(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 | -19.06%1.78B | -19.06%1.78B | -0.84%1.89B | -30.24%1.52B | 12.65%1.62B | 64.26%2.2B | 64.26%2.2B | 29.62%1.91B | 46.94%2.17B | -6.92%1.43B |
-Cash and cash equivalents | -19.06%1.78B | -19.06%1.78B | -0.84%1.89B | -30.24%1.52B | 12.65%1.62B | 64.26%2.2B | 64.26%2.2B | 29.62%1.91B | 46.94%2.17B | -6.92%1.43B |
Receivables | -6.44%1.36B | -6.44%1.36B | -2.87%1.58B | -30.44%1.37B | -34.76%1.18B | 13.99%1.46B | 13.99%1.46B | 54.26%1.63B | 95.23%1.97B | 110.20%1.82B |
-Accounts receivable | -6.44%1.36B | -6.44%1.36B | -2.87%1.58B | -30.44%1.37B | -34.76%1.18B | 13.99%1.46B | 13.99%1.46B | 54.26%1.63B | 95.23%1.97B | 110.20%1.82B |
Inventory | 15.18%3.18B | 15.18%3.18B | 18.27%3.18B | -4.84%2.83B | -1.33%2.85B | 10.32%2.76B | 10.32%2.76B | -5.01%2.69B | 12.90%2.98B | 25.13%2.89B |
Other current assets | 117.83%267.5M | 117.83%267.5M | -23.20%263.9M | 174.00%586.9M | -10.49%211.6M | 63.73%122.8M | 63.73%122.8M | 173.13%343.6M | 50.00%214.2M | 71.68%236.4M |
Total current assets | 0.77%6.6B | 0.77%6.6B | 5.31%6.92B | -14.01%6.3B | -8.04%5.87B | 25.91%6.55B | 25.91%6.55B | 19.78%6.57B | 39.23%7.33B | 31.41%6.38B |
Non current assets | ||||||||||
Net PPE | -4.52%5.77B | -4.52%5.77B | -1.45%5.73B | -0.21%5.7B | 9.61%6.22B | 7.49%6.04B | 7.49%6.04B | 4.55%5.82B | 2.46%5.71B | 1.90%5.67B |
-Gross PPE | -0.39%7.68B | -0.39%7.68B | -1.45%5.73B | -0.21%5.7B | 9.61%6.22B | 9.31%7.71B | 9.31%7.71B | 4.55%5.82B | 2.46%5.71B | 1.90%5.67B |
-Accumulated depreciation | -14.55%-1.91B | -14.55%-1.91B | ---- | ---- | ---- | -16.45%-1.67B | -16.45%-1.67B | ---- | ---- | ---- |
Investments and advances | --881M | --881M | --940M | --927.5M | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | 38.95%860.8M | 38.95%860.8M | ---- | ---- | ---- | 15.36%619.5M | 15.36%619.5M | ---- | ---- | ---- |
Defined pension benefit | 1.08%18.8M | 1.08%18.8M | ---- | ---- | ---- | -10.14%18.6M | -10.14%18.6M | ---- | ---- | ---- |
Other non current assets | -18.85%263.4M | -18.85%263.4M | 20.16%1.1B | 18.31%1.1B | 17.72%1.05B | 22.40%324.6M | 22.40%324.6M | 15.38%913.2M | 14.64%930.5M | 5.64%893.8M |
Total non current assets | 11.26%7.79B | 11.26%7.79B | 15.44%7.77B | 16.35%7.73B | 10.71%7.27B | 8.70%7B | 8.70%7B | 5.89%6.73B | 4.00%6.64B | 2.39%6.57B |
Total assets | 6.19%14.39B | 6.19%14.39B | 10.44%14.69B | 0.42%14.03B | 1.47%13.14B | 16.39%13.55B | 16.39%13.55B | 12.33%13.3B | 19.92%13.98B | 14.89%12.95B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.59%1.14B | 14.59%1.14B | 36.90%1.52B | -41.37%892.2M | -39.97%1.04B | -2.90%994.7M | -2.90%994.7M | 91.23%1.11B | 67.07%1.52B | 107.94%1.73B |
-accounts payable | 12.22%959M | 12.22%959M | 32.99%1.21B | -52.65%635.3M | -53.84%750.2M | -6.26%854.6M | -6.26%854.6M | 97.81%912.3M | 71.29%1.34B | 128.69%1.63B |
-Total tax payable | -1.64%137.8M | -1.64%137.8M | 24.16%248.7M | 8.72%195.8M | 118.74%226.4M | 24.31%140.1M | 24.31%140.1M | 66.09%200.3M | 41.14%180.1M | -14.25%103.5M |
-Other payable | --43M | --43M | --61.1M | --61.1M | --61.1M | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -19.72%2.85B | -19.72%2.85B | -27.27%2.63B | -16.36%3.19B | 6.65%3.38B | 36.61%3.55B | 36.61%3.55B | 6.66%3.62B | 40.37%3.81B | 29.58%3.17B |
Current provisions | 11.41%16.6M | 11.41%16.6M | -2.67%14.6M | 0.69%14.5M | 0.68%14.8M | 0.00%14.9M | 0.00%14.9M | 16.28%15M | 17.07%14.4M | 23.53%14.7M |
Current debt and capital lease obligation | -75.96%143.4M | -75.96%143.4M | -76.20%142.3M | -90.07%132.5M | -23.03%85.9M | 684.74%596.4M | 684.74%596.4M | 264.29%597.8M | 1,531.54%1.33B | 38.63%111.6M |
-Current debt | ---- | ---- | ---- | ---- | ---- | --524.2M | --524.2M | 487.88%523.8M | 33,862.16%1.26B | 433.93%29.9M |
-Current capital lease obligation | 98.61%143.4M | 98.61%143.4M | 92.30%142.3M | 69.87%132.5M | 5.14%85.9M | -5.00%72.2M | -5.00%72.2M | -1.33%74M | -0.13%78M | 9.08%81.7M |
Current deferred liabilities | 57.88%64.1M | 57.88%64.1M | 2.05%79.6M | -16.87%75.4M | 28.65%74.1M | -4.92%40.6M | -4.92%40.6M | 68.10%78M | 193.53%90.7M | 115.73%57.6M |
Current liabilities | -18.91%4.22B | -18.91%4.22B | -19.01%4.39B | -36.48%4.3B | -9.61%4.6B | 38.33%5.2B | 38.33%5.2B | 29.15%5.42B | 80.56%6.77B | 49.61%5.09B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -7.07%1.9B | -7.07%1.9B | -6.90%1.92B | -20.18%2.11B | -57.87%2.06B | -58.57%2.05B | -58.57%2.05B | -58.45%2.06B | -50.07%2.64B | -8.09%4.89B |
-Long term debt | -13.17%1.25B | -13.17%1.25B | -14.14%1.24B | -28.51%1.44B | -65.96%1.43B | -66.14%1.43B | -66.14%1.43B | -65.92%1.45B | -55.45%2.01B | -7.15%4.22B |
-Long term capital lease obligation | 7.26%654.9M | 7.26%654.9M | 10.14%677.8M | 6.55%668.8M | -7.12%624.7M | -12.70%610.6M | -12.70%610.6M | -14.23%615.4M | -18.57%627.7M | -13.60%672.6M |
Non current deferred liabilities | 100.47%1.07B | 100.47%1.07B | 243.73%951.8M | 393.65%847.1M | 447.16%577.8M | 380.61%535.4M | 380.61%535.4M | 156.15%276.9M | 78.56%171.6M | 14.91%105.6M |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --336.4M | --334.8M | --67.6M |
Other non current liabilities | -27.19%271.5M | -27.19%271.5M | -12.00%288.2M | 17.32%316.3M | 30.46%359.3M | 726.83%372.9M | 726.83%372.9M | 31.37%327.5M | -0.74%269.6M | -3.20%275.4M |
Total non current liabilities | 7.50%3.54B | 7.50%3.54B | 14.46%3.44B | 3.87%3.55B | -38.65%3.27B | -38.45%3.29B | -38.45%3.29B | -43.56%3B | -39.60%3.42B | -6.29%5.34B |
Total liabilities | -8.67%7.76B | -8.67%7.76B | -7.08%7.83B | -22.95%7.85B | -24.48%7.87B | -6.76%8.49B | -6.76%8.49B | -11.49%8.43B | 8.31%10.19B | 14.61%10.42B |
Shareholders'equity | ||||||||||
Share capital | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
-common stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 98.93%4.09B | 98.93%4.09B | 188.93%4.17B | 781.55%3.41B | 395.17%2.41B | 358.26%2.06B | 358.26%2.06B | 250.08%1.44B | 137.87%386.5M | 23.51%-817.2M |
Paid-in capital | 2.41%3.28B | 2.41%3.28B | 11.41%3.27B | 11.02%3.24B | 11.84%3.22B | 11.40%3.2B | 11.40%3.2B | 2.19%2.93B | 1.86%2.92B | 1.03%2.88B |
Less: Treasury stock | 165.50%868.2M | 165.50%868.2M | 318.23%713.5M | 250.67%597.9M | 191.66%496.4M | 93.38%327M | 93.38%327M | 1.25%170.6M | 1.19%170.5M | 1.19%170.2M |
Gains losses not affecting retained earnings | -720.00%-12.3M | -720.00%-12.3M | -113.91%-2.1M | -109.55%-1.5M | -106.75%-1.1M | -108.67%-1.5M | -108.67%-1.5M | 267.78%15.1M | 270.65%15.7M | 271.58%16.3M |
Total stockholders'equity | 31.63%6.49B | 31.63%6.49B | 59.27%6.72B | 92.05%6.04B | 168.86%5.14B | 155.90%4.93B | 155.90%4.93B | 143.94%4.22B | 89.11%3.15B | 18.94%1.91B |
Noncontrolling interests | 12.78%143M | 12.78%143M | -78.23%143.3M | -78.34%138.4M | -78.80%130.4M | -79.10%126.8M | -79.10%126.8M | 11.03%658.3M | 9.68%638.9M | 8.03%615.1M |
Total equity | 31.16%6.63B | 31.16%6.63B | 40.71%6.86B | 63.30%6.18B | 108.55%5.27B | 99.62%5.06B | 99.62%5.06B | 110.00%4.88B | 68.52%3.79B | 16.08%2.53B |
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