(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 | -3.64%529M | -3.64%529M | -22.26%447M | -34.07%478M | 20.74%786M | 67.38%549M | 67.38%549M | 37.89%575M | 129.43%725M | 60.34%651M |
-Cash and cash equivalents | -4.56%502M | -4.56%502M | -21.08%367M | -13.53%409M | 36.00%714M | 75.33%526M | 75.33%526M | 34.78%465M | 84.05%473M | 59.09%525M |
-Short-term investments | 17.39%27M | 17.39%27M | -27.27%80M | -72.62%69M | -42.86%72M | -17.86%23M | -17.86%23M | 52.78%110M | 327.12%252M | 65.79%126M |
-Accounts receivable | -14.33%508M | -14.33%508M | -13.07%738M | -25.93%854M | -21.72%876M | -0.67%593M | -0.67%593M | 6.13%849M | 40.27%1.15B | 54.56%1.12B |
-Taxes receivable | -32.17%78M | -32.17%78M | ---- | ---- | ---- | 29.21%115M | 29.21%115M | ---- | ---- | ---- |
-Other receivables | -28.57%25M | -28.57%25M | ---- | ---- | ---- | -53.33%35M | -53.33%35M | ---- | ---- | ---- |
Inventory | -11.69%1.56B | -11.69%1.56B | -8.74%1.72B | -21.32%1.85B | -13.82%1.81B | -6.00%1.77B | -6.00%1.77B | 14.78%1.89B | 63.87%2.35B | 57.56%2.11B |
Prepaid assets | 4.55%23M | 4.55%23M | ---- | ---- | ---- | 22.22%22M | 22.22%22M | ---- | ---- | ---- |
Restricted cash | 28.57%18M | 28.57%18M | ---- | ---- | ---- | -6.67%14M | -6.67%14M | ---- | ---- | ---- |
Total current assets | -21.89%2.78B | -21.89%2.78B | -22.31%2.91B | -24.77%3.18B | -10.30%3.48B | 17.16%3.56B | 17.16%3.56B | 30.79%3.74B | 64.38%4.22B | 57.14%3.88B |
Non current assets | ||||||||||
Net PPE | -14.68%2.05B | -14.68%2.05B | -7.09%2.31B | -9.48%2.31B | -7.78%2.35B | -6.57%2.41B | -6.57%2.41B | -4.90%2.48B | -2.78%2.55B | -4.32%2.55B |
-Gross PPE | 0.57%6.41B | 0.57%6.41B | -7.09%2.31B | -9.48%2.31B | -7.78%2.35B | -3.69%6.37B | -3.69%6.37B | -4.90%2.48B | -2.78%2.55B | -4.32%2.55B |
-Accumulated depreciation | -9.81%-4.35B | -9.81%-4.35B | ---- | ---- | ---- | 1.86%-3.97B | 1.86%-3.97B | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.65%555M | 1.65%555M | -1.43%551M | -4.02%549M | -4.53%548M | -5.37%546M | -5.37%546M | -6.05%559M | -4.51%572M | -5.90%574M |
-Goodwill | 0.22%457M | 0.22%457M | ---- | ---- | ---- | -1.94%456M | -1.94%456M | ---- | ---- | ---- |
-Other intangible assets | 8.89%98M | 8.89%98M | ---- | ---- | ---- | -19.64%90M | -19.64%90M | ---- | ---- | ---- |
Defined pension benefit | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current assets | -50.00%1M | -50.00%1M | ---1M | ---- | --1M | 300.00%2M | 300.00%2M | ---- | ---- | ---- |
Total non current assets | -8.09%3.15B | -8.09%3.15B | 2.55%3.33B | -1.30%3.33B | -1.25%3.33B | -0.55%3.43B | -0.55%3.43B | -9.70%3.25B | -6.77%3.38B | -7.85%3.37B |
Total assets | -15.12%5.93B | -15.12%5.93B | -10.73%6.24B | -14.35%6.51B | -6.10%6.8B | 7.73%6.98B | 7.73%6.98B | 8.22%6.99B | 22.77%7.6B | 18.35%7.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.31%1.15B | -18.31%1.15B | -16.13%1.33B | -35.43%1.56B | -28.36%1.82B | -28.69%1.41B | -28.69%1.41B | -16.30%1.58B | 35.46%2.42B | 42.81%2.54B |
-accounts payable | -10.25%1.09B | -10.25%1.09B | -16.13%1.33B | -35.43%1.56B | -28.36%1.82B | -32.85%1.21B | -32.85%1.21B | -16.30%1.58B | 35.46%2.42B | 42.81%2.54B |
-Total tax payable | -73.37%49M | -73.37%49M | ---- | ---- | ---- | 14.29%184M | 14.29%184M | ---- | ---- | ---- |
-Other payable | 6.67%16M | 6.67%16M | ---- | ---- | ---- | 15.38%15M | 15.38%15M | ---- | ---- | ---- |
Current provisions | 15.63%37M | 15.63%37M | -21.62%29M | -14.29%30M | 37.93%40M | 10.34%32M | 10.34%32M | 311.11%37M | 218.18%35M | 81.25%29M |
Current debt and capital lease obligation | -46.43%45M | -46.43%45M | -72.30%41M | -81.51%44M | -67.62%79M | -24.32%84M | -24.32%84M | -1.33%148M | 27.96%238M | 0.00%244M |
-Current debt | -65.96%16M | -65.96%16M | ---- | ---- | ---- | -40.51%47M | -40.51%47M | ---- | ---- | ---- |
-Current capital lease obligation | -21.62%29M | -21.62%29M | ---- | ---- | ---- | 15.63%37M | 15.63%37M | ---- | ---- | ---- |
Other current liabilities | 34.78%31M | 34.78%31M | ---- | ---- | ---- | -14.81%23M | -14.81%23M | ---- | ---- | ---- |
Current liabilities | -29.51%1.47B | -29.51%1.47B | -29.80%1.43B | -40.48%1.66B | -34.90%1.97B | -12.12%2.08B | -12.12%2.08B | -2.40%2.03B | 39.14%2.79B | 45.56%3.03B |
Non current liabilities | ||||||||||
Long term provisions | 48.98%73M | 48.98%73M | -2.00%49M | -18.18%54M | -5.00%57M | -22.22%49M | -22.22%49M | -10.71%50M | 11.86%66M | -13.04%60M |
Long term debt and capital lease obligation | -26.88%359M | -26.88%359M | -28.71%355M | -32.25%355M | -18.61%468M | -17.89%491M | -17.89%491M | -47.19%498M | -45.87%524M | -50.43%575M |
-Long term debt | -38.79%213M | -38.79%213M | ---- | ---- | ---- | -21.09%348M | -21.09%348M | ---- | ---- | ---- |
-Long term capital lease obligation | 2.10%146M | 2.10%146M | ---- | ---- | ---- | -8.92%143M | -8.92%143M | ---- | ---- | ---- |
Non current accrued expenses | -20.00%16M | -20.00%16M | ---- | ---- | ---- | -13.04%20M | -13.04%20M | ---- | ---- | ---- |
Derivative product liabilities | -27.27%8M | -27.27%8M | ---- | ---- | ---- | 450.00%11M | 450.00%11M | ---- | ---- | ---- |
Other non current liabilities | 75.00%-1M | 75.00%-1M | 0.00%-1M | 100.00%2M | ---- | -100.00%-4M | -100.00%-4M | ---1M | 200.00%1M | 200.00%1M |
Total non current liabilities | -10.86%698M | -10.86%698M | -15.21%680M | -18.23%704M | -18.27%765M | -21.23%783M | -21.23%783M | -40.10%802M | -37.24%861M | -40.91%936M |
Total liabilities | -24.41%2.17B | -24.41%2.17B | -25.67%2.11B | -35.24%2.37B | -30.97%2.74B | -14.81%2.86B | -14.81%2.86B | -17.17%2.83B | 8.14%3.66B | 8.19%3.97B |
Shareholders'equity | ||||||||||
Share capital | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M |
-common stock | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M | 0.00%311M |
Retained earnings | -43.74%593M | -43.74%593M | 30.71%1.13B | 76.87%1.19B | 294.01%1.12B | 1,271.11%1.05B | 1,271.11%1.05B | 1,562.71%863M | 378.01%670M | 176.34%284M |
Paid-in capital | -0.42%714M | -0.42%714M | 0.00%714M | 0.00%714M | 0.00%714M | 0.00%717M | 0.00%717M | 0.00%714M | 0.00%714M | 0.00%714M |
Less: Treasury stock | 31.01%169M | 31.01%169M | 310.34%119M | 313.79%120M | 313.79%120M | 330.00%129M | 330.00%129M | -3.33%29M | -3.33%29M | -3.33%29M |
Other equity interest | ---- | ---- | -100.04%-1M | -100.04%-1M | 0.09%2.31B | ---- | ---- | 0.04%2.31B | 0.09%2.31B | --2.31B |
Total stockholders'equity | -8.67%3.76B | -8.67%3.76B | -0.55%4.14B | 5.02%4.14B | 23.98%4.06B | 32.02%4.12B | 32.02%4.12B | 36.78%4.16B | 40.37%3.94B | 33.52%3.28B |
Total equity | -8.67%3.76B | -8.67%3.76B | -0.55%4.14B | 5.02%4.14B | 23.98%4.06B | 32.02%4.12B | 32.02%4.12B | 36.78%4.16B | 40.37%3.94B | 33.52%3.28B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data