(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -72.39%328M | -50.77%447M | -50.77%447M | 69.53%868M | 8.12%626M | 70.94%1.19B | 159.43%908M | 159.43%908M | 4.92%512M | -63.42%579M |
-Cash and cash equivalents | -72.39%328M | -50.77%447M | -50.77%447M | 69.53%868M | 8.12%626M | 70.94%1.19B | 159.43%908M | 159.43%908M | 4.92%512M | -63.42%579M |
-Accounts receivable | -10.16%1.88B | -29.07%1.64B | -29.07%1.64B | -38.36%1.71B | -21.55%1.94B | -28.63%2.1B | 7.86%2.31B | 7.86%2.31B | 56.55%2.77B | 42.25%2.48B |
-Taxes receivable | ---- | -19.79%231M | -19.79%231M | ---- | ---- | ---- | 29.73%288M | 29.73%288M | ---- | ---- |
-Other receivables | ---- | 7.20%283M | 7.20%283M | ---- | ---- | ---- | 22.79%264M | 22.79%264M | ---- | ---- |
Inventory | -29.64%2.84B | -29.94%3.06B | -29.94%3.06B | -39.48%2.79B | -30.67%3.34B | -12.50%4.04B | 9.04%4.37B | 9.04%4.37B | 41.48%4.62B | 77.87%4.82B |
Prepaid assets | ---- | 5.96%391M | 5.96%391M | ---- | ---- | ---- | 41.38%369M | 41.38%369M | 73.57%1.03B | 74.64%957M |
Restricted cash | ---- | -9.80%92M | -9.80%92M | ---- | ---- | ---- | 131.82%102M | 131.82%102M | ---- | ---- |
Other current assets | 0.79%898M | 0.00%-1M | 0.00%-1M | --934M | --913M | 89,000.00%891M | -150.00%-1M | -150.00%-1M | ---- | ---- |
Total current assets | -27.26%5.98B | -27.92%6.21B | -27.92%6.21B | -29.32%6.32B | -22.79%6.84B | -9.69%8.22B | 11.98%8.62B | 11.98%8.62B | 36.57%8.94B | 34.45%8.86B |
Non current assets | ||||||||||
Net PPE | 2.27%7.52B | 3.96%7.7B | 3.96%7.7B | 5.14%7.2B | 0.91%7.22B | -2.43%7.35B | -2.30%7.41B | -2.30%7.41B | -12.43%6.85B | -18.32%7.16B |
-Gross PPE | 2.27%7.52B | 6.64%16.76B | 6.64%16.76B | 5.14%7.2B | 0.91%7.22B | -2.43%7.35B | -0.12%15.71B | -0.12%15.71B | -12.43%6.85B | -18.32%7.16B |
-Accumulated depreciation | ---- | -9.04%-9.06B | -9.04%-9.06B | ---- | ---- | ---- | -1.90%-8.31B | -1.90%-8.31B | ---- | ---- |
Goodwill and other intangible assets | -0.78%885M | 3.35%895M | 3.35%895M | 4.02%879M | 0.11%889M | -3.67%892M | -5.97%866M | -5.97%866M | -9.14%845M | -9.02%888M |
-Goodwill | -1.18%751M | 0.80%760M | 0.80%760M | 1.21%750M | -1.82%757M | -4.64%760M | -4.44%754M | -4.44%754M | -6.56%741M | -7.78%771M |
-Other intangible assets | 1.52%134M | 20.54%135M | 20.54%135M | 24.04%129M | 12.82%132M | 2.33%132M | -15.15%112M | -15.15%112M | -24.09%104M | -16.43%117M |
Financial assets | ---- | 0.00%18M | 0.00%18M | ---- | ---- | ---- | 200.00%18M | 200.00%18M | ---- | ---- |
Non current prepaid assets | ---- | 2.79%221M | 2.79%221M | ---- | ---- | ---- | 69.29%215M | 69.29%215M | ---- | ---- |
Other non current assets | 3.10%566M | 20.00%24M | 20.00%24M | 21.63%551M | 8.59%569M | 10.02%549M | -74.68%20M | -74.68%20M | 26.89%453M | 26.57%524M |
Total non current assets | 2.64%9.68B | 4.82%9.81B | 4.82%9.81B | 6.61%9.35B | 2.02%9.37B | -1.59%9.43B | -2.20%9.36B | -2.20%9.36B | -9.42%8.77B | -14.51%9.19B |
Total assets | -11.28%15.66B | -10.87%16.03B | -10.87%16.03B | -11.53%15.67B | -10.16%16.21B | -5.53%17.65B | 4.11%17.98B | 4.11%17.98B | 9.15%17.71B | 4.11%18.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.14%1.94B | -22.28%2.2B | -22.28%2.2B | -38.76%2.21B | -39.32%2.28B | -33.34%2.39B | -15.44%2.84B | -15.44%2.84B | 27.28%3.61B | 54.15%3.75B |
-accounts payable | -16.64%1.82B | -18.34%1.91B | -18.34%1.91B | -35.98%2.08B | -36.03%2.15B | -34.03%2.18B | -22.82%2.33B | -22.82%2.33B | 17.00%3.24B | 44.78%3.35B |
-Total tax payable | -44.81%117M | -40.64%298M | -40.64%298M | -63.39%134M | -67.17%130M | -25.35%212M | 52.12%502M | 52.12%502M | 471.88%366M | 241.38%396M |
Current provisions | -32.79%41M | -45.65%50M | -45.65%50M | -19.72%57M | 12.50%63M | 1.67%61M | 24.32%92M | 24.32%92M | -15.48%71M | -26.32%56M |
Current debt and capital lease obligation | 107.18%721M | 94.53%640M | 94.53%640M | -61.75%301M | -8.50%635M | -51.46%348M | -64.12%329M | -64.12%329M | 63.28%787M | 41.06%694M |
-Current debt | 155.95%581M | 145.02%517M | 145.02%517M | -72.23%188M | -10.14%523M | -62.29%227M | -74.05%211M | -74.05%211M | 80.53%677M | 50.39%582M |
-Current capital lease obligation | 15.70%140M | 4.24%123M | 4.24%123M | 2.73%113M | 0.00%112M | 5.22%121M | 13.46%118M | 13.46%118M | 2.80%110M | 6.67%112M |
Other current liabilities | -0.78%507M | -38.46%32M | -38.46%32M | -13.76%401M | -26.67%341M | -28.63%511M | 92.59%52M | 92.59%52M | 203.92%465M | 422.47%465M |
Current liabilities | -8.88%3.52B | -14.38%3.71B | -14.38%3.71B | -36.75%3.52B | -32.85%3.96B | -35.93%3.86B | -21.75%4.34B | -21.75%4.34B | 28.90%5.56B | 37.51%5.9B |
Non current liabilities | ||||||||||
Long term provisions | 16.46%283M | 29.00%298M | 29.00%298M | 23.35%243M | 18.66%248M | -1.22%243M | -18.37%231M | -18.37%231M | -33.22%197M | -34.07%209M |
Long term debt and capital lease obligation | -7.94%3.56B | -7.69%3.59B | -7.69%3.59B | 16.89%3.81B | 15.35%3.85B | 13.73%3.87B | 14.05%3.89B | 14.05%3.89B | -5.81%3.26B | -8.60%3.34B |
-Long term debt | -9.45%3.24B | -8.70%3.28B | -8.70%3.28B | 18.05%3.52B | 16.85%3.55B | 16.60%3.58B | 16.45%3.6B | 16.45%3.6B | -5.28%2.98B | -8.96%3.04B |
-Long term capital lease obligation | 10.62%323M | 4.79%306M | 4.79%306M | 4.35%288M | 0.00%298M | -12.57%292M | -9.03%292M | -9.03%292M | -11.25%276M | -4.79%298M |
Derivative product liabilities | ---- | -33.86%84M | -33.86%84M | ---- | ---- | ---- | 252.78%127M | 252.78%127M | ---- | ---- |
Other non current liabilities | -21.74%144M | -28.57%5M | -28.57%5M | 11.44%224M | 40.27%209M | 145.33%184M | 40.00%7M | 40.00%7M | 57.03%201M | 19.20%149M |
Total non current liabilities | -6.37%4.72B | -5.97%4.74B | -5.97%4.74B | 14.49%4.99B | 13.97%5.06B | 11.14%5.04B | 9.39%5.04B | 9.39%5.04B | -8.48%4.36B | -11.74%4.44B |
Total liabilities | -7.46%8.24B | -9.86%8.46B | -9.86%8.46B | -14.22%8.51B | -12.76%9.02B | -15.72%8.9B | -7.61%9.38B | -7.61%9.38B | 9.28%9.92B | 10.95%10.34B |
Shareholders'equity | ||||||||||
Share capital | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M |
-common stock | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M | 0.00%63M |
Retained earnings | -12.30%9.51B | -11.61%9.5B | -11.61%9.5B | -9.57%9.26B | -5.86%9.25B | 9.95%10.85B | 20.96%10.75B | 20.96%10.75B | 16.34%10.24B | 3.40%9.83B |
Paid-in capital | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M | 0.00%-49M |
Other equity interest | ---- | ---1M | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -15.19%7.41B | -12.05%7.55B | -12.05%7.55B | -8.08%7.14B | -6.64%7.18B | 7.76%8.74B | 20.88%8.59B | 20.88%8.59B | 9.98%7.77B | -3.05%7.69B |
Noncontrolling interests | -7.69%12M | 38.46%18M | 38.46%18M | -17.65%14M | -20.00%12M | -7.14%13M | 0.00%13M | 0.00%13M | -78.75%17M | -81.25%15M |
Total equity | -15.18%7.42B | -11.98%7.57B | -11.98%7.57B | -8.10%7.16B | -6.67%7.19B | 7.73%8.75B | 20.84%8.6B | 20.84%8.6B | 8.99%7.79B | -3.83%7.71B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data