(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 | 65.12%292.1M | 65.12%292.1M | 133.28%140.2M | -5.98%125.7M | 23.80%118.6M | 71.58%176.9M | 71.58%176.9M | -30.28%60.1M | 63.85%133.7M | 4.81%95.8M |
-Cash and cash equivalents | 68.75%288.4M | 68.75%288.4M | 133.28%140.2M | -5.98%125.7M | 23.80%118.6M | 80.08%170.9M | 80.08%170.9M | -30.28%60.1M | 63.85%133.7M | 4.81%95.8M |
-Short-term investments | -38.33%3.7M | -38.33%3.7M | ---- | ---- | ---- | -26.83%6M | -26.83%6M | ---- | ---- | ---- |
-Accounts receivable | 9.03%654.3M | 9.03%654.3M | 4.74%735.2M | 1.26%715.5M | 6.62%711.9M | 21.95%600.1M | 21.95%600.1M | 28.72%701.9M | --706.6M | 1.54%667.7M |
-Taxes receivable | 60.30%31.9M | 60.30%31.9M | ---- | ---- | ---- | -30.42%19.9M | -30.42%19.9M | ---- | ---- | ---- |
-Other receivables | 40.60%154.8M | 40.60%154.8M | ---- | ---- | ---- | -0.45%110.1M | -0.45%110.1M | ---- | ---- | ---- |
Inventory | 9.23%2.75B | 9.23%2.75B | 9.53%2.65B | 9.15%2.56B | 26.13%2.58B | 31.50%2.52B | 31.50%2.52B | 32.63%2.42B | 28.32%2.35B | 13.91%2.05B |
Prepaid assets | 24.30%67M | 24.30%67M | ---- | ---- | ---- | 42.22%53.9M | 42.22%53.9M | ---- | ---- | ---- |
Restricted cash | 90.79%14.5M | 90.79%14.5M | ---- | ---- | ---- | 11.76%7.6M | 11.76%7.6M | ---- | ---- | ---- |
Total current assets | 14.06%3.98B | 14.06%3.98B | 10.81%3.53B | 6.76%3.4B | 21.42%3.41B | 28.39%3.49B | 28.39%3.49B | 29.55%3.18B | 28.59%3.19B | 10.39%2.81B |
Non current assets | ||||||||||
Net PPE | 8.66%2.35B | 8.66%2.35B | 13.62%2.26B | 12.74%2.23B | 10.82%2.18B | 7.23%2.16B | 7.23%2.16B | 4.23%1.99B | -0.47%1.98B | -1.14%1.97B |
-Gross PPE | 11.65%5B | 11.65%5B | 13.62%2.26B | 12.74%2.23B | 10.82%2.18B | 8.97%4.48B | 8.97%4.48B | 4.23%1.99B | -0.47%1.98B | -1.14%1.97B |
-Accumulated depreciation | -14.45%-2.65B | -14.45%-2.65B | ---- | ---- | ---- | -10.64%-2.32B | -10.64%-2.32B | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.20%1.61B | 1.20%1.61B | 20.33%1.6B | 21.80%1.6B | 25.24%1.59B | 25.86%1.6B | 25.86%1.6B | 6.47%1.33B | 4.90%1.31B | 1.88%1.27B |
-Goodwill | -0.86%368.2M | -0.86%368.2M | 14.08%367.8M | 13.92%368.2M | 14.04%367.1M | 15.63%371.4M | 15.63%371.4M | 2.19%322.4M | 2.25%323.2M | 2.06%321.9M |
-Other intangible assets | 1.82%1.25B | 1.82%1.25B | 22.33%1.23B | 24.37%1.23B | 29.02%1.23B | 29.33%1.22B | 29.33%1.22B | 7.91%1.01B | 5.80%986.7M | 1.82%951.6M |
Other non current assets | 411.11%4.6M | 411.11%4.6M | --100K | ---- | ---- | 50.00%900K | 50.00%900K | ---- | -200.00%-100K | 200.00%100K |
Total non current assets | 5.37%4.26B | 5.37%4.26B | 15.33%4.17B | 15.09%4.11B | 15.11%4.05B | 14.13%4.04B | 14.13%4.04B | 6.15%3.61B | 3.06%3.57B | 2.14%3.52B |
Total assets | 9.40%8.24B | 9.40%8.24B | 13.21%7.69B | 11.16%7.51B | 17.91%7.47B | 20.32%7.53B | 20.32%7.53B | 15.97%6.8B | 13.71%6.75B | 5.64%6.34B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.41%778.4M | -9.41%778.4M | ---- | ---- | ---- | 73.98%859.3M | 73.98%859.3M | ---- | ---- | ---- |
-accounts payable | 28.31%560.7M | 28.31%560.7M | ---- | ---- | ---- | 11.25%437M | 11.25%437M | ---- | ---- | ---- |
-Total tax payable | -48.45%217.7M | -48.45%217.7M | ---- | ---- | ---- | 317.71%422.3M | 317.71%422.3M | ---- | ---- | ---- |
Current provisions | 32.94%44.8M | 32.94%44.8M | ---- | ---- | ---- | -48.47%33.7M | -48.47%33.7M | ---- | ---- | ---- |
Current debt and capital lease obligation | -54.66%174.6M | -54.66%174.6M | -45.64%197M | -47.98%194M | 123.06%397.5M | 110.67%385.1M | 110.67%385.1M | 112.43%362.4M | 101.02%372.9M | 3.85%178.2M |
-Current debt | -99.95%100K | -99.95%100K | -80.75%38.5M | -83.15%33.7M | --231.7M | 211,500.00%211.6M | 211,500.00%211.6M | --200M | --200M | ---- |
-Current capital lease obligation | 0.58%174.5M | 0.58%174.5M | -2.40%158.5M | -7.29%160.3M | -6.96%165.8M | -5.04%173.5M | -5.04%173.5M | -4.81%162.4M | -6.79%172.9M | 3.85%178.2M |
Other current liabilities | 32.99%52M | 32.99%52M | 15.34%1.07B | -1.78%836.6M | 5.32%863.2M | -45.77%39.1M | -45.77%39.1M | 47.08%925.4M | 49.36%851.8M | 40.85%819.6M |
Current liabilities | -15.02%1.26B | -15.02%1.26B | -1.82%1.26B | -15.85%1.03B | 26.35%1.26B | 52.99%1.49B | 52.99%1.49B | 61.02%1.29B | 62.04%1.22B | 32.42%997.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 18.71%2.39B | 18.71%2.39B | 39.29%2.08B | 36.57%2.02B | 12.49%1.8B | 18.91%2.02B | 18.91%2.02B | -4.19%1.49B | -8.66%1.48B | -9.53%1.6B |
-Long term debt | 21.28%2.09B | 21.28%2.09B | 48.91%1.81B | 50.11%1.76B | 20.06%1.53B | 26.99%1.73B | 26.99%1.73B | -1.72%1.21B | -5.04%1.17B | -6.75%1.27B |
-Long term capital lease obligation | 3.42%299.3M | 3.42%299.3M | -2.62%271.5M | -15.18%259.8M | -17.29%267.5M | -13.79%289.4M | -13.79%289.4M | -13.66%278.8M | -20.28%306.3M | -19.03%323.4M |
Other non current liabilities | -60.00%600K | -60.00%600K | -19.78%7.3M | -22.22%7M | -25.53%7M | -86.96%1.5M | -86.96%1.5M | -8.08%9.1M | -12.62%9M | -12.15%9.4M |
Total non current liabilities | 36.67%3.22B | 36.67%3.22B | 38.47%2.76B | 43.62%2.85B | 15.23%2.38B | 9.30%2.36B | 9.30%2.36B | -0.77%1.99B | -3.63%1.99B | -5.80%2.06B |
Total liabilities | 16.65%4.48B | 16.65%4.48B | 22.65%4.02B | 20.94%3.88B | 18.85%3.64B | 22.89%3.84B | 22.89%3.84B | 16.84%3.28B | 13.99%3.21B | 3.98%3.06B |
Shareholders'equity | ||||||||||
Share capital | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M |
-common stock | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M | 0.00%404.8M |
Paid-in capital | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B | 0.00%1.27B |
Other equity interest | 6.62%1.84B | 6.62%1.84B | 21.74%8.4M | 18.97%6.9M | 24,558.97%1.92B | 29.95%1.73B | 29.95%1.73B | 23.21%6.9M | 28.89%5.8M | 25.81%7.8M |
Total stockholders'equity | 2.45%3.59B | 2.45%3.59B | -0.55%3.49B | -2.08%3.46B | 11.93%3.66B | 12.10%3.51B | 12.10%3.51B | 14.98%3.51B | 13.29%3.53B | 7.25%3.27B |
Noncontrolling interests | -10.18%161.4M | -10.18%161.4M | 2,289.47%181.6M | 2,098.65%162.7M | 7,604.55%169.5M | 7,387.50%179.7M | 7,387.50%179.7M | 347.06%7.6M | 311.11%7.4M | 15.79%2.2M |
Total equity | 1.83%3.75B | 1.83%3.75B | 4.40%3.67B | 2.30%3.62B | 17.03%3.83B | 17.75%3.69B | 17.75%3.69B | 15.17%3.52B | 13.46%3.54B | 7.26%3.27B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data