(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 | -38.46%679.23M | -38.46%679.23M | -30.18%727.13M | -24.50%770.57M | -11.30%889.41M | 54.12%1.1B | 54.12%1.1B | 66.64%1.04B | 17.59%1.02B | 568.80%1B |
-Cash and cash equivalents | -22.71%679.23M | -22.71%679.23M | 45.96%727.13M | 45.72%770.57M | 325.45%889.41M | 279.06%878.84M | 279.06%878.84M | 302.75%498.16M | 155.12%528.8M | 39.43%209.05M |
-Short-term investments | --0 | --0 | --0 | --0 | --0 | -53.58%224.79M | -53.58%224.79M | 8.37%543.2M | -25.56%491.75M | --793.72M |
Receivables | 16.10%65.16M | 16.10%65.16M | -26.41%54.41M | -11.18%56.76M | 28.76%59.42M | 60.56%56.12M | 60.56%56.12M | 115.90%73.94M | 115.10%63.91M | 22.14%46.15M |
-Accounts receivable | -6.33%38.92M | -6.33%38.92M | -32.05%34.83M | -30.85%37.61M | -5.89%36.35M | 43.69%41.55M | 43.69%41.55M | 82.47%51.26M | 127.06%54.38M | 29.24%38.63M |
-Accrued interest receivable | 8.63%3.93M | 8.63%3.93M | -4.77%5.43M | --4.95M | --6.31M | --3.62M | --3.62M | --5.7M | ---- | ---- |
-Related party accounts receivable | 1,439.37%7.31M | 1,439.37%7.31M | -98.62%61K | --0 | --0 | -86.37%475K | -86.37%475K | 179.37%4.43M | 353.22%6.68M | 57.49%3.41M |
-Other receivables | 43.05%15M | 43.05%15M | 12.29%14.09M | 398.35%14.21M | 308.04%16.76M | 309.77%10.49M | 309.77%10.49M | 174.64%12.55M | -33.51%2.85M | -28.30%4.11M |
Inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -30.89%745K | 86.61%2.23M | -5.92%1.08M |
Prepaid assets | -16.96%2.29M | -16.96%2.29M | -15.97%2.8M | -22.42%3.32M | -57.18%2.58M | 2.53%2.76M | 2.53%2.76M | -24.82%3.33M | 7.95%4.28M | 15.86%6.01M |
Restricted cash | -16.49%18.12M | -16.49%18.12M | 208.60%58.71M | 220.73%58.5M | -70.84%18.61M | --21.69M | --21.69M | -73.45%19.03M | -68.78%18.24M | -16.15%63.82M |
Total current assets | -35.20%815.56M | -35.20%815.56M | -24.51%884.83M | -15.20%954.31M | -44.97%1.04B | 35.97%1.26B | 35.97%1.26B | 59.18%1.17B | 17.08%1.13B | 256.57%1.88B |
Non current assets | ||||||||||
Net PPE | 15.39%2.65B | 15.39%2.65B | 7.52%2.43B | 7.43%2.4B | -4.83%2.33B | 6.61%2.29B | 6.61%2.29B | -39.91%2.26B | -40.77%2.24B | -33.40%2.45B |
-Gross PPE | 13.60%3.06B | 13.60%3.06B | 7.52%2.43B | 7.43%2.4B | -4.83%2.33B | 11.12%2.69B | 11.12%2.69B | -39.91%2.26B | -40.77%2.24B | -33.40%2.45B |
-Accumulated depreciation | -3.32%-413.04M | -3.32%-413.04M | ---- | ---- | ---- | -46.80%-399.76M | -46.80%-399.76M | ---- | ---- | ---- |
Investments and advances | -48.15%53.98M | -48.15%53.98M | -76.97%45.34M | -74.96%46.24M | -58.26%47.46M | 99.38%104.11M | 99.38%104.11M | 289.36%196.91M | 260.08%184.69M | 136.51%113.71M |
Non current accounts receivable | ---- | ---- | 109.91%7.2M | --7.09M | --3.51M | --3.47M | --3.47M | --3.43M | ---- | ---- |
Related parties assets | 1,439.37%7.31M | 1,439.37%7.31M | -98.62%61K | --0 | --0 | -86.37%475K | -86.37%475K | 179.37%4.43M | 353.22%6.68M | 57.49%3.41M |
Financial assets | -58.56%196.3M | -58.56%196.3M | -41.70%366.08M | -49.15%304.02M | 13.51%354.61M | 271.61%473.73M | 271.61%473.73M | 260.66%627.96M | 631.57%597.91M | 2,704.44%312.42M |
Other non current assets | 155.34%370.25M | 155.34%370.25M | 142.35%297.05M | 175.06%217.14M | 163.76%199.07M | -91.42%145M | -91.42%145M | 59.67%122.57M | 2.47%78.94M | -11.05%75.47M |
Total non current assets | 8.19%3.27B | 8.19%3.27B | -2.03%3.15B | -3.90%2.98B | -0.51%2.93B | -24.90%3.02B | -24.90%3.02B | -20.99%3.21B | -22.27%3.1B | -22.77%2.95B |
Total assets | -4.57%4.08B | -4.57%4.08B | -8.03%4.03B | -6.91%3.93B | -17.85%3.97B | -13.51%4.28B | -13.51%4.28B | -8.70%4.39B | -14.62%4.22B | 11.20%4.83B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 222.44%40.45M | 222.44%40.45M | -5.87%29.3M | 19.44%25.99M | -46.48%42.17M | -83.95%12.55M | -83.95%12.55M | -62.15%31.12M | -73.37%21.76M | 543.11%78.78M |
-accounts payable | -17.02%7.45M | -17.02%7.45M | -2.00%14.83M | -14.03%16.3M | 386.87%36M | 82.25%8.98M | 82.25%8.98M | 40.10%15.13M | 125.73%18.96M | -28.82%7.39M |
-Total tax payable | 5.36%511K | 5.36%511K | ---- | ---- | ---- | -99.33%485K | -99.33%485K | --0 | --0 | --69M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 28.30%2.39M |
-Other payable | 955.74%32.49M | 955.74%32.49M | -9.53%14.47M | 246.00%9.69M | --6.17M | 576.26%3.08M | 576.26%3.08M | --15.99M | --2.8M | ---- |
Current accrued expenses | 346.08%144.3M | 346.08%144.3M | 36.02%48.47M | 67.64%43.53M | 8.11%37.14M | 1.68%32.35M | 1.68%32.35M | -59.63%35.63M | -69.57%25.97M | -55.95%34.35M |
Current debt and capital lease obligation | -0.60%344.03M | -0.60%344.03M | -7.76%328.32M | -12.60%322.92M | -33.88%344.09M | -50.78%346.11M | -50.78%346.11M | -68.62%355.92M | -72.17%369.49M | -61.71%520.37M |
-Current debt | -0.64%342.57M | -0.64%342.57M | -7.66%327.17M | -12.23%321.93M | -33.44%344.09M | -50.97%344.78M | -50.97%344.78M | -68.65%354.32M | -72.28%366.79M | -61.84%516.98M |
-Current capital lease obligation | 10.09%1.46M | 10.09%1.46M | -28.12%1.15M | -63.36%989K | ---- | --1.33M | --1.33M | -61.07%1.6M | -42.77%2.7M | -15.59%3.39M |
Current deferred liabilities | -26.20%17M | -26.20%17M | 2.47%19.33M | 13.67%19.33M | -48.65%19.28M | -47.43%23.04M | -47.43%23.04M | -59.18%18.86M | -38.13%17M | 67.99%37.55M |
Other current liabilities | ---- | ---- | 101.83%29.5M | 109.25%29.52M | -90.83%37.53M | -99.92%373K | -99.92%373K | -49.95%14.62M | -58.13%14.11M | 1,114.95%409.45M |
Current liabilities | 31.70%545.78M | 31.70%545.78M | -0.27%454.91M | -1.57%441.29M | -55.56%480.21M | -68.30%414.41M | -68.30%414.41M | -66.95%456.16M | -71.19%448.33M | -28.22%1.08B |
Non current liabilities | ||||||||||
Long term provisions | 5.26%6M | 5.26%6M | ---- | ---- | ---- | --5.7M | --5.7M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 3.76%880.05M | 3.76%880.05M | -14.30%856.52M | -13.94%873.96M | -26.58%825.76M | -8.53%848.13M | -8.53%848.13M | -13.20%999.43M | -3.88%1.02B | 10.37%1.12B |
-Long term debt | 3.51%874.16M | 3.51%874.16M | -14.91%850.44M | -14.59%867.35M | -27.18%818.93M | -8.21%844.55M | -8.21%844.55M | -13.20%999.43M | -3.88%1.02B | 10.37%1.12B |
-Long term capital lease obligation | 63.95%5.88M | 63.95%5.88M | --6.08M | --6.61M | --6.83M | -49.73%3.59M | -49.73%3.59M | ---- | ---- | ---- |
Non current deferred liabilities | -49.02%25.46M | -49.02%25.46M | --29.66M | --33.85M | --45.82M | 2.45%49.93M | 2.45%49.93M | ---- | ---- | ---- |
Employee benefits | -3.29%23.47M | -3.29%23.47M | --23.05M | --23.46M | --23.86M | -22.60%24.27M | -22.60%24.27M | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | --35.81M | --35.81M | -20.77%94.84M | -22.29%92.19M | -37.73%86.04M |
Total non current liabilities | -3.03%935.76M | -3.03%935.76M | -16.28%916.11M | -15.30%938.25M | -25.45%902.52M | -34.05%964.97M | -34.05%964.97M | -13.92%1.09B | -5.74%1.11B | 4.63%1.21B |
Total liabilities | 7.41%1.48B | 7.41%1.48B | -11.57%1.37B | -11.34%1.38B | -39.65%1.38B | -50.21%1.38B | -50.21%1.38B | -41.53%1.55B | -43.03%1.56B | -13.94%2.29B |
Shareholders'equity | ||||||||||
Share capital | -2.47%104.58M | -2.47%104.58M | -1.42%105.93M | -1.68%106.03M | -0.52%107.42M | -0.92%107.23M | -0.92%107.23M | -0.72%107.45M | --107.84M | --107.99M |
-common stock | -2.47%104.58M | -2.47%104.58M | -1.42%105.93M | -1.68%106.03M | -0.52%107.42M | -0.92%107.23M | -0.92%107.23M | -0.72%107.45M | --107.84M | --107.99M |
Retained earnings | -70.60%77.04M | -70.60%77.04M | -16.27%163.72M | 59.42%100.91M | 198.62%160.2M | 148.57%262.06M | 148.57%262.06M | 135.71%195.52M | --63.3M | ---162.44M |
Paid-in capital | -11.49%1.89B | -11.49%1.89B | -11.50%1.89B | -11.51%1.89B | -11.54%1.89B | -1.66%2.14B | -1.66%2.14B | -1.69%2.14B | --2.13B | --2.13B |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- |
Gains losses not affecting retained earnings | 12.72%-5.07M | 12.72%-5.07M | 58.46%-4.45M | 61.19%-4.17M | 45.12%-5.92M | 46.36%-5.81M | 46.36%-5.81M | 32.27%-10.7M | ---10.75M | ---10.79M |
Total stockholders'equity | -17.30%2.07B | -17.30%2.07B | -11.24%2.16B | -8.86%2.09B | 3.90%2.15B | 44.47%2.5B | 44.47%2.5B | 41.39%2.43B | 26.72%2.29B | 57.18%2.07B |
Noncontrolling interests | 33.71%534.77M | 33.71%534.77M | 24.47%507.62M | 23.60%459.62M | -7.37%437.29M | -10.58%399.95M | -10.58%399.95M | -6.36%407.82M | -7.93%371.86M | 28.74%472.09M |
Total equity | -10.27%2.6B | -10.27%2.6B | -6.10%2.66B | -4.33%2.55B | 1.81%2.59B | 33.16%2.9B | 33.16%2.9B | 31.73%2.84B | 20.40%2.67B | 50.98%2.54B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data