(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 29.67%236M | 25.00%155M | -21.09%434M | -21.09%434M | -73.58%154M | -58.26%182M | -44.89%124M | 19.57%550M | 19.57%550M | 17.54%583M |
-Cash and cash equivalents | 29.67%236M | 25.00%155M | -21.09%434M | -21.09%434M | -73.58%154M | -58.26%182M | -44.89%124M | 19.57%550M | 19.57%550M | 17.54%583M |
Receivables | -18.55%698M | -23.32%674M | -22.19%582M | -22.19%582M | -9.58%831M | -16.80%857M | -2.22%879M | 7.78%748M | 7.78%748M | 16.92%919M |
-Accounts receivable | -25.38%438M | -37.52%368M | -45.35%182M | -45.35%182M | -18.09%566M | -26.63%587M | -12.61%589M | -0.30%333M | -0.30%333M | 10.74%691M |
-Taxes receivable | --32M | --37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | -90.91%1M | -90.91%1M | ---- |
-Other receivables | -15.56%228M | -7.24%269M | -3.62%399M | -3.62%399M | 16.23%265M | 17.39%270M | 28.89%290M | 18.62%414M | 18.62%414M | 40.74%228M |
Inventory | -26.84%417M | -20.27%468M | -17.28%469M | -17.28%469M | -12.48%442M | 7.55%570M | 21.28%587M | 39.31%567M | 39.31%567M | 37.98%505M |
Restricted cash | ---- | ---- | 80.00%9M | 80.00%9M | ---- | ---- | ---- | 66.67%5M | 66.67%5M | ---- |
Other current assets | ---- | ---- | ---1M | ---1M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -15.60%1.37B | -18.81%1.31B | -21.12%1.51B | -21.12%1.51B | -30.50%1.45B | -22.84%1.63B | -8.00%1.61B | 14.87%1.91B | 14.87%1.91B | 17.52%2.08B |
Non current assets | ||||||||||
Net PPE | -0.70%2.56B | 3.56%2.59B | 9.96%2.63B | 9.96%2.63B | 20.65%2.55B | 25.79%2.58B | 30.87%2.5B | 29.75%2.39B | 29.75%2.39B | 30.62%2.12B |
-Gross PPE | --2.56B | ---- | 14.73%3.75B | 14.73%3.75B | ---- | ---- | ---- | 27.23%3.27B | 27.23%3.27B | ---- |
-Accumulated depreciation | ---- | ---- | -27.74%-1.12B | -27.74%-1.12B | ---- | ---- | ---- | -20.83%-876M | -20.83%-876M | ---- |
Goodwill and other intangible assets | -9.50%1.3B | -8.89%1.33B | -6.18%1.38B | -6.18%1.38B | -3.44%1.38B | -5.42%1.43B | -9.02%1.46B | -11.37%1.47B | -11.37%1.47B | -16.72%1.43B |
-Goodwill | --982M | ---- | 2.36%999M | 2.36%999M | ---- | ---- | ---- | -3.37%976M | -3.37%976M | ---- |
-Other intangible assets | --313M | ---- | -22.94%383M | -22.94%383M | ---- | ---- | ---- | -23.77%497M | -23.77%497M | ---- |
Non current accounts receivable | ---- | ---- | 2,233.33%70M | 2,233.33%70M | ---- | ---- | ---- | --3M | --3M | ---- |
Related parties assets | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | -90.91%1M | -90.91%1M | ---- |
Financial assets | -50.00%1M | -75.00%1M | --0 | --0 | -95.24%1M | -84.62%2M | -73.33%4M | 28.57%9M | 28.57%9M | 23.53%21M |
Non current deferred assets | -17.33%62M | 20.00%66M | 14.81%62M | 14.81%62M | 0.00%45M | 47.06%75M | -11.29%55M | -23.94%54M | -23.94%54M | -50.00%45M |
Defined pension benefit | -5.00%19M | -29.63%19M | -18.52%22M | -18.52%22M | -68.18%14M | -60.00%20M | -64.94%27M | -65.38%27M | -65.38%27M | --44M |
Other non current assets | 1,400.00%60M | 1,500.00%64M | ---- | ---- | 0.00%4M | 0.00%4M | -20.00%4M | -75.00%1M | -75.00%1M | 0.00%4M |
Total non current assets | -2.75%3.99B | 0.47%4.07B | 5.23%4.16B | 5.23%4.16B | 9.25%3.99B | 11.66%4.11B | 10.20%4.05B | 8.00%3.96B | 8.00%3.96B | 6.19%3.66B |
Total assets | -6.40%5.37B | -5.02%5.38B | -3.34%5.67B | -3.34%5.67B | -5.16%5.44B | -0.92%5.74B | 4.33%5.66B | 10.14%5.87B | 10.14%5.87B | 10.04%5.73B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.39%1.1B | -11.64%987M | 0.90%1.35B | 0.90%1.35B | -15.24%1.1B | -11.56%1.23B | -10.50%1.12B | 1.76%1.33B | 1.76%1.33B | 8.84%1.29B |
-accounts payable | -9.92%1.08B | -11.83%961M | 2.92%1.09B | 2.92%1.09B | -10.41%1.06B | -10.52%1.2B | -9.24%1.09B | 5.37%1.06B | 5.37%1.06B | 3.78%1.18B |
-Total tax payable | -27.27%24M | -3.70%26M | -8.75%73M | -8.75%73M | -19.57%37M | -37.74%33M | -42.55%27M | 100.00%80M | 100.00%80M | -6.12%46M |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --65M |
-Due to related parties current | ---- | ---- | 80.00%9M | 80.00%9M | ---- | ---- | ---- | -44.44%5M | -44.44%5M | ---- |
-Other payable | ---- | ---- | -8.51%172M | -8.51%172M | ---- | ---- | ---- | -26.27%188M | -26.27%188M | ---- |
Current accrued expenses | 7.14%15M | 4.55%46M | 7.69%14M | 7.69%14M | 2.33%44M | 7.69%14M | 33.33%44M | 8.33%13M | 8.33%13M | -12.24%43M |
Current provisions | -22.22%21M | 127.27%25M | 270.00%37M | 270.00%37M | 188.89%26M | 92.86%27M | -31.25%11M | 0.00%10M | 0.00%10M | -25.00%9M |
Current debt and capital lease obligation | 103.57%285M | 179.82%305M | 38.24%94M | 38.24%94M | 58.00%79M | 185.71%140M | -28.29%109M | 21.43%68M | 21.43%68M | -7.41%50M |
-Current debt | 103.57%285M | 179.82%305M | 38.24%94M | 38.24%94M | 58.00%79M | 185.71%140M | -28.29%109M | 21.43%68M | 21.43%68M | -7.41%50M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1M |
Other current liabilities | -61.22%19M | -16.00%21M | -20.00%32M | -20.00%32M | 11.11%30M | 157.89%49M | 8.70%25M | 300.00%40M | 300.00%40M | 575.00%27M |
Current liabilities | -1.23%1.44B | 5.97%1.38B | 3.96%1.52B | 3.96%1.52B | -10.40%1.28B | -1.81%1.46B | -11.40%1.31B | 4.57%1.46B | 4.57%1.46B | 8.79%1.42B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | -26.67%11M | -26.67%11M | ---- | ---- | ---- | --15M | --15M | ---- |
Long term debt and capital lease obligation | -0.58%3.59B | 1.21%3.6B | 3.29%3.64B | 3.29%3.64B | 6.65%3.58B | 6.36%3.61B | 26.25%3.56B | 24.48%3.52B | 24.48%3.52B | 17.61%3.35B |
-Long term debt | -0.58%3.59B | 1.21%3.6B | 3.29%3.64B | 3.29%3.64B | 6.65%3.58B | 6.36%3.61B | 26.25%3.56B | 24.48%3.52B | 24.48%3.52B | 17.61%3.35B |
Non current deferred liabilities | -11.64%129M | -20.37%129M | -13.92%136M | -13.92%136M | -12.03%139M | -17.98%146M | -21.74%162M | -23.67%158M | -23.67%158M | -33.33%158M |
Employee benefits | 0.67%150M | 3.36%154M | 13.42%169M | 13.42%169M | 3.82%136M | -14.86%149M | -34.07%149M | -41.80%149M | -41.80%149M | -35.78%131M |
Derivative product liabilities | 9.76%45M | 42.86%50M | 205.88%52M | 205.88%52M | 220.00%32M | 78.26%41M | 3,400.00%35M | 750.00%17M | 750.00%17M | 900.00%10M |
Other non current liabilities | -34.69%32M | -60.81%29M | -60.24%33M | -60.24%33M | -63.06%41M | -74.87%49M | --74M | -75.80%83M | -75.80%83M | --111M |
Total non current liabilities | -1.25%3.95B | -0.38%3.96B | 2.41%4.04B | 2.41%4.04B | 4.28%3.92B | 0.76%4B | 12.50%3.98B | 8.44%3.95B | 8.44%3.95B | 3.61%3.76B |
Total liabilities | -1.25%5.39B | 1.19%5.35B | 2.83%5.56B | 2.83%5.56B | 0.25%5.2B | 0.05%5.46B | 5.47%5.29B | 7.36%5.41B | 7.36%5.41B | 4.98%5.19B |
Shareholders'equity | ||||||||||
Share capital | 0.00%267M | 0.00%267M | 0.00%267M | 0.00%267M | 0.00%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M |
-common stock | 0.00%267M | 0.00%267M | 0.00%267M | 0.00%267M | 0.00%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M | 3,714.29%267M |
Retained earnings | -107.19%-605M | -156.13%-543M | -225.69%-469M | -225.69%-469M | -833.33%-336M | -521.28%-292M | -393.02%-212M | -20.00%-144M | -20.00%-144M | 76.32%-36M |
Paid-in capital | 0.00%5.99B | 0.00%5.99B | 0.00%5.99B | 0.00%5.99B | 0.00%5.99B | -0.05%5.99B | -0.05%5.99B | -0.05%5.99B | -0.05%5.99B | -0.03%5.99B |
Less: Treasury stock | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --35M |
Gains losses not affecting retained earnings | 0.23%-5.68B | -0.28%-5.69B | -0.53%-5.69B | -0.53%-5.69B | -0.87%-5.69B | -1.35%-5.69B | -2.40%-5.67B | -1.14%-5.66B | -1.14%-5.66B | -1.11%-5.64B |
Total stockholders'equity | -110.29%-28M | -93.78%23M | -78.02%100M | -78.02%100M | -57.30%234M | -18.32%272M | -10.84%370M | 59.09%455M | 59.09%455M | 102.21%548M |
Noncontrolling interests | 20.00%6M | 0.00%6M | --6M | --6M | --5M | --5M | --6M | --0 | --0 | --0 |
Total equity | -107.94%-22M | -92.29%29M | -76.70%106M | -76.70%106M | -56.39%239M | -16.82%277M | -9.40%376M | 59.09%455M | 59.09%455M | 102.21%548M |
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
No Data