(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --1.02M | 41.95%23.51M | 41.95%23.51M | -58.19%12.68M | 7.99%16.56M | 7.99%16.56M | 543.10%30.34M | 148.22%15.34M | 148.22%15.34M | 211.22%4.72M |
-Cash and cash equivalents | --1.02M | 41.95%23.51M | 41.95%23.51M | -58.19%12.68M | 7.99%16.56M | 7.99%16.56M | 543.10%30.34M | 148.22%15.34M | 148.22%15.34M | 211.22%4.72M |
Receivables | --20.83M | -41.07%20.53M | -41.07%20.53M | -32.06%25.12M | 36.62%34.84M | 36.62%34.84M | 315.80%36.97M | 193.64%25.5M | 193.64%25.5M | 8,273.99%8.89M |
-Accounts receivable | --20.83M | -52.04%12.84M | -52.04%12.84M | -55.55%12.65M | 21.78%26.77M | 21.78%26.77M | 370.24%28.46M | 249.20%21.98M | 249.20%21.98M | 5,599.43%6.05M |
-Other receivables | ---- | -4.68%7.7M | -4.68%7.7M | 46.44%12.47M | 129.28%8.07M | 129.28%8.07M | 199.79%8.51M | 47.32%3.52M | 47.32%3.52M | --2.84M |
Inventory | --1.86M | -12.01%1.85M | -12.01%1.85M | 194.11%2.6M | 215.64%2.1M | 215.64%2.1M | 285.59%883K | 305.49%665K | 305.49%665K | --229K |
Tax assets-Current | --343K | --205K | --205K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Hedging assets-current | --1.05M | 53.11%1.7M | 53.11%1.7M | 93.25%1.03M | 36.49%1.11M | 36.49%1.11M | --533K | --814K | --814K | ---- |
Total current assets | --25.1M | -12.49%47.79M | -12.49%47.79M | -39.72%41.43M | 29.06%54.61M | 29.06%54.61M | 396.63%68.72M | 180.75%42.32M | 180.75%42.32M | 753.22%13.84M |
Non current assets | ||||||||||
Net PPE | --253.89M | -9.96%268.8M | -9.96%268.8M | 2.44%282.93M | 8.99%298.53M | 8.99%298.53M | 73.12%276.18M | 74.11%273.9M | 74.11%273.9M | 227.93%159.53M |
-Gross PP&E | ---- | 1.81%366.48M | 1.81%366.48M | 12.76%361.56M | 19.97%359.96M | 19.97%359.96M | 86.99%320.66M | 85.05%300.03M | 85.05%300.03M | 252.55%171.48M |
-Accumulated depreciation | ---- | -59.00%-97.68M | -59.00%-97.68M | -76.80%-78.63M | -135.07%-61.43M | -135.07%-61.43M | -272.18%-44.48M | -442.87%-26.13M | -442.87%-26.13M | ---11.95M |
Prepaid assets-non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --716K |
Deferred tax assets-non current | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --1.4M |
Other non current assets | ---- | ---- | ---- | ---- | 0.00%74K | 0.00%74K | --74K | -89.09%74K | -89.09%74K | ---- |
Total non current assets | --253.89M | -9.98%268.8M | -9.98%268.8M | 2.42%282.93M | 8.99%298.6M | 8.99%298.6M | 70.90%276.26M | 72.26%273.97M | 72.26%273.97M | 219.11%161.65M |
Total assets | --278.99M | -10.37%316.59M | -10.37%316.59M | -5.98%324.36M | 11.67%353.21M | 11.67%353.21M | 96.59%344.98M | 81.65%316.29M | 81.65%316.29M | 235.68%175.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | --2.75M | -48.82%14.14M | -48.82%14.14M | -59.18%13.8M | 2,678.87%27.62M | 2,678.87%27.62M | 1,685.79%33.81M | 3,450.00%994K | 3,450.00%994K | --1.89M |
-Financial or other derivative investment liabilities | --2.64M | -64.30%136K | -64.30%136K | --0 | -58.81%381K | -58.81%381K | 343.72%8.27M | --925K | --925K | --1.86M |
-Current debt and capital lease obligation | --113K | -48.60%14M | -48.60%14M | -45.96%13.8M | 39,379.71%27.24M | 39,379.71%27.24M | 87,948.28%25.53M | 146.43%69K | 146.43%69K | --29K |
-Including:Current debt | ---- | -48.60%14M | -48.60%14M | ---- | --27.24M | --27.24M | --25.47M | --0 | --0 | ---- |
-Including:Current capital Lease obligation | ---- | --0 | --0 | ---- | --0 | --0 | 117.24%63K | 146.43%69K | 146.43%69K | --29K |
Payables | --27.67M | -76.18%6.89M | -76.18%6.89M | -55.11%10.35M | 370.98%28.94M | 370.98%28.94M | 526.45%23.05M | -23.30%6.14M | -23.30%6.14M | 4.44%3.68M |
-accounts payable | --27.67M | -62.71%5.74M | -62.71%5.74M | -40.41%8.16M | 197.60%15.38M | 197.60%15.38M | 329.14%13.7M | -33.56%5.17M | -33.56%5.17M | -9.39%3.19M |
-Total tax payable | ---- | -98.34%170K | -98.34%170K | -76.15%1.58M | 15,670.77%10.25M | 15,670.77%10.25M | 26,364.00%6.62M | --65K | --65K | --25K |
-Dividends payable | ---- | --0 | --0 | --0 | --2.04M | --2.04M | --1.7M | --0 | --0 | ---- |
-Other payable | ---- | -21.77%988K | -21.77%988K | -41.43%605K | 38.79%1.26M | 38.79%1.26M | 123.59%1.03M | 295.65%910K | 295.65%910K | --462K |
Current provisions | --3.82M | 1.69%3.24M | 1.69%3.24M | 22.92%3.08M | 34.71%3.19M | 34.71%3.19M | 26.21%2.51M | 91.90%2.37M | 91.90%2.37M | --1.99M |
Accrued and deferred income | ---- | -22.90%20.75M | -22.90%20.75M | -46.97%16.93M | 98.37%26.91M | 98.37%26.91M | 245.23%31.92M | 163.60%13.57M | 163.60%13.57M | 221.06%9.25M |
Current liabilities | --34.24M | -48.05%45.02M | -48.05%45.02M | -51.63%44.16M | 275.61%86.66M | 275.61%86.66M | 443.13%91.28M | 60.02%23.07M | 60.02%23.07M | 162.49%16.81M |
Non current liabilities | ||||||||||
Non current financial liabilities | --10.84M | --20.57M | --20.57M | --27.39M | --0 | --0 | --0 | 32.84%23.86M | 32.84%23.86M | 35.67%20.91M |
-Long term debt and capital lease obligation | --10.84M | --20.57M | --20.57M | --27.39M | --0 | --0 | --0 | 32.84%23.86M | 32.84%23.86M | 35.67%20.91M |
-Including:Long term debt | ---- | --20.57M | --20.57M | ---- | --0 | --0 | --0 | 33.37%23.86M | 33.37%23.86M | 35.30%20.85M |
-Including:Long term capital lease obligation | ---- | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | --57K |
Long term accounts payable and other payables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -81.43%557K | -81.43%557K | --1.9M |
Long term provisions | --71.57M | -13.35%78.11M | -13.35%78.11M | -11.51%81.88M | -26.81%90.14M | -26.81%90.14M | 37.78%92.53M | 87.88%123.16M | 87.88%123.16M | --67.16M |
Non current deferred liabilities | --10.59M | -15.86%9.82M | -15.86%9.82M | 14.90%9.58M | 55.85%11.67M | 55.85%11.67M | --8.34M | --7.49M | --7.49M | ---- |
Other non current liabilities | --207K | --84K | --84K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | --93.21M | 6.65%108.58M | 6.65%108.58M | 17.83%118.85M | -34.34%101.81M | -34.34%101.81M | 12.11%100.87M | 79.24%155.05M | 79.24%155.05M | 388.62%89.97M |
Total liabilities | --127.45M | -18.50%153.6M | -18.50%153.6M | -15.17%163.01M | 5.81%188.47M | 5.81%188.47M | 79.95%192.15M | 76.49%178.12M | 76.49%178.12M | 330.28%106.78M |
Shareholders'equity | ||||||||||
Share capital | --120K | 0.84%120K | 0.84%120K | 0.84%120K | 5.31%119K | 5.31%119K | 63.01%119K | 61.43%113K | 61.43%113K | 577.68%73K |
-common stock | --120K | 0.84%120K | 0.84%120K | 0.84%120K | 5.31%119K | 5.31%119K | 63.01%119K | 61.43%113K | 61.43%113K | 577.68%73K |
Additional paid-in capital | --0 | --0 | --0 | 4.23%50.7M | 10.05%48.65M | 10.05%48.65M | -24.06%48.65M | -28.25%44.2M | -28.25%44.2M | 96.66%64.06M |
Retained earnings | --142.93M | 52.83%152.1M | 52.83%152.1M | 21.02%100.25M | 22.43%99.52M | 22.43%99.52M | 822.65%82.84M | 1,933.72%81.29M | 1,933.72%81.29M | 49.64%-11.46M |
Other reserves | --1.36M | -52.43%3.83M | -52.43%3.83M | -72.22%3.6M | 490.32%8.05M | 490.32%8.05M | 2,116.92%12.97M | 1,027.89%1.36M | 1,027.89%1.36M | --585K |
Other equity interest | --7.13M | -17.42%6.94M | -17.42%6.94M | -19.23%6.67M | -24.93%8.41M | -24.93%8.41M | -46.55%8.26M | -30.46%11.2M | -30.46%11.2M | -12.40%15.45M |
Total stockholders'equity | --151.54M | -1.06%163M | -1.06%163M | 5.57%161.35M | 19.24%164.75M | 19.24%164.75M | 122.44%152.83M | 88.76%138.17M | 88.76%138.17M | 150.20%68.71M |
Total equity | --151.54M | -1.06%163M | -1.06%163M | 5.57%161.35M | 19.24%164.75M | 19.24%164.75M | 122.44%152.83M | 88.76%138.17M | 88.76%138.17M | 150.20%68.71M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.