(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -1.37%57.8M | 21.26%57.6M | 13.09%69.1M | 13.09%69.1M | 193.78%141.6M | -6.54%58.6M | 18.75%47.5M | 67.40%61.1M | 67.40%61.1M | 8.80%48.2M |
-Cash and cash equivalents | -7.39%47.6M | 13.12%45.7M | 15.40%60.7M | 15.40%60.7M | 224.32%132M | -10.45%51.4M | 17.78%40.4M | 69.68%52.6M | 69.68%52.6M | 3.30%40.7M |
-Short-term investments | 41.67%10.2M | 67.61%11.9M | -1.18%8.4M | -1.18%8.4M | 28.00%9.6M | 35.85%7.2M | 24.56%7.1M | 54.55%8.5M | 54.55%8.5M | 53.06%7.5M |
Receivables | 1.78%858.6M | -4.12%616M | -2.28%594.6M | -2.28%594.6M | -1.92%694.8M | 7.79%843.6M | 6.55%642.5M | 19.71%608.5M | 19.71%608.5M | 22.01%708.4M |
-Accounts receivable | 1.78%858.6M | -4.12%616M | -2.28%594.6M | -2.28%594.6M | -1.92%694.8M | 7.79%843.6M | 6.55%642.5M | 19.71%608.5M | 19.71%608.5M | 22.01%708.4M |
Inventory | -9.31%776.3M | -8.93%823.4M | -7.16%699.1M | -7.16%699.1M | 0.61%747.9M | 23.56%856M | 33.17%904.1M | 47.39%753M | 47.39%753M | 61.26%743.4M |
Other current assets | 5.83%72.6M | -12.90%67.5M | -4.33%70.7M | -4.33%70.7M | -30.61%65.3M | -24.62%68.6M | -32.78%77.5M | -38.26%73.9M | -38.26%73.9M | -4.95%94.1M |
Total current assets | -3.37%1.77B | -6.41%1.56B | -4.21%1.43B | -4.21%1.43B | 9.30%1.74B | 12.14%1.83B | 16.31%1.67B | 27.32%1.5B | 27.32%1.5B | 34.53%1.59B |
Non current assets | ||||||||||
Net PPE | 23.06%1.01B | 25.20%982.8M | 21.49%934M | 21.49%934M | 13.22%816.2M | 13.60%822.7M | 7.48%785M | 8.10%768.8M | 8.10%768.8M | 9.66%720.9M |
-Gross PPE | 9.73%1.95B | 10.85%1.91B | 9.19%1.84B | 9.19%1.84B | 5.35%1.71B | 8.91%1.78B | 5.59%1.72B | 5.60%1.69B | 5.60%1.69B | 3.24%1.63B |
-Accumulated depreciation | 1.77%-936.5M | 1.15%-928.1M | 1.09%-910.8M | 1.09%-910.8M | 0.91%-897.5M | -5.16%-953.4M | -4.07%-938.9M | -3.60%-920.8M | -3.60%-920.8M | 1.36%-905.7M |
Goodwill and other intangible assets | 17.97%219.9M | 18.04%219.9M | 19.22%222.1M | 19.22%222.1M | -2.26%181.7M | 0.11%186.4M | -0.05%186.3M | -0.16%186.3M | -0.16%186.3M | -0.43%185.9M |
-Goodwill | 17.97%219.9M | 18.04%219.9M | 19.22%222.1M | 19.22%222.1M | -2.26%181.7M | 0.11%186.4M | -0.05%186.3M | -0.16%186.3M | -0.16%186.3M | -0.43%185.9M |
Non current deferred assets | 36.07%63M | 77.35%60.3M | 88.36%51.8M | 88.36%51.8M | 46.49%50.1M | 59.66%46.3M | 155.64%34M | 143.36%27.5M | 143.36%27.5M | 232.04%34.2M |
Other non current assets | 62.76%161.3M | 68.88%157.9M | 77.29%156.9M | 77.29%156.9M | 9.92%99.7M | 9.50%99.1M | 4.35%93.5M | 1.26%88.5M | 1.26%88.5M | 7.72%90.7M |
Total non current assets | 26.17%1.46B | 29.31%1.42B | 27.42%1.36B | 27.42%1.36B | 11.24%1.15B | 12.10%1.15B | 7.76%1.1B | 7.49%1.07B | 7.49%1.07B | 9.92%1.03B |
Total assets | 8.07%3.22B | 7.76%2.99B | 8.99%2.8B | 8.99%2.8B | 10.07%2.89B | 12.12%2.98B | 12.76%2.77B | 18.22%2.57B | 18.22%2.57B | 23.65%2.63B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.63%483.9M | 0.54%465.9M | -13.93%406M | -13.93%406M | -21.10%354.8M | -3.85%491.9M | -0.06%463.4M | 9.95%471.7M | 9.95%471.7M | 11.98%449.7M |
-accounts payable | -4.11%450.8M | -1.62%437.8M | -12.31%374.7M | -12.31%374.7M | -19.67%345.8M | -3.19%470.1M | -2.69%445M | 6.27%427.3M | 6.27%427.3M | 7.20%430.5M |
-Total tax payable | 51.83%33.1M | 52.72%28.1M | -29.50%31.3M | -29.50%31.3M | -53.13%9M | -16.15%21.8M | 187.50%18.4M | 65.06%44.4M | 65.06%44.4M | --19.2M |
Current accrued expenses | -7.64%393M | -11.53%302.3M | 4.65%233.9M | 4.65%233.9M | -0.22%408.7M | 10.58%425.5M | 5.11%341.7M | 17.88%223.5M | 17.88%223.5M | 19.07%409.6M |
Current provisions | ---- | ---- | 25.43%21.7M | 25.43%21.7M | ---- | ---- | ---- | 6.13%17.3M | 6.13%17.3M | ---- |
Current debt and capital lease obligation | -72.40%227.6M | -54.36%329.2M | -71.62%219.6M | -71.62%219.6M | 482.60%421.8M | 1,056.38%824.5M | 921.67%721.3M | 1,070.80%773.9M | 1,070.80%773.9M | -79.59%72.4M |
-Current debt | -80.39%147M | -61.34%250M | -78.55%150M | -78.55%150M | 3,053.15%350M | 6,254.24%749.8M | 5,379.66%646.6M | --699.4M | --699.4M | -96.17%11.1M |
-Current capital lease obligation | 7.90%80.6M | 6.02%79.2M | -6.58%69.6M | -6.58%69.6M | 17.13%71.8M | 25.55%74.7M | 27.04%74.7M | 12.71%74.5M | 12.71%74.5M | -5.40%61.3M |
Current deferred liabilities | ---- | ---- | -51.04%4.7M | -51.04%4.7M | ---- | ---- | ---- | -5.88%9.6M | -5.88%9.6M | ---- |
Other current liabilities | ---- | ---- | -36.67%5.7M | -36.67%5.7M | --69.7M | ---- | ---- | 800.00%9M | 800.00%9M | ---- |
Current liabilities | -36.59%1.1B | -28.11%1.1B | -36.42%1.01B | -36.42%1.01B | 34.70%1.26B | 80.00%1.74B | 77.61%1.53B | 92.93%1.6B | 92.93%1.6B | -15.33%931.7M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 37.32%1.34B | 13.56%1.33B | 33.99%1.31B | 33.99%1.31B | -26.07%1.28B | -46.63%977.3M | -33.44%1.17B | -28.84%976M | -28.84%976M | 57.37%1.74B |
-Long term debt | 38.78%1.09B | 12.31%1.1B | 41.29%1.11B | 41.29%1.11B | -30.36%1.09B | -52.34%786.7M | -37.36%982.3M | -34.37%785.9M | -34.37%785.9M | 64.75%1.56B |
-Long term capital lease obligation | 31.27%250.2M | 20.15%224.8M | 3.79%197.3M | 3.79%197.3M | 12.89%194.4M | 5.60%190.6M | -0.90%187.1M | 9.25%190.1M | 9.25%190.1M | 11.82%172.2M |
Employee benefits | -54.29%18.1M | -55.92%17.5M | -43.89%22.5M | -43.89%22.5M | -60.81%33.9M | -53.74%39.6M | -52.91%39.7M | -51.86%40.1M | -51.86%40.1M | -12.89%86.5M |
Other non current liabilities | 12.51%179.9M | 8.02%173.7M | 5.85%168.2M | 5.85%168.2M | -10.35%157.6M | -9.04%159.9M | -3.42%160.8M | -0.06%158.9M | -0.06%158.9M | 13.57%175.8M |
Total non current liabilities | 30.86%1.54B | 10.90%1.52B | 27.52%1.5B | 27.52%1.5B | -26.19%1.48B | -43.76%1.18B | -31.77%1.37B | -27.19%1.18B | -27.19%1.18B | 47.23%2B |
Total liabilities | -9.39%2.64B | -9.66%2.62B | -9.30%2.51B | -9.30%2.51B | -6.84%2.73B | -4.63%2.92B | 1.02%2.9B | 13.51%2.77B | 13.51%2.77B | 19.23%2.93B |
Shareholders'equity | ||||||||||
Share capital | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-common stock | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 14.72%3.8B | 14.70%3.59B | 14.19%3.51B | 14.19%3.51B | 12.82%3.4B | 13.73%3.31B | 13.04%3.13B | 12.92%3.07B | 12.92%3.07B | 12.92%3.01B |
Paid-in capital | 2.45%1.2B | 2.54%1.19B | 2.55%1.18B | 2.55%1.18B | 2.48%1.18B | 2.21%1.17B | 4.57%1.16B | 1.90%1.16B | 1.90%1.16B | 2.03%1.15B |
Less: Treasury stock | 0.36%4.36B | 0.36%4.36B | 0.24%4.35B | 0.24%4.35B | 0.13%4.34B | 0.07%4.34B | 3.07%4.34B | 7.54%4.34B | 7.54%4.34B | 7.62%4.34B |
Gains losses not affecting retained earnings | 19.79%-60.8M | 26.34%-57.9M | 37.20%-56.9M | 37.20%-56.9M | 41.89%-77M | 35.71%-75.8M | 2.36%-78.6M | -2.84%-90.6M | -2.84%-90.6M | -30.67%-132.5M |
Total stockholders'equity | 822.36%577.4M | 392.93%368.8M | 240.47%285.3M | 240.47%285.3M | 152.26%159.5M | 115.60%62.6M | 69.31%-125.9M | 24.50%-203.1M | 24.50%-203.1M | 8.84%-305.2M |
Total equity | 822.36%577.4M | 392.93%368.8M | 240.47%285.3M | 240.47%285.3M | 152.26%159.5M | 115.60%62.6M | 69.31%-125.9M | 24.50%-203.1M | 24.50%-203.1M | 8.84%-305.2M |
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 | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data