(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 | -23.67%816M | -23.67%816M | -48.60%513M | -51.40%592M | -44.95%774M | -32.81%1.07B | -32.81%1.07B | -40.17%998M | -22.52%1.22B | -12.51%1.41B |
-Cash and cash equivalents | -23.67%816M | -23.67%816M | -48.60%513M | -51.40%592M | -44.95%774M | -32.81%1.07B | -32.81%1.07B | -40.17%998M | -22.52%1.22B | -12.51%1.41B |
Receivables | 9.08%2.64B | 9.08%2.64B | 20.01%2.66B | 26.09%2.6B | 27.13%2.41B | 36.03%2.42B | 36.03%2.42B | 26.80%2.21B | 14.84%2.06B | 3.04%1.9B |
-Accounts receivable | 9.55%1.91B | 9.55%1.91B | 22.12%1.98B | 19.53%1.89B | 21.23%1.78B | 31.64%1.74B | 31.64%1.74B | 26.80%1.62B | 25.76%1.58B | 15.81%1.47B |
-Other receivables | 7.88%739M | 7.88%739M | 14.21%675M | 47.90%704M | 47.11%637M | 48.59%685M | 48.59%685M | 26.82%591M | -10.86%476M | -24.96%433M |
Inventory | 18.64%2.15B | 18.64%2.15B | 29.74%2.28B | 38.21%2.2B | 41.39%2.04B | 36.21%1.81B | 36.21%1.81B | 32.45%1.76B | 20.35%1.59B | 6.12%1.44B |
Other current assets | 22.46%229M | 22.46%229M | -0.47%211M | -0.88%224M | -2.93%199M | -5.56%187M | -5.56%187M | 6.00%212M | 1.80%226M | 7.89%205M |
Total current assets | 6.32%5.84B | 6.32%5.84B | 9.25%5.66B | 10.15%5.61B | 9.56%5.42B | 12.06%5.49B | 12.06%5.49B | 4.86%5.18B | 3.77%5.09B | -0.94%4.95B |
Non current assets | ||||||||||
Net PPE | 4.83%2.41B | 4.83%2.41B | 5.11%2.39B | 4.60%2.39B | 0.77%2.35B | -2.63%2.3B | -2.63%2.3B | -4.46%2.27B | -5.82%2.28B | -4.47%2.33B |
-Gross PPE | 5.71%5.74B | 5.71%5.74B | 5.11%2.39B | 4.60%2.39B | 0.77%2.35B | -1.22%5.43B | -1.22%5.43B | -4.46%2.27B | -5.82%2.28B | -4.47%2.33B |
-Accumulated depreciation | -6.36%-3.33B | -6.36%-3.33B | ---- | ---- | ---- | 0.16%-3.13B | 0.16%-3.13B | ---- | ---- | ---- |
Goodwill and other intangible assets | 0.85%2.01B | 0.85%2.01B | 0.45%2.02B | 0.25%2.02B | 0.30%2.03B | -1.72%2B | -1.72%2B | 0.70%2.01B | 0.55%2.01B | 0.45%2.02B |
-Goodwill | 3.79%1.56B | 3.79%1.56B | 3.39%1.56B | 3.40%1.55B | 1.57%1.55B | -1.44%1.51B | -1.44%1.51B | 0.67%1.51B | 0.20%1.5B | 2.01%1.53B |
-Other intangible assets | -8.16%450M | -8.16%450M | -8.38%459M | -8.91%470M | -3.64%477M | -2.58%490M | -2.58%490M | 0.80%501M | 1.57%516M | -4.07%495M |
Investments and advances | 80.34%211M | 80.34%211M | 141.46%198M | 155.56%184M | 132.26%144M | 134.00%117M | 134.00%117M | 64.00%82M | 60.00%72M | 31.91%62M |
Non current deferred assets | --488M | --488M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current assets | 43.97%334M | 43.97%334M | 7.66%239M | 2.93%246M | 23.20%239M | 11.54%232M | 11.54%232M | 6.73%222M | 7.66%239M | 7.18%194M |
Total non current assets | 17.49%5.45B | 17.49%5.45B | 5.63%4.84B | 4.97%4.84B | 3.28%4.76B | -0.13%4.64B | -0.13%4.64B | -0.99%4.58B | -1.83%4.61B | -1.54%4.6B |
Total assets | 11.44%11.29B | 11.44%11.29B | 7.55%10.5B | 7.69%10.45B | 6.53%10.18B | 6.13%10.14B | 6.13%10.14B | 2.03%9.76B | 1.03%9.7B | -1.23%9.55B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -0.29%1.04B | -0.29%1.04B | 14.80%1.06B | 25.08%1.11B | 39.63%1.06B | 37.88%1.04B | 37.88%1.04B | 39.67%919M | 33.68%889M | 22.89%757M |
-accounts payable | -0.22%904M | -0.22%904M | 19.51%925M | 33.55%1.01B | 49.46%961M | 48.04%906M | 48.04%906M | 49.13%774M | 43.35%754M | 37.69%643M |
-Total tax payable | -0.74%134M | -0.74%134M | -10.34%130M | -22.22%105M | -15.79%96M | -5.59%135M | -5.59%135M | 4.32%145M | -2.88%135M | -23.49%114M |
Current accrued expenses | -15.23%373M | -15.23%373M | -9.24%393M | -10.10%365M | 0.72%418M | 19.24%440M | 19.24%440M | 16.71%433M | 10.63%406M | 4.01%415M |
Current provisions | 2.86%72M | 2.86%72M | 2.99%69M | 1.45%70M | -2.74%71M | -4.11%70M | -4.11%70M | -11.84%67M | -11.54%69M | -7.59%73M |
Current debt and capital lease obligation | 7.00%107M | 7.00%107M | 11.58%106M | 1.96%104M | 4.08%102M | -3.85%100M | -3.85%100M | -6.86%95M | -2.86%102M | -65.97%98M |
-Current debt | 0.00%13M | 0.00%13M | 30.00%13M | 30.00%13M | 160.00%13M | 160.00%13M | 160.00%13M | --10M | --10M | -97.25%5M |
-Current capital lease obligation | 8.05%94M | 8.05%94M | 9.41%93M | -1.09%91M | -4.30%89M | -12.12%87M | -12.12%87M | -16.67%85M | -12.38%92M | -12.26%93M |
Current deferred liabilities | 19.82%532M | 19.82%532M | 13.23%488M | 8.57%494M | 11.41%449M | 13.27%444M | 13.27%444M | 1.41%431M | 16.07%455M | 15.47%403M |
Other current liabilities | 46.15%19M | 46.15%19M | -50.94%26M | -39.29%17M | 53.33%23M | 62.50%13M | 62.50%13M | 430.00%53M | 180.00%28M | 87.50%15M |
Current liabilities | -0.08%2.44B | -0.08%2.44B | 5.43%2.37B | 9.86%2.39B | 16.62%2.31B | 27.59%2.44B | 27.59%2.44B | 21.26%2.25B | 19.94%2.17B | 2.33%1.98B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.18%2.27B | 0.18%2.27B | 0.40%2.28B | 0.26%2.28B | -0.09%2.28B | -0.79%2.27B | -0.79%2.27B | -1.35%2.27B | -0.18%2.28B | 0.80%2.28B |
-Long term debt | -0.29%1.71B | -0.29%1.71B | -0.23%1.72B | 0.06%1.72B | 0.59%1.72B | 0.53%1.72B | 0.53%1.72B | 0.94%1.72B | 1.66%1.71B | 2.40%1.71B |
-Long term capital lease obligation | 1.64%558M | 1.64%558M | 2.38%559M | 0.89%568M | -2.11%556M | -4.69%549M | -4.69%549M | -7.93%546M | -5.38%563M | -3.73%568M |
Non current deferred liabilities | 2.94%70M | 2.94%70M | 35.29%69M | 43.75%69M | 3.03%68M | 3.03%68M | 3.03%68M | -36.25%51M | -33.33%48M | -14.29%66M |
Other non current liabilities | 20.43%277M | 20.43%277M | -18.35%218M | -8.62%212M | -1.36%218M | 1.77%230M | 1.77%230M | 3.09%267M | -10.77%232M | -12.30%221M |
Total non current liabilities | 2.07%2.62B | 2.07%2.62B | -0.85%2.56B | 0.27%2.56B | -0.12%2.56B | -0.47%2.56B | -0.47%2.56B | -1.97%2.58B | -2.14%2.56B | -0.93%2.56B |
Total liabilities | 1.02%5.05B | 1.02%5.05B | 2.07%4.93B | 4.67%4.95B | 7.18%4.87B | 11.48%5B | 11.48%5B | 7.62%4.83B | 6.90%4.73B | 0.46%4.54B |
Shareholders'equity | ||||||||||
Share capital | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M |
-common stock | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M |
Retained earnings | 44.18%-1.16B | 44.18%-1.16B | 19.50%-1.73B | 15.60%-1.83B | 11.42%-1.96B | 3.59%-2.07B | 3.59%-2.07B | -3.26%-2.15B | -7.39%-2.17B | -11.30%-2.22B |
Paid-in capital | 0.66%8.81B | 0.66%8.81B | 0.86%8.79B | 0.84%8.77B | 0.76%8.76B | 0.79%8.75B | 0.79%8.75B | 0.94%8.72B | 0.95%8.7B | 1.07%8.69B |
Gains losses not affecting retained earnings | 6.28%-1.49B | 6.28%-1.49B | 9.29%-1.54B | 7.00%-1.52B | -1.44%-1.55B | -3.04%-1.59B | -3.04%-1.59B | -10.03%-1.7B | -8.82%-1.63B | -0.13%-1.53B |
Total stockholders'equity | 21.04%6.17B | 21.04%6.17B | 13.41%5.52B | 10.69%5.43B | 6.00%5.24B | 1.98%5.1B | 1.98%5.1B | -2.83%4.87B | -3.90%4.91B | -2.66%4.95B |
Noncontrolling interests | 94.74%74M | 94.74%74M | -25.81%46M | 0.00%63M | 1.56%65M | -43.28%38M | -43.28%38M | -8.82%62M | -10.00%63M | -7.25%64M |
Total equity | 21.58%6.24B | 21.58%6.24B | 12.92%5.57B | 10.56%5.5B | 5.95%5.31B | 1.38%5.13B | 1.38%5.13B | -2.91%4.93B | -3.98%4.97B | -2.72%5.01B |
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