(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 | 78.58%2.23B | 78.58%2.23B | 23.41%311M | 14.17%411M | 213.66%1.15B | 253.39%1.25B | 253.39%1.25B | -60.31%252M | -61.50%360M | -24.69%366M |
-Cash and cash equivalents | 78.58%2.23B | 78.58%2.23B | 23.41%311M | 14.17%411M | 213.66%1.15B | 253.39%1.25B | 253.39%1.25B | -60.31%252M | -61.50%360M | -24.69%366M |
Receivables | 5.37%1.61B | 5.37%1.61B | 0.06%1.55B | 3.40%1.58B | -8.58%1.45B | -11.32%1.53B | -11.32%1.53B | -9.61%1.55B | -22.39%1.53B | -18.79%1.59B |
-Accounts receivable | -10.46%1.18B | -10.46%1.18B | -3.16%1.41B | 0.89%1.47B | 0.92%1.43B | 2.97%1.32B | 2.97%1.32B | -5.45%1.46B | -23.36%1.46B | -24.64%1.42B |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --56M |
-Taxes receivable | --273M | --273M | 103.33%122M | 225.00%91M | ---- | --0 | --0 | 300.00%60M | 133.33%28M | 183.33%17M |
-Other receivables | -24.15%223M | -24.15%223M | -42.86%20M | -58.54%17M | -80.85%18M | -38.49%294M | -38.49%294M | -66.67%35M | -22.64%41M | 46.88%94M |
-Recievables adjustments allowances | 21.18%-67M | 21.18%-67M | ---- | ---- | ---- | 25.44%-85M | 25.44%-85M | ---- | ---- | ---- |
Inventory | -11.44%209M | -11.44%209M | 26.82%227M | 35.76%205M | 74.22%223M | 145.83%236M | 145.83%236M | 73.79%179M | 32.46%151M | 28.00%128M |
Prepaid assets | 23.82%395M | 23.82%395M | 5.66%392M | 12.59%456M | 0.00%410M | 8.14%319M | 8.14%319M | 26.19%371M | 9.76%405M | 1.74%410M |
Current deferred assets | -6.28%209M | -6.28%209M | -12.34%206M | -12.50%210M | -11.38%218M | -10.08%223M | -10.08%223M | -5.24%235M | -16.08%240M | -13.68%246M |
Other current assets | 180.00%14M | 180.00%14M | 7.14%15M | -68.75%5M | -9.09%10M | -54.55%5M | -54.55%5M | -36.36%14M | -77.78%16M | -83.33%11M |
Total current assets | -12.40%4.78B | -12.40%4.78B | -50.48%4.65B | -58.67%4.87B | -54.09%5.41B | -52.75%5.45B | -52.75%5.45B | -19.82%9.38B | 214.74%11.79B | 257.49%11.77B |
Non current assets | ||||||||||
Net PPE | 3.09%19.76B | 3.09%19.76B | -5.34%19.61B | -6.22%19.43B | -7.24%19.32B | -8.27%19.17B | -8.27%19.17B | -1.02%20.71B | -20.29%20.72B | -20.17%20.83B |
-Gross PPE | 5.18%41.08B | 5.18%41.08B | -1.27%40.58B | -1.91%39.96B | -2.11%39.61B | -2.77%39.05B | -2.77%39.05B | -4.30%41.1B | -30.84%40.74B | -30.60%40.46B |
-Accumulated depreciation | -7.20%-21.32B | -7.20%-21.32B | -2.87%-20.98B | -2.54%-20.53B | -3.34%-20.29B | -3.19%-19.89B | -3.19%-19.89B | 7.43%-20.39B | 39.18%-20.02B | 39.05%-19.64B |
Goodwill and other intangible assets | -60.51%7.43B | -60.51%7.43B | -57.02%9.61B | -56.75%9.76B | -17.88%18.69B | -18.00%18.82B | -18.00%18.82B | -3.43%22.35B | -14.91%22.58B | -14.87%22.76B |
-Goodwill | -84.48%1.96B | -84.48%1.96B | -75.73%3.86B | -75.77%3.86B | -20.77%12.66B | -20.82%12.66B | -20.82%12.66B | -0.43%15.92B | -15.48%15.95B | -15.26%15.98B |
-Other intangible assets | -11.29%5.47B | -11.29%5.47B | -10.75%5.74B | -11.00%5.9B | -11.07%6.03B | -11.54%6.17B | -11.54%6.17B | -10.11%6.44B | -13.51%6.63B | -13.94%6.79B |
Other non current assets | -5.57%2.05B | -5.57%2.05B | -12.96%2.06B | -18.92%2.1B | -21.01%2.11B | -16.65%2.17B | -16.65%2.17B | -6.55%2.37B | -3.29%2.59B | -1.15%2.68B |
Total non current assets | -27.19%29.24B | -27.19%29.24B | -31.17%31.28B | -31.80%31.3B | -13.27%40.13B | -13.55%40.16B | -13.55%40.16B | -2.51%45.44B | -16.88%45.89B | -16.69%46.27B |
Total assets | -25.42%34.02B | -25.42%34.02B | -34.47%35.92B | -37.29%36.17B | -21.55%45.53B | -21.35%45.61B | -21.35%45.61B | -5.99%54.82B | -2.16%57.68B | -1.34%58.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -37.10%1.39B | -37.10%1.39B | 1.40%1.3B | 9.25%1.41B | 112.39%2.43B | 123.33%2.2B | 123.33%2.2B | 15.78%1.28B | 2.06%1.29B | -15.92%1.15B |
-accounts payable | 8.62%1.13B | 8.62%1.13B | 0.59%1.02B | 11.21%1.17B | 25.39%1.13B | 37.73%1.04B | 37.73%1.04B | 21.71%1.01B | 9.01%1.05B | -11.31%902M |
-Total tax payable | -78.32%251M | -78.32%251M | 4.36%287M | 0.43%234M | 434.02%1.3B | 407.89%1.16B | 407.89%1.16B | -1.79%275M | -20.75%233M | -29.48%244M |
Current accrued expenses | -1.03%864M | -1.03%864M | -10.29%872M | -18.48%781M | -24.16%678M | -23.29%873M | -23.29%873M | -11.80%972M | -22.24%958M | -20.95%894M |
Current debt and capital lease obligation | -14.66%425M | -14.66%425M | -88.35%451M | -14.21%477M | -11.13%479M | -74.32%498M | -74.32%498M | 33.91%3.87B | -81.37%556M | -87.25%539M |
-Current debt | 1.95%157M | 1.95%157M | -95.54%155M | -1.28%154M | -1.92%153M | -90.09%154M | -90.09%154M | 38.90%3.47B | -93.99%156M | -95.94%156M |
-Current capital lease obligation | -22.09%268M | -22.09%268M | -25.25%296M | -19.25%323M | -14.88%326M | -10.65%344M | -10.65%344M | 1.80%396M | 2.83%400M | -1.03%383M |
Current deferred liabilities | 8.56%647M | 8.56%647M | 3.04%643M | 0.32%627M | -5.45%607M | -3.40%596M | -3.40%596M | 0.00%624M | -16.44%625M | -15.30%642M |
Other current liabilities | -70.74%213M | -70.74%213M | -66.82%652M | -71.43%673M | -73.29%650M | -70.75%728M | -70.75%728M | -23.69%1.97B | 723.78%2.36B | 692.83%2.43B |
Current liabilities | -27.83%3.53B | -27.83%3.53B | -55.02%3.92B | -31.45%3.96B | -14.27%4.85B | -31.69%4.9B | -31.69%4.9B | 5.00%8.72B | -11.20%5.78B | -27.38%5.66B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.87%19.83B | -2.87%19.83B | -9.30%19.74B | -28.84%19.9B | -30.48%19.74B | -25.56%20.42B | -25.56%20.42B | -20.16%21.76B | -2.13%27.97B | 2.89%28.4B |
-Long term debt | -2.87%19.83B | -2.87%19.83B | -9.30%19.74B | -28.84%19.9B | -30.48%19.74B | -25.56%20.42B | -25.56%20.42B | -20.16%21.76B | -2.13%27.97B | 2.89%28.4B |
Non current deferred liabilities | 3.56%5.1B | 3.56%5.1B | 10.86%5.09B | 18.81%5.05B | 18.62%5.01B | 21.54%4.92B | 21.54%4.92B | 23.12%4.6B | 16.77%4.25B | 21.64%4.22B |
Employee benefits | 4.14%2.49B | 4.14%2.49B | -27.26%2.32B | -34.28%2.34B | -35.11%2.36B | -35.55%2.39B | -35.55%2.39B | -19.80%3.19B | -17.77%3.55B | -18.06%3.63B |
Other non current liabilities | 1.49%2.65B | 1.49%2.65B | -33.92%2.63B | -32.54%2.63B | -32.99%2.58B | -31.24%2.61B | -31.24%2.61B | 3.14%3.97B | -6.92%3.9B | -9.12%3.85B |
Total non current liabilities | -0.90%30.07B | -0.90%30.07B | -11.16%29.78B | -24.58%29.92B | -25.97%29.69B | -22.17%30.34B | -22.17%30.34B | -13.65%33.53B | -2.59%39.68B | 0.91%40.1B |
Total liabilities | -4.65%33.6B | -4.65%33.6B | -20.21%33.7B | -25.46%33.88B | -24.52%34.54B | -23.65%35.24B | -23.65%35.24B | -10.37%42.24B | -3.78%45.46B | -3.72%45.76B |
Shareholders'equity | ||||||||||
Share capital | 0.60%1.01B | 0.60%1.01B | -2.61%1.01B | -2.33%1.01B | -2.71%1.01B | -2.15%1B | -2.15%1B | 0.39%1.04B | -6.61%1.03B | -6.60%1.03B |
-common stock | 0.60%1.01B | 0.60%1.01B | -2.61%1.01B | -2.33%1.01B | -2.71%1.01B | -2.15%1B | -2.15%1B | 0.39%1.04B | -6.61%1.03B | -6.60%1.03B |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -135.34%-17.91B | -135.34%-17.91B | -254.01%-15.85B | -211.99%-15.77B | -30.30%-7.04B | -26.86%-7.61B | -26.86%-7.61B | 31.19%-4.48B | 28.30%-5.06B | 28.55%-5.4B |
Paid-in capital | 0.25%18.13B | 0.25%18.13B | -0.57%18.12B | -1.94%18.1B | -3.21%18.09B | -4.70%18.08B | -4.70%18.08B | -5.27%18.22B | -9.34%18.46B | -9.24%18.7B |
Gains losses not affecting retained earnings | 26.30%-810M | 26.30%-810M | 52.00%-1.06B | 52.50%-1.05B | 47.78%-1.07B | 49.07%-1.1B | 49.07%-1.1B | 14.55%-2.2B | 18.19%-2.22B | 28.05%-2.05B |
Total stockholders'equity | -95.98%417M | -95.98%417M | -82.36%2.22B | -81.31%2.28B | -10.48%11B | -12.38%10.37B | -12.38%10.37B | 12.47%12.58B | 4.38%12.22B | 8.66%12.28B |
Total equity | -95.98%417M | -95.98%417M | -82.36%2.22B | -81.31%2.28B | -10.48%11B | -12.38%10.37B | -12.38%10.37B | 12.47%12.58B | 4.38%12.22B | 8.66%12.28B |
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