(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 | -54.81%528.4M | -54.81%528.4M | -60.69%438.1M | 43.53%1.17B | 43.53%1.17B | 51.11%1.11B | 18.50%814.7M | --814.7M | 51.22%737.5M | 66.63%687.5M |
-Cash and cash equivalents | -54.81%528.4M | -54.81%528.4M | -61.30%413.4M | 43.53%1.17B | 43.53%1.17B | 44.85%1.07B | 26.80%814.7M | --814.7M | 71.51%737.5M | 81.86%642.5M |
-Short-term investments | ---- | ---- | -46.42%24.7M | ---- | ---- | --46.1M | ---- | ---- | ---- | -24.11%45M |
-Accounts receivable | -0.19%631.3M | -0.19%631.3M | 4.10%649.4M | 12.09%632.5M | 12.09%632.5M | 12.48%623.8M | 18.50%564.3M | --564.3M | 4.64%554.6M | -15.72%476.2M |
-Taxes receivable | 62.44%179.5M | 62.44%179.5M | -31.04%102.2M | -44.81%110.5M | -44.81%110.5M | -2.88%148.2M | 58.14%200.2M | --200.2M | 284.38%152.6M | 60.25%126.6M |
-Other receivables | 44.13%55.2M | 44.13%55.2M | ---- | 63.68%38.3M | 63.68%38.3M | ---- | 4.46%23.4M | --23.4M | ---- | -5.88%22.4M |
Inventory | 1.90%289.5M | 1.90%289.5M | 84.11%350M | 29.49%284.1M | 29.49%284.1M | -18.31%190.1M | 2.57%219.4M | --219.4M | 5.34%232.7M | -0.05%213.9M |
Prepaid assets | -34.62%8.5M | -34.62%8.5M | 55.05%122.8M | -83.29%13M | -83.29%13M | 51.72%79.2M | 61.08%77.8M | --77.8M | --52.2M | -7.47%48.3M |
Current deferred assets | 36.77%106M | 36.77%106M | ---- | --77.5M | --77.5M | ---- | ---- | ---- | ---- | ---- |
Other current assets | 115.42%89.4M | 115.42%89.4M | 280.08%97.3M | -1.89%41.5M | -1.89%41.5M | -11.42%25.6M | --42.3M | --42.3M | -78.24%28.9M | ---- |
Total current assets | -20.82%1.9B | -20.82%1.9B | -32.03%1.76B | 22.71%2.4B | 22.71%2.4B | 46.75%2.59B | 23.75%1.95B | --1.95B | 25.02%1.76B | 17.25%1.58B |
Non current assets | ||||||||||
Net PPE | -1.17%574.6M | -1.17%574.6M | -2.44%571.6M | -10.21%581.4M | -10.21%581.4M | -9.26%585.9M | 0.14%647.5M | --647.5M | -1.30%645.7M | -4.81%646.6M |
-Gross PPE | ---- | ---- | 0.12%1.09B | ---- | ---- | -12.19%1.09B | 7.82%1.29B | --1.29B | 5.35%1.24B | 2.21%1.2B |
-Accumulated depreciation | ---- | ---- | -3.08%-518M | ---- | ---- | 15.33%-502.5M | -16.86%-642.5M | ---642.5M | -13.61%-593.5M | -11.91%-549.8M |
Goodwill and other intangible assets | 54.38%3.34B | 54.38%3.34B | 67.27%3.23B | 8.63%2.17B | 8.63%2.17B | 10.49%1.93B | 16.28%1.99B | --1.99B | -6.82%1.75B | -14.95%1.71B |
-Goodwill | 14.49%663.9M | 14.49%663.9M | 22.20%681M | -6.95%579.9M | -6.95%579.9M | -7.81%557.3M | 5.11%623.2M | --623.2M | -3.67%604.5M | -6.29%592.9M |
-Other intangible assets | 68.97%2.68B | 68.97%2.68B | 85.56%2.55B | 15.71%1.59B | 15.71%1.59B | 20.18%1.37B | 22.19%1.37B | --1.37B | -8.40%1.14B | -18.92%1.12B |
Non current prepaid assets | -23.81%3.2M | -23.81%3.2M | --4.3M | 44.83%4.2M | 44.83%4.2M | ---- | 16.00%2.9M | --2.9M | ---- | 0.00%2.5M |
Other non current assets | 2,400.00%47.5M | 2,400.00%47.5M | 1,347.83%66.6M | 58.33%1.9M | 58.33%1.9M | -4.17%4.6M | 9.09%1.2M | --1.2M | -11.11%4.8M | -50.00%1.1M |
Total non current assets | 37.54%4.42B | 37.54%4.42B | 48.41%4.33B | 5.93%3.22B | 5.93%3.22B | 5.83%2.92B | 11.06%3.04B | --3.04B | -2.18%2.76B | -7.64%2.73B |
Total assets | 12.62%6.32B | 12.62%6.32B | 10.60%6.09B | 12.51%5.61B | 12.51%5.61B | 21.80%5.51B | 15.71%4.99B | --4.99B | 6.90%4.52B | 0.14%4.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 24.21%882.4M | 24.21%882.4M | 36.45%878.2M | 7.52%710.4M | 7.52%710.4M | 11.12%643.6M | 21.95%660.7M | --660.7M | 6.04%579.2M | -3.54%541.8M |
-accounts payable | 19.21%771.4M | 19.21%771.4M | 29.21%746.6M | 8.81%647.1M | 8.81%647.1M | 11.42%577.8M | 20.09%594.7M | --594.7M | 9.00%518.6M | -2.62%495.2M |
-Total tax payable | 75.36%111M | 75.36%111M | 40.73%92.6M | -4.09%63.3M | -4.09%63.3M | 8.58%65.8M | 41.63%66M | --66M | -13.92%60.6M | -12.41%46.6M |
-Other payable | ---- | ---- | --39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current provisions | 2.16%56.8M | 2.16%56.8M | 57.54%51.2M | 33.65%55.6M | 33.65%55.6M | -23.89%32.5M | -8.97%41.6M | --41.6M | 252.89%42.7M | 402.20%45.7M |
Current debt and capital lease obligation | 15.56%36.4M | 15.56%36.4M | 199.33%179.3M | -10.76%31.5M | -10.76%31.5M | -68.79%59.9M | -84.76%35.3M | --35.3M | -37.65%191.9M | -26.89%231.7M |
-Current debt | 136.84%9M | 136.84%9M | 394.12%151.2M | -30.91%3.8M | -30.91%3.8M | -81.09%30.6M | -97.27%5.5M | --5.5M | -41.59%161.8M | -29.22%201.8M |
-Current capital lease obligation | -1.08%27.4M | -1.08%27.4M | -4.10%28.1M | -7.05%27.7M | -7.05%27.7M | -2.66%29.3M | -0.33%29.8M | --29.8M | -2.27%30.1M | -5.97%29.9M |
Other current liabilities | 21.70%538.9M | 21.70%538.9M | 301.55%259.4M | 15.04%442.8M | 15.04%442.8M | 111.80%64.6M | 84.25%384.9M | --384.9M | -54.14%30.5M | -14.46%208.9M |
Current liabilities | 21.82%1.63B | 21.82%1.63B | 24.42%1.71B | 8.71%1.34B | 8.71%1.34B | 23.03%1.37B | 1.26%1.23B | --1.23B | -16.32%1.12B | -16.48%1.21B |
Non current liabilities | ||||||||||
Long term provisions | -52.12%32.8M | -52.12%32.8M | -56.75%34.3M | 7.03%68.5M | 7.03%68.5M | 60.85%79.3M | 100.00%64M | --64M | 4.45%49.3M | 4.92%32M |
Long term debt and capital lease obligation | -53.64%269.7M | -53.64%269.7M | -48.59%345.4M | -11.55%581.8M | -11.55%581.8M | 4.84%671.8M | 2.93%657.8M | --657.8M | -5.21%640.8M | -8.21%639.1M |
-Long term debt | -53.64%269.7M | -53.64%269.7M | -52.99%274.7M | 3.38%581.8M | 3.38%581.8M | 6.20%584.3M | 3.70%562.8M | --562.8M | -2.72%550.2M | -4.49%542.7M |
-Long term capital lease obligation | ---- | ---- | -19.20%70.7M | ---- | ---- | -3.42%87.5M | -1.45%95M | --95M | -17.93%90.6M | -24.75%96.4M |
Derivative product liabilities | -91.76%1.4M | -91.76%1.4M | ---- | --17M | --17M | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 231.65%209.6M | 231.65%209.6M | --227.1M | 63,300.00%63.2M | 63,300.00%63.2M | ---- | ---100K | ---100K | 46,700.00%46.6M | ---- |
Total non current liabilities | -6.79%872.3M | -6.79%872.3M | -8.37%977.5M | -8.65%935.8M | -8.65%935.8M | 4.98%1.07B | 6.05%1.02B | --1.02B | -1.86%1.02B | -12.29%966M |
Total liabilities | 10.03%2.5B | 10.03%2.5B | 10.09%2.69B | 0.82%2.27B | 0.82%2.27B | 14.43%2.44B | 3.38%2.25B | --2.25B | -10.01%2.13B | -14.68%2.18B |
Shareholders'equity | ||||||||||
Share capital | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | --83.8M | 0.00%83.8M | 0.00%83.8M |
-common stock | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | 0.00%83.8M | --83.8M | 0.00%83.8M | 0.00%83.8M |
Retained earnings | -0.65%644.4M | -0.65%644.4M | -50.49%195.2M | 0.31%648.6M | 0.31%648.6M | 29.70%394.3M | 17.99%646.6M | --646.6M | 37.00%304M | 1,180.87%548M |
Paid-in capital | 21.40%3.1B | 21.40%3.1B | 24.10%3.09B | 29.80%2.55B | 29.80%2.55B | 23.79%2.49B | 26.22%1.97B | --1.97B | 31.84%2.01B | -5.87%1.56B |
Other equity interest | ---- | ---- | --100K | 200.00%100K | 200.00%100K | ---- | -200.00%-100K | ---100K | ---- | --100K |
Total stockholders'equity | 14.39%3.83B | 14.39%3.83B | 11.09%3.4B | 22.26%3.34B | 22.26%3.34B | 28.40%3.06B | 28.34%2.74B | --2.74B | 28.51%2.39B | 21.71%2.13B |
Noncontrolling interests | -116.67%-1.3M | -116.67%-1.3M | -162.50%-1M | -124.00%-600K | -124.00%-600K | -5.88%1.6M | -7.41%2.5M | --2.5M | -26.09%1.7M | 35.00%2.7M |
Total equity | 14.37%3.82B | 14.37%3.82B | 11.00%3.4B | 22.12%3.34B | 22.12%3.34B | 28.38%3.07B | 28.30%2.74B | --2.74B | 28.44%2.39B | 21.73%2.13B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data