(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 | -76.99%155.41M | -76.99%155.41M | -52.97%171.33M | -24.57%104.34M | 90.08%296.86M | 260.25%675.49M | 260.25%675.49M | 62.36%364.31M | -3.36%138.33M | -56.63%156.17M |
-Cash and cash equivalents | -76.99%155.41M | -76.99%155.41M | -52.97%171.33M | -24.57%104.34M | 90.08%296.86M | 260.25%675.49M | 260.25%675.49M | 62.36%364.31M | -3.36%138.33M | -56.63%156.17M |
Receivables | 33.30%424.57M | 33.30%424.57M | -9.47%431.11M | -3.96%337.42M | 45.05%402.07M | 30.09%318.52M | 30.09%318.52M | 190.50%476.22M | 181.61%351.34M | 183.90%277.2M |
-Accounts receivable | 22.14%342.37M | 22.14%342.37M | -17.70%360.82M | -12.18%275.29M | 48.02%353.19M | 34.44%280.31M | 34.44%280.31M | 172.31%438.44M | 157.01%313.46M | 149.26%238.61M |
-Taxes receivable | 114.99%80.63M | 114.99%80.63M | 84.81%68.75M | 76.60%60.96M | 35.75%47.99M | 13.47%37.5M | 13.47%37.5M | --37.2M | --34.52M | --35.35M |
-Related party accounts receivable | 124.36%1.57M | 124.36%1.57M | 168.17%1.54M | -65.08%1.17M | -72.50%890K | -78.84%698K | -78.84%698K | -80.30%575K | 20.20%3.36M | 69.25%3.24M |
Inventory | 190.98%113.68M | 190.98%113.68M | 64.54%103.33M | 77.97%128.41M | 41.02%76.54M | 5.08%39.07M | 5.08%39.07M | -23.78%62.8M | 17.34%72.15M | 93.62%54.27M |
Prepaid assets | -44.15%31.49M | -44.15%31.49M | -56.14%26.83M | -66.74%18.62M | 10.10%24.7M | 182.59%56.38M | 182.59%56.38M | 263.01%61.18M | 75.81%55.97M | -18.15%22.44M |
Restricted cash | -6.04%155.4M | -6.04%155.4M | 173.35%66.16M | 40.38%100.51M | 334.47%325.3M | 141.24%165.4M | 141.24%165.4M | -66.54%24.2M | 24.84%71.6M | 1,738.73%74.87M |
Other current assets | 184.15%78.15M | 184.15%78.15M | -32.62%18.56M | -18.09%24.39M | 34.17%28.67M | 2.58%27.5M | 2.58%27.5M | -50.66%27.55M | -48.12%29.77M | -30.89%21.37M |
Total current assets | -29.35%979.97M | -29.35%979.97M | -17.07%866.2M | -3.11%713.69M | 90.35%1.15B | 137.17%1.39B | 137.17%1.39B | 69.65%1.04B | 54.77%736.63M | 10.60%606.33M |
Non current assets | ||||||||||
Net PPE | 71.34%8.42B | 71.34%8.42B | 79.37%7.83B | 58.97%7.26B | 34.15%5.93B | 20.01%4.91B | 20.01%4.91B | 15.47%4.36B | 30.20%4.57B | 296.60%4.42B |
-Gross PPE | 70.42%8.8B | 70.42%8.8B | 77.94%8.16B | 58.78%7.56B | 35.21%6.2B | 21.84%5.16B | 21.84%5.16B | 17.70%4.59B | 32.25%4.76B | 286.65%4.59B |
-Accumulated depreciation | -52.30%-377.83M | -52.30%-377.83M | -49.76%-331.89M | -54.28%-300.47M | -62.90%-274.34M | -74.81%-248.08M | -74.81%-248.08M | -89.75%-221.61M | -109.12%-194.76M | -133.15%-168.4M |
Goodwill and other intangible assets | -3.95%828.58M | -3.95%828.58M | -3.06%844.2M | -5.37%851.3M | -4.32%857.07M | -4.48%862.66M | -4.48%862.66M | -4.00%870.83M | -7.67%899.58M | 1,258.61%895.79M |
-Goodwill | 0.00%776.76M | 0.00%776.76M | -0.22%776.76M | -0.22%776.76M | 2.19%776.76M | 2.19%776.76M | 2.19%776.76M | 5.18%778.49M | 3.99%778.49M | --760.14M |
-Other intangible assets | -39.68%51.82M | -39.68%51.82M | -26.96%67.44M | -38.44%74.54M | -40.79%80.31M | -39.91%85.9M | -39.91%85.9M | -44.70%92.34M | -46.34%121.09M | 105.74%135.65M |
Investments and advances | -64.53%145.47M | -64.53%145.47M | -85.79%146.74M | -83.39%159.04M | -88.36%156.63M | -65.85%410.11M | -65.85%410.11M | -15.92%1.03B | -27.02%957.52M | --1.35B |
Non current accounts receivable | -30.54%19.9M | -30.54%19.9M | -28.14%22.18M | -25.59%24.38M | -23.61%26.54M | -22.05%28.65M | -22.05%28.65M | -19.96%30.86M | -15.20%32.76M | -6.26%34.74M |
Related parties assets | 124.36%1.57M | 124.36%1.57M | 168.17%1.54M | -65.08%1.17M | -72.50%890K | -78.84%698K | -78.84%698K | -80.30%575K | 20.20%3.36M | 69.25%3.24M |
Non current deferred assets | 81.12%32.33M | 81.12%32.33M | 117.45%31.91M | 105.81%32.32M | 8.74%17.7M | 8.98%17.85M | 8.98%17.85M | -11.68%14.67M | -7.08%15.7M | 2.42%16.27M |
Non current prepaid assets | -3.31%8.86M | -3.31%8.86M | -6.34%8.72M | -6.25%8.86M | -6.16%9.01M | -6.05%9.16M | -6.05%9.16M | -6.33%9.31M | -9.02%9.45M | -8.57%9.6M |
Other non current assets | -10.80%68.05M | -10.80%68.05M | -34.76%48.28M | 159.48%86.29M | 98.25%73.05M | 149.13%76.29M | 149.13%76.29M | 6.21%74M | -41.33%33.26M | -7.93%36.85M |
Total non current assets | 50.70%9.52B | 50.70%9.52B | 39.61%8.93B | 29.27%8.42B | 4.59%7.07B | 0.42%6.32B | 0.42%6.32B | 5.74%6.4B | 10.12%6.51B | 426.48%6.76B |
Total assets | 36.29%10.5B | 36.29%10.5B | 31.65%9.8B | 25.98%9.14B | 11.65%8.22B | 12.05%7.71B | 12.05%7.71B | 11.64%7.44B | 13.44%7.25B | 302.04%7.37B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.90%613.11M | -14.90%613.11M | 585.28%933.22M | 345.50%629.11M | 232.76%341.84M | 733.99%720.46M | 733.99%720.46M | -37.29%136.18M | 36.42%141.21M | 164.57%102.73M |
-accounts payable | 583.55%549.49M | 583.55%549.49M | 758.23%892.92M | 440.90%602.76M | 282.46%310.27M | 18.07%80.39M | 18.07%80.39M | -50.52%104.04M | 14.35%111.44M | 190.05%81.13M |
-Total tax payable | 763.12%54.04M | 763.12%54.04M | 18.69%31.18M | -1.51%19.16M | 153.72%26.59M | -29.50%6.26M | -29.50%6.26M | --26.27M | --19.45M | --10.48M |
-Dividends payable | --0 | --0 | --0 | --0 | --0 | 187,981.08%626.31M | 187,981.08%626.31M | ---- | ---- | ---- |
-Due to related parties current | 27.74%9.58M | 27.74%9.58M | 55.28%9.11M | -30.35%7.19M | -55.22%4.98M | -17.48%7.5M | -17.48%7.5M | -15.08%5.87M | 70.40%10.33M | 2.42%11.12M |
Current accrued expenses | -13.65%430.32M | -13.65%430.32M | 61.28%407.31M | 258.62%797.47M | 139.19%590.87M | 130.62%498.36M | 130.62%498.36M | 80.67%252.55M | 23.09%222.38M | 198.93%247.03M |
Current debt and capital lease obligation | 302.58%457.17M | 302.58%457.17M | 276.85%412.84M | 225.47%500.38M | 138.00%383.7M | -21.34%113.56M | -21.34%113.56M | -61.12%109.55M | -34.48%153.74M | 362.51%161.22M |
-Current debt | 351.44%292.63M | 351.44%292.63M | 364.95%270.55M | 267.84%366.95M | 175.20%277.04M | -33.35%64.82M | -33.35%64.82M | -76.70%58.19M | -51.23%99.76M | --100.67M |
-Current capital lease obligation | 237.60%164.55M | 237.60%164.55M | 177.05%142.3M | 147.17%133.43M | 76.16%106.67M | 3.45%48.74M | 3.45%48.74M | 60.46%51.36M | 79.48%53.98M | 73.72%60.55M |
Current deferred liabilities | 412.14%65.29M | 412.14%65.29M | 315.54%69.25M | 104.50%62.4M | 90.33%36.02M | -55.52%12.75M | -55.52%12.75M | --16.67M | --30.52M | --18.93M |
Other current liabilities | 275.60%99.05M | 275.60%99.05M | 101.56%60.2M | 61.34%54.84M | -25.63%31.68M | -55.61%26.37M | -55.61%26.37M | -72.77%29.87M | -67.50%33.99M | 27.64%42.6M |
Current liabilities | 21.08%1.71B | 21.08%1.71B | 234.72%1.91B | 246.96%2.07B | 141.41%1.4B | 150.53%1.41B | 150.53%1.41B | -25.64%570.99M | -6.21%596M | 195.26%578.33M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 44.74%6.92B | 44.74%6.92B | 31.84%6.22B | 23.55%5.41B | 27.03%5.3B | 19.72%4.78B | 19.72%4.78B | 27.73%4.71B | 28.27%4.38B | 217.54%4.17B |
-Long term debt | 45.43%6.51B | 45.43%6.51B | 34.12%5.9B | 24.99%5.06B | 29.06%4.95B | 19.13%4.48B | 19.13%4.48B | 22.22%4.4B | 21.81%4.05B | 209.45%3.84B |
-Long term capital lease obligation | 34.55%406.49M | 34.55%406.49M | 0.26%318.08M | 5.87%349.33M | 3.93%349.62M | 29.08%302.12M | 29.08%302.12M | 239.97%317.27M | 267.97%329.97M | 352.37%336.4M |
Non current deferred liabilities | 71.01%44.44M | 71.01%44.44M | -73.09%27.21M | -80.62%27.19M | -88.93%26.46M | -90.36%25.99M | -90.36%25.99M | -64.42%101.11M | -52.13%140.29M | 4,502.62%239.06M |
Other non current liabilities | 13.50%55.63M | 13.50%55.63M | 21.92%63.79M | 24.57%75.78M | -11.96%50.62M | -16.19%49.01M | -16.19%49.01M | 38.10%52.32M | 33.28%60.84M | 123.71%57.5M |
Total non current liabilities | 44.56%7.02B | 44.56%7.02B | 29.56%6.31B | 20.37%5.52B | 20.33%5.38B | 12.36%4.85B | 12.36%4.85B | 21.30%4.87B | 22.06%4.58B | 232.30%4.47B |
Total liabilities | 39.28%8.72B | 39.28%8.72B | 51.10%8.22B | 46.45%7.58B | 34.20%6.77B | 28.28%6.26B | 28.28%6.26B | 13.76%5.44B | 17.97%5.18B | 227.59%5.05B |
Shareholders'equity | ||||||||||
Share capital | -1.82%2.05M | -1.82%2.05M | -1.82%2.05M | -1.25%2.05M | -1.40%2.05M | 0.92%2.09M | 0.92%2.09M | 0.92%2.09M | 0.78%2.08M | 18.90%2.08M |
-common stock | -1.82%2.05M | -1.82%2.05M | -1.82%2.05M | -1.25%2.05M | -1.40%2.05M | 0.92%2.09M | 0.92%2.09M | 0.92%2.09M | 0.78%2.08M | 18.90%2.08M |
Retained earnings | 750.49%527.99M | 750.49%527.99M | 16,283.78%331.28M | 554.75%290.56M | 81.18%191.82M | 146.89%62.08M | 146.89%62.08M | 99.28%-2.05M | 76.63%-63.9M | 139.59%105.87M |
Paid-in capital | -11.26%1.04B | -11.26%1.04B | -42.31%1.04B | -44.39%1.04B | -44.54%1.05B | -39.18%1.17B | -39.18%1.17B | -5.80%1.8B | -3.30%1.87B | 242.72%1.89B |
Gains losses not affecting retained earnings | 29.12%71.53M | 29.12%71.53M | 38.80%63.31M | -4.97%74.35M | -50.90%57.34M | 2,756.98%55.4M | 2,756.98%55.4M | 85.23%45.61M | -22.86%78.23M | 197,847.46%116.79M |
Total stockholders'equity | 27.16%1.64B | 27.16%1.64B | -22.26%1.44B | -25.40%1.41B | -38.55%1.3B | -28.01%1.29B | -28.01%1.29B | 11.55%1.85B | 6.96%1.89B | 640.22%2.11B |
Noncontrolling interests | -9.38%137.78M | -9.38%137.78M | -7.97%142.49M | -22.82%144.71M | -26.31%150.58M | -24.91%152.04M | -24.91%152.04M | -32.12%154.82M | -21.74%187.5M | 3,518.35%204.33M |
Total equity | 23.30%1.78B | 23.30%1.78B | -21.16%1.58B | -25.17%1.55B | -37.47%1.45B | -27.69%1.44B | -27.69%1.44B | 6.27%2B | 3.53%2.07B | 696.04%2.32B |
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