(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -34.69%84.62M | -34.69%84.62M | -53.80%67.76M | -32.87%103.87M | -45.34%97.72M | -38.35%129.57M | -38.35%129.57M | -25.86%146.68M | -25.75%154.72M | 9.03%178.8M |
-Cash and cash equivalents | -35.63%82.93M | -35.63%82.93M | -54.48%66.31M | -33.09%102.91M | -44.92%96.98M | -38.36%128.82M | -38.36%128.82M | -25.92%145.65M | -25.77%153.8M | 8.17%176.05M |
-Short-term investments | 127.96%1.7M | 127.96%1.7M | 42.13%1.45M | 4.13%958K | -72.80%747K | -35.75%744K | -35.75%744K | -17.23%1.02M | -21.84%920K | 122.71%2.75M |
Receivables | -1.05%357.75M | -1.05%357.75M | 4.23%381.3M | -10.79%341.24M | 20.66%408.88M | 4.21%361.56M | 4.21%361.56M | 5.68%365.83M | 13.89%382.52M | -2.92%338.88M |
-Accounts receivable | 11.70%150.41M | 11.70%150.41M | -44.55%157.18M | -70.24%91.56M | -50.68%134.02M | -3.56%134.65M | -3.56%134.65M | 3.19%283.47M | 18.87%307.65M | -6.39%271.74M |
-Taxes receivable | -16.20%61.62M | -16.20%61.62M | -9.25%68.61M | 10.78%74.11M | 33.35%78.45M | 17.53%73.53M | 17.53%73.53M | 26.41%75.6M | 0.53%66.9M | 30.00%58.83M |
-Other receivables | -4.99%145.72M | -4.99%145.72M | 2,200.52%155.52M | 2,100.66%175.57M | 2,264.60%196.4M | 5.95%153.38M | 5.95%153.38M | -42.00%6.76M | -24.13%7.98M | -38.58%8.31M |
Prepaid assets | 68.38%12.25M | 68.38%12.25M | -35.12%9.55M | -46.41%8.12M | -27.95%10.51M | -50.50%7.28M | -50.50%7.28M | 34.00%14.72M | 12.09%15.14M | 1.58%14.59M |
Total current assets | -9.37%454.62M | -9.37%454.62M | -13.01%458.61M | -17.84%453.83M | -2.80%517.38M | -12.27%501.64M | -12.27%501.64M | -5.00%527.23M | -1.21%552.39M | 0.66%532.26M |
Non current assets | ||||||||||
Net PPE | -21.93%174.95M | -21.93%174.95M | -18.48%187.17M | -12.97%204.74M | 9.82%232.03M | -2.02%224.1M | -2.02%224.1M | 10.81%229.61M | 10.24%235.25M | -9.85%211.28M |
-Gross PPE | -6.86%547.61M | -6.86%547.61M | -64.99%187.17M | -61.71%204.74M | -56.37%232.03M | 0.07%587.93M | 0.07%587.93M | 84.74%534.68M | 88.82%534.72M | 77.84%531.86M |
-Accumulated depreciation | -2.43%-372.66M | -2.43%-372.66M | ---- | ---- | ---- | -1.41%-363.83M | -1.41%-363.83M | -271.05%-305.07M | -329.18%-299.47M | -395.45%-320.58M |
Goodwill and other intangible assets | -21.45%154.61M | -21.45%154.61M | -3.61%171.67M | -7.30%182.49M | 13.01%212.6M | -6.12%196.83M | -6.12%196.83M | -11.67%178.1M | -7.95%196.86M | -12.13%188.14M |
-Goodwill | -10.09%82.66M | -10.09%82.66M | -3.96%91.38M | -7.16%94.94M | 7.34%103.76M | -10.75%91.94M | -10.75%91.94M | -1.78%95.15M | 4.11%102.26M | -4.05%96.66M |
-Other intangible assets | -31.41%71.94M | -31.41%71.94M | -3.21%80.29M | -7.45%87.55M | 19.00%108.85M | -1.65%104.89M | -1.65%104.89M | -20.81%82.95M | -18.19%94.6M | -19.32%91.47M |
Investments and advances | -25.62%21.41M | -25.62%21.41M | 12.10%32.95M | 2.19%34.44M | 37.75%39.52M | -10.68%28.78M | -10.68%28.78M | -3.02%29.39M | 4.10%33.7M | -17.13%28.69M |
Non current accounts receivable | -29.73%10.4M | -29.73%10.4M | -82.04%4.8M | -79.83%5.01M | -78.45%5.73M | 8.24%14.8M | 8.24%14.8M | 42.81%26.75M | 35.49%24.83M | 49.36%26.56M |
Financial assets | --0 | --0 | --0 | -31.00%4.1M | -12.26%2.3M | 15.05%12.76M | 15.05%12.76M | 23.52%16.64M | -63.26%5.95M | -82.65%2.62M |
Non current deferred assets | -55.34%49.17M | -55.34%49.17M | 26.16%111.39M | 28.37%122.44M | 38.37%124.94M | 21.19%110.1M | 21.19%110.1M | -15.22%88.29M | -1.57%95.37M | -3.49%90.29M |
Non current prepaid assets | -54.31%1.11M | -54.31%1.11M | --3.41M | --2.88M | --2.9M | -56.40%2.44M | -56.40%2.44M | ---- | ---- | ---- |
Other non current assets | 20.59%19.7M | 20.59%19.7M | 43.28%22.46M | 41.13%21.05M | 76.44%20.2M | 30.49%16.34M | 30.49%16.34M | 38.21%15.67M | 27.82%14.92M | -6.57%11.45M |
Total non current assets | -28.84%431.35M | -28.84%431.35M | -8.66%533.85M | -4.90%577.15M | 14.52%640.21M | 0.30%606.14M | 0.30%606.14M | -0.40%584.45M | 0.69%606.88M | -10.09%559.02M |
Total assets | -20.02%885.97M | -20.02%885.97M | -10.72%992.46M | -11.07%1.03B | 6.08%1.16B | -5.81%1.11B | -5.81%1.11B | -2.64%1.11B | -0.22%1.16B | -5.15%1.09B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.18%281.55M | 4.18%281.55M | 10.68%291.6M | -12.18%229.85M | 12.69%271.36M | 8.62%270.24M | 8.62%270.24M | 4.36%263.48M | 5.75%261.74M | 3.20%240.8M |
-accounts payable | 13.95%97.17M | 13.95%97.17M | 27.69%83.81M | 2.69%73.69M | 3.10%57.44M | 43.52%85.27M | 43.52%85.27M | 8.97%65.64M | 5.19%71.76M | -23.26%55.71M |
-Total tax payable | -7.18%90.48M | -7.18%90.48M | -14.63%96.12M | -9.68%100.91M | 7.50%107.29M | -14.45%97.48M | -14.45%97.48M | 4.47%112.59M | 4.65%111.73M | 16.40%99.81M |
-Other payable | 7.32%93.9M | 7.32%93.9M | 31.00%111.67M | -29.40%55.25M | 25.03%106.63M | 15.97%87.49M | 15.97%87.49M | 0.92%85.25M | 7.90%78.25M | 13.72%85.29M |
Current provisions | -63.85%6.15M | -63.85%6.15M | -58.74%10.23M | -47.48%12.21M | -21.20%19.07M | -22.21%17.02M | -22.21%17.02M | 8.62%24.79M | 2.92%23.26M | 8.72%24.19M |
Current debt and capital lease obligation | 41.06%167.89M | 41.06%167.89M | 41.46%138.03M | 32.34%154.39M | 21.70%147.05M | -10.64%119.02M | -10.64%119.02M | -24.46%97.58M | -20.66%116.66M | -8.96%120.83M |
-Current debt | 71.71%126.55M | 71.71%126.55M | 77.76%94.24M | 55.22%109.07M | 34.99%97.46M | -7.88%73.7M | -7.88%73.7M | -37.22%53.02M | -32.01%70.27M | -20.59%72.19M |
-Current capital lease obligation | -8.77%41.34M | -8.77%41.34M | -1.73%43.79M | -2.32%45.32M | 1.96%49.59M | -14.79%45.32M | -14.79%45.32M | -0.39%44.56M | 6.18%46.4M | 16.34%48.63M |
Current deferred liabilities | -94.02%71K | -94.02%71K | ---- | ---- | ---- | 28.05%1.19M | 28.05%1.19M | ---- | ---- | ---- |
Other current liabilities | 73.34%51.39M | 73.34%51.39M | --45.38M | --49M | --51.54M | --29.65M | --29.65M | ---- | ---- | ---- |
Current liabilities | 16.00%507.05M | 16.00%507.05M | 25.76%485.24M | 10.90%445.44M | 26.74%489.01M | 7.99%437.11M | 7.99%437.11M | -4.61%385.84M | -3.71%401.65M | -0.64%385.82M |
Non current liabilities | ||||||||||
Long term provisions | 48.83%56.07M | 48.83%56.07M | 14.78%39.38M | -6.77%42.66M | 1.54%42.73M | -17.42%37.67M | -17.42%37.67M | -17.44%34.31M | 15.22%45.76M | 21.39%42.08M |
Long term debt and capital lease obligation | -3.97%575.48M | -3.97%575.48M | -3.46%577.53M | -2.58%583.09M | 3.42%600.51M | 0.78%599.26M | 0.78%599.26M | 2.84%598.2M | 2.13%598.55M | -2.53%580.67M |
-Long term debt | 0.31%490.26M | 0.31%490.26M | 0.23%489.58M | 0.10%488.91M | -0.07%488.74M | -1.29%488.75M | -1.29%488.75M | -1.75%488.45M | -1.35%488.44M | -0.50%489.05M |
-Long term capital lease obligation | -22.89%85.22M | -22.89%85.22M | -19.87%87.95M | -14.46%94.19M | 22.00%111.77M | 11.05%110.52M | 11.05%110.52M | 29.83%109.75M | 21.03%110.12M | -12.12%91.62M |
Non current deferred liabilities | --7.13M | --7.13M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Derivative product liabilities | 190.16%76.32M | 190.16%76.32M | -20.54%46.37M | 21.37%78.41M | 419.40%84.88M | 403.87%26.3M | 403.87%26.3M | 1,332.43%58.36M | 1,242.50%64.6M | 263.96%16.34M |
Other non current liabilities | ---- | ---- | ---2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 6.47%727.79M | 6.47%727.79M | -3.36%671.3M | 0.27%716.46M | 15.93%747.41M | 4.89%683.54M | 4.89%683.54M | 6.64%694.63M | 9.00%714.51M | -2.77%644.71M |
Total liabilities | 10.19%1.23B | 10.19%1.23B | 7.04%1.16B | 4.10%1.16B | 19.98%1.24B | 6.08%1.12B | 6.08%1.12B | 2.33%1.08B | 4.06%1.12B | -1.98%1.03B |
Shareholders'equity | ||||||||||
Share capital | 0.00%49K | 0.00%49K | 2.04%50K | 2.04%50K | 2.04%50K | 0.00%49K | 0.00%49K | 0.00%49K | 0.00%49K | 0.00%49K |
-common stock | 0.00%49K | 0.00%49K | 2.04%50K | 2.04%50K | 2.04%50K | 0.00%49K | 0.00%49K | 0.00%49K | 0.00%49K | 0.00%49K |
Retained earnings | -109.07%-571.28M | -109.07%-571.28M | -56.48%-354.97M | -65.84%-356.47M | -71.58%-343.19M | -52.66%-273.25M | -52.66%-273.25M | -33.95%-226.84M | -37.78%-214.95M | -47.00%-200.02M |
Paid-in capital | 0.18%618.16M | 0.18%618.16M | 0.15%618.51M | 0.50%618.51M | 0.50%618.51M | 0.56%617.06M | 0.56%617.06M | 0.64%617.59M | 0.29%615.42M | 0.29%615.42M |
Less: Treasury stock | -0.01%12.69M | -0.01%12.69M | -4.04%12.69M | -5.74%12.69M | -2.52%12.69M | 3.09%12.69M | 3.09%12.69M | 10.57%13.23M | 16.15%13.47M | 18.23%13.02M |
Gains losses not affecting retained earnings | -10.26%-399.74M | -10.26%-399.74M | -19.46%-433.63M | -10.91%-400.54M | -1.02%-360.87M | -13.98%-362.54M | -13.98%-362.54M | -0.52%-363M | 2.26%-361.14M | 5.62%-357.24M |
Other equity interest | -10.05%16.64M | -10.05%16.64M | 12.13%18.66M | 17.66%20.22M | 24.47%19.37M | 20.26%18.5M | 20.26%18.5M | 13.44%16.64M | 36.06%17.19M | 40.89%15.56M |
Total stockholders'equity | -2,609.65%-348.87M | -2,609.65%-348.87M | -625.58%-164.08M | -403.76%-130.93M | -229.76%-78.83M | -110.76%-12.88M | -110.76%-12.88M | -63.69%31.22M | -51.71%43.1M | -38.73%60.75M |
Total equity | -2,609.65%-348.87M | -2,609.65%-348.87M | -625.58%-164.08M | -403.76%-130.93M | -229.76%-78.83M | -110.76%-12.88M | -110.76%-12.88M | -63.69%31.22M | -51.71%43.1M | -38.73%60.75M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data