(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 | -22.82%249.74M | -22.82%249.74M | -2.62%297M | 12.24%276.64M | 21.54%288.9M | 28.34%323.58M | 28.34%323.58M | 30.51%305M | 1.04%246.47M | -35.04%237.7M |
-Cash and cash equivalents | -21.18%248.8M | -21.18%248.8M | -4.39%291.6M | 15.68%267.73M | 20.45%286.3M | 25.85%315.65M | 25.85%315.65M | 30.51%305M | -4.28%231.44M | -35.04%237.7M |
-Short-term investments | -88.22%934K | -88.22%934K | --5.4M | -40.71%8.91M | --2.6M | 503.35%7.93M | 503.35%7.93M | ---- | 599.07%15.03M | ---- |
-Accounts receivable | -6.68%216.18M | -6.68%216.18M | -2.73%392.2M | 11.58%355.13M | 0.08%384.6M | 13.74%231.65M | 13.74%231.65M | 18.87%403.2M | 11.73%318.27M | 22.31%384.3M |
-Taxes receivable | -20.99%45.81M | -20.99%45.81M | ---- | -16.52%37.36M | ---- | 18.97%57.98M | 18.97%57.98M | ---- | 13.61%44.75M | ---- |
-Other receivables | 1.19%104.4M | 1.19%104.4M | 19.52%69.2M | 6.98%58.87M | -6.43%59.7M | 17.35%103.17M | 17.35%103.17M | 21.13%57.9M | 56.38%55.03M | 97.52%63.8M |
Inventory | 9.47%22.05M | 9.47%22.05M | 16.31%27.1M | 54.84%30.59M | 62.35%27.6M | 42.50%20.15M | 42.50%20.15M | 75.19%23.3M | 71.48%19.76M | 58.88%17M |
Prepaid assets | 29.53%28.93M | 29.53%28.93M | ---- | ---- | ---- | 10.57%22.34M | 10.57%22.34M | ---- | ---- | ---- |
Restricted cash | 17.46%23.77M | 17.46%23.77M | ---- | ---- | ---- | 24.70%20.24M | 24.70%20.24M | ---- | ---- | ---- |
Other current assets | ---- | ---- | ---- | ---- | --100K | ---- | ---- | --100K | ---- | ---- |
Total current assets | -23.28%690.88M | -23.28%690.88M | -11.21%785.5M | 9.78%852.2M | 21.77%855.8M | 40.05%900.51M | 40.05%900.51M | 39.54%884.7M | 26.25%776.29M | -2.79%702.8M |
Non current assets | ||||||||||
Net PPE | 2.46%463.65M | 2.46%463.65M | 4.71%495.6M | 11.71%481.33M | 2.95%460.9M | 8.67%452.52M | 8.67%452.52M | 17.47%473.3M | 5.73%430.88M | 15.86%447.7M |
-Gross PPE | 6.70%1.11B | 6.70%1.11B | 4.71%495.6M | 12.87%1.14B | 2.95%460.9M | 9.86%1.04B | 9.86%1.04B | 17.47%473.3M | 11.53%1.01B | 15.86%447.7M |
-Accumulated depreciation | -9.95%-650.35M | -9.95%-650.35M | ---- | -13.74%-656.84M | ---- | -10.79%-591.51M | -10.79%-591.51M | ---- | -16.28%-577.51M | ---- |
Goodwill and other intangible assets | -0.43%683.89M | -0.43%683.89M | -4.15%682.9M | 5.65%678.13M | 9.54%692.5M | 16.47%686.83M | 16.47%686.83M | 20.15%712.5M | 6.89%641.87M | 17.01%632.2M |
-Goodwill | -1.86%440.15M | -1.86%440.15M | -10.31%449.8M | 2.76%443.11M | 8.93%455M | 15.26%448.51M | 15.26%448.51M | 17.36%501.5M | 3.14%431.23M | 12.22%417.7M |
-Other intangible assets | 2.27%243.74M | 2.27%243.74M | 10.47%233.1M | 11.57%235.02M | 10.72%237.5M | 18.83%238.32M | 18.83%238.32M | 27.34%211M | 15.49%210.64M | 27.60%214.5M |
Other non current assets | ---- | ---- | 11.97%65.5M | ---- | 4.29%58.3M | ---- | ---- | 18.18%58.5M | ---- | 16.95%55.9M |
Total non current assets | 5.62%1.3B | 5.62%1.3B | 4.44%1.34B | 8.15%1.26B | 7.00%1.25B | 12.93%1.23B | 12.93%1.23B | 21.14%1.28B | 8.34%1.16B | 18.12%1.17B |
Total assets | -6.60%1.99B | -6.60%1.99B | -1.95%2.12B | 8.80%2.11B | 12.56%2.1B | 23.00%2.13B | 23.00%2.13B | 28.03%2.17B | 14.86%1.94B | 9.28%1.87B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.30%460.87M | -5.30%460.87M | 0.08%504.3M | 7.91%566.81M | -5.11%497.9M | 3.55%486.66M | 3.55%486.66M | 13.57%503.9M | 13.38%525.25M | 25.41%524.7M |
-accounts payable | -12.35%99.18M | -12.35%99.18M | -4.11%403.5M | 9.44%373.31M | -6.14%408.5M | -13.00%113.15M | -13.00%113.15M | 11.50%420.8M | -0.92%341.12M | 25.56%435.2M |
-Total tax payable | -30.65%131.28M | -30.65%131.28M | ---- | -30.62%62.14M | ---- | 0.96%189.3M | 0.96%189.3M | ---- | 51.81%89.56M | ---- |
-Dividends payable | ---- | ---- | ---- | 50.30%15.91M | ---- | ---- | ---- | ---- | -52.89%10.58M | ---- |
-Other payable | 25.08%230.41M | 25.08%230.41M | 21.30%100.8M | 37.47%115.46M | -0.11%89.4M | 20.85%184.21M | 20.85%184.21M | 25.34%83.1M | 123.88%83.99M | 24.65%89.5M |
Current provisions | 2,880.77%5.43M | 2,880.77%5.43M | ---- | -68.83%178K | ---- | -70.83%182K | -70.83%182K | ---- | -40.21%571K | ---- |
Current debt and capital lease obligation | -13.86%160.26M | -13.86%160.26M | 32.68%33.7M | 1.23%149.93M | 32.33%30.7M | 51.97%186.06M | 51.97%186.06M | -84.67%25.4M | 15.41%148.1M | 0.87%23.2M |
-Current debt | -19.94%125.35M | -19.94%125.35M | ---- | -8.08%116.71M | ---- | 58.30%156.57M | 58.30%156.57M | ---- | 25.09%126.97M | ---- |
-Current capital lease obligation | 18.38%34.91M | 18.38%34.91M | 32.68%33.7M | 57.18%33.21M | 32.33%30.7M | 25.37%29.49M | 25.37%29.49M | 9.01%25.4M | -21.21%21.13M | 0.87%23.2M |
Other current liabilities | 18.17%10.35M | 18.17%10.35M | 35.19%14.6M | 141.28%12.51M | 9.68%6.8M | 14.29%8.76M | 14.29%8.76M | 38.46%10.8M | -48.58%5.19M | 1.64%6.2M |
Current liabilities | -15.98%720.36M | -15.98%720.36M | -7.40%746M | 6.96%780.97M | 5.51%762.7M | 24.28%857.32M | 24.28%857.32M | 30.52%805.6M | 21.16%730.14M | 13.68%722.9M |
Non current liabilities | ||||||||||
Long term provisions | 2.06%140.54M | 2.06%140.54M | ---- | 3.00%149.38M | ---- | 8.97%137.7M | 8.97%137.7M | ---- | 27.76%145.04M | ---- |
Long term debt and capital lease obligation | 1.75%830.65M | 1.75%830.65M | -9.60%81.9M | 9.38%833.38M | 19.91%78.9M | 10.41%816.36M | 10.41%816.36M | -88.59%90.6M | 2.96%761.91M | 21.85%65.8M |
-Long term debt | 1.25%747.35M | 1.25%747.35M | ---- | 8.25%753.8M | ---- | 9.28%738.11M | 9.28%738.11M | ---- | 2.05%696.35M | ---- |
-Long term capital lease obligation | 6.44%83.29M | 6.44%83.29M | -9.60%81.9M | 21.40%79.59M | 19.91%78.9M | 22.45%78.25M | 22.45%78.25M | 51.51%90.6M | 13.81%65.56M | 21.85%65.8M |
Other non current liabilities | ---- | ---- | 2.84%235.6M | ---- | 10.53%222.6M | ---- | ---- | 44.00%229.1M | ---- | 25.64%201.4M |
Total non current liabilities | -0.85%1.12B | -0.85%1.12B | 2.09%1.15B | 11.17%1.13B | 16.87%1.16B | 16.46%1.12B | 16.46%1.12B | 18.21%1.13B | 6.74%1.02B | 3.02%996.2M |
Total liabilities | -7.39%1.84B | -7.39%1.84B | -1.87%1.9B | 9.41%1.91B | 12.09%1.93B | 19.72%1.98B | 19.72%1.98B | 23.05%1.93B | 12.32%1.75B | 7.25%1.72B |
Shareholders'equity | ||||||||||
Share capital | 0.00%30.46M | 0.00%30.46M | 0.00%30.5M | 0.00%30.46M | 0.00%30.5M | 0.00%30.46M | 0.00%30.46M | 0.00%30.5M | -1.40%30.46M | -1.29%30.5M |
-common stock | 0.00%30.46M | 0.00%30.46M | 0.00%30.5M | 0.00%30.46M | 0.00%30.5M | 0.00%30.46M | 0.00%30.46M | 0.00%30.5M | -1.40%30.46M | -1.29%30.5M |
Retained earnings | 8.21%791.16M | 8.21%791.16M | -3.04%198M | 6.71%768.94M | 22.49%146.5M | 8.00%731.11M | 8.00%731.11M | 122.93%204.2M | -1.17%720.59M | 55.93%119.6M |
Paid-in capital | 0.00%33.13M | 0.00%33.13M | ---- | 0.00%33.13M | ---- | 0.00%33.13M | 0.00%33.13M | ---- | 0.00%33.13M | ---- |
Less: Treasury stock | 39.03%35.97M | 39.03%35.97M | ---- | 33.24%31.58M | ---- | 81.17%25.87M | 81.17%25.87M | ---- | -20.08%23.7M | ---- |
Other equity interest | ---- | ---- | 0.00%-100K | ---- | ---100K | ---- | ---- | ---100K | ---- | ---- |
Total stockholders'equity | 3.96%154.52M | 3.96%154.52M | -2.64%228.4M | 2.73%197.68M | 17.85%176.9M | 92.53%148.63M | 92.53%148.63M | 92.14%234.6M | 46.07%192.41M | 39.50%150.1M |
Noncontrolling interests | 26.57%-373K | 26.57%-373K | ---- | 65.47%-500K | ---- | 47.57%-508K | 47.57%-508K | ---- | -1,091.78%-1.45M | ---- |
Total equity | 4.06%154.14M | 4.06%154.14M | -2.64%228.4M | 3.25%197.18M | 17.85%176.9M | 94.31%148.12M | 94.31%148.12M | 92.14%234.6M | 44.81%190.97M | 39.50%150.1M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data