(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 | -66.50%140.35M | -66.50%140.35M | -90.21%34.55M | -66.04%133.38M | 2.85%372.42M | 10.75%419M | 10.75%419M | -2.30%353.03M | 5.77%392.79M | -2.07%362.1M |
-Cash and cash equivalents | -66.50%140.35M | -66.50%140.35M | -90.21%34.55M | -66.04%133.38M | 2.85%372.42M | 10.75%419M | 10.75%419M | -2.30%353.03M | 5.77%392.79M | -2.07%362.1M |
Receivables | 25.11%147.58M | 25.11%147.58M | -23.18%157.67M | -52.58%128.83M | -58.49%99.45M | -35.24%117.96M | -35.24%117.96M | 18.36%205.26M | 123.88%271.67M | 187.73%239.57M |
-Accounts receivable | -6.67%105.63M | -6.67%105.63M | -26.89%143.37M | -53.80%117.9M | -62.60%88.45M | -37.05%113.18M | -37.05%113.18M | 22.65%196.11M | 112.84%255.2M | 202.46%236.48M |
-Taxes receivable | 777.33%41.95M | 777.33%41.95M | 499.41%14.3M | 697.95%10.92M | 256.43%11M | 103.49%4.78M | 103.49%4.78M | 86.04%2.39M | --1.37M | -39.22%3.09M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -44.73%6.77M | 948.68%15.1M | ---- |
Inventory | -8.18%4.25M | -8.18%4.25M | -46.01%3.14M | 145.31%3.64M | --1.49M | 234.51%4.63M | 234.51%4.63M | 144.49%5.81M | 119.38%1.48M | --0 |
Other current assets | -13.50%44.99M | -13.50%44.99M | -9.24%45.2M | 93.39%56.31M | 117.78%54.98M | 327.49%52.01M | 327.49%52.01M | 261.76%49.8M | 134.66%29.12M | 63.19%25.25M |
Total current assets | -43.20%337.18M | -43.20%337.18M | -60.81%240.56M | -53.65%322.15M | -15.66%528.74M | 3.41%593.6M | 3.41%593.6M | 11.43%613.9M | 37.42%695.05M | 32.89%626.92M |
Non current assets | ||||||||||
Net PPE | 13.03%1.55B | 13.03%1.55B | 23.19%1.59B | 13.10%1.49B | 19.49%1.45B | 24.10%1.37B | 24.10%1.37B | 24.14%1.29B | 29.93%1.31B | 22.63%1.22B |
-Gross PPE | 13.59%3.62B | 13.59%3.62B | 15.68%3.54B | 11.20%3.39B | 13.55%3.31B | 15.06%3.18B | 15.06%3.18B | 14.63%3.06B | 16.71%3.04B | 13.66%2.91B |
-Accumulated depreciation | -14.01%-2.07B | -14.01%-2.07B | -10.20%-1.95B | -9.75%-1.9B | -9.29%-1.85B | -9.05%-1.81B | -9.05%-1.81B | -8.56%-1.77B | -8.34%-1.73B | -8.00%-1.7B |
Goodwill and other intangible assets | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M |
-Goodwill | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M | 0.00%73.45M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -44.73%6.77M | 948.68%15.1M | ---- |
Non current deferred assets | 122.42%246.68M | 122.42%246.68M | 3,851.66%155.89M | 3,391.46%138.12M | 1,482.46%108.79M | 1,516.97%110.91M | 1,516.97%110.91M | -39.21%3.95M | -49.54%3.96M | -47.66%6.88M |
Other non current assets | 26.01%208.26M | 26.01%208.26M | 88.84%205.57M | --205.94M | --185.04M | 560.95%165.27M | 560.95%165.27M | --108.86M | ---- | ---- |
Total non current assets | 20.77%2.08B | 20.77%2.08B | 37.11%2.02B | 36.82%1.9B | 40.41%1.82B | 42.19%1.72B | 42.19%1.72B | 31.93%1.48B | 27.35%1.39B | 20.23%1.3B |
Total assets | 4.36%2.42B | 4.36%2.42B | 8.34%2.26B | 6.68%2.23B | 22.14%2.35B | 29.71%2.31B | 29.71%2.31B | 25.16%2.09B | 30.54%2.09B | 24.08%1.92B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -49.63%252.15M | -49.63%252.15M | -22.55%291.51M | -15.42%318.51M | 47.64%492.46M | 107.64%500.62M | 107.64%500.62M | 91.35%376.39M | 152.20%376.58M | --333.56M |
-accounts payable | -17.80%252.15M | -17.80%252.15M | 10.07%286.26M | -7.22%267.59M | 9.52%280.94M | 52.40%306.76M | 52.40%306.76M | 41.19%260.08M | 98.70%288.4M | --256.53M |
-Total tax payable | --0 | --0 | -95.49%5.25M | -42.26%50.92M | 174.59%211.52M | 386.92%193.85M | 386.92%193.85M | 831.18%116.31M | 2,011.16%88.18M | --77.03M |
Current provisions | -10.71%6M | -10.71%6M | -2.93%6.56M | -5.46%6.6M | -0.82%6.62M | 0.45%6.72M | 0.45%6.72M | 49.29%6.76M | 63.29%6.98M | 29.44%6.68M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | 171.34%1.28M | 171.34%1.28M | --990K | ---- | ---- |
Current liabilities | -49.24%258.15M | -49.24%258.15M | -22.41%298.07M | -15.24%325.1M | 46.69%499.08M | 104.87%508.61M | 104.87%508.61M | 90.90%384.14M | 149.72%383.56M | 161.60%340.23M |
Non current liabilities | ||||||||||
Long term provisions | 92.67%89.73M | 92.67%89.73M | 63.76%72.72M | 75.98%76.91M | 21.22%59.41M | -3.51%46.57M | -3.51%46.57M | 5.11%44.41M | 3.69%43.7M | 22.00%49.01M |
Long term debt and capital lease obligation | 1,474.86%95.74M | 1,474.86%95.74M | -9.08%5.69M | 4.48%5.95M | -2.29%5.93M | 34.73%6.08M | 34.73%6.08M | 357.83%6.25M | 275.59%5.69M | 263.47%6.07M |
-Long term debt | --90M | --90M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -5.64%5.74M | -5.64%5.74M | -9.08%5.69M | 4.48%5.95M | -2.29%5.93M | 34.73%6.08M | 34.73%6.08M | 357.83%6.25M | 275.59%5.69M | 263.47%6.07M |
Non current deferred liabilities | --0 | --0 | --0 | --0 | -78.99%16.14M | -66.77%24.98M | -66.77%24.98M | 180.06%158.47M | 278.80%131.32M | 151.73%76.8M |
Employee benefits | 24.00%16.28M | 24.00%16.28M | 24.63%13.9M | 11.96%12.12M | -4.73%10.1M | -8.31%13.13M | -8.31%13.13M | -13.37%11.16M | 4.31%10.83M | 15.76%10.61M |
Total non current liabilities | 122.27%201.75M | 122.27%201.75M | -58.10%92.31M | -50.41%94.98M | -35.72%91.59M | -36.20%90.77M | -36.20%90.77M | 94.81%220.28M | 115.92%191.55M | 74.80%142.49M |
Total liabilities | -23.27%459.9M | -23.27%459.9M | -35.41%390.38M | -26.96%420.08M | 22.36%590.67M | 53.48%599.38M | 53.48%599.38M | 92.31%604.42M | 137.35%575.1M | 128.16%482.72M |
Shareholders'equity | ||||||||||
Share capital | -3.21%660.82M | -3.21%660.82M | -2.37%666.44M | -4.79%671.44M | -5.67%676.98M | -6.70%682.72M | -6.70%682.72M | -7.01%682.59M | -6.10%705.18M | -6.18%717.65M |
-common stock | -3.21%660.82M | -3.21%660.82M | -2.37%666.44M | -4.79%671.44M | -5.67%676.98M | -6.70%682.72M | -6.70%682.72M | -7.01%682.59M | -6.10%705.18M | -6.18%717.65M |
Retained earnings | 26.03%1.28B | 26.03%1.28B | 51.85%1.19B | 41.83%1.12B | 51.20%1.06B | 58.75%1.01B | 58.75%1.01B | 31.75%782.09M | 36.30%786.25M | 30.49%703.1M |
Paid-in capital | -5.34%19.25M | -5.34%19.25M | -5.43%19.06M | -3.87%19.1M | -6.58%19.02M | -17.11%20.33M | -17.11%20.33M | -26.26%20.16M | -29.31%19.87M | -42.06%20.37M |
Total stockholders'equity | 14.02%1.96B | 14.02%1.96B | 26.15%1.87B | 19.48%1.81B | 22.06%1.76B | 23.05%1.71B | 23.05%1.71B | 9.59%1.48B | 11.45%1.51B | 7.64%1.44B |
Total equity | 14.02%1.96B | 14.02%1.96B | 26.15%1.87B | 19.48%1.81B | 22.06%1.76B | 23.05%1.71B | 23.05%1.71B | 9.59%1.48B | 11.45%1.51B | 7.64%1.44B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data