(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 | -64.63%29M | -64.63%29M | 30.61%256M | 42.26%239M | 81.73%189M | 228.00%82M | 228.00%82M | 122.73%196M | 93.10%168M | 9.47%104M |
-Cash and cash equivalents | -64.63%29M | -64.63%29M | 30.61%256M | 42.26%239M | 81.73%189M | 228.00%82M | 228.00%82M | 122.73%196M | 93.10%168M | 9.47%104M |
Receivables | -3.20%876M | -3.20%876M | 56.08%1.16B | -39.72%554M | -20.05%590M | 68.22%905M | 68.22%905M | 34.79%740M | 83.07%919M | 75.30%738M |
-Accounts receivable | -6.89%703M | -6.89%703M | 67.63%984M | -42.15%431M | -17.29%488M | 76.40%755M | 76.40%755M | 34.63%587M | 92.01%745M | 100.00%590M |
-Related party accounts receivable | 33.33%20M | 33.33%20M | 0.00%10M | -15.38%11M | 30.77%17M | 25.00%15M | 25.00%15M | 11.11%10M | 62.50%13M | 18.18%13M |
-Other receivables | 12.41%154M | 12.41%154M | 14.58%165M | -30.67%113M | -37.68%86M | 37.00%137M | 37.00%137M | 35.85%144M | 44.25%163M | 14.05%138M |
-Recievables adjustments allowances | 50.00%-1M | 50.00%-1M | -300.00%-4M | 50.00%-1M | 66.67%-1M | 0.00%-2M | 0.00%-2M | 50.00%-1M | 71.43%-2M | 50.00%-3M |
Inventory | 8.28%889M | 8.28%889M | 17.14%909M | 22.99%931M | 9.09%768M | 53.75%821M | 53.75%821M | 57.40%776M | 55.12%757M | 63.72%704M |
Other current assets | -24.00%133M | -24.00%133M | 7.28%162M | -56.89%144M | -61.30%185M | 84.21%175M | 84.21%175M | 19.84%151M | 173.77%334M | 785.19%478M |
Total current assets | -2.82%1.93B | -2.82%1.93B | 33.23%2.48B | -14.23%1.87B | -14.43%1.73B | 66.36%1.98B | 66.36%1.98B | 48.33%1.86B | 81.65%2.18B | 102.40%2.02B |
Non current assets | ||||||||||
Net PPE | 2.54%2.34B | 2.54%2.34B | 6.75%2.34B | 6.91%2.35B | 4.83%2.26B | 4.15%2.28B | 4.15%2.28B | 14.65%2.19B | 14.04%2.2B | 11.31%2.16B |
-Gross PPE | 4.70%3.48B | 4.70%3.48B | 7.63%3.44B | 8.59%3.45B | 7.42%3.33B | 6.86%3.32B | 6.86%3.32B | 14.26%3.2B | 13.79%3.18B | 11.68%3.1B |
-Accumulated depreciation | -9.46%-1.13B | -9.46%-1.13B | -9.53%-1.1B | -12.40%-1.1B | -13.36%-1.07B | -13.35%-1.04B | -13.35%-1.04B | -13.40%-1.01B | -13.23%-976M | -12.53%-943M |
Goodwill and other intangible assets | -2.10%2.14B | -2.10%2.14B | -1.33%2.15B | -1.73%2.16B | 3.77%2.18B | 3.74%2.19B | 3.74%2.19B | 3.27%2.18B | 3.63%2.2B | -1.87%2.1B |
-Goodwill | -0.12%1.6B | -0.12%1.6B | 0.69%1.6B | 0.76%1.6B | 2.10%1.6B | 2.10%1.6B | 2.10%1.6B | 1.28%1.59B | 1.47%1.59B | 0.26%1.57B |
-Other intangible assets | -7.48%544M | -7.48%544M | -6.73%554M | -8.14%564M | 8.68%576M | 8.49%588M | 8.49%588M | 8.99%594M | 9.64%614M | -7.67%530M |
Investments and advances | -3.88%124M | -3.88%124M | -2.33%126M | -3.05%127M | -3.03%128M | -2.27%129M | -2.27%129M | -3.01%129M | -2.24%131M | -1.49%132M |
Related parties assets | 33.33%20M | 33.33%20M | 0.00%10M | -15.38%11M | 30.77%17M | 25.00%15M | 25.00%15M | 11.11%10M | 62.50%13M | 18.18%13M |
Other non current assets | 18.37%290M | 18.37%290M | 27.75%267M | 27.83%271M | 31.63%258M | 30.32%245M | 30.32%245M | 21.51%209M | 38.56%212M | 13.95%196M |
Total non current assets | 1.07%4.9B | 1.07%4.9B | 3.69%4.89B | 3.56%4.91B | 5.26%4.82B | 4.85%4.85B | 4.85%4.85B | 8.82%4.71B | 9.31%4.75B | 4.59%4.58B |
Total assets | -0.06%6.83B | -0.06%6.83B | 12.06%7.37B | -2.04%6.78B | -0.77%6.55B | 17.45%6.83B | 17.45%6.83B | 17.71%6.57B | 24.96%6.92B | 22.77%6.61B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -4.76%1.18B | -4.76%1.18B | 12.46%1.28B | -20.71%1.05B | 10.93%1.01B | 70.66%1.24B | 70.66%1.24B | 39.02%1.14B | 91.63%1.33B | 52.27%906M |
-accounts payable | -7.16%998M | -7.16%998M | 12.99%1.11B | -26.93%852M | 9.34%855M | 87.28%1.08B | 87.28%1.08B | 45.10%978M | 109.71%1.17B | 59.92%782M |
-Total tax payable | 10.98%182M | 10.98%182M | 9.26%177M | 24.07%201M | 20.97%150M | 7.89%164M | 7.89%164M | 10.96%162M | 18.25%162M | 16.98%124M |
Current accrued expenses | 10.58%115M | 10.58%115M | 9.35%117M | 7.59%85M | 11.70%105M | 25.30%104M | 25.30%104M | 16.30%107M | -11.24%79M | 16.05%94M |
Current debt and capital lease obligation | 4.76%22M | 4.76%22M | 10.53%21M | 15.79%22M | 10.53%21M | -16.00%21M | -16.00%21M | -24.00%19M | -24.00%19M | -26.92%19M |
-Current capital lease obligation | 4.76%22M | 4.76%22M | 10.53%21M | 15.79%22M | 10.53%21M | 10.53%21M | 10.53%21M | 0.00%19M | 0.00%19M | 0.00%19M |
Other current liabilities | 33.33%56M | 33.33%56M | -1.75%56M | -21.92%57M | -36.84%36M | -25.00%42M | -25.00%42M | -16.18%57M | 28.07%73M | 9.62%57M |
Current liabilities | -2.35%1.37B | -2.35%1.37B | 11.56%1.48B | -18.81%1.22B | 8.46%1.17B | 57.98%1.41B | 57.98%1.41B | 31.64%1.32B | 73.50%1.5B | 42.71%1.08B |
Non current liabilities | ||||||||||
Long term provisions | 3.70%84M | 3.70%84M | 3.23%96M | 1.08%94M | 2.17%94M | -10.99%81M | -10.99%81M | 4.49%93M | 3.33%93M | 3.37%92M |
Long term debt and capital lease obligation | -0.20%4.09B | -0.20%4.09B | 11.23%4.33B | 3.23%4.19B | -4.81%4B | 8.73%4.1B | 8.73%4.1B | 13.14%3.89B | 14.05%4.06B | 17.08%4.2B |
-Long term debt | 0.25%3.58B | 0.25%3.58B | 10.31%3.72B | 0.88%3.57B | -5.65%3.47B | 9.91%3.57B | 9.91%3.57B | 15.47%3.37B | 16.61%3.54B | 20.22%3.68B |
-Long term capital lease obligation | -3.22%511M | -3.22%511M | 17.15%608M | 19.19%621M | 1.15%528M | 1.34%528M | 1.34%528M | 0.00%519M | -0.76%521M | -1.14%522M |
Non current deferred liabilities | 6.41%166M | 6.41%166M | 7.28%162M | 1.28%158M | 2.58%159M | 36.84%156M | 36.84%156M | 39.81%151M | 51.46%156M | 50.49%155M |
Non current accrued expenses | 0.00%12M | 0.00%12M | ---- | ---- | ---- | --12M | --12M | ---- | ---- | ---- |
Due to related parties non current | -12.07%102M | -12.07%102M | -11.11%104M | -11.02%105M | -4.96%115M | -7.94%116M | -7.94%116M | -7.87%117M | -8.53%118M | -6.92%121M |
Other non current liabilities | 11.11%20M | 11.11%20M | 0.00%19M | 5.56%19M | 26.67%19M | 38.46%18M | 38.46%18M | 26.67%19M | 12.50%18M | -11.76%15M |
Total non current liabilities | -0.16%4.48B | -0.16%4.48B | 10.25%4.71B | 2.75%4.57B | -4.32%4.39B | 8.95%4.48B | 8.95%4.48B | 13.04%4.27B | 14.04%4.44B | 16.73%4.59B |
Total liabilities | -0.68%5.85B | -0.68%5.85B | 10.56%6.19B | -2.69%5.78B | -1.89%5.55B | 17.67%5.89B | 17.67%5.89B | 16.95%5.6B | 24.83%5.94B | 20.91%5.66B |
Shareholders'equity | ||||||||||
Total stockholders'equity | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total equity | 3.82%978M | 3.82%978M | 20.65%1.18B | 1.94%999M | 5.93%1B | 16.15%942M | 16.15%942M | 22.25%978M | 25.80%980M | 35.24%944M |
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