(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 | 263.39%215.05M | 263.39%215.05M | 34.06%77.83M | -43.28%82.42M | -72.80%52.68M | -68.07%59.18M | -68.07%59.18M | -73.05%58.05M | -17.27%145.3M | -15.65%193.63M |
-Cash and cash equivalents | 263.39%215.05M | 263.39%215.05M | 34.06%77.83M | -43.28%82.42M | -72.80%52.68M | -68.07%59.18M | -68.07%59.18M | -73.05%58.05M | -17.27%145.3M | -15.65%193.63M |
Receivables | -3.62%217.67M | -3.62%217.67M | 0.96%236.82M | 0.47%186.02M | -18.84%224.02M | -22.06%225.86M | -22.06%225.86M | -13.08%234.57M | -14.00%185.16M | 24.89%276.04M |
-Accounts receivable | -9.34%200.91M | -9.34%200.91M | 0.96%236.82M | 0.47%186.02M | -18.84%224.02M | -23.80%221.6M | -23.80%221.6M | -13.08%234.57M | -14.00%185.16M | 15.64%276.04M |
-Other receivables | 69.15%23.98M | 69.15%23.98M | ---- | ---- | ---- | 32.79%14.18M | 32.79%14.18M | ---- | ---- | ---- |
-Recievables adjustments allowances | 27.25%-7.22M | 27.25%-7.22M | ---- | ---- | ---- | 15.27%-9.92M | 15.27%-9.92M | ---- | ---- | ---- |
Inventory | -16.17%500.35M | -16.17%500.35M | -10.76%605.23M | 16.54%626.89M | 52.48%660.09M | 64.44%596.84M | 64.44%596.84M | 65.78%678.21M | 33.39%537.9M | 23.63%432.89M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 9.05%102.43M | 8.58%89.17M | 11.48%82.5M |
Other current assets | 10.37%110.81M | 10.37%110.81M | --113.19M | --114.35M | --102.76M | 38.33%100.4M | 38.33%100.4M | ---- | ---- | ---- |
Total current assets | 6.27%1.04B | 6.27%1.04B | -3.74%1.03B | 5.45%1.01B | 5.53%1.04B | 7.86%982.27M | 7.86%982.27M | 8.59%1.07B | 9.27%957.52M | 12.61%985.05M |
Non current assets | ||||||||||
Net PPE | 7.31%166.86M | 7.31%166.86M | 16.27%173.51M | 17.78%172.27M | 7.36%160.12M | -2.88%155.49M | -2.88%155.49M | -8.73%149.24M | -15.22%146.27M | -16.76%149.14M |
-Gross PPE | 2.97%585.35M | 2.97%585.35M | 16.27%173.51M | 17.78%172.27M | 7.36%160.12M | -1.62%568.49M | -1.62%568.49M | -8.73%149.24M | -15.22%146.27M | -16.76%149.14M |
-Accumulated depreciation | -1.33%-418.5M | -1.33%-418.5M | ---- | ---- | ---- | 1.13%-413M | 1.13%-413M | ---- | ---- | ---- |
Goodwill and other intangible assets | -2.57%300.73M | -2.57%300.73M | -0.13%221.97M | -0.44%222.91M | -1.18%223.08M | -1.26%308.66M | -1.26%308.66M | -2.30%222.25M | -1.79%223.9M | -1.19%225.75M |
-Goodwill | 0.11%209.86M | 0.11%209.86M | 0.19%209.41M | -0.09%209.97M | -0.76%209.9M | -1.22%209.63M | -1.22%209.63M | -1.64%209.01M | -1.17%210.16M | -0.67%211.5M |
-Other intangible assets | -8.25%90.87M | -8.25%90.87M | -5.20%12.55M | -5.82%12.94M | -7.54%13.17M | -1.34%99.04M | -1.34%99.04M | -11.57%13.24M | -10.34%13.74M | -8.34%14.25M |
Investments and advances | 5.90%39.97M | 5.90%39.97M | ---- | ---- | ---- | -25.98%37.74M | -25.98%37.74M | ---- | ---- | ---- |
Financial assets | -88.71%1.44M | -88.71%1.44M | ---- | ---- | ---- | 1,220.10%12.74M | 1,220.10%12.74M | ---- | ---- | ---- |
Non current deferred assets | 11.59%75.08M | 11.59%75.08M | ---- | ---- | ---- | -10.14%67.28M | -10.14%67.28M | ---- | ---- | ---- |
Non current prepaid assets | 3.05%3.48M | 3.05%3.48M | ---- | ---- | ---- | -39.44%3.37M | -39.44%3.37M | ---- | ---- | ---- |
Other non current assets | -4.71%14.01M | -4.71%14.01M | -5.22%197.39M | -5.56%203.47M | -3.61%220.83M | -14.87%14.7M | -14.87%14.7M | -10.94%208.26M | -10.62%215.46M | -3.46%229.11M |
Total non current assets | 0.26%601.56M | 0.26%601.56M | 2.26%592.87M | 2.22%598.65M | 0.00%604.02M | -3.59%599.99M | -3.59%599.99M | -7.21%579.76M | -8.72%585.62M | -6.35%604M |
Total assets | 3.99%1.65B | 3.99%1.65B | -1.64%1.63B | 4.22%1.61B | 3.43%1.64B | 3.21%1.58B | 3.21%1.58B | 2.47%1.65B | 1.67%1.54B | 4.57%1.59B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.91%213.35M | -14.91%213.35M | -40.43%182.45M | -30.60%195.28M | -38.62%163.87M | -0.47%250.75M | -0.47%250.75M | 25.17%306.28M | 41.62%281.39M | 36.99%266.97M |
-accounts payable | -12.63%180.22M | -12.63%180.22M | -40.43%182.45M | -30.60%195.28M | -38.62%163.87M | -3.71%206.26M | -3.71%206.26M | 25.17%306.28M | 41.62%281.39M | 36.99%266.97M |
-Total tax payable | -25.52%33.13M | -25.52%33.13M | ---- | ---- | ---- | 17.88%44.49M | 17.88%44.49M | ---- | ---- | ---- |
Current accrued expenses | -29.60%40.78M | -29.60%40.78M | 0.40%168.36M | 2.11%156.77M | -0.79%197.2M | 38.72%57.93M | 38.72%57.93M | -23.10%167.69M | -18.01%153.53M | 8.00%198.78M |
Current provisions | -5.71%42.16M | -5.71%42.16M | ---- | ---- | ---- | -24.07%44.71M | -24.07%44.71M | ---- | ---- | ---- |
Current debt and capital lease obligation | 10.29%41M | 10.29%41M | 14.93%38.48M | 22.79%36.96M | 62.03%41M | 52.09%37.18M | 52.09%37.18M | -20.02%33.48M | -15.69%30.1M | -52.97%25.3M |
-Current debt | 15.74%20M | 15.74%20M | 19.92%17.5M | 52.94%15.06M | 621.25%19.76M | 6,839.76%17.28M | 6,839.76%17.28M | -20.60%14.59M | 1.86%9.85M | -89.18%2.74M |
-Current capital lease obligation | 5.55%21M | 5.55%21M | 11.07%20.98M | 8.12%21.9M | -5.86%21.24M | -17.76%19.9M | -17.76%19.9M | -19.57%18.89M | -22.20%20.25M | -20.76%22.56M |
Current deferred liabilities | 5.06%13.83M | 5.06%13.83M | ---- | ---- | ---- | -12.40%13.16M | -12.40%13.16M | ---- | ---- | ---- |
Other current liabilities | 229.15%4.01M | 229.15%4.01M | ---- | ---- | ---- | -24.95%1.22M | -24.95%1.22M | ---- | ---- | ---- |
Current liabilities | -10.85%392.64M | -10.85%392.64M | -23.29%389.28M | -16.35%389.01M | -18.12%402.07M | -3.37%440.43M | -3.37%440.43M | 0.56%507.45M | 10.29%465.02M | 13.48%491.05M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.65%800.67M | -1.65%800.67M | -5.28%809.94M | 0.40%815.31M | 5.49%860.42M | -1.24%814.13M | -1.24%814.13M | 5.60%855.05M | -1.39%812.1M | -2.17%815.65M |
-Long term debt | -2.39%763.92M | -2.39%763.92M | -6.81%768.6M | -1.74%773.27M | 4.92%827.94M | -1.10%782.62M | -1.10%782.62M | 6.64%824.79M | 0.60%786.97M | -0.23%789.14M |
-Long term capital lease obligation | 16.65%36.75M | 16.65%36.75M | 36.67%41.35M | 67.29%42.04M | 22.49%32.47M | -4.51%31.51M | -4.51%31.51M | -16.72%30.26M | -39.18%25.13M | -38.12%26.51M |
Non current deferred liabilities | 5.10%48.47M | 5.10%48.47M | ---- | ---- | ---- | -20.12%46.12M | -20.12%46.12M | ---- | ---- | ---- |
Employee benefits | -19.45%3.49M | -19.45%3.49M | ---- | ---- | ---- | -68.33%4.33M | -68.33%4.33M | ---- | ---- | ---- |
Derivative product liabilities | 2.11%1.11M | 2.11%1.11M | ---- | ---- | ---- | -82.99%1.09M | -82.99%1.09M | ---- | ---- | ---- |
Other non current liabilities | 31.29%13.2M | 31.29%13.2M | -4.04%79.08M | -7.02%80.74M | -16.75%81.8M | -3.10%10.05M | -3.10%10.05M | -27.76%82.42M | -26.86%86.84M | -17.37%98.26M |
Total non current liabilities | -1.14%880.89M | -1.14%880.89M | -5.17%889.03M | -0.32%896.06M | 3.10%942.21M | -4.09%891.08M | -4.09%891.08M | 1.48%937.47M | -4.60%898.94M | -4.07%913.91M |
Total liabilities | -4.35%1.27B | -4.35%1.27B | -11.53%1.28B | -5.78%1.29B | -4.32%1.34B | -3.85%1.33B | -3.85%1.33B | 1.15%1.44B | 0.00%1.36B | 1.41%1.4B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 92.06%166.57M | 92.06%166.57M | 150.59%156.49M | 219.64%125M | 169.78%116.19M | 283.15%86.73M | 283.15%86.73M | -11.95%62.45M | -11.28%39.11M | -2.55%43.07M |
Paid-in capital | 12.11%273.2M | 12.11%273.2M | 10.10%261.97M | 11.34%258.35M | 11.74%251.11M | 11.65%243.7M | 11.65%243.7M | 14.41%237.93M | 16.73%232.04M | 20.32%224.72M |
Gains losses not affecting retained earnings | 14.83%-67.85M | 14.83%-67.85M | 23.24%-70.83M | 34.65%-60.09M | 18.75%-68.01M | 14.11%-79.67M | 14.11%-79.67M | 1.97%-92.28M | -3.36%-91.96M | 13.44%-83.7M |
Total stockholders'equity | 48.32%371.91M | 48.32%371.91M | 67.05%347.62M | 80.40%323.25M | 62.58%299.29M | 69.27%250.76M | 69.27%250.76M | 12.64%208.1M | 16.44%179.19M | 37.11%184.09M |
Total equity | 48.32%371.91M | 48.32%371.91M | 67.05%347.62M | 80.40%323.25M | 62.58%299.29M | 69.27%250.76M | 69.27%250.76M | 12.64%208.1M | 16.44%179.19M | 37.11%184.09M |
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