(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Apr 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -37.41%72.65M | -37.41%72.65M | -45.68%78.26M | 121.39%70.31M | 170.21%62.15M | 201.37%116.07M | 201.37%116.07M | 156.19%144.06M | -54.50%31.76M | --23M |
-Cash and cash equivalents | -37.41%72.65M | -37.41%72.65M | -45.68%78.26M | 121.39%70.31M | 170.21%62.15M | 201.37%116.07M | 201.37%116.07M | 156.19%144.06M | -54.50%31.76M | --23M |
Receivables | -3.10%706M | -3.10%706M | 3.54%715.38M | 99.09%746.56M | 101.24%759.81M | 109.00%728.58M | 109.00%728.58M | 104.98%690.94M | 5.98%374.98M | --377.57M |
-Accounts receivable | -51.99%109.32M | -51.99%109.32M | -28.03%137.01M | 79.03%164.68M | 38.86%189.25M | 118.80%227.72M | 118.80%227.72M | 132.89%190.36M | -0.72%91.99M | --136.29M |
-Other receivables | 19.13%596.68M | 19.13%596.68M | 15.54%578.37M | 105.62%581.89M | 136.47%570.57M | 104.83%500.86M | 104.83%500.86M | 96.05%500.59M | 8.36%283M | --241.28M |
Inventory | 4.46%46.98M | 4.46%46.98M | ---- | ---- | ---- | --44.97M | --44.97M | ---- | ---- | ---- |
Prepaid assets | ---- | ---- | 8.50%80.82M | 195.96%77.72M | 201.73%78.22M | ---- | ---- | --74.48M | --26.26M | --25.92M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.31M | --3.31M | ---- |
Other current assets | 16.39%49.24M | 16.39%49.24M | 58.28%19.62M | 124.55%23.91M | 134.74%26.02M | 180.90%42.31M | 180.90%42.31M | -68.48%12.4M | -61.42%10.65M | --11.08M |
Total current assets | -6.12%874.87M | -6.12%874.87M | -3.36%894.08M | 105.50%918.51M | 111.66%926.19M | 120.14%931.93M | 120.14%931.93M | 113.85%925.2M | -0.94%446.96M | --437.58M |
Non current assets | ||||||||||
Net PPE | -3.72%126.64M | -3.72%126.64M | -1.53%125.98M | 102.90%128.3M | 97.95%130.89M | 95.14%131.54M | 95.14%131.54M | 91.88%127.93M | 27.47%63.24M | --66.12M |
-Gross PPE | 10.32%180.69M | 10.32%180.69M | -1.53%125.98M | 102.90%128.3M | 97.95%130.89M | 87.59%163.79M | 87.59%163.79M | 91.88%127.93M | 27.47%63.24M | --66.12M |
-Accumulated depreciation | -67.58%-54.05M | -67.58%-54.05M | ---- | ---- | ---- | -62.04%-32.25M | -62.04%-32.25M | ---- | ---- | ---- |
Goodwill and other intangible assets | -4.06%2.06B | -4.06%2.06B | -0.51%2.09B | 449.56%2.11B | 452.02%2.13B | 454.13%2.15B | 454.13%2.15B | 443.35%2.1B | -0.66%383.89M | --386.02M |
-Goodwill | 0.19%1.66B | 0.19%1.66B | 7.76%1.66B | 415.01%1.66B | 414.57%1.66B | 414.03%1.65B | 414.03%1.65B | 385.12%1.54B | 1.30%321.73M | --321.73M |
-Other intangible assets | -18.16%407.53M | -18.16%407.53M | -23.19%430.13M | 628.36%452.74M | 639.48%475.35M | 647.88%497.95M | 647.88%497.95M | 710.54%559.99M | -9.68%62.16M | --64.28M |
Other non current assets | -10.79%15.93M | -10.79%15.93M | 9.70%19.34M | 89.16%22.25M | 116.38%21.37M | 71.81%17.86M | 71.81%17.86M | 87.99%17.63M | 32.11%11.76M | --9.88M |
Total non current assets | -4.09%2.21B | -4.09%2.21B | -0.48%2.23B | 392.55%2.26B | 394.17%2.28B | 393.69%2.3B | 393.69%2.3B | 385.43%2.24B | 3.14%458.89M | --462.01M |
Total assets | -4.68%3.08B | -4.68%3.08B | -1.32%3.13B | 250.92%3.18B | 256.76%3.21B | 263.49%3.23B | 263.49%3.23B | 254.12%3.17B | 1.08%905.85M | --899.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.18%456.78M | 11.18%456.78M | 13.38%437.56M | 70.61%416.42M | 71.55%402.66M | 87.64%410.85M | 87.64%410.85M | 82.40%385.94M | 39.47%244.08M | --234.71M |
-accounts payable | 11.40%453.05M | 11.40%453.05M | 13.38%437.56M | 70.61%416.42M | 71.55%402.66M | 91.36%406.71M | 91.36%406.71M | 82.40%385.94M | 39.47%244.08M | --234.71M |
-Total tax payable | -10.06%3.73M | -10.06%3.73M | ---- | ---- | ---- | -35.49%4.15M | -35.49%4.15M | ---- | ---- | ---- |
Current accrued expenses | -7.30%75.98M | -7.30%75.98M | 38.29%237.89M | 428.55%255.41M | 257.45%198.1M | 17.09%81.96M | 17.09%81.96M | 267.56%172.03M | 17.22%48.32M | --55.42M |
Current provisions | -23.11%57.6M | -23.11%57.6M | ---- | ---- | ---- | 377.20%74.92M | 377.20%74.92M | ---- | ---- | ---- |
Current debt and capital lease obligation | -1.39%29.01M | -1.39%29.01M | 30.80%15.5M | 49.04%15.5M | 49.04%15.5M | 31.41%29.41M | 31.41%29.41M | 13.94%11.85M | 6.12%10.4M | --10.4M |
-Current debt | 29.63%15.36M | 29.63%15.36M | 30.80%15.5M | 49.04%15.5M | 49.04%15.5M | 13.94%11.85M | 13.94%11.85M | 13.94%11.85M | 6.12%10.4M | --10.4M |
-Current capital lease obligation | -22.32%13.64M | -22.32%13.64M | ---- | ---- | ---- | 46.57%17.56M | 46.57%17.56M | ---- | ---- | ---- |
Current deferred liabilities | 43.38%109.58M | 43.38%109.58M | ---- | ---- | ---- | --76.43M | --76.43M | ---- | ---- | ---- |
Current liabilities | 7.29%840.2M | 7.29%840.2M | 15.70%830.35M | 116.00%832.33M | 111.40%760.19M | 118.60%783.13M | 118.60%783.13M | 109.66%717.68M | 21.68%385.34M | --359.59M |
Non current liabilities | ||||||||||
Long term provisions | -30.76%77.23M | -30.76%77.23M | ---- | ---- | ---- | --111.53M | --111.53M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -12.96%1.13B | -12.96%1.13B | -10.47%1.19B | 1,018.14%1.23B | 838.87%1.33B | 912.48%1.3B | 912.48%1.3B | 1,038.04%1.33B | -33.17%109.6M | --141.56M |
-Long term debt | -12.87%1.1B | -12.87%1.1B | -10.40%1.15B | 1,408.57%1.19B | 1,091.94%1.29B | 1,239.91%1.26B | 1,239.91%1.26B | 1,003.54%1.29B | -51.90%78.88M | --108.39M |
-Long term capital lease obligation | -15.56%34.69M | -15.56%34.69M | -12.73%35.11M | 15.53%35.49M | 11.80%37.08M | 18.96%41.08M | 18.96%41.08M | --40.23M | --30.72M | --33.17M |
Non current deferred liabilities | -25.61%11.76M | -25.61%11.76M | -81.91%9.09M | -57.61%13.77M | -69.57%9.93M | -61.11%15.81M | -61.11%15.81M | 25.73%50.25M | -18.18%32.49M | --32.62M |
Other non current liabilities | 53.06%19.05M | 53.06%19.05M | 29.26%109.77M | 665.81%114.42M | 1,031.13%131.7M | 536.45%12.45M | 536.45%12.45M | 57.10%84.92M | -65.21%14.94M | --11.64M |
Total non current liabilities | -13.90%1.25B | -13.90%1.25B | -10.62%1.31B | 762.05%1.35B | 691.44%1.47B | 702.15%1.45B | 702.15%1.45B | 594.26%1.46B | -36.33%157.03M | --185.82M |
Total liabilities | -6.48%2.09B | -6.48%2.09B | -1.96%2.14B | 303.05%2.19B | 309.02%2.23B | 314.56%2.24B | 314.56%2.24B | 294.26%2.18B | -3.72%542.37M | --545.42M |
Shareholders'equity | ||||||||||
Share capital | 2.30%312K | 2.30%312K | 2.30%312K | 163.56%311K | 162.71%310K | 160.68%305K | 160.68%305K | 160.68%305K | 0.85%118K | --118K |
-common stock | 2.30%312K | 2.30%312K | 2.30%312K | 163.56%311K | 162.71%310K | 160.68%305K | 160.68%305K | 160.68%305K | 0.85%118K | --118K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -8.91%230.85M | -8.91%230.85M | -12.38%231.34M | -15.42%237.74M | -12.81%235.94M | -5.35%253.42M | -5.35%253.42M | 1.45%264.04M | 12.43%281.08M | --270.61M |
Paid-in capital | 1.80%762.32M | 1.80%762.32M | 2.91%756.78M | 724.47%754.1M | 735.07%748.14M | 749.88%748.88M | 749.88%748.88M | 752.24%735.36M | 8.05%91.46M | --89.59M |
Gains losses not affecting retained earnings | 51.38%-2.69M | 51.38%-2.69M | 105.79%655K | 106.18%568K | 3.61%-5.92M | 6.32%-5.53M | 6.32%-5.53M | -132.61%-11.32M | -370.78%-9.19M | ---6.14M |
Total stockholders'equity | -0.63%990.8M | -0.63%990.8M | 0.07%989.09M | 173.12%992.72M | 176.27%978.47M | 184.81%997.08M | 184.81%997.08M | 189.17%988.38M | 9.21%363.48M | --354.18M |
Total equity | -0.63%990.8M | -0.63%990.8M | 0.07%989.09M | 173.12%992.72M | 176.27%978.47M | 184.81%997.08M | 184.81%997.08M | 189.17%988.38M | 9.21%363.48M | --354.18M |
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