(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 | -24.15%219.81M | -24.15%219.81M | 39.26%206.45M | 52.03%274.41M | 24.12%223.72M | 9.97%289.8M | 9.97%289.8M | -42.96%148.25M | -40.36%180.5M | -33.97%180.24M |
-Cash and cash equivalents | -25.51%204.64M | -25.51%204.64M | 37.80%191.8M | 70.98%258.06M | 23.27%209.98M | 25.15%274.71M | 25.15%274.71M | -36.59%139.19M | -42.43%150.93M | -26.95%170.35M |
-Short-term investments | 0.58%15.17M | 0.58%15.17M | 61.76%14.64M | -44.68%16.36M | 38.83%13.74M | -65.74%15.09M | -65.74%15.09M | -77.59%9.05M | -27.01%29.57M | -75.13%9.9M |
Receivables | 24.83%377.02M | 24.83%377.02M | 4.50%417.11M | -17.24%321.36M | -21.04%342.11M | -25.44%302.02M | -25.44%302.02M | -0.41%399.16M | 31.61%388.32M | 28.06%433.25M |
-Accounts receivable | 6.09%40.25M | 6.09%40.25M | 20.45%58.54M | 31.73%41.33M | 17.05%46.14M | 42.91%37.94M | 42.91%37.94M | 33.07%48.6M | 27.56%31.38M | 13.52%39.42M |
-Taxes receivable | 1.25%16.05M | 1.25%16.05M | 66.76%15.7M | 91.45%23.41M | 228.86%12.08M | 17.10%15.85M | 17.10%15.85M | -43.06%9.42M | -23.14%12.23M | -80.07%3.67M |
-Other receivables | 29.21%320.72M | 29.21%320.72M | 0.51%342.87M | -25.55%256.63M | -27.24%283.89M | -31.99%248.23M | -31.99%248.23M | -1.90%341.14M | 35.42%344.72M | 36.82%390.16M |
Inventory | 0.10%228.99M | 0.10%228.99M | -15.81%205.69M | -32.20%207.84M | -22.90%179.94M | -10.37%228.75M | -10.37%228.75M | 21.43%244.32M | 144.21%306.55M | 119.01%233.38M |
Other current assets | 26.19%29.01M | 26.19%29.01M | -4.69%24.33M | -21.79%24.28M | 4.91%22.27M | 10.29%22.99M | 10.29%22.99M | 33.10%25.53M | 51.09%31.05M | 27.35%21.23M |
Total current assets | 1.34%854.83M | 1.34%854.83M | 4.45%853.58M | -8.66%827.9M | -11.53%768.03M | -10.70%843.56M | -10.70%843.56M | -7.25%817.25M | 21.87%906.41M | 18.18%868.1M |
Non current assets | ||||||||||
Net PPE | 29.83%169.98M | 29.83%169.98M | 24.13%157.98M | 31.94%159.14M | 27.89%154.02M | 7.99%130.93M | 7.99%130.93M | -0.32%127.27M | -10.94%120.61M | -13.96%120.43M |
-Gross PPE | 16.58%327.49M | 16.58%327.49M | 24.13%157.98M | 31.94%159.14M | 27.89%154.02M | 6.17%280.92M | 6.17%280.92M | -0.32%127.27M | -10.94%120.61M | -13.96%120.43M |
-Accumulated depreciation | -5.01%-157.51M | -5.01%-157.51M | ---- | ---- | ---- | -4.63%-149.99M | -4.63%-149.99M | ---- | ---- | ---- |
Goodwill and other intangible assets | 13.74%306.27M | 13.74%306.27M | -0.81%268.43M | -1.86%270.01M | -3.47%269.05M | -3.86%269.28M | -3.86%269.28M | -3.73%270.62M | -2.77%275.13M | -1.41%278.74M |
-Goodwill | 7.09%180M | 7.09%180M | 0.57%168.61M | 0.60%168.97M | -0.11%168.23M | 0.05%168.09M | 0.05%168.09M | -0.18%167.65M | -0.28%167.96M | 0.26%168.41M |
-Other intangible assets | 24.78%126.27M | 24.78%126.27M | -3.06%99.82M | -5.71%101.05M | -8.61%100.83M | -9.72%101.19M | -9.72%101.19M | -8.99%102.97M | -6.43%107.17M | -3.86%110.33M |
Long-term notes receivables | --0 | --0 | -79.96%100K | -66.39%201K | -56.75%301K | -49.50%401K | -49.50%401K | -44.00%499K | -39.41%598K | -35.62%696K |
Non current deferred assets | -65.30%609K | -65.30%609K | -77.39%1.57M | -67.24%2.14M | -68.61%1.96M | -61.69%1.76M | -61.69%1.76M | 39.91%6.95M | 20.35%6.52M | 15.52%6.25M |
Other non current assets | 34.63%16.25M | 34.63%16.25M | 189.11%10.57M | 169.50%10.86M | 173.00%11.75M | 188.76%12.07M | 188.76%12.07M | -15.63%3.66M | -11.92%4.03M | -17.48%4.3M |
Total non current assets | 18.99%493.11M | 18.99%493.11M | 7.25%438.64M | 8.72%442.35M | 6.50%437.09M | 0.86%414.43M | 0.86%414.43M | -2.38%408.99M | -5.24%406.88M | -5.52%410.42M |
Total assets | 7.15%1.35B | 7.15%1.35B | 5.38%1.29B | -3.28%1.27B | -5.74%1.21B | -7.20%1.26B | -7.20%1.26B | -5.68%1.23B | 11.95%1.31B | 9.37%1.28B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.43%167.14M | 19.43%167.14M | 30.26%154.14M | 15.90%138.19M | -26.97%105.61M | -0.95%139.95M | -0.95%139.95M | -8.29%118.33M | 27.79%119.23M | 46.07%144.62M |
-accounts payable | 23.44%161.14M | 23.44%161.14M | 41.80%140.62M | 24.05%130.42M | -16.26%101.68M | -4.55%130.54M | -4.55%130.54M | -18.60%99.17M | 14.49%105.13M | 22.65%121.43M |
-Total tax payable | -36.21%6M | -36.21%6M | -29.45%13.52M | -44.87%7.77M | -83.04%3.93M | 107.94%9.4M | 107.94%9.4M | 166.35%19.16M | 854.64%14.1M | --23.2M |
Current accrued expenses | 11.72%154.75M | 11.72%154.75M | 8.44%129.75M | -38.60%134.47M | -30.72%112.4M | -43.03%138.52M | -43.03%138.52M | -43.29%119.65M | 56.75%219.01M | 34.91%162.23M |
Current debt and capital lease obligation | 36.76%40.34M | 36.76%40.34M | 20.79%36.52M | 17.76%36.59M | 7.47%33.98M | -4.10%29.5M | -4.10%29.5M | -5.70%30.23M | -7.41%31.07M | -5.23%31.62M |
-Current capital lease obligation | 36.76%40.34M | 36.76%40.34M | 20.79%36.52M | 17.76%36.59M | 7.47%33.98M | -4.10%29.5M | -4.10%29.5M | -5.70%30.23M | -7.41%31.07M | -5.23%31.62M |
Other current liabilities | 188.38%3.33M | 188.38%3.33M | 162.05%1.15M | -42.35%1.15M | -43.76%1.15M | -77.43%1.15M | -77.43%1.15M | -87.98%440K | -45.36%2M | 1,714.16%2.05M |
Current liabilities | 17.67%377.62M | 17.67%377.62M | 18.45%331.76M | -16.33%317.64M | -25.49%257.24M | -26.26%320.91M | -26.26%320.91M | -27.92%280.08M | 36.00%379.64M | 34.61%345.26M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 24.53%98.54M | 24.53%98.54M | 15.03%91.92M | 26.64%96.28M | 26.79%95.8M | -1.18%79.13M | -1.18%79.13M | -6.39%79.91M | -17.53%76.02M | -21.50%75.55M |
-Long term capital lease obligation | 24.53%98.54M | 24.53%98.54M | 15.03%91.92M | 26.64%96.28M | 26.79%95.8M | -1.18%79.13M | -1.18%79.13M | -6.39%79.91M | -17.53%76.02M | -21.50%75.55M |
Non current deferred liabilities | 119.37%8.61M | 119.37%8.61M | 16.13%3.92M | 16.13%3.92M | 16.13%3.92M | 16.13%3.92M | 16.13%3.92M | 31.80%3.38M | 15.65%3.38M | 22.08%3.38M |
Other non current liabilities | 48.98%15.15M | 48.98%15.15M | -0.15%10.91M | -2.23%10.69M | -4.27%10.46M | -37.88%10.17M | -37.88%10.17M | -33.29%10.93M | -33.20%10.93M | -13.74%10.93M |
Total non current liabilities | 31.19%122.29M | 31.19%122.29M | 13.31%106.75M | 22.76%110.89M | 22.62%110.18M | -6.61%93.22M | -6.61%93.22M | -9.68%94.21M | -18.96%90.33M | -19.54%89.86M |
Total liabilities | 20.72%499.91M | 20.72%499.91M | 17.16%438.51M | -8.82%428.53M | -15.56%367.42M | -22.59%414.13M | -22.59%414.13M | -24.06%374.3M | 20.31%469.97M | 18.18%435.12M |
Shareholders'equity | ||||||||||
Share capital | -12.50%7K | -12.50%7K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K |
-common stock | -12.50%7K | -12.50%7K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 6.90%1.68B | 6.90%1.68B | 6.66%1.66B | 6.61%1.61B | 7.64%1.59B | 10.56%1.57B | 10.56%1.57B | 13.77%1.56B | 15.07%1.51B | 14.79%1.48B |
Paid-in capital | 12.63%586.16M | 12.63%586.16M | 12.70%579.47M | 5.02%533.55M | 4.90%526.84M | 4.93%520.44M | 4.93%520.44M | 5.42%514.16M | 5.48%508.06M | 3.44%502.25M |
Less: Treasury stock | 14.92%1.41B | 14.92%1.41B | 15.21%1.37B | 11.81%1.29B | 12.97%1.26B | 13.84%1.22B | 13.84%1.22B | 15.64%1.19B | 15.82%1.15B | 16.70%1.12B |
Gains losses not affecting retained earnings | 18.66%-29.05M | 18.66%-29.05M | 16.19%-33.43M | 5.33%-30.98M | -24.41%-34.86M | -20.87%-35.71M | -20.87%-35.71M | -36.57%-39.89M | -30.49%-32.73M | 1.78%-28.02M |
Total stockholders'equity | -0.24%829.6M | -0.24%829.6M | -0.63%837.04M | -1.08%824.52M | -1.70%821.04M | 2.40%831.55M | 2.40%831.55M | 5.44%842.3M | 7.65%833.53M | 6.06%835.22M |
Noncontrolling interests | 49.75%18.43M | 49.75%18.43M | 73.04%16.68M | 75.81%17.2M | 103.32%16.66M | 45.85%12.31M | 45.85%12.31M | 15.41%9.64M | 19.51%9.78M | -38.13%8.19M |
Total equity | 0.49%848.03M | 0.49%848.03M | 0.21%853.71M | -0.19%841.72M | -0.68%837.7M | 2.84%843.86M | 2.84%843.86M | 5.55%851.94M | 7.77%843.32M | 5.32%843.41M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data