(Q1)Mar 29, 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 | 101.84%584.9M | 221.41%635.27M | 221.41%635.27M | 277.48%616.22M | 127.84%430.17M | 128.02%289.78M | 38.88%197.65M | 38.88%197.65M | -12.65%163.24M | 248.32%188.8M |
-Cash and cash equivalents | 38.47%401.26M | 221.41%635.27M | 221.41%635.27M | 277.48%616.22M | 127.84%430.17M | 128.02%289.78M | 38.88%197.65M | 38.88%197.65M | -12.65%163.24M | 248.32%188.8M |
-Short-term investments | --183.64M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Receivables | 6.43%679.28M | 8.74%659.34M | 8.74%659.34M | -1.48%648.55M | 10.83%699.33M | 15.90%638.25M | 10.94%606.35M | 10.94%606.35M | 19.01%658.32M | 14.64%630.97M |
-Accounts receivable | -13.60%551.44M | 4.64%539.87M | 4.64%539.87M | -1.48%648.55M | 29.55%699.33M | 39.19%638.25M | 13.41%515.93M | 13.41%515.93M | 41.39%658.32M | 15.95%539.81M |
-Related party accounts receivable | --60.74M | 45.13%51.94M | 45.13%51.94M | ---- | ---- | ---- | -38.02%35.79M | -38.02%35.79M | ---- | -15.22%49.58M |
-Other receivables | --67.1M | 23.62%67.53M | 23.62%67.53M | ---- | ---- | ---- | 61.26%54.63M | 61.26%54.63M | ---- | 57.69%41.59M |
Inventory | 7.05%361.09M | -7.37%321.93M | -7.37%321.93M | 2.14%320.4M | 9.99%333.87M | 22.09%337.31M | 14.76%347.55M | 14.76%347.55M | 30.44%313.7M | 27.63%303.54M |
Prepaid assets | 23.96%24.43M | 18.54%23.15M | 18.54%23.15M | 19.92%21.05M | 36.04%19.23M | 23.18%19.71M | 26.02%19.53M | 26.02%19.53M | 7.54%17.55M | 15.45%14.13M |
Other current assets | -6.35%62.61M | -11.78%61.69M | -11.78%61.69M | -0.32%69.18M | 3.72%65.01M | 17.87%66.86M | 27.47%69.93M | 27.47%69.93M | 17.58%69.4M | 7.38%62.68M |
Total current assets | 26.69%1.71B | 36.87%1.71B | 36.87%1.71B | 36.27%1.68B | 27.60%1.55B | 28.77%1.35B | 15.71%1.25B | 15.71%1.25B | 14.80%1.23B | 30.89%1.21B |
Non current assets | ||||||||||
Net PPE | 10.06%1.44B | 8.82%1.45B | 8.82%1.45B | 8.36%1.33B | 6.92%1.31B | 7.56%1.31B | 7.77%1.33B | 7.77%1.33B | 1.27%1.23B | 0.58%1.23B |
-Gross PPE | 9.97%2.63B | 7.05%2.61B | 7.05%2.61B | 6.70%2.47B | 5.92%2.42B | 6.35%2.39B | 8.72%2.44B | 8.72%2.44B | 5.00%2.32B | 4.63%2.28B |
-Accumulated depreciation | -9.86%-1.19B | -4.93%-1.16B | -4.93%-1.16B | -4.81%-1.14B | -4.77%-1.11B | -4.93%-1.08B | -9.88%-1.11B | -9.88%-1.11B | -9.58%-1.09B | -9.75%-1.06B |
Goodwill and other intangible assets | -2.62%983.92M | -2.61%990.55M | -2.61%990.55M | -2.60%997.17M | -2.59%1B | -2.57%1.01B | 0.34%1.02B | 0.34%1.02B | 1.09%1.02B | 1.09%1.03B |
-Goodwill | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M | 0.00%165.9M |
-Other intangible assets | -3.14%818.01M | -3.12%824.64M | -3.12%824.64M | -3.10%831.27M | -3.08%837.9M | -3.06%844.53M | 0.41%851.2M | 0.41%851.2M | 1.30%857.87M | 1.30%864.55M |
Related parties assets | --60.74M | 45.13%51.94M | 45.13%51.94M | ---- | ---- | ---- | -38.02%35.79M | -38.02%35.79M | ---- | -15.22%49.58M |
Other non current assets | 24.60%156.14M | 25.30%145.21M | 25.30%145.21M | 19.10%133.96M | 17.73%132.02M | 5.00%125.31M | -3.81%115.89M | -3.81%115.89M | -6.45%112.47M | -4.37%112.13M |
Total non current assets | 5.57%2.58B | 4.87%2.58B | 4.87%2.58B | 4.13%2.46B | 3.30%2.45B | 3.00%2.45B | 4.00%2.46B | 4.00%2.46B | 0.80%2.37B | 0.55%2.37B |
Total assets | 13.09%4.3B | 15.62%4.29B | 15.62%4.29B | 15.12%4.14B | 11.53%3.99B | 10.91%3.8B | 7.66%3.71B | 7.66%3.71B | 5.19%3.6B | 9.12%3.58B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.40%562.23M | 23.58%685.2M | 23.58%685.2M | 3.31%537.13M | 6.62%565.57M | 15.27%509.25M | 17.56%554.45M | 17.56%554.45M | 20.27%519.92M | 22.97%530.44M |
-accounts payable | -30.56%347M | 9.05%383.56M | 9.05%383.56M | 3.08%529.06M | 72.12%556.72M | 82.59%499.74M | 10.15%351.73M | 10.15%351.73M | 89.43%513.24M | 14.11%323.45M |
-Total tax payable | -8.15%8.73M | 4.87%7.47M | 4.87%7.47M | 20.83%8.08M | 7.22%8.86M | 10.69%9.51M | 7.37%7.13M | 7.37%7.13M | -12.76%6.68M | 1.30%8.26M |
-Dividends payable | --0 | 371.43%154.67M | 371.43%154.67M | --0 | --0 | --0 | --32.81M | --32.81M | ---- | ---- |
-Due to related parties current | --206.49M | -14.30%139.5M | -14.30%139.5M | ---- | ---- | ---- | 11.75%162.78M | 11.75%162.78M | ---- | 42.20%198.74M |
Current accrued expenses | 26.79%213.29M | 21.08%196.32M | 21.08%196.32M | 7.29%182.48M | 0.18%175.55M | -5.71%168.22M | -6.54%162.14M | -6.54%162.14M | -3.33%170.09M | 3.55%175.24M |
Current debt and capital lease obligation | -6.90%27.62M | -4.20%28.68M | -4.20%28.68M | -0.73%28.51M | -81.03%28.83M | -80.32%29.67M | 6.51%29.94M | 6.51%29.94M | 7.75%28.72M | 486.48%151.99M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --125M |
-Current capital lease obligation | -6.90%27.62M | -4.20%28.68M | -4.20%28.68M | -0.73%28.51M | 6.85%28.83M | 15.32%29.67M | 6.51%29.94M | 6.51%29.94M | 7.75%28.72M | 4.13%26.99M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%3.06M | 0.18%18.74M |
Current liabilities | 12.96%917.88M | 20.57%1.09B | 20.57%1.09B | 3.55%907.83M | -8.74%891.98M | -9.12%812.58M | 8.42%905.16M | 8.42%905.16M | 14.11%876.7M | 31.38%977.43M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.53%700.65M | -2.57%706.46M | -2.57%706.46M | -2.50%708.37M | -1.46%713.79M | -1.21%718.82M | -20.36%725.1M | -20.36%725.1M | -26.10%726.51M | -24.68%724.38M |
-Long term debt | 0.07%599.29M | 0.06%599.16M | 0.06%599.16M | 0.06%599.12M | 0.06%598.99M | 0.05%598.86M | -17.23%598.82M | -17.23%598.82M | -24.51%598.78M | -23.08%598.63M |
-Long term capital lease obligation | -15.50%101.36M | -15.03%107.3M | -15.03%107.3M | -14.47%109.25M | -8.71%114.8M | -7.07%119.96M | -32.49%126.28M | -32.49%126.28M | -32.74%127.73M | -31.49%125.75M |
Non current deferred liabilities | -3.16%284.41M | -9.80%228.61M | -9.80%228.61M | -2.83%244.85M | 0.16%253.34M | 6.65%293.68M | 4.42%253.46M | 4.42%253.46M | -9.15%251.98M | -6.02%252.92M |
Employee benefits | 5.99%207.59M | 8.05%214.04M | 8.05%214.04M | -4.68%196.8M | -13.98%197.65M | -14.97%195.86M | -17.64%198.09M | -17.64%198.09M | -18.53%206.47M | -11.08%229.77M |
Other non current liabilities | 7.50%585.37M | 19.63%612.9M | 19.63%612.9M | 8.20%559.1M | 12.63%558.07M | 10.04%544.51M | 1.42%512.35M | 1.42%512.35M | 12.91%516.72M | 13.51%495.48M |
Total non current liabilities | 1.44%1.78B | 4.32%1.76B | 4.32%1.76B | 0.44%1.71B | 1.19%1.72B | 1.43%1.75B | -11.06%1.69B | -11.06%1.69B | -13.69%1.7B | -11.59%1.7B |
Total liabilities | 5.09%2.7B | 9.99%2.85B | 9.99%2.85B | 1.50%2.62B | -2.43%2.61B | -2.17%2.57B | -5.11%2.59B | -5.11%2.59B | -5.89%2.58B | 0.38%2.68B |
Shareholders'equity | ||||||||||
Share capital | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M |
-common stock | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M | 0.00%13.06M |
-Preferred stock | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Retained earnings | 23.34%1.52B | 21.54%1.35B | 21.54%1.35B | 39.49%1.44B | 47.71%1.35B | 50.89%1.23B | 53.55%1.11B | 53.55%1.11B | 45.42%1.03B | 42.36%912.75M |
Paid-in capital | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M | 0.00%135.95M |
Less: Treasury stock | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M | 0.00%61.25M |
Gains losses not affecting retained earnings | 94.73%-4.43M | 94.96%-4.28M | 94.96%-4.28M | 100.96%938K | 43.06%-56.28M | 15.60%-84.1M | 15.55%-84.84M | 15.55%-84.84M | 15.02%-98.02M | 15.09%-98.83M |
Total stockholders'equity | 29.73%1.6B | 28.71%1.44B | 28.71%1.44B | 49.60%1.52B | 53.02%1.38B | 53.58%1.23B | 56.70%1.12B | 56.70%1.12B | 49.81%1.02B | 47.21%901.68M |
Total equity | 29.73%1.6B | 28.71%1.44B | 28.71%1.44B | 49.60%1.52B | 53.02%1.38B | 53.58%1.23B | 56.70%1.12B | 56.70%1.12B | 49.81%1.02B | 47.21%901.68M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data