(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 | 19.58%254.72M | 19.58%254.72M | -19.37%199M | -26.48%197.7M | -34.89%224.18M | -62.45%213.01M | -62.45%213.01M | -54.08%246.8M | -43.59%268.89M | -21.02%344.29M |
-Cash and cash equivalents | 21.76%254.22M | 21.76%254.22M | -19.14%197.19M | -23.39%195.89M | -32.93%220.95M | -62.23%208.78M | -62.23%208.78M | -53.05%243.88M | -44.66%255.7M | -22.35%329.43M |
-Short-term investments | -88.14%501K | -88.14%501K | -38.13%1.81M | -86.26%1.81M | -78.24%3.24M | -70.71%4.22M | -70.71%4.22M | -83.79%2.92M | -10.03%13.19M | 27.12%14.86M |
Receivables | -26.23%182.15M | -26.23%182.15M | -22.78%186.07M | -23.05%189.81M | -28.95%168.05M | 97.82%246.9M | 97.82%246.9M | 77.46%240.96M | 73.69%246.65M | 68.80%236.53M |
-Accounts receivable | -27.13%161.57M | -27.13%161.57M | -23.98%161.8M | -24.94%162.23M | -31.27%139.46M | 109.38%221.72M | 109.38%221.72M | 83.42%212.85M | 78.94%216.12M | 68.57%202.9M |
-Accrued interest receivable | ---- | ---- | ---- | ---- | --25.56M | ---- | ---- | --2.43M | ---- | ---- |
-Taxes receivable | -22.50%2.75M | -22.50%2.75M | -18.87%2.39M | -24.03%2.62M | -23.89%3.03M | -14.68%3.55M | -14.68%3.55M | 14.99%2.95M | -2.07%3.45M | 8.36%3.98M |
-Other receivables | -17.57%17.83M | -17.57%17.83M | -3.77%21.88M | -7.81%24.97M | ---- | 46.55%21.64M | 46.55%21.64M | 32.39%22.74M | 52.96%27.08M | 84.33%29.65M |
Inventory | 1.92%709.36M | 1.92%709.36M | 21.49%759.62M | 32.97%775.27M | 39.46%747.97M | 139.81%696.01M | 139.81%696.01M | 114.43%625.27M | 94.60%583.05M | 78.72%536.31M |
Prepaid assets | -6.06%34.04M | -6.06%34.04M | -43.09%21.71M | -52.00%24.29M | 73.88%54.39M | 33.01%36.23M | 33.01%36.23M | 13.30%38.14M | 18.41%50.6M | -16.50%31.28M |
Current deferred assets | 20.32%7.49M | 20.32%7.49M | 28.98%10.61M | -4.52%11.42M | -46.79%7.47M | -63.35%6.23M | -63.35%6.23M | -16.10%8.23M | 42.44%11.96M | 34.83%14.04M |
Other current assets | 3.82%3.67M | 3.82%3.67M | -0.86%3.33M | -20.87%3.02M | -9.70%3.54M | 58.60%3.53M | 58.60%3.53M | 58.40%3.36M | 85.03%3.82M | 112.18%3.92M |
Total current assets | -1.13%1.22B | -1.13%1.22B | 1.67%1.22B | 4.61%1.24B | 3.32%1.21B | 19.94%1.24B | 19.94%1.24B | 18.60%1.2B | 22.24%1.19B | 26.48%1.17B |
Non current assets | ||||||||||
Net PPE | -3.93%685.53M | -3.93%685.53M | -6.77%685.34M | -7.68%695.59M | -8.11%706.61M | 39.67%713.58M | 39.67%713.58M | 46.53%735.15M | 50.06%753.44M | 52.48%768.98M |
-Gross PPE | 5.60%1.31B | 5.60%1.31B | 4.00%1.28B | 3.03%1.27B | 2.40%1.26B | 30.86%1.24B | 30.86%1.24B | 33.56%1.23B | 35.65%1.23B | 37.15%1.23B |
-Accumulated depreciation | -18.51%-623.89M | -18.51%-623.89M | -19.90%-597.21M | -19.87%-574.77M | -20.02%-550.43M | -20.54%-526.44M | -20.54%-526.44M | -18.14%-498.1M | -17.87%-479.51M | -17.37%-458.61M |
Goodwill and other intangible assets | -3.66%2.34B | -3.66%2.34B | -2.29%2.34B | -4.29%2.39B | -7.67%2.42B | 949.42%2.43B | 949.42%2.43B | 959.85%2.39B | 1,024.05%2.5B | 1,059.86%2.62B |
-Goodwill | 1.60%1.47B | 1.60%1.47B | 5.46%1.44B | 3.04%1.46B | -4.20%1.46B | 3,236.31%1.45B | 3,236.31%1.45B | 4,081.07%1.37B | 4,216.26%1.42B | 4,533.61%1.53B |
-Other intangible assets | -11.41%870.59M | -11.41%870.59M | -12.68%891.28M | -13.93%929.83M | -12.52%957.68M | 421.88%982.77M | 421.88%982.77M | 429.45%1.02B | 469.73%1.08B | 466.99%1.09B |
Investments and advances | -15.54%3.12M | -15.54%3.12M | -37.34%3.15M | -37.32%3.16M | -44.92%3.17M | -52.99%3.69M | -52.99%3.69M | -51.84%5.02M | -67.82%5.04M | -69.48%5.75M |
Non current accounts receivable | 13.07%30.63M | 13.07%30.63M | 7.57%29.07M | -1.21%28.09M | 5.43%28.82M | 4.41%27.09M | 4.41%27.09M | -0.07%27.02M | --28.44M | --27.34M |
Financial assets | -81.77%4.88M | -81.77%4.88M | -33.60%22.17M | -28.05%17.23M | -31.42%19.67M | --26.75M | --26.75M | --33.39M | --23.95M | --28.69M |
Non current deferred assets | 11.23%40.73M | 11.23%40.73M | 67.71%35.33M | -28.41%35.76M | -56.94%36.19M | -19.39%36.62M | -19.39%36.62M | -40.80%21.07M | 60.53%49.96M | 188.72%84.06M |
Other non current assets | 21.04%49.25M | 21.04%49.25M | 19.36%46.66M | 16.87%44.16M | 17.59%42.74M | 40.00%40.69M | 40.00%40.69M | 40.54%39.09M | -34.90%37.79M | -38.13%36.35M |
Total non current assets | -3.76%3.16B | -3.76%3.16B | -2.88%3.16B | -5.35%3.22B | -8.82%3.26B | 285.51%3.28B | 285.51%3.28B | 292.59%3.25B | 309.91%3.4B | 326.83%3.57B |
Total assets | -3.04%4.38B | -3.04%4.38B | -1.65%4.38B | -2.77%4.46B | -5.82%4.47B | 140.10%4.52B | 140.10%4.52B | 141.96%4.45B | 154.60%4.59B | 168.90%4.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -28.33%167.52M | -28.33%167.52M | -25.18%172.83M | -13.90%197.01M | -11.86%200.63M | 162.93%233.74M | 162.93%233.74M | 225.44%230.98M | 199.03%228.83M | 192.34%227.63M |
-accounts payable | -30.51%150.03M | -30.51%150.03M | -27.19%149.29M | -17.25%167.05M | -7.25%186.42M | 166.13%215.9M | 166.13%215.9M | 230.67%205.04M | 189.29%201.87M | 175.15%200.99M |
-Total tax payable | -1.97%17.49M | -1.97%17.49M | -9.24%23.54M | 11.14%29.96M | -46.65%14.21M | 129.55%17.84M | 129.55%17.84M | 189.24%25.94M | 299.85%26.95M | 453.17%26.64M |
Current accrued expenses | 0.80%140.31M | 0.80%140.31M | -10.88%138.05M | -12.85%141.56M | -11.79%147.66M | 143.71%139.2M | 143.71%139.2M | 103.16%154.89M | 107.82%162.43M | 117.96%167.4M |
Current provisions | 193.37%23.18M | 193.37%23.18M | --22.75M | --22.36M | ---- | --7.9M | --7.9M | ---- | ---- | ---- |
Current debt and capital lease obligation | 48.70%71.16M | 48.70%71.16M | 52.37%65.54M | 52.75%59.56M | 59.58%55.21M | 431.21%47.86M | 431.21%47.86M | 396.17%43.01M | 340.79%38.99M | 289.98%34.6M |
-Current debt | 71.79%51M | 71.79%51M | 87.44%45.69M | 111.80%40.38M | 153.84%35.06M | --29.69M | --29.69M | --24.38M | --19.06M | --13.81M |
-Current capital lease obligation | 10.96%20.16M | 10.96%20.16M | 6.50%19.85M | -3.72%19.19M | -3.06%20.15M | 101.68%18.17M | 101.68%18.17M | 115.00%18.64M | 125.29%19.93M | 134.29%20.79M |
Current deferred liabilities | 2.60%31.64M | 2.60%31.64M | -7.74%28.77M | -20.92%27.69M | -24.17%30.99M | 143.86%30.84M | 143.86%30.84M | 462.97%31.18M | 553.40%35.01M | 398.72%40.87M |
Other current liabilities | 304.39%7.47M | 304.39%7.47M | 299.12%8.19M | 568.40%5.8M | 138.21%2.13M | --1.85M | --1.85M | --2.05M | --867K | --895K |
Current liabilities | -2.57%481.84M | -2.57%481.84M | -5.11%464.04M | -0.43%483.88M | -6.46%462.18M | 146.32%494.56M | 146.32%494.56M | 164.23%489.03M | 164.61%485.99M | 174.72%494.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.19%1.63B | -3.19%1.63B | -2.71%1.65B | -2.55%1.66B | -6.13%1.61B | 4,579.63%1.69B | 4,579.63%1.69B | 4,406.50%1.69B | 4,174.20%1.71B | 3,997.25%1.72B |
-Long term debt | -2.83%1.58B | -2.83%1.58B | -2.49%1.59B | -2.16%1.6B | -1.83%1.61B | --1.62B | --1.62B | --1.63B | --1.64B | --1.64B |
-Long term capital lease obligation | -12.50%54.93M | -12.50%54.93M | -8.20%59.3M | -11.71%62.01M | ---- | 74.18%62.77M | 74.18%62.77M | 71.79%64.59M | 75.93%70.23M | 79.67%75.31M |
Non current deferred liabilities | -53.28%66.46M | -53.28%66.46M | -48.92%89.68M | -54.00%105.04M | -52.96%114.59M | 9,446.71%142.25M | 9,446.71%142.25M | 9,145.66%175.58M | 11,713.55%228.36M | 9,062.24%243.62M |
Non current accrued expenses | -15.65%841K | -15.65%841K | -16.12%864K | -18.85%930K | ---- | -21.00%997K | -21.00%997K | -21.49%1.03M | -17.97%1.15M | -13.74%1.23M |
Employee benefits | -20.83%4.21M | -20.83%4.21M | -16.10%5M | -26.27%5.08M | ---- | 288.17%5.31M | 288.17%5.31M | 437.24%5.96M | 499.57%6.9M | 7.80%1.27M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --50K | --27K |
Other non current liabilities | -37.58%33.93M | -37.58%33.93M | -41.76%30.07M | -5.67%53.42M | 52.78%139.13M | 1,172.95%54.36M | 1,172.95%54.36M | 1,297.05%51.64M | 26,363.55%56.63M | 15,361.63%91.07M |
Total non current liabilities | -8.18%1.77B | -8.18%1.77B | -6.89%1.81B | -7.62%1.86B | -7.99%1.91B | 2,920.73%1.93B | 2,920.73%1.93B | 2,930.45%1.95B | 3,159.64%2.02B | 3,110.09%2.07B |
Total liabilities | -7.04%2.26B | -7.04%2.26B | -6.53%2.28B | -6.23%2.35B | -7.70%2.37B | 816.38%2.43B | 816.38%2.43B | 877.50%2.44B | 919.69%2.5B | 950.40%2.57B |
Shareholders'equity | ||||||||||
Share capital | 0.63%2.41M | 0.63%2.41M | 0.67%2.41M | 0.88%2.41M | 0.88%2.41M | 12.73%2.4M | 12.73%2.4M | 12.90%2.4M | 12.63%2.39M | 12.63%2.39M |
-common stock | 0.63%2.41M | 0.63%2.41M | 0.67%2.41M | 0.88%2.41M | 0.88%2.41M | 12.73%2.4M | 12.73%2.4M | 12.90%2.4M | 12.63%2.39M | 12.63%2.39M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -3.54%807.85M | -3.54%807.85M | -3.29%824.99M | -5.60%817.76M | -5.27%827.69M | -8.15%837.5M | -8.15%837.5M | -4.35%853.04M | 0.63%866.25M | 4.97%873.72M |
Paid-in capital | 2.65%1.37B | 2.65%1.37B | 2.51%1.36B | 2.71%1.35B | 2.58%1.34B | 84.53%1.33B | 84.53%1.33B | 86.06%1.32B | 85.61%1.31B | 86.19%1.31B |
Less: Treasury stock | 7.82%262K | 7.82%262K | 433.33%672K | 1,651.09%1.61M | 181.60%8.01M | 800.00%243K | 800.00%243K | 162.50%126K | -95.95%92K | -47.45%2.84M |
Gains losses not affecting retained earnings | 34.45%-53.08M | 34.45%-53.08M | 48.86%-84.73M | 47.12%-48.79M | -9,709.39%-61.6M | -320.25%-80.98M | -320.25%-80.98M | -995.93%-165.68M | -930.89%-92.28M | 93.66%-628K |
Total stockholders'equity | 1.60%2.12B | 1.60%2.12B | 4.25%2.1B | 1.39%2.11B | -3.60%2.1B | 29.32%2.09B | 29.32%2.09B | 26.59%2.01B | 33.94%2.09B | 43.28%2.18B |
Total equity | 1.60%2.12B | 1.60%2.12B | 4.25%2.1B | 1.39%2.11B | -3.60%2.1B | 29.32%2.09B | 29.32%2.09B | 26.59%2.01B | 33.94%2.09B | 43.28%2.18B |
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 |
No Data