(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 | 13.57%617.02M | 13.57%617.02M | 16.27%590.57M | 18.10%581.05M | 16.92%544.54M | 16.61%543.3M | 16.61%543.3M | 13.14%507.94M | -1.34%492M | 344.93%465.73M |
-Cash and cash equivalents | 13.57%617.02M | 13.57%617.02M | 16.27%590.57M | 18.10%581.05M | 16.92%544.54M | 16.61%543.3M | 16.61%543.3M | 13.14%507.94M | -1.34%492M | 344.93%465.73M |
Receivables | 8.37%66.32M | 8.37%66.32M | 3.92%64.98M | -2.45%59M | -3.89%61.32M | -20.88%61.2M | -20.88%61.2M | -9.49%62.53M | -10.54%60.48M | -24.04%63.81M |
-Accounts receivable | -38.03%7.98M | -38.03%7.98M | -71.39%5.97M | -21.45%11.26M | -24.39%10.83M | -6.98%12.88M | -6.98%12.88M | -4.22%20.87M | -22.01%14.33M | 203.37%14.33M |
-Other receivables | 20.74%58.34M | 20.74%58.34M | 41.65%59.01M | 3.45%47.74M | 2.05%50.49M | -23.91%48.32M | -23.91%48.32M | -11.92%41.66M | -6.26%46.15M | -37.58%49.48M |
Prepaid assets | 25.05%24.79M | 25.05%24.79M | 26.06%29.51M | 34.74%27.54M | 79.51%33.75M | 60.05%19.83M | 60.05%19.83M | 55.36%23.41M | 142.10%20.44M | 97.55%18.8M |
Restricted cash | 9.52%6.4B | 9.52%6.4B | 6.55%5.37B | 7.67%5.54B | 18.20%5.48B | 32.63%5.84B | 32.63%5.84B | 35.93%5.04B | 41.43%5.14B | 38.27%4.63B |
Other current assets | -42.61%3.04M | -42.61%3.04M | -18.42%2.89M | -9.31%2.92M | -33.86%2.35M | 88.12%5.29M | 88.12%5.29M | -1.36%3.55M | -24.30%3.22M | 134.41%3.56M |
Total current assets | 9.85%7.11B | 9.85%7.11B | 7.47%6.06B | 8.55%6.21B | 18.00%6.12B | 30.39%6.47B | 30.39%6.47B | 32.82%5.64B | 35.67%5.72B | 46.04%5.19B |
Non current assets | ||||||||||
Net PPE | 36.09%40.35M | 36.09%40.35M | -18.47%26.13M | -19.11%26.28M | -4.16%29.56M | 18.22%29.65M | 18.22%29.65M | 23.04%32.05M | 20.04%32.49M | 6.55%30.84M |
-Gross PPE | 24.96%79.66M | 24.96%79.66M | -0.48%63.55M | -7.54%64.3M | -0.28%65.75M | 9.31%63.75M | 9.31%63.75M | 11.08%63.86M | 22.33%69.54M | 15.58%65.93M |
-Accumulated depreciation | -15.28%-39.31M | -15.28%-39.31M | -17.64%-37.42M | -2.60%-38.02M | -3.14%-36.19M | -2.59%-34.1M | -2.59%-34.1M | -1.17%-31.81M | -24.40%-37.05M | -24.87%-35.09M |
Goodwill and other intangible assets | 47.18%96.16M | 47.18%96.16M | 54.87%90.76M | 31.24%77.81M | 14.98%69.95M | 11.38%65.33M | 11.38%65.33M | 3.07%58.61M | 3.53%59.29M | 8.06%60.84M |
-Goodwill | 0.00%19.89M | 0.00%19.89M | 9.05%19.89M | 2.10%19.89M | -6.37%19.89M | -5.86%19.89M | -5.86%19.89M | -15.26%18.24M | -11.58%19.48M | -2.55%21.24M |
-Other intangible assets | 67.82%76.27M | 67.82%76.27M | 75.57%70.87M | 45.50%57.92M | 26.43%50.07M | 21.09%45.44M | 21.09%45.44M | 14.23%40.37M | 12.99%39.81M | 14.76%39.6M |
Investments and advances | --0 | --0 | --0 | --0 | --0 | -8.33%6.43M | -8.33%6.43M | -10.14%6.24M | -3.08%6.64M | 2.68%7.02M |
Non current deferred assets | 266.78%15.29M | 266.78%15.29M | 296.89%16.19M | 265.21%14M | -30.03%2.36M | -14.92%4.17M | -14.92%4.17M | 5.73%4.08M | 14.79%3.83M | 28.40%3.38M |
Defined pension benefit | -23.29%840K | -23.29%840K | -22.56%944K | -21.90%970K | -36.08%1.07M | -36.45%1.1M | -36.45%1.1M | -41.08%1.22M | -39.33%1.24M | -8.71%1.68M |
Other non current assets | 28.98%21.76M | 28.98%21.76M | 31.53%22.45M | -16.13%15.86M | -13.76%16.01M | -9.57%16.87M | -9.57%16.87M | -4.91%17.07M | -9.92%18.91M | -24.39%18.56M |
Total non current assets | 41.16%174.4M | 41.16%174.4M | 31.21%156.48M | 10.23%134.92M | -2.75%118.95M | 6.48%123.55M | 6.48%123.55M | 4.86%119.26M | 4.12%122.4M | 1.01%122.32M |
Total assets | 10.44%7.28B | 10.44%7.28B | 7.96%6.22B | 8.59%6.34B | 17.52%6.24B | 29.85%6.59B | 29.85%6.59B | 32.09%5.76B | 34.82%5.84B | 44.55%5.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.28%64.08M | 14.28%64.08M | 63.45%66.55M | 63.74%66.45M | 88.47%57.14M | 89.34%56.08M | 89.34%56.08M | 37.72%40.71M | 32.79%40.58M | 33.35%30.32M |
-accounts payable | -18.34%33.94M | -18.34%33.94M | 33.08%35.59M | 9.10%29.17M | 82.82%31.77M | 141.66%41.57M | 141.66%41.57M | 58.06%26.74M | 58.29%26.74M | 31.49%17.38M |
-Total tax payable | --2.41M | --2.41M | --4.7M | --10.98M | --6.14M | --0 | --0 | ---- | ---- | ---- |
-Other payable | 91.14%27.73M | 91.14%27.73M | 87.93%26.25M | 89.97%26.3M | 48.59%19.23M | 16.86%14.51M | 16.86%14.51M | 10.50%13.97M | 1.29%13.85M | 35.95%12.94M |
Current accrued expenses | 23.57%12.36M | 23.57%12.36M | 3.90%9.82M | 28.75%10.47M | -14.56%9.01M | -6.19%10M | -6.19%10M | -36.93%9.45M | -52.86%8.13M | -6.21%10.55M |
Current debt and capital lease obligation | -14.22%7.17M | -14.22%7.17M | -14.73%7.73M | -4.26%8.2M | 8.12%9.46M | -10.01%8.36M | -10.01%8.36M | -3.59%9.07M | -5.60%8.57M | -62.98%8.75M |
-Current capital lease obligation | -14.22%7.17M | -14.22%7.17M | -14.73%7.73M | -4.26%8.2M | 8.12%9.46M | -10.01%8.36M | -10.01%8.36M | -3.59%9.07M | -5.60%8.57M | 1.33%8.75M |
Current deferred liabilities | 9.45%6.39B | 9.45%6.39B | 6.56%5.37B | 7.55%5.53B | 18.07%5.47B | 32.66%5.84B | 32.66%5.84B | 35.95%5.04B | 39.92%5.14B | 39.28%4.63B |
Current liabilities | 9.44%6.54B | 9.44%6.54B | 6.94%5.51B | 7.97%5.66B | 18.44%5.59B | 32.90%5.98B | 32.90%5.98B | 35.58%5.15B | 38.93%5.24B | 38.27%4.72B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 60.02%36.25M | 60.02%36.25M | 25.90%19.83M | 31.76%19.46M | 56.84%22.42M | 65.77%22.65M | 65.77%22.65M | --15.75M | --14.77M | -70.84%14.3M |
-Long term debt | 14.08%18.41M | 14.08%18.41M | 0.34%15.8M | 5.89%15.64M | 19.75%17.12M | 18.10%16.14M | 18.10%16.14M | --15.75M | --14.77M | -70.84%14.3M |
-Long term capital lease obligation | 173.81%17.84M | 173.81%17.84M | --4.03M | --3.82M | --5.3M | --6.51M | --6.51M | ---- | ---- | ---- |
Non current deferred liabilities | 42.51%30M | 42.51%30M | --26.01M | --25.28M | --23.94M | --21.05M | --21.05M | ---- | ---- | ---- |
Employee benefits | -8.70%2.06M | -8.70%2.06M | --2.75M | --2.12M | --2.23M | --2.25M | --2.25M | ---- | ---- | ---- |
Derivative product liabilities | -66.99%8.56M | -66.99%8.56M | -34.14%20.38M | -20.63%12.58M | -8.77%26.17M | -56.72%25.91M | -56.72%25.91M | -35.94%30.95M | -73.42%15.85M | --28.68M |
Other non current liabilities | 5.88%18K | 5.88%18K | -99.93%18K | -99.94%18K | -99.94%17K | -99.92%17K | -99.92%17K | 41.09%26.78M | 41.15%27.88M | 21.07%26.56M |
Total non current liabilities | 6.94%76.87M | 6.94%76.87M | -6.11%68.98M | 1.64%59.46M | 7.54%74.78M | -23.41%71.88M | -23.41%71.88M | 9.19%73.47M | -26.30%58.5M | -70.60%69.54M |
Total liabilities | 9.41%6.62B | 9.41%6.62B | 6.75%5.58B | 7.90%5.72B | 18.28%5.66B | 31.75%6.05B | 31.75%6.05B | 35.12%5.23B | 37.58%5.3B | 31.21%4.79B |
Shareholders'equity | ||||||||||
Share capital | 4.51%3.69M | 4.51%3.69M | 4.48%3.66M | 4.85%3.63M | 4.85%3.59M | 3.64%3.53M | 3.64%3.53M | 3.30%3.5M | 2.36%3.46M | 1,197.73%3.43M |
-common stock | 4.51%3.69M | 4.51%3.69M | 4.48%3.66M | 4.85%3.63M | 4.85%3.59M | 3.64%3.53M | 3.64%3.53M | 3.30%3.5M | 2.36%3.46M | 1,197.73%3.43M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 86.00%-15.2M | 86.00%-15.2M | 57.09%-42.22M | 23.47%-55.04M | -31.75%-100.59M | -15.39%-108.53M | -15.39%-108.53M | -30.91%-98.38M | 5.35%-71.93M | -20.09%-76.35M |
Paid-in capital | 12.68%732.89M | 12.68%732.89M | 12.97%711.46M | 13.93%697.26M | 13.81%674.02M | 13.03%650.43M | 13.03%650.43M | 12.28%629.79M | 11.08%612M | 598.69%592.24M |
Less: Treasury stock | --56.94M | --56.94M | --34.76M | --19.73M | ---- | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 0.00%-176K | 0.00%-176K | 92.22%-176K | 70.91%-176K | -106.66%-176K | -107.81%-176K | -107.81%-176K | -181.37%-2.26M | -117.61%-605K | -11.46%2.64M |
Total stockholders'equity | 21.83%664.27M | 21.83%664.27M | 19.77%637.97M | 15.29%625.95M | 10.51%576.85M | 11.95%545.26M | 11.95%545.26M | 8.28%532.65M | 12.69%542.93M | 2,035.78%521.96M |
Total equity | 21.83%664.27M | 21.83%664.27M | 19.77%637.97M | 15.29%625.95M | 10.51%576.85M | 11.95%545.26M | 11.95%545.26M | 8.28%532.65M | 12.69%542.93M | 2,035.78%521.96M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data