(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 | 113.47%876.74M | 113.47%876.74M | 2.21%294.81M | -33.15%337.94M | -51.29%286.3M | -46.89%410.71M | -46.89%410.71M | -66.77%288.43M | -46.62%505.55M | -40.53%587.79M |
-Cash and cash equivalents | 112.27%594M | 112.27%594M | 58.16%165.16M | 31.76%208.39M | 16.17%167.5M | 47.50%279.83M | 47.50%279.83M | -44.99%104.42M | -10.82%158.16M | -1.67%144.18M |
-Short-term investments | 116.04%282.74M | 116.04%282.74M | -29.54%129.65M | -62.71%129.55M | -73.22%118.81M | -77.58%130.87M | -77.58%130.87M | -72.87%184.01M | -54.87%347.39M | -47.30%443.62M |
Receivables | 3.35%160.82M | 3.35%160.82M | 33.15%165.72M | 30.57%177.5M | 42.88%201.87M | 40.88%155.61M | 40.88%155.61M | 28.78%124.46M | 72.51%135.94M | 50.11%141.29M |
-Accounts receivable | 3.35%160.82M | 3.35%160.82M | 33.15%165.72M | 30.57%177.5M | 42.88%201.87M | 40.88%155.61M | 40.88%155.61M | 28.78%124.46M | 72.51%135.94M | 50.11%141.29M |
Inventory | 40.21%30.58M | 40.21%30.58M | 141.37%35.75M | 113.40%32.02M | 74.39%26.65M | 37.54%21.81M | 37.54%21.81M | -5.13%14.81M | -8.74%15M | -5.87%15.28M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 189.48%89.56M | 59.70%38.18M | 25.62%29.65M |
Other current assets | 42.43%150.49M | 42.43%150.49M | --44.08M | --42.23M | --98.57M | 93.23%105.66M | 93.23%105.66M | ---- | ---- | ---- |
Total current assets | 75.65%1.22B | 75.65%1.22B | 4.47%540.36M | -15.11%589.69M | -20.75%613.39M | -27.30%693.79M | -27.30%693.79M | -48.84%517.26M | -34.85%694.68M | -31.04%774.01M |
Non current assets | ||||||||||
Net PPE | 2.27%178.99M | 2.27%178.99M | 4.26%179.1M | -13.43%178.82M | 32.43%179.02M | 34.62%175.02M | 34.62%175.02M | 37.37%171.79M | 67.10%206.55M | 13.12%135.18M |
-Gross PPE | 8.41%230.26M | 8.41%230.26M | 4.26%179.1M | -13.43%178.82M | 32.43%179.02M | 35.12%212.39M | 35.12%212.39M | 37.37%171.79M | 67.10%206.55M | 13.12%135.18M |
-Accumulated depreciation | -37.21%-51.27M | -37.21%-51.27M | ---- | ---- | ---- | -37.52%-37.37M | -37.52%-37.37M | ---- | ---- | ---- |
Goodwill and other intangible assets | -41.41%461.84M | -41.41%461.84M | -39.24%505.68M | -36.62%533.97M | -9.16%768.55M | -2.35%788.23M | -2.35%788.23M | 3.31%832.23M | 5.39%842.5M | 6.43%846.01M |
-Goodwill | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M | 0.00%82.34M |
-Other intangible assets | -46.24%379.5M | -46.24%379.5M | -43.55%423.34M | -40.59%451.63M | -10.14%686.21M | -2.61%705.89M | -2.61%705.89M | 3.68%749.89M | 6.01%760.15M | 7.17%763.67M |
Other non current assets | -25.39%36.25M | -25.39%36.25M | -36.97%34.74M | -40.92%35.65M | 7.85%47.88M | 4.48%48.58M | 4.48%48.58M | -15.89%55.12M | -13.07%60.34M | -40.93%44.4M |
Total non current assets | -33.08%677.07M | -33.08%677.07M | -32.07%719.52M | -32.54%748.43M | -2.94%995.45M | 2.86%1.01B | 2.86%1.01B | 6.32%1.06B | 11.78%1.11B | 3.64%1.03B |
Total assets | 11.14%1.9B | 11.14%1.9B | -20.08%1.26B | -25.83%1.34B | -10.60%1.61B | -11.99%1.71B | -11.99%1.71B | -21.47%1.58B | -12.37%1.8B | -14.79%1.8B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -81.10%6.05M | -81.10%6.05M | -68.99%21.97M | 21.10%36.89M | 181.67%64.54M | 31.50%31.98M | 31.50%31.98M | 230.17%70.86M | 42.10%30.46M | -0.47%22.91M |
-accounts payable | -77.83%6.05M | -77.83%6.05M | -8.20%19.15M | 12.50%25.74M | 43.27%26.31M | 18.39%27.27M | 18.39%27.27M | -2.80%20.86M | 9.90%22.88M | -3.92%18.37M |
-Total tax payable | --0 | --0 | --2.82M | 47.05%11.15M | 25.96%5.73M | 266.12%4.71M | 266.12%4.71M | --0 | 1,126.86%7.58M | 16.37%4.55M |
-Other payable | ---- | ---- | ---- | ---- | --32.5M | ---- | ---- | --50M | ---- | ---- |
Current accrued expenses | 51.99%246.12M | 51.99%246.12M | 36.56%205.78M | 0.35%200.99M | 24.41%163M | 10.10%161.93M | 10.10%161.93M | 15.45%150.69M | 62.23%200.29M | 28.30%131.01M |
Current provisions | 20.99%77.18M | 20.99%77.18M | 17.59%72.2M | 11.88%71.98M | 7.97%68.14M | 3.45%63.79M | 3.45%63.79M | 0.69%61.4M | 8.25%64.34M | 13.43%63.11M |
Current debt and capital lease obligation | 148.84%210.32M | 148.84%210.32M | 24.71%14.31M | -92.28%12.43M | -92.79%11.46M | -47.11%84.52M | -47.11%84.52M | -92.78%11.48M | 1,602.41%160.98M | 1,659.85%158.86M |
-Current debt | 169.32%194.31M | 169.32%194.31M | ---- | ---- | ---- | -51.75%72.15M | -51.75%72.15M | ---- | --149.91M | --149.72M |
-Current capital lease obligation | 29.36%16M | 29.36%16M | 24.71%14.31M | 12.26%12.43M | 25.31%11.46M | 20.41%12.37M | 20.41%12.37M | 18.32%11.48M | 17.09%11.07M | 1.26%9.14M |
Current deferred liabilities | -40.71%801K | -40.71%801K | --1.22M | --0 | --214K | --1.35M | --1.35M | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | 33.52%105.85M | 39.59%105.35M | 37.09%97.87M | ---- | ---- | 47.15%79.28M | 65.57%75.47M | 107.54%71.39M |
Current liabilities | 48.46%603.1M | 48.46%603.1M | 17.15%492.12M | -16.04%476.34M | -7.37%441.63M | -20.24%406.24M | -20.24%406.24M | -9.71%420.08M | 95.00%567.37M | 89.99%476.78M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 46.61%2.02B | 46.61%2.02B | 70.99%690.04M | 57.42%690.25M | 84.77%689.72M | 266.65%1.38B | 266.65%1.38B | 7.19%403.55M | -16.79%438.49M | -29.30%373.28M |
-Long term debt | 51.42%1.9B | 51.42%1.9B | 102.71%573.17M | 102.73%572.64M | 102.74%572.09M | 346.08%1.26B | 346.08%1.26B | 0.41%282.75M | -34.39%282.46M | -34.38%282.18M |
-Long term capital lease obligation | -3.95%114.81M | -3.95%114.81M | -3.26%116.87M | -24.62%117.61M | 29.11%117.63M | 27.61%119.54M | 27.61%119.54M | 27.32%120.8M | 61.72%156.03M | -6.95%91.11M |
Non current deferred liabilities | -45.64%55.91M | -45.64%55.91M | -62.13%51.93M | -62.13%51.93M | -25.00%102.83M | -25.00%102.83M | -25.00%102.83M | 0.28%137.11M | 0.27%137.11M | 0.27%137.11M |
Other non current liabilities | -94.66%141K | -94.66%141K | -3.98%657.61M | -2.78%661.37M | -1.33%665.82M | -99.61%2.64M | -99.61%2.64M | 1.93%684.87M | 2.11%680.31M | 1.75%674.8M |
Total non current liabilities | 28.22%2.11B | 28.22%2.11B | 4.00%1.44B | 1.56%1.44B | 14.95%1.62B | 15.36%1.65B | 15.36%1.65B | -3.75%1.38B | -9.69%1.42B | -9.88%1.41B |
Total liabilities | 32.23%2.71B | 32.23%2.71B | 7.06%1.93B | -3.47%1.92B | 9.32%2.07B | 5.99%2.05B | 5.99%2.05B | -5.21%1.8B | 6.67%1.99B | 3.89%1.89B |
Shareholders'equity | ||||||||||
Share capital | 4.17%75K | 4.17%75K | 5.63%75K | 5.63%75K | 2.82%73K | 1.41%72K | 1.41%72K | 1.43%71K | 1.43%71K | 1.43%71K |
-common stock | 4.17%75K | 4.17%75K | 5.63%75K | 5.63%75K | 2.82%73K | 1.41%72K | 1.41%72K | 1.43%71K | 1.43%71K | 1.43%71K |
Retained earnings | -23.58%-3.28B | -23.58%-3.28B | -25.81%-3.13B | -26.00%-2.99B | -25.68%-2.8B | -26.65%-2.66B | -26.65%-2.66B | -27.18%-2.49B | -30.51%-2.38B | -30.65%-2.22B |
Paid-in capital | 6.99%2.47B | 6.99%2.47B | 10.09%2.45B | 10.65%2.42B | 8.70%2.34B | 8.54%2.31B | 8.54%2.31B | 6.23%2.22B | 5.84%2.18B | 5.83%2.15B |
Gains losses not affecting retained earnings | -126.79%-1.29M | -126.79%-1.29M | -73.46%9.61M | -113.96%-1.43M | 91.47%-1.59M | 119.75%4.8M | 119.75%4.8M | 209.84%36.21M | 122.24%10.25M | 51.97%-18.61M |
Total stockholders'equity | -135.84%-818.56M | -135.84%-818.56M | -195.64%-670.81M | -217.90%-579.27M | -405.14%-457.56M | -24,236.72%-347.09M | -24,236.72%-347.09M | -316.25%-226.9M | -192.70%-182.22M | -130.96%-90.58M |
Total equity | -135.84%-818.56M | -135.84%-818.56M | -195.64%-670.81M | -217.90%-579.27M | -405.14%-457.56M | -24,236.72%-347.09M | -24,236.72%-347.09M | -316.25%-226.9M | -192.70%-182.22M | -130.96%-90.58M |
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