(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 | -80.44%50.18M | -80.44%50.18M | -68.60%92.89M | -49.60%168.26M | -45.79%225.62M | -46.67%256.49M | -46.67%256.49M | -48.34%295.82M | --333.87M | --416.17M |
-Cash and cash equivalents | -80.75%44.54M | -80.75%44.54M | -77.22%67.4M | -57.24%142.77M | -51.87%200.31M | -51.88%231.42M | -51.88%231.42M | -48.34%295.82M | --333.87M | --416.17M |
-Short-term investments | -77.53%5.63M | -77.53%5.63M | --25.5M | --25.49M | --25.31M | --25.07M | --25.07M | ---- | ---- | ---- |
Receivables | 42.88%177.48M | 42.88%177.48M | 56.47%136.46M | -8.58%123.82M | 5.21%110.11M | 19.15%124.22M | 19.15%124.22M | 2.40%87.21M | --135.44M | --104.66M |
-Accounts receivable | 16.27%138.72M | 16.27%138.72M | 40.62%116.3M | 1.05%106.09M | 11.18%88.91M | 34.48%119.3M | 34.48%119.3M | 23.00%82.71M | --104.99M | --79.97M |
-Notes receivable | 980.87%23.74M | 980.87%23.74M | 347.52%20.16M | -41.79%17.72M | -14.12%21.2M | -80.29%2.2M | -80.29%2.2M | -56.09%4.51M | --30.45M | --24.69M |
-Taxes receivable | 492.98%14.28M | 492.98%14.28M | ---- | ---- | ---- | -41.35%2.41M | -41.35%2.41M | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
-Other receivables | 141.48%751K | 141.48%751K | ---- | ---- | ---- | 53.20%311K | 53.20%311K | ---- | ---- | ---- |
Inventory | 77.74%149.75M | 77.74%149.75M | 54.28%126.91M | 34.60%86.76M | 50.94%87.67M | 57.70%84.25M | 57.70%84.25M | 72.02%82.26M | --64.46M | --58.08M |
Prepaid assets | 14.38%10.72M | 14.38%10.72M | ---- | ---- | ---- | -26.87%9.37M | -26.87%9.37M | ---- | ---- | ---- |
Restricted cash | -47.02%37.48M | -47.02%37.48M | -73.79%21.8M | -56.33%27.54M | 10.26%60.16M | 28.19%70.73M | 28.19%70.73M | 108.47%83.18M | --63.07M | --54.57M |
Other current assets | ---- | ---- | 35.57%25.84M | 41.90%20.62M | -31.58%13.47M | ---- | ---- | --19.06M | --14.53M | --19.69M |
Total current assets | -21.92%425.61M | -21.92%425.61M | -28.83%403.91M | -30.16%427M | -23.90%497.04M | -22.86%545.07M | -22.86%545.07M | -24.42%567.53M | --611.36M | --653.16M |
Non current assets | ||||||||||
Net PPE | 82.12%640.17M | 82.12%640.17M | 88.55%569.16M | 75.54%518.85M | 59.34%461.51M | 38.90%351.51M | 38.90%351.51M | 35.50%301.86M | --295.57M | --289.64M |
-Gross PPE | 65.44%748.48M | 65.44%748.48M | 88.55%569.16M | 75.54%518.85M | 59.34%461.51M | 32.36%452.41M | 32.36%452.41M | --301.86M | --295.57M | --289.64M |
-Accumulated depreciation | -7.34%-108.31M | -7.34%-108.31M | ---- | ---- | ---- | -13.70%-100.9M | -13.70%-100.9M | ---- | ---- | ---- |
Goodwill and other intangible assets | 5.92%15.12M | 5.92%15.12M | 6.56%14.94M | 1.96%15.22M | 3.09%16.31M | -10.16%14.28M | -10.16%14.28M | -12.12%14.02M | --14.93M | --15.82M |
-Other intangible assets | 5.92%15.12M | 5.92%15.12M | 6.56%14.94M | 1.96%15.22M | 3.09%16.31M | -10.16%14.28M | -10.16%14.28M | -12.12%14.02M | --14.93M | --15.82M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current assets | -78.64%15.83M | -78.64%15.83M | -68.11%28.55M | -26.47%36.61M | -27.36%29.12M | 275.45%74.11M | 275.45%74.11M | 12,652.14%89.52M | --49.79M | --40.1M |
Total non current assets | 52.57%671.13M | 52.57%671.13M | 51.12%612.65M | 58.40%570.68M | 46.71%506.95M | 52.38%439.89M | 52.38%439.89M | 69.32%405.4M | --360.28M | --345.55M |
Total assets | 11.35%1.1B | 11.35%1.1B | 4.48%1.02B | 2.68%997.67M | 0.53%1B | -1.04%984.96M | -1.04%984.96M | -1.76%972.93M | --971.64M | --998.72M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 167.18%216.74M | 167.18%216.74M | 121.75%178.43M | 106.45%143.44M | 95.73%105.69M | 34.09%81.12M | 34.09%81.12M | 58.82%80.47M | --69.48M | --54M |
-accounts payable | 150.35%112.62M | 150.35%112.62M | 164.91%95.29M | 37.25%54.32M | 28.86%41.24M | 11.33%44.99M | 11.33%44.99M | -1.60%35.97M | --39.58M | --32.01M |
-Total tax payable | 11.76%7.77M | 11.76%7.77M | 14.03%7.36M | 436.70%6.16M | 277.39%6.33M | 336.81%6.95M | 336.81%6.95M | 491.74%6.45M | --1.15M | --1.68M |
-Other payable | 230.16%96.35M | 230.16%96.35M | 99.19%75.78M | 188.53%82.97M | 186.13%58.12M | 57.75%29.18M | 57.75%29.18M | 192.26%38.04M | --28.76M | --20.31M |
Current accrued expenses | 87.51%14.35M | 87.51%14.35M | -19.32%7.81M | -9.42%8.09M | -17.65%7.71M | -1.30%7.66M | -1.30%7.66M | 29.64%9.68M | --8.93M | --9.37M |
Current provisions | 5.32%13.74M | 5.32%13.74M | 22.88%15.18M | -47.08%7.86M | -35.25%11.28M | -37.65%13.04M | -37.65%13.04M | -33.92%12.35M | --14.84M | --17.42M |
Current debt and capital lease obligation | 15.27%101.18M | 15.27%101.18M | -40.03%66.56M | -39.05%71.18M | 6.98%92.21M | 18.21%87.77M | 18.21%87.77M | 68.23%111M | --116.78M | --86.19M |
-Current debt | 15.06%98.77M | 15.06%98.77M | -41.20%64.15M | -40.50%68.23M | 6.71%89.65M | 15.60%85.84M | 15.60%85.84M | 65.35%109.1M | --114.67M | --84.01M |
-Current capital lease obligation | 24.77%2.41M | 24.77%2.41M | 26.97%2.42M | 39.89%2.95M | 17.68%2.56M | --1.93M | --1.93M | --1.9M | --2.11M | --2.18M |
Current deferred liabilities | -20.51%43.09M | -20.51%43.09M | 726.86%54.48M | 1,064.06%53.06M | 1,373.45%53.06M | 3,452.23%54.21M | 3,452.23%54.21M | 181.22%6.59M | --4.56M | --3.6M |
Other current liabilities | 66.26%14.31M | 66.26%14.31M | 18.56%13.93M | -22.14%9.09M | -27.85%7.8M | -19.07%8.61M | -19.07%8.61M | 38.78%11.75M | --11.68M | --10.82M |
Current liabilities | 59.82%403.41M | 59.82%403.41M | 45.10%336.39M | 29.37%292.71M | 53.12%277.75M | 43.75%252.41M | 43.75%252.41M | 50.92%231.84M | --226.26M | --181.39M |
Non current liabilities | ||||||||||
Long term provisions | -25.98%21.48M | -25.98%21.48M | -31.57%18.17M | 1.36%29.25M | -16.70%28.33M | -22.70%29.02M | -22.70%29.02M | -19.95%26.56M | --28.86M | --34.01M |
Long term debt and capital lease obligation | 19.23%104.01M | 19.23%104.01M | -3.88%91.68M | 57.96%92.92M | -0.51%88.84M | 19.26%87.23M | 19.26%87.23M | 30.39%95.37M | --58.82M | --89.29M |
-Long term debt | 19.25%86.92M | 19.25%86.92M | -8.70%74.73M | 70.70%74.92M | -0.19%73.01M | -0.36%72.89M | -0.36%72.89M | 11.89%81.84M | --43.89M | --73.15M |
-Long term capital lease obligation | 19.10%17.09M | 19.10%17.09M | 25.28%16.95M | 20.53%18M | -1.99%15.83M | --14.35M | --14.35M | --13.53M | --14.94M | --16.15M |
Non current deferred liabilities | 10.31%3.38M | 10.31%3.38M | -12.04%2.65M | -15.64%2.79M | 34.38%2.99M | 34.12%3.07M | 34.12%3.07M | 28.83%3.01M | --3.31M | --2.22M |
Employee benefits | 51.91%199K | 51.91%199K | 62.61%187K | 71.72%170K | -99.58%138K | -99.31%131K | -99.31%131K | -98.70%115K | --99K | --32.88M |
Derivative product liabilities | -46.83%67K | -46.83%67K | -17.93%151K | -61.75%109K | -92.92%109K | -88.60%126K | -88.60%126K | -92.52%184K | --285K | --1.54M |
Total non current liabilities | 8.00%129.13M | 8.00%129.13M | -9.90%112.83M | 37.06%125.25M | -24.73%120.4M | -10.10%119.57M | -10.10%119.57M | 4.40%125.24M | --91.38M | --159.95M |
Total liabilities | 43.16%532.54M | 43.16%532.54M | 25.81%449.22M | 31.58%417.96M | 16.64%398.15M | 20.54%371.98M | 20.54%371.98M | 30.52%357.07M | --317.64M | --341.34M |
Shareholders'equity | ||||||||||
Share capital | 3.23%32K | 3.23%32K | 3.23%32K | 3.33%31K | 3.33%31K | 3.33%31K | 3.33%31K | 3.33%31K | --30K | --30K |
-common stock | 3.23%32K | 3.23%32K | 3.23%32K | 3.33%31K | 3.33%31K | 3.33%31K | 3.33%31K | 3.33%31K | --30K | --30K |
Retained earnings | -13.44%-897.5M | -13.44%-897.5M | -15.25%-872.97M | -17.47%-846.84M | -21.28%-820.75M | -25.16%-791.17M | -25.16%-791.17M | -29.38%-757.47M | ---720.92M | ---676.74M |
Paid-in capital | 4.60%1.48B | 4.60%1.48B | 5.01%1.47B | 5.32%1.45B | 8.62%1.43B | 8.43%1.42B | 8.43%1.42B | 8.28%1.4B | --1.38B | --1.32B |
Gains losses not affecting retained earnings | -62.52%-19.58M | -62.52%-19.58M | -20.15%-29.89M | -614.81%-27.71M | -171.65%-9.83M | -194.63%-12.05M | -194.63%-12.05M | -325.86%-24.88M | ---3.88M | --13.72M |
Total stockholders'equity | -7.96%564.19M | -7.96%564.19M | -8.20%565.35M | -11.67%577.67M | -8.17%603.68M | -10.74%612.98M | -10.74%612.98M | -14.08%615.86M | --654M | --657.38M |
Noncontrolling interests | ---- | ---- | --1.99M | --2.05M | --2.15M | ---- | ---- | ---- | ---- | ---- |
Total equity | -7.96%564.19M | -7.96%564.19M | -7.88%567.34M | -11.36%579.72M | -7.84%605.83M | -10.74%612.98M | -10.74%612.98M | -14.08%615.86M | --654M | --657.38M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data