(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 | -16.43%170.74M | -16.43%170.74M | 21.75%172.79M | -17.80%120.39M | -0.57%142.38M | 15.49%204.3M | 15.49%204.3M | -5.89%141.92M | 72.78%146.46M | -51.41%143.2M |
-Cash and cash equivalents | -16.43%170.74M | -16.43%170.74M | 21.75%172.79M | -17.80%120.39M | -0.57%142.38M | 15.49%204.3M | 15.49%204.3M | -5.89%141.92M | 72.78%146.46M | -51.41%143.2M |
Receivables | 11.92%27.96M | 11.92%27.96M | -67.36%38.67M | 43.94%25.33M | -47.02%22.62M | -39.92%24.98M | -39.92%24.98M | 484.79%118.49M | -40.82%17.6M | 4.63%42.69M |
-Accounts receivable | 17.28%7.69M | 17.28%7.69M | -64.05%38.67M | 43.94%25.33M | 106.45%22.62M | -29.72%6.56M | -29.72%6.56M | 896.23%107.57M | 54.36%17.6M | 2.48%10.96M |
-Taxes receivable | -55.46%1.84M | -55.46%1.84M | ---- | ---- | ---- | 49.33%4.14M | 49.33%4.14M | -5.46%3.06M | ---- | -15.85%2.74M |
-Related party accounts receivable | 28.97%18.43M | 28.97%18.43M | ---- | ---- | ---- | -51.53%14.29M | -51.53%14.29M | ---- | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 26.12%7.85M | ---- | 7.97%29M |
Prepaid assets | -37.01%23.64M | -37.01%23.64M | -37.22%23.35M | -29.17%32.26M | 0.57%44.08M | 13.88%37.52M | 13.88%37.52M | 23.64%37.19M | 202.89%45.55M | 147.08%43.84M |
Restricted cash | --49.62M | --49.62M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total current assets | 1.93%271.95M | 1.93%271.95M | -53.99%234.81M | -18.49%177.98M | -8.98%209.09M | 6.12%266.81M | 6.12%266.81M | 153.74%510.39M | 68.55%218.35M | -34.97%229.72M |
Non current assets | ||||||||||
Net PPE | 14.38%110.78M | 14.38%110.78M | ---- | ---- | ---- | 14.28%96.85M | 14.28%96.85M | ---- | ---- | 75.28%89.69M |
-Gross PPE | 14.38%110.78M | 14.38%110.78M | ---- | ---- | ---- | 14.28%96.85M | 14.28%96.85M | ---- | ---- | 75.28%89.69M |
Goodwill and other intangible assets | -5.20%34.9M | -5.20%34.9M | -5.37%35.36M | -5.54%35.81M | -5.69%36.27M | -5.71%36.82M | -5.71%36.82M | -4.19%37.36M | -6.11%37.91M | -6.42%38.46M |
-Goodwill | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M | 0.00%29.73M |
-Other intangible assets | -27.00%5.18M | -27.00%5.18M | -26.29%5.63M | -25.69%6.08M | -25.05%6.55M | -23.93%7.09M | -23.93%7.09M | -17.64%7.64M | -23.16%8.18M | -23.20%8.74M |
Investments and advances | 18.82%151.26M | 18.82%151.26M | 20.57%139.41M | -58.37%137.47M | -59.84%127.61M | -57.27%127.31M | -57.27%127.31M | -55.01%115.62M | 41.30%330.23M | 55.20%317.76M |
Related parties assets | 28.97%18.43M | 28.97%18.43M | ---- | ---- | ---- | -51.53%14.29M | -51.53%14.29M | ---- | ---- | ---- |
Financial assets | -28.75%7.38M | -28.75%7.38M | -35.46%4.9M | 96.18%7.85M | 195.15%7.06M | 2,753.44%10.36M | 2,753.44%10.36M | 12,546.67%7.59M | 13,243.33%4M | --2.39M |
Non current deferred assets | 12.96%84.79M | 12.96%84.79M | 1.48%80.02M | -34.80%75.08M | -31.51%72.79M | -22.57%75.06M | -22.57%75.06M | 0.81%78.85M | 62.23%115.16M | 78.16%106.29M |
Other non current assets | -38.76%71.83M | -38.76%71.83M | -12.59%251.02M | 4.70%263.35M | 64.16%225.83M | -4.89%117.3M | -4.89%117.3M | 108.29%287.19M | 127.10%251.54M | 41.38%137.57M |
Total non current assets | 6.50%12.98B | 6.50%12.98B | 8.84%12.95B | 13.20%12.76B | 24.09%12.33B | 36.94%12.18B | 36.94%12.18B | 50.65%11.9B | 66.01%11.27B | 64.98%9.94B |
Total assets | 6.40%13.25B | 6.40%13.25B | 6.25%13.18B | 12.60%12.93B | 23.34%12.54B | 36.10%12.45B | 36.10%12.45B | 53.21%12.41B | 66.06%11.49B | 59.44%10.17B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.24%120.68M | 5.24%120.68M | 3.32%221.19M | 16.06%169.45M | 50.92%142.51M | 24.89%114.67M | 24.89%114.67M | 100.77%214.09M | 81.98%145.99M | 47.17%94.43M |
-accounts payable | 29.99%44.48M | 29.99%44.48M | 3.61%205.36M | 18.06%153.62M | 170.08%126.69M | -21.31%34.22M | -21.31%34.22M | 329.19%198.21M | 297.11%130.12M | 58.44%46.91M |
-Total tax payable | -6.57%60.34M | -6.57%60.34M | ---- | ---- | ---- | 98.69%64.59M | 98.69%64.59M | ---- | ---- | 33.20%31.65M |
-Dividends payable | -0.03%15.86M | -0.03%15.86M | -0.28%15.83M | -0.31%15.82M | -0.36%15.81M | 0.25%15.86M | 0.25%15.86M | 27.80%15.88M | 34.07%15.87M | 47.03%15.87M |
Current accrued expenses | 7.19%26.51M | 7.19%26.51M | ---- | ---- | ---- | 91.06%24.73M | 91.06%24.73M | ---- | ---- | 3.27%14.09M |
Current debt and capital lease obligation | -58.36%316.79M | -58.36%316.79M | 30.11%624.96M | 132.12%801.56M | 273.31%965.01M | 196.43%760.74M | 196.43%760.74M | -2.13%480.32M | 77.25%345.32M | 78.86%258.5M |
-Current debt | -59.17%309.12M | -59.17%309.12M | 30.11%624.96M | 132.12%801.56M | 278.56%965.01M | 197.14%757.14M | 197.14%757.14M | -1.93%480.32M | 79.38%345.32M | 78.26%254.92M |
-Current capital lease obligation | 112.55%7.67M | 112.55%7.67M | ---- | ---- | ---- | 96.78%3.61M | 96.78%3.61M | ---- | ---- | 135.15%3.59M |
Current deferred liabilities | -22.85%618K | -22.85%618K | ---- | ---- | ---- | 1,680.00%801K | 1,680.00%801K | ---- | ---- | -57.28%44K |
Other current liabilities | 6.68%85.2M | 6.68%85.2M | -28.65%83.87M | 19.38%77.99M | 29.05%79.13M | 40.64%79.86M | 40.64%79.86M | 122.85%117.55M | 3.54%65.33M | 30.65%61.32M |
Current liabilities | -43.46%560.39M | -43.46%560.39M | 13.88%930.03M | 88.45%1.05B | 170.05%1.19B | 130.30%991.13M | 130.30%991.13M | 20.08%816.7M | 52.20%556.65M | 58.74%439.41M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 10.02%5.5B | 10.02%5.5B | -1.94%5.32B | 4.99%5.29B | 13.24%5.01B | 35.47%5B | 35.47%5B | 62.16%5.43B | 53.71%5.03B | 31.67%4.42B |
-Long term debt | 10.01%5.47B | 10.01%5.47B | -1.94%5.32B | 5.60%5.29B | 14.01%5.01B | 35.72%4.97B | 35.72%4.97B | 63.55%5.43B | 54.10%5.01B | 31.01%4.39B |
-Long term capital lease obligation | 11.53%33.5M | 11.53%33.5M | ---- | ---- | ---- | 3.72%30.04M | 3.72%30.04M | ---- | 6.70%28.95M | 403.33%29.76M |
Non current deferred liabilities | 6.32%629.09M | 6.32%629.09M | 5.51%622.1M | 2.36%606.72M | 14.02%591.95M | 28.16%591.71M | 28.16%591.71M | 48.51%589.59M | 83.78%592.7M | 95.15%519.16M |
Due to related parties non current | 2.18%262.42M | 2.18%262.42M | ---- | ---- | ---- | 0.18%256.82M | 0.18%256.82M | ---- | ---- | ---- |
Employee benefits | 11.51%28.15M | 11.51%28.15M | 8.41%25.8M | -3.01%24.14M | -3.73%24.02M | 17.79%25.24M | 17.79%25.24M | 7.06%23.79M | 10.16%24.89M | 30.73%24.95M |
Derivative product liabilities | 5.14%53.79M | 5.14%53.79M | -57.22%32.1M | -41.88%60.14M | -83.05%43.79M | -77.79%51.16M | -77.79%51.16M | -52.38%75.04M | -4.68%103.48M | 215.74%258.36M |
Other non current liabilities | 34.89%2.34B | 34.89%2.34B | 37.11%2.35B | 32.59%2.07B | 47.05%1.89B | 74.41%1.74B | 74.41%1.74B | 104.57%1.71B | 178.86%1.56B | 210.66%1.28B |
Total non current liabilities | 15.08%8.82B | 15.08%8.82B | 6.67%8.35B | 9.98%8.05B | 16.08%7.55B | 35.45%7.66B | 35.45%7.66B | 56.07%7.83B | 61.07%7.32B | 48.20%6.51B |
Total liabilities | 8.38%9.38B | 8.38%9.38B | 7.35%9.28B | 15.52%9.1B | 25.82%8.74B | 42.16%8.65B | 42.16%8.65B | 51.77%8.65B | 60.40%7.87B | 48.82%6.95B |
Shareholders'equity | ||||||||||
Share capital | -0.08%2.12B | -0.08%2.12B | -0.24%2.12B | -0.25%2.12B | -0.28%2.12B | 0.47%2.12B | 0.47%2.12B | 35.73%2.13B | 56.36%2.13B | 77.81%2.12B |
-common stock | -0.08%2.12B | -0.08%2.12B | -0.24%2.12B | -0.25%2.12B | -0.28%2.12B | 0.47%2.12B | 0.47%2.12B | 35.73%2.13B | 56.36%2.13B | 77.81%2.12B |
Retained earnings | 3.01%1.69B | 3.01%1.69B | 8.87%1.74B | 16.48%1.68B | 58.44%1.65B | 83.36%1.64B | 83.36%1.64B | 104.00%1.6B | 141.72%1.44B | 125.09%1.04B |
Paid-in capital | 25.65%26.83M | 25.65%26.83M | 6.13%25.68M | 2.73%24.35M | -2.69%22.22M | -6.30%21.35M | -6.30%21.35M | 11.63%24.2M | 14.82%23.7M | 15.87%22.84M |
Gains losses not affecting retained earnings | 331.71%26.81M | 331.71%26.81M | 113.68%6.68M | -37.46%11.85M | -73.71%6.95M | -72.82%6.21M | -72.82%6.21M | -85.58%3.13M | -30.76%18.94M | 4.09%26.43M |
Total stockholders'equity | 1.94%3.86B | 1.94%3.86B | 3.78%3.9B | 6.25%3.83B | 18.10%3.8B | 24.12%3.79B | 24.12%3.79B | 56.77%3.75B | 80.13%3.61B | 88.82%3.21B |
Noncontrolling interests | -14.74%5.78M | -14.74%5.78M | -24.76%3.94M | -15.36%4.71M | -38.14%3.83M | -6.86%6.78M | -6.86%6.78M | -3.51%5.23M | -6.81%5.57M | -5.74%6.19M |
Total equity | 1.91%3.87B | 1.91%3.87B | 3.74%3.9B | 6.21%3.84B | 17.99%3.8B | 24.04%3.8B | 24.04%3.8B | 56.64%3.76B | 79.87%3.61B | 88.46%3.22B |
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