(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 29.03%284.45M | -1.12%302.06M | -1.12%302.06M | 7.10%268.38M | -5.94%219.13M | 12.68%220.45M | 56.09%305.48M | 56.09%305.48M | 7.80%250.58M | 5.26%232.97M |
-Cash and cash equivalents | 29.03%284.45M | -1.12%302.06M | -1.12%302.06M | 7.10%268.38M | -5.94%219.13M | 12.68%220.45M | 56.09%305.48M | 56.09%305.48M | 7.80%250.58M | 5.26%232.97M |
Receivables | -1.46%314.69M | -2.34%358M | -2.34%358M | -3.09%333.25M | -11.22%332.66M | -17.46%319.37M | -9.92%366.56M | -9.92%366.56M | -21.47%343.87M | -8.12%374.69M |
-Accounts receivable | -1.46%314.69M | -2.29%357.6M | -2.29%357.6M | -2.94%333.25M | -10.31%332.66M | -16.64%319.37M | -10.07%365.99M | -10.07%365.99M | -20.89%343.36M | -8.23%370.9M |
-Related party accounts receivable | ---- | -28.85%407K | -28.85%407K | ---- | ---- | ---- | --572K | --572K | -86.66%519K | 3.30%3.79M |
Restricted cash | 5.19%284K | -99.98%280K | -99.98%280K | -99.98%276K | -99.98%273K | 2.27%270K | 568,995.45%1.5B | 568,995.45%1.5B | 477,226.52%1.26B | 638,470.83%1.69B |
Other current assets | 43.89%258.28M | 34.08%174.45M | 34.08%174.45M | 21.52%199.17M | -44.05%184.26M | -10.31%179.5M | -29.18%130.11M | -29.18%130.11M | -3.91%163.89M | 96.97%329.32M |
Total current assets | 26.31%908.92M | -67.50%834.79M | -67.50%834.79M | -67.96%801.07M | -71.93%736.32M | -8.10%719.58M | 225.27%2.57B | 225.27%2.57B | 196.00%2.5B | 227.62%2.62B |
Non current assets | ||||||||||
Net PPE | 4.69%8.44B | 8.02%8.37B | 8.02%8.37B | 14.30%8.36B | 17.34%8.22B | 19.58%8.06B | 18.11%7.75B | 18.11%7.75B | 15.72%7.31B | 12.08%7.01B |
-Gross PPE | 4.91%16.79B | 6.43%16.54B | 6.43%16.54B | 10.10%16.47B | 11.43%16.22B | 13.42%16B | 13.36%15.54B | 13.36%15.54B | 12.31%14.96B | 11.67%14.56B |
-Accumulated depreciation | -5.14%-8.34B | -4.84%-8.16B | -4.84%-8.16B | -6.08%-8.11B | -5.95%-8B | -7.77%-7.94B | -9.00%-7.79B | -9.00%-7.79B | -9.23%-7.65B | -11.29%-7.55B |
Goodwill and other intangible assets | -2.36%22.44B | -2.45%22.52B | -2.45%22.52B | -1.82%22.78B | -1.96%22.88B | -2.12%22.98B | -2.28%23.09B | -2.28%23.09B | -2.44%23.2B | -2.53%23.33B |
-Goodwill | -2.00%8.04B | -2.00%8.04B | -2.00%8.04B | 0.02%8.21B | 0.04%8.21B | 0.04%8.21B | 0.04%8.21B | 0.04%8.21B | -0.01%8.21B | -0.01%8.21B |
-Other intangible assets | -2.57%14.39B | -2.70%14.48B | -2.70%14.48B | -2.84%14.57B | -3.04%14.67B | -3.28%14.77B | -3.51%14.88B | -3.51%14.88B | -3.72%15B | -3.85%15.13B |
Related parties assets | ---- | -28.85%407K | -28.85%407K | ---- | ---- | ---- | --572K | --572K | -86.66%519K | 3.30%3.79M |
Other non current assets | -28.74%159.09M | -24.86%195.11M | -24.86%195.11M | 1.19%268.12M | 75.00%270.21M | -89.57%223.25M | -88.40%259.68M | -88.40%259.68M | -89.33%264.97M | -93.92%154.4M |
Total non current assets | -0.73%31.04B | -0.02%31.09B | -0.02%31.09B | 2.03%31.41B | 2.87%31.37B | -3.38%31.27B | -4.10%31.1B | -4.10%31.1B | -5.54%30.78B | -6.83%30.5B |
Total assets | -0.12%31.95B | -5.17%31.92B | -5.17%31.92B | -3.23%32.21B | -3.06%32.11B | -3.49%31.99B | 1.35%33.66B | 1.35%33.66B | -0.45%33.28B | -1.23%33.12B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.97%963.23M | -18.32%1.01B | -18.32%1.01B | -3.40%1.07B | -8.29%979.29M | 5.83%1.08B | 20.69%1.23B | 20.69%1.23B | 21.66%1.11B | 13.39%1.07B |
-accounts payable | -10.97%963.23M | -22.81%936.95M | -22.81%936.95M | -8.12%996.7M | -6.02%979.29M | 8.25%1.08B | 18.65%1.21B | 18.65%1.21B | 21.51%1.08B | 12.37%1.04B |
-Due to related parties current | ---- | 242.92%71.52M | 242.92%71.52M | 187.27%77.05M | ---- | ---- | --20.86M | --20.86M | 27.89%26.82M | 78.32%25.77M |
Current accrued expenses | 24.25%439.87M | 16.59%456.65M | 16.59%456.65M | 20.53%457.61M | 10.59%414.59M | 9.12%354.01M | 5.89%391.68M | 5.89%391.68M | 4.72%379.66M | 3.40%374.89M |
Current debt and capital lease obligation | -7.79%344.12M | -82.68%359.41M | -82.68%359.41M | -45.86%1.12B | -58.75%1.11B | -61.51%373.17M | 126.21%2.08B | 126.21%2.08B | 9.13%2.06B | 107.73%2.69B |
-Current debt | -5.71%230.82M | -87.88%235.77M | -87.88%235.77M | -48.72%990.42M | -61.80%979.67M | -71.14%244.81M | 140.74%1.95B | 140.74%1.95B | 7.87%1.93B | 112.45%2.56B |
-Current capital lease obligation | -11.74%113.3M | -4.64%123.64M | -4.64%123.64M | -3.80%126.04M | 1.66%131.48M | 5.91%128.37M | 18.73%129.66M | 18.73%129.66M | 31.90%131.02M | 44.19%129.33M |
Current deferred liabilities | -9.35%87.3M | 5.54%85.02M | 5.54%85.02M | -4.65%85.86M | -5.79%87.51M | -13.15%96.3M | -15.15%80.56M | -15.15%80.56M | -17.79%90.04M | -28.54%92.89M |
Other current liabilities | 19.75%408.87M | 54.65%398.57M | 54.65%398.57M | 21.08%394.65M | 40.55%414.85M | -2.53%341.43M | -21.89%257.72M | -21.89%257.72M | -17.15%325.95M | -18.97%295.15M |
Current liabilities | -0.16%2.24B | -42.86%2.31B | -42.86%2.31B | -21.19%3.13B | -33.53%3.01B | -19.10%2.25B | 47.70%4.04B | 47.70%4.04B | 8.19%3.97B | 46.17%4.52B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.27%24.97B | 0.84%24.98B | 0.84%24.98B | -1.07%24.27B | 1.50%24.28B | -3.15%24.91B | -4.23%24.77B | -4.23%24.77B | -2.35%24.54B | -7.78%23.92B |
-Long term debt | 0.48%24.63B | 0.87%24.61B | 0.87%24.61B | -1.14%23.89B | 1.38%23.88B | -3.33%24.51B | -4.40%24.4B | -4.40%24.4B | -2.44%24.17B | -7.91%23.56B |
-Long term capital lease obligation | -13.20%342.53M | -1.55%369.37M | -1.55%369.37M | 3.34%379M | 9.09%396.81M | 9.94%394.61M | 8.20%375.18M | 8.20%375.18M | 4.18%366.77M | 1.75%363.75M |
Non current deferred liabilities | -1.76%4.94B | -4.59%4.85B | -4.59%4.85B | -1.29%4.89B | -0.40%4.97B | -0.15%5.02B | 0.66%5.08B | 0.66%5.08B | -2.92%4.96B | -2.30%4.99B |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | -20.80%229.8M | -19.44%221.25M | -19.44%221.25M | 47.63%237.27M | 45.98%231.46M | 86.89%290.14M | 72.63%274.62M | 72.63%274.62M | 9.52%160.72M | 0.28%158.56M |
Total non current liabilities | -0.27%30.14B | -0.26%30.05B | -0.26%30.05B | -0.85%29.4B | 1.42%29.48B | -2.49%30.22B | -3.90%30.13B | -3.90%30.13B | -4.03%29.65B | -8.54%29.07B |
Total liabilities | -0.26%32.38B | -5.30%32.36B | -5.30%32.36B | -3.25%32.53B | -3.29%32.49B | -3.86%32.47B | 0.24%34.17B | 0.24%34.17B | -2.73%33.62B | -3.69%33.59B |
Shareholders'equity | ||||||||||
Share capital | 1.36%4.61M | -0.04%4.56M | -0.04%4.56M | 0.00%4.55M | 0.02%4.55M | 0.02%4.55M | 0.35%4.56M | 0.35%4.56M | 0.00%4.55M | -0.55%4.55M |
-common stock | 1.36%4.61M | -0.04%4.56M | -0.04%4.56M | 0.00%4.55M | 0.02%4.55M | 0.02%4.55M | 0.35%4.56M | 0.35%4.56M | 0.00%4.55M | -0.55%4.55M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 0.98%-622.27M | 8.13%-601.08M | 8.13%-601.08M | -4.79%-483.27M | -0.73%-550.11M | 3.66%-628.41M | 22.92%-654.27M | 22.92%-654.27M | 58.10%-461.16M | 58.47%-546.11M |
Paid-in capital | 22.51%195.71M | 2.45%187.19M | 2.45%187.19M | 27.95%176.14M | 68.57%168.93M | 172.95%159.75M | 914.72%182.7M | 914.72%182.7M | --137.66M | --100.21M |
Less: Treasury stock | --10K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Gains losses not affecting retained earnings | -25.66%-9.21M | -56.70%-12.85M | -56.70%-12.85M | -146.15%-2.51M | -146.04%-2.25M | -189.69%-7.33M | -226.23%-8.2M | -226.23%-8.2M | -42.34%5.43M | -57.85%4.88M |
Total stockholders'equity | 8.54%-431.16M | 11.16%-422.18M | 11.16%-422.18M | 2.69%-305.09M | 13.20%-378.87M | 18.86%-471.44M | 42.03%-475.21M | 42.03%-475.21M | 71.14%-313.52M | 66.40%-436.48M |
Noncontrolling interests | 57.31%-3.94M | 57.36%-12.24M | 57.36%-12.24M | 36.39%-16.25M | 93.08%-2.64M | 79.72%-9.23M | 43.85%-28.7M | 43.85%-28.7M | 44.65%-25.55M | 23.77%-38.16M |
Total equity | 9.48%-435.11M | 13.79%-434.42M | 13.79%-434.42M | 5.23%-321.34M | 19.62%-381.52M | 23.28%-480.67M | 42.14%-503.91M | 42.14%-503.91M | 70.06%-339.07M | 64.82%-474.63M |
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