(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -13.99%67.82M | -61.68%78.85M | 174.32%205.77M | 174.32%205.77M | 100.09%101.02M | -16.70%66.07M | 82.12%89.27M | 2.47%75.01M | 2.47%75.01M | 17.19%50.49M |
-Cash and cash equivalents | -13.99%67.82M | -61.68%78.85M | 174.32%205.77M | 174.32%205.77M | 100.09%101.02M | -16.70%66.07M | 82.12%89.27M | 2.47%75.01M | 2.47%75.01M | 17.19%50.49M |
Receivables | 7.25%355.46M | 5.13%331.43M | -4.62%315.25M | -4.62%315.25M | -8.11%304.26M | -1.57%300.1M | 10.53%296.1M | 43.62%330.52M | 43.62%330.52M | 35.90%331.12M |
-Accounts receivable | 15.17%171.27M | 14.03%148.71M | 11.62%130.42M | 11.62%130.42M | -23.69%98.22M | 2.67%116.48M | 19.59%127.51M | 18.26%116.84M | 18.26%116.84M | 19.88%128.72M |
-Taxes receivable | 41.30%48.42M | -16.63%34.27M | 11.78%41.11M | 11.78%41.11M | 59.47%43.2M | -6.62%46.38M | -19.62%30.93M | -10.24%36.77M | -10.24%36.77M | -8.76%27.09M |
-Other receivables | -8.54%135.78M | 3.29%148.46M | -18.75%143.73M | -18.75%143.73M | -7.12%162.84M | -3.19%137.24M | 12.12%137.66M | 95.77%176.91M | 95.77%176.91M | 64.47%175.32M |
Inventory | -10.94%98.43M | 17.75%110.52M | -0.42%93.86M | -0.42%93.86M | 6.72%100.76M | 12.58%103.31M | 13.88%95.79M | 19.56%94.26M | 19.56%94.26M | 30.51%94.42M |
Prepaid assets | 2,641.25%9.24M | -94.42%337K | -47.39%6.04M | -47.39%6.04M | 142.75%20.07M | 40.65%13.24M | 47.83%13.6M | 19.71%11.48M | 19.71%11.48M | -25.41%8.27M |
Other current assets | -35.46%10.76M | 158.88%16.67M | 63.30%6.44M | 63.30%6.44M | 33.85%7.39M | -28.36%3.7M | -16.60%4.71M | -65.54%3.94M | -65.54%3.94M | -45.13%5.52M |
Total current assets | 0.73%541.72M | -14.27%537.81M | 21.77%627.37M | 21.77%627.37M | 8.92%533.5M | -0.84%486.42M | 20.10%499.47M | 27.78%515.22M | 27.78%515.22M | 28.82%489.82M |
Non current assets | ||||||||||
Net PPE | -3.41%474.29M | 15.40%491.03M | -2.80%425.51M | -2.80%425.51M | 1.79%466.73M | -1.25%452.45M | -0.57%423.65M | 4.40%437.74M | 4.40%437.74M | 19.56%458.51M |
-Gross PPE | 9.92%895.11M | 23.55%814.36M | 4.45%659.12M | 4.45%659.12M | 15.86%728.23M | 12.09%683.32M | 14.00%633.9M | 20.42%631M | 20.42%631M | 35.66%628.57M |
-Accumulated depreciation | -30.15%-420.81M | -38.40%-323.33M | -20.88%-233.61M | -20.88%-233.61M | -53.77%-261.5M | -52.45%-230.87M | -61.73%-210.25M | -84.60%-193.26M | -84.60%-193.26M | -112.98%-170.06M |
Goodwill and other intangible assets | -2.49%729.4M | -2.44%748.01M | 4.84%766.71M | 4.84%766.71M | 6.17%756M | 6.33%760.18M | 4.85%727.32M | 4.85%731.3M | 4.85%731.3M | 1.53%712.06M |
-Goodwill | 0.00%645.1M | 0.00%645.1M | 3.89%645.1M | 3.89%645.1M | 5.50%629.68M | 5.55%628.75M | 8.03%620.92M | 8.03%620.92M | 8.03%620.92M | 3.84%596.86M |
-Other intangible assets | -18.08%84.3M | -15.38%102.91M | 10.18%121.62M | 10.18%121.62M | 9.66%126.32M | 10.25%131.42M | -10.50%106.4M | -10.05%110.38M | -10.05%110.38M | -8.97%115.2M |
Other non current assets | 1.67%52.33M | 339.68%51.47M | 318.56%11.71M | 318.56%11.71M | 230.92%10.16M | 514.48%7.85M | 181.63%3.05M | 18.02%2.8M | 18.02%2.8M | 9.57%3.07M |
Total non current assets | -2.67%1.26B | 7.19%1.29B | 2.74%1.2B | 2.74%1.2B | 5.05%1.23B | 3.93%1.22B | 2.96%1.15B | 4.71%1.17B | 4.71%1.17B | 7.91%1.17B |
Total assets | -1.67%1.8B | -0.16%1.83B | 8.55%1.83B | 8.55%1.83B | 6.19%1.77B | 2.52%1.71B | 7.60%1.65B | 10.82%1.69B | 10.82%1.69B | 13.33%1.66B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.61%374.34M | 12.67%368.4M | 97.78%326.98M | 97.78%326.98M | -7.68%155.17M | 7.12%151.48M | 56.85%162.68M | 105.54%165.32M | 105.54%165.32M | 125.09%168.07M |
-accounts payable | -0.65%351.24M | 12.39%353.54M | 117.52%314.57M | 117.52%314.57M | -2.39%143.75M | 12.74%138.91M | 50.28%137.75M | 120.10%144.61M | 120.10%144.61M | 126.19%147.27M |
-Total tax payable | 55.35%23.1M | 19.78%14.87M | -40.07%12.41M | -40.07%12.41M | -45.13%11.41M | -30.97%12.57M | 106.74%24.93M | 40.58%20.71M | 40.58%20.71M | 117.59%20.8M |
Current accrued expenses | ---- | ---- | ---- | ---- | 33.84%69.05M | -19.06%39.98M | -8.31%46.94M | 6.72%73.78M | 6.72%73.78M | -28.61%51.59M |
Current debt and capital lease obligation | -14.36%128.04M | 71.69%149.5M | -3.10%87.07M | -3.10%87.07M | 20.37%96.47M | 32.07%113.79M | 48.93%92.44M | 69.67%89.86M | 69.67%89.86M | 124.10%80.14M |
-Current debt | -15.78%120.63M | 64.50%143.24M | -3.10%87.07M | -3.10%87.07M | 20.37%96.47M | 32.07%113.79M | 48.93%92.44M | 69.67%89.86M | 69.67%89.86M | 124.10%80.14M |
-Current capital lease obligation | 18.25%7.41M | --6.26M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | 18.75%31.07M | 46.85%26.17M | -41.39%17.82M | -41.39%17.82M | 28.05%48.26M | -7.00%49.54M | -6.93%25.02M | 18.75%30.4M | 18.75%30.4M | 706.61%37.69M |
Current liabilities | -1.95%533.45M | 25.98%544.07M | 20.18%431.87M | 20.18%431.87M | 9.32%368.94M | 7.43%354.79M | 34.12%327.09M | 57.52%359.37M | 57.52%359.37M | 80.12%337.49M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -14.44%356.71M | -18.05%416.91M | 64.85%508.76M | 64.85%508.76M | 3.39%330.57M | -14.30%287.48M | -7.66%298.48M | -6.64%308.61M | -6.64%308.61M | -5.37%319.74M |
-Long term debt | -15.39%331.57M | -22.98%391.86M | 64.85%508.76M | 64.85%508.76M | 3.39%330.57M | -14.30%287.48M | -7.66%298.48M | -6.64%308.61M | -6.64%308.61M | -5.37%319.74M |
-Long term capital lease obligation | 0.38%25.15M | --25.05M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | --0 | --0 | -57.82%8.89M | -57.82%8.89M | -25.07%17.15M | -19.27%19.45M | -19.17%20.18M | -19.63%21.07M | -19.63%21.07M | -21.95%22.89M |
Employee benefits | 18.67%28.94M | 3.60%24.38M | 9.38%23.53M | 9.38%23.53M | 29.66%25.2M | 24.44%23.52M | 24.08%22.07M | 28.49%21.52M | 28.49%21.52M | 32.39%19.44M |
Other non current liabilities | 40.72%57.15M | 9.18%40.62M | 15.99%37.2M | 15.99%37.2M | -5.88%35.7M | -14.69%37.52M | -45.99%14.74M | -6.31%32.07M | -6.31%32.07M | 117.84%37.92M |
Total non current liabilities | -8.12%442.8M | -16.68%481.91M | 50.91%578.39M | 50.91%578.39M | 2.16%408.62M | -12.89%367.97M | -9.62%355.46M | -6.01%383.27M | -6.01%383.27M | 0.17%399.99M |
Total liabilities | -4.85%976.25M | 1.56%1.03B | 36.04%1.01B | 36.04%1.01B | 5.43%777.55M | -3.97%722.75M | 7.12%682.55M | 16.79%742.64M | 16.79%742.64M | 25.71%737.47M |
Shareholders'equity | ||||||||||
Share capital | 0.75%883.87M | 2.39%877.3M | 3.65%856.79M | 3.65%856.79M | 6.58%854.3M | 6.24%851.55M | 5.57%846.16M | 0.96%826.61M | 0.96%826.61M | 0.00%801.55M |
-common stock | 0.75%883.87M | 2.39%877.3M | 3.65%856.79M | 3.65%856.79M | 6.58%854.3M | 6.24%851.55M | 5.57%846.16M | 0.96%826.61M | 0.96%826.61M | 0.00%801.55M |
-Preferred stock | --0 | --0 | --0 | --0 | ---- | --0 | ---- | --0 | --0 | --0 |
Retained earnings | 16.77%-62.44M | -109.40%-75.02M | -130.43%-35.83M | -130.43%-35.83M | 32.81%134.44M | 47.95%132.51M | 57.78%124.69M | 74.03%117.75M | 74.03%117.75M | 58.33%101.23M |
Paid-in capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 47.54%23.08M |
Gains losses not affecting retained earnings | 0.00%69K | 0.00%69K | 7.81%69K | 7.81%69K | 51.56%97K | 51.56%97K | 67.24%97K | 120.69%64K | 120.69%64K | 120.69%64K |
Total stockholders'equity | 2.39%821.49M | -2.28%802.35M | -13.07%821.03M | -13.07%821.03M | 6.80%988.84M | 7.89%984.15M | 7.94%970.95M | 6.54%944.43M | 6.54%944.43M | 5.08%925.92M |
Noncontrolling interests | ---- | ---- | --0 | --0 | -114.29%-8K | -113.56%-8K | ---8K | ---8K | ---8K | --56K |
Total equity | 2.39%821.49M | -2.28%802.35M | -13.06%821.03M | -13.06%821.03M | 6.79%988.83M | 7.88%984.15M | 7.94%970.94M | 6.54%944.42M | 6.54%944.42M | 5.09%925.97M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
No Data