(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 | 10.59%369.8M | 10.59%369.8M | 98.44%329.8M | 84.92%410.7M | 26.48%371.1M | -1.09%334.4M | -1.09%334.4M | -49.64%166.2M | -15.20%222.1M | 26.30%293.4M |
-Cash and cash equivalents | 10.59%369.8M | 10.59%369.8M | 98.44%329.8M | 68.80%374.9M | 14.55%336.1M | -1.09%334.4M | -1.09%334.4M | -49.64%166.2M | -15.20%222.1M | 26.30%293.4M |
-Short-term investments | ---- | ---- | ---- | --35.8M | --35M | ---- | ---- | ---- | ---- | ---- |
Receivables | -14.88%116.7M | -14.88%116.7M | -21.07%119.5M | -26.28%136.9M | -23.93%149.4M | -5.45%137.1M | -5.45%137.1M | -27.00%151.4M | -14.97%185.7M | -6.88%196.4M |
-Accounts receivable | -14.88%116.7M | -14.88%116.7M | -21.07%119.5M | -26.28%136.9M | -23.93%149.4M | -5.45%137.1M | -5.45%137.1M | -8.08%151.4M | 11.53%185.7M | 22.29%196.4M |
Inventory | -6.12%142.6M | -6.12%142.6M | -2.86%145.9M | -9.11%152.7M | -4.21%157.1M | 11.77%151.9M | 11.77%151.9M | 1.62%150.2M | 12.68%168M | 18.33%164M |
Other current assets | -52.78%21.2M | -52.78%21.2M | 20.06%41.3M | 2.26%54.4M | -1.57%37.7M | 25.42%44.9M | 25.42%44.9M | 41.56%34.4M | 218.56%53.2M | 129.34%38.3M |
Total current assets | -4.95%650.3M | -4.95%650.3M | -2.17%636.5M | 19.98%754.7M | 3.35%715.3M | -14.97%684.2M | -14.97%684.2M | -8.30%650.6M | -2.65%629M | 15.64%692.1M |
Non current assets | ||||||||||
Net PPE | 4.64%193.8M | 4.64%193.8M | 9.09%186M | -17.18%185.6M | -20.15%184.7M | 0.49%185.2M | 0.49%185.2M | -6.42%170.5M | 18.20%224.1M | 21.10%231.3M |
-Gross PPE | 7.24%355.4M | 7.24%355.4M | ---- | ---- | ---- | 5.37%331.4M | 5.37%331.4M | ---- | ---- | ---- |
-Accumulated depreciation | -10.53%-161.6M | -10.53%-161.6M | ---- | ---- | ---- | -12.29%-146.2M | -12.29%-146.2M | ---- | ---- | ---- |
Goodwill and other intangible assets | -7.32%1.54B | -7.32%1.54B | -10.16%1.55B | -12.68%1.58B | -10.13%1.65B | -9.69%1.66B | -9.69%1.66B | 53.49%1.73B | 56.44%1.8B | 58.88%1.84B |
-Goodwill | -6.41%808.4M | -6.41%808.4M | -12.40%805.2M | -14.37%807.9M | -8.66%866.1M | -8.88%863.8M | -8.88%863.8M | 51.53%919.2M | 51.83%943.5M | 53.63%948.2M |
-Other intangible assets | -8.29%733.5M | -8.29%733.5M | -7.63%749.6M | -10.83%767.9M | -11.70%783.8M | -10.56%799.8M | -10.56%799.8M | 55.76%811.5M | 61.82%861.2M | 64.91%887.7M |
Other non current assets | -1.13%113.5M | -1.13%113.5M | -13.17%124M | -25.43%117M | -20.78%121.6M | -19.94%114.8M | -19.94%114.8M | 7.05%142.8M | 14.11%156.9M | 13.28%153.5M |
Total non current assets | -5.83%1.85B | -5.83%1.85B | -8.77%1.86B | -14.06%1.88B | -11.91%1.96B | -9.51%1.96B | -9.51%1.96B | 41.63%2.04B | 47.61%2.19B | 49.84%2.22B |
Total assets | -5.60%2.5B | -5.60%2.5B | -7.17%2.5B | -6.45%2.63B | -8.28%2.67B | -10.99%2.65B | -10.99%2.65B | 25.17%2.69B | 32.34%2.81B | 40.00%2.91B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.52%83.8M | -5.52%83.8M | -15.76%80.2M | -30.13%80M | -25.45%87.9M | 0.45%88.7M | 0.45%88.7M | -4.13%95.2M | 7.11%114.5M | 22.30%117.9M |
-accounts payable | -6.40%68.7M | -6.40%68.7M | -12.76%63.6M | -30.90%63.3M | -24.20%68.9M | 1.94%73.4M | 1.94%73.4M | -3.70%72.9M | 7.76%91.6M | 26.07%90.9M |
-Total tax payable | -1.31%15.1M | -1.31%15.1M | -25.56%16.6M | -27.07%16.7M | -29.63%19M | -6.13%15.3M | -6.13%15.3M | -5.51%22.3M | 4.57%22.9M | 11.11%27M |
Current accrued expenses | 1.17%86.3M | 1.17%86.3M | -2.64%84.8M | -4.29%71.4M | -8.97%76.1M | 7.03%85.3M | 7.03%85.3M | -10.67%87.1M | -10.66%74.6M | 3.98%83.6M |
Current provisions | -21.15%8.2M | -21.15%8.2M | 9.09%12M | -39.18%10.4M | -39.53%10.4M | -5.45%10.4M | -5.45%10.4M | -12.70%11M | 35.71%17.1M | 36.51%17.2M |
Current debt and capital lease obligation | -27.02%18.1M | -27.02%18.1M | -25.21%18.1M | -79.58%25.3M | -85.26%25.5M | -85.54%24.8M | -85.54%24.8M | 86.15%24.2M | 817.78%123.9M | 1,172.06%173M |
-Current debt | -48.08%8.1M | -48.08%8.1M | -47.74%8.1M | -86.34%15.6M | -90.44%15.6M | -90.37%15.6M | -90.37%15.6M | 297.44%15.5M | 2,828.21%114.2M | 3,977.50%163.1M |
-Current capital lease obligation | 8.70%10M | 8.70%10M | 14.94%10M | 0.00%9.7M | 0.00%9.9M | -3.16%9.2M | -3.16%9.2M | -4.40%8.7M | 1.04%9.7M | 3.13%9.9M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | -93.58%2.3M | -93.58%2.3M | --35.8M | ---- | ---- |
Current liabilities | -7.14%196.4M | -7.14%196.4M | -22.98%195.1M | -43.32%187.1M | -48.97%199.9M | -45.25%211.5M | -45.25%211.5M | 13.89%253.3M | 52.47%330.1M | 92.96%391.7M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.60%638.7M | -17.60%638.7M | -26.22%640.5M | -12.44%767.6M | -15.74%771.2M | -19.59%775.1M | -19.59%775.1M | 78.81%868.1M | 80.28%876.7M | 87.99%915.3M |
-Long term debt | -17.60%638.7M | -17.60%638.7M | -26.22%640.5M | -12.44%767.6M | -15.74%771.2M | -19.59%775.1M | -19.59%775.1M | 78.81%868.1M | 80.28%876.7M | 87.99%915.3M |
Non current deferred liabilities | -11.58%120.7M | -11.58%120.7M | -10.15%133.7M | -14.32%135.8M | -18.04%136.3M | -17.82%136.5M | -17.82%136.5M | 18.57%148.8M | 26.80%158.5M | 28.22%166.3M |
Other non current liabilities | 3.94%116.1M | 3.94%116.1M | -1.30%106.2M | -12.67%110.3M | -13.81%111.1M | -19.00%111.7M | -19.00%111.7M | -16.33%107.6M | -2.32%126.3M | 0.08%128.9M |
Total non current liabilities | -14.44%875.5M | -14.44%875.5M | -21.71%880.4M | -12.72%1.01B | -15.85%1.02B | -19.29%1.02B | -19.29%1.02B | 52.04%1.12B | 56.83%1.16B | 62.40%1.21B |
Total liabilities | -13.19%1.07B | -13.19%1.07B | -21.94%1.08B | -19.50%1.2B | -23.95%1.22B | -25.35%1.23B | -25.35%1.23B | 43.22%1.38B | 55.85%1.49B | 68.94%1.6B |
Shareholders'equity | ||||||||||
Share capital | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K |
-common stock | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K |
Retained earnings | -0.19%1.13B | -0.19%1.13B | 12.62%1.14B | 15.18%1.14B | 21.01%1.16B | 18.58%1.13B | 18.58%1.13B | 18.61%1.01B | 19.22%987M | 19.38%959.8M |
Paid-in capital | 1.91%304.9M | 1.91%304.9M | 0.60%302.5M | -0.43%299.7M | 0.40%300.8M | -1.45%299.2M | -1.45%299.2M | 3.26%300.7M | 3.01%301M | 3.06%299.6M |
Less: Treasury stock | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M |
Gains losses not affecting retained earnings | 33.33%-22.2M | 33.33%-22.2M | 24.71%-32.6M | -75.83%-21.1M | -1,003.45%-26.2M | -328.08%-33.3M | -328.08%-33.3M | -1,868.18%-43.3M | -1,100.00%-12M | 122.66%2.9M |
Total stockholders'equity | 1.05%1.41B | 1.05%1.41B | 11.05%1.41B | 10.93%1.41B | 13.78%1.44B | 9.82%1.4B | 9.82%1.4B | 11.14%1.27B | 14.03%1.28B | 16.69%1.26B |
Noncontrolling interests | 0.00%17.9M | 0.00%17.9M | -63.47%17.9M | -62.79%17.9M | -63.69%17.9M | -64.27%17.9M | -64.27%17.9M | -2.00%49M | -6.78%48.1M | -3.71%49.3M |
Total equity | 1.03%1.43B | 1.03%1.43B | 8.28%1.43B | 8.25%1.43B | 10.87%1.45B | 7.01%1.41B | 7.01%1.41B | 10.59%1.32B | 13.11%1.32B | 15.77%1.31B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data