(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 26.88%1.54B | 26.88%1.54B | 24.28%1.21B | 37.06%1.21B | 37.06%1.21B | 30.13%976M | 9.12%885M | --885M | 104.69%750M | 350.56%811M |
-Cash and cash equivalents | 7.29%883M | 7.29%883M | 5.18%771M | 13.99%823M | 13.99%823M | 5.47%733M | -6.60%722M | --722M | 126.16%695M | 456.12%773M |
-Short-term investments | 68.21%656M | 68.21%656M | 81.89%442M | 139.26%390M | 139.26%390M | 341.82%243M | 328.95%163M | --163M | -6.94%55M | -7.32%38M |
-Accounts receivable | -9.01%1.01B | -9.01%1.01B | 17.71%1.2B | 17.34%1.11B | 17.34%1.11B | -9.40%1.02B | -2.37%946M | --946M | 24.49%1.13B | 4.98%969M |
-Taxes receivable | 138.24%81M | 138.24%81M | -91.14%7M | -61.80%34M | -61.80%34M | -3.66%79M | 111.90%89M | --89M | -33.01%82M | -63.79%42M |
-Other receivables | 9.72%1.25B | 9.72%1.25B | -3.09%1.13B | 25.63%1.14B | 25.63%1.14B | 34.37%1.17B | 1.68%909M | --909M | -10.71%867M | -16.21%894M |
Inventory | 7.70%1.58B | 7.70%1.58B | 7.93%1.5B | 9.64%1.47B | 9.64%1.47B | 13.40%1.39B | 5.77%1.34B | --1.34B | -7.48%1.22B | 0.00%1.27B |
Prepaid assets | 4.26%49M | 4.26%49M | -27.78%13M | 11.90%47M | 11.90%47M | 20.00%18M | 223.08%42M | --42M | 48.51%15M | 0.00%13M |
Other current assets | 21.43%68M | 21.43%68M | 14.71%39M | 12.00%56M | 12.00%56M | 6.25%34M | 25.00%50M | --50M | 16.36%32M | -11.11%40M |
Total current assets | 10.11%5.6B | 10.11%5.6B | 9.25%5.12B | 19.31%5.08B | 19.31%5.08B | 12.01%4.68B | 4.62%4.26B | --4.26B | 12.19%4.18B | 12.79%4.07B |
Non current assets | ||||||||||
Net PPE | 8.45%1.5B | 8.45%1.5B | 14.03%1.41B | 10.63%1.38B | 10.63%1.38B | 7.59%1.23B | 7.75%1.25B | --1.25B | 4.07%1.15B | 5.64%1.16B |
-Gross PPE | 9.01%3.12B | 9.01%3.12B | ---- | 7.99%2.87B | 7.99%2.87B | ---- | 7.45%2.65B | --2.65B | ---- | 7.82%2.47B |
-Accumulated depreciation | -9.52%-1.62B | -9.52%-1.62B | ---- | -5.63%-1.48B | -5.63%-1.48B | ---- | -7.19%-1.4B | ---1.4B | ---- | -9.82%-1.31B |
Goodwill and other intangible assets | 4.26%1.2B | 4.26%1.2B | 1.58%1.15B | 2.04%1.15B | 2.04%1.15B | -1.56%1.14B | -0.62%1.13B | --1.13B | -0.66%1.15B | -2.41%1.14B |
-Goodwill | 0.00%386M | 0.00%386M | ---- | 0.00%386M | 0.00%386M | ---- | -1.28%386M | --386M | ---- | -0.26%391M |
-Other intangible assets | 6.41%814M | 6.41%814M | ---- | 3.10%765M | 3.10%765M | ---- | -0.27%742M | --742M | ---- | -3.50%744M |
Financial assets | --43M | --43M | 2,700.00%28M | ---- | ---- | -96.15%1M | -92.96%5M | --5M | 356.14%26M | 1,675.00%71M |
Other non current assets | 0.13%800M | 0.13%800M | -1.93%815M | -11.12%799M | -11.12%799M | -12.89%831M | -7.70%899M | --899M | -13.15%954M | -20.29%974M |
Total non current assets | 11.05%4.6B | 11.05%4.6B | 5.05%4.16B | 2.55%4.15B | 2.55%4.15B | 1.12%3.96B | 0.32%4.04B | --4.04B | -3.23%3.92B | -3.01%4.03B |
Total assets | 10.55%10.2B | 10.55%10.2B | 7.35%9.28B | 11.15%9.23B | 11.15%9.23B | 6.74%8.65B | 2.47%8.3B | --8.3B | 4.16%8.1B | 4.37%8.1B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.39%427M | 3.39%427M | 51.46%518M | 108.59%413M | 108.59%413M | 38.46%342M | 5.32%198M | --198M | 14.30%247M | -47.92%188M |
-accounts payable | 14.44%325M | 14.44%325M | 22.81%393M | 72.12%284M | 72.12%284M | 45.45%320M | -2.37%165M | --165M | 14.11%220M | -46.01%169M |
-Total tax payable | -20.93%102M | -20.93%102M | 468.18%125M | 290.91%129M | 290.91%129M | -18.52%22M | 73.68%33M | --33M | 35.00%27M | -60.42%19M |
Current provisions | -40.55%129M | -40.55%129M | -60.46%155M | 25.43%217M | 25.43%217M | -25.48%392M | 29.10%173M | --173M | 399.05%526M | -20.24%134M |
Current debt and capital lease obligation | -53.57%52M | -53.57%52M | 87.50%105M | 45.45%112M | 45.45%112M | -20.00%56M | -58.15%77M | --77M | -59.02%70M | 228.57%184M |
-Current debt | -83.64%9M | -83.64%9M | 226.32%62M | 511.11%55M | 511.11%55M | 850.00%19M | -93.53%9M | --9M | -98.49%2M | 1,058.33%139M |
-Current capital lease obligation | -24.56%43M | -24.56%43M | 16.22%43M | -16.18%57M | -16.18%57M | -45.59%37M | 51.11%68M | --68M | 78.48%68M | 2.27%45M |
Other current liabilities | 58.84%3.24B | 58.84%3.24B | 12.18%1.95B | 15.83%2.04B | 15.83%2.04B | 30.31%1.74B | 11.24%1.76B | --1.76B | -22.98%1.34B | -5.99%1.58B |
Current liabilities | 32.69%5.01B | 32.69%5.01B | 7.36%3.78B | 21.17%3.78B | 21.17%3.78B | 17.03%3.52B | 5.12%3.12B | --3.12B | -4.49%3.01B | -7.66%2.97B |
Non current liabilities | ||||||||||
Long term provisions | -47.17%28M | -47.17%28M | -16.36%46M | -15.87%53M | -15.87%53M | -12.70%55M | -1.56%63M | --63M | 6.60%63M | 33.33%64M |
Long term debt and capital lease obligation | --1.22B | --1.22B | -3.10%1.19B | ---- | ---- | 0.25%1.23B | -2.45%1.23B | --1.23B | 55.40%1.22B | 59.27%1.26B |
-Long term debt | --1.09B | --1.09B | -3.73%1.08B | ---- | ---- | 0.00%1.13B | -0.62%1.12B | --1.12B | 69.94%1.13B | 63.91%1.13B |
-Long term capital lease obligation | --127M | --127M | 4.00%104M | ---- | ---- | 3.09%100M | -18.18%108M | --108M | -22.03%97M | 28.16%132M |
Non current accrued expenses | 35.71%19M | 35.71%19M | ---- | --14M | --14M | ---- | ---- | ---- | ---- | ---- |
Derivative product liabilities | --5M | --5M | -78.00%22M | ---- | ---- | 4,900.00%100M | --30M | --30M | -94.97%2M | ---- |
Other non current liabilities | ---- | ---- | 100.00%16M | -70.00%3M | -70.00%3M | 60.00%8M | -9.09%10M | --10M | -45.05%5M | -52.17%11M |
Total non current liabilities | -3.75%2.26B | -3.75%2.26B | -2.19%2.23B | -3.30%2.35B | -3.30%2.35B | -5.85%2.28B | -3.08%2.43B | --2.43B | 15.01%2.43B | 17.46%2.5B |
Total liabilities | 18.73%7.27B | 18.73%7.27B | 3.60%6.01B | 10.46%6.12B | 10.46%6.12B | 6.81%5.8B | 1.37%5.54B | --5.54B | 3.34%5.43B | 2.36%5.47B |
Shareholders'equity | ||||||||||
Share capital | 1.89%54M | 1.89%54M | 1.89%54M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | --53M | -0.19%53M | 0.00%53M |
-common stock | 1.89%54M | 1.89%54M | 1.89%54M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | --53M | -0.19%53M | 0.00%53M |
Retained earnings | -10.19%2.41B | -10.19%2.41B | 11.95%2.76B | 8.90%2.68B | 8.90%2.68B | 5.83%2.47B | 7.09%2.46B | --2.46B | 2.18%2.33B | 6.39%2.3B |
Paid-in capital | 9.04%579M | 9.04%579M | 8.88%576M | 0.38%531M | 0.38%531M | 0.76%529M | 4.13%529M | --529M | 9.38%525M | 10.43%508M |
Less: Treasury stock | -15.38%11M | -15.38%11M | -18.75%13M | -23.53%13M | -23.53%13M | -5.88%16M | 750.00%17M | --17M | 580.00%17M | -81.82%2M |
Other equity interest | ---- | ---- | --1M | ---1M | ---1M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -5.64%2.86B | -5.64%2.86B | 15.53%3.2B | 13.17%3.03B | 13.17%3.03B | 6.96%2.77B | 5.01%2.68B | --2.68B | 6.56%2.59B | 9.29%2.55B |
Noncontrolling interests | -2.78%70M | -2.78%70M | -5.41%70M | -8.86%72M | -8.86%72M | -5.13%74M | -3.66%79M | --79M | -12.46%78M | -4.65%82M |
Total equity | -5.57%2.93B | -5.57%2.93B | 14.99%3.27B | 12.54%3.11B | 12.54%3.11B | 6.60%2.84B | 4.74%2.76B | --2.76B | 5.89%2.67B | 8.79%2.64B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data