(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 | 71.51%1.14B | 71.51%1.14B | 3.74%916M | 14.74%802M | 111.65%563M | -17.35%667M | -17.35%667M | -14.93%883M | -51.79%699M | -86.75%266M |
-Cash and cash equivalents | 71.51%1.14B | 71.51%1.14B | 3.74%916M | 14.74%802M | 111.65%563M | -17.35%667M | -17.35%667M | -14.93%883M | -51.79%699M | -86.75%266M |
Receivables | -60.55%200M | -60.55%200M | -24.67%400M | -0.87%572M | 403.20%629M | 348.67%507M | 348.67%507M | 815.52%531M | 949.09%577M | 380.77%125M |
-Notes receivable | -82.57%72M | -82.57%72M | -22.03%322M | 17.43%485M | --485M | --413M | --413M | --413M | --413M | ---- |
-Related party accounts receivable | 36.17%128M | 36.17%128M | -33.90%78M | -46.95%87M | 15.20%144M | -16.81%94M | -16.81%94M | 103.45%118M | 198.18%164M | 380.77%125M |
Restricted cash | 8.50%217M | 8.50%217M | 16.58%218M | 18.99%213M | 24.54%203M | 38.89%200M | 38.89%200M | 35.51%187M | 28.78%179M | 24.43%163M |
Total current assets | 13.61%1.56B | 13.61%1.56B | -4.18%1.53B | 9.07%1.59B | 44.56%1.4B | 3.00%1.37B | 3.00%1.37B | 5.75%1.6B | -11.50%1.46B | -55.43%965M |
Non current assets | ||||||||||
Net PPE | -1.26%10.17B | -1.26%10.17B | 1.92%10.23B | 1.72%10.27B | 1.16%10.28B | -2.29%10.3B | -2.29%10.3B | -6.03%10.04B | -5.32%10.1B | 0.56%10.16B |
-Gross PPE | 1.92%19.35B | 1.92%19.35B | 3.50%19.27B | 3.16%19.14B | 2.57%18.97B | -0.07%18.99B | -0.07%18.99B | -5.11%18.61B | -6.62%18.55B | -3.32%18.5B |
-Accumulated depreciation | -5.70%-9.18B | -5.70%-9.18B | -5.34%-9.03B | -4.87%-8.86B | -4.28%-8.69B | -2.70%-8.68B | -2.70%-8.68B | 4.01%-8.58B | 8.13%-8.45B | 7.68%-8.34B |
Investments and advances | -4.55%126M | -4.55%126M | 0.72%139M | 14.29%144M | 4.90%150M | 214.29%132M | 214.29%132M | 122.58%138M | 117.24%126M | 320.59%143M |
Related parties assets | 36.17%128M | 36.17%128M | -33.90%78M | -46.95%87M | 15.20%144M | -16.81%94M | -16.81%94M | 103.45%118M | 198.18%164M | 380.77%125M |
Other non current assets | -16.78%382M | -16.78%382M | -0.51%387M | -0.82%362M | -28.29%403M | 6.50%459M | 6.50%459M | -14.13%389M | -17.42%365M | 33.81%562M |
Total non current assets | -1.96%10.68B | -1.96%10.68B | 1.82%10.76B | 1.78%10.78B | -0.31%10.83B | -1.12%10.9B | -1.12%10.9B | -5.64%10.57B | -5.16%10.59B | 2.92%10.86B |
Total assets | -0.21%12.24B | -0.21%12.24B | 1.03%12.29B | 2.67%12.37B | 3.35%12.23B | -0.67%12.27B | -0.67%12.27B | -4.29%12.17B | -5.97%12.04B | -7.01%11.83B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 7.52%472M | 7.52%472M | 27.12%300M | 86.49%276M | 72.92%249M | 245.67%439M | 245.67%439M | 61.64%236M | 13.85%148M | 9.09%144M |
-accounts payable | 9.68%408M | 9.68%408M | 40.74%228M | 84.96%209M | 125.77%219M | 337.65%372M | 337.65%372M | 78.02%162M | 41.25%113M | 27.63%97M |
-Due to related parties current | -4.48%64M | -4.48%64M | -2.70%72M | 91.43%67M | -36.17%30M | 59.52%67M | 59.52%67M | 34.55%74M | -30.00%35M | -16.07%47M |
Current debt and capital lease obligation | -0.50%989M | -0.50%989M | -0.50%988M | -0.50%987M | -0.50%986M | 47.04%994M | 47.04%994M | -32.68%993M | -32.70%992M | -32.72%991M |
-Current debt | -0.50%989M | -0.50%989M | -0.50%988M | -0.50%987M | -0.50%986M | 47.04%994M | 47.04%994M | -32.68%993M | -32.70%992M | -32.72%991M |
Current liabilities | 1.95%1.46B | 1.95%1.46B | 4.80%1.29B | 10.79%1.26B | 8.81%1.24B | 78.46%1.43B | 78.46%1.43B | -25.87%1.23B | -28.93%1.14B | -29.28%1.14B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.16%3.78B | -0.16%3.78B | -0.05%3.79B | -0.05%3.79B | -0.05%3.79B | -20.72%3.79B | -20.72%3.79B | -18.33%3.79B | -18.89%3.79B | -18.86%3.79B |
-Long term debt | -0.03%3.22B | -0.03%3.22B | 0.09%3.22B | 0.09%3.22B | 0.09%3.22B | -23.58%3.22B | -23.58%3.22B | -20.86%3.22B | -20.85%3.22B | -20.85%3.22B |
-Long term capital lease obligation | -0.88%563M | -0.88%563M | -0.88%565M | -0.87%567M | -0.87%570M | 0.71%568M | 0.71%568M | -0.35%570M | -5.77%572M | -5.58%575M |
Other non current liabilities | 2.98%173M | 2.98%173M | 11.52%184M | 0.00%167M | -2.33%168M | -15.15%168M | -15.15%168M | -1.20%165M | -0.60%167M | 3.61%172M |
Total non current liabilities | -0.03%3.96B | -0.03%3.96B | 0.43%3.97B | -0.05%3.96B | -0.15%3.96B | -20.49%3.96B | -20.49%3.96B | -17.74%3.96B | -18.25%3.96B | -18.09%3.97B |
Total liabilities | 0.50%5.42B | 0.50%5.42B | 1.47%5.26B | 2.37%5.22B | 1.84%5.2B | -6.75%5.39B | -6.75%5.39B | -19.82%5.19B | -20.91%5.1B | -20.88%5.1B |
Shareholders'equity | ||||||||||
Share capital | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M |
-common stock | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M |
Retained earnings | 10.65%-839M | 10.65%-839M | 23.83%-652M | 28.14%-636M | 32.70%-739M | 21.22%-939M | 21.22%-939M | 43.35%-856M | 36.42%-885M | 17.57%-1.1B |
Paid-in capital | -2.36%7.54B | -2.36%7.54B | -1.94%7.59B | -0.75%7.67B | -0.22%7.66B | 0.19%7.72B | 0.19%7.72B | 0.49%7.74B | 0.53%7.73B | 1.76%7.68B |
Gains losses not affecting retained earnings | 6.67%-70M | 6.67%-70M | 5.19%-73M | 5.41%-70M | -5.80%-73M | 1.32%-75M | 1.32%-75M | -2.67%-77M | -4.23%-74M | 10.39%-69M |
Total stockholders'equity | -1.15%6.63B | -1.15%6.63B | 0.85%6.87B | 2.88%6.97B | 5.18%6.86B | 4.18%6.71B | 4.18%6.71B | 11.29%6.81B | 8.75%6.78B | 6.10%6.52B |
Noncontrolling interests | 14.20%193M | 14.20%193M | -5.29%161M | 2.98%173M | -17.31%172M | 29.01%169M | 29.01%169M | 37.10%170M | 29.23%168M | 61.24%208M |
Total equity | -0.77%6.83B | -0.77%6.83B | 0.70%7.03B | 2.88%7.15B | 4.49%7.03B | 4.67%6.88B | 4.67%6.88B | 11.80%6.98B | 9.16%6.95B | 7.24%6.73B |
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
No Data