(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 | -25.42%1.06B | -25.42%1.06B | -46.17%1.02B | 1.60%1.33B | 4.68%1.29B | 33.13%1.42B | 33.13%1.42B | 97.11%1.89B | 45.98%1.31B | 55.33%1.23B |
-Cash and cash equivalents | -8.57%668.08M | -8.57%668.08M | -54.39%579.94M | -13.73%609.55M | -53.38%359.18M | -17.02%730.67M | -17.02%730.67M | 105.91%1.27B | -6.92%706.53M | -2.19%770.52M |
-Short-term investments | -43.32%389.7M | -43.32%389.7M | -29.18%435.84M | 19.51%722.35M | 102.09%928.16M | 272.11%687.6M | 272.11%687.6M | 81.11%615.39M | 334.92%604.43M | 11,539.25%459.29M |
Receivables | 18.79%515.64M | 18.79%515.64M | 5.05%326.69M | -6.57%312.6M | -14.81%317.24M | -7.58%434.07M | -7.58%434.07M | -13.50%310.98M | -8.62%334.57M | 0.19%372.38M |
-Accounts receivable | 17.95%381.88M | 17.95%381.88M | 5.05%326.69M | -6.57%312.6M | -14.81%317.24M | -10.60%323.75M | -10.60%323.75M | -13.50%310.98M | -8.62%334.57M | 0.19%372.38M |
-Taxes receivable | -1.19%80.55M | -1.19%80.55M | ---- | ---- | ---- | 19.89%81.52M | 19.89%81.52M | ---- | ---- | ---- |
-Other receivables | 84.82%53.22M | 84.82%53.22M | ---- | ---- | ---- | -13.49%28.79M | -13.49%28.79M | ---- | ---- | ---- |
Inventory | 11.29%398.39M | 11.29%398.39M | 23.41%399.21M | 21.42%391.99M | 18.41%380.82M | 9.29%357.96M | 9.29%357.96M | -3.64%323.47M | -5.34%322.83M | 1.69%321.62M |
Prepaid assets | -11.98%44.85M | -11.98%44.85M | ---- | ---- | ---- | -15.95%50.96M | -15.95%50.96M | ---- | ---- | ---- |
Restricted cash | 315.81%87.67M | 315.81%87.67M | ---- | ---- | ---- | 88.24%21.08M | 88.24%21.08M | ---- | ---- | ---- |
Other current assets | ---- | ---- | -5.71%220.72M | 55.57%274.94M | 53.31%265.91M | ---- | ---- | -37.72%234.08M | -10.28%176.73M | -6.67%173.45M |
Total current assets | -10.29%2.15B | -10.29%2.15B | -28.78%1.96B | 7.75%2.31B | 7.35%2.25B | 13.48%2.39B | 13.48%2.39B | 35.85%2.76B | 19.03%2.15B | 25.92%2.1B |
Non current assets | ||||||||||
Net PPE | 15.53%765.04M | 15.53%765.04M | 19.47%706.02M | 14.16%706.84M | 8.28%691.06M | 3.76%662.17M | 3.76%662.17M | -3.45%590.98M | 3.20%619.19M | 13.18%638.23M |
-Gross PPE | 10.01%1.28B | 10.01%1.28B | 16.65%1.26B | 13.81%1.25B | ---- | -8.30%1.17B | -8.30%1.17B | -13.64%1.08B | -11.61%1.1B | 4.86%1.24B |
-Accumulated depreciation | -2.74%-516.77M | -2.74%-516.77M | -13.23%-549.03M | -13.36%-545.64M | ---- | 20.47%-502.97M | 20.47%-502.97M | 23.48%-484.89M | 25.38%-481.34M | 2.67%-605.86M |
Goodwill and other intangible assets | 3.63%3B | 3.63%3B | 4.43%2.98B | 3.11%3.03B | 2.86%3.04B | -2.71%2.9B | -2.71%2.9B | -4.74%2.85B | -2.15%2.94B | -2.53%2.95B |
-Goodwill | 5.24%2.48B | 5.24%2.48B | 5.88%2.43B | 4.93%2.46B | 4.57%2.45B | 0.08%2.35B | 0.08%2.35B | -2.32%2.3B | 0.36%2.34B | 0.49%2.35B |
-Other intangible assets | -3.30%526.82M | -3.30%526.82M | -1.63%542.6M | -4.08%570.19M | -3.74%585.02M | -13.17%544.8M | -13.17%544.8M | -13.65%551.59M | -10.92%594.44M | -12.67%607.74M |
Financial assets | -97.65%3.08M | -97.65%3.08M | -41.93%63.16M | -58.52%97.62M | -66.10%91.89M | -31.02%131.35M | -31.02%131.35M | -36.04%108.76M | -11.64%235.32M | -6.21%271.05M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.13%80.45M | -9.31%70.24M | 32.90%72.33M |
Other non current assets | -2.93%196.96M | -2.93%196.96M | 52.28%198.06M | 38.02%204.65M | 36.20%205.59M | -11.99%202.89M | -11.99%202.89M | -17.22%130.06M | -8.22%148.28M | -4.78%150.95M |
Total non current assets | 1.90%3.97B | 1.90%3.97B | 4.87%3.94B | 0.68%4.04B | -1.45%4.03B | -3.56%3.89B | -3.56%3.89B | -6.32%3.76B | -2.36%4.01B | -0.24%4.09B |
Total assets | -2.74%6.12B | -2.74%6.12B | -9.36%5.91B | 3.15%6.35B | 1.53%6.28B | 2.29%6.29B | 2.29%6.29B | 7.83%6.52B | 4.17%6.15B | 7.32%6.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.27%96.63M | -14.27%96.63M | -7.18%76.89M | -1.47%83.94M | -3.02%84.39M | -12.55%112.71M | -12.55%112.71M | -12.12%82.84M | -17.29%85.2M | -15.91%87.01M |
-accounts payable | -14.77%84.16M | -14.77%84.16M | -7.18%76.89M | -1.47%83.94M | -3.02%84.39M | -2.46%98.73M | -2.46%98.73M | -12.12%82.84M | -17.29%85.2M | -15.91%87.01M |
-Total tax payable | -10.77%12.48M | -10.77%12.48M | ---- | ---- | ---- | -49.47%13.98M | -49.47%13.98M | ---- | ---- | ---- |
Current accrued expenses | -0.47%187.96M | -0.47%187.96M | -36.78%346.88M | -5.53%394.36M | 2.77%412.62M | -4.57%188.84M | -4.57%188.84M | -9.18%548.66M | 4.33%417.44M | 1.41%401.48M |
Current debt and capital lease obligation | 48.20%610.24M | 48.20%610.24M | -88.38%100.61M | 8.66%500.15M | -16.12%393.24M | -52.65%411.77M | -52.65%411.77M | 133.03%866.04M | --460.27M | --468.79M |
-Current debt | 50.93%587.97M | 50.93%587.97M | -88.38%100.61M | 8.66%500.15M | -16.12%393.24M | -54.04%389.55M | -54.04%389.55M | 133.03%866.04M | --460.27M | --468.79M |
-Current capital lease obligation | 0.22%22.27M | 0.22%22.27M | ---- | ---- | ---- | 0.78%22.22M | 0.78%22.22M | ---- | ---- | ---- |
Current deferred liabilities | -3.72%66.43M | -3.72%66.43M | ---- | ---- | ---- | 8.89%69M | 8.89%69M | ---- | ---- | ---- |
Other current liabilities | -38.59%118.03M | -38.59%118.03M | ---- | ---- | ---- | -25.40%192.19M | -25.40%192.19M | ---- | ---- | ---- |
Current liabilities | 10.75%1.08B | 10.75%1.08B | -64.98%524.37M | 1.61%978.45M | -7.00%890.24M | -35.78%974.52M | -35.78%974.52M | 39.95%1.5B | 91.39%962.9M | 91.69%957.28M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -37.37%921.82M | -37.37%921.82M | -2.87%1.38B | -5.92%1.39B | 0.80%1.49B | 34.53%1.47B | 34.53%1.47B | -9.27%1.42B | -23.94%1.48B | -23.54%1.47B |
-Long term debt | -37.37%921.82M | -37.37%921.82M | -2.87%1.38B | -5.92%1.39B | 0.80%1.49B | 34.53%1.47B | 34.53%1.47B | -9.27%1.42B | -23.94%1.48B | -23.54%1.47B |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -57.53%9.39M | 51.56%34.59M | 263.90%36.92M |
Derivative product liabilities | -36.89%98.91M | -36.89%98.91M | 13.49%101.6M | -35.23%144.54M | -56.60%119.02M | -18.32%156.72M | -18.32%156.72M | -48.00%89.53M | -18.75%223.17M | -7.05%274.23M |
Other non current liabilities | -4.86%207.4M | -4.86%207.4M | 20.96%204.66M | 21.32%212.74M | 10.46%221.81M | -11.72%217.99M | -11.72%217.99M | -13.99%169.2M | -7.36%175.35M | 11.98%200.81M |
Total non current liabilities | -33.49%1.23B | -33.49%1.23B | -0.16%1.69B | -8.55%1.75B | -8.02%1.83B | 20.46%1.85B | 20.46%1.85B | -13.69%1.69B | -21.35%1.91B | -17.68%1.99B |
Total liabilities | -18.21%2.31B | -18.21%2.31B | -30.60%2.21B | -5.14%2.72B | -7.69%2.72B | -7.52%2.82B | -7.52%2.82B | 5.25%3.19B | -1.99%2.87B | 1.07%2.94B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M |
-common stock | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M |
-Preferred stock | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 13.73%2.46B | 13.73%2.46B | 13.91%2.36B | 14.69%2.28B | 15.77%2.22B | 20.56%2.16B | 20.56%2.16B | 24.43%2.07B | 29.47%1.99B | 33.77%1.91B |
Paid-in capital | 2.52%1.92B | 2.52%1.92B | 2.63%1.9B | 2.62%1.89B | 2.82%1.88B | 2.72%1.87B | 2.72%1.87B | 2.36%1.85B | 2.35%1.84B | 2.28%1.83B |
Less: Treasury stock | -16.96%133.02M | -16.96%133.02M | -16.57%134.28M | -16.71%134.28M | -17.42%142.86M | -15.57%160.19M | -15.57%160.19M | -7.80%160.94M | 60.00%161.22M | 61.65%172.99M |
Gains losses not affecting retained earnings | -7.36%-433.83M | -7.36%-433.83M | 0.51%-438.69M | -6.77%-417.9M | -18.70%-396.26M | -23.70%-404.09M | -23.70%-404.09M | -51.21%-440.93M | -49.99%-391.42M | -25.38%-333.82M |
Total stockholders'equity | 9.84%3.81B | 9.84%3.81B | 11.00%3.69B | 10.39%3.62B | 9.91%3.56B | 11.95%3.47B | 11.95%3.47B | 10.42%3.33B | 10.23%3.28B | 13.70%3.24B |
Total equity | 9.84%3.81B | 9.84%3.81B | 11.00%3.69B | 10.39%3.62B | 9.91%3.56B | 11.95%3.47B | 11.95%3.47B | 10.42%3.33B | 10.23%3.28B | 13.70%3.24B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data