(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 | 4.96%89.39M | 4.96%89.39M | -58.98%130.86M | -28.84%111.65M | -55.54%130.64M | -73.78%85.17M | -73.78%85.17M | -82.82%319.04M | -63.27%156.91M | -47.65%293.84M |
-Cash and cash equivalents | 4.96%89.39M | 4.96%89.39M | -58.98%130.86M | -28.84%111.65M | -55.54%130.64M | -73.78%85.17M | -73.78%85.17M | -82.82%319.04M | -63.27%156.91M | -47.65%293.84M |
Receivables | -4.99%107.34M | -4.99%107.34M | 14.52%114.35M | -28.95%141.67M | -29.71%109.75M | -38.09%112.97M | -38.09%112.97M | -42.46%99.85M | 41.75%199.4M | 20.17%156.14M |
-Accounts receivable | 30.40%173.57M | 30.40%173.57M | 26.85%159.73M | 22.82%186.73M | 10.48%120.26M | 12.81%133.11M | 12.81%133.11M | 10.61%125.92M | 6.24%152.04M | -1.50%108.85M |
-Taxes receivable | -52.81%15.22M | -52.81%15.22M | -24.50%18.6M | -48.22%13.73M | 28.88%34.87M | 5.86%32.26M | 5.86%32.26M | 79.96%24.64M | 54.80%26.52M | 82.79%27.06M |
-Other receivables | -63.01%3.51M | -63.01%3.51M | 83.00%10.66M | -84.21%12.38M | -79.25%16.74M | -90.14%9.49M | -90.14%9.49M | -94.28%5.82M | 61.58%78.41M | 14.91%80.69M |
-Recievables adjustments allowances | -37.30%-84.97M | -37.30%-84.97M | -32.02%-74.64M | -23.64%-71.17M | -2.74%-62.12M | 0.55%-61.88M | 0.55%-61.88M | -1.46%-56.54M | 15.47%-57.56M | 7.84%-60.46M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.93%19.54M | 18.06%24.03M | -11.60%21.03M |
Restricted cash | -12.90%7.51M | -12.90%7.51M | -56.52%7.59M | -56.16%8.85M | -58.05%8.64M | -58.52%8.62M | -58.52%8.62M | -83.38%17.45M | -81.09%20.19M | -80.67%20.61M |
Other current assets | -0.83%19.28M | -0.83%19.28M | --26.49M | --30.34M | --30.36M | 19.44%19.45M | 19.44%19.45M | ---- | ---- | ---- |
Total current assets | -0.79%224.41M | -0.79%224.41M | -38.57%280.03M | -26.70%293.58M | -43.17%279.39M | -58.44%226.2M | -58.44%226.2M | -78.99%455.88M | -55.35%400.52M | -62.51%491.61M |
Non current assets | ||||||||||
Net PPE | 2.29%933.84M | 2.29%933.84M | 5.65%899.96M | 5.42%936.46M | 3.85%936.06M | 3.29%912.97M | 3.29%912.97M | -5.62%851.84M | -6.03%888.3M | -7.19%901.35M |
-Gross PPE | 7.08%1.59B | 7.08%1.59B | 9.91%1.55B | 9.83%1.6B | 6.25%1.55B | 5.67%1.49B | 5.67%1.49B | -2.55%1.41B | -2.10%1.45B | -2.14%1.46B |
-Accumulated depreciation | -14.67%-660.94M | -14.67%-660.94M | -16.38%-652.06M | -16.74%-660.93M | -10.11%-615.06M | -9.66%-576.37M | -9.66%-576.37M | -2.52%-560.28M | -4.78%-566.15M | -7.26%-558.59M |
Goodwill and other intangible assets | 12.99%830.67M | 12.99%830.67M | 15.29%804.41M | 15.00%827.63M | 8.69%777.93M | 6.60%735.14M | 6.60%735.14M | -1.72%697.7M | -1.35%719.68M | -0.22%715.71M |
-Goodwill | 13.37%661.48M | 13.37%661.48M | 15.74%640.36M | 15.44%658.72M | 9.07%618.47M | 6.71%583.49M | 6.71%583.49M | -1.07%553.28M | 0.32%570.61M | 2.77%567.06M |
-Other intangible assets | 11.57%169.18M | 11.57%169.18M | 13.59%164.06M | 13.31%168.9M | 7.27%159.45M | 6.16%151.65M | 6.16%151.65M | -4.10%144.43M | -7.28%149.06M | -10.21%148.65M |
Non current deferred assets | 33.46%76.41M | 33.46%76.41M | 18.13%63.09M | 20.27%62.8M | 12.33%60.31M | 28.10%57.25M | 28.10%57.25M | -23.53%53.4M | -53.73%52.22M | -49.79%53.69M |
Other non current assets | 48.24%60.3M | 48.24%60.3M | 24.67%49.79M | 22.30%50.42M | -13.61%41.79M | -16.63%40.68M | -16.63%40.68M | -35.85%39.93M | -95.71%41.23M | -96.48%48.38M |
Total non current assets | 8.89%1.9B | 8.89%1.9B | 10.61%1.82B | 10.34%1.88B | 5.64%1.82B | 4.74%1.75B | 4.74%1.75B | -5.83%1.64B | -38.10%1.7B | -45.82%1.72B |
Total assets | 7.78%2.13B | 7.78%2.13B | -0.07%2.1B | 3.28%2.17B | -5.21%2.1B | -10.81%1.97B | -10.81%1.97B | -46.38%2.1B | -42.34%2.1B | -50.70%2.21B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.28%83.44M | 2.28%83.44M | -78.17%49.75M | -32.15%56.89M | -40.70%46.28M | 24.41%81.58M | 24.41%81.58M | -85.53%227.88M | -39.67%83.84M | -24.10%78.05M |
-accounts payable | 0.93%43.24M | 0.93%43.24M | 6.83%33.33M | 7.25%36.96M | -28.13%32.85M | 59.44%42.84M | 59.44%42.84M | -2.48%31.19M | 1.30%34.46M | 52.28%45.7M |
-Total tax payable | 3.78%40.2M | 3.78%40.2M | -71.02%16.43M | -59.65%19.93M | -58.46%13.44M | 0.09%38.74M | 0.09%38.74M | -79.08%56.69M | -52.95%49.39M | -55.58%32.35M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -88.99%140M | ---- | ---- |
Current accrued expenses | 37.38%69.46M | 37.38%69.46M | 22.91%73.18M | 27.25%72.71M | -19.15%58.37M | -22.87%50.56M | -22.87%50.56M | -10.54%59.54M | -23.92%57.14M | -30.03%72.19M |
Current debt and capital lease obligation | 15.93%110.34M | 15.93%110.34M | 23.79%105.32M | 34.33%115M | 1.07%93.49M | 9.11%95.18M | 9.11%95.18M | -11.03%85.08M | -12.34%85.61M | -14.27%92.5M |
-Current debt | -5.97%52.83M | -5.97%52.83M | 5.71%49.05M | 36.02%62.7M | -6.91%49.55M | 14.47%56.18M | 14.47%56.18M | -7.04%46.4M | -9.51%46.1M | -15.26%53.22M |
-Current capital lease obligation | 47.49%57.51M | 47.49%57.51M | 45.47%56.27M | 32.34%52.29M | 11.88%43.95M | 2.21%38.99M | 2.21%38.99M | -15.39%38.68M | -15.42%39.51M | -12.89%39.28M |
Current deferred liabilities | 35.28%69.35M | 35.28%69.35M | 9.11%81.04M | 13.99%57.53M | 18.32%114.83M | 16.62%51.26M | 16.62%51.26M | 8.75%74.27M | 3.80%50.47M | 13.01%97.06M |
Other current liabilities | 36.25%23.96M | 36.25%23.96M | 54.71%32.64M | 25.04%26.82M | 20.42%21.75M | -8.17%17.59M | -8.17%17.59M | -23.96%21.1M | -88.34%21.45M | -94.87%18.06M |
Current liabilities | 18.83%453.21M | 18.83%453.21M | -21.31%431.55M | 11.76%413.41M | -4.40%407.78M | 2.54%381.39M | 2.54%381.39M | -71.37%548.44M | -40.03%369.92M | -46.52%426.53M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -14.56%472.36M | -14.56%472.36M | -1.00%419.96M | 10.32%504.85M | 26.63%598.93M | 14.77%552.83M | 14.77%552.83M | -19.29%424.2M | -17.75%457.62M | -64.14%472.98M |
-Long term debt | -36.20%112.24M | -36.20%112.24M | 6.00%83.06M | 62.58%146.11M | 116.22%214.98M | 68.21%175.93M | 68.21%175.93M | -29.92%78.36M | -27.21%89.87M | -88.81%99.43M |
-Long term capital lease obligation | -4.45%360.12M | -4.45%360.12M | -2.58%336.91M | -2.45%358.74M | 2.78%383.95M | -0.05%376.9M | -0.05%376.9M | -16.42%345.85M | -15.05%367.74M | -13.32%373.56M |
Non current deferred liabilities | -34.09%66M | -34.09%66M | -2.61%98.58M | -1.17%103.28M | 5.04%105.39M | 17.10%100.14M | 17.10%100.14M | -32.20%101.22M | 4.83%104.5M | -11.28%100.33M |
Other non current liabilities | 10.80%34.15M | 10.80%34.15M | 29.78%35.39M | 18.05%32.94M | 30.17%32.53M | 25.09%30.82M | 25.09%30.82M | -1.46%27.27M | 5.12%27.91M | -23.27%24.99M |
Total non current liabilities | -11.27%723.26M | -11.27%723.26M | 3.03%700.69M | 9.71%784.88M | 17.32%865.37M | 16.76%815.1M | 16.76%815.1M | -11.59%680.07M | -5.20%715.41M | -58.82%737.6M |
Total liabilities | -1.67%1.18B | -1.67%1.18B | -7.84%1.13B | 10.41%1.2B | 9.36%1.27B | 11.82%1.2B | 11.82%1.2B | -54.24%1.23B | -20.86%1.09B | -55.03%1.16B |
Shareholders'equity | ||||||||||
Share capital | -31.74%630K | -31.74%630K | -31.78%629K | -31.78%629K | 0.33%924K | 0.87%923K | 0.87%923K | 0.99%922K | 0.99%922K | 0.99%921K |
-common stock | -31.74%630K | -31.74%630K | -31.78%629K | -31.78%629K | 0.33%924K | 0.87%923K | 0.87%923K | 0.99%922K | 0.99%922K | 0.99%921K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 6.67%41.86M | 6.67%41.86M | 128.94%104.97M | 367.01%68.81M | 144.05%12.64M | 152.81%39.24M | 152.81%39.24M | 538.99%45.85M | 103.97%14.74M | 91.61%-28.69M |
Paid-in capital | -46.49%1.18B | -46.49%1.18B | -47.80%1.18B | -50.86%1.18B | -8.19%2.21B | -7.70%2.2B | -7.70%2.2B | -9.06%2.27B | -36.12%2.4B | -36.12%2.4B |
Less: Treasury stock | --0 | --0 | --0 | --0 | 19.74%1.03B | 37.91%1.03B | 37.91%1.03B | 30.33%951.27M | 54.06%950.41M | 67.68%857.05M |
Gains losses not affecting retained earnings | 38.49%-272.14M | 38.49%-272.14M | 34.39%-324M | 38.67%-277.63M | 21.46%-369.63M | 14.95%-442.42M | 14.95%-442.42M | 3.94%-493.83M | 7.89%-452.65M | 53.03%-470.62M |
Total stockholders'equity | 22.40%950.07M | 22.40%950.07M | 10.96%965.93M | -4.28%973.32M | -21.36%823.09M | -31.96%776.23M | -31.96%776.23M | -29.87%870.56M | -55.51%1.02B | -45.10%1.05B |
Noncontrolling interests | -97.66%-931K | -97.66%-931K | -197.99%-891K | -229.95%-716K | -1,900.00%-760K | -209.79%-471K | -209.79%-471K | 97.44%-299K | 98.08%-217K | 99.66%-38K |
Total equity | 22.35%949.14M | 22.35%949.14M | 10.89%965.04M | -4.33%972.6M | -21.43%822.33M | -32.03%775.76M | -32.03%775.76M | -29.23%870.26M | -55.30%1.02B | -44.78%1.05B |
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