(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 | 94.56%18.84M | 94.56%18.84M | -11.33%9.19M | -0.72%7.33M | -37.26%7.81M | 9.37%9.68M | 9.37%9.68M | 60.29%10.37M | -96.47%7.39M | -98.23%12.45M |
-Cash and cash equivalents | 94.56%18.84M | 94.56%18.84M | -11.33%9.19M | -0.72%7.33M | -37.26%7.81M | 9.37%9.68M | 9.37%9.68M | 60.29%10.37M | -96.47%7.39M | -98.23%12.45M |
Receivables | -37.19%347.86M | -37.19%347.86M | -7.92%177.47M | -3.40%234.41M | -0.23%493.57M | 62.06%553.83M | 62.06%553.83M | 62.81%192.74M | 51.06%242.67M | 76.94%494.7M |
-Accounts receivable | -37.19%347.86M | -37.19%347.86M | -7.92%177.47M | -3.40%234.41M | -0.23%493.57M | 62.06%553.83M | 62.06%553.83M | 62.81%192.74M | 51.06%242.67M | 76.94%494.7M |
Inventory | -22.15%264.75M | -22.15%264.75M | -31.93%279.33M | -16.77%217.34M | 29.19%172M | 45.00%340.08M | 45.00%340.08M | 87.02%410.34M | 89.46%261.13M | 39.45%133.13M |
Restricted cash | 143.33%20.55M | 143.33%20.55M | --8.85M | --32.01M | --19.12M | --8.45M | --8.45M | ---- | ---- | ---- |
Other current assets | -62.95%113.21M | -62.95%113.21M | -74.05%89.54M | -94.13%96.21M | -94.13%95.97M | -81.36%305.57M | -81.36%305.57M | -15.58%344.98M | 1,602.90%1.64B | 1,976.46%1.63B |
Total current assets | -37.16%765.2M | -37.16%765.2M | -41.12%564.37M | -72.67%587.29M | -65.33%788.47M | -45.27%1.22B | -45.27%1.22B | 27.30%958.43M | 255.94%2.15B | 96.30%2.27B |
Non current assets | ||||||||||
Net PPE | 9.00%6.14B | 9.00%6.14B | 9.32%5.99B | 9.33%5.86B | 8.88%5.73B | 8.44%5.63B | 8.44%5.63B | 7.83%5.48B | 7.37%5.36B | 7.19%5.26B |
-Gross PPE | 8.10%8.47B | 8.10%8.47B | 8.33%8.28B | 8.31%8.12B | 8.03%7.96B | 7.70%7.83B | 7.70%7.83B | 7.14%7.65B | 6.71%7.49B | 6.52%7.37B |
-Accumulated depreciation | -5.80%-2.33B | -5.80%-2.33B | -5.85%-2.3B | -5.77%-2.26B | -5.91%-2.23B | -5.87%-2.21B | -5.87%-2.21B | -5.43%-2.17B | -5.09%-2.14B | -4.89%-2.1B |
Goodwill and other intangible assets | -6.27%451.57M | -6.27%451.57M | 191.25%460.03M | 195.99%467.52M | 200.53%474.7M | 205.02%481.79M | 205.02%481.79M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M |
-Goodwill | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M | 0.00%157.95M |
-Other intangible assets | -9.33%293.62M | -9.33%293.62M | --302.08M | --309.57M | --316.75M | --323.84M | --323.84M | ---- | ---- | ---- |
Other non current assets | 11.74%131.1M | 11.74%131.1M | 14.35%120.21M | 7.72%119.07M | -2.00%117.28M | 12.92%117.33M | 12.92%117.33M | 11.09%105.13M | 8.45%110.54M | 13.10%119.67M |
Total non current assets | 6.82%7.01B | 6.82%7.01B | 7.94%6.87B | 7.75%6.75B | 7.08%6.63B | 6.17%6.56B | 6.17%6.56B | -13.79%6.36B | -17.38%6.26B | -17.66%6.19B |
Total assets | -0.07%7.77B | -0.07%7.77B | 1.52%7.43B | -12.80%7.34B | -12.37%7.42B | -7.45%7.78B | -7.45%7.78B | -9.99%7.32B | 2.78%8.41B | -2.45%8.47B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -20.96%346.85M | -20.96%346.85M | -10.71%236.18M | -14.75%208.52M | -3.91%273.77M | 34.78%438.85M | 34.78%438.85M | 34.32%264.5M | 14.07%244.61M | -3.03%284.91M |
-accounts payable | -22.87%278.06M | -22.87%278.06M | -11.76%168.65M | -17.33%154.12M | -5.79%197.62M | 39.43%360.49M | 39.43%360.49M | 49.84%191.12M | 17.73%186.43M | -7.98%209.76M |
-Total tax payable | -12.20%68.79M | -12.20%68.79M | -7.99%67.53M | -6.50%54.4M | 1.32%76.15M | 16.88%78.35M | 16.88%78.35M | 5.78%73.39M | 3.73%58.18M | 14.11%75.15M |
Current debt and capital lease obligation | 55.21%888.91M | 55.21%888.91M | 67.41%1.13B | -45.82%1.02B | -42.93%1.09B | 15.94%572.73M | 15.94%572.73M | 100.42%673.41M | --1.89B | 326.21%1.91B |
-Current debt | 55.21%888.91M | 55.21%888.91M | 67.41%1.13B | -45.82%1.02B | -42.93%1.09B | 15.94%572.73M | 15.94%572.73M | 100.42%673.41M | --1.89B | 326.21%1.91B |
Current deferred liabilities | 7.49%62.19M | 7.49%62.19M | 8.04%66.99M | -9.36%54.64M | -7.59%56.47M | -7.37%57.85M | -7.37%57.85M | 4.33%62.01M | 6.19%60.28M | 6.75%61.11M |
Other current liabilities | 49.40%179.27M | 49.40%179.27M | 34.76%141.16M | 25.14%166.8M | 6.15%124.8M | 21.88%119.99M | 21.88%119.99M | -18.03%104.74M | 158.44%133.29M | 45.19%117.58M |
Current liabilities | 24.20%1.48B | 24.20%1.48B | 42.28%1.57B | -37.55%1.45B | -34.89%1.54B | 21.31%1.19B | 21.31%1.19B | 53.40%1.1B | 530.45%2.33B | 169.47%2.37B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -18.84%2.16B | -18.84%2.16B | -23.32%1.86B | -17.85%1.88B | -17.87%1.88B | -27.74%2.66B | -27.74%2.66B | -34.05%2.43B | -44.06%2.28B | -44.07%2.28B |
-Long term debt | -18.84%2.16B | -18.84%2.16B | -23.32%1.86B | -17.85%1.88B | -17.87%1.88B | -27.74%2.66B | -27.74%2.66B | -34.05%2.43B | -44.06%2.28B | -44.07%2.28B |
Non current deferred liabilities | 6.94%846.75M | 6.94%846.75M | 5.06%822.32M | 4.59%817.74M | 2.51%814.7M | -1.10%791.78M | -1.10%791.78M | -0.20%782.76M | 1.10%781.82M | 0.02%794.77M |
Employee benefits | 3.46%20.27M | 3.46%20.27M | -11.33%19.64M | -21.93%19.62M | -31.15%19.6M | -44.40%19.59M | -44.40%19.59M | -70.22%22.15M | -69.40%25.13M | -68.32%28.47M |
Total non current liabilities | -11.86%3.53B | -11.86%3.53B | -14.76%3.21B | -11.11%3.23B | -11.59%3.23B | -21.09%4B | -21.09%4B | -26.05%3.77B | -33.97%3.63B | -33.70%3.65B |
Total liabilities | -3.60%5.01B | -3.60%5.01B | -1.84%4.79B | -21.44%4.68B | -20.76%4.77B | -14.22%5.19B | -14.22%5.19B | -16.22%4.88B | 1.56%5.96B | -5.72%6.02B |
Shareholders'equity | ||||||||||
Share capital | 2.17%565K | 2.17%565K | 2.59%555K | 2.40%554K | 2.22%553K | 3.17%553K | 3.17%553K | 0.93%541K | 1.12%541K | 1.69%541K |
-common stock | 2.17%565K | 2.17%565K | 2.59%555K | 2.40%554K | 2.22%553K | 3.17%553K | 3.17%553K | 0.93%541K | 1.12%541K | 1.69%541K |
Retained earnings | 13.17%737.74M | 13.17%737.74M | 13.69%703.36M | 13.63%714.53M | 13.90%718.16M | 15.34%651.86M | 15.34%651.86M | 15.43%618.67M | 14.96%628.81M | 15.05%630.54M |
Paid-in capital | 4.97%2.03B | 4.97%2.03B | 6.00%1.94B | 6.00%1.94B | 5.96%1.93B | 7.95%1.93B | 7.95%1.93B | 2.69%1.83B | 3.03%1.83B | 3.95%1.82B |
Gains losses not affecting retained earnings | -67.90%-1.18M | -67.90%-1.18M | 89.01%-705K | 89.05%-704K | 89.10%-704K | 89.21%-704K | 89.21%-704K | 6.72%-6.42M | 10.45%-6.43M | 13.63%-6.46M |
Total stockholders'equity | 7.02%2.77B | 7.02%2.77B | 8.20%2.65B | 8.20%2.65B | 8.25%2.65B | 10.00%2.58B | 10.00%2.58B | 5.67%2.45B | 5.88%2.45B | 6.65%2.45B |
Total equity | 7.02%2.77B | 7.02%2.77B | 8.20%2.65B | 8.20%2.65B | 8.25%2.65B | 10.00%2.58B | 10.00%2.58B | 5.67%2.45B | 5.88%2.45B | 6.65%2.45B |
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