(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 | 11.09%65.44M | 11.09%65.44M | -47.66%56.77M | -42.67%62.54M | -49.93%57.28M | -79.09%58.9M | -79.09%58.9M | -66.16%108.46M | -56.58%109.09M | 1.20%114.4M |
-Cash and cash equivalents | 11.09%65.44M | 11.09%65.44M | -47.66%56.77M | -42.67%62.54M | -49.93%57.28M | -79.09%58.9M | -79.09%58.9M | -66.16%108.46M | -56.58%109.09M | 1.20%114.4M |
Receivables | -7.08%201.35M | -7.08%201.35M | 3.62%335.82M | 2.23%394.89M | 15.41%435.39M | 24.23%216.7M | 24.23%216.7M | 7.91%324.1M | 2.21%386.26M | -2.65%377.25M |
-Accounts receivable | -7.08%201.35M | -7.08%201.35M | 3.62%335.82M | 2.23%394.89M | 15.41%435.39M | 24.23%216.7M | 24.23%216.7M | 7.91%324.1M | 2.21%386.26M | -2.65%377.25M |
Inventory | -8.77%615.54M | -8.77%615.54M | -1.49%528.73M | 20.31%562.33M | 42.41%639.12M | 63.24%674.68M | 63.24%674.68M | 64.90%536.74M | 55.63%467.39M | 35.93%448.78M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.89%113.73M | 5.31%107.48M | 24.00%114.51M |
Other current assets | 5.13%114.37M | 5.13%114.37M | --112.2M | --131.8M | --134.46M | 9.07%108.79M | 9.07%108.79M | ---- | ---- | ---- |
Total current assets | -5.89%996.69M | -5.89%996.69M | -4.57%1.03B | 7.60%1.15B | 20.03%1.27B | 9.28%1.06B | 9.28%1.06B | 3.35%1.08B | 3.55%1.07B | 14.29%1.05B |
Non current assets | ||||||||||
Net PPE | 16.06%295.34M | 16.06%295.34M | 16.41%275.01M | 16.34%267.28M | 13.22%260.4M | 9.80%254.47M | 9.80%254.47M | 8.49%236.24M | 4.72%229.74M | 4.26%230.01M |
-Gross PPE | 12.31%651.14M | 12.31%651.14M | ---- | 15.37%276.9M | ---- | 9.41%579.74M | 9.41%579.74M | --246.41M | --240.01M | ---- |
-Accumulated depreciation | -9.38%-355.8M | -9.38%-355.8M | ---- | 6.42%-9.61M | ---- | -9.10%-325.27M | -9.10%-325.27M | ---10.17M | ---10.27M | ---- |
Goodwill and other intangible assets | 1.60%762.71M | 1.60%762.71M | 15.92%763.41M | 15.49%768.63M | 15.05%773.21M | 11.09%750.72M | 11.09%750.72M | -3.05%658.57M | -2.55%665.56M | -1.88%672.06M |
-Goodwill | 0.22%225.3M | 0.22%225.3M | 11.48%222.68M | 9.66%224.3M | 7.93%225.35M | 6.84%224.81M | 6.84%224.81M | -5.75%199.74M | -4.22%204.54M | -2.23%208.8M |
-Other intangible assets | 2.19%537.41M | 2.19%537.41M | 17.85%540.73M | 18.07%544.33M | 18.26%547.86M | 13.01%525.9M | 13.01%525.9M | -1.83%458.82M | -1.79%461.02M | -1.72%463.27M |
Non current deferred assets | -33.85%31.45M | -33.85%31.45M | -54.36%21.44M | -55.36%23.75M | -37.65%34.44M | -21.81%47.55M | -21.81%47.55M | -19.82%46.97M | -6.07%53.21M | -17.18%55.24M |
Other non current assets | 34.75%110.48M | 34.75%110.48M | 53.08%117.19M | 54.63%119.71M | 61.40%118.71M | 20.02%81.99M | 20.02%81.99M | 6.92%76.56M | 4.44%77.42M | -0.01%73.55M |
Total non current assets | 5.75%1.2B | 5.75%1.2B | 15.59%1.18B | 14.96%1.18B | 15.12%1.19B | 9.46%1.13B | 9.46%1.13B | -0.87%1.02B | -0.70%1.03B | -1.43%1.03B |
Total assets | 0.13%2.2B | 0.13%2.2B | 5.20%2.21B | 11.20%2.33B | 17.61%2.45B | 9.37%2.19B | 9.37%2.19B | 1.26%2.1B | 1.43%2.1B | 5.94%2.09B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.29%196.91M | -5.29%196.91M | -19.26%180.16M | -20.63%193.41M | -10.40%233.38M | -5.88%207.92M | -5.88%207.92M | 10.79%223.13M | 31.13%243.67M | 44.35%260.46M |
-accounts payable | -9.87%150.51M | -9.87%150.51M | -23.17%136.78M | -30.96%131.26M | -14.04%161.3M | 2.07%167M | 2.07%167M | 28.50%178.02M | 50.12%190.12M | 49.08%187.64M |
-Total tax payable | 13.38%46.4M | 13.38%46.4M | -3.84%43.39M | 16.06%62.15M | -1.02%72.08M | -28.59%40.92M | -28.59%40.92M | -28.24%45.12M | -9.51%53.55M | 33.43%72.82M |
Current accrued expenses | -43.73%113.74M | -43.73%113.74M | 22.76%200.72M | 11.05%136.48M | 14.42%119.08M | 54.24%202.12M | 54.24%202.12M | 28.99%163.5M | 2.98%122.9M | -4.05%104.07M |
Current debt and capital lease obligation | -27.24%29.35M | -27.24%29.35M | 1,277.26%379.19M | -63.57%38.81M | -61.20%44.56M | 128.97%40.34M | 128.97%40.34M | 52.20%27.53M | 173.25%106.53M | 172.11%114.82M |
-Current debt | -27.24%29.35M | -27.24%29.35M | 1,277.26%379.19M | -63.57%38.81M | -61.20%44.56M | 128.97%40.34M | 128.97%40.34M | 52.20%27.53M | 173.25%106.53M | 172.11%114.82M |
Current liabilities | -17.77%451.14M | -17.77%451.14M | 71.65%856.2M | -16.82%456M | -13.36%464.33M | 13.58%548.63M | 13.58%548.63M | 12.68%498.81M | 29.66%548.2M | 34.38%535.9M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 27.36%671.82M | 27.36%671.82M | -47.48%213.62M | 122.45%642.72M | 167.52%784.57M | 77.40%527.51M | 77.40%527.51M | 35.11%406.73M | -5.38%288.93M | -5.25%293.28M |
-Long term debt | 27.36%671.82M | 27.36%671.82M | -47.48%213.62M | 122.45%642.72M | 167.52%784.57M | 77.40%527.51M | 77.40%527.51M | 35.11%406.73M | -5.38%288.93M | -5.25%293.28M |
Non current deferred liabilities | 20.08%7.08M | 20.08%7.08M | 17.06%6.11M | 15.49%5.64M | 15.24%5.75M | 19.11%5.9M | 19.11%5.9M | 20.68%5.22M | 30.26%4.89M | 31.31%4.99M |
Employee benefits | -6.20%69.63M | -6.20%69.63M | -18.24%76.13M | -20.89%74.78M | -19.74%75.3M | -20.78%74.23M | -20.78%74.23M | -9.24%93.11M | -22.93%94.52M | -22.98%93.82M |
Other non current liabilities | 55.30%84.14M | 55.30%84.14M | 80.32%84.6M | 79.65%88.88M | 96.68%90.25M | 25.30%54.18M | 25.30%54.18M | -3.32%46.92M | -2.14%49.48M | -6.12%45.89M |
Total non current liabilities | 25.82%832.67M | 25.82%832.67M | -31.07%380.46M | 85.47%812.02M | 118.25%955.87M | 50.67%661.82M | 50.67%661.82M | 20.92%551.97M | -9.23%437.81M | -9.51%437.97M |
Total liabilities | 6.06%1.28B | 6.06%1.28B | 17.69%1.24B | 28.60%1.27B | 45.83%1.42B | 31.25%1.21B | 31.25%1.21B | 16.86%1.05B | 8.94%986.01M | 10.32%973.88M |
Shareholders'equity | ||||||||||
Share capital | -17.11%63K | -17.11%63K | 1.32%77K | 1.32%77K | 1.32%77K | 0.00%76K | 0.00%76K | -94.80%76K | -95.24%76K | -56.07%76K |
-common stock | -17.11%63K | -17.11%63K | 1.32%77K | 1.32%77K | 1.32%77K | 0.00%76K | 0.00%76K | 0.00%76K | 0.00%76K | 0.00%76K |
Retained earnings | -66.20%159.91M | -66.20%159.91M | 36.12%657.79M | 38.01%613.58M | 40.78%552.6M | 45.59%473.13M | 45.59%473.13M | 32.32%483.24M | 31.29%444.59M | 44.33%392.54M |
Paid-in capital | -15.83%808.62M | -15.83%808.62M | 1.65%970.65M | 1.71%965.45M | 1.44%956.83M | 1.29%960.69M | 1.29%960.69M | 1.40%954.93M | 1.53%949.21M | 1.77%943.24M |
Less: Treasury stock | --0 | --0 | 103.91%577.38M | 123.77%447.54M | 153.96%408.71M | 193.93%385.17M | 193.93%385.17M | 325.96%283.16M | 268.92%200M | 222.96%160.93M |
Gains losses not affecting retained earnings | 4.85%-104.35M | 4.85%-104.35M | 15.38%-122.77M | 6.81%-114.35M | -8.76%-113.68M | -10.13%-109.67M | -10.13%-109.67M | -41.73%-145.08M | -27.49%-122.7M | -6.49%-104.53M |
Total stockholders'equity | -7.97%864.24M | -7.97%864.24M | -8.08%928.37M | -5.04%1.02B | -7.78%987.12M | -9.95%939.06M | -9.95%939.06M | -11.37%1.01B | -4.76%1.07B | 1.85%1.07B |
Noncontrolling interests | 9.77%48.64M | 9.77%48.64M | 12.25%45.54M | 17.26%45.69M | 10.03%45.7M | 8.81%44.31M | 8.81%44.31M | 11.26%40.57M | 5.63%38.96M | 18.26%41.53M |
Total equity | -7.17%912.87M | -7.17%912.87M | -7.30%973.91M | -4.25%1.06B | -7.11%1.03B | -9.25%983.37M | -9.25%983.37M | -10.67%1.05B | -4.43%1.11B | 2.38%1.11B |
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