(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 | -10.23%206.38M | -10.23%206.38M | -31.81%155.4M | -52.45%219.5M | -49.93%223.82M | -36.91%229.9M | -36.91%229.9M | -9.14%227.89M | 70.72%461.63M | 81.87%447.06M |
-Cash and cash equivalents | -13.46%191.75M | -13.46%191.75M | -32.99%147.26M | -53.32%211.43M | -48.07%196.29M | -34.06%221.58M | -34.06%221.58M | -4.12%219.75M | 79.92%452.9M | 66.25%378.01M |
-Short-term investments | 75.94%14.63M | 75.94%14.63M | -0.10%8.14M | -7.47%8.08M | -60.12%27.54M | -70.68%8.31M | -70.68%8.31M | -62.33%8.15M | -53.28%8.73M | 274.41%69.05M |
Receivables | -9.55%237.35M | -9.55%237.35M | -1.90%249.72M | -35.50%240.24M | -42.87%253.36M | -36.23%262.4M | -36.23%262.4M | -36.71%254.56M | 12.75%372.45M | 52.74%443.49M |
-Accounts receivable | -9.70%235.83M | -9.70%235.83M | -1.89%248.51M | -35.57%239.04M | -42.98%252.16M | -36.34%261.15M | -36.34%261.15M | -36.82%253.28M | 12.77%371.03M | 52.97%442.22M |
-Taxes receivable | 4,590.32%1.45M | 4,590.32%1.45M | -46.34%22K | -28.21%28K | -37.50%35K | -42.59%31K | -42.59%31K | -55.91%41K | -57.14%39K | 27.27%56K |
-Related party accounts receivable | -94.36%69K | -94.36%69K | -3.25%1.19M | -15.21%1.17M | -3.29%1.17M | 0.58%1.22M | 0.58%1.22M | 1.74%1.23M | 14.23%1.38M | -0.08%1.21M |
Inventory | -41.42%217.31M | -41.42%217.31M | -36.69%259.61M | -11.87%297.27M | 32.48%335.24M | 86.77%370.93M | 86.77%370.93M | 154.79%410.07M | 151.27%337.31M | 120.15%253.06M |
Restricted cash | 22.66%453M | 22.66%453M | 22.66%453M | 143.92%369.3M | 143.92%369.3M | 139.65%369.3M | 139.65%369.3M | 135.52%369.3M | 35.06%151.4M | 31.88%151.4M |
Other current assets | -17.00%86.55M | -17.00%86.55M | -6.45%102.65M | 19.17%109.33M | 23.22%106.43M | 62.22%104.28M | 62.22%104.28M | 101.24%109.73M | 216.77%91.74M | 144.86%86.37M |
Total current assets | -10.19%1.2B | -10.19%1.2B | -11.02%1.22B | -12.65%1.24B | -6.75%1.29B | 12.07%1.34B | 12.07%1.34B | 33.77%1.37B | 61.47%1.41B | 72.41%1.38B |
Non current assets | ||||||||||
Net PPE | 3.15%130.11M | 3.15%130.11M | -6.56%119.23M | -5.56%121.67M | -5.44%124.48M | -5.33%126.14M | -5.33%126.14M | -4.69%127.6M | -5.98%128.84M | -3.38%131.64M |
-Gross PPE | 5.90%330.59M | 5.90%330.59M | ---- | ---- | ---- | 2.72%312.16M | 2.72%312.16M | ---- | ---- | ---- |
-Accumulated depreciation | -7.77%-200.48M | -7.77%-200.48M | ---- | ---- | ---- | -9.00%-186.02M | -9.00%-186.02M | ---- | ---- | ---- |
Goodwill and other intangible assets | -0.95%28.95M | -0.95%28.95M | -14.00%28.99M | -14.88%29.01M | -15.55%29.13M | -15.89%29.23M | -15.89%29.23M | -4.08%33.71M | -3.40%34.09M | -3.02%34.49M |
-Goodwill | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M | 0.00%28.14M |
-Other intangible assets | -25.41%816K | -25.41%816K | -84.72%851K | -85.27%876K | -84.43%989K | -83.47%1.09M | -83.47%1.09M | -20.46%5.57M | -16.78%5.95M | -14.47%6.35M |
Investments and advances | 20.81%26.78M | 20.81%26.78M | 36.63%24.75M | 38.74%25.53M | 38.08%24.93M | 27.51%22.16M | 27.51%22.16M | -0.95%18.11M | -1.39%18.4M | -1.94%18.06M |
Related parties assets | -94.36%69K | -94.36%69K | -3.25%1.19M | -15.21%1.17M | -3.29%1.17M | 0.58%1.22M | 0.58%1.22M | 1.74%1.23M | 14.23%1.38M | -0.08%1.21M |
Non current deferred assets | 20.34%14.2M | 20.34%14.2M | 81.38%11.24M | 75.94%11.65M | 70.19%11.93M | 64.05%11.8M | 64.05%11.8M | -22.31%6.2M | -17.67%6.62M | -55.39%7.01M |
Non current prepaid assets | 36.24%222.03M | 36.24%222.03M | 26.06%205.38M | 17.43%205.24M | 24.03%224.66M | -18.51%162.97M | -18.51%162.97M | 87.27%162.92M | 120.81%174.78M | --181.13M |
Other non current assets | 64.07%20.76M | 64.07%20.76M | -28.37%7.77M | -30.65%9.4M | -28.90%11.01M | -28.94%12.65M | -28.94%12.65M | -46.65%10.84M | 2,772.46%13.56M | 9.09%15.49M |
Total non current assets | 21.34%442.82M | 21.34%442.82M | 10.57%397.36M | 6.97%402.51M | 9.88%426.14M | -11.06%364.95M | -11.06%364.95M | 18.76%359.38M | 35.04%376.29M | 76.17%387.82M |
Total assets | -3.43%1.64B | -3.43%1.64B | -6.54%1.62B | -8.53%1.64B | -3.10%1.71B | 6.15%1.7B | 6.15%1.7B | 30.35%1.73B | 55.09%1.79B | 73.22%1.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -36.00%125.86M | -36.00%125.86M | -49.96%130.55M | -52.99%148.81M | -44.52%211.41M | -43.83%196.66M | -43.83%196.66M | -10.20%260.87M | 25.19%316.58M | 67.84%381.04M |
-accounts payable | -12.05%107.34M | -12.05%107.34M | -42.93%109.55M | -47.53%127.65M | -46.94%135.68M | -50.87%122.04M | -50.87%122.04M | -15.17%191.97M | 15.59%243.3M | 32.84%255.71M |
-Total tax payable | -77.94%15.31M | -77.94%15.31M | -71.34%19.06M | -73.43%18.89M | -40.89%72.88M | -28.14%69.38M | -28.14%69.38M | 8.66%66.52M | 79.63%71.11M | 284.90%123.3M |
-Due to related parties current | -95.72%110K | -95.72%110K | -18.78%1.94M | 4.57%2.27M | 39.83%2.85M | 56.49%2.57M | 56.49%2.57M | -20.55%2.39M | -22.72%2.17M | -18.26%2.04M |
-Other payable | 16.18%3.1M | 16.18%3.1M | ---- | ---- | ---- | -23.30%2.67M | -23.30%2.67M | ---- | ---- | ---- |
Current accrued expenses | 26.55%58.75M | 26.55%58.75M | ---- | ---- | ---- | -6.95%46.43M | -6.95%46.43M | ---- | ---- | ---- |
Current provisions | -85.56%1.15M | -85.56%1.15M | ---- | ---- | ---- | 407.71%7.97M | 407.71%7.97M | ---- | ---- | ---- |
Current debt and capital lease obligation | 22.16%463.64M | 22.16%463.64M | 22.38%459.28M | 138.62%375.59M | 138.44%375.3M | 134.27%379.52M | 134.27%379.52M | 138.44%375.3M | 43.09%157.4M | 43.09%157.4M |
-Current debt | 22.30%459M | 22.30%459M | 22.38%459.28M | 138.62%375.59M | 138.44%375.3M | 138.44%375.3M | 138.44%375.3M | 138.44%375.3M | 43.09%157.4M | 43.09%157.4M |
-Current capital lease obligation | 9.91%4.64M | 9.91%4.64M | ---- | ---- | ---- | -8.34%4.22M | -8.34%4.22M | ---- | ---- | ---- |
Current deferred liabilities | -63.90%17.75M | -63.90%17.75M | -51.35%16.77M | -44.92%19.91M | -25.91%29.01M | 30.54%49.17M | 30.54%49.17M | 80.93%34.48M | 450.51%36.15M | 484.91%39.15M |
Other current liabilities | 192.28%41.65M | 192.28%41.65M | 35.48%89.34M | -38.46%176.38M | 17.21%81.94M | --14.25M | --14.25M | 51.16%65.94M | 223.83%286.61M | 61.33%69.91M |
Current liabilities | 2.13%708.8M | 2.13%708.8M | -5.52%695.95M | -9.54%720.69M | 7.75%697.66M | 15.43%694M | 15.43%694M | 44.26%736.6M | 73.98%796.74M | 67.29%647.51M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -14.81%34.5M | -14.81%34.5M | -14.29%36M | -13.79%37.5M | -13.33%39M | -12.90%40.5M | -12.90%40.5M | -12.50%42M | -12.12%43.5M | -11.76%45M |
-Long term debt | -14.81%34.5M | -14.81%34.5M | -14.29%36M | -13.79%37.5M | -13.33%39M | -12.90%40.5M | -12.90%40.5M | -12.50%42M | -12.12%43.5M | -11.76%45M |
Non current deferred liabilities | -24.75%520K | -24.75%520K | -94.98%658K | -94.48%728K | -94.26%743K | -93.82%691K | -93.82%691K | 1,284.37%13.11M | 1,204.25%13.19M | 1,106.90%12.95M |
Other non current liabilities | -50.68%35.88M | -50.68%35.88M | -47.66%47.45M | -44.95%53M | -10.01%67.47M | 0.62%72.75M | 0.62%72.75M | 144.41%90.67M | 196.10%96.27M | 149.79%74.97M |
Total non current liabilities | -37.78%70.9M | -37.78%70.9M | -42.30%84.11M | -40.36%91.23M | -19.34%107.21M | -12.34%113.94M | -12.34%113.94M | 69.33%145.78M | 84.13%152.96M | 61.83%132.92M |
Total liabilities | -3.49%779.7M | -3.49%779.7M | -11.60%780.06M | -14.51%811.92M | 3.13%804.87M | 10.49%807.94M | 10.49%807.94M | 47.88%882.38M | 75.54%949.7M | 66.34%780.42M |
Shareholders'equity | ||||||||||
Share capital | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M |
-common stock | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M | 0.00%107.01M |
Retained earnings | -5.70%640.45M | -5.70%640.45M | -2.37%622.08M | -2.86%610.84M | -10.58%694.05M | 2.85%679.13M | 2.85%679.13M | 22.60%637.15M | 56.82%628.83M | 128.63%776.17M |
Paid-in capital | 2.14%114.65M | 2.14%114.65M | 2.42%114.1M | 2.15%113.76M | 2.46%113.06M | 3.13%112.25M | 3.13%112.25M | 3.05%111.4M | 2.95%111.37M | 2.42%110.35M |
Less: Treasury stock | -7.81%5.16M | -7.81%5.16M | -7.81%5.16M | -2.90%5.59M | -2.90%5.59M | -2.90%5.59M | -2.90%5.59M | -2.90%5.59M | -0.47%5.76M | -1.01%5.76M |
Gains losses not affecting retained earnings | 17.43%-180K | 17.43%-180K | 68.18%-715K | 57.54%-617K | 89.19%-84K | 67.27%-218K | 67.27%-218K | -173.36%-2.25M | -166.61%-1.45M | -11.96%-777K |
Total stockholders'equity | -4.01%856.77M | -4.01%856.77M | -1.23%837.31M | -1.74%825.4M | -7.96%908.44M | 2.63%892.57M | 2.63%892.57M | 16.41%847.72M | 37.74%840M | 80.20%986.99M |
Noncontrolling interests | 455.16%6.93M | 455.16%6.93M | -56.42%363K | -26.58%834K | -45.42%971K | -44.69%1.25M | -44.69%1.25M | -72.09%833K | -70.32%1.14M | -59.76%1.78M |
Total equity | -3.37%863.7M | -3.37%863.7M | -1.28%837.68M | -1.77%826.24M | -8.03%909.42M | 2.50%893.82M | 2.50%893.82M | 16.05%848.56M | 37.07%841.13M | 79.08%988.77M |
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