(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 | -17.16%154.8M | -17.16%154.8M | -11.39%204.85M | -70.83%73.06M | -58.15%105.84M | -24.65%186.88M | -24.65%186.88M | -8.73%231.18M | -25.35%250.46M | -36.59%252.91M |
-Cash and cash equivalents | -17.16%154.8M | -17.16%154.8M | -11.39%204.85M | -70.83%73.06M | -58.15%105.84M | -24.65%186.88M | -24.65%186.88M | -8.73%231.18M | -25.35%250.46M | -36.59%252.91M |
Receivables | 5.65%541.7M | 5.65%541.7M | 17.16%554.31M | 7.25%497.93M | -0.20%508.06M | 4.81%512.74M | 4.81%512.74M | -3.34%473.13M | -7.44%464.25M | -6.62%509.08M |
-Accounts receivable | 6.09%380.56M | 6.09%380.56M | 22.94%450.96M | 11.44%390.03M | 16.63%393.72M | 12.99%358.7M | 12.99%358.7M | 18.75%366.82M | 8.77%350M | -12.02%337.58M |
-Taxes receivable | 39.33%80.91M | 39.33%80.91M | -7.57%11.53M | -50.39%13.32M | -83.08%13.67M | -29.88%58.07M | -29.88%58.07M | -84.99%12.47M | -69.26%26.84M | -3.57%80.77M |
-Other receivables | -16.40%80.23M | -16.40%80.23M | -2.15%91.82M | 8.20%94.58M | 10.96%100.67M | 7.95%95.97M | 7.95%95.97M | -3.76%93.83M | -5.51%87.41M | 16.72%90.72M |
Inventory | -6.92%146.85M | -6.92%146.85M | -7.16%181.05M | -5.76%173M | -12.41%172.49M | -0.20%157.76M | -0.20%157.76M | -1.60%195M | -1.53%183.57M | 15.10%196.92M |
Prepaid assets | -9.12%28.33M | -9.12%28.33M | -8.64%28.64M | -15.09%25.78M | 5.68%28.3M | 18.46%31.17M | 18.46%31.17M | 4.31%31.35M | -10.27%30.36M | -12.62%26.77M |
Other current assets | -49.37%28.92M | -49.37%28.92M | 27.62%95.11M | 61.93%114.11M | 13.81%123.1M | -22.10%57.11M | -22.10%57.11M | -25.94%74.53M | -26.32%70.47M | 7.94%108.17M |
Total current assets | -4.77%900.59M | -4.77%900.59M | 5.85%1.06B | -11.53%883.88M | -14.27%937.78M | -4.95%945.65M | -4.95%945.65M | -6.20%1.01B | -13.35%999.11M | -12.21%1.09B |
Non current assets | ||||||||||
Net PPE | -5.14%699.56M | -5.14%699.56M | -9.09%693.56M | -11.62%711.41M | -14.26%730.46M | -17.64%737.43M | -17.64%737.43M | -16.29%762.92M | -15.51%804.91M | -11.65%851.9M |
-Gross PPE | 3.02%1.67B | 3.02%1.67B | -58.42%693.56M | -58.45%711.41M | -58.43%730.46M | -9.52%1.62B | -9.52%1.62B | -8.28%1.67B | -7.10%1.71B | -3.35%1.76B |
-Accumulated depreciation | -9.83%-969.91M | -9.83%-969.91M | ---- | ---- | ---- | 1.39%-883.13M | 1.39%-883.13M | 0.23%-904.96M | -1.88%-907.4M | -6.03%-905.19M |
Goodwill and other intangible assets | -4.37%181.38M | -4.37%181.38M | -4.04%182.69M | -3.84%185.82M | -4.03%187.91M | -6.41%189.66M | -6.41%189.66M | -6.98%190.37M | -6.61%193.23M | -5.94%195.81M |
-Goodwill | -0.85%140.81M | -0.85%140.81M | -0.88%140.71M | -0.07%142.11M | -0.22%142.02M | -0.18%142.02M | -0.18%142.02M | -0.50%141.96M | -0.39%142.21M | 0.02%142.34M |
-Other intangible assets | -14.85%40.57M | -14.85%40.57M | -13.30%41.98M | -14.33%43.7M | -14.19%45.88M | -21.09%47.64M | -21.09%47.64M | -21.89%48.41M | -20.47%51.02M | -18.82%53.47M |
Non current deferred assets | 19.85%23.79M | 19.85%23.79M | ---- | ---- | ---- | -28.60%19.85M | -28.60%19.85M | ---- | ---- | ---- |
Other non current assets | -5.57%66.98M | -5.57%66.98M | -38.22%88.8M | -37.32%89.71M | -38.61%86.92M | -32.91%70.93M | -32.91%70.93M | 9.76%143.73M | -13.14%143.13M | -3.66%141.58M |
Total non current assets | -4.54%971.71M | -4.54%971.71M | -12.03%965.05M | -13.52%986.94M | -15.47%1.01B | -17.35%1.02B | -17.35%1.02B | -12.02%1.1B | -13.82%1.14B | -9.86%1.19B |
Total assets | -4.65%1.87B | -4.65%1.87B | -3.48%2.03B | -12.59%1.87B | -14.89%1.94B | -11.81%1.96B | -11.81%1.96B | -9.33%2.1B | -13.60%2.14B | -11.00%2.28B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.07%334.58M | -1.07%334.58M | -0.22%372.66M | 0.10%357.68M | -0.97%390.86M | -2.85%338.21M | -2.85%338.21M | 11.01%373.48M | 10.52%357.33M | 8.38%394.68M |
-accounts payable | -1.07%334.58M | -1.07%334.58M | -0.22%372.66M | 0.10%357.68M | -0.97%390.86M | -2.85%338.21M | -2.85%338.21M | 11.01%373.48M | 10.52%357.33M | 8.38%394.68M |
Current accrued expenses | 14.14%249.38M | 14.14%249.38M | 8.67%244.48M | 15.16%248.82M | 29.60%266.45M | 27.91%218.49M | 27.91%218.49M | 7.29%224.97M | -4.50%216.06M | -9.77%205.59M |
Current debt and capital lease obligation | -7.51%69.29M | -7.51%69.29M | 172.19%187.98M | -4.54%68.91M | -2.84%72.95M | -4.76%74.92M | -4.76%74.92M | 12.28%69.06M | -8.91%72.19M | 8.64%75.08M |
-Current debt | -6.31%50.71M | -6.31%50.71M | 246.39%169.35M | -2.36%49.81M | -1.48%52.81M | -3.53%54.13M | -3.53%54.13M | 21.91%48.89M | -8.47%51.02M | 23.40%53.61M |
-Current capital lease obligation | -10.63%18.58M | -10.63%18.58M | -7.62%18.63M | -9.81%19.1M | -6.23%20.13M | -7.83%20.79M | -7.83%20.79M | -5.77%20.17M | -9.94%21.18M | -16.35%21.47M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --49.91M |
Current liabilities | 3.42%653.24M | 3.42%653.24M | 20.61%805.12M | 4.62%675.42M | 0.69%730.26M | 5.69%631.62M | 5.69%631.62M | 9.86%667.51M | 2.67%645.58M | 9.70%725.26M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.81%1.12B | 5.81%1.12B | 3.94%1.1B | 1.91%1.08B | 0.31%1.07B | -1.28%1.06B | -1.28%1.06B | -0.77%1.06B | -0.05%1.06B | 0.14%1.07B |
-Long term debt | 6.38%1.04B | 6.38%1.04B | 5.17%1.03B | 3.38%1.01B | 1.72%996.82M | 0.15%982.05M | 0.15%982.05M | -0.26%978.44M | -0.25%979.23M | -0.16%979.92M |
-Long term capital lease obligation | -1.46%76.48M | -1.46%76.48M | -11.34%70.24M | -15.05%72.16M | -15.21%75.59M | -16.32%77.62M | -16.32%77.62M | -6.68%79.22M | 2.23%84.94M | 3.53%89.15M |
Non current deferred liabilities | -26.15%5.21M | -26.15%5.21M | ---- | ---- | ---- | -16.19%7.05M | -16.19%7.05M | ---- | ---- | ---- |
Employee benefits | 0.02%129.52M | 0.02%129.52M | -15.99%129.77M | -18.67%132.53M | -22.95%131.23M | -25.31%129.5M | -25.31%129.5M | -19.33%154.48M | -17.87%162.96M | -13.33%170.33M |
Other non current liabilities | 53.17%52.85M | 53.17%52.85M | 10.34%52.18M | -12.68%40.13M | -24.52%36M | -18.56%34.5M | -18.56%34.5M | 0.38%47.29M | -11.92%45.96M | -11.92%47.7M |
Total non current liabilities | 6.34%1.31B | 6.34%1.31B | 1.73%1.28B | -1.26%1.26B | -3.69%1.24B | -5.15%1.23B | -5.15%1.23B | -3.46%1.26B | -3.21%1.27B | -2.37%1.29B |
Total liabilities | 5.35%1.96B | 5.35%1.96B | 8.27%2.09B | 0.72%1.93B | -2.11%1.97B | -1.73%1.86B | -1.73%1.86B | 0.77%1.93B | -1.31%1.92B | 1.66%2.01B |
Shareholders'equity | ||||||||||
Share capital | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K |
-common stock | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K | 0.00%17K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -106.40%-391.82M | -106.40%-391.82M | -230.91%-336.66M | -403.99%-348.03M | -794.23%-320.2M | -842.89%-189.83M | -842.89%-189.83M | -178.49%-101.74M | -127.32%-69.05M | -111.32%-35.81M |
Paid-in capital | 0.92%512.16M | 0.92%512.16M | 0.62%510.12M | 0.60%509.11M | 0.65%508.24M | 0.59%507.5M | 0.59%507.5M | 0.82%506.97M | 0.94%506.06M | 1.05%504.93M |
Gains losses not affecting retained earnings | 3.96%-201.67M | 3.96%-201.67M | 0.69%-222.66M | -2.68%-215.33M | -7.35%-207.6M | -2.33%-209.97M | -2.33%-209.97M | 6.31%-224.2M | 11.20%-209.71M | 21.40%-193.39M |
Total stockholders'equity | -175.48%-81.3M | -175.48%-81.3M | -127.17%-49.18M | -123.86%-54.23M | -107.09%-19.54M | -66.85%107.71M | -66.85%107.71M | -53.96%181.05M | -56.12%227.31M | -51.63%275.75M |
Noncontrolling interests | -29.32%-8.43M | -29.32%-8.43M | -41.66%-8.19M | -33.51%-7.47M | -46.63%-7.29M | -200.68%-6.52M | -200.68%-6.52M | -143.62%-5.78M | -136.89%-5.6M | -131.26%-4.97M |
Total equity | -188.68%-89.73M | -188.68%-89.73M | -132.74%-57.38M | -127.83%-61.7M | -109.91%-26.83M | -69.46%101.19M | -69.46%101.19M | -56.88%175.26M | -58.42%221.71M | -53.79%270.78M |
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