(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 | -26.63%294.03M | -26.63%294.03M | 52.61%484.03M | 92.28%536.55M | 40.21%505.59M | 44.16%400.73M | 44.16%400.73M | 37.34%317.16M | 37.89%279.04M | 67.65%360.59M |
-Cash and cash equivalents | -26.63%294.03M | -26.63%294.03M | 52.61%484.03M | 92.28%536.55M | 40.21%505.59M | 44.16%400.73M | 44.16%400.73M | 37.34%317.16M | 37.89%279.04M | 67.65%360.59M |
Receivables | 22.54%34.83M | 22.54%34.83M | -12.46%26.32M | -10.68%18.13M | -0.80%17.8M | 9.74%28.43M | 9.74%28.43M | 29.50%30.06M | -27.25%20.3M | -9.33%17.95M |
-Accounts receivable | -28.02%16.44M | -28.02%16.44M | 4.38%15.55M | -19.35%16.19M | -0.80%17.8M | 140.71%22.84M | 140.71%22.84M | 14.55%14.9M | 0.87%20.08M | -9.33%17.95M |
-Taxes receivable | 229.41%18.39M | 229.41%18.39M | -29.00%10.77M | 780.91%1.94M | --0 | -65.98%5.58M | -65.98%5.58M | 48.55%15.17M | -97.25%220K | --0 |
Inventory | -13.94%1.38M | -13.94%1.38M | -43.17%836K | -46.93%874K | 21.17%887K | 42.09%1.61M | 42.09%1.61M | 69.86%1.47M | 86.73%1.65M | -32.72%732K |
Prepaid assets | 10.44%37.61M | 10.44%37.61M | 2.13%40.56M | 14.07%43.09M | 40.83%40.26M | 43.52%34.06M | 43.52%34.06M | 49.07%39.72M | 17.02%37.78M | 18.58%28.59M |
Restricted cash | 5.65%2.33B | 5.65%2.33B | 8.59%1.9B | -41.50%2B | -39.46%2.39B | 19.30%2.2B | 19.30%2.2B | -40.91%1.75B | 69.01%3.42B | 71.52%3.94B |
Current deferred assets | 22.65%118.21M | 22.65%118.21M | 23.17%111.88M | 24.42%107.06M | 24.73%102.37M | 25.62%96.38M | 25.62%96.38M | 26.93%90.83M | 27.06%86.05M | 27.36%82.07M |
Total current assets | 1.78%2.81B | 1.78%2.81B | 15.02%2.56B | -29.62%2.71B | -31.11%3.05B | 22.74%2.76B | 22.74%2.76B | -32.74%2.23B | 63.29%3.85B | 68.98%4.43B |
Non current assets | ||||||||||
Net PPE | 23.79%498.2M | 23.79%498.2M | 21.99%468.28M | 18.68%444.99M | 16.14%421.02M | 15.33%402.45M | 15.33%402.45M | 16.57%383.86M | 16.80%374.94M | 20.20%362.51M |
-Gross PPE | 27.49%935.49M | 27.49%935.49M | 26.90%877.23M | 25.32%826.79M | 24.09%776.53M | 24.03%733.79M | 24.03%733.79M | 24.77%691.26M | 24.62%659.76M | 26.58%625.78M |
-Accumulated depreciation | -31.98%-437.29M | -31.98%-437.29M | -33.03%-408.95M | -34.05%-381.8M | -35.03%-355.51M | -36.55%-331.34M | -36.55%-331.34M | -36.80%-307.4M | -36.65%-284.82M | -36.56%-263.28M |
Goodwill and other intangible assets | -3.69%102M | -3.69%102M | -3.65%102.98M | -3.62%103.95M | -3.64%104.93M | -3.65%105.91M | -3.65%105.91M | -3.66%106.88M | -3.68%107.86M | 109.85%108.89M |
-Goodwill | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M | 0.00%51.89M |
-Other intangible assets | -7.23%50.11M | -7.23%50.11M | -7.10%51.09M | -6.98%52.06M | -6.95%53.04M | -6.91%54.02M | -6.91%54.02M | -6.88%54.99M | -6.85%55.97M | --57M |
Non current deferred assets | 19.77%680.27M | 19.77%680.27M | 20.24%645.61M | 21.84%623.75M | 22.02%602.21M | 22.98%567.97M | 22.98%567.97M | 24.65%536.94M | 24.65%511.96M | 24.99%493.53M |
Other non current assets | 67.13%103.64M | 67.13%103.64M | 30.31%76.27M | 43.91%70.45M | 29.60%58.78M | 46.31%62.01M | 46.31%62.01M | 72.88%58.52M | 48.84%48.96M | 32.50%45.36M |
Total non current assets | 21.59%1.38B | 21.59%1.38B | 19.05%1.29B | 19.11%1.24B | 17.49%1.19B | 18.19%1.14B | 18.19%1.14B | 20.04%1.09B | 19.07%1.04B | 29.10%1.01B |
Total assets | 7.56%4.2B | 7.56%4.2B | 16.34%3.86B | -19.22%3.95B | -22.09%4.24B | 21.38%3.9B | 21.38%3.9B | -21.42%3.31B | 51.30%4.89B | 59.82%5.44B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.57%13.88M | -13.57%13.88M | -32.53%6.89M | -37.03%8.49M | -16.92%29.39M | 178.14%16.05M | 178.14%16.05M | 8.16%10.21M | 46.15%13.48M | 40.87%35.37M |
-accounts payable | -13.57%13.88M | -13.57%13.88M | -32.53%6.89M | -37.03%8.49M | -17.68%10.04M | 178.14%16.05M | 178.14%16.05M | 8.16%10.21M | 46.15%13.48M | 0.49%12.19M |
-Total tax payable | ---- | ---- | ---- | ---- | -16.52%19.35M | ---- | ---- | ---- | ---- | 78.62%23.18M |
Current accrued expenses | 27.30%169.88M | 27.30%169.88M | 21.72%138.65M | 35.19%150.75M | 10.46%123.87M | 11.20%133.45M | 11.20%133.45M | 15.16%113.9M | 18.75%111.5M | 32.23%112.15M |
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.78M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.78M |
Current deferred liabilities | 15.07%22.81M | 15.07%22.81M | 16.29%22.73M | 19.10%21.34M | 19.67%20.51M | 21.80%19.83M | 21.80%19.83M | 20.84%19.55M | 19.90%17.92M | 20.75%17.14M |
Other current liabilities | 5.45%2.33B | 5.45%2.33B | 8.41%1.9B | -41.44%2.01B | -39.40%2.39B | 19.56%2.21B | 19.56%2.21B | -40.74%1.75B | 69.13%3.43B | 71.59%3.95B |
Current liabilities | 6.63%2.53B | 6.63%2.53B | 9.07%2.07B | -38.72%2.19B | -37.63%2.57B | 19.42%2.38B | 19.42%2.38B | -38.51%1.9B | 66.35%3.57B | 69.55%4.11B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | 0.00%29M | 0.00%29M | 7.63%29M | 5.92%29M | 5.92%29M | 4.26%29M | 2.65%29M | -6.06%26.95M |
-Long term debt | ---- | ---- | 0.00%29M | 0.00%29M | 7.63%29M | 5.92%29M | 5.92%29M | 4.26%29M | 2.65%29M | -6.06%26.95M |
Non current deferred liabilities | 5.36%251.41M | 5.36%251.41M | 7.36%251.05M | 8.67%245.85M | 7.87%239.96M | 3.46%238.62M | 3.46%238.62M | 13.00%233.83M | 15.08%226.24M | 16.99%222.45M |
Other non current liabilities | 44.13%108.45M | 44.13%108.45M | 9.31%84.83M | 12.50%83.08M | -0.72%73.1M | 3.09%75.25M | 3.09%75.25M | 8.26%77.6M | 4.34%73.85M | 335.64%73.63M |
Total non current liabilities | 4.96%359.86M | 4.96%359.86M | 7.18%364.88M | 8.76%357.93M | 5.89%342.05M | 3.58%342.87M | 3.58%342.87M | 11.10%340.44M | 11.32%329.09M | 37.03%323.02M |
Total liabilities | 6.42%2.89B | 6.42%2.89B | 8.78%2.43B | -34.71%2.54B | -34.46%2.91B | 17.17%2.72B | 17.17%2.72B | -34.03%2.24B | 59.68%3.9B | 66.67%4.44B |
Shareholders'equity | ||||||||||
Share capital | 0.32%627K | 0.32%627K | 0.32%627K | 0.16%626K | 0.32%625K | 0.32%625K | 0.32%625K | 0.48%625K | 0.64%625K | 0.81%623K |
-common stock | 0.32%627K | 0.32%627K | 0.32%627K | 0.16%626K | 0.32%625K | 0.32%625K | 0.32%625K | 0.48%625K | 0.64%625K | 0.81%623K |
Retained earnings | 22.81%1.47B | 22.81%1.47B | 26.29%1.41B | 27.53%1.36B | 30.65%1.32B | 30.73%1.2B | 30.73%1.2B | 28.85%1.12B | 27.30%1.06B | 28.47%1.01B |
Paid-in capital | 25.64%724.49M | 25.64%724.49M | 24.97%687.72M | 25.53%649.97M | 24.20%608.97M | 23.85%576.62M | 23.85%576.62M | 24.65%550.3M | 26.29%517.78M | 27.85%490.31M |
Less: Treasury stock | 51.56%891.03M | 51.56%891.03M | 14.93%675.52M | 1.95%598.97M | 20.53%588.53M | 20.45%587.91M | 20.45%587.91M | 21.52%587.75M | 29.17%587.53M | 15.47%488.3M |
Gains losses not affecting retained earnings | 71.94%-1.04M | 71.94%-1.04M | 42.80%-2.18M | -87.06%-2.99M | -154.96%-2.85M | ---3.7M | ---3.7M | ---3.81M | ---1.6M | ---1.12M |
Total stockholders'equity | 10.18%1.3B | 10.18%1.3B | 32.05%1.42B | 41.50%1.41B | 32.25%1.33B | 32.32%1.18B | 32.32%1.18B | 30.42%1.08B | 25.48%994.14M | 35.35%1.01B |
Total equity | 10.18%1.3B | 10.18%1.3B | 32.05%1.42B | 41.50%1.41B | 32.25%1.33B | 32.32%1.18B | 32.32%1.18B | 30.42%1.08B | 25.48%994.14M | 35.35%1.01B |
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