(FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 16.35%261.14M | 16.35%261.14M | 16.18%243.34M | -13.57%224.31M | -27.70%248.59M | -31.37%224.44M | -31.37%224.44M | -38.63%209.46M | -14.00%259.53M | 2.28%343.83M |
-Cash and cash equivalents | 16.35%261.14M | 16.35%261.14M | 16.18%243.34M | -13.57%224.31M | -27.70%248.59M | -31.37%224.44M | -31.37%224.44M | -38.63%209.46M | -14.00%259.53M | 2.28%343.83M |
Receivables | -4.39%111.97M | -4.39%111.97M | -10.40%122.62M | -6.32%128.3M | -13.73%128.38M | -20.28%117.11M | -20.28%117.11M | -34.59%136.85M | -30.51%136.95M | -26.10%148.81M |
-Accounts receivable | -4.49%109.92M | -4.49%109.92M | -10.81%120M | -7.53%125.85M | -14.79%126.18M | -21.18%115.09M | -21.18%115.09M | -16.16%134.54M | -18.57%136.1M | -8.86%148.08M |
-Taxes receivable | 1.39%2.05M | 1.39%2.05M | 13.64%2.63M | 188.59%2.45M | 203.58%2.2M | 131.42%2.02M | 131.42%2.02M | 119.37%2.31M | 66.67%850K | 79.26%726K |
Inventory | -3.82%71.1M | -3.82%71.1M | -6.37%62.02M | -6.35%65M | -0.63%70.04M | -3.63%73.93M | -3.63%73.93M | -19.63%66.23M | -19.11%69.4M | -22.83%70.48M |
Prepaid assets | -14.56%8.03M | -14.56%8.03M | -43.23%8.03M | -8.19%10.3M | -12.32%7.72M | 46.42%9.39M | 46.42%9.39M | 299.58%14.14M | 67.86%11.21M | 30.73%8.81M |
Restricted cash | -10.51%2.92M | -10.51%2.92M | -24.15%2.51M | -92.99%3.26M | --3.29M | --3.27M | --3.27M | --3.31M | --46.47M | ---- |
Other current assets | -8.59%14.63M | -8.59%14.63M | -10.72%8.34M | -27.58%6.2M | 67.41%16.17M | 51.71%16M | 51.71%16M | -13.59%9.34M | -4.86%8.56M | 34.48%9.66M |
Total current assets | 5.77%469.78M | 5.77%469.78M | 1.71%446.86M | -17.81%437.36M | -18.47%474.19M | -21.75%444.14M | -21.75%444.14M | -32.13%439.33M | -11.36%532.12M | -9.52%581.59M |
Non current assets | ||||||||||
Net PPE | 363.18%11.81M | 363.18%11.81M | 327.94%12.61M | 314.19%13.92M | 306.89%14.7M | -25.57%2.55M | -25.57%2.55M | -26.79%2.95M | -25.64%3.36M | -28.38%3.61M |
-Gross PPE | 363.18%11.81M | 363.18%11.81M | --12.61M | --13.92M | --14.7M | --2.55M | --2.55M | ---- | ---- | ---- |
Goodwill and other intangible assets | -19.54%1.11B | -19.54%1.11B | -26.32%1.12B | -17.71%1.3B | -20.45%1.38B | -21.12%1.38B | -21.12%1.38B | -24.28%1.51B | -21.00%1.58B | -41.44%1.74B |
-Goodwill | -3.54%224.54M | -3.54%224.54M | -4.96%225.76M | -3.02%232.25M | -6.31%237.67M | -4.97%232.78M | -4.97%232.78M | -2.44%237.54M | 1.02%239.49M | -64.67%253.69M |
-Other intangible assets | -22.79%885.37M | -22.79%885.37M | -30.29%889.5M | -20.32%1.07B | -22.87%1.14B | -23.75%1.15B | -23.75%1.15B | -27.31%1.28B | -23.95%1.34B | -34.02%1.48B |
Non current deferred assets | -68.46%1.51M | -68.46%1.51M | 551.44%19.04M | 68.29%4.8M | 62.72%4.84M | 93.88%4.78M | 93.88%4.78M | 105.77%2.92M | 96.42%2.85M | 76.14%2.98M |
Total non current assets | -19.01%1.12B | -19.01%1.12B | -24.52%1.15B | -16.85%1.32B | -19.63%1.4B | -20.97%1.39B | -20.97%1.39B | -24.20%1.52B | -20.92%1.59B | -41.45%1.74B |
Total assets | -13.00%1.59B | -13.00%1.59B | -18.64%1.59B | -17.09%1.76B | -19.34%1.88B | -21.16%1.83B | -21.16%1.83B | -26.13%1.96B | -18.73%2.12B | -35.78%2.32B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.74%69.42M | -1.74%69.42M | 3.94%69.28M | -3.36%72.86M | 21.27%110.25M | -10.00%70.65M | -10.00%70.65M | -11.78%66.65M | -7.25%75.39M | 3.58%90.91M |
-accounts payable | -27.07%16.24M | -27.07%16.24M | -13.77%12.79M | -1.45%23.8M | -19.92%27.02M | -15.49%22.27M | -15.49%22.27M | -48.97%14.84M | -33.91%24.15M | -9.14%33.74M |
-Total tax payable | 9.93%53.18M | 9.93%53.18M | 9.01%56.48M | -4.26%49.05M | -0.60%49.88M | -3.85%48.38M | -3.85%48.38M | 16.34%51.81M | 19.66%51.24M | 3.95%50.18M |
-Other payable | ---- | ---- | ---- | ---- | 377.25%33.34M | ---- | ---- | ---- | ---- | 195.89%6.99M |
Current accrued expenses | 10.01%91.72M | 10.01%91.72M | -3.04%88.85M | -71.47%75.73M | -62.56%83.18M | -52.51%83.37M | -52.51%83.37M | -53.96%91.63M | 103.17%265.41M | 31.71%222.17M |
Current provisions | -32.79%17.39M | -32.79%17.39M | -33.51%19.51M | -43.87%16.11M | -39.87%19.37M | -24.11%25.88M | -24.11%25.88M | -12.60%29.35M | -0.81%28.69M | 27.48%32.22M |
Current debt and capital lease obligation | 11.31%23.48M | 11.31%23.48M | 8.97%23.06M | -99.36%23.41M | -99.36%23.57M | -99.43%21.09M | -99.43%21.09M | -72.83%21.16M | 4,617.89%3.65B | 4,726.98%3.7B |
-Current debt | -0.48%20.99M | -0.48%20.99M | -1.44%20.85M | -99.42%21.06M | -99.43%20.99M | -99.43%21.09M | -99.43%21.09M | -72.83%21.16M | 4,617.89%3.65B | 4,726.98%3.7B |
-Current capital lease obligation | --2.49M | --2.49M | --2.2M | --2.35M | --2.58M | --0 | --0 | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --114.43M | --114.43M |
Current liabilities | 0.51%202M | 0.51%202M | -3.88%200.69M | -95.45%188.1M | -94.32%236.37M | -95.09%200.98M | -95.09%200.98M | -45.91%208.78M | 1,199.14%4.13B | 1,061.44%4.16B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.23%1.31B | -1.23%1.31B | -1.85%1.31B | --1.33B | --1.33B | --1.33B | --1.33B | -61.94%1.34B | ---- | ---- |
-Long term debt | -1.96%1.3B | -1.96%1.3B | -2.68%1.3B | --1.32B | --1.32B | --1.33B | --1.33B | -61.94%1.34B | ---- | ---- |
-Long term capital lease obligation | --9.7M | --9.7M | --11.07M | --11.97M | --12.37M | --0 | --0 | ---- | ---- | ---- |
Non current deferred liabilities | -41.98%60.56M | -41.98%60.56M | -24.77%86.92M | -21.55%94.73M | -25.43%101.87M | -22.75%104.38M | -22.75%104.38M | -22.00%115.54M | -17.97%120.76M | -24.94%136.61M |
Other non current liabilities | 318.16%3.55M | 318.16%3.55M | 756.46%5.17M | 3,365.19%5.48M | 410.30%842K | 381.82%848K | 381.82%848K | 231.87%604K | -15.96%158K | -14.51%165K |
Total non current liabilities | -4.01%1.38B | -4.01%1.38B | -3.36%1.4B | 1,081.15%1.43B | 933.93%1.43B | 910.48%1.43B | 910.48%1.43B | -61.18%1.45B | -96.74%120.92M | --138.6M |
Total liabilities | -3.45%1.58B | -3.45%1.58B | -3.42%1.6B | -62.01%1.62B | -61.19%1.67B | -61.39%1.63B | -61.39%1.63B | -59.75%1.66B | 5.78%4.25B | 5.99%4.3B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.92B | 0.00%1.92B | 0.00%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 0.41%1.28B | --1.28B |
-common stock | 0.00%1.92B | 0.00%1.92B | 0.00%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 49.25%1.92B | 0.41%1.28B | --1.28B |
Retained earnings | -13.30%-1.68B | -13.30%-1.68B | -18.42%-1.66B | 51.75%-1.54B | 50.33%-1.49B | 49.71%-1.48B | 49.71%-1.48B | 44.47%-1.4B | -30.07%-3.19B | -108.88%-3.01B |
Paid-in capital | 7.13%59.22M | 7.13%59.22M | 8.52%58.48M | 9.63%57.74M | 4.61%56.5M | 4.78%55.28M | 4.78%55.28M | 2.67%53.89M | -3.64%52.67M | -95.94%54.01M |
Gains losses not affecting retained earnings | 4.10%-277.44M | 4.10%-277.44M | -20.22%-327.45M | -3.74%-291.42M | 11.30%-272.19M | 1.84%-289.31M | 1.84%-289.31M | 6.98%-272.38M | 4.10%-280.91M | 6.85%-306.87M |
Total stockholders'equity | -92.31%15.11M | -92.31%15.11M | -103.72%-11.04M | 106.73%143.43M | 110.40%205.67M | 110.29%196.66M | 110.29%196.66M | 120.12%297.13M | -51.16%-2.13B | -350.29%-1.98B |
Total equity | -92.31%15.11M | -92.31%15.11M | -103.72%-11.04M | 106.73%143.43M | 110.40%205.67M | 110.29%196.66M | 110.29%196.66M | 120.12%297.13M | -51.16%-2.13B | -350.29%-1.98B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data