(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -44.84%534.58M | -44.84%534.58M | -22.76%889.68M | -21.55%969.06M | -21.55%969.06M | -4.24%1.15B | 15.40%1.24B | --1.24B | 133.73%1.2B | 218.03%1.07B |
-Cash and cash equivalents | -44.84%534.58M | -44.84%534.58M | -22.76%889.68M | -21.55%969.06M | -21.55%969.06M | -4.24%1.15B | 15.40%1.24B | --1.24B | 133.73%1.2B | 218.03%1.07B |
-Accounts receivable | 11.17%306.67M | 11.17%306.67M | 9.59%268.09M | 3.91%275.84M | 3.91%275.84M | -21.95%244.64M | -18.77%265.47M | --265.47M | 43.39%313.45M | 57.90%326.83M |
-Taxes receivable | 81.15%155.75M | 81.15%155.75M | 146.16%133.62M | -16.89%85.98M | -16.89%85.98M | -67.55%54.28M | -38.41%103.45M | --103.45M | 26.15%167.28M | -35.98%167.96M |
-Other receivables | -53.16%19.99M | -53.16%19.99M | 16.70%39.35M | 31.30%42.68M | 31.30%42.68M | 43.02%33.72M | 79.21%32.5M | --32.5M | 44.13%23.58M | -28.67%18.14M |
Inventory | -6.61%462.97M | -6.61%462.97M | 15.98%473.89M | 25.13%495.74M | 25.13%495.74M | 8.63%408.58M | 12.68%396.18M | --396.18M | 19.30%376.12M | 29.20%351.59M |
Prepaid assets | -32.68%23.18M | -32.68%23.18M | -12.38%24.83M | 69.75%34.43M | 69.75%34.43M | 75.45%28.33M | 11.40%20.28M | --20.28M | -5.30%16.15M | -0.75%18.21M |
Total current assets | -20.68%1.54B | -20.68%1.54B | -4.54%1.86B | -7.10%1.94B | -7.10%1.94B | -8.79%1.95B | 4.38%2.09B | --2.09B | 72.28%2.14B | 74.45%2B |
Non current assets | ||||||||||
Net PPE | -0.06%2.86B | -0.06%2.86B | -0.18%2.86B | 2.27%2.86B | 2.27%2.86B | 6.26%2.87B | 3.36%2.8B | --2.8B | -0.15%2.7B | -3.74%2.71B |
-Gross PPE | 6.56%7.55B | 6.56%7.55B | ---- | 6.80%7.08B | 6.80%7.08B | ---- | 7.51%6.63B | --6.63B | ---- | 4.98%6.17B |
-Accumulated depreciation | -11.05%-4.69B | -11.05%-4.69B | ---- | -10.10%-4.22B | -10.10%-4.22B | ---- | -10.77%-3.83B | ---3.83B | ---- | -13.00%-3.46B |
Financial assets | -6.04%446.54M | -6.04%446.54M | -0.24%442.18M | -3.87%475.26M | -3.87%475.26M | -12.71%443.23M | -7.54%494.39M | --494.39M | 7.43%507.76M | 3.08%534.7M |
Other non current assets | -22.04%74.31M | -22.04%74.31M | -22.40%73.86M | 0.12%95.32M | 0.12%95.32M | 0.12%95.18M | 0.17%95.21M | --95.21M | 0.56%95.07M | -0.20%95.05M |
Total non current assets | 5.65%4.2B | 5.65%4.2B | 9.57%4.07B | 8.02%3.97B | 8.02%3.97B | -0.44%3.71B | 0.21%3.68B | --3.68B | 6.15%3.73B | -0.35%3.67B |
Total assets | -2.99%5.74B | -2.99%5.74B | 4.70%5.93B | 2.55%5.91B | 2.55%5.91B | -3.49%5.67B | 1.68%5.77B | --5.77B | 23.44%5.87B | 17.41%5.67B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.53%225.14M | -19.53%225.14M | -25.78%256.91M | -9.83%279.78M | -9.83%279.78M | -15.56%346.17M | 33.47%310.29M | --310.29M | 128.79%409.99M | 59.95%232.48M |
-accounts payable | -15.81%118.11M | -15.81%118.11M | -14.61%249.48M | 7.77%140.3M | 7.77%140.3M | -13.84%292.18M | 49.92%130.19M | --130.19M | 99.46%339.11M | -19.01%86.84M |
-Total tax payable | -51.13%50.59M | -51.13%50.59M | -86.24%7.43M | 26.26%103.52M | 26.26%103.52M | -23.82%53.99M | -34.94%81.99M | --81.99M | 672.32%70.88M | 522.97%126.01M |
-Other payable | 56.90%56.43M | 56.90%56.43M | ---- | -63.34%35.97M | -63.34%35.97M | ---- | 399.83%98.11M | --98.11M | ---- | 9.67%19.63M |
Current provisions | 145.47%11.85M | 145.47%11.85M | 44.05%4.83M | 44.05%4.83M | 44.05%4.83M | --3.35M | 280.80%3.35M | --3.35M | ---- | --880K |
Current debt and capital lease obligation | -76.69%77.45M | -76.69%77.45M | 250.32%332.48M | 195.03%332.2M | 195.03%332.2M | 1,987.73%94.91M | 62.08%112.6M | --112.6M | -12.17%4.55M | 1,431.93%69.47M |
-Current debt | -77.79%72.63M | -77.79%72.63M | 263.77%327.52M | 203.00%326.99M | 203.00%326.99M | --90.04M | 67.51%107.92M | --107.92M | ---- | --64.43M |
-Current capital lease obligation | -7.60%4.81M | -7.60%4.81M | 1.81%4.96M | 11.28%5.21M | 11.28%5.21M | 7.17%4.87M | -7.27%4.68M | --4.68M | -12.17%4.55M | 11.31%5.05M |
Current liabilities | -45.92%372.02M | -45.92%372.02M | 31.93%597.74M | 46.71%687.93M | 46.71%687.93M | 5.40%453.09M | 37.62%468.9M | --468.9M | 122.91%429.87M | 89.20%340.71M |
Non current liabilities | ||||||||||
Long term provisions | 15.71%280.47M | 15.71%280.47M | 2.77%276.65M | -5.67%242.38M | -5.67%242.38M | 6.68%269.19M | 4.96%256.96M | --256.96M | 20.68%252.34M | 5.95%244.81M |
Long term debt and capital lease obligation | -7.92%871.51M | -7.92%871.51M | -17.39%969.5M | -18.67%946.45M | -18.67%946.45M | 0.88%1.17B | -0.06%1.16B | --1.16B | 43.72%1.16B | 43.88%1.16B |
-Long term debt | -7.99%861.73M | -7.99%861.73M | -17.76%959.6M | -19.09%936.53M | -19.09%936.53M | 0.91%1.17B | 0.08%1.16B | --1.16B | 44.22%1.16B | 44.36%1.16B |
-Long term capital lease obligation | -1.44%9.78M | -1.44%9.78M | 46.05%9.91M | 61.41%9.92M | 61.41%9.92M | -3.38%6.78M | -20.15%6.15M | --6.15M | -8.62%7.02M | -3.90%7.7M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | --597K | ---- | ---- | ---- | ---- |
Total non current liabilities | -0.84%1.3B | -0.84%1.3B | -0.29%1.46B | -12.47%1.31B | -12.47%1.31B | -13.55%1.46B | -12.86%1.5B | --1.5B | 29.87%1.69B | 25.09%1.72B |
Total liabilities | -16.37%1.67B | -16.37%1.67B | 7.34%2.05B | 1.66%2B | 1.66%2B | -9.71%1.91B | -4.50%1.96B | --1.96B | 41.88%2.12B | 32.53%2.06B |
Shareholders'equity | ||||||||||
Share capital | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | --368.55M | 0.00%368.55M | 0.00%368.55M |
-common stock | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | 0.00%368.55M | --368.55M | 0.00%368.55M | 0.00%368.55M |
Retained earnings | 4.80%2.74B | 4.80%2.74B | 3.85%2.58B | 2.73%2.61B | 2.73%2.61B | -0.35%2.48B | 7.61%2.54B | --2.54B | 20.37%2.49B | 12.88%2.36B |
Paid-in capital | 0.00%1.15B | 0.00%1.15B | 0.00%1.15B | 0.00%1.15B | 0.00%1.15B | 0.00%1.15B | 0.00%1.15B | --1.15B | 0.00%1.15B | 0.00%1.15B |
Total stockholders'equity | 2.34%3.77B | 2.34%3.77B | 2.42%3.62B | 1.87%3.69B | 1.87%3.69B | -2.08%3.53B | 4.00%3.62B | --3.62B | 15.09%3.61B | 10.63%3.48B |
Noncontrolling interests | 27.74%295.35M | 27.74%295.35M | 18.65%258.52M | 25.28%231.21M | 25.28%231.21M | 53.71%217.89M | 36.14%184.55M | --184.55M | 12.46%141.76M | 1.12%135.56M |
Total equity | 3.84%4.07B | 3.84%4.07B | 3.36%3.88B | 3.00%3.92B | 3.00%3.92B | 0.03%3.75B | 5.20%3.8B | --3.8B | 14.99%3.75B | 10.24%3.61B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data