(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -53.92%33.2M | -53.92%33.2M | -62.08%39.09M | -54.83%47.28M | -72.29%41.26M | -56.88%72.06M | -56.88%72.06M | -65.07%103.09M | -66.41%104.66M | -54.76%148.89M |
-Cash and cash equivalents | -39.48%16.05M | -39.48%16.05M | -32.04%17.53M | 35.94%22.35M | 138.14%30.75M | 73.74%26.52M | 73.74%26.52M | -41.78%25.79M | -34.74%16.44M | -55.04%12.91M |
-Short-term investments | -62.34%17.15M | -62.34%17.15M | -72.10%21.57M | -71.74%24.93M | -92.27%10.51M | -70.01%45.54M | -70.01%45.54M | -69.18%77.29M | -69.19%88.21M | -54.74%135.98M |
Receivables | 1.78%134.58M | 1.78%134.58M | 32.28%118.94M | 36.91%115.68M | 49.44%147.57M | 19.39%132.23M | 19.39%132.23M | -25.03%89.91M | -24.47%84.49M | 317.96%98.75M |
-Accounts receivable | 1.56%127.36M | 1.56%127.36M | 35.83%114.82M | 35.43%108.5M | 47.27%138.42M | 29.13%125.41M | 29.13%125.41M | -29.01%84.53M | -27.83%80.11M | 312.64%93.99M |
-Taxes receivable | -29.23%4.01M | -29.23%4.01M | -40.26%2.41M | 23.13%5.39M | 26.39%6.02M | 79.95%5.67M | 79.95%5.67M | 369.27%4.03M | 406.36%4.38M | 460.54%4.76M |
-Other receivables | 179.11%3.21M | 179.11%3.21M | 26.79%1.72M | --1.79M | --3.14M | -89.03%1.15M | -89.03%1.15M | --1.36M | ---- | ---- |
Prepaid assets | 118.19%26.37M | 118.19%26.37M | 48.43%20.91M | 31.15%16.24M | 58.69%13.42M | 88.22%12.08M | 88.22%12.08M | 156.82%14.08M | 202.02%12.38M | 247.09%8.46M |
Restricted cash | -23.44%201.2M | -23.44%201.2M | -31.24%193.32M | -31.92%198.01M | 216.58%259.71M | 288.26%262.8M | 288.26%262.8M | --281.17M | --290.87M | --82.04M |
Other current assets | 555.63%3.03M | 555.63%3.03M | -75.43%170K | 23.04%582K | 489.66%342K | 36.69%462K | 36.69%462K | -19.16%692K | -34.21%473K | -80.41%58K |
Total current assets | -16.27%401.59M | -16.27%401.59M | -23.84%372.43M | -23.35%377.79M | 36.70%462.3M | 36.14%479.64M | 36.14%479.64M | 16.04%488.98M | 15.09%492.87M | -4.87%338.19M |
Non current assets | ||||||||||
Net PPE | 14.34%30.2M | 14.34%30.2M | -3.79%25.58M | 29.88%27.33M | 37.80%27.11M | 60.53%26.41M | 60.53%26.41M | 556.37%26.58M | 392.19%21.04M | 353.42%19.67M |
-Gross PPE | 22.48%46.85M | 22.48%46.85M | 11.23%40.74M | 26.26%42.04M | 20.66%40.33M | 36.02%38.25M | 36.02%38.25M | 225.17%36.63M | 186.85%33.29M | 215.23%33.42M |
-Accumulated depreciation | -40.64%-16.65M | -40.64%-16.65M | -50.98%-15.16M | -20.06%-14.71M | 3.86%-13.22M | -1.47%-11.84M | -1.47%-11.84M | -39.23%-10.04M | -67.11%-12.25M | -119.51%-13.75M |
Goodwill and other intangible assets | 18.34%487.01M | 18.34%487.01M | 17.53%438.38M | 32.72%450.98M | 15.36%422.56M | 14.66%411.52M | 14.66%411.52M | 1,942.09%373.01M | 1,657.47%339.81M | 1,615.16%366.31M |
-Goodwill | 12.41%311.17M | 12.41%311.17M | 18.64%294.98M | 28.91%304.64M | 15.29%287.77M | 13.97%276.82M | 13.97%276.82M | --248.63M | --236.32M | --249.62M |
-Other intangible assets | 30.54%175.84M | 30.54%175.84M | 15.30%143.41M | 41.40%146.34M | 15.51%134.79M | 16.11%134.7M | 16.11%134.7M | 580.92%124.38M | 435.25%103.49M | 446.37%116.69M |
Investments and advances | 35.65%58.65M | 35.65%58.65M | 15.10%54.09M | 71.48%55.24M | 83.10%62.72M | 136.54%43.23M | 136.54%43.23M | 494.78%46.99M | 276.04%32.21M | 327.85%34.25M |
Non current accounts receivable | 138.25%14.9M | 138.25%14.9M | 61.40%17.69M | 75.86%19.34M | 48.01%16.28M | -43.12%6.25M | -43.12%6.25M | -50.17%10.96M | -50.00%11M | -50.00%11M |
Financial assets | --0 | --0 | -9.17%5.45M | --6.14M | --7.26M | --6.32M | --6.32M | --6M | ---- | ---- |
Non current deferred assets | 784.62%15.47M | 784.62%15.47M | 557.72%14.27M | 342.32%10.8M | --0 | -49.25%1.75M | -49.25%1.75M | -46.52%2.17M | -21.44%2.44M | -22.82%1.25M |
Non current prepaid assets | 114.78%2.24M | 114.78%2.24M | 73.01%1.37M | 16.27%1.42M | 6.51%1.26M | 13.26%1.04M | 13.26%1.04M | -8.00%793K | 29.69%1.22M | 61.83%1.18M |
Other non current assets | 2,040.85%1.52M | 2,040.85%1.52M | 450.70%391K | 441.10%395K | -99.88%286K | --71K | --71K | --71K | --73K | --236.87M |
Total non current assets | 22.83%609.99M | 22.83%609.99M | 19.43%557.21M | 40.18%571.63M | -19.84%537.47M | 21.42%496.6M | 21.42%496.6M | 716.73%466.57M | 600.44%407.79M | 1,055.23%670.53M |
Total assets | 3.62%1.01B | 3.62%1.01B | -2.71%929.64M | 5.41%949.43M | -0.89%999.77M | 28.23%976.24M | 28.23%976.24M | 99.70%955.56M | 85.15%900.66M | 143.93%1.01B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 34.62%89.29M | 34.62%89.29M | 22.47%75.31M | 20.92%74.09M | -33.21%72.06M | -38.35%66.33M | -38.35%66.33M | 1,188.25%61.49M | 1,151.73%61.27M | 1,919.58%107.89M |
-accounts payable | 47.67%4.81M | 47.67%4.81M | 131.71%7.09M | -16.15%4.09M | 21.30%5.1M | -54.92%3.26M | -54.92%3.26M | -26.22%3.06M | 11.66%4.87M | -6.74%4.21M |
-Total tax payable | 51.39%6.3M | 51.39%6.3M | 10.40%2.63M | 80.90%3.58M | -28.50%3.22M | -27.75%4.16M | -27.75%4.16M | 280.38%2.39M | 273.40%1.98M | 441.11%4.5M |
-Dividends payable | -2.16%2.04M | -2.16%2.04M | --1.82M | --2.45M | --3.13M | --2.09M | --2.09M | ---- | ---- | ---- |
-Other payable | 33.99%76.14M | 33.99%76.14M | 13.77%63.76M | 17.56%63.98M | -38.89%60.61M | -39.93%56.83M | -39.93%56.83M | --56.04M | --54.42M | --99.18M |
Current accrued expenses | -5.96%12.16M | -5.96%12.16M | 163.98%13.05M | 92.14%13.53M | 15.93%13.35M | -4.80%12.93M | -4.80%12.93M | -84.64%4.94M | -77.65%7.04M | 1,077.30%11.51M |
Current debt and capital lease obligation | 34.37%3.01M | 34.37%3.01M | 58.05%2.88M | 134.70%2.86M | 71.48%2.62M | 135.86%2.24M | 135.86%2.24M | 104.38%1.82M | 28.32%1.22M | 63.88%1.53M |
-Current capital lease obligation | 34.37%3.01M | 34.37%3.01M | 58.05%2.88M | 134.70%2.86M | 71.48%2.62M | 135.86%2.24M | 135.86%2.24M | 104.38%1.82M | 28.32%1.22M | 63.88%1.53M |
Current deferred liabilities | ---- | ---- | -4.03%29.33M | ---- | -0.63%30.18M | ---- | ---- | 5.05%30.56M | ---- | 27.89%30.37M |
Other current liabilities | 14.54%269.47M | 14.54%269.47M | -20.51%184.99M | -19.92%181.2M | 95,279.92%242.27M | 108,317.51%235.27M | 108,317.51%235.27M | 57,931.42%232.71M | 50,633.63%226.27M | -81.96%254K |
Current liabilities | 17.60%397.5M | 17.60%397.5M | -9.11%315.98M | -10.42%281.17M | 119.94%365.45M | 116.35%338M | 116.35%338M | 306.12%347.64M | 499.52%313.86M | 320.49%166.15M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -7.43%12.82M | -7.43%12.82M | -7.68%12.74M | 60.67%14.1M | 95.01%14.23M | 100.36%13.85M | 100.36%13.85M | 1,566.18%13.8M | 720.28%8.78M | 488.78%7.3M |
-Long term capital lease obligation | -7.43%12.82M | -7.43%12.82M | -7.68%12.74M | 60.67%14.1M | 95.01%14.23M | 100.36%13.85M | 100.36%13.85M | 1,566.18%13.8M | 720.28%8.78M | 488.78%7.3M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | --196K | ---- | ---- | ---- | ---- | ---- |
Employee benefits | 70.88%2.95M | 70.88%2.95M | 90.71%2.24M | 60.91%1.87M | 153.74%2.24M | -67.17%1.72M | -67.17%1.72M | -52.91%1.17M | -33.52%1.16M | -47.22%882K |
Derivative product liabilities | -84.56%11.34M | -84.56%11.34M | 42.07%85.35M | --85.93M | 1,750.60%79.76M | --73.43M | --73.43M | --60.08M | ---- | --4.31M |
Other non current liabilities | 863.99%22.78M | 863.99%22.78M | 1,807.34%5.46M | 1,773.13%13.81M | -96.58%7.57M | 183.67%2.36M | 183.67%2.36M | -69.28%286K | -26.59%737K | 20,895.82%221.09M |
Total non current liabilities | -25.68%92.74M | -25.68%92.74M | 5.09%140.27M | 202.13%161.05M | -48.00%139.96M | 205.76%124.78M | 205.76%124.78M | 2,732.72%133.48M | 1,239.68%53.31M | 6,439.19%269.15M |
Total liabilities | 5.93%490.24M | 5.93%490.24M | -5.17%456.25M | 20.44%442.22M | 16.10%505.41M | 134.87%462.78M | 134.87%462.78M | 432.72%481.12M | 551.80%367.17M | 897.72%435.31M |
Shareholders'equity | ||||||||||
Share capital | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 7.14%15K | 7.14%15K | 7.14%15K |
-common stock | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 7.14%15K | 7.14%15K | 7.14%15K |
Retained earnings | -34.48%50.83M | -34.48%50.83M | -40.83%33.27M | -24.63%51.92M | -40.17%49.48M | -11.79%77.58M | -11.79%77.58M | -40.05%56.23M | -49.09%68.89M | 8.34%82.71M |
Paid-in capital | 3.20%500.69M | 3.20%500.69M | 2.09%495.31M | 2.09%495.31M | 0.00%485.18M | 0.00%485.18M | 0.00%485.18M | 61.52%485.18M | 61.53%485.18M | 61.75%485.18M |
Gains losses not affecting retained earnings | 9.34%-9.05M | 9.34%-9.05M | 41.90%-14.41M | 118.67%3.84M | -18.53%4.48M | -12.70%-9.98M | -12.70%-9.98M | -312.18%-24.8M | -268.68%-20.59M | 191.32%5.5M |
Total stockholders'equity | -1.86%542.49M | -1.86%542.49M | -0.47%514.19M | 3.30%551.09M | -5.97%539.16M | -2.04%552.79M | -2.04%552.79M | 33.09%516.63M | 24.03%533.49M | 54.85%573.41M |
Noncontrolling interests | 46.23%-21.15M | 46.23%-21.15M | 3.29%-40.8M | ---43.88M | ---44.8M | ---39.33M | ---39.33M | ---42.19M | --0 | --0 |
Total equity | 1.54%521.34M | 1.54%521.34M | -0.22%473.39M | -4.93%507.21M | -13.79%494.36M | -9.01%513.46M | -9.01%513.46M | 22.22%474.44M | 24.03%533.49M | 55.02%573.41M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data