(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 | -3.85%875M | -3.85%875M | -2.82%860M | -28.96%758M | -16.33%881M | -12.67%910M | -12.67%910M | 0.61%885M | 2.69%1.07B | 15.78%1.05B |
-Cash and cash equivalents | -3.74%875M | -3.74%875M | -2.83%859M | -28.92%757M | -12.96%880M | -5.90%909M | -5.90%909M | 39.59%884M | 41.02%1.07B | 44.47%1.01B |
-Short-term investments | --0 | --0 | 0.00%1M | -50.00%1M | -97.62%1M | -98.68%1M | -98.68%1M | -99.59%1M | -99.30%2M | -79.97%42M |
Receivables | -16.25%603M | -16.25%603M | -15.34%618M | 31.19%631M | 19.17%572M | 62.53%720M | 62.53%720M | 64.64%730M | 11.42%481M | 14.07%480M |
-Accounts receivable | -16.25%603M | -16.25%603M | -15.34%618M | 31.19%631M | 19.17%572M | 62.53%720M | 62.53%720M | 64.64%730M | 11.42%481M | 14.07%480M |
Inventory | 1.43%991M | 1.43%991M | 4.99%1.01B | 50.36%1.04B | 66.35%1.06B | 69.32%977M | 69.32%977M | 74.60%961M | 30.74%689M | 23.45%636M |
Other current assets | 21.39%227M | 21.39%227M | 33.95%288M | 170.54%303M | 166.29%237M | 120.00%187M | 120.00%187M | 76.95%215M | -9.68%112M | 15.58%89M |
Total current assets | -3.51%2.7B | -3.51%2.7B | -0.57%2.78B | 16.13%2.73B | 21.70%2.75B | 30.14%2.79B | 30.14%2.79B | 39.91%2.79B | 10.71%2.35B | 17.45%2.26B |
Non current assets | ||||||||||
Net PPE | -2.42%1.01B | -2.42%1.01B | 11.01%988M | 85.37%1.01B | 102.35%1.03B | 102.75%1.03B | 102.75%1.03B | 77.54%890M | 13.20%547M | 6.52%511M |
-Gross PPE | 3.01%1.75B | 3.01%1.75B | 11.01%988M | 85.37%1.01B | 102.35%1.03B | 51.02%1.7B | 51.02%1.7B | 77.54%890M | 13.20%547M | 6.52%511M |
-Accumulated depreciation | -11.48%-738M | -11.48%-738M | ---- | ---- | ---- | -7.99%-662M | -7.99%-662M | ---- | ---- | ---- |
Goodwill and other intangible assets | -30.85%5.17B | -30.85%5.17B | -31.32%5.15B | 200.62%5.3B | 315.83%7.44B | 314.69%7.48B | 314.69%7.48B | 313.28%7.5B | 13.81%1.76B | 14.58%1.79B |
-Goodwill | -40.71%2.55B | -40.71%2.55B | -34.04%2.54B | 111.07%2.58B | 252.65%4.33B | 250.81%4.31B | 250.81%4.31B | 214.06%3.85B | 14.69%1.22B | 15.53%1.23B |
-Other intangible assets | -17.46%2.62B | -17.46%2.62B | -28.44%2.61B | 401.47%2.73B | 454.01%3.11B | 450.87%3.17B | 450.87%3.17B | 519.68%3.65B | 11.87%544M | 12.56%561M |
Other non current assets | 29.03%240M | 29.03%240M | 19.25%223M | 107.87%185M | 61.96%149M | 135.44%186M | 135.44%186M | 292.86%187M | 87.76%89M | 88.91%92M |
Total non current assets | -26.19%6.42B | -26.19%6.42B | -25.82%6.37B | 170.92%6.5B | 260.43%8.62B | 263.60%8.7B | 263.60%8.7B | 261.91%8.58B | 14.99%2.4B | 14.11%2.39B |
Total assets | -20.68%9.12B | -20.68%9.12B | -19.63%9.14B | 94.36%9.23B | 144.48%11.37B | 153.19%11.5B | 153.19%11.5B | 160.47%11.37B | 12.83%4.75B | 15.71%4.65B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.50%384M | -19.50%384M | -27.29%365M | 85.38%393M | 174.15%562M | 147.15%477M | 147.15%477M | 200.06%502M | 27.10%212M | 23.05%205M |
-accounts payable | -23.24%327M | -23.24%327M | -24.63%309M | 73.48%314M | 115.03%372M | 153.57%426M | 153.57%426M | 171.88%410M | 22.21%181M | 17.93%173M |
-Total tax payable | 11.76%57M | 11.76%57M | -39.13%56M | 154.84%79M | 493.75%190M | 104.00%51M | 104.00%51M | 457.58%92M | 65.78%31M | 60.80%32M |
Current debt and capital lease obligation | 3.36%123M | 3.36%123M | -5.74%115M | 300.00%116M | 274.19%116M | 340.74%119M | 340.74%119M | 363.88%122M | 14.62%29M | 33.62%31M |
-Current debt | 0.00%93M | 0.00%93M | -8.42%87M | 700.00%88M | 633.33%88M | 933.33%93M | 933.33%93M | 955.56%95M | 22.22%11M | 27.66%12M |
-Current capital lease obligation | 15.38%30M | 15.38%30M | 3.70%28M | 55.56%28M | 47.37%28M | 44.44%26M | 44.44%26M | 56.07%27M | 10.43%18M | 37.68%19M |
Current deferred liabilities | -18.09%77M | -18.09%77M | -22.33%80M | 66.67%85M | 108.70%96M | 154.05%94M | 154.05%94M | 173.94%103M | 40.50%51M | 29.94%46M |
Other current liabilities | 5.00%105M | 5.00%105M | -34.90%125M | 35.80%110M | 24.39%102M | 40.85%100M | 40.85%100M | 120.69%192M | -12.53%81M | 16.48%82M |
Current liabilities | -10.92%848M | -10.92%848M | -17.11%838M | 82.71%835M | 100.92%876M | 106.96%952M | 106.96%952M | 131.30%1.01B | 8.73%457M | 17.24%436M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.93%4.9B | -2.93%4.9B | -2.31%5B | 411.79%5.04B | 408.14%5.06B | 404.40%5.05B | 404.40%5.05B | 409.92%5.11B | -1.55%984M | -0.99%995M |
-Long term debt | -2.85%4.7B | -2.85%4.7B | -2.17%4.79B | 499.38%4.82B | 500.12%4.84B | 498.27%4.83B | 498.27%4.83B | 504.30%4.89B | -0.92%804M | -0.89%806M |
-Long term capital lease obligation | -4.65%205M | -4.65%205M | -5.45%208M | 20.56%217M | 15.87%219M | 11.40%215M | 11.40%215M | 13.99%220M | -4.26%180M | -1.41%189M |
Non current deferred liabilities | -18.26%640M | -18.26%640M | -33.37%595M | 521.78%628M | 629.13%751M | 690.91%783M | 690.91%783M | 806.60%893M | 40.67%101M | 44.66%103M |
Employee benefits | 9.42%151M | 9.42%151M | 6.11%139M | 210.87%143M | 187.50%138M | 181.63%138M | 181.63%138M | 168.99%131M | -4.76%46M | 1.27%48M |
Other non current liabilities | 17.78%106M | 17.78%106M | 29.33%97M | 190.63%93M | 135.00%94M | 104.55%90M | 104.55%90M | 49.11%75M | -40.96%32M | -25.23%40M |
Total non current liabilities | -4.32%5.8B | -4.32%5.8B | -6.21%5.83B | 407.31%5.9B | 409.19%6.04B | 407.96%6.06B | 407.96%6.06B | 417.58%6.21B | -0.92%1.16B | 0.76%1.19B |
Total liabilities | -5.22%6.65B | -5.22%6.65B | -7.74%6.66B | 315.74%6.74B | 326.33%6.92B | 324.20%7.01B | 324.20%7.01B | 341.15%7.22B | 1.62%1.62B | 4.72%1.62B |
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 | -83.58%373M | -83.58%373M | -79.62%455M | -80.76%431M | 4.38%2.22B | 14.11%2.27B | 14.11%2.27B | 20.51%2.23B | 29.27%2.24B | 32.75%2.12B |
Paid-in capital | 2.47%2.2B | 2.47%2.2B | 2.64%2.18B | 134.89%2.17B | 136.96%2.15B | 136.16%2.14B | 136.16%2.14B | 137.90%2.12B | 4.38%923M | 3.54%909M |
Gains losses not affecting retained earnings | -239.13%-96M | -239.13%-96M | 23.56%-159M | -205.88%-104M | 2,150.00%82M | 727.27%69M | 727.27%69M | -1,102.31%-208M | -1,316.67%-34M | 46.67%-4M |
Total stockholders'equity | -44.86%2.47B | -44.86%2.47B | -40.32%2.48B | -20.26%2.5B | 47.04%4.45B | 55.28%4.48B | 55.28%4.48B | 52.06%4.15B | 19.66%3.13B | 22.60%3.03B |
Total equity | -44.86%2.47B | -44.86%2.47B | -40.32%2.48B | -20.26%2.5B | 47.04%4.45B | 55.28%4.48B | 55.28%4.48B | 52.06%4.15B | 19.66%3.13B | 22.60%3.03B |
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