(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -67.84%46.52M | 252.41%91.54M | 252.41%91.54M | -0.46%86.93M | 18.81%109.28M | -31.26%144.67M | -89.52%25.98M | -89.52%25.98M | -71.14%87.34M | -66.95%91.98M |
-Cash and cash equivalents | -67.84%46.52M | 252.41%91.54M | 252.41%91.54M | -0.46%86.93M | 18.81%109.28M | -31.26%144.67M | -89.52%25.98M | -89.52%25.98M | -71.14%87.34M | -66.95%91.98M |
Receivables | 20.62%704.05M | -18.98%645.66M | -18.98%645.66M | 10.78%731.16M | -0.50%722.97M | -4.33%583.71M | 14.71%796.91M | 14.71%796.91M | -5.14%660M | 1.16%726.61M |
-Accounts receivable | 22.57%668.96M | -17.26%613.73M | -17.26%613.73M | 9.89%690.95M | -2.05%674.74M | 1.38%545.76M | 11.95%741.79M | 11.95%741.79M | 0.12%628.74M | 5.65%688.85M |
-Taxes receivable | -5.76%12.2M | 2.23%13.17M | 2.23%13.17M | 2.82%12.82M | 16.12%13.39M | 23.67%12.94M | 45.55%12.88M | 45.55%12.88M | 37.55%12.47M | 3.28%11.54M |
-Related party accounts receivable | 4,970.00%1.52M | 91.00%955K | 91.00%955K | -5.48%1.6M | -88.86%149K | -97.45%30K | -57.59%500K | -57.59%500K | 29.76%1.7M | 19.04%1.34M |
-Other receivables | -14.42%21.38M | -57.34%17.81M | -57.34%17.81M | 50.83%25.79M | 39.39%34.69M | -58.47%24.98M | 88.62%41.74M | 88.62%41.74M | -70.24%17.1M | -53.88%24.88M |
Inventory | 7.87%570.65M | 9.54%581.38M | 9.54%581.38M | 6.00%576.47M | 3.29%550.56M | 3.28%529.04M | 8.45%530.74M | 8.45%530.74M | 4.54%543.86M | 1.84%533.03M |
Prepaid assets | 23.50%53.72M | 5.65%51.71M | 5.65%51.71M | 12.21%52.84M | -28.76%33.68M | -14.35%43.5M | 5.85%48.95M | 5.85%48.95M | 7.78%47.09M | 22.28%47.29M |
Restricted cash | -20.30%5.1M | -18.23%7.57M | -18.23%7.57M | -89.36%8.68M | -96.58%5.3M | 5.39%6.4M | -77.95%9.25M | -77.95%9.25M | 924.06%81.56M | 3,091.73%154.7M |
Total current assets | 5.56%1.38B | -2.41%1.38B | -2.41%1.38B | 2.55%1.46B | -8.48%1.42B | -5.93%1.31B | -7.12%1.41B | -7.12%1.41B | -9.58%1.42B | -0.63%1.55B |
Non current assets | ||||||||||
Net PPE | -5.81%544.79M | -6.66%550.14M | -6.66%550.14M | -4.53%560.8M | -5.23%571.28M | -7.11%578.38M | -7.77%589.36M | -7.77%589.36M | 0.35%587.44M | 0.81%602.77M |
-Gross PPE | -5.81%544.79M | 2.21%1.06B | 2.21%1.06B | -4.53%560.8M | -5.23%571.28M | -7.11%578.38M | 0.17%1.04B | 0.17%1.04B | 0.35%587.44M | 0.81%602.77M |
-Accumulated depreciation | ---- | -13.91%-508.03M | -13.91%-508.03M | ---- | ---- | ---- | -13.03%-445.97M | -13.03%-445.97M | ---- | ---- |
Goodwill and other intangible assets | -11.89%1.46B | -12.15%1.49B | -12.15%1.49B | -10.09%1.58B | -10.56%1.61B | -8.73%1.65B | -3.69%1.69B | -3.69%1.69B | -2.26%1.76B | -2.02%1.81B |
-Goodwill | -0.10%598.55M | -0.04%598.63M | -0.04%598.63M | -0.15%598.63M | -0.29%599.21M | -0.62%599.16M | 0.98%598.85M | 0.98%598.85M | 5.84%599.5M | 9.45%600.97M |
-Other intangible assets | -18.58%859.27M | -18.76%890.42M | -18.76%890.42M | -15.23%982.53M | -15.68%1.02B | -12.77%1.06B | -6.07%1.1B | -6.07%1.1B | -5.98%1.16B | -6.89%1.2B |
Related parties assets | 4,970.00%1.52M | 91.00%955K | 91.00%955K | -5.48%1.6M | -88.86%149K | -97.45%30K | -57.59%500K | -57.59%500K | 29.76%1.7M | 19.04%1.34M |
Financial assets | -26.20%52.63M | -56.66%37.09M | -56.66%37.09M | -16.34%74.34M | 41.63%79.63M | --71.32M | --85.59M | --85.59M | --88.86M | --56.22M |
Non current deferred assets | 93.76%4.01M | 100.68%4.43M | 100.68%4.43M | 1.32%2.39M | -21.48%1.93M | --2.07M | 37.62%2.21M | 37.62%2.21M | --2.36M | --2.45M |
Non current prepaid assets | -12.62%6.72M | -4.96%6.88M | -4.96%6.88M | -31.91%5.97M | -55.08%5.61M | --7.69M | -26.12%7.23M | -26.12%7.23M | --8.77M | --12.49M |
Other non current assets | 93.94%10.39M | -13.00%7.13M | -13.00%7.13M | -23.28%6.35M | -29.95%6.08M | -91.62%5.36M | -11.16%8.19M | -11.16%8.19M | -57.64%8.27M | -54.86%8.67M |
Total non current assets | -10.47%2.08B | -12.26%2.09B | -12.26%2.09B | -9.09%2.23B | -8.39%2.28B | -7.20%2.32B | -1.32%2.39B | -1.32%2.39B | 2.09%2.45B | 1.15%2.49B |
Total assets | -4.69%3.46B | -8.60%3.47B | -8.60%3.47B | -4.83%3.69B | -8.43%3.7B | -6.75%3.63B | -3.56%3.8B | -3.56%3.8B | -2.53%3.87B | 0.46%4.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -57.98%202.63M | -9.83%161.12M | -9.83%161.12M | -64.30%191.13M | -70.87%170.9M | -13.23%482.17M | -6.79%178.69M | -6.79%178.69M | -13.92%535.33M | -6.76%586.6M |
-accounts payable | -62.49%175.33M | -13.50%143.57M | -13.50%143.57M | -66.62%177.4M | -75.16%139.53M | -13.40%467.42M | 26.62%165.98M | 26.62%165.98M | -9.83%531.46M | -5.79%561.69M |
-Due to related parties current | 15.76%17.08M | 195.32%7.32M | 195.32%7.32M | -9.49%3.5M | -15.10%21.14M | -7.58%14.75M | -94.82%2.48M | -94.82%2.48M | -88.09%3.87M | -24.37%24.9M |
-Other payable | --10.23M | 0.00%10.23M | 0.00%10.23M | --10.23M | --10.23M | ---- | 0.00%10.23M | 0.00%10.23M | ---- | ---- |
Current accrued expenses | --328.16M | 0.58%309.74M | 0.58%309.74M | --317.31M | --317.32M | ---- | -3.59%307.96M | -3.59%307.96M | ---- | ---- |
Current debt and capital lease obligation | 57.46%228.67M | 117.53%227.62M | 117.53%227.62M | 14.96%122.51M | 26.96%166.48M | 213.32%145.22M | 127.29%104.64M | 127.29%104.64M | 134.49%106.57M | 200.03%131.13M |
-Current debt | 63.63%212.66M | 136.91%213.13M | 136.91%213.13M | 18.45%106.53M | 30.88%150.41M | 325.79%129.97M | 193.86%89.96M | 193.86%89.96M | 195.17%89.94M | 277.27%114.92M |
-Current capital lease obligation | 4.91%16.01M | -1.22%14.5M | -1.22%14.5M | -3.93%15.98M | -0.85%16.07M | -3.60%15.26M | -4.83%14.68M | -4.83%14.68M | 11.04%16.63M | 22.40%16.21M |
Other current liabilities | -60.52%30.13M | -28.37%76.99M | -28.37%76.99M | -56.37%76.83M | -72.03%77.01M | --76.32M | 85.32%107.48M | 85.32%107.48M | --176.09M | --275.34M |
Current liabilities | 18.57%834.39M | 12.46%846.6M | 12.46%846.6M | -7.02%760.6M | -21.72%777.35M | 16.89%703.71M | 11.16%752.8M | 11.16%752.8M | 22.58%818M | 47.59%993.06M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -7.05%2.52B | -7.94%2.52B | -7.94%2.52B | -2.50%2.68B | -2.72%2.69B | -3.97%2.71B | -3.16%2.74B | -3.16%2.74B | -3.08%2.75B | -3.70%2.77B |
-Long term debt | -7.00%2.42B | -7.76%2.43B | -7.76%2.43B | -2.41%2.58B | -2.69%2.59B | -4.03%2.6B | -3.18%2.63B | -3.18%2.63B | -2.89%2.65B | -3.48%2.66B |
-Long term capital lease obligation | -8.12%97.56M | -12.28%95.45M | -12.28%95.45M | -4.76%99.36M | -3.55%102.52M | -2.36%106.19M | -2.79%108.81M | -2.79%108.81M | -7.66%104.33M | -8.76%106.3M |
Due to related parties non current | 1.67%11.39M | 22.04%11.78M | 22.04%11.78M | 12.02%11.53M | -14.37%9.12M | 8.06%11.21M | 0.31%9.65M | 0.31%9.65M | 7.63%10.3M | 22.26%10.65M |
Employee benefits | --18.07M | 27.16%21.28M | 27.16%21.28M | --22.61M | --21.18M | ---- | -22.47%16.74M | -22.47%16.74M | ---- | ---- |
Preferred securities outside stock equity | ---- | 65.51%41.29M | 65.51%41.29M | ---- | ---- | ---- | 47.57%24.95M | 47.57%24.95M | ---- | ---- |
Other non current liabilities | 120.67%91.48M | -88.29%8.22M | -88.29%8.22M | -76.62%18.3M | -77.74%17.63M | 26.14%41.46M | 2,533.93%70.17M | 2,533.93%70.17M | 28.72%78.26M | 25.23%79.21M |
Total non current liabilities | -4.42%2.64B | -8.96%2.61B | -8.96%2.61B | -3.67%2.74B | -4.09%2.74B | -4.13%2.76B | -1.14%2.86B | -1.14%2.86B | -2.89%2.84B | -3.46%2.86B |
Total liabilities | 0.25%3.47B | -4.50%3.45B | -4.50%3.45B | -4.42%3.5B | -8.64%3.52B | -0.49%3.46B | 1.19%3.62B | 1.19%3.62B | 1.84%3.66B | 5.99%3.85B |
Shareholders'equity | ||||||||||
Share capital | 1.05%3.09M | 0.99%3.07M | 0.99%3.07M | 0.96%3.06M | 0.99%3.06M | 0.86%3.05M | 0.73%3.04M | 0.73%3.04M | 0.70%3.04M | 0.66%3.03M |
-common stock | 1.05%3.09M | 0.99%3.07M | 0.99%3.07M | 0.96%3.06M | 0.99%3.06M | 0.86%3.05M | 0.73%3.04M | 0.73%3.04M | 0.70%3.04M | 0.66%3.03M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Retained earnings | -40.83%-581.82M | -20.68%-490.18M | -20.68%-490.18M | 2.57%-391.53M | -0.51%-401.21M | -48.42%-413.13M | -47.06%-406.18M | -47.06%-406.18M | -48.93%-401.85M | -50.30%-399.16M |
Paid-in capital | -23.12%538.72M | -22.03%539.24M | -22.03%539.24M | 4.64%715.45M | 4.83%708.23M | 5.09%700.72M | 5.05%691.63M | 5.05%691.63M | 5.10%683.75M | 5.12%675.59M |
Gains losses not affecting retained earnings | -729.94%-23.71M | -425.48%-32.35M | -425.48%-32.35M | -69.11%3.87M | 831.22%8.08M | 1,178.51%3.76M | 140.03%9.94M | 140.03%9.94M | 137.74%12.54M | 102.55%868K |
Total stockholders'equity | -121.64%-63.72M | -93.37%19.78M | -93.37%19.78M | 11.23%330.86M | 13.50%318.17M | -24.73%294.41M | -17.18%298.42M | -17.18%298.42M | -15.13%297.47M | -19.01%280.33M |
Noncontrolling interests | 135.64%47.12M | 100.20%230K | 100.20%230K | -72.61%-139.48M | -51.25%-135.3M | -912.06%-132.22M | -1,825.34%-114.44M | -1,825.34%-114.44M | -347.41%-80.81M | -302.54%-89.45M |
Total equity | -110.24%-16.61M | -89.12%20.01M | -89.12%20.01M | -11.67%191.38M | -4.19%182.87M | -60.19%162.2M | -49.87%183.98M | -49.87%183.98M | -43.45%216.66M | -51.09%190.88M |
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