(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,366.67%176M | -96.97%5M | -96.97%5M | 161.11%47M | -85.71%13M | -89.09%12M | 217.31%165M | 217.31%165M | -93.88%18M | 435.29%91M |
-Cash and cash equivalents | 1,366.67%176M | -96.97%5M | -96.97%5M | 161.11%47M | -85.71%13M | -89.09%12M | 217.31%165M | 217.31%165M | -93.88%18M | 435.29%91M |
Receivables | 13.81%412M | 4.02%414M | 4.02%414M | 5.51%364M | 7.27%310M | 19.47%362M | 20.97%398M | 20.97%398M | 26.37%345M | 5.47%289M |
-Accounts receivable | 13.81%412M | 4.02%414M | 4.02%414M | 5.51%364M | 7.27%310M | 19.47%362M | 20.97%398M | 20.97%398M | 26.37%345M | 5.47%289M |
Inventory | 20.00%114M | 18.95%113M | 18.95%113M | 19.78%109M | 12.50%108M | 31.94%95M | 21.79%95M | 21.79%95M | 21.33%91M | 29.73%96M |
Prepaid assets | 22.47%109M | -1.45%68M | -1.45%68M | 18.42%45M | 1.82%56M | -3.26%89M | 4.55%69M | 4.55%69M | -13.64%38M | 7.84%55M |
Restricted cash | 116.67%65M | -20.69%92M | -20.69%92M | -33.33%30M | -23.53%26M | 114.29%30M | 213.51%116M | 213.51%116M | 800.00%45M | -20.93%34M |
Other current assets | 172.31%177M | 309.26%221M | 309.26%221M | 323.08%55M | 450.00%88M | 225.00%65M | 125.00%54M | 125.00%54M | -7.14%13M | -20.00%16M |
Total current assets | 41.25%1.08B | -22.73%935M | -22.73%935M | -3.47%724M | -15.71%676M | -12.56%766M | 75.87%1.21B | 75.87%1.21B | -16.57%750M | 32.78%802M |
Non current assets | ||||||||||
Net PPE | 12.22%9.66B | 12.77%9.55B | 12.77%9.55B | 9.48%9.08B | 8.29%8.84B | 6.81%8.61B | 5.75%8.47B | 5.75%8.47B | 6.68%8.29B | 6.12%8.16B |
-Gross PPE | 10.63%14.51B | 10.98%14.3B | 10.98%14.3B | 8.74%13.75B | 7.96%13.44B | 6.80%13.12B | 6.07%12.89B | 6.07%12.89B | 6.86%12.65B | 6.57%12.45B |
-Accumulated depreciation | -7.59%-4.85B | -7.55%-4.76B | -7.55%-4.76B | -7.32%-4.68B | -7.33%-4.6B | -6.78%-4.5B | -6.68%-4.42B | -6.68%-4.42B | -7.21%-4.36B | -7.43%-4.28B |
Investments and advances | -21.05%30M | -20.51%31M | -20.51%31M | -12.82%34M | -18.60%35M | -13.64%38M | -17.02%39M | -17.02%39M | -9.30%39M | 0.00%43M |
Defined pension benefit | -5.26%36M | -7.89%35M | -7.89%35M | -10.81%33M | -5.26%36M | -9.52%38M | -15.56%38M | -15.56%38M | -15.91%37M | -17.39%38M |
Other non current assets | -21.20%171M | -27.78%169M | -27.78%169M | -16.44%188M | -20.59%189M | 4.33%217M | 32.95%234M | 32.95%234M | 4.17%225M | 40.00%238M |
Total non current assets | 11.94%10.51B | 11.07%10.27B | 11.07%10.27B | 8.57%9.88B | 7.94%9.69B | 6.08%9.39B | 5.03%9.25B | 5.03%9.25B | 5.28%9.1B | 5.72%8.98B |
Total assets | 14.16%11.59B | 7.16%11.21B | 7.16%11.21B | 7.66%10.6B | 6.00%10.37B | 4.40%10.15B | 10.16%10.46B | 10.16%10.46B | 3.22%9.85B | 7.52%9.78B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.20%368M | -18.94%428M | -18.94%428M | -27.16%287M | 14.07%300M | 27.64%314M | 60.00%528M | 60.00%528M | 31.77%394M | -2.23%263M |
-accounts payable | 19.42%289M | -24.07%347M | -24.07%347M | -34.84%187M | 18.85%227M | 43.20%242M | 87.30%457M | 87.30%457M | 42.79%287M | -2.55%191M |
-Total tax payable | -3.33%29M | 3.45%30M | 3.45%30M | -23.08%50M | -16.67%25M | -18.92%30M | -36.96%29M | -36.96%29M | 12.07%65M | -9.09%30M |
-Dividends payable | 19.05%50M | 21.43%51M | 21.43%51M | 19.05%50M | 14.29%48M | 5.00%42M | 5.00%42M | 5.00%42M | 5.00%42M | 5.00%42M |
Current accrued expenses | 26.09%58M | 29.03%40M | 29.03%40M | 9.30%47M | 10.00%33M | 6.98%46M | 6.90%31M | 6.90%31M | 2.38%43M | 11.11%30M |
Current debt and capital lease obligation | 17.05%103M | -12.14%246M | -12.14%246M | -67.21%20M | 661.90%160M | 300.00%88M | 1,300.00%280M | 1,300.00%280M | 281.25%61M | -91.10%21M |
-Current debt | 17.65%80M | -13.08%226M | -13.08%226M | ---- | --140M | --68M | --260M | --260M | --40M | ---- |
-Current capital lease obligation | 15.00%23M | 0.00%20M | 0.00%20M | -4.76%20M | -4.76%20M | -9.09%20M | 0.00%20M | 0.00%20M | 31.25%21M | 31.25%21M |
Other current liabilities | 21.91%306M | -45.18%324M | -45.18%324M | -51.17%208M | -62.16%210M | -56.20%251M | 83.54%591M | 83.54%591M | -4.27%426M | 103.30%555M |
Current liabilities | 17.84%885M | -25.67%1.11B | -25.67%1.11B | -35.76%636M | -17.28%761M | -19.33%751M | 94.79%1.5B | 94.79%1.5B | 14.19%990M | 7.48%920M |
Non current liabilities | ||||||||||
Long term provisions | 9.20%273M | 5.84%272M | 5.84%272M | 11.54%261M | 7.79%263M | 2.88%250M | 7.98%257M | 7.98%257M | -2.90%234M | -7.22%244M |
Long term debt and capital lease obligation | 22.76%4.64B | 13.97%4.19B | 13.97%4.19B | 13.82%4.08B | 5.44%3.78B | 5.38%3.78B | 3.43%3.68B | 3.43%3.68B | 5.04%3.58B | 18.88%3.58B |
-Long term debt | 24.91%4.35B | 15.33%3.91B | 15.33%3.91B | 15.22%3.79B | 6.09%3.49B | 6.06%3.49B | 3.07%3.39B | 3.07%3.39B | 0.03%3.29B | 13.82%3.29B |
-Long term capital lease obligation | -2.73%285M | -1.70%289M | -1.70%289M | -1.69%291M | -1.68%292M | -2.01%293M | 7.69%294M | 7.69%294M | 136.80%296M | 133.86%297M |
Non current deferred liabilities | 19.46%534M | 11.16%488M | 11.16%488M | 2.30%445M | 4.63%452M | 5.92%447M | 6.30%439M | 6.30%439M | 3.82%435M | 7.46%432M |
Employee benefits | -5.18%238M | -0.79%251M | -0.79%251M | -15.25%250M | -15.82%250M | -16.05%251M | -15.95%253M | -15.95%253M | -25.51%295M | -25.56%297M |
Derivative product liabilities | -20.00%56M | 0.00%75M | 0.00%75M | 93.55%120M | 137.31%159M | -2.78%70M | -16.67%75M | -16.67%75M | -30.34%62M | -2.90%67M |
Other non current liabilities | 5.32%99M | 8.79%99M | 8.79%99M | 13.48%101M | 16.67%98M | 13.25%94M | 54.24%91M | 54.24%91M | 18.67%89M | 3.70%84M |
Total non current liabilities | 15.20%7.24B | 9.59%6.78B | 9.59%6.78B | 9.39%6.67B | 4.64%6.41B | 3.37%6.29B | 2.74%6.18B | 2.74%6.18B | 1.65%6.1B | 9.73%6.13B |
Total liabilities | 15.49%8.13B | 2.72%7.89B | 2.72%7.89B | 3.09%7.31B | 1.77%7.17B | 0.36%7.04B | 13.16%7.68B | 13.16%7.68B | 3.23%7.09B | 9.43%7.05B |
Shareholders'equity | ||||||||||
Share capital | 18.09%1.83B | 40.11%1.75B | 40.11%1.75B | 40.08%1.74B | 32.72%1.65B | 25.24%1.55B | 0.64%1.25B | 0.64%1.25B | 0.65%1.25B | 0.49%1.24B |
-common stock | 18.09%1.83B | 40.11%1.75B | 40.11%1.75B | 40.08%1.74B | 32.72%1.65B | 25.24%1.55B | 0.64%1.25B | 0.64%1.25B | 0.65%1.25B | 0.49%1.24B |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 4.27%1.64B | 2.61%1.57B | 2.61%1.57B | 1.97%1.55B | 3.32%1.56B | 5.73%1.57B | 3.93%1.53B | 3.93%1.53B | 5.25%1.52B | 4.80%1.51B |
Gains losses not affecting retained earnings | 0.00%-4M | -25.00%-5M | -25.00%-5M | 66.67%-3M | 66.67%-3M | 60.00%-4M | 60.00%-4M | 60.00%-4M | 10.00%-9M | 18.18%-9M |
Total stockholders'equity | 11.15%3.46B | 19.43%3.32B | 19.43%3.32B | 19.38%3.3B | 16.87%3.2B | 14.88%3.11B | 2.66%2.78B | 2.66%2.78B | 3.18%2.76B | 2.89%2.74B |
Total equity | 11.15%3.46B | 19.43%3.32B | 19.43%3.32B | 19.38%3.3B | 16.87%3.2B | 14.88%3.11B | 2.66%2.78B | 2.66%2.78B | 3.18%2.76B | 2.89%2.74B |
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