(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 | -71.59%39.05M | -71.59%39.05M | 196.52%322.83M | 83.84%28.39M | 172.52%64.27M | 58.96%137.47M | 58.96%137.47M | 19.62%108.87M | -31.46%15.45M | -20.32%23.59M |
-Cash and cash equivalents | -71.59%39.05M | -71.59%39.05M | 196.52%322.83M | 83.84%28.39M | 172.52%64.27M | 58.96%137.47M | 58.96%137.47M | 19.62%108.87M | -31.46%15.45M | -20.32%23.59M |
Receivables | 41.11%76.62M | 41.11%76.62M | 31.46%134.62M | 38.05%78.08M | 1.24%45.57M | 12.17%54.3M | 12.17%54.3M | 20.39%102.4M | -1.38%56.56M | 9.01%45.01M |
-Accounts receivable | 41.11%76.62M | 41.11%76.62M | 31.46%134.62M | 38.05%78.08M | 1.24%45.57M | 12.17%54.3M | 12.17%54.3M | 20.39%102.4M | -1.38%56.56M | 9.01%45.01M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -10.62%36.89M | 9.82%35.21M | 2.20%42.2M |
Other current assets | 9.66%40.45M | 9.66%40.45M | --37.84M | --39.56M | --44.01M | -4.00%36.89M | -4.00%36.89M | ---- | ---- | ---- |
Total current assets | -31.72%156.12M | -31.72%156.12M | 99.58%495.29M | 36.22%146.04M | 38.87%153.85M | 31.94%228.65M | 31.94%228.65M | 14.18%248.16M | -4.23%107.21M | -1.24%110.79M |
Non current assets | ||||||||||
Net PPE | 39.54%21M | 39.54%21M | 38.60%23.22M | -23.75%12.46M | -41.32%13.74M | -3.99%15.05M | -3.99%15.05M | 4.52%16.76M | -2.65%16.34M | 41.97%23.42M |
-Gross PPE | 24.10%36.1M | 24.10%36.1M | 13.77%38.57M | -17.62%27.28M | -29.38%28.35M | -12.38%29.09M | -12.38%29.09M | -3.79%33.91M | -3.89%33.11M | 23.48%40.14M |
-Accumulated depreciation | -7.54%-15.1M | -7.54%-15.1M | 10.48%-15.35M | 11.66%-14.82M | 12.66%-14.61M | 19.89%-14.04M | 19.89%-14.04M | 10.73%-17.15M | 5.08%-16.77M | -4.44%-16.73M |
Goodwill and other intangible assets | 7.66%3.56B | 7.66%3.56B | -2.12%3.26B | -2.33%3.27B | -1.64%3.29B | -0.90%3.31B | -0.90%3.31B | -0.48%3.33B | -0.47%3.35B | -1.07%3.34B |
-Goodwill | 10.20%2.74B | 10.20%2.74B | 0.25%2.49B | 0.01%2.49B | 0.54%2.49B | 1.32%2.49B | 1.32%2.49B | 1.60%2.49B | 1.64%2.49B | 1.08%2.47B |
-Other intangible assets | -0.03%822.72M | -0.03%822.72M | -9.09%767.39M | -9.08%782.77M | -7.86%802.68M | -7.06%823.01M | -7.06%823.01M | -6.13%844.14M | -6.12%860.9M | -6.70%871.11M |
Other non current assets | 22.35%36.31M | 22.35%36.31M | 12.50%32.13M | 5.33%32.66M | 10.49%31.81M | 7.96%29.68M | 7.96%29.68M | 3.00%28.56M | -17.17%31M | 3.40%28.79M |
Total non current assets | 7.93%3.62B | 7.93%3.62B | -1.79%3.32B | -2.36%3.32B | -1.82%3.34B | -0.85%3.35B | -0.85%3.35B | -0.43%3.38B | -0.67%3.4B | -0.82%3.4B |
Total assets | 5.40%3.78B | 5.40%3.78B | 5.15%3.81B | -1.18%3.46B | -0.53%3.49B | 0.75%3.58B | 0.75%3.58B | 0.45%3.62B | -0.78%3.5B | -0.84%3.51B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 276.05%37.12M | 276.05%37.12M | -7.04%11.4M | -42.90%7.32M | 8.82%8.59M | -32.30%9.87M | -32.30%9.87M | -3.79%12.26M | -20.68%12.82M | -36.05%7.89M |
-accounts payable | 131.86%13.63M | 131.86%13.63M | 38.56%9.02M | -16.46%5.65M | 15.88%6.32M | -52.78%5.88M | -52.78%5.88M | -36.68%6.51M | -53.90%6.77M | -43.53%5.45M |
-Total tax payable | 488.35%23.49M | 488.35%23.49M | -58.66%2.38M | -72.42%1.67M | -6.97%2.27M | 87.33%3.99M | 87.33%3.99M | 133.55%5.75M | 306.85%6.06M | -9.16%2.44M |
Current accrued expenses | 20.33%49.71M | 20.33%49.71M | 107.70%66.75M | 117.75%68.28M | 54.22%67.31M | 35.25%41.31M | 35.25%41.31M | 7.68%32.14M | -4.17%31.36M | 54.38%43.64M |
Current debt and capital lease obligation | 2.49%13.34M | 2.49%13.34M | 62.81%23.07M | -73.77%22.25M | -73.20%12.32M | 67.91%13.01M | 67.91%13.01M | 82.83%14.17M | -17.99%84.84M | -50.82%45.96M |
-Current debt | 8.12%8.38M | 8.12%8.38M | 142.54%18.8M | -77.17%17.75M | -79.47%7.75M | 0.00%7.75M | 0.00%7.75M | 0.00%7.75M | -24.84%77.75M | -59.60%37.75M |
-Current capital lease obligation | -5.80%4.96M | -5.80%4.96M | -33.46%4.27M | -36.52%4.5M | -44.39%4.57M | --5.26M | --5.26M | --6.42M | --7.09M | --8.21M |
Current deferred liabilities | 20.33%373.67M | 20.33%373.67M | 12.15%407.96M | 7.39%185.78M | 6.27%236.07M | 5.53%310.54M | 5.53%310.54M | 5.57%363.75M | 1.78%172.99M | 11.55%222.15M |
Current liabilities | 24.95%516.91M | 24.95%516.91M | 18.53%542.51M | -5.49%312.09M | 2.42%348.58M | 7.27%413.7M | 7.27%413.7M | 6.92%457.69M | -5.02%330.2M | -2.95%340.35M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 11.95%824.68M | 11.95%824.68M | 13.54%839.13M | -1.21%731.36M | -0.63%734.36M | 0.44%736.68M | 0.44%736.68M | 0.60%739.06M | -49.83%740.3M | -49.90%739.02M |
-Long term debt | 11.35%811.33M | 11.35%811.33M | 12.73%822.74M | -0.66%726.21M | -0.66%727.41M | -0.65%728.62M | -0.65%728.62M | -0.65%729.82M | -50.46%731.01M | -50.36%732.22M |
-Long term capital lease obligation | 65.89%13.36M | 65.89%13.36M | 77.36%16.39M | -44.53%5.15M | 2.12%6.95M | --8.05M | --8.05M | --9.24M | --9.28M | --6.81M |
Non current deferred liabilities | -1.81%281.43M | -1.81%281.43M | -8.61%273.85M | -8.50%276.9M | -8.95%279.44M | -5.36%286.62M | -5.36%286.62M | -2.37%299.64M | 1,314.56%302.62M | 1,157.68%306.91M |
Other non current liabilities | 3.76%2.18M | 3.76%2.18M | -7.04%2.15M | -8.81%2.12M | -10.35%2.1M | -71.72%2.1M | -71.72%2.1M | -69.13%2.32M | -69.59%2.33M | -69.62%2.34M |
Total non current liabilities | 4.80%1.5B | 4.80%1.5B | 4.80%1.51B | -2.92%1.4B | -2.74%1.41B | -0.85%1.44B | -0.85%1.44B | -0.97%1.44B | -3.94%1.45B | -3.91%1.45B |
Total liabilities | 9.31%2.02B | 9.31%2.02B | 8.12%2.05B | -3.40%1.72B | -1.76%1.76B | 0.86%1.85B | 0.86%1.85B | 0.82%1.9B | -4.14%1.78B | -3.73%1.79B |
Shareholders'equity | ||||||||||
Share capital | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | --20K |
-common stock | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | --20K |
Retained earnings | -16.63%-218.39M | -16.63%-218.39M | -9.23%-202.77M | -10.48%-202.3M | -11.49%-199.1M | -13.47%-187.25M | -13.47%-187.25M | -21.57%-185.63M | -1.52%-183.1M | -0.43%-178.58M |
Paid-in capital | 5.72%1.52B | 5.72%1.52B | 5.50%1.51B | 5.00%1.49B | 4.79%1.48B | 2.72%1.44B | 2.72%1.44B | 2.83%1.43B | --1.42B | --1.41B |
Gains losses not affecting retained earnings | 1.32%-2.09M | 1.32%-2.09M | -11.53%-2.19M | -65.05%-2.01M | -196.79%-2.03M | -882.41%-2.12M | -882.41%-2.12M | -767.26%-1.96M | -672.30%-1.22M | -215.32%-685K |
Total stockholders'equity | 4.10%1.3B | 4.10%1.3B | 4.93%1.3B | 4.13%1.29B | 3.71%1.28B | 1.13%1.25B | 1.13%1.25B | 0.38%1.24B | -26.21%1.24B | -26.71%1.23B |
Noncontrolling interests | -6.14%455.46M | -6.14%455.46M | -5.87%457.05M | -6.58%456.73M | -6.71%455.45M | -0.60%485.28M | -0.60%485.28M | -0.79%485.57M | --488.9M | --488.23M |
Total equity | 1.23%1.76B | 1.23%1.76B | 1.89%1.76B | 1.10%1.75B | 0.75%1.73B | 0.64%1.73B | 0.64%1.73B | 0.05%1.73B | 2.93%1.73B | 2.36%1.72B |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data