49.61%7.36M |
Non current accrued expenses | -67.20%1.9M | -67.20%1.9M | 426.42%21.56M | -16.54%2.93M | 71.29%5.55M | 63.61%5.78M | 63.61%5.78M | 87.03%4.1M | 50.32%3.51M | 1.12%3.24M |
Total non current liabilities | -90.04%4.58M | -90.04%4.58M | 418.75%52.08M | -34.78%6.32M | -5.51%10.01M | 292.03%46.02M | 292.03%46.02M | -46.00%10.04M | -53.51%9.69M | -57.61%10.6M |
Total liabilities | -1.25%3.96B | -1.25%3.96B | -1.12%3.87B | -1.81%3.73B | -5.41%3.83B | 9.66%4.01B | 9.66%4.01B | 18.22%3.91B | 17.99%3.8B | 0.82%4.04B |
Shareholders'equity | ||||||||||
Share capital | 1.92%53K | 1.92%53K | -1.89%52K | -3.70%52K | -3.70%52K | -5.45%52K | -5.45%52K | -3.64%53K | -1.82%54K | 0.00%54K |
-common stock | 1.92%53K | 1.92%53K | -1.89%52K | -3.70%52K | -3.70%52K | -5.45%52K | -5.45%52K | -3.64%53K | -1.82%54K | 0.00%54K |
Retained earnings | 0.88%770.3M | 0.88%770.3M | 4.78%793.91M | 6.26%800.17M | 8.35%799.59M | 9.18%763.58M | 9.18%763.58M | 6.73%757.7M | 7.18%753M | 8.91%737.99M |
Paid-in capital | 10.40%375.98M | 10.40%375.98M | 3.13%368.22M | -4.27%360.81M | -10.54%347.39M | -15.08%340.58M | -15.08%340.58M | -7.61%357.05M | 0.36%376.9M | 6.40%388.3M |
Gains losses not affecting retained earnings | 11.07%-286.99M | 11.07%-286.99M | -9.68%-367.06M | -43.80%-319.8M | -101.14%-286.43M | -982.73%-322.73M | -982.73%-322.73M | -2,212.11%-334.66M | -2,025.25%-222.39M | -644.94%-142.4M |
Total stockholders'equity | 9.96%859.35M | 9.96%859.35M | 1.92%795.12M | -7.31%841.24M | -12.54%860.6M | -27.01%781.48M | -27.01%781.48M | -27.89%780.15M | -15.00%907.57M | -3.86%983.94M |
Total equity | 9.96%859.35M | 9.96%859.35M | 1.92%795.12M | -7.31%841.24M | -12.54%860.6M | -27.01%781.48M | -27.01%781.48M | -27.89%780.15M | -15.00%907.57M | -3.86%983.94M |
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