(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 | -32.65%196M | 5.28%259M | 5.28%259M | 1.89%162M | 227.40%478M | -7.62%291M | -41.84%246M | -41.84%246M | -65.13%159M | -63.59%146M |
-Cash and cash equivalents | -32.65%196M | 5.28%259M | 5.28%259M | 1.89%162M | 227.40%478M | -7.62%291M | -41.84%246M | -41.84%246M | -65.13%159M | -63.59%146M |
Receivables | -11.37%787M | -3.11%842M | -3.11%842M | 7.90%860M | 21.18%864M | 12.98%888M | 12.42%869M | 12.42%869M | 7.56%797M | -9.06%713M |
-Accounts receivable | -8.94%621M | -0.81%614M | -0.81%614M | 3.41%667M | 22.83%678M | 12.54%682M | 11.93%619M | 11.93%619M | 9.69%645M | -10.97%552M |
-Notes receivable | -27.35%85M | -3.81%101M | -3.81%101M | 30.59%111M | 21.43%102M | 6.36%117M | -13.22%105M | -13.22%105M | -5.56%85M | -12.50%84M |
-Taxes receivable | ---- | 50.00%18M | 50.00%18M | ---- | ---- | ---- | -20.00%12M | -20.00%12M | ---- | ---- |
-Other receivables | -12.24%86M | -19.01%115M | -19.01%115M | 18.67%89M | 9.64%91M | 28.95%98M | 59.55%142M | 59.55%142M | 5.63%75M | 6.41%83M |
-Recievables adjustments allowances | 44.44%-5M | 33.33%-6M | 33.33%-6M | 12.50%-7M | -16.67%-7M | -50.00%-9M | -80.00%-9M | -80.00%-9M | 0.00%-8M | 40.00%-6M |
Inventory | -9.63%272M | -2.59%263M | -2.59%263M | 3.89%294M | 9.86%312M | 0.00%301M | 10.66%270M | 10.66%270M | 1.80%283M | 3.27%284M |
Prepaid assets | ---- | -6.25%15M | -6.25%15M | ---- | ---- | ---- | 23.08%16M | 23.08%16M | ---- | ---- |
Restricted cash | 0.00%1M | -50.00%1M | -50.00%1M | -50.00%1M | -96.97%1M | -80.00%1M | -95.12%2M | -95.12%2M | -97.44%2M | -84.65%33M |
Other current assets | -33.87%82M | 1,300.00%14M | 1,300.00%14M | -43.85%73M | 7.41%87M | 69.86%124M | -80.00%1M | -80.00%1M | 132.14%130M | 37.29%81M |
Total current assets | -16.64%1.34B | -1.75%1.41B | -1.75%1.41B | 1.39%1.39B | 38.58%1.74B | 8.45%1.61B | -5.29%1.43B | -5.29%1.43B | -14.79%1.37B | -27.51%1.26B |
Non current assets | ||||||||||
Net PPE | -2.17%495M | 0.58%517M | 0.58%517M | 3.25%477M | 1.02%495M | -2.50%506M | -4.10%514M | -4.10%514M | -11.49%462M | -5.59%490M |
-Gross PPE | -2.17%495M | 5.34%1.58B | 5.34%1.58B | 3.25%477M | 1.02%495M | -2.50%506M | -0.53%1.5B | -0.53%1.5B | -11.49%462M | -5.59%490M |
-Accumulated depreciation | ---- | -7.83%-1.06B | -7.83%-1.06B | ---- | ---- | ---- | -1.44%-983M | -1.44%-983M | ---- | ---- |
Goodwill and other intangible assets | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M |
-Goodwill | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M | 0.00%193M |
Investments and advances | -6.25%30M | -3.33%29M | -3.33%29M | 0.00%32M | -6.45%29M | -3.03%32M | 7.14%30M | 7.14%30M | 3.23%32M | 3.33%31M |
Non current accounts receivable | -9.09%20M | -9.09%20M | -9.09%20M | -18.52%22M | -18.52%22M | -18.52%22M | -18.52%22M | -18.52%22M | --27M | --27M |
Financial assets | -22.48%100M | -44.67%83M | -44.67%83M | -29.74%137M | -0.84%118M | 72.00%129M | 305.41%150M | 305.41%150M | --195M | --119M |
Non current deferred assets | -11.25%213M | -6.90%216M | -6.90%216M | -10.00%225M | -13.53%230M | -13.67%240M | -19.72%232M | -19.72%232M | -1.19%250M | 1.92%266M |
Defined pension benefit | 175.00%11M | 175.00%11M | 175.00%11M | -73.33%4M | -73.33%4M | -73.33%4M | -73.33%4M | -73.33%4M | --15M | --15M |
Other non current assets | -20.00%48M | -14.75%52M | -14.75%52M | -10.34%52M | -7.81%59M | -11.76%60M | -12.86%61M | -12.86%61M | -46.79%58M | -36.00%64M |
Total non current assets | -6.41%1.11B | -7.05%1.12B | -7.05%1.12B | -7.31%1.14B | -4.56%1.15B | -1.82%1.19B | 0.92%1.21B | 0.92%1.21B | 11.19%1.23B | 9.25%1.21B |
Total assets | -12.29%2.45B | -4.17%2.53B | -4.17%2.53B | -2.73%2.53B | 17.47%2.89B | 3.83%2.79B | -2.55%2.64B | -2.55%2.64B | -4.20%2.6B | -13.22%2.46B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -12.84%1.07B | -1.15%1.12B | -1.15%1.12B | 3.32%1.12B | 18.26%1.2B | 11.18%1.22B | 9.51%1.13B | 9.51%1.13B | 14.09%1.09B | -11.84%1.01B |
-accounts payable | -8.37%1.03B | 2.48%1.07B | 2.48%1.07B | 6.49%1.07B | 16.04%1.14B | 4.86%1.12B | 4.17%1.05B | 4.17%1.05B | 8.69%1B | -12.12%979M |
-Total tax payable | -36.21%37M | 7.69%42M | 7.69%42M | 30.95%55M | 82.35%62M | 100.00%58M | 56.00%39M | 56.00%39M | 40.00%42M | -2.86%34M |
-Dividends payable | ---- | --0 | --0 | --0 | --0 | --42M | --42M | --42M | --42M | ---- |
Current accrued expenses | -20.65%73M | 5.41%78M | 5.41%78M | 2.44%84M | -5.56%85M | -2.13%92M | -17.78%74M | -17.78%74M | -22.64%82M | -22.41%90M |
Current provisions | 28.57%72M | 14.00%57M | 14.00%57M | 4.92%64M | -1.56%63M | -22.22%56M | -30.56%50M | -30.56%50M | -28.24%61M | -26.44%64M |
Current debt and capital lease obligation | 0.00%16M | 0.00%16M | 0.00%16M | 0.00%16M | 331.25%69M | -5.88%16M | 0.00%16M | 0.00%16M | 14.29%16M | 0.00%16M |
-Current debt | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 757.14%60M | 0.00%7M | 0.00%7M | 0.00%7M | 40.00%7M | 40.00%7M |
-Current capital lease obligation | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | -10.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | -18.18%9M |
Current deferred liabilities | -34.62%17M | -48.28%15M | -48.28%15M | -35.71%18M | -40.00%18M | -23.53%26M | 26.09%29M | 26.09%29M | 33.33%28M | 66.67%30M |
Other current liabilities | --8M | 50.00%12M | 50.00%12M | --8M | --17M | ---- | -96.00%8M | -96.00%8M | ---- | ---- |
Current liabilities | -10.76%1.32B | -0.07%1.37B | -0.07%1.37B | 3.44%1.39B | 19.25%1.52B | 7.10%1.48B | -8.82%1.38B | -8.82%1.38B | -10.67%1.34B | -14.68%1.27B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 39.82%1.67B | 41.55%1.68B | 41.55%1.68B | 44.67%1.66B | 53.40%1.81B | -1.24%1.19B | -3.19%1.18B | -3.19%1.18B | -7.52%1.14B | -4.38%1.18B |
-Long term debt | 41.14%1.63B | 43.12%1.64B | 43.12%1.64B | 46.39%1.62B | 55.58%1.77B | -0.77%1.16B | -2.79%1.15B | -2.79%1.15B | -7.28%1.11B | -5.40%1.14B |
-Long term capital lease obligation | -2.78%35M | -8.33%33M | -8.33%33M | -8.33%33M | -10.26%35M | -14.29%36M | -14.29%36M | -14.29%36M | -14.29%36M | 39.29%39M |
Non current deferred liabilities | 7.14%30M | 8.00%27M | 8.00%27M | 23.53%21M | 0.00%21M | 16.67%28M | 19.05%25M | 19.05%25M | -26.09%17M | 5.00%21M |
Employee benefits | 5.00%21M | 9.52%23M | 9.52%23M | -64.58%17M | -66.67%18M | -65.52%20M | -65.57%21M | -65.57%21M | -50.52%48M | -46.00%54M |
Derivative product liabilities | --7M | --20M | --20M | ---- | --2M | ---- | --0 | --0 | ---- | ---- |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | -11.90%37M | -12.20%36M | -12.20%36M | -30.00%35M | -28.30%38M | -26.32%42M | -31.67%41M | -31.67%41M | 4.17%50M | 0.00%53M |
Total non current liabilities | 33.81%1.86B | 37.01%1.89B | 37.01%1.89B | 34.63%1.84B | 40.63%2B | -16.34%1.39B | -17.29%1.38B | -17.29%1.38B | -26.20%1.37B | -30.77%1.42B |
Total liabilities | 10.87%3.18B | 18.49%3.26B | 18.49%3.26B | 19.19%3.22B | 30.52%3.52B | -5.71%2.87B | -13.26%2.75B | -13.26%2.75B | -19.25%2.71B | -23.99%2.69B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -28.35%-1.86B | -29.43%-1.92B | -29.43%-1.92B | -24.69%-1.94B | -13.35%-1.83B | 15.09%-1.45B | 17.04%-1.49B | 17.04%-1.49B | 18.54%-1.56B | 17.95%-1.62B |
Paid-in capital | -10.33%1.2B | -10.73%1.19B | -10.73%1.19B | -10.74%1.19B | -10.91%1.18B | 0.68%1.34B | 0.53%1.33B | 0.53%1.33B | -0.22%1.33B | -0.23%1.33B |
Less: Treasury stock | --115M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 26.67%38M | -108.33%-3M | -108.33%-3M | -51.64%59M | -53.45%27M | 57.89%30M | 1,000.00%36M | 1,000.00%36M | 310.34%122M | 187.88%58M |
Total stockholders'equity | -818.75%-735M | -533.62%-735M | -533.62%-735M | -578.43%-692M | -169.70%-623M | 77.59%-80M | 75.21%-116M | 75.21%-116M | 83.89%-102M | 67.28%-231M |
Total equity | -818.75%-735M | -533.62%-735M | -533.62%-735M | -578.43%-692M | -169.70%-623M | 77.59%-80M | 75.21%-116M | 75.21%-116M | 83.89%-102M | 67.28%-231M |
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