(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 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -18.57%1.29B | -8.47%1.26B | -35.74%1.12B | -35.74%1.12B | 6.52%992.45M | 8.65%1.58B | -22.29%1.38B | 18.66%1.74B | 18.66%1.74B | -34.08%931.7M |
-Cash and cash equivalents | -26.16%1.13B | -11.39%1.18B | -38.27%1.05B | -38.27%1.05B | 8.99%930.18M | 15.05%1.53B | -11.94%1.33B | 58.11%1.7B | 58.11%1.7B | -9.92%853.47M |
-Short-term investments | 226.98%155.19M | 72.60%82.8M | 62.99%70.86M | 62.99%70.86M | -20.41%62.27M | -61.18%47.46M | -81.76%47.97M | -88.94%43.47M | -88.94%43.47M | -83.21%78.23M |
Receivables | 42.44%1.08B | 95.05%1.19B | 34.80%1.03B | 34.80%1.03B | 71.16%838.93M | 6.22%755.08M | -7.38%610.92M | -50.82%763.37M | -50.82%763.37M | -70.40%490.16M |
-Accounts receivable | 73.39%1.05B | 122.22%1.02B | 50.60%902.67M | 50.60%902.67M | 66.28%721.64M | 30.15%603.38M | -20.78%459.41M | -51.83%599.38M | -51.83%599.38M | -55.81%433.99M |
-Taxes receivable | -79.73%27.97M | 4.22%140.79M | -32.22%100.56M | -32.22%100.56M | 80.68%100.43M | -29.81%137.97M | 130.13%135.09M | -35.95%148.35M | -35.95%148.35M | -74.13%55.58M |
-Related party accounts receivable | 119.38%1.34M | 13.03%1.67M | 358.23%724K | 358.23%724K | 128.92%1.33M | -97.19%609K | -92.97%1.47M | -99.20%158K | -99.20%158K | -95.50%581K |
-Other receivables | ---- | 88.96%28.23M | 62.06%25.08M | 62.06%25.08M | --15.54M | -54.70%13.12M | --14.94M | -72.65%15.48M | -72.65%15.48M | ---- |
Inventory | 15.84%341.55M | 13.73%338.25M | -11.20%287.34M | -11.20%287.34M | -12.57%274.46M | -17.40%294.84M | -17.48%297.41M | -8.65%323.57M | -8.65%323.57M | -14.70%313.93M |
Prepaid assets | ---- | 67.55%28.21M | -15.42%30.92M | -15.42%30.92M | --29.98M | -38.40%28M | --16.84M | -42.21%36.56M | -42.21%36.56M | ---- |
Restricted cash | ---- | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | 63,092.64%163.04M | 0.00%258K | 0.00%258K | 0.00%258K | -99.86%258K | 0.00%258K | -99.90%258K | 0.00%258K | 0.00%258K | 16,611.80%181.32M |
Total current assets | 3.58%3.01B | 17.80%2.99B | -16.17%2.64B | -16.17%2.64B | 24.10%2.38B | 13.07%2.91B | -27.54%2.54B | -21.77%3.14B | -21.77%3.14B | -51.04%1.92B |
Non current assets | ||||||||||
Net PPE | -0.64%9.48B | -8.12%9.58B | -11.56%9.49B | -11.56%9.49B | -17.04%9.62B | -19.34%9.54B | -17.27%10.42B | -16.95%10.73B | -16.95%10.73B | -6.19%11.59B |
-Gross PPE | ---- | -3.29%18.04B | -10.07%17.74B | -10.07%17.74B | --17.79B | -10.57%17.66B | --18.65B | -5.67%19.72B | -5.67%19.72B | ---- |
-Accumulated depreciation | ---- | -2.83%-8.46B | 8.30%-8.25B | 8.30%-8.25B | ---8.17B | -2.51%-8.12B | ---8.23B | -12.55%-8.99B | -12.55%-8.99B | ---- |
Goodwill and other intangible assets | -2.33%1.07B | 19.55%1.16B | -2.64%1.02B | -2.64%1.02B | 5.74%1.02B | 8.21%1.09B | -14.28%972.52M | -71.39%1.05B | -71.39%1.05B | -72.40%964.58M |
-Goodwill | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other intangible assets | -2.33%1.07B | 19.55%1.16B | -2.64%1.02B | -2.64%1.02B | 5.74%1.02B | 8.21%1.09B | -14.28%972.52M | -27.74%1.05B | -27.74%1.05B | -28.85%964.58M |
Investments and advances | 46.93%18.26M | 24.83%14.99M | 10.50%12.86M | 10.50%12.86M | -72.36%11.77M | -7.43%12.43M | -70.68%12M | -25.52%11.64M | -25.52%11.64M | -19.31%42.58M |
Non current accounts receivable | -73.75%11.56M | -5.61%47.87M | -11.30%45.41M | -11.30%45.41M | 1,094.53%54.42M | 22.85%44.03M | 905.09%50.72M | 29.92%51.2M | 29.92%51.2M | -89.28%4.56M |
Related parties assets | 119.38%1.34M | 13.03%1.67M | 358.23%724K | 358.23%724K | 128.92%1.33M | -97.19%609K | -92.97%1.47M | -99.20%158K | -99.20%158K | -95.50%581K |
Financial assets | ---- | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | -97.41%29.12M | -96.63%26.32M | -97.29%15.29M | -97.29%15.29M | 301.93%1.26B | 488.75%1.13B | 4,396.48%781.31M | 139.75%564.82M | 139.75%564.82M | 22.85%314.05M |
Non current prepaid assets | ---- | -82.87%4.06M | -80.57%4.76M | -80.57%4.76M | --4.48M | -36.32%23.55M | --23.71M | -49.80%24.5M | -49.80%24.5M | ---- |
Other non current assets | 58.44%142.45M | 43.63%109.31M | 16.30%90.22M | 16.30%90.22M | -30.80%85.95M | 16.08%89.91M | -56.83%76.1M | -48.30%77.57M | -48.30%77.57M | -13.97%124.2M |
Total non current assets | -9.91%10.75B | -11.33%10.94B | -14.63%10.68B | -14.63%10.68B | -7.57%12.06B | -9.57%11.93B | -11.69%12.34B | -26.73%12.51B | -26.73%12.51B | -20.35%13.04B |
Total assets | -7.26%13.76B | -6.35%13.94B | -14.94%13.31B | -14.94%13.31B | -3.51%14.44B | -5.88%14.83B | -14.87%14.88B | -25.79%15.65B | -25.79%15.65B | -26.27%14.96B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 128.21%5.47B | 81.53%2.96B | 51.45%2.73B | 51.45%2.73B | 15.98%2.43B | 37.50%2.4B | -17.78%1.63B | -4.49%1.8B | -4.49%1.8B | 37.37%2.09B |
-accounts payable | 308.23%5.24B | -36.17%1.04B | -2.16%921.15M | -2.16%921.15M | -37.48%1.3B | 47.21%1.28B | -17.68%1.63B | -19.93%941.48M | -19.93%941.48M | 63.71%2.09B |
-Total tax payable | -75.93%4M | 854.90%14.82M | -22.43%9.46M | -22.43%9.46M | 475.86%19.3M | -39.86%16.62M | -47.03%1.55M | -44.65%12.2M | -44.65%12.2M | -78.50%3.35M |
-Dividends payable | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- |
-Due to related parties current | -63.27%224.86M | 6,045,800.00%725.51M | 81,378.08%661.6M | 81,378.08%661.6M | 59,725.36%667.65M | 48,558.59%612.13M | -99.22%12K | 1,350.00%812K | 1,350.00%812K | 1,388.00%1.12M |
-Other payable | ---- | --1.18B | 34.12%1.14B | 34.12%1.14B | --433.91M | -42.51%483.99M | ---- | 34.23%846.36M | 34.23%846.36M | ---- |
Current accrued expenses | ---- | 412.64%3.04B | 404.39%2.84B | 404.39%2.84B | --1.43B | 114.02%1.3B | --592.08M | 22.09%562.14M | 22.09%562.14M | ---- |
Current provisions | 17.54%30.97M | 25.10%29.74M | 17.24%27.87M | 17.24%27.87M | 2.86%24.5M | 146.03%26.35M | 116.56%23.77M | 356.67%23.77M | 356.67%23.77M | 374.92%23.82M |
Current debt and capital lease obligation | ---- | 29.34%4.92B | 45.83%4.45B | 45.83%4.45B | --4.41B | 121.88%5.14B | --3.8B | 66.19%3.05B | 66.19%3.05B | ---- |
-Current debt | ---- | 101.01%4.18B | 149.70%3.67B | 149.70%3.67B | --3.48B | 190.48%3.42B | --2.08B | 77.68%1.47B | 77.68%1.47B | ---- |
-Current capital lease obligation | ---- | -57.28%735.84M | -50.74%778.63M | -50.74%778.63M | --927.67M | 50.91%1.72B | --1.72B | 56.77%1.58B | 56.77%1.58B | ---- |
Current deferred liabilities | ---- | --2.33B | 11.60%2.27B | 11.60%2.27B | --2.24B | 9.17%2.11B | ---- | -24.25%2.04B | -24.25%2.04B | ---- |
Other current liabilities | 43,205.62%8.02B | -98.31%33.04M | 36.43%24.82M | 36.43%24.82M | -99.20%37.19M | -37.66%18.51M | -54.56%1.96B | -78.69%18.19M | -78.69%18.19M | 8,510.35%4.68B |
Current liabilities | 23.01%13.52B | 66.19%13.31B | 64.66%12.34B | 64.66%12.34B | 55.57%10.57B | 65.47%10.99B | 27.08%8.01B | 7.63%7.49B | 7.63%7.49B | 3.02%6.79B |
Non current liabilities | ||||||||||
Long term provisions | 55.34%853.71M | 48.76%821.95M | 21.11%712.58M | 21.11%712.58M | 41.08%714.77M | 19.45%549.57M | 90.88%552.55M | 105.43%588.36M | 105.43%588.36M | 75.69%506.64M |
Long term debt and capital lease obligation | ---- | -13.43%6.07B | -23.77%5.95B | -23.77%5.95B | --5.84B | -31.09%5.24B | --7.01B | -8.52%7.8B | -8.52%7.8B | ---- |
-Long term debt | ---- | -32.79%2.59B | -44.56%2.58B | -44.56%2.58B | --2.68B | -35.51%2.58B | --3.86B | 0.29%4.65B | 0.29%4.65B | ---- |
-Long term capital lease obligation | ---- | 10.23%3.48B | 6.86%3.37B | 6.86%3.37B | --3.15B | -26.19%2.67B | --3.15B | -19.00%3.15B | -19.00%3.15B | ---- |
Non current deferred liabilities | -64.46%348.05M | 140.98%859.16M | -21.47%853.07M | -21.47%853.07M | 147.17%918.64M | -21.61%979.27M | -38.21%356.52M | -26.01%1.09B | -26.01%1.09B | -74.26%371.66M |
Due to related parties non current | ---- | ---- | --0 | --0 | --0 | --0 | --422.47M | --396.42M | --396.42M | ---- |
Employee benefits | -8.16%56.84M | -5.36%64.43M | -24.13%56.23M | -24.13%56.23M | -24.73%55.4M | -28.46%61.89M | -17.07%68.07M | -20.79%74.12M | -20.79%74.12M | -22.69%73.6M |
Other non current liabilities | --6.71B | ---- | ---- | ---- | ---- | ---- | -93.12%654.75M | ---- | ---- | --8.06B |
Total non current liabilities | 9.66%8.23B | -16.01%8.19B | -24.13%8.04B | -24.13%8.04B | -15.04%8.2B | -25.11%7.51B | -12.16%9.75B | -3.61%10.6B | -3.61%10.6B | -11.17%9.65B |
Total liabilities | 17.59%21.75B | 21.06%21.5B | 12.64%20.38B | 12.64%20.38B | 14.13%18.76B | 10.98%18.5B | 2.05%17.76B | 0.75%18.09B | 0.75%18.09B | -5.81%16.44B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B |
-common stock | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B | 0.00%3.15B |
Retained earnings | -80.65%-9.74B | -99.40%-9.22B | -110.82%-8.84B | -110.82%-8.84B | -88.35%-6.09B | -102.94%-5.39B | -161.57%-4.62B | -1,290.45%-4.19B | -1,290.45%-4.19B | -1,871.99%-3.23B |
Less: Treasury stock | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K |
Gains losses not affecting retained earnings | 1.21%-1.39B | -6.41%-1.48B | 1.92%-1.36B | 1.92%-1.36B | 1.12%-1.37B | -1.07%-1.4B | -7.13%-1.39B | -277.66%-1.39B | -277.66%-1.39B | -187.49%-1.39B |
Total stockholders'equity | -118.72%-7.98B | -163.46%-7.55B | -189.71%-7.06B | -189.71%-7.06B | -192.86%-4.31B | -305.93%-3.65B | -3,578.79%-2.87B | -177.80%-2.44B | -177.80%-2.44B | -151.73%-1.47B |
Noncontrolling interests | 21.14%-8.26M | 8.59%-7.91M | -55.22%-10.36M | -55.22%-10.36M | -166.31%-13.87M | -131.57%-10.47M | -521.54%-8.66M | -315.70%-6.67M | -315.70%-6.67M | 0.23%-5.21M |
Total equity | -118.32%-7.99B | -162.94%-7.56B | -189.34%-7.07B | -189.34%-7.07B | -192.77%-4.33B | -305.06%-3.66B | -3,649.30%-2.88B | -178.05%-2.44B | -178.05%-2.44B | -152.01%-1.48B |
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 | -- | -- |
No Data
No Data